{"text_format":"1","workbook":"xlsx","n_sheets":40,"sheets":["B2_錄音程序&共同文字(ILP)","B3_解約金商品相關風險話術table","B6_解約金附約ePOS調整","D1_高齡錄音資料檢核","C1_投資型_各商品話術&相關費用","C2_投資型_繳費年期&最低保費","C3_投資型-投資風險","資料輸入_主被保人","資料輸入_配偶、子女","錄音對象切換","錄音話術範本","錄音話術範本-繳款人","保費明細表","建議書","保障明細表 - BNLTRU1附約","保障明細表 - BNLTRN1附約","保障明細表 - ADDNTR2附約","保障明細表 - ACCNTR1附約","保障明細表 - ACCNTR2附約","保障明細表 - ACCNTR3附約","保障明細表 - ADDNTR1附約","保障明細表 - DPAA & ML附約","資料檢核","暫存","投資型_各商品話術&相關費用","投資型_繳費年期&最低保費","設定","Input","List","COI","PV","PE","A_month_H","AV_year_H","A_month","AV_year","A_month_0%","AV_year_0%","A_month_低","AV_year_低"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":727,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"B2_錄音程序&共同文字(ILP)","index":0,"n_rows":27,"n_cols":36,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["item","開頭語","結尾語","開頭語_農金版","內文一_農金版","內文二_農金版","開頭語_臺企版","開頭語_兆豐版","開頭語_花旗版","開頭語_一銀版","開頭語_台新版","確認語1","確認語2","確認語3","組合版(公式過長用)","開頭語-繳款人","結尾語_繳款人","開頭語_農金版","內文一_農金版","內文二_農金版","開頭語_臺企版","開頭語_兆豐版","開頭語_花旗版","開頭語_一銀版","開頭語_台新版","確認語1","確認語2","確認語3",null,"確認語設定","確認語1","確認語2","確認語3","確認語4","確認語5","確認語6"]
["錄音程序一","準備錄音話術",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"要保人&\" 先生/女士、\"&被保人&\" 先生/女士，\"","v":"貴保戶 先生/女士、貴保戶 先生/女士，"},{"$f":"\"\n\"&要保人&\" 先生/女士，請問您是否同意?【提示:請等待客戶回答】\"&\"\n\"&被保人&\" 先生/女士，請問您是否同意?【提示:請等待客戶回答】\n\"","v":"\n貴保戶 先生/女士，請問您是否同意?【提示:請等待客戶回答】\n貴保戶 先生/女士，請問您是否同意?【提示:請等待客戶回答】\n"},{"$f":"\"\n\"&要保人&\" 先生/女士，請您唸出身分證字號為【提示:請等待客戶念出身分證字號\"&要保人身分證字號&\"，並進行核對】\"&\"\n\"&被保人&\" 先生/女士，請您唸出身分證字號為【提示:請等待客戶念出身分證字號\"&被保險人身分證字號&\"，並進行核對】\"","v":"\n貴保戶 先生/女士，請您唸出身分證字號為【提示:請等待客戶念出身分證字號，並進行核對】\n貴保戶 先生/女士，請您唸出身分證字號為【提示:請等待客戶念出身分證字號，並進行核對】"},{"$f":"\"\n\"&要保人&\" 先生/女士，請問是否正確?【提示:請等待客戶回答】\"&\"\n\"&被保人&\" 先生/女士，請問是否正確?【提示:請等待客戶回答】\n\"","v":"\n貴保戶 先生/女士，請問是否正確?【提示:請等待客戶回答】\n貴保戶 先生/女士，請問是否正確?【提示:請等待客戶回答】\n"},{"$f":"\"\n\"&要保人&\" 先生/女士，請問您清楚嗎? 【提示:請等待客戶回答】\"&\"\n\"&被保人&\" 先生/女士，請問您清楚嗎? 【提示:請等待客戶回答】\n\n\"","v":"\n貴保戶 先生/女士，請問您清楚嗎? 【提示:請等待客戶回答】\n貴保戶 先生/女士，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"},{"$f":"要保人&\"先生/女士，請進行聲明。\n【要保人】：\n我，\"&要保人& \"已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。\n\n\"&\"【銷售人員】：\n\"&\n被保人&\"先生/女士，請進行聲明。\n【被保險人】：\n我，\"&被保人& \"已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。\"","v":"貴保戶先生/女士，請進行聲明。\n【要保人】：\n我，貴保戶已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。\n\n【銷售人員】：\n貴保戶先生/女士，請進行聲明。\n【被保險人】：\n我，貴保戶已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。"}]
["錄音程序二","撥打錄音專線0809-070-898",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"要保人姓名&\"先生/女士，\"","v":"貴保戶先生/女士，"},{"$f":"\"請問您是否同意?【提示:請等待客戶回答】\n\n\"","v":"請問您是否同意?【提示:請等待客戶回答】\n\n"},{"$f":"\"請您唸出身分證字號為【提示:請等待客戶念出身分證字號\"&要保人身分證字號&\"，並進行核對】\"","v":"請您唸出身分證字號為【提示:請等待客戶念出身分證字號，並進行核對】"},{"$f":"\"請問是否正確?【提示:請等待客戶回答】\n\n\"","v":"請問是否正確?【提示:請等待客戶回答】\n\n"},{"$f":"\"請問您清楚嗎? 【提示:請等待客戶回答】\n\n\"","v":"請問您清楚嗎? 【提示:請等待客戶回答】\n\n"},{"$f":"\"【要保人】：\n我，\"&要保人姓名&\" 已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。\"","v":"【要保人】：\n我，貴保戶 已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。"}]
["錄音程序三","輸入要保人ID後9碼或居留證後8碼加「#」",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"被保人&\" 先生/女士，\"","v":"貴保戶 先生/女士，"},{"$f":"\"請問您是否同意?【提示:請等待客戶回答】\n\n\"","v":"請問您是否同意?【提示:請等待客戶回答】\n\n"},{"$f":"\"請您唸出身分證字號為【提示:請等待客戶念出身分證字號\"&被保險人身分證字號&\"，並進行核對】\"","v":"請您唸出身分證字號為【提示:請等待客戶念出身分證字號，並進行核對】"},{"$f":"\"請問是否正確?【提示:請等待客戶回答】\n\n\"","v":"請問是否正確?【提示:請等待客戶回答】\n\n"},{"$f":"\"請問您清楚嗎? 【提示:請等待客戶回答】\n\n\"","v":"請問您清楚嗎? 【提示:請等待客戶回答】\n\n"},{"$f":"\"【被保險人】：\n我，\"&被保人&\" 已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。\"","v":"【被保險人】：\n我，貴保戶 已充分了解本保單且確認符合本人需求，投保時應簽署之所有文件均由本人親自簽名投保。"}]
["錄音程序四","嘟一聲後，開始宣讀錄音內容"]
["錄音程序五","錄音完成，按#字鍵"]
["錄音程序六","重聽留言按1，結束按2。","重聽留言按1，結束按2，聽錄音序號按3。"]
["錄音前作業提醒",{"$f":"\"重要提醒：\n※銷售錄音或錄影紀錄作業時，可口語化說明向當事人進行相關內容解說，不得僅依範本逐字宣讀，如客戶有不清楚的地方，請詳加說明。\n\"&\"※銷售錄音專線：0809-070-898，接著輸入要保人身分證字號後9碼或居留證號後8碼加「#」，開始錄音。\"&\"\n\"&D1_高齡錄音資料檢核!D14","v":{"$error":"#N/A"}},"※銷售錄音專線：0809-070-898，接著輸入要保人身分證字號後9碼或居留證號後8碼加「#」，開始錄音。",null,null,null,null,{"$f":"\"重要提醒：\n※銷售錄音或錄影紀錄作業時，可口語化說明向當事人進行相關內容解說，依錄音範本逐字唸完，保單利益請參考「錄音補充話術」，至少選擇二項向客戶說明並口語化解說一項，如客戶有不清楚的地方，請詳加說明。\n\"&\"※銷售錄音專線：0809-070-898，接著輸入要保人身分證字號後9碼或居留證號後8碼加「#」，開始錄音。\"&D1_高齡錄音資料檢核!D14","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"\"重要提醒：\n※銷售錄音或錄影紀錄作業時，可口語化說明向當事人進行相關內容解說，不得僅依範本逐字宣讀，如客戶有不清楚的地方，請詳加說明。\n\"&\"※銷售錄音專線：0809-070-898，接著輸入要保人身分證字號後9碼或居留證號後8碼加「#」，開始錄音。\"&\"\n\"&D1_高齡錄音資料檢核!D15","v":{"$error":"#N/A"}},null,null,null,null,null,"重要提醒：\n※銷售錄音或錄影紀錄作業時，可口語化說明向當事人進行相關內容解說，依錄音範本逐字唸完，保單利益請參考「錄音補充話術」選擇二項向客戶說明並口語化解說一項，如客戶有不清楚的地方，請詳加說明。\n※銷售錄音專線：0809-070-898，接著輸入要保人身分證字號後9碼或居留證號後8碼加「#」，開始錄音。※本保單要保人、被保險人、繳款人保險年齡達65歲(含)以上，故需對要保人、被保險人、繳款人共三人進行錄音。\n※要/被保險人錄音話術稿請至「要保人/被保險人高齡錄音話術範本」。"]
["錄音後作業提醒","※請續進行下表繳款人錄音。",{"$f":"IF(_xlfn.IFNA(VLOOKUP(服務公司,錄音序號適用通路,1,FALSE)<>\"\",FALSE),\"※錄音結束請按「#」鍵。錄音回聽按1，結束回聽按2，聽錄音序號按3。\",\"※錄音結束請按「#」鍵。錄音回聽按1，結束回聽按2。\")&\"\n※完成錄音，請將開始錄音之日期及時間註記於業務員報告書。\"","v":"※錄音結束請按「#」鍵。錄音回聽按1，結束回聽按2。\n※完成錄音，請將開始錄音之日期及時間註記於業務員報告書。"},"※錄音結束請按「#」鍵。錄音回聽按1，結束回聽按2，錄音序號按3。\n※完成錄音，請將錄音序號註記於業務員報告書。"]
["錄音序號1_錄音取得要保人同意錄音及說明係購買保險商品",{"$f":"\"【銷售人員】：\n\"&錄音序號1_確認語_1&\" 您好！我是服務於\"&IF(服務單位檢核,服務單位&\" ，登錄於欣台保險經紀人 \",服務公司&保經保代&\" \")&\"的\"&服務專員&\" ，業務員登錄證字號是\" &登錄字號&\" 。\"&\nIF(雙招選項=\"是\",\"\n【第二招攬業務員】：您好！我是服務於\"&IF(服務單位檢核,服務單位&\" ，登錄於欣台保險經紀人 \",服務公司&保經保代&\" \")&\"的\"&服務專員第二招攬&\" ，業務員登錄字號是\"&登錄字號第二&\"。\",\"\")&\"\n\n根據法令規定，我將以錄音方式記錄本次銷售過程。\"&錄音序號1_確認語_2&\"\n以下內容因涉及您個人投保資料，先向您確認本人身分，\"&錄音序號1_確認語_3","v":{"$error":"#N/A"}},{"$f":"\"您所購買的主約是保誠人壽保險公司發行的保險商品- \"&商品名稱&IFERROR(IF(FIND(\"兆豐\",服務公司),\" 。此保單是透『\"&服務公司&\"』代理銷售，且已獲『兆豐銀行保代處』授權招攬。\"),\"。此保單是透過本公司為行銷通路並代理銷售。\")&\"以下我將說明本商品內容及重要事項，請您聽完後逐一回答。\"","v":"您所購買的主約是保誠人壽保險公司發行的保險商品- 保誠人壽享保障變額萬能壽險。此保單是透過本公司為行銷通路並代理銷售。以下我將說明本商品內容及重要事項，請您聽完後逐一回答。"},{"$f":"\"【銷售人員】：\n\"&錄音序號1_確認語_1&\" 您好！我是服務於\"&服務公司&IF(OR(服務公司=\"花蓮一信\",服務公司=\"高雄三信\",服務公司=\"基隆二信\",服務公司=\"淡水一信\",服務公司=\"彰化一信\",服務公司=\"彰化五信\",服務公司=\"臺中二信\",服務公司=\"臺南三信\",服務公司=\"鹿港信用合作社\"),\"，登錄於欣台保險經紀人的\"&業務員_1,\" 的\"&業務員_1)&\" ，業務員登錄證字號是\" &登錄字號_1&\"。\"&\nIF(雙招=1,\"\n【第二招攬業務員】：您好！我是服務於\"&服務公司&\" \"&\"的\"&業務員_2&\" ，業務員登錄字號是\"&登錄字號_2&\"。\",\"\")&\n\" \n根據法令規定，我將以錄音方式記錄本次銷售有解約金之保險商品過程，\"&錄音序號1_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"以下內容因涉及您個人投保資料，先向您確認本人身分，\"&錄音序號1_確認語_3","v":{"$error":"#N/A"}},null,null,null,null,null,null,{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AI$4,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AI$4,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AI$4,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"\"【銷售人員】：\n\"&繳款人&\" 先生/女士，您好！我是服務於\"&IF(服務單位檢核,服務單位&\" ，登錄於欣台保險經紀人 \",服務公司&保經保代&\" \")&\"的\"&服務專員&\" ，業務員登錄證字號是\" &登錄字號&\" 。\"&\nIF(雙招選項=\"是\",\"\n【第二招攬業務員】：您好！我是服務於\"&IF(服務單位檢核,服務單位&\" ，登錄於欣台保險經紀人 \",服務公司&保經保代&\" \")&\"的\"&服務專員第二招攬&\" ，業務員登錄字號是\"&登錄字號第二&\"。\",\"\")&\"\n\n根據法令規定，我將以錄音方式記錄本次銷售過程，請問您是否同意?【提示:請等待客戶回答】\"&\n\"\n以下內容因涉及您代為繳費之保單資料，先向您確認本人身分，請您唸出身分證字號為【提示:請等待客戶念出身分證字號\"&繳款人身分證字號&\"，並進行核對】\"","v":"【銷售人員】：\n貴保戶 先生/女士，您好！我是服務於 的 ，業務員登錄證字號是 。\n\n根據法令規定，我將以錄音方式記錄本次銷售過程，請問您是否同意?【提示:請等待客戶回答】\n以下內容因涉及您代為繳費之保單資料，先向您確認本人身分，請您唸出身分證字號為【提示:請等待客戶念出身分證字號，並進行核對】"},{"$f":"\"您代為繳交保費的主約是保誠人壽保險公司發行的投資型保險商品- \"&商品名稱&IFERROR(IF(FIND(\"兆豐銀行\",服務公司),\" 。此保單是透『\"&服務公司&\"』代理銷售，且已獲『兆豐銀行保代處』授權招攬。\"),\"。此保單是透過本公司為行銷通路並代理銷售。\")&\"以下我將說明本商品內容及重要事項，請您聽完後逐一回答。\"","v":"您代為繳交保費的主約是保誠人壽保險公司發行的投資型保險商品- 保誠人壽享保障變額萬能壽險。此保單是透過本公司為行銷通路並代理銷售。以下我將說明本商品內容及重要事項，請您聽完後逐一回答。"},{"$f":"\"【銷售人員】：\n\"&繳款人&\" 先生/女士，您好！我是服務於\"&服務公司&IF(OR(服務公司=\"花蓮一信\",服務公司=\"高雄三信\",服務公司=\"基隆二信\",服務公司=\"淡水一信\",服務公司=\"彰化一信\",服務公司=\"彰化五信\",服務公司=\"臺中二信\",服務公司=\"臺南三信\",服務公司=\"鹿港信用合作社\"),\"，登錄於欣台保險經紀人的\"&業務員_1,\" 的\"&業務員_1)&\" ，業務員登錄證字號是\" &登錄字號_1&\"。\"&\nIF(雙招=1,\"\n【第二招攬業務員】：您好！我是服務於\"&服務公司&\" \"&\"的\"&業務員_2&\" ，業務員登錄字號是\"&登錄字號_2&\"。\",\"\")&\n\" \n根據法令規定，我將以錄音方式記錄本次銷售有解約金之保險商品過程。請問您是否同意?【提示:請等待客戶回答】）\"","v":"【銷售人員】：\n貴保戶 先生/女士，您好！我是服務於 的 ，業務員登錄證字號是。 \n根據法令規定，我將以錄音方式記錄本次銷售有解約金之保險商品過程。請問您是否同意?【提示:請等待客戶回答】）"},{"$f":"\"以下內容因涉及您個人投保資料，先向您確認本人身分，請您唸出身分證字號為\"&繳款人身分證字號&\"。（請等待客戶念完身分證字號）\"","v":"以下內容因涉及您個人投保資料，先向您確認本人身分，請您唸出身分證字號為。（請等待客戶念完身分證字號）"}]
["錄音序號2_告知繳費年期與繳費金額",{"$f":"\"【銷售人員】：\n此次投保本保單的目的及需求為 \"&投保目的及需求&\"【提示:請與業務員報告書一致】，您已親簽各項投保文件，並確認本保單商品符合您的需求，\"&錄音序號_確認語_1&\"\n您選擇投保主約保額為 \"&IF(VLOOKUP(商品名稱,#REF!,17,0)=\"元\",幣別&TEXT(主約保險金額,\"#,###\")&\"元\",VLOOKUP(商品名稱,#REF!,17,0)&TEXT(保額,\"#,###\")) &\"，繳費年期為 \"&繳費年期&\"年，保障年期 \"&IF(VLOOKUP(商品名稱,#REF!,18,0)=\"\",保障年期&\"年\",VLOOKUP(商品名稱,#REF!, 18,0))&\"，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"您選擇的繳別為\"&繳別& \"，本期繳交保費為\" &幣別 &TEXT(折扣後保費*IF(繳別=\"月繳\",2,1),\" #,###\")&\" 元，\"&IF(OR(繳別=\"躉繳\",繳別=\"年繳\"),\"您已確認可負擔此保費，\"&錄音序號_確認語_1,\"每年需繳交保費之保費總計為\"&幣別 &TEXT(折扣後保費*繳費頻率,\" #,###\")& \" 元，您已確認可負擔此保費，\"&錄音序號_確認語_1)","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n此次投保本保單的目的及需求為 \"&投保目的及需求&\"【提示:請與業務員報告書一致】，您已親簽各項投保文件，並確認本保單商品符合您的需求，\"&錄音序號_確認語_1","v":{"$error":"#N/A"}},{"$f":"\"您選擇投保主約保額為 \"&IF(VLOOKUP(商品名稱,#REF!,17,0)=\"元\",幣別&TEXT(主約保險金額,\"#,###\")&\"元\",VLOOKUP(商品名稱,#REF!,17,0)&TEXT(保額,\"#,###\")) &\"，繳費年期為 \"&繳費年期&\"年，保障年期 \"&IF(VLOOKUP(商品名稱,#REF!,18,0)=\"\",保障年期&\"年\",VLOOKUP(商品名稱,#REF!, 18,0))&\"，\"&錄音序號_確認語_2","v":{"$error":"#REF!"}},null,null,null,{"$f":"\"【銷售人員】：\n此次投保本保單的目的及需求為 \"&投保目的及需求&\" (請與業務員報告書一致)，各項投保相關文件都是經您親自簽名，並確認本保單商品滿足您的需求，且符合您的財力及風險承擔能力，沒有受任何誘導以貸款、解約、保單借款買保險的情形，\"&錄音序號_確認語_1&\"\n您選擇投保主約保額為 \"&IF(VLOOKUP(商品名稱,#REF!,17,0)=\"元\",幣別&TEXT(保額,\"#,###\")&\"元\",VLOOKUP(商品名稱,#REF!,17,0)&TEXT(保額,\"#,###\")) &\"，繳費年期為 \"&繳費年期&\"年，保障年期 \"&IF(VLOOKUP(商品名稱,#REF!,18,0)=\"\",保障年期&\"年\",VLOOKUP(商品名稱,#REF!, 18,0))&\"，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,"您已確實了解此次投保之保險產品繳費年期為___年，每年繳費金額為台幣/美元_______元，請問正確或不正確？(2年繳以上產品適用)",{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AI$4,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AI$4,6,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,IFERROR(IF(FIND(\"企\",服務公司)*FIND(\"銀\",服務公司),錄音序號3_開頭語_臺企版&VLOOKUP(商品名稱,#REF!,12,0)),IFERROR(IF(FIND(\"兆豐\",服務公司),錄音序號3_開頭語_兆豐版&VLOOKUP(商品名稱,#REF!,21,0)),IFERROR(IF(FIND(\"第一\",服務公司),錄音序號3_開頭語&VLOOKUP(商品名稱,#REF!,22,0)),IFERROR(IF(FIND(\"花旗\",服務公司),錄音序號3_開頭語&VLOOKUP(商品名稱,#REF!,23,0)),IFERROR(IF(FIND(\"星展\",服務公司),錄音序號3_開頭語&VLOOKUP(商品名稱,#REF!,23,0)),錄音序號3_開頭語&VLOOKUP(商品名稱,#REF!,12,0)))))))","v":"※本保單要保人、被保險人不需錄音。"},{"$f":"\"【銷售人員】：\n本保單主約保額為 \"&IF(VLOOKUP(商品名稱,#REF!,17,0)=\"元\",幣別&TEXT(主約保險金額,\"#,###\")&\"元\",VLOOKUP(商品名稱,#REF!,17,0)&TEXT(保額,\"#,###\")) &\"，繳費年期為 \"&繳費年期&\"年，保障年期 \"&IF(VLOOKUP(商品名稱,#REF!,18,0)=\"\",保障年期&\"年\",VLOOKUP(商品名稱,#REF!, 18,0))&\"，請問您清楚嗎?【提示:請等待客戶回答】\"","v":{"$error":"#REF!"}},{"$f":"\"本保單保險費為\"&繳別& \"，本期繳交保費為\" &幣別 &TEXT(折扣後保費*IF(繳別=\"月繳\",2,1),\" #,###\")&\" 元，\"&IF(OR(繳別=\"躉繳\",繳別=\"年繳\"),\"您已確認可負擔此保費，請問是否正確?【提示:請等待客戶回答】\",\"每年需繳交保費之保費總計為\"&幣別 &TEXT(折扣後保費*繳費頻率,\" #,###\")& \" 元，您已確認可負擔此保費，請問是否正確?【提示:請等待客戶回答】\")","v":"本保單保險費為年繳，本期繳交保費為新臺幣 110,000 元，您已確認可負擔此保費，請問是否正確?【提示:請等待客戶回答】"},{"$f":"\"【銷售人員】：\n此次投保本保單的目的及需求為 \"&投保目的及需求&\"  ，您已親簽各項投保文件，並確認本保單商品滿足您的需求，請問是否正確?【提示:請等待客戶回答】 \"","v":"【銷售人員】：\n此次投保本保單的目的及需求為   ，您已親簽各項投保文件，並確認本保單商品滿足您的需求，請問是否正確?【提示:請等待客戶回答】 "},{"$f":"\"您選擇投保主約保額為 \"&幣別&TEXT(主約保險金額,\"#,###\")&\"元，\"&\"繳費年期為 \"&繳費年期&\"年\"&\"，保障年期 \"&VLOOKUP(商品名稱,#REF!,18,0)&\"，請問您清楚嗎？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}},null,null,null,{"$f":"\"【銷售人員】：\n此次代為繳交保費之本保單符合您的財力及風險承擔能力，沒有受任何誘導以貸款、解約、保單借款買保險的情形，請問是否正確?【提示:請等待客戶回答】\"&\"\n您選擇投保主約保額為 \"&IF(VLOOKUP(商品名稱,#REF!,17,0)=\"元\",幣別&TEXT(保額,\"#,###\")&\"元\",VLOOKUP(商品名稱,#REF!,17,0)&TEXT(保額,\"#,###\")) &\"，繳費年期為 \"&繳費年期&\"年，保障年期 \"&IF(VLOOKUP(商品名稱,#REF!,18,0)=\"\",保障年期&\"年\",VLOOKUP(商品名稱,#REF!, 18,0))","v":{"$error":"#REF!"}}]
["錄音序號3_說明商品重要條款、除外責任、商品說明書內容","【銷售人員】：\n如銷售過程中所說明，\n",{"$f":"IF(繳別=\"躉繳\",#REF!&錄音序號_確認語_2,#REF!&錄音序號_確認語_2)","v":{"$error":"#REF!"}},null,null,null,"【銷售人員】：\n本商品之保險單條款樣張已事先交付給您，您已審閱本商品契約重要內容，並已瞭解契約各項給付條件。\n如銷售過程中所說明，\n","【銷售人員】：\n如銷售過程中所說明，\n(保單利益，請參考\"錄音補充話術\"，選擇二項向客戶說明)\n",null,{"$f":"\"就保單條款中重要條款內容（例如契約效力的停止、恢復及終止事由、告知義務與本契約解除等事項），\"&錄音序號_確認語_2&\"試算表中所說明本契約保障內容及各項保險金給付等內容，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,IFERROR(IF(FIND(\"企\",服務公司)*FIND(\"銀\",服務公司),錄音序號3_開頭語_臺企版_繳款人&VLOOKUP(商品名稱,#REF!,31,0)),IFERROR(IF(FIND(\"兆豐\",服務公司),錄音序號3_開頭語_兆豐版_繳款人&VLOOKUP(商品名稱,#REF!,31,0)),IFERROR(IF(FIND(\"第一\",服務公司),錄音序號3_開頭語_繳款人&VLOOKUP(商品名稱,#REF!,34,0)),IFERROR(IF(FIND(\"花旗\",服務公司),錄音序號3_開頭語_繳款人&VLOOKUP(商品名稱,#REF!,23,0)),IFERROR(IF(FIND(\"星展\",服務公司),錄音序號3_開頭語_繳款人&VLOOKUP(商品名稱,#REF!,23,0)),錄音序號3_開頭語_繳款人&VLOOKUP(商品名稱,#REF!,28,0)))))))","v":"※本保單繳款人不需錄音。"},"【銷售人員】：\n如銷售過程中所說明，\n",{"$f":"IF(繳別=\"躉繳\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,"【銷售人員】：\n本商品之保險單條款樣張已事先交付給您，您已審閱本商品契約重要內容，並已瞭解契約各項給付條件。\n如銷售過程中所說明，\n","【銷售人員】：\n如銷售過程中所說明，\n【保單利益，請參考\"錄音補充話術\"，選擇二項向客戶說明】\n",null,"就保單條款中重要條款內容（例如契約效力的停止、恢復及終止事由、告知義務與本契約解除等事項），請問您清楚嗎？【提示:請等待客戶回答】\n\n試算表中所說明本契約保障內容及各項保險金給付等內容，請問您清楚嗎？【提示:請等待客戶回答】"]
["錄音序號4_說明保單相關風險",{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$B$33,2,FALSE),'B2_錄音程序&共同文字(ILP)'!B22)","v":{"$error":"#N/A"}},{"$f":"IF(通路別=\"BD\",\"本保單為保險商品，不是定存的替代品，\"&錄音序號_確認語_2,\"本保單為保險商品，不是定存的替代品，也不受存款保險的保障，\"&錄音序號_確認語_2)&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$J$33,9,FALSE),'B2_錄音程序&共同文字(ILP)'!I22)&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$J$33,10,FALSE),'B2_錄音程序&共同文字(ILP)'!J22)&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$K$33,11,FALSE),'B2_錄音程序&共同文字(ILP)'!K22)&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$C$33,3,FALSE),C22)","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】"},{"$f":"IF(通路別=\"BD\",\"本保單為保險商品，不是定存的替代品，請問您清楚嗎？【提示:請等待客戶回答】\",\"本保單為保險商品，不是定存的替代品，也不受存款保險的保障，請問您清楚嗎？ 【提示:請等待客戶回答】\")&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":"本保單為保險商品，不是定存的替代品，也不受存款保險的保障，請問您清楚嗎？ 【提示:請等待客戶回答】\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$Y$100,23,FALSE),'B2_錄音程序&共同文字(ILP)'!W22)&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】"},{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$Y$33,24,FALSE),'B2_錄音程序&共同文字(ILP)'!X22)&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎？【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎？【提示:請等待客戶回答】\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】"}]
["錄音序號5_契撤期說明",{"$f":"\"【銷售人員】：\n自簽收保單隔日起算，要保人有10日撤銷契約的權益，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"【銷售人員】：\n自簽收保單隔日起算，要保人有10日撤銷契約的權益，請問您清楚嗎？【提示:請等待客戶回答】\"","v":"【銷售人員】：\n自簽收保單隔日起算，要保人有10日撤銷契約的權益，請問您清楚嗎？【提示:請等待客戶回答】"},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$Y$100,23,FALSE),'B2_錄音程序&共同文字(ILP)'!W22)&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】"},{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$Y$100,23,FALSE),'B2_錄音程序&共同文字(ILP)'!W22)&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】"},{"$f":"IFERROR(VLOOKUP(商品名稱,'B2_錄音程序&共同文字(ILP)'!$A$23:$Y$100,25,FALSE),'B2_錄音程序&共同文字(ILP)'!Y22)&\"\n\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理，請問您清楚嗎？ 【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["錄音序號6_要保人聲明",{"$f":"IFERROR(IF(FIND(\"花旗\",服務公司),VLOOKUP(商品類別,B3_解約金商品相關風險話術table!G$1:J$65536,4,FALSE)),IFERROR(IF(FIND(\"星展\",服務公司),VLOOKUP(商品類別,B3_解約金商品相關風險話術table!G$1:J$65536,4,FALSE)),VLOOKUP(商品類別,B3_解約金商品相關風險話術table!G$1:I$65536,3,FALSE)))","v":"【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書等均由您本人親自簽名投保。"},{"$f":"VLOOKUP(要被保人話術稿判斷,'B2_錄音程序&共同文字(ILP)'!$AD$1:$AJ$4,7,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認繳費意願。",{"$f":"\"【繳款人】：\n我，\"&繳款人&\" 已充分了解本保單及相關風險，且已確認可負擔保費。\"","v":"【繳款人】：\n我，貴保戶 已充分了解本保單及相關風險，且已確認可負擔保費。"}]
[]
[]
[]
[]
[]
[null,"要被保險人","繳款人"]
[null,{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\"\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，\"&錄音序號_確認語_2&\"\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"\n&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎？【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎？【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["保誠人壽福企滿滿外幣終身保險",{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\"\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，\"&錄音序號_確認語_2&\"\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"\n&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎？【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎？【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["保誠人壽創富御守外幣終身保險",{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷病保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷病保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷病保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「特定傷病保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷病保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\"\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費；給付「特定傷病保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2&\"\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"\n&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「特定傷病保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\n\n","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷病保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費;給付「特定傷病保險金」後，保單解約金將有所變動，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["保誠人壽橘享樂外幣終身壽險",{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「認知功能障礙保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「認知功能障礙保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「認知功能障礙保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「認知功能障礙保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「認知功能障礙保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\"\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費;給付「認知功能障礙保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2&\"\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「認知功能障礙保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\n\n\n","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「認知功能障礙保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費;給付「認知功能障礙保險金」後，保單解約金將有所變動，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["保誠人壽美利29外幣終身壽險(定期給付型)",{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者；給付「特定傷害保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者；給付「特定傷害保險金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\n\"投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「特定傷害保險金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷害保險金金」後，保單解約金將有所變動，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\n\"本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費;給付「特定傷害保險金金」後，保單解約金將有所變動，\"&錄音序號_確認語_2&\n\"此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費;給付「特定傷害保險金金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】\n\n\n","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者;給付「特定傷害保險金金」後，保單解約金將有所變動，請問您清楚嗎? 【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費;給付「特定傷害保險金金」後，保單解約金將有所變動，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]
["保誠人壽金正旺終身保險(定期給付型)",{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"【銷售人員】：\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】"},null,null,null,null,null,{"$f":"\"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，\"&錄音序號_確認語_2&\n\"投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。\"&錄音序號_確認語_2&\"投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存，\"&錄音序號_確認語_2&\n\"本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，\"&錄音序號_確認語_2&\n\"此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n本保單為保險商品，非屬存款，也不受存款保險的保障，請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費，請問您清楚嗎? 【提示:請等待客戶回答】\n\n\n","【銷售人員】：\n本商品為保險商品，受人身保險安定基金保障，並非存款項目，故不受存款保險之保障。請問您清楚嗎? 【提示:請等待客戶回答】\n\n投保後解約或不繼續繳費，解約金可能會少於所繳的保險費且可能不利消費者，請問您清楚嗎? 【提示:請等待客戶回答】",{"$f":"\"【銷售人員】：\n您是否清楚本次繳交之保險費用係用以購買保險商品，非辦理定存？【提示:請等待客戶回答】\n\n本保險商品具有解約金，若中途解約或不繼續繳費，解約金可能低於已繳保費，您是否清楚？【提示:請等待客戶回答】\n\n此次投保之保險產品繳費年期為\"&繳費年期&\"年，每年繳費金額為\"&幣別&TEXT(Premium*繳費頻率,\" #,###\")&\"元，您是否知悉？【提示:請等待客戶回答】\"","v":{"$error":"#NAME?"}}]

{"sheet":"B3_解約金商品相關風險話術table","index":1,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["判斷值","風險項目","風險話術","風險話術-ePOS","風險話術-繳款人",{"$f":"VLOOKUP(商品名稱,#REF!,24,FALSE)","v":{"$error":"#REF!"}},"判斷值","保單類型","風險話術","風險話術（星展／花旗）"]
["#分紅類型#=\"R\" or \"\"C\"","分紅風險",{"$f":"\"本保單為分紅商品，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本保單為分紅商品，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"\n本保單為分紅商品，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準，請問您清楚嗎? 【提示:請等待客戶回答】",null,"RL","分紅-台幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書、建議書摘要表等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書、建議書等均由您本人親自簽名投保。"]
["#商品幣別#<>\"NT$\"","匯率風險",{"$f":"\"這張保單收取保險費及支付各項保險金均以\"&幣別&\"計價，若您自行換回新台幣，須承擔匯率風險。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n這張保單收取保險費及支付各項保險金均以\"&幣別&\"計價，若您自行換回新台幣，須承擔匯率風險。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"這張保單收取保險費及支付各項保險金均以\"&幣別&\"計價，若您自行換回新台幣，須承擔匯率風險，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"這張保單收取保險費及支付各項保險金均以新臺幣計價，若您自行換回新台幣，須承擔匯率風險，請問您清楚嗎? 【提示:請等待客戶回答】"},null,"RF","分紅-外幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書、建議書摘要表、匯率風險說明書、客戶適合度調查評估表等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書、建議書、匯率風險說明書、客戶適合度調查評估表均由您本人親自簽名投保。"]
["#分紅類型#=\"H\"","綜合險分紅",{"$f":"\"本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險健康保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險健康保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"\n本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險健康保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，請問您清楚嗎? 【提示:請等待客戶回答】\n",null,"NL","非分紅-台幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書等均由您本人親自簽名投保。"]
["#分紅類型#=\"I\"","綜合險分紅_傷害",{"$f":"\"本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險傷害保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"【銷售人員】：\n本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險傷害保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"\n本保險人壽保險部分為分紅保險，保單紅利是預估值，紅利給付的金額不保證也不固定，是依實際宣告分紅金額為準；本保險傷害保險部分為不分紅保險，不參加紅利分配，並無紅利給付項目，請問您清楚嗎? 【提示:請等待客戶回答】",null,"NF","非分紅-外幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、匯率風險說明書、客戶適合度調查評估表等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、匯率風險說明書、客戶適合度調查評估表等均由您本人親自簽名投保。"]
[null,null,null,null,null,null,"IL","投資型-台幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書等均由您本人親自簽名投保。"]
[null,null,null,null,null,null,"IF","投資型-外幣","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書、匯率風險說明書等均由您本人親自簽名投保。","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書、匯率風險說明書等均由您本人親自簽名投保。"]
[null,null,null,null,null,null,"O","鑫想事成","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願,並確認所有文件如要保書、建議書、投保事項確認書及基金風險預告書等均由您本人親自簽名投保。"]
[null,null,null,null,null,null,"T","福企滿滿","【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品並願意承擔相關風險與確認投保意願，並確認所有文件如要保書、建議書摘要表、匯率風險說明書、客戶適合度調查評估表等均由您本人親自簽名投保。"]

{"sheet":"B6_解約金附約ePOS調整","index":2,"n_rows":25,"n_cols":21,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[null,"附約對照","條款說明","序號"]
[null,"壽險_附約","說明商品重要條款內容、除外責任(壽險附約)",8]
[null,"健康險_附約","說明商品重要條款內容、除外責任(健康險附約)",7]
[null,"特定傷害險_附約","說明商品重要條款內容、除外責任(特定傷病險附約)",6]
[null,"癌症險_附約","說明商品重要條款內容、除外責任(癌症險附約)",5]
[null,"失能險_附約","說明商品重要條款內容、除外責任(失能險附約)",4]
[null,"長照險_附約","說明商品重要條款內容、除外責任(長照險附約)",3]
[null,"傷害險_附約","說明商品重要條款內容、除外責任(傷害險附約)",2]
[null,"豁免_附約","說明商品重要條款內容、除外責任(豁免險附約)",1]
[]
[]
[]
[]
["序號","No","名稱","類別","項目名稱","話術","話術",null,"序號","No","名稱","類別","項目名稱","話術","話術"]
[{"$f":"VALUE(IF(G16=\"N\",0,_xlfn.IFNA(VLOOKUP(D16,$B$3:$D$10,3,FALSE)&7,0)))","v":0},"附約1",{"$f":"IF(資料輸入_主被保人!L52>0,附約一名稱,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(C16,#REF!,25,0),\"\")","v":""},{"$f":"IF(G16=\"N\",\"\",_xlfn.IFNA(VLOOKUP(D16,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(E16=\"\",\"\",\"【銷售人員】：\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(C16,#REF!,12,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(C16,#REF!,12,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,{"$f":"VALUE(IF(O16=\"N\",0,_xlfn.IFNA(VLOOKUP(L16,$B$3:$D$10,3,FALSE)&7,0)))","v":0},"附約1",{"$f":"C16","v":""},{"$f":"IFERROR(VLOOKUP(K16,#REF!,25,0),\"\")","v":""},{"$f":"IF(O16=\"N\",\"\",_xlfn.IFNA(VLOOKUP(L16,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(M16=\"\",\"\",\"【銷售人員】：\n\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(K16,#REF!,28,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(K16,#REF!,28,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,{"$f":"RANK(A16,$A$16:$A$18,-1)","v":1},{"$f":"A16","v":0},null,{"$f":"RANK(I16,$I$16:$I$18,-1)","v":1},{"$f":"I16","v":0}]
[{"$f":"VALUE(IF(G17=\"N\",0,_xlfn.IFNA(VLOOKUP(D17,$B$3:$D$10,3,FALSE)&5,0)))","v":0},"附約2",{"$f":"IF(資料輸入_主被保人!L54>0,附約二名稱,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(附約二名稱,#REF!,25,0),\"\")","v":""},{"$f":"IF(G17=\"N\",\"\",_xlfn.IFNA(VLOOKUP(D17,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(E17=\"\",\"\",\"【銷售人員】：\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(C17,#REF!,12,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(C17,#REF!,12,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,{"$f":"VALUE(IF(O17=\"N\",0,_xlfn.IFNA(VLOOKUP(L17,$B$3:$D$10,3,FALSE)&5,0)))","v":0},"附約2",{"$f":"C17","v":""},{"$f":"IFERROR(VLOOKUP(K17,#REF!,25,0),\"\")","v":""},{"$f":"IF(O17=\"N\",\"\",_xlfn.IFNA(VLOOKUP(L17,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(M17=\"\",\"\",\"【銷售人員】：\n\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(K17,#REF!,28,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(K17,#REF!,28,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,{"$f":"RANK(A17,$A$16:$A$18,-1)","v":1},{"$f":"A17","v":0},null,{"$f":"RANK(I17,$I$16:$I$18,-1)","v":1},{"$f":"I17","v":0}]
[{"$f":"VALUE(IF(G18=\"N\",0,_xlfn.IFNA(VLOOKUP(D18,$B$3:$D$10,3,FALSE)&3,0)))","v":0},"附約3",{"$f":"IF(資料輸入_主被保人!#REF!>0,附約三名稱,\"\")","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(附約三名稱,#REF!,25,0),\"\")","v":""},{"$f":"IF(G18=\"N\",\"\",_xlfn.IFNA(VLOOKUP(D18,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(E18=\"\",\"\",\"【銷售人員】：\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(C18,#REF!,12,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(C18,#REF!,12,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,{"$f":"VALUE(IF(O18=\"N\",0,_xlfn.IFNA(VLOOKUP(L18,$B$3:$D$10,3,FALSE)&3,0)))","v":0},"附約3",{"$f":"C18","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(K18,#REF!,25,0),\"\")","v":""},{"$f":"IF(O18=\"N\",\"\",_xlfn.IFNA(VLOOKUP(L18,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(M18=\"\",\"\",\"【銷售人員】：\n\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(K18,#REF!,28,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(K18,#REF!,28,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,1,0,null,1,0]
[null,"附約4",{"$f":"IF(資料輸入_主被保人!#REF!>0,附約一名稱,\"\")","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(_xlfn.SINGLE(附約四),#REF!,25,0),\"\")","v":""},{"$f":"IF(G19=\"N\",\"\",_xlfn.IFNA(VLOOKUP(D19,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(E19=\"\",\"\",\"【銷售人員】：\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(C19,#REF!,12,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(C19,#REF!,12,0),\"\")=\"\",\"N\",\"Y\")","v":"N"},null,null,"附約4",{"$f":"C19","v":{"$error":"#REF!"}},{"$f":"IFERROR(VLOOKUP(K19,#REF!,25,0),\"\")","v":""},{"$f":"IF(O19=\"N\",\"\",_xlfn.IFNA(VLOOKUP(L19,$B$3:$D$10,2,FALSE),\"\"))","v":""},{"$f":"IF(M19=\"\",\"\",\"【銷售人員】：\n\"&\nIF(附約一名稱<>\"\",IFERROR(VLOOKUP(K19,#REF!,28,0),\"\"),\"\"))","v":""},{"$f":"IF(IFERROR(VLOOKUP(K19,#REF!,28,0),\"\")=\"\",\"N\",\"Y\")","v":"N"}]
[]
[]
[{"$f":"IFERROR(VLOOKUP(3,$Q$16:$R$18,2,0),0)","v":0},{"$f":"VLOOKUP(A22,$A$16:$F$19,5,FALSE)","v":""},{"$f":"VLOOKUP(A22,$A$16:$F$19,6,FALSE)","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(3,$T$16:$U$18,2,0),0)","v":0},{"$f":"VLOOKUP(I22,$I$16:$N$19,5,FALSE)","v":""},{"$f":"VLOOKUP(I22,$I$16:$N$19,6,FALSE)","v":""}]
[{"$f":"IFERROR(VLOOKUP(2,$Q$16:$R$18,2,0),0)","v":0},{"$f":"VLOOKUP(A23,$A$16:$F$19,5,FALSE)","v":""},{"$f":"VLOOKUP(A23,$A$16:$F$19,6,FALSE)","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(2,$T$16:$U$18,2,0),0)","v":0},{"$f":"VLOOKUP(I23,$I$16:$N$19,5,FALSE)","v":""},{"$f":"VLOOKUP(I23,$I$16:$N$19,6,FALSE)","v":""}]
[{"$f":"IFERROR(VLOOKUP(1,$Q$16:$R$18,2,0),0)","v":0},{"$f":"VLOOKUP(A24,$A$16:$F$19,5,FALSE)","v":""},{"$f":"VLOOKUP(A24,$A$16:$F$19,6,FALSE)","v":""},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(1,$T$16:$U$18,2,0),0)","v":0},{"$f":"VLOOKUP(I24,$I$16:$N$19,5,FALSE)","v":""},{"$f":"VLOOKUP(I24,$I$16:$N$19,6,FALSE)","v":""}]
[null,{"$f":"VLOOKUP(A25,$A$16:$F$19,5,FALSE)","v":""},{"$f":"VLOOKUP(A25,$A$16:$F$19,6,FALSE)","v":""},null,null,null,null,null,null,{"$f":"VLOOKUP(I25,$I$16:$N$19,5,FALSE)","v":""},{"$f":"VLOOKUP(I25,$I$16:$N$19,6,FALSE)","v":""}]

{"sheet":"D1_高齡錄音資料檢核","index":3,"n_rows":68,"n_cols":20,"rows_kept":68,"cut":false,"hidden":true,"merged":[[0,1,0,3]]}
[null,"【高齡錄音話術】相關檢核",null,null,null,null,null,"高齡對象判斷角色重疊判斷 (高齡對象判斷代碼 & ID檢核代碼","應錄音對象判斷","要被保人話術稿判斷","繳款人話術稿判斷",null,null,null,"高齡對象判斷","提醒文字1","提醒文字2","提醒文字3","提醒文字4","提醒文字5"]
[null,"啟動年齡",65,null,null,null,null,"11",5,2,2,null,"Note. 由於生日可能在人員相同時不填，就假設\n例如\n1. 說明高齡對象判斷4寫到本保單被保人、繳款人保險年齡達65歲(含)以上\n2. ID檢核說 3.繳款人=要保人，就要假設要保人其實也65歲，所以就要錄要保人、被保人\n",null,1,{"$f":"IF(擴大錄音對象=\"N\",\"本保單要保人、被保險人、繳款人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單要保人、被保險人、繳款人保險年齡達65歲(含)以上，"},"其中，要、被保險人及繳款人為同一人，","故需對要保人、被保險人、繳款人共三人進行錄音。","\n※繳款人錄音話術稿請至「繳款人高齡錄音話術範本」。","\n※要/被保險人錄音話術稿請至「要保人/被保險人高齡錄音話術範本」。"]
[null,"▲ 要保人判斷",{"$f":"IF(擴大錄音對象=\"N\",IFERROR(AND(要保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE),IFERROR(AND(MAX(要保人保險年齡,被保人保險年齡,繳款人保險年齡)>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE))","v":false},{"$f":"IF(擴大錄音對象=\"N\",\"◆要保人達\"&高齡錄音年齡&\"歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\",\"◆要保人需進行錄音，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\")","v":"◆要保人達65歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n"},"=IF(要保人保險年齡<>\"\",IF(ISERROR(AND(要保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡)),FALSE,IF(AND(要保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),TRUE,FALSE)),FALSE)",null,null,"12",3,2,1,null,null,null,2,{"$f":"IF(擴大錄音對象=\"N\",\"本保單要保人、被保險人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單要保人、被保險人保險年齡達65歲(含)以上，"},"其中，要、被保險人為同一人，","故需對要保人、被保險人共二人進行錄音。"]
[null,"▲ 被保人判斷",{"$f":"IF(擴大錄音對象=\"N\",IF(被保人生日6碼=\"\",FALSE,IFERROR(AND(被保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE)),IF(被保人生日6碼=\"\",FALSE,IFERROR(AND(MAX(要保人保險年齡,被保人保險年齡,繳款人保險年齡)>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE)))","v":false},null,null,null,null,"13",2,1,2,null,null,null,3,{"$f":"IF(擴大錄音對象=\"N\",\"本保單要保人、繳款人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單要保人、繳款人保險年齡達65歲(含)以上，"},"其中，要保人、繳款人為同一人，","故需對要保人、繳款人共二人進行錄音。"]
[null,"▲ 繳款人判斷",{"$f":"IF(擴大錄音對象=\"N\",IFERROR(AND(繳款人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE),IFERROR(AND(MAX(要保人保險年齡,被保人保險年齡,繳款人保險年齡)>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),FALSE))","v":false},null,"=IF(繳款人保險年齡<>\"\",IF(ISERROR(AND(繳款人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡)),FALSE,IF(AND(繳款人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),TRUE,FALSE)),FALSE)",null,null,"14",2,1,2,null,null,null,4,{"$f":"IF(擴大錄音對象=\"N\",\"本保單被保人、繳款人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單被保人、繳款人保險年齡達65歲(含)以上，"},"其中，被保險人、繳款人為同一人，","故需對被保人、繳款人共二人進行錄音。"]
[null,"顯示高齡錄音視窗",{"$f":"OR(要保人高齡錄音判斷,被保人高齡錄音判斷,繳款人高齡錄音判斷)","v":false},null,null,null,null,"15",1,1,1,null,null,null,5,{"$f":"IF(擴大錄音對象=\"N\",\"本保單要保人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單要保人保險年齡達65歲(含)以上，"},null,"故需對要保人共一人進行錄音。"]
[null,null,null,null,null,null,null,"21",5,4,2,null,null,null,6,{"$f":"IF(擴大錄音對象=\"N\",\"本保單被保險人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單被保險人保險年齡達65歲(含)以上，"},null,"故需對被保險人共一人進行錄音。"]
[null,null,null,null,null,null,null,"22",5,2,2,null,null,null,7,{"$f":"IF(擴大錄音對象=\"N\",\"本保單繳款人保險年齡達65歲(含)以上，\",\"要保人、被保險人、繳款人其一達65歲，\")","v":"本保單繳款人保險年齡達65歲(含)以上，"},null,"故需對繳款人共一人進行錄音。"]
[null,"角色重疊檢核",null,null,null,null,null,"23",2,1,2]
[null,"▲ ID檢核",{"$f":"IF(AND(被保人同一人檢核,繳款人同一人檢核),1,IF(AND(被保人同一人檢核,繳款人同一人檢核=FALSE),2,IF(AND(被保人同一人檢核=FALSE,繳款人身分=\"與要保人為「同一人」\"),3,IF(AND(被保人同一人檢核=FALSE,繳款人身分=\"與被保險人為「同一人」\"),4,5))))","v":5},"Note. 此處借用使用者填入的是否同一人資訊來判斷，而不去判斷姓名或ID，若非高齡錄音場合不適用",null,null,null,"24",2,1,2]
[null,"▲ 姓名",{"$f":"IF(AND(被保人同一人檢核,繳款人同一人檢核),1,IF(AND(被保人同一人檢核,繳款人同一人檢核=FALSE),2,IF(AND(被保人同一人檢核=FALSE,繳款人身分=\"與要保人為「同一人」\"),3,IF(AND(被保人同一人檢核=FALSE,繳款人身分=\"與被保險人為「同一人」\"),4,5))))","v":5},null,null,null,null,"25",2,1,2]
[null,null,null,null,null,null,null,"31",5,2,2]
[null,null,null,null,null,null,null,"32",3,2,1,null,null,null,"ID檢核-代碼","說明"]
[null,"應錄音對象判斷",{"$f":"VLOOKUP(C15&ID檢核,$H$1:$K$41,2,FALSE)","v":8},{"$f":"\"※\"&VLOOKUP(C15,$O$2:$R$8,2,FALSE)&VLOOKUP(C10,$O$2:$R$8,3,FALSE)&VLOOKUP(C14,$O$2:$R$8,4,FALSE)&VLOOKUP(繳款人話術稿判斷,O1:S8,5,FALSE)","v":{"$error":"#N/A"}},null,null,null,"33",5,2,2,null,null,null,1,"要保人=被保險人=繳款人"]
[null,"▲ 高齡對象判斷",{"$f":"IF(AND(要保人高齡錄音判斷,被保人高齡錄音判斷,繳款人高齡錄音判斷),1,IF(AND(要保人高齡錄音判斷,被保人高齡錄音判斷),2,IF(AND(要保人高齡錄音判斷,繳款人高齡錄音判斷),3,IF(AND(被保人高齡錄音判斷,繳款人高齡錄音判斷),4,IF(AND(要保人高齡錄音判斷),5,IF(AND(被保人高齡錄音判斷),6,IF(AND(繳款人高齡錄音判斷),7,8)))))))","v":8},{"$f":"\"※\"&VLOOKUP(C15,$O$2:$R$8,2,FALSE)&VLOOKUP(C10,$O$2:$R$8,3,FALSE)&VLOOKUP(C14,$O$2:$R$8,4,FALSE)&VLOOKUP(繳款人話術稿判斷,O1:T8,6,FALSE)","v":{"$error":"#N/A"}},null,null,null,"34",2,2,2,null,null,null,2,"要保人=被保險人<>繳款人"]
[null,"▲ 要被保人話術稿判斷",{"$f":"VLOOKUP(C15&ID檢核,$H$1:$K$41,3,FALSE)","v":4},"※本保單要保人、被保險人不需錄音。",null,null,null,"35",3,2,1,null,null,null,3,"要保人=繳款人<>被保險人"]
[null,"▲ 繳款人話術稿判斷",{"$f":"VLOOKUP(C15&ID檢核,$H$1:$K$41,4,FALSE)","v":2},{"$f":"IF(VLOOKUP(繳款人話術稿判斷,O1:S3,5,FALSE)=0,\"\",VLOOKUP(繳款人話術稿判斷,O1:S3,5,FALSE))","v":""},null,null,null,"41",5,2,2,null,null,null,4,"要保人<>被保險人=繳款人"]
[null,null,null,"※本保單繳款人不需錄音。",null,null,null,"42",3,2,1,null,null,null,5,"要保人<>被保險人<>繳款人"]
[null,null,null,null,null,null,null,"43",2,1,2]
[null,"通路別","BR",null,null,null,null,"44",6,3,2,null,null,null,"高齡對象判斷-代碼","說明"]
[null,"商品類別","IL",null,null,null,null,"45",4,3,1,null,null,null,1,"本保單要保人、被保險人、繳款人保險年齡達65歲(含)以上，"]
[null,"服務單位名稱",null,null,null,null,null,"51",5,2,2,null,null,null,2,"本保單要保人、被保險人保險年齡達65歲(含)以上，"]
[null,"雙招選項名稱",{"$f":"IF(AND(業務員_2<>\"\",登錄字號_2<>\"\"),1,2)","v":2},null,null,null,null,"52",5,2,2,null,null,null,3,"本保單要保人、繳款人保險年齡達65歲(含)以上，"]
[null,"雙招攬判斷",{"$f":"IF(高齡話術檢核,IF(資料輸入_主被保人!W4=\"是\",TRUE,FALSE),FALSE)","v":false},null,null,null,null,"53",5,2,2,null,null,null,4,"本保單被保人、繳款人保險年齡達65歲(含)以上，"]
[null,"保險成本Temp",{"$f":"建議書!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"54",5,2,2,null,null,null,5,"本保單要保人保險年齡達65歲(含)以上，"]
[null,null,null,null,null,null,null,"55",5,2,2,null,null,null,6,"本保單被保險人保險年齡達65歲(含)以上，"]
[null,"保障期間年",{"$f":"IF(高齡錄音填寫資訊檢核=1,TRUE,FALSE)","v":false},null,null,null,null,"61",5,2,2,null,null,null,7,"本保單繳款人保險年齡達65歲(含)以上，"]
[null,"高齡錄音資訊",{"$f":"MAX(C29:C37,C42:C43)","v":5},{"$f":"\"◆錄音話術補充資訊填寫不完整，請補全內容。\n\"","v":"◆錄音話術補充資訊填寫不完整，請補全內容。\n"},null,null,null,"62",5,2,2,null,null,null,8,"無人達65歲以上"]
[null,"▲ 服務公司檢核",{"$f":"IF(高齡錄音檢核,IF(服務公司<>\"\",1,2),1)","v":1},null,null,null,null,"63",6,3,2]
[null,"▲ 服務專員檢核",{"$f":"IF(高齡錄音檢核,IF(業務員_1<>\"\",1,3),1)","v":1},null,null,null,null,"64",6,3,2]
[null,"▲ 登錄字號檢核",{"$f":"IF(高齡錄音檢核,IF(登錄字號_1<>\"\",1,4),1)","v":1},null,null,null,null,"65",6,3,2]
[null,"▲ 身分證檢核-要保",{"$f":"IF(要保人高齡錄音判斷,IF(要保人身分證字號<>\"\",1,5),1)","v":1},"Note. 若達65歲時必填",null,null,null,"71",5,2,2]
[null,"▲ 身分證檢核-被保",{"$f":"IF(被保人高齡錄音判斷,IF(AND(被保險人身分證字號=\"\",被保人同一人檢核=FALSE),5,1),1)","v":1},"Note. 若達65歲且與要保人不同人時必填",null,null,null,"72",7,4,1]
[null,"▲ 身分證檢核-繳款",{"$f":"IF(繳款人高齡錄音判斷,IF(AND(繳款人身分證字號=\"\",繳款人同一人檢核=FALSE),5,1),1)","v":1},"Note. 若達65歲且與要、被保人不同人時必填",null,null,null,"73",5,2,2]
[null,"▲ 投保目的檢核",{"$f":"IF(高齡錄音檢核,IF(OR(投保目的及需求=\"\",投保目的其他文字檢核=1),6,1),1)","v":1},null,null,null,null,"74",6,3,2]
[null,"▲ 第二招攬",{"$f":"IF(雙招選項=\"\",5,1)","v":5},null,null,null,null,"75",7,4,1]
[null,"▲ 雙招",{"$f":"IF(雙招選項=\"是\", IF(COUNTBLANK(業務員_2)+COUNTBLANK(登錄字號_2)>0,9,1),1)","v":1},null,null,null,null,"81",8,4,2]
[null,"▲ 要被保人同一人檢核",{"$f":"IF(高齡錄音檢核,IF(要保人身分=\"與被保險人為「同一人」\",TRUE,FALSE),FALSE)","v":false},{"$f":"IF(擴大錄音對象=\"N\",\"◆被保險人達\"&高齡錄音年齡&\"歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\",\"◆被保險人需進行錄音，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\")","v":"◆被保險人達65歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n"},null,null,null,"82",8,4,2]
[null,"▲ 繳款人同一人檢核",{"$f":"IF(高齡錄音檢核,IF(OR(繳款人身分=\"與要保人為「同一人」\",繳款人身分=\"與被保險人為「同一人」\"),TRUE, FALSE),FALSE)","v":false},{"$f":"IF(擴大錄音對象=\"N\",\"◆繳款人達\"&高齡錄音年齡&\"歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\",\"◆繳款人需進行錄音，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n\")","v":"◆繳款人達65歲，請填寫錄音話術補充資訊，依錄音話術表進行錄音。\n"},null,null,null,"83",8,4,2]
[null,null,null,null,null,null,null,"84",8,4,2]
[null,"錄音填寫與錄音對象提示訊息",null,{"$f":"IFERROR(IF(C28>1,D28,\"\")&\nIF(要保人高齡錄音判斷,D3,\"\")&\nIF(AND(被保人同一人檢核=FALSE,被保人高齡錄音判斷=TRUE),D38,\"\")&\nIF(AND(繳款人同一人檢核=FALSE,繳款人高齡錄音判斷=TRUE),D39,\"\"),\"\")","v":"◆錄音話術補充資訊填寫不完整，請補全內容。\n"},null,null,null,"85",8,4,2]
[null,"通路名稱檢核",{"$f":"IF(服務單位檢核,IF(服務單位=\"\",5,1),1)","v":1}]
[null,"保經代檢核",{"$f":"IF(保經保代=\"\",5,1)","v":5}]
[]
[]
[null,"錄音序號適用通路"]
[null,"第一商業銀行股份有限公司"]
[null,"彰化商業銀行股份有限公司"]
[null,"台新商業銀行股份有限公司"]
[null,"中國信託商業銀行股份有限公司"]
[]
[]
[null,"繳費頻率",{"$f":"IFERROR(VLOOKUP(繳別,B54:C57,2,0),1)","v":1}]
[null,"年繳",1]
[null,"半年繳",2]
[null,"季繳",4]
[null,"月繳",12]
[]
[null,"服務公司"]
[null,"▲ 服務單位檢核(欣台)",{"$f":"IF(ISERROR(FIND(\"欣台\",服務公司,1)),FALSE,TRUE)","v":false}]
[null,"▲ 服務公司檢核",{"$f":"IF(服務單位檢核=TRUE,AND(服務公司<>\"\",保經保代<>\"\",服務單位<>\"\"),AND(服務公司<>\"\",保經保代<>\"\"))","v":false}]
[]
[null,"投保目的檢核",{"$f":"OR(C65,C66)","v":false},{"$f":"IF(AND(COUNTIF(資料輸入_主被保人!O55:O57,\"V\")=1,投保目的保障項次=\"V\"),投保目的保障文字,IF(投保目的保障項次=\"V\",投保目的保障文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!O55:O57,\"V\")=1,投保目的子女=\"V\"),投保目的子女文字,IF(投保目的子女=\"V\",投保目的子女文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!O53:O57,\"V\")=1,投保目的退休=\"V\"),投保目的退休文字,IF(投保目的退休=\"V\",投保目的退休文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!O56:O57,\"V\")=1,投保目的房貸=\"V\"),投保目的房貸文字,IF(投保目的房貸=\"V\",投保目的房貸文字&\"、\",\"\"))&IF(投保目的其他=\"V\",投保目的其他文字,\"\")","v":""}]
[null,"投保目的勾選檢核",{"$f":"OR(C65,C67)","v":false}]
[null,"▲ 投保目的",{"$f":"OR(投保目的保障項次=\"V\",投保目的子女=\"V\",投保目的退休=\"V\",投保目的房貸=\"V\")","v":false}]
[null,"▲ 投保目的其他",{"$f":"AND(投保目的其他=\"V\",投保目的其他文字<>\"\")","v":false}]
[null,"▲ 投保目的其他勾選",{"$f":"AND(投保目的其他=\"V\")","v":false}]
[null,"▲ 投保目的其他文字",{"$f":"IF(投保目的其他=\"V\",IF(投保目的其他文字=\"\",1,2),3)","v":3}]

{"sheet":"C1_投資型_各商品話術&相關費用","index":4,"n_rows":49,"n_cols":83,"rows_kept":49,"cut":false,"hidden":true,"merged":[[0,37,0,39],[0,49,0,62],[0,68,0,81],[0,15,0,18],[0,19,0,22],[0,23,0,26],[0,27,0,30],[0,31,0,33],[0,34,0,36]]}
["No.","商品名稱","費用說明",null,null,null,null,null,null,null,null,null,null,null,null,"保費費用",null,null,null,"保單管理費",null,null,null,"解約費用",null,null,null,"保險成本",null,null,null,"投資相關費用",null,null,"其它費用",null,null,"其他",null,null,"是否為甲型商品","繳費年期",null,"最低保費",null,"錄音序號1_錄音取得要保人同意錄音及說明係購買保險商品","錄音序號2_告知繳費年期與繳費金額","錄音序號3_告知保單相關費用","錄音序號4_說明投資風險","錄音序號5_說明商品重要條款內容、除外責任、保險商品說明書重要內容、建議書內容_保單利益",null,null,null,null,null,null,null,null,null,null,null,null,null,"錄音序號6_契撤期說明","錄音序號7_要保人聲明","投保年齡限制","保障年期",null,"錄音序號5_說明商品重要條款內容、除外責任、保險商品說明書重要內容、建議書內容_保單利益"]
[null,null,"建議書說明文字","錄音紀錄話術-保單相關費用參考文字","錄音紀錄話術-保單相關費用參考文字-繳款人",null,null,"費用數字","保費費用","保單管理費","解約費用","保險成本","投資相關費用","其他費用","其他","Y/N","題號","扣除方式","題項文字","Y/N","題號","扣除方式","題項文字","Y/N","題號","扣除年度","題項文字","Y/N","題號","題項文字","扣除年度","Y/N","題號","題項文字","Y/N","題號","題項文字","Y/N","題號","題項文字",null,"Y/N","年期","Y/N","保費金額",null,null,null,null,"保單利益","說明重要條款","重要條款_1","重要條款_2","重要條款_3","重要條款_4","重要條款_5","重要條款_6","重要條款_7","重要條款_8","重要條款_9","重要條款_10","重要條款確認",null,null,null,null,"1年，可續保至被保險人保險年齡50歲",null,"保單利益","說明重要條款","重要條款_1","重要條款_2","重要條款_3","重要條款_4","重要條款_5","重要條款_6","重要條款_7","重要條款_8","重要條款_9","重要條款_10","重要條款確認","保險商品說明書重要內容"]
[1,"保誠人壽誠億滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\n\"&S3&W3&AA3&AD3&AH3&AK3&AN3&錄音序號_確認語_2","v":{"$error":"#REF!"}},{"$f":"\"再次向您說明本商品收取的費用：\n\n\"&S3&W3&AA3&AD3&AH3&AK3&AN3&\"\n\n請問您清楚嗎? 【提示：請等待客戶回答】\"","v":{"$error":"#REF!"}},null,{"$f":"F3=E3","v":{"$error":"#REF!"}},null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,{"$f":"IF(P3=0,\"\",\"1\")","v":""},{"$f":"I3","v":"本商品保費費用為0"},{"$f":"IF(P3=0,\"\",Q3&\".「保費費用」：\"&R3&\"\n\")","v":""},1,{"$f":"IF(T3+P3=0,\"\",IF(T3=0,\"\",T3+P3))","v":1},"保單帳戶價值",{"$f":"IF(T3=0,\"\",U3&\".「保單管理費」：\"&J3\n)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,{"$f":"IF(P3+T3+X3=0,\"\",IF(X3=0,\"\",P3+T3+X3))","v":2},{"$f":"K3","v":"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。"},{"$f":"IF(X3=0,\"\",Y3&\".「解約費用/部分提領費用」：\"&Z3&\"\n\")","v":"2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n"},1,{"$f":"IF(P3+T3+X3+AB3=0,\"\",IF(AB3=0,\"\",P3+T3+X3+AB3))","v":3},{"$f":"IF(AB3=0,\"\",IF(AO3=\"Y\",AC3&\".「保險成本」：本商品\"&AE3&\"會從保單帳戶價值中收取一筆保險成本。\n-若保單帳戶價值下降會讓淨危險保額提高，而將增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(保險成本Temp,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\n\",AC3&\".「保險成本」：本商品\"&AE3&\"會從保單帳戶價值中收取一筆保險成本。\n\"))","v":{"$error":"#REF!"}},"每個月",1,{"$f":"IF(P3+T3+X3+AB3+AF3=0,\"\",IF(AF3=0,\"\",P3+T3+X3+AB3+AF3))","v":4},{"$f":"IF(AF3=0,\"\",AG3&M3)","v":"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。"},{"$f":"IF(幣別=\"新臺幣\",0,1)","v":0},{"$f":"IF(P3+T3+X3+AB3+AF3+AI3=0,\"\",IF(AI3=0,\"\",P3+T3+X3+AB3+AF3+AI3))","v":""},{"$f":"IF(AI3=0,\"\",\"\n\"&AJ3&\".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。\")","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B3&\"的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$f":"\"以上說明的詳細內容都載明於保單條款中，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[2,"保誠人壽誠億滿滿外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0",{"$f":"IF(P4=0,\"\",Q4&\".「保費費用」：\"&R4&\"\n\")","v":""},1,{"$f":"IF(T4+P4=0,\"\",IF(T4=0,\"\",T4+P4))","v":1},"保單帳戶價值",{"$f":"IF(T4=0,\"\",U4&\".「保單管理費」：\"&J4)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,{"$f":"IF(P4+T4+X4=0,\"\",IF(X4=0,\"\",P4+T4+X4))","v":2},"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",{"$f":"IF(X4=0,\"\",Y4&\".「解約費用/部分提領費用」：\"&Z4&\"\n\")","v":"2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n"},1,{"$f":"IF(P4+T4+X4+AB4=0,\"\",IF(AB4=0,\"\",P4+T4+X4+AB4))","v":3},{"$error":"#REF!"},"每個月",1,{"$f":"IF(P4+T4+X4+AB4+AF4=0,\"\",IF(AF4=0,\"\",P4+T4+X4+AB4+AF4))","v":4},{"$f":"IF(AF4=0,\"\",AG4&M4)","v":"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。"},0,{"$f":"IF(P4+T4+X4+AB4+AF4+AI4=0,\"\",IF(AI4=0,\"\",P4+T4+X4+AB4+AF4+AI4))","v":""},{"$f":"IF(AI4=0,\"\",\"\n\"&AJ4&N4)","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n",{"$f":"BE4","v":"\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n"},"\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[3,"保誠人壽新三五寶島變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI5=0,\"\",\"\n\"&AJ5&\".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。\")","v":""},0,null,null,"Y","Y","，共3期","Y",300000,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,{"$f":"BC5","v":"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n"},{"$f":"BD5","v":"\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n"},{"$f":"BE5","v":"\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n"},"\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[4,"保誠人壽三五美金外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI6=0,\"\",\"\n\"&AJ6&N6)","v":""},0,null,null,"Y","Y","，共3期","Y",10000,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,{"$f":"BC6","v":"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n"},"\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[5,"保誠人壽新三五中國外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI7=0,\"\",\"\n\"&AJ7&N7)","v":""},0,null,null,"Y","Y","，共3期","Y",60000,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[6,"保誠人壽新三五歐霸外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI8=0,\"\",\"\n\"&AJ8&N8)","v":""},0,null,null,"Y","Y","，共3期","Y",8500,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[7,"保誠人壽新美澳雙享外幣變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金、保單帳戶價值之返還。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值皆為扣除保險成本及保單管理費後，當年度末增值後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：要保人申請辦理契約終止或部分提領時，保誠人壽依目標保費保單帳戶價值或部分提領金額扣除「免費部分提領金額」後\n，乘以申請時之解約費用率，但不得為負值(解約費用年度第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度\n(含)以後為0%)。本建議書之「年度末解約金」已扣除解約費用，但未考慮「免費部分提領金額」。（詳細說明請詳保單條款。）\n壽險保障金額及保單帳戶價值試算表 (非保證給付項目) (單位:澳幣",{"$f":"\"再次向您說明本商品收取的費用：\n\n\"&S9&W9&AA9&AD9&AH9&AK9&AN9&錄音序號_確認語_2","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,"1.保費費用：0\n2.保單管理費：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n3.解約費用率：\n第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度(含)以後為0%)","本商品保費費用為0","本商品自契約生效日至第一百一十九「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品自契約生效日至第一百一十九「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI9=0,\"\",\"\n\"&AJ9&N9)","v":""},0,null,null,"Y","Y","，共3期","Y","1萬美元\n1.3萬澳幣\n13萬南非幣",null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[8,"保誠人壽新智富人生變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：目標保費保單帳戶之解約/部分提領費用，於第一至第三保單年度分別為目標保費保單帳戶價值／部分提領金額的8%、6%\n、3%，第四保單年度後為零。\n",{"$error":"#REF!"},{"$error":"#REF!"},null,null,"1.保費費用：0\n2.保單管理費：前六十期為帳戶價值0.12%，第六十一期之後不再計算\n3.解約費用率：第一至第三保單年度分別為8%、6%、3%，第四保單年度後為零","本商品保費費用為0","本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品如在前3個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品如在前3個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品如在前3個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[9,"保誠人壽新卓越人生外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品如在前 3 個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第 1 保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品如在前 3 個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第 1 保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品如在前 3 個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：第 1 保單年度的解約費用率為8%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過3個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後提前解約或部分提領可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI11=0,\"\",\"\n\"&AJ11&N11)","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[10,"保誠人壽誠億滿滿變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[11,"保誠人壽誠億滿滿外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI13=0,\"\",\"\n\"&AJ13&N13)","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[12,"保誠人壽富利如山變額萬能壽險(10)",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,1,"1","目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","1.「保費費用」：目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。\n",1,2,"保單帳戶價值","2.「保單管理費」：本商品自第一「保單週月日」至第六十「保單週月日」，每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,3,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,4,{"$error":"#REF!"},"每個月",1,5,"5.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y",null,null,null,null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」,如要保人無欠繳之「目標保險費」，本公司將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[13,"保誠人壽富利如山變額萬能壽險(20)",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前 19 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,1,"1","目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","1.「保費費用」：目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。\n",1,2,"保單帳戶價值","2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,3,"本商品在正常繳費的情形下，如在前 19 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前 19 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,4,{"$error":"#REF!"},"每個月",1,5,"5.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y",null,null,null,null,null,null,null,null,{"$error":"#N/A"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[14,"保誠人壽誠億滿滿變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n",0,"","",null,1,3,"3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B16&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，可借金額上限詳條款約定。","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[15,"保誠人壽誠億滿滿外幣變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","2.「解約費用/部分提領費用」：目標保費保單帳戶之解約費用或部分提領費用，於第1至第5保單年度分別為目標保費保單帳戶價值或部分提領金額的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n",0,"","",null,1,3,"3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI17=0,\"\",\"\n\"&AJ17&N17)","v":""},0,null,null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B17&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，可借金額上限詳條款約定。","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？【提示：請等待客戶回答】\n"]
[16,"保誠人壽智富人生變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：目標保費保單帳戶之解約/部分提領費用，於第一至第三保單年度分別為目標保費保單帳戶價值／部分提領金額的8%、6%\n、3%，第四保單年度後為零。\n",{"$error":"#REF!"},{"$error":"#REF!"},null,null,"1.保費費用：0\n2.保單管理費：前六十期為帳戶價值0.12%，第六十一期之後不再計算\n3.解約費用率：第一至第三保單年度分別為8%、6%、3%，第四保單年度後為零","本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達99歲當年之保單週年日",null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[17,"保誠人壽卓越人生外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品如在前3個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約或部分提領可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI19=0,\"\",\"\n\"&AJ19&N19)","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[18,"保誠人壽三五寶島變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","Y","，共3期","Y",300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達100歲當年之保單週年日",null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[19,"保誠人壽三五成金外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI21=0,\"\",\"\n\"&AJ21&N21)","v":""},0,null,null,"Y","Y","，共3期","Y",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達100歲當年之保單週年日",null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[20,"保誠人壽三五中國外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI22=0,\"\",\"\n\"&AJ22&N22)","v":""},0,null,null,"Y","Y","，共3期","Y",60000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達75歲當年之保單週年日",null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[21,"保誠人壽三五美鑫外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","Y","，共3期","Y",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"終身",null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[22,"保誠人壽美澳雙享外幣變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金、保單帳戶價值之返還。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值皆為扣除保險成本及保單管理費後，當年度末增值後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：要保人申請辦理契約終止或部分提領時，保誠人壽依目標保費保單帳戶價值或部分提領金額扣除「免費部分提領金額」後\n，乘以申請時之解約費用率，但不得為負值(解約費用年度第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度\n(含)以後為0%)。本建議書之「年度末解約金」已扣除解約費用，但未考慮「免費部分提領金額」。（詳細說明請詳保單條款。）\n壽險保障金額及保單帳戶價值試算表 (非保證給付項目) (單位:澳幣",{"$error":"#REF!"},{"$error":"#REF!"},null,null,"1.保費費用：0\n2.保單管理費：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n3.解約費用率：\n第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度(含)以後為0%)","本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","Y","，共3期","Y","1萬美元\n1.3萬澳幣\n13萬南非幣",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10年：15足歲~65歲\n15年：15足歲~60歲\n20年：15足歲~55歲",null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[23,"保誠人壽三五歐霸外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","Y","，共3期","Y",8500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[24,"保誠人壽三五美金外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值","1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,2,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","2.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","Y","，共3期","Y",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，"]
[25,"保誠人壽樂活寶島變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保費費用」：第一期保費費用：當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於新臺幣100萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n【提示：購買附約者，需加錄本題項】\n5.「保險成本」：在「年金累積期間」內，按月由保單帳戶價值中收取，提供帳戶型附約保障。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\n-「年金累積期間」屆滿後，不再收取，附約也會終止，不再提供附約的保障。\n-如果沒有附加附約，則不適用「保險成本」相關約定。\n\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"第一期保費費用：當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於新臺幣100萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,1,"1","第一期保費費用：當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於新臺幣100萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。","1.「保費費用」：第一期保費費用：當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於新臺幣100萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n",1,2,"保單帳戶價值","2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,3,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",0,"","",null,1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",1,null,"\n\n【提示：購買附約者，需加錄本題項】\n5.「保險成本」：在「年金累積期間」內，按月由保單帳戶價值中收取，提供帳戶型附約保障。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\n-「年金累積期間」屆滿後，不再收取，附約也會終止，不再提供附約的保障。\n-如果沒有附加附約，則不適用「保險成本」相關約定。\n","N","Y","，共3期","Y",300000,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B27&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n【提示：購買附約者，則問本段】\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」（如要保人無欠繳之「目標保險費」，本公司將催告要保人交付「超額保險費」）， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n\n【提示：無附約者，則問本段】\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$f":"\"以上說明的詳細內容都載明於保單條款中，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,{"$f":"BD27","v":"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n"},null,"\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",{"$f":"BE27","v":"\n【提示：購買附約者，則問本段】\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「目標保險費」（如要保人無欠繳之「目標保險費」，本公司將催告要保人交付「超額保險費」）， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n\n【提示：無附約者，則問本段】\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n"},null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[26,"保誠人壽樂活中國外幣變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保費費用」：第一期保費費用：當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於人民幣24萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"第一期保費費用：當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於人民幣24萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,1,"1","第一期保費費用：當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於人民幣24萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。","1.「保費費用」：第一期保費費用：當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於人民幣24萬元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n",1,2,"保單帳戶價值","2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n",1,3,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",0,"","",null,1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI28=0,\"\",\"\n\"&AJ28&N28)","v":""},0,null,null,"N","Y","，共3期","Y",60000,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B28&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,{"$f":"BD28","v":"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n"},{"$f":"BE28","v":"\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n"},"\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[27,"保誠人壽樂活美金外幣變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保費費用」：第一期保費費用:當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於美元3萬5千元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"第一期保費費用:當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於美元3萬5千元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,1,"1","第一期保費費用:當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於美元3萬5千元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。",{"$f":"IF(P29=0,\"\",Q29&\".「保費費用」：\"&R29&\"\n\")","v":"1.「保費費用」：第一期保費費用:當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於或等於美元3萬5千元，保費費用以目標保險費的3.8%計算。第二~三期無保費費用。\n"},1,2,"保單帳戶價值",{"$f":"IF(T29=0,\"\",U29&\".「保單管理費」：\"&J29\n)","v":"2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,3,"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過5個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；所以投保後解約或不繼續繳費可能對要保人造成不利影響。\n",0,"","",null,1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"N","Y","，共3期","Y",10000,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的\"&B29&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n",{"$f":"BE29","v":"\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n"},"\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[28,"保誠人壽鑫想事成變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\n\"&S30&W30&AA30&AD30&AH30&AK30&AN30&錄音序號_確認語_2","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值",{"$f":"IF(T30=0,\"\",U30&\".「保單管理費」：\"&J30)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,2,"本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。","2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的保誠人壽鑫想事成變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[29,"保誠人壽鑫想事成變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",null,null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值",{"$f":"IF(T31=0,\"\",U31&\".「保單管理費」：\"&J31)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,2,"本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。","2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n",0,"","",null,1,3,"3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的保誠人壽鑫想事成變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，可借金額上限詳條款約定。","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[30,"保誠人壽鑫想事成外幣變額壽險",null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值",{"$f":"IF(T32=0,\"\",U32&\".「保單管理費」：\"&J32)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,2,"本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。","2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n",1,3,{"$error":"#REF!"},"每個月",1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"",{"$f":"IF(AI32=0,\"\",\"\n\"&AJ32&N32)","v":""},0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的保誠人壽鑫想事成外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n"," \n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,"\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。\n","\n有關【保險給付】\n包含祝壽保險金、身故保險金或喪葬費用保險金 、完全失能保險金。",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[31,"保誠人壽鑫想事成外幣變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"本商品保費費用為0","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,0,"","本商品保費費用為0","",1,1,"保單帳戶價值",{"$f":"IF(T33=0,\"\",U33&\".「保單管理費」：\"&J33)","v":"1.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,2,"本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。","2.「解約費用/部分提領費用」：本商品前面幾年如辦理解約或部分提領，則須扣除解約費用或部分提領費用。本商品解約費用率：第1至第4保單年度分別為保單帳戶價值或部分提領金額的7%、6%、5%、0.98%，第5保單年度以後為0%。\n",0,"","",null,1,3,"3.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"Y","N",null,"N",null,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的保誠人壽鑫想事成外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,null,"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，可借金額上限詳條款約定。","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」，逾寬限期間仍未交付者，將停止效力。","\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[32,"保誠人壽樂享美金外幣變額年金保險",null,{"$error":"#N/A"},"再次向您說明本商品收取的費用：\n\n1.「保費費用」：第一期保費費用：繳交的第一期目標保險費若低於美金1萬元，保費費用以第一期目標保險費的5%計算；繳交的第一期目標保險費高於或等於美金1萬元，保費費用以第一期目標保險費的4.8%計算。第二~六期無保費費用。\n2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。\n4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。\n\n請問您清楚嗎? 【提示：請等待客戶回答】",null,null,null,"第一期保費費用：繳交的第一期目標保險費若低於美金1萬元，保費費用以第一期目標保險費的5%計算；繳交的第一期目標保險費高於或等於美金1萬元，保費費用以第一期目標保險費的4.8%計算。第二~六期無保費費用。","本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。",null,".「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",".「其它費用」：本商品相關款項之往來，若採用保誠人壽指定銀行之外幣帳戶，無需負擔所產生之匯款相關費用，但若非採用保誠人壽指定銀行之外幣帳戶者，則會收取匯款費用。",null,1,"1","第一期保費費用：繳交的第一期目標保險費若低於美金1萬元，保費費用以第一期目標保險費的5%計算；繳交的第一期目標保險費高於或等於美金1萬元，保費費用以第一期目標保險費的4.8%計算。第二~六期無保費費用。","1.「保費費用」：第一期保費費用：繳交的第一期目標保險費若低於美金1萬元，保費費用以第一期目標保險費的5%計算；繳交的第一期目標保險費高於或等於美金1萬元，保費費用以第一期目標保險費的4.8%計算。第二~六期無保費費用。\n",1,2,"保單帳戶價值",{"$f":"IF(T34=0,\"\",U34&\".「保單管理費」：\"&J34\n)","v":"2.「保單管理費」：本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n"},1,3,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。","3.「解約費用/部分提領費用」：本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除保單帳戶價值或部分提領金額一定比率的解約費用或部分提領費用，例如：只繳一期保險費的解約費用率為25%；解約費用率是依實際繳交保費期數為計算基準，所以如果沒有正常繳費，可能造成超過6個保單年度辦理解約或部分提領，仍需支付解約費用或部分提領費用；故投保後解約或不繼續繳費可能對要保人造成不利影響。\n",0,"","",null,1,4,"4.「投資相關費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等費用。",0,"","",0,null,null,"N","Y","，共6期","Y",5000,null,null,null,null,{"$f":"\"【銷售人員】：\n如銷售過程中所說明，\n您所投保的保誠人壽樂享美金外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金給付。\n\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【特別加值金】\n本契約有效期間內，要保人於第八保單年度以前繳交「目標保險費」者，給付特別加值金，以各期「目標保險費」入帳日為基準日，依配置比例投入目標保費保單帳戶。\n","\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n",null,null,null,{"$error":"#N/A"},{"$f":"\"本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。\"&錄音序號_確認語_2&\"另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約金、保障內容，\"&錄音序號_確認語_2&\"人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},null,null,null,null,null,"【銷售人員】：\n以下再為您說明商品重要條款內容，",null,null,null,null,{"$f":"BD34","v":"\n有關【特別加值金】\n本契約有效期間內，要保人於第八保單年度以前繳交「目標保險費」者，給付特別加值金，以各期「目標保險費」入帳日為基準日，依配置比例投入目標保費保單帳戶。\n"},{"$f":"BE34","v":"\n有關【保險單借款】\n「年金給付開始日」前，要保人得申請保險單借款，其可借金額上限詳條款約定。\n"},{"$f":"BF34","v":"\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「目標保險費」，如要保人無欠繳之「目標保險費」，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。但「 年金累積期間」 屆滿後不得申請復效。\n"},"\n有關【保險給付】\n包含返還保單帳戶價值、年金累積期滿保險金、年金給付。\n",null,null,null,"以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？【提示：請等待客戶回答】","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費，請問您清楚嗎？\n人壽保險的死亡給付及年金保險的確定年金給付於被保險人死亡後給付於指定受益人者，依保險法相關規定不能作為被保險人遺產，若有涉及規避遺產稅等稅捐時，稽徵機關可以依據有關稅法或實質課稅原則相關規定辦理。【提示：請等待客戶回答】\n"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。"]
[null,null,null,null,null,null,null,null,null,"本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]

{"sheet":"C2_投資型_繳費年期&最低保費","index":5,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["商品名稱","幣別","A&B","繳費年期","最低保費"]
["保誠人壽三五寶島變額壽險","新臺幣",{"$f":"A2&B2","v":"保誠人壽三五寶島變額壽險新臺幣"},3,300000]
["保誠人壽三五成金外幣變額壽險","美元",{"$f":"A3&B3","v":"保誠人壽三五成金外幣變額壽險美元"},3,10000]
["保誠人壽三五中國外幣變額壽險","人民幣",{"$f":"A4&B4","v":"保誠人壽三五中國外幣變額壽險人民幣"},3,60000]
["保誠人壽三五美鑫外幣變額壽險","美元",{"$f":"A5&B5","v":"保誠人壽三五美鑫外幣變額壽險美元"},3,10000]
["保誠人壽美澳雙享外幣變額壽險","美元",{"$f":"A6&B6","v":"保誠人壽美澳雙享外幣變額壽險美元"},3,10000]
["保誠人壽美澳雙享外幣變額壽險","澳幣","保誠人壽美澳雙享外幣變額壽險澳幣",3,13000]
["保誠人壽美澳雙享外幣變額壽險","南非幣","保誠人壽美澳雙享外幣變額壽險南非幣",3,130000]
["保誠人壽三五優利外幣變額壽險","美元","保誠人壽三五優利外幣變額壽險美元",3,10000]
["保誠人壽三五歐霸外幣變額壽險","歐元","保誠人壽三五歐霸外幣變額壽險歐元",3,8500]
["保誠人壽三五開泰外幣變額壽險","美元","保誠人壽三五開泰外幣變額壽險美元",3,10000]
["保誠人壽新三五寶島變額壽險","新臺幣","保誠人壽新三五寶島變額壽險新臺幣",3,300000]
["保誠人壽三五美金外幣變額壽險","美元","保誠人壽三五美金外幣變額壽險美元",3,10000]
["保誠人壽新三五中國外幣變額壽險","人民幣","保誠人壽新三五中國外幣變額壽險人民幣",3,60000]
["保誠人壽新三五歐霸外幣變額壽險","歐元","保誠人壽新三五歐霸外幣變額壽險歐元",3,8500]
["保誠人壽新美澳雙享外幣變額壽險","美元","保誠人壽新美澳雙享外幣變額壽險美元",3,10000]
["保誠人壽新美澳雙享外幣變額壽險","澳幣","保誠人壽新美澳雙享外幣變額壽險澳幣",3,13000]
["保誠人壽新美澳雙享外幣變額壽險","南非幣","保誠人壽新美澳雙享外幣變額壽險南非幣",3,130000]
["保誠人壽富利如山變額萬能壽險(10)","新臺幣","保誠人壽富利如山變額萬能壽險(10)新臺幣","至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽富利如山變額萬能壽險(20)","新臺幣","保誠人壽富利如山變額萬能壽險(20)新臺幣","至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽悠遊人生變額壽險","新臺幣",{"$f":"A21&B21","v":"保誠人壽悠遊人生變額壽險新臺幣"},"至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽樂活寶島變額年金保險","新臺幣",{"$f":"A22&B22","v":"保誠人壽樂活寶島變額年金保險新臺幣"},3,300000]
["保誠人壽樂活中國外幣變額年金保險","人民幣",{"$f":"A23&B23","v":"保誠人壽樂活中國外幣變額年金保險人民幣"},3,60000]
["保誠人壽樂活美金外幣變額年金保險","美元",{"$f":"A24&B24","v":"保誠人壽樂活美金外幣變額年金保險美元"},3,10000]

{"sheet":"C3_投資型-投資風險","index":6,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[null,"要被保險人","繳款人",null,"要被保險人","繳款人"]
["一般",{"$f":"\"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n","匯率",{"$f":"\"另本商品收付幣別為\"&幣別&\"，如選擇其他幣別之投資標的，匯率波動亦會影響保單帳戶價值，在較差情境下會產生較大的投資虧損，您需自行承擔投資風險，\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},{"$f":"\"另本商品收付幣別為\"&幣別&\"，如選擇其他幣別之投資標的，匯率波動亦會影響保單帳戶價值，在較差情境下會產生較大的投資虧損，您需自行承擔投資風險，請問您清楚嗎? 【提示:請等待客戶回答】\"","v":"另本商品收付幣別為新臺幣，如選擇其他幣別之投資標的，匯率波動亦會影響保單帳戶價值，在較差情境下會產生較大的投資虧損，您需自行承擔投資風險，請問您清楚嗎? 【提示:請等待客戶回答】"}]
["保誠人壽樂活中國外幣變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽樂活美金外幣變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽鑫想事成變額年金保險",{"$f":"\"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&錄音序號_確認語_2&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&錄音序號_確認語_2","v":{"$error":"#N/A"}},"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽鑫想事成外幣變額年金保險",{"$f":"\"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：\n本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽誠億滿滿變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期滿保險金或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期滿保險金或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽樂活寶島變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽樂活美金外幣變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期滿保險金或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期滿保險金或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽新卓越人生外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽新智富人生變額壽險",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽新美澳雙享外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽新三五歐霸外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽新三五寶島變額壽險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽三五美金外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示：請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示：請等待客戶回答】\n\n"]
["保誠人壽新三五中國外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示：請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示：請等待客戶回答】\n\n"]
["保誠人壽鑫想事成變額壽險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少。\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示：請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示：請等待客戶回答】\n\n"]
["保誠人壽誠億滿滿外幣變額壽險",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽誠億滿滿外幣變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽富利如山變額萬能壽險(10)",{"$f":"\"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、部分提領、解約、返還「保單帳戶價值」或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有配息機制的投資標的，其配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]
["保誠人壽樂享美金外幣變額年金保險",{"$f":"\"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，\"&_xlfn.SINGLE(錄音序號_確認語_2)&\n\n\"如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，\"&_xlfn.SINGLE(錄音序號_確認語_2)","v":{"$error":"#N/A"}},"【銷售人員】：本保單在配息、資產撥回、部分提領、解約、年金累積期間身故返還保單帳戶價值或各項保險金給付時，以投資標的當時的淨值做為計算基礎。淨值波動將會影響保單帳戶價值，可能會有獲利或虧損情形，在最大損失情境下，保單帳戶價值可能歸零；如果您選擇的基金包括非投資等級債券，因非投資等級債券有較高的違約及流動性風險且於債券易受利率之變動而影響其價格，可能因此有獲利或虧損情形，請問您清楚嗎? 【提示:請等待客戶回答】\n\n如您選擇具有資產撥回、配息機制的投資標的，其資產撥回、配息可能由投資標的收益或本金中支付。涉及從本金支出的部分，可能導致保單帳戶價值減少，請問您清楚嗎? 【提示:請等待客戶回答】\n\n"]

{"sheet":"資料輸入_主被保人","index":7,"n_rows":233,"n_cols":29,"rows_kept":233,"cut":false,"hidden":false,"merged":[[56,14,56,15],[63,5,65,6],[63,7,65,7],[71,11,73,11],[68,12,70,16],[59,1,59,2],[68,11,70,11],[65,12,67,16],[65,11,67,11],[62,12,64,16],[62,11,64,11],[61,5,61,6],[61,2,61,3],[71,12,73,16],[177,1,177,2],[178,1,178,2],[173,1,173,2],[188,1,188,2],[175,1,175,2],[170,1,170,2],[189,1,189,2],[184,1,184,2],[186,1,186,2],[179,1,179,2],[171,1,171,2],[180,1,180,2],[183,1,183,2],[194,1,194,2],[195,1,195,2],[185,1,185,2],[191,1,191,2],[203,1,203,2],[204,1,204,2],[208,1,208,2],[215,1,215,2],[217,1,217,2],[211,1,211,2],[212,1,212,2],[205,1,205,2],[206,1,206,2],[196,1,196,2],[199,1,199,2],[197,1,197,2],[198,1,198,2],[200,1,200,2],[201,1,201,2],[209,1,209,2],[192,1,192,2],[193,1,193,2],[190,1,190,2],[218,1,218,2],[228,1,228,2],[229,1,229,2],[231,1,231,2],[232,1,232,2],[214,1,214,2],[220,1,220,2],[224,1,224,2],[226,1,226,2],[227,1,227,2],[221,1,221,2],[223,1,223,2],[161,1,161,2],[163,1,163,2],[176,1,176,2],[168,1,168,2],[172,1,172,2],[93,1,99,17],[100,1,119,17],[164,1,164,2],[155,1,155,2],[154,1,154,2],[153,1,153,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[166,1,166,2],[169,1,169,2],[165,1,165,2],[174,1,174,2],[76,1,80,17],[150,1,150,2],[151,1,151,2],[152,1,152,2],[160,1,160,2],[75,1,75,2],[182,1,182,2],[0,1,1,17],[0,21,1,22],[67,10,69,10],[71,8,73,9],[71,10,73,10],[84,1,92,17],[67,7,69,7],[71,5,73,6],[71,7,73,7],[67,5,69,6],[63,8,65,9],[63,10,65,10],[61,8,61,9],[67,8,69,9],[33,7,33,8],[51,7,51,8],[82,1,82,2],[53,7,53,8],[33,11,33,12],[53,14,53,15],[51,11,51,12],[52,22,52,24],[51,14,51,15],[31,14,31,15],[31,11,31,12],[49,7,49,8],[39,7,39,8],[41,7,41,8],[53,11,53,12],[35,14,35,15],[35,7,35,8],[49,14,49,15],[43,11,43,12],[45,11,45,12],[47,11,47,12],[49,11,49,12],[39,11,39,12],[39,14,39,15],[41,11,41,12],[41,14,41,15],[43,14,43,15],[45,14,45,15],[47,14,47,15],[0,26,1,29],[3,27,3,28],[5,27,5,28],[7,27,7,28],[9,27,9,28],[37,7,37,8],[43,7,43,8],[45,7,45,8],[47,7,47,8],[18,21,20,29],[25,8,25,9],[12,26,16,26],[23,14,23,15],[25,14,25,15],[27,14,27,15],[35,11,35,12],[37,11,37,12],[37,14,37,15],[33,14,33,15],[27,3,27,4],[25,3,25,4],[23,8,23,9],[29,8,29,9],[27,8,27,9],[1,24,1,25],[3,22,3,23],[5,22,5,24],[7,22,7,24],[9,22,9,24],[23,3,23,5],[12,22,12,24],[14,22,14,24],[16,22,16,24],[4,1,4,2],[14,1,14,2],[21,1,21,2],[6,3,6,4],[9,26,10,26],[12,3,12,4],[8,3,8,4],[11,3,11,4],[4,16,4,17],[15,1,20,17],[9,3,9,4]]}
[null,{"$f":"商品名稱&\"_建議書\"","v":"保誠人壽享保障變額萬能壽險_建議書"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(高齡話術檢核=TRUE,IF(補充資訊檢核<>1,\"錄音話術補充資訊\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(補充資訊檢核=1,\"填寫完成請點選錄音話術表\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保費明細表",null,"是否為雙招攬案件",null,null,null,null,{"$f":"IF(高齡話術檢核=TRUE,\"保/經代公司\",\"\")","v":""}]
[null,"基本資料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"《V1.0版》",null,null,"建議書"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - BNLTRU1附約",null,{"$f":"IF(高齡話術檢核=TRUE,\"保/經代公司名稱\",\"\")","v":""},null,null,null,null,{"$f":"IF(AND(高齡話術檢核=TRUE,服務單位檢核=TRUE),\"通路名稱\",\"\")","v":""}]
[null,null,"被保人","貴保戶",null,"性別","男","生日",740101,"(民國年月日，EX：770101)",null,null,"保險年齡",{"$f":"IF(ISERROR(被保人生日),\"\",IF(被保人日月檢核,投保年齡,\"\"))","v":40}," 歲","職業等級",1,null,null,"保障明細表 - ADDNTR2附約"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(被保人生日),\"\",\"◆被保人保險年齡將在\"&TEXT(下一歲日期,\"yyyy\")-1911&TEXT(下一歲日期,\"年M月D日\")&\"到達下一歲。\n\")","v":"◆被保人保險年齡將在114年7月2日到達下一歲。\n"},null,null,null,null,null,null,"保費明細表",null,{"$f":"IF(高齡話術檢核=TRUE,\"業務員\",\"\")","v":""},null,null,null,null,{"$f":"IF(高齡話術檢核=TRUE,IF(雙招攬判斷=TRUE,\"第二招攬業務員\",\"\"),\"\")","v":""}]
[null,null,"要保人身分","與被保險人為「不同一人」",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"建議書"]
[null,null,"要保人","貴保戶",null,"性別","男","生日",740101,"(民國年月日，EX：770101)",null,null,"保險年齡",{"$f":"IF(ISERROR(要保人生日),\"\",IF(要保人日月檢核,要保人投保年齡,\"\"))","v":40}," 歲",null,null,null,null,"保障明細表 - BNLTRN1附約",null,{"$f":"IF(高齡話術檢核=TRUE,\"登錄字號\",\"\")","v":""},"",null,null,null,{"$f":"IF(高齡話術檢核=TRUE,IF(雙招攬判斷=TRUE,\"登錄證字號\n(第二招攬業務員)\",\"\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - ACCNTR1附約"]
[null,null,"繳款人身分","與要 / 被保險人為「不同一人」",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - ACCNTR2附約"]
[null,null,"繳款人","貴保戶",null,"性別","-","生日",740101,"(民國年月日，EX：770101)",null,null,"保險年齡",{"$f":"IF(ISERROR(繳款人生日),\"\",IF(繳款人日月檢核,繳款人保險年齡,\"\"))","v":40}," 歲",null,null,null,null,"保障明細表 - ACCNTR3附約",null,{"$f":"IF(高齡話術檢核=TRUE,\"要保人身分證字號\",\"\")","v":""},null,null,null,null,{"$f":"IF(高齡話術檢核=TRUE,\"投保目的及需求\n(請與業務員報告書一致)\n※請下拉選填\n\",\"\")","v":""},null,"保障"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - ADDNTR1附約",null,null,null,null,null,null,null,null,"子女教育經費"]
[null,"小提醒",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - DPAA & ML附約",null,{"$f":"IF(高齡話術檢核=TRUE,\"被保人身分證字號\",\"\")","v":""},null,null,null,null,null,null,"退休規劃"]
[null,{"$f":"IF(高齡話術檢核,資料檢核!D85,\"\")&INDEX(資料檢核!H7:H10,資料檢核!G7)&IF(資料檢核!G13<>1,資料檢核!H13,\"\")&IF(資料檢核!G14<>1,資料檢核!H14,\"\")&INDEX(資料檢核!D7:D10,資料檢核!C7)&IF(資料檢核!C13<>1,資料檢核!D13,\"\")&IF(資料檢核!C14<>1,資料檢核!D14,\"\")&IF(資料檢核!C15<>1,資料檢核!D15,\"\")&INDEX(資料檢核!L7:L10,資料檢核!K7)&IF(資料檢核!K13<>1,資料檢核!L13,\"\")&IF(資料檢核!K14<>1,資料檢核!L14,\"\")&INDEX(資料檢核!D18:D21,資料檢核!C18)&INDEX(資料檢核!D22:D24,資料檢核!C22)&IF(資料檢核!C26<>1,資料檢核!D26,\"\")&IF(資料檢核!G19<>1,資料檢核!H19,\"\")&IF(資料檢核!G20<>1,資料檢核!H20,\"\")&IF(資料檢核!G21<>1,資料檢核!H21,\"\")&IF(資料檢核!G22<>1,資料檢核!H22,\"\")&IF(資料檢核!G23<>1,資料檢核!H23,\"\")&IF(資料檢核!G24<>1,資料檢核!H24,\"\")&IF(資料檢核!G25<>1,資料檢核!H25,\"\")&IF(資料檢核!G26<>1,資料檢核!H26,\"\")&INDEX(資料檢核!D30:D33,資料檢核!C30)&IF(資料檢核!C34<>1,資料檢核!D34,\"\")&IF(資料檢核!C35<>1,資料檢核!D35,\"\")&IF(資料檢核!G31<>1,資料檢核!H31,\"\")&INDEX(資料檢核!L30:L34,資料檢核!K30)&INDEX(資料檢核!D38:D42,資料檢核!C38)&INDEX(資料檢核!H38:H42,資料檢核!G38)&INDEX(資料檢核!L38:L43,資料檢核!K38)&INDEX(資料檢核!D46:D49,資料檢核!C46)&INDEX(資料檢核!H46:H49,資料檢核!G46)&IF(資料檢核!G50<>1,資料檢核!H50,\"\")&IF(資料檢核!G51<>1,資料檢核!H51,\"\")&INDEX(資料檢核!L46:L50,資料檢核!K46)&INDEX(資料檢核!D71:D82,資料檢核!C71)&IF(資料檢核!K77<>1,資料檢核!L77,\"\")&IF(資料檢核!K79<>1,資料檢核!L79,\"\")&IF(資料檢核!K78<>1,資料檢核!L78,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"房屋貸款"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(高齡話術檢核=TRUE,\"繳款人身分證字號\",\"\")","v":""},null,null,null,null,null,null,"其它"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(高齡話術檢核,錄音填寫與錄音對象提示訊息,\"\")","v":""}]
[]
[]
[null,"投保內容"]
[]
[null,null,"主約商品","保誠人壽享保障變額萬能壽險",null,null,null,"繳別","年繳",null,null,null,null,"假設投資報酬率(高)",0.06]
[]
[null,null,"每期目標保險費",100000,null,null,null,"首/續期繳費方式","自動轉帳",null,null,null,null,"假設投資報酬率(中)",0.03]
[]
[null,null,"定期超額保險費",10000,null,null,null,"保險費預計投入年期",30,null,null,null,null,"假設投資報酬率(低)",{"$f":"O24*-1","v":-0.06}]
[]
[null,null,null,null,null,null,null,null,32.11,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=2,\"※ 請確認(體檢保額估算匯率)之匯率為最新公告之數值(每季更新滙率)\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,"繳費年期",null,"投保金額/單位/計劃",null,null,"每期保費"]
[]
[null,null,"主約商品",{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(商品名稱=\"\",\"\",商品名稱&\" -【目標保險費】\"),IF(商品名稱=\"\",\"\",商品名稱))","v":"保誠人壽享保障變額萬能壽險 -【目標保險費】"},null,null,null,{"$f":"IF(商品名稱=\"\",\"\",商品代碼)","v":"ARVL2"},null,{"$f":"IF(預計繳費年期<>\"\",預計繳費年期&\"年期\",\"-\")","v":"30年期"},null,{"$f":"IF(總檢核,投保基本保額,\"\")","v":5500000},null," 元",{"$f":"IF(總檢核,IF(ISNA(每期保費),\"\",每期保費),0)","v":100000},null," 元"]
[]
[null,null,{"$f":"IF(AND(總檢核,定期超額保險費>0),\"主約商品\",\"\")","v":"主約商品"},{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(商品名稱=\"\",\"\",商品名稱&\" -【超額保險費】\"),\"\")","v":"保誠人壽享保障變額萬能壽險 -【超額保險費】"},null,null,null,{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(商品名稱=\"\",\"\",商品代碼),\"\")","v":"ARVL2"},null,{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(預計繳費年期<>\"\",預計繳費年期&\"年期\",\"-\"),\"\")","v":"30年期"},null,{"$f":"IF(AND(總檢核,定期超額保險費>0),\"-\",\"\")","v":"-"},null,null,{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(ISNA(每期保費),\"\",定期超額保險費),0)","v":10000},null,{"$f":"IF(AND(總檢核,定期超額保險費>0),\" 元\",\"\")","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\"附約\"))","v":""},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",BNLTRU1_商品名稱))","v":""},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",BNLTRU1_商品代號))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\" 元\"))","v":""},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=2,IF(總檢核,IF(BNLTRU1_檢核,IF(OR(BNLTRU1_保額=\"\",BNLTRU1_保額=0),\"0\",ROUND(BNLTRU1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":""},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\" 元\"))","v":""}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",BNLTRN1_商品名稱))","v":"保誠人壽喜樂定期壽險附約"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",BNLTRN1_商品代號))","v":"BNLTRN1"},null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 萬元\"))","v":" 萬元"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(BNLTRN1_檢核,IF(OR(BNLTRN1_保額=\"\",BNLTRN1_保額=0),\"0\",ROUND(BNLTRN1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\"附約\"))","v":""},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",ADDNTR2_商品名稱))","v":""},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",ADDNTR2_商品代號))","v":""},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",ADDNTR2_年期&\"年期\"))","v":""},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\" 元\"))","v":""},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=2,IF(總檢核,IF(ADDNTR2_檢核,IF(OR(ADDNTR2_保額=\"\",ADDNTR2_保額=0),\"0\",ROUND(ADDNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":""},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>2,\"\",\" 元\"))","v":""}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR1_商品名稱))","v":"保誠人壽愛寶貝定期癌症健康保險附約"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR1_商品代號))","v":"ACCNTR1"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR1_年期&\"年期\"))","v":"10年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 單位\"))","v":" 單位"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(ACCNTR1_檢核,IF(OR(ACCNTR1_單位=\"\",ACCNTR1_單位=0),\"0\",ROUND(ACCNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR2_商品名稱))","v":"保誠人壽標靶守護防癌健康保險附約"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR2_商品代號))","v":"ACCNTR2"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR2_年期&\"年期\"))","v":"1年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 萬元\"))","v":" 萬元"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(ACCNTR2_檢核,IF(OR(ACCNTR2_保額=\"\",ACCNTR2_保額=0),\"0\",ROUND(ACCNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR3_商品名稱))","v":"保誠人壽愛要守護防癌健康保險附約"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR3_商品代號))","v":"ACCNTR3"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ACCNTR3_年期&\"年期\"))","v":"1年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 萬元\"))","v":" 萬元"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(ACCNTR3_檢核,IF(OR(ACCNTR3_保額=\"\",ACCNTR3_保額=0),\"0\",ROUND(ACCNTR3_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ADDNTR1_商品名稱))","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ADDNTR1_商品代號))","v":"ADDNTR1"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ADDNTR1_年期&\"年期\"))","v":"1年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 萬元\"))","v":" 萬元"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(ADDNTR1_檢核,IF(OR(ADDNTR1_保額=\"\",ADDNTR1_保額=0),\"0\",ROUND(ADDNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",DPAA_商品名稱))","v":"保誠人壽人身意外傷害保險附約(111)"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",DPAA_商品代號))","v":"DPAA"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",DPAA_年期&\"年期\"))","v":"1年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 萬元\"))","v":" 萬元"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(DPAA_檢核,IF(OR(DPAA_保額=\"\",DPAA_保額=0),\"0\",ROUND(DPAA_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\"附約\"))","v":"附約"},{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ML_商品名稱))","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ML_商品代號))","v":"ML"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",ML_年期&\"年期\"))","v":"1年期"},null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 計劃\"))","v":" 計劃"},{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(ML_檢核,IF(OR(ML_計劃=\"\",ML_計劃=0),\"0\",ROUND(ML_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號<>1,\"\",\" 元\"))","v":" 元"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"每期保費小計",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,SUM(O34,O36,O40,O44,O46,O48,O50,O52,O54),SUM(O34,O36,O38,O42)))","v":110000},null," 元"]
[]
[]
[null,"進階選項輸入"]
[]
[null,null,"約定投入或提領計劃",null,null,"單筆超額保險費",null,null,"部分提領"]
[null,null,null,null,null,null,null,null,null,null,null,"1.",{"$f":"IF(ISERROR(商品序號),\"\",\"本契約於被保險人「保險年齡」達99歲之保單週年日仍生存且本契約仍有效時滿期。\")","v":"本契約於被保險人「保險年齡」達99歲之保單週年日仍生存且本契約仍有效時滿期。"}]
[null,null,"開始年齡",null," 歲",null,null," 元",null,null," 元"]
[]
[null,null,"結束年齡",null," 歲",null,null,null,null,null,null,"2.",{"$f":"IF(ISERROR(商品序號),\"\",\"要保人須繳足第1保單年度「目標保險費 」並補足「保費緩繳期」內應繳之「目標保險費」後，始得申請繳付不定期「超額保險費」。\")","v":"要保人須繳足第1保單年度「目標保險費 」並補足「保費緩繳期」內應繳之「目標保險費」後，始得申請繳付不定期「超額保險費」。"}]
[]
[null,null,"開始年齡",null," 歲",null,null," 元",null,null," 元"]
[null,null,null,null,null,null,null,null,null,null,null,"3.",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,\n\"超額保險費每次繳交之金額不得低於新臺幣20,000元，每保單年度累計繳金額以「月繳化目標保險費」的72倍為上限，且不得超過新臺幣1,000,000元。\",\n\"超額保險費每次繳交之金額不得低於美金700元，每保單年度累計繳金額以「月繳化目標保險費」的72倍為上限，且不得超過美金35,000元。\"))","v":"超額保險費每次繳交之金額不得低於新臺幣20,000元，每保單年度累計繳金額以「月繳化目標保險費」的72倍為上限，且不得超過新臺幣1,000,000元。"}]
[null,null,"結束年齡",null," 歲"]
[]
[null,null,"開始年齡",null," 歲",null,null," 元",null,null," 元","4.",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,\n\"部分提領每次提領之「保單帳戶價值」不得低於新臺幣3,000元，且提領後的「保單帳戶價值」不得低於新臺幣10,000元。\",\n\"部分提領每次提領之「保單帳戶價值」不得低於美金100元，且提領後的「保單帳戶價值」不得低於美金350元。\"))","v":"部分提領每次提領之「保單帳戶價值」不得低於新臺幣3,000元，且提領後的「保單帳戶價值」不得低於新臺幣10,000元。"}]
[]
[null,null,"結束年齡",null," 歲"]
[]
[null,"小提醒"]
[null,{"$f":"IF(資料檢核!G72<>1,資料檢核!H72,\"\")&IF(資料檢核!G73<>1,資料檢核!H73,\"\")&IF(資料檢核!G74<>1,資料檢核!H74,\"\")&IF(資料檢核!G75<>1,資料檢核!H75,\"\")&IF(資料檢核!G76<>1,資料檢核!H76,\"\")&IF(資料檢核!G77<>1,資料檢核!H77,\"\")&IF(資料檢核!K72<>1,資料檢核!L72,\"\")&IF(資料檢核!K73<>1,資料檢核!L73,\"\")&IF(資料檢核!K74<>1,資料檢核!L74,\"\")&IF(資料檢核!K78<>1,資料檢核!L78,\"\")&IF(資料檢核!K79<>1,資料檢核!L79,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,"簡易投保規則"]
[]
[null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,商品1_投保規則,商品2_投保規則))","v":"【ARVL2 - 保誠人壽享保障變額萬能壽險】\n   1. 投保年齡：15足~65歲\n   2. 「月繳化目標保險費」限制(以新臺幣/百元為單位)：\n       ▪ 15足~25歲：3,000元~25,000元\n       ▪ 26~35歲：3,000元~35,000元\n       ▪ 36~45歲：3,000元~55,000元\n       ▪ 46~60歲：3,000元~100,000元\n       ▪ 61~65歲：3,000元~125,000元\n   3.定期「超額保險費」限制：最低每期1,000 元 \n      ※「超額保險費」每保單年度累計繳交之金額，最高不得超過新臺幣300萬元\n      ※每一被保險人累計目標保險費及超額保險費之總繳交金額不得超過新臺幣3億元\n   4.不適用高保費折扣及任何保費繳納方式的優惠"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,商品1_附約投保規則,商品2_附約投保規則))","v":"【BNLTRN1 - 保誠人壽喜樂定期壽險附約】\n    投保年齡：《6/10/15年期》15足～65歲 /《20年期》15足～60歲\n    投保限額：《15足～40歲以下》10萬～1,000萬 /《41～50歲》10萬～500萬 /《51～65歲》10萬～350萬 (以新臺幣/萬元為投保單位)\n    不受理配偶及子女附加投保本附約\n\n【ACCNTR1 - 保誠人壽愛寶貝定期癌症健康保險附約】 \n    投保年齡：1～15歲\n    投保限額：1單位～3單位 (以「單位」為投保單位；每單位保額以新臺幣1,000元計)\n    受理被保險人及其子女附加本附約"}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"商品1_附約投保規則_2","v":"【ACCNTR2 - 保誠人壽標靶守護防癌健康保險附約】\n    投保年齡：0～70歲\n    投保限額：15～30萬元 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ACCNTR3 - 保誠人壽愛要守護防癌健康保險附約】\n    投保年齡：0～64歲\n    投保限額：15～30萬元 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ADDNTR1－保誠人壽一年定期重大疾病健康保險附約(乙型)】\n    投保年齡：0～65歲\n    投保限額：1萬～30萬 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【DPAA－保誠人壽人身意外傷害保險附約(111)】\n    投保年齡：0～70歲\n    投保限額：《0～未滿15足歲》10萬～60萬 /《15足～65歲》10萬～2,000萬 /《66～70歲》10萬～500萬 (以新臺幣/10萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ML－保誠人壽人身意外傷害住院醫療定額給付附加條款】※須投保DPAA始得附加ML\n    投保年齡：0～70歲\n    投保限額：5～30計劃 (共分5/10/15/20/25/30六種計劃，以「計劃」為投保單位，每計劃保額以新臺幣100元計)\n    《傷害保險保額299萬以下》最高20計劃 /《傷害保險保額300萬(含)以上》最高30計劃\n    受理被保險人、其配偶及子女附加本附約"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"被保人群組"]
[null,"生日檢核",null,{"$f":"資料檢核!G7","v":1}]
[null,"姓名檢核",null,{"$f":"資料檢核!G13","v":1}]
[null,"性別檢核",null,{"$f":"資料檢核!G14","v":1}]
[null,"目標保費檢核",null,{"$f":"資料檢核!C24","v":1}]
[null,"職業等級檢核",null,{"$f":"資料檢核!G21","v":1}]
[]
[null,"要保人群組"]
[null,"生日檢核",null,{"$f":"資料檢核!C7","v":1}]
[null,"姓名檢核",null,{"$f":"資料檢核!C13","v":1}]
[null,"性別檢核",null,{"$f":"資料檢核!C14","v":1}]
[null,"身份辨識",null,{"$f":"資料檢核!C15","v":1}]
[]
[null,"繳款人群組"]
[null,"生日檢核",null,{"$f":"資料檢核!K7","v":1}]
[null,"姓名檢核",null,{"$f":"資料檢核!K13","v":1}]
[null,"身份辨識",null,{"$f":"資料檢核!K14","v":1}]
[]
[null,"其他"]
[null,"商品輸入檢核",null,{"$f":"資料檢核!G19","v":1}]
[null,"目標保費檢核",null,{"$f":"資料檢核!C18","v":1}]
[null,"超額保費檢核",null,{"$f":"資料檢核!C26","v":1}]
[null,"繳別輸入檢核",null,{"$f":"資料檢核!G20","v":1}]
[null,"繳費方式檢核",null,{"$f":"資料檢核!G25","v":1}]
[null,"超額繳費方式檢核",null,{"$f":"資料檢核!G26","v":1}]
[null,"投入年期檢核",null,{"$f":"資料檢核!C23","v":1}]
[null,"報酬率(高)檢核",null,{"$f":"資料檢核!G22","v":1}]
[null,"報酬率(中)檢核",null,{"$f":"資料檢核!G23","v":1}]
[null,"報酬率假設檢核",null,{"$f":"資料檢核!G24","v":1}]
[null,"預計繳費年期",null,{"$f":"資料檢核!C23","v":1}]
[null,"預計繳費年期",null,{"$f":"資料檢核!C24","v":1}]
[]
[null,"錄音話術群組"]
[null,"錄音話術檢核",null,{"$f":"高齡話術檢核","v":false}]
[null,"補充資訊檢核",null,{"$f":"補充資訊檢核","v":5}]
[null,"投保目的勾選",null,{"$f":"投保目的勾選檢核","v":false}]
[null,"雙招攬判斷",null,{"$f":"雙招攬判斷","v":false}]
[]
[null,"進階選項群組"]
[null,"執行年齡檢核1",null,{"$f":"資料檢核!G72","v":1}]
[null,"執行年齡檢核2",null,{"$f":"資料檢核!G73","v":1}]
[null,"執行年齡檢核3",null,{"$f":"資料檢核!G74","v":1}]
[null,"部提限制檢核1",null,{"$f":"資料檢核!G75","v":1}]
[null,"部提限制檢核2",null,{"$f":"資料檢核!G76","v":1}]
[null,"部提限制檢核3",null,{"$f":"資料檢核!G77","v":1}]
[null,"超額限制檢核",null,{"$f":"資料檢核!G78","v":1}]
[null,"單筆超額檢核1",null,{"$f":"資料檢核!K72","v":1}]
[null,"單筆超額檢核2",null,{"$f":"資料檢核!K73","v":1}]
[null,"單筆超額檢核3",null,{"$f":"資料檢核!K74","v":1}]
[null,"單筆超額總檢核",null,{"$f":"資料檢核!K78","v":1}]
[null,"分期超額檢核",null,{"$f":"資料檢核!K77","v":1}]
[null,"總累計檢核",null,{"$f":"資料檢核!K79","v":1}]
[]
[null,"BNLTRN1"]
[null,"保額檢核",null,{"$f":"資料檢核!C30","v":1}]
[null,"年期檢核",null,{"$f":"資料檢核!C34","v":1}]
[null,"空白檢核",null,{"$f":"資料檢核!C35","v":1}]
[]
[null,"ACCNTR1"]
[null,"年齡檢核",null,{"$f":"資料檢核!G31","v":1}]
[]
[null,"ACCNTR2"]
[null,"年齡檢核",null,{"$f":"資料檢核!K30","v":1}]
[]
[null,"ACCNTR3"]
[null,"年齡檢核",null,{"$f":"資料檢核!C38","v":1}]
[]
[null,"ADDNTR1"]
[null,"保額檢核",null,{"$f":"資料檢核!G38","v":1}]
[]
[null,"DPAA"]
[null,"保額檢核",null,{"$f":"資料檢核!K38","v":1}]
[]
[null,"ML"]
[null,"保額檢核",null,{"$f":"資料檢核!C46","v":1}]
[]
[null,"BNLTRU1"]
[null,"保額檢核",null,{"$f":"資料檢核!G46","v":1}]
[null,"年期檢核",null,{"$f":"資料檢核!G50","v":1}]
[null,"空白檢核",null,{"$f":"資料檢核!G51","v":1}]
[]
[null,"ADDNTR2"]
[null,"保額檢核",null,{"$f":"資料檢核!K46","v":1}]

{"sheet":"資料輸入_配偶、子女","index":8,"n_rows":255,"n_cols":30,"rows_kept":255,"cut":false,"hidden":false,"merged":[[23,13,23,14],[79,4,79,6],[80,4,80,6],[74,19,74,20],[74,22,74,23],[80,19,80,20],[80,22,80,23],[29,13,29,14],[31,13,31,14],[33,13,33,14],[49,4,49,5],[50,4,50,6],[49,13,49,14],[74,4,74,6],[75,4,75,6],[76,4,76,5],[78,4,78,5],[74,25,74,26],[76,19,76,20],[76,22,76,23],[76,25,76,26],[78,19,78,20],[78,22,78,23],[7,20,7,23],[8,20,8,23],[1,20,1,23],[2,20,2,23],[3,20,3,23],[4,20,4,23],[5,20,5,23],[6,20,6,23],[64,29,70,30],[71,29,79,30],[80,29,88,30],[90,19,90,20],[92,19,92,20],[80,25,80,26],[94,19,94,20],[43,19,43,20],[82,25,82,26],[84,25,84,26],[78,25,78,26],[71,19,71,20],[72,22,72,23],[71,22,71,23],[71,25,71,26],[72,25,72,26],[82,22,82,23],[44,19,61,25],[87,17,87,18],[87,19,87,20],[87,22,87,23],[87,25,87,26],[84,19,84,20],[84,22,84,23],[0,1,0,18],[21,13,21,14],[21,16,21,17],[19,13,19,14],[37,13,37,14],[2,1,2,3],[17,1,17,3],[35,13,35,14],[2,16,2,18],[25,4,25,6],[27,4,27,6],[29,4,29,5],[31,4,31,5],[33,4,33,6],[25,13,25,14],[27,13,27,14],[63,1,63,3],[72,19,72,20],[82,19,82,20],[40,13,40,14],[43,1,43,3],[47,13,47,14],[60,13,60,14],[55,13,55,14],[57,13,57,14],[53,13,53,14],[51,4,51,5],[52,4,52,6],[53,4,53,6],[54,4,54,6],[51,13,51,14],[77,4,77,6]]}
[null,"附約商品_建議書"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保費明細表"]
[null,"基本資料",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"《V1.0版》",null,null,null,"建議書"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - BNLTRN1附約"]
[null,null,null,"要保人",{"$f":"IF(要保人身分=\"\",\"\",IF(要保人身分=\"與被保險人為「同一人」\",被保人,要保人))","v":"貴保戶"},"性別",{"$f":"IF(要保人身分=\"\",\"\",IF(要保人身分=\"與被保險人為「同一人」\",被保人性別,要保人性別))","v":"男"},"生日",{"$f":"IF(要保人身分=\"\",\"\",IF(要保人身分=\"與被保險人為「同一人」\",被保人生日6碼,要保人生日6碼))","v":740101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(要保人保險年齡),\"\",IF(要保人日月檢核,要保人保險年齡,\"\"))","v":40}," 歲",null,null,null,null,"保障明細表 - ACCNTR1附約"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - ACCNTR2附約"]
[null,null,null,"被保人",{"$f":"被保人","v":"貴保戶"},"性別",{"$f":"被保人性別","v":"男"},"生日",{"$f":"被保人生日6碼","v":740101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(被保人保險年齡),\"\",IF(被保人日月檢核,被保人保險年齡,\"\"))","v":40}," 歲","職業等級",{"$f":"職業等級","v":1},null,null,"保障明細表 - ACCNTR3附約"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保障明細表 - ADDNTR1附約"]
[null,null,"投保","配偶","配偶","性別","女","生日",740101,"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(配偶保險年齡),\"\",IF(配偶日月檢核,配偶保險年齡,\"\"))","v":40}," 歲","職業等級",1,null,null,"保障明細表 - DPAA & ML附約"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(配偶生日6碼<>\"\",配偶投保=\"投保\"),IF(配偶保險年齡>DPAA_最大年齡,\"◆配偶 保險年齡已逾下列附約投保年齡上限 !\",\"\"),\"\")","v":""}]
[null,null,"投保","子女1","子女1","性別","男","生日",1130101,"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(子女1保險年齡),\"\",IF(子女1日月檢核,子女1保險年齡,\"\"))","v":1}," 歲","職業等級",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(子女1生日6碼<>\"\",子女1投保=\"投保\"),IF(子女1保險年齡>DPAA_最大年齡,\"◆子女1 保險年齡已逾下列附約投保年齡上限 !\",\"\"),\"\")","v":""}]
[null,null,"投保","子女2","子女2","性別","男","生日",1130101,"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(子女2保險年齡),\"\",IF(子女2日月檢核,子女2保險年齡,\"\"))","v":1}," 歲","職業等級",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(子女2生日6碼<>\"\",子女2投保=\"投保\"),IF(子女2保險年齡>DPAA_最大年齡,\"◆子女2 保險年齡已逾下列附約投保年齡上限 !\",\"\"),\"\")","v":""}]
[null,null,"投保","子女3","子女3","性別","男","生日",1130101,"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(ISERROR(子女3保險年齡),\"\",IF(子女3日月檢核,子女3保險年齡,\"\"))","v":1}," 歲","職業等級",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(子女3生日6碼<>\"\",子女3投保=\"投保\"),IF(子女3保險年齡>DPAA_最大年齡,\"◆子女3 保險年齡已逾下列附約投保年齡上限 !\",\"\"),\"\")","v":""}]
[]
[null,"主被保人"]
[]
[null,null,null,null,null,null,null,null,"繳費年期",null,"投保金額/計劃",null,null,"每期原始保費"]
[]
[null,null,null,"主約商品",{"$f":"資料輸入_主被保人!D34","v":"保誠人壽享保障變額萬能壽險 -【目標保險費】"},null,null,{"$f":"資料輸入_主被保人!H34","v":"ARVL2"},{"$f":"資料輸入_主被保人!J34","v":"30年期"},null,{"$f":"IF(總檢核,IF(繳別=\"月繳\",每期保費*VLOOKUP(Age_Insured,保額係數表,2,TRUE)*2,每期保費*VLOOKUP(Age_Insured,保額係數表,2,TRUE)),\"\")","v":66000000}," 元",null,{"$f":"資料輸入_主被保人!O34","v":100000},null," 元"]
[]
[null,null,null,{"$f":"資料輸入_主被保人!C36","v":"主約商品"},{"$f":"資料輸入_主被保人!D36","v":"保誠人壽享保障變額萬能壽險 -【超額保險費】"},null,null,{"$f":"資料輸入_主被保人!H36","v":"ARVL2"},{"$f":"資料輸入_主被保人!J36","v":"30年期"},null,{"$f":"資料輸入_主被保人!L36","v":"-"},null,null,{"$f":"資料輸入_主被保人!O36","v":10000},null,{"$f":"資料輸入_主被保人!Q36","v":" 元"}]
[]
[null,null,null,"附約",{"$f":"BNLTRN1_商品名稱","v":"保誠人壽喜樂定期壽險附約"},null,null,{"$f":"BNLTRN1_商品代號","v":"BNLTRN1"},{"$f":"IF(BNLTRN1_繳費年期=\"\",\"\",BNLTRN1_繳費年期)","v":""}," 年期",{"$f":"IF(BNLTRN1_保額=\"\",\"\",BNLTRN1_保額)","v":""}," 萬元",null,{"$f":"資料輸入_主被保人!O40","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"},null,null,{"$f":"ACCNTR1_商品代號","v":"ACCNTR1"},{"$f":"ACCNTR1_年期&\"年期\"","v":"10年期"},null,{"$f":"IF(ACCNTR1_單位=\"\",\"\",ACCNTR1_單位)","v":""}," 單位",null,{"$f":"資料輸入_主被保人!O44","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"},null,null,{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},{"$f":"ACCNTR2_年期&\"年期\"","v":"1年期"},null,{"$f":"IF(ACCNTR2_保額=\"\",\"\",ACCNTR2_保額)","v":""}," 萬元",null,{"$f":"資料輸入_主被保人!O46","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"},null,null,{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},{"$f":"ACCNTR3_年期&\"年期\"","v":"1年期"},null,{"$f":"IF(ACCNTR3_保額=\"\",\"\",ACCNTR3_保額)","v":""}," 萬元",null,{"$f":"資料輸入_主被保人!O48","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"},null,null,{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},{"$f":"ADDNTR1_年期&\"年期\"","v":"1年期"},null,{"$f":"IF(ADDNTR1_保額=\"\",\"\",ADDNTR1_保額)","v":""}," 萬元",null,{"$f":"資料輸入_主被保人!O50","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"},null,null,{"$f":"DPAA_商品代號","v":"DPAA"},{"$f":"DPAA_年期&\"年期\"","v":"1年期"},null,{"$f":"IF(DPAA_保額=\"\",\"\",DPAA_保額)","v":""}," 萬元",null,{"$f":"資料輸入_主被保人!O52","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"},null,null,{"$f":"ML_商品代號","v":"ML"},{"$f":"ML_年期&\"年期\"","v":"1年期"},null,{"$f":"IF(ML_計劃=\"\",\"\",ML_計劃)","v":""}," 計劃",null,{"$f":"資料輸入_主被保人!O54","v":"0"},null," 元"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"保費小計",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(N22,N24,N26,N28,N30,N32,N34,N36,N38),\"\"))","v":110000},null," 元"]
[]
[]
[null,"配偶附約",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小提醒"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(配偶投保參數=1,INDEX(資料檢核!D99:D102,資料檢核!C99)&INDEX(資料檢核!D104:D107,資料檢核!C104)&INDEX(資料檢核!D123:D127,資料檢核!C123)&INDEX(資料檢核!H123:H127,資料檢核!G123)&INDEX(資料檢核!L123:L127,資料檢核!K123)&INDEX(資料檢核!D131:D136,資料檢核!C131)&INDEX(資料檢核!H131:H134,資料檢核!G131),\"\")","v":""}]
[null,null,null,"配偶",{"$f":"IF(OR(配偶全部檢核<>1,配偶投保參數<>1),\"\",配偶)","v":"配偶"},"性別",{"$f":"IF(OR(配偶全部檢核<>1,配偶投保參數<>1),\"\",配偶性別)","v":"女"},"生日",{"$f":"IF(OR(配偶全部檢核<>1,配偶投保參數<>1),\"\",配偶生日6碼)","v":740101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(OR(配偶全部檢核<>1,配偶投保參數<>1),\"\",IF(ISERROR(配偶保險年齡),\"\",IF(配偶日月檢核,配偶保險年齡,\"\")))","v":40},"歲","職業等級",{"$f":"IF(OR(配偶全部檢核<>1,配偶投保參數<>1),\"\",配偶職業等級)","v":1}]
[]
[null,null,null,null,null,null,null,null,"繳費年期",null,"投保金額/計劃",null,null,"每期原始保費"]
[]
[null,null,null,"附約",{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"},null,null,{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},{"$f":"ACCNTR2_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(配偶ACCNTR2_檢核,IF(OR(配偶ACCNTR2_保額=\"\",配偶ACCNTR2_保額=0),\"0\",ROUND(配偶ACCNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"},null,null,{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},{"$f":"ACCNTR3_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(配偶ACCNTR3_檢核,IF(OR(配偶ACCNTR3_保額=\"\",配偶ACCNTR3_保額=0),\"0\",ROUND(配偶ACCNTR3_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"},null,null,{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},{"$f":"ADDNTR1_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(配偶ADDNTR1_檢核,IF(OR(配偶ADDNTR1_保額=\"\",配偶ADDNTR1_保額=0),\"0\",ROUND(配偶ADDNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"},null,null,{"$f":"DPAA_商品代號","v":"DPAA"},{"$f":"DPAA_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(配偶DPAA_檢核,IF(OR(配偶DPAA_保額=\"\",配偶DPAA_保額=0),\"0\",ROUND(配偶DPAA_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"},null,null,{"$f":"ML_商品代號","v":"ML"},{"$f":"ML_年期&\"年期\"","v":"1年期"},null,null," 計劃",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(總檢核,IF(配偶ML_檢核,IF(OR(配偶ML_計劃=\"\",配偶ML_計劃=0),\"0\",ROUND(配偶ML_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"保費小計",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(N50,N52,N54,N56,N58),\"\"))","v":0},null," 元"]
[]
[]
[null,"子女附約",null,null,"【每位子女投保計劃均需相同，相關限制依各商品規範辦理】",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"小提醒"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(子女1投保參數=1,INDEX(資料檢核!D111:D114,資料檢核!C111)&INDEX(資料檢核!D116:D119,資料檢核!C116)&INDEX(資料檢核!D141:D143,資料檢核!C141)&INDEX(資料檢核!H141:H146,資料檢核!G141)&INDEX(資料檢核!L141:L146,資料檢核!K141)&INDEX(資料檢核!D150:D155,資料檢核!C150)&INDEX(資料檢核!H150:H156,資料檢核!G150)&INDEX(資料檢核!L150:L154,資料檢核!K150),\"\")","v":""}]
[null,null,null,"子女1",{"$f":"IF(OR(子女1全部檢核<>1,子女1投保參數<>1),\"\",子女1)","v":"子女1"},"性別",{"$f":"IF(OR(子女1全部檢核<>1,子女1投保參數<>1),\"\",子女1性別)","v":"男"},"生日",{"$f":"IF(OR(子女1全部檢核<>1,子女1投保參數<>1),\"\",子女1生日6碼)","v":1130101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(OR(子女1全部檢核<>1,子女1投保參數<>1),\"\",IF(ISERROR(子女1保險年齡),\"\",IF(子女1日月檢核,子女1保險年齡,\"\")))","v":1}," 歲","職業等級",{"$f":"IF(OR(子女1全部檢核<>1,子女1投保參數<>1),\"\",子女1職業等級)","v":1}]
[]
[null,null,null,"子女2",{"$f":"IF(OR(子女2全部檢核<>1,子女2投保參數<>1),\"\",子女2)","v":"子女2"},"性別",{"$f":"IF(OR(子女2全部檢核<>1,子女2投保參數<>1),\"\",子女2性別)","v":"男"},"生日",{"$f":"IF(OR(子女2全部檢核<>1,子女2投保參數<>1),\"\",子女2生日6碼)","v":1130101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(OR(子女2全部檢核<>1,子女2投保參數<>1),\"\",IF(ISERROR(子女2保險年齡),\"\",IF(子女2日月檢核,子女2保險年齡,\"\")))","v":1}," 歲","職業等級",{"$f":"IF(OR(子女2全部檢核<>1,子女2投保參數<>1),\"\",子女2職業等級)","v":1}]
[]
[null,null,null,"子女3",{"$f":"IF(OR(子女3全部檢核<>1,子女3投保參數<>1),\"\",子女3)","v":"子女3"},"性別",{"$f":"IF(OR(子女3全部檢核<>1,子女3投保參數<>1),\"\",子女3性別)","v":"男"},"生日",{"$f":"IF(OR(子女3全部檢核<>1,子女3投保參數<>1),\"\",子女3生日6碼)","v":1130101},"(民國年月日，EX：770101)",null,null,null,"保險年齡",{"$f":"IF(OR(子女3全部檢核<>1,子女3投保參數<>1),\"\",IF(ISERROR(子女3保險年齡),\"\",IF(子女3日月檢核,子女3保險年齡,\"\")))","v":1}," 歲","職業等級",{"$f":"IF(OR(子女3全部檢核<>1,子女3投保參數<>1),\"\",子女3職業等級)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,"子女1",null,null,"子女2",null,null,"子女3",null,null,"子女1",null,null,"子女2",null,null,"子女3",null,null,null,{"$f":"IF(子女2投保參數=1,INDEX(資料檢核!H111:H114,資料檢核!G111)&INDEX(資料檢核!H116:H119,資料檢核!G116)&INDEX(資料檢核!D161:D163,資料檢核!C161)&INDEX(資料檢核!H161:H166,資料檢核!G161)&INDEX(資料檢核!L161:L166,資料檢核!K161)&INDEX(資料檢核!D170:D175,資料檢核!C170)&INDEX(資料檢核!H170:H176,資料檢核!G170)&INDEX(資料檢核!L170:L174,資料檢核!K170),\"\")","v":""}]
[null,null,null,null,null,null,null,null,"繳費年期",null,"投保金額/計劃",null,null,"投保金額/計劃",null,null,"投保金額/計劃",null,null,"每期原始保費",null,null,"每期原始保費",null,null,"每期原始保費"]
[]
[null,null,null,"附約",{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"},null,null,{"$f":"ACCNTR1_商品代號","v":"ACCNTR1"},{"$f":"ACCNTR1_年期&\"年期\"","v":"10年期"},null,null," 萬元",null,null," 萬元",null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1ACCNTR1_檢核,IF(OR(子女1ACCNTR1_單位=\"\",子女1ACCNTR1_單位=0),\"0\",ROUND(子女1ACCNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2ACCNTR1_檢核,IF(OR(子女2ACCNTR1_單位=\"\",子女2ACCNTR1_單位=0),\"0\",ROUND(子女2ACCNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3ACCNTR1_檢核,IF(OR(子女3ACCNTR1_單位=\"\",子女3ACCNTR1_單位=0),\"0\",ROUND(子女3ACCNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"},null,null,{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},{"$f":"ACCNTR2_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,null," 萬元",null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1ACCNTR2_檢核,IF(OR(子女1ACCNTR2_保額=\"\",子女1ACCNTR2_保額=0),\"0\",ROUND(子女1ACCNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2ACCNTR2_檢核,IF(OR(子女2ACCNTR2_保額=\"\",子女2ACCNTR2_保額=0),\"0\",ROUND(子女2ACCNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3ACCNTR2_檢核,IF(OR(子女3ACCNTR2_保額=\"\",子女3ACCNTR2_保額=0),\"0\",ROUND(子女3ACCNTR2_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"},null,null,{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},{"$f":"ACCNTR3_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,null," 萬元",null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1ACCNTR3_檢核,IF(OR(子女1ACCNTR3_保額=\"\",子女1ACCNTR3_保額=0),\"0\",ROUND(子女1ACCNTR3_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2ACCNTR3_檢核,IF(OR(子女2ACCNTR3_保額=\"\",子女2ACCNTR3_保額=0),\"0\",ROUND(子女2ACCNTR3_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3ACCNTR3_檢核,IF(OR(子女3ACCNTR3_保額=\"\",子女3ACCNTR3_保額=0),\"0\",ROUND(子女3ACCNTR3_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"},null,null,{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},{"$f":"ADDNTR1_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,null," 萬元",null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1ADDNTR1_檢核,IF(OR(子女1ADDNTR1_保額=\"\",子女1ADDNTR1_保額=0),\"0\",ROUND(子女1ADDNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2ADDNTR1_檢核,IF(OR(子女2ADDNTR1_保額=\"\",子女2ADDNTR1_保額=0),\"0\",ROUND(子女2ADDNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3ADDNTR1_檢核,IF(OR(子女3ADDNTR1_保額=\"\",子女3ADDNTR1_保額=0),\"0\",ROUND(子女3ADDNTR1_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",null,{"$f":"IF(子女3投保參數=1,INDEX(資料檢核!L111:L114,資料檢核!K111)&INDEX(資料檢核!L116:L119,資料檢核!K116)&INDEX(資料檢核!D181:D183,資料檢核!C181)&INDEX(資料檢核!H181:H186,資料檢核!G181)&INDEX(資料檢核!L181:L186,資料檢核!K181)&INDEX(資料檢核!D190:D195,資料檢核!C190)&INDEX(資料檢核!H190:H196,資料檢核!G190)&INDEX(資料檢核!L190:L194,資料檢核!K190),\"\")","v":""}]
[]
[null,null,null,"附約",{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"},null,null,{"$f":"DPAA_商品代號","v":"DPAA"},{"$f":"DPAA_年期&\"年期\"","v":"1年期"},null,null," 萬元",null,null," 萬元",null,null," 萬元",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1DPAA_檢核,IF(OR(子女1DPAA_保額=\"\",子女1DPAA_保額=0),\"0\",ROUND(子女1DPAA_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2DPAA_檢核,IF(OR(子女2DPAA_保額=\"\",子女2DPAA_保額=0),\"0\",ROUND(子女2DPAA_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3DPAA_檢核,IF(OR(子女3DPAA_保額=\"\",子女3DPAA_保額=0),\"0\",ROUND(子女3DPAA_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[null,null,null,"附約",{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"},null,null,{"$f":"ML_商品代號","v":"ML"},{"$f":"ML_年期&\"年期\"","v":"1年期"},null,null," 計劃",null,null," 計劃",null,null," 計劃",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(子女1ML_檢核,IF(OR(子女1ML_計劃=\"\",子女1ML_計劃=0),\"0\",ROUND(子女1ML_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(子女2ML_檢核,IF(OR(子女2ML_計劃=\"\",子女2ML_計劃=0),\"0\",ROUND(子女2ML_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(子女3ML_檢核,IF(OR(子女3ML_計劃=\"\",子女3ML_計劃=0),\"0\",ROUND(子女3ML_首期表定保費,個別險種進位數)),0),0),\"\"))","v":"0"},null," 元"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"保費小計",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(T75,T77,T79,T81,T83,T85),\"\"))","v":0},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(W75,W77,W79,W81,W83,W85),\"\"))","v":0},null," 元",{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(Z75,Z77,Z79,Z81,Z83,Z85),\"\"))","v":0},null," 元"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"主約每期原始保費　小計",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(N22,N24),\"\"))","v":110000},null," 元"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"附約每期原始保費　小計",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(N26,N28,N30,N32,N34,N36,N38,N61,T88,W88,Z88),\"\"))","v":0},null," 元"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"每期原始總保費(主附約)　合計",null,{"$f":"IF(ISERROR(商品序號),0,IF(商品序號=1,SUM(T91,T93),\"\"))","v":110000},null," 元"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"配偶群組"]
[null,null,null,null,"投保參數",{"$f":"配偶投保參數","v":1}]
[null,null,null,null,"生日檢核",{"$f":"資料檢核!C99","v":1}]
[null,null,null,null,"姓名檢核",{"$f":"資料檢核!C105","v":1}]
[null,null,null,null,"性別檢核",{"$f":"資料檢核!C106","v":1}]
[null,null,null,null,"職業等級檢核",{"$f":"資料檢核!C107","v":1}]
[]
[null,null,null,null,"配偶附約群組"]
[null,null,null,null,"ACCNTR2"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C123","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C128","v":1}]
[]
[null,null,null,null,"ACCNTR3"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G123","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G128","v":1}]
[]
[null,null,null,null,"ADDNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K123","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K128","v":1}]
[]
[null,null,null,null,"DPAA"]
[null,null,null,null,"資訊檢核",{"$f":"配偶DPAA資訊檢核","v":{"$error":"#NAME?"}}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C137","v":1}]
[]
[null,null,null,null,"ML"]
[null,null,null,null,"資訊檢核",{"$f":"配偶ML資訊檢核","v":{"$error":"#NAME?"}}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G135","v":1}]
[]
[]
[null,null,null,null,"子女1群組",null,null,"全部子女驗證"]
[null,null,null,null,"投保參數",{"$f":"子女1投保參數","v":1},null,"投保參數",{"$f":"全部子女投保參數","v":1}]
[null,null,null,null,"生日檢核",{"$f":"資料檢核!C111","v":1}]
[null,null,null,null,"姓名檢核",{"$f":"資料檢核!C117","v":1}]
[null,null,null,null,"性別檢核",{"$f":"資料檢核!C118","v":1}]
[null,null,null,null,"職業等級檢核",{"$f":"資料檢核!C119","v":1}]
[]
[null,null,null,null,"ACCNTR1",null,null,"全部子女ACCNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C141","v":1},null,"資訊檢核",{"$f":"MAX(F170,F202,F234)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C144","v":1}]
[]
[null,null,null,null,"ACCNTR2",null,null,"全部子女ACCNTR2"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G141","v":1},null,"資訊檢核",{"$f":"MAX(F174,F206,F238)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G147","v":1}]
[]
[null,null,null,null,"ACCNTR3",null,null,"全部子女ACCNTR3"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K141","v":1},null,"資訊檢核",{"$f":"MAX(F178,F210,F242)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K147","v":1}]
[]
[null,null,null,null,"ADDNTR1",null,null,"全部子女ADDNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C150","v":1},null,"資訊檢核",{"$f":"MAX(F182,F214,F246)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C156","v":1}]
[]
[null,null,null,null,"DPAA",null,null,"全部子女DPAA"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G150","v":1},null,"資訊檢核",{"$f":"MAX(F186,F218,F250)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G157","v":1}]
[]
[null,null,null,null,"ML",null,null,"全部子女ML"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K150","v":1},null,"資訊檢核",{"$f":"MAX(F190,F222,F254)","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K155","v":1}]
[]
[]
[null,null,null,null,"子女2群組"]
[null,null,null,null,"投保參數",{"$f":"子女2投保參數","v":1}]
[null,null,null,null,"生日檢核",{"$f":"資料檢核!G111","v":1}]
[null,null,null,null,"姓名檢核",{"$f":"資料檢核!G117","v":1}]
[null,null,null,null,"性別檢核",{"$f":"資料檢核!G118","v":1}]
[null,null,null,null,"職業等級檢核",{"$f":"資料檢核!G119","v":1}]
[]
[null,null,null,null,"ACCNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C161","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C164","v":1}]
[]
[null,null,null,null,"ACCNTR2"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G161","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G167","v":1}]
[]
[null,null,null,null,"ACCNTR3"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K161","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K167","v":1}]
[]
[null,null,null,null,"ADDNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C170","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C176","v":1}]
[]
[null,null,null,null,"DPAA"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G170","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G177","v":1}]
[]
[null,null,null,null,"ML"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K170","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K175","v":1}]
[]
[]
[null,null,null,null,"子女3群組"]
[null,null,null,null,"投保參數",{"$f":"子女3投保參數","v":1}]
[null,null,null,null,"生日檢核",{"$f":"資料檢核!K111","v":1}]
[null,null,null,null,"姓名檢核",{"$f":"資料檢核!K117","v":1}]
[null,null,null,null,"性別檢核",{"$f":"資料檢核!K118","v":1}]
[null,null,null,null,"職業等級檢核",{"$f":"資料檢核!K119","v":1}]
[]
[null,null,null,null,"ACCNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C181","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C184","v":1}]
[]
[null,null,null,null,"ACCNTR2"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G181","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G187","v":1}]
[]
[null,null,null,null,"ACCNTR3"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K181","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K187","v":1}]
[]
[null,null,null,null,"ADDNTR1"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!C190","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!C196","v":1}]
[]
[null,null,null,null,"DPAA"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!G190","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!G197","v":1}]
[]
[null,null,null,null,"ML"]
[null,null,null,null,"資訊檢核",{"$f":"資料檢核!K190","v":1}]
[null,null,null,null,"反灰",{"$f":"資料檢核!K195","v":1}]

{"sheet":"錄音對象切換","index":9,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["錄音對象為一人高齡，所有客戶皆需錄音","N"]

{"sheet":"錄音話術範本","index":10,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":true,"merged":[[8,1,9,1],[8,2,9,2],[8,3,8,11],[9,3,9,11],[10,1,12,1],[10,2,12,2],[10,3,11,11],[12,3,12,11],[7,3,7,11],[0,1,0,11],[2,1,4,11],[5,1,5,3],[5,5,5,6],[6,1,6,11],[13,3,13,11],[14,2,16,2],[14,1,16,1],[14,3,16,11],[21,1,21,11],[18,3,18,11],[19,1,20,1],[19,2,20,2],[19,3,19,11],[20,3,20,11],[17,3,17,11]]}
[null,"保誠人壽銷售錄音範本20230421版"]
[null,{"$f":"'B2_錄音程序&共同文字(ILP)'!B2","v":"準備錄音話術"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B3","v":"撥打錄音專線0809-070-898"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B4","v":"輸入要保人ID後9碼或居留證後8碼加「#」"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B5","v":"嘟一聲後，開始宣讀錄音內容"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B6","v":"錄音完成，按#字鍵"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B7","v":"重聽留言按1，結束按2。"}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IFERROR(IF(FIND(\"兆豐\",服務公司),錄音前作業提醒_開頭語_兆豐版,錄音前作業提醒_開頭語),錄音前作業提醒_開頭語),\"\")","v":""}]
[]
[]
[null,"回到繳款人錄音話術範本",null,null,null,"回到資料輸入頁面"]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"要保人/被保險人高齡錄音話術範本\",\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"序號\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"項目\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"銷售人員與要保人/被保險人錄音說明內容\",\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),1,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"取得要保人/被保險人同意錄音及說明係購買保險商品\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,錄音序號1_開頭語),\"\")","v":""}]
[null,null,null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,\"\",'B2_錄音程序&共同文字(ILP)'!C10),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),2,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"告知繳費年期與繳費金額\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,\"【銷售人員】：\n此次投保本商品的目的及需求為\"&投保目的及需求&\"【提示：請與業務員報告書一致】\"&\"，您已完成且了解風險屬性評估結果，並確認本商品符合您的需求，同時也了解並願意承擔投資風險。\"&錄音序號_確認語_1),\"\")","v":""}]
[]
[null,null,null,{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,\"\",IF(ISERROR(FIND(\"年金\",商品名稱)>0),IF(繳別=\"躉繳\",\"您選擇投保本商品的繳別為\"&繳別&\"，目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元\"&\"，首年基本保額為\"&幣別&TEXT(保額,\"#,###\")&\"元。您已確認可負擔此保費，\"&錄音序號_確認語_1,IF(繳費年期顯示<>3,\"您選擇投保本商品為分期繳；繳別為\"&繳別&\"，繳費年期\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0),\"您選擇投保本商品為分期繳；繳別為\"&繳別&\"，一年一期，共\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0)&\"期\")&\"，每期目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元，首年基本保額為\"&幣別&TEXT(保額,\"#,###\")&\"元。您已確認可負擔此保費，\"&錄音序號_確認語_1),IF(OR(繳別=\"躉繳\",繳別=\"彈性繳\"),\"您選擇投保本商品的繳別為\"&繳別&\"，目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元。\"&錄音序號_確認語_2,\"您選擇投保本商品為分期繳；繳別為\"&繳別&\"，一年一期，共\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0)&\"期，每期目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元。您已確認可負擔此保費，\"&錄音序號_確認語_1))),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),3,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"告知保單相關費用\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,IFERROR(\"【銷售人員】：\n\"&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:H,3,0),\"\n\n\n\n\n\n\n\n\n\n\n\n\")),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),4,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"說明商品重要條款內容、除外責任、保險商品說明書重要內容、建議書內容\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:AX,49,0))&\nIF(D1_高齡錄音資料檢核!C16=4,\"\",VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,50,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,51,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,52,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,53,0))&\nIF(D1_高齡錄音資料檢核!C16=4,\"\",VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,54,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,55,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,56,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,57,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,58,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,59,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,60,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,61,0))&\nIF(D1_高齡錄音資料檢核!C16=4,\"\",VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BK,62,0)),\"\")","v":""}]
[]
[]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),5,\"\")","v":""},{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),\"說明保單相關風險_投資型商品\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,_xlfn.IFNA(VLOOKUP(商品名稱,'C3_投資型-投資風險'!$A:$B,2,FALSE),'C3_投資型-投資風險'!B2)&'C3_投資型-投資風險'!E2),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),6,\"\")","v":""},{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),\"契撤期說明\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,\"【銷售人員】：\n自簽收保單隔日起算，要保人有10日撤銷契約的權益，\"&錄音序號_確認語_2),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),7,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"要保人/被保險人聲明\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,D1_高齡錄音資料檢核!D16,'B2_錄音程序&共同文字(ILP)'!B15),\"\")","v":""}]
[null,null,null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C16=4,\"\",錄音序號6_結尾語),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),錄音後作業提醒,\"\")","v":""}]

{"sheet":"錄音話術範本-繳款人","index":11,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,1,0,11],[2,1,4,11],[5,1,5,3],[5,5,5,6],[6,1,6,11],[12,3,12,11],[13,3,13,11],[14,3,14,11],[13,1,14,1],[7,3,7,11],[8,1,9,1],[8,2,9,2],[8,3,8,11],[9,3,9,11],[10,1,11,1],[10,2,11,2],[10,3,11,11],[13,2,14,2],[15,3,15,11],[19,1,19,11],[16,3,16,11],[17,1,18,1],[17,2,18,2],[17,3,17,11],[18,3,18,11]]}
[null,"保誠人壽銷售錄音範本20230421版"]
[null,{"$f":"'B2_錄音程序&共同文字(ILP)'!B2","v":"準備錄音話術"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B3","v":"撥打錄音專線0809-070-898"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B4","v":"輸入要保人ID後9碼或居留證後8碼加「#」"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B5","v":"嘟一聲後，開始宣讀錄音內容"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B6","v":"錄音完成，按#字鍵"},"ð",{"$f":"'B2_錄音程序&共同文字(ILP)'!B7","v":"重聽留言按1，結束按2。"}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IFERROR(IF(FIND(\"兆豐\",服務公司),錄音前作業提醒_開頭語_兆豐版_繳款人,錄音前作業提醒_開頭語_繳款人),錄音前作業提醒_開頭語_繳款人),\"\")","v":""}]
[]
[]
[null,"回到要/被保人錄音話術範本",null,null,null,"回到資料輸入頁面"]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"繳款人高齡錄音話術範本\",\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"序號\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"項目\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"銷售人員與繳款人錄音說明內容\",\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),1,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"取得繳款人同意錄音及說明係購買保險商品\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,錄音序號1_開頭語_繳款人),\"\")","v":""}]
[null,null,null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,\"\",錄音序號1_結尾語_繳款人),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),2,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"告知繳費年期與繳費金額\",\"\")","v":""},{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,IF(ISERROR(FIND(\"年金\",商品名稱)>0),IF(繳別=\"躉繳\",\"本保單保險費為\"&繳別&\"，目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元\"&\"，首年基本保額為\"&幣別&TEXT(保額,\"#,###\")&\"元。您已確認可負擔此保費，\"&\"請問是否正確?【提示:請等待客戶回答】\",IF(繳費年期顯示<>3,\"您選擇投保本商品為分期繳；繳別為\"&繳別&\"，繳費年期\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0),\"您選擇投保本商品為分期繳；繳別為\"&繳別&\"，一年一期，共\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0)&\"期\")&\"，每期目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元，首年基本保額為\"&幣別&TEXT(保額,\"#,###\")&\"元。您已確認可負擔此保費，\"&\"請問是否正確?【提示:請等待客戶回答】\"),IF(OR(繳別=\"躉繳\",繳別=\"彈性繳\"),\"本保單保險費為\"&繳別&\"，目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元。\"&\"，請問是否正確?【提示:請等待客戶回答】\",\"本保單保險費為分期繳；繳別為\"&繳別&\"，一年一期，共\"&VLOOKUP(商品名稱&幣別,'C2_投資型_繳費年期&最低保費'!C:E,2,0)&\"期，每期目標保險費為\"&幣別&TEXT(Premium,\"#,###\")&\"元。您已確認可負擔此保費，請問是否正確?【提示:請等待客戶回答】\"))),\"\")","v":""}]
[]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),3,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"說明商品重要條款內容、除外責任、建議書內容\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,IFERROR(\"【銷售人員】：\n\"&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:BP,4,0),\"\")),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),4,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"說明商品重要條款內容、除外責任、保險商品說明書重要內容、建議書內容\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,68,0)&\"\n\"&\nVLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,73,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,74,0)&\nVLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,75,0)&\"\n\"&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,76,0)&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,77,0)),\"\")","v":""}]
[null,null,null,{"$f":"IF(D1_高齡錄音資料檢核!C17=2,\"\",VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,80,0)&\"\n\n\"&VLOOKUP(商品名稱,'C1_投資型_各商品話術&相關費用'!B:CD,81,0))","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),5,\"\")","v":""},{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),\"說明保單相關風險_投資型商品\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,_xlfn.IFNA(VLOOKUP(商品名稱,'C3_投資型-投資風險'!$A:$C,3,FALSE),'C3_投資型-投資風險'!C2)&'C3_投資型-投資風險'!F2),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),6,\"\")","v":""},{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),\"契撤期說明\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,\"【銷售人員】：\n自簽收保單隔日起算，要保人有10日撤銷契約的權益，請問您清楚嗎? 【請等待客戶回答】\n\"),\"\")","v":""}]
[null,{"$f":"IF(AND(高齡話術檢核,補充資訊檢核=1),7,\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),\"繳款人聲明\",\"\")","v":""},{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),IF(D1_高齡錄音資料檢核!C17=2,D1_高齡錄音資料檢核!D18,\"【銷售人員】：\n最後請您念出以下聲明文字以確認您瞭解本商品及相關風險與確認繳費意願。\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(D1_高齡錄音資料檢核!C17=2,\"\",\"【繳款人】：\n我，\"&繳款人&\" 已充分了解本保單及相關風險，且已確認可負擔保費。\")","v":""}]
[null,{"$f":"IF(AND(高齡錄音檢核,補充資訊檢核=1),錄音後作業提醒,\"\")","v":""}]

{"sheet":"保費明細表","index":12,"n_rows":92,"n_cols":13,"rows_kept":92,"cut":false,"hidden":false,"merged":[[9,1,9,2],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[3,5,3,6],[4,5,4,6],[5,5,5,6],[6,5,6,6],[7,5,7,6],[8,5,8,6],[4,1,4,2],[5,1,5,2],[3,1,3,2],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[73,9,73,10],[74,9,74,10],[75,9,75,10],[76,9,76,10],[77,9,77,10],[60,9,60,10],[61,9,61,10],[62,9,62,10],[63,9,63,10],[64,9,64,10],[65,9,65,10],[66,9,66,10],[91,1,91,10],[78,9,78,10],[79,9,79,10],[80,9,80,10],[81,9,81,10],[82,9,82,10],[83,9,83,10],[84,9,84,10],[85,9,85,10],[86,9,86,10],[87,9,87,10],[89,1,89,10],[90,1,90,10],[32,9,32,10],[71,9,71,10],[72,9,72,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10],[67,9,67,10],[68,9,68,10],[51,9,51,10],[52,9,52,10],[53,9,53,10],[54,9,54,10],[55,9,55,10],[56,9,56,10],[70,9,70,10],[33,9,33,10],[69,9,69,10],[68,5,68,6],[68,7,68,8],[70,5,70,6],[70,7,70,8],[72,7,72,8],[73,5,73,6],[73,7,73,8],[62,5,62,6],[62,7,62,8],[64,5,64,6],[64,7,64,8],[66,5,66,6],[66,7,66,8],[75,5,75,6],[75,7,75,8],[77,5,77,6],[77,7,77,8],[79,5,79,6],[79,7,79,8],[85,7,85,8],[81,5,81,6],[81,7,81,8],[83,5,83,6],[83,7,83,8],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10],[8,9,8,10],[12,0,12,1],[23,5,23,6],[23,7,23,8],[21,5,21,6],[21,7,21,8],[17,5,17,6],[17,7,17,8],[19,5,19,6],[19,7,19,8],[13,5,13,6],[13,7,13,8],[3,7,3,8],[4,7,4,8],[5,7,5,8],[6,7,6,8],[7,7,7,8],[8,7,8,8],[20,9,20,10],[55,5,55,6],[57,5,57,6],[57,7,57,8],[59,7,59,8],[60,5,60,6],[60,7,60,8],[59,9,59,10],[44,5,44,6],[44,7,44,8],[47,5,47,6],[47,7,47,8],[55,7,55,8],[51,5,51,6],[51,7,51,8],[53,5,53,6],[53,7,53,8],[57,9,57,10],[58,9,58,10],[50,9,50,10],[42,5,42,6],[42,7,42,8],[43,9,43,10],[44,9,44,10],[45,9,45,10],[46,9,46,10],[47,9,47,10],[49,5,49,6],[49,7,49,8],[48,9,48,10],[49,9,49,10],[36,5,36,6],[36,7,36,8],[38,5,38,6],[38,7,38,8],[40,5,40,6],[40,7,40,8],[27,5,27,6],[27,7,27,8],[31,5,31,6],[31,7,31,8],[33,5,33,6],[33,7,33,8],[9,9,9,10],[12,5,12,6],[12,7,12,8],[12,9,12,10],[14,5,14,6],[14,7,14,8],[13,9,13,10],[15,9,15,10],[17,9,17,10],[9,5,9,6],[9,7,9,8],[16,9,16,10],[14,9,14,10],[15,5,15,6],[31,9,31,10],[18,9,18,10],[19,9,19,10],[29,5,29,6],[29,7,29,8],[25,5,25,6],[25,7,25,8],[15,7,15,8],[21,9,21,10],[22,9,22,10],[23,9,23,10],[24,9,24,10],[27,9,27,10],[28,9,28,10]]}
["保費明細表",null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)","v":"列印日期：114/01/22"}]
[]
[]
[null,"姓名",null,"關係",null,"性別",null,"出生年月日",null,"起保年齡",null,null,"回資料輸入_主被保人"]
[null,{"$f":"IF(總檢核,要保人姓名,\"\")","v":"貴保戶"},null,{"$f":"IF(總檢核,\"要保人\",\"\")","v":"要保人"},null,{"$f":"IF(總檢核,IF(要保人身分=\"與被保險人為「同一人」\",被保人性別,要保人性別),\"\")","v":"男"},null,{"$f":"IF(總檢核,IF(要保人身分=\"與被保險人為「同一人」\",H6,IF(AND(ISNUMBER(要保人保險年齡),要保人日月檢核),LEFT(要保人生日6碼,LEN(要保人生日6碼)-4) & \"/\" & MID(要保人生日6碼,LEN(LEFT(要保人生日6碼,LEN(要保人生日6碼)-4))+1,2) & \"/\" & RIGHT(要保人生日6碼,2),\"\")),\"\")","v":"74/01/01"},null,{"$f":"IF(總檢核,IF(要保人身分=\"與被保險人為「同一人」\",J6,IF(AND(ISNUMBER(要保人保險年齡),要保人日月檢核),要保人保險年齡,\"\")),\"\")","v":40},null,null,"回資料輸入_配偶子女"]
[null,{"$f":"IF(總檢核,被保人,\"\")","v":"貴保戶"},null,{"$f":"IF(總檢核,\"被保險人\",\"\")","v":"被保險人"},null,{"$f":"IF(總檢核,被保人性別,\"\")","v":"男"},null,{"$f":"IF(總檢核,IF(ISERROR(被保人保險年齡),\"\",IF(被保人日月檢核,LEFT(被保人生日6碼,LEN(被保人生日6碼)-4) & \"/\" & MID(被保人生日6碼,LEN(LEFT(被保人生日6碼,LEN(被保人生日6碼)-4))+1,2) & \"/\" & RIGHT(被保人生日6碼,2),\"\")),\"\")","v":"74/01/01"},null,{"$f":"IF(總檢核,IF(ISERROR(被保人保險年齡),\"\",IF(被保人日月檢核,被保人保險年齡,\"\")),\"\")","v":40}]
[null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1),配偶&\" 君\",\"\")","v":"配偶 君"},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"\")","v":"配偶"},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1),配偶性別,\"\")","v":"女"},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1),IF(ISERROR(配偶保險年齡),\"\",IF(配偶日月檢核,LEFT(配偶生日6碼,LEN(配偶生日6碼)-4) & \"/\" & MID(配偶生日6碼,LEN(LEFT(配偶生日6碼,LEN(配偶生日6碼)-4))+1,2) & \"/\" & RIGHT(配偶生日6碼,2),\"\")),\"\")","v":"74/01/01"},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1),IF(ISERROR(配偶保險年齡),\"\",IF(配偶日月檢核,配偶保險年齡,\"\")),\"\")","v":40}]
[null,{"$f":"IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),子女1&\" 君\",\"\")","v":"子女1 君"},null,{"$f":"IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"\")","v":"子女1"},null,{"$f":"IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),子女1性別,\"\")","v":"男"},null,{"$f":"IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(ISERROR(子女1保險年齡),\"\",IF(子女1日月檢核,LEFT(子女1生日6碼,LEN(子女1生日6碼)-4) & \"/\" & MID(子女1生日6碼,LEN(LEFT(子女1生日6碼,LEN(子女1生日6碼)-4))+1,2) & \"/\" & RIGHT(子女1生日6碼,2),\"\")),\"\")","v":"113/01/01"},null,{"$f":"IF(AND(總檢核,子女1全部檢核=1,子女1投保參數=1),IF(ISERROR(子女1保險年齡),\"\",IF(子女1日月檢核,子女1保險年齡,\"\")),\"\")","v":1}]
[null,{"$f":"IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),子女2&\" 君\",\"\")","v":"子女2 君"},null,{"$f":"IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"\")","v":"子女2"},null,{"$f":"IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),子女2性別,\"\")","v":"男"},null,{"$f":"IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(ISERROR(子女2保險年齡),\"\",IF(子女2日月檢核,LEFT(子女2生日6碼,LEN(子女2生日6碼)-4) & \"/\" & MID(子女2生日6碼,LEN(LEFT(子女2生日6碼,LEN(子女2生日6碼)-4))+1,2) & \"/\" & RIGHT(子女2生日6碼,2),\"\")),\"\")","v":"113/01/01"},null,{"$f":"IF(AND(總檢核,子女2全部檢核=1,子女2投保參數=1),IF(ISERROR(子女2保險年齡),\"\",IF(子女2日月檢核,子女2保險年齡,\"\")),\"\")","v":1}]
[null,{"$f":"IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),子女3&\" 君\",\"\")","v":"子女3 君"},null,{"$f":"IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"\")","v":"子女3"},null,{"$f":"IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),子女3性別,\"\")","v":"男"},null,{"$f":"IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(ISERROR(子女3保險年齡),\"\",IF(子女3日月檢核,LEFT(子女3生日6碼,LEN(子女3生日6碼)-4) & \"/\" & MID(子女3生日6碼,LEN(LEFT(子女3生日6碼,LEN(子女3生日6碼)-4))+1,2) & \"/\" & RIGHT(子女3生日6碼,2),\"\")),\"\")","v":"113/01/01"},null,{"$f":"IF(AND(總檢核,子女3全部檢核=1,子女3投保參數=1),IF(ISERROR(子女3保險年齡),\"\",IF(子女3日月檢核,子女3保險年齡,\"\")),\"\")","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"(\"&幣別&\"/元)\"","v":"(新臺幣/元)"}]
["險種名稱(代號)",null,null,"關係","姓名","保額(計劃)",null,"繳別",null,null,null,null,"`"]
[{"$f":"IF(AND(總檢核,定期超額保險費>0),商品代碼&\" - 【目標保險費】\",商品代碼)","v":"ARVL2 - 【目標保險費】"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(總檢核,被保人,\"-\")","v":"貴保戶"},{"$f":"IF(總檢核,TEXT(投保基本保額,\"#,##0\")&\"元\",\"-\")","v":"5,500,000元"},null,{"$f":"IF(總檢核,繳別,\"-\")","v":"年繳"},null,{"$f":"IF(總檢核,Premium,\"-\")","v":100000}]
[{"$f":"IF(AND(總檢核,商品序號=1),商品名稱,商品名稱)","v":"保誠人壽享保障變額萬能壽險"}]
[{"$f":"IF(AND(總檢核,定期超額保險費>0),商品代碼&\" - 【超額保險費】\",\"\")","v":"ARVL2 - 【超額保險費】"},null,null,{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\"),\"\")","v":"被保險人"},{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(總檢核,被保人,\"-\"),\"\")","v":"貴保戶"},{"$f":"IF(AND(總檢核,定期超額保險費>0),\"-\",\"\")","v":"-"},null,{"$f":"IF(AND(總檢核,定期超額保險費>0),繳別,\"\")","v":"年繳"},null,{"$f":"IF(AND(總檢核,定期超額保險費<>\"\"),定期超額保險費,\"\")","v":10000}]
[{"$f":"IF(AND(總檢核,定期超額保險費>0),IF(AND(總檢核,商品序號=1),商品名稱,商品名稱),\"\")","v":"保誠人壽享保障變額萬能壽險"}]
[{"$f":"ACCNTR1_年期&ACCNTR1_商品代號","v":"10ACCNTR1"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR1_單位=0,ACCNTR1_單位=\"\",ACCNTR1_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR1_單位=0,ACCNTR1_單位=\"\",ACCNTR1_檢核=FALSE),\"-\",ACCNTR1_單位&\"單位\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR1_單位=0,ACCNTR1_單位=\"\",ACCNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR1_單位=0,ACCNTR1_單位=\"\",ACCNTR1_檢核=FALSE),\"-\",ROUND(ACCNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),ACCNTR1_商品名稱,ACCNTR1_商品名稱)","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR2_保額=0,ACCNTR2_保額=\"\",ACCNTR2_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR2_保額=0,ACCNTR2_保額=\"\",ACCNTR2_檢核=FALSE),\"-\",ACCNTR2_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR2_保額=0,ACCNTR2_保額=\"\",ACCNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR2_保額=0,ACCNTR2_保額=\"\",ACCNTR2_檢核=FALSE),\"-\",ROUND(ACCNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),ACCNTR2_商品名稱,ACCNTR2_商品名稱)","v":"保誠人壽標靶守護防癌健康保險附約"}]
[{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR2_保額=0,ACCNTR2_保額=\"\",ACCNTR2_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR3_保額=0,ACCNTR3_保額=\"\",ACCNTR3_檢核=FALSE),\"-\",ACCNTR3_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR3_保額=0,ACCNTR3_保額=\"\",ACCNTR3_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ACCNTR3_保額=0,ACCNTR3_保額=\"\",ACCNTR3_檢核=FALSE),\"-\",ROUND(ACCNTR3_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),ACCNTR3_商品名稱,ACCNTR3_商品名稱)","v":"保誠人壽愛要守護防癌健康保險附約"}]
[{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ADDNTR1_保額=0,ADDNTR1_保額=\"\",ADDNTR1_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ADDNTR1_保額=0,ADDNTR1_保額=\"\",ADDNTR1_檢核=FALSE),\"-\",ADDNTR1_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ADDNTR1_保額=0,ADDNTR1_保額=\"\",ADDNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ADDNTR1_保額=0,ADDNTR1_保額=\"\",ADDNTR1_檢核=FALSE),\"-\",ROUND(ADDNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),ADDNTR1_商品名稱,ADDNTR1_商品名稱)","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[{"$f":"ADDNTR2_商品代號","v":"ADDNTR2"},null,null,{"$f":"IF(AND(總檢核,商品序號=2),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(ADDNTR2_保額=0,ADDNTR2_保額=\"\",ADDNTR2_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(ADDNTR2_保額=0,ADDNTR2_保額=\"\",ADDNTR2_檢核=FALSE),\"-\",TEXT(ADDNTR2_保額,\"#,##0\")&\"元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(ADDNTR2_保額=0,ADDNTR2_保額=\"\",ADDNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,null,{"$f":"IF(AND(AND(總檢核,商品序號=2),商品序號=2),IF(OR(ADDNTR2_保額=0,ADDNTR2_保額=\"\",ADDNTR2_檢核=FALSE),\"-\",ROUND(ADDNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=2),ADDNTR2_商品名稱,ADDNTR2_商品名稱)","v":"保誠人壽特安心一年期特定傷病美元健康保險附約"}]
[{"$f":"REPT(\"0\",2-LEN(BNLTRN1_繳費年期))&BNLTRN1_繳費年期&BNLTRN1_商品代號","v":"00BNLTRN1"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(BNLTRN1_保額=0,BNLTRN1_保額=\"\",BNLTRN1_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(BNLTRN1_保額=0,BNLTRN1_保額=\"\",BNLTRN1_檢核=FALSE),\"-\",TEXT(BNLTRN1_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(BNLTRN1_保額=0,BNLTRN1_保額=\"\",BNLTRN1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(BNLTRN1_保額=0,BNLTRN1_保額=\"\",BNLTRN1_檢核=FALSE),\"-\",ROUND(BNLTRN1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),BNLTRN1_商品名稱,BNLTRN1_商品名稱)","v":"保誠人壽喜樂定期壽險附約"}]
[{"$f":"REPT(\"0\",2-LEN(BNLTRU1_繳費年期))&BNLTRU1_繳費年期&BNLTRU1_商品代號","v":"00BNLTRU1"},null,null,{"$f":"IF(AND(總檢核,商品序號=2),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(BNLTRU1_保額=0,BNLTRU1_保額=\"\",BNLTRU1_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(BNLTRU1_保額=0,BNLTRU1_保額=\"\",BNLTRU1_檢核=FALSE),\"-\",TEXT(BNLTRU1_保額,\"#,##0\")&\"元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=2),IF(OR(BNLTRU1_保額=0,BNLTRU1_保額=\"\",BNLTRU1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,null,{"$f":"IF(AND(AND(總檢核,商品序號=2),商品序號=2),IF(OR(BNLTRU1_保額=0,BNLTRU1_保額=\"\",BNLTRU1_檢核=FALSE),\"-\",ROUND(BNLTRU1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=2),BNLTRU1_商品名稱,BNLTRU1_商品名稱)","v":"保誠人壽美滿人生美元定期壽險附約"}]
[{"$f":"DPAA_商品代號","v":"DPAA"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(DPAA_保額=0,DPAA_保額=\"\",DPAA_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(DPAA_保額=0,DPAA_保額=\"\",DPAA_檢核=FALSE),\"-\",TEXT(DPAA_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(DPAA_保額=0,DPAA_保額=\"\",DPAA_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(DPAA_保額=0,DPAA_保額=\"\",DPAA_檢核=FALSE),\"-\",ROUND(DPAA_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),DPAA_商品名稱,DPAA_商品名稱)","v":"保誠人壽人身意外傷害保險附約(111)"}]
[{"$f":"ML_商品代號","v":"ML"},null,null,{"$f":"IF(AND(總檢核,商品序號=1),\"被保險人\",\"被保險人\")","v":"被保險人"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ML_計劃=0,ML_計劃=\"\",ML_檢核=FALSE),\"-\",被保人),\"-\")","v":"-"},{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ML_計劃=0,ML_計劃=\"\",ML_檢核=FALSE),\"-\",ML_計劃&\"計劃\"),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ML_計劃=0,ML_計劃=\"\",ML_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(總檢核,商品序號=1),IF(OR(ML_計劃=0,ML_計劃=\"\",ML_檢核=FALSE),\"-\",ROUND(ML_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"IF(AND(總檢核,商品序號=1),ML_商品名稱,ML_商品名稱)","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
[{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},null,null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"配偶\")","v":"配偶"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR2_保額=0,配偶ACCNTR2_保額=\"\",配偶ACCNTR2_檢核=FALSE),\"-\",配偶),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR2_保額=0,配偶ACCNTR2_保額=\"\",配偶ACCNTR2_檢核=FALSE),\"-\",配偶ACCNTR2_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR2_保額=0,配偶ACCNTR2_保額=\"\",配偶ACCNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR2_保額=0,配偶ACCNTR2_保額=\"\",配偶ACCNTR2_檢核=FALSE),\"-\",ROUND(配偶ACCNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},null,null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"配偶\")","v":"配偶"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR3_保額=0,配偶ACCNTR3_保額=\"\",配偶ACCNTR3_檢核=FALSE),\"-\",配偶),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR3_保額=0,配偶ACCNTR3_保額=\"\",配偶ACCNTR3_檢核=FALSE),\"-\",配偶ACCNTR3_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR3_保額=0,配偶ACCNTR3_保額=\"\",配偶ACCNTR3_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ACCNTR3_保額=0,配偶ACCNTR3_保額=\"\",配偶ACCNTR3_檢核=FALSE),\"-\",ROUND(配偶ACCNTR3_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},null,null,{"$f":"IF(AND(配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"配偶\")","v":"配偶"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ADDNTR1_保額=0,配偶ADDNTR1_保額=\"\",配偶ADDNTR1_檢核=FALSE),\"-\",配偶),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ADDNTR1_保額=0,配偶ADDNTR1_保額=\"\",配偶ADDNTR1_檢核=FALSE),\"-\",配偶ADDNTR1_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ADDNTR1_保額=0,配偶ADDNTR1_保額=\"\",配偶ADDNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ADDNTR1_保額=0,配偶ADDNTR1_保額=\"\",配偶ADDNTR1_檢核=FALSE),\"-\",ROUND(配偶ADDNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[{"$f":"DPAA_商品代號","v":"DPAA"},null,null,{"$f":"IF(AND(配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"配偶\")","v":"配偶"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶DPAA_保額=0,配偶DPAA_保額=\"\",配偶DPAA_檢核=FALSE),\"-\",配偶),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶DPAA_保額=0,配偶DPAA_保額=\"\",配偶DPAA_檢核=FALSE),\"-\",TEXT(配偶DPAA_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶DPAA_保額=0,配偶DPAA_保額=\"\",配偶DPAA_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶DPAA_保額=0,配偶DPAA_保額=\"\",配偶DPAA_檢核=FALSE),\"-\",ROUND(配偶DPAA_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[{"$f":"ML_商品代號","v":"ML"},null,null,{"$f":"IF(AND(配偶全部檢核=1,配偶投保參數=1),\"配偶\",\"配偶\")","v":"配偶"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ML_計劃=0,配偶ML_計劃=\"\",配偶ML_檢核=FALSE),\"-\",配偶),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ML_計劃=0,配偶ML_計劃=\"\",配偶ML_檢核=FALSE),\"-\",配偶ML_計劃&\"計劃\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ML_計劃=0,配偶ML_計劃=\"\",配偶ML_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),配偶全部檢核=1,配偶投保參數=1),IF(OR(配偶ML_計劃=0,配偶ML_計劃=\"\",配偶ML_檢核=FALSE),\"-\",ROUND(配偶ML_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
[{"$f":"ACCNTR1_年期&ACCNTR1_商品代號","v":"10ACCNTR1"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR1_單位=\"\",子女1ACCNTR1_單位=0,子女1ACCNTR1_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR1_單位=\"\",子女1ACCNTR1_單位=0,子女1ACCNTR1_檢核=FALSE),\"-\",子女1ACCNTR1_單位&\"單位\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR1_單位=\"\",子女1ACCNTR1_單位=0,子女1ACCNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR1_單位=\"\",子女1ACCNTR1_單位=0,子女1ACCNTR1_檢核=FALSE),\"-\",ROUND(子女1ACCNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR2_保額=0,子女1ACCNTR2_保額=\"\",子女1ACCNTR2_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR2_保額=0,子女1ACCNTR2_保額=\"\",子女1ACCNTR2_檢核=FALSE),\"-\",子女1ACCNTR2_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR2_保額=0,子女1ACCNTR2_保額=\"\",子女1ACCNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR2_保額=0,子女1ACCNTR2_保額=\"\",子女1ACCNTR2_檢核=FALSE),\"-\",ROUND(子女1ACCNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR3_保額=0,子女1ACCNTR3_保額=\"\",子女1ACCNTR3_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR3_保額=0,子女1ACCNTR3_保額=\"\",子女1ACCNTR3_檢核=FALSE),\"-\",子女1ACCNTR3_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR3_保額=0,子女1ACCNTR3_保額=\"\",子女1ACCNTR3_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ACCNTR3_保額=0,子女1ACCNTR3_保額=\"\",子女1ACCNTR3_檢核=FALSE),\"-\",ROUND(子女1ACCNTR3_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ADDNTR1_保額=0,子女1ADDNTR1_保額=\"\",子女1ADDNTR1_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ADDNTR1_保額=0,子女1ADDNTR1_保額=\"\",子女1ADDNTR1_檢核=FALSE),\"-\",子女1ADDNTR1_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ADDNTR1_保額=0,子女1ADDNTR1_保額=\"\",子女1ADDNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ADDNTR1_保額=0,子女1ADDNTR1_保額=\"\",子女1ADDNTR1_檢核=FALSE),\"-\",ROUND(子女1ADDNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[{"$f":"DPAA_商品代號","v":"DPAA"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1DPAA_保額=0,子女1DPAA_保額=\"\",子女1DPAA_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1DPAA_保額=0,子女1DPAA_保額=\"\",子女1DPAA_檢核=FALSE),\"-\",TEXT(子女1DPAA_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1DPAA_保額=0,子女1DPAA_保額=\"\",子女1DPAA_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1DPAA_保額=0,子女1DPAA_保額=\"\",子女1DPAA_檢核=FALSE),\"-\",ROUND(子女1DPAA_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[{"$f":"ML_商品代號","v":"ML"},null,null,{"$f":"IF(AND(子女1全部檢核=1,子女1投保參數=1),\"子女1\",\"子女1\")","v":"子女1"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ML_計劃=0,子女1ML_計劃=\"\",子女1ML_檢核=FALSE),\"-\",子女1),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ML_計劃=0,子女1ML_計劃=\"\",子女1ML_檢核=FALSE),\"-\",子女1ML_計劃&\"計劃\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ML_計劃=0,子女1ML_計劃=\"\",子女1ML_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女1全部檢核=1,子女1投保參數=1),IF(OR(子女1ML_計劃=0,子女1ML_計劃=\"\",子女1ML_檢核=FALSE),\"-\",ROUND(子女1ML_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
[{"$f":"ACCNTR1_年期&ACCNTR1_商品代號","v":"10ACCNTR1"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR1_單位=0,子女2ACCNTR1_單位=\"\",子女2ACCNTR1_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(子女2ACCNTR1_檢核,IF(OR(子女2ACCNTR1_單位=\"\",子女2ACCNTR1_單位=0,子女2ACCNTR1_檢核=FALSE),\"-\",子女2ACCNTR1_單位&\"單位\"),\"-\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR1_單位=0,子女2ACCNTR1_單位=\"\",子女2ACCNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR1_單位=0,子女2ACCNTR1_單位=\"\",子女2ACCNTR1_檢核=FALSE),\"-\",ROUND(子女2ACCNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR2_保額=0,子女2ACCNTR2_保額=\"\",子女2ACCNTR2_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR2_保額=0,子女2ACCNTR2_保額=\"\",子女2ACCNTR2_檢核=FALSE),\"-\",子女2ACCNTR2_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR2_保額=0,子女2ACCNTR2_保額=\"\",子女2ACCNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR2_保額=0,子女2ACCNTR2_保額=\"\",子女2ACCNTR2_檢核=FALSE),\"-\",ROUND(子女2ACCNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR3_保額=0,子女2ACCNTR3_保額=\"\",子女2ACCNTR3_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR3_保額=0,子女2ACCNTR3_保額=\"\",子女2ACCNTR3_檢核=FALSE),\"-\",子女2ACCNTR3_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR3_保額=0,子女2ACCNTR3_保額=\"\",子女2ACCNTR3_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ACCNTR3_保額=0,子女2ACCNTR3_保額=\"\",子女2ACCNTR3_檢核=FALSE),\"-\",ROUND(子女2ACCNTR3_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ADDNTR1_保額=0,子女2ADDNTR1_保額=\"\",子女2ADDNTR1_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ADDNTR1_保額=0,子女2ADDNTR1_保額=\"\",子女2ADDNTR1_檢核=FALSE),\"-\",子女2ADDNTR1_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ADDNTR1_保額=0,子女2ADDNTR1_保額=\"\",子女2ADDNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ADDNTR1_保額=0,子女2ADDNTR1_保額=\"\",子女2ADDNTR1_檢核=FALSE),\"-\",ROUND(子女2ADDNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[{"$f":"DPAA_商品代號","v":"DPAA"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2DPAA_保額=0,子女2DPAA_保額=\"\",子女2DPAA_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2DPAA_保額=0,子女2DPAA_保額=\"\",子女2DPAA_檢核=FALSE),\"-\",TEXT(子女2DPAA_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2DPAA_保額=0,子女2DPAA_保額=\"\",子女2DPAA_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2DPAA_保額=0,子女2DPAA_保額=\"\",子女2DPAA_檢核=FALSE),\"-\",ROUND(子女2DPAA_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[{"$f":"ML_商品代號","v":"ML"},null,null,{"$f":"IF(AND(子女2全部檢核=1,子女2投保參數=1),\"子女2\",\"子女2\")","v":"子女2"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ML_計劃=0,子女2ML_計劃=\"\",子女2ML_檢核=FALSE),\"-\",子女2),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ML_計劃=0,子女2ML_計劃=\"\",子女2ML_檢核=FALSE),\"-\",子女2ML_計劃&\"計劃\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ML_計劃=0,子女2ML_計劃=\"\",子女2ML_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女2全部檢核=1,子女2投保參數=1),IF(OR(子女2ML_計劃=0,子女2ML_計劃=\"\",子女2ML_檢核=FALSE),\"-\",ROUND(子女2ML_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
[{"$f":"ACCNTR1_年期&ACCNTR1_商品代號","v":"10ACCNTR1"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR1_單位=\"\",子女3ACCNTR1_單位=0,子女3ACCNTR1_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR1_單位=\"\",子女3ACCNTR1_單位=0,子女3ACCNTR1_檢核=FALSE),\"-\",子女3ACCNTR1_單位&\"單位\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR1_單位=\"\",子女3ACCNTR1_單位=0,子女3ACCNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR1_單位=\"\",子女3ACCNTR1_單位=0,子女3ACCNTR1_檢核=FALSE),\"-\",ROUND(子女3ACCNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[{"$f":"ACCNTR2_商品代號","v":"ACCNTR2"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR2_保額=0,子女3ACCNTR2_保額=\"\",子女3ACCNTR2_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR2_保額=0,子女3ACCNTR2_保額=\"\",子女3ACCNTR2_檢核=FALSE),\"-\",子女3ACCNTR2_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR2_保額=0,子女3ACCNTR2_保額=\"\",子女3ACCNTR2_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR2_保額=0,子女3ACCNTR2_保額=\"\",子女3ACCNTR2_檢核=FALSE),\"-\",ROUND(子女3ACCNTR2_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[{"$f":"ACCNTR3_商品代號","v":"ACCNTR3"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR3_保額=0,子女3ACCNTR3_保額=\"\",子女3ACCNTR3_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR3_保額=0,子女3ACCNTR3_保額=\"\",子女3ACCNTR3_檢核=FALSE),\"-\",子女3ACCNTR3_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR3_保額=0,子女3ACCNTR3_保額=\"\",子女3ACCNTR3_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ACCNTR3_保額=0,子女3ACCNTR3_保額=\"\",子女3ACCNTR3_檢核=FALSE),\"-\",ROUND(子女3ACCNTR3_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[{"$f":"ADDNTR1_商品代號","v":"ADDNTR1"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ADDNTR1_保額=0,子女3ADDNTR1_保額=\"\",子女3ADDNTR1_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ADDNTR1_保額=0,子女3ADDNTR1_保額=\"\",子女3ADDNTR1_檢核=FALSE),\"-\",子女3ADDNTR1_保額&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ADDNTR1_保額=0,子女3ADDNTR1_保額=\"\",子女3ADDNTR1_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ADDNTR1_保額=0,子女3ADDNTR1_保額=\"\",子女3ADDNTR1_檢核=FALSE),\"-\",ROUND(子女3ADDNTR1_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[{"$f":"DPAA_商品代號","v":"DPAA"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3DPAA_保額=0,子女3DPAA_保額=\"\",子女3DPAA_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3DPAA_保額=0,子女3DPAA_保額=\"\",子女3DPAA_檢核=FALSE),\"-\",TEXT(子女3DPAA_保額,\"#,##0\")&\"萬元\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3DPAA_保額=0,子女3DPAA_保額=\"\",子女3DPAA_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3DPAA_保額=0,子女3DPAA_保額=\"\",子女3DPAA_檢核=FALSE),\"-\",ROUND(子女3DPAA_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[{"$f":"ML_商品代號","v":"ML"},null,null,{"$f":"IF(AND(子女3全部檢核=1,子女3投保參數=1),\"子女3\",\"子女3\")","v":"子女3"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ML_計劃=0,子女3ML_計劃=\"\",子女3ML_檢核=FALSE),\"-\",子女3),\"-\")","v":"-"},{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ML_計劃=0,子女3ML_計劃=\"\",子女3ML_檢核=FALSE),\"-\",子女3ML_計劃&\"計劃\"),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ML_計劃=0,子女3ML_計劃=\"\",子女3ML_檢核=FALSE),\"-\",繳別),\"-\")","v":"-"},null,{"$f":"IF(AND(AND(總檢核,商品序號=1),子女3全部檢核=1,子女3投保參數=1),IF(OR(子女3ML_計劃=0,子女3ML_計劃=\"\",子女3ML_檢核=FALSE),\"-\",ROUND(子女3ML_首期表定保費,個別險種進位數)),\"-\")","v":"-"}]
[{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
[{"$f":"\"合計：\"&COUNTIF($H14:$I86,\"*繳\")&\"筆\"","v":"合計：2筆"},null,null,null,null,null,null,null,"上列主契約及附約每期原始保險費合計",{"$f":"SUM(J14:K86)","v":110000}]
[null,null,null,null,null,null,null,null,"上列主契約及附約每期折扣後保險費合計",{"$f":"IF(總檢核,J87,0)","v":110000}]
[]
["※","若選擇繳別為「月繳」者，主契約(目標保險費)及附約(保險費)首期應繳2期。"]
["※","主約繳費期滿後，附約如欲持續有效，仍需繳交附約保險費。若保險期間另有約定者不適用。"]
["**","上表所列示之主契約保額，若為月繳者，則為每期「目標保險費」×2×保險單條款所約定「保額保費比例」；若為其他繳別者，則為每期「目標保險費」×1×保險單條款所約定「保額保費比例」。"]

{"sheet":"建議書","index":13,"n_rows":458,"n_cols":16,"rows_kept":458,"cut":false,"hidden":false,"merged":[[412,0,413,0],[412,1,413,1],[412,2,412,7],[412,8,412,13],[413,4,413,5],[413,6,413,7],[413,10,413,11],[413,12,413,13],[397,12,397,13],[398,10,398,11],[397,4,397,5],[397,6,397,7],[398,4,398,5],[398,6,398,7],[399,4,399,5],[399,6,399,7],[398,12,398,13],[400,4,400,5],[400,6,400,7],[361,4,361,5],[361,6,361,7],[361,10,361,11],[153,1,153,13],[155,1,155,13],[433,1,433,13],[393,4,393,5],[393,6,393,7],[393,10,393,11],[393,12,393,13],[394,4,394,5],[394,6,394,7],[394,10,394,11],[394,12,394,13],[405,1,405,13],[406,1,406,13],[407,1,407,13],[408,1,408,13],[362,4,362,5],[362,6,362,7],[362,10,362,11],[362,12,362,13],[363,4,363,5],[363,6,363,7],[363,10,363,11],[363,12,363,13],[386,4,386,5],[364,4,364,5],[364,6,364,7],[380,1,380,13],[335,12,335,13],[336,4,336,5],[371,10,371,11],[365,10,365,11],[366,10,366,11],[378,1,378,13],[374,6,374,7],[366,4,366,5],[366,6,366,7],[367,4,367,5],[367,6,367,7],[373,4,373,5],[374,4,374,5],[375,4,375,5],[368,4,368,5],[369,4,369,5],[370,4,370,5],[371,4,371,5],[372,4,372,5],[377,1,377,13],[370,10,370,11],[273,1,273,13],[274,1,274,13],[341,12,341,13],[349,1,349,13],[341,4,341,5],[289,10,289,11],[300,2,300,7],[300,8,300,13],[301,6,301,7],[315,4,315,5],[315,12,315,13],[332,10,332,11],[332,12,332,13],[356,1,357,1],[356,2,356,7],[337,6,337,7],[340,12,340,13],[343,12,343,13],[344,4,344,5],[350,1,350,13],[352,1,352,13],[334,12,334,13],[278,0,279,0],[278,1,279,1],[278,2,278,7],[278,8,278,13],[279,4,279,5],[279,6,279,7],[279,10,279,11],[279,12,279,13],[330,4,330,5],[330,6,330,7],[330,10,330,11],[330,12,330,13],[322,1,322,13],[324,1,324,13],[328,1,329,1],[328,2,328,7],[328,8,328,13],[329,4,329,5],[319,6,319,7],[301,4,301,5],[302,4,302,5],[316,4,316,5],[316,12,316,13],[307,4,307,5],[313,12,313,13],[314,4,314,5],[314,12,314,13],[313,10,313,11],[317,4,317,5],[317,12,317,13],[287,4,287,5],[289,12,289,13],[258,12,258,13],[259,4,259,5],[259,6,259,7],[259,10,259,11],[259,12,259,13],[234,10,234,11],[235,10,235,11],[237,12,237,13],[238,12,238,13],[250,8,250,13],[251,4,251,5],[251,6,251,7],[251,10,251,11],[251,12,251,13],[236,10,236,11],[260,4,260,5],[260,6,260,7],[260,10,260,11],[260,12,260,13],[257,4,257,5],[257,6,257,7],[257,10,257,11],[257,12,257,13],[258,4,258,5],[258,6,258,7],[258,10,258,11],[244,1,244,13],[239,4,239,5],[240,4,240,5],[438,1,438,13],[439,1,439,13],[147,1,147,13],[149,1,149,13],[138,0,138,13],[143,2,143,13],[144,2,144,13],[146,1,146,13],[150,2,150,13],[151,2,151,13],[152,1,152,13],[156,1,156,13],[154,1,154,13],[425,6,425,7],[424,6,424,7],[424,10,424,11],[395,10,395,11],[395,12,395,13],[396,4,396,5],[396,6,396,7],[425,10,425,11],[208,4,208,5],[209,4,209,5],[210,10,210,11],[253,4,253,5],[253,6,253,7],[253,10,253,11],[253,12,253,13],[254,4,254,5],[254,6,254,7],[254,10,254,11],[226,10,226,11],[10,1,10,13],[11,1,11,13],[139,1,139,13],[140,1,140,13],[141,1,141,13],[142,1,142,13],[145,1,145,13],[384,1,385,1],[384,2,384,7],[384,8,384,13],[385,4,385,5],[385,6,385,7],[385,10,385,11],[385,12,385,13],[230,4,230,5],[230,6,230,7],[196,4,196,5],[196,6,196,7],[190,1,190,13],[371,6,371,7],[372,6,372,7],[341,6,341,7],[342,6,342,7],[343,6,343,7],[335,10,335,11],[336,10,336,11],[337,10,337,11],[338,10,338,11],[368,10,368,11],[369,10,369,11],[318,6,318,7],[231,4,231,5],[384,0,385,0],[356,8,356,13],[357,4,357,5],[357,6,357,7],[357,10,357,11],[357,12,357,13],[364,10,364,11],[364,12,364,13],[365,4,365,5],[368,6,368,7],[369,6,369,7],[370,6,370,7],[359,12,359,13],[360,4,360,5],[309,4,309,5],[309,12,309,13],[310,12,310,13],[311,4,311,5],[311,12,311,13],[312,4,312,5],[312,12,312,13],[360,10,360,11],[361,12,361,13],[344,12,344,13],[345,4,345,5],[345,12,345,13],[343,10,343,11],[344,10,344,11],[345,6,345,7],[337,12,337,13],[338,4,338,5],[338,12,338,13],[333,10,333,11],[333,12,333,13],[334,4,334,5],[329,12,329,13],[333,4,333,5],[331,4,331,5],[331,6,331,7],[331,10,331,11],[331,12,331,13],[332,4,332,5],[332,6,332,7],[416,10,416,11],[395,6,395,7],[399,10,399,11],[304,10,304,11],[367,10,367,11],[314,10,314,11],[399,12,399,13],[400,10,400,11],[400,12,400,13],[397,10,397,11],[339,4,339,5],[339,12,339,13],[337,4,337,5],[340,4,340,5],[374,10,374,11],[375,10,375,11],[372,12,372,13],[373,12,373,13],[374,12,374,13],[372,10,372,11],[379,1,379,13],[344,6,344,7],[336,6,336,7],[329,6,329,7],[329,10,329,11],[333,6,333,7],[317,10,317,11],[360,6,360,7],[315,10,315,11],[316,10,316,11],[319,10,319,11],[321,1,321,13],[366,12,366,13],[367,12,367,13],[365,12,365,13],[342,12,342,13],[343,4,343,5],[358,4,358,5],[358,6,358,7],[358,10,358,11],[358,12,358,13],[359,4,359,5],[359,6,359,7],[359,10,359,11],[318,4,318,5],[318,12,318,13],[319,4,319,5],[319,12,319,13],[339,10,339,11],[340,10,340,11],[341,10,341,11],[342,10,342,11],[334,10,334,11],[233,6,233,7],[223,6,223,7],[213,12,213,13],[232,6,232,7],[232,10,232,11],[232,12,232,13],[227,10,227,11],[227,12,227,13],[210,12,210,13],[211,12,211,13],[212,12,212,13],[373,6,373,7],[373,10,373,11],[303,6,303,7],[304,6,304,7],[305,6,305,7],[306,6,306,7],[307,6,307,7],[308,6,308,7],[309,6,309,7],[310,6,310,7],[311,6,311,7],[312,6,312,7],[313,6,313,7],[314,6,314,7],[315,6,315,7],[316,6,316,7],[317,6,317,7],[311,10,311,11],[312,10,312,11],[334,6,334,7],[345,10,345,11],[308,4,308,5],[308,12,308,13],[302,10,302,11],[303,10,303,11],[289,6,289,7],[313,4,313,5],[290,12,290,13],[291,12,291,13],[303,4,303,5],[303,12,303,13],[302,12,302,13],[194,0,195,0],[194,1,195,1],[194,2,194,7],[194,8,194,13],[195,4,195,5],[195,6,195,7],[195,10,195,11],[195,12,195,13],[215,1,215,13],[216,1,216,13],[218,1,218,13],[222,0,223,0],[222,1,223,1],[222,2,222,7],[222,8,222,13],[223,4,223,5],[256,6,256,7],[256,10,256,11],[256,12,256,13],[233,10,233,11],[213,10,213,11],[238,10,238,11],[239,10,239,11],[240,10,240,11],[262,12,262,13],[263,10,263,11],[280,10,280,11],[267,10,267,11],[268,10,268,11],[265,4,265,5],[266,4,266,5],[269,4,269,5],[338,6,338,7],[339,6,339,7],[340,6,340,7],[335,4,335,5],[360,12,360,13],[336,12,336,13],[289,4,289,5],[304,4,304,5],[304,12,304,13],[305,4,305,5],[305,12,305,13],[306,4,306,5],[310,4,310,5],[305,10,305,11],[306,10,306,11],[307,10,307,11],[308,10,308,11],[309,10,309,11],[310,10,310,11],[291,10,291,11],[307,12,307,13],[232,4,232,5],[223,12,223,13],[183,10,183,11],[172,6,172,7],[173,6,173,7],[174,6,174,7],[176,12,176,13],[177,12,177,13],[207,4,207,5],[207,6,207,7],[208,6,208,7],[209,6,209,7],[201,12,201,13],[291,4,291,5],[290,4,290,5],[294,1,294,13],[296,1,296,13],[261,4,261,5],[261,6,261,7],[261,10,261,11],[261,12,261,13],[241,10,241,11],[234,4,234,5],[236,6,236,7],[237,6,237,7],[238,6,238,7],[239,6,239,7],[255,4,255,5],[290,6,290,7],[291,6,291,7],[290,10,290,11],[284,12,284,13],[170,12,170,13],[171,12,171,13],[179,6,179,7],[175,4,175,5],[237,10,237,11],[228,10,228,11],[228,12,228,13],[229,4,229,5],[229,6,229,7],[198,12,198,13],[224,4,224,5],[224,6,224,7],[224,10,224,11],[207,10,207,11],[198,10,198,11],[196,10,196,11],[196,12,196,13],[228,4,228,5],[228,6,228,7],[202,4,202,5],[197,4,197,5],[185,4,185,5],[229,10,229,11],[229,12,229,13],[197,10,197,11],[197,12,197,13],[198,4,198,5],[198,6,198,7],[174,12,174,13],[180,10,180,11],[181,10,181,11],[182,10,182,11],[301,10,301,11],[302,6,302,7],[286,12,286,13],[166,8,166,13],[166,2,166,7],[201,6,201,7],[201,10,201,11],[199,4,199,5],[199,6,199,7],[199,10,199,11],[199,12,199,13],[200,4,200,5],[200,6,200,7],[200,10,200,11],[200,12,200,13],[185,10,185,11],[168,6,168,7],[185,6,185,7],[176,10,176,11],[283,6,283,7],[284,6,284,7],[285,6,285,7],[286,6,286,7],[177,10,177,11],[178,10,178,11],[179,10,179,11],[212,10,212,11],[211,10,211,11],[210,4,210,5],[204,10,204,11],[205,10,205,11],[206,10,206,11],[135,5,135,6],[136,5,136,6],[137,5,137,6],[132,11,132,12],[133,11,133,12],[134,11,134,12],[135,11,135,12],[136,11,136,12],[137,11,137,12],[167,10,167,11],[167,6,167,7],[168,10,168,11],[202,10,202,11],[203,10,203,11],[133,5,133,6],[134,5,134,6],[132,5,132,6],[184,10,184,11],[175,10,175,11],[184,4,184,5],[148,1,148,13],[169,6,169,7],[180,6,180,7],[181,6,181,7],[182,6,182,7],[183,6,183,7],[184,6,184,7],[178,12,178,13],[179,12,179,13],[168,12,168,13],[169,12,169,13],[197,6,197,7],[130,5,130,6],[130,11,130,12],[131,5,131,6],[131,11,131,12],[116,5,116,6],[117,5,117,6],[118,5,118,6],[119,5,119,6],[120,5,120,6],[102,11,102,12],[103,11,103,12],[104,11,104,12],[105,11,105,12],[106,11,106,12],[107,11,107,12],[116,11,116,12],[117,11,117,12],[102,5,102,6],[103,5,103,6],[104,5,104,6],[105,5,105,6],[106,5,106,6],[119,11,119,12],[120,11,120,12],[129,5,129,6],[129,11,129,12],[118,11,118,12],[107,5,107,6],[108,5,108,6],[110,5,110,6],[111,5,111,6],[112,5,112,6],[113,5,113,6],[114,5,114,6],[115,5,115,6],[99,5,99,6],[99,11,99,12],[101,5,101,6],[101,11,101,12],[100,5,100,6],[100,11,100,12],[108,11,108,12],[109,11,109,12],[110,11,110,12],[111,11,111,12],[112,11,112,12],[113,11,113,12],[114,11,114,12],[115,11,115,12],[88,5,88,6],[89,5,89,6],[90,5,90,6],[98,2,98,13],[109,5,109,6],[82,11,82,12],[83,11,83,12],[84,11,84,12],[85,11,85,12],[77,5,77,6],[78,5,78,6],[79,5,79,6],[80,5,80,6],[81,5,81,6],[79,11,79,12],[80,11,80,12],[81,11,81,12],[86,11,86,12],[87,11,87,12],[88,11,88,12],[89,11,89,12],[90,11,90,12],[71,11,71,12],[49,11,49,12],[50,11,50,12],[51,11,51,12],[52,11,52,12],[53,11,53,12],[54,11,54,12],[55,11,55,12],[56,11,56,12],[57,11,57,12],[60,5,60,6],[82,5,82,6],[83,5,83,6],[84,5,84,6],[85,5,85,6],[86,5,86,6],[87,5,87,6],[73,5,73,6],[74,5,74,6],[75,5,75,6],[76,5,76,6],[77,11,77,12],[78,11,78,12],[75,11,75,12],[76,11,76,12],[60,11,60,12],[69,5,69,6],[69,11,69,12],[70,5,70,6],[70,11,70,12],[71,5,71,6],[72,5,72,6],[48,11,48,12],[52,5,52,6],[53,5,53,6],[54,5,54,6],[55,5,55,6],[56,5,56,6],[57,5,57,6],[58,5,58,6],[59,5,59,6],[43,5,43,6],[44,5,44,6],[45,5,45,6],[46,5,46,6],[47,5,47,6],[48,5,48,6],[49,5,49,6],[50,5,50,6],[51,5,51,6],[58,11,58,12],[59,11,59,12],[72,11,72,12],[424,4,424,5],[424,12,424,13],[425,4,425,5],[425,12,425,13],[17,5,17,6],[17,11,17,12],[18,5,18,6],[18,11,18,12],[19,5,19,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[29,5,29,6],[19,11,19,12],[417,12,417,13],[418,4,418,5],[418,12,418,13],[40,11,40,12],[41,11,41,12],[42,11,42,12],[43,11,43,12],[44,11,44,12],[45,11,45,12],[46,11,46,12],[47,11,47,12],[73,11,73,12],[421,12,421,13],[422,12,422,13],[423,4,423,5],[422,4,422,5],[423,12,423,13],[420,6,420,7],[421,6,421,7],[422,6,422,7],[423,6,423,7],[421,4,421,5],[420,4,420,5],[419,10,419,11],[420,10,420,11],[421,10,421,11],[422,10,422,11],[423,10,423,11],[417,10,417,11],[418,10,418,11],[335,6,335,7],[318,10,318,11],[416,4,416,5],[416,12,416,13],[401,12,401,13],[415,4,415,5],[403,4,403,5],[415,6,415,7],[416,6,416,7],[401,4,401,5],[419,4,419,5],[419,12,419,13],[417,4,417,5],[417,6,417,7],[418,6,418,7],[419,6,419,7],[420,12,420,13],[375,12,375,13],[368,12,368,13],[369,12,369,13],[370,12,370,13],[371,12,371,13],[346,4,346,5],[346,12,346,13],[347,4,347,5],[347,12,347,13],[346,6,346,7],[347,6,347,7],[346,10,346,11],[347,10,347,11],[365,6,365,7],[402,12,402,13],[403,12,403,13],[414,4,414,5],[414,12,414,13],[402,4,402,5],[401,6,401,7],[402,6,402,7],[403,6,403,7],[414,6,414,7],[401,10,401,11],[402,10,402,11],[403,10,403,11],[414,10,414,11],[415,12,415,13],[415,10,415,11],[388,4,388,5],[388,6,388,7],[375,6,375,7],[395,4,395,5],[396,10,396,11],[396,12,396,13],[388,10,388,11],[388,12,388,13],[389,4,389,5],[389,6,389,7],[389,10,389,11],[389,12,389,13],[390,4,390,5],[390,6,390,7],[390,10,390,11],[390,12,390,13],[386,6,386,7],[386,10,386,11],[386,12,386,13],[387,4,387,5],[387,6,387,7],[387,10,387,11],[387,12,387,13],[391,4,391,5],[391,6,391,7],[391,10,391,11],[391,12,391,13],[392,4,392,5],[392,6,392,7],[392,10,392,11],[392,12,392,13],[281,4,281,5],[264,4,264,5],[288,4,288,5],[267,4,267,5],[268,4,268,5],[264,6,264,7],[265,6,265,7],[284,4,284,5],[285,4,285,5],[287,12,287,13],[288,12,288,13],[285,10,285,11],[286,10,286,11],[287,10,287,11],[281,12,281,13],[282,12,282,13],[280,12,280,13],[269,6,269,7],[280,6,280,7],[267,12,267,13],[268,12,268,13],[269,12,269,13],[269,10,269,11],[288,6,288,7],[286,4,286,5],[287,6,287,7],[283,12,283,13],[284,10,284,11],[285,12,285,13],[288,10,288,11],[271,1,271,13],[272,1,272,13],[267,6,267,7],[268,6,268,7],[265,10,265,11],[265,12,265,13],[266,10,266,11],[255,6,255,7],[255,10,255,11],[255,12,255,13],[256,4,256,5],[254,12,254,13],[246,1,246,13],[235,4,235,5],[263,12,263,13],[281,10,281,11],[282,10,282,11],[283,10,283,11],[252,4,252,5],[252,6,252,7],[252,10,252,11],[252,12,252,13],[250,1,251,1],[250,2,250,7],[239,12,239,13],[240,12,240,13],[264,10,264,11],[264,12,264,13],[266,12,266,13],[263,6,263,7],[236,4,236,5],[237,4,237,5],[238,4,238,5],[280,4,280,5],[233,4,233,5],[234,6,234,7],[235,6,235,7],[224,12,224,13],[225,4,225,5],[225,6,225,7],[225,10,225,11],[225,12,225,13],[226,4,226,5],[226,6,226,7],[262,4,262,5],[262,6,262,7],[243,1,243,13],[203,4,203,5],[204,4,204,5],[204,6,204,7],[202,6,202,7],[203,6,203,7],[208,10,208,11],[209,10,209,11],[233,12,233,13],[262,10,262,11],[226,12,226,13],[227,4,227,5],[227,6,227,7],[230,10,230,11],[230,12,230,13],[212,6,212,7],[213,6,213,7],[231,6,231,7],[231,10,231,11],[231,12,231,13],[38,0,39,0],[211,6,211,7],[175,12,175,13],[175,6,175,7],[176,6,176,7],[177,6,177,7],[178,6,178,7],[206,12,206,13],[207,12,207,13],[208,12,208,13],[209,12,209,13],[202,12,202,13],[203,12,203,13],[204,12,204,13],[205,12,205,13],[451,1,451,13],[435,1,435,13],[266,6,266,7],[240,6,240,7],[241,6,241,7],[211,4,211,5],[212,4,212,5],[213,4,213,5],[180,12,180,13],[181,12,181,13],[182,12,182,13],[183,12,183,13],[184,12,184,13],[185,12,185,13],[234,12,234,13],[235,12,235,13],[236,12,236,13],[5,0,5,13],[12,1,12,13],[431,1,431,13],[432,1,432,13],[444,1,444,13],[446,1,446,13],[445,1,445,13],[300,0,301,0],[441,1,441,13],[443,1,443,13],[434,1,434,13],[442,1,442,13],[430,1,430,13],[16,0,17,0],[16,1,17,1],[16,2,16,13],[440,1,440,13],[428,1,428,13],[429,1,429,13],[427,1,427,13],[187,1,187,13],[188,1,188,13],[201,4,201,5],[32,1,32,13],[342,4,342,5],[62,1,62,13],[63,1,63,13],[64,1,64,13],[68,0,69,0],[68,1,69,1],[68,2,68,13],[210,6,210,7],[2,0,2,13],[3,0,3,13],[4,0,4,13],[167,4,167,5],[168,4,168,5],[167,12,167,13],[169,4,169,5],[170,4,170,5],[171,4,171,5],[172,4,172,5],[173,4,173,5],[174,4,174,5],[172,10,172,11],[173,10,173,11],[174,10,174,11],[169,10,169,11],[33,1,33,13],[34,1,34,13],[25,11,25,12],[26,11,26,12],[27,11,27,12],[28,11,28,12],[29,11,29,12],[93,1,93,13],[94,1,94,13],[98,0,99,0],[98,1,99,1],[170,10,170,11],[171,10,171,11],[172,12,172,13],[173,12,173,13],[38,1,39,1],[38,2,38,13],[161,1,161,13],[189,1,189,13],[217,1,217,13],[245,1,245,13],[295,1,295,13],[323,1,323,13],[351,1,351,13],[40,5,40,6],[41,5,41,6],[42,5,42,6],[176,4,176,5],[177,4,177,5],[178,4,178,5],[179,4,179,5],[180,4,180,5],[181,4,181,5],[182,4,182,5],[183,4,183,5],[205,4,205,5]],"merged_total":1044,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)","v":"列印日期：114/01/22"}]
[]
[{"$f":"IF(ISERROR(商品序號),\"\",最初商品文號)","v":"商品備查文號：民國114年03月03日保誠總字第1140064號"}]
[{"$f":"最新商品文號","v":0}]
[{"$f":"商品資料庫文號","v":0}]
[{"$f":"IF(ISERROR(商品序號),\"\",商品全名&\"建議書\")","v":"保誠人壽享保障變額萬能壽險建議書"}]
[]
[{"$f":"IF(總檢核,\"要保人：\"&要保人顯示,\"要保人：\")","v":"要保人：貴保戶 君"},null,null,null,{"$f":"IF(總檢核,\"被保險人：\" &被保人顯示,\"被保險人：\")","v":"被保險人：貴保戶 君"},null,null,null,{"$f":"IF(總檢核,\"被保險人性別/年齡：\" & 被保人年齡性別顯示,\"被保險人性別/年齡：\")","v":"被保險人性別/年齡：男/40歲"},null,null,{"$f":"IF(總檢核,\"保險費預計投入年期：\"&預計繳費年期&\"年\",\"保險費預計投入年期：\")","v":"保險費預計投入年期：30年"},null,null,null,"回資料輸入_主被保人"]
[{"$f":"IF(總檢核,\"繳別：\"&繳別顯示,\"繳別：\")","v":"繳別：年繳"},null,null,null,{"$f":"IF(總檢核,\"每期目標保險費：\"&TEXT(每期保費,\"#,##0\")&\"元\",\"每期目標保險費：\")","v":"每期目標保險費：100,000元"},null,null,null,{"$f":"IF(總檢核,IF(AND(定期超額保險費<>\"\",定期超額保險費<>0),\"每期超額保險費：\"&TEXT(定期超額保險費,\"#,##0\")&\"元\",\"\"),\"每期超額保險費：\")","v":"每期超額保險費：10,000元"},null,null,{"$f":"IF(總檢核,\"基本保額：\" & TEXT(投保基本保額,\"#,##0\")&\"元\",\"基本保額：\")","v":"基本保額：5,500,000元"},null,null,null,"回資料輸入_配偶子女"]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益及費用明細試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"}]
[null,null,"每年\n目標保險費","每年\n超額保險費","年度末\n累積保險費\n(目標+超額)","每年\n保費費用\n(目標+超額)",null,"每年\n實際用於投資\n之保費金額","每年\n保單管理費","每年\n應收保險成本","加值回饋金","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[1,{"$f":"IF(所有檢核,IF(A19>BPP,\"\",Age_Insured+A19-1),\"\")","v":40},{"$f":"IF(所有檢核,IF(A19>BPP,IF(A19=BPP+1,\"***以下空白***\",\"\"),IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A19,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A19,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A19>BPP,IF(A19=BPP+1,\"\",\"\"),IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A19,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":50300},null,{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":59700},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":15180},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(VLOOKUP(A19,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":46374},null,{"$f":"IF(所有檢核,IF(A19>BPP,\"\",IF(L19=\"---\",\"---\",VLOOKUP(A19,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5546374}]
[2,41,{"$f":"IF(所有檢核,IF(A20>BPP,IF(A20=BPP+1,\"***以下空白***\",\"\"),IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A20,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A20,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A20>BPP,IF(A20=BPP+1,\"\",\"\"),IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A20,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":220000},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":30300},null,{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":79700},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":16500},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(VLOOKUP(A20,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":115369},null,{"$f":"IF(所有檢核,IF(A20>BPP,\"\",IF(L20=\"---\",\"---\",VLOOKUP(A20,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5615369}]
[3,42,{"$f":"IF(所有檢核,IF(A21>BPP,IF(A21=BPP+1,\"***以下空白***\",\"\"),IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A21,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A21,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A21>BPP,IF(A21=BPP+1,\"\",\"\"),IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A21,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":330000},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":20300},null,{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":17820},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(VLOOKUP(A21,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":197740},null,{"$f":"IF(所有檢核,IF(A21>BPP,\"\",IF(L21=\"---\",\"---\",VLOOKUP(A21,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5697740}]
[4,43,{"$f":"IF(所有檢核,IF(A22>BPP,IF(A22=BPP+1,\"***以下空白***\",\"\"),IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A22,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A22,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A22>BPP,IF(A22=BPP+1,\"\",\"\"),IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A22,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":440000},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":20300},null,{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":19140},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(VLOOKUP(A22,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":283691},null,{"$f":"IF(所有檢核,IF(A22>BPP,\"\",IF(L22=\"---\",\"---\",VLOOKUP(A22,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5783691}]
[5,44,{"$f":"IF(所有檢核,IF(A23>BPP,IF(A23=BPP+1,\"***以下空白***\",\"\"),IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A23,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A23,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A23>BPP,IF(A23=BPP+1,\"\",\"\"),IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A23,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":550000},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":20300},null,{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":20460},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(VLOOKUP(A23,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":373437},null,{"$f":"IF(所有檢核,IF(A23>BPP,\"\",IF(L23=\"---\",\"---\",VLOOKUP(A23,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5873437}]
[6,45,{"$f":"IF(所有檢核,IF(A24>BPP,IF(A24=BPP+1,\"***以下空白***\",\"\"),IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A24,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A24,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A24>BPP,IF(A24=BPP+1,\"\",\"\"),IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A24,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":660000},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":22440},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":20000},{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(VLOOKUP(A24,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":508924},null,{"$f":"IF(所有檢核,IF(A24>BPP,\"\",IF(L24=\"---\",\"---\",VLOOKUP(A24,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6008924}]
[7,46,{"$f":"IF(所有檢核,IF(A25>BPP,IF(A25=BPP+1,\"***以下空白***\",\"\"),IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A25,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A25,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A25>BPP,IF(A25=BPP+1,\"\",\"\"),IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A25,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":770000},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":24420},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":20000},{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(VLOOKUP(A25,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":650496},null,{"$f":"IF(所有檢核,IF(A25>BPP,\"\",IF(L25=\"---\",\"---\",VLOOKUP(A25,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6150496}]
[8,47,{"$f":"IF(所有檢核,IF(A26>BPP,IF(A26=BPP+1,\"***以下空白***\",\"\"),IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A26,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A26,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A26>BPP,IF(A26=BPP+1,\"\",\"\"),IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A26,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":880000},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":26400},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":20000},{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(VLOOKUP(A26,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":798519},null,{"$f":"IF(所有檢核,IF(A26>BPP,\"\",IF(L26=\"---\",\"---\",VLOOKUP(A26,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6298519}]
[9,48,{"$f":"IF(所有檢核,IF(A27>BPP,IF(A27=BPP+1,\"***以下空白***\",\"\"),IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A27,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A27,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A27>BPP,IF(A27=BPP+1,\"\",\"\"),IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A27,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":990000},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":28380},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":30000},{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(VLOOKUP(A27,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":963979},null,{"$f":"IF(所有檢核,IF(A27>BPP,\"\",IF(L27=\"---\",\"---\",VLOOKUP(A27,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6463979}]
[10,49,{"$f":"IF(所有檢核,IF(A28>BPP,IF(A28=BPP+1,\"***以下空白***\",\"\"),IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A28,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A28,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A28>BPP,IF(A28=BPP+1,\"\",\"\"),IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A28,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1100000},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":31020},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":50000},{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(VLOOKUP(A28,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1157842},null,{"$f":"IF(所有檢核,IF(A28>BPP,\"\",IF(L28=\"---\",\"---\",VLOOKUP(A28,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6657842}]
[11,{"$f":"IF(所有檢核,IF(A29>BPP,\"\",Age_Insured+A29-1),\"\")","v":50},{"$f":"IF(所有檢核,IF(A29>BPP,IF(A29=BPP+1,\"***以下空白***\",\"\"),IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A29,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A29,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A29>BPP,IF(A29=BPP+1,\"\",\"\"),IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A29,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1210000},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":33000},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(VLOOKUP(A29,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1308293},null,{"$f":"IF(所有檢核,IF(A29>BPP,\"\",IF(L29=\"---\",\"---\",VLOOKUP(A29,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6808293}]
[12,51,{"$f":"IF(所有檢核,IF(A30>BPP,IF(A30=BPP+1,\"***以下空白***\",\"\"),IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A30,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A30,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A30>BPP,IF(A30=BPP+1,\"\",\"\"),IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A30,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1320000},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":36300},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(VLOOKUP(A30,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1464365},null,{"$f":"IF(所有檢核,IF(A30>BPP,\"\",IF(L30=\"---\",\"---\",VLOOKUP(A30,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6964365}]
[13,{"$f":"IF(所有檢核,IF(A31>BPP,\"\",Age_Insured+A31-1),\"\")","v":52},{"$f":"IF(所有檢核,IF(A31>BPP,IF(A31=BPP+1,\"***以下空白***\",\"\"),IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A31,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A31,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A31>BPP,IF(A31=BPP+1,\"\",\"\"),IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A31,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1430000},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":38940},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(VLOOKUP(A31,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1627076},null,{"$f":"IF(所有檢核,IF(A31>BPP,\"\",IF(L31=\"---\",\"---\",VLOOKUP(A31,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7127076}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益及費用明細試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"}]
[null,null,"每年\n目標保險費","每年\n超額保險費","年度末\n累積保險費\n(目標+超額)","每年\n保費費用\n(目標+超額)",null,"每年\n實際用於投資\n之保費金額","每年\n保單管理費","每年\n應收保險成本","加值回饋金","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[14,{"$f":"IF(所有檢核,IF(A41>BPP,\"\",Age_Insured+A41-1),\"\")","v":53},{"$f":"IF(所有檢核,IF(A41>BPP,IF(A41=BPP+1,\"***以下空白***\",\"\"),IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A41,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A41,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A41>BPP,IF(A41=BPP+1,\"\",\"\"),IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A41,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1540000},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":42240},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(VLOOKUP(A41,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1796143},null,{"$f":"IF(所有檢核,IF(A41>BPP,\"\",IF(L41=\"---\",\"---\",VLOOKUP(A41,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7296143}]
[15,54,{"$f":"IF(所有檢核,IF(A42>BPP,IF(A42=BPP+1,\"***以下空白***\",\"\"),IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A42,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A42,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A42>BPP,IF(A42=BPP+1,\"\",\"\"),IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A42,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1650000},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":46200},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(VLOOKUP(A42,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1971267},null,{"$f":"IF(所有檢核,IF(A42>BPP,\"\",IF(L42=\"---\",\"---\",VLOOKUP(A42,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7471267}]
[16,55,{"$f":"IF(所有檢核,IF(A43>BPP,IF(A43=BPP+1,\"***以下空白***\",\"\"),IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A43,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A43,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A43>BPP,IF(A43=BPP+1,\"\",\"\"),IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A43,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1760000},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":50160},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(VLOOKUP(A43,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2152811},null,{"$f":"IF(所有檢核,IF(A43>BPP,\"\",IF(L43=\"---\",\"---\",VLOOKUP(A43,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7652811}]
[17,56,{"$f":"IF(所有檢核,IF(A44>BPP,IF(A44=BPP+1,\"***以下空白***\",\"\"),IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A44,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A44,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A44>BPP,IF(A44=BPP+1,\"\",\"\"),IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A44,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1870000},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":54780},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(VLOOKUP(A44,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2340478},null,{"$f":"IF(所有檢核,IF(A44>BPP,\"\",IF(L44=\"---\",\"---\",VLOOKUP(A44,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7840478}]
[18,57,{"$f":"IF(所有檢核,IF(A45>BPP,IF(A45=BPP+1,\"***以下空白***\",\"\"),IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A45,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A45,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A45>BPP,IF(A45=BPP+1,\"\",\"\"),IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A45,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":1980000},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":59400},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(VLOOKUP(A45,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2534637},null,{"$f":"IF(所有檢核,IF(A45>BPP,\"\",IF(L45=\"---\",\"---\",VLOOKUP(A45,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8034637}]
[19,58,{"$f":"IF(所有檢核,IF(A46>BPP,IF(A46=BPP+1,\"***以下空白***\",\"\"),IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A46,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A46,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A46>BPP,IF(A46=BPP+1,\"\",\"\"),IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A46,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2090000},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":65340},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(VLOOKUP(A46,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2734314},null,{"$f":"IF(所有檢核,IF(A46>BPP,\"\",IF(L46=\"---\",\"---\",VLOOKUP(A46,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8234314}]
[20,59,{"$f":"IF(所有檢核,IF(A47>BPP,IF(A47=BPP+1,\"***以下空白***\",\"\"),IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A47,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A47,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A47>BPP,IF(A47=BPP+1,\"\",\"\"),IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A47,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2200000},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":71280},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(VLOOKUP(A47,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2939840},null,{"$f":"IF(所有檢核,IF(A47>BPP,\"\",IF(L47=\"---\",\"---\",VLOOKUP(A47,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8439840}]
[21,60,{"$f":"IF(所有檢核,IF(A48>BPP,IF(A48=BPP+1,\"***以下空白***\",\"\"),IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A48,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A48,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A48>BPP,IF(A48=BPP+1,\"\",\"\"),IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A48,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2310000},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":77880},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(VLOOKUP(A48,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3150885},null,{"$f":"IF(所有檢核,IF(A48>BPP,\"\",IF(L48=\"---\",\"---\",VLOOKUP(A48,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8650885}]
[22,61,{"$f":"IF(所有檢核,IF(A49>BPP,IF(A49=BPP+1,\"***以下空白***\",\"\"),IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A49,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A49,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A49>BPP,IF(A49=BPP+1,\"\",\"\"),IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A49,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2420000},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":85140},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(VLOOKUP(A49,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3367099},null,{"$f":"IF(所有檢核,IF(A49>BPP,\"\",IF(L49=\"---\",\"---\",VLOOKUP(A49,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8867099}]
[23,62,{"$f":"IF(所有檢核,IF(A50>BPP,IF(A50=BPP+1,\"***以下空白***\",\"\"),IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A50,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A50,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A50>BPP,IF(A50=BPP+1,\"\",\"\"),IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A50,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2530000},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":93060},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(VLOOKUP(A50,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3588111},null,{"$f":"IF(所有檢核,IF(A50>BPP,\"\",IF(L50=\"---\",\"---\",VLOOKUP(A50,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9088111}]
[24,63,{"$f":"IF(所有檢核,IF(A51>BPP,IF(A51=BPP+1,\"***以下空白***\",\"\"),IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A51,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A51,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A51>BPP,IF(A51=BPP+1,\"\",\"\"),IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A51,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2640000},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":101640},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(VLOOKUP(A51,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3813527},null,{"$f":"IF(所有檢核,IF(A51>BPP,\"\",IF(L51=\"---\",\"---\",VLOOKUP(A51,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9313527}]
[25,64,{"$f":"IF(所有檢核,IF(A52>BPP,IF(A52=BPP+1,\"***以下空白***\",\"\"),IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A52,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A52,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A52>BPP,IF(A52=BPP+1,\"\",\"\"),IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A52,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2750000},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":111540},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(VLOOKUP(A52,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4042249},null,{"$f":"IF(所有檢核,IF(A52>BPP,\"\",IF(L52=\"---\",\"---\",VLOOKUP(A52,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9542249}]
[26,65,{"$f":"IF(所有檢核,IF(A53>BPP,IF(A53=BPP+1,\"***以下空白***\",\"\"),IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A53,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A53,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A53>BPP,IF(A53=BPP+1,\"\",\"\"),IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A53,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2860000},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":122100},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(VLOOKUP(A53,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4273795},null,{"$f":"IF(所有檢核,IF(A53>BPP,\"\",IF(L53=\"---\",\"---\",VLOOKUP(A53,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9773795}]
[27,66,{"$f":"IF(所有檢核,IF(A54>BPP,IF(A54=BPP+1,\"***以下空白***\",\"\"),IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A54,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A54,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A54>BPP,IF(A54=BPP+1,\"\",\"\"),IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A54,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":2970000},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":1200},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":133320},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(VLOOKUP(A54,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4507651},null,{"$f":"IF(所有檢核,IF(A54>BPP,\"\",IF(L54=\"---\",\"---\",VLOOKUP(A54,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10007651}]
[28,67,{"$f":"IF(所有檢核,IF(A55>BPP,IF(A55=BPP+1,\"***以下空白***\",\"\"),IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A55,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A55,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A55>BPP,IF(A55=BPP+1,\"\",\"\"),IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A55,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3080000},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":145860},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(VLOOKUP(A55,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4743834},null,{"$f":"IF(所有檢核,IF(A55>BPP,\"\",IF(L55=\"---\",\"---\",VLOOKUP(A55,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10243834}]
[29,68,{"$f":"IF(所有檢核,IF(A56>BPP,IF(A56=BPP+1,\"***以下空白***\",\"\"),IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A56,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A56,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A56>BPP,IF(A56=BPP+1,\"\",\"\"),IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A56,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3190000},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":159720},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(VLOOKUP(A56,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4979881},null,{"$f":"IF(所有檢核,IF(A56>BPP,\"\",IF(L56=\"---\",\"---\",VLOOKUP(A56,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10479881}]
[30,69,{"$f":"IF(所有檢核,IF(A57>BPP,IF(A57=BPP+1,\"***以下空白***\",\"\"),IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":100000},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A57,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A57,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":10000},{"$f":"IF(所有檢核,IF(A57>BPP,IF(A57=BPP+1,\"\",\"\"),IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A57,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":300},null,{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":174240},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(VLOOKUP(A57,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5215104},null,{"$f":"IF(所有檢核,IF(A57>BPP,\"\",IF(L57=\"---\",\"---\",VLOOKUP(A57,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10715104}]
[31,{"$f":"IF(所有檢核,IF(A58>BPP,\"\",Age_Insured+A58-1),\"\")","v":70},{"$f":"IF(所有檢核,IF(A58>BPP,IF(A58=BPP+1,\"***以下空白***\",\"\"),IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A58,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A58,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A58>BPP,IF(A58=BPP+1,\"\",\"\"),IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A58,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":190740},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(VLOOKUP(A58,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5331126},null,{"$f":"IF(所有檢核,IF(A58>BPP,\"\",IF(L58=\"---\",\"---\",VLOOKUP(A58,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10831126}]
[32,71,{"$f":"IF(所有檢核,IF(A59>BPP,IF(A59=BPP+1,\"***以下空白***\",\"\"),IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A59,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A59,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A59>BPP,IF(A59=BPP+1,\"\",\"\"),IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A59,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":208560},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(VLOOKUP(A59,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5435716},null,{"$f":"IF(所有檢核,IF(A59>BPP,\"\",IF(L59=\"---\",\"---\",VLOOKUP(A59,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10935716}]
[33,72,{"$f":"IF(所有檢核,IF(A60>BPP,IF(A60=BPP+1,\"***以下空白***\",\"\"),IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A60,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A60,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A60>BPP,IF(A60=BPP+1,\"\",\"\"),IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A60,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":228360},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(VLOOKUP(A60,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5526143},null,{"$f":"IF(所有檢核,IF(A60>BPP,\"\",IF(L60=\"---\",\"---\",VLOOKUP(A60,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11026143}]
[34,73,{"$f":"IF(所有檢核,IF(A61>BPP,IF(A61=BPP+1,\"***以下空白***\",\"\"),IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A61,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A61,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A61>BPP,IF(A61=BPP+1,\"\",\"\"),IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A61,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":250140},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(VLOOKUP(A61,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5599515},null,{"$f":"IF(所有檢核,IF(A61>BPP,\"\",IF(L61=\"---\",\"---\",VLOOKUP(A61,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11099515}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益及費用明細試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"}]
[null,null,"每年\n目標保險費","每年\n超額保險費","年度末\n累積保險費\n(目標+超額)","每年\n保費費用\n(目標+超額)",null,"每年\n實際用於投資\n之保費金額","每年\n保單管理費","每年\n應收保險成本","加值回饋金","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[35,{"$f":"IF(所有檢核,IF(A71>BPP,\"\",Age_Insured+A71-1),\"\")","v":74},{"$f":"IF(所有檢核,IF(A71>BPP,IF(A71=BPP+1,\"***以下空白***\",\"\"),IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A71,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A71,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A71>BPP,IF(A71=BPP+1,\"\",\"\"),IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A71,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":273240},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(VLOOKUP(A71,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5653444},null,{"$f":"IF(所有檢核,IF(A71>BPP,\"\",IF(L71=\"---\",\"---\",VLOOKUP(A71,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11153444}]
[36,75,{"$f":"IF(所有檢核,IF(A72>BPP,IF(A72=BPP+1,\"***以下空白***\",\"\"),IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A72,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A72,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A72>BPP,IF(A72=BPP+1,\"\",\"\"),IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A72,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":298980},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(VLOOKUP(A72,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5684041},null,{"$f":"IF(所有檢核,IF(A72>BPP,\"\",IF(L72=\"---\",\"---\",VLOOKUP(A72,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11184041}]
[37,76,{"$f":"IF(所有檢核,IF(A73>BPP,IF(A73=BPP+1,\"***以下空白***\",\"\"),IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A73,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A73,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A73>BPP,IF(A73=BPP+1,\"\",\"\"),IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A73,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":326700},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(VLOOKUP(A73,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5687860},null,{"$f":"IF(所有檢核,IF(A73>BPP,\"\",IF(L73=\"---\",\"---\",VLOOKUP(A73,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11187860}]
[38,77,{"$f":"IF(所有檢核,IF(A74>BPP,IF(A74=BPP+1,\"***以下空白***\",\"\"),IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A74,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A74,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A74>BPP,IF(A74=BPP+1,\"\",\"\"),IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A74,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":357720},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(VLOOKUP(A74,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5659889},null,{"$f":"IF(所有檢核,IF(A74>BPP,\"\",IF(L74=\"---\",\"---\",VLOOKUP(A74,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11159889}]
[39,78,{"$f":"IF(所有檢核,IF(A75>BPP,IF(A75=BPP+1,\"***以下空白***\",\"\"),IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A75,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A75,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A75>BPP,IF(A75=BPP+1,\"\",\"\"),IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A75,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":390720},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(VLOOKUP(A75,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5596177},null,{"$f":"IF(所有檢核,IF(A75>BPP,\"\",IF(L75=\"---\",\"---\",VLOOKUP(A75,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11096177}]
[40,79,{"$f":"IF(所有檢核,IF(A76>BPP,IF(A76=BPP+1,\"***以下空白***\",\"\"),IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A76,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A76,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A76>BPP,IF(A76=BPP+1,\"\",\"\"),IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A76,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":427020},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(VLOOKUP(A76,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5491173},null,{"$f":"IF(所有檢核,IF(A76>BPP,\"\",IF(L76=\"---\",\"---\",VLOOKUP(A76,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10991173}]
[41,80,{"$f":"IF(所有檢核,IF(A77>BPP,IF(A77=BPP+1,\"***以下空白***\",\"\"),IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A77,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A77,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A77>BPP,IF(A77=BPP+1,\"\",\"\"),IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A77,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":466620},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(VLOOKUP(A77,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5338993},null,{"$f":"IF(所有檢核,IF(A77>BPP,\"\",IF(L77=\"---\",\"---\",VLOOKUP(A77,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10838993}]
[42,81,{"$f":"IF(所有檢核,IF(A78>BPP,IF(A78=BPP+1,\"***以下空白***\",\"\"),IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A78,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A78,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A78>BPP,IF(A78=BPP+1,\"\",\"\"),IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A78,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":510180},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(VLOOKUP(A78,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5132720},null,{"$f":"IF(所有檢核,IF(A78>BPP,\"\",IF(L78=\"---\",\"---\",VLOOKUP(A78,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10632720}]
[43,82,{"$f":"IF(所有檢核,IF(A79>BPP,IF(A79=BPP+1,\"***以下空白***\",\"\"),IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A79,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A79,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A79>BPP,IF(A79=BPP+1,\"\",\"\"),IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A79,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":557040},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(VLOOKUP(A79,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4865700},null,{"$f":"IF(所有檢核,IF(A79>BPP,\"\",IF(L79=\"---\",\"---\",VLOOKUP(A79,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10365700}]
[44,83,{"$f":"IF(所有檢核,IF(A80>BPP,IF(A80=BPP+1,\"***以下空白***\",\"\"),IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A80,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A80,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A80>BPP,IF(A80=BPP+1,\"\",\"\"),IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A80,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":607860},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(VLOOKUP(A80,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4530203},null,{"$f":"IF(所有檢核,IF(A80>BPP,\"\",IF(L80=\"---\",\"---\",VLOOKUP(A80,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10030203}]
[45,84,{"$f":"IF(所有檢核,IF(A81>BPP,IF(A81=BPP+1,\"***以下空白***\",\"\"),IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A81,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A81,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A81>BPP,IF(A81=BPP+1,\"\",\"\"),IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A81,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":663300},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(VLOOKUP(A81,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4117349},null,{"$f":"IF(所有檢核,IF(A81>BPP,\"\",IF(L81=\"---\",\"---\",VLOOKUP(A81,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9617349}]
[46,85,{"$f":"IF(所有檢核,IF(A82>BPP,IF(A82=BPP+1,\"***以下空白***\",\"\"),IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A82,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A82,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A82>BPP,IF(A82=BPP+1,\"\",\"\"),IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A82,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":723360},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(VLOOKUP(A82,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3617731},null,{"$f":"IF(所有檢核,IF(A82>BPP,\"\",IF(L82=\"---\",\"---\",VLOOKUP(A82,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9117731}]
[47,86,{"$f":"IF(所有檢核,IF(A83>BPP,IF(A83=BPP+1,\"***以下空白***\",\"\"),IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A83,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A83,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A83>BPP,IF(A83=BPP+1,\"\",\"\"),IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A83,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":788700},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(VLOOKUP(A83,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3020690},null,{"$f":"IF(所有檢核,IF(A83>BPP,\"\",IF(L83=\"---\",\"---\",VLOOKUP(A83,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8520690}]
[48,87,{"$f":"IF(所有檢核,IF(A84>BPP,IF(A84=BPP+1,\"***以下空白***\",\"\"),IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A84,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A84,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A84>BPP,IF(A84=BPP+1,\"\",\"\"),IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A84,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":859320},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(VLOOKUP(A84,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2314932},null,{"$f":"IF(所有檢核,IF(A84>BPP,\"\",IF(L84=\"---\",\"---\",VLOOKUP(A84,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7814932}]
[49,88,{"$f":"IF(所有檢核,IF(A85>BPP,IF(A85=BPP+1,\"***以下空白***\",\"\"),IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A85,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A85,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A85>BPP,IF(A85=BPP+1,\"\",\"\"),IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A85,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":935220},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(VLOOKUP(A85,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1488484},null,{"$f":"IF(所有檢核,IF(A85>BPP,\"\",IF(L85=\"---\",\"---\",VLOOKUP(A85,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6988484}]
[50,89,{"$f":"IF(所有檢核,IF(A86>BPP,IF(A86=BPP+1,\"***以下空白***\",\"\"),IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A86,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A86,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A86>BPP,IF(A86=BPP+1,\"\",\"\"),IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A86,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":3300000},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":0},null,{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":1017060},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(VLOOKUP(A86,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":527973},null,{"$f":"IF(所有檢核,IF(A86>BPP,\"\",IF(L86=\"---\",\"---\",VLOOKUP(A86,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6027973}]
[51,{"$f":"IF(所有檢核,IF(A87>BPP,\"\",Age_Insured+A87-1),\"\")","v":90},{"$f":"IF(所有檢核,IF(A87>BPP,IF(A87=BPP+1,\"***以下空白***\",\"\"),IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A87,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A87,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,IF(A87=BPP+1,\"\",\"\"),IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A87,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(VLOOKUP(A87,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A87>BPP,\"\",IF(L87=\"---\",\"---\",VLOOKUP(A87,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[52,91,{"$f":"IF(所有檢核,IF(A88>BPP,IF(A88=BPP+1,\"***以下空白***\",\"\"),IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A88,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A88,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,IF(A88=BPP+1,\"\",\"\"),IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A88,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(VLOOKUP(A88,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A88>BPP,\"\",IF(L88=\"---\",\"---\",VLOOKUP(A88,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[53,92,{"$f":"IF(所有檢核,IF(A89>BPP,IF(A89=BPP+1,\"***以下空白***\",\"\"),IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A89,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A89,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,IF(A89=BPP+1,\"\",\"\"),IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A89,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(VLOOKUP(A89,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A89>BPP,\"\",IF(L89=\"---\",\"---\",VLOOKUP(A89,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[54,93,{"$f":"IF(所有檢核,IF(A90>BPP,IF(A90=BPP+1,\"***以下空白***\",\"\"),IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A90,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A90,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,IF(A90=BPP+1,\"\",\"\"),IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A90,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(VLOOKUP(A90,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A90>BPP,\"\",IF(L90=\"---\",\"---\",VLOOKUP(A90,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[55,94,{"$f":"IF(所有檢核,IF(A91>BPP,IF(A91=BPP+1,\"***以下空白***\",\"\"),IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A91,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A91,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,IF(A91=BPP+1,\"\",\"\"),IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A91,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(VLOOKUP(A91,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A91>BPP,\"\",IF(L91=\"---\",\"---\",VLOOKUP(A91,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益及費用明細試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"}]
[null,null,"每年\n目標保險費","每年\n超額保險費","年度末\n累積保險費\n(目標+超額)","每年\n保費費用\n(目標+超額)",null,"每年\n實際用於投資\n之保費金額","每年\n保單管理費","每年\n應收保險成本","加值回饋金","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[56,{"$f":"IF(所有檢核,IF(A101>BPP,\"\",Age_Insured+A101-1),\"\")","v":95},{"$f":"IF(所有檢核,IF(A101>BPP,IF(A101=BPP+1,\"***以下空白***\",\"\"),IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A101,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A101,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,IF(A101=BPP+1,\"\",\"\"),IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A101,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(VLOOKUP(A101,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A101>BPP,\"\",IF(L101=\"---\",\"---\",VLOOKUP(A101,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[57,96,{"$f":"IF(所有檢核,IF(A102>BPP,IF(A102=BPP+1,\"***以下空白***\",\"\"),IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A102,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A102,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,IF(A102=BPP+1,\"\",\"\"),IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A102,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(VLOOKUP(A102,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A102>BPP,\"\",IF(L102=\"---\",\"---\",VLOOKUP(A102,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[58,97,{"$f":"IF(所有檢核,IF(A103>BPP,IF(A103=BPP+1,\"***以下空白***\",\"\"),IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A103,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A103,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,IF(A103=BPP+1,\"\",\"\"),IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A103,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(VLOOKUP(A103,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A103>BPP,\"\",IF(L103=\"---\",\"---\",VLOOKUP(A103,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[59,98,{"$f":"IF(所有檢核,IF(A104>BPP,IF(A104=BPP+1,\"***以下空白***\",\"\"),IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A104,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A104,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,IF(A104=BPP+1,\"\",\"\"),IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A104,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(VLOOKUP(A104,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A104>BPP,\"\",IF(L104=\"---\",\"---\",VLOOKUP(A104,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[60,"",{"$f":"IF(所有檢核,IF(A105>BPP,IF(A105=BPP+1,\"***以下空白***\",\"\"),IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":"***以下空白***"},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A105,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A105,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,IF(A105=BPP+1,\"\",\"\"),IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A105,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(VLOOKUP(A105,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A105>BPP,\"\",IF(L105=\"---\",\"---\",VLOOKUP(A105,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[61,"",{"$f":"IF(所有檢核,IF(A106>BPP,IF(A106=BPP+1,\"***以下空白***\",\"\"),IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A106,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A106,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,IF(A106=BPP+1,\"\",\"\"),IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A106,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(VLOOKUP(A106,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A106>BPP,\"\",IF(L106=\"---\",\"---\",VLOOKUP(A106,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[62,"",{"$f":"IF(所有檢核,IF(A107>BPP,IF(A107=BPP+1,\"***以下空白***\",\"\"),IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A107,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A107,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,IF(A107=BPP+1,\"\",\"\"),IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A107,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(VLOOKUP(A107,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A107>BPP,\"\",IF(L107=\"---\",\"---\",VLOOKUP(A107,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[63,"",{"$f":"IF(所有檢核,IF(A108>BPP,IF(A108=BPP+1,\"***以下空白***\",\"\"),IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A108,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A108,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,IF(A108=BPP+1,\"\",\"\"),IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A108,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(VLOOKUP(A108,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A108>BPP,\"\",IF(L108=\"---\",\"---\",VLOOKUP(A108,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[64,"",{"$f":"IF(所有檢核,IF(A109>BPP,IF(A109=BPP+1,\"***以下空白***\",\"\"),IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A109,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A109,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,IF(A109=BPP+1,\"\",\"\"),IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A109,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(VLOOKUP(A109,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A109>BPP,\"\",IF(L109=\"---\",\"---\",VLOOKUP(A109,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[65,{"$f":"IF(所有檢核,IF(A110>BPP,\"\",Age_Insured+A110-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,IF(A110=BPP+1,\"***以下空白***\",\"\"),IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A110,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A110,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,IF(A110=BPP+1,\"\",\"\"),IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A110,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(VLOOKUP(A110,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A110>BPP,\"\",IF(L110=\"---\",\"---\",VLOOKUP(A110,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[66,"",{"$f":"IF(所有檢核,IF(A111>BPP,IF(A111=BPP+1,\"***以下空白***\",\"\"),IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A111,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A111,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,IF(A111=BPP+1,\"\",\"\"),IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A111,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(VLOOKUP(A111,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A111>BPP,\"\",IF(L111=\"---\",\"---\",VLOOKUP(A111,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[67,"",{"$f":"IF(所有檢核,IF(A112>BPP,IF(A112=BPP+1,\"***以下空白***\",\"\"),IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A112,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A112,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,IF(A112=BPP+1,\"\",\"\"),IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A112,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(VLOOKUP(A112,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A112>BPP,\"\",IF(L112=\"---\",\"---\",VLOOKUP(A112,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[68,"",{"$f":"IF(所有檢核,IF(A113>BPP,IF(A113=BPP+1,\"***以下空白***\",\"\"),IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A113,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A113,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,IF(A113=BPP+1,\"\",\"\"),IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A113,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(VLOOKUP(A113,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A113>BPP,\"\",IF(L113=\"---\",\"---\",VLOOKUP(A113,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[69,"",{"$f":"IF(所有檢核,IF(A114>BPP,IF(A114=BPP+1,\"***以下空白***\",\"\"),IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A114,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A114,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,IF(A114=BPP+1,\"\",\"\"),IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A114,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(VLOOKUP(A114,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A114>BPP,\"\",IF(L114=\"---\",\"---\",VLOOKUP(A114,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[70,"",{"$f":"IF(所有檢核,IF(A115>BPP,IF(A115=BPP+1,\"***以下空白***\",\"\"),IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A115,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A115,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,IF(A115=BPP+1,\"\",\"\"),IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A115,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(VLOOKUP(A115,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A115>BPP,\"\",IF(L115=\"---\",\"---\",VLOOKUP(A115,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[71,{"$f":"IF(所有檢核,IF(A116>BPP,\"\",Age_Insured+A116-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,IF(A116=BPP+1,\"***以下空白***\",\"\"),IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A116,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A116,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,IF(A116=BPP+1,\"\",\"\"),IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A116,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(VLOOKUP(A116,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A116>BPP,\"\",IF(L116=\"---\",\"---\",VLOOKUP(A116,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[72,"",{"$f":"IF(所有檢核,IF(A117>BPP,IF(A117=BPP+1,\"***以下空白***\",\"\"),IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A117,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A117,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,IF(A117=BPP+1,\"\",\"\"),IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A117,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(VLOOKUP(A117,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A117>BPP,\"\",IF(L117=\"---\",\"---\",VLOOKUP(A117,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[73,"",{"$f":"IF(所有檢核,IF(A118>BPP,IF(A118=BPP+1,\"***以下空白***\",\"\"),IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A118,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A118,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,IF(A118=BPP+1,\"\",\"\"),IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A118,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(VLOOKUP(A118,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A118>BPP,\"\",IF(L118=\"---\",\"---\",VLOOKUP(A118,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[74,"",{"$f":"IF(所有檢核,IF(A119>BPP,IF(A119=BPP+1,\"***以下空白***\",\"\"),IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A119,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A119,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,IF(A119=BPP+1,\"\",\"\"),IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A119,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(VLOOKUP(A119,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A119>BPP,\"\",IF(L119=\"---\",\"---\",VLOOKUP(A119,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[75,"",{"$f":"IF(所有檢核,IF(A120>BPP,IF(A120=BPP+1,\"***以下空白***\",\"\"),IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A120,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A120,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,IF(A120=BPP+1,\"\",\"\"),IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A120,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(VLOOKUP(A120,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A120>BPP,\"\",IF(L120=\"---\",\"---\",VLOOKUP(A120,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[76,{"$f":"IF(所有檢核,IF(A121>BPP,\"\",Age_Insured+A121-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,IF(A121=BPP+1,\"***以下空白***\",\"\"),IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A121,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A121,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,IF(A121=BPP+1,\"\",\"\"),IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A121,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(VLOOKUP(A121,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A121>BPP,\"\",IF(L121=\"---\",\"---\",VLOOKUP(A121,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益及費用明細試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"}]
[null,null,"每年\n目標保險費","每年\n超額保險費","年度末\n累積保險費\n(目標+超額)","每年\n保費費用\n(目標+超額)",null,"每年\n實際用於投資\n之保費金額","每年\n保單管理費","每年\n應收保險成本","加值回饋金","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[77,{"$f":"IF(所有檢核,IF(A131>BPP,\"\",Age_Insured+A131-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,IF(A131=BPP+1,\"***以下空白***\",\"\"),IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A131,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A131,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,IF(A131=BPP+1,\"\",\"\"),IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A131,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(VLOOKUP(A131,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A131>BPP,\"\",IF(L131=\"---\",\"---\",VLOOKUP(A131,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[78,"",{"$f":"IF(所有檢核,IF(A132>BPP,IF(A132=BPP+1,\"***以下空白***\",\"\"),IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A132,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A132,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,IF(A132=BPP+1,\"\",\"\"),IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A132,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(VLOOKUP(A132,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A132>BPP,\"\",IF(L132=\"---\",\"---\",VLOOKUP(A132,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[79,"",{"$f":"IF(所有檢核,IF(A133>BPP,IF(A133=BPP+1,\"***以下空白***\",\"\"),IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A133,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A133,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,IF(A133=BPP+1,\"\",\"\"),IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A133,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(VLOOKUP(A133,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A133>BPP,\"\",IF(L133=\"---\",\"---\",VLOOKUP(A133,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[80,"",{"$f":"IF(所有檢核,IF(A134>BPP,IF(A134=BPP+1,\"***以下空白***\",\"\"),IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A134,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A134,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,IF(A134=BPP+1,\"\",\"\"),IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A134,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(VLOOKUP(A134,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A134>BPP,\"\",IF(L134=\"---\",\"---\",VLOOKUP(A134,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[81,"",{"$f":"IF(所有檢核,IF(A135>BPP,IF(A135=BPP+1,\"***以下空白***\",\"\"),IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A135,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A135,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,IF(A135=BPP+1,\"\",\"\"),IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A135,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(VLOOKUP(A135,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A135>BPP,\"\",IF(L135=\"---\",\"---\",VLOOKUP(A135,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[82,"",{"$f":"IF(所有檢核,IF(A136>BPP,IF(A136=BPP+1,\"***以下空白***\",\"\"),IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A136,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A136,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,IF(A136=BPP+1,\"\",\"\"),IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A136,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(VLOOKUP(A136,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A136>BPP,\"\",IF(L136=\"---\",\"---\",VLOOKUP(A136,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[83,{"$f":"IF(所有檢核,IF(A137>BPP,\"\",Age_Insured+A137-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,IF(A137=BPP+1,\"***以下空白***\",\"\"),IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A137,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A137,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,IF(A137=BPP+1,\"\",\"\"),IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A137,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(VLOOKUP(A137,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A137>BPP,\"\",IF(L137=\"---\",\"---\",VLOOKUP(A137,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[84,"",{"$f":"IF(所有檢核,IF(A138>BPP,IF(A138=BPP+1,\"***以下空白***\",\"\"),IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,3,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,5,FALSE)+VLOOKUP(A138,AV_year_H!$A$5:$Y$103,7,FALSE)-VLOOKUP(A138,AV_year_H!$A$5:$Y$103,10,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,IF(A138=BPP+1,\"\",\"\"),IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,4,FALSE)+VLOOKUP(A138,AV_year_H!$A$5:$Y$103,6,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,11,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,20,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,17,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,14,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(VLOOKUP(A138,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A138>BPP,\"\",IF(L138=\"---\",\"---\",VLOOKUP(A138,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["1.","給付項目：祝壽保險金、身故保險金或喪葬費用保險金、完全失能保險金。"]
["2.","「基本保額」：於投保時其值為「月繳化目標保險費」乘以保單條款附表一對應之「保額倍數」。要保人於保險契約有效期間內，得申請減少「基本保額」，惟要保人僅能以「月繳化目標保險費」乘以保單條款附表一對應申請當時被保險人之保險年齡之「保額倍數」調整基本保額。如該「基本保額」有所變更時，以變更後之「基本保額」為準。"]
["3.","「超額保險費」：係指由要保人申請並經保誠人壽同意，為增加其超額保費保單帳戶價值，於「目標保險費」外所繳付之保險費。"]
["4.","「保費費用」：係指「目標保險費」及「超額保險費」分別依以下所列之百分率所繳付之金額。"]
[null,"(1)","目標保險費之保費費用：第1年至第5年保險費年度分別為每期目標保險費的50%、30%、20%、20%、20%，第6保險費年度(含)以後為0%。"]
[null,"(2)","超額保險費之保費費用：為每期超額保險費的3%。"]
["5.","「實際用於投資之保費金額」：係指「目標保險費」及「超額保險費」扣除上述保費費用後合計之金額。"]
["6.","「保單管理費」：於保險契約生效日及每「保單週月日」每月自「保單帳戶價值」中扣除新臺幣100元，但符合「高保費優惠」者，免收當月該費用，「高保費優惠」請詳保單條款之說明。"]
["6.","「保單管理費」：於保險契約生效日及每「保單週月日」每月自「保單帳戶價值」中扣除3.5美元，但符合「高保費優惠」者，免收當月該費用，「高保費優惠」請詳保單條款之說明。"]
["7.","「保險成本」：係指提供被保險人身故、完全失能保障所需的成本，保險成本原則上將隨年齡增長而逐年增加。本建議書保險成本數值為依照標準體費率計算而得。保險成本表詳保單條款，惟保險成本未來可能有變動，保誠人壽保留依實際經驗發生率而調整保險成本之權利。"]
["8.","「加值回饋金」：同時符合下列情形時，保誠人壽第6至第10保險費年度分別依「目標保險費」的20%、20%、20%、30%、50%給付加值回饋金。"]
[null,"(1)","要保人繳交「目標保險費」且保險契約仍屬有效。"]
[null,"(2)","要保人未曾申請減少其目標保費保單帳戶價值而提領款項，但符合保單條款所約定之情事而部分提領者不在此限。"]
["9.","「年度末保單帳戶價值/解約金」及「年度末壽險保障」：其數值為每月扣除保險成本及保單管理費，並考量加值回饋金及投資報酬率後之數值。"]
["※","前述「保險費年度」為「目標保險費」已繳交年期。惟若歷保單年度有「目標保險費」未繳足之情形者，應依序遞補之，受遞補之保單年度為該筆「目標保險費」之保險費年度。"]
["※","上表若有\"---\"表示保單帳戶價值有不夠扣除保險成本及保單管理費之情形，保單可能因此停效，故後續保單年度之數值不再列示。提醒您可透過繳交保險費以維持保單效力及相關給付內容，避免喪失相關權益。"]
["※","上表若有\"*****\"表示當次繳交保險費時不符合死亡給付對保單帳戶價值之最低比率之規定，故後續保單年度之數值不再列示 。保誠人壽依保單條款約定將暫停收取當次之保險費，如有加值回饋金亦將不予給付，待前揭比例重新計算且不符合約定之情事消滅後，保誠人壽將通知要保人可繼續繳交「目標保險費」或「超額保險費」，詳細約定請參照保單條款。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
["※","本建議書所有數值之呈現皆以四捨五入至元，未來實際給付時，保誠人壽將依實際運算數值至小數點後兩位並給付之。"]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_3,\"0.00%\")","v":"假設投資報酬率-6.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[1,{"$f":"IF(所有檢核,IF(A169>BPP,\"\",Age_Insured+A169-1),\"\")","v":40},{"$f":"IF(所有檢核,IF(A169>BPP,IF(A169=BPP+1,\"***以下空白***\",\"\"),IF(E169=\"---\",\"---\",VLOOKUP(A169,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A169,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(E169=\"---\",\"---\",VLOOKUP(A169,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":59700},{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(VLOOKUP(A169,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A169,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":46374},null,{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(E169=\"---\",\"---\",VLOOKUP(A169,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5546374},null,{"$f":"IF(所有檢核,IF(A169>BPP,IF(A169=BPP+1,\"***以下空白***\",\"\"),IF(K169=\"---\",\"---\",VLOOKUP(A169,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A169,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(K169=\"---\",\"---\",VLOOKUP(A169,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":59700},{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(VLOOKUP(A169,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A169,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":40275},null,{"$f":"IF(所有檢核,IF(A169>BPP,\"\",IF(K169=\"---\",\"---\",VLOOKUP(A169,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5540275}]
[2,41,{"$f":"IF(所有檢核,IF(A170>BPP,IF(A170=BPP+1,\"***以下空白***\",\"\"),IF(E170=\"---\",\"---\",VLOOKUP(A170,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A170,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(E170=\"---\",\"---\",VLOOKUP(A170,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":79700},{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(VLOOKUP(A170,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A170,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":115369},null,{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(E170=\"---\",\"---\",VLOOKUP(A170,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5615369},null,{"$f":"IF(所有檢核,IF(A170>BPP,IF(A170=BPP+1,\"***以下空白***\",\"\"),IF(K170=\"---\",\"---\",VLOOKUP(A170,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A170,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(K170=\"---\",\"---\",VLOOKUP(A170,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":79700},{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(VLOOKUP(A170,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A170,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":95658},null,{"$f":"IF(所有檢核,IF(A170>BPP,\"\",IF(K170=\"---\",\"---\",VLOOKUP(A170,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5595658}]
[3,42,{"$f":"IF(所有檢核,IF(A171>BPP,IF(A171=BPP+1,\"***以下空白***\",\"\"),IF(E171=\"---\",\"---\",VLOOKUP(A171,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A171,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(E171=\"---\",\"---\",VLOOKUP(A171,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(VLOOKUP(A171,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A171,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":197740},null,{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(E171=\"---\",\"---\",VLOOKUP(A171,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5697740},null,{"$f":"IF(所有檢核,IF(A171>BPP,IF(A171=BPP+1,\"***以下空白***\",\"\"),IF(K171=\"---\",\"---\",VLOOKUP(A171,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A171,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(K171=\"---\",\"---\",VLOOKUP(A171,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(VLOOKUP(A171,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A171,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":155840},null,{"$f":"IF(所有檢核,IF(A171>BPP,\"\",IF(K171=\"---\",\"---\",VLOOKUP(A171,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5655840}]
[4,43,{"$f":"IF(所有檢核,IF(A172>BPP,IF(A172=BPP+1,\"***以下空白***\",\"\"),IF(E172=\"---\",\"---\",VLOOKUP(A172,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A172,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(E172=\"---\",\"---\",VLOOKUP(A172,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(VLOOKUP(A172,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A172,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":283691},null,{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(E172=\"---\",\"---\",VLOOKUP(A172,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5783691},null,{"$f":"IF(所有檢核,IF(A172>BPP,IF(A172=BPP+1,\"***以下空白***\",\"\"),IF(K172=\"---\",\"---\",VLOOKUP(A172,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A172,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(K172=\"---\",\"---\",VLOOKUP(A172,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(VLOOKUP(A172,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A172,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":211135},null,{"$f":"IF(所有檢核,IF(A172>BPP,\"\",IF(K172=\"---\",\"---\",VLOOKUP(A172,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5711135}]
[5,44,{"$f":"IF(所有檢核,IF(A173>BPP,IF(A173=BPP+1,\"***以下空白***\",\"\"),IF(E173=\"---\",\"---\",VLOOKUP(A173,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A173,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(E173=\"---\",\"---\",VLOOKUP(A173,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(VLOOKUP(A173,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A173,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":373437},null,{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(E173=\"---\",\"---\",VLOOKUP(A173,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":5873437},null,{"$f":"IF(所有檢核,IF(A173>BPP,IF(A173=BPP+1,\"***以下空白***\",\"\"),IF(K173=\"---\",\"---\",VLOOKUP(A173,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A173,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(K173=\"---\",\"---\",VLOOKUP(A173,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(VLOOKUP(A173,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A173,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":261835},null,{"$f":"IF(所有檢核,IF(A173>BPP,\"\",IF(K173=\"---\",\"---\",VLOOKUP(A173,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5761835}]
[6,45,{"$f":"IF(所有檢核,IF(A174>BPP,IF(A174=BPP+1,\"***以下空白***\",\"\"),IF(E174=\"---\",\"---\",VLOOKUP(A174,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A174,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(E174=\"---\",\"---\",VLOOKUP(A174,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(VLOOKUP(A174,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A174,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":508924},null,{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(E174=\"---\",\"---\",VLOOKUP(A174,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6008924},null,{"$f":"IF(所有檢核,IF(A174>BPP,IF(A174=BPP+1,\"***以下空白***\",\"\"),IF(K174=\"---\",\"---\",VLOOKUP(A174,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A174,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(K174=\"---\",\"---\",VLOOKUP(A174,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(VLOOKUP(A174,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A174,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":345179},null,{"$f":"IF(所有檢核,IF(A174>BPP,\"\",IF(K174=\"---\",\"---\",VLOOKUP(A174,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5845179}]
[7,46,{"$f":"IF(所有檢核,IF(A175>BPP,IF(A175=BPP+1,\"***以下空白***\",\"\"),IF(E175=\"---\",\"---\",VLOOKUP(A175,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A175,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(E175=\"---\",\"---\",VLOOKUP(A175,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(VLOOKUP(A175,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A175,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":650496},null,{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(E175=\"---\",\"---\",VLOOKUP(A175,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6150496},null,{"$f":"IF(所有檢核,IF(A175>BPP,IF(A175=BPP+1,\"***以下空白***\",\"\"),IF(K175=\"---\",\"---\",VLOOKUP(A175,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A175,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(K175=\"---\",\"---\",VLOOKUP(A175,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(VLOOKUP(A175,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A175,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":421607},null,{"$f":"IF(所有檢核,IF(A175>BPP,\"\",IF(K175=\"---\",\"---\",VLOOKUP(A175,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5921607}]
[8,47,{"$f":"IF(所有檢核,IF(A176>BPP,IF(A176=BPP+1,\"***以下空白***\",\"\"),IF(E176=\"---\",\"---\",VLOOKUP(A176,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A176,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(E176=\"---\",\"---\",VLOOKUP(A176,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(VLOOKUP(A176,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A176,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":798519},null,{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(E176=\"---\",\"---\",VLOOKUP(A176,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6298519},null,{"$f":"IF(所有檢核,IF(A176>BPP,IF(A176=BPP+1,\"***以下空白***\",\"\"),IF(K176=\"---\",\"---\",VLOOKUP(A176,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A176,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(K176=\"---\",\"---\",VLOOKUP(A176,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(VLOOKUP(A176,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A176,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":491534},null,{"$f":"IF(所有檢核,IF(A176>BPP,\"\",IF(K176=\"---\",\"---\",VLOOKUP(A176,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5991534}]
[9,48,{"$f":"IF(所有檢核,IF(A177>BPP,IF(A177=BPP+1,\"***以下空白***\",\"\"),IF(E177=\"---\",\"---\",VLOOKUP(A177,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A177,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(E177=\"---\",\"---\",VLOOKUP(A177,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(VLOOKUP(A177,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A177,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":963979},null,{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(E177=\"---\",\"---\",VLOOKUP(A177,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6463979},null,{"$f":"IF(所有檢核,IF(A177>BPP,IF(A177=BPP+1,\"***以下空白***\",\"\"),IF(K177=\"---\",\"---\",VLOOKUP(A177,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A177,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(K177=\"---\",\"---\",VLOOKUP(A177,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(VLOOKUP(A177,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A177,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":564750},null,{"$f":"IF(所有檢核,IF(A177>BPP,\"\",IF(K177=\"---\",\"---\",VLOOKUP(A177,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6064750}]
[10,49,{"$f":"IF(所有檢核,IF(A178>BPP,IF(A178=BPP+1,\"***以下空白***\",\"\"),IF(E178=\"---\",\"---\",VLOOKUP(A178,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A178,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(E178=\"---\",\"---\",VLOOKUP(A178,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(VLOOKUP(A178,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A178,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1157842},null,{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(E178=\"---\",\"---\",VLOOKUP(A178,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6657842},null,{"$f":"IF(所有檢核,IF(A178>BPP,IF(A178=BPP+1,\"***以下空白***\",\"\"),IF(K178=\"---\",\"---\",VLOOKUP(A178,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A178,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(K178=\"---\",\"---\",VLOOKUP(A178,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(VLOOKUP(A178,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A178,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":649820},null,{"$f":"IF(所有檢核,IF(A178>BPP,\"\",IF(K178=\"---\",\"---\",VLOOKUP(A178,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6149820}]
[11,50,{"$f":"IF(所有檢核,IF(A179>BPP,IF(A179=BPP+1,\"***以下空白***\",\"\"),IF(E179=\"---\",\"---\",VLOOKUP(A179,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A179,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(E179=\"---\",\"---\",VLOOKUP(A179,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(VLOOKUP(A179,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A179,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1308293},null,{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(E179=\"---\",\"---\",VLOOKUP(A179,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6808293},null,{"$f":"IF(所有檢核,IF(A179>BPP,IF(A179=BPP+1,\"***以下空白***\",\"\"),IF(K179=\"---\",\"---\",VLOOKUP(A179,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A179,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(K179=\"---\",\"---\",VLOOKUP(A179,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(VLOOKUP(A179,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A179,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":680871},null,{"$f":"IF(所有檢核,IF(A179>BPP,\"\",IF(K179=\"---\",\"---\",VLOOKUP(A179,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6180871}]
[12,51,{"$f":"IF(所有檢核,IF(A180>BPP,IF(A180=BPP+1,\"***以下空白***\",\"\"),IF(E180=\"---\",\"---\",VLOOKUP(A180,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A180,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(E180=\"---\",\"---\",VLOOKUP(A180,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(VLOOKUP(A180,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A180,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1464365},null,{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(E180=\"---\",\"---\",VLOOKUP(A180,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6964365},null,{"$f":"IF(所有檢核,IF(A180>BPP,IF(A180=BPP+1,\"***以下空白***\",\"\"),IF(K180=\"---\",\"---\",VLOOKUP(A180,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A180,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(K180=\"---\",\"---\",VLOOKUP(A180,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(VLOOKUP(A180,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A180,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":706867},null,{"$f":"IF(所有檢核,IF(A180>BPP,\"\",IF(K180=\"---\",\"---\",VLOOKUP(A180,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6206867}]
[13,52,{"$f":"IF(所有檢核,IF(A181>BPP,IF(A181=BPP+1,\"***以下空白***\",\"\"),IF(E181=\"---\",\"---\",VLOOKUP(A181,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A181,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(E181=\"---\",\"---\",VLOOKUP(A181,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(VLOOKUP(A181,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A181,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1627076},null,{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(E181=\"---\",\"---\",VLOOKUP(A181,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7127076},null,{"$f":"IF(所有檢核,IF(A181>BPP,IF(A181=BPP+1,\"***以下空白***\",\"\"),IF(K181=\"---\",\"---\",VLOOKUP(A181,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A181,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(K181=\"---\",\"---\",VLOOKUP(A181,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(VLOOKUP(A181,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A181,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":728750},null,{"$f":"IF(所有檢核,IF(A181>BPP,\"\",IF(K181=\"---\",\"---\",VLOOKUP(A181,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6228750}]
[14,53,{"$f":"IF(所有檢核,IF(A182>BPP,IF(A182=BPP+1,\"***以下空白***\",\"\"),IF(E182=\"---\",\"---\",VLOOKUP(A182,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A182,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(E182=\"---\",\"---\",VLOOKUP(A182,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(VLOOKUP(A182,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A182,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1796143},null,{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(E182=\"---\",\"---\",VLOOKUP(A182,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7296143},null,{"$f":"IF(所有檢核,IF(A182>BPP,IF(A182=BPP+1,\"***以下空白***\",\"\"),IF(K182=\"---\",\"---\",VLOOKUP(A182,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A182,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(K182=\"---\",\"---\",VLOOKUP(A182,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(VLOOKUP(A182,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A182,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":746128},null,{"$f":"IF(所有檢核,IF(A182>BPP,\"\",IF(K182=\"---\",\"---\",VLOOKUP(A182,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6246128}]
[15,54,{"$f":"IF(所有檢核,IF(A183>BPP,IF(A183=BPP+1,\"***以下空白***\",\"\"),IF(E183=\"---\",\"---\",VLOOKUP(A183,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A183,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(E183=\"---\",\"---\",VLOOKUP(A183,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(VLOOKUP(A183,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A183,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1971267},null,{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(E183=\"---\",\"---\",VLOOKUP(A183,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7471267},null,{"$f":"IF(所有檢核,IF(A183>BPP,IF(A183=BPP+1,\"***以下空白***\",\"\"),IF(K183=\"---\",\"---\",VLOOKUP(A183,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A183,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(K183=\"---\",\"---\",VLOOKUP(A183,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(VLOOKUP(A183,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A183,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":758633},null,{"$f":"IF(所有檢核,IF(A183>BPP,\"\",IF(K183=\"---\",\"---\",VLOOKUP(A183,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6258633}]
[16,55,{"$f":"IF(所有檢核,IF(A184>BPP,IF(A184=BPP+1,\"***以下空白***\",\"\"),IF(E184=\"---\",\"---\",VLOOKUP(A184,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A184,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(E184=\"---\",\"---\",VLOOKUP(A184,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(VLOOKUP(A184,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A184,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2152811},null,{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(E184=\"---\",\"---\",VLOOKUP(A184,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7652811},null,{"$f":"IF(所有檢核,IF(A184>BPP,IF(A184=BPP+1,\"***以下空白***\",\"\"),IF(K184=\"---\",\"---\",VLOOKUP(A184,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A184,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(K184=\"---\",\"---\",VLOOKUP(A184,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(VLOOKUP(A184,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A184,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":766558},null,{"$f":"IF(所有檢核,IF(A184>BPP,\"\",IF(K184=\"---\",\"---\",VLOOKUP(A184,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6266558}]
[17,56,{"$f":"IF(所有檢核,IF(A185>BPP,IF(A185=BPP+1,\"***以下空白***\",\"\"),IF(E185=\"---\",\"---\",VLOOKUP(A185,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A185,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(E185=\"---\",\"---\",VLOOKUP(A185,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(VLOOKUP(A185,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A185,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2340478},null,{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(E185=\"---\",\"---\",VLOOKUP(A185,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7840478},null,{"$f":"IF(所有檢核,IF(A185>BPP,IF(A185=BPP+1,\"***以下空白***\",\"\"),IF(K185=\"---\",\"---\",VLOOKUP(A185,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A185,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(K185=\"---\",\"---\",VLOOKUP(A185,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(VLOOKUP(A185,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A185,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":769539},null,{"$f":"IF(所有檢核,IF(A185>BPP,\"\",IF(K185=\"---\",\"---\",VLOOKUP(A185,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6269539}]
[18,57,{"$f":"IF(所有檢核,IF(A186>BPP,IF(A186=BPP+1,\"***以下空白***\",\"\"),IF(E186=\"---\",\"---\",VLOOKUP(A186,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A186,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(E186=\"---\",\"---\",VLOOKUP(A186,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(VLOOKUP(A186,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A186,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2534637},null,{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(E186=\"---\",\"---\",VLOOKUP(A186,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8034637},null,{"$f":"IF(所有檢核,IF(A186>BPP,IF(A186=BPP+1,\"***以下空白***\",\"\"),IF(K186=\"---\",\"---\",VLOOKUP(A186,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A186,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(K186=\"---\",\"---\",VLOOKUP(A186,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(VLOOKUP(A186,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A186,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":767873},null,{"$f":"IF(所有檢核,IF(A186>BPP,\"\",IF(K186=\"---\",\"---\",VLOOKUP(A186,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6267873}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_3,\"0.00%\")","v":"假設投資報酬率-6.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[19,{"$f":"IF(所有檢核,IF(A197>BPP,\"\",Age_Insured+A197-1),\"\")","v":58},{"$f":"IF(所有檢核,IF(A197>BPP,IF(A197=BPP+1,\"***以下空白***\",\"\"),IF(E197=\"---\",\"---\",VLOOKUP(A197,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A197,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(E197=\"---\",\"---\",VLOOKUP(A197,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(VLOOKUP(A197,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A197,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2734314},null,{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(E197=\"---\",\"---\",VLOOKUP(A197,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8234314},null,{"$f":"IF(所有檢核,IF(A197>BPP,IF(A197=BPP+1,\"***以下空白***\",\"\"),IF(K197=\"---\",\"---\",VLOOKUP(A197,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A197,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(K197=\"---\",\"---\",VLOOKUP(A197,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(VLOOKUP(A197,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A197,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":760562},null,{"$f":"IF(所有檢核,IF(A197>BPP,\"\",IF(K197=\"---\",\"---\",VLOOKUP(A197,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6260562}]
[20,59,{"$f":"IF(所有檢核,IF(A198>BPP,IF(A198=BPP+1,\"***以下空白***\",\"\"),IF(E198=\"---\",\"---\",VLOOKUP(A198,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A198,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(E198=\"---\",\"---\",VLOOKUP(A198,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(VLOOKUP(A198,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A198,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2939840},null,{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(E198=\"---\",\"---\",VLOOKUP(A198,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8439840},null,{"$f":"IF(所有檢核,IF(A198>BPP,IF(A198=BPP+1,\"***以下空白***\",\"\"),IF(K198=\"---\",\"---\",VLOOKUP(A198,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A198,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(K198=\"---\",\"---\",VLOOKUP(A198,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(VLOOKUP(A198,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A198,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":747944},null,{"$f":"IF(所有檢核,IF(A198>BPP,\"\",IF(K198=\"---\",\"---\",VLOOKUP(A198,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6247944}]
[21,60,{"$f":"IF(所有檢核,IF(A199>BPP,IF(A199=BPP+1,\"***以下空白***\",\"\"),IF(E199=\"---\",\"---\",VLOOKUP(A199,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A199,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(E199=\"---\",\"---\",VLOOKUP(A199,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(VLOOKUP(A199,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A199,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3150885},null,{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(E199=\"---\",\"---\",VLOOKUP(A199,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8650885},null,{"$f":"IF(所有檢核,IF(A199>BPP,IF(A199=BPP+1,\"***以下空白***\",\"\"),IF(K199=\"---\",\"---\",VLOOKUP(A199,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A199,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(K199=\"---\",\"---\",VLOOKUP(A199,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(VLOOKUP(A199,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A199,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":729700},null,{"$f":"IF(所有檢核,IF(A199>BPP,\"\",IF(K199=\"---\",\"---\",VLOOKUP(A199,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6229700}]
[22,{"$f":"IF(所有檢核,IF(A200>BPP,\"\",Age_Insured+A200-1),\"\")","v":61},{"$f":"IF(所有檢核,IF(A200>BPP,IF(A200=BPP+1,\"***以下空白***\",\"\"),IF(E200=\"---\",\"---\",VLOOKUP(A200,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A200,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(E200=\"---\",\"---\",VLOOKUP(A200,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(VLOOKUP(A200,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A200,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3367099},null,{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(E200=\"---\",\"---\",VLOOKUP(A200,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8867099},null,{"$f":"IF(所有檢核,IF(A200>BPP,IF(A200=BPP+1,\"***以下空白***\",\"\"),IF(K200=\"---\",\"---\",VLOOKUP(A200,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A200,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(K200=\"---\",\"---\",VLOOKUP(A200,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(VLOOKUP(A200,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A200,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":705528},null,{"$f":"IF(所有檢核,IF(A200>BPP,\"\",IF(K200=\"---\",\"---\",VLOOKUP(A200,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6205528}]
[23,62,{"$f":"IF(所有檢核,IF(A201>BPP,IF(A201=BPP+1,\"***以下空白***\",\"\"),IF(E201=\"---\",\"---\",VLOOKUP(A201,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A201,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(E201=\"---\",\"---\",VLOOKUP(A201,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(VLOOKUP(A201,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A201,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3588111},null,{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(E201=\"---\",\"---\",VLOOKUP(A201,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9088111},null,{"$f":"IF(所有檢核,IF(A201>BPP,IF(A201=BPP+1,\"***以下空白***\",\"\"),IF(K201=\"---\",\"---\",VLOOKUP(A201,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A201,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(K201=\"---\",\"---\",VLOOKUP(A201,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(VLOOKUP(A201,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A201,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":675147},null,{"$f":"IF(所有檢核,IF(A201>BPP,\"\",IF(K201=\"---\",\"---\",VLOOKUP(A201,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6175147}]
[24,63,{"$f":"IF(所有檢核,IF(A202>BPP,IF(A202=BPP+1,\"***以下空白***\",\"\"),IF(E202=\"---\",\"---\",VLOOKUP(A202,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A202,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(E202=\"---\",\"---\",VLOOKUP(A202,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(VLOOKUP(A202,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A202,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3813527},null,{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(E202=\"---\",\"---\",VLOOKUP(A202,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9313527},null,{"$f":"IF(所有檢核,IF(A202>BPP,IF(A202=BPP+1,\"***以下空白***\",\"\"),IF(K202=\"---\",\"---\",VLOOKUP(A202,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A202,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(K202=\"---\",\"---\",VLOOKUP(A202,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(VLOOKUP(A202,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A202,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":638290},null,{"$f":"IF(所有檢核,IF(A202>BPP,\"\",IF(K202=\"---\",\"---\",VLOOKUP(A202,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6138290}]
[25,64,{"$f":"IF(所有檢核,IF(A203>BPP,IF(A203=BPP+1,\"***以下空白***\",\"\"),IF(E203=\"---\",\"---\",VLOOKUP(A203,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A203,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(E203=\"---\",\"---\",VLOOKUP(A203,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(VLOOKUP(A203,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A203,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4042249},null,{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(E203=\"---\",\"---\",VLOOKUP(A203,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9542249},null,{"$f":"IF(所有檢核,IF(A203>BPP,IF(A203=BPP+1,\"***以下空白***\",\"\"),IF(K203=\"---\",\"---\",VLOOKUP(A203,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A203,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(K203=\"---\",\"---\",VLOOKUP(A203,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(VLOOKUP(A203,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A203,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":594069},null,{"$f":"IF(所有檢核,IF(A203>BPP,\"\",IF(K203=\"---\",\"---\",VLOOKUP(A203,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6094069}]
[26,65,{"$f":"IF(所有檢核,IF(A204>BPP,IF(A204=BPP+1,\"***以下空白***\",\"\"),IF(E204=\"---\",\"---\",VLOOKUP(A204,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A204,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(E204=\"---\",\"---\",VLOOKUP(A204,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(VLOOKUP(A204,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A204,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4273795},null,{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(E204=\"---\",\"---\",VLOOKUP(A204,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9773795},null,{"$f":"IF(所有檢核,IF(A204>BPP,IF(A204=BPP+1,\"***以下空白***\",\"\"),IF(K204=\"---\",\"---\",VLOOKUP(A204,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A204,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(K204=\"---\",\"---\",VLOOKUP(A204,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(VLOOKUP(A204,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A204,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":542288},null,{"$f":"IF(所有檢核,IF(A204>BPP,\"\",IF(K204=\"---\",\"---\",VLOOKUP(A204,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":6042288}]
[27,66,{"$f":"IF(所有檢核,IF(A205>BPP,IF(A205=BPP+1,\"***以下空白***\",\"\"),IF(E205=\"---\",\"---\",VLOOKUP(A205,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A205,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(E205=\"---\",\"---\",VLOOKUP(A205,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(VLOOKUP(A205,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A205,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4507651},null,{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(E205=\"---\",\"---\",VLOOKUP(A205,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10007651},null,{"$f":"IF(所有檢核,IF(A205>BPP,IF(A205=BPP+1,\"***以下空白***\",\"\"),IF(K205=\"---\",\"---\",VLOOKUP(A205,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A205,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(K205=\"---\",\"---\",VLOOKUP(A205,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(VLOOKUP(A205,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A205,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":482762},null,{"$f":"IF(所有檢核,IF(A205>BPP,\"\",IF(K205=\"---\",\"---\",VLOOKUP(A205,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5982762}]
[28,67,{"$f":"IF(所有檢核,IF(A206>BPP,IF(A206=BPP+1,\"***以下空白***\",\"\"),IF(E206=\"---\",\"---\",VLOOKUP(A206,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A206,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(E206=\"---\",\"---\",VLOOKUP(A206,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(VLOOKUP(A206,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A206,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4743834},null,{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(E206=\"---\",\"---\",VLOOKUP(A206,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10243834},null,{"$f":"IF(所有檢核,IF(A206>BPP,IF(A206=BPP+1,\"***以下空白***\",\"\"),IF(K206=\"---\",\"---\",VLOOKUP(A206,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A206,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(K206=\"---\",\"---\",VLOOKUP(A206,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(VLOOKUP(A206,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A206,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":415840},null,{"$f":"IF(所有檢核,IF(A206>BPP,\"\",IF(K206=\"---\",\"---\",VLOOKUP(A206,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5915840}]
[29,68,{"$f":"IF(所有檢核,IF(A207>BPP,IF(A207=BPP+1,\"***以下空白***\",\"\"),IF(E207=\"---\",\"---\",VLOOKUP(A207,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A207,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(E207=\"---\",\"---\",VLOOKUP(A207,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(VLOOKUP(A207,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A207,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4979881},null,{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(E207=\"---\",\"---\",VLOOKUP(A207,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10479881},null,{"$f":"IF(所有檢核,IF(A207>BPP,IF(A207=BPP+1,\"***以下空白***\",\"\"),IF(K207=\"---\",\"---\",VLOOKUP(A207,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A207,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(K207=\"---\",\"---\",VLOOKUP(A207,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(VLOOKUP(A207,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A207,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":339527},null,{"$f":"IF(所有檢核,IF(A207>BPP,\"\",IF(K207=\"---\",\"---\",VLOOKUP(A207,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5839527}]
[30,69,{"$f":"IF(所有檢核,IF(A208>BPP,IF(A208=BPP+1,\"***以下空白***\",\"\"),IF(E208=\"---\",\"---\",VLOOKUP(A208,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A208,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(E208=\"---\",\"---\",VLOOKUP(A208,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(VLOOKUP(A208,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A208,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5215104},null,{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(E208=\"---\",\"---\",VLOOKUP(A208,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10715104},null,{"$f":"IF(所有檢核,IF(A208>BPP,IF(A208=BPP+1,\"***以下空白***\",\"\"),IF(K208=\"---\",\"---\",VLOOKUP(A208,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A208,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(K208=\"---\",\"---\",VLOOKUP(A208,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(VLOOKUP(A208,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A208,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":253750},null,{"$f":"IF(所有檢核,IF(A208>BPP,\"\",IF(K208=\"---\",\"---\",VLOOKUP(A208,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5753750}]
[31,70,{"$f":"IF(所有檢核,IF(A209>BPP,IF(A209=BPP+1,\"***以下空白***\",\"\"),IF(E209=\"---\",\"---\",VLOOKUP(A209,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A209,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(E209=\"---\",\"---\",VLOOKUP(A209,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(VLOOKUP(A209,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A209,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5331126},null,{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(E209=\"---\",\"---\",VLOOKUP(A209,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10831126},null,{"$f":"IF(所有檢核,IF(A209>BPP,IF(A209=BPP+1,\"***以下空白***\",\"\"),IF(K209=\"---\",\"---\",VLOOKUP(A209,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A209,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(K209=\"---\",\"---\",VLOOKUP(A209,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(VLOOKUP(A209,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A209,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":54043},null,{"$f":"IF(所有檢核,IF(A209>BPP,\"\",IF(K209=\"---\",\"---\",VLOOKUP(A209,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":5554043}]
[32,71,{"$f":"IF(所有檢核,IF(A210>BPP,IF(A210=BPP+1,\"***以下空白***\",\"\"),IF(E210=\"---\",\"---\",VLOOKUP(A210,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A210,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(E210=\"---\",\"---\",VLOOKUP(A210,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(VLOOKUP(A210,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A210,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5435716},null,{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(E210=\"---\",\"---\",VLOOKUP(A210,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10935716},null,{"$f":"IF(所有檢核,IF(A210>BPP,IF(A210=BPP+1,\"***以下空白***\",\"\"),IF(K210=\"---\",\"---\",VLOOKUP(A210,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A210,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(K210=\"---\",\"---\",VLOOKUP(A210,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(VLOOKUP(A210,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A210,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A210>BPP,\"\",IF(K210=\"---\",\"---\",VLOOKUP(A210,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[33,{"$f":"IF(所有檢核,IF(A211>BPP,\"\",Age_Insured+A211-1),\"\")","v":72},{"$f":"IF(所有檢核,IF(A211>BPP,IF(A211=BPP+1,\"***以下空白***\",\"\"),IF(E211=\"---\",\"---\",VLOOKUP(A211,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A211,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(E211=\"---\",\"---\",VLOOKUP(A211,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(VLOOKUP(A211,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A211,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5526143},null,{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(E211=\"---\",\"---\",VLOOKUP(A211,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11026143},null,{"$f":"IF(所有檢核,IF(A211>BPP,IF(A211=BPP+1,\"***以下空白***\",\"\"),IF(K211=\"---\",\"---\",VLOOKUP(A211,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A211,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(K211=\"---\",\"---\",VLOOKUP(A211,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(VLOOKUP(A211,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A211,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A211>BPP,\"\",IF(K211=\"---\",\"---\",VLOOKUP(A211,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[34,73,{"$f":"IF(所有檢核,IF(A212>BPP,IF(A212=BPP+1,\"***以下空白***\",\"\"),IF(E212=\"---\",\"---\",VLOOKUP(A212,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A212,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(E212=\"---\",\"---\",VLOOKUP(A212,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(VLOOKUP(A212,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A212,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5599515},null,{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(E212=\"---\",\"---\",VLOOKUP(A212,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11099515},null,{"$f":"IF(所有檢核,IF(A212>BPP,IF(A212=BPP+1,\"***以下空白***\",\"\"),IF(K212=\"---\",\"---\",VLOOKUP(A212,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A212,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(K212=\"---\",\"---\",VLOOKUP(A212,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(VLOOKUP(A212,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A212,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A212>BPP,\"\",IF(K212=\"---\",\"---\",VLOOKUP(A212,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[35,74,{"$f":"IF(所有檢核,IF(A213>BPP,IF(A213=BPP+1,\"***以下空白***\",\"\"),IF(E213=\"---\",\"---\",VLOOKUP(A213,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A213,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(E213=\"---\",\"---\",VLOOKUP(A213,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(VLOOKUP(A213,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A213,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5653444},null,{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(E213=\"---\",\"---\",VLOOKUP(A213,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11153444},null,{"$f":"IF(所有檢核,IF(A213>BPP,IF(A213=BPP+1,\"***以下空白***\",\"\"),IF(K213=\"---\",\"---\",VLOOKUP(A213,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A213,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(K213=\"---\",\"---\",VLOOKUP(A213,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(VLOOKUP(A213,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A213,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A213>BPP,\"\",IF(K213=\"---\",\"---\",VLOOKUP(A213,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[36,75,{"$f":"IF(所有檢核,IF(A214>BPP,IF(A214=BPP+1,\"***以下空白***\",\"\"),IF(E214=\"---\",\"---\",VLOOKUP(A214,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A214,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(E214=\"---\",\"---\",VLOOKUP(A214,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(VLOOKUP(A214,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A214,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5684041},null,{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(E214=\"---\",\"---\",VLOOKUP(A214,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11184041},null,{"$f":"IF(所有檢核,IF(A214>BPP,IF(A214=BPP+1,\"***以下空白***\",\"\"),IF(K214=\"---\",\"---\",VLOOKUP(A214,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A214,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(K214=\"---\",\"---\",VLOOKUP(A214,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(VLOOKUP(A214,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A214,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A214>BPP,\"\",IF(K214=\"---\",\"---\",VLOOKUP(A214,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_3,\"0.00%\")","v":"假設投資報酬率-6.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[37,{"$f":"IF(所有檢核,IF(A225>BPP,\"\",Age_Insured+A225-1),\"\")","v":76},{"$f":"IF(所有檢核,IF(A225>BPP,IF(A225=BPP+1,\"***以下空白***\",\"\"),IF(E225=\"---\",\"---\",VLOOKUP(A225,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A225,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(E225=\"---\",\"---\",VLOOKUP(A225,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(VLOOKUP(A225,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A225,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5687860},null,{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(E225=\"---\",\"---\",VLOOKUP(A225,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11187860},null,{"$f":"IF(所有檢核,IF(A225>BPP,IF(A225=BPP+1,\"***以下空白***\",\"\"),IF(K225=\"---\",\"---\",VLOOKUP(A225,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A225,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(K225=\"---\",\"---\",VLOOKUP(A225,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(VLOOKUP(A225,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A225,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A225>BPP,\"\",IF(K225=\"---\",\"---\",VLOOKUP(A225,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[38,77,{"$f":"IF(所有檢核,IF(A226>BPP,IF(A226=BPP+1,\"***以下空白***\",\"\"),IF(E226=\"---\",\"---\",VLOOKUP(A226,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A226,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(E226=\"---\",\"---\",VLOOKUP(A226,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(VLOOKUP(A226,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A226,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5659889},null,{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(E226=\"---\",\"---\",VLOOKUP(A226,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11159889},null,{"$f":"IF(所有檢核,IF(A226>BPP,IF(A226=BPP+1,\"***以下空白***\",\"\"),IF(K226=\"---\",\"---\",VLOOKUP(A226,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A226,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(K226=\"---\",\"---\",VLOOKUP(A226,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(VLOOKUP(A226,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A226,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A226>BPP,\"\",IF(K226=\"---\",\"---\",VLOOKUP(A226,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[39,78,{"$f":"IF(所有檢核,IF(A227>BPP,IF(A227=BPP+1,\"***以下空白***\",\"\"),IF(E227=\"---\",\"---\",VLOOKUP(A227,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A227,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(E227=\"---\",\"---\",VLOOKUP(A227,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(VLOOKUP(A227,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A227,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5596177},null,{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(E227=\"---\",\"---\",VLOOKUP(A227,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":11096177},null,{"$f":"IF(所有檢核,IF(A227>BPP,IF(A227=BPP+1,\"***以下空白***\",\"\"),IF(K227=\"---\",\"---\",VLOOKUP(A227,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A227,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(K227=\"---\",\"---\",VLOOKUP(A227,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(VLOOKUP(A227,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A227,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A227>BPP,\"\",IF(K227=\"---\",\"---\",VLOOKUP(A227,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[40,79,{"$f":"IF(所有檢核,IF(A228>BPP,IF(A228=BPP+1,\"***以下空白***\",\"\"),IF(E228=\"---\",\"---\",VLOOKUP(A228,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A228,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(E228=\"---\",\"---\",VLOOKUP(A228,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(VLOOKUP(A228,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A228,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5491173},null,{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(E228=\"---\",\"---\",VLOOKUP(A228,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10991173},null,{"$f":"IF(所有檢核,IF(A228>BPP,IF(A228=BPP+1,\"***以下空白***\",\"\"),IF(K228=\"---\",\"---\",VLOOKUP(A228,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A228,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(K228=\"---\",\"---\",VLOOKUP(A228,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(VLOOKUP(A228,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A228,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A228>BPP,\"\",IF(K228=\"---\",\"---\",VLOOKUP(A228,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[41,80,{"$f":"IF(所有檢核,IF(A229>BPP,IF(A229=BPP+1,\"***以下空白***\",\"\"),IF(E229=\"---\",\"---\",VLOOKUP(A229,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A229,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(E229=\"---\",\"---\",VLOOKUP(A229,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(VLOOKUP(A229,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A229,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5338993},null,{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(E229=\"---\",\"---\",VLOOKUP(A229,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10838993},null,{"$f":"IF(所有檢核,IF(A229>BPP,IF(A229=BPP+1,\"***以下空白***\",\"\"),IF(K229=\"---\",\"---\",VLOOKUP(A229,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A229,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(K229=\"---\",\"---\",VLOOKUP(A229,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(VLOOKUP(A229,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A229,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A229>BPP,\"\",IF(K229=\"---\",\"---\",VLOOKUP(A229,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[42,81,{"$f":"IF(所有檢核,IF(A230>BPP,IF(A230=BPP+1,\"***以下空白***\",\"\"),IF(E230=\"---\",\"---\",VLOOKUP(A230,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A230,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(E230=\"---\",\"---\",VLOOKUP(A230,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(VLOOKUP(A230,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A230,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":5132720},null,{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(E230=\"---\",\"---\",VLOOKUP(A230,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10632720},null,{"$f":"IF(所有檢核,IF(A230>BPP,IF(A230=BPP+1,\"***以下空白***\",\"\"),IF(K230=\"---\",\"---\",VLOOKUP(A230,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A230,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(K230=\"---\",\"---\",VLOOKUP(A230,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(VLOOKUP(A230,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A230,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A230>BPP,\"\",IF(K230=\"---\",\"---\",VLOOKUP(A230,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[43,{"$f":"IF(所有檢核,IF(A231>BPP,\"\",Age_Insured+A231-1),\"\")","v":82},{"$f":"IF(所有檢核,IF(A231>BPP,IF(A231=BPP+1,\"***以下空白***\",\"\"),IF(E231=\"---\",\"---\",VLOOKUP(A231,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A231,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(E231=\"---\",\"---\",VLOOKUP(A231,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(VLOOKUP(A231,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A231,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4865700},null,{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(E231=\"---\",\"---\",VLOOKUP(A231,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10365700},null,{"$f":"IF(所有檢核,IF(A231>BPP,IF(A231=BPP+1,\"***以下空白***\",\"\"),IF(K231=\"---\",\"---\",VLOOKUP(A231,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A231,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(K231=\"---\",\"---\",VLOOKUP(A231,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(VLOOKUP(A231,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A231,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A231>BPP,\"\",IF(K231=\"---\",\"---\",VLOOKUP(A231,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[44,83,{"$f":"IF(所有檢核,IF(A232>BPP,IF(A232=BPP+1,\"***以下空白***\",\"\"),IF(E232=\"---\",\"---\",VLOOKUP(A232,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A232,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(E232=\"---\",\"---\",VLOOKUP(A232,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(VLOOKUP(A232,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A232,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4530203},null,{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(E232=\"---\",\"---\",VLOOKUP(A232,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":10030203},null,{"$f":"IF(所有檢核,IF(A232>BPP,IF(A232=BPP+1,\"***以下空白***\",\"\"),IF(K232=\"---\",\"---\",VLOOKUP(A232,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A232,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(K232=\"---\",\"---\",VLOOKUP(A232,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(VLOOKUP(A232,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A232,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A232>BPP,\"\",IF(K232=\"---\",\"---\",VLOOKUP(A232,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[45,84,{"$f":"IF(所有檢核,IF(A233>BPP,IF(A233=BPP+1,\"***以下空白***\",\"\"),IF(E233=\"---\",\"---\",VLOOKUP(A233,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A233,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(E233=\"---\",\"---\",VLOOKUP(A233,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(VLOOKUP(A233,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A233,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":4117349},null,{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(E233=\"---\",\"---\",VLOOKUP(A233,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9617349},null,{"$f":"IF(所有檢核,IF(A233>BPP,IF(A233=BPP+1,\"***以下空白***\",\"\"),IF(K233=\"---\",\"---\",VLOOKUP(A233,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A233,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(K233=\"---\",\"---\",VLOOKUP(A233,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(VLOOKUP(A233,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A233,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A233>BPP,\"\",IF(K233=\"---\",\"---\",VLOOKUP(A233,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[46,85,{"$f":"IF(所有檢核,IF(A234>BPP,IF(A234=BPP+1,\"***以下空白***\",\"\"),IF(E234=\"---\",\"---\",VLOOKUP(A234,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A234,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(E234=\"---\",\"---\",VLOOKUP(A234,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(VLOOKUP(A234,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A234,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3617731},null,{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(E234=\"---\",\"---\",VLOOKUP(A234,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":9117731},null,{"$f":"IF(所有檢核,IF(A234>BPP,IF(A234=BPP+1,\"***以下空白***\",\"\"),IF(K234=\"---\",\"---\",VLOOKUP(A234,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A234,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(K234=\"---\",\"---\",VLOOKUP(A234,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(VLOOKUP(A234,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A234,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A234>BPP,\"\",IF(K234=\"---\",\"---\",VLOOKUP(A234,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[47,86,{"$f":"IF(所有檢核,IF(A235>BPP,IF(A235=BPP+1,\"***以下空白***\",\"\"),IF(E235=\"---\",\"---\",VLOOKUP(A235,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A235,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(E235=\"---\",\"---\",VLOOKUP(A235,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(VLOOKUP(A235,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A235,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":3020690},null,{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(E235=\"---\",\"---\",VLOOKUP(A235,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":8520690},null,{"$f":"IF(所有檢核,IF(A235>BPP,IF(A235=BPP+1,\"***以下空白***\",\"\"),IF(K235=\"---\",\"---\",VLOOKUP(A235,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A235,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(K235=\"---\",\"---\",VLOOKUP(A235,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(VLOOKUP(A235,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A235,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A235>BPP,\"\",IF(K235=\"---\",\"---\",VLOOKUP(A235,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[48,87,{"$f":"IF(所有檢核,IF(A236>BPP,IF(A236=BPP+1,\"***以下空白***\",\"\"),IF(E236=\"---\",\"---\",VLOOKUP(A236,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A236,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(E236=\"---\",\"---\",VLOOKUP(A236,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(VLOOKUP(A236,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A236,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":2314932},null,{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(E236=\"---\",\"---\",VLOOKUP(A236,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":7814932},null,{"$f":"IF(所有檢核,IF(A236>BPP,IF(A236=BPP+1,\"***以下空白***\",\"\"),IF(K236=\"---\",\"---\",VLOOKUP(A236,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A236,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(K236=\"---\",\"---\",VLOOKUP(A236,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(VLOOKUP(A236,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A236,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A236>BPP,\"\",IF(K236=\"---\",\"---\",VLOOKUP(A236,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[49,88,{"$f":"IF(所有檢核,IF(A237>BPP,IF(A237=BPP+1,\"***以下空白***\",\"\"),IF(E237=\"---\",\"---\",VLOOKUP(A237,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A237,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(E237=\"---\",\"---\",VLOOKUP(A237,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(VLOOKUP(A237,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A237,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":1488484},null,{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(E237=\"---\",\"---\",VLOOKUP(A237,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6988484},null,{"$f":"IF(所有檢核,IF(A237>BPP,IF(A237=BPP+1,\"***以下空白***\",\"\"),IF(K237=\"---\",\"---\",VLOOKUP(A237,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A237,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(K237=\"---\",\"---\",VLOOKUP(A237,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(VLOOKUP(A237,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A237,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A237>BPP,\"\",IF(K237=\"---\",\"---\",VLOOKUP(A237,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[50,89,{"$f":"IF(所有檢核,IF(A238>BPP,IF(A238=BPP+1,\"***以下空白***\",\"\"),IF(E238=\"---\",\"---\",VLOOKUP(A238,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A238,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(E238=\"---\",\"---\",VLOOKUP(A238,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(VLOOKUP(A238,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A238,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":527973},null,{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(E238=\"---\",\"---\",VLOOKUP(A238,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":6027973},null,{"$f":"IF(所有檢核,IF(A238>BPP,IF(A238=BPP+1,\"***以下空白***\",\"\"),IF(K238=\"---\",\"---\",VLOOKUP(A238,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A238,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(K238=\"---\",\"---\",VLOOKUP(A238,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(VLOOKUP(A238,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A238,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A238>BPP,\"\",IF(K238=\"---\",\"---\",VLOOKUP(A238,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[51,90,{"$f":"IF(所有檢核,IF(A239>BPP,IF(A239=BPP+1,\"***以下空白***\",\"\"),IF(E239=\"---\",\"---\",VLOOKUP(A239,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A239,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(E239=\"---\",\"---\",VLOOKUP(A239,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(VLOOKUP(A239,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A239,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(E239=\"---\",\"---\",VLOOKUP(A239,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A239>BPP,IF(A239=BPP+1,\"***以下空白***\",\"\"),IF(K239=\"---\",\"---\",VLOOKUP(A239,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A239,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(K239=\"---\",\"---\",VLOOKUP(A239,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(VLOOKUP(A239,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A239,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A239>BPP,\"\",IF(K239=\"---\",\"---\",VLOOKUP(A239,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[52,91,{"$f":"IF(所有檢核,IF(A240>BPP,IF(A240=BPP+1,\"***以下空白***\",\"\"),IF(E240=\"---\",\"---\",VLOOKUP(A240,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A240,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(E240=\"---\",\"---\",VLOOKUP(A240,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(VLOOKUP(A240,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A240,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(E240=\"---\",\"---\",VLOOKUP(A240,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A240>BPP,IF(A240=BPP+1,\"***以下空白***\",\"\"),IF(K240=\"---\",\"---\",VLOOKUP(A240,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A240,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(K240=\"---\",\"---\",VLOOKUP(A240,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(VLOOKUP(A240,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A240,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A240>BPP,\"\",IF(K240=\"---\",\"---\",VLOOKUP(A240,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[53,92,{"$f":"IF(所有檢核,IF(A241>BPP,IF(A241=BPP+1,\"***以下空白***\",\"\"),IF(E241=\"---\",\"---\",VLOOKUP(A241,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A241,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(E241=\"---\",\"---\",VLOOKUP(A241,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(VLOOKUP(A241,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A241,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(E241=\"---\",\"---\",VLOOKUP(A241,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A241>BPP,IF(A241=BPP+1,\"***以下空白***\",\"\"),IF(K241=\"---\",\"---\",VLOOKUP(A241,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A241,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(K241=\"---\",\"---\",VLOOKUP(A241,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(VLOOKUP(A241,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A241,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A241>BPP,\"\",IF(K241=\"---\",\"---\",VLOOKUP(A241,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[54,93,{"$f":"IF(所有檢核,IF(A242>BPP,IF(A242=BPP+1,\"***以下空白***\",\"\"),IF(E242=\"---\",\"---\",VLOOKUP(A242,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A242,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(E242=\"---\",\"---\",VLOOKUP(A242,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(VLOOKUP(A242,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A242,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(E242=\"---\",\"---\",VLOOKUP(A242,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A242>BPP,IF(A242=BPP+1,\"***以下空白***\",\"\"),IF(K242=\"---\",\"---\",VLOOKUP(A242,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A242,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(K242=\"---\",\"---\",VLOOKUP(A242,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(VLOOKUP(A242,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A242,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A242>BPP,\"\",IF(K242=\"---\",\"---\",VLOOKUP(A242,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_3,\"0.00%\")","v":"假設投資報酬率-6.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[55,{"$f":"IF(所有檢核,IF(A253>BPP,\"\",Age_Insured+A253-1),\"\")","v":94},{"$f":"IF(所有檢核,IF(A253>BPP,IF(A253=BPP+1,\"***以下空白***\",\"\"),IF(E253=\"---\",\"---\",VLOOKUP(A253,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A253,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(E253=\"---\",\"---\",VLOOKUP(A253,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(VLOOKUP(A253,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A253,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(E253=\"---\",\"---\",VLOOKUP(A253,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A253>BPP,IF(A253=BPP+1,\"***以下空白***\",\"\"),IF(K253=\"---\",\"---\",VLOOKUP(A253,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A253,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(K253=\"---\",\"---\",VLOOKUP(A253,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(VLOOKUP(A253,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A253,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A253>BPP,\"\",IF(K253=\"---\",\"---\",VLOOKUP(A253,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[56,95,{"$f":"IF(所有檢核,IF(A254>BPP,IF(A254=BPP+1,\"***以下空白***\",\"\"),IF(E254=\"---\",\"---\",VLOOKUP(A254,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A254,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(E254=\"---\",\"---\",VLOOKUP(A254,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(VLOOKUP(A254,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A254,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(E254=\"---\",\"---\",VLOOKUP(A254,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A254>BPP,IF(A254=BPP+1,\"***以下空白***\",\"\"),IF(K254=\"---\",\"---\",VLOOKUP(A254,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A254,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(K254=\"---\",\"---\",VLOOKUP(A254,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(VLOOKUP(A254,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A254,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A254>BPP,\"\",IF(K254=\"---\",\"---\",VLOOKUP(A254,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[57,96,{"$f":"IF(所有檢核,IF(A255>BPP,IF(A255=BPP+1,\"***以下空白***\",\"\"),IF(E255=\"---\",\"---\",VLOOKUP(A255,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A255,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(E255=\"---\",\"---\",VLOOKUP(A255,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(VLOOKUP(A255,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A255,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(E255=\"---\",\"---\",VLOOKUP(A255,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A255>BPP,IF(A255=BPP+1,\"***以下空白***\",\"\"),IF(K255=\"---\",\"---\",VLOOKUP(A255,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A255,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(K255=\"---\",\"---\",VLOOKUP(A255,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(VLOOKUP(A255,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A255,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A255>BPP,\"\",IF(K255=\"---\",\"---\",VLOOKUP(A255,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[58,97,{"$f":"IF(所有檢核,IF(A256>BPP,IF(A256=BPP+1,\"***以下空白***\",\"\"),IF(E256=\"---\",\"---\",VLOOKUP(A256,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A256,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(E256=\"---\",\"---\",VLOOKUP(A256,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(VLOOKUP(A256,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A256,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(E256=\"---\",\"---\",VLOOKUP(A256,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A256>BPP,IF(A256=BPP+1,\"***以下空白***\",\"\"),IF(K256=\"---\",\"---\",VLOOKUP(A256,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A256,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(K256=\"---\",\"---\",VLOOKUP(A256,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(VLOOKUP(A256,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A256,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A256>BPP,\"\",IF(K256=\"---\",\"---\",VLOOKUP(A256,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[59,98,{"$f":"IF(所有檢核,IF(A257>BPP,IF(A257=BPP+1,\"***以下空白***\",\"\"),IF(E257=\"---\",\"---\",VLOOKUP(A257,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A257,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(E257=\"---\",\"---\",VLOOKUP(A257,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(VLOOKUP(A257,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A257,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(E257=\"---\",\"---\",VLOOKUP(A257,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A257>BPP,IF(A257=BPP+1,\"***以下空白***\",\"\"),IF(K257=\"---\",\"---\",VLOOKUP(A257,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A257,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(K257=\"---\",\"---\",VLOOKUP(A257,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(VLOOKUP(A257,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A257,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A257>BPP,\"\",IF(K257=\"---\",\"---\",VLOOKUP(A257,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[60,"",{"$f":"IF(所有檢核,IF(A258>BPP,IF(A258=BPP+1,\"***以下空白***\",\"\"),IF(E258=\"---\",\"---\",VLOOKUP(A258,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A258,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":"***以下空白***"},{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(E258=\"---\",\"---\",VLOOKUP(A258,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(VLOOKUP(A258,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A258,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(E258=\"---\",\"---\",VLOOKUP(A258,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A258>BPP,IF(A258=BPP+1,\"***以下空白***\",\"\"),IF(K258=\"---\",\"---\",VLOOKUP(A258,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A258,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":"***以下空白***"},{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(K258=\"---\",\"---\",VLOOKUP(A258,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(VLOOKUP(A258,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A258,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A258>BPP,\"\",IF(K258=\"---\",\"---\",VLOOKUP(A258,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[61,"",{"$f":"IF(所有檢核,IF(A259>BPP,IF(A259=BPP+1,\"***以下空白***\",\"\"),IF(E259=\"---\",\"---\",VLOOKUP(A259,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A259,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(E259=\"---\",\"---\",VLOOKUP(A259,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(VLOOKUP(A259,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A259,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(E259=\"---\",\"---\",VLOOKUP(A259,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A259>BPP,IF(A259=BPP+1,\"***以下空白***\",\"\"),IF(K259=\"---\",\"---\",VLOOKUP(A259,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A259,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(K259=\"---\",\"---\",VLOOKUP(A259,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(VLOOKUP(A259,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A259,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A259>BPP,\"\",IF(K259=\"---\",\"---\",VLOOKUP(A259,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[62,"",{"$f":"IF(所有檢核,IF(A260>BPP,IF(A260=BPP+1,\"***以下空白***\",\"\"),IF(E260=\"---\",\"---\",VLOOKUP(A260,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A260,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(E260=\"---\",\"---\",VLOOKUP(A260,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(VLOOKUP(A260,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A260,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(E260=\"---\",\"---\",VLOOKUP(A260,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A260>BPP,IF(A260=BPP+1,\"***以下空白***\",\"\"),IF(K260=\"---\",\"---\",VLOOKUP(A260,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A260,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(K260=\"---\",\"---\",VLOOKUP(A260,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(VLOOKUP(A260,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A260,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A260>BPP,\"\",IF(K260=\"---\",\"---\",VLOOKUP(A260,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[63,"",{"$f":"IF(所有檢核,IF(A261>BPP,IF(A261=BPP+1,\"***以下空白***\",\"\"),IF(E261=\"---\",\"---\",VLOOKUP(A261,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A261,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(E261=\"---\",\"---\",VLOOKUP(A261,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(VLOOKUP(A261,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A261,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(E261=\"---\",\"---\",VLOOKUP(A261,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A261>BPP,IF(A261=BPP+1,\"***以下空白***\",\"\"),IF(K261=\"---\",\"---\",VLOOKUP(A261,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A261,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(K261=\"---\",\"---\",VLOOKUP(A261,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(VLOOKUP(A261,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A261,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A261>BPP,\"\",IF(K261=\"---\",\"---\",VLOOKUP(A261,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[64,{"$f":"IF(所有檢核,IF(A262>BPP,\"\",Age_Insured+A262-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A262>BPP,IF(A262=BPP+1,\"***以下空白***\",\"\"),IF(E262=\"---\",\"---\",VLOOKUP(A262,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A262,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(E262=\"---\",\"---\",VLOOKUP(A262,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(VLOOKUP(A262,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A262,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(E262=\"---\",\"---\",VLOOKUP(A262,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A262>BPP,IF(A262=BPP+1,\"***以下空白***\",\"\"),IF(K262=\"---\",\"---\",VLOOKUP(A262,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A262,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(K262=\"---\",\"---\",VLOOKUP(A262,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(VLOOKUP(A262,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A262,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A262>BPP,\"\",IF(K262=\"---\",\"---\",VLOOKUP(A262,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[65,"",{"$f":"IF(所有檢核,IF(A263>BPP,IF(A263=BPP+1,\"***以下空白***\",\"\"),IF(E263=\"---\",\"---\",VLOOKUP(A263,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A263,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(E263=\"---\",\"---\",VLOOKUP(A263,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(VLOOKUP(A263,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A263,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(E263=\"---\",\"---\",VLOOKUP(A263,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A263>BPP,IF(A263=BPP+1,\"***以下空白***\",\"\"),IF(K263=\"---\",\"---\",VLOOKUP(A263,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A263,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(K263=\"---\",\"---\",VLOOKUP(A263,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(VLOOKUP(A263,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A263,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A263>BPP,\"\",IF(K263=\"---\",\"---\",VLOOKUP(A263,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[66,"",{"$f":"IF(所有檢核,IF(A264>BPP,IF(A264=BPP+1,\"***以下空白***\",\"\"),IF(E264=\"---\",\"---\",VLOOKUP(A264,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A264,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(E264=\"---\",\"---\",VLOOKUP(A264,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(VLOOKUP(A264,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A264,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(E264=\"---\",\"---\",VLOOKUP(A264,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A264>BPP,IF(A264=BPP+1,\"***以下空白***\",\"\"),IF(K264=\"---\",\"---\",VLOOKUP(A264,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A264,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(K264=\"---\",\"---\",VLOOKUP(A264,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(VLOOKUP(A264,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A264,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A264>BPP,\"\",IF(K264=\"---\",\"---\",VLOOKUP(A264,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[67,"",{"$f":"IF(所有檢核,IF(A265>BPP,IF(A265=BPP+1,\"***以下空白***\",\"\"),IF(E265=\"---\",\"---\",VLOOKUP(A265,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A265,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(E265=\"---\",\"---\",VLOOKUP(A265,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(VLOOKUP(A265,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A265,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(E265=\"---\",\"---\",VLOOKUP(A265,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A265>BPP,IF(A265=BPP+1,\"***以下空白***\",\"\"),IF(K265=\"---\",\"---\",VLOOKUP(A265,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A265,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(K265=\"---\",\"---\",VLOOKUP(A265,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(VLOOKUP(A265,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A265,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A265>BPP,\"\",IF(K265=\"---\",\"---\",VLOOKUP(A265,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[68,"",{"$f":"IF(所有檢核,IF(A266>BPP,IF(A266=BPP+1,\"***以下空白***\",\"\"),IF(E266=\"---\",\"---\",VLOOKUP(A266,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A266,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(E266=\"---\",\"---\",VLOOKUP(A266,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(VLOOKUP(A266,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A266,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(E266=\"---\",\"---\",VLOOKUP(A266,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A266>BPP,IF(A266=BPP+1,\"***以下空白***\",\"\"),IF(K266=\"---\",\"---\",VLOOKUP(A266,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A266,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(K266=\"---\",\"---\",VLOOKUP(A266,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(VLOOKUP(A266,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A266,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A266>BPP,\"\",IF(K266=\"---\",\"---\",VLOOKUP(A266,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[69,"",{"$f":"IF(所有檢核,IF(A267>BPP,IF(A267=BPP+1,\"***以下空白***\",\"\"),IF(E267=\"---\",\"---\",VLOOKUP(A267,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A267,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(E267=\"---\",\"---\",VLOOKUP(A267,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(VLOOKUP(A267,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A267,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(E267=\"---\",\"---\",VLOOKUP(A267,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A267>BPP,IF(A267=BPP+1,\"***以下空白***\",\"\"),IF(K267=\"---\",\"---\",VLOOKUP(A267,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A267,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(K267=\"---\",\"---\",VLOOKUP(A267,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(VLOOKUP(A267,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A267,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A267>BPP,\"\",IF(K267=\"---\",\"---\",VLOOKUP(A267,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[70,{"$f":"IF(所有檢核,IF(A268>BPP,\"\",Age_Insured+A268-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A268>BPP,IF(A268=BPP+1,\"***以下空白***\",\"\"),IF(E268=\"---\",\"---\",VLOOKUP(A268,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A268,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(E268=\"---\",\"---\",VLOOKUP(A268,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(VLOOKUP(A268,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A268,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(E268=\"---\",\"---\",VLOOKUP(A268,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A268>BPP,IF(A268=BPP+1,\"***以下空白***\",\"\"),IF(K268=\"---\",\"---\",VLOOKUP(A268,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A268,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(K268=\"---\",\"---\",VLOOKUP(A268,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(VLOOKUP(A268,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A268,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A268>BPP,\"\",IF(K268=\"---\",\"---\",VLOOKUP(A268,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[71,"",{"$f":"IF(所有檢核,IF(A269>BPP,IF(A269=BPP+1,\"***以下空白***\",\"\"),IF(E269=\"---\",\"---\",VLOOKUP(A269,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A269,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(E269=\"---\",\"---\",VLOOKUP(A269,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(VLOOKUP(A269,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A269,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(E269=\"---\",\"---\",VLOOKUP(A269,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A269>BPP,IF(A269=BPP+1,\"***以下空白***\",\"\"),IF(K269=\"---\",\"---\",VLOOKUP(A269,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A269,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(K269=\"---\",\"---\",VLOOKUP(A269,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(VLOOKUP(A269,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A269,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A269>BPP,\"\",IF(K269=\"---\",\"---\",VLOOKUP(A269,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[72,"",{"$f":"IF(所有檢核,IF(A270>BPP,IF(A270=BPP+1,\"***以下空白***\",\"\"),IF(E270=\"---\",\"---\",VLOOKUP(A270,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A270,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(E270=\"---\",\"---\",VLOOKUP(A270,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(VLOOKUP(A270,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A270,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(E270=\"---\",\"---\",VLOOKUP(A270,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A270>BPP,IF(A270=BPP+1,\"***以下空白***\",\"\"),IF(K270=\"---\",\"---\",VLOOKUP(A270,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A270,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(K270=\"---\",\"---\",VLOOKUP(A270,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(VLOOKUP(A270,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A270,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A270>BPP,\"\",IF(K270=\"---\",\"---\",VLOOKUP(A270,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_2,\"0.00%\")","v":"假設投資報酬率6.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_3,\"0.00%\")","v":"假設投資報酬率-6.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[73,"",{"$f":"IF(所有檢核,IF(A281>BPP,IF(A281=BPP+1,\"***以下空白***\",\"\"),IF(E281=\"---\",\"---\",VLOOKUP(A281,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A281,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(E281=\"---\",\"---\",VLOOKUP(A281,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(VLOOKUP(A281,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A281,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(E281=\"---\",\"---\",VLOOKUP(A281,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A281>BPP,IF(A281=BPP+1,\"***以下空白***\",\"\"),IF(K281=\"---\",\"---\",VLOOKUP(A281,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A281,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(K281=\"---\",\"---\",VLOOKUP(A281,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(VLOOKUP(A281,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A281,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A281>BPP,\"\",IF(K281=\"---\",\"---\",VLOOKUP(A281,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[74,"",{"$f":"IF(所有檢核,IF(A282>BPP,IF(A282=BPP+1,\"***以下空白***\",\"\"),IF(E282=\"---\",\"---\",VLOOKUP(A282,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A282,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(E282=\"---\",\"---\",VLOOKUP(A282,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(VLOOKUP(A282,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A282,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(E282=\"---\",\"---\",VLOOKUP(A282,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A282>BPP,IF(A282=BPP+1,\"***以下空白***\",\"\"),IF(K282=\"---\",\"---\",VLOOKUP(A282,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A282,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(K282=\"---\",\"---\",VLOOKUP(A282,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(VLOOKUP(A282,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A282,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A282>BPP,\"\",IF(K282=\"---\",\"---\",VLOOKUP(A282,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[75,"",{"$f":"IF(所有檢核,IF(A283>BPP,IF(A283=BPP+1,\"***以下空白***\",\"\"),IF(E283=\"---\",\"---\",VLOOKUP(A283,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A283,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(E283=\"---\",\"---\",VLOOKUP(A283,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(VLOOKUP(A283,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A283,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(E283=\"---\",\"---\",VLOOKUP(A283,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A283>BPP,IF(A283=BPP+1,\"***以下空白***\",\"\"),IF(K283=\"---\",\"---\",VLOOKUP(A283,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A283,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(K283=\"---\",\"---\",VLOOKUP(A283,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(VLOOKUP(A283,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A283,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A283>BPP,\"\",IF(K283=\"---\",\"---\",VLOOKUP(A283,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[76,"",{"$f":"IF(所有檢核,IF(A284>BPP,IF(A284=BPP+1,\"***以下空白***\",\"\"),IF(E284=\"---\",\"---\",VLOOKUP(A284,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A284,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(E284=\"---\",\"---\",VLOOKUP(A284,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(VLOOKUP(A284,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A284,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(E284=\"---\",\"---\",VLOOKUP(A284,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A284>BPP,IF(A284=BPP+1,\"***以下空白***\",\"\"),IF(K284=\"---\",\"---\",VLOOKUP(A284,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A284,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(K284=\"---\",\"---\",VLOOKUP(A284,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(VLOOKUP(A284,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A284,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A284>BPP,\"\",IF(K284=\"---\",\"---\",VLOOKUP(A284,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[77,"",{"$f":"IF(所有檢核,IF(A285>BPP,IF(A285=BPP+1,\"***以下空白***\",\"\"),IF(E285=\"---\",\"---\",VLOOKUP(A285,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A285,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(E285=\"---\",\"---\",VLOOKUP(A285,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(VLOOKUP(A285,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A285,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(E285=\"---\",\"---\",VLOOKUP(A285,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A285>BPP,IF(A285=BPP+1,\"***以下空白***\",\"\"),IF(K285=\"---\",\"---\",VLOOKUP(A285,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A285,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(K285=\"---\",\"---\",VLOOKUP(A285,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(VLOOKUP(A285,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A285,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A285>BPP,\"\",IF(K285=\"---\",\"---\",VLOOKUP(A285,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[78,"",{"$f":"IF(所有檢核,IF(A286>BPP,IF(A286=BPP+1,\"***以下空白***\",\"\"),IF(E286=\"---\",\"---\",VLOOKUP(A286,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A286,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(E286=\"---\",\"---\",VLOOKUP(A286,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(VLOOKUP(A286,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A286,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(E286=\"---\",\"---\",VLOOKUP(A286,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A286>BPP,IF(A286=BPP+1,\"***以下空白***\",\"\"),IF(K286=\"---\",\"---\",VLOOKUP(A286,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A286,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(K286=\"---\",\"---\",VLOOKUP(A286,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(VLOOKUP(A286,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A286,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A286>BPP,\"\",IF(K286=\"---\",\"---\",VLOOKUP(A286,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[79,"",{"$f":"IF(所有檢核,IF(A287>BPP,IF(A287=BPP+1,\"***以下空白***\",\"\"),IF(E287=\"---\",\"---\",VLOOKUP(A287,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A287,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(E287=\"---\",\"---\",VLOOKUP(A287,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(VLOOKUP(A287,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A287,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(E287=\"---\",\"---\",VLOOKUP(A287,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A287>BPP,IF(A287=BPP+1,\"***以下空白***\",\"\"),IF(K287=\"---\",\"---\",VLOOKUP(A287,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A287,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(K287=\"---\",\"---\",VLOOKUP(A287,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(VLOOKUP(A287,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A287,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A287>BPP,\"\",IF(K287=\"---\",\"---\",VLOOKUP(A287,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[80,"",{"$f":"IF(所有檢核,IF(A288>BPP,IF(A288=BPP+1,\"***以下空白***\",\"\"),IF(E288=\"---\",\"---\",VLOOKUP(A288,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A288,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(E288=\"---\",\"---\",VLOOKUP(A288,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(VLOOKUP(A288,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A288,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(E288=\"---\",\"---\",VLOOKUP(A288,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A288>BPP,IF(A288=BPP+1,\"***以下空白***\",\"\"),IF(K288=\"---\",\"---\",VLOOKUP(A288,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A288,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(K288=\"---\",\"---\",VLOOKUP(A288,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(VLOOKUP(A288,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A288,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A288>BPP,\"\",IF(K288=\"---\",\"---\",VLOOKUP(A288,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[81,"",{"$f":"IF(所有檢核,IF(A289>BPP,IF(A289=BPP+1,\"***以下空白***\",\"\"),IF(E289=\"---\",\"---\",VLOOKUP(A289,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A289,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(E289=\"---\",\"---\",VLOOKUP(A289,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(VLOOKUP(A289,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A289,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(E289=\"---\",\"---\",VLOOKUP(A289,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A289>BPP,IF(A289=BPP+1,\"***以下空白***\",\"\"),IF(K289=\"---\",\"---\",VLOOKUP(A289,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A289,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(K289=\"---\",\"---\",VLOOKUP(A289,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(VLOOKUP(A289,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A289,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A289>BPP,\"\",IF(K289=\"---\",\"---\",VLOOKUP(A289,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[82,"",{"$f":"IF(所有檢核,IF(A290>BPP,IF(A290=BPP+1,\"***以下空白***\",\"\"),IF(E290=\"---\",\"---\",VLOOKUP(A290,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A290,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(E290=\"---\",\"---\",VLOOKUP(A290,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(VLOOKUP(A290,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A290,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(E290=\"---\",\"---\",VLOOKUP(A290,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A290>BPP,IF(A290=BPP+1,\"***以下空白***\",\"\"),IF(K290=\"---\",\"---\",VLOOKUP(A290,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A290,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(K290=\"---\",\"---\",VLOOKUP(A290,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(VLOOKUP(A290,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A290,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A290>BPP,\"\",IF(K290=\"---\",\"---\",VLOOKUP(A290,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[83,"",{"$f":"IF(所有檢核,IF(A291>BPP,IF(A291=BPP+1,\"***以下空白***\",\"\"),IF(E291=\"---\",\"---\",VLOOKUP(A291,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A291,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(E291=\"---\",\"---\",VLOOKUP(A291,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(VLOOKUP(A291,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A291,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(E291=\"---\",\"---\",VLOOKUP(A291,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A291>BPP,IF(A291=BPP+1,\"***以下空白***\",\"\"),IF(K291=\"---\",\"---\",VLOOKUP(A291,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A291,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(K291=\"---\",\"---\",VLOOKUP(A291,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(VLOOKUP(A291,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A291,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A291>BPP,\"\",IF(K291=\"---\",\"---\",VLOOKUP(A291,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[84,"",{"$f":"IF(所有檢核,IF(A292>BPP,IF(A292=BPP+1,\"***以下空白***\",\"\"),IF(E292=\"---\",\"---\",VLOOKUP(A292,AV_year_H!$A$5:$Y$103,3,FALSE)+VLOOKUP(A292,AV_year_H!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(E292=\"---\",\"---\",VLOOKUP(A292,AV_year_H!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(VLOOKUP(A292,AV_year_H!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A292,AV_year_H!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(E292=\"---\",\"---\",VLOOKUP(A292,AV_year_H!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A292>BPP,IF(A292=BPP+1,\"***以下空白***\",\"\"),IF(K292=\"---\",\"---\",VLOOKUP(A292,AV_year_低!$A$5:$Y$103,3,FALSE)+VLOOKUP(A292,AV_year_低!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(K292=\"---\",\"---\",VLOOKUP(A292,AV_year_低!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(VLOOKUP(A292,AV_year_低!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A292,AV_year_低!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A292>BPP,\"\",IF(K292=\"---\",\"---\",VLOOKUP(A292,AV_year_低!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_1,\"0.00%\")","v":"假設投資報酬率3.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_0,\"0.00%\")","v":"假設投資報酬率0.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[1,{"$f":"IF(所有檢核,IF(A303>BPP,\"\",Age_Insured+A303-1),\"\")","v":40},{"$f":"IF(所有檢核,IF(A303>BPP,IF(A303=BPP+1,\"***以下空白***\",\"\"),IF(E303=\"---\",\"---\",VLOOKUP(A303,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A303,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(E303=\"---\",\"---\",VLOOKUP(A303,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":59700},{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(VLOOKUP(A303,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A303,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":44846},null,{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(E303=\"---\",\"---\",VLOOKUP(A303,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5544846},null,{"$f":"IF(所有檢核,IF(A303>BPP,IF(A303=BPP+1,\"***以下空白***\",\"\"),IF(K303=\"---\",\"---\",VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(K303=\"---\",\"---\",VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":59700},{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":43320},null,{"$f":"IF(所有檢核,IF(A303>BPP,\"\",IF(K303=\"---\",\"---\",VLOOKUP(A303,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5543320}]
[2,41,{"$f":"IF(所有檢核,IF(A304>BPP,IF(A304=BPP+1,\"***以下空白***\",\"\"),IF(E304=\"---\",\"---\",VLOOKUP(A304,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A304,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(E304=\"---\",\"---\",VLOOKUP(A304,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":79700},{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(VLOOKUP(A304,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A304,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":110296},null,{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(E304=\"---\",\"---\",VLOOKUP(A304,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5610296},null,{"$f":"IF(所有檢核,IF(A304>BPP,IF(A304=BPP+1,\"***以下空白***\",\"\"),IF(K304=\"---\",\"---\",VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(K304=\"---\",\"---\",VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":79700},{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":105320},null,{"$f":"IF(所有檢核,IF(A304>BPP,\"\",IF(K304=\"---\",\"---\",VLOOKUP(A304,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5605320}]
[3,42,{"$f":"IF(所有檢核,IF(A305>BPP,IF(A305=BPP+1,\"***以下空白***\",\"\"),IF(E305=\"---\",\"---\",VLOOKUP(A305,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A305,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(E305=\"---\",\"---\",VLOOKUP(A305,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(VLOOKUP(A305,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A305,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":186668},null,{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(E305=\"---\",\"---\",VLOOKUP(A305,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5686668},null,{"$f":"IF(所有檢核,IF(A305>BPP,IF(A305=BPP+1,\"***以下空白***\",\"\"),IF(K305=\"---\",\"---\",VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(K305=\"---\",\"---\",VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":176000},null,{"$f":"IF(所有檢核,IF(A305>BPP,\"\",IF(K305=\"---\",\"---\",VLOOKUP(A305,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5676000}]
[4,43,{"$f":"IF(所有檢核,IF(A306>BPP,IF(A306=BPP+1,\"***以下空白***\",\"\"),IF(E306=\"---\",\"---\",VLOOKUP(A306,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A306,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(E306=\"---\",\"---\",VLOOKUP(A306,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(VLOOKUP(A306,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A306,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":263990},null,{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(E306=\"---\",\"---\",VLOOKUP(A306,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5763990},null,{"$f":"IF(所有檢核,IF(A306>BPP,IF(A306=BPP+1,\"***以下空白***\",\"\"),IF(K306=\"---\",\"---\",VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(K306=\"---\",\"---\",VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":245360},null,{"$f":"IF(所有檢核,IF(A306>BPP,\"\",IF(K306=\"---\",\"---\",VLOOKUP(A306,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5745360}]
[5,44,{"$f":"IF(所有檢核,IF(A307>BPP,IF(A307=BPP+1,\"***以下空白***\",\"\"),IF(E307=\"---\",\"---\",VLOOKUP(A307,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A307,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(E307=\"---\",\"---\",VLOOKUP(A307,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(VLOOKUP(A307,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A307,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":342291},null,{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(E307=\"---\",\"---\",VLOOKUP(A307,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5842291},null,{"$f":"IF(所有檢核,IF(A307>BPP,IF(A307=BPP+1,\"***以下空白***\",\"\"),IF(K307=\"---\",\"---\",VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(K307=\"---\",\"---\",VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":89700},{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":313400},null,{"$f":"IF(所有檢核,IF(A307>BPP,\"\",IF(K307=\"---\",\"---\",VLOOKUP(A307,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5813400}]
[6,45,{"$f":"IF(所有檢核,IF(A308>BPP,IF(A308=BPP+1,\"***以下空白***\",\"\"),IF(E308=\"---\",\"---\",VLOOKUP(A308,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A308,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(E308=\"---\",\"---\",VLOOKUP(A308,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(VLOOKUP(A308,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A308,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":462128},null,{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(E308=\"---\",\"---\",VLOOKUP(A308,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5962128},null,{"$f":"IF(所有檢核,IF(A308>BPP,IF(A308=BPP+1,\"***以下空白***\",\"\"),IF(K308=\"---\",\"---\",VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(K308=\"---\",\"---\",VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":419460},null,{"$f":"IF(所有檢核,IF(A308>BPP,\"\",IF(K308=\"---\",\"---\",VLOOKUP(A308,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5919460}]
[7,46,{"$f":"IF(所有檢核,IF(A309>BPP,IF(A309=BPP+1,\"***以下空白***\",\"\"),IF(E309=\"---\",\"---\",VLOOKUP(A309,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A309,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(E309=\"---\",\"---\",VLOOKUP(A309,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(VLOOKUP(A309,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A309,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":583548},null,{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(E309=\"---\",\"---\",VLOOKUP(A309,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6083548},null,{"$f":"IF(所有檢核,IF(A309>BPP,IF(A309=BPP+1,\"***以下空白***\",\"\"),IF(K309=\"---\",\"---\",VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(K309=\"---\",\"---\",VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":523540},null,{"$f":"IF(所有檢核,IF(A309>BPP,\"\",IF(K309=\"---\",\"---\",VLOOKUP(A309,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6023540}]
[8,47,{"$f":"IF(所有檢核,IF(A310>BPP,IF(A310=BPP+1,\"***以下空白***\",\"\"),IF(E310=\"---\",\"---\",VLOOKUP(A310,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A310,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(E310=\"---\",\"---\",VLOOKUP(A310,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(VLOOKUP(A310,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A310,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":706599},null,{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(E310=\"---\",\"---\",VLOOKUP(A310,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6206599},null,{"$f":"IF(所有檢核,IF(A310>BPP,IF(A310=BPP+1,\"***以下空白***\",\"\"),IF(K310=\"---\",\"---\",VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(K310=\"---\",\"---\",VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":625640},null,{"$f":"IF(所有檢核,IF(A310>BPP,\"\",IF(K310=\"---\",\"---\",VLOOKUP(A310,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6125640}]
[9,48,{"$f":"IF(所有檢核,IF(A311>BPP,IF(A311=BPP+1,\"***以下空白***\",\"\"),IF(E311=\"---\",\"---\",VLOOKUP(A311,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A311,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(E311=\"---\",\"---\",VLOOKUP(A311,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(VLOOKUP(A311,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A311,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":841630},null,{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(E311=\"---\",\"---\",VLOOKUP(A311,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6341630},null,{"$f":"IF(所有檢核,IF(A311>BPP,IF(A311=BPP+1,\"***以下空白***\",\"\"),IF(K311=\"---\",\"---\",VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(K311=\"---\",\"---\",VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":735760},null,{"$f":"IF(所有檢核,IF(A311>BPP,\"\",IF(K311=\"---\",\"---\",VLOOKUP(A311,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6235760}]
[10,49,{"$f":"IF(所有檢核,IF(A312>BPP,IF(A312=BPP+1,\"***以下空白***\",\"\"),IF(E312=\"---\",\"---\",VLOOKUP(A312,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A312,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(E312=\"---\",\"---\",VLOOKUP(A312,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(VLOOKUP(A312,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A312,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":998628},null,{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(E312=\"---\",\"---\",VLOOKUP(A312,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6498628},null,{"$f":"IF(所有檢核,IF(A312>BPP,IF(A312=BPP+1,\"***以下空白***\",\"\"),IF(K312=\"---\",\"---\",VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(K312=\"---\",\"---\",VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":863240},null,{"$f":"IF(所有檢核,IF(A312>BPP,\"\",IF(K312=\"---\",\"---\",VLOOKUP(A312,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6363240}]
[11,50,{"$f":"IF(所有檢核,IF(A313>BPP,IF(A313=BPP+1,\"***以下空白***\",\"\"),IF(E313=\"---\",\"---\",VLOOKUP(A313,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A313,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(E313=\"---\",\"---\",VLOOKUP(A313,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(VLOOKUP(A313,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A313,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1106825},null,{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(E313=\"---\",\"---\",VLOOKUP(A313,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6606825},null,{"$f":"IF(所有檢核,IF(A313>BPP,IF(A313=BPP+1,\"***以下空白***\",\"\"),IF(K313=\"---\",\"---\",VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(K313=\"---\",\"---\",VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":938740},null,{"$f":"IF(所有檢核,IF(A313>BPP,\"\",IF(K313=\"---\",\"---\",VLOOKUP(A313,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6438740}]
[12,51,{"$f":"IF(所有檢核,IF(A314>BPP,IF(A314=BPP+1,\"***以下空白***\",\"\"),IF(E314=\"---\",\"---\",VLOOKUP(A314,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A314,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(E314=\"---\",\"---\",VLOOKUP(A314,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(VLOOKUP(A314,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A314,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1214914},null,{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(E314=\"---\",\"---\",VLOOKUP(A314,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6714914},null,{"$f":"IF(所有檢核,IF(A314>BPP,IF(A314=BPP+1,\"***以下空白***\",\"\"),IF(K314=\"---\",\"---\",VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(K314=\"---\",\"---\",VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1010940},null,{"$f":"IF(所有檢核,IF(A314>BPP,\"\",IF(K314=\"---\",\"---\",VLOOKUP(A314,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6510940}]
[13,52,{"$f":"IF(所有檢核,IF(A315>BPP,IF(A315=BPP+1,\"***以下空白***\",\"\"),IF(E315=\"---\",\"---\",VLOOKUP(A315,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A315,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(E315=\"---\",\"---\",VLOOKUP(A315,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(VLOOKUP(A315,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A315,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1323563},null,{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(E315=\"---\",\"---\",VLOOKUP(A315,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6823563},null,{"$f":"IF(所有檢核,IF(A315>BPP,IF(A315=BPP+1,\"***以下空白***\",\"\"),IF(K315=\"---\",\"---\",VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(K315=\"---\",\"---\",VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1080500},null,{"$f":"IF(所有檢核,IF(A315>BPP,\"\",IF(K315=\"---\",\"---\",VLOOKUP(A315,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6580500}]
[14,53,{"$f":"IF(所有檢核,IF(A316>BPP,IF(A316=BPP+1,\"***以下空白***\",\"\"),IF(E316=\"---\",\"---\",VLOOKUP(A316,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A316,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(E316=\"---\",\"---\",VLOOKUP(A316,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(VLOOKUP(A316,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A316,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1432118},null,{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(E316=\"---\",\"---\",VLOOKUP(A316,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6932118},null,{"$f":"IF(所有檢核,IF(A316>BPP,IF(A316=BPP+1,\"***以下空白***\",\"\"),IF(K316=\"---\",\"---\",VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(K316=\"---\",\"---\",VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1146760},null,{"$f":"IF(所有檢核,IF(A316>BPP,\"\",IF(K316=\"---\",\"---\",VLOOKUP(A316,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6646760}]
[15,54,{"$f":"IF(所有檢核,IF(A317>BPP,IF(A317=BPP+1,\"***以下空白***\",\"\"),IF(E317=\"---\",\"---\",VLOOKUP(A317,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A317,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(E317=\"---\",\"---\",VLOOKUP(A317,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(VLOOKUP(A317,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A317,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1539906},null,{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(E317=\"---\",\"---\",VLOOKUP(A317,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7039906},null,{"$f":"IF(所有檢核,IF(A317>BPP,IF(A317=BPP+1,\"***以下空白***\",\"\"),IF(K317=\"---\",\"---\",VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(K317=\"---\",\"---\",VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1209060},null,{"$f":"IF(所有檢核,IF(A317>BPP,\"\",IF(K317=\"---\",\"---\",VLOOKUP(A317,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6709060}]
[16,55,{"$f":"IF(所有檢核,IF(A318>BPP,IF(A318=BPP+1,\"***以下空白***\",\"\"),IF(E318=\"---\",\"---\",VLOOKUP(A318,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A318,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(E318=\"---\",\"---\",VLOOKUP(A318,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(VLOOKUP(A318,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A318,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1646904},null,{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(E318=\"---\",\"---\",VLOOKUP(A318,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7146904},null,{"$f":"IF(所有檢核,IF(A318>BPP,IF(A318=BPP+1,\"***以下空白***\",\"\"),IF(K318=\"---\",\"---\",VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(K318=\"---\",\"---\",VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1267400},null,{"$f":"IF(所有檢核,IF(A318>BPP,\"\",IF(K318=\"---\",\"---\",VLOOKUP(A318,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6767400}]
[17,56,{"$f":"IF(所有檢核,IF(A319>BPP,IF(A319=BPP+1,\"***以下空白***\",\"\"),IF(E319=\"---\",\"---\",VLOOKUP(A319,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A319,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(E319=\"---\",\"---\",VLOOKUP(A319,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(VLOOKUP(A319,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A319,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1752416},null,{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(E319=\"---\",\"---\",VLOOKUP(A319,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7252416},null,{"$f":"IF(所有檢核,IF(A319>BPP,IF(A319=BPP+1,\"***以下空白***\",\"\"),IF(K319=\"---\",\"---\",VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(K319=\"---\",\"---\",VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1321120},null,{"$f":"IF(所有檢核,IF(A319>BPP,\"\",IF(K319=\"---\",\"---\",VLOOKUP(A319,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6821120}]
[18,57,{"$f":"IF(所有檢核,IF(A320>BPP,IF(A320=BPP+1,\"***以下空白***\",\"\"),IF(E320=\"---\",\"---\",VLOOKUP(A320,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A320,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(E320=\"---\",\"---\",VLOOKUP(A320,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(VLOOKUP(A320,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A320,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1856399},null,{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(E320=\"---\",\"---\",VLOOKUP(A320,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7356399},null,{"$f":"IF(所有檢核,IF(A320>BPP,IF(A320=BPP+1,\"***以下空白***\",\"\"),IF(K320=\"---\",\"---\",VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(K320=\"---\",\"---\",VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1370220},null,{"$f":"IF(所有檢核,IF(A320>BPP,\"\",IF(K320=\"---\",\"---\",VLOOKUP(A320,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6870220}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_1,\"0.00%\")","v":"假設投資報酬率3.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_0,\"0.00%\")","v":"假設投資報酬率0.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[19,{"$f":"IF(所有檢核,IF(A331>BPP,\"\",Age_Insured+A331-1),\"\")","v":58},{"$f":"IF(所有檢核,IF(A331>BPP,IF(A331=BPP+1,\"***以下空白***\",\"\"),IF(E331=\"---\",\"---\",VLOOKUP(A331,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A331,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(E331=\"---\",\"---\",VLOOKUP(A331,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(VLOOKUP(A331,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A331,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1957466},null,{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(E331=\"---\",\"---\",VLOOKUP(A331,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7457466},null,{"$f":"IF(所有檢核,IF(A331>BPP,IF(A331=BPP+1,\"***以下空白***\",\"\"),IF(K331=\"---\",\"---\",VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(K331=\"---\",\"---\",VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1413380},null,{"$f":"IF(所有檢核,IF(A331>BPP,\"\",IF(K331=\"---\",\"---\",VLOOKUP(A331,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6913380}]
[20,59,{"$f":"IF(所有檢核,IF(A332>BPP,IF(A332=BPP+1,\"***以下空白***\",\"\"),IF(E332=\"---\",\"---\",VLOOKUP(A332,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A332,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(E332=\"---\",\"---\",VLOOKUP(A332,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(VLOOKUP(A332,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A332,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2055528},null,{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(E332=\"---\",\"---\",VLOOKUP(A332,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7555528},null,{"$f":"IF(所有檢核,IF(A332>BPP,IF(A332=BPP+1,\"***以下空白***\",\"\"),IF(K332=\"---\",\"---\",VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(K332=\"---\",\"---\",VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1450600},null,{"$f":"IF(所有檢核,IF(A332>BPP,\"\",IF(K332=\"---\",\"---\",VLOOKUP(A332,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6950600}]
[21,60,{"$f":"IF(所有檢核,IF(A333>BPP,IF(A333=BPP+1,\"***以下空白***\",\"\"),IF(E333=\"---\",\"---\",VLOOKUP(A333,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A333,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(E333=\"---\",\"---\",VLOOKUP(A333,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(VLOOKUP(A333,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A333,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2149826},null,{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(E333=\"---\",\"---\",VLOOKUP(A333,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7649826},null,{"$f":"IF(所有檢核,IF(A333>BPP,IF(A333=BPP+1,\"***以下空白***\",\"\"),IF(K333=\"---\",\"---\",VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(K333=\"---\",\"---\",VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1481220},null,{"$f":"IF(所有檢核,IF(A333>BPP,\"\",IF(K333=\"---\",\"---\",VLOOKUP(A333,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6981220}]
[22,{"$f":"IF(所有檢核,IF(A334>BPP,\"\",Age_Insured+A334-1),\"\")","v":61},{"$f":"IF(所有檢核,IF(A334>BPP,IF(A334=BPP+1,\"***以下空白***\",\"\"),IF(E334=\"---\",\"---\",VLOOKUP(A334,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A334,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(E334=\"---\",\"---\",VLOOKUP(A334,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(VLOOKUP(A334,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A334,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2239575},null,{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(E334=\"---\",\"---\",VLOOKUP(A334,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7739575},null,{"$f":"IF(所有檢核,IF(A334>BPP,IF(A334=BPP+1,\"***以下空白***\",\"\"),IF(K334=\"---\",\"---\",VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(K334=\"---\",\"---\",VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1504580},null,{"$f":"IF(所有檢核,IF(A334>BPP,\"\",IF(K334=\"---\",\"---\",VLOOKUP(A334,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":7004580}]
[23,62,{"$f":"IF(所有檢核,IF(A335>BPP,IF(A335=BPP+1,\"***以下空白***\",\"\"),IF(E335=\"---\",\"---\",VLOOKUP(A335,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A335,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(E335=\"---\",\"---\",VLOOKUP(A335,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(VLOOKUP(A335,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A335,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2323969},null,{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(E335=\"---\",\"---\",VLOOKUP(A335,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7823969},null,{"$f":"IF(所有檢核,IF(A335>BPP,IF(A335=BPP+1,\"***以下空白***\",\"\"),IF(K335=\"---\",\"---\",VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(K335=\"---\",\"---\",VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1520020},null,{"$f":"IF(所有檢核,IF(A335>BPP,\"\",IF(K335=\"---\",\"---\",VLOOKUP(A335,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":7020020}]
[24,63,{"$f":"IF(所有檢核,IF(A336>BPP,IF(A336=BPP+1,\"***以下空白***\",\"\"),IF(E336=\"---\",\"---\",VLOOKUP(A336,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A336,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(E336=\"---\",\"---\",VLOOKUP(A336,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(VLOOKUP(A336,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A336,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2402175},null,{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(E336=\"---\",\"---\",VLOOKUP(A336,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7902175},null,{"$f":"IF(所有檢核,IF(A336>BPP,IF(A336=BPP+1,\"***以下空白***\",\"\"),IF(K336=\"---\",\"---\",VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(K336=\"---\",\"---\",VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1526880},null,{"$f":"IF(所有檢核,IF(A336>BPP,\"\",IF(K336=\"---\",\"---\",VLOOKUP(A336,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":7026880}]
[25,64,{"$f":"IF(所有檢核,IF(A337>BPP,IF(A337=BPP+1,\"***以下空白***\",\"\"),IF(E337=\"---\",\"---\",VLOOKUP(A337,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A337,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(E337=\"---\",\"---\",VLOOKUP(A337,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(VLOOKUP(A337,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A337,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2472668},null,{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(E337=\"---\",\"---\",VLOOKUP(A337,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7972668},null,{"$f":"IF(所有檢核,IF(A337>BPP,IF(A337=BPP+1,\"***以下空白***\",\"\"),IF(K337=\"---\",\"---\",VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(K337=\"---\",\"---\",VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1523840},null,{"$f":"IF(所有檢核,IF(A337>BPP,\"\",IF(K337=\"---\",\"---\",VLOOKUP(A337,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":7023840}]
[26,65,{"$f":"IF(所有檢核,IF(A338>BPP,IF(A338=BPP+1,\"***以下空白***\",\"\"),IF(E338=\"---\",\"---\",VLOOKUP(A338,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A338,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(E338=\"---\",\"---\",VLOOKUP(A338,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(VLOOKUP(A338,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A338,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2534544},null,{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(E338=\"---\",\"---\",VLOOKUP(A338,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8034544},null,{"$f":"IF(所有檢核,IF(A338>BPP,IF(A338=BPP+1,\"***以下空白***\",\"\"),IF(K338=\"---\",\"---\",VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(K338=\"---\",\"---\",VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1510240},null,{"$f":"IF(所有檢核,IF(A338>BPP,\"\",IF(K338=\"---\",\"---\",VLOOKUP(A338,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":7010240}]
[27,66,{"$f":"IF(所有檢核,IF(A339>BPP,IF(A339=BPP+1,\"***以下空白***\",\"\"),IF(E339=\"---\",\"---\",VLOOKUP(A339,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A339,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(E339=\"---\",\"---\",VLOOKUP(A339,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(VLOOKUP(A339,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A339,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2586875},null,{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(E339=\"---\",\"---\",VLOOKUP(A339,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8086875},null,{"$f":"IF(所有檢核,IF(A339>BPP,IF(A339=BPP+1,\"***以下空白***\",\"\"),IF(K339=\"---\",\"---\",VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(K339=\"---\",\"---\",VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1485420},null,{"$f":"IF(所有檢核,IF(A339>BPP,\"\",IF(K339=\"---\",\"---\",VLOOKUP(A339,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6985420}]
[28,67,{"$f":"IF(所有檢核,IF(A340>BPP,IF(A340=BPP+1,\"***以下空白***\",\"\"),IF(E340=\"---\",\"---\",VLOOKUP(A340,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A340,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(E340=\"---\",\"---\",VLOOKUP(A340,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(VLOOKUP(A340,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A340,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2629253},null,{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(E340=\"---\",\"---\",VLOOKUP(A340,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8129253},null,{"$f":"IF(所有檢核,IF(A340>BPP,IF(A340=BPP+1,\"***以下空白***\",\"\"),IF(K340=\"---\",\"---\",VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(K340=\"---\",\"---\",VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1449260},null,{"$f":"IF(所有檢核,IF(A340>BPP,\"\",IF(K340=\"---\",\"---\",VLOOKUP(A340,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6949260}]
[29,68,{"$f":"IF(所有檢核,IF(A341>BPP,IF(A341=BPP+1,\"***以下空白***\",\"\"),IF(E341=\"---\",\"---\",VLOOKUP(A341,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A341,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(E341=\"---\",\"---\",VLOOKUP(A341,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(VLOOKUP(A341,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A341,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2658818},null,{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(E341=\"---\",\"---\",VLOOKUP(A341,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8158818},null,{"$f":"IF(所有檢核,IF(A341>BPP,IF(A341=BPP+1,\"***以下空白***\",\"\"),IF(K341=\"---\",\"---\",VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(K341=\"---\",\"---\",VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1399240},null,{"$f":"IF(所有檢核,IF(A341>BPP,\"\",IF(K341=\"---\",\"---\",VLOOKUP(A341,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6899240}]
[30,69,{"$f":"IF(所有檢核,IF(A342>BPP,IF(A342=BPP+1,\"***以下空白***\",\"\"),IF(E342=\"---\",\"---\",VLOOKUP(A342,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A342,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(E342=\"---\",\"---\",VLOOKUP(A342,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(VLOOKUP(A342,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A342,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2674515},null,{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(E342=\"---\",\"---\",VLOOKUP(A342,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8174515},null,{"$f":"IF(所有檢核,IF(A342>BPP,IF(A342=BPP+1,\"***以下空白***\",\"\"),IF(K342=\"---\",\"---\",VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":110000},{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(K342=\"---\",\"---\",VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":109700},{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1334700},null,{"$f":"IF(所有檢核,IF(A342>BPP,\"\",IF(K342=\"---\",\"---\",VLOOKUP(A342,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6834700}]
[31,70,{"$f":"IF(所有檢核,IF(A343>BPP,IF(A343=BPP+1,\"***以下空白***\",\"\"),IF(E343=\"---\",\"---\",VLOOKUP(A343,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A343,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(E343=\"---\",\"---\",VLOOKUP(A343,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(VLOOKUP(A343,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A343,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2560925},null,{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(E343=\"---\",\"---\",VLOOKUP(A343,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":8060925},null,{"$f":"IF(所有檢核,IF(A343>BPP,IF(A343=BPP+1,\"***以下空白***\",\"\"),IF(K343=\"---\",\"---\",VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(K343=\"---\",\"---\",VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":1143960},null,{"$f":"IF(所有檢核,IF(A343>BPP,\"\",IF(K343=\"---\",\"---\",VLOOKUP(A343,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6643960}]
[32,71,{"$f":"IF(所有檢核,IF(A344>BPP,IF(A344=BPP+1,\"***以下空白***\",\"\"),IF(E344=\"---\",\"---\",VLOOKUP(A344,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A344,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(E344=\"---\",\"---\",VLOOKUP(A344,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(VLOOKUP(A344,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A344,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2425819},null,{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(E344=\"---\",\"---\",VLOOKUP(A344,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7925819},null,{"$f":"IF(所有檢核,IF(A344>BPP,IF(A344=BPP+1,\"***以下空白***\",\"\"),IF(K344=\"---\",\"---\",VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(K344=\"---\",\"---\",VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":935400},null,{"$f":"IF(所有檢核,IF(A344>BPP,\"\",IF(K344=\"---\",\"---\",VLOOKUP(A344,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6435400}]
[33,{"$f":"IF(所有檢核,IF(A345>BPP,\"\",Age_Insured+A345-1),\"\")","v":72},{"$f":"IF(所有檢核,IF(A345>BPP,IF(A345=BPP+1,\"***以下空白***\",\"\"),IF(E345=\"---\",\"---\",VLOOKUP(A345,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A345,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(E345=\"---\",\"---\",VLOOKUP(A345,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(VLOOKUP(A345,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A345,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2266539},null,{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(E345=\"---\",\"---\",VLOOKUP(A345,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7766539},null,{"$f":"IF(所有檢核,IF(A345>BPP,IF(A345=BPP+1,\"***以下空白***\",\"\"),IF(K345=\"---\",\"---\",VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(K345=\"---\",\"---\",VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":707040},null,{"$f":"IF(所有檢核,IF(A345>BPP,\"\",IF(K345=\"---\",\"---\",VLOOKUP(A345,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":6207040}]
[34,73,{"$f":"IF(所有檢核,IF(A346>BPP,IF(A346=BPP+1,\"***以下空白***\",\"\"),IF(E346=\"---\",\"---\",VLOOKUP(A346,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A346,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(E346=\"---\",\"---\",VLOOKUP(A346,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(VLOOKUP(A346,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A346,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":2080349},null,{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(E346=\"---\",\"---\",VLOOKUP(A346,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7580349},null,{"$f":"IF(所有檢核,IF(A346>BPP,IF(A346=BPP+1,\"***以下空白***\",\"\"),IF(K346=\"---\",\"---\",VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(K346=\"---\",\"---\",VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":456900},null,{"$f":"IF(所有檢核,IF(A346>BPP,\"\",IF(K346=\"---\",\"---\",VLOOKUP(A346,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5956900}]
[35,74,{"$f":"IF(所有檢核,IF(A347>BPP,IF(A347=BPP+1,\"***以下空白***\",\"\"),IF(E347=\"---\",\"---\",VLOOKUP(A347,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A347,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(E347=\"---\",\"---\",VLOOKUP(A347,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(VLOOKUP(A347,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A347,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1865099},null,{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(E347=\"---\",\"---\",VLOOKUP(A347,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7365099},null,{"$f":"IF(所有檢核,IF(A347>BPP,IF(A347=BPP+1,\"***以下空白***\",\"\"),IF(K347=\"---\",\"---\",VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(K347=\"---\",\"---\",VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":183660},null,{"$f":"IF(所有檢核,IF(A347>BPP,\"\",IF(K347=\"---\",\"---\",VLOOKUP(A347,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":5683660}]
[36,75,{"$f":"IF(所有檢核,IF(A348>BPP,IF(A348=BPP+1,\"***以下空白***\",\"\"),IF(E348=\"---\",\"---\",VLOOKUP(A348,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A348,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(E348=\"---\",\"---\",VLOOKUP(A348,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(VLOOKUP(A348,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A348,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1617236},null,{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(E348=\"---\",\"---\",VLOOKUP(A348,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":7117236},null,{"$f":"IF(所有檢核,IF(A348>BPP,IF(A348=BPP+1,\"***以下空白***\",\"\"),IF(K348=\"---\",\"---\",VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(K348=\"---\",\"---\",VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A348>BPP,\"\",IF(K348=\"---\",\"---\",VLOOKUP(A348,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_1,\"0.00%\")","v":"假設投資報酬率3.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_0,\"0.00%\")","v":"假設投資報酬率0.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[37,{"$f":"IF(所有檢核,IF(A359>BPP,\"\",Age_Insured+A359-1),\"\")","v":76},{"$f":"IF(所有檢核,IF(A359>BPP,IF(A359=BPP+1,\"***以下空白***\",\"\"),IF(E359=\"---\",\"---\",VLOOKUP(A359,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A359,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(E359=\"---\",\"---\",VLOOKUP(A359,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(VLOOKUP(A359,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A359,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1333768},null,{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(E359=\"---\",\"---\",VLOOKUP(A359,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6833768},null,{"$f":"IF(所有檢核,IF(A359>BPP,IF(A359=BPP+1,\"***以下空白***\",\"\"),IF(K359=\"---\",\"---\",VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(K359=\"---\",\"---\",VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A359>BPP,\"\",IF(K359=\"---\",\"---\",VLOOKUP(A359,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[38,77,{"$f":"IF(所有檢核,IF(A360>BPP,IF(A360=BPP+1,\"***以下空白***\",\"\"),IF(E360=\"---\",\"---\",VLOOKUP(A360,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A360,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(E360=\"---\",\"---\",VLOOKUP(A360,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(VLOOKUP(A360,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A360,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":1010274},null,{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(E360=\"---\",\"---\",VLOOKUP(A360,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6510274},null,{"$f":"IF(所有檢核,IF(A360>BPP,IF(A360=BPP+1,\"***以下空白***\",\"\"),IF(K360=\"---\",\"---\",VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(K360=\"---\",\"---\",VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A360>BPP,\"\",IF(K360=\"---\",\"---\",VLOOKUP(A360,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[39,78,{"$f":"IF(所有檢核,IF(A361>BPP,IF(A361=BPP+1,\"***以下空白***\",\"\"),IF(E361=\"---\",\"---\",VLOOKUP(A361,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A361,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(E361=\"---\",\"---\",VLOOKUP(A361,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(VLOOKUP(A361,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A361,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":643542},null,{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(E361=\"---\",\"---\",VLOOKUP(A361,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":6143542},null,{"$f":"IF(所有檢核,IF(A361>BPP,IF(A361=BPP+1,\"***以下空白***\",\"\"),IF(K361=\"---\",\"---\",VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(K361=\"---\",\"---\",VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A361>BPP,\"\",IF(K361=\"---\",\"---\",VLOOKUP(A361,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[40,79,{"$f":"IF(所有檢核,IF(A362>BPP,IF(A362=BPP+1,\"***以下空白***\",\"\"),IF(E362=\"---\",\"---\",VLOOKUP(A362,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A362,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(E362=\"---\",\"---\",VLOOKUP(A362,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":0},{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(VLOOKUP(A362,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A362,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":228920},null,{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(E362=\"---\",\"---\",VLOOKUP(A362,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":5728920},null,{"$f":"IF(所有檢核,IF(A362>BPP,IF(A362=BPP+1,\"***以下空白***\",\"\"),IF(K362=\"---\",\"---\",VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(K362=\"---\",\"---\",VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A362>BPP,\"\",IF(K362=\"---\",\"---\",VLOOKUP(A362,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[41,80,{"$f":"IF(所有檢核,IF(A363>BPP,IF(A363=BPP+1,\"***以下空白***\",\"\"),IF(E363=\"---\",\"---\",VLOOKUP(A363,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A363,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(E363=\"---\",\"---\",VLOOKUP(A363,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(VLOOKUP(A363,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A363,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(E363=\"---\",\"---\",VLOOKUP(A363,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A363>BPP,IF(A363=BPP+1,\"***以下空白***\",\"\"),IF(K363=\"---\",\"---\",VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(K363=\"---\",\"---\",VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A363>BPP,\"\",IF(K363=\"---\",\"---\",VLOOKUP(A363,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[42,81,{"$f":"IF(所有檢核,IF(A364>BPP,IF(A364=BPP+1,\"***以下空白***\",\"\"),IF(E364=\"---\",\"---\",VLOOKUP(A364,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A364,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(E364=\"---\",\"---\",VLOOKUP(A364,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(VLOOKUP(A364,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A364,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(E364=\"---\",\"---\",VLOOKUP(A364,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A364>BPP,IF(A364=BPP+1,\"***以下空白***\",\"\"),IF(K364=\"---\",\"---\",VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(K364=\"---\",\"---\",VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A364>BPP,\"\",IF(K364=\"---\",\"---\",VLOOKUP(A364,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[43,{"$f":"IF(所有檢核,IF(A365>BPP,\"\",Age_Insured+A365-1),\"\")","v":82},{"$f":"IF(所有檢核,IF(A365>BPP,IF(A365=BPP+1,\"***以下空白***\",\"\"),IF(E365=\"---\",\"---\",VLOOKUP(A365,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A365,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(E365=\"---\",\"---\",VLOOKUP(A365,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(VLOOKUP(A365,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A365,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(E365=\"---\",\"---\",VLOOKUP(A365,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A365>BPP,IF(A365=BPP+1,\"***以下空白***\",\"\"),IF(K365=\"---\",\"---\",VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(K365=\"---\",\"---\",VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A365>BPP,\"\",IF(K365=\"---\",\"---\",VLOOKUP(A365,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[44,83,{"$f":"IF(所有檢核,IF(A366>BPP,IF(A366=BPP+1,\"***以下空白***\",\"\"),IF(E366=\"---\",\"---\",VLOOKUP(A366,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A366,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(E366=\"---\",\"---\",VLOOKUP(A366,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(VLOOKUP(A366,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A366,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(E366=\"---\",\"---\",VLOOKUP(A366,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A366>BPP,IF(A366=BPP+1,\"***以下空白***\",\"\"),IF(K366=\"---\",\"---\",VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(K366=\"---\",\"---\",VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A366>BPP,\"\",IF(K366=\"---\",\"---\",VLOOKUP(A366,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[45,84,{"$f":"IF(所有檢核,IF(A367>BPP,IF(A367=BPP+1,\"***以下空白***\",\"\"),IF(E367=\"---\",\"---\",VLOOKUP(A367,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A367,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(E367=\"---\",\"---\",VLOOKUP(A367,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(VLOOKUP(A367,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A367,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(E367=\"---\",\"---\",VLOOKUP(A367,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A367>BPP,IF(A367=BPP+1,\"***以下空白***\",\"\"),IF(K367=\"---\",\"---\",VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(K367=\"---\",\"---\",VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A367>BPP,\"\",IF(K367=\"---\",\"---\",VLOOKUP(A367,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[46,85,{"$f":"IF(所有檢核,IF(A368>BPP,IF(A368=BPP+1,\"***以下空白***\",\"\"),IF(E368=\"---\",\"---\",VLOOKUP(A368,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A368,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(E368=\"---\",\"---\",VLOOKUP(A368,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(VLOOKUP(A368,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A368,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(E368=\"---\",\"---\",VLOOKUP(A368,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A368>BPP,IF(A368=BPP+1,\"***以下空白***\",\"\"),IF(K368=\"---\",\"---\",VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(K368=\"---\",\"---\",VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A368>BPP,\"\",IF(K368=\"---\",\"---\",VLOOKUP(A368,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[47,86,{"$f":"IF(所有檢核,IF(A369>BPP,IF(A369=BPP+1,\"***以下空白***\",\"\"),IF(E369=\"---\",\"---\",VLOOKUP(A369,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A369,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(E369=\"---\",\"---\",VLOOKUP(A369,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(VLOOKUP(A369,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A369,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(E369=\"---\",\"---\",VLOOKUP(A369,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A369>BPP,IF(A369=BPP+1,\"***以下空白***\",\"\"),IF(K369=\"---\",\"---\",VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(K369=\"---\",\"---\",VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A369>BPP,\"\",IF(K369=\"---\",\"---\",VLOOKUP(A369,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[48,87,{"$f":"IF(所有檢核,IF(A370>BPP,IF(A370=BPP+1,\"***以下空白***\",\"\"),IF(E370=\"---\",\"---\",VLOOKUP(A370,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A370,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(E370=\"---\",\"---\",VLOOKUP(A370,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(VLOOKUP(A370,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A370,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(E370=\"---\",\"---\",VLOOKUP(A370,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A370>BPP,IF(A370=BPP+1,\"***以下空白***\",\"\"),IF(K370=\"---\",\"---\",VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(K370=\"---\",\"---\",VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A370>BPP,\"\",IF(K370=\"---\",\"---\",VLOOKUP(A370,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[49,88,{"$f":"IF(所有檢核,IF(A371>BPP,IF(A371=BPP+1,\"***以下空白***\",\"\"),IF(E371=\"---\",\"---\",VLOOKUP(A371,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A371,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(E371=\"---\",\"---\",VLOOKUP(A371,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(VLOOKUP(A371,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A371,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(E371=\"---\",\"---\",VLOOKUP(A371,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A371>BPP,IF(A371=BPP+1,\"***以下空白***\",\"\"),IF(K371=\"---\",\"---\",VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(K371=\"---\",\"---\",VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A371>BPP,\"\",IF(K371=\"---\",\"---\",VLOOKUP(A371,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[50,89,{"$f":"IF(所有檢核,IF(A372>BPP,IF(A372=BPP+1,\"***以下空白***\",\"\"),IF(E372=\"---\",\"---\",VLOOKUP(A372,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A372,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(E372=\"---\",\"---\",VLOOKUP(A372,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(VLOOKUP(A372,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A372,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(E372=\"---\",\"---\",VLOOKUP(A372,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A372>BPP,IF(A372=BPP+1,\"***以下空白***\",\"\"),IF(K372=\"---\",\"---\",VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(K372=\"---\",\"---\",VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A372>BPP,\"\",IF(K372=\"---\",\"---\",VLOOKUP(A372,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[51,90,{"$f":"IF(所有檢核,IF(A373>BPP,IF(A373=BPP+1,\"***以下空白***\",\"\"),IF(E373=\"---\",\"---\",VLOOKUP(A373,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A373,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(E373=\"---\",\"---\",VLOOKUP(A373,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(VLOOKUP(A373,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A373,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(E373=\"---\",\"---\",VLOOKUP(A373,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A373>BPP,IF(A373=BPP+1,\"***以下空白***\",\"\"),IF(K373=\"---\",\"---\",VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(K373=\"---\",\"---\",VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A373>BPP,\"\",IF(K373=\"---\",\"---\",VLOOKUP(A373,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[52,91,{"$f":"IF(所有檢核,IF(A374>BPP,IF(A374=BPP+1,\"***以下空白***\",\"\"),IF(E374=\"---\",\"---\",VLOOKUP(A374,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A374,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(E374=\"---\",\"---\",VLOOKUP(A374,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(VLOOKUP(A374,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A374,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(E374=\"---\",\"---\",VLOOKUP(A374,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A374>BPP,IF(A374=BPP+1,\"***以下空白***\",\"\"),IF(K374=\"---\",\"---\",VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(K374=\"---\",\"---\",VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A374>BPP,\"\",IF(K374=\"---\",\"---\",VLOOKUP(A374,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[53,92,{"$f":"IF(所有檢核,IF(A375>BPP,IF(A375=BPP+1,\"***以下空白***\",\"\"),IF(E375=\"---\",\"---\",VLOOKUP(A375,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A375,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(E375=\"---\",\"---\",VLOOKUP(A375,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(VLOOKUP(A375,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A375,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(E375=\"---\",\"---\",VLOOKUP(A375,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A375>BPP,IF(A375=BPP+1,\"***以下空白***\",\"\"),IF(K375=\"---\",\"---\",VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(K375=\"---\",\"---\",VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A375>BPP,\"\",IF(K375=\"---\",\"---\",VLOOKUP(A375,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[54,93,{"$f":"IF(所有檢核,IF(A376>BPP,IF(A376=BPP+1,\"***以下空白***\",\"\"),IF(E376=\"---\",\"---\",VLOOKUP(A376,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A376,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(E376=\"---\",\"---\",VLOOKUP(A376,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(VLOOKUP(A376,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A376,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(E376=\"---\",\"---\",VLOOKUP(A376,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A376>BPP,IF(A376=BPP+1,\"***以下空白***\",\"\"),IF(K376=\"---\",\"---\",VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(K376=\"---\",\"---\",VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A376>BPP,\"\",IF(K376=\"---\",\"---\",VLOOKUP(A376,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_1,\"0.00%\")","v":"假設投資報酬率3.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_0,\"0.00%\")","v":"假設投資報酬率0.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[55,{"$f":"IF(所有檢核,IF(A387>BPP,\"\",Age_Insured+A387-1),\"\")","v":94},{"$f":"IF(所有檢核,IF(A387>BPP,IF(A387=BPP+1,\"***以下空白***\",\"\"),IF(E387=\"---\",\"---\",VLOOKUP(A387,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A387,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(E387=\"---\",\"---\",VLOOKUP(A387,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(VLOOKUP(A387,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A387,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(E387=\"---\",\"---\",VLOOKUP(A387,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A387>BPP,IF(A387=BPP+1,\"***以下空白***\",\"\"),IF(K387=\"---\",\"---\",VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(K387=\"---\",\"---\",VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A387>BPP,\"\",IF(K387=\"---\",\"---\",VLOOKUP(A387,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[56,95,{"$f":"IF(所有檢核,IF(A388>BPP,IF(A388=BPP+1,\"***以下空白***\",\"\"),IF(E388=\"---\",\"---\",VLOOKUP(A388,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A388,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(E388=\"---\",\"---\",VLOOKUP(A388,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(VLOOKUP(A388,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A388,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(E388=\"---\",\"---\",VLOOKUP(A388,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A388>BPP,IF(A388=BPP+1,\"***以下空白***\",\"\"),IF(K388=\"---\",\"---\",VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(K388=\"---\",\"---\",VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A388>BPP,\"\",IF(K388=\"---\",\"---\",VLOOKUP(A388,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[57,96,{"$f":"IF(所有檢核,IF(A389>BPP,IF(A389=BPP+1,\"***以下空白***\",\"\"),IF(E389=\"---\",\"---\",VLOOKUP(A389,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A389,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(E389=\"---\",\"---\",VLOOKUP(A389,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(VLOOKUP(A389,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A389,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(E389=\"---\",\"---\",VLOOKUP(A389,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A389>BPP,IF(A389=BPP+1,\"***以下空白***\",\"\"),IF(K389=\"---\",\"---\",VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(K389=\"---\",\"---\",VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A389>BPP,\"\",IF(K389=\"---\",\"---\",VLOOKUP(A389,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[58,97,{"$f":"IF(所有檢核,IF(A390>BPP,IF(A390=BPP+1,\"***以下空白***\",\"\"),IF(E390=\"---\",\"---\",VLOOKUP(A390,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A390,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(E390=\"---\",\"---\",VLOOKUP(A390,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(VLOOKUP(A390,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A390,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(E390=\"---\",\"---\",VLOOKUP(A390,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A390>BPP,IF(A390=BPP+1,\"***以下空白***\",\"\"),IF(K390=\"---\",\"---\",VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(K390=\"---\",\"---\",VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A390>BPP,\"\",IF(K390=\"---\",\"---\",VLOOKUP(A390,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[59,98,{"$f":"IF(所有檢核,IF(A391>BPP,IF(A391=BPP+1,\"***以下空白***\",\"\"),IF(E391=\"---\",\"---\",VLOOKUP(A391,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A391,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(E391=\"---\",\"---\",VLOOKUP(A391,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(VLOOKUP(A391,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A391,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(E391=\"---\",\"---\",VLOOKUP(A391,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A391>BPP,IF(A391=BPP+1,\"***以下空白***\",\"\"),IF(K391=\"---\",\"---\",VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(K391=\"---\",\"---\",VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":"---"},{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":"---"},null,{"$f":"IF(所有檢核,IF(A391>BPP,\"\",IF(K391=\"---\",\"---\",VLOOKUP(A391,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":"---"}]
[60,"",{"$f":"IF(所有檢核,IF(A392>BPP,IF(A392=BPP+1,\"***以下空白***\",\"\"),IF(E392=\"---\",\"---\",VLOOKUP(A392,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A392,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":"***以下空白***"},{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(E392=\"---\",\"---\",VLOOKUP(A392,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(VLOOKUP(A392,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A392,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(E392=\"---\",\"---\",VLOOKUP(A392,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A392>BPP,IF(A392=BPP+1,\"***以下空白***\",\"\"),IF(K392=\"---\",\"---\",VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":"***以下空白***"},{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(K392=\"---\",\"---\",VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A392>BPP,\"\",IF(K392=\"---\",\"---\",VLOOKUP(A392,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[61,"",{"$f":"IF(所有檢核,IF(A393>BPP,IF(A393=BPP+1,\"***以下空白***\",\"\"),IF(E393=\"---\",\"---\",VLOOKUP(A393,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A393,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(E393=\"---\",\"---\",VLOOKUP(A393,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(VLOOKUP(A393,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A393,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(E393=\"---\",\"---\",VLOOKUP(A393,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A393>BPP,IF(A393=BPP+1,\"***以下空白***\",\"\"),IF(K393=\"---\",\"---\",VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(K393=\"---\",\"---\",VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A393>BPP,\"\",IF(K393=\"---\",\"---\",VLOOKUP(A393,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[62,"",{"$f":"IF(所有檢核,IF(A394>BPP,IF(A394=BPP+1,\"***以下空白***\",\"\"),IF(E394=\"---\",\"---\",VLOOKUP(A394,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A394,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(E394=\"---\",\"---\",VLOOKUP(A394,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(VLOOKUP(A394,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A394,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(E394=\"---\",\"---\",VLOOKUP(A394,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A394>BPP,IF(A394=BPP+1,\"***以下空白***\",\"\"),IF(K394=\"---\",\"---\",VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(K394=\"---\",\"---\",VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A394>BPP,\"\",IF(K394=\"---\",\"---\",VLOOKUP(A394,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[63,"",{"$f":"IF(所有檢核,IF(A395>BPP,IF(A395=BPP+1,\"***以下空白***\",\"\"),IF(E395=\"---\",\"---\",VLOOKUP(A395,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A395,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(E395=\"---\",\"---\",VLOOKUP(A395,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(VLOOKUP(A395,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A395,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(E395=\"---\",\"---\",VLOOKUP(A395,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A395>BPP,IF(A395=BPP+1,\"***以下空白***\",\"\"),IF(K395=\"---\",\"---\",VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(K395=\"---\",\"---\",VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A395>BPP,\"\",IF(K395=\"---\",\"---\",VLOOKUP(A395,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[64,{"$f":"IF(所有檢核,IF(A396>BPP,\"\",Age_Insured+A396-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A396>BPP,IF(A396=BPP+1,\"***以下空白***\",\"\"),IF(E396=\"---\",\"---\",VLOOKUP(A396,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A396,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(E396=\"---\",\"---\",VLOOKUP(A396,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(VLOOKUP(A396,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A396,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(E396=\"---\",\"---\",VLOOKUP(A396,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A396>BPP,IF(A396=BPP+1,\"***以下空白***\",\"\"),IF(K396=\"---\",\"---\",VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(K396=\"---\",\"---\",VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A396>BPP,\"\",IF(K396=\"---\",\"---\",VLOOKUP(A396,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[65,"",{"$f":"IF(所有檢核,IF(A397>BPP,IF(A397=BPP+1,\"***以下空白***\",\"\"),IF(E397=\"---\",\"---\",VLOOKUP(A397,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A397,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(E397=\"---\",\"---\",VLOOKUP(A397,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(VLOOKUP(A397,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A397,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(E397=\"---\",\"---\",VLOOKUP(A397,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A397>BPP,IF(A397=BPP+1,\"***以下空白***\",\"\"),IF(K397=\"---\",\"---\",VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(K397=\"---\",\"---\",VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A397>BPP,\"\",IF(K397=\"---\",\"---\",VLOOKUP(A397,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[66,"",{"$f":"IF(所有檢核,IF(A398>BPP,IF(A398=BPP+1,\"***以下空白***\",\"\"),IF(E398=\"---\",\"---\",VLOOKUP(A398,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A398,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(E398=\"---\",\"---\",VLOOKUP(A398,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(VLOOKUP(A398,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A398,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(E398=\"---\",\"---\",VLOOKUP(A398,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A398>BPP,IF(A398=BPP+1,\"***以下空白***\",\"\"),IF(K398=\"---\",\"---\",VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(K398=\"---\",\"---\",VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A398>BPP,\"\",IF(K398=\"---\",\"---\",VLOOKUP(A398,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[67,"",{"$f":"IF(所有檢核,IF(A399>BPP,IF(A399=BPP+1,\"***以下空白***\",\"\"),IF(E399=\"---\",\"---\",VLOOKUP(A399,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A399,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(E399=\"---\",\"---\",VLOOKUP(A399,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(VLOOKUP(A399,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A399,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(E399=\"---\",\"---\",VLOOKUP(A399,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A399>BPP,IF(A399=BPP+1,\"***以下空白***\",\"\"),IF(K399=\"---\",\"---\",VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(K399=\"---\",\"---\",VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A399>BPP,\"\",IF(K399=\"---\",\"---\",VLOOKUP(A399,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[68,"",{"$f":"IF(所有檢核,IF(A400>BPP,IF(A400=BPP+1,\"***以下空白***\",\"\"),IF(E400=\"---\",\"---\",VLOOKUP(A400,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A400,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(E400=\"---\",\"---\",VLOOKUP(A400,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(VLOOKUP(A400,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A400,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(E400=\"---\",\"---\",VLOOKUP(A400,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A400>BPP,IF(A400=BPP+1,\"***以下空白***\",\"\"),IF(K400=\"---\",\"---\",VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(K400=\"---\",\"---\",VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A400>BPP,\"\",IF(K400=\"---\",\"---\",VLOOKUP(A400,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[69,"",{"$f":"IF(所有檢核,IF(A401>BPP,IF(A401=BPP+1,\"***以下空白***\",\"\"),IF(E401=\"---\",\"---\",VLOOKUP(A401,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A401,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(E401=\"---\",\"---\",VLOOKUP(A401,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(VLOOKUP(A401,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A401,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(E401=\"---\",\"---\",VLOOKUP(A401,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A401>BPP,IF(A401=BPP+1,\"***以下空白***\",\"\"),IF(K401=\"---\",\"---\",VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(K401=\"---\",\"---\",VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A401>BPP,\"\",IF(K401=\"---\",\"---\",VLOOKUP(A401,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[70,{"$f":"IF(所有檢核,IF(A402>BPP,\"\",Age_Insured+A402-1),\"\")","v":""},{"$f":"IF(所有檢核,IF(A402>BPP,IF(A402=BPP+1,\"***以下空白***\",\"\"),IF(E402=\"---\",\"---\",VLOOKUP(A402,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A402,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(E402=\"---\",\"---\",VLOOKUP(A402,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(VLOOKUP(A402,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A402,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(E402=\"---\",\"---\",VLOOKUP(A402,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A402>BPP,IF(A402=BPP+1,\"***以下空白***\",\"\"),IF(K402=\"---\",\"---\",VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(K402=\"---\",\"---\",VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A402>BPP,\"\",IF(K402=\"---\",\"---\",VLOOKUP(A402,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[71,"",{"$f":"IF(所有檢核,IF(A403>BPP,IF(A403=BPP+1,\"***以下空白***\",\"\"),IF(E403=\"---\",\"---\",VLOOKUP(A403,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A403,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(E403=\"---\",\"---\",VLOOKUP(A403,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(VLOOKUP(A403,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A403,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(E403=\"---\",\"---\",VLOOKUP(A403,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A403>BPP,IF(A403=BPP+1,\"***以下空白***\",\"\"),IF(K403=\"---\",\"---\",VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(K403=\"---\",\"---\",VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A403>BPP,\"\",IF(K403=\"---\",\"---\",VLOOKUP(A403,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[72,"",{"$f":"IF(所有檢核,IF(A404>BPP,IF(A404=BPP+1,\"***以下空白***\",\"\"),IF(E404=\"---\",\"---\",VLOOKUP(A404,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A404,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(E404=\"---\",\"---\",VLOOKUP(A404,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(VLOOKUP(A404,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A404,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(E404=\"---\",\"---\",VLOOKUP(A404,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A404>BPP,IF(A404=BPP+1,\"***以下空白***\",\"\"),IF(K404=\"---\",\"---\",VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(K404=\"---\",\"---\",VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A404>BPP,\"\",IF(K404=\"---\",\"---\",VLOOKUP(A404,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["＊","本保險為不分紅保單，不參加紅利分配，並無紅利給付項目。"]
["＊","本保險商品之加值回饋金給付來源為保費費用、保單管理費、投資標的經理費(管理費)及投資標的帳戶管理費。"]
["＊","本商品之保費費用、保單管理費及保險成本不會因投資報酬率差異而有所不同。保單利益試算表各假設投資報酬率下之保費費用、保單管理費及保險成本數值請詳保單利益及費用明細試算表。"]
["＊","本建議書係銷售人員於銷售過程提供予要保人參考，當建議書所列投保資料與要保書填寫不同時，試算金額也會隨之異動，詳細金額仍須以要保書/保單首頁填寫內容為準。"]
[]
["保單利益試算表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(商品序號),\"\",\"(單位：\"&幣別&\"/\"&單位&\")\")","v":"(單位：新臺幣/元)"}]
[]
["年\n度","年\n齡",{"$f":"\"假設投資報酬率\"&TEXT(IRR_1,\"0.00%\")","v":"假設投資報酬率3.00%"},null,null,null,null,null,{"$f":"\"假設投資報酬率\"&TEXT(IRR_0,\"0.00%\")","v":"假設投資報酬率0.00%"}]
[null,null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障",null,"每年\n保險費\n(目標+超額)","每年\n實際用於投資\n之保費金額","年度末\n保單帳戶價值\n/解約金",null,"年度末\n壽險保障"]
[73,"",{"$f":"IF(所有檢核,IF(A415>BPP,IF(A415=BPP+1,\"***以下空白***\",\"\"),IF(E415=\"---\",\"---\",VLOOKUP(A415,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A415,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(E415=\"---\",\"---\",VLOOKUP(A415,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(VLOOKUP(A415,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A415,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(E415=\"---\",\"---\",VLOOKUP(A415,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A415>BPP,IF(A415=BPP+1,\"***以下空白***\",\"\"),IF(K415=\"---\",\"---\",VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(K415=\"---\",\"---\",VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A415>BPP,\"\",IF(K415=\"---\",\"---\",VLOOKUP(A415,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[74,"",{"$f":"IF(所有檢核,IF(A416>BPP,IF(A416=BPP+1,\"***以下空白***\",\"\"),IF(E416=\"---\",\"---\",VLOOKUP(A416,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A416,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(E416=\"---\",\"---\",VLOOKUP(A416,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(VLOOKUP(A416,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A416,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(E416=\"---\",\"---\",VLOOKUP(A416,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A416>BPP,IF(A416=BPP+1,\"***以下空白***\",\"\"),IF(K416=\"---\",\"---\",VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(K416=\"---\",\"---\",VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A416>BPP,\"\",IF(K416=\"---\",\"---\",VLOOKUP(A416,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[75,"",{"$f":"IF(所有檢核,IF(A417>BPP,IF(A417=BPP+1,\"***以下空白***\",\"\"),IF(E417=\"---\",\"---\",VLOOKUP(A417,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A417,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(E417=\"---\",\"---\",VLOOKUP(A417,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(VLOOKUP(A417,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A417,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(E417=\"---\",\"---\",VLOOKUP(A417,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A417>BPP,IF(A417=BPP+1,\"***以下空白***\",\"\"),IF(K417=\"---\",\"---\",VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(K417=\"---\",\"---\",VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A417>BPP,\"\",IF(K417=\"---\",\"---\",VLOOKUP(A417,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[76,"",{"$f":"IF(所有檢核,IF(A418>BPP,IF(A418=BPP+1,\"***以下空白***\",\"\"),IF(E418=\"---\",\"---\",VLOOKUP(A418,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A418,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(E418=\"---\",\"---\",VLOOKUP(A418,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(VLOOKUP(A418,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A418,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(E418=\"---\",\"---\",VLOOKUP(A418,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A418>BPP,IF(A418=BPP+1,\"***以下空白***\",\"\"),IF(K418=\"---\",\"---\",VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(K418=\"---\",\"---\",VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A418>BPP,\"\",IF(K418=\"---\",\"---\",VLOOKUP(A418,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[77,"",{"$f":"IF(所有檢核,IF(A419>BPP,IF(A419=BPP+1,\"***以下空白***\",\"\"),IF(E419=\"---\",\"---\",VLOOKUP(A419,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A419,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(E419=\"---\",\"---\",VLOOKUP(A419,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(VLOOKUP(A419,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A419,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(E419=\"---\",\"---\",VLOOKUP(A419,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A419>BPP,IF(A419=BPP+1,\"***以下空白***\",\"\"),IF(K419=\"---\",\"---\",VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(K419=\"---\",\"---\",VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A419>BPP,\"\",IF(K419=\"---\",\"---\",VLOOKUP(A419,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[78,"",{"$f":"IF(所有檢核,IF(A420>BPP,IF(A420=BPP+1,\"***以下空白***\",\"\"),IF(E420=\"---\",\"---\",VLOOKUP(A420,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A420,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(E420=\"---\",\"---\",VLOOKUP(A420,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(VLOOKUP(A420,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A420,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(E420=\"---\",\"---\",VLOOKUP(A420,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A420>BPP,IF(A420=BPP+1,\"***以下空白***\",\"\"),IF(K420=\"---\",\"---\",VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(K420=\"---\",\"---\",VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A420>BPP,\"\",IF(K420=\"---\",\"---\",VLOOKUP(A420,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[79,"",{"$f":"IF(所有檢核,IF(A421>BPP,IF(A421=BPP+1,\"***以下空白***\",\"\"),IF(E421=\"---\",\"---\",VLOOKUP(A421,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A421,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(E421=\"---\",\"---\",VLOOKUP(A421,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(VLOOKUP(A421,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A421,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(E421=\"---\",\"---\",VLOOKUP(A421,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A421>BPP,IF(A421=BPP+1,\"***以下空白***\",\"\"),IF(K421=\"---\",\"---\",VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(K421=\"---\",\"---\",VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A421>BPP,\"\",IF(K421=\"---\",\"---\",VLOOKUP(A421,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[80,"",{"$f":"IF(所有檢核,IF(A422>BPP,IF(A422=BPP+1,\"***以下空白***\",\"\"),IF(E422=\"---\",\"---\",VLOOKUP(A422,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A422,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(E422=\"---\",\"---\",VLOOKUP(A422,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(VLOOKUP(A422,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A422,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(E422=\"---\",\"---\",VLOOKUP(A422,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A422>BPP,IF(A422=BPP+1,\"***以下空白***\",\"\"),IF(K422=\"---\",\"---\",VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(K422=\"---\",\"---\",VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A422>BPP,\"\",IF(K422=\"---\",\"---\",VLOOKUP(A422,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[81,"",{"$f":"IF(所有檢核,IF(A423>BPP,IF(A423=BPP+1,\"***以下空白***\",\"\"),IF(E423=\"---\",\"---\",VLOOKUP(A423,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A423,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(E423=\"---\",\"---\",VLOOKUP(A423,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(VLOOKUP(A423,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A423,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(E423=\"---\",\"---\",VLOOKUP(A423,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A423>BPP,IF(A423=BPP+1,\"***以下空白***\",\"\"),IF(K423=\"---\",\"---\",VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(K423=\"---\",\"---\",VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A423>BPP,\"\",IF(K423=\"---\",\"---\",VLOOKUP(A423,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[82,"",{"$f":"IF(所有檢核,IF(A424>BPP,IF(A424=BPP+1,\"***以下空白***\",\"\"),IF(E424=\"---\",\"---\",VLOOKUP(A424,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A424,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(E424=\"---\",\"---\",VLOOKUP(A424,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(VLOOKUP(A424,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A424,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(E424=\"---\",\"---\",VLOOKUP(A424,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A424>BPP,IF(A424=BPP+1,\"***以下空白***\",\"\"),IF(K424=\"---\",\"---\",VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(K424=\"---\",\"---\",VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A424>BPP,\"\",IF(K424=\"---\",\"---\",VLOOKUP(A424,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[83,"",{"$f":"IF(所有檢核,IF(A425>BPP,IF(A425=BPP+1,\"***以下空白***\",\"\"),IF(E425=\"---\",\"---\",VLOOKUP(A425,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A425,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(E425=\"---\",\"---\",VLOOKUP(A425,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(VLOOKUP(A425,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A425,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(E425=\"---\",\"---\",VLOOKUP(A425,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A425>BPP,IF(A425=BPP+1,\"***以下空白***\",\"\"),IF(K425=\"---\",\"---\",VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(K425=\"---\",\"---\",VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A425>BPP,\"\",IF(K425=\"---\",\"---\",VLOOKUP(A425,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[84,"",{"$f":"IF(所有檢核,IF(A426>BPP,IF(A426=BPP+1,\"***以下空白***\",\"\"),IF(E426=\"---\",\"---\",VLOOKUP(A426,AV_year!$A$5:$Y$103,3,FALSE)+VLOOKUP(A426,AV_year!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(E426=\"---\",\"---\",VLOOKUP(A426,AV_year!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(VLOOKUP(A426,AV_year!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A426,AV_year!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(E426=\"---\",\"---\",VLOOKUP(A426,AV_year!$A$5:$Y$103,25,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A426>BPP,IF(A426=BPP+1,\"***以下空白***\",\"\"),IF(K426=\"---\",\"---\",VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,3,FALSE)+VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,5,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(K426=\"---\",\"---\",VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,19,FALSE))),\"\")","v":""},{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,22,FALSE)=\" \",\"---\",VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,23,FALSE))),\"\")","v":""},null,{"$f":"IF(所有檢核,IF(A426>BPP,\"\",IF(K426=\"---\",\"---\",VLOOKUP(A426,'AV_year_0%'!$A$5:$Y$103,25,FALSE))),\"\")","v":""}]
[]
["1.","給付項目：祝壽保險金、身故保險金或喪葬費用保險金、完全失能保險金。"]
["2.","「保險費」：係指所繳付之「目標保險費」及「超額保險費」合計之金額。"]
["3.","「超額保險費」：係指由要保人申請並經保誠人壽同意，為增加其超額保費保單帳戶價值，於「目標保險費」外所繳付之保險費。"]
["4.","「實際用於投資之保費金額」：係指「目標保險費」及「超額保險費」扣除各自保費費用後合計之金額。"]
["5.","「年度末保單帳戶價值/解約金」及「年度末壽險保障」：其數值為每月扣除保險成本及保單管理費，並考量加值回饋金及投資報酬率後之數值。"]
["※","上表若有\"---\"表示保單帳戶價值有不夠扣除保險成本及保單管理費之情形，保單可能因此停效，故後續保單年度之數值不再列示。提醒您可透過繳交保險費以維持保單效力及相關給付內容，避免喪失相關權益。"]
["※","上表若有\"*****\"表示當次繳交保險費時不符合死亡給付對保單帳戶價值之最低比率之規定，故後續保單年度之數值不再列示 。保誠人壽依保單條款約定將暫停收取當次之保險費，如有加值回饋金亦將不予給付，待前揭比例重新計算且不符合約定之情事消滅後，保誠人壽將通知要保人可繼續繳交「目標保險費」或「超額保險費」，詳細約定請參照保單條款。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
["※","本建議書所有數值之呈現皆以四捨五入至元，未來實際給付時，保誠人壽將依實際運算數值至小數點後兩位並給付之。"]
[]
["【注意事項】"]
["1.","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["2.",{"$f":"IF(幣別=\"新臺幣\",\"本商品之各項收付款項皆以新臺幣為貨幣單位，選擇投資境外基金者，其價值因轉換為新臺幣將受到匯率波動的影響，保戶需承擔此部分之風險。\",\"本商品之各項收付款項皆以美元為貨幣單位，當保險契約約定幣別與投資標的幣別不同，或投資標的間幣別不同時，可能使要保人及受益人於贖回或轉換投資標的時享有匯兌價差的收益或造成損失，要保人及受益人須自行承擔該部分之匯兌風險及該幣別自身所屬國家之政治、經濟變動風險。\")","v":"本商品之各項收付款項皆以新臺幣為貨幣單位，選擇投資境外基金者，其價值因轉換為新臺幣將受到匯率波動的影響，保戶需承擔此部分之風險。"}]
["3.","本商品為保險商品，非屬存款，故不受存款保險之保障；本商品受人身保險安定基金之保障，惟投資型保險商品之專設帳簿記載投資資產之價值金額不受人身保險安定基金之保障。"]
["4.","本商品所連結之投資標的管理機構以往之投資績效不保證本保險之最低投資收益；除保險契約另有規定外，保誠人壽不負投資盈虧之責，亦不保證最低之收益，要保人須自行承擔投資風險，本保險投資最大損失可能使保單帳戶價值為零。且因每年收取保單管理費與保險成本等因素，可能造成保單帳戶價值持續減少或為零。"]
["5.","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["6.","人壽保險之死亡給付及年金保險之確定年金給付於被保險人死亡後給付於指定受益人者，依保險法第一百十二條規定不得作為被保險人之遺產，惟如涉有規避遺產稅等稅捐情事者，稽徵機關仍得依據有關稅法規定或納稅者權利保護法第七條所定實質課稅原則辦理。消費者如欲進一步參考實質課稅相關案例，請詳保誠人壽網站。稅法相關規定之改變，可能會影響本商品投資報酬率及給付金額。"]
["7.","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["8.","查閱保誠人壽資訊公開說明文件及投資型商品說明書請連結網址：http://www.pcalife.com.tw，或洽詢客戶服務專線電話：0809-0809-68，亦可至保誠人壽總公司(地址：台北市信義區松智路1號8樓，電話02-8786-9955)索取。"]
["9.","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]
[]
[]
["※","提醒您注意，連結投資標的因市場環境及每年收取保單管理費與保險成本等因素，可能造成保單帳戶價值持續減少或為零。"]
[]
[null,"銷售人員已提供「建議書」一式兩份予要保人，並清楚說明文件內容。要保人聲明已審閱並瞭解本建議書之說明，同時確認銷售人員已分析本人需求，並提供符合本人需求之保險商品。"]
[]
[null," 要保人簽名：__________________________________",null,null,null,null,null,null,"法定代理人簽名：__________________________________"]
[null,null,null,null,null,null,null,null,"(要保人未成年者，由法定代理人簽名)"]
[null,"業務員/經紀人/"]
[null,"保險代理人簽名： (1) _____________________  (2) _____________________",null,null,null,null,null,null,"申請日期：_______年_______月_______日"]
[null,null,null,null,null,null,null,null,"(由要保人填寫)"]

{"sheet":"保障明細表 - BNLTRU1附約","index":14,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[[75,1,75,19],[25,0,25,19],[35,1,35,19],[36,1,36,19],[71,0,71,1],[71,2,71,19],[72,0,72,1],[72,2,72,19],[73,0,73,1],[73,2,73,19],[67,1,67,19],[68,0,68,1],[68,2,68,19],[69,0,69,1],[69,2,69,19],[70,0,70,1],[70,2,70,19],[61,1,61,3],[61,11,61,13],[62,1,62,3],[62,11,62,13],[63,11,63,13],[66,1,66,19],[58,1,58,3],[58,11,58,13],[59,1,59,3],[59,11,59,13],[60,1,60,3],[60,11,60,13],[54,16,54,17],[54,18,54,19],[56,1,56,3],[56,11,56,13],[57,1,57,3],[57,11,57,13],[54,1,55,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[54,11,55,13],[54,14,54,15],[52,1,52,9],[52,11,52,19],[44,1,44,3],[44,11,44,13],[45,1,45,3],[45,11,45,13],[46,1,46,3],[46,11,46,13],[47,1,47,3],[47,11,47,13],[48,1,48,3],[48,11,48,13],[49,11,49,13],[40,1,40,9],[40,11,40,19],[42,1,43,3],[42,4,42,5],[42,6,42,7],[42,8,42,9],[42,11,43,13],[42,14,42,15],[42,16,42,17],[42,18,42,19],[34,1,34,19],[22,1,22,19],[23,1,23,19],[24,1,24,19],[26,1,26,19],[27,1,27,19],[28,1,28,19],[29,1,29,19],[30,1,30,19],[31,1,31,19],[32,1,32,19],[33,1,33,19],[21,1,21,19],[2,0,2,19],[10,0,10,7],[10,8,10,19],[11,0,11,7],[11,8,11,19],[12,0,12,7],[12,8,12,19],[15,1,15,19],[16,1,16,19],[17,1,17,19],[18,1,18,19],[19,1,19,19]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"BNLTRU1_商品名稱","v":"保誠人壽美滿人生美元定期壽險附約"}]
[]
[{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"要保人：\",\"要保人：\"&要保人顯示),\"要保人：\")","v":"要保人："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"被保險人：\",\"被保險人：\"&被保人顯示),\"被保險人：\")","v":"被保險人："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"被保險人性別/年齡：\",\"被保險人性別/年齡：\"&被保人年齡性別顯示),\"被保險人性別/年齡：\")","v":"被保險人性別/年齡："},null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"投保金額：               \",\"投保金額：\"&IF(AND(總檢核,BNLTRU1_檢核),TEXT(BNLTRU1_SA*10,\"#,##0\"),\"\")&\"仟元(美元)\"),\"投保金額：               \")","v":"投保金額：               "},null,"回資料輸入_主被保人"]
[{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"繳費年期：\",\"繳費年期：\"&BNLTRU1_年期&\"年\"),\"繳費年期：\")","v":"繳費年期："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"保險期間：\",\"保險期間：\"&BNLTRU1_年期&\"年\"),\"保險期間：\")","v":"保險期間："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"繳別：\",\"繳別：\"&繳別顯示),\"繳別：\")","v":"繳別："}]
[{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"每期原始保費：\",\"每期原始保費：\"&IF(AND(總檢核,BNLTRU1_檢核),TEXT(BNLTRU1_首期表定保費,\"#,##0\"),\"\")&\"元\"),\"每期原始保費：\")","v":"每期原始保費："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"每期折扣後保費：\",\"每期折扣後保費：\"&IF(AND(總檢核,BNLTRU1_檢核),TEXT(BNLTRU1_首期表定保費,\"#,##0\"),\"\")&\"元\"),\"每期折扣後保費：\")","v":"每期折扣後保費："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"首期/續期繳費折扣：\",\"首期/續期繳費折扣：\"&繳費折扣_顯示),\"首期/續期繳費折扣：\")","v":"首期/續期繳費折扣："}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：美元/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
["身故保險金或喪葬費用保險金(註)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"\",TEXT(BNLTRU1_SA*10000,\"#,##0\")), \"\")","v":""}]
["完全失能保險金(註)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRU1_檢核),IF(OR(BNLTRU1_SA=0,BNLTRU1_SA=\"\"),\"\",TEXT(BNLTRU1_SA*10000,\"#,##0\")), \"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內身故者，保誠人壽按「保險金額」給付身故保險金，另加計按日數比例計算當期已繳付之未到期保險費。"]
["2.","訂立本附約時，以受監護宣告尚未撤銷者為被保險人，其身故保險金變更為喪葬費用保險金。"]
["3.","被保險人於本附約有效期間內致成保單條款附表一所列完全失能程度之一者，保誠人壽按失能診斷確定當時之「保險金額」給付完全失能保險金，另加計按日數比例計算當期已繳付之未到期保險費。"]
["4.","保誠人壽依規定給付前述身故保險金或喪葬費用保險金或完全失能保險金後，本附約效力即行終止。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
[]
["●",{"$f":"BNLTRU1_商品名稱","v":"保誠人壽美滿人生美元定期壽險附約"}]
[null,"商品備查文號：民國107年04月25日保誠總字第1070127號"]
[null,"逕行修訂文號：民國114年01月01日依金融監督管理委員會113年09月23日金管保壽字第1130427324號函修正"]
[null,"給付項目：身故保險金或喪葬費用保險金、完全失能保險金"]
[]
["※","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["※","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["※","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["※","本商品為以外幣收付之非投資型人身保險契約，不得與新臺幣收付之人身保險契約辦理契約轉換。"]
["※","本商品保險費之收取或返還、給付各項保險金或解約金、支付保險單借款或保險單借款本息之收取及其他款項收付之幣別，皆以美元為貨幣單位。要保人及受益人須留意美元在未來兌換成新臺幣將會因匯率不同，產生匯兌上的差異，此差異可能使要保人及受益人享有匯兌價差的收益或造成損失，要保人及受益人須自行承擔該部分之風險及該幣別所屬國家之政治、經濟變動風險。"]
["※","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["※","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["※","人壽保險之死亡給付及年金保險之確定年金給付於被保險人死亡後給付於指定受益人者，依保險法第一百十二條規定不得作為被保險人之遺產，惟如涉有規避遺產稅等稅捐情事者，稽徵機關仍得依據有關稅法規定或納稅者權利保護法第七條所定實質課稅原則辦理。消費者如欲進一步參考實質課稅相關案例，請詳保誠人壽網站。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高67％，最低21％，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線 0809-0809-68)或(網址 http://www.pcalife.com.tw)，以保障您的權益。"]
["※","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]
[]
["保費效益比"]
[]
[null,{"$f":"\"下列表格數值係指投保\"&BNLTRU1_商品名稱&\"(6年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽美滿人生美元定期壽險附約(6年期)，各保單年度末解約金與保險費之比例關係："},null,null,null,null,null,null,null,null,null,{"$f":"\"下列表格數值係指投保\"&BNLTRU1_商品名稱&\"(10年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽美滿人生美元定期壽險附約(10年期)，各保單年度末解約金與保險費之比例關係："}]
[null,null,null,null,null,null,null,null,null,"(單位：%)",null,null,null,null,null,null,null,null,null,"(單位：%)"]
[null,"                    投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲",null,null,"                          投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲"]
[null,null,null,null,"男","女","男","女","男","女",null,null,null,null,"男","女","男","女","男","女"]
[null,1,null,null,0,0,0,0,0,0,null,1,null,null,0,0,0,0,0,0]
[null,2,null,null,0,0,5,5,5,5,null,2,null,null,0,0,9,8,9,10]
[null,3,null,null,0,0,5,3,5,5,null,3,null,null,3,8,10,8,11,12]
[null,4,null,null,0,0,4,2,4,4,null,4,null,null,2,6,10,6,11,13]
[null,5,null,null,0,0,2,2,2,2,null,5,null,null,2,5,9,6,10,12]
[null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)",null,10,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)"]
[]
[null,{"$f":"\"下列表格數值係指投保\"&BNLTRU1_商品名稱&\"(15年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽美滿人生美元定期壽險附約(15年期)，各保單年度末解約金與保險費之比例關係："},null,null,null,null,null,null,null,null,null,{"$f":"\"下列表格數值係指投保\"&BNLTRU1_商品名稱&\"(20年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽美滿人生美元定期壽險附約(20年期)，各保單年度末解約金與保險費之比例關係："}]
[null,null,null,null,null,null,null,null,null,"(單位：%)",null,null,null,null,null,null,null,null,null,"(單位：%)"]
[null,"                    投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲",null,null,"                          投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"60歲"]
[null,null,null,null,"男","女","男","女","男","女",null,null,null,null,"男","女","男","女","男","女"]
[null,1,null,null,0,0,0,0,0,0,null,1,null,null,0,0,0,0,0,0]
[null,2,null,null,4,10,13,9,13,15,null,2,null,null,11,8,16,11,15,18]
[null,3,null,null,8,13,16,11,16,19,null,3,null,null,10,16,21,14.000000000000002,20,24]
[null,4,null,null,6,10,16,11,17,20,null,4,null,null,11,12,22,16,22,26]
[null,5,null,null,6,11,16,10,18,21,null,5,null,null,12,13,23,16,23,27]
[null,10,null,null,5,5,10,7.0000000000000009,11,14.000000000000002,null,10,null,null,11,11,19,14.000000000000002,20,24]
[null,15,null,null,0,0,0,0,0,0,null,15,null,null,8,7.0000000000000009,11,7.0000000000000009,12,15]
[null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)",null,20,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)"]
[]
["2.","保費效益比公式如下："]
[]
["註1：",null,"CVm為第m保單年度之年末解約金。"]
["註2：",null,"GPt為第t保單年度之年繳保險費。"]
["註3：",null,"Endt為第t保單年度之生存保險金(本險無生存保險金，故值為0)。"]
["註4：",null,"m=1~5、10、15、20"]
["註5：",null,"i為113年度之十二個月臺灣銀行股份有限公司、第一商業銀行股份有限公司與合作金庫商業銀行股份有限公司每月初(每月第一個營業日)牌告之二年期定期儲蓄存款最高年利率之平均值(1.72%)。"]
["註6：",null,"Σ為加總之符號。"]
[]
["3.","上述保費效益比是依據主管機關規定，應揭露依被保險人性別，以至少三個主要年齡層之代表年齡計算之數值。"]

{"sheet":"保障明細表 - BNLTRN1附約","index":15,"n_rows":74,"n_cols":22,"rows_kept":74,"cut":false,"hidden":false,"merged":[[11,0,11,7],[2,0,2,19],[10,8,10,19],[33,1,33,19],[34,1,34,19],[21,1,21,19],[22,1,22,19],[23,1,23,19],[32,1,32,19],[29,1,29,19],[30,1,30,19],[31,1,31,19],[10,0,10,7],[11,8,11,19],[12,8,12,19],[24,1,24,19],[26,1,26,19],[27,1,27,19],[28,1,28,19],[17,1,17,19],[18,1,18,19],[19,1,19,19],[15,1,15,19],[16,1,16,19],[12,0,12,7],[45,11,45,13],[46,1,46,3],[46,11,46,13],[40,16,40,17],[40,18,40,19],[42,1,42,3],[42,11,42,13],[43,1,43,3],[43,11,43,13],[40,1,41,3],[40,4,40,5],[40,6,40,7],[40,8,40,9],[40,14,40,15],[55,11,55,13],[56,1,56,3],[56,11,56,13],[47,11,47,13],[54,1,54,3],[54,11,54,13],[55,1,55,3],[38,1,38,9],[38,11,38,19],[52,1,53,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,11,53,13],[52,14,52,15],[52,16,52,17],[44,1,44,3],[44,11,44,13],[45,1,45,3],[50,1,50,9],[50,11,50,19],[52,18,52,19],[40,11,41,13],[69,0,69,1],[69,2,69,19],[60,1,60,3],[60,11,60,13],[61,11,61,13],[64,1,64,19],[65,1,65,19],[66,0,66,1],[66,2,66,19],[67,0,67,1],[67,2,67,19],[68,0,68,1],[68,2,68,19],[57,1,57,3],[57,11,57,13],[58,1,58,3],[58,11,58,13],[59,1,59,3],[59,11,59,13],[70,0,70,1],[70,2,70,19],[71,0,71,1],[71,2,71,19],[73,1,73,19]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"BNLTRN1_商品名稱","v":"保誠人壽喜樂定期壽險附約"}]
[]
[{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"要保人：\",\"要保人：\"&要保人顯示),\"要保人：\")","v":"要保人："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"被保險人：\",\"被保險人：\"&被保人顯示),\"被保險人：\")","v":"被保險人："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"被保險人性別/年齡：\",\"被保險人性別/年齡：\"&被保人年齡性別顯示),\"被保險人性別/年齡：\")","v":"被保險人性別/年齡："},null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"投保金額：               \",\"投保金額：\"&IF(AND(總檢核,BNLTRN1_檢核),TEXT(BNLTRN1_SA,\"#,##0\"),\"\")&\"萬元\"),\"投保金額：               \")","v":"投保金額：               "},null,"回資料輸入_主被保人"]
[{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"繳費年期：\",\"繳費年期：\"&BNLTRN1_年期&\"年\"),\"繳費年期：\")","v":"繳費年期："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"保險期間：\",\"保險期間：\"&BNLTRN1_年期&\"年\"),\"保險期間：\")","v":"保險期間："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"繳別：\",\"繳別：\"&繳別顯示),\"繳別：\")","v":"繳別："},null,null,null,null,null,null,null,null,"回資料輸入_配偶子女"]
[{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"每期原始保費：\",\"每期原始保費：\"&IF(AND(總檢核,BNLTRN1_檢核),TEXT(BNLTRN1_首期表定保費,\"#,##0\"),\"\")&\"元\"),\"每期原始保費：\")","v":"每期原始保費："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"每期折扣後保費：\",\"每期折扣後保費：\"&IF(AND(總檢核,BNLTRN1_檢核),TEXT(BNLTRN1_首期表定保費,\"#,##0\"),\"\")&\"元\"),\"每期折扣後保費：\")","v":"每期折扣後保費："},null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"首期/續期繳費折扣：\",\"首期/續期繳費折扣：\"&繳費折扣_顯示),\"首期/續期繳費折扣：\")","v":"首期/續期繳費折扣："}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
["身故保險金或喪葬費用保險金(註)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"\",TEXT(BNLTRN1_SA*10000,\"#,##0\")), \"\")","v":""}]
["完全失能保險金(註)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,BNLTRN1_檢核),IF(OR(BNLTRN1_SA=0,BNLTRN1_SA=\"\"),\"\",TEXT(BNLTRN1_SA*10000,\"#,##0\")), \"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內身故者，保誠人壽按「保險金額」給付身故保險金，另加計按日數比例計算當期已繳付之未到期保險費。"]
["2.","訂立本附約時，以受監護宣告尚未撤銷者為被保險人，其身故保險金變更為喪葬費用保險金。"]
["3.","被保險人於本附約有效期間內致成保單條款所列完全失能程度之一者，保誠人壽按失能診斷確定當時之「保險金額」給付完全失能保險金，另加計按日數比例計算當期已繳付之未到期保險費。"]
["4.","保誠人壽依規定給付前述身故保險金或喪葬費用保險金或完全失能給付保險金後，本附約效力即行終止。"]
["5.","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
[]
["●",{"$f":"BNLTRN1_商品名稱","v":"保誠人壽喜樂定期壽險附約"}]
[null,"商品備查文號：民國103年11月06日保誠總字第1030527號"]
[null,"逕行修訂文號：民國114年01月01日依金融監督管理委員會113年09月23日金管保壽字第1130427324號函修正"]
[null,"給付項目：身故保險金或喪葬費用保險金、完全失能保險金。"]
[]
["※","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["※","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["※","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["※","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["※","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["※","人壽保險之死亡給付及年金保險之確定年金給付於被保險人死亡後給付於指定受益人者，依保險法第㇐百十二條規定不得作為被保險人之遺產，惟如涉有規避遺產稅等稅捐情事者，稽徵機關仍得依據有關稅法規定或納稅者權利保護法第七條所定實質課稅原則辦理。消費者如欲進一步參考實質課稅相關案例，請詳保誠人壽網站。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高66％，最低21％；如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線0809-0809-68)或(網址http://www.pcalife.com.tw)，以保障您的權益。"]
["※","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]
[]
["保費效益比"]
[]
[null,{"$f":"\"下列表格數值係指投保\"&BNLTRN1_商品名稱&\"(6年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽喜樂定期壽險附約(6年期)，各保單年度末解約金與保險費之比例關係："},null,null,null,null,null,null,null,null,null,{"$f":"\"下列表格數值係指投保\"&BNLTRN1_商品名稱&\"(10年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽喜樂定期壽險附約(10年期)，各保單年度末解約金與保險費之比例關係："}]
[null,null,null,null,null,null,null,null,null,"(單位：%)",null,null,null,null,null,null,null,null,null,"(單位：%)"]
[null,"                    投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲",null,null,"                          投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲"]
[null,null,null,null,"男","女","男","女","男","女",null,null,null,null,"男","女","男","女","男","女"]
[null,1,null,null,0,0,0,0,0,0,null,1,null,null,0,0,0,0,0,0]
[null,2,null,null,0,0,5,5,4,5,null,2,null,null,0,0,9,8,9,11]
[null,3,null,null,0,0,4,3,5,5,null,3,null,null,3,8,10,5,11,13]
[null,4,null,null,0,0,4,2,4,4,null,4,null,null,2,6,10,8,11,13]
[null,5,null,null,0,0,2,2,2,2,null,5,null,null,2,5,9,6,10,12]
[null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)",null,10,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)"]
[]
[null,{"$f":"\"下列表格數值係指投保\"&BNLTRN1_商品名稱&\"(15年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽喜樂定期壽險附約(15年期)，各保單年度末解約金與保險費之比例關係："},null,null,null,null,null,null,null,null,null,{"$f":"\"下列表格數值係指投保\"&BNLTRN1_商品名稱&\"(20年期)，各保單年度末解約金與保險費之比例關係：\"","v":"下列表格數值係指投保保誠人壽喜樂定期壽險附約(20年期)，各保單年度末解約金與保險費之比例關係："}]
[null,null,null,null,null,null,null,null,null,"(單位：%)",null,null,null,null,null,null,null,null,null,"(單位：%)"]
[null,"                    投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"65歲",null,null,"                          投保年齡\n  保單年度",null,null,"20歲",null,"35歲",null,"60歲"]
[null,null,null,null,"男","女","男","女","男","女",null,null,null,null,"男","女","男","女","男","女"]
[null,1,null,null,0,0,0,0,0,0,null,1,null,null,0,0,0,0,0,0]
[null,2,null,null,4,10,13,9,13,15,null,2,null,null,7.0000000000000009,8,17,14.000000000000002,16,19]
[null,3,null,null,5,13,16,9,17,20,null,3,null,null,12,11,21,14.000000000000002,21,25]
[null,4,null,null,6,10,17,11,18,21,null,4,null,null,11,12,23,16,23,27]
[null,5,null,null,6,8,16,10,18,21,null,5,null,null,12,16,23,16,24,28.000000000000004]
[null,10,null,null,5,5,10,7.0000000000000009,11,14.000000000000002,null,10,null,null,12,11,19,13,21,25]
[null,15,null,null,0,0,0,0,0,0,null,15,null,null,8,7.0000000000000009,10,7.0000000000000009,12,15]
[null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)",null,20,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(上表顯示早期解約對保戶不利)"]
[]
["2.","保費效益比公式如下："]
[]
["註1：",null,"CVm為第m保單年度之年末解約金。"]
["註2：",null,"GPt為第t保單年度之年繳保險費。"]
["註3：",null,"Endt為第t保單年度之生存保險金(本險無生存保險金，故值為0)。"]
["註4：",null,"m=1~5、10、15、20"]
["註5：",null,"i為113年度之十二個月臺灣銀行股份有限公司、第一商業銀行股份有限公司與合作金庫商業銀行股份有限公司每月初(每月第一個營業日)牌告之二年期定期儲蓄存款最高年利率之平均值(1.72%)。"]
["註6：",null,"Σ為加總之符號。"]
[]
["3.","上述保費效益比是依據主管機關規定，應揭露依被保險人性別，以至少三個主要年齡層之代表年齡計算之數值。"]

{"sheet":"保障明細表 - ADDNTR2附約","index":16,"n_rows":34,"n_cols":22,"rows_kept":34,"cut":false,"hidden":true,"merged":[[22,1,22,19],[23,0,23,19],[32,1,32,19],[33,1,33,19],[34,1,34,19],[26,1,26,19],[27,1,27,19],[28,1,28,19],[29,1,29,19],[30,1,30,19],[31,1,31,19],[9,14,9,19],[2,0,2,19],[25,1,25,19],[12,1,12,19],[13,1,13,19],[14,1,14,19],[15,1,15,19],[16,1,16,19],[19,1,19,19],[8,0,8,13],[8,14,8,19],[9,0,9,13],[17,1,17,19],[24,0,24,19],[20,1,20,19],[21,1,21,19]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"ADDNTR2_商品名稱","v":"保誠人壽特安心一年期特定傷病美元健康保險附約"}]
[]
["投保對象：主被保險人",null,null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR2_檢核),IF(OR(ADDNTR2_SA=0,ADDNTR2_SA=\"\"),\"\",\"投保金額：\"&TEXT(ADDNTR2_SA, \"#,##0\")&\"萬元\"),\"\")","v":""},null,null,null,null,{"$f":"IF(G5<>\"\",\"繳費年期：\"&ADDNTR2_年期&\"年\",\"\")","v":""},null,null,null,null,{"$f":"IF(G5<>\"\",\"保險期間：\"&ADDNTR2_年期&\"年\",\"\")","v":""},null,null,null,null,"回資料輸入_主被保人"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：美元/元) "]
[]
["給付項目",null,null,null,null,null,null,null,null,null,null,null,null,null,"給付金額 (元)"]
["特定傷病保險金(註)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR2_檢核),IF(OR(ADDNTR2_SA=0,ADDNTR2_SA=\"\"),\"\",TEXT(ADDNTR2_SA*10000,\"#,##0\")), \"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內經醫師診斷確定第一次罹患符合保單條款約定任一「特定傷病」時，保誠人壽按「保險金額」給付「特定傷病保險金」，給付後本附約之效力即行終止。\n被保險人罹患二項以上保單條款約定之「特定傷病」者，保誠人壽僅給付一次「特定傷病保險金」。"]
["※","本附約所稱「特定傷病」係指被保險人自本附約生效日起持續有效30日(但「癌症(重度)」則為90日)以後或自復效日起第一次罹患，並經醫師診斷確定符合保單條款定義之特定傷病。但被保險人因遭受意外傷害事故致成之「特定傷病」不受前述等待期間之限制。續保者亦不受前述等待期間之限制；惟中途加保且加保之當年度附約生效日未滿前述等待期間續保者，則自附約加保生效日起受前述等待期間之限制。"]
["※","本附約保險期間為一年，保險期間屆滿時，要保人得依續保當時被保險人保險年齡交付續保保險費，以逐年使本附約繼續有效，本附約續保年齡最高以保險年齡85歲為限，保誠人壽不得拒絕續保；本附約為保證續保之保險商品，惟續保之保險費費率因被保險人年齡及當時依規定陳報主管機關之費率而有所變動。附約效力的終止請詳閱保單條款之說明。"]
["※","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
["※","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
[]
["●",{"$f":"ADDNTR2_商品名稱","v":"保誠人壽特安心一年期特定傷病美元健康保險附約"}]
[null,"商品備查文號：民國111年06月20日保誠總字第1110510號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：特定傷病保險金"]
[]
["【注意事項】"]
["1.","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["2.","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["3.","本商品為以外幣收付之非投資型人身保險附約，不得與新臺幣收付之人身保險契約辦理契約轉換。"]
["4.","本商品保險費之收取或返還、給付各項保險金及其他款項收付之幣別，皆以美元為貨幣單位。要保人及受益人須留意美元在未來兌換成新臺幣將會因匯率不同，產生匯兌上的差異，此差異可能使要保人及受益人享有匯兌價差的收益或造成損失，要保人及受益人須自行承擔該部分之風險及該幣別所屬國家之政治、經濟變動風險。"]
["5.","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["6.","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["7.","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["8.","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高30%，最低7%，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線 0809-0809-68)或(網址 http://www.pcalife.com.tw)，以保障您的權益。"]
["9.","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]

{"sheet":"保障明細表 - ACCNTR1附約","index":17,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":false,"merged":[[2,0,2,13],[9,0,10,6],[9,8,9,13],[10,8,10,9],[10,10,10,11],[10,12,10,13],[11,0,11,7],[11,8,11,9],[11,10,11,11],[11,12,11,13],[12,0,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[31,0,31,1],[31,2,31,13],[28,1,28,13],[29,1,29,13],[30,1,30,13],[46,1,46,13],[48,1,48,13],[39,1,39,13],[40,1,40,13],[41,1,41,13],[42,1,42,13],[44,1,44,13],[45,1,45,13],[47,1,47,13],[34,1,34,13],[36,1,36,13],[37,1,37,13],[38,1,38,13],[32,0,32,1],[35,1,35,13],[32,2,32,13],[33,0,33,1],[33,2,33,13],[13,0,13,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[27,1,27,13],[17,0,17,7],[18,0,18,7],[19,0,19,7],[19,8,19,9],[19,10,19,11],[19,12,19,13],[22,1,22,13],[23,1,23,13],[24,1,24,13],[25,1,25,13],[26,1,26,13],[54,1,54,13],[55,1,55,13],[56,1,56,13],[50,0,50,13],[51,1,51,13],[52,1,52,13],[53,1,53,13],[13,8,13,9],[13,10,13,11],[13,12,13,13],[14,8,14,9],[14,10,14,11],[14,12,14,13],[15,8,15,9],[15,10,15,11],[15,12,15,13],[16,8,16,9],[16,10,16,11],[16,12,16,13],[17,8,17,9],[17,10,17,11],[17,12,17,13],[18,8,18,9],[18,10,18,11],[18,12,18,13]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",\"投保單位：\"&ACCNTR1_SA&\"單位\"),\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"繳費年期：\"&ACCNTR1_年期&\"年\",\"\")","v":""},null,null,null,null,{"$f":"IF(F5<>\"\",\"保險期間：逹25歲之保單週年日\",\"\")","v":""},null,"回資料輸入_主被保人"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA<>\"\",子女2ACCNTR1_SA<>\"\",子女3ACCNTR1_SA<>\"\"),\"投保單位：\"&MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)&\"單位\",\"\"),\"\")","v":"投保單位：0單位"},null,null,{"$f":"IF(F6<>\"\",\"繳費年期：\"&ACCNTR1_年期&\"年\",\"\")","v":"繳費年期：10年"},null,null,null,null,{"$f":"IF(F6<>\"\",\"保險期間：逹25歲之保單週年日\",\"\")","v":"保險期間：逹25歲之保單週年日"},null,"回資料輸入_配偶子女"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["初次罹患癌症保險金 (註1)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*300,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*300,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["初次罹患特定癌症保險金 (註2)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*150,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*150,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症住院日額保險金(每日) (註3)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症住院手術保險金(每次) (註4)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*10,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*10,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症門診手術保險金(每次) (註5)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*2,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*2,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症放射線治療保險金(每日) (註6)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*0.5,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*0.5,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症化學治療保險金(每日) (註7)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*0.5,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*0.5,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症照護保險金(每日) (註8)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["累積總給付金額限制 (註9)\n(不含「初次罹患癌症保險金」及「初次罹患特定癌症保險金」)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR1_檢核),IF(OR(ACCNTR1_SA=0,ACCNTR1_SA=\"\"),\"\",TEXT(ACCNTR1_SA*1000*2000,\"#,##0\")), \"\")","v":""},null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR1_SA>0,子女2ACCNTR1_SA>0,子女3ACCNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR1_SA,子女2ACCNTR1_SA,子女3ACCNTR1_SA)*1000*2000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內符合「初次診斷確定罹患癌症」者，保誠人壽按其投保單位給付「初次罹患癌症保險金」，但於本附約有效期間以給付1次為限。\n被保險人身故或保險期間屆滿時如符合前項約定未提出申領者，保誠人壽仍按前項約定給付之。"]
["2.","被保險人於本附約有效期間內符合「初次診斷確定罹患特定癌症」者，保誠人壽按其投保單位給付「初次罹患特定癌症保險金」，但於本附約有效期間以給付1次為限。\n被保險人身故或保險期間屆滿時如符合前項約定未提出申領者，保誠人壽仍按前項約定給付之。\n被保險人同時罹患2種以上特定癌症時，保誠人壽僅給付1種「初次罹患特定癌症保險金」。"]
["3.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症而住院診療時，保誠人壽按其投保單位及住院日數(含始日及終日)給付「癌症住院日額保險金」。"]
["4.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症而住院且必須接受手術治療時，就住院期間之手術治療，保誠人壽按其投保單位給付「癌症住院手術保險金」，但每次住院期間以給付1次為限。"]
["5.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症未住院但必須於醫院門診接受門診手術治療時，保誠人壽就被保險人所施行之門診手術，按其投保單位給付「癌症門診手術保險金」。"]
["6.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症而接受放射線治療時(不論住院或門診)，保誠人壽按其投保單位及實際接受放射線治療日數給付「癌症放射線治療保險金」，不論其每日接受放射線治療次數為一次或多次，均以1日計。"]
["7.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症而接受化學治療時(不論住院或門診)，保誠人壽按其投保單位及實際接受化學治療日數給付「癌症化學治療保險金」，不論其每日接受化學治療次數為1次或多次，均以1日計。"]
["8.","被保險人於本附約有效期間內，初次診斷確定罹患癌症、初次診斷確定罹患特定癌症或因癌症及其併發症而住院診療時，保誠人壽按其投保單位及住院日數(含始日及終日)給付「癌症照護保險金」。"]
["9.","因被保險人身故或要保人終止本附約時，如有未到期保險費者，保誠人壽應從當期已繳保險費扣除按日數比例計算已經過期間之保險費後，將其未到期保險費無息退還要保人。\n本附約有效期間內，有下列情形之一時，其效力即行終止："]
["一、",null,"保險期間屆滿。"]
["二、",null,"被保險人依癌症住院日額保險金、癌症住院手術保險金、癌症門診手術保險金、癌症放射線治療保險金、癌症化學治療保險金、癌症照護保險金所申請各項保險金之累積總額達保單條款附表二累積總給付金額限制約定之限額。"]
["三、",null,"被保險人身故。"]
["10.","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["11.","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高24％，最低22％，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線：0809-0809-68，或網站www.pcalife.com.tw)，以保障您的權益。"]
["※","本商品所保障之「癌症」係指為本附約生效日起持續有效90日後，經保單條款所定義之「醫師」診斷確定第1次罹患之「癌症」。"]
["※","「保險期間屆滿日」係指被保險人保險年齡達25歲當年之保單週年日。"]
["※","「住院」係指被保險人符合下列情形之一者，且正式辦理住院手續並確實在醫院接受診療者。但不包含全民健康保險法所稱之日間住院及精神衛生法所稱之日間留院/日間照護："]
[null,"(一) 經醫師診斷罹患癌症或因其併發症所致必須入住醫院接受診療者。"]
[null,"(二) 符合癌症末期(第三、四期)狀態，經醫師判定不再做治癒性醫療，需在醫院接受紓解性治療者。"]
[null,"保誠人壽辦理理賠作業於需要時會參據醫學專業意見審核被保險人住院之必要性。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時會參據醫學專業意見，以作為理賠審核之依據。"]
[]
["●",{"$f":"ACCNTR1_商品名稱","v":"保誠人壽愛寶貝定期癌症健康保險附約"}]
[null,"商品備查文號：民國110年02月25日保誠總字第1100012號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"本保險因費率計算已考慮脫退率，故無解約金"]
[null,"給付項目：初次罹患癌症保險金、初次罹患特定癌症保險金、癌症住院日額保險金、癌症住院手術保險金、癌症門診手術保險金、癌症放射線治療保險金、癌症化學治療保險金、癌症照護保險金"]
[]
["【注意事項】"]
["1.","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
["2.","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["3.","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["4.","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["5.","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["6.","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]

{"sheet":"保障明細表 - ACCNTR2附約","index":18,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,0,2,13],[10,0,11,6],[10,8,10,13],[11,8,11,9],[11,10,11,11],[11,12,11,13],[14,8,14,9],[14,10,14,11],[14,12,14,13],[15,8,15,9],[15,10,15,11],[15,12,15,13],[12,0,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[13,0,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[46,1,46,13],[14,0,14,7],[15,0,15,7],[29,1,29,13],[30,1,30,13],[31,1,31,13],[32,1,32,13],[38,1,38,13],[39,1,39,13],[41,0,41,13],[42,1,42,13],[43,1,43,13],[44,1,44,13],[27,1,27,13],[28,1,28,13],[33,1,33,13],[20,1,20,13],[16,0,16,7],[45,1,45,13],[34,1,34,13],[36,1,36,13],[37,1,37,13],[21,1,21,13],[22,1,22,13],[23,1,23,13],[24,1,24,13],[25,1,25,13],[26,1,26,13],[16,8,16,9],[16,10,16,11],[16,12,16,13],[19,1,19,13]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",\"投保金額：\"&ACCNTR2_保額&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"繳費年期：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"保險期間：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_主被保人"]
["投保對象：配偶",null,null,null,null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",\"投保金額：\"&配偶ACCNTR2_SA&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"繳費年期：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"保險期間：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_配偶子女"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA<>\"\",子女2ACCNTR2_SA<>\"\",子女3ACCNTR2_SA<>\"\"),\"投保金額：\"&MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)&\"萬元\",\"\"),\"\")","v":"投保金額：0萬元"},null,null,{"$f":"IF(F7<>\"\",\"繳費年期：\"&ACCNTR2_年期&\"年\",\"\")","v":"繳費年期：1年"},null,null,{"$f":"IF(F7<>\"\",\"保險期間：\"&ACCNTR2_年期&\"年\",\"\")","v":"保險期間：1年"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["癌症標靶治療費用保險金 (終身以1次為限)(註1)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",TEXT(ACCNTR2_保額*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",TEXT(配偶ACCNTR2_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA>0,子女2ACCNTR2_SA>0,子女3ACCNTR2_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症住院手術保險金/每次 (註2)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",TEXT(ACCNTR2_保額*10000*0.3,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",TEXT(配偶ACCNTR2_SA*10000*0.3,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA>0,子女2ACCNTR2_SA>0,子女3ACCNTR2_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)*10000*0.3,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症門診手術保險金/每次 (註3)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",TEXT(ACCNTR2_保額*10000*0.06,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",TEXT(配偶ACCNTR2_SA*10000*0.06,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA>0,子女2ACCNTR2_SA>0,子女3ACCNTR2_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)*10000*0.06,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症放射線治療保險金/每日 (註4)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",TEXT(ACCNTR2_保額*10000*0.01,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",TEXT(配偶ACCNTR2_SA*10000*0.01,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA>0,子女2ACCNTR2_SA>0,子女3ACCNTR2_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)*10000*0.01,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["癌症化學治療保險金/每日 (註5)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR2_檢核),IF(OR(ACCNTR2_SA=0,ACCNTR2_SA=\"\"),\"\",TEXT(ACCNTR2_保額*10000*0.01,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR2_檢核),IF(OR(配偶ACCNTR2_SA=0,配偶ACCNTR2_SA=\"\"),\"\",TEXT(配偶ACCNTR2_SA*10000*0.01,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR2_SA>0,子女2ACCNTR2_SA>0,子女3ACCNTR2_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR2_SA,子女2ACCNTR2_SA,子女3ACCNTR2_SA)*10000*0.01,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內，初次診斷確定罹患癌症且因癌症及其併發症必須接受標靶治療，保誠人壽按其「保險金額」給付「癌症標靶治療費用保險金」。本項給付終身以給付1次為限。"]
["2.","被保險人於本附約有效期間內，初次診斷確定罹患癌症且因癌症及其併發症必須接受住院手術治療，就住院期間之手術治療，保誠人壽按其「保險金額」的30％給付「癌症住院手術保險金」。但每次住院期間以給付1次為限。"]
["3.","被保險人於本附約有效期間內，初次診斷確定罹患癌症且因癌症及其併發症必須接受門診手術治療，保誠人壽就被保險人所施行之門診手術，每次門診手術按其「保險金額」的6％給付「癌症門診手術保險金」。"]
["4.","被保險人於本附約有效期間內，初次診斷確定罹患癌症且因癌症及其併發症必須接受放射線治療(不論住院或門診)，保誠人壽按其「保險金額」的1％乘以實際接受放射線治療日數給付「癌症放射線治療保險金」，不論其每日接受放射線治療次數為1次或多次，均以1日計。\n如被保險人以口服化學藥物方式治療者，不論每次領取口服化學藥物量天數為1日或多日，皆以1日計算。"]
["5.","被保險人於本附約有效期間內，初次診斷確定罹患癌症且因癌症及其併發症必須接受化學治療(不論住院或門診)，保誠人壽按其「保險金額」的1％乘以實際接受化學治療日數給付「癌症化學治療保險金」，不論其每日接受化學治療次數為1次或多次，均以1日計。\n如被保險人以口服化學藥物方式治療者，不論每次領取口服化學藥物量天數為1日或多日，皆以1日計算。"]
["※","「住院」係指被保險人符合下列情形之一者，且正式辦理住院手續並確實在醫院接受診療者。但不包含全民健康保險法所稱之日間住院及精神衛生法所稱之日間留院/日間照護："]
[null,"(一) 經醫師診斷罹患癌症或因其併發症所致必須入住醫院接受診療者。"]
[null,"(二) 符合癌症末期(第三、四期)狀態，經醫師判定不再做治癒性醫療，需在醫院接受紓解性治療者。"]
[null,"保誠人壽辦理理賠作業於需要時會參據醫學專業意見審核被保險人住院之必要性。"]
["※","「初次診斷確定罹患癌症」係指被保險人於本附約生效日前未曾罹患癌症，而自本附約生效日起持續有效90日以後或自復效日起始經醫師診斷確定第一次罹患癌症。續保者不受前述90日等待期間之限制；惟中途加保且加保之當年度附約生效日未滿90日續保者，則自附約加保生效日起受90日之限制。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時會參據醫學專業意見，以作為理賠審核之依據。"]
["※","本附約保險期間為一年，保險期間屆滿時，要保人得依續保當時被保險人保險年齡交付續保保險費，以逐年使本附約繼續有效，本附約續保年齡最高以保險年齡85歲為限。若本附約之被保險人為主契約之被保險人子女，其續保年齡最高以保險年齡23歲為限。保誠人壽不得拒絕續保；本附約為保證續保之保險商品，惟續保之保險費費率因被保險人年齡及當時依規定陳報主管機關之費率而有所變動。附約效力的終止請詳閱保單條款之說明。"]
["※","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高23％，最低22％，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線0809-0809-68或網址http://www.pcalife.com.tw)，以保障您的權益。"]
["※","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
[]
["●",{"$f":"ACCNTR2_商品名稱","v":"保誠人壽標靶守護防癌健康保險附約"}]
[null,"商品備查文號：民國110年08月04日保誠總字第1100515號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：癌症標靶治療費用保險金、癌症住院手術保險金、癌症門診手術保險金、癌症放射線治療保險金、癌症化學治療保險金"]
[]
["【注意事項】"]
["1.","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["2.","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["3.","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["4.","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["5.","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]

{"sheet":"保障明細表 - ACCNTR3附約","index":19,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[[2,0,2,13],[10,0,11,6],[10,8,10,13],[11,8,11,9],[11,10,11,11],[11,12,11,13],[14,0,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[12,0,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[13,0,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[35,0,35,13],[36,1,36,13],[37,1,37,13],[25,1,25,13],[26,1,26,13],[27,1,27,13],[28,1,28,13],[32,1,32,13],[33,1,33,13],[17,1,17,13],[18,1,18,13],[19,1,19,13],[20,1,20,13],[21,1,21,13],[22,1,22,13],[23,1,23,13],[24,1,24,13],[31,1,31,13],[30,1,30,13],[38,1,38,13],[39,1,39,13],[40,1,40,13],[41,1,41,13],[42,1,42,13]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR3_檢核),IF(OR(ACCNTR3_SA=0,ACCNTR3_SA=\"\"),\"\",\"投保金額：\"&ACCNTR3_保額&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"繳費年期：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"保險期間：\"&ACCNTR2_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_主被保人"]
["投保對象：配偶",null,null,null,null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR3_檢核),IF(OR(配偶ACCNTR3_SA=0,配偶ACCNTR3_SA=\"\"),\"\",\"投保金額：\"&配偶ACCNTR3_SA&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"繳費年期：\"&ACCNTR3_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"保險期間：\"&ACCNTR3_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_配偶子女"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR3_SA<>\"\",子女2ACCNTR3_SA<>\"\",子女3ACCNTR3_SA<>\"\"),\"投保金額：\"&MAX(子女1ACCNTR3_SA,子女2ACCNTR3_SA,子女3ACCNTR3_SA)&\"萬元\",\"\"),\"\")","v":"投保金額：0萬元"},null,null,{"$f":"IF(F7<>\"\",\"繳費年期：\"&ACCNTR3_年期&\"年\",\"\")","v":"繳費年期：1年"},null,null,{"$f":"IF(F7<>\"\",\"保險期間：\"&ACCNTR3_年期&\"年\",\"\")","v":"保險期間：1年"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["初次罹患癌症(初期)或癌症(輕度)保險金 (終身以1次為限)(註1)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR3_檢核),IF(OR(ACCNTR3_SA=0,ACCNTR3_SA=\"\"),\"\",TEXT(ACCNTR3_SA*10000*0.6,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR3_檢核),IF(OR(配偶ACCNTR3_SA=0,配偶ACCNTR3_SA=\"\"),\"\",TEXT(配偶ACCNTR3_SA*10000*0.6,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR3_SA>0,子女2ACCNTR3_SA>0,子女3ACCNTR3_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR3_SA,子女2ACCNTR3_SA,子女3ACCNTR3_SA)*10000*0.6,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["初次罹患癌症(重度)保險金 (以1次為限)(註2)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR3_檢核),IF(OR(ACCNTR3_SA=0,ACCNTR3_SA=\"\"),\"\",TEXT(ACCNTR3_SA*10000*3.6,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR3_檢核),IF(OR(配偶ACCNTR3_SA=0,配偶ACCNTR3_SA=\"\"),\"\",TEXT(配偶ACCNTR3_SA*10000*3.6,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR3_SA>0,子女2ACCNTR3_SA>0,子女3ACCNTR3_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR3_SA,子女2ACCNTR3_SA,子女3ACCNTR3_SA)*10000*3.6,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["重度癌症照護保險金 (每次)(每年給付1次，共給付3次)(註3)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ACCNTR3_檢核),IF(OR(ACCNTR3_SA=0,ACCNTR3_SA=\"\"),\"\",TEXT(ACCNTR3_SA*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ACCNTR3_檢核),IF(OR(配偶ACCNTR3_SA=0,配偶ACCNTR3_SA=\"\"),\"\",TEXT(配偶ACCNTR3_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ACCNTR3_SA>0,子女2ACCNTR3_SA>0,子女3ACCNTR3_SA>0),IF(商品序號=1,TEXT(MAX(子女1ACCNTR3_SA,子女2ACCNTR3_SA,子女3ACCNTR3_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","被保險人於本附約有效期間內符合「初次診斷確定罹患癌症(初期)或癌症(輕度)」者，保誠人壽依「保險金額」之60%給付「初次罹患癌症(初期)或癌症(輕度)保險金」。\n被保險人身故或保險期間屆滿時如符合前項約定未提出申領者，保誠人壽仍按前項約定給付之。\n「初次罹患癌症(初期)或癌症(輕度)保險金」終身以給付1次為限。"]
["2.","被保險人於本附約有效期間內符合「初次診斷確定罹患癌症(重度)」者，保誠人壽依「保險金額」之360%給付「初次罹患癌症(重度)保險金」。\n被保險人身故或保險期間屆滿時如符合前項約定未提出申領者，保誠人壽仍按前項約定給付之。\n「初次罹患癌症(重度)保險金」以給付1次為限，被保險人同時罹患二種以上之「癌症(重度)」時，保誠人壽僅給付1次「初次罹患癌症(重度)保險金」。\n保誠人壽依約定給付「初次罹患癌症(重度)保險金」後，本附約效力即行終止，本附約當期已繳付之未到期保險費將不予退還，亦不併入「初次罹患癌症(重度)保險金」之給付。"]
["3.","被保險人符合保單條款「初次罹患癌症(重度)保險金」給付條件時，且自「癌症(重度)診斷確定日」及以後每年之相當日仍生存者(無相當日者為該月之末日)，保誠人壽依「保險金額」給付「重度癌症照護保險金」，總共給付3次，不受本附約終止之限制。\n被保險人身故時，如領取「重度癌症照護保險金」未達3次者，保誠人壽按未給付次數之總餘額，給付予被保險人之法定繼承人。"]
["※","「癌症」等待期間為本附約生效日起持續有效90日之期間，詳請參閱保單條款。"]
["※","「癌症」係指組織細胞有惡性細胞不斷生長、擴張及對組織侵害的特性之惡性腫瘤或惡性白血球過多症，經病理檢驗確定符合最近採用之「國際疾病傷害及死因分類標準」版本歸屬於惡性腫瘤或原位癌之疾病。詳請參閱保單條款。"]
["※","「初次診斷確定罹患癌症(初期)或癌症(輕度)」係指被保險人於本附約生效日前未曾罹患癌症，而自本附約生效日起持續有效90日以後或自復效日起始經醫師診斷確定第一次罹患癌症(初期)或癌症(輕度)。續保者不受前述90日等待期間之限制；惟中途加保本附約且加保之當年度本附約生效日未滿90日續保者，則自本附約加保生效日起仍受前述90日等待期間之限制。"]
["※","「初次診斷確定罹患癌症(重度)」係指被保險人於本附約生效日前未曾罹患癌症，而自本附約生效日起持續有效90日以後或自復效日起始經醫師診斷確定第一次罹患癌症(重度)。續保者不受前述90日等待期間之限制；惟中途加保本附約且加保之當年度本附約生效日未滿90日續保者，則自本附約加保生效日起仍受前述90日等待期間之限制。"]
["※","「癌症(重度)診斷確定日」係指經相關檢查確認後，始開立符合前述癌症(重度)定義之相關病理切片檢驗報告或其他足以證明為惡性腫瘤之檢驗報告所載的診斷確定日。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時會參據醫學專業意見，以作為理賠審核之依據。"]
["※","本附約保險期間為一年，保險期間屆滿時，要保人得依續保當時被保險人保險年齡交付續保保險費，以逐年使本附約繼續有效，本附約續保年齡最高以保險年齡85歲為限。若本附約之被保險人為主契約之被保險人子女，其續保年齡最高以保險年齡23歲為限。保誠人壽不得拒絕續保；本附約為保證續保之保險商品，惟續保之保險費費率因被保險人年齡及當時依規定陳報主管機關之費率而有所變動。附約效力的終止請詳閱保單條款之說明。"]
["※","本保險為不分紅保險單，不參加紅利分配，並無紅利給付項目。"]
["※","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
[]
["●",{"$f":"ACCNTR3_商品名稱","v":"保誠人壽愛要守護防癌健康保險附約"}]
[null,"商品備查文號：民國112年07月31日保誠總字第1120566號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：初次罹患癌症(初期)或癌症(輕度)保險金、初次罹患癌症(重度)保險金、重度癌症照護保險金"]
[]
["【注意事項】"]
["1.","投保後解約或不繼續繳費可能不利消費者，請慎選符合需求之保險商品。"]
["2.","保險契約各項權利義務皆詳列於保單條款，消費者務必詳加閱讀了解，並把握保單契約撤銷之時效(收到保單翌日起算十日內)。"]
["3.","本商品為保險商品，受人身保險安定基金保障，非屬存款，故不受存款保險之保障。"]
["4.","本商品經保誠人壽合格簽署人員檢視其內容業已符合一般精算原則及保險法令，惟為確保權益，基於保險公司與消費者衡平對等原則，消費者仍應詳加閱讀保險單條款與相關文件，審慎選擇保險商品。本商品如有虛偽不實或違法情事，應由保誠人壽及負責人依法負責。"]
["5.","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["6.","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高31％，最低23％，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線 0809-0809-68)或(網址 http://www.pcalife.com.tw)，以保障您的權益。"]
["7.","本商品係由保誠人壽提供並負擔基於保險契約所生之權利義務，與保誠人壽合作之各保險代理人或保險經紀人協助招攬及代收保費(含保險文件之轉交)，承保與否及保險給付之責任由保誠人壽負責，惟各保險代理人或保險經紀人並不因此而與保誠人壽成立合夥、委任或僱傭等任何關係。"]

{"sheet":"保障明細表 - ADDNTR1附約","index":20,"n_rows":40,"n_cols":16,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,0,2,13],[10,0,11,6],[10,8,10,13],[11,8,11,9],[11,10,11,11],[11,12,11,13],[14,0,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[12,0,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[13,0,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[39,1,39,13],[25,1,25,13],[27,1,27,13],[32,1,32,13],[24,2,24,13],[28,2,28,13],[30,2,30,13],[33,1,33,13],[34,1,34,13],[36,1,36,13],[37,1,37,13],[38,1,38,13],[31,1,31,13],[29,2,29,13],[26,1,26,13],[22,2,22,13],[23,2,23,13],[17,2,17,13],[18,2,18,13],[19,2,19,13],[20,2,20,13],[21,2,21,13]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR1_檢核),IF(OR(ADDNTR1_SA=0,ADDNTR1_SA=\"\"),\"\",\"投保金額：\"&TEXT(ADDNTR1_SA, \"#,##0\")&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"繳費年期：\"&ADDNTR1_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"保險期間：\"&ADDNTR1_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_主被保人"]
["投保對象：配偶",null,null,null,null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ADDNTR1_檢核),IF(OR(配偶ADDNTR1_SA=0,配偶ADDNTR1_SA=\"\"),\"\",\"投保金額：\"&TEXT(配偶ADDNTR1_SA, \"#,##0\")&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"繳費年期：\"&ADDNTR1_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"保險期間：\"&ADDNTR1_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_配偶子女"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ADDNTR1_SA<>\"\",子女2ADDNTR1_SA<>\"\",子女3ADDNTR1_SA<>\"\"),\"投保金額：\"&MAX(子女1ADDNTR1_SA,子女2ADDNTR1_SA,子女3ADDNTR1_SA)&\"萬元\",\"\"),\"\")","v":"投保金額：0萬元"},null,null,{"$f":"IF(F7<>\"\",\"繳費年期：\"&ADDNTR1_年期&\"年\",\"\")","v":"繳費年期：1年"},null,null,{"$f":"IF(F7<>\"\",\"保險期間：\"&ADDNTR1_年期&\"年\",\"\")","v":"保險期間：1年"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["意外身故 (100%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR1_檢核),IF(OR(ADDNTR1_SA=0,ADDNTR1_SA=\"\"),\"\",TEXT(ADDNTR1_SA*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ADDNTR1_檢核),IF(OR(配偶ADDNTR1_SA=0,配偶ADDNTR1_SA=\"\"),\"\",TEXT(配偶ADDNTR1_SA*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ADDNTR1_SA>0,子女2ADDNTR1_SA>0,子女3ADDNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ADDNTR1_SA,子女2ADDNTR1_SA,子女3ADDNTR1_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第一級失能 (100%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR1_檢核),IF(OR(ADDNTR1_SA=0,ADDNTR1_SA=\"\"),\"\",TEXT(ADDNTR1_SA*10000*11,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ADDNTR1_檢核),IF(OR(配偶ADDNTR1_SA=0,配偶ADDNTR1_SA=\"\"),\"\",TEXT(配偶ADDNTR1_SA*10000*11,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ADDNTR1_SA>0,子女2ADDNTR1_SA>0,子女3ADDNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ADDNTR1_SA,子女2ADDNTR1_SA,子女3ADDNTR1_SA)*10000*11,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第十一級失能 (5%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ADDNTR1_檢核),IF(OR(ADDNTR1_SA=0,ADDNTR1_SA=\"\"),\"\",TEXT(ADDNTR1_SA*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ADDNTR1_檢核),IF(OR(配偶ADDNTR1_SA=0,配偶ADDNTR1_SA=\"\"),\"\",TEXT(配偶ADDNTR1_SA*10000,\"#,##0\")), \"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ADDNTR1_SA>0,子女2ADDNTR1_SA>0,子女3ADDNTR1_SA>0),IF(商品序號=1,TEXT(MAX(子女1ADDNTR1_SA,子女2ADDNTR1_SA,子女3ADDNTR1_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","(1)","被保險人於本附約有效期間內因疾病或意外傷害事故第一次罹患，並經醫師診斷確定符合保單條款定義之「輕度重大疾病」時，保誠人壽按保險金額給付「輕度重大疾病保險金」，本項給付終身以給付1次為限。"]
[null,"(2)","「輕度重大疾病」共四項，包含(一) 急性心肌梗塞(輕度)、(二) 腦中風後障礙(輕度)、(三) 癌症(輕度)、(四) 癱瘓(輕度)。"]
["2.","(1)","被保險人於本附約有效期間內因疾病或意外傷害事故第一次罹患，並經醫師診斷確定符合保單條款定義之「重大疾病」時，保誠人壽按保險金額之11倍給付「重大疾病保險金」後本附約之效力即行終止。"]
[null,"(2)","被保險人同時罹患二項以上保單條款定義之「重大疾病」者，保誠人壽僅給付1次「重大疾病保險金」。"]
[null,"(3)","若曾申領「輕度重大疾病保險金」者，「重大疾病保險金」給付金額將扣除已申領之「輕度重大疾病保險金」。"]
[null,"(4)","「重大疾病」共七項，包含(一) 急性心肌梗塞(重度)、(二) 冠狀動脈繞道手術、(三) 末期腎病變、(四) 腦中風後障礙(重度)、(五) 癌症(重度)、(六) 癱瘓(重度)、(七) 重大器官移植或造血幹細胞移植。"]
["3.","(1)","被保險人於本附約有效期間內因疾病或意外傷害事故第一次罹患，並經醫師診斷確定符合保單條款定義之「重大疾病」，且自「診斷確定日」及以後每年之相當日仍生存者(無相當日者為該月之末日)，保誠人壽每年按保險金額給付「重大疾病分期保險金」，總共給付10次，不受本附約終止之限制。"]
[null,"(2)","被保險人身故時，如領取「重大疾病分期保險金」未達10次時，保誠人壽按未給付次數之總餘額，給付予主契約身故保險金之受益人，若主契約無身故保險金或主契約身故保險金之受益人已身故，則給付予本附約被保險人之法定繼承人。"]
["4.","契約有效期間與續保限制"]
[null,"本附約保險期間為一年，保險期間屆滿時，要保人得依續保當時被保險人保險年齡交付續保保險費，以逐年使本附約繼續有效，保誠人壽不得拒絕續保，惟保誠人壽保留調整續保時之保險費之權利；續保年齡最高以保險年齡75歲為限。若本附約之被保險人為主契約之被保險人子女，其續保年齡最高以保險年齡23歲為限。本附約續保時，按續保生效當時依規定陳報主管機關之費率及被保險人年齡重新計算保險費，但不得針對個別被保險人身體狀況調整之。附約效力的終止請詳閱保單條款之說明。"]
["5.","疾病等待期"]
[null,"(1)","「疾病」係指被保險人自本附約生效日起持續有效90日以後或復效日起所發生之疾病。"]
[null,"(2)","「輕度重大疾病」或「重大疾病」係指被保險人自本附約生效日起持續有效90日以後或復效日起第一次罹患，並經醫師診斷確定符合保單條款定義之輕度重大疾病或重大疾病者。 但被保險人因遭受意外傷害事故致成之「輕度重大疾病」或「重大疾病」不受前述90日等待期間之限制。"]
[null,"(3)","續保者不受「疾病」、「輕度重大疾病」及「重大疾病」90日等待期間之限制；惟中途加保且加保之當年度附約生效日未滿90日續保者，則自附約加保生效日起受90日之限制。"]
["6.","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
["※","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時會參據醫學專業意見，以作為理賠審核之依據。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買本商品前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)最高37.5％，最低37.5％，如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市信義區松智路1號8樓，免付費客戶服務/申訴專線：0809-0809-68，或網站www.pcalife.com.tw)，以保障您的權益。"]
[]
["●",{"$f":"ADDNTR1_商品名稱","v":"保誠人壽一年定期重大疾病健康保險附約(乙型)"}]
[null,"商品備查文號：民國105年04月22日保誠總字第1050085號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：輕度重大疾病保險金、重大疾病保險金、重大疾病分期保險金"]

{"sheet":"保障明細表 - DPAA & ML附約","index":21,"n_rows":73,"n_cols":16,"rows_kept":73,"cut":false,"hidden":false,"merged":[[62,1,62,13],[63,1,63,13],[64,1,64,13],[65,1,65,13],[66,1,66,13],[69,1,69,13],[70,1,70,13],[55,10,55,11],[55,12,55,13],[53,10,53,11],[53,12,53,13],[23,0,23,7],[23,8,23,9],[23,10,23,11],[23,12,23,13],[33,1,33,13],[32,1,32,13],[31,1,31,13],[30,1,30,13],[29,1,29,13],[28,1,28,13],[26,1,26,13],[27,1,27,13],[21,10,21,11],[21,12,21,13],[22,0,22,7],[22,8,22,9],[22,10,22,11],[22,12,22,13],[19,0,19,7],[19,8,19,9],[19,10,19,11],[19,12,19,13],[20,0,20,7],[20,8,20,9],[20,10,20,11],[20,12,20,13],[13,0,13,7],[13,8,13,9],[13,10,13,11],[13,12,13,13],[14,0,14,7],[14,8,14,9],[14,10,14,11],[14,12,14,13],[2,0,2,13],[10,8,10,13],[11,8,11,9],[11,10,11,11],[11,12,11,13],[12,0,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[10,0,11,6],[71,1,71,13],[73,1,73,13],[68,1,68,13],[72,1,72,13],[35,1,35,13],[36,1,36,13],[37,1,37,13],[38,1,38,13],[42,0,42,13],[58,1,58,13],[59,1,59,13],[60,1,60,13],[61,1,61,13],[50,0,51,7],[50,8,50,13],[51,8,51,9],[51,10,51,11],[51,12,51,13],[52,0,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[53,0,53,7],[53,8,53,9],[54,0,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,13],[55,0,55,7],[55,8,55,9],[15,0,15,7],[15,8,15,9],[15,10,15,11],[15,12,15,13],[16,0,16,7],[16,8,16,9],[17,0,17,7],[17,8,17,9],[17,10,17,11],[17,12,17,13],[18,0,18,7],[18,8,18,9],[18,10,18,11],[18,12,18,13],[16,10,16,11],[16,12,16,13],[21,0,21,7],[21,8,21,9]]}
["保障明細表",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"列印日期：\"&YEAR(TODAY())-1911&\"/\"&RIGHT(\"0\"&MONTH(TODAY()),2)&\"/\"&RIGHT(\"0\"&DAY(TODAY()),2)&\"  \"","v":"列印日期：114/01/22  "}]
[]
[{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",\"投保金額：\"&TEXT(DPAA_SA,\"#,##0\")&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"繳費年期：\"&DPAA_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F5<>\"\",\"保險期間：\"&DPAA_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_主被保人"]
["投保對象：配偶",null,null,null,null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",\"投保金額：\"&TEXT(配偶DPAA_SA,\"#,##0\")&\"萬元\"),\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"繳費年期：\"&DPAA_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F6<>\"\",\"保險期間：\"&DPAA_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_配偶子女"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA<>\"\",子女2DPAA_SA<>\"\",子女3DPAA_SA<>\"\"),\"投保金額：\"&TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA),\"#,##0\")&\"萬元\",\"\"),\"\")","v":"投保金額：0萬元"},null,null,{"$f":"IF(F7<>\"\",\"繳費年期：\"&DPAA_年期&\"年\",\"\")","v":"繳費年期：1年"},null,null,{"$f":"IF(F7<>\"\",\"保險期間：\"&DPAA_年期&\"年\",\"\")","v":"保險期間：1年"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["意外身故 (100%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第一級失能 (100%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第二級失能 (90%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.9,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.9,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.9,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第三級失能 (80%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.8,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.8,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.8,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第四級失能 (70%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.7,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.7,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.7,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第五級失能 (60%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.6,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.6,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.6,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第六級失能 (50%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.5,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.5,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.5,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第七級失能 (40%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.4,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.4,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.4,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第八級失能 (30%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.3,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.3,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.3,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第九級失能 (20%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.2,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.2,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.2,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第十級失能 (10%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.1,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外第十一級失能 (5%投保金額)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,DPAA_檢核),IF(OR(DPAA_SA=0,DPAA_SA=\"\"),\"\",TEXT(DPAA_SA*10000*0.05,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶DPAA_檢核),IF(OR(配偶DPAA_SA=0,配偶DPAA_SA=\"\"),\"\",TEXT(配偶DPAA_SA*10000*0.05,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1DPAA_SA>0,子女2DPAA_SA>0,子女3DPAA_SA>0),IF(商品序號=1,TEXT(MAX(子女1DPAA_SA,子女2DPAA_SA,子女3DPAA_SA)*10000*0.05,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","以未滿15足歲之未成年人為被保險人，除喪葬費用之給付外，其餘死亡給付之約定於被保險人滿15足歲之日起發生效力；被保險人滿15足歲前死亡者，其身故保險金變更為喪葬費用保險金。喪葬費用保險金以遺產稅喪葬費用扣除額之一半為限，其超過部分保誠人壽無息退還該超過部分之已繳保險費。\n以受監護宣告尚未撤銷者為被保險人，其身故保險金均變更為喪葬費用保險金。"]
["2.","本附約保險期間為一年且不保證續保。附約保險期間屆滿時，經保誠人壽同意，並收取續約保險費後，附約得逐年繼續有效。附約效力的終止請詳閱保單條款之說明。"]
["3.","本附約續保年齡最高以保險年齡80歲為限；若本附約之被保險人為主契約之被保險人子女，其續保年齡最高以保險年齡23歲為限。"]
["4.","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時得參據醫學專業意見，或對被保險人的身體予以檢驗，以作為理賠審核之依據。"]
["5.","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
["※","人壽保險之死亡給付及年金保險之確定年金給付於被保險人死亡後給付於指定受益人者，依保險法第一百十二條規定不得作為被保險人之遺產，惟如涉有規避遺產稅等稅捐情事者，稽徵機關仍得依據有關稅法規定或納稅者權利保護法第七條所定實質課稅原則辦理。消費者如欲進一步參考實質課稅相關案例，請詳保誠人壽網站。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)為22%(含1％特別準備金提存率)；如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市松智路1號8樓，免付費客戶服務/申訴專線：0809-0809-68，網址：http://www.pcalife.com.tw)，以保障您的權益。"]
[]
["●",{"$f":"DPAA_商品名稱","v":"保誠人壽人身意外傷害保險附約(111)"}]
[null,"商品核准文號：財政部83年09月26日台財保字第832060178號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：意外身故、喪葬費用、失能給付"]
[]
["保障明細表"]
[]
[{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[]
["投保對象：主被保險人",null,null,null,null,{"$f":"IF(AND(總檢核,ML_檢核),IF(OR(ML_SA=0,ML_SA=\"\"),\"\",\"投保計劃：\"&ML_SA&\"計劃\"),\"\")","v":""},null,null,{"$f":"IF(F45<>\"\",\"繳費年期：\"&ML_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F45<>\"\",\"保險期間：\"&ML_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_主被保人"]
["投保對象：配偶",null,null,null,null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ML_檢核),IF(OR(配偶ML_SA=0,配偶ML_SA=\"\"),\"\",\"投保計劃：\"&配偶ML_SA&\"計劃\"),\"\")","v":""},null,null,{"$f":"IF(F46<>\"\",\"繳費年期：\"&ML_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F46<>\"\",\"保險期間：\"&ML_年期&\"年\",\"\")","v":""},null,null,null,"回資料輸入_配偶子女"]
["投保對象：子女",null,null,null,null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ML_SA>0,子女2ML_SA>0,子女3ML_SA>0),\"投保計劃：\"&MAX(子女1ML_SA,子女2ML_SA,子女3ML_SA)&\"計劃\",\"\"),\"\")","v":""},null,null,{"$f":"IF(F47<>\"\",\"繳費年期：\"&ML_年期&\"年\",\"\")","v":""},null,null,{"$f":"IF(F47<>\"\",\"保險期間：\"&ML_年期&\"年\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(單位：新臺幣/元) "]
[]
["給付項目",null,null,null,null,null,null,null,"給付金額 (元)"]
[null,null,null,null,null,null,null,null,"本人",null,"配偶",null,"子女"]
["意外傷害門診醫療費用保險金(住院前一週及出院後二週，每日)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ML_檢核),IF(OR(ML_SA=0,ML_SA=\"\"),\"\",TEXT(ML_SA*1000*0.05,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ML_檢核),IF(OR(配偶ML_SA=0,配偶ML_SA=\"\"),\"\",TEXT(配偶ML_SA*1000*0.05,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ML_SA>0,子女2ML_SA>0,子女3ML_SA>0),IF(商品序號=1,TEXT(MAX(子女1ML_SA,子女2ML_SA,子女3ML_SA)*1000*0.05,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外傷害住院保險金(每日，同次住院最高120日，註1)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ML_檢核),IF(OR(ML_SA=0,ML_SA=\"\"),\"\",TEXT(ML_SA*1000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ML_檢核),IF(OR(配偶ML_SA=0,配偶ML_SA=\"\"),\"\",TEXT(配偶ML_SA*1000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ML_SA>0,子女2ML_SA>0,子女3ML_SA>0),IF(商品序號=1,TEXT(MAX(子女1ML_SA,子女2ML_SA,子女3ML_SA)*1000*0.1,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外傷害住院手術費用保險金(右列金額x2%~300%，註2)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ML_檢核),IF(OR(ML_SA=0,ML_SA=\"\"),\"\",TEXT(ML_SA*1000*2,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ML_檢核),IF(OR(配偶ML_SA=0,配偶ML_SA=\"\"),\"\",TEXT(配偶ML_SA*1000*2,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ML_SA>0,子女2ML_SA>0,子女3ML_SA>0),IF(商品序號=1,TEXT(MAX(子女1ML_SA,子女2ML_SA,子女3ML_SA)*1000*2,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
["意外傷害加護病房費用保險金(每日，同次住院最高120日)",null,null,null,null,null,null,null,{"$f":"IF(AND(總檢核,ML_檢核),IF(OR(ML_SA=0,ML_SA=\"\"),\"\",TEXT(ML_SA*1000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,配偶全部檢核=1,配偶投保參數=1,配偶ML_檢核),IF(OR(配偶ML_SA=0,配偶ML_SA=\"\"),\"\",TEXT(配偶ML_SA*1000*0.1,\"#,##0\")),\"\")","v":""},null,{"$f":"IF(AND(總檢核,全部子女投保參數=1),IF(OR(子女1ML_SA>0,子女2ML_SA>0,子女3ML_SA>0),IF(商品序號=1,TEXT(MAX(子女1ML_SA,子女2ML_SA,子女3ML_SA)*1000*0.1,\"#,##0\"),\"\"),\"\"),\"\")","v":""}]
[]
["註："]
["1.","因意外傷害致「骨折」但未住院時，最高給付可達「意外傷害住院保險金」的30倍。"]
["2.","每次住院各項手術費用保險金之總和，最高以「意外傷害住院保險金日額」的60倍為限。"]
["3.","附約有效時，本附加條款保險期間為一年且不保證續保。本附加條款保險期間屆滿時，經保誠人壽同意，並收取續約保險費後，本附加條款得逐年繼續有效。"]
["4.","本附約續保年齡最高以保險年齡80歲為限；若本附約之被保險人為主契約之被保險人子女，其續保年齡最高以保險年齡23歲為限。"]
["5.","「住院」係指被保險人經醫師診斷其傷害必須入住醫院，且正式辦理住院手續並確實在醫院接受診療者。但不包含全民健康保險法所稱之日間住院及精神衛生法所稱之日間留院/日間照護。保誠人壽辦理理賠作業於需要時會參據醫學專業意見審核被保險人住院之必要性。"]
["6.","受益人申領保險給付時，依保單條款之約定，保誠人壽於需要時會參據醫學專業意見，以作為理賠審核之依據。"]
["7.","上表所列給付項目及內容僅摘錄重點，相關名詞定義、細節、給付限制請詳閱保單條款。"]
["※","本商品於銷售65歲(含)以上之高齡客戶(要保人、被保險人或繳費人)時，為充分了解高齡客戶特性，若評估結果顯示其不具有辨識不利投保權益之能力或投保保險商品不適合，保誠人壽得不予承保，核保與否依保誠人壽最終核保結果為準。"]
["※","消費者於購買前，應詳閱各種銷售文件內容，本商品之預定費用率(預定附加費用率)為22%(含1％特別準備金提存率)；如要詳細了解其他相關資訊，請洽保誠人壽總公司(地址：台北市松智路1號8樓，免付費客戶服務/申訴專線：0809-0809-68，網址：http://www.pcalife.com.tw)，以保障您的權益。"]
[]
["●",{"$f":"ML_商品名稱","v":"保誠人壽人身意外傷害住院醫療定額給付附加條款"}]
[null,"商品核准文號：財政部84年05月23日台財保字第842028949號"]
[null,"逕行修訂文號：民國113年09月30日依金融監督管理委員會113年06月28日金管保壽字第11304207572號函修正"]
[null,"給付項目：意外傷害門診醫療費用保險金、意外傷害住院保險金、意外傷害住院手術費用保險金、意外傷害加護病房費用保險金"]
[null,"本保險無提供被保險人意外身故之喪葬費用保險金及身故保險金"]

{"sheet":"資料檢核","index":22,"n_rows":197,"n_cols":13,"rows_kept":197,"cut":false,"hidden":true,"merged":[[139,1,139,3],[139,5,139,7],[139,9,139,11],[148,1,148,3],[138,1,138,11],[148,5,148,7],[148,9,148,11],[120,1,120,11],[129,5,129,7],[129,1,129,3],[52,1,52,11],[83,1,83,3],[83,5,83,7],[95,1,95,11],[108,1,108,3],[108,5,108,7],[96,1,96,3],[108,9,108,11],[96,5,96,7],[69,5,69,7],[121,1,121,3],[121,5,121,7],[121,9,121,11],[16,1,16,3],[16,5,16,7],[27,1,27,11],[44,1,44,3],[44,9,44,11],[28,1,28,3],[28,5,28,7],[28,9,28,11],[36,1,36,3],[36,5,36,7],[36,9,36,11],[44,5,44,7],[1,1,1,11],[4,1,4,11],[5,1,5,3],[5,5,5,7],[5,9,5,11],[2,1,2,11],[158,1,158,11],[178,1,178,11],[188,5,188,7],[188,9,188,11],[179,1,179,3],[179,5,179,7],[179,9,179,11],[188,1,188,3],[159,1,159,3],[159,5,159,7],[159,9,159,11],[168,1,168,3],[168,5,168,7],[168,9,168,11],[81,10,81,11],[69,9,69,11],[69,1,69,3],[53,1,53,3],[53,5,53,7],[53,9,53,11],[61,5,61,7],[61,9,61,11]]}
[]
[null,"總檢核"]
[null,{"$f":"AND(C7=1,G7=1,K7=1,C12=1,C26=1,G12=1,K12=1,C15=1,K14=1,C18=1,G18=1,G71=1)","v":true}]
[]
[null,"基本檢核項目"]
[null,"【要保人】資訊檢核",null,null,null,"【被保人】資訊檢核",null,null,null,"【繳款人】資訊檢核"]
[null,"生日檢核",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",1,MAX(C8:C10))","v":1},null,null,"生日檢核",{"$f":"MAX(G8:G10)","v":1},null,null,"生日檢核",{"$f":"IF(OR(繳款人身分=\"與被保險人為「同一人」\",繳款人身分=\"與要保人為「同一人」\"),1,MAX(K8:K10))","v":1}]
[null,"▲ 生日格式",{"$f":"IF(ISERROR(要保人生日),2,IF(要保人日月檢核,1,2))","v":1},{"$f":"IF(要保人生日6碼=\"\",\"◆請輸入要保人生日!\n\",\"◆要保人生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆要保人生日格式錯誤，Ex:880101或1021212！\n"}," ","▲ 生日格式",{"$f":"IF(ISERROR(被保人生日),2,IF(被保人日月檢核,1,2))","v":1},{"$f":"IF(被保人生日6碼=\"\",\"◆請輸入被保人生日!\n\",\"◆被保人生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆被保人生日格式錯誤，Ex:880101或1021212！\n"}," ","▲ 生日格式",{"$f":"IF(ISERROR(繳款人生日),2,IF(繳款人日月檢核,1,2))","v":1},{"$f":"IF(繳款人生日6碼=\"\",\"◆請輸入繳款人生日！\n\",\"◆繳款人生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆繳款人生日格式錯誤，Ex:880101或1021212！\n"}," "]
[null,"▲ 承保年齡",{"$f":"IF(ISERROR(要保人生日),2,IF(AND(要保人足歲年齡>=0,要保人保險年齡>=0,要保人保險年齡<=100-1),1,3))","v":1},{"$f":"\"◆要保人承保年齡為0~99歲！\n\"","v":"◆要保人承保年齡為0~99歲！\n"}," ","▲ 承保年齡",{"$f":"IF(OR(G8<>1,商品名稱=\"\"),1,IF(ISERROR(被保人生日),2,IF(OR(被保人足歲年齡<被保人最小投保年齡,被保人保險年齡>被保人最大投保年齡),3, 1)))","v":1},{"$f":"IF(ISERROR(商品序號),\"\",\"◆被保人承保年齡為\"&被保人最小投保年齡&\"足歲~\"&被保人最大投保年齡&\"歲！\n\")","v":"◆被保人承保年齡為15足歲~65歲！\n"}," ","▲ 承保年齡",1,{"$f":"\"◆繳款人承保年齡為0~99歲！\n\"","v":"◆繳款人承保年齡為0~99歲！\n"}]
[null,"▲ 未來日",{"$f":"IF(ISERROR(要保人生日),\"\",IF(要保人足歲年齡<0,4,1))","v":1},{"$f":"\"◆要保人生日不得為未來日！\n\"","v":"◆要保人生日不得為未來日！\n"}," ","▲ 未來日",{"$f":"IF(OR(G8<>1,G9<>1),1,IF(被保人足歲年齡<0,4,1))","v":1},{"$f":"\"◆被保人生日不得為未來日！\n\"","v":"◆被保人生日不得為未來日！\n"}," ","▲ 未來日",{"$f":"IF(K8<>1,1,IF(繳款人足歲年齡<0,4,1))","v":1},{"$f":"\"◆繳款人生日不得為未來日！\n\"","v":"◆繳款人生日不得為未來日！\n"}]
[null,null,null,null," ",null,null,null," "]
[null,"資訊檢核",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",1,MAX(C13:C15))","v":1},null," ","資訊檢核",{"$f":"MAX(G13:G14)","v":1},null," ","資訊檢核",{"$f":"IF(OR(繳款人身分=\"與被保險人為「同一人」\",繳款人身分=\"與要保人為「同一人」\"),1,MAX(K13:K14))","v":1}]
[null,"▲ 姓名輸入",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",1,IF(要保人<>\"\",1,2))","v":1},{"$f":"\"◆請輸入要保人姓名！\n\"","v":"◆請輸入要保人姓名！\n"}," ","▲ 姓名輸入",{"$f":"IF(被保人<>\"\",1,2)","v":1},{"$f":"\"◆請輸入被保人姓名！\n\"","v":"◆請輸入被保人姓名！\n"}," ","▲ 姓名輸入",{"$f":"IF(OR(繳款人身分=\"與被保險人為「同一人」\",繳款人身分=\"與要保人為「同一人」\",繳款人身分=\"\"),1,IF(繳款人<>\"\",1,2))","v":1},{"$f":"\"◆請輸入繳款人姓名！\n\"","v":"◆請輸入繳款人姓名！\n"}," "]
[null,"▲ 性別輸入",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",1,IF(要保人性別=\"\",3,1))","v":1},{"$f":"\"◆請選擇要保人性別！\n\"","v":"◆請選擇要保人性別！\n"}," ","▲ 性別輸入",{"$f":"IF(被保人性別=\"\",3,1)","v":1},{"$f":"\"◆請選擇被保人性別！\n\"","v":"◆請選擇被保人性別！\n"}," ","▲ 身分辨識",{"$f":"IF(繳款人身分=\"\",3,1)","v":1},{"$f":"\"◆請選擇繳款人身分！\n\"","v":"◆請選擇繳款人身分！\n"}," "]
[null,"▲ 身分辨識",{"$f":"IF(要保人身分=\"\",4,1)","v":1},{"$f":"\"◆請選擇要保人身分！\n\"","v":"◆請選擇要保人身分！\n"}," ",null,null,null," "]
[]
[null,"【保險費】資訊檢核",null,null," ","【其他輸入欄位】資訊檢核",null,null," ","生日總檢核",{"$f":"AND(C7=1,G7=1,K7=1,C12=1,G12=1,K12=1,C15=1,K14=1)","v":true}]
[null,"保費檢核",{"$f":"MAX(C19:C21)","v":1},null," ","其他必要資訊",{"$f":"MAX(G19:G26)","v":1},null," "]
[null,"▲ 目標保費格式",{"$f":"IF(ISNUMBER(Premium),1,2)","v":1},{"$f":"IF(Premium=\"\",\"◆請輸入每期目標保險費\n\",\"◆每期目標保險費格式錯誤，請重新輸入！\n\")","v":"◆每期目標保險費格式錯誤，請重新輸入！\n"}," ","▲ 商品選項",{"$f":"IF(商品名稱=\"\",2,1)","v":1},{"$f":"\"◆請選擇商品 !\n\"","v":"◆請選擇商品 !\n"}," "]
[null,"▲ 目標保費範圍",{"$f":"IF(生日檢核,IF(G18<>1,1,IF(ISNUMBER(Premium),IF(OR(Premium<最低保費,Premium>最高保費),3,1),2)),1)","v":1},{"$f":"IF(OR(ISERROR(商品序號),G7<>1),\"\",IF(商品序號=1,\"◆每期目標保險費範圍：\"&TEXT(最低保費,\"#,##0\")&\"~\"&TEXT(最高保費描述,\"#,##0\")&\"(\"&幣別&\")\"&\"！\n\",\"◆每期目標保險費範圍：\"&TEXT(最低保費,\"#,##0\")&\"~\"&TEXT(最高保費描述,\"#,##0\")&\"(\"&幣別&\")\"&\"！\n\"))","v":"◆每期目標保險費範圍：36,000~660,000元(新臺幣)！\n"}," ","▲ 繳別輸入",{"$f":"IF(繳別=\"\",3,1)","v":1},{"$f":"\"◆請選擇繳別 !\n\"","v":"◆請選擇繳別 !\n"}," "]
[null,"▲ 目標保費倍數",{"$f":"IF(G18<>1,1,IF(ISNUMBER(Premium),IF(MOD(Premium,保費倍數)<>0,4,1),2))","v":1},{"$f":"IF(OR(ISERROR(商品序號),G7<>1),\"\",IF(OR(Premium<最低保費,Premium>最高保費),\"◆每期目標保險費範圍：\"&TEXT(最低保費,\"#,##0\")&\" ~ \"&最高保費描述&\"(\"&幣別&\")\"&\"，且必須以「百元」為單位！\n\",\"◆每期目標保險費必須以「百元」為單位！\n\"))","v":"◆每期目標保險費必須以「百元」為單位！\n"}," ","▲ 職業等級輸入",{"$f":"IF(職業等級=\"\",4,1)","v":1},{"$f":"\"◆請選擇職業等級！\n\"","v":"◆請選擇職業等級！\n"}," "]
[null,null,{"$f":"MAX(C23:C24)","v":1},null," ","▲ 報酬率高輸入",{"$f":"IF(OR(投報率高>6%,投報率高<0%,投報率高=\"\"),5,1)","v":1},{"$f":"\"◆假設報酬率(高)輸入範圍須介於2%~6% !\n\"","v":"◆假設報酬率(高)輸入範圍須介於2%~6% !\n"}," "]
[null,"▲ 預計繳費年期",{"$f":"IF(G18<>1,1,IF(OR(預計繳費年期>BPP,OR(預計繳費年期=\"\",預計繳費年期=0)),2,1))","v":1},{"$f":"IF(預計繳費年期>BPP,\"◆保險費預計投入年期不得超過\"&BPP&\"期！\n\",\"◆請輸入保險費預計投入年期！\n\")","v":"◆請輸入保險費預計投入年期！\n"},null,"▲ 報酬率中輸入",{"$f":"IF(OR(投報率中>6%,投報率中<0%,投報率中=\"\"),6,1)","v":1},{"$f":"\"◆假設報酬率(中)輸入範圍須介於1%~5%！\n\"","v":"◆假設報酬率(中)輸入範圍須介於1%~5%！\n"}]
[null,"▲ 繳費年期格式",{"$f":"IF(ISNUMBER(預計繳費年期),1,3)","v":1},{"$f":"\"◆保險費預計投入年期格式錯誤，請重新輸入！\n\"","v":"◆保險費預計投入年期格式錯誤，請重新輸入！\n"},null,"▲ 假設報酬率",{"$f":"IF(OR(投報率高=\"\",投報率中=\"\"),1,IF(AND(投報率中>0,投報率中>=投報率高),7,1))","v":1},{"$f":"\"◆假設投資報酬率(中)應低於假設投資報酬率(高)！\n\"","v":"◆假設投資報酬率(中)應低於假設投資報酬率(高)！\n"}]
[null,null,null,null,null,"▲ 繳費方式",{"$f":"IF(繳費方式=\"\",8,1)","v":1},{"$f":"\"◆請選擇首/續期繳費方式！\n\"","v":"◆請選擇首/續期繳費方式！\n"}]
[null,"▲ 超額保費格式",{"$f":"IF(ISNUMBER(定期超額保險費),1,IF(定期超額保險費=\"\",1,2))","v":1},{"$f":"\"◆超額保險費格式錯誤，請重新輸入！\n\"","v":"◆超額保險費格式錯誤，請重新輸入！\n"},null,"▲ 超額繳費方式",{"$f":"IF(AND(定期超額保險費<>\"\",繳費方式<>\"自動轉帳\"),9,1)","v":1},{"$f":"\"◆申請定期超額保險費，僅限以金融機構自動轉帳繳交保險費 。！\n\"","v":"◆申請定期超額保險費，僅限以金融機構自動轉帳繳交保險費 。！\n"}," "]
[]
[null,"主被保人_附約檢核項目"]
[null,"【BNLTRN1】資訊檢核",null,null," ","【ACCNTR1】資訊檢核",null,null," ","【ACCNTR2】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,AND(AND(C30=1,C34=1),C35=1),1))","v":true},{"$f":"MAX(C31:C33)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G31=1,1))","v":true},null,null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K30=1,1))","v":true},{"$f":"MAX(K31:K34)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(BNLTRN1_保額=\"\",1,IF(ISNUMBER(BNLTRN1_保額),1,2))","v":1},{"$f":"\"◆喜樂定期壽險附約保額請輸入有效數值！\n\"","v":"◆喜樂定期壽險附約保額請輸入有效數值！\n"}," ","▲ 年齡限制",{"$f":"IF(ACCNTR1_單位=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ACCNTR1_最小年齡,被保人保險年齡>ACCNTR1_最大年齡),2,1)))","v":1},{"$f":"\"◆愛寶貝定期癌症健康保險附約投保年齡為\"&ACCNTR1_最小年齡&\"~\"&ACCNTR1_最大年齡&\"歲！\n\"","v":"◆愛寶貝定期癌症健康保險附約投保年齡為1~15歲！\n"}," ","▲ 保額格式",{"$f":"IF(ACCNTR2_保額=\"\",1,IF(ISNUMBER(ACCNTR2_保額),1,2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆標靶守護防癌健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(BNLTRN1_保額=\"\",1,IF(ISNUMBER(BNLTRN1_保額),IF(MOD(BNLTRN1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆喜樂定期壽險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆喜樂定期壽險附約保額以萬元為單位，請您重新輸入！\n"}," ",null,null,null," ","▲ 保額單位",{"$f":"IF(ACCNTR2_保額=\"\",1,IF(ISNUMBER(ACCNTR2_保額),IF(MOD(ACCNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(OR(BNLTRN1_保額=\"\",ISERROR(BNLTRN1_最高保額)),1,IF(ISNUMBER(BNLTRN1_保額),IF(OR(BNLTRN1_保額<BNLTRN1_最低保額,BNLTRN1_保額>BNLTRN1_最高保額),4,1),2))","v":1},{"$f":"IF(職業等級<=4,\"◆喜樂定期壽險附約保額請輸入範圍內的金額！\n\",\"◆職業等級5以上，喜樂定期壽險附約保額以200萬元為限！\n\")","v":"◆喜樂定期壽險附約保額請輸入範圍內的金額！\n"}," ",null,null,null," ","▲ 保額限制",{"$f":"IF(ACCNTR2_保額=\"\",1,IF(ISNUMBER(ACCNTR2_保額),IF(OR(ACCNTR2_保額<ACCNTR2_最低保額,ACCNTR2_保額>ACCNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,"▲ 年期限制",{"$f":"IF(ISERROR(BNLTRN1_最高保額),1,IF(BNLTRN1_繳費年期=20,IF(AND(被保人足歲年齡>=15,被保人保險年齡<=60),1,2),IF(AND(被保人足歲年齡>=15,被保人保險年齡<=65),1,IF(BNLTRN1_繳費年期=\"\",1,2))))","v":1},{"$f":"\"◆喜樂定期壽險附約~繳費年期\"&BNLTRN1_繳費年期&\"年：投保年齡為\"&BNLTRN1_最小年齡&\"足~\"&BNLTRN1_最大年齡&\"歲！\n\"","v":"◆喜樂定期壽險附約~繳費年期年：投保年齡為15足~65歲！\n"}," ",null,null,null," ","▲ 年齡限制",{"$f":"IF(ACCNTR2_保額=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ACCNTR2_最小年齡,被保人保險年齡>ACCNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約投保年齡為\"&ACCNTR2_最小年齡&\"~\"&ACCNTR2_最大年齡&\"歲！\n\"","v":"◆標靶守護防癌健康保險附約投保年齡為0~70歲！\n"}," "]
[null,"▲ 空白檢核",{"$f":"IF(AND(BNLTRN1_保額=\"\",BNLTRN1_繳費年期=\"\"),1,IF(OR(AND(BNLTRN1_保額<>\"\",BNLTRN1_繳費年期=\"\"),AND(BNLTRN1_保額=\"\",BNLTRN1_繳費年期<>\"\")),2,1))","v":1},{"$f":"IF(AND(BNLTRN1_保額<>\"\",BNLTRN1_繳費年期=\"\"),\"◆請確認喜樂定期壽險附約年期！\n\",IF(AND(BNLTRN1_保額=\"\",BNLTRN1_繳費年期<>\"\"),\"◆請確認喜樂定期壽險附約保額！\n\",\"\"))","v":""}," ",null,null,null," ",null,null,null," "]
[null,null,null,null,null,null,null,null," ",null,null,null," "]
[null,"【ACCNTR3】資訊檢核",null,null," ","【ADDNTR1】資訊檢核",null,null," ","【DPAA】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C38=1,1))","v":true},{"$f":"MAX(C39:C42)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G38=1,1))","v":true},{"$f":"MAX(G39:G42)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K38=1,1))","v":true},{"$f":"MAX(K39:K43)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(ACCNTR3_保額=\"\",1,IF(ISNUMBER(ACCNTR3_保額),1,2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆愛要守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(ADDNTR1_保額=\"\",1,IF(ISNUMBER(ADDNTR1_保額),1,2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額請輸入有效數值！\n\"","v":"◆一年期重大疾病健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(DPAA_保額=\"\",1,IF(ISNUMBER(DPAA_保額),1,2))","v":1},{"$f":"\"◆人身意外傷害保險附約保額請輸入有效數值！\n\"","v":"◆人身意外傷害保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(ACCNTR3_保額=\"\",1,IF(ISNUMBER(ACCNTR3_保額),IF(MOD(ACCNTR3_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(ADDNTR1_保額=\"\",1,IF(ISNUMBER(ADDNTR1_保額),IF(MOD(ADDNTR1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(DPAA_保額=\"\",1,IF(ISNUMBER(DPAA_保額),IF(MOD(DPAA_保額,10)=0,1,3),2))","v":1},{"$f":"\"◆人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n\"","v":"◆人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(ACCNTR3_保額=\"\",1,IF(ISNUMBER(ACCNTR3_保額),IF(OR(ACCNTR3_保額<ACCNTR3_最低保額,ACCNTR3_保額>ACCNTR3_最高保額),4,1),2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ADDNTR1_保額=\"\",1,IF(ISNUMBER(ADDNTR1_保額),IF(OR(ADDNTR1_保額<ADDNTR1_最低保額,ADDNTR1_保額>ADDNTR1_最高保額),4,1),2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ISERROR(被保人保險年齡),1,IF(DPAA_保額=\"\",1,IF(ISNUMBER(DPAA_保額),IF(OR(DPAA_保額<DPAA_最低保額,DPAA_保額>DPAA_最高保額),4,1),2)))","v":1},{"$f":"\"◆人身意外傷害保險附約保額請輸入範圍內的金額！\n\"","v":"◆人身意外傷害保險附約保額請輸入範圍內的金額！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(ACCNTR3_保額=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ACCNTR3_最小年齡,被保人保險年齡>ACCNTR3_最大年齡),5,1)))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約投保年齡為\"&ACCNTR3_最小年齡&\"~\"&ACCNTR3_最大年齡&\"歲！\n\"","v":"◆愛要守護防癌健康保險附約投保年齡為0~64歲！\n"}," ","▲ 年齡限制",{"$f":"IF(ADDNTR1_保額=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ADDNTR1_最小年齡,被保人保險年齡>ADDNTR1_最大年齡),5,1)))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約投保年齡為\"&ADDNTR1_最小年齡&\"~\"&ADDNTR1_最大年齡&\"歲！\n\"","v":"◆一年期重大疾病健康保險附約投保年齡為0~65歲！\n"}," ","▲ 年齡限制",{"$f":"IF(DPAA_保額=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<DPAA_最小年齡,被保人保險年齡>DPAA_最大年齡),5,1)))","v":1},{"$f":"\"◆人身意外傷害保險附約投保年齡為\"&DPAA_最小年齡&\"~\"&DPAA_最大年齡&\"歲！\n\"","v":"◆人身意外傷害保險附約投保年齡為0~70歲！\n"}," "]
[null,null,null,null," ",null,null,null," ","▲ 職業等級",1,{"$f":"\"◆15歲以下請確認職業等級！\n\"","v":"◆15歲以下請確認職業等級！\n"}," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【ML】資訊檢核",null,null," ","【BNLTRN1】資訊檢核",null,null," ","【ADDNTR2】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C46=1,1))","v":true},{"$f":"MAX(C47:C49)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=2,AND(AND(G46=1,G50=1),G51=1),1))","v":1},{"$f":"MAX(G47:G49)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=2,K46=1,1))","v":1},{"$f":"MAX(K47:K50)","v":1},null," "]
[null,"▲ 計畫檢核",{"$f":"IF(DPAA_保額<=299,IF(ML_計劃>20,2,1),1)","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n"}," ","▲ 保額格式",{"$f":"IF(BNLTRU1_保額=\"\",1,IF(ISNUMBER(BNLTRU1_保額),1,2))","v":1},{"$f":"\"◆美滿人生定期壽險附約保額請輸入有效數值！\n\"","v":"◆美滿人生定期壽險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(ADDNTR2_保額=\"\",1,IF(ISNUMBER(ADDNTR2_保額),1,2))","v":1},{"$f":"\"◆特安心一年期特定傷病美元健康保險附約保額請輸入有效數值！\n\"","v":"◆特安心一年期特定傷病美元健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 投保檢核",{"$f":"IF(DPAA_檢核,IF(AND(DPAA_保額=\"\",ML_計劃<>\"\"),3,1),IF(ML_計劃<>\"\",3,1))","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n"}," ","▲ 保額單位",{"$f":"IF(BNLTRU1_保額=\"\",1,IF(ISNUMBER(BNLTRU1_保額),IF(MOD(BNLTRU1_保額,1000)=0,1,3),2))","v":1},{"$f":"\"◆美滿人生定期壽險附約保額以千元為單位，請您重新輸入！\n\"","v":"◆美滿人生定期壽險附約保額以千元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(ADDNTR2_保額=\"\",1,IF(ISNUMBER(ADDNTR2_保額),IF(MOD(ADDNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆特安心一年期特定傷病美元健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆特安心一年期特定傷病美元健康保險附約保額以萬元為單位，請您重新輸入！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(ML_計劃=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ML_最小年齡,被保人保險年齡>ML_最大年齡),4,1)))","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款投保年齡為\"&ML_最小年齡&\"~\"&ML_最大年齡&\"歲！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款投保年齡為0~70歲！\n"}," ","▲ 保額限制",{"$f":"IF(OR(BNLTRU1_保額=\"\",ISERROR(BNLTRU1_最高保額)),1,IF(ISNUMBER(BNLTRU1_保額),IF(OR(BNLTRU1_保額<BNLTRU1_最低保額*10000,BNLTRU1_保額>BNLTRU1_最高保額*10000),4,1),2))","v":1},{"$f":"IF(職業等級<=4,\"◆美滿人生定期壽險附約保額請輸入範圍內的金額！\n\",\"◆職業等級5以上，美滿人生定期壽險附約保額以換算後新臺幣200萬元為限！\n\")","v":"◆美滿人生定期壽險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ADDNTR2_保額=\"\",1,IF(ISNUMBER(ADDNTR2_保額),IF(OR(ADDNTR2_保額<ADDNTR2_最低保額,ADDNTR2_保額>ADDNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆特安心一年期特定傷病美元健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆特安心一年期特定傷病美元健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,null,null,null," ","▲ 年期限制",{"$f":"IF(ISERROR(BNLTRU1_最高保額),1,IF(BNLTRU1_繳費年期=20,IF(AND(被保人足歲年齡>=15,被保人保險年齡<=60),1,2),IF(AND(被保人足歲年齡>=15,被保人保險年齡<=65),1,IF(BNLTRU1_繳費年期=\"\",1,2))))","v":1},{"$f":"\"◆美滿人生定期壽險附約~繳費年期\"&BNLTRU1_繳費年期&\"年：投保年齡為\"&BNLTRU1_最小年齡&\"足~\"&BNLTRU1_最大年齡&\"歲！\n\"","v":"◆美滿人生定期壽險附約~繳費年期年：投保年齡為15足~65歲！\n"}," ","▲ 年齡限制",{"$f":"IF(ADDNTR2_保額=\"\",1,IF(ISERROR(被保人保險年齡),1,IF(OR(被保人保險年齡<ADDNTR2_最小年齡,被保人保險年齡>ADDNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆特安心一年期特定傷病美元健康保險附約投保年齡為\"&ADDNTR2_最小年齡&\"~\"&ADDNTR2_最大年齡&\"歲！\n\"","v":"◆特安心一年期特定傷病美元健康保險附約投保年齡為0~70歲！\n"}," "]
[null,null,null,null,null,"▲ 空白檢核",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=2,IF(AND(BNLTRU1_保額=\"\",BNLTRU1_繳費年期=\"\"),1,IF(OR(AND(BNLTRU1_保額<>\"\",BNLTRU1_繳費年期=\"\"),AND(BNLTRU1_保額=\"\",BNLTRU1_繳費年期<>\"\")),2,1)),1))","v":1},{"$f":"IF(AND(BNLTRU1_保額<>\"\",BNLTRU1_繳費年期=\"\"),\"◆請確認美滿人生定期壽險附約年期！\n\",IF(AND(BNLTRU1_保額=\"\",BNLTRU1_繳費年期<>\"\"),\"◆請確認美滿人生定期壽險附約保額！\n\",\"\"))","v":""}]
[]
[null,"主被保人_附加檢核項目"]
[null,"【主約體檢保額】相關檢核",null,null," ","【BNLTRN1體檢保額】相關檢核",null,null," ","【ADDNTR1體檢保額】相關檢核",null,null," "]
[null,"體檢檢核開關","Y",null," ","體檢保額檢核",{"$f":"IF(體檢保額檢核=\"Y\",IF(AND(總檢核,BNLTRN1_保額<>\"\"),IF(G60=1,1,IF(G56*體檢保額估算匯率>G60*10000,2,IF(G60=0,2,1))),1),1)","v":1},null," ","體檢保額檢核",{"$f":"IF(體檢保額檢核=\"Y\",IF(AND(總檢核,ADDNTR1_保額<>\"\"),IF(K60=1,1,IF(K56*體檢保額估算匯率>K60*10000,2,IF(K60=0,2,1))),1),1)","v":1},null," "]
[null,"二段體檢檢核","N",null," ","▲ 總保額",{"$f":"投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+G58+G59","v":5500000},null," ","▲ 總保額",{"$f":"投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+K58+K59","v":5500000},null," "]
[null,"體檢保額檢核",{"$f":"IF(體檢保額檢核=\"Y\",IF(總檢核,IF(C67=1,1,IF(總保額*體檢保額估算匯率>C67*10000,2,IF(C67=0,2,1))),1),1)","v":1},null," ","▲ 主約",{"$f":"投保基本保額","v":5500000},null," ","▲ 主約",{"$f":"投保基本保額","v":5500000},null," "]
[null,"▲ 保額累計方式","一般","◎ 請依「主約投保規則」設定"," ","▲ 臺幣定壽",{"$f":"IF(AND(BNLTRN1_保額<>\"\",BNLTRN1_檢核),BNLTRN1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約,4,FALSE)*10000,)","v":0},null," ","▲ 臺幣定壽",{"$f":"IF(AND(BNLTRN1_保額<>\"\",BNLTRN1_檢核),BNLTRN1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約,4,FALSE)*10000,)","v":0},null," "]
[null,"▲ 總保額",{"$f":"IF(商品序號=1,投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+BNLTRN1_體檢保額+ADDNTR1_體檢保額,投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+BNLTRU1_體檢保額+ADDNTR2_體檢保額)","v":5500000},null," ","▲ 重疾附約",{"$f":"IF(AND(ADDNTR1_保額<>\"\",ADDNTR1_檢核),ADDNTR1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_重大疾病附約,4,FALSE)*10000,0)","v":0},null," ","▲ 重疾附約",{"$f":"IF(AND(ADDNTR1_保額<>\"\",ADDNTR1_檢核),ADDNTR1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_重大疾病附約,4,FALSE)*10000,0)","v":0},null," "]
[null,"▲ 主約",{"$f":"IF(AND(BNLTRN1_體檢保額=0,BNLTRU1_體檢保額=0,ADDNTR1_體檢保額=0,ADDNTR2_體檢保額=0),IF(AND(被保人保險年齡>=0,被保人保險年齡<=0,投保基本保額<=0/體檢保額估算匯率),\"0\",IF(AND(被保人保險年齡>=0,被保人保險年齡<=0,投保基本保額<=0/體檢保額估算匯率),\"0\",投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE))))","v":5500000},null," ","▲ 體檢限額",{"$f":"IF(AND(BNLTRN1_保額<>\"\",BNLTRN1_檢核),VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table_定期壽險附約,4,FALSE),1)","v":1},null," ","▲ 體檢限額",{"$f":"IF(AND(ADDNTR1_保額<>\"\",ADDNTR1_檢核),VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table_重大疾病附約,4,FALSE),1)","v":1},null," "]
[null,"▲ 臺幣定壽",{"$f":"IF(AND(BNLTRN1_保額<>\"\",BNLTRN1_檢核),IF(SA_Pool=\"一般\",BNLTRN1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約,4,FALSE)*10000,0),0)","v":0},null," ",null,null,null," ",null,null,null," "]
[null,"▲ 美元定壽",{"$f":"IF(AND(BNLTRU1_保額<>\"\",BNLTRU1_檢核),IF(SA_Pool=\"一般\",BNLTRU1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約USD,4,FALSE),0),0)","v":0},null," ","【BNLTRU1體檢保額】相關檢核",null,null," ","【ADDNTR2體檢保額】相關檢核",null,null," "]
[null,"▲ 重疾附約",{"$f":"IF(AND(ADDNTR1_保額<>\"\",ADDNTR1_檢核),IF(SA_Pool=\"一般\",ADDNTR1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_重大疾病附約,4,FALSE)*10000,0),0)","v":0},null," ","體檢保額檢核",{"$f":"IF(體檢保額檢核=\"Y\",IF(AND(總檢核,BNLTRU1_保額<>\"\"),IF(G68=1,1,IF(G64*體檢保額估算匯率>G68*10000,2,IF(G68=0,2,1))),1),1)","v":1},null," ","體檢保額檢核",{"$f":"IF(體檢保額檢核=\"Y\",IF(AND(總檢核,ADDNTR2_保額<>\"\"),IF(K68=1,1,IF(K64*體檢保額估算匯率>K68*10000,2,IF(K68=0,2,1))),1),1)","v":1},null," "]
[null,"▲ 特傷附約",{"$f":"IF(AND(ADDNTR2_保額<>\"\",ADDNTR2_檢核),IF(SA_Pool=\"一般\",ADDNTR2_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_特定傷病病附約USD,4,FALSE),0),0)","v":0},null," ","▲ 總保額",{"$f":"投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+G66+G67","v":5500000},null," ","▲ 總保額",{"$f":"投保基本保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table,4,FALSE)+K66+K67","v":5500000},null," "]
[null,"▲ 年齡上區間",{"$f":"IF(被保人保險年齡=0,0,IF(MOD(被保人保險年齡,5)<>0,INT(被保人保險年齡/5),IF(被保人保險年齡=0,0,INT(被保人保險年齡/5)-1))*5+IF(INT(被保人保險年齡/5)=0,1,1))","v":36},null," ","▲ 主約",{"$f":"投保基本保額","v":5500000},null," ","▲ 主約",{"$f":"投保基本保額","v":5500000},null," "]
[null,"▲ 年齡下區間",{"$f":"IF(MOD(被保人保險年齡,5)<>0,INT(被保人保險年齡/5)+1,IF(被保人保險年齡=0,0,INT(被保人保險年齡/5)))*5","v":40},null," ","▲ 美元定壽",{"$f":"IF(AND(BNLTRU1_保額<>\"\",BNLTRU1_檢核),BNLTRU1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約USD,4,FALSE),)","v":0},null," ","▲ 美元定壽",{"$f":"IF(AND(BNLTRU1_保額<>\"\",BNLTRU1_檢核),BNLTRU1_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_定期壽險附約USD,4,FALSE),)","v":0},null," "]
[null,"▲ 體檢限額",{"$f":"IF(二段體檢檢核=\"Y\",IF(主約體檢保額=\"0\",1,VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table,4,FALSE)),VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table,4,FALSE))","v":1000},null," ","▲ 特傷附約",{"$f":"IF(AND(ADDNTR2_保額<>\"\",ADDNTR2_檢核),ADDNTR2_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_特定傷病病附約USD,4,FALSE),0)","v":0},null," ","▲ 特傷附約",{"$f":"IF(AND(ADDNTR2_保額<>\"\",ADDNTR2_檢核),ADDNTR2_保額*VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PENumber_Table_特定傷病病附約USD,4,FALSE),0)","v":0},null," "]
[null,null,null,null," ","▲ 體檢限額",{"$f":"IF(AND(BNLTRU1_保額<>\"\",BNLTRU1_檢核),VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table_定期壽險附約USD,4,FALSE),1)","v":1},null," ","▲ 體檢限額",{"$f":"IF(AND(ADDNTR2_保額<>\"\",ADDNTR2_檢核),VLOOKUP(\"S\"&REPT(\"0\",2-LEN(C65))&C65&\"L\"&REPT(\"0\",2-LEN(C66))&C66,PE_Table_特定傷病附約USD,4,FALSE),1)","v":1},null," "]
[]
[null,"【主約體檢保額】警語顯示",null,null," ","【進階選項輸入_1】相關檢核",null,null," ","【進階選項輸入_2】相關檢核",null,null," "]
[null,null,{"$f":"MAX(C72:C82)","v":1},null," ",null,{"$f":"MAX(G72:G78)","v":1},null," ","不定期超額",{"$f":"IF(MAX(K72:K74,K78)=1,TRUE,FALSE)","v":true}]
[null,"▲ All_NTD",{"$f":"IF(AND(C57>1,G55>1,K55>1),2,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「重大疾病附約」投保年齡規範的免體檢額度(主約 ：單獨計算 / 附約 ：累計主約及特定附約)！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 執行年齡1",{"$f":"IF(OR(AND(開始年齡_1<>\"\",開始年齡_1<投保年齡),AND(開始年齡_1<>\"\",開始年齡_1<投保年齡)),2,IF(開始年齡_1=\"\",IF(結束年齡_1=\"\",1,2),IF(OR(開始年齡_1>保障年期,結束年齡_1>保障年期),2,IF(結束年齡_1<開始年齡_1,2,1))))","v":1},{"$f":"IF(OR(G73<>1,G74<>1),\"\",IF(OR(開始年齡_1<投保年齡,開始年齡_1>保障年期,結束年齡_1>保障年期),\"◆「開始」或「結束」年齡非本契約有效期間！\n\",\"◆結束年齡需大於等於開始年齡！\n\"))","v":"◆「開始」或「結束」年齡非本契約有效期間！\n"}," ","▲ 單筆超額1",{"$f":"IF(AND(總檢核,G72=1),IF(AND(開始年齡_1<>\"\",結束年齡_1<>\"\"),IF(單筆超額保險費_1=\"\",1,IF(單筆超額保險費_1<IF(商品序號=1,20000,700),2,1)),1),1)","v":1},{"$f":"IF(OR(K73<>1,K74<>1),\"\",IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n\",\"◆「不定期超額保險費」每次繳交金額不得低於美金700元！\n\")))","v":"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n"}," "]
[null,"▲ All_USD",{"$f":"IF(AND(C57>1,G63>1,K63>1),3,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「特定傷病附約」投保年齡規範的免體檢額度(主約 ：單獨計算 / 附約 ：累計主約及特定附約)！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」、「定期壽險附約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 執行年齡2",{"$f":"IF(OR(AND(開始年齡_2<>\"\",開始年齡_2<投保年齡),AND(開始年齡_2<>\"\",開始年齡_2<投保年齡)),2,IF(開始年齡_2=\"\",IF(結束年齡_2=\"\",1,2),IF(OR(開始年齡_2>保障年期,結束年齡_2>保障年期),2,IF(結束年齡_2<開始年齡_2,2,1))))","v":1},{"$f":"IF(G74<>1,\"\",IF(OR(開始年齡_2<投保年齡,開始年齡_2>保障年期,結束年齡_2>保障年期),\"◆「開始」或「結束」年齡非本契約有效期間！\n\",\"◆結束年齡需大於等於開始年齡！\n\"))","v":"◆「開始」或「結束」年齡非本契約有效期間！\n"}," ","▲ 單筆超額2",{"$f":"IF(AND(總檢核,G73=1),IF(AND(開始年齡_2<>\"\",結束年齡_2<>\"\"),IF(單筆超額保險費_2=\"\",1,IF(單筆超額保險費_2<IF(商品序號=1,20000,700),3,1)),1),1)","v":1},{"$f":"IF(K74<>1,\"\",IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n\",\"◆「不定期超額保險費」每次繳交金額不得低於美金700元！\n\")))","v":"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n"}," "]
[null,"▲ ILP+TL",{"$f":"IF(AND(C57>1,OR(G55>1,G63>1),AND(K55=1,K63=1)),4,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」及「定期壽險附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」及「定期壽險附約」投保年齡規範的免體檢額度(主約 ：單獨計算 / 附約 ：累計主約及特定附約)！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」及「定期壽險附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 執行年齡3",{"$f":"IF(OR(AND(開始年齡_3<>\"\",開始年齡_3<投保年齡),AND(開始年齡_3<>\"\",開始年齡_3<投保年齡)),2,IF(開始年齡_3=\"\",IF(結束年齡_3=\"\",1,2),IF(OR(開始年齡_3>保障年期,結束年齡_3>保障年期),2,IF(結束年齡_3<開始年齡_3,2,1))))","v":1},{"$f":"IF(OR(開始年齡_3<投保年齡,開始年齡_3>保障年期,結束年齡_3>保障年期),\"◆「開始」或「結束」年齡非本契約有效期間！\n\",\"◆結束年齡需大於等於開始年齡！\n\")","v":"◆「開始」或「結束」年齡非本契約有效期間！\n"}," ","▲ 單筆超額3",{"$f":"IF(AND(總檢核,G74=1),IF(AND(開始年齡_3<>\"\",結束年齡_3<>\"\"),IF(單筆超額保險費_3=\"\",1,IF(單筆超額保險費_3<IF(商品序號=1,20000,700),4,1)),1),1)","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n\",\"◆「不定期超額保險費」每次繳交金額不得低於美金700元！\n\"))","v":"◆「不定期超額保險費」每次繳交金額不得低於新臺幣20,000元！\n"}," "]
[null,"▲ ILP+DD(N)",{"$f":"IF(AND(C57>1,G55=1,K55>1),5,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」及「重大疾病附約」投保年齡規範的免體檢額度(主約 ：單獨計算 / 附約 ：累計主約及特定附約)！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 部提限制1",{"$f":"IF(AND(開始年齡_1<>\"\",結束年齡_1<>\"\"),IF(ISNUMBER(部分提領_1),IF(部分提領_1<IF(商品序號=1,3000,100),2,1),IF(部分提領_1<>\"\",2,1)),IF(部分提領_1<>\"\",2,1))","v":1},{"$f":"IF(OR(G76<>1,G77<>1),\"\",IF(AND(開始年齡_1<>\"\",結束年齡_1<>\"\"),IF(ISNUMBER(部分提領_1),IF(部分提領_1<IF(商品序號=1,3000,100),IF(商品序號=1,\"◆部提金額不得低於新臺幣3,000元！\n\",\"◆部提金額不得低於美金100元！\n\"),\"◆部分提領請輸入有效數值！\n\"), \"◆部分提領請輸入有效數值！\n\"),\"◆未輸入開始及結束年齡，部分提領請留空！\n\"))","v":"◆未輸入開始及結束年齡，部分提領請留空！\n"}," ",null,null,null," "]
[null,"▲ ILP+DD(U)",{"$f":"IF(AND(C57>1,G63=1,K63>1),6,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」及「特定傷病附約」投保年齡規範的免體檢額度(主約 ：單獨計算 / 附約 ：累計主約及特定附約)！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 部提限制2",{"$f":"IF(AND(開始年齡_2<>\"\",結束年齡_2<>\"\"),IF(ISNUMBER(部分提領_2),IF(部分提領_2<IF(商品序號=1,3000,100),2,1),IF(部分提領_2<>\"\",2,1)),IF(部分提領_2<>\"\",2,1))","v":1},{"$f":"IF(G77<>1,\"\",IF(AND(開始年齡_2<>\"\",結束年齡_2<>\"\"),IF(ISNUMBER(部分提領_2),IF(部分提領_2<IF(商品序號=1,3000,100),IF(商品序號=1,\"◆部提金額不得低於新臺幣3,000元！\n\",\"◆部提金額不得低於美金100元！\n\"),\"◆部分提領請輸入有效數值！\n\"), \"◆部分提領請輸入有效數值！\n\"),\"◆未輸入開始及結束年齡，部分提領請留空！\n\"))","v":"◆未輸入開始及結束年齡，部分提領請留空！\n"}," ","定期超額",{"$f":"IF(MAX(K77:K78)=1,TRUE,FALSE)","v":true},null," "]
[null,"▲ ILP",{"$f":"IF(AND(C57>1,AND(G55=1,G63=1),AND(K55=1,K63=1)),7,1)","v":1},{"$f":"IF(SA_Pool=\"一般\",\"◆◆您輸入的保額已超過「主約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\",\"◆◆您輸入的保額已超過「主約」投保年齡規範的免體檢額度！被保險人需進行體檢！\n\")","v":"◆◆您輸入的保額已超過「主約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 部提限制3",{"$f":"IF(AND(開始年齡_3<>\"\",結束年齡_3<>\"\"),IF(ISNUMBER(部分提領_3),IF(部分提領_3<IF(商品序號=1,3000,100),2,1),IF(部分提領_3<>\"\",2,1)),IF(部分提領_3<>\"\",2,1))","v":1},{"$f":"IF(AND(開始年齡_3<>\"\",結束年齡_3<>\"\"),IF(ISNUMBER(部分提領_3),IF(部分提領_3<IF(商品序號=1,3000,100),IF(商品序號=1,\"◆部提金額不得低於新臺幣3,000元！\n\",\"◆部提金額不得低於美金100元！\n\"),\"◆部分提領請輸入有效數值！\n\"), \"◆部分提領請輸入有效數值！\n\"),\"◆未輸入開始及結束年齡，部分提領請留空！\n\")","v":"◆未輸入開始及結束年齡，部分提領請留空！\n"}," ","▲ 分期超額",{"$f":"IF(總檢核,IF(定期超額保險費=\"\",1,IF(定期超額保險費<IF(商品序號=1,1000,40),5,1)),1)","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆「定期超額保險費」每次繳交金額不得低於新臺幣1,000元！\n\",\"◆「定期超額保險費」每次繳交金額不得低於美金40元！\n\"))","v":"◆「定期超額保險費」每次繳交金額不得低於新臺幣1,000元！\n"}," "]
[null,"▲ TL",{"$f":"IF(AND(C57=1,OR(G55>1,G63>1),AND(K55=1,K63=1)),8,1)","v":1},{"$f":"\"◆◆您輸入的保額已超過「定期壽險附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\"","v":"◆◆您輸入的保額已超過「定期壽險附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ","▲ 超額限制",{"$f":"IF(OR(I78>Premium*6,I78>1000000),1,1)","v":1},{"$f":"\"◆超額保險費累計不得超過目標保險費X倍，且不得超過XXX萬元！\n\"","v":"◆超額保險費累計不得超過目標保險費X倍，且不得超過XXX萬元！\n"}," ","▲ 超額(年)",{"$f":"IF(總檢核,IF(MAX(Input!H28:H126)>IF(商品序號=1,3000000,100000),6,1),1)","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆「超額保險費」每保單年度累計繳交之金額，最高不得超過新臺幣3,000,000元！\n\",\"◆「超額保險費」每保單年度累計繳交之金額，最高不得超過美金100,000元！\n\"))","v":"◆「超額保險費」每保單年度累計繳交之金額，最高不得超過新臺幣3,000,000元！\n"}," "]
[null,"▲ DD(N)",{"$f":"IF(AND(C57=1,G55=1,K55>1),9,1)","v":1},{"$f":"\"◆◆您輸入的保額已超過「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\"","v":"◆◆您輸入的保額已超過「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ",null,null,null," ","▲ 總累計",{"$f":"IF(總檢核,IF(K78>1,IF(SUM(Input!D28:F126)>IF(商品序號=1,300000000,10000000),7,1),1),1)","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,\"◆累計「目標保險費」及「超額保險費」之總繳交金額不得超過新臺幣3億元！\n\",\"◆累計「目標保險費」及「超額保險費」之總繳交金額不得超過美金1千萬元！\n\"))","v":"◆累計「目標保險費」及「超額保險費」之總繳交金額不得超過新臺幣3億元！\n"}," "]
[null,"▲ DD(U)",{"$f":"IF(AND(C57=1,G63=1,K63>1),10,1)","v":1},{"$f":"\"◆◆您輸入的保額已超過「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\"","v":"◆◆您輸入的保額已超過「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ",null,null,null," ",null,null,null," "]
[null,"▲ TL+DD(N)",{"$f":"IF(AND(C57=1,G55>1,K55>1),11,1)","v":1},{"$f":"\"◆◆您輸入的保額已超過「定期壽險附約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\"","v":"◆◆您輸入的保額已超過「定期壽險附約」及「重大疾病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ",null,null,null," ",null,null,null," "]
[null,"▲ TL+DD(U)",{"$f":"IF(AND(C57=1,G63>1,K63>1),12,1)","v":1},{"$f":"\"◆◆您輸入的保額已超過「定期壽險附約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n\"","v":"◆◆您輸入的保額已超過「定期壽險附約」及「特定傷病附約」投保年齡規範的免體檢額度(累計主約及特定附約)！被保險人需進行體檢！\n"}," ",null,null,null," ",null,null,null," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【高齡錄音話術】相關檢核(1)",null,null," ","【高齡錄音話術】相關檢核(2)",null,null," ",null,null,null," "]
[null,"高齡錄音話術檢核",{"$f":"IF(生日檢核,OR(C87,C88,C89),FALSE)","v":false},{"$f":"\"◆要保人、被保人其一達65歲，請填寫錄音話術補充資訊(右方V欄)，依錄音話術表進行錄音。\n\"","v":"◆要保人、被保人其一達65歲，請填寫錄音話術補充資訊(右方V欄)，依錄音話術表進行錄音。\n"}," ","投保目的檢核",{"$f":"OR(G87,G88)","v":false},{"$f":"IF(AND(COUNTIF(資料輸入_主被保人!$W$14:$W$18,\"V\")=1,投保目的保障項次=\"V\"),投保目的保障文字,IF(投保目的保障項次=\"V\",投保目的保障文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!$W$15:$W$18,\"V\")=1,投保目的子女=\"V\"),投保目的子女文字,IF(投保目的子女=\"V\",投保目的子女文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!$W$16:$W$18,\"V\")=1,投保目的退休=\"V\"),投保目的退休文字,IF(投保目的退休=\"V\",投保目的退休文字&\"、\",\"\"))&IF(AND(COUNTIF(資料輸入_主被保人!$W$17:$W$18,\"V\")=1,投保目的房貸=\"V\"),投保目的房貸文字,IF(投保目的房貸=\"V\",投保目的房貸文字&\"、\",\"\"))&IF(投保目的其他=\"V\",投保目的其他文字,\"\")","v":""}," ",null,null,null," "]
[null,"啟動年齡",65,null," ","投保目的勾選檢核",{"$f":"OR(G87,G89)","v":false},null," ",null,null,null," "]
[null,"▲ 要保人高齡判斷",{"$f":"IF(要保人保險年齡<>\"\",IF(ISERROR(AND(要保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡)),FALSE,IF(AND(要保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),TRUE,FALSE)),FALSE)","v":false},null," ","▲ 投保目的",{"$f":"OR(投保目的保障項次=\"V\",投保目的子女=\"V\",投保目的退休=\"V\",投保目的房貸=\"V\")","v":false},null," ",null,null,null," "]
[null,"▲ 被保險人高齡判斷",{"$f":"IF(被保人保險年齡<>\"\",IF(ISERROR(AND(被保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡)),FALSE,IF(AND(被保人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),TRUE,FALSE)),FALSE)","v":false},null," ","▲ 投保目的其他",{"$f":"AND(投保目的其他=\"V\",投保目的其他文字<>\"\")","v":false},null," ",null,null,null," "]
[null,"▲ 繳款人高齡判斷",{"$f":"IF(繳款人保險年齡<>\"\",IF(ISERROR(AND(繳款人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡)),FALSE,IF(AND(繳款人保險年齡>=高齡錄音年齡,被保人保險年齡<=被保人最大投保年齡),TRUE,FALSE)),FALSE)","v":false},null," ","▲ 投保目的其他勾選",{"$f":"AND(投保目的其他=\"V\")","v":false},null," ",null,null,null," "]
[null,"雙招攬判斷",{"$f":"IF(高齡話術檢核,IF(雙招選項=\"是\",TRUE,FALSE),FALSE)","v":false},null," ","▲ 投保目的其他文字",{"$f":"IF(投保目的其他=\"V\",IF(投保目的其他文字=\"\",1,2),3)","v":3},null," ",null,null,null," "]
[null,"高齡錄音欄位填寫",{"$f":"IF(高齡話術檢核,IF(雙招攬判斷,AND(雙招選項<>\"\",服務專員第二招攬<>\"\",登錄字號第二<>\"\",服務公司檢核=TRUE,服務專員<>\"\",登錄字號<>\"\",要保人身分證字號<>\"\",投保目的檢核=TRUE,OR(投保目的其他文字檢核=2,投保目的其他文字檢核=3)),AND(雙招選項<>\"\",服務公司檢核=TRUE,服務專員<>\"\",登錄字號<>\"\",要保人身分證字號<>\"\",投保目的檢核=TRUE,OR(投保目的其他文字檢核=2,投保目的其他文字檢核=3))),FALSE)","v":false},{"$f":"\"◆錄音話術補充資訊填寫不完整，請補全內容。\"","v":"◆錄音話術補充資訊填寫不完整，請補全內容。"}," ","折扣後保費",{"$f":"ROUND(H91,0)","v":110000},{"$f":"'資料輸入_配偶、子女'!T95","v":110000}," ",null,null,null," "]
[null,"服務公司",null,null," ","折扣後年化保費",{"$f":"G91*Prem_Freq","v":110000},null," ",null,null,null," "]
[null,"▲ 服務單位檢核(欣台)",{"$f":"IF(ISERROR(FIND(\"欣台\",服務公司,1)),FALSE,TRUE)","v":false},null," ",null,null,null," ",null,null,null," "]
[null,"▲ 服務公司檢核",{"$f":"IF(服務單位檢核=TRUE,AND(服務公司<>\"\",保經保代<>\"\",服務單位<>\"\"),AND(服務公司<>\"\",保經保代<>\"\"))","v":false},null," ",null,null,null," ",null,null,null," "]
[]
[null,"配偶/子女_檢核項目"]
[null,"【配偶】資訊檢核",null,null,null,"【全部子女】其他檢核"]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),2,1),1))","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,MAX(C99:C107),1))","v":1},null,null,"▲ 全部子女投保參數",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(OR(子女1投保參數=1,OR(子女2投保參數=1,子女3投保參數=1)),1,2),1))","v":1}]
[null,"生日檢核",{"$f":"MAX(C100:C102)","v":1},null,null,"▲ 全部子女檢核",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,AND(子女1全部檢核=1,AND(子女2全部檢核=1,子女3全部檢核=1)),1))","v":true}]
[null,"▲ 生日格式",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(ISERROR(配偶生日),2,IF(配偶日月檢核,1,2)))","v":1},{"$f":"IF(配偶生日6碼=\"\",\"◆請輸入配偶生日 !\n\",\"◆配偶生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆配偶生日格式錯誤，Ex:880101或1021212！\n"}]
[null,"▲ 承保年齡",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(ISERROR(配偶保險年齡),2,IF(OR(配偶足歲年齡<0,配偶保險年齡>99),3,1)))","v":1},{"$f":"\"◆配偶投保年齡為0-99歲！\n\"","v":"◆配偶投保年齡為0-99歲！\n"}]
[null,"▲ 未來日",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(ISERROR(配偶生日),2,IF(配偶日月檢核,IF(配偶足歲年齡<0,4, 1),2)))","v":1},{"$f":"\"◆配偶生日不得為未來日！\n\"","v":"◆配偶生日不得為未來日！\n"}]
[]
[null,"資訊檢核",{"$f":"MAX(C105:C107)","v":1}]
[null,"▲ 姓名輸入",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(配偶=\"\",2,1))","v":1},{"$f":"\"◆請輸入配偶姓名！\n\"","v":"◆請輸入配偶姓名！\n"}]
[null,"▲ 性別輸入",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(配偶性別=\"\",3,1))","v":1},{"$f":"\"◆請選擇配偶性別！\n\"","v":"◆請選擇配偶性別！\n"}]
[null,"▲ 職業等級輸入",{"$f":"IF(OR(配偶投保=\"不投保\",配偶投保=\"\"),1,IF(配偶職業等級=\"\",4,1))","v":1},{"$f":"\"◆請選擇配偶職業等級！\n\"","v":"◆請選擇配偶職業等級！\n"}]
[]
[null,"【子女1】資訊檢核",null,null,null,"【子女2】資訊檢核",null,null,null,"【子女3】資訊檢核"]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),2,1),1))","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,MAX(C111:C119),1))","v":1},null,null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),2,1),1))","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(商品序號=1,MAX(G111:G119),1),1))","v":1},null,null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),2,1),1))","v":1},{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,MAX(K111:K119),1))","v":1}]
[null,"生日檢核",{"$f":"MAX(C112:C114)","v":1},null,null,"生日檢核",{"$f":"MAX(G112:G114)","v":1},null,null,"生日檢核",{"$f":"MAX(K112:K114)","v":1}]
[null,"▲ 生日格式",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(ISERROR(子女1生日),2,IF(子女1日月檢核,1,2)))","v":1},{"$f":"IF(子女1生日6碼=\"\",\"請輸入子女1 生日 !\n\",\"◆子女1 生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆子女1 生日格式錯誤，Ex:880101或1021212！\n"},null,"▲ 生日格式",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(ISERROR(子女2生日),2,IF(子女2日月檢核,1,2)))","v":1},{"$f":"IF(子女2生日6碼=\"\",\"請輸入子女2 生日 !\n\",\"◆子女2 生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆子女2 生日格式錯誤，Ex:880101或1021212！\n"},null,"▲ 生日格式",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(ISERROR(子女3生日),2,IF(子女3日月檢核,1,2)))","v":1},{"$f":"IF(子女3生日6碼=\"\",\"請輸入子女3 生日 !\n\",\"◆子女3 生日格式錯誤，Ex:880101或1021212！\n\")","v":"◆子女3 生日格式錯誤，Ex:880101或1021212！\n"}]
[null,"▲ 承保年齡",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(ISERROR(子女1保險年齡),2,IF(OR(子女1足歲年齡<0,子女1保險年齡>99),3,1)))","v":1},{"$f":"\"◆子女1 投保年齡為0-99歲！\n\"","v":"◆子女1 投保年齡為0-99歲！\n"},null,"▲ 承保年齡",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(ISERROR(子女2保險年齡),2,IF(OR(子女2足歲年齡<0,子女2保險年齡>99),3,1)))","v":1},{"$f":"\"◆子女2 投保年齡為0-99歲！\n\"","v":"◆子女2 投保年齡為0-99歲！\n"},null,"▲ 承保年齡",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(ISERROR(子女3保險年齡),2,IF(OR(子女3足歲年齡<0,子女3保險年齡>99),3,1)))","v":1},{"$f":"\"◆子女3 投保年齡為0-99歲！\n\"","v":"◆子女3 投保年齡為0-99歲！\n"}]
[null,"▲ 未來日",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(ISERROR(子女1生日),2,IF(子女1日月檢核,IF(子女1足歲年齡<0,4, 1),2)))","v":1},{"$f":"\"◆子女1 生日不得為未來日！\n\"","v":"◆子女1 生日不得為未來日！\n"},null,"▲ 未來日",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(ISERROR(子女2生日),2,IF(子女2日月檢核,IF(子女2足歲年齡<0,4, 1),2)))","v":1},{"$f":"\"◆子女2 生日不得為未來日！\n\"","v":"◆子女2 生日不得為未來日！\n"},null,"▲ 未來日",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(ISERROR(子女3生日),2,IF(子女3日月檢核,IF(子女3足歲年齡<0,4, 1),2)))","v":1},{"$f":"\"◆子女3 生日不得為未來日！\n\"","v":"◆子女3 生日不得為未來日！\n"}]
[]
[null,"資訊檢核",{"$f":"MAX(C117:C119)","v":1},null,null,"資訊檢核",{"$f":"MAX(G117:G119)","v":1},null,null,"資訊檢核",{"$f":"MAX(K117:K119)","v":1}]
[null,"▲ 姓名輸入",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(子女1=\"\",2,1))","v":1},{"$f":"\"◆請輸入子女1姓名！\n\"","v":"◆請輸入子女1姓名！\n"},null,"▲ 姓名輸入",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(子女2=\"\",2,1))","v":1},{"$f":"\"◆請輸入子女2姓名！\n\"","v":"◆請輸入子女2姓名！\n"},null,"▲ 姓名輸入",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(子女3=\"\",2,1))","v":1},{"$f":"\"◆請選擇子女3性名！\n\"","v":"◆請選擇子女3性名！\n"}]
[null,"▲ 性別輸入",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(子女1性別=\"\",3,1))","v":1},{"$f":"\"◆請選擇子女1性別！\n\"","v":"◆請選擇子女1性別！\n"},null,"▲ 性別輸入",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(子女2性別=\"\",3,1))","v":1},{"$f":"\"◆請選擇子女2性別！\n\"","v":"◆請選擇子女2性別！\n"},null,"▲ 性別輸入",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(子女3性別=\"\",3,1))","v":1},{"$f":"\"◆請輸入子女3姓別!\n\"","v":"◆請輸入子女3姓別!\n"}]
[null,"▲ 職業等級輸入",{"$f":"IF(OR(子女1投保=\"不投保\",子女1投保=\"\"),1,IF(子女1職業等級=\"\",4,1))","v":1},{"$f":"\"◆請選子女1 擇職業等級！\n\"","v":"◆請選子女1 擇職業等級！\n"},null,"▲ 職業等級輸入",{"$f":"IF(OR(子女2投保=\"不投保\",子女2投保=\"\"),1,IF(子女2職業等級=\"\",4,1))","v":1},{"$f":"\"◆請選擇子女2職業等級！\n\"","v":"◆請選擇子女2職業等級！\n"},null,"▲ 職業等級輸入",{"$f":"IF(OR(子女3投保=\"不投保\",子女3投保=\"\"),1,IF(子女3職業等級=\"\",4,1))","v":1},{"$f":"\"◆請選擇子女3職業等級！\n\"","v":"◆請選擇子女3職業等級！\n"}]
[]
[null,"配偶_附約檢核項目"]
[null,"【ACCNTR2】資訊檢核",null,null," ","【ACCNTR3】資訊檢核",null,null," ","【ADDNTR1】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C123=1,1))","v":true},{"$f":"IF(AND(配偶投保參數=1,配偶全部檢核=1),MAX(C124:C127),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G123=1,1))","v":true},{"$f":"IF(AND(配偶投保參數=1,配偶全部檢核=1),MAX(G124:G127),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K123=1,1))","v":true},{"$f":"IF(AND(配偶投保參數=1,配偶全部檢核=1),MAX(K124:K127),1)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(配偶ACCNTR2_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR2_保額),1,2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆標靶守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(配偶ACCNTR3_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR3_保額),1,2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆愛要守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(配偶ADDNTR1_保額=\"\",1,IF(ISNUMBER(配偶ADDNTR1_保額),1,2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額請輸入有效數值！\n\"","v":"◆一年期重大疾病健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(配偶ACCNTR2_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR2_保額),IF(MOD(配偶ACCNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(配偶ACCNTR3_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR3_保額),IF(MOD(配偶ACCNTR3_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(配偶ADDNTR1_保額=\"\",1,IF(ISNUMBER(配偶ADDNTR1_保額),IF(MOD(配偶ADDNTR1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(配偶ACCNTR2_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR2_保額),IF(OR(配偶ACCNTR2_保額<ACCNTR2_最低保額,配偶ACCNTR2_保額>ACCNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(配偶ACCNTR3_保額=\"\",1,IF(ISNUMBER(配偶ACCNTR3_保額),IF(OR(配偶ACCNTR3_保額<ACCNTR3_最低保額,配偶ACCNTR3_保額>ACCNTR3_最高保額),4,1),2))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(配偶ADDNTR1_保額=\"\",1,IF(ISNUMBER(配偶ADDNTR1_保額),IF(OR(配偶ADDNTR1_保額<ADDNTR1_最低保額,配偶ADDNTR1_保額>ADDNTR1_最高保額),4,1),2))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(配偶ACCNTR2_保額=\"\",1,IF(ISERROR(配偶保險年齡),1,IF(OR(配偶保險年齡<ACCNTR2_最小年齡,配偶保險年齡>ACCNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆標靶守護防癌健康保險附約投保年齡為\"&ACCNTR2_最小年齡&\"~\"&ACCNTR2_最大年齡&\"歲！\n\"","v":"◆標靶守護防癌健康保險附約投保年齡為0~70歲！\n"}," ","▲ 年齡限制",{"$f":"IF(配偶ACCNTR3_保額=\"\",1,IF(ISERROR(配偶保險年齡),1,IF(OR(配偶保險年齡<ACCNTR3_最小年齡,配偶保險年齡>ACCNTR3_最大年齡),5,1)))","v":1},{"$f":"\"◆愛要守護防癌健康保險附約投保年齡為\"&ACCNTR3_最小年齡&\"~\"&ACCNTR3_最大年齡&\"歲！\n\"","v":"◆愛要守護防癌健康保險附約投保年齡為0~64歲！\n"}," ","▲ 年齡限制",{"$f":"IF(配偶ADDNTR1_保額=\"\",1,IF(ISERROR(配偶保險年齡),1,IF(OR(配偶保險年齡<ADDNTR1_最小年齡,配偶保險年齡>ADDNTR1_最大年齡),5,1)))","v":1},{"$f":"\"◆一年期重大疾病健康保險附約投保年齡為\"&ADDNTR1_最小年齡&\"~\"&ADDNTR1_最大年齡&\"歲！\n\"","v":"◆一年期重大疾病健康保險附約投保年齡為0~65歲！\n"}," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(配偶投保參數<>1,ISERROR(配偶保險年齡)),1,IF(OR(配偶保險年齡<ACCNTR2_最小年齡,配偶保險年齡>ACCNTR2_最大年齡),2,1))","v":1},null," ","▲ 反灰檢核",{"$f":"IF(OR(配偶投保參數<>1,ISERROR(配偶保險年齡)),1,IF(OR(配偶保險年齡<ACCNTR3_最小年齡,配偶保險年齡>ACCNTR3_最大年齡),2,1))","v":1},null," ","▲ 反灰檢核",{"$f":"IF(OR(配偶投保參數<>1,ISERROR(配偶保險年齡)),1,IF(OR(配偶保險年齡<ADDNTR1_最小年齡,配偶保險年齡>ADDNTR1_最大年齡),2,1))","v":1},null," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【DPAA】資訊檢核",null,null," ","【ML】資訊檢核",null,null," ",null,null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C131=1,1))","v":true},{"$f":"IF(AND(配偶投保參數=1,配偶全部檢核=1),MAX(C132:C136),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G131=1,1))","v":true},{"$f":"IF(AND(配偶投保參數=1,配偶全部檢核=1),MAX(G132:G134),1)","v":1},null," ",null,null,null," "]
[null,"▲ 保額格式",{"$f":"IF(配偶DPAA_保額=\"\",1,IF(ISNUMBER(配偶DPAA_保額),1,2))","v":1},{"$f":"\"◆人身意外傷害保險附約保額請輸入有效數值！\n\"","v":"◆人身意外傷害保險附約保額請輸入有效數值！\n"}," ","▲ 計畫檢核",{"$f":"IF(配偶DPAA_保額<=299,IF(配偶ML_計劃>20,2,1),1)","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n"}," ",null,null,null," "]
[null,"▲ 保額單位",{"$f":"IF(配偶DPAA_保額=\"\",1,IF(ISNUMBER(配偶DPAA_保額),IF(MOD(配偶DPAA_保額,10)=0,1,3),2))","v":1},{"$f":"\"◆人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n\"","v":"◆人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n"}," ","▲ 投保檢核",{"$f":"IF(配偶DPAA_檢核,IF(AND(配偶DPAA_保額=\"\",配偶ML_計劃<>\"\"),3,1),IF(配偶ML_計劃<>\"\",3,1))","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n"}," ",null,null,null," "]
[null,"▲ 保額限制",{"$f":"IF(ISERROR(配偶保險年齡),1,IF(配偶DPAA_保額=\"\",1,IF(ISNUMBER(配偶DPAA_保額),IF(OR(配偶DPAA_保額<DPAA_最低保額,配偶DPAA_保額>配偶DPAA_最高保額),4,1),2)))","v":1},{"$f":"\"◆人身意外傷害保險附約保額請輸入範圍內的金額！\n\"","v":"◆人身意外傷害保險附約保額請輸入範圍內的金額！\n"}," ","▲ 年齡限制",{"$f":"IF(配偶ML_計劃=\"\",1,IF(ISERROR(配偶保險年齡),1,IF(OR(配偶保險年齡<ML_最小年齡,配偶保險年齡>ML_最大年齡),4,1)))","v":1},{"$f":"\"◆人身意外傷害住院醫療定額保險給付附加條款投保年齡為\"&ML_最小年齡&\"~\"&ML_最大年齡&\"歲！\n\"","v":"◆人身意外傷害住院醫療定額保險給付附加條款投保年齡為0~70歲！\n"}," ",null,null,null," "]
[null,"▲ 年齡限制",{"$f":"IF(配偶DPAA_保額=\"\",1,IF(ISERROR(配偶保險年齡),1,IF(OR(配偶保險年齡<DPAA_最小年齡,配偶保險年齡>DPAA_最大年齡),5,1)))","v":1},{"$f":"\"◆人身意外傷害保險附約投保年齡為\"&DPAA_最小年齡&\"~\"&DPAA_最大年齡&\"歲！\n\"","v":"◆人身意外傷害保險附約投保年齡為0~70歲！\n"}," ","▲ 反灰檢核",{"$f":"IF(OR(配偶投保參數<>1,ISERROR(配偶保險年齡)),1,IF(OR(配偶保險年齡<ML_最小年齡,配偶保險年齡>ML_最大年齡),2,1))","v":1},null," ",null,null,null," "]
[null,"▲ 職業等級",{"$f":"IF(ISERROR(配偶保險年齡),1,IF(AND(配偶保險年齡<16,配偶職業等級<>1),1,1))","v":1},{"$f":"\"◆配偶15歲以下請確認職業等級！\n\"","v":"◆配偶15歲以下請確認職業等級！\n"}," ",null,null,null," ",null,null,null," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(配偶投保參數<>1,ISERROR(配偶保險年齡)),1,IF(OR(配偶保險年齡<DPAA_最小年齡,配偶保險年齡>DPAA_最大年齡),2,1))","v":1},null," "]
[]
[null,"子女1_附約檢核項目"]
[null,"【ACCNTR1】資訊檢核",null,null," ","【ACCNTR2】資訊檢核",null,null," ","【ACCNTR3】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C141=1,1))","v":true},{"$f":"IF(AND(子女1投保參數=1,子女1全部檢核=1),MAX(C142:C143),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G141=1,1))","v":true},{"$f":"IF(AND(子女1投保參數=1,子女1全部檢核=1),MAX(G142:G146),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K141=1,1))","v":true},{"$f":"IF(AND(子女1投保參數=1,子女1全部檢核=1),MAX(K142:K146),1)","v":1},null," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女1ACCNTR1_單位=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<ACCNTR1_最小年齡,子女1保險年齡>ACCNTR1_最大年齡),2,1)))","v":1},{"$f":"\"◆子女1愛寶貝定期癌症健康保險附約投保年齡為\"&ACCNTR1_最小年齡&\"~\"&ACCNTR1_最大年齡&\"歲！\n\"","v":"◆子女1愛寶貝定期癌症健康保險附約投保年齡為1~15歲！\n"}," ","▲ 保額格式",{"$f":"IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR2_保額),1,2))","v":1},{"$f":"\"◆子女1標靶守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女1標靶守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR3_保額),1,2))","v":1},{"$f":"\"◆子女1愛要守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女1愛要守護防癌健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女1ACCNTR1_單位=\"\",子女1投保參數<>1),1,IF(OR(子女2ACCNTR1_單位=\"\",子女2投保參數<>1),IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR1_單位=子女3ACCNTR1_單位,1,3)),IF(子女1ACCNTR1_單位=子女2ACCNTR1_單位,IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR1_單位=子女3ACCNTR1_單位,1,3)),3)))","v":1},{"$f":"\"◆子女1愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n\"","v":"◆子女1愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR2_保額),IF(MOD(子女1ACCNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女1標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n\"","v":"◆子女1標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR3_保額),IF(MOD(子女1ACCNTR3_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女1愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n\"","v":"◆子女1愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n"}," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<ACCNTR1_最小年齡,子女1保險年齡>ACCNTR1_最大年齡),2,1))","v":1},null," ","▲ 保額限制",{"$f":"IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR2_保額),IF(OR(子女1ACCNTR2_保額<ACCNTR2_最低保額,子女1ACCNTR2_保額>ACCNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆子女1標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女1標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ACCNTR3_保額),IF(OR(子女1ACCNTR3_保額<ACCNTR3_最低保額,子女1ACCNTR3_保額>ACCNTR3_最高保額),4,1),2))","v":1},{"$f":"\"◆子女1愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女1愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,null,null,null," ","▲ 年齡限制",{"$f":"IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<子女ACCNTR2_最小年齡,子女1保險年齡>子女ACCNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆子女1標靶守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女1標靶守護防癌健康保險附約投保年齡為0~23歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<子女ACCNTR3_最小年齡,子女1保險年齡>子女ACCNTR3_最大年齡),5,1)))","v":1},{"$f":"\"◆子女1愛要守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女1愛要守護防癌健康保險附約投保年齡為0~23歲！\n"}," "]
[null,null,null,null," ","▲ 一致限制",{"$f":"IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),1,IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR2_保額=子女3ACCNTR2_保額,1,6)),IF(子女1ACCNTR2_保額=子女2ACCNTR2_保額,IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR2_保額=子女3ACCNTR2_保額,1,6)),6)))","v":1},{"$f":"\"◆子女1標靶守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女1標靶守護防癌健康保險附約保額需與其他子女相同！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),1,IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR3_保額=子女3ACCNTR3_保額,1,6)),IF(子女1ACCNTR3_保額=子女2ACCNTR3_保額,IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(子女1ACCNTR3_保額=子女3ACCNTR3_保額,1,6)),6)))","v":1},{"$f":"\"◆子女1愛要守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女1愛要守護防癌健康保險附約保額需與其他子女相同！\n"}," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<子女ACCNTR2_最小年齡,子女1保險年齡>子女ACCNTR2_最大年齡),2,1))","v":1},null," ","▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<子女ACCNTR3_最小年齡,子女1保險年齡>子女ACCNTR3_最大年齡),2,1))","v":1},null," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【ADDNTR1】資訊檢核",null,null," ","【DPAA】資訊檢核",null,null," ","【ML】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C150=1,1))","v":true},{"$f":"IF(AND(子女1投保參數=1,子女1全部檢核=1),MAX(C151:C155),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G150=1,1))","v":true},{"$f":"MAX(G151:G156)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K150=1,1))","v":true},{"$f":"MAX(K151:K154)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(子女1ADDNTR1_保額=\"\",1,IF(ISNUMBER(子女1ADDNTR1_保額),1,2))","v":1},{"$f":"\"◆子女1一年期重大疾病健康保險附約保額請輸入有效數值！\n\"","v":"◆子女1一年期重大疾病健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(子女1DPAA_保額=\"\",1,IF(ISNUMBER(子女1DPAA_保額),1,2))","v":1},{"$f":"\"◆子女1 人身意外傷害保險附約保額請輸入有效數值！\n\"","v":"◆子女1 人身意外傷害保險附約保額請輸入有效數值！\n"}," ","▲ 計畫檢核",{"$f":"IF(子女1DPAA_保額<=299,IF(子女1ML_計劃>20,2,1),1)","v":1},{"$f":"\"◆子女1 人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n\"","v":"◆子女1 人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ADDNTR1_保額),IF(MOD(子女1ADDNTR1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女1一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆子女1一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女1DPAA_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1DPAA_保額),IF(MOD(子女1DPAA_保額,10)=0,1,3),2))","v":1},{"$f":"\"◆子女1 人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n\"","v":"◆子女1 人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n"}," ","▲ 投保檢核",{"$f":"IF(子女1DPAA_檢核,IF(AND(子女1DPAA_保額=\"\",子女1ML_計劃<>\"\"),3,1),IF(子女1ML_計劃<>\"\",3,1))","v":1},{"$f":"\"◆子女1 人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n\"","v":"◆子女1 人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),1,IF(ISNUMBER(子女1ADDNTR1_保額),IF(OR(子女1ADDNTR1_保額<ADDNTR1_最低保額,子女1ADDNTR1_保額>ADDNTR1_最高保額),4,1),2))","v":1},{"$f":"\"◆子女1一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女1一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ISERROR(子女1保險年齡),1,IF(子女1DPAA_保額=\"\",1,IF(ISNUMBER(子女1DPAA_保額),IF(OR(子女1DPAA_保額<DPAA_最低保額,子女1DPAA_保額>子女1DPAA_最高保額),4,1),2)))","v":1},{"$f":"\"◆子女1 人身意外傷害保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女1 人身意外傷害保險附約保額請輸入範圍內的金額！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女1ML_計劃=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<ML_最小年齡,子女1保險年齡>ML_最大年齡),4,1)))","v":1},{"$f":"\"◆子女1 人身意外傷害住院醫療定額保險給付附加條款投保年齡為\"&子女ML_最小年齡&\"-\"&子女ML_最大年齡&\"歲！\n\"","v":"◆子女1 人身意外傷害住院醫療定額保險給付附加條款投保年齡為0-23歲！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<子女ADDNTR1_最小年齡,子女1保險年齡>子女ADDNTR1_最大年齡),5,1)))","v":1},{"$f":"\"◆子女1一年期重大疾病健康保險附約投保年齡為\"&子女ADDNTR1_最小年齡&\"~\"&子女ADDNTR1_最大年齡&\"歲！\n\"","v":"◆子女1一年期重大疾病健康保險附約投保年齡為0~14歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女1DPAA_保額=\"\",子女1投保參數<>1),1,IF(ISERROR(子女1保險年齡),1,IF(OR(子女1保險年齡<子女DPAA_最小年齡,子女1保險年齡>子女DPAA_最大年齡),5,1)))","v":1},{"$f":"\"◆子女1 人身意外傷害保險附約投保年齡為\"&子女DPAA_最小年齡&\"-\"&子女DPAA_最大年齡&\"歲！\n\"","v":"◆子女1 人身意外傷害保險附約投保年齡為0-23歲！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女1投保參數<>1,子女1ML_計劃=\"\"),1,IF(OR(子女2投保參數<>1,子女2ML_計劃=\"\"),IF(OR(子女3投保參數<>1,子女3ML_計劃=\"\"),1,IF(子女1ML_計劃=子女3ML_計劃,1,5)),IF(子女1ML_計劃=子女2ML_計劃,IF(OR(子女3投保參數<>1,子女3ML_計劃=\"\"),1,IF(子女1ML_計劃=子女3ML_計劃,1,5)),5)))","v":1},{"$f":"\"◆子女1 人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n\"","v":"◆子女1 人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),1,IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(子女1ADDNTR1_保額=子女3ADDNTR1_保額,1,6)),IF(子女1ADDNTR1_保額=子女2ADDNTR1_保額,IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(子女1ADDNTR1_保額=子女3ADDNTR1_保額,1,6)),6)))","v":1},{"$f":"\"◆子女1一年期重大疾病健康保險附約保額需與其他子女相同！\n\"","v":"◆子女1一年期重大疾病健康保險附約保額需與其他子女相同！\n"}," ","▲ 職業等級",{"$f":"IF(ISERROR(子女1保險年齡),1,IF(AND(子女1保險年齡<16,子女1職業等級<>1),1,1))","v":1},{"$f":"\"◆子女1 15歲以下請確認職業等級！\n\"","v":"◆子女1 15歲以下請確認職業等級！\n"}," ","▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<子女ML_最小年齡,子女1保險年齡>子女ML_最大年齡),2,1))","v":1},null," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<子女ADDNTR1_最小年齡,子女1保險年齡>子女ADDNTR1_最大年齡),2,1))","v":1},null," ","▲ 一致限制",{"$f":"IF(OR(子女1投保參數<>1,子女1DPAA_保額=\"\"),1,IF(OR(子女2投保參數<>1,子女2DPAA_保額=\"\"),IF(OR(子女3投保參數<>1,子女3DPAA_保額=\"\"),1,IF(子女1DPAA_保額=子女3DPAA_保額,1,7)),IF(子女1DPAA_保額=子女2DPAA_保額,IF(OR(子女3投保參數<>1,子女3DPAA_保額=\"\"),1,IF(子女1DPAA_保額=子女3DPAA_保額,1,7)),7)))","v":1},{"$f":"\"◆子女1 人身意外傷害保險附約保額需與其他子女相同！\n\"","v":"◆子女1 人身意外傷害保險附約保額需與其他子女相同！\n"}," ",null,null,null," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女1投保參數<>1,ISERROR(子女1保險年齡)),1,IF(OR(子女1保險年齡<子女DPAA_最小年齡,子女1保險年齡>子女DPAA_最大年齡),2,1))","v":1},null," ",null,null,null," "]
[null,null,null,null," ",null,null,null,null,null,null,null," "]
[null,"子女2_附約檢核項目"]
[null,"【ACCNTR1】資訊檢核",null,null," ","【ACCNTR2】資訊檢核",null,null," ","【ACCNTR3】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C161=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(C162:C163),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G161=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(G162:G166),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K161=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(K162:K166),1)","v":1},null," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女2ACCNTR1_單位=\"\",子女2投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<ACCNTR1_最小年齡,子女2保險年齡>ACCNTR1_最大年齡),2,1)))","v":1},{"$f":"\"◆子女2愛寶貝定期癌症健康保險附約投保年齡為\"&ACCNTR1_最小年齡&\"~\"&ACCNTR1_最大年齡&\"歲！\n\"","v":"◆子女2愛寶貝定期癌症健康保險附約投保年齡為1~15歲！\n"}," ","▲ 保額格式",{"$f":"IF(子女2ACCNTR2_保額=\"\",1,IF(ISNUMBER(子女2ACCNTR2_保額),1,2))","v":1},{"$f":"\"◆子女2標靶守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女2標靶守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(子女2ACCNTR3_保額=\"\",1,IF(ISNUMBER(子女2ACCNTR3_保額),1,2))","v":1},{"$f":"\"◆子女2愛要守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女2愛要守護防癌健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女2ACCNTR1_單位=\"\",子女2投保參數<>1),1,IF(OR(子女1ACCNTR1_單位=\"\",子女1投保參數<>1),IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR1_單位=子女3ACCNTR1_單位,1,3)),IF(子女2ACCNTR1_單位=子女1ACCNTR1_單位,IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR1_單位=子女3ACCNTR1_單位,1,3)),3)))","v":1},{"$f":"\"◆子女2愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n\"","v":"◆子女2愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ACCNTR2_保額),IF(MOD(子女2ACCNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女2標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆子女2標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ACCNTR3_保額),IF(MOD(子女2ACCNTR3_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女2愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n\"","v":"◆子女2愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n"}," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<ACCNTR1_最小年齡,子女2保險年齡>ACCNTR1_最大年齡),2,1))","v":1},null," ","▲ 保額限制",{"$f":"IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ACCNTR2_保額),IF(OR(子女2ACCNTR2_保額<ACCNTR2_最低保額,子女2ACCNTR2_保額>ACCNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆子女2標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女2標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ACCNTR3_保額),IF(OR(子女2ACCNTR3_保額<ACCNTR3_最低保額,子女2ACCNTR3_保額>ACCNTR3_最高保額),4,1),2))","v":1},{"$f":"\"◆子女2愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女2愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,null,null,null," ","▲ 年齡限制",{"$f":"IF(OR(子女2ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<子女ACCNTR2_最小年齡,子女2保險年齡>子女ACCNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆子女2標靶守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女2標靶守護防癌健康保險附約投保年齡為0~23歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女2ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<子女ACCNTR3_最小年齡,子女2保險年齡>子女ACCNTR3_最大年齡),5,1)))","v":1},{"$f":"\"◆子女2愛要守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女2愛要守護防癌健康保險附約投保年齡為0~23歲！\n"}," "]
[null,null,null,null," ","▲ 一致限制",{"$f":"IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),1,IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR2_保額=子女3ACCNTR2_保額,1,6)),IF(子女2ACCNTR2_保額=子女1ACCNTR2_保額,IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR2_保額=子女3ACCNTR2_保額,1,6)),6)))","v":1},{"$f":"\"◆子女2標靶守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女2標靶守護防癌健康保險附約保額需與其他子女相同！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),1,IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR3_保額=子女3ACCNTR3_保額,1,6)),IF(子女2ACCNTR3_保額=子女1ACCNTR3_保額,IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(子女2ACCNTR3_保額=子女3ACCNTR3_保額,1,6)),6)))","v":1},{"$f":"\"◆子女2愛要守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女2愛要守護防癌健康保險附約保額需與其他子女相同！\n"}," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<子女ACCNTR2_最小年齡,子女2保險年齡>子女ACCNTR2_最大年齡),2,1))","v":1},null," ","▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<子女ACCNTR3_最小年齡,子女2保險年齡>子女ACCNTR3_最大年齡),2,1))","v":1},null," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【ADDNTR1】資訊檢核",null,null," ","【DPAA】資訊檢核",null,null," ","【ML】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C170=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(C171:C175),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G170=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(G171:G176),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K170=1,1))","v":true},{"$f":"IF(AND(子女2投保參數=1,子女2全部檢核=1),MAX(K171:K174),1)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(子女2ADDNTR1_保額=\"\",1,IF(ISNUMBER(子女2ADDNTR1_保額),1,2))","v":1},{"$f":"\"◆子女2一年期重大疾病健康保險附約保額請輸入有效數值！\n\"","v":"◆子女2一年期重大疾病健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(子女2DPAA_保額=\"\",1,IF(ISNUMBER(子女2DPAA_保額),1,2))","v":1},{"$f":"\"◆子女2人身意外傷害保險附約保額請輸入有效數值！\n\"","v":"◆子女2人身意外傷害保險附約保額請輸入有效數值！\n"}," ","▲ 計畫檢核",{"$f":"IF(OR(子女2投保參數<>1),1,IF(子女2DPAA_保額<=299,IF(子女2ML_計劃>20,2,1),1))","v":1},{"$f":"\"◆子女2人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n\"","v":"◆子女2人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ADDNTR1_保額),IF(MOD(子女2ADDNTR1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女2一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆子女2一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2DPAA_保額),IF(MOD(子女2DPAA_保額,10)=0,1,3),2))","v":1},{"$f":"\"◆子女2人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n\"","v":"◆子女2人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n"}," ","▲ 投保檢核",{"$f":"IF(AND(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(子女2DPAA_檢核,IF(AND(子女2DPAA_保額=\"\",子女2ML_計劃<>\"\"),3,1),IF(子女2ML_計劃<>\"\",3,1)))","v":1},{"$f":"\"◆子女2人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n\"","v":"◆子女2人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2ADDNTR1_保額),IF(OR(子女2ADDNTR1_保額<ADDNTR1_最低保額,子女2ADDNTR1_保額>ADDNTR1_最高保額),4,1),2))","v":1},{"$f":"\"◆子女2一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女2一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ISERROR(子女2保險年齡),1,IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(ISNUMBER(子女2DPAA_保額),IF(OR(子女2DPAA_保額<DPAA_最低保額,子女2DPAA_保額>子女2DPAA_最高保額),4,1),2)))","v":1},{"$f":"\"◆子女2人身意外傷害保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女2人身意外傷害保險附約保額請輸入範圍內的金額！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女2ML_計劃=\"\",子女2投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<ML_最小年齡,子女2保險年齡>ML_最大年齡),4,1)))","v":1},{"$f":"\"◆子女2人身意外傷害住院醫療定額保險給付附加條款投保年齡為\"&ML_最小年齡&\"~\"&ML_最大年齡&\"歲！\n\"","v":"◆子女2人身意外傷害住院醫療定額保險給付附加條款投保年齡為0~70歲！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<子女ADDNTR1_最小年齡,子女2保險年齡>子女ADDNTR1_最大年齡),5,1)))","v":1},{"$f":"\"◆子女2一年期重大疾病健康保險附約投保年齡為\"&子女ADDNTR1_最小年齡&\"~\"&子女ADDNTR1_最大年齡&\"歲！\n\"","v":"◆子女2一年期重大疾病健康保險附約投保年齡為0~14歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(ISERROR(子女2保險年齡),1,IF(OR(子女2保險年齡<子女DPAA_最小年齡,子女2保險年齡>子女DPAA_最大年齡),5,1)))","v":1},{"$f":"\"◆子女2人身意外傷害保險附約投保年齡為\"&子女DPAA_最小年齡&\"~\"&子女DPAA_最大年齡&\"歲！\n\"","v":"◆子女2人身意外傷害保險附約投保年齡為0~23歲！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女2ML_計劃=\"\",子女2投保參數<>1),1,IF(OR(子女1ML_計劃=\"\",子女1投保參數<>1),IF(OR(子女3ML_計劃=\"\",子女3投保參數<>1),1,IF(子女2ML_計劃=子女3ML_計劃,1,5)),IF(子女2ML_計劃=子女1ML_計劃,IF(OR(子女3ML_計劃=\"\",子女3投保參數<>1),1,IF(子女2ML_計劃=子女3ML_計劃,1,5)),5)))","v":1},{"$f":"\"◆子女2人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n\"","v":"◆子女2人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(子女2ADDNTR1_保額=子女3ADDNTR1_保額,1,6)),IF(子女2ADDNTR1_保額=子女1ADDNTR1_保額,IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(子女2ADDNTR1_保額=子女3ADDNTR1_保額,1,6)),6)))","v":1},{"$f":"\"◆子女2一年期重大疾病健康保險附約保額需與其他子女相同！\n\"","v":"◆子女2一年期重大疾病健康保險附約保額需與其他子女相同！\n"}," ","▲ 職業等級",{"$f":"IF(ISERROR(子女2保險年齡),1,IF(AND(子女2保險年齡<16,子女2職業等級<>1),1,1))","v":1},{"$f":"\"◆子女2 15歲以下請確認職業等級！\n\n\"","v":"◆子女2 15歲以下請確認職業等級！\n\n"}," ","▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<ML_最小年齡,子女2保險年齡>ML_最大年齡),2,1))","v":1},null," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<子女ADDNTR1_最小年齡,子女2保險年齡>子女ADDNTR1_最大年齡),2,1))","v":1},null," ","▲ 一致限制",{"$f":"IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(OR(子女1DPAA_保額=\"\",子女1投保參數<>1),IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(子女2DPAA_保額=子女3DPAA_保額,1,7)),IF(子女2DPAA_保額=子女1DPAA_保額,IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(子女2DPAA_保額=子女3DPAA_保額,1,7)),7)))","v":1},{"$f":"\"◆子女2人身意外傷害保險附約保額需與其他子女相同！\n\"","v":"◆子女2人身意外傷害保險附約保額需與其他子女相同！\n"}," ",null,null,null," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女2投保參數<>1,ISERROR(子女2保險年齡)),1,IF(OR(子女2保險年齡<子女DPAA_最小年齡,子女2保險年齡>子女DPAA_最大年齡),2,1))","v":1},null," ",null,null,null," "]
[]
[null,"子女3_附約檢核項目"]
[null,"【ACCNTR1】資訊檢核",null,null," ","【ACCNTR2】資訊檢核",null,null," ","【ACCNTR3】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C181=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(C182:C183),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G181=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(G182:G186),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K181=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(K182:K186),1)","v":1},null," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<ACCNTR1_最小年齡,子女3保險年齡>ACCNTR1_最大年齡),2,1)))","v":1},{"$f":"\"◆子女3愛寶貝定期癌症健康保險附約投保年齡為\"&ACCNTR1_最小年齡&\"~\"&ACCNTR1_最大年齡&\"歲！\n\"","v":"◆子女3愛寶貝定期癌症健康保險附約投保年齡為1~15歲！\n"}," ","▲ 保額格式",{"$f":"IF(子女3ACCNTR2_保額=\"\",1,IF(ISNUMBER(子女3ACCNTR2_保額),1,2))","v":1},{"$f":"\"◆子女3標靶守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女3標靶守護防癌健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(子女3ACCNTR3_保額=\"\",1,IF(ISNUMBER(子女3ACCNTR3_保額),1,2))","v":1},{"$f":"\"◆子女3愛要守護防癌健康保險附約保額請輸入有效數值！\n\"","v":"◆子女3愛要守護防癌健康保險附約保額請輸入有效數值！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女3ACCNTR1_單位=\"\",子女3投保參數<>1),1,IF(OR(子女1ACCNTR1_單位=\"\",子女1投保參數<>1),IF(OR(子女2ACCNTR1_單位=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR1_單位=子女2ACCNTR1_單位,1,3)),IF(子女3ACCNTR1_單位=子女1ACCNTR1_單位,IF(OR(子女2ACCNTR1_單位=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR1_單位=子女2ACCNTR1_單位,1,3)),3)))","v":1},{"$f":"\"◆子女3愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n\"","v":"◆子女3愛寶貝定期癌症健康保險附約投保單位需與其他子女相同！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ACCNTR2_保額),IF(MOD(子女3ACCNTR2_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女3標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆子女3標靶守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ACCNTR3_保額),IF(MOD(子女3ACCNTR3_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女3愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n\"","v":"◆子女3愛要守護防癌健康保險附約保額以萬元為單位，請您重新輸入！\n\n"}," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<ACCNTR1_最小年齡,子女3保險年齡>ACCNTR1_最大年齡),2,1))","v":1},null," ","▲ 保額限制",{"$f":"IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ACCNTR2_保額),IF(OR(子女3ACCNTR2_保額<ACCNTR2_最低保額,子女3ACCNTR2_保額>ACCNTR2_最高保額),4,1),2))","v":1},{"$f":"\"◆子女3標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女3標靶守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ACCNTR3_保額),IF(OR(子女3ACCNTR3_保額<ACCNTR3_最低保額,子女3ACCNTR3_保額>ACCNTR3_最高保額),4,1),2))","v":1},{"$f":"\"◆子女3愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女3愛要守護防癌健康保險附約保額請輸入範圍內的金額！\n"}," "]
[null,null,null,null," ","▲ 年齡限制",{"$f":"IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<子女ACCNTR2_最小年齡,子女3保險年齡>子女ACCNTR2_最大年齡),5,1)))","v":1},{"$f":"\"◆子女3標靶守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女3標靶守護防癌健康保險附約投保年齡為0~23歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<子女ACCNTR3_最小年齡,子女3保險年齡>子女ACCNTR3_最大年齡),5,1)))","v":1},{"$f":"\"◆子女3愛要守護防癌健康保險附約投保年齡為\"&子女ACCNTR2_最小年齡&\"~\"&子女ACCNTR2_最大年齡&\"歲！\n\"","v":"◆子女3愛要守護防癌健康保險附約投保年齡為0~23歲！\n"}," "]
[null,null,null,null," ","▲ 一致限制",{"$f":"IF(OR(子女3ACCNTR2_保額=\"\",子女3投保參數<>1),1,IF(OR(子女1ACCNTR2_保額=\"\",子女1投保參數<>1),IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR2_保額=子女2ACCNTR2_保額,1,6)),IF(子女3ACCNTR2_保額=子女1ACCNTR2_保額,IF(OR(子女2ACCNTR2_保額=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR2_保額=子女2ACCNTR2_保額,1,6)),6)))","v":1},{"$f":"\"◆子女3標靶守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女3標靶守護防癌健康保險附約保額需與其他子女相同！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女3ACCNTR3_保額=\"\",子女3投保參數<>1),1,IF(OR(子女1ACCNTR3_保額=\"\",子女1投保參數<>1),IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR3_保額=子女2ACCNTR3_保額,1,6)),IF(子女3ACCNTR3_保額=子女1ACCNTR3_保額,IF(OR(子女2ACCNTR3_保額=\"\",子女2投保參數<>1),1,IF(子女3ACCNTR3_保額=子女2ACCNTR3_保額,1,6)),6)))","v":1},{"$f":"\"◆子女3愛要守護防癌健康保險附約保額需與其他子女相同！\n\"","v":"◆子女3愛要守護防癌健康保險附約保額需與其他子女相同！\n"}," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<子女ACCNTR2_最小年齡,子女3保險年齡>子女ACCNTR2_最大年齡),2,1))","v":1},null," ","▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<子女ACCNTR3_最小年齡,子女3保險年齡>子女ACCNTR3_最大年齡),2,1))","v":1},null," "]
[null,null,null,null," ",null,null,null," ",null,null,null," "]
[null,"【ADDNTR1】資訊檢核",null,null," ","【DPAA】資訊檢核",null,null," ","【ML】資訊檢核",null,null," "]
[null,{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,C190=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(C191:C195),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,G190=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(G191:G196),1)","v":1},null," ",{"$f":"IF(ISERROR(商品序號),1,IF(商品序號=1,K190=1,1))","v":true},{"$f":"IF(AND(子女3投保參數=1,子女3全部檢核=1),MAX(K191:K194),1)","v":1},null," "]
[null,"▲ 保額格式",{"$f":"IF(子女3ADDNTR1_保額=\"\",1,IF(ISNUMBER(子女3ADDNTR1_保額),1,2))","v":1},{"$f":"\"◆子女3一年期重大疾病健康保險附約保額請輸入有效數值！\n\"","v":"◆子女3一年期重大疾病健康保險附約保額請輸入有效數值！\n"}," ","▲ 保額格式",{"$f":"IF(子女3DPAA_保額=\"\",1,IF(ISNUMBER(子女3DPAA_保額),1,2))","v":1},{"$f":"\"◆子女3人身意外傷害保險附約保額請輸入有效數值！\n\"","v":"◆子女3人身意外傷害保險附約保額請輸入有效數值！\n"}," ","▲ 計畫檢核",{"$f":"IF(OR(子女3投保參數<>1),1,IF(子女3DPAA_保額<=299,IF(子女3ML_計劃>20,2,1),1))","v":1},{"$f":"\"◆子女3人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n\"","v":"◆子女3人身意外傷害住院醫療定額保險給付附加條款計劃請輸入有效方案！\n"}," "]
[null,"▲ 保額單位",{"$f":"IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ADDNTR1_保額),IF(MOD(子女3ADDNTR1_保額*10000,10000)=0,1,3),2))","v":1},{"$f":"\"◆子女3一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n\"","v":"◆子女3一年期重大疾病健康保險附約保額以萬元為單位，請您重新輸入！\n"}," ","▲ 保額單位",{"$f":"IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3DPAA_保額),IF(MOD(子女3DPAA_保額,10)=0,1,3),2))","v":1},{"$f":"\"◆子女3人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n\"","v":"◆子女3人身意外傷害保險附約保額以10萬元為單位，請您重新輸入！\n"}," ","▲ 投保檢核",{"$f":"IF(AND(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(子女3DPAA_檢核,IF(AND(子女3DPAA_保額=\"\",子女3ML_計劃<>\"\"),3,1),IF(子女3ML_計劃<>\"\",3,1)))","v":1},{"$f":"\"◆子女3人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n\"","v":"◆子女3人身意外傷害住院醫療定額保險給付附加條款計劃需先投保DPAA！\n"}," "]
[null,"▲ 保額限制",{"$f":"IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3ADDNTR1_保額),IF(OR(子女3ADDNTR1_保額<ADDNTR1_最低保額,子女3ADDNTR1_保額>ADDNTR1_最高保額),4,1),2))","v":1},{"$f":"\"◆子女3一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女3一年期重大疾病健康保險附約保額請輸入範圍內的金額！\n"}," ","▲ 保額限制",{"$f":"IF(ISERROR(子女3保險年齡),1,IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(ISNUMBER(子女3DPAA_保額),IF(OR(子女3DPAA_保額<DPAA_最低保額,子女3DPAA_保額>子女3DPAA_最高保額),4,1),2)))","v":1},{"$f":"\"◆子女3人身意外傷害保險附約保額請輸入範圍內的金額！\n\"","v":"◆子女3人身意外傷害保險附約保額請輸入範圍內的金額！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女3ML_計劃=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<ML_最小年齡,子女3保險年齡>ML_最大年齡),4,1)))","v":1},{"$f":"\"◆子女3人身意外傷害住院醫療定額保險給付附加條款投保年齡為\"&ML_最小年齡&\"~\"&ML_最大年齡&\"歲！\n\"","v":"◆子女3人身意外傷害住院醫療定額保險給付附加條款投保年齡為0~70歲！\n"}," "]
[null,"▲ 年齡限制",{"$f":"IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<子女ADDNTR1_最小年齡,子女3保險年齡>子女ADDNTR1_最大年齡),5,1)))","v":1},{"$f":"\"◆子女3一年期重大疾病健康保險附約投保年齡為\"&子女ADDNTR1_最小年齡&\"~\"&子女ADDNTR1_最大年齡&\"歲！\n\"","v":"◆子女3一年期重大疾病健康保險附約投保年齡為0~14歲！\n"}," ","▲ 年齡限制",{"$f":"IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(ISERROR(子女3保險年齡),1,IF(OR(子女3保險年齡<子女DPAA_最小年齡,子女3保險年齡>子女DPAA_最大年齡),5,1)))","v":1},{"$f":"\"◆子女3人身意外傷害保險附約投保年齡為\"&子女DPAA_最小年齡&\"~\"&子女DPAA_最大年齡&\"歲！\n\"","v":"◆子女3人身意外傷害保險附約投保年齡為0~23歲！\n"}," ","▲ 一致限制",{"$f":"IF(OR(子女3ML_計劃=\"\",子女3投保參數<>1),1,IF(OR(子女1ML_計劃=\"\",子女1投保參數<>1),IF(OR(子女2ML_計劃=\"\",子女2投保參數<>1),1,IF(子女3ML_計劃=子女2ML_計劃,1,5)),IF(子女3ML_計劃=子女1ML_計劃,IF(OR(子女2ML_計劃=\"\",子女2投保參數<>1),1,IF(子女3ML_計劃=子女2ML_計劃,1,5)),5)))","v":1},{"$f":"\"◆子女3人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n\"","v":"◆子女3人身意外傷害住院醫療定額保險給付附加條款投保計劃需與其他子女相同！\n"}," "]
[null,"▲ 一致限制",{"$f":"IF(OR(子女3ADDNTR1_保額=\"\",子女3投保參數<>1),1,IF(OR(子女1ADDNTR1_保額=\"\",子女1投保參數<>1),IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(子女3ADDNTR1_保額=子女2ADDNTR1_保額,1,6)),IF(子女3ADDNTR1_保額=子女1ADDNTR1_保額,IF(OR(子女2ADDNTR1_保額=\"\",子女2投保參數<>1),1,IF(子女3ADDNTR1_保額=子女2ADDNTR1_保額,1,6)),6)))","v":1},{"$f":"\"◆子女3一年期重大疾病健康保險附約保額需與其他子女相同！\n\"","v":"◆子女3一年期重大疾病健康保險附約保額需與其他子女相同！\n"}," ","▲ 職業等級",{"$f":"IF(ISERROR(子女3保險年齡),1,IF(AND(子女3保險年齡<16,子女3職業等級<>1),1,1))","v":1},{"$f":"\"◆子女3 15歲以下請確認職業等級！\n\"","v":"◆子女3 15歲以下請確認職業等級！\n"}," ","▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<ML_最小年齡,子女3保險年齡>ML_最大年齡),2,1))","v":1},null," "]
[null,"▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<子女ADDNTR1_最小年齡,子女3保險年齡>子女ADDNTR1_最大年齡),2,1))","v":1},null," ","▲ 一致限制",{"$f":"IF(OR(子女3DPAA_保額=\"\",子女3投保參數<>1),1,IF(OR(子女1DPAA_保額=\"\",子女1投保參數<>1),IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(子女3DPAA_保額=子女2DPAA_保額,1,7)),IF(子女3DPAA_保額=子女1DPAA_保額,IF(OR(子女2DPAA_保額=\"\",子女2投保參數<>1),1,IF(子女3DPAA_保額=子女2DPAA_保額,1,7)),7)))","v":1},{"$f":"\"◆子女3人身意外傷害保險附約保額需與其他子女相同！\n\"","v":"◆子女3人身意外傷害保險附約保額需與其他子女相同！\n"}," ",null,null,null," "]
[null,null,null,null," ","▲ 反灰檢核",{"$f":"IF(OR(子女3投保參數<>1,ISERROR(子女3保險年齡)),1,IF(OR(子女3保險年齡<子女DPAA_最小年齡,子女3保險年齡>子女DPAA_最大年齡),2,1))","v":1},null," ",null,null,null," "]

{"sheet":"暫存","index":23,"n_rows":161,"n_cols":24,"rows_kept":161,"cut":false,"hidden":true,"merged":[[94,19,94,20],[3,8,3,9],[3,19,3,20],[22,8,22,9],[22,11,22,12],[9,11,9,13],[22,19,22,20],[40,19,40,20],[58,19,58,20],[76,19,76,20],[34,8,34,9],[76,8,76,9],[22,14,22,15],[40,8,40,9],[58,8,58,9],[100,11,100,12],[94,11,94,12],[28,5,28,6],[28,11,28,12],[46,8,46,9],[40,11,40,12],[64,11,64,12],[58,11,58,12],[82,11,82,12],[76,11,76,12],[46,5,46,6],[82,8,82,9],[100,8,100,9],[64,8,64,9],[94,8,94,9],[34,5,34,6],[22,1,22,2],[3,5,3,6],[3,1,3,2],[40,1,40,2],[3,11,3,13],[22,5,22,6],[28,8,28,9],[40,5,40,6],[115,2,115,5],[116,2,116,5],[58,1,58,2],[76,1,76,2],[94,1,94,2],[82,5,82,6],[100,5,100,6],[94,5,94,6],[76,5,76,6],[64,5,64,6],[58,5,58,6],[160,2,160,5],[112,1,112,5],[113,2,113,5],[114,2,114,5],[117,2,117,5],[118,2,118,5],[119,2,119,5],[123,2,123,5],[124,2,124,5],[125,2,125,5],[126,2,126,5],[127,2,127,5],[159,2,159,5],[120,2,120,5],[121,2,121,5],[122,2,122,5],[143,2,143,5],[141,2,141,5],[142,2,142,5],[144,2,144,5],[156,2,156,5],[145,2,145,5],[158,2,158,5],[148,2,148,5],[146,2,146,5],[147,2,147,5],[149,2,149,5],[150,2,150,5],[151,2,151,5],[152,2,152,5],[153,2,153,5],[154,2,154,5],[155,2,155,5],[157,2,157,5],[138,2,138,5],[140,2,140,5],[139,2,139,5],[134,2,134,5],[136,2,136,5],[137,2,137,5],[128,2,128,5],[129,2,129,5],[135,2,135,5],[132,2,132,5],[133,2,133,5],[130,2,130,5],[131,2,131,5]]}
[]
[null,"生效日",{"$f":"YEAR(TODAY())-1911","v":114},{"$f":"MONTH(TODAY())","v":1},{"$f":"DAY(TODAY())","v":22},{"$f":"C2+1911&\"/\"&D2&\"/\"&E2","v":"2025/1/22"}]
[]
[null,"要保人",null,null,null,"繳款人",null,null,"抓取資料",null,null,"繳費頻率",null,null,null,null,null,null,null,"取位規則"]
[null,"要保人姓名",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",被保人,要保人)","v":"貴保戶"},null,null,"繳款人姓名",{"$f":"IF(繳款人身分=\"與被保險人為「同一人」\",被保人,IF(繳款人身分=\"與要保人為「同一人」\",要保人姓名,繳款人))","v":"貴保戶"},{"$f":"ISERROR(繳款人生日)","v":false},"要保人",{"$f":"要保人姓名&\" 君\"","v":"貴保戶 君"},null,"年繳",1,1,null,null,null,null,null,"原始保費",3]
[null,"生日",{"$f":"DATE(LEFT(要保人生日6碼,LEN(要保人生日6碼)-4)+1911, MID(要保人生日6碼,LEN(LEFT(要保人生日6碼,LEN(要保人生日6碼)-4))+1,2), RIGHT(要保人生日6碼,2))","v":"1985-01-01"},{"$f":"ISERROR(要保人生日)","v":false},null,"生日",{"$f":"DATE(LEFT(繳款人生日6碼,LEN(繳款人生日6碼)-4)+1911, MID(繳款人生日6碼,LEN(LEFT(繳款人生日6碼,LEN(繳款人生日6碼)-4))+1,2), RIGHT(繳款人生日6碼,2))","v":"1985-01-01"},null,"被保人",{"$f":"被保人&\" 君\"","v":"貴保戶 君"},null,"半年繳",2,0.52,null,null,null,null,null,"轉帳折扣前",3]
[null,"年",{"$f":"LEFT(要保人生日6碼,LEN(要保人生日6碼)-4)","v":"74"},null,null,"年",{"$f":"LEFT(繳款人生日6碼,LEN(繳款人生日6碼)-4)","v":"74"},null,"被保人性別",{"$f":"被保人性別&\"/\"&被保人保險年齡&\"歲\"","v":"男/40歲"},null,"季繳",4,0.26200000000000001,null,null,null,null,null,"高保費折扣",3]
[null,"月",{"$f":"MID(要保人生日6碼,LEN(LEFT(要保人生日6碼,LEN(要保人生日6碼)-4))+1,2)","v":"01"},null,null,"月",{"$f":"MID(繳款人生日6碼,LEN(LEFT(繳款人生日6碼,LEN(繳款人生日6碼)-4))+1,2)","v":"01"},null,"繳費年期",{"$f":"IF(總檢核,商品基本年期&\"年期\",\"\")","v":"6年期"},null,"月繳",12,8.7999999999999995E-2,null,null,null,null,null,"折扣後總保費",0]
[null,"日",{"$f":"RIGHT(要保人生日6碼,2)","v":"01"},null,null,"日",{"$f":"RIGHT(繳款人生日6碼,2)","v":"01"},null,"首年保額",{"$f":"投保基本保額","v":5500000},null,null,null,null,null,null,null,null,null,"個別險種",0]
[null,"今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(要保人生日),DAY(要保人生日)),DATE(YEAR(TODAY()),MONTH(要保人生日)+1,1))","v":"2025-01-01"},null,null,"今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(繳款人生日),DAY(繳款人生日)),DATE(YEAR(TODAY()),MONTH(繳款人生日)+1,1))","v":"2025-01-01"},null,"繳別",{"$f":"繳別","v":"年繳"},null,"繳費折扣",null,null,null,null,null,null,null,"豁免附約",2," *【美滿豁免】為小數點後2位"]
[null,"保險年齡",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",被保人保險年齡,IF(要保人生日錯誤,\"\",IF(OR(MONTH(TODAY())-MONTH(要保人生日)>6,AND(MONTH(TODAY())-MONTH(要保人生日)=6,DAY(TODAY())>DAY(要保人生日))),YEAR(TODAY())-YEAR(要保人生日)+1,IF(OR(MONTH(要保人生日)-MONTH(TODAY())>6,AND(MONTH(要保人生日)-MONTH(TODAY())=6,DAY(要保人生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(要保人生日)-1,YEAR(TODAY())-YEAR(要保人生日)))))","v":40},null,null,"保險年齡",{"$f":"IF(繳款人身分=\"與被保險人為「同一人」\",被保人保險年齡,IF(繳款人身分=\"與要保人為「同一人」\",要保人保險年齡,IF(繳款人生日錯誤,\"\",IF(OR(MONTH(TODAY())-MONTH(繳款人生日)>6,AND(MONTH(TODAY())-MONTH(繳款人生日)=6,DAY(TODAY())>DAY(繳款人生日))),YEAR(TODAY())-YEAR(繳款人生日)+1,IF(OR(MONTH(繳款人生日)-MONTH(TODAY())>6,AND(MONTH(繳款人生日)-MONTH(TODAY())=6,DAY(繳款人生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(繳款人生日)-1,YEAR(TODAY())-YEAR(繳款人生日))))))","v":40},null,"目標保險費",{"$f":"每期保費","v":100000},null,"繳費方式折扣","首期繳費方式","續期繳費方式",null,null,null,null,null,"保費總和折扣前",2]
[null,"足歲年齡",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",被保人足歲年齡,IF(C10<=TODAY(),YEAR(TODAY())-YEAR(要保人生日),YEAR(TODAY())-YEAR(要保人生日)-1))","v":40},null,"                                                         ","足歲年齡",{"$f":"IF(G10<=TODAY(),YEAR(TODAY())-YEAR(繳款人生日),YEAR(TODAY())-YEAR(繳款人生日)-1)","v":40},null,"幣別",{"$f":"幣別","v":"新臺幣"},null,"自動轉帳",0,0,null,null,null,null,null,"保費總和折扣後",0]
[null,"足月",{"$f":"$C$2*12+$D$2-((C7+C12)*12+C8+IF($E$2<C9,1,0))","v":-1},null,null,"足月",{"$f":"$C$2*12+$D$2-((G7+G12)*12+G8+IF($E$2<G9,1,0))","v":-1},null,"所有檢核",{"$f":"總檢核","v":true},null,"匯款",0,0,null,null,null,null,null,"TW706",0]
[null,"不足月天數",{"$f":"$C$2*12+$D$2-((C7+C12)*12+C8+IF($E$2<C9,1,0))","v":-1},null,null,"不足月天數",{"$f":"$C$2*12+$D$2-((G7+G12)*12+G8+IF($E$2<G9,1,0))","v":-1},null,"目標年期",{"$f":"預計繳費年期","v":30},null,"匯款或自動轉帳",0,0]
[null,"要保人生日字串",{"$f":"\"\"&(YEAR(要保人生日)-1911)&TEXT(MONTH(要保人生日),\"00\")&TEXT(DAY(要保人生日),\"00\")","v":"740101"},null,null,"被保人生日字串",{"$f":"\"\"&(YEAR(繳款人生日)-1911)&TEXT(MONTH(繳款人生日),\"00\")&TEXT(DAY(繳款人生日),\"00\")","v":"740101"},null,"繳費折扣",{"$f":"\"0.0%\"","v":"0.0%"},null,"信用卡",0,0]
[null,"比對字串",{"$f":"VALUE(要保人生日6碼)","v":740101},null,null,"比對字串",{"$f":"VALUE(繳款人生日6碼)","v":740101}]
[null,"要保人日月檢核",{"$f":"IF(ISERROR(VALUE(C15)=VALUE(C16)),FALSE,VALUE(C15)=VALUE(C16))","v":true},null,null,"被保人日月檢核",{"$f":"IF(ISERROR(VALUE(G15)=VALUE(G16)),FALSE,VALUE(G15)=VALUE(G16))","v":true}]
[null,"下一歲日期",{"$f":"MIN(DATE(YEAR(TODAY()), MONTH(要保人生日)+6, DAY(要保人生日)+1), DATE(YEAR(TODAY()), MONTH(要保人生日)+7, 1))","v":"2025-07-02"},null,null,"下一歲日期",{"$f":"IF(G19<=TODAY(),G20,G19)","v":"2025-07-02"}]
[null,null,{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(要保人生日),DAY(要保人生日)),DATE(YEAR(TODAY()),MONTH(要保人生日)+1,1))","v":"2025-01-01"},null,null,null,{"$f":"MIN(DATE(YEAR(TODAY()), MONTH(繳款人生日)+6, DAY(繳款人生日)+1), DATE(YEAR(TODAY()), MONTH(繳款人生日)+7, 1))","v":"2025-07-02"}]
[null,null,{"$f":"MIN(DATE(YEAR(C19)+1,MONTH(C19),DAY(C19)),DATE(YEAR(C19)+1,MONTH(C19)+1,1))","v":"2026-01-01"},null,null,null,{"$f":"MIN(DATE(YEAR(G19)+1,MONTH(G19),DAY(G19)),DATE(YEAR(G19)+1,MONTH(G19)+1,1))","v":"2026-07-02"}]
[null,"要保人sex",{"$f":"IF(要保人身分=\"與被保險人為「同一人」\",被保人sex,IF(要保人性別=\"男\",1,2))","v":1}]
[]
[null,"被保人",null,null,null,{"$f":"\"主被保人_\"&BNLTRN1_商品代號&\" (NTD)\"","v":"主被保人_BNLTRN1 (NTD)"},null,null,{"$f":"\"主被保人_\"&ACCNTR1_商品代號&\" (NTD)\"","v":"主被保人_ACCNTR1 (NTD)"},null,null,{"$f":"\"主被保人_\"&ACCNTR2_商品代號&\" (NTD)\"","v":"主被保人_ACCNTR2 (NTD)"},null,null,{"$f":"\"主被保人_\"&ACCNTR3_商品代號&\" (NTD)\"","v":"主被保人_ACCNTR3 (NTD)"},null,null,null,null,{"$f":"\"主被保人_\"&\"主約及所有附約\"","v":"主被保人_主約及所有附約"},null,"折扣前","折扣後","附約"]
[null,"生日",{"$f":"DATE(LEFT(被保人生日6碼,LEN(被保人生日6碼)-4)+1911, MID(被保人生日6碼,LEN(LEFT(被保人生日6碼,LEN(被保人生日6碼)-4))+1,2), RIGHT(被保人生日6碼,2))","v":"1985-01-01"},{"$f":"ISERROR(被保人生日)","v":false},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(BNLTRN1_檢核,BNLTRN1_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(ACCNTR1_檢核,ACCNTR1_單位,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(ACCNTR2_檢核,ACCNTR2_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(ACCNTR3_檢核,ACCNTR3_保額,0),\"\"))","v":0},null,null,null,"主約",null,{"$f":"每期保費","v":100000},"N/A"]
[null,"年",{"$f":"LEFT(被保人生日6碼,LEN(被保人生日6碼)-4)","v":"74"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(BNLTRN1_年期))&BNLTRN1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,BNLTRN1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(BNLTRN1_年期))&BNLTRN1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,BNLTRN1_PV,5,FALSE))","v":0},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR1_PV,5,FALSE))","v":0},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR2_PV,5,FALSE))","v":46},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR3_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ACCNTR3_PV,5,FALSE))","v":269},null,null,null,"人身意外傷害保險",null,{"$f":"ROUND(DPAA_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(DPAA_保額<>0,DPAA_保額<>1,DPAA_檢核),1,0)","v":0}]
[null,"月",{"$f":"MID(被保人生日6碼,LEN(LEFT(被保人生日6碼,LEN(被保人生日6碼)-4))+1,2)","v":"01"},null,null,"原始保費(年繳)",{"$f":"BNLTRN1_SA*G25","v":0},null,"原始保費(年繳)",{"$f":"ACCNTR1_SA*J25","v":0},null,"原始保費(年繳)",{"$f":"ACCNTR2_SA*M25","v":0},null,"原始保費(年繳)",{"$f":"ACCNTR3_SA*P25","v":0},null,null,null,"人身意外傷害住院醫療",null,{"$f":"ROUND(ML_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(ML_計劃<>0,ML_計劃<>1,ML_檢核),2,0)","v":0}]
[null,"日",{"$f":"RIGHT(被保人生日6碼,2)","v":"01"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(BNLTRN1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(BNLTRN1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,null,null,"傷害醫療保險給付",null,{"$f":"ROUND(MT_首期表定保費,個別險種進位數)","v":{"$error":"#NAME?"}},"N/A",{"$f":"IF(AND(MT保額<>0,MT保額<>1,MT檢核),3,0)","v":{"$error":"#NAME?"}}]
[null,"今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(被保人生日),DAY(被保人生日)),DATE(YEAR(TODAY()),MONTH(被保人生日)+1,1))","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"總保險費",{"$f":"V24+V25+V26+V27","v":{"$error":"#NAME?"}}]
[null,"保險年齡",{"$f":"IF(被保人生日錯誤,\"\",IF(OR(MONTH(TODAY())-MONTH(被保人生日)>6,AND(MONTH(TODAY())-MONTH(被保人生日)=6,DAY(TODAY())>DAY(被保人生日))),YEAR(TODAY())-YEAR(被保人生日)+1,IF(OR(MONTH(被保人生日)-MONTH(TODAY())>6,AND(MONTH(被保人生日)-MONTH(TODAY())=6,DAY(被保人生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(被保人生日)-1,YEAR(TODAY())-YEAR(被保人生日))))","v":40},null,null,{"$f":"\"主被保人_\"&ADDNTR1_商品代號&\" (NTD)\"","v":"主被保人_ADDNTR1 (NTD)"},null,null,{"$f":"\"主被保人_\"&DPAA_商品代號&\" (NTD)\"","v":"主被保人_DPAA (NTD)"},null,null,{"$f":"\"主被保人_\"&ML_商品代號&\" (NTD)\"","v":"主被保人_ML (NTD)"},null,null,null,null,null,null,null,null,"最後一隻附約",{"$f":"MAX(X25:X27)","v":{"$error":"#NAME?"}}]
[null,"足歲年齡",{"$f":"IF(C28<=TODAY(),YEAR(TODAY())-YEAR(被保人生日),YEAR(TODAY())-YEAR(被保人生日)-1)","v":40},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(ADDNTR1_檢核,ADDNTR1_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(DPAA_檢核,DPAA_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(ML_檢核,ML_計劃,0),\"\"))","v":0},{"$f":"\"ML-\"&ML_SA","v":"ML-0"},null,null,null,null,null,null,"總原始保費",{"$f":"J32+M32+G32","v":0}]
[null,"足月",{"$f":"$C$2*12+$D$2-((C25+C30)*12+C26+IF($E$2<C27,1,0))","v":-1},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"\"&投保年齡,ADDNTR1_PV,被保人sex+1,FALSE)),0,VLOOKUP(\"\"&投保年齡,ADDNTR1_PV,被保人sex+1,FALSE))","v":1362},null,"NP_GP",{"$f":"IF(DPAA_檢核,IF(ISERROR(VLOOKUP(K31,DPAA_PV,2+職業等級,FALSE)),0,VLOOKUP(K31,DPAA_PV,2+職業等級,FALSE)),\"\")","v":8.1},{"$f":"IF(被保人保險年齡<15,1,IF(被保人保險年齡=15,2,3))","v":3},"NP_GP",{"$f":"IF(ML_檢核,IF(ISERROR(VLOOKUP(N30,ML_PV,1+職業等級,FALSE)),0,VLOOKUP(N30,ML_PV,1+職業等級,FALSE)),\"\")","v":0}]
[null,"不足月天數",{"$f":"$C$2*12+$D$2-((C25+C30)*12+C26+IF($E$2<C27,1,0))","v":-1},null,null,"原始保費(年繳)",{"$f":"ADDNTR1_SA*G31","v":0},null,"原始保費(年繳)",{"$f":"DPAA_SA*IF(OR(J31=\"-\",J31=\"\"),0,J31)","v":0},null,"原始保費(年繳)",{"$f":"IF(M31=\"\",0,M31)","v":0}]
[null,"被保人生日字串",{"$f":"\"\"&(YEAR(被保人生日)-1911)&TEXT(MONTH(被保人生日),\"00\")&TEXT(DAY(被保人生日),\"00\")","v":"740101"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(J32*繳別係數,轉帳折扣前進位數)),ROUND(J32*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(M32*繳別係數,轉帳折扣前進位數)),ROUND(M32*繳別係數,轉帳折扣前進位數),\"\")","v":0}]
[null,"比對字串",{"$f":"VALUE(被保人生日6碼)","v":740101}]
[null,"被保人日月檢核",{"$f":"IF(ISERROR(VALUE(C33)=VALUE(C34)),FALSE,VALUE(C33)=VALUE(C34))","v":true},null,null,{"$f":"\"主被保人_\"&BNLTRU1_商品代號&\" (USD)\"","v":"主被保人_BNLTRU1 (USD)"},null,null,{"$f":"\"主被保人_\"&ADDNTR2_商品代號&\" (USD)\"","v":"主被保人_ADDNTR2 (USD)"}]
[null,"下一歲日期",{"$f":"IF(C37<=TODAY(),C38,C37)","v":"2025-07-02"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=2,IF(BNLTRU1_檢核,BNLTRU1_保額/10000,0),\"\"))","v":""},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=2,IF(ADDNTR2_檢核,ADDNTR2_保額/10000,0),\"\"))","v":""}]
[null,null,{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(被保人生日)+6, DAY(被保人生日)+1), DATE(YEAR(TODAY()), MONTH(被保人生日)+7, 1))","v":"2025-07-02"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(BNLTRU1_年期))&BNLTRU1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,BNLTRU1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(BNLTRU1_年期))&BNLTRU1_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,BNLTRU1_PV,5,FALSE))","v":0},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ADDNTR2_年期))&ADDNTR2_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ADDNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ADDNTR2_年期))&ADDNTR2_年期&\"S\"&被保人sex&\"A\"&REPT(\"0\",2-LEN(投保年齡))&投保年齡,ADDNTR2_PV,5,FALSE))","v":58}]
[null,null,{"$f":"MIN(DATE(YEAR(C37)+1,MONTH(C37),DAY(C37)),DATE(YEAR(C37)+1,MONTH(C37)+1,1))","v":"2026-07-02"},null,null,"原始保費(年繳)",{"$f":"BNLTRU1_SA*G37","v":{"$error":"#VALUE!"}},null,"原始保費(年繳)",{"$f":"ADDNTR2_SA*J37","v":{"$error":"#VALUE!"}}]
[null,"被保人sex",{"$f":"IF(被保人性別=\"男\",1,2)","v":1},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(BNLTRU1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(BNLTRU1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":""},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(ADDNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(ADDNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":""}]
[]
[null,"配偶_生日",null,null,null,{"$f":"\"配偶_\"&ACCNTR2_商品代號&\" (NTD)\"","v":"配偶_ACCNTR2 (NTD)"},null,null,{"$f":"\"配偶_\"&ACCNTR3_商品代號&\" (NTD)\"","v":"配偶_ACCNTR3 (NTD)"},null,null,{"$f":"\"配偶_\"&ADDNTR1_商品代號&\" (NTD)\"","v":"配偶_ADDNTR1 (NTD)"},null,null,null,null,null,null,null,{"$f":"\"配偶_\"&\"主約及所有附約\"","v":"配偶_主約及所有附約"},null,"折扣前","折扣後","附約"]
[null,"配偶西元生日",{"$f":"DATE(LEFT(配偶生日6碼,LEN(配偶生日6碼)-4)+1911, MID(配偶生日6碼,LEN(LEFT(配偶生日6碼,LEN(配偶生日6碼)-4))+1,2), RIGHT(配偶生日6碼,2))","v":"1985-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,配偶投保參數=1,配偶ACCNTR2_檢核),配偶ACCNTR2_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,配偶投保參數=1,配偶ACCNTR3_檢核),配偶ACCNTR3_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,配偶投保參數=1,配偶ADDNTR1_檢核),配偶ADDNTR1_保額,0),\"\"))","v":0},null,null,null,null,null,null,"人身意外傷害保險",null,{"$f":"ROUND(配偶DPAA_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(配偶DPAA_保額<>0,配偶DPAA_保額<>1,配偶DPAA資訊檢核),1,0)","v":{"$error":"#NAME?"}}]
[null,"配偶年",{"$f":"LEFT(配偶生日6碼,LEN(配偶生日6碼)-4)","v":"74"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&配偶sex&\"A\"&REPT(\"0\",2-LEN(配偶保險年齡))&配偶保險年齡,ACCNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&配偶sex&\"A\"&REPT(\"0\",2-LEN(配偶保險年齡))&配偶保險年齡,ACCNTR2_PV,5,FALSE))","v":81},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&配偶sex&\"A\"&REPT(\"0\",2-LEN(配偶保險年齡))&配偶保險年齡,ACCNTR3_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&配偶sex&\"A\"&REPT(\"0\",2-LEN(配偶保險年齡))&配偶保險年齡,ACCNTR3_PV,5,FALSE))","v":498},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"\"&配偶保險年齡,ADDNTR1_PV,配偶sex+1,FALSE)),0,VLOOKUP(\"\"&配偶保險年齡,ADDNTR1_PV,配偶sex+1,FALSE))","v":1173},null,null,null,null,null,null,"人身意外傷害住院醫療",null,{"$f":"ROUND(配偶ML_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(配偶ML_計劃<>0,配偶ML_計劃<>1,配偶ML資訊檢核),2,0)","v":{"$error":"#NAME?"}}]
[null,"配偶月",{"$f":"MID(配偶生日6碼,LEN(LEFT(配偶生日6碼,LEN(配偶生日6碼)-4))+1,2)","v":"01"},null,null,"原始保費(年繳)",{"$f":"配偶ACCNTR2_SA*G43","v":0},null,"原始保費(年繳)",{"$f":"配偶ACCNTR3_SA*J43","v":0},null,"原始保費(年繳)",{"$f":"配偶ADDNTR1_SA*M43","v":0},null,null,null,null,null,null,"傷害醫療保險給付",null,{"$f":"ROUND(配偶MT_首期表定保費,個別險種進位數)","v":{"$error":"#NAME?"}},"N/A",{"$f":"IF(AND(配偶_MT保額<>0,配偶_MT保額<>1,配偶MT資訊檢核),3,0)","v":{"$error":"#NAME?"}}]
[null,"配偶日",{"$f":"RIGHT(配偶生日6碼,2)","v":"01"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(配偶ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(配偶ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(配偶ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(配偶ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(配偶ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(配偶ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,null,null,null,null,null,null,"總保險費",{"$f":"V42+V43+V44","v":{"$error":"#NAME?"}}]
[null,"配偶今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(配偶生日),DAY(配偶生日)),DATE(YEAR(TODAY()),MONTH(配偶生日)+1,1))","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最後一隻附約",{"$f":"MAX(X42:X44)","v":{"$error":"#NAME?"}}]
[null,"配偶去年生日",{"$f":"MIN(DATE(YEAR(TODAY())-1,MONTH(配偶生日),DAY(配偶生日)),DATE(YEAR(TODAY())-1,MONTH(配偶生日)+1,1))","v":"2024-01-01"},null,null,{"$f":"\"配偶_\"&DPAA_商品代號&\" (NTD)\"","v":"配偶_DPAA (NTD)"},null,null,{"$f":"\"配偶_\"&ML_商品代號&\" (NTD)\"","v":"配偶_ML (NTD)"},null,null,null,null,null,null,null,null,null,null,null,"總原始保費",{"$f":"G50+J50+M44","v":0}]
[null,"配偶最接近生日",{"$f":"IF(C46<=TODAY(),C46,C47)","v":"2025-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,配偶投保參數=1,配偶DPAA_檢核),配偶DPAA_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,配偶投保參數=1,配偶ML_檢核),配偶ML_計劃,0),\"\"))","v":0},{"$f":"\"ML-\"&J48","v":"ML-0"}]
[null,"配偶保險年齡進日",{"$f":"MIN(DATE(YEAR(C48),MONTH(C48)+6,DAY(C48)+1),DATE(YEAR(C48),MONTH(C48)+7,1))","v":"2025-07-02"},null,null,"NP_GP",{"$f":"IF(配偶DPAA_檢核,IF(ISERROR(VLOOKUP(H49,DPAA_PV,2+配偶職業等級,FALSE)),0,VLOOKUP(H49,DPAA_PV,2+配偶職業等級,FALSE)),\"\")","v":8.1},{"$f":"IF(配偶保險年齡<15,1,IF(配偶保險年齡=15,2,3))","v":3},"NP_GP",{"$f":"IF(配偶ML_檢核,IF(ISERROR(VLOOKUP(K48,ML_PV,1+配偶職業等級,FALSE)),0,VLOOKUP(K48,ML_PV,1+配偶職業等級,FALSE)),\"\")","v":0}]
[null,"配偶保險年齡明年進日",{"$f":"MIN(DATE(YEAR(C49)+1,MONTH(C49),DAY(C49)),DATE(YEAR(C49)+1,MONTH(C49)+1,1))","v":"2026-07-02"},null,null,"原始保費(年繳)",{"$f":"配偶DPAA_SA*IF(OR(G49=\"-\",G49=\"\"),0,G49)","v":0},null,"原始保費(年繳)",{"$f":"IF(J49=\"\",0,J49)","v":0}]
[null,"配偶下一歲保險日期",{"$f":"IF(C49<=TODAY(),C50,C49)","v":"2025-07-02"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(G50*繳別係數,轉帳折扣前進位數)),ROUND(G50*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(J50*繳別係數,轉帳折扣前進位數)),ROUND(J50*繳別係數,轉帳折扣前進位數),\"\")","v":0}]
[null,"配偶保險年齡",{"$f":"IF(OR(MONTH(TODAY())-MONTH(配偶生日)>6,AND(MONTH(TODAY())-MONTH(配偶生日)=6,DAY(TODAY())>DAY(配偶生日))),YEAR(TODAY())-YEAR(配偶生日)+1,IF(OR(MONTH(配偶生日)-MONTH(TODAY())>6,AND(MONTH(配偶生日)-MONTH(TODAY())=6,DAY(配偶生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(配偶生日)-1,YEAR(TODAY())-YEAR(配偶生日)))","v":40}]
[null,"配偶足歲年齡",{"$f":"IF(C46<=TODAY(),YEAR(TODAY())-YEAR(配偶生日),YEAR(TODAY())-YEAR(配偶生日)-1)","v":40}]
[null,"配偶年月日整合",{"$f":"\"\"&(YEAR(配偶生日)-1911)&TEXT(MONTH(配偶生日),\"00\")&TEXT(DAY(配偶生日),\"00\")","v":"740101"}]
[null,"配偶年月日value",{"$f":"VALUE(配偶生日6碼)","v":740101}]
[null,"配偶日月檢核",{"$f":"IF(ISERROR(VALUE(C54)=VALUE(C55)),FALSE,VALUE(C54)=VALUE(C55))","v":true}]
[null,"配偶sex",{"$f":"IF(配偶性別=\"男\",1,2)","v":2}]
[]
[null,"子女1_生日",null,null,null,{"$f":"\"子女1_\"&ACCNTR1_商品代號&\" (NTD)\"","v":"子女1_ACCNTR1 (NTD)"},null,null,{"$f":"\"子女1_\"&ACCNTR2_商品代號&\" (NTD)\"","v":"子女1_ACCNTR2 (NTD)"},null,null,{"$f":"\"子女1_\"&ACCNTR3_商品代號&\" (NTD)\"","v":"子女1_ACCNTR3 (NTD)"},null,null,null,null,null,null,null,{"$f":"\"子女1_\"&\"主約及所有附約\"","v":"子女1_主約及所有附約"},null,"折扣前","折扣後","附約"]
[null,"子女1西元生日",{"$f":"DATE(LEFT(子女1生日6碼,LEN(子女1生日6碼)-4)+1911, MID(子女1生日6碼,LEN(LEFT(子女1生日6碼,LEN(子女1生日6碼)-4))+1,2), RIGHT(子女1生日6碼,2))","v":"2024-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1ACCNTR1_檢核),子女1ACCNTR1_單位,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1ACCNTR2_檢核),子女1ACCNTR2_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1ACCNTR3_檢核),子女1ACCNTR3_保額,0),\"\"))","v":0},null,null,null,null,null,null,"人身意外傷害保險",null,{"$f":"ROUND(子女1DPAA_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(子女1DPAA_保額<>0,子女1DPAA_保額<>1,子女1DPAA資訊檢核),1,0)","v":{"$error":"#NAME?"}}]
[null,"子女1年",{"$f":"LEFT(子女1生日6碼,LEN(子女1生日6碼)-4)","v":"113"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR1_PV,5,FALSE))","v":390},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR2_PV,5,FALSE))","v":4},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR3_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女1sex&\"A\"&REPT(\"0\",2-LEN(子女1保險年齡))&子女1保險年齡,ACCNTR3_PV,5,FALSE))","v":29},null,null,null,null,null,null,"人身意外傷害住院醫療",null,{"$f":"ROUND(子女1ML_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(子女1ML_計劃<>0,子女1ML_計劃<>1,子女1ML資訊檢核),2,0)","v":{"$error":"#NAME?"}}]
[null,"子女1月",{"$f":"MID(子女1生日6碼,LEN(LEFT(子女1生日6碼,LEN(子女1生日6碼)-4))+1,2)","v":"01"},null,null,"原始保費(年繳)",{"$f":"子女1ACCNTR1_SA*G61","v":0},null,"原始保費(年繳)",{"$f":"子女1ACCNTR2_SA*J61","v":0},null,"原始保費(年繳)",{"$f":"子女1ACCNTR3_SA*M61","v":0},null,null,null,null,null,null,"傷害醫療保險給付",null,{"$f":"ROUND(子女1MT_首期表定保費,個別險種進位數)","v":{"$error":"#NAME?"}},"N/A",{"$f":"IF(AND(子女1MT保額<>0,子女1MT保額<>1,子女1MT資訊檢核),3,0)","v":{"$error":"#NAME?"}}]
[null,"子女1日",{"$f":"RIGHT(子女1生日6碼,2)","v":"01"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女1ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女1ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女1ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女1ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女1ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女1ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,null,null,null,null,null,null,"總保險費",{"$f":"V60+V61+V62","v":{"$error":"#NAME?"}}]
[null,"子女1今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(子女1生日),DAY(子女1生日)),DATE(YEAR(TODAY()),MONTH(子女1生日)+1,1))","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最後一隻附約",{"$f":"MAX(X60:X62)","v":{"$error":"#NAME?"}}]
[null,"子女1去年生日",{"$f":"MIN(DATE(YEAR(TODAY())-1,MONTH(子女1生日),DAY(子女1生日)),DATE(YEAR(TODAY())-1,MONTH(子女1生日)+1,1))","v":"2024-01-01"},null,null,{"$f":"\"子女1_\"&ADDNTR1_商品代號&\" (NTD)\"","v":"子女1_ADDNTR1 (NTD)"},null,null,{"$f":"\"子女1_\"&DPAA_商品代號&\" (NTD)\"","v":"子女1_DPAA (NTD)"},null,null,{"$f":"\"子女1_\"&ML_商品代號&\" (NTD)\"","v":"子女1_ML (NTD)"},null,null,null,null,null,null,null,null,"總原始保費",{"$f":"J68+M68+M62","v":0}]
[null,"子女1最接近生日",{"$f":"IF(C64<=TODAY(),C64,C65)","v":"2025-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1ADDNTR1_檢核),子女1ADDNTR1_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1DPAA_檢核),子女1DPAA_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女1投保參數=1,子女1ML_檢核),子女1ML_計劃,0),\"\"))","v":0},{"$f":"\"ML-\"&M66","v":"ML-0"}]
[null,"子女1年齡進日",{"$f":"MIN(DATE(YEAR(C66),MONTH(C66)+6,DAY(C66)+1),DATE(YEAR(C66),MONTH(C66)+7,1))","v":"2025-07-02"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"\"&子女1保險年齡,ADDNTR1_PV,子女1sex+1,FALSE)),0,VLOOKUP(\"\"&子女1保險年齡,ADDNTR1_PV,子女1sex+1,FALSE))","v":147},null,"NP_GP",{"$f":"IF(子女1DPAA_檢核,IF(ISERROR(VLOOKUP(K67,DPAA_PV,2+子女1職業等級,FALSE)),0,VLOOKUP(K67,DPAA_PV,2+子女1職業等級,FALSE)),\"\")","v":8.1},{"$f":"IF(子女1保險年齡<15,1,IF(子女1保險年齡=15,2,3))","v":1},"NP_GP",{"$f":"IF(子女1ML_檢核,IF(ISERROR(VLOOKUP(N66,ML_PV,1+子女1職業等級,FALSE)),0,VLOOKUP(N66,ML_PV,1+子女1職業等級,FALSE)),\"\")","v":0}]
[null,"子女1年齡明年進日",{"$f":"MIN(DATE(YEAR(C67)+1,MONTH(C67),DAY(C67)),DATE(YEAR(C67)+1,MONTH(C67)+1,1))","v":"2026-07-02"},null,null,"原始保費(年繳)",{"$f":"子女1ADDNTR1_SA*G67","v":0},null,"原始保費(年繳)",{"$f":"子女1DPAA_SA*IF(OR(J67=\"-\",J67=\"\"),0,J67)","v":0},null,"原始保費(年繳)",{"$f":"IF(M67=\"\",0,M67)","v":0}]
[null,"子女1下一歲保險日期",{"$f":"IF(C67<=TODAY(),C68,C67)","v":"2025-07-02"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女1ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女1ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(J68*繳別係數,轉帳折扣前進位數)),ROUND(J68*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(M68*繳別係數,轉帳折扣前進位數)),ROUND(M68*繳別係數,轉帳折扣前進位數),\"\")","v":0}]
[null,"子女1保險年齡",{"$f":"IF(OR(MONTH(TODAY())-MONTH(子女1生日)>6,AND(MONTH(TODAY())-MONTH(子女1生日)=6,DAY(TODAY())>DAY(子女1生日))),YEAR(TODAY())-YEAR(子女1生日)+1,IF(OR(MONTH(子女1生日)-MONTH(TODAY())>6,AND(MONTH(子女1生日)-MONTH(TODAY())=6,DAY(子女1生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(子女1生日)-1,YEAR(TODAY())-YEAR(子女1生日)))","v":1}]
[null,"子女1足歲年齡",{"$f":"IF(C64<=TODAY(),YEAR(TODAY())-YEAR(子女1生日),YEAR(TODAY())-YEAR(子女1生日)-1)","v":1}]
[null,"子女1年月日整合",{"$f":"\"\"&(YEAR(子女1生日)-1911)&TEXT(MONTH(子女1生日),\"00\")&TEXT(DAY(子女1生日),\"00\")","v":"1130101"}]
[null,"子女1年月日value",{"$f":"VALUE(子女1生日6碼)","v":1130101}]
[null,"子女1日月檢核",{"$f":"IF(ISERROR(VALUE(C72)=VALUE(C73)),FALSE,VALUE(C72)=VALUE(C73))","v":true}]
[null,"子女1sex",{"$f":"IF(子女1性別=\"男\",1,2)","v":1}]
[]
[null,"子女2_生日",null,null,null,{"$f":"\"子女2_\"&ACCNTR1_商品代號&\" (NTD)\"","v":"子女2_ACCNTR1 (NTD)"},null,null,{"$f":"\"子女2_\"&ACCNTR2_商品代號&\" (NTD)\"","v":"子女2_ACCNTR2 (NTD)"},null,null,{"$f":"\"子女2_\"&ACCNTR3_商品代號&\" (NTD)\"","v":"子女2_ACCNTR3 (NTD)"},null,null,null,null,null,null,null,{"$f":"\"子女2_\"&\"主約及所有附約\"","v":"子女2_主約及所有附約"},null,"折扣前","折扣後","附約"]
[null,"子女2西元生日",{"$f":"DATE(LEFT(子女2生日6碼,LEN(子女2生日6碼)-4)+1911, MID(子女2生日6碼,LEN(LEFT(子女2生日6碼,LEN(子女2生日6碼)-4))+1,2), RIGHT(子女2生日6碼,2))","v":"2024-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2ACCNTR1_檢核),子女2ACCNTR1_單位,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2ACCNTR2_檢核),子女2ACCNTR2_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2ACCNTR3_檢核),子女2ACCNTR3_保額,0),\"\"))","v":0},null,null,null,null,null,null,"人身意外傷害保險",null,{"$f":"ROUND(子女2DPAA_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(子女2DPAA_保額<>0,子女2DPAA_保額<>1,子女2DPAA資訊檢核),1,0)","v":{"$error":"#NAME?"}}]
[null,"子女2年",{"$f":"LEFT(子女2生日6碼,LEN(子女2生日6碼)-4)","v":"113"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR1_PV,5,FALSE))","v":390},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR2_PV,5,FALSE))","v":4},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR3_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女2sex&\"A\"&REPT(\"0\",2-LEN(子女2保險年齡))&子女2保險年齡,ACCNTR3_PV,5,FALSE))","v":29},null,null,null,null,null,null,"人身意外傷害住院醫療",null,{"$f":"ROUND(子女2ML_首期表定保費,個別險種進位數)","v":0},"N/A",{"$f":"IF(AND(子女2ML_計劃<>0,子女2ML_計劃<>1,子女2ML資訊檢核),2,0)","v":{"$error":"#NAME?"}}]
[null,"子女2月",{"$f":"MID(子女2生日6碼,LEN(LEFT(子女2生日6碼,LEN(子女2生日6碼)-4))+1,2)","v":"01"},null,null,"原始保費(年繳)",{"$f":"子女2ACCNTR1_SA*G79","v":0},null,"原始保費(年繳)",{"$f":"子女2ACCNTR2_SA*J79","v":0},null,"原始保費(年繳)",{"$f":"子女2ACCNTR3_SA*M79","v":0},null,null,null,null,null,null,"傷害醫療保險給付",null,{"$f":"ROUND(子女2MT_首期表定保費,個別險種進位數)","v":{"$error":"#NAME?"}},"N/A",{"$f":"IF(AND(子女2MT保額<>0,子女2MT保額<>1,子女2MT資訊檢核),3,0)","v":{"$error":"#NAME?"}}]
[null,"子女2日",{"$f":"RIGHT(子女2生日6碼,2)","v":"01"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女2ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女2ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女2ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女2ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女2ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女2ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,null,null,null,null,null,null,"總保險費",{"$f":"V78+V79+V80","v":{"$error":"#NAME?"}}]
[null,"子女2今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(子女2生日),DAY(子女2生日)),DATE(YEAR(TODAY()),MONTH(子女2生日)+1,1))","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最後一隻附約",{"$f":"MAX(X78:X80)","v":{"$error":"#NAME?"}}]
[null,"子女2去年生日",{"$f":"MIN(DATE(YEAR(TODAY())-1,MONTH(子女2生日),DAY(子女2生日)),DATE(YEAR(TODAY())-1,MONTH(子女2生日)+1,1))","v":"2024-01-01"},null,null,{"$f":"\"子女2_\"&ADDNTR1_商品代號&\" (NTD)\"","v":"子女2_ADDNTR1 (NTD)"},null,null,{"$f":"\"子女2_\"&DPAA_商品代號&\" (NTD)\"","v":"子女2_DPAA (NTD)"},null,null,{"$f":"\"子女2_\"&ML_商品代號&\" (NTD)\"","v":"子女2_ML (NTD)"},null,null,null,null,null,null,null,null,"總原始保費",{"$f":"J86+M86+M80","v":0}]
[null,"子女2最接近生日",{"$f":"IF(C82<=TODAY(),C82,C83)","v":"2025-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2ADDNTR1_檢核),子女2ADDNTR1_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2DPAA_檢核),子女2DPAA_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女2投保參數=1,子女2ML_檢核),子女2ML_計劃,0),\"\"))","v":0},{"$f":"\"ML-\"&M84","v":"ML-0"}]
[null,"子女2保險年齡進日",{"$f":"MIN(DATE(YEAR(C84),MONTH(C84)+6,DAY(C84)+1),DATE(YEAR(C84),MONTH(C84)+7,1))","v":"2025-07-02"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"\"&子女2保險年齡,ADDNTR1_PV,子女2sex+1,FALSE)),0,VLOOKUP(\"\"&子女2保險年齡,ADDNTR1_PV,子女2sex+1,FALSE))","v":147},null,"NP_GP",{"$f":"IF(子女2DPAA_檢核,IF(ISERROR(VLOOKUP(K85,DPAA_PV,2+子女2職業等級,FALSE)),0,VLOOKUP(K85,DPAA_PV,2+子女2職業等級,FALSE)),\"\")","v":8.1},{"$f":"IF(子女2保險年齡<15,1,IF(子女2保險年齡=15,2,3))","v":1},"NP_GP",{"$f":"IF(子女2ML_檢核,IF(ISERROR(VLOOKUP(N84,ML_PV,1+子女2職業等級,FALSE)),0,VLOOKUP(N84,ML_PV,1+子女2職業等級,FALSE)),\"\")","v":0}]
[null,"子女2保險年齡明年進日",{"$f":"MIN(DATE(YEAR(C85)+1,MONTH(C85),DAY(C85)),DATE(YEAR(C85)+1,MONTH(C85)+1,1))","v":"2026-07-02"},null,null,"原始保費(年繳)",{"$f":"子女2ADDNTR1_SA*G85","v":0},null,"原始保費(年繳)",{"$f":"子女2DPAA_SA*IF(OR(J85=\"-\",J85=\"\"),0,J85)","v":0},null,"原始保費(年繳)",{"$f":"IF(M85=\"\",0,M85)","v":0}]
[null,"子女2下一歲保險日期",{"$f":"IF(C85<=TODAY(),C86,C85)","v":"2025-07-02"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女2ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女2ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(J86*繳別係數,轉帳折扣前進位數)),ROUND(J86*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(M86*繳別係數,轉帳折扣前進位數)),ROUND(M86*繳別係數,轉帳折扣前進位數),\"\")","v":0}]
[null,"子女2保險年齡",{"$f":"IF(OR(MONTH(TODAY())-MONTH(子女2生日)>6,AND(MONTH(TODAY())-MONTH(子女2生日)=6,DAY(TODAY())>DAY(子女2生日))),YEAR(TODAY())-YEAR(子女2生日)+1,IF(OR(MONTH(子女2生日)-MONTH(TODAY())>6,AND(MONTH(子女2生日)-MONTH(TODAY())=6,DAY(子女2生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(子女2生日)-1,YEAR(TODAY())-YEAR(子女2生日)))","v":1}]
[null,"子女2足歲年齡",{"$f":"IF(C82<=TODAY(),YEAR(TODAY())-YEAR(子女2生日),YEAR(TODAY())-YEAR(子女2生日)-1)","v":1}]
[null,"子女2年月日整合",{"$f":"\"\"&(YEAR(子女2生日)-1911)&TEXT(MONTH(子女2生日),\"00\")&TEXT(DAY(子女2生日),\"00\")","v":"1130101"}]
[null,"子女2年月日value",{"$f":"VALUE(子女2生日6碼)","v":1130101}]
[null,"子女2日月檢核",{"$f":"IF(ISERROR(VALUE(C90)=VALUE(C91)),FALSE,VALUE(C90)=VALUE(C91))","v":true}]
[null,"子女2sex",{"$f":"IF(子女2性別=\"男\",1,2)","v":1}]
[]
[null,"子女3_生日",null,null,null,{"$f":"\"子女3_\"&ACCNTR1_商品代號&\" (NTD)\"","v":"子女3_ACCNTR1 (NTD)"},null,null,{"$f":"\"子女3_\"&ACCNTR2_商品代號&\" (NTD)\"","v":"子女3_ACCNTR2 (NTD)"},null,null,{"$f":"\"子女3_\"&ACCNTR3_商品代號&\" (NTD)\"","v":"子女3_ACCNTR3 (NTD)"},null,null,null,null,null,null,null,{"$f":"\"子女3_\"&\"主約及所有附約\"","v":"子女3_主約及所有附約"},null,"折扣前","折扣後","附約"]
[null,"子女3西元生日",{"$f":"DATE(LEFT(子女3生日6碼,LEN(子女3生日6碼)-4)+1911, MID(子女3生日6碼,LEN(LEFT(子女3生日6碼,LEN(子女3生日6碼)-4))+1,2), RIGHT(子女3生日6碼,2))","v":"2024-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3ACCNTR1_檢核),子女3ACCNTR1_單位,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3ACCNTR2_檢核),子女3ACCNTR2_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3ACCNTR3_檢核),子女3ACCNTR3_保額,0),\"\"))","v":0},null,null,null,null,null,null,"人身意外傷害保險",null,{"$f":"ROUND(子女3DPAA_首期表定保費,個別險種進位數)","v":0},null,{"$f":"IF(AND(子女3DPAA_保額<>0,子女3DPAA_保額<>1,子女3DPAA資訊檢核),1,0)","v":{"$error":"#NAME?"}}]
[null,"子女3年",{"$f":"LEFT(子女3生日6碼,LEN(子女3生日6碼)-4)","v":"113"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR1_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR1_年期))&ACCNTR1_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR1_PV,5,FALSE))","v":390},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR2_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR2_年期))&ACCNTR2_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR2_PV,5,FALSE))","v":4},null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR3_PV,5,FALSE)),0,VLOOKUP(\"P\"&REPT(\"0\",2-LEN(ACCNTR3_年期))&ACCNTR3_年期&\"S\"&子女3sex&\"A\"&REPT(\"0\",2-LEN(子女3保險年齡))&子女3保險年齡,ACCNTR3_PV,5,FALSE))","v":29},null,null,null,null,null,null,"人身意外傷害住院醫療",null,{"$f":"ROUND(子女3ML_首期表定保費,個別險種進位數)","v":0},null,{"$f":"IF(AND(子女3ML_計劃<>0,子女3ML_計劃<>1,子女3ML資訊檢核),2,0)","v":{"$error":"#NAME?"}}]
[null,"子女3月",{"$f":"MID(子女3生日6碼,LEN(LEFT(子女3生日6碼,LEN(子女3生日6碼)-4))+1,2)","v":"01"},null,null,"原始保費(年繳)",{"$f":"子女3ACCNTR1_SA*G97","v":0},null,"原始保費(年繳)",{"$f":"子女3ACCNTR2_SA*J97","v":0},null,"原始保費(年繳)",{"$f":"子女3ACCNTR3_SA*M97","v":0},null,null,null,null,null,null,"傷害醫療保險給付",null,{"$f":"ROUND(子女3MT_首期表定保費,個別險種進位數)","v":{"$error":"#NAME?"}},null,{"$f":"IF(AND(子女3MT保額<>0,子女3MT保額<>1,子女3MT資訊檢核),3,0)","v":{"$error":"#NAME?"}}]
[null,"子女3日",{"$f":"RIGHT(子女3生日6碼,2)","v":"01"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女3ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女3ACCNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女3ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女3ACCNTR2_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女3ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女3ACCNTR3_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,null,null,null,null,null,null,"總保險費",{"$f":"V96+V97+V98","v":{"$error":"#NAME?"}}]
[null,"子女3今年生日",{"$f":"MIN(DATE(YEAR(TODAY()),MONTH(子女3生日),DAY(子女3生日)),DATE(YEAR(TODAY()),MONTH(子女3生日)+1,1))","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"最後一隻附約",{"$f":"MAX(X96:X98)","v":{"$error":"#NAME?"}}]
[null,"子女3去年生日",{"$f":"MIN(DATE(YEAR(TODAY())-1,MONTH(子女3生日),DAY(子女3生日)),DATE(YEAR(TODAY())-1,MONTH(子女3生日)+1,1))","v":"2024-01-01"},null,null,{"$f":"\"子女3_\"&ADDNTR1_商品代號&\" (NTD)\"","v":"子女3_ADDNTR1 (NTD)"},null,null,{"$f":"\"子女3_\"&DPAA_商品代號&\" (NTD)\"","v":"子女3_DPAA (NTD)"},null,null,{"$f":"\"子女3_\"&ML_商品代號&\" (NTD)\"","v":"子女3_ML (NTD)"},null,null,null,null,null,null,null,null,"總原始保費",{"$f":"J104+M104+M98","v":0}]
[null,"子女3最接近生日",{"$f":"IF(C100<=TODAY(),C100,C101)","v":"2025-01-01"},null,null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3ADDNTR1_檢核),子女3ADDNTR1_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3DPAA_檢核),子女3DPAA_保額,0),\"\"))","v":0},null,"保險金額(萬元)",{"$f":"IF(ISERROR(商品序號),\"\",IF(商品序號=1,IF(AND(總檢核,子女3投保參數=1,子女3ML_檢核),子女3ML_計劃,0),\"\"))","v":0},{"$f":"\"ML-\"&M102","v":"ML-0"}]
[null,"子女3保險年齡進日",{"$f":"MIN(DATE(YEAR(C102),MONTH(C102)+6,DAY(C102)+1),DATE(YEAR(C102),MONTH(C102)+7,1))","v":"2025-07-02"},null,null,"NP_GP",{"$f":"IF(ISERROR(VLOOKUP(\"\"&子女3保險年齡,ADDNTR1_PV,子女3sex+1,FALSE)),0,VLOOKUP(\"\"&子女3保險年齡,ADDNTR1_PV,子女3sex+1,FALSE))","v":147},null,"NP_GP",{"$f":"IF(子女3DPAA_檢核,IF(ISERROR(VLOOKUP(K103,DPAA_PV,2+子女3職業等級,FALSE)),0,VLOOKUP(K103,DPAA_PV,2+子女3職業等級,FALSE)),\"\")","v":8.1},{"$f":"IF(子女3保險年齡<15,1,IF(子女3保險年齡=15,2,3))","v":1},"NP_GP",{"$f":"IF(子女3ML_檢核,IF(ISERROR(VLOOKUP(N102,ML_PV,1+子女3職業等級,FALSE)),0,VLOOKUP(N102,ML_PV,1+子女3職業等級,FALSE)),\"\")","v":0}]
[null,"子女3保險年齡明年進日",{"$f":"MIN(DATE(YEAR(C103)+1,MONTH(C103),DAY(C103)),DATE(YEAR(C103)+1,MONTH(C103)+1,1))","v":"2026-07-02"},null,null,"原始保費(年繳)",{"$f":"子女3ADDNTR1_SA*G103","v":0},null,"原始保費(年繳)",{"$f":"子女3DPAA_SA*IF(OR(J103=\"-\",J103=\"\"),0,J103)","v":0},null,"原始保費(年繳)",{"$f":"IF(M103=\"\",0,M103)","v":0}]
[null,"子女3下一歲保險日期",{"$f":"IF(C103<=TODAY(),C104,C103)","v":"2025-07-02"},null,null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(子女3ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數)),ROUND(子女3ADDNTR1_原始保費*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(J104*繳別係數,轉帳折扣前進位數)),ROUND(J104*繳別係數,轉帳折扣前進位數),\"\")","v":0},null,"首期表定保費",{"$f":"IF(ISNUMBER(ROUND(M104*繳別係數,轉帳折扣前進位數)),ROUND(M104*繳別係數,轉帳折扣前進位數),\"\")","v":0}]
[null,"子女3保險年齡",{"$f":"IF(OR(MONTH(TODAY())-MONTH(子女3生日)>6,AND(MONTH(TODAY())-MONTH(子女3生日)=6,DAY(TODAY())>DAY(子女3生日))),YEAR(TODAY())-YEAR(子女3生日)+1,IF(OR(MONTH(子女3生日)-MONTH(TODAY())>6,AND(MONTH(子女3生日)-MONTH(TODAY())=6,DAY(子女3生日)>=DAY(TODAY()))),YEAR(TODAY())-YEAR(子女3生日)-1,YEAR(TODAY())-YEAR(子女3生日)))","v":1}]
[null,"子女3足歲年齡",{"$f":"IF(C100<=TODAY(),YEAR(TODAY())-YEAR(子女3生日),YEAR(TODAY())-YEAR(子女3生日)-1)","v":1}]
[null,"子女3年月日整合",{"$f":"\"\"&(YEAR(子女3生日)-1911)&TEXT(MONTH(子女3生日),\"00\")&TEXT(DAY(子女3生日),\"00\")","v":"1130101"}]
[null,"子女3年月日value",{"$f":"VALUE(子女3生日6碼)","v":1130101}]
[null,"子女3日月檢核",{"$f":"IF(ISERROR(VALUE(C108)=VALUE(C109)),FALSE,VALUE(C108)=VALUE(C109))","v":true}]
[null,"子女3sex",{"$f":"IF(子女3性別=\"男\",1,2)","v":1}]
[]
[null,"商品"]
[null,"商品序號",{"$f":"VLOOKUP(商品名稱,商品集,2,FALSE)","v":1}]
[null,"商品代碼",{"$f":"VLOOKUP(商品名稱,商品集,3,FALSE)","v":"ARVL2"}]
[null,"商品簡稱",{"$f":"商品名稱","v":"保誠人壽享保障變額萬能壽險"}]
[null,"商品全名",{"$f":"商品名稱","v":"保誠人壽享保障變額萬能壽險"}]
[null,"是否外幣",{"$f":"VLOOKUP(商品名稱,商品集,4,FALSE)","v":0}]
[null,"幣別",{"$f":"VLOOKUP(商品名稱,商品集,5,FALSE)","v":"新臺幣"}]
[null,"幣別顯示",{"$f":"VLOOKUP(商品名稱,商品集,6,FALSE)","v":"元"}]
[null,"商品文號(最初)",{"$f":"VLOOKUP(商品名稱,商品集,7,FALSE)","v":"商品備查文號：民國114年03月03日保誠總字第1140064號"}]
[null,"商品文號(最新)",{"$f":"VLOOKUP(商品名稱,商品集,20,FALSE)","v":0}]
[null,"檢送保險商品資料庫文號",{"$f":"VLOOKUP(商品名稱,商品集,21,FALSE)","v":0}]
[null,"商品型態",{"$f":"VLOOKUP(商品名稱,商品集,8,FALSE)","v":"壽險"}]
[null,"保障年期",{"$f":"VLOOKUP(商品名稱,商品集,10,FALSE)","v":98}]
[null,"最低保費",{"$f":"VLOOKUP(商品名稱,商品集,11,FALSE)","v":36000}]
[null,"最高保費",{"$f":"VLOOKUP(商品名稱,商品集,12,FALSE)","v":660000}]
[null,"保費倍數",{"$f":"VLOOKUP(商品名稱,商品集,13,FALSE)","v":100}]
[null,"最低保費描述",{"$f":"VLOOKUP(商品名稱,商品集,14,FALSE)","v":"36,000元"}]
[null,"最高保費描述",{"$f":"VLOOKUP(商品名稱,商品集,15,FALSE)","v":"660,000元"}]
[null,"保額係數L",{"$f":"VLOOKUP(投保年齡,保額係數表,2,TRUE)","v":660}]
[null,"保額係數H",{"$f":"VLOOKUP(投保年齡,保額係數表,3,TRUE)","v":0}]
[null,"被保人最小投保年齡",{"$f":"VLOOKUP(商品名稱,商品集,17,FALSE)","v":15}]
[null,"被保人最大投保年齡",{"$f":"VLOOKUP(商品名稱,商品集,18,FALSE)","v":65}]
[null,"保額",{"$f":"Premium*保額係數L","v":66000000}]
[null,"保費",{"$f":"Premium","v":100000}]
[null,"單位",{"$f":"VLOOKUP(商品名稱,商品集,6,FALSE)","v":"元"}]
[null,"取得商品最大保障年度",{"$f":"保障年期+1-投保年齡","v":59}]
[null,"繳費方式",{"$f":"繳費方式","v":"自動轉帳"}]
[null,"保單幣別",{"$f":"幣別","v":"新臺幣"}]
[null,"保單管理費",{"$f":"IF($C$140=\"新臺幣\",100,3)","v":100}]
[null,"幣別清單名稱",{"$f":"\"幣別清單_\"&商品代碼","v":"幣別清單_ARVL2"}]
[null,"商品幣別",{"$f":"商品代碼&\"_\"&幣別","v":"ARVL2_新臺幣"}]
[null,"商品基本年期",{"$f":"VLOOKUP(商品名稱,商品集,9,FALSE)","v":6}]
[null,"每期保費",{"$f":"Premium","v":100000}]
[null,"月繳化目標保險費",{"$f":"IF(繳別顯示=\"年繳\",每期保費/12,IF(繳別顯示=\"半年繳\",每期保費/6,IF(繳別顯示=\"季繳\",每期保費/3,IF(繳別顯示=\"月繳\",每期保費))))","v":8333.3333333333339}]
[null,"基本保額",{"$f":"Premium*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE)","v":5500000}]
[null,"繳費折扣",{"$f":"VLOOKUP(C139,$L$12:$N$15,2,FALSE)","v":0}]
[null,"開始年度_1",{"$f":"開始年齡_1","v":0}]
[null,"結束年度_1",{"$f":"結束年齡_1","v":0}]
[null,"開始年度_2",{"$f":"開始年齡_2","v":0}]
[null,"結束年度_2",{"$f":"結束年齡_2","v":0}]
[null,"開始年度_3",{"$f":"開始年齡_3","v":0}]
[null,"結束年度_3",{"$f":"結束年齡_3","v":0}]
[null,"單筆超額保險費_1",{"$f":"單筆超額保險費_1","v":0}]
[null,"單筆超額保險費_2",{"$f":"單筆超額保險費_2","v":0}]
[null,"單筆超額保險費_3",{"$f":"單筆超額保險費_3","v":0}]
[null,"部分提領_1",{"$f":"部分提領_1","v":0}]
[null,"部分提領_2",{"$f":"部分提領_2","v":0}]
[null,"部分提領_3",{"$f":"部分提領_3","v":0}]
[null,"簡易投保規則",{"$f":"VLOOKUP(商品名稱,商品集,16,FALSE)","v":"【ARVL2 - 保誠人壽享保障變額萬能壽險】\n   1. 投保年齡：15足~65歲\n   2. 「月繳化目標保險費」限制(以新臺幣/百元為單位)：\n       ▪ 15足~25歲：3,000元~25,000元\n       ▪ 26~35歲：3,000元~35,000元\n       ▪ 36~45歲：3,000元~55,000元\n       ▪ 46~60歲：3,000元~100,000元\n       ▪ 61~65歲：3,000元~125,000元\n   3.定期「超額保險費」限制：最低每期1,000 元 \n      ※「超額保險費」每保單年度累計繳交之金額，最高不得超過新臺幣300萬元\n      ※每一被保險人累計目標保險費及超額保險費之總繳交金額不得超過新臺幣3億元\n   4.不適用高保費折扣及任何保費繳納方式的優惠"}]

{"sheet":"投資型_各商品話術&相關費用","index":24,"n_rows":56,"n_cols":43,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,25,0,38]]}
["No.","商品名稱","費用說明",null,null,null,null,null,"保費費用",null,"保單管理費",null,"解約費用",null,"保險成本",null,"是否為甲型商品","繳費年期",null,"最低保費",null,"錄音序號1_錄音取得要保人同意錄音及說明係購買保險商品","錄音序號2_告知繳費年期與繳費金額","錄音序號3_告知保單相關費用","錄音序號4_說明投資風險","錄音序號5_說明商品重要條款內容、除外責任、保險商品說明書重要內容、建議書內容_保單利益",null,null,null,null,null,null,null,null,null,null,null,null,null,"錄音序號6_契撤期說明","錄音序號7_要保人聲明","投保年齡限制","保障年期"]
[null,null,"建議書說明文字","錄音紀錄話術-保單相關費用參考文字","費用數字","保費費用","保單管理費","解約費用","Y/N","扣除方式","Y/N","扣除方式","Y/N","扣除年度","Y/N","扣除年度",null,"Y/N","年期","Y/N","保費金額",null,null,null,null,"保單利益","說明重要條款","重要條款_1","重要條款_2","重要條款_3","重要條款_4","重要條款_5","重要條款_6","重要條款_7","重要條款_8","重要條款_9","重要條款_10","重要條款確認","保險商品說明書重要內容",null,null,null,"1年，可續保至被保險人保險年齡50歲"]
[1,"保誠人壽誠億滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I3=\"Y\",\"\n1.「保費費用」：\"&J3,\"\")&IF(I3=\"Y\",IF(K3=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L3&\"中收取一筆保單管理費。\",\"\"),IF(K3=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L3&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I3=\"Y\",K3=\"Y\"),IF(M3=\"Y\",\"\n3.「解約費用」：\"&N3,\"\"),IF(AND(I3=\"N\",K3=\"N\"),IF(M3=\"Y\",\"\n1.「解約費用」：\"&N3,\"\"),IF(M3=\"Y\",\"\n2.「解約費用」：\"&N3,\"\")))&IF(AND(I3=\"Y\",K3=\"Y\",M3=\"Y\"),IF(O3=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P3&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I3=\"N\",K3=\"N\",M3=\"N\"),IF(O3=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P3&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I3=\"Y\",K3=\"Y\",M3=\"N\"),AND(I3=\"Y\",K3=\"N\",M3=\"Y\"),AND(I3=\"N\",K3=\"Y\",M3=\"Y\")),IF(O3=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P3&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O3=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P3&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O3=\"Y\",Q3=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O3=\"Y\",Q3=\"N\"),\"。\n\",\"\n\")&IF(AND(I3=\"N\",K3=\"N\",M3=\"N\",O3=\"N\"),\"1.\",IF(AND(I3=\"Y\",K3=\"Y\",M3=\"Y\",O3=\"Y\"),\"5.\",IF(OR(AND(I3=\"Y\",K3=\"Y\",M3=\"Y\",O3=\"N\"),AND(I3=\"Y\",K3=\"Y\",M3=\"N\",O3=\"Y\"),AND(I3=\"Y\",K3=\"N\",M3=\"Y\",O3=\"Y\"),AND(I3=\"N\",K3=\"Y\",M3=\"Y\",O3=\"Y\")),\"4.\",IF(OR(AND(I3=\"Y\",K3=\"N\",M3=\"N\",O3=\"N\"),AND(I3=\"N\",K3=\"Y\",M3=\"N\",O3=\"N\"),AND(I3=\"N\",K3=\"N\",M3=\"Y\",O3=\"N\"),AND(I3=\"N\",K3=\"N\",M3=\"N\",O3=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N",{"$f":"F3","v":"本商品保費費用為0"},"Y","保單帳戶價值","Y",{"$f":"H3","v":"目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。"},"Y","每個月","Y","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B3&\"的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[2,"保誠人壽誠億滿滿外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I4=\"Y\",\"\n1.「保費費用」：\"&J4,\"\")&IF(I4=\"Y\",IF(K4=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L4&\"中收取一筆保單管理費。\",\"\"),IF(K4=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L4&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I4=\"Y\",K4=\"Y\"),IF(M4=\"Y\",\"\n3.「解約費用」：\"&N4,\"\"),IF(AND(I4=\"N\",K4=\"N\"),IF(M4=\"Y\",\"\n1.「解約費用」：\"&N4,\"\"),IF(M4=\"Y\",\"\n2.「解約費用」：\"&N4,\"\")))&IF(AND(I4=\"Y\",K4=\"Y\",M4=\"Y\"),IF(O4=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P4&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I4=\"N\",K4=\"N\",M4=\"N\"),IF(O4=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P4&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I4=\"Y\",K4=\"Y\",M4=\"N\"),AND(I4=\"Y\",K4=\"N\",M4=\"Y\"),AND(I4=\"N\",K4=\"Y\",M4=\"Y\")),IF(O4=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P4&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O4=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P4&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O4=\"Y\",Q4=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O4=\"Y\",Q4=\"N\"),\"。\n\",\"\n\")&IF(AND(I4=\"N\",K4=\"N\",M4=\"N\",O4=\"N\"),\"1.\",IF(AND(I4=\"Y\",K4=\"Y\",M4=\"Y\",O4=\"Y\"),\"5.\",IF(OR(AND(I4=\"Y\",K4=\"Y\",M4=\"Y\",O4=\"N\"),AND(I4=\"Y\",K4=\"Y\",M4=\"N\",O4=\"Y\"),AND(I4=\"Y\",K4=\"N\",M4=\"Y\",O4=\"Y\"),AND(I4=\"N\",K4=\"Y\",M4=\"Y\",O4=\"Y\")),\"4.\",IF(OR(AND(I4=\"Y\",K4=\"N\",M4=\"N\",O4=\"N\"),AND(I4=\"N\",K4=\"Y\",M4=\"N\",O4=\"N\"),AND(I4=\"N\",K4=\"N\",M4=\"Y\",O4=\"N\"),AND(I4=\"N\",K4=\"N\",M4=\"N\",O4=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月美元3.5元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[3,"保誠人壽優利滿滿變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I5=\"Y\",\"\n1.「保費費用」：\"&J5,\"\")&IF(I5=\"Y\",IF(K5=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L5&\"中收取一筆保單管理費。\",\"\"),IF(K5=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L5&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I5=\"Y\",K5=\"Y\"),IF(M5=\"Y\",\"\n3.「解約費用」：\"&N5,\"\"),IF(AND(I5=\"N\",K5=\"N\"),IF(M5=\"Y\",\"\n1.「解約費用」：\"&N5,\"\"),IF(M5=\"Y\",\"\n2.「解約費用」：\"&N5,\"\")))&IF(AND(I5=\"Y\",K5=\"Y\",M5=\"Y\"),IF(O5=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P5&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I5=\"N\",K5=\"N\",M5=\"N\"),IF(O5=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P5&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I5=\"Y\",K5=\"Y\",M5=\"N\"),AND(I5=\"Y\",K5=\"N\",M5=\"Y\"),AND(I5=\"N\",K5=\"Y\",M5=\"Y\")),IF(O5=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P5&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O5=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P5&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O5=\"Y\",Q5=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O5=\"Y\",Q5=\"N\"),\"。\n\",\"\n\")&IF(AND(I5=\"N\",K5=\"N\",M5=\"N\",O5=\"N\"),\"1.\",IF(AND(I5=\"Y\",K5=\"Y\",M5=\"Y\",O5=\"Y\"),\"5.\",IF(OR(AND(I5=\"Y\",K5=\"Y\",M5=\"Y\",O5=\"N\"),AND(I5=\"Y\",K5=\"Y\",M5=\"N\",O5=\"Y\"),AND(I5=\"Y\",K5=\"N\",M5=\"Y\",O5=\"Y\"),AND(I5=\"N\",K5=\"Y\",M5=\"Y\",O5=\"Y\")),\"4.\",IF(OR(AND(I5=\"Y\",K5=\"N\",M5=\"N\",O5=\"N\"),AND(I5=\"N\",K5=\"Y\",M5=\"N\",O5=\"N\"),AND(I5=\"N\",K5=\"N\",M5=\"Y\",O5=\"N\"),AND(I5=\"N\",K5=\"N\",M5=\"N\",O5=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保費費用」：當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。\n2.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","本商品保單管理費為0","本商品解約費用為0","Y","當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","N",null,"N","本商品解約費用為0","N",null,"N","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽優利滿滿變額年金保險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[4,"保誠人壽優利滿滿外幣變額年金保險","「相關費用｣：係指｢保費費用｣。當次繳交的目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於美元10萬元\n(含)，保費費用以目標保險費的3%計算。\n◆｢年度末保單帳戶價值｣：其數值為扣除相關費用並考量投資報酬率後之數值，且尚未反映目標到期基金｢贖回費用｣。\n◆ 目標到期基金｢贖回費用｣：第1至第6年度為目標到期基金贖回總額的2%。若各項保險金、解約金、部分提領金額之給付係約定自目標到期基金扣款者\n，則將需額外負擔此贖回費用。\n",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I6=\"Y\",\"\n1.「保費費用」：\"&J6,\"\")&IF(I6=\"Y\",IF(K6=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L6&\"中收取一筆保單管理費。\",\"\"),IF(K6=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L6&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I6=\"Y\",K6=\"Y\"),IF(M6=\"Y\",\"\n3.「解約費用」：\"&N6,\"\"),IF(AND(I6=\"N\",K6=\"N\"),IF(M6=\"Y\",\"\n1.「解約費用」：\"&N6,\"\"),IF(M6=\"Y\",\"\n2.「解約費用」：\"&N6,\"\")))&IF(AND(I6=\"Y\",K6=\"Y\",M6=\"Y\"),IF(O6=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P6&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I6=\"N\",K6=\"N\",M6=\"N\"),IF(O6=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P6&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I6=\"Y\",K6=\"Y\",M6=\"N\"),AND(I6=\"Y\",K6=\"N\",M6=\"Y\"),AND(I6=\"N\",K6=\"Y\",M6=\"Y\")),IF(O6=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P6&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O6=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P6&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O6=\"Y\",Q6=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O6=\"Y\",Q6=\"N\"),\"。\n\",\"\n\")&IF(AND(I6=\"N\",K6=\"N\",M6=\"N\",O6=\"N\"),\"1.\",IF(AND(I6=\"Y\",K6=\"Y\",M6=\"Y\",O6=\"Y\"),\"5.\",IF(OR(AND(I6=\"Y\",K6=\"Y\",M6=\"Y\",O6=\"N\"),AND(I6=\"Y\",K6=\"Y\",M6=\"N\",O6=\"Y\"),AND(I6=\"Y\",K6=\"N\",M6=\"Y\",O6=\"Y\"),AND(I6=\"N\",K6=\"Y\",M6=\"Y\",O6=\"Y\")),\"4.\",IF(OR(AND(I6=\"Y\",K6=\"N\",M6=\"N\",O6=\"N\"),AND(I6=\"N\",K6=\"Y\",M6=\"N\",O6=\"N\"),AND(I6=\"N\",K6=\"N\",M6=\"Y\",O6=\"N\"),AND(I6=\"N\",K6=\"N\",M6=\"N\",O6=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保費費用」：目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；高於美元10萬元(含)，以3%計算。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用為第1至第6年度為目標到期基金贖回總額的2%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},"1.保費費用：目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；高於美元10萬元(含)，以3%計算。\n2.保單管理費：0。\n\n3.解約費用率：第1至第6年度為目標到期基金贖回總額的2%。","目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；高於美元10萬元(含)，以3%計算。","本商品保單管理費為0","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用為第1至第6年度為目標到期基金贖回總額的2%。","Y","目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；高於美元10萬元(含)，以3%計算。","N",null,"Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用為第1至第6年度為目標到期基金贖回總額的2%。","N",null,"N","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽優利滿滿外幣變額年金保險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[5,"保誠人壽得利人生變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I7=\"Y\",\"\n1.「保費費用」：\"&J7,\"\")&IF(I7=\"Y\",IF(K7=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L7&\"中收取一筆保單管理費。\",\"\"),IF(K7=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L7&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I7=\"Y\",K7=\"Y\"),IF(M7=\"Y\",\"\n3.「解約費用」：\"&N7,\"\"),IF(AND(I7=\"N\",K7=\"N\"),IF(M7=\"Y\",\"\n1.「解約費用」：\"&N7,\"\"),IF(M7=\"Y\",\"\n2.「解約費用」：\"&N7,\"\")))&IF(AND(I7=\"Y\",K7=\"Y\",M7=\"Y\"),IF(O7=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P7&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I7=\"N\",K7=\"N\",M7=\"N\"),IF(O7=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P7&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I7=\"Y\",K7=\"Y\",M7=\"N\"),AND(I7=\"Y\",K7=\"N\",M7=\"Y\"),AND(I7=\"N\",K7=\"Y\",M7=\"Y\")),IF(O7=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P7&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O7=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P7&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O7=\"Y\",Q7=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O7=\"Y\",Q7=\"N\"),\"。\n\",\"\n\")&IF(AND(I7=\"N\",K7=\"N\",M7=\"N\",O7=\"N\"),\"1.\",IF(AND(I7=\"Y\",K7=\"Y\",M7=\"Y\",O7=\"Y\"),\"5.\",IF(OR(AND(I7=\"Y\",K7=\"Y\",M7=\"Y\",O7=\"N\"),AND(I7=\"Y\",K7=\"Y\",M7=\"N\",O7=\"Y\"),AND(I7=\"Y\",K7=\"N\",M7=\"Y\",O7=\"Y\"),AND(I7=\"N\",K7=\"Y\",M7=\"Y\",O7=\"Y\")),\"4.\",IF(OR(AND(I7=\"Y\",K7=\"N\",M7=\"N\",O7=\"N\"),AND(I7=\"N\",K7=\"Y\",M7=\"N\",O7=\"N\"),AND(I7=\"N\",K7=\"N\",M7=\"Y\",O7=\"N\"),AND(I7=\"N\",K7=\"N\",M7=\"N\",O7=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第3年之保單年度為目標保費保單帳戶價值的0.14%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[6,"保誠人壽得利人生外幣變額壽險","給付項目：祝壽保險金、身故保險金或喪葬費用保險金、完全失能保險金、保單帳戶價值之返還\n◆「保險成本」：指提供壽險之被保險人身故及完全失能保障所需的成本。保險成本原則上將隨年齡增長而逐年增加，當保單帳戶價值不足以支付相關\n費用時，可能會有停效風險，提醒您可透過繳交保險費以維持保單效力，避免喪失相關權益。\n本建議書保險成本數值自保單生效日起一年內適用。保險成本表詳保單條款，惟保險成本未來可能有變動，保誠人壽保留依實際經驗發生率而調整\n「保險成本」之權利。\n◆「相關費用｣係指｢保單管理費｣。於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：(一)每月美元3元，但符合「高保費優惠」者，\n免計算該費用，「高保費優惠」請詳保單條款之說明。(二) 第1年至第3年之保單年度為保單帳戶價值的0.14%。自保單帳戶價值中扣除。\n◆「年度末保單帳戶價值」及「年度末壽險保障」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「年度末解約金」：為「年度末保單帳戶價值」扣除「解約費用」後之數值。\n◆「解約費用」：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I8=\"Y\",\"\n1.「保費費用」：\"&J8,\"\")&IF(I8=\"Y\",IF(K8=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L8&\"中收取一筆保單管理費。\",\"\"),IF(K8=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L8&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I8=\"Y\",K8=\"Y\"),IF(M8=\"Y\",\"\n3.「解約費用」：\"&N8,\"\"),IF(AND(I8=\"N\",K8=\"N\"),IF(M8=\"Y\",\"\n1.「解約費用」：\"&N8,\"\"),IF(M8=\"Y\",\"\n2.「解約費用」：\"&N8,\"\")))&IF(AND(I8=\"Y\",K8=\"Y\",M8=\"Y\"),IF(O8=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P8&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I8=\"N\",K8=\"N\",M8=\"N\"),IF(O8=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P8&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I8=\"Y\",K8=\"Y\",M8=\"N\"),AND(I8=\"Y\",K8=\"N\",M8=\"Y\"),AND(I8=\"N\",K8=\"Y\",M8=\"Y\")),IF(O8=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P8&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O8=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P8&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O8=\"Y\",Q8=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O8=\"Y\",Q8=\"N\"),\"。\n\",\"\n\")&IF(AND(I8=\"N\",K8=\"N\",M8=\"N\",O8=\"N\"),\"1.\",IF(AND(I8=\"Y\",K8=\"Y\",M8=\"Y\",O8=\"Y\"),\"5.\",IF(OR(AND(I8=\"Y\",K8=\"Y\",M8=\"Y\",O8=\"N\"),AND(I8=\"Y\",K8=\"Y\",M8=\"N\",O8=\"Y\"),AND(I8=\"Y\",K8=\"N\",M8=\"Y\",O8=\"Y\"),AND(I8=\"N\",K8=\"Y\",M8=\"Y\",O8=\"Y\")),\"4.\",IF(OR(AND(I8=\"Y\",K8=\"N\",M8=\"N\",O8=\"N\"),AND(I8=\"N\",K8=\"Y\",M8=\"N\",O8=\"N\"),AND(I8=\"N\",K8=\"N\",M8=\"Y\",O8=\"N\"),AND(I8=\"N\",K8=\"N\",M8=\"N\",O8=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：每月美元3元(符合「高保費優惠」者，免計算)，加上 第1年至第3年之保單年度為保單帳戶價值的0.14%。\n\n3.解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。\n","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費為：每月美元3元(符合「高保費優惠」者，免計算)，加上第1年至第3年之保單年度為保單帳戶價值的0.14%。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[7,"保誠人壽新富利滿滿變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I9=\"Y\",\"\n1.「保費費用」：\"&J9,\"\")&IF(I9=\"Y\",IF(K9=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L9&\"中收取一筆保單管理費。\",\"\"),IF(K9=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L9&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I9=\"Y\",K9=\"Y\"),IF(M9=\"Y\",\"\n3.「解約費用」：\"&N9,\"\"),IF(AND(I9=\"N\",K9=\"N\"),IF(M9=\"Y\",\"\n1.「解約費用」：\"&N9,\"\"),IF(M9=\"Y\",\"\n2.「解約費用」：\"&N9,\"\")))&IF(AND(I9=\"Y\",K9=\"Y\",M9=\"Y\"),IF(O9=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P9&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I9=\"N\",K9=\"N\",M9=\"N\"),IF(O9=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P9&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I9=\"Y\",K9=\"Y\",M9=\"N\"),AND(I9=\"Y\",K9=\"N\",M9=\"Y\"),AND(I9=\"N\",K9=\"Y\",M9=\"Y\")),IF(O9=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P9&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O9=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P9&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O9=\"Y\",Q9=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O9=\"Y\",Q9=\"N\"),\"。\n\",\"\n\")&IF(AND(I9=\"N\",K9=\"N\",M9=\"N\",O9=\"N\"),\"1.\",IF(AND(I9=\"Y\",K9=\"Y\",M9=\"Y\",O9=\"Y\"),\"5.\",IF(OR(AND(I9=\"Y\",K9=\"Y\",M9=\"Y\",O9=\"N\"),AND(I9=\"Y\",K9=\"Y\",M9=\"N\",O9=\"Y\"),AND(I9=\"Y\",K9=\"N\",M9=\"Y\",O9=\"Y\"),AND(I9=\"N\",K9=\"Y\",M9=\"Y\",O9=\"Y\")),\"4.\",IF(OR(AND(I9=\"Y\",K9=\"N\",M9=\"N\",O9=\"N\"),AND(I9=\"N\",K9=\"Y\",M9=\"N\",O9=\"N\"),AND(I9=\"N\",K9=\"N\",M9=\"Y\",O9=\"N\"),AND(I9=\"N\",K9=\"N\",M9=\"N\",O9=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新富利滿滿變額年金保險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[8,"保誠人壽新富利滿滿外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I10=\"Y\",\"\n1.「保費費用」：\"&J10,\"\")&IF(I10=\"Y\",IF(K10=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L10&\"中收取一筆保單管理費。\",\"\"),IF(K10=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L10&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I10=\"Y\",K10=\"Y\"),IF(M10=\"Y\",\"\n3.「解約費用」：\"&N10,\"\"),IF(AND(I10=\"N\",K10=\"N\"),IF(M10=\"Y\",\"\n1.「解約費用」：\"&N10,\"\"),IF(M10=\"Y\",\"\n2.「解約費用」：\"&N10,\"\")))&IF(AND(I10=\"Y\",K10=\"Y\",M10=\"Y\"),IF(O10=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P10&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I10=\"N\",K10=\"N\",M10=\"N\"),IF(O10=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P10&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I10=\"Y\",K10=\"Y\",M10=\"N\"),AND(I10=\"Y\",K10=\"N\",M10=\"Y\"),AND(I10=\"N\",K10=\"Y\",M10=\"Y\")),IF(O10=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P10&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O10=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P10&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O10=\"Y\",Q10=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O10=\"Y\",Q10=\"N\"),\"。\n\",\"\n\")&IF(AND(I10=\"N\",K10=\"N\",M10=\"N\",O10=\"N\"),\"1.\",IF(AND(I10=\"Y\",K10=\"Y\",M10=\"Y\",O10=\"Y\"),\"5.\",IF(OR(AND(I10=\"Y\",K10=\"Y\",M10=\"Y\",O10=\"N\"),AND(I10=\"Y\",K10=\"Y\",M10=\"N\",O10=\"Y\"),AND(I10=\"Y\",K10=\"N\",M10=\"Y\",O10=\"Y\"),AND(I10=\"N\",K10=\"Y\",M10=\"Y\",O10=\"Y\")),\"4.\",IF(OR(AND(I10=\"Y\",K10=\"N\",M10=\"N\",O10=\"N\"),AND(I10=\"N\",K10=\"Y\",M10=\"N\",O10=\"N\"),AND(I10=\"N\",K10=\"N\",M10=\"Y\",O10=\"N\"),AND(I10=\"N\",K10=\"N\",M10=\"N\",O10=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新富利滿滿外幣變額年金保險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[9,"保誠人壽悠遊人生變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I11=\"Y\",\"\n1.「保費費用」：\"&J11,\"\")&IF(I11=\"Y\",IF(K11=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L11&\"中收取一筆保單管理費。\",\"\"),IF(K11=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L11&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I11=\"Y\",K11=\"Y\"),IF(M11=\"Y\",\"\n3.「解約費用」：\"&N11,\"\"),IF(AND(I11=\"N\",K11=\"N\"),IF(M11=\"Y\",\"\n1.「解約費用」：\"&N11,\"\"),IF(M11=\"Y\",\"\n2.「解約費用」：\"&N11,\"\")))&IF(AND(I11=\"Y\",K11=\"Y\",M11=\"Y\"),IF(O11=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P11&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I11=\"N\",K11=\"N\",M11=\"N\"),IF(O11=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P11&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I11=\"Y\",K11=\"Y\",M11=\"N\"),AND(I11=\"Y\",K11=\"N\",M11=\"Y\"),AND(I11=\"N\",K11=\"Y\",M11=\"Y\")),IF(O11=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P11&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O11=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P11&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O11=\"Y\",Q11=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O11=\"Y\",Q11=\"N\"),\"。\n\",\"\n\")&IF(AND(I11=\"N\",K11=\"N\",M11=\"N\",O11=\"N\"),\"1.\",IF(AND(I11=\"Y\",K11=\"Y\",M11=\"Y\",O11=\"Y\"),\"5.\",IF(OR(AND(I11=\"Y\",K11=\"Y\",M11=\"Y\",O11=\"N\"),AND(I11=\"Y\",K11=\"Y\",M11=\"N\",O11=\"Y\"),AND(I11=\"Y\",K11=\"N\",M11=\"Y\",O11=\"Y\"),AND(I11=\"N\",K11=\"Y\",M11=\"Y\",O11=\"Y\")),\"4.\",IF(OR(AND(I11=\"Y\",K11=\"N\",M11=\"N\",O11=\"N\"),AND(I11=\"N\",K11=\"Y\",M11=\"N\",O11=\"N\"),AND(I11=\"N\",K11=\"N\",M11=\"Y\",O11=\"N\"),AND(I11=\"N\",K11=\"N\",M11=\"N\",O11=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品您所繳付的保險費中，將依保險費年度而有不同比例的金額，用來支付運作所需之相關費用。例如：第一保險費年度的目標保險費，保費費用率為48%。\n","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.18%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","Y","本商品您所繳付的保險費中，將依保險費年度而有不同比例的金額，用來支付運作所需之相關費用。例如：第一保險費年度的目標保險費，保費費用率為48%。\n","Y","保單帳戶價值","N","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","Y","每個月","Y","Y","，共3期","Y",300000,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽悠遊人生變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[10,"保誠人壽新三五寶島變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I12=\"Y\",\"\n1.「保費費用」：\"&J12,\"\")&IF(I12=\"Y\",IF(K12=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L12&\"中收取一筆保單管理費。\",\"\"),IF(K12=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L12&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I12=\"Y\",K12=\"Y\"),IF(M12=\"Y\",\"\n3.「解約費用」：\"&N12,\"\"),IF(AND(I12=\"N\",K12=\"N\"),IF(M12=\"Y\",\"\n1.「解約費用」：\"&N12,\"\"),IF(M12=\"Y\",\"\n2.「解約費用」：\"&N12,\"\")))&IF(AND(I12=\"Y\",K12=\"Y\",M12=\"Y\"),IF(O12=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P12&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I12=\"N\",K12=\"N\",M12=\"N\"),IF(O12=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P12&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I12=\"Y\",K12=\"Y\",M12=\"N\"),AND(I12=\"Y\",K12=\"N\",M12=\"Y\"),AND(I12=\"N\",K12=\"Y\",M12=\"Y\")),IF(O12=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P12&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O12=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P12&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O12=\"Y\",Q12=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O12=\"Y\",Q12=\"N\"),\"。\n\",\"\n\")&IF(AND(I12=\"N\",K12=\"N\",M12=\"N\",O12=\"N\"),\"1.\",IF(AND(I12=\"Y\",K12=\"Y\",M12=\"Y\",O12=\"Y\"),\"5.\",IF(OR(AND(I12=\"Y\",K12=\"Y\",M12=\"Y\",O12=\"N\"),AND(I12=\"Y\",K12=\"Y\",M12=\"N\",O12=\"Y\"),AND(I12=\"Y\",K12=\"N\",M12=\"Y\",O12=\"Y\"),AND(I12=\"N\",K12=\"Y\",M12=\"Y\",O12=\"Y\")),\"4.\",IF(OR(AND(I12=\"Y\",K12=\"N\",M12=\"N\",O12=\"N\"),AND(I12=\"N\",K12=\"Y\",M12=\"N\",O12=\"N\"),AND(I12=\"N\",K12=\"N\",M12=\"Y\",O12=\"N\"),AND(I12=\"N\",K12=\"N\",M12=\"N\",O12=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",300000,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新三五寶島變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[11,"保誠人壽三五美金外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I13=\"Y\",\"\n1.「保費費用」：\"&J13,\"\")&IF(I13=\"Y\",IF(K13=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L13&\"中收取一筆保單管理費。\",\"\"),IF(K13=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L13&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I13=\"Y\",K13=\"Y\"),IF(M13=\"Y\",\"\n3.「解約費用」：\"&N13,\"\"),IF(AND(I13=\"N\",K13=\"N\"),IF(M13=\"Y\",\"\n1.「解約費用」：\"&N13,\"\"),IF(M13=\"Y\",\"\n2.「解約費用」：\"&N13,\"\")))&IF(AND(I13=\"Y\",K13=\"Y\",M13=\"Y\"),IF(O13=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P13&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I13=\"N\",K13=\"N\",M13=\"N\"),IF(O13=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P13&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I13=\"Y\",K13=\"Y\",M13=\"N\"),AND(I13=\"Y\",K13=\"N\",M13=\"Y\"),AND(I13=\"N\",K13=\"Y\",M13=\"Y\")),IF(O13=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P13&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O13=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P13&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O13=\"Y\",Q13=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O13=\"Y\",Q13=\"N\"),\"。\n\",\"\n\")&IF(AND(I13=\"N\",K13=\"N\",M13=\"N\",O13=\"N\"),\"1.\",IF(AND(I13=\"Y\",K13=\"Y\",M13=\"Y\",O13=\"Y\"),\"5.\",IF(OR(AND(I13=\"Y\",K13=\"Y\",M13=\"Y\",O13=\"N\"),AND(I13=\"Y\",K13=\"Y\",M13=\"N\",O13=\"Y\"),AND(I13=\"Y\",K13=\"N\",M13=\"Y\",O13=\"Y\"),AND(I13=\"N\",K13=\"Y\",M13=\"Y\",O13=\"Y\")),\"4.\",IF(OR(AND(I13=\"Y\",K13=\"N\",M13=\"N\",O13=\"N\"),AND(I13=\"N\",K13=\"Y\",M13=\"N\",O13=\"N\"),AND(I13=\"N\",K13=\"N\",M13=\"Y\",O13=\"N\"),AND(I13=\"N\",K13=\"N\",M13=\"N\",O13=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽三五美金外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[12,"保誠人壽新三五中國外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I14=\"Y\",\"\n1.「保費費用」：\"&J14,\"\")&IF(I14=\"Y\",IF(K14=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L14&\"中收取一筆保單管理費。\",\"\"),IF(K14=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L14&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I14=\"Y\",K14=\"Y\"),IF(M14=\"Y\",\"\n3.「解約費用」：\"&N14,\"\"),IF(AND(I14=\"N\",K14=\"N\"),IF(M14=\"Y\",\"\n1.「解約費用」：\"&N14,\"\"),IF(M14=\"Y\",\"\n2.「解約費用」：\"&N14,\"\")))&IF(AND(I14=\"Y\",K14=\"Y\",M14=\"Y\"),IF(O14=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P14&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I14=\"N\",K14=\"N\",M14=\"N\"),IF(O14=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P14&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I14=\"Y\",K14=\"Y\",M14=\"N\"),AND(I14=\"Y\",K14=\"N\",M14=\"Y\"),AND(I14=\"N\",K14=\"Y\",M14=\"Y\")),IF(O14=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P14&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O14=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P14&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O14=\"Y\",Q14=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O14=\"Y\",Q14=\"N\"),\"。\n\",\"\n\")&IF(AND(I14=\"N\",K14=\"N\",M14=\"N\",O14=\"N\"),\"1.\",IF(AND(I14=\"Y\",K14=\"Y\",M14=\"Y\",O14=\"Y\"),\"5.\",IF(OR(AND(I14=\"Y\",K14=\"Y\",M14=\"Y\",O14=\"N\"),AND(I14=\"Y\",K14=\"Y\",M14=\"N\",O14=\"Y\"),AND(I14=\"Y\",K14=\"N\",M14=\"Y\",O14=\"Y\"),AND(I14=\"N\",K14=\"Y\",M14=\"Y\",O14=\"Y\")),\"4.\",IF(OR(AND(I14=\"Y\",K14=\"N\",M14=\"N\",O14=\"N\"),AND(I14=\"N\",K14=\"Y\",M14=\"N\",O14=\"N\"),AND(I14=\"N\",K14=\"N\",M14=\"Y\",O14=\"N\"),AND(I14=\"N\",K14=\"N\",M14=\"N\",O14=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",60000,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新三五中國外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[13,"保誠人壽新三五歐霸外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I15=\"Y\",\"\n1.「保費費用」：\"&J15,\"\")&IF(I15=\"Y\",IF(K15=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L15&\"中收取一筆保單管理費。\",\"\"),IF(K15=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L15&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I15=\"Y\",K15=\"Y\"),IF(M15=\"Y\",\"\n3.「解約費用」：\"&N15,\"\"),IF(AND(I15=\"N\",K15=\"N\"),IF(M15=\"Y\",\"\n1.「解約費用」：\"&N15,\"\"),IF(M15=\"Y\",\"\n2.「解約費用」：\"&N15,\"\")))&IF(AND(I15=\"Y\",K15=\"Y\",M15=\"Y\"),IF(O15=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P15&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I15=\"N\",K15=\"N\",M15=\"N\"),IF(O15=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P15&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I15=\"Y\",K15=\"Y\",M15=\"N\"),AND(I15=\"Y\",K15=\"N\",M15=\"Y\"),AND(I15=\"N\",K15=\"Y\",M15=\"Y\")),IF(O15=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P15&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O15=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P15&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O15=\"Y\",Q15=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O15=\"Y\",Q15=\"N\"),\"。\n\",\"\n\")&IF(AND(I15=\"N\",K15=\"N\",M15=\"N\",O15=\"N\"),\"1.\",IF(AND(I15=\"Y\",K15=\"Y\",M15=\"Y\",O15=\"Y\"),\"5.\",IF(OR(AND(I15=\"Y\",K15=\"Y\",M15=\"Y\",O15=\"N\"),AND(I15=\"Y\",K15=\"Y\",M15=\"N\",O15=\"Y\"),AND(I15=\"Y\",K15=\"N\",M15=\"Y\",O15=\"Y\"),AND(I15=\"N\",K15=\"Y\",M15=\"Y\",O15=\"Y\")),\"4.\",IF(OR(AND(I15=\"Y\",K15=\"N\",M15=\"N\",O15=\"N\"),AND(I15=\"N\",K15=\"Y\",M15=\"N\",O15=\"N\"),AND(I15=\"N\",K15=\"N\",M15=\"Y\",O15=\"N\"),AND(I15=\"N\",K15=\"N\",M15=\"N\",O15=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","Y","每個月","Y","Y","，共3期","Y",8500,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新三五歐霸外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[14,"保誠人壽新美澳雙享外幣變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金、保單帳戶價值之返還。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值皆為扣除保險成本及保單管理費後，當年度末增值後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：要保人申請辦理契約終止或部分提領時，保誠人壽依目標保費保單帳戶價值或部分提領金額扣除「免費部分提領金額」後\n，乘以申請時之解約費用率，但不得為負值(解約費用年度第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度\n(含)以後為0%)。本建議書之「年度末解約金」已扣除解約費用，但未考慮「免費部分提領金額」。（詳細說明請詳保單條款。）\n壽險保障金額及保單帳戶價值試算表 (非保證給付項目) (單位:澳幣",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I16=\"Y\",\"\n1.「保費費用」：\"&J16,\"\")&IF(I16=\"Y\",IF(K16=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L16&\"中收取一筆保單管理費。\",\"\"),IF(K16=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L16&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I16=\"Y\",K16=\"Y\"),IF(M16=\"Y\",\"\n3.「解約費用」：\"&N16,\"\"),IF(AND(I16=\"N\",K16=\"N\"),IF(M16=\"Y\",\"\n1.「解約費用」：\"&N16,\"\"),IF(M16=\"Y\",\"\n2.「解約費用」：\"&N16,\"\")))&IF(AND(I16=\"Y\",K16=\"Y\",M16=\"Y\"),IF(O16=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P16&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I16=\"N\",K16=\"N\",M16=\"N\"),IF(O16=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P16&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I16=\"Y\",K16=\"Y\",M16=\"N\"),AND(I16=\"Y\",K16=\"N\",M16=\"Y\"),AND(I16=\"N\",K16=\"Y\",M16=\"Y\")),IF(O16=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P16&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O16=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P16&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O16=\"Y\",Q16=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O16=\"Y\",Q16=\"N\"),\"。\n\",\"\n\")&IF(AND(I16=\"N\",K16=\"N\",M16=\"N\",O16=\"N\"),\"1.\",IF(AND(I16=\"Y\",K16=\"Y\",M16=\"Y\",O16=\"Y\"),\"5.\",IF(OR(AND(I16=\"Y\",K16=\"Y\",M16=\"Y\",O16=\"N\"),AND(I16=\"Y\",K16=\"Y\",M16=\"N\",O16=\"Y\"),AND(I16=\"Y\",K16=\"N\",M16=\"Y\",O16=\"Y\"),AND(I16=\"N\",K16=\"Y\",M16=\"Y\",O16=\"Y\")),\"4.\",IF(OR(AND(I16=\"Y\",K16=\"N\",M16=\"N\",O16=\"N\"),AND(I16=\"N\",K16=\"Y\",M16=\"N\",O16=\"N\"),AND(I16=\"N\",K16=\"N\",M16=\"Y\",O16=\"N\"),AND(I16=\"N\",K16=\"N\",M16=\"N\",O16=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n3.解約費用率：\n第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度(含)以後為0%)","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費為：於保險契約生效日至第一百一十九「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y","1萬美元\n1.3萬澳幣\n13萬南非幣",null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新美澳雙享外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[15,"保誠人壽新智富人生變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：目標保費保單帳戶之解約/部分提領費用，於第一至第三保單年度分別為目標保費保單帳戶價值／部分提領金額的8%、6%\n、3%，第四保單年度後為零。\n",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I17=\"Y\",\"\n1.「保費費用」：\"&J17,\"\")&IF(I17=\"Y\",IF(K17=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L17&\"中收取一筆保單管理費。\",\"\"),IF(K17=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L17&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I17=\"Y\",K17=\"Y\"),IF(M17=\"Y\",\"\n3.「解約費用」：\"&N17,\"\"),IF(AND(I17=\"N\",K17=\"N\"),IF(M17=\"Y\",\"\n1.「解約費用」：\"&N17,\"\"),IF(M17=\"Y\",\"\n2.「解約費用」：\"&N17,\"\")))&IF(AND(I17=\"Y\",K17=\"Y\",M17=\"Y\"),IF(O17=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P17&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I17=\"N\",K17=\"N\",M17=\"N\"),IF(O17=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P17&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I17=\"Y\",K17=\"Y\",M17=\"N\"),AND(I17=\"Y\",K17=\"N\",M17=\"Y\"),AND(I17=\"N\",K17=\"Y\",M17=\"Y\")),IF(O17=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P17&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O17=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P17&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O17=\"Y\",Q17=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O17=\"Y\",Q17=\"N\"),\"。\n\",\"\n\")&IF(AND(I17=\"N\",K17=\"N\",M17=\"N\",O17=\"N\"),\"1.\",IF(AND(I17=\"Y\",K17=\"Y\",M17=\"Y\",O17=\"Y\"),\"5.\",IF(OR(AND(I17=\"Y\",K17=\"Y\",M17=\"Y\",O17=\"N\"),AND(I17=\"Y\",K17=\"Y\",M17=\"N\",O17=\"Y\"),AND(I17=\"Y\",K17=\"N\",M17=\"Y\",O17=\"Y\"),AND(I17=\"N\",K17=\"Y\",M17=\"Y\",O17=\"Y\")),\"4.\",IF(OR(AND(I17=\"Y\",K17=\"N\",M17=\"N\",O17=\"N\"),AND(I17=\"N\",K17=\"Y\",M17=\"N\",O17=\"N\"),AND(I17=\"N\",K17=\"N\",M17=\"Y\",O17=\"N\"),AND(I17=\"N\",K17=\"N\",M17=\"N\",O17=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：前六十期為帳戶價值0.12%，第六十一期之後不再計算\n3.解約費用率：第一至第三保單年度分別為8%、6%、3%，第四保單年度後為零","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品如在前 3 個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第 1 保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品如在前 3 個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第 1 保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新智富人生變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[16,"保誠人壽新卓越人生外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I18=\"Y\",\"\n1.「保費費用」：\"&J18,\"\")&IF(I18=\"Y\",IF(K18=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L18&\"中收取一筆保單管理費。\",\"\"),IF(K18=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L18&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I18=\"Y\",K18=\"Y\"),IF(M18=\"Y\",\"\n3.「解約費用」：\"&N18,\"\"),IF(AND(I18=\"N\",K18=\"N\"),IF(M18=\"Y\",\"\n1.「解約費用」：\"&N18,\"\"),IF(M18=\"Y\",\"\n2.「解約費用」：\"&N18,\"\")))&IF(AND(I18=\"Y\",K18=\"Y\",M18=\"Y\"),IF(O18=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P18&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I18=\"N\",K18=\"N\",M18=\"N\"),IF(O18=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P18&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I18=\"Y\",K18=\"Y\",M18=\"N\"),AND(I18=\"Y\",K18=\"N\",M18=\"Y\"),AND(I18=\"N\",K18=\"Y\",M18=\"Y\")),IF(O18=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P18&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O18=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P18&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O18=\"Y\",Q18=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O18=\"Y\",Q18=\"N\"),\"。\n\",\"\n\")&IF(AND(I18=\"N\",K18=\"N\",M18=\"N\",O18=\"N\"),\"1.\",IF(AND(I18=\"Y\",K18=\"Y\",M18=\"Y\",O18=\"Y\"),\"5.\",IF(OR(AND(I18=\"Y\",K18=\"Y\",M18=\"Y\",O18=\"N\"),AND(I18=\"Y\",K18=\"Y\",M18=\"N\",O18=\"Y\"),AND(I18=\"Y\",K18=\"N\",M18=\"Y\",O18=\"Y\"),AND(I18=\"N\",K18=\"Y\",M18=\"Y\",O18=\"Y\")),\"4.\",IF(OR(AND(I18=\"Y\",K18=\"N\",M18=\"N\",O18=\"N\"),AND(I18=\"N\",K18=\"Y\",M18=\"N\",O18=\"N\"),AND(I18=\"N\",K18=\"N\",M18=\"Y\",O18=\"N\"),AND(I18=\"N\",K18=\"N\",M18=\"N\",O18=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品如在前 3 個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第 1 保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品如在前 3 個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第 1 保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新卓越人生外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[17,"保誠人壽悠遊人生變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I19=\"Y\",\"\n1.「保費費用」：\"&J19,\"\")&IF(I19=\"Y\",IF(K19=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L19&\"中收取一筆保單管理費。\",\"\"),IF(K19=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L19&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I19=\"Y\",K19=\"Y\"),IF(M19=\"Y\",\"\n3.「解約費用」：\"&N19,\"\"),IF(AND(I19=\"N\",K19=\"N\"),IF(M19=\"Y\",\"\n1.「解約費用」：\"&N19,\"\"),IF(M19=\"Y\",\"\n2.「解約費用」：\"&N19,\"\")))&IF(AND(I19=\"Y\",K19=\"Y\",M19=\"Y\"),IF(O19=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P19&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I19=\"N\",K19=\"N\",M19=\"N\"),IF(O19=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P19&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I19=\"Y\",K19=\"Y\",M19=\"N\"),AND(I19=\"Y\",K19=\"N\",M19=\"Y\"),AND(I19=\"N\",K19=\"Y\",M19=\"Y\")),IF(O19=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P19&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O19=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P19&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O19=\"Y\",Q19=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O19=\"Y\",Q19=\"N\"),\"。\n\",\"\n\")&IF(AND(I19=\"N\",K19=\"N\",M19=\"N\",O19=\"N\"),\"1.\",IF(AND(I19=\"Y\",K19=\"Y\",M19=\"Y\",O19=\"Y\"),\"5.\",IF(OR(AND(I19=\"Y\",K19=\"Y\",M19=\"Y\",O19=\"N\"),AND(I19=\"Y\",K19=\"Y\",M19=\"N\",O19=\"Y\"),AND(I19=\"Y\",K19=\"N\",M19=\"Y\",O19=\"Y\"),AND(I19=\"N\",K19=\"Y\",M19=\"Y\",O19=\"Y\")),\"4.\",IF(OR(AND(I19=\"Y\",K19=\"N\",M19=\"N\",O19=\"N\"),AND(I19=\"N\",K19=\"Y\",M19=\"N\",O19=\"N\"),AND(I19=\"N\",K19=\"N\",M19=\"Y\",O19=\"N\"),AND(I19=\"N\",K19=\"N\",M19=\"N\",O19=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保費費用」：本商品您所繳付的保險費中，將依保險費年度而有不同比例的金額，用來支付運作所需之相關費用。例如：第一保險費年度的目標保險費，保費費用率為48%。\n\n2.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「保險成本」：本商品每個月會從保單帳戶價值中收取一筆保險成本。\n4.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品您所繳付的保險費中，將依保險費年度而有不同比例的金額，用來支付運作所需之相關費用。例如：第一保險費年度的目標保險費，保費費用率為48%。\n","於保險契約生效日及每「保單週月日」自保單帳戶價值收取新臺幣80 元。",null,"Y","本商品您所繳付的保險費中，將依保險費年度而有不同比例的金額，用來支付運作所需之相關費用。例如：第一保險費年度的目標保險費，保費費用率為48%。\n","Y","保單帳戶價值","N",0,"Y","每個月","N",null,null,null,null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B19&\"的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金、完全失能保險金之給付與保單帳戶價值之返還 。\n三、二至六級失能豁免目標保險費。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽悠遊人生變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金、完全失能保險金之給付與保單帳戶價值之返還 。\n三、二至六級失能豁免目標保險費。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[18,"保誠人壽得利人生變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I20=\"Y\",\"\n1.「保費費用」：\"&J20,\"\")&IF(I20=\"Y\",IF(K20=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L20&\"中收取一筆保單管理費。\",\"\"),IF(K20=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L20&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I20=\"Y\",K20=\"Y\"),IF(M20=\"Y\",\"\n3.「解約費用」：\"&N20,\"\"),IF(AND(I20=\"N\",K20=\"N\"),IF(M20=\"Y\",\"\n1.「解約費用」：\"&N20,\"\"),IF(M20=\"Y\",\"\n2.「解約費用」：\"&N20,\"\")))&IF(AND(I20=\"Y\",K20=\"Y\",M20=\"Y\"),IF(O20=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P20&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I20=\"N\",K20=\"N\",M20=\"N\"),IF(O20=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P20&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I20=\"Y\",K20=\"Y\",M20=\"N\"),AND(I20=\"Y\",K20=\"N\",M20=\"Y\"),AND(I20=\"N\",K20=\"Y\",M20=\"Y\")),IF(O20=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P20&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O20=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P20&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O20=\"Y\",Q20=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O20=\"Y\",Q20=\"N\"),\"。\n\",\"\n\")&IF(AND(I20=\"N\",K20=\"N\",M20=\"N\",O20=\"N\"),\"1.\",IF(AND(I20=\"Y\",K20=\"Y\",M20=\"Y\",O20=\"Y\"),\"5.\",IF(OR(AND(I20=\"Y\",K20=\"Y\",M20=\"Y\",O20=\"N\"),AND(I20=\"Y\",K20=\"Y\",M20=\"N\",O20=\"Y\"),AND(I20=\"Y\",K20=\"N\",M20=\"Y\",O20=\"Y\"),AND(I20=\"N\",K20=\"Y\",M20=\"Y\",O20=\"Y\")),\"4.\",IF(OR(AND(I20=\"Y\",K20=\"N\",M20=\"N\",O20=\"N\"),AND(I20=\"N\",K20=\"Y\",M20=\"N\",O20=\"N\"),AND(I20=\"N\",K20=\"N\",M20=\"Y\",O20=\"N\"),AND(I20=\"N\",K20=\"N\",M20=\"N\",O20=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第3年之保單年度為目標保費保單帳戶價值的0.14%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第 1 至第 3 保單年度分別為保單帳戶價值的 5%、4%、3%，第 4 保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第 1 至第 3 保單年度分別為保單帳戶價值的 5%、4%、3%，第 4 保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B20&\"的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[19,"保誠人壽得利人生外幣變額壽險","給付項目：祝壽保險金、身故保險金或喪葬費用保險金、完全失能保險金、保單帳戶價值之返還\n◆「保險成本」：指提供壽險之被保險人身故及完全失能保障所需的成本。保險成本原則上將隨年齡增長而逐年增加，當保單帳戶價值不足以支付相關\n費用時，可能會有停效風險，提醒您可透過繳交保險費以維持保單效力，避免喪失相關權益。\n本建議書保險成本數值自保單生效日起一年內適用。保險成本表詳保單條款，惟保險成本未來可能有變動，保誠人壽保留依實際經驗發生率而調整\n「保險成本」之權利。\n◆「相關費用｣係指｢保單管理費｣。於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：(一)每月美元3元，但符合「高保費優惠」者，\n免計算該費用，「高保費優惠」請詳保單條款之說明。(二) 第1年至第3年之保單年度為保單帳戶價值的0.14%。自保單帳戶價值中扣除。\n◆「年度末保單帳戶價值」及「年度末壽險保障」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「年度末解約金」：為「年度末保單帳戶價值」扣除「解約費用」後之數值。\n◆「解約費用」：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I21=\"Y\",\"\n1.「保費費用」：\"&J21,\"\")&IF(I21=\"Y\",IF(K21=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L21&\"中收取一筆保單管理費。\",\"\"),IF(K21=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L21&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I21=\"Y\",K21=\"Y\"),IF(M21=\"Y\",\"\n3.「解約費用」：\"&N21,\"\"),IF(AND(I21=\"N\",K21=\"N\"),IF(M21=\"Y\",\"\n1.「解約費用」：\"&N21,\"\"),IF(M21=\"Y\",\"\n2.「解約費用」：\"&N21,\"\")))&IF(AND(I21=\"Y\",K21=\"Y\",M21=\"Y\"),IF(O21=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P21&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I21=\"N\",K21=\"N\",M21=\"N\"),IF(O21=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P21&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I21=\"Y\",K21=\"Y\",M21=\"N\"),AND(I21=\"Y\",K21=\"N\",M21=\"Y\"),AND(I21=\"N\",K21=\"Y\",M21=\"Y\")),IF(O21=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P21&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O21=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P21&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O21=\"Y\",Q21=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O21=\"Y\",Q21=\"N\"),\"。\n\",\"\n\")&IF(AND(I21=\"N\",K21=\"N\",M21=\"N\",O21=\"N\"),\"1.\",IF(AND(I21=\"Y\",K21=\"Y\",M21=\"Y\",O21=\"Y\"),\"5.\",IF(OR(AND(I21=\"Y\",K21=\"Y\",M21=\"Y\",O21=\"N\"),AND(I21=\"Y\",K21=\"Y\",M21=\"N\",O21=\"Y\"),AND(I21=\"Y\",K21=\"N\",M21=\"Y\",O21=\"Y\"),AND(I21=\"N\",K21=\"Y\",M21=\"Y\",O21=\"Y\")),\"4.\",IF(OR(AND(I21=\"Y\",K21=\"N\",M21=\"N\",O21=\"N\"),AND(I21=\"N\",K21=\"Y\",M21=\"N\",O21=\"N\"),AND(I21=\"N\",K21=\"N\",M21=\"Y\",O21=\"N\"),AND(I21=\"N\",K21=\"N\",M21=\"N\",O21=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：每月美元3元(符合「高保費優惠」者，免計算)，加上 第1年至第3年之保單年度為保單帳戶價值的0.14%。\n\n3.解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。\n","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費為：每月美元3元(符合「高保費優惠」者，免計算)，加上第1年至第3年之保單年度為保單帳戶價值的0.14%。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第 1 至第 3 保單年度分別為保單帳戶價值的 5%、4%、3%，第  4保單年度以後為 0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第 1 至第 3 保單年度分別為保單帳戶價值的 5%、4%、3%，第  4保單年度以後為 0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[20,"保誠人壽誠億滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I22=\"Y\",\"\n1.「保費費用」：\"&J22,\"\")&IF(I22=\"Y\",IF(K22=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L22&\"中收取一筆保單管理費。\",\"\"),IF(K22=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L22&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I22=\"Y\",K22=\"Y\"),IF(M22=\"Y\",\"\n3.「解約費用」：\"&N22,\"\"),IF(AND(I22=\"N\",K22=\"N\"),IF(M22=\"Y\",\"\n1.「解約費用」：\"&N22,\"\"),IF(M22=\"Y\",\"\n2.「解約費用」：\"&N22,\"\")))&IF(AND(I22=\"Y\",K22=\"Y\",M22=\"Y\"),IF(O22=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P22&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I22=\"N\",K22=\"N\",M22=\"N\"),IF(O22=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P22&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I22=\"Y\",K22=\"Y\",M22=\"N\"),AND(I22=\"Y\",K22=\"N\",M22=\"Y\"),AND(I22=\"N\",K22=\"Y\",M22=\"Y\")),IF(O22=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P22&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O22=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P22&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O22=\"Y\",Q22=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O22=\"Y\",Q22=\"N\"),\"。\n\",\"\n\")&IF(AND(I22=\"N\",K22=\"N\",M22=\"N\",O22=\"N\"),\"1.\",IF(AND(I22=\"Y\",K22=\"Y\",M22=\"Y\",O22=\"Y\"),\"5.\",IF(OR(AND(I22=\"Y\",K22=\"Y\",M22=\"Y\",O22=\"N\"),AND(I22=\"Y\",K22=\"Y\",M22=\"N\",O22=\"Y\"),AND(I22=\"Y\",K22=\"N\",M22=\"Y\",O22=\"Y\"),AND(I22=\"N\",K22=\"Y\",M22=\"Y\",O22=\"Y\")),\"4.\",IF(OR(AND(I22=\"Y\",K22=\"N\",M22=\"N\",O22=\"N\"),AND(I22=\"N\",K22=\"Y\",M22=\"N\",O22=\"N\"),AND(I22=\"N\",K22=\"N\",M22=\"Y\",O22=\"N\"),AND(I22=\"N\",K22=\"N\",M22=\"N\",O22=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[21,"保誠人壽誠億滿滿外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I23=\"Y\",\"\n1.「保費費用」：\"&J23,\"\")&IF(I23=\"Y\",IF(K23=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L23&\"中收取一筆保單管理費。\",\"\"),IF(K23=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L23&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I23=\"Y\",K23=\"Y\"),IF(M23=\"Y\",\"\n3.「解約費用」：\"&N23,\"\"),IF(AND(I23=\"N\",K23=\"N\"),IF(M23=\"Y\",\"\n1.「解約費用」：\"&N23,\"\"),IF(M23=\"Y\",\"\n2.「解約費用」：\"&N23,\"\")))&IF(AND(I23=\"Y\",K23=\"Y\",M23=\"Y\"),IF(O23=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P23&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I23=\"N\",K23=\"N\",M23=\"N\"),IF(O23=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P23&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I23=\"Y\",K23=\"Y\",M23=\"N\"),AND(I23=\"Y\",K23=\"N\",M23=\"Y\"),AND(I23=\"N\",K23=\"Y\",M23=\"Y\")),IF(O23=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P23&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O23=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P23&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O23=\"Y\",Q23=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O23=\"Y\",Q23=\"N\"),\"。\n\",\"\n\")&IF(AND(I23=\"N\",K23=\"N\",M23=\"N\",O23=\"N\"),\"1.\",IF(AND(I23=\"Y\",K23=\"Y\",M23=\"Y\",O23=\"Y\"),\"5.\",IF(OR(AND(I23=\"Y\",K23=\"Y\",M23=\"Y\",O23=\"N\"),AND(I23=\"Y\",K23=\"Y\",M23=\"N\",O23=\"Y\"),AND(I23=\"Y\",K23=\"N\",M23=\"Y\",O23=\"Y\"),AND(I23=\"N\",K23=\"Y\",M23=\"Y\",O23=\"Y\")),\"4.\",IF(OR(AND(I23=\"Y\",K23=\"N\",M23=\"N\",O23=\"N\"),AND(I23=\"N\",K23=\"Y\",M23=\"N\",O23=\"N\"),AND(I23=\"N\",K23=\"N\",M23=\"Y\",O23=\"N\"),AND(I23=\"N\",K23=\"N\",M23=\"N\",O23=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月美元3.5元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿外幣變額壽險的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[22,"保誠人壽新富利滿滿變額壽險(二)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I24=\"Y\",\"\n1.「保費費用」：\"&J24,\"\")&IF(I24=\"Y\",IF(K24=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L24&\"中收取一筆保單管理費。\",\"\"),IF(K24=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L24&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I24=\"Y\",K24=\"Y\"),IF(M24=\"Y\",\"\n3.「解約費用」：\"&N24,\"\"),IF(AND(I24=\"N\",K24=\"N\"),IF(M24=\"Y\",\"\n1.「解約費用」：\"&N24,\"\"),IF(M24=\"Y\",\"\n2.「解約費用」：\"&N24,\"\")))&IF(AND(I24=\"Y\",K24=\"Y\",M24=\"Y\"),IF(O24=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P24&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I24=\"N\",K24=\"N\",M24=\"N\"),IF(O24=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P24&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I24=\"Y\",K24=\"Y\",M24=\"N\"),AND(I24=\"Y\",K24=\"N\",M24=\"Y\"),AND(I24=\"N\",K24=\"Y\",M24=\"Y\")),IF(O24=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P24&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O24=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P24&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O24=\"Y\",Q24=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O24=\"Y\",Q24=\"N\"),\"。\n\",\"\n\")&IF(AND(I24=\"N\",K24=\"N\",M24=\"N\",O24=\"N\"),\"1.\",IF(AND(I24=\"Y\",K24=\"Y\",M24=\"Y\",O24=\"Y\"),\"5.\",IF(OR(AND(I24=\"Y\",K24=\"Y\",M24=\"Y\",O24=\"N\"),AND(I24=\"Y\",K24=\"Y\",M24=\"N\",O24=\"Y\"),AND(I24=\"Y\",K24=\"N\",M24=\"Y\",O24=\"Y\"),AND(I24=\"N\",K24=\"Y\",M24=\"Y\",O24=\"Y\")),\"4.\",IF(OR(AND(I24=\"Y\",K24=\"N\",M24=\"N\",O24=\"N\"),AND(I24=\"N\",K24=\"Y\",M24=\"N\",O24=\"N\"),AND(I24=\"N\",K24=\"N\",M24=\"Y\",O24=\"N\"),AND(I24=\"N\",K24=\"N\",M24=\"N\",O24=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新富利滿滿變額壽險(二)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[23,"保誠人壽新富利滿滿外幣變額壽險(二)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I25=\"Y\",\"\n1.「保費費用」：\"&J25,\"\")&IF(I25=\"Y\",IF(K25=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L25&\"中收取一筆保單管理費。\",\"\"),IF(K25=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L25&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I25=\"Y\",K25=\"Y\"),IF(M25=\"Y\",\"\n3.「解約費用」：\"&N25,\"\"),IF(AND(I25=\"N\",K25=\"N\"),IF(M25=\"Y\",\"\n1.「解約費用」：\"&N25,\"\"),IF(M25=\"Y\",\"\n2.「解約費用」：\"&N25,\"\")))&IF(AND(I25=\"Y\",K25=\"Y\",M25=\"Y\"),IF(O25=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P25&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I25=\"N\",K25=\"N\",M25=\"N\"),IF(O25=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P25&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I25=\"Y\",K25=\"Y\",M25=\"N\"),AND(I25=\"Y\",K25=\"N\",M25=\"Y\"),AND(I25=\"N\",K25=\"Y\",M25=\"Y\")),IF(O25=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P25&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O25=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P25&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O25=\"Y\",Q25=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O25=\"Y\",Q25=\"N\"),\"。\n\",\"\n\")&IF(AND(I25=\"N\",K25=\"N\",M25=\"N\",O25=\"N\"),\"1.\",IF(AND(I25=\"Y\",K25=\"Y\",M25=\"Y\",O25=\"Y\"),\"5.\",IF(OR(AND(I25=\"Y\",K25=\"Y\",M25=\"Y\",O25=\"N\"),AND(I25=\"Y\",K25=\"Y\",M25=\"N\",O25=\"Y\"),AND(I25=\"Y\",K25=\"N\",M25=\"Y\",O25=\"Y\"),AND(I25=\"N\",K25=\"Y\",M25=\"Y\",O25=\"Y\")),\"4.\",IF(OR(AND(I25=\"Y\",K25=\"N\",M25=\"N\",O25=\"N\"),AND(I25=\"N\",K25=\"Y\",M25=\"N\",O25=\"N\"),AND(I25=\"N\",K25=\"N\",M25=\"Y\",O25=\"N\"),AND(I25=\"N\",K25=\"N\",M25=\"N\",O25=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽新富利滿滿外幣變額壽險(二)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[24,"保誠人壽優利滿滿變額壽險(一)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I26=\"Y\",\"\n1.「保費費用」：\"&J26,\"\")&IF(I26=\"Y\",IF(K26=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L26&\"中收取一筆保單管理費。\",\"\"),IF(K26=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L26&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I26=\"Y\",K26=\"Y\"),IF(M26=\"Y\",\"\n3.「解約費用」：\"&N26,\"\"),IF(AND(I26=\"N\",K26=\"N\"),IF(M26=\"Y\",\"\n1.「解約費用」：\"&N26,\"\"),IF(M26=\"Y\",\"\n2.「解約費用」：\"&N26,\"\")))&IF(AND(I26=\"Y\",K26=\"Y\",M26=\"Y\"),IF(O26=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P26&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I26=\"N\",K26=\"N\",M26=\"N\"),IF(O26=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P26&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I26=\"Y\",K26=\"Y\",M26=\"N\"),AND(I26=\"Y\",K26=\"N\",M26=\"Y\"),AND(I26=\"N\",K26=\"Y\",M26=\"Y\")),IF(O26=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P26&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O26=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P26&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O26=\"Y\",Q26=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O26=\"Y\",Q26=\"N\"),\"。\n\",\"\n\")&IF(AND(I26=\"N\",K26=\"N\",M26=\"N\",O26=\"N\"),\"1.\",IF(AND(I26=\"Y\",K26=\"Y\",M26=\"Y\",O26=\"Y\"),\"5.\",IF(OR(AND(I26=\"Y\",K26=\"Y\",M26=\"Y\",O26=\"N\"),AND(I26=\"Y\",K26=\"Y\",M26=\"N\",O26=\"Y\"),AND(I26=\"Y\",K26=\"N\",M26=\"Y\",O26=\"Y\"),AND(I26=\"N\",K26=\"Y\",M26=\"Y\",O26=\"Y\")),\"4.\",IF(OR(AND(I26=\"Y\",K26=\"N\",M26=\"N\",O26=\"N\"),AND(I26=\"N\",K26=\"Y\",M26=\"N\",O26=\"N\"),AND(I26=\"N\",K26=\"N\",M26=\"Y\",O26=\"N\"),AND(I26=\"N\",K26=\"N\",M26=\"N\",O26=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","本商品保單管理費為0","本商品解約費用為0","Y","當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","N",null,"N","本商品解約費用為0","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽優利滿滿變額壽險(一)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[25,"保誠人壽優利滿滿外幣變額壽險(一)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I27=\"Y\",\"\n1.「保費費用」：\"&J27,\"\")&IF(I27=\"Y\",IF(K27=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L27&\"中收取一筆保單管理費。\",\"\"),IF(K27=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L27&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I27=\"Y\",K27=\"Y\"),IF(M27=\"Y\",\"\n3.「解約費用」：\"&N27,\"\"),IF(AND(I27=\"N\",K27=\"N\"),IF(M27=\"Y\",\"\n1.「解約費用」：\"&N27,\"\"),IF(M27=\"Y\",\"\n2.「解約費用」：\"&N27,\"\")))&IF(AND(I27=\"Y\",K27=\"Y\",M27=\"Y\"),IF(O27=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P27&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I27=\"N\",K27=\"N\",M27=\"N\"),IF(O27=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P27&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I27=\"Y\",K27=\"Y\",M27=\"N\"),AND(I27=\"Y\",K27=\"N\",M27=\"Y\"),AND(I27=\"N\",K27=\"Y\",M27=\"Y\")),IF(O27=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P27&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O27=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P27&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O27=\"Y\",Q27=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O27=\"Y\",Q27=\"N\"),\"。\n\",\"\n\")&IF(AND(I27=\"N\",K27=\"N\",M27=\"N\",O27=\"N\"),\"1.\",IF(AND(I27=\"Y\",K27=\"Y\",M27=\"Y\",O27=\"Y\"),\"5.\",IF(OR(AND(I27=\"Y\",K27=\"Y\",M27=\"Y\",O27=\"N\"),AND(I27=\"Y\",K27=\"Y\",M27=\"N\",O27=\"Y\"),AND(I27=\"Y\",K27=\"N\",M27=\"Y\",O27=\"Y\"),AND(I27=\"N\",K27=\"Y\",M27=\"Y\",O27=\"Y\")),\"4.\",IF(OR(AND(I27=\"Y\",K27=\"N\",M27=\"N\",O27=\"N\"),AND(I27=\"N\",K27=\"Y\",M27=\"N\",O27=\"N\"),AND(I27=\"N\",K27=\"N\",M27=\"Y\",O27=\"N\"),AND(I27=\"N\",K27=\"N\",M27=\"N\",O27=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"當次繳交的目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣10萬元（含），保費費用以目標保險費的3%計算。","本商品保單管理費為0","本商品解約費用為0","Y","當次繳交的目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣10萬元（含），保費費用以目標保險費的3%計算。","N",null,"N","本商品解約費用為0","Y","每個月","Y","N",null,"N",null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽優利滿滿外幣變額壽險(一)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[26,"保誠人壽富利如山變額萬能壽險(10)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I28=\"Y\",\"\n1.「保費費用」：\"&J28,\"\")&IF(I28=\"Y\",IF(K28=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L28&\"中收取一筆保單管理費。\",\"\"),IF(K28=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L28&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I28=\"Y\",K28=\"Y\"),IF(M28=\"Y\",\"\n3.「解約費用」：\"&N28,\"\"),IF(AND(I28=\"N\",K28=\"N\"),IF(M28=\"Y\",\"\n1.「解約費用」：\"&N28,\"\"),IF(M28=\"Y\",\"\n2.「解約費用」：\"&N28,\"\")))&IF(AND(I28=\"Y\",K28=\"Y\",M28=\"Y\"),IF(O28=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P28&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I28=\"N\",K28=\"N\",M28=\"N\"),IF(O28=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P28&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I28=\"Y\",K28=\"Y\",M28=\"N\"),AND(I28=\"Y\",K28=\"N\",M28=\"Y\"),AND(I28=\"N\",K28=\"Y\",M28=\"Y\")),IF(O28=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P28&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O28=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P28&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O28=\"Y\",Q28=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O28=\"Y\",Q28=\"N\"),\"。\n\",\"\n\")&IF(AND(I28=\"N\",K28=\"N\",M28=\"N\",O28=\"N\"),\"1.\",IF(AND(I28=\"Y\",K28=\"Y\",M28=\"Y\",O28=\"Y\"),\"5.\",IF(OR(AND(I28=\"Y\",K28=\"Y\",M28=\"Y\",O28=\"N\"),AND(I28=\"Y\",K28=\"Y\",M28=\"N\",O28=\"Y\"),AND(I28=\"Y\",K28=\"N\",M28=\"Y\",O28=\"Y\"),AND(I28=\"N\",K28=\"Y\",M28=\"Y\",O28=\"Y\")),\"4.\",IF(OR(AND(I28=\"Y\",K28=\"N\",M28=\"N\",O28=\"N\"),AND(I28=\"N\",K28=\"Y\",M28=\"N\",O28=\"N\"),AND(I28=\"N\",K28=\"N\",M28=\"Y\",O28=\"N\"),AND(I28=\"N\",K28=\"N\",M28=\"N\",O28=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","於保險契約生效日及每「保單週月日」，為下列兩者之和：\n(1)每月新臺幣100 元。\n(2)目標保費保單帳戶價值的0.18%。","本商品在正常繳費的情形下，如在前 9 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前 9 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y",null,null,null,null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽富利如山變額萬能壽險(10)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[27,"保誠人壽富利如山變額萬能壽險(20)",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I29=\"Y\",\"\n1.「保費費用」：\"&J29,\"\")&IF(I29=\"Y\",IF(K29=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L29&\"中收取一筆保單管理費。\",\"\"),IF(K29=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L29&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I29=\"Y\",K29=\"Y\"),IF(M29=\"Y\",\"\n3.「解約費用」：\"&N29,\"\"),IF(AND(I29=\"N\",K29=\"N\"),IF(M29=\"Y\",\"\n1.「解約費用」：\"&N29,\"\"),IF(M29=\"Y\",\"\n2.「解約費用」：\"&N29,\"\")))&IF(AND(I29=\"Y\",K29=\"Y\",M29=\"Y\"),IF(O29=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P29&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I29=\"N\",K29=\"N\",M29=\"N\"),IF(O29=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P29&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I29=\"Y\",K29=\"Y\",M29=\"N\"),AND(I29=\"Y\",K29=\"N\",M29=\"Y\"),AND(I29=\"N\",K29=\"Y\",M29=\"Y\")),IF(O29=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P29&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O29=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P29&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O29=\"Y\",Q29=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O29=\"Y\",Q29=\"N\"),\"。\n\",\"\n\")&IF(AND(I29=\"N\",K29=\"N\",M29=\"N\",O29=\"N\"),\"1.\",IF(AND(I29=\"Y\",K29=\"Y\",M29=\"Y\",O29=\"Y\"),\"5.\",IF(OR(AND(I29=\"Y\",K29=\"Y\",M29=\"Y\",O29=\"N\"),AND(I29=\"Y\",K29=\"Y\",M29=\"N\",O29=\"Y\"),AND(I29=\"Y\",K29=\"N\",M29=\"Y\",O29=\"Y\"),AND(I29=\"N\",K29=\"Y\",M29=\"Y\",O29=\"Y\")),\"4.\",IF(OR(AND(I29=\"Y\",K29=\"N\",M29=\"N\",O29=\"N\"),AND(I29=\"N\",K29=\"Y\",M29=\"N\",O29=\"N\"),AND(I29=\"N\",K29=\"N\",M29=\"Y\",O29=\"N\"),AND(I29=\"N\",K29=\"N\",M29=\"N\",O29=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","於保險契約生效日及每「保單週月日」，為下列兩者之和：\n(1)每月新臺幣100 元。\n(2)目標保費保單帳戶價值的0.18%。","本商品在正常繳費的情形下，如在前 19 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","目標保險費，保費費用率為0%。超額保險費，保費費用率為3%。","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前 19 個保費年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y",null,null,null,null,null,null,null,null,"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽富利如山變額萬能壽險(20)的保單利益，包含：\n一、祝壽保險金。\n二、身故保險金或喪葬費用保險金 。\n三、完全失能保險金的給付。\n請問您清楚嗎？（請等待客戶回答）","以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n 有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【保險事故的通知與保險金的申請時間】\n要保人或受益人應於知悉保險事故後十日內通知保誠人壽，並於通知後儘速檢具所需文件申請給付保險金。\n","\n有關【除外責任】\n因除外責任所導致的保險事故發生，保誠人壽不負給付各項保險金之責任。\n本商品除外責任包括，要、被保險人故意行為或被保險人犯罪行為等。完整之除外責任請詳保單條款。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保險成本」及「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[28,"保誠人壽誠億滿滿變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I30=\"Y\",\"\n1.「保費費用」：\"&J30,\"\")&IF(I30=\"Y\",IF(K30=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L30&\"中收取一筆保單管理費。\",\"\"),IF(K30=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L30&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I30=\"Y\",K30=\"Y\"),IF(M30=\"Y\",\"\n3.「解約費用」：\"&N30,\"\"),IF(AND(I30=\"N\",K30=\"N\"),IF(M30=\"Y\",\"\n1.「解約費用」：\"&N30,\"\"),IF(M30=\"Y\",\"\n2.「解約費用」：\"&N30,\"\")))&IF(AND(I30=\"Y\",K30=\"Y\",M30=\"Y\"),IF(O30=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P30&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I30=\"N\",K30=\"N\",M30=\"N\"),IF(O30=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P30&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I30=\"Y\",K30=\"Y\",M30=\"N\"),AND(I30=\"Y\",K30=\"N\",M30=\"Y\"),AND(I30=\"N\",K30=\"Y\",M30=\"Y\")),IF(O30=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P30&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O30=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P30&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O30=\"Y\",Q30=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O30=\"Y\",Q30=\"N\"),\"。\n\",\"\n\")&IF(AND(I30=\"N\",K30=\"N\",M30=\"N\",O30=\"N\"),\"1.\",IF(AND(I30=\"Y\",K30=\"Y\",M30=\"Y\",O30=\"Y\"),\"5.\",IF(OR(AND(I30=\"Y\",K30=\"Y\",M30=\"Y\",O30=\"N\"),AND(I30=\"Y\",K30=\"Y\",M30=\"N\",O30=\"Y\"),AND(I30=\"Y\",K30=\"N\",M30=\"Y\",O30=\"Y\"),AND(I30=\"N\",K30=\"Y\",M30=\"Y\",O30=\"Y\")),\"4.\",IF(OR(AND(I30=\"Y\",K30=\"N\",M30=\"N\",O30=\"N\"),AND(I30=\"N\",K30=\"Y\",M30=\"N\",O30=\"N\"),AND(I30=\"N\",K30=\"N\",M30=\"Y\",O30=\"N\"),AND(I30=\"N\",K30=\"N\",M30=\"N\",O30=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B30&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[29,"保誠人壽誠億滿滿外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I31=\"Y\",\"\n1.「保費費用」：\"&J31,\"\")&IF(I31=\"Y\",IF(K31=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L31&\"中收取一筆保單管理費。\",\"\"),IF(K31=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L31&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I31=\"Y\",K31=\"Y\"),IF(M31=\"Y\",\"\n3.「解約費用」：\"&N31,\"\"),IF(AND(I31=\"N\",K31=\"N\"),IF(M31=\"Y\",\"\n1.「解約費用」：\"&N31,\"\"),IF(M31=\"Y\",\"\n2.「解約費用」：\"&N31,\"\")))&IF(AND(I31=\"Y\",K31=\"Y\",M31=\"Y\"),IF(O31=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P31&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I31=\"N\",K31=\"N\",M31=\"N\"),IF(O31=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P31&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I31=\"Y\",K31=\"Y\",M31=\"N\"),AND(I31=\"Y\",K31=\"N\",M31=\"Y\"),AND(I31=\"N\",K31=\"Y\",M31=\"Y\")),IF(O31=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P31&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O31=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P31&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O31=\"Y\",Q31=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O31=\"Y\",Q31=\"N\"),\"。\n\",\"\n\")&IF(AND(I31=\"N\",K31=\"N\",M31=\"N\",O31=\"N\"),\"1.\",IF(AND(I31=\"Y\",K31=\"Y\",M31=\"Y\",O31=\"Y\"),\"5.\",IF(OR(AND(I31=\"Y\",K31=\"Y\",M31=\"Y\",O31=\"N\"),AND(I31=\"Y\",K31=\"Y\",M31=\"N\",O31=\"Y\"),AND(I31=\"Y\",K31=\"N\",M31=\"Y\",O31=\"Y\"),AND(I31=\"N\",K31=\"Y\",M31=\"Y\",O31=\"Y\")),\"4.\",IF(OR(AND(I31=\"Y\",K31=\"N\",M31=\"N\",O31=\"N\"),AND(I31=\"N\",K31=\"Y\",M31=\"N\",O31=\"N\"),AND(I31=\"N\",K31=\"N\",M31=\"Y\",O31=\"N\"),AND(I31=\"N\",K31=\"N\",M31=\"N\",O31=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」計算保單管理費，為下列兩者之和：（一）每月美元3.5元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第5年之保單年度為目標保費保單帳戶價值的0.165%。自帳戶價值中扣除。","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","目標保費保單帳戶之解約費用，於第1至第5保單年度分別為目標保費保單帳戶價值的9.3%、8%、6%、4%、2%，第6保單年度後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B31&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽誠億滿滿外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[30,"保誠人壽得利人生變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I32=\"Y\",\"\n1.「保費費用」：\"&J32,\"\")&IF(I32=\"Y\",IF(K32=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L32&\"中收取一筆保單管理費。\",\"\"),IF(K32=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L32&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I32=\"Y\",K32=\"Y\"),IF(M32=\"Y\",\"\n3.「解約費用」：\"&N32,\"\"),IF(AND(I32=\"N\",K32=\"N\"),IF(M32=\"Y\",\"\n1.「解約費用」：\"&N32,\"\"),IF(M32=\"Y\",\"\n2.「解約費用」：\"&N32,\"\")))&IF(AND(I32=\"Y\",K32=\"Y\",M32=\"Y\"),IF(O32=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P32&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I32=\"N\",K32=\"N\",M32=\"N\"),IF(O32=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P32&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I32=\"Y\",K32=\"Y\",M32=\"N\"),AND(I32=\"Y\",K32=\"N\",M32=\"Y\"),AND(I32=\"N\",K32=\"Y\",M32=\"Y\")),IF(O32=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P32&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O32=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P32&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O32=\"Y\",Q32=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O32=\"Y\",Q32=\"N\"),\"。\n\",\"\n\")&IF(AND(I32=\"N\",K32=\"N\",M32=\"N\",O32=\"N\"),\"1.\",IF(AND(I32=\"Y\",K32=\"Y\",M32=\"Y\",O32=\"Y\"),\"5.\",IF(OR(AND(I32=\"Y\",K32=\"Y\",M32=\"Y\",O32=\"N\"),AND(I32=\"Y\",K32=\"Y\",M32=\"N\",O32=\"Y\"),AND(I32=\"Y\",K32=\"N\",M32=\"Y\",O32=\"Y\"),AND(I32=\"N\",K32=\"Y\",M32=\"Y\",O32=\"Y\")),\"4.\",IF(OR(AND(I32=\"Y\",K32=\"N\",M32=\"N\",O32=\"N\"),AND(I32=\"N\",K32=\"Y\",M32=\"N\",O32=\"N\"),AND(I32=\"N\",K32=\"N\",M32=\"Y\",O32=\"N\"),AND(I32=\"N\",K32=\"N\",M32=\"N\",O32=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：（一）每月新臺幣100元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第3年之保單年度為目標保費保單帳戶價值的0.14%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B32&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[31,"保誠人壽得利人生外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I33=\"Y\",\"\n1.「保費費用」：\"&J33,\"\")&IF(I33=\"Y\",IF(K33=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L33&\"中收取一筆保單管理費。\",\"\"),IF(K33=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L33&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I33=\"Y\",K33=\"Y\"),IF(M33=\"Y\",\"\n3.「解約費用」：\"&N33,\"\"),IF(AND(I33=\"N\",K33=\"N\"),IF(M33=\"Y\",\"\n1.「解約費用」：\"&N33,\"\"),IF(M33=\"Y\",\"\n2.「解約費用」：\"&N33,\"\")))&IF(AND(I33=\"Y\",K33=\"Y\",M33=\"Y\"),IF(O33=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P33&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I33=\"N\",K33=\"N\",M33=\"N\"),IF(O33=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P33&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I33=\"Y\",K33=\"Y\",M33=\"N\"),AND(I33=\"Y\",K33=\"N\",M33=\"Y\"),AND(I33=\"N\",K33=\"Y\",M33=\"Y\")),IF(O33=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P33&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O33=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P33&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O33=\"Y\",Q33=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O33=\"Y\",Q33=\"N\"),\"。\n\",\"\n\")&IF(AND(I33=\"N\",K33=\"N\",M33=\"N\",O33=\"N\"),\"1.\",IF(AND(I33=\"Y\",K33=\"Y\",M33=\"Y\",O33=\"Y\"),\"5.\",IF(OR(AND(I33=\"Y\",K33=\"Y\",M33=\"Y\",O33=\"N\"),AND(I33=\"Y\",K33=\"Y\",M33=\"N\",O33=\"Y\"),AND(I33=\"Y\",K33=\"N\",M33=\"Y\",O33=\"Y\"),AND(I33=\"N\",K33=\"Y\",M33=\"Y\",O33=\"Y\")),\"4.\",IF(OR(AND(I33=\"Y\",K33=\"N\",M33=\"N\",O33=\"N\"),AND(I33=\"N\",K33=\"Y\",M33=\"N\",O33=\"N\"),AND(I33=\"N\",K33=\"N\",M33=\"Y\",O33=\"N\"),AND(I33=\"N\",K33=\"N\",M33=\"N\",O33=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，為下列兩者之和：（一）每月美元3元，但符合「高保費優惠」者，免計算該費用，「高保費優惠」請詳保單條款之說明。（二）第1年至第3年之保單年度為保費保單帳戶價值的0.14%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的5%、4%、3%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B33&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽得利人生外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[32,"保誠人壽智富人生變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：目標保費保單帳戶之解約/部分提領費用，於第一至第三保單年度分別為目標保費保單帳戶價值／部分提領金額的8%、6%\n、3%，第四保單年度後為零。\n",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I34=\"Y\",\"\n1.「保費費用」：\"&J34,\"\")&IF(I34=\"Y\",IF(K34=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L34&\"中收取一筆保單管理費。\",\"\"),IF(K34=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L34&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I34=\"Y\",K34=\"Y\"),IF(M34=\"Y\",\"\n3.「解約費用」：\"&N34,\"\"),IF(AND(I34=\"N\",K34=\"N\"),IF(M34=\"Y\",\"\n1.「解約費用」：\"&N34,\"\"),IF(M34=\"Y\",\"\n2.「解約費用」：\"&N34,\"\")))&IF(AND(I34=\"Y\",K34=\"Y\",M34=\"Y\"),IF(O34=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P34&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I34=\"N\",K34=\"N\",M34=\"N\"),IF(O34=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P34&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I34=\"Y\",K34=\"Y\",M34=\"N\"),AND(I34=\"Y\",K34=\"N\",M34=\"Y\"),AND(I34=\"N\",K34=\"Y\",M34=\"Y\")),IF(O34=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P34&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O34=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P34&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O34=\"Y\",Q34=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O34=\"Y\",Q34=\"N\"),\"。\n\",\"\n\")&IF(AND(I34=\"N\",K34=\"N\",M34=\"N\",O34=\"N\"),\"1.\",IF(AND(I34=\"Y\",K34=\"Y\",M34=\"Y\",O34=\"Y\"),\"5.\",IF(OR(AND(I34=\"Y\",K34=\"Y\",M34=\"Y\",O34=\"N\"),AND(I34=\"Y\",K34=\"Y\",M34=\"N\",O34=\"Y\"),AND(I34=\"Y\",K34=\"N\",M34=\"Y\",O34=\"Y\"),AND(I34=\"N\",K34=\"Y\",M34=\"Y\",O34=\"Y\")),\"4.\",IF(OR(AND(I34=\"Y\",K34=\"N\",M34=\"N\",O34=\"N\"),AND(I34=\"N\",K34=\"Y\",M34=\"N\",O34=\"N\"),AND(I34=\"N\",K34=\"N\",M34=\"Y\",O34=\"N\"),AND(I34=\"N\",K34=\"N\",M34=\"N\",O34=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：前六十期為帳戶價值0.12%，第六十一期之後不再計算\n3.解約費用率：第一至第三保單年度分別為8%、6%、3%，第四保單年度後為零","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品如在前3個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品如在前3個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達99歲當年之保單週年日"]
[33,"保誠人壽卓越人生外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I35=\"Y\",\"\n1.「保費費用」：\"&J35,\"\")&IF(I35=\"Y\",IF(K35=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L35&\"中收取一筆保單管理費。\",\"\"),IF(K35=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L35&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I35=\"Y\",K35=\"Y\"),IF(M35=\"Y\",\"\n3.「解約費用」：\"&N35,\"\"),IF(AND(I35=\"N\",K35=\"N\"),IF(M35=\"Y\",\"\n1.「解約費用」：\"&N35,\"\"),IF(M35=\"Y\",\"\n2.「解約費用」：\"&N35,\"\")))&IF(AND(I35=\"Y\",K35=\"Y\",M35=\"Y\"),IF(O35=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P35&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I35=\"N\",K35=\"N\",M35=\"N\"),IF(O35=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P35&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I35=\"Y\",K35=\"Y\",M35=\"N\"),AND(I35=\"Y\",K35=\"N\",M35=\"Y\"),AND(I35=\"N\",K35=\"Y\",M35=\"Y\")),IF(O35=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P35&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O35=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P35&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O35=\"Y\",Q35=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O35=\"Y\",Q35=\"N\"),\"。\n\",\"\n\")&IF(AND(I35=\"N\",K35=\"N\",M35=\"N\",O35=\"N\"),\"1.\",IF(AND(I35=\"Y\",K35=\"Y\",M35=\"Y\",O35=\"Y\"),\"5.\",IF(OR(AND(I35=\"Y\",K35=\"Y\",M35=\"Y\",O35=\"N\"),AND(I35=\"Y\",K35=\"Y\",M35=\"N\",O35=\"Y\"),AND(I35=\"Y\",K35=\"N\",M35=\"Y\",O35=\"Y\"),AND(I35=\"N\",K35=\"Y\",M35=\"Y\",O35=\"Y\")),\"4.\",IF(OR(AND(I35=\"Y\",K35=\"N\",M35=\"N\",O35=\"N\"),AND(I35=\"N\",K35=\"Y\",M35=\"N\",O35=\"N\"),AND(I35=\"N\",K35=\"N\",M35=\"Y\",O35=\"N\"),AND(I35=\"N\",K35=\"N\",M35=\"N\",O35=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如申購投資標的手續費、投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費：於第一「保單週月日」至第六十「保單週月日」，以目標保費保單帳戶價值的0.12%計算，第六十一「保單週月日」(含)之後不再計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品如在前3個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品如在前3個保單年度中辦理部分提領或解約，需要扣除一定比率的解約費用，例如：第1保單年度的解約費用率為8%，所以投保後提前解約可能對您本人造成不利影響。","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[34,"保誠人壽三五寶島變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I36=\"Y\",\"\n1.「保費費用」：\"&J36,\"\")&IF(I36=\"Y\",IF(K36=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L36&\"中收取一筆保單管理費。\",\"\"),IF(K36=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L36&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I36=\"Y\",K36=\"Y\"),IF(M36=\"Y\",\"\n3.「解約費用」：\"&N36,\"\"),IF(AND(I36=\"N\",K36=\"N\"),IF(M36=\"Y\",\"\n1.「解約費用」：\"&N36,\"\"),IF(M36=\"Y\",\"\n2.「解約費用」：\"&N36,\"\")))&IF(AND(I36=\"Y\",K36=\"Y\",M36=\"Y\"),IF(O36=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P36&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I36=\"N\",K36=\"N\",M36=\"N\"),IF(O36=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P36&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I36=\"Y\",K36=\"Y\",M36=\"N\"),AND(I36=\"Y\",K36=\"N\",M36=\"Y\"),AND(I36=\"N\",K36=\"Y\",M36=\"Y\")),IF(O36=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P36&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O36=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P36&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O36=\"Y\",Q36=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O36=\"Y\",Q36=\"N\"),\"。\n\",\"\n\")&IF(AND(I36=\"N\",K36=\"N\",M36=\"N\",O36=\"N\"),\"1.\",IF(AND(I36=\"Y\",K36=\"Y\",M36=\"Y\",O36=\"Y\"),\"5.\",IF(OR(AND(I36=\"Y\",K36=\"Y\",M36=\"Y\",O36=\"N\"),AND(I36=\"Y\",K36=\"Y\",M36=\"N\",O36=\"Y\"),AND(I36=\"Y\",K36=\"N\",M36=\"Y\",O36=\"Y\"),AND(I36=\"N\",K36=\"Y\",M36=\"Y\",O36=\"Y\")),\"4.\",IF(OR(AND(I36=\"Y\",K36=\"N\",M36=\"N\",O36=\"N\"),AND(I36=\"N\",K36=\"Y\",M36=\"N\",O36=\"N\"),AND(I36=\"N\",K36=\"N\",M36=\"Y\",O36=\"N\"),AND(I36=\"N\",K36=\"N\",M36=\"N\",O36=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.18%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達100歲當年之保單週年日"]
[35,"保誠人壽三五成金外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I37=\"Y\",\"\n1.「保費費用」：\"&J37,\"\")&IF(I37=\"Y\",IF(K37=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L37&\"中收取一筆保單管理費。\",\"\"),IF(K37=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L37&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I37=\"Y\",K37=\"Y\"),IF(M37=\"Y\",\"\n3.「解約費用」：\"&N37,\"\"),IF(AND(I37=\"N\",K37=\"N\"),IF(M37=\"Y\",\"\n1.「解約費用」：\"&N37,\"\"),IF(M37=\"Y\",\"\n2.「解約費用」：\"&N37,\"\")))&IF(AND(I37=\"Y\",K37=\"Y\",M37=\"Y\"),IF(O37=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P37&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I37=\"N\",K37=\"N\",M37=\"N\"),IF(O37=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P37&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I37=\"Y\",K37=\"Y\",M37=\"N\"),AND(I37=\"Y\",K37=\"N\",M37=\"Y\"),AND(I37=\"N\",K37=\"Y\",M37=\"Y\")),IF(O37=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P37&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O37=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P37&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O37=\"Y\",Q37=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O37=\"Y\",Q37=\"N\"),\"。\n\",\"\n\")&IF(AND(I37=\"N\",K37=\"N\",M37=\"N\",O37=\"N\"),\"1.\",IF(AND(I37=\"Y\",K37=\"Y\",M37=\"Y\",O37=\"Y\"),\"5.\",IF(OR(AND(I37=\"Y\",K37=\"Y\",M37=\"Y\",O37=\"N\"),AND(I37=\"Y\",K37=\"Y\",M37=\"N\",O37=\"Y\"),AND(I37=\"Y\",K37=\"N\",M37=\"Y\",O37=\"Y\"),AND(I37=\"N\",K37=\"Y\",M37=\"Y\",O37=\"Y\")),\"4.\",IF(OR(AND(I37=\"Y\",K37=\"N\",M37=\"N\",O37=\"N\"),AND(I37=\"N\",K37=\"Y\",M37=\"N\",O37=\"N\"),AND(I37=\"N\",K37=\"N\",M37=\"Y\",O37=\"N\"),AND(I37=\"N\",K37=\"N\",M37=\"N\",O37=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.16%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達100歲當年之保單週年日"]
[36,"保誠人壽三五中國外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I38=\"Y\",\"\n1.「保費費用」：\"&J38,\"\")&IF(I38=\"Y\",IF(K38=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L38&\"中收取一筆保單管理費。\",\"\"),IF(K38=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L38&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I38=\"Y\",K38=\"Y\"),IF(M38=\"Y\",\"\n3.「解約費用」：\"&N38,\"\"),IF(AND(I38=\"N\",K38=\"N\"),IF(M38=\"Y\",\"\n1.「解約費用」：\"&N38,\"\"),IF(M38=\"Y\",\"\n2.「解約費用」：\"&N38,\"\")))&IF(AND(I38=\"Y\",K38=\"Y\",M38=\"Y\"),IF(O38=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P38&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I38=\"N\",K38=\"N\",M38=\"N\"),IF(O38=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P38&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I38=\"Y\",K38=\"Y\",M38=\"N\"),AND(I38=\"Y\",K38=\"N\",M38=\"Y\"),AND(I38=\"N\",K38=\"Y\",M38=\"Y\")),IF(O38=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P38&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O38=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P38&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O38=\"Y\",Q38=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O38=\"Y\",Q38=\"N\"),\"。\n\",\"\n\")&IF(AND(I38=\"N\",K38=\"N\",M38=\"N\",O38=\"N\"),\"1.\",IF(AND(I38=\"Y\",K38=\"Y\",M38=\"Y\",O38=\"Y\"),\"5.\",IF(OR(AND(I38=\"Y\",K38=\"Y\",M38=\"Y\",O38=\"N\"),AND(I38=\"Y\",K38=\"Y\",M38=\"N\",O38=\"Y\"),AND(I38=\"Y\",K38=\"N\",M38=\"Y\",O38=\"Y\"),AND(I38=\"N\",K38=\"Y\",M38=\"Y\",O38=\"Y\")),\"4.\",IF(OR(AND(I38=\"Y\",K38=\"N\",M38=\"N\",O38=\"N\"),AND(I38=\"N\",K38=\"Y\",M38=\"N\",O38=\"N\"),AND(I38=\"N\",K38=\"N\",M38=\"Y\",O38=\"N\"),AND(I38=\"N\",K38=\"N\",M38=\"N\",O38=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.18%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",60000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"至被保險人保險年齡達75歲當年之保單週年日"]
[37,"保誠人壽三五美鑫外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I39=\"Y\",\"\n1.「保費費用」：\"&J39,\"\")&IF(I39=\"Y\",IF(K39=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L39&\"中收取一筆保單管理費。\",\"\"),IF(K39=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L39&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I39=\"Y\",K39=\"Y\"),IF(M39=\"Y\",\"\n3.「解約費用」：\"&N39,\"\"),IF(AND(I39=\"N\",K39=\"N\"),IF(M39=\"Y\",\"\n1.「解約費用」：\"&N39,\"\"),IF(M39=\"Y\",\"\n2.「解約費用」：\"&N39,\"\")))&IF(AND(I39=\"Y\",K39=\"Y\",M39=\"Y\"),IF(O39=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P39&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I39=\"N\",K39=\"N\",M39=\"N\"),IF(O39=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P39&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I39=\"Y\",K39=\"Y\",M39=\"N\"),AND(I39=\"Y\",K39=\"N\",M39=\"Y\"),AND(I39=\"N\",K39=\"Y\",M39=\"Y\")),IF(O39=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P39&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O39=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P39&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O39=\"Y\",Q39=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O39=\"Y\",Q39=\"N\"),\"。\n\",\"\n\")&IF(AND(I39=\"N\",K39=\"N\",M39=\"N\",O39=\"N\"),\"1.\",IF(AND(I39=\"Y\",K39=\"Y\",M39=\"Y\",O39=\"Y\"),\"5.\",IF(OR(AND(I39=\"Y\",K39=\"Y\",M39=\"Y\",O39=\"N\"),AND(I39=\"Y\",K39=\"Y\",M39=\"N\",O39=\"Y\"),AND(I39=\"Y\",K39=\"N\",M39=\"Y\",O39=\"Y\"),AND(I39=\"N\",K39=\"Y\",M39=\"Y\",O39=\"Y\")),\"4.\",IF(OR(AND(I39=\"Y\",K39=\"N\",M39=\"N\",O39=\"N\"),AND(I39=\"N\",K39=\"Y\",M39=\"N\",O39=\"N\"),AND(I39=\"N\",K39=\"N\",M39=\"Y\",O39=\"N\"),AND(I39=\"N\",K39=\"N\",M39=\"N\",O39=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"終身"]
[38,"保誠人壽美澳雙享外幣變額壽險","給付項目 ：祝壽保險金、身故保險金或喪葬費用保險金、完全殘廢保險金、保單帳戶價值之返還。\n◆「 保險成本 」：指提供被保險人契約身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本」當時之保險\n年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成本未來可能有變動，保誠人壽保\n留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨危險保額為負值時，則以零計算，保誠人壽不收取\n保險成本。\n◆「 保單管理費 」：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值皆為扣除保險成本及保單管理費後，當年度末增值後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用 」 或 「 部分提領費用 」：要保人申請辦理契約終止或部分提領時，保誠人壽依目標保費保單帳戶價值或部分提領金額扣除「免費部分提領金額」後\n，乘以申請時之解約費用率，但不得為負值(解約費用年度第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度\n(含)以後為0%)。本建議書之「年度末解約金」已扣除解約費用，但未考慮「免費部分提領金額」。（詳細說明請詳保單條款。）\n壽險保障金額及保單帳戶價值試算表 (非保證給付項目) (單位:澳幣",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I40=\"Y\",\"\n1.「保費費用」：\"&J40,\"\")&IF(I40=\"Y\",IF(K40=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L40&\"中收取一筆保單管理費。\",\"\"),IF(K40=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L40&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I40=\"Y\",K40=\"Y\"),IF(M40=\"Y\",\"\n3.「解約費用」：\"&N40,\"\"),IF(AND(I40=\"N\",K40=\"N\"),IF(M40=\"Y\",\"\n1.「解約費用」：\"&N40,\"\"),IF(M40=\"Y\",\"\n2.「解約費用」：\"&N40,\"\")))&IF(AND(I40=\"Y\",K40=\"Y\",M40=\"Y\"),IF(O40=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P40&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I40=\"N\",K40=\"N\",M40=\"N\"),IF(O40=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P40&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I40=\"Y\",K40=\"Y\",M40=\"N\"),AND(I40=\"Y\",K40=\"N\",M40=\"Y\"),AND(I40=\"N\",K40=\"Y\",M40=\"Y\")),IF(O40=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P40&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O40=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P40&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O40=\"Y\",Q40=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O40=\"Y\",Q40=\"N\"),\"。\n\",\"\n\")&IF(AND(I40=\"N\",K40=\"N\",M40=\"N\",O40=\"N\"),\"1.\",IF(AND(I40=\"Y\",K40=\"Y\",M40=\"Y\",O40=\"Y\"),\"5.\",IF(OR(AND(I40=\"Y\",K40=\"Y\",M40=\"Y\",O40=\"N\"),AND(I40=\"Y\",K40=\"Y\",M40=\"N\",O40=\"Y\"),AND(I40=\"Y\",K40=\"N\",M40=\"Y\",O40=\"Y\"),AND(I40=\"N\",K40=\"Y\",M40=\"Y\",O40=\"Y\")),\"4.\",IF(OR(AND(I40=\"Y\",K40=\"N\",M40=\"N\",O40=\"N\"),AND(I40=\"N\",K40=\"Y\",M40=\"N\",O40=\"N\"),AND(I40=\"N\",K40=\"N\",M40=\"Y\",O40=\"N\"),AND(I40=\"N\",K40=\"N\",M40=\"N\",O40=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：於生效日至第119「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶不收取保單管理費。\n3.解約費用率：\n第1至第6年分別收取目標保費保單帳戶價值15%、15%、15%、10%、5%、5%之費用，第7解約費用年度(含)以後為0%)","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費為：於保險契約生效日至第一百一十九「保單週月日」以目標保費保單帳戶價值之0.15%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前6個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為15%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y","1萬美元\n1.3萬澳幣\n13萬南非幣",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10年：15足歲~65歲\n15年：15足歲~60歲\n20年：15足歲~55歲"]
[39,"保誠人壽三五優利外幣變額壽險","特別加值金 」：於「首次投資配置日」，按第一期「目標保險費」的百分之一給付特別加值金，依其投資標的配置比例投入目標保費保單\n帳戶。\n◆「 加值回饋金 」：若按時繳交目標保險費(要保人各期目標保險費皆已交付且未逾寬限期間)，將於第3期目標保險費入帳日及第3、4保單週\n年日依其投資標的配置比例投入目標保費保單帳戶，金額分別為第13~24、25~36、37~48保單週月日之各保單帳戶價值平均值的千分之五。\n◆「 保險成本 」：指提供被保險人身故、完全殘廢保障所需的成本。由保誠人壽每月根據訂立契約時被保險人的性別、體況、計算「保險成本\n」當時之保險年齡及淨危險保額，以每單位保險成本計算，並依條款約定時點扣除，原則上保險成本將隨年齡的增長而逐年增加。惟保險成\n本未來可能有變動，保誠人壽保留依實際經驗發生率而調整「保險成本」之權利。「淨危險保額」指基本保額扣除保單帳戶價值之餘額。淨\n危險保額為負值時，則以零計算，保誠人壽不收取保險成本。\n◆「 保單管理費 」：於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。\n◆「 年度末保單帳戶價值 」 及 「 年度末壽險保障 」：其數值為每月扣除保險成本及保單管理費，並考量投資報酬率後之數值。\n◆「 年度末解約金 」：為「年度末保單帳戶價值」扣除解約費用後之數值。（詳細說明請詳保單條款。）\n◆「 解約費用率 」：\n1.要保人已存匯入第一期「目標保險費」且尚未存匯入第二期「目標保險費」之期間：25%\n2.要保人已存匯入第二期「目標保險費」且尚未存匯入第三期「目標保險費」之期間：20%\n3.要保人存匯入第三期「目標保險費」之日起算一年內之期間：15%\n4.要保人存匯入第三期「目標保險費」之日起，超過一年但尚未屆滿二年之期間：10%\n5.要保人存匯入第三期「目標保險費」之日起，超過二年但尚未屆滿三年之期間：5%\n6.要保人存匯入第三期「目標保險費」之日起，超過三年之期間：0%",{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I41=\"Y\",\"\n1.「保費費用」：\"&J41,\"\")&IF(I41=\"Y\",IF(K41=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L41&\"中收取一筆保單管理費。\",\"\"),IF(K41=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L41&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I41=\"Y\",K41=\"Y\"),IF(M41=\"Y\",\"\n3.「解約費用」：\"&N41,\"\"),IF(AND(I41=\"N\",K41=\"N\"),IF(M41=\"Y\",\"\n1.「解約費用」：\"&N41,\"\"),IF(M41=\"Y\",\"\n2.「解約費用」：\"&N41,\"\")))&IF(AND(I41=\"Y\",K41=\"Y\",M41=\"Y\"),IF(O41=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P41&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I41=\"N\",K41=\"N\",M41=\"N\"),IF(O41=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P41&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I41=\"Y\",K41=\"Y\",M41=\"N\"),AND(I41=\"Y\",K41=\"N\",M41=\"Y\"),AND(I41=\"N\",K41=\"Y\",M41=\"Y\")),IF(O41=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P41&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O41=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P41&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O41=\"Y\",Q41=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O41=\"Y\",Q41=\"N\"),\"。\n\",\"\n\")&IF(AND(I41=\"N\",K41=\"N\",M41=\"N\",O41=\"N\"),\"1.\",IF(AND(I41=\"Y\",K41=\"Y\",M41=\"Y\",O41=\"Y\"),\"5.\",IF(OR(AND(I41=\"Y\",K41=\"Y\",M41=\"Y\",O41=\"N\"),AND(I41=\"Y\",K41=\"Y\",M41=\"N\",O41=\"Y\"),AND(I41=\"Y\",K41=\"N\",M41=\"Y\",O41=\"Y\"),AND(I41=\"N\",K41=\"Y\",M41=\"Y\",O41=\"Y\")),\"4.\",IF(OR(AND(I41=\"Y\",K41=\"N\",M41=\"N\",O41=\"N\"),AND(I41=\"N\",K41=\"Y\",M41=\"N\",O41=\"N\"),AND(I41=\"N\",K41=\"N\",M41=\"Y\",O41=\"N\"),AND(I41=\"N\",K41=\"N\",M41=\"N\",O41=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：帳戶價值0.17%\n3.解約費用率：\n已存匯入第一期「目標保險費」且尚未存匯入第二期：25%\n匯入第二期且尚未存匯入第三期：20%\n匯入第三期起算一年內之期間：15%\n匯入第三期超過一年但未屆滿二年：10%\n匯入第三期超過二年但未屆滿三年：5%\n匯入第三期超過三年之期間：0%","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000]
[40,"保誠人壽富利滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I42=\"Y\",\"\n1.「保費費用」：\"&J42,\"\")&IF(I42=\"Y\",IF(K42=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L42&\"中收取一筆保單管理費。\",\"\"),IF(K42=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L42&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I42=\"Y\",K42=\"Y\"),IF(M42=\"Y\",\"\n3.「解約費用」：\"&N42,\"\"),IF(AND(I42=\"N\",K42=\"N\"),IF(M42=\"Y\",\"\n1.「解約費用」：\"&N42,\"\"),IF(M42=\"Y\",\"\n2.「解約費用」：\"&N42,\"\")))&IF(AND(I42=\"Y\",K42=\"Y\",M42=\"Y\"),IF(O42=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P42&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I42=\"N\",K42=\"N\",M42=\"N\"),IF(O42=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P42&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I42=\"Y\",K42=\"Y\",M42=\"N\"),AND(I42=\"Y\",K42=\"N\",M42=\"Y\"),AND(I42=\"N\",K42=\"Y\",M42=\"Y\")),IF(O42=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P42&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O42=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P42&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O42=\"Y\",Q42=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O42=\"Y\",Q42=\"N\"),\"。\n\",\"\n\")&IF(AND(I42=\"N\",K42=\"N\",M42=\"N\",O42=\"N\"),\"1.\",IF(AND(I42=\"Y\",K42=\"Y\",M42=\"Y\",O42=\"Y\"),\"5.\",IF(OR(AND(I42=\"Y\",K42=\"Y\",M42=\"Y\",O42=\"N\"),AND(I42=\"Y\",K42=\"Y\",M42=\"N\",O42=\"Y\"),AND(I42=\"Y\",K42=\"N\",M42=\"Y\",O42=\"Y\"),AND(I42=\"N\",K42=\"Y\",M42=\"Y\",O42=\"Y\")),\"4.\",IF(OR(AND(I42=\"Y\",K42=\"N\",M42=\"N\",O42=\"N\"),AND(I42=\"N\",K42=\"Y\",M42=\"N\",O42=\"N\"),AND(I42=\"N\",K42=\"N\",M42=\"Y\",O42=\"N\"),AND(I42=\"N\",K42=\"N\",M42=\"N\",O42=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},"1.保費費用：0\n2.保單管理費：第1年至第3年之保單年度為保單帳戶價值的0.1125%。\n\n3.解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。\n","本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值中扣除，本商品保單管理費：第1年至第3年之保單年度為保單帳戶價值的0.1125%。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N"]
[41,"保誠人壽富利滿滿外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I43=\"Y\",\"\n1.「保費費用」：\"&J43,\"\")&IF(I43=\"Y\",IF(K43=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L43&\"中收取一筆保單管理費。\",\"\"),IF(K43=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L43&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I43=\"Y\",K43=\"Y\"),IF(M43=\"Y\",\"\n3.「解約費用」：\"&N43,\"\"),IF(AND(I43=\"N\",K43=\"N\"),IF(M43=\"Y\",\"\n1.「解約費用」：\"&N43,\"\"),IF(M43=\"Y\",\"\n2.「解約費用」：\"&N43,\"\")))&IF(AND(I43=\"Y\",K43=\"Y\",M43=\"Y\"),IF(O43=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P43&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I43=\"N\",K43=\"N\",M43=\"N\"),IF(O43=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P43&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I43=\"Y\",K43=\"Y\",M43=\"N\"),AND(I43=\"Y\",K43=\"N\",M43=\"Y\"),AND(I43=\"N\",K43=\"Y\",M43=\"Y\")),IF(O43=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P43&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O43=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P43&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O43=\"Y\",Q43=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O43=\"Y\",Q43=\"N\"),\"。\n\",\"\n\")&IF(AND(I43=\"N\",K43=\"N\",M43=\"N\",O43=\"N\"),\"1.\",IF(AND(I43=\"Y\",K43=\"Y\",M43=\"Y\",O43=\"Y\"),\"5.\",IF(OR(AND(I43=\"Y\",K43=\"Y\",M43=\"Y\",O43=\"N\"),AND(I43=\"Y\",K43=\"Y\",M43=\"N\",O43=\"Y\"),AND(I43=\"Y\",K43=\"N\",M43=\"Y\",O43=\"Y\"),AND(I43=\"N\",K43=\"Y\",M43=\"Y\",O43=\"Y\")),\"4.\",IF(OR(AND(I43=\"Y\",K43=\"N\",M43=\"N\",O43=\"N\"),AND(I43=\"N\",K43=\"Y\",M43=\"N\",O43=\"N\"),AND(I43=\"N\",K43=\"N\",M43=\"Y\",O43=\"N\"),AND(I43=\"N\",K43=\"N\",M43=\"N\",O43=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6年、10年、15年：15足歲~60歲\n20年：15足歲~55歲"]
[42,"保誠人壽富利滿滿變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I44=\"Y\",\"\n1.「保費費用」：\"&J44,\"\")&IF(I44=\"Y\",IF(K44=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L44&\"中收取一筆保單管理費。\",\"\"),IF(K44=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L44&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I44=\"Y\",K44=\"Y\"),IF(M44=\"Y\",\"\n3.「解約費用」：\"&N44,\"\"),IF(AND(I44=\"N\",K44=\"N\"),IF(M44=\"Y\",\"\n1.「解約費用」：\"&N44,\"\"),IF(M44=\"Y\",\"\n2.「解約費用」：\"&N44,\"\")))&IF(AND(I44=\"Y\",K44=\"Y\",M44=\"Y\"),IF(O44=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P44&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I44=\"N\",K44=\"N\",M44=\"N\"),IF(O44=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P44&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I44=\"Y\",K44=\"Y\",M44=\"N\"),AND(I44=\"Y\",K44=\"N\",M44=\"Y\"),AND(I44=\"N\",K44=\"Y\",M44=\"Y\")),IF(O44=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P44&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O44=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P44&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O44=\"Y\",Q44=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O44=\"Y\",Q44=\"N\"),\"。\n\",\"\n\")&IF(AND(I44=\"N\",K44=\"N\",M44=\"N\",O44=\"N\"),\"1.\",IF(AND(I44=\"Y\",K44=\"Y\",M44=\"Y\",O44=\"Y\"),\"5.\",IF(OR(AND(I44=\"Y\",K44=\"Y\",M44=\"Y\",O44=\"N\"),AND(I44=\"Y\",K44=\"Y\",M44=\"N\",O44=\"Y\"),AND(I44=\"Y\",K44=\"N\",M44=\"Y\",O44=\"Y\"),AND(I44=\"N\",K44=\"Y\",M44=\"Y\",O44=\"Y\")),\"4.\",IF(OR(AND(I44=\"Y\",K44=\"N\",M44=\"N\",O44=\"N\"),AND(I44=\"N\",K44=\"Y\",M44=\"N\",O44=\"N\"),AND(I44=\"N\",K44=\"N\",M44=\"Y\",O44=\"N\"),AND(I44=\"N\",K44=\"N\",M44=\"N\",O44=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"606年、10年、15年：15足歲~60歲\n20年：15足歲~55歲"]
[43,"保誠人壽富利滿滿外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I45=\"Y\",\"\n1.「保費費用」：\"&J45,\"\")&IF(I45=\"Y\",IF(K45=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L45&\"中收取一筆保單管理費。\",\"\"),IF(K45=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L45&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I45=\"Y\",K45=\"Y\"),IF(M45=\"Y\",\"\n3.「解約費用」：\"&N45,\"\"),IF(AND(I45=\"N\",K45=\"N\"),IF(M45=\"Y\",\"\n1.「解約費用」：\"&N45,\"\"),IF(M45=\"Y\",\"\n2.「解約費用」：\"&N45,\"\")))&IF(AND(I45=\"Y\",K45=\"Y\",M45=\"Y\"),IF(O45=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P45&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I45=\"N\",K45=\"N\",M45=\"N\"),IF(O45=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P45&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I45=\"Y\",K45=\"Y\",M45=\"N\"),AND(I45=\"Y\",K45=\"N\",M45=\"Y\"),AND(I45=\"N\",K45=\"Y\",M45=\"Y\")),IF(O45=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P45&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O45=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P45&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O45=\"Y\",Q45=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O45=\"Y\",Q45=\"N\"),\"。\n\",\"\n\")&IF(AND(I45=\"N\",K45=\"N\",M45=\"N\",O45=\"N\"),\"1.\",IF(AND(I45=\"Y\",K45=\"Y\",M45=\"Y\",O45=\"Y\"),\"5.\",IF(OR(AND(I45=\"Y\",K45=\"Y\",M45=\"Y\",O45=\"N\"),AND(I45=\"Y\",K45=\"Y\",M45=\"N\",O45=\"Y\"),AND(I45=\"Y\",K45=\"N\",M45=\"Y\",O45=\"Y\"),AND(I45=\"N\",K45=\"Y\",M45=\"Y\",O45=\"Y\")),\"4.\",IF(OR(AND(I45=\"Y\",K45=\"N\",M45=\"N\",O45=\"N\"),AND(I45=\"N\",K45=\"Y\",M45=\"N\",O45=\"N\"),AND(I45=\"N\",K45=\"N\",M45=\"Y\",O45=\"N\"),AND(I45=\"N\",K45=\"N\",M45=\"N\",O45=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n2.「解約費用」：本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。\n3.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N",null,"N","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14足歲∼55歲"]
[44,"保誠人壽優利滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I46=\"Y\",\"\n1.「保費費用」：\"&J46,\"\")&IF(I46=\"Y\",IF(K46=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L46&\"中收取一筆保單管理費。\",\"\"),IF(K46=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L46&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I46=\"Y\",K46=\"Y\"),IF(M46=\"Y\",\"\n3.「解約費用」：\"&N46,\"\"),IF(AND(I46=\"N\",K46=\"N\"),IF(M46=\"Y\",\"\n1.「解約費用」：\"&N46,\"\"),IF(M46=\"Y\",\"\n2.「解約費用」：\"&N46,\"\")))&IF(AND(I46=\"Y\",K46=\"Y\",M46=\"Y\"),IF(O46=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P46&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I46=\"N\",K46=\"N\",M46=\"N\"),IF(O46=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P46&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I46=\"Y\",K46=\"Y\",M46=\"N\"),AND(I46=\"Y\",K46=\"N\",M46=\"Y\"),AND(I46=\"N\",K46=\"Y\",M46=\"Y\")),IF(O46=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P46&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O46=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P46&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O46=\"Y\",Q46=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O46=\"Y\",Q46=\"N\"),\"。\n\",\"\n\")&IF(AND(I46=\"N\",K46=\"N\",M46=\"N\",O46=\"N\"),\"1.\",IF(AND(I46=\"Y\",K46=\"Y\",M46=\"Y\",O46=\"Y\"),\"5.\",IF(OR(AND(I46=\"Y\",K46=\"Y\",M46=\"Y\",O46=\"N\"),AND(I46=\"Y\",K46=\"Y\",M46=\"N\",O46=\"Y\"),AND(I46=\"Y\",K46=\"N\",M46=\"Y\",O46=\"Y\"),AND(I46=\"N\",K46=\"Y\",M46=\"Y\",O46=\"Y\")),\"4.\",IF(OR(AND(I46=\"Y\",K46=\"N\",M46=\"N\",O46=\"N\"),AND(I46=\"N\",K46=\"Y\",M46=\"N\",O46=\"N\"),AND(I46=\"N\",K46=\"N\",M46=\"Y\",O46=\"N\"),AND(I46=\"N\",K46=\"N\",M46=\"N\",O46=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","本商品保單管理費為0","本商品解約費用為0","Y","當次繳交的目標保險費低於新臺幣300萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣300萬元（含），保費費用以目標保險費的3%計算。","N",null,"N","本商品解約費用為0","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年，可續保至被保險人保險年齡75歲"]
[45,"保誠人壽優利滿滿外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I47=\"Y\",\"\n1.「保費費用」：\"&J47,\"\")&IF(I47=\"Y\",IF(K47=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L47&\"中收取一筆保單管理費。\",\"\"),IF(K47=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L47&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I47=\"Y\",K47=\"Y\"),IF(M47=\"Y\",\"\n3.「解約費用」：\"&N47,\"\"),IF(AND(I47=\"N\",K47=\"N\"),IF(M47=\"Y\",\"\n1.「解約費用」：\"&N47,\"\"),IF(M47=\"Y\",\"\n2.「解約費用」：\"&N47,\"\")))&IF(AND(I47=\"Y\",K47=\"Y\",M47=\"Y\"),IF(O47=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P47&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I47=\"N\",K47=\"N\",M47=\"N\"),IF(O47=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P47&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I47=\"Y\",K47=\"Y\",M47=\"N\"),AND(I47=\"Y\",K47=\"N\",M47=\"Y\"),AND(I47=\"N\",K47=\"Y\",M47=\"Y\")),IF(O47=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P47&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O47=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P47&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O47=\"Y\",Q47=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O47=\"Y\",Q47=\"N\"),\"。\n\",\"\n\")&IF(AND(I47=\"N\",K47=\"N\",M47=\"N\",O47=\"N\"),\"1.\",IF(AND(I47=\"Y\",K47=\"Y\",M47=\"Y\",O47=\"Y\"),\"5.\",IF(OR(AND(I47=\"Y\",K47=\"Y\",M47=\"Y\",O47=\"N\"),AND(I47=\"Y\",K47=\"Y\",M47=\"N\",O47=\"Y\"),AND(I47=\"Y\",K47=\"N\",M47=\"Y\",O47=\"Y\"),AND(I47=\"N\",K47=\"Y\",M47=\"Y\",O47=\"Y\")),\"4.\",IF(OR(AND(I47=\"Y\",K47=\"N\",M47=\"N\",O47=\"N\"),AND(I47=\"N\",K47=\"Y\",M47=\"N\",O47=\"N\"),AND(I47=\"N\",K47=\"N\",M47=\"Y\",O47=\"N\"),AND(I47=\"N\",K47=\"N\",M47=\"N\",O47=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"當次繳交的目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣10萬元（含），保費費用以目標保險費的3%計算。","本商品保單管理費為0","本商品解約費用為0","Y","當次繳交的目標保險費低於美元10萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣10萬元（含），保費費用以目標保險費的3%計算。","N",null,"N","本商品解約費用為0","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年，可續保至被保險人保險年齡80歲"]
[46,"保誠人壽新富利滿滿變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I48=\"Y\",\"\n1.「保費費用」：\"&J48,\"\")&IF(I48=\"Y\",IF(K48=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L48&\"中收取一筆保單管理費。\",\"\"),IF(K48=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L48&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I48=\"Y\",K48=\"Y\"),IF(M48=\"Y\",\"\n3.「解約費用」：\"&N48,\"\"),IF(AND(I48=\"N\",K48=\"N\"),IF(M48=\"Y\",\"\n1.「解約費用」：\"&N48,\"\"),IF(M48=\"Y\",\"\n2.「解約費用」：\"&N48,\"\")))&IF(AND(I48=\"Y\",K48=\"Y\",M48=\"Y\"),IF(O48=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P48&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I48=\"N\",K48=\"N\",M48=\"N\"),IF(O48=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P48&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I48=\"Y\",K48=\"Y\",M48=\"N\"),AND(I48=\"Y\",K48=\"N\",M48=\"Y\"),AND(I48=\"N\",K48=\"Y\",M48=\"Y\")),IF(O48=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P48&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O48=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P48&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O48=\"Y\",Q48=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O48=\"Y\",Q48=\"N\"),\"。\n\",\"\n\")&IF(AND(I48=\"N\",K48=\"N\",M48=\"N\",O48=\"N\"),\"1.\",IF(AND(I48=\"Y\",K48=\"Y\",M48=\"Y\",O48=\"Y\"),\"5.\",IF(OR(AND(I48=\"Y\",K48=\"Y\",M48=\"Y\",O48=\"N\"),AND(I48=\"Y\",K48=\"Y\",M48=\"N\",O48=\"Y\"),AND(I48=\"Y\",K48=\"N\",M48=\"Y\",O48=\"Y\"),AND(I48=\"N\",K48=\"Y\",M48=\"Y\",O48=\"Y\")),\"4.\",IF(OR(AND(I48=\"Y\",K48=\"N\",M48=\"N\",O48=\"N\"),AND(I48=\"N\",K48=\"Y\",M48=\"N\",O48=\"N\"),AND(I48=\"N\",K48=\"N\",M48=\"Y\",O48=\"N\"),AND(I48=\"N\",K48=\"N\",M48=\"N\",O48=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1年，可續保至被保險人保險年齡75歲"]
[47,"保誠人壽新富利滿滿外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I49=\"Y\",\"\n1.「保費費用」：\"&J49,\"\")&IF(I49=\"Y\",IF(K49=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L49&\"中收取一筆保單管理費。\",\"\"),IF(K49=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L49&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I49=\"Y\",K49=\"Y\"),IF(M49=\"Y\",\"\n3.「解約費用」：\"&N49,\"\"),IF(AND(I49=\"N\",K49=\"N\"),IF(M49=\"Y\",\"\n1.「解約費用」：\"&N49,\"\"),IF(M49=\"Y\",\"\n2.「解約費用」：\"&N49,\"\")))&IF(AND(I49=\"Y\",K49=\"Y\",M49=\"Y\"),IF(O49=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P49&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I49=\"N\",K49=\"N\",M49=\"N\"),IF(O49=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P49&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I49=\"Y\",K49=\"Y\",M49=\"N\"),AND(I49=\"Y\",K49=\"N\",M49=\"Y\"),AND(I49=\"N\",K49=\"Y\",M49=\"Y\")),IF(O49=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P49&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O49=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P49&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O49=\"Y\",Q49=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O49=\"Y\",Q49=\"N\"),\"。\n\",\"\n\")&IF(AND(I49=\"N\",K49=\"N\",M49=\"N\",O49=\"N\"),\"1.\",IF(AND(I49=\"Y\",K49=\"Y\",M49=\"Y\",O49=\"Y\"),\"5.\",IF(OR(AND(I49=\"Y\",K49=\"Y\",M49=\"Y\",O49=\"N\"),AND(I49=\"Y\",K49=\"Y\",M49=\"N\",O49=\"Y\"),AND(I49=\"Y\",K49=\"N\",M49=\"Y\",O49=\"Y\"),AND(I49=\"N\",K49=\"Y\",M49=\"Y\",O49=\"Y\")),\"4.\",IF(OR(AND(I49=\"Y\",K49=\"N\",M49=\"N\",O49=\"N\"),AND(I49=\"N\",K49=\"Y\",M49=\"N\",O49=\"N\"),AND(I49=\"N\",K49=\"N\",M49=\"Y\",O49=\"N\"),AND(I49=\"N\",K49=\"N\",M49=\"N\",O49=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每保單週月日計算保單管理費，第1年至第3年之保單年度為保單帳戶價值的0.1125%。自保單帳戶價值中扣除。","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品前面幾年如辦理解約，則須扣除解約費用。本商品解約費用率：第1至第3保單年度分別為保單帳戶價值的4%、3%、2%，第4保單年度以後為0%。","Y","每個月","Y","N",null,"N"]
[48,"保誠人壽三五歐霸外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I50=\"Y\",\"\n1.「保費費用」：\"&J50,\"\")&IF(I50=\"Y\",IF(K50=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L50&\"中收取一筆保單管理費。\",\"\"),IF(K50=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L50&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I50=\"Y\",K50=\"Y\"),IF(M50=\"Y\",\"\n3.「解約費用」：\"&N50,\"\"),IF(AND(I50=\"N\",K50=\"N\"),IF(M50=\"Y\",\"\n1.「解約費用」：\"&N50,\"\"),IF(M50=\"Y\",\"\n2.「解約費用」：\"&N50,\"\")))&IF(AND(I50=\"Y\",K50=\"Y\",M50=\"Y\"),IF(O50=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P50&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I50=\"N\",K50=\"N\",M50=\"N\"),IF(O50=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P50&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I50=\"Y\",K50=\"Y\",M50=\"N\"),AND(I50=\"Y\",K50=\"N\",M50=\"Y\"),AND(I50=\"N\",K50=\"Y\",M50=\"Y\")),IF(O50=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P50&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O50=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P50&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O50=\"Y\",Q50=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O50=\"Y\",Q50=\"N\"),\"。\n\",\"\n\")&IF(AND(I50=\"N\",K50=\"N\",M50=\"N\",O50=\"N\"),\"1.\",IF(AND(I50=\"Y\",K50=\"Y\",M50=\"Y\",O50=\"Y\"),\"5.\",IF(OR(AND(I50=\"Y\",K50=\"Y\",M50=\"Y\",O50=\"N\"),AND(I50=\"Y\",K50=\"Y\",M50=\"N\",O50=\"Y\"),AND(I50=\"Y\",K50=\"N\",M50=\"Y\",O50=\"Y\"),AND(I50=\"N\",K50=\"Y\",M50=\"Y\",O50=\"Y\")),\"4.\",IF(OR(AND(I50=\"Y\",K50=\"N\",M50=\"N\",O50=\"N\"),AND(I50=\"N\",K50=\"Y\",M50=\"N\",O50=\"N\"),AND(I50=\"N\",K50=\"N\",M50=\"Y\",O50=\"N\"),AND(I50=\"N\",K50=\"N\",M50=\"N\",O50=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，則須扣除解約費用，例如：只繳一期保險費的解約費用率為25%。","Y","每個月","Y","Y","，共3期","Y",8500]
[49,"保誠人壽三五開泰外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I51=\"Y\",\"\n1.「保費費用」：\"&J51,\"\")&IF(I51=\"Y\",IF(K51=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L51&\"中收取一筆保單管理費。\",\"\"),IF(K51=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L51&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I51=\"Y\",K51=\"Y\"),IF(M51=\"Y\",\"\n3.「解約費用」：\"&N51,\"\"),IF(AND(I51=\"N\",K51=\"N\"),IF(M51=\"Y\",\"\n1.「解約費用」：\"&N51,\"\"),IF(M51=\"Y\",\"\n2.「解約費用」：\"&N51,\"\")))&IF(AND(I51=\"Y\",K51=\"Y\",M51=\"Y\"),IF(O51=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P51&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I51=\"N\",K51=\"N\",M51=\"N\"),IF(O51=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P51&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I51=\"Y\",K51=\"Y\",M51=\"N\"),AND(I51=\"Y\",K51=\"N\",M51=\"Y\"),AND(I51=\"N\",K51=\"Y\",M51=\"Y\")),IF(O51=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P51&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O51=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P51&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O51=\"Y\",Q51=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O51=\"Y\",Q51=\"N\"),\"。\n\",\"\n\")&IF(AND(I51=\"N\",K51=\"N\",M51=\"N\",O51=\"N\"),\"1.\",IF(AND(I51=\"Y\",K51=\"Y\",M51=\"Y\",O51=\"Y\"),\"5.\",IF(OR(AND(I51=\"Y\",K51=\"Y\",M51=\"Y\",O51=\"N\"),AND(I51=\"Y\",K51=\"Y\",M51=\"N\",O51=\"Y\"),AND(I51=\"Y\",K51=\"N\",M51=\"Y\",O51=\"Y\"),AND(I51=\"N\",K51=\"Y\",M51=\"Y\",O51=\"Y\")),\"4.\",IF(OR(AND(I51=\"Y\",K51=\"N\",M51=\"N\",O51=\"N\"),AND(I51=\"N\",K51=\"Y\",M51=\"N\",O51=\"N\"),AND(I51=\"N\",K51=\"N\",M51=\"Y\",O51=\"N\"),AND(I51=\"N\",K51=\"N\",M51=\"N\",O51=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000]
[50,"保誠人壽三五美金外幣變額壽險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I52=\"Y\",\"\n1.「保費費用」：\"&J52,\"\")&IF(I52=\"Y\",IF(K52=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L52&\"中收取一筆保單管理費。\",\"\"),IF(K52=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L52&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I52=\"Y\",K52=\"Y\"),IF(M52=\"Y\",\"\n3.「解約費用」：\"&N52,\"\"),IF(AND(I52=\"N\",K52=\"N\"),IF(M52=\"Y\",\"\n1.「解約費用」：\"&N52,\"\"),IF(M52=\"Y\",\"\n2.「解約費用」：\"&N52,\"\")))&IF(AND(I52=\"Y\",K52=\"Y\",M52=\"Y\"),IF(O52=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P52&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I52=\"N\",K52=\"N\",M52=\"N\"),IF(O52=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P52&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I52=\"Y\",K52=\"Y\",M52=\"N\"),AND(I52=\"Y\",K52=\"N\",M52=\"Y\"),AND(I52=\"N\",K52=\"Y\",M52=\"Y\")),IF(O52=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P52&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O52=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P52&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O52=\"Y\",Q52=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O52=\"Y\",Q52=\"N\"),\"。\n\",\"\n\")&IF(AND(I52=\"N\",K52=\"N\",M52=\"N\",O52=\"N\"),\"1.\",IF(AND(I52=\"Y\",K52=\"Y\",M52=\"Y\",O52=\"Y\"),\"5.\",IF(OR(AND(I52=\"Y\",K52=\"Y\",M52=\"Y\",O52=\"N\"),AND(I52=\"Y\",K52=\"Y\",M52=\"N\",O52=\"Y\"),AND(I52=\"Y\",K52=\"N\",M52=\"Y\",O52=\"Y\"),AND(I52=\"N\",K52=\"Y\",M52=\"Y\",O52=\"Y\")),\"4.\",IF(OR(AND(I52=\"Y\",K52=\"N\",M52=\"N\",O52=\"N\"),AND(I52=\"N\",K52=\"Y\",M52=\"N\",O52=\"N\"),AND(I52=\"N\",K52=\"N\",M52=\"Y\",O52=\"N\"),AND(I52=\"N\",K52=\"N\",M52=\"N\",O52=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":{"$error":"#REF!"}},null,"本商品保費費用為0","於保險契約生效日及每「保單週月日」以目標保費保單帳戶價值的0.17%計算。超額保費保單帳戶價值則不予計算保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","N","本商品保費費用為0","Y","保單帳戶價值","Y","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y","每個月","Y","Y","，共3期","Y",10000]
[51,"保誠人壽樂活寶島變額年金保險",null,"再次向您說明本商品收取的費用：\n\n1.「保費費用」：當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣100萬元（含），保費費用以目標保險費的3.8%計算。\n2.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。\n4.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n(購買附約者，需加錄本題項)\n5.「保險成本」：在「年金累積期間」內，按月由保單帳戶中收取，提供帳戶型附約保障。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\n-「年金累積期間」屆滿後，不再收取，附約也會終止，不再提供附約的保障。\n-如果沒有附加附約，則不適用「保險成本」相關約定。\n\n請問您清楚嗎? （請等待客戶回答）\"",null,"當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣100萬元（含），保費費用以目標保險費的3.8%計算。","「年金累積期間」內，於保險契約生效日及每「保單週月日」，以目標保費保單帳戶價值的0.17%，由目標保費保單帳戶收取保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y",{"$f":"F53","v":"當次繳交的目標保險費低於新臺幣100萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於新臺幣100萬元（含），保費費用以目標保險費的3.8%計算。"},"Y","保單帳戶價值","Y",{"$f":"H53","v":"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。"},"N",null,"N","Y","，共3期","Y",300000,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B53&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽樂活寶島變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[52,"保誠人壽樂活中國外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I54=\"Y\",\"\n1.「保費費用」：\"&J54,\"\")&IF(I54=\"Y\",IF(K54=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L54&\"中收取一筆保單管理費。\",\"\"),IF(K54=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L54&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I54=\"Y\",K54=\"Y\"),IF(M54=\"Y\",\"\n3.「解約費用」：\"&N54,\"\"),IF(AND(I54=\"N\",K54=\"N\"),IF(M54=\"Y\",\"\n1.「解約費用」：\"&N54,\"\"),IF(M54=\"Y\",\"\n2.「解約費用」：\"&N54,\"\")))&IF(AND(I54=\"Y\",K54=\"Y\",M54=\"Y\"),IF(O54=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P54&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I54=\"N\",K54=\"N\",M54=\"N\"),IF(O54=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P54&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I54=\"Y\",K54=\"Y\",M54=\"N\"),AND(I54=\"Y\",K54=\"N\",M54=\"Y\"),AND(I54=\"N\",K54=\"Y\",M54=\"Y\")),IF(O54=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P54&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O54=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P54&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O54=\"Y\",Q54=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O54=\"Y\",Q54=\"N\"),\"。\n\",\"\n\")&IF(AND(I54=\"N\",K54=\"N\",M54=\"N\",O54=\"N\"),\"1.\",IF(AND(I54=\"Y\",K54=\"Y\",M54=\"Y\",O54=\"Y\"),\"5.\",IF(OR(AND(I54=\"Y\",K54=\"Y\",M54=\"Y\",O54=\"N\"),AND(I54=\"Y\",K54=\"Y\",M54=\"N\",O54=\"Y\"),AND(I54=\"Y\",K54=\"N\",M54=\"Y\",O54=\"Y\"),AND(I54=\"N\",K54=\"Y\",M54=\"Y\",O54=\"Y\")),\"4.\",IF(OR(AND(I54=\"Y\",K54=\"N\",M54=\"N\",O54=\"N\"),AND(I54=\"N\",K54=\"Y\",M54=\"N\",O54=\"N\"),AND(I54=\"N\",K54=\"N\",M54=\"Y\",O54=\"N\"),AND(I54=\"N\",K54=\"N\",M54=\"N\",O54=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保費費用」：當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於人民幣24萬元（含），保費費用以目標保險費的3.8%計算。\n2.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。\n4.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於人民幣24萬元（含），保費費用以目標保險費的3.8%計算。","「年金累積期間」內，於保險契約生效日及每「保單週月日」，以目標保費保單帳戶價值的0.17%，由目標保費保單帳戶收取保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y",{"$f":"F54","v":"當次繳交的目標保險費低於人民幣24萬元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於人民幣24萬元（含），保費費用以目標保險費的3.8%計算。"},"Y","保單帳戶價值","Y",{"$f":"H54","v":"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。"},"N",null,"N","Y","，共3期","Y",60000,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B54&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽樂活中國外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[53,"保誠人壽樂活美金外幣變額年金保險",null,{"$f":"\"再次向您說明本商品收取的費用：\n\"&IF(I55=\"Y\",\"\n1.「保費費用」：\"&J55,\"\")&IF(I55=\"Y\",IF(K55=\"Y\",\"\n2.「保單管理費」:本商品每個月會從\"&L55&\"中收取一筆保單管理費。\",\"\"),IF(K55=\"Y\",\"\n1.「保單管理費」:本商品每個月會從\"&L55&\"中收取一筆保單管理費。\",\"\"))&IF(AND(I55=\"Y\",K55=\"Y\"),IF(M55=\"Y\",\"\n3.「解約費用」：\"&N55,\"\"),IF(AND(I55=\"N\",K55=\"N\"),IF(M55=\"Y\",\"\n1.「解約費用」：\"&N55,\"\"),IF(M55=\"Y\",\"\n2.「解約費用」：\"&N55,\"\")))&IF(AND(I55=\"Y\",K55=\"Y\",M55=\"Y\"),IF(O55=\"Y\",\"\n4.「保險成本」：\"&\"本商品\"&P55&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(AND(I55=\"N\",K55=\"N\",M55=\"N\"),IF(O55=\"Y\",\"\n1.「保險成本」：\"&\"本商品\"&P55&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(OR(AND(I55=\"Y\",K55=\"Y\",M55=\"N\"),AND(I55=\"Y\",K55=\"N\",M55=\"Y\"),AND(I55=\"N\",K55=\"Y\",M55=\"Y\")),IF(O55=\"Y\",\"\n3.「保險成本」：\"&\"本商品\"&P55&\"會從保單帳戶價值中收取一筆保險成本\",\"\"),IF(O55=\"Y\",\"\n2.「保險成本」：\"&\"本商品\"&P55&\"會從保單帳戶價值中收取一筆保險成本\",\"\"))))&IF(AND(O55=\"Y\",Q55=\"Y\"),\"。\n-若保單帳戶價值下降會讓淨危險保額提高，而將再增加保險成本。建議書所載範例之假設情境下，首年應收保險成本約為\"&幣別&TEXT(建議書!#REF!,\"#,###\")&\"元，若實際投資報酬率低於假設情境，則保險成本可能增加，也會影響到您的保單帳戶價值。\n-保險成本原則上隨年齡增長而逐年增加，也就是說如果年紀越大每個月會被扣的保險成本有可能會更多。\",\"\")&IF(AND(O55=\"Y\",Q55=\"N\"),\"。\n\",\"\n\")&IF(AND(I55=\"N\",K55=\"N\",M55=\"N\",O55=\"N\"),\"1.\",IF(AND(I55=\"Y\",K55=\"Y\",M55=\"Y\",O55=\"Y\"),\"5.\",IF(OR(AND(I55=\"Y\",K55=\"Y\",M55=\"Y\",O55=\"N\"),AND(I55=\"Y\",K55=\"Y\",M55=\"N\",O55=\"Y\"),AND(I55=\"Y\",K55=\"N\",M55=\"Y\",O55=\"Y\"),AND(I55=\"N\",K55=\"Y\",M55=\"Y\",O55=\"Y\")),\"4.\",IF(OR(AND(I55=\"Y\",K55=\"N\",M55=\"N\",O55=\"N\"),AND(I55=\"N\",K55=\"Y\",M55=\"N\",O55=\"N\"),AND(I55=\"N\",K55=\"N\",M55=\"Y\",O55=\"N\"),AND(I55=\"N\",K55=\"N\",M55=\"N\",O55=\"Y\")),\"2.\",\"3.\"))))&\"「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n\"","v":"再次向您說明本商品收取的費用：\n\n1.「保費費用」：當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於美元3萬5千元（含），保費費用以目標保險費的3.8%計算。\n2.「保單管理費」:本商品每個月會從保單帳戶價值中收取一筆保單管理費。\n3.「解約費用」：本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。\n4.「其它費用」：如投資標的經理費(管理費)、帳戶管理費、轉換費用等投資標的相關費用。\n\n請問您清楚嗎? （請等待客戶回答）\n"},null,"當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於美元3萬5千元（含），保費費用以目標保險費的3.8%計算。","「年金累積期間」內，於保險契約生效日及每「保單週月日」，以目標保費保單帳戶價值的0.17%，由目標保費保單帳戶收取保單管理費。","本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。","Y",{"$f":"F55","v":"當次繳交的目標保險費低於美元3萬5千元，保費費用以目標保險費的4%計算；當次繳交的目標保險費高於美元3萬5千元（含），保費費用以目標保險費的3.8%計算。"},"Y","保單帳戶價值","Y",{"$f":"H55","v":"本商品在正常繳費的情形下，如在前5個保單年度中辦理解約或部分提領，需要扣除一定比率的解約費用，例如：只繳一期保險費的解約費用率為25%，所以投保後解約或不繼續繳費可能對您本人造成不利影響。"},"N",null,"N","Y","，共3期","Y",60000,null,null,null,null,{"$f":"\"銷售人員：\n如銷售過程中所說明，\n您所投保的\"&B55&\"的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）\"","v":"銷售人員：\n如銷售過程中所說明，\n您所投保的保誠人壽樂活美金外幣變額年金保險的保單利益，包含：\n一、返還保單帳戶價值，返還後保險契約效力終止。\n二、年金累積期滿保險金，一次領取後保險契約效力終止。\n三、年金的分期給付。\n請問您清楚嗎？（請等待客戶回答）"},"以下再為您說明商品重要條款內容，\n","\n有關【投資標的轉換】\n要保人得申請將投資於某一「投資標的」的款項轉移至其他「投資標的」。\n","\n有關【投資標的之關閉與終止】\n一、保誠人壽得主動終止某一「投資標的」，且應於終止日前三十日通知要保人。\n二、保誠人壽得經所有持有「投資標的價值」之要保人同意後，主動關閉該「投資標的」，並於關閉日前三十日通知要保人。\n三、保誠人壽於接獲發行或經理機構之「投資標的」終止或關閉通知時，應於五日內在保誠人壽網站公布，並於三十日內通知要保人。\n","\n有關【被保險人身故的通知】\n被保險人身故後，要保人或受益人應於知悉被保險人發生身故後通知保誠人壽。\n","\n有關【年金的申領】\n被保險人於「年金給付開始日」後生存期間每年第一次申領年金給付時，應提出可資證明被保險人生存之文件。但於「保證期間」內不在此限。\n","\n有關【保險單借款】\n本契約有效期間內，要保人得申請保險單借款，其可借金額上限詳條款約定。\n","\n有關【寬限期間及契約效力】\n「年金累積期間」內，若「保單帳戶價值」扣除保險單借款本息後不足以支付當月「保單管理費」時，將催告要保人交付「超額保險費」， 自催告到達翌日起三十日內為寬限期間，逾寬限期間仍未交付者，將停止效力。要保人得在停效日起二年內，申請復效。\n",null,null,null,null,"\n以上說明的詳細內容都載明於保單條款中，請問您清楚嗎？（請等待客戶回答）","本商品為投資型保險，非屬存款，故不受存款保險之保障。\n本商品不保證保本、不保證獲利，而且解約金有可能小於已繳之保險費。請問您清楚嗎? （請等待客戶回答）\n另建議書中已有說明不同投資報酬率試算的保單帳戶價值、解約費用、保障內容，請問您清楚嗎? （請等待客戶回答）"]
[54]

{"sheet":"投資型_繳費年期&最低保費","index":25,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["商品名稱","幣別","A&B","繳費年期","最低保費"]
["保誠人壽三五寶島變額壽險","新臺幣",{"$f":"A2&B2","v":"保誠人壽三五寶島變額壽險新臺幣"},3,300000]
["保誠人壽三五成金外幣變額壽險","美元",{"$f":"A3&B3","v":"保誠人壽三五成金外幣變額壽險美元"},3,10000]
["保誠人壽三五中國外幣變額壽險","人民幣",{"$f":"A4&B4","v":"保誠人壽三五中國外幣變額壽險人民幣"},3,60000]
["保誠人壽三五美鑫外幣變額壽險","美元",{"$f":"A5&B5","v":"保誠人壽三五美鑫外幣變額壽險美元"},3,10000]
["保誠人壽美澳雙享外幣變額壽險","美元",{"$f":"A6&B6","v":"保誠人壽美澳雙享外幣變額壽險美元"},3,10000]
["保誠人壽美澳雙享外幣變額壽險","澳幣","保誠人壽美澳雙享外幣變額壽險澳幣",3,13000]
["保誠人壽美澳雙享外幣變額壽險","南非幣","保誠人壽美澳雙享外幣變額壽險南非幣",3,130000]
["保誠人壽三五優利外幣變額壽險","美元","保誠人壽三五優利外幣變額壽險美元",3,10000]
["保誠人壽三五歐霸外幣變額壽險","歐元","保誠人壽三五歐霸外幣變額壽險歐元",3,8500]
["保誠人壽三五開泰外幣變額壽險","美元","保誠人壽三五開泰外幣變額壽險美元",3,10000]
["保誠人壽新三五寶島變額壽險","新臺幣","保誠人壽新三五寶島變額壽險新臺幣",3,300000]
["保誠人壽三五美金外幣變額壽險","美元","保誠人壽三五美金外幣變額壽險美元",3,10000]
["保誠人壽新三五中國外幣變額壽險","人民幣","保誠人壽新三五中國外幣變額壽險人民幣",3,60000]
["保誠人壽新三五歐霸外幣變額壽險","歐元","保誠人壽新三五歐霸外幣變額壽險歐元",3,8500]
["保誠人壽新美澳雙享外幣變額壽險","美元","保誠人壽新美澳雙享外幣變額壽險美元",3,10000]
["保誠人壽新美澳雙享外幣變額壽險","澳幣","保誠人壽新美澳雙享外幣變額壽險澳幣",3,13000]
["保誠人壽新美澳雙享外幣變額壽險","南非幣","保誠人壽新美澳雙享外幣變額壽險南非幣",3,130000]
["保誠人壽富利如山變額萬能壽險(10)","新臺幣","保誠人壽富利如山變額萬能壽險(10)新臺幣","至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽富利如山變額萬能壽險(20)","新臺幣","保誠人壽富利如山變額萬能壽險(20)新臺幣","至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽悠遊人生變額壽險","新臺幣",{"$f":"A21&B21","v":"保誠人壽悠遊人生變額壽險新臺幣"},"至被保險人保險年齡達99歲當年之保單週年日"]
["保誠人壽樂活寶島變額年金保險","新臺幣",{"$f":"A22&B22","v":"保誠人壽樂活寶島變額年金保險新臺幣"},3,300000]
["保誠人壽樂活中國外幣變額年金保險","人民幣",{"$f":"A23&B23","v":"保誠人壽樂活中國外幣變額年金保險人民幣"},3,60000]
["保誠人壽樂活美金外幣變額年金保險","美元",{"$f":"A24&B24","v":"保誠人壽樂活美金外幣變額年金保險美元"},3,10000]

{"sheet":"設定","index":26,"n_rows":99,"n_cols":24,"rows_kept":99,"cut":false,"hidden":true,"merged":[[32,4,32,6],[32,8,32,10]]}
[]
[null,"投保商品","商品序號","商品代碼","是否為外幣","幣別","幣別顯示","商品文號(最初)","商品型態","商品基本年期","最大保障年期","最低保費","最高保費","保費倍數","最低保費描述","最高保費描述","簡易投保規則(主約)","最小投保年齡","最大投保年齡","保額計算方式","商品文號(最新)","商品資料庫文號","簡易投保規則(附約)","簡易投保規則(附約)"]
[null,"保誠人壽享保障變額萬能壽險",1,"ARVL2",0,"新臺幣","元","商品備查文號：民國114年03月03日保誠總字第1140064號","壽險",6,98,{"$f":"VLOOKUP(被保人保險年齡,商品1保費集,2,FALSE)*IF(繳別=\"年繳\",12,IF(繳別=\"半年繳\",6,IF(繳別=\"季繳\",3,1)))","v":36000},{"$f":"VLOOKUP(被保人保險年齡,商品1保費集,3,FALSE)*IF(繳別=\"年繳\",12,IF(繳別=\"半年繳\",6,IF(繳別=\"季繳\",3,1)))","v":660000},100,{"$f":"TEXT($L3,\"#,##0\")&\"元\"","v":"36,000元"},{"$f":"TEXT($M3,\"#,##0\")&\"元\"","v":"660,000元"},"【ARVL2 - 保誠人壽享保障變額萬能壽險】\n   1. 投保年齡：15足~65歲\n   2. 「月繳化目標保險費」限制(以新臺幣/百元為單位)：\n       ▪ 15足~25歲：3,000元~25,000元\n       ▪ 26~35歲：3,000元~35,000元\n       ▪ 36~45歲：3,000元~55,000元\n       ▪ 46~60歲：3,000元~100,000元\n       ▪ 61~65歲：3,000元~125,000元\n   3.定期「超額保險費」限制：最低每期1,000 元 \n      ※「超額保險費」每保單年度累計繳交之金額，最高不得超過新臺幣300萬元\n      ※每一被保險人累計目標保險費及超額保險費之總繳交金額不得超過新臺幣3億元\n   4.不適用高保費折扣及任何保費繳納方式的優惠",15,65,"基本型",null,null,"【BNLTRN1 - 保誠人壽喜樂定期壽險附約】\n    投保年齡：《6/10/15年期》15足～65歲 /《20年期》15足～60歲\n    投保限額：《15足～40歲以下》10萬～1,000萬 /《41～50歲》10萬～500萬 /《51～65歲》10萬～350萬 (以新臺幣/萬元為投保單位)\n    不受理配偶及子女附加投保本附約\n\n【ACCNTR1 - 保誠人壽愛寶貝定期癌症健康保險附約】 \n    投保年齡：1～15歲\n    投保限額：1單位～3單位 (以「單位」為投保單位；每單位保額以新臺幣1,000元計)\n    受理被保險人及其子女附加本附約","【ACCNTR2 - 保誠人壽標靶守護防癌健康保險附約】\n    投保年齡：0～70歲\n    投保限額：15～30萬元 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ACCNTR3 - 保誠人壽愛要守護防癌健康保險附約】\n    投保年齡：0～64歲\n    投保限額：15～30萬元 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ADDNTR1－保誠人壽一年定期重大疾病健康保險附約(乙型)】\n    投保年齡：0～65歲\n    投保限額：1萬～30萬 (以新臺幣/萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【DPAA－保誠人壽人身意外傷害保險附約(111)】\n    投保年齡：0～70歲\n    投保限額：《0～未滿15足歲》10萬～60萬 /《15足～65歲》10萬～2,000萬 /《66～70歲》10萬～500萬 (以新臺幣/10萬元為投保單位)\n    受理被保險人、其配偶及子女附加本附約\n\n【ML－保誠人壽人身意外傷害住院醫療定額給付附加條款】※須投保DPAA始得附加ML\n    投保年齡：0～70歲\n    投保限額：5～30計劃 (共分5/10/15/20/25/30六種計劃，以「計劃」為投保單位，每計劃保額以新臺幣100元計)\n    《傷害保險保額299萬以下》最高20計劃 /《傷害保險保額300萬(含)以上》最高30計劃\n    受理被保險人、其配偶及子女附加本附約"]
[null,"保誠人壽享保障外幣變額萬能壽險",2,"ARVLF1",1,"美元","元","商品備查文號：民國114年03月03日保誠總字第1140065號","壽險",6,98,{"$f":"VLOOKUP(被保人保險年齡,商品2保費集,2,FALSE)*IF(繳別=\"年繳\",12,IF(繳別=\"半年繳\",6,IF(繳別=\"季繳\",3,1)))","v":1200},{"$f":"VLOOKUP(被保人保險年齡,商品2保費集,3,FALSE)*IF(繳別=\"年繳\",12,IF(繳別=\"半年繳\",6,IF(繳別=\"季繳\",3,1)))","v":22200},1,{"$f":"TEXT($L4,\"#,##0\")&\"元\"","v":"1,200元"},{"$f":"TEXT($M4,\"#,##0\")&\"元\"","v":"22,200元"},"【ARVLF1 - 保誠人壽享保障外幣變額萬能壽險】\n   1. 投保年齡：15足~65歲\n   2. 「月繳化目標保險費」限制(以美元/元為單位)：\n       ▪ 15足~25歲：100元~800元\n       ▪ 26~35歲：100元~1,100元\n       ▪ 36~45歲：100元~1,850元\n       ▪ 46~60歲：100元~3,350元\n       ▪ 61~65歲：100元~4,170元\n   3.定期「超額保險費」限制：最低每期40 元 \n      ※「超額保險費」每保單年度累計繳交之金額，最高不得超過10萬美元\n      ※每一被保險人累計目標保險費及超額保險費之總繳交金額不得超過1,000萬美元\n   4.不適用高保費折扣及任何保費繳納方式的優惠",15,65,"基本型",null,null,"【BNLTRU1 - 保誠人壽美滿人生美元定期壽險附約】\n    投保年齡：《6/10/15年期》15足～65歲 /《20年期》15足～60歲\n    投保限額：《15足～40歲以下》1萬～33萬 /《41～50歲》1萬～17萬 /《51～65歲》1萬～12萬 (以美元/仟元為投保單位)\n    不受理配偶及子女附加投保本附約\n\n【ADDNTR2 - 保誠人壽特安心一年期特定傷病美元健康保險附約】\n　投保年齡：0～70歲\n　投保限額：1萬～3萬美元(以美元/萬元為單位)\n    不受理配偶及子女附加投保本附約"]
[]
[null,"被保人投保年齡","保額係數L","保額係數H",null,{"$f":"D3","v":"ARVL2"},{"$f":"D4","v":"ARVLF1"}]
[null,15,1260,null,null,{"$f":"IF(OR(定期超額保險費=\"\",定期超額保險費=0),\"匯款或自動轉帳\",\"自動轉帳\")","v":"自動轉帳"},{"$f":"IF(OR(定期超額保險費=\"\",定期超額保險費=0),\"匯款或自動轉帳\",\"自動轉帳\")","v":"自動轉帳"}]
[null,26,960,null,null,{"$f":"IF(OR(定期超額保險費=\"\",定期超額保險費=0),\"信用卡\",\"\")","v":""}]
[null,31,840]
[null,36,660]
[null,41,480]
[null,46,360]
[null,51,300]
[null,56,300]
[null,61,240]
[]
[null,"繳別列表","年繳","半年繳","季繳","月繳"]
[]
[null,"假設投資報酬率(高)",0.02,0.03,0.04,0.05,0.06]
[null,"假設投資報酬率(中)",0.01,0.02,0.03,0.04,0.05]
[]
[null,"商品名稱","商品代碼","幣別","年期","最低保額","最高保額","配偶最高保額","子女1最高保額","子女2最高保額","子女3最高保額","最小保險年齡","最大保險年齡","子女投保年齡起","子女投保年齡迄"]
[null,"保誠人壽喜樂定期壽險附約","BNLTRN1","新臺幣",{"$f":"BNLTRN1_繳費年期","v":0},10,{"$f":"IF(職業等級<=4,IF(AND(被保人足歲年齡>=15,被保人保險年齡<=40),1000,IF(AND(被保人保險年齡>=41,被保人保險年齡<=50),500,350)),200)","v":1000},"-","-","-","-",15,{"$f":"IF(BNLTRN1_繳費年期=20,60,65)","v":65},"-","-"]
[null,"保誠人壽愛寶貝定期癌症健康保險附約","ACCNTR1","新臺幣",10,1,3,"-","-","-","-",1,15,1,15]
[null,"保誠人壽標靶守護防癌健康保險附約","ACCNTR2","新臺幣",1,15,30,15,30,30,30,0,70,0,23]
[null,"保誠人壽愛要守護防癌健康保險附約","ACCNTR3","新臺幣",1,15,30,null,null,null,null,0,64,0,23]
[null,"保誠人壽一年定期重大疾病健康保險附約(乙型)","ADDNTR1","新臺幣",1,1,30,30,30,30,30,0,65,0,14]
[null,"保誠人壽人身意外傷害保險附約(111)","DPAA","新臺幣",1,10,{"$f":"IF(被保人足歲年齡<15,200,IF(被保人保險年齡>65,500,2000))","v":2000},{"$f":"IF(配偶足歲年齡<15,60,IF(配偶保險年齡>65,500,2000))","v":2000},{"$f":"IF(AND(子女1足歲年齡<15,子女1投保參數=1),60,IF(AND(子女1投保參數=1,子女1保險年齡>65),500,2000))","v":60},{"$f":"IF(AND(子女2足歲年齡<15,子女2投保參數=1),60,IF(AND(子女2投保參數=1,子女2保險年齡>65),500,2000))","v":60},{"$f":"IF(AND(子女3足歲年齡<15,子女3投保參數=1),60,IF(AND(子女3投保參數=1,子女3保險年齡>65),500,2000))","v":60},0,70,0,23]
[null,"保誠人壽人身意外傷害住院醫療定額給付附加條款","ML","新臺幣",1,"-","-","-","-","-","-",0,70,0,23]
[null,"保誠人壽美滿人生美元定期壽險附約","BNLTRU1","美元",{"$f":"BNLTRU1_繳費年期","v":0},1,{"$f":"IF(職業等級<=4,IF(AND(被保人足歲年齡>=15,被保人保險年齡<=40),33,IF(AND(被保人保險年齡>=41,被保人保險年齡<=50),17,12)),ROUNDDOWN(200/體檢保額估算匯率_輸入,1))","v":33},"-","-","-","-",15,{"$f":"IF(BNLTRU1_繳費年期=20,60,65)","v":65},"-","-"]
[null,"保誠人壽特安心一年期特定傷病美元健康保險附約","ADDNTR2","美元",1,10000,30000,"-","-","-","-",0,70,"-","-"]
[]
[null,null,null,null,"商品1_月繳化保費限制",null,null,null,"商品2_月繳化保費限制"]
[null,null,null,null,"投保年齡","最低","最高",null,"投保年齡","最低","最高"]
[null,null,null,null,1,3000,25000,null,1,100,800]
[null,null,null,null,2,3000,25000,null,2,100,800]
[null,null,null,null,3,3000,25000,null,3,100,800]
[null,null,null,null,4,3000,25000,null,4,100,800]
[null,null,null,null,5,3000,25000,null,5,100,800]
[null,null,null,null,6,3000,25000,null,6,100,800]
[null,null,null,null,7,3000,25000,null,7,100,800]
[null,null,null,null,8,3000,25000,null,8,100,800]
[null,null,null,null,9,3000,25000,null,9,100,800]
[null,null,null,null,10,3000,25000,null,10,100,800]
[null,null,null,null,11,3000,25000,null,11,100,800]
[null,null,null,null,12,3000,25000,null,12,100,800]
[null,null,null,null,13,3000,25000,null,13,100,800]
[null,null,null,null,14,3000,25000,null,14,100,800]
[null,null,null,null,15,3000,25000,null,15,100,800]
[null,null,null,null,16,3000,25000,null,16,100,800]
[null,null,null,null,17,3000,25000,null,17,100,800]
[null,null,null,null,18,3000,25000,null,18,100,800]
[null,null,null,null,19,3000,25000,null,19,100,800]
[null,null,null,null,20,3000,25000,null,20,100,800]
[null,null,null,null,21,3000,25000,null,21,100,800]
[null,null,null,null,22,3000,25000,null,22,100,800]
[null,null,null,null,23,3000,25000,null,23,100,800]
[null,null,null,null,24,3000,25000,null,24,100,800]
[null,null,null,null,25,3000,25000,null,25,100,800]
[null,null,null,null,26,3000,35000,null,26,100,1100]
[null,null,null,null,27,3000,35000,null,27,100,1100]
[null,null,null,null,28,3000,35000,null,28,100,1100]
[null,null,null,null,29,3000,35000,null,29,100,1100]
[null,null,null,null,30,3000,35000,null,30,100,1100]
[null,null,null,null,31,3000,35000,null,31,100,1100]
[null,null,null,null,32,3000,35000,null,32,100,1100]
[null,null,null,null,33,3000,35000,null,33,100,1100]
[null,null,null,null,34,3000,35000,null,34,100,1100]
[null,null,null,null,35,3000,35000,null,35,100,1100]
[null,null,null,null,36,3000,55000,null,36,100,1850]
[null,null,null,null,37,3000,55000,null,37,100,1850]
[null,null,null,null,38,3000,55000,null,38,100,1850]
[null,null,null,null,39,3000,55000,null,39,100,1850]
[null,null,null,null,40,3000,55000,null,40,100,1850]
[null,null,null,null,41,3000,55000,null,41,100,1850]
[null,null,null,null,42,3000,55000,null,42,100,1850]
[null,null,null,null,43,3000,55000,null,43,100,1850]
[null,null,null,null,44,3000,55000,null,44,100,1850]
[null,null,null,null,45,3000,55000,null,45,100,1850]
[null,null,null,null,46,3000,100000,null,46,100,3350]
[null,null,null,null,47,3000,100000,null,47,100,3350]
[null,null,null,null,48,3000,100000,null,48,100,3350]
[null,null,null,null,49,3000,100000,null,49,100,3350]
[null,null,null,null,50,3000,100000,null,50,100,3350]
[null,null,null,null,51,3000,100000,null,51,100,3350]
[null,null,null,null,52,3000,100000,null,52,100,3350]
[null,null,null,null,53,3000,100000,null,53,100,3350]
[null,null,null,null,54,3000,100000,null,54,100,3350]
[null,null,null,null,55,3000,100000,null,55,100,3350]
[null,null,null,null,56,3000,100000,null,56,100,3350]
[null,null,null,null,57,3000,100000,null,57,100,3350]
[null,null,null,null,58,3000,100000,null,58,100,3350]
[null,null,null,null,59,3000,100000,null,59,100,3350]
[null,null,null,null,60,3000,100000,null,60,100,3350]
[null,null,null,null,61,3000,125000,null,61,100,4170]
[null,null,null,null,62,3000,125000,null,62,100,4170]
[null,null,null,null,63,3000,125000,null,63,100,4170]
[null,null,null,null,64,3000,125000,null,64,100,4170]
[null,null,null,null,65,3000,125000,null,65,100,4170]

{"sheet":"Input","index":27,"n_rows":126,"n_cols":25,"rows_kept":126,"cut":false,"hidden":true,"merged":[[24,0,26,0],[24,1,26,1],[24,2,26,2],[24,7,26,7],[6,0,7,1],[6,2,6,4],[6,5,7,5],[25,4,26,4],[8,0,8,1],[9,0,9,1],[25,3,26,3],[6,6,6,8],[2,3,3,3],[24,18,25,19],[25,12,25,13],[25,14,25,17],[24,22,25,24],[24,12,24,17],[25,11,26,11],[24,20,25,21],[24,10,24,11],[24,6,26,6],[24,3,24,4],[24,5,26,5],[25,10,26,10],[24,9,26,9],[6,9,7,9]]}
[]
[]
["商品名稱",{"$f":"商品代碼","v":"ARVL2"},null,"契約生效日","年","月","日"]
["中文名稱",{"$f":"VLOOKUP($B$3,ProdSet,2,FALSE)","v":"保誠人壽OOOO變額萬能壽險"},null,null,{"$f":"YEAR(TODAY())-1911","v":114},{"$f":"MONTH(TODAY())","v":1},{"$f":"IF(1=0,14,DAY(TODAY()))","v":22}]
["ProdType",{"$f":"VLOOKUP($B$3,ProdSet,12,FALSE)","v":"VUL"}]
[]
[null,null,"生日",null,null,"保險年齡","實際年齡",null,null,"性別\n1:男 2:女"]
[null,null,"年","月","日",null,"足歲","足月","不足月天數"]
["要保人",null,{"$f":"VALUE(要保人生日年)","v":74},{"$f":"VALUE(要保人生日月)","v":1},{"$f":"VALUE(要保人生日日)","v":1},{"$f":"G9+IF(H9>=6,1,0)","v":40},{"$f":"ROUNDDOWN(($E$4*12+$F$4-(C9*12+D9+IF(AND($F$4=D9,$G$4<E9),1,0)))/12,0)","v":40},{"$f":"$E$4*12+$F$4-((C9+G9)*12+D9+IF($G$4<E9,1,0))","v":0},{"$f":"IF($G$4>=E9,$G$4-E9+1,DAY(DATE($E$4+1911,$F$4+1,0))-(E9-$G$4)+1)","v":22},{"$f":"要保人sex","v":1}]
["被保險人",null,{"$f":"VALUE(被保人生日年)","v":74},{"$f":"VALUE(被保人生日月)","v":1},{"$f":"VALUE(被保人生日日)","v":1},{"$f":"投保年齡","v":40},{"$f":"ROUNDDOWN(($E$4*12+$F$4-(C10*12+D10+IF(AND($F$4=D10,$G$4<E10),1,0)))/12,0)","v":40},{"$f":"$E$4*12+$F$4-((C10+G10)*12+D10+IF($G$4<E10,1,0))","v":0},{"$f":"IF($G$4>=$E$10,($G$4-$E$10+1),DAY(DATE($E$4+1911,$F$4+1,0))-(E10-$G$4)+1)","v":22},{"$f":"被保人sex","v":1}]
[]
["SEQ",{"$f":"VLOOKUP($B$3,ProdSet,4,FALSE)","v":1}]
["TSO",2002,"COICol",{"$f":"IF(TSO=2002,J10,IF(TSO=2011,J10+2,IF(TSO=2021,J10+4)))+1","v":2}]
["PMF",{"$f":"VLOOKUP($B$3,ProdSet,11,FALSE)","v":3000000}]
["繳別",{"$f":"IF(繳別顯示=\"躉繳\",1,IF(繳別顯示=\"年繳\",1,IF(繳別顯示=\"半年繳\",2,IF(繳別顯示=\"季繳\",4,IF(繳別顯示=\"月繳\",12)))))","v":1},{"$f":"IF(Prem_Freq=1,1,IF(Prem_Freq=2,0.52,IF(Prem_Freq=4,0.262,0.088)))","v":1}]
["外幣保單?",{"$f":"VLOOKUP($B$3,ProdSet,5,FALSE)","v":0},"0:不是 1:是"]
["投資報酬率",{"$f":"投報率中","v":0.03},{"$f":"投報率高","v":0.06},{"$f":"投報率低","v":-0.06},0]
["保單管理費生效日收取?",{"$f":"IF(VLOOKUP($B$3,ProdSet,6,FALSE)=\"Y\",1,0)","v":1},"0:不收取 1:收取"]
["BPP(保障年期)",{"$f":"IFERROR(99-Age_Insured,\"\")","v":59}]
["Factor",{"$f":"VLOOKUP(Age_Insured,factorSet,2,TRUE)","v":1.6}]
["期末AV rounding",{"$f":"VLOOKUP($B$3,ProdSet,7,FALSE)","v":99999}]
["費用 rounding",{"$f":"IF(VLOOKUP($B$3,ProdSet,5,FALSE)=0,99999,99999)","v":99999},null,null,{"$f":"SUM(D28:E54)","v":2970000}]
["停效",{"$f":"VLOOKUP($B$3,ProdSet,9,FALSE)","v":0}]
[]
["保單年度","被保險人\n年齡","基本保額","每期",null,"單筆\n超額保費","部分提領","每年累計\n超額保費",null,"保單年度\n(繳費年度)","附加費用",null,"保單維持費用",null,null,null,null,null,"解約費用",null,"加值給付(P)",null,"加值給付(AV)"]
[null,null,null,"目標保費","超額保費",null,null,null,null,null,"基本","增額","(固定)(每月)",null,"(變動)(每月)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"基本","增額","基本(期初)","增額(期初)","基本(期末)","取大","基本","增額","基本","增額","基本(年均)","基本(當月)","增額"]
[1,{"$f":"IF(A28-1>=BPP,\"\",$F$10+A28-1)","v":40},{"$f":"IF(B28=\"\",0,IF(A28<=預計繳費年期,Premium*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE),0))","v":5500000},{"$f":"IF(A28<=預計繳費年期,保費*Prem_Freq,0)","v":100000},{"$f":"IF(B28=\"\",0,IF(A28<=預計繳費年期,定期超額保險費*Prem_Freq,0))","v":10000},{"$f":"IF(單筆超額保險費_1_顯示<>\"\",IF(B28>=開始年齡_1_顯示,IF(B28<=結束年齡_1_顯示,IF(單筆超額保險費_1_顯示-部分提領_1_顯示>0,單筆超額保險費_1_顯示-部分提領_1_顯示,0),0),0),0)+IF(單筆超額保險費_2_顯示<>\"\",IF(B28>=開始年齡_2_顯示,IF(B28<=結束年齡_2_顯示,IF(單筆超額保險費_2_顯示-部分提領_2_顯示>0,單筆超額保險費_2_顯示-部分提領_2_顯示,0),0),0),0)+IF(單筆超額保險費_3_顯示<>\"\",IF(B28>=開始年齡_3_顯示,IF(B28<=結束年齡_3_顯示,IF(單筆超額保險費_3_顯示-部分提領_3_顯示>0,單筆超額保險費_3_顯示-部分提領_3_顯示,0),0),0),0)","v":0},{"$f":"IF(部分提領_1_顯示<>\"\",IF(B28>=開始年齡_1_顯示,IF(B28<=結束年齡_1_顯示,IF(部分提領_1_顯示-單筆超額保險費_1_顯示>0,部分提領_1_顯示-單筆超額保險費_1_顯示,0),0),0),0)+IF(部分提領_2_顯示<>\"\",IF(B28>=開始年齡_2_顯示,IF(B28<=結束年齡_2_顯示,IF(部分提領_2_顯示-單筆超額保險費_2_顯示>0,部分提領_2_顯示-單筆超額保險費_2_顯示,0),0),0),0)+IF(部分提領_3_顯示<>\"\",IF(B28>=開始年齡_3_顯示,IF(B28<=結束年齡_3_顯示,IF(部分提領_3_顯示-單筆超額保險費_3_顯示>0,部分提領_3_顯示-單筆超額保險費_3_顯示,0),0),0),0)","v":0},{"$f":"SUM(E28,F28)","v":10000},null,1,{"$f":"IF(J28>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J28+(商品序號-1)*31,0,1,1))","v":0.5},{"$f":"IF(J28>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J28+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J28>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J28+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J28>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J28+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J28>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J28+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J28>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J28+(商品序號-1)*31,0,1,1))","v":0}]
[2,41,5500000,{"$f":"IF(A29<=預計繳費年期,保費*Prem_Freq,0)","v":100000},10000,0,0,{"$f":"SUM(E29,F29)","v":10000},null,2,{"$f":"IF(J29>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J29+(商品序號-1)*31,0,1,1))","v":0.3},{"$f":"IF(J29>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J29+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J29>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J29+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J29>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J29+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J29>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J29+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J29>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J29+(商品序號-1)*31,0,1,1))","v":0}]
[3,42,5500000,100000,10000,0,0,10000,null,3,{"$f":"IF(J30>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J30+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J30>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J30+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J30>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J30+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J30>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J30+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J30>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J30+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J30>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J30+(商品序號-1)*31,0,1,1))","v":0}]
[4,43,5500000,100000,10000,0,0,10000,null,4,{"$f":"IF(J31>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J31+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J31>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J31+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J31>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J31+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J31>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J31+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J31>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J31+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J31>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J31+(商品序號-1)*31,0,1,1))","v":0}]
[5,44,5500000,100000,10000,0,0,10000,null,5,{"$f":"IF(J32>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J32+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J32>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J32+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J32>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J32+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J32>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J32+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J32>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J32+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J32>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J32+(商品序號-1)*31,0,1,1))","v":0}]
[6,45,5500000,100000,10000,0,0,10000,null,6,{"$f":"IF(J33>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J33+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J33>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J33+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J33>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J33+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J33>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J33+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J33>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J33+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J33>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J33+(商品序號-1)*31,0,1,1))","v":0}]
[7,46,5500000,100000,10000,0,0,10000,null,7,{"$f":"IF(J34>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J34+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J34>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J34+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J34>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J34+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J34>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J34+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J34>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J34+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J34>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J34+(商品序號-1)*31,0,1,1))","v":0}]
[8,47,5500000,100000,10000,{"$f":"IF(單筆超額保險費_1_顯示<>\"\",IF(B35>=開始年齡_1_顯示,IF(B35<=結束年齡_1_顯示,IF(單筆超額保險費_1_顯示-部分提領_1_顯示>0,單筆超額保險費_1_顯示-部分提領_1_顯示,0),0),0),0)+IF(單筆超額保險費_2_顯示<>\"\",IF(B35>=開始年齡_2_顯示,IF(B35<=結束年齡_2_顯示,IF(單筆超額保險費_2_顯示-部分提領_2_顯示>0,單筆超額保險費_2_顯示-部分提領_2_顯示,0),0),0),0)+IF(單筆超額保險費_3_顯示<>\"\",IF(B35>=開始年齡_3_顯示,IF(B35<=結束年齡_3_顯示,IF(單筆超額保險費_3_顯示-部分提領_3_顯示>0,單筆超額保險費_3_顯示-部分提領_3_顯示,0),0),0),0)","v":0},0,10000,null,8,{"$f":"IF(J35>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J35+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J35>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J35+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J35>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J35+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J35>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J35+(商品序號-1)*31,0,1,1))","v":0.2},{"$f":"IF(J35>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J35+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J35>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J35+(商品序號-1)*31,0,1,1))","v":0}]
[9,48,5500000,100000,10000,0,0,10000,null,9,{"$f":"IF(J36>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J36+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J36>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J36+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J36>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J36+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J36>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J36+(商品序號-1)*31,0,1,1))","v":0.3},{"$f":"IF(J36>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J36+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J36>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J36+(商品序號-1)*31,0,1,1))","v":0}]
[10,49,5500000,100000,10000,0,0,10000,null,10,{"$f":"IF(J37>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J37+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J37>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J37+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J37>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J37+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J37>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J37+(商品序號-1)*31,0,1,1))","v":0.5},{"$f":"IF(J37>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J37+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J37>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J37+(商品序號-1)*31,0,1,1))","v":0}]
[11,50,5500000,100000,10000,0,0,10000,null,{"$f":"J37+1","v":11},{"$f":"IF(J38>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J38+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J38>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J38+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J38>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J38+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J38>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J38+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J38>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J38+(商品序號-1)*31,0,1,1))","v":0}]
[12,51,5500000,100000,10000,0,0,10000,null,12,{"$f":"IF(J39>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J39+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J39>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J39+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J39>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J39+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J39>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J39+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J39>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J39+(商品序號-1)*31,0,1,1))","v":0}]
[13,52,5500000,100000,10000,0,0,10000,null,13,{"$f":"IF(J40>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J40+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J40>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J40+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J40>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J40+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J40>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J40+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J40>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J40+(商品序號-1)*31,0,1,1))","v":0}]
[14,53,5500000,100000,10000,0,0,10000,null,14,{"$f":"IF(J41>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J41+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J41>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J41+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J41>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J41+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J41>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J41+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J41>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J41+(商品序號-1)*31,0,1,1))","v":0}]
[15,54,5500000,100000,10000,0,0,10000,null,15,{"$f":"IF(J42>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J42+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J42>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J42+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J42>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J42+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J42>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J42+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J42>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J42+(商品序號-1)*31,0,1,1))","v":0}]
[16,55,5500000,100000,10000,0,0,10000,null,16,{"$f":"IF(J43>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J43+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J43>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J43+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J43>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J43+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J43>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J43+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J43>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J43+(商品序號-1)*31,0,1,1))","v":0}]
[17,56,5500000,100000,10000,0,0,10000,null,17,{"$f":"IF(J44>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J44+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J44>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J44+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J44>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J44+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J44>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J44+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J44>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J44+(商品序號-1)*31,0,1,1))","v":0}]
[18,57,5500000,100000,10000,0,0,10000,null,18,{"$f":"IF(J45>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J45+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J45>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J45+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J45>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J45+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J45>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J45+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J45>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J45+(商品序號-1)*31,0,1,1))","v":0}]
[19,58,5500000,100000,10000,0,0,10000,null,19,{"$f":"IF(J46>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J46+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J46>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J46+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J46>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J46+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J46>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J46+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J46>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J46+(商品序號-1)*31,0,1,1))","v":0}]
[20,59,5500000,100000,10000,0,0,10000,null,20,{"$f":"IF(J47>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J47+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J47>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J47+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J47>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J47+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J47>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J47+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J47>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J47+(商品序號-1)*31,0,1,1))","v":0}]
[21,60,5500000,100000,10000,0,0,10000,null,21,{"$f":"IF(J48>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J48+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J48>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J48+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J48>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J48+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J48>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J48+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J48>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J48+(商品序號-1)*31,0,1,1))","v":0}]
[22,61,5500000,100000,10000,0,0,10000,null,22,{"$f":"IF(J49>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J49+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J49>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J49+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J49>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J49+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J49>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J49+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J49>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J49+(商品序號-1)*31,0,1,1))","v":0}]
[23,62,5500000,100000,10000,0,0,10000,null,23,{"$f":"IF(J50>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J50+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J50>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J50+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J50>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J50+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J50>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J50+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J50>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J50+(商品序號-1)*31,0,1,1))","v":0}]
[24,63,5500000,100000,10000,0,0,10000,null,24,{"$f":"IF(J51>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J51+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J51>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J51+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J51>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J51+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J51>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J51+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J51>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J51+(商品序號-1)*31,0,1,1))","v":0}]
[25,64,5500000,100000,10000,0,0,10000,null,25,{"$f":"IF(J52>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J52+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J52>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J52+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J52>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J52+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J52>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J52+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J52>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J52+(商品序號-1)*31,0,1,1))","v":0}]
[26,65,5500000,100000,10000,0,0,10000,null,26,{"$f":"IF(J53>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J53+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J53>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J53+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J53>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J53+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J53>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J53+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J53>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J53+(商品序號-1)*31,0,1,1))","v":0}]
[27,66,5500000,100000,10000,0,0,10000,null,27,{"$f":"IF(J54>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J54+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J54>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J54+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J54>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J54+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J54>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J54+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J54>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J54+(商品序號-1)*31,0,1,1))","v":0}]
[28,67,5500000,100000,10000,0,0,10000,null,28,{"$f":"IF(J55>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J55+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J55>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J55+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J55>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J55+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J55>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J55+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J55>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J55+(商品序號-1)*31,0,1,1))","v":0}]
[29,68,5500000,100000,10000,0,0,10000,null,29,{"$f":"IF(J56>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J56+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J56>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J56+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J56>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J56+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J56>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J56+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J56>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J56+(商品序號-1)*31,0,1,1))","v":0}]
[30,69,5500000,100000,10000,0,0,10000,null,30,{"$f":"IF(J57>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J57+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J57>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J57+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J57>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J57+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J57>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J57+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J57>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J57+(商品序號-1)*31,0,1,1))","v":0}]
[31,70,0,0,0,0,0,0,null,31,{"$f":"IF(J58>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J58+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J58>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J58+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J58>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J58+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J58>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J58+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J58>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J58+(商品序號-1)*31,0,1,1))","v":0}]
[32,71,0,0,0,0,0,0,null,32,{"$f":"IF(J59>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J59+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J59>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J59+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J59>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J59+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J59>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J59+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J59>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J59+(商品序號-1)*31,0,1,1))","v":0}]
[33,{"$f":"IF(A60-1>=BPP,\"\",$F$10+A60-1)","v":72},{"$f":"IF(B60=\"\",0,IF(A60<=預計繳費年期,Premium*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE),0))","v":0},{"$f":"IF(A60<=預計繳費年期,保費*Prem_Freq,0)","v":0},{"$f":"IF(B60=\"\",0,IF(A60<=預計繳費年期,定期超額保險費*Prem_Freq,0))","v":0},{"$f":"IF(單筆超額保險費_1_顯示<>\"\",IF(B60>=開始年齡_1_顯示,IF(B60<=結束年齡_1_顯示,IF(單筆超額保險費_1_顯示-部分提領_1_顯示>0,單筆超額保險費_1_顯示-部分提領_1_顯示,0),0),0),0)+IF(單筆超額保險費_2_顯示<>\"\",IF(B60>=開始年齡_2_顯示,IF(B60<=結束年齡_2_顯示,IF(單筆超額保險費_2_顯示-部分提領_2_顯示>0,單筆超額保險費_2_顯示-部分提領_2_顯示,0),0),0),0)+IF(單筆超額保險費_3_顯示<>\"\",IF(B60>=開始年齡_3_顯示,IF(B60<=結束年齡_3_顯示,IF(單筆超額保險費_3_顯示-部分提領_3_顯示>0,單筆超額保險費_3_顯示-部分提領_3_顯示,0),0),0),0)","v":0},{"$f":"IF(部分提領_1_顯示<>\"\",IF(B60>=開始年齡_1_顯示,IF(B60<=結束年齡_1_顯示,IF(部分提領_1_顯示-單筆超額保險費_1_顯示>0,部分提領_1_顯示-單筆超額保險費_1_顯示,0),0),0),0)+IF(部分提領_2_顯示<>\"\",IF(B60>=開始年齡_2_顯示,IF(B60<=結束年齡_2_顯示,IF(部分提領_2_顯示-單筆超額保險費_2_顯示>0,部分提領_2_顯示-單筆超額保險費_2_顯示,0),0),0),0)+IF(部分提領_3_顯示<>\"\",IF(B60>=開始年齡_3_顯示,IF(B60<=結束年齡_3_顯示,IF(部分提領_3_顯示-單筆超額保險費_3_顯示>0,部分提領_3_顯示-單筆超額保險費_3_顯示,0),0),0),0)","v":0},0,null,33,{"$f":"IF(J60>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J60+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J60>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J60+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J60>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J60+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J60>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J60+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J60>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J60+(商品序號-1)*31,0,1,1))","v":0}]
[34,73,0,0,0,0,0,0,null,34,{"$f":"IF(J61>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J61+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J61>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J61+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J61>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J61+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J61>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J61+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J61>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J61+(商品序號-1)*31,0,1,1))","v":0}]
[35,74,0,0,0,0,0,0,null,35,{"$f":"IF(J62>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J62+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J62>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J62+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J62>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J62+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J62>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J62+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J62>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J62+(商品序號-1)*31,0,1,1))","v":0}]
[36,75,0,0,0,0,0,0,null,36,{"$f":"IF(J63>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J63+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J63>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J63+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J63>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J63+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J63>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J63+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J63>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J63+(商品序號-1)*31,0,1,1))","v":0}]
[37,76,0,0,0,0,0,0,null,37,{"$f":"IF(J64>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J64+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J64>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J64+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J64>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J64+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J64>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J64+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J64>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J64+(商品序號-1)*31,0,1,1))","v":0}]
[38,77,0,0,0,0,0,0,null,38,{"$f":"IF(J65>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J65+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J65>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J65+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J65>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J65+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J65>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J65+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J65>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J65+(商品序號-1)*31,0,1,1))","v":0}]
[39,78,0,0,0,0,0,0,null,39,{"$f":"IF(J66>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J66+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J66>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J66+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J66>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J66+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J66>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J66+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J66>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J66+(商品序號-1)*31,0,1,1))","v":0}]
[40,79,0,0,0,0,0,0,null,40,{"$f":"IF(J67>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J67+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J67>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J67+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J67>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J67+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J67>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J67+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J67>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J67+(商品序號-1)*31,0,1,1))","v":0}]
[41,80,0,0,0,0,0,0,null,41,{"$f":"IF(J68>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J68+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J68>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J68+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J68>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J68+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J68>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J68+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J68>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J68+(商品序號-1)*31,0,1,1))","v":0}]
[42,81,0,0,0,0,0,0,null,42,{"$f":"IF(J69>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J69+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J69>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J69+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J69>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J69+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J69>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J69+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J69>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J69+(商品序號-1)*31,0,1,1))","v":0}]
[43,82,0,0,0,0,0,0,null,43,{"$f":"IF(J70>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J70+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J70>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J70+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J70>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J70+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J70>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J70+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J70>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J70+(商品序號-1)*31,0,1,1))","v":0}]
[44,83,0,0,0,0,0,0,null,44,{"$f":"IF(J71>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J71+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J71>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J71+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J71>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J71+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J71>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J71+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J71>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J71+(商品序號-1)*31,0,1,1))","v":0}]
[45,84,0,0,0,0,0,0,null,45,{"$f":"IF(J72>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J72+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J72>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J72+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J72>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J72+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J72>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J72+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J72>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J72+(商品序號-1)*31,0,1,1))","v":0}]
[46,85,0,0,0,0,0,0,null,46,{"$f":"IF(J73>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J73+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J73>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J73+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J73>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J73+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J73>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J73+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J73>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J73+(商品序號-1)*31,0,1,1))","v":0}]
[47,86,0,0,0,0,0,0,null,47,{"$f":"IF(J74>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J74+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J74>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J74+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J74>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J74+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J74>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J74+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J74>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J74+(商品序號-1)*31,0,1,1))","v":0}]
[48,87,0,0,0,0,0,0,null,48,{"$f":"IF(J75>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J75+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J75>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J75+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J75>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J75+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J75>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J75+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J75>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J75+(商品序號-1)*31,0,1,1))","v":0}]
[49,88,0,0,0,0,0,0,null,49,{"$f":"IF(J76>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J76+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J76>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J76+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J76>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J76+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J76>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J76+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J76>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J76+(商品序號-1)*31,0,1,1))","v":0}]
[50,89,0,0,0,0,0,0,null,50,{"$f":"IF(J77>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J77+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J77>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J77+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J77>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J77+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J77>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J77+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J77>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J77+(商品序號-1)*31,0,1,1))","v":0}]
[51,90,0,0,0,0,0,0,null,51,{"$f":"IF(J78>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J78+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J78>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J78+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J78>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J78+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J78>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J78+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J78>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J78+(商品序號-1)*31,0,1,1))","v":0}]
[52,91,0,0,0,0,0,0,null,52,{"$f":"IF(J79>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J79+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J79>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J79+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J79>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J79+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J79>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J79+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J79>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J79+(商品序號-1)*31,0,1,1))","v":0}]
[53,92,0,0,0,0,0,0,null,53,{"$f":"IF(J80>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J80+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J80>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J80+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J80>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J80+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J80>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J80+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J80>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J80+(商品序號-1)*31,0,1,1))","v":0}]
[54,93,0,0,0,0,0,0,null,54,{"$f":"IF(J81>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J81+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J81>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J81+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J81>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J81+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J81>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J81+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J81>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J81+(商品序號-1)*31,0,1,1))","v":0}]
[55,94,0,0,0,0,0,0,null,55,{"$f":"IF(J82>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J82+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J82>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J82+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J82>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J82+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J82>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J82+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J82>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J82+(商品序號-1)*31,0,1,1))","v":0}]
[56,95,0,0,0,0,0,0,null,56,{"$f":"IF(J83>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J83+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J83>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J83+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J83>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J83+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J83>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J83+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J83>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J83+(商品序號-1)*31,0,1,1))","v":0}]
[57,96,0,0,0,0,0,0,null,57,{"$f":"IF(J84>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J84+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J84>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J84+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J84>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J84+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J84>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J84+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J84>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J84+(商品序號-1)*31,0,1,1))","v":0}]
[58,97,0,0,0,0,0,0,null,58,{"$f":"IF(J85>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J85+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J85>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J85+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J85>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J85+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J85>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J85+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J85>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J85+(商品序號-1)*31,0,1,1))","v":0}]
[59,98,0,0,0,0,0,0,null,59,{"$f":"IF(J86>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J86+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J86>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J86+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J86>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J86+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J86>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J86+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J86>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J86+(商品序號-1)*31,0,1,1))","v":0}]
[60,"",0,0,0,0,0,0,null,60,{"$f":"IF(J87>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J87+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J87>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J87+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J87>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J87+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J87>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J87+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J87>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J87+(商品序號-1)*31,0,1,1))","v":0}]
[61,"",0,0,0,0,0,0,null,61,{"$f":"IF(J88>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J88+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J88>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J88+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J88>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J88+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J88>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J88+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J88>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J88+(商品序號-1)*31,0,1,1))","v":0}]
[62,"",0,0,0,0,0,0,null,62,{"$f":"IF(J89>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J89+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J89>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J89+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J89>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J89+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J89>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J89+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J89>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J89+(商品序號-1)*31,0,1,1))","v":0}]
[63,"",0,0,0,0,0,0,null,63,{"$f":"IF(J90>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J90+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J90>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J90+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J90>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J90+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J90>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J90+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J90>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J90+(商品序號-1)*31,0,1,1))","v":0}]
[64,"",0,0,0,0,0,0,null,64,{"$f":"IF(J91>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J91+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J91>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J91+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J91>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J91+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J91>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J91+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J91>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J91+(商品序號-1)*31,0,1,1))","v":0}]
[65,{"$f":"IF(A92-1>=BPP,\"\",$F$10+A92-1)","v":""},{"$f":"IF(B92=\"\",0,IF(A92<=預計繳費年期,Premium*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE),0))","v":0},{"$f":"IF(A92<=預計繳費年期,保費*Prem_Freq,0)","v":0},{"$f":"IF(B92=\"\",0,IF(A92<=預計繳費年期,定期超額保險費*Prem_Freq,0))","v":0},{"$f":"IF(單筆超額保險費_1_顯示<>\"\",IF(B92>=開始年齡_1_顯示,IF(B92<=結束年齡_1_顯示,IF(單筆超額保險費_1_顯示-部分提領_1_顯示>0,單筆超額保險費_1_顯示-部分提領_1_顯示,0),0),0),0)+IF(單筆超額保險費_2_顯示<>\"\",IF(B92>=開始年齡_2_顯示,IF(B92<=結束年齡_2_顯示,IF(單筆超額保險費_2_顯示-部分提領_2_顯示>0,單筆超額保險費_2_顯示-部分提領_2_顯示,0),0),0),0)+IF(單筆超額保險費_3_顯示<>\"\",IF(B92>=開始年齡_3_顯示,IF(B92<=結束年齡_3_顯示,IF(單筆超額保險費_3_顯示-部分提領_3_顯示>0,單筆超額保險費_3_顯示-部分提領_3_顯示,0),0),0),0)","v":0},{"$f":"IF(部分提領_1_顯示<>\"\",IF(B92>=開始年齡_1_顯示,IF(B92<=結束年齡_1_顯示,IF(部分提領_1_顯示-單筆超額保險費_1_顯示>0,部分提領_1_顯示-單筆超額保險費_1_顯示,0),0),0),0)+IF(部分提領_2_顯示<>\"\",IF(B92>=開始年齡_2_顯示,IF(B92<=結束年齡_2_顯示,IF(部分提領_2_顯示-單筆超額保險費_2_顯示>0,部分提領_2_顯示-單筆超額保險費_2_顯示,0),0),0),0)+IF(部分提領_3_顯示<>\"\",IF(B92>=開始年齡_3_顯示,IF(B92<=結束年齡_3_顯示,IF(部分提領_3_顯示-單筆超額保險費_3_顯示>0,部分提領_3_顯示-單筆超額保險費_3_顯示,0),0),0),0)","v":0},0,null,65,{"$f":"IF(J92>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J92+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J92>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J92+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J92>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J92+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J92>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J92+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J92>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J92+(商品序號-1)*31,0,1,1))","v":0}]
[66,"",0,0,0,0,0,{"$f":"SUM(E93,F93)","v":0},null,66,{"$f":"IF(J93>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J93+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J93>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J93+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J93>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J93+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J93>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J93+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J93>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J93+(商品序號-1)*31,0,1,1))","v":0}]
[67,"",0,0,0,0,0,0,null,67,{"$f":"IF(J94>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J94+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J94>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J94+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J94>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J94+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J94>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J94+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J94>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J94+(商品序號-1)*31,0,1,1))","v":0}]
[68,"",0,0,0,0,0,0,null,68,{"$f":"IF(J95>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J95+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J95>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J95+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J95>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J95+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J95>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J95+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J95>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J95+(商品序號-1)*31,0,1,1))","v":0}]
[69,"",0,0,0,0,0,0,null,69,{"$f":"IF(J96>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J96+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J96>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J96+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J96>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J96+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J96>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J96+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J96>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J96+(商品序號-1)*31,0,1,1))","v":0}]
[70,"",0,0,0,0,0,0,null,70,{"$f":"IF(J97>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J97+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J97>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J97+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J97>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J97+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J97>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J97+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J97>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J97+(商品序號-1)*31,0,1,1))","v":0}]
[71,"",0,0,0,0,0,0,null,71,{"$f":"IF(J98>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J98+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J98>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J98+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J98>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J98+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J98>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J98+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J98>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J98+(商品序號-1)*31,0,1,1))","v":0}]
[72,"",0,0,0,0,0,0,null,72,{"$f":"IF(J99>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J99+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J99>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J99+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J99>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J99+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J99>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J99+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J99>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J99+(商品序號-1)*31,0,1,1))","v":0}]
[73,"",0,0,0,0,0,0,null,73,{"$f":"IF(J100>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J100+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J100>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J100+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J100>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J100+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J100>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J100+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J100>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J100+(商品序號-1)*31,0,1,1))","v":0}]
[74,"",0,0,0,0,0,0,null,74,{"$f":"IF(J101>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J101+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J101>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J101+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J101>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J101+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J101>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J101+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J101>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J101+(商品序號-1)*31,0,1,1))","v":0}]
[75,"",0,0,0,0,0,0,null,{"$f":"J101+1","v":75},{"$f":"IF(J102>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J102+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J102>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J102+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J102>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J102+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J102>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J102+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J102>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J102+(商品序號-1)*31,0,1,1))","v":0}]
[76,"",0,0,0,0,0,0,null,76,{"$f":"IF(J103>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J103+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J103>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J103+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J103>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J103+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J103>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J103+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J103>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J103+(商品序號-1)*31,0,1,1))","v":0}]
[77,"",0,0,0,0,0,0,null,77,{"$f":"IF(J104>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J104+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J104>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J104+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J104>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J104+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J104>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J104+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J104>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J104+(商品序號-1)*31,0,1,1))","v":0}]
[78,"",0,0,0,0,0,0,null,78,{"$f":"IF(J105>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J105+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J105>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J105+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J105>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J105+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J105>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J105+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J105>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J105+(商品序號-1)*31,0,1,1))","v":0}]
[79,"",0,0,0,0,0,0,null,79,{"$f":"IF(J106>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J106+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J106>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J106+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J106>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J106+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J106>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J106+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J106>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J106+(商品序號-1)*31,0,1,1))","v":0}]
[80,"",0,0,0,0,0,0,null,80,{"$f":"IF(J107>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J107+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J107>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J107+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J107>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J107+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J107>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J107+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J107>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J107+(商品序號-1)*31,0,1,1))","v":0}]
[81,"",0,0,0,0,0,0,null,81,{"$f":"IF(J108>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J108+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J108>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J108+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J108>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J108+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J108>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J108+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J108>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J108+(商品序號-1)*31,0,1,1))","v":0}]
[82,"",0,0,0,0,0,0,null,82,{"$f":"IF(J109>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J109+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J109>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J109+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J109>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J109+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J109>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J109+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J109>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J109+(商品序號-1)*31,0,1,1))","v":0}]
[83,"",0,0,0,0,0,0,null,83,{"$f":"IF(J110>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J110+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J110>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J110+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J110>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J110+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J110>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J110+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J110>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J110+(商品序號-1)*31,0,1,1))","v":0}]
[84,"",0,0,0,0,0,0,null,84,{"$f":"IF(J111>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J111+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J111>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J111+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J111>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J111+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J111>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J111+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J111>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J111+(商品序號-1)*31,0,1,1))","v":0}]
[85,"",0,0,0,0,0,0,null,85,{"$f":"IF(J112>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J112+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J112>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J112+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J112>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J112+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J112>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J112+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J112>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J112+(商品序號-1)*31,0,1,1))","v":0}]
[86,"",0,0,0,0,0,0,null,86,{"$f":"IF(J113>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J113+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J113>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J113+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J113>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J113+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J113>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J113+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J113>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J113+(商品序號-1)*31,0,1,1))","v":0}]
[87,"",0,0,0,0,0,0,null,87,{"$f":"IF(J114>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J114+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J114>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J114+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J114>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J114+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J114>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J114+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J114>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J114+(商品序號-1)*31,0,1,1))","v":0}]
[88,"",0,0,0,0,0,0,null,88,{"$f":"IF(J115>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J115+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J115>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J115+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J115>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J115+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J115>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J115+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J115>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J115+(商品序號-1)*31,0,1,1))","v":0}]
[89,"",0,0,0,0,0,0,null,89,{"$f":"IF(J116>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J116+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J116>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J116+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J116>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J116+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J116>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J116+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J116>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J116+(商品序號-1)*31,0,1,1))","v":0}]
[90,"",0,0,0,0,0,0,null,90,{"$f":"IF(J117>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J117+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J117>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J117+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J117>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J117+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J117>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J117+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J117>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J117+(商品序號-1)*31,0,1,1))","v":0}]
[91,"",0,0,0,0,0,0,null,91,{"$f":"IF(J118>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J118+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J118>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J118+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J118>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J118+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J118>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J118+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J118>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J118+(商品序號-1)*31,0,1,1))","v":0}]
[92,"",0,0,0,0,0,0,null,92,{"$f":"IF(J119>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J119+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J119>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J119+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J119>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J119+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J119>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J119+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J119>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J119+(商品序號-1)*31,0,1,1))","v":0}]
[93,"",0,0,0,0,0,0,null,93,{"$f":"IF(J120>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J120+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J120>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J120+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J120>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J120+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J120>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J120+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J120>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J120+(商品序號-1)*31,0,1,1))","v":0}]
[94,"",0,0,0,0,0,0,null,94,{"$f":"IF(J121>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J121+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J121>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J121+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J121>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J121+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J121>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J121+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J121>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J121+(商品序號-1)*31,0,1,1))","v":0}]
[95,"",0,0,0,0,0,0,null,95,{"$f":"IF(J122>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J122+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J122>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J122+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J122>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J122+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J122>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J122+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J122>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J122+(商品序號-1)*31,0,1,1))","v":0}]
[96,"",0,0,0,0,0,0,null,96,{"$f":"IF(J123>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J123+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J123>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J123+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J123>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J123+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J123>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J123+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J123>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J123+(商品序號-1)*31,0,1,1))","v":0}]
[97,{"$f":"IF(A124-1>=BPP,\"\",$F$10+A124-1)","v":""},{"$f":"IF(B124=\"\",0,IF(A124<=預計繳費年期,Premium*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE),0))","v":0},0,0,0,0,0,null,97,{"$f":"IF(J124>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J124+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J124>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J124+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J124>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J124+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J124>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J124+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J124>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J124+(商品序號-1)*31,0,1,1))","v":0}]
[98,{"$f":"IF(A125-1>=BPP,\"\",$F$10+A125-1)","v":""},0,0,0,0,0,0,null,98,{"$f":"IF(J125>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J125+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J125>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J125+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J125>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J125+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J125>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J125+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J125>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J125+(商品序號-1)*31,0,1,1))","v":0}]
[99,{"$f":"IF(A126-1>=BPP,\"\",$F$10+A126-1)","v":""},0,0,0,0,0,0,null,99,{"$f":"IF(J126>31,OFFSET(List!C$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!C$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!D$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!D$18,J126+(商品序號-1)*31,0,1,1))","v":0.03},{"$f":"IF(J126>31,OFFSET(List!E$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!E$18,J126+(商品序號-1)*31,0,1,1))","v":100},{"$f":"IF(J126>31,OFFSET(List!F$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!F$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!G$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!G$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!I$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!I$18,J126+(商品序號-1)*31,0,1,1))","v":0},0,{"$f":"IF(J126>31,OFFSET(List!H$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!H$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!M$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!M$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!N$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!N$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!O$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!O$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!P$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!P$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!Q$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!Q$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!R$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!R$18,J126+(商品序號-1)*31,0,1,1))","v":0},{"$f":"IF(J126>31,OFFSET(List!S$18,31+(商品序號-1)*31,0,1,1),OFFSET(List!S$18,J126+(商品序號-1)*31,0,1,1))","v":0}]

{"sheet":"List","index":28,"n_rows":80,"n_cols":19,"rows_kept":80,"cut":false,"hidden":true,"merged":[[14,12,15,13],[14,14,15,15],[16,7,17,7],[16,9,17,9],[16,10,17,10],[16,17,17,17],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,15,17,15],[16,16,17,16],[14,16,15,18],[16,18,17,18],[14,0,17,0],[14,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,17,5],[15,6,15,7],[15,4,15,5],[14,2,15,3],[14,4,14,11],[15,9,15,10],[15,8,17,8],[15,11,17,11],[16,6,17,6],[2,1,2,2],[3,1,3,2],[1,0,1,2],[18,0,48,0],[49,0,79,0]]}
[]
["商品",null,null,"SEQ","Foreign\nCurrency","生效日是否\n收取PMF","期末\nAV round","附約\n保費倍數","不停效保證","TSO","高保費PMF\n折扣門檻","Type"]
["ARVL2","保誠人壽OOOO變額萬能壽險",null,1,{"$f":"設定!E3","v":0},"Y",99999,0,0,{"$f":"TSO","v":2002},3000000,"VUL"]
["ARVLF1","保誠人壽OOOO外幣變額萬能壽險",null,2,{"$f":"設定!E4","v":1},"Y",99999,0,0,{"$f":"TSO","v":2002},100000,"VUL"]
[]
["被保人\n投保年齡","Factor"]
[0,1.9]
[31,1.6]
[41,1.4]
[51,1.2]
[61,1.1000000000000001]
[71,1.02]
[91,1]
[]
["商品名稱","保單年度\n(繳費年度)","附加費用",null,"保單維持費用",null,null,null,null,null,null,null,"解約費用",null,"加值給付(P)",null,"加值給付(AV)"]
[null,null,null,null,"(固定)(每月)",null,"基本(期初)",null,"增額(期初)","基本(期末)",null,"增額(期末)"]
[null,null,"基本","增額","基本","增額","%","取大",null,"%","取小",null,"基本","增額","基本","增額","基本(年均)","基本(當月)","增額"]
[]
["ARVL2",1,0.5,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,2,0.3,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,3,0.2,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,4,0.2,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,5,0.2,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,6,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,7,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,8,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,9,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0.3,0,0,0,0]
[null,10,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0.5,0,0,0,0]
[null,11,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,12,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,13,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,14,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,15,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,16,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,17,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,18,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,19,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,20,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,21,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,22,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,23,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,24,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,25,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,26,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,27,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,28,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,29,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,30,0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,"31+",0,0.03,100,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
["ARVLF1",1,0.5,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,2,0.3,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,3,0.2,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,4,0.2,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,5,0.2,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,6,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,7,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,8,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0.2,0,0,0,0]
[null,9,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0.3,0,0,0,0]
[null,10,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0.5,0,0,0,0]
[null,11,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,12,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,13,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,14,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,15,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,16,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,17,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,18,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,19,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,20,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,21,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,22,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,23,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,24,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,25,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,26,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,27,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,28,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,29,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,30,0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]
[null,"31+",0,0.03,3.5,0,0,0,0,0,999999999,0,0,0,0,0,0,0,0]

{"sheet":"COI","index":29,"n_rows":103,"n_cols":8,"rows_kept":103,"cut":false,"hidden":true,"merged":[[2,2,2,3],[2,4,2,5],[1,1,1,7],[2,6,2,7]]}
[]
[null,"主約 (每十萬元保險金額)"]
[null,"TSO",2002,null,2011,null,2021]
[null,"AGE","男","女","男","女","男","女"]
[null,0,48,44,4,3,0,0]
[null,{"$f":"B5+1","v":1},8,8,3,3,0,0]
[null,2,6,5,2,2,0,0]
[null,3,5,4,2,2,0,0]
[null,4,4,3,2,1,0,0]
[null,5,3,2,1,1,0,0]
[null,6,3,2,1,1,0,0]
[null,7,3,2,1,1,0,0]
[null,8,3,2,1,1,0,0]
[null,9,3,2,1,1,0,0]
[null,10,2,2,1,1,0,0]
[null,11,2,2,1,1,0,0]
[null,12,3,2,1,1,0,0]
[null,13,3,2,2,1,0,0]
[null,14,4,2,2,1,0,0]
[null,15,6,3,3,2,2,1]
[null,16,8,3,4,2,3,1]
[null,17,11,4,5,2,3,1]
[null,18,11,4,5,2,3,1]
[null,19,11,4,5,2,4,2]
[null,20,11,4,5,2,4,1]
[null,21,11,4,5,2,4,2]
[null,22,11,4,6,2,4,2]
[null,23,11,4,6,2,4,2]
[null,24,11,4,6,3,4,2]
[null,25,11,4,7,3,4,2]
[null,26,11,4,7,3,4,2]
[null,27,11,4,8,3,4,2]
[null,28,11,4,8,3,4,2]
[null,29,11,5,8,3,5,2]
[null,30,12,5,9,3,5,3]
[null,31,12,5,9,3,6,3]
[null,32,13,6,10,4,6,3]
[null,33,14,6,11,4,7,3]
[null,34,15,7,12,4,7,3]
[null,35,16,7,13,5,8,4]
[null,36,17,8,14,5,9,4]
[null,37,18,8,15,5,10,4]
[null,38,20,9,16,6,11,5]
[null,39,21,10,17,6,12,5]
[null,40,23,10,19,7,13,5]
[null,41,25,11,20,7,14,6]
[null,42,27,12,22,8,15,6]
[null,43,29,13,24,9,16,7]
[null,44,31,14,26,9,18,7]
[null,45,34,16,28,10,20,8]
[null,46,37,17,31,11,22,9]
[null,47,40,19,34,12,23,10]
[null,48,43,21,37,14,25,10]
[null,49,47,23,40,15,27,11]
[null,50,50,25,43,17,29,12]
[null,51,55,27,46,18,31,13]
[null,52,59,30,49,20,33,14]
[null,53,64,32,53,22,36,15]
[null,54,70,35,56,23,38,16]
[null,55,76,37,60,25,42,18]
[null,56,83,40,64,27,45,19]
[null,57,90,44,69,30,48,21]
[null,58,99,49,76,33,52,22]
[null,59,108,55,84,37,56,24]
[null,60,118,61,91,42,62,28]
[null,61,129,68,97,46,67,30]
[null,62,141,75,105,50,72,33]
[null,63,154,82,114,55,77,36]
[null,64,169,91,125,60,84,39]
[null,{"$f":"B69+1","v":65},185,100,137,67,94,47]
[null,66,202,109,149,74,102,51]
[null,67,221,120,162,83,111,57]
[null,68,242,133,178,93,122,63]
[null,69,264,147,195,105,134,70]
[null,70,289,162,213,117,154,81]
[null,71,316,179,233,131,169,90]
[null,72,346,198,254,146,184,100]
[null,73,379,219,277,163,201,112]
[null,74,414,242,302,181,220,125]
[null,75,453,267,329,202,239,136]
[null,76,495,296,358,226,262,153]
[null,77,542,327,389,252,287,171]
[null,78,592,361,422,281,314,192]
[null,79,647,399,459,312,344,215]
[null,80,707,441,500,347,376,240]
[null,81,773,487,544,385,411,268]
[null,82,844,538,591,427,449,298]
[null,83,921,595,643,473,490,332]
[null,84,1005,656,699,524,535,370]
[null,85,1096,725,759,580,585,413]
[null,86,1195,799,824,643,639,461]
[null,87,1302,882,895,712,699,515]
[null,88,1417,972,973,790,763,576]
[null,89,1541,1070,1060,875,830,644]
[null,90,1675,1178,1160,973,907,720]
[null,91,1820,1296,1276,1090,996,804]
[null,92,1974,1424,1391,1235,1085,898]
[null,93,2140,1564,1517,1375,1181,1001]
[null,94,2317,1716,1653,1532,1286,1115]
[null,95,2505,1880,1802,1707,1401,1241]
[null,96,2705,2057,1965,1902,1526,1380]
[null,97,2916,2249,2142,2119,1662,1533]
[null,98,3139,2454,2335,2360,1810,1700]

{"sheet":"PV","index":30,"n_rows":399,"n_cols":57,"rows_kept":399,"cut":false,"hidden":true,"merged":[]}
["BNLTRN1","PAY_YEAR","SEX","AGE","GP",null,"BNLTRU1","PAY_YEAR","SEX","AGE","GP",null,"ACCNTR1","PAY_YEAR","SEX","AGE","GP",null,"ACCNTR2","PAY_YEAR","SEX","AGE","GP",null,"ACCNTR3","PAY_YEAR","SEX","AGE","GP",null,"ADDNTR1","AGE","Male","Female",null,null,"DPAA",null,null,null,null,null,"單位：每萬元保額之年繳保費",null,"ML",null,null,null,null,null,"單位：元",null,"ADDNTR2","PAY_YEAR","SEX","AGE","GP"]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B2))&B2&\"S\"&C2&\"A\"&REPT(\"0\",2-LEN(D2))&D2","v":"P06S1A15"},6,1,15,11,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H2))&H2&\"S\"&I2&\"A\"&REPT(\"0\",2-LEN(J2))&J2","v":"P06S1A15"},6,1,15,11,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(N2))&N2&\"S\"&O2&\"A\"&REPT(\"0\",2-LEN(P2))&P2","v":"P10S1A01"},10,1,1,390,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(T2))&T2&\"S\"&U2&\"A\"&REPT(\"0\",2-LEN(V2))&V2","v":"P01S1A00"},1,1,0,4,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(Z2))&Z2&\"S\"&AA2&\"A\"&REPT(\"0\",2-LEN(AB2))&AB2","v":"P01S1A00"},1,1,0,32,null,null,"0",170,155,null,null,"保險年齡\\職業類別","一","二","三","四","五","六",null,"計劃\\職業等級","一","二","三","四","五","六",null,{"$f":"\"P\"&REPT(\"0\",2-LEN(BB2))&BB2&\"S\"&BC2&\"A\"&REPT(\"0\",2-LEN(BD2))&BD2","v":"P01S1A00"},1,1,0,9]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B3))&B3&\"S\"&C3&\"A\"&REPT(\"0\",2-LEN(D3))&D3","v":"P06S1A16"},6,1,16,11,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H3))&H3&\"S\"&I3&\"A\"&REPT(\"0\",2-LEN(J3))&J3","v":"P06S1A16"},6,1,16,11,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(N3))&N3&\"S\"&O3&\"A\"&REPT(\"0\",2-LEN(P3))&P3","v":"P10S1A02"},10,1,2,375,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(T3))&T3&\"S\"&U3&\"A\"&REPT(\"0\",2-LEN(V3))&V3","v":"P01S1A01"},1,1,1,4,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(Z3))&Z3&\"S\"&AA3&\"A\"&REPT(\"0\",2-LEN(AB3))&AB3","v":"P01S1A01"},1,1,1,29,null,null,"1",147,134,null,1,"14歲以下",8.1,10.1,12.2,18.2,28.4,36.5,null,"ML-5",360,450,540,810,1260,1620,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(BB3))&BB3&\"S\"&BC3&\"A\"&REPT(\"0\",2-LEN(BD3))&BD3","v":"P01S1A01"},1,1,1,8]
["P06S1A17",6,1,17,11,null,"P06S1A17",6,1,17,11,null,"P10S1A03",10,1,3,360,null,"P01S1A02",1,1,2,4,null,"P01S1A02",1,1,2,25,null,null,"2",130,117,null,2,"15歲",8.1,10.1,12.2,18.2,28.4,36.5,null,"ML-10",720,900,1080,1620,2520,3240,null,"P01S1A02",1,1,2,8]
["P06S1A18",6,1,18,11,null,"P06S1A18",6,1,18,11,null,"P10S1A04",10,1,4,346,null,"P01S1A03",1,1,3,4,null,"P01S1A03",1,1,3,22,null,null,"3",112,101,null,3,"16歲以上",8.1,10.1,12.2,18.2,28.4,36.5,null,"ML-15",1080,1350,1620,2430,3780,4860,null,"P01S1A03",1,1,3,6]
["P06S1A19",6,1,19,11,null,"P06S1A19",6,1,19,11,null,"P10S1A05",10,1,5,332,null,"P01S1A04",1,1,4,4,null,"P01S1A04",1,1,4,19,null,null,"4",98,88,null,null,null,null,null,null,null,null,null,null,"ML-20",1440,1800,2160,3240,5040,6480,null,"P01S1A04",1,1,4,6]
["P06S1A20",6,1,20,11,null,"P06S1A20",6,1,20,11,null,"P10S1A06",10,1,6,319,null,"P01S1A05",1,1,5,5,null,"P01S1A05",1,1,5,17,null,null,"5",86,75,null,null,null,null,null,null,null,null,null,null,"ML-25",1800,2250,2700,4050,6300,8100,null,"P01S1A05",1,1,5,6]
["P06S1A21",6,1,21,11,null,"P06S1A21",6,1,21,11,null,"P10S1A07",10,1,7,307,null,"P01S1A06",1,1,6,5,null,"P01S1A06",1,1,6,15,null,null,"6",75,66,null,null,null,null,null,null,null,null,null,null,"ML-30",2160,2700,3240,4860,7560,9720,null,"P01S1A06",1,1,6,5]
["P06S1A22",6,1,22,12,null,"P06S1A22",6,1,22,12,null,"P10S1A08",10,1,8,294,null,"P01S1A07",1,1,7,5,null,"P01S1A07",1,1,7,14,null,null,"7",66,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A07",1,1,7,5]
["P06S1A23",6,1,23,12,null,"P06S1A23",6,1,23,12,null,"P10S1A09",10,1,9,282,null,"P01S1A08",1,1,8,5,null,"P01S1A08",1,1,8,14,null,null,"8",67,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A08",1,1,8,5]
["P06S1A24",6,1,24,12,null,"P06S1A24",6,1,24,12,null,"P10S1A10",10,1,10,269,null,"P01S1A09",1,1,9,5,null,"P01S1A09",1,1,9,14,null,null,"9",69,62,null,null,null,null,null,null,null,null,null,null,"MT",null,null,null,null,null,"單位：元",null,"P01S1A09",1,1,9,5]
["P06S1A25",6,1,25,12,null,"P06S1A25",6,1,25,12,null,"P10S1A11",10,1,11,257,null,"P01S1A10",1,1,10,5,null,"P01S1A10",1,1,10,15,null,null,"10",72,64,null,null,null,null,null,null,null,null,null,null,"職業等級","一","二","三","四","五","六",null,"P01S1A10",1,1,10,5]
["P06S1A26",6,1,26,12,null,"P06S1A26",6,1,26,12,null,"P10S1A12",10,1,12,244,null,"P01S1A11",1,1,11,5,null,"P01S1A11",1,1,11,16,null,null,"11",74,67,null,null,null,null,null,null,null,null,null,null,"3萬元",352,440,528,792,1232,1584,null,"P01S1A11",1,1,11,5]
["P06S1A27",6,1,27,12,null,"P06S1A27",6,1,27,12,null,"P10S1A13",10,1,13,232,null,"P01S1A12",1,1,12,6,null,"P01S1A12",1,1,12,17,null,null,"12",77,70,null,null,null,null,null,null,null,null,null,null,"3萬以上(每萬元)",62,78,93,140,217,279,null,"P01S1A12",1,1,12,5]
["P06S1A28",6,1,28,12,null,"P06S1A28",6,1,28,12,null,"P10S1A14",10,1,14,219,null,"P01S1A13",1,1,13,6,null,"P01S1A13",1,1,13,18,null,null,"13",83,75,null,null,null,null,null,null,null,null,null,null,"註：MT最低投保金額3萬元",null,null,null,null,null,null,null,"P01S1A13",1,1,13,6]
["P06S1A29",6,1,29,12,null,"P06S1A29",6,1,29,12,null,"P10S1A15",10,1,15,205,null,"P01S1A14",1,1,14,6,null,"P01S1A14",1,1,14,20,null,null,"14",90,78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A14",1,1,14,6]
["P06S1A30",6,1,30,12,null,"P06S1A30",6,1,30,12,null,"P10S2A01",10,2,1,351,null,"P01S1A15",1,1,15,7,null,"P01S1A15",1,1,15,22,null,null,"15",96,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A15",1,1,15,6]
["P06S1A31",6,1,31,13,null,"P06S1A31",6,1,31,13,null,"P10S2A02",10,2,2,337,null,"P01S1A16",1,1,16,7,null,"P01S1A16",1,1,16,24,null,null,"16",106,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A16",1,1,16,6]
["P06S1A32",6,1,32,14,null,"P06S1A32",6,1,32,14,null,"P10S2A03",10,2,3,323,null,"P01S1A17",1,1,17,7,null,"P01S1A17",1,1,17,27,null,null,"17",114,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A17",1,1,17,6]
["P06S1A33",6,1,33,15,null,"P06S1A33",6,1,33,15,null,"P10S2A04",10,2,4,311,null,"P01S1A18",1,1,18,7,null,"P01S1A18",1,1,18,28,null,null,"18",118,104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A18",1,1,18,8]
["P06S1A34",6,1,34,16,null,"P06S1A34",6,1,34,16,null,"P10S2A05",10,2,5,299,null,"P01S1A19",1,1,19,7,null,"P01S1A19",1,1,19,30,null,null,"19",125,114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A19",1,1,19,8]
["P06S1A35",6,1,35,18,null,"P06S1A35",6,1,35,18,null,"P10S2A06",10,2,6,289,null,"P01S1A20",1,1,20,8,null,"P01S1A20",1,1,20,34,null,null,"20",131,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A20",1,1,20,8]
["P06S1A36",6,1,36,19,null,"P06S1A36",6,1,36,19,null,"P10S2A07",10,2,7,279,null,"P01S1A21",1,1,21,8,null,"P01S1A21",1,1,21,36,null,null,"21",138,136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A21",1,1,21,9]
["P06S1A37",6,1,37,22,null,"P06S1A37",6,1,37,22,null,"P10S2A08",10,2,8,270,null,"P01S1A22",1,1,22,8,null,"P01S1A22",1,1,22,38,null,null,"22",144,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A22",1,1,22,9]
["P06S1A38",6,1,38,23,null,"P06S1A38",6,1,38,23,null,"P10S2A09",10,2,9,260,null,"P01S1A23",1,1,23,8,null,"P01S1A23",1,1,23,41,null,null,"23",157,168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A23",1,1,23,9]
["P06S1A39",6,1,39,25,null,"P06S1A39",6,1,39,25,null,"P10S2A10",10,2,10,251,null,"P01S1A24",1,1,24,8,null,"P01S1A24",1,1,24,45,null,null,"24",171,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A24",1,1,24,10]
["P06S1A40",6,1,40,28,null,"P06S1A40",6,1,40,28,null,"P10S2A11",10,2,11,242,null,"P01S1A25",1,1,25,10,null,"P01S1A25",1,1,25,48,null,null,"25",187,216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A25",1,1,25,10]
["P06S1A41",6,1,41,29,null,"P06S1A41",6,1,41,29,null,"P10S2A12",10,2,12,233,null,"P01S1A26",1,1,26,10,null,"P01S1A26",1,1,26,52,null,null,"26",203,243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A26",1,1,26,11]
["P06S1A42",6,1,42,31,null,"P06S1A42",6,1,42,31,null,"P10S2A13",10,2,13,223,null,"P01S1A27",1,1,27,10,null,"P01S1A27",1,1,27,57,null,null,"27",222,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A27",1,1,27,13]
["P06S1A43",6,1,43,34,null,"P06S1A43",6,1,43,34,null,"P10S2A14",10,2,14,213,null,"P01S1A28",1,1,28,10,null,"P01S1A28",1,1,28,64,null,null,"28",259,309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A28",1,1,28,14]
["P06S1A44",6,1,44,36,null,"P06S1A44",6,1,44,36,null,"P10S2A15",10,2,15,202,null,"P01S1A29",1,1,29,10,null,"P01S1A29",1,1,29,72,null,null,"29",301,349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A29",1,1,29,15]
["P06S1A45",6,1,45,40,null,"P06S1A45",6,1,45,40,null,null,null,null,null,null,null,"P01S1A30",1,1,30,16,null,"P01S1A30",1,1,30,79,null,null,"30",350,392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A30",1,1,30,18]
["P06S1A46",6,1,46,42,null,"P06S1A46",6,1,46,42,null,null,null,null,null,null,null,"P01S1A31",1,1,31,16,null,"P01S1A31",1,1,31,89,null,null,"31",408,442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A31",1,1,31,19]
["P06S1A47",6,1,47,44,null,"P06S1A47",6,1,47,44,null,null,null,null,null,null,null,"P01S1A32",1,1,32,16,null,"P01S1A32",1,1,32,101,null,null,"32",475,499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A32",1,1,32,21]
["P06S1A48",6,1,48,48,null,"P06S1A48",6,1,48,48,null,null,null,null,null,null,null,"P01S1A33",1,1,33,17,null,"P01S1A33",1,1,33,115,null,null,"33",549,554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A33",1,1,33,25]
["P06S1A49",6,1,49,52,null,"P06S1A49",6,1,49,52,null,null,null,null,null,null,null,"P01S1A34",1,1,34,17,null,"P01S1A34",1,1,34,131,null,null,"34",634,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A34",1,1,34,28]
["P06S1A50",6,1,50,59,null,"P06S1A50",6,1,50,59,null,null,null,null,null,null,null,"P01S1A35",1,1,35,26,null,"P01S1A35",1,1,35,158,null,null,"35",731,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A35",1,1,35,31]
["P06S1A51",6,1,51,65,null,"P06S1A51",6,1,51,65,null,null,null,null,null,null,null,"P01S1A36",1,1,36,27,null,"P01S1A36",1,1,36,180,null,null,"36",845,762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A36",1,1,36,36]
["P06S1A52",6,1,52,71,null,"P06S1A52",6,1,52,71,null,null,null,null,null,null,null,"P01S1A37",1,1,37,27,null,"P01S1A37",1,1,37,205,null,null,"37",976,848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A37",1,1,37,41]
["P06S1A53",6,1,53,77,null,"P06S1A53",6,1,53,77,null,null,null,null,null,null,null,"P01S1A38",1,1,38,28,null,"P01S1A38",1,1,38,233,null,null,"38",1090,944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A38",1,1,38,46]
["P06S1A54",6,1,54,83,null,"P06S1A54",6,1,54,83,null,null,null,null,null,null,null,"P01S1A39",1,1,39,28,null,"P01S1A39",1,1,39,264,null,null,"39",1219,1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A39",1,1,39,51]
["P06S1A55",6,1,55,90,null,"P06S1A55",6,1,55,90,null,null,null,null,null,null,null,"P01S1A40",1,1,40,46,null,"P01S1A40",1,1,40,269,null,null,"40",1362,1173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A40",1,1,40,58]
["P06S1A56",6,1,56,99,null,"P06S1A56",6,1,56,99,null,null,null,null,null,null,null,"P01S1A41",1,1,41,47,null,"P01S1A41",1,1,41,306,null,null,"41",1522,1307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A41",1,1,41,65]
["P06S1A57",6,1,57,107,null,"P06S1A57",6,1,57,107,null,null,null,null,null,null,null,"P01S1A42",1,1,42,47,null,"P01S1A42",1,1,42,347,null,null,"42",1701,1458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A42",1,1,42,74]
["P06S1A58",6,1,58,117,null,"P06S1A58",6,1,58,117,null,null,null,null,null,null,null,"P01S1A43",1,1,43,48,null,"P01S1A43",1,1,43,381,null,null,"43",1862,1574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A43",1,1,43,80]
["P06S1A59",6,1,59,128,null,"P06S1A59",6,1,59,128,null,null,null,null,null,null,null,"P01S1A44",1,1,44,48,null,"P01S1A44",1,1,44,418,null,null,"44",2040,1702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A44",1,1,44,88]
["P06S1A60",6,1,60,140,null,"P06S1A60",6,1,60,140,null,null,null,null,null,null,null,"P01S1A45",1,1,45,73,null,"P01S1A45",1,1,45,468,null,null,"45",2235,1840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A45",1,1,45,96]
["P06S1A61",6,1,61,153,null,"P06S1A61",6,1,61,153,null,null,null,null,null,null,null,"P01S1A46",1,1,46,74,null,"P01S1A46",1,1,46,514,null,null,"46",2451,1989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A46",1,1,46,105]
["P06S1A62",6,1,62,167,null,"P06S1A62",6,1,62,167,null,null,null,null,null,null,null,"P01S1A47",1,1,47,75,null,"P01S1A47",1,1,47,565,null,null,"47",2686,2150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A47",1,1,47,115]
["P06S1A63",6,1,63,183,null,"P06S1A63",6,1,63,183,null,null,null,null,null,null,null,"P01S1A48",1,1,48,75,null,"P01S1A48",1,1,48,613,null,null,"48",2920,2280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A48",1,1,48,124]
["P06S1A64",6,1,64,200,null,"P06S1A64",6,1,64,200,null,null,null,null,null,null,null,"P01S1A49",1,1,49,76,null,"P01S1A49",1,1,49,655,null,null,"49",3173,2418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A49",1,1,49,134]
["P06S1A65",6,1,65,222,null,"P06S1A65",6,1,65,222,null,null,null,null,null,null,null,"P01S1A50",1,1,50,111,null,"P01S1A50",1,1,50,706,null,null,"50",3450,2563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A50",1,1,50,145]
["P06S2A15",6,2,15,3,null,"P06S2A15",6,2,15,3,null,null,null,null,null,null,null,"P01S1A51",1,1,51,112,null,"P01S1A51",1,1,51,760,null,null,"51",3749,2720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A51",1,1,51,158]
["P06S2A16",6,2,16,4,null,"P06S2A16",6,2,16,4,null,null,null,null,null,null,null,"P01S1A52",1,1,52,112,null,"P01S1A52",1,1,52,818,null,null,"52",4072,2886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A52",1,1,52,171]
["P06S2A17",6,2,17,4,null,"P06S2A17",6,2,17,4,null,null,null,null,null,null,null,"P01S1A53",1,1,53,113,null,"P01S1A53",1,1,53,862,null,null,"53",4381,3048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A53",1,1,53,183]
["P06S2A18",6,2,18,4,null,"P06S2A18",6,2,18,4,null,null,null,null,null,null,null,"P01S1A54",1,1,54,114,null,"P01S1A54",1,1,54,908,null,null,"54",4714,3221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A54",1,1,54,195]
["P06S2A19",6,2,19,4,null,"P06S2A19",6,2,19,4,null,null,null,null,null,null,null,"P01S1A55",1,1,55,158,null,"P01S1A55",1,1,55,957,null,null,"55",5074,3403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A55",1,1,55,208]
["P06S2A20",6,2,20,4,null,"P06S2A20",6,2,20,4,null,null,null,null,null,null,null,"P01S1A56",1,1,56,159,null,"P01S1A56",1,1,56,1008,null,null,"56",5461,3598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A56",1,1,56,223]
["P06S2A21",6,2,21,4,null,"P06S2A21",6,2,21,4,null,null,null,null,null,null,null,"P01S1A57",1,1,57,160,null,"P01S1A57",1,1,57,1061,null,null,"57",5880,3805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A57",1,1,57,238]
["P06S2A22",6,2,22,4,null,"P06S2A22",6,2,22,4,null,null,null,null,null,null,null,"P01S1A58",1,1,58,161,null,"P01S1A58",1,1,58,1121,null,null,"58",6270,4016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A58",1,1,58,253]
["P06S2A23",6,2,23,4,null,"P06S2A23",6,2,23,4,null,null,null,null,null,null,null,"P01S1A59",1,1,59,162,null,"P01S1A59",1,1,59,1185,null,null,"59",6688,4243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A59",1,1,59,268]
["P06S2A24",6,2,24,5,null,"P06S2A24",6,2,24,5,null,null,null,null,null,null,null,"P01S1A60",1,1,60,219,null,"P01S1A60",1,1,60,1252,null,null,"60",7134,4486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A60",1,1,60,284]
["P06S2A25",6,2,25,5,null,"P06S2A25",6,2,25,5,null,null,null,null,null,null,null,"P01S1A61",1,1,61,220,null,"P01S1A61",1,1,61,1323,null,null,"61",7611,4749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A61",1,1,61,301]
["P06S2A26",6,2,26,6,null,"P06S2A26",6,2,26,6,null,null,null,null,null,null,null,"P01S1A62",1,1,62,222,null,"P01S1A62",1,1,62,1398,null,null,"62",8120,5032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A62",1,1,62,320]
["P06S2A27",6,2,27,6,null,"P06S2A27",6,2,27,6,null,null,null,null,null,null,null,"P01S1A63",1,1,63,223,null,"P01S1A63",1,1,63,1469,null,null,"63",8619,5323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A63",1,1,63,340]
["P06S2A28",6,2,28,7,null,"P06S2A28",6,2,28,7,null,null,null,null,null,null,null,"P01S1A64",1,1,64,225,null,"P01S1A64",1,1,64,1544,null,null,"64",9149,5632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A64",1,1,64,360]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B67))&B67&\"S\"&C67&\"A\"&REPT(\"0\",2-LEN(D67))&D67","v":"P06S2A29"},6,2,29,7,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H67))&H67&\"S\"&I67&\"A\"&REPT(\"0\",2-LEN(J67))&J67","v":"P06S2A29"},6,2,29,7,null,null,null,null,null,null,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(T67))&T67&\"S\"&U67&\"A\"&REPT(\"0\",2-LEN(V67))&V67","v":"P01S1A65"},1,1,65,288,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(Z67))&Z67&\"S\"&AA67&\"A\"&REPT(\"0\",2-LEN(AB67))&AB67","v":"P01S1A65"},1,1,65,1625,null,null,"65",9712,5962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(BB67))&BB67&\"S\"&BC67&\"A\"&REPT(\"0\",2-LEN(BD67))&BD67","v":"P01S1A65"},1,1,65,383]
["P06S2A30",6,2,30,8,null,"P06S2A30",6,2,30,8,null,null,null,null,null,null,null,"P01S1A66",1,1,66,290,null,"P01S1A66",1,1,66,1710,null,null,"66",10312,6314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A66",1,1,66,406]
["P06S2A31",6,2,31,8,null,"P06S2A31",6,2,31,8,null,null,null,null,null,null,null,"P01S1A67",1,1,67,292,null,"P01S1A67",1,1,67,1799,null,null,"67",10947,6690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A67",1,1,67,433]
["P06S2A32",6,2,32,9,null,"P06S2A32",6,2,32,9,null,null,null,null,null,null,null,"P01S1A68",1,1,68,293,null,"P01S1A68",1,1,68,1891,null,null,"68",11571,7098,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A68",1,1,68,458]
["P06S2A33",6,2,33,9,null,"P06S2A33",6,2,33,9,null,null,null,null,null,null,null,"P01S1A69",1,1,69,295,null,"P01S1A69",1,1,69,1987,null,null,"69",12230,7534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A69",1,1,69,484]
["P06S2A34",6,2,34,9,null,"P06S2A34",6,2,34,9,null,null,null,null,null,null,null,"P01S1A70",1,1,70,400,null,"P01S1A70",1,1,70,2088,null,null,"70",12926,8005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A70",1,1,70,519]
["P06S2A35",6,2,35,10,null,"P06S2A35",6,2,35,10,null,null,null,null,null,null,null,"P01S1A71",1,1,71,402,null,"P01S1A71",1,1,71,2193,null,null,"71",13662,8509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A71",1,1,71,554]
["P06S2A36",6,2,36,11,null,"P06S2A36",6,2,36,11,null,null,null,null,null,null,null,"P01S1A72",1,1,72,404,null,"P01S1A72",1,1,72,2305,null,null,"72",14442,9050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A72",1,1,72,585]
["P06S2A37",6,2,37,12,null,"P06S2A37",6,2,37,12,null,null,null,null,null,null,null,"P01S1A73",1,1,73,406,null,"P01S1A73",1,1,73,2380,null,null,"73",15034,9458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A73",1,1,73,613]
["P06S2A38",6,2,38,13,null,"P06S2A38",6,2,38,13,null,null,null,null,null,null,null,"P01S1A74",1,1,74,408,null,"P01S1A74",1,1,74,2424,null,null,"74",15650,9886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A74",1,1,74,640]
["P06S2A39",6,2,39,15,null,"P06S2A39",6,2,39,15,null,null,null,null,null,null,null,"P01S1A75",1,1,75,471,null,"P01S1A75",1,1,75,2469,null,null,"75",16293,10339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A75",1,1,75,670]
["P06S2A40",6,2,40,17,null,"P06S2A40",6,2,40,17,null,null,null,null,null,null,null,"P01S1A76",1,1,76,473,null,"P01S1A76",1,1,76,2549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A76",1,1,76,701]
["P06S2A41",6,2,41,18,null,"P06S2A41",6,2,41,18,null,null,null,null,null,null,null,"P01S1A77",1,1,77,475,null,"P01S1A77",1,1,77,2631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A77",1,1,77,735]
["P06S2A42",6,2,42,20,null,"P06S2A42",6,2,42,20,null,null,null,null,null,null,null,"P01S1A78",1,1,78,476,null,"P01S1A78",1,1,78,2656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A78",1,1,78,756]
["P06S2A43",6,2,43,22,null,"P06S2A43",6,2,43,22,null,null,null,null,null,null,null,"P01S1A79",1,1,79,478,null,"P01S1A79",1,1,79,2680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A79",1,1,79,778]
["P06S2A44",6,2,44,25,null,"P06S2A44",6,2,44,25,null,null,null,null,null,null,null,"P01S1A80",1,1,80,539,null,"P01S1A80",1,1,80,2704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A80",1,1,80,805]
["P06S2A45",6,2,45,26,null,"P06S2A45",6,2,45,26,null,null,null,null,null,null,null,"P01S1A81",1,1,81,540,null,"P01S1A81",1,1,81,2728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A81",1,1,81,834]
["P06S2A46",6,2,46,28,null,"P06S2A46",6,2,46,28,null,null,null,null,null,null,null,"P01S1A82",1,1,82,540,null,"P01S1A82",1,1,82,2775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A82",1,1,82,861]
["P06S2A47",6,2,47,29,null,"P06S2A47",6,2,47,29,null,null,null,null,null,null,null,"P01S1A83",1,1,83,541,null,"P01S1A83",1,1,83,2762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A83",1,1,83,880]
["P06S2A48",6,2,48,31,null,"P06S2A48",6,2,48,31,null,null,null,null,null,null,null,"P01S1A84",1,1,84,540,null,"P01S1A84",1,1,84,2749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A84",1,1,84,901]
["P06S2A49",6,2,49,32,null,"P06S2A49",6,2,49,32,null,null,null,null,null,null,null,"P01S1A85",1,1,85,536,null,"P01S1A85",1,1,85,2737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S1A85",1,1,85,925]
["P06S2A50",6,2,50,34,null,"P06S2A50",6,2,50,34,null,null,null,null,null,null,null,"P01S2A00",1,2,0,3,null,"P01S2A00",1,2,0,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A00",1,2,0,10]
["P06S2A51",6,2,51,37,null,"P06S2A51",6,2,51,37,null,null,null,null,null,null,null,"P01S2A01",1,2,1,3,null,"P01S2A01",1,2,1,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A01",1,2,1,9]
["P06S2A52",6,2,52,40,null,"P06S2A52",6,2,52,40,null,null,null,null,null,null,null,"P01S2A02",1,2,2,3,null,"P01S2A02",1,2,2,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A02",1,2,2,8]
["P06S2A53",6,2,53,43,null,"P06S2A53",6,2,53,43,null,null,null,null,null,null,null,"P01S2A03",1,2,3,3,null,"P01S2A03",1,2,3,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A03",1,2,3,8]
["P06S2A54",6,2,54,45,null,"P06S2A54",6,2,54,45,null,null,null,null,null,null,null,"P01S2A04",1,2,4,3,null,"P01S2A04",1,2,4,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A04",1,2,4,6]
["P06S2A55",6,2,55,48,null,"P06S2A55",6,2,55,48,null,null,null,null,null,null,null,"P01S2A05",1,2,5,5,null,"P01S2A05",1,2,5,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A05",1,2,5,6]
["P06S2A56",6,2,56,50,null,"P06S2A56",6,2,56,50,null,null,null,null,null,null,null,"P01S2A06",1,2,6,5,null,"P01S2A06",1,2,6,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A06",1,2,6,5]
["P06S2A57",6,2,57,53,null,"P06S2A57",6,2,57,53,null,null,null,null,null,null,null,"P01S2A07",1,2,7,5,null,"P01S2A07",1,2,7,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A07",1,2,7,5]
["P06S2A58",6,2,58,57,null,"P06S2A58",6,2,58,57,null,null,null,null,null,null,null,"P01S2A08",1,2,8,5,null,"P01S2A08",1,2,8,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A08",1,2,8,5]
["P06S2A59",6,2,59,63,null,"P06S2A59",6,2,59,63,null,null,null,null,null,null,null,"P01S2A09",1,2,9,5,null,"P01S2A09",1,2,9,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A09",1,2,9,5]
["P06S2A60",6,2,60,71,null,"P06S2A60",6,2,60,71,null,null,null,null,null,null,null,"P01S2A10",1,2,10,5,null,"P01S2A10",1,2,10,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A10",1,2,10,5]
["P06S2A61",6,2,61,79,null,"P06S2A61",6,2,61,79,null,null,null,null,null,null,null,"P01S2A11",1,2,11,5,null,"P01S2A11",1,2,11,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A11",1,2,11,5]
["P06S2A62",6,2,62,89,null,"P06S2A62",6,2,62,89,null,null,null,null,null,null,null,"P01S2A12",1,2,12,5,null,"P01S2A12",1,2,12,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A12",1,2,12,5]
["P06S2A63",6,2,63,99,null,"P06S2A63",6,2,63,99,null,null,null,null,null,null,null,"P01S2A13",1,2,13,5,null,"P01S2A13",1,2,13,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A13",1,2,13,5]
["P06S2A64",6,2,64,110,null,"P06S2A64",6,2,64,110,null,null,null,null,null,null,null,"P01S2A14",1,2,14,5,null,"P01S2A14",1,2,14,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A14",1,2,14,5]
["P06S2A65",6,2,65,120,null,"P06S2A65",6,2,65,120,null,null,null,null,null,null,null,"P01S2A15",1,2,15,7,null,"P01S2A15",1,2,15,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A15",1,2,15,6]
["P10S1A15",10,1,15,12,null,"P10S1A15",10,1,15,12,null,null,null,null,null,null,null,"P01S2A16",1,2,16,7,null,"P01S2A16",1,2,16,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A16",1,2,16,6]
["P10S1A16",10,1,16,12,null,"P10S1A16",10,1,16,12,null,null,null,null,null,null,null,"P01S2A17",1,2,17,7,null,"P01S2A17",1,2,17,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A17",1,2,17,6]
["P10S1A17",10,1,17,12,null,"P10S1A17",10,1,17,12,null,null,null,null,null,null,null,"P01S2A18",1,2,18,7,null,"P01S2A18",1,2,18,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A18",1,2,18,8]
["P10S1A18",10,1,18,12,null,"P10S1A18",10,1,18,12,null,null,null,null,null,null,null,"P01S2A19",1,2,19,7,null,"P01S2A19",1,2,19,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A19",1,2,19,8]
["P10S1A19",10,1,19,12,null,"P10S1A19",10,1,19,12,null,null,null,null,null,null,null,"P01S2A20",1,2,20,9,null,"P01S2A20",1,2,20,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A20",1,2,20,8]
["P10S1A20",10,1,20,12,null,"P10S1A20",10,1,20,12,null,null,null,null,null,null,null,"P01S2A21",1,2,21,9,null,"P01S2A21",1,2,21,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A21",1,2,21,9]
["P10S1A21",10,1,21,12,null,"P10S1A21",10,1,21,12,null,null,null,null,null,null,null,"P01S2A22",1,2,22,9,null,"P01S2A22",1,2,22,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A22",1,2,22,9]
["P10S1A22",10,1,22,12,null,"P10S1A22",10,1,22,12,null,null,null,null,null,null,null,"P01S2A23",1,2,23,10,null,"P01S2A23",1,2,23,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A23",1,2,23,10]
["P10S1A23",10,1,23,12,null,"P10S1A23",10,1,23,12,null,null,null,null,null,null,null,"P01S2A24",1,2,24,10,null,"P01S2A24",1,2,24,61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A24",1,2,24,11]
["P10S1A24",10,1,24,12,null,"P10S1A24",10,1,24,12,null,null,null,null,null,null,null,"P01S2A25",1,2,25,16,null,"P01S2A25",1,2,25,92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A25",1,2,25,13]
["P10S1A25",10,1,25,12,null,"P10S1A25",10,1,25,12,null,null,null,null,null,null,null,"P01S2A26",1,2,26,16,null,"P01S2A26",1,2,26,104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A26",1,2,26,14]
["P10S1A26",10,1,26,12,null,"P10S1A26",10,1,26,12,null,null,null,null,null,null,null,"P01S2A27",1,2,27,16,null,"P01S2A27",1,2,27,118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A27",1,2,27,15]
["P10S1A27",10,1,27,12,null,"P10S1A27",10,1,27,12,null,null,null,null,null,null,null,"P01S2A28",1,2,28,17,null,"P01S2A28",1,2,28,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A28",1,2,28,16]
["P10S1A28",10,1,28,12,null,"P10S1A28",10,1,28,12,null,null,null,null,null,null,null,"P01S2A29",1,2,29,17,null,"P01S2A29",1,2,29,152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A29",1,2,29,19]
["P10S1A29",10,1,29,13,null,"P10S1A29",10,1,29,13,null,null,null,null,null,null,null,"P01S2A30",1,2,30,28,null,"P01S2A30",1,2,30,173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A30",1,2,30,21]
["P10S1A30",10,1,30,14,null,"P10S1A30",10,1,30,14,null,null,null,null,null,null,null,"P01S2A31",1,2,31,28,null,"P01S2A31",1,2,31,196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A31",1,2,31,24]
["P10S1A31",10,1,31,15,null,"P10S1A31",10,1,31,15,null,null,null,null,null,null,null,"P01S2A32",1,2,32,29,null,"P01S2A32",1,2,32,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A32",1,2,32,26]
["P10S1A32",10,1,32,16,null,"P10S1A32",10,1,32,16,null,null,null,null,null,null,null,"P01S2A33",1,2,33,29,null,"P01S2A33",1,2,33,247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A33",1,2,33,29]
["P10S1A33",10,1,33,18,null,"P10S1A33",10,1,33,18,null,null,null,null,null,null,null,"P01S2A34",1,2,34,29,null,"P01S2A34",1,2,34,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A34",1,2,34,31]
["P10S1A34",10,1,34,19,null,"P10S1A34",10,1,34,19,null,null,null,null,null,null,null,"P01S2A35",1,2,35,47,null,"P01S2A35",1,2,35,287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A35",1,2,35,35]
["P10S1A35",10,1,35,22,null,"P10S1A35",10,1,35,22,null,null,null,null,null,null,null,"P01S2A36",1,2,36,48,null,"P01S2A36",1,2,36,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A36",1,2,36,39]
["P10S1A36",10,1,36,24,null,"P10S1A36",10,1,36,24,null,null,null,null,null,null,null,"P01S2A37",1,2,37,48,null,"P01S2A37",1,2,37,356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A37",1,2,37,44]
["P10S1A37",10,1,37,25,null,"P10S1A37",10,1,37,25,null,null,null,null,null,null,null,"P01S2A38",1,2,38,49,null,"P01S2A38",1,2,38,391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A38",1,2,38,48]
["P10S1A38",10,1,38,28,null,"P10S1A38",10,1,38,28,null,null,null,null,null,null,null,"P01S2A39",1,2,39,49,null,"P01S2A39",1,2,39,430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A39",1,2,39,51]
["P10S1A39",10,1,39,29,null,"P10S1A39",10,1,39,29,null,null,null,null,null,null,null,"P01S2A40",1,2,40,81,null,"P01S2A40",1,2,40,498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A40",1,2,40,58]
["P10S1A40",10,1,40,32,null,"P10S1A40",10,1,40,32,null,null,null,null,null,null,null,"P01S2A41",1,2,41,82,null,"P01S2A41",1,2,41,548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A41",1,2,41,63]
["P10S1A41",10,1,41,33,null,"P10S1A41",10,1,41,33,null,null,null,null,null,null,null,"P01S2A42",1,2,42,82,null,"P01S2A42",1,2,42,602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A42",1,2,42,69]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B131))&B131&\"S\"&C131&\"A\"&REPT(\"0\",2-LEN(D131))&D131","v":"P10S1A42"},10,1,42,35,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H131))&H131&\"S\"&I131&\"A\"&REPT(\"0\",2-LEN(J131))&J131","v":"P10S1A42"},10,1,42,35,null,null,null,null,null,null,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(T131))&T131&\"S\"&U131&\"A\"&REPT(\"0\",2-LEN(V131))&V131","v":"P01S2A43"},1,2,43,83,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(Z131))&Z131&\"S\"&AA131&\"A\"&REPT(\"0\",2-LEN(AB131))&AB131","v":"P01S2A43"},1,2,43,653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(BB131))&BB131&\"S\"&BC131&\"A\"&REPT(\"0\",2-LEN(BD131))&BD131","v":"P01S2A43"},1,2,43,75]
["P10S1A43",10,1,43,39,null,"P10S1A43",10,1,43,39,null,null,null,null,null,null,null,"P01S2A44",1,2,44,83,null,"P01S2A44",1,2,44,709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A44",1,2,44,81]
["P10S1A44",10,1,44,41,null,"P10S1A44",10,1,44,41,null,null,null,null,null,null,null,"P01S2A45",1,2,45,133,null,"P01S2A45",1,2,45,779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A45",1,2,45,88]
["P10S1A45",10,1,45,44,null,"P10S1A45",10,1,45,44,null,null,null,null,null,null,null,"P01S2A46",1,2,46,133,null,"P01S2A46",1,2,46,845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A46",1,2,46,95]
["P10S1A46",10,1,46,48,null,"P10S1A46",10,1,46,48,null,null,null,null,null,null,null,"P01S2A47",1,2,47,134,null,"P01S2A47",1,2,47,917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A47",1,2,47,104]
["P10S1A47",10,1,47,52,null,"P10S1A47",10,1,47,52,null,null,null,null,null,null,null,"P01S2A48",1,2,48,134,null,"P01S2A48",1,2,48,958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A48",1,2,48,109]
["P10S1A48",10,1,48,56,null,"P10S1A48",10,1,48,56,null,null,null,null,null,null,null,"P01S2A49",1,2,49,135,null,"P01S2A49",1,2,49,1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A49",1,2,49,114]
["P10S1A49",10,1,49,61,null,"P10S1A49",10,1,49,61,null,null,null,null,null,null,null,"P01S2A50",1,2,50,177,null,"P01S2A50",1,2,50,1013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A50",1,2,50,120]
["P10S1A50",10,1,50,69,null,"P10S1A50",10,1,50,69,null,null,null,null,null,null,null,"P01S2A51",1,2,51,177,null,"P01S2A51",1,2,51,1058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A51",1,2,51,126]
["P10S1A51",10,1,51,72,null,"P10S1A51",10,1,51,72,null,null,null,null,null,null,null,"P01S2A52",1,2,52,177,null,"P01S2A52",1,2,52,1106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A52",1,2,52,133]
["P10S1A52",10,1,52,77,null,"P10S1A52",10,1,52,77,null,null,null,null,null,null,null,"P01S2A53",1,2,53,178,null,"P01S2A53",1,2,53,1152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A53",1,2,53,140]
["P10S1A53",10,1,53,85,null,"P10S1A53",10,1,53,85,null,null,null,null,null,null,null,"P01S2A54",1,2,54,178,null,"P01S2A54",1,2,54,1144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A54",1,2,54,146]
["P10S1A54",10,1,54,92,null,"P10S1A54",10,1,54,92,null,null,null,null,null,null,null,"P01S2A55",1,2,55,211,null,"P01S2A55",1,2,55,1174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A55",1,2,55,154]
["P10S1A55",10,1,55,100,null,"P10S1A55",10,1,55,100,null,null,null,null,null,null,null,"P01S2A56",1,2,56,212,null,"P01S2A56",1,2,56,1205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A56",1,2,56,161]
["P10S1A56",10,1,56,110,null,"P10S1A56",10,1,56,110,null,null,null,null,null,null,null,"P01S2A57",1,2,57,212,null,"P01S2A57",1,2,57,1237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A57",1,2,57,170]
["P10S1A57",10,1,57,120,null,"P10S1A57",10,1,57,120,null,null,null,null,null,null,null,"P01S2A58",1,2,58,212,null,"P01S2A58",1,2,58,1270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A58",1,2,58,179]
["P10S1A58",10,1,58,130,null,"P10S1A58",10,1,58,130,null,null,null,null,null,null,null,"P01S2A59",1,2,59,213,null,"P01S2A59",1,2,59,1305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A59",1,2,59,189]
["P10S1A59",10,1,59,143,null,"P10S1A59",10,1,59,143,null,null,null,null,null,null,null,"P01S2A60",1,2,60,250,null,"P01S2A60",1,2,60,1340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A60",1,2,60,199]
["P10S1A60",10,1,60,157,null,"P10S1A60",10,1,60,157,null,null,null,null,null,null,null,"P01S2A61",1,2,61,251,null,"P01S2A61",1,2,61,1375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A61",1,2,61,211]
["P10S1A61",10,1,61,172,null,"P10S1A61",10,1,61,172,null,null,null,null,null,null,null,"P01S2A62",1,2,62,251,null,"P01S2A62",1,2,62,1430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A62",1,2,62,223]
["P10S1A62",10,1,62,189,null,"P10S1A62",10,1,62,189,null,null,null,null,null,null,null,"P01S2A63",1,2,63,252,null,"P01S2A63",1,2,63,1483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A63",1,2,63,235]
["P10S1A63",10,1,63,208,null,"P10S1A63",10,1,63,208,null,null,null,null,null,null,null,"P01S2A64",1,2,64,252,null,"P01S2A64",1,2,64,1538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A64",1,2,64,249]
["P10S1A64",10,1,64,229,null,"P10S1A64",10,1,64,229,null,null,null,null,null,null,null,"P01S2A65",1,2,65,272,null,"P01S2A65",1,2,65,1573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A65",1,2,65,264]
["P10S1A65",10,1,65,252,null,"P10S1A65",10,1,65,252,null,null,null,null,null,null,null,"P01S2A66",1,2,66,272,null,"P01S2A66",1,2,66,1608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A66",1,2,66,279]
["P10S2A15",10,2,15,4,null,"P10S2A15",10,2,15,4,null,null,null,null,null,null,null,"P01S2A67",1,2,67,273,null,"P01S2A67",1,2,67,1643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A67",1,2,67,296]
["P10S2A16",10,2,16,4,null,"P10S2A16",10,2,16,4,null,null,null,null,null,null,null,"P01S2A68",1,2,68,273,null,"P01S2A68",1,2,68,1693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A68",1,2,68,315]
["P10S2A17",10,2,17,4,null,"P10S2A17",10,2,17,4,null,null,null,null,null,null,null,"P01S2A69",1,2,69,274,null,"P01S2A69",1,2,69,1742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A69",1,2,69,336]
["P10S2A18",10,2,18,4,null,"P10S2A18",10,2,18,4,null,null,null,null,null,null,null,"P01S2A70",1,2,70,311,null,"P01S2A70",1,2,70,1793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A70",1,2,70,363]
["P10S2A19",10,2,19,4,null,"P10S2A19",10,2,19,4,null,null,null,null,null,null,null,"P01S2A71",1,2,71,311,null,"P01S2A71",1,2,71,1845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A71",1,2,71,390]
["P10S2A20",10,2,20,4,null,"P10S2A20",10,2,20,4,null,null,null,null,null,null,null,"P01S2A72",1,2,72,312,null,"P01S2A72",1,2,72,1897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A72",1,2,72,415]
["P10S2A21",10,2,21,4,null,"P10S2A21",10,2,21,4,null,null,null,null,null,null,null,"P01S2A73",1,2,73,313,null,"P01S2A73",1,2,73,1924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A73",1,2,73,438]
["P10S2A22",10,2,22,5,null,"P10S2A22",10,2,22,5,null,null,null,null,null,null,null,"P01S2A74",1,2,74,314,null,"P01S2A74",1,2,74,1950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A74",1,2,74,463]
["P10S2A23",10,2,23,5,null,"P10S2A23",10,2,23,5,null,null,null,null,null,null,null,"P01S2A75",1,2,75,317,null,"P01S2A75",1,2,75,1976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A75",1,2,75,488]
["P10S2A24",10,2,24,6,null,"P10S2A24",10,2,24,6,null,null,null,null,null,null,null,"P01S2A76",1,2,76,317,null,"P01S2A76",1,2,76,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A76",1,2,76,516]
["P10S2A25",10,2,25,6,null,"P10S2A25",10,2,25,6,null,null,null,null,null,null,null,"P01S2A77",1,2,77,318,null,"P01S2A77",1,2,77,2109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A77",1,2,77,546]
["P10S2A26",10,2,26,7,null,"P10S2A26",10,2,26,7,null,null,null,null,null,null,null,"P01S2A78",1,2,78,319,null,"P01S2A78",1,2,78,2157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A78",1,2,78,571]
["P10S2A27",10,2,27,7,null,"P10S2A27",10,2,27,7,null,null,null,null,null,null,null,"P01S2A79",1,2,79,320,null,"P01S2A79",1,2,79,2207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A79",1,2,79,599]
["P10S2A28",10,2,28,8,null,"P10S2A28",10,2,28,8,null,null,null,null,null,null,null,"P01S2A80",1,2,80,314,null,"P01S2A80",1,2,80,2257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A80",1,2,80,631]
["P10S2A29",10,2,29,8,null,"P10S2A29",10,2,29,8,null,null,null,null,null,null,null,"P01S2A81",1,2,81,314,null,"P01S2A81",1,2,81,2309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A81",1,2,81,666]
["P10S2A30",10,2,30,9,null,"P10S2A30",10,2,30,9,null,null,null,null,null,null,null,"P01S2A82",1,2,82,315,null,"P01S2A82",1,2,82,2362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A82",1,2,82,703]
["P10S2A31",10,2,31,9,null,"P10S2A31",10,2,31,9,null,null,null,null,null,null,null,"P01S2A83",1,2,83,315,null,"P01S2A83",1,2,83,2379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A83",1,2,83,733]
["P10S2A32",10,2,32,10,null,"P10S2A32",10,2,32,10,null,null,null,null,null,null,null,"P01S2A84",1,2,84,315,null,"P01S2A84",1,2,84,2397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A84",1,2,84,766]
["P10S2A33",10,2,33,11,null,"P10S2A33",10,2,33,11,null,null,null,null,null,null,null,"P01S2A85",1,2,85,307,null,"P01S2A85",1,2,85,2415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P01S2A85",1,2,85,801]
["P10S2A34",10,2,34,11,null,"P10S2A34",10,2,34,11]
["P10S2A35",10,2,35,12,null,"P10S2A35",10,2,35,12]
["P10S2A36",10,2,36,14,null,"P10S2A36",10,2,36,14]
["P10S2A37",10,2,37,15,null,"P10S2A37",10,2,37,15]
["P10S2A38",10,2,38,17,null,"P10S2A38",10,2,38,17]
["P10S2A39",10,2,39,18,null,"P10S2A39",10,2,39,18]
["P10S2A40",10,2,40,20,null,"P10S2A40",10,2,40,20]
["P10S2A41",10,2,41,22,null,"P10S2A41",10,2,41,22]
["P10S2A42",10,2,42,23,null,"P10S2A42",10,2,42,23]
["P10S2A43",10,2,43,26,null,"P10S2A43",10,2,43,26]
["P10S2A44",10,2,44,27,null,"P10S2A44",10,2,44,27]
["P10S2A45",10,2,45,28,null,"P10S2A45",10,2,45,28]
["P10S2A46",10,2,46,29,null,"P10S2A46",10,2,46,29]
["P10S2A47",10,2,47,31,null,"P10S2A47",10,2,47,31]
["P10S2A48",10,2,48,32,null,"P10S2A48",10,2,48,32]
["P10S2A49",10,2,49,34,null,"P10S2A49",10,2,49,34]
["P10S2A50",10,2,50,37,null,"P10S2A50",10,2,50,37]
["P10S2A51",10,2,51,40,null,"P10S2A51",10,2,51,40]
["P10S2A52",10,2,52,42,null,"P10S2A52",10,2,52,42]
["P10S2A53",10,2,53,45,null,"P10S2A53",10,2,53,45]
["P10S2A54",10,2,54,48,null,"P10S2A54",10,2,54,48]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B195))&B195&\"S\"&C195&\"A\"&REPT(\"0\",2-LEN(D195))&D195","v":"P10S2A55"},10,2,55,52,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H195))&H195&\"S\"&I195&\"A\"&REPT(\"0\",2-LEN(J195))&J195","v":"P10S2A55"},10,2,55,52]
["P10S2A56",10,2,56,57,null,"P10S2A56",10,2,56,57]
["P10S2A57",10,2,57,62,null,"P10S2A57",10,2,57,62]
["P10S2A58",10,2,58,67,null,"P10S2A58",10,2,58,67]
["P10S2A59",10,2,59,73,null,"P10S2A59",10,2,59,73]
["P10S2A60",10,2,60,81,null,"P10S2A60",10,2,60,81]
["P10S2A61",10,2,61,89,null,"P10S2A61",10,2,61,89]
["P10S2A62",10,2,62,99,null,"P10S2A62",10,2,62,99]
["P10S2A63",10,2,63,109,null,"P10S2A63",10,2,63,109]
["P10S2A64",10,2,64,121,null,"P10S2A64",10,2,64,121]
["P10S2A65",10,2,65,134,null,"P10S2A65",10,2,65,134]
["P15S1A15",15,1,15,11,null,"P15S1A15",15,1,15,11]
["P15S1A16",15,1,16,12,null,"P15S1A16",15,1,16,12]
["P15S1A17",15,1,17,12,null,"P15S1A17",15,1,17,12]
["P15S1A18",15,1,18,12,null,"P15S1A18",15,1,18,12]
["P15S1A19",15,1,19,12,null,"P15S1A19",15,1,19,12]
["P15S1A20",15,1,20,12,null,"P15S1A20",15,1,20,12]
["P15S1A21",15,1,21,12,null,"P15S1A21",15,1,21,12]
["P15S1A22",15,1,22,12,null,"P15S1A22",15,1,22,12]
["P15S1A23",15,1,23,12,null,"P15S1A23",15,1,23,12]
["P15S1A24",15,1,24,12,null,"P15S1A24",15,1,24,12]
["P15S1A25",15,1,25,13,null,"P15S1A25",15,1,25,13]
["P15S1A26",15,1,26,14,null,"P15S1A26",15,1,26,14]
["P15S1A27",15,1,27,14,null,"P15S1A27",15,1,27,14]
["P15S1A28",15,1,28,15,null,"P15S1A28",15,1,28,15]
["P15S1A29",15,1,29,17,null,"P15S1A29",15,1,29,17]
["P15S1A30",15,1,30,18,null,"P15S1A30",15,1,30,18]
["P15S1A31",15,1,31,20,null,"P15S1A31",15,1,31,20]
["P15S1A32",15,1,32,22,null,"P15S1A32",15,1,32,22]
["P15S1A33",15,1,33,23,null,"P15S1A33",15,1,33,23]
["P15S1A34",15,1,34,25,null,"P15S1A34",15,1,34,25]
["P15S1A35",15,1,35,27,null,"P15S1A35",15,1,35,27]
["P15S1A36",15,1,36,28,null,"P15S1A36",15,1,36,28]
["P15S1A37",15,1,37,30,null,"P15S1A37",15,1,37,30]
["P15S1A38",15,1,38,33,null,"P15S1A38",15,1,38,33]
["P15S1A39",15,1,39,35,null,"P15S1A39",15,1,39,35]
["P15S1A40",15,1,40,39,null,"P15S1A40",15,1,40,39]
["P15S1A41",15,1,41,41,null,"P15S1A41",15,1,41,41]
["P15S1A42",15,1,42,45,null,"P15S1A42",15,1,42,45]
["P15S1A43",15,1,43,48,null,"P15S1A43",15,1,43,48]
["P15S1A44",15,1,44,52,null,"P15S1A44",15,1,44,52]
["P15S1A45",15,1,45,56,null,"P15S1A45",15,1,45,56]
["P15S1A46",15,1,46,60,null,"P15S1A46",15,1,46,60]
["P15S1A47",15,1,47,65,null,"P15S1A47",15,1,47,65]
["P15S1A48",15,1,48,70,null,"P15S1A48",15,1,48,70]
["P15S1A49",15,1,49,75,null,"P15S1A49",15,1,49,75]
["P15S1A50",15,1,50,82,null,"P15S1A50",15,1,50,82]
["P15S1A51",15,1,51,89,null,"P15S1A51",15,1,51,89]
["P15S1A52",15,1,52,97,null,"P15S1A52",15,1,52,97]
["P15S1A53",15,1,53,106,null,"P15S1A53",15,1,53,106]
["P15S1A54",15,1,54,116,null,"P15S1A54",15,1,54,116]
["P15S1A55",15,1,55,127,null,"P15S1A55",15,1,55,127]
["P15S1A56",15,1,56,139,null,"P15S1A56",15,1,56,139]
["P15S1A57",15,1,57,152,null,"P15S1A57",15,1,57,152]
["P15S1A58",15,1,58,166,null,"P15S1A58",15,1,58,166]
["P15S1A59",15,1,59,183,null,"P15S1A59",15,1,59,183]
["P15S1A60",15,1,60,200,null,"P15S1A60",15,1,60,200]
["P15S1A61",15,1,61,219,null,"P15S1A61",15,1,61,219]
["P15S1A62",15,1,62,240,null,"P15S1A62",15,1,62,240]
["P15S1A63",15,1,63,262,null,"P15S1A63",15,1,63,262]
["P15S1A64",15,1,64,288,null,"P15S1A64",15,1,64,288]
["P15S1A65",15,1,65,315,null,"P15S1A65",15,1,65,315]
["P15S2A15",15,2,15,4,null,"P15S2A15",15,2,15,4]
["P15S2A16",15,2,16,4,null,"P15S2A16",15,2,16,4]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B259))&B259&\"S\"&C259&\"A\"&REPT(\"0\",2-LEN(D259))&D259","v":"P15S2A17"},15,2,17,5,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H259))&H259&\"S\"&I259&\"A\"&REPT(\"0\",2-LEN(J259))&J259","v":"P15S2A17"},15,2,17,5]
["P15S2A18",15,2,18,5,null,"P15S2A18",15,2,18,5]
["P15S2A19",15,2,19,5,null,"P15S2A19",15,2,19,5]
["P15S2A20",15,2,20,5,null,"P15S2A20",15,2,20,5]
["P15S2A21",15,2,21,5,null,"P15S2A21",15,2,21,5]
["P15S2A22",15,2,22,6,null,"P15S2A22",15,2,22,6]
["P15S2A23",15,2,23,6,null,"P15S2A23",15,2,23,6]
["P15S2A24",15,2,24,7,null,"P15S2A24",15,2,24,7]
["P15S2A25",15,2,25,7,null,"P15S2A25",15,2,25,7]
["P15S2A26",15,2,26,8,null,"P15S2A26",15,2,26,8]
["P15S2A27",15,2,27,9,null,"P15S2A27",15,2,27,9]
["P15S2A28",15,2,28,9,null,"P15S2A28",15,2,28,9]
["P15S2A29",15,2,29,10,null,"P15S2A29",15,2,29,10]
["P15S2A30",15,2,30,11,null,"P15S2A30",15,2,30,11]
["P15S2A31",15,2,31,12,null,"P15S2A31",15,2,31,12]
["P15S2A32",15,2,32,13,null,"P15S2A32",15,2,32,13]
["P15S2A33",15,2,33,14,null,"P15S2A33",15,2,33,14]
["P15S2A34",15,2,34,15,null,"P15S2A34",15,2,34,15]
["P15S2A35",15,2,35,17,null,"P15S2A35",15,2,35,17]
["P15S2A36",15,2,36,17,null,"P15S2A36",15,2,36,17]
["P15S2A37",15,2,37,19,null,"P15S2A37",15,2,37,19]
["P15S2A38",15,2,38,19,null,"P15S2A38",15,2,38,19]
["P15S2A39",15,2,39,21,null,"P15S2A39",15,2,39,21]
["P15S2A40",15,2,40,22,null,"P15S2A40",15,2,40,22]
["P15S2A41",15,2,41,24,null,"P15S2A41",15,2,41,24]
["P15S2A42",15,2,42,25,null,"P15S2A42",15,2,42,25]
["P15S2A43",15,2,43,27,null,"P15S2A43",15,2,43,27]
["P15S2A44",15,2,44,29,null,"P15S2A44",15,2,44,29]
["P15S2A45",15,2,45,31,null,"P15S2A45",15,2,45,31]
["P15S2A46",15,2,46,33,null,"P15S2A46",15,2,46,33]
["P15S2A47",15,2,47,35,null,"P15S2A47",15,2,47,35]
["P15S2A48",15,2,48,39,null,"P15S2A48",15,2,48,39]
["P15S2A49",15,2,49,41,null,"P15S2A49",15,2,49,41]
["P15S2A50",15,2,50,44,null,"P15S2A50",15,2,50,44]
["P15S2A51",15,2,51,49,null,"P15S2A51",15,2,51,49]
["P15S2A52",15,2,52,53,null,"P15S2A52",15,2,52,53]
["P15S2A53",15,2,53,57,null,"P15S2A53",15,2,53,57]
["P15S2A54",15,2,54,61,null,"P15S2A54",15,2,54,61]
["P15S2A55",15,2,55,67,null,"P15S2A55",15,2,55,67]
["P15S2A56",15,2,56,72,null,"P15S2A56",15,2,56,72]
["P15S2A57",15,2,57,80,null,"P15S2A57",15,2,57,80]
["P15S2A58",15,2,58,87,null,"P15S2A58",15,2,58,87]
["P15S2A59",15,2,59,97,null,"P15S2A59",15,2,59,97]
["P15S2A60",15,2,60,106,null,"P15S2A60",15,2,60,106]
["P15S2A61",15,2,61,118,null,"P15S2A61",15,2,61,118]
["P15S2A62",15,2,62,130,null,"P15S2A62",15,2,62,130]
["P15S2A63",15,2,63,143,null,"P15S2A63",15,2,63,143]
["P15S2A64",15,2,64,158,null,"P15S2A64",15,2,64,158]
["P15S2A65",15,2,65,175,null,"P15S2A65",15,2,65,175]
["P20S1A15",20,1,15,11,null,"P20S1A15",20,1,15,11]
["P20S1A16",20,1,16,12,null,"P20S1A16",20,1,16,12]
["P20S1A17",20,1,17,12,null,"P20S1A17",20,1,17,12]
["P20S1A18",20,1,18,12,null,"P20S1A18",20,1,18,12]
["P20S1A19",20,1,19,13,null,"P20S1A19",20,1,19,13]
["P20S1A20",20,1,20,13,null,"P20S1A20",20,1,20,13]
["P20S1A21",20,1,21,13,null,"P20S1A21",20,1,21,13]
["P20S1A22",20,1,22,14,null,"P20S1A22",20,1,22,14]
["P20S1A23",20,1,23,14,null,"P20S1A23",20,1,23,14]
["P20S1A24",20,1,24,15,null,"P20S1A24",20,1,24,15]
["P20S1A25",20,1,25,15,null,"P20S1A25",20,1,25,15]
["P20S1A26",20,1,26,17,null,"P20S1A26",20,1,26,17]
["P20S1A27",20,1,27,17,null,"P20S1A27",20,1,27,17]
["P20S1A28",20,1,28,18,null,"P20S1A28",20,1,28,18]
["P20S1A29",20,1,29,20,null,"P20S1A29",20,1,29,20]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B323))&B323&\"S\"&C323&\"A\"&REPT(\"0\",2-LEN(D323))&D323","v":"P20S1A30"},20,1,30,22,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H323))&H323&\"S\"&I323&\"A\"&REPT(\"0\",2-LEN(J323))&J323","v":"P20S1A30"},20,1,30,22]
["P20S1A31",20,1,31,23,null,"P20S1A31",20,1,31,23]
["P20S1A32",20,1,32,25,null,"P20S1A32",20,1,32,25]
["P20S1A33",20,1,33,26,null,"P20S1A33",20,1,33,26]
["P20S1A34",20,1,34,28,null,"P20S1A34",20,1,34,28]
["P20S1A35",20,1,35,31,null,"P20S1A35",20,1,35,31]
["P20S1A36",20,1,36,34,null,"P20S1A36",20,1,36,34]
["P20S1A37",20,1,37,36,null,"P20S1A37",20,1,37,36]
["P20S1A38",20,1,38,39,null,"P20S1A38",20,1,38,39]
["P20S1A39",20,1,39,43,null,"P20S1A39",20,1,39,43]
["P20S1A40",20,1,40,47,null,"P20S1A40",20,1,40,47]
["P20S1A41",20,1,41,51,null,"P20S1A41",20,1,41,51]
["P20S1A42",20,1,42,55,null,"P20S1A42",20,1,42,55]
["P20S1A43",20,1,43,60,null,"P20S1A43",20,1,43,60]
["P20S1A44",20,1,44,63,null,"P20S1A44",20,1,44,63]
["P20S1A45",20,1,45,67,null,"P20S1A45",20,1,45,67]
["P20S1A46",20,1,46,73,null,"P20S1A46",20,1,46,73]
["P20S1A47",20,1,47,78,null,"P20S1A47",20,1,47,78]
["P20S1A48",20,1,48,85,null,"P20S1A48",20,1,48,85]
["P20S1A49",20,1,49,92,null,"P20S1A49",20,1,49,92]
["P20S1A50",20,1,50,104,null,"P20S1A50",20,1,50,104]
["P20S1A51",20,1,51,114,null,"P20S1A51",20,1,51,114]
["P20S1A52",20,1,52,125,null,"P20S1A52",20,1,52,125]
["P20S1A53",20,1,53,137,null,"P20S1A53",20,1,53,137]
["P20S1A54",20,1,54,149,null,"P20S1A54",20,1,54,149]
["P20S1A55",20,1,55,163,null,"P20S1A55",20,1,55,163]
["P20S1A56",20,1,56,178,null,"P20S1A56",20,1,56,178]
["P20S1A57",20,1,57,194,null,"P20S1A57",20,1,57,194]
["P20S1A58",20,1,58,212,null,"P20S1A58",20,1,58,212]
["P20S1A59",20,1,59,231,null,"P20S1A59",20,1,59,231]
["P20S1A60",20,1,60,252,null,"P20S1A60",20,1,60,252]
["P20S2A15",20,2,15,4,null,"P20S2A15",20,2,15,4]
["P20S2A16",20,2,16,5,null,"P20S2A16",20,2,16,5]
["P20S2A17",20,2,17,5,null,"P20S2A17",20,2,17,5]
["P20S2A18",20,2,18,6,null,"P20S2A18",20,2,18,6]
["P20S2A19",20,2,19,6,null,"P20S2A19",20,2,19,6]
["P20S2A20",20,2,20,6,null,"P20S2A20",20,2,20,6]
["P20S2A21",20,2,21,6,null,"P20S2A21",20,2,21,6]
["P20S2A22",20,2,22,7,null,"P20S2A22",20,2,22,7]
["P20S2A23",20,2,23,7,null,"P20S2A23",20,2,23,7]
["P20S2A24",20,2,24,9,null,"P20S2A24",20,2,24,9]
["P20S2A25",20,2,25,9,null,"P20S2A25",20,2,25,9]
["P20S2A26",20,2,26,10,null,"P20S2A26",20,2,26,10]
["P20S2A27",20,2,27,11,null,"P20S2A27",20,2,27,11]
["P20S2A28",20,2,28,11,null,"P20S2A28",20,2,28,11]
["P20S2A29",20,2,29,12,null,"P20S2A29",20,2,29,12]
["P20S2A30",20,2,30,13,null,"P20S2A30",20,2,30,13]
["P20S2A31",20,2,31,14,null,"P20S2A31",20,2,31,14]
["P20S2A32",20,2,32,15,null,"P20S2A32",20,2,32,15]
["P20S2A33",20,2,33,16,null,"P20S2A33",20,2,33,16]
["P20S2A34",20,2,34,17,null,"P20S2A34",20,2,34,17]
["P20S2A35",20,2,35,18,null,"P20S2A35",20,2,35,18]
["P20S2A36",20,2,36,19,null,"P20S2A36",20,2,36,19]
["P20S2A37",20,2,37,20,null,"P20S2A37",20,2,37,20]
["P20S2A38",20,2,38,21,null,"P20S2A38",20,2,38,21]
["P20S2A39",20,2,39,22,null,"P20S2A39",20,2,39,22]
["P20S2A40",20,2,40,24,null,"P20S2A40",20,2,40,24]
["P20S2A41",20,2,41,25,null,"P20S2A41",20,2,41,25]
["P20S2A42",20,2,42,27,null,"P20S2A42",20,2,42,27]
["P20S2A43",20,2,43,29,null,"P20S2A43",20,2,43,29]
["P20S2A44",20,2,44,31,null,"P20S2A44",20,2,44,31]
["P20S2A45",20,2,45,34,null,"P20S2A45",20,2,45,34]
["P20S2A46",20,2,46,37,null,"P20S2A46",20,2,46,37]
["P20S2A47",20,2,47,41,null,"P20S2A47",20,2,47,41]
[{"$f":"\"P\"&REPT(\"0\",2-LEN(B387))&B387&\"S\"&C387&\"A\"&REPT(\"0\",2-LEN(D387))&D387","v":"P20S2A48"},20,2,48,44,null,{"$f":"\"P\"&REPT(\"0\",2-LEN(H387))&H387&\"S\"&I387&\"A\"&REPT(\"0\",2-LEN(J387))&J387","v":"P20S2A48"},20,2,48,44]
["P20S2A49",20,2,49,48,null,"P20S2A49",20,2,49,48]
["P20S2A50",20,2,50,53,null,"P20S2A50",20,2,50,53]
["P20S2A51",20,2,51,58,null,"P20S2A51",20,2,51,58]
["P20S2A52",20,2,52,64,null,"P20S2A52",20,2,52,64]
["P20S2A53",20,2,53,71,null,"P20S2A53",20,2,53,71]
["P20S2A54",20,2,54,78,null,"P20S2A54",20,2,54,78]
["P20S2A55",20,2,55,86,null,"P20S2A55",20,2,55,86]
["P20S2A56",20,2,56,94,null,"P20S2A56",20,2,56,94]
["P20S2A57",20,2,57,104,null,"P20S2A57",20,2,57,104]
["P20S2A58",20,2,58,114,null,"P20S2A58",20,2,58,114]
["P20S2A59",20,2,59,126,null,"P20S2A59",20,2,59,126]
["P20S2A60",20,2,60,138,null,"P20S2A60",20,2,60,138]

{"sheet":"PE","index":31,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
["免體檢額度","Code","Start age","Last age","PE_SA",null,"免體檢幣別匯率",{"$f":"IF(商品序號=1,1,體檢保額估算匯率_輸入)","v":1},null,"體檢保額係數","Code","Start age","Last age","PE_Number"]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C2))&C2&\"L\"&REPT(\"0\",2-LEN(D2))&D2","v":"S00L00"},0,0,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L2))&L2&\"L\"&REPT(\"0\",2-LEN(M2))&M2","v":"S00L00"},0,0,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C3))&C3&\"L\"&REPT(\"0\",2-LEN(D3))&D3","v":"S01L05"},1,5,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L3))&L3&\"L\"&REPT(\"0\",2-LEN(M3))&M3","v":"S01L05"},1,5,1]
[null,"S06L10",6,10,1000,null,null,null,null,null,"S06L10",6,10,1]
[null,"S11L15",11,15,1000,null,null,null,null,null,"S11L15",11,15,1]
[null,"S16L20",16,20,1000,null,null,null,null,null,"S16L20",16,20,1]
[null,"S21L25",21,25,1000,null,null,null,null,null,"S21L25",21,25,1]
[null,"S26L30",26,30,1000,null,null,null,null,null,"S26L30",26,30,1]
[null,"S31L35",31,35,1000,null,null,null,null,null,"S31L35",31,35,1]
[null,"S36L40",36,40,1000,null,null,null,null,null,"S36L40",36,40,1]
[null,"S41L45",41,45,600,null,null,null,null,null,"S41L45",41,45,1]
[null,"S46L50",46,50,600,null,null,null,null,null,"S46L50",46,50,1]
[null,"S51L55",51,55,300,null,null,null,null,null,"S51L55",51,55,1]
[null,"S56L60",56,60,300,null,null,null,null,null,"S56L60",56,60,1]
[null,"S61L65",61,65,100,null,null,null,null,null,"S61L65",61,65,1]
[]
["定期壽險附約_NTD",null,null,null,null,null,null,null,null,"定期壽險附約_NTD"]
["免體檢額度","Code","Start age","Last age","PE_SA",null,null,null,null,"體檢保額係數","Code","Start age","Last age","PE_Number"]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C19))&C19&\"L\"&REPT(\"0\",2-LEN(D19))&D19","v":"S00L00"},0,0,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L19))&L19&\"L\"&REPT(\"0\",2-LEN(M19))&M19","v":"S00L00"},0,0,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C20))&C20&\"L\"&REPT(\"0\",2-LEN(D20))&D20","v":"S01L05"},1,5,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L20))&L20&\"L\"&REPT(\"0\",2-LEN(M20))&M20","v":"S01L05"},1,5,1]
[null,"S06L10",6,10,1000,null,null,null,null,null,"S06L10",6,10,1]
[null,"S11L15",11,15,1000,null,null,null,null,null,"S11L15",11,15,1]
[null,"S16L20",16,20,1000,null,null,null,null,null,"S16L20",16,20,1]
[null,"S21L25",21,25,1000,null,null,null,null,null,"S21L25",21,25,1]
[null,"S26L30",26,30,1000,null,null,null,null,null,"S26L30",26,30,1]
[null,"S31L35",31,35,1000,null,null,null,null,null,"S31L35",31,35,1]
[null,"S36L40",36,40,1000,null,null,null,null,null,"S36L40",36,40,1]
[null,"S41L45",41,45,600,null,null,null,null,null,"S41L45",41,45,1]
[null,"S46L50",46,50,600,null,null,null,null,null,"S46L50",46,50,1]
[null,"S51L55",51,55,300,null,null,null,null,null,"S51L55",51,55,1]
[null,"S56L60",56,60,300,null,null,null,null,null,"S56L60",56,60,1]
[null,"S61L65",61,65,100,null,null,null,null,null,"S61L65",61,65,1]
[]
["重大疾病附約_NTD",null,null,null,null,null,null,null,null,"重大疾病附約_NTD"]
["免體檢額度","Code","Start age","Last age","PE_SA",null,null,null,null,"體檢保額係數","Code","Start age","Last age","PE_Number"]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C36))&C36&\"L\"&REPT(\"0\",2-LEN(D36))&D36","v":"S00L00"},0,0,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L36))&L36&\"L\"&REPT(\"0\",2-LEN(M36))&M36","v":"S00L00"},0,0,20]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C37))&C37&\"L\"&REPT(\"0\",2-LEN(D37))&D37","v":"S01L05"},1,5,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L37))&L37&\"L\"&REPT(\"0\",2-LEN(M37))&M37","v":"S01L05"},1,5,20]
[null,"S06L10",6,10,1000,null,null,null,null,null,"S06L10",6,10,20]
[null,"S11L15",11,15,1000,null,null,null,null,null,"S11L15",11,15,20]
[null,"S16L20",16,20,1000,null,null,null,null,null,"S16L20",16,20,20]
[null,"S21L25",21,25,1000,null,null,null,null,null,"S21L25",21,25,20]
[null,"S26L30",26,30,1000,null,null,null,null,null,"S26L30",26,30,20]
[null,"S31L35",31,35,1000,null,null,null,null,null,"S31L35",31,35,20]
[null,"S36L40",36,40,1000,null,null,null,null,null,"S36L40",36,40,20]
[null,"S41L45",41,45,600,null,null,null,null,null,"S41L45",41,45,20]
[null,"S46L50",46,50,600,null,null,null,null,null,"S46L50",46,50,20]
[null,"S51L55",51,55,300,null,null,null,null,null,"S51L55",51,55,20]
[null,"S56L60",56,60,300,null,null,null,null,null,"S56L60",56,60,20]
[null,"S61L65",61,65,100,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L49))&L49&\"L\"&REPT(\"0\",2-LEN(M49))&M49","v":"S61L65"},61,65,20]
[]
["定期壽險附約_USD",null,null,null,null,null,null,null,null,"定期壽險附約_USD"]
["免體檢額度","Code","Start age","Last age","PE_SA",null,null,null,null,"體檢保額係數","Code","Start age","Last age","PE_Number"]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C53))&C53&\"L\"&REPT(\"0\",2-LEN(D53))&D53","v":"S00L00"},0,0,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L53))&L53&\"L\"&REPT(\"0\",2-LEN(M53))&M53","v":"S00L00"},0,0,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C54))&C54&\"L\"&REPT(\"0\",2-LEN(D54))&D54","v":"S01L05"},1,5,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L54))&L54&\"L\"&REPT(\"0\",2-LEN(M54))&M54","v":"S01L05"},1,5,1]
[null,"S06L10",6,10,1000,null,null,null,null,null,"S06L10",6,10,1]
[null,"S11L15",11,15,1000,null,null,null,null,null,"S11L15",11,15,1]
[null,"S16L20",16,20,1000,null,null,null,null,null,"S16L20",16,20,1]
[null,"S21L25",21,25,1000,null,null,null,null,null,"S21L25",21,25,1]
[null,"S26L30",26,30,1000,null,null,null,null,null,"S26L30",26,30,1]
[null,"S31L35",31,35,1000,null,null,null,null,null,"S31L35",31,35,1]
[null,"S36L40",36,40,1000,null,null,null,null,null,"S36L40",36,40,1]
[null,"S41L45",41,45,600,null,null,null,null,null,"S41L45",41,45,1]
[null,"S46L50",46,50,600,null,null,null,null,null,"S46L50",46,50,1]
[null,"S51L55",51,55,300,null,null,null,null,null,"S51L55",51,55,1]
[null,"S56L60",56,60,300,null,null,null,null,null,"S56L60",56,60,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C66))&C66&\"L\"&REPT(\"0\",2-LEN(D66))&D66","v":"S61L65"},61,65,100,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L66))&L66&\"L\"&REPT(\"0\",2-LEN(M66))&M66","v":"S61L65"},61,65,1]
[]
["特定傷病附約_USD",null,null,null,null,null,null,null,null,"特定傷病附約_USD"]
["免體檢額度","Code","Start age","Last age","PE_SA",null,null,null,null,"體檢保額係數","Code","Start age","Last age","PE_Number"]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C70))&C70&\"L\"&REPT(\"0\",2-LEN(D70))&D70","v":"S00L00"},0,0,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L70))&L70&\"L\"&REPT(\"0\",2-LEN(M70))&M70","v":"S00L00"},0,0,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C71))&C71&\"L\"&REPT(\"0\",2-LEN(D71))&D71","v":"S01L05"},1,5,1000,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L71))&L71&\"L\"&REPT(\"0\",2-LEN(M71))&M71","v":"S01L05"},1,5,1]
[null,"S06L10",6,10,1000,null,null,null,null,null,"S06L10",6,10,1]
[null,"S11L15",11,15,1000,null,null,null,null,null,"S11L15",11,15,1]
[null,"S16L20",16,20,1000,null,null,null,null,null,"S16L20",16,20,1]
[null,"S21L25",21,25,1000,null,null,null,null,null,"S21L25",21,25,1]
[null,"S26L30",26,30,1000,null,null,null,null,null,"S26L30",26,30,1]
[null,"S31L35",31,35,1000,null,null,null,null,null,"S31L35",31,35,1]
[null,"S36L40",36,40,1000,null,null,null,null,null,"S36L40",36,40,1]
[null,"S41L45",41,45,600,null,null,null,null,null,"S41L45",41,45,1]
[null,"S46L50",46,50,600,null,null,null,null,null,"S46L50",46,50,1]
[null,"S51L55",51,55,300,null,null,null,null,null,"S51L55",51,55,1]
[null,"S56L60",56,60,300,null,null,null,null,null,"S56L60",56,60,1]
[null,"S61L65",61,65,100,null,null,null,null,null,"S61L65",61,65,1]
[null,{"$f":"\"S\"&REPT(\"0\",2-LEN(C84))&C84&\"L\"&REPT(\"0\",2-LEN(D84))&D84","v":"S66L70"},66,70,100,null,null,null,null,null,{"$f":"\"S\"&REPT(\"0\",2-LEN(L84))&L84&\"L\"&REPT(\"0\",2-LEN(M84))&M84","v":"S66L70"},66,70,1]

{"sheet":"A_month_H","index":32,"n_rows":1193,"n_cols":63,"rows_kept":1193,"cut":false,"hidden":true,"merged":[[1,49,2,49],[1,50,2,50],[1,51,2,51],[1,52,1,53],[1,54,1,59],[1,42,1,43],[1,44,2,44],[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,38,1,41],[1,34,1,37],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,10,1,12],[1,13,1,15],[1,16,1,17],[1,18,1,20],[1,21,1,23],[1,25,1,27],[1,29,1,31],[1,32,1,33],[1,24,2,24],[1,5,2,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4]]}
[]
["t ","保單\n年度","月","保險費\n年度","保險\n年齡","足月","足歲","該月天數","該月滿15足歲\n的天數",null,"保費",null,null,"附加費用",null,null,"Allocation",null,"加值給付",null,null,"COI",null,null,"實際用於投資\n之保費金額","保單管理費",null,null,null,"部分終止",null,null,"資產撥回",null,"帳戶價值",null,null,null,"增額帳戶價值",null,null,null,"期末解約金",null,"壽險保障\n(期末)","ETF","累積部分\n提領金額","預定\n投入金額","基本保額","保險金額","累積保險餘額","淨危險保額","COI",null,"保單管理費"]
[null,null,null,null,null,null,null,null,null,"InForce","目標","分期超額","單筆超額","目標","分期超額","單筆超額","目標","超額","基本","投保","長久","主約","附約","增額",null,"期初","增額期初","期末","增額期末","目標","超額","累積金額","基本期末","增額期末","期初","期初\n(扣每月費用)","期末","期末資產撥回","期初","期初\n(扣每月費用)","期末","期末資產撥回","目標","超額",null,null,null,null,null,null,null,null,"主契約","附約","目標固定","超額固定","目標變動\n(期初)","目標固定\n(期初)","目標變動\n(期末)","超額變動\n(期末)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Premium_顯示*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE)","v":5500000}]
[{"$f":"A4+1","v":1},{"$f":"IF($A5=\"\",\"\",INT((A5-1)/12)+1)","v":1},{"$f":"IF($A5=\"\",\"\",MOD((A5-1),12)+1)","v":1},null,{"$f":"IF($A5=\"\",\"\",Age_Insured+B5-1)","v":40},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Month,IF(F4=11,0,F4+1)))","v":0},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Year,IF(F4=11,G4+1,G4)))","v":40},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),DAY(EOMONTH((SignYY+INT(A5/12)+1911)&\"/\"&(IF(MOD(SignMM+A5-1,12)=0,12,MOD(SignMM+A5-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H5-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B5-1>=BPP,\"\",IF(AS4>0,1,0))","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,IF(($BJ5+$AL4+$AP4+$AW5)/($BJ5+$AL4+$AP4)>$BK5,VLOOKUP($B5,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K5=0,0,IF(MOD(C5-1,12/Prem_Freq)=0,VLOOKUP(B5,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C5=1,VLOOKUP(B5,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C5-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B5,99),0,1,1)*K5,0)","v":50000},{"$f":"ROUND(OFFSET(Input!$L$27,E5,0,1,1)*L5,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*M5,FEE_rounding)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,K5-N5))","v":50000},{"$f":"IF(A6=\"\",\"\",IF(K5=\"*****\",\"*****\",L5-O5+M5-P5))","v":9700},{"$f":"IF(C5>=1,ROUND(K5*OFFSET(Input!$U$27,B5,0,1,1),AV_rounding),0)","v":0},0,0,{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,BA5,AI5))","v":1265},{"$f":"IF(E5=\"\",\"\",IF(SUM(AI5,-V5)>BB5,BB5,SUM(AI5,-V5)))","v":0},{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,0,BA5-AI5))","v":0},{"$f":"Q5+R5","v":59700},{"$f":"IF(E5=\" \",\" \",IF(AI5+AM5-V5>BI4+BC5+BD5+BF5+BE5,BI4+BC5+BD5+BF5+BE5,MAX(AI5+AM5-V5,0)))","v":100},{"$f":"IF(E5=\" \",\" \",IF(Z5<BI4+BC5+BE5+BD5*0+BF5,BI4+BC5+BE5+BD5*0+BF5-BI4-Z5,0))","v":0},{"$f":"BG5","v":0},{"$f":"BH5","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),OFFSET(Input!$G$27,B5,0,1,1)-AE5,0)","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),MIN(OFFSET(Input!$G$27,B5,0,1,1),AP4),0)","v":0},{"$f":"IF(A6=\"\",\"\",AF4+AD5+AE5)","v":0},0,0,{"$f":"IF(A5=\"\",\"\",AL4+Q5+R5*0+IF(A5=1,0,SUM(S5:U5)))","v":50000},{"$f":"IF(A5=\"\",\"\",AI5-V5-W5-Z5-AD5)","v":48635},{"$f":"ROUND((AJ5-AB5)*(1+IRR_2)^(1/12)+IF(A5=1,S5,0),AV_rounding)","v":48871.733321745502},{"$f":"ROUND(AK5-AG5,AV_rounding)","v":48871.733321745502},{"$f":"R5+AO4","v":9700},{"$f":"AM5-X5-AA5-AE5","v":9700},{"$f":"ROUND((AN5-AC5)*(1+IRR_2)^(1/12),AV_rounding)","v":9747.2152404838307},{"$f":"ROUND(AO5-AH5,AV_rounding)","v":9747.2152404838307},{"$f":"IF(A5=\"\",\"\",AL5-ROUND(AL5*OFFSET(Input!$S$27,B5,0,1,1),2*FEE_rounding))","v":48871.733321745502},{"$f":"IF(A5=\"\",\"\",ROUND(AP5*(1-OFFSET(Input!$T$27,MIN(B5,10),0,1,1)),2*FEE_rounding))","v":9747.2152404838307},{"$f":"AW5+AL5+AP5","v":5558618.94856223},0,{"$f":"IF(A6=\"\",\"\",AU4+AD5+AE5)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,Q5+R5))","v":59700},{"$f":"AW4","v":5500000},{"$f":"AW5+AI5","v":5550000},{"$f":"IF(A5=1,K5,MAX(AY4+K5-AD4-AE4,0))","v":100000},{"$f":"IF(A5=\"\",\"\",AW5)","v":5500000},{"$f":"ROUND(ROUND(AZ5/100000*VLOOKUP(Age_Insured+B5-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I5>0,I5/H5,1),2*FEE_rounding)*IF(G6>14,1,0)*IF(AND(I5=0,H5>0),0,1)","v":1265},0,null,null,{"$f":"IF(AND(A5=1,PMF_1st=0),0,ROUND(IF(A5=1,AI5,AL4)*OFFSET(Input!$O$27,IF(A5=121,-1,0)+MIN(B5,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A5=1,PMF_1st=0),0,IF(SUM($K$5:$L5)-$AU4>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B4,B5),21),0,1,1)))","v":100},null,null,{"$f":"BI4+BC5+BD5+BE5+BF5-Z5-AA5","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,5,0)/Prem_Freq,0)","v":59700},{"$f":"IF($E5<=30,1.9,IF($E5<=40,1.6,IF($E5<=50,1.4,IF($E5<=60,1.2,IF($E5<=70,1.1,IF($E5<=90,1.02,1))))))","v":1.6}]
[{"$f":"A5+1","v":2},{"$f":"IF($A6=\"\",\"\",INT((A6-1)/12)+1)","v":1},{"$f":"IF($A6=\"\",\"\",MOD((A6-1),12)+1)","v":2},null,40,{"$f":"IF(A6=\"\",\"\",IF(A6=1,Age_Full_Month,IF(F5=11,0,F5+1)))","v":1},40,0,{"$f":"IF(A6=\"\",\"\",IF(AND(F6=11,G6=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H6-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C6-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B6,99),0,1,1)*K6,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E6,0,1,1)*L6,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*M6,FEE_rounding)","v":0},0,0,{"$f":"IF(C6>=1,ROUND(K6*OFFSET(Input!$U$27,B6,0,1,1),AV_rounding),0)","v":0},0,0,{"$f":"IF(E6=\"\",\"\",IF(AI6>BA6+BB6,BA6,AI6))","v":1265},0,0,{"$f":"Q6+R6","v":0},{"$f":"IF(E6=\" \",\" \",IF(AI6+AM6-V6>BI5+BC6+BD6+BF6+BE6,BI5+BC6+BD6+BF6+BE6,MAX(AI6+AM6-V6,0)))","v":100},0,{"$f":"BG6","v":0},0,{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),OFFSET(Input!$G$27,B6,0,1,1)-AE6,0)","v":0},{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),MIN(OFFSET(Input!$G$27,B6,0,1,1),AP5),0)","v":0},0,0,0,48871.733321745502,47506.733321745502,47737.9747483834,{"$f":"ROUND(AK6-AG6,AV_rounding)","v":47737.9747483834},{"$f":"R6+AO5","v":9747.2152404838307},{"$f":"AM6-X6-AA6-AE6","v":9747.2152404838307},{"$f":"ROUND((AN6-AC6)*(1+IRR_2)^(1/12),AV_rounding)","v":9794.6603035381704},{"$f":"ROUND(AO6-AH6,AV_rounding)","v":9794.6603035381704},{"$f":"IF(A6=\"\",\"\",AL6-ROUND(AL6*OFFSET(Input!$S$27,B6,0,1,1),2*FEE_rounding))","v":47737.9747483834},{"$f":"IF(A6=\"\",\"\",ROUND(AP6*(1-OFFSET(Input!$T$27,MIN(B6,10),0,1,1)),2*FEE_rounding))","v":9794.6603035381704},{"$f":"AW6+AL6+AP6","v":5557532.635051921},0,0,0,{"$f":"AW5","v":5500000},{"$f":"AW6+AI6","v":5548871.7333217459},100000,{"$f":"IF(A6=\"\",\"\",AW6)","v":5500000},{"$f":"ROUND(ROUND(AZ6/100000*VLOOKUP(Age_Insured+B6-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I6>0,I6/H6,1),2*FEE_rounding)*IF(G7>14,1,0)*IF(AND(I6=0,H6>0),0,1)","v":1265},0,null,null,{"$f":"IF(AND(A6=1,PMF_1st=0),0,ROUND(IF(A6=1,AI6,AL5)*OFFSET(Input!$O$27,IF(A6=121,-1,0)+MIN(B6,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A6=1,PMF_1st=0),0,IF(SUM($K$5:$L6)-$AU5>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B5,B6),21),0,1,1)))","v":100},null,null,{"$f":"BI5+BC6+BD6+BE6+BF6-Z6-AA6","v":0},{"$f":"IF(MOD($C6-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E6<=30,1.9,IF($E6<=40,1.6,IF($E6<=50,1.4,IF($E6<=60,1.2,IF($E6<=70,1.1,IF($E6<=90,1.02,1))))))","v":1.6}]
[3,1,3,null,40,{"$f":"IF(A7=\"\",\"\",IF(A7=1,Age_Full_Month,IF(F6=11,0,F6+1)))","v":2},40,0,{"$f":"IF(A7=\"\",\"\",IF(AND(F7=11,G7=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H7-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C7-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B7,99),0,1,1)*K7,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E7,0,1,1)*L7,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*M7,FEE_rounding)","v":0},0,0,{"$f":"IF(C7>=1,ROUND(K7*OFFSET(Input!$U$27,B7,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),OFFSET(Input!$G$27,B7,0,1,1)-AE7,0)","v":0},{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),MIN(OFFSET(Input!$G$27,B7,0,1,1),AP6),0)","v":0},0,0,0,47737.9747483834,46372.9747483834,46598.697547836498,46598.697547836498,9794.6603035381704,9794.6603035381704,9842.3363078359998,9842.3363078359998,{"$f":"IF(A7=\"\",\"\",AL7-ROUND(AL7*OFFSET(Input!$S$27,B7,0,1,1),2*FEE_rounding))","v":46598.697547836498},{"$f":"IF(A7=\"\",\"\",ROUND(AP7*(1-OFFSET(Input!$T$27,MIN(B7,10),0,1,1)),2*FEE_rounding))","v":9842.3363078359998},5556441.033855672,0,0,0,5500000,5547737.9747483833,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A7=1,PMF_1st=0),0,ROUND(IF(A7=1,AI7,AL6)*OFFSET(Input!$O$27,IF(A7=121,-1,0)+MIN(B7,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A7=1,PMF_1st=0),0,IF(SUM($K$5:$L7)-$AU6>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B6,B7),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C7-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[4,1,4,null,40,{"$f":"IF(A8=\"\",\"\",IF(A8=1,Age_Full_Month,IF(F7=11,0,F7+1)))","v":3},40,0,{"$f":"IF(A8=\"\",\"\",IF(AND(F8=11,G8=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H8-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C8-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B8,99),0,1,1)*K8,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E8,0,1,1)*L8,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*M8,FEE_rounding)","v":0},0,0,{"$f":"IF(C8>=1,ROUND(K8*OFFSET(Input!$U$27,B8,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),OFFSET(Input!$G$27,B8,0,1,1)-AE8,0)","v":0},{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),MIN(OFFSET(Input!$G$27,B8,0,1,1),AP7),0)","v":0},0,0,0,46598.697547836498,45233.697547836498,45453.874857907998,{"$f":"ROUND(AK8-AG8,AV_rounding)","v":45453.874857907998},9842.3363078359998,9842.3363078359998,9890.2443774955009,9890.2443774955009,{"$f":"IF(A8=\"\",\"\",AL8-ROUND(AL8*OFFSET(Input!$S$27,B8,0,1,1),2*FEE_rounding))","v":45453.874857907998},{"$f":"IF(A8=\"\",\"\",ROUND(AP8*(1-OFFSET(Input!$T$27,MIN(B8,10),0,1,1)),2*FEE_rounding))","v":9890.2443774955009},5555344.1192354038,0,0,0,5500000,5546598.6975478362,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A8=1,PMF_1st=0),0,ROUND(IF(A8=1,AI8,AL7)*OFFSET(Input!$O$27,IF(A8=121,-1,0)+MIN(B8,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A8=1,PMF_1st=0),0,IF(SUM($K$5:$L8)-$AU7>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B7,B8),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C8-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[5,1,5,null,40,{"$f":"IF(A9=\"\",\"\",IF(A9=1,Age_Full_Month,IF(F8=11,0,F8+1)))","v":4},40,0,{"$f":"IF(A9=\"\",\"\",IF(AND(F9=11,G9=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H9-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C9-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B9,99),0,1,1)*K9,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E9,0,1,1)*L9,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*M9,FEE_rounding)","v":0},0,0,{"$f":"IF(C9>=1,ROUND(K9*OFFSET(Input!$U$27,B9,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),OFFSET(Input!$G$27,B9,0,1,1)-AE9,0)","v":0},{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),MIN(OFFSET(Input!$G$27,B9,0,1,1),AP8),0)","v":0},0,0,0,45453.874857907998,44088.874857907998,44303.479685647901,44303.479685647901,9890.2443774955009,9890.2443774955009,9938.3856421065593,9938.3856421065593,{"$f":"IF(A9=\"\",\"\",AL9-ROUND(AL9*OFFSET(Input!$S$27,B9,0,1,1),2*FEE_rounding))","v":44303.479685647901},{"$f":"IF(A9=\"\",\"\",ROUND(AP9*(1-OFFSET(Input!$T$27,MIN(B9,10),0,1,1)),2*FEE_rounding))","v":9938.3856421065593},5554241.865327755,0,0,0,5500000,5545453.8748579081,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A9=1,PMF_1st=0),0,ROUND(IF(A9=1,AI9,AL8)*OFFSET(Input!$O$27,IF(A9=121,-1,0)+MIN(B9,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A9=1,PMF_1st=0),0,IF(SUM($K$5:$L9)-$AU8>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B8,B9),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C9-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[6,1,6,null,40,{"$f":"IF(A10=\"\",\"\",IF(A10=1,Age_Full_Month,IF(F9=11,0,F9+1)))","v":5},40,0,{"$f":"IF(A10=\"\",\"\",IF(AND(F10=11,G10=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H10-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C10-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B10,99),0,1,1)*K10,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E10,0,1,1)*L10,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*M10,FEE_rounding)","v":0},0,0,{"$f":"IF(C10>=1,ROUND(K10*OFFSET(Input!$U$27,B10,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),OFFSET(Input!$G$27,B10,0,1,1)-AE10,0)","v":0},{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),MIN(OFFSET(Input!$G$27,B10,0,1,1),AP9),0)","v":0},0,0,0,44303.479685647901,42938.479685647901,43147.484906716702,43147.484906716702,9938.3856421065593,9938.3856421065593,9986.7612367573893,9986.7612367573893,{"$f":"IF(A10=\"\",\"\",AL10-ROUND(AL10*OFFSET(Input!$S$27,B10,0,1,1),2*FEE_rounding))","v":43147.484906716702},{"$f":"IF(A10=\"\",\"\",ROUND(AP10*(1-OFFSET(Input!$T$27,MIN(B10,10),0,1,1)),2*FEE_rounding))","v":9986.7612367573893},5553134.2461434733,0,0,0,5500000,5544303.4796856483,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A10=1,PMF_1st=0),0,ROUND(IF(A10=1,AI10,AL9)*OFFSET(Input!$O$27,IF(A10=121,-1,0)+MIN(B10,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A10=1,PMF_1st=0),0,IF(SUM($K$5:$L10)-$AU9>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B9,B10),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C10-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[7,1,7,null,40,{"$f":"IF(A11=\"\",\"\",IF(A11=1,Age_Full_Month,IF(F10=11,0,F10+1)))","v":6},40,0,{"$f":"IF(A11=\"\",\"\",IF(AND(F11=11,G11=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H11-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C11-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B11,99),0,1,1)*K11,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E11,0,1,1)*L11,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*M11,FEE_rounding)","v":0},0,0,{"$f":"IF(C11>=1,ROUND(K11*OFFSET(Input!$U$27,B11,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),OFFSET(Input!$G$27,B11,0,1,1)-AE11,0)","v":0},{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),MIN(OFFSET(Input!$G$27,B11,0,1,1),AP10),0)","v":0},0,0,0,43147.484906716702,41782.484906716702,41985.8632647458,41985.8632647458,9986.7612367573893,9986.7612367573893,10035.3723020613,10035.3723020613,{"$f":"IF(A11=\"\",\"\",AL11-ROUND(AL11*OFFSET(Input!$S$27,B11,0,1,1),2*FEE_rounding))","v":41985.8632647458},{"$f":"IF(A11=\"\",\"\",ROUND(AP11*(1-OFFSET(Input!$T$27,MIN(B11,10),0,1,1)),2*FEE_rounding))","v":10035.3723020613},5552021.235566807,0,0,0,5500000,5543147.4849067163,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A11=1,PMF_1st=0),0,ROUND(IF(A11=1,AI11,AL10)*OFFSET(Input!$O$27,IF(A11=121,-1,0)+MIN(B11,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A11=1,PMF_1st=0),0,IF(SUM($K$5:$L11)-$AU10>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B10,B11),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C11-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[8,1,8,null,40,{"$f":"IF(A12=\"\",\"\",IF(A12=1,Age_Full_Month,IF(F11=11,0,F11+1)))","v":7},40,0,{"$f":"IF(A12=\"\",\"\",IF(AND(F12=11,G12=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H12-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C12-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B12,99),0,1,1)*K12,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E12,0,1,1)*L12,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*M12,FEE_rounding)","v":0},0,0,{"$f":"IF(C12>=1,ROUND(K12*OFFSET(Input!$U$27,B12,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),OFFSET(Input!$G$27,B12,0,1,1)-AE12,0)","v":0},{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),MIN(OFFSET(Input!$G$27,B12,0,1,1),AP11),0)","v":0},0,0,0,41985.8632647458,40620.8632647458,40818.587370694797,40818.587370694797,10035.3723020613,10035.3723020613,10084.219984183601,10084.219984183601,{"$f":"IF(A12=\"\",\"\",AL12-ROUND(AL12*OFFSET(Input!$S$27,B12,0,1,1),2*FEE_rounding))","v":40818.587370694797},{"$f":"IF(A12=\"\",\"\",ROUND(AP12*(1-OFFSET(Input!$T$27,MIN(B12,10),0,1,1)),2*FEE_rounding))","v":10084.219984183601},5550902.8073548786,0,0,0,5500000,5541985.863264746,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A12=1,PMF_1st=0),0,ROUND(IF(A12=1,AI12,AL11)*OFFSET(Input!$O$27,IF(A12=121,-1,0)+MIN(B12,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A12=1,PMF_1st=0),0,IF(SUM($K$5:$L12)-$AU11>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B11,B12),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C12-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[9,1,9,null,40,{"$f":"IF(A13=\"\",\"\",IF(A13=1,Age_Full_Month,IF(F12=11,0,F12+1)))","v":8},40,0,{"$f":"IF(A13=\"\",\"\",IF(AND(F13=11,G13=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H13-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C13-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B13,99),0,1,1)*K13,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E13,0,1,1)*L13,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*M13,FEE_rounding)","v":0},0,0,{"$f":"IF(C13>=1,ROUND(K13*OFFSET(Input!$U$27,B13,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),OFFSET(Input!$G$27,B13,0,1,1)-AE13,0)","v":0},{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),MIN(OFFSET(Input!$G$27,B13,0,1,1),AP12),0)","v":0},0,0,0,40818.587370694797,39453.587370694797,39645.629702205799,39645.629702205799,10084.219984183601,10084.219984183601,10133.3054348687,10133.3054348687,{"$f":"IF(A13=\"\",\"\",AL13-ROUND(AL13*OFFSET(Input!$S$27,B13,0,1,1),2*FEE_rounding))","v":39645.629702205799},{"$f":"IF(A13=\"\",\"\",ROUND(AP13*(1-OFFSET(Input!$T$27,MIN(B13,10),0,1,1)),2*FEE_rounding))","v":10133.3054348687},5549778.9351370744,0,0,0,5500000,5540818.5873706946,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A13=1,PMF_1st=0),0,ROUND(IF(A13=1,AI13,AL12)*OFFSET(Input!$O$27,IF(A13=121,-1,0)+MIN(B13,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A13=1,PMF_1st=0),0,IF(SUM($K$5:$L13)-$AU12>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B12,B13),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C13-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[10,1,10,null,40,{"$f":"IF(A14=\"\",\"\",IF(A14=1,Age_Full_Month,IF(F13=11,0,F13+1)))","v":9},40,0,{"$f":"IF(A14=\"\",\"\",IF(AND(F14=11,G14=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H14-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C14-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B14,99),0,1,1)*K14,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E14,0,1,1)*L14,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*M14,FEE_rounding)","v":0},0,0,{"$f":"IF(C14>=1,ROUND(K14*OFFSET(Input!$U$27,B14,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),OFFSET(Input!$G$27,B14,0,1,1)-AE14,0)","v":0},{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),MIN(OFFSET(Input!$G$27,B14,0,1,1),AP13),0)","v":0},0,0,0,39645.629702205799,38280.629702205799,38466.962602954503,38466.962602954503,10133.3054348687,10133.3054348687,10182.629811467001,10182.629811467001,{"$f":"IF(A14=\"\",\"\",AL14-ROUND(AL14*OFFSET(Input!$S$27,B14,0,1,1),2*FEE_rounding))","v":38466.962602954503},{"$f":"IF(A14=\"\",\"\",ROUND(AP14*(1-OFFSET(Input!$T$27,MIN(B14,10),0,1,1)),2*FEE_rounding))","v":10182.629811467001},5548649.592414421,0,0,0,5500000,5539645.6297022058,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A14=1,PMF_1st=0),0,ROUND(IF(A14=1,AI14,AL13)*OFFSET(Input!$O$27,IF(A14=121,-1,0)+MIN(B14,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A14=1,PMF_1st=0),0,IF(SUM($K$5:$L14)-$AU13>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B13,B14),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C14-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[11,1,11,null,40,{"$f":"IF(A15=\"\",\"\",IF(A15=1,Age_Full_Month,IF(F14=11,0,F14+1)))","v":10},40,0,{"$f":"IF(A15=\"\",\"\",IF(AND(F15=11,G15=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H15-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C15-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B15,99),0,1,1)*K15,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E15,0,1,1)*L15,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*M15,FEE_rounding)","v":0},0,0,{"$f":"IF(C15>=1,ROUND(K15*OFFSET(Input!$U$27,B15,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),OFFSET(Input!$G$27,B15,0,1,1)-AE15,0)","v":0},{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),MIN(OFFSET(Input!$G$27,B15,0,1,1),AP14),0)","v":0},0,0,0,38466.962602954503,37101.962602954503,37282.558281997903,37282.558281997903,10182.629811467001,10182.629811467001,10232.1942769625,10232.1942769625,{"$f":"IF(A15=\"\",\"\",AL15-ROUND(AL15*OFFSET(Input!$S$27,B15,0,1,1),2*FEE_rounding))","v":37282.558281997903},{"$f":"IF(A15=\"\",\"\",ROUND(AP15*(1-OFFSET(Input!$T$27,MIN(B15,10),0,1,1)),2*FEE_rounding))","v":10232.1942769625},5547514.7525589606,0,0,0,5500000,5538466.9626029544,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A15=1,PMF_1st=0),0,ROUND(IF(A15=1,AI15,AL14)*OFFSET(Input!$O$27,IF(A15=121,-1,0)+MIN(B15,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A15=1,PMF_1st=0),0,IF(SUM($K$5:$L15)-$AU14>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B14,B15),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C15-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[12,1,12,null,40,{"$f":"IF(A16=\"\",\"\",IF(A16=1,Age_Full_Month,IF(F15=11,0,F15+1)))","v":11},40,0,{"$f":"IF(A16=\"\",\"\",IF(AND(F16=11,G16=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H16-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C16-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B16,99),0,1,1)*K16,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E16,0,1,1)*L16,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*M16,FEE_rounding)","v":0},0,0,{"$f":"IF(C16>=1,ROUND(K16*OFFSET(Input!$U$27,B16,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),OFFSET(Input!$G$27,B16,0,1,1)-AE16,0)","v":0},{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),MIN(OFFSET(Input!$G$27,B16,0,1,1),AP15),0)","v":0},0,0,0,37282.558281997903,35917.558281997903,36092.3888131192,36092.3888131192,10232.1942769625,10232.1942769625,10282,10282,{"$f":"IF(A16=\"\",\"\",AL16-ROUND(AL16*OFFSET(Input!$S$27,B16,0,1,1),2*FEE_rounding))","v":36092.3888131192},{"$f":"IF(A16=\"\",\"\",ROUND(AP16*(1-OFFSET(Input!$T$27,MIN(B16,10),0,1,1)),2*FEE_rounding))","v":10282},5546374.3888131194,0,0,0,5500000,5537282.5582819982,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A16=1,PMF_1st=0),0,ROUND(IF(A16=1,AI16,AL15)*OFFSET(Input!$O$27,IF(A16=121,-1,0)+MIN(B16,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A16=1,PMF_1st=0),0,IF(SUM($K$5:$L16)-$AU15>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B15,B16),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C16-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[13,2,1,null,41,{"$f":"IF(A17=\"\",\"\",IF(A17=1,Age_Full_Month,IF(F16=11,0,F16+1)))","v":0},41,0,{"$f":"IF(A17=\"\",\"\",IF(AND(F17=11,G17=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H17-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C17-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B17,99),0,1,1)*K17,0)","v":30000},{"$f":"ROUND(OFFSET(Input!$L$27,E17,0,1,1)*L17,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*M17,FEE_rounding)","v":0},70000,9700,{"$f":"IF(C17>=1,ROUND(K17*OFFSET(Input!$U$27,B17,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B17=1,0,IF($C17>=1,ROUND(OFFSET(Input!$X$27,B17,0,1,1)*AL16,AV_rounding),0))","v":0},{"$f":"IF(B17=1,0,IF(C17=1,ROUND(OFFSET(Input!$W$27,B17,0,1,1)*AVERAGE($AI$5,$AL$5:$AL15),AV_rounding),0))","v":0},1375,0,0,79700,100,0,0,0,{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),OFFSET(Input!$G$27,B17,0,1,1)-AE17,0)","v":0},{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),MIN(OFFSET(Input!$G$27,B17,0,1,1),AP16),0)","v":0},0,0,0,106092.38881311921,104617.38881311921,105126.61924318101,{"$f":"ROUND(AK17-AG17,AV_rounding)","v":105126.61924318101},19982,19982,20079.263395396702,20079.263395396702,{"$f":"IF(A17=\"\",\"\",AL17-ROUND(AL17*OFFSET(Input!$S$27,B17,0,1,1),2*FEE_rounding))","v":105126.61924318101},{"$f":"IF(A17=\"\",\"\",ROUND(AP17*(1-OFFSET(Input!$T$27,MIN(B17,10),0,1,1)),2*FEE_rounding))","v":20079.263395396702},5625205.8826385783,0,0,79700,5500000,5606092.3888131194,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A17=1,PMF_1st=0),0,ROUND(IF(A17=1,AI17,AL16)*OFFSET(Input!$O$27,IF(A17=121,-1,0)+MIN(B17,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A17=1,PMF_1st=0),0,IF(SUM($K$5:$L17)-$AU16>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B16,B17),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C17-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,5,0)/Prem_Freq,0)","v":79700},1.4]
[14,2,2,null,41,{"$f":"IF(A18=\"\",\"\",IF(A18=1,Age_Full_Month,IF(F17=11,0,F17+1)))","v":1},41,0,{"$f":"IF(A18=\"\",\"\",IF(AND(F18=11,G18=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H18-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C18-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B18,99),0,1,1)*K18,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E18,0,1,1)*L18,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*M18,FEE_rounding)","v":0},0,0,{"$f":"IF(C18>=1,ROUND(K18*OFFSET(Input!$U$27,B18,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B18=1,0,IF($C18>=1,ROUND(OFFSET(Input!$X$27,B18,0,1,1)*AL17,AV_rounding),0))","v":0},{"$f":"IF(B18=1,0,IF(C18=1,ROUND(OFFSET(Input!$W$27,B18,0,1,1)*AVERAGE($AI$5,$AL$5:$AL16),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),OFFSET(Input!$G$27,B18,0,1,1)-AE18,0)","v":0},{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),MIN(OFFSET(Input!$G$27,B18,0,1,1),AP17),0)","v":0},0,0,0,105126.61924318101,103651.61924318101,104156.14874102701,104156.14874102701,20079.263395396702,20079.263395396702,20177.000225288601,20177.000225288601,{"$f":"IF(A18=\"\",\"\",AL18-ROUND(AL18*OFFSET(Input!$S$27,B18,0,1,1),2*FEE_rounding))","v":104156.14874102701},{"$f":"IF(A18=\"\",\"\",ROUND(AP18*(1-OFFSET(Input!$T$27,MIN(B18,10),0,1,1)),2*FEE_rounding))","v":20177.000225288601},5624333.1489663161,0,0,0,5500000,5605126.6192431813,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A18=1,PMF_1st=0),0,ROUND(IF(A18=1,AI18,AL17)*OFFSET(Input!$O$27,IF(A18=121,-1,0)+MIN(B18,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A18=1,PMF_1st=0),0,IF(SUM($K$5:$L18)-$AU17>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B17,B18),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C18-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[15,2,3,null,41,{"$f":"IF(A19=\"\",\"\",IF(A19=1,Age_Full_Month,IF(F18=11,0,F18+1)))","v":2},41,0,{"$f":"IF(A19=\"\",\"\",IF(AND(F19=11,G19=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H19-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C19-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B19,99),0,1,1)*K19,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E19,0,1,1)*L19,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*M19,FEE_rounding)","v":0},0,0,{"$f":"IF(C19>=1,ROUND(K19*OFFSET(Input!$U$27,B19,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B19=1,0,IF($C19>=1,ROUND(OFFSET(Input!$X$27,B19,0,1,1)*AL18,AV_rounding),0))","v":0},{"$f":"IF(B19=1,0,IF(C19=1,ROUND(OFFSET(Input!$W$27,B19,0,1,1)*AVERAGE($AI$5,$AL$5:$AL17),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),OFFSET(Input!$G$27,B19,0,1,1)-AE19,0)","v":0},{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),MIN(OFFSET(Input!$G$27,B19,0,1,1),AP18),0)","v":0},0,0,0,104156.14874102701,102681.14874102701,103180.954424631,103180.954424631,20177.000225288601,20177.000225288601,20275.212794142099,20275.212794142099,{"$f":"IF(A19=\"\",\"\",AL19-ROUND(AL19*OFFSET(Input!$S$27,B19,0,1,1),2*FEE_rounding))","v":103180.954424631},{"$f":"IF(A19=\"\",\"\",ROUND(AP19*(1-OFFSET(Input!$T$27,MIN(B19,10),0,1,1)),2*FEE_rounding))","v":20275.212794142099},5623456.1672187727,0,0,0,5500000,5604156.1487410273,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A19=1,PMF_1st=0),0,ROUND(IF(A19=1,AI19,AL18)*OFFSET(Input!$O$27,IF(A19=121,-1,0)+MIN(B19,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A19=1,PMF_1st=0),0,IF(SUM($K$5:$L19)-$AU18>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B18,B19),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C19-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[16,2,4,null,41,{"$f":"IF(A20=\"\",\"\",IF(A20=1,Age_Full_Month,IF(F19=11,0,F19+1)))","v":3},41,0,{"$f":"IF(A20=\"\",\"\",IF(AND(F20=11,G20=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H20-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C20-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B20,99),0,1,1)*K20,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E20,0,1,1)*L20,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*M20,FEE_rounding)","v":0},0,0,{"$f":"IF(C20>=1,ROUND(K20*OFFSET(Input!$U$27,B20,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B20=1,0,IF($C20>=1,ROUND(OFFSET(Input!$X$27,B20,0,1,1)*AL19,AV_rounding),0))","v":0},{"$f":"IF(B20=1,0,IF(C20=1,ROUND(OFFSET(Input!$W$27,B20,0,1,1)*AVERAGE($AI$5,$AL$5:$AL18),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),OFFSET(Input!$G$27,B20,0,1,1)-AE20,0)","v":0},{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),MIN(OFFSET(Input!$G$27,B20,0,1,1),AP19),0)","v":0},0,0,0,103180.954424631,101705.954424631,102201.01330058899,102201.01330058899,20275.212794142099,20275.212794142099,20373.9034176407,20373.9034176407,{"$f":"IF(A20=\"\",\"\",AL20-ROUND(AL20*OFFSET(Input!$S$27,B20,0,1,1),2*FEE_rounding))","v":102201.01330058899},{"$f":"IF(A20=\"\",\"\",ROUND(AP20*(1-OFFSET(Input!$T$27,MIN(B20,10),0,1,1)),2*FEE_rounding))","v":20373.9034176407},5622574.9167182297,0,0,0,5500000,5603180.9544246309,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A20=1,PMF_1st=0),0,ROUND(IF(A20=1,AI20,AL19)*OFFSET(Input!$O$27,IF(A20=121,-1,0)+MIN(B20,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A20=1,PMF_1st=0),0,IF(SUM($K$5:$L20)-$AU19>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B19,B20),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C20-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[17,2,5,null,41,{"$f":"IF(A21=\"\",\"\",IF(A21=1,Age_Full_Month,IF(F20=11,0,F20+1)))","v":4},41,0,{"$f":"IF(A21=\"\",\"\",IF(AND(F21=11,G21=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H21-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C21-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B21,99),0,1,1)*K21,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E21,0,1,1)*L21,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*M21,FEE_rounding)","v":0},0,0,{"$f":"IF(C21>=1,ROUND(K21*OFFSET(Input!$U$27,B21,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B21=1,0,IF($C21>=1,ROUND(OFFSET(Input!$X$27,B21,0,1,1)*AL20,AV_rounding),0))","v":0},{"$f":"IF(B21=1,0,IF(C21=1,ROUND(OFFSET(Input!$W$27,B21,0,1,1)*AVERAGE($AI$5,$AL$5:$AL19),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),OFFSET(Input!$G$27,B21,0,1,1)-AE21,0)","v":0},{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),MIN(OFFSET(Input!$G$27,B21,0,1,1),AP20),0)","v":0},0,0,0,102201.01330058899,100726.01330058899,101216.30226357499,101216.30226357499,20373.9034176407,20373.9034176407,20473.074422739501,20473.074422739501,{"$f":"IF(A21=\"\",\"\",AL21-ROUND(AL21*OFFSET(Input!$S$27,B21,0,1,1),2*FEE_rounding))","v":101216.30226357499},{"$f":"IF(A21=\"\",\"\",ROUND(AP21*(1-OFFSET(Input!$T$27,MIN(B21,10),0,1,1)),2*FEE_rounding))","v":20473.074422739501},5621689.3766863141,0,0,0,5500000,5602201.0133005893,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A21=1,PMF_1st=0),0,ROUND(IF(A21=1,AI21,AL20)*OFFSET(Input!$O$27,IF(A21=121,-1,0)+MIN(B21,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A21=1,PMF_1st=0),0,IF(SUM($K$5:$L21)-$AU20>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B20,B21),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C21-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[18,2,6,null,41,{"$f":"IF(A22=\"\",\"\",IF(A22=1,Age_Full_Month,IF(F21=11,0,F21+1)))","v":5},41,0,{"$f":"IF(A22=\"\",\"\",IF(AND(F22=11,G22=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H22-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C22-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B22,99),0,1,1)*K22,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E22,0,1,1)*L22,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*M22,FEE_rounding)","v":0},0,0,{"$f":"IF(C22>=1,ROUND(K22*OFFSET(Input!$U$27,B22,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B22=1,0,IF($C22>=1,ROUND(OFFSET(Input!$X$27,B22,0,1,1)*AL21,AV_rounding),0))","v":0},{"$f":"IF(B22=1,0,IF(C22=1,ROUND(OFFSET(Input!$W$27,B22,0,1,1)*AVERAGE($AI$5,$AL$5:$AL20),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),OFFSET(Input!$G$27,B22,0,1,1)-AE22,0)","v":0},{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),MIN(OFFSET(Input!$G$27,B22,0,1,1),AP21),0)","v":0},0,0,0,101216.30226357499,99741.302263574995,100226.798095796,100226.798095796,20473.074422739501,20473.074422739501,20572.728147720201,20572.728147720201,{"$f":"IF(A22=\"\",\"\",AL22-ROUND(AL22*OFFSET(Input!$S$27,B22,0,1,1),2*FEE_rounding))","v":100226.798095796},{"$f":"IF(A22=\"\",\"\",ROUND(AP22*(1-OFFSET(Input!$T$27,MIN(B22,10),0,1,1)),2*FEE_rounding))","v":20572.728147720201},5620799.5262435162,0,0,0,5500000,5601216.3022635747,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A22=1,PMF_1st=0),0,ROUND(IF(A22=1,AI22,AL21)*OFFSET(Input!$O$27,IF(A22=121,-1,0)+MIN(B22,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A22=1,PMF_1st=0),0,IF(SUM($K$5:$L22)-$AU21>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B21,B22),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C22-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[19,2,7,null,41,{"$f":"IF(A23=\"\",\"\",IF(A23=1,Age_Full_Month,IF(F22=11,0,F22+1)))","v":6},41,0,{"$f":"IF(A23=\"\",\"\",IF(AND(F23=11,G23=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H23-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C23-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B23,99),0,1,1)*K23,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E23,0,1,1)*L23,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*M23,FEE_rounding)","v":0},0,0,{"$f":"IF(C23>=1,ROUND(K23*OFFSET(Input!$U$27,B23,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B23=1,0,IF($C23>=1,ROUND(OFFSET(Input!$X$27,B23,0,1,1)*AL22,AV_rounding),0))","v":0},{"$f":"IF(B23=1,0,IF(C23=1,ROUND(OFFSET(Input!$W$27,B23,0,1,1)*AVERAGE($AI$5,$AL$5:$AL21),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),OFFSET(Input!$G$27,B23,0,1,1)-AE23,0)","v":0},{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),MIN(OFFSET(Input!$G$27,B23,0,1,1),AP22),0)","v":0},0,0,0,100226.798095796,98751.798095795995,99232.477466445795,99232.477466445795,20572.728147720201,20572.728147720201,20672.866942246299,20672.866942246299,{"$f":"IF(A23=\"\",\"\",AL23-ROUND(AL23*OFFSET(Input!$S$27,B23,0,1,1),2*FEE_rounding))","v":99232.477466445795},{"$f":"IF(A23=\"\",\"\",ROUND(AP23*(1-OFFSET(Input!$T$27,MIN(B23,10),0,1,1)),2*FEE_rounding))","v":20672.866942246299},5619905.3444086919,0,0,0,5500000,5600226.7980957963,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A23=1,PMF_1st=0),0,ROUND(IF(A23=1,AI23,AL22)*OFFSET(Input!$O$27,IF(A23=121,-1,0)+MIN(B23,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A23=1,PMF_1st=0),0,IF(SUM($K$5:$L23)-$AU22>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B22,B23),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C23-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[20,2,8,null,41,{"$f":"IF(A24=\"\",\"\",IF(A24=1,Age_Full_Month,IF(F23=11,0,F23+1)))","v":7},41,0,{"$f":"IF(A24=\"\",\"\",IF(AND(F24=11,G24=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H24-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C24-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B24,99),0,1,1)*K24,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E24,0,1,1)*L24,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*M24,FEE_rounding)","v":0},0,0,{"$f":"IF(C24>=1,ROUND(K24*OFFSET(Input!$U$27,B24,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B24=1,0,IF($C24>=1,ROUND(OFFSET(Input!$X$27,B24,0,1,1)*AL23,AV_rounding),0))","v":0},{"$f":"IF(B24=1,0,IF(C24=1,ROUND(OFFSET(Input!$W$27,B24,0,1,1)*AVERAGE($AI$5,$AL$5:$AL22),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),OFFSET(Input!$G$27,B24,0,1,1)-AE24,0)","v":0},{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),MIN(OFFSET(Input!$G$27,B24,0,1,1),AP23),0)","v":0},0,0,0,99232.477466445795,97757.477466445795,98233.316931154099,98233.316931154099,20672.866942246299,20672.866942246299,20773.493167418299,20773.493167418299,{"$f":"IF(A24=\"\",\"\",AL24-ROUND(AL24*OFFSET(Input!$S$27,B24,0,1,1),2*FEE_rounding))","v":98233.316931154099},{"$f":"IF(A24=\"\",\"\",ROUND(AP24*(1-OFFSET(Input!$T$27,MIN(B24,10),0,1,1)),2*FEE_rounding))","v":20773.493167418299},5619006.8100985717,0,0,0,5500000,5599232.4774664454,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A24=1,PMF_1st=0),0,ROUND(IF(A24=1,AI24,AL23)*OFFSET(Input!$O$27,IF(A24=121,-1,0)+MIN(B24,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A24=1,PMF_1st=0),0,IF(SUM($K$5:$L24)-$AU23>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B23,B24),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C24-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[21,2,9,null,41,{"$f":"IF(A25=\"\",\"\",IF(A25=1,Age_Full_Month,IF(F24=11,0,F24+1)))","v":8},41,0,{"$f":"IF(A25=\"\",\"\",IF(AND(F25=11,G25=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H25-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C25-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B25,99),0,1,1)*K25,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E25,0,1,1)*L25,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*M25,FEE_rounding)","v":0},0,0,{"$f":"IF(C25>=1,ROUND(K25*OFFSET(Input!$U$27,B25,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B25=1,0,IF($C25>=1,ROUND(OFFSET(Input!$X$27,B25,0,1,1)*AL24,AV_rounding),0))","v":0},{"$f":"IF(B25=1,0,IF(C25=1,ROUND(OFFSET(Input!$W$27,B25,0,1,1)*AVERAGE($AI$5,$AL$5:$AL23),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),OFFSET(Input!$G$27,B25,0,1,1)-AE25,0)","v":0},{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),MIN(OFFSET(Input!$G$27,B25,0,1,1),AP24),0)","v":0},0,0,0,98233.316931154099,96758.316931154099,97229.292931434,97229.292931434,20773.493167418299,20773.493167418299,20874.6091958295,20874.6091958295,{"$f":"IF(A25=\"\",\"\",AL25-ROUND(AL25*OFFSET(Input!$S$27,B25,0,1,1),2*FEE_rounding))","v":97229.292931434},{"$f":"IF(A25=\"\",\"\",ROUND(AP25*(1-OFFSET(Input!$T$27,MIN(B25,10),0,1,1)),2*FEE_rounding))","v":20874.6091958295},5618103.9021272631,0,0,0,5500000,5598233.3169311536,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A25=1,PMF_1st=0),0,ROUND(IF(A25=1,AI25,AL24)*OFFSET(Input!$O$27,IF(A25=121,-1,0)+MIN(B25,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A25=1,PMF_1st=0),0,IF(SUM($K$5:$L25)-$AU24>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B24,B25),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C25-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[22,2,10,null,41,{"$f":"IF(A26=\"\",\"\",IF(A26=1,Age_Full_Month,IF(F25=11,0,F25+1)))","v":9},41,0,{"$f":"IF(A26=\"\",\"\",IF(AND(F26=11,G26=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H26-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C26-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B26,99),0,1,1)*K26,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E26,0,1,1)*L26,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*M26,FEE_rounding)","v":0},0,0,{"$f":"IF(C26>=1,ROUND(K26*OFFSET(Input!$U$27,B26,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B26=1,0,IF($C26>=1,ROUND(OFFSET(Input!$X$27,B26,0,1,1)*AL25,AV_rounding),0))","v":0},{"$f":"IF(B26=1,0,IF(C26=1,ROUND(OFFSET(Input!$W$27,B26,0,1,1)*AVERAGE($AI$5,$AL$5:$AL24),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),OFFSET(Input!$G$27,B26,0,1,1)-AE26,0)","v":0},{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),MIN(OFFSET(Input!$G$27,B26,0,1,1),AP25),0)","v":0},0,0,0,97229.292931434,95754.292931434,96220.381794126399,96220.381794126399,20874.6091958295,20874.6091958295,20976.217411622001,20976.217411622001,{"$f":"IF(A26=\"\",\"\",AL26-ROUND(AL26*OFFSET(Input!$S$27,B26,0,1,1),2*FEE_rounding))","v":96220.381794126399},{"$f":"IF(A26=\"\",\"\",ROUND(AP26*(1-OFFSET(Input!$T$27,MIN(B26,10),0,1,1)),2*FEE_rounding))","v":20976.217411622001},5617196.5992057491,0,0,0,5500000,5597229.2929314338,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A26=1,PMF_1st=0),0,ROUND(IF(A26=1,AI26,AL25)*OFFSET(Input!$O$27,IF(A26=121,-1,0)+MIN(B26,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A26=1,PMF_1st=0),0,IF(SUM($K$5:$L26)-$AU25>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B25,B26),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C26-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[23,2,11,null,41,{"$f":"IF(A27=\"\",\"\",IF(A27=1,Age_Full_Month,IF(F26=11,0,F26+1)))","v":10},41,0,{"$f":"IF(A27=\"\",\"\",IF(AND(F27=11,G27=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H27-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C27-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B27,99),0,1,1)*K27,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E27,0,1,1)*L27,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*M27,FEE_rounding)","v":0},0,0,{"$f":"IF(C27>=1,ROUND(K27*OFFSET(Input!$U$27,B27,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B27=1,0,IF($C27>=1,ROUND(OFFSET(Input!$X$27,B27,0,1,1)*AL26,AV_rounding),0))","v":0},{"$f":"IF(B27=1,0,IF(C27=1,ROUND(OFFSET(Input!$W$27,B27,0,1,1)*AVERAGE($AI$5,$AL$5:$AL25),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),OFFSET(Input!$G$27,B27,0,1,1)-AE27,0)","v":0},{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),MIN(OFFSET(Input!$G$27,B27,0,1,1),AP26),0)","v":0},0,0,0,96220.381794126399,94745.381794126399,95206.559730841996,95206.559730841996,20976.217411622001,20976.217411622001,21078.320210542701,21078.320210542701,{"$f":"IF(A27=\"\",\"\",AL27-ROUND(AL27*OFFSET(Input!$S$27,B27,0,1,1),2*FEE_rounding))","v":95206.559730841996},{"$f":"IF(A27=\"\",\"\",ROUND(AP27*(1-OFFSET(Input!$T$27,MIN(B27,10),0,1,1)),2*FEE_rounding))","v":21078.320210542701},5616284.8799413843,0,0,0,5500000,5596220.3817941267,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A27=1,PMF_1st=0),0,ROUND(IF(A27=1,AI27,AL26)*OFFSET(Input!$O$27,IF(A27=121,-1,0)+MIN(B27,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A27=1,PMF_1st=0),0,IF(SUM($K$5:$L27)-$AU26>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B26,B27),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C27-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[24,2,12,null,41,{"$f":"IF(A28=\"\",\"\",IF(A28=1,Age_Full_Month,IF(F27=11,0,F27+1)))","v":11},41,0,{"$f":"IF(A28=\"\",\"\",IF(AND(F28=11,G28=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H28-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C28-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B28,99),0,1,1)*K28,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E28,0,1,1)*L28,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*M28,FEE_rounding)","v":0},0,0,{"$f":"IF(C28>=1,ROUND(K28*OFFSET(Input!$U$27,B28,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B28=1,0,IF($C28>=1,ROUND(OFFSET(Input!$X$27,B28,0,1,1)*AL27,AV_rounding),0))","v":0},{"$f":"IF(B28=1,0,IF(C28=1,ROUND(OFFSET(Input!$W$27,B28,0,1,1)*AVERAGE($AI$5,$AL$5:$AL26),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),OFFSET(Input!$G$27,B28,0,1,1)-AE28,0)","v":0},{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),MIN(OFFSET(Input!$G$27,B28,0,1,1),AP27),0)","v":0},0,0,0,95206.559730841996,93731.559730841996,94187.802837400304,94187.802837400304,21078.320210542701,21078.320210542701,21180.92,21180.92,{"$f":"IF(A28=\"\",\"\",AL28-ROUND(AL28*OFFSET(Input!$S$27,B28,0,1,1),2*FEE_rounding))","v":94187.802837400304},{"$f":"IF(A28=\"\",\"\",ROUND(AP28*(1-OFFSET(Input!$T$27,MIN(B28,10),0,1,1)),2*FEE_rounding))","v":21180.92},5615368.7228374006,0,0,0,5500000,5595206.5597308418,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A28=1,PMF_1st=0),0,ROUND(IF(A28=1,AI28,AL27)*OFFSET(Input!$O$27,IF(A28=121,-1,0)+MIN(B28,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A28=1,PMF_1st=0),0,IF(SUM($K$5:$L28)-$AU27>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B27,B28),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C28-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[25,3,1,null,42,{"$f":"IF(A29=\"\",\"\",IF(A29=1,Age_Full_Month,IF(F28=11,0,F28+1)))","v":0},42,0,{"$f":"IF(A29=\"\",\"\",IF(AND(F29=11,G29=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H29-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C29-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B29,99),0,1,1)*K29,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E29,0,1,1)*L29,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*M29,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C29>=1,ROUND(K29*OFFSET(Input!$U$27,B29,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B29=1,0,IF($C29>=1,ROUND(OFFSET(Input!$X$27,B29,0,1,1)*AL28,AV_rounding),0))","v":0},{"$f":"IF(B29=1,0,IF(C29=1,ROUND(OFFSET(Input!$W$27,B29,0,1,1)*AVERAGE($AI$5,$AL$5:$AL27),AV_rounding),0))","v":0},1485,0,0,89700,100,0,0,0,{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),OFFSET(Input!$G$27,B29,0,1,1)-AE29,0)","v":0},{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),MIN(OFFSET(Input!$G$27,B29,0,1,1),AP28),0)","v":0},0,0,0,174187.80283740029,172602.80283740029,173442.95570793099,173442.95570793099,30880.92,30880.92,31031.234439604301,31031.234439604301,{"$f":"IF(A29=\"\",\"\",AL29-ROUND(AL29*OFFSET(Input!$S$27,B29,0,1,1),2*FEE_rounding))","v":173442.95570793099},{"$f":"IF(A29=\"\",\"\",ROUND(AP29*(1-OFFSET(Input!$T$27,MIN(B29,10),0,1,1)),2*FEE_rounding))","v":31031.234439604301},5704474.1901475349,0,0,89700,5500000,5674187.8028374007,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A29=1,PMF_1st=0),0,ROUND(IF(A29=1,AI29,AL28)*OFFSET(Input!$O$27,IF(A29=121,-1,0)+MIN(B29,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A29=1,PMF_1st=0),0,IF(SUM($K$5:$L29)-$AU28>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B28,B29),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C29-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[26,3,2,null,42,{"$f":"IF(A30=\"\",\"\",IF(A30=1,Age_Full_Month,IF(F29=11,0,F29+1)))","v":1},42,0,{"$f":"IF(A30=\"\",\"\",IF(AND(F30=11,G30=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H30-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C30-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B30,99),0,1,1)*K30,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E30,0,1,1)*L30,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*M30,FEE_rounding)","v":0},0,0,{"$f":"IF(C30>=1,ROUND(K30*OFFSET(Input!$U$27,B30,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B30=1,0,IF($C30>=1,ROUND(OFFSET(Input!$X$27,B30,0,1,1)*AL29,AV_rounding),0))","v":0},{"$f":"IF(B30=1,0,IF(C30=1,ROUND(OFFSET(Input!$W$27,B30,0,1,1)*AVERAGE($AI$5,$AL$5:$AL28),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),OFFSET(Input!$G$27,B30,0,1,1)-AE30,0)","v":0},{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),MIN(OFFSET(Input!$G$27,B30,0,1,1),AP29),0)","v":0},0,0,0,173442.95570793099,171857.95570793099,172694.482997396,172694.482997396,31031.234439604301,31031.234439604301,31182.280542344099,31182.280542344099,{"$f":"IF(A30=\"\",\"\",AL30-ROUND(AL30*OFFSET(Input!$S$27,B30,0,1,1),2*FEE_rounding))","v":172694.482997396},{"$f":"IF(A30=\"\",\"\",ROUND(AP30*(1-OFFSET(Input!$T$27,MIN(B30,10),0,1,1)),2*FEE_rounding))","v":31182.280542344099},5703876.7635397399,0,0,0,5500000,5673442.955707931,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A30=1,PMF_1st=0),0,ROUND(IF(A30=1,AI30,AL29)*OFFSET(Input!$O$27,IF(A30=121,-1,0)+MIN(B30,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A30=1,PMF_1st=0),0,IF(SUM($K$5:$L30)-$AU29>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B29,B30),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C30-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[27,3,3,null,42,{"$f":"IF(A31=\"\",\"\",IF(A31=1,Age_Full_Month,IF(F30=11,0,F30+1)))","v":2},42,0,{"$f":"IF(A31=\"\",\"\",IF(AND(F31=11,G31=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H31-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C31-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B31,99),0,1,1)*K31,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E31,0,1,1)*L31,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*M31,FEE_rounding)","v":0},0,0,{"$f":"IF(C31>=1,ROUND(K31*OFFSET(Input!$U$27,B31,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B31=1,0,IF($C31>=1,ROUND(OFFSET(Input!$X$27,B31,0,1,1)*AL30,AV_rounding),0))","v":0},{"$f":"IF(B31=1,0,IF(C31=1,ROUND(OFFSET(Input!$W$27,B31,0,1,1)*AVERAGE($AI$5,$AL$5:$AL29),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),OFFSET(Input!$G$27,B31,0,1,1)-AE31,0)","v":0},{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),MIN(OFFSET(Input!$G$27,B31,0,1,1),AP30),0)","v":0},0,0,0,172694.482997396,171109.482997396,171942.36705809599,171942.36705809599,31182.280542344099,31182.280542344099,31334.061869626701,31334.061869626701,{"$f":"IF(A31=\"\",\"\",AL31-ROUND(AL31*OFFSET(Input!$S$27,B31,0,1,1),2*FEE_rounding))","v":171942.36705809599},{"$f":"IF(A31=\"\",\"\",ROUND(AP31*(1-OFFSET(Input!$T$27,MIN(B31,10),0,1,1)),2*FEE_rounding))","v":31334.061869626701},5703276.4289277233,0,0,0,5500000,5672694.482997396,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A31=1,PMF_1st=0),0,ROUND(IF(A31=1,AI31,AL30)*OFFSET(Input!$O$27,IF(A31=121,-1,0)+MIN(B31,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A31=1,PMF_1st=0),0,IF(SUM($K$5:$L31)-$AU30>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B30,B31),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C31-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[28,3,4,null,42,{"$f":"IF(A32=\"\",\"\",IF(A32=1,Age_Full_Month,IF(F31=11,0,F31+1)))","v":3},42,0,{"$f":"IF(A32=\"\",\"\",IF(AND(F32=11,G32=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H32-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C32-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B32,99),0,1,1)*K32,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E32,0,1,1)*L32,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*M32,FEE_rounding)","v":0},0,0,{"$f":"IF(C32>=1,ROUND(K32*OFFSET(Input!$U$27,B32,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B32=1,0,IF($C32>=1,ROUND(OFFSET(Input!$X$27,B32,0,1,1)*AL31,AV_rounding),0))","v":0},{"$f":"IF(B32=1,0,IF(C32=1,ROUND(OFFSET(Input!$W$27,B32,0,1,1)*AVERAGE($AI$5,$AL$5:$AL30),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),OFFSET(Input!$G$27,B32,0,1,1)-AE32,0)","v":0},{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),MIN(OFFSET(Input!$G$27,B32,0,1,1),AP31),0)","v":0},0,0,0,171942.36705809599,170357.36705809599,171186.59015643,171186.59015643,31334.061869626701,31334.061869626701,31486.5820001947,31486.5820001947,{"$f":"IF(A32=\"\",\"\",AL32-ROUND(AL32*OFFSET(Input!$S$27,B32,0,1,1),2*FEE_rounding))","v":171186.59015643},{"$f":"IF(A32=\"\",\"\",ROUND(AP32*(1-OFFSET(Input!$T$27,MIN(B32,10),0,1,1)),2*FEE_rounding))","v":31486.5820001947},5702673.1721566254,0,0,0,5500000,5671942.3670580965,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A32=1,PMF_1st=0),0,ROUND(IF(A32=1,AI32,AL31)*OFFSET(Input!$O$27,IF(A32=121,-1,0)+MIN(B32,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A32=1,PMF_1st=0),0,IF(SUM($K$5:$L32)-$AU31>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B31,B32),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C32-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[29,3,5,null,42,{"$f":"IF(A33=\"\",\"\",IF(A33=1,Age_Full_Month,IF(F32=11,0,F32+1)))","v":4},42,0,{"$f":"IF(A33=\"\",\"\",IF(AND(F33=11,G33=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H33-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C33-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B33,99),0,1,1)*K33,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E33,0,1,1)*L33,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*M33,FEE_rounding)","v":0},0,0,{"$f":"IF(C33>=1,ROUND(K33*OFFSET(Input!$U$27,B33,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B33=1,0,IF($C33>=1,ROUND(OFFSET(Input!$X$27,B33,0,1,1)*AL32,AV_rounding),0))","v":0},{"$f":"IF(B33=1,0,IF(C33=1,ROUND(OFFSET(Input!$W$27,B33,0,1,1)*AVERAGE($AI$5,$AL$5:$AL31),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),OFFSET(Input!$G$27,B33,0,1,1)-AE33,0)","v":0},{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),MIN(OFFSET(Input!$G$27,B33,0,1,1),AP32),0)","v":0},0,0,0,171186.59015643,169601.59015643,170427.134472479,170427.134472479,31486.5820001947,31486.5820001947,31639.844530210499,31639.844530210499,{"$f":"IF(A33=\"\",\"\",AL33-ROUND(AL33*OFFSET(Input!$S$27,B33,0,1,1),2*FEE_rounding))","v":170427.134472479},{"$f":"IF(A33=\"\",\"\",ROUND(AP33*(1-OFFSET(Input!$T$27,MIN(B33,10),0,1,1)),2*FEE_rounding))","v":31639.844530210499},5702066.9790026899,0,0,0,5500000,5671186.5901564304,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A33=1,PMF_1st=0),0,ROUND(IF(A33=1,AI33,AL32)*OFFSET(Input!$O$27,IF(A33=121,-1,0)+MIN(B33,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A33=1,PMF_1st=0),0,IF(SUM($K$5:$L33)-$AU32>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B32,B33),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C33-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[30,3,6,null,42,{"$f":"IF(A34=\"\",\"\",IF(A34=1,Age_Full_Month,IF(F33=11,0,F33+1)))","v":5},42,0,{"$f":"IF(A34=\"\",\"\",IF(AND(F34=11,G34=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H34-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C34-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B34,99),0,1,1)*K34,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E34,0,1,1)*L34,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*M34,FEE_rounding)","v":0},0,0,{"$f":"IF(C34>=1,ROUND(K34*OFFSET(Input!$U$27,B34,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B34=1,0,IF($C34>=1,ROUND(OFFSET(Input!$X$27,B34,0,1,1)*AL33,AV_rounding),0))","v":0},{"$f":"IF(B34=1,0,IF(C34=1,ROUND(OFFSET(Input!$W$27,B34,0,1,1)*AVERAGE($AI$5,$AL$5:$AL32),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),OFFSET(Input!$G$27,B34,0,1,1)-AE34,0)","v":0},{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),MIN(OFFSET(Input!$G$27,B34,0,1,1),AP33),0)","v":0},0,0,0,170427.134472479,168842.134472479,169663.98209958401,169663.98209958401,31639.844530210499,31639.844530210499,31793.853073340899,31793.853073340899,{"$f":"IF(A34=\"\",\"\",AL34-ROUND(AL34*OFFSET(Input!$S$27,B34,0,1,1),2*FEE_rounding))","v":169663.98209958401},{"$f":"IF(A34=\"\",\"\",ROUND(AP34*(1-OFFSET(Input!$T$27,MIN(B34,10),0,1,1)),2*FEE_rounding))","v":31793.853073340899},5701457.8351729251,0,0,0,5500000,5670427.1344724791,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A34=1,PMF_1st=0),0,ROUND(IF(A34=1,AI34,AL33)*OFFSET(Input!$O$27,IF(A34=121,-1,0)+MIN(B34,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A34=1,PMF_1st=0),0,IF(SUM($K$5:$L34)-$AU33>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B33,B34),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C34-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[31,3,7,null,42,{"$f":"IF(A35=\"\",\"\",IF(A35=1,Age_Full_Month,IF(F34=11,0,F34+1)))","v":6},42,0,{"$f":"IF(A35=\"\",\"\",IF(AND(F35=11,G35=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H35-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C35-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B35,99),0,1,1)*K35,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E35,0,1,1)*L35,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*M35,FEE_rounding)","v":0},0,0,{"$f":"IF(C35>=1,ROUND(K35*OFFSET(Input!$U$27,B35,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B35=1,0,IF($C35>=1,ROUND(OFFSET(Input!$X$27,B35,0,1,1)*AL34,AV_rounding),0))","v":0},{"$f":"IF(B35=1,0,IF(C35=1,ROUND(OFFSET(Input!$W$27,B35,0,1,1)*AVERAGE($AI$5,$AL$5:$AL33),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),OFFSET(Input!$G$27,B35,0,1,1)-AE35,0)","v":0},{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),MIN(OFFSET(Input!$G$27,B35,0,1,1),AP34),0)","v":0},0,0,0,169663.98209958401,168078.98209958401,168897.11504392501,168897.11504392501,31793.853073340899,31793.853073340899,31948.611260842499,31948.611260842499,{"$f":"IF(A35=\"\",\"\",AL35-ROUND(AL35*OFFSET(Input!$S$27,B35,0,1,1),2*FEE_rounding))","v":168897.11504392501},{"$f":"IF(A35=\"\",\"\",ROUND(AP35*(1-OFFSET(Input!$T$27,MIN(B35,10),0,1,1)),2*FEE_rounding))","v":31948.611260842499},5700845.7263047677,0,0,0,5500000,5669663.9820995843,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A35=1,PMF_1st=0),0,ROUND(IF(A35=1,AI35,AL34)*OFFSET(Input!$O$27,IF(A35=121,-1,0)+MIN(B35,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A35=1,PMF_1st=0),0,IF(SUM($K$5:$L35)-$AU34>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B34,B35),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C35-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[32,3,8,null,42,{"$f":"IF(A36=\"\",\"\",IF(A36=1,Age_Full_Month,IF(F35=11,0,F35+1)))","v":7},42,0,{"$f":"IF(A36=\"\",\"\",IF(AND(F36=11,G36=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H36-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C36-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B36,99),0,1,1)*K36,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E36,0,1,1)*L36,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*M36,FEE_rounding)","v":0},0,0,{"$f":"IF(C36>=1,ROUND(K36*OFFSET(Input!$U$27,B36,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B36=1,0,IF($C36>=1,ROUND(OFFSET(Input!$X$27,B36,0,1,1)*AL35,AV_rounding),0))","v":0},{"$f":"IF(B36=1,0,IF(C36=1,ROUND(OFFSET(Input!$W$27,B36,0,1,1)*AVERAGE($AI$5,$AL$5:$AL34),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),OFFSET(Input!$G$27,B36,0,1,1)-AE36,0)","v":0},{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),MIN(OFFSET(Input!$G$27,B36,0,1,1),AP35),0)","v":0},0,0,0,168897.11504392501,167312.11504392501,168126.51522409599,168126.51522409599,31948.611260842499,31948.611260842499,32104.122741647101,32104.122741647101,{"$f":"IF(A36=\"\",\"\",AL36-ROUND(AL36*OFFSET(Input!$S$27,B36,0,1,1),2*FEE_rounding))","v":168126.51522409599},{"$f":"IF(A36=\"\",\"\",ROUND(AP36*(1-OFFSET(Input!$T$27,MIN(B36,10),0,1,1)),2*FEE_rounding))","v":32104.122741647101},5700230.6379657434,0,0,0,5500000,5668897.1150439251,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A36=1,PMF_1st=0),0,ROUND(IF(A36=1,AI36,AL35)*OFFSET(Input!$O$27,IF(A36=121,-1,0)+MIN(B36,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A36=1,PMF_1st=0),0,IF(SUM($K$5:$L36)-$AU35>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B35,B36),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C36-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[33,3,9,null,42,{"$f":"IF(A37=\"\",\"\",IF(A37=1,Age_Full_Month,IF(F36=11,0,F36+1)))","v":8},42,0,{"$f":"IF(A37=\"\",\"\",IF(AND(F37=11,G37=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H37-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C37-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B37,99),0,1,1)*K37,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E37,0,1,1)*L37,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*M37,FEE_rounding)","v":0},0,0,{"$f":"IF(C37>=1,ROUND(K37*OFFSET(Input!$U$27,B37,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B37=1,0,IF($C37>=1,ROUND(OFFSET(Input!$X$27,B37,0,1,1)*AL36,AV_rounding),0))","v":0},{"$f":"IF(B37=1,0,IF(C37=1,ROUND(OFFSET(Input!$W$27,B37,0,1,1)*AVERAGE($AI$5,$AL$5:$AL35),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),OFFSET(Input!$G$27,B37,0,1,1)-AE37,0)","v":0},{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),MIN(OFFSET(Input!$G$27,B37,0,1,1),AP36),0)","v":0},0,0,0,168126.51522409599,166541.51522409599,167352.16447067799,167352.16447067799,32104.122741647101,32104.122741647101,32260.391182447998,32260.391182447998,{"$f":"IF(A37=\"\",\"\",AL37-ROUND(AL37*OFFSET(Input!$S$27,B37,0,1,1),2*FEE_rounding))","v":167352.16447067799},{"$f":"IF(A37=\"\",\"\",ROUND(AP37*(1-OFFSET(Input!$T$27,MIN(B37,10),0,1,1)),2*FEE_rounding))","v":32260.391182447998},5699612.555653126,0,0,0,5500000,5668126.5152240964,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A37=1,PMF_1st=0),0,ROUND(IF(A37=1,AI37,AL36)*OFFSET(Input!$O$27,IF(A37=121,-1,0)+MIN(B37,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A37=1,PMF_1st=0),0,IF(SUM($K$5:$L37)-$AU36>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B36,B37),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C37-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[34,3,10,null,42,{"$f":"IF(A38=\"\",\"\",IF(A38=1,Age_Full_Month,IF(F37=11,0,F37+1)))","v":9},42,0,{"$f":"IF(A38=\"\",\"\",IF(AND(F38=11,G38=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H38-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C38-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B38,99),0,1,1)*K38,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E38,0,1,1)*L38,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*M38,FEE_rounding)","v":0},0,0,{"$f":"IF(C38>=1,ROUND(K38*OFFSET(Input!$U$27,B38,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B38=1,0,IF($C38>=1,ROUND(OFFSET(Input!$X$27,B38,0,1,1)*AL37,AV_rounding),0))","v":0},{"$f":"IF(B38=1,0,IF(C38=1,ROUND(OFFSET(Input!$W$27,B38,0,1,1)*AVERAGE($AI$5,$AL$5:$AL36),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),OFFSET(Input!$G$27,B38,0,1,1)-AE38,0)","v":0},{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),MIN(OFFSET(Input!$G$27,B38,0,1,1),AP37),0)","v":0},0,0,0,167352.16447067799,165767.16447067799,166574.04452581299,166574.04452581299,32260.391182447998,32260.391182447998,32417.4202677863,32417.4202677863,{"$f":"IF(A38=\"\",\"\",AL38-ROUND(AL38*OFFSET(Input!$S$27,B38,0,1,1),2*FEE_rounding))","v":166574.04452581299},{"$f":"IF(A38=\"\",\"\",ROUND(AP38*(1-OFFSET(Input!$T$27,MIN(B38,10),0,1,1)),2*FEE_rounding))","v":32417.4202677863},5698991.4647935992,0,0,0,5500000,5667352.1644706782,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A38=1,PMF_1st=0),0,ROUND(IF(A38=1,AI38,AL37)*OFFSET(Input!$O$27,IF(A38=121,-1,0)+MIN(B38,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A38=1,PMF_1st=0),0,IF(SUM($K$5:$L38)-$AU37>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B37,B38),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C38-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[35,3,11,null,42,{"$f":"IF(A39=\"\",\"\",IF(A39=1,Age_Full_Month,IF(F38=11,0,F38+1)))","v":10},42,0,{"$f":"IF(A39=\"\",\"\",IF(AND(F39=11,G39=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H39-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C39-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B39,99),0,1,1)*K39,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E39,0,1,1)*L39,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*M39,FEE_rounding)","v":0},0,0,{"$f":"IF(C39>=1,ROUND(K39*OFFSET(Input!$U$27,B39,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B39=1,0,IF($C39>=1,ROUND(OFFSET(Input!$X$27,B39,0,1,1)*AL38,AV_rounding),0))","v":0},{"$f":"IF(B39=1,0,IF(C39=1,ROUND(OFFSET(Input!$W$27,B39,0,1,1)*AVERAGE($AI$5,$AL$5:$AL37),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),OFFSET(Input!$G$27,B39,0,1,1)-AE39,0)","v":0},{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),MIN(OFFSET(Input!$G$27,B39,0,1,1),AP38),0)","v":0},0,0,0,166574.04452581299,164989.04452581299,165792.13704276999,165792.13704276999,32417.4202677863,32417.4202677863,32575.213700137701,32575.213700137701,{"$f":"IF(A39=\"\",\"\",AL39-ROUND(AL39*OFFSET(Input!$S$27,B39,0,1,1),2*FEE_rounding))","v":165792.13704276999},{"$f":"IF(A39=\"\",\"\",ROUND(AP39*(1-OFFSET(Input!$T$27,MIN(B39,10),0,1,1)),2*FEE_rounding))","v":32575.213700137701},5698367.3507429082,0,0,0,5500000,5666574.0445258133,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A39=1,PMF_1st=0),0,ROUND(IF(A39=1,AI39,AL38)*OFFSET(Input!$O$27,IF(A39=121,-1,0)+MIN(B39,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A39=1,PMF_1st=0),0,IF(SUM($K$5:$L39)-$AU38>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B38,B39),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C39-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[36,3,12,null,42,{"$f":"IF(A40=\"\",\"\",IF(A40=1,Age_Full_Month,IF(F39=11,0,F39+1)))","v":11},42,0,{"$f":"IF(A40=\"\",\"\",IF(AND(F40=11,G40=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H40-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C40-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B40,99),0,1,1)*K40,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E40,0,1,1)*L40,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*M40,FEE_rounding)","v":0},0,0,{"$f":"IF(C40>=1,ROUND(K40*OFFSET(Input!$U$27,B40,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B40=1,0,IF($C40>=1,ROUND(OFFSET(Input!$X$27,B40,0,1,1)*AL39,AV_rounding),0))","v":0},{"$f":"IF(B40=1,0,IF(C40=1,ROUND(OFFSET(Input!$W$27,B40,0,1,1)*AVERAGE($AI$5,$AL$5:$AL38),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),OFFSET(Input!$G$27,B40,0,1,1)-AE40,0)","v":0},{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),MIN(OFFSET(Input!$G$27,B40,0,1,1),AP39),0)","v":0},0,0,0,165792.13704276999,164207.13704276999,165006.42358551599,165006.42358551599,32575.213700137701,32575.213700137701,32733.7752,32733.7752,{"$f":"IF(A40=\"\",\"\",AL40-ROUND(AL40*OFFSET(Input!$S$27,B40,0,1,1),2*FEE_rounding))","v":165006.42358551599},{"$f":"IF(A40=\"\",\"\",ROUND(AP40*(1-OFFSET(Input!$T$27,MIN(B40,10),0,1,1)),2*FEE_rounding))","v":32733.7752},5697740.1987855164,0,0,0,5500000,5665792.1370427702,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A40=1,PMF_1st=0),0,ROUND(IF(A40=1,AI40,AL39)*OFFSET(Input!$O$27,IF(A40=121,-1,0)+MIN(B40,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A40=1,PMF_1st=0),0,IF(SUM($K$5:$L40)-$AU39>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B39,B40),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C40-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[37,4,1,null,43,{"$f":"IF(A41=\"\",\"\",IF(A41=1,Age_Full_Month,IF(F40=11,0,F40+1)))","v":0},43,0,{"$f":"IF(A41=\"\",\"\",IF(AND(F41=11,G41=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H41-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C41-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B41,99),0,1,1)*K41,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E41,0,1,1)*L41,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*M41,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C41>=1,ROUND(K41*OFFSET(Input!$U$27,B41,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B41=1,0,IF($C41>=1,ROUND(OFFSET(Input!$X$27,B41,0,1,1)*AL40,AV_rounding),0))","v":0},{"$f":"IF(B41=1,0,IF(C41=1,ROUND(OFFSET(Input!$W$27,B41,0,1,1)*AVERAGE($AI$5,$AL$5:$AL39),AV_rounding),0))","v":0},1595,0,0,89700,100,0,0,0,{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),OFFSET(Input!$G$27,B41,0,1,1)-AE41,0)","v":0},{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),MIN(OFFSET(Input!$G$27,B41,0,1,1),AP40),0)","v":0},0,0,0,245006.42358551599,243311.42358551599,244495.75424294401,244495.75424294401,42433.775200000004,42433.775200000004,42640.323746464397,42640.323746464397,{"$f":"IF(A41=\"\",\"\",AL41-ROUND(AL41*OFFSET(Input!$S$27,B41,0,1,1),2*FEE_rounding))","v":244495.75424294401},{"$f":"IF(A41=\"\",\"\",ROUND(AP41*(1-OFFSET(Input!$T$27,MIN(B41,10),0,1,1)),2*FEE_rounding))","v":42640.323746464397},5787136.0779894078,0,0,89700,5500000,5745006.4235855164,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A41=1,PMF_1st=0),0,ROUND(IF(A41=1,AI41,AL40)*OFFSET(Input!$O$27,IF(A41=121,-1,0)+MIN(B41,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A41=1,PMF_1st=0),0,IF(SUM($K$5:$L41)-$AU40>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B40,B41),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C41-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[38,4,2,null,43,{"$f":"IF(A42=\"\",\"\",IF(A42=1,Age_Full_Month,IF(F41=11,0,F41+1)))","v":1},43,0,{"$f":"IF(A42=\"\",\"\",IF(AND(F42=11,G42=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H42-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C42-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B42,99),0,1,1)*K42,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E42,0,1,1)*L42,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*M42,FEE_rounding)","v":0},0,0,{"$f":"IF(C42>=1,ROUND(K42*OFFSET(Input!$U$27,B42,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B42=1,0,IF($C42>=1,ROUND(OFFSET(Input!$X$27,B42,0,1,1)*AL41,AV_rounding),0))","v":0},{"$f":"IF(B42=1,0,IF(C42=1,ROUND(OFFSET(Input!$W$27,B42,0,1,1)*AVERAGE($AI$5,$AL$5:$AL40),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),OFFSET(Input!$G$27,B42,0,1,1)-AE42,0)","v":0},{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),MIN(OFFSET(Input!$G$27,B42,0,1,1),AP41),0)","v":0},0,0,0,244495.75424294401,242800.75424294401,243982.59919152499,243982.59919152499,42640.323746464397,42640.323746464397,42847.877678422898,42847.877678422898,{"$f":"IF(A42=\"\",\"\",AL42-ROUND(AL42*OFFSET(Input!$S$27,B42,0,1,1),2*FEE_rounding))","v":243982.59919152499},{"$f":"IF(A42=\"\",\"\",ROUND(AP42*(1-OFFSET(Input!$T$27,MIN(B42,10),0,1,1)),2*FEE_rounding))","v":42847.877678422898},5786830.4768699482,0,0,0,5500000,5744495.7542429436,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A42=1,PMF_1st=0),0,ROUND(IF(A42=1,AI42,AL41)*OFFSET(Input!$O$27,IF(A42=121,-1,0)+MIN(B42,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A42=1,PMF_1st=0),0,IF(SUM($K$5:$L42)-$AU41>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B41,B42),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C42-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[39,4,3,null,43,{"$f":"IF(A43=\"\",\"\",IF(A43=1,Age_Full_Month,IF(F42=11,0,F42+1)))","v":2},43,0,{"$f":"IF(A43=\"\",\"\",IF(AND(F43=11,G43=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H43-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C43-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B43,99),0,1,1)*K43,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E43,0,1,1)*L43,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*M43,FEE_rounding)","v":0},0,0,{"$f":"IF(C43>=1,ROUND(K43*OFFSET(Input!$U$27,B43,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B43=1,0,IF($C43>=1,ROUND(OFFSET(Input!$X$27,B43,0,1,1)*AL42,AV_rounding),0))","v":0},{"$f":"IF(B43=1,0,IF(C43=1,ROUND(OFFSET(Input!$W$27,B43,0,1,1)*AVERAGE($AI$5,$AL$5:$AL41),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),OFFSET(Input!$G$27,B43,0,1,1)-AE43,0)","v":0},{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),MIN(OFFSET(Input!$G$27,B43,0,1,1),AP42),0)","v":0},0,0,0,243982.59919152499,242287.59919152499,243466.94633194499,243466.94633194499,42847.877678422898,42847.877678422898,43056.4418896403,43056.4418896403,{"$f":"IF(A43=\"\",\"\",AL43-ROUND(AL43*OFFSET(Input!$S$27,B43,0,1,1),2*FEE_rounding))","v":243466.94633194499},{"$f":"IF(A43=\"\",\"\",ROUND(AP43*(1-OFFSET(Input!$T$27,MIN(B43,10),0,1,1)),2*FEE_rounding))","v":43056.4418896403},5786523.3882215852,0,0,0,5500000,5743982.599191525,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A43=1,PMF_1st=0),0,ROUND(IF(A43=1,AI43,AL42)*OFFSET(Input!$O$27,IF(A43=121,-1,0)+MIN(B43,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A43=1,PMF_1st=0),0,IF(SUM($K$5:$L43)-$AU42>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B42,B43),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C43-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[40,4,4,null,43,{"$f":"IF(A44=\"\",\"\",IF(A44=1,Age_Full_Month,IF(F43=11,0,F43+1)))","v":3},43,0,{"$f":"IF(A44=\"\",\"\",IF(AND(F44=11,G44=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H44-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C44-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B44,99),0,1,1)*K44,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E44,0,1,1)*L44,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*M44,FEE_rounding)","v":0},0,0,{"$f":"IF(C44>=1,ROUND(K44*OFFSET(Input!$U$27,B44,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B44=1,0,IF($C44>=1,ROUND(OFFSET(Input!$X$27,B44,0,1,1)*AL43,AV_rounding),0))","v":0},{"$f":"IF(B44=1,0,IF(C44=1,ROUND(OFFSET(Input!$W$27,B44,0,1,1)*AVERAGE($AI$5,$AL$5:$AL42),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),OFFSET(Input!$G$27,B44,0,1,1)-AE44,0)","v":0},{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),MIN(OFFSET(Input!$G$27,B44,0,1,1),AP43),0)","v":0},0,0,0,243466.94633194499,241771.94633194499,242948.78350599701,242948.78350599701,43056.4418896403,43056.4418896403,43266.021297701896,43266.021297701896,{"$f":"IF(A44=\"\",\"\",AL44-ROUND(AL44*OFFSET(Input!$S$27,B44,0,1,1),2*FEE_rounding))","v":242948.78350599701},{"$f":"IF(A44=\"\",\"\",ROUND(AP44*(1-OFFSET(Input!$T$27,MIN(B44,10),0,1,1)),2*FEE_rounding))","v":43266.021297701896},5786214.8048036983,0,0,0,5500000,5743466.9463319452,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A44=1,PMF_1st=0),0,ROUND(IF(A44=1,AI44,AL43)*OFFSET(Input!$O$27,IF(A44=121,-1,0)+MIN(B44,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A44=1,PMF_1st=0),0,IF(SUM($K$5:$L44)-$AU43>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B43,B44),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C44-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[41,4,5,null,43,{"$f":"IF(A45=\"\",\"\",IF(A45=1,Age_Full_Month,IF(F44=11,0,F44+1)))","v":4},43,0,{"$f":"IF(A45=\"\",\"\",IF(AND(F45=11,G45=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H45-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C45-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B45,99),0,1,1)*K45,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E45,0,1,1)*L45,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*M45,FEE_rounding)","v":0},0,0,{"$f":"IF(C45>=1,ROUND(K45*OFFSET(Input!$U$27,B45,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B45=1,0,IF($C45>=1,ROUND(OFFSET(Input!$X$27,B45,0,1,1)*AL44,AV_rounding),0))","v":0},{"$f":"IF(B45=1,0,IF(C45=1,ROUND(OFFSET(Input!$W$27,B45,0,1,1)*AVERAGE($AI$5,$AL$5:$AL43),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),OFFSET(Input!$G$27,B45,0,1,1)-AE45,0)","v":0},{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),MIN(OFFSET(Input!$G$27,B45,0,1,1),AP44),0)","v":0},0,0,0,242948.78350599701,241253.78350599701,242428.09849629301,242428.09849629301,43266.021297701896,43266.021297701896,43476.620844129699,43476.620844129699,{"$f":"IF(A45=\"\",\"\",AL45-ROUND(AL45*OFFSET(Input!$S$27,B45,0,1,1),2*FEE_rounding))","v":242428.09849629301},{"$f":"IF(A45=\"\",\"\",ROUND(AP45*(1-OFFSET(Input!$T$27,MIN(B45,10),0,1,1)),2*FEE_rounding))","v":43476.620844129699},5785904.7193404222,0,0,0,5500000,5742948.7835059967,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A45=1,PMF_1st=0),0,ROUND(IF(A45=1,AI45,AL44)*OFFSET(Input!$O$27,IF(A45=121,-1,0)+MIN(B45,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A45=1,PMF_1st=0),0,IF(SUM($K$5:$L45)-$AU44>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B44,B45),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C45-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[42,4,6,null,43,{"$f":"IF(A46=\"\",\"\",IF(A46=1,Age_Full_Month,IF(F45=11,0,F45+1)))","v":5},43,0,{"$f":"IF(A46=\"\",\"\",IF(AND(F46=11,G46=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H46-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C46-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B46,99),0,1,1)*K46,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E46,0,1,1)*L46,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*M46,FEE_rounding)","v":0},0,0,{"$f":"IF(C46>=1,ROUND(K46*OFFSET(Input!$U$27,B46,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B46=1,0,IF($C46>=1,ROUND(OFFSET(Input!$X$27,B46,0,1,1)*AL45,AV_rounding),0))","v":0},{"$f":"IF(B46=1,0,IF(C46=1,ROUND(OFFSET(Input!$W$27,B46,0,1,1)*AVERAGE($AI$5,$AL$5:$AL44),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),OFFSET(Input!$G$27,B46,0,1,1)-AE46,0)","v":0},{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),MIN(OFFSET(Input!$G$27,B46,0,1,1),AP45),0)","v":0},0,0,0,242428.09849629301,240733.09849629301,241904.87902597501,241904.87902597501,43476.620844129699,43476.620844129699,43688.245494498697,43688.245494498697,{"$f":"IF(A46=\"\",\"\",AL46-ROUND(AL46*OFFSET(Input!$S$27,B46,0,1,1),2*FEE_rounding))","v":241904.87902597501},{"$f":"IF(A46=\"\",\"\",ROUND(AP46*(1-OFFSET(Input!$T$27,MIN(B46,10),0,1,1)),2*FEE_rounding))","v":43688.245494498697},5785593.1245204741,0,0,0,5500000,5742428.0984962927,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A46=1,PMF_1st=0),0,ROUND(IF(A46=1,AI46,AL45)*OFFSET(Input!$O$27,IF(A46=121,-1,0)+MIN(B46,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A46=1,PMF_1st=0),0,IF(SUM($K$5:$L46)-$AU45>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B45,B46),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C46-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[43,4,7,null,43,{"$f":"IF(A47=\"\",\"\",IF(A47=1,Age_Full_Month,IF(F46=11,0,F46+1)))","v":6},43,0,{"$f":"IF(A47=\"\",\"\",IF(AND(F47=11,G47=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H47-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C47-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B47,99),0,1,1)*K47,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E47,0,1,1)*L47,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*M47,FEE_rounding)","v":0},0,0,{"$f":"IF(C47>=1,ROUND(K47*OFFSET(Input!$U$27,B47,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B47=1,0,IF($C47>=1,ROUND(OFFSET(Input!$X$27,B47,0,1,1)*AL46,AV_rounding),0))","v":0},{"$f":"IF(B47=1,0,IF(C47=1,ROUND(OFFSET(Input!$W$27,B47,0,1,1)*AVERAGE($AI$5,$AL$5:$AL45),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),OFFSET(Input!$G$27,B47,0,1,1)-AE47,0)","v":0},{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),MIN(OFFSET(Input!$G$27,B47,0,1,1),AP46),0)","v":0},0,0,0,241904.87902597501,240209.87902597501,241379.11275842899,241379.11275842899,43688.245494498697,43688.245494498697,43900.900238554299,43900.900238554299,{"$f":"IF(A47=\"\",\"\",AL47-ROUND(AL47*OFFSET(Input!$S$27,B47,0,1,1),2*FEE_rounding))","v":241379.11275842899},{"$f":"IF(A47=\"\",\"\",ROUND(AP47*(1-OFFSET(Input!$T$27,MIN(B47,10),0,1,1)),2*FEE_rounding))","v":43900.900238554299},5785280.0129969828,0,0,0,5500000,5741904.8790259752,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A47=1,PMF_1st=0),0,ROUND(IF(A47=1,AI47,AL46)*OFFSET(Input!$O$27,IF(A47=121,-1,0)+MIN(B47,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A47=1,PMF_1st=0),0,IF(SUM($K$5:$L47)-$AU46>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B46,B47),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C47-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[44,4,8,null,43,{"$f":"IF(A48=\"\",\"\",IF(A48=1,Age_Full_Month,IF(F47=11,0,F47+1)))","v":7},43,0,{"$f":"IF(A48=\"\",\"\",IF(AND(F48=11,G48=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H48-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C48-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B48,99),0,1,1)*K48,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E48,0,1,1)*L48,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*M48,FEE_rounding)","v":0},0,0,{"$f":"IF(C48>=1,ROUND(K48*OFFSET(Input!$U$27,B48,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B48=1,0,IF($C48>=1,ROUND(OFFSET(Input!$X$27,B48,0,1,1)*AL47,AV_rounding),0))","v":0},{"$f":"IF(B48=1,0,IF(C48=1,ROUND(OFFSET(Input!$W$27,B48,0,1,1)*AVERAGE($AI$5,$AL$5:$AL46),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),OFFSET(Input!$G$27,B48,0,1,1)-AE48,0)","v":0},{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),MIN(OFFSET(Input!$G$27,B48,0,1,1),AP47),0)","v":0},0,0,0,241379.11275842899,239684.11275842899,240850.78729698999,240850.78729698999,43900.900238554299,43900.900238554299,44114.590090329497,44114.590090329497,{"$f":"IF(A48=\"\",\"\",AL48-ROUND(AL48*OFFSET(Input!$S$27,B48,0,1,1),2*FEE_rounding))","v":240850.78729698999},{"$f":"IF(A48=\"\",\"\",ROUND(AP48*(1-OFFSET(Input!$T$27,MIN(B48,10),0,1,1)),2*FEE_rounding))","v":44114.590090329497},5784965.3773873197,0,0,0,5500000,5741379.1127584288,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A48=1,PMF_1st=0),0,ROUND(IF(A48=1,AI48,AL47)*OFFSET(Input!$O$27,IF(A48=121,-1,0)+MIN(B48,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A48=1,PMF_1st=0),0,IF(SUM($K$5:$L48)-$AU47>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B47,B48),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C48-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[45,4,9,null,43,{"$f":"IF(A49=\"\",\"\",IF(A49=1,Age_Full_Month,IF(F48=11,0,F48+1)))","v":8},43,0,{"$f":"IF(A49=\"\",\"\",IF(AND(F49=11,G49=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H49-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C49-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B49,99),0,1,1)*K49,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E49,0,1,1)*L49,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*M49,FEE_rounding)","v":0},0,0,{"$f":"IF(C49>=1,ROUND(K49*OFFSET(Input!$U$27,B49,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B49=1,0,IF($C49>=1,ROUND(OFFSET(Input!$X$27,B49,0,1,1)*AL48,AV_rounding),0))","v":0},{"$f":"IF(B49=1,0,IF(C49=1,ROUND(OFFSET(Input!$W$27,B49,0,1,1)*AVERAGE($AI$5,$AL$5:$AL47),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),OFFSET(Input!$G$27,B49,0,1,1)-AE49,0)","v":0},{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),MIN(OFFSET(Input!$G$27,B49,0,1,1),AP48),0)","v":0},0,0,0,240850.78729698999,239155.78729698999,240319.89018465299,240319.89018465299,44114.590090329497,44114.590090329497,44329.320088263601,44329.320088263601,{"$f":"IF(A49=\"\",\"\",AL49-ROUND(AL49*OFFSET(Input!$S$27,B49,0,1,1),2*FEE_rounding))","v":240319.89018465299},{"$f":"IF(A49=\"\",\"\",ROUND(AP49*(1-OFFSET(Input!$T$27,MIN(B49,10),0,1,1)),2*FEE_rounding))","v":44329.320088263601},5784649.2102729166,0,0,0,5500000,5740850.7872969899,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A49=1,PMF_1st=0),0,ROUND(IF(A49=1,AI49,AL48)*OFFSET(Input!$O$27,IF(A49=121,-1,0)+MIN(B49,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A49=1,PMF_1st=0),0,IF(SUM($K$5:$L49)-$AU48>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B48,B49),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C49-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[46,4,10,null,43,{"$f":"IF(A50=\"\",\"\",IF(A50=1,Age_Full_Month,IF(F49=11,0,F49+1)))","v":9},43,0,{"$f":"IF(A50=\"\",\"\",IF(AND(F50=11,G50=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H50-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C50-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B50,99),0,1,1)*K50,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E50,0,1,1)*L50,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*M50,FEE_rounding)","v":0},0,0,{"$f":"IF(C50>=1,ROUND(K50*OFFSET(Input!$U$27,B50,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B50=1,0,IF($C50>=1,ROUND(OFFSET(Input!$X$27,B50,0,1,1)*AL49,AV_rounding),0))","v":0},{"$f":"IF(B50=1,0,IF(C50=1,ROUND(OFFSET(Input!$W$27,B50,0,1,1)*AVERAGE($AI$5,$AL$5:$AL48),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),OFFSET(Input!$G$27,B50,0,1,1)-AE50,0)","v":0},{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),MIN(OFFSET(Input!$G$27,B50,0,1,1),AP49),0)","v":0},0,0,0,240319.89018465299,238624.89018465299,239786.408903776,239786.408903776,44329.320088263601,44329.320088263601,44545.095295320498,44545.095295320498,{"$f":"IF(A50=\"\",\"\",AL50-ROUND(AL50*OFFSET(Input!$S$27,B50,0,1,1),2*FEE_rounding))","v":239786.408903776},{"$f":"IF(A50=\"\",\"\",ROUND(AP50*(1-OFFSET(Input!$T$27,MIN(B50,10),0,1,1)),2*FEE_rounding))","v":44545.095295320498},5784331.504199096,0,0,0,5500000,5740319.890184653,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A50=1,PMF_1st=0),0,ROUND(IF(A50=1,AI50,AL49)*OFFSET(Input!$O$27,IF(A50=121,-1,0)+MIN(B50,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A50=1,PMF_1st=0),0,IF(SUM($K$5:$L50)-$AU49>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B49,B50),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C50-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[47,4,11,null,43,{"$f":"IF(A51=\"\",\"\",IF(A51=1,Age_Full_Month,IF(F50=11,0,F50+1)))","v":10},43,0,{"$f":"IF(A51=\"\",\"\",IF(AND(F51=11,G51=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H51-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C51-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B51,99),0,1,1)*K51,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E51,0,1,1)*L51,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*M51,FEE_rounding)","v":0},0,0,{"$f":"IF(C51>=1,ROUND(K51*OFFSET(Input!$U$27,B51,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B51=1,0,IF($C51>=1,ROUND(OFFSET(Input!$X$27,B51,0,1,1)*AL50,AV_rounding),0))","v":0},{"$f":"IF(B51=1,0,IF(C51=1,ROUND(OFFSET(Input!$W$27,B51,0,1,1)*AVERAGE($AI$5,$AL$5:$AL49),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),OFFSET(Input!$G$27,B51,0,1,1)-AE51,0)","v":0},{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),MIN(OFFSET(Input!$G$27,B51,0,1,1),AP50),0)","v":0},0,0,0,239786.408903776,238091.408903776,239250.33087578899,239250.33087578899,44545.095295320498,44545.095295320498,44761.920799108499,44761.920799108499,{"$f":"IF(A51=\"\",\"\",AL51-ROUND(AL51*OFFSET(Input!$S$27,B51,0,1,1),2*FEE_rounding))","v":239250.33087578899},{"$f":"IF(A51=\"\",\"\",ROUND(AP51*(1-OFFSET(Input!$T$27,MIN(B51,10),0,1,1)),2*FEE_rounding))","v":44761.920799108499},5784012.251674897,0,0,0,5500000,5739786.4089037757,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A51=1,PMF_1st=0),0,ROUND(IF(A51=1,AI51,AL50)*OFFSET(Input!$O$27,IF(A51=121,-1,0)+MIN(B51,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A51=1,PMF_1st=0),0,IF(SUM($K$5:$L51)-$AU50>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B50,B51),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C51-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[48,4,12,null,43,{"$f":"IF(A52=\"\",\"\",IF(A52=1,Age_Full_Month,IF(F51=11,0,F51+1)))","v":11},43,0,{"$f":"IF(A52=\"\",\"\",IF(AND(F52=11,G52=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H52-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C52-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B52,99),0,1,1)*K52,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E52,0,1,1)*L52,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*M52,FEE_rounding)","v":0},0,0,{"$f":"IF(C52>=1,ROUND(K52*OFFSET(Input!$U$27,B52,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B52=1,0,IF($C52>=1,ROUND(OFFSET(Input!$X$27,B52,0,1,1)*AL51,AV_rounding),0))","v":0},{"$f":"IF(B52=1,0,IF(C52=1,ROUND(OFFSET(Input!$W$27,B52,0,1,1)*AVERAGE($AI$5,$AL$5:$AL50),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),OFFSET(Input!$G$27,B52,0,1,1)-AE52,0)","v":0},{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),MIN(OFFSET(Input!$G$27,B52,0,1,1),AP51),0)","v":0},0,0,0,239250.33087578899,237555.33087578899,238711.643460894,238711.643460894,44761.920799108499,44761.920799108499,44979.801712,44979.801712,{"$f":"IF(A52=\"\",\"\",AL52-ROUND(AL52*OFFSET(Input!$S$27,B52,0,1,1),2*FEE_rounding))","v":238711.643460894},{"$f":"IF(A52=\"\",\"\",ROUND(AP52*(1-OFFSET(Input!$T$27,MIN(B52,10),0,1,1)),2*FEE_rounding))","v":44979.801712},5783691.4451728938,0,0,0,5500000,5739250.3308757888,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A52=1,PMF_1st=0),0,ROUND(IF(A52=1,AI52,AL51)*OFFSET(Input!$O$27,IF(A52=121,-1,0)+MIN(B52,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A52=1,PMF_1st=0),0,IF(SUM($K$5:$L52)-$AU51>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B51,B52),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C52-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[49,5,1,null,44,{"$f":"IF(A53=\"\",\"\",IF(A53=1,Age_Full_Month,IF(F52=11,0,F52+1)))","v":0},44,0,{"$f":"IF(A53=\"\",\"\",IF(AND(F53=11,G53=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H53-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C53-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B53,99),0,1,1)*K53,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E53,0,1,1)*L53,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*M53,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C53>=1,ROUND(K53*OFFSET(Input!$U$27,B53,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B53=1,0,IF($C53>=1,ROUND(OFFSET(Input!$X$27,B53,0,1,1)*AL52,AV_rounding),0))","v":0},{"$f":"IF(B53=1,0,IF(C53=1,ROUND(OFFSET(Input!$W$27,B53,0,1,1)*AVERAGE($AI$5,$AL$5:$AL51),AV_rounding),0))","v":0},1705,0,0,89700,100,0,0,0,{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),OFFSET(Input!$G$27,B53,0,1,1)-AE53,0)","v":0},{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),MIN(OFFSET(Input!$G$27,B53,0,1,1),AP52),0)","v":0},0,0,0,318711.643460894,316906.643460894,318449.20257243299,318449.20257243299,54679.801712,54679.801712,54945.958411736101,54945.958411736101,{"$f":"IF(A53=\"\",\"\",AL53-ROUND(AL53*OFFSET(Input!$S$27,B53,0,1,1),2*FEE_rounding))","v":318449.20257243299},{"$f":"IF(A53=\"\",\"\",ROUND(AP53*(1-OFFSET(Input!$T$27,MIN(B53,10),0,1,1)),2*FEE_rounding))","v":54945.958411736101},5873395.1609841697,0,0,89700,5500000,5818711.643460894,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A53=1,PMF_1st=0),0,ROUND(IF(A53=1,AI53,AL52)*OFFSET(Input!$O$27,IF(A53=121,-1,0)+MIN(B53,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A53=1,PMF_1st=0),0,IF(SUM($K$5:$L53)-$AU52>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B52,B53),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C53-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[50,5,2,null,44,{"$f":"IF(A54=\"\",\"\",IF(A54=1,Age_Full_Month,IF(F53=11,0,F53+1)))","v":1},44,0,{"$f":"IF(A54=\"\",\"\",IF(AND(F54=11,G54=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H54-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C54-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B54,99),0,1,1)*K54,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E54,0,1,1)*L54,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*M54,FEE_rounding)","v":0},0,0,{"$f":"IF(C54>=1,ROUND(K54*OFFSET(Input!$U$27,B54,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B54=1,0,IF($C54>=1,ROUND(OFFSET(Input!$X$27,B54,0,1,1)*AL53,AV_rounding),0))","v":0},{"$f":"IF(B54=1,0,IF(C54=1,ROUND(OFFSET(Input!$W$27,B54,0,1,1)*AVERAGE($AI$5,$AL$5:$AL52),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),OFFSET(Input!$G$27,B54,0,1,1)-AE54,0)","v":0},{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),MIN(OFFSET(Input!$G$27,B54,0,1,1),AP53),0)","v":0},0,0,0,318449.20257243299,316644.20257243299,318185.48423967703,318185.48423967703,54945.958411736101,54945.958411736101,55213.410642666502,55213.410642666502,{"$f":"IF(A54=\"\",\"\",AL54-ROUND(AL54*OFFSET(Input!$S$27,B54,0,1,1),2*FEE_rounding))","v":318185.48423967703},{"$f":"IF(A54=\"\",\"\",ROUND(AP54*(1-OFFSET(Input!$T$27,MIN(B54,10),0,1,1)),2*FEE_rounding))","v":55213.410642666502},5873398.8948823437,0,0,0,5500000,5818449.2025724333,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A54=1,PMF_1st=0),0,ROUND(IF(A54=1,AI54,AL53)*OFFSET(Input!$O$27,IF(A54=121,-1,0)+MIN(B54,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A54=1,PMF_1st=0),0,IF(SUM($K$5:$L54)-$AU53>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B53,B54),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C54-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[51,5,3,null,44,{"$f":"IF(A55=\"\",\"\",IF(A55=1,Age_Full_Month,IF(F54=11,0,F54+1)))","v":2},44,0,{"$f":"IF(A55=\"\",\"\",IF(AND(F55=11,G55=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H55-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C55-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B55,99),0,1,1)*K55,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E55,0,1,1)*L55,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*M55,FEE_rounding)","v":0},0,0,{"$f":"IF(C55>=1,ROUND(K55*OFFSET(Input!$U$27,B55,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B55=1,0,IF($C55>=1,ROUND(OFFSET(Input!$X$27,B55,0,1,1)*AL54,AV_rounding),0))","v":0},{"$f":"IF(B55=1,0,IF(C55=1,ROUND(OFFSET(Input!$W$27,B55,0,1,1)*AVERAGE($AI$5,$AL$5:$AL53),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),OFFSET(Input!$G$27,B55,0,1,1)-AE55,0)","v":0},{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),MIN(OFFSET(Input!$G$27,B55,0,1,1),AP54),0)","v":0},0,0,0,318185.48423967703,316380.48423967703,317920.48224460101,317920.48224460101,55213.410642666502,55213.410642666502,55482.164710854697,55482.164710854697,{"$f":"IF(A55=\"\",\"\",AL55-ROUND(AL55*OFFSET(Input!$S$27,B55,0,1,1),2*FEE_rounding))","v":317920.48224460101},{"$f":"IF(A55=\"\",\"\",ROUND(AP55*(1-OFFSET(Input!$T$27,MIN(B55,10),0,1,1)),2*FEE_rounding))","v":55482.164710854697},5873402.6469554566,0,0,0,5500000,5818185.484239677,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A55=1,PMF_1st=0),0,ROUND(IF(A55=1,AI55,AL54)*OFFSET(Input!$O$27,IF(A55=121,-1,0)+MIN(B55,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A55=1,PMF_1st=0),0,IF(SUM($K$5:$L55)-$AU54>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B54,B55),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C55-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[52,5,4,null,44,{"$f":"IF(A56=\"\",\"\",IF(A56=1,Age_Full_Month,IF(F55=11,0,F55+1)))","v":3},44,0,{"$f":"IF(A56=\"\",\"\",IF(AND(F56=11,G56=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H56-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C56-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B56,99),0,1,1)*K56,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E56,0,1,1)*L56,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*M56,FEE_rounding)","v":0},0,0,{"$f":"IF(C56>=1,ROUND(K56*OFFSET(Input!$U$27,B56,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B56=1,0,IF($C56>=1,ROUND(OFFSET(Input!$X$27,B56,0,1,1)*AL55,AV_rounding),0))","v":0},{"$f":"IF(B56=1,0,IF(C56=1,ROUND(OFFSET(Input!$W$27,B56,0,1,1)*AVERAGE($AI$5,$AL$5:$AL54),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),OFFSET(Input!$G$27,B56,0,1,1)-AE56,0)","v":0},{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),MIN(OFFSET(Input!$G$27,B56,0,1,1),AP55),0)","v":0},0,0,0,317920.48224460101,316115.48224460101,317654.19033891399,317654.19033891399,55482.164710854697,55482.164710854697,55752.2269530595,55752.2269530595,{"$f":"IF(A56=\"\",\"\",AL56-ROUND(AL56*OFFSET(Input!$S$27,B56,0,1,1),2*FEE_rounding))","v":317654.19033891399},{"$f":"IF(A56=\"\",\"\",ROUND(AP56*(1-OFFSET(Input!$T$27,MIN(B56,10),0,1,1)),2*FEE_rounding))","v":55752.2269530595},5873406.4172919737,0,0,0,5500000,5817920.4822446015,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A56=1,PMF_1st=0),0,ROUND(IF(A56=1,AI56,AL55)*OFFSET(Input!$O$27,IF(A56=121,-1,0)+MIN(B56,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A56=1,PMF_1st=0),0,IF(SUM($K$5:$L56)-$AU55>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B55,B56),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C56-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[53,5,5,null,44,{"$f":"IF(A57=\"\",\"\",IF(A57=1,Age_Full_Month,IF(F56=11,0,F56+1)))","v":4},44,0,{"$f":"IF(A57=\"\",\"\",IF(AND(F57=11,G57=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H57-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C57-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B57,99),0,1,1)*K57,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E57,0,1,1)*L57,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*M57,FEE_rounding)","v":0},0,0,{"$f":"IF(C57>=1,ROUND(K57*OFFSET(Input!$U$27,B57,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B57=1,0,IF($C57>=1,ROUND(OFFSET(Input!$X$27,B57,0,1,1)*AL56,AV_rounding),0))","v":0},{"$f":"IF(B57=1,0,IF(C57=1,ROUND(OFFSET(Input!$W$27,B57,0,1,1)*AVERAGE($AI$5,$AL$5:$AL55),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),OFFSET(Input!$G$27,B57,0,1,1)-AE57,0)","v":0},{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),MIN(OFFSET(Input!$G$27,B57,0,1,1),AP56),0)","v":0},0,0,0,317654.19033891399,315849.19033891399,317386.60224391101,317386.60224391101,55752.2269530595,55752.2269530595,56023.603736883997,56023.603736883997,{"$f":"IF(A57=\"\",\"\",AL57-ROUND(AL57*OFFSET(Input!$S$27,B57,0,1,1),2*FEE_rounding))","v":317386.60224391101},{"$f":"IF(A57=\"\",\"\",ROUND(AP57*(1-OFFSET(Input!$T$27,MIN(B57,10),0,1,1)),2*FEE_rounding))","v":56023.603736883997},5873410.2059807954,0,0,0,5500000,5817654.1903389143,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A57=1,PMF_1st=0),0,ROUND(IF(A57=1,AI57,AL56)*OFFSET(Input!$O$27,IF(A57=121,-1,0)+MIN(B57,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A57=1,PMF_1st=0),0,IF(SUM($K$5:$L57)-$AU56>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B56,B57),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C57-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[54,5,6,null,44,{"$f":"IF(A58=\"\",\"\",IF(A58=1,Age_Full_Month,IF(F57=11,0,F57+1)))","v":5},44,0,{"$f":"IF(A58=\"\",\"\",IF(AND(F58=11,G58=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H58-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C58-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B58,99),0,1,1)*K58,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E58,0,1,1)*L58,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*M58,FEE_rounding)","v":0},0,0,{"$f":"IF(C58>=1,ROUND(K58*OFFSET(Input!$U$27,B58,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B58=1,0,IF($C58>=1,ROUND(OFFSET(Input!$X$27,B58,0,1,1)*AL57,AV_rounding),0))","v":0},{"$f":"IF(B58=1,0,IF(C58=1,ROUND(OFFSET(Input!$W$27,B58,0,1,1)*AVERAGE($AI$5,$AL$5:$AL56),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),OFFSET(Input!$G$27,B58,0,1,1)-AE58,0)","v":0},{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),MIN(OFFSET(Input!$G$27,B58,0,1,1),AP57),0)","v":0},0,0,0,317386.60224391101,315581.60224391101,317117.71165032499,317117.71165032499,56023.603736883997,56023.603736883997,56296.301460925999,56296.301460925999,{"$f":"IF(A58=\"\",\"\",AL58-ROUND(AL58*OFFSET(Input!$S$27,B58,0,1,1),2*FEE_rounding))","v":317117.71165032499},{"$f":"IF(A58=\"\",\"\",ROUND(AP58*(1-OFFSET(Input!$T$27,MIN(B58,10),0,1,1)),2*FEE_rounding))","v":56296.301460925999},5873414.0131112514,0,0,0,5500000,5817386.6022439115,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A58=1,PMF_1st=0),0,ROUND(IF(A58=1,AI58,AL57)*OFFSET(Input!$O$27,IF(A58=121,-1,0)+MIN(B58,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A58=1,PMF_1st=0),0,IF(SUM($K$5:$L58)-$AU57>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B57,B58),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C58-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[55,5,7,null,44,{"$f":"IF(A59=\"\",\"\",IF(A59=1,Age_Full_Month,IF(F58=11,0,F58+1)))","v":6},44,0,{"$f":"IF(A59=\"\",\"\",IF(AND(F59=11,G59=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H59-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C59-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B59,99),0,1,1)*K59,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E59,0,1,1)*L59,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*M59,FEE_rounding)","v":0},0,0,{"$f":"IF(C59>=1,ROUND(K59*OFFSET(Input!$U$27,B59,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B59=1,0,IF($C59>=1,ROUND(OFFSET(Input!$X$27,B59,0,1,1)*AL58,AV_rounding),0))","v":0},{"$f":"IF(B59=1,0,IF(C59=1,ROUND(OFFSET(Input!$W$27,B59,0,1,1)*AVERAGE($AI$5,$AL$5:$AL57),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),OFFSET(Input!$G$27,B59,0,1,1)-AE59,0)","v":0},{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),MIN(OFFSET(Input!$G$27,B59,0,1,1),AP58),0)","v":0},0,0,0,317117.71165032499,315312.71165032499,316847.51221817802,316847.51221817802,56296.301460925999,56296.301460925999,56570.326554928899,56570.326554928899,{"$f":"IF(A59=\"\",\"\",AL59-ROUND(AL59*OFFSET(Input!$S$27,B59,0,1,1),2*FEE_rounding))","v":316847.51221817802},{"$f":"IF(A59=\"\",\"\",ROUND(AP59*(1-OFFSET(Input!$T$27,MIN(B59,10),0,1,1)),2*FEE_rounding))","v":56570.326554928899},5873417.8387731072,0,0,0,5500000,5817117.711650325,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A59=1,PMF_1st=0),0,ROUND(IF(A59=1,AI59,AL58)*OFFSET(Input!$O$27,IF(A59=121,-1,0)+MIN(B59,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A59=1,PMF_1st=0),0,IF(SUM($K$5:$L59)-$AU58>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B58,B59),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C59-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[56,5,8,null,44,{"$f":"IF(A60=\"\",\"\",IF(A60=1,Age_Full_Month,IF(F59=11,0,F59+1)))","v":7},44,0,{"$f":"IF(A60=\"\",\"\",IF(AND(F60=11,G60=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H60-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C60-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B60,99),0,1,1)*K60,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E60,0,1,1)*L60,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*M60,FEE_rounding)","v":0},0,0,{"$f":"IF(C60>=1,ROUND(K60*OFFSET(Input!$U$27,B60,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B60=1,0,IF($C60>=1,ROUND(OFFSET(Input!$X$27,B60,0,1,1)*AL59,AV_rounding),0))","v":0},{"$f":"IF(B60=1,0,IF(C60=1,ROUND(OFFSET(Input!$W$27,B60,0,1,1)*AVERAGE($AI$5,$AL$5:$AL58),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),OFFSET(Input!$G$27,B60,0,1,1)-AE60,0)","v":0},{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),MIN(OFFSET(Input!$G$27,B60,0,1,1),AP59),0)","v":0},0,0,0,316847.51221817802,315042.51221817802,316575.997576633,316575.997576633,56570.326554928899,56570.326554928899,56845.685479933003,56845.685479933003,{"$f":"IF(A60=\"\",\"\",AL60-ROUND(AL60*OFFSET(Input!$S$27,B60,0,1,1),2*FEE_rounding))","v":316575.997576633},{"$f":"IF(A60=\"\",\"\",ROUND(AP60*(1-OFFSET(Input!$T$27,MIN(B60,10),0,1,1)),2*FEE_rounding))","v":56845.685479933003},5873421.6830565669,0,0,0,5500000,5816847.5122181782,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A60=1,PMF_1st=0),0,ROUND(IF(A60=1,AI60,AL59)*OFFSET(Input!$O$27,IF(A60=121,-1,0)+MIN(B60,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A60=1,PMF_1st=0),0,IF(SUM($K$5:$L60)-$AU59>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B59,B60),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C60-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[57,5,9,null,44,{"$f":"IF(A61=\"\",\"\",IF(A61=1,Age_Full_Month,IF(F60=11,0,F60+1)))","v":8},44,0,{"$f":"IF(A61=\"\",\"\",IF(AND(F61=11,G61=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H61-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C61-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B61,99),0,1,1)*K61,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E61,0,1,1)*L61,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*M61,FEE_rounding)","v":0},0,0,{"$f":"IF(C61>=1,ROUND(K61*OFFSET(Input!$U$27,B61,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B61=1,0,IF($C61>=1,ROUND(OFFSET(Input!$X$27,B61,0,1,1)*AL60,AV_rounding),0))","v":0},{"$f":"IF(B61=1,0,IF(C61=1,ROUND(OFFSET(Input!$W$27,B61,0,1,1)*AVERAGE($AI$5,$AL$5:$AL59),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),OFFSET(Input!$G$27,B61,0,1,1)-AE61,0)","v":0},{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),MIN(OFFSET(Input!$G$27,B61,0,1,1),AP60),0)","v":0},0,0,0,316575.997576633,314770.997576633,316303.16132384102,316303.16132384102,56845.685479933003,56845.685479933003,57122.384728428202,57122.384728428202,{"$f":"IF(A61=\"\",\"\",AL61-ROUND(AL61*OFFSET(Input!$S$27,B61,0,1,1),2*FEE_rounding))","v":316303.16132384102},{"$f":"IF(A61=\"\",\"\",ROUND(AP61*(1-OFFSET(Input!$T$27,MIN(B61,10),0,1,1)),2*FEE_rounding))","v":57122.384728428202},5873425.5460522687,0,0,0,5500000,5816575.9975766335,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A61=1,PMF_1st=0),0,ROUND(IF(A61=1,AI61,AL60)*OFFSET(Input!$O$27,IF(A61=121,-1,0)+MIN(B61,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A61=1,PMF_1st=0),0,IF(SUM($K$5:$L61)-$AU60>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B60,B61),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C61-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[58,5,10,null,44,{"$f":"IF(A62=\"\",\"\",IF(A62=1,Age_Full_Month,IF(F61=11,0,F61+1)))","v":9},44,0,{"$f":"IF(A62=\"\",\"\",IF(AND(F62=11,G62=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H62-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C62-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B62,99),0,1,1)*K62,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E62,0,1,1)*L62,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*M62,FEE_rounding)","v":0},0,0,{"$f":"IF(C62>=1,ROUND(K62*OFFSET(Input!$U$27,B62,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B62=1,0,IF($C62>=1,ROUND(OFFSET(Input!$X$27,B62,0,1,1)*AL61,AV_rounding),0))","v":0},{"$f":"IF(B62=1,0,IF(C62=1,ROUND(OFFSET(Input!$W$27,B62,0,1,1)*AVERAGE($AI$5,$AL$5:$AL60),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),OFFSET(Input!$G$27,B62,0,1,1)-AE62,0)","v":0},{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),MIN(OFFSET(Input!$G$27,B62,0,1,1),AP61),0)","v":0},0,0,0,316303.16132384102,314498.16132384102,316028.99702679203,316028.99702679203,57122.384728428202,57122.384728428202,57400.430824506802,57400.430824506802,{"$f":"IF(A62=\"\",\"\",AL62-ROUND(AL62*OFFSET(Input!$S$27,B62,0,1,1),2*FEE_rounding))","v":316028.99702679203},{"$f":"IF(A62=\"\",\"\",ROUND(AP62*(1-OFFSET(Input!$T$27,MIN(B62,10),0,1,1)),2*FEE_rounding))","v":57400.430824506802},5873429.4278512988,0,0,0,5500000,5816303.1613238407,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A62=1,PMF_1st=0),0,ROUND(IF(A62=1,AI62,AL61)*OFFSET(Input!$O$27,IF(A62=121,-1,0)+MIN(B62,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A62=1,PMF_1st=0),0,IF(SUM($K$5:$L62)-$AU61>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B61,B62),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C62-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[59,5,11,null,44,{"$f":"IF(A63=\"\",\"\",IF(A63=1,Age_Full_Month,IF(F62=11,0,F62+1)))","v":10},44,0,{"$f":"IF(A63=\"\",\"\",IF(AND(F63=11,G63=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H63-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C63-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B63,99),0,1,1)*K63,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E63,0,1,1)*L63,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*M63,FEE_rounding)","v":0},0,0,{"$f":"IF(C63>=1,ROUND(K63*OFFSET(Input!$U$27,B63,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B63=1,0,IF($C63>=1,ROUND(OFFSET(Input!$X$27,B63,0,1,1)*AL62,AV_rounding),0))","v":0},{"$f":"IF(B63=1,0,IF(C63=1,ROUND(OFFSET(Input!$W$27,B63,0,1,1)*AVERAGE($AI$5,$AL$5:$AL61),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),OFFSET(Input!$G$27,B63,0,1,1)-AE63,0)","v":0},{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),MIN(OFFSET(Input!$G$27,B63,0,1,1),AP62),0)","v":0},0,0,0,316028.99702679203,314223.99702679203,315753.49822116399,315753.49822116399,57400.430824506802,57400.430824506802,57679.830324017603,57679.830324017603,{"$f":"IF(A63=\"\",\"\",AL63-ROUND(AL63*OFFSET(Input!$S$27,B63,0,1,1),2*FEE_rounding))","v":315753.49822116399},{"$f":"IF(A63=\"\",\"\",ROUND(AP63*(1-OFFSET(Input!$T$27,MIN(B63,10),0,1,1)),2*FEE_rounding))","v":57679.830324017603},5873433.3285451811,0,0,0,5500000,5816028.9970267918,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A63=1,PMF_1st=0),0,ROUND(IF(A63=1,AI63,AL62)*OFFSET(Input!$O$27,IF(A63=121,-1,0)+MIN(B63,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A63=1,PMF_1st=0),0,IF(SUM($K$5:$L63)-$AU62>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B62,B63),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C63-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[60,5,12,null,44,{"$f":"IF(A64=\"\",\"\",IF(A64=1,Age_Full_Month,IF(F63=11,0,F63+1)))","v":11},44,0,{"$f":"IF(A64=\"\",\"\",IF(AND(F64=11,G64=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H64-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C64-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B64,99),0,1,1)*K64,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E64,0,1,1)*L64,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*M64,FEE_rounding)","v":0},0,0,{"$f":"IF(C64>=1,ROUND(K64*OFFSET(Input!$U$27,B64,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B64=1,0,IF($C64>=1,ROUND(OFFSET(Input!$X$27,B64,0,1,1)*AL63,AV_rounding),0))","v":0},{"$f":"IF(B64=1,0,IF(C64=1,ROUND(OFFSET(Input!$W$27,B64,0,1,1)*AVERAGE($AI$5,$AL$5:$AL62),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),OFFSET(Input!$G$27,B64,0,1,1)-AE64,0)","v":0},{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),MIN(OFFSET(Input!$G$27,B64,0,1,1),AP63),0)","v":0},0,0,0,315753.49822116399,313948.49822116399,315476.65841116902,315476.65841116902,57679.830324017603,57679.830324017603,57960.589814720202,57960.589814720202,{"$f":"IF(A64=\"\",\"\",AL64-ROUND(AL64*OFFSET(Input!$S$27,B64,0,1,1),2*FEE_rounding))","v":315476.65841116902},{"$f":"IF(A64=\"\",\"\",ROUND(AP64*(1-OFFSET(Input!$T$27,MIN(B64,10),0,1,1)),2*FEE_rounding))","v":57960.589814720202},5873437.2482258892,0,0,0,5500000,5815753.4982211636,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A64=1,PMF_1st=0),0,ROUND(IF(A64=1,AI64,AL63)*OFFSET(Input!$O$27,IF(A64=121,-1,0)+MIN(B64,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A64=1,PMF_1st=0),0,IF(SUM($K$5:$L64)-$AU63>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B63,B64),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C64-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[61,6,1,null,45,{"$f":"IF(A65=\"\",\"\",IF(A65=1,Age_Full_Month,IF(F64=11,0,F64+1)))","v":0},45,0,{"$f":"IF(A65=\"\",\"\",IF(AND(F65=11,G65=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H65-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C65-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B65,99),0,1,1)*K65,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E65,0,1,1)*L65,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*M65,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C65>=1,ROUND(K65*OFFSET(Input!$U$27,B65,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B65=1,0,IF($C65>=1,ROUND(OFFSET(Input!$X$27,B65,0,1,1)*AL64,AV_rounding),0))","v":0},{"$f":"IF(B65=1,0,IF(C65=1,ROUND(OFFSET(Input!$W$27,B65,0,1,1)*AVERAGE($AI$5,$AL$5:$AL63),AV_rounding),0))","v":0},1870,0,0,109700,100,0,0,0,{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),OFFSET(Input!$G$27,B65,0,1,1)-AE65,0)","v":0},{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),MIN(OFFSET(Input!$G$27,B65,0,1,1),AP64),0)","v":0},0,0,0,435476.65841116902,433506.65841116902,435616.77399139799,435616.77399139799,67660.58981472021,67660.58981472021,67989.9311569243,67989.9311569243,{"$f":"IF(A65=\"\",\"\",AL65-ROUND(AL65*OFFSET(Input!$S$27,B65,0,1,1),2*FEE_rounding))","v":435616.77399139799},{"$f":"IF(A65=\"\",\"\",ROUND(AP65*(1-OFFSET(Input!$T$27,MIN(B65,10),0,1,1)),2*FEE_rounding))","v":67989.9311569243},6003606.7051483216,0,0,109700,5500000,5935476.6584111694,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A65=1,PMF_1st=0),0,ROUND(IF(A65=1,AI65,AL64)*OFFSET(Input!$O$27,IF(A65=121,-1,0)+MIN(B65,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A65=1,PMF_1st=0),0,IF(SUM($K$5:$L65)-$AU64>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B64,B65),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C65-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[62,6,2,null,45,{"$f":"IF(A66=\"\",\"\",IF(A66=1,Age_Full_Month,IF(F65=11,0,F65+1)))","v":1},45,0,{"$f":"IF(A66=\"\",\"\",IF(AND(F66=11,G66=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H66-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C66-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B66,99),0,1,1)*K66,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E66,0,1,1)*L66,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*M66,FEE_rounding)","v":0},0,0,{"$f":"IF(C66>=1,ROUND(K66*OFFSET(Input!$U$27,B66,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B66=1,0,IF($C66>=1,ROUND(OFFSET(Input!$X$27,B66,0,1,1)*AL65,AV_rounding),0))","v":0},{"$f":"IF(B66=1,0,IF(C66=1,ROUND(OFFSET(Input!$W$27,B66,0,1,1)*AVERAGE($AI$5,$AL$5:$AL64),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),OFFSET(Input!$G$27,B66,0,1,1)-AE66,0)","v":0},{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),MIN(OFFSET(Input!$G$27,B66,0,1,1),AP65),0)","v":0},0,0,0,435616.77399139799,433646.77399139799,435757.57159129903,435757.57159129903,67989.9311569243,67989.9311569243,68320.875584764799,68320.875584764799,{"$f":"IF(A66=\"\",\"\",AL66-ROUND(AL66*OFFSET(Input!$S$27,B66,0,1,1),2*FEE_rounding))","v":435757.57159129903},{"$f":"IF(A66=\"\",\"\",ROUND(AP66*(1-OFFSET(Input!$T$27,MIN(B66,10),0,1,1)),2*FEE_rounding))","v":68320.875584764799},6004078.4471760634,0,0,0,5500000,5935616.7739913976,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A66=1,PMF_1st=0),0,ROUND(IF(A66=1,AI66,AL65)*OFFSET(Input!$O$27,IF(A66=121,-1,0)+MIN(B66,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A66=1,PMF_1st=0),0,IF(SUM($K$5:$L66)-$AU65>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B65,B66),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C66-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[63,6,3,null,45,{"$f":"IF(A67=\"\",\"\",IF(A67=1,Age_Full_Month,IF(F66=11,0,F66+1)))","v":2},45,0,{"$f":"IF(A67=\"\",\"\",IF(AND(F67=11,G67=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H67-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C67-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B67,99),0,1,1)*K67,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E67,0,1,1)*L67,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*M67,FEE_rounding)","v":0},0,0,{"$f":"IF(C67>=1,ROUND(K67*OFFSET(Input!$U$27,B67,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B67=1,0,IF($C67>=1,ROUND(OFFSET(Input!$X$27,B67,0,1,1)*AL66,AV_rounding),0))","v":0},{"$f":"IF(B67=1,0,IF(C67=1,ROUND(OFFSET(Input!$W$27,B67,0,1,1)*AVERAGE($AI$5,$AL$5:$AL65),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),OFFSET(Input!$G$27,B67,0,1,1)-AE67,0)","v":0},{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),MIN(OFFSET(Input!$G$27,B67,0,1,1),AP66),0)","v":0},0,0,0,435757.57159129903,433787.57159129903,435899.05453063699,435899.05453063699,68320.875584764799,68320.875584764799,68653.430901342203,68653.430901342203,{"$f":"IF(A67=\"\",\"\",AL67-ROUND(AL67*OFFSET(Input!$S$27,B67,0,1,1),2*FEE_rounding))","v":435899.05453063699},{"$f":"IF(A67=\"\",\"\",ROUND(AP67*(1-OFFSET(Input!$T$27,MIN(B67,10),0,1,1)),2*FEE_rounding))","v":68653.430901342203},6004552.4854319794,0,0,0,5500000,5935757.571591299,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A67=1,PMF_1st=0),0,ROUND(IF(A67=1,AI67,AL66)*OFFSET(Input!$O$27,IF(A67=121,-1,0)+MIN(B67,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A67=1,PMF_1st=0),0,IF(SUM($K$5:$L67)-$AU66>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B66,B67),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C67-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[64,6,4,null,45,{"$f":"IF(A68=\"\",\"\",IF(A68=1,Age_Full_Month,IF(F67=11,0,F67+1)))","v":3},45,0,{"$f":"IF(A68=\"\",\"\",IF(AND(F68=11,G68=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H68-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C68-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B68,99),0,1,1)*K68,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E68,0,1,1)*L68,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*M68,FEE_rounding)","v":0},0,0,{"$f":"IF(C68>=1,ROUND(K68*OFFSET(Input!$U$27,B68,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B68=1,0,IF($C68>=1,ROUND(OFFSET(Input!$X$27,B68,0,1,1)*AL67,AV_rounding),0))","v":0},{"$f":"IF(B68=1,0,IF(C68=1,ROUND(OFFSET(Input!$W$27,B68,0,1,1)*AVERAGE($AI$5,$AL$5:$AL66),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),OFFSET(Input!$G$27,B68,0,1,1)-AE68,0)","v":0},{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),MIN(OFFSET(Input!$G$27,B68,0,1,1),AP67),0)","v":0},0,0,0,435899.05453063699,433929.05453063699,436041.226145336,436041.226145336,68653.430901342203,68653.430901342203,68987.604947738801,68987.604947738801,{"$f":"IF(A68=\"\",\"\",AL68-ROUND(AL68*OFFSET(Input!$S$27,B68,0,1,1),2*FEE_rounding))","v":436041.226145336},{"$f":"IF(A68=\"\",\"\",ROUND(AP68*(1-OFFSET(Input!$T$27,MIN(B68,10),0,1,1)),2*FEE_rounding))","v":68987.604947738801},6005028.8310930748,0,0,0,5500000,5935899.0545306373,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A68=1,PMF_1st=0),0,ROUND(IF(A68=1,AI68,AL67)*OFFSET(Input!$O$27,IF(A68=121,-1,0)+MIN(B68,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A68=1,PMF_1st=0),0,IF(SUM($K$5:$L68)-$AU67>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B67,B68),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C68-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[65,6,5,null,{"$f":"IF($A69=\"\",\"\",Age_Insured+B69-1)","v":45},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Month,IF(F68=11,0,F68+1)))","v":4},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Year,IF(F68=11,G68+1,G68)))","v":45},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),DAY(EOMONTH((SignYY+INT(A69/12)+1911)&\"/\"&(IF(MOD(SignMM+A69-1,12)=0,12,MOD(SignMM+A69-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H69-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B69-1>=BPP,\"\",IF(AS68>0,1,0))","v":1},{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,IF(($BJ69+$AL68+$AP68+$AW69)/($BJ69+$AL68+$AP68)>$BK69,VLOOKUP($B69,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K69=0,0,IF(MOD(C69-1,12/Prem_Freq)=0,VLOOKUP(B69,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C69=1,VLOOKUP(B69,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C69-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B69,99),0,1,1)*K69,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E69,0,1,1)*L69,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*M69,FEE_rounding)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,K69-N69))","v":0},{"$f":"IF(A70=\"\",\"\",IF(K69=\"*****\",\"*****\",L69-O69+M69-P69))","v":0},{"$f":"IF(C69>=1,ROUND(K69*OFFSET(Input!$U$27,B69,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B69=1,0,IF($C69>=1,ROUND(OFFSET(Input!$X$27,B69,0,1,1)*AL68,AV_rounding),0))","v":0},{"$f":"IF(B69=1,0,IF(C69=1,ROUND(OFFSET(Input!$W$27,B69,0,1,1)*AVERAGE($AI$5,$AL$5:$AL67),AV_rounding),0))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,BA69,AI69))","v":1870},{"$f":"IF(E69=\"\",\"\",IF(SUM(AI69,-V69)>BB69,BB69,SUM(AI69,-V69)))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,0,BA69-AI69))","v":0},0,100,{"$f":"IF(E69=\" \",\" \",IF(Z69<BI68+BC69+BE69+BD69*0+BF69,BI68+BC69+BE69+BD69*0+BF69-BI68-Z69,0))","v":0},0,0,{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),OFFSET(Input!$G$27,B69,0,1,1)-AE69,0)","v":0},{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),MIN(OFFSET(Input!$G$27,B69,0,1,1),AP68),0)","v":0},{"$f":"IF(A70=\"\",\"\",AF68+AD69+AE69)","v":0},0,0,{"$f":"IF(A69=\"\",\"\",AL68+Q69+R69*0+IF(A69=1,0,SUM(S69:U69)))","v":436041.226145336},{"$f":"IF(A69=\"\",\"\",AI69-V69-W69-Z69-AD69)","v":434071.226145336},{"$f":"ROUND((AJ69-AB69)*(1+IRR_2)^(1/12)+IF(A69=1,S69,0),AV_rounding)","v":436184.089787559},{"$f":"ROUND(AK69-AG69,AV_rounding)","v":436184.089787559},68987.604947738801,68987.604947738801,{"$f":"ROUND((AN69-AC69)*(1+IRR_2)^(1/12),AV_rounding)","v":69323.405603203806},{"$f":"ROUND(AO69-AH69,AV_rounding)","v":69323.405603203806},{"$f":"IF(A69=\"\",\"\",AL69-ROUND(AL69*OFFSET(Input!$S$27,B69,0,1,1),2*FEE_rounding))","v":436184.089787559},{"$f":"IF(A69=\"\",\"\",ROUND(AP69*(1-OFFSET(Input!$T$27,MIN(B69,10),0,1,1)),2*FEE_rounding))","v":69323.405603203806},6005507.4953907626,0,{"$f":"IF(A70=\"\",\"\",AU68+AD69+AE69)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,Q69+R69))","v":0},5500000,5936041.2261453364,{"$f":"IF(A69=1,K69,MAX(AY68+K69-AD68-AE68,0))","v":600000},{"$f":"IF(A69=\"\",\"\",AW69)","v":5500000},{"$f":"ROUND(ROUND(AZ69/100000*VLOOKUP(Age_Insured+B69-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I69>0,I69/H69,1),2*FEE_rounding)*IF(G70>14,1,0)*IF(AND(I69=0,H69>0),0,1)","v":1870},0,null,null,{"$f":"IF(AND(A69=1,PMF_1st=0),0,ROUND(IF(A69=1,AI69,AL68)*OFFSET(Input!$O$27,IF(A69=121,-1,0)+MIN(B69,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A69=1,PMF_1st=0),0,IF(SUM($K$5:$L69)-$AU68>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B68,B69),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A69+1","v":66},{"$f":"IF($A70=\"\",\"\",INT((A70-1)/12)+1)","v":6},{"$f":"IF($A70=\"\",\"\",MOD((A70-1),12)+1)","v":6},null,45,{"$f":"IF(A70=\"\",\"\",IF(A70=1,Age_Full_Month,IF(F69=11,0,F69+1)))","v":5},45,0,{"$f":"IF(A70=\"\",\"\",IF(AND(F70=11,G70=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H70-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C70-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B70,99),0,1,1)*K70,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E70,0,1,1)*L70,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*M70,FEE_rounding)","v":0},0,0,{"$f":"IF(C70>=1,ROUND(K70*OFFSET(Input!$U$27,B70,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B70=1,0,IF($C70>=1,ROUND(OFFSET(Input!$X$27,B70,0,1,1)*AL69,AV_rounding),0))","v":0},{"$f":"IF(B70=1,0,IF(C70=1,ROUND(OFFSET(Input!$W$27,B70,0,1,1)*AVERAGE($AI$5,$AL$5:$AL68),AV_rounding),0))","v":0},1870,0,0,{"$f":"Q70+R70","v":0},{"$f":"IF(E70=\" \",\" \",IF(AI70+AM70-V70>BI69+BC70+BD70+BF70+BE70,BI69+BC70+BD70+BF70+BE70,MAX(AI70+AM70-V70,0)))","v":100},0,{"$f":"BG70","v":0},0,{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),OFFSET(Input!$G$27,B70,0,1,1)-AE70,0)","v":0},{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),MIN(OFFSET(Input!$G$27,B70,0,1,1),AP69),0)","v":0},0,0,0,436184.089787559,434214.089787559,436327.64882578398,436327.64882578398,{"$f":"R70+AO69","v":69323.405603203806},{"$f":"AM70-X70-AA70-AE70","v":69323.405603203806},69660.840785339198,69660.840785339198,{"$f":"IF(A70=\"\",\"\",AL70-ROUND(AL70*OFFSET(Input!$S$27,B70,0,1,1),2*FEE_rounding))","v":436327.64882578398},{"$f":"IF(A70=\"\",\"\",ROUND(AP70*(1-OFFSET(Input!$T$27,MIN(B70,10),0,1,1)),2*FEE_rounding))","v":69660.840785339198},{"$f":"AW70+AL70+AP70","v":6005988.4896111237},0,0,0,{"$f":"AW69","v":5500000},{"$f":"AW70+AI70","v":5936184.0897875587},600000,5500000,1870,0,null,null,{"$f":"IF(AND(A70=1,PMF_1st=0),0,ROUND(IF(A70=1,AI70,AL69)*OFFSET(Input!$O$27,IF(A70=121,-1,0)+MIN(B70,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A70=1,PMF_1st=0),0,IF(SUM($K$5:$L70)-$AU69>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B69,B70),21),0,1,1)))","v":100},null,null,{"$f":"BI69+BC70+BD70+BE70+BF70-Z70-AA70","v":0},{"$f":"IF(MOD($C70-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E70<=30,1.9,IF($E70<=40,1.6,IF($E70<=50,1.4,IF($E70<=60,1.2,IF($E70<=70,1.1,IF($E70<=90,1.02,1))))))","v":1.4}]
[67,6,7,null,45,{"$f":"IF(A71=\"\",\"\",IF(A71=1,Age_Full_Month,IF(F70=11,0,F70+1)))","v":6},45,0,{"$f":"IF(A71=\"\",\"\",IF(AND(F71=11,G71=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H71-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C71-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B71,99),0,1,1)*K71,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E71,0,1,1)*L71,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*M71,FEE_rounding)","v":0},0,0,{"$f":"IF(C71>=1,ROUND(K71*OFFSET(Input!$U$27,B71,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B71=1,0,IF($C71>=1,ROUND(OFFSET(Input!$X$27,B71,0,1,1)*AL70,AV_rounding),0))","v":0},{"$f":"IF(B71=1,0,IF(C71=1,ROUND(OFFSET(Input!$W$27,B71,0,1,1)*AVERAGE($AI$5,$AL$5:$AL69),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),OFFSET(Input!$G$27,B71,0,1,1)-AE71,0)","v":0},{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),MIN(OFFSET(Input!$G$27,B71,0,1,1),AP70),0)","v":0},0,0,0,436327.64882578398,434357.64882578398,436471.906644887,436471.906644887,69660.840785339198,69660.840785339198,69999.918450286103,69999.918450286103,{"$f":"IF(A71=\"\",\"\",AL71-ROUND(AL71*OFFSET(Input!$S$27,B71,0,1,1),2*FEE_rounding))","v":436471.906644887},{"$f":"IF(A71=\"\",\"\",ROUND(AP71*(1-OFFSET(Input!$T$27,MIN(B71,10),0,1,1)),2*FEE_rounding))","v":69999.918450286103},6006471.825095173,0,0,0,5500000,5936327.6488257842,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A71=1,PMF_1st=0),0,ROUND(IF(A71=1,AI71,AL70)*OFFSET(Input!$O$27,IF(A71=121,-1,0)+MIN(B71,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A71=1,PMF_1st=0),0,IF(SUM($K$5:$L71)-$AU70>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B70,B71),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C71-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[68,6,8,null,45,{"$f":"IF(A72=\"\",\"\",IF(A72=1,Age_Full_Month,IF(F71=11,0,F71+1)))","v":7},45,0,{"$f":"IF(A72=\"\",\"\",IF(AND(F72=11,G72=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H72-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C72-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B72,99),0,1,1)*K72,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E72,0,1,1)*L72,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*M72,FEE_rounding)","v":0},0,0,{"$f":"IF(C72>=1,ROUND(K72*OFFSET(Input!$U$27,B72,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B72=1,0,IF($C72>=1,ROUND(OFFSET(Input!$X$27,B72,0,1,1)*AL71,AV_rounding),0))","v":0},{"$f":"IF(B72=1,0,IF(C72=1,ROUND(OFFSET(Input!$W$27,B72,0,1,1)*AVERAGE($AI$5,$AL$5:$AL70),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),OFFSET(Input!$G$27,B72,0,1,1)-AE72,0)","v":0},{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),MIN(OFFSET(Input!$G$27,B72,0,1,1),AP71),0)","v":0},0,0,0,436471.906644887,434501.906644887,436616.86664621899,436616.86664621899,69999.918450286103,69999.918450286103,70340.646592912803,70340.646592912803,{"$f":"IF(A72=\"\",\"\",AL72-ROUND(AL72*OFFSET(Input!$S$27,B72,0,1,1),2*FEE_rounding))","v":436616.86664621899},{"$f":"IF(A72=\"\",\"\",ROUND(AP72*(1-OFFSET(Input!$T$27,MIN(B72,10),0,1,1)),2*FEE_rounding))","v":70340.646592912803},6006957.5132391322,0,0,0,5500000,5936471.9066448873,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A72=1,PMF_1st=0),0,ROUND(IF(A72=1,AI72,AL71)*OFFSET(Input!$O$27,IF(A72=121,-1,0)+MIN(B72,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A72=1,PMF_1st=0),0,IF(SUM($K$5:$L72)-$AU71>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B71,B72),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C72-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[69,6,9,null,45,{"$f":"IF(A73=\"\",\"\",IF(A73=1,Age_Full_Month,IF(F72=11,0,F72+1)))","v":8},45,0,{"$f":"IF(A73=\"\",\"\",IF(AND(F73=11,G73=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H73-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C73-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B73,99),0,1,1)*K73,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E73,0,1,1)*L73,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*M73,FEE_rounding)","v":0},0,0,{"$f":"IF(C73>=1,ROUND(K73*OFFSET(Input!$U$27,B73,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B73=1,0,IF($C73>=1,ROUND(OFFSET(Input!$X$27,B73,0,1,1)*AL72,AV_rounding),0))","v":0},{"$f":"IF(B73=1,0,IF(C73=1,ROUND(OFFSET(Input!$W$27,B73,0,1,1)*AVERAGE($AI$5,$AL$5:$AL71),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),OFFSET(Input!$G$27,B73,0,1,1)-AE73,0)","v":0},{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),MIN(OFFSET(Input!$G$27,B73,0,1,1),AP72),0)","v":0},0,0,0,436616.86664621899,434646.86664621899,436762.53224768699,436762.53224768699,70340.646592912803,70340.646592912803,70683.033247002706,70683.033247002706,{"$f":"IF(A73=\"\",\"\",AL73-ROUND(AL73*OFFSET(Input!$S$27,B73,0,1,1),2*FEE_rounding))","v":436762.53224768699},{"$f":"IF(A73=\"\",\"\",ROUND(AP73*(1-OFFSET(Input!$T$27,MIN(B73,10),0,1,1)),2*FEE_rounding))","v":70683.033247002706},6007445.5654946892,0,0,0,5500000,5936616.866646219,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A73=1,PMF_1st=0),0,ROUND(IF(A73=1,AI73,AL72)*OFFSET(Input!$O$27,IF(A73=121,-1,0)+MIN(B73,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A73=1,PMF_1st=0),0,IF(SUM($K$5:$L73)-$AU72>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B72,B73),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C73-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[70,6,10,null,45,{"$f":"IF(A74=\"\",\"\",IF(A74=1,Age_Full_Month,IF(F73=11,0,F73+1)))","v":9},45,0,{"$f":"IF(A74=\"\",\"\",IF(AND(F74=11,G74=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H74-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C74-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B74,99),0,1,1)*K74,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E74,0,1,1)*L74,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*M74,FEE_rounding)","v":0},0,0,{"$f":"IF(C74>=1,ROUND(K74*OFFSET(Input!$U$27,B74,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B74=1,0,IF($C74>=1,ROUND(OFFSET(Input!$X$27,B74,0,1,1)*AL73,AV_rounding),0))","v":0},{"$f":"IF(B74=1,0,IF(C74=1,ROUND(OFFSET(Input!$W$27,B74,0,1,1)*AVERAGE($AI$5,$AL$5:$AL72),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),OFFSET(Input!$G$27,B74,0,1,1)-AE74,0)","v":0},{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),MIN(OFFSET(Input!$G$27,B74,0,1,1),AP73),0)","v":0},0,0,0,436762.53224768699,434792.53224768699,436908.90688383603,436908.90688383603,70683.033247002706,70683.033247002706,71027.086485444306,71027.086485444306,{"$f":"IF(A74=\"\",\"\",AL74-ROUND(AL74*OFFSET(Input!$S$27,B74,0,1,1),2*FEE_rounding))","v":436908.90688383603},{"$f":"IF(A74=\"\",\"\",ROUND(AP74*(1-OFFSET(Input!$T$27,MIN(B74,10),0,1,1)),2*FEE_rounding))","v":71027.086485444306},6007935.9933692804,0,0,0,5500000,5936762.5322476868,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A74=1,PMF_1st=0),0,ROUND(IF(A74=1,AI74,AL73)*OFFSET(Input!$O$27,IF(A74=121,-1,0)+MIN(B74,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A74=1,PMF_1st=0),0,IF(SUM($K$5:$L74)-$AU73>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B73,B74),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C74-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[71,6,11,null,45,{"$f":"IF(A75=\"\",\"\",IF(A75=1,Age_Full_Month,IF(F74=11,0,F74+1)))","v":10},45,0,{"$f":"IF(A75=\"\",\"\",IF(AND(F75=11,G75=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H75-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C75-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B75,99),0,1,1)*K75,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E75,0,1,1)*L75,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*M75,FEE_rounding)","v":0},0,0,{"$f":"IF(C75>=1,ROUND(K75*OFFSET(Input!$U$27,B75,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B75=1,0,IF($C75>=1,ROUND(OFFSET(Input!$X$27,B75,0,1,1)*AL74,AV_rounding),0))","v":0},{"$f":"IF(B75=1,0,IF(C75=1,ROUND(OFFSET(Input!$W$27,B75,0,1,1)*AVERAGE($AI$5,$AL$5:$AL73),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),OFFSET(Input!$G$27,B75,0,1,1)-AE75,0)","v":0},{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),MIN(OFFSET(Input!$G$27,B75,0,1,1),AP74),0)","v":0},0,0,0,436908.90688383603,434938.90688383603,437055.99400592799,437055.99400592799,71027.086485444306,71027.086485444306,71372.8144204212,71372.8144204212,{"$f":"IF(A75=\"\",\"\",AL75-ROUND(AL75*OFFSET(Input!$S$27,B75,0,1,1),2*FEE_rounding))","v":437055.99400592799},{"$f":"IF(A75=\"\",\"\",ROUND(AP75*(1-OFFSET(Input!$T$27,MIN(B75,10),0,1,1)),2*FEE_rounding))","v":71372.8144204212},6008428.8084263494,0,0,0,5500000,5936908.9068838358,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A75=1,PMF_1st=0),0,ROUND(IF(A75=1,AI75,AL74)*OFFSET(Input!$O$27,IF(A75=121,-1,0)+MIN(B75,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A75=1,PMF_1st=0),0,IF(SUM($K$5:$L75)-$AU74>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B74,B75),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C75-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[72,6,12,null,45,{"$f":"IF(A76=\"\",\"\",IF(A76=1,Age_Full_Month,IF(F75=11,0,F75+1)))","v":11},45,0,{"$f":"IF(A76=\"\",\"\",IF(AND(F76=11,G76=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H76-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C76-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B76,99),0,1,1)*K76,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E76,0,1,1)*L76,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*M76,FEE_rounding)","v":0},0,0,{"$f":"IF(C76>=1,ROUND(K76*OFFSET(Input!$U$27,B76,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B76=1,0,IF($C76>=1,ROUND(OFFSET(Input!$X$27,B76,0,1,1)*AL75,AV_rounding),0))","v":0},{"$f":"IF(B76=1,0,IF(C76=1,ROUND(OFFSET(Input!$W$27,B76,0,1,1)*AVERAGE($AI$5,$AL$5:$AL74),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),OFFSET(Input!$G$27,B76,0,1,1)-AE76,0)","v":0},{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),MIN(OFFSET(Input!$G$27,B76,0,1,1),AP75),0)","v":0},0,0,0,437055.99400592799,435085.99400592799,437203.79708202399,437203.79708202399,71372.8144204212,71372.8144204212,71720.225203603404,71720.225203603404,{"$f":"IF(A76=\"\",\"\",AL76-ROUND(AL76*OFFSET(Input!$S$27,B76,0,1,1),2*FEE_rounding))","v":437203.79708202399},{"$f":"IF(A76=\"\",\"\",ROUND(AP76*(1-OFFSET(Input!$T$27,MIN(B76,10),0,1,1)),2*FEE_rounding))","v":71720.225203603404},6008924.0222856272,0,0,0,5500000,5937055.9940059278,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A76=1,PMF_1st=0),0,ROUND(IF(A76=1,AI76,AL75)*OFFSET(Input!$O$27,IF(A76=121,-1,0)+MIN(B76,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A76=1,PMF_1st=0),0,IF(SUM($K$5:$L76)-$AU75>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B75,B76),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C76-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[73,7,1,null,46,{"$f":"IF(A77=\"\",\"\",IF(A77=1,Age_Full_Month,IF(F76=11,0,F76+1)))","v":0},46,0,{"$f":"IF(A77=\"\",\"\",IF(AND(F77=11,G77=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H77-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C77-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B77,99),0,1,1)*K77,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E77,0,1,1)*L77,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*M77,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C77>=1,ROUND(K77*OFFSET(Input!$U$27,B77,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B77=1,0,IF($C77>=1,ROUND(OFFSET(Input!$X$27,B77,0,1,1)*AL76,AV_rounding),0))","v":0},{"$f":"IF(B77=1,0,IF(C77=1,ROUND(OFFSET(Input!$W$27,B77,0,1,1)*AVERAGE($AI$5,$AL$5:$AL75),AV_rounding),0))","v":0},2035,0,0,109700,100,0,0,0,{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),OFFSET(Input!$G$27,B77,0,1,1)-AE77,0)","v":0},{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),MIN(OFFSET(Input!$G$27,B77,0,1,1),AP76),0)","v":0},0,0,0,557203.79708202393,555068.79708202393,557770.62251906504,557770.62251906504,81420.225203603404,81420.225203603404,81816.542266823599,81816.542266823599,{"$f":"IF(A77=\"\",\"\",AL77-ROUND(AL77*OFFSET(Input!$S$27,B77,0,1,1),2*FEE_rounding))","v":557770.62251906504},{"$f":"IF(A77=\"\",\"\",ROUND(AP77*(1-OFFSET(Input!$T$27,MIN(B77,10),0,1,1)),2*FEE_rounding))","v":81816.542266823599},6139587.164785888,0,0,109700,5500000,6057203.7970820237,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A77=1,PMF_1st=0),0,ROUND(IF(A77=1,AI77,AL76)*OFFSET(Input!$O$27,IF(A77=121,-1,0)+MIN(B77,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A77=1,PMF_1st=0),0,IF(SUM($K$5:$L77)-$AU76>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B76,B77),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C77-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[74,7,2,null,46,{"$f":"IF(A78=\"\",\"\",IF(A78=1,Age_Full_Month,IF(F77=11,0,F77+1)))","v":1},46,0,{"$f":"IF(A78=\"\",\"\",IF(AND(F78=11,G78=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H78-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C78-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B78,99),0,1,1)*K78,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E78,0,1,1)*L78,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*M78,FEE_rounding)","v":0},0,0,{"$f":"IF(C78>=1,ROUND(K78*OFFSET(Input!$U$27,B78,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B78=1,0,IF($C78>=1,ROUND(OFFSET(Input!$X$27,B78,0,1,1)*AL77,AV_rounding),0))","v":0},{"$f":"IF(B78=1,0,IF(C78=1,ROUND(OFFSET(Input!$W$27,B78,0,1,1)*AVERAGE($AI$5,$AL$5:$AL76),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),OFFSET(Input!$G$27,B78,0,1,1)-AE78,0)","v":0},{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),MIN(OFFSET(Input!$G$27,B78,0,1,1),AP77),0)","v":0},0,0,0,557770.62251906504,555635.62251906504,558340.20700758195,558340.20700758195,81816.542266823599,81816.542266823599,82214.788423388905,82214.788423388905,{"$f":"IF(A78=\"\",\"\",AL78-ROUND(AL78*OFFSET(Input!$S$27,B78,0,1,1),2*FEE_rounding))","v":558340.20700758195},{"$f":"IF(A78=\"\",\"\",ROUND(AP78*(1-OFFSET(Input!$T$27,MIN(B78,10),0,1,1)),2*FEE_rounding))","v":82214.788423388905},6140554.9954309715,0,0,0,5500000,6057770.6225190647,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A78=1,PMF_1st=0),0,ROUND(IF(A78=1,AI78,AL77)*OFFSET(Input!$O$27,IF(A78=121,-1,0)+MIN(B78,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A78=1,PMF_1st=0),0,IF(SUM($K$5:$L78)-$AU77>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B77,B78),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C78-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[75,7,3,null,46,{"$f":"IF(A79=\"\",\"\",IF(A79=1,Age_Full_Month,IF(F78=11,0,F78+1)))","v":2},46,0,{"$f":"IF(A79=\"\",\"\",IF(AND(F79=11,G79=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H79-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C79-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B79,99),0,1,1)*K79,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E79,0,1,1)*L79,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*M79,FEE_rounding)","v":0},0,0,{"$f":"IF(C79>=1,ROUND(K79*OFFSET(Input!$U$27,B79,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B79=1,0,IF($C79>=1,ROUND(OFFSET(Input!$X$27,B79,0,1,1)*AL78,AV_rounding),0))","v":0},{"$f":"IF(B79=1,0,IF(C79=1,ROUND(OFFSET(Input!$W$27,B79,0,1,1)*AVERAGE($AI$5,$AL$5:$AL77),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),OFFSET(Input!$G$27,B79,0,1,1)-AE79,0)","v":0},{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),MIN(OFFSET(Input!$G$27,B79,0,1,1),AP78),0)","v":0},0,0,0,558340.20700758195,556205.20700758195,558912.56397739798,558912.56397739798,82214.788423388905,82214.788423388905,82614.973063258702,82614.973063258702,{"$f":"IF(A79=\"\",\"\",AL79-ROUND(AL79*OFFSET(Input!$S$27,B79,0,1,1),2*FEE_rounding))","v":558912.56397739798},{"$f":"IF(A79=\"\",\"\",ROUND(AP79*(1-OFFSET(Input!$T$27,MIN(B79,10),0,1,1)),2*FEE_rounding))","v":82614.973063258702},6141527.5370406564,0,0,0,5500000,6058340.2070075823,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A79=1,PMF_1st=0),0,ROUND(IF(A79=1,AI79,AL78)*OFFSET(Input!$O$27,IF(A79=121,-1,0)+MIN(B79,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A79=1,PMF_1st=0),0,IF(SUM($K$5:$L79)-$AU78>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B78,B79),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C79-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[76,7,4,null,46,{"$f":"IF(A80=\"\",\"\",IF(A80=1,Age_Full_Month,IF(F79=11,0,F79+1)))","v":3},46,0,{"$f":"IF(A80=\"\",\"\",IF(AND(F80=11,G80=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H80-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C80-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B80,99),0,1,1)*K80,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E80,0,1,1)*L80,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*M80,FEE_rounding)","v":0},0,0,{"$f":"IF(C80>=1,ROUND(K80*OFFSET(Input!$U$27,B80,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B80=1,0,IF($C80>=1,ROUND(OFFSET(Input!$X$27,B80,0,1,1)*AL79,AV_rounding),0))","v":0},{"$f":"IF(B80=1,0,IF(C80=1,ROUND(OFFSET(Input!$W$27,B80,0,1,1)*AVERAGE($AI$5,$AL$5:$AL78),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),OFFSET(Input!$G$27,B80,0,1,1)-AE80,0)","v":0},{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),MIN(OFFSET(Input!$G$27,B80,0,1,1),AP79),0)","v":0},0,0,0,558912.56397739798,556777.56397739798,559487.70692370599,559487.70692370599,82614.973063258702,82614.973063258702,83017.105622098607,83017.105622098607,{"$f":"IF(A80=\"\",\"\",AL80-ROUND(AL80*OFFSET(Input!$S$27,B80,0,1,1),2*FEE_rounding))","v":559487.70692370599},{"$f":"IF(A80=\"\",\"\",ROUND(AP80*(1-OFFSET(Input!$T$27,MIN(B80,10),0,1,1)),2*FEE_rounding))","v":83017.105622098607},6142504.8125458052,0,0,0,5500000,6058912.563977398,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A80=1,PMF_1st=0),0,ROUND(IF(A80=1,AI80,AL79)*OFFSET(Input!$O$27,IF(A80=121,-1,0)+MIN(B80,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A80=1,PMF_1st=0),0,IF(SUM($K$5:$L80)-$AU79>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B79,B80),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C80-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[77,7,5,null,46,{"$f":"IF(A81=\"\",\"\",IF(A81=1,Age_Full_Month,IF(F80=11,0,F80+1)))","v":4},46,0,{"$f":"IF(A81=\"\",\"\",IF(AND(F81=11,G81=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H81-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C81-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B81,99),0,1,1)*K81,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E81,0,1,1)*L81,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*M81,FEE_rounding)","v":0},0,0,{"$f":"IF(C81>=1,ROUND(K81*OFFSET(Input!$U$27,B81,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B81=1,0,IF($C81>=1,ROUND(OFFSET(Input!$X$27,B81,0,1,1)*AL80,AV_rounding),0))","v":0},{"$f":"IF(B81=1,0,IF(C81=1,ROUND(OFFSET(Input!$W$27,B81,0,1,1)*AVERAGE($AI$5,$AL$5:$AL79),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),OFFSET(Input!$G$27,B81,0,1,1)-AE81,0)","v":0},{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),MIN(OFFSET(Input!$G$27,B81,0,1,1),AP80),0)","v":0},0,0,0,559487.70692370599,557352.70692370599,560065.64940738794,560065.64940738794,83017.105622098607,83017.105622098607,83421.195581502601,83421.195581502601,{"$f":"IF(A81=\"\",\"\",AL81-ROUND(AL81*OFFSET(Input!$S$27,B81,0,1,1),2*FEE_rounding))","v":560065.64940738794},{"$f":"IF(A81=\"\",\"\",ROUND(AP81*(1-OFFSET(Input!$T$27,MIN(B81,10),0,1,1)),2*FEE_rounding))","v":83421.195581502601},6143486.84498889,0,0,0,5500000,6059487.7069237065,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A81=1,PMF_1st=0),0,ROUND(IF(A81=1,AI81,AL80)*OFFSET(Input!$O$27,IF(A81=121,-1,0)+MIN(B81,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A81=1,PMF_1st=0),0,IF(SUM($K$5:$L81)-$AU80>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B80,B81),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C81-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[78,7,6,null,46,{"$f":"IF(A82=\"\",\"\",IF(A82=1,Age_Full_Month,IF(F81=11,0,F81+1)))","v":5},46,0,{"$f":"IF(A82=\"\",\"\",IF(AND(F82=11,G82=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H82-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C82-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B82,99),0,1,1)*K82,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E82,0,1,1)*L82,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*M82,FEE_rounding)","v":0},0,0,{"$f":"IF(C82>=1,ROUND(K82*OFFSET(Input!$U$27,B82,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B82=1,0,IF($C82>=1,ROUND(OFFSET(Input!$X$27,B82,0,1,1)*AL81,AV_rounding),0))","v":0},{"$f":"IF(B82=1,0,IF(C82=1,ROUND(OFFSET(Input!$W$27,B82,0,1,1)*AVERAGE($AI$5,$AL$5:$AL80),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),OFFSET(Input!$G$27,B82,0,1,1)-AE82,0)","v":0},{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),MIN(OFFSET(Input!$G$27,B82,0,1,1),AP81),0)","v":0},0,0,0,560065.64940738794,557930.64940738794,560646.40505533305,560646.40505533305,83421.195581502601,83421.195581502601,83827.252469216895,83827.252469216895,{"$f":"IF(A82=\"\",\"\",AL82-ROUND(AL82*OFFSET(Input!$S$27,B82,0,1,1),2*FEE_rounding))","v":560646.40505533305},{"$f":"IF(A82=\"\",\"\",ROUND(AP82*(1-OFFSET(Input!$T$27,MIN(B82,10),0,1,1)),2*FEE_rounding))","v":83827.252469216895},6144473.6575245494,0,0,0,5500000,6060065.6494073877,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A82=1,PMF_1st=0),0,ROUND(IF(A82=1,AI82,AL81)*OFFSET(Input!$O$27,IF(A82=121,-1,0)+MIN(B82,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A82=1,PMF_1st=0),0,IF(SUM($K$5:$L82)-$AU81>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B81,B82),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C82-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[79,7,7,null,46,{"$f":"IF(A83=\"\",\"\",IF(A83=1,Age_Full_Month,IF(F82=11,0,F82+1)))","v":6},46,0,{"$f":"IF(A83=\"\",\"\",IF(AND(F83=11,G83=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H83-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C83-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B83,99),0,1,1)*K83,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E83,0,1,1)*L83,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*M83,FEE_rounding)","v":0},0,0,{"$f":"IF(C83>=1,ROUND(K83*OFFSET(Input!$U$27,B83,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B83=1,0,IF($C83>=1,ROUND(OFFSET(Input!$X$27,B83,0,1,1)*AL82,AV_rounding),0))","v":0},{"$f":"IF(B83=1,0,IF(C83=1,ROUND(OFFSET(Input!$W$27,B83,0,1,1)*AVERAGE($AI$5,$AL$5:$AL81),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),OFFSET(Input!$G$27,B83,0,1,1)-AE83,0)","v":0},{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),MIN(OFFSET(Input!$G$27,B83,0,1,1),AP82),0)","v":0},0,0,0,560646.40505533305,558511.40505533305,561229.98756076104,561229.98756076104,83827.252469216895,83827.252469216895,84235.285859364594,84235.285859364594,{"$f":"IF(A83=\"\",\"\",AL83-ROUND(AL83*OFFSET(Input!$S$27,B83,0,1,1),2*FEE_rounding))","v":561229.98756076104},{"$f":"IF(A83=\"\",\"\",ROUND(AP83*(1-OFFSET(Input!$T$27,MIN(B83,10),0,1,1)),2*FEE_rounding))","v":84235.285859364594},6145465.2734201262,0,0,0,5500000,6060646.4050553329,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A83=1,PMF_1st=0),0,ROUND(IF(A83=1,AI83,AL82)*OFFSET(Input!$O$27,IF(A83=121,-1,0)+MIN(B83,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A83=1,PMF_1st=0),0,IF(SUM($K$5:$L83)-$AU82>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B82,B83),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C83-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[80,7,8,null,46,{"$f":"IF(A84=\"\",\"\",IF(A84=1,Age_Full_Month,IF(F83=11,0,F83+1)))","v":7},46,0,{"$f":"IF(A84=\"\",\"\",IF(AND(F84=11,G84=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H84-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C84-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B84,99),0,1,1)*K84,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E84,0,1,1)*L84,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*M84,FEE_rounding)","v":0},0,0,{"$f":"IF(C84>=1,ROUND(K84*OFFSET(Input!$U$27,B84,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B84=1,0,IF($C84>=1,ROUND(OFFSET(Input!$X$27,B84,0,1,1)*AL83,AV_rounding),0))","v":0},{"$f":"IF(B84=1,0,IF(C84=1,ROUND(OFFSET(Input!$W$27,B84,0,1,1)*AVERAGE($AI$5,$AL$5:$AL82),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),OFFSET(Input!$G$27,B84,0,1,1)-AE84,0)","v":0},{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),MIN(OFFSET(Input!$G$27,B84,0,1,1),AP83),0)","v":0},0,0,0,561229.98756076104,559094.98756076104,561816.41068354296,561816.41068354296,84235.285859364594,84235.285859364594,84645.305372671195,84645.305372671195,{"$f":"IF(A84=\"\",\"\",AL84-ROUND(AL84*OFFSET(Input!$S$27,B84,0,1,1),2*FEE_rounding))","v":561816.41068354296},{"$f":"IF(A84=\"\",\"\",ROUND(AP84*(1-OFFSET(Input!$T$27,MIN(B84,10),0,1,1)),2*FEE_rounding))","v":84645.305372671195},6146461.7160562137,0,0,0,5500000,6061229.9875607612,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A84=1,PMF_1st=0),0,ROUND(IF(A84=1,AI84,AL83)*OFFSET(Input!$O$27,IF(A84=121,-1,0)+MIN(B84,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A84=1,PMF_1st=0),0,IF(SUM($K$5:$L84)-$AU83>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B83,B84),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C84-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[81,7,9,null,46,{"$f":"IF(A85=\"\",\"\",IF(A85=1,Age_Full_Month,IF(F84=11,0,F84+1)))","v":8},46,0,{"$f":"IF(A85=\"\",\"\",IF(AND(F85=11,G85=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H85-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C85-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B85,99),0,1,1)*K85,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E85,0,1,1)*L85,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*M85,FEE_rounding)","v":0},0,0,{"$f":"IF(C85>=1,ROUND(K85*OFFSET(Input!$U$27,B85,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B85=1,0,IF($C85>=1,ROUND(OFFSET(Input!$X$27,B85,0,1,1)*AL84,AV_rounding),0))","v":0},{"$f":"IF(B85=1,0,IF(C85=1,ROUND(OFFSET(Input!$W$27,B85,0,1,1)*AVERAGE($AI$5,$AL$5:$AL83),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),OFFSET(Input!$G$27,B85,0,1,1)-AE85,0)","v":0},{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),MIN(OFFSET(Input!$G$27,B85,0,1,1),AP84),0)","v":0},0,0,0,561816.41068354296,559681.41068354296,562405.68825052795,562405.68825052795,84645.305372671195,84645.305372671195,85057.320676691597,85057.320676691597,{"$f":"IF(A85=\"\",\"\",AL85-ROUND(AL85*OFFSET(Input!$S$27,B85,0,1,1),2*FEE_rounding))","v":562405.68825052795},{"$f":"IF(A85=\"\",\"\",ROUND(AP85*(1-OFFSET(Input!$T$27,MIN(B85,10),0,1,1)),2*FEE_rounding))","v":85057.320676691597},6147463.0089272195,0,0,0,5500000,6061816.4106835425,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A85=1,PMF_1st=0),0,ROUND(IF(A85=1,AI85,AL84)*OFFSET(Input!$O$27,IF(A85=121,-1,0)+MIN(B85,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A85=1,PMF_1st=0),0,IF(SUM($K$5:$L85)-$AU84>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B84,B85),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C85-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[82,7,10,null,46,{"$f":"IF(A86=\"\",\"\",IF(A86=1,Age_Full_Month,IF(F85=11,0,F85+1)))","v":9},46,0,{"$f":"IF(A86=\"\",\"\",IF(AND(F86=11,G86=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H86-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C86-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B86,99),0,1,1)*K86,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E86,0,1,1)*L86,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*M86,FEE_rounding)","v":0},0,0,{"$f":"IF(C86>=1,ROUND(K86*OFFSET(Input!$U$27,B86,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B86=1,0,IF($C86>=1,ROUND(OFFSET(Input!$X$27,B86,0,1,1)*AL85,AV_rounding),0))","v":0},{"$f":"IF(B86=1,0,IF(C86=1,ROUND(OFFSET(Input!$W$27,B86,0,1,1)*AVERAGE($AI$5,$AL$5:$AL84),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),OFFSET(Input!$G$27,B86,0,1,1)-AE86,0)","v":0},{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),MIN(OFFSET(Input!$G$27,B86,0,1,1),AP85),0)","v":0},0,0,0,562405.68825052795,560270.68825052795,562997.83415586699,562997.83415586699,85057.320676691597,85057.320676691597,85471.341486038,85471.341486038,{"$f":"IF(A86=\"\",\"\",AL86-ROUND(AL86*OFFSET(Input!$S$27,B86,0,1,1),2*FEE_rounding))","v":562997.83415586699},{"$f":"IF(A86=\"\",\"\",ROUND(AP86*(1-OFFSET(Input!$T$27,MIN(B86,10),0,1,1)),2*FEE_rounding))","v":85471.341486038},6148469.1756419046,0,0,0,5500000,6062405.6882505277,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A86=1,PMF_1st=0),0,ROUND(IF(A86=1,AI86,AL85)*OFFSET(Input!$O$27,IF(A86=121,-1,0)+MIN(B86,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A86=1,PMF_1st=0),0,IF(SUM($K$5:$L86)-$AU85>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B85,B86),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C86-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[83,7,11,null,46,{"$f":"IF(A87=\"\",\"\",IF(A87=1,Age_Full_Month,IF(F86=11,0,F86+1)))","v":10},46,0,{"$f":"IF(A87=\"\",\"\",IF(AND(F87=11,G87=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H87-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C87-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B87,99),0,1,1)*K87,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E87,0,1,1)*L87,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*M87,FEE_rounding)","v":0},0,0,{"$f":"IF(C87>=1,ROUND(K87*OFFSET(Input!$U$27,B87,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B87=1,0,IF($C87>=1,ROUND(OFFSET(Input!$X$27,B87,0,1,1)*AL86,AV_rounding),0))","v":0},{"$f":"IF(B87=1,0,IF(C87=1,ROUND(OFFSET(Input!$W$27,B87,0,1,1)*AVERAGE($AI$5,$AL$5:$AL85),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),OFFSET(Input!$G$27,B87,0,1,1)-AE87,0)","v":0},{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),MIN(OFFSET(Input!$G$27,B87,0,1,1),AP86),0)","v":0},0,0,0,562997.83415586699,560862.83415586699,563592.86236134195,563592.86236134195,85471.341486038,85471.341486038,85887.377562609006,85887.377562609006,{"$f":"IF(A87=\"\",\"\",AL87-ROUND(AL87*OFFSET(Input!$S$27,B87,0,1,1),2*FEE_rounding))","v":563592.86236134195},{"$f":"IF(A87=\"\",\"\",ROUND(AP87*(1-OFFSET(Input!$T$27,MIN(B87,10),0,1,1)),2*FEE_rounding))","v":85887.377562609006},6149480.2399239503,0,0,0,5500000,6062997.8341558669,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A87=1,PMF_1st=0),0,ROUND(IF(A87=1,AI87,AL86)*OFFSET(Input!$O$27,IF(A87=121,-1,0)+MIN(B87,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A87=1,PMF_1st=0),0,IF(SUM($K$5:$L87)-$AU86>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B86,B87),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C87-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[84,7,12,null,46,{"$f":"IF(A88=\"\",\"\",IF(A88=1,Age_Full_Month,IF(F87=11,0,F87+1)))","v":11},46,0,{"$f":"IF(A88=\"\",\"\",IF(AND(F88=11,G88=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H88-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C88-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B88,99),0,1,1)*K88,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E88,0,1,1)*L88,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*M88,FEE_rounding)","v":0},0,0,{"$f":"IF(C88>=1,ROUND(K88*OFFSET(Input!$U$27,B88,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B88=1,0,IF($C88>=1,ROUND(OFFSET(Input!$X$27,B88,0,1,1)*AL87,AV_rounding),0))","v":0},{"$f":"IF(B88=1,0,IF(C88=1,ROUND(OFFSET(Input!$W$27,B88,0,1,1)*AVERAGE($AI$5,$AL$5:$AL86),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),OFFSET(Input!$G$27,B88,0,1,1)-AE88,0)","v":0},{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),MIN(OFFSET(Input!$G$27,B88,0,1,1),AP87),0)","v":0},0,0,0,563592.86236134195,561457.86236134195,564190.78689669503,564190.78689669503,85887.377562609006,85887.377562609006,86305.438715819706,86305.438715819706,{"$f":"IF(A88=\"\",\"\",AL88-ROUND(AL88*OFFSET(Input!$S$27,B88,0,1,1),2*FEE_rounding))","v":564190.78689669503},{"$f":"IF(A88=\"\",\"\",ROUND(AP88*(1-OFFSET(Input!$T$27,MIN(B88,10),0,1,1)),2*FEE_rounding))","v":86305.438715819706},6150496.2256125147,0,0,0,5500000,6063592.8623613417,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A88=1,PMF_1st=0),0,ROUND(IF(A88=1,AI88,AL87)*OFFSET(Input!$O$27,IF(A88=121,-1,0)+MIN(B88,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A88=1,PMF_1st=0),0,IF(SUM($K$5:$L88)-$AU87>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B87,B88),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C88-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[85,8,1,null,47,{"$f":"IF(A89=\"\",\"\",IF(A89=1,Age_Full_Month,IF(F88=11,0,F88+1)))","v":0},47,0,{"$f":"IF(A89=\"\",\"\",IF(AND(F89=11,G89=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H89-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C89-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B89,99),0,1,1)*K89,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E89,0,1,1)*L89,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*M89,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C89>=1,ROUND(K89*OFFSET(Input!$U$27,B89,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B89=1,0,IF($C89>=1,ROUND(OFFSET(Input!$X$27,B89,0,1,1)*AL88,AV_rounding),0))","v":0},{"$f":"IF(B89=1,0,IF(C89=1,ROUND(OFFSET(Input!$W$27,B89,0,1,1)*AVERAGE($AI$5,$AL$5:$AL87),AV_rounding),0))","v":0},2200,0,0,109700,100,0,0,0,{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),OFFSET(Input!$G$27,B89,0,1,1)-AE89,0)","v":0},{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),MIN(OFFSET(Input!$G$27,B89,0,1,1),AP88),0)","v":0},0,0,0,684190.78689669503,681890.78689669503,685209.92478195601,685209.92478195601,96005.438715819706,96005.438715819706,96472.750043316904,96472.750043316904,{"$f":"IF(A89=\"\",\"\",AL89-ROUND(AL89*OFFSET(Input!$S$27,B89,0,1,1),2*FEE_rounding))","v":685209.92478195601},{"$f":"IF(A89=\"\",\"\",ROUND(AP89*(1-OFFSET(Input!$T$27,MIN(B89,10),0,1,1)),2*FEE_rounding))","v":96472.750043316904},6281682.6748252725,0,0,109700,5500000,6184190.7868966954,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A89=1,PMF_1st=0),0,ROUND(IF(A89=1,AI89,AL88)*OFFSET(Input!$O$27,IF(A89=121,-1,0)+MIN(B89,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A89=1,PMF_1st=0),0,IF(SUM($K$5:$L89)-$AU88>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B88,B89),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C89-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[86,8,2,null,47,{"$f":"IF(A90=\"\",\"\",IF(A90=1,Age_Full_Month,IF(F89=11,0,F89+1)))","v":1},47,0,{"$f":"IF(A90=\"\",\"\",IF(AND(F90=11,G90=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H90-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C90-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B90,99),0,1,1)*K90,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E90,0,1,1)*L90,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*M90,FEE_rounding)","v":0},0,0,{"$f":"IF(C90>=1,ROUND(K90*OFFSET(Input!$U$27,B90,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B90=1,0,IF($C90>=1,ROUND(OFFSET(Input!$X$27,B90,0,1,1)*AL89,AV_rounding),0))","v":0},{"$f":"IF(B90=1,0,IF(C90=1,ROUND(OFFSET(Input!$W$27,B90,0,1,1)*AVERAGE($AI$5,$AL$5:$AL88),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),OFFSET(Input!$G$27,B90,0,1,1)-AE90,0)","v":0},{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),MIN(OFFSET(Input!$G$27,B90,0,1,1),AP89),0)","v":0},0,0,0,685209.92478195601,682909.92478195601,686234.02337240695,686234.02337240695,96472.750043316904,96472.750043316904,96942.336032330495,96942.336032330495,{"$f":"IF(A90=\"\",\"\",AL90-ROUND(AL90*OFFSET(Input!$S$27,B90,0,1,1),2*FEE_rounding))","v":686234.02337240695},{"$f":"IF(A90=\"\",\"\",ROUND(AP90*(1-OFFSET(Input!$T$27,MIN(B90,10),0,1,1)),2*FEE_rounding))","v":96942.336032330495},6283176.3594047371,0,0,0,5500000,6185209.9247819558,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A90=1,PMF_1st=0),0,ROUND(IF(A90=1,AI90,AL89)*OFFSET(Input!$O$27,IF(A90=121,-1,0)+MIN(B90,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A90=1,PMF_1st=0),0,IF(SUM($K$5:$L90)-$AU89>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B89,B90),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C90-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[87,8,3,null,47,{"$f":"IF(A91=\"\",\"\",IF(A91=1,Age_Full_Month,IF(F90=11,0,F90+1)))","v":2},47,0,{"$f":"IF(A91=\"\",\"\",IF(AND(F91=11,G91=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H91-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C91-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B91,99),0,1,1)*K91,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E91,0,1,1)*L91,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*M91,FEE_rounding)","v":0},0,0,{"$f":"IF(C91>=1,ROUND(K91*OFFSET(Input!$U$27,B91,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B91=1,0,IF($C91>=1,ROUND(OFFSET(Input!$X$27,B91,0,1,1)*AL90,AV_rounding),0))","v":0},{"$f":"IF(B91=1,0,IF(C91=1,ROUND(OFFSET(Input!$W$27,B91,0,1,1)*AVERAGE($AI$5,$AL$5:$AL89),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),OFFSET(Input!$G$27,B91,0,1,1)-AE91,0)","v":0},{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),MIN(OFFSET(Input!$G$27,B91,0,1,1),AP90),0)","v":0},0,0,0,686234.02337240695,683934.02337240695,687263.10681453103,687263.10681453103,96942.336032330495,96942.336032330495,97414.207754890303,97414.207754890303,{"$f":"IF(A91=\"\",\"\",AL91-ROUND(AL91*OFFSET(Input!$S$27,B91,0,1,1),2*FEE_rounding))","v":687263.10681453103},{"$f":"IF(A91=\"\",\"\",ROUND(AP91*(1-OFFSET(Input!$T$27,MIN(B91,10),0,1,1)),2*FEE_rounding))","v":97414.207754890303},6284677.3145694211,0,0,0,5500000,6186234.0233724071,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A91=1,PMF_1st=0),0,ROUND(IF(A91=1,AI91,AL90)*OFFSET(Input!$O$27,IF(A91=121,-1,0)+MIN(B91,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A91=1,PMF_1st=0),0,IF(SUM($K$5:$L91)-$AU90>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B90,B91),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C91-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[88,8,4,null,47,{"$f":"IF(A92=\"\",\"\",IF(A92=1,Age_Full_Month,IF(F91=11,0,F91+1)))","v":3},47,0,{"$f":"IF(A92=\"\",\"\",IF(AND(F92=11,G92=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H92-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C92-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B92,99),0,1,1)*K92,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E92,0,1,1)*L92,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*M92,FEE_rounding)","v":0},0,0,{"$f":"IF(C92>=1,ROUND(K92*OFFSET(Input!$U$27,B92,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B92=1,0,IF($C92>=1,ROUND(OFFSET(Input!$X$27,B92,0,1,1)*AL91,AV_rounding),0))","v":0},{"$f":"IF(B92=1,0,IF(C92=1,ROUND(OFFSET(Input!$W$27,B92,0,1,1)*AVERAGE($AI$5,$AL$5:$AL90),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),OFFSET(Input!$G$27,B92,0,1,1)-AE92,0)","v":0},{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),MIN(OFFSET(Input!$G$27,B92,0,1,1),AP91),0)","v":0},0,0,0,687263.10681453103,684963.10681453103,688297.199372345,688297.199372345,97414.207754890303,97414.207754890303,97888.376336920104,97888.376336920104,{"$f":"IF(A92=\"\",\"\",AL92-ROUND(AL92*OFFSET(Input!$S$27,B92,0,1,1),2*FEE_rounding))","v":688297.199372345},{"$f":"IF(A92=\"\",\"\",ROUND(AP92*(1-OFFSET(Input!$T$27,MIN(B92,10),0,1,1)),2*FEE_rounding))","v":97888.376336920104},6286185.5757092647,0,0,0,5500000,6187263.1068145307,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A92=1,PMF_1st=0),0,ROUND(IF(A92=1,AI92,AL91)*OFFSET(Input!$O$27,IF(A92=121,-1,0)+MIN(B92,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A92=1,PMF_1st=0),0,IF(SUM($K$5:$L92)-$AU91>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B91,B92),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C92-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[89,8,5,null,47,{"$f":"IF(A93=\"\",\"\",IF(A93=1,Age_Full_Month,IF(F92=11,0,F92+1)))","v":4},47,0,{"$f":"IF(A93=\"\",\"\",IF(AND(F93=11,G93=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H93-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C93-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B93,99),0,1,1)*K93,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E93,0,1,1)*L93,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*M93,FEE_rounding)","v":0},0,0,{"$f":"IF(C93>=1,ROUND(K93*OFFSET(Input!$U$27,B93,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B93=1,0,IF($C93>=1,ROUND(OFFSET(Input!$X$27,B93,0,1,1)*AL92,AV_rounding),0))","v":0},{"$f":"IF(B93=1,0,IF(C93=1,ROUND(OFFSET(Input!$W$27,B93,0,1,1)*AVERAGE($AI$5,$AL$5:$AL91),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),OFFSET(Input!$G$27,B93,0,1,1)-AE93,0)","v":0},{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),MIN(OFFSET(Input!$G$27,B93,0,1,1),AP92),0)","v":0},0,0,0,688297.199372345,685997.199372345,689336.32542797399,689336.32542797399,97888.376336920104,97888.376336920104,98364.852958499396,98364.852958499396,{"$f":"IF(A93=\"\",\"\",AL93-ROUND(AL93*OFFSET(Input!$S$27,B93,0,1,1),2*FEE_rounding))","v":689336.32542797399},{"$f":"IF(A93=\"\",\"\",ROUND(AP93*(1-OFFSET(Input!$T$27,MIN(B93,10),0,1,1)),2*FEE_rounding))","v":98364.852958499396},6287701.1783864731,0,0,0,5500000,6188297.1993723447,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A93=1,PMF_1st=0),0,ROUND(IF(A93=1,AI93,AL92)*OFFSET(Input!$O$27,IF(A93=121,-1,0)+MIN(B93,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A93=1,PMF_1st=0),0,IF(SUM($K$5:$L93)-$AU92>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B92,B93),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C93-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[90,8,6,null,47,{"$f":"IF(A94=\"\",\"\",IF(A94=1,Age_Full_Month,IF(F93=11,0,F93+1)))","v":5},47,0,{"$f":"IF(A94=\"\",\"\",IF(AND(F94=11,G94=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H94-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C94-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B94,99),0,1,1)*K94,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E94,0,1,1)*L94,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*M94,FEE_rounding)","v":0},0,0,{"$f":"IF(C94>=1,ROUND(K94*OFFSET(Input!$U$27,B94,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B94=1,0,IF($C94>=1,ROUND(OFFSET(Input!$X$27,B94,0,1,1)*AL93,AV_rounding),0))","v":0},{"$f":"IF(B94=1,0,IF(C94=1,ROUND(OFFSET(Input!$W$27,B94,0,1,1)*AVERAGE($AI$5,$AL$5:$AL92),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),OFFSET(Input!$G$27,B94,0,1,1)-AE94,0)","v":0},{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),MIN(OFFSET(Input!$G$27,B94,0,1,1),AP93),0)","v":0},0,0,0,689336.32542797399,687036.32542797399,690380.50948222203,690380.50948222203,98364.852958499396,98364.852958499396,98843.648854127401,98843.648854127401,{"$f":"IF(A94=\"\",\"\",AL94-ROUND(AL94*OFFSET(Input!$S$27,B94,0,1,1),2*FEE_rounding))","v":690380.50948222203},{"$f":"IF(A94=\"\",\"\",ROUND(AP94*(1-OFFSET(Input!$T$27,MIN(B94,10),0,1,1)),2*FEE_rounding))","v":98843.648854127401},6289224.1583363488,0,0,0,5500000,6189336.3254279736,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A94=1,PMF_1st=0),0,ROUND(IF(A94=1,AI94,AL93)*OFFSET(Input!$O$27,IF(A94=121,-1,0)+MIN(B94,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A94=1,PMF_1st=0),0,IF(SUM($K$5:$L94)-$AU93>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B93,B94),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C94-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[91,8,7,null,47,{"$f":"IF(A95=\"\",\"\",IF(A95=1,Age_Full_Month,IF(F94=11,0,F94+1)))","v":6},47,0,{"$f":"IF(A95=\"\",\"\",IF(AND(F95=11,G95=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H95-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C95-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B95,99),0,1,1)*K95,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E95,0,1,1)*L95,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*M95,FEE_rounding)","v":0},0,0,{"$f":"IF(C95>=1,ROUND(K95*OFFSET(Input!$U$27,B95,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B95=1,0,IF($C95>=1,ROUND(OFFSET(Input!$X$27,B95,0,1,1)*AL94,AV_rounding),0))","v":0},{"$f":"IF(B95=1,0,IF(C95=1,ROUND(OFFSET(Input!$W$27,B95,0,1,1)*AVERAGE($AI$5,$AL$5:$AL93),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),OFFSET(Input!$G$27,B95,0,1,1)-AE95,0)","v":0},{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),MIN(OFFSET(Input!$G$27,B95,0,1,1),AP94),0)","v":0},0,0,0,690380.50948222203,688080.50948222203,691429.77615515399,691429.77615515399,98843.648854127401,98843.648854127401,99324.775312987898,99324.775312987898,{"$f":"IF(A95=\"\",\"\",AL95-ROUND(AL95*OFFSET(Input!$S$27,B95,0,1,1),2*FEE_rounding))","v":691429.77615515399},{"$f":"IF(A95=\"\",\"\",ROUND(AP95*(1-OFFSET(Input!$T$27,MIN(B95,10),0,1,1)),2*FEE_rounding))","v":99324.775312987898},6290754.5514681423,0,0,0,5500000,6190380.5094822217,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A95=1,PMF_1st=0),0,ROUND(IF(A95=1,AI95,AL94)*OFFSET(Input!$O$27,IF(A95=121,-1,0)+MIN(B95,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A95=1,PMF_1st=0),0,IF(SUM($K$5:$L95)-$AU94>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B94,B95),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C95-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[92,8,8,null,47,{"$f":"IF(A96=\"\",\"\",IF(A96=1,Age_Full_Month,IF(F95=11,0,F95+1)))","v":7},47,0,{"$f":"IF(A96=\"\",\"\",IF(AND(F96=11,G96=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H96-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C96-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B96,99),0,1,1)*K96,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E96,0,1,1)*L96,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*M96,FEE_rounding)","v":0},0,0,{"$f":"IF(C96>=1,ROUND(K96*OFFSET(Input!$U$27,B96,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B96=1,0,IF($C96>=1,ROUND(OFFSET(Input!$X$27,B96,0,1,1)*AL95,AV_rounding),0))","v":0},{"$f":"IF(B96=1,0,IF(C96=1,ROUND(OFFSET(Input!$W$27,B96,0,1,1)*AVERAGE($AI$5,$AL$5:$AL94),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),OFFSET(Input!$G$27,B96,0,1,1)-AE96,0)","v":0},{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),MIN(OFFSET(Input!$G$27,B96,0,1,1),AP95),0)","v":0},0,0,0,691429.77615515399,689129.77615515399,692484.15018667304,692484.15018667304,99324.775312987898,99324.775312987898,99808.2436792152,99808.2436792152,{"$f":"IF(A96=\"\",\"\",AL96-ROUND(AL96*OFFSET(Input!$S$27,B96,0,1,1),2*FEE_rounding))","v":692484.15018667304},{"$f":"IF(A96=\"\",\"\",ROUND(AP96*(1-OFFSET(Input!$T$27,MIN(B96,10),0,1,1)),2*FEE_rounding))","v":99808.2436792152},6292292.393865888,0,0,0,5500000,6191429.7761551542,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A96=1,PMF_1st=0),0,ROUND(IF(A96=1,AI96,AL95)*OFFSET(Input!$O$27,IF(A96=121,-1,0)+MIN(B96,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A96=1,PMF_1st=0),0,IF(SUM($K$5:$L96)-$AU95>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B95,B96),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C96-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[93,8,9,null,47,{"$f":"IF(A97=\"\",\"\",IF(A97=1,Age_Full_Month,IF(F96=11,0,F96+1)))","v":8},47,0,{"$f":"IF(A97=\"\",\"\",IF(AND(F97=11,G97=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H97-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C97-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B97,99),0,1,1)*K97,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E97,0,1,1)*L97,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*M97,FEE_rounding)","v":0},0,0,{"$f":"IF(C97>=1,ROUND(K97*OFFSET(Input!$U$27,B97,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B97=1,0,IF($C97>=1,ROUND(OFFSET(Input!$X$27,B97,0,1,1)*AL96,AV_rounding),0))","v":0},{"$f":"IF(B97=1,0,IF(C97=1,ROUND(OFFSET(Input!$W$27,B97,0,1,1)*AVERAGE($AI$5,$AL$5:$AL95),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),OFFSET(Input!$G$27,B97,0,1,1)-AE97,0)","v":0},{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),MIN(OFFSET(Input!$G$27,B97,0,1,1),AP96),0)","v":0},0,0,0,692484.15018667304,690184.15018667304,693543.65643710503,693543.65643710503,99808.2436792152,99808.2436792152,100294.065352162,100294.065352162,{"$f":"IF(A97=\"\",\"\",AL97-ROUND(AL97*OFFSET(Input!$S$27,B97,0,1,1),2*FEE_rounding))","v":693543.65643710503},{"$f":"IF(A97=\"\",\"\",ROUND(AP97*(1-OFFSET(Input!$T$27,MIN(B97,10),0,1,1)),2*FEE_rounding))","v":100294.065352162},6293837.7217892669,0,0,0,5500000,6192484.1501866728,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A97=1,PMF_1st=0),0,ROUND(IF(A97=1,AI97,AL96)*OFFSET(Input!$O$27,IF(A97=121,-1,0)+MIN(B97,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A97=1,PMF_1st=0),0,IF(SUM($K$5:$L97)-$AU96>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B96,B97),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C97-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[94,8,10,null,47,{"$f":"IF(A98=\"\",\"\",IF(A98=1,Age_Full_Month,IF(F97=11,0,F97+1)))","v":9},47,0,{"$f":"IF(A98=\"\",\"\",IF(AND(F98=11,G98=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H98-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C98-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B98,99),0,1,1)*K98,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E98,0,1,1)*L98,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*M98,FEE_rounding)","v":0},0,0,{"$f":"IF(C98>=1,ROUND(K98*OFFSET(Input!$U$27,B98,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B98=1,0,IF($C98>=1,ROUND(OFFSET(Input!$X$27,B98,0,1,1)*AL97,AV_rounding),0))","v":0},{"$f":"IF(B98=1,0,IF(C98=1,ROUND(OFFSET(Input!$W$27,B98,0,1,1)*AVERAGE($AI$5,$AL$5:$AL96),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),OFFSET(Input!$G$27,B98,0,1,1)-AE98,0)","v":0},{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),MIN(OFFSET(Input!$G$27,B98,0,1,1),AP97),0)","v":0},0,0,0,693543.65643710503,691243.65643710503,694608.31988778501,694608.31988778501,100294.065352162,100294.065352162,100782.251786667,100782.251786667,{"$f":"IF(A98=\"\",\"\",AL98-ROUND(AL98*OFFSET(Input!$S$27,B98,0,1,1),2*FEE_rounding))","v":694608.31988778501},{"$f":"IF(A98=\"\",\"\",ROUND(AP98*(1-OFFSET(Input!$T$27,MIN(B98,10),0,1,1)),2*FEE_rounding))","v":100782.251786667},6295390.5716744522,0,0,0,5500000,6193543.6564371046,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A98=1,PMF_1st=0),0,ROUND(IF(A98=1,AI98,AL97)*OFFSET(Input!$O$27,IF(A98=121,-1,0)+MIN(B98,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A98=1,PMF_1st=0),0,IF(SUM($K$5:$L98)-$AU97>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B97,B98),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C98-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[95,8,11,null,47,{"$f":"IF(A99=\"\",\"\",IF(A99=1,Age_Full_Month,IF(F98=11,0,F98+1)))","v":10},47,0,{"$f":"IF(A99=\"\",\"\",IF(AND(F99=11,G99=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H99-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C99-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B99,99),0,1,1)*K99,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E99,0,1,1)*L99,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*M99,FEE_rounding)","v":0},0,0,{"$f":"IF(C99>=1,ROUND(K99*OFFSET(Input!$U$27,B99,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B99=1,0,IF($C99>=1,ROUND(OFFSET(Input!$X$27,B99,0,1,1)*AL98,AV_rounding),0))","v":0},{"$f":"IF(B99=1,0,IF(C99=1,ROUND(OFFSET(Input!$W$27,B99,0,1,1)*AVERAGE($AI$5,$AL$5:$AL97),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),OFFSET(Input!$G$27,B99,0,1,1)-AE99,0)","v":0},{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),MIN(OFFSET(Input!$G$27,B99,0,1,1),AP98),0)","v":0},0,0,0,694608.31988778501,692308.31988778501,695678.16564164602,695678.16564164602,100782.251786667,100782.251786667,101272.814493328,101272.814493328,{"$f":"IF(A99=\"\",\"\",AL99-ROUND(AL99*OFFSET(Input!$S$27,B99,0,1,1),2*FEE_rounding))","v":695678.16564164602},{"$f":"IF(A99=\"\",\"\",ROUND(AP99*(1-OFFSET(Input!$T$27,MIN(B99,10),0,1,1)),2*FEE_rounding))","v":101272.814493328},6296950.9801349742,0,0,0,5500000,6194608.3198877852,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A99=1,PMF_1st=0),0,ROUND(IF(A99=1,AI99,AL98)*OFFSET(Input!$O$27,IF(A99=121,-1,0)+MIN(B99,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A99=1,PMF_1st=0),0,IF(SUM($K$5:$L99)-$AU98>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B98,B99),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C99-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[96,8,12,null,47,{"$f":"IF(A100=\"\",\"\",IF(A100=1,Age_Full_Month,IF(F99=11,0,F99+1)))","v":11},47,0,{"$f":"IF(A100=\"\",\"\",IF(AND(F100=11,G100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H100-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B100,99),0,1,1)*K100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E100,0,1,1)*L100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*M100,FEE_rounding)","v":0},0,0,{"$f":"IF(C100>=1,ROUND(K100*OFFSET(Input!$U$27,B100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B100=1,0,IF($C100>=1,ROUND(OFFSET(Input!$X$27,B100,0,1,1)*AL99,AV_rounding),0))","v":0},{"$f":"IF(B100=1,0,IF(C100=1,ROUND(OFFSET(Input!$W$27,B100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL98),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),OFFSET(Input!$G$27,B100,0,1,1)-AE100,0)","v":0},{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B100,0,1,1),AP99),0)","v":0},0,0,0,695678.16564164602,693378.16564164602,696753.21892381203,696753.21892381203,101272.814493328,101272.814493328,101765.76503876899,101765.76503876899,{"$f":"IF(A100=\"\",\"\",AL100-ROUND(AL100*OFFSET(Input!$S$27,B100,0,1,1),2*FEE_rounding))","v":696753.21892381203},{"$f":"IF(A100=\"\",\"\",ROUND(AP100*(1-OFFSET(Input!$T$27,MIN(B100,10),0,1,1)),2*FEE_rounding))","v":101765.76503876899},6298518.9839625806,0,0,0,5500000,6195678.1656416459,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A100=1,PMF_1st=0),0,ROUND(IF(A100=1,AI100,AL99)*OFFSET(Input!$O$27,IF(A100=121,-1,0)+MIN(B100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A100=1,PMF_1st=0),0,IF(SUM($K$5:$L100)-$AU99>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B99,B100),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[97,9,1,null,48,{"$f":"IF(A101=\"\",\"\",IF(A101=1,Age_Full_Month,IF(F100=11,0,F100+1)))","v":0},48,0,{"$f":"IF(A101=\"\",\"\",IF(AND(F101=11,G101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H101-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B101,99),0,1,1)*K101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E101,0,1,1)*L101,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*M101,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C101>=1,ROUND(K101*OFFSET(Input!$U$27,B101,0,1,1),AV_rounding),0)","v":30000},{"$f":"IF(B101=1,0,IF($C101>=1,ROUND(OFFSET(Input!$X$27,B101,0,1,1)*AL100,AV_rounding),0))","v":0},{"$f":"IF(B101=1,0,IF(C101=1,ROUND(OFFSET(Input!$W$27,B101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL99),AV_rounding),0))","v":0},2365,0,0,109700,100,0,0,0,{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),OFFSET(Input!$G$27,B101,0,1,1)-AE101,0)","v":0},{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B101,0,1,1),AP100),0)","v":0},0,0,0,826753.21892381203,824288.21892381203,828300.48350983998,828300.48350983998,111465.76503876899,111465.76503876899,112008.3302864,112008.3302864,{"$f":"IF(A101=\"\",\"\",AL101-ROUND(AL101*OFFSET(Input!$S$27,B101,0,1,1),2*FEE_rounding))","v":828300.48350983998},{"$f":"IF(A101=\"\",\"\",ROUND(AP101*(1-OFFSET(Input!$T$27,MIN(B101,10),0,1,1)),2*FEE_rounding))","v":112008.3302864},6440308.8137962408,0,0,109700,5500000,6326753.2189238118,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A101=1,PMF_1st=0),0,ROUND(IF(A101=1,AI101,AL100)*OFFSET(Input!$O$27,IF(A101=121,-1,0)+MIN(B101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A101=1,PMF_1st=0),0,IF(SUM($K$5:$L101)-$AU100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B100,B101),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[98,9,2,null,48,{"$f":"IF(A102=\"\",\"\",IF(A102=1,Age_Full_Month,IF(F101=11,0,F101+1)))","v":1},48,0,{"$f":"IF(A102=\"\",\"\",IF(AND(F102=11,G102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H102-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B102,99),0,1,1)*K102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E102,0,1,1)*L102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*M102,FEE_rounding)","v":0},0,0,{"$f":"IF(C102>=1,ROUND(K102*OFFSET(Input!$U$27,B102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B102=1,0,IF($C102>=1,ROUND(OFFSET(Input!$X$27,B102,0,1,1)*AL101,AV_rounding),0))","v":0},{"$f":"IF(B102=1,0,IF(C102=1,ROUND(OFFSET(Input!$W$27,B102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL100),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),OFFSET(Input!$G$27,B102,0,1,1)-AE102,0)","v":0},{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B102,0,1,1),AP101),0)","v":0},0,0,0,828300.48350983998,825835.48350983998,829855.27948447899,829855.27948447899,112008.3302864,112008.3302864,112553.53649780899,112553.53649780899,{"$f":"IF(A102=\"\",\"\",AL102-ROUND(AL102*OFFSET(Input!$S$27,B102,0,1,1),2*FEE_rounding))","v":829855.27948447899},{"$f":"IF(A102=\"\",\"\",ROUND(AP102*(1-OFFSET(Input!$T$27,MIN(B102,10),0,1,1)),2*FEE_rounding))","v":112553.53649780899},6442408.8159822877,0,0,0,5500000,6328300.4835098404,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A102=1,PMF_1st=0),0,ROUND(IF(A102=1,AI102,AL101)*OFFSET(Input!$O$27,IF(A102=121,-1,0)+MIN(B102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A102=1,PMF_1st=0),0,IF(SUM($K$5:$L102)-$AU101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B101,B102),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[99,9,3,null,48,{"$f":"IF(A103=\"\",\"\",IF(A103=1,Age_Full_Month,IF(F102=11,0,F102+1)))","v":2},48,0,{"$f":"IF(A103=\"\",\"\",IF(AND(F103=11,G103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H103-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B103,99),0,1,1)*K103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E103,0,1,1)*L103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*M103,FEE_rounding)","v":0},0,0,{"$f":"IF(C103>=1,ROUND(K103*OFFSET(Input!$U$27,B103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B103=1,0,IF($C103>=1,ROUND(OFFSET(Input!$X$27,B103,0,1,1)*AL102,AV_rounding),0))","v":0},{"$f":"IF(B103=1,0,IF(C103=1,ROUND(OFFSET(Input!$W$27,B103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL101),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),OFFSET(Input!$G$27,B103,0,1,1)-AE103,0)","v":0},{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B103,0,1,1),AP102),0)","v":0},0,0,0,829855.27948447899,827390.27948447899,831417.64350714302,831417.64350714302,112553.53649780899,112553.53649780899,113101.39652802001,113101.39652802001,{"$f":"IF(A103=\"\",\"\",AL103-ROUND(AL103*OFFSET(Input!$S$27,B103,0,1,1),2*FEE_rounding))","v":831417.64350714302},{"$f":"IF(A103=\"\",\"\",ROUND(AP103*(1-OFFSET(Input!$T$27,MIN(B103,10),0,1,1)),2*FEE_rounding))","v":113101.39652802001},6444519.0400351631,0,0,0,5500000,6329855.2794844788,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A103=1,PMF_1st=0),0,ROUND(IF(A103=1,AI103,AL102)*OFFSET(Input!$O$27,IF(A103=121,-1,0)+MIN(B103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A103=1,PMF_1st=0),0,IF(SUM($K$5:$L103)-$AU102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B102,B103),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[100,9,4,null,48,{"$f":"IF(A104=\"\",\"\",IF(A104=1,Age_Full_Month,IF(F103=11,0,F103+1)))","v":3},48,0,{"$f":"IF(A104=\"\",\"\",IF(AND(F104=11,G104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H104-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B104,99),0,1,1)*K104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E104,0,1,1)*L104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*M104,FEE_rounding)","v":0},0,0,{"$f":"IF(C104>=1,ROUND(K104*OFFSET(Input!$U$27,B104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B104=1,0,IF($C104>=1,ROUND(OFFSET(Input!$X$27,B104,0,1,1)*AL103,AV_rounding),0))","v":0},{"$f":"IF(B104=1,0,IF(C104=1,ROUND(OFFSET(Input!$W$27,B104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL102),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),OFFSET(Input!$G$27,B104,0,1,1)-AE104,0)","v":0},{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B104,0,1,1),AP103),0)","v":0},0,0,0,831417.64350714302,828952.64350714302,832987.61241568904,832987.61241568904,113101.39652802001,113101.39652802001,113651.92329463099,113651.92329463099,{"$f":"IF(A104=\"\",\"\",AL104-ROUND(AL104*OFFSET(Input!$S$27,B104,0,1,1),2*FEE_rounding))","v":832987.61241568904},{"$f":"IF(A104=\"\",\"\",ROUND(AP104*(1-OFFSET(Input!$T$27,MIN(B104,10),0,1,1)),2*FEE_rounding))","v":113651.92329463099},6446639.5357103199,0,0,0,5500000,6331417.6435071435,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A104=1,PMF_1st=0),0,ROUND(IF(A104=1,AI104,AL103)*OFFSET(Input!$O$27,IF(A104=121,-1,0)+MIN(B104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A104=1,PMF_1st=0),0,IF(SUM($K$5:$L104)-$AU103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B103,B104),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[101,9,5,null,48,{"$f":"IF(A105=\"\",\"\",IF(A105=1,Age_Full_Month,IF(F104=11,0,F104+1)))","v":4},48,0,{"$f":"IF(A105=\"\",\"\",IF(AND(F105=11,G105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H105-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B105,99),0,1,1)*K105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E105,0,1,1)*L105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*M105,FEE_rounding)","v":0},0,0,{"$f":"IF(C105>=1,ROUND(K105*OFFSET(Input!$U$27,B105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B105=1,0,IF($C105>=1,ROUND(OFFSET(Input!$X$27,B105,0,1,1)*AL104,AV_rounding),0))","v":0},{"$f":"IF(B105=1,0,IF(C105=1,ROUND(OFFSET(Input!$W$27,B105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL103),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),OFFSET(Input!$G$27,B105,0,1,1)-AE105,0)","v":0},{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B105,0,1,1),AP104),0)","v":0},0,0,0,832987.61241568904,830522.61241568904,834565.22322728299,834565.22322728299,113651.92329463099,113651.92329463099,114205.129778116,114205.129778116,{"$f":"IF(A105=\"\",\"\",AL105-ROUND(AL105*OFFSET(Input!$S$27,B105,0,1,1),2*FEE_rounding))","v":834565.22322728299},{"$f":"IF(A105=\"\",\"\",ROUND(AP105*(1-OFFSET(Input!$T$27,MIN(B105,10),0,1,1)),2*FEE_rounding))","v":114205.129778116},6448770.353005399,0,0,0,5500000,6332987.612415689,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A105=1,PMF_1st=0),0,ROUND(IF(A105=1,AI105,AL104)*OFFSET(Input!$O$27,IF(A105=121,-1,0)+MIN(B105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A105=1,PMF_1st=0),0,IF(SUM($K$5:$L105)-$AU104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B104,B105),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[102,9,6,null,48,{"$f":"IF(A106=\"\",\"\",IF(A106=1,Age_Full_Month,IF(F105=11,0,F105+1)))","v":5},48,0,{"$f":"IF(A106=\"\",\"\",IF(AND(F106=11,G106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H106-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B106,99),0,1,1)*K106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E106,0,1,1)*L106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*M106,FEE_rounding)","v":0},0,0,{"$f":"IF(C106>=1,ROUND(K106*OFFSET(Input!$U$27,B106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B106=1,0,IF($C106>=1,ROUND(OFFSET(Input!$X$27,B106,0,1,1)*AL105,AV_rounding),0))","v":0},{"$f":"IF(B106=1,0,IF(C106=1,ROUND(OFFSET(Input!$W$27,B106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL104),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),OFFSET(Input!$G$27,B106,0,1,1)-AE106,0)","v":0},{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B106,0,1,1),AP105),0)","v":0},0,0,0,834565.22322728299,832100.22322728299,836150.51313927502,836150.51313927502,114205.129778116,114205.129778116,114761.02902213301,114761.02902213301,{"$f":"IF(A106=\"\",\"\",AL106-ROUND(AL106*OFFSET(Input!$S$27,B106,0,1,1),2*FEE_rounding))","v":836150.51313927502},{"$f":"IF(A106=\"\",\"\",ROUND(AP106*(1-OFFSET(Input!$T$27,MIN(B106,10),0,1,1)),2*FEE_rounding))","v":114761.02902213301},6450911.5421614079,0,0,0,5500000,6334565.223227283,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A106=1,PMF_1st=0),0,ROUND(IF(A106=1,AI106,AL105)*OFFSET(Input!$O$27,IF(A106=121,-1,0)+MIN(B106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A106=1,PMF_1st=0),0,IF(SUM($K$5:$L106)-$AU105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B105,B106),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[103,9,7,null,48,{"$f":"IF(A107=\"\",\"\",IF(A107=1,Age_Full_Month,IF(F106=11,0,F106+1)))","v":6},48,0,{"$f":"IF(A107=\"\",\"\",IF(AND(F107=11,G107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H107-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B107,99),0,1,1)*K107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E107,0,1,1)*L107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*M107,FEE_rounding)","v":0},0,0,{"$f":"IF(C107>=1,ROUND(K107*OFFSET(Input!$U$27,B107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B107=1,0,IF($C107>=1,ROUND(OFFSET(Input!$X$27,B107,0,1,1)*AL106,AV_rounding),0))","v":0},{"$f":"IF(B107=1,0,IF(C107=1,ROUND(OFFSET(Input!$W$27,B107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL105),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),OFFSET(Input!$G$27,B107,0,1,1)-AE107,0)","v":0},{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B107,0,1,1),AP106),0)","v":0},0,0,0,836150.51313927502,833685.51313927502,837743.51953007397,837743.51953007397,114761.02902213301,114761.02902213301,115319.63413382899,115319.63413382899,{"$f":"IF(A107=\"\",\"\",AL107-ROUND(AL107*OFFSET(Input!$S$27,B107,0,1,1),2*FEE_rounding))","v":837743.51953007397},{"$f":"IF(A107=\"\",\"\",ROUND(AP107*(1-OFFSET(Input!$T$27,MIN(B107,10),0,1,1)),2*FEE_rounding))","v":115319.63413382899},6453063.1536639025,0,0,0,5500000,6336150.5131392749,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A107=1,PMF_1st=0),0,ROUND(IF(A107=1,AI107,AL106)*OFFSET(Input!$O$27,IF(A107=121,-1,0)+MIN(B107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A107=1,PMF_1st=0),0,IF(SUM($K$5:$L107)-$AU106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B106,B107),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[104,9,8,null,48,{"$f":"IF(A108=\"\",\"\",IF(A108=1,Age_Full_Month,IF(F107=11,0,F107+1)))","v":7},48,0,{"$f":"IF(A108=\"\",\"\",IF(AND(F108=11,G108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H108-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B108,99),0,1,1)*K108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E108,0,1,1)*L108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*M108,FEE_rounding)","v":0},0,0,{"$f":"IF(C108>=1,ROUND(K108*OFFSET(Input!$U$27,B108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B108=1,0,IF($C108>=1,ROUND(OFFSET(Input!$X$27,B108,0,1,1)*AL107,AV_rounding),0))","v":0},{"$f":"IF(B108=1,0,IF(C108=1,ROUND(OFFSET(Input!$W$27,B108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL106),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),OFFSET(Input!$G$27,B108,0,1,1)-AE108,0)","v":0},{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B108,0,1,1),AP107),0)","v":0},0,0,0,837743.51953007397,835278.51953007397,839344.27996003197,839344.27996003197,115319.63413382899,115319.63413382899,115880.958284152,115880.958284152,{"$f":"IF(A108=\"\",\"\",AL108-ROUND(AL108*OFFSET(Input!$S$27,B108,0,1,1),2*FEE_rounding))","v":839344.27996003197},{"$f":"IF(A108=\"\",\"\",ROUND(AP108*(1-OFFSET(Input!$T$27,MIN(B108,10),0,1,1)),2*FEE_rounding))","v":115880.958284152},6455225.2382441834,0,0,0,5500000,6337743.5195300737,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A108=1,PMF_1st=0),0,ROUND(IF(A108=1,AI108,AL107)*OFFSET(Input!$O$27,IF(A108=121,-1,0)+MIN(B108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A108=1,PMF_1st=0),0,IF(SUM($K$5:$L108)-$AU107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B107,B108),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[105,9,9,null,48,{"$f":"IF(A109=\"\",\"\",IF(A109=1,Age_Full_Month,IF(F108=11,0,F108+1)))","v":8},48,0,{"$f":"IF(A109=\"\",\"\",IF(AND(F109=11,G109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H109-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B109,99),0,1,1)*K109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E109,0,1,1)*L109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*M109,FEE_rounding)","v":0},0,0,{"$f":"IF(C109>=1,ROUND(K109*OFFSET(Input!$U$27,B109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B109=1,0,IF($C109>=1,ROUND(OFFSET(Input!$X$27,B109,0,1,1)*AL108,AV_rounding),0))","v":0},{"$f":"IF(B109=1,0,IF(C109=1,ROUND(OFFSET(Input!$W$27,B109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL107),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),OFFSET(Input!$G$27,B109,0,1,1)-AE109,0)","v":0},{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B109,0,1,1),AP108),0)","v":0},0,0,0,839344.27996003197,836879.27996003197,840952.832172325,840952.832172325,115880.958284152,115880.958284152,116445.014708161,116445.014708161,{"$f":"IF(A109=\"\",\"\",AL109-ROUND(AL109*OFFSET(Input!$S$27,B109,0,1,1),2*FEE_rounding))","v":840952.832172325},{"$f":"IF(A109=\"\",\"\",ROUND(AP109*(1-OFFSET(Input!$T$27,MIN(B109,10),0,1,1)),2*FEE_rounding))","v":116445.014708161},6457397.8468804862,0,0,0,5500000,6339344.2799600316,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A109=1,PMF_1st=0),0,ROUND(IF(A109=1,AI109,AL108)*OFFSET(Input!$O$27,IF(A109=121,-1,0)+MIN(B109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A109=1,PMF_1st=0),0,IF(SUM($K$5:$L109)-$AU108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B108,B109),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[106,9,10,null,48,{"$f":"IF(A110=\"\",\"\",IF(A110=1,Age_Full_Month,IF(F109=11,0,F109+1)))","v":9},48,0,{"$f":"IF(A110=\"\",\"\",IF(AND(F110=11,G110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H110-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B110,99),0,1,1)*K110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E110,0,1,1)*L110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*M110,FEE_rounding)","v":0},0,0,{"$f":"IF(C110>=1,ROUND(K110*OFFSET(Input!$U$27,B110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B110=1,0,IF($C110>=1,ROUND(OFFSET(Input!$X$27,B110,0,1,1)*AL109,AV_rounding),0))","v":0},{"$f":"IF(B110=1,0,IF(C110=1,ROUND(OFFSET(Input!$W$27,B110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL108),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),OFFSET(Input!$G$27,B110,0,1,1)-AE110,0)","v":0},{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B110,0,1,1),AP109),0)","v":0},0,0,0,840952.832172325,838487.832172325,842569.21409384895,842569.21409384895,116445.014708161,116445.014708161,117011.816705335,117011.816705335,{"$f":"IF(A110=\"\",\"\",AL110-ROUND(AL110*OFFSET(Input!$S$27,B110,0,1,1),2*FEE_rounding))","v":842569.21409384895},{"$f":"IF(A110=\"\",\"\",ROUND(AP110*(1-OFFSET(Input!$T$27,MIN(B110,10),0,1,1)),2*FEE_rounding))","v":117011.816705335},6459581.030799184,0,0,0,5500000,6340952.8321723249,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A110=1,PMF_1st=0),0,ROUND(IF(A110=1,AI110,AL109)*OFFSET(Input!$O$27,IF(A110=121,-1,0)+MIN(B110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A110=1,PMF_1st=0),0,IF(SUM($K$5:$L110)-$AU109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B109,B110),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[107,9,11,null,48,{"$f":"IF(A111=\"\",\"\",IF(A111=1,Age_Full_Month,IF(F110=11,0,F110+1)))","v":10},48,0,{"$f":"IF(A111=\"\",\"\",IF(AND(F111=11,G111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H111-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B111,99),0,1,1)*K111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E111,0,1,1)*L111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*M111,FEE_rounding)","v":0},0,0,{"$f":"IF(C111>=1,ROUND(K111*OFFSET(Input!$U$27,B111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B111=1,0,IF($C111>=1,ROUND(OFFSET(Input!$X$27,B111,0,1,1)*AL110,AV_rounding),0))","v":0},{"$f":"IF(B111=1,0,IF(C111=1,ROUND(OFFSET(Input!$W$27,B111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL109),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),OFFSET(Input!$G$27,B111,0,1,1)-AE111,0)","v":0},{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B111,0,1,1),AP110),0)","v":0},0,0,0,842569.21409384895,840104.21409384895,844193.46383610903,844193.46383610903,117011.816705335,117011.816705335,117581.377639891,117581.377639891,{"$f":"IF(A111=\"\",\"\",AL111-ROUND(AL111*OFFSET(Input!$S$27,B111,0,1,1),2*FEE_rounding))","v":844193.46383610903},{"$f":"IF(A111=\"\",\"\",ROUND(AP111*(1-OFFSET(Input!$T$27,MIN(B111,10),0,1,1)),2*FEE_rounding))","v":117581.377639891},6461774.8414759999,0,0,0,5500000,6342569.2140938491,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A111=1,PMF_1st=0),0,ROUND(IF(A111=1,AI111,AL110)*OFFSET(Input!$O$27,IF(A111=121,-1,0)+MIN(B111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A111=1,PMF_1st=0),0,IF(SUM($K$5:$L111)-$AU110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B110,B111),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[108,9,12,null,48,{"$f":"IF(A112=\"\",\"\",IF(A112=1,Age_Full_Month,IF(F111=11,0,F111+1)))","v":11},48,0,{"$f":"IF(A112=\"\",\"\",IF(AND(F112=11,G112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H112-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B112,99),0,1,1)*K112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E112,0,1,1)*L112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*M112,FEE_rounding)","v":0},0,0,{"$f":"IF(C112>=1,ROUND(K112*OFFSET(Input!$U$27,B112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B112=1,0,IF($C112>=1,ROUND(OFFSET(Input!$X$27,B112,0,1,1)*AL111,AV_rounding),0))","v":0},{"$f":"IF(B112=1,0,IF(C112=1,ROUND(OFFSET(Input!$W$27,B112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL110),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),OFFSET(Input!$G$27,B112,0,1,1)-AE112,0)","v":0},{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B112,0,1,1),AP111),0)","v":0},0,0,0,844193.46383610903,841728.46383610903,845825.61969612003,845825.61969612003,117581.377639891,117581.377639891,118153.710941096,118153.710941096,{"$f":"IF(A112=\"\",\"\",AL112-ROUND(AL112*OFFSET(Input!$S$27,B112,0,1,1),2*FEE_rounding))","v":845825.61969612003},{"$f":"IF(A112=\"\",\"\",ROUND(AP112*(1-OFFSET(Input!$T$27,MIN(B112,10),0,1,1)),2*FEE_rounding))","v":118153.710941096},6463979.3306372156,0,0,0,5500000,6344193.4638361093,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A112=1,PMF_1st=0),0,ROUND(IF(A112=1,AI112,AL111)*OFFSET(Input!$O$27,IF(A112=121,-1,0)+MIN(B112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A112=1,PMF_1st=0),0,IF(SUM($K$5:$L112)-$AU111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B111,B112),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[109,10,1,null,49,{"$f":"IF(A113=\"\",\"\",IF(A113=1,Age_Full_Month,IF(F112=11,0,F112+1)))","v":0},49,0,{"$f":"IF(A113=\"\",\"\",IF(AND(F113=11,G113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H113-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B113,99),0,1,1)*K113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E113,0,1,1)*L113,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*M113,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C113>=1,ROUND(K113*OFFSET(Input!$U$27,B113,0,1,1),AV_rounding),0)","v":50000},{"$f":"IF(B113=1,0,IF($C113>=1,ROUND(OFFSET(Input!$X$27,B113,0,1,1)*AL112,AV_rounding),0))","v":0},{"$f":"IF(B113=1,0,IF(C113=1,ROUND(OFFSET(Input!$W$27,B113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL111),AV_rounding),0))","v":0},2585,0,0,109700,100,0,0,0,{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),OFFSET(Input!$G$27,B113,0,1,1)-AE113,0)","v":0},{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B113,0,1,1),AP112),0)","v":0},0,0,0,995825.61969612003,993140.61969612003,997974.78188098699,997974.78188098699,127853.710941096,127853.710941096,128476.045344069,128476.045344069,{"$f":"IF(A113=\"\",\"\",AL113-ROUND(AL113*OFFSET(Input!$S$27,B113,0,1,1),2*FEE_rounding))","v":997974.78188098699},{"$f":"IF(A113=\"\",\"\",ROUND(AP113*(1-OFFSET(Input!$T$27,MIN(B113,10),0,1,1)),2*FEE_rounding))","v":128476.045344069},6626450.8272250555,0,0,109700,5500000,6495825.6196961198,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A113=1,PMF_1st=0),0,ROUND(IF(A113=1,AI113,AL112)*OFFSET(Input!$O$27,IF(A113=121,-1,0)+MIN(B113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A113=1,PMF_1st=0),0,IF(SUM($K$5:$L113)-$AU112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B112,B113),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[110,10,2,null,49,{"$f":"IF(A114=\"\",\"\",IF(A114=1,Age_Full_Month,IF(F113=11,0,F113+1)))","v":1},49,0,{"$f":"IF(A114=\"\",\"\",IF(AND(F114=11,G114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H114-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B114,99),0,1,1)*K114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E114,0,1,1)*L114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*M114,FEE_rounding)","v":0},0,0,{"$f":"IF(C114>=1,ROUND(K114*OFFSET(Input!$U$27,B114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B114=1,0,IF($C114>=1,ROUND(OFFSET(Input!$X$27,B114,0,1,1)*AL113,AV_rounding),0))","v":0},{"$f":"IF(B114=1,0,IF(C114=1,ROUND(OFFSET(Input!$W$27,B114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL112),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),OFFSET(Input!$G$27,B114,0,1,1)-AE114,0)","v":0},{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B114,0,1,1),AP113),0)","v":0},0,0,0,997974.78188098699,995289.78188098699,1000134.40522146,1000134.40522146,128476.045344069,128476.045344069,129101.408991217,129101.408991217,{"$f":"IF(A114=\"\",\"\",AL114-ROUND(AL114*OFFSET(Input!$S$27,B114,0,1,1),2*FEE_rounding))","v":1000134.40522146},{"$f":"IF(A114=\"\",\"\",ROUND(AP114*(1-OFFSET(Input!$T$27,MIN(B114,10),0,1,1)),2*FEE_rounding))","v":129101.408991217},6629235.8142126771,0,0,0,5500000,6497974.7818809869,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A114=1,PMF_1st=0),0,ROUND(IF(A114=1,AI114,AL113)*OFFSET(Input!$O$27,IF(A114=121,-1,0)+MIN(B114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A114=1,PMF_1st=0),0,IF(SUM($K$5:$L114)-$AU113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B113,B114),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[111,10,3,null,49,{"$f":"IF(A115=\"\",\"\",IF(A115=1,Age_Full_Month,IF(F114=11,0,F114+1)))","v":2},49,0,{"$f":"IF(A115=\"\",\"\",IF(AND(F115=11,G115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H115-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B115,99),0,1,1)*K115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E115,0,1,1)*L115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*M115,FEE_rounding)","v":0},0,0,{"$f":"IF(C115>=1,ROUND(K115*OFFSET(Input!$U$27,B115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B115=1,0,IF($C115>=1,ROUND(OFFSET(Input!$X$27,B115,0,1,1)*AL114,AV_rounding),0))","v":0},{"$f":"IF(B115=1,0,IF(C115=1,ROUND(OFFSET(Input!$W$27,B115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL113),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),OFFSET(Input!$G$27,B115,0,1,1)-AE115,0)","v":0},{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B115,0,1,1),AP114),0)","v":0},0,0,0,1000134.40522146,997449.40522146004,1002304.5406377499,1002304.5406377499,129101.408991217,129101.408991217,129729.816627539,129729.816627539,{"$f":"IF(A115=\"\",\"\",AL115-ROUND(AL115*OFFSET(Input!$S$27,B115,0,1,1),2*FEE_rounding))","v":1002304.5406377499},{"$f":"IF(A115=\"\",\"\",ROUND(AP115*(1-OFFSET(Input!$T$27,MIN(B115,10),0,1,1)),2*FEE_rounding))","v":129729.816627539},6632034.3572652889,0,0,0,5500000,6500134.4052214604,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A115=1,PMF_1st=0),0,ROUND(IF(A115=1,AI115,AL114)*OFFSET(Input!$O$27,IF(A115=121,-1,0)+MIN(B115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A115=1,PMF_1st=0),0,IF(SUM($K$5:$L115)-$AU114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B114,B115),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[112,10,4,null,49,{"$f":"IF(A116=\"\",\"\",IF(A116=1,Age_Full_Month,IF(F115=11,0,F115+1)))","v":3},49,0,{"$f":"IF(A116=\"\",\"\",IF(AND(F116=11,G116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H116-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B116,99),0,1,1)*K116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E116,0,1,1)*L116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*M116,FEE_rounding)","v":0},0,0,{"$f":"IF(C116>=1,ROUND(K116*OFFSET(Input!$U$27,B116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B116=1,0,IF($C116>=1,ROUND(OFFSET(Input!$X$27,B116,0,1,1)*AL115,AV_rounding),0))","v":0},{"$f":"IF(B116=1,0,IF(C116=1,ROUND(OFFSET(Input!$W$27,B116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL114),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),OFFSET(Input!$G$27,B116,0,1,1)-AE116,0)","v":0},{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B116,0,1,1),AP115),0)","v":0},0,0,0,1002304.5406377499,999619.54063774995,1004485.23929791,1004485.23929791,129729.816627539,129729.816627539,130361.283069806,130361.283069806,{"$f":"IF(A116=\"\",\"\",AL116-ROUND(AL116*OFFSET(Input!$S$27,B116,0,1,1),2*FEE_rounding))","v":1004485.23929791},{"$f":"IF(A116=\"\",\"\",ROUND(AP116*(1-OFFSET(Input!$T$27,MIN(B116,10),0,1,1)),2*FEE_rounding))","v":130361.283069806},6634846.5223677158,0,0,0,5500000,6502304.5406377502,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A116=1,PMF_1st=0),0,ROUND(IF(A116=1,AI116,AL115)*OFFSET(Input!$O$27,IF(A116=121,-1,0)+MIN(B116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A116=1,PMF_1st=0),0,IF(SUM($K$5:$L116)-$AU115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B115,B116),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[113,10,5,null,49,{"$f":"IF(A117=\"\",\"\",IF(A117=1,Age_Full_Month,IF(F116=11,0,F116+1)))","v":4},49,0,{"$f":"IF(A117=\"\",\"\",IF(AND(F117=11,G117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H117-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B117,99),0,1,1)*K117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E117,0,1,1)*L117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*M117,FEE_rounding)","v":0},0,0,{"$f":"IF(C117>=1,ROUND(K117*OFFSET(Input!$U$27,B117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B117=1,0,IF($C117>=1,ROUND(OFFSET(Input!$X$27,B117,0,1,1)*AL116,AV_rounding),0))","v":0},{"$f":"IF(B117=1,0,IF(C117=1,ROUND(OFFSET(Input!$W$27,B117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL115),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),OFFSET(Input!$G$27,B117,0,1,1)-AE117,0)","v":0},{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B117,0,1,1),AP116),0)","v":0},0,0,0,1004485.23929791,1001800.23929791,1006676.55261907,1006676.55261907,130361.283069806,130361.283069806,130995.82320691099,130995.82320691099,{"$f":"IF(A117=\"\",\"\",AL117-ROUND(AL117*OFFSET(Input!$S$27,B117,0,1,1),2*FEE_rounding))","v":1006676.55261907},{"$f":"IF(A117=\"\",\"\",ROUND(AP117*(1-OFFSET(Input!$T$27,MIN(B117,10),0,1,1)),2*FEE_rounding))","v":130995.82320691099},6637672.3758259807,0,0,0,5500000,6504485.2392979097,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A117=1,PMF_1st=0),0,ROUND(IF(A117=1,AI117,AL116)*OFFSET(Input!$O$27,IF(A117=121,-1,0)+MIN(B117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A117=1,PMF_1st=0),0,IF(SUM($K$5:$L117)-$AU116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B116,B117),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[114,10,6,null,49,{"$f":"IF(A118=\"\",\"\",IF(A118=1,Age_Full_Month,IF(F117=11,0,F117+1)))","v":5},49,0,{"$f":"IF(A118=\"\",\"\",IF(AND(F118=11,G118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H118-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B118,99),0,1,1)*K118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E118,0,1,1)*L118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*M118,FEE_rounding)","v":0},0,0,{"$f":"IF(C118>=1,ROUND(K118*OFFSET(Input!$U$27,B118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B118=1,0,IF($C118>=1,ROUND(OFFSET(Input!$X$27,B118,0,1,1)*AL117,AV_rounding),0))","v":0},{"$f":"IF(B118=1,0,IF(C118=1,ROUND(OFFSET(Input!$W$27,B118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL116),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),OFFSET(Input!$G$27,B118,0,1,1)-AE118,0)","v":0},{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B118,0,1,1),AP117),0)","v":0},0,0,0,1006676.55261907,1003991.55261907,1008878.53226862,1008878.53226862,130995.82320691099,130995.82320691099,131633.452000219,131633.452000219,{"$f":"IF(A118=\"\",\"\",AL118-ROUND(AL118*OFFSET(Input!$S$27,B118,0,1,1),2*FEE_rounding))","v":1008878.53226862},{"$f":"IF(A118=\"\",\"\",ROUND(AP118*(1-OFFSET(Input!$T$27,MIN(B118,10),0,1,1)),2*FEE_rounding))","v":131633.452000219},6640511.9842688395,0,0,0,5500000,6506676.5526190698,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A118=1,PMF_1st=0),0,ROUND(IF(A118=1,AI118,AL117)*OFFSET(Input!$O$27,IF(A118=121,-1,0)+MIN(B118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A118=1,PMF_1st=0),0,IF(SUM($K$5:$L118)-$AU117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B117,B118),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[115,10,7,null,49,{"$f":"IF(A119=\"\",\"\",IF(A119=1,Age_Full_Month,IF(F118=11,0,F118+1)))","v":6},49,0,{"$f":"IF(A119=\"\",\"\",IF(AND(F119=11,G119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H119-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B119,99),0,1,1)*K119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E119,0,1,1)*L119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*M119,FEE_rounding)","v":0},0,0,{"$f":"IF(C119>=1,ROUND(K119*OFFSET(Input!$U$27,B119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B119=1,0,IF($C119>=1,ROUND(OFFSET(Input!$X$27,B119,0,1,1)*AL118,AV_rounding),0))","v":0},{"$f":"IF(B119=1,0,IF(C119=1,ROUND(OFFSET(Input!$W$27,B119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL117),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),OFFSET(Input!$G$27,B119,0,1,1)-AE119,0)","v":0},{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B119,0,1,1),AP118),0)","v":0},0,0,0,1008878.53226862,1006193.53226862,1011091.23016546,1011091.23016546,131633.452000219,131633.452000219,132274.18448392101,132274.18448392101,{"$f":"IF(A119=\"\",\"\",AL119-ROUND(AL119*OFFSET(Input!$S$27,B119,0,1,1),2*FEE_rounding))","v":1011091.23016546},{"$f":"IF(A119=\"\",\"\",ROUND(AP119*(1-OFFSET(Input!$T$27,MIN(B119,10),0,1,1)),2*FEE_rounding))","v":132274.18448392101},6643365.4146493813,0,0,0,5500000,6508878.5322686201,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A119=1,PMF_1st=0),0,ROUND(IF(A119=1,AI119,AL118)*OFFSET(Input!$O$27,IF(A119=121,-1,0)+MIN(B119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A119=1,PMF_1st=0),0,IF(SUM($K$5:$L119)-$AU118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B118,B119),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[116,10,8,null,49,{"$f":"IF(A120=\"\",\"\",IF(A120=1,Age_Full_Month,IF(F119=11,0,F119+1)))","v":7},49,0,{"$f":"IF(A120=\"\",\"\",IF(AND(F120=11,G120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H120-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B120,99),0,1,1)*K120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E120,0,1,1)*L120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*M120,FEE_rounding)","v":0},0,0,{"$f":"IF(C120>=1,ROUND(K120*OFFSET(Input!$U$27,B120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B120=1,0,IF($C120>=1,ROUND(OFFSET(Input!$X$27,B120,0,1,1)*AL119,AV_rounding),0))","v":0},{"$f":"IF(B120=1,0,IF(C120=1,ROUND(OFFSET(Input!$W$27,B120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL118),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),OFFSET(Input!$G$27,B120,0,1,1)-AE120,0)","v":0},{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B120,0,1,1),AP119),0)","v":0},0,0,0,1011091.23016546,1008406.23016546,1013314.6984812,1013314.6984812,132274.18448392101,132274.18448392101,132918.03576538601,132918.03576538601,{"$f":"IF(A120=\"\",\"\",AL120-ROUND(AL120*OFFSET(Input!$S$27,B120,0,1,1),2*FEE_rounding))","v":1013314.6984812},{"$f":"IF(A120=\"\",\"\",ROUND(AP120*(1-OFFSET(Input!$T$27,MIN(B120,10),0,1,1)),2*FEE_rounding))","v":132918.03576538601},6646232.7342465864,0,0,0,5500000,6511091.2301654601,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A120=1,PMF_1st=0),0,ROUND(IF(A120=1,AI120,AL119)*OFFSET(Input!$O$27,IF(A120=121,-1,0)+MIN(B120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A120=1,PMF_1st=0),0,IF(SUM($K$5:$L120)-$AU119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B119,B120),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[117,10,9,null,49,{"$f":"IF(A121=\"\",\"\",IF(A121=1,Age_Full_Month,IF(F120=11,0,F120+1)))","v":8},49,0,{"$f":"IF(A121=\"\",\"\",IF(AND(F121=11,G121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H121-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B121,99),0,1,1)*K121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E121,0,1,1)*L121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*M121,FEE_rounding)","v":0},0,0,{"$f":"IF(C121>=1,ROUND(K121*OFFSET(Input!$U$27,B121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B121=1,0,IF($C121>=1,ROUND(OFFSET(Input!$X$27,B121,0,1,1)*AL120,AV_rounding),0))","v":0},{"$f":"IF(B121=1,0,IF(C121=1,ROUND(OFFSET(Input!$W$27,B121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL119),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),OFFSET(Input!$G$27,B121,0,1,1)-AE121,0)","v":0},{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B121,0,1,1),AP120),0)","v":0},0,0,0,1013314.6984812,1010629.6984812,1015548.98964139,1015548.98964139,132918.03576538601,132918.03576538601,133565.02102551999,133565.02102551999,{"$f":"IF(A121=\"\",\"\",AL121-ROUND(AL121*OFFSET(Input!$S$27,B121,0,1,1),2*FEE_rounding))","v":1015548.98964139},{"$f":"IF(A121=\"\",\"\",ROUND(AP121*(1-OFFSET(Input!$T$27,MIN(B121,10),0,1,1)),2*FEE_rounding))","v":133565.02102551999},6649114.0106669096,0,0,0,5500000,6513314.6984812003,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A121=1,PMF_1st=0),0,ROUND(IF(A121=1,AI121,AL120)*OFFSET(Input!$O$27,IF(A121=121,-1,0)+MIN(B121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A121=1,PMF_1st=0),0,IF(SUM($K$5:$L121)-$AU120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B120,B121),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[118,10,10,null,49,{"$f":"IF(A122=\"\",\"\",IF(A122=1,Age_Full_Month,IF(F121=11,0,F121+1)))","v":9},49,0,{"$f":"IF(A122=\"\",\"\",IF(AND(F122=11,G122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H122-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B122,99),0,1,1)*K122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E122,0,1,1)*L122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*M122,FEE_rounding)","v":0},0,0,{"$f":"IF(C122>=1,ROUND(K122*OFFSET(Input!$U$27,B122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B122=1,0,IF($C122>=1,ROUND(OFFSET(Input!$X$27,B122,0,1,1)*AL121,AV_rounding),0))","v":0},{"$f":"IF(B122=1,0,IF(C122=1,ROUND(OFFSET(Input!$W$27,B122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL120),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),OFFSET(Input!$G$27,B122,0,1,1)-AE122,0)","v":0},{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B122,0,1,1),AP121),0)","v":0},0,0,0,1015548.98964139,1012863.98964139,1017794.15632678,1017794.15632678,133565.02102551999,133565.02102551999,134215.15551912301,134215.15551912301,{"$f":"IF(A122=\"\",\"\",AL122-ROUND(AL122*OFFSET(Input!$S$27,B122,0,1,1),2*FEE_rounding))","v":1017794.15632678},{"$f":"IF(A122=\"\",\"\",ROUND(AP122*(1-OFFSET(Input!$T$27,MIN(B122,10),0,1,1)),2*FEE_rounding))","v":134215.15551912301},6652009.3118459033,0,0,0,5500000,6515548.9896413898,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A122=1,PMF_1st=0),0,ROUND(IF(A122=1,AI122,AL121)*OFFSET(Input!$O$27,IF(A122=121,-1,0)+MIN(B122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A122=1,PMF_1st=0),0,IF(SUM($K$5:$L122)-$AU121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B121,B122),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[119,10,11,null,49,{"$f":"IF(A123=\"\",\"\",IF(A123=1,Age_Full_Month,IF(F122=11,0,F122+1)))","v":10},49,0,{"$f":"IF(A123=\"\",\"\",IF(AND(F123=11,G123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H123-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B123,99),0,1,1)*K123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E123,0,1,1)*L123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*M123,FEE_rounding)","v":0},0,0,{"$f":"IF(C123>=1,ROUND(K123*OFFSET(Input!$U$27,B123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B123=1,0,IF($C123>=1,ROUND(OFFSET(Input!$X$27,B123,0,1,1)*AL122,AV_rounding),0))","v":0},{"$f":"IF(B123=1,0,IF(C123=1,ROUND(OFFSET(Input!$W$27,B123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL121),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),OFFSET(Input!$G$27,B123,0,1,1)-AE123,0)","v":0},{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B123,0,1,1),AP122),0)","v":0},0,0,0,1017794.15632678,1015109.15632678,1020050.25147454,1020050.25147454,134215.15551912301,134215.15551912301,134868.454575248,134868.454575248,{"$f":"IF(A123=\"\",\"\",AL123-ROUND(AL123*OFFSET(Input!$S$27,B123,0,1,1),2*FEE_rounding))","v":1020050.25147454},{"$f":"IF(A123=\"\",\"\",ROUND(AP123*(1-OFFSET(Input!$T$27,MIN(B123,10),0,1,1)),2*FEE_rounding))","v":134868.454575248},6654918.7060497878,0,0,0,5500000,6517794.1563267801,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A123=1,PMF_1st=0),0,ROUND(IF(A123=1,AI123,AL122)*OFFSET(Input!$O$27,IF(A123=121,-1,0)+MIN(B123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A123=1,PMF_1st=0),0,IF(SUM($K$5:$L123)-$AU122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B122,B123),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[120,10,12,null,49,{"$f":"IF(A124=\"\",\"\",IF(A124=1,Age_Full_Month,IF(F123=11,0,F123+1)))","v":11},49,0,{"$f":"IF(A124=\"\",\"\",IF(AND(F124=11,G124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H124-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B124,99),0,1,1)*K124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E124,0,1,1)*L124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*M124,FEE_rounding)","v":0},0,0,{"$f":"IF(C124>=1,ROUND(K124*OFFSET(Input!$U$27,B124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B124=1,0,IF($C124>=1,ROUND(OFFSET(Input!$X$27,B124,0,1,1)*AL123,AV_rounding),0))","v":0},{"$f":"IF(B124=1,0,IF(C124=1,ROUND(OFFSET(Input!$W$27,B124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL122),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),OFFSET(Input!$G$27,B124,0,1,1)-AE124,0)","v":0},{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B124,0,1,1),AP123),0)","v":0},0,0,0,1020050.25147454,1017365.25147454,1022317.32827952,1022317.32827952,134868.454575248,134868.454575248,135524.93359756301,135524.93359756301,{"$f":"IF(A124=\"\",\"\",AL124-ROUND(AL124*OFFSET(Input!$S$27,B124,0,1,1),2*FEE_rounding))","v":1022317.32827952},{"$f":"IF(A124=\"\",\"\",ROUND(AP124*(1-OFFSET(Input!$T$27,MIN(B124,10),0,1,1)),2*FEE_rounding))","v":135524.93359756301},6657842.2618770832,0,0,0,5500000,6520050.2514745397,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A124=1,PMF_1st=0),0,ROUND(IF(A124=1,AI124,AL123)*OFFSET(Input!$O$27,IF(A124=121,-1,0)+MIN(B124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A124=1,PMF_1st=0),0,IF(SUM($K$5:$L124)-$AU123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B123,B124),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[121,11,1,null,50,{"$f":"IF(A125=\"\",\"\",IF(A125=1,Age_Full_Month,IF(F124=11,0,F124+1)))","v":0},50,0,{"$f":"IF(A125=\"\",\"\",IF(AND(F125=11,G125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H125-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B125,99),0,1,1)*K125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E125,0,1,1)*L125,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*M125,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C125>=1,ROUND(K125*OFFSET(Input!$U$27,B125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B125=1,0,IF($C125>=1,ROUND(OFFSET(Input!$X$27,B125,0,1,1)*AL124,AV_rounding),0))","v":0},{"$f":"IF(B125=1,0,IF(C125=1,ROUND(OFFSET(Input!$W$27,B125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL123),AV_rounding),0))","v":0},2750,0,0,109700,100,0,0,0,{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),OFFSET(Input!$G$27,B125,0,1,1)-AE125,0)","v":0},{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B125,0,1,1),AP124),0)","v":0},0,0,0,1122317.3282795199,1119467.3282795199,1124916.3921061701,1124916.3921061701,145224.93359756301,145224.93359756301,145931.82330519799,145931.82330519799,{"$f":"IF(A125=\"\",\"\",AL125-ROUND(AL125*OFFSET(Input!$S$27,B125,0,1,1),2*FEE_rounding))","v":1124916.3921061701},{"$f":"IF(A125=\"\",\"\",ROUND(AP125*(1-OFFSET(Input!$T$27,MIN(B125,10),0,1,1)),2*FEE_rounding))","v":145931.82330519799},6770848.2154113678,0,0,109700,5500000,6622317.3282795195,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A125=1,PMF_1st=0),0,ROUND(IF(A125=1,AI125,AL124)*OFFSET(Input!$O$27,IF(A125=121,-1,0)+MIN(B125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A125=1,PMF_1st=0),0,IF(SUM($K$5:$L125)-$AU124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B124,B125),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[122,11,2,null,50,{"$f":"IF(A126=\"\",\"\",IF(A126=1,Age_Full_Month,IF(F125=11,0,F125+1)))","v":1},50,0,{"$f":"IF(A126=\"\",\"\",IF(AND(F126=11,G126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H126-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B126,99),0,1,1)*K126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E126,0,1,1)*L126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*M126,FEE_rounding)","v":0},0,0,{"$f":"IF(C126>=1,ROUND(K126*OFFSET(Input!$U$27,B126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B126=1,0,IF($C126>=1,ROUND(OFFSET(Input!$X$27,B126,0,1,1)*AL125,AV_rounding),0))","v":0},{"$f":"IF(B126=1,0,IF(C126=1,ROUND(OFFSET(Input!$W$27,B126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL124),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),OFFSET(Input!$G$27,B126,0,1,1)-AE126,0)","v":0},{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B126,0,1,1),AP125),0)","v":0},0,0,0,1124916.3921061701,1122066.3921061701,1127528.1070074199,1127528.1070074199,145931.82330519799,145931.82330519799,146642.15383422899,146642.15383422899,{"$f":"IF(A126=\"\",\"\",AL126-ROUND(AL126*OFFSET(Input!$S$27,B126,0,1,1),2*FEE_rounding))","v":1127528.1070074199},{"$f":"IF(A126=\"\",\"\",ROUND(AP126*(1-OFFSET(Input!$T$27,MIN(B126,10),0,1,1)),2*FEE_rounding))","v":146642.15383422899},6774170.260841649,0,0,0,5500000,6624916.3921061698,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A126=1,PMF_1st=0),0,ROUND(IF(A126=1,AI126,AL125)*OFFSET(Input!$O$27,IF(A126=121,-1,0)+MIN(B126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A126=1,PMF_1st=0),0,IF(SUM($K$5:$L126)-$AU125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B125,B126),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[123,11,3,null,50,{"$f":"IF(A127=\"\",\"\",IF(A127=1,Age_Full_Month,IF(F126=11,0,F126+1)))","v":2},50,0,{"$f":"IF(A127=\"\",\"\",IF(AND(F127=11,G127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H127-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B127,99),0,1,1)*K127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E127,0,1,1)*L127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*M127,FEE_rounding)","v":0},0,0,{"$f":"IF(C127>=1,ROUND(K127*OFFSET(Input!$U$27,B127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B127=1,0,IF($C127>=1,ROUND(OFFSET(Input!$X$27,B127,0,1,1)*AL126,AV_rounding),0))","v":0},{"$f":"IF(B127=1,0,IF(C127=1,ROUND(OFFSET(Input!$W$27,B127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL125),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),OFFSET(Input!$G$27,B127,0,1,1)-AE127,0)","v":0},{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B127,0,1,1),AP126),0)","v":0},0,0,0,1127528.1070074199,1124678.1070074199,1130152.5345630101,1130152.5345630101,146642.15383422899,146642.15383422899,147355.94193302799,147355.94193302799,{"$f":"IF(A127=\"\",\"\",AL127-ROUND(AL127*OFFSET(Input!$S$27,B127,0,1,1),2*FEE_rounding))","v":1130152.5345630101},{"$f":"IF(A127=\"\",\"\",ROUND(AP127*(1-OFFSET(Input!$T$27,MIN(B127,10),0,1,1)),2*FEE_rounding))","v":147355.94193302799},6777508.476496039,0,0,0,5500000,6627528.1070074197,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A127=1,PMF_1st=0),0,ROUND(IF(A127=1,AI127,AL126)*OFFSET(Input!$O$27,IF(A127=121,-1,0)+MIN(B127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A127=1,PMF_1st=0),0,IF(SUM($K$5:$L127)-$AU126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B126,B127),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[124,11,4,null,50,{"$f":"IF(A128=\"\",\"\",IF(A128=1,Age_Full_Month,IF(F127=11,0,F127+1)))","v":3},50,0,{"$f":"IF(A128=\"\",\"\",IF(AND(F128=11,G128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H128-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B128,99),0,1,1)*K128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E128,0,1,1)*L128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*M128,FEE_rounding)","v":0},0,0,{"$f":"IF(C128>=1,ROUND(K128*OFFSET(Input!$U$27,B128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B128=1,0,IF($C128>=1,ROUND(OFFSET(Input!$X$27,B128,0,1,1)*AL127,AV_rounding),0))","v":0},{"$f":"IF(B128=1,0,IF(C128=1,ROUND(OFFSET(Input!$W$27,B128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL126),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),OFFSET(Input!$G$27,B128,0,1,1)-AE128,0)","v":0},{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B128,0,1,1),AP127),0)","v":0},0,0,0,1130152.5345630101,1127302.5345630101,1132789.7366524399,1132789.7366524399,147355.94193302799,147355.94193302799,148073.204431491,148073.204431491,{"$f":"IF(A128=\"\",\"\",AL128-ROUND(AL128*OFFSET(Input!$S$27,B128,0,1,1),2*FEE_rounding))","v":1132789.7366524399},{"$f":"IF(A128=\"\",\"\",ROUND(AP128*(1-OFFSET(Input!$T$27,MIN(B128,10),0,1,1)),2*FEE_rounding))","v":148073.204431491},6780862.9410839304,0,0,0,5500000,6630152.5345630106,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A128=1,PMF_1st=0),0,ROUND(IF(A128=1,AI128,AL127)*OFFSET(Input!$O$27,IF(A128=121,-1,0)+MIN(B128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A128=1,PMF_1st=0),0,IF(SUM($K$5:$L128)-$AU127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B127,B128),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[125,11,5,null,50,{"$f":"IF(A129=\"\",\"\",IF(A129=1,Age_Full_Month,IF(F128=11,0,F128+1)))","v":4},50,0,{"$f":"IF(A129=\"\",\"\",IF(AND(F129=11,G129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H129-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B129,99),0,1,1)*K129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E129,0,1,1)*L129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*M129,FEE_rounding)","v":0},0,0,{"$f":"IF(C129>=1,ROUND(K129*OFFSET(Input!$U$27,B129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B129=1,0,IF($C129>=1,ROUND(OFFSET(Input!$X$27,B129,0,1,1)*AL128,AV_rounding),0))","v":0},{"$f":"IF(B129=1,0,IF(C129=1,ROUND(OFFSET(Input!$W$27,B129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL127),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),OFFSET(Input!$G$27,B129,0,1,1)-AE129,0)","v":0},{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B129,0,1,1),AP128),0)","v":0},0,0,0,1132789.7366524399,1129939.7366524399,1135439.7754563901,1135439.7754563901,148073.204431491,148073.204431491,148793.95824143401,148793.95824143401,{"$f":"IF(A129=\"\",\"\",AL129-ROUND(AL129*OFFSET(Input!$S$27,B129,0,1,1),2*FEE_rounding))","v":1135439.7754563901},{"$f":"IF(A129=\"\",\"\",ROUND(AP129*(1-OFFSET(Input!$T$27,MIN(B129,10),0,1,1)),2*FEE_rounding))","v":148793.95824143401},6784233.7336978242,0,0,0,5500000,6632789.7366524395,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A129=1,PMF_1st=0),0,ROUND(IF(A129=1,AI129,AL128)*OFFSET(Input!$O$27,IF(A129=121,-1,0)+MIN(B129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A129=1,PMF_1st=0),0,IF(SUM($K$5:$L129)-$AU128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B128,B129),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[126,11,6,null,50,{"$f":"IF(A130=\"\",\"\",IF(A130=1,Age_Full_Month,IF(F129=11,0,F129+1)))","v":5},50,0,{"$f":"IF(A130=\"\",\"\",IF(AND(F130=11,G130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H130-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B130,99),0,1,1)*K130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E130,0,1,1)*L130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*M130,FEE_rounding)","v":0},0,0,{"$f":"IF(C130>=1,ROUND(K130*OFFSET(Input!$U$27,B130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B130=1,0,IF($C130>=1,ROUND(OFFSET(Input!$X$27,B130,0,1,1)*AL129,AV_rounding),0))","v":0},{"$f":"IF(B130=1,0,IF(C130=1,ROUND(OFFSET(Input!$W$27,B130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL128),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),OFFSET(Input!$G$27,B130,0,1,1)-AE130,0)","v":0},{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B130,0,1,1),AP129),0)","v":0},0,0,0,1135439.7754563901,1132589.7754563901,1138102.71345821,1138102.71345821,148793.95824143401,148793.95824143401,149518.22035699201,149518.22035699201,{"$f":"IF(A130=\"\",\"\",AL130-ROUND(AL130*OFFSET(Input!$S$27,B130,0,1,1),2*FEE_rounding))","v":1138102.71345821},{"$f":"IF(A130=\"\",\"\",ROUND(AP130*(1-OFFSET(Input!$T$27,MIN(B130,10),0,1,1)),2*FEE_rounding))","v":149518.22035699201},6787620.9338152027,0,0,0,5500000,6635439.7754563903,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A130=1,PMF_1st=0),0,ROUND(IF(A130=1,AI130,AL129)*OFFSET(Input!$O$27,IF(A130=121,-1,0)+MIN(B130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A130=1,PMF_1st=0),0,IF(SUM($K$5:$L130)-$AU129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B129,B130),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[127,11,7,null,50,{"$f":"IF(A131=\"\",\"\",IF(A131=1,Age_Full_Month,IF(F130=11,0,F130+1)))","v":6},50,0,{"$f":"IF(A131=\"\",\"\",IF(AND(F131=11,G131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H131-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B131,99),0,1,1)*K131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E131,0,1,1)*L131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*M131,FEE_rounding)","v":0},0,0,{"$f":"IF(C131>=1,ROUND(K131*OFFSET(Input!$U$27,B131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B131=1,0,IF($C131>=1,ROUND(OFFSET(Input!$X$27,B131,0,1,1)*AL130,AV_rounding),0))","v":0},{"$f":"IF(B131=1,0,IF(C131=1,ROUND(OFFSET(Input!$W$27,B131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL129),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),OFFSET(Input!$G$27,B131,0,1,1)-AE131,0)","v":0},{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B131,0,1,1),AP130),0)","v":0},0,0,0,1138102.71345821,1135252.71345821,1140778.61344541,1140778.61344541,149518.22035699201,149518.22035699201,150246.00785502,150246.00785502,{"$f":"IF(A131=\"\",\"\",AL131-ROUND(AL131*OFFSET(Input!$S$27,B131,0,1,1),2*FEE_rounding))","v":1140778.61344541},{"$f":"IF(A131=\"\",\"\",ROUND(AP131*(1-OFFSET(Input!$T$27,MIN(B131,10),0,1,1)),2*FEE_rounding))","v":150246.00785502},6791024.621300431,0,0,0,5500000,6638102.7134582102,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A131=1,PMF_1st=0),0,ROUND(IF(A131=1,AI131,AL130)*OFFSET(Input!$O$27,IF(A131=121,-1,0)+MIN(B131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A131=1,PMF_1st=0),0,IF(SUM($K$5:$L131)-$AU130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B130,B131),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[128,11,8,null,50,{"$f":"IF(A132=\"\",\"\",IF(A132=1,Age_Full_Month,IF(F131=11,0,F131+1)))","v":7},50,0,{"$f":"IF(A132=\"\",\"\",IF(AND(F132=11,G132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H132-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B132,99),0,1,1)*K132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E132,0,1,1)*L132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*M132,FEE_rounding)","v":0},0,0,{"$f":"IF(C132>=1,ROUND(K132*OFFSET(Input!$U$27,B132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B132=1,0,IF($C132>=1,ROUND(OFFSET(Input!$X$27,B132,0,1,1)*AL131,AV_rounding),0))","v":0},{"$f":"IF(B132=1,0,IF(C132=1,ROUND(OFFSET(Input!$W$27,B132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL130),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),OFFSET(Input!$G$27,B132,0,1,1)-AE132,0)","v":0},{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B132,0,1,1),AP131),0)","v":0},0,0,0,1140778.61344541,1137928.61344541,1143467.53851111,1143467.53851111,150246.00785502,150246.00785502,150977.337895495,150977.337895495,{"$f":"IF(A132=\"\",\"\",AL132-ROUND(AL132*OFFSET(Input!$S$27,B132,0,1,1),2*FEE_rounding))","v":1143467.53851111},{"$f":"IF(A132=\"\",\"\",ROUND(AP132*(1-OFFSET(Input!$T$27,MIN(B132,10),0,1,1)),2*FEE_rounding))","v":150977.337895495},6794444.8764066054,0,0,0,5500000,6640778.6134454105,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A132=1,PMF_1st=0),0,ROUND(IF(A132=1,AI132,AL131)*OFFSET(Input!$O$27,IF(A132=121,-1,0)+MIN(B132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A132=1,PMF_1st=0),0,IF(SUM($K$5:$L132)-$AU131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B131,B132),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[129,11,9,null,{"$f":"IF($A133=\"\",\"\",Age_Insured+B133-1)","v":50},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Month,IF(F132=11,0,F132+1)))","v":8},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Year,IF(F132=11,G132+1,G132)))","v":50},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),DAY(EOMONTH((SignYY+INT(A133/12)+1911)&\"/\"&(IF(MOD(SignMM+A133-1,12)=0,12,MOD(SignMM+A133-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H133-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B133-1>=BPP,\"\",IF(AS132>0,1,0))","v":1},{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,IF(($BJ133+$AL132+$AP132+$AW133)/($BJ133+$AL132+$AP132)>$BK133,VLOOKUP($B133,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K133=0,0,IF(MOD(C133-1,12/Prem_Freq)=0,VLOOKUP(B133,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C133=1,VLOOKUP(B133,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B133,99),0,1,1)*K133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E133,0,1,1)*L133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*M133,FEE_rounding)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,K133-N133))","v":0},{"$f":"IF(A134=\"\",\"\",IF(K133=\"*****\",\"*****\",L133-O133+M133-P133))","v":0},{"$f":"IF(C133>=1,ROUND(K133*OFFSET(Input!$U$27,B133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B133=1,0,IF($C133>=1,ROUND(OFFSET(Input!$X$27,B133,0,1,1)*AL132,AV_rounding),0))","v":0},{"$f":"IF(B133=1,0,IF(C133=1,ROUND(OFFSET(Input!$W$27,B133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL131),AV_rounding),0))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,BA133,AI133))","v":2750},{"$f":"IF(E133=\"\",\"\",IF(SUM(AI133,-V133)>BB133,BB133,SUM(AI133,-V133)))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,0,BA133-AI133))","v":0},0,100,{"$f":"IF(E133=\" \",\" \",IF(Z133<BI132+BC133+BE133+BD133*0+BF133,BI132+BC133+BE133+BD133*0+BF133-BI132-Z133,0))","v":0},0,0,{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),OFFSET(Input!$G$27,B133,0,1,1)-AE133,0)","v":0},{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B133,0,1,1),AP132),0)","v":0},{"$f":"IF(A134=\"\",\"\",AF132+AD133+AE133)","v":0},0,0,{"$f":"IF(A133=\"\",\"\",AL132+Q133+R133*0+IF(A133=1,0,SUM(S133:U133)))","v":1143467.53851111},{"$f":"IF(A133=\"\",\"\",AI133-V133-W133-Z133-AD133)","v":1140617.53851111},{"$f":"ROUND((AJ133-AB133)*(1+IRR_2)^(1/12)+IF(A133=1,S133,0),AV_rounding)","v":1146169.55205553},{"$f":"ROUND(AK133-AG133,AV_rounding)","v":1146169.55205553},150977.337895495,150977.337895495,{"$f":"ROUND((AN133-AC133)*(1+IRR_2)^(1/12),AV_rounding)","v":151712.22772192201},{"$f":"ROUND(AO133-AH133,AV_rounding)","v":151712.22772192201},{"$f":"IF(A133=\"\",\"\",AL133-ROUND(AL133*OFFSET(Input!$S$27,B133,0,1,1),2*FEE_rounding))","v":1146169.55205553},{"$f":"IF(A133=\"\",\"\",ROUND(AP133*(1-OFFSET(Input!$T$27,MIN(B133,10),0,1,1)),2*FEE_rounding))","v":151712.22772192201},6797881.7797774523,0,{"$f":"IF(A134=\"\",\"\",AU132+AD133+AE133)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,Q133+R133))","v":0},5500000,6643467.5385111105,{"$f":"IF(A133=1,K133,MAX(AY132+K133-AD132-AE132,0))","v":1100000},{"$f":"IF(A133=\"\",\"\",AW133)","v":5500000},{"$f":"ROUND(ROUND(AZ133/100000*VLOOKUP(Age_Insured+B133-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I133>0,I133/H133,1),2*FEE_rounding)*IF(G134>14,1,0)*IF(AND(I133=0,H133>0),0,1)","v":2750},0,null,null,{"$f":"IF(AND(A133=1,PMF_1st=0),0,ROUND(IF(A133=1,AI133,AL132)*OFFSET(Input!$O$27,IF(A133=121,-1,0)+MIN(B133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A133=1,PMF_1st=0),0,IF(SUM($K$5:$L133)-$AU132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B132,B133),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A133+1","v":130},{"$f":"IF($A134=\"\",\"\",INT((A134-1)/12)+1)","v":11},{"$f":"IF($A134=\"\",\"\",MOD((A134-1),12)+1)","v":10},null,50,{"$f":"IF(A134=\"\",\"\",IF(A134=1,Age_Full_Month,IF(F133=11,0,F133+1)))","v":9},50,0,{"$f":"IF(A134=\"\",\"\",IF(AND(F134=11,G134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H134-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B134,99),0,1,1)*K134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E134,0,1,1)*L134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*M134,FEE_rounding)","v":0},0,0,{"$f":"IF(C134>=1,ROUND(K134*OFFSET(Input!$U$27,B134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B134=1,0,IF($C134>=1,ROUND(OFFSET(Input!$X$27,B134,0,1,1)*AL133,AV_rounding),0))","v":0},{"$f":"IF(B134=1,0,IF(C134=1,ROUND(OFFSET(Input!$W$27,B134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL132),AV_rounding),0))","v":0},2750,0,0,{"$f":"Q134+R134","v":0},{"$f":"IF(E134=\" \",\" \",IF(AI134+AM134-V134>BI133+BC134+BD134+BF134+BE134,BI133+BC134+BD134+BF134+BE134,MAX(AI134+AM134-V134,0)))","v":100},0,{"$f":"BG134","v":0},0,{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),OFFSET(Input!$G$27,B134,0,1,1)-AE134,0)","v":0},{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B134,0,1,1),AP133),0)","v":0},0,0,0,1146169.55205553,1143319.55205553,1148884.71778751,1148884.71778751,{"$f":"R134+AO133","v":151712.22772192201},{"$f":"AM134-X134-AA134-AE134","v":151712.22772192201},152450.69466173899,152450.69466173899,{"$f":"IF(A134=\"\",\"\",AL134-ROUND(AL134*OFFSET(Input!$S$27,B134,0,1,1),2*FEE_rounding))","v":1148884.71778751},{"$f":"IF(A134=\"\",\"\",ROUND(AP134*(1-OFFSET(Input!$T$27,MIN(B134,10),0,1,1)),2*FEE_rounding))","v":152450.69466173899},{"$f":"AW134+AL134+AP134","v":6801335.4124492491},0,0,0,{"$f":"AW133","v":5500000},{"$f":"AW134+AI134","v":6646169.5520555303},1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A134=1,PMF_1st=0),0,ROUND(IF(A134=1,AI134,AL133)*OFFSET(Input!$O$27,IF(A134=121,-1,0)+MIN(B134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A134=1,PMF_1st=0),0,IF(SUM($K$5:$L134)-$AU133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B133,B134),21),0,1,1)))","v":100},null,null,{"$f":"BI133+BC134+BD134+BE134+BF134-Z134-AA134","v":0},{"$f":"IF(MOD($C134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E134<=30,1.9,IF($E134<=40,1.6,IF($E134<=50,1.4,IF($E134<=60,1.2,IF($E134<=70,1.1,IF($E134<=90,1.02,1))))))","v":1.4}]
[131,11,11,null,50,{"$f":"IF(A135=\"\",\"\",IF(A135=1,Age_Full_Month,IF(F134=11,0,F134+1)))","v":10},50,0,{"$f":"IF(A135=\"\",\"\",IF(AND(F135=11,G135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H135-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B135,99),0,1,1)*K135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E135,0,1,1)*L135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*M135,FEE_rounding)","v":0},0,0,{"$f":"IF(C135>=1,ROUND(K135*OFFSET(Input!$U$27,B135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B135=1,0,IF($C135>=1,ROUND(OFFSET(Input!$X$27,B135,0,1,1)*AL134,AV_rounding),0))","v":0},{"$f":"IF(B135=1,0,IF(C135=1,ROUND(OFFSET(Input!$W$27,B135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL133),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),OFFSET(Input!$G$27,B135,0,1,1)-AE135,0)","v":0},{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B135,0,1,1),AP134),0)","v":0},0,0,0,1148884.71778751,1146034.71778751,1151613.0997259801,1151613.0997259801,152450.69466173899,152450.69466173899,153192.75612672701,153192.75612672701,{"$f":"IF(A135=\"\",\"\",AL135-ROUND(AL135*OFFSET(Input!$S$27,B135,0,1,1),2*FEE_rounding))","v":1151613.0997259801},{"$f":"IF(A135=\"\",\"\",ROUND(AP135*(1-OFFSET(Input!$T$27,MIN(B135,10),0,1,1)),2*FEE_rounding))","v":153192.75612672701},6804805.8558527073,0,0,0,5500000,6648884.7177875098,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A135=1,PMF_1st=0),0,ROUND(IF(A135=1,AI135,AL134)*OFFSET(Input!$O$27,IF(A135=121,-1,0)+MIN(B135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A135=1,PMF_1st=0),0,IF(SUM($K$5:$L135)-$AU134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B134,B135),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[132,11,12,null,50,{"$f":"IF(A136=\"\",\"\",IF(A136=1,Age_Full_Month,IF(F135=11,0,F135+1)))","v":11},50,0,{"$f":"IF(A136=\"\",\"\",IF(AND(F136=11,G136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H136-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B136,99),0,1,1)*K136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E136,0,1,1)*L136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*M136,FEE_rounding)","v":0},0,0,{"$f":"IF(C136>=1,ROUND(K136*OFFSET(Input!$U$27,B136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B136=1,0,IF($C136>=1,ROUND(OFFSET(Input!$X$27,B136,0,1,1)*AL135,AV_rounding),0))","v":0},{"$f":"IF(B136=1,0,IF(C136=1,ROUND(OFFSET(Input!$W$27,B136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL134),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),OFFSET(Input!$G$27,B136,0,1,1)-AE136,0)","v":0},{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B136,0,1,1),AP135),0)","v":0},0,0,0,1151613.0997259801,1148763.0997259801,1154354.7622014999,1154354.7622014999,153192.75612672701,153192.75612672701,153938.429613418,153938.429613418,{"$f":"IF(A136=\"\",\"\",AL136-ROUND(AL136*OFFSET(Input!$S$27,B136,0,1,1),2*FEE_rounding))","v":1154354.7622014999},{"$f":"IF(A136=\"\",\"\",ROUND(AP136*(1-OFFSET(Input!$T$27,MIN(B136,10),0,1,1)),2*FEE_rounding))","v":153938.429613418},6808293.1918149181,0,0,0,5500000,6651613.0997259803,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A136=1,PMF_1st=0),0,ROUND(IF(A136=1,AI136,AL135)*OFFSET(Input!$O$27,IF(A136=121,-1,0)+MIN(B136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A136=1,PMF_1st=0),0,IF(SUM($K$5:$L136)-$AU135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B135,B136),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[133,12,1,null,51,{"$f":"IF(A137=\"\",\"\",IF(A137=1,Age_Full_Month,IF(F136=11,0,F136+1)))","v":0},51,0,{"$f":"IF(A137=\"\",\"\",IF(AND(F137=11,G137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H137-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B137,99),0,1,1)*K137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E137,0,1,1)*L137,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*M137,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C137>=1,ROUND(K137*OFFSET(Input!$U$27,B137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B137=1,0,IF($C137>=1,ROUND(OFFSET(Input!$X$27,B137,0,1,1)*AL136,AV_rounding),0))","v":0},{"$f":"IF(B137=1,0,IF(C137=1,ROUND(OFFSET(Input!$W$27,B137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL135),AV_rounding),0))","v":0},3025,0,0,109700,100,0,0,0,{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),OFFSET(Input!$G$27,B137,0,1,1)-AE137,0)","v":0},{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B137,0,1,1),AP136),0)","v":0},0,0,0,1254354.7622014999,1251229.7622014999,1257320.1863378801,1257320.1863378801,163638.429613418,163638.429613418,164434.94794399501,164434.94794399501,{"$f":"IF(A137=\"\",\"\",AL137-ROUND(AL137*OFFSET(Input!$S$27,B137,0,1,1),2*FEE_rounding))","v":1257320.1863378801},{"$f":"IF(A137=\"\",\"\",ROUND(AP137*(1-OFFSET(Input!$T$27,MIN(B137,10),0,1,1)),2*FEE_rounding))","v":164434.94794399501},6921755.1342818746,0,0,109700,5500000,6754354.7622015001,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A137=1,PMF_1st=0),0,ROUND(IF(A137=1,AI137,AL136)*OFFSET(Input!$O$27,IF(A137=121,-1,0)+MIN(B137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A137=1,PMF_1st=0),0,IF(SUM($K$5:$L137)-$AU136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B136,B137),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[134,12,2,null,51,{"$f":"IF(A138=\"\",\"\",IF(A138=1,Age_Full_Month,IF(F137=11,0,F137+1)))","v":1},51,0,{"$f":"IF(A138=\"\",\"\",IF(AND(F138=11,G138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H138-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B138,99),0,1,1)*K138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E138,0,1,1)*L138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*M138,FEE_rounding)","v":0},0,0,{"$f":"IF(C138>=1,ROUND(K138*OFFSET(Input!$U$27,B138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B138=1,0,IF($C138>=1,ROUND(OFFSET(Input!$X$27,B138,0,1,1)*AL137,AV_rounding),0))","v":0},{"$f":"IF(B138=1,0,IF(C138=1,ROUND(OFFSET(Input!$W$27,B138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL136),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),OFFSET(Input!$G$27,B138,0,1,1)-AE138,0)","v":0},{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B138,0,1,1),AP137),0)","v":0},0,0,0,1257320.1863378801,1254195.1863378801,1260300.04482619,1260300.04482619,164434.94794399501,164434.94794399501,165235.343367822,165235.343367822,{"$f":"IF(A138=\"\",\"\",AL138-ROUND(AL138*OFFSET(Input!$S$27,B138,0,1,1),2*FEE_rounding))","v":1260300.04482619},{"$f":"IF(A138=\"\",\"\",ROUND(AP138*(1-OFFSET(Input!$T$27,MIN(B138,10),0,1,1)),2*FEE_rounding))","v":165235.343367822},6925535.3881940115,0,0,0,5500000,6757320.1863378799,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A138=1,PMF_1st=0),0,ROUND(IF(A138=1,AI138,AL137)*OFFSET(Input!$O$27,IF(A138=121,-1,0)+MIN(B138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A138=1,PMF_1st=0),0,IF(SUM($K$5:$L138)-$AU137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B137,B138),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[135,12,3,null,51,{"$f":"IF(A139=\"\",\"\",IF(A139=1,Age_Full_Month,IF(F138=11,0,F138+1)))","v":2},51,0,{"$f":"IF(A139=\"\",\"\",IF(AND(F139=11,G139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H139-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B139,99),0,1,1)*K139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E139,0,1,1)*L139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*M139,FEE_rounding)","v":0},0,0,{"$f":"IF(C139>=1,ROUND(K139*OFFSET(Input!$U$27,B139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B139=1,0,IF($C139>=1,ROUND(OFFSET(Input!$X$27,B139,0,1,1)*AL138,AV_rounding),0))","v":0},{"$f":"IF(B139=1,0,IF(C139=1,ROUND(OFFSET(Input!$W$27,B139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL137),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),OFFSET(Input!$G$27,B139,0,1,1)-AE139,0)","v":0},{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B139,0,1,1),AP138),0)","v":0},0,0,0,1260300.04482619,1257175.04482619,1263294.4079263699,1263294.4079263699,165235.343367822,165235.343367822,166039.63475684699,166039.63475684699,{"$f":"IF(A139=\"\",\"\",AL139-ROUND(AL139*OFFSET(Input!$S$27,B139,0,1,1),2*FEE_rounding))","v":1263294.4079263699},{"$f":"IF(A139=\"\",\"\",ROUND(AP139*(1-OFFSET(Input!$T$27,MIN(B139,10),0,1,1)),2*FEE_rounding))","v":166039.63475684699},6929334.0426832167,0,0,0,5500000,6760300.04482619,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A139=1,PMF_1st=0),0,ROUND(IF(A139=1,AI139,AL138)*OFFSET(Input!$O$27,IF(A139=121,-1,0)+MIN(B139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A139=1,PMF_1st=0),0,IF(SUM($K$5:$L139)-$AU138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B138,B139),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[136,12,4,null,51,{"$f":"IF(A140=\"\",\"\",IF(A140=1,Age_Full_Month,IF(F139=11,0,F139+1)))","v":3},51,0,{"$f":"IF(A140=\"\",\"\",IF(AND(F140=11,G140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H140-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B140,99),0,1,1)*K140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E140,0,1,1)*L140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*M140,FEE_rounding)","v":0},0,0,{"$f":"IF(C140>=1,ROUND(K140*OFFSET(Input!$U$27,B140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B140=1,0,IF($C140>=1,ROUND(OFFSET(Input!$X$27,B140,0,1,1)*AL139,AV_rounding),0))","v":0},{"$f":"IF(B140=1,0,IF(C140=1,ROUND(OFFSET(Input!$W$27,B140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL138),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),OFFSET(Input!$G$27,B140,0,1,1)-AE140,0)","v":0},{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B140,0,1,1),AP139),0)","v":0},0,0,0,1263294.4079263699,1260169.4079263699,1266303.34624035,1266303.34624035,166039.63475684699,166039.63475684699,166847.84107487701,166847.84107487701,{"$f":"IF(A140=\"\",\"\",AL140-ROUND(AL140*OFFSET(Input!$S$27,B140,0,1,1),2*FEE_rounding))","v":1266303.34624035},{"$f":"IF(A140=\"\",\"\",ROUND(AP140*(1-OFFSET(Input!$T$27,MIN(B140,10),0,1,1)),2*FEE_rounding))","v":166847.84107487701},6933151.1873152275,0,0,0,5500000,6763294.4079263695,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A140=1,PMF_1st=0),0,ROUND(IF(A140=1,AI140,AL139)*OFFSET(Input!$O$27,IF(A140=121,-1,0)+MIN(B140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A140=1,PMF_1st=0),0,IF(SUM($K$5:$L140)-$AU139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B139,B140),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[137,12,5,null,51,{"$f":"IF(A141=\"\",\"\",IF(A141=1,Age_Full_Month,IF(F140=11,0,F140+1)))","v":4},51,0,{"$f":"IF(A141=\"\",\"\",IF(AND(F141=11,G141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H141-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B141,99),0,1,1)*K141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E141,0,1,1)*L141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*M141,FEE_rounding)","v":0},0,0,{"$f":"IF(C141>=1,ROUND(K141*OFFSET(Input!$U$27,B141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B141=1,0,IF($C141>=1,ROUND(OFFSET(Input!$X$27,B141,0,1,1)*AL140,AV_rounding),0))","v":0},{"$f":"IF(B141=1,0,IF(C141=1,ROUND(OFFSET(Input!$W$27,B141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL139),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),OFFSET(Input!$G$27,B141,0,1,1)-AE141,0)","v":0},{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B141,0,1,1),AP140),0)","v":0},0,0,0,1266303.34624035,1263178.34624035,1269326.9307137199,1269326.9307137199,166847.84107487701,166847.84107487701,167659.98137802701,167659.98137802701,{"$f":"IF(A141=\"\",\"\",AL141-ROUND(AL141*OFFSET(Input!$S$27,B141,0,1,1),2*FEE_rounding))","v":1269326.9307137199},{"$f":"IF(A141=\"\",\"\",ROUND(AP141*(1-OFFSET(Input!$T$27,MIN(B141,10),0,1,1)),2*FEE_rounding))","v":167659.98137802701},6936986.9120917469,0,0,0,5500000,6766303.34624035,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A141=1,PMF_1st=0),0,ROUND(IF(A141=1,AI141,AL140)*OFFSET(Input!$O$27,IF(A141=121,-1,0)+MIN(B141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A141=1,PMF_1st=0),0,IF(SUM($K$5:$L141)-$AU140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B140,B141),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[138,12,6,null,51,{"$f":"IF(A142=\"\",\"\",IF(A142=1,Age_Full_Month,IF(F141=11,0,F141+1)))","v":5},51,0,{"$f":"IF(A142=\"\",\"\",IF(AND(F142=11,G142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H142-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B142,99),0,1,1)*K142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E142,0,1,1)*L142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*M142,FEE_rounding)","v":0},0,0,{"$f":"IF(C142>=1,ROUND(K142*OFFSET(Input!$U$27,B142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B142=1,0,IF($C142>=1,ROUND(OFFSET(Input!$X$27,B142,0,1,1)*AL141,AV_rounding),0))","v":0},{"$f":"IF(B142=1,0,IF(C142=1,ROUND(OFFSET(Input!$W$27,B142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL140),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),OFFSET(Input!$G$27,B142,0,1,1)-AE142,0)","v":0},{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B142,0,1,1),AP141),0)","v":0},0,0,0,1269326.9307137199,1266201.9307137199,1272365.2326374,1272365.2326374,167659.98137802701,167659.98137802701,168476.07481516901,168476.07481516901,{"$f":"IF(A142=\"\",\"\",AL142-ROUND(AL142*OFFSET(Input!$S$27,B142,0,1,1),2*FEE_rounding))","v":1272365.2326374},{"$f":"IF(A142=\"\",\"\",ROUND(AP142*(1-OFFSET(Input!$T$27,MIN(B142,10),0,1,1)),2*FEE_rounding))","v":168476.07481516901},6940841.3074525688,0,0,0,5500000,6769326.9307137197,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A142=1,PMF_1st=0),0,ROUND(IF(A142=1,AI142,AL141)*OFFSET(Input!$O$27,IF(A142=121,-1,0)+MIN(B142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A142=1,PMF_1st=0),0,IF(SUM($K$5:$L142)-$AU141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B141,B142),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[139,12,7,null,51,{"$f":"IF(A143=\"\",\"\",IF(A143=1,Age_Full_Month,IF(F142=11,0,F142+1)))","v":6},51,0,{"$f":"IF(A143=\"\",\"\",IF(AND(F143=11,G143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H143-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B143,99),0,1,1)*K143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E143,0,1,1)*L143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*M143,FEE_rounding)","v":0},0,0,{"$f":"IF(C143>=1,ROUND(K143*OFFSET(Input!$U$27,B143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B143=1,0,IF($C143>=1,ROUND(OFFSET(Input!$X$27,B143,0,1,1)*AL142,AV_rounding),0))","v":0},{"$f":"IF(B143=1,0,IF(C143=1,ROUND(OFFSET(Input!$W$27,B143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL141),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),OFFSET(Input!$G$27,B143,0,1,1)-AE143,0)","v":0},{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B143,0,1,1),AP142),0)","v":0},0,0,0,1272365.2326374,1269240.2326374,1275418.3236493301,1275418.3236493301,168476.07481516901,168476.07481516901,169296.14062838201,169296.14062838201,{"$f":"IF(A143=\"\",\"\",AL143-ROUND(AL143*OFFSET(Input!$S$27,B143,0,1,1),2*FEE_rounding))","v":1275418.3236493301},{"$f":"IF(A143=\"\",\"\",ROUND(AP143*(1-OFFSET(Input!$T$27,MIN(B143,10),0,1,1)),2*FEE_rounding))","v":169296.14062838201},6944714.4642777117,0,0,0,5500000,6772365.2326373998,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A143=1,PMF_1st=0),0,ROUND(IF(A143=1,AI143,AL142)*OFFSET(Input!$O$27,IF(A143=121,-1,0)+MIN(B143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A143=1,PMF_1st=0),0,IF(SUM($K$5:$L143)-$AU142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B142,B143),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[140,12,8,null,51,{"$f":"IF(A144=\"\",\"\",IF(A144=1,Age_Full_Month,IF(F143=11,0,F143+1)))","v":7},51,0,{"$f":"IF(A144=\"\",\"\",IF(AND(F144=11,G144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H144-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B144,99),0,1,1)*K144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E144,0,1,1)*L144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*M144,FEE_rounding)","v":0},0,0,{"$f":"IF(C144>=1,ROUND(K144*OFFSET(Input!$U$27,B144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B144=1,0,IF($C144>=1,ROUND(OFFSET(Input!$X$27,B144,0,1,1)*AL143,AV_rounding),0))","v":0},{"$f":"IF(B144=1,0,IF(C144=1,ROUND(OFFSET(Input!$W$27,B144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL142),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),OFFSET(Input!$G$27,B144,0,1,1)-AE144,0)","v":0},{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B144,0,1,1),AP143),0)","v":0},0,0,0,1275418.3236493301,1272293.3236493301,1278486.2757361401,1278486.2757361401,169296.14062838201,169296.14062838201,170120.19815340801,170120.19815340801,{"$f":"IF(A144=\"\",\"\",AL144-ROUND(AL144*OFFSET(Input!$S$27,B144,0,1,1),2*FEE_rounding))","v":1278486.2757361401},{"$f":"IF(A144=\"\",\"\",ROUND(AP144*(1-OFFSET(Input!$T$27,MIN(B144,10),0,1,1)),2*FEE_rounding))","v":170120.19815340801},6948606.4738895483,0,0,0,5500000,6775418.3236493301,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A144=1,PMF_1st=0),0,ROUND(IF(A144=1,AI144,AL143)*OFFSET(Input!$O$27,IF(A144=121,-1,0)+MIN(B144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A144=1,PMF_1st=0),0,IF(SUM($K$5:$L144)-$AU143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B143,B144),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[141,12,9,null,51,{"$f":"IF(A145=\"\",\"\",IF(A145=1,Age_Full_Month,IF(F144=11,0,F144+1)))","v":8},51,0,{"$f":"IF(A145=\"\",\"\",IF(AND(F145=11,G145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H145-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B145,99),0,1,1)*K145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E145,0,1,1)*L145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*M145,FEE_rounding)","v":0},0,0,{"$f":"IF(C145>=1,ROUND(K145*OFFSET(Input!$U$27,B145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B145=1,0,IF($C145>=1,ROUND(OFFSET(Input!$X$27,B145,0,1,1)*AL144,AV_rounding),0))","v":0},{"$f":"IF(B145=1,0,IF(C145=1,ROUND(OFFSET(Input!$W$27,B145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL143),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),OFFSET(Input!$G$27,B145,0,1,1)-AE145,0)","v":0},{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B145,0,1,1),AP144),0)","v":0},0,0,0,1278486.2757361401,1275361.2757361401,1281569.1612348701,1281569.1612348701,170120.19815340801,170120.19815340801,170948.26682010599,170948.26682010599,{"$f":"IF(A145=\"\",\"\",AL145-ROUND(AL145*OFFSET(Input!$S$27,B145,0,1,1),2*FEE_rounding))","v":1281569.1612348701},{"$f":"IF(A145=\"\",\"\",ROUND(AP145*(1-OFFSET(Input!$T$27,MIN(B145,10),0,1,1)),2*FEE_rounding))","v":170948.26682010599},6952517.4280549763,0,0,0,5500000,6778486.2757361401,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A145=1,PMF_1st=0),0,ROUND(IF(A145=1,AI145,AL144)*OFFSET(Input!$O$27,IF(A145=121,-1,0)+MIN(B145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A145=1,PMF_1st=0),0,IF(SUM($K$5:$L145)-$AU144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B144,B145),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[142,12,10,null,51,{"$f":"IF(A146=\"\",\"\",IF(A146=1,Age_Full_Month,IF(F145=11,0,F145+1)))","v":9},51,0,{"$f":"IF(A146=\"\",\"\",IF(AND(F146=11,G146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H146-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B146,99),0,1,1)*K146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E146,0,1,1)*L146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*M146,FEE_rounding)","v":0},0,0,{"$f":"IF(C146>=1,ROUND(K146*OFFSET(Input!$U$27,B146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B146=1,0,IF($C146>=1,ROUND(OFFSET(Input!$X$27,B146,0,1,1)*AL145,AV_rounding),0))","v":0},{"$f":"IF(B146=1,0,IF(C146=1,ROUND(OFFSET(Input!$W$27,B146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL144),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),OFFSET(Input!$G$27,B146,0,1,1)-AE146,0)","v":0},{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B146,0,1,1),AP145),0)","v":0},0,0,0,1281569.1612348701,1278444.1612348701,1284667.05283465,1284667.05283465,170948.26682010599,170948.26682010599,171780.36615291101,171780.36615291101,{"$f":"IF(A146=\"\",\"\",AL146-ROUND(AL146*OFFSET(Input!$S$27,B146,0,1,1),2*FEE_rounding))","v":1284667.05283465},{"$f":"IF(A146=\"\",\"\",ROUND(AP146*(1-OFFSET(Input!$T$27,MIN(B146,10),0,1,1)),2*FEE_rounding))","v":171780.36615291101},6956447.4189875619,0,0,0,5500000,6781569.1612348706,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A146=1,PMF_1st=0),0,ROUND(IF(A146=1,AI146,AL145)*OFFSET(Input!$O$27,IF(A146=121,-1,0)+MIN(B146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A146=1,PMF_1st=0),0,IF(SUM($K$5:$L146)-$AU145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B145,B146),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[143,12,11,null,51,{"$f":"IF(A147=\"\",\"\",IF(A147=1,Age_Full_Month,IF(F146=11,0,F146+1)))","v":10},51,0,{"$f":"IF(A147=\"\",\"\",IF(AND(F147=11,G147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H147-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B147,99),0,1,1)*K147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E147,0,1,1)*L147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*M147,FEE_rounding)","v":0},0,0,{"$f":"IF(C147>=1,ROUND(K147*OFFSET(Input!$U$27,B147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B147=1,0,IF($C147>=1,ROUND(OFFSET(Input!$X$27,B147,0,1,1)*AL146,AV_rounding),0))","v":0},{"$f":"IF(B147=1,0,IF(C147=1,ROUND(OFFSET(Input!$W$27,B147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL145),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),OFFSET(Input!$G$27,B147,0,1,1)-AE147,0)","v":0},{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B147,0,1,1),AP146),0)","v":0},0,0,0,1284667.05283465,1281542.05283465,1287780.0235784401,1287780.0235784401,171780.36615291101,171780.36615291101,172616.51577129299,172616.51577129299,{"$f":"IF(A147=\"\",\"\",AL147-ROUND(AL147*OFFSET(Input!$S$27,B147,0,1,1),2*FEE_rounding))","v":1287780.0235784401},{"$f":"IF(A147=\"\",\"\",ROUND(AP147*(1-OFFSET(Input!$T$27,MIN(B147,10),0,1,1)),2*FEE_rounding))","v":172616.51577129299},6960396.5393497329,0,0,0,5500000,6784667.0528346505,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A147=1,PMF_1st=0),0,ROUND(IF(A147=1,AI147,AL146)*OFFSET(Input!$O$27,IF(A147=121,-1,0)+MIN(B147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A147=1,PMF_1st=0),0,IF(SUM($K$5:$L147)-$AU146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B146,B147),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[144,12,12,null,51,{"$f":"IF(A148=\"\",\"\",IF(A148=1,Age_Full_Month,IF(F147=11,0,F147+1)))","v":11},51,0,{"$f":"IF(A148=\"\",\"\",IF(AND(F148=11,G148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H148-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B148,99),0,1,1)*K148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E148,0,1,1)*L148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*M148,FEE_rounding)","v":0},0,0,{"$f":"IF(C148>=1,ROUND(K148*OFFSET(Input!$U$27,B148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B148=1,0,IF($C148>=1,ROUND(OFFSET(Input!$X$27,B148,0,1,1)*AL147,AV_rounding),0))","v":0},{"$f":"IF(B148=1,0,IF(C148=1,ROUND(OFFSET(Input!$W$27,B148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL146),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),OFFSET(Input!$G$27,B148,0,1,1)-AE148,0)","v":0},{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B148,0,1,1),AP147),0)","v":0},0,0,0,1287780.0235784401,1284655.0235784401,1290908.1468647299,1290908.1468647299,172616.51577129299,172616.51577129299,173456.73539022301,173456.73539022301,{"$f":"IF(A148=\"\",\"\",AL148-ROUND(AL148*OFFSET(Input!$S$27,B148,0,1,1),2*FEE_rounding))","v":1290908.1468647299},{"$f":"IF(A148=\"\",\"\",ROUND(AP148*(1-OFFSET(Input!$T$27,MIN(B148,10),0,1,1)),2*FEE_rounding))","v":173456.73539022301},6964364.8822549526,0,0,0,5500000,6787780.0235784398,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A148=1,PMF_1st=0),0,ROUND(IF(A148=1,AI148,AL147)*OFFSET(Input!$O$27,IF(A148=121,-1,0)+MIN(B148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A148=1,PMF_1st=0),0,IF(SUM($K$5:$L148)-$AU147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B147,B148),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[145,13,1,null,52,{"$f":"IF(A149=\"\",\"\",IF(A149=1,Age_Full_Month,IF(F148=11,0,F148+1)))","v":0},52,0,{"$f":"IF(A149=\"\",\"\",IF(AND(F149=11,G149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H149-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B149,99),0,1,1)*K149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E149,0,1,1)*L149,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*M149,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C149>=1,ROUND(K149*OFFSET(Input!$U$27,B149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B149=1,0,IF($C149>=1,ROUND(OFFSET(Input!$X$27,B149,0,1,1)*AL148,AV_rounding),0))","v":0},{"$f":"IF(B149=1,0,IF(C149=1,ROUND(OFFSET(Input!$W$27,B149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL147),AV_rounding),0))","v":0},3245,0,0,109700,100,0,0,0,{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),OFFSET(Input!$G$27,B149,0,1,1)-AE149,0)","v":0},{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B149,0,1,1),AP148),0)","v":0},0,0,0,1390908.1468647299,1387563.1468647299,1394317.1806447001,1394317.1806447001,183156.73539022301,183156.73539022301,184048.260061118,184048.260061118,{"$f":"IF(A149=\"\",\"\",AL149-ROUND(AL149*OFFSET(Input!$S$27,B149,0,1,1),2*FEE_rounding))","v":1394317.1806447001},{"$f":"IF(A149=\"\",\"\",ROUND(AP149*(1-OFFSET(Input!$T$27,MIN(B149,10),0,1,1)),2*FEE_rounding))","v":184048.260061118},7078365.4407058181,0,0,109700,5500000,6890908.1468647299,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A149=1,PMF_1st=0),0,ROUND(IF(A149=1,AI149,AL148)*OFFSET(Input!$O$27,IF(A149=121,-1,0)+MIN(B149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A149=1,PMF_1st=0),0,IF(SUM($K$5:$L149)-$AU148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B148,B149),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[146,13,2,null,52,{"$f":"IF(A150=\"\",\"\",IF(A150=1,Age_Full_Month,IF(F149=11,0,F149+1)))","v":1},52,0,{"$f":"IF(A150=\"\",\"\",IF(AND(F150=11,G150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H150-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B150,99),0,1,1)*K150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E150,0,1,1)*L150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*M150,FEE_rounding)","v":0},0,0,{"$f":"IF(C150>=1,ROUND(K150*OFFSET(Input!$U$27,B150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B150=1,0,IF($C150>=1,ROUND(OFFSET(Input!$X$27,B150,0,1,1)*AL149,AV_rounding),0))","v":0},{"$f":"IF(B150=1,0,IF(C150=1,ROUND(OFFSET(Input!$W$27,B150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL148),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),OFFSET(Input!$G$27,B150,0,1,1)-AE150,0)","v":0},{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B150,0,1,1),AP149),0)","v":0},0,0,0,1394317.1806447001,1390972.1806447001,1397742.80806897,1397742.80806897,184048.260061118,184048.260061118,184944.12427342901,184944.12427342901,{"$f":"IF(A150=\"\",\"\",AL150-ROUND(AL150*OFFSET(Input!$S$27,B150,0,1,1),2*FEE_rounding))","v":1397742.80806897},{"$f":"IF(A150=\"\",\"\",ROUND(AP150*(1-OFFSET(Input!$T$27,MIN(B150,10),0,1,1)),2*FEE_rounding))","v":184944.12427342901},7082686.9323423989,0,0,0,5500000,6894317.1806447003,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A150=1,PMF_1st=0),0,ROUND(IF(A150=1,AI150,AL149)*OFFSET(Input!$O$27,IF(A150=121,-1,0)+MIN(B150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A150=1,PMF_1st=0),0,IF(SUM($K$5:$L150)-$AU149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B149,B150),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[147,13,3,null,52,{"$f":"IF(A151=\"\",\"\",IF(A151=1,Age_Full_Month,IF(F150=11,0,F150+1)))","v":2},52,0,{"$f":"IF(A151=\"\",\"\",IF(AND(F151=11,G151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H151-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B151,99),0,1,1)*K151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E151,0,1,1)*L151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*M151,FEE_rounding)","v":0},0,0,{"$f":"IF(C151>=1,ROUND(K151*OFFSET(Input!$U$27,B151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B151=1,0,IF($C151>=1,ROUND(OFFSET(Input!$X$27,B151,0,1,1)*AL150,AV_rounding),0))","v":0},{"$f":"IF(B151=1,0,IF(C151=1,ROUND(OFFSET(Input!$W$27,B151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL149),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),OFFSET(Input!$G$27,B151,0,1,1)-AE151,0)","v":0},{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B151,0,1,1),AP150),0)","v":0},0,0,0,1397742.80806897,1394397.80806897,1401185.10990795,1401185.10990795,184944.12427342901,184944.12427342901,185844.34915009301,185844.34915009301,{"$f":"IF(A151=\"\",\"\",AL151-ROUND(AL151*OFFSET(Input!$S$27,B151,0,1,1),2*FEE_rounding))","v":1401185.10990795},{"$f":"IF(A151=\"\",\"\",ROUND(AP151*(1-OFFSET(Input!$T$27,MIN(B151,10),0,1,1)),2*FEE_rounding))","v":185844.34915009301},7087029.4590580435,0,0,0,5500000,6897742.8080689702,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A151=1,PMF_1st=0),0,ROUND(IF(A151=1,AI151,AL150)*OFFSET(Input!$O$27,IF(A151=121,-1,0)+MIN(B151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A151=1,PMF_1st=0),0,IF(SUM($K$5:$L151)-$AU150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B150,B151),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[148,13,4,null,52,{"$f":"IF(A152=\"\",\"\",IF(A152=1,Age_Full_Month,IF(F151=11,0,F151+1)))","v":3},52,0,{"$f":"IF(A152=\"\",\"\",IF(AND(F152=11,G152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H152-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B152,99),0,1,1)*K152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E152,0,1,1)*L152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*M152,FEE_rounding)","v":0},0,0,{"$f":"IF(C152>=1,ROUND(K152*OFFSET(Input!$U$27,B152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B152=1,0,IF($C152>=1,ROUND(OFFSET(Input!$X$27,B152,0,1,1)*AL151,AV_rounding),0))","v":0},{"$f":"IF(B152=1,0,IF(C152=1,ROUND(OFFSET(Input!$W$27,B152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL150),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),OFFSET(Input!$G$27,B152,0,1,1)-AE152,0)","v":0},{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B152,0,1,1),AP151),0)","v":0},0,0,0,1401185.10990795,1397840.10990795,1404644.16732519,1404644.16732519,185844.34915009301,185844.34915009301,186748.95591686401,186748.95591686401,{"$f":"IF(A152=\"\",\"\",AL152-ROUND(AL152*OFFSET(Input!$S$27,B152,0,1,1),2*FEE_rounding))","v":1404644.16732519},{"$f":"IF(A152=\"\",\"\",ROUND(AP152*(1-OFFSET(Input!$T$27,MIN(B152,10),0,1,1)),2*FEE_rounding))","v":186748.95591686401},7091393.1232420541,0,0,0,5500000,6901185.1099079503,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A152=1,PMF_1st=0),0,ROUND(IF(A152=1,AI152,AL151)*OFFSET(Input!$O$27,IF(A152=121,-1,0)+MIN(B152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A152=1,PMF_1st=0),0,IF(SUM($K$5:$L152)-$AU151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B151,B152),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[149,13,5,null,52,{"$f":"IF(A153=\"\",\"\",IF(A153=1,Age_Full_Month,IF(F152=11,0,F152+1)))","v":4},52,0,{"$f":"IF(A153=\"\",\"\",IF(AND(F153=11,G153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H153-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B153,99),0,1,1)*K153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E153,0,1,1)*L153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*M153,FEE_rounding)","v":0},0,0,{"$f":"IF(C153>=1,ROUND(K153*OFFSET(Input!$U$27,B153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B153=1,0,IF($C153>=1,ROUND(OFFSET(Input!$X$27,B153,0,1,1)*AL152,AV_rounding),0))","v":0},{"$f":"IF(B153=1,0,IF(C153=1,ROUND(OFFSET(Input!$W$27,B153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL151),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),OFFSET(Input!$G$27,B153,0,1,1)-AE153,0)","v":0},{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B153,0,1,1),AP152),0)","v":0},0,0,0,1404644.16732519,1401299.16732519,1408120.0618793201,1408120.0618793201,186748.95591686401,186748.95591686401,187657.965902814,187657.965902814,{"$f":"IF(A153=\"\",\"\",AL153-ROUND(AL153*OFFSET(Input!$S$27,B153,0,1,1),2*FEE_rounding))","v":1408120.0618793201},{"$f":"IF(A153=\"\",\"\",ROUND(AP153*(1-OFFSET(Input!$T$27,MIN(B153,10),0,1,1)),2*FEE_rounding))","v":187657.965902814},7095778.0277821338,0,0,0,5500000,6904644.1673251903,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A153=1,PMF_1st=0),0,ROUND(IF(A153=1,AI153,AL152)*OFFSET(Input!$O$27,IF(A153=121,-1,0)+MIN(B153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A153=1,PMF_1st=0),0,IF(SUM($K$5:$L153)-$AU152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B152,B153),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[150,13,6,null,52,{"$f":"IF(A154=\"\",\"\",IF(A154=1,Age_Full_Month,IF(F153=11,0,F153+1)))","v":5},52,0,{"$f":"IF(A154=\"\",\"\",IF(AND(F154=11,G154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H154-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B154,99),0,1,1)*K154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E154,0,1,1)*L154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*M154,FEE_rounding)","v":0},0,0,{"$f":"IF(C154>=1,ROUND(K154*OFFSET(Input!$U$27,B154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B154=1,0,IF($C154>=1,ROUND(OFFSET(Input!$X$27,B154,0,1,1)*AL153,AV_rounding),0))","v":0},{"$f":"IF(B154=1,0,IF(C154=1,ROUND(OFFSET(Input!$W$27,B154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL152),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),OFFSET(Input!$G$27,B154,0,1,1)-AE154,0)","v":0},{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B154,0,1,1),AP153),0)","v":0},0,0,0,1408120.0618793201,1404775.0618793201,1411612.87552595,1411612.87552595,187657.965902814,187657.965902814,188571.40054083499,188571.40054083499,{"$f":"IF(A154=\"\",\"\",AL154-ROUND(AL154*OFFSET(Input!$S$27,B154,0,1,1),2*FEE_rounding))","v":1411612.87552595},{"$f":"IF(A154=\"\",\"\",ROUND(AP154*(1-OFFSET(Input!$T$27,MIN(B154,10),0,1,1)),2*FEE_rounding))","v":188571.40054083499},7100184.2760667847,0,0,0,5500000,6908120.0618793201,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A154=1,PMF_1st=0),0,ROUND(IF(A154=1,AI154,AL153)*OFFSET(Input!$O$27,IF(A154=121,-1,0)+MIN(B154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A154=1,PMF_1st=0),0,IF(SUM($K$5:$L154)-$AU153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B153,B154),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[151,13,7,null,52,{"$f":"IF(A155=\"\",\"\",IF(A155=1,Age_Full_Month,IF(F154=11,0,F154+1)))","v":6},52,0,{"$f":"IF(A155=\"\",\"\",IF(AND(F155=11,G155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H155-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B155,99),0,1,1)*K155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E155,0,1,1)*L155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*M155,FEE_rounding)","v":0},0,0,{"$f":"IF(C155>=1,ROUND(K155*OFFSET(Input!$U$27,B155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B155=1,0,IF($C155>=1,ROUND(OFFSET(Input!$X$27,B155,0,1,1)*AL154,AV_rounding),0))","v":0},{"$f":"IF(B155=1,0,IF(C155=1,ROUND(OFFSET(Input!$W$27,B155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL153),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),OFFSET(Input!$G$27,B155,0,1,1)-AE155,0)","v":0},{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B155,0,1,1),AP154),0)","v":0},0,0,0,1411612.87552595,1408267.87552595,1415122.69061962,1415122.69061962,188571.40054083499,188571.40054083499,189489.28136814499,189489.28136814499,{"$f":"IF(A155=\"\",\"\",AL155-ROUND(AL155*OFFSET(Input!$S$27,B155,0,1,1),2*FEE_rounding))","v":1415122.69061962},{"$f":"IF(A155=\"\",\"\",ROUND(AP155*(1-OFFSET(Input!$T$27,MIN(B155,10),0,1,1)),2*FEE_rounding))","v":189489.28136814499},7104611.9719877644,0,0,0,5500000,6911612.8755259495,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A155=1,PMF_1st=0),0,ROUND(IF(A155=1,AI155,AL154)*OFFSET(Input!$O$27,IF(A155=121,-1,0)+MIN(B155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A155=1,PMF_1st=0),0,IF(SUM($K$5:$L155)-$AU154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B154,B155),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[152,13,8,null,52,{"$f":"IF(A156=\"\",\"\",IF(A156=1,Age_Full_Month,IF(F155=11,0,F155+1)))","v":7},52,0,{"$f":"IF(A156=\"\",\"\",IF(AND(F156=11,G156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H156-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B156,99),0,1,1)*K156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E156,0,1,1)*L156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*M156,FEE_rounding)","v":0},0,0,{"$f":"IF(C156>=1,ROUND(K156*OFFSET(Input!$U$27,B156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B156=1,0,IF($C156>=1,ROUND(OFFSET(Input!$X$27,B156,0,1,1)*AL155,AV_rounding),0))","v":0},{"$f":"IF(B156=1,0,IF(C156=1,ROUND(OFFSET(Input!$W$27,B156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL154),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),OFFSET(Input!$G$27,B156,0,1,1)-AE156,0)","v":0},{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B156,0,1,1),AP155),0)","v":0},0,0,0,1415122.69061962,1411777.69061962,1418649.5899157301,1418649.5899157301,189489.28136814499,189489.28136814499,190411.630026795,190411.630026795,{"$f":"IF(A156=\"\",\"\",AL156-ROUND(AL156*OFFSET(Input!$S$27,B156,0,1,1),2*FEE_rounding))","v":1418649.5899157301},{"$f":"IF(A156=\"\",\"\",ROUND(AP156*(1-OFFSET(Input!$T$27,MIN(B156,10),0,1,1)),2*FEE_rounding))","v":190411.630026795},7109061.219942525,0,0,0,5500000,6915122.6906196196,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A156=1,PMF_1st=0),0,ROUND(IF(A156=1,AI156,AL155)*OFFSET(Input!$O$27,IF(A156=121,-1,0)+MIN(B156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A156=1,PMF_1st=0),0,IF(SUM($K$5:$L156)-$AU155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B155,B156),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[153,13,9,null,52,{"$f":"IF(A157=\"\",\"\",IF(A157=1,Age_Full_Month,IF(F156=11,0,F156+1)))","v":8},52,0,{"$f":"IF(A157=\"\",\"\",IF(AND(F157=11,G157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H157-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B157,99),0,1,1)*K157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E157,0,1,1)*L157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*M157,FEE_rounding)","v":0},0,0,{"$f":"IF(C157>=1,ROUND(K157*OFFSET(Input!$U$27,B157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B157=1,0,IF($C157>=1,ROUND(OFFSET(Input!$X$27,B157,0,1,1)*AL156,AV_rounding),0))","v":0},{"$f":"IF(B157=1,0,IF(C157=1,ROUND(OFFSET(Input!$W$27,B157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL155),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),OFFSET(Input!$G$27,B157,0,1,1)-AE157,0)","v":0},{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B157,0,1,1),AP156),0)","v":0},0,0,0,1418649.5899157301,1415304.5899157301,1422193.65657251,1422193.65657251,190411.630026795,190411.630026795,191338.46826418,191338.46826418,{"$f":"IF(A157=\"\",\"\",AL157-ROUND(AL157*OFFSET(Input!$S$27,B157,0,1,1),2*FEE_rounding))","v":1422193.65657251},{"$f":"IF(A157=\"\",\"\",ROUND(AP157*(1-OFFSET(Input!$T$27,MIN(B157,10),0,1,1)),2*FEE_rounding))","v":191338.46826418},7113532.1248366898,0,0,0,5500000,6918649.5899157301,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A157=1,PMF_1st=0),0,ROUND(IF(A157=1,AI157,AL156)*OFFSET(Input!$O$27,IF(A157=121,-1,0)+MIN(B157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A157=1,PMF_1st=0),0,IF(SUM($K$5:$L157)-$AU156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B156,B157),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[154,13,10,null,52,{"$f":"IF(A158=\"\",\"\",IF(A158=1,Age_Full_Month,IF(F157=11,0,F157+1)))","v":9},52,0,{"$f":"IF(A158=\"\",\"\",IF(AND(F158=11,G158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H158-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B158,99),0,1,1)*K158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E158,0,1,1)*L158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*M158,FEE_rounding)","v":0},0,0,{"$f":"IF(C158>=1,ROUND(K158*OFFSET(Input!$U$27,B158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B158=1,0,IF($C158>=1,ROUND(OFFSET(Input!$X$27,B158,0,1,1)*AL157,AV_rounding),0))","v":0},{"$f":"IF(B158=1,0,IF(C158=1,ROUND(OFFSET(Input!$W$27,B158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL156),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),OFFSET(Input!$G$27,B158,0,1,1)-AE158,0)","v":0},{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B158,0,1,1),AP157),0)","v":0},0,0,0,1422193.65657251,1418848.65657251,1425754.9741529501,1425754.9741529501,191338.46826418,191338.46826418,192269.81793355101,192269.81793355101,{"$f":"IF(A158=\"\",\"\",AL158-ROUND(AL158*OFFSET(Input!$S$27,B158,0,1,1),2*FEE_rounding))","v":1425754.9741529501},{"$f":"IF(A158=\"\",\"\",ROUND(AP158*(1-OFFSET(Input!$T$27,MIN(B158,10),0,1,1)),2*FEE_rounding))","v":192269.81793355101},7118024.7920865016,0,0,0,5500000,6922193.6565725096,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A158=1,PMF_1st=0),0,ROUND(IF(A158=1,AI158,AL157)*OFFSET(Input!$O$27,IF(A158=121,-1,0)+MIN(B158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A158=1,PMF_1st=0),0,IF(SUM($K$5:$L158)-$AU157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B157,B158),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[155,13,11,null,52,{"$f":"IF(A159=\"\",\"\",IF(A159=1,Age_Full_Month,IF(F158=11,0,F158+1)))","v":10},52,0,{"$f":"IF(A159=\"\",\"\",IF(AND(F159=11,G159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H159-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B159,99),0,1,1)*K159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E159,0,1,1)*L159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*M159,FEE_rounding)","v":0},0,0,{"$f":"IF(C159>=1,ROUND(K159*OFFSET(Input!$U$27,B159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B159=1,0,IF($C159>=1,ROUND(OFFSET(Input!$X$27,B159,0,1,1)*AL158,AV_rounding),0))","v":0},{"$f":"IF(B159=1,0,IF(C159=1,ROUND(OFFSET(Input!$W$27,B159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL157),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),OFFSET(Input!$G$27,B159,0,1,1)-AE159,0)","v":0},{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B159,0,1,1),AP158),0)","v":0},0,0,0,1425754.9741529501,1422409.9741529501,1429333.62662679,1429333.62662679,192269.81793355101,192269.81793355101,193205.700994532,193205.700994532,{"$f":"IF(A159=\"\",\"\",AL159-ROUND(AL159*OFFSET(Input!$S$27,B159,0,1,1),2*FEE_rounding))","v":1429333.62662679},{"$f":"IF(A159=\"\",\"\",ROUND(AP159*(1-OFFSET(Input!$T$27,MIN(B159,10),0,1,1)),2*FEE_rounding))","v":193205.700994532},7122539.3276213212,0,0,0,5500000,6925754.9741529506,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A159=1,PMF_1st=0),0,ROUND(IF(A159=1,AI159,AL158)*OFFSET(Input!$O$27,IF(A159=121,-1,0)+MIN(B159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A159=1,PMF_1st=0),0,IF(SUM($K$5:$L159)-$AU158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B158,B159),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[156,13,12,null,52,{"$f":"IF(A160=\"\",\"\",IF(A160=1,Age_Full_Month,IF(F159=11,0,F159+1)))","v":11},52,0,{"$f":"IF(A160=\"\",\"\",IF(AND(F160=11,G160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H160-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B160,99),0,1,1)*K160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E160,0,1,1)*L160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*M160,FEE_rounding)","v":0},0,0,{"$f":"IF(C160>=1,ROUND(K160*OFFSET(Input!$U$27,B160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B160=1,0,IF($C160>=1,ROUND(OFFSET(Input!$X$27,B160,0,1,1)*AL159,AV_rounding),0))","v":0},{"$f":"IF(B160=1,0,IF(C160=1,ROUND(OFFSET(Input!$W$27,B160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL158),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),OFFSET(Input!$G$27,B160,0,1,1)-AE160,0)","v":0},{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B160,0,1,1),AP159),0)","v":0},0,0,0,1429333.62662679,1425988.62662679,1432929.6983725,1432929.6983725,193205.700994532,193205.700994532,194146.13951363499,194146.13951363499,{"$f":"IF(A160=\"\",\"\",AL160-ROUND(AL160*OFFSET(Input!$S$27,B160,0,1,1),2*FEE_rounding))","v":1432929.6983725},{"$f":"IF(A160=\"\",\"\",ROUND(AP160*(1-OFFSET(Input!$T$27,MIN(B160,10),0,1,1)),2*FEE_rounding))","v":194146.13951363499},7127075.8378861351,0,0,0,5500000,6929333.6266267896,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A160=1,PMF_1st=0),0,ROUND(IF(A160=1,AI160,AL159)*OFFSET(Input!$O$27,IF(A160=121,-1,0)+MIN(B160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A160=1,PMF_1st=0),0,IF(SUM($K$5:$L160)-$AU159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B159,B160),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[157,14,1,null,53,{"$f":"IF(A161=\"\",\"\",IF(A161=1,Age_Full_Month,IF(F160=11,0,F160+1)))","v":0},53,0,{"$f":"IF(A161=\"\",\"\",IF(AND(F161=11,G161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H161-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B161,99),0,1,1)*K161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E161,0,1,1)*L161,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*M161,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C161>=1,ROUND(K161*OFFSET(Input!$U$27,B161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B161=1,0,IF($C161>=1,ROUND(OFFSET(Input!$X$27,B161,0,1,1)*AL160,AV_rounding),0))","v":0},{"$f":"IF(B161=1,0,IF(C161=1,ROUND(OFFSET(Input!$W$27,B161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL159),AV_rounding),0))","v":0},3520,0,0,109700,100,0,0,0,{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),OFFSET(Input!$G$27,B161,0,1,1)-AE161,0)","v":0},{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B161,0,1,1),AP160),0)","v":0},0,0,0,1532929.6983725,1529309.6983725,1536753.6906594001,1536753.6906594001,203846.13951363499,203846.13951363499,204838.37090526801,204838.37090526801,{"$f":"IF(A161=\"\",\"\",AL161-ROUND(AL161*OFFSET(Input!$S$27,B161,0,1,1),2*FEE_rounding))","v":1536753.6906594001},{"$f":"IF(A161=\"\",\"\",ROUND(AP161*(1-OFFSET(Input!$T$27,MIN(B161,10),0,1,1)),2*FEE_rounding))","v":204838.37090526801},7241592.0615646681,0,0,109700,5500000,7032929.6983725,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A161=1,PMF_1st=0),0,ROUND(IF(A161=1,AI161,AL160)*OFFSET(Input!$O$27,IF(A161=121,-1,0)+MIN(B161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A161=1,PMF_1st=0),0,IF(SUM($K$5:$L161)-$AU160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B160,B161),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[158,14,2,null,53,{"$f":"IF(A162=\"\",\"\",IF(A162=1,Age_Full_Month,IF(F161=11,0,F161+1)))","v":1},53,0,{"$f":"IF(A162=\"\",\"\",IF(AND(F162=11,G162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H162-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B162,99),0,1,1)*K162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E162,0,1,1)*L162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*M162,FEE_rounding)","v":0},0,0,{"$f":"IF(C162>=1,ROUND(K162*OFFSET(Input!$U$27,B162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B162=1,0,IF($C162>=1,ROUND(OFFSET(Input!$X$27,B162,0,1,1)*AL161,AV_rounding),0))","v":0},{"$f":"IF(B162=1,0,IF(C162=1,ROUND(OFFSET(Input!$W$27,B162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL160),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),OFFSET(Input!$G$27,B162,0,1,1)-AE162,0)","v":0},{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B162,0,1,1),AP161),0)","v":0},0,0,0,1536753.6906594001,1533133.6906594001,1540596.29642212,1540596.29642212,204838.37090526801,204838.37090526801,205835.432033372,205835.432033372,{"$f":"IF(A162=\"\",\"\",AL162-ROUND(AL162*OFFSET(Input!$S$27,B162,0,1,1),2*FEE_rounding))","v":1540596.29642212},{"$f":"IF(A162=\"\",\"\",ROUND(AP162*(1-OFFSET(Input!$T$27,MIN(B162,10),0,1,1)),2*FEE_rounding))","v":205835.432033372},7246431.7284554923,0,0,0,5500000,7036753.6906594001,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A162=1,PMF_1st=0),0,ROUND(IF(A162=1,AI162,AL161)*OFFSET(Input!$O$27,IF(A162=121,-1,0)+MIN(B162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A162=1,PMF_1st=0),0,IF(SUM($K$5:$L162)-$AU161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B161,B162),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[159,14,3,null,53,{"$f":"IF(A163=\"\",\"\",IF(A163=1,Age_Full_Month,IF(F162=11,0,F162+1)))","v":2},53,0,{"$f":"IF(A163=\"\",\"\",IF(AND(F163=11,G163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H163-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B163,99),0,1,1)*K163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E163,0,1,1)*L163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*M163,FEE_rounding)","v":0},0,0,{"$f":"IF(C163>=1,ROUND(K163*OFFSET(Input!$U$27,B163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B163=1,0,IF($C163>=1,ROUND(OFFSET(Input!$X$27,B163,0,1,1)*AL162,AV_rounding),0))","v":0},{"$f":"IF(B163=1,0,IF(C163=1,ROUND(OFFSET(Input!$W$27,B163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL161),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),OFFSET(Input!$G$27,B163,0,1,1)-AE163,0)","v":0},{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B163,0,1,1),AP162),0)","v":0},0,0,0,1540596.29642212,1536976.29642212,1544457.6062626899,1544457.6062626899,205835.432033372,205835.432033372,206837.346406934,206837.346406934,{"$f":"IF(A163=\"\",\"\",AL163-ROUND(AL163*OFFSET(Input!$S$27,B163,0,1,1),2*FEE_rounding))","v":1544457.6062626899},{"$f":"IF(A163=\"\",\"\",ROUND(AP163*(1-OFFSET(Input!$T$27,MIN(B163,10),0,1,1)),2*FEE_rounding))","v":206837.346406934},7251294.9526696233,0,0,0,5500000,7040596.2964221202,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A163=1,PMF_1st=0),0,ROUND(IF(A163=1,AI163,AL162)*OFFSET(Input!$O$27,IF(A163=121,-1,0)+MIN(B163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A163=1,PMF_1st=0),0,IF(SUM($K$5:$L163)-$AU162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B162,B163),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[160,14,4,null,53,{"$f":"IF(A164=\"\",\"\",IF(A164=1,Age_Full_Month,IF(F163=11,0,F163+1)))","v":3},53,0,{"$f":"IF(A164=\"\",\"\",IF(AND(F164=11,G164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H164-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B164,99),0,1,1)*K164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E164,0,1,1)*L164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*M164,FEE_rounding)","v":0},0,0,{"$f":"IF(C164>=1,ROUND(K164*OFFSET(Input!$U$27,B164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B164=1,0,IF($C164>=1,ROUND(OFFSET(Input!$X$27,B164,0,1,1)*AL163,AV_rounding),0))","v":0},{"$f":"IF(B164=1,0,IF(C164=1,ROUND(OFFSET(Input!$W$27,B164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL162),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),OFFSET(Input!$G$27,B164,0,1,1)-AE164,0)","v":0},{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B164,0,1,1),AP163),0)","v":0},0,0,0,1544457.6062626899,1540837.6062626899,1548337.7112241599,1548337.7112241599,206837.346406934,206837.346406934,207844.137649371,207844.137649371,{"$f":"IF(A164=\"\",\"\",AL164-ROUND(AL164*OFFSET(Input!$S$27,B164,0,1,1),2*FEE_rounding))","v":1548337.7112241599},{"$f":"IF(A164=\"\",\"\",ROUND(AP164*(1-OFFSET(Input!$T$27,MIN(B164,10),0,1,1)),2*FEE_rounding))","v":207844.137649371},7256181.8488735314,0,0,0,5500000,7044457.6062626895,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A164=1,PMF_1st=0),0,ROUND(IF(A164=1,AI164,AL163)*OFFSET(Input!$O$27,IF(A164=121,-1,0)+MIN(B164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A164=1,PMF_1st=0),0,IF(SUM($K$5:$L164)-$AU163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B163,B164),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[161,14,5,null,53,{"$f":"IF(A165=\"\",\"\",IF(A165=1,Age_Full_Month,IF(F164=11,0,F164+1)))","v":4},53,0,{"$f":"IF(A165=\"\",\"\",IF(AND(F165=11,G165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H165-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B165,99),0,1,1)*K165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E165,0,1,1)*L165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*M165,FEE_rounding)","v":0},0,0,{"$f":"IF(C165>=1,ROUND(K165*OFFSET(Input!$U$27,B165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B165=1,0,IF($C165>=1,ROUND(OFFSET(Input!$X$27,B165,0,1,1)*AL164,AV_rounding),0))","v":0},{"$f":"IF(B165=1,0,IF(C165=1,ROUND(OFFSET(Input!$W$27,B165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL163),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),OFFSET(Input!$G$27,B165,0,1,1)-AE165,0)","v":0},{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B165,0,1,1),AP164),0)","v":0},0,0,0,1548337.7112241599,1544717.7112241599,1552236.7027927199,1552236.7027927199,207844.137649371,207844.137649371,208855.82949908901,208855.82949908901,{"$f":"IF(A165=\"\",\"\",AL165-ROUND(AL165*OFFSET(Input!$S$27,B165,0,1,1),2*FEE_rounding))","v":1552236.7027927199},{"$f":"IF(A165=\"\",\"\",ROUND(AP165*(1-OFFSET(Input!$T$27,MIN(B165,10),0,1,1)),2*FEE_rounding))","v":208855.82949908901},7261092.5322918091,0,0,0,5500000,7048337.7112241602,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A165=1,PMF_1st=0),0,ROUND(IF(A165=1,AI165,AL164)*OFFSET(Input!$O$27,IF(A165=121,-1,0)+MIN(B165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A165=1,PMF_1st=0),0,IF(SUM($K$5:$L165)-$AU164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B164,B165),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[162,14,6,null,53,{"$f":"IF(A166=\"\",\"\",IF(A166=1,Age_Full_Month,IF(F165=11,0,F165+1)))","v":5},53,0,{"$f":"IF(A166=\"\",\"\",IF(AND(F166=11,G166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H166-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B166,99),0,1,1)*K166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E166,0,1,1)*L166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*M166,FEE_rounding)","v":0},0,0,{"$f":"IF(C166>=1,ROUND(K166*OFFSET(Input!$U$27,B166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B166=1,0,IF($C166>=1,ROUND(OFFSET(Input!$X$27,B166,0,1,1)*AL165,AV_rounding),0))","v":0},{"$f":"IF(B166=1,0,IF(C166=1,ROUND(OFFSET(Input!$W$27,B166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL164),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),OFFSET(Input!$G$27,B166,0,1,1)-AE166,0)","v":0},{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B166,0,1,1),AP165),0)","v":0},0,0,0,1552236.7027927199,1548616.7027927199,1556154.6728999,1556154.6728999,208855.82949908901,208855.82949908901,209872.445810042,209872.445810042,{"$f":"IF(A166=\"\",\"\",AL166-ROUND(AL166*OFFSET(Input!$S$27,B166,0,1,1),2*FEE_rounding))","v":1556154.6728999},{"$f":"IF(A166=\"\",\"\",ROUND(AP166*(1-OFFSET(Input!$T$27,MIN(B166,10),0,1,1)),2*FEE_rounding))","v":209872.445810042},7266027.1187099423,0,0,0,5500000,7052236.7027927199,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A166=1,PMF_1st=0),0,ROUND(IF(A166=1,AI166,AL165)*OFFSET(Input!$O$27,IF(A166=121,-1,0)+MIN(B166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A166=1,PMF_1st=0),0,IF(SUM($K$5:$L166)-$AU165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B165,B166),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[163,14,7,null,53,{"$f":"IF(A167=\"\",\"\",IF(A167=1,Age_Full_Month,IF(F166=11,0,F166+1)))","v":6},53,0,{"$f":"IF(A167=\"\",\"\",IF(AND(F167=11,G167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H167-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B167,99),0,1,1)*K167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E167,0,1,1)*L167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*M167,FEE_rounding)","v":0},0,0,{"$f":"IF(C167>=1,ROUND(K167*OFFSET(Input!$U$27,B167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B167=1,0,IF($C167>=1,ROUND(OFFSET(Input!$X$27,B167,0,1,1)*AL166,AV_rounding),0))","v":0},{"$f":"IF(B167=1,0,IF(C167=1,ROUND(OFFSET(Input!$W$27,B167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL165),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),OFFSET(Input!$G$27,B167,0,1,1)-AE167,0)","v":0},{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B167,0,1,1),AP166),0)","v":0},0,0,0,1556154.6728999,1552534.6728999,1560091.7139246899,1560091.7139246899,209872.445810042,209872.445810042,210894.01055229499,210894.01055229499,{"$f":"IF(A167=\"\",\"\",AL167-ROUND(AL167*OFFSET(Input!$S$27,B167,0,1,1),2*FEE_rounding))","v":1560091.7139246899},{"$f":"IF(A167=\"\",\"\",ROUND(AP167*(1-OFFSET(Input!$T$27,MIN(B167,10),0,1,1)),2*FEE_rounding))","v":210894.01055229499},7270985.7244769847,0,0,0,5500000,7056154.6728999,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A167=1,PMF_1st=0),0,ROUND(IF(A167=1,AI167,AL166)*OFFSET(Input!$O$27,IF(A167=121,-1,0)+MIN(B167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A167=1,PMF_1st=0),0,IF(SUM($K$5:$L167)-$AU166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B166,B167),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[164,14,8,null,53,{"$f":"IF(A168=\"\",\"\",IF(A168=1,Age_Full_Month,IF(F167=11,0,F167+1)))","v":7},53,0,{"$f":"IF(A168=\"\",\"\",IF(AND(F168=11,G168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H168-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B168,99),0,1,1)*K168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E168,0,1,1)*L168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*M168,FEE_rounding)","v":0},0,0,{"$f":"IF(C168>=1,ROUND(K168*OFFSET(Input!$U$27,B168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B168=1,0,IF($C168>=1,ROUND(OFFSET(Input!$X$27,B168,0,1,1)*AL167,AV_rounding),0))","v":0},{"$f":"IF(B168=1,0,IF(C168=1,ROUND(OFFSET(Input!$W$27,B168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL166),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),OFFSET(Input!$G$27,B168,0,1,1)-AE168,0)","v":0},{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B168,0,1,1),AP167),0)","v":0},0,0,0,1560091.7139246899,1556471.7139246899,1564047.9186957399,1564047.9186957399,210894.01055229499,210894.01055229499,211920.54781258601,211920.54781258601,{"$f":"IF(A168=\"\",\"\",AL168-ROUND(AL168*OFFSET(Input!$S$27,B168,0,1,1),2*FEE_rounding))","v":1564047.9186957399},{"$f":"IF(A168=\"\",\"\",ROUND(AP168*(1-OFFSET(Input!$T$27,MIN(B168,10),0,1,1)),2*FEE_rounding))","v":211920.54781258601},7275968.4665083261,0,0,0,5500000,7060091.7139246901,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A168=1,PMF_1st=0),0,ROUND(IF(A168=1,AI168,AL167)*OFFSET(Input!$O$27,IF(A168=121,-1,0)+MIN(B168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A168=1,PMF_1st=0),0,IF(SUM($K$5:$L168)-$AU167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B167,B168),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[165,14,9,null,53,{"$f":"IF(A169=\"\",\"\",IF(A169=1,Age_Full_Month,IF(F168=11,0,F168+1)))","v":8},53,0,{"$f":"IF(A169=\"\",\"\",IF(AND(F169=11,G169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H169-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B169,99),0,1,1)*K169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E169,0,1,1)*L169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*M169,FEE_rounding)","v":0},0,0,{"$f":"IF(C169>=1,ROUND(K169*OFFSET(Input!$U$27,B169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B169=1,0,IF($C169>=1,ROUND(OFFSET(Input!$X$27,B169,0,1,1)*AL168,AV_rounding),0))","v":0},{"$f":"IF(B169=1,0,IF(C169=1,ROUND(OFFSET(Input!$W$27,B169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL167),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),OFFSET(Input!$G$27,B169,0,1,1)-AE169,0)","v":0},{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B169,0,1,1),AP168),0)","v":0},0,0,0,1564047.9186957399,1560427.9186957399,1568023.3804935601,1568023.3804935601,211920.54781258601,211920.54781258601,212952.08179489899,212952.08179489899,{"$f":"IF(A169=\"\",\"\",AL169-ROUND(AL169*OFFSET(Input!$S$27,B169,0,1,1),2*FEE_rounding))","v":1568023.3804935601},{"$f":"IF(A169=\"\",\"\",ROUND(AP169*(1-OFFSET(Input!$T$27,MIN(B169,10),0,1,1)),2*FEE_rounding))","v":212952.08179489899},7280975.4622884588,0,0,0,5500000,7064047.9186957404,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A169=1,PMF_1st=0),0,ROUND(IF(A169=1,AI169,AL168)*OFFSET(Input!$O$27,IF(A169=121,-1,0)+MIN(B169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A169=1,PMF_1st=0),0,IF(SUM($K$5:$L169)-$AU168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B168,B169),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[166,14,10,null,53,{"$f":"IF(A170=\"\",\"\",IF(A170=1,Age_Full_Month,IF(F169=11,0,F169+1)))","v":9},53,0,{"$f":"IF(A170=\"\",\"\",IF(AND(F170=11,G170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H170-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B170,99),0,1,1)*K170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E170,0,1,1)*L170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*M170,FEE_rounding)","v":0},0,0,{"$f":"IF(C170>=1,ROUND(K170*OFFSET(Input!$U$27,B170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B170=1,0,IF($C170>=1,ROUND(OFFSET(Input!$X$27,B170,0,1,1)*AL169,AV_rounding),0))","v":0},{"$f":"IF(B170=1,0,IF(C170=1,ROUND(OFFSET(Input!$W$27,B170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL168),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),OFFSET(Input!$G$27,B170,0,1,1)-AE170,0)","v":0},{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B170,0,1,1),AP169),0)","v":0},0,0,0,1568023.3804935601,1564403.3804935601,1572018.19305271,1572018.19305271,212952.08179489899,212952.08179489899,213988.63682103099,213988.63682103099,{"$f":"IF(A170=\"\",\"\",AL170-ROUND(AL170*OFFSET(Input!$S$27,B170,0,1,1),2*FEE_rounding))","v":1572018.19305271},{"$f":"IF(A170=\"\",\"\",ROUND(AP170*(1-OFFSET(Input!$T$27,MIN(B170,10),0,1,1)),2*FEE_rounding))","v":213988.63682103099},7286006.8298737407,0,0,0,5500000,7068023.3804935599,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A170=1,PMF_1st=0),0,ROUND(IF(A170=1,AI170,AL169)*OFFSET(Input!$O$27,IF(A170=121,-1,0)+MIN(B170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A170=1,PMF_1st=0),0,IF(SUM($K$5:$L170)-$AU169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B169,B170),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[167,14,11,null,53,{"$f":"IF(A171=\"\",\"\",IF(A171=1,Age_Full_Month,IF(F170=11,0,F170+1)))","v":10},53,0,{"$f":"IF(A171=\"\",\"\",IF(AND(F171=11,G171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H171-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B171,99),0,1,1)*K171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E171,0,1,1)*L171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*M171,FEE_rounding)","v":0},0,0,{"$f":"IF(C171>=1,ROUND(K171*OFFSET(Input!$U$27,B171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B171=1,0,IF($C171>=1,ROUND(OFFSET(Input!$X$27,B171,0,1,1)*AL170,AV_rounding),0))","v":0},{"$f":"IF(B171=1,0,IF(C171=1,ROUND(OFFSET(Input!$W$27,B171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL169),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),OFFSET(Input!$G$27,B171,0,1,1)-AE171,0)","v":0},{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B171,0,1,1),AP170),0)","v":0},0,0,0,1572018.19305271,1568398.19305271,1576032.45056399,1576032.45056399,213988.63682103099,213988.63682103099,215030.23733116599,215030.23733116599,{"$f":"IF(A171=\"\",\"\",AL171-ROUND(AL171*OFFSET(Input!$S$27,B171,0,1,1),2*FEE_rounding))","v":1576032.45056399},{"$f":"IF(A171=\"\",\"\",ROUND(AP171*(1-OFFSET(Input!$T$27,MIN(B171,10),0,1,1)),2*FEE_rounding))","v":215030.23733116599},7291062.6878951555,0,0,0,5500000,7072018.19305271,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A171=1,PMF_1st=0),0,ROUND(IF(A171=1,AI171,AL170)*OFFSET(Input!$O$27,IF(A171=121,-1,0)+MIN(B171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A171=1,PMF_1st=0),0,IF(SUM($K$5:$L171)-$AU170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B170,B171),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[168,14,12,null,53,{"$f":"IF(A172=\"\",\"\",IF(A172=1,Age_Full_Month,IF(F171=11,0,F171+1)))","v":11},53,0,{"$f":"IF(A172=\"\",\"\",IF(AND(F172=11,G172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H172-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B172,99),0,1,1)*K172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E172,0,1,1)*L172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*M172,FEE_rounding)","v":0},0,0,{"$f":"IF(C172>=1,ROUND(K172*OFFSET(Input!$U$27,B172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B172=1,0,IF($C172>=1,ROUND(OFFSET(Input!$X$27,B172,0,1,1)*AL171,AV_rounding),0))","v":0},{"$f":"IF(B172=1,0,IF(C172=1,ROUND(OFFSET(Input!$W$27,B172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL170),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),OFFSET(Input!$G$27,B172,0,1,1)-AE172,0)","v":0},{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B172,0,1,1),AP171),0)","v":0},0,0,0,1576032.45056399,1572412.45056399,1580066.2476766901,1580066.2476766901,215030.23733116599,215030.23733116599,216076.90788445299,216076.90788445299,{"$f":"IF(A172=\"\",\"\",AL172-ROUND(AL172*OFFSET(Input!$S$27,B172,0,1,1),2*FEE_rounding))","v":1580066.2476766901},{"$f":"IF(A172=\"\",\"\",ROUND(AP172*(1-OFFSET(Input!$T$27,MIN(B172,10),0,1,1)),2*FEE_rounding))","v":216076.90788445299},7296143.1555611435,0,0,0,5500000,7076032.4505639896,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A172=1,PMF_1st=0),0,ROUND(IF(A172=1,AI172,AL171)*OFFSET(Input!$O$27,IF(A172=121,-1,0)+MIN(B172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A172=1,PMF_1st=0),0,IF(SUM($K$5:$L172)-$AU171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B171,B172),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[169,15,1,null,54,{"$f":"IF(A173=\"\",\"\",IF(A173=1,Age_Full_Month,IF(F172=11,0,F172+1)))","v":0},54,0,{"$f":"IF(A173=\"\",\"\",IF(AND(F173=11,G173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H173-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B173,99),0,1,1)*K173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E173,0,1,1)*L173,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*M173,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C173>=1,ROUND(K173*OFFSET(Input!$U$27,B173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B173=1,0,IF($C173>=1,ROUND(OFFSET(Input!$X$27,B173,0,1,1)*AL172,AV_rounding),0))","v":0},{"$f":"IF(B173=1,0,IF(C173=1,ROUND(OFFSET(Input!$W$27,B173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL171),AV_rounding),0))","v":0},3850,0,0,109700,100,0,0,0,{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),OFFSET(Input!$G$27,B173,0,1,1)-AE173,0)","v":0},{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B173,0,1,1),AP172),0)","v":0},0,0,0,1680066.2476766901,1676116.2476766901,1684274.82826565,1684274.82826565,225776.90788445299,225776.90788445299,226875.88840006699,226875.88840006699,{"$f":"IF(A173=\"\",\"\",AL173-ROUND(AL173*OFFSET(Input!$S$27,B173,0,1,1),2*FEE_rounding))","v":1684274.82826565},{"$f":"IF(A173=\"\",\"\",ROUND(AP173*(1-OFFSET(Input!$T$27,MIN(B173,10),0,1,1)),2*FEE_rounding))","v":226875.88840006699},7411150.7166657168,0,0,109700,5500000,7180066.2476766901,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A173=1,PMF_1st=0),0,ROUND(IF(A173=1,AI173,AL172)*OFFSET(Input!$O$27,IF(A173=121,-1,0)+MIN(B173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A173=1,PMF_1st=0),0,IF(SUM($K$5:$L173)-$AU172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B172,B173),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[170,15,2,null,54,{"$f":"IF(A174=\"\",\"\",IF(A174=1,Age_Full_Month,IF(F173=11,0,F173+1)))","v":1},54,0,{"$f":"IF(A174=\"\",\"\",IF(AND(F174=11,G174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H174-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B174,99),0,1,1)*K174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E174,0,1,1)*L174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*M174,FEE_rounding)","v":0},0,0,{"$f":"IF(C174>=1,ROUND(K174*OFFSET(Input!$U$27,B174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B174=1,0,IF($C174>=1,ROUND(OFFSET(Input!$X$27,B174,0,1,1)*AL173,AV_rounding),0))","v":0},{"$f":"IF(B174=1,0,IF(C174=1,ROUND(OFFSET(Input!$W$27,B174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL172),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),OFFSET(Input!$G$27,B174,0,1,1)-AE174,0)","v":0},{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B174,0,1,1),AP173),0)","v":0},0,0,0,1684274.82826565,1680324.82826565,1688503.8943334301,1688503.8943334301,226875.88840006699,226875.88840006699,227980.21825891099,227980.21825891099,{"$f":"IF(A174=\"\",\"\",AL174-ROUND(AL174*OFFSET(Input!$S$27,B174,0,1,1),2*FEE_rounding))","v":1688503.8943334301},{"$f":"IF(A174=\"\",\"\",ROUND(AP174*(1-OFFSET(Input!$T$27,MIN(B174,10),0,1,1)),2*FEE_rounding))","v":227980.21825891099},7416484.1125923404,0,0,0,5500000,7184274.8282656502,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A174=1,PMF_1st=0),0,ROUND(IF(A174=1,AI174,AL173)*OFFSET(Input!$O$27,IF(A174=121,-1,0)+MIN(B174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A174=1,PMF_1st=0),0,IF(SUM($K$5:$L174)-$AU173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B173,B174),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[171,15,3,null,54,{"$f":"IF(A175=\"\",\"\",IF(A175=1,Age_Full_Month,IF(F174=11,0,F174+1)))","v":2},54,0,{"$f":"IF(A175=\"\",\"\",IF(AND(F175=11,G175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H175-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B175,99),0,1,1)*K175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E175,0,1,1)*L175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*M175,FEE_rounding)","v":0},0,0,{"$f":"IF(C175>=1,ROUND(K175*OFFSET(Input!$U$27,B175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B175=1,0,IF($C175>=1,ROUND(OFFSET(Input!$X$27,B175,0,1,1)*AL174,AV_rounding),0))","v":0},{"$f":"IF(B175=1,0,IF(C175=1,ROUND(OFFSET(Input!$W$27,B175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL173),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),OFFSET(Input!$G$27,B175,0,1,1)-AE175,0)","v":0},{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B175,0,1,1),AP174),0)","v":0},0,0,0,1688503.8943334301,1684553.8943334301,1692753.54559414,1692753.54559414,227980.21825891099,227980.21825891099,229089.92349918399,229089.92349918399,{"$f":"IF(A175=\"\",\"\",AL175-ROUND(AL175*OFFSET(Input!$S$27,B175,0,1,1),2*FEE_rounding))","v":1692753.54559414},{"$f":"IF(A175=\"\",\"\",ROUND(AP175*(1-OFFSET(Input!$T$27,MIN(B175,10),0,1,1)),2*FEE_rounding))","v":229089.92349918399},7421843.4690933237,0,0,0,5500000,7188503.8943334296,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A175=1,PMF_1st=0),0,ROUND(IF(A175=1,AI175,AL174)*OFFSET(Input!$O$27,IF(A175=121,-1,0)+MIN(B175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A175=1,PMF_1st=0),0,IF(SUM($K$5:$L175)-$AU174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B174,B175),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[172,15,4,null,54,{"$f":"IF(A176=\"\",\"\",IF(A176=1,Age_Full_Month,IF(F175=11,0,F175+1)))","v":3},54,0,{"$f":"IF(A176=\"\",\"\",IF(AND(F176=11,G176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H176-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B176,99),0,1,1)*K176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E176,0,1,1)*L176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*M176,FEE_rounding)","v":0},0,0,{"$f":"IF(C176>=1,ROUND(K176*OFFSET(Input!$U$27,B176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B176=1,0,IF($C176>=1,ROUND(OFFSET(Input!$X$27,B176,0,1,1)*AL175,AV_rounding),0))","v":0},{"$f":"IF(B176=1,0,IF(C176=1,ROUND(OFFSET(Input!$W$27,B176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL174),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),OFFSET(Input!$G$27,B176,0,1,1)-AE176,0)","v":0},{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B176,0,1,1),AP175),0)","v":0},0,0,0,1692753.54559414,1688803.54559414,1697023.8822472501,1697023.8822472501,229089.92349918399,229089.92349918399,230205.030285827,230205.030285827,{"$f":"IF(A176=\"\",\"\",AL176-ROUND(AL176*OFFSET(Input!$S$27,B176,0,1,1),2*FEE_rounding))","v":1697023.8822472501},{"$f":"IF(A176=\"\",\"\",ROUND(AP176*(1-OFFSET(Input!$T$27,MIN(B176,10),0,1,1)),2*FEE_rounding))","v":230205.030285827},7427228.9125330774,0,0,0,5500000,7192753.54559414,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A176=1,PMF_1st=0),0,ROUND(IF(A176=1,AI176,AL175)*OFFSET(Input!$O$27,IF(A176=121,-1,0)+MIN(B176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A176=1,PMF_1st=0),0,IF(SUM($K$5:$L176)-$AU175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B175,B176),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[173,15,5,null,54,{"$f":"IF(A177=\"\",\"\",IF(A177=1,Age_Full_Month,IF(F176=11,0,F176+1)))","v":4},54,0,{"$f":"IF(A177=\"\",\"\",IF(AND(F177=11,G177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H177-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B177,99),0,1,1)*K177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E177,0,1,1)*L177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*M177,FEE_rounding)","v":0},0,0,{"$f":"IF(C177>=1,ROUND(K177*OFFSET(Input!$U$27,B177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B177=1,0,IF($C177>=1,ROUND(OFFSET(Input!$X$27,B177,0,1,1)*AL176,AV_rounding),0))","v":0},{"$f":"IF(B177=1,0,IF(C177=1,ROUND(OFFSET(Input!$W$27,B177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL175),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),OFFSET(Input!$G$27,B177,0,1,1)-AE177,0)","v":0},{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B177,0,1,1),AP176),0)","v":0},0,0,0,1697023.8822472501,1693073.8822472501,1701315.0049799499,1701315.0049799499,230205.030285827,230205.030285827,231325.56491114001,231325.56491114001,{"$f":"IF(A177=\"\",\"\",AL177-ROUND(AL177*OFFSET(Input!$S$27,B177,0,1,1),2*FEE_rounding))","v":1701315.0049799499},{"$f":"IF(A177=\"\",\"\",ROUND(AP177*(1-OFFSET(Input!$T$27,MIN(B177,10),0,1,1)),2*FEE_rounding))","v":231325.56491114001},7432640.5698910896,0,0,0,5500000,7197023.8822472505,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A177=1,PMF_1st=0),0,ROUND(IF(A177=1,AI177,AL176)*OFFSET(Input!$O$27,IF(A177=121,-1,0)+MIN(B177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A177=1,PMF_1st=0),0,IF(SUM($K$5:$L177)-$AU176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B176,B177),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[174,15,6,null,54,{"$f":"IF(A178=\"\",\"\",IF(A178=1,Age_Full_Month,IF(F177=11,0,F177+1)))","v":5},54,0,{"$f":"IF(A178=\"\",\"\",IF(AND(F178=11,G178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H178-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B178,99),0,1,1)*K178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E178,0,1,1)*L178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*M178,FEE_rounding)","v":0},0,0,{"$f":"IF(C178>=1,ROUND(K178*OFFSET(Input!$U$27,B178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B178=1,0,IF($C178>=1,ROUND(OFFSET(Input!$X$27,B178,0,1,1)*AL177,AV_rounding),0))","v":0},{"$f":"IF(B178=1,0,IF(C178=1,ROUND(OFFSET(Input!$W$27,B178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL176),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),OFFSET(Input!$G$27,B178,0,1,1)-AE178,0)","v":0},{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B178,0,1,1),AP177),0)","v":0},0,0,0,1701315.0049799499,1697365.0049799499,1705627.01496953,1705627.01496953,231325.56491114001,231325.56491114001,232451.553795402,232451.553795402,{"$f":"IF(A178=\"\",\"\",AL178-ROUND(AL178*OFFSET(Input!$S$27,B178,0,1,1),2*FEE_rounding))","v":1705627.01496953},{"$f":"IF(A178=\"\",\"\",ROUND(AP178*(1-OFFSET(Input!$T$27,MIN(B178,10),0,1,1)),2*FEE_rounding))","v":232451.553795402},7438078.5687649315,0,0,0,5500000,7201315.0049799494,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A178=1,PMF_1st=0),0,ROUND(IF(A178=1,AI178,AL177)*OFFSET(Input!$O$27,IF(A178=121,-1,0)+MIN(B178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A178=1,PMF_1st=0),0,IF(SUM($K$5:$L178)-$AU177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B177,B178),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[175,15,7,null,54,{"$f":"IF(A179=\"\",\"\",IF(A179=1,Age_Full_Month,IF(F178=11,0,F178+1)))","v":6},54,0,{"$f":"IF(A179=\"\",\"\",IF(AND(F179=11,G179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H179-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B179,99),0,1,1)*K179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E179,0,1,1)*L179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*M179,FEE_rounding)","v":0},0,0,{"$f":"IF(C179>=1,ROUND(K179*OFFSET(Input!$U$27,B179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B179=1,0,IF($C179>=1,ROUND(OFFSET(Input!$X$27,B179,0,1,1)*AL178,AV_rounding),0))","v":0},{"$f":"IF(B179=1,0,IF(C179=1,ROUND(OFFSET(Input!$W$27,B179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL177),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),OFFSET(Input!$G$27,B179,0,1,1)-AE179,0)","v":0},{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B179,0,1,1),AP178),0)","v":0},0,0,0,1705627.01496953,1701677.01496953,1709960.01388578,1709960.01388578,232451.553795402,232451.553795402,233583.02348749401,233583.02348749401,{"$f":"IF(A179=\"\",\"\",AL179-ROUND(AL179*OFFSET(Input!$S$27,B179,0,1,1),2*FEE_rounding))","v":1709960.01388578},{"$f":"IF(A179=\"\",\"\",ROUND(AP179*(1-OFFSET(Input!$T$27,MIN(B179,10),0,1,1)),2*FEE_rounding))","v":233583.02348749401},7443543.0373732746,0,0,0,5500000,7205627.0149695296,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A179=1,PMF_1st=0),0,ROUND(IF(A179=1,AI179,AL178)*OFFSET(Input!$O$27,IF(A179=121,-1,0)+MIN(B179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A179=1,PMF_1st=0),0,IF(SUM($K$5:$L179)-$AU178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B178,B179),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[176,15,8,null,54,{"$f":"IF(A180=\"\",\"\",IF(A180=1,Age_Full_Month,IF(F179=11,0,F179+1)))","v":7},54,0,{"$f":"IF(A180=\"\",\"\",IF(AND(F180=11,G180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H180-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B180,99),0,1,1)*K180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E180,0,1,1)*L180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*M180,FEE_rounding)","v":0},0,0,{"$f":"IF(C180>=1,ROUND(K180*OFFSET(Input!$U$27,B180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B180=1,0,IF($C180>=1,ROUND(OFFSET(Input!$X$27,B180,0,1,1)*AL179,AV_rounding),0))","v":0},{"$f":"IF(B180=1,0,IF(C180=1,ROUND(OFFSET(Input!$W$27,B180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL178),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),OFFSET(Input!$G$27,B180,0,1,1)-AE180,0)","v":0},{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B180,0,1,1),AP179),0)","v":0},0,0,0,1709960.01388578,1706010.01388578,1714314.1038933501,1714314.1038933501,233583.02348749401,233583.02348749401,234720.000665525,234720.000665525,{"$f":"IF(A180=\"\",\"\",AL180-ROUND(AL180*OFFSET(Input!$S$27,B180,0,1,1),2*FEE_rounding))","v":1714314.1038933501},{"$f":"IF(A180=\"\",\"\",ROUND(AP180*(1-OFFSET(Input!$T$27,MIN(B180,10),0,1,1)),2*FEE_rounding))","v":234720.000665525},7449034.1045588749,0,0,0,5500000,7209960.0138857802,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A180=1,PMF_1st=0),0,ROUND(IF(A180=1,AI180,AL179)*OFFSET(Input!$O$27,IF(A180=121,-1,0)+MIN(B180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A180=1,PMF_1st=0),0,IF(SUM($K$5:$L180)-$AU179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B179,B180),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[177,15,9,null,54,{"$f":"IF(A181=\"\",\"\",IF(A181=1,Age_Full_Month,IF(F180=11,0,F180+1)))","v":8},54,0,{"$f":"IF(A181=\"\",\"\",IF(AND(F181=11,G181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H181-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B181,99),0,1,1)*K181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E181,0,1,1)*L181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*M181,FEE_rounding)","v":0},0,0,{"$f":"IF(C181>=1,ROUND(K181*OFFSET(Input!$U$27,B181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B181=1,0,IF($C181>=1,ROUND(OFFSET(Input!$X$27,B181,0,1,1)*AL180,AV_rounding),0))","v":0},{"$f":"IF(B181=1,0,IF(C181=1,ROUND(OFFSET(Input!$W$27,B181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL179),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),OFFSET(Input!$G$27,B181,0,1,1)-AE181,0)","v":0},{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B181,0,1,1),AP180),0)","v":0},0,0,0,1714314.1038933501,1710364.1038933501,1718689.3876542,1718689.3876542,234720.000665525,234720.000665525,235862.51213746201,235862.51213746201,{"$f":"IF(A181=\"\",\"\",AL181-ROUND(AL181*OFFSET(Input!$S$27,B181,0,1,1),2*FEE_rounding))","v":1718689.3876542},{"$f":"IF(A181=\"\",\"\",ROUND(AP181*(1-OFFSET(Input!$T$27,MIN(B181,10),0,1,1)),2*FEE_rounding))","v":235862.51213746201},7454551.8997916626,0,0,0,5500000,7214314.1038933499,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A181=1,PMF_1st=0),0,ROUND(IF(A181=1,AI181,AL180)*OFFSET(Input!$O$27,IF(A181=121,-1,0)+MIN(B181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A181=1,PMF_1st=0),0,IF(SUM($K$5:$L181)-$AU180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B180,B181),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[178,15,10,null,54,{"$f":"IF(A182=\"\",\"\",IF(A182=1,Age_Full_Month,IF(F181=11,0,F181+1)))","v":9},54,0,{"$f":"IF(A182=\"\",\"\",IF(AND(F182=11,G182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H182-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B182,99),0,1,1)*K182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E182,0,1,1)*L182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*M182,FEE_rounding)","v":0},0,0,{"$f":"IF(C182>=1,ROUND(K182*OFFSET(Input!$U$27,B182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B182=1,0,IF($C182>=1,ROUND(OFFSET(Input!$X$27,B182,0,1,1)*AL181,AV_rounding),0))","v":0},{"$f":"IF(B182=1,0,IF(C182=1,ROUND(OFFSET(Input!$W$27,B182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL180),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),OFFSET(Input!$G$27,B182,0,1,1)-AE182,0)","v":0},{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B182,0,1,1),AP181),0)","v":0},0,0,0,1718689.3876542,1714739.3876542,1723085.96832999,1723085.96832999,235862.51213746201,235862.51213746201,237010.58484175999,237010.58484175999,{"$f":"IF(A182=\"\",\"\",AL182-ROUND(AL182*OFFSET(Input!$S$27,B182,0,1,1),2*FEE_rounding))","v":1723085.96832999},{"$f":"IF(A182=\"\",\"\",ROUND(AP182*(1-OFFSET(Input!$T$27,MIN(B182,10),0,1,1)),2*FEE_rounding))","v":237010.58484175999},7460096.5531717502,0,0,0,5500000,7218689.3876542002,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A182=1,PMF_1st=0),0,ROUND(IF(A182=1,AI182,AL181)*OFFSET(Input!$O$27,IF(A182=121,-1,0)+MIN(B182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A182=1,PMF_1st=0),0,IF(SUM($K$5:$L182)-$AU181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B181,B182),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[179,15,11,null,54,{"$f":"IF(A183=\"\",\"\",IF(A183=1,Age_Full_Month,IF(F182=11,0,F182+1)))","v":10},54,0,{"$f":"IF(A183=\"\",\"\",IF(AND(F183=11,G183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H183-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B183,99),0,1,1)*K183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E183,0,1,1)*L183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*M183,FEE_rounding)","v":0},0,0,{"$f":"IF(C183>=1,ROUND(K183*OFFSET(Input!$U$27,B183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B183=1,0,IF($C183>=1,ROUND(OFFSET(Input!$X$27,B183,0,1,1)*AL182,AV_rounding),0))","v":0},{"$f":"IF(B183=1,0,IF(C183=1,ROUND(OFFSET(Input!$W$27,B183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL181),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),OFFSET(Input!$G$27,B183,0,1,1)-AE183,0)","v":0},{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B183,0,1,1),AP182),0)","v":0},0,0,0,1723085.96832999,1719135.96832999,1727503.94958454,1727503.94958454,237010.58484175999,237010.58484175999,238164.245847999,238164.245847999,{"$f":"IF(A183=\"\",\"\",AL183-ROUND(AL183*OFFSET(Input!$S$27,B183,0,1,1),2*FEE_rounding))","v":1727503.94958454},{"$f":"IF(A183=\"\",\"\",ROUND(AP183*(1-OFFSET(Input!$T$27,MIN(B183,10),0,1,1)),2*FEE_rounding))","v":238164.245847999},7465668.1954325391,0,0,0,5500000,7223085.9683299903,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A183=1,PMF_1st=0),0,ROUND(IF(A183=1,AI183,AL182)*OFFSET(Input!$O$27,IF(A183=121,-1,0)+MIN(B183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A183=1,PMF_1st=0),0,IF(SUM($K$5:$L183)-$AU182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B182,B183),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[180,15,12,null,54,{"$f":"IF(A184=\"\",\"\",IF(A184=1,Age_Full_Month,IF(F183=11,0,F183+1)))","v":11},54,0,{"$f":"IF(A184=\"\",\"\",IF(AND(F184=11,G184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H184-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B184,99),0,1,1)*K184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E184,0,1,1)*L184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*M184,FEE_rounding)","v":0},0,0,{"$f":"IF(C184>=1,ROUND(K184*OFFSET(Input!$U$27,B184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B184=1,0,IF($C184>=1,ROUND(OFFSET(Input!$X$27,B184,0,1,1)*AL183,AV_rounding),0))","v":0},{"$f":"IF(B184=1,0,IF(C184=1,ROUND(OFFSET(Input!$W$27,B184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL182),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),OFFSET(Input!$G$27,B184,0,1,1)-AE184,0)","v":0},{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B184,0,1,1),AP183),0)","v":0},0,0,0,1727503.94958454,1723553.94958454,1731943.4355862399,1731943.4355862399,238164.245847999,238164.245847999,239323.522357521,239323.522357521,{"$f":"IF(A184=\"\",\"\",AL184-ROUND(AL184*OFFSET(Input!$S$27,B184,0,1,1),2*FEE_rounding))","v":1731943.4355862399},{"$f":"IF(A184=\"\",\"\",ROUND(AP184*(1-OFFSET(Input!$T$27,MIN(B184,10),0,1,1)),2*FEE_rounding))","v":239323.522357521},7471266.9579437608,0,0,0,5500000,7227503.94958454,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A184=1,PMF_1st=0),0,ROUND(IF(A184=1,AI184,AL183)*OFFSET(Input!$O$27,IF(A184=121,-1,0)+MIN(B184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A184=1,PMF_1st=0),0,IF(SUM($K$5:$L184)-$AU183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B183,B184),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[181,16,1,null,55,{"$f":"IF(A185=\"\",\"\",IF(A185=1,Age_Full_Month,IF(F184=11,0,F184+1)))","v":0},55,0,{"$f":"IF(A185=\"\",\"\",IF(AND(F185=11,G185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H185-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B185,99),0,1,1)*K185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E185,0,1,1)*L185,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*M185,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C185>=1,ROUND(K185*OFFSET(Input!$U$27,B185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B185=1,0,IF($C185>=1,ROUND(OFFSET(Input!$X$27,B185,0,1,1)*AL184,AV_rounding),0))","v":0},{"$f":"IF(B185=1,0,IF(C185=1,ROUND(OFFSET(Input!$W$27,B185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL183),AV_rounding),0))","v":0},4180,0,0,109700,100,0,0,0,{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),OFFSET(Input!$G$27,B185,0,1,1)-AE185,0)","v":0},{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B185,0,1,1),AP184),0)","v":0},0,0,0,1831943.4355862399,1827663.4355862399,1836559.6797753801,1836559.6797753801,249023.522357521,249023.522357521,250235.65694455599,250235.65694455599,{"$f":"IF(A185=\"\",\"\",AL185-ROUND(AL185*OFFSET(Input!$S$27,B185,0,1,1),2*FEE_rounding))","v":1836559.6797753801},{"$f":"IF(A185=\"\",\"\",ROUND(AP185*(1-OFFSET(Input!$T$27,MIN(B185,10),0,1,1)),2*FEE_rounding))","v":250235.65694455599},7586795.3367199358,0,0,109700,5500000,7331943.4355862401,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A185=1,PMF_1st=0),0,ROUND(IF(A185=1,AI185,AL184)*OFFSET(Input!$O$27,IF(A185=121,-1,0)+MIN(B185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A185=1,PMF_1st=0),0,IF(SUM($K$5:$L185)-$AU184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B184,B185),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[182,16,2,null,55,{"$f":"IF(A186=\"\",\"\",IF(A186=1,Age_Full_Month,IF(F185=11,0,F185+1)))","v":1},55,0,{"$f":"IF(A186=\"\",\"\",IF(AND(F186=11,G186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H186-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B186,99),0,1,1)*K186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E186,0,1,1)*L186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*M186,FEE_rounding)","v":0},0,0,{"$f":"IF(C186>=1,ROUND(K186*OFFSET(Input!$U$27,B186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B186=1,0,IF($C186>=1,ROUND(OFFSET(Input!$X$27,B186,0,1,1)*AL185,AV_rounding),0))","v":0},{"$f":"IF(B186=1,0,IF(C186=1,ROUND(OFFSET(Input!$W$27,B186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL184),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),OFFSET(Input!$G$27,B186,0,1,1)-AE186,0)","v":0},{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B186,0,1,1),AP185),0)","v":0},0,0,0,1836559.6797753801,1832279.6797753801,1841198.3937665401,1841198.3937665401,250235.65694455599,250235.65694455599,251453.69165798501,251453.69165798501,{"$f":"IF(A186=\"\",\"\",AL186-ROUND(AL186*OFFSET(Input!$S$27,B186,0,1,1),2*FEE_rounding))","v":1841198.3937665401},{"$f":"IF(A186=\"\",\"\",ROUND(AP186*(1-OFFSET(Input!$T$27,MIN(B186,10),0,1,1)),2*FEE_rounding))","v":251453.69165798501},7592652.0854245247,0,0,0,5500000,7336559.6797753796,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A186=1,PMF_1st=0),0,ROUND(IF(A186=1,AI186,AL185)*OFFSET(Input!$O$27,IF(A186=121,-1,0)+MIN(B186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A186=1,PMF_1st=0),0,IF(SUM($K$5:$L186)-$AU185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B185,B186),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[183,16,3,null,55,{"$f":"IF(A187=\"\",\"\",IF(A187=1,Age_Full_Month,IF(F186=11,0,F186+1)))","v":2},55,0,{"$f":"IF(A187=\"\",\"\",IF(AND(F187=11,G187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H187-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B187,99),0,1,1)*K187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E187,0,1,1)*L187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*M187,FEE_rounding)","v":0},0,0,{"$f":"IF(C187>=1,ROUND(K187*OFFSET(Input!$U$27,B187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B187=1,0,IF($C187>=1,ROUND(OFFSET(Input!$X$27,B187,0,1,1)*AL186,AV_rounding),0))","v":0},{"$f":"IF(B187=1,0,IF(C187=1,ROUND(OFFSET(Input!$W$27,B187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL185),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),OFFSET(Input!$G$27,B187,0,1,1)-AE187,0)","v":0},{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B187,0,1,1),AP186),0)","v":0},0,0,0,1841198.3937665401,1836918.3937665401,1845859.6869326101,1845859.6869326101,251453.69165798501,251453.69165798501,252677.65521697199,252677.65521697199,{"$f":"IF(A187=\"\",\"\",AL187-ROUND(AL187*OFFSET(Input!$S$27,B187,0,1,1),2*FEE_rounding))","v":1845859.6869326101},{"$f":"IF(A187=\"\",\"\",ROUND(AP187*(1-OFFSET(Input!$T$27,MIN(B187,10),0,1,1)),2*FEE_rounding))","v":252677.65521697199},7598537.3421495827,0,0,0,5500000,7341198.3937665401,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A187=1,PMF_1st=0),0,ROUND(IF(A187=1,AI187,AL186)*OFFSET(Input!$O$27,IF(A187=121,-1,0)+MIN(B187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A187=1,PMF_1st=0),0,IF(SUM($K$5:$L187)-$AU186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B186,B187),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[184,16,4,null,55,{"$f":"IF(A188=\"\",\"\",IF(A188=1,Age_Full_Month,IF(F187=11,0,F187+1)))","v":3},55,0,{"$f":"IF(A188=\"\",\"\",IF(AND(F188=11,G188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H188-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B188,99),0,1,1)*K188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E188,0,1,1)*L188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*M188,FEE_rounding)","v":0},0,0,{"$f":"IF(C188>=1,ROUND(K188*OFFSET(Input!$U$27,B188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B188=1,0,IF($C188>=1,ROUND(OFFSET(Input!$X$27,B188,0,1,1)*AL187,AV_rounding),0))","v":0},{"$f":"IF(B188=1,0,IF(C188=1,ROUND(OFFSET(Input!$W$27,B188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL186),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),OFFSET(Input!$G$27,B188,0,1,1)-AE188,0)","v":0},{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B188,0,1,1),AP187),0)","v":0},0,0,0,1845859.6869326101,1841579.6869326101,1850543.66917886,1850543.66917886,252677.65521697199,252677.65521697199,253907.57648047301,253907.57648047301,{"$f":"IF(A188=\"\",\"\",AL188-ROUND(AL188*OFFSET(Input!$S$27,B188,0,1,1),2*FEE_rounding))","v":1850543.66917886},{"$f":"IF(A188=\"\",\"\",ROUND(AP188*(1-OFFSET(Input!$T$27,MIN(B188,10),0,1,1)),2*FEE_rounding))","v":253907.57648047301},7604451.2456593337,0,0,0,5500000,7345859.6869326103,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A188=1,PMF_1st=0),0,ROUND(IF(A188=1,AI188,AL187)*OFFSET(Input!$O$27,IF(A188=121,-1,0)+MIN(B188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A188=1,PMF_1st=0),0,IF(SUM($K$5:$L188)-$AU187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B187,B188),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[185,16,5,null,55,{"$f":"IF(A189=\"\",\"\",IF(A189=1,Age_Full_Month,IF(F188=11,0,F188+1)))","v":4},55,0,{"$f":"IF(A189=\"\",\"\",IF(AND(F189=11,G189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H189-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B189,99),0,1,1)*K189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E189,0,1,1)*L189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*M189,FEE_rounding)","v":0},0,0,{"$f":"IF(C189>=1,ROUND(K189*OFFSET(Input!$U$27,B189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B189=1,0,IF($C189>=1,ROUND(OFFSET(Input!$X$27,B189,0,1,1)*AL188,AV_rounding),0))","v":0},{"$f":"IF(B189=1,0,IF(C189=1,ROUND(OFFSET(Input!$W$27,B189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL187),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),OFFSET(Input!$G$27,B189,0,1,1)-AE189,0)","v":0},{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B189,0,1,1),AP188),0)","v":0},0,0,0,1850543.66917886,1846263.66917886,1855250.4509455401,1855250.4509455401,253907.57648047301,253907.57648047301,255143.48444791499,255143.48444791499,{"$f":"IF(A189=\"\",\"\",AL189-ROUND(AL189*OFFSET(Input!$S$27,B189,0,1,1),2*FEE_rounding))","v":1855250.4509455401},{"$f":"IF(A189=\"\",\"\",ROUND(AP189*(1-OFFSET(Input!$T$27,MIN(B189,10),0,1,1)),2*FEE_rounding))","v":255143.48444791499},7610393.9353934554,0,0,0,5500000,7350543.6691788603,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A189=1,PMF_1st=0),0,ROUND(IF(A189=1,AI189,AL188)*OFFSET(Input!$O$27,IF(A189=121,-1,0)+MIN(B189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A189=1,PMF_1st=0),0,IF(SUM($K$5:$L189)-$AU188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B188,B189),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[186,16,6,null,55,{"$f":"IF(A190=\"\",\"\",IF(A190=1,Age_Full_Month,IF(F189=11,0,F189+1)))","v":5},55,0,{"$f":"IF(A190=\"\",\"\",IF(AND(F190=11,G190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H190-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B190,99),0,1,1)*K190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E190,0,1,1)*L190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*M190,FEE_rounding)","v":0},0,0,{"$f":"IF(C190>=1,ROUND(K190*OFFSET(Input!$U$27,B190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B190=1,0,IF($C190>=1,ROUND(OFFSET(Input!$X$27,B190,0,1,1)*AL189,AV_rounding),0))","v":0},{"$f":"IF(B190=1,0,IF(C190=1,ROUND(OFFSET(Input!$W$27,B190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL188),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),OFFSET(Input!$G$27,B190,0,1,1)-AE190,0)","v":0},{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B190,0,1,1),AP189),0)","v":0},0,0,0,1855250.4509455401,1850970.4509455401,1859980.14321047,1859980.14321047,255143.48444791499,255143.48444791499,256385.408259883,256385.408259883,{"$f":"IF(A190=\"\",\"\",AL190-ROUND(AL190*OFFSET(Input!$S$27,B190,0,1,1),2*FEE_rounding))","v":1859980.14321047},{"$f":"IF(A190=\"\",\"\",ROUND(AP190*(1-OFFSET(Input!$T$27,MIN(B190,10),0,1,1)),2*FEE_rounding))","v":256385.408259883},7616365.5514703523,0,0,0,5500000,7355250.4509455403,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A190=1,PMF_1st=0),0,ROUND(IF(A190=1,AI190,AL189)*OFFSET(Input!$O$27,IF(A190=121,-1,0)+MIN(B190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A190=1,PMF_1st=0),0,IF(SUM($K$5:$L190)-$AU189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B189,B190),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[187,16,7,null,55,{"$f":"IF(A191=\"\",\"\",IF(A191=1,Age_Full_Month,IF(F190=11,0,F190+1)))","v":6},55,0,{"$f":"IF(A191=\"\",\"\",IF(AND(F191=11,G191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H191-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B191,99),0,1,1)*K191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E191,0,1,1)*L191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*M191,FEE_rounding)","v":0},0,0,{"$f":"IF(C191>=1,ROUND(K191*OFFSET(Input!$U$27,B191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B191=1,0,IF($C191>=1,ROUND(OFFSET(Input!$X$27,B191,0,1,1)*AL190,AV_rounding),0))","v":0},{"$f":"IF(B191=1,0,IF(C191=1,ROUND(OFFSET(Input!$W$27,B191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL189),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),OFFSET(Input!$G$27,B191,0,1,1)-AE191,0)","v":0},{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B191,0,1,1),AP190),0)","v":0},0,0,0,1859980.14321047,1855700.14321047,1864732.8574916599,1864732.8574916599,256385.408259883,256385.408259883,257633.377198804,257633.377198804,{"$f":"IF(A191=\"\",\"\",AL191-ROUND(AL191*OFFSET(Input!$S$27,B191,0,1,1),2*FEE_rounding))","v":1864732.8574916599},{"$f":"IF(A191=\"\",\"\",ROUND(AP191*(1-OFFSET(Input!$T$27,MIN(B191,10),0,1,1)),2*FEE_rounding))","v":257633.377198804},7622366.2346904641,0,0,0,5500000,7359980.1432104697,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A191=1,PMF_1st=0),0,ROUND(IF(A191=1,AI191,AL190)*OFFSET(Input!$O$27,IF(A191=121,-1,0)+MIN(B191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A191=1,PMF_1st=0),0,IF(SUM($K$5:$L191)-$AU190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B190,B191),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[188,16,8,null,55,{"$f":"IF(A192=\"\",\"\",IF(A192=1,Age_Full_Month,IF(F191=11,0,F191+1)))","v":7},55,0,{"$f":"IF(A192=\"\",\"\",IF(AND(F192=11,G192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H192-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B192,99),0,1,1)*K192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E192,0,1,1)*L192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*M192,FEE_rounding)","v":0},0,0,{"$f":"IF(C192>=1,ROUND(K192*OFFSET(Input!$U$27,B192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B192=1,0,IF($C192>=1,ROUND(OFFSET(Input!$X$27,B192,0,1,1)*AL191,AV_rounding),0))","v":0},{"$f":"IF(B192=1,0,IF(C192=1,ROUND(OFFSET(Input!$W$27,B192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL190),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),OFFSET(Input!$G$27,B192,0,1,1)-AE192,0)","v":0},{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B192,0,1,1),AP191),0)","v":0},0,0,0,1864732.8574916599,1860452.8574916599,1869508.70584994,1869508.70584994,257633.377198804,257633.377198804,258887.420689639,258887.420689639,{"$f":"IF(A192=\"\",\"\",AL192-ROUND(AL192*OFFSET(Input!$S$27,B192,0,1,1),2*FEE_rounding))","v":1869508.70584994},{"$f":"IF(A192=\"\",\"\",ROUND(AP192*(1-OFFSET(Input!$T$27,MIN(B192,10),0,1,1)),2*FEE_rounding))","v":258887.420689639},7628396.1265395787,0,0,0,5500000,7364732.8574916599,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A192=1,PMF_1st=0),0,ROUND(IF(A192=1,AI192,AL191)*OFFSET(Input!$O$27,IF(A192=121,-1,0)+MIN(B192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A192=1,PMF_1st=0),0,IF(SUM($K$5:$L192)-$AU191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B191,B192),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[189,16,9,null,55,{"$f":"IF(A193=\"\",\"\",IF(A193=1,Age_Full_Month,IF(F192=11,0,F192+1)))","v":8},55,0,{"$f":"IF(A193=\"\",\"\",IF(AND(F193=11,G193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H193-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B193,99),0,1,1)*K193,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E193,0,1,1)*L193,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*M193,FEE_rounding)","v":0},0,0,{"$f":"IF(C193>=1,ROUND(K193*OFFSET(Input!$U$27,B193,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B193=1,0,IF($C193>=1,ROUND(OFFSET(Input!$X$27,B193,0,1,1)*AL192,AV_rounding),0))","v":0},{"$f":"IF(B193=1,0,IF(C193=1,ROUND(OFFSET(Input!$W$27,B193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL191),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),OFFSET(Input!$G$27,B193,0,1,1)-AE193,0)","v":0},{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B193,0,1,1),AP192),0)","v":0},0,0,0,1869508.70584994,1865228.70584994,1874307.8008915901,1874307.8008915901,258887.420689639,258887.420689639,260147.568300577,260147.568300577,{"$f":"IF(A193=\"\",\"\",AL193-ROUND(AL193*OFFSET(Input!$S$27,B193,0,1,1),2*FEE_rounding))","v":1874307.8008915901},{"$f":"IF(A193=\"\",\"\",ROUND(AP193*(1-OFFSET(Input!$T$27,MIN(B193,10),0,1,1)),2*FEE_rounding))","v":260147.568300577},7634455.3691921672,0,0,0,5500000,7369508.70584994,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A193=1,PMF_1st=0),0,ROUND(IF(A193=1,AI193,AL192)*OFFSET(Input!$O$27,IF(A193=121,-1,0)+MIN(B193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A193=1,PMF_1st=0),0,IF(SUM($K$5:$L193)-$AU192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B192,B193),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[190,16,10,null,55,{"$f":"IF(A194=\"\",\"\",IF(A194=1,Age_Full_Month,IF(F193=11,0,F193+1)))","v":9},55,0,{"$f":"IF(A194=\"\",\"\",IF(AND(F194=11,G194=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H194-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C194-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B194,99),0,1,1)*K194,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E194,0,1,1)*L194,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*M194,FEE_rounding)","v":0},0,0,{"$f":"IF(C194>=1,ROUND(K194*OFFSET(Input!$U$27,B194,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B194=1,0,IF($C194>=1,ROUND(OFFSET(Input!$X$27,B194,0,1,1)*AL193,AV_rounding),0))","v":0},{"$f":"IF(B194=1,0,IF(C194=1,ROUND(OFFSET(Input!$W$27,B194,0,1,1)*AVERAGE($AI$5,$AL$5:$AL192),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),OFFSET(Input!$G$27,B194,0,1,1)-AE194,0)","v":0},{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),MIN(OFFSET(Input!$G$27,B194,0,1,1),AP193),0)","v":0},0,0,0,1874307.8008915901,1870027.8008915901,1879130.25577103,1879130.25577103,260147.568300577,260147.568300577,261413.849743731,261413.849743731,{"$f":"IF(A194=\"\",\"\",AL194-ROUND(AL194*OFFSET(Input!$S$27,B194,0,1,1),2*FEE_rounding))","v":1879130.25577103},{"$f":"IF(A194=\"\",\"\",ROUND(AP194*(1-OFFSET(Input!$T$27,MIN(B194,10),0,1,1)),2*FEE_rounding))","v":261413.849743731},7640544.1055147611,0,0,0,5500000,7374307.8008915903,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A194=1,PMF_1st=0),0,ROUND(IF(A194=1,AI194,AL193)*OFFSET(Input!$O$27,IF(A194=121,-1,0)+MIN(B194,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A194=1,PMF_1st=0),0,IF(SUM($K$5:$L194)-$AU193>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B193,B194),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C194-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[191,16,11,null,55,{"$f":"IF(A195=\"\",\"\",IF(A195=1,Age_Full_Month,IF(F194=11,0,F194+1)))","v":10},55,0,{"$f":"IF(A195=\"\",\"\",IF(AND(F195=11,G195=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H195-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C195-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B195,99),0,1,1)*K195,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E195,0,1,1)*L195,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*M195,FEE_rounding)","v":0},0,0,{"$f":"IF(C195>=1,ROUND(K195*OFFSET(Input!$U$27,B195,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B195=1,0,IF($C195>=1,ROUND(OFFSET(Input!$X$27,B195,0,1,1)*AL194,AV_rounding),0))","v":0},{"$f":"IF(B195=1,0,IF(C195=1,ROUND(OFFSET(Input!$W$27,B195,0,1,1)*AVERAGE($AI$5,$AL$5:$AL193),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),OFFSET(Input!$G$27,B195,0,1,1)-AE195,0)","v":0},{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),MIN(OFFSET(Input!$G$27,B195,0,1,1),AP194),0)","v":0},0,0,0,1879130.25577103,1874850.25577103,1883976.18419344,1883976.18419344,261413.849743731,261413.849743731,262686.29487584002,262686.29487584002,{"$f":"IF(A195=\"\",\"\",AL195-ROUND(AL195*OFFSET(Input!$S$27,B195,0,1,1),2*FEE_rounding))","v":1883976.18419344},{"$f":"IF(A195=\"\",\"\",ROUND(AP195*(1-OFFSET(Input!$T$27,MIN(B195,10),0,1,1)),2*FEE_rounding))","v":262686.29487584002},7646662.4790692795,0,0,0,5500000,7379130.2557710297,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A195=1,PMF_1st=0),0,ROUND(IF(A195=1,AI195,AL194)*OFFSET(Input!$O$27,IF(A195=121,-1,0)+MIN(B195,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A195=1,PMF_1st=0),0,IF(SUM($K$5:$L195)-$AU194>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B194,B195),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C195-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[192,16,12,null,55,{"$f":"IF(A196=\"\",\"\",IF(A196=1,Age_Full_Month,IF(F195=11,0,F195+1)))","v":11},55,0,{"$f":"IF(A196=\"\",\"\",IF(AND(F196=11,G196=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H196-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C196-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B196,99),0,1,1)*K196,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E196,0,1,1)*L196,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*M196,FEE_rounding)","v":0},0,0,{"$f":"IF(C196>=1,ROUND(K196*OFFSET(Input!$U$27,B196,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B196=1,0,IF($C196>=1,ROUND(OFFSET(Input!$X$27,B196,0,1,1)*AL195,AV_rounding),0))","v":0},{"$f":"IF(B196=1,0,IF(C196=1,ROUND(OFFSET(Input!$W$27,B196,0,1,1)*AVERAGE($AI$5,$AL$5:$AL194),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),OFFSET(Input!$G$27,B196,0,1,1)-AE196,0)","v":0},{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),MIN(OFFSET(Input!$G$27,B196,0,1,1),AP195),0)","v":0},0,0,0,1883976.18419344,1879696.18419344,1888845.70041748,1888845.70041748,262686.29487584002,262686.29487584002,263964.933698971,263964.933698971,{"$f":"IF(A196=\"\",\"\",AL196-ROUND(AL196*OFFSET(Input!$S$27,B196,0,1,1),2*FEE_rounding))","v":1888845.70041748},{"$f":"IF(A196=\"\",\"\",ROUND(AP196*(1-OFFSET(Input!$T$27,MIN(B196,10),0,1,1)),2*FEE_rounding))","v":263964.933698971},7652810.6341164503,0,0,0,5500000,7383976.1841934398,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A196=1,PMF_1st=0),0,ROUND(IF(A196=1,AI196,AL195)*OFFSET(Input!$O$27,IF(A196=121,-1,0)+MIN(B196,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A196=1,PMF_1st=0),0,IF(SUM($K$5:$L196)-$AU195>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B195,B196),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C196-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[193,17,1,null,{"$f":"IF($A197=\"\",\"\",Age_Insured+B197-1)","v":56},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Month,IF(F196=11,0,F196+1)))","v":0},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Year,IF(F196=11,G196+1,G196)))","v":56},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),DAY(EOMONTH((SignYY+INT(A197/12)+1911)&\"/\"&(IF(MOD(SignMM+A197-1,12)=0,12,MOD(SignMM+A197-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H197-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B197-1>=BPP,\"\",IF(AS196>0,1,0))","v":1},{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,IF(($BJ197+$AL196+$AP196+$AW197)/($BJ197+$AL196+$AP196)>$BK197,VLOOKUP($B197,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K197=0,0,IF(MOD(C197-1,12/Prem_Freq)=0,VLOOKUP(B197,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C197=1,VLOOKUP(B197,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C197-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B197,99),0,1,1)*K197,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E197,0,1,1)*L197,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*M197,FEE_rounding)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,K197-N197))","v":100000},{"$f":"IF(A198=\"\",\"\",IF(K197=\"*****\",\"*****\",L197-O197+M197-P197))","v":9700},{"$f":"IF(C197>=1,ROUND(K197*OFFSET(Input!$U$27,B197,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B197=1,0,IF($C197>=1,ROUND(OFFSET(Input!$X$27,B197,0,1,1)*AL196,AV_rounding),0))","v":0},{"$f":"IF(B197=1,0,IF(C197=1,ROUND(OFFSET(Input!$W$27,B197,0,1,1)*AVERAGE($AI$5,$AL$5:$AL195),AV_rounding),0))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,BA197,AI197))","v":4565},{"$f":"IF(E197=\"\",\"\",IF(SUM(AI197,-V197)>BB197,BB197,SUM(AI197,-V197)))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,0,BA197-AI197))","v":0},109700,100,{"$f":"IF(E197=\" \",\" \",IF(Z197<BI196+BC197+BE197+BD197*0+BF197,BI196+BC197+BE197+BD197*0+BF197-BI196-Z197,0))","v":0},0,0,{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),OFFSET(Input!$G$27,B197,0,1,1)-AE197,0)","v":0},{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),MIN(OFFSET(Input!$G$27,B197,0,1,1),AP196),0)","v":0},{"$f":"IF(A198=\"\",\"\",AF196+AD197+AE197)","v":0},0,0,{"$f":"IF(A197=\"\",\"\",AL196+Q197+R197*0+IF(A197=1,0,SUM(S197:U197)))","v":1988845.70041748},{"$f":"IF(A197=\"\",\"\",AI197-V197-W197-Z197-AD197)","v":1984180.70041748},{"$f":"ROUND((AJ197-AB197)*(1+IRR_2)^(1/12)+IF(A197=1,S197,0),AV_rounding)","v":1993838.80030754},{"$f":"ROUND(AK197-AG197,AV_rounding)","v":1993838.80030754},273664.933698971,273664.933698971,{"$f":"ROUND((AN197-AC197)*(1+IRR_2)^(1/12),AV_rounding)","v":274997.01160171197},{"$f":"ROUND(AO197-AH197,AV_rounding)","v":274997.01160171197},{"$f":"IF(A197=\"\",\"\",AL197-ROUND(AL197*OFFSET(Input!$S$27,B197,0,1,1),2*FEE_rounding))","v":1993838.80030754},{"$f":"IF(A197=\"\",\"\",ROUND(AP197*(1-OFFSET(Input!$T$27,MIN(B197,10),0,1,1)),2*FEE_rounding))","v":274997.01160171197},7768835.8119092518,0,{"$f":"IF(A198=\"\",\"\",AU196+AD197+AE197)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,Q197+R197))","v":109700},5500000,7488845.7004174795,{"$f":"IF(A197=1,K197,MAX(AY196+K197-AD196-AE196,0))","v":1700000},{"$f":"IF(A197=\"\",\"\",AW197)","v":5500000},{"$f":"ROUND(ROUND(AZ197/100000*VLOOKUP(Age_Insured+B197-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I197>0,I197/H197,1),2*FEE_rounding)*IF(G198>14,1,0)*IF(AND(I197=0,H197>0),0,1)","v":4565},0,null,null,{"$f":"IF(AND(A197=1,PMF_1st=0),0,ROUND(IF(A197=1,AI197,AL196)*OFFSET(Input!$O$27,IF(A197=121,-1,0)+MIN(B197,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A197=1,PMF_1st=0),0,IF(SUM($K$5:$L197)-$AU196>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B196,B197),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[{"$f":"A197+1","v":194},{"$f":"IF($A198=\"\",\"\",INT((A198-1)/12)+1)","v":17},{"$f":"IF($A198=\"\",\"\",MOD((A198-1),12)+1)","v":2},null,56,{"$f":"IF(A198=\"\",\"\",IF(A198=1,Age_Full_Month,IF(F197=11,0,F197+1)))","v":1},56,0,{"$f":"IF(A198=\"\",\"\",IF(AND(F198=11,G198=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H198-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C198-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B198,99),0,1,1)*K198,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E198,0,1,1)*L198,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*M198,FEE_rounding)","v":0},0,0,{"$f":"IF(C198>=1,ROUND(K198*OFFSET(Input!$U$27,B198,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B198=1,0,IF($C198>=1,ROUND(OFFSET(Input!$X$27,B198,0,1,1)*AL197,AV_rounding),0))","v":0},{"$f":"IF(B198=1,0,IF(C198=1,ROUND(OFFSET(Input!$W$27,B198,0,1,1)*AVERAGE($AI$5,$AL$5:$AL196),AV_rounding),0))","v":0},4565,0,0,{"$f":"Q198+R198","v":0},{"$f":"IF(E198=\" \",\" \",IF(AI198+AM198-V198>BI197+BC198+BD198+BF198+BE198,BI197+BC198+BD198+BF198+BE198,MAX(AI198+AM198-V198,0)))","v":100},0,{"$f":"BG198","v":0},0,{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),OFFSET(Input!$G$27,B198,0,1,1)-AE198,0)","v":0},{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),MIN(OFFSET(Input!$G$27,B198,0,1,1),AP197),0)","v":0},0,0,0,1993838.80030754,1989173.80030754,1998856.2043637901,1998856.2043637901,{"$f":"R198+AO197","v":274997.01160171197},{"$f":"AM198-X198-AA198-AE198","v":274997.01160171197},276335.57346100197,276335.57346100197,{"$f":"IF(A198=\"\",\"\",AL198-ROUND(AL198*OFFSET(Input!$S$27,B198,0,1,1),2*FEE_rounding))","v":1998856.2043637901},{"$f":"IF(A198=\"\",\"\",ROUND(AP198*(1-OFFSET(Input!$T$27,MIN(B198,10),0,1,1)),2*FEE_rounding))","v":276335.57346100197},{"$f":"AW198+AL198+AP198","v":7775191.7778247921},0,0,0,{"$f":"AW197","v":5500000},{"$f":"AW198+AI198","v":7493838.8003075402},1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A198=1,PMF_1st=0),0,ROUND(IF(A198=1,AI198,AL197)*OFFSET(Input!$O$27,IF(A198=121,-1,0)+MIN(B198,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A198=1,PMF_1st=0),0,IF(SUM($K$5:$L198)-$AU197>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B197,B198),21),0,1,1)))","v":100},null,null,{"$f":"BI197+BC198+BD198+BE198+BF198-Z198-AA198","v":0},{"$f":"IF(MOD($C198-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E198<=30,1.9,IF($E198<=40,1.6,IF($E198<=50,1.4,IF($E198<=60,1.2,IF($E198<=70,1.1,IF($E198<=90,1.02,1))))))","v":1.2}]
[195,17,3,null,56,{"$f":"IF(A199=\"\",\"\",IF(A199=1,Age_Full_Month,IF(F198=11,0,F198+1)))","v":2},56,0,{"$f":"IF(A199=\"\",\"\",IF(AND(F199=11,G199=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H199-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C199-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B199,99),0,1,1)*K199,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E199,0,1,1)*L199,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*M199,FEE_rounding)","v":0},0,0,{"$f":"IF(C199>=1,ROUND(K199*OFFSET(Input!$U$27,B199,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B199=1,0,IF($C199>=1,ROUND(OFFSET(Input!$X$27,B199,0,1,1)*AL198,AV_rounding),0))","v":0},{"$f":"IF(B199=1,0,IF(C199=1,ROUND(OFFSET(Input!$W$27,B199,0,1,1)*AVERAGE($AI$5,$AL$5:$AL197),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),OFFSET(Input!$G$27,B199,0,1,1)-AE199,0)","v":0},{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),MIN(OFFSET(Input!$G$27,B199,0,1,1),AP198),0)","v":0},0,0,0,1998856.2043637901,1994191.2043637901,2003898.03088799,2003898.03088799,276335.57346100197,276335.57346100197,277680.65083782602,277680.65083782602,{"$f":"IF(A199=\"\",\"\",AL199-ROUND(AL199*OFFSET(Input!$S$27,B199,0,1,1),2*FEE_rounding))","v":2003898.03088799},{"$f":"IF(A199=\"\",\"\",ROUND(AP199*(1-OFFSET(Input!$T$27,MIN(B199,10),0,1,1)),2*FEE_rounding))","v":277680.65083782602},7781578.6817258159,0,0,0,5500000,7498856.2043637903,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A199=1,PMF_1st=0),0,ROUND(IF(A199=1,AI199,AL198)*OFFSET(Input!$O$27,IF(A199=121,-1,0)+MIN(B199,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A199=1,PMF_1st=0),0,IF(SUM($K$5:$L199)-$AU198>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B198,B199),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C199-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[196,17,4,null,56,{"$f":"IF(A200=\"\",\"\",IF(A200=1,Age_Full_Month,IF(F199=11,0,F199+1)))","v":3},56,0,{"$f":"IF(A200=\"\",\"\",IF(AND(F200=11,G200=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H200-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C200-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B200,99),0,1,1)*K200,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E200,0,1,1)*L200,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*M200,FEE_rounding)","v":0},0,0,{"$f":"IF(C200>=1,ROUND(K200*OFFSET(Input!$U$27,B200,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B200=1,0,IF($C200>=1,ROUND(OFFSET(Input!$X$27,B200,0,1,1)*AL199,AV_rounding),0))","v":0},{"$f":"IF(B200=1,0,IF(C200=1,ROUND(OFFSET(Input!$W$27,B200,0,1,1)*AVERAGE($AI$5,$AL$5:$AL198),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),OFFSET(Input!$G$27,B200,0,1,1)-AE200,0)","v":0},{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),MIN(OFFSET(Input!$G$27,B200,0,1,1),AP199),0)","v":0},0,0,0,2003898.03088799,1999233.03088799,2008964.3987577399,2008964.3987577399,277680.65083782602,277680.65083782602,279032.27544679597,279032.27544679597,{"$f":"IF(A200=\"\",\"\",AL200-ROUND(AL200*OFFSET(Input!$S$27,B200,0,1,1),2*FEE_rounding))","v":2008964.3987577399},{"$f":"IF(A200=\"\",\"\",ROUND(AP200*(1-OFFSET(Input!$T$27,MIN(B200,10),0,1,1)),2*FEE_rounding))","v":279032.27544679597},7787996.6742045358,0,0,0,5500000,7503898.0308879903,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A200=1,PMF_1st=0),0,ROUND(IF(A200=1,AI200,AL199)*OFFSET(Input!$O$27,IF(A200=121,-1,0)+MIN(B200,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A200=1,PMF_1st=0),0,IF(SUM($K$5:$L200)-$AU199>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B199,B200),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C200-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[197,17,5,null,56,{"$f":"IF(A201=\"\",\"\",IF(A201=1,Age_Full_Month,IF(F200=11,0,F200+1)))","v":4},56,0,{"$f":"IF(A201=\"\",\"\",IF(AND(F201=11,G201=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H201-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C201-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B201,99),0,1,1)*K201,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E201,0,1,1)*L201,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*M201,FEE_rounding)","v":0},0,0,{"$f":"IF(C201>=1,ROUND(K201*OFFSET(Input!$U$27,B201,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B201=1,0,IF($C201>=1,ROUND(OFFSET(Input!$X$27,B201,0,1,1)*AL200,AV_rounding),0))","v":0},{"$f":"IF(B201=1,0,IF(C201=1,ROUND(OFFSET(Input!$W$27,B201,0,1,1)*AVERAGE($AI$5,$AL$5:$AL199),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),OFFSET(Input!$G$27,B201,0,1,1)-AE201,0)","v":0},{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),MIN(OFFSET(Input!$G$27,B201,0,1,1),AP200),0)","v":0},0,0,0,2008964.3987577399,2004299.3987577399,2014055.42742928,2014055.42742928,279032.27544679597,279032.27544679597,280390.47915689601,280390.47915689601,{"$f":"IF(A201=\"\",\"\",AL201-ROUND(AL201*OFFSET(Input!$S$27,B201,0,1,1),2*FEE_rounding))","v":2014055.42742928},{"$f":"IF(A201=\"\",\"\",ROUND(AP201*(1-OFFSET(Input!$T$27,MIN(B201,10),0,1,1)),2*FEE_rounding))","v":280390.47915689601},7794445.9065861758,0,0,0,5500000,7508964.3987577399,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A201=1,PMF_1st=0),0,ROUND(IF(A201=1,AI201,AL200)*OFFSET(Input!$O$27,IF(A201=121,-1,0)+MIN(B201,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A201=1,PMF_1st=0),0,IF(SUM($K$5:$L201)-$AU200>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B200,B201),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C201-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[198,17,6,null,56,{"$f":"IF(A202=\"\",\"\",IF(A202=1,Age_Full_Month,IF(F201=11,0,F201+1)))","v":5},56,0,{"$f":"IF(A202=\"\",\"\",IF(AND(F202=11,G202=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H202-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C202-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B202,99),0,1,1)*K202,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E202,0,1,1)*L202,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*M202,FEE_rounding)","v":0},0,0,{"$f":"IF(C202>=1,ROUND(K202*OFFSET(Input!$U$27,B202,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B202=1,0,IF($C202>=1,ROUND(OFFSET(Input!$X$27,B202,0,1,1)*AL201,AV_rounding),0))","v":0},{"$f":"IF(B202=1,0,IF(C202=1,ROUND(OFFSET(Input!$W$27,B202,0,1,1)*AVERAGE($AI$5,$AL$5:$AL200),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),OFFSET(Input!$G$27,B202,0,1,1)-AE202,0)","v":0},{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),MIN(OFFSET(Input!$G$27,B202,0,1,1),AP201),0)","v":0},0,0,0,2014055.42742928,2009390.42742928,2019171.2369403101,2019171.2369403101,280390.47915689601,280390.47915689601,281755.293992233,281755.293992233,{"$f":"IF(A202=\"\",\"\",AL202-ROUND(AL202*OFFSET(Input!$S$27,B202,0,1,1),2*FEE_rounding))","v":2019171.2369403101},{"$f":"IF(A202=\"\",\"\",ROUND(AP202*(1-OFFSET(Input!$T$27,MIN(B202,10),0,1,1)),2*FEE_rounding))","v":281755.293992233},7800926.5309325438,0,0,0,5500000,7514055.4274292802,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A202=1,PMF_1st=0),0,ROUND(IF(A202=1,AI202,AL201)*OFFSET(Input!$O$27,IF(A202=121,-1,0)+MIN(B202,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A202=1,PMF_1st=0),0,IF(SUM($K$5:$L202)-$AU201>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B201,B202),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C202-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[199,17,7,null,56,{"$f":"IF(A203=\"\",\"\",IF(A203=1,Age_Full_Month,IF(F202=11,0,F202+1)))","v":6},56,0,{"$f":"IF(A203=\"\",\"\",IF(AND(F203=11,G203=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H203-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C203-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B203,99),0,1,1)*K203,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E203,0,1,1)*L203,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*M203,FEE_rounding)","v":0},0,0,{"$f":"IF(C203>=1,ROUND(K203*OFFSET(Input!$U$27,B203,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B203=1,0,IF($C203>=1,ROUND(OFFSET(Input!$X$27,B203,0,1,1)*AL202,AV_rounding),0))","v":0},{"$f":"IF(B203=1,0,IF(C203=1,ROUND(OFFSET(Input!$W$27,B203,0,1,1)*AVERAGE($AI$5,$AL$5:$AL201),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),OFFSET(Input!$G$27,B203,0,1,1)-AE203,0)","v":0},{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),MIN(OFFSET(Input!$G$27,B203,0,1,1),AP202),0)","v":0},0,0,0,2019171.2369403101,2014506.2369403101,2024311.9479128199,2024311.9479128199,281755.293992233,281755.293992233,283126.75213279302,283126.75213279302,{"$f":"IF(A203=\"\",\"\",AL203-ROUND(AL203*OFFSET(Input!$S$27,B203,0,1,1),2*FEE_rounding))","v":2024311.9479128199},{"$f":"IF(A203=\"\",\"\",ROUND(AP203*(1-OFFSET(Input!$T$27,MIN(B203,10),0,1,1)),2*FEE_rounding))","v":283126.75213279302},7807438.7000456126,0,0,0,5500000,7519171.2369403103,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A203=1,PMF_1st=0),0,ROUND(IF(A203=1,AI203,AL202)*OFFSET(Input!$O$27,IF(A203=121,-1,0)+MIN(B203,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A203=1,PMF_1st=0),0,IF(SUM($K$5:$L203)-$AU202>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B202,B203),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C203-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[200,17,8,null,56,{"$f":"IF(A204=\"\",\"\",IF(A204=1,Age_Full_Month,IF(F203=11,0,F203+1)))","v":7},56,0,{"$f":"IF(A204=\"\",\"\",IF(AND(F204=11,G204=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H204-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C204-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B204,99),0,1,1)*K204,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E204,0,1,1)*L204,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*M204,FEE_rounding)","v":0},0,0,{"$f":"IF(C204>=1,ROUND(K204*OFFSET(Input!$U$27,B204,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B204=1,0,IF($C204>=1,ROUND(OFFSET(Input!$X$27,B204,0,1,1)*AL203,AV_rounding),0))","v":0},{"$f":"IF(B204=1,0,IF(C204=1,ROUND(OFFSET(Input!$W$27,B204,0,1,1)*AVERAGE($AI$5,$AL$5:$AL202),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),OFFSET(Input!$G$27,B204,0,1,1)-AE204,0)","v":0},{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),MIN(OFFSET(Input!$G$27,B204,0,1,1),AP203),0)","v":0},0,0,0,2024311.9479128199,2019646.9479128199,2029477.6815559301,2029477.6815559301,283126.75213279302,283126.75213279302,284504.88591520098,284504.88591520098,{"$f":"IF(A204=\"\",\"\",AL204-ROUND(AL204*OFFSET(Input!$S$27,B204,0,1,1),2*FEE_rounding))","v":2029477.6815559301},{"$f":"IF(A204=\"\",\"\",ROUND(AP204*(1-OFFSET(Input!$T$27,MIN(B204,10),0,1,1)),2*FEE_rounding))","v":284504.88591520098},7813982.5674711317,0,0,0,5500000,7524311.9479128197,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A204=1,PMF_1st=0),0,ROUND(IF(A204=1,AI204,AL203)*OFFSET(Input!$O$27,IF(A204=121,-1,0)+MIN(B204,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A204=1,PMF_1st=0),0,IF(SUM($K$5:$L204)-$AU203>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B203,B204),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C204-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[201,17,9,null,56,{"$f":"IF(A205=\"\",\"\",IF(A205=1,Age_Full_Month,IF(F204=11,0,F204+1)))","v":8},56,0,{"$f":"IF(A205=\"\",\"\",IF(AND(F205=11,G205=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H205-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C205-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B205,99),0,1,1)*K205,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E205,0,1,1)*L205,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*M205,FEE_rounding)","v":0},0,0,{"$f":"IF(C205>=1,ROUND(K205*OFFSET(Input!$U$27,B205,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B205=1,0,IF($C205>=1,ROUND(OFFSET(Input!$X$27,B205,0,1,1)*AL204,AV_rounding),0))","v":0},{"$f":"IF(B205=1,0,IF(C205=1,ROUND(OFFSET(Input!$W$27,B205,0,1,1)*AVERAGE($AI$5,$AL$5:$AL203),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),OFFSET(Input!$G$27,B205,0,1,1)-AE205,0)","v":0},{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),MIN(OFFSET(Input!$G$27,B205,0,1,1),AP204),0)","v":0},0,0,0,2029477.6815559301,2024812.6815559301,2034668.55966875,2034668.55966875,284504.88591520098,284504.88591520098,285889.72783347999,285889.72783347999,{"$f":"IF(A205=\"\",\"\",AL205-ROUND(AL205*OFFSET(Input!$S$27,B205,0,1,1),2*FEE_rounding))","v":2034668.55966875},{"$f":"IF(A205=\"\",\"\",ROUND(AP205*(1-OFFSET(Input!$T$27,MIN(B205,10),0,1,1)),2*FEE_rounding))","v":285889.72783347999},7820558.2875022292,0,0,0,5500000,7529477.6815559305,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A205=1,PMF_1st=0),0,ROUND(IF(A205=1,AI205,AL204)*OFFSET(Input!$O$27,IF(A205=121,-1,0)+MIN(B205,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A205=1,PMF_1st=0),0,IF(SUM($K$5:$L205)-$AU204>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B204,B205),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C205-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[202,17,10,null,56,{"$f":"IF(A206=\"\",\"\",IF(A206=1,Age_Full_Month,IF(F205=11,0,F205+1)))","v":9},56,0,{"$f":"IF(A206=\"\",\"\",IF(AND(F206=11,G206=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H206-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C206-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B206,99),0,1,1)*K206,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E206,0,1,1)*L206,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*M206,FEE_rounding)","v":0},0,0,{"$f":"IF(C206>=1,ROUND(K206*OFFSET(Input!$U$27,B206,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B206=1,0,IF($C206>=1,ROUND(OFFSET(Input!$X$27,B206,0,1,1)*AL205,AV_rounding),0))","v":0},{"$f":"IF(B206=1,0,IF(C206=1,ROUND(OFFSET(Input!$W$27,B206,0,1,1)*AVERAGE($AI$5,$AL$5:$AL204),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),OFFSET(Input!$G$27,B206,0,1,1)-AE206,0)","v":0},{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),MIN(OFFSET(Input!$G$27,B206,0,1,1),AP205),0)","v":0},0,0,0,2034668.55966875,2030003.55966875,2039884.70464326,2039884.70464326,285889.72783347999,285889.72783347999,287281.31053982198,287281.31053982198,{"$f":"IF(A206=\"\",\"\",AL206-ROUND(AL206*OFFSET(Input!$S$27,B206,0,1,1),2*FEE_rounding))","v":2039884.70464326},{"$f":"IF(A206=\"\",\"\",ROUND(AP206*(1-OFFSET(Input!$T$27,MIN(B206,10),0,1,1)),2*FEE_rounding))","v":287281.31053982198},7827166.0151830819,0,0,0,5500000,7534668.5596687496,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A206=1,PMF_1st=0),0,ROUND(IF(A206=1,AI206,AL205)*OFFSET(Input!$O$27,IF(A206=121,-1,0)+MIN(B206,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A206=1,PMF_1st=0),0,IF(SUM($K$5:$L206)-$AU205>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B205,B206),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C206-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[203,17,11,null,56,{"$f":"IF(A207=\"\",\"\",IF(A207=1,Age_Full_Month,IF(F206=11,0,F206+1)))","v":10},56,0,{"$f":"IF(A207=\"\",\"\",IF(AND(F207=11,G207=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H207-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C207-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B207,99),0,1,1)*K207,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E207,0,1,1)*L207,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*M207,FEE_rounding)","v":0},0,0,{"$f":"IF(C207>=1,ROUND(K207*OFFSET(Input!$U$27,B207,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B207=1,0,IF($C207>=1,ROUND(OFFSET(Input!$X$27,B207,0,1,1)*AL206,AV_rounding),0))","v":0},{"$f":"IF(B207=1,0,IF(C207=1,ROUND(OFFSET(Input!$W$27,B207,0,1,1)*AVERAGE($AI$5,$AL$5:$AL205),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),OFFSET(Input!$G$27,B207,0,1,1)-AE207,0)","v":0},{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),MIN(OFFSET(Input!$G$27,B207,0,1,1),AP206),0)","v":0},0,0,0,2039884.70464326,2035219.70464326,2045126.2394671901,2045126.2394671901,287281.31053982198,287281.31053982198,288679.66684535297,288679.66684535297,{"$f":"IF(A207=\"\",\"\",AL207-ROUND(AL207*OFFSET(Input!$S$27,B207,0,1,1),2*FEE_rounding))","v":2045126.2394671901},{"$f":"IF(A207=\"\",\"\",ROUND(AP207*(1-OFFSET(Input!$T$27,MIN(B207,10),0,1,1)),2*FEE_rounding))","v":288679.66684535297},7833805.9063125439,0,0,0,5500000,7539884.7046432598,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A207=1,PMF_1st=0),0,ROUND(IF(A207=1,AI207,AL206)*OFFSET(Input!$O$27,IF(A207=121,-1,0)+MIN(B207,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A207=1,PMF_1st=0),0,IF(SUM($K$5:$L207)-$AU206>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B206,B207),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C207-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[204,17,12,null,56,{"$f":"IF(A208=\"\",\"\",IF(A208=1,Age_Full_Month,IF(F207=11,0,F207+1)))","v":11},56,0,{"$f":"IF(A208=\"\",\"\",IF(AND(F208=11,G208=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H208-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C208-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B208,99),0,1,1)*K208,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E208,0,1,1)*L208,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*M208,FEE_rounding)","v":0},0,0,{"$f":"IF(C208>=1,ROUND(K208*OFFSET(Input!$U$27,B208,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B208=1,0,IF($C208>=1,ROUND(OFFSET(Input!$X$27,B208,0,1,1)*AL207,AV_rounding),0))","v":0},{"$f":"IF(B208=1,0,IF(C208=1,ROUND(OFFSET(Input!$W$27,B208,0,1,1)*AVERAGE($AI$5,$AL$5:$AL206),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),OFFSET(Input!$G$27,B208,0,1,1)-AE208,0)","v":0},{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),MIN(OFFSET(Input!$G$27,B208,0,1,1),AP207),0)","v":0},0,0,0,2045126.2394671901,2040461.2394671901,2050393.2877269201,2050393.2877269201,288679.66684535297,288679.66684535297,290084.82972090901,290084.82972090901,{"$f":"IF(A208=\"\",\"\",AL208-ROUND(AL208*OFFSET(Input!$S$27,B208,0,1,1),2*FEE_rounding))","v":2050393.2877269201},{"$f":"IF(A208=\"\",\"\",ROUND(AP208*(1-OFFSET(Input!$T$27,MIN(B208,10),0,1,1)),2*FEE_rounding))","v":290084.82972090901},7840478.1174478289,0,0,0,5500000,7545126.2394671906,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A208=1,PMF_1st=0),0,ROUND(IF(A208=1,AI208,AL207)*OFFSET(Input!$O$27,IF(A208=121,-1,0)+MIN(B208,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A208=1,PMF_1st=0),0,IF(SUM($K$5:$L208)-$AU207>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B207,B208),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C208-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[205,18,1,null,57,{"$f":"IF(A209=\"\",\"\",IF(A209=1,Age_Full_Month,IF(F208=11,0,F208+1)))","v":0},57,0,{"$f":"IF(A209=\"\",\"\",IF(AND(F209=11,G209=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H209-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C209-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B209,99),0,1,1)*K209,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E209,0,1,1)*L209,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*M209,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C209>=1,ROUND(K209*OFFSET(Input!$U$27,B209,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B209=1,0,IF($C209>=1,ROUND(OFFSET(Input!$X$27,B209,0,1,1)*AL208,AV_rounding),0))","v":0},{"$f":"IF(B209=1,0,IF(C209=1,ROUND(OFFSET(Input!$W$27,B209,0,1,1)*AVERAGE($AI$5,$AL$5:$AL207),AV_rounding),0))","v":0},4950,0,0,109700,100,0,0,0,{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),OFFSET(Input!$G$27,B209,0,1,1)-AE209,0)","v":0},{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),MIN(OFFSET(Input!$G$27,B209,0,1,1),AP208),0)","v":0},0,0,0,2150393.2877269201,2145343.2877269201,2155785.8546599499,2155785.8546599499,299784.82972090901,299784.82972090901,301244.04753829801,301244.04753829801,{"$f":"IF(A209=\"\",\"\",AL209-ROUND(AL209*OFFSET(Input!$S$27,B209,0,1,1),2*FEE_rounding))","v":2155785.8546599499},{"$f":"IF(A209=\"\",\"\",ROUND(AP209*(1-OFFSET(Input!$T$27,MIN(B209,10),0,1,1)),2*FEE_rounding))","v":301244.04753829801},7957029.9021982485,0,0,109700,5500000,7650393.2877269201,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A209=1,PMF_1st=0),0,ROUND(IF(A209=1,AI209,AL208)*OFFSET(Input!$O$27,IF(A209=121,-1,0)+MIN(B209,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A209=1,PMF_1st=0),0,IF(SUM($K$5:$L209)-$AU208>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B208,B209),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C209-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[206,18,2,null,57,{"$f":"IF(A210=\"\",\"\",IF(A210=1,Age_Full_Month,IF(F209=11,0,F209+1)))","v":1},57,0,{"$f":"IF(A210=\"\",\"\",IF(AND(F210=11,G210=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H210-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C210-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B210,99),0,1,1)*K210,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E210,0,1,1)*L210,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*M210,FEE_rounding)","v":0},0,0,{"$f":"IF(C210>=1,ROUND(K210*OFFSET(Input!$U$27,B210,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B210=1,0,IF($C210>=1,ROUND(OFFSET(Input!$X$27,B210,0,1,1)*AL209,AV_rounding),0))","v":0},{"$f":"IF(B210=1,0,IF(C210=1,ROUND(OFFSET(Input!$W$27,B210,0,1,1)*AVERAGE($AI$5,$AL$5:$AL208),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),OFFSET(Input!$G$27,B210,0,1,1)-AE210,0)","v":0},{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),MIN(OFFSET(Input!$G$27,B210,0,1,1),AP209),0)","v":0},0,0,0,2155785.8546599499,2150735.8546599499,2161204.6701851999,2161204.6701851999,301244.04753829801,301244.04753829801,302710.368172199,302710.368172199,{"$f":"IF(A210=\"\",\"\",AL210-ROUND(AL210*OFFSET(Input!$S$27,B210,0,1,1),2*FEE_rounding))","v":2161204.6701851999},{"$f":"IF(A210=\"\",\"\",ROUND(AP210*(1-OFFSET(Input!$T$27,MIN(B210,10),0,1,1)),2*FEE_rounding))","v":302710.368172199},7963915.0383573994,0,0,0,5500000,7655785.8546599504,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A210=1,PMF_1st=0),0,ROUND(IF(A210=1,AI210,AL209)*OFFSET(Input!$O$27,IF(A210=121,-1,0)+MIN(B210,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A210=1,PMF_1st=0),0,IF(SUM($K$5:$L210)-$AU209>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B209,B210),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C210-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[207,18,3,null,57,{"$f":"IF(A211=\"\",\"\",IF(A211=1,Age_Full_Month,IF(F210=11,0,F210+1)))","v":2},57,0,{"$f":"IF(A211=\"\",\"\",IF(AND(F211=11,G211=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H211-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C211-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B211,99),0,1,1)*K211,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E211,0,1,1)*L211,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*M211,FEE_rounding)","v":0},0,0,{"$f":"IF(C211>=1,ROUND(K211*OFFSET(Input!$U$27,B211,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B211=1,0,IF($C211>=1,ROUND(OFFSET(Input!$X$27,B211,0,1,1)*AL210,AV_rounding),0))","v":0},{"$f":"IF(B211=1,0,IF(C211=1,ROUND(OFFSET(Input!$W$27,B211,0,1,1)*AVERAGE($AI$5,$AL$5:$AL209),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),OFFSET(Input!$G$27,B211,0,1,1)-AE211,0)","v":0},{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),MIN(OFFSET(Input!$G$27,B211,0,1,1),AP210),0)","v":0},0,0,0,2161204.6701851999,2156154.6701851999,2166649.8620690298,2166649.8620690298,302710.368172199,302710.368172199,304183.826195931,304183.826195931,{"$f":"IF(A211=\"\",\"\",AL211-ROUND(AL211*OFFSET(Input!$S$27,B211,0,1,1),2*FEE_rounding))","v":2166649.8620690298},{"$f":"IF(A211=\"\",\"\",ROUND(AP211*(1-OFFSET(Input!$T$27,MIN(B211,10),0,1,1)),2*FEE_rounding))","v":304183.826195931},7970833.6882649604,0,0,0,5500000,7661204.6701851999,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A211=1,PMF_1st=0),0,ROUND(IF(A211=1,AI211,AL210)*OFFSET(Input!$O$27,IF(A211=121,-1,0)+MIN(B211,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A211=1,PMF_1st=0),0,IF(SUM($K$5:$L211)-$AU210>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B210,B211),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C211-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[208,18,4,null,57,{"$f":"IF(A212=\"\",\"\",IF(A212=1,Age_Full_Month,IF(F211=11,0,F211+1)))","v":3},57,0,{"$f":"IF(A212=\"\",\"\",IF(AND(F212=11,G212=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H212-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C212-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B212,99),0,1,1)*K212,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E212,0,1,1)*L212,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*M212,FEE_rounding)","v":0},0,0,{"$f":"IF(C212>=1,ROUND(K212*OFFSET(Input!$U$27,B212,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B212=1,0,IF($C212>=1,ROUND(OFFSET(Input!$X$27,B212,0,1,1)*AL211,AV_rounding),0))","v":0},{"$f":"IF(B212=1,0,IF(C212=1,ROUND(OFFSET(Input!$W$27,B212,0,1,1)*AVERAGE($AI$5,$AL$5:$AL210),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),OFFSET(Input!$G$27,B212,0,1,1)-AE212,0)","v":0},{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),MIN(OFFSET(Input!$G$27,B212,0,1,1),AP211),0)","v":0},0,0,0,2166649.8620690298,2161599.8620690298,2172121.5586996898,2172121.5586996898,304183.826195931,304183.826195931,305664.45635109901,305664.45635109901,{"$f":"IF(A212=\"\",\"\",AL212-ROUND(AL212*OFFSET(Input!$S$27,B212,0,1,1),2*FEE_rounding))","v":2172121.5586996898},{"$f":"IF(A212=\"\",\"\",ROUND(AP212*(1-OFFSET(Input!$T$27,MIN(B212,10),0,1,1)),2*FEE_rounding))","v":305664.45635109901},7977786.0150507884,0,0,0,5500000,7666649.8620690294,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A212=1,PMF_1st=0),0,ROUND(IF(A212=1,AI212,AL211)*OFFSET(Input!$O$27,IF(A212=121,-1,0)+MIN(B212,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A212=1,PMF_1st=0),0,IF(SUM($K$5:$L212)-$AU211>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B211,B212),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C212-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[209,18,5,null,57,{"$f":"IF(A213=\"\",\"\",IF(A213=1,Age_Full_Month,IF(F212=11,0,F212+1)))","v":4},57,0,{"$f":"IF(A213=\"\",\"\",IF(AND(F213=11,G213=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H213-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C213-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B213,99),0,1,1)*K213,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E213,0,1,1)*L213,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*M213,FEE_rounding)","v":0},0,0,{"$f":"IF(C213>=1,ROUND(K213*OFFSET(Input!$U$27,B213,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B213=1,0,IF($C213>=1,ROUND(OFFSET(Input!$X$27,B213,0,1,1)*AL212,AV_rounding),0))","v":0},{"$f":"IF(B213=1,0,IF(C213=1,ROUND(OFFSET(Input!$W$27,B213,0,1,1)*AVERAGE($AI$5,$AL$5:$AL211),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),OFFSET(Input!$G$27,B213,0,1,1)-AE213,0)","v":0},{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),MIN(OFFSET(Input!$G$27,B213,0,1,1),AP212),0)","v":0},0,0,0,2172121.5586996898,2167071.5586996898,2177619.8890903802,2177619.8890903802,305664.45635109901,305664.45635109901,307152.293548416,307152.293548416,{"$f":"IF(A213=\"\",\"\",AL213-ROUND(AL213*OFFSET(Input!$S$27,B213,0,1,1),2*FEE_rounding))","v":2177619.8890903802},{"$f":"IF(A213=\"\",\"\",ROUND(AP213*(1-OFFSET(Input!$T$27,MIN(B213,10),0,1,1)),2*FEE_rounding))","v":307152.293548416},7984772.182638796,0,0,0,5500000,7672121.5586996898,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A213=1,PMF_1st=0),0,ROUND(IF(A213=1,AI213,AL212)*OFFSET(Input!$O$27,IF(A213=121,-1,0)+MIN(B213,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A213=1,PMF_1st=0),0,IF(SUM($K$5:$L213)-$AU212>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B212,B213),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C213-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[210,18,6,null,57,{"$f":"IF(A214=\"\",\"\",IF(A214=1,Age_Full_Month,IF(F213=11,0,F213+1)))","v":5},57,0,{"$f":"IF(A214=\"\",\"\",IF(AND(F214=11,G214=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H214-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C214-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B214,99),0,1,1)*K214,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E214,0,1,1)*L214,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*M214,FEE_rounding)","v":0},0,0,{"$f":"IF(C214>=1,ROUND(K214*OFFSET(Input!$U$27,B214,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B214=1,0,IF($C214>=1,ROUND(OFFSET(Input!$X$27,B214,0,1,1)*AL213,AV_rounding),0))","v":0},{"$f":"IF(B214=1,0,IF(C214=1,ROUND(OFFSET(Input!$W$27,B214,0,1,1)*AVERAGE($AI$5,$AL$5:$AL212),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),OFFSET(Input!$G$27,B214,0,1,1)-AE214,0)","v":0},{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),MIN(OFFSET(Input!$G$27,B214,0,1,1),AP213),0)","v":0},0,0,0,2177619.8890903802,2172569.8890903802,2183144.9828822701,2183144.9828822701,307152.293548416,307152.293548416,308647.37286852399,308647.37286852399,{"$f":"IF(A214=\"\",\"\",AL214-ROUND(AL214*OFFSET(Input!$S$27,B214,0,1,1),2*FEE_rounding))","v":2183144.9828822701},{"$f":"IF(A214=\"\",\"\",ROUND(AP214*(1-OFFSET(Input!$T$27,MIN(B214,10),0,1,1)),2*FEE_rounding))","v":308647.37286852399},7991792.3557507945,0,0,0,5500000,7677619.8890903797,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A214=1,PMF_1st=0),0,ROUND(IF(A214=1,AI214,AL213)*OFFSET(Input!$O$27,IF(A214=121,-1,0)+MIN(B214,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A214=1,PMF_1st=0),0,IF(SUM($K$5:$L214)-$AU213>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B213,B214),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C214-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[211,18,7,null,57,{"$f":"IF(A215=\"\",\"\",IF(A215=1,Age_Full_Month,IF(F214=11,0,F214+1)))","v":6},57,0,{"$f":"IF(A215=\"\",\"\",IF(AND(F215=11,G215=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H215-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C215-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B215,99),0,1,1)*K215,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E215,0,1,1)*L215,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*M215,FEE_rounding)","v":0},0,0,{"$f":"IF(C215>=1,ROUND(K215*OFFSET(Input!$U$27,B215,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B215=1,0,IF($C215>=1,ROUND(OFFSET(Input!$X$27,B215,0,1,1)*AL214,AV_rounding),0))","v":0},{"$f":"IF(B215=1,0,IF(C215=1,ROUND(OFFSET(Input!$W$27,B215,0,1,1)*AVERAGE($AI$5,$AL$5:$AL213),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),OFFSET(Input!$G$27,B215,0,1,1)-AE215,0)","v":0},{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),MIN(OFFSET(Input!$G$27,B215,0,1,1),AP214),0)","v":0},0,0,0,2183144.9828822701,2178094.9828822701,2188696.9703475698,2188696.9703475698,308647.37286852399,308647.37286852399,310149.72956282197,310149.72956282197,{"$f":"IF(A215=\"\",\"\",AL215-ROUND(AL215*OFFSET(Input!$S$27,B215,0,1,1),2*FEE_rounding))","v":2188696.9703475698},{"$f":"IF(A215=\"\",\"\",ROUND(AP215*(1-OFFSET(Input!$T$27,MIN(B215,10),0,1,1)),2*FEE_rounding))","v":310149.72956282197},7998846.6999103921,0,0,0,5500000,7683144.9828822706,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A215=1,PMF_1st=0),0,ROUND(IF(A215=1,AI215,AL214)*OFFSET(Input!$O$27,IF(A215=121,-1,0)+MIN(B215,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A215=1,PMF_1st=0),0,IF(SUM($K$5:$L215)-$AU214>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B214,B215),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C215-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[212,18,8,null,57,{"$f":"IF(A216=\"\",\"\",IF(A216=1,Age_Full_Month,IF(F215=11,0,F215+1)))","v":7},57,0,{"$f":"IF(A216=\"\",\"\",IF(AND(F216=11,G216=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H216-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C216-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B216,99),0,1,1)*K216,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E216,0,1,1)*L216,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*M216,FEE_rounding)","v":0},0,0,{"$f":"IF(C216>=1,ROUND(K216*OFFSET(Input!$U$27,B216,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B216=1,0,IF($C216>=1,ROUND(OFFSET(Input!$X$27,B216,0,1,1)*AL215,AV_rounding),0))","v":0},{"$f":"IF(B216=1,0,IF(C216=1,ROUND(OFFSET(Input!$W$27,B216,0,1,1)*AVERAGE($AI$5,$AL$5:$AL214),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),OFFSET(Input!$G$27,B216,0,1,1)-AE216,0)","v":0},{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),MIN(OFFSET(Input!$G$27,B216,0,1,1),AP215),0)","v":0},0,0,0,2188696.9703475698,2183646.9703475698,2194275.98239259,2194275.98239259,310149.72956282197,310149.72956282197,311659.39905429602,311659.39905429602,{"$f":"IF(A216=\"\",\"\",AL216-ROUND(AL216*OFFSET(Input!$S$27,B216,0,1,1),2*FEE_rounding))","v":2194275.98239259},{"$f":"IF(A216=\"\",\"\",ROUND(AP216*(1-OFFSET(Input!$T$27,MIN(B216,10),0,1,1)),2*FEE_rounding))","v":311659.39905429602},8005935.3814468868,0,0,0,5500000,7688696.9703475703,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A216=1,PMF_1st=0),0,ROUND(IF(A216=1,AI216,AL215)*OFFSET(Input!$O$27,IF(A216=121,-1,0)+MIN(B216,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A216=1,PMF_1st=0),0,IF(SUM($K$5:$L216)-$AU215>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B215,B216),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C216-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[213,18,9,null,57,{"$f":"IF(A217=\"\",\"\",IF(A217=1,Age_Full_Month,IF(F216=11,0,F216+1)))","v":8},57,0,{"$f":"IF(A217=\"\",\"\",IF(AND(F217=11,G217=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H217-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C217-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B217,99),0,1,1)*K217,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E217,0,1,1)*L217,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*M217,FEE_rounding)","v":0},0,0,{"$f":"IF(C217>=1,ROUND(K217*OFFSET(Input!$U$27,B217,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B217=1,0,IF($C217>=1,ROUND(OFFSET(Input!$X$27,B217,0,1,1)*AL216,AV_rounding),0))","v":0},{"$f":"IF(B217=1,0,IF(C217=1,ROUND(OFFSET(Input!$W$27,B217,0,1,1)*AVERAGE($AI$5,$AL$5:$AL215),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),OFFSET(Input!$G$27,B217,0,1,1)-AE217,0)","v":0},{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),MIN(OFFSET(Input!$G$27,B217,0,1,1),AP216),0)","v":0},0,0,0,2194275.98239259,2189225.98239259,2199882.1505608498,2199882.1505608498,311659.39905429602,311659.39905429602,313176.416938357,313176.416938357,{"$f":"IF(A217=\"\",\"\",AL217-ROUND(AL217*OFFSET(Input!$S$27,B217,0,1,1),2*FEE_rounding))","v":2199882.1505608498},{"$f":"IF(A217=\"\",\"\",ROUND(AP217*(1-OFFSET(Input!$T$27,MIN(B217,10),0,1,1)),2*FEE_rounding))","v":313176.416938357},8013058.5674992073,0,0,0,5500000,7694275.9823925905,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A217=1,PMF_1st=0),0,ROUND(IF(A217=1,AI217,AL216)*OFFSET(Input!$O$27,IF(A217=121,-1,0)+MIN(B217,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A217=1,PMF_1st=0),0,IF(SUM($K$5:$L217)-$AU216>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B216,B217),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C217-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[214,18,10,null,57,{"$f":"IF(A218=\"\",\"\",IF(A218=1,Age_Full_Month,IF(F217=11,0,F217+1)))","v":9},57,0,{"$f":"IF(A218=\"\",\"\",IF(AND(F218=11,G218=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H218-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C218-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B218,99),0,1,1)*K218,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E218,0,1,1)*L218,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*M218,FEE_rounding)","v":0},0,0,{"$f":"IF(C218>=1,ROUND(K218*OFFSET(Input!$U$27,B218,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B218=1,0,IF($C218>=1,ROUND(OFFSET(Input!$X$27,B218,0,1,1)*AL217,AV_rounding),0))","v":0},{"$f":"IF(B218=1,0,IF(C218=1,ROUND(OFFSET(Input!$W$27,B218,0,1,1)*AVERAGE($AI$5,$AL$5:$AL216),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),OFFSET(Input!$G$27,B218,0,1,1)-AE218,0)","v":0},{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),MIN(OFFSET(Input!$G$27,B218,0,1,1),AP217),0)","v":0},0,0,0,2199882.1505608498,2194832.1505608498,2205515.6070361501,2205515.6070361501,313176.416938357,313176.416938357,314700.81898367702,314700.81898367702,{"$f":"IF(A218=\"\",\"\",AL218-ROUND(AL218*OFFSET(Input!$S$27,B218,0,1,1),2*FEE_rounding))","v":2205515.6070361501},{"$f":"IF(A218=\"\",\"\",ROUND(AP218*(1-OFFSET(Input!$T$27,MIN(B218,10),0,1,1)),2*FEE_rounding))","v":314700.81898367702},8020216.4260198269,0,0,0,5500000,7699882.1505608503,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A218=1,PMF_1st=0),0,ROUND(IF(A218=1,AI218,AL217)*OFFSET(Input!$O$27,IF(A218=121,-1,0)+MIN(B218,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A218=1,PMF_1st=0),0,IF(SUM($K$5:$L218)-$AU217>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B217,B218),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C218-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[215,18,11,null,57,{"$f":"IF(A219=\"\",\"\",IF(A219=1,Age_Full_Month,IF(F218=11,0,F218+1)))","v":10},57,0,{"$f":"IF(A219=\"\",\"\",IF(AND(F219=11,G219=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H219-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C219-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B219,99),0,1,1)*K219,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E219,0,1,1)*L219,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*M219,FEE_rounding)","v":0},0,0,{"$f":"IF(C219>=1,ROUND(K219*OFFSET(Input!$U$27,B219,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B219=1,0,IF($C219>=1,ROUND(OFFSET(Input!$X$27,B219,0,1,1)*AL218,AV_rounding),0))","v":0},{"$f":"IF(B219=1,0,IF(C219=1,ROUND(OFFSET(Input!$W$27,B219,0,1,1)*AVERAGE($AI$5,$AL$5:$AL217),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),OFFSET(Input!$G$27,B219,0,1,1)-AE219,0)","v":0},{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),MIN(OFFSET(Input!$G$27,B219,0,1,1),AP218),0)","v":0},0,0,0,2205515.6070361501,2200465.6070361501,2211176.4846457001,2211176.4846457001,314700.81898367702,314700.81898367702,316232.64113303501,316232.64113303501,{"$f":"IF(A219=\"\",\"\",AL219-ROUND(AL219*OFFSET(Input!$S$27,B219,0,1,1),2*FEE_rounding))","v":2211176.4846457001},{"$f":"IF(A219=\"\",\"\",ROUND(AP219*(1-OFFSET(Input!$T$27,MIN(B219,10),0,1,1)),2*FEE_rounding))","v":316232.64113303501},8027409.1257787347,0,0,0,5500000,7705515.6070361501,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A219=1,PMF_1st=0),0,ROUND(IF(A219=1,AI219,AL218)*OFFSET(Input!$O$27,IF(A219=121,-1,0)+MIN(B219,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A219=1,PMF_1st=0),0,IF(SUM($K$5:$L219)-$AU218>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B218,B219),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C219-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[216,18,12,null,57,{"$f":"IF(A220=\"\",\"\",IF(A220=1,Age_Full_Month,IF(F219=11,0,F219+1)))","v":11},57,0,{"$f":"IF(A220=\"\",\"\",IF(AND(F220=11,G220=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H220-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C220-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B220,99),0,1,1)*K220,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E220,0,1,1)*L220,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*M220,FEE_rounding)","v":0},0,0,{"$f":"IF(C220>=1,ROUND(K220*OFFSET(Input!$U$27,B220,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B220=1,0,IF($C220>=1,ROUND(OFFSET(Input!$X$27,B220,0,1,1)*AL219,AV_rounding),0))","v":0},{"$f":"IF(B220=1,0,IF(C220=1,ROUND(OFFSET(Input!$W$27,B220,0,1,1)*AVERAGE($AI$5,$AL$5:$AL218),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),OFFSET(Input!$G$27,B220,0,1,1)-AE220,0)","v":0},{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),MIN(OFFSET(Input!$G$27,B220,0,1,1),AP219),0)","v":0},0,0,0,2211176.4846457001,2206126.4846457001,2216864.9168632599,2216864.9168632599,316232.64113303501,316232.64113303501,317771.91950416198,317771.91950416198,{"$f":"IF(A220=\"\",\"\",AL220-ROUND(AL220*OFFSET(Input!$S$27,B220,0,1,1),2*FEE_rounding))","v":2216864.9168632599},{"$f":"IF(A220=\"\",\"\",ROUND(AP220*(1-OFFSET(Input!$T$27,MIN(B220,10),0,1,1)),2*FEE_rounding))","v":317771.91950416198},8034636.8363674218,0,0,0,5500000,7711176.4846457001,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A220=1,PMF_1st=0),0,ROUND(IF(A220=1,AI220,AL219)*OFFSET(Input!$O$27,IF(A220=121,-1,0)+MIN(B220,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A220=1,PMF_1st=0),0,IF(SUM($K$5:$L220)-$AU219>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B219,B220),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C220-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[217,19,1,null,58,{"$f":"IF(A221=\"\",\"\",IF(A221=1,Age_Full_Month,IF(F220=11,0,F220+1)))","v":0},58,0,{"$f":"IF(A221=\"\",\"\",IF(AND(F221=11,G221=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H221-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C221-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B221,99),0,1,1)*K221,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E221,0,1,1)*L221,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*M221,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C221>=1,ROUND(K221*OFFSET(Input!$U$27,B221,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B221=1,0,IF($C221>=1,ROUND(OFFSET(Input!$X$27,B221,0,1,1)*AL220,AV_rounding),0))","v":0},{"$f":"IF(B221=1,0,IF(C221=1,ROUND(OFFSET(Input!$W$27,B221,0,1,1)*AVERAGE($AI$5,$AL$5:$AL219),AV_rounding),0))","v":0},5445,0,0,109700,100,0,0,0,{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),OFFSET(Input!$G$27,B221,0,1,1)-AE221,0)","v":0},{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),MIN(OFFSET(Input!$G$27,B221,0,1,1),AP220),0)","v":0},0,0,0,2316864.9168632599,2311319.9168632599,2322570.38343128,2322570.38343128,327471.91950416198,327471.91950416198,329065.905631078,329065.905631078,{"$f":"IF(A221=\"\",\"\",AL221-ROUND(AL221*OFFSET(Input!$S$27,B221,0,1,1),2*FEE_rounding))","v":2322570.38343128},{"$f":"IF(A221=\"\",\"\",ROUND(AP221*(1-OFFSET(Input!$T$27,MIN(B221,10),0,1,1)),2*FEE_rounding))","v":329065.905631078},8151636.2890623584,0,0,109700,5500000,7816864.9168632599,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A221=1,PMF_1st=0),0,ROUND(IF(A221=1,AI221,AL220)*OFFSET(Input!$O$27,IF(A221=121,-1,0)+MIN(B221,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A221=1,PMF_1st=0),0,IF(SUM($K$5:$L221)-$AU220>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B220,B221),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C221-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[218,19,2,null,58,{"$f":"IF(A222=\"\",\"\",IF(A222=1,Age_Full_Month,IF(F221=11,0,F221+1)))","v":1},58,0,{"$f":"IF(A222=\"\",\"\",IF(AND(F222=11,G222=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H222-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C222-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B222,99),0,1,1)*K222,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E222,0,1,1)*L222,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*M222,FEE_rounding)","v":0},0,0,{"$f":"IF(C222>=1,ROUND(K222*OFFSET(Input!$U$27,B222,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B222=1,0,IF($C222>=1,ROUND(OFFSET(Input!$X$27,B222,0,1,1)*AL221,AV_rounding),0))","v":0},{"$f":"IF(B222=1,0,IF(C222=1,ROUND(OFFSET(Input!$W$27,B222,0,1,1)*AVERAGE($AI$5,$AL$5:$AL220),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),OFFSET(Input!$G$27,B222,0,1,1)-AE222,0)","v":0},{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),MIN(OFFSET(Input!$G$27,B222,0,1,1),AP221),0)","v":0},0,0,0,2322570.38343128,2317025.38343128,2328303.62164632,2328303.62164632,329065.905631078,329065.905631078,330667.65056606801,330667.65056606801,{"$f":"IF(A222=\"\",\"\",AL222-ROUND(AL222*OFFSET(Input!$S$27,B222,0,1,1),2*FEE_rounding))","v":2328303.62164632},{"$f":"IF(A222=\"\",\"\",ROUND(AP222*(1-OFFSET(Input!$T$27,MIN(B222,10),0,1,1)),2*FEE_rounding))","v":330667.65056606801},8158971.272212388,0,0,0,5500000,7822570.38343128,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A222=1,PMF_1st=0),0,ROUND(IF(A222=1,AI222,AL221)*OFFSET(Input!$O$27,IF(A222=121,-1,0)+MIN(B222,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A222=1,PMF_1st=0),0,IF(SUM($K$5:$L222)-$AU221>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B221,B222),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C222-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[219,19,3,null,58,{"$f":"IF(A223=\"\",\"\",IF(A223=1,Age_Full_Month,IF(F222=11,0,F222+1)))","v":2},58,0,{"$f":"IF(A223=\"\",\"\",IF(AND(F223=11,G223=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H223-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C223-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B223,99),0,1,1)*K223,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E223,0,1,1)*L223,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*M223,FEE_rounding)","v":0},0,0,{"$f":"IF(C223>=1,ROUND(K223*OFFSET(Input!$U$27,B223,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B223=1,0,IF($C223>=1,ROUND(OFFSET(Input!$X$27,B223,0,1,1)*AL222,AV_rounding),0))","v":0},{"$f":"IF(B223=1,0,IF(C223=1,ROUND(OFFSET(Input!$W$27,B223,0,1,1)*AVERAGE($AI$5,$AL$5:$AL221),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),OFFSET(Input!$G$27,B223,0,1,1)-AE223,0)","v":0},{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),MIN(OFFSET(Input!$G$27,B223,0,1,1),AP222),0)","v":0},0,0,0,2328303.62164632,2322758.62164632,2334064.76668827,2334064.76668827,330667.65056606801,330667.65056606801,332277.19207552198,332277.19207552198,{"$f":"IF(A223=\"\",\"\",AL223-ROUND(AL223*OFFSET(Input!$S$27,B223,0,1,1),2*FEE_rounding))","v":2334064.76668827},{"$f":"IF(A223=\"\",\"\",ROUND(AP223*(1-OFFSET(Input!$T$27,MIN(B223,10),0,1,1)),2*FEE_rounding))","v":332277.19207552198},8166341.9587637922,0,0,0,5500000,7828303.6216463204,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A223=1,PMF_1st=0),0,ROUND(IF(A223=1,AI223,AL222)*OFFSET(Input!$O$27,IF(A223=121,-1,0)+MIN(B223,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A223=1,PMF_1st=0),0,IF(SUM($K$5:$L223)-$AU222>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B222,B223),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C223-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[220,19,4,null,58,{"$f":"IF(A224=\"\",\"\",IF(A224=1,Age_Full_Month,IF(F223=11,0,F223+1)))","v":3},58,0,{"$f":"IF(A224=\"\",\"\",IF(AND(F224=11,G224=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H224-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C224-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B224,99),0,1,1)*K224,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E224,0,1,1)*L224,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*M224,FEE_rounding)","v":0},0,0,{"$f":"IF(C224>=1,ROUND(K224*OFFSET(Input!$U$27,B224,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B224=1,0,IF($C224>=1,ROUND(OFFSET(Input!$X$27,B224,0,1,1)*AL223,AV_rounding),0))","v":0},{"$f":"IF(B224=1,0,IF(C224=1,ROUND(OFFSET(Input!$W$27,B224,0,1,1)*AVERAGE($AI$5,$AL$5:$AL222),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),OFFSET(Input!$G$27,B224,0,1,1)-AE224,0)","v":0},{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),MIN(OFFSET(Input!$G$27,B224,0,1,1),AP223),0)","v":0},0,0,0,2334064.76668827,2328519.76668827,2339853.9543950302,2339853.9543950302,332277.19207552198,332277.19207552198,333894.56810966,333894.56810966,{"$f":"IF(A224=\"\",\"\",AL224-ROUND(AL224*OFFSET(Input!$S$27,B224,0,1,1),2*FEE_rounding))","v":2339853.9543950302},{"$f":"IF(A224=\"\",\"\",ROUND(AP224*(1-OFFSET(Input!$T$27,MIN(B224,10),0,1,1)),2*FEE_rounding))","v":333894.56810966},8173748.5225046901,0,0,0,5500000,7834064.7666882705,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A224=1,PMF_1st=0),0,ROUND(IF(A224=1,AI224,AL223)*OFFSET(Input!$O$27,IF(A224=121,-1,0)+MIN(B224,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A224=1,PMF_1st=0),0,IF(SUM($K$5:$L224)-$AU223>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B223,B224),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C224-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[221,19,5,null,58,{"$f":"IF(A225=\"\",\"\",IF(A225=1,Age_Full_Month,IF(F224=11,0,F224+1)))","v":4},58,0,{"$f":"IF(A225=\"\",\"\",IF(AND(F225=11,G225=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H225-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C225-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B225,99),0,1,1)*K225,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E225,0,1,1)*L225,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*M225,FEE_rounding)","v":0},0,0,{"$f":"IF(C225>=1,ROUND(K225*OFFSET(Input!$U$27,B225,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B225=1,0,IF($C225>=1,ROUND(OFFSET(Input!$X$27,B225,0,1,1)*AL224,AV_rounding),0))","v":0},{"$f":"IF(B225=1,0,IF(C225=1,ROUND(OFFSET(Input!$W$27,B225,0,1,1)*AVERAGE($AI$5,$AL$5:$AL223),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),OFFSET(Input!$G$27,B225,0,1,1)-AE225,0)","v":0},{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),MIN(OFFSET(Input!$G$27,B225,0,1,1),AP224),0)","v":0},0,0,0,2339853.9543950302,2334308.9543950302,2345671.3212656798,2345671.3212656798,333894.56810966,333894.56810966,335519.81680342701,335519.81680342701,{"$f":"IF(A225=\"\",\"\",AL225-ROUND(AL225*OFFSET(Input!$S$27,B225,0,1,1),2*FEE_rounding))","v":2345671.3212656798},{"$f":"IF(A225=\"\",\"\",ROUND(AP225*(1-OFFSET(Input!$T$27,MIN(B225,10),0,1,1)),2*FEE_rounding))","v":335519.81680342701},8181191.1380691072,0,0,0,5500000,7839853.9543950297,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A225=1,PMF_1st=0),0,ROUND(IF(A225=1,AI225,AL224)*OFFSET(Input!$O$27,IF(A225=121,-1,0)+MIN(B225,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A225=1,PMF_1st=0),0,IF(SUM($K$5:$L225)-$AU224>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B224,B225),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C225-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[222,19,6,null,58,{"$f":"IF(A226=\"\",\"\",IF(A226=1,Age_Full_Month,IF(F225=11,0,F225+1)))","v":5},58,0,{"$f":"IF(A226=\"\",\"\",IF(AND(F226=11,G226=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H226-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C226-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B226,99),0,1,1)*K226,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E226,0,1,1)*L226,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*M226,FEE_rounding)","v":0},0,0,{"$f":"IF(C226>=1,ROUND(K226*OFFSET(Input!$U$27,B226,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B226=1,0,IF($C226>=1,ROUND(OFFSET(Input!$X$27,B226,0,1,1)*AL225,AV_rounding),0))","v":0},{"$f":"IF(B226=1,0,IF(C226=1,ROUND(OFFSET(Input!$W$27,B226,0,1,1)*AVERAGE($AI$5,$AL$5:$AL224),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),OFFSET(Input!$G$27,B226,0,1,1)-AE226,0)","v":0},{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),MIN(OFFSET(Input!$G$27,B226,0,1,1),AP225),0)","v":0},0,0,0,2345671.3212656798,2340126.3212656798,2351517.0044637299,2351517.0044637299,335519.81680342701,335519.81680342701,337152.97647739202,337152.97647739202,{"$f":"IF(A226=\"\",\"\",AL226-ROUND(AL226*OFFSET(Input!$S$27,B226,0,1,1),2*FEE_rounding))","v":2351517.0044637299},{"$f":"IF(A226=\"\",\"\",ROUND(AP226*(1-OFFSET(Input!$T$27,MIN(B226,10),0,1,1)),2*FEE_rounding))","v":337152.97647739202},8188669.9809411224,0,0,0,5500000,7845671.3212656798,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A226=1,PMF_1st=0),0,ROUND(IF(A226=1,AI226,AL225)*OFFSET(Input!$O$27,IF(A226=121,-1,0)+MIN(B226,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A226=1,PMF_1st=0),0,IF(SUM($K$5:$L226)-$AU225>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B225,B226),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C226-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[223,19,7,null,58,{"$f":"IF(A227=\"\",\"\",IF(A227=1,Age_Full_Month,IF(F226=11,0,F226+1)))","v":6},58,0,{"$f":"IF(A227=\"\",\"\",IF(AND(F227=11,G227=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H227-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C227-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B227,99),0,1,1)*K227,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E227,0,1,1)*L227,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*M227,FEE_rounding)","v":0},0,0,{"$f":"IF(C227>=1,ROUND(K227*OFFSET(Input!$U$27,B227,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B227=1,0,IF($C227>=1,ROUND(OFFSET(Input!$X$27,B227,0,1,1)*AL226,AV_rounding),0))","v":0},{"$f":"IF(B227=1,0,IF(C227=1,ROUND(OFFSET(Input!$W$27,B227,0,1,1)*AVERAGE($AI$5,$AL$5:$AL225),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),OFFSET(Input!$G$27,B227,0,1,1)-AE227,0)","v":0},{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),MIN(OFFSET(Input!$G$27,B227,0,1,1),AP226),0)","v":0},0,0,0,2351517.0044637299,2345972.0044637299,2357391.14182034,2357391.14182034,337152.97647739202,337152.97647739202,338794.08563865197,338794.08563865197,{"$f":"IF(A227=\"\",\"\",AL227-ROUND(AL227*OFFSET(Input!$S$27,B227,0,1,1),2*FEE_rounding))","v":2357391.14182034},{"$f":"IF(A227=\"\",\"\",ROUND(AP227*(1-OFFSET(Input!$T$27,MIN(B227,10),0,1,1)),2*FEE_rounding))","v":338794.08563865197},8196185.2274589911,0,0,0,5500000,7851517.0044637304,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A227=1,PMF_1st=0),0,ROUND(IF(A227=1,AI227,AL226)*OFFSET(Input!$O$27,IF(A227=121,-1,0)+MIN(B227,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A227=1,PMF_1st=0),0,IF(SUM($K$5:$L227)-$AU226>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B226,B227),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C227-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[224,19,8,null,58,{"$f":"IF(A228=\"\",\"\",IF(A228=1,Age_Full_Month,IF(F227=11,0,F227+1)))","v":7},58,0,{"$f":"IF(A228=\"\",\"\",IF(AND(F228=11,G228=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H228-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C228-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B228,99),0,1,1)*K228,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E228,0,1,1)*L228,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*M228,FEE_rounding)","v":0},0,0,{"$f":"IF(C228>=1,ROUND(K228*OFFSET(Input!$U$27,B228,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B228=1,0,IF($C228>=1,ROUND(OFFSET(Input!$X$27,B228,0,1,1)*AL227,AV_rounding),0))","v":0},{"$f":"IF(B228=1,0,IF(C228=1,ROUND(OFFSET(Input!$W$27,B228,0,1,1)*AVERAGE($AI$5,$AL$5:$AL226),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),OFFSET(Input!$G$27,B228,0,1,1)-AE228,0)","v":0},{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),MIN(OFFSET(Input!$G$27,B228,0,1,1),AP227),0)","v":0},0,0,0,2357391.14182034,2351846.14182034,2363293.8718375601,2363293.8718375601,338794.08563865197,338794.08563865197,340443.18298173702,340443.18298173702,{"$f":"IF(A228=\"\",\"\",AL228-ROUND(AL228*OFFSET(Input!$S$27,B228,0,1,1),2*FEE_rounding))","v":2363293.8718375601},{"$f":"IF(A228=\"\",\"\",ROUND(AP228*(1-OFFSET(Input!$T$27,MIN(B228,10),0,1,1)),2*FEE_rounding))","v":340443.18298173702},8203737.054819297,0,0,0,5500000,7857391.1418203395,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A228=1,PMF_1st=0),0,ROUND(IF(A228=1,AI228,AL227)*OFFSET(Input!$O$27,IF(A228=121,-1,0)+MIN(B228,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A228=1,PMF_1st=0),0,IF(SUM($K$5:$L228)-$AU227>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B227,B228),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C228-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[225,19,9,null,58,{"$f":"IF(A229=\"\",\"\",IF(A229=1,Age_Full_Month,IF(F228=11,0,F228+1)))","v":8},58,0,{"$f":"IF(A229=\"\",\"\",IF(AND(F229=11,G229=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H229-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C229-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B229,99),0,1,1)*K229,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E229,0,1,1)*L229,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*M229,FEE_rounding)","v":0},0,0,{"$f":"IF(C229>=1,ROUND(K229*OFFSET(Input!$U$27,B229,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B229=1,0,IF($C229>=1,ROUND(OFFSET(Input!$X$27,B229,0,1,1)*AL228,AV_rounding),0))","v":0},{"$f":"IF(B229=1,0,IF(C229=1,ROUND(OFFSET(Input!$W$27,B229,0,1,1)*AVERAGE($AI$5,$AL$5:$AL227),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),OFFSET(Input!$G$27,B229,0,1,1)-AE229,0)","v":0},{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),MIN(OFFSET(Input!$G$27,B229,0,1,1),AP228),0)","v":0},0,0,0,2363293.8718375601,2357748.8718375601,2369225.33369161,2369225.33369161,340443.18298173702,340443.18298173702,342100.30738952698,342100.30738952698,{"$f":"IF(A229=\"\",\"\",AL229-ROUND(AL229*OFFSET(Input!$S$27,B229,0,1,1),2*FEE_rounding))","v":2369225.33369161},{"$f":"IF(A229=\"\",\"\",ROUND(AP229*(1-OFFSET(Input!$T$27,MIN(B229,10),0,1,1)),2*FEE_rounding))","v":342100.30738952698},8211325.6410811367,0,0,0,5500000,7863293.8718375601,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A229=1,PMF_1st=0),0,ROUND(IF(A229=1,AI229,AL228)*OFFSET(Input!$O$27,IF(A229=121,-1,0)+MIN(B229,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A229=1,PMF_1st=0),0,IF(SUM($K$5:$L229)-$AU228>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B228,B229),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C229-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[226,19,10,null,58,{"$f":"IF(A230=\"\",\"\",IF(A230=1,Age_Full_Month,IF(F229=11,0,F229+1)))","v":9},58,0,{"$f":"IF(A230=\"\",\"\",IF(AND(F230=11,G230=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H230-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C230-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B230,99),0,1,1)*K230,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E230,0,1,1)*L230,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*M230,FEE_rounding)","v":0},0,0,{"$f":"IF(C230>=1,ROUND(K230*OFFSET(Input!$U$27,B230,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B230=1,0,IF($C230>=1,ROUND(OFFSET(Input!$X$27,B230,0,1,1)*AL229,AV_rounding),0))","v":0},{"$f":"IF(B230=1,0,IF(C230=1,ROUND(OFFSET(Input!$W$27,B230,0,1,1)*AVERAGE($AI$5,$AL$5:$AL228),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),OFFSET(Input!$G$27,B230,0,1,1)-AE230,0)","v":0},{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),MIN(OFFSET(Input!$G$27,B230,0,1,1),AP229),0)","v":0},0,0,0,2369225.33369161,2363680.33369161,2375185.66723616,2375185.66723616,342100.30738952698,342100.30738952698,343765.497934165,343765.497934165,{"$f":"IF(A230=\"\",\"\",AL230-ROUND(AL230*OFFSET(Input!$S$27,B230,0,1,1),2*FEE_rounding))","v":2375185.66723616},{"$f":"IF(A230=\"\",\"\",ROUND(AP230*(1-OFFSET(Input!$T$27,MIN(B230,10),0,1,1)),2*FEE_rounding))","v":343765.497934165},8218951.1651703259,0,0,0,5500000,7869225.33369161,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A230=1,PMF_1st=0),0,ROUND(IF(A230=1,AI230,AL229)*OFFSET(Input!$O$27,IF(A230=121,-1,0)+MIN(B230,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A230=1,PMF_1st=0),0,IF(SUM($K$5:$L230)-$AU229>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B229,B230),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C230-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[227,19,11,null,58,{"$f":"IF(A231=\"\",\"\",IF(A231=1,Age_Full_Month,IF(F230=11,0,F230+1)))","v":10},58,0,{"$f":"IF(A231=\"\",\"\",IF(AND(F231=11,G231=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H231-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C231-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B231,99),0,1,1)*K231,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E231,0,1,1)*L231,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*M231,FEE_rounding)","v":0},0,0,{"$f":"IF(C231>=1,ROUND(K231*OFFSET(Input!$U$27,B231,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B231=1,0,IF($C231>=1,ROUND(OFFSET(Input!$X$27,B231,0,1,1)*AL230,AV_rounding),0))","v":0},{"$f":"IF(B231=1,0,IF(C231=1,ROUND(OFFSET(Input!$W$27,B231,0,1,1)*AVERAGE($AI$5,$AL$5:$AL229),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),OFFSET(Input!$G$27,B231,0,1,1)-AE231,0)","v":0},{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),MIN(OFFSET(Input!$G$27,B231,0,1,1),AP230),0)","v":0},0,0,0,2375185.66723616,2369640.66723616,2381175.0130056301,2381175.0130056301,343765.497934165,343765.497934165,345438.79387797997,345438.79387797997,{"$f":"IF(A231=\"\",\"\",AL231-ROUND(AL231*OFFSET(Input!$S$27,B231,0,1,1),2*FEE_rounding))","v":2381175.0130056301},{"$f":"IF(A231=\"\",\"\",ROUND(AP231*(1-OFFSET(Input!$T$27,MIN(B231,10),0,1,1)),2*FEE_rounding))","v":345438.79387797997},8226613.8068836099,0,0,0,5500000,7875185.6672361605,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A231=1,PMF_1st=0),0,ROUND(IF(A231=1,AI231,AL230)*OFFSET(Input!$O$27,IF(A231=121,-1,0)+MIN(B231,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A231=1,PMF_1st=0),0,IF(SUM($K$5:$L231)-$AU230>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B230,B231),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C231-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[228,19,12,null,58,{"$f":"IF(A232=\"\",\"\",IF(A232=1,Age_Full_Month,IF(F231=11,0,F231+1)))","v":11},58,0,{"$f":"IF(A232=\"\",\"\",IF(AND(F232=11,G232=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H232-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C232-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B232,99),0,1,1)*K232,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E232,0,1,1)*L232,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*M232,FEE_rounding)","v":0},0,0,{"$f":"IF(C232>=1,ROUND(K232*OFFSET(Input!$U$27,B232,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B232=1,0,IF($C232>=1,ROUND(OFFSET(Input!$X$27,B232,0,1,1)*AL231,AV_rounding),0))","v":0},{"$f":"IF(B232=1,0,IF(C232=1,ROUND(OFFSET(Input!$W$27,B232,0,1,1)*AVERAGE($AI$5,$AL$5:$AL230),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),OFFSET(Input!$G$27,B232,0,1,1)-AE232,0)","v":0},{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),MIN(OFFSET(Input!$G$27,B232,0,1,1),AP231),0)","v":0},0,0,0,2381175.0130056301,2375630.0130056301,2387193.51221848,2387193.51221848,345438.79387797997,345438.79387797997,347120.234674412,347120.234674412,{"$f":"IF(A232=\"\",\"\",AL232-ROUND(AL232*OFFSET(Input!$S$27,B232,0,1,1),2*FEE_rounding))","v":2387193.51221848},{"$f":"IF(A232=\"\",\"\",ROUND(AP232*(1-OFFSET(Input!$T$27,MIN(B232,10),0,1,1)),2*FEE_rounding))","v":347120.234674412},8234313.7468928918,0,0,0,5500000,7881175.0130056301,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A232=1,PMF_1st=0),0,ROUND(IF(A232=1,AI232,AL231)*OFFSET(Input!$O$27,IF(A232=121,-1,0)+MIN(B232,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A232=1,PMF_1st=0),0,IF(SUM($K$5:$L232)-$AU231>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B231,B232),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C232-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[229,20,1,null,59,{"$f":"IF(A233=\"\",\"\",IF(A233=1,Age_Full_Month,IF(F232=11,0,F232+1)))","v":0},59,0,{"$f":"IF(A233=\"\",\"\",IF(AND(F233=11,G233=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H233-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C233-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B233,99),0,1,1)*K233,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E233,0,1,1)*L233,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*M233,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C233>=1,ROUND(K233*OFFSET(Input!$U$27,B233,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B233=1,0,IF($C233>=1,ROUND(OFFSET(Input!$X$27,B233,0,1,1)*AL232,AV_rounding),0))","v":0},{"$f":"IF(B233=1,0,IF(C233=1,ROUND(OFFSET(Input!$W$27,B233,0,1,1)*AVERAGE($AI$5,$AL$5:$AL231),AV_rounding),0))","v":0},5940,0,0,109700,100,0,0,0,{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),OFFSET(Input!$G$27,B233,0,1,1)-AE233,0)","v":0},{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),MIN(OFFSET(Input!$G$27,B233,0,1,1),AP232),0)","v":0},0,0,0,2487193.51221848,2481153.51221848,2493230.65239958,2493230.65239958,356820.234674412,356820.234674412,358557.07520942698,358557.07520942698,{"$f":"IF(A233=\"\",\"\",AL233-ROUND(AL233*OFFSET(Input!$S$27,B233,0,1,1),2*FEE_rounding))","v":2493230.65239958},{"$f":"IF(A233=\"\",\"\",ROUND(AP233*(1-OFFSET(Input!$T$27,MIN(B233,10),0,1,1)),2*FEE_rounding))","v":358557.07520942698},8351787.7276090067,0,0,109700,5500000,7987193.51221848,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A233=1,PMF_1st=0),0,ROUND(IF(A233=1,AI233,AL232)*OFFSET(Input!$O$27,IF(A233=121,-1,0)+MIN(B233,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A233=1,PMF_1st=0),0,IF(SUM($K$5:$L233)-$AU232>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B232,B233),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C233-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[230,20,2,null,59,{"$f":"IF(A234=\"\",\"\",IF(A234=1,Age_Full_Month,IF(F233=11,0,F233+1)))","v":1},59,0,{"$f":"IF(A234=\"\",\"\",IF(AND(F234=11,G234=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H234-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C234-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B234,99),0,1,1)*K234,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E234,0,1,1)*L234,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*M234,FEE_rounding)","v":0},0,0,{"$f":"IF(C234>=1,ROUND(K234*OFFSET(Input!$U$27,B234,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B234=1,0,IF($C234>=1,ROUND(OFFSET(Input!$X$27,B234,0,1,1)*AL233,AV_rounding),0))","v":0},{"$f":"IF(B234=1,0,IF(C234=1,ROUND(OFFSET(Input!$W$27,B234,0,1,1)*AVERAGE($AI$5,$AL$5:$AL232),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),OFFSET(Input!$G$27,B234,0,1,1)-AE234,0)","v":0},{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),MIN(OFFSET(Input!$G$27,B234,0,1,1),AP233),0)","v":0},0,0,0,2493230.65239958,2487190.65239958,2499297.17866578,2499297.17866578,358557.07520942698,358557.07520942698,360302.36990356998,360302.36990356998,{"$f":"IF(A234=\"\",\"\",AL234-ROUND(AL234*OFFSET(Input!$S$27,B234,0,1,1),2*FEE_rounding))","v":2499297.17866578},{"$f":"IF(A234=\"\",\"\",ROUND(AP234*(1-OFFSET(Input!$T$27,MIN(B234,10),0,1,1)),2*FEE_rounding))","v":360302.36990356998},8359599.5485693496,0,0,0,5500000,7993230.65239958,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A234=1,PMF_1st=0),0,ROUND(IF(A234=1,AI234,AL233)*OFFSET(Input!$O$27,IF(A234=121,-1,0)+MIN(B234,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A234=1,PMF_1st=0),0,IF(SUM($K$5:$L234)-$AU233>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B233,B234),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C234-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[231,20,3,null,59,{"$f":"IF(A235=\"\",\"\",IF(A235=1,Age_Full_Month,IF(F234=11,0,F234+1)))","v":2},59,0,{"$f":"IF(A235=\"\",\"\",IF(AND(F235=11,G235=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H235-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C235-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B235,99),0,1,1)*K235,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E235,0,1,1)*L235,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*M235,FEE_rounding)","v":0},0,0,{"$f":"IF(C235>=1,ROUND(K235*OFFSET(Input!$U$27,B235,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B235=1,0,IF($C235>=1,ROUND(OFFSET(Input!$X$27,B235,0,1,1)*AL234,AV_rounding),0))","v":0},{"$f":"IF(B235=1,0,IF(C235=1,ROUND(OFFSET(Input!$W$27,B235,0,1,1)*AVERAGE($AI$5,$AL$5:$AL233),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),OFFSET(Input!$G$27,B235,0,1,1)-AE235,0)","v":0},{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),MIN(OFFSET(Input!$G$27,B235,0,1,1),AP234),0)","v":0},0,0,0,2499297.17866578,2493257.17866578,2505393.2340553398,2505393.2340553398,360302.36990356998,360302.36990356998,362056.15990788903,362056.15990788903,{"$f":"IF(A235=\"\",\"\",AL235-ROUND(AL235*OFFSET(Input!$S$27,B235,0,1,1),2*FEE_rounding))","v":2505393.2340553398},{"$f":"IF(A235=\"\",\"\",ROUND(AP235*(1-OFFSET(Input!$T$27,MIN(B235,10),0,1,1)),2*FEE_rounding))","v":362056.15990788903},8367449.3939632289,0,0,0,5500000,7999297.1786657795,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A235=1,PMF_1st=0),0,ROUND(IF(A235=1,AI235,AL234)*OFFSET(Input!$O$27,IF(A235=121,-1,0)+MIN(B235,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A235=1,PMF_1st=0),0,IF(SUM($K$5:$L235)-$AU234>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B234,B235),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C235-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[232,20,4,null,59,{"$f":"IF(A236=\"\",\"\",IF(A236=1,Age_Full_Month,IF(F235=11,0,F235+1)))","v":3},59,0,{"$f":"IF(A236=\"\",\"\",IF(AND(F236=11,G236=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H236-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C236-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B236,99),0,1,1)*K236,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E236,0,1,1)*L236,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*M236,FEE_rounding)","v":0},0,0,{"$f":"IF(C236>=1,ROUND(K236*OFFSET(Input!$U$27,B236,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B236=1,0,IF($C236>=1,ROUND(OFFSET(Input!$X$27,B236,0,1,1)*AL235,AV_rounding),0))","v":0},{"$f":"IF(B236=1,0,IF(C236=1,ROUND(OFFSET(Input!$W$27,B236,0,1,1)*AVERAGE($AI$5,$AL$5:$AL234),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),OFFSET(Input!$G$27,B236,0,1,1)-AE236,0)","v":0},{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),MIN(OFFSET(Input!$G$27,B236,0,1,1),AP235),0)","v":0},0,0,0,2505393.2340553398,2499353.2340553398,2511518.9623027602,2511518.9623027602,362056.15990788903,362056.15990788903,363818.48657373502,363818.48657373502,{"$f":"IF(A236=\"\",\"\",AL236-ROUND(AL236*OFFSET(Input!$S$27,B236,0,1,1),2*FEE_rounding))","v":2511518.9623027602},{"$f":"IF(A236=\"\",\"\",ROUND(AP236*(1-OFFSET(Input!$T$27,MIN(B236,10),0,1,1)),2*FEE_rounding))","v":363818.48657373502},8375337.4488764955,0,0,0,5500000,8005393.2340553403,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A236=1,PMF_1st=0),0,ROUND(IF(A236=1,AI236,AL235)*OFFSET(Input!$O$27,IF(A236=121,-1,0)+MIN(B236,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A236=1,PMF_1st=0),0,IF(SUM($K$5:$L236)-$AU235>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B235,B236),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C236-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[233,20,5,null,59,{"$f":"IF(A237=\"\",\"\",IF(A237=1,Age_Full_Month,IF(F236=11,0,F236+1)))","v":4},59,0,{"$f":"IF(A237=\"\",\"\",IF(AND(F237=11,G237=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H237-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C237-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B237,99),0,1,1)*K237,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E237,0,1,1)*L237,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*M237,FEE_rounding)","v":0},0,0,{"$f":"IF(C237>=1,ROUND(K237*OFFSET(Input!$U$27,B237,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B237=1,0,IF($C237>=1,ROUND(OFFSET(Input!$X$27,B237,0,1,1)*AL236,AV_rounding),0))","v":0},{"$f":"IF(B237=1,0,IF(C237=1,ROUND(OFFSET(Input!$W$27,B237,0,1,1)*AVERAGE($AI$5,$AL$5:$AL235),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),OFFSET(Input!$G$27,B237,0,1,1)-AE237,0)","v":0},{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),MIN(OFFSET(Input!$G$27,B237,0,1,1),AP236),0)","v":0},0,0,0,2511518.9623027602,2505478.9623027602,2517674.5078421701,2517674.5078421701,363818.48657373502,363818.48657373502,365589.39145373902,365589.39145373902,{"$f":"IF(A237=\"\",\"\",AL237-ROUND(AL237*OFFSET(Input!$S$27,B237,0,1,1),2*FEE_rounding))","v":2517674.5078421701},{"$f":"IF(A237=\"\",\"\",ROUND(AP237*(1-OFFSET(Input!$T$27,MIN(B237,10),0,1,1)),2*FEE_rounding))","v":365589.39145373902},8383263.8992959093,0,0,0,5500000,8011518.9623027602,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A237=1,PMF_1st=0),0,ROUND(IF(A237=1,AI237,AL236)*OFFSET(Input!$O$27,IF(A237=121,-1,0)+MIN(B237,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A237=1,PMF_1st=0),0,IF(SUM($K$5:$L237)-$AU236>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B236,B237),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C237-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[234,20,6,null,59,{"$f":"IF(A238=\"\",\"\",IF(A238=1,Age_Full_Month,IF(F237=11,0,F237+1)))","v":5},59,0,{"$f":"IF(A238=\"\",\"\",IF(AND(F238=11,G238=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H238-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C238-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B238,99),0,1,1)*K238,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E238,0,1,1)*L238,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*M238,FEE_rounding)","v":0},0,0,{"$f":"IF(C238>=1,ROUND(K238*OFFSET(Input!$U$27,B238,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B238=1,0,IF($C238>=1,ROUND(OFFSET(Input!$X$27,B238,0,1,1)*AL237,AV_rounding),0))","v":0},{"$f":"IF(B238=1,0,IF(C238=1,ROUND(OFFSET(Input!$W$27,B238,0,1,1)*AVERAGE($AI$5,$AL$5:$AL236),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),OFFSET(Input!$G$27,B238,0,1,1)-AE238,0)","v":0},{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),MIN(OFFSET(Input!$G$27,B238,0,1,1),AP237),0)","v":0},0,0,0,2517674.5078421701,2511634.5078421701,2523860.01581075,2523860.01581075,365589.39145373902,365589.39145373902,367368.91630279302,367368.91630279302,{"$f":"IF(A238=\"\",\"\",AL238-ROUND(AL238*OFFSET(Input!$S$27,B238,0,1,1),2*FEE_rounding))","v":2523860.01581075},{"$f":"IF(A238=\"\",\"\",ROUND(AP238*(1-OFFSET(Input!$T$27,MIN(B238,10),0,1,1)),2*FEE_rounding))","v":367368.91630279302},8391228.9321135432,0,0,0,5500000,8017674.5078421701,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A238=1,PMF_1st=0),0,ROUND(IF(A238=1,AI238,AL237)*OFFSET(Input!$O$27,IF(A238=121,-1,0)+MIN(B238,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A238=1,PMF_1st=0),0,IF(SUM($K$5:$L238)-$AU237>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B237,B238),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C238-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[235,20,7,null,59,{"$f":"IF(A239=\"\",\"\",IF(A239=1,Age_Full_Month,IF(F238=11,0,F238+1)))","v":6},59,0,{"$f":"IF(A239=\"\",\"\",IF(AND(F239=11,G239=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H239-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C239-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B239,99),0,1,1)*K239,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E239,0,1,1)*L239,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*M239,FEE_rounding)","v":0},0,0,{"$f":"IF(C239>=1,ROUND(K239*OFFSET(Input!$U$27,B239,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B239=1,0,IF($C239>=1,ROUND(OFFSET(Input!$X$27,B239,0,1,1)*AL238,AV_rounding),0))","v":0},{"$f":"IF(B239=1,0,IF(C239=1,ROUND(OFFSET(Input!$W$27,B239,0,1,1)*AVERAGE($AI$5,$AL$5:$AL237),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),OFFSET(Input!$G$27,B239,0,1,1)-AE239,0)","v":0},{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),MIN(OFFSET(Input!$G$27,B239,0,1,1),AP238),0)","v":0},0,0,0,2523860.01581075,2517820.01581075,2530075.6320521398,2530075.6320521398,367368.91630279302,367368.91630279302,369157.10307903198,369157.10307903198,{"$f":"IF(A239=\"\",\"\",AL239-ROUND(AL239*OFFSET(Input!$S$27,B239,0,1,1),2*FEE_rounding))","v":2530075.6320521398},{"$f":"IF(A239=\"\",\"\",ROUND(AP239*(1-OFFSET(Input!$T$27,MIN(B239,10),0,1,1)),2*FEE_rounding))","v":369157.10307903198},8399232.7351311725,0,0,0,5500000,8023860.0158107504,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A239=1,PMF_1st=0),0,ROUND(IF(A239=1,AI239,AL238)*OFFSET(Input!$O$27,IF(A239=121,-1,0)+MIN(B239,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A239=1,PMF_1st=0),0,IF(SUM($K$5:$L239)-$AU238>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B238,B239),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C239-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[236,20,8,null,59,{"$f":"IF(A240=\"\",\"\",IF(A240=1,Age_Full_Month,IF(F239=11,0,F239+1)))","v":7},59,0,{"$f":"IF(A240=\"\",\"\",IF(AND(F240=11,G240=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H240-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C240-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B240,99),0,1,1)*K240,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E240,0,1,1)*L240,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*M240,FEE_rounding)","v":0},0,0,{"$f":"IF(C240>=1,ROUND(K240*OFFSET(Input!$U$27,B240,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B240=1,0,IF($C240>=1,ROUND(OFFSET(Input!$X$27,B240,0,1,1)*AL239,AV_rounding),0))","v":0},{"$f":"IF(B240=1,0,IF(C240=1,ROUND(OFFSET(Input!$W$27,B240,0,1,1)*AVERAGE($AI$5,$AL$5:$AL238),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),OFFSET(Input!$G$27,B240,0,1,1)-AE240,0)","v":0},{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),MIN(OFFSET(Input!$G$27,B240,0,1,1),AP239),0)","v":0},0,0,0,2530075.6320521398,2524035.6320521398,2536321.5031198799,2536321.5031198799,369157.10307903198,369157.10307903198,370953.99394482502,370953.99394482502,{"$f":"IF(A240=\"\",\"\",AL240-ROUND(AL240*OFFSET(Input!$S$27,B240,0,1,1),2*FEE_rounding))","v":2536321.5031198799},{"$f":"IF(A240=\"\",\"\",ROUND(AP240*(1-OFFSET(Input!$T$27,MIN(B240,10),0,1,1)),2*FEE_rounding))","v":370953.99394482502},8407275.4970647059,0,0,0,5500000,8030075.6320521403,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A240=1,PMF_1st=0),0,ROUND(IF(A240=1,AI240,AL239)*OFFSET(Input!$O$27,IF(A240=121,-1,0)+MIN(B240,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A240=1,PMF_1st=0),0,IF(SUM($K$5:$L240)-$AU239>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B239,B240),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C240-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[237,20,9,null,59,{"$f":"IF(A241=\"\",\"\",IF(A241=1,Age_Full_Month,IF(F240=11,0,F240+1)))","v":8},59,0,{"$f":"IF(A241=\"\",\"\",IF(AND(F241=11,G241=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H241-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C241-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B241,99),0,1,1)*K241,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E241,0,1,1)*L241,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*M241,FEE_rounding)","v":0},0,0,{"$f":"IF(C241>=1,ROUND(K241*OFFSET(Input!$U$27,B241,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B241=1,0,IF($C241>=1,ROUND(OFFSET(Input!$X$27,B241,0,1,1)*AL240,AV_rounding),0))","v":0},{"$f":"IF(B241=1,0,IF(C241=1,ROUND(OFFSET(Input!$W$27,B241,0,1,1)*AVERAGE($AI$5,$AL$5:$AL239),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),OFFSET(Input!$G$27,B241,0,1,1)-AE241,0)","v":0},{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),MIN(OFFSET(Input!$G$27,B241,0,1,1),AP240),0)","v":0},0,0,0,2536321.5031198799,2530281.5031198799,2542597.7762808702,2542597.7762808702,370953.99394482502,370953.99394482502,372759.63126776699,372759.63126776699,{"$f":"IF(A241=\"\",\"\",AL241-ROUND(AL241*OFFSET(Input!$S$27,B241,0,1,1),2*FEE_rounding))","v":2542597.7762808702},{"$f":"IF(A241=\"\",\"\",ROUND(AP241*(1-OFFSET(Input!$T$27,MIN(B241,10),0,1,1)),2*FEE_rounding))","v":372759.63126776699},8415357.4075486381,0,0,0,5500000,8036321.5031198803,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A241=1,PMF_1st=0),0,ROUND(IF(A241=1,AI241,AL240)*OFFSET(Input!$O$27,IF(A241=121,-1,0)+MIN(B241,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A241=1,PMF_1st=0),0,IF(SUM($K$5:$L241)-$AU240>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B240,B241),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C241-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[238,20,10,null,59,{"$f":"IF(A242=\"\",\"\",IF(A242=1,Age_Full_Month,IF(F241=11,0,F241+1)))","v":9},59,0,{"$f":"IF(A242=\"\",\"\",IF(AND(F242=11,G242=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H242-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C242-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B242,99),0,1,1)*K242,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E242,0,1,1)*L242,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*M242,FEE_rounding)","v":0},0,0,{"$f":"IF(C242>=1,ROUND(K242*OFFSET(Input!$U$27,B242,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B242=1,0,IF($C242>=1,ROUND(OFFSET(Input!$X$27,B242,0,1,1)*AL241,AV_rounding),0))","v":0},{"$f":"IF(B242=1,0,IF(C242=1,ROUND(OFFSET(Input!$W$27,B242,0,1,1)*AVERAGE($AI$5,$AL$5:$AL240),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),OFFSET(Input!$G$27,B242,0,1,1)-AE242,0)","v":0},{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),MIN(OFFSET(Input!$G$27,B242,0,1,1),AP241),0)","v":0},0,0,0,2542597.7762808702,2536557.7762808702,2548904.59951883,2548904.59951883,372759.63126776699,372759.63126776699,374574.05762168102,374574.05762168102,{"$f":"IF(A242=\"\",\"\",AL242-ROUND(AL242*OFFSET(Input!$S$27,B242,0,1,1),2*FEE_rounding))","v":2548904.59951883},{"$f":"IF(A242=\"\",\"\",ROUND(AP242*(1-OFFSET(Input!$T$27,MIN(B242,10),0,1,1)),2*FEE_rounding))","v":374574.05762168102},8423478.6571405102,0,0,0,5500000,8042597.7762808707,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A242=1,PMF_1st=0),0,ROUND(IF(A242=1,AI242,AL241)*OFFSET(Input!$O$27,IF(A242=121,-1,0)+MIN(B242,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A242=1,PMF_1st=0),0,IF(SUM($K$5:$L242)-$AU241>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B241,B242),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C242-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[239,20,11,null,59,{"$f":"IF(A243=\"\",\"\",IF(A243=1,Age_Full_Month,IF(F242=11,0,F242+1)))","v":10},59,0,{"$f":"IF(A243=\"\",\"\",IF(AND(F243=11,G243=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H243-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C243-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B243,99),0,1,1)*K243,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E243,0,1,1)*L243,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*M243,FEE_rounding)","v":0},0,0,{"$f":"IF(C243>=1,ROUND(K243*OFFSET(Input!$U$27,B243,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B243=1,0,IF($C243>=1,ROUND(OFFSET(Input!$X$27,B243,0,1,1)*AL242,AV_rounding),0))","v":0},{"$f":"IF(B243=1,0,IF(C243=1,ROUND(OFFSET(Input!$W$27,B243,0,1,1)*AVERAGE($AI$5,$AL$5:$AL241),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),OFFSET(Input!$G$27,B243,0,1,1)-AE243,0)","v":0},{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),MIN(OFFSET(Input!$G$27,B243,0,1,1),AP242),0)","v":0},0,0,0,2548904.59951883,2542864.59951883,2555242.1215378102,2555242.1215378102,374574.05762168102,374574.05762168102,376397.31578762003,376397.31578762003,{"$f":"IF(A243=\"\",\"\",AL243-ROUND(AL243*OFFSET(Input!$S$27,B243,0,1,1),2*FEE_rounding))","v":2555242.1215378102},{"$f":"IF(A243=\"\",\"\",ROUND(AP243*(1-OFFSET(Input!$T$27,MIN(B243,10),0,1,1)),2*FEE_rounding))","v":376397.31578762003},8431639.437325431,0,0,0,5500000,8048904.59951883,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A243=1,PMF_1st=0),0,ROUND(IF(A243=1,AI243,AL242)*OFFSET(Input!$O$27,IF(A243=121,-1,0)+MIN(B243,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A243=1,PMF_1st=0),0,IF(SUM($K$5:$L243)-$AU242>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B242,B243),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C243-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[240,20,12,null,59,{"$f":"IF(A244=\"\",\"\",IF(A244=1,Age_Full_Month,IF(F243=11,0,F243+1)))","v":11},59,0,{"$f":"IF(A244=\"\",\"\",IF(AND(F244=11,G244=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H244-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C244-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B244,99),0,1,1)*K244,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E244,0,1,1)*L244,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*M244,FEE_rounding)","v":0},0,0,{"$f":"IF(C244>=1,ROUND(K244*OFFSET(Input!$U$27,B244,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B244=1,0,IF($C244>=1,ROUND(OFFSET(Input!$X$27,B244,0,1,1)*AL243,AV_rounding),0))","v":0},{"$f":"IF(B244=1,0,IF(C244=1,ROUND(OFFSET(Input!$W$27,B244,0,1,1)*AVERAGE($AI$5,$AL$5:$AL242),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),OFFSET(Input!$G$27,B244,0,1,1)-AE244,0)","v":0},{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),MIN(OFFSET(Input!$G$27,B244,0,1,1),AP243),0)","v":0},0,0,0,2555242.1215378102,2549202.1215378102,2561610.4917656798,2561610.4917656798,376397.31578762003,376397.31578762003,378229.44875487598,378229.44875487598,{"$f":"IF(A244=\"\",\"\",AL244-ROUND(AL244*OFFSET(Input!$S$27,B244,0,1,1),2*FEE_rounding))","v":2561610.4917656798},{"$f":"IF(A244=\"\",\"\",ROUND(AP244*(1-OFFSET(Input!$T$27,MIN(B244,10),0,1,1)),2*FEE_rounding))","v":378229.44875487598},8439839.9405205566,0,0,0,5500000,8055242.1215378102,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A244=1,PMF_1st=0),0,ROUND(IF(A244=1,AI244,AL243)*OFFSET(Input!$O$27,IF(A244=121,-1,0)+MIN(B244,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A244=1,PMF_1st=0),0,IF(SUM($K$5:$L244)-$AU243>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B243,B244),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C244-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[241,21,1,null,60,{"$f":"IF(A245=\"\",\"\",IF(A245=1,Age_Full_Month,IF(F244=11,0,F244+1)))","v":0},60,0,{"$f":"IF(A245=\"\",\"\",IF(AND(F245=11,G245=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H245-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C245-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B245,99),0,1,1)*K245,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E245,0,1,1)*L245,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*M245,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C245>=1,ROUND(K245*OFFSET(Input!$U$27,B245,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B245=1,0,IF($C245>=1,ROUND(OFFSET(Input!$X$27,B245,0,1,1)*AL244,AV_rounding),0))","v":0},{"$f":"IF(B245=1,0,IF(C245=1,ROUND(OFFSET(Input!$W$27,B245,0,1,1)*AVERAGE($AI$5,$AL$5:$AL243),AV_rounding),0))","v":0},6490,0,0,109700,100,0,0,0,{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),OFFSET(Input!$G$27,B245,0,1,1)-AE245,0)","v":0},{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),MIN(OFFSET(Input!$G$27,B245,0,1,1),AP244),0)","v":0},0,0,0,2661610.4917656798,2655020.4917656798,2667943.9382613702,2667943.9382613702,387929.44875487598,387929.44875487598,389817.71496247599,389817.71496247599,{"$f":"IF(A245=\"\",\"\",AL245-ROUND(AL245*OFFSET(Input!$S$27,B245,0,1,1),2*FEE_rounding))","v":2667943.9382613702},{"$f":"IF(A245=\"\",\"\",ROUND(AP245*(1-OFFSET(Input!$T$27,MIN(B245,10),0,1,1)),2*FEE_rounding))","v":389817.71496247599},8557761.6532238461,0,0,109700,5500000,8161610.4917656798,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A245=1,PMF_1st=0),0,ROUND(IF(A245=1,AI245,AL244)*OFFSET(Input!$O$27,IF(A245=121,-1,0)+MIN(B245,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A245=1,PMF_1st=0),0,IF(SUM($K$5:$L245)-$AU244>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B244,B245),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C245-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[242,21,2,null,60,{"$f":"IF(A246=\"\",\"\",IF(A246=1,Age_Full_Month,IF(F245=11,0,F245+1)))","v":1},60,0,{"$f":"IF(A246=\"\",\"\",IF(AND(F246=11,G246=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H246-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C246-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B246,99),0,1,1)*K246,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E246,0,1,1)*L246,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*M246,FEE_rounding)","v":0},0,0,{"$f":"IF(C246>=1,ROUND(K246*OFFSET(Input!$U$27,B246,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B246=1,0,IF($C246>=1,ROUND(OFFSET(Input!$X$27,B246,0,1,1)*AL245,AV_rounding),0))","v":0},{"$f":"IF(B246=1,0,IF(C246=1,ROUND(OFFSET(Input!$W$27,B246,0,1,1)*AVERAGE($AI$5,$AL$5:$AL244),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),OFFSET(Input!$G$27,B246,0,1,1)-AE246,0)","v":0},{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),MIN(OFFSET(Input!$G$27,B246,0,1,1),AP245),0)","v":0},0,0,0,2667943.9382613702,2661353.9382613702,2674308.21312813,2674308.21312813,389817.71496247599,389817.71496247599,391715.17240132199,391715.17240132199,{"$f":"IF(A246=\"\",\"\",AL246-ROUND(AL246*OFFSET(Input!$S$27,B246,0,1,1),2*FEE_rounding))","v":2674308.21312813},{"$f":"IF(A246=\"\",\"\",ROUND(AP246*(1-OFFSET(Input!$T$27,MIN(B246,10),0,1,1)),2*FEE_rounding))","v":391715.17240132199},8566023.3855294511,0,0,0,5500000,8167943.9382613702,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A246=1,PMF_1st=0),0,ROUND(IF(A246=1,AI246,AL245)*OFFSET(Input!$O$27,IF(A246=121,-1,0)+MIN(B246,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A246=1,PMF_1st=0),0,IF(SUM($K$5:$L246)-$AU245>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B245,B246),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C246-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[243,21,3,null,60,{"$f":"IF(A247=\"\",\"\",IF(A247=1,Age_Full_Month,IF(F246=11,0,F246+1)))","v":2},60,0,{"$f":"IF(A247=\"\",\"\",IF(AND(F247=11,G247=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H247-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C247-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B247,99),0,1,1)*K247,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E247,0,1,1)*L247,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*M247,FEE_rounding)","v":0},0,0,{"$f":"IF(C247>=1,ROUND(K247*OFFSET(Input!$U$27,B247,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B247=1,0,IF($C247>=1,ROUND(OFFSET(Input!$X$27,B247,0,1,1)*AL246,AV_rounding),0))","v":0},{"$f":"IF(B247=1,0,IF(C247=1,ROUND(OFFSET(Input!$W$27,B247,0,1,1)*AVERAGE($AI$5,$AL$5:$AL245),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),OFFSET(Input!$G$27,B247,0,1,1)-AE247,0)","v":0},{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),MIN(OFFSET(Input!$G$27,B247,0,1,1),AP246),0)","v":0},0,0,0,2674308.21312813,2667718.21312813,2680703.4664246198,2680703.4664246198,391715.17240132199,391715.17240132199,393621.86581019702,393621.86581019702,{"$f":"IF(A247=\"\",\"\",AL247-ROUND(AL247*OFFSET(Input!$S$27,B247,0,1,1),2*FEE_rounding))","v":2680703.4664246198},{"$f":"IF(A247=\"\",\"\",ROUND(AP247*(1-OFFSET(Input!$T$27,MIN(B247,10),0,1,1)),2*FEE_rounding))","v":393621.86581019702},8574325.3322348166,0,0,0,5500000,8174308.21312813,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A247=1,PMF_1st=0),0,ROUND(IF(A247=1,AI247,AL246)*OFFSET(Input!$O$27,IF(A247=121,-1,0)+MIN(B247,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A247=1,PMF_1st=0),0,IF(SUM($K$5:$L247)-$AU246>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B246,B247),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C247-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[244,21,4,null,60,{"$f":"IF(A248=\"\",\"\",IF(A248=1,Age_Full_Month,IF(F247=11,0,F247+1)))","v":3},60,0,{"$f":"IF(A248=\"\",\"\",IF(AND(F248=11,G248=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H248-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C248-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B248,99),0,1,1)*K248,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E248,0,1,1)*L248,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*M248,FEE_rounding)","v":0},0,0,{"$f":"IF(C248>=1,ROUND(K248*OFFSET(Input!$U$27,B248,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B248=1,0,IF($C248>=1,ROUND(OFFSET(Input!$X$27,B248,0,1,1)*AL247,AV_rounding),0))","v":0},{"$f":"IF(B248=1,0,IF(C248=1,ROUND(OFFSET(Input!$W$27,B248,0,1,1)*AVERAGE($AI$5,$AL$5:$AL246),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),OFFSET(Input!$G$27,B248,0,1,1)-AE248,0)","v":0},{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),MIN(OFFSET(Input!$G$27,B248,0,1,1),AP247),0)","v":0},0,0,0,2680703.4664246198,2674113.4664246198,2687129.8489399101,2687129.8489399101,393621.86581019702,393621.86581019702,395537.840145653,395537.840145653,{"$f":"IF(A248=\"\",\"\",AL248-ROUND(AL248*OFFSET(Input!$S$27,B248,0,1,1),2*FEE_rounding))","v":2687129.8489399101},{"$f":"IF(A248=\"\",\"\",ROUND(AP248*(1-OFFSET(Input!$T$27,MIN(B248,10),0,1,1)),2*FEE_rounding))","v":395537.840145653},8582667.6890855636,0,0,0,5500000,8180703.4664246198,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A248=1,PMF_1st=0),0,ROUND(IF(A248=1,AI248,AL247)*OFFSET(Input!$O$27,IF(A248=121,-1,0)+MIN(B248,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A248=1,PMF_1st=0),0,IF(SUM($K$5:$L248)-$AU247>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B247,B248),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C248-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[245,21,5,null,60,{"$f":"IF(A249=\"\",\"\",IF(A249=1,Age_Full_Month,IF(F248=11,0,F248+1)))","v":4},60,0,{"$f":"IF(A249=\"\",\"\",IF(AND(F249=11,G249=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H249-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C249-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B249,99),0,1,1)*K249,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E249,0,1,1)*L249,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*M249,FEE_rounding)","v":0},0,0,{"$f":"IF(C249>=1,ROUND(K249*OFFSET(Input!$U$27,B249,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B249=1,0,IF($C249>=1,ROUND(OFFSET(Input!$X$27,B249,0,1,1)*AL248,AV_rounding),0))","v":0},{"$f":"IF(B249=1,0,IF(C249=1,ROUND(OFFSET(Input!$W$27,B249,0,1,1)*AVERAGE($AI$5,$AL$5:$AL247),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),OFFSET(Input!$G$27,B249,0,1,1)-AE249,0)","v":0},{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),MIN(OFFSET(Input!$G$27,B249,0,1,1),AP248),0)","v":0},0,0,0,2687129.8489399101,2680539.8489399101,2693587.51219704,2693587.51219704,395537.840145653,395537.840145653,397463.14058306901,397463.14058306901,{"$f":"IF(A249=\"\",\"\",AL249-ROUND(AL249*OFFSET(Input!$S$27,B249,0,1,1),2*FEE_rounding))","v":2693587.51219704},{"$f":"IF(A249=\"\",\"\",ROUND(AP249*(1-OFFSET(Input!$T$27,MIN(B249,10),0,1,1)),2*FEE_rounding))","v":397463.14058306901},8591050.6527801082,0,0,0,5500000,8187129.8489399105,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A249=1,PMF_1st=0),0,ROUND(IF(A249=1,AI249,AL248)*OFFSET(Input!$O$27,IF(A249=121,-1,0)+MIN(B249,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A249=1,PMF_1st=0),0,IF(SUM($K$5:$L249)-$AU248>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B248,B249),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C249-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[246,21,6,null,60,{"$f":"IF(A250=\"\",\"\",IF(A250=1,Age_Full_Month,IF(F249=11,0,F249+1)))","v":5},60,0,{"$f":"IF(A250=\"\",\"\",IF(AND(F250=11,G250=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H250-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C250-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B250,99),0,1,1)*K250,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E250,0,1,1)*L250,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*M250,FEE_rounding)","v":0},0,0,{"$f":"IF(C250>=1,ROUND(K250*OFFSET(Input!$U$27,B250,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B250=1,0,IF($C250>=1,ROUND(OFFSET(Input!$X$27,B250,0,1,1)*AL249,AV_rounding),0))","v":0},{"$f":"IF(B250=1,0,IF(C250=1,ROUND(OFFSET(Input!$W$27,B250,0,1,1)*AVERAGE($AI$5,$AL$5:$AL248),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),OFFSET(Input!$G$27,B250,0,1,1)-AE250,0)","v":0},{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),MIN(OFFSET(Input!$G$27,B250,0,1,1),AP249),0)","v":0},0,0,0,2693587.51219704,2686997.51219704,2700076.6084566098,2700076.6084566098,397463.14058306901,397463.14058306901,399397.81251771701,399397.81251771701,{"$f":"IF(A250=\"\",\"\",AL250-ROUND(AL250*OFFSET(Input!$S$27,B250,0,1,1),2*FEE_rounding))","v":2700076.6084566098},{"$f":"IF(A250=\"\",\"\",ROUND(AP250*(1-OFFSET(Input!$T$27,MIN(B250,10),0,1,1)),2*FEE_rounding))","v":399397.81251771701},8599474.4209743273,0,0,0,5500000,8193587.51219704,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A250=1,PMF_1st=0),0,ROUND(IF(A250=1,AI250,AL249)*OFFSET(Input!$O$27,IF(A250=121,-1,0)+MIN(B250,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A250=1,PMF_1st=0),0,IF(SUM($K$5:$L250)-$AU249>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B249,B250),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C250-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[247,21,7,null,60,{"$f":"IF(A251=\"\",\"\",IF(A251=1,Age_Full_Month,IF(F250=11,0,F250+1)))","v":6},60,0,{"$f":"IF(A251=\"\",\"\",IF(AND(F251=11,G251=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H251-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C251-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B251,99),0,1,1)*K251,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E251,0,1,1)*L251,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*M251,FEE_rounding)","v":0},0,0,{"$f":"IF(C251>=1,ROUND(K251*OFFSET(Input!$U$27,B251,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B251=1,0,IF($C251>=1,ROUND(OFFSET(Input!$X$27,B251,0,1,1)*AL250,AV_rounding),0))","v":0},{"$f":"IF(B251=1,0,IF(C251=1,ROUND(OFFSET(Input!$W$27,B251,0,1,1)*AVERAGE($AI$5,$AL$5:$AL249),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),OFFSET(Input!$G$27,B251,0,1,1)-AE251,0)","v":0},{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),MIN(OFFSET(Input!$G$27,B251,0,1,1),AP250),0)","v":0},0,0,0,2700076.6084566098,2693486.6084566098,2706597.2907203501,2706597.2907203501,399397.81251771701,399397.81251771701,401341.90156583401,401341.90156583401,{"$f":"IF(A251=\"\",\"\",AL251-ROUND(AL251*OFFSET(Input!$S$27,B251,0,1,1),2*FEE_rounding))","v":2706597.2907203501},{"$f":"IF(A251=\"\",\"\",ROUND(AP251*(1-OFFSET(Input!$T$27,MIN(B251,10),0,1,1)),2*FEE_rounding))","v":401341.90156583401},8607939.1922861841,0,0,0,5500000,8200076.6084566098,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A251=1,PMF_1st=0),0,ROUND(IF(A251=1,AI251,AL250)*OFFSET(Input!$O$27,IF(A251=121,-1,0)+MIN(B251,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A251=1,PMF_1st=0),0,IF(SUM($K$5:$L251)-$AU250>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B250,B251),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C251-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[248,21,8,null,60,{"$f":"IF(A252=\"\",\"\",IF(A252=1,Age_Full_Month,IF(F251=11,0,F251+1)))","v":7},60,0,{"$f":"IF(A252=\"\",\"\",IF(AND(F252=11,G252=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H252-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C252-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B252,99),0,1,1)*K252,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E252,0,1,1)*L252,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*M252,FEE_rounding)","v":0},0,0,{"$f":"IF(C252>=1,ROUND(K252*OFFSET(Input!$U$27,B252,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B252=1,0,IF($C252>=1,ROUND(OFFSET(Input!$X$27,B252,0,1,1)*AL251,AV_rounding),0))","v":0},{"$f":"IF(B252=1,0,IF(C252=1,ROUND(OFFSET(Input!$W$27,B252,0,1,1)*AVERAGE($AI$5,$AL$5:$AL250),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),OFFSET(Input!$G$27,B252,0,1,1)-AE252,0)","v":0},{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),MIN(OFFSET(Input!$G$27,B252,0,1,1),AP251),0)","v":0},0,0,0,2706597.2907203501,2700007.2907203501,2713149.71273473,2713149.71273473,401341.90156583401,401341.90156583401,403295.45356569701,403295.45356569701,{"$f":"IF(A252=\"\",\"\",AL252-ROUND(AL252*OFFSET(Input!$S$27,B252,0,1,1),2*FEE_rounding))","v":2713149.71273473},{"$f":"IF(A252=\"\",\"\",ROUND(AP252*(1-OFFSET(Input!$T$27,MIN(B252,10),0,1,1)),2*FEE_rounding))","v":403295.45356569701},8616445.1663004272,0,0,0,5500000,8206597.2907203501,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A252=1,PMF_1st=0),0,ROUND(IF(A252=1,AI252,AL251)*OFFSET(Input!$O$27,IF(A252=121,-1,0)+MIN(B252,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A252=1,PMF_1st=0),0,IF(SUM($K$5:$L252)-$AU251>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B251,B252),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C252-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[249,21,9,null,60,{"$f":"IF(A253=\"\",\"\",IF(A253=1,Age_Full_Month,IF(F252=11,0,F252+1)))","v":8},60,0,{"$f":"IF(A253=\"\",\"\",IF(AND(F253=11,G253=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H253-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C253-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B253,99),0,1,1)*K253,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E253,0,1,1)*L253,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*M253,FEE_rounding)","v":0},0,0,{"$f":"IF(C253>=1,ROUND(K253*OFFSET(Input!$U$27,B253,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B253=1,0,IF($C253>=1,ROUND(OFFSET(Input!$X$27,B253,0,1,1)*AL252,AV_rounding),0))","v":0},{"$f":"IF(B253=1,0,IF(C253=1,ROUND(OFFSET(Input!$W$27,B253,0,1,1)*AVERAGE($AI$5,$AL$5:$AL251),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),OFFSET(Input!$G$27,B253,0,1,1)-AE253,0)","v":0},{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),MIN(OFFSET(Input!$G$27,B253,0,1,1),AP252),0)","v":0},0,0,0,2713149.71273473,2706559.71273473,2719734.02899459,2719734.02899459,403295.45356569701,403295.45356569701,405258.514578701,405258.514578701,{"$f":"IF(A253=\"\",\"\",AL253-ROUND(AL253*OFFSET(Input!$S$27,B253,0,1,1),2*FEE_rounding))","v":2719734.02899459},{"$f":"IF(A253=\"\",\"\",ROUND(AP253*(1-OFFSET(Input!$T$27,MIN(B253,10),0,1,1)),2*FEE_rounding))","v":405258.514578701},8624992.5435732901,0,0,0,5500000,8213149.71273473,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A253=1,PMF_1st=0),0,ROUND(IF(A253=1,AI253,AL252)*OFFSET(Input!$O$27,IF(A253=121,-1,0)+MIN(B253,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A253=1,PMF_1st=0),0,IF(SUM($K$5:$L253)-$AU252>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B252,B253),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C253-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[250,21,10,null,60,{"$f":"IF(A254=\"\",\"\",IF(A254=1,Age_Full_Month,IF(F253=11,0,F253+1)))","v":9},60,0,{"$f":"IF(A254=\"\",\"\",IF(AND(F254=11,G254=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H254-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C254-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B254,99),0,1,1)*K254,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E254,0,1,1)*L254,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*M254,FEE_rounding)","v":0},0,0,{"$f":"IF(C254>=1,ROUND(K254*OFFSET(Input!$U$27,B254,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B254=1,0,IF($C254>=1,ROUND(OFFSET(Input!$X$27,B254,0,1,1)*AL253,AV_rounding),0))","v":0},{"$f":"IF(B254=1,0,IF(C254=1,ROUND(OFFSET(Input!$W$27,B254,0,1,1)*AVERAGE($AI$5,$AL$5:$AL252),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),OFFSET(Input!$G$27,B254,0,1,1)-AE254,0)","v":0},{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),MIN(OFFSET(Input!$G$27,B254,0,1,1),AP253),0)","v":0},0,0,0,2719734.02899459,2713144.02899459,2726350.3947467799,2726350.3947467799,405258.514578701,405258.514578701,407231.13089044899,407231.13089044899,{"$f":"IF(A254=\"\",\"\",AL254-ROUND(AL254*OFFSET(Input!$S$27,B254,0,1,1),2*FEE_rounding))","v":2726350.3947467799},{"$f":"IF(A254=\"\",\"\",ROUND(AP254*(1-OFFSET(Input!$T$27,MIN(B254,10),0,1,1)),2*FEE_rounding))","v":407231.13089044899},8633581.5256372299,0,0,0,5500000,8219734.02899459,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A254=1,PMF_1st=0),0,ROUND(IF(A254=1,AI254,AL253)*OFFSET(Input!$O$27,IF(A254=121,-1,0)+MIN(B254,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A254=1,PMF_1st=0),0,IF(SUM($K$5:$L254)-$AU253>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B253,B254),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C254-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[251,21,11,null,60,{"$f":"IF(A255=\"\",\"\",IF(A255=1,Age_Full_Month,IF(F254=11,0,F254+1)))","v":10},60,0,{"$f":"IF(A255=\"\",\"\",IF(AND(F255=11,G255=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H255-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C255-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B255,99),0,1,1)*K255,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E255,0,1,1)*L255,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*M255,FEE_rounding)","v":0},0,0,{"$f":"IF(C255>=1,ROUND(K255*OFFSET(Input!$U$27,B255,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B255=1,0,IF($C255>=1,ROUND(OFFSET(Input!$X$27,B255,0,1,1)*AL254,AV_rounding),0))","v":0},{"$f":"IF(B255=1,0,IF(C255=1,ROUND(OFFSET(Input!$W$27,B255,0,1,1)*AVERAGE($AI$5,$AL$5:$AL253),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),OFFSET(Input!$G$27,B255,0,1,1)-AE255,0)","v":0},{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),MIN(OFFSET(Input!$G$27,B255,0,1,1),AP254),0)","v":0},0,0,0,2726350.3947467799,2719760.3947467799,2732998.96599383,2732998.96599383,407231.13089044899,407231.13089044899,409213.34901184001,409213.34901184001,{"$f":"IF(A255=\"\",\"\",AL255-ROUND(AL255*OFFSET(Input!$S$27,B255,0,1,1),2*FEE_rounding))","v":2732998.96599383},{"$f":"IF(A255=\"\",\"\",ROUND(AP255*(1-OFFSET(Input!$T$27,MIN(B255,10),0,1,1)),2*FEE_rounding))","v":409213.34901184001},8642212.3150056694,0,0,0,5500000,8226350.3947467804,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A255=1,PMF_1st=0),0,ROUND(IF(A255=1,AI255,AL254)*OFFSET(Input!$O$27,IF(A255=121,-1,0)+MIN(B255,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A255=1,PMF_1st=0),0,IF(SUM($K$5:$L255)-$AU254>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B254,B255),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C255-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[252,21,12,null,60,{"$f":"IF(A256=\"\",\"\",IF(A256=1,Age_Full_Month,IF(F255=11,0,F255+1)))","v":11},60,0,{"$f":"IF(A256=\"\",\"\",IF(AND(F256=11,G256=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H256-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C256-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B256,99),0,1,1)*K256,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E256,0,1,1)*L256,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*M256,FEE_rounding)","v":0},0,0,{"$f":"IF(C256>=1,ROUND(K256*OFFSET(Input!$U$27,B256,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B256=1,0,IF($C256>=1,ROUND(OFFSET(Input!$X$27,B256,0,1,1)*AL255,AV_rounding),0))","v":0},{"$f":"IF(B256=1,0,IF(C256=1,ROUND(OFFSET(Input!$W$27,B256,0,1,1)*AVERAGE($AI$5,$AL$5:$AL254),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),OFFSET(Input!$G$27,B256,0,1,1)-AE256,0)","v":0},{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),MIN(OFFSET(Input!$G$27,B256,0,1,1),AP255),0)","v":0},0,0,0,2732998.96599383,2726408.96599383,2739679.8994976101,2739679.8994976101,409213.34901184001,409213.34901184001,411205.215680169,411205.215680169,{"$f":"IF(A256=\"\",\"\",AL256-ROUND(AL256*OFFSET(Input!$S$27,B256,0,1,1),2*FEE_rounding))","v":2739679.8994976101},{"$f":"IF(A256=\"\",\"\",ROUND(AP256*(1-OFFSET(Input!$T$27,MIN(B256,10),0,1,1)),2*FEE_rounding))","v":411205.215680169},8650885.1151777785,0,0,0,5500000,8232998.96599383,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A256=1,PMF_1st=0),0,ROUND(IF(A256=1,AI256,AL255)*OFFSET(Input!$O$27,IF(A256=121,-1,0)+MIN(B256,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A256=1,PMF_1st=0),0,IF(SUM($K$5:$L256)-$AU255>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B255,B256),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C256-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[253,22,1,null,61,{"$f":"IF(A257=\"\",\"\",IF(A257=1,Age_Full_Month,IF(F256=11,0,F256+1)))","v":0},61,0,{"$f":"IF(A257=\"\",\"\",IF(AND(F257=11,G257=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H257-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C257-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B257,99),0,1,1)*K257,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E257,0,1,1)*L257,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*M257,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C257>=1,ROUND(K257*OFFSET(Input!$U$27,B257,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B257=1,0,IF($C257>=1,ROUND(OFFSET(Input!$X$27,B257,0,1,1)*AL256,AV_rounding),0))","v":0},{"$f":"IF(B257=1,0,IF(C257=1,ROUND(OFFSET(Input!$W$27,B257,0,1,1)*AVERAGE($AI$5,$AL$5:$AL255),AV_rounding),0))","v":0},7095,0,0,109700,100,0,0,0,{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),OFFSET(Input!$G$27,B257,0,1,1)-AE257,0)","v":0},{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),MIN(OFFSET(Input!$G$27,B257,0,1,1),AP256),0)","v":0},0,0,0,2839679.8994976101,2832484.8994976101,2846272.1629714901,2846272.1629714901,420905.215680169,420905.215680169,422953.99310070899,422953.99310070899,{"$f":"IF(A257=\"\",\"\",AL257-ROUND(AL257*OFFSET(Input!$S$27,B257,0,1,1),2*FEE_rounding))","v":2846272.1629714901},{"$f":"IF(A257=\"\",\"\",ROUND(AP257*(1-OFFSET(Input!$T$27,MIN(B257,10),0,1,1)),2*FEE_rounding))","v":422953.99310070899},8769226.1560721993,0,0,109700,5500000,8339679.8994976096,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A257=1,PMF_1st=0),0,ROUND(IF(A257=1,AI257,AL256)*OFFSET(Input!$O$27,IF(A257=121,-1,0)+MIN(B257,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A257=1,PMF_1st=0),0,IF(SUM($K$5:$L257)-$AU256>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B256,B257),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C257-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[254,22,2,null,61,{"$f":"IF(A258=\"\",\"\",IF(A258=1,Age_Full_Month,IF(F257=11,0,F257+1)))","v":1},61,0,{"$f":"IF(A258=\"\",\"\",IF(AND(F258=11,G258=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H258-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C258-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B258,99),0,1,1)*K258,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E258,0,1,1)*L258,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*M258,FEE_rounding)","v":0},0,0,{"$f":"IF(C258>=1,ROUND(K258*OFFSET(Input!$U$27,B258,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B258=1,0,IF($C258>=1,ROUND(OFFSET(Input!$X$27,B258,0,1,1)*AL257,AV_rounding),0))","v":0},{"$f":"IF(B258=1,0,IF(C258=1,ROUND(OFFSET(Input!$W$27,B258,0,1,1)*AVERAGE($AI$5,$AL$5:$AL256),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),OFFSET(Input!$G$27,B258,0,1,1)-AE258,0)","v":0},{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),MIN(OFFSET(Input!$G$27,B258,0,1,1),AP257),0)","v":0},0,0,0,2846272.1629714901,2839077.1629714901,2852896.51462116,2852896.51462116,422953.99310070899,422953.99310070899,425012.74304894003,425012.74304894003,{"$f":"IF(A258=\"\",\"\",AL258-ROUND(AL258*OFFSET(Input!$S$27,B258,0,1,1),2*FEE_rounding))","v":2852896.51462116},{"$f":"IF(A258=\"\",\"\",ROUND(AP258*(1-OFFSET(Input!$T$27,MIN(B258,10),0,1,1)),2*FEE_rounding))","v":425012.74304894003},8777909.2576701008,0,0,0,5500000,8346272.1629714901,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A258=1,PMF_1st=0),0,ROUND(IF(A258=1,AI258,AL257)*OFFSET(Input!$O$27,IF(A258=121,-1,0)+MIN(B258,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A258=1,PMF_1st=0),0,IF(SUM($K$5:$L258)-$AU257>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B257,B258),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C258-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[255,22,3,null,61,{"$f":"IF(A259=\"\",\"\",IF(A259=1,Age_Full_Month,IF(F258=11,0,F258+1)))","v":2},61,0,{"$f":"IF(A259=\"\",\"\",IF(AND(F259=11,G259=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H259-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C259-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B259,99),0,1,1)*K259,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E259,0,1,1)*L259,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*M259,FEE_rounding)","v":0},0,0,{"$f":"IF(C259>=1,ROUND(K259*OFFSET(Input!$U$27,B259,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B259=1,0,IF($C259>=1,ROUND(OFFSET(Input!$X$27,B259,0,1,1)*AL258,AV_rounding),0))","v":0},{"$f":"IF(B259=1,0,IF(C259=1,ROUND(OFFSET(Input!$W$27,B259,0,1,1)*AVERAGE($AI$5,$AL$5:$AL257),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),OFFSET(Input!$G$27,B259,0,1,1)-AE259,0)","v":0},{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),MIN(OFFSET(Input!$G$27,B259,0,1,1),AP258),0)","v":0},0,0,0,2852896.51462116,2845701.51462116,2859553.1106374501,2859553.1106374501,425012.74304894003,425012.74304894003,427081.51406664599,427081.51406664599,{"$f":"IF(A259=\"\",\"\",AL259-ROUND(AL259*OFFSET(Input!$S$27,B259,0,1,1),2*FEE_rounding))","v":2859553.1106374501},{"$f":"IF(A259=\"\",\"\",ROUND(AP259*(1-OFFSET(Input!$T$27,MIN(B259,10),0,1,1)),2*FEE_rounding))","v":427081.51406664599},8786634.6247040965,0,0,0,5500000,8352896.51462116,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A259=1,PMF_1st=0),0,ROUND(IF(A259=1,AI259,AL258)*OFFSET(Input!$O$27,IF(A259=121,-1,0)+MIN(B259,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A259=1,PMF_1st=0),0,IF(SUM($K$5:$L259)-$AU258>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B258,B259),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C259-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[256,22,4,null,61,{"$f":"IF(A260=\"\",\"\",IF(A260=1,Age_Full_Month,IF(F259=11,0,F259+1)))","v":3},61,0,{"$f":"IF(A260=\"\",\"\",IF(AND(F260=11,G260=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H260-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C260-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B260,99),0,1,1)*K260,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E260,0,1,1)*L260,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*M260,FEE_rounding)","v":0},0,0,{"$f":"IF(C260>=1,ROUND(K260*OFFSET(Input!$U$27,B260,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B260=1,0,IF($C260>=1,ROUND(OFFSET(Input!$X$27,B260,0,1,1)*AL259,AV_rounding),0))","v":0},{"$f":"IF(B260=1,0,IF(C260=1,ROUND(OFFSET(Input!$W$27,B260,0,1,1)*AVERAGE($AI$5,$AL$5:$AL258),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),OFFSET(Input!$G$27,B260,0,1,1)-AE260,0)","v":0},{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),MIN(OFFSET(Input!$G$27,B260,0,1,1),AP259),0)","v":0},0,0,0,2859553.1106374501,2852358.1106374501,2866242.1079714401,2866242.1079714401,427081.51406664599,427081.51406664599,429160.35493188899,429160.35493188899,{"$f":"IF(A260=\"\",\"\",AL260-ROUND(AL260*OFFSET(Input!$S$27,B260,0,1,1),2*FEE_rounding))","v":2866242.1079714401},{"$f":"IF(A260=\"\",\"\",ROUND(AP260*(1-OFFSET(Input!$T$27,MIN(B260,10),0,1,1)),2*FEE_rounding))","v":429160.35493188899},8795402.4629033282,0,0,0,5500000,8359553.1106374506,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A260=1,PMF_1st=0),0,ROUND(IF(A260=1,AI260,AL259)*OFFSET(Input!$O$27,IF(A260=121,-1,0)+MIN(B260,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A260=1,PMF_1st=0),0,IF(SUM($K$5:$L260)-$AU259>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B259,B260),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C260-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[257,22,5,null,{"$f":"IF($A261=\"\",\"\",Age_Insured+B261-1)","v":61},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Month,IF(F260=11,0,F260+1)))","v":4},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Year,IF(F260=11,G260+1,G260)))","v":61},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),DAY(EOMONTH((SignYY+INT(A261/12)+1911)&\"/\"&(IF(MOD(SignMM+A261-1,12)=0,12,MOD(SignMM+A261-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H261-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B261-1>=BPP,\"\",IF(AS260>0,1,0))","v":1},{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,IF(($BJ261+$AL260+$AP260+$AW261)/($BJ261+$AL260+$AP260)>$BK261,VLOOKUP($B261,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K261=0,0,IF(MOD(C261-1,12/Prem_Freq)=0,VLOOKUP(B261,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C261=1,VLOOKUP(B261,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C261-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B261,99),0,1,1)*K261,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E261,0,1,1)*L261,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*M261,FEE_rounding)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,K261-N261))","v":0},{"$f":"IF(A262=\"\",\"\",IF(K261=\"*****\",\"*****\",L261-O261+M261-P261))","v":0},{"$f":"IF(C261>=1,ROUND(K261*OFFSET(Input!$U$27,B261,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B261=1,0,IF($C261>=1,ROUND(OFFSET(Input!$X$27,B261,0,1,1)*AL260,AV_rounding),0))","v":0},{"$f":"IF(B261=1,0,IF(C261=1,ROUND(OFFSET(Input!$W$27,B261,0,1,1)*AVERAGE($AI$5,$AL$5:$AL259),AV_rounding),0))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,BA261,AI261))","v":7095},{"$f":"IF(E261=\"\",\"\",IF(SUM(AI261,-V261)>BB261,BB261,SUM(AI261,-V261)))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,0,BA261-AI261))","v":0},0,100,{"$f":"IF(E261=\" \",\" \",IF(Z261<BI260+BC261+BE261+BD261*0+BF261,BI260+BC261+BE261+BD261*0+BF261-BI260-Z261,0))","v":0},0,0,{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),OFFSET(Input!$G$27,B261,0,1,1)-AE261,0)","v":0},{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),MIN(OFFSET(Input!$G$27,B261,0,1,1),AP260),0)","v":0},{"$f":"IF(A262=\"\",\"\",AF260+AD261+AE261)","v":0},0,0,{"$f":"IF(A261=\"\",\"\",AL260+Q261+R261*0+IF(A261=1,0,SUM(S261:U261)))","v":2866242.1079714401},{"$f":"IF(A261=\"\",\"\",AI261-V261-W261-Z261-AD261)","v":2859047.1079714401},{"$f":"ROUND((AJ261-AB261)*(1+IRR_2)^(1/12)+IF(A261=1,S261,0),AV_rounding)","v":2872963.6643381901},{"$f":"ROUND(AK261-AG261,AV_rounding)","v":2872963.6643381901},429160.35493188899,429160.35493188899,{"$f":"ROUND((AN261-AC261)*(1+IRR_2)^(1/12),AV_rounding)","v":431249.31466016098},{"$f":"ROUND(AO261-AH261,AV_rounding)","v":431249.31466016098},{"$f":"IF(A261=\"\",\"\",AL261-ROUND(AL261*OFFSET(Input!$S$27,B261,0,1,1),2*FEE_rounding))","v":2872963.6643381901},{"$f":"IF(A261=\"\",\"\",ROUND(AP261*(1-OFFSET(Input!$T$27,MIN(B261,10),0,1,1)),2*FEE_rounding))","v":431249.31466016098},8804212.9789983518,0,{"$f":"IF(A262=\"\",\"\",AU260+AD261+AE261)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,Q261+R261))","v":0},5500000,8366242.1079714401,{"$f":"IF(A261=1,K261,MAX(AY260+K261-AD260-AE260,0))","v":2200000},{"$f":"IF(A261=\"\",\"\",AW261)","v":5500000},{"$f":"ROUND(ROUND(AZ261/100000*VLOOKUP(Age_Insured+B261-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I261>0,I261/H261,1),2*FEE_rounding)*IF(G262>14,1,0)*IF(AND(I261=0,H261>0),0,1)","v":7095},0,null,null,{"$f":"IF(AND(A261=1,PMF_1st=0),0,ROUND(IF(A261=1,AI261,AL260)*OFFSET(Input!$O$27,IF(A261=121,-1,0)+MIN(B261,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A261=1,PMF_1st=0),0,IF(SUM($K$5:$L261)-$AU260>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B260,B261),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A261+1","v":258},{"$f":"IF($A262=\"\",\"\",INT((A262-1)/12)+1)","v":22},{"$f":"IF($A262=\"\",\"\",MOD((A262-1),12)+1)","v":6},null,61,{"$f":"IF(A262=\"\",\"\",IF(A262=1,Age_Full_Month,IF(F261=11,0,F261+1)))","v":5},61,0,{"$f":"IF(A262=\"\",\"\",IF(AND(F262=11,G262=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H262-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C262-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B262,99),0,1,1)*K262,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E262,0,1,1)*L262,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*M262,FEE_rounding)","v":0},0,0,{"$f":"IF(C262>=1,ROUND(K262*OFFSET(Input!$U$27,B262,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B262=1,0,IF($C262>=1,ROUND(OFFSET(Input!$X$27,B262,0,1,1)*AL261,AV_rounding),0))","v":0},{"$f":"IF(B262=1,0,IF(C262=1,ROUND(OFFSET(Input!$W$27,B262,0,1,1)*AVERAGE($AI$5,$AL$5:$AL260),AV_rounding),0))","v":0},7095,0,0,{"$f":"Q262+R262","v":0},{"$f":"IF(E262=\" \",\" \",IF(AI262+AM262-V262>BI261+BC262+BD262+BF262+BE262,BI261+BC262+BD262+BF262+BE262,MAX(AI262+AM262-V262,0)))","v":100},0,{"$f":"BG262","v":0},0,{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),OFFSET(Input!$G$27,B262,0,1,1)-AE262,0)","v":0},{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),MIN(OFFSET(Input!$G$27,B262,0,1,1),AP261),0)","v":0},0,0,0,2872963.6643381901,2865768.6643381901,2879717.9382204302,2879717.9382204302,{"$f":"R262+AO261","v":431249.31466016098},{"$f":"AM262-X262-AA262-AE262","v":431249.31466016098},433348.44250553899,433348.44250553899,{"$f":"IF(A262=\"\",\"\",AL262-ROUND(AL262*OFFSET(Input!$S$27,B262,0,1,1),2*FEE_rounding))","v":2879717.9382204302},{"$f":"IF(A262=\"\",\"\",ROUND(AP262*(1-OFFSET(Input!$T$27,MIN(B262,10),0,1,1)),2*FEE_rounding))","v":433348.44250553899},{"$f":"AW262+AL262+AP262","v":8813066.3807259686},0,0,0,{"$f":"AW261","v":5500000},{"$f":"AW262+AI262","v":8372963.6643381901},2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A262=1,PMF_1st=0),0,ROUND(IF(A262=1,AI262,AL261)*OFFSET(Input!$O$27,IF(A262=121,-1,0)+MIN(B262,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A262=1,PMF_1st=0),0,IF(SUM($K$5:$L262)-$AU261>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B261,B262),21),0,1,1)))","v":100},null,null,{"$f":"BI261+BC262+BD262+BE262+BF262-Z262-AA262","v":0},{"$f":"IF(MOD($C262-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E262<=30,1.9,IF($E262<=40,1.6,IF($E262<=50,1.4,IF($E262<=60,1.2,IF($E262<=70,1.1,IF($E262<=90,1.02,1))))))","v":1.1000000000000001}]
[259,22,7,null,61,{"$f":"IF(A263=\"\",\"\",IF(A263=1,Age_Full_Month,IF(F262=11,0,F262+1)))","v":6},61,0,{"$f":"IF(A263=\"\",\"\",IF(AND(F263=11,G263=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H263-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C263-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B263,99),0,1,1)*K263,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E263,0,1,1)*L263,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*M263,FEE_rounding)","v":0},0,0,{"$f":"IF(C263>=1,ROUND(K263*OFFSET(Input!$U$27,B263,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B263=1,0,IF($C263>=1,ROUND(OFFSET(Input!$X$27,B263,0,1,1)*AL262,AV_rounding),0))","v":0},{"$f":"IF(B263=1,0,IF(C263=1,ROUND(OFFSET(Input!$W$27,B263,0,1,1)*AVERAGE($AI$5,$AL$5:$AL261),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),OFFSET(Input!$G$27,B263,0,1,1)-AE263,0)","v":0},{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),MIN(OFFSET(Input!$G$27,B263,0,1,1),AP262),0)","v":0},0,0,0,2879717.9382204302,2872522.9382204302,2886505.0888723298,2886505.0888723298,433348.44250553899,433348.44250553899,435457.78796184697,435457.78796184697,{"$f":"IF(A263=\"\",\"\",AL263-ROUND(AL263*OFFSET(Input!$S$27,B263,0,1,1),2*FEE_rounding))","v":2886505.0888723298},{"$f":"IF(A263=\"\",\"\",ROUND(AP263*(1-OFFSET(Input!$T$27,MIN(B263,10),0,1,1)),2*FEE_rounding))","v":435457.78796184697},8821962.8768341765,0,0,0,5500000,8379717.9382204302,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A263=1,PMF_1st=0),0,ROUND(IF(A263=1,AI263,AL262)*OFFSET(Input!$O$27,IF(A263=121,-1,0)+MIN(B263,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A263=1,PMF_1st=0),0,IF(SUM($K$5:$L263)-$AU262>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B262,B263),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C263-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[260,22,8,null,61,{"$f":"IF(A264=\"\",\"\",IF(A264=1,Age_Full_Month,IF(F263=11,0,F263+1)))","v":7},61,0,{"$f":"IF(A264=\"\",\"\",IF(AND(F264=11,G264=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H264-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C264-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B264,99),0,1,1)*K264,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E264,0,1,1)*L264,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*M264,FEE_rounding)","v":0},0,0,{"$f":"IF(C264>=1,ROUND(K264*OFFSET(Input!$U$27,B264,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B264=1,0,IF($C264>=1,ROUND(OFFSET(Input!$X$27,B264,0,1,1)*AL263,AV_rounding),0))","v":0},{"$f":"IF(B264=1,0,IF(C264=1,ROUND(OFFSET(Input!$W$27,B264,0,1,1)*AVERAGE($AI$5,$AL$5:$AL262),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),OFFSET(Input!$G$27,B264,0,1,1)-AE264,0)","v":0},{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),MIN(OFFSET(Input!$G$27,B264,0,1,1),AP263),0)","v":0},0,0,0,2886505.0888723298,2879310.0888723298,2893325.2763232202,2893325.2763232202,435457.78796184697,435457.78796184697,437577.400763824,437577.400763824,{"$f":"IF(A264=\"\",\"\",AL264-ROUND(AL264*OFFSET(Input!$S$27,B264,0,1,1),2*FEE_rounding))","v":2893325.2763232202},{"$f":"IF(A264=\"\",\"\",ROUND(AP264*(1-OFFSET(Input!$T$27,MIN(B264,10),0,1,1)),2*FEE_rounding))","v":437577.400763824},8830902.6770870443,0,0,0,5500000,8386505.0888723303,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A264=1,PMF_1st=0),0,ROUND(IF(A264=1,AI264,AL263)*OFFSET(Input!$O$27,IF(A264=121,-1,0)+MIN(B264,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A264=1,PMF_1st=0),0,IF(SUM($K$5:$L264)-$AU263>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B263,B264),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C264-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[261,22,9,null,61,{"$f":"IF(A265=\"\",\"\",IF(A265=1,Age_Full_Month,IF(F264=11,0,F264+1)))","v":8},61,0,{"$f":"IF(A265=\"\",\"\",IF(AND(F265=11,G265=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H265-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C265-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B265,99),0,1,1)*K265,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E265,0,1,1)*L265,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*M265,FEE_rounding)","v":0},0,0,{"$f":"IF(C265>=1,ROUND(K265*OFFSET(Input!$U$27,B265,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B265=1,0,IF($C265>=1,ROUND(OFFSET(Input!$X$27,B265,0,1,1)*AL264,AV_rounding),0))","v":0},{"$f":"IF(B265=1,0,IF(C265=1,ROUND(OFFSET(Input!$W$27,B265,0,1,1)*AVERAGE($AI$5,$AL$5:$AL263),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),OFFSET(Input!$G$27,B265,0,1,1)-AE265,0)","v":0},{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),MIN(OFFSET(Input!$G$27,B265,0,1,1),AP264),0)","v":0},0,0,0,2893325.2763232202,2886130.2763232202,2900178.6613813899,2900178.6613813899,437577.400763824,437577.400763824,439707.33088829299,439707.33088829299,{"$f":"IF(A265=\"\",\"\",AL265-ROUND(AL265*OFFSET(Input!$S$27,B265,0,1,1),2*FEE_rounding))","v":2900178.6613813899},{"$f":"IF(A265=\"\",\"\",ROUND(AP265*(1-OFFSET(Input!$T$27,MIN(B265,10),0,1,1)),2*FEE_rounding))","v":439707.33088829299},8839885.9922696836,0,0,0,5500000,8393325.2763232198,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A265=1,PMF_1st=0),0,ROUND(IF(A265=1,AI265,AL264)*OFFSET(Input!$O$27,IF(A265=121,-1,0)+MIN(B265,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A265=1,PMF_1st=0),0,IF(SUM($K$5:$L265)-$AU264>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B264,B265),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C265-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[262,22,10,null,61,{"$f":"IF(A266=\"\",\"\",IF(A266=1,Age_Full_Month,IF(F265=11,0,F265+1)))","v":9},61,0,{"$f":"IF(A266=\"\",\"\",IF(AND(F266=11,G266=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H266-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C266-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B266,99),0,1,1)*K266,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E266,0,1,1)*L266,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*M266,FEE_rounding)","v":0},0,0,{"$f":"IF(C266>=1,ROUND(K266*OFFSET(Input!$U$27,B266,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B266=1,0,IF($C266>=1,ROUND(OFFSET(Input!$X$27,B266,0,1,1)*AL265,AV_rounding),0))","v":0},{"$f":"IF(B266=1,0,IF(C266=1,ROUND(OFFSET(Input!$W$27,B266,0,1,1)*AVERAGE($AI$5,$AL$5:$AL264),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),OFFSET(Input!$G$27,B266,0,1,1)-AE266,0)","v":0},{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),MIN(OFFSET(Input!$G$27,B266,0,1,1),AP265),0)","v":0},0,0,0,2900178.6613813899,2892983.6613813899,2907065.4056378799,2907065.4056378799,439707.33088829299,439707.33088829299,441847.62855534401,441847.62855534401,{"$f":"IF(A266=\"\",\"\",AL266-ROUND(AL266*OFFSET(Input!$S$27,B266,0,1,1),2*FEE_rounding))","v":2907065.4056378799},{"$f":"IF(A266=\"\",\"\",ROUND(AP266*(1-OFFSET(Input!$T$27,MIN(B266,10),0,1,1)),2*FEE_rounding))","v":441847.62855534401},8848913.0341932233,0,0,0,5500000,8400178.6613813899,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A266=1,PMF_1st=0),0,ROUND(IF(A266=1,AI266,AL265)*OFFSET(Input!$O$27,IF(A266=121,-1,0)+MIN(B266,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A266=1,PMF_1st=0),0,IF(SUM($K$5:$L266)-$AU265>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B265,B266),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C266-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[263,22,11,null,61,{"$f":"IF(A267=\"\",\"\",IF(A267=1,Age_Full_Month,IF(F266=11,0,F266+1)))","v":10},61,0,{"$f":"IF(A267=\"\",\"\",IF(AND(F267=11,G267=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H267-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C267-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B267,99),0,1,1)*K267,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E267,0,1,1)*L267,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*M267,FEE_rounding)","v":0},0,0,{"$f":"IF(C267>=1,ROUND(K267*OFFSET(Input!$U$27,B267,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B267=1,0,IF($C267>=1,ROUND(OFFSET(Input!$X$27,B267,0,1,1)*AL266,AV_rounding),0))","v":0},{"$f":"IF(B267=1,0,IF(C267=1,ROUND(OFFSET(Input!$W$27,B267,0,1,1)*AVERAGE($AI$5,$AL$5:$AL265),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),OFFSET(Input!$G$27,B267,0,1,1)-AE267,0)","v":0},{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),MIN(OFFSET(Input!$G$27,B267,0,1,1),AP266),0)","v":0},0,0,0,2907065.4056378799,2899870.4056378799,2913985.6714702598,2913985.6714702598,441847.62855534401,441847.62855534401,443998.34422951401,443998.34422951401,{"$f":"IF(A267=\"\",\"\",AL267-ROUND(AL267*OFFSET(Input!$S$27,B267,0,1,1),2*FEE_rounding))","v":2913985.6714702598},{"$f":"IF(A267=\"\",\"\",ROUND(AP267*(1-OFFSET(Input!$T$27,MIN(B267,10),0,1,1)),2*FEE_rounding))","v":443998.34422951401},8857984.015699774,0,0,0,5500000,8407065.4056378789,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A267=1,PMF_1st=0),0,ROUND(IF(A267=1,AI267,AL266)*OFFSET(Input!$O$27,IF(A267=121,-1,0)+MIN(B267,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A267=1,PMF_1st=0),0,IF(SUM($K$5:$L267)-$AU266>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B266,B267),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C267-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[264,22,12,null,61,{"$f":"IF(A268=\"\",\"\",IF(A268=1,Age_Full_Month,IF(F267=11,0,F267+1)))","v":11},61,0,{"$f":"IF(A268=\"\",\"\",IF(AND(F268=11,G268=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H268-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C268-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B268,99),0,1,1)*K268,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E268,0,1,1)*L268,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*M268,FEE_rounding)","v":0},0,0,{"$f":"IF(C268>=1,ROUND(K268*OFFSET(Input!$U$27,B268,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B268=1,0,IF($C268>=1,ROUND(OFFSET(Input!$X$27,B268,0,1,1)*AL267,AV_rounding),0))","v":0},{"$f":"IF(B268=1,0,IF(C268=1,ROUND(OFFSET(Input!$W$27,B268,0,1,1)*AVERAGE($AI$5,$AL$5:$AL266),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),OFFSET(Input!$G$27,B268,0,1,1)-AE268,0)","v":0},{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),MIN(OFFSET(Input!$G$27,B268,0,1,1),AP267),0)","v":0},0,0,0,2913985.6714702598,2906790.6714702598,2920939.6220465102,2920939.6220465102,443998.34422951401,443998.34422951401,446159.52862097998,446159.52862097998,{"$f":"IF(A268=\"\",\"\",AL268-ROUND(AL268*OFFSET(Input!$S$27,B268,0,1,1),2*FEE_rounding))","v":2920939.6220465102},{"$f":"IF(A268=\"\",\"\",ROUND(AP268*(1-OFFSET(Input!$T$27,MIN(B268,10),0,1,1)),2*FEE_rounding))","v":446159.52862097998},8867099.1506674904,0,0,0,5500000,8413985.6714702602,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A268=1,PMF_1st=0),0,ROUND(IF(A268=1,AI268,AL267)*OFFSET(Input!$O$27,IF(A268=121,-1,0)+MIN(B268,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A268=1,PMF_1st=0),0,IF(SUM($K$5:$L268)-$AU267>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B267,B268),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C268-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[265,23,1,null,62,{"$f":"IF(A269=\"\",\"\",IF(A269=1,Age_Full_Month,IF(F268=11,0,F268+1)))","v":0},62,0,{"$f":"IF(A269=\"\",\"\",IF(AND(F269=11,G269=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H269-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C269-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B269,99),0,1,1)*K269,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E269,0,1,1)*L269,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*M269,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C269>=1,ROUND(K269*OFFSET(Input!$U$27,B269,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B269=1,0,IF($C269>=1,ROUND(OFFSET(Input!$X$27,B269,0,1,1)*AL268,AV_rounding),0))","v":0},{"$f":"IF(B269=1,0,IF(C269=1,ROUND(OFFSET(Input!$W$27,B269,0,1,1)*AVERAGE($AI$5,$AL$5:$AL267),AV_rounding),0))","v":0},7755,0,0,109700,100,0,0,0,{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),OFFSET(Input!$G$27,B269,0,1,1)-AE269,0)","v":0},{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),MIN(OFFSET(Input!$G$27,B269,0,1,1),AP268),0)","v":0},0,0,0,3020939.6220465102,3013084.6220465102,3027750.96380198,3027750.96380198,455859.52862097998,455859.52862097998,458078.44792723597,458078.44792723597,{"$f":"IF(A269=\"\",\"\",AL269-ROUND(AL269*OFFSET(Input!$S$27,B269,0,1,1),2*FEE_rounding))","v":3027750.96380198},{"$f":"IF(A269=\"\",\"\",ROUND(AP269*(1-OFFSET(Input!$T$27,MIN(B269,10),0,1,1)),2*FEE_rounding))","v":458078.44792723597},8985829.4117292166,0,0,109700,5500000,8520939.6220465098,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A269=1,PMF_1st=0),0,ROUND(IF(A269=1,AI269,AL268)*OFFSET(Input!$O$27,IF(A269=121,-1,0)+MIN(B269,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A269=1,PMF_1st=0),0,IF(SUM($K$5:$L269)-$AU268>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B268,B269),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C269-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[266,23,2,null,62,{"$f":"IF(A270=\"\",\"\",IF(A270=1,Age_Full_Month,IF(F269=11,0,F269+1)))","v":1},62,0,{"$f":"IF(A270=\"\",\"\",IF(AND(F270=11,G270=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H270-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C270-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B270,99),0,1,1)*K270,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E270,0,1,1)*L270,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*M270,FEE_rounding)","v":0},0,0,{"$f":"IF(C270>=1,ROUND(K270*OFFSET(Input!$U$27,B270,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B270=1,0,IF($C270>=1,ROUND(OFFSET(Input!$X$27,B270,0,1,1)*AL269,AV_rounding),0))","v":0},{"$f":"IF(B270=1,0,IF(C270=1,ROUND(OFFSET(Input!$W$27,B270,0,1,1)*AVERAGE($AI$5,$AL$5:$AL268),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),OFFSET(Input!$G$27,B270,0,1,1)-AE270,0)","v":0},{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),MIN(OFFSET(Input!$G$27,B270,0,1,1),AP269),0)","v":0},0,0,0,3027750.96380198,3019895.96380198,3034595.4601078602,3034595.4601078602,458078.44792723597,458078.44792723597,460308.16793541599,460308.16793541599,{"$f":"IF(A270=\"\",\"\",AL270-ROUND(AL270*OFFSET(Input!$S$27,B270,0,1,1),2*FEE_rounding))","v":3034595.4601078602},{"$f":"IF(A270=\"\",\"\",ROUND(AP270*(1-OFFSET(Input!$T$27,MIN(B270,10),0,1,1)),2*FEE_rounding))","v":460308.16793541599},8994903.6280432753,0,0,0,5500000,8527750.96380198,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A270=1,PMF_1st=0),0,ROUND(IF(A270=1,AI270,AL269)*OFFSET(Input!$O$27,IF(A270=121,-1,0)+MIN(B270,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A270=1,PMF_1st=0),0,IF(SUM($K$5:$L270)-$AU269>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B269,B270),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C270-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[267,23,3,null,62,{"$f":"IF(A271=\"\",\"\",IF(A271=1,Age_Full_Month,IF(F270=11,0,F270+1)))","v":2},62,0,{"$f":"IF(A271=\"\",\"\",IF(AND(F271=11,G271=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H271-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C271-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B271,99),0,1,1)*K271,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E271,0,1,1)*L271,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*M271,FEE_rounding)","v":0},0,0,{"$f":"IF(C271>=1,ROUND(K271*OFFSET(Input!$U$27,B271,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B271=1,0,IF($C271>=1,ROUND(OFFSET(Input!$X$27,B271,0,1,1)*AL270,AV_rounding),0))","v":0},{"$f":"IF(B271=1,0,IF(C271=1,ROUND(OFFSET(Input!$W$27,B271,0,1,1)*AVERAGE($AI$5,$AL$5:$AL269),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),OFFSET(Input!$G$27,B271,0,1,1)-AE271,0)","v":0},{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),MIN(OFFSET(Input!$G$27,B271,0,1,1),AP270),0)","v":0},0,0,0,3034595.4601078602,3026740.4601078602,3041473.2723456002,3041473.2723456002,460308.16793541599,460308.16793541599,462548.74121848203,462548.74121848203,{"$f":"IF(A271=\"\",\"\",AL271-ROUND(AL271*OFFSET(Input!$S$27,B271,0,1,1),2*FEE_rounding))","v":3041473.2723456002},{"$f":"IF(A271=\"\",\"\",ROUND(AP271*(1-OFFSET(Input!$T$27,MIN(B271,10),0,1,1)),2*FEE_rounding))","v":462548.74121848203},9004022.0135640819,0,0,0,5500000,8534595.4601078592,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A271=1,PMF_1st=0),0,ROUND(IF(A271=1,AI271,AL270)*OFFSET(Input!$O$27,IF(A271=121,-1,0)+MIN(B271,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A271=1,PMF_1st=0),0,IF(SUM($K$5:$L271)-$AU270>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B270,B271),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C271-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[268,23,4,null,62,{"$f":"IF(A272=\"\",\"\",IF(A272=1,Age_Full_Month,IF(F271=11,0,F271+1)))","v":3},62,0,{"$f":"IF(A272=\"\",\"\",IF(AND(F272=11,G272=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H272-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C272-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B272,99),0,1,1)*K272,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E272,0,1,1)*L272,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*M272,FEE_rounding)","v":0},0,0,{"$f":"IF(C272>=1,ROUND(K272*OFFSET(Input!$U$27,B272,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B272=1,0,IF($C272>=1,ROUND(OFFSET(Input!$X$27,B272,0,1,1)*AL271,AV_rounding),0))","v":0},{"$f":"IF(B272=1,0,IF(C272=1,ROUND(OFFSET(Input!$W$27,B272,0,1,1)*AVERAGE($AI$5,$AL$5:$AL270),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),OFFSET(Input!$G$27,B272,0,1,1)-AE272,0)","v":0},{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),MIN(OFFSET(Input!$G$27,B272,0,1,1),AP271),0)","v":0},0,0,0,3041473.2723456002,3033618.2723456002,3048384.56268219,3048384.56268219,462548.74121848203,462548.74121848203,464800.22060529899,464800.22060529899,{"$f":"IF(A272=\"\",\"\",AL272-ROUND(AL272*OFFSET(Input!$S$27,B272,0,1,1),2*FEE_rounding))","v":3048384.56268219},{"$f":"IF(A272=\"\",\"\",ROUND(AP272*(1-OFFSET(Input!$T$27,MIN(B272,10),0,1,1)),2*FEE_rounding))","v":464800.22060529899},9013184.7832874879,0,0,0,5500000,8541473.2723456006,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A272=1,PMF_1st=0),0,ROUND(IF(A272=1,AI272,AL271)*OFFSET(Input!$O$27,IF(A272=121,-1,0)+MIN(B272,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A272=1,PMF_1st=0),0,IF(SUM($K$5:$L272)-$AU271>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B271,B272),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C272-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[269,23,5,null,62,{"$f":"IF(A273=\"\",\"\",IF(A273=1,Age_Full_Month,IF(F272=11,0,F272+1)))","v":4},62,0,{"$f":"IF(A273=\"\",\"\",IF(AND(F273=11,G273=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H273-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C273-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B273,99),0,1,1)*K273,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E273,0,1,1)*L273,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*M273,FEE_rounding)","v":0},0,0,{"$f":"IF(C273>=1,ROUND(K273*OFFSET(Input!$U$27,B273,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B273=1,0,IF($C273>=1,ROUND(OFFSET(Input!$X$27,B273,0,1,1)*AL272,AV_rounding),0))","v":0},{"$f":"IF(B273=1,0,IF(C273=1,ROUND(OFFSET(Input!$W$27,B273,0,1,1)*AVERAGE($AI$5,$AL$5:$AL271),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),OFFSET(Input!$G$27,B273,0,1,1)-AE273,0)","v":0},{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),MIN(OFFSET(Input!$G$27,B273,0,1,1),AP272),0)","v":0},0,0,0,3048384.56268219,3040529.56268219,3055329.4940739698,3055329.4940739698,464800.22060529899,464800.22060529899,467062.65918187803,467062.65918187803,{"$f":"IF(A273=\"\",\"\",AL273-ROUND(AL273*OFFSET(Input!$S$27,B273,0,1,1),2*FEE_rounding))","v":3055329.4940739698},{"$f":"IF(A273=\"\",\"\",ROUND(AP273*(1-OFFSET(Input!$T$27,MIN(B273,10),0,1,1)),2*FEE_rounding))","v":467062.65918187803},9022392.1532558482,0,0,0,5500000,8548384.562682189,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A273=1,PMF_1st=0),0,ROUND(IF(A273=1,AI273,AL272)*OFFSET(Input!$O$27,IF(A273=121,-1,0)+MIN(B273,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A273=1,PMF_1st=0),0,IF(SUM($K$5:$L273)-$AU272>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B272,B273),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C273-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[270,23,6,null,62,{"$f":"IF(A274=\"\",\"\",IF(A274=1,Age_Full_Month,IF(F273=11,0,F273+1)))","v":5},62,0,{"$f":"IF(A274=\"\",\"\",IF(AND(F274=11,G274=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H274-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C274-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B274,99),0,1,1)*K274,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E274,0,1,1)*L274,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*M274,FEE_rounding)","v":0},0,0,{"$f":"IF(C274>=1,ROUND(K274*OFFSET(Input!$U$27,B274,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B274=1,0,IF($C274>=1,ROUND(OFFSET(Input!$X$27,B274,0,1,1)*AL273,AV_rounding),0))","v":0},{"$f":"IF(B274=1,0,IF(C274=1,ROUND(OFFSET(Input!$W$27,B274,0,1,1)*AVERAGE($AI$5,$AL$5:$AL272),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),OFFSET(Input!$G$27,B274,0,1,1)-AE274,0)","v":0},{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),MIN(OFFSET(Input!$G$27,B274,0,1,1),AP273),0)","v":0},0,0,0,3055329.4940739698,3047474.4940739698,3062308.23027047,3062308.23027047,467062.65918187803,467062.65918187803,469336.11029262899,469336.11029262899,{"$f":"IF(A274=\"\",\"\",AL274-ROUND(AL274*OFFSET(Input!$S$27,B274,0,1,1),2*FEE_rounding))","v":3062308.23027047},{"$f":"IF(A274=\"\",\"\",ROUND(AP274*(1-OFFSET(Input!$T$27,MIN(B274,10),0,1,1)),2*FEE_rounding))","v":469336.11029262899},9031644.340563098,0,0,0,5500000,8555329.4940739702,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A274=1,PMF_1st=0),0,ROUND(IF(A274=1,AI274,AL273)*OFFSET(Input!$O$27,IF(A274=121,-1,0)+MIN(B274,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A274=1,PMF_1st=0),0,IF(SUM($K$5:$L274)-$AU273>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B273,B274),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C274-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[271,23,7,null,62,{"$f":"IF(A275=\"\",\"\",IF(A275=1,Age_Full_Month,IF(F274=11,0,F274+1)))","v":6},62,0,{"$f":"IF(A275=\"\",\"\",IF(AND(F275=11,G275=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H275-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C275-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B275,99),0,1,1)*K275,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E275,0,1,1)*L275,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*M275,FEE_rounding)","v":0},0,0,{"$f":"IF(C275>=1,ROUND(K275*OFFSET(Input!$U$27,B275,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B275=1,0,IF($C275>=1,ROUND(OFFSET(Input!$X$27,B275,0,1,1)*AL274,AV_rounding),0))","v":0},{"$f":"IF(B275=1,0,IF(C275=1,ROUND(OFFSET(Input!$W$27,B275,0,1,1)*AVERAGE($AI$5,$AL$5:$AL273),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),OFFSET(Input!$G$27,B275,0,1,1)-AE275,0)","v":0},{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),MIN(OFFSET(Input!$G$27,B275,0,1,1),AP274),0)","v":0},0,0,0,3062308.23027047,3054453.23027047,3069320.9358182899,3069320.9358182899,469336.11029262899,469336.11029262899,471620.62754161999,471620.62754161999,{"$f":"IF(A275=\"\",\"\",AL275-ROUND(AL275*OFFSET(Input!$S$27,B275,0,1,1),2*FEE_rounding))","v":3069320.9358182899},{"$f":"IF(A275=\"\",\"\",ROUND(AP275*(1-OFFSET(Input!$T$27,MIN(B275,10),0,1,1)),2*FEE_rounding))","v":471620.62754161999},9040941.5633599106,0,0,0,5500000,8562308.2302704696,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A275=1,PMF_1st=0),0,ROUND(IF(A275=1,AI275,AL274)*OFFSET(Input!$O$27,IF(A275=121,-1,0)+MIN(B275,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A275=1,PMF_1st=0),0,IF(SUM($K$5:$L275)-$AU274>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B274,B275),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C275-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[272,23,8,null,62,{"$f":"IF(A276=\"\",\"\",IF(A276=1,Age_Full_Month,IF(F275=11,0,F275+1)))","v":7},62,0,{"$f":"IF(A276=\"\",\"\",IF(AND(F276=11,G276=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H276-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C276-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B276,99),0,1,1)*K276,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E276,0,1,1)*L276,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*M276,FEE_rounding)","v":0},0,0,{"$f":"IF(C276>=1,ROUND(K276*OFFSET(Input!$U$27,B276,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B276=1,0,IF($C276>=1,ROUND(OFFSET(Input!$X$27,B276,0,1,1)*AL275,AV_rounding),0))","v":0},{"$f":"IF(B276=1,0,IF(C276=1,ROUND(OFFSET(Input!$W$27,B276,0,1,1)*AVERAGE($AI$5,$AL$5:$AL274),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),OFFSET(Input!$G$27,B276,0,1,1)-AE276,0)","v":0},{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),MIN(OFFSET(Input!$G$27,B276,0,1,1),AP275),0)","v":0},0,0,0,3069320.9358182899,3061465.9358182899,3076367.7760649598,3076367.7760649598,471620.62754161999,471620.62754161999,473916.26479383803,473916.26479383803,{"$f":"IF(A276=\"\",\"\",AL276-ROUND(AL276*OFFSET(Input!$S$27,B276,0,1,1),2*FEE_rounding))","v":3076367.7760649598},{"$f":"IF(A276=\"\",\"\",ROUND(AP276*(1-OFFSET(Input!$T$27,MIN(B276,10),0,1,1)),2*FEE_rounding))","v":473916.26479383803},9050284.0408587977,0,0,0,5500000,8569320.9358182903,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A276=1,PMF_1st=0),0,ROUND(IF(A276=1,AI276,AL275)*OFFSET(Input!$O$27,IF(A276=121,-1,0)+MIN(B276,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A276=1,PMF_1st=0),0,IF(SUM($K$5:$L276)-$AU275>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B275,B276),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C276-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[273,23,9,null,62,{"$f":"IF(A277=\"\",\"\",IF(A277=1,Age_Full_Month,IF(F276=11,0,F276+1)))","v":8},62,0,{"$f":"IF(A277=\"\",\"\",IF(AND(F277=11,G277=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H277-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C277-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B277,99),0,1,1)*K277,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E277,0,1,1)*L277,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*M277,FEE_rounding)","v":0},0,0,{"$f":"IF(C277>=1,ROUND(K277*OFFSET(Input!$U$27,B277,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B277=1,0,IF($C277>=1,ROUND(OFFSET(Input!$X$27,B277,0,1,1)*AL276,AV_rounding),0))","v":0},{"$f":"IF(B277=1,0,IF(C277=1,ROUND(OFFSET(Input!$W$27,B277,0,1,1)*AVERAGE($AI$5,$AL$5:$AL275),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),OFFSET(Input!$G$27,B277,0,1,1)-AE277,0)","v":0},{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),MIN(OFFSET(Input!$G$27,B277,0,1,1),AP276),0)","v":0},0,0,0,3076367.7760649598,3068512.7760649598,3083448.9171628598,3083448.9171628598,473916.26479383803,473916.26479383803,476223.07617646101,476223.07617646101,{"$f":"IF(A277=\"\",\"\",AL277-ROUND(AL277*OFFSET(Input!$S$27,B277,0,1,1),2*FEE_rounding))","v":3083448.9171628598},{"$f":"IF(A277=\"\",\"\",ROUND(AP277*(1-OFFSET(Input!$T$27,MIN(B277,10),0,1,1)),2*FEE_rounding))","v":476223.07617646101},9059671.9933393206,0,0,0,5500000,8576367.7760649603,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A277=1,PMF_1st=0),0,ROUND(IF(A277=1,AI277,AL276)*OFFSET(Input!$O$27,IF(A277=121,-1,0)+MIN(B277,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A277=1,PMF_1st=0),0,IF(SUM($K$5:$L277)-$AU276>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B276,B277),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C277-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[274,23,10,null,62,{"$f":"IF(A278=\"\",\"\",IF(A278=1,Age_Full_Month,IF(F277=11,0,F277+1)))","v":9},62,0,{"$f":"IF(A278=\"\",\"\",IF(AND(F278=11,G278=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H278-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C278-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B278,99),0,1,1)*K278,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E278,0,1,1)*L278,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*M278,FEE_rounding)","v":0},0,0,{"$f":"IF(C278>=1,ROUND(K278*OFFSET(Input!$U$27,B278,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B278=1,0,IF($C278>=1,ROUND(OFFSET(Input!$X$27,B278,0,1,1)*AL277,AV_rounding),0))","v":0},{"$f":"IF(B278=1,0,IF(C278=1,ROUND(OFFSET(Input!$W$27,B278,0,1,1)*AVERAGE($AI$5,$AL$5:$AL276),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),OFFSET(Input!$G$27,B278,0,1,1)-AE278,0)","v":0},{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),MIN(OFFSET(Input!$G$27,B278,0,1,1),AP277),0)","v":0},0,0,0,3083448.9171628598,3075593.9171628598,3090564.5260731098,3090564.5260731098,476223.07617646101,476223.07617646101,478541.11608013301,478541.11608013301,{"$f":"IF(A278=\"\",\"\",AL278-ROUND(AL278*OFFSET(Input!$S$27,B278,0,1,1),2*FEE_rounding))","v":3090564.5260731098},{"$f":"IF(A278=\"\",\"\",ROUND(AP278*(1-OFFSET(Input!$T$27,MIN(B278,10),0,1,1)),2*FEE_rounding))","v":478541.11608013301},9069105.6421532426,0,0,0,5500000,8583448.9171628598,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A278=1,PMF_1st=0),0,ROUND(IF(A278=1,AI278,AL277)*OFFSET(Input!$O$27,IF(A278=121,-1,0)+MIN(B278,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A278=1,PMF_1st=0),0,IF(SUM($K$5:$L278)-$AU277>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B277,B278),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C278-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[275,23,11,null,62,{"$f":"IF(A279=\"\",\"\",IF(A279=1,Age_Full_Month,IF(F278=11,0,F278+1)))","v":10},62,0,{"$f":"IF(A279=\"\",\"\",IF(AND(F279=11,G279=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H279-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C279-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B279,99),0,1,1)*K279,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E279,0,1,1)*L279,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*M279,FEE_rounding)","v":0},0,0,{"$f":"IF(C279>=1,ROUND(K279*OFFSET(Input!$U$27,B279,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B279=1,0,IF($C279>=1,ROUND(OFFSET(Input!$X$27,B279,0,1,1)*AL278,AV_rounding),0))","v":0},{"$f":"IF(B279=1,0,IF(C279=1,ROUND(OFFSET(Input!$W$27,B279,0,1,1)*AVERAGE($AI$5,$AL$5:$AL277),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),OFFSET(Input!$G$27,B279,0,1,1)-AE279,0)","v":0},{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),MIN(OFFSET(Input!$G$27,B279,0,1,1),AP278),0)","v":0},0,0,0,3090564.5260731098,3082709.5260731098,3097714.7705695401,3097714.7705695401,478541.11608013301,478541.11608013301,480870.43916024902,480870.43916024902,{"$f":"IF(A279=\"\",\"\",AL279-ROUND(AL279*OFFSET(Input!$S$27,B279,0,1,1),2*FEE_rounding))","v":3097714.7705695401},{"$f":"IF(A279=\"\",\"\",ROUND(AP279*(1-OFFSET(Input!$T$27,MIN(B279,10),0,1,1)),2*FEE_rounding))","v":480870.43916024902},9078585.2097297888,0,0,0,5500000,8590564.5260731094,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A279=1,PMF_1st=0),0,ROUND(IF(A279=1,AI279,AL278)*OFFSET(Input!$O$27,IF(A279=121,-1,0)+MIN(B279,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A279=1,PMF_1st=0),0,IF(SUM($K$5:$L279)-$AU278>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B278,B279),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C279-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[276,23,12,null,62,{"$f":"IF(A280=\"\",\"\",IF(A280=1,Age_Full_Month,IF(F279=11,0,F279+1)))","v":11},62,0,{"$f":"IF(A280=\"\",\"\",IF(AND(F280=11,G280=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H280-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C280-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B280,99),0,1,1)*K280,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E280,0,1,1)*L280,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*M280,FEE_rounding)","v":0},0,0,{"$f":"IF(C280>=1,ROUND(K280*OFFSET(Input!$U$27,B280,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B280=1,0,IF($C280>=1,ROUND(OFFSET(Input!$X$27,B280,0,1,1)*AL279,AV_rounding),0))","v":0},{"$f":"IF(B280=1,0,IF(C280=1,ROUND(OFFSET(Input!$W$27,B280,0,1,1)*AVERAGE($AI$5,$AL$5:$AL278),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),OFFSET(Input!$G$27,B280,0,1,1)-AE280,0)","v":0},{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),MIN(OFFSET(Input!$G$27,B280,0,1,1),AP279),0)","v":0},0,0,0,3097714.7705695401,3089859.7705695401,3104899.8192426101,3104899.8192426101,480870.43916024902,480870.43916024902,483211.10033823998,483211.10033823998,{"$f":"IF(A280=\"\",\"\",AL280-ROUND(AL280*OFFSET(Input!$S$27,B280,0,1,1),2*FEE_rounding))","v":3104899.8192426101},{"$f":"IF(A280=\"\",\"\",ROUND(AP280*(1-OFFSET(Input!$T$27,MIN(B280,10),0,1,1)),2*FEE_rounding))","v":483211.10033823998},9088110.9195808489,0,0,0,5500000,8597714.7705695406,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A280=1,PMF_1st=0),0,ROUND(IF(A280=1,AI280,AL279)*OFFSET(Input!$O$27,IF(A280=121,-1,0)+MIN(B280,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A280=1,PMF_1st=0),0,IF(SUM($K$5:$L280)-$AU279>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B279,B280),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C280-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[277,24,1,null,63,{"$f":"IF(A281=\"\",\"\",IF(A281=1,Age_Full_Month,IF(F280=11,0,F280+1)))","v":0},63,0,{"$f":"IF(A281=\"\",\"\",IF(AND(F281=11,G281=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H281-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C281-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B281,99),0,1,1)*K281,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E281,0,1,1)*L281,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*M281,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C281>=1,ROUND(K281*OFFSET(Input!$U$27,B281,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B281=1,0,IF($C281>=1,ROUND(OFFSET(Input!$X$27,B281,0,1,1)*AL280,AV_rounding),0))","v":0},{"$f":"IF(B281=1,0,IF(C281=1,ROUND(OFFSET(Input!$W$27,B281,0,1,1)*AVERAGE($AI$5,$AL$5:$AL279),AV_rounding),0))","v":0},8470,0,0,109700,100,0,0,0,{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),OFFSET(Input!$G$27,B281,0,1,1)-AE281,0)","v":0},{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),MIN(OFFSET(Input!$G$27,B281,0,1,1),AP280),0)","v":0},0,0,0,3204899.8192426101,3196329.8192426101,3211888.1162612899,3211888.1162612899,492911.10033823998,492911.10033823998,495310.37004335498,495310.37004335498,{"$f":"IF(A281=\"\",\"\",AL281-ROUND(AL281*OFFSET(Input!$S$27,B281,0,1,1),2*FEE_rounding))","v":3211888.1162612899},{"$f":"IF(A281=\"\",\"\",ROUND(AP281*(1-OFFSET(Input!$T$27,MIN(B281,10),0,1,1)),2*FEE_rounding))","v":495310.37004335498},9207198.4863046445,0,0,109700,5500000,8704899.8192426097,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A281=1,PMF_1st=0),0,ROUND(IF(A281=1,AI281,AL280)*OFFSET(Input!$O$27,IF(A281=121,-1,0)+MIN(B281,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A281=1,PMF_1st=0),0,IF(SUM($K$5:$L281)-$AU280>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B280,B281),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C281-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[278,24,2,null,63,{"$f":"IF(A282=\"\",\"\",IF(A282=1,Age_Full_Month,IF(F281=11,0,F281+1)))","v":1},63,0,{"$f":"IF(A282=\"\",\"\",IF(AND(F282=11,G282=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H282-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C282-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B282,99),0,1,1)*K282,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E282,0,1,1)*L282,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*M282,FEE_rounding)","v":0},0,0,{"$f":"IF(C282>=1,ROUND(K282*OFFSET(Input!$U$27,B282,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B282=1,0,IF($C282>=1,ROUND(OFFSET(Input!$X$27,B282,0,1,1)*AL281,AV_rounding),0))","v":0},{"$f":"IF(B282=1,0,IF(C282=1,ROUND(OFFSET(Input!$W$27,B282,0,1,1)*AVERAGE($AI$5,$AL$5:$AL280),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),OFFSET(Input!$G$27,B282,0,1,1)-AE282,0)","v":0},{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),MIN(OFFSET(Input!$G$27,B282,0,1,1),AP281),0)","v":0},0,0,0,3211888.1162612899,3203318.1162612899,3218910.42916907,3218910.42916907,495310.37004335498,495310.37004335498,497721.31831508002,497721.31831508002,{"$f":"IF(A282=\"\",\"\",AL282-ROUND(AL282*OFFSET(Input!$S$27,B282,0,1,1),2*FEE_rounding))","v":3218910.42916907},{"$f":"IF(A282=\"\",\"\",ROUND(AP282*(1-OFFSET(Input!$T$27,MIN(B282,10),0,1,1)),2*FEE_rounding))","v":497721.31831508002},9216631.7474841494,0,0,0,5500000,8711888.1162612904,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A282=1,PMF_1st=0),0,ROUND(IF(A282=1,AI282,AL281)*OFFSET(Input!$O$27,IF(A282=121,-1,0)+MIN(B282,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A282=1,PMF_1st=0),0,IF(SUM($K$5:$L282)-$AU281>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B281,B282),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C282-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[279,24,3,null,63,{"$f":"IF(A283=\"\",\"\",IF(A283=1,Age_Full_Month,IF(F282=11,0,F282+1)))","v":2},63,0,{"$f":"IF(A283=\"\",\"\",IF(AND(F283=11,G283=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H283-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C283-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B283,99),0,1,1)*K283,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E283,0,1,1)*L283,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*M283,FEE_rounding)","v":0},0,0,{"$f":"IF(C283>=1,ROUND(K283*OFFSET(Input!$U$27,B283,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B283=1,0,IF($C283>=1,ROUND(OFFSET(Input!$X$27,B283,0,1,1)*AL282,AV_rounding),0))","v":0},{"$f":"IF(B283=1,0,IF(C283=1,ROUND(OFFSET(Input!$W$27,B283,0,1,1)*AVERAGE($AI$5,$AL$5:$AL281),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),OFFSET(Input!$G$27,B283,0,1,1)-AE283,0)","v":0},{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),MIN(OFFSET(Input!$G$27,B283,0,1,1),AP282),0)","v":0},0,0,0,3218910.42916907,3210340.42916907,3225966.9235400199,3225966.9235400199,497721.31831508002,497721.31831508002,500144.00199942797,500144.00199942797,{"$f":"IF(A283=\"\",\"\",AL283-ROUND(AL283*OFFSET(Input!$S$27,B283,0,1,1),2*FEE_rounding))","v":3225966.9235400199},{"$f":"IF(A283=\"\",\"\",ROUND(AP283*(1-OFFSET(Input!$T$27,MIN(B283,10),0,1,1)),2*FEE_rounding))","v":500144.00199942797},9226110.9255394489,0,0,0,5500000,8718910.42916907,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A283=1,PMF_1st=0),0,ROUND(IF(A283=1,AI283,AL282)*OFFSET(Input!$O$27,IF(A283=121,-1,0)+MIN(B283,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A283=1,PMF_1st=0),0,IF(SUM($K$5:$L283)-$AU282>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B282,B283),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C283-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[280,24,4,null,63,{"$f":"IF(A284=\"\",\"\",IF(A284=1,Age_Full_Month,IF(F283=11,0,F283+1)))","v":3},63,0,{"$f":"IF(A284=\"\",\"\",IF(AND(F284=11,G284=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H284-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C284-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B284,99),0,1,1)*K284,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E284,0,1,1)*L284,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*M284,FEE_rounding)","v":0},0,0,{"$f":"IF(C284>=1,ROUND(K284*OFFSET(Input!$U$27,B284,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B284=1,0,IF($C284>=1,ROUND(OFFSET(Input!$X$27,B284,0,1,1)*AL283,AV_rounding),0))","v":0},{"$f":"IF(B284=1,0,IF(C284=1,ROUND(OFFSET(Input!$W$27,B284,0,1,1)*AVERAGE($AI$5,$AL$5:$AL282),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),OFFSET(Input!$G$27,B284,0,1,1)-AE284,0)","v":0},{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),MIN(OFFSET(Input!$G$27,B284,0,1,1),AP283),0)","v":0},0,0,0,3225966.9235400199,3217396.9235400199,3233057.7657541302,3233057.7657541302,500144.00199942797,500144.00199942797,502578.47821911302,502578.47821911302,{"$f":"IF(A284=\"\",\"\",AL284-ROUND(AL284*OFFSET(Input!$S$27,B284,0,1,1),2*FEE_rounding))","v":3233057.7657541302},{"$f":"IF(A284=\"\",\"\",ROUND(AP284*(1-OFFSET(Input!$T$27,MIN(B284,10),0,1,1)),2*FEE_rounding))","v":502578.47821911302},9235636.2439732421,0,0,0,5500000,8725966.9235400204,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A284=1,PMF_1st=0),0,ROUND(IF(A284=1,AI284,AL283)*OFFSET(Input!$O$27,IF(A284=121,-1,0)+MIN(B284,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A284=1,PMF_1st=0),0,IF(SUM($K$5:$L284)-$AU283>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B283,B284),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C284-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[281,24,5,null,63,{"$f":"IF(A285=\"\",\"\",IF(A285=1,Age_Full_Month,IF(F284=11,0,F284+1)))","v":4},63,0,{"$f":"IF(A285=\"\",\"\",IF(AND(F285=11,G285=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H285-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C285-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B285,99),0,1,1)*K285,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E285,0,1,1)*L285,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*M285,FEE_rounding)","v":0},0,0,{"$f":"IF(C285>=1,ROUND(K285*OFFSET(Input!$U$27,B285,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B285=1,0,IF($C285>=1,ROUND(OFFSET(Input!$X$27,B285,0,1,1)*AL284,AV_rounding),0))","v":0},{"$f":"IF(B285=1,0,IF(C285=1,ROUND(OFFSET(Input!$W$27,B285,0,1,1)*AVERAGE($AI$5,$AL$5:$AL283),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),OFFSET(Input!$G$27,B285,0,1,1)-AE285,0)","v":0},{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),MIN(OFFSET(Input!$G$27,B285,0,1,1),AP284),0)","v":0},0,0,0,3233057.7657541302,3224487.7657541302,3240183.12300127,3240183.12300127,502578.47821911302,502578.47821911302,505024.80437489803,505024.80437489803,{"$f":"IF(A285=\"\",\"\",AL285-ROUND(AL285*OFFSET(Input!$S$27,B285,0,1,1),2*FEE_rounding))","v":3240183.12300127},{"$f":"IF(A285=\"\",\"\",ROUND(AP285*(1-OFFSET(Input!$T$27,MIN(B285,10),0,1,1)),2*FEE_rounding))","v":505024.80437489803},9245207.9273761678,0,0,0,5500000,8733057.7657541297,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A285=1,PMF_1st=0),0,ROUND(IF(A285=1,AI285,AL284)*OFFSET(Input!$O$27,IF(A285=121,-1,0)+MIN(B285,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A285=1,PMF_1st=0),0,IF(SUM($K$5:$L285)-$AU284>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B284,B285),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C285-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[282,24,6,null,63,{"$f":"IF(A286=\"\",\"\",IF(A286=1,Age_Full_Month,IF(F285=11,0,F285+1)))","v":5},63,0,{"$f":"IF(A286=\"\",\"\",IF(AND(F286=11,G286=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H286-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C286-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B286,99),0,1,1)*K286,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E286,0,1,1)*L286,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*M286,FEE_rounding)","v":0},0,0,{"$f":"IF(C286>=1,ROUND(K286*OFFSET(Input!$U$27,B286,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B286=1,0,IF($C286>=1,ROUND(OFFSET(Input!$X$27,B286,0,1,1)*AL285,AV_rounding),0))","v":0},{"$f":"IF(B286=1,0,IF(C286=1,ROUND(OFFSET(Input!$W$27,B286,0,1,1)*AVERAGE($AI$5,$AL$5:$AL284),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),OFFSET(Input!$G$27,B286,0,1,1)-AE286,0)","v":0},{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),MIN(OFFSET(Input!$G$27,B286,0,1,1),AP285),0)","v":0},0,0,0,3240183.12300127,3231613.12300127,3247343.1632851101,3247343.1632851101,505024.80437489803,505024.80437489803,507483.03814694501,507483.03814694501,{"$f":"IF(A286=\"\",\"\",AL286-ROUND(AL286*OFFSET(Input!$S$27,B286,0,1,1),2*FEE_rounding))","v":3247343.1632851101},{"$f":"IF(A286=\"\",\"\",ROUND(AP286*(1-OFFSET(Input!$T$27,MIN(B286,10),0,1,1)),2*FEE_rounding))","v":507483.03814694501},9254826.2014320549,0,0,0,5500000,8740183.12300127,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A286=1,PMF_1st=0),0,ROUND(IF(A286=1,AI286,AL285)*OFFSET(Input!$O$27,IF(A286=121,-1,0)+MIN(B286,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A286=1,PMF_1st=0),0,IF(SUM($K$5:$L286)-$AU285>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B285,B286),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C286-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[283,24,7,null,63,{"$f":"IF(A287=\"\",\"\",IF(A287=1,Age_Full_Month,IF(F286=11,0,F286+1)))","v":6},63,0,{"$f":"IF(A287=\"\",\"\",IF(AND(F287=11,G287=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H287-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C287-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B287,99),0,1,1)*K287,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E287,0,1,1)*L287,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*M287,FEE_rounding)","v":0},0,0,{"$f":"IF(C287>=1,ROUND(K287*OFFSET(Input!$U$27,B287,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B287=1,0,IF($C287>=1,ROUND(OFFSET(Input!$X$27,B287,0,1,1)*AL286,AV_rounding),0))","v":0},{"$f":"IF(B287=1,0,IF(C287=1,ROUND(OFFSET(Input!$W$27,B287,0,1,1)*AVERAGE($AI$5,$AL$5:$AL285),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),OFFSET(Input!$G$27,B287,0,1,1)-AE287,0)","v":0},{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),MIN(OFFSET(Input!$G$27,B287,0,1,1),AP286),0)","v":0},0,0,0,3247343.1632851101,3238773.1632851101,3254538.05542708,3254538.05542708,507483.03814694501,507483.03814694501,509953.237496179,509953.237496179,{"$f":"IF(A287=\"\",\"\",AL287-ROUND(AL287*OFFSET(Input!$S$27,B287,0,1,1),2*FEE_rounding))","v":3254538.05542708},{"$f":"IF(A287=\"\",\"\",ROUND(AP287*(1-OFFSET(Input!$T$27,MIN(B287,10),0,1,1)),2*FEE_rounding))","v":509953.237496179},9264491.2929232586,0,0,0,5500000,8747343.1632851101,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A287=1,PMF_1st=0),0,ROUND(IF(A287=1,AI287,AL286)*OFFSET(Input!$O$27,IF(A287=121,-1,0)+MIN(B287,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A287=1,PMF_1st=0),0,IF(SUM($K$5:$L287)-$AU286>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B286,B287),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C287-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[284,24,8,null,63,{"$f":"IF(A288=\"\",\"\",IF(A288=1,Age_Full_Month,IF(F287=11,0,F287+1)))","v":7},63,0,{"$f":"IF(A288=\"\",\"\",IF(AND(F288=11,G288=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H288-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C288-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B288,99),0,1,1)*K288,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E288,0,1,1)*L288,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*M288,FEE_rounding)","v":0},0,0,{"$f":"IF(C288>=1,ROUND(K288*OFFSET(Input!$U$27,B288,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B288=1,0,IF($C288>=1,ROUND(OFFSET(Input!$X$27,B288,0,1,1)*AL287,AV_rounding),0))","v":0},{"$f":"IF(B288=1,0,IF(C288=1,ROUND(OFFSET(Input!$W$27,B288,0,1,1)*AVERAGE($AI$5,$AL$5:$AL286),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),OFFSET(Input!$G$27,B288,0,1,1)-AE288,0)","v":0},{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),MIN(OFFSET(Input!$G$27,B288,0,1,1),AP287),0)","v":0},0,0,0,3254538.05542708,3245968.05542708,3261767.9690703601,3261767.9690703601,509953.237496179,509953.237496179,512435.460665652,512435.460665652,{"$f":"IF(A288=\"\",\"\",AL288-ROUND(AL288*OFFSET(Input!$S$27,B288,0,1,1),2*FEE_rounding))","v":3261767.9690703601},{"$f":"IF(A288=\"\",\"\",ROUND(AP288*(1-OFFSET(Input!$T$27,MIN(B288,10),0,1,1)),2*FEE_rounding))","v":512435.460665652},9274203.4297360126,0,0,0,5500000,8754538.05542708,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A288=1,PMF_1st=0),0,ROUND(IF(A288=1,AI288,AL287)*OFFSET(Input!$O$27,IF(A288=121,-1,0)+MIN(B288,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A288=1,PMF_1st=0),0,IF(SUM($K$5:$L288)-$AU287>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B287,B288),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C288-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[285,24,9,null,63,{"$f":"IF(A289=\"\",\"\",IF(A289=1,Age_Full_Month,IF(F288=11,0,F288+1)))","v":8},63,0,{"$f":"IF(A289=\"\",\"\",IF(AND(F289=11,G289=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H289-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C289-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B289,99),0,1,1)*K289,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E289,0,1,1)*L289,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*M289,FEE_rounding)","v":0},0,0,{"$f":"IF(C289>=1,ROUND(K289*OFFSET(Input!$U$27,B289,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B289=1,0,IF($C289>=1,ROUND(OFFSET(Input!$X$27,B289,0,1,1)*AL288,AV_rounding),0))","v":0},{"$f":"IF(B289=1,0,IF(C289=1,ROUND(OFFSET(Input!$W$27,B289,0,1,1)*AVERAGE($AI$5,$AL$5:$AL287),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),OFFSET(Input!$G$27,B289,0,1,1)-AE289,0)","v":0},{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),MIN(OFFSET(Input!$G$27,B289,0,1,1),AP288),0)","v":0},0,0,0,3261767.9690703601,3253197.9690703601,3269033.07468388,3269033.07468388,512435.460665652,512435.460665652,514929.76618191699,514929.76618191699,{"$f":"IF(A289=\"\",\"\",AL289-ROUND(AL289*OFFSET(Input!$S$27,B289,0,1,1),2*FEE_rounding))","v":3269033.07468388},{"$f":"IF(A289=\"\",\"\",ROUND(AP289*(1-OFFSET(Input!$T$27,MIN(B289,10),0,1,1)),2*FEE_rounding))","v":514929.76618191699},9283962.8408657983,0,0,0,5500000,8761767.9690703601,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A289=1,PMF_1st=0),0,ROUND(IF(A289=1,AI289,AL288)*OFFSET(Input!$O$27,IF(A289=121,-1,0)+MIN(B289,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A289=1,PMF_1st=0),0,IF(SUM($K$5:$L289)-$AU288>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B288,B289),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C289-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[286,24,10,null,63,{"$f":"IF(A290=\"\",\"\",IF(A290=1,Age_Full_Month,IF(F289=11,0,F289+1)))","v":9},63,0,{"$f":"IF(A290=\"\",\"\",IF(AND(F290=11,G290=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H290-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C290-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B290,99),0,1,1)*K290,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E290,0,1,1)*L290,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*M290,FEE_rounding)","v":0},0,0,{"$f":"IF(C290>=1,ROUND(K290*OFFSET(Input!$U$27,B290,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B290=1,0,IF($C290>=1,ROUND(OFFSET(Input!$X$27,B290,0,1,1)*AL289,AV_rounding),0))","v":0},{"$f":"IF(B290=1,0,IF(C290=1,ROUND(OFFSET(Input!$W$27,B290,0,1,1)*AVERAGE($AI$5,$AL$5:$AL288),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),OFFSET(Input!$G$27,B290,0,1,1)-AE290,0)","v":0},{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),MIN(OFFSET(Input!$G$27,B290,0,1,1),AP289),0)","v":0},0,0,0,3269033.07468388,3260463.07468388,3276333.5435663401,3276333.5435663401,514929.76618191699,514929.76618191699,517436.21285640798,517436.21285640798,{"$f":"IF(A290=\"\",\"\",AL290-ROUND(AL290*OFFSET(Input!$S$27,B290,0,1,1),2*FEE_rounding))","v":3276333.5435663401},{"$f":"IF(A290=\"\",\"\",ROUND(AP290*(1-OFFSET(Input!$T$27,MIN(B290,10),0,1,1)),2*FEE_rounding))","v":517436.21285640798},9293769.7564227488,0,0,0,5500000,8769033.0746838804,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A290=1,PMF_1st=0),0,ROUND(IF(A290=1,AI290,AL289)*OFFSET(Input!$O$27,IF(A290=121,-1,0)+MIN(B290,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A290=1,PMF_1st=0),0,IF(SUM($K$5:$L290)-$AU289>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B289,B290),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C290-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[287,24,11,null,63,{"$f":"IF(A291=\"\",\"\",IF(A291=1,Age_Full_Month,IF(F290=11,0,F290+1)))","v":10},63,0,{"$f":"IF(A291=\"\",\"\",IF(AND(F291=11,G291=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H291-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C291-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B291,99),0,1,1)*K291,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E291,0,1,1)*L291,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*M291,FEE_rounding)","v":0},0,0,{"$f":"IF(C291>=1,ROUND(K291*OFFSET(Input!$U$27,B291,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B291=1,0,IF($C291>=1,ROUND(OFFSET(Input!$X$27,B291,0,1,1)*AL290,AV_rounding),0))","v":0},{"$f":"IF(B291=1,0,IF(C291=1,ROUND(OFFSET(Input!$W$27,B291,0,1,1)*AVERAGE($AI$5,$AL$5:$AL289),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),OFFSET(Input!$G$27,B291,0,1,1)-AE291,0)","v":0},{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),MIN(OFFSET(Input!$G$27,B291,0,1,1),AP290),0)","v":0},0,0,0,3276333.5435663401,3267763.5435663401,3283669.5478502298,3283669.5478502298,517436.21285640798,517436.21285640798,519954.85978682601,519954.85978682601,{"$f":"IF(A291=\"\",\"\",AL291-ROUND(AL291*OFFSET(Input!$S$27,B291,0,1,1),2*FEE_rounding))","v":3283669.5478502298},{"$f":"IF(A291=\"\",\"\",ROUND(AP291*(1-OFFSET(Input!$T$27,MIN(B291,10),0,1,1)),2*FEE_rounding))","v":519954.85978682601},9303624.4076370541,0,0,0,5500000,8776333.5435663406,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A291=1,PMF_1st=0),0,ROUND(IF(A291=1,AI291,AL290)*OFFSET(Input!$O$27,IF(A291=121,-1,0)+MIN(B291,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A291=1,PMF_1st=0),0,IF(SUM($K$5:$L291)-$AU290>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B290,B291),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C291-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[288,24,12,null,63,{"$f":"IF(A292=\"\",\"\",IF(A292=1,Age_Full_Month,IF(F291=11,0,F291+1)))","v":11},63,0,{"$f":"IF(A292=\"\",\"\",IF(AND(F292=11,G292=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H292-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C292-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B292,99),0,1,1)*K292,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E292,0,1,1)*L292,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*M292,FEE_rounding)","v":0},0,0,{"$f":"IF(C292>=1,ROUND(K292*OFFSET(Input!$U$27,B292,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B292=1,0,IF($C292>=1,ROUND(OFFSET(Input!$X$27,B292,0,1,1)*AL291,AV_rounding),0))","v":0},{"$f":"IF(B292=1,0,IF(C292=1,ROUND(OFFSET(Input!$W$27,B292,0,1,1)*AVERAGE($AI$5,$AL$5:$AL290),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),OFFSET(Input!$G$27,B292,0,1,1)-AE292,0)","v":0},{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),MIN(OFFSET(Input!$G$27,B292,0,1,1),AP291),0)","v":0},0,0,0,3283669.5478502298,3275099.5478502298,3291041.2605059198,3291041.2605059198,519954.85978682601,519954.85978682601,522485.76635853399,522485.76635853399,{"$f":"IF(A292=\"\",\"\",AL292-ROUND(AL292*OFFSET(Input!$S$27,B292,0,1,1),2*FEE_rounding))","v":3291041.2605059198},{"$f":"IF(A292=\"\",\"\",ROUND(AP292*(1-OFFSET(Input!$T$27,MIN(B292,10),0,1,1)),2*FEE_rounding))","v":522485.76635853399},9313527.0268644542,0,0,0,5500000,8783669.5478502288,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A292=1,PMF_1st=0),0,ROUND(IF(A292=1,AI292,AL291)*OFFSET(Input!$O$27,IF(A292=121,-1,0)+MIN(B292,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A292=1,PMF_1st=0),0,IF(SUM($K$5:$L292)-$AU291>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B291,B292),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C292-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[289,25,1,null,64,{"$f":"IF(A293=\"\",\"\",IF(A293=1,Age_Full_Month,IF(F292=11,0,F292+1)))","v":0},64,0,{"$f":"IF(A293=\"\",\"\",IF(AND(F293=11,G293=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H293-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C293-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B293,99),0,1,1)*K293,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E293,0,1,1)*L293,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*M293,FEE_rounding)","v":0},{"$f":"IF(A293=\"\",\"\",IF(K293=\"*****\",0,K293-N293))","v":100000},9700,{"$f":"IF(C293>=1,ROUND(K293*OFFSET(Input!$U$27,B293,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B293=1,0,IF($C293>=1,ROUND(OFFSET(Input!$X$27,B293,0,1,1)*AL292,AV_rounding),0))","v":0},{"$f":"IF(B293=1,0,IF(C293=1,ROUND(OFFSET(Input!$W$27,B293,0,1,1)*AVERAGE($AI$5,$AL$5:$AL291),AV_rounding),0))","v":0},9295,0,0,109700,100,0,0,0,{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),OFFSET(Input!$G$27,B293,0,1,1)-AE293,0)","v":0},{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),MIN(OFFSET(Input!$G$27,B293,0,1,1),AP292),0)","v":0},0,0,0,3391041.2605059198,3381646.2605059198,3398106.5946730399,3398106.5946730399,532185.76635853399,532185.76635853399,534776.20748643996,534776.20748643996,{"$f":"IF(A293=\"\",\"\",AL293-ROUND(AL293*OFFSET(Input!$S$27,B293,0,1,1),2*FEE_rounding))","v":3398106.5946730399},{"$f":"IF(A293=\"\",\"\",ROUND(AP293*(1-OFFSET(Input!$T$27,MIN(B293,10),0,1,1)),2*FEE_rounding))","v":534776.20748643996},9432882.8021594789,0,0,109700,5500000,8891041.2605059203,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A293=1,PMF_1st=0),0,ROUND(IF(A293=1,AI293,AL292)*OFFSET(Input!$O$27,IF(A293=121,-1,0)+MIN(B293,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A293=1,PMF_1st=0),0,IF(SUM($K$5:$L293)-$AU292>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B292,B293),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C293-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[290,25,2,null,64,{"$f":"IF(A294=\"\",\"\",IF(A294=1,Age_Full_Month,IF(F293=11,0,F293+1)))","v":1},64,0,{"$f":"IF(A294=\"\",\"\",IF(AND(F294=11,G294=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H294-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C294-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B294,99),0,1,1)*K294,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E294,0,1,1)*L294,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*M294,FEE_rounding)","v":0},0,0,{"$f":"IF(C294>=1,ROUND(K294*OFFSET(Input!$U$27,B294,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B294=1,0,IF($C294>=1,ROUND(OFFSET(Input!$X$27,B294,0,1,1)*AL293,AV_rounding),0))","v":0},{"$f":"IF(B294=1,0,IF(C294=1,ROUND(OFFSET(Input!$W$27,B294,0,1,1)*AVERAGE($AI$5,$AL$5:$AL292),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),OFFSET(Input!$G$27,B294,0,1,1)-AE294,0)","v":0},{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),MIN(OFFSET(Input!$G$27,B294,0,1,1),AP293),0)","v":0},0,0,0,3398106.5946730399,3388711.5946730399,3405206.3197114798,3405206.3197114798,534776.20748643996,534776.20748643996,537379.25771752303,537379.25771752303,{"$f":"IF(A294=\"\",\"\",AL294-ROUND(AL294*OFFSET(Input!$S$27,B294,0,1,1),2*FEE_rounding))","v":3405206.3197114798},{"$f":"IF(A294=\"\",\"\",ROUND(AP294*(1-OFFSET(Input!$T$27,MIN(B294,10),0,1,1)),2*FEE_rounding))","v":537379.25771752303},9442585.577429004,0,0,0,5500000,8898106.5946730394,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A294=1,PMF_1st=0),0,ROUND(IF(A294=1,AI294,AL293)*OFFSET(Input!$O$27,IF(A294=121,-1,0)+MIN(B294,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A294=1,PMF_1st=0),0,IF(SUM($K$5:$L294)-$AU293>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B293,B294),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C294-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[291,25,3,null,64,{"$f":"IF(A295=\"\",\"\",IF(A295=1,Age_Full_Month,IF(F294=11,0,F294+1)))","v":2},64,0,{"$f":"IF(A295=\"\",\"\",IF(AND(F295=11,G295=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H295-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C295-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B295,99),0,1,1)*K295,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E295,0,1,1)*L295,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*M295,FEE_rounding)","v":0},0,0,{"$f":"IF(C295>=1,ROUND(K295*OFFSET(Input!$U$27,B295,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B295=1,0,IF($C295>=1,ROUND(OFFSET(Input!$X$27,B295,0,1,1)*AL294,AV_rounding),0))","v":0},{"$f":"IF(B295=1,0,IF(C295=1,ROUND(OFFSET(Input!$W$27,B295,0,1,1)*AVERAGE($AI$5,$AL$5:$AL293),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),OFFSET(Input!$G$27,B295,0,1,1)-AE295,0)","v":0},{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),MIN(OFFSET(Input!$G$27,B295,0,1,1),AP294),0)","v":0},0,0,0,3405206.3197114798,3395811.3197114798,3412340.60302054,3412340.60302054,537379.25771752303,537379.25771752303,539994.97842723003,539994.97842723003,{"$f":"IF(A295=\"\",\"\",AL295-ROUND(AL295*OFFSET(Input!$S$27,B295,0,1,1),2*FEE_rounding))","v":3412340.60302054},{"$f":"IF(A295=\"\",\"\",ROUND(AP295*(1-OFFSET(Input!$T$27,MIN(B295,10),0,1,1)),2*FEE_rounding))","v":539994.97842723003},9452335.581447769,0,0,0,5500000,8905206.3197114803,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A295=1,PMF_1st=0),0,ROUND(IF(A295=1,AI295,AL294)*OFFSET(Input!$O$27,IF(A295=121,-1,0)+MIN(B295,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A295=1,PMF_1st=0),0,IF(SUM($K$5:$L295)-$AU294>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B294,B295),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C295-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[292,25,4,null,64,{"$f":"IF(A296=\"\",\"\",IF(A296=1,Age_Full_Month,IF(F295=11,0,F295+1)))","v":3},64,0,{"$f":"IF(A296=\"\",\"\",IF(AND(F296=11,G296=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H296-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C296-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B296,99),0,1,1)*K296,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E296,0,1,1)*L296,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*M296,FEE_rounding)","v":0},0,0,{"$f":"IF(C296>=1,ROUND(K296*OFFSET(Input!$U$27,B296,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B296=1,0,IF($C296>=1,ROUND(OFFSET(Input!$X$27,B296,0,1,1)*AL295,AV_rounding),0))","v":0},{"$f":"IF(B296=1,0,IF(C296=1,ROUND(OFFSET(Input!$W$27,B296,0,1,1)*AVERAGE($AI$5,$AL$5:$AL294),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),OFFSET(Input!$G$27,B296,0,1,1)-AE296,0)","v":0},{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),MIN(OFFSET(Input!$G$27,B296,0,1,1),AP295),0)","v":0},0,0,0,3412340.60302054,3402945.60302054,3419509.6128143501,3419509.6128143501,539994.97842723003,539994.97842723003,542623.43128975597,542623.43128975597,{"$f":"IF(A296=\"\",\"\",AL296-ROUND(AL296*OFFSET(Input!$S$27,B296,0,1,1),2*FEE_rounding))","v":3419509.6128143501},{"$f":"IF(A296=\"\",\"\",ROUND(AP296*(1-OFFSET(Input!$T$27,MIN(B296,10),0,1,1)),2*FEE_rounding))","v":542623.43128975597},9462133.0441041067,0,0,0,5500000,8912340.6030205395,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A296=1,PMF_1st=0),0,ROUND(IF(A296=1,AI296,AL295)*OFFSET(Input!$O$27,IF(A296=121,-1,0)+MIN(B296,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A296=1,PMF_1st=0),0,IF(SUM($K$5:$L296)-$AU295>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B295,B296),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C296-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[293,25,5,null,64,{"$f":"IF(A297=\"\",\"\",IF(A297=1,Age_Full_Month,IF(F296=11,0,F296+1)))","v":4},64,0,{"$f":"IF(A297=\"\",\"\",IF(AND(F297=11,G297=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H297-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C297-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B297,99),0,1,1)*K297,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E297,0,1,1)*L297,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*M297,FEE_rounding)","v":0},0,0,{"$f":"IF(C297>=1,ROUND(K297*OFFSET(Input!$U$27,B297,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B297=1,0,IF($C297>=1,ROUND(OFFSET(Input!$X$27,B297,0,1,1)*AL296,AV_rounding),0))","v":0},{"$f":"IF(B297=1,0,IF(C297=1,ROUND(OFFSET(Input!$W$27,B297,0,1,1)*AVERAGE($AI$5,$AL$5:$AL295),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),OFFSET(Input!$G$27,B297,0,1,1)-AE297,0)","v":0},{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),MIN(OFFSET(Input!$G$27,B297,0,1,1),AP296),0)","v":0},0,0,0,3419509.6128143501,3410114.6128143501,3426713.51812584,3426713.51812584,542623.43128975597,542623.43128975597,545264.67827949906,545264.67827949906,{"$f":"IF(A297=\"\",\"\",AL297-ROUND(AL297*OFFSET(Input!$S$27,B297,0,1,1),2*FEE_rounding))","v":3426713.51812584},{"$f":"IF(A297=\"\",\"\",ROUND(AP297*(1-OFFSET(Input!$T$27,MIN(B297,10),0,1,1)),2*FEE_rounding))","v":545264.67827949906},9471978.1964053381,0,0,0,5500000,8919509.6128143501,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A297=1,PMF_1st=0),0,ROUND(IF(A297=1,AI297,AL296)*OFFSET(Input!$O$27,IF(A297=121,-1,0)+MIN(B297,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A297=1,PMF_1st=0),0,IF(SUM($K$5:$L297)-$AU296>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B296,B297),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C297-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[294,25,6,null,64,{"$f":"IF(A298=\"\",\"\",IF(A298=1,Age_Full_Month,IF(F297=11,0,F297+1)))","v":5},64,0,{"$f":"IF(A298=\"\",\"\",IF(AND(F298=11,G298=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H298-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C298-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B298,99),0,1,1)*K298,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E298,0,1,1)*L298,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*M298,FEE_rounding)","v":0},0,0,{"$f":"IF(C298>=1,ROUND(K298*OFFSET(Input!$U$27,B298,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B298=1,0,IF($C298>=1,ROUND(OFFSET(Input!$X$27,B298,0,1,1)*AL297,AV_rounding),0))","v":0},{"$f":"IF(B298=1,0,IF(C298=1,ROUND(OFFSET(Input!$W$27,B298,0,1,1)*AVERAGE($AI$5,$AL$5:$AL296),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),OFFSET(Input!$G$27,B298,0,1,1)-AE298,0)","v":0},{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),MIN(OFFSET(Input!$G$27,B298,0,1,1),AP297),0)","v":0},0,0,0,3426713.51812584,3417318.51812584,3433952.4888106999,3433952.4888106999,545264.67827949906,545264.67827949906,547918.78167251998,547918.78167251998,{"$f":"IF(A298=\"\",\"\",AL298-ROUND(AL298*OFFSET(Input!$S$27,B298,0,1,1),2*FEE_rounding))","v":3433952.4888106999},{"$f":"IF(A298=\"\",\"\",ROUND(AP298*(1-OFFSET(Input!$T$27,MIN(B298,10),0,1,1)),2*FEE_rounding))","v":547918.78167251998},9481871.27048322,0,0,0,5500000,8926713.5181258395,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A298=1,PMF_1st=0),0,ROUND(IF(A298=1,AI298,AL297)*OFFSET(Input!$O$27,IF(A298=121,-1,0)+MIN(B298,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A298=1,PMF_1st=0),0,IF(SUM($K$5:$L298)-$AU297>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B297,B298),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C298-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[295,25,7,null,64,{"$f":"IF(A299=\"\",\"\",IF(A299=1,Age_Full_Month,IF(F298=11,0,F298+1)))","v":6},64,0,{"$f":"IF(A299=\"\",\"\",IF(AND(F299=11,G299=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H299-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C299-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B299,99),0,1,1)*K299,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E299,0,1,1)*L299,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*M299,FEE_rounding)","v":0},0,0,{"$f":"IF(C299>=1,ROUND(K299*OFFSET(Input!$U$27,B299,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B299=1,0,IF($C299>=1,ROUND(OFFSET(Input!$X$27,B299,0,1,1)*AL298,AV_rounding),0))","v":0},{"$f":"IF(B299=1,0,IF(C299=1,ROUND(OFFSET(Input!$W$27,B299,0,1,1)*AVERAGE($AI$5,$AL$5:$AL297),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),OFFSET(Input!$G$27,B299,0,1,1)-AE299,0)","v":0},{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),MIN(OFFSET(Input!$G$27,B299,0,1,1),AP298),0)","v":0},0,0,0,3433952.4888106999,3424557.4888106999,3441226.6955514099,3441226.6955514099,547918.78167251998,547918.78167251998,550585.80404801201,550585.80404801201,{"$f":"IF(A299=\"\",\"\",AL299-ROUND(AL299*OFFSET(Input!$S$27,B299,0,1,1),2*FEE_rounding))","v":3441226.6955514099},{"$f":"IF(A299=\"\",\"\",ROUND(AP299*(1-OFFSET(Input!$T$27,MIN(B299,10),0,1,1)),2*FEE_rounding))","v":550585.80404801201},9491812.4995994233,0,0,0,5500000,8933952.4888106994,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A299=1,PMF_1st=0),0,ROUND(IF(A299=1,AI299,AL298)*OFFSET(Input!$O$27,IF(A299=121,-1,0)+MIN(B299,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A299=1,PMF_1st=0),0,IF(SUM($K$5:$L299)-$AU298>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B298,B299),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C299-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[296,25,8,null,64,{"$f":"IF(A300=\"\",\"\",IF(A300=1,Age_Full_Month,IF(F299=11,0,F299+1)))","v":7},64,0,{"$f":"IF(A300=\"\",\"\",IF(AND(F300=11,G300=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H300-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C300-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B300,99),0,1,1)*K300,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E300,0,1,1)*L300,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*M300,FEE_rounding)","v":0},0,0,{"$f":"IF(C300>=1,ROUND(K300*OFFSET(Input!$U$27,B300,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B300=1,0,IF($C300>=1,ROUND(OFFSET(Input!$X$27,B300,0,1,1)*AL299,AV_rounding),0))","v":0},{"$f":"IF(B300=1,0,IF(C300=1,ROUND(OFFSET(Input!$W$27,B300,0,1,1)*AVERAGE($AI$5,$AL$5:$AL298),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),OFFSET(Input!$G$27,B300,0,1,1)-AE300,0)","v":0},{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),MIN(OFFSET(Input!$G$27,B300,0,1,1),AP299),0)","v":0},0,0,0,3441226.6955514099,3431831.6955514099,3448536.3098612502,3448536.3098612502,550585.80404801201,550585.80404801201,553265.80828977597,553265.80828977597,{"$f":"IF(A300=\"\",\"\",AL300-ROUND(AL300*OFFSET(Input!$S$27,B300,0,1,1),2*FEE_rounding))","v":3448536.3098612502},{"$f":"IF(A300=\"\",\"\",ROUND(AP300*(1-OFFSET(Input!$T$27,MIN(B300,10),0,1,1)),2*FEE_rounding))","v":553265.80828977597},9501802.1181510258,0,0,0,5500000,8941226.6955514103,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A300=1,PMF_1st=0),0,ROUND(IF(A300=1,AI300,AL299)*OFFSET(Input!$O$27,IF(A300=121,-1,0)+MIN(B300,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A300=1,PMF_1st=0),0,IF(SUM($K$5:$L300)-$AU299>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B299,B300),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C300-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[297,25,9,null,64,{"$f":"IF(A301=\"\",\"\",IF(A301=1,Age_Full_Month,IF(F300=11,0,F300+1)))","v":8},64,0,{"$f":"IF(A301=\"\",\"\",IF(AND(F301=11,G301=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H301-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C301-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B301,99),0,1,1)*K301,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E301,0,1,1)*L301,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*M301,FEE_rounding)","v":0},0,0,{"$f":"IF(C301>=1,ROUND(K301*OFFSET(Input!$U$27,B301,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B301=1,0,IF($C301>=1,ROUND(OFFSET(Input!$X$27,B301,0,1,1)*AL300,AV_rounding),0))","v":0},{"$f":"IF(B301=1,0,IF(C301=1,ROUND(OFFSET(Input!$W$27,B301,0,1,1)*AVERAGE($AI$5,$AL$5:$AL299),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),OFFSET(Input!$G$27,B301,0,1,1)-AE301,0)","v":0},{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),MIN(OFFSET(Input!$G$27,B301,0,1,1),AP300),0)","v":0},0,0,0,3448536.3098612502,3439141.3098612502,3455881.5040883599,3455881.5040883599,553265.80828977597,553265.80828977597,555958.85758770199,555958.85758770199,{"$f":"IF(A301=\"\",\"\",AL301-ROUND(AL301*OFFSET(Input!$S$27,B301,0,1,1),2*FEE_rounding))","v":3455881.5040883599},{"$f":"IF(A301=\"\",\"\",ROUND(AP301*(1-OFFSET(Input!$T$27,MIN(B301,10),0,1,1)),2*FEE_rounding))","v":555958.85758770199},9511840.3616760634,0,0,0,5500000,8948536.3098612502,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A301=1,PMF_1st=0),0,ROUND(IF(A301=1,AI301,AL300)*OFFSET(Input!$O$27,IF(A301=121,-1,0)+MIN(B301,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A301=1,PMF_1st=0),0,IF(SUM($K$5:$L301)-$AU300>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B300,B301),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C301-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[298,25,10,null,64,{"$f":"IF(A302=\"\",\"\",IF(A302=1,Age_Full_Month,IF(F301=11,0,F301+1)))","v":9},64,0,{"$f":"IF(A302=\"\",\"\",IF(AND(F302=11,G302=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H302-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C302-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B302,99),0,1,1)*K302,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E302,0,1,1)*L302,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*M302,FEE_rounding)","v":0},0,0,{"$f":"IF(C302>=1,ROUND(K302*OFFSET(Input!$U$27,B302,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B302=1,0,IF($C302>=1,ROUND(OFFSET(Input!$X$27,B302,0,1,1)*AL301,AV_rounding),0))","v":0},{"$f":"IF(B302=1,0,IF(C302=1,ROUND(OFFSET(Input!$W$27,B302,0,1,1)*AVERAGE($AI$5,$AL$5:$AL300),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),OFFSET(Input!$G$27,B302,0,1,1)-AE302,0)","v":0},{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),MIN(OFFSET(Input!$G$27,B302,0,1,1),AP301),0)","v":0},0,0,0,3455881.5040883599,3446486.5040883599,3463262.45141978,3463262.45141978,555958.85758770199,555958.85758770199,558665.01543926098,558665.01543926098,{"$f":"IF(A302=\"\",\"\",AL302-ROUND(AL302*OFFSET(Input!$S$27,B302,0,1,1),2*FEE_rounding))","v":3463262.45141978},{"$f":"IF(A302=\"\",\"\",ROUND(AP302*(1-OFFSET(Input!$T$27,MIN(B302,10),0,1,1)),2*FEE_rounding))","v":558665.01543926098},9521927.4668590408,0,0,0,5500000,8955881.5040883608,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A302=1,PMF_1st=0),0,ROUND(IF(A302=1,AI302,AL301)*OFFSET(Input!$O$27,IF(A302=121,-1,0)+MIN(B302,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A302=1,PMF_1st=0),0,IF(SUM($K$5:$L302)-$AU301>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B301,B302),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C302-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[299,25,11,null,64,{"$f":"IF(A303=\"\",\"\",IF(A303=1,Age_Full_Month,IF(F302=11,0,F302+1)))","v":10},64,0,{"$f":"IF(A303=\"\",\"\",IF(AND(F303=11,G303=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H303-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C303-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B303,99),0,1,1)*K303,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E303,0,1,1)*L303,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*M303,FEE_rounding)","v":0},0,0,{"$f":"IF(C303>=1,ROUND(K303*OFFSET(Input!$U$27,B303,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B303=1,0,IF($C303>=1,ROUND(OFFSET(Input!$X$27,B303,0,1,1)*AL302,AV_rounding),0))","v":0},{"$f":"IF(B303=1,0,IF(C303=1,ROUND(OFFSET(Input!$W$27,B303,0,1,1)*AVERAGE($AI$5,$AL$5:$AL301),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),OFFSET(Input!$G$27,B303,0,1,1)-AE303,0)","v":0},{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),MIN(OFFSET(Input!$G$27,B303,0,1,1),AP302),0)","v":0},0,0,0,3463262.45141978,3453867.45141978,3470679.3258855599,3470679.3258855599,558665.01543926098,558665.01543926098,561384.34565100004,561384.34565100004,{"$f":"IF(A303=\"\",\"\",AL303-ROUND(AL303*OFFSET(Input!$S$27,B303,0,1,1),2*FEE_rounding))","v":3470679.3258855599},{"$f":"IF(A303=\"\",\"\",ROUND(AP303*(1-OFFSET(Input!$T$27,MIN(B303,10),0,1,1)),2*FEE_rounding))","v":561384.34565100004},9532063.6715365611,0,0,0,5500000,8963262.45141978,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A303=1,PMF_1st=0),0,ROUND(IF(A303=1,AI303,AL302)*OFFSET(Input!$O$27,IF(A303=121,-1,0)+MIN(B303,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A303=1,PMF_1st=0),0,IF(SUM($K$5:$L303)-$AU302>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B302,B303),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C303-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[300,25,12,null,64,{"$f":"IF(A304=\"\",\"\",IF(A304=1,Age_Full_Month,IF(F303=11,0,F303+1)))","v":11},64,0,{"$f":"IF(A304=\"\",\"\",IF(AND(F304=11,G304=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H304-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C304-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B304,99),0,1,1)*K304,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E304,0,1,1)*L304,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*M304,FEE_rounding)","v":0},0,0,{"$f":"IF(C304>=1,ROUND(K304*OFFSET(Input!$U$27,B304,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B304=1,0,IF($C304>=1,ROUND(OFFSET(Input!$X$27,B304,0,1,1)*AL303,AV_rounding),0))","v":0},{"$f":"IF(B304=1,0,IF(C304=1,ROUND(OFFSET(Input!$W$27,B304,0,1,1)*AVERAGE($AI$5,$AL$5:$AL302),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),OFFSET(Input!$G$27,B304,0,1,1)-AE304,0)","v":0},{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),MIN(OFFSET(Input!$G$27,B304,0,1,1),AP303),0)","v":0},0,0,0,3470679.3258855599,3461284.3258855599,3478132.3023628402,3478132.3023628402,561384.34565100004,561384.34565100004,564116.912340048,564116.912340048,{"$f":"IF(A304=\"\",\"\",AL304-ROUND(AL304*OFFSET(Input!$S$27,B304,0,1,1),2*FEE_rounding))","v":3478132.3023628402},{"$f":"IF(A304=\"\",\"\",ROUND(AP304*(1-OFFSET(Input!$T$27,MIN(B304,10),0,1,1)),2*FEE_rounding))","v":564116.912340048},9542249.2147028893,0,0,0,5500000,8970679.3258855604,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A304=1,PMF_1st=0),0,ROUND(IF(A304=1,AI304,AL303)*OFFSET(Input!$O$27,IF(A304=121,-1,0)+MIN(B304,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A304=1,PMF_1st=0),0,IF(SUM($K$5:$L304)-$AU303>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B303,B304),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C304-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[301,26,1,null,65,{"$f":"IF(A305=\"\",\"\",IF(A305=1,Age_Full_Month,IF(F304=11,0,F304+1)))","v":0},65,0,{"$f":"IF(A305=\"\",\"\",IF(AND(F305=11,G305=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H305-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C305-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B305,99),0,1,1)*K305,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E305,0,1,1)*L305,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*M305,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C305>=1,ROUND(K305*OFFSET(Input!$U$27,B305,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B305=1,0,IF($C305>=1,ROUND(OFFSET(Input!$X$27,B305,0,1,1)*AL304,AV_rounding),0))","v":0},{"$f":"IF(B305=1,0,IF(C305=1,ROUND(OFFSET(Input!$W$27,B305,0,1,1)*AVERAGE($AI$5,$AL$5:$AL303),AV_rounding),0))","v":0},10175,0,0,109700,100,0,0,0,{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),OFFSET(Input!$G$27,B305,0,1,1)-AE305,0)","v":0},{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),MIN(OFFSET(Input!$G$27,B305,0,1,1),AP304),0)","v":0},0,0,0,3578132.3023628402,3567857.3023628402,3585224.02819202,3585224.02819202,573816.912340048,573816.912340048,576609.99517611205,576609.99517611205,{"$f":"IF(A305=\"\",\"\",AL305-ROUND(AL305*OFFSET(Input!$S$27,B305,0,1,1),2*FEE_rounding))","v":3585224.02819202},{"$f":"IF(A305=\"\",\"\",ROUND(AP305*(1-OFFSET(Input!$T$27,MIN(B305,10),0,1,1)),2*FEE_rounding))","v":576609.99517611205},9661834.0233681332,0,0,109700,5500000,9078132.3023628406,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A305=1,PMF_1st=0),0,ROUND(IF(A305=1,AI305,AL304)*OFFSET(Input!$O$27,IF(A305=121,-1,0)+MIN(B305,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A305=1,PMF_1st=0),0,IF(SUM($K$5:$L305)-$AU304>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B304,B305),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C305-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[302,26,2,null,65,{"$f":"IF(A306=\"\",\"\",IF(A306=1,Age_Full_Month,IF(F305=11,0,F305+1)))","v":1},65,0,{"$f":"IF(A306=\"\",\"\",IF(AND(F306=11,G306=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H306-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C306-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B306,99),0,1,1)*K306,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E306,0,1,1)*L306,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*M306,FEE_rounding)","v":0},0,0,{"$f":"IF(C306>=1,ROUND(K306*OFFSET(Input!$U$27,B306,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B306=1,0,IF($C306>=1,ROUND(OFFSET(Input!$X$27,B306,0,1,1)*AL305,AV_rounding),0))","v":0},{"$f":"IF(B306=1,0,IF(C306=1,ROUND(OFFSET(Input!$W$27,B306,0,1,1)*AVERAGE($AI$5,$AL$5:$AL304),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),OFFSET(Input!$G$27,B306,0,1,1)-AE306,0)","v":0},{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),MIN(OFFSET(Input!$G$27,B306,0,1,1),AP305),0)","v":0},0,0,0,3585224.02819202,3574949.02819202,3592350.2733552698,3592350.2733552698,576609.99517611205,576609.99517611205,579416.673484114,579416.673484114,{"$f":"IF(A306=\"\",\"\",AL306-ROUND(AL306*OFFSET(Input!$S$27,B306,0,1,1),2*FEE_rounding))","v":3592350.2733552698},{"$f":"IF(A306=\"\",\"\",ROUND(AP306*(1-OFFSET(Input!$T$27,MIN(B306,10),0,1,1)),2*FEE_rounding))","v":579416.673484114},9671766.9468393847,0,0,0,5500000,9085224.028192021,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A306=1,PMF_1st=0),0,ROUND(IF(A306=1,AI306,AL305)*OFFSET(Input!$O$27,IF(A306=121,-1,0)+MIN(B306,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A306=1,PMF_1st=0),0,IF(SUM($K$5:$L306)-$AU305>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B305,B306),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C306-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[303,26,3,null,65,{"$f":"IF(A307=\"\",\"\",IF(A307=1,Age_Full_Month,IF(F306=11,0,F306+1)))","v":2},65,0,{"$f":"IF(A307=\"\",\"\",IF(AND(F307=11,G307=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H307-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C307-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B307,99),0,1,1)*K307,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E307,0,1,1)*L307,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*M307,FEE_rounding)","v":0},0,0,{"$f":"IF(C307>=1,ROUND(K307*OFFSET(Input!$U$27,B307,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B307=1,0,IF($C307>=1,ROUND(OFFSET(Input!$X$27,B307,0,1,1)*AL306,AV_rounding),0))","v":0},{"$f":"IF(B307=1,0,IF(C307=1,ROUND(OFFSET(Input!$W$27,B307,0,1,1)*AVERAGE($AI$5,$AL$5:$AL305),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),OFFSET(Input!$G$27,B307,0,1,1)-AE307,0)","v":0},{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),MIN(OFFSET(Input!$G$27,B307,0,1,1),AP306),0)","v":0},0,0,0,3592350.2733552698,3582075.2733552698,3599511.20587719,3599511.20587719,579416.673484114,579416.673484114,582237.01344070095,582237.01344070095,{"$f":"IF(A307=\"\",\"\",AL307-ROUND(AL307*OFFSET(Input!$S$27,B307,0,1,1),2*FEE_rounding))","v":3599511.20587719},{"$f":"IF(A307=\"\",\"\",ROUND(AP307*(1-OFFSET(Input!$T$27,MIN(B307,10),0,1,1)),2*FEE_rounding))","v":582237.01344070095},9681748.2193178907,0,0,0,5500000,9092350.2733552698,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A307=1,PMF_1st=0),0,ROUND(IF(A307=1,AI307,AL306)*OFFSET(Input!$O$27,IF(A307=121,-1,0)+MIN(B307,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A307=1,PMF_1st=0),0,IF(SUM($K$5:$L307)-$AU306>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B306,B307),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C307-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[304,26,4,null,65,{"$f":"IF(A308=\"\",\"\",IF(A308=1,Age_Full_Month,IF(F307=11,0,F307+1)))","v":3},65,0,{"$f":"IF(A308=\"\",\"\",IF(AND(F308=11,G308=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H308-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C308-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B308,99),0,1,1)*K308,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E308,0,1,1)*L308,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*M308,FEE_rounding)","v":0},0,0,{"$f":"IF(C308>=1,ROUND(K308*OFFSET(Input!$U$27,B308,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B308=1,0,IF($C308>=1,ROUND(OFFSET(Input!$X$27,B308,0,1,1)*AL307,AV_rounding),0))","v":0},{"$f":"IF(B308=1,0,IF(C308=1,ROUND(OFFSET(Input!$W$27,B308,0,1,1)*AVERAGE($AI$5,$AL$5:$AL306),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),OFFSET(Input!$G$27,B308,0,1,1)-AE308,0)","v":0},{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),MIN(OFFSET(Input!$G$27,B308,0,1,1),AP307),0)","v":0},0,0,0,3599511.20587719,3589236.20587719,3606706.9946002602,3606706.9946002602,582237.01344070095,582237.01344070095,585071.08154463803,585071.08154463803,{"$f":"IF(A308=\"\",\"\",AL308-ROUND(AL308*OFFSET(Input!$S$27,B308,0,1,1),2*FEE_rounding))","v":3606706.9946002602},{"$f":"IF(A308=\"\",\"\",ROUND(AP308*(1-OFFSET(Input!$T$27,MIN(B308,10),0,1,1)),2*FEE_rounding))","v":585071.08154463803},9691778.0761448983,0,0,0,5500000,9099511.2058771905,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A308=1,PMF_1st=0),0,ROUND(IF(A308=1,AI308,AL307)*OFFSET(Input!$O$27,IF(A308=121,-1,0)+MIN(B308,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A308=1,PMF_1st=0),0,IF(SUM($K$5:$L308)-$AU307>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B307,B308),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C308-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[305,26,5,null,65,{"$f":"IF(A309=\"\",\"\",IF(A309=1,Age_Full_Month,IF(F308=11,0,F308+1)))","v":4},65,0,{"$f":"IF(A309=\"\",\"\",IF(AND(F309=11,G309=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H309-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C309-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B309,99),0,1,1)*K309,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E309,0,1,1)*L309,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*M309,FEE_rounding)","v":0},0,0,{"$f":"IF(C309>=1,ROUND(K309*OFFSET(Input!$U$27,B309,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B309=1,0,IF($C309>=1,ROUND(OFFSET(Input!$X$27,B309,0,1,1)*AL308,AV_rounding),0))","v":0},{"$f":"IF(B309=1,0,IF(C309=1,ROUND(OFFSET(Input!$W$27,B309,0,1,1)*AVERAGE($AI$5,$AL$5:$AL307),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),OFFSET(Input!$G$27,B309,0,1,1)-AE309,0)","v":0},{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),MIN(OFFSET(Input!$G$27,B309,0,1,1),AP308),0)","v":0},0,0,0,3606706.9946002602,3596431.9946002602,3613937.8091887902,3613937.8091887902,585071.08154463803,585071.08154463803,587918.94461837702,587918.94461837702,{"$f":"IF(A309=\"\",\"\",AL309-ROUND(AL309*OFFSET(Input!$S$27,B309,0,1,1),2*FEE_rounding))","v":3613937.8091887902},{"$f":"IF(A309=\"\",\"\",ROUND(AP309*(1-OFFSET(Input!$T$27,MIN(B309,10),0,1,1)),2*FEE_rounding))","v":587918.94461837702},9701856.7538071685,0,0,0,5500000,9106706.9946002606,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A309=1,PMF_1st=0),0,ROUND(IF(A309=1,AI309,AL308)*OFFSET(Input!$O$27,IF(A309=121,-1,0)+MIN(B309,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A309=1,PMF_1st=0),0,IF(SUM($K$5:$L309)-$AU308>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B308,B309),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C309-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[306,26,6,null,65,{"$f":"IF(A310=\"\",\"\",IF(A310=1,Age_Full_Month,IF(F309=11,0,F309+1)))","v":5},65,0,{"$f":"IF(A310=\"\",\"\",IF(AND(F310=11,G310=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H310-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C310-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B310,99),0,1,1)*K310,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E310,0,1,1)*L310,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*M310,FEE_rounding)","v":0},0,0,{"$f":"IF(C310>=1,ROUND(K310*OFFSET(Input!$U$27,B310,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B310=1,0,IF($C310>=1,ROUND(OFFSET(Input!$X$27,B310,0,1,1)*AL309,AV_rounding),0))","v":0},{"$f":"IF(B310=1,0,IF(C310=1,ROUND(OFFSET(Input!$W$27,B310,0,1,1)*AVERAGE($AI$5,$AL$5:$AL308),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),OFFSET(Input!$G$27,B310,0,1,1)-AE310,0)","v":0},{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),MIN(OFFSET(Input!$G$27,B310,0,1,1),AP309),0)","v":0},0,0,0,3613937.8091887902,3603662.8091887902,3621203.8201329601,3621203.8201329601,587918.94461837702,587918.94461837702,590780.66980963002,590780.66980963002,{"$f":"IF(A310=\"\",\"\",AL310-ROUND(AL310*OFFSET(Input!$S$27,B310,0,1,1),2*FEE_rounding))","v":3621203.8201329601},{"$f":"IF(A310=\"\",\"\",ROUND(AP310*(1-OFFSET(Input!$T$27,MIN(B310,10),0,1,1)),2*FEE_rounding))","v":590780.66980963002},9711984.4899425898,0,0,0,5500000,9113937.8091887906,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A310=1,PMF_1st=0),0,ROUND(IF(A310=1,AI310,AL309)*OFFSET(Input!$O$27,IF(A310=121,-1,0)+MIN(B310,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A310=1,PMF_1st=0),0,IF(SUM($K$5:$L310)-$AU309>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B309,B310),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C310-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[307,26,7,null,65,{"$f":"IF(A311=\"\",\"\",IF(A311=1,Age_Full_Month,IF(F310=11,0,F310+1)))","v":6},65,0,{"$f":"IF(A311=\"\",\"\",IF(AND(F311=11,G311=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H311-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C311-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B311,99),0,1,1)*K311,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E311,0,1,1)*L311,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*M311,FEE_rounding)","v":0},0,0,{"$f":"IF(C311>=1,ROUND(K311*OFFSET(Input!$U$27,B311,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B311=1,0,IF($C311>=1,ROUND(OFFSET(Input!$X$27,B311,0,1,1)*AL310,AV_rounding),0))","v":0},{"$f":"IF(B311=1,0,IF(C311=1,ROUND(OFFSET(Input!$W$27,B311,0,1,1)*AVERAGE($AI$5,$AL$5:$AL309),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),OFFSET(Input!$G$27,B311,0,1,1)-AE311,0)","v":0},{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),MIN(OFFSET(Input!$G$27,B311,0,1,1),AP310),0)","v":0},0,0,0,3621203.8201329601,3610928.8201329601,3628505.1987528098,3628505.1987528098,590780.66980963002,590780.66980963002,593656.32459295599,593656.32459295599,{"$f":"IF(A311=\"\",\"\",AL311-ROUND(AL311*OFFSET(Input!$S$27,B311,0,1,1),2*FEE_rounding))","v":3628505.1987528098},{"$f":"IF(A311=\"\",\"\",ROUND(AP311*(1-OFFSET(Input!$T$27,MIN(B311,10),0,1,1)),2*FEE_rounding))","v":593656.32459295599},9722161.5233457647,0,0,0,5500000,9121203.8201329596,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A311=1,PMF_1st=0),0,ROUND(IF(A311=1,AI311,AL310)*OFFSET(Input!$O$27,IF(A311=121,-1,0)+MIN(B311,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A311=1,PMF_1st=0),0,IF(SUM($K$5:$L311)-$AU310>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B310,B311),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C311-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[308,26,8,null,65,{"$f":"IF(A312=\"\",\"\",IF(A312=1,Age_Full_Month,IF(F311=11,0,F311+1)))","v":7},65,0,{"$f":"IF(A312=\"\",\"\",IF(AND(F312=11,G312=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H312-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C312-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B312,99),0,1,1)*K312,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E312,0,1,1)*L312,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*M312,FEE_rounding)","v":0},0,0,{"$f":"IF(C312>=1,ROUND(K312*OFFSET(Input!$U$27,B312,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B312=1,0,IF($C312>=1,ROUND(OFFSET(Input!$X$27,B312,0,1,1)*AL311,AV_rounding),0))","v":0},{"$f":"IF(B312=1,0,IF(C312=1,ROUND(OFFSET(Input!$W$27,B312,0,1,1)*AVERAGE($AI$5,$AL$5:$AL310),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),OFFSET(Input!$G$27,B312,0,1,1)-AE312,0)","v":0},{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),MIN(OFFSET(Input!$G$27,B312,0,1,1),AP311),0)","v":0},0,0,0,3628505.1987528098,3618230.1987528098,3635842.1172022899,3635842.1172022899,593656.32459295599,593656.32459295599,596545.97677134804,596545.97677134804,{"$f":"IF(A312=\"\",\"\",AL312-ROUND(AL312*OFFSET(Input!$S$27,B312,0,1,1),2*FEE_rounding))","v":3635842.1172022899},{"$f":"IF(A312=\"\",\"\",ROUND(AP312*(1-OFFSET(Input!$T$27,MIN(B312,10),0,1,1)),2*FEE_rounding))","v":596545.97677134804},9732388.0939736366,0,0,0,5500000,9128505.1987528093,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A312=1,PMF_1st=0),0,ROUND(IF(A312=1,AI312,AL311)*OFFSET(Input!$O$27,IF(A312=121,-1,0)+MIN(B312,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A312=1,PMF_1st=0),0,IF(SUM($K$5:$L312)-$AU311>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B311,B312),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C312-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[309,26,9,null,65,{"$f":"IF(A313=\"\",\"\",IF(A313=1,Age_Full_Month,IF(F312=11,0,F312+1)))","v":8},65,0,{"$f":"IF(A313=\"\",\"\",IF(AND(F313=11,G313=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H313-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C313-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B313,99),0,1,1)*K313,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E313,0,1,1)*L313,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*M313,FEE_rounding)","v":0},0,0,{"$f":"IF(C313>=1,ROUND(K313*OFFSET(Input!$U$27,B313,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B313=1,0,IF($C313>=1,ROUND(OFFSET(Input!$X$27,B313,0,1,1)*AL312,AV_rounding),0))","v":0},{"$f":"IF(B313=1,0,IF(C313=1,ROUND(OFFSET(Input!$W$27,B313,0,1,1)*AVERAGE($AI$5,$AL$5:$AL311),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),OFFSET(Input!$G$27,B313,0,1,1)-AE313,0)","v":0},{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),MIN(OFFSET(Input!$G$27,B313,0,1,1),AP312),0)","v":0},0,0,0,3635842.1172022899,3625567.1172022899,3643214.7484733202,3643214.7484733202,596545.97677134804,596545.97677134804,599449.69447783497,599449.69447783497,{"$f":"IF(A313=\"\",\"\",AL313-ROUND(AL313*OFFSET(Input!$S$27,B313,0,1,1),2*FEE_rounding))","v":3643214.7484733202},{"$f":"IF(A313=\"\",\"\",ROUND(AP313*(1-OFFSET(Input!$T$27,MIN(B313,10),0,1,1)),2*FEE_rounding))","v":599449.69447783497},9742664.4429511558,0,0,0,5500000,9135842.1172022894,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A313=1,PMF_1st=0),0,ROUND(IF(A313=1,AI313,AL312)*OFFSET(Input!$O$27,IF(A313=121,-1,0)+MIN(B313,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A313=1,PMF_1st=0),0,IF(SUM($K$5:$L313)-$AU312>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B312,B313),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C313-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[310,26,10,null,65,{"$f":"IF(A314=\"\",\"\",IF(A314=1,Age_Full_Month,IF(F313=11,0,F313+1)))","v":9},65,0,{"$f":"IF(A314=\"\",\"\",IF(AND(F314=11,G314=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H314-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C314-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B314,99),0,1,1)*K314,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E314,0,1,1)*L314,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*M314,FEE_rounding)","v":0},0,0,{"$f":"IF(C314>=1,ROUND(K314*OFFSET(Input!$U$27,B314,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B314=1,0,IF($C314>=1,ROUND(OFFSET(Input!$X$27,B314,0,1,1)*AL313,AV_rounding),0))","v":0},{"$f":"IF(B314=1,0,IF(C314=1,ROUND(OFFSET(Input!$W$27,B314,0,1,1)*AVERAGE($AI$5,$AL$5:$AL312),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),OFFSET(Input!$G$27,B314,0,1,1)-AE314,0)","v":0},{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),MIN(OFFSET(Input!$G$27,B314,0,1,1),AP313),0)","v":0},0,0,0,3643214.7484733202,3632939.7484733202,3650623.2663998599,3650623.2663998599,599449.69447783497,599449.69447783497,602367.54617708502,602367.54617708502,{"$f":"IF(A314=\"\",\"\",AL314-ROUND(AL314*OFFSET(Input!$S$27,B314,0,1,1),2*FEE_rounding))","v":3650623.2663998599},{"$f":"IF(A314=\"\",\"\",ROUND(AP314*(1-OFFSET(Input!$T$27,MIN(B314,10),0,1,1)),2*FEE_rounding))","v":602367.54617708502},9752990.8125769459,0,0,0,5500000,9143214.7484733202,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A314=1,PMF_1st=0),0,ROUND(IF(A314=1,AI314,AL313)*OFFSET(Input!$O$27,IF(A314=121,-1,0)+MIN(B314,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A314=1,PMF_1st=0),0,IF(SUM($K$5:$L314)-$AU313>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B313,B314),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C314-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[311,26,11,null,65,{"$f":"IF(A315=\"\",\"\",IF(A315=1,Age_Full_Month,IF(F314=11,0,F314+1)))","v":10},65,0,{"$f":"IF(A315=\"\",\"\",IF(AND(F315=11,G315=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H315-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C315-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B315,99),0,1,1)*K315,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E315,0,1,1)*L315,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*M315,FEE_rounding)","v":0},0,0,{"$f":"IF(C315>=1,ROUND(K315*OFFSET(Input!$U$27,B315,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B315=1,0,IF($C315>=1,ROUND(OFFSET(Input!$X$27,B315,0,1,1)*AL314,AV_rounding),0))","v":0},{"$f":"IF(B315=1,0,IF(C315=1,ROUND(OFFSET(Input!$W$27,B315,0,1,1)*AVERAGE($AI$5,$AL$5:$AL313),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),OFFSET(Input!$G$27,B315,0,1,1)-AE315,0)","v":0},{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),MIN(OFFSET(Input!$G$27,B315,0,1,1),AP314),0)","v":0},0,0,0,3650623.2663998599,3640348.2663998599,3658067.8456620201,3658067.8456620201,602367.54617708502,602367.54617708502,605299.60066702403,605299.60066702403,{"$f":"IF(A315=\"\",\"\",AL315-ROUND(AL315*OFFSET(Input!$S$27,B315,0,1,1),2*FEE_rounding))","v":3658067.8456620201},{"$f":"IF(A315=\"\",\"\",ROUND(AP315*(1-OFFSET(Input!$T$27,MIN(B315,10),0,1,1)),2*FEE_rounding))","v":605299.60066702403},9763367.4463290442,0,0,0,5500000,9150623.2663998604,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A315=1,PMF_1st=0),0,ROUND(IF(A315=1,AI315,AL314)*OFFSET(Input!$O$27,IF(A315=121,-1,0)+MIN(B315,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A315=1,PMF_1st=0),0,IF(SUM($K$5:$L315)-$AU314>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B314,B315),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C315-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[312,26,12,null,65,{"$f":"IF(A316=\"\",\"\",IF(A316=1,Age_Full_Month,IF(F315=11,0,F315+1)))","v":11},65,0,{"$f":"IF(A316=\"\",\"\",IF(AND(F316=11,G316=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H316-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C316-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B316,99),0,1,1)*K316,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E316,0,1,1)*L316,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*M316,FEE_rounding)","v":0},0,0,{"$f":"IF(C316>=1,ROUND(K316*OFFSET(Input!$U$27,B316,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B316=1,0,IF($C316>=1,ROUND(OFFSET(Input!$X$27,B316,0,1,1)*AL315,AV_rounding),0))","v":0},{"$f":"IF(B316=1,0,IF(C316=1,ROUND(OFFSET(Input!$W$27,B316,0,1,1)*AVERAGE($AI$5,$AL$5:$AL314),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),OFFSET(Input!$G$27,B316,0,1,1)-AE316,0)","v":0},{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),MIN(OFFSET(Input!$G$27,B316,0,1,1),AP315),0)","v":0},0,0,0,3658067.8456620201,3647792.8456620201,3665548.66179018,3665548.66179018,605299.60066702403,605299.60066702403,608245.92708045302,608245.92708045302,{"$f":"IF(A316=\"\",\"\",AL316-ROUND(AL316*OFFSET(Input!$S$27,B316,0,1,1),2*FEE_rounding))","v":3665548.66179018},{"$f":"IF(A316=\"\",\"\",ROUND(AP316*(1-OFFSET(Input!$T$27,MIN(B316,10),0,1,1)),2*FEE_rounding))","v":608245.92708045302},9773794.5888706334,0,0,0,5500000,9158067.8456620201,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A316=1,PMF_1st=0),0,ROUND(IF(A316=1,AI316,AL315)*OFFSET(Input!$O$27,IF(A316=121,-1,0)+MIN(B316,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A316=1,PMF_1st=0),0,IF(SUM($K$5:$L316)-$AU315>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B315,B316),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C316-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[313,27,1,null,66,{"$f":"IF(A317=\"\",\"\",IF(A317=1,Age_Full_Month,IF(F316=11,0,F316+1)))","v":0},66,0,{"$f":"IF(A317=\"\",\"\",IF(AND(F317=11,G317=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H317-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C317-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B317,99),0,1,1)*K317,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E317,0,1,1)*L317,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*M317,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C317>=1,ROUND(K317*OFFSET(Input!$U$27,B317,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B317=1,0,IF($C317>=1,ROUND(OFFSET(Input!$X$27,B317,0,1,1)*AL316,AV_rounding),0))","v":0},{"$f":"IF(B317=1,0,IF(C317=1,ROUND(OFFSET(Input!$W$27,B317,0,1,1)*AVERAGE($AI$5,$AL$5:$AL315),AV_rounding),0))","v":0},11110,0,0,109700,100,0,0,0,{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),OFFSET(Input!$G$27,B317,0,1,1)-AE317,0)","v":0},{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),MIN(OFFSET(Input!$G$27,B317,0,1,1),AP316),0)","v":0},0,0,0,3765548.66179018,3754338.66179018,3772613.0950658699,3772613.0950658699,617945.92708045302,617945.92708045302,620953.81012716505,620953.81012716505,{"$f":"IF(A317=\"\",\"\",AL317-ROUND(AL317*OFFSET(Input!$S$27,B317,0,1,1),2*FEE_rounding))","v":3772613.0950658699},{"$f":"IF(A317=\"\",\"\",ROUND(AP317*(1-OFFSET(Input!$T$27,MIN(B317,10),0,1,1)),2*FEE_rounding))","v":620953.81012716505},9893566.9051930346,0,0,109700,5500000,9265548.661790181,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A317=1,PMF_1st=0),0,ROUND(IF(A317=1,AI317,AL316)*OFFSET(Input!$O$27,IF(A317=121,-1,0)+MIN(B317,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A317=1,PMF_1st=0),0,IF(SUM($K$5:$L317)-$AU316>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B316,B317),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C317-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[314,27,2,null,66,{"$f":"IF(A318=\"\",\"\",IF(A318=1,Age_Full_Month,IF(F317=11,0,F317+1)))","v":1},66,0,{"$f":"IF(A318=\"\",\"\",IF(AND(F318=11,G318=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H318-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C318-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B318,99),0,1,1)*K318,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E318,0,1,1)*L318,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*M318,FEE_rounding)","v":0},0,0,{"$f":"IF(C318>=1,ROUND(K318*OFFSET(Input!$U$27,B318,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B318=1,0,IF($C318>=1,ROUND(OFFSET(Input!$X$27,B318,0,1,1)*AL317,AV_rounding),0))","v":0},{"$f":"IF(B318=1,0,IF(C318=1,ROUND(OFFSET(Input!$W$27,B318,0,1,1)*AVERAGE($AI$5,$AL$5:$AL316),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),OFFSET(Input!$G$27,B318,0,1,1)-AE318,0)","v":0},{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),MIN(OFFSET(Input!$G$27,B318,0,1,1),AP317),0)","v":0},0,0,0,3772613.0950658699,3761403.0950658699,3779711.9148277398,3779711.9148277398,620953.81012716505,620953.81012716505,623976.33419670095,623976.33419670095,{"$f":"IF(A318=\"\",\"\",AL318-ROUND(AL318*OFFSET(Input!$S$27,B318,0,1,1),2*FEE_rounding))","v":3779711.9148277398},{"$f":"IF(A318=\"\",\"\",ROUND(AP318*(1-OFFSET(Input!$T$27,MIN(B318,10),0,1,1)),2*FEE_rounding))","v":623976.33419670095},9903688.2490244415,0,0,0,5500000,9272613.0950658694,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A318=1,PMF_1st=0),0,ROUND(IF(A318=1,AI318,AL317)*OFFSET(Input!$O$27,IF(A318=121,-1,0)+MIN(B318,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A318=1,PMF_1st=0),0,IF(SUM($K$5:$L318)-$AU317>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B317,B318),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C318-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[315,27,3,null,66,{"$f":"IF(A319=\"\",\"\",IF(A319=1,Age_Full_Month,IF(F318=11,0,F318+1)))","v":2},66,0,{"$f":"IF(A319=\"\",\"\",IF(AND(F319=11,G319=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H319-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C319-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B319,99),0,1,1)*K319,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E319,0,1,1)*L319,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*M319,FEE_rounding)","v":0},0,0,{"$f":"IF(C319>=1,ROUND(K319*OFFSET(Input!$U$27,B319,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B319=1,0,IF($C319>=1,ROUND(OFFSET(Input!$X$27,B319,0,1,1)*AL318,AV_rounding),0))","v":0},{"$f":"IF(B319=1,0,IF(C319=1,ROUND(OFFSET(Input!$W$27,B319,0,1,1)*AVERAGE($AI$5,$AL$5:$AL317),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),OFFSET(Input!$G$27,B319,0,1,1)-AE319,0)","v":0},{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),MIN(OFFSET(Input!$G$27,B319,0,1,1),AP318),0)","v":0},0,0,0,3779711.9148277398,3768501.9148277398,3786845.2884537601,3786845.2884537601,623976.33419670095,623976.33419670095,627013.57055498101,627013.57055498101,{"$f":"IF(A319=\"\",\"\",AL319-ROUND(AL319*OFFSET(Input!$S$27,B319,0,1,1),2*FEE_rounding))","v":3786845.2884537601},{"$f":"IF(A319=\"\",\"\",ROUND(AP319*(1-OFFSET(Input!$T$27,MIN(B319,10),0,1,1)),2*FEE_rounding))","v":627013.57055498101},9913858.8590087406,0,0,0,5500000,9279711.9148277398,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A319=1,PMF_1st=0),0,ROUND(IF(A319=1,AI319,AL318)*OFFSET(Input!$O$27,IF(A319=121,-1,0)+MIN(B319,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A319=1,PMF_1st=0),0,IF(SUM($K$5:$L319)-$AU318>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B318,B319),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C319-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[316,27,4,null,66,{"$f":"IF(A320=\"\",\"\",IF(A320=1,Age_Full_Month,IF(F319=11,0,F319+1)))","v":3},66,0,{"$f":"IF(A320=\"\",\"\",IF(AND(F320=11,G320=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H320-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C320-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B320,99),0,1,1)*K320,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E320,0,1,1)*L320,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*M320,FEE_rounding)","v":0},0,0,{"$f":"IF(C320>=1,ROUND(K320*OFFSET(Input!$U$27,B320,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B320=1,0,IF($C320>=1,ROUND(OFFSET(Input!$X$27,B320,0,1,1)*AL319,AV_rounding),0))","v":0},{"$f":"IF(B320=1,0,IF(C320=1,ROUND(OFFSET(Input!$W$27,B320,0,1,1)*AVERAGE($AI$5,$AL$5:$AL318),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),OFFSET(Input!$G$27,B320,0,1,1)-AE320,0)","v":0},{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),MIN(OFFSET(Input!$G$27,B320,0,1,1),AP319),0)","v":0},0,0,0,3786845.2884537601,3775635.2884537601,3794013.3841366,3794013.3841366,627013.57055498101,627013.57055498101,630065.59081481397,630065.59081481397,{"$f":"IF(A320=\"\",\"\",AL320-ROUND(AL320*OFFSET(Input!$S$27,B320,0,1,1),2*FEE_rounding))","v":3794013.3841366},{"$f":"IF(A320=\"\",\"\",ROUND(AP320*(1-OFFSET(Input!$T$27,MIN(B320,10),0,1,1)),2*FEE_rounding))","v":630065.59081481397},9924078.9749514144,0,0,0,5500000,9286845.2884537596,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A320=1,PMF_1st=0),0,ROUND(IF(A320=1,AI320,AL319)*OFFSET(Input!$O$27,IF(A320=121,-1,0)+MIN(B320,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A320=1,PMF_1st=0),0,IF(SUM($K$5:$L320)-$AU319>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B319,B320),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C320-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[317,27,5,null,66,{"$f":"IF(A321=\"\",\"\",IF(A321=1,Age_Full_Month,IF(F320=11,0,F320+1)))","v":4},66,0,{"$f":"IF(A321=\"\",\"\",IF(AND(F321=11,G321=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H321-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C321-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B321,99),0,1,1)*K321,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E321,0,1,1)*L321,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*M321,FEE_rounding)","v":0},0,0,{"$f":"IF(C321>=1,ROUND(K321*OFFSET(Input!$U$27,B321,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B321=1,0,IF($C321>=1,ROUND(OFFSET(Input!$X$27,B321,0,1,1)*AL320,AV_rounding),0))","v":0},{"$f":"IF(B321=1,0,IF(C321=1,ROUND(OFFSET(Input!$W$27,B321,0,1,1)*AVERAGE($AI$5,$AL$5:$AL319),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),OFFSET(Input!$G$27,B321,0,1,1)-AE321,0)","v":0},{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),MIN(OFFSET(Input!$G$27,B321,0,1,1),AP320),0)","v":0},0,0,0,3794013.3841366,3782803.3841366,3801216.3708876399,3801216.3708876399,630065.59081481397,630065.59081481397,633132.46693758795,633132.46693758795,{"$f":"IF(A321=\"\",\"\",AL321-ROUND(AL321*OFFSET(Input!$S$27,B321,0,1,1),2*FEE_rounding))","v":3801216.3708876399},{"$f":"IF(A321=\"\",\"\",ROUND(AP321*(1-OFFSET(Input!$T$27,MIN(B321,10),0,1,1)),2*FEE_rounding))","v":633132.46693758795},9934348.8378252294,0,0,0,5500000,9294013.3841366004,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A321=1,PMF_1st=0),0,ROUND(IF(A321=1,AI321,AL320)*OFFSET(Input!$O$27,IF(A321=121,-1,0)+MIN(B321,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A321=1,PMF_1st=0),0,IF(SUM($K$5:$L321)-$AU320>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B320,B321),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C321-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[318,27,6,null,66,{"$f":"IF(A322=\"\",\"\",IF(A322=1,Age_Full_Month,IF(F321=11,0,F321+1)))","v":5},66,0,{"$f":"IF(A322=\"\",\"\",IF(AND(F322=11,G322=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H322-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C322-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B322,99),0,1,1)*K322,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E322,0,1,1)*L322,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*M322,FEE_rounding)","v":0},0,0,{"$f":"IF(C322>=1,ROUND(K322*OFFSET(Input!$U$27,B322,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B322=1,0,IF($C322>=1,ROUND(OFFSET(Input!$X$27,B322,0,1,1)*AL321,AV_rounding),0))","v":0},{"$f":"IF(B322=1,0,IF(C322=1,ROUND(OFFSET(Input!$W$27,B322,0,1,1)*AVERAGE($AI$5,$AL$5:$AL320),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),OFFSET(Input!$G$27,B322,0,1,1)-AE322,0)","v":0},{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),MIN(OFFSET(Input!$G$27,B322,0,1,1),AP321),0)","v":0},0,0,0,3801216.3708876399,3790006.3708876399,3808454.4185409099,3808454.4185409099,633132.46693758795,633132.46693758795,636214.27123496705,636214.27123496705,{"$f":"IF(A322=\"\",\"\",AL322-ROUND(AL322*OFFSET(Input!$S$27,B322,0,1,1),2*FEE_rounding))","v":3808454.4185409099},{"$f":"IF(A322=\"\",\"\",ROUND(AP322*(1-OFFSET(Input!$T$27,MIN(B322,10),0,1,1)),2*FEE_rounding))","v":636214.27123496705},9944668.6897758767,0,0,0,5500000,9301216.3708876409,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A322=1,PMF_1st=0),0,ROUND(IF(A322=1,AI322,AL321)*OFFSET(Input!$O$27,IF(A322=121,-1,0)+MIN(B322,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A322=1,PMF_1st=0),0,IF(SUM($K$5:$L322)-$AU321>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B321,B322),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C322-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[319,27,7,null,66,{"$f":"IF(A323=\"\",\"\",IF(A323=1,Age_Full_Month,IF(F322=11,0,F322+1)))","v":6},66,0,{"$f":"IF(A323=\"\",\"\",IF(AND(F323=11,G323=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H323-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C323-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B323,99),0,1,1)*K323,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E323,0,1,1)*L323,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*M323,FEE_rounding)","v":0},0,0,{"$f":"IF(C323>=1,ROUND(K323*OFFSET(Input!$U$27,B323,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B323=1,0,IF($C323>=1,ROUND(OFFSET(Input!$X$27,B323,0,1,1)*AL322,AV_rounding),0))","v":0},{"$f":"IF(B323=1,0,IF(C323=1,ROUND(OFFSET(Input!$W$27,B323,0,1,1)*AVERAGE($AI$5,$AL$5:$AL321),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),OFFSET(Input!$G$27,B323,0,1,1)-AE323,0)","v":0},{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),MIN(OFFSET(Input!$G$27,B323,0,1,1),AP322),0)","v":0},0,0,0,3808454.4185409099,3797244.4185409099,3815727.6977571198,3815727.6977571198,636214.27123496705,636214.27123496705,639311.07637059595,639311.07637059595,{"$f":"IF(A323=\"\",\"\",AL323-ROUND(AL323*OFFSET(Input!$S$27,B323,0,1,1),2*FEE_rounding))","v":3815727.6977571198},{"$f":"IF(A323=\"\",\"\",ROUND(AP323*(1-OFFSET(Input!$T$27,MIN(B323,10),0,1,1)),2*FEE_rounding))","v":639311.07637059595},9955038.7741277143,0,0,0,5500000,9308454.4185409099,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A323=1,PMF_1st=0),0,ROUND(IF(A323=1,AI323,AL322)*OFFSET(Input!$O$27,IF(A323=121,-1,0)+MIN(B323,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A323=1,PMF_1st=0),0,IF(SUM($K$5:$L323)-$AU322>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B322,B323),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C323-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[320,27,8,null,66,{"$f":"IF(A324=\"\",\"\",IF(A324=1,Age_Full_Month,IF(F323=11,0,F323+1)))","v":7},66,0,{"$f":"IF(A324=\"\",\"\",IF(AND(F324=11,G324=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H324-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C324-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B324,99),0,1,1)*K324,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E324,0,1,1)*L324,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*M324,FEE_rounding)","v":0},0,0,{"$f":"IF(C324>=1,ROUND(K324*OFFSET(Input!$U$27,B324,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B324=1,0,IF($C324>=1,ROUND(OFFSET(Input!$X$27,B324,0,1,1)*AL323,AV_rounding),0))","v":0},{"$f":"IF(B324=1,0,IF(C324=1,ROUND(OFFSET(Input!$W$27,B324,0,1,1)*AVERAGE($AI$5,$AL$5:$AL322),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),OFFSET(Input!$G$27,B324,0,1,1)-AE324,0)","v":0},{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),MIN(OFFSET(Input!$G$27,B324,0,1,1),AP323),0)","v":0},0,0,0,3815727.6977571198,3804517.6977571198,3823036.3800277002,3823036.3800277002,639311.07637059595,639311.07637059595,642422.95536181401,642422.95536181401,{"$f":"IF(A324=\"\",\"\",AL324-ROUND(AL324*OFFSET(Input!$S$27,B324,0,1,1),2*FEE_rounding))","v":3823036.3800277002},{"$f":"IF(A324=\"\",\"\",ROUND(AP324*(1-OFFSET(Input!$T$27,MIN(B324,10),0,1,1)),2*FEE_rounding))","v":642422.95536181401},9965459.3353895135,0,0,0,5500000,9315727.6977571193,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A324=1,PMF_1st=0),0,ROUND(IF(A324=1,AI324,AL323)*OFFSET(Input!$O$27,IF(A324=121,-1,0)+MIN(B324,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A324=1,PMF_1st=0),0,IF(SUM($K$5:$L324)-$AU323>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B323,B324),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C324-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[321,27,9,null,{"$f":"IF($A325=\"\",\"\",Age_Insured+B325-1)","v":66},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Month,IF(F324=11,0,F324+1)))","v":8},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Year,IF(F324=11,G324+1,G324)))","v":66},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),DAY(EOMONTH((SignYY+INT(A325/12)+1911)&\"/\"&(IF(MOD(SignMM+A325-1,12)=0,12,MOD(SignMM+A325-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H325-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B325-1>=BPP,\"\",IF(AS324>0,1,0))","v":1},{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,IF(($BJ325+$AL324+$AP324+$AW325)/($BJ325+$AL324+$AP324)>$BK325,VLOOKUP($B325,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K325=0,0,IF(MOD(C325-1,12/Prem_Freq)=0,VLOOKUP(B325,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C325=1,VLOOKUP(B325,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C325-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B325,99),0,1,1)*K325,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E325,0,1,1)*L325,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*M325,FEE_rounding)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,K325-N325))","v":0},{"$f":"IF(A326=\"\",\"\",IF(K325=\"*****\",\"*****\",L325-O325+M325-P325))","v":0},{"$f":"IF(C325>=1,ROUND(K325*OFFSET(Input!$U$27,B325,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B325=1,0,IF($C325>=1,ROUND(OFFSET(Input!$X$27,B325,0,1,1)*AL324,AV_rounding),0))","v":0},{"$f":"IF(B325=1,0,IF(C325=1,ROUND(OFFSET(Input!$W$27,B325,0,1,1)*AVERAGE($AI$5,$AL$5:$AL323),AV_rounding),0))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,BA325,AI325))","v":11110},{"$f":"IF(E325=\"\",\"\",IF(SUM(AI325,-V325)>BB325,BB325,SUM(AI325,-V325)))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,0,BA325-AI325))","v":0},0,100,{"$f":"IF(E325=\" \",\" \",IF(Z325<BI324+BC325+BE325+BD325*0+BF325,BI324+BC325+BE325+BD325*0+BF325-BI324-Z325,0))","v":0},0,0,{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),OFFSET(Input!$G$27,B325,0,1,1)-AE325,0)","v":0},{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),MIN(OFFSET(Input!$G$27,B325,0,1,1),AP324),0)","v":0},{"$f":"IF(A326=\"\",\"\",AF324+AD325+AE325)","v":0},0,0,{"$f":"IF(A325=\"\",\"\",AL324+Q325+R325*0+IF(A325=1,0,SUM(S325:U325)))","v":3823036.3800277002},{"$f":"IF(A325=\"\",\"\",AI325-V325-W325-Z325-AD325)","v":3811826.3800277002},{"$f":"ROUND((AJ325-AB325)*(1+IRR_2)^(1/12)+IF(A325=1,S325,0),AV_rounding)","v":3830380.6376787899},{"$f":"ROUND(AK325-AG325,AV_rounding)","v":3830380.6376787899},642422.95536181401,642422.95536181401,{"$f":"ROUND((AN325-AC325)*(1+IRR_2)^(1/12),AV_rounding)","v":645549.981581375},{"$f":"ROUND(AO325-AH325,AV_rounding)","v":645549.981581375},{"$f":"IF(A325=\"\",\"\",AL325-ROUND(AL325*OFFSET(Input!$S$27,B325,0,1,1),2*FEE_rounding))","v":3830380.6376787899},{"$f":"IF(A325=\"\",\"\",ROUND(AP325*(1-OFFSET(Input!$T$27,MIN(B325,10),0,1,1)),2*FEE_rounding))","v":645549.981581375},9975930.6192601658,0,{"$f":"IF(A326=\"\",\"\",AU324+AD325+AE325)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,Q325+R325))","v":0},5500000,9323036.3800277002,{"$f":"IF(A325=1,K325,MAX(AY324+K325-AD324-AE324,0))","v":2700000},{"$f":"IF(A325=\"\",\"\",AW325)","v":5500000},{"$f":"ROUND(ROUND(AZ325/100000*VLOOKUP(Age_Insured+B325-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I325>0,I325/H325,1),2*FEE_rounding)*IF(G326>14,1,0)*IF(AND(I325=0,H325>0),0,1)","v":11110},0,null,null,{"$f":"IF(AND(A325=1,PMF_1st=0),0,ROUND(IF(A325=1,AI325,AL324)*OFFSET(Input!$O$27,IF(A325=121,-1,0)+MIN(B325,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A325=1,PMF_1st=0),0,IF(SUM($K$5:$L325)-$AU324>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B324,B325),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A325+1","v":322},{"$f":"IF($A326=\"\",\"\",INT((A326-1)/12)+1)","v":27},{"$f":"IF($A326=\"\",\"\",MOD((A326-1),12)+1)","v":10},null,66,{"$f":"IF(A326=\"\",\"\",IF(A326=1,Age_Full_Month,IF(F325=11,0,F325+1)))","v":9},66,0,{"$f":"IF(A326=\"\",\"\",IF(AND(F326=11,G326=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H326-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C326-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B326,99),0,1,1)*K326,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E326,0,1,1)*L326,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*M326,FEE_rounding)","v":0},0,0,{"$f":"IF(C326>=1,ROUND(K326*OFFSET(Input!$U$27,B326,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B326=1,0,IF($C326>=1,ROUND(OFFSET(Input!$X$27,B326,0,1,1)*AL325,AV_rounding),0))","v":0},{"$f":"IF(B326=1,0,IF(C326=1,ROUND(OFFSET(Input!$W$27,B326,0,1,1)*AVERAGE($AI$5,$AL$5:$AL324),AV_rounding),0))","v":0},11110,0,0,{"$f":"Q326+R326","v":0},{"$f":"IF(E326=\" \",\" \",IF(AI326+AM326-V326>BI325+BC326+BD326+BF326+BE326,BI325+BC326+BD326+BF326+BE326,MAX(AI326+AM326-V326,0)))","v":100},0,{"$f":"BG326","v":0},0,{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),OFFSET(Input!$G$27,B326,0,1,1)-AE326,0)","v":0},{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),MIN(OFFSET(Input!$G$27,B326,0,1,1),AP325),0)","v":0},0,0,0,3830380.6376787899,3819170.6376787899,3837760.64387536,3837760.64387536,{"$f":"R326+AO325","v":645549.981581375},{"$f":"AM326-X326-AA326-AE326","v":645549.981581375},648692.22875917901,648692.22875917901,{"$f":"IF(A326=\"\",\"\",AL326-ROUND(AL326*OFFSET(Input!$S$27,B326,0,1,1),2*FEE_rounding))","v":3837760.64387536},{"$f":"IF(A326=\"\",\"\",ROUND(AP326*(1-OFFSET(Input!$T$27,MIN(B326,10),0,1,1)),2*FEE_rounding))","v":648692.22875917901},{"$f":"AW326+AL326+AP326","v":9986452.8726345394},0,0,0,{"$f":"AW325","v":5500000},{"$f":"AW326+AI326","v":9330380.6376787908},2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A326=1,PMF_1st=0),0,ROUND(IF(A326=1,AI326,AL325)*OFFSET(Input!$O$27,IF(A326=121,-1,0)+MIN(B326,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A326=1,PMF_1st=0),0,IF(SUM($K$5:$L326)-$AU325>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B325,B326),21),0,1,1)))","v":100},null,null,{"$f":"BI325+BC326+BD326+BE326+BF326-Z326-AA326","v":0},{"$f":"IF(MOD($C326-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E326<=30,1.9,IF($E326<=40,1.6,IF($E326<=50,1.4,IF($E326<=60,1.2,IF($E326<=70,1.1,IF($E326<=90,1.02,1))))))","v":1.1000000000000001}]
[323,27,11,null,66,{"$f":"IF(A327=\"\",\"\",IF(A327=1,Age_Full_Month,IF(F326=11,0,F326+1)))","v":10},66,0,{"$f":"IF(A327=\"\",\"\",IF(AND(F327=11,G327=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H327-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C327-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B327,99),0,1,1)*K327,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E327,0,1,1)*L327,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*M327,FEE_rounding)","v":0},0,0,{"$f":"IF(C327>=1,ROUND(K327*OFFSET(Input!$U$27,B327,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B327=1,0,IF($C327>=1,ROUND(OFFSET(Input!$X$27,B327,0,1,1)*AL326,AV_rounding),0))","v":0},{"$f":"IF(B327=1,0,IF(C327=1,ROUND(OFFSET(Input!$W$27,B327,0,1,1)*AVERAGE($AI$5,$AL$5:$AL325),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),OFFSET(Input!$G$27,B327,0,1,1)-AE327,0)","v":0},{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),MIN(OFFSET(Input!$G$27,B327,0,1,1),AP326),0)","v":0},0,0,0,3837760.64387536,3826550.64387536,3845176.5726252701,3845176.5726252701,648692.22875917901,648692.22875917901,651849.77098400902,651849.77098400902,{"$f":"IF(A327=\"\",\"\",AL327-ROUND(AL327*OFFSET(Input!$S$27,B327,0,1,1),2*FEE_rounding))","v":3845176.5726252701},{"$f":"IF(A327=\"\",\"\",ROUND(AP327*(1-OFFSET(Input!$T$27,MIN(B327,10),0,1,1)),2*FEE_rounding))","v":651849.77098400902},9997026.343609279,0,0,0,5500000,9337760.6438753605,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A327=1,PMF_1st=0),0,ROUND(IF(A327=1,AI327,AL326)*OFFSET(Input!$O$27,IF(A327=121,-1,0)+MIN(B327,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A327=1,PMF_1st=0),0,IF(SUM($K$5:$L327)-$AU326>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B326,B327),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C327-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[324,27,12,null,66,{"$f":"IF(A328=\"\",\"\",IF(A328=1,Age_Full_Month,IF(F327=11,0,F327+1)))","v":11},66,0,{"$f":"IF(A328=\"\",\"\",IF(AND(F328=11,G328=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H328-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C328-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B328,99),0,1,1)*K328,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E328,0,1,1)*L328,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*M328,FEE_rounding)","v":0},0,0,{"$f":"IF(C328>=1,ROUND(K328*OFFSET(Input!$U$27,B328,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B328=1,0,IF($C328>=1,ROUND(OFFSET(Input!$X$27,B328,0,1,1)*AL327,AV_rounding),0))","v":0},{"$f":"IF(B328=1,0,IF(C328=1,ROUND(OFFSET(Input!$W$27,B328,0,1,1)*AVERAGE($AI$5,$AL$5:$AL326),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),OFFSET(Input!$G$27,B328,0,1,1)-AE328,0)","v":0},{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),MIN(OFFSET(Input!$G$27,B328,0,1,1),AP327),0)","v":0},0,0,0,3845176.5726252701,3833966.5726252701,3852628.5987833599,3852628.5987833599,651849.77098400902,651849.77098400902,655022.68270528095,655022.68270528095,{"$f":"IF(A328=\"\",\"\",AL328-ROUND(AL328*OFFSET(Input!$S$27,B328,0,1,1),2*FEE_rounding))","v":3852628.5987833599},{"$f":"IF(A328=\"\",\"\",ROUND(AP328*(1-OFFSET(Input!$T$27,MIN(B328,10),0,1,1)),2*FEE_rounding))","v":655022.68270528095},10007651.28148864,0,0,0,5500000,9345176.5726252701,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A328=1,PMF_1st=0),0,ROUND(IF(A328=1,AI328,AL327)*OFFSET(Input!$O$27,IF(A328=121,-1,0)+MIN(B328,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A328=1,PMF_1st=0),0,IF(SUM($K$5:$L328)-$AU327>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B327,B328),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C328-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[325,28,1,null,67,{"$f":"IF(A329=\"\",\"\",IF(A329=1,Age_Full_Month,IF(F328=11,0,F328+1)))","v":0},67,0,{"$f":"IF(A329=\"\",\"\",IF(AND(F329=11,G329=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H329-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C329-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B329,99),0,1,1)*K329,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E329,0,1,1)*L329,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*M329,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C329>=1,ROUND(K329*OFFSET(Input!$U$27,B329,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B329=1,0,IF($C329>=1,ROUND(OFFSET(Input!$X$27,B329,0,1,1)*AL328,AV_rounding),0))","v":0},{"$f":"IF(B329=1,0,IF(C329=1,ROUND(OFFSET(Input!$W$27,B329,0,1,1)*AVERAGE($AI$5,$AL$5:$AL327),AV_rounding),0))","v":0},12155,0,0,109700,0,0,0,0,{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),OFFSET(Input!$G$27,B329,0,1,1)-AE329,0)","v":0},{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),MIN(OFFSET(Input!$G$27,B329,0,1,1),AP328),0)","v":0},0,0,0,3952628.5987833599,3940473.5987833599,3959654.0532768401,3959654.0532768401,664722.68270528095,664722.68270528095,667958.25397527905,667958.25397527905,{"$f":"IF(A329=\"\",\"\",AL329-ROUND(AL329*OFFSET(Input!$S$27,B329,0,1,1),2*FEE_rounding))","v":3959654.0532768401},{"$f":"IF(A329=\"\",\"\",ROUND(AP329*(1-OFFSET(Input!$T$27,MIN(B329,10),0,1,1)),2*FEE_rounding))","v":667958.25397527905},10127612.30725212,0,0,109700,5500000,9452628.5987833589,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A329=1,PMF_1st=0),0,ROUND(IF(A329=1,AI329,AL328)*OFFSET(Input!$O$27,IF(A329=121,-1,0)+MIN(B329,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A329=1,PMF_1st=0),0,IF(SUM($K$5:$L329)-$AU328>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B328,B329),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C329-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[326,28,2,null,67,{"$f":"IF(A330=\"\",\"\",IF(A330=1,Age_Full_Month,IF(F329=11,0,F329+1)))","v":1},67,0,{"$f":"IF(A330=\"\",\"\",IF(AND(F330=11,G330=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H330-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C330-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B330,99),0,1,1)*K330,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E330,0,1,1)*L330,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*M330,FEE_rounding)","v":0},0,0,{"$f":"IF(C330>=1,ROUND(K330*OFFSET(Input!$U$27,B330,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B330=1,0,IF($C330>=1,ROUND(OFFSET(Input!$X$27,B330,0,1,1)*AL329,AV_rounding),0))","v":0},{"$f":"IF(B330=1,0,IF(C330=1,ROUND(OFFSET(Input!$W$27,B330,0,1,1)*AVERAGE($AI$5,$AL$5:$AL328),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),OFFSET(Input!$G$27,B330,0,1,1)-AE330,0)","v":0},{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),MIN(OFFSET(Input!$G$27,B330,0,1,1),AP329),0)","v":0},0,0,0,3959654.0532768401,3947499.0532768401,3966713.7045253101,3966713.7045253101,667958.25397527905,667958.25397527905,671209.57455204194,671209.57455204194,{"$f":"IF(A330=\"\",\"\",AL330-ROUND(AL330*OFFSET(Input!$S$27,B330,0,1,1),2*FEE_rounding))","v":3966713.7045253101},{"$f":"IF(A330=\"\",\"\",ROUND(AP330*(1-OFFSET(Input!$T$27,MIN(B330,10),0,1,1)),2*FEE_rounding))","v":671209.57455204194},10137923.279077353,0,0,0,5500000,9459654.0532768406,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A330=1,PMF_1st=0),0,ROUND(IF(A330=1,AI330,AL329)*OFFSET(Input!$O$27,IF(A330=121,-1,0)+MIN(B330,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A330=1,PMF_1st=0),0,IF(SUM($K$5:$L330)-$AU329>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B329,B330),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C330-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[327,28,3,null,67,{"$f":"IF(A331=\"\",\"\",IF(A331=1,Age_Full_Month,IF(F330=11,0,F330+1)))","v":2},67,0,{"$f":"IF(A331=\"\",\"\",IF(AND(F331=11,G331=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H331-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C331-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B331,99),0,1,1)*K331,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E331,0,1,1)*L331,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*M331,FEE_rounding)","v":0},0,0,{"$f":"IF(C331>=1,ROUND(K331*OFFSET(Input!$U$27,B331,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B331=1,0,IF($C331>=1,ROUND(OFFSET(Input!$X$27,B331,0,1,1)*AL330,AV_rounding),0))","v":0},{"$f":"IF(B331=1,0,IF(C331=1,ROUND(OFFSET(Input!$W$27,B331,0,1,1)*AVERAGE($AI$5,$AL$5:$AL329),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),OFFSET(Input!$G$27,B331,0,1,1)-AE331,0)","v":0},{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),MIN(OFFSET(Input!$G$27,B331,0,1,1),AP330),0)","v":0},0,0,0,3966713.7045253101,3954558.7045253101,3973807.7189831999,3973807.7189831999,671209.57455204194,671209.57455204194,674476.721096116,674476.721096116,{"$f":"IF(A331=\"\",\"\",AL331-ROUND(AL331*OFFSET(Input!$S$27,B331,0,1,1),2*FEE_rounding))","v":3973807.7189831999},{"$f":"IF(A331=\"\",\"\",ROUND(AP331*(1-OFFSET(Input!$T$27,MIN(B331,10),0,1,1)),2*FEE_rounding))","v":674476.721096116},10148284.440079315,0,0,0,5500000,9466713.7045253105,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A331=1,PMF_1st=0),0,ROUND(IF(A331=1,AI331,AL330)*OFFSET(Input!$O$27,IF(A331=121,-1,0)+MIN(B331,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A331=1,PMF_1st=0),0,IF(SUM($K$5:$L331)-$AU330>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B330,B331),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C331-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[328,28,4,null,67,{"$f":"IF(A332=\"\",\"\",IF(A332=1,Age_Full_Month,IF(F331=11,0,F331+1)))","v":3},67,0,{"$f":"IF(A332=\"\",\"\",IF(AND(F332=11,G332=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H332-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C332-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B332,99),0,1,1)*K332,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E332,0,1,1)*L332,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*M332,FEE_rounding)","v":0},0,0,{"$f":"IF(C332>=1,ROUND(K332*OFFSET(Input!$U$27,B332,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B332=1,0,IF($C332>=1,ROUND(OFFSET(Input!$X$27,B332,0,1,1)*AL331,AV_rounding),0))","v":0},{"$f":"IF(B332=1,0,IF(C332=1,ROUND(OFFSET(Input!$W$27,B332,0,1,1)*AVERAGE($AI$5,$AL$5:$AL330),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),OFFSET(Input!$G$27,B332,0,1,1)-AE332,0)","v":0},{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),MIN(OFFSET(Input!$G$27,B332,0,1,1),AP331),0)","v":0},0,0,0,3973807.7189831999,3961652.7189831999,3980936.2639151802,3980936.2639151802,674476.721096116,674476.721096116,677759.77064119803,677759.77064119803,{"$f":"IF(A332=\"\",\"\",AL332-ROUND(AL332*OFFSET(Input!$S$27,B332,0,1,1),2*FEE_rounding))","v":3980936.2639151802},{"$f":"IF(A332=\"\",\"\",ROUND(AP332*(1-OFFSET(Input!$T$27,MIN(B332,10),0,1,1)),2*FEE_rounding))","v":677759.77064119803},10158696.03455638,0,0,0,5500000,9473807.7189831994,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A332=1,PMF_1st=0),0,ROUND(IF(A332=1,AI332,AL331)*OFFSET(Input!$O$27,IF(A332=121,-1,0)+MIN(B332,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A332=1,PMF_1st=0),0,IF(SUM($K$5:$L332)-$AU331>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B331,B332),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C332-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[329,28,5,null,67,{"$f":"IF(A333=\"\",\"\",IF(A333=1,Age_Full_Month,IF(F332=11,0,F332+1)))","v":4},67,0,{"$f":"IF(A333=\"\",\"\",IF(AND(F333=11,G333=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H333-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C333-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B333,99),0,1,1)*K333,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E333,0,1,1)*L333,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*M333,FEE_rounding)","v":0},0,0,{"$f":"IF(C333>=1,ROUND(K333*OFFSET(Input!$U$27,B333,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B333=1,0,IF($C333>=1,ROUND(OFFSET(Input!$X$27,B333,0,1,1)*AL332,AV_rounding),0))","v":0},{"$f":"IF(B333=1,0,IF(C333=1,ROUND(OFFSET(Input!$W$27,B333,0,1,1)*AVERAGE($AI$5,$AL$5:$AL331),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),OFFSET(Input!$G$27,B333,0,1,1)-AE333,0)","v":0},{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),MIN(OFFSET(Input!$G$27,B333,0,1,1),AP332),0)","v":0},0,0,0,3980936.2639151802,3968781.2639151802,3988099.5074000699,3988099.5074000699,677759.77064119803,677759.77064119803,681058.80059594905,681058.80059594905,{"$f":"IF(A333=\"\",\"\",AL333-ROUND(AL333*OFFSET(Input!$S$27,B333,0,1,1),2*FEE_rounding))","v":3988099.5074000699},{"$f":"IF(A333=\"\",\"\",ROUND(AP333*(1-OFFSET(Input!$T$27,MIN(B333,10),0,1,1)),2*FEE_rounding))","v":681058.80059594905},10169158.307996018,0,0,0,5500000,9480936.2639151812,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A333=1,PMF_1st=0),0,ROUND(IF(A333=1,AI333,AL332)*OFFSET(Input!$O$27,IF(A333=121,-1,0)+MIN(B333,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A333=1,PMF_1st=0),0,IF(SUM($K$5:$L333)-$AU332>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B332,B333),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C333-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[330,28,6,null,67,{"$f":"IF(A334=\"\",\"\",IF(A334=1,Age_Full_Month,IF(F333=11,0,F333+1)))","v":5},67,0,{"$f":"IF(A334=\"\",\"\",IF(AND(F334=11,G334=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H334-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C334-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B334,99),0,1,1)*K334,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E334,0,1,1)*L334,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*M334,FEE_rounding)","v":0},0,0,{"$f":"IF(C334>=1,ROUND(K334*OFFSET(Input!$U$27,B334,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B334=1,0,IF($C334>=1,ROUND(OFFSET(Input!$X$27,B334,0,1,1)*AL333,AV_rounding),0))","v":0},{"$f":"IF(B334=1,0,IF(C334=1,ROUND(OFFSET(Input!$W$27,B334,0,1,1)*AVERAGE($AI$5,$AL$5:$AL332),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),OFFSET(Input!$G$27,B334,0,1,1)-AE334,0)","v":0},{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),MIN(OFFSET(Input!$G$27,B334,0,1,1),AP333),0)","v":0},0,0,0,3988099.5074000699,3975944.5074000699,3995297.6183348401,3995297.6183348401,681058.80059594905,681058.80059594905,684373.88874582201,684373.88874582201,{"$f":"IF(A334=\"\",\"\",AL334-ROUND(AL334*OFFSET(Input!$S$27,B334,0,1,1),2*FEE_rounding))","v":3995297.6183348401},{"$f":"IF(A334=\"\",\"\",ROUND(AP334*(1-OFFSET(Input!$T$27,MIN(B334,10),0,1,1)),2*FEE_rounding))","v":684373.88874582201},10179671.507080663,0,0,0,5500000,9488099.5074000694,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A334=1,PMF_1st=0),0,ROUND(IF(A334=1,AI334,AL333)*OFFSET(Input!$O$27,IF(A334=121,-1,0)+MIN(B334,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A334=1,PMF_1st=0),0,IF(SUM($K$5:$L334)-$AU333>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B333,B334),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C334-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[331,28,7,null,67,{"$f":"IF(A335=\"\",\"\",IF(A335=1,Age_Full_Month,IF(F334=11,0,F334+1)))","v":6},67,0,{"$f":"IF(A335=\"\",\"\",IF(AND(F335=11,G335=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H335-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C335-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B335,99),0,1,1)*K335,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E335,0,1,1)*L335,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*M335,FEE_rounding)","v":0},0,0,{"$f":"IF(C335>=1,ROUND(K335*OFFSET(Input!$U$27,B335,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B335=1,0,IF($C335>=1,ROUND(OFFSET(Input!$X$27,B335,0,1,1)*AL334,AV_rounding),0))","v":0},{"$f":"IF(B335=1,0,IF(C335=1,ROUND(OFFSET(Input!$W$27,B335,0,1,1)*AVERAGE($AI$5,$AL$5:$AL333),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),OFFSET(Input!$G$27,B335,0,1,1)-AE335,0)","v":0},{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),MIN(OFFSET(Input!$G$27,B335,0,1,1),AP334),0)","v":0},0,0,0,3995297.6183348401,3983142.6183348401,4002530.7664385601,4002530.7664385601,684373.88874582201,684373.88874582201,687705.11325489299,687705.11325489299,{"$f":"IF(A335=\"\",\"\",AL335-ROUND(AL335*OFFSET(Input!$S$27,B335,0,1,1),2*FEE_rounding))","v":4002530.7664385601},{"$f":"IF(A335=\"\",\"\",ROUND(AP335*(1-OFFSET(Input!$T$27,MIN(B335,10),0,1,1)),2*FEE_rounding))","v":687705.11325489299},10190235.879693454,0,0,0,5500000,9495297.618334841,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A335=1,PMF_1st=0),0,ROUND(IF(A335=1,AI335,AL334)*OFFSET(Input!$O$27,IF(A335=121,-1,0)+MIN(B335,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A335=1,PMF_1st=0),0,IF(SUM($K$5:$L335)-$AU334>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B334,B335),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C335-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[332,28,8,null,67,{"$f":"IF(A336=\"\",\"\",IF(A336=1,Age_Full_Month,IF(F335=11,0,F335+1)))","v":7},67,0,{"$f":"IF(A336=\"\",\"\",IF(AND(F336=11,G336=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H336-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C336-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B336,99),0,1,1)*K336,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E336,0,1,1)*L336,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*M336,FEE_rounding)","v":0},0,0,{"$f":"IF(C336>=1,ROUND(K336*OFFSET(Input!$U$27,B336,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B336=1,0,IF($C336>=1,ROUND(OFFSET(Input!$X$27,B336,0,1,1)*AL335,AV_rounding),0))","v":0},{"$f":"IF(B336=1,0,IF(C336=1,ROUND(OFFSET(Input!$W$27,B336,0,1,1)*AVERAGE($AI$5,$AL$5:$AL334),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),OFFSET(Input!$G$27,B336,0,1,1)-AE336,0)","v":0},{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),MIN(OFFSET(Input!$G$27,B336,0,1,1),AP335),0)","v":0},0,0,0,4002530.7664385601,3990375.7664385601,4009799.1222564201,4009799.1222564201,687705.11325489299,687705.11325489299,691052.55266770604,691052.55266770604,{"$f":"IF(A336=\"\",\"\",AL336-ROUND(AL336*OFFSET(Input!$S$27,B336,0,1,1),2*FEE_rounding))","v":4009799.1222564201},{"$f":"IF(A336=\"\",\"\",ROUND(AP336*(1-OFFSET(Input!$T$27,MIN(B336,10),0,1,1)),2*FEE_rounding))","v":691052.55266770604},10200851.674924126,0,0,0,5500000,9502530.7664385606,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A336=1,PMF_1st=0),0,ROUND(IF(A336=1,AI336,AL335)*OFFSET(Input!$O$27,IF(A336=121,-1,0)+MIN(B336,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A336=1,PMF_1st=0),0,IF(SUM($K$5:$L336)-$AU335>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B335,B336),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C336-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[333,28,9,null,67,{"$f":"IF(A337=\"\",\"\",IF(A337=1,Age_Full_Month,IF(F336=11,0,F336+1)))","v":8},67,0,{"$f":"IF(A337=\"\",\"\",IF(AND(F337=11,G337=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H337-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C337-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B337,99),0,1,1)*K337,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E337,0,1,1)*L337,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*M337,FEE_rounding)","v":0},0,0,{"$f":"IF(C337>=1,ROUND(K337*OFFSET(Input!$U$27,B337,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B337=1,0,IF($C337>=1,ROUND(OFFSET(Input!$X$27,B337,0,1,1)*AL336,AV_rounding),0))","v":0},{"$f":"IF(B337=1,0,IF(C337=1,ROUND(OFFSET(Input!$W$27,B337,0,1,1)*AVERAGE($AI$5,$AL$5:$AL335),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),OFFSET(Input!$G$27,B337,0,1,1)-AE337,0)","v":0},{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),MIN(OFFSET(Input!$G$27,B337,0,1,1),AP336),0)","v":0},0,0,0,4009799.1222564201,3997644.1222564201,4017102.8571637501,4017102.8571637501,691052.55266770604,691052.55266770604,694416.28591112501,694416.28591112501,{"$f":"IF(A337=\"\",\"\",AL337-ROUND(AL337*OFFSET(Input!$S$27,B337,0,1,1),2*FEE_rounding))","v":4017102.8571637501},{"$f":"IF(A337=\"\",\"\",ROUND(AP337*(1-OFFSET(Input!$T$27,MIN(B337,10),0,1,1)),2*FEE_rounding))","v":694416.28591112501},10211519.143074874,0,0,0,5500000,9509799.1222564206,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A337=1,PMF_1st=0),0,ROUND(IF(A337=1,AI337,AL336)*OFFSET(Input!$O$27,IF(A337=121,-1,0)+MIN(B337,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A337=1,PMF_1st=0),0,IF(SUM($K$5:$L337)-$AU336>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B336,B337),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C337-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[334,28,10,null,67,{"$f":"IF(A338=\"\",\"\",IF(A338=1,Age_Full_Month,IF(F337=11,0,F337+1)))","v":9},67,0,{"$f":"IF(A338=\"\",\"\",IF(AND(F338=11,G338=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H338-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C338-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B338,99),0,1,1)*K338,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E338,0,1,1)*L338,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*M338,FEE_rounding)","v":0},0,0,{"$f":"IF(C338>=1,ROUND(K338*OFFSET(Input!$U$27,B338,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B338=1,0,IF($C338>=1,ROUND(OFFSET(Input!$X$27,B338,0,1,1)*AL337,AV_rounding),0))","v":0},{"$f":"IF(B338=1,0,IF(C338=1,ROUND(OFFSET(Input!$W$27,B338,0,1,1)*AVERAGE($AI$5,$AL$5:$AL336),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),OFFSET(Input!$G$27,B338,0,1,1)-AE338,0)","v":0},{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),MIN(OFFSET(Input!$G$27,B338,0,1,1),AP337),0)","v":0},0,0,0,4017102.8571637501,4004947.8571637501,4024442.1433700598,4024442.1433700598,694416.28591112501,694416.28591112501,697796.39229619503,697796.39229619503,{"$f":"IF(A338=\"\",\"\",AL338-ROUND(AL338*OFFSET(Input!$S$27,B338,0,1,1),2*FEE_rounding))","v":4024442.1433700598},{"$f":"IF(A338=\"\",\"\",ROUND(AP338*(1-OFFSET(Input!$T$27,MIN(B338,10),0,1,1)),2*FEE_rounding))","v":697796.39229619503},10222238.535666255,0,0,0,5500000,9517102.8571637496,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A338=1,PMF_1st=0),0,ROUND(IF(A338=1,AI338,AL337)*OFFSET(Input!$O$27,IF(A338=121,-1,0)+MIN(B338,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A338=1,PMF_1st=0),0,IF(SUM($K$5:$L338)-$AU337>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B337,B338),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C338-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[335,28,11,null,67,{"$f":"IF(A339=\"\",\"\",IF(A339=1,Age_Full_Month,IF(F338=11,0,F338+1)))","v":10},67,0,{"$f":"IF(A339=\"\",\"\",IF(AND(F339=11,G339=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H339-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C339-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B339,99),0,1,1)*K339,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E339,0,1,1)*L339,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*M339,FEE_rounding)","v":0},0,0,{"$f":"IF(C339>=1,ROUND(K339*OFFSET(Input!$U$27,B339,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B339=1,0,IF($C339>=1,ROUND(OFFSET(Input!$X$27,B339,0,1,1)*AL338,AV_rounding),0))","v":0},{"$f":"IF(B339=1,0,IF(C339=1,ROUND(OFFSET(Input!$W$27,B339,0,1,1)*AVERAGE($AI$5,$AL$5:$AL337),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),OFFSET(Input!$G$27,B339,0,1,1)-AE339,0)","v":0},{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),MIN(OFFSET(Input!$G$27,B339,0,1,1),AP338),0)","v":0},0,0,0,4024442.1433700598,4012287.1433700598,4031817.1539230901,4031817.1539230901,697796.39229619503,697796.39229619503,701192.95152001095,701192.95152001095,{"$f":"IF(A339=\"\",\"\",AL339-ROUND(AL339*OFFSET(Input!$S$27,B339,0,1,1),2*FEE_rounding))","v":4031817.1539230901},{"$f":"IF(A339=\"\",\"\",ROUND(AP339*(1-OFFSET(Input!$T$27,MIN(B339,10),0,1,1)),2*FEE_rounding))","v":701192.95152001095},10233010.105443101,0,0,0,5500000,9524442.1433700603,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A339=1,PMF_1st=0),0,ROUND(IF(A339=1,AI339,AL338)*OFFSET(Input!$O$27,IF(A339=121,-1,0)+MIN(B339,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A339=1,PMF_1st=0),0,IF(SUM($K$5:$L339)-$AU338>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B338,B339),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C339-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[336,28,12,null,67,{"$f":"IF(A340=\"\",\"\",IF(A340=1,Age_Full_Month,IF(F339=11,0,F339+1)))","v":11},67,0,{"$f":"IF(A340=\"\",\"\",IF(AND(F340=11,G340=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H340-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C340-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B340,99),0,1,1)*K340,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E340,0,1,1)*L340,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*M340,FEE_rounding)","v":0},0,0,{"$f":"IF(C340>=1,ROUND(K340*OFFSET(Input!$U$27,B340,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B340=1,0,IF($C340>=1,ROUND(OFFSET(Input!$X$27,B340,0,1,1)*AL339,AV_rounding),0))","v":0},{"$f":"IF(B340=1,0,IF(C340=1,ROUND(OFFSET(Input!$W$27,B340,0,1,1)*AVERAGE($AI$5,$AL$5:$AL338),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),OFFSET(Input!$G$27,B340,0,1,1)-AE340,0)","v":0},{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),MIN(OFFSET(Input!$G$27,B340,0,1,1),AP339),0)","v":0},0,0,0,4031817.1539230901,4019662.1539230901,4039228.0627129101,4039228.0627129101,701192.95152001095,701192.95152001095,704606.043667597,704606.043667597,{"$f":"IF(A340=\"\",\"\",AL340-ROUND(AL340*OFFSET(Input!$S$27,B340,0,1,1),2*FEE_rounding))","v":4039228.0627129101},{"$f":"IF(A340=\"\",\"\",ROUND(AP340*(1-OFFSET(Input!$T$27,MIN(B340,10),0,1,1)),2*FEE_rounding))","v":704606.043667597},10243834.106380507,0,0,0,5500000,9531817.1539230905,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A340=1,PMF_1st=0),0,ROUND(IF(A340=1,AI340,AL339)*OFFSET(Input!$O$27,IF(A340=121,-1,0)+MIN(B340,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A340=1,PMF_1st=0),0,IF(SUM($K$5:$L340)-$AU339>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B339,B340),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C340-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[337,29,1,null,68,{"$f":"IF(A341=\"\",\"\",IF(A341=1,Age_Full_Month,IF(F340=11,0,F340+1)))","v":0},68,0,{"$f":"IF(A341=\"\",\"\",IF(AND(F341=11,G341=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H341-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C341-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B341,99),0,1,1)*K341,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E341,0,1,1)*L341,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*M341,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C341>=1,ROUND(K341*OFFSET(Input!$U$27,B341,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B341=1,0,IF($C341>=1,ROUND(OFFSET(Input!$X$27,B341,0,1,1)*AL340,AV_rounding),0))","v":0},{"$f":"IF(B341=1,0,IF(C341=1,ROUND(OFFSET(Input!$W$27,B341,0,1,1)*AVERAGE($AI$5,$AL$5:$AL339),AV_rounding),0))","v":0},13310,0,0,109700,0,0,0,0,{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),OFFSET(Input!$G$27,B341,0,1,1)-AE341,0)","v":0},{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),MIN(OFFSET(Input!$G$27,B341,0,1,1),AP340),0)","v":0},0,0,0,4139228.0627129101,4125918.0627129101,4146001.1775116301,4146001.1775116301,714306.043667597,714306.043667597,717782.96445427905,717782.96445427905,{"$f":"IF(A341=\"\",\"\",AL341-ROUND(AL341*OFFSET(Input!$S$27,B341,0,1,1),2*FEE_rounding))","v":4146001.1775116301},{"$f":"IF(A341=\"\",\"\",ROUND(AP341*(1-OFFSET(Input!$T$27,MIN(B341,10),0,1,1)),2*FEE_rounding))","v":717782.96445427905},10363784.141965909,0,0,109700,5500000,9639228.0627129097,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A341=1,PMF_1st=0),0,ROUND(IF(A341=1,AI341,AL340)*OFFSET(Input!$O$27,IF(A341=121,-1,0)+MIN(B341,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A341=1,PMF_1st=0),0,IF(SUM($K$5:$L341)-$AU340>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B340,B341),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C341-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[338,29,2,null,68,{"$f":"IF(A342=\"\",\"\",IF(A342=1,Age_Full_Month,IF(F341=11,0,F341+1)))","v":1},68,0,{"$f":"IF(A342=\"\",\"\",IF(AND(F342=11,G342=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H342-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C342-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B342,99),0,1,1)*K342,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E342,0,1,1)*L342,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*M342,FEE_rounding)","v":0},0,0,{"$f":"IF(C342>=1,ROUND(K342*OFFSET(Input!$U$27,B342,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B342=1,0,IF($C342>=1,ROUND(OFFSET(Input!$X$27,B342,0,1,1)*AL341,AV_rounding),0))","v":0},{"$f":"IF(B342=1,0,IF(C342=1,ROUND(OFFSET(Input!$W$27,B342,0,1,1)*AVERAGE($AI$5,$AL$5:$AL340),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),OFFSET(Input!$G$27,B342,0,1,1)-AE342,0)","v":0},{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),MIN(OFFSET(Input!$G$27,B342,0,1,1),AP341),0)","v":0},0,0,0,4146001.1775116301,4132691.1775116301,4152807.2607891099,4152807.2607891099,717782.96445427905,717782.96445427905,721276.80932870205,721276.80932870205,{"$f":"IF(A342=\"\",\"\",AL342-ROUND(AL342*OFFSET(Input!$S$27,B342,0,1,1),2*FEE_rounding))","v":4152807.2607891099},{"$f":"IF(A342=\"\",\"\",ROUND(AP342*(1-OFFSET(Input!$T$27,MIN(B342,10),0,1,1)),2*FEE_rounding))","v":721276.80932870205},10374084.070117811,0,0,0,5500000,9646001.1775116306,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A342=1,PMF_1st=0),0,ROUND(IF(A342=1,AI342,AL341)*OFFSET(Input!$O$27,IF(A342=121,-1,0)+MIN(B342,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A342=1,PMF_1st=0),0,IF(SUM($K$5:$L342)-$AU341>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B341,B342),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C342-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[339,29,3,null,68,{"$f":"IF(A343=\"\",\"\",IF(A343=1,Age_Full_Month,IF(F342=11,0,F342+1)))","v":2},68,0,{"$f":"IF(A343=\"\",\"\",IF(AND(F343=11,G343=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H343-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C343-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B343,99),0,1,1)*K343,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E343,0,1,1)*L343,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*M343,FEE_rounding)","v":0},0,0,{"$f":"IF(C343>=1,ROUND(K343*OFFSET(Input!$U$27,B343,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B343=1,0,IF($C343>=1,ROUND(OFFSET(Input!$X$27,B343,0,1,1)*AL342,AV_rounding),0))","v":0},{"$f":"IF(B343=1,0,IF(C343=1,ROUND(OFFSET(Input!$W$27,B343,0,1,1)*AVERAGE($AI$5,$AL$5:$AL341),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),OFFSET(Input!$G$27,B343,0,1,1)-AE343,0)","v":0},{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),MIN(OFFSET(Input!$G$27,B343,0,1,1),AP342),0)","v":0},0,0,0,4152807.2607891099,4139497.2607891099,4159646.4730210998,4159646.4730210998,721276.80932870205,721276.80932870205,724787.66066971899,724787.66066971899,{"$f":"IF(A343=\"\",\"\",AL343-ROUND(AL343*OFFSET(Input!$S$27,B343,0,1,1),2*FEE_rounding))","v":4159646.4730210998},{"$f":"IF(A343=\"\",\"\",ROUND(AP343*(1-OFFSET(Input!$T$27,MIN(B343,10),0,1,1)),2*FEE_rounding))","v":724787.66066971899},10384434.133690819,0,0,0,5500000,9652807.2607891094,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A343=1,PMF_1st=0),0,ROUND(IF(A343=1,AI343,AL342)*OFFSET(Input!$O$27,IF(A343=121,-1,0)+MIN(B343,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A343=1,PMF_1st=0),0,IF(SUM($K$5:$L343)-$AU342>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B342,B343),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C343-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[340,29,4,null,68,{"$f":"IF(A344=\"\",\"\",IF(A344=1,Age_Full_Month,IF(F343=11,0,F343+1)))","v":3},68,0,{"$f":"IF(A344=\"\",\"\",IF(AND(F344=11,G344=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H344-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C344-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B344,99),0,1,1)*K344,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E344,0,1,1)*L344,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*M344,FEE_rounding)","v":0},0,0,{"$f":"IF(C344>=1,ROUND(K344*OFFSET(Input!$U$27,B344,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B344=1,0,IF($C344>=1,ROUND(OFFSET(Input!$X$27,B344,0,1,1)*AL343,AV_rounding),0))","v":0},{"$f":"IF(B344=1,0,IF(C344=1,ROUND(OFFSET(Input!$W$27,B344,0,1,1)*AVERAGE($AI$5,$AL$5:$AL342),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),OFFSET(Input!$G$27,B344,0,1,1)-AE344,0)","v":0},{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),MIN(OFFSET(Input!$G$27,B344,0,1,1),AP343),0)","v":0},0,0,0,4159646.4730210998,4146336.4730210998,4166518.97546446,4166518.97546446,724787.66066971899,724787.66066971899,728315.60125716601,728315.60125716601,{"$f":"IF(A344=\"\",\"\",AL344-ROUND(AL344*OFFSET(Input!$S$27,B344,0,1,1),2*FEE_rounding))","v":4166518.97546446},{"$f":"IF(A344=\"\",\"\",ROUND(AP344*(1-OFFSET(Input!$T$27,MIN(B344,10),0,1,1)),2*FEE_rounding))","v":728315.60125716601},10394834.576721625,0,0,0,5500000,9659646.4730210993,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A344=1,PMF_1st=0),0,ROUND(IF(A344=1,AI344,AL343)*OFFSET(Input!$O$27,IF(A344=121,-1,0)+MIN(B344,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A344=1,PMF_1st=0),0,IF(SUM($K$5:$L344)-$AU343>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B343,B344),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C344-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[341,29,5,null,68,{"$f":"IF(A345=\"\",\"\",IF(A345=1,Age_Full_Month,IF(F344=11,0,F344+1)))","v":4},68,0,{"$f":"IF(A345=\"\",\"\",IF(AND(F345=11,G345=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H345-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C345-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B345,99),0,1,1)*K345,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E345,0,1,1)*L345,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*M345,FEE_rounding)","v":0},0,0,{"$f":"IF(C345>=1,ROUND(K345*OFFSET(Input!$U$27,B345,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B345=1,0,IF($C345>=1,ROUND(OFFSET(Input!$X$27,B345,0,1,1)*AL344,AV_rounding),0))","v":0},{"$f":"IF(B345=1,0,IF(C345=1,ROUND(OFFSET(Input!$W$27,B345,0,1,1)*AVERAGE($AI$5,$AL$5:$AL343),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),OFFSET(Input!$G$27,B345,0,1,1)-AE345,0)","v":0},{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),MIN(OFFSET(Input!$G$27,B345,0,1,1),AP344),0)","v":0},0,0,0,4166518.97546446,4153208.97546446,4173424.93016097,4173424.93016097,728315.60125716601,728315.60125716601,731860.714273814,731860.714273814,{"$f":"IF(A345=\"\",\"\",AL345-ROUND(AL345*OFFSET(Input!$S$27,B345,0,1,1),2*FEE_rounding))","v":4173424.93016097},{"$f":"IF(A345=\"\",\"\",ROUND(AP345*(1-OFFSET(Input!$T$27,MIN(B345,10),0,1,1)),2*FEE_rounding))","v":731860.714273814},10405285.644434784,0,0,0,5500000,9666518.9754644595,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A345=1,PMF_1st=0),0,ROUND(IF(A345=1,AI345,AL344)*OFFSET(Input!$O$27,IF(A345=121,-1,0)+MIN(B345,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A345=1,PMF_1st=0),0,IF(SUM($K$5:$L345)-$AU344>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B344,B345),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C345-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[342,29,6,null,68,{"$f":"IF(A346=\"\",\"\",IF(A346=1,Age_Full_Month,IF(F345=11,0,F345+1)))","v":5},68,0,{"$f":"IF(A346=\"\",\"\",IF(AND(F346=11,G346=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H346-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C346-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B346,99),0,1,1)*K346,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E346,0,1,1)*L346,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*M346,FEE_rounding)","v":0},0,0,{"$f":"IF(C346>=1,ROUND(K346*OFFSET(Input!$U$27,B346,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B346=1,0,IF($C346>=1,ROUND(OFFSET(Input!$X$27,B346,0,1,1)*AL345,AV_rounding),0))","v":0},{"$f":"IF(B346=1,0,IF(C346=1,ROUND(OFFSET(Input!$W$27,B346,0,1,1)*AVERAGE($AI$5,$AL$5:$AL344),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),OFFSET(Input!$G$27,B346,0,1,1)-AE346,0)","v":0},{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),MIN(OFFSET(Input!$G$27,B346,0,1,1),AP345),0)","v":0},0,0,0,4173424.93016097,4160114.93016097,4180364.4999411702,4180364.4999411702,731860.714273814,731860.714273814,735423.08330733003,735423.08330733003,{"$f":"IF(A346=\"\",\"\",AL346-ROUND(AL346*OFFSET(Input!$S$27,B346,0,1,1),2*FEE_rounding))","v":4180364.4999411702},{"$f":"IF(A346=\"\",\"\",ROUND(AP346*(1-OFFSET(Input!$T$27,MIN(B346,10),0,1,1)),2*FEE_rounding))","v":735423.08330733003},10415787.5832485,0,0,0,5500000,9673424.9301609695,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A346=1,PMF_1st=0),0,ROUND(IF(A346=1,AI346,AL345)*OFFSET(Input!$O$27,IF(A346=121,-1,0)+MIN(B346,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A346=1,PMF_1st=0),0,IF(SUM($K$5:$L346)-$AU345>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B345,B346),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C346-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[343,29,7,null,68,{"$f":"IF(A347=\"\",\"\",IF(A347=1,Age_Full_Month,IF(F346=11,0,F346+1)))","v":6},68,0,{"$f":"IF(A347=\"\",\"\",IF(AND(F347=11,G347=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H347-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C347-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B347,99),0,1,1)*K347,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E347,0,1,1)*L347,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*M347,FEE_rounding)","v":0},0,0,{"$f":"IF(C347>=1,ROUND(K347*OFFSET(Input!$U$27,B347,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B347=1,0,IF($C347>=1,ROUND(OFFSET(Input!$X$27,B347,0,1,1)*AL346,AV_rounding),0))","v":0},{"$f":"IF(B347=1,0,IF(C347=1,ROUND(OFFSET(Input!$W$27,B347,0,1,1)*AVERAGE($AI$5,$AL$5:$AL345),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),OFFSET(Input!$G$27,B347,0,1,1)-AE347,0)","v":0},{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),MIN(OFFSET(Input!$G$27,B347,0,1,1),AP346),0)","v":0},0,0,0,4180364.4999411702,4167054.4999411702,4187337.8484281702,4187337.8484281702,735423.08330733003,735423.08330733003,739002.79235224903,739002.79235224903,{"$f":"IF(A347=\"\",\"\",AL347-ROUND(AL347*OFFSET(Input!$S$27,B347,0,1,1),2*FEE_rounding))","v":4187337.8484281702},{"$f":"IF(A347=\"\",\"\",ROUND(AP347*(1-OFFSET(Input!$T$27,MIN(B347,10),0,1,1)),2*FEE_rounding))","v":739002.79235224903},10426340.640780421,0,0,0,5500000,9680364.4999411702,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A347=1,PMF_1st=0),0,ROUND(IF(A347=1,AI347,AL346)*OFFSET(Input!$O$27,IF(A347=121,-1,0)+MIN(B347,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A347=1,PMF_1st=0),0,IF(SUM($K$5:$L347)-$AU346>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B346,B347),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C347-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[344,29,8,null,68,{"$f":"IF(A348=\"\",\"\",IF(A348=1,Age_Full_Month,IF(F347=11,0,F347+1)))","v":7},68,0,{"$f":"IF(A348=\"\",\"\",IF(AND(F348=11,G348=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H348-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C348-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B348,99),0,1,1)*K348,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E348,0,1,1)*L348,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*M348,FEE_rounding)","v":0},0,0,{"$f":"IF(C348>=1,ROUND(K348*OFFSET(Input!$U$27,B348,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B348=1,0,IF($C348>=1,ROUND(OFFSET(Input!$X$27,B348,0,1,1)*AL347,AV_rounding),0))","v":0},{"$f":"IF(B348=1,0,IF(C348=1,ROUND(OFFSET(Input!$W$27,B348,0,1,1)*AVERAGE($AI$5,$AL$5:$AL346),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),OFFSET(Input!$G$27,B348,0,1,1)-AE348,0)","v":0},{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),MIN(OFFSET(Input!$G$27,B348,0,1,1),AP347),0)","v":0},0,0,0,4187337.8484281702,4174027.8484281702,4194345.1400415404,4194345.1400415404,739002.79235224903,739002.79235224903,742599.92581195303,742599.92581195303,{"$f":"IF(A348=\"\",\"\",AL348-ROUND(AL348*OFFSET(Input!$S$27,B348,0,1,1),2*FEE_rounding))","v":4194345.1400415404},{"$f":"IF(A348=\"\",\"\",ROUND(AP348*(1-OFFSET(Input!$T$27,MIN(B348,10),0,1,1)),2*FEE_rounding))","v":742599.92581195303},10436945.065853495,0,0,0,5500000,9687337.8484281711,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A348=1,PMF_1st=0),0,ROUND(IF(A348=1,AI348,AL347)*OFFSET(Input!$O$27,IF(A348=121,-1,0)+MIN(B348,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A348=1,PMF_1st=0),0,IF(SUM($K$5:$L348)-$AU347>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B347,B348),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C348-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[345,29,9,null,68,{"$f":"IF(A349=\"\",\"\",IF(A349=1,Age_Full_Month,IF(F348=11,0,F348+1)))","v":8},68,0,{"$f":"IF(A349=\"\",\"\",IF(AND(F349=11,G349=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H349-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C349-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B349,99),0,1,1)*K349,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E349,0,1,1)*L349,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*M349,FEE_rounding)","v":0},0,0,{"$f":"IF(C349>=1,ROUND(K349*OFFSET(Input!$U$27,B349,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B349=1,0,IF($C349>=1,ROUND(OFFSET(Input!$X$27,B349,0,1,1)*AL348,AV_rounding),0))","v":0},{"$f":"IF(B349=1,0,IF(C349=1,ROUND(OFFSET(Input!$W$27,B349,0,1,1)*AVERAGE($AI$5,$AL$5:$AL347),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),OFFSET(Input!$G$27,B349,0,1,1)-AE349,0)","v":0},{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),MIN(OFFSET(Input!$G$27,B349,0,1,1),AP348),0)","v":0},0,0,0,4194345.1400415404,4181035.1400415404,4201386.5400011698,4201386.5400011698,742599.92581195303,742599.92581195303,746214.56850066304,746214.56850066304,{"$f":"IF(A349=\"\",\"\",AL349-ROUND(AL349*OFFSET(Input!$S$27,B349,0,1,1),2*FEE_rounding))","v":4201386.5400011698},{"$f":"IF(A349=\"\",\"\",ROUND(AP349*(1-OFFSET(Input!$T$27,MIN(B349,10),0,1,1)),2*FEE_rounding))","v":746214.56850066304},10447601.108501831,0,0,0,5500000,9694345.1400415413,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A349=1,PMF_1st=0),0,ROUND(IF(A349=1,AI349,AL348)*OFFSET(Input!$O$27,IF(A349=121,-1,0)+MIN(B349,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A349=1,PMF_1st=0),0,IF(SUM($K$5:$L349)-$AU348>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B348,B349),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C349-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[346,29,10,null,68,{"$f":"IF(A350=\"\",\"\",IF(A350=1,Age_Full_Month,IF(F349=11,0,F349+1)))","v":9},68,0,{"$f":"IF(A350=\"\",\"\",IF(AND(F350=11,G350=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H350-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C350-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B350,99),0,1,1)*K350,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E350,0,1,1)*L350,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*M350,FEE_rounding)","v":0},0,0,{"$f":"IF(C350>=1,ROUND(K350*OFFSET(Input!$U$27,B350,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B350=1,0,IF($C350>=1,ROUND(OFFSET(Input!$X$27,B350,0,1,1)*AL349,AV_rounding),0))","v":0},{"$f":"IF(B350=1,0,IF(C350=1,ROUND(OFFSET(Input!$W$27,B350,0,1,1)*AVERAGE($AI$5,$AL$5:$AL348),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),OFFSET(Input!$G$27,B350,0,1,1)-AE350,0)","v":0},{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),MIN(OFFSET(Input!$G$27,B350,0,1,1),AP349),0)","v":0},0,0,0,4201386.5400011698,4188076.5400011698,4208462.2143311501,4208462.2143311501,746214.56850066304,746214.56850066304,749846.80564543605,749846.80564543605,{"$f":"IF(A350=\"\",\"\",AL350-ROUND(AL350*OFFSET(Input!$S$27,B350,0,1,1),2*FEE_rounding))","v":4208462.2143311501},{"$f":"IF(A350=\"\",\"\",ROUND(AP350*(1-OFFSET(Input!$T$27,MIN(B350,10),0,1,1)),2*FEE_rounding))","v":749846.80564543605},10458309.019976586,0,0,0,5500000,9701386.5400011688,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A350=1,PMF_1st=0),0,ROUND(IF(A350=1,AI350,AL349)*OFFSET(Input!$O$27,IF(A350=121,-1,0)+MIN(B350,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A350=1,PMF_1st=0),0,IF(SUM($K$5:$L350)-$AU349>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B349,B350),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C350-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[347,29,11,null,68,{"$f":"IF(A351=\"\",\"\",IF(A351=1,Age_Full_Month,IF(F350=11,0,F350+1)))","v":10},68,0,{"$f":"IF(A351=\"\",\"\",IF(AND(F351=11,G351=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H351-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C351-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B351,99),0,1,1)*K351,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E351,0,1,1)*L351,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*M351,FEE_rounding)","v":0},0,0,{"$f":"IF(C351>=1,ROUND(K351*OFFSET(Input!$U$27,B351,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B351=1,0,IF($C351>=1,ROUND(OFFSET(Input!$X$27,B351,0,1,1)*AL350,AV_rounding),0))","v":0},{"$f":"IF(B351=1,0,IF(C351=1,ROUND(OFFSET(Input!$W$27,B351,0,1,1)*AVERAGE($AI$5,$AL$5:$AL349),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),OFFSET(Input!$G$27,B351,0,1,1)-AE351,0)","v":0},{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),MIN(OFFSET(Input!$G$27,B351,0,1,1),AP350),0)","v":0},0,0,0,4208462.2143311501,4195152.2143311501,4215572.3298637196,4215572.3298637196,749846.80564543605,749846.80564543605,753496.72288817598,753496.72288817598,{"$f":"IF(A351=\"\",\"\",AL351-ROUND(AL351*OFFSET(Input!$S$27,B351,0,1,1),2*FEE_rounding))","v":4215572.3298637196},{"$f":"IF(A351=\"\",\"\",ROUND(AP351*(1-OFFSET(Input!$T$27,MIN(B351,10),0,1,1)),2*FEE_rounding))","v":753496.72288817598},10469069.052751895,0,0,0,5500000,9708462.2143311501,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A351=1,PMF_1st=0),0,ROUND(IF(A351=1,AI351,AL350)*OFFSET(Input!$O$27,IF(A351=121,-1,0)+MIN(B351,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A351=1,PMF_1st=0),0,IF(SUM($K$5:$L351)-$AU350>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B350,B351),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C351-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[348,29,12,null,68,{"$f":"IF(A352=\"\",\"\",IF(A352=1,Age_Full_Month,IF(F351=11,0,F351+1)))","v":11},68,0,{"$f":"IF(A352=\"\",\"\",IF(AND(F352=11,G352=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H352-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C352-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B352,99),0,1,1)*K352,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E352,0,1,1)*L352,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*M352,FEE_rounding)","v":0},0,0,{"$f":"IF(C352>=1,ROUND(K352*OFFSET(Input!$U$27,B352,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B352=1,0,IF($C352>=1,ROUND(OFFSET(Input!$X$27,B352,0,1,1)*AL351,AV_rounding),0))","v":0},{"$f":"IF(B352=1,0,IF(C352=1,ROUND(OFFSET(Input!$W$27,B352,0,1,1)*AVERAGE($AI$5,$AL$5:$AL350),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),OFFSET(Input!$G$27,B352,0,1,1)-AE352,0)","v":0},{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),MIN(OFFSET(Input!$G$27,B352,0,1,1),AP351),0)","v":0},0,0,0,4215572.3298637196,4202262.3298637196,4222717.0542431697,4222717.0542431697,753496.72288817598,753496.72288817598,757164.40628765395,757164.40628765395,{"$f":"IF(A352=\"\",\"\",AL352-ROUND(AL352*OFFSET(Input!$S$27,B352,0,1,1),2*FEE_rounding))","v":4222717.0542431697},{"$f":"IF(A352=\"\",\"\",ROUND(AP352*(1-OFFSET(Input!$T$27,MIN(B352,10),0,1,1)),2*FEE_rounding))","v":757164.40628765395},10479881.460530823,0,0,0,5500000,9715572.3298637196,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A352=1,PMF_1st=0),0,ROUND(IF(A352=1,AI352,AL351)*OFFSET(Input!$O$27,IF(A352=121,-1,0)+MIN(B352,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A352=1,PMF_1st=0),0,IF(SUM($K$5:$L352)-$AU351>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B351,B352),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C352-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[349,30,1,null,69,{"$f":"IF(A353=\"\",\"\",IF(A353=1,Age_Full_Month,IF(F352=11,0,F352+1)))","v":0},69,0,{"$f":"IF(A353=\"\",\"\",IF(AND(F353=11,G353=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H353-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C353-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B353,99),0,1,1)*K353,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E353,0,1,1)*L353,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*M353,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C353>=1,ROUND(K353*OFFSET(Input!$U$27,B353,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B353=1,0,IF($C353>=1,ROUND(OFFSET(Input!$X$27,B353,0,1,1)*AL352,AV_rounding),0))","v":0},{"$f":"IF(B353=1,0,IF(C353=1,ROUND(OFFSET(Input!$W$27,B353,0,1,1)*AVERAGE($AI$5,$AL$5:$AL351),AV_rounding),0))","v":0},14520,0,0,109700,0,0,0,0,{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),OFFSET(Input!$G$27,B353,0,1,1)-AE353,0)","v":0},{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),MIN(OFFSET(Input!$G$27,B353,0,1,1),AP352),0)","v":0},0,0,0,4322717.0542431697,4308197.0542431697,4329167.4212501599,4329167.4212501599,766864.40628765395,766864.40628765395,770597.15756202105,770597.15756202105,{"$f":"IF(A353=\"\",\"\",AL353-ROUND(AL353*OFFSET(Input!$S$27,B353,0,1,1),2*FEE_rounding))","v":4329167.4212501599},{"$f":"IF(A353=\"\",\"\",ROUND(AP353*(1-OFFSET(Input!$T$27,MIN(B353,10),0,1,1)),2*FEE_rounding))","v":770597.15756202105},10599764.578812182,0,0,109700,5500000,9822717.0542431697,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A353=1,PMF_1st=0),0,ROUND(IF(A353=1,AI353,AL352)*OFFSET(Input!$O$27,IF(A353=121,-1,0)+MIN(B353,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A353=1,PMF_1st=0),0,IF(SUM($K$5:$L353)-$AU352>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B352,B353),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C353-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[350,30,2,null,69,{"$f":"IF(A354=\"\",\"\",IF(A354=1,Age_Full_Month,IF(F353=11,0,F353+1)))","v":1},69,0,{"$f":"IF(A354=\"\",\"\",IF(AND(F354=11,G354=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H354-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C354-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B354,99),0,1,1)*K354,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E354,0,1,1)*L354,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*M354,FEE_rounding)","v":0},0,0,{"$f":"IF(C354>=1,ROUND(K354*OFFSET(Input!$U$27,B354,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B354=1,0,IF($C354>=1,ROUND(OFFSET(Input!$X$27,B354,0,1,1)*AL353,AV_rounding),0))","v":0},{"$f":"IF(B354=1,0,IF(C354=1,ROUND(OFFSET(Input!$W$27,B354,0,1,1)*AVERAGE($AI$5,$AL$5:$AL352),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),OFFSET(Input!$G$27,B354,0,1,1)-AE354,0)","v":0},{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),MIN(OFFSET(Input!$G$27,B354,0,1,1),AP353),0)","v":0},0,0,0,4329167.4212501599,4314647.4212501599,4335649.1857447196,4335649.1857447196,770597.15756202105,770597.15756202105,774348.07819196396,774348.07819196396,{"$f":"IF(A354=\"\",\"\",AL354-ROUND(AL354*OFFSET(Input!$S$27,B354,0,1,1),2*FEE_rounding))","v":4335649.1857447196},{"$f":"IF(A354=\"\",\"\",ROUND(AP354*(1-OFFSET(Input!$T$27,MIN(B354,10),0,1,1)),2*FEE_rounding))","v":774348.07819196396},10609997.263936684,0,0,0,5500000,9829167.4212501608,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A354=1,PMF_1st=0),0,ROUND(IF(A354=1,AI354,AL353)*OFFSET(Input!$O$27,IF(A354=121,-1,0)+MIN(B354,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A354=1,PMF_1st=0),0,IF(SUM($K$5:$L354)-$AU353>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B353,B354),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C354-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[351,30,3,null,69,{"$f":"IF(A355=\"\",\"\",IF(A355=1,Age_Full_Month,IF(F354=11,0,F354+1)))","v":2},69,0,{"$f":"IF(A355=\"\",\"\",IF(AND(F355=11,G355=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H355-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C355-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B355,99),0,1,1)*K355,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E355,0,1,1)*L355,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*M355,FEE_rounding)","v":0},0,0,{"$f":"IF(C355>=1,ROUND(K355*OFFSET(Input!$U$27,B355,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B355=1,0,IF($C355>=1,ROUND(OFFSET(Input!$X$27,B355,0,1,1)*AL354,AV_rounding),0))","v":0},{"$f":"IF(B355=1,0,IF(C355=1,ROUND(OFFSET(Input!$W$27,B355,0,1,1)*AVERAGE($AI$5,$AL$5:$AL353),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),OFFSET(Input!$G$27,B355,0,1,1)-AE355,0)","v":0},{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),MIN(OFFSET(Input!$G$27,B355,0,1,1),AP354),0)","v":0},0,0,0,4335649.1857447196,4321129.1857447196,4342162.5005557099,4342162.5005557099,774348.07819196396,774348.07819196396,778117.25661774003,778117.25661774003,{"$f":"IF(A355=\"\",\"\",AL355-ROUND(AL355*OFFSET(Input!$S$27,B355,0,1,1),2*FEE_rounding))","v":4342162.5005557099},{"$f":"IF(A355=\"\",\"\",ROUND(AP355*(1-OFFSET(Input!$T$27,MIN(B355,10),0,1,1)),2*FEE_rounding))","v":778117.25661774003},10620279.757173449,0,0,0,5500000,9835649.1857447196,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A355=1,PMF_1st=0),0,ROUND(IF(A355=1,AI355,AL354)*OFFSET(Input!$O$27,IF(A355=121,-1,0)+MIN(B355,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A355=1,PMF_1st=0),0,IF(SUM($K$5:$L355)-$AU354>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B354,B355),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C355-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[352,30,4,null,69,{"$f":"IF(A356=\"\",\"\",IF(A356=1,Age_Full_Month,IF(F355=11,0,F355+1)))","v":3},69,0,{"$f":"IF(A356=\"\",\"\",IF(AND(F356=11,G356=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H356-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C356-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B356,99),0,1,1)*K356,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E356,0,1,1)*L356,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*M356,FEE_rounding)","v":0},0,0,{"$f":"IF(C356>=1,ROUND(K356*OFFSET(Input!$U$27,B356,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B356=1,0,IF($C356>=1,ROUND(OFFSET(Input!$X$27,B356,0,1,1)*AL355,AV_rounding),0))","v":0},{"$f":"IF(B356=1,0,IF(C356=1,ROUND(OFFSET(Input!$W$27,B356,0,1,1)*AVERAGE($AI$5,$AL$5:$AL354),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),OFFSET(Input!$G$27,B356,0,1,1)-AE356,0)","v":0},{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),MIN(OFFSET(Input!$G$27,B356,0,1,1),AP355),0)","v":0},0,0,0,4342162.5005557099,4327642.5005557099,4348707.5192558896,4348707.5192558896,778117.25661774003,778117.25661774003,781904.78171009303,781904.78171009303,{"$f":"IF(A356=\"\",\"\",AL356-ROUND(AL356*OFFSET(Input!$S$27,B356,0,1,1),2*FEE_rounding))","v":4348707.5192558896},{"$f":"IF(A356=\"\",\"\",ROUND(AP356*(1-OFFSET(Input!$T$27,MIN(B356,10),0,1,1)),2*FEE_rounding))","v":781904.78171009303},10630612.300965983,0,0,0,5500000,9842162.500555709,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A356=1,PMF_1st=0),0,ROUND(IF(A356=1,AI356,AL355)*OFFSET(Input!$O$27,IF(A356=121,-1,0)+MIN(B356,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A356=1,PMF_1st=0),0,IF(SUM($K$5:$L356)-$AU355>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B355,B356),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C356-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[353,30,5,null,69,{"$f":"IF(A357=\"\",\"\",IF(A357=1,Age_Full_Month,IF(F356=11,0,F356+1)))","v":4},69,0,{"$f":"IF(A357=\"\",\"\",IF(AND(F357=11,G357=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H357-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C357-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B357,99),0,1,1)*K357,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E357,0,1,1)*L357,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*M357,FEE_rounding)","v":0},0,0,{"$f":"IF(C357>=1,ROUND(K357*OFFSET(Input!$U$27,B357,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B357=1,0,IF($C357>=1,ROUND(OFFSET(Input!$X$27,B357,0,1,1)*AL356,AV_rounding),0))","v":0},{"$f":"IF(B357=1,0,IF(C357=1,ROUND(OFFSET(Input!$W$27,B357,0,1,1)*AVERAGE($AI$5,$AL$5:$AL355),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),OFFSET(Input!$G$27,B357,0,1,1)-AE357,0)","v":0},{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),MIN(OFFSET(Input!$G$27,B357,0,1,1),AP356),0)","v":0},0,0,0,4348707.5192558896,4334187.5192558896,4355284.3961655498,4355284.3961655498,781904.78171009303,781904.78171009303,785710.74277234997,785710.74277234997,{"$f":"IF(A357=\"\",\"\",AL357-ROUND(AL357*OFFSET(Input!$S$27,B357,0,1,1),2*FEE_rounding))","v":4355284.3961655498},{"$f":"IF(A357=\"\",\"\",ROUND(AP357*(1-OFFSET(Input!$T$27,MIN(B357,10),0,1,1)),2*FEE_rounding))","v":785710.74277234997},10640995.1389379,0,0,0,5500000,9848707.5192558896,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A357=1,PMF_1st=0),0,ROUND(IF(A357=1,AI357,AL356)*OFFSET(Input!$O$27,IF(A357=121,-1,0)+MIN(B357,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A357=1,PMF_1st=0),0,IF(SUM($K$5:$L357)-$AU356>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B356,B357),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C357-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[354,30,6,null,69,{"$f":"IF(A358=\"\",\"\",IF(A358=1,Age_Full_Month,IF(F357=11,0,F357+1)))","v":5},69,0,{"$f":"IF(A358=\"\",\"\",IF(AND(F358=11,G358=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H358-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C358-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B358,99),0,1,1)*K358,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E358,0,1,1)*L358,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*M358,FEE_rounding)","v":0},0,0,{"$f":"IF(C358>=1,ROUND(K358*OFFSET(Input!$U$27,B358,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B358=1,0,IF($C358>=1,ROUND(OFFSET(Input!$X$27,B358,0,1,1)*AL357,AV_rounding),0))","v":0},{"$f":"IF(B358=1,0,IF(C358=1,ROUND(OFFSET(Input!$W$27,B358,0,1,1)*AVERAGE($AI$5,$AL$5:$AL356),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),OFFSET(Input!$G$27,B358,0,1,1)-AE358,0)","v":0},{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),MIN(OFFSET(Input!$G$27,B358,0,1,1),AP357),0)","v":0},0,0,0,4355284.3961655498,4340764.3961655498,4361893.2863561297,4361893.2863561297,785710.74277234997,785710.74277234997,789535.22954252805,789535.22954252805,{"$f":"IF(A358=\"\",\"\",AL358-ROUND(AL358*OFFSET(Input!$S$27,B358,0,1,1),2*FEE_rounding))","v":4361893.2863561297},{"$f":"IF(A358=\"\",\"\",ROUND(AP358*(1-OFFSET(Input!$T$27,MIN(B358,10),0,1,1)),2*FEE_rounding))","v":789535.22954252805},10651428.515898656,0,0,0,5500000,9855284.3961655498,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A358=1,PMF_1st=0),0,ROUND(IF(A358=1,AI358,AL357)*OFFSET(Input!$O$27,IF(A358=121,-1,0)+MIN(B358,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A358=1,PMF_1st=0),0,IF(SUM($K$5:$L358)-$AU357>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B357,B358),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C358-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[355,30,7,null,69,{"$f":"IF(A359=\"\",\"\",IF(A359=1,Age_Full_Month,IF(F358=11,0,F358+1)))","v":6},69,0,{"$f":"IF(A359=\"\",\"\",IF(AND(F359=11,G359=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H359-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C359-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B359,99),0,1,1)*K359,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E359,0,1,1)*L359,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*M359,FEE_rounding)","v":0},0,0,{"$f":"IF(C359>=1,ROUND(K359*OFFSET(Input!$U$27,B359,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B359=1,0,IF($C359>=1,ROUND(OFFSET(Input!$X$27,B359,0,1,1)*AL358,AV_rounding),0))","v":0},{"$f":"IF(B359=1,0,IF(C359=1,ROUND(OFFSET(Input!$W$27,B359,0,1,1)*AVERAGE($AI$5,$AL$5:$AL357),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),OFFSET(Input!$G$27,B359,0,1,1)-AE359,0)","v":0},{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),MIN(OFFSET(Input!$G$27,B359,0,1,1),AP358),0)","v":0},0,0,0,4361893.2863561297,4347373.2863561297,4368534.3456538897,4368534.3456538897,789535.22954252805,789535.22954252805,793378.33219544601,793378.33219544601,{"$f":"IF(A359=\"\",\"\",AL359-ROUND(AL359*OFFSET(Input!$S$27,B359,0,1,1),2*FEE_rounding))","v":4368534.3456538897},{"$f":"IF(A359=\"\",\"\",ROUND(AP359*(1-OFFSET(Input!$T$27,MIN(B359,10),0,1,1)),2*FEE_rounding))","v":793378.33219544601},10661912.677849336,0,0,0,5500000,9861893.2863561288,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A359=1,PMF_1st=0),0,ROUND(IF(A359=1,AI359,AL358)*OFFSET(Input!$O$27,IF(A359=121,-1,0)+MIN(B359,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A359=1,PMF_1st=0),0,IF(SUM($K$5:$L359)-$AU358>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B358,B359),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C359-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[356,30,8,null,69,{"$f":"IF(A360=\"\",\"\",IF(A360=1,Age_Full_Month,IF(F359=11,0,F359+1)))","v":7},69,0,{"$f":"IF(A360=\"\",\"\",IF(AND(F360=11,G360=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H360-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C360-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B360,99),0,1,1)*K360,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E360,0,1,1)*L360,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*M360,FEE_rounding)","v":0},0,0,{"$f":"IF(C360>=1,ROUND(K360*OFFSET(Input!$U$27,B360,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B360=1,0,IF($C360>=1,ROUND(OFFSET(Input!$X$27,B360,0,1,1)*AL359,AV_rounding),0))","v":0},{"$f":"IF(B360=1,0,IF(C360=1,ROUND(OFFSET(Input!$W$27,B360,0,1,1)*AVERAGE($AI$5,$AL$5:$AL358),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),OFFSET(Input!$G$27,B360,0,1,1)-AE360,0)","v":0},{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),MIN(OFFSET(Input!$G$27,B360,0,1,1),AP359),0)","v":0},0,0,0,4368534.3456538897,4354014.3456538897,4375207.73064359,4375207.73064359,793378.33219544601,793378.33219544601,797240.14134485496,797240.14134485496,{"$f":"IF(A360=\"\",\"\",AL360-ROUND(AL360*OFFSET(Input!$S$27,B360,0,1,1),2*FEE_rounding))","v":4375207.73064359},{"$f":"IF(A360=\"\",\"\",ROUND(AP360*(1-OFFSET(Input!$T$27,MIN(B360,10),0,1,1)),2*FEE_rounding))","v":797240.14134485496},10672447.871988444,0,0,0,5500000,9868534.3456538897,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A360=1,PMF_1st=0),0,ROUND(IF(A360=1,AI360,AL359)*OFFSET(Input!$O$27,IF(A360=121,-1,0)+MIN(B360,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A360=1,PMF_1st=0),0,IF(SUM($K$5:$L360)-$AU359>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B359,B360),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C360-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[357,30,9,null,69,{"$f":"IF(A361=\"\",\"\",IF(A361=1,Age_Full_Month,IF(F360=11,0,F360+1)))","v":8},69,0,{"$f":"IF(A361=\"\",\"\",IF(AND(F361=11,G361=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H361-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C361-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B361,99),0,1,1)*K361,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E361,0,1,1)*L361,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*M361,FEE_rounding)","v":0},0,0,{"$f":"IF(C361>=1,ROUND(K361*OFFSET(Input!$U$27,B361,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B361=1,0,IF($C361>=1,ROUND(OFFSET(Input!$X$27,B361,0,1,1)*AL360,AV_rounding),0))","v":0},{"$f":"IF(B361=1,0,IF(C361=1,ROUND(OFFSET(Input!$W$27,B361,0,1,1)*AVERAGE($AI$5,$AL$5:$AL359),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),OFFSET(Input!$G$27,B361,0,1,1)-AE361,0)","v":0},{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),MIN(OFFSET(Input!$G$27,B361,0,1,1),AP360),0)","v":0},0,0,0,4375207.73064359,4360687.73064359,4381913.5986721702,4381913.5986721702,797240.14134485496,797240.14134485496,801120.74804557196,801120.74804557196,{"$f":"IF(A361=\"\",\"\",AL361-ROUND(AL361*OFFSET(Input!$S$27,B361,0,1,1),2*FEE_rounding))","v":4381913.5986721702},{"$f":"IF(A361=\"\",\"\",ROUND(AP361*(1-OFFSET(Input!$T$27,MIN(B361,10),0,1,1)),2*FEE_rounding))","v":801120.74804557196},10683034.346717741,0,0,0,5500000,9875207.730643589,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A361=1,PMF_1st=0),0,ROUND(IF(A361=1,AI361,AL360)*OFFSET(Input!$O$27,IF(A361=121,-1,0)+MIN(B361,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A361=1,PMF_1st=0),0,IF(SUM($K$5:$L361)-$AU360>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B360,B361),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C361-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[358,30,10,null,69,{"$f":"IF(A362=\"\",\"\",IF(A362=1,Age_Full_Month,IF(F361=11,0,F361+1)))","v":9},69,0,{"$f":"IF(A362=\"\",\"\",IF(AND(F362=11,G362=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H362-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C362-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B362,99),0,1,1)*K362,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E362,0,1,1)*L362,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*M362,FEE_rounding)","v":0},0,0,{"$f":"IF(C362>=1,ROUND(K362*OFFSET(Input!$U$27,B362,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B362=1,0,IF($C362>=1,ROUND(OFFSET(Input!$X$27,B362,0,1,1)*AL361,AV_rounding),0))","v":0},{"$f":"IF(B362=1,0,IF(C362=1,ROUND(OFFSET(Input!$W$27,B362,0,1,1)*AVERAGE($AI$5,$AL$5:$AL360),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),OFFSET(Input!$G$27,B362,0,1,1)-AE362,0)","v":0},{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),MIN(OFFSET(Input!$G$27,B362,0,1,1),AP361),0)","v":0},0,0,0,4381913.5986721702,4367393.5986721702,4388652.1078524599,4388652.1078524599,801120.74804557196,801120.74804557196,805020.24379562901,805020.24379562901,{"$f":"IF(A362=\"\",\"\",AL362-ROUND(AL362*OFFSET(Input!$S$27,B362,0,1,1),2*FEE_rounding))","v":4388652.1078524599},{"$f":"IF(A362=\"\",\"\",ROUND(AP362*(1-OFFSET(Input!$T$27,MIN(B362,10),0,1,1)),2*FEE_rounding))","v":805020.24379562901},10693672.351648089,0,0,0,5500000,9881913.5986721702,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A362=1,PMF_1st=0),0,ROUND(IF(A362=1,AI362,AL361)*OFFSET(Input!$O$27,IF(A362=121,-1,0)+MIN(B362,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A362=1,PMF_1st=0),0,IF(SUM($K$5:$L362)-$AU361>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B361,B362),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C362-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[359,30,11,null,69,{"$f":"IF(A363=\"\",\"\",IF(A363=1,Age_Full_Month,IF(F362=11,0,F362+1)))","v":10},69,0,{"$f":"IF(A363=\"\",\"\",IF(AND(F363=11,G363=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H363-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C363-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B363,99),0,1,1)*K363,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E363,0,1,1)*L363,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*M363,FEE_rounding)","v":0},0,0,{"$f":"IF(C363>=1,ROUND(K363*OFFSET(Input!$U$27,B363,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B363=1,0,IF($C363>=1,ROUND(OFFSET(Input!$X$27,B363,0,1,1)*AL362,AV_rounding),0))","v":0},{"$f":"IF(B363=1,0,IF(C363=1,ROUND(OFFSET(Input!$W$27,B363,0,1,1)*AVERAGE($AI$5,$AL$5:$AL361),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),OFFSET(Input!$G$27,B363,0,1,1)-AE363,0)","v":0},{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),MIN(OFFSET(Input!$G$27,B363,0,1,1),AP362),0)","v":0},0,0,0,4388652.1078524599,4374132.1078524599,4395423.4170669196,4395423.4170669196,805020.24379562901,805020.24379562901,808938.72053842898,808938.72053842898,{"$f":"IF(A363=\"\",\"\",AL363-ROUND(AL363*OFFSET(Input!$S$27,B363,0,1,1),2*FEE_rounding))","v":4395423.4170669196},{"$f":"IF(A363=\"\",\"\",ROUND(AP363*(1-OFFSET(Input!$T$27,MIN(B363,10),0,1,1)),2*FEE_rounding))","v":808938.72053842898},10704362.13760535,0,0,0,5500000,9888652.107852459,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A363=1,PMF_1st=0),0,ROUND(IF(A363=1,AI363,AL362)*OFFSET(Input!$O$27,IF(A363=121,-1,0)+MIN(B363,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A363=1,PMF_1st=0),0,IF(SUM($K$5:$L363)-$AU362>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B362,B363),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C363-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[360,30,12,null,69,{"$f":"IF(A364=\"\",\"\",IF(A364=1,Age_Full_Month,IF(F363=11,0,F363+1)))","v":11},69,0,{"$f":"IF(A364=\"\",\"\",IF(AND(F364=11,G364=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H364-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C364-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B364,99),0,1,1)*K364,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E364,0,1,1)*L364,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*M364,FEE_rounding)","v":0},0,0,{"$f":"IF(C364>=1,ROUND(K364*OFFSET(Input!$U$27,B364,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B364=1,0,IF($C364>=1,ROUND(OFFSET(Input!$X$27,B364,0,1,1)*AL363,AV_rounding),0))","v":0},{"$f":"IF(B364=1,0,IF(C364=1,ROUND(OFFSET(Input!$W$27,B364,0,1,1)*AVERAGE($AI$5,$AL$5:$AL362),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),OFFSET(Input!$G$27,B364,0,1,1)-AE364,0)","v":0},{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),MIN(OFFSET(Input!$G$27,B364,0,1,1),AP363),0)","v":0},0,0,0,4395423.4170669196,4380903.4170669196,4402227.6859713802,4402227.6859713802,808938.72053842898,808938.72053842898,812876.27066491405,812876.27066491405,{"$f":"IF(A364=\"\",\"\",AL364-ROUND(AL364*OFFSET(Input!$S$27,B364,0,1,1),2*FEE_rounding))","v":4402227.6859713802},{"$f":"IF(A364=\"\",\"\",ROUND(AP364*(1-OFFSET(Input!$T$27,MIN(B364,10),0,1,1)),2*FEE_rounding))","v":812876.27066491405},10715103.956636293,0,0,0,5500000,9895423.4170669205,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A364=1,PMF_1st=0),0,ROUND(IF(A364=1,AI364,AL363)*OFFSET(Input!$O$27,IF(A364=121,-1,0)+MIN(B364,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A364=1,PMF_1st=0),0,IF(SUM($K$5:$L364)-$AU363>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B363,B364),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C364-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[361,31,1,null,70,{"$f":"IF(A365=\"\",\"\",IF(A365=1,Age_Full_Month,IF(F364=11,0,F364+1)))","v":0},70,0,{"$f":"IF(A365=\"\",\"\",IF(AND(F365=11,G365=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H365-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C365-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B365,99),0,1,1)*K365,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E365,0,1,1)*L365,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*M365,FEE_rounding)","v":0},0,0,{"$f":"IF(C365>=1,ROUND(K365*OFFSET(Input!$U$27,B365,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B365=1,0,IF($C365>=1,ROUND(OFFSET(Input!$X$27,B365,0,1,1)*AL364,AV_rounding),0))","v":0},{"$f":"IF(B365=1,0,IF(C365=1,ROUND(OFFSET(Input!$W$27,B365,0,1,1)*AVERAGE($AI$5,$AL$5:$AL363),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),OFFSET(Input!$G$27,B365,0,1,1)-AE365,0)","v":0},{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),MIN(OFFSET(Input!$G$27,B365,0,1,1),AP364),0)","v":0},0,0,0,4402227.6859713802,4386332.6859713802,4407683.3821167601,4407683.3821167601,812876.27066491405,812876.27066491405,816832.98701574304,816832.98701574304,{"$f":"IF(A365=\"\",\"\",AL365-ROUND(AL365*OFFSET(Input!$S$27,B365,0,1,1),2*FEE_rounding))","v":4407683.3821167601},{"$f":"IF(A365=\"\",\"\",ROUND(AP365*(1-OFFSET(Input!$T$27,MIN(B365,10),0,1,1)),2*FEE_rounding))","v":816832.98701574304},10724516.369132504,0,0,0,5500000,9902227.6859713793,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A365=1,PMF_1st=0),0,ROUND(IF(A365=1,AI365,AL364)*OFFSET(Input!$O$27,IF(A365=121,-1,0)+MIN(B365,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A365=1,PMF_1st=0),0,IF(SUM($K$5:$L365)-$AU364>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B364,B365),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C365-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[362,31,2,null,70,{"$f":"IF(A366=\"\",\"\",IF(A366=1,Age_Full_Month,IF(F365=11,0,F365+1)))","v":1},70,0,{"$f":"IF(A366=\"\",\"\",IF(AND(F366=11,G366=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H366-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C366-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B366,99),0,1,1)*K366,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E366,0,1,1)*L366,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*M366,FEE_rounding)","v":0},0,0,{"$f":"IF(C366>=1,ROUND(K366*OFFSET(Input!$U$27,B366,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B366=1,0,IF($C366>=1,ROUND(OFFSET(Input!$X$27,B366,0,1,1)*AL365,AV_rounding),0))","v":0},{"$f":"IF(B366=1,0,IF(C366=1,ROUND(OFFSET(Input!$W$27,B366,0,1,1)*AVERAGE($AI$5,$AL$5:$AL364),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),OFFSET(Input!$G$27,B366,0,1,1)-AE366,0)","v":0},{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),MIN(OFFSET(Input!$G$27,B366,0,1,1),AP365),0)","v":0},0,0,0,4407683.3821167601,4391788.3821167601,4413165.6341390004,4413165.6341390004,816832.98701574304,816832.98701574304,820808.96288348199,820808.96288348199,{"$f":"IF(A366=\"\",\"\",AL366-ROUND(AL366*OFFSET(Input!$S$27,B366,0,1,1),2*FEE_rounding))","v":4413165.6341390004},{"$f":"IF(A366=\"\",\"\",ROUND(AP366*(1-OFFSET(Input!$T$27,MIN(B366,10),0,1,1)),2*FEE_rounding))","v":820808.96288348199},10733974.597022483,0,0,0,5500000,9907683.3821167611,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A366=1,PMF_1st=0),0,ROUND(IF(A366=1,AI366,AL365)*OFFSET(Input!$O$27,IF(A366=121,-1,0)+MIN(B366,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A366=1,PMF_1st=0),0,IF(SUM($K$5:$L366)-$AU365>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B365,B366),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C366-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[363,31,3,null,70,{"$f":"IF(A367=\"\",\"\",IF(A367=1,Age_Full_Month,IF(F366=11,0,F366+1)))","v":2},70,0,{"$f":"IF(A367=\"\",\"\",IF(AND(F367=11,G367=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H367-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C367-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B367,99),0,1,1)*K367,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E367,0,1,1)*L367,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*M367,FEE_rounding)","v":0},0,0,{"$f":"IF(C367>=1,ROUND(K367*OFFSET(Input!$U$27,B367,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B367=1,0,IF($C367>=1,ROUND(OFFSET(Input!$X$27,B367,0,1,1)*AL366,AV_rounding),0))","v":0},{"$f":"IF(B367=1,0,IF(C367=1,ROUND(OFFSET(Input!$W$27,B367,0,1,1)*AVERAGE($AI$5,$AL$5:$AL365),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),OFFSET(Input!$G$27,B367,0,1,1)-AE367,0)","v":0},{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),MIN(OFFSET(Input!$G$27,B367,0,1,1),AP366),0)","v":0},0,0,0,4413165.6341390004,4397270.6341390004,4418674.5713001704,4418674.5713001704,820808.96288348199,820808.96288348199,824804.29201480397,824804.29201480397,{"$f":"IF(A367=\"\",\"\",AL367-ROUND(AL367*OFFSET(Input!$S$27,B367,0,1,1),2*FEE_rounding))","v":4418674.5713001704},{"$f":"IF(A367=\"\",\"\",ROUND(AP367*(1-OFFSET(Input!$T$27,MIN(B367,10),0,1,1)),2*FEE_rounding))","v":824804.29201480397},10743478.863314975,0,0,0,5500000,9913165.6341390014,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A367=1,PMF_1st=0),0,ROUND(IF(A367=1,AI367,AL366)*OFFSET(Input!$O$27,IF(A367=121,-1,0)+MIN(B367,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A367=1,PMF_1st=0),0,IF(SUM($K$5:$L367)-$AU366>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B366,B367),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C367-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[364,31,4,null,70,{"$f":"IF(A368=\"\",\"\",IF(A368=1,Age_Full_Month,IF(F367=11,0,F367+1)))","v":3},70,0,{"$f":"IF(A368=\"\",\"\",IF(AND(F368=11,G368=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H368-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C368-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B368,99),0,1,1)*K368,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E368,0,1,1)*L368,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*M368,FEE_rounding)","v":0},0,0,{"$f":"IF(C368>=1,ROUND(K368*OFFSET(Input!$U$27,B368,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B368=1,0,IF($C368>=1,ROUND(OFFSET(Input!$X$27,B368,0,1,1)*AL367,AV_rounding),0))","v":0},{"$f":"IF(B368=1,0,IF(C368=1,ROUND(OFFSET(Input!$W$27,B368,0,1,1)*AVERAGE($AI$5,$AL$5:$AL366),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),OFFSET(Input!$G$27,B368,0,1,1)-AE368,0)","v":0},{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),MIN(OFFSET(Input!$G$27,B368,0,1,1),AP367),0)","v":0},0,0,0,4418674.5713001704,4402779.5713001704,4424210.3234915296,4424210.3234915296,824804.29201480397,824804.29201480397,828819.068612698,828819.068612698,{"$f":"IF(A368=\"\",\"\",AL368-ROUND(AL368*OFFSET(Input!$S$27,B368,0,1,1),2*FEE_rounding))","v":4424210.3234915296},{"$f":"IF(A368=\"\",\"\",ROUND(AP368*(1-OFFSET(Input!$T$27,MIN(B368,10),0,1,1)),2*FEE_rounding))","v":828819.068612698},10753029.392104227,0,0,0,5500000,9918674.5713001713,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A368=1,PMF_1st=0),0,ROUND(IF(A368=1,AI368,AL367)*OFFSET(Input!$O$27,IF(A368=121,-1,0)+MIN(B368,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A368=1,PMF_1st=0),0,IF(SUM($K$5:$L368)-$AU367>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B367,B368),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C368-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[365,31,5,null,70,{"$f":"IF(A369=\"\",\"\",IF(A369=1,Age_Full_Month,IF(F368=11,0,F368+1)))","v":4},70,0,{"$f":"IF(A369=\"\",\"\",IF(AND(F369=11,G369=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H369-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C369-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B369,99),0,1,1)*K369,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E369,0,1,1)*L369,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*M369,FEE_rounding)","v":0},0,0,{"$f":"IF(C369>=1,ROUND(K369*OFFSET(Input!$U$27,B369,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B369=1,0,IF($C369>=1,ROUND(OFFSET(Input!$X$27,B369,0,1,1)*AL368,AV_rounding),0))","v":0},{"$f":"IF(B369=1,0,IF(C369=1,ROUND(OFFSET(Input!$W$27,B369,0,1,1)*AVERAGE($AI$5,$AL$5:$AL367),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),OFFSET(Input!$G$27,B369,0,1,1)-AE369,0)","v":0},{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),MIN(OFFSET(Input!$G$27,B369,0,1,1),AP368),0)","v":0},0,0,0,4424210.3234915296,4408315.3234915296,4429773.0212366004,4429773.0212366004,828819.068612698,828819.068612698,832853.38733869104,832853.38733869104,{"$f":"IF(A369=\"\",\"\",AL369-ROUND(AL369*OFFSET(Input!$S$27,B369,0,1,1),2*FEE_rounding))","v":4429773.0212366004},{"$f":"IF(A369=\"\",\"\",ROUND(AP369*(1-OFFSET(Input!$T$27,MIN(B369,10),0,1,1)),2*FEE_rounding))","v":832853.38733869104},10762626.408575291,0,0,0,5500000,9924210.3234915286,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A369=1,PMF_1st=0),0,ROUND(IF(A369=1,AI369,AL368)*OFFSET(Input!$O$27,IF(A369=121,-1,0)+MIN(B369,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A369=1,PMF_1st=0),0,IF(SUM($K$5:$L369)-$AU368>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B368,B369),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C369-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[366,31,6,null,70,{"$f":"IF(A370=\"\",\"\",IF(A370=1,Age_Full_Month,IF(F369=11,0,F369+1)))","v":5},70,0,{"$f":"IF(A370=\"\",\"\",IF(AND(F370=11,G370=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H370-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C370-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B370,99),0,1,1)*K370,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E370,0,1,1)*L370,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*M370,FEE_rounding)","v":0},0,0,{"$f":"IF(C370>=1,ROUND(K370*OFFSET(Input!$U$27,B370,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B370=1,0,IF($C370>=1,ROUND(OFFSET(Input!$X$27,B370,0,1,1)*AL369,AV_rounding),0))","v":0},{"$f":"IF(B370=1,0,IF(C370=1,ROUND(OFFSET(Input!$W$27,B370,0,1,1)*AVERAGE($AI$5,$AL$5:$AL368),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),OFFSET(Input!$G$27,B370,0,1,1)-AE370,0)","v":0},{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),MIN(OFFSET(Input!$G$27,B370,0,1,1),AP369),0)","v":0},0,0,0,4429773.0212366004,4413878.0212366004,4435362.7956942301,4435362.7956942301,832853.38733869104,832853.38733869104,836907.34331507899,836907.34331507899,{"$f":"IF(A370=\"\",\"\",AL370-ROUND(AL370*OFFSET(Input!$S$27,B370,0,1,1),2*FEE_rounding))","v":4435362.7956942301},{"$f":"IF(A370=\"\",\"\",ROUND(AP370*(1-OFFSET(Input!$T$27,MIN(B370,10),0,1,1)),2*FEE_rounding))","v":836907.34331507899},10772270.13900931,0,0,0,5500000,9929773.0212366004,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A370=1,PMF_1st=0),0,ROUND(IF(A370=1,AI370,AL369)*OFFSET(Input!$O$27,IF(A370=121,-1,0)+MIN(B370,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A370=1,PMF_1st=0),0,IF(SUM($K$5:$L370)-$AU369>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B369,B370),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C370-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[367,31,7,null,70,{"$f":"IF(A371=\"\",\"\",IF(A371=1,Age_Full_Month,IF(F370=11,0,F370+1)))","v":6},70,0,{"$f":"IF(A371=\"\",\"\",IF(AND(F371=11,G371=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H371-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C371-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B371,99),0,1,1)*K371,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E371,0,1,1)*L371,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*M371,FEE_rounding)","v":0},0,0,{"$f":"IF(C371>=1,ROUND(K371*OFFSET(Input!$U$27,B371,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B371=1,0,IF($C371>=1,ROUND(OFFSET(Input!$X$27,B371,0,1,1)*AL370,AV_rounding),0))","v":0},{"$f":"IF(B371=1,0,IF(C371=1,ROUND(OFFSET(Input!$W$27,B371,0,1,1)*AVERAGE($AI$5,$AL$5:$AL369),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),OFFSET(Input!$G$27,B371,0,1,1)-AE371,0)","v":0},{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),MIN(OFFSET(Input!$G$27,B371,0,1,1),AP370),0)","v":0},0,0,0,4435362.7956942301,4419467.7956942301,4440979.7786616804,4440979.7786616804,836907.34331507899,836907.34331507899,840981.03212717199,840981.03212717199,{"$f":"IF(A371=\"\",\"\",AL371-ROUND(AL371*OFFSET(Input!$S$27,B371,0,1,1),2*FEE_rounding))","v":4440979.7786616804},{"$f":"IF(A371=\"\",\"\",ROUND(AP371*(1-OFFSET(Input!$T$27,MIN(B371,10),0,1,1)),2*FEE_rounding))","v":840981.03212717199},10781960.810788851,0,0,0,5500000,9935362.7956942301,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A371=1,PMF_1st=0),0,ROUND(IF(A371=1,AI371,AL370)*OFFSET(Input!$O$27,IF(A371=121,-1,0)+MIN(B371,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A371=1,PMF_1st=0),0,IF(SUM($K$5:$L371)-$AU370>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B370,B371),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C371-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[368,31,8,null,70,{"$f":"IF(A372=\"\",\"\",IF(A372=1,Age_Full_Month,IF(F371=11,0,F371+1)))","v":7},70,0,{"$f":"IF(A372=\"\",\"\",IF(AND(F372=11,G372=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H372-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C372-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B372,99),0,1,1)*K372,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E372,0,1,1)*L372,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*M372,FEE_rounding)","v":0},0,0,{"$f":"IF(C372>=1,ROUND(K372*OFFSET(Input!$U$27,B372,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B372=1,0,IF($C372>=1,ROUND(OFFSET(Input!$X$27,B372,0,1,1)*AL371,AV_rounding),0))","v":0},{"$f":"IF(B372=1,0,IF(C372=1,ROUND(OFFSET(Input!$W$27,B372,0,1,1)*AVERAGE($AI$5,$AL$5:$AL370),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),OFFSET(Input!$G$27,B372,0,1,1)-AE372,0)","v":0},{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),MIN(OFFSET(Input!$G$27,B372,0,1,1),AP371),0)","v":0},0,0,0,4440979.7786616804,4425084.7786616804,4446624.1025777496,4446624.1025777496,840981.03212717199,840981.03212717199,845074.54982554505,845074.54982554505,{"$f":"IF(A372=\"\",\"\",AL372-ROUND(AL372*OFFSET(Input!$S$27,B372,0,1,1),2*FEE_rounding))","v":4446624.1025777496},{"$f":"IF(A372=\"\",\"\",ROUND(AP372*(1-OFFSET(Input!$T$27,MIN(B372,10),0,1,1)),2*FEE_rounding))","v":845074.54982554505},10791698.652403295,0,0,0,5500000,9940979.7786616795,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A372=1,PMF_1st=0),0,ROUND(IF(A372=1,AI372,AL371)*OFFSET(Input!$O$27,IF(A372=121,-1,0)+MIN(B372,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A372=1,PMF_1st=0),0,IF(SUM($K$5:$L372)-$AU371>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B371,B372),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C372-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[369,31,9,null,70,{"$f":"IF(A373=\"\",\"\",IF(A373=1,Age_Full_Month,IF(F372=11,0,F372+1)))","v":8},70,0,{"$f":"IF(A373=\"\",\"\",IF(AND(F373=11,G373=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H373-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C373-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B373,99),0,1,1)*K373,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E373,0,1,1)*L373,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*M373,FEE_rounding)","v":0},0,0,{"$f":"IF(C373>=1,ROUND(K373*OFFSET(Input!$U$27,B373,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B373=1,0,IF($C373>=1,ROUND(OFFSET(Input!$X$27,B373,0,1,1)*AL372,AV_rounding),0))","v":0},{"$f":"IF(B373=1,0,IF(C373=1,ROUND(OFFSET(Input!$W$27,B373,0,1,1)*AVERAGE($AI$5,$AL$5:$AL371),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),OFFSET(Input!$G$27,B373,0,1,1)-AE373,0)","v":0},{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),MIN(OFFSET(Input!$G$27,B373,0,1,1),AP372),0)","v":0},0,0,0,4446624.1025777496,4430729.1025777496,4452295.90052588,4452295.90052588,845074.54982554505,845074.54982554505,849187.99292830494,849187.99292830494,{"$f":"IF(A373=\"\",\"\",AL373-ROUND(AL373*OFFSET(Input!$S$27,B373,0,1,1),2*FEE_rounding))","v":4452295.90052588},{"$f":"IF(A373=\"\",\"\",ROUND(AP373*(1-OFFSET(Input!$T$27,MIN(B373,10),0,1,1)),2*FEE_rounding))","v":849187.99292830494},10801483.893454185,0,0,0,5500000,9946624.1025777496,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A373=1,PMF_1st=0),0,ROUND(IF(A373=1,AI373,AL372)*OFFSET(Input!$O$27,IF(A373=121,-1,0)+MIN(B373,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A373=1,PMF_1st=0),0,IF(SUM($K$5:$L373)-$AU372>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B372,B373),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C373-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[370,31,10,null,70,{"$f":"IF(A374=\"\",\"\",IF(A374=1,Age_Full_Month,IF(F373=11,0,F373+1)))","v":9},70,0,{"$f":"IF(A374=\"\",\"\",IF(AND(F374=11,G374=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H374-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C374-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B374,99),0,1,1)*K374,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E374,0,1,1)*L374,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*M374,FEE_rounding)","v":0},0,0,{"$f":"IF(C374>=1,ROUND(K374*OFFSET(Input!$U$27,B374,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B374=1,0,IF($C374>=1,ROUND(OFFSET(Input!$X$27,B374,0,1,1)*AL373,AV_rounding),0))","v":0},{"$f":"IF(B374=1,0,IF(C374=1,ROUND(OFFSET(Input!$W$27,B374,0,1,1)*AVERAGE($AI$5,$AL$5:$AL372),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),OFFSET(Input!$G$27,B374,0,1,1)-AE374,0)","v":0},{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),MIN(OFFSET(Input!$G$27,B374,0,1,1),AP373),0)","v":0},0,0,0,4452295.90052588,4436400.90052588,4457995.3062373204,4457995.3062373204,849187.99292830494,849187.99292830494,853321.45842336596,853321.45842336596,{"$f":"IF(A374=\"\",\"\",AL374-ROUND(AL374*OFFSET(Input!$S$27,B374,0,1,1),2*FEE_rounding))","v":4457995.3062373204},{"$f":"IF(A374=\"\",\"\",ROUND(AP374*(1-OFFSET(Input!$T$27,MIN(B374,10),0,1,1)),2*FEE_rounding))","v":853321.45842336596},10811316.764660688,0,0,0,5500000,9952295.9005258791,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A374=1,PMF_1st=0),0,ROUND(IF(A374=1,AI374,AL373)*OFFSET(Input!$O$27,IF(A374=121,-1,0)+MIN(B374,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A374=1,PMF_1st=0),0,IF(SUM($K$5:$L374)-$AU373>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B373,B374),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C374-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[371,31,11,null,70,{"$f":"IF(A375=\"\",\"\",IF(A375=1,Age_Full_Month,IF(F374=11,0,F374+1)))","v":10},70,0,{"$f":"IF(A375=\"\",\"\",IF(AND(F375=11,G375=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H375-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C375-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B375,99),0,1,1)*K375,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E375,0,1,1)*L375,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*M375,FEE_rounding)","v":0},0,0,{"$f":"IF(C375>=1,ROUND(K375*OFFSET(Input!$U$27,B375,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B375=1,0,IF($C375>=1,ROUND(OFFSET(Input!$X$27,B375,0,1,1)*AL374,AV_rounding),0))","v":0},{"$f":"IF(B375=1,0,IF(C375=1,ROUND(OFFSET(Input!$W$27,B375,0,1,1)*AVERAGE($AI$5,$AL$5:$AL373),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),OFFSET(Input!$G$27,B375,0,1,1)-AE375,0)","v":0},{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),MIN(OFFSET(Input!$G$27,B375,0,1,1),AP374),0)","v":0},0,0,0,4457995.3062373204,4442100.3062373204,4463722.45409426,4463722.45409426,853321.45842336596,853321.45842336596,857475.04377073399,857475.04377073399,{"$f":"IF(A375=\"\",\"\",AL375-ROUND(AL375*OFFSET(Input!$S$27,B375,0,1,1),2*FEE_rounding))","v":4463722.45409426},{"$f":"IF(A375=\"\",\"\",ROUND(AP375*(1-OFFSET(Input!$T$27,MIN(B375,10),0,1,1)),2*FEE_rounding))","v":857475.04377073399},10821197.497864995,0,0,0,5500000,9957995.3062373213,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A375=1,PMF_1st=0),0,ROUND(IF(A375=1,AI375,AL374)*OFFSET(Input!$O$27,IF(A375=121,-1,0)+MIN(B375,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A375=1,PMF_1st=0),0,IF(SUM($K$5:$L375)-$AU374>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B374,B375),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C375-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[372,31,12,null,70,{"$f":"IF(A376=\"\",\"\",IF(A376=1,Age_Full_Month,IF(F375=11,0,F375+1)))","v":11},70,0,{"$f":"IF(A376=\"\",\"\",IF(AND(F376=11,G376=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H376-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C376-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B376,99),0,1,1)*K376,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E376,0,1,1)*L376,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*M376,FEE_rounding)","v":0},0,0,{"$f":"IF(C376>=1,ROUND(K376*OFFSET(Input!$U$27,B376,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B376=1,0,IF($C376>=1,ROUND(OFFSET(Input!$X$27,B376,0,1,1)*AL375,AV_rounding),0))","v":0},{"$f":"IF(B376=1,0,IF(C376=1,ROUND(OFFSET(Input!$W$27,B376,0,1,1)*AVERAGE($AI$5,$AL$5:$AL374),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),OFFSET(Input!$G$27,B376,0,1,1)-AE376,0)","v":0},{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),MIN(OFFSET(Input!$G$27,B376,0,1,1),AP375),0)","v":0},0,0,0,4463722.45409426,4447827.45409426,4469477.4791329801,4469477.4791329801,857475.04377073399,857475.04377073399,861648.84690480796,861648.84690480796,{"$f":"IF(A376=\"\",\"\",AL376-ROUND(AL376*OFFSET(Input!$S$27,B376,0,1,1),2*FEE_rounding))","v":4469477.4791329801},{"$f":"IF(A376=\"\",\"\",ROUND(AP376*(1-OFFSET(Input!$T$27,MIN(B376,10),0,1,1)),2*FEE_rounding))","v":861648.84690480796},10831126.326037789,0,0,0,5500000,9963722.4540942609,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A376=1,PMF_1st=0),0,ROUND(IF(A376=1,AI376,AL375)*OFFSET(Input!$O$27,IF(A376=121,-1,0)+MIN(B376,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A376=1,PMF_1st=0),0,IF(SUM($K$5:$L376)-$AU375>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B375,B376),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C376-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[373,32,1,null,71,{"$f":"IF(A377=\"\",\"\",IF(A377=1,Age_Full_Month,IF(F376=11,0,F376+1)))","v":0},71,0,{"$f":"IF(A377=\"\",\"\",IF(AND(F377=11,G377=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H377-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C377-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B377,99),0,1,1)*K377,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E377,0,1,1)*L377,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*M377,FEE_rounding)","v":0},0,0,{"$f":"IF(C377>=1,ROUND(K377*OFFSET(Input!$U$27,B377,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B377=1,0,IF($C377>=1,ROUND(OFFSET(Input!$X$27,B377,0,1,1)*AL376,AV_rounding),0))","v":0},{"$f":"IF(B377=1,0,IF(C377=1,ROUND(OFFSET(Input!$W$27,B377,0,1,1)*AVERAGE($AI$5,$AL$5:$AL375),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),OFFSET(Input!$G$27,B377,0,1,1)-AE377,0)","v":0},{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),MIN(OFFSET(Input!$G$27,B377,0,1,1),AP376),0)","v":0},0,0,0,4469477.4791329801,4452097.4791329801,4473768.2887345003,4473768.2887345003,861648.84690480796,861648.84690480796,865842.96623668703,865842.96623668703,{"$f":"IF(A377=\"\",\"\",AL377-ROUND(AL377*OFFSET(Input!$S$27,B377,0,1,1),2*FEE_rounding))","v":4473768.2887345003},{"$f":"IF(A377=\"\",\"\",ROUND(AP377*(1-OFFSET(Input!$T$27,MIN(B377,10),0,1,1)),2*FEE_rounding))","v":865842.96623668703},10839611.254971186,0,0,0,5500000,9969477.4791329801,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A377=1,PMF_1st=0),0,ROUND(IF(A377=1,AI377,AL376)*OFFSET(Input!$O$27,IF(A377=121,-1,0)+MIN(B377,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A377=1,PMF_1st=0),0,IF(SUM($K$5:$L377)-$AU376>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B376,B377),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C377-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[374,32,2,null,71,{"$f":"IF(A378=\"\",\"\",IF(A378=1,Age_Full_Month,IF(F377=11,0,F377+1)))","v":1},71,0,{"$f":"IF(A378=\"\",\"\",IF(AND(F378=11,G378=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H378-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C378-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B378,99),0,1,1)*K378,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E378,0,1,1)*L378,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*M378,FEE_rounding)","v":0},0,0,{"$f":"IF(C378>=1,ROUND(K378*OFFSET(Input!$U$27,B378,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B378=1,0,IF($C378>=1,ROUND(OFFSET(Input!$X$27,B378,0,1,1)*AL377,AV_rounding),0))","v":0},{"$f":"IF(B378=1,0,IF(C378=1,ROUND(OFFSET(Input!$W$27,B378,0,1,1)*AVERAGE($AI$5,$AL$5:$AL376),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),OFFSET(Input!$G$27,B378,0,1,1)-AE378,0)","v":0},{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),MIN(OFFSET(Input!$G$27,B378,0,1,1),AP377),0)","v":0},0,0,0,4473768.2887345003,4456388.2887345003,4478079.9840687197,4478079.9840687197,865842.96623668703,865842.96623668703,870057.50065649103,870057.50065649103,{"$f":"IF(A378=\"\",\"\",AL378-ROUND(AL378*OFFSET(Input!$S$27,B378,0,1,1),2*FEE_rounding))","v":4478079.9840687197},{"$f":"IF(A378=\"\",\"\",ROUND(AP378*(1-OFFSET(Input!$T$27,MIN(B378,10),0,1,1)),2*FEE_rounding))","v":870057.50065649103},10848137.484725211,0,0,0,5500000,9973768.2887344994,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A378=1,PMF_1st=0),0,ROUND(IF(A378=1,AI378,AL377)*OFFSET(Input!$O$27,IF(A378=121,-1,0)+MIN(B378,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A378=1,PMF_1st=0),0,IF(SUM($K$5:$L378)-$AU377>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B377,B378),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C378-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[375,32,3,null,71,{"$f":"IF(A379=\"\",\"\",IF(A379=1,Age_Full_Month,IF(F378=11,0,F378+1)))","v":2},71,0,{"$f":"IF(A379=\"\",\"\",IF(AND(F379=11,G379=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H379-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C379-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B379,99),0,1,1)*K379,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E379,0,1,1)*L379,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*M379,FEE_rounding)","v":0},0,0,{"$f":"IF(C379>=1,ROUND(K379*OFFSET(Input!$U$27,B379,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B379=1,0,IF($C379>=1,ROUND(OFFSET(Input!$X$27,B379,0,1,1)*AL378,AV_rounding),0))","v":0},{"$f":"IF(B379=1,0,IF(C379=1,ROUND(OFFSET(Input!$W$27,B379,0,1,1)*AVERAGE($AI$5,$AL$5:$AL377),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),OFFSET(Input!$G$27,B379,0,1,1)-AE379,0)","v":0},{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),MIN(OFFSET(Input!$G$27,B379,0,1,1),AP378),0)","v":0},0,0,0,4478079.9840687197,4460699.9840687197,4482412.6667980002,4482412.6667980002,870057.50065649103,870057.50065649103,874292.54953569197,874292.54953569197,{"$f":"IF(A379=\"\",\"\",AL379-ROUND(AL379*OFFSET(Input!$S$27,B379,0,1,1),2*FEE_rounding))","v":4482412.6667980002},{"$f":"IF(A379=\"\",\"\",ROUND(AP379*(1-OFFSET(Input!$T$27,MIN(B379,10),0,1,1)),2*FEE_rounding))","v":874292.54953569197},10856705.216333691,0,0,0,5500000,9978079.9840687197,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A379=1,PMF_1st=0),0,ROUND(IF(A379=1,AI379,AL378)*OFFSET(Input!$O$27,IF(A379=121,-1,0)+MIN(B379,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A379=1,PMF_1st=0),0,IF(SUM($K$5:$L379)-$AU378>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B378,B379),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C379-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[376,32,4,null,71,{"$f":"IF(A380=\"\",\"\",IF(A380=1,Age_Full_Month,IF(F379=11,0,F379+1)))","v":3},71,0,{"$f":"IF(A380=\"\",\"\",IF(AND(F380=11,G380=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H380-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C380-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B380,99),0,1,1)*K380,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E380,0,1,1)*L380,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*M380,FEE_rounding)","v":0},0,0,{"$f":"IF(C380>=1,ROUND(K380*OFFSET(Input!$U$27,B380,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B380=1,0,IF($C380>=1,ROUND(OFFSET(Input!$X$27,B380,0,1,1)*AL379,AV_rounding),0))","v":0},{"$f":"IF(B380=1,0,IF(C380=1,ROUND(OFFSET(Input!$W$27,B380,0,1,1)*AVERAGE($AI$5,$AL$5:$AL378),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),OFFSET(Input!$G$27,B380,0,1,1)-AE380,0)","v":0},{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),MIN(OFFSET(Input!$G$27,B380,0,1,1),AP379),0)","v":0},0,0,0,4482412.6667980002,4465032.6667980002,4486766.4390795501,4486766.4390795501,874292.54953569197,874292.54953569197,878548.21272945998,878548.21272945998,{"$f":"IF(A380=\"\",\"\",AL380-ROUND(AL380*OFFSET(Input!$S$27,B380,0,1,1),2*FEE_rounding))","v":4486766.4390795501},{"$f":"IF(A380=\"\",\"\",ROUND(AP380*(1-OFFSET(Input!$T$27,MIN(B380,10),0,1,1)),2*FEE_rounding))","v":878548.21272945998},10865314.651809009,0,0,0,5500000,9982412.6667979993,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A380=1,PMF_1st=0),0,ROUND(IF(A380=1,AI380,AL379)*OFFSET(Input!$O$27,IF(A380=121,-1,0)+MIN(B380,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A380=1,PMF_1st=0),0,IF(SUM($K$5:$L380)-$AU379>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B379,B380),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C380-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[377,32,5,null,71,{"$f":"IF(A381=\"\",\"\",IF(A381=1,Age_Full_Month,IF(F380=11,0,F380+1)))","v":4},71,0,{"$f":"IF(A381=\"\",\"\",IF(AND(F381=11,G381=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H381-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C381-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B381,99),0,1,1)*K381,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E381,0,1,1)*L381,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*M381,FEE_rounding)","v":0},0,0,{"$f":"IF(C381>=1,ROUND(K381*OFFSET(Input!$U$27,B381,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B381=1,0,IF($C381>=1,ROUND(OFFSET(Input!$X$27,B381,0,1,1)*AL380,AV_rounding),0))","v":0},{"$f":"IF(B381=1,0,IF(C381=1,ROUND(OFFSET(Input!$W$27,B381,0,1,1)*AVERAGE($AI$5,$AL$5:$AL379),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),OFFSET(Input!$G$27,B381,0,1,1)-AE381,0)","v":0},{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),MIN(OFFSET(Input!$G$27,B381,0,1,1),AP380),0)","v":0},0,0,0,4486766.4390795501,4469386.4390795501,4491141.4035678301,4491141.4035678301,878548.21272945998,878548.21272945998,882824.59057901194,882824.59057901194,{"$f":"IF(A381=\"\",\"\",AL381-ROUND(AL381*OFFSET(Input!$S$27,B381,0,1,1),2*FEE_rounding))","v":4491141.4035678301},{"$f":"IF(A381=\"\",\"\",ROUND(AP381*(1-OFFSET(Input!$T$27,MIN(B381,10),0,1,1)),2*FEE_rounding))","v":882824.59057901194},10873965.994146843,0,0,0,5500000,9986766.4390795492,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A381=1,PMF_1st=0),0,ROUND(IF(A381=1,AI381,AL380)*OFFSET(Input!$O$27,IF(A381=121,-1,0)+MIN(B381,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A381=1,PMF_1st=0),0,IF(SUM($K$5:$L381)-$AU380>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B380,B381),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C381-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[378,32,6,null,71,{"$f":"IF(A382=\"\",\"\",IF(A382=1,Age_Full_Month,IF(F381=11,0,F381+1)))","v":5},71,0,{"$f":"IF(A382=\"\",\"\",IF(AND(F382=11,G382=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H382-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C382-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B382,99),0,1,1)*K382,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E382,0,1,1)*L382,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*M382,FEE_rounding)","v":0},0,0,{"$f":"IF(C382>=1,ROUND(K382*OFFSET(Input!$U$27,B382,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B382=1,0,IF($C382>=1,ROUND(OFFSET(Input!$X$27,B382,0,1,1)*AL381,AV_rounding),0))","v":0},{"$f":"IF(B382=1,0,IF(C382=1,ROUND(OFFSET(Input!$W$27,B382,0,1,1)*AVERAGE($AI$5,$AL$5:$AL380),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),OFFSET(Input!$G$27,B382,0,1,1)-AE382,0)","v":0},{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),MIN(OFFSET(Input!$G$27,B382,0,1,1),AP381),0)","v":0},0,0,0,4491141.4035678301,4473761.4035678301,4495537.6634169798,4495537.6634169798,882824.59057901194,882824.59057901194,887121.78391398396,887121.78391398396,{"$f":"IF(A382=\"\",\"\",AL382-ROUND(AL382*OFFSET(Input!$S$27,B382,0,1,1),2*FEE_rounding))","v":4495537.6634169798},{"$f":"IF(A382=\"\",\"\",ROUND(AP382*(1-OFFSET(Input!$T$27,MIN(B382,10),0,1,1)),2*FEE_rounding))","v":887121.78391398396},10882659.447330963,0,0,0,5500000,9991141.4035678301,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A382=1,PMF_1st=0),0,ROUND(IF(A382=1,AI382,AL381)*OFFSET(Input!$O$27,IF(A382=121,-1,0)+MIN(B382,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A382=1,PMF_1st=0),0,IF(SUM($K$5:$L382)-$AU381>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B381,B382),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C382-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[379,32,7,null,71,{"$f":"IF(A383=\"\",\"\",IF(A383=1,Age_Full_Month,IF(F382=11,0,F382+1)))","v":6},71,0,{"$f":"IF(A383=\"\",\"\",IF(AND(F383=11,G383=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H383-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C383-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B383,99),0,1,1)*K383,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E383,0,1,1)*L383,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*M383,FEE_rounding)","v":0},0,0,{"$f":"IF(C383>=1,ROUND(K383*OFFSET(Input!$U$27,B383,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B383=1,0,IF($C383>=1,ROUND(OFFSET(Input!$X$27,B383,0,1,1)*AL382,AV_rounding),0))","v":0},{"$f":"IF(B383=1,0,IF(C383=1,ROUND(OFFSET(Input!$W$27,B383,0,1,1)*AVERAGE($AI$5,$AL$5:$AL381),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),OFFSET(Input!$G$27,B383,0,1,1)-AE383,0)","v":0},{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),MIN(OFFSET(Input!$G$27,B383,0,1,1),AP382),0)","v":0},0,0,0,4495537.6634169798,4478157.6634169798,4499955.32228324,4499955.32228324,887121.78391398396,887121.78391398396,891439.89405480295,891439.89405480295,{"$f":"IF(A383=\"\",\"\",AL383-ROUND(AL383*OFFSET(Input!$S$27,B383,0,1,1),2*FEE_rounding))","v":4499955.32228324},{"$f":"IF(A383=\"\",\"\",ROUND(AP383*(1-OFFSET(Input!$T$27,MIN(B383,10),0,1,1)),2*FEE_rounding))","v":891439.89405480295},10891395.216338042,0,0,0,5500000,9995537.6634169798,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A383=1,PMF_1st=0),0,ROUND(IF(A383=1,AI383,AL382)*OFFSET(Input!$O$27,IF(A383=121,-1,0)+MIN(B383,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A383=1,PMF_1st=0),0,IF(SUM($K$5:$L383)-$AU382>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B382,B383),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C383-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[380,32,8,null,71,{"$f":"IF(A384=\"\",\"\",IF(A384=1,Age_Full_Month,IF(F383=11,0,F383+1)))","v":7},71,0,{"$f":"IF(A384=\"\",\"\",IF(AND(F384=11,G384=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H384-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C384-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B384,99),0,1,1)*K384,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E384,0,1,1)*L384,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*M384,FEE_rounding)","v":0},0,0,{"$f":"IF(C384>=1,ROUND(K384*OFFSET(Input!$U$27,B384,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B384=1,0,IF($C384>=1,ROUND(OFFSET(Input!$X$27,B384,0,1,1)*AL383,AV_rounding),0))","v":0},{"$f":"IF(B384=1,0,IF(C384=1,ROUND(OFFSET(Input!$W$27,B384,0,1,1)*AVERAGE($AI$5,$AL$5:$AL382),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),OFFSET(Input!$G$27,B384,0,1,1)-AE384,0)","v":0},{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),MIN(OFFSET(Input!$G$27,B384,0,1,1),AP383),0)","v":0},0,0,0,4499955.32228324,4482575.32228324,4504394.4843274103,4504394.4843274103,891439.89405480295,891439.89405480295,895779.02281507896,895779.02281507896,{"$f":"IF(A384=\"\",\"\",AL384-ROUND(AL384*OFFSET(Input!$S$27,B384,0,1,1),2*FEE_rounding))","v":4504394.4843274103},{"$f":"IF(A384=\"\",\"\",ROUND(AP384*(1-OFFSET(Input!$T$27,MIN(B384,10),0,1,1)),2*FEE_rounding))","v":895779.02281507896},10900173.507142488,0,0,0,5500000,9999955.32228324,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A384=1,PMF_1st=0),0,ROUND(IF(A384=1,AI384,AL383)*OFFSET(Input!$O$27,IF(A384=121,-1,0)+MIN(B384,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A384=1,PMF_1st=0),0,IF(SUM($K$5:$L384)-$AU383>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B383,B384),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C384-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[381,32,9,null,71,{"$f":"IF(A385=\"\",\"\",IF(A385=1,Age_Full_Month,IF(F384=11,0,F384+1)))","v":8},71,0,{"$f":"IF(A385=\"\",\"\",IF(AND(F385=11,G385=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H385-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C385-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B385,99),0,1,1)*K385,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E385,0,1,1)*L385,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*M385,FEE_rounding)","v":0},0,0,{"$f":"IF(C385>=1,ROUND(K385*OFFSET(Input!$U$27,B385,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B385=1,0,IF($C385>=1,ROUND(OFFSET(Input!$X$27,B385,0,1,1)*AL384,AV_rounding),0))","v":0},{"$f":"IF(B385=1,0,IF(C385=1,ROUND(OFFSET(Input!$W$27,B385,0,1,1)*AVERAGE($AI$5,$AL$5:$AL383),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),OFFSET(Input!$G$27,B385,0,1,1)-AE385,0)","v":0},{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),MIN(OFFSET(Input!$G$27,B385,0,1,1),AP384),0)","v":0},0,0,0,4504394.4843274103,4487014.4843274103,4508855.2542172996,4508855.2542172996,895779.02281507896,895779.02281507896,900139.272504005,900139.272504005,{"$f":"IF(A385=\"\",\"\",AL385-ROUND(AL385*OFFSET(Input!$S$27,B385,0,1,1),2*FEE_rounding))","v":4508855.2542172996},{"$f":"IF(A385=\"\",\"\",ROUND(AP385*(1-OFFSET(Input!$T$27,MIN(B385,10),0,1,1)),2*FEE_rounding))","v":900139.272504005},10908994.526721306,0,0,0,5500000,10004394.484327409,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A385=1,PMF_1st=0),0,ROUND(IF(A385=1,AI385,AL384)*OFFSET(Input!$O$27,IF(A385=121,-1,0)+MIN(B385,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A385=1,PMF_1st=0),0,IF(SUM($K$5:$L385)-$AU384>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B384,B385),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C385-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[382,32,10,null,71,{"$f":"IF(A386=\"\",\"\",IF(A386=1,Age_Full_Month,IF(F385=11,0,F385+1)))","v":9},71,0,{"$f":"IF(A386=\"\",\"\",IF(AND(F386=11,G386=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H386-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C386-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B386,99),0,1,1)*K386,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E386,0,1,1)*L386,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*M386,FEE_rounding)","v":0},0,0,{"$f":"IF(C386>=1,ROUND(K386*OFFSET(Input!$U$27,B386,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B386=1,0,IF($C386>=1,ROUND(OFFSET(Input!$X$27,B386,0,1,1)*AL385,AV_rounding),0))","v":0},{"$f":"IF(B386=1,0,IF(C386=1,ROUND(OFFSET(Input!$W$27,B386,0,1,1)*AVERAGE($AI$5,$AL$5:$AL384),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),OFFSET(Input!$G$27,B386,0,1,1)-AE386,0)","v":0},{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),MIN(OFFSET(Input!$G$27,B386,0,1,1),AP385),0)","v":0},0,0,0,4508855.2542172996,4491475.2542172996,4513337.7371301902,4513337.7371301902,900139.272504005,900139.272504005,904520.745928769,904520.745928769,{"$f":"IF(A386=\"\",\"\",AL386-ROUND(AL386*OFFSET(Input!$S$27,B386,0,1,1),2*FEE_rounding))","v":4513337.7371301902},{"$f":"IF(A386=\"\",\"\",ROUND(AP386*(1-OFFSET(Input!$T$27,MIN(B386,10),0,1,1)),2*FEE_rounding))","v":904520.745928769},10917858.483058959,0,0,0,5500000,10008855.254217301,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A386=1,PMF_1st=0),0,ROUND(IF(A386=1,AI386,AL385)*OFFSET(Input!$O$27,IF(A386=121,-1,0)+MIN(B386,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A386=1,PMF_1st=0),0,IF(SUM($K$5:$L386)-$AU385>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B385,B386),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C386-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[383,32,11,null,71,{"$f":"IF(A387=\"\",\"\",IF(A387=1,Age_Full_Month,IF(F386=11,0,F386+1)))","v":10},71,0,{"$f":"IF(A387=\"\",\"\",IF(AND(F387=11,G387=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H387-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C387-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B387,99),0,1,1)*K387,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E387,0,1,1)*L387,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*M387,FEE_rounding)","v":0},0,0,{"$f":"IF(C387>=1,ROUND(K387*OFFSET(Input!$U$27,B387,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B387=1,0,IF($C387>=1,ROUND(OFFSET(Input!$X$27,B387,0,1,1)*AL386,AV_rounding),0))","v":0},{"$f":"IF(B387=1,0,IF(C387=1,ROUND(OFFSET(Input!$W$27,B387,0,1,1)*AVERAGE($AI$5,$AL$5:$AL385),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),OFFSET(Input!$G$27,B387,0,1,1)-AE387,0)","v":0},{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),MIN(OFFSET(Input!$G$27,B387,0,1,1),AP386),0)","v":0},0,0,0,4513337.7371301902,4495957.7371301902,4517842.03875532,4517842.03875532,904520.745928769,904520.745928769,908923.54639697901,908923.54639697901,{"$f":"IF(A387=\"\",\"\",AL387-ROUND(AL387*OFFSET(Input!$S$27,B387,0,1,1),2*FEE_rounding))","v":4517842.03875532},{"$f":"IF(A387=\"\",\"\",ROUND(AP387*(1-OFFSET(Input!$T$27,MIN(B387,10),0,1,1)),2*FEE_rounding))","v":908923.54639697901},10926765.585152298,0,0,0,5500000,10013337.737130191,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A387=1,PMF_1st=0),0,ROUND(IF(A387=1,AI387,AL386)*OFFSET(Input!$O$27,IF(A387=121,-1,0)+MIN(B387,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A387=1,PMF_1st=0),0,IF(SUM($K$5:$L387)-$AU386>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B386,B387),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C387-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[384,32,12,null,71,{"$f":"IF(A388=\"\",\"\",IF(A388=1,Age_Full_Month,IF(F387=11,0,F387+1)))","v":11},71,0,{"$f":"IF(A388=\"\",\"\",IF(AND(F388=11,G388=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H388-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C388-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B388,99),0,1,1)*K388,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E388,0,1,1)*L388,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*M388,FEE_rounding)","v":0},0,0,{"$f":"IF(C388>=1,ROUND(K388*OFFSET(Input!$U$27,B388,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B388=1,0,IF($C388>=1,ROUND(OFFSET(Input!$X$27,B388,0,1,1)*AL387,AV_rounding),0))","v":0},{"$f":"IF(B388=1,0,IF(C388=1,ROUND(OFFSET(Input!$W$27,B388,0,1,1)*AVERAGE($AI$5,$AL$5:$AL386),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),OFFSET(Input!$G$27,B388,0,1,1)-AE388,0)","v":0},{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),MIN(OFFSET(Input!$G$27,B388,0,1,1),AP387),0)","v":0},0,0,0,4517842.03875532,4500462.03875532,4522368.2652963698,4522368.2652963698,908923.54639697901,908923.54639697901,913347.77771909698,913347.77771909698,{"$f":"IF(A388=\"\",\"\",AL388-ROUND(AL388*OFFSET(Input!$S$27,B388,0,1,1),2*FEE_rounding))","v":4522368.2652963698},{"$f":"IF(A388=\"\",\"\",ROUND(AP388*(1-OFFSET(Input!$T$27,MIN(B388,10),0,1,1)),2*FEE_rounding))","v":913347.77771909698},10935716.043015467,0,0,0,5500000,10017842.03875532,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A388=1,PMF_1st=0),0,ROUND(IF(A388=1,AI388,AL387)*OFFSET(Input!$O$27,IF(A388=121,-1,0)+MIN(B388,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A388=1,PMF_1st=0),0,IF(SUM($K$5:$L388)-$AU387>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B387,B388),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C388-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[385,33,1,null,{"$f":"IF($A389=\"\",\"\",Age_Insured+B389-1)","v":72},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Month,IF(F388=11,0,F388+1)))","v":0},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Year,IF(F388=11,G388+1,G388)))","v":72},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),DAY(EOMONTH((SignYY+INT(A389/12)+1911)&\"/\"&(IF(MOD(SignMM+A389-1,12)=0,12,MOD(SignMM+A389-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H389-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B389-1>=BPP,\"\",IF(AS388>0,1,0))","v":1},{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,IF(($BJ389+$AL388+$AP388+$AW389)/($BJ389+$AL388+$AP388)>$BK389,VLOOKUP($B389,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K389=0,0,IF(MOD(C389-1,12/Prem_Freq)=0,VLOOKUP(B389,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C389=1,VLOOKUP(B389,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C389-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B389,99),0,1,1)*K389,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E389,0,1,1)*L389,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*M389,FEE_rounding)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,K389-N389))","v":0},{"$f":"IF(A390=\"\",\"\",IF(K389=\"*****\",\"*****\",L389-O389+M389-P389))","v":0},{"$f":"IF(C389>=1,ROUND(K389*OFFSET(Input!$U$27,B389,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B389=1,0,IF($C389>=1,ROUND(OFFSET(Input!$X$27,B389,0,1,1)*AL388,AV_rounding),0))","v":0},{"$f":"IF(B389=1,0,IF(C389=1,ROUND(OFFSET(Input!$W$27,B389,0,1,1)*AVERAGE($AI$5,$AL$5:$AL387),AV_rounding),0))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,BA389,AI389))","v":19030},{"$f":"IF(E389=\"\",\"\",IF(SUM(AI389,-V389)>BB389,BB389,SUM(AI389,-V389)))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,0,BA389-AI389))","v":0},0,0,{"$f":"IF(E389=\" \",\" \",IF(Z389<BI388+BC389+BE389+BD389*0+BF389,BI388+BC389+BE389+BD389*0+BF389-BI388-Z389,0))","v":0},0,0,{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),OFFSET(Input!$G$27,B389,0,1,1)-AE389,0)","v":0},{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),MIN(OFFSET(Input!$G$27,B389,0,1,1),AP388),0)","v":0},{"$f":"IF(A390=\"\",\"\",AF388+AD389+AE389)","v":0},0,0,{"$f":"IF(A389=\"\",\"\",AL388+Q389+R389*0+IF(A389=1,0,SUM(S389:U389)))","v":4522368.2652963698},{"$f":"IF(A389=\"\",\"\",AI389-V389-W389-Z389-AD389)","v":4503338.2652963698},{"$f":"ROUND((AJ389-AB389)*(1+IRR_2)^(1/12)+IF(A389=1,S389,0),AV_rounding)","v":4525258.4920155397},{"$f":"ROUND(AK389-AG389,AV_rounding)","v":4525258.4920155397},913347.77771909698,913347.77771909698,{"$f":"ROUND((AN389-AC389)*(1+IRR_2)^(1/12),AV_rounding)","v":917793.54421088798},{"$f":"ROUND(AO389-AH389,AV_rounding)","v":917793.54421088798},{"$f":"IF(A389=\"\",\"\",AL389-ROUND(AL389*OFFSET(Input!$S$27,B389,0,1,1),2*FEE_rounding))","v":4525258.4920155397},{"$f":"IF(A389=\"\",\"\",ROUND(AP389*(1-OFFSET(Input!$T$27,MIN(B389,10),0,1,1)),2*FEE_rounding))","v":917793.54421088798},10943052.036226429,0,{"$f":"IF(A390=\"\",\"\",AU388+AD389+AE389)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,Q389+R389))","v":0},5500000,10022368.26529637,{"$f":"IF(A389=1,K389,MAX(AY388+K389-AD388-AE388,0))","v":3000000},{"$f":"IF(A389=\"\",\"\",AW389)","v":5500000},{"$f":"ROUND(ROUND(AZ389/100000*VLOOKUP(Age_Insured+B389-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I389>0,I389/H389,1),2*FEE_rounding)*IF(G390>14,1,0)*IF(AND(I389=0,H389>0),0,1)","v":19030},0,null,null,{"$f":"IF(AND(A389=1,PMF_1st=0),0,ROUND(IF(A389=1,AI389,AL388)*OFFSET(Input!$O$27,IF(A389=121,-1,0)+MIN(B389,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A389=1,PMF_1st=0),0,IF(SUM($K$5:$L389)-$AU388>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B388,B389),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A389+1","v":386},{"$f":"IF($A390=\"\",\"\",INT((A390-1)/12)+1)","v":33},{"$f":"IF($A390=\"\",\"\",MOD((A390-1),12)+1)","v":2},null,72,{"$f":"IF(A390=\"\",\"\",IF(A390=1,Age_Full_Month,IF(F389=11,0,F389+1)))","v":1},72,0,{"$f":"IF(A390=\"\",\"\",IF(AND(F390=11,G390=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H390-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C390-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B390,99),0,1,1)*K390,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E390,0,1,1)*L390,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*M390,FEE_rounding)","v":0},0,0,{"$f":"IF(C390>=1,ROUND(K390*OFFSET(Input!$U$27,B390,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B390=1,0,IF($C390>=1,ROUND(OFFSET(Input!$X$27,B390,0,1,1)*AL389,AV_rounding),0))","v":0},{"$f":"IF(B390=1,0,IF(C390=1,ROUND(OFFSET(Input!$W$27,B390,0,1,1)*AVERAGE($AI$5,$AL$5:$AL388),AV_rounding),0))","v":0},19030,0,0,{"$f":"Q390+R390","v":0},{"$f":"IF(E390=\" \",\" \",IF(AI390+AM390-V390>BI389+BC390+BD390+BF390+BE390,BI389+BC390+BD390+BF390+BE390,MAX(AI390+AM390-V390,0)))","v":0},0,{"$f":"BG390","v":0},0,{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),OFFSET(Input!$G$27,B390,0,1,1)-AE390,0)","v":0},{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),MIN(OFFSET(Input!$G$27,B390,0,1,1),AP389),0)","v":0},0,0,0,4525258.4920155397,4506228.4920155397,4528162.7870594198,4528162.7870594198,{"$f":"R390+AO389","v":917793.54421088798},{"$f":"AM390-X390-AA390-AE390","v":917793.54421088798},922260.95069587999,922260.95069587999,{"$f":"IF(A390=\"\",\"\",AL390-ROUND(AL390*OFFSET(Input!$S$27,B390,0,1,1),2*FEE_rounding))","v":4528162.7870594198},{"$f":"IF(A390=\"\",\"\",ROUND(AP390*(1-OFFSET(Input!$T$27,MIN(B390,10),0,1,1)),2*FEE_rounding))","v":922260.95069587999},{"$f":"AW390+AL390+AP390","v":10950423.737755299},0,0,0,{"$f":"AW389","v":5500000},{"$f":"AW390+AI390","v":10025258.492015541},3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A390=1,PMF_1st=0),0,ROUND(IF(A390=1,AI390,AL389)*OFFSET(Input!$O$27,IF(A390=121,-1,0)+MIN(B390,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A390=1,PMF_1st=0),0,IF(SUM($K$5:$L390)-$AU389>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B389,B390),21),0,1,1)))","v":0},null,null,{"$f":"BI389+BC390+BD390+BE390+BF390-Z390-AA390","v":0},{"$f":"IF(MOD($C390-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E390<=30,1.9,IF($E390<=40,1.6,IF($E390<=50,1.4,IF($E390<=60,1.2,IF($E390<=70,1.1,IF($E390<=90,1.02,1))))))","v":1.02}]
[387,33,3,null,72,{"$f":"IF(A391=\"\",\"\",IF(A391=1,Age_Full_Month,IF(F390=11,0,F390+1)))","v":2},72,0,{"$f":"IF(A391=\"\",\"\",IF(AND(F391=11,G391=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H391-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C391-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B391,99),0,1,1)*K391,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E391,0,1,1)*L391,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*M391,FEE_rounding)","v":0},0,0,{"$f":"IF(C391>=1,ROUND(K391*OFFSET(Input!$U$27,B391,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B391=1,0,IF($C391>=1,ROUND(OFFSET(Input!$X$27,B391,0,1,1)*AL390,AV_rounding),0))","v":0},{"$f":"IF(B391=1,0,IF(C391=1,ROUND(OFFSET(Input!$W$27,B391,0,1,1)*AVERAGE($AI$5,$AL$5:$AL389),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),OFFSET(Input!$G$27,B391,0,1,1)-AE391,0)","v":0},{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),MIN(OFFSET(Input!$G$27,B391,0,1,1),AP390),0)","v":0},0,0,0,4528162.7870594198,4509132.7870594198,4531081.2189062797,4531081.2189062797,922260.95069587999,922260.95069587999,926750.10250783397,926750.10250783397,{"$f":"IF(A391=\"\",\"\",AL391-ROUND(AL391*OFFSET(Input!$S$27,B391,0,1,1),2*FEE_rounding))","v":4531081.2189062797},{"$f":"IF(A391=\"\",\"\",ROUND(AP391*(1-OFFSET(Input!$T$27,MIN(B391,10),0,1,1)),2*FEE_rounding))","v":926750.10250783397},10957831.321414113,0,0,0,5500000,10028162.787059419,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A391=1,PMF_1st=0),0,ROUND(IF(A391=1,AI391,AL390)*OFFSET(Input!$O$27,IF(A391=121,-1,0)+MIN(B391,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A391=1,PMF_1st=0),0,IF(SUM($K$5:$L391)-$AU390>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B390,B391),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C391-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[388,33,4,null,72,{"$f":"IF(A392=\"\",\"\",IF(A392=1,Age_Full_Month,IF(F391=11,0,F391+1)))","v":3},72,0,{"$f":"IF(A392=\"\",\"\",IF(AND(F392=11,G392=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H392-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C392-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B392,99),0,1,1)*K392,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E392,0,1,1)*L392,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*M392,FEE_rounding)","v":0},0,0,{"$f":"IF(C392>=1,ROUND(K392*OFFSET(Input!$U$27,B392,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B392=1,0,IF($C392>=1,ROUND(OFFSET(Input!$X$27,B392,0,1,1)*AL391,AV_rounding),0))","v":0},{"$f":"IF(B392=1,0,IF(C392=1,ROUND(OFFSET(Input!$W$27,B392,0,1,1)*AVERAGE($AI$5,$AL$5:$AL390),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),OFFSET(Input!$G$27,B392,0,1,1)-AE392,0)","v":0},{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),MIN(OFFSET(Input!$G$27,B392,0,1,1),AP391),0)","v":0},0,0,0,4531081.2189062797,4512051.2189062797,4534013.8563677203,4534013.8563677203,926750.10250783397,926750.10250783397,931261.10549322795,931261.10549322795,{"$f":"IF(A392=\"\",\"\",AL392-ROUND(AL392*OFFSET(Input!$S$27,B392,0,1,1),2*FEE_rounding))","v":4534013.8563677203},{"$f":"IF(A392=\"\",\"\",ROUND(AP392*(1-OFFSET(Input!$T$27,MIN(B392,10),0,1,1)),2*FEE_rounding))","v":931261.10549322795},10965274.961860947,0,0,0,5500000,10031081.21890628,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A392=1,PMF_1st=0),0,ROUND(IF(A392=1,AI392,AL391)*OFFSET(Input!$O$27,IF(A392=121,-1,0)+MIN(B392,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A392=1,PMF_1st=0),0,IF(SUM($K$5:$L392)-$AU391>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B391,B392),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C392-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[389,33,5,null,72,{"$f":"IF(A393=\"\",\"\",IF(A393=1,Age_Full_Month,IF(F392=11,0,F392+1)))","v":4},72,0,{"$f":"IF(A393=\"\",\"\",IF(AND(F393=11,G393=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H393-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C393-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B393,99),0,1,1)*K393,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E393,0,1,1)*L393,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*M393,FEE_rounding)","v":0},0,0,{"$f":"IF(C393>=1,ROUND(K393*OFFSET(Input!$U$27,B393,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B393=1,0,IF($C393>=1,ROUND(OFFSET(Input!$X$27,B393,0,1,1)*AL392,AV_rounding),0))","v":0},{"$f":"IF(B393=1,0,IF(C393=1,ROUND(OFFSET(Input!$W$27,B393,0,1,1)*AVERAGE($AI$5,$AL$5:$AL391),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),OFFSET(Input!$G$27,B393,0,1,1)-AE393,0)","v":0},{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),MIN(OFFSET(Input!$G$27,B393,0,1,1),AP392),0)","v":0},0,0,0,4534013.8563677203,4514983.8563677203,4536960.7685903003,4536960.7685903003,931261.10549322795,931261.10549322795,935794.066013754,935794.066013754,{"$f":"IF(A393=\"\",\"\",AL393-ROUND(AL393*OFFSET(Input!$S$27,B393,0,1,1),2*FEE_rounding))","v":4536960.7685903003},{"$f":"IF(A393=\"\",\"\",ROUND(AP393*(1-OFFSET(Input!$T$27,MIN(B393,10),0,1,1)),2*FEE_rounding))","v":935794.066013754},10972754.834604055,0,0,0,5500000,10034013.85636772,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A393=1,PMF_1st=0),0,ROUND(IF(A393=1,AI393,AL392)*OFFSET(Input!$O$27,IF(A393=121,-1,0)+MIN(B393,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A393=1,PMF_1st=0),0,IF(SUM($K$5:$L393)-$AU392>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B392,B393),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C393-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[390,33,6,null,72,{"$f":"IF(A394=\"\",\"\",IF(A394=1,Age_Full_Month,IF(F393=11,0,F393+1)))","v":5},72,0,{"$f":"IF(A394=\"\",\"\",IF(AND(F394=11,G394=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H394-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C394-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B394,99),0,1,1)*K394,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E394,0,1,1)*L394,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*M394,FEE_rounding)","v":0},0,0,{"$f":"IF(C394>=1,ROUND(K394*OFFSET(Input!$U$27,B394,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B394=1,0,IF($C394>=1,ROUND(OFFSET(Input!$X$27,B394,0,1,1)*AL393,AV_rounding),0))","v":0},{"$f":"IF(B394=1,0,IF(C394=1,ROUND(OFFSET(Input!$W$27,B394,0,1,1)*AVERAGE($AI$5,$AL$5:$AL392),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),OFFSET(Input!$G$27,B394,0,1,1)-AE394,0)","v":0},{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),MIN(OFFSET(Input!$G$27,B394,0,1,1),AP393),0)","v":0},0,0,0,4536960.7685903003,4517930.7685903003,4539922.0250571296,4539922.0250571296,935794.066013754,935794.066013754,940349.09094882396,940349.09094882396,{"$f":"IF(A394=\"\",\"\",AL394-ROUND(AL394*OFFSET(Input!$S$27,B394,0,1,1),2*FEE_rounding))","v":4539922.0250571296},{"$f":"IF(A394=\"\",\"\",ROUND(AP394*(1-OFFSET(Input!$T$27,MIN(B394,10),0,1,1)),2*FEE_rounding))","v":940349.09094882396},10980271.116005953,0,0,0,5500000,10036960.768590301,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A394=1,PMF_1st=0),0,ROUND(IF(A394=1,AI394,AL393)*OFFSET(Input!$O$27,IF(A394=121,-1,0)+MIN(B394,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A394=1,PMF_1st=0),0,IF(SUM($K$5:$L394)-$AU393>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B393,B394),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C394-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[391,33,7,null,72,{"$f":"IF(A395=\"\",\"\",IF(A395=1,Age_Full_Month,IF(F394=11,0,F394+1)))","v":6},72,0,{"$f":"IF(A395=\"\",\"\",IF(AND(F395=11,G395=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H395-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C395-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B395,99),0,1,1)*K395,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E395,0,1,1)*L395,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*M395,FEE_rounding)","v":0},0,0,{"$f":"IF(C395>=1,ROUND(K395*OFFSET(Input!$U$27,B395,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B395=1,0,IF($C395>=1,ROUND(OFFSET(Input!$X$27,B395,0,1,1)*AL394,AV_rounding),0))","v":0},{"$f":"IF(B395=1,0,IF(C395=1,ROUND(OFFSET(Input!$W$27,B395,0,1,1)*AVERAGE($AI$5,$AL$5:$AL393),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),OFFSET(Input!$G$27,B395,0,1,1)-AE395,0)","v":0},{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),MIN(OFFSET(Input!$G$27,B395,0,1,1),AP394),0)","v":0},0,0,0,4539922.0250571296,4520892.0250571296,4542897.6955895498,4542897.6955895498,940349.09094882396,940349.09094882396,944926.28769809206,944926.28769809206,{"$f":"IF(A395=\"\",\"\",AL395-ROUND(AL395*OFFSET(Input!$S$27,B395,0,1,1),2*FEE_rounding))","v":4542897.6955895498},{"$f":"IF(A395=\"\",\"\",ROUND(AP395*(1-OFFSET(Input!$T$27,MIN(B395,10),0,1,1)),2*FEE_rounding))","v":944926.28769809206},10987823.983287642,0,0,0,5500000,10039922.02505713,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A395=1,PMF_1st=0),0,ROUND(IF(A395=1,AI395,AL394)*OFFSET(Input!$O$27,IF(A395=121,-1,0)+MIN(B395,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A395=1,PMF_1st=0),0,IF(SUM($K$5:$L395)-$AU394>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B394,B395),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C395-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[392,33,8,null,72,{"$f":"IF(A396=\"\",\"\",IF(A396=1,Age_Full_Month,IF(F395=11,0,F395+1)))","v":7},72,0,{"$f":"IF(A396=\"\",\"\",IF(AND(F396=11,G396=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H396-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C396-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B396,99),0,1,1)*K396,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E396,0,1,1)*L396,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*M396,FEE_rounding)","v":0},0,0,{"$f":"IF(C396>=1,ROUND(K396*OFFSET(Input!$U$27,B396,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B396=1,0,IF($C396>=1,ROUND(OFFSET(Input!$X$27,B396,0,1,1)*AL395,AV_rounding),0))","v":0},{"$f":"IF(B396=1,0,IF(C396=1,ROUND(OFFSET(Input!$W$27,B396,0,1,1)*AVERAGE($AI$5,$AL$5:$AL394),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),OFFSET(Input!$G$27,B396,0,1,1)-AE396,0)","v":0},{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),MIN(OFFSET(Input!$G$27,B396,0,1,1),AP395),0)","v":0},0,0,0,4542897.6955895498,4523867.6955895498,4545887.8503487501,4545887.8503487501,944926.28769809206,944926.28769809206,949525.76418398402,949525.76418398402,{"$f":"IF(A396=\"\",\"\",AL396-ROUND(AL396*OFFSET(Input!$S$27,B396,0,1,1),2*FEE_rounding))","v":4545887.8503487501},{"$f":"IF(A396=\"\",\"\",ROUND(AP396*(1-OFFSET(Input!$T$27,MIN(B396,10),0,1,1)),2*FEE_rounding))","v":949525.76418398402},10995413.614532733,0,0,0,5500000,10042897.69558955,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A396=1,PMF_1st=0),0,ROUND(IF(A396=1,AI396,AL395)*OFFSET(Input!$O$27,IF(A396=121,-1,0)+MIN(B396,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A396=1,PMF_1st=0),0,IF(SUM($K$5:$L396)-$AU395>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B395,B396),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C396-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[393,33,9,null,72,{"$f":"IF(A397=\"\",\"\",IF(A397=1,Age_Full_Month,IF(F396=11,0,F396+1)))","v":8},72,0,{"$f":"IF(A397=\"\",\"\",IF(AND(F397=11,G397=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H397-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C397-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B397,99),0,1,1)*K397,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E397,0,1,1)*L397,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*M397,FEE_rounding)","v":0},0,0,{"$f":"IF(C397>=1,ROUND(K397*OFFSET(Input!$U$27,B397,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B397=1,0,IF($C397>=1,ROUND(OFFSET(Input!$X$27,B397,0,1,1)*AL396,AV_rounding),0))","v":0},{"$f":"IF(B397=1,0,IF(C397=1,ROUND(OFFSET(Input!$W$27,B397,0,1,1)*AVERAGE($AI$5,$AL$5:$AL395),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),OFFSET(Input!$G$27,B397,0,1,1)-AE397,0)","v":0},{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),MIN(OFFSET(Input!$G$27,B397,0,1,1),AP396),0)","v":0},0,0,0,4545887.8503487501,4526857.8503487501,4548892.55983744,4548892.55983744,949525.76418398402,949525.76418398402,954147.628854246,954147.628854246,{"$f":"IF(A397=\"\",\"\",AL397-ROUND(AL397*OFFSET(Input!$S$27,B397,0,1,1),2*FEE_rounding))","v":4548892.55983744},{"$f":"IF(A397=\"\",\"\",ROUND(AP397*(1-OFFSET(Input!$T$27,MIN(B397,10),0,1,1)),2*FEE_rounding))","v":954147.628854246},11003040.188691687,0,0,0,5500000,10045887.85034875,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A397=1,PMF_1st=0),0,ROUND(IF(A397=1,AI397,AL396)*OFFSET(Input!$O$27,IF(A397=121,-1,0)+MIN(B397,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A397=1,PMF_1st=0),0,IF(SUM($K$5:$L397)-$AU396>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B396,B397),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C397-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[394,33,10,null,72,{"$f":"IF(A398=\"\",\"\",IF(A398=1,Age_Full_Month,IF(F397=11,0,F397+1)))","v":9},72,0,{"$f":"IF(A398=\"\",\"\",IF(AND(F398=11,G398=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H398-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C398-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B398,99),0,1,1)*K398,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E398,0,1,1)*L398,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*M398,FEE_rounding)","v":0},0,0,{"$f":"IF(C398>=1,ROUND(K398*OFFSET(Input!$U$27,B398,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B398=1,0,IF($C398>=1,ROUND(OFFSET(Input!$X$27,B398,0,1,1)*AL397,AV_rounding),0))","v":0},{"$f":"IF(B398=1,0,IF(C398=1,ROUND(OFFSET(Input!$W$27,B398,0,1,1)*AVERAGE($AI$5,$AL$5:$AL396),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),OFFSET(Input!$G$27,B398,0,1,1)-AE398,0)","v":0},{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),MIN(OFFSET(Input!$G$27,B398,0,1,1),AP397),0)","v":0},0,0,0,4548892.55983744,4529862.55983744,4551911.8949015001,4551911.8949015001,954147.628854246,954147.628854246,958791.99068449601,958791.99068449601,{"$f":"IF(A398=\"\",\"\",AL398-ROUND(AL398*OFFSET(Input!$S$27,B398,0,1,1),2*FEE_rounding))","v":4551911.8949015001},{"$f":"IF(A398=\"\",\"\",ROUND(AP398*(1-OFFSET(Input!$T$27,MIN(B398,10),0,1,1)),2*FEE_rounding))","v":958791.99068449601},11010703.885585995,0,0,0,5500000,10048892.55983744,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A398=1,PMF_1st=0),0,ROUND(IF(A398=1,AI398,AL397)*OFFSET(Input!$O$27,IF(A398=121,-1,0)+MIN(B398,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A398=1,PMF_1st=0),0,IF(SUM($K$5:$L398)-$AU397>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B397,B398),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C398-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[395,33,11,null,72,{"$f":"IF(A399=\"\",\"\",IF(A399=1,Age_Full_Month,IF(F398=11,0,F398+1)))","v":10},72,0,{"$f":"IF(A399=\"\",\"\",IF(AND(F399=11,G399=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H399-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C399-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B399,99),0,1,1)*K399,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E399,0,1,1)*L399,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*M399,FEE_rounding)","v":0},0,0,{"$f":"IF(C399>=1,ROUND(K399*OFFSET(Input!$U$27,B399,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B399=1,0,IF($C399>=1,ROUND(OFFSET(Input!$X$27,B399,0,1,1)*AL398,AV_rounding),0))","v":0},{"$f":"IF(B399=1,0,IF(C399=1,ROUND(OFFSET(Input!$W$27,B399,0,1,1)*AVERAGE($AI$5,$AL$5:$AL397),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),OFFSET(Input!$G$27,B399,0,1,1)-AE399,0)","v":0},{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),MIN(OFFSET(Input!$G$27,B399,0,1,1),AP398),0)","v":0},0,0,0,4551911.8949015001,4532881.8949015001,4554945.92673166,4554945.92673166,958791.99068449601,958791.99068449601,963458.95918079896,963458.95918079896,{"$f":"IF(A399=\"\",\"\",AL399-ROUND(AL399*OFFSET(Input!$S$27,B399,0,1,1),2*FEE_rounding))","v":4554945.92673166},{"$f":"IF(A399=\"\",\"\",ROUND(AP399*(1-OFFSET(Input!$T$27,MIN(B399,10),0,1,1)),2*FEE_rounding))","v":963458.95918079896},11018404.885912459,0,0,0,5500000,10051911.894901499,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A399=1,PMF_1st=0),0,ROUND(IF(A399=1,AI399,AL398)*OFFSET(Input!$O$27,IF(A399=121,-1,0)+MIN(B399,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A399=1,PMF_1st=0),0,IF(SUM($K$5:$L399)-$AU398>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B398,B399),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C399-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[396,33,12,null,72,{"$f":"IF(A400=\"\",\"\",IF(A400=1,Age_Full_Month,IF(F399=11,0,F399+1)))","v":11},72,0,{"$f":"IF(A400=\"\",\"\",IF(AND(F400=11,G400=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H400-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C400-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B400,99),0,1,1)*K400,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E400,0,1,1)*L400,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*M400,FEE_rounding)","v":0},0,0,{"$f":"IF(C400>=1,ROUND(K400*OFFSET(Input!$U$27,B400,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B400=1,0,IF($C400>=1,ROUND(OFFSET(Input!$X$27,B400,0,1,1)*AL399,AV_rounding),0))","v":0},{"$f":"IF(B400=1,0,IF(C400=1,ROUND(OFFSET(Input!$W$27,B400,0,1,1)*AVERAGE($AI$5,$AL$5:$AL398),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),OFFSET(Input!$G$27,B400,0,1,1)-AE400,0)","v":0},{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),MIN(OFFSET(Input!$G$27,B400,0,1,1),AP399),0)","v":0},0,0,0,4554945.92673166,4535915.92673166,4557994.7268651696,4557994.7268651696,963458.95918079896,963458.95918079896,968148.64438224398,968148.64438224398,{"$f":"IF(A400=\"\",\"\",AL400-ROUND(AL400*OFFSET(Input!$S$27,B400,0,1,1),2*FEE_rounding))","v":4557994.7268651696},{"$f":"IF(A400=\"\",\"\",ROUND(AP400*(1-OFFSET(Input!$T$27,MIN(B400,10),0,1,1)),2*FEE_rounding))","v":968148.64438224398},11026143.371247413,0,0,0,5500000,10054945.926731661,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A400=1,PMF_1st=0),0,ROUND(IF(A400=1,AI400,AL399)*OFFSET(Input!$O$27,IF(A400=121,-1,0)+MIN(B400,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A400=1,PMF_1st=0),0,IF(SUM($K$5:$L400)-$AU399>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B399,B400),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C400-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[397,34,1,null,73,{"$f":"IF(A401=\"\",\"\",IF(A401=1,Age_Full_Month,IF(F400=11,0,F400+1)))","v":0},73,0,{"$f":"IF(A401=\"\",\"\",IF(AND(F401=11,G401=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H401-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C401-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B401,99),0,1,1)*K401,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E401,0,1,1)*L401,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*M401,FEE_rounding)","v":0},0,0,{"$f":"IF(C401>=1,ROUND(K401*OFFSET(Input!$U$27,B401,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B401=1,0,IF($C401>=1,ROUND(OFFSET(Input!$X$27,B401,0,1,1)*AL400,AV_rounding),0))","v":0},{"$f":"IF(B401=1,0,IF(C401=1,ROUND(OFFSET(Input!$W$27,B401,0,1,1)*AVERAGE($AI$5,$AL$5:$AL399),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),OFFSET(Input!$G$27,B401,0,1,1)-AE401,0)","v":0},{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),MIN(OFFSET(Input!$G$27,B401,0,1,1),AP400),0)","v":0},0,0,0,4557994.7268651696,4537149.7268651696,4559234.5325832199,4559234.5325832199,968148.64438224398,968148.64438224398,972861.15686354297,972861.15686354297,{"$f":"IF(A401=\"\",\"\",AL401-ROUND(AL401*OFFSET(Input!$S$27,B401,0,1,1),2*FEE_rounding))","v":4559234.5325832199},{"$f":"IF(A401=\"\",\"\",ROUND(AP401*(1-OFFSET(Input!$T$27,MIN(B401,10),0,1,1)),2*FEE_rounding))","v":972861.15686354297},11032095.689446762,0,0,0,5500000,10057994.726865169,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A401=1,PMF_1st=0),0,ROUND(IF(A401=1,AI401,AL400)*OFFSET(Input!$O$27,IF(A401=121,-1,0)+MIN(B401,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A401=1,PMF_1st=0),0,IF(SUM($K$5:$L401)-$AU400>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B400,B401),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C401-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[398,34,2,null,73,{"$f":"IF(A402=\"\",\"\",IF(A402=1,Age_Full_Month,IF(F401=11,0,F401+1)))","v":1},73,0,{"$f":"IF(A402=\"\",\"\",IF(AND(F402=11,G402=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H402-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C402-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B402,99),0,1,1)*K402,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E402,0,1,1)*L402,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*M402,FEE_rounding)","v":0},0,0,{"$f":"IF(C402>=1,ROUND(K402*OFFSET(Input!$U$27,B402,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B402=1,0,IF($C402>=1,ROUND(OFFSET(Input!$X$27,B402,0,1,1)*AL401,AV_rounding),0))","v":0},{"$f":"IF(B402=1,0,IF(C402=1,ROUND(OFFSET(Input!$W$27,B402,0,1,1)*AVERAGE($AI$5,$AL$5:$AL400),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),OFFSET(Input!$G$27,B402,0,1,1)-AE402,0)","v":0},{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),MIN(OFFSET(Input!$G$27,B402,0,1,1),AP401),0)","v":0},0,0,0,4559234.5325832199,4538389.5325832199,4560480.3731182897,4560480.3731182897,972861.15686354297,972861.15686354297,977596.60773763398,977596.60773763398,{"$f":"IF(A402=\"\",\"\",AL402-ROUND(AL402*OFFSET(Input!$S$27,B402,0,1,1),2*FEE_rounding))","v":4560480.3731182897},{"$f":"IF(A402=\"\",\"\",ROUND(AP402*(1-OFFSET(Input!$T$27,MIN(B402,10),0,1,1)),2*FEE_rounding))","v":977596.60773763398},11038076.980855923,0,0,0,5500000,10059234.53258322,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A402=1,PMF_1st=0),0,ROUND(IF(A402=1,AI402,AL401)*OFFSET(Input!$O$27,IF(A402=121,-1,0)+MIN(B402,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A402=1,PMF_1st=0),0,IF(SUM($K$5:$L402)-$AU401>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B401,B402),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C402-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[399,34,3,null,73,{"$f":"IF(A403=\"\",\"\",IF(A403=1,Age_Full_Month,IF(F402=11,0,F402+1)))","v":2},73,0,{"$f":"IF(A403=\"\",\"\",IF(AND(F403=11,G403=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H403-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C403-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B403,99),0,1,1)*K403,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E403,0,1,1)*L403,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*M403,FEE_rounding)","v":0},0,0,{"$f":"IF(C403>=1,ROUND(K403*OFFSET(Input!$U$27,B403,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B403=1,0,IF($C403>=1,ROUND(OFFSET(Input!$X$27,B403,0,1,1)*AL402,AV_rounding),0))","v":0},{"$f":"IF(B403=1,0,IF(C403=1,ROUND(OFFSET(Input!$W$27,B403,0,1,1)*AVERAGE($AI$5,$AL$5:$AL401),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),OFFSET(Input!$G$27,B403,0,1,1)-AE403,0)","v":0},{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),MIN(OFFSET(Input!$G$27,B403,0,1,1),AP402),0)","v":0},0,0,0,4560480.3731182897,4539635.3731182897,4561732.2778451601,4561732.2778451601,977596.60773763398,977596.60773763398,982355.10865830502,982355.10865830502,{"$f":"IF(A403=\"\",\"\",AL403-ROUND(AL403*OFFSET(Input!$S$27,B403,0,1,1),2*FEE_rounding))","v":4561732.2778451601},{"$f":"IF(A403=\"\",\"\",ROUND(AP403*(1-OFFSET(Input!$T$27,MIN(B403,10),0,1,1)),2*FEE_rounding))","v":982355.10865830502},11044087.386503464,0,0,0,5500000,10060480.373118289,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A403=1,PMF_1st=0),0,ROUND(IF(A403=1,AI403,AL402)*OFFSET(Input!$O$27,IF(A403=121,-1,0)+MIN(B403,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A403=1,PMF_1st=0),0,IF(SUM($K$5:$L403)-$AU402>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B402,B403),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C403-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[400,34,4,null,73,{"$f":"IF(A404=\"\",\"\",IF(A404=1,Age_Full_Month,IF(F403=11,0,F403+1)))","v":3},73,0,{"$f":"IF(A404=\"\",\"\",IF(AND(F404=11,G404=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H404-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C404-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B404,99),0,1,1)*K404,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E404,0,1,1)*L404,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*M404,FEE_rounding)","v":0},0,0,{"$f":"IF(C404>=1,ROUND(K404*OFFSET(Input!$U$27,B404,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B404=1,0,IF($C404>=1,ROUND(OFFSET(Input!$X$27,B404,0,1,1)*AL403,AV_rounding),0))","v":0},{"$f":"IF(B404=1,0,IF(C404=1,ROUND(OFFSET(Input!$W$27,B404,0,1,1)*AVERAGE($AI$5,$AL$5:$AL402),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),OFFSET(Input!$G$27,B404,0,1,1)-AE404,0)","v":0},{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),MIN(OFFSET(Input!$G$27,B404,0,1,1),AP403),0)","v":0},0,0,0,4561732.2778451601,4540887.2778451601,4562990.2762815896,4562990.2762815896,982355.10865830502,982355.10865830502,987136.77182282205,987136.77182282205,{"$f":"IF(A404=\"\",\"\",AL404-ROUND(AL404*OFFSET(Input!$S$27,B404,0,1,1),2*FEE_rounding))","v":4562990.2762815896},{"$f":"IF(A404=\"\",\"\",ROUND(AP404*(1-OFFSET(Input!$T$27,MIN(B404,10),0,1,1)),2*FEE_rounding))","v":987136.77182282205},11050127.048104411,0,0,0,5500000,10061732.277845159,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A404=1,PMF_1st=0),0,ROUND(IF(A404=1,AI404,AL403)*OFFSET(Input!$O$27,IF(A404=121,-1,0)+MIN(B404,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A404=1,PMF_1st=0),0,IF(SUM($K$5:$L404)-$AU403>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B403,B404),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C404-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[401,34,5,null,73,{"$f":"IF(A405=\"\",\"\",IF(A405=1,Age_Full_Month,IF(F404=11,0,F404+1)))","v":4},73,0,{"$f":"IF(A405=\"\",\"\",IF(AND(F405=11,G405=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H405-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C405-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B405,99),0,1,1)*K405,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E405,0,1,1)*L405,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*M405,FEE_rounding)","v":0},0,0,{"$f":"IF(C405>=1,ROUND(K405*OFFSET(Input!$U$27,B405,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B405=1,0,IF($C405>=1,ROUND(OFFSET(Input!$X$27,B405,0,1,1)*AL404,AV_rounding),0))","v":0},{"$f":"IF(B405=1,0,IF(C405=1,ROUND(OFFSET(Input!$W$27,B405,0,1,1)*AVERAGE($AI$5,$AL$5:$AL403),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),OFFSET(Input!$G$27,B405,0,1,1)-AE405,0)","v":0},{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),MIN(OFFSET(Input!$G$27,B405,0,1,1),AP404),0)","v":0},0,0,0,4562990.2762815896,4542145.2762815896,4564254.3980890196,4564254.3980890196,987136.77182282205,987136.77182282205,991941.70997457905,991941.70997457905,{"$f":"IF(A405=\"\",\"\",AL405-ROUND(AL405*OFFSET(Input!$S$27,B405,0,1,1),2*FEE_rounding))","v":4564254.3980890196},{"$f":"IF(A405=\"\",\"\",ROUND(AP405*(1-OFFSET(Input!$T$27,MIN(B405,10),0,1,1)),2*FEE_rounding))","v":991941.70997457905},11056196.108063599,0,0,0,5500000,10062990.27628159,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A405=1,PMF_1st=0),0,ROUND(IF(A405=1,AI405,AL404)*OFFSET(Input!$O$27,IF(A405=121,-1,0)+MIN(B405,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A405=1,PMF_1st=0),0,IF(SUM($K$5:$L405)-$AU404>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B404,B405),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C405-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[402,34,6,null,73,{"$f":"IF(A406=\"\",\"\",IF(A406=1,Age_Full_Month,IF(F405=11,0,F405+1)))","v":5},73,0,{"$f":"IF(A406=\"\",\"\",IF(AND(F406=11,G406=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H406-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C406-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B406,99),0,1,1)*K406,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E406,0,1,1)*L406,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*M406,FEE_rounding)","v":0},0,0,{"$f":"IF(C406>=1,ROUND(K406*OFFSET(Input!$U$27,B406,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B406=1,0,IF($C406>=1,ROUND(OFFSET(Input!$X$27,B406,0,1,1)*AL405,AV_rounding),0))","v":0},{"$f":"IF(B406=1,0,IF(C406=1,ROUND(OFFSET(Input!$W$27,B406,0,1,1)*AVERAGE($AI$5,$AL$5:$AL404),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),OFFSET(Input!$G$27,B406,0,1,1)-AE406,0)","v":0},{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),MIN(OFFSET(Input!$G$27,B406,0,1,1),AP405),0)","v":0},0,0,0,4564254.3980890196,4543409.3980890196,4565524.6730732704,4565524.6730732704,991941.70997457905,991941.70997457905,996770.036405753,996770.036405753,{"$f":"IF(A406=\"\",\"\",AL406-ROUND(AL406*OFFSET(Input!$S$27,B406,0,1,1),2*FEE_rounding))","v":4565524.6730732704},{"$f":"IF(A406=\"\",\"\",ROUND(AP406*(1-OFFSET(Input!$T$27,MIN(B406,10),0,1,1)),2*FEE_rounding))","v":996770.036405753},11062294.709479023,0,0,0,5500000,10064254.39808902,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A406=1,PMF_1st=0),0,ROUND(IF(A406=1,AI406,AL405)*OFFSET(Input!$O$27,IF(A406=121,-1,0)+MIN(B406,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A406=1,PMF_1st=0),0,IF(SUM($K$5:$L406)-$AU405>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B405,B406),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C406-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[403,34,7,null,73,{"$f":"IF(A407=\"\",\"\",IF(A407=1,Age_Full_Month,IF(F406=11,0,F406+1)))","v":6},73,0,{"$f":"IF(A407=\"\",\"\",IF(AND(F407=11,G407=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H407-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C407-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B407,99),0,1,1)*K407,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E407,0,1,1)*L407,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*M407,FEE_rounding)","v":0},0,0,{"$f":"IF(C407>=1,ROUND(K407*OFFSET(Input!$U$27,B407,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B407=1,0,IF($C407>=1,ROUND(OFFSET(Input!$X$27,B407,0,1,1)*AL406,AV_rounding),0))","v":0},{"$f":"IF(B407=1,0,IF(C407=1,ROUND(OFFSET(Input!$W$27,B407,0,1,1)*AVERAGE($AI$5,$AL$5:$AL405),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),OFFSET(Input!$G$27,B407,0,1,1)-AE407,0)","v":0},{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),MIN(OFFSET(Input!$G$27,B407,0,1,1),AP406),0)","v":0},0,0,0,4565524.6730732704,4544679.6730732704,4566801.1311852401,4566801.1311852401,996770.036405753,996770.036405753,1001621.86495998,1001621.86495998,{"$f":"IF(A407=\"\",\"\",AL407-ROUND(AL407*OFFSET(Input!$S$27,B407,0,1,1),2*FEE_rounding))","v":4566801.1311852401},{"$f":"IF(A407=\"\",\"\",ROUND(AP407*(1-OFFSET(Input!$T$27,MIN(B407,10),0,1,1)),2*FEE_rounding))","v":1001621.86495998},11068422.99614522,0,0,0,5500000,10065524.673073269,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A407=1,PMF_1st=0),0,ROUND(IF(A407=1,AI407,AL406)*OFFSET(Input!$O$27,IF(A407=121,-1,0)+MIN(B407,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A407=1,PMF_1st=0),0,IF(SUM($K$5:$L407)-$AU406>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B406,B407),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C407-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[404,34,8,null,73,{"$f":"IF(A408=\"\",\"\",IF(A408=1,Age_Full_Month,IF(F407=11,0,F407+1)))","v":7},73,0,{"$f":"IF(A408=\"\",\"\",IF(AND(F408=11,G408=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H408-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C408-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B408,99),0,1,1)*K408,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E408,0,1,1)*L408,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*M408,FEE_rounding)","v":0},0,0,{"$f":"IF(C408>=1,ROUND(K408*OFFSET(Input!$U$27,B408,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B408=1,0,IF($C408>=1,ROUND(OFFSET(Input!$X$27,B408,0,1,1)*AL407,AV_rounding),0))","v":0},{"$f":"IF(B408=1,0,IF(C408=1,ROUND(OFFSET(Input!$W$27,B408,0,1,1)*AVERAGE($AI$5,$AL$5:$AL406),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),OFFSET(Input!$G$27,B408,0,1,1)-AE408,0)","v":0},{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),MIN(OFFSET(Input!$G$27,B408,0,1,1),AP407),0)","v":0},0,0,0,4566801.1311852401,4545956.1311852401,4568083.8025216199,4568083.8025216199,1001621.86495998,1001621.86495998,1006497.31003503,1006497.31003503,{"$f":"IF(A408=\"\",\"\",AL408-ROUND(AL408*OFFSET(Input!$S$27,B408,0,1,1),2*FEE_rounding))","v":4568083.8025216199},{"$f":"IF(A408=\"\",\"\",ROUND(AP408*(1-OFFSET(Input!$T$27,MIN(B408,10),0,1,1)),2*FEE_rounding))","v":1006497.31003503},11074581.112556649,0,0,0,5500000,10066801.131185241,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A408=1,PMF_1st=0),0,ROUND(IF(A408=1,AI408,AL407)*OFFSET(Input!$O$27,IF(A408=121,-1,0)+MIN(B408,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A408=1,PMF_1st=0),0,IF(SUM($K$5:$L408)-$AU407>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B407,B408),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C408-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[405,34,9,null,73,{"$f":"IF(A409=\"\",\"\",IF(A409=1,Age_Full_Month,IF(F408=11,0,F408+1)))","v":8},73,0,{"$f":"IF(A409=\"\",\"\",IF(AND(F409=11,G409=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H409-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C409-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B409,99),0,1,1)*K409,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E409,0,1,1)*L409,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*M409,FEE_rounding)","v":0},0,0,{"$f":"IF(C409>=1,ROUND(K409*OFFSET(Input!$U$27,B409,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B409=1,0,IF($C409>=1,ROUND(OFFSET(Input!$X$27,B409,0,1,1)*AL408,AV_rounding),0))","v":0},{"$f":"IF(B409=1,0,IF(C409=1,ROUND(OFFSET(Input!$W$27,B409,0,1,1)*AVERAGE($AI$5,$AL$5:$AL407),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),OFFSET(Input!$G$27,B409,0,1,1)-AE409,0)","v":0},{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),MIN(OFFSET(Input!$G$27,B409,0,1,1),AP408),0)","v":0},0,0,0,4568083.8025216199,4547238.8025216199,4569372.7173255803,4569372.7173255803,1006497.31003503,1006497.31003503,1011396.48658551,1011396.48658551,{"$f":"IF(A409=\"\",\"\",AL409-ROUND(AL409*OFFSET(Input!$S$27,B409,0,1,1),2*FEE_rounding))","v":4569372.7173255803},{"$f":"IF(A409=\"\",\"\",ROUND(AP409*(1-OFFSET(Input!$T$27,MIN(B409,10),0,1,1)),2*FEE_rounding))","v":1011396.48658551},11080769.203911088,0,0,0,5500000,10068083.80252162,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A409=1,PMF_1st=0),0,ROUND(IF(A409=1,AI409,AL408)*OFFSET(Input!$O$27,IF(A409=121,-1,0)+MIN(B409,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A409=1,PMF_1st=0),0,IF(SUM($K$5:$L409)-$AU408>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B408,B409),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C409-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[406,34,10,null,73,{"$f":"IF(A410=\"\",\"\",IF(A410=1,Age_Full_Month,IF(F409=11,0,F409+1)))","v":9},73,0,{"$f":"IF(A410=\"\",\"\",IF(AND(F410=11,G410=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H410-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C410-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B410,99),0,1,1)*K410,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E410,0,1,1)*L410,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*M410,FEE_rounding)","v":0},0,0,{"$f":"IF(C410>=1,ROUND(K410*OFFSET(Input!$U$27,B410,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B410=1,0,IF($C410>=1,ROUND(OFFSET(Input!$X$27,B410,0,1,1)*AL409,AV_rounding),0))","v":0},{"$f":"IF(B410=1,0,IF(C410=1,ROUND(OFFSET(Input!$W$27,B410,0,1,1)*AVERAGE($AI$5,$AL$5:$AL408),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),OFFSET(Input!$G$27,B410,0,1,1)-AE410,0)","v":0},{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),MIN(OFFSET(Input!$G$27,B410,0,1,1),AP409),0)","v":0},0,0,0,4569372.7173255803,4548527.7173255803,4570667.90598753,4570667.90598753,1011396.48658551,1011396.48658551,1016319.51012558,1016319.51012558,{"$f":"IF(A410=\"\",\"\",AL410-ROUND(AL410*OFFSET(Input!$S$27,B410,0,1,1),2*FEE_rounding))","v":4570667.90598753},{"$f":"IF(A410=\"\",\"\",ROUND(AP410*(1-OFFSET(Input!$T$27,MIN(B410,10),0,1,1)),2*FEE_rounding))","v":1016319.51012558},11086987.41611311,0,0,0,5500000,10069372.717325579,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A410=1,PMF_1st=0),0,ROUND(IF(A410=1,AI410,AL409)*OFFSET(Input!$O$27,IF(A410=121,-1,0)+MIN(B410,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A410=1,PMF_1st=0),0,IF(SUM($K$5:$L410)-$AU409>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B409,B410),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C410-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[407,34,11,null,73,{"$f":"IF(A411=\"\",\"\",IF(A411=1,Age_Full_Month,IF(F410=11,0,F410+1)))","v":10},73,0,{"$f":"IF(A411=\"\",\"\",IF(AND(F411=11,G411=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H411-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C411-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B411,99),0,1,1)*K411,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E411,0,1,1)*L411,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*M411,FEE_rounding)","v":0},0,0,{"$f":"IF(C411>=1,ROUND(K411*OFFSET(Input!$U$27,B411,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B411=1,0,IF($C411>=1,ROUND(OFFSET(Input!$X$27,B411,0,1,1)*AL410,AV_rounding),0))","v":0},{"$f":"IF(B411=1,0,IF(C411=1,ROUND(OFFSET(Input!$W$27,B411,0,1,1)*AVERAGE($AI$5,$AL$5:$AL409),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),OFFSET(Input!$G$27,B411,0,1,1)-AE411,0)","v":0},{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),MIN(OFFSET(Input!$G$27,B411,0,1,1),AP410),0)","v":0},0,0,0,4570667.90598753,4549822.90598753,4571969.3990457803,4571969.3990457803,1016319.51012558,1016319.51012558,1021266.49673166,1021266.49673166,{"$f":"IF(A411=\"\",\"\",AL411-ROUND(AL411*OFFSET(Input!$S$27,B411,0,1,1),2*FEE_rounding))","v":4571969.3990457803},{"$f":"IF(A411=\"\",\"\",ROUND(AP411*(1-OFFSET(Input!$T$27,MIN(B411,10),0,1,1)),2*FEE_rounding))","v":1021266.49673166},11093235.89577744,0,0,0,5500000,10070667.905987531,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A411=1,PMF_1st=0),0,ROUND(IF(A411=1,AI411,AL410)*OFFSET(Input!$O$27,IF(A411=121,-1,0)+MIN(B411,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A411=1,PMF_1st=0),0,IF(SUM($K$5:$L411)-$AU410>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B410,B411),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C411-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[408,34,12,null,73,{"$f":"IF(A412=\"\",\"\",IF(A412=1,Age_Full_Month,IF(F411=11,0,F411+1)))","v":11},73,0,{"$f":"IF(A412=\"\",\"\",IF(AND(F412=11,G412=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H412-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C412-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B412,99),0,1,1)*K412,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E412,0,1,1)*L412,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*M412,FEE_rounding)","v":0},0,0,{"$f":"IF(C412>=1,ROUND(K412*OFFSET(Input!$U$27,B412,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B412=1,0,IF($C412>=1,ROUND(OFFSET(Input!$X$27,B412,0,1,1)*AL411,AV_rounding),0))","v":0},{"$f":"IF(B412=1,0,IF(C412=1,ROUND(OFFSET(Input!$W$27,B412,0,1,1)*AVERAGE($AI$5,$AL$5:$AL410),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),OFFSET(Input!$G$27,B412,0,1,1)-AE412,0)","v":0},{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),MIN(OFFSET(Input!$G$27,B412,0,1,1),AP411),0)","v":0},0,0,0,4571969.3990457803,4551124.3990457803,4573277.2271873001,4573277.2271873001,1021266.49673166,1021266.49673166,1026237.5630451899,1026237.5630451899,{"$f":"IF(A412=\"\",\"\",AL412-ROUND(AL412*OFFSET(Input!$S$27,B412,0,1,1),2*FEE_rounding))","v":4573277.2271873001},{"$f":"IF(A412=\"\",\"\",ROUND(AP412*(1-OFFSET(Input!$T$27,MIN(B412,10),0,1,1)),2*FEE_rounding))","v":1026237.5630451899},11099514.790232491,0,0,0,5500000,10071969.39904578,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A412=1,PMF_1st=0),0,ROUND(IF(A412=1,AI412,AL411)*OFFSET(Input!$O$27,IF(A412=121,-1,0)+MIN(B412,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A412=1,PMF_1st=0),0,IF(SUM($K$5:$L412)-$AU411>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B411,B412),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C412-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[409,35,1,null,74,{"$f":"IF(A413=\"\",\"\",IF(A413=1,Age_Full_Month,IF(F412=11,0,F412+1)))","v":0},74,0,{"$f":"IF(A413=\"\",\"\",IF(AND(F413=11,G413=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H413-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C413-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B413,99),0,1,1)*K413,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E413,0,1,1)*L413,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*M413,FEE_rounding)","v":0},0,0,{"$f":"IF(C413>=1,ROUND(K413*OFFSET(Input!$U$27,B413,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B413=1,0,IF($C413>=1,ROUND(OFFSET(Input!$X$27,B413,0,1,1)*AL412,AV_rounding),0))","v":0},{"$f":"IF(B413=1,0,IF(C413=1,ROUND(OFFSET(Input!$W$27,B413,0,1,1)*AVERAGE($AI$5,$AL$5:$AL411),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),OFFSET(Input!$G$27,B413,0,1,1)-AE413,0)","v":0},{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),MIN(OFFSET(Input!$G$27,B413,0,1,1),AP412),0)","v":0},0,0,0,4573277.2271873001,4550507.2271873001,4572657.0512135904,4572657.0512135904,1026237.5630451899,1026237.5630451899,1031232.82627537,1031232.82627537,{"$f":"IF(A413=\"\",\"\",AL413-ROUND(AL413*OFFSET(Input!$S$27,B413,0,1,1),2*FEE_rounding))","v":4572657.0512135904},{"$f":"IF(A413=\"\",\"\",ROUND(AP413*(1-OFFSET(Input!$T$27,MIN(B413,10),0,1,1)),2*FEE_rounding))","v":1031232.82627537},11103889.87748896,0,0,0,5500000,10073277.2271873,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A413=1,PMF_1st=0),0,ROUND(IF(A413=1,AI413,AL412)*OFFSET(Input!$O$27,IF(A413=121,-1,0)+MIN(B413,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A413=1,PMF_1st=0),0,IF(SUM($K$5:$L413)-$AU412>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B412,B413),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C413-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[410,35,2,null,74,{"$f":"IF(A414=\"\",\"\",IF(A414=1,Age_Full_Month,IF(F413=11,0,F413+1)))","v":1},74,0,{"$f":"IF(A414=\"\",\"\",IF(AND(F414=11,G414=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H414-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C414-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B414,99),0,1,1)*K414,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E414,0,1,1)*L414,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*M414,FEE_rounding)","v":0},0,0,{"$f":"IF(C414>=1,ROUND(K414*OFFSET(Input!$U$27,B414,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B414=1,0,IF($C414>=1,ROUND(OFFSET(Input!$X$27,B414,0,1,1)*AL413,AV_rounding),0))","v":0},{"$f":"IF(B414=1,0,IF(C414=1,ROUND(OFFSET(Input!$W$27,B414,0,1,1)*AVERAGE($AI$5,$AL$5:$AL412),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),OFFSET(Input!$G$27,B414,0,1,1)-AE414,0)","v":0},{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),MIN(OFFSET(Input!$G$27,B414,0,1,1),AP413),0)","v":0},0,0,0,4572657.0512135904,4549887.0512135904,4572033.8565019704,4572033.8565019704,1031232.82627537,1031232.82627537,1036252.40420191,1036252.40420191,{"$f":"IF(A414=\"\",\"\",AL414-ROUND(AL414*OFFSET(Input!$S$27,B414,0,1,1),2*FEE_rounding))","v":4572033.8565019704},{"$f":"IF(A414=\"\",\"\",ROUND(AP414*(1-OFFSET(Input!$T$27,MIN(B414,10),0,1,1)),2*FEE_rounding))","v":1036252.40420191},11108286.26070388,0,0,0,5500000,10072657.05121359,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A414=1,PMF_1st=0),0,ROUND(IF(A414=1,AI414,AL413)*OFFSET(Input!$O$27,IF(A414=121,-1,0)+MIN(B414,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A414=1,PMF_1st=0),0,IF(SUM($K$5:$L414)-$AU413>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B413,B414),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C414-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[411,35,3,null,74,{"$f":"IF(A415=\"\",\"\",IF(A415=1,Age_Full_Month,IF(F414=11,0,F414+1)))","v":2},74,0,{"$f":"IF(A415=\"\",\"\",IF(AND(F415=11,G415=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H415-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C415-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B415,99),0,1,1)*K415,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E415,0,1,1)*L415,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*M415,FEE_rounding)","v":0},0,0,{"$f":"IF(C415>=1,ROUND(K415*OFFSET(Input!$U$27,B415,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B415=1,0,IF($C415>=1,ROUND(OFFSET(Input!$X$27,B415,0,1,1)*AL414,AV_rounding),0))","v":0},{"$f":"IF(B415=1,0,IF(C415=1,ROUND(OFFSET(Input!$W$27,B415,0,1,1)*AVERAGE($AI$5,$AL$5:$AL413),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),OFFSET(Input!$G$27,B415,0,1,1)-AE415,0)","v":0},{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),MIN(OFFSET(Input!$G$27,B415,0,1,1),AP414),0)","v":0},0,0,0,4572033.8565019704,4549263.8565019704,4571407.6283585802,4571407.6283585802,1036252.40420191,1036252.40420191,1041296.41517782,1041296.41517782,{"$f":"IF(A415=\"\",\"\",AL415-ROUND(AL415*OFFSET(Input!$S$27,B415,0,1,1),2*FEE_rounding))","v":4571407.6283585802},{"$f":"IF(A415=\"\",\"\",ROUND(AP415*(1-OFFSET(Input!$T$27,MIN(B415,10),0,1,1)),2*FEE_rounding))","v":1041296.41517782},11112704.0435364,0,0,0,5500000,10072033.85650197,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A415=1,PMF_1st=0),0,ROUND(IF(A415=1,AI415,AL414)*OFFSET(Input!$O$27,IF(A415=121,-1,0)+MIN(B415,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A415=1,PMF_1st=0),0,IF(SUM($K$5:$L415)-$AU414>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B414,B415),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C415-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[412,35,4,null,74,{"$f":"IF(A416=\"\",\"\",IF(A416=1,Age_Full_Month,IF(F415=11,0,F415+1)))","v":3},74,0,{"$f":"IF(A416=\"\",\"\",IF(AND(F416=11,G416=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H416-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C416-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B416,99),0,1,1)*K416,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E416,0,1,1)*L416,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*M416,FEE_rounding)","v":0},0,0,{"$f":"IF(C416>=1,ROUND(K416*OFFSET(Input!$U$27,B416,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B416=1,0,IF($C416>=1,ROUND(OFFSET(Input!$X$27,B416,0,1,1)*AL415,AV_rounding),0))","v":0},{"$f":"IF(B416=1,0,IF(C416=1,ROUND(OFFSET(Input!$W$27,B416,0,1,1)*AVERAGE($AI$5,$AL$5:$AL414),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),OFFSET(Input!$G$27,B416,0,1,1)-AE416,0)","v":0},{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),MIN(OFFSET(Input!$G$27,B416,0,1,1),AP415),0)","v":0},0,0,0,4571407.6283585802,4548637.6283585802,4570778.3520180397,4570778.3520180397,1041296.41517782,1041296.41517782,1046364.97813221,1046364.97813221,{"$f":"IF(A416=\"\",\"\",AL416-ROUND(AL416*OFFSET(Input!$S$27,B416,0,1,1),2*FEE_rounding))","v":4570778.3520180397},{"$f":"IF(A416=\"\",\"\",ROUND(AP416*(1-OFFSET(Input!$T$27,MIN(B416,10),0,1,1)),2*FEE_rounding))","v":1046364.97813221},11117143.33015025,0,0,0,5500000,10071407.62835858,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A416=1,PMF_1st=0),0,ROUND(IF(A416=1,AI416,AL415)*OFFSET(Input!$O$27,IF(A416=121,-1,0)+MIN(B416,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A416=1,PMF_1st=0),0,IF(SUM($K$5:$L416)-$AU415>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B415,B416),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C416-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[413,35,5,null,74,{"$f":"IF(A417=\"\",\"\",IF(A417=1,Age_Full_Month,IF(F416=11,0,F416+1)))","v":4},74,0,{"$f":"IF(A417=\"\",\"\",IF(AND(F417=11,G417=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H417-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C417-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B417,99),0,1,1)*K417,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E417,0,1,1)*L417,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*M417,FEE_rounding)","v":0},0,0,{"$f":"IF(C417>=1,ROUND(K417*OFFSET(Input!$U$27,B417,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B417=1,0,IF($C417>=1,ROUND(OFFSET(Input!$X$27,B417,0,1,1)*AL416,AV_rounding),0))","v":0},{"$f":"IF(B417=1,0,IF(C417=1,ROUND(OFFSET(Input!$W$27,B417,0,1,1)*AVERAGE($AI$5,$AL$5:$AL415),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),OFFSET(Input!$G$27,B417,0,1,1)-AE417,0)","v":0},{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),MIN(OFFSET(Input!$G$27,B417,0,1,1),AP416),0)","v":0},0,0,0,4570778.3520180397,4548008.3520180397,4570146.0126430904,4570146.0126430904,1046364.97813221,1046364.97813221,1051458.2125730701,1051458.2125730701,{"$f":"IF(A417=\"\",\"\",AL417-ROUND(AL417*OFFSET(Input!$S$27,B417,0,1,1),2*FEE_rounding))","v":4570146.0126430904},{"$f":"IF(A417=\"\",\"\",ROUND(AP417*(1-OFFSET(Input!$T$27,MIN(B417,10),0,1,1)),2*FEE_rounding))","v":1051458.2125730701},11121604.225216161,0,0,0,5500000,10070778.35201804,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A417=1,PMF_1st=0),0,ROUND(IF(A417=1,AI417,AL416)*OFFSET(Input!$O$27,IF(A417=121,-1,0)+MIN(B417,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A417=1,PMF_1st=0),0,IF(SUM($K$5:$L417)-$AU416>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B416,B417),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C417-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[414,35,6,null,74,{"$f":"IF(A418=\"\",\"\",IF(A418=1,Age_Full_Month,IF(F417=11,0,F417+1)))","v":5},74,0,{"$f":"IF(A418=\"\",\"\",IF(AND(F418=11,G418=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H418-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C418-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B418,99),0,1,1)*K418,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E418,0,1,1)*L418,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*M418,FEE_rounding)","v":0},0,0,{"$f":"IF(C418>=1,ROUND(K418*OFFSET(Input!$U$27,B418,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B418=1,0,IF($C418>=1,ROUND(OFFSET(Input!$X$27,B418,0,1,1)*AL417,AV_rounding),0))","v":0},{"$f":"IF(B418=1,0,IF(C418=1,ROUND(OFFSET(Input!$W$27,B418,0,1,1)*AVERAGE($AI$5,$AL$5:$AL416),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),OFFSET(Input!$G$27,B418,0,1,1)-AE418,0)","v":0},{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),MIN(OFFSET(Input!$G$27,B418,0,1,1),AP417),0)","v":0},0,0,0,4570146.0126430904,4547376.0126430904,4569510.5953242602,4569510.5953242602,1051458.2125730701,1051458.2125730701,1056576.2385901101,1056576.2385901101,{"$f":"IF(A418=\"\",\"\",AL418-ROUND(AL418*OFFSET(Input!$S$27,B418,0,1,1),2*FEE_rounding))","v":4569510.5953242602},{"$f":"IF(A418=\"\",\"\",ROUND(AP418*(1-OFFSET(Input!$T$27,MIN(B418,10),0,1,1)),2*FEE_rounding))","v":1056576.2385901101},11126086.833914369,0,0,0,5500000,10070146.012643091,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A418=1,PMF_1st=0),0,ROUND(IF(A418=1,AI418,AL417)*OFFSET(Input!$O$27,IF(A418=121,-1,0)+MIN(B418,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A418=1,PMF_1st=0),0,IF(SUM($K$5:$L418)-$AU417>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B417,B418),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C418-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[415,35,7,null,74,{"$f":"IF(A419=\"\",\"\",IF(A419=1,Age_Full_Month,IF(F418=11,0,F418+1)))","v":6},74,0,{"$f":"IF(A419=\"\",\"\",IF(AND(F419=11,G419=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H419-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C419-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B419,99),0,1,1)*K419,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E419,0,1,1)*L419,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*M419,FEE_rounding)","v":0},0,0,{"$f":"IF(C419>=1,ROUND(K419*OFFSET(Input!$U$27,B419,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B419=1,0,IF($C419>=1,ROUND(OFFSET(Input!$X$27,B419,0,1,1)*AL418,AV_rounding),0))","v":0},{"$f":"IF(B419=1,0,IF(C419=1,ROUND(OFFSET(Input!$W$27,B419,0,1,1)*AVERAGE($AI$5,$AL$5:$AL417),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),OFFSET(Input!$G$27,B419,0,1,1)-AE419,0)","v":0},{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),MIN(OFFSET(Input!$G$27,B419,0,1,1),AP418),0)","v":0},0,0,0,4569510.5953242602,4546740.5953242602,4568872.0850795005,4568872.0850795005,1056576.2385901101,1056576.2385901101,1061719.17685759,1061719.17685759,{"$f":"IF(A419=\"\",\"\",AL419-ROUND(AL419*OFFSET(Input!$S$27,B419,0,1,1),2*FEE_rounding))","v":4568872.0850795005},{"$f":"IF(A419=\"\",\"\",ROUND(AP419*(1-OFFSET(Input!$T$27,MIN(B419,10),0,1,1)),2*FEE_rounding))","v":1061719.17685759},11130591.261937091,0,0,0,5500000,10069510.595324259,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A419=1,PMF_1st=0),0,ROUND(IF(A419=1,AI419,AL418)*OFFSET(Input!$O$27,IF(A419=121,-1,0)+MIN(B419,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A419=1,PMF_1st=0),0,IF(SUM($K$5:$L419)-$AU418>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B418,B419),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C419-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[416,35,8,null,74,{"$f":"IF(A420=\"\",\"\",IF(A420=1,Age_Full_Month,IF(F419=11,0,F419+1)))","v":7},74,0,{"$f":"IF(A420=\"\",\"\",IF(AND(F420=11,G420=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H420-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C420-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B420,99),0,1,1)*K420,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E420,0,1,1)*L420,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*M420,FEE_rounding)","v":0},0,0,{"$f":"IF(C420>=1,ROUND(K420*OFFSET(Input!$U$27,B420,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B420=1,0,IF($C420>=1,ROUND(OFFSET(Input!$X$27,B420,0,1,1)*AL419,AV_rounding),0))","v":0},{"$f":"IF(B420=1,0,IF(C420=1,ROUND(OFFSET(Input!$W$27,B420,0,1,1)*AVERAGE($AI$5,$AL$5:$AL418),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),OFFSET(Input!$G$27,B420,0,1,1)-AE420,0)","v":0},{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),MIN(OFFSET(Input!$G$27,B420,0,1,1),AP419),0)","v":0},0,0,0,4568872.0850795005,4546102.0850795005,4568230.4668538403,4568230.4668538403,1061719.17685759,1061719.17685759,1066887.1486371399,1066887.1486371399,{"$f":"IF(A420=\"\",\"\",AL420-ROUND(AL420*OFFSET(Input!$S$27,B420,0,1,1),2*FEE_rounding))","v":4568230.4668538403},{"$f":"IF(A420=\"\",\"\",ROUND(AP420*(1-OFFSET(Input!$T$27,MIN(B420,10),0,1,1)),2*FEE_rounding))","v":1066887.1486371399},11135117.61549098,0,0,0,5500000,10068872.0850795,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A420=1,PMF_1st=0),0,ROUND(IF(A420=1,AI420,AL419)*OFFSET(Input!$O$27,IF(A420=121,-1,0)+MIN(B420,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A420=1,PMF_1st=0),0,IF(SUM($K$5:$L420)-$AU419>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B419,B420),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C420-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[417,35,9,null,74,{"$f":"IF(A421=\"\",\"\",IF(A421=1,Age_Full_Month,IF(F420=11,0,F420+1)))","v":8},74,0,{"$f":"IF(A421=\"\",\"\",IF(AND(F421=11,G421=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H421-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C421-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B421,99),0,1,1)*K421,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E421,0,1,1)*L421,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*M421,FEE_rounding)","v":0},0,0,{"$f":"IF(C421>=1,ROUND(K421*OFFSET(Input!$U$27,B421,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B421=1,0,IF($C421>=1,ROUND(OFFSET(Input!$X$27,B421,0,1,1)*AL420,AV_rounding),0))","v":0},{"$f":"IF(B421=1,0,IF(C421=1,ROUND(OFFSET(Input!$W$27,B421,0,1,1)*AVERAGE($AI$5,$AL$5:$AL419),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),OFFSET(Input!$G$27,B421,0,1,1)-AE421,0)","v":0},{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),MIN(OFFSET(Input!$G$27,B421,0,1,1),AP420),0)","v":0},0,0,0,4568230.4668538403,4545460.4668538403,4567585.7255190201,4567585.7255190201,1066887.1486371399,1066887.1486371399,1072080.2757806501,1072080.2757806501,{"$f":"IF(A421=\"\",\"\",AL421-ROUND(AL421*OFFSET(Input!$S$27,B421,0,1,1),2*FEE_rounding))","v":4567585.7255190201},{"$f":"IF(A421=\"\",\"\",ROUND(AP421*(1-OFFSET(Input!$T$27,MIN(B421,10),0,1,1)),2*FEE_rounding))","v":1072080.2757806501},11139666.00129967,0,0,0,5500000,10068230.46685384,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A421=1,PMF_1st=0),0,ROUND(IF(A421=1,AI421,AL420)*OFFSET(Input!$O$27,IF(A421=121,-1,0)+MIN(B421,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A421=1,PMF_1st=0),0,IF(SUM($K$5:$L421)-$AU420>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B420,B421),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C421-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[418,35,10,null,74,{"$f":"IF(A422=\"\",\"\",IF(A422=1,Age_Full_Month,IF(F421=11,0,F421+1)))","v":9},74,0,{"$f":"IF(A422=\"\",\"\",IF(AND(F422=11,G422=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H422-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C422-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B422,99),0,1,1)*K422,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E422,0,1,1)*L422,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*M422,FEE_rounding)","v":0},0,0,{"$f":"IF(C422>=1,ROUND(K422*OFFSET(Input!$U$27,B422,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B422=1,0,IF($C422>=1,ROUND(OFFSET(Input!$X$27,B422,0,1,1)*AL421,AV_rounding),0))","v":0},{"$f":"IF(B422=1,0,IF(C422=1,ROUND(OFFSET(Input!$W$27,B422,0,1,1)*AVERAGE($AI$5,$AL$5:$AL420),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),OFFSET(Input!$G$27,B422,0,1,1)-AE422,0)","v":0},{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),MIN(OFFSET(Input!$G$27,B422,0,1,1),AP421),0)","v":0},0,0,0,4567585.7255190201,4544815.7255190201,4566937.84587315,4566937.84587315,1072080.2757806501,1072080.2757806501,1077298.6807331201,1077298.6807331201,{"$f":"IF(A422=\"\",\"\",AL422-ROUND(AL422*OFFSET(Input!$S$27,B422,0,1,1),2*FEE_rounding))","v":4566937.84587315},{"$f":"IF(A422=\"\",\"\",ROUND(AP422*(1-OFFSET(Input!$T$27,MIN(B422,10),0,1,1)),2*FEE_rounding))","v":1077298.6807331201},11144236.526606271,0,0,0,5500000,10067585.72551902,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A422=1,PMF_1st=0),0,ROUND(IF(A422=1,AI422,AL421)*OFFSET(Input!$O$27,IF(A422=121,-1,0)+MIN(B422,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A422=1,PMF_1st=0),0,IF(SUM($K$5:$L422)-$AU421>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B421,B422),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C422-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[419,35,11,null,74,{"$f":"IF(A423=\"\",\"\",IF(A423=1,Age_Full_Month,IF(F422=11,0,F422+1)))","v":10},74,0,{"$f":"IF(A423=\"\",\"\",IF(AND(F423=11,G423=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H423-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C423-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B423,99),0,1,1)*K423,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E423,0,1,1)*L423,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*M423,FEE_rounding)","v":0},0,0,{"$f":"IF(C423>=1,ROUND(K423*OFFSET(Input!$U$27,B423,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B423=1,0,IF($C423>=1,ROUND(OFFSET(Input!$X$27,B423,0,1,1)*AL422,AV_rounding),0))","v":0},{"$f":"IF(B423=1,0,IF(C423=1,ROUND(OFFSET(Input!$W$27,B423,0,1,1)*AVERAGE($AI$5,$AL$5:$AL421),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),OFFSET(Input!$G$27,B423,0,1,1)-AE423,0)","v":0},{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),MIN(OFFSET(Input!$G$27,B423,0,1,1),AP422),0)","v":0},0,0,0,4566937.84587315,4544167.84587315,4566286.8126403401,4566286.8126403401,1077298.6807331201,1077298.6807331201,1082542.4865355699,1082542.4865355699,{"$f":"IF(A423=\"\",\"\",AL423-ROUND(AL423*OFFSET(Input!$S$27,B423,0,1,1),2*FEE_rounding))","v":4566286.8126403401},{"$f":"IF(A423=\"\",\"\",ROUND(AP423*(1-OFFSET(Input!$T$27,MIN(B423,10),0,1,1)),2*FEE_rounding))","v":1082542.4865355699},11148829.299175909,0,0,0,5500000,10066937.845873151,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A423=1,PMF_1st=0),0,ROUND(IF(A423=1,AI423,AL422)*OFFSET(Input!$O$27,IF(A423=121,-1,0)+MIN(B423,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A423=1,PMF_1st=0),0,IF(SUM($K$5:$L423)-$AU422>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B422,B423),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C423-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[420,35,12,null,74,{"$f":"IF(A424=\"\",\"\",IF(A424=1,Age_Full_Month,IF(F423=11,0,F423+1)))","v":11},74,0,{"$f":"IF(A424=\"\",\"\",IF(AND(F424=11,G424=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H424-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C424-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B424,99),0,1,1)*K424,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E424,0,1,1)*L424,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*M424,FEE_rounding)","v":0},0,0,{"$f":"IF(C424>=1,ROUND(K424*OFFSET(Input!$U$27,B424,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B424=1,0,IF($C424>=1,ROUND(OFFSET(Input!$X$27,B424,0,1,1)*AL423,AV_rounding),0))","v":0},{"$f":"IF(B424=1,0,IF(C424=1,ROUND(OFFSET(Input!$W$27,B424,0,1,1)*AVERAGE($AI$5,$AL$5:$AL422),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),OFFSET(Input!$G$27,B424,0,1,1)-AE424,0)","v":0},{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),MIN(OFFSET(Input!$G$27,B424,0,1,1),AP423),0)","v":0},0,0,0,4566286.8126403401,4543516.8126403401,4565632.6104703499,4565632.6104703499,1082542.4865355699,1082542.4865355699,1087811.81682791,1087811.81682791,{"$f":"IF(A424=\"\",\"\",AL424-ROUND(AL424*OFFSET(Input!$S$27,B424,0,1,1),2*FEE_rounding))","v":4565632.6104703499},{"$f":"IF(A424=\"\",\"\",ROUND(AP424*(1-OFFSET(Input!$T$27,MIN(B424,10),0,1,1)),2*FEE_rounding))","v":1087811.81682791},11153444.427298261,0,0,0,5500000,10066286.812640339,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A424=1,PMF_1st=0),0,ROUND(IF(A424=1,AI424,AL423)*OFFSET(Input!$O$27,IF(A424=121,-1,0)+MIN(B424,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A424=1,PMF_1st=0),0,IF(SUM($K$5:$L424)-$AU423>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B423,B424),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C424-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[421,36,1,null,75,{"$f":"IF(A425=\"\",\"\",IF(A425=1,Age_Full_Month,IF(F424=11,0,F424+1)))","v":0},75,0,{"$f":"IF(A425=\"\",\"\",IF(AND(F425=11,G425=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H425-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C425-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B425,99),0,1,1)*K425,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E425,0,1,1)*L425,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*M425,FEE_rounding)","v":0},0,0,{"$f":"IF(C425>=1,ROUND(K425*OFFSET(Input!$U$27,B425,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B425=1,0,IF($C425>=1,ROUND(OFFSET(Input!$X$27,B425,0,1,1)*AL424,AV_rounding),0))","v":0},{"$f":"IF(B425=1,0,IF(C425=1,ROUND(OFFSET(Input!$W$27,B425,0,1,1)*AVERAGE($AI$5,$AL$5:$AL423),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),OFFSET(Input!$G$27,B425,0,1,1)-AE425,0)","v":0},{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),MIN(OFFSET(Input!$G$27,B425,0,1,1),AP424),0)","v":0},0,0,0,4565632.6104703499,4540717.6104703499,4562819.7830422604,4562819.7830422604,1087811.81682791,1087811.81682791,1093106.7958519,1093106.7958519,{"$f":"IF(A425=\"\",\"\",AL425-ROUND(AL425*OFFSET(Input!$S$27,B425,0,1,1),2*FEE_rounding))","v":4562819.7830422604},{"$f":"IF(A425=\"\",\"\",ROUND(AP425*(1-OFFSET(Input!$T$27,MIN(B425,10),0,1,1)),2*FEE_rounding))","v":1093106.7958519},11155926.578894159,0,0,0,5500000,10065632.610470351,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A425=1,PMF_1st=0),0,ROUND(IF(A425=1,AI425,AL424)*OFFSET(Input!$O$27,IF(A425=121,-1,0)+MIN(B425,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A425=1,PMF_1st=0),0,IF(SUM($K$5:$L425)-$AU424>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B424,B425),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C425-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[422,36,2,null,75,{"$f":"IF(A426=\"\",\"\",IF(A426=1,Age_Full_Month,IF(F425=11,0,F425+1)))","v":1},75,0,{"$f":"IF(A426=\"\",\"\",IF(AND(F426=11,G426=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H426-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C426-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B426,99),0,1,1)*K426,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E426,0,1,1)*L426,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*M426,FEE_rounding)","v":0},0,0,{"$f":"IF(C426>=1,ROUND(K426*OFFSET(Input!$U$27,B426,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B426=1,0,IF($C426>=1,ROUND(OFFSET(Input!$X$27,B426,0,1,1)*AL425,AV_rounding),0))","v":0},{"$f":"IF(B426=1,0,IF(C426=1,ROUND(OFFSET(Input!$W$27,B426,0,1,1)*AVERAGE($AI$5,$AL$5:$AL424),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),OFFSET(Input!$G$27,B426,0,1,1)-AE426,0)","v":0},{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),MIN(OFFSET(Input!$G$27,B426,0,1,1),AP425),0)","v":0},0,0,0,4562819.7830422604,4537904.7830422604,4559993.2640344296,4559993.2640344296,1093106.7958519,1093106.7958519,1098427.54845403,1098427.54845403,{"$f":"IF(A426=\"\",\"\",AL426-ROUND(AL426*OFFSET(Input!$S$27,B426,0,1,1),2*FEE_rounding))","v":4559993.2640344296},{"$f":"IF(A426=\"\",\"\",ROUND(AP426*(1-OFFSET(Input!$T$27,MIN(B426,10),0,1,1)),2*FEE_rounding))","v":1098427.54845403},11158420.812488459,0,0,0,5500000,10062819.78304226,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A426=1,PMF_1st=0),0,ROUND(IF(A426=1,AI426,AL425)*OFFSET(Input!$O$27,IF(A426=121,-1,0)+MIN(B426,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A426=1,PMF_1st=0),0,IF(SUM($K$5:$L426)-$AU425>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B425,B426),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C426-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[423,36,3,null,75,{"$f":"IF(A427=\"\",\"\",IF(A427=1,Age_Full_Month,IF(F426=11,0,F426+1)))","v":2},75,0,{"$f":"IF(A427=\"\",\"\",IF(AND(F427=11,G427=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H427-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C427-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B427,99),0,1,1)*K427,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E427,0,1,1)*L427,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*M427,FEE_rounding)","v":0},0,0,{"$f":"IF(C427>=1,ROUND(K427*OFFSET(Input!$U$27,B427,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B427=1,0,IF($C427>=1,ROUND(OFFSET(Input!$X$27,B427,0,1,1)*AL426,AV_rounding),0))","v":0},{"$f":"IF(B427=1,0,IF(C427=1,ROUND(OFFSET(Input!$W$27,B427,0,1,1)*AVERAGE($AI$5,$AL$5:$AL425),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),OFFSET(Input!$G$27,B427,0,1,1)-AE427,0)","v":0},{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),MIN(OFFSET(Input!$G$27,B427,0,1,1),AP426),0)","v":0},0,0,0,4559993.2640344296,4535078.2640344296,4557152.9868024103,4557152.9868024103,1098427.54845403,1098427.54845403,1103774.2000885,1103774.2000885,{"$f":"IF(A427=\"\",\"\",AL427-ROUND(AL427*OFFSET(Input!$S$27,B427,0,1,1),2*FEE_rounding))","v":4557152.9868024103},{"$f":"IF(A427=\"\",\"\",ROUND(AP427*(1-OFFSET(Input!$T$27,MIN(B427,10),0,1,1)),2*FEE_rounding))","v":1103774.2000885},11160927.186890911,0,0,0,5500000,10059993.26403443,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A427=1,PMF_1st=0),0,ROUND(IF(A427=1,AI427,AL426)*OFFSET(Input!$O$27,IF(A427=121,-1,0)+MIN(B427,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A427=1,PMF_1st=0),0,IF(SUM($K$5:$L427)-$AU426>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B426,B427),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C427-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[424,36,4,null,75,{"$f":"IF(A428=\"\",\"\",IF(A428=1,Age_Full_Month,IF(F427=11,0,F427+1)))","v":3},75,0,{"$f":"IF(A428=\"\",\"\",IF(AND(F428=11,G428=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H428-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C428-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B428,99),0,1,1)*K428,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E428,0,1,1)*L428,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*M428,FEE_rounding)","v":0},0,0,{"$f":"IF(C428>=1,ROUND(K428*OFFSET(Input!$U$27,B428,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B428=1,0,IF($C428>=1,ROUND(OFFSET(Input!$X$27,B428,0,1,1)*AL427,AV_rounding),0))","v":0},{"$f":"IF(B428=1,0,IF(C428=1,ROUND(OFFSET(Input!$W$27,B428,0,1,1)*AVERAGE($AI$5,$AL$5:$AL426),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),OFFSET(Input!$G$27,B428,0,1,1)-AE428,0)","v":0},{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),MIN(OFFSET(Input!$G$27,B428,0,1,1),AP427),0)","v":0},0,0,0,4557152.9868024103,4532237.9868024103,4554298.8843773399,4554298.8843773399,1103774.2000885,1103774.2000885,1109146.8768201501,1109146.8768201501,{"$f":"IF(A428=\"\",\"\",AL428-ROUND(AL428*OFFSET(Input!$S$27,B428,0,1,1),2*FEE_rounding))","v":4554298.8843773399},{"$f":"IF(A428=\"\",\"\",ROUND(AP428*(1-OFFSET(Input!$T$27,MIN(B428,10),0,1,1)),2*FEE_rounding))","v":1109146.8768201501},11163445.761197491,0,0,0,5500000,10057152.98680241,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A428=1,PMF_1st=0),0,ROUND(IF(A428=1,AI428,AL427)*OFFSET(Input!$O$27,IF(A428=121,-1,0)+MIN(B428,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A428=1,PMF_1st=0),0,IF(SUM($K$5:$L428)-$AU427>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B427,B428),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C428-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[425,36,5,null,75,{"$f":"IF(A429=\"\",\"\",IF(A429=1,Age_Full_Month,IF(F428=11,0,F428+1)))","v":4},75,0,{"$f":"IF(A429=\"\",\"\",IF(AND(F429=11,G429=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H429-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C429-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B429,99),0,1,1)*K429,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E429,0,1,1)*L429,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*M429,FEE_rounding)","v":0},0,0,{"$f":"IF(C429>=1,ROUND(K429*OFFSET(Input!$U$27,B429,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B429=1,0,IF($C429>=1,ROUND(OFFSET(Input!$X$27,B429,0,1,1)*AL428,AV_rounding),0))","v":0},{"$f":"IF(B429=1,0,IF(C429=1,ROUND(OFFSET(Input!$W$27,B429,0,1,1)*AVERAGE($AI$5,$AL$5:$AL427),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),OFFSET(Input!$G$27,B429,0,1,1)-AE429,0)","v":0},{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),MIN(OFFSET(Input!$G$27,B429,0,1,1),AP428),0)","v":0},0,0,0,4554298.8843773399,4529383.8843773399,4551430.8894643998,4551430.8894643998,1109146.8768201501,1109146.8768201501,1114545.7053274601,1114545.7053274601,{"$f":"IF(A429=\"\",\"\",AL429-ROUND(AL429*OFFSET(Input!$S$27,B429,0,1,1),2*FEE_rounding))","v":4551430.8894643998},{"$f":"IF(A429=\"\",\"\",ROUND(AP429*(1-OFFSET(Input!$T$27,MIN(B429,10),0,1,1)),2*FEE_rounding))","v":1114545.7053274601},11165976.594791861,0,0,0,5500000,10054298.88437734,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A429=1,PMF_1st=0),0,ROUND(IF(A429=1,AI429,AL428)*OFFSET(Input!$O$27,IF(A429=121,-1,0)+MIN(B429,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A429=1,PMF_1st=0),0,IF(SUM($K$5:$L429)-$AU428>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B428,B429),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C429-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[426,36,6,null,75,{"$f":"IF(A430=\"\",\"\",IF(A430=1,Age_Full_Month,IF(F429=11,0,F429+1)))","v":5},75,0,{"$f":"IF(A430=\"\",\"\",IF(AND(F430=11,G430=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H430-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C430-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B430,99),0,1,1)*K430,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E430,0,1,1)*L430,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*M430,FEE_rounding)","v":0},0,0,{"$f":"IF(C430>=1,ROUND(K430*OFFSET(Input!$U$27,B430,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B430=1,0,IF($C430>=1,ROUND(OFFSET(Input!$X$27,B430,0,1,1)*AL429,AV_rounding),0))","v":0},{"$f":"IF(B430=1,0,IF(C430=1,ROUND(OFFSET(Input!$W$27,B430,0,1,1)*AVERAGE($AI$5,$AL$5:$AL428),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),OFFSET(Input!$G$27,B430,0,1,1)-AE430,0)","v":0},{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),MIN(OFFSET(Input!$G$27,B430,0,1,1),AP429),0)","v":0},0,0,0,4551430.8894643998,4526515.8894643998,4548548.9344412005,4548548.9344412005,1114545.7053274601,1114545.7053274601,1119970.81290553,1119970.81290553,{"$f":"IF(A430=\"\",\"\",AL430-ROUND(AL430*OFFSET(Input!$S$27,B430,0,1,1),2*FEE_rounding))","v":4548548.9344412005},{"$f":"IF(A430=\"\",\"\",ROUND(AP430*(1-OFFSET(Input!$T$27,MIN(B430,10),0,1,1)),2*FEE_rounding))","v":1119970.81290553},11168519.747346731,0,0,0,5500000,10051430.889464401,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A430=1,PMF_1st=0),0,ROUND(IF(A430=1,AI430,AL429)*OFFSET(Input!$O$27,IF(A430=121,-1,0)+MIN(B430,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A430=1,PMF_1st=0),0,IF(SUM($K$5:$L430)-$AU429>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B429,B430),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C430-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[427,36,7,null,75,{"$f":"IF(A431=\"\",\"\",IF(A431=1,Age_Full_Month,IF(F430=11,0,F430+1)))","v":6},75,0,{"$f":"IF(A431=\"\",\"\",IF(AND(F431=11,G431=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H431-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C431-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B431,99),0,1,1)*K431,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E431,0,1,1)*L431,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*M431,FEE_rounding)","v":0},0,0,{"$f":"IF(C431>=1,ROUND(K431*OFFSET(Input!$U$27,B431,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B431=1,0,IF($C431>=1,ROUND(OFFSET(Input!$X$27,B431,0,1,1)*AL430,AV_rounding),0))","v":0},{"$f":"IF(B431=1,0,IF(C431=1,ROUND(OFFSET(Input!$W$27,B431,0,1,1)*AVERAGE($AI$5,$AL$5:$AL429),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),OFFSET(Input!$G$27,B431,0,1,1)-AE431,0)","v":0},{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),MIN(OFFSET(Input!$G$27,B431,0,1,1),AP430),0)","v":0},0,0,0,4548548.9344412005,4523633.9344412005,4545652.9513561903,4545652.9513561903,1119970.81290553,1119970.81290553,1125422.32746906,1125422.32746906,{"$f":"IF(A431=\"\",\"\",AL431-ROUND(AL431*OFFSET(Input!$S$27,B431,0,1,1),2*FEE_rounding))","v":4545652.9513561903},{"$f":"IF(A431=\"\",\"\",ROUND(AP431*(1-OFFSET(Input!$T$27,MIN(B431,10),0,1,1)),2*FEE_rounding))","v":1125422.32746906},11171075.278825251,0,0,0,5500000,10048548.934441201,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A431=1,PMF_1st=0),0,ROUND(IF(A431=1,AI431,AL430)*OFFSET(Input!$O$27,IF(A431=121,-1,0)+MIN(B431,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A431=1,PMF_1st=0),0,IF(SUM($K$5:$L431)-$AU430>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B430,B431),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C431-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[428,36,8,null,75,{"$f":"IF(A432=\"\",\"\",IF(A432=1,Age_Full_Month,IF(F431=11,0,F431+1)))","v":7},75,0,{"$f":"IF(A432=\"\",\"\",IF(AND(F432=11,G432=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H432-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C432-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B432,99),0,1,1)*K432,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E432,0,1,1)*L432,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*M432,FEE_rounding)","v":0},0,0,{"$f":"IF(C432>=1,ROUND(K432*OFFSET(Input!$U$27,B432,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B432=1,0,IF($C432>=1,ROUND(OFFSET(Input!$X$27,B432,0,1,1)*AL431,AV_rounding),0))","v":0},{"$f":"IF(B432=1,0,IF(C432=1,ROUND(OFFSET(Input!$W$27,B432,0,1,1)*AVERAGE($AI$5,$AL$5:$AL430),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),OFFSET(Input!$G$27,B432,0,1,1)-AE432,0)","v":0},{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),MIN(OFFSET(Input!$G$27,B432,0,1,1),AP431),0)","v":0},0,0,0,4545652.9513561903,4520737.9513561903,4542742.8719270797,4542742.8719270797,1125422.32746906,1125422.32746906,1130900.3775553801,1130900.3775553801,{"$f":"IF(A432=\"\",\"\",AL432-ROUND(AL432*OFFSET(Input!$S$27,B432,0,1,1),2*FEE_rounding))","v":4542742.8719270797},{"$f":"IF(A432=\"\",\"\",ROUND(AP432*(1-OFFSET(Input!$T$27,MIN(B432,10),0,1,1)),2*FEE_rounding))","v":1130900.3775553801},11173643.249482458,0,0,0,5500000,10045652.951356191,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A432=1,PMF_1st=0),0,ROUND(IF(A432=1,AI432,AL431)*OFFSET(Input!$O$27,IF(A432=121,-1,0)+MIN(B432,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A432=1,PMF_1st=0),0,IF(SUM($K$5:$L432)-$AU431>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B431,B432),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C432-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[429,36,9,null,75,{"$f":"IF(A433=\"\",\"\",IF(A433=1,Age_Full_Month,IF(F432=11,0,F432+1)))","v":8},75,0,{"$f":"IF(A433=\"\",\"\",IF(AND(F433=11,G433=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H433-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C433-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B433,99),0,1,1)*K433,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E433,0,1,1)*L433,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*M433,FEE_rounding)","v":0},0,0,{"$f":"IF(C433>=1,ROUND(K433*OFFSET(Input!$U$27,B433,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B433=1,0,IF($C433>=1,ROUND(OFFSET(Input!$X$27,B433,0,1,1)*AL432,AV_rounding),0))","v":0},{"$f":"IF(B433=1,0,IF(C433=1,ROUND(OFFSET(Input!$W$27,B433,0,1,1)*AVERAGE($AI$5,$AL$5:$AL431),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),OFFSET(Input!$G$27,B433,0,1,1)-AE433,0)","v":0},{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),MIN(OFFSET(Input!$G$27,B433,0,1,1),AP432),0)","v":0},0,0,0,4542742.8719270797,4517827.8719270797,4539818.6275391998,4539818.6275391998,1130900.3775553801,1130900.3775553801,1136405.0923275,1136405.0923275,{"$f":"IF(A433=\"\",\"\",AL433-ROUND(AL433*OFFSET(Input!$S$27,B433,0,1,1),2*FEE_rounding))","v":4539818.6275391998},{"$f":"IF(A433=\"\",\"\",ROUND(AP433*(1-OFFSET(Input!$T$27,MIN(B433,10),0,1,1)),2*FEE_rounding))","v":1136405.0923275},11176223.719866699,0,0,0,5500000,10042742.871927079,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A433=1,PMF_1st=0),0,ROUND(IF(A433=1,AI433,AL432)*OFFSET(Input!$O$27,IF(A433=121,-1,0)+MIN(B433,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A433=1,PMF_1st=0),0,IF(SUM($K$5:$L433)-$AU432>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B432,B433),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C433-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[430,36,10,null,75,{"$f":"IF(A434=\"\",\"\",IF(A434=1,Age_Full_Month,IF(F433=11,0,F433+1)))","v":9},75,0,{"$f":"IF(A434=\"\",\"\",IF(AND(F434=11,G434=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H434-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C434-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B434,99),0,1,1)*K434,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E434,0,1,1)*L434,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*M434,FEE_rounding)","v":0},0,0,{"$f":"IF(C434>=1,ROUND(K434*OFFSET(Input!$U$27,B434,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B434=1,0,IF($C434>=1,ROUND(OFFSET(Input!$X$27,B434,0,1,1)*AL433,AV_rounding),0))","v":0},{"$f":"IF(B434=1,0,IF(C434=1,ROUND(OFFSET(Input!$W$27,B434,0,1,1)*AVERAGE($AI$5,$AL$5:$AL432),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),OFFSET(Input!$G$27,B434,0,1,1)-AE434,0)","v":0},{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),MIN(OFFSET(Input!$G$27,B434,0,1,1),AP433),0)","v":0},0,0,0,4539818.6275391998,4514903.6275391998,4536880.1492438996,4536880.1492438996,1136405.0923275,1136405.0923275,1141936.6015771199,1141936.6015771199,{"$f":"IF(A434=\"\",\"\",AL434-ROUND(AL434*OFFSET(Input!$S$27,B434,0,1,1),2*FEE_rounding))","v":4536880.1492438996},{"$f":"IF(A434=\"\",\"\",ROUND(AP434*(1-OFFSET(Input!$T$27,MIN(B434,10),0,1,1)),2*FEE_rounding))","v":1141936.6015771199},11178816.750821019,0,0,0,5500000,10039818.627539199,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A434=1,PMF_1st=0),0,ROUND(IF(A434=1,AI434,AL433)*OFFSET(Input!$O$27,IF(A434=121,-1,0)+MIN(B434,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A434=1,PMF_1st=0),0,IF(SUM($K$5:$L434)-$AU433>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B433,B434),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C434-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[431,36,11,null,75,{"$f":"IF(A435=\"\",\"\",IF(A435=1,Age_Full_Month,IF(F434=11,0,F434+1)))","v":10},75,0,{"$f":"IF(A435=\"\",\"\",IF(AND(F435=11,G435=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H435-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C435-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B435,99),0,1,1)*K435,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E435,0,1,1)*L435,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*M435,FEE_rounding)","v":0},0,0,{"$f":"IF(C435>=1,ROUND(K435*OFFSET(Input!$U$27,B435,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B435=1,0,IF($C435>=1,ROUND(OFFSET(Input!$X$27,B435,0,1,1)*AL434,AV_rounding),0))","v":0},{"$f":"IF(B435=1,0,IF(C435=1,ROUND(OFFSET(Input!$W$27,B435,0,1,1)*AVERAGE($AI$5,$AL$5:$AL433),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),OFFSET(Input!$G$27,B435,0,1,1)-AE435,0)","v":0},{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),MIN(OFFSET(Input!$G$27,B435,0,1,1),AP434),0)","v":0},0,0,0,4536880.1492438996,4511965.1492438996,4533927.3677569097,4533927.3677569097,1141936.6015771199,1141936.6015771199,1147495.03572771,1147495.03572771,{"$f":"IF(A435=\"\",\"\",AL435-ROUND(AL435*OFFSET(Input!$S$27,B435,0,1,1),2*FEE_rounding))","v":4533927.3677569097},{"$f":"IF(A435=\"\",\"\",ROUND(AP435*(1-OFFSET(Input!$T$27,MIN(B435,10),0,1,1)),2*FEE_rounding))","v":1147495.03572771},11181422.40348462,0,0,0,5500000,10036880.149243899,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A435=1,PMF_1st=0),0,ROUND(IF(A435=1,AI435,AL434)*OFFSET(Input!$O$27,IF(A435=121,-1,0)+MIN(B435,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A435=1,PMF_1st=0),0,IF(SUM($K$5:$L435)-$AU434>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B434,B435),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C435-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[432,36,12,null,75,{"$f":"IF(A436=\"\",\"\",IF(A436=1,Age_Full_Month,IF(F435=11,0,F435+1)))","v":11},75,0,{"$f":"IF(A436=\"\",\"\",IF(AND(F436=11,G436=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H436-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C436-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B436,99),0,1,1)*K436,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E436,0,1,1)*L436,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*M436,FEE_rounding)","v":0},0,0,{"$f":"IF(C436>=1,ROUND(K436*OFFSET(Input!$U$27,B436,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B436=1,0,IF($C436>=1,ROUND(OFFSET(Input!$X$27,B436,0,1,1)*AL435,AV_rounding),0))","v":0},{"$f":"IF(B436=1,0,IF(C436=1,ROUND(OFFSET(Input!$W$27,B436,0,1,1)*AVERAGE($AI$5,$AL$5:$AL434),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),OFFSET(Input!$G$27,B436,0,1,1)-AE436,0)","v":0},{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),MIN(OFFSET(Input!$G$27,B436,0,1,1),AP435),0)","v":0},0,0,0,4533927.3677569097,4509012.3677569097,4530960.2134567201,4530960.2134567201,1147495.03572771,1147495.03572771,1153080.52583759,1153080.52583759,{"$f":"IF(A436=\"\",\"\",AL436-ROUND(AL436*OFFSET(Input!$S$27,B436,0,1,1),2*FEE_rounding))","v":4530960.2134567201},{"$f":"IF(A436=\"\",\"\",ROUND(AP436*(1-OFFSET(Input!$T$27,MIN(B436,10),0,1,1)),2*FEE_rounding))","v":1153080.52583759},11184040.739294309,0,0,0,5500000,10033927.367756911,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A436=1,PMF_1st=0),0,ROUND(IF(A436=1,AI436,AL435)*OFFSET(Input!$O$27,IF(A436=121,-1,0)+MIN(B436,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A436=1,PMF_1st=0),0,IF(SUM($K$5:$L436)-$AU435>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B435,B436),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C436-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[433,37,1,null,76,{"$f":"IF(A437=\"\",\"\",IF(A437=1,Age_Full_Month,IF(F436=11,0,F436+1)))","v":0},76,0,{"$f":"IF(A437=\"\",\"\",IF(AND(F437=11,G437=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H437-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C437-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B437,99),0,1,1)*K437,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E437,0,1,1)*L437,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*M437,FEE_rounding)","v":0},0,0,{"$f":"IF(C437>=1,ROUND(K437*OFFSET(Input!$U$27,B437,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B437=1,0,IF($C437>=1,ROUND(OFFSET(Input!$X$27,B437,0,1,1)*AL436,AV_rounding),0))","v":0},{"$f":"IF(B437=1,0,IF(C437=1,ROUND(OFFSET(Input!$W$27,B437,0,1,1)*AVERAGE($AI$5,$AL$5:$AL435),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),OFFSET(Input!$G$27,B437,0,1,1)-AE437,0)","v":0},{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),MIN(OFFSET(Input!$G$27,B437,0,1,1),AP436),0)","v":0},0,0,0,4530960.2134567201,4503735.2134567201,4525657.3723411402,4525657.3723411402,1153080.52583759,1153080.52583759,1158693.2036030199,1158693.2036030199,{"$f":"IF(A437=\"\",\"\",AL437-ROUND(AL437*OFFSET(Input!$S$27,B437,0,1,1),2*FEE_rounding))","v":4525657.3723411402},{"$f":"IF(A437=\"\",\"\",ROUND(AP437*(1-OFFSET(Input!$T$27,MIN(B437,10),0,1,1)),2*FEE_rounding))","v":1158693.2036030199},11184350.575944161,0,0,0,5500000,10030960.21345672,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A437=1,PMF_1st=0),0,ROUND(IF(A437=1,AI437,AL436)*OFFSET(Input!$O$27,IF(A437=121,-1,0)+MIN(B437,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A437=1,PMF_1st=0),0,IF(SUM($K$5:$L437)-$AU436>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B436,B437),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C437-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[434,37,2,null,76,{"$f":"IF(A438=\"\",\"\",IF(A438=1,Age_Full_Month,IF(F437=11,0,F437+1)))","v":1},76,0,{"$f":"IF(A438=\"\",\"\",IF(AND(F438=11,G438=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H438-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C438-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B438,99),0,1,1)*K438,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E438,0,1,1)*L438,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*M438,FEE_rounding)","v":0},0,0,{"$f":"IF(C438>=1,ROUND(K438*OFFSET(Input!$U$27,B438,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B438=1,0,IF($C438>=1,ROUND(OFFSET(Input!$X$27,B438,0,1,1)*AL437,AV_rounding),0))","v":0},{"$f":"IF(B438=1,0,IF(C438=1,ROUND(OFFSET(Input!$W$27,B438,0,1,1)*AVERAGE($AI$5,$AL$5:$AL436),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),OFFSET(Input!$G$27,B438,0,1,1)-AE438,0)","v":0},{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),MIN(OFFSET(Input!$G$27,B438,0,1,1),AP437),0)","v":0},0,0,0,4525657.3723411402,4498432.3723411402,4520328.7193782898,4520328.7193782898,1158693.2036030199,1158693.2036030199,1164333.2013612799,1164333.2013612799,{"$f":"IF(A438=\"\",\"\",AL438-ROUND(AL438*OFFSET(Input!$S$27,B438,0,1,1),2*FEE_rounding))","v":4520328.7193782898},{"$f":"IF(A438=\"\",\"\",ROUND(AP438*(1-OFFSET(Input!$T$27,MIN(B438,10),0,1,1)),2*FEE_rounding))","v":1164333.2013612799},11184661.920739569,0,0,0,5500000,10025657.372341141,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A438=1,PMF_1st=0),0,ROUND(IF(A438=1,AI438,AL437)*OFFSET(Input!$O$27,IF(A438=121,-1,0)+MIN(B438,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A438=1,PMF_1st=0),0,IF(SUM($K$5:$L438)-$AU437>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B437,B438),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C438-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[435,37,3,null,76,{"$f":"IF(A439=\"\",\"\",IF(A439=1,Age_Full_Month,IF(F438=11,0,F438+1)))","v":2},76,0,{"$f":"IF(A439=\"\",\"\",IF(AND(F439=11,G439=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H439-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C439-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B439,99),0,1,1)*K439,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E439,0,1,1)*L439,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*M439,FEE_rounding)","v":0},0,0,{"$f":"IF(C439>=1,ROUND(K439*OFFSET(Input!$U$27,B439,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B439=1,0,IF($C439>=1,ROUND(OFFSET(Input!$X$27,B439,0,1,1)*AL438,AV_rounding),0))","v":0},{"$f":"IF(B439=1,0,IF(C439=1,ROUND(OFFSET(Input!$W$27,B439,0,1,1)*AVERAGE($AI$5,$AL$5:$AL437),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),OFFSET(Input!$G$27,B439,0,1,1)-AE439,0)","v":0},{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),MIN(OFFSET(Input!$G$27,B439,0,1,1),AP438),0)","v":0},0,0,0,4520328.7193782898,4493103.7193782898,4514974.12892769,4514974.12892769,1164333.2013612799,1164333.2013612799,1170000.65209381,1170000.65209381,{"$f":"IF(A439=\"\",\"\",AL439-ROUND(AL439*OFFSET(Input!$S$27,B439,0,1,1),2*FEE_rounding))","v":4514974.12892769},{"$f":"IF(A439=\"\",\"\",ROUND(AP439*(1-OFFSET(Input!$T$27,MIN(B439,10),0,1,1)),2*FEE_rounding))","v":1170000.65209381},11184974.781021498,0,0,0,5500000,10020328.719378289,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A439=1,PMF_1st=0),0,ROUND(IF(A439=1,AI439,AL438)*OFFSET(Input!$O$27,IF(A439=121,-1,0)+MIN(B439,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A439=1,PMF_1st=0),0,IF(SUM($K$5:$L439)-$AU438>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B438,B439),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C439-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[436,37,4,null,76,{"$f":"IF(A440=\"\",\"\",IF(A440=1,Age_Full_Month,IF(F439=11,0,F439+1)))","v":3},76,0,{"$f":"IF(A440=\"\",\"\",IF(AND(F440=11,G440=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H440-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C440-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B440,99),0,1,1)*K440,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E440,0,1,1)*L440,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*M440,FEE_rounding)","v":0},0,0,{"$f":"IF(C440>=1,ROUND(K440*OFFSET(Input!$U$27,B440,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B440=1,0,IF($C440>=1,ROUND(OFFSET(Input!$X$27,B440,0,1,1)*AL439,AV_rounding),0))","v":0},{"$f":"IF(B440=1,0,IF(C440=1,ROUND(OFFSET(Input!$W$27,B440,0,1,1)*AVERAGE($AI$5,$AL$5:$AL438),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),OFFSET(Input!$G$27,B440,0,1,1)-AE440,0)","v":0},{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),MIN(OFFSET(Input!$G$27,B440,0,1,1),AP439),0)","v":0},0,0,0,4514974.12892769,4487749.12892769,4509593.4747373201,4509593.4747373201,1170000.65209381,1170000.65209381,1175695.68942936,1175695.68942936,{"$f":"IF(A440=\"\",\"\",AL440-ROUND(AL440*OFFSET(Input!$S$27,B440,0,1,1),2*FEE_rounding))","v":4509593.4747373201},{"$f":"IF(A440=\"\",\"\",ROUND(AP440*(1-OFFSET(Input!$T$27,MIN(B440,10),0,1,1)),2*FEE_rounding))","v":1175695.68942936},11185289.16416668,0,0,0,5500000,10014974.128927689,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A440=1,PMF_1st=0),0,ROUND(IF(A440=1,AI440,AL439)*OFFSET(Input!$O$27,IF(A440=121,-1,0)+MIN(B440,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A440=1,PMF_1st=0),0,IF(SUM($K$5:$L440)-$AU439>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B439,B440),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C440-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[437,37,5,null,76,{"$f":"IF(A441=\"\",\"\",IF(A441=1,Age_Full_Month,IF(F440=11,0,F440+1)))","v":4},76,0,{"$f":"IF(A441=\"\",\"\",IF(AND(F441=11,G441=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H441-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C441-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B441,99),0,1,1)*K441,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E441,0,1,1)*L441,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*M441,FEE_rounding)","v":0},0,0,{"$f":"IF(C441>=1,ROUND(K441*OFFSET(Input!$U$27,B441,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B441=1,0,IF($C441>=1,ROUND(OFFSET(Input!$X$27,B441,0,1,1)*AL440,AV_rounding),0))","v":0},{"$f":"IF(B441=1,0,IF(C441=1,ROUND(OFFSET(Input!$W$27,B441,0,1,1)*AVERAGE($AI$5,$AL$5:$AL439),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),OFFSET(Input!$G$27,B441,0,1,1)-AE441,0)","v":0},{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),MIN(OFFSET(Input!$G$27,B441,0,1,1),AP440),0)","v":0},0,0,0,4509593.4747373201,4482368.4747373201,4504186.6299406001,4504186.6299406001,1175695.68942936,1175695.68942936,1181418.4476471101,1181418.4476471101,{"$f":"IF(A441=\"\",\"\",AL441-ROUND(AL441*OFFSET(Input!$S$27,B441,0,1,1),2*FEE_rounding))","v":4504186.6299406001},{"$f":"IF(A441=\"\",\"\",ROUND(AP441*(1-OFFSET(Input!$T$27,MIN(B441,10),0,1,1)),2*FEE_rounding))","v":1181418.4476471101},11185605.077587709,0,0,0,5500000,10009593.47473732,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A441=1,PMF_1st=0),0,ROUND(IF(A441=1,AI441,AL440)*OFFSET(Input!$O$27,IF(A441=121,-1,0)+MIN(B441,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A441=1,PMF_1st=0),0,IF(SUM($K$5:$L441)-$AU440>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B440,B441),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C441-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[438,37,6,null,76,{"$f":"IF(A442=\"\",\"\",IF(A442=1,Age_Full_Month,IF(F441=11,0,F441+1)))","v":5},76,0,{"$f":"IF(A442=\"\",\"\",IF(AND(F442=11,G442=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H442-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C442-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B442,99),0,1,1)*K442,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E442,0,1,1)*L442,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*M442,FEE_rounding)","v":0},0,0,{"$f":"IF(C442>=1,ROUND(K442*OFFSET(Input!$U$27,B442,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B442=1,0,IF($C442>=1,ROUND(OFFSET(Input!$X$27,B442,0,1,1)*AL441,AV_rounding),0))","v":0},{"$f":"IF(B442=1,0,IF(C442=1,ROUND(OFFSET(Input!$W$27,B442,0,1,1)*AVERAGE($AI$5,$AL$5:$AL440),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),OFFSET(Input!$G$27,B442,0,1,1)-AE442,0)","v":0},{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),MIN(OFFSET(Input!$G$27,B442,0,1,1),AP441),0)","v":0},0,0,0,4504186.6299406001,4476961.6299406001,4498753.4670534404,4498753.4670534404,1181418.4476471101,1181418.4476471101,1187169.0616798601,1187169.0616798601,{"$f":"IF(A442=\"\",\"\",AL442-ROUND(AL442*OFFSET(Input!$S$27,B442,0,1,1),2*FEE_rounding))","v":4498753.4670534404},{"$f":"IF(A442=\"\",\"\",ROUND(AP442*(1-OFFSET(Input!$T$27,MIN(B442,10),0,1,1)),2*FEE_rounding))","v":1187169.0616798601},11185922.5287333,0,0,0,5500000,10004186.629940599,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A442=1,PMF_1st=0),0,ROUND(IF(A442=1,AI442,AL441)*OFFSET(Input!$O$27,IF(A442=121,-1,0)+MIN(B442,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A442=1,PMF_1st=0),0,IF(SUM($K$5:$L442)-$AU441>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B441,B442),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C442-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[439,37,7,null,76,{"$f":"IF(A443=\"\",\"\",IF(A443=1,Age_Full_Month,IF(F442=11,0,F442+1)))","v":6},76,0,{"$f":"IF(A443=\"\",\"\",IF(AND(F443=11,G443=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H443-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C443-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B443,99),0,1,1)*K443,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E443,0,1,1)*L443,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*M443,FEE_rounding)","v":0},0,0,{"$f":"IF(C443>=1,ROUND(K443*OFFSET(Input!$U$27,B443,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B443=1,0,IF($C443>=1,ROUND(OFFSET(Input!$X$27,B443,0,1,1)*AL442,AV_rounding),0))","v":0},{"$f":"IF(B443=1,0,IF(C443=1,ROUND(OFFSET(Input!$W$27,B443,0,1,1)*AVERAGE($AI$5,$AL$5:$AL441),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),OFFSET(Input!$G$27,B443,0,1,1)-AE443,0)","v":0},{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),MIN(OFFSET(Input!$G$27,B443,0,1,1),AP442),0)","v":0},0,0,0,4498753.4670534404,4471528.4670534404,4493293.8579711895,4493293.8579711895,1187169.0616798601,1187169.0616798601,1192947.6671172001,1192947.6671172001,{"$f":"IF(A443=\"\",\"\",AL443-ROUND(AL443*OFFSET(Input!$S$27,B443,0,1,1),2*FEE_rounding))","v":4493293.8579711895},{"$f":"IF(A443=\"\",\"\",ROUND(AP443*(1-OFFSET(Input!$T$27,MIN(B443,10),0,1,1)),2*FEE_rounding))","v":1192947.6671172001},11186241.52508839,0,0,0,5500000,9998753.4670534395,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A443=1,PMF_1st=0),0,ROUND(IF(A443=1,AI443,AL442)*OFFSET(Input!$O$27,IF(A443=121,-1,0)+MIN(B443,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A443=1,PMF_1st=0),0,IF(SUM($K$5:$L443)-$AU442>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B442,B443),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C443-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[440,37,8,null,76,{"$f":"IF(A444=\"\",\"\",IF(A444=1,Age_Full_Month,IF(F443=11,0,F443+1)))","v":7},76,0,{"$f":"IF(A444=\"\",\"\",IF(AND(F444=11,G444=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H444-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C444-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B444,99),0,1,1)*K444,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E444,0,1,1)*L444,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*M444,FEE_rounding)","v":0},0,0,{"$f":"IF(C444>=1,ROUND(K444*OFFSET(Input!$U$27,B444,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B444=1,0,IF($C444>=1,ROUND(OFFSET(Input!$X$27,B444,0,1,1)*AL443,AV_rounding),0))","v":0},{"$f":"IF(B444=1,0,IF(C444=1,ROUND(OFFSET(Input!$W$27,B444,0,1,1)*AVERAGE($AI$5,$AL$5:$AL442),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),OFFSET(Input!$G$27,B444,0,1,1)-AE444,0)","v":0},{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),MIN(OFFSET(Input!$G$27,B444,0,1,1),AP443),0)","v":0},0,0,0,4493293.8579711895,4466068.8579711895,4487807.6739656702,4487807.6739656702,1192947.6671172001,1192947.6671172001,1198754.4002087,1198754.4002087,{"$f":"IF(A444=\"\",\"\",AL444-ROUND(AL444*OFFSET(Input!$S$27,B444,0,1,1),2*FEE_rounding))","v":4487807.6739656702},{"$f":"IF(A444=\"\",\"\",ROUND(AP444*(1-OFFSET(Input!$T$27,MIN(B444,10),0,1,1)),2*FEE_rounding))","v":1198754.4002087},11186562.074174371,0,0,0,5500000,9993293.8579711895,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A444=1,PMF_1st=0),0,ROUND(IF(A444=1,AI444,AL443)*OFFSET(Input!$O$27,IF(A444=121,-1,0)+MIN(B444,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A444=1,PMF_1st=0),0,IF(SUM($K$5:$L444)-$AU443>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B443,B444),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C444-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[441,37,9,null,76,{"$f":"IF(A445=\"\",\"\",IF(A445=1,Age_Full_Month,IF(F444=11,0,F444+1)))","v":8},76,0,{"$f":"IF(A445=\"\",\"\",IF(AND(F445=11,G445=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H445-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C445-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B445,99),0,1,1)*K445,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E445,0,1,1)*L445,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*M445,FEE_rounding)","v":0},0,0,{"$f":"IF(C445>=1,ROUND(K445*OFFSET(Input!$U$27,B445,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B445=1,0,IF($C445>=1,ROUND(OFFSET(Input!$X$27,B445,0,1,1)*AL444,AV_rounding),0))","v":0},{"$f":"IF(B445=1,0,IF(C445=1,ROUND(OFFSET(Input!$W$27,B445,0,1,1)*AVERAGE($AI$5,$AL$5:$AL443),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),OFFSET(Input!$G$27,B445,0,1,1)-AE445,0)","v":0},{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),MIN(OFFSET(Input!$G$27,B445,0,1,1),AP444),0)","v":0},0,0,0,4487807.6739656702,4460582.6739656702,4482294.7856820896,4482294.7856820896,1198754.4002087,1198754.4002087,1204589.3978671399,1204589.3978671399,{"$f":"IF(A445=\"\",\"\",AL445-ROUND(AL445*OFFSET(Input!$S$27,B445,0,1,1),2*FEE_rounding))","v":4482294.7856820896},{"$f":"IF(A445=\"\",\"\",ROUND(AP445*(1-OFFSET(Input!$T$27,MIN(B445,10),0,1,1)),2*FEE_rounding))","v":1204589.3978671399},11186884.183549229,0,0,0,5500000,9987807.6739656702,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A445=1,PMF_1st=0),0,ROUND(IF(A445=1,AI445,AL444)*OFFSET(Input!$O$27,IF(A445=121,-1,0)+MIN(B445,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A445=1,PMF_1st=0),0,IF(SUM($K$5:$L445)-$AU444>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B444,B445),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C445-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[442,37,10,null,76,{"$f":"IF(A446=\"\",\"\",IF(A446=1,Age_Full_Month,IF(F445=11,0,F445+1)))","v":9},76,0,{"$f":"IF(A446=\"\",\"\",IF(AND(F446=11,G446=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H446-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C446-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B446,99),0,1,1)*K446,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E446,0,1,1)*L446,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*M446,FEE_rounding)","v":0},0,0,{"$f":"IF(C446>=1,ROUND(K446*OFFSET(Input!$U$27,B446,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B446=1,0,IF($C446>=1,ROUND(OFFSET(Input!$X$27,B446,0,1,1)*AL445,AV_rounding),0))","v":0},{"$f":"IF(B446=1,0,IF(C446=1,ROUND(OFFSET(Input!$W$27,B446,0,1,1)*AVERAGE($AI$5,$AL$5:$AL444),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),OFFSET(Input!$G$27,B446,0,1,1)-AE446,0)","v":0},{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),MIN(OFFSET(Input!$G$27,B446,0,1,1),AP445),0)","v":0},0,0,0,4482294.7856820896,4455069.7856820896,4476755.06313603,4476755.06313603,1204589.3978671399,1204589.3978671399,1210452.7976717299,1210452.7976717299,{"$f":"IF(A446=\"\",\"\",AL446-ROUND(AL446*OFFSET(Input!$S$27,B446,0,1,1),2*FEE_rounding))","v":4476755.06313603},{"$f":"IF(A446=\"\",\"\",ROUND(AP446*(1-OFFSET(Input!$T$27,MIN(B446,10),0,1,1)),2*FEE_rounding))","v":1210452.7976717299},11187207.86080776,0,0,0,5500000,9982294.7856820896,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A446=1,PMF_1st=0),0,ROUND(IF(A446=1,AI446,AL445)*OFFSET(Input!$O$27,IF(A446=121,-1,0)+MIN(B446,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A446=1,PMF_1st=0),0,IF(SUM($K$5:$L446)-$AU445>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B445,B446),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C446-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[443,37,11,null,76,{"$f":"IF(A447=\"\",\"\",IF(A447=1,Age_Full_Month,IF(F446=11,0,F446+1)))","v":10},76,0,{"$f":"IF(A447=\"\",\"\",IF(AND(F447=11,G447=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H447-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C447-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B447,99),0,1,1)*K447,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E447,0,1,1)*L447,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*M447,FEE_rounding)","v":0},0,0,{"$f":"IF(C447>=1,ROUND(K447*OFFSET(Input!$U$27,B447,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B447=1,0,IF($C447>=1,ROUND(OFFSET(Input!$X$27,B447,0,1,1)*AL446,AV_rounding),0))","v":0},{"$f":"IF(B447=1,0,IF(C447=1,ROUND(OFFSET(Input!$W$27,B447,0,1,1)*AVERAGE($AI$5,$AL$5:$AL445),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),OFFSET(Input!$G$27,B447,0,1,1)-AE447,0)","v":0},{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),MIN(OFFSET(Input!$G$27,B447,0,1,1),AP446),0)","v":0},0,0,0,4476755.06313603,4449530.06313603,4471188.3757103598,4471188.3757103598,1210452.7976717299,1210452.7976717299,1216344.73787136,1216344.73787136,{"$f":"IF(A447=\"\",\"\",AL447-ROUND(AL447*OFFSET(Input!$S$27,B447,0,1,1),2*FEE_rounding))","v":4471188.3757103598},{"$f":"IF(A447=\"\",\"\",ROUND(AP447*(1-OFFSET(Input!$T$27,MIN(B447,10),0,1,1)),2*FEE_rounding))","v":1216344.73787136},11187533.113581721,0,0,0,5500000,9976755.06313603,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A447=1,PMF_1st=0),0,ROUND(IF(A447=1,AI447,AL446)*OFFSET(Input!$O$27,IF(A447=121,-1,0)+MIN(B447,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A447=1,PMF_1st=0),0,IF(SUM($K$5:$L447)-$AU446>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B446,B447),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C447-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[444,37,12,null,76,{"$f":"IF(A448=\"\",\"\",IF(A448=1,Age_Full_Month,IF(F447=11,0,F447+1)))","v":11},76,0,{"$f":"IF(A448=\"\",\"\",IF(AND(F448=11,G448=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H448-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C448-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B448,99),0,1,1)*K448,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E448,0,1,1)*L448,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*M448,FEE_rounding)","v":0},0,0,{"$f":"IF(C448>=1,ROUND(K448*OFFSET(Input!$U$27,B448,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B448=1,0,IF($C448>=1,ROUND(OFFSET(Input!$X$27,B448,0,1,1)*AL447,AV_rounding),0))","v":0},{"$f":"IF(B448=1,0,IF(C448=1,ROUND(OFFSET(Input!$W$27,B448,0,1,1)*AVERAGE($AI$5,$AL$5:$AL446),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),OFFSET(Input!$G$27,B448,0,1,1)-AE448,0)","v":0},{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),MIN(OFFSET(Input!$G$27,B448,0,1,1),AP447),0)","v":0},0,0,0,4471188.3757103598,4443963.3757103598,4465594.5921521597,4465594.5921521597,1216344.73787136,1216344.73787136,1222265.35738784,1222265.35738784,{"$f":"IF(A448=\"\",\"\",AL448-ROUND(AL448*OFFSET(Input!$S$27,B448,0,1,1),2*FEE_rounding))","v":4465594.5921521597},{"$f":"IF(A448=\"\",\"\",ROUND(AP448*(1-OFFSET(Input!$T$27,MIN(B448,10),0,1,1)),2*FEE_rounding))","v":1222265.35738784},11187859.94954,0,0,0,5500000,9971188.3757103607,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A448=1,PMF_1st=0),0,ROUND(IF(A448=1,AI448,AL447)*OFFSET(Input!$O$27,IF(A448=121,-1,0)+MIN(B448,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A448=1,PMF_1st=0),0,IF(SUM($K$5:$L448)-$AU447>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B447,B448),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C448-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[445,38,1,null,77,{"$f":"IF(A449=\"\",\"\",IF(A449=1,Age_Full_Month,IF(F448=11,0,F448+1)))","v":0},77,0,{"$f":"IF(A449=\"\",\"\",IF(AND(F449=11,G449=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H449-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C449-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B449,99),0,1,1)*K449,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E449,0,1,1)*L449,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*M449,FEE_rounding)","v":0},0,0,{"$f":"IF(C449>=1,ROUND(K449*OFFSET(Input!$U$27,B449,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B449=1,0,IF($C449>=1,ROUND(OFFSET(Input!$X$27,B449,0,1,1)*AL448,AV_rounding),0))","v":0},{"$f":"IF(B449=1,0,IF(C449=1,ROUND(OFFSET(Input!$W$27,B449,0,1,1)*AVERAGE($AI$5,$AL$5:$AL447),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),OFFSET(Input!$G$27,B449,0,1,1)-AE449,0)","v":0},{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),MIN(OFFSET(Input!$G$27,B449,0,1,1),AP448),0)","v":0},0,0,0,4465594.5921521597,4435784.5921521597,4457375.9979514303,4457375.9979514303,1222265.35738784,1222265.35738784,1228214.7958191901,1228214.7958191901,{"$f":"IF(A449=\"\",\"\",AL449-ROUND(AL449*OFFSET(Input!$S$27,B449,0,1,1),2*FEE_rounding))","v":4457375.9979514303},{"$f":"IF(A449=\"\",\"\",ROUND(AP449*(1-OFFSET(Input!$T$27,MIN(B449,10),0,1,1)),2*FEE_rounding))","v":1228214.7958191901},11185590.793770619,0,0,0,5500000,9965594.5921521597,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A449=1,PMF_1st=0),0,ROUND(IF(A449=1,AI449,AL448)*OFFSET(Input!$O$27,IF(A449=121,-1,0)+MIN(B449,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A449=1,PMF_1st=0),0,IF(SUM($K$5:$L449)-$AU448>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B448,B449),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C449-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[446,38,2,null,77,{"$f":"IF(A450=\"\",\"\",IF(A450=1,Age_Full_Month,IF(F449=11,0,F449+1)))","v":1},77,0,{"$f":"IF(A450=\"\",\"\",IF(AND(F450=11,G450=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H450-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C450-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B450,99),0,1,1)*K450,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E450,0,1,1)*L450,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*M450,FEE_rounding)","v":0},0,0,{"$f":"IF(C450>=1,ROUND(K450*OFFSET(Input!$U$27,B450,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B450=1,0,IF($C450>=1,ROUND(OFFSET(Input!$X$27,B450,0,1,1)*AL449,AV_rounding),0))","v":0},{"$f":"IF(B450=1,0,IF(C450=1,ROUND(OFFSET(Input!$W$27,B450,0,1,1)*AVERAGE($AI$5,$AL$5:$AL448),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),OFFSET(Input!$G$27,B450,0,1,1)-AE450,0)","v":0},{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),MIN(OFFSET(Input!$G$27,B450,0,1,1),AP449),0)","v":0},0,0,0,4457375.9979514303,4427565.9979514303,4449117.39932785,4449117.39932785,1228214.7958191901,1228214.7958191901,1234193.19344294,1234193.19344294,{"$f":"IF(A450=\"\",\"\",AL450-ROUND(AL450*OFFSET(Input!$S$27,B450,0,1,1),2*FEE_rounding))","v":4449117.39932785},{"$f":"IF(A450=\"\",\"\",ROUND(AP450*(1-OFFSET(Input!$T$27,MIN(B450,10),0,1,1)),2*FEE_rounding))","v":1234193.19344294},11183310.592770791,0,0,0,5500000,9957375.9979514293,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A450=1,PMF_1st=0),0,ROUND(IF(A450=1,AI450,AL449)*OFFSET(Input!$O$27,IF(A450=121,-1,0)+MIN(B450,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A450=1,PMF_1st=0),0,IF(SUM($K$5:$L450)-$AU449>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B449,B450),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C450-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[447,38,3,null,77,{"$f":"IF(A451=\"\",\"\",IF(A451=1,Age_Full_Month,IF(F450=11,0,F450+1)))","v":2},77,0,{"$f":"IF(A451=\"\",\"\",IF(AND(F451=11,G451=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H451-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C451-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B451,99),0,1,1)*K451,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E451,0,1,1)*L451,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*M451,FEE_rounding)","v":0},0,0,{"$f":"IF(C451>=1,ROUND(K451*OFFSET(Input!$U$27,B451,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B451=1,0,IF($C451>=1,ROUND(OFFSET(Input!$X$27,B451,0,1,1)*AL450,AV_rounding),0))","v":0},{"$f":"IF(B451=1,0,IF(C451=1,ROUND(OFFSET(Input!$W$27,B451,0,1,1)*AVERAGE($AI$5,$AL$5:$AL449),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),OFFSET(Input!$G$27,B451,0,1,1)-AE451,0)","v":0},{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),MIN(OFFSET(Input!$G$27,B451,0,1,1),AP450),0)","v":0},0,0,0,4449117.39932785,4419307.39932785,4440818.6015578704,4440818.6015578704,1234193.19344294,1234193.19344294,1240200.69121943,1240200.69121943,{"$f":"IF(A451=\"\",\"\",AL451-ROUND(AL451*OFFSET(Input!$S$27,B451,0,1,1),2*FEE_rounding))","v":4440818.6015578704},{"$f":"IF(A451=\"\",\"\",ROUND(AP451*(1-OFFSET(Input!$T$27,MIN(B451,10),0,1,1)),2*FEE_rounding))","v":1240200.69121943},11181019.2927773,0,0,0,5500000,9949117.39932785,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A451=1,PMF_1st=0),0,ROUND(IF(A451=1,AI451,AL450)*OFFSET(Input!$O$27,IF(A451=121,-1,0)+MIN(B451,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A451=1,PMF_1st=0),0,IF(SUM($K$5:$L451)-$AU450>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B450,B451),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C451-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[448,38,4,null,77,{"$f":"IF(A452=\"\",\"\",IF(A452=1,Age_Full_Month,IF(F451=11,0,F451+1)))","v":3},77,0,{"$f":"IF(A452=\"\",\"\",IF(AND(F452=11,G452=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H452-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C452-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B452,99),0,1,1)*K452,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E452,0,1,1)*L452,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*M452,FEE_rounding)","v":0},0,0,{"$f":"IF(C452>=1,ROUND(K452*OFFSET(Input!$U$27,B452,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B452=1,0,IF($C452>=1,ROUND(OFFSET(Input!$X$27,B452,0,1,1)*AL451,AV_rounding),0))","v":0},{"$f":"IF(B452=1,0,IF(C452=1,ROUND(OFFSET(Input!$W$27,B452,0,1,1)*AVERAGE($AI$5,$AL$5:$AL450),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),OFFSET(Input!$G$27,B452,0,1,1)-AE452,0)","v":0},{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),MIN(OFFSET(Input!$G$27,B452,0,1,1),AP451),0)","v":0},0,0,0,4440818.6015578704,4411008.6015578704,4432479.4089701204,4432479.4089701204,1240200.69121943,1240200.69121943,1246237.4307951101,1246237.4307951101,{"$f":"IF(A452=\"\",\"\",AL452-ROUND(AL452*OFFSET(Input!$S$27,B452,0,1,1),2*FEE_rounding))","v":4432479.4089701204},{"$f":"IF(A452=\"\",\"\",ROUND(AP452*(1-OFFSET(Input!$T$27,MIN(B452,10),0,1,1)),2*FEE_rounding))","v":1246237.4307951101},11178716.839765232,0,0,0,5500000,9940818.6015578695,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A452=1,PMF_1st=0),0,ROUND(IF(A452=1,AI452,AL451)*OFFSET(Input!$O$27,IF(A452=121,-1,0)+MIN(B452,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A452=1,PMF_1st=0),0,IF(SUM($K$5:$L452)-$AU451>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B451,B452),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C452-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[449,38,5,null,{"$f":"IF($A453=\"\",\"\",Age_Insured+B453-1)","v":77},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Month,IF(F452=11,0,F452+1)))","v":4},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Year,IF(F452=11,G452+1,G452)))","v":77},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),DAY(EOMONTH((SignYY+INT(A453/12)+1911)&\"/\"&(IF(MOD(SignMM+A453-1,12)=0,12,MOD(SignMM+A453-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H453-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B453-1>=BPP,\"\",IF(AS452>0,1,0))","v":1},{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,IF(($BJ453+$AL452+$AP452+$AW453)/($BJ453+$AL452+$AP452)>$BK453,VLOOKUP($B453,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K453=0,0,IF(MOD(C453-1,12/Prem_Freq)=0,VLOOKUP(B453,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C453=1,VLOOKUP(B453,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C453-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B453,99),0,1,1)*K453,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E453,0,1,1)*L453,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*M453,FEE_rounding)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,K453-N453))","v":0},{"$f":"IF(A454=\"\",\"\",IF(K453=\"*****\",\"*****\",L453-O453+M453-P453))","v":0},{"$f":"IF(C453>=1,ROUND(K453*OFFSET(Input!$U$27,B453,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B453=1,0,IF($C453>=1,ROUND(OFFSET(Input!$X$27,B453,0,1,1)*AL452,AV_rounding),0))","v":0},{"$f":"IF(B453=1,0,IF(C453=1,ROUND(OFFSET(Input!$W$27,B453,0,1,1)*AVERAGE($AI$5,$AL$5:$AL451),AV_rounding),0))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,BA453,AI453))","v":29810},{"$f":"IF(E453=\"\",\"\",IF(SUM(AI453,-V453)>BB453,BB453,SUM(AI453,-V453)))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,0,BA453-AI453))","v":0},0,0,{"$f":"IF(E453=\" \",\" \",IF(Z453<BI452+BC453+BE453+BD453*0+BF453,BI452+BC453+BE453+BD453*0+BF453-BI452-Z453,0))","v":0},0,0,{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),OFFSET(Input!$G$27,B453,0,1,1)-AE453,0)","v":0},{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),MIN(OFFSET(Input!$G$27,B453,0,1,1),AP452),0)","v":0},{"$f":"IF(A454=\"\",\"\",AF452+AD453+AE453)","v":0},0,0,{"$f":"IF(A453=\"\",\"\",AL452+Q453+R453*0+IF(A453=1,0,SUM(S453:U453)))","v":4432479.4089701204},{"$f":"IF(A453=\"\",\"\",AI453-V453-W453-Z453-AD453)","v":4402669.4089701204},{"$f":"ROUND((AJ453-AB453)*(1+IRR_2)^(1/12)+IF(A453=1,S453,0),AV_rounding)","v":4424099.6249407697},{"$f":"ROUND(AK453-AG453,AV_rounding)","v":4424099.6249407697},1246237.4307951101,1246237.4307951101,{"$f":"ROUND((AN453-AC453)*(1+IRR_2)^(1/12),AV_rounding)","v":1252303.55450593},{"$f":"ROUND(AO453-AH453,AV_rounding)","v":1252303.55450593},{"$f":"IF(A453=\"\",\"\",AL453-ROUND(AL453*OFFSET(Input!$S$27,B453,0,1,1),2*FEE_rounding))","v":4424099.6249407697},{"$f":"IF(A453=\"\",\"\",ROUND(AP453*(1-OFFSET(Input!$T$27,MIN(B453,10),0,1,1)),2*FEE_rounding))","v":1252303.55450593},11176403.179446699,0,{"$f":"IF(A454=\"\",\"\",AU452+AD453+AE453)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,Q453+R453))","v":0},5500000,9932479.4089701213,{"$f":"IF(A453=1,K453,MAX(AY452+K453-AD452-AE452,0))","v":3000000},{"$f":"IF(A453=\"\",\"\",AW453)","v":5500000},{"$f":"ROUND(ROUND(AZ453/100000*VLOOKUP(Age_Insured+B453-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I453>0,I453/H453,1),2*FEE_rounding)*IF(G454>14,1,0)*IF(AND(I453=0,H453>0),0,1)","v":29810},0,null,null,{"$f":"IF(AND(A453=1,PMF_1st=0),0,ROUND(IF(A453=1,AI453,AL452)*OFFSET(Input!$O$27,IF(A453=121,-1,0)+MIN(B453,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A453=1,PMF_1st=0),0,IF(SUM($K$5:$L453)-$AU452>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B452,B453),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A453+1","v":450},{"$f":"IF($A454=\"\",\"\",INT((A454-1)/12)+1)","v":38},{"$f":"IF($A454=\"\",\"\",MOD((A454-1),12)+1)","v":6},null,77,{"$f":"IF(A454=\"\",\"\",IF(A454=1,Age_Full_Month,IF(F453=11,0,F453+1)))","v":5},77,0,{"$f":"IF(A454=\"\",\"\",IF(AND(F454=11,G454=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H454-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C454-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B454,99),0,1,1)*K454,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E454,0,1,1)*L454,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*M454,FEE_rounding)","v":0},0,0,{"$f":"IF(C454>=1,ROUND(K454*OFFSET(Input!$U$27,B454,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B454=1,0,IF($C454>=1,ROUND(OFFSET(Input!$X$27,B454,0,1,1)*AL453,AV_rounding),0))","v":0},{"$f":"IF(B454=1,0,IF(C454=1,ROUND(OFFSET(Input!$W$27,B454,0,1,1)*AVERAGE($AI$5,$AL$5:$AL452),AV_rounding),0))","v":0},29810,0,0,{"$f":"Q454+R454","v":0},{"$f":"IF(E454=\" \",\" \",IF(AI454+AM454-V454>BI453+BC454+BD454+BF454+BE454,BI453+BC454+BD454+BF454+BE454,MAX(AI454+AM454-V454,0)))","v":0},0,{"$f":"BG454","v":0},0,{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),OFFSET(Input!$G$27,B454,0,1,1)-AE454,0)","v":0},{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),MIN(OFFSET(Input!$G$27,B454,0,1,1),AP453),0)","v":0},0,0,0,4424099.6249407697,4394289.6249407697,4415679.0518889297,4415679.0518889297,{"$f":"R454+AO453","v":1252303.55450593},{"$f":"AM454-X454-AA454-AE454","v":1252303.55450593},1258399.20538065,1258399.20538065,{"$f":"IF(A454=\"\",\"\",AL454-ROUND(AL454*OFFSET(Input!$S$27,B454,0,1,1),2*FEE_rounding))","v":4415679.0518889297},{"$f":"IF(A454=\"\",\"\",ROUND(AP454*(1-OFFSET(Input!$T$27,MIN(B454,10),0,1,1)),2*FEE_rounding))","v":1258399.20538065},{"$f":"AW454+AL454+AP454","v":11174078.25726958},0,0,0,{"$f":"AW453","v":5500000},{"$f":"AW454+AI454","v":9924099.6249407697},3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A454=1,PMF_1st=0),0,ROUND(IF(A454=1,AI454,AL453)*OFFSET(Input!$O$27,IF(A454=121,-1,0)+MIN(B454,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A454=1,PMF_1st=0),0,IF(SUM($K$5:$L454)-$AU453>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B453,B454),21),0,1,1)))","v":0},null,null,{"$f":"BI453+BC454+BD454+BE454+BF454-Z454-AA454","v":0},{"$f":"IF(MOD($C454-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E454<=30,1.9,IF($E454<=40,1.6,IF($E454<=50,1.4,IF($E454<=60,1.2,IF($E454<=70,1.1,IF($E454<=90,1.02,1))))))","v":1.02}]
[451,38,7,null,77,{"$f":"IF(A455=\"\",\"\",IF(A455=1,Age_Full_Month,IF(F454=11,0,F454+1)))","v":6},77,0,{"$f":"IF(A455=\"\",\"\",IF(AND(F455=11,G455=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H455-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C455-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B455,99),0,1,1)*K455,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E455,0,1,1)*L455,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*M455,FEE_rounding)","v":0},0,0,{"$f":"IF(C455>=1,ROUND(K455*OFFSET(Input!$U$27,B455,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B455=1,0,IF($C455>=1,ROUND(OFFSET(Input!$X$27,B455,0,1,1)*AL454,AV_rounding),0))","v":0},{"$f":"IF(B455=1,0,IF(C455=1,ROUND(OFFSET(Input!$W$27,B455,0,1,1)*AVERAGE($AI$5,$AL$5:$AL453),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),OFFSET(Input!$G$27,B455,0,1,1)-AE455,0)","v":0},{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),MIN(OFFSET(Input!$G$27,B455,0,1,1),AP454),0)","v":0},0,0,0,4415679.0518889297,4385869.0518889297,4407217.4912719699,4407217.4912719699,1258399.20538065,1258399.20538065,1264524.52714423,1264524.52714423,{"$f":"IF(A455=\"\",\"\",AL455-ROUND(AL455*OFFSET(Input!$S$27,B455,0,1,1),2*FEE_rounding))","v":4407217.4912719699},{"$f":"IF(A455=\"\",\"\",ROUND(AP455*(1-OFFSET(Input!$T$27,MIN(B455,10),0,1,1)),2*FEE_rounding))","v":1264524.52714423},11171742.0184162,0,0,0,5500000,9915679.0518889297,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A455=1,PMF_1st=0),0,ROUND(IF(A455=1,AI455,AL454)*OFFSET(Input!$O$27,IF(A455=121,-1,0)+MIN(B455,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A455=1,PMF_1st=0),0,IF(SUM($K$5:$L455)-$AU454>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B454,B455),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C455-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[452,38,8,null,77,{"$f":"IF(A456=\"\",\"\",IF(A456=1,Age_Full_Month,IF(F455=11,0,F455+1)))","v":7},77,0,{"$f":"IF(A456=\"\",\"\",IF(AND(F456=11,G456=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H456-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C456-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B456,99),0,1,1)*K456,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E456,0,1,1)*L456,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*M456,FEE_rounding)","v":0},0,0,{"$f":"IF(C456>=1,ROUND(K456*OFFSET(Input!$U$27,B456,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B456=1,0,IF($C456>=1,ROUND(OFFSET(Input!$X$27,B456,0,1,1)*AL455,AV_rounding),0))","v":0},{"$f":"IF(B456=1,0,IF(C456=1,ROUND(OFFSET(Input!$W$27,B456,0,1,1)*AVERAGE($AI$5,$AL$5:$AL454),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),OFFSET(Input!$G$27,B456,0,1,1)-AE456,0)","v":0},{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),MIN(OFFSET(Input!$G$27,B456,0,1,1),AP455),0)","v":0},0,0,0,4407217.4912719699,4377407.4912719699,4398714.7435808498,4398714.7435808498,1264524.52714423,1264524.52714423,1270679.66422122,1270679.66422122,{"$f":"IF(A456=\"\",\"\",AL456-ROUND(AL456*OFFSET(Input!$S$27,B456,0,1,1),2*FEE_rounding))","v":4398714.7435808498},{"$f":"IF(A456=\"\",\"\",ROUND(AP456*(1-OFFSET(Input!$T$27,MIN(B456,10),0,1,1)),2*FEE_rounding))","v":1270679.66422122},11169394.40780207,0,0,0,5500000,9907217.4912719689,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A456=1,PMF_1st=0),0,ROUND(IF(A456=1,AI456,AL455)*OFFSET(Input!$O$27,IF(A456=121,-1,0)+MIN(B456,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A456=1,PMF_1st=0),0,IF(SUM($K$5:$L456)-$AU455>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B455,B456),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C456-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[453,38,9,null,77,{"$f":"IF(A457=\"\",\"\",IF(A457=1,Age_Full_Month,IF(F456=11,0,F456+1)))","v":8},77,0,{"$f":"IF(A457=\"\",\"\",IF(AND(F457=11,G457=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H457-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C457-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B457,99),0,1,1)*K457,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E457,0,1,1)*L457,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*M457,FEE_rounding)","v":0},0,0,{"$f":"IF(C457>=1,ROUND(K457*OFFSET(Input!$U$27,B457,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B457=1,0,IF($C457>=1,ROUND(OFFSET(Input!$X$27,B457,0,1,1)*AL456,AV_rounding),0))","v":0},{"$f":"IF(B457=1,0,IF(C457=1,ROUND(OFFSET(Input!$W$27,B457,0,1,1)*AVERAGE($AI$5,$AL$5:$AL455),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),OFFSET(Input!$G$27,B457,0,1,1)-AE457,0)","v":0},{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),MIN(OFFSET(Input!$G$27,B457,0,1,1),AP456),0)","v":0},0,0,0,4398714.7435808498,4368904.7435808498,4390170.6083354,4390170.6083354,1270679.66422122,1270679.66422122,1276864.7617391699,1276864.7617391699,{"$f":"IF(A457=\"\",\"\",AL457-ROUND(AL457*OFFSET(Input!$S$27,B457,0,1,1),2*FEE_rounding))","v":4390170.6083354},{"$f":"IF(A457=\"\",\"\",ROUND(AP457*(1-OFFSET(Input!$T$27,MIN(B457,10),0,1,1)),2*FEE_rounding))","v":1276864.7617391699},11167035.37007457,0,0,0,5500000,9898714.7435808498,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A457=1,PMF_1st=0),0,ROUND(IF(A457=1,AI457,AL456)*OFFSET(Input!$O$27,IF(A457=121,-1,0)+MIN(B457,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A457=1,PMF_1st=0),0,IF(SUM($K$5:$L457)-$AU456>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B456,B457),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C457-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[454,38,10,null,77,{"$f":"IF(A458=\"\",\"\",IF(A458=1,Age_Full_Month,IF(F457=11,0,F457+1)))","v":9},77,0,{"$f":"IF(A458=\"\",\"\",IF(AND(F458=11,G458=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H458-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C458-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B458,99),0,1,1)*K458,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E458,0,1,1)*L458,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*M458,FEE_rounding)","v":0},0,0,{"$f":"IF(C458>=1,ROUND(K458*OFFSET(Input!$U$27,B458,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B458=1,0,IF($C458>=1,ROUND(OFFSET(Input!$X$27,B458,0,1,1)*AL457,AV_rounding),0))","v":0},{"$f":"IF(B458=1,0,IF(C458=1,ROUND(OFFSET(Input!$W$27,B458,0,1,1)*AVERAGE($AI$5,$AL$5:$AL456),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),OFFSET(Input!$G$27,B458,0,1,1)-AE458,0)","v":0},{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),MIN(OFFSET(Input!$G$27,B458,0,1,1),AP457),0)","v":0},0,0,0,4390170.6083354,4360360.6083354,4381584.8840795998,4381584.8840795998,1276864.7617391699,1276864.7617391699,1283079.96553204,1283079.96553204,{"$f":"IF(A458=\"\",\"\",AL458-ROUND(AL458*OFFSET(Input!$S$27,B458,0,1,1),2*FEE_rounding))","v":4381584.8840795998},{"$f":"IF(A458=\"\",\"\",ROUND(AP458*(1-OFFSET(Input!$T$27,MIN(B458,10),0,1,1)),2*FEE_rounding))","v":1283079.96553204},11164664.84961164,0,0,0,5500000,9890170.6083354,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A458=1,PMF_1st=0),0,ROUND(IF(A458=1,AI458,AL457)*OFFSET(Input!$O$27,IF(A458=121,-1,0)+MIN(B458,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A458=1,PMF_1st=0),0,IF(SUM($K$5:$L458)-$AU457>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B457,B458),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C458-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[455,38,11,null,77,{"$f":"IF(A459=\"\",\"\",IF(A459=1,Age_Full_Month,IF(F458=11,0,F458+1)))","v":10},77,0,{"$f":"IF(A459=\"\",\"\",IF(AND(F459=11,G459=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H459-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C459-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B459,99),0,1,1)*K459,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E459,0,1,1)*L459,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*M459,FEE_rounding)","v":0},0,0,{"$f":"IF(C459>=1,ROUND(K459*OFFSET(Input!$U$27,B459,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B459=1,0,IF($C459>=1,ROUND(OFFSET(Input!$X$27,B459,0,1,1)*AL458,AV_rounding),0))","v":0},{"$f":"IF(B459=1,0,IF(C459=1,ROUND(OFFSET(Input!$W$27,B459,0,1,1)*AVERAGE($AI$5,$AL$5:$AL457),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),OFFSET(Input!$G$27,B459,0,1,1)-AE459,0)","v":0},{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),MIN(OFFSET(Input!$G$27,B459,0,1,1),AP458),0)","v":0},0,0,0,4381584.8840795998,4351774.8840795998,4372957.3683768502,4372957.3683768502,1283079.96553204,1283079.96553204,1289325.42214365,1289325.42214365,{"$f":"IF(A459=\"\",\"\",AL459-ROUND(AL459*OFFSET(Input!$S$27,B459,0,1,1),2*FEE_rounding))","v":4372957.3683768502},{"$f":"IF(A459=\"\",\"\",ROUND(AP459*(1-OFFSET(Input!$T$27,MIN(B459,10),0,1,1)),2*FEE_rounding))","v":1289325.42214365},11162282.7905205,0,0,0,5500000,9881584.8840795998,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A459=1,PMF_1st=0),0,ROUND(IF(A459=1,AI459,AL458)*OFFSET(Input!$O$27,IF(A459=121,-1,0)+MIN(B459,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A459=1,PMF_1st=0),0,IF(SUM($K$5:$L459)-$AU458>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B458,B459),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C459-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[456,38,12,null,77,{"$f":"IF(A460=\"\",\"\",IF(A460=1,Age_Full_Month,IF(F459=11,0,F459+1)))","v":11},77,0,{"$f":"IF(A460=\"\",\"\",IF(AND(F460=11,G460=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H460-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C460-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B460,99),0,1,1)*K460,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E460,0,1,1)*L460,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*M460,FEE_rounding)","v":0},0,0,{"$f":"IF(C460>=1,ROUND(K460*OFFSET(Input!$U$27,B460,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B460=1,0,IF($C460>=1,ROUND(OFFSET(Input!$X$27,B460,0,1,1)*AL459,AV_rounding),0))","v":0},{"$f":"IF(B460=1,0,IF(C460=1,ROUND(OFFSET(Input!$W$27,B460,0,1,1)*AVERAGE($AI$5,$AL$5:$AL458),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),OFFSET(Input!$G$27,B460,0,1,1)-AE460,0)","v":0},{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),MIN(OFFSET(Input!$G$27,B460,0,1,1),AP459),0)","v":0},0,0,0,4372957.3683768502,4343147.3683768502,4364287.8578051599,4364287.8578051599,1289325.42214365,1289325.42214365,1295601.2788311201,1295601.2788311201,{"$f":"IF(A460=\"\",\"\",AL460-ROUND(AL460*OFFSET(Input!$S$27,B460,0,1,1),2*FEE_rounding))","v":4364287.8578051599},{"$f":"IF(A460=\"\",\"\",ROUND(AP460*(1-OFFSET(Input!$T$27,MIN(B460,10),0,1,1)),2*FEE_rounding))","v":1295601.2788311201},11159889.13663628,0,0,0,5500000,9872957.3683768511,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A460=1,PMF_1st=0),0,ROUND(IF(A460=1,AI460,AL459)*OFFSET(Input!$O$27,IF(A460=121,-1,0)+MIN(B460,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A460=1,PMF_1st=0),0,IF(SUM($K$5:$L460)-$AU459>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B459,B460),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C460-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[457,39,1,null,78,{"$f":"IF(A461=\"\",\"\",IF(A461=1,Age_Full_Month,IF(F460=11,0,F460+1)))","v":0},78,0,{"$f":"IF(A461=\"\",\"\",IF(AND(F461=11,G461=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H461-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C461-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B461,99),0,1,1)*K461,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E461,0,1,1)*L461,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*M461,FEE_rounding)","v":0},0,0,{"$f":"IF(C461>=1,ROUND(K461*OFFSET(Input!$U$27,B461,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B461=1,0,IF($C461>=1,ROUND(OFFSET(Input!$X$27,B461,0,1,1)*AL460,AV_rounding),0))","v":0},{"$f":"IF(B461=1,0,IF(C461=1,ROUND(OFFSET(Input!$W$27,B461,0,1,1)*AVERAGE($AI$5,$AL$5:$AL459),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),OFFSET(Input!$G$27,B461,0,1,1)-AE461,0)","v":0},{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),MIN(OFFSET(Input!$G$27,B461,0,1,1),AP460),0)","v":0},0,0,0,4364287.8578051599,4331727.8578051599,4352812.7621883303,4352812.7621883303,1295601.2788311201,1295601.2788311201,1301907.68356835,1301907.68356835,{"$f":"IF(A461=\"\",\"\",AL461-ROUND(AL461*OFFSET(Input!$S$27,B461,0,1,1),2*FEE_rounding))","v":4352812.7621883303},{"$f":"IF(A461=\"\",\"\",ROUND(AP461*(1-OFFSET(Input!$T$27,MIN(B461,10),0,1,1)),2*FEE_rounding))","v":1301907.68356835},11154720.445756681,0,0,0,5500000,9864287.8578051589,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A461=1,PMF_1st=0),0,ROUND(IF(A461=1,AI461,AL460)*OFFSET(Input!$O$27,IF(A461=121,-1,0)+MIN(B461,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A461=1,PMF_1st=0),0,IF(SUM($K$5:$L461)-$AU460>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B460,B461),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C461-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[458,39,2,null,78,{"$f":"IF(A462=\"\",\"\",IF(A462=1,Age_Full_Month,IF(F461=11,0,F461+1)))","v":1},78,0,{"$f":"IF(A462=\"\",\"\",IF(AND(F462=11,G462=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H462-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C462-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B462,99),0,1,1)*K462,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E462,0,1,1)*L462,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*M462,FEE_rounding)","v":0},0,0,{"$f":"IF(C462>=1,ROUND(K462*OFFSET(Input!$U$27,B462,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B462=1,0,IF($C462>=1,ROUND(OFFSET(Input!$X$27,B462,0,1,1)*AL461,AV_rounding),0))","v":0},{"$f":"IF(B462=1,0,IF(C462=1,ROUND(OFFSET(Input!$W$27,B462,0,1,1)*AVERAGE($AI$5,$AL$5:$AL460),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),OFFSET(Input!$G$27,B462,0,1,1)-AE462,0)","v":0},{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),MIN(OFFSET(Input!$G$27,B462,0,1,1),AP461),0)","v":0},0,0,0,4352812.7621883303,4320252.7621883303,4341281.8109633401,4341281.8109633401,1301907.68356835,1301907.68356835,1308244.78504953,1308244.78504953,{"$f":"IF(A462=\"\",\"\",AL462-ROUND(AL462*OFFSET(Input!$S$27,B462,0,1,1),2*FEE_rounding))","v":4341281.8109633401},{"$f":"IF(A462=\"\",\"\",ROUND(AP462*(1-OFFSET(Input!$T$27,MIN(B462,10),0,1,1)),2*FEE_rounding))","v":1308244.78504953},11149526.59601287,0,0,0,5500000,9852812.7621883303,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A462=1,PMF_1st=0),0,ROUND(IF(A462=1,AI462,AL461)*OFFSET(Input!$O$27,IF(A462=121,-1,0)+MIN(B462,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A462=1,PMF_1st=0),0,IF(SUM($K$5:$L462)-$AU461>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B461,B462),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C462-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[459,39,3,null,78,{"$f":"IF(A463=\"\",\"\",IF(A463=1,Age_Full_Month,IF(F462=11,0,F462+1)))","v":2},78,0,{"$f":"IF(A463=\"\",\"\",IF(AND(F463=11,G463=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H463-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C463-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B463,99),0,1,1)*K463,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E463,0,1,1)*L463,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*M463,FEE_rounding)","v":0},0,0,{"$f":"IF(C463>=1,ROUND(K463*OFFSET(Input!$U$27,B463,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B463=1,0,IF($C463>=1,ROUND(OFFSET(Input!$X$27,B463,0,1,1)*AL462,AV_rounding),0))","v":0},{"$f":"IF(B463=1,0,IF(C463=1,ROUND(OFFSET(Input!$W$27,B463,0,1,1)*AVERAGE($AI$5,$AL$5:$AL461),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),OFFSET(Input!$G$27,B463,0,1,1)-AE463,0)","v":0},{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),MIN(OFFSET(Input!$G$27,B463,0,1,1),AP462),0)","v":0},0,0,0,4341281.8109633401,4308721.8109633401,4329694.7322501997,4329694.7322501997,1308244.78504953,1308244.78504953,1314612.7326926,1314612.7326926,{"$f":"IF(A463=\"\",\"\",AL463-ROUND(AL463*OFFSET(Input!$S$27,B463,0,1,1),2*FEE_rounding))","v":4329694.7322501997},{"$f":"IF(A463=\"\",\"\",ROUND(AP463*(1-OFFSET(Input!$T$27,MIN(B463,10),0,1,1)),2*FEE_rounding))","v":1314612.7326926},11144307.464942798,0,0,0,5500000,9841281.8109633401,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A463=1,PMF_1st=0),0,ROUND(IF(A463=1,AI463,AL462)*OFFSET(Input!$O$27,IF(A463=121,-1,0)+MIN(B463,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A463=1,PMF_1st=0),0,IF(SUM($K$5:$L463)-$AU462>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B462,B463),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C463-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[460,39,4,null,78,{"$f":"IF(A464=\"\",\"\",IF(A464=1,Age_Full_Month,IF(F463=11,0,F463+1)))","v":3},78,0,{"$f":"IF(A464=\"\",\"\",IF(AND(F464=11,G464=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H464-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C464-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B464,99),0,1,1)*K464,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E464,0,1,1)*L464,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*M464,FEE_rounding)","v":0},0,0,{"$f":"IF(C464>=1,ROUND(K464*OFFSET(Input!$U$27,B464,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B464=1,0,IF($C464>=1,ROUND(OFFSET(Input!$X$27,B464,0,1,1)*AL463,AV_rounding),0))","v":0},{"$f":"IF(B464=1,0,IF(C464=1,ROUND(OFFSET(Input!$W$27,B464,0,1,1)*AVERAGE($AI$5,$AL$5:$AL462),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),OFFSET(Input!$G$27,B464,0,1,1)-AE464,0)","v":0},{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),MIN(OFFSET(Input!$G$27,B464,0,1,1),AP463),0)","v":0},0,0,0,4329694.7322501997,4297134.7322501997,4318051.2528455202,4318051.2528455202,1314612.7326926,1314612.7326926,1321011.67664283,1321011.67664283,{"$f":"IF(A464=\"\",\"\",AL464-ROUND(AL464*OFFSET(Input!$S$27,B464,0,1,1),2*FEE_rounding))","v":4318051.2528455202},{"$f":"IF(A464=\"\",\"\",ROUND(AP464*(1-OFFSET(Input!$T$27,MIN(B464,10),0,1,1)),2*FEE_rounding))","v":1321011.67664283},11139062.92948835,0,0,0,5500000,9829694.7322501987,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A464=1,PMF_1st=0),0,ROUND(IF(A464=1,AI464,AL463)*OFFSET(Input!$O$27,IF(A464=121,-1,0)+MIN(B464,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A464=1,PMF_1st=0),0,IF(SUM($K$5:$L464)-$AU463>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B463,B464),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C464-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[461,39,5,null,78,{"$f":"IF(A465=\"\",\"\",IF(A465=1,Age_Full_Month,IF(F464=11,0,F464+1)))","v":4},78,0,{"$f":"IF(A465=\"\",\"\",IF(AND(F465=11,G465=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H465-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C465-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B465,99),0,1,1)*K465,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E465,0,1,1)*L465,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*M465,FEE_rounding)","v":0},0,0,{"$f":"IF(C465>=1,ROUND(K465*OFFSET(Input!$U$27,B465,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B465=1,0,IF($C465>=1,ROUND(OFFSET(Input!$X$27,B465,0,1,1)*AL464,AV_rounding),0))","v":0},{"$f":"IF(B465=1,0,IF(C465=1,ROUND(OFFSET(Input!$W$27,B465,0,1,1)*AVERAGE($AI$5,$AL$5:$AL463),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),OFFSET(Input!$G$27,B465,0,1,1)-AE465,0)","v":0},{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),MIN(OFFSET(Input!$G$27,B465,0,1,1),AP464),0)","v":0},0,0,0,4318051.2528455202,4285491.2528455202,4306351.0982160801,4306351.0982160801,1321011.67664283,1321011.67664283,1327441.7677763,1327441.7677763,{"$f":"IF(A465=\"\",\"\",AL465-ROUND(AL465*OFFSET(Input!$S$27,B465,0,1,1),2*FEE_rounding))","v":4306351.0982160801},{"$f":"IF(A465=\"\",\"\",ROUND(AP465*(1-OFFSET(Input!$T$27,MIN(B465,10),0,1,1)),2*FEE_rounding))","v":1327441.7677763},11133792.865992378,0,0,0,5500000,9818051.2528455202,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A465=1,PMF_1st=0),0,ROUND(IF(A465=1,AI465,AL464)*OFFSET(Input!$O$27,IF(A465=121,-1,0)+MIN(B465,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A465=1,PMF_1st=0),0,IF(SUM($K$5:$L465)-$AU464>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B464,B465),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C465-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[462,39,6,null,78,{"$f":"IF(A466=\"\",\"\",IF(A466=1,Age_Full_Month,IF(F465=11,0,F465+1)))","v":5},78,0,{"$f":"IF(A466=\"\",\"\",IF(AND(F466=11,G466=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H466-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C466-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B466,99),0,1,1)*K466,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E466,0,1,1)*L466,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*M466,FEE_rounding)","v":0},0,0,{"$f":"IF(C466>=1,ROUND(K466*OFFSET(Input!$U$27,B466,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B466=1,0,IF($C466>=1,ROUND(OFFSET(Input!$X$27,B466,0,1,1)*AL465,AV_rounding),0))","v":0},{"$f":"IF(B466=1,0,IF(C466=1,ROUND(OFFSET(Input!$W$27,B466,0,1,1)*AVERAGE($AI$5,$AL$5:$AL464),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),OFFSET(Input!$G$27,B466,0,1,1)-AE466,0)","v":0},{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),MIN(OFFSET(Input!$G$27,B466,0,1,1),AP465),0)","v":0},0,0,0,4306351.0982160801,4273791.0982160801,4294593.9924923601,4294593.9924923601,1327441.7677763,1327441.7677763,1333903.1577035,1333903.1577035,{"$f":"IF(A466=\"\",\"\",AL466-ROUND(AL466*OFFSET(Input!$S$27,B466,0,1,1),2*FEE_rounding))","v":4294593.9924923601},{"$f":"IF(A466=\"\",\"\",ROUND(AP466*(1-OFFSET(Input!$T$27,MIN(B466,10),0,1,1)),2*FEE_rounding))","v":1333903.1577035},11128497.150195859,0,0,0,5500000,9806351.0982160792,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A466=1,PMF_1st=0),0,ROUND(IF(A466=1,AI466,AL465)*OFFSET(Input!$O$27,IF(A466=121,-1,0)+MIN(B466,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A466=1,PMF_1st=0),0,IF(SUM($K$5:$L466)-$AU465>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B465,B466),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C466-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[463,39,7,null,78,{"$f":"IF(A467=\"\",\"\",IF(A467=1,Age_Full_Month,IF(F466=11,0,F466+1)))","v":6},78,0,{"$f":"IF(A467=\"\",\"\",IF(AND(F467=11,G467=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H467-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C467-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B467,99),0,1,1)*K467,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E467,0,1,1)*L467,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*M467,FEE_rounding)","v":0},0,0,{"$f":"IF(C467>=1,ROUND(K467*OFFSET(Input!$U$27,B467,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B467=1,0,IF($C467>=1,ROUND(OFFSET(Input!$X$27,B467,0,1,1)*AL466,AV_rounding),0))","v":0},{"$f":"IF(B467=1,0,IF(C467=1,ROUND(OFFSET(Input!$W$27,B467,0,1,1)*AVERAGE($AI$5,$AL$5:$AL465),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),OFFSET(Input!$G$27,B467,0,1,1)-AE467,0)","v":0},{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),MIN(OFFSET(Input!$G$27,B467,0,1,1),AP466),0)","v":0},0,0,0,4294593.9924923601,4262033.9924923601,4282779.6584620299,4282779.6584620299,1333903.1577035,1333903.1577035,1340395.9987728901,1340395.9987728901,{"$f":"IF(A467=\"\",\"\",AL467-ROUND(AL467*OFFSET(Input!$S$27,B467,0,1,1),2*FEE_rounding))","v":4282779.6584620299},{"$f":"IF(A467=\"\",\"\",ROUND(AP467*(1-OFFSET(Input!$T$27,MIN(B467,10),0,1,1)),2*FEE_rounding))","v":1340395.9987728901},11123175.657234918,0,0,0,5500000,9794593.9924923591,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A467=1,PMF_1st=0),0,ROUND(IF(A467=1,AI467,AL466)*OFFSET(Input!$O$27,IF(A467=121,-1,0)+MIN(B467,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A467=1,PMF_1st=0),0,IF(SUM($K$5:$L467)-$AU466>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B466,B467),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C467-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[464,39,8,null,78,{"$f":"IF(A468=\"\",\"\",IF(A468=1,Age_Full_Month,IF(F467=11,0,F467+1)))","v":7},78,0,{"$f":"IF(A468=\"\",\"\",IF(AND(F468=11,G468=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H468-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C468-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B468,99),0,1,1)*K468,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E468,0,1,1)*L468,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*M468,FEE_rounding)","v":0},0,0,{"$f":"IF(C468>=1,ROUND(K468*OFFSET(Input!$U$27,B468,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B468=1,0,IF($C468>=1,ROUND(OFFSET(Input!$X$27,B468,0,1,1)*AL467,AV_rounding),0))","v":0},{"$f":"IF(B468=1,0,IF(C468=1,ROUND(OFFSET(Input!$W$27,B468,0,1,1)*AVERAGE($AI$5,$AL$5:$AL466),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),OFFSET(Input!$G$27,B468,0,1,1)-AE468,0)","v":0},{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),MIN(OFFSET(Input!$G$27,B468,0,1,1),AP467),0)","v":0},0,0,0,4282779.6584620299,4250219.6584620299,4270907.8175634099,4270907.8175634099,1340395.9987728901,1340395.9987728901,1346920.4440744999,1346920.4440744999,{"$f":"IF(A468=\"\",\"\",AL468-ROUND(AL468*OFFSET(Input!$S$27,B468,0,1,1),2*FEE_rounding))","v":4270907.8175634099},{"$f":"IF(A468=\"\",\"\",ROUND(AP468*(1-OFFSET(Input!$T$27,MIN(B468,10),0,1,1)),2*FEE_rounding))","v":1346920.4440744999},11117828.261637911,0,0,0,5500000,9782779.658462029,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A468=1,PMF_1st=0),0,ROUND(IF(A468=1,AI468,AL467)*OFFSET(Input!$O$27,IF(A468=121,-1,0)+MIN(B468,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A468=1,PMF_1st=0),0,IF(SUM($K$5:$L468)-$AU467>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B467,B468),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C468-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[465,39,9,null,78,{"$f":"IF(A469=\"\",\"\",IF(A469=1,Age_Full_Month,IF(F468=11,0,F468+1)))","v":8},78,0,{"$f":"IF(A469=\"\",\"\",IF(AND(F469=11,G469=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H469-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C469-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B469,99),0,1,1)*K469,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E469,0,1,1)*L469,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*M469,FEE_rounding)","v":0},0,0,{"$f":"IF(C469>=1,ROUND(K469*OFFSET(Input!$U$27,B469,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B469=1,0,IF($C469>=1,ROUND(OFFSET(Input!$X$27,B469,0,1,1)*AL468,AV_rounding),0))","v":0},{"$f":"IF(B469=1,0,IF(C469=1,ROUND(OFFSET(Input!$W$27,B469,0,1,1)*AVERAGE($AI$5,$AL$5:$AL467),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),OFFSET(Input!$G$27,B469,0,1,1)-AE469,0)","v":0},{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),MIN(OFFSET(Input!$G$27,B469,0,1,1),AP468),0)","v":0},0,0,0,4270907.8175634099,4238347.8175634099,4258978.1898789098,4258978.1898789098,1346920.4440744999,1346920.4440744999,1353476.6474435299,1353476.6474435299,{"$f":"IF(A469=\"\",\"\",AL469-ROUND(AL469*OFFSET(Input!$S$27,B469,0,1,1),2*FEE_rounding))","v":4258978.1898789098},{"$f":"IF(A469=\"\",\"\",ROUND(AP469*(1-OFFSET(Input!$T$27,MIN(B469,10),0,1,1)),2*FEE_rounding))","v":1353476.6474435299},11112454.83732244,0,0,0,5500000,9770907.8175634108,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A469=1,PMF_1st=0),0,ROUND(IF(A469=1,AI469,AL468)*OFFSET(Input!$O$27,IF(A469=121,-1,0)+MIN(B469,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A469=1,PMF_1st=0),0,IF(SUM($K$5:$L469)-$AU468>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B468,B469),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C469-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[466,39,10,null,78,{"$f":"IF(A470=\"\",\"\",IF(A470=1,Age_Full_Month,IF(F469=11,0,F469+1)))","v":9},78,0,{"$f":"IF(A470=\"\",\"\",IF(AND(F470=11,G470=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H470-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C470-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B470,99),0,1,1)*K470,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E470,0,1,1)*L470,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*M470,FEE_rounding)","v":0},0,0,{"$f":"IF(C470>=1,ROUND(K470*OFFSET(Input!$U$27,B470,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B470=1,0,IF($C470>=1,ROUND(OFFSET(Input!$X$27,B470,0,1,1)*AL469,AV_rounding),0))","v":0},{"$f":"IF(B470=1,0,IF(C470=1,ROUND(OFFSET(Input!$W$27,B470,0,1,1)*AVERAGE($AI$5,$AL$5:$AL468),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),OFFSET(Input!$G$27,B470,0,1,1)-AE470,0)","v":0},{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),MIN(OFFSET(Input!$G$27,B470,0,1,1),AP469),0)","v":0},0,0,0,4258978.1898789098,4226418.1898789098,4246990.4941284303,4246990.4941284303,1353476.6474435299,1353476.6474435299,1360064.76346397,1360064.76346397,{"$f":"IF(A470=\"\",\"\",AL470-ROUND(AL470*OFFSET(Input!$S$27,B470,0,1,1),2*FEE_rounding))","v":4246990.4941284303},{"$f":"IF(A470=\"\",\"\",ROUND(AP470*(1-OFFSET(Input!$T$27,MIN(B470,10),0,1,1)),2*FEE_rounding))","v":1360064.76346397},11107055.257592401,0,0,0,5500000,9758978.1898789108,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A470=1,PMF_1st=0),0,ROUND(IF(A470=1,AI470,AL469)*OFFSET(Input!$O$27,IF(A470=121,-1,0)+MIN(B470,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A470=1,PMF_1st=0),0,IF(SUM($K$5:$L470)-$AU469>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B469,B470),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C470-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[467,39,11,null,78,{"$f":"IF(A471=\"\",\"\",IF(A471=1,Age_Full_Month,IF(F470=11,0,F470+1)))","v":10},78,0,{"$f":"IF(A471=\"\",\"\",IF(AND(F471=11,G471=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H471-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C471-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B471,99),0,1,1)*K471,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E471,0,1,1)*L471,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*M471,FEE_rounding)","v":0},0,0,{"$f":"IF(C471>=1,ROUND(K471*OFFSET(Input!$U$27,B471,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B471=1,0,IF($C471>=1,ROUND(OFFSET(Input!$X$27,B471,0,1,1)*AL470,AV_rounding),0))","v":0},{"$f":"IF(B471=1,0,IF(C471=1,ROUND(OFFSET(Input!$W$27,B471,0,1,1)*AVERAGE($AI$5,$AL$5:$AL469),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),OFFSET(Input!$G$27,B471,0,1,1)-AE471,0)","v":0},{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),MIN(OFFSET(Input!$G$27,B471,0,1,1),AP470),0)","v":0},0,0,0,4246990.4941284303,4214430.4941284303,4234944.4476627205,4234944.4476627205,1360064.76346397,1360064.76346397,1366684.9474722701,1366684.9474722701,{"$f":"IF(A471=\"\",\"\",AL471-ROUND(AL471*OFFSET(Input!$S$27,B471,0,1,1),2*FEE_rounding))","v":4234944.4476627205},{"$f":"IF(A471=\"\",\"\",ROUND(AP471*(1-OFFSET(Input!$T$27,MIN(B471,10),0,1,1)),2*FEE_rounding))","v":1366684.9474722701},11101629.395134991,0,0,0,5500000,9746990.4941284303,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A471=1,PMF_1st=0),0,ROUND(IF(A471=1,AI471,AL470)*OFFSET(Input!$O$27,IF(A471=121,-1,0)+MIN(B471,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A471=1,PMF_1st=0),0,IF(SUM($K$5:$L471)-$AU470>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B470,B471),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C471-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[468,39,12,null,78,{"$f":"IF(A472=\"\",\"\",IF(A472=1,Age_Full_Month,IF(F471=11,0,F471+1)))","v":11},78,0,{"$f":"IF(A472=\"\",\"\",IF(AND(F472=11,G472=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H472-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C472-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B472,99),0,1,1)*K472,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E472,0,1,1)*L472,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*M472,FEE_rounding)","v":0},0,0,{"$f":"IF(C472>=1,ROUND(K472*OFFSET(Input!$U$27,B472,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B472=1,0,IF($C472>=1,ROUND(OFFSET(Input!$X$27,B472,0,1,1)*AL471,AV_rounding),0))","v":0},{"$f":"IF(B472=1,0,IF(C472=1,ROUND(OFFSET(Input!$W$27,B472,0,1,1)*AVERAGE($AI$5,$AL$5:$AL470),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),OFFSET(Input!$G$27,B472,0,1,1)-AE472,0)","v":0},{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),MIN(OFFSET(Input!$G$27,B472,0,1,1),AP471),0)","v":0},0,0,0,4234944.4476627205,4202384.4476627205,4222839.7664567297,4222839.7664567297,1366684.9474722701,1366684.9474722701,1373337.35556098,1373337.35556098,{"$f":"IF(A472=\"\",\"\",AL472-ROUND(AL472*OFFSET(Input!$S$27,B472,0,1,1),2*FEE_rounding))","v":4222839.7664567297},{"$f":"IF(A472=\"\",\"\",ROUND(AP472*(1-OFFSET(Input!$T$27,MIN(B472,10),0,1,1)),2*FEE_rounding))","v":1373337.35556098},11096177.122017711,0,0,0,5500000,9734944.4476627205,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A472=1,PMF_1st=0),0,ROUND(IF(A472=1,AI472,AL471)*OFFSET(Input!$O$27,IF(A472=121,-1,0)+MIN(B472,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A472=1,PMF_1st=0),0,IF(SUM($K$5:$L472)-$AU471>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B471,B472),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C472-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[469,40,1,null,79,{"$f":"IF(A473=\"\",\"\",IF(A473=1,Age_Full_Month,IF(F472=11,0,F472+1)))","v":0},79,0,{"$f":"IF(A473=\"\",\"\",IF(AND(F473=11,G473=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H473-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C473-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B473,99),0,1,1)*K473,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E473,0,1,1)*L473,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*M473,FEE_rounding)","v":0},0,0,{"$f":"IF(C473>=1,ROUND(K473*OFFSET(Input!$U$27,B473,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B473=1,0,IF($C473>=1,ROUND(OFFSET(Input!$X$27,B473,0,1,1)*AL472,AV_rounding),0))","v":0},{"$f":"IF(B473=1,0,IF(C473=1,ROUND(OFFSET(Input!$W$27,B473,0,1,1)*AVERAGE($AI$5,$AL$5:$AL471),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),OFFSET(Input!$G$27,B473,0,1,1)-AE473,0)","v":0},{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),MIN(OFFSET(Input!$G$27,B473,0,1,1),AP472),0)","v":0},0,0,0,4222839.7664567297,4187254.7664567297,4207636.4407624304,4207636.4407624304,1373337.35556098,1373337.35556098,1380022.1445824499,1380022.1445824499,{"$f":"IF(A473=\"\",\"\",AL473-ROUND(AL473*OFFSET(Input!$S$27,B473,0,1,1),2*FEE_rounding))","v":4207636.4407624304},{"$f":"IF(A473=\"\",\"\",ROUND(AP473*(1-OFFSET(Input!$T$27,MIN(B473,10),0,1,1)),2*FEE_rounding))","v":1380022.1445824499},11087658.585344881,0,0,0,5500000,9722839.7664567307,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A473=1,PMF_1st=0),0,ROUND(IF(A473=1,AI473,AL472)*OFFSET(Input!$O$27,IF(A473=121,-1,0)+MIN(B473,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A473=1,PMF_1st=0),0,IF(SUM($K$5:$L473)-$AU472>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B472,B473),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C473-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[470,40,2,null,79,{"$f":"IF(A474=\"\",\"\",IF(A474=1,Age_Full_Month,IF(F473=11,0,F473+1)))","v":1},79,0,{"$f":"IF(A474=\"\",\"\",IF(AND(F474=11,G474=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H474-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C474-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B474,99),0,1,1)*K474,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E474,0,1,1)*L474,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*M474,FEE_rounding)","v":0},0,0,{"$f":"IF(C474>=1,ROUND(K474*OFFSET(Input!$U$27,B474,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B474=1,0,IF($C474>=1,ROUND(OFFSET(Input!$X$27,B474,0,1,1)*AL473,AV_rounding),0))","v":0},{"$f":"IF(B474=1,0,IF(C474=1,ROUND(OFFSET(Input!$W$27,B474,0,1,1)*AVERAGE($AI$5,$AL$5:$AL472),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),OFFSET(Input!$G$27,B474,0,1,1)-AE474,0)","v":0},{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),MIN(OFFSET(Input!$G$27,B474,0,1,1),AP473),0)","v":0},0,0,0,4207636.4407624304,4172051.4407624304,4192359.1121115498,4192359.1121115498,1380022.1445824499,1380022.1445824499,1386739.4721524999,1386739.4721524999,{"$f":"IF(A474=\"\",\"\",AL474-ROUND(AL474*OFFSET(Input!$S$27,B474,0,1,1),2*FEE_rounding))","v":4192359.1121115498},{"$f":"IF(A474=\"\",\"\",ROUND(AP474*(1-OFFSET(Input!$T$27,MIN(B474,10),0,1,1)),2*FEE_rounding))","v":1386739.4721524999},11079098.584264049,0,0,0,5500000,9707636.4407624304,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A474=1,PMF_1st=0),0,ROUND(IF(A474=1,AI474,AL473)*OFFSET(Input!$O$27,IF(A474=121,-1,0)+MIN(B474,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A474=1,PMF_1st=0),0,IF(SUM($K$5:$L474)-$AU473>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B473,B474),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C474-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[471,40,3,null,79,{"$f":"IF(A475=\"\",\"\",IF(A475=1,Age_Full_Month,IF(F474=11,0,F474+1)))","v":2},79,0,{"$f":"IF(A475=\"\",\"\",IF(AND(F475=11,G475=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H475-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C475-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B475,99),0,1,1)*K475,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E475,0,1,1)*L475,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*M475,FEE_rounding)","v":0},0,0,{"$f":"IF(C475>=1,ROUND(K475*OFFSET(Input!$U$27,B475,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B475=1,0,IF($C475>=1,ROUND(OFFSET(Input!$X$27,B475,0,1,1)*AL474,AV_rounding),0))","v":0},{"$f":"IF(B475=1,0,IF(C475=1,ROUND(OFFSET(Input!$W$27,B475,0,1,1)*AVERAGE($AI$5,$AL$5:$AL473),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),OFFSET(Input!$G$27,B475,0,1,1)-AE475,0)","v":0},{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),MIN(OFFSET(Input!$G$27,B475,0,1,1),AP474),0)","v":0},0,0,0,4192359.1121115498,4156774.1121115498,4177007.42029096,4177007.42029096,1386739.4721524999,1386739.4721524999,1393489.4966541601,1393489.4966541601,{"$f":"IF(A475=\"\",\"\",AL475-ROUND(AL475*OFFSET(Input!$S$27,B475,0,1,1),2*FEE_rounding))","v":4177007.42029096},{"$f":"IF(A475=\"\",\"\",ROUND(AP475*(1-OFFSET(Input!$T$27,MIN(B475,10),0,1,1)),2*FEE_rounding))","v":1393489.4966541601},11070496.91694512,0,0,0,5500000,9692359.1121115498,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A475=1,PMF_1st=0),0,ROUND(IF(A475=1,AI475,AL474)*OFFSET(Input!$O$27,IF(A475=121,-1,0)+MIN(B475,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A475=1,PMF_1st=0),0,IF(SUM($K$5:$L475)-$AU474>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B474,B475),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C475-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[472,40,4,null,79,{"$f":"IF(A476=\"\",\"\",IF(A476=1,Age_Full_Month,IF(F475=11,0,F475+1)))","v":3},79,0,{"$f":"IF(A476=\"\",\"\",IF(AND(F476=11,G476=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H476-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C476-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B476,99),0,1,1)*K476,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E476,0,1,1)*L476,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*M476,FEE_rounding)","v":0},0,0,{"$f":"IF(C476>=1,ROUND(K476*OFFSET(Input!$U$27,B476,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B476=1,0,IF($C476>=1,ROUND(OFFSET(Input!$X$27,B476,0,1,1)*AL475,AV_rounding),0))","v":0},{"$f":"IF(B476=1,0,IF(C476=1,ROUND(OFFSET(Input!$W$27,B476,0,1,1)*AVERAGE($AI$5,$AL$5:$AL474),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),OFFSET(Input!$G$27,B476,0,1,1)-AE476,0)","v":0},{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),MIN(OFFSET(Input!$G$27,B476,0,1,1),AP475),0)","v":0},0,0,0,4177007.42029096,4141422.42029096,4161581.0033341702,4161581.0033341702,1393489.4966541601,1393489.4966541601,1400272.3772414001,1400272.3772414001,{"$f":"IF(A476=\"\",\"\",AL476-ROUND(AL476*OFFSET(Input!$S$27,B476,0,1,1),2*FEE_rounding))","v":4161581.0033341702},{"$f":"IF(A476=\"\",\"\",ROUND(AP476*(1-OFFSET(Input!$T$27,MIN(B476,10),0,1,1)),2*FEE_rounding))","v":1400272.3772414001},11061853.380575571,0,0,0,5500000,9677007.42029096,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A476=1,PMF_1st=0),0,ROUND(IF(A476=1,AI476,AL475)*OFFSET(Input!$O$27,IF(A476=121,-1,0)+MIN(B476,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A476=1,PMF_1st=0),0,IF(SUM($K$5:$L476)-$AU475>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B475,B476),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C476-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[473,40,5,null,79,{"$f":"IF(A477=\"\",\"\",IF(A477=1,Age_Full_Month,IF(F476=11,0,F476+1)))","v":4},79,0,{"$f":"IF(A477=\"\",\"\",IF(AND(F477=11,G477=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H477-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C477-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B477,99),0,1,1)*K477,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E477,0,1,1)*L477,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*M477,FEE_rounding)","v":0},0,0,{"$f":"IF(C477>=1,ROUND(K477*OFFSET(Input!$U$27,B477,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B477=1,0,IF($C477>=1,ROUND(OFFSET(Input!$X$27,B477,0,1,1)*AL476,AV_rounding),0))","v":0},{"$f":"IF(B477=1,0,IF(C477=1,ROUND(OFFSET(Input!$W$27,B477,0,1,1)*AVERAGE($AI$5,$AL$5:$AL475),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),OFFSET(Input!$G$27,B477,0,1,1)-AE477,0)","v":0},{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),MIN(OFFSET(Input!$G$27,B477,0,1,1),AP476),0)","v":0},0,0,0,4161581.0033341702,4125996.0033341702,4146079.4975128002,4146079.4975128002,1400272.3772414001,1400272.3772414001,1407088.27384288,1407088.27384288,{"$f":"IF(A477=\"\",\"\",AL477-ROUND(AL477*OFFSET(Input!$S$27,B477,0,1,1),2*FEE_rounding))","v":4146079.4975128002},{"$f":"IF(A477=\"\",\"\",ROUND(AP477*(1-OFFSET(Input!$T$27,MIN(B477,10),0,1,1)),2*FEE_rounding))","v":1407088.27384288},11053167.771355681,0,0,0,5500000,9661581.0033341702,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A477=1,PMF_1st=0),0,ROUND(IF(A477=1,AI477,AL476)*OFFSET(Input!$O$27,IF(A477=121,-1,0)+MIN(B477,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A477=1,PMF_1st=0),0,IF(SUM($K$5:$L477)-$AU476>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B476,B477),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C477-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[474,40,6,null,79,{"$f":"IF(A478=\"\",\"\",IF(A478=1,Age_Full_Month,IF(F477=11,0,F477+1)))","v":5},79,0,{"$f":"IF(A478=\"\",\"\",IF(AND(F478=11,G478=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H478-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C478-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B478,99),0,1,1)*K478,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E478,0,1,1)*L478,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*M478,FEE_rounding)","v":0},0,0,{"$f":"IF(C478>=1,ROUND(K478*OFFSET(Input!$U$27,B478,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B478=1,0,IF($C478>=1,ROUND(OFFSET(Input!$X$27,B478,0,1,1)*AL477,AV_rounding),0))","v":0},{"$f":"IF(B478=1,0,IF(C478=1,ROUND(OFFSET(Input!$W$27,B478,0,1,1)*AVERAGE($AI$5,$AL$5:$AL476),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),OFFSET(Input!$G$27,B478,0,1,1)-AE478,0)","v":0},{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),MIN(OFFSET(Input!$G$27,B478,0,1,1),AP477),0)","v":0},0,0,0,4146079.4975128002,4110494.4975128002,4130502.53732801,4130502.53732801,1407088.27384288,1407088.27384288,1413937.3471657101,1413937.3471657101,{"$f":"IF(A478=\"\",\"\",AL478-ROUND(AL478*OFFSET(Input!$S$27,B478,0,1,1),2*FEE_rounding))","v":4130502.53732801},{"$f":"IF(A478=\"\",\"\",ROUND(AP478*(1-OFFSET(Input!$T$27,MIN(B478,10),0,1,1)),2*FEE_rounding))","v":1413937.3471657101},11044439.88449372,0,0,0,5500000,9646079.4975128006,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A478=1,PMF_1st=0),0,ROUND(IF(A478=1,AI478,AL477)*OFFSET(Input!$O$27,IF(A478=121,-1,0)+MIN(B478,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A478=1,PMF_1st=0),0,IF(SUM($K$5:$L478)-$AU477>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B477,B478),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C478-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[475,40,7,null,79,{"$f":"IF(A479=\"\",\"\",IF(A479=1,Age_Full_Month,IF(F478=11,0,F478+1)))","v":6},79,0,{"$f":"IF(A479=\"\",\"\",IF(AND(F479=11,G479=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H479-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C479-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B479,99),0,1,1)*K479,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E479,0,1,1)*L479,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*M479,FEE_rounding)","v":0},0,0,{"$f":"IF(C479>=1,ROUND(K479*OFFSET(Input!$U$27,B479,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B479=1,0,IF($C479>=1,ROUND(OFFSET(Input!$X$27,B479,0,1,1)*AL478,AV_rounding),0))","v":0},{"$f":"IF(B479=1,0,IF(C479=1,ROUND(OFFSET(Input!$W$27,B479,0,1,1)*AVERAGE($AI$5,$AL$5:$AL477),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),OFFSET(Input!$G$27,B479,0,1,1)-AE479,0)","v":0},{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),MIN(OFFSET(Input!$G$27,B479,0,1,1),AP478),0)","v":0},0,0,0,4130502.53732801,4094917.53732801,4114849.7555018598,4114849.7555018598,1413937.3471657101,1413937.3471657101,1420819.75869927,1420819.75869927,{"$f":"IF(A479=\"\",\"\",AL479-ROUND(AL479*OFFSET(Input!$S$27,B479,0,1,1),2*FEE_rounding))","v":4114849.7555018598},{"$f":"IF(A479=\"\",\"\",ROUND(AP479*(1-OFFSET(Input!$T$27,MIN(B479,10),0,1,1)),2*FEE_rounding))","v":1420819.75869927},11035669.514201129,0,0,0,5500000,9630502.5373280104,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A479=1,PMF_1st=0),0,ROUND(IF(A479=1,AI479,AL478)*OFFSET(Input!$O$27,IF(A479=121,-1,0)+MIN(B479,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A479=1,PMF_1st=0),0,IF(SUM($K$5:$L479)-$AU478>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B478,B479),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C479-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[476,40,8,null,79,{"$f":"IF(A480=\"\",\"\",IF(A480=1,Age_Full_Month,IF(F479=11,0,F479+1)))","v":7},79,0,{"$f":"IF(A480=\"\",\"\",IF(AND(F480=11,G480=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H480-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C480-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B480,99),0,1,1)*K480,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E480,0,1,1)*L480,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*M480,FEE_rounding)","v":0},0,0,{"$f":"IF(C480>=1,ROUND(K480*OFFSET(Input!$U$27,B480,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B480=1,0,IF($C480>=1,ROUND(OFFSET(Input!$X$27,B480,0,1,1)*AL479,AV_rounding),0))","v":0},{"$f":"IF(B480=1,0,IF(C480=1,ROUND(OFFSET(Input!$W$27,B480,0,1,1)*AVERAGE($AI$5,$AL$5:$AL478),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),OFFSET(Input!$G$27,B480,0,1,1)-AE480,0)","v":0},{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),MIN(OFFSET(Input!$G$27,B480,0,1,1),AP479),0)","v":0},0,0,0,4114849.7555018598,4079264.7555018598,4099120.7829686902,4099120.7829686902,1420819.75869927,1420819.75869927,1427735.67071898,1427735.67071898,{"$f":"IF(A480=\"\",\"\",AL480-ROUND(AL480*OFFSET(Input!$S$27,B480,0,1,1),2*FEE_rounding))","v":4099120.7829686902},{"$f":"IF(A480=\"\",\"\",ROUND(AP480*(1-OFFSET(Input!$T$27,MIN(B480,10),0,1,1)),2*FEE_rounding))","v":1427735.67071898},11026856.453687672,0,0,0,5500000,9614849.7555018589,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A480=1,PMF_1st=0),0,ROUND(IF(A480=1,AI480,AL479)*OFFSET(Input!$O$27,IF(A480=121,-1,0)+MIN(B480,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A480=1,PMF_1st=0),0,IF(SUM($K$5:$L480)-$AU479>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B479,B480),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C480-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[477,40,9,null,79,{"$f":"IF(A481=\"\",\"\",IF(A481=1,Age_Full_Month,IF(F480=11,0,F480+1)))","v":8},79,0,{"$f":"IF(A481=\"\",\"\",IF(AND(F481=11,G481=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H481-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C481-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B481,99),0,1,1)*K481,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E481,0,1,1)*L481,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*M481,FEE_rounding)","v":0},0,0,{"$f":"IF(C481>=1,ROUND(K481*OFFSET(Input!$U$27,B481,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B481=1,0,IF($C481>=1,ROUND(OFFSET(Input!$X$27,B481,0,1,1)*AL480,AV_rounding),0))","v":0},{"$f":"IF(B481=1,0,IF(C481=1,ROUND(OFFSET(Input!$W$27,B481,0,1,1)*AVERAGE($AI$5,$AL$5:$AL479),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),OFFSET(Input!$G$27,B481,0,1,1)-AE481,0)","v":0},{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),MIN(OFFSET(Input!$G$27,B481,0,1,1),AP480),0)","v":0},0,0,0,4099120.7829686902,4063535.7829686902,4083315.2488663699,4083315.2488663699,1427735.67071898,1427735.67071898,1434685.2462901501,1434685.2462901501,{"$f":"IF(A481=\"\",\"\",AL481-ROUND(AL481*OFFSET(Input!$S$27,B481,0,1,1),2*FEE_rounding))","v":4083315.2488663699},{"$f":"IF(A481=\"\",\"\",ROUND(AP481*(1-OFFSET(Input!$T$27,MIN(B481,10),0,1,1)),2*FEE_rounding))","v":1434685.2462901501},11018000.495156519,0,0,0,5500000,9599120.7829686906,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A481=1,PMF_1st=0),0,ROUND(IF(A481=1,AI481,AL480)*OFFSET(Input!$O$27,IF(A481=121,-1,0)+MIN(B481,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A481=1,PMF_1st=0),0,IF(SUM($K$5:$L481)-$AU480>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B480,B481),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C481-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[478,40,10,null,79,{"$f":"IF(A482=\"\",\"\",IF(A482=1,Age_Full_Month,IF(F481=11,0,F481+1)))","v":9},79,0,{"$f":"IF(A482=\"\",\"\",IF(AND(F482=11,G482=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H482-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C482-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B482,99),0,1,1)*K482,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E482,0,1,1)*L482,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*M482,FEE_rounding)","v":0},0,0,{"$f":"IF(C482>=1,ROUND(K482*OFFSET(Input!$U$27,B482,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B482=1,0,IF($C482>=1,ROUND(OFFSET(Input!$X$27,B482,0,1,1)*AL481,AV_rounding),0))","v":0},{"$f":"IF(B482=1,0,IF(C482=1,ROUND(OFFSET(Input!$W$27,B482,0,1,1)*AVERAGE($AI$5,$AL$5:$AL480),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),OFFSET(Input!$G$27,B482,0,1,1)-AE482,0)","v":0},{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),MIN(OFFSET(Input!$G$27,B482,0,1,1),AP481),0)","v":0},0,0,0,4083315.2488663699,4047730.2488663699,4067432.7805276001,4067432.7805276001,1434685.2462901501,1434685.2462901501,1441668.64927182,1441668.64927182,{"$f":"IF(A482=\"\",\"\",AL482-ROUND(AL482*OFFSET(Input!$S$27,B482,0,1,1),2*FEE_rounding))","v":4067432.7805276001},{"$f":"IF(A482=\"\",\"\",ROUND(AP482*(1-OFFSET(Input!$T$27,MIN(B482,10),0,1,1)),2*FEE_rounding))","v":1441668.64927182},11009101.429799419,0,0,0,5500000,9583315.2488663699,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A482=1,PMF_1st=0),0,ROUND(IF(A482=1,AI482,AL481)*OFFSET(Input!$O$27,IF(A482=121,-1,0)+MIN(B482,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A482=1,PMF_1st=0),0,IF(SUM($K$5:$L482)-$AU481>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B481,B482),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C482-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[479,40,11,null,79,{"$f":"IF(A483=\"\",\"\",IF(A483=1,Age_Full_Month,IF(F482=11,0,F482+1)))","v":10},79,0,{"$f":"IF(A483=\"\",\"\",IF(AND(F483=11,G483=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H483-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C483-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B483,99),0,1,1)*K483,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E483,0,1,1)*L483,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*M483,FEE_rounding)","v":0},0,0,{"$f":"IF(C483>=1,ROUND(K483*OFFSET(Input!$U$27,B483,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B483=1,0,IF($C483>=1,ROUND(OFFSET(Input!$X$27,B483,0,1,1)*AL482,AV_rounding),0))","v":0},{"$f":"IF(B483=1,0,IF(C483=1,ROUND(OFFSET(Input!$W$27,B483,0,1,1)*AVERAGE($AI$5,$AL$5:$AL481),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),OFFSET(Input!$G$27,B483,0,1,1)-AE483,0)","v":0},{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),MIN(OFFSET(Input!$G$27,B483,0,1,1),AP482),0)","v":0},0,0,0,4067432.7805276001,4031847.7805276001,4051473.0034710802,4051473.0034710802,1441668.64927182,1441668.64927182,1448686.0443206199,1448686.0443206199,{"$f":"IF(A483=\"\",\"\",AL483-ROUND(AL483*OFFSET(Input!$S$27,B483,0,1,1),2*FEE_rounding))","v":4051473.0034710802},{"$f":"IF(A483=\"\",\"\",ROUND(AP483*(1-OFFSET(Input!$T$27,MIN(B483,10),0,1,1)),2*FEE_rounding))","v":1448686.0443206199},11000159.047791701,0,0,0,5500000,9567432.7805275992,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A483=1,PMF_1st=0),0,ROUND(IF(A483=1,AI483,AL482)*OFFSET(Input!$O$27,IF(A483=121,-1,0)+MIN(B483,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A483=1,PMF_1st=0),0,IF(SUM($K$5:$L483)-$AU482>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B482,B483),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C483-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[480,40,12,null,79,{"$f":"IF(A484=\"\",\"\",IF(A484=1,Age_Full_Month,IF(F483=11,0,F483+1)))","v":11},79,0,{"$f":"IF(A484=\"\",\"\",IF(AND(F484=11,G484=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H484-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C484-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B484,99),0,1,1)*K484,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E484,0,1,1)*L484,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*M484,FEE_rounding)","v":0},0,0,{"$f":"IF(C484>=1,ROUND(K484*OFFSET(Input!$U$27,B484,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B484=1,0,IF($C484>=1,ROUND(OFFSET(Input!$X$27,B484,0,1,1)*AL483,AV_rounding),0))","v":0},{"$f":"IF(B484=1,0,IF(C484=1,ROUND(OFFSET(Input!$W$27,B484,0,1,1)*AVERAGE($AI$5,$AL$5:$AL482),AV_rounding),0))","v":0},35585,0,0,0,0,0,0,0,{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),OFFSET(Input!$G$27,B484,0,1,1)-AE484,0)","v":0},{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),MIN(OFFSET(Input!$G$27,B484,0,1,1),AP483),0)","v":0},0,0,0,4051473.0034710802,4015888.0034710802,4035435.5413927301,4035435.5413927301,1448686.0443206199,1448686.0443206199,1455737.59689466,1455737.59689466,{"$f":"IF(A484=\"\",\"\",AL484-ROUND(AL484*OFFSET(Input!$S$27,B484,0,1,1),2*FEE_rounding))","v":4035435.5413927301},{"$f":"IF(A484=\"\",\"\",ROUND(AP484*(1-OFFSET(Input!$T$27,MIN(B484,10),0,1,1)),2*FEE_rounding))","v":1455737.59689466},10991173.138287392,0,0,0,5500000,9551473.0034710802,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A484=1,PMF_1st=0),0,ROUND(IF(A484=1,AI484,AL483)*OFFSET(Input!$O$27,IF(A484=121,-1,0)+MIN(B484,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A484=1,PMF_1st=0),0,IF(SUM($K$5:$L484)-$AU483>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B483,B484),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C484-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[481,41,1,null,80,{"$f":"IF(A485=\"\",\"\",IF(A485=1,Age_Full_Month,IF(F484=11,0,F484+1)))","v":0},80,0,{"$f":"IF(A485=\"\",\"\",IF(AND(F485=11,G485=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H485-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C485-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B485,99),0,1,1)*K485,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E485,0,1,1)*L485,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*M485,FEE_rounding)","v":0},0,0,{"$f":"IF(C485>=1,ROUND(K485*OFFSET(Input!$U$27,B485,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B485=1,0,IF($C485>=1,ROUND(OFFSET(Input!$X$27,B485,0,1,1)*AL484,AV_rounding),0))","v":0},{"$f":"IF(B485=1,0,IF(C485=1,ROUND(OFFSET(Input!$W$27,B485,0,1,1)*AVERAGE($AI$5,$AL$5:$AL483),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),OFFSET(Input!$G$27,B485,0,1,1)-AE485,0)","v":0},{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),MIN(OFFSET(Input!$G$27,B485,0,1,1),AP484),0)","v":0},0,0,0,4035435.5413927301,3996550.5413927301,4016003.9532399098,4016003.9532399098,1455737.59689466,1455737.59689466,1462823.4732574199,1462823.4732574199,{"$f":"IF(A485=\"\",\"\",AL485-ROUND(AL485*OFFSET(Input!$S$27,B485,0,1,1),2*FEE_rounding))","v":4016003.9532399098},{"$f":"IF(A485=\"\",\"\",ROUND(AP485*(1-OFFSET(Input!$T$27,MIN(B485,10),0,1,1)),2*FEE_rounding))","v":1462823.4732574199},10978827.426497331,0,0,0,5500000,9535435.5413927305,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A485=1,PMF_1st=0),0,ROUND(IF(A485=1,AI485,AL484)*OFFSET(Input!$O$27,IF(A485=121,-1,0)+MIN(B485,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A485=1,PMF_1st=0),0,IF(SUM($K$5:$L485)-$AU484>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B484,B485),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C485-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[482,41,2,null,80,{"$f":"IF(A486=\"\",\"\",IF(A486=1,Age_Full_Month,IF(F485=11,0,F485+1)))","v":1},80,0,{"$f":"IF(A486=\"\",\"\",IF(AND(F486=11,G486=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H486-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C486-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B486,99),0,1,1)*K486,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E486,0,1,1)*L486,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*M486,FEE_rounding)","v":0},0,0,{"$f":"IF(C486>=1,ROUND(K486*OFFSET(Input!$U$27,B486,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B486=1,0,IF($C486>=1,ROUND(OFFSET(Input!$X$27,B486,0,1,1)*AL485,AV_rounding),0))","v":0},{"$f":"IF(B486=1,0,IF(C486=1,ROUND(OFFSET(Input!$W$27,B486,0,1,1)*AVERAGE($AI$5,$AL$5:$AL484),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),OFFSET(Input!$G$27,B486,0,1,1)-AE486,0)","v":0},{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),MIN(OFFSET(Input!$G$27,B486,0,1,1),AP485),0)","v":0},0,0,0,4016003.9532399098,3977118.9532399098,3996477.78084919,3996477.78084919,1462823.4732574199,1462823.4732574199,1469943.8404816701,1469943.8404816701,{"$f":"IF(A486=\"\",\"\",AL486-ROUND(AL486*OFFSET(Input!$S$27,B486,0,1,1),2*FEE_rounding))","v":3996477.78084919},{"$f":"IF(A486=\"\",\"\",ROUND(AP486*(1-OFFSET(Input!$T$27,MIN(B486,10),0,1,1)),2*FEE_rounding))","v":1469943.8404816701},10966421.621330861,0,0,0,5500000,9516003.9532399103,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A486=1,PMF_1st=0),0,ROUND(IF(A486=1,AI486,AL485)*OFFSET(Input!$O$27,IF(A486=121,-1,0)+MIN(B486,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A486=1,PMF_1st=0),0,IF(SUM($K$5:$L486)-$AU485>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B485,B486),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C486-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[483,41,3,null,80,{"$f":"IF(A487=\"\",\"\",IF(A487=1,Age_Full_Month,IF(F486=11,0,F486+1)))","v":2},80,0,{"$f":"IF(A487=\"\",\"\",IF(AND(F487=11,G487=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H487-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C487-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B487,99),0,1,1)*K487,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E487,0,1,1)*L487,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*M487,FEE_rounding)","v":0},0,0,{"$f":"IF(C487>=1,ROUND(K487*OFFSET(Input!$U$27,B487,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B487=1,0,IF($C487>=1,ROUND(OFFSET(Input!$X$27,B487,0,1,1)*AL486,AV_rounding),0))","v":0},{"$f":"IF(B487=1,0,IF(C487=1,ROUND(OFFSET(Input!$W$27,B487,0,1,1)*AVERAGE($AI$5,$AL$5:$AL485),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),OFFSET(Input!$G$27,B487,0,1,1)-AE487,0)","v":0},{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),MIN(OFFSET(Input!$G$27,B487,0,1,1),AP486),0)","v":0},0,0,0,3996477.78084919,3957592.78084919,3976856.5638270099,3976856.5638270099,1469943.8404816701,1469943.8404816701,1477098.8664534299,1477098.8664534299,{"$f":"IF(A487=\"\",\"\",AL487-ROUND(AL487*OFFSET(Input!$S$27,B487,0,1,1),2*FEE_rounding))","v":3976856.5638270099},{"$f":"IF(A487=\"\",\"\",ROUND(AP487*(1-OFFSET(Input!$T$27,MIN(B487,10),0,1,1)),2*FEE_rounding))","v":1477098.8664534299},10953955.43028044,0,0,0,5500000,9496477.7808491904,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A487=1,PMF_1st=0),0,ROUND(IF(A487=1,AI487,AL486)*OFFSET(Input!$O$27,IF(A487=121,-1,0)+MIN(B487,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A487=1,PMF_1st=0),0,IF(SUM($K$5:$L487)-$AU486>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B486,B487),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C487-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[484,41,4,null,80,{"$f":"IF(A488=\"\",\"\",IF(A488=1,Age_Full_Month,IF(F487=11,0,F487+1)))","v":3},80,0,{"$f":"IF(A488=\"\",\"\",IF(AND(F488=11,G488=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H488-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C488-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B488,99),0,1,1)*K488,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E488,0,1,1)*L488,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*M488,FEE_rounding)","v":0},0,0,{"$f":"IF(C488>=1,ROUND(K488*OFFSET(Input!$U$27,B488,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B488=1,0,IF($C488>=1,ROUND(OFFSET(Input!$X$27,B488,0,1,1)*AL487,AV_rounding),0))","v":0},{"$f":"IF(B488=1,0,IF(C488=1,ROUND(OFFSET(Input!$W$27,B488,0,1,1)*AVERAGE($AI$5,$AL$5:$AL486),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),OFFSET(Input!$G$27,B488,0,1,1)-AE488,0)","v":0},{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),MIN(OFFSET(Input!$G$27,B488,0,1,1),AP487),0)","v":0},0,0,0,3976856.5638270099,3937971.5638270099,3957139.8395388201,3957139.8395388201,1477098.8664534299,1477098.8664534299,1484288.7198759001,1484288.7198759001,{"$f":"IF(A488=\"\",\"\",AL488-ROUND(AL488*OFFSET(Input!$S$27,B488,0,1,1),2*FEE_rounding))","v":3957139.8395388201},{"$f":"IF(A488=\"\",\"\",ROUND(AP488*(1-OFFSET(Input!$T$27,MIN(B488,10),0,1,1)),2*FEE_rounding))","v":1484288.7198759001},10941428.55941472,0,0,0,5500000,9476856.5638270099,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A488=1,PMF_1st=0),0,ROUND(IF(A488=1,AI488,AL487)*OFFSET(Input!$O$27,IF(A488=121,-1,0)+MIN(B488,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A488=1,PMF_1st=0),0,IF(SUM($K$5:$L488)-$AU487>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B487,B488),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C488-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[485,41,5,null,80,{"$f":"IF(A489=\"\",\"\",IF(A489=1,Age_Full_Month,IF(F488=11,0,F488+1)))","v":4},80,0,{"$f":"IF(A489=\"\",\"\",IF(AND(F489=11,G489=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H489-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C489-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B489,99),0,1,1)*K489,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E489,0,1,1)*L489,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*M489,FEE_rounding)","v":0},0,0,{"$f":"IF(C489>=1,ROUND(K489*OFFSET(Input!$U$27,B489,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B489=1,0,IF($C489>=1,ROUND(OFFSET(Input!$X$27,B489,0,1,1)*AL488,AV_rounding),0))","v":0},{"$f":"IF(B489=1,0,IF(C489=1,ROUND(OFFSET(Input!$W$27,B489,0,1,1)*AVERAGE($AI$5,$AL$5:$AL487),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),OFFSET(Input!$G$27,B489,0,1,1)-AE489,0)","v":0},{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),MIN(OFFSET(Input!$G$27,B489,0,1,1),AP488),0)","v":0},0,0,0,3957139.8395388201,3918254.8395388201,3937327.1430981802,3937327.1430981802,1484288.7198759001,1484288.7198759001,1491513.5702734599,1491513.5702734599,{"$f":"IF(A489=\"\",\"\",AL489-ROUND(AL489*OFFSET(Input!$S$27,B489,0,1,1),2*FEE_rounding))","v":3937327.1430981802},{"$f":"IF(A489=\"\",\"\",ROUND(AP489*(1-OFFSET(Input!$T$27,MIN(B489,10),0,1,1)),2*FEE_rounding))","v":1491513.5702734599},10928840.713371638,0,0,0,5500000,9457139.8395388201,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A489=1,PMF_1st=0),0,ROUND(IF(A489=1,AI489,AL488)*OFFSET(Input!$O$27,IF(A489=121,-1,0)+MIN(B489,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A489=1,PMF_1st=0),0,IF(SUM($K$5:$L489)-$AU488>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B488,B489),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C489-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[486,41,6,null,80,{"$f":"IF(A490=\"\",\"\",IF(A490=1,Age_Full_Month,IF(F489=11,0,F489+1)))","v":5},80,0,{"$f":"IF(A490=\"\",\"\",IF(AND(F490=11,G490=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H490-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C490-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B490,99),0,1,1)*K490,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E490,0,1,1)*L490,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*M490,FEE_rounding)","v":0},0,0,{"$f":"IF(C490>=1,ROUND(K490*OFFSET(Input!$U$27,B490,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B490=1,0,IF($C490>=1,ROUND(OFFSET(Input!$X$27,B490,0,1,1)*AL489,AV_rounding),0))","v":0},{"$f":"IF(B490=1,0,IF(C490=1,ROUND(OFFSET(Input!$W$27,B490,0,1,1)*AVERAGE($AI$5,$AL$5:$AL488),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),OFFSET(Input!$G$27,B490,0,1,1)-AE490,0)","v":0},{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),MIN(OFFSET(Input!$G$27,B490,0,1,1),AP489),0)","v":0},0,0,0,3937327.1430981802,3898442.1430981802,3917418.0073557701,3917418.0073557701,1491513.5702734599,1491513.5702734599,1498773.58799566,1498773.58799566,{"$f":"IF(A490=\"\",\"\",AL490-ROUND(AL490*OFFSET(Input!$S$27,B490,0,1,1),2*FEE_rounding))","v":3917418.0073557701},{"$f":"IF(A490=\"\",\"\",ROUND(AP490*(1-OFFSET(Input!$T$27,MIN(B490,10),0,1,1)),2*FEE_rounding))","v":1498773.58799566},10916191.59535143,0,0,0,5500000,9437327.1430981793,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A490=1,PMF_1st=0),0,ROUND(IF(A490=1,AI490,AL489)*OFFSET(Input!$O$27,IF(A490=121,-1,0)+MIN(B490,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A490=1,PMF_1st=0),0,IF(SUM($K$5:$L490)-$AU489>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B489,B490),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C490-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[487,41,7,null,80,{"$f":"IF(A491=\"\",\"\",IF(A491=1,Age_Full_Month,IF(F490=11,0,F490+1)))","v":6},80,0,{"$f":"IF(A491=\"\",\"\",IF(AND(F491=11,G491=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H491-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C491-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B491,99),0,1,1)*K491,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E491,0,1,1)*L491,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*M491,FEE_rounding)","v":0},0,0,{"$f":"IF(C491>=1,ROUND(K491*OFFSET(Input!$U$27,B491,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B491=1,0,IF($C491>=1,ROUND(OFFSET(Input!$X$27,B491,0,1,1)*AL490,AV_rounding),0))","v":0},{"$f":"IF(B491=1,0,IF(C491=1,ROUND(OFFSET(Input!$W$27,B491,0,1,1)*AVERAGE($AI$5,$AL$5:$AL489),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),OFFSET(Input!$G$27,B491,0,1,1)-AE491,0)","v":0},{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),MIN(OFFSET(Input!$G$27,B491,0,1,1),AP490),0)","v":0},0,0,0,3917418.0073557701,3878533.0073557701,3897411.9628884299,3897411.9628884299,1498773.58799566,1498773.58799566,1506068.94422123,1506068.94422123,{"$f":"IF(A491=\"\",\"\",AL491-ROUND(AL491*OFFSET(Input!$S$27,B491,0,1,1),2*FEE_rounding))","v":3897411.9628884299},{"$f":"IF(A491=\"\",\"\",ROUND(AP491*(1-OFFSET(Input!$T$27,MIN(B491,10),0,1,1)),2*FEE_rounding))","v":1506068.94422123},10903480.907109661,0,0,0,5500000,9417418.0073557701,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A491=1,PMF_1st=0),0,ROUND(IF(A491=1,AI491,AL490)*OFFSET(Input!$O$27,IF(A491=121,-1,0)+MIN(B491,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A491=1,PMF_1st=0),0,IF(SUM($K$5:$L491)-$AU490>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B490,B491),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C491-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[488,41,8,null,80,{"$f":"IF(A492=\"\",\"\",IF(A492=1,Age_Full_Month,IF(F491=11,0,F491+1)))","v":7},80,0,{"$f":"IF(A492=\"\",\"\",IF(AND(F492=11,G492=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H492-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C492-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B492,99),0,1,1)*K492,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E492,0,1,1)*L492,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*M492,FEE_rounding)","v":0},0,0,{"$f":"IF(C492>=1,ROUND(K492*OFFSET(Input!$U$27,B492,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B492=1,0,IF($C492>=1,ROUND(OFFSET(Input!$X$27,B492,0,1,1)*AL491,AV_rounding),0))","v":0},{"$f":"IF(B492=1,0,IF(C492=1,ROUND(OFFSET(Input!$W$27,B492,0,1,1)*AVERAGE($AI$5,$AL$5:$AL490),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),OFFSET(Input!$G$27,B492,0,1,1)-AE492,0)","v":0},{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),MIN(OFFSET(Input!$G$27,B492,0,1,1),AP491),0)","v":0},0,0,0,3897411.9628884299,3858526.9628884299,3877308.5379880299,3877308.5379880299,1506068.94422123,1506068.94422123,1513399.8109621201,1513399.8109621201,{"$f":"IF(A492=\"\",\"\",AL492-ROUND(AL492*OFFSET(Input!$S$27,B492,0,1,1),2*FEE_rounding))","v":3877308.5379880299},{"$f":"IF(A492=\"\",\"\",ROUND(AP492*(1-OFFSET(Input!$T$27,MIN(B492,10),0,1,1)),2*FEE_rounding))","v":1513399.8109621201},10890708.348950149,0,0,0,5500000,9397411.9628884308,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A492=1,PMF_1st=0),0,ROUND(IF(A492=1,AI492,AL491)*OFFSET(Input!$O$27,IF(A492=121,-1,0)+MIN(B492,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A492=1,PMF_1st=0),0,IF(SUM($K$5:$L492)-$AU491>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B491,B492),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C492-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[489,41,9,null,80,{"$f":"IF(A493=\"\",\"\",IF(A493=1,Age_Full_Month,IF(F492=11,0,F492+1)))","v":8},80,0,{"$f":"IF(A493=\"\",\"\",IF(AND(F493=11,G493=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H493-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C493-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B493,99),0,1,1)*K493,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E493,0,1,1)*L493,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*M493,FEE_rounding)","v":0},0,0,{"$f":"IF(C493>=1,ROUND(K493*OFFSET(Input!$U$27,B493,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B493=1,0,IF($C493>=1,ROUND(OFFSET(Input!$X$27,B493,0,1,1)*AL492,AV_rounding),0))","v":0},{"$f":"IF(B493=1,0,IF(C493=1,ROUND(OFFSET(Input!$W$27,B493,0,1,1)*AVERAGE($AI$5,$AL$5:$AL491),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),OFFSET(Input!$G$27,B493,0,1,1)-AE493,0)","v":0},{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),MIN(OFFSET(Input!$G$27,B493,0,1,1),AP492),0)","v":0},0,0,0,3877308.5379880299,3838423.5379880299,3857107.25865039,3857107.25865039,1513399.8109621201,1513399.8109621201,1520766.36106756,1520766.36106756,{"$f":"IF(A493=\"\",\"\",AL493-ROUND(AL493*OFFSET(Input!$S$27,B493,0,1,1),2*FEE_rounding))","v":3857107.25865039},{"$f":"IF(A493=\"\",\"\",ROUND(AP493*(1-OFFSET(Input!$T$27,MIN(B493,10),0,1,1)),2*FEE_rounding))","v":1520766.36106756},10877873.61971795,0,0,0,5500000,9377308.5379880294,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A493=1,PMF_1st=0),0,ROUND(IF(A493=1,AI493,AL492)*OFFSET(Input!$O$27,IF(A493=121,-1,0)+MIN(B493,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A493=1,PMF_1st=0),0,IF(SUM($K$5:$L493)-$AU492>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B492,B493),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C493-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[490,41,10,null,80,{"$f":"IF(A494=\"\",\"\",IF(A494=1,Age_Full_Month,IF(F493=11,0,F493+1)))","v":9},80,0,{"$f":"IF(A494=\"\",\"\",IF(AND(F494=11,G494=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H494-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C494-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B494,99),0,1,1)*K494,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E494,0,1,1)*L494,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*M494,FEE_rounding)","v":0},0,0,{"$f":"IF(C494>=1,ROUND(K494*OFFSET(Input!$U$27,B494,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B494=1,0,IF($C494>=1,ROUND(OFFSET(Input!$X$27,B494,0,1,1)*AL493,AV_rounding),0))","v":0},{"$f":"IF(B494=1,0,IF(C494=1,ROUND(OFFSET(Input!$W$27,B494,0,1,1)*AVERAGE($AI$5,$AL$5:$AL492),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),OFFSET(Input!$G$27,B494,0,1,1)-AE494,0)","v":0},{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),MIN(OFFSET(Input!$G$27,B494,0,1,1),AP493),0)","v":0},0,0,0,3857107.25865039,3818222.25865039,3836807.64856409,3836807.64856409,1520766.36106756,1520766.36106756,1528168.7682281299,1528168.7682281299,{"$f":"IF(A494=\"\",\"\",AL494-ROUND(AL494*OFFSET(Input!$S$27,B494,0,1,1),2*FEE_rounding))","v":3836807.64856409},{"$f":"IF(A494=\"\",\"\",ROUND(AP494*(1-OFFSET(Input!$T$27,MIN(B494,10),0,1,1)),2*FEE_rounding))","v":1528168.7682281299},10864976.41679222,0,0,0,5500000,9357107.2586503904,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A494=1,PMF_1st=0),0,ROUND(IF(A494=1,AI494,AL493)*OFFSET(Input!$O$27,IF(A494=121,-1,0)+MIN(B494,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A494=1,PMF_1st=0),0,IF(SUM($K$5:$L494)-$AU493>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B493,B494),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C494-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[491,41,11,null,80,{"$f":"IF(A495=\"\",\"\",IF(A495=1,Age_Full_Month,IF(F494=11,0,F494+1)))","v":10},80,0,{"$f":"IF(A495=\"\",\"\",IF(AND(F495=11,G495=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H495-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C495-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B495,99),0,1,1)*K495,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E495,0,1,1)*L495,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*M495,FEE_rounding)","v":0},0,0,{"$f":"IF(C495>=1,ROUND(K495*OFFSET(Input!$U$27,B495,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B495=1,0,IF($C495>=1,ROUND(OFFSET(Input!$X$27,B495,0,1,1)*AL494,AV_rounding),0))","v":0},{"$f":"IF(B495=1,0,IF(C495=1,ROUND(OFFSET(Input!$W$27,B495,0,1,1)*AVERAGE($AI$5,$AL$5:$AL493),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),OFFSET(Input!$G$27,B495,0,1,1)-AE495,0)","v":0},{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),MIN(OFFSET(Input!$G$27,B495,0,1,1),AP494),0)","v":0},0,0,0,3836807.64856409,3797922.64856409,3816409.2290992402,3816409.2290992402,1528168.7682281299,1528168.7682281299,1535607.2069798601,1535607.2069798601,{"$f":"IF(A495=\"\",\"\",AL495-ROUND(AL495*OFFSET(Input!$S$27,B495,0,1,1),2*FEE_rounding))","v":3816409.2290992402},{"$f":"IF(A495=\"\",\"\",ROUND(AP495*(1-OFFSET(Input!$T$27,MIN(B495,10),0,1,1)),2*FEE_rounding))","v":1535607.2069798601},10852016.4360791,0,0,0,5500000,9336807.6485640891,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A495=1,PMF_1st=0),0,ROUND(IF(A495=1,AI495,AL494)*OFFSET(Input!$O$27,IF(A495=121,-1,0)+MIN(B495,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A495=1,PMF_1st=0),0,IF(SUM($K$5:$L495)-$AU494>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B494,B495),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C495-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[492,41,12,null,80,{"$f":"IF(A496=\"\",\"\",IF(A496=1,Age_Full_Month,IF(F495=11,0,F495+1)))","v":11},80,0,{"$f":"IF(A496=\"\",\"\",IF(AND(F496=11,G496=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H496-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C496-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B496,99),0,1,1)*K496,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E496,0,1,1)*L496,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*M496,FEE_rounding)","v":0},0,0,{"$f":"IF(C496>=1,ROUND(K496*OFFSET(Input!$U$27,B496,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B496=1,0,IF($C496>=1,ROUND(OFFSET(Input!$X$27,B496,0,1,1)*AL495,AV_rounding),0))","v":0},{"$f":"IF(B496=1,0,IF(C496=1,ROUND(OFFSET(Input!$W$27,B496,0,1,1)*AVERAGE($AI$5,$AL$5:$AL494),AV_rounding),0))","v":0},38885,0,0,0,0,0,0,0,{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),OFFSET(Input!$G$27,B496,0,1,1)-AE496,0)","v":0},{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),MIN(OFFSET(Input!$G$27,B496,0,1,1),AP495),0)","v":0},0,0,0,3816409.2290992402,3777524.2290992402,3795911.5192961898,3795911.5192961898,1535607.2069798601,1535607.2069798601,1543081.8527083399,1543081.8527083399,{"$f":"IF(A496=\"\",\"\",AL496-ROUND(AL496*OFFSET(Input!$S$27,B496,0,1,1),2*FEE_rounding))","v":3795911.5192961898},{"$f":"IF(A496=\"\",\"\",ROUND(AP496*(1-OFFSET(Input!$T$27,MIN(B496,10),0,1,1)),2*FEE_rounding))","v":1543081.8527083399},10838993.372004529,0,0,0,5500000,9316409.2290992402,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A496=1,PMF_1st=0),0,ROUND(IF(A496=1,AI496,AL495)*OFFSET(Input!$O$27,IF(A496=121,-1,0)+MIN(B496,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A496=1,PMF_1st=0),0,IF(SUM($K$5:$L496)-$AU495>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B495,B496),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C496-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[493,42,1,null,81,{"$f":"IF(A497=\"\",\"\",IF(A497=1,Age_Full_Month,IF(F496=11,0,F496+1)))","v":0},81,0,{"$f":"IF(A497=\"\",\"\",IF(AND(F497=11,G497=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H497-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C497-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B497,99),0,1,1)*K497,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E497,0,1,1)*L497,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*M497,FEE_rounding)","v":0},0,0,{"$f":"IF(C497>=1,ROUND(K497*OFFSET(Input!$U$27,B497,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B497=1,0,IF($C497>=1,ROUND(OFFSET(Input!$X$27,B497,0,1,1)*AL496,AV_rounding),0))","v":0},{"$f":"IF(B497=1,0,IF(C497=1,ROUND(OFFSET(Input!$W$27,B497,0,1,1)*AVERAGE($AI$5,$AL$5:$AL495),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),OFFSET(Input!$G$27,B497,0,1,1)-AE497,0)","v":0},{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),MIN(OFFSET(Input!$G$27,B497,0,1,1),AP496),0)","v":0},0,0,0,3795911.5192961898,3753396.5192961898,3771666.36664565,3771666.36664565,1543081.8527083399,1543081.8527083399,1550592.88165286,1550592.88165286,{"$f":"IF(A497=\"\",\"\",AL497-ROUND(AL497*OFFSET(Input!$S$27,B497,0,1,1),2*FEE_rounding))","v":3771666.36664565},{"$f":"IF(A497=\"\",\"\",ROUND(AP497*(1-OFFSET(Input!$T$27,MIN(B497,10),0,1,1)),2*FEE_rounding))","v":1550592.88165286},10822259.248298509,0,0,0,5500000,9295911.5192961898,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A497=1,PMF_1st=0),0,ROUND(IF(A497=1,AI497,AL496)*OFFSET(Input!$O$27,IF(A497=121,-1,0)+MIN(B497,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A497=1,PMF_1st=0),0,IF(SUM($K$5:$L497)-$AU496>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B496,B497),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C497-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[494,42,2,null,81,{"$f":"IF(A498=\"\",\"\",IF(A498=1,Age_Full_Month,IF(F497=11,0,F497+1)))","v":1},81,0,{"$f":"IF(A498=\"\",\"\",IF(AND(F498=11,G498=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H498-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C498-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B498,99),0,1,1)*K498,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E498,0,1,1)*L498,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*M498,FEE_rounding)","v":0},0,0,{"$f":"IF(C498>=1,ROUND(K498*OFFSET(Input!$U$27,B498,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B498=1,0,IF($C498>=1,ROUND(OFFSET(Input!$X$27,B498,0,1,1)*AL497,AV_rounding),0))","v":0},{"$f":"IF(B498=1,0,IF(C498=1,ROUND(OFFSET(Input!$W$27,B498,0,1,1)*AVERAGE($AI$5,$AL$5:$AL496),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),OFFSET(Input!$G$27,B498,0,1,1)-AE498,0)","v":0},{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),MIN(OFFSET(Input!$G$27,B498,0,1,1),AP497),0)","v":0},0,0,0,3771666.36664565,3729151.36664565,3747303.1994886198,3747303.1994886198,1550592.88165286,1550592.88165286,1558140.4709105699,1558140.4709105699,{"$f":"IF(A498=\"\",\"\",AL498-ROUND(AL498*OFFSET(Input!$S$27,B498,0,1,1),2*FEE_rounding))","v":3747303.1994886198},{"$f":"IF(A498=\"\",\"\",ROUND(AP498*(1-OFFSET(Input!$T$27,MIN(B498,10),0,1,1)),2*FEE_rounding))","v":1558140.4709105699},10805443.670399189,0,0,0,5500000,9271666.3666456491,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A498=1,PMF_1st=0),0,ROUND(IF(A498=1,AI498,AL497)*OFFSET(Input!$O$27,IF(A498=121,-1,0)+MIN(B498,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A498=1,PMF_1st=0),0,IF(SUM($K$5:$L498)-$AU497>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B497,B498),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C498-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[495,42,3,null,81,{"$f":"IF(A499=\"\",\"\",IF(A499=1,Age_Full_Month,IF(F498=11,0,F498+1)))","v":2},81,0,{"$f":"IF(A499=\"\",\"\",IF(AND(F499=11,G499=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H499-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C499-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B499,99),0,1,1)*K499,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E499,0,1,1)*L499,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*M499,FEE_rounding)","v":0},0,0,{"$f":"IF(C499>=1,ROUND(K499*OFFSET(Input!$U$27,B499,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B499=1,0,IF($C499>=1,ROUND(OFFSET(Input!$X$27,B499,0,1,1)*AL498,AV_rounding),0))","v":0},{"$f":"IF(B499=1,0,IF(C499=1,ROUND(OFFSET(Input!$W$27,B499,0,1,1)*AVERAGE($AI$5,$AL$5:$AL497),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),OFFSET(Input!$G$27,B499,0,1,1)-AE499,0)","v":0},{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),MIN(OFFSET(Input!$G$27,B499,0,1,1),AP498),0)","v":0},0,0,0,3747303.1994886198,3704788.1994886198,3722821.44338352,3722821.44338352,1558140.4709105699,1558140.4709105699,1565724.7984406301,1565724.7984406301,{"$f":"IF(A499=\"\",\"\",AL499-ROUND(AL499*OFFSET(Input!$S$27,B499,0,1,1),2*FEE_rounding))","v":3722821.44338352},{"$f":"IF(A499=\"\",\"\",ROUND(AP499*(1-OFFSET(Input!$T$27,MIN(B499,10),0,1,1)),2*FEE_rounding))","v":1565724.7984406301},10788546.24182415,0,0,0,5500000,9247303.1994886193,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A499=1,PMF_1st=0),0,ROUND(IF(A499=1,AI499,AL498)*OFFSET(Input!$O$27,IF(A499=121,-1,0)+MIN(B499,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A499=1,PMF_1st=0),0,IF(SUM($K$5:$L499)-$AU498>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B498,B499),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C499-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[496,42,4,null,81,{"$f":"IF(A500=\"\",\"\",IF(A500=1,Age_Full_Month,IF(F499=11,0,F499+1)))","v":3},81,0,{"$f":"IF(A500=\"\",\"\",IF(AND(F500=11,G500=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H500-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C500-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B500,99),0,1,1)*K500,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E500,0,1,1)*L500,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*M500,FEE_rounding)","v":0},0,0,{"$f":"IF(C500>=1,ROUND(K500*OFFSET(Input!$U$27,B500,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B500=1,0,IF($C500>=1,ROUND(OFFSET(Input!$X$27,B500,0,1,1)*AL499,AV_rounding),0))","v":0},{"$f":"IF(B500=1,0,IF(C500=1,ROUND(OFFSET(Input!$W$27,B500,0,1,1)*AVERAGE($AI$5,$AL$5:$AL498),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),OFFSET(Input!$G$27,B500,0,1,1)-AE500,0)","v":0},{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),MIN(OFFSET(Input!$G$27,B500,0,1,1),AP499),0)","v":0},0,0,0,3722821.44338352,3680306.44338352,3698220.52109265,3698220.52109265,1565724.7984406301,1565724.7984406301,1573346.0430684499,1573346.0430684499,{"$f":"IF(A500=\"\",\"\",AL500-ROUND(AL500*OFFSET(Input!$S$27,B500,0,1,1),2*FEE_rounding))","v":3698220.52109265},{"$f":"IF(A500=\"\",\"\",ROUND(AP500*(1-OFFSET(Input!$T$27,MIN(B500,10),0,1,1)),2*FEE_rounding))","v":1573346.0430684499},10771566.564161099,0,0,0,5500000,9222821.4433835205,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A500=1,PMF_1st=0),0,ROUND(IF(A500=1,AI500,AL499)*OFFSET(Input!$O$27,IF(A500=121,-1,0)+MIN(B500,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A500=1,PMF_1st=0),0,IF(SUM($K$5:$L500)-$AU499>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B499,B500),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C500-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[497,42,5,null,81,{"$f":"IF(A501=\"\",\"\",IF(A501=1,Age_Full_Month,IF(F500=11,0,F500+1)))","v":4},81,0,{"$f":"IF(A501=\"\",\"\",IF(AND(F501=11,G501=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H501-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C501-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B501,99),0,1,1)*K501,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E501,0,1,1)*L501,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*M501,FEE_rounding)","v":0},0,0,{"$f":"IF(C501>=1,ROUND(K501*OFFSET(Input!$U$27,B501,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B501=1,0,IF($C501>=1,ROUND(OFFSET(Input!$X$27,B501,0,1,1)*AL500,AV_rounding),0))","v":0},{"$f":"IF(B501=1,0,IF(C501=1,ROUND(OFFSET(Input!$W$27,B501,0,1,1)*AVERAGE($AI$5,$AL$5:$AL499),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),OFFSET(Input!$G$27,B501,0,1,1)-AE501,0)","v":0},{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),MIN(OFFSET(Input!$G$27,B501,0,1,1),AP500),0)","v":0},0,0,0,3698220.52109265,3655705.52109265,3673499.8525685701,3673499.8525685701,1573346.0430684499,1573346.0430684499,1581004.3844898699,1581004.3844898699,{"$f":"IF(A501=\"\",\"\",AL501-ROUND(AL501*OFFSET(Input!$S$27,B501,0,1,1),2*FEE_rounding))","v":3673499.8525685701},{"$f":"IF(A501=\"\",\"\",ROUND(AP501*(1-OFFSET(Input!$T$27,MIN(B501,10),0,1,1)),2*FEE_rounding))","v":1581004.3844898699},10754504.23705844,0,0,0,5500000,9198220.5210926495,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A501=1,PMF_1st=0),0,ROUND(IF(A501=1,AI501,AL500)*OFFSET(Input!$O$27,IF(A501=121,-1,0)+MIN(B501,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A501=1,PMF_1st=0),0,IF(SUM($K$5:$L501)-$AU500>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B500,B501),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C501-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[498,42,6,null,81,{"$f":"IF(A502=\"\",\"\",IF(A502=1,Age_Full_Month,IF(F501=11,0,F501+1)))","v":5},81,0,{"$f":"IF(A502=\"\",\"\",IF(AND(F502=11,G502=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H502-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C502-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B502,99),0,1,1)*K502,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E502,0,1,1)*L502,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*M502,FEE_rounding)","v":0},0,0,{"$f":"IF(C502>=1,ROUND(K502*OFFSET(Input!$U$27,B502,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B502=1,0,IF($C502>=1,ROUND(OFFSET(Input!$X$27,B502,0,1,1)*AL501,AV_rounding),0))","v":0},{"$f":"IF(B502=1,0,IF(C502=1,ROUND(OFFSET(Input!$W$27,B502,0,1,1)*AVERAGE($AI$5,$AL$5:$AL500),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),OFFSET(Input!$G$27,B502,0,1,1)-AE502,0)","v":0},{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),MIN(OFFSET(Input!$G$27,B502,0,1,1),AP501),0)","v":0},0,0,0,3673499.8525685701,3630984.8525685701,3648658.85494044,3648658.85494044,1581004.3844898699,1581004.3844898699,1588700.0032754,1588700.0032754,{"$f":"IF(A502=\"\",\"\",AL502-ROUND(AL502*OFFSET(Input!$S$27,B502,0,1,1),2*FEE_rounding))","v":3648658.85494044},{"$f":"IF(A502=\"\",\"\",ROUND(AP502*(1-OFFSET(Input!$T$27,MIN(B502,10),0,1,1)),2*FEE_rounding))","v":1588700.0032754},10737358.858215841,0,0,0,5500000,9173499.8525685705,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A502=1,PMF_1st=0),0,ROUND(IF(A502=1,AI502,AL501)*OFFSET(Input!$O$27,IF(A502=121,-1,0)+MIN(B502,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A502=1,PMF_1st=0),0,IF(SUM($K$5:$L502)-$AU501>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B501,B502),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C502-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[499,42,7,null,81,{"$f":"IF(A503=\"\",\"\",IF(A503=1,Age_Full_Month,IF(F502=11,0,F502+1)))","v":6},81,0,{"$f":"IF(A503=\"\",\"\",IF(AND(F503=11,G503=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H503-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C503-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B503,99),0,1,1)*K503,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E503,0,1,1)*L503,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*M503,FEE_rounding)","v":0},0,0,{"$f":"IF(C503>=1,ROUND(K503*OFFSET(Input!$U$27,B503,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B503=1,0,IF($C503>=1,ROUND(OFFSET(Input!$X$27,B503,0,1,1)*AL502,AV_rounding),0))","v":0},{"$f":"IF(B503=1,0,IF(C503=1,ROUND(OFFSET(Input!$W$27,B503,0,1,1)*AVERAGE($AI$5,$AL$5:$AL501),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),OFFSET(Input!$G$27,B503,0,1,1)-AE503,0)","v":0},{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),MIN(OFFSET(Input!$G$27,B503,0,1,1),AP502),0)","v":0},0,0,0,3648658.85494044,3606143.85494044,3623696.9425002602,3623696.9425002602,1588700.0032754,1588700.0032754,1596433.0808745001,1596433.0808745001,{"$f":"IF(A503=\"\",\"\",AL503-ROUND(AL503*OFFSET(Input!$S$27,B503,0,1,1),2*FEE_rounding))","v":3623696.9425002602},{"$f":"IF(A503=\"\",\"\",ROUND(AP503*(1-OFFSET(Input!$T$27,MIN(B503,10),0,1,1)),2*FEE_rounding))","v":1596433.0808745001},10720130.023374761,0,0,0,5500000,9148658.8549404405,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A503=1,PMF_1st=0),0,ROUND(IF(A503=1,AI503,AL502)*OFFSET(Input!$O$27,IF(A503=121,-1,0)+MIN(B503,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A503=1,PMF_1st=0),0,IF(SUM($K$5:$L503)-$AU502>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B502,B503),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C503-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[500,42,8,null,81,{"$f":"IF(A504=\"\",\"\",IF(A504=1,Age_Full_Month,IF(F503=11,0,F503+1)))","v":7},81,0,{"$f":"IF(A504=\"\",\"\",IF(AND(F504=11,G504=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H504-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C504-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B504,99),0,1,1)*K504,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E504,0,1,1)*L504,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*M504,FEE_rounding)","v":0},0,0,{"$f":"IF(C504>=1,ROUND(K504*OFFSET(Input!$U$27,B504,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B504=1,0,IF($C504>=1,ROUND(OFFSET(Input!$X$27,B504,0,1,1)*AL503,AV_rounding),0))","v":0},{"$f":"IF(B504=1,0,IF(C504=1,ROUND(OFFSET(Input!$W$27,B504,0,1,1)*AVERAGE($AI$5,$AL$5:$AL502),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),OFFSET(Input!$G$27,B504,0,1,1)-AE504,0)","v":0},{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),MIN(OFFSET(Input!$G$27,B504,0,1,1),AP503),0)","v":0},0,0,0,3623696.9425002602,3581181.9425002602,3598613.5266890698,3598613.5266890698,1596433.0808745001,1596433.0808745001,1604203.79961984,1604203.79961984,{"$f":"IF(A504=\"\",\"\",AL504-ROUND(AL504*OFFSET(Input!$S$27,B504,0,1,1),2*FEE_rounding))","v":3598613.5266890698},{"$f":"IF(A504=\"\",\"\",ROUND(AP504*(1-OFFSET(Input!$T$27,MIN(B504,10),0,1,1)),2*FEE_rounding))","v":1604203.79961984},10702817.32630891,0,0,0,5500000,9123696.9425002597,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A504=1,PMF_1st=0),0,ROUND(IF(A504=1,AI504,AL503)*OFFSET(Input!$O$27,IF(A504=121,-1,0)+MIN(B504,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A504=1,PMF_1st=0),0,IF(SUM($K$5:$L504)-$AU503>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B503,B504),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C504-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[501,42,9,null,81,{"$f":"IF(A505=\"\",\"\",IF(A505=1,Age_Full_Month,IF(F504=11,0,F504+1)))","v":8},81,0,{"$f":"IF(A505=\"\",\"\",IF(AND(F505=11,G505=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H505-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C505-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B505,99),0,1,1)*K505,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E505,0,1,1)*L505,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*M505,FEE_rounding)","v":0},0,0,{"$f":"IF(C505>=1,ROUND(K505*OFFSET(Input!$U$27,B505,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B505=1,0,IF($C505>=1,ROUND(OFFSET(Input!$X$27,B505,0,1,1)*AL504,AV_rounding),0))","v":0},{"$f":"IF(B505=1,0,IF(C505=1,ROUND(OFFSET(Input!$W$27,B505,0,1,1)*AVERAGE($AI$5,$AL$5:$AL503),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),OFFSET(Input!$G$27,B505,0,1,1)-AE505,0)","v":0},{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),MIN(OFFSET(Input!$G$27,B505,0,1,1),AP504),0)","v":0},0,0,0,3598613.5266890698,3556098.5266890698,3573408.0160830701,3573408.0160830701,1604203.79961984,1604203.79961984,1612012.3427316099,1612012.3427316099,{"$f":"IF(A505=\"\",\"\",AL505-ROUND(AL505*OFFSET(Input!$S$27,B505,0,1,1),2*FEE_rounding))","v":3573408.0160830701},{"$f":"IF(A505=\"\",\"\",ROUND(AP505*(1-OFFSET(Input!$T$27,MIN(B505,10),0,1,1)),2*FEE_rounding))","v":1612012.3427316099},10685420.358814679,0,0,0,5500000,9098613.5266890693,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A505=1,PMF_1st=0),0,ROUND(IF(A505=1,AI505,AL504)*OFFSET(Input!$O$27,IF(A505=121,-1,0)+MIN(B505,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A505=1,PMF_1st=0),0,IF(SUM($K$5:$L505)-$AU504>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B504,B505),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C505-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[502,42,10,null,81,{"$f":"IF(A506=\"\",\"\",IF(A506=1,Age_Full_Month,IF(F505=11,0,F505+1)))","v":9},81,0,{"$f":"IF(A506=\"\",\"\",IF(AND(F506=11,G506=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H506-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C506-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B506,99),0,1,1)*K506,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E506,0,1,1)*L506,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*M506,FEE_rounding)","v":0},0,0,{"$f":"IF(C506>=1,ROUND(K506*OFFSET(Input!$U$27,B506,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B506=1,0,IF($C506>=1,ROUND(OFFSET(Input!$X$27,B506,0,1,1)*AL505,AV_rounding),0))","v":0},{"$f":"IF(B506=1,0,IF(C506=1,ROUND(OFFSET(Input!$W$27,B506,0,1,1)*AVERAGE($AI$5,$AL$5:$AL504),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),OFFSET(Input!$G$27,B506,0,1,1)-AE506,0)","v":0},{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),MIN(OFFSET(Input!$G$27,B506,0,1,1),AP505),0)","v":0},0,0,0,3573408.0160830701,3530893.0160830701,3548079.8163796701,3548079.8163796701,1612012.3427316099,1612012.3427316099,1619858.89432181,1619858.89432181,{"$f":"IF(A506=\"\",\"\",AL506-ROUND(AL506*OFFSET(Input!$S$27,B506,0,1,1),2*FEE_rounding))","v":3548079.8163796701},{"$f":"IF(A506=\"\",\"\",ROUND(AP506*(1-OFFSET(Input!$T$27,MIN(B506,10),0,1,1)),2*FEE_rounding))","v":1619858.89432181},10667938.710701481,0,0,0,5500000,9073408.0160830691,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A506=1,PMF_1st=0),0,ROUND(IF(A506=1,AI506,AL505)*OFFSET(Input!$O$27,IF(A506=121,-1,0)+MIN(B506,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A506=1,PMF_1st=0),0,IF(SUM($K$5:$L506)-$AU505>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B505,B506),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C506-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[503,42,11,null,81,{"$f":"IF(A507=\"\",\"\",IF(A507=1,Age_Full_Month,IF(F506=11,0,F506+1)))","v":10},81,0,{"$f":"IF(A507=\"\",\"\",IF(AND(F507=11,G507=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H507-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C507-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B507,99),0,1,1)*K507,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E507,0,1,1)*L507,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*M507,FEE_rounding)","v":0},0,0,{"$f":"IF(C507>=1,ROUND(K507*OFFSET(Input!$U$27,B507,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B507=1,0,IF($C507>=1,ROUND(OFFSET(Input!$X$27,B507,0,1,1)*AL506,AV_rounding),0))","v":0},{"$f":"IF(B507=1,0,IF(C507=1,ROUND(OFFSET(Input!$W$27,B507,0,1,1)*AVERAGE($AI$5,$AL$5:$AL505),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),OFFSET(Input!$G$27,B507,0,1,1)-AE507,0)","v":0},{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),MIN(OFFSET(Input!$G$27,B507,0,1,1),AP506),0)","v":0},0,0,0,3548079.8163796701,3505564.8163796701,3522628.3303834898,3522628.3303834898,1619858.89432181,1619858.89432181,1627743.63939864,1627743.63939864,{"$f":"IF(A507=\"\",\"\",AL507-ROUND(AL507*OFFSET(Input!$S$27,B507,0,1,1),2*FEE_rounding))","v":3522628.3303834898},{"$f":"IF(A507=\"\",\"\",ROUND(AP507*(1-OFFSET(Input!$T$27,MIN(B507,10),0,1,1)),2*FEE_rounding))","v":1627743.63939864},10650371.969782131,0,0,0,5500000,9048079.8163796701,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A507=1,PMF_1st=0),0,ROUND(IF(A507=1,AI507,AL506)*OFFSET(Input!$O$27,IF(A507=121,-1,0)+MIN(B507,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A507=1,PMF_1st=0),0,IF(SUM($K$5:$L507)-$AU506>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B506,B507),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C507-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[504,42,12,null,81,{"$f":"IF(A508=\"\",\"\",IF(A508=1,Age_Full_Month,IF(F507=11,0,F507+1)))","v":11},81,0,{"$f":"IF(A508=\"\",\"\",IF(AND(F508=11,G508=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H508-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C508-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B508,99),0,1,1)*K508,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E508,0,1,1)*L508,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*M508,FEE_rounding)","v":0},0,0,{"$f":"IF(C508>=1,ROUND(K508*OFFSET(Input!$U$27,B508,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B508=1,0,IF($C508>=1,ROUND(OFFSET(Input!$X$27,B508,0,1,1)*AL507,AV_rounding),0))","v":0},{"$f":"IF(B508=1,0,IF(C508=1,ROUND(OFFSET(Input!$W$27,B508,0,1,1)*AVERAGE($AI$5,$AL$5:$AL506),AV_rounding),0))","v":0},42515,0,0,0,0,0,0,0,{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),OFFSET(Input!$G$27,B508,0,1,1)-AE508,0)","v":0},{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),MIN(OFFSET(Input!$G$27,B508,0,1,1),AP507),0)","v":0},0,0,0,3522628.3303834898,3480113.3303834898,3497052.9579922599,3497052.9579922599,1627743.63939864,1627743.63939864,1635666.7638708299,1635666.7638708299,{"$f":"IF(A508=\"\",\"\",AL508-ROUND(AL508*OFFSET(Input!$S$27,B508,0,1,1),2*FEE_rounding))","v":3497052.9579922599},{"$f":"IF(A508=\"\",\"\",ROUND(AP508*(1-OFFSET(Input!$T$27,MIN(B508,10),0,1,1)),2*FEE_rounding))","v":1635666.7638708299},10632719.721863089,0,0,0,5500000,9022628.3303834908,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A508=1,PMF_1st=0),0,ROUND(IF(A508=1,AI508,AL507)*OFFSET(Input!$O$27,IF(A508=121,-1,0)+MIN(B508,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A508=1,PMF_1st=0),0,IF(SUM($K$5:$L508)-$AU507>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B507,B508),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C508-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[505,43,1,null,82,{"$f":"IF(A509=\"\",\"\",IF(A509=1,Age_Full_Month,IF(F508=11,0,F508+1)))","v":0},82,0,{"$f":"IF(A509=\"\",\"\",IF(AND(F509=11,G509=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H509-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C509-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B509,99),0,1,1)*K509,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E509,0,1,1)*L509,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*M509,FEE_rounding)","v":0},0,0,{"$f":"IF(C509>=1,ROUND(K509*OFFSET(Input!$U$27,B509,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B509=1,0,IF($C509>=1,ROUND(OFFSET(Input!$X$27,B509,0,1,1)*AL508,AV_rounding),0))","v":0},{"$f":"IF(B509=1,0,IF(C509=1,ROUND(OFFSET(Input!$W$27,B509,0,1,1)*AVERAGE($AI$5,$AL$5:$AL507),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),OFFSET(Input!$G$27,B509,0,1,1)-AE509,0)","v":0},{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),MIN(OFFSET(Input!$G$27,B509,0,1,1),AP508),0)","v":0},0,0,0,3497052.9579922599,3450632.9579922599,3467429.0883977301,3467429.0883977301,1635666.7638708299,1635666.7638708299,1643628.4545520199,1643628.4545520199,{"$f":"IF(A509=\"\",\"\",AL509-ROUND(AL509*OFFSET(Input!$S$27,B509,0,1,1),2*FEE_rounding))","v":3467429.0883977301},{"$f":"IF(A509=\"\",\"\",ROUND(AP509*(1-OFFSET(Input!$T$27,MIN(B509,10),0,1,1)),2*FEE_rounding))","v":1643628.4545520199},10611057.542949751,0,0,0,5500000,8997052.9579922594,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A509=1,PMF_1st=0),0,ROUND(IF(A509=1,AI509,AL508)*OFFSET(Input!$O$27,IF(A509=121,-1,0)+MIN(B509,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A509=1,PMF_1st=0),0,IF(SUM($K$5:$L509)-$AU508>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B508,B509),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C509-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[506,43,2,null,82,{"$f":"IF(A510=\"\",\"\",IF(A510=1,Age_Full_Month,IF(F509=11,0,F509+1)))","v":1},82,0,{"$f":"IF(A510=\"\",\"\",IF(AND(F510=11,G510=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H510-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C510-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B510,99),0,1,1)*K510,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E510,0,1,1)*L510,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*M510,FEE_rounding)","v":0},0,0,{"$f":"IF(C510>=1,ROUND(K510*OFFSET(Input!$U$27,B510,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B510=1,0,IF($C510>=1,ROUND(OFFSET(Input!$X$27,B510,0,1,1)*AL509,AV_rounding),0))","v":0},{"$f":"IF(B510=1,0,IF(C510=1,ROUND(OFFSET(Input!$W$27,B510,0,1,1)*AVERAGE($AI$5,$AL$5:$AL508),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),OFFSET(Input!$G$27,B510,0,1,1)-AE510,0)","v":0},{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),MIN(OFFSET(Input!$G$27,B510,0,1,1),AP509),0)","v":0},0,0,0,3467429.0883977301,3421009.0883977301,3437661.02312,3437661.02312,1643628.4545520199,1643628.4545520199,1651628.8991651901,1651628.8991651901,{"$f":"IF(A510=\"\",\"\",AL510-ROUND(AL510*OFFSET(Input!$S$27,B510,0,1,1),2*FEE_rounding))","v":3437661.02312},{"$f":"IF(A510=\"\",\"\",ROUND(AP510*(1-OFFSET(Input!$T$27,MIN(B510,10),0,1,1)),2*FEE_rounding))","v":1651628.8991651901},10589289.922285192,0,0,0,5500000,8967429.0883977301,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A510=1,PMF_1st=0),0,ROUND(IF(A510=1,AI510,AL509)*OFFSET(Input!$O$27,IF(A510=121,-1,0)+MIN(B510,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A510=1,PMF_1st=0),0,IF(SUM($K$5:$L510)-$AU509>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B509,B510),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C510-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[507,43,3,null,82,{"$f":"IF(A511=\"\",\"\",IF(A511=1,Age_Full_Month,IF(F510=11,0,F510+1)))","v":2},82,0,{"$f":"IF(A511=\"\",\"\",IF(AND(F511=11,G511=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H511-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C511-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B511,99),0,1,1)*K511,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E511,0,1,1)*L511,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*M511,FEE_rounding)","v":0},0,0,{"$f":"IF(C511>=1,ROUND(K511*OFFSET(Input!$U$27,B511,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B511=1,0,IF($C511>=1,ROUND(OFFSET(Input!$X$27,B511,0,1,1)*AL510,AV_rounding),0))","v":0},{"$f":"IF(B511=1,0,IF(C511=1,ROUND(OFFSET(Input!$W$27,B511,0,1,1)*AVERAGE($AI$5,$AL$5:$AL509),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),OFFSET(Input!$G$27,B511,0,1,1)-AE511,0)","v":0},{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),MIN(OFFSET(Input!$G$27,B511,0,1,1),AP510),0)","v":0},0,0,0,3437661.02312,3391241.02312,3407748.0602793,3407748.0602793,1651628.8991651901,1651628.8991651901,1659668.28634706,1659668.28634706,{"$f":"IF(A511=\"\",\"\",AL511-ROUND(AL511*OFFSET(Input!$S$27,B511,0,1,1),2*FEE_rounding))","v":3407748.0602793},{"$f":"IF(A511=\"\",\"\",ROUND(AP511*(1-OFFSET(Input!$T$27,MIN(B511,10),0,1,1)),2*FEE_rounding))","v":1659668.28634706},10567416.34662636,0,0,0,5500000,8937661.023120001,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A511=1,PMF_1st=0),0,ROUND(IF(A511=1,AI511,AL510)*OFFSET(Input!$O$27,IF(A511=121,-1,0)+MIN(B511,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A511=1,PMF_1st=0),0,IF(SUM($K$5:$L511)-$AU510>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B510,B511),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C511-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[508,43,4,null,82,{"$f":"IF(A512=\"\",\"\",IF(A512=1,Age_Full_Month,IF(F511=11,0,F511+1)))","v":3},82,0,{"$f":"IF(A512=\"\",\"\",IF(AND(F512=11,G512=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H512-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C512-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B512,99),0,1,1)*K512,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E512,0,1,1)*L512,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*M512,FEE_rounding)","v":0},0,0,{"$f":"IF(C512>=1,ROUND(K512*OFFSET(Input!$U$27,B512,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B512=1,0,IF($C512>=1,ROUND(OFFSET(Input!$X$27,B512,0,1,1)*AL511,AV_rounding),0))","v":0},{"$f":"IF(B512=1,0,IF(C512=1,ROUND(OFFSET(Input!$W$27,B512,0,1,1)*AVERAGE($AI$5,$AL$5:$AL510),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),OFFSET(Input!$G$27,B512,0,1,1)-AE512,0)","v":0},{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),MIN(OFFSET(Input!$G$27,B512,0,1,1),AP511),0)","v":0},0,0,0,3407748.0602793,3361328.0602793,3377689.49457942,3377689.49457942,1659668.28634706,1659668.28634706,1667746.80565255,1667746.80565255,{"$f":"IF(A512=\"\",\"\",AL512-ROUND(AL512*OFFSET(Input!$S$27,B512,0,1,1),2*FEE_rounding))","v":3377689.49457942},{"$f":"IF(A512=\"\",\"\",ROUND(AP512*(1-OFFSET(Input!$T$27,MIN(B512,10),0,1,1)),2*FEE_rounding))","v":1667746.80565255},10545436.300231969,0,0,0,5500000,8907748.0602793004,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A512=1,PMF_1st=0),0,ROUND(IF(A512=1,AI512,AL511)*OFFSET(Input!$O$27,IF(A512=121,-1,0)+MIN(B512,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A512=1,PMF_1st=0),0,IF(SUM($K$5:$L512)-$AU511>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B511,B512),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C512-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[509,43,5,null,82,{"$f":"IF(A513=\"\",\"\",IF(A513=1,Age_Full_Month,IF(F512=11,0,F512+1)))","v":4},82,0,{"$f":"IF(A513=\"\",\"\",IF(AND(F513=11,G513=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H513-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C513-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B513,99),0,1,1)*K513,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E513,0,1,1)*L513,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*M513,FEE_rounding)","v":0},0,0,{"$f":"IF(C513>=1,ROUND(K513*OFFSET(Input!$U$27,B513,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B513=1,0,IF($C513>=1,ROUND(OFFSET(Input!$X$27,B513,0,1,1)*AL512,AV_rounding),0))","v":0},{"$f":"IF(B513=1,0,IF(C513=1,ROUND(OFFSET(Input!$W$27,B513,0,1,1)*AVERAGE($AI$5,$AL$5:$AL511),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),OFFSET(Input!$G$27,B513,0,1,1)-AE513,0)","v":0},{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),MIN(OFFSET(Input!$G$27,B513,0,1,1),AP512),0)","v":0},0,0,0,3377689.49457942,3331269.49457942,3347484.6172910701,3347484.6172910701,1667746.80565255,1667746.80565255,1675864.64755925,1675864.64755925,{"$f":"IF(A513=\"\",\"\",AL513-ROUND(AL513*OFFSET(Input!$S$27,B513,0,1,1),2*FEE_rounding))","v":3347484.6172910701},{"$f":"IF(A513=\"\",\"\",ROUND(AP513*(1-OFFSET(Input!$T$27,MIN(B513,10),0,1,1)),2*FEE_rounding))","v":1675864.64755925},10523349.26485032,0,0,0,5500000,8877689.4945794195,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A513=1,PMF_1st=0),0,ROUND(IF(A513=1,AI513,AL512)*OFFSET(Input!$O$27,IF(A513=121,-1,0)+MIN(B513,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A513=1,PMF_1st=0),0,IF(SUM($K$5:$L513)-$AU512>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B512,B513),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C513-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[510,43,6,null,82,{"$f":"IF(A514=\"\",\"\",IF(A514=1,Age_Full_Month,IF(F513=11,0,F513+1)))","v":5},82,0,{"$f":"IF(A514=\"\",\"\",IF(AND(F514=11,G514=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H514-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C514-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B514,99),0,1,1)*K514,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E514,0,1,1)*L514,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*M514,FEE_rounding)","v":0},0,0,{"$f":"IF(C514>=1,ROUND(K514*OFFSET(Input!$U$27,B514,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B514=1,0,IF($C514>=1,ROUND(OFFSET(Input!$X$27,B514,0,1,1)*AL513,AV_rounding),0))","v":0},{"$f":"IF(B514=1,0,IF(C514=1,ROUND(OFFSET(Input!$W$27,B514,0,1,1)*AVERAGE($AI$5,$AL$5:$AL512),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),OFFSET(Input!$G$27,B514,0,1,1)-AE514,0)","v":0},{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),MIN(OFFSET(Input!$G$27,B514,0,1,1),AP513),0)","v":0},0,0,0,3347484.6172910701,3301064.6172910701,3317132.7162351999,3317132.7162351999,1675864.64755925,1675864.64755925,1684022.00347192,1684022.00347192,{"$f":"IF(A514=\"\",\"\",AL514-ROUND(AL514*OFFSET(Input!$S$27,B514,0,1,1),2*FEE_rounding))","v":3317132.7162351999},{"$f":"IF(A514=\"\",\"\",ROUND(AP514*(1-OFFSET(Input!$T$27,MIN(B514,10),0,1,1)),2*FEE_rounding))","v":1684022.00347192},10501154.71970712,0,0,0,5500000,8847484.6172910705,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A514=1,PMF_1st=0),0,ROUND(IF(A514=1,AI514,AL513)*OFFSET(Input!$O$27,IF(A514=121,-1,0)+MIN(B514,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A514=1,PMF_1st=0),0,IF(SUM($K$5:$L514)-$AU513>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B513,B514),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C514-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[511,43,7,null,82,{"$f":"IF(A515=\"\",\"\",IF(A515=1,Age_Full_Month,IF(F514=11,0,F514+1)))","v":6},82,0,{"$f":"IF(A515=\"\",\"\",IF(AND(F515=11,G515=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H515-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C515-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B515,99),0,1,1)*K515,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E515,0,1,1)*L515,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*M515,FEE_rounding)","v":0},0,0,{"$f":"IF(C515>=1,ROUND(K515*OFFSET(Input!$U$27,B515,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B515=1,0,IF($C515>=1,ROUND(OFFSET(Input!$X$27,B515,0,1,1)*AL514,AV_rounding),0))","v":0},{"$f":"IF(B515=1,0,IF(C515=1,ROUND(OFFSET(Input!$W$27,B515,0,1,1)*AVERAGE($AI$5,$AL$5:$AL513),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),OFFSET(Input!$G$27,B515,0,1,1)-AE515,0)","v":0},{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),MIN(OFFSET(Input!$G$27,B515,0,1,1),AP514),0)","v":0},0,0,0,3317132.7162351999,3270712.7162351999,3286633.07576619,3286633.07576619,1684022.00347192,1684022.00347192,1692219.0657269701,1692219.0657269701,{"$f":"IF(A515=\"\",\"\",AL515-ROUND(AL515*OFFSET(Input!$S$27,B515,0,1,1),2*FEE_rounding))","v":3286633.07576619},{"$f":"IF(A515=\"\",\"\",ROUND(AP515*(1-OFFSET(Input!$T$27,MIN(B515,10),0,1,1)),2*FEE_rounding))","v":1692219.0657269701},10478852.14149316,0,0,0,5500000,8817132.7162351999,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A515=1,PMF_1st=0),0,ROUND(IF(A515=1,AI515,AL514)*OFFSET(Input!$O$27,IF(A515=121,-1,0)+MIN(B515,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A515=1,PMF_1st=0),0,IF(SUM($K$5:$L515)-$AU514>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B514,B515),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C515-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[512,43,8,null,82,{"$f":"IF(A516=\"\",\"\",IF(A516=1,Age_Full_Month,IF(F515=11,0,F515+1)))","v":7},82,0,{"$f":"IF(A516=\"\",\"\",IF(AND(F516=11,G516=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H516-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C516-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B516,99),0,1,1)*K516,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E516,0,1,1)*L516,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*M516,FEE_rounding)","v":0},0,0,{"$f":"IF(C516>=1,ROUND(K516*OFFSET(Input!$U$27,B516,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B516=1,0,IF($C516>=1,ROUND(OFFSET(Input!$X$27,B516,0,1,1)*AL515,AV_rounding),0))","v":0},{"$f":"IF(B516=1,0,IF(C516=1,ROUND(OFFSET(Input!$W$27,B516,0,1,1)*AVERAGE($AI$5,$AL$5:$AL514),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),OFFSET(Input!$G$27,B516,0,1,1)-AE516,0)","v":0},{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),MIN(OFFSET(Input!$G$27,B516,0,1,1),AP515),0)","v":0},0,0,0,3286633.07576619,3240213.07576619,3255984.9767549699,3255984.9767549699,1692219.0657269701,1692219.0657269701,1700456.0275970299,1700456.0275970299,{"$f":"IF(A516=\"\",\"\",AL516-ROUND(AL516*OFFSET(Input!$S$27,B516,0,1,1),2*FEE_rounding))","v":3255984.9767549699},{"$f":"IF(A516=\"\",\"\",ROUND(AP516*(1-OFFSET(Input!$T$27,MIN(B516,10),0,1,1)),2*FEE_rounding))","v":1700456.0275970299},10456441.004352001,0,0,0,5500000,8786633.0757661909,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A516=1,PMF_1st=0),0,ROUND(IF(A516=1,AI516,AL515)*OFFSET(Input!$O$27,IF(A516=121,-1,0)+MIN(B516,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A516=1,PMF_1st=0),0,IF(SUM($K$5:$L516)-$AU515>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B515,B516),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C516-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[513,43,9,null,{"$f":"IF($A517=\"\",\"\",Age_Insured+B517-1)","v":82},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Month,IF(F516=11,0,F516+1)))","v":8},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Year,IF(F516=11,G516+1,G516)))","v":82},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),DAY(EOMONTH((SignYY+INT(A517/12)+1911)&\"/\"&(IF(MOD(SignMM+A517-1,12)=0,12,MOD(SignMM+A517-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H517-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B517-1>=BPP,\"\",IF(AS516>0,1,0))","v":1},{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,IF(($BJ517+$AL516+$AP516+$AW517)/($BJ517+$AL516+$AP516)>$BK517,VLOOKUP($B517,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K517=0,0,IF(MOD(C517-1,12/Prem_Freq)=0,VLOOKUP(B517,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C517=1,VLOOKUP(B517,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C517-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B517,99),0,1,1)*K517,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E517,0,1,1)*L517,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*M517,FEE_rounding)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,K517-N517))","v":0},{"$f":"IF(A518=\"\",\"\",IF(K517=\"*****\",\"*****\",L517-O517+M517-P517))","v":0},{"$f":"IF(C517>=1,ROUND(K517*OFFSET(Input!$U$27,B517,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B517=1,0,IF($C517>=1,ROUND(OFFSET(Input!$X$27,B517,0,1,1)*AL516,AV_rounding),0))","v":0},{"$f":"IF(B517=1,0,IF(C517=1,ROUND(OFFSET(Input!$W$27,B517,0,1,1)*AVERAGE($AI$5,$AL$5:$AL515),AV_rounding),0))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,BA517,AI517))","v":46420},{"$f":"IF(E517=\"\",\"\",IF(SUM(AI517,-V517)>BB517,BB517,SUM(AI517,-V517)))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,0,BA517-AI517))","v":0},0,0,{"$f":"IF(E517=\" \",\" \",IF(Z517<BI516+BC517+BE517+BD517*0+BF517,BI516+BC517+BE517+BD517*0+BF517-BI516-Z517,0))","v":0},0,0,{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),OFFSET(Input!$G$27,B517,0,1,1)-AE517,0)","v":0},{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),MIN(OFFSET(Input!$G$27,B517,0,1,1),AP516),0)","v":0},{"$f":"IF(A518=\"\",\"\",AF516+AD517+AE517)","v":0},0,0,{"$f":"IF(A517=\"\",\"\",AL516+Q517+R517*0+IF(A517=1,0,SUM(S517:U517)))","v":3255984.9767549699},{"$f":"IF(A517=\"\",\"\",AI517-V517-W517-Z517-AD517)","v":3209564.9767549699},{"$f":"ROUND((AJ517-AB517)*(1+IRR_2)^(1/12)+IF(A517=1,S517,0),AV_rounding)","v":3225187.6965720798},{"$f":"ROUND(AK517-AG517,AV_rounding)","v":3225187.6965720798},1700456.0275970299,1700456.0275970299,{"$f":"ROUND((AN517-AC517)*(1+IRR_2)^(1/12),AV_rounding)","v":1708733.0832954999},{"$f":"ROUND(AO517-AH517,AV_rounding)","v":1708733.0832954999},{"$f":"IF(A517=\"\",\"\",AL517-ROUND(AL517*OFFSET(Input!$S$27,B517,0,1,1),2*FEE_rounding))","v":3225187.6965720798},{"$f":"IF(A517=\"\",\"\",ROUND(AP517*(1-OFFSET(Input!$T$27,MIN(B517,10),0,1,1)),2*FEE_rounding))","v":1708733.0832954999},10433920.77986758,0,{"$f":"IF(A518=\"\",\"\",AU516+AD517+AE517)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,Q517+R517))","v":0},5500000,8755984.9767549708,{"$f":"IF(A517=1,K517,MAX(AY516+K517-AD516-AE516,0))","v":3000000},{"$f":"IF(A517=\"\",\"\",AW517)","v":5500000},{"$f":"ROUND(ROUND(AZ517/100000*VLOOKUP(Age_Insured+B517-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I517>0,I517/H517,1),2*FEE_rounding)*IF(G518>14,1,0)*IF(AND(I517=0,H517>0),0,1)","v":46420},0,null,null,{"$f":"IF(AND(A517=1,PMF_1st=0),0,ROUND(IF(A517=1,AI517,AL516)*OFFSET(Input!$O$27,IF(A517=121,-1,0)+MIN(B517,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A517=1,PMF_1st=0),0,IF(SUM($K$5:$L517)-$AU516>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B516,B517),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A517+1","v":514},{"$f":"IF($A518=\"\",\"\",INT((A518-1)/12)+1)","v":43},{"$f":"IF($A518=\"\",\"\",MOD((A518-1),12)+1)","v":10},null,82,{"$f":"IF(A518=\"\",\"\",IF(A518=1,Age_Full_Month,IF(F517=11,0,F517+1)))","v":9},82,0,{"$f":"IF(A518=\"\",\"\",IF(AND(F518=11,G518=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H518-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C518-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B518,99),0,1,1)*K518,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E518,0,1,1)*L518,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*M518,FEE_rounding)","v":0},0,0,{"$f":"IF(C518>=1,ROUND(K518*OFFSET(Input!$U$27,B518,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B518=1,0,IF($C518>=1,ROUND(OFFSET(Input!$X$27,B518,0,1,1)*AL517,AV_rounding),0))","v":0},{"$f":"IF(B518=1,0,IF(C518=1,ROUND(OFFSET(Input!$W$27,B518,0,1,1)*AVERAGE($AI$5,$AL$5:$AL516),AV_rounding),0))","v":0},46420,0,0,{"$f":"Q518+R518","v":0},{"$f":"IF(E518=\" \",\" \",IF(AI518+AM518-V518>BI517+BC518+BD518+BF518+BE518,BI517+BC518+BD518+BF518+BE518,MAX(AI518+AM518-V518,0)))","v":0},0,{"$f":"BG518","v":0},0,{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),OFFSET(Input!$G$27,B518,0,1,1)-AE518,0)","v":0},{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),MIN(OFFSET(Input!$G$27,B518,0,1,1),AP517),0)","v":0},0,0,0,3225187.6965720798,3178767.6965720798,3194240.5090706199,3194240.5090706199,{"$f":"R518+AO517","v":1708733.0832954999},{"$f":"AM518-X518-AA518-AE518","v":1708733.0832954999},1717050.4279811201,1717050.4279811201,{"$f":"IF(A518=\"\",\"\",AL518-ROUND(AL518*OFFSET(Input!$S$27,B518,0,1,1),2*FEE_rounding))","v":3194240.5090706199},{"$f":"IF(A518=\"\",\"\",ROUND(AP518*(1-OFFSET(Input!$T$27,MIN(B518,10),0,1,1)),2*FEE_rounding))","v":1717050.4279811201},{"$f":"AW518+AL518+AP518","v":10411290.93705174},0,0,0,{"$f":"AW517","v":5500000},{"$f":"AW518+AI518","v":8725187.6965720803},3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A518=1,PMF_1st=0),0,ROUND(IF(A518=1,AI518,AL517)*OFFSET(Input!$O$27,IF(A518=121,-1,0)+MIN(B518,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A518=1,PMF_1st=0),0,IF(SUM($K$5:$L518)-$AU517>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B517,B518),21),0,1,1)))","v":0},null,null,{"$f":"BI517+BC518+BD518+BE518+BF518-Z518-AA518","v":0},{"$f":"IF(MOD($C518-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E518<=30,1.9,IF($E518<=40,1.6,IF($E518<=50,1.4,IF($E518<=60,1.2,IF($E518<=70,1.1,IF($E518<=90,1.02,1))))))","v":1.02}]
[515,43,11,null,82,{"$f":"IF(A519=\"\",\"\",IF(A519=1,Age_Full_Month,IF(F518=11,0,F518+1)))","v":10},82,0,{"$f":"IF(A519=\"\",\"\",IF(AND(F519=11,G519=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H519-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C519-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B519,99),0,1,1)*K519,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E519,0,1,1)*L519,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*M519,FEE_rounding)","v":0},0,0,{"$f":"IF(C519>=1,ROUND(K519*OFFSET(Input!$U$27,B519,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B519=1,0,IF($C519>=1,ROUND(OFFSET(Input!$X$27,B519,0,1,1)*AL518,AV_rounding),0))","v":0},{"$f":"IF(B519=1,0,IF(C519=1,ROUND(OFFSET(Input!$W$27,B519,0,1,1)*AVERAGE($AI$5,$AL$5:$AL517),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),OFFSET(Input!$G$27,B519,0,1,1)-AE519,0)","v":0},{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),MIN(OFFSET(Input!$G$27,B519,0,1,1),AP518),0)","v":0},0,0,0,3194240.5090706199,3147820.5090706199,3163142.6845691502,3163142.6845691502,1717050.4279811201,1717050.4279811201,1725408.2577625599,1725408.2577625599,{"$f":"IF(A519=\"\",\"\",AL519-ROUND(AL519*OFFSET(Input!$S$27,B519,0,1,1),2*FEE_rounding))","v":3163142.6845691502},{"$f":"IF(A519=\"\",\"\",ROUND(AP519*(1-OFFSET(Input!$T$27,MIN(B519,10),0,1,1)),2*FEE_rounding))","v":1725408.2577625599},10388550.942331711,0,0,0,5500000,8694240.5090706199,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A519=1,PMF_1st=0),0,ROUND(IF(A519=1,AI519,AL518)*OFFSET(Input!$O$27,IF(A519=121,-1,0)+MIN(B519,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A519=1,PMF_1st=0),0,IF(SUM($K$5:$L519)-$AU518>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B518,B519),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C519-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[516,43,12,null,82,{"$f":"IF(A520=\"\",\"\",IF(A520=1,Age_Full_Month,IF(F519=11,0,F519+1)))","v":11},82,0,{"$f":"IF(A520=\"\",\"\",IF(AND(F520=11,G520=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H520-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C520-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B520,99),0,1,1)*K520,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E520,0,1,1)*L520,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*M520,FEE_rounding)","v":0},0,0,{"$f":"IF(C520>=1,ROUND(K520*OFFSET(Input!$U$27,B520,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B520=1,0,IF($C520>=1,ROUND(OFFSET(Input!$X$27,B520,0,1,1)*AL519,AV_rounding),0))","v":0},{"$f":"IF(B520=1,0,IF(C520=1,ROUND(OFFSET(Input!$W$27,B520,0,1,1)*AVERAGE($AI$5,$AL$5:$AL518),AV_rounding),0))","v":0},46420,0,0,0,0,0,0,0,{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),OFFSET(Input!$G$27,B520,0,1,1)-AE520,0)","v":0},{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),MIN(OFFSET(Input!$G$27,B520,0,1,1),AP519),0)","v":0},0,0,0,3163142.6845691502,3116722.6845691502,3131893.4898344399,3131893.4898344399,1725408.2577625599,1725408.2577625599,1733806.7697030799,1733806.7697030799,{"$f":"IF(A520=\"\",\"\",AL520-ROUND(AL520*OFFSET(Input!$S$27,B520,0,1,1),2*FEE_rounding))","v":3131893.4898344399},{"$f":"IF(A520=\"\",\"\",ROUND(AP520*(1-OFFSET(Input!$T$27,MIN(B520,10),0,1,1)),2*FEE_rounding))","v":1733806.7697030799},10365700.259537518,0,0,0,5500000,8663142.6845691502,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A520=1,PMF_1st=0),0,ROUND(IF(A520=1,AI520,AL519)*OFFSET(Input!$O$27,IF(A520=121,-1,0)+MIN(B520,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A520=1,PMF_1st=0),0,IF(SUM($K$5:$L520)-$AU519>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B519,B520),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C520-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[517,44,1,null,83,{"$f":"IF(A521=\"\",\"\",IF(A521=1,Age_Full_Month,IF(F520=11,0,F520+1)))","v":0},83,0,{"$f":"IF(A521=\"\",\"\",IF(AND(F521=11,G521=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H521-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C521-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B521,99),0,1,1)*K521,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E521,0,1,1)*L521,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*M521,FEE_rounding)","v":0},0,0,{"$f":"IF(C521>=1,ROUND(K521*OFFSET(Input!$U$27,B521,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B521=1,0,IF($C521>=1,ROUND(OFFSET(Input!$X$27,B521,0,1,1)*AL520,AV_rounding),0))","v":0},{"$f":"IF(B521=1,0,IF(C521=1,ROUND(OFFSET(Input!$W$27,B521,0,1,1)*AVERAGE($AI$5,$AL$5:$AL519),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),OFFSET(Input!$G$27,B521,0,1,1)-AE521,0)","v":0},{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),MIN(OFFSET(Input!$G$27,B521,0,1,1),AP520),0)","v":0},0,0,0,3131893.4898344399,3081238.4898344399,3096236.5739875901,3096236.5739875901,1733806.7697030799,1733806.7697030799,1742246.16182514,1742246.16182514,{"$f":"IF(A521=\"\",\"\",AL521-ROUND(AL521*OFFSET(Input!$S$27,B521,0,1,1),2*FEE_rounding))","v":3096236.5739875901},{"$f":"IF(A521=\"\",\"\",ROUND(AP521*(1-OFFSET(Input!$T$27,MIN(B521,10),0,1,1)),2*FEE_rounding))","v":1742246.16182514},10338482.735812731,0,0,0,5500000,8631893.489834439,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A521=1,PMF_1st=0),0,ROUND(IF(A521=1,AI521,AL520)*OFFSET(Input!$O$27,IF(A521=121,-1,0)+MIN(B521,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A521=1,PMF_1st=0),0,IF(SUM($K$5:$L521)-$AU520>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B520,B521),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C521-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[518,44,2,null,83,{"$f":"IF(A522=\"\",\"\",IF(A522=1,Age_Full_Month,IF(F521=11,0,F521+1)))","v":1},83,0,{"$f":"IF(A522=\"\",\"\",IF(AND(F522=11,G522=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H522-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C522-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B522,99),0,1,1)*K522,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E522,0,1,1)*L522,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*M522,FEE_rounding)","v":0},0,0,{"$f":"IF(C522>=1,ROUND(K522*OFFSET(Input!$U$27,B522,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B522=1,0,IF($C522>=1,ROUND(OFFSET(Input!$X$27,B522,0,1,1)*AL521,AV_rounding),0))","v":0},{"$f":"IF(B522=1,0,IF(C522=1,ROUND(OFFSET(Input!$W$27,B522,0,1,1)*AVERAGE($AI$5,$AL$5:$AL520),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),OFFSET(Input!$G$27,B522,0,1,1)-AE522,0)","v":0},{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),MIN(OFFSET(Input!$G$27,B522,0,1,1),AP521),0)","v":0},0,0,0,3096236.5739875901,3045581.5739875901,3060406.0962998499,3060406.0962998499,1742246.16182514,1742246.16182514,1750726.6331151,1750726.6331151,{"$f":"IF(A522=\"\",\"\",AL522-ROUND(AL522*OFFSET(Input!$S$27,B522,0,1,1),2*FEE_rounding))","v":3060406.0962998499},{"$f":"IF(A522=\"\",\"\",ROUND(AP522*(1-OFFSET(Input!$T$27,MIN(B522,10),0,1,1)),2*FEE_rounding))","v":1750726.6331151},10311132.729414949,0,0,0,5500000,8596236.5739875901,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A522=1,PMF_1st=0),0,ROUND(IF(A522=1,AI522,AL521)*OFFSET(Input!$O$27,IF(A522=121,-1,0)+MIN(B522,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A522=1,PMF_1st=0),0,IF(SUM($K$5:$L522)-$AU521>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B521,B522),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C522-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[519,44,3,null,83,{"$f":"IF(A523=\"\",\"\",IF(A523=1,Age_Full_Month,IF(F522=11,0,F522+1)))","v":2},83,0,{"$f":"IF(A523=\"\",\"\",IF(AND(F523=11,G523=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H523-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C523-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B523,99),0,1,1)*K523,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E523,0,1,1)*L523,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*M523,FEE_rounding)","v":0},0,0,{"$f":"IF(C523>=1,ROUND(K523*OFFSET(Input!$U$27,B523,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B523=1,0,IF($C523>=1,ROUND(OFFSET(Input!$X$27,B523,0,1,1)*AL522,AV_rounding),0))","v":0},{"$f":"IF(B523=1,0,IF(C523=1,ROUND(OFFSET(Input!$W$27,B523,0,1,1)*AVERAGE($AI$5,$AL$5:$AL521),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),OFFSET(Input!$G$27,B523,0,1,1)-AE523,0)","v":0},{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),MIN(OFFSET(Input!$G$27,B523,0,1,1),AP522),0)","v":0},0,0,0,3060406.0962998499,3009751.0962998499,3024401.2119501899,3024401.2119501899,1750726.6331151,1750726.6331151,1759248.3835278801,1759248.3835278801,{"$f":"IF(A523=\"\",\"\",AL523-ROUND(AL523*OFFSET(Input!$S$27,B523,0,1,1),2*FEE_rounding))","v":3024401.2119501899},{"$f":"IF(A523=\"\",\"\",ROUND(AP523*(1-OFFSET(Input!$T$27,MIN(B523,10),0,1,1)),2*FEE_rounding))","v":1759248.3835278801},10283649.595478071,0,0,0,5500000,8560406.0962998495,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A523=1,PMF_1st=0),0,ROUND(IF(A523=1,AI523,AL522)*OFFSET(Input!$O$27,IF(A523=121,-1,0)+MIN(B523,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A523=1,PMF_1st=0),0,IF(SUM($K$5:$L523)-$AU522>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B522,B523),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C523-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[520,44,4,null,83,{"$f":"IF(A524=\"\",\"\",IF(A524=1,Age_Full_Month,IF(F523=11,0,F523+1)))","v":3},83,0,{"$f":"IF(A524=\"\",\"\",IF(AND(F524=11,G524=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H524-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C524-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B524,99),0,1,1)*K524,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E524,0,1,1)*L524,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*M524,FEE_rounding)","v":0},0,0,{"$f":"IF(C524>=1,ROUND(K524*OFFSET(Input!$U$27,B524,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B524=1,0,IF($C524>=1,ROUND(OFFSET(Input!$X$27,B524,0,1,1)*AL523,AV_rounding),0))","v":0},{"$f":"IF(B524=1,0,IF(C524=1,ROUND(OFFSET(Input!$W$27,B524,0,1,1)*AVERAGE($AI$5,$AL$5:$AL522),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),OFFSET(Input!$G$27,B524,0,1,1)-AE524,0)","v":0},{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),MIN(OFFSET(Input!$G$27,B524,0,1,1),AP523),0)","v":0},0,0,0,3024401.2119501899,2973746.2119501899,2988221.0720053501,2988221.0720053501,1759248.3835278801,1759248.3835278801,1767811.6139917001,1767811.6139917001,{"$f":"IF(A524=\"\",\"\",AL524-ROUND(AL524*OFFSET(Input!$S$27,B524,0,1,1),2*FEE_rounding))","v":2988221.0720053501},{"$f":"IF(A524=\"\",\"\",ROUND(AP524*(1-OFFSET(Input!$T$27,MIN(B524,10),0,1,1)),2*FEE_rounding))","v":1767811.6139917001},10256032.68599705,0,0,0,5500000,8524401.2119501904,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A524=1,PMF_1st=0),0,ROUND(IF(A524=1,AI524,AL523)*OFFSET(Input!$O$27,IF(A524=121,-1,0)+MIN(B524,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A524=1,PMF_1st=0),0,IF(SUM($K$5:$L524)-$AU523>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B523,B524),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C524-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[521,44,5,null,83,{"$f":"IF(A525=\"\",\"\",IF(A525=1,Age_Full_Month,IF(F524=11,0,F524+1)))","v":4},83,0,{"$f":"IF(A525=\"\",\"\",IF(AND(F525=11,G525=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H525-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C525-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B525,99),0,1,1)*K525,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E525,0,1,1)*L525,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*M525,FEE_rounding)","v":0},0,0,{"$f":"IF(C525>=1,ROUND(K525*OFFSET(Input!$U$27,B525,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B525=1,0,IF($C525>=1,ROUND(OFFSET(Input!$X$27,B525,0,1,1)*AL524,AV_rounding),0))","v":0},{"$f":"IF(B525=1,0,IF(C525=1,ROUND(OFFSET(Input!$W$27,B525,0,1,1)*AVERAGE($AI$5,$AL$5:$AL523),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),OFFSET(Input!$G$27,B525,0,1,1)-AE525,0)","v":0},{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),MIN(OFFSET(Input!$G$27,B525,0,1,1),AP524),0)","v":0},0,0,0,2988221.0720053501,2937566.0720053501,2951864.8233998702,2951864.8233998702,1767811.6139917001,1767811.6139917001,1776416.52641281,1776416.52641281,{"$f":"IF(A525=\"\",\"\",AL525-ROUND(AL525*OFFSET(Input!$S$27,B525,0,1,1),2*FEE_rounding))","v":2951864.8233998702},{"$f":"IF(A525=\"\",\"\",ROUND(AP525*(1-OFFSET(Input!$T$27,MIN(B525,10),0,1,1)),2*FEE_rounding))","v":1776416.52641281},10228281.349812679,0,0,0,5500000,8488221.0720053501,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A525=1,PMF_1st=0),0,ROUND(IF(A525=1,AI525,AL524)*OFFSET(Input!$O$27,IF(A525=121,-1,0)+MIN(B525,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A525=1,PMF_1st=0),0,IF(SUM($K$5:$L525)-$AU524>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B524,B525),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C525-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[522,44,6,null,83,{"$f":"IF(A526=\"\",\"\",IF(A526=1,Age_Full_Month,IF(F525=11,0,F525+1)))","v":5},83,0,{"$f":"IF(A526=\"\",\"\",IF(AND(F526=11,G526=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H526-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C526-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B526,99),0,1,1)*K526,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E526,0,1,1)*L526,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*M526,FEE_rounding)","v":0},0,0,{"$f":"IF(C526>=1,ROUND(K526*OFFSET(Input!$U$27,B526,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B526=1,0,IF($C526>=1,ROUND(OFFSET(Input!$X$27,B526,0,1,1)*AL525,AV_rounding),0))","v":0},{"$f":"IF(B526=1,0,IF(C526=1,ROUND(OFFSET(Input!$W$27,B526,0,1,1)*AVERAGE($AI$5,$AL$5:$AL524),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),OFFSET(Input!$G$27,B526,0,1,1)-AE526,0)","v":0},{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),MIN(OFFSET(Input!$G$27,B526,0,1,1),AP525),0)","v":0},0,0,0,2951864.8233998702,2901209.8233998702,2915331.6089159399,2915331.6089159399,1776416.52641281,1776416.52641281,1785063.32368024,1785063.32368024,{"$f":"IF(A526=\"\",\"\",AL526-ROUND(AL526*OFFSET(Input!$S$27,B526,0,1,1),2*FEE_rounding))","v":2915331.6089159399},{"$f":"IF(A526=\"\",\"\",ROUND(AP526*(1-OFFSET(Input!$T$27,MIN(B526,10),0,1,1)),2*FEE_rounding))","v":1785063.32368024},10200394.932596181,0,0,0,5500000,8451864.8233998697,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A526=1,PMF_1st=0),0,ROUND(IF(A526=1,AI526,AL525)*OFFSET(Input!$O$27,IF(A526=121,-1,0)+MIN(B526,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A526=1,PMF_1st=0),0,IF(SUM($K$5:$L526)-$AU525>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B525,B526),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C526-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[523,44,7,null,83,{"$f":"IF(A527=\"\",\"\",IF(A527=1,Age_Full_Month,IF(F526=11,0,F526+1)))","v":6},83,0,{"$f":"IF(A527=\"\",\"\",IF(AND(F527=11,G527=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H527-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C527-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B527,99),0,1,1)*K527,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E527,0,1,1)*L527,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*M527,FEE_rounding)","v":0},0,0,{"$f":"IF(C527>=1,ROUND(K527*OFFSET(Input!$U$27,B527,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B527=1,0,IF($C527>=1,ROUND(OFFSET(Input!$X$27,B527,0,1,1)*AL526,AV_rounding),0))","v":0},{"$f":"IF(B527=1,0,IF(C527=1,ROUND(OFFSET(Input!$W$27,B527,0,1,1)*AVERAGE($AI$5,$AL$5:$AL525),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),OFFSET(Input!$G$27,B527,0,1,1)-AE527,0)","v":0},{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),MIN(OFFSET(Input!$G$27,B527,0,1,1),AP526),0)","v":0},0,0,0,2915331.6089159399,2864676.6089159399,2878620.5671631899,2878620.5671631899,1785063.32368024,1785063.32368024,1793752.20967059,1793752.20967059,{"$f":"IF(A527=\"\",\"\",AL527-ROUND(AL527*OFFSET(Input!$S$27,B527,0,1,1),2*FEE_rounding))","v":2878620.5671631899},{"$f":"IF(A527=\"\",\"\",ROUND(AP527*(1-OFFSET(Input!$T$27,MIN(B527,10),0,1,1)),2*FEE_rounding))","v":1793752.20967059},10172372.77683378,0,0,0,5500000,8415331.6089159399,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A527=1,PMF_1st=0),0,ROUND(IF(A527=1,AI527,AL526)*OFFSET(Input!$O$27,IF(A527=121,-1,0)+MIN(B527,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A527=1,PMF_1st=0),0,IF(SUM($K$5:$L527)-$AU526>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B526,B527),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C527-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[524,44,8,null,83,{"$f":"IF(A528=\"\",\"\",IF(A528=1,Age_Full_Month,IF(F527=11,0,F527+1)))","v":7},83,0,{"$f":"IF(A528=\"\",\"\",IF(AND(F528=11,G528=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H528-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C528-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B528,99),0,1,1)*K528,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E528,0,1,1)*L528,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*M528,FEE_rounding)","v":0},0,0,{"$f":"IF(C528>=1,ROUND(K528*OFFSET(Input!$U$27,B528,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B528=1,0,IF($C528>=1,ROUND(OFFSET(Input!$X$27,B528,0,1,1)*AL527,AV_rounding),0))","v":0},{"$f":"IF(B528=1,0,IF(C528=1,ROUND(OFFSET(Input!$W$27,B528,0,1,1)*AVERAGE($AI$5,$AL$5:$AL526),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),OFFSET(Input!$G$27,B528,0,1,1)-AE528,0)","v":0},{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),MIN(OFFSET(Input!$G$27,B528,0,1,1),AP527),0)","v":0},0,0,0,2878620.5671631899,2827965.5671631899,2841730.8325584098,2841730.8325584098,1793752.20967059,1793752.20967059,1802483.3892528601,1802483.3892528601,{"$f":"IF(A528=\"\",\"\",AL528-ROUND(AL528*OFFSET(Input!$S$27,B528,0,1,1),2*FEE_rounding))","v":2841730.8325584098},{"$f":"IF(A528=\"\",\"\",ROUND(AP528*(1-OFFSET(Input!$T$27,MIN(B528,10),0,1,1)),2*FEE_rounding))","v":1802483.3892528601},10144214.22181127,0,0,0,5500000,8378620.5671631899,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A528=1,PMF_1st=0),0,ROUND(IF(A528=1,AI528,AL527)*OFFSET(Input!$O$27,IF(A528=121,-1,0)+MIN(B528,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A528=1,PMF_1st=0),0,IF(SUM($K$5:$L528)-$AU527>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B527,B528),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C528-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[525,44,9,null,83,{"$f":"IF(A529=\"\",\"\",IF(A529=1,Age_Full_Month,IF(F528=11,0,F528+1)))","v":8},83,0,{"$f":"IF(A529=\"\",\"\",IF(AND(F529=11,G529=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H529-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C529-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B529,99),0,1,1)*K529,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E529,0,1,1)*L529,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*M529,FEE_rounding)","v":0},0,0,{"$f":"IF(C529>=1,ROUND(K529*OFFSET(Input!$U$27,B529,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B529=1,0,IF($C529>=1,ROUND(OFFSET(Input!$X$27,B529,0,1,1)*AL528,AV_rounding),0))","v":0},{"$f":"IF(B529=1,0,IF(C529=1,ROUND(OFFSET(Input!$W$27,B529,0,1,1)*AVERAGE($AI$5,$AL$5:$AL527),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),OFFSET(Input!$G$27,B529,0,1,1)-AE529,0)","v":0},{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),MIN(OFFSET(Input!$G$27,B529,0,1,1),AP528),0)","v":0},0,0,0,2841730.8325584098,2791075.8325584098,2804661.5353050898,2804661.5353050898,1802483.3892528601,1802483.3892528601,1811257.0682932399,1811257.0682932399,{"$f":"IF(A529=\"\",\"\",AL529-ROUND(AL529*OFFSET(Input!$S$27,B529,0,1,1),2*FEE_rounding))","v":2804661.5353050898},{"$f":"IF(A529=\"\",\"\",ROUND(AP529*(1-OFFSET(Input!$T$27,MIN(B529,10),0,1,1)),2*FEE_rounding))","v":1811257.0682932399},10115918.60359833,0,0,0,5500000,8341730.8325584102,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A529=1,PMF_1st=0),0,ROUND(IF(A529=1,AI529,AL528)*OFFSET(Input!$O$27,IF(A529=121,-1,0)+MIN(B529,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A529=1,PMF_1st=0),0,IF(SUM($K$5:$L529)-$AU528>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B528,B529),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C529-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[526,44,10,null,83,{"$f":"IF(A530=\"\",\"\",IF(A530=1,Age_Full_Month,IF(F529=11,0,F529+1)))","v":9},83,0,{"$f":"IF(A530=\"\",\"\",IF(AND(F530=11,G530=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H530-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C530-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B530,99),0,1,1)*K530,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E530,0,1,1)*L530,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*M530,FEE_rounding)","v":0},0,0,{"$f":"IF(C530>=1,ROUND(K530*OFFSET(Input!$U$27,B530,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B530=1,0,IF($C530>=1,ROUND(OFFSET(Input!$X$27,B530,0,1,1)*AL529,AV_rounding),0))","v":0},{"$f":"IF(B530=1,0,IF(C530=1,ROUND(OFFSET(Input!$W$27,B530,0,1,1)*AVERAGE($AI$5,$AL$5:$AL528),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),OFFSET(Input!$G$27,B530,0,1,1)-AE530,0)","v":0},{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),MIN(OFFSET(Input!$G$27,B530,0,1,1),AP529),0)","v":0},0,0,0,2804661.5353050898,2754006.5353050898,2767411.80137297,2767411.80137297,1811257.0682932399,1811257.0682932399,1820073.4536599901,1820073.4536599901,{"$f":"IF(A530=\"\",\"\",AL530-ROUND(AL530*OFFSET(Input!$S$27,B530,0,1,1),2*FEE_rounding))","v":2767411.80137297},{"$f":"IF(A530=\"\",\"\",ROUND(AP530*(1-OFFSET(Input!$T$27,MIN(B530,10),0,1,1)),2*FEE_rounding))","v":1820073.4536599901},10087485.25503296,0,0,0,5500000,8304661.5353050902,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A530=1,PMF_1st=0),0,ROUND(IF(A530=1,AI530,AL529)*OFFSET(Input!$O$27,IF(A530=121,-1,0)+MIN(B530,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A530=1,PMF_1st=0),0,IF(SUM($K$5:$L530)-$AU529>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B529,B530),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C530-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[527,44,11,null,83,{"$f":"IF(A531=\"\",\"\",IF(A531=1,Age_Full_Month,IF(F530=11,0,F530+1)))","v":10},83,0,{"$f":"IF(A531=\"\",\"\",IF(AND(F531=11,G531=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H531-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C531-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B531,99),0,1,1)*K531,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E531,0,1,1)*L531,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*M531,FEE_rounding)","v":0},0,0,{"$f":"IF(C531>=1,ROUND(K531*OFFSET(Input!$U$27,B531,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B531=1,0,IF($C531>=1,ROUND(OFFSET(Input!$X$27,B531,0,1,1)*AL530,AV_rounding),0))","v":0},{"$f":"IF(B531=1,0,IF(C531=1,ROUND(OFFSET(Input!$W$27,B531,0,1,1)*AVERAGE($AI$5,$AL$5:$AL529),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),OFFSET(Input!$G$27,B531,0,1,1)-AE531,0)","v":0},{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),MIN(OFFSET(Input!$G$27,B531,0,1,1),AP530),0)","v":0},0,0,0,2767411.80137297,2716756.80137297,2729980.7524773902,2729980.7524773902,1820073.4536599901,1820073.4536599901,1828932.75322832,1828932.75322832,{"$f":"IF(A531=\"\",\"\",AL531-ROUND(AL531*OFFSET(Input!$S$27,B531,0,1,1),2*FEE_rounding))","v":2729980.7524773902},{"$f":"IF(A531=\"\",\"\",ROUND(AP531*(1-OFFSET(Input!$T$27,MIN(B531,10),0,1,1)),2*FEE_rounding))","v":1828932.75322832},10058913.505705711,0,0,0,5500000,8267411.8013729695,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A531=1,PMF_1st=0),0,ROUND(IF(A531=1,AI531,AL530)*OFFSET(Input!$O$27,IF(A531=121,-1,0)+MIN(B531,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A531=1,PMF_1st=0),0,IF(SUM($K$5:$L531)-$AU530>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B530,B531),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C531-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[528,44,12,null,83,{"$f":"IF(A532=\"\",\"\",IF(A532=1,Age_Full_Month,IF(F531=11,0,F531+1)))","v":11},83,0,{"$f":"IF(A532=\"\",\"\",IF(AND(F532=11,G532=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H532-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C532-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B532,99),0,1,1)*K532,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E532,0,1,1)*L532,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*M532,FEE_rounding)","v":0},0,0,{"$f":"IF(C532>=1,ROUND(K532*OFFSET(Input!$U$27,B532,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B532=1,0,IF($C532>=1,ROUND(OFFSET(Input!$X$27,B532,0,1,1)*AL531,AV_rounding),0))","v":0},{"$f":"IF(B532=1,0,IF(C532=1,ROUND(OFFSET(Input!$W$27,B532,0,1,1)*AVERAGE($AI$5,$AL$5:$AL530),AV_rounding),0))","v":0},50655,0,0,0,0,0,0,0,{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),OFFSET(Input!$G$27,B532,0,1,1)-AE532,0)","v":0},{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),MIN(OFFSET(Input!$G$27,B532,0,1,1),AP531),0)","v":0},0,0,0,2729980.7524773902,2679325.7524773902,2692367.5060585998,2692367.5060585998,1828932.75322832,1828932.75322832,1837835.1758852699,1837835.1758852699,{"$f":"IF(A532=\"\",\"\",AL532-ROUND(AL532*OFFSET(Input!$S$27,B532,0,1,1),2*FEE_rounding))","v":2692367.5060585998},{"$f":"IF(A532=\"\",\"\",ROUND(AP532*(1-OFFSET(Input!$T$27,MIN(B532,10),0,1,1)),2*FEE_rounding))","v":1837835.1758852699},10030202.681943869,0,0,0,5500000,8229980.7524773907,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A532=1,PMF_1st=0),0,ROUND(IF(A532=1,AI532,AL531)*OFFSET(Input!$O$27,IF(A532=121,-1,0)+MIN(B532,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A532=1,PMF_1st=0),0,IF(SUM($K$5:$L532)-$AU531>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B531,B532),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C532-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[529,45,1,null,84,{"$f":"IF(A533=\"\",\"\",IF(A533=1,Age_Full_Month,IF(F532=11,0,F532+1)))","v":0},84,0,{"$f":"IF(A533=\"\",\"\",IF(AND(F533=11,G533=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H533-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C533-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B533,99),0,1,1)*K533,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E533,0,1,1)*L533,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*M533,FEE_rounding)","v":0},0,0,{"$f":"IF(C533>=1,ROUND(K533*OFFSET(Input!$U$27,B533,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B533=1,0,IF($C533>=1,ROUND(OFFSET(Input!$X$27,B533,0,1,1)*AL532,AV_rounding),0))","v":0},{"$f":"IF(B533=1,0,IF(C533=1,ROUND(OFFSET(Input!$W$27,B533,0,1,1)*AVERAGE($AI$5,$AL$5:$AL531),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),OFFSET(Input!$G$27,B533,0,1,1)-AE533,0)","v":0},{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),MIN(OFFSET(Input!$G$27,B533,0,1,1),AP532),0)","v":0},0,0,0,2692367.5060585998,2637092.5060585998,2649928.6871773298,2649928.6871773298,1837835.1758852699,1837835.1758852699,1846780.93153466,1846780.93153466,{"$f":"IF(A533=\"\",\"\",AL533-ROUND(AL533*OFFSET(Input!$S$27,B533,0,1,1),2*FEE_rounding))","v":2649928.6871773298},{"$f":"IF(A533=\"\",\"\",ROUND(AP533*(1-OFFSET(Input!$T$27,MIN(B533,10),0,1,1)),2*FEE_rounding))","v":1846780.93153466},9996709.6187119894,0,0,0,5500000,8192367.5060585998,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A533=1,PMF_1st=0),0,ROUND(IF(A533=1,AI533,AL532)*OFFSET(Input!$O$27,IF(A533=121,-1,0)+MIN(B533,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A533=1,PMF_1st=0),0,IF(SUM($K$5:$L533)-$AU532>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B532,B533),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C533-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[530,45,2,null,84,{"$f":"IF(A534=\"\",\"\",IF(A534=1,Age_Full_Month,IF(F533=11,0,F533+1)))","v":1},84,0,{"$f":"IF(A534=\"\",\"\",IF(AND(F534=11,G534=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H534-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C534-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B534,99),0,1,1)*K534,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E534,0,1,1)*L534,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*M534,FEE_rounding)","v":0},0,0,{"$f":"IF(C534>=1,ROUND(K534*OFFSET(Input!$U$27,B534,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B534=1,0,IF($C534>=1,ROUND(OFFSET(Input!$X$27,B534,0,1,1)*AL533,AV_rounding),0))","v":0},{"$f":"IF(B534=1,0,IF(C534=1,ROUND(OFFSET(Input!$W$27,B534,0,1,1)*AVERAGE($AI$5,$AL$5:$AL532),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),OFFSET(Input!$G$27,B534,0,1,1)-AE534,0)","v":0},{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),MIN(OFFSET(Input!$G$27,B534,0,1,1),AP533),0)","v":0},0,0,0,2649928.6871773298,2594653.6871773298,2607283.2951992201,2607283.2951992201,1846780.93153466,1846780.93153466,1855770.23110202,1855770.23110202,{"$f":"IF(A534=\"\",\"\",AL534-ROUND(AL534*OFFSET(Input!$S$27,B534,0,1,1),2*FEE_rounding))","v":2607283.2951992201},{"$f":"IF(A534=\"\",\"\",ROUND(AP534*(1-OFFSET(Input!$T$27,MIN(B534,10),0,1,1)),2*FEE_rounding))","v":1855770.23110202},9963053.5263012405,0,0,0,5500000,8149928.6871773303,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A534=1,PMF_1st=0),0,ROUND(IF(A534=1,AI534,AL533)*OFFSET(Input!$O$27,IF(A534=121,-1,0)+MIN(B534,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A534=1,PMF_1st=0),0,IF(SUM($K$5:$L534)-$AU533>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B533,B534),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C534-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[531,45,3,null,84,{"$f":"IF(A535=\"\",\"\",IF(A535=1,Age_Full_Month,IF(F534=11,0,F534+1)))","v":2},84,0,{"$f":"IF(A535=\"\",\"\",IF(AND(F535=11,G535=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H535-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C535-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B535,99),0,1,1)*K535,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E535,0,1,1)*L535,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*M535,FEE_rounding)","v":0},0,0,{"$f":"IF(C535>=1,ROUND(K535*OFFSET(Input!$U$27,B535,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B535=1,0,IF($C535>=1,ROUND(OFFSET(Input!$X$27,B535,0,1,1)*AL534,AV_rounding),0))","v":0},{"$f":"IF(B535=1,0,IF(C535=1,ROUND(OFFSET(Input!$W$27,B535,0,1,1)*AVERAGE($AI$5,$AL$5:$AL533),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),OFFSET(Input!$G$27,B535,0,1,1)-AE535,0)","v":0},{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),MIN(OFFSET(Input!$G$27,B535,0,1,1),AP534),0)","v":0},0,0,0,2607283.2951992201,2552008.2951992201,2564430.3246192802,2564430.3246192802,1855770.23110202,1855770.23110202,1864803.28653957,1864803.28653957,{"$f":"IF(A535=\"\",\"\",AL535-ROUND(AL535*OFFSET(Input!$S$27,B535,0,1,1),2*FEE_rounding))","v":2564430.3246192802},{"$f":"IF(A535=\"\",\"\",ROUND(AP535*(1-OFFSET(Input!$T$27,MIN(B535,10),0,1,1)),2*FEE_rounding))","v":1864803.28653957},9929233.6111588497,0,0,0,5500000,8107283.2951992201,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A535=1,PMF_1st=0),0,ROUND(IF(A535=1,AI535,AL534)*OFFSET(Input!$O$27,IF(A535=121,-1,0)+MIN(B535,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A535=1,PMF_1st=0),0,IF(SUM($K$5:$L535)-$AU534>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B534,B535),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C535-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[532,45,4,null,84,{"$f":"IF(A536=\"\",\"\",IF(A536=1,Age_Full_Month,IF(F535=11,0,F535+1)))","v":3},84,0,{"$f":"IF(A536=\"\",\"\",IF(AND(F536=11,G536=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H536-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C536-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B536,99),0,1,1)*K536,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E536,0,1,1)*L536,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*M536,FEE_rounding)","v":0},0,0,{"$f":"IF(C536>=1,ROUND(K536*OFFSET(Input!$U$27,B536,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B536=1,0,IF($C536>=1,ROUND(OFFSET(Input!$X$27,B536,0,1,1)*AL535,AV_rounding),0))","v":0},{"$f":"IF(B536=1,0,IF(C536=1,ROUND(OFFSET(Input!$W$27,B536,0,1,1)*AVERAGE($AI$5,$AL$5:$AL534),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),OFFSET(Input!$G$27,B536,0,1,1)-AE536,0)","v":0},{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),MIN(OFFSET(Input!$G$27,B536,0,1,1),AP535),0)","v":0},0,0,0,2564430.3246192802,2509155.3246192802,2521368.7650381601,2521368.7650381601,1864803.28653957,1864803.28653957,1873880.3108312199,1873880.3108312199,{"$f":"IF(A536=\"\",\"\",AL536-ROUND(AL536*OFFSET(Input!$S$27,B536,0,1,1),2*FEE_rounding))","v":2521368.7650381601},{"$f":"IF(A536=\"\",\"\",ROUND(AP536*(1-OFFSET(Input!$T$27,MIN(B536,10),0,1,1)),2*FEE_rounding))","v":1873880.3108312199},9895249.0758693814,0,0,0,5500000,8064430.3246192802,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A536=1,PMF_1st=0),0,ROUND(IF(A536=1,AI536,AL535)*OFFSET(Input!$O$27,IF(A536=121,-1,0)+MIN(B536,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A536=1,PMF_1st=0),0,IF(SUM($K$5:$L536)-$AU535>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B535,B536),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C536-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[533,45,5,null,84,{"$f":"IF(A537=\"\",\"\",IF(A537=1,Age_Full_Month,IF(F536=11,0,F536+1)))","v":4},84,0,{"$f":"IF(A537=\"\",\"\",IF(AND(F537=11,G537=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H537-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C537-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B537,99),0,1,1)*K537,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E537,0,1,1)*L537,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*M537,FEE_rounding)","v":0},0,0,{"$f":"IF(C537>=1,ROUND(K537*OFFSET(Input!$U$27,B537,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B537=1,0,IF($C537>=1,ROUND(OFFSET(Input!$X$27,B537,0,1,1)*AL536,AV_rounding),0))","v":0},{"$f":"IF(B537=1,0,IF(C537=1,ROUND(OFFSET(Input!$W$27,B537,0,1,1)*AVERAGE($AI$5,$AL$5:$AL535),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),OFFSET(Input!$G$27,B537,0,1,1)-AE537,0)","v":0},{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),MIN(OFFSET(Input!$G$27,B537,0,1,1),AP536),0)","v":0},0,0,0,2521368.7650381601,2466093.7650381601,2478097.6011383599,2478097.6011383599,1873880.3108312199,1873880.3108312199,1883001.5179975899,1883001.5179975899,{"$f":"IF(A537=\"\",\"\",AL537-ROUND(AL537*OFFSET(Input!$S$27,B537,0,1,1),2*FEE_rounding))","v":2478097.6011383599},{"$f":"IF(A537=\"\",\"\",ROUND(AP537*(1-OFFSET(Input!$T$27,MIN(B537,10),0,1,1)),2*FEE_rounding))","v":1883001.5179975899},9861099.1191359498,0,0,0,5500000,8021368.7650381606,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A537=1,PMF_1st=0),0,ROUND(IF(A537=1,AI537,AL536)*OFFSET(Input!$O$27,IF(A537=121,-1,0)+MIN(B537,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A537=1,PMF_1st=0),0,IF(SUM($K$5:$L537)-$AU536>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B536,B537),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C537-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[534,45,6,null,84,{"$f":"IF(A538=\"\",\"\",IF(A538=1,Age_Full_Month,IF(F537=11,0,F537+1)))","v":5},84,0,{"$f":"IF(A538=\"\",\"\",IF(AND(F538=11,G538=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H538-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C538-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B538,99),0,1,1)*K538,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E538,0,1,1)*L538,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*M538,FEE_rounding)","v":0},0,0,{"$f":"IF(C538>=1,ROUND(K538*OFFSET(Input!$U$27,B538,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B538=1,0,IF($C538>=1,ROUND(OFFSET(Input!$X$27,B538,0,1,1)*AL537,AV_rounding),0))","v":0},{"$f":"IF(B538=1,0,IF(C538=1,ROUND(OFFSET(Input!$W$27,B538,0,1,1)*AVERAGE($AI$5,$AL$5:$AL536),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),OFFSET(Input!$G$27,B538,0,1,1)-AE538,0)","v":0},{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),MIN(OFFSET(Input!$G$27,B538,0,1,1),AP537),0)","v":0},0,0,0,2478097.6011383599,2422822.6011383599,2434615.8126602601,2434615.8126602601,1883001.5179975899,1883001.5179975899,1892167.12310106,1892167.12310106,{"$f":"IF(A538=\"\",\"\",AL538-ROUND(AL538*OFFSET(Input!$S$27,B538,0,1,1),2*FEE_rounding))","v":2434615.8126602601},{"$f":"IF(A538=\"\",\"\",ROUND(AP538*(1-OFFSET(Input!$T$27,MIN(B538,10),0,1,1)),2*FEE_rounding))","v":1892167.12310106},9826782.9357613195,0,0,0,5500000,7978097.6011383599,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A538=1,PMF_1st=0),0,ROUND(IF(A538=1,AI538,AL537)*OFFSET(Input!$O$27,IF(A538=121,-1,0)+MIN(B538,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A538=1,PMF_1st=0),0,IF(SUM($K$5:$L538)-$AU537>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B537,B538),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C538-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[535,45,7,null,84,{"$f":"IF(A539=\"\",\"\",IF(A539=1,Age_Full_Month,IF(F538=11,0,F538+1)))","v":6},84,0,{"$f":"IF(A539=\"\",\"\",IF(AND(F539=11,G539=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H539-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C539-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B539,99),0,1,1)*K539,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E539,0,1,1)*L539,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*M539,FEE_rounding)","v":0},0,0,{"$f":"IF(C539>=1,ROUND(K539*OFFSET(Input!$U$27,B539,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B539=1,0,IF($C539>=1,ROUND(OFFSET(Input!$X$27,B539,0,1,1)*AL538,AV_rounding),0))","v":0},{"$f":"IF(B539=1,0,IF(C539=1,ROUND(OFFSET(Input!$W$27,B539,0,1,1)*AVERAGE($AI$5,$AL$5:$AL537),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),OFFSET(Input!$G$27,B539,0,1,1)-AE539,0)","v":0},{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),MIN(OFFSET(Input!$G$27,B539,0,1,1),AP538),0)","v":0},0,0,0,2434615.8126602601,2379340.8126602601,2390922.3743780698,2390922.3743780698,1892167.12310106,1892167.12310106,1901377.34225083,1901377.34225083,{"$f":"IF(A539=\"\",\"\",AL539-ROUND(AL539*OFFSET(Input!$S$27,B539,0,1,1),2*FEE_rounding))","v":2390922.3743780698},{"$f":"IF(A539=\"\",\"\",ROUND(AP539*(1-OFFSET(Input!$T$27,MIN(B539,10),0,1,1)),2*FEE_rounding))","v":1901377.34225083},9792299.7166288998,0,0,0,5500000,7934615.8126602601,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A539=1,PMF_1st=0),0,ROUND(IF(A539=1,AI539,AL538)*OFFSET(Input!$O$27,IF(A539=121,-1,0)+MIN(B539,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A539=1,PMF_1st=0),0,IF(SUM($K$5:$L539)-$AU538>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B538,B539),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C539-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[536,45,8,null,84,{"$f":"IF(A540=\"\",\"\",IF(A540=1,Age_Full_Month,IF(F539=11,0,F539+1)))","v":7},84,0,{"$f":"IF(A540=\"\",\"\",IF(AND(F540=11,G540=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H540-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C540-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B540,99),0,1,1)*K540,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E540,0,1,1)*L540,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*M540,FEE_rounding)","v":0},0,0,{"$f":"IF(C540>=1,ROUND(K540*OFFSET(Input!$U$27,B540,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B540=1,0,IF($C540>=1,ROUND(OFFSET(Input!$X$27,B540,0,1,1)*AL539,AV_rounding),0))","v":0},{"$f":"IF(B540=1,0,IF(C540=1,ROUND(OFFSET(Input!$W$27,B540,0,1,1)*AVERAGE($AI$5,$AL$5:$AL538),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),OFFSET(Input!$G$27,B540,0,1,1)-AE540,0)","v":0},{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),MIN(OFFSET(Input!$G$27,B540,0,1,1),AP539),0)","v":0},0,0,0,2390922.3743780698,2335647.3743780698,2347016.25607567,2347016.25607567,1901377.34225083,1901377.34225083,1910632.39260803,1910632.39260803,{"$f":"IF(A540=\"\",\"\",AL540-ROUND(AL540*OFFSET(Input!$S$27,B540,0,1,1),2*FEE_rounding))","v":2347016.25607567},{"$f":"IF(A540=\"\",\"\",ROUND(AP540*(1-OFFSET(Input!$T$27,MIN(B540,10),0,1,1)),2*FEE_rounding))","v":1910632.39260803},9757648.6486837007,0,0,0,5500000,7890922.3743780702,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A540=1,PMF_1st=0),0,ROUND(IF(A540=1,AI540,AL539)*OFFSET(Input!$O$27,IF(A540=121,-1,0)+MIN(B540,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A540=1,PMF_1st=0),0,IF(SUM($K$5:$L540)-$AU539>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B539,B540),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C540-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[537,45,9,null,84,{"$f":"IF(A541=\"\",\"\",IF(A541=1,Age_Full_Month,IF(F540=11,0,F540+1)))","v":8},84,0,{"$f":"IF(A541=\"\",\"\",IF(AND(F541=11,G541=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H541-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C541-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B541,99),0,1,1)*K541,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E541,0,1,1)*L541,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*M541,FEE_rounding)","v":0},0,0,{"$f":"IF(C541>=1,ROUND(K541*OFFSET(Input!$U$27,B541,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B541=1,0,IF($C541>=1,ROUND(OFFSET(Input!$X$27,B541,0,1,1)*AL540,AV_rounding),0))","v":0},{"$f":"IF(B541=1,0,IF(C541=1,ROUND(OFFSET(Input!$W$27,B541,0,1,1)*AVERAGE($AI$5,$AL$5:$AL539),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),OFFSET(Input!$G$27,B541,0,1,1)-AE541,0)","v":0},{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),MIN(OFFSET(Input!$G$27,B541,0,1,1),AP540),0)","v":0},0,0,0,2347016.25607567,2291741.25607567,2302896.4225222999,2302896.4225222999,1910632.39260803,1910632.39260803,1919932.4923908301,1919932.4923908301,{"$f":"IF(A541=\"\",\"\",AL541-ROUND(AL541*OFFSET(Input!$S$27,B541,0,1,1),2*FEE_rounding))","v":2302896.4225222999},{"$f":"IF(A541=\"\",\"\",ROUND(AP541*(1-OFFSET(Input!$T$27,MIN(B541,10),0,1,1)),2*FEE_rounding))","v":1919932.4923908301},9722828.9149131291,0,0,0,5500000,7847016.25607567,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A541=1,PMF_1st=0),0,ROUND(IF(A541=1,AI541,AL540)*OFFSET(Input!$O$27,IF(A541=121,-1,0)+MIN(B541,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A541=1,PMF_1st=0),0,IF(SUM($K$5:$L541)-$AU540>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B540,B541),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C541-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[538,45,10,null,84,{"$f":"IF(A542=\"\",\"\",IF(A542=1,Age_Full_Month,IF(F541=11,0,F541+1)))","v":9},84,0,{"$f":"IF(A542=\"\",\"\",IF(AND(F542=11,G542=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H542-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C542-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B542,99),0,1,1)*K542,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E542,0,1,1)*L542,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*M542,FEE_rounding)","v":0},0,0,{"$f":"IF(C542>=1,ROUND(K542*OFFSET(Input!$U$27,B542,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B542=1,0,IF($C542>=1,ROUND(OFFSET(Input!$X$27,B542,0,1,1)*AL541,AV_rounding),0))","v":0},{"$f":"IF(B542=1,0,IF(C542=1,ROUND(OFFSET(Input!$W$27,B542,0,1,1)*AVERAGE($AI$5,$AL$5:$AL540),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),OFFSET(Input!$G$27,B542,0,1,1)-AE542,0)","v":0},{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),MIN(OFFSET(Input!$G$27,B542,0,1,1),AP541),0)","v":0},0,0,0,2302896.4225222999,2247621.4225222999,2258561.83344818,2258561.83344818,1919932.4923908301,1919932.4923908301,1929277.86087959,1929277.86087959,{"$f":"IF(A542=\"\",\"\",AL542-ROUND(AL542*OFFSET(Input!$S$27,B542,0,1,1),2*FEE_rounding))","v":2258561.83344818},{"$f":"IF(A542=\"\",\"\",ROUND(AP542*(1-OFFSET(Input!$T$27,MIN(B542,10),0,1,1)),2*FEE_rounding))","v":1929277.86087959},9687839.6943277698,0,0,0,5500000,7802896.4225222999,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A542=1,PMF_1st=0),0,ROUND(IF(A542=1,AI542,AL541)*OFFSET(Input!$O$27,IF(A542=121,-1,0)+MIN(B542,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A542=1,PMF_1st=0),0,IF(SUM($K$5:$L542)-$AU541>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B541,B542),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C542-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[539,45,11,null,84,{"$f":"IF(A543=\"\",\"\",IF(A543=1,Age_Full_Month,IF(F542=11,0,F542+1)))","v":10},84,0,{"$f":"IF(A543=\"\",\"\",IF(AND(F543=11,G543=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H543-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C543-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B543,99),0,1,1)*K543,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E543,0,1,1)*L543,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*M543,FEE_rounding)","v":0},0,0,{"$f":"IF(C543>=1,ROUND(K543*OFFSET(Input!$U$27,B543,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B543=1,0,IF($C543>=1,ROUND(OFFSET(Input!$X$27,B543,0,1,1)*AL542,AV_rounding),0))","v":0},{"$f":"IF(B543=1,0,IF(C543=1,ROUND(OFFSET(Input!$W$27,B543,0,1,1)*AVERAGE($AI$5,$AL$5:$AL541),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),OFFSET(Input!$G$27,B543,0,1,1)-AE543,0)","v":0},{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),MIN(OFFSET(Input!$G$27,B543,0,1,1),AP542),0)","v":0},0,0,0,2258561.83344818,2203286.83344818,2214011.4435199401,2214011.4435199401,1929277.86087959,1929277.86087959,1938668.7184220201,1938668.7184220201,{"$f":"IF(A543=\"\",\"\",AL543-ROUND(AL543*OFFSET(Input!$S$27,B543,0,1,1),2*FEE_rounding))","v":2214011.4435199401},{"$f":"IF(A543=\"\",\"\",ROUND(AP543*(1-OFFSET(Input!$T$27,MIN(B543,10),0,1,1)),2*FEE_rounding))","v":1938668.7184220201},9652680.1619419605,0,0,0,5500000,7758561.83344818,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A543=1,PMF_1st=0),0,ROUND(IF(A543=1,AI543,AL542)*OFFSET(Input!$O$27,IF(A543=121,-1,0)+MIN(B543,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A543=1,PMF_1st=0),0,IF(SUM($K$5:$L543)-$AU542>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B542,B543),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C543-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[540,45,12,null,84,{"$f":"IF(A544=\"\",\"\",IF(A544=1,Age_Full_Month,IF(F543=11,0,F543+1)))","v":11},84,0,{"$f":"IF(A544=\"\",\"\",IF(AND(F544=11,G544=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H544-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C544-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B544,99),0,1,1)*K544,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E544,0,1,1)*L544,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*M544,FEE_rounding)","v":0},0,0,{"$f":"IF(C544>=1,ROUND(K544*OFFSET(Input!$U$27,B544,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B544=1,0,IF($C544>=1,ROUND(OFFSET(Input!$X$27,B544,0,1,1)*AL543,AV_rounding),0))","v":0},{"$f":"IF(B544=1,0,IF(C544=1,ROUND(OFFSET(Input!$W$27,B544,0,1,1)*AVERAGE($AI$5,$AL$5:$AL542),AV_rounding),0))","v":0},55275,0,0,0,0,0,0,0,{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),OFFSET(Input!$G$27,B544,0,1,1)-AE544,0)","v":0},{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),MIN(OFFSET(Input!$G$27,B544,0,1,1),AP543),0)","v":0},0,0,0,2214011.4435199401,2158736.4435199401,2169244.2023160201,2169244.2023160201,1938668.7184220201,1938668.7184220201,1948105.2864383899,1948105.2864383899,{"$f":"IF(A544=\"\",\"\",AL544-ROUND(AL544*OFFSET(Input!$S$27,B544,0,1,1),2*FEE_rounding))","v":2169244.2023160201},{"$f":"IF(A544=\"\",\"\",ROUND(AP544*(1-OFFSET(Input!$T$27,MIN(B544,10),0,1,1)),2*FEE_rounding))","v":1948105.2864383899},9617349.4887544103,0,0,0,5500000,7714011.4435199406,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A544=1,PMF_1st=0),0,ROUND(IF(A544=1,AI544,AL543)*OFFSET(Input!$O$27,IF(A544=121,-1,0)+MIN(B544,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A544=1,PMF_1st=0),0,IF(SUM($K$5:$L544)-$AU543>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B543,B544),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C544-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[541,46,1,null,85,{"$f":"IF(A545=\"\",\"\",IF(A545=1,Age_Full_Month,IF(F544=11,0,F544+1)))","v":0},85,0,{"$f":"IF(A545=\"\",\"\",IF(AND(F545=11,G545=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H545-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C545-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B545,99),0,1,1)*K545,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E545,0,1,1)*L545,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*M545,FEE_rounding)","v":0},0,0,{"$f":"IF(C545>=1,ROUND(K545*OFFSET(Input!$U$27,B545,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B545=1,0,IF($C545>=1,ROUND(OFFSET(Input!$X$27,B545,0,1,1)*AL544,AV_rounding),0))","v":0},{"$f":"IF(B545=1,0,IF(C545=1,ROUND(OFFSET(Input!$W$27,B545,0,1,1)*AVERAGE($AI$5,$AL$5:$AL543),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),OFFSET(Input!$G$27,B545,0,1,1)-AE545,0)","v":0},{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),MIN(OFFSET(Input!$G$27,B545,0,1,1),AP544),0)","v":0},0,0,0,2169244.2023160201,2108964.2023160201,2119229.6922112899,2119229.6922112899,1948105.2864383899,1948105.2864383899,1957587.7874267399,1957587.7874267399,{"$f":"IF(A545=\"\",\"\",AL545-ROUND(AL545*OFFSET(Input!$S$27,B545,0,1,1),2*FEE_rounding))","v":2119229.6922112899},{"$f":"IF(A545=\"\",\"\",ROUND(AP545*(1-OFFSET(Input!$T$27,MIN(B545,10),0,1,1)),2*FEE_rounding))","v":1957587.7874267399},9576817.4796380289,0,0,0,5500000,7669244.2023160197,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A545=1,PMF_1st=0),0,ROUND(IF(A545=1,AI545,AL544)*OFFSET(Input!$O$27,IF(A545=121,-1,0)+MIN(B545,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A545=1,PMF_1st=0),0,IF(SUM($K$5:$L545)-$AU544>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B544,B545),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C545-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[542,46,2,null,85,{"$f":"IF(A546=\"\",\"\",IF(A546=1,Age_Full_Month,IF(F545=11,0,F545+1)))","v":1},85,0,{"$f":"IF(A546=\"\",\"\",IF(AND(F546=11,G546=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H546-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C546-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B546,99),0,1,1)*K546,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E546,0,1,1)*L546,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*M546,FEE_rounding)","v":0},0,0,{"$f":"IF(C546>=1,ROUND(K546*OFFSET(Input!$U$27,B546,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B546=1,0,IF($C546>=1,ROUND(OFFSET(Input!$X$27,B546,0,1,1)*AL545,AV_rounding),0))","v":0},{"$f":"IF(B546=1,0,IF(C546=1,ROUND(OFFSET(Input!$W$27,B546,0,1,1)*AVERAGE($AI$5,$AL$5:$AL544),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),OFFSET(Input!$G$27,B546,0,1,1)-AE546,0)","v":0},{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),MIN(OFFSET(Input!$G$27,B546,0,1,1),AP545),0)","v":0},0,0,0,2119229.6922112899,2058949.6922112899,2068971.7339496301,2068971.7339496301,1957587.7874267399,1957587.7874267399,1967116.44496814,1967116.44496814,{"$f":"IF(A546=\"\",\"\",AL546-ROUND(AL546*OFFSET(Input!$S$27,B546,0,1,1),2*FEE_rounding))","v":2068971.7339496301},{"$f":"IF(A546=\"\",\"\",ROUND(AP546*(1-OFFSET(Input!$T$27,MIN(B546,10),0,1,1)),2*FEE_rounding))","v":1967116.44496814},9536088.1789177693,0,0,0,5500000,7619229.6922112899,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A546=1,PMF_1st=0),0,ROUND(IF(A546=1,AI546,AL545)*OFFSET(Input!$O$27,IF(A546=121,-1,0)+MIN(B546,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A546=1,PMF_1st=0),0,IF(SUM($K$5:$L546)-$AU545>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B545,B546),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C546-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[543,46,3,null,85,{"$f":"IF(A547=\"\",\"\",IF(A547=1,Age_Full_Month,IF(F546=11,0,F546+1)))","v":2},85,0,{"$f":"IF(A547=\"\",\"\",IF(AND(F547=11,G547=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H547-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C547-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B547,99),0,1,1)*K547,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E547,0,1,1)*L547,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*M547,FEE_rounding)","v":0},0,0,{"$f":"IF(C547>=1,ROUND(K547*OFFSET(Input!$U$27,B547,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B547=1,0,IF($C547>=1,ROUND(OFFSET(Input!$X$27,B547,0,1,1)*AL546,AV_rounding),0))","v":0},{"$f":"IF(B547=1,0,IF(C547=1,ROUND(OFFSET(Input!$W$27,B547,0,1,1)*AVERAGE($AI$5,$AL$5:$AL545),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),OFFSET(Input!$G$27,B547,0,1,1)-AE547,0)","v":0},{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),MIN(OFFSET(Input!$G$27,B547,0,1,1),AP546),0)","v":0},0,0,0,2068971.7339496301,2008691.7339496301,2018469.1425348199,2018469.1425348199,1967116.44496814,1967116.44496814,1976691.4837319399,1976691.4837319399,{"$f":"IF(A547=\"\",\"\",AL547-ROUND(AL547*OFFSET(Input!$S$27,B547,0,1,1),2*FEE_rounding))","v":2018469.1425348199},{"$f":"IF(A547=\"\",\"\",ROUND(AP547*(1-OFFSET(Input!$T$27,MIN(B547,10),0,1,1)),2*FEE_rounding))","v":1976691.4837319399},9495160.6262667608,0,0,0,5500000,7568971.7339496296,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A547=1,PMF_1st=0),0,ROUND(IF(A547=1,AI547,AL546)*OFFSET(Input!$O$27,IF(A547=121,-1,0)+MIN(B547,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A547=1,PMF_1st=0),0,IF(SUM($K$5:$L547)-$AU546>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B546,B547),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C547-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[544,46,4,null,85,{"$f":"IF(A548=\"\",\"\",IF(A548=1,Age_Full_Month,IF(F547=11,0,F547+1)))","v":3},85,0,{"$f":"IF(A548=\"\",\"\",IF(AND(F548=11,G548=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H548-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C548-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B548,99),0,1,1)*K548,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E548,0,1,1)*L548,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*M548,FEE_rounding)","v":0},0,0,{"$f":"IF(C548>=1,ROUND(K548*OFFSET(Input!$U$27,B548,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B548=1,0,IF($C548>=1,ROUND(OFFSET(Input!$X$27,B548,0,1,1)*AL547,AV_rounding),0))","v":0},{"$f":"IF(B548=1,0,IF(C548=1,ROUND(OFFSET(Input!$W$27,B548,0,1,1)*AVERAGE($AI$5,$AL$5:$AL546),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),OFFSET(Input!$G$27,B548,0,1,1)-AE548,0)","v":0},{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),MIN(OFFSET(Input!$G$27,B548,0,1,1),AP547),0)","v":0},0,0,0,2018469.1425348199,1958189.1425348199,1967720.7272026101,1967720.7272026101,1976691.4837319399,1976691.4837319399,1986313.12948109,1986313.12948109,{"$f":"IF(A548=\"\",\"\",AL548-ROUND(AL548*OFFSET(Input!$S$27,B548,0,1,1),2*FEE_rounding))","v":1967720.7272026101},{"$f":"IF(A548=\"\",\"\",ROUND(AP548*(1-OFFSET(Input!$T$27,MIN(B548,10),0,1,1)),2*FEE_rounding))","v":1986313.12948109},9454033.8566836994,0,0,0,5500000,7518469.1425348204,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A548=1,PMF_1st=0),0,ROUND(IF(A548=1,AI548,AL547)*OFFSET(Input!$O$27,IF(A548=121,-1,0)+MIN(B548,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A548=1,PMF_1st=0),0,IF(SUM($K$5:$L548)-$AU547>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B547,B548),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C548-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[545,46,5,null,85,{"$f":"IF(A549=\"\",\"\",IF(A549=1,Age_Full_Month,IF(F548=11,0,F548+1)))","v":4},85,0,{"$f":"IF(A549=\"\",\"\",IF(AND(F549=11,G549=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H549-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C549-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B549,99),0,1,1)*K549,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E549,0,1,1)*L549,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*M549,FEE_rounding)","v":0},0,0,{"$f":"IF(C549>=1,ROUND(K549*OFFSET(Input!$U$27,B549,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B549=1,0,IF($C549>=1,ROUND(OFFSET(Input!$X$27,B549,0,1,1)*AL548,AV_rounding),0))","v":0},{"$f":"IF(B549=1,0,IF(C549=1,ROUND(OFFSET(Input!$W$27,B549,0,1,1)*AVERAGE($AI$5,$AL$5:$AL547),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),OFFSET(Input!$G$27,B549,0,1,1)-AE549,0)","v":0},{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),MIN(OFFSET(Input!$G$27,B549,0,1,1),AP548),0)","v":0},0,0,0,1967720.7272026101,1907440.7272026101,1916725.29139266,1916725.29139266,1986313.12948109,1986313.12948109,1995981.6090774401,1995981.6090774401,{"$f":"IF(A549=\"\",\"\",AL549-ROUND(AL549*OFFSET(Input!$S$27,B549,0,1,1),2*FEE_rounding))","v":1916725.29139266},{"$f":"IF(A549=\"\",\"\",ROUND(AP549*(1-OFFSET(Input!$T$27,MIN(B549,10),0,1,1)),2*FEE_rounding))","v":1995981.6090774401},9412706.9004701003,0,0,0,5500000,7467720.7272026101,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A549=1,PMF_1st=0),0,ROUND(IF(A549=1,AI549,AL548)*OFFSET(Input!$O$27,IF(A549=121,-1,0)+MIN(B549,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A549=1,PMF_1st=0),0,IF(SUM($K$5:$L549)-$AU548>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B548,B549),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C549-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[546,46,6,null,85,{"$f":"IF(A550=\"\",\"\",IF(A550=1,Age_Full_Month,IF(F549=11,0,F549+1)))","v":5},85,0,{"$f":"IF(A550=\"\",\"\",IF(AND(F550=11,G550=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H550-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C550-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B550,99),0,1,1)*K550,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E550,0,1,1)*L550,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*M550,FEE_rounding)","v":0},0,0,{"$f":"IF(C550>=1,ROUND(K550*OFFSET(Input!$U$27,B550,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B550=1,0,IF($C550>=1,ROUND(OFFSET(Input!$X$27,B550,0,1,1)*AL549,AV_rounding),0))","v":0},{"$f":"IF(B550=1,0,IF(C550=1,ROUND(OFFSET(Input!$W$27,B550,0,1,1)*AVERAGE($AI$5,$AL$5:$AL548),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),OFFSET(Input!$G$27,B550,0,1,1)-AE550,0)","v":0},{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),MIN(OFFSET(Input!$G$27,B550,0,1,1),AP549),0)","v":0},0,0,0,1916725.29139266,1856445.29139266,1865481.63272031,1865481.63272031,1995981.6090774401,1995981.6090774401,2005697.15048712,2005697.15048712,{"$f":"IF(A550=\"\",\"\",AL550-ROUND(AL550*OFFSET(Input!$S$27,B550,0,1,1),2*FEE_rounding))","v":1865481.63272031},{"$f":"IF(A550=\"\",\"\",ROUND(AP550*(1-OFFSET(Input!$T$27,MIN(B550,10),0,1,1)),2*FEE_rounding))","v":2005697.15048712},9371178.7832074296,0,0,0,5500000,7416725.2913926598,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A550=1,PMF_1st=0),0,ROUND(IF(A550=1,AI550,AL549)*OFFSET(Input!$O$27,IF(A550=121,-1,0)+MIN(B550,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A550=1,PMF_1st=0),0,IF(SUM($K$5:$L550)-$AU549>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B549,B550),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C550-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[547,46,7,null,85,{"$f":"IF(A551=\"\",\"\",IF(A551=1,Age_Full_Month,IF(F550=11,0,F550+1)))","v":6},85,0,{"$f":"IF(A551=\"\",\"\",IF(AND(F551=11,G551=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H551-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C551-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B551,99),0,1,1)*K551,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E551,0,1,1)*L551,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*M551,FEE_rounding)","v":0},0,0,{"$f":"IF(C551>=1,ROUND(K551*OFFSET(Input!$U$27,B551,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B551=1,0,IF($C551>=1,ROUND(OFFSET(Input!$X$27,B551,0,1,1)*AL550,AV_rounding),0))","v":0},{"$f":"IF(B551=1,0,IF(C551=1,ROUND(OFFSET(Input!$W$27,B551,0,1,1)*AVERAGE($AI$5,$AL$5:$AL549),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),OFFSET(Input!$G$27,B551,0,1,1)-AE551,0)","v":0},{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),MIN(OFFSET(Input!$G$27,B551,0,1,1),AP550),0)","v":0},0,0,0,1865481.63272031,1805201.63272031,1813988.5429482199,1813988.5429482199,2005697.15048712,2005697.15048712,2015459.9827858801,2015459.9827858801,{"$f":"IF(A551=\"\",\"\",AL551-ROUND(AL551*OFFSET(Input!$S$27,B551,0,1,1),2*FEE_rounding))","v":1813988.5429482199},{"$f":"IF(A551=\"\",\"\",ROUND(AP551*(1-OFFSET(Input!$T$27,MIN(B551,10),0,1,1)),2*FEE_rounding))","v":2015459.9827858801},9329448.5257341005,0,0,0,5500000,7365481.6327203102,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A551=1,PMF_1st=0),0,ROUND(IF(A551=1,AI551,AL550)*OFFSET(Input!$O$27,IF(A551=121,-1,0)+MIN(B551,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A551=1,PMF_1st=0),0,IF(SUM($K$5:$L551)-$AU550>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B550,B551),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C551-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[548,46,8,null,85,{"$f":"IF(A552=\"\",\"\",IF(A552=1,Age_Full_Month,IF(F551=11,0,F551+1)))","v":7},85,0,{"$f":"IF(A552=\"\",\"\",IF(AND(F552=11,G552=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H552-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C552-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B552,99),0,1,1)*K552,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E552,0,1,1)*L552,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*M552,FEE_rounding)","v":0},0,0,{"$f":"IF(C552>=1,ROUND(K552*OFFSET(Input!$U$27,B552,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B552=1,0,IF($C552>=1,ROUND(OFFSET(Input!$X$27,B552,0,1,1)*AL551,AV_rounding),0))","v":0},{"$f":"IF(B552=1,0,IF(C552=1,ROUND(OFFSET(Input!$W$27,B552,0,1,1)*AVERAGE($AI$5,$AL$5:$AL550),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),OFFSET(Input!$G$27,B552,0,1,1)-AE552,0)","v":0},{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),MIN(OFFSET(Input!$G$27,B552,0,1,1),AP551),0)","v":0},0,0,0,1813988.5429482199,1753708.5429482199,1762244.80795789,1762244.80795789,2015459.9827858801,2015459.9827858801,2025270.3361645199,2025270.3361645199,{"$f":"IF(A552=\"\",\"\",AL552-ROUND(AL552*OFFSET(Input!$S$27,B552,0,1,1),2*FEE_rounding))","v":1762244.80795789},{"$f":"IF(A552=\"\",\"\",ROUND(AP552*(1-OFFSET(Input!$T$27,MIN(B552,10),0,1,1)),2*FEE_rounding))","v":2025270.3361645199},9287515.1441224087,0,0,0,5500000,7313988.5429482199,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A552=1,PMF_1st=0),0,ROUND(IF(A552=1,AI552,AL551)*OFFSET(Input!$O$27,IF(A552=121,-1,0)+MIN(B552,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A552=1,PMF_1st=0),0,IF(SUM($K$5:$L552)-$AU551>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B551,B552),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C552-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[549,46,9,null,85,{"$f":"IF(A553=\"\",\"\",IF(A553=1,Age_Full_Month,IF(F552=11,0,F552+1)))","v":8},85,0,{"$f":"IF(A553=\"\",\"\",IF(AND(F553=11,G553=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H553-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C553-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B553,99),0,1,1)*K553,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E553,0,1,1)*L553,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*M553,FEE_rounding)","v":0},0,0,{"$f":"IF(C553>=1,ROUND(K553*OFFSET(Input!$U$27,B553,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B553=1,0,IF($C553>=1,ROUND(OFFSET(Input!$X$27,B553,0,1,1)*AL552,AV_rounding),0))","v":0},{"$f":"IF(B553=1,0,IF(C553=1,ROUND(OFFSET(Input!$W$27,B553,0,1,1)*AVERAGE($AI$5,$AL$5:$AL551),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),OFFSET(Input!$G$27,B553,0,1,1)-AE553,0)","v":0},{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),MIN(OFFSET(Input!$G$27,B553,0,1,1),AP552),0)","v":0},0,0,0,1762244.80795789,1701964.80795789,1710249.2077210599,1710249.2077210599,2025270.3361645199,2025270.3361645199,2035128.4419342901,2035128.4419342901,{"$f":"IF(A553=\"\",\"\",AL553-ROUND(AL553*OFFSET(Input!$S$27,B553,0,1,1),2*FEE_rounding))","v":1710249.2077210599},{"$f":"IF(A553=\"\",\"\",ROUND(AP553*(1-OFFSET(Input!$T$27,MIN(B553,10),0,1,1)),2*FEE_rounding))","v":2035128.4419342901},9245377.6496553496,0,0,0,5500000,7262244.8079578895,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A553=1,PMF_1st=0),0,ROUND(IF(A553=1,AI553,AL552)*OFFSET(Input!$O$27,IF(A553=121,-1,0)+MIN(B553,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A553=1,PMF_1st=0),0,IF(SUM($K$5:$L553)-$AU552>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B552,B553),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C553-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[550,46,10,null,85,{"$f":"IF(A554=\"\",\"\",IF(A554=1,Age_Full_Month,IF(F553=11,0,F553+1)))","v":9},85,0,{"$f":"IF(A554=\"\",\"\",IF(AND(F554=11,G554=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H554-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C554-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B554,99),0,1,1)*K554,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E554,0,1,1)*L554,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*M554,FEE_rounding)","v":0},0,0,{"$f":"IF(C554>=1,ROUND(K554*OFFSET(Input!$U$27,B554,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B554=1,0,IF($C554>=1,ROUND(OFFSET(Input!$X$27,B554,0,1,1)*AL553,AV_rounding),0))","v":0},{"$f":"IF(B554=1,0,IF(C554=1,ROUND(OFFSET(Input!$W$27,B554,0,1,1)*AVERAGE($AI$5,$AL$5:$AL552),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),OFFSET(Input!$G$27,B554,0,1,1)-AE554,0)","v":0},{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),MIN(OFFSET(Input!$G$27,B554,0,1,1),AP553),0)","v":0},0,0,0,1710249.2077210599,1649969.2077210599,1658000.5162708999,1658000.5162708999,2035128.4419342901,2035128.4419342901,2045034.53253237,2045034.53253237,{"$f":"IF(A554=\"\",\"\",AL554-ROUND(AL554*OFFSET(Input!$S$27,B554,0,1,1),2*FEE_rounding))","v":1658000.5162708999},{"$f":"IF(A554=\"\",\"\",ROUND(AP554*(1-OFFSET(Input!$T$27,MIN(B554,10),0,1,1)),2*FEE_rounding))","v":2045034.53253237},9203035.0488032699,0,0,0,5500000,7210249.2077210601,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A554=1,PMF_1st=0),0,ROUND(IF(A554=1,AI554,AL553)*OFFSET(Input!$O$27,IF(A554=121,-1,0)+MIN(B554,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A554=1,PMF_1st=0),0,IF(SUM($K$5:$L554)-$AU553>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B553,B554),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C554-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[551,46,11,null,85,{"$f":"IF(A555=\"\",\"\",IF(A555=1,Age_Full_Month,IF(F554=11,0,F554+1)))","v":10},85,0,{"$f":"IF(A555=\"\",\"\",IF(AND(F555=11,G555=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H555-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C555-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B555,99),0,1,1)*K555,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E555,0,1,1)*L555,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*M555,FEE_rounding)","v":0},0,0,{"$f":"IF(C555>=1,ROUND(K555*OFFSET(Input!$U$27,B555,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B555=1,0,IF($C555>=1,ROUND(OFFSET(Input!$X$27,B555,0,1,1)*AL554,AV_rounding),0))","v":0},{"$f":"IF(B555=1,0,IF(C555=1,ROUND(OFFSET(Input!$W$27,B555,0,1,1)*AVERAGE($AI$5,$AL$5:$AL553),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),OFFSET(Input!$G$27,B555,0,1,1)-AE555,0)","v":0},{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),MIN(OFFSET(Input!$G$27,B555,0,1,1),AP554),0)","v":0},0,0,0,1658000.5162708999,1597720.5162708999,1605497.5016731301,1605497.5016731301,2045034.53253237,2045034.53253237,2054988.84152734,2054988.84152734,{"$f":"IF(A555=\"\",\"\",AL555-ROUND(AL555*OFFSET(Input!$S$27,B555,0,1,1),2*FEE_rounding))","v":1605497.5016731301},{"$f":"IF(A555=\"\",\"\",ROUND(AP555*(1-OFFSET(Input!$T$27,MIN(B555,10),0,1,1)),2*FEE_rounding))","v":2054988.84152734},9160486.3432004713,0,0,0,5500000,7158000.5162709001,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A555=1,PMF_1st=0),0,ROUND(IF(A555=1,AI555,AL554)*OFFSET(Input!$O$27,IF(A555=121,-1,0)+MIN(B555,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A555=1,PMF_1st=0),0,IF(SUM($K$5:$L555)-$AU554>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B554,B555),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C555-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[552,46,12,null,85,{"$f":"IF(A556=\"\",\"\",IF(A556=1,Age_Full_Month,IF(F555=11,0,F555+1)))","v":11},85,0,{"$f":"IF(A556=\"\",\"\",IF(AND(F556=11,G556=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H556-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C556-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B556,99),0,1,1)*K556,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E556,0,1,1)*L556,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*M556,FEE_rounding)","v":0},0,0,{"$f":"IF(C556>=1,ROUND(K556*OFFSET(Input!$U$27,B556,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B556=1,0,IF($C556>=1,ROUND(OFFSET(Input!$X$27,B556,0,1,1)*AL555,AV_rounding),0))","v":0},{"$f":"IF(B556=1,0,IF(C556=1,ROUND(OFFSET(Input!$W$27,B556,0,1,1)*AVERAGE($AI$5,$AL$5:$AL554),AV_rounding),0))","v":0},60280,0,0,0,0,0,0,0,{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),OFFSET(Input!$G$27,B556,0,1,1)-AE556,0)","v":0},{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),MIN(OFFSET(Input!$G$27,B556,0,1,1),AP555),0)","v":0},0,0,0,1605497.5016731301,1545217.5016731301,1552738.9259969799,1552738.9259969799,2054988.84152734,2054988.84152734,2064991.6036246901,2064991.6036246901,{"$f":"IF(A556=\"\",\"\",AL556-ROUND(AL556*OFFSET(Input!$S$27,B556,0,1,1),2*FEE_rounding))","v":1552738.9259969799},{"$f":"IF(A556=\"\",\"\",ROUND(AP556*(1-OFFSET(Input!$T$27,MIN(B556,10),0,1,1)),2*FEE_rounding))","v":2064991.6036246901},9117730.52962167,0,0,0,5500000,7105497.5016731303,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A556=1,PMF_1st=0),0,ROUND(IF(A556=1,AI556,AL555)*OFFSET(Input!$O$27,IF(A556=121,-1,0)+MIN(B556,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A556=1,PMF_1st=0),0,IF(SUM($K$5:$L556)-$AU555>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B555,B556),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C556-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[553,47,1,null,86,{"$f":"IF(A557=\"\",\"\",IF(A557=1,Age_Full_Month,IF(F556=11,0,F556+1)))","v":0},86,0,{"$f":"IF(A557=\"\",\"\",IF(AND(F557=11,G557=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H557-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C557-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B557,99),0,1,1)*K557,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E557,0,1,1)*L557,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*M557,FEE_rounding)","v":0},0,0,{"$f":"IF(C557>=1,ROUND(K557*OFFSET(Input!$U$27,B557,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B557=1,0,IF($C557>=1,ROUND(OFFSET(Input!$X$27,B557,0,1,1)*AL556,AV_rounding),0))","v":0},{"$f":"IF(B557=1,0,IF(C557=1,ROUND(OFFSET(Input!$W$27,B557,0,1,1)*AVERAGE($AI$5,$AL$5:$AL555),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),OFFSET(Input!$G$27,B557,0,1,1)-AE557,0)","v":0},{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),MIN(OFFSET(Input!$G$27,B557,0,1,1),AP556),0)","v":0},0,0,0,1552738.9259969799,1487013.9259969799,1494252.04147314,1494252.04147314,2064991.6036246901,2064991.6036246901,2075043.0546723399,2075043.0546723399,{"$f":"IF(A557=\"\",\"\",AL557-ROUND(AL557*OFFSET(Input!$S$27,B557,0,1,1),2*FEE_rounding))","v":1494252.04147314},{"$f":"IF(A557=\"\",\"\",ROUND(AP557*(1-OFFSET(Input!$T$27,MIN(B557,10),0,1,1)),2*FEE_rounding))","v":2075043.0546723399},9069295.0961454809,0,0,0,5500000,7052738.9259969797,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A557=1,PMF_1st=0),0,ROUND(IF(A557=1,AI557,AL556)*OFFSET(Input!$O$27,IF(A557=121,-1,0)+MIN(B557,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A557=1,PMF_1st=0),0,IF(SUM($K$5:$L557)-$AU556>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B556,B557),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C557-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[554,47,2,null,86,{"$f":"IF(A558=\"\",\"\",IF(A558=1,Age_Full_Month,IF(F557=11,0,F557+1)))","v":1},86,0,{"$f":"IF(A558=\"\",\"\",IF(AND(F558=11,G558=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H558-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C558-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B558,99),0,1,1)*K558,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E558,0,1,1)*L558,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*M558,FEE_rounding)","v":0},0,0,{"$f":"IF(C558>=1,ROUND(K558*OFFSET(Input!$U$27,B558,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B558=1,0,IF($C558>=1,ROUND(OFFSET(Input!$X$27,B558,0,1,1)*AL557,AV_rounding),0))","v":0},{"$f":"IF(B558=1,0,IF(C558=1,ROUND(OFFSET(Input!$W$27,B558,0,1,1)*AVERAGE($AI$5,$AL$5:$AL556),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),OFFSET(Input!$G$27,B558,0,1,1)-AE558,0)","v":0},{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),MIN(OFFSET(Input!$G$27,B558,0,1,1),AP557),0)","v":0},0,0,0,1494252.04147314,1428527.04147314,1435480.46908147,1435480.46908147,2075043.0546723399,2075043.0546723399,2085143.4316662201,2085143.4316662201,{"$f":"IF(A558=\"\",\"\",AL558-ROUND(AL558*OFFSET(Input!$S$27,B558,0,1,1),2*FEE_rounding))","v":1435480.46908147},{"$f":"IF(A558=\"\",\"\",ROUND(AP558*(1-OFFSET(Input!$T$27,MIN(B558,10),0,1,1)),2*FEE_rounding))","v":2085143.4316662201},9020623.9007476903,0,0,0,5500000,6994252.04147314,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A558=1,PMF_1st=0),0,ROUND(IF(A558=1,AI558,AL557)*OFFSET(Input!$O$27,IF(A558=121,-1,0)+MIN(B558,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A558=1,PMF_1st=0),0,IF(SUM($K$5:$L558)-$AU557>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B557,B558),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C558-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[555,47,3,null,86,{"$f":"IF(A559=\"\",\"\",IF(A559=1,Age_Full_Month,IF(F558=11,0,F558+1)))","v":2},86,0,{"$f":"IF(A559=\"\",\"\",IF(AND(F559=11,G559=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H559-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C559-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B559,99),0,1,1)*K559,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E559,0,1,1)*L559,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*M559,FEE_rounding)","v":0},0,0,{"$f":"IF(C559>=1,ROUND(K559*OFFSET(Input!$U$27,B559,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B559=1,0,IF($C559>=1,ROUND(OFFSET(Input!$X$27,B559,0,1,1)*AL558,AV_rounding),0))","v":0},{"$f":"IF(B559=1,0,IF(C559=1,ROUND(OFFSET(Input!$W$27,B559,0,1,1)*AVERAGE($AI$5,$AL$5:$AL557),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),OFFSET(Input!$G$27,B559,0,1,1)-AE559,0)","v":0},{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),MIN(OFFSET(Input!$G$27,B559,0,1,1),AP558),0)","v":0},0,0,0,1435480.46908147,1369755.46908147,1376422.8230893801,1376422.8230893801,2085143.4316662201,2085143.4316662201,2095292.9727558501,2095292.9727558501,{"$f":"IF(A559=\"\",\"\",AL559-ROUND(AL559*OFFSET(Input!$S$27,B559,0,1,1),2*FEE_rounding))","v":1376422.8230893801},{"$f":"IF(A559=\"\",\"\",ROUND(AP559*(1-OFFSET(Input!$T$27,MIN(B559,10),0,1,1)),2*FEE_rounding))","v":2095292.9727558501},8971715.7958452292,0,0,0,5500000,6935480.4690814698,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A559=1,PMF_1st=0),0,ROUND(IF(A559=1,AI559,AL558)*OFFSET(Input!$O$27,IF(A559=121,-1,0)+MIN(B559,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A559=1,PMF_1st=0),0,IF(SUM($K$5:$L559)-$AU558>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B558,B559),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C559-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[556,47,4,null,86,{"$f":"IF(A560=\"\",\"\",IF(A560=1,Age_Full_Month,IF(F559=11,0,F559+1)))","v":3},86,0,{"$f":"IF(A560=\"\",\"\",IF(AND(F560=11,G560=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H560-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C560-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B560,99),0,1,1)*K560,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E560,0,1,1)*L560,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*M560,FEE_rounding)","v":0},0,0,{"$f":"IF(C560>=1,ROUND(K560*OFFSET(Input!$U$27,B560,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B560=1,0,IF($C560>=1,ROUND(OFFSET(Input!$X$27,B560,0,1,1)*AL559,AV_rounding),0))","v":0},{"$f":"IF(B560=1,0,IF(C560=1,ROUND(OFFSET(Input!$W$27,B560,0,1,1)*AVERAGE($AI$5,$AL$5:$AL558),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),OFFSET(Input!$G$27,B560,0,1,1)-AE560,0)","v":0},{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),MIN(OFFSET(Input!$G$27,B560,0,1,1),AP559),0)","v":0},0,0,0,1376422.8230893801,1310697.8230893801,1317077.71101915,1317077.71101915,2095292.9727558501,2095292.9727558501,2105491.9172499501,2105491.9172499501,{"$f":"IF(A560=\"\",\"\",AL560-ROUND(AL560*OFFSET(Input!$S$27,B560,0,1,1),2*FEE_rounding))","v":1317077.71101915},{"$f":"IF(A560=\"\",\"\",ROUND(AP560*(1-OFFSET(Input!$T$27,MIN(B560,10),0,1,1)),2*FEE_rounding))","v":2105491.9172499501},8922569.6282691006,0,0,0,5500000,6876422.8230893798,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A560=1,PMF_1st=0),0,ROUND(IF(A560=1,AI560,AL559)*OFFSET(Input!$O$27,IF(A560=121,-1,0)+MIN(B560,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A560=1,PMF_1st=0),0,IF(SUM($K$5:$L560)-$AU559>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B559,B560),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C560-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[557,47,5,null,86,{"$f":"IF(A561=\"\",\"\",IF(A561=1,Age_Full_Month,IF(F560=11,0,F560+1)))","v":4},86,0,{"$f":"IF(A561=\"\",\"\",IF(AND(F561=11,G561=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H561-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C561-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B561,99),0,1,1)*K561,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E561,0,1,1)*L561,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*M561,FEE_rounding)","v":0},0,0,{"$f":"IF(C561>=1,ROUND(K561*OFFSET(Input!$U$27,B561,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B561=1,0,IF($C561>=1,ROUND(OFFSET(Input!$X$27,B561,0,1,1)*AL560,AV_rounding),0))","v":0},{"$f":"IF(B561=1,0,IF(C561=1,ROUND(OFFSET(Input!$W$27,B561,0,1,1)*AVERAGE($AI$5,$AL$5:$AL559),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),OFFSET(Input!$G$27,B561,0,1,1)-AE561,0)","v":0},{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),MIN(OFFSET(Input!$G$27,B561,0,1,1),AP560),0)","v":0},0,0,0,1317077.71101915,1251352.71101915,1257443.7336151099,1257443.7336151099,2105491.9172499501,2105491.9172499501,2115740.5056220898,2115740.5056220898,{"$f":"IF(A561=\"\",\"\",AL561-ROUND(AL561*OFFSET(Input!$S$27,B561,0,1,1),2*FEE_rounding))","v":1257443.7336151099},{"$f":"IF(A561=\"\",\"\",ROUND(AP561*(1-OFFSET(Input!$T$27,MIN(B561,10),0,1,1)),2*FEE_rounding))","v":2115740.5056220898},8873184.2392372005,0,0,0,5500000,6817077.71101915,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A561=1,PMF_1st=0),0,ROUND(IF(A561=1,AI561,AL560)*OFFSET(Input!$O$27,IF(A561=121,-1,0)+MIN(B561,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A561=1,PMF_1st=0),0,IF(SUM($K$5:$L561)-$AU560>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B560,B561),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C561-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[558,47,6,null,86,{"$f":"IF(A562=\"\",\"\",IF(A562=1,Age_Full_Month,IF(F561=11,0,F561+1)))","v":5},86,0,{"$f":"IF(A562=\"\",\"\",IF(AND(F562=11,G562=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H562-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C562-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B562,99),0,1,1)*K562,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E562,0,1,1)*L562,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*M562,FEE_rounding)","v":0},0,0,{"$f":"IF(C562>=1,ROUND(K562*OFFSET(Input!$U$27,B562,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B562=1,0,IF($C562>=1,ROUND(OFFSET(Input!$X$27,B562,0,1,1)*AL561,AV_rounding),0))","v":0},{"$f":"IF(B562=1,0,IF(C562=1,ROUND(OFFSET(Input!$W$27,B562,0,1,1)*AVERAGE($AI$5,$AL$5:$AL560),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),OFFSET(Input!$G$27,B562,0,1,1)-AE562,0)","v":0},{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),MIN(OFFSET(Input!$G$27,B562,0,1,1),AP561),0)","v":0},0,0,0,1257443.7336151099,1191718.7336151099,1197519.4848106501,1197519.4848106501,2115740.5056220898,2115740.5056220898,2126038.9795163502,2126038.9795163502,{"$f":"IF(A562=\"\",\"\",AL562-ROUND(AL562*OFFSET(Input!$S$27,B562,0,1,1),2*FEE_rounding))","v":1197519.4848106501},{"$f":"IF(A562=\"\",\"\",ROUND(AP562*(1-OFFSET(Input!$T$27,MIN(B562,10),0,1,1)),2*FEE_rounding))","v":2126038.9795163502},8823558.4643270001,0,0,0,5500000,6757443.7336151097,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A562=1,PMF_1st=0),0,ROUND(IF(A562=1,AI562,AL561)*OFFSET(Input!$O$27,IF(A562=121,-1,0)+MIN(B562,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A562=1,PMF_1st=0),0,IF(SUM($K$5:$L562)-$AU561>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B561,B562),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C562-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[559,47,7,null,86,{"$f":"IF(A563=\"\",\"\",IF(A563=1,Age_Full_Month,IF(F562=11,0,F562+1)))","v":6},86,0,{"$f":"IF(A563=\"\",\"\",IF(AND(F563=11,G563=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H563-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C563-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B563,99),0,1,1)*K563,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E563,0,1,1)*L563,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*M563,FEE_rounding)","v":0},0,0,{"$f":"IF(C563>=1,ROUND(K563*OFFSET(Input!$U$27,B563,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B563=1,0,IF($C563>=1,ROUND(OFFSET(Input!$X$27,B563,0,1,1)*AL562,AV_rounding),0))","v":0},{"$f":"IF(B563=1,0,IF(C563=1,ROUND(OFFSET(Input!$W$27,B563,0,1,1)*AVERAGE($AI$5,$AL$5:$AL561),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),OFFSET(Input!$G$27,B563,0,1,1)-AE563,0)","v":0},{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),MIN(OFFSET(Input!$G$27,B563,0,1,1),AP562),0)","v":0},0,0,0,1197519.4848106501,1131794.4848106501,1137303.55169504,1137303.55169504,2126038.9795163502,2126038.9795163502,2136387.5817530402,2136387.5817530402,{"$f":"IF(A563=\"\",\"\",AL563-ROUND(AL563*OFFSET(Input!$S$27,B563,0,1,1),2*FEE_rounding))","v":1137303.55169504},{"$f":"IF(A563=\"\",\"\",ROUND(AP563*(1-OFFSET(Input!$T$27,MIN(B563,10),0,1,1)),2*FEE_rounding))","v":2136387.5817530402},8773691.1334480792,0,0,0,5500000,6697519.4848106503,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A563=1,PMF_1st=0),0,ROUND(IF(A563=1,AI563,AL562)*OFFSET(Input!$O$27,IF(A563=121,-1,0)+MIN(B563,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A563=1,PMF_1st=0),0,IF(SUM($K$5:$L563)-$AU562>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B562,B563),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C563-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[560,47,8,null,86,{"$f":"IF(A564=\"\",\"\",IF(A564=1,Age_Full_Month,IF(F563=11,0,F563+1)))","v":7},86,0,{"$f":"IF(A564=\"\",\"\",IF(AND(F564=11,G564=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H564-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C564-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B564,99),0,1,1)*K564,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E564,0,1,1)*L564,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*M564,FEE_rounding)","v":0},0,0,{"$f":"IF(C564>=1,ROUND(K564*OFFSET(Input!$U$27,B564,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B564=1,0,IF($C564>=1,ROUND(OFFSET(Input!$X$27,B564,0,1,1)*AL563,AV_rounding),0))","v":0},{"$f":"IF(B564=1,0,IF(C564=1,ROUND(OFFSET(Input!$W$27,B564,0,1,1)*AVERAGE($AI$5,$AL$5:$AL562),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),OFFSET(Input!$G$27,B564,0,1,1)-AE564,0)","v":0},{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),MIN(OFFSET(Input!$G$27,B564,0,1,1),AP563),0)","v":0},0,0,0,1137303.55169504,1071578.55169504,1076794.5144801501,1076794.5144801501,2136387.5817530402,2136387.5817530402,2146786.5563343898,2146786.5563343898,{"$f":"IF(A564=\"\",\"\",AL564-ROUND(AL564*OFFSET(Input!$S$27,B564,0,1,1),2*FEE_rounding))","v":1076794.5144801501},{"$f":"IF(A564=\"\",\"\",ROUND(AP564*(1-OFFSET(Input!$T$27,MIN(B564,10),0,1,1)),2*FEE_rounding))","v":2146786.5563343898},8723581.0708145406,0,0,0,5500000,6637303.5516950395,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A564=1,PMF_1st=0),0,ROUND(IF(A564=1,AI564,AL563)*OFFSET(Input!$O$27,IF(A564=121,-1,0)+MIN(B564,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A564=1,PMF_1st=0),0,IF(SUM($K$5:$L564)-$AU563>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B563,B564),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C564-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[561,47,9,null,86,{"$f":"IF(A565=\"\",\"\",IF(A565=1,Age_Full_Month,IF(F564=11,0,F564+1)))","v":8},86,0,{"$f":"IF(A565=\"\",\"\",IF(AND(F565=11,G565=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H565-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C565-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B565,99),0,1,1)*K565,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E565,0,1,1)*L565,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*M565,FEE_rounding)","v":0},0,0,{"$f":"IF(C565>=1,ROUND(K565*OFFSET(Input!$U$27,B565,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B565=1,0,IF($C565>=1,ROUND(OFFSET(Input!$X$27,B565,0,1,1)*AL564,AV_rounding),0))","v":0},{"$f":"IF(B565=1,0,IF(C565=1,ROUND(OFFSET(Input!$W$27,B565,0,1,1)*AVERAGE($AI$5,$AL$5:$AL563),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),OFFSET(Input!$G$27,B565,0,1,1)-AE565,0)","v":0},{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),MIN(OFFSET(Input!$G$27,B565,0,1,1),AP564),0)","v":0},0,0,0,1076794.5144801501,1011069.5144801501,1015990.94646696,1015990.94646696,2146786.5563343898,2146786.5563343898,2157236.1484503499,2157236.1484503499,{"$f":"IF(A565=\"\",\"\",AL565-ROUND(AL565*OFFSET(Input!$S$27,B565,0,1,1),2*FEE_rounding))","v":1015990.94646696},{"$f":"IF(A565=\"\",\"\",ROUND(AP565*(1-OFFSET(Input!$T$27,MIN(B565,10),0,1,1)),2*FEE_rounding))","v":2157236.1484503499},8673227.0949173104,0,0,0,5500000,6576794.5144801503,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A565=1,PMF_1st=0),0,ROUND(IF(A565=1,AI565,AL564)*OFFSET(Input!$O$27,IF(A565=121,-1,0)+MIN(B565,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A565=1,PMF_1st=0),0,IF(SUM($K$5:$L565)-$AU564>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B564,B565),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C565-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[562,47,10,null,86,{"$f":"IF(A566=\"\",\"\",IF(A566=1,Age_Full_Month,IF(F565=11,0,F565+1)))","v":9},86,0,{"$f":"IF(A566=\"\",\"\",IF(AND(F566=11,G566=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H566-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C566-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B566,99),0,1,1)*K566,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E566,0,1,1)*L566,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*M566,FEE_rounding)","v":0},0,0,{"$f":"IF(C566>=1,ROUND(K566*OFFSET(Input!$U$27,B566,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B566=1,0,IF($C566>=1,ROUND(OFFSET(Input!$X$27,B566,0,1,1)*AL565,AV_rounding),0))","v":0},{"$f":"IF(B566=1,0,IF(C566=1,ROUND(OFFSET(Input!$W$27,B566,0,1,1)*AVERAGE($AI$5,$AL$5:$AL564),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),OFFSET(Input!$G$27,B566,0,1,1)-AE566,0)","v":0},{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),MIN(OFFSET(Input!$G$27,B566,0,1,1),AP565),0)","v":0},0,0,0,1015990.94646696,950265.94646696001,954891.41401191102,954891.41401191102,2157236.1484503499,2157236.1484503499,2167736.6044843202,2167736.6044843202,{"$f":"IF(A566=\"\",\"\",AL566-ROUND(AL566*OFFSET(Input!$S$27,B566,0,1,1),2*FEE_rounding))","v":954891.41401191102},{"$f":"IF(A566=\"\",\"\",ROUND(AP566*(1-OFFSET(Input!$T$27,MIN(B566,10),0,1,1)),2*FEE_rounding))","v":2167736.6044843202},8622628.0184962302,0,0,0,5500000,6515990.94646696,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A566=1,PMF_1st=0),0,ROUND(IF(A566=1,AI566,AL565)*OFFSET(Input!$O$27,IF(A566=121,-1,0)+MIN(B566,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A566=1,PMF_1st=0),0,IF(SUM($K$5:$L566)-$AU565>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B565,B566),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C566-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[563,47,11,null,86,{"$f":"IF(A567=\"\",\"\",IF(A567=1,Age_Full_Month,IF(F566=11,0,F566+1)))","v":10},86,0,{"$f":"IF(A567=\"\",\"\",IF(AND(F567=11,G567=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H567-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C567-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B567,99),0,1,1)*K567,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E567,0,1,1)*L567,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*M567,FEE_rounding)","v":0},0,0,{"$f":"IF(C567>=1,ROUND(K567*OFFSET(Input!$U$27,B567,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B567=1,0,IF($C567>=1,ROUND(OFFSET(Input!$X$27,B567,0,1,1)*AL566,AV_rounding),0))","v":0},{"$f":"IF(B567=1,0,IF(C567=1,ROUND(OFFSET(Input!$W$27,B567,0,1,1)*AVERAGE($AI$5,$AL$5:$AL565),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),OFFSET(Input!$G$27,B567,0,1,1)-AE567,0)","v":0},{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),MIN(OFFSET(Input!$G$27,B567,0,1,1),AP566),0)","v":0},0,0,0,954891.41401191102,889166.41401191102,893494.47649311903,893494.47649311903,2167736.6044843202,2167736.6044843202,2178288.1720189899,2178288.1720189899,{"$f":"IF(A567=\"\",\"\",AL567-ROUND(AL567*OFFSET(Input!$S$27,B567,0,1,1),2*FEE_rounding))","v":893494.47649311903},{"$f":"IF(A567=\"\",\"\",ROUND(AP567*(1-OFFSET(Input!$T$27,MIN(B567,10),0,1,1)),2*FEE_rounding))","v":2178288.1720189899},8571782.6485121101,0,0,0,5500000,6454891.4140119106,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A567=1,PMF_1st=0),0,ROUND(IF(A567=1,AI567,AL566)*OFFSET(Input!$O$27,IF(A567=121,-1,0)+MIN(B567,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A567=1,PMF_1st=0),0,IF(SUM($K$5:$L567)-$AU566>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B566,B567),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C567-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[564,47,12,null,86,{"$f":"IF(A568=\"\",\"\",IF(A568=1,Age_Full_Month,IF(F567=11,0,F567+1)))","v":11},86,0,{"$f":"IF(A568=\"\",\"\",IF(AND(F568=11,G568=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H568-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C568-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B568,99),0,1,1)*K568,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E568,0,1,1)*L568,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*M568,FEE_rounding)","v":0},0,0,{"$f":"IF(C568>=1,ROUND(K568*OFFSET(Input!$U$27,B568,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B568=1,0,IF($C568>=1,ROUND(OFFSET(Input!$X$27,B568,0,1,1)*AL567,AV_rounding),0))","v":0},{"$f":"IF(B568=1,0,IF(C568=1,ROUND(OFFSET(Input!$W$27,B568,0,1,1)*AVERAGE($AI$5,$AL$5:$AL566),AV_rounding),0))","v":0},65725,0,0,0,0,0,0,0,{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),OFFSET(Input!$G$27,B568,0,1,1)-AE568,0)","v":0},{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),MIN(OFFSET(Input!$G$27,B568,0,1,1),AP567),0)","v":0},0,0,0,893494.47649311903,827769.47649311903,831798.68627639697,831798.68627639697,2178288.1720189899,2178288.1720189899,2188891.09984218,2188891.09984218,{"$f":"IF(A568=\"\",\"\",AL568-ROUND(AL568*OFFSET(Input!$S$27,B568,0,1,1),2*FEE_rounding))","v":831798.68627639697},{"$f":"IF(A568=\"\",\"\",ROUND(AP568*(1-OFFSET(Input!$T$27,MIN(B568,10),0,1,1)),2*FEE_rounding))","v":2188891.09984218},8520689.7861185763,0,0,0,5500000,6393494.4764931193,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A568=1,PMF_1st=0),0,ROUND(IF(A568=1,AI568,AL567)*OFFSET(Input!$O$27,IF(A568=121,-1,0)+MIN(B568,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A568=1,PMF_1st=0),0,IF(SUM($K$5:$L568)-$AU567>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B567,B568),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C568-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[565,48,1,null,87,{"$f":"IF(A569=\"\",\"\",IF(A569=1,Age_Full_Month,IF(F568=11,0,F568+1)))","v":0},87,0,{"$f":"IF(A569=\"\",\"\",IF(AND(F569=11,G569=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H569-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C569-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B569,99),0,1,1)*K569,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E569,0,1,1)*L569,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*M569,FEE_rounding)","v":0},0,0,{"$f":"IF(C569>=1,ROUND(K569*OFFSET(Input!$U$27,B569,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B569=1,0,IF($C569>=1,ROUND(OFFSET(Input!$X$27,B569,0,1,1)*AL568,AV_rounding),0))","v":0},{"$f":"IF(B569=1,0,IF(C569=1,ROUND(OFFSET(Input!$W$27,B569,0,1,1)*AVERAGE($AI$5,$AL$5:$AL567),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),OFFSET(Input!$G$27,B569,0,1,1)-AE569,0)","v":0},{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),MIN(OFFSET(Input!$G$27,B569,0,1,1),AP568),0)","v":0},0,0,0,831798.68627639697,760188.68627639697,763888.94314604905,763888.94314604905,2188891.09984218,2188891.09984218,2199545.63795269,2199545.63795269,{"$f":"IF(A569=\"\",\"\",AL569-ROUND(AL569*OFFSET(Input!$S$27,B569,0,1,1),2*FEE_rounding))","v":763888.94314604905},{"$f":"IF(A569=\"\",\"\",ROUND(AP569*(1-OFFSET(Input!$T$27,MIN(B569,10),0,1,1)),2*FEE_rounding))","v":2199545.63795269},8463434.5810987391,0,0,0,5500000,6331798.6862763967,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A569=1,PMF_1st=0),0,ROUND(IF(A569=1,AI569,AL568)*OFFSET(Input!$O$27,IF(A569=121,-1,0)+MIN(B569,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A569=1,PMF_1st=0),0,IF(SUM($K$5:$L569)-$AU568>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B568,B569),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C569-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[566,48,2,null,87,{"$f":"IF(A570=\"\",\"\",IF(A570=1,Age_Full_Month,IF(F569=11,0,F569+1)))","v":1},87,0,{"$f":"IF(A570=\"\",\"\",IF(AND(F570=11,G570=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H570-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C570-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B570,99),0,1,1)*K570,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E570,0,1,1)*L570,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*M570,FEE_rounding)","v":0},0,0,{"$f":"IF(C570>=1,ROUND(K570*OFFSET(Input!$U$27,B570,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B570=1,0,IF($C570>=1,ROUND(OFFSET(Input!$X$27,B570,0,1,1)*AL569,AV_rounding),0))","v":0},{"$f":"IF(B570=1,0,IF(C570=1,ROUND(OFFSET(Input!$W$27,B570,0,1,1)*AVERAGE($AI$5,$AL$5:$AL568),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),OFFSET(Input!$G$27,B570,0,1,1)-AE570,0)","v":0},{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),MIN(OFFSET(Input!$G$27,B570,0,1,1),AP569),0)","v":0},0,0,0,763888.94314604905,692278.94314604905,695648.64590713498,695648.64590713498,2199545.63795269,2199545.63795269,2210252.0375661999,2210252.0375661999,{"$f":"IF(A570=\"\",\"\",AL570-ROUND(AL570*OFFSET(Input!$S$27,B570,0,1,1),2*FEE_rounding))","v":695648.64590713498},{"$f":"IF(A570=\"\",\"\",ROUND(AP570*(1-OFFSET(Input!$T$27,MIN(B570,10),0,1,1)),2*FEE_rounding))","v":2210252.0375661999},8405900.6834733337,0,0,0,5500000,6263888.943146049,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A570=1,PMF_1st=0),0,ROUND(IF(A570=1,AI570,AL569)*OFFSET(Input!$O$27,IF(A570=121,-1,0)+MIN(B570,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A570=1,PMF_1st=0),0,IF(SUM($K$5:$L570)-$AU569>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B569,B570),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C570-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[567,48,3,null,87,{"$f":"IF(A571=\"\",\"\",IF(A571=1,Age_Full_Month,IF(F570=11,0,F570+1)))","v":2},87,0,{"$f":"IF(A571=\"\",\"\",IF(AND(F571=11,G571=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H571-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C571-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B571,99),0,1,1)*K571,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E571,0,1,1)*L571,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*M571,FEE_rounding)","v":0},0,0,{"$f":"IF(C571>=1,ROUND(K571*OFFSET(Input!$U$27,B571,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B571=1,0,IF($C571>=1,ROUND(OFFSET(Input!$X$27,B571,0,1,1)*AL570,AV_rounding),0))","v":0},{"$f":"IF(B571=1,0,IF(C571=1,ROUND(OFFSET(Input!$W$27,B571,0,1,1)*AVERAGE($AI$5,$AL$5:$AL569),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),OFFSET(Input!$G$27,B571,0,1,1)-AE571,0)","v":0},{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),MIN(OFFSET(Input!$G$27,B571,0,1,1),AP570),0)","v":0},0,0,0,695648.64590713498,624038.64590713498,627076.18557081604,627076.18557081604,2210252.0375661999,2210252.0375661999,2221010.5511212102,2221010.5511212102,{"$f":"IF(A571=\"\",\"\",AL571-ROUND(AL571*OFFSET(Input!$S$27,B571,0,1,1),2*FEE_rounding))","v":627076.18557081604},{"$f":"IF(A571=\"\",\"\",ROUND(AP571*(1-OFFSET(Input!$T$27,MIN(B571,10),0,1,1)),2*FEE_rounding))","v":2221010.5511212102},8348086.7366920263,0,0,0,5500000,6195648.6459071347,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A571=1,PMF_1st=0),0,ROUND(IF(A571=1,AI571,AL570)*OFFSET(Input!$O$27,IF(A571=121,-1,0)+MIN(B571,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A571=1,PMF_1st=0),0,IF(SUM($K$5:$L571)-$AU570>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B570,B571),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C571-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[568,48,4,null,87,{"$f":"IF(A572=\"\",\"\",IF(A572=1,Age_Full_Month,IF(F571=11,0,F571+1)))","v":3},87,0,{"$f":"IF(A572=\"\",\"\",IF(AND(F572=11,G572=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H572-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C572-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B572,99),0,1,1)*K572,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E572,0,1,1)*L572,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*M572,FEE_rounding)","v":0},0,0,{"$f":"IF(C572>=1,ROUND(K572*OFFSET(Input!$U$27,B572,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B572=1,0,IF($C572>=1,ROUND(OFFSET(Input!$X$27,B572,0,1,1)*AL571,AV_rounding),0))","v":0},{"$f":"IF(B572=1,0,IF(C572=1,ROUND(OFFSET(Input!$W$27,B572,0,1,1)*AVERAGE($AI$5,$AL$5:$AL570),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),OFFSET(Input!$G$27,B572,0,1,1)-AE572,0)","v":0},{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),MIN(OFFSET(Input!$G$27,B572,0,1,1),AP571),0)","v":0},0,0,0,627076.18557081604,555466.18557081604,558169.94531642005,558169.94531642005,2221010.5511212102,2221010.5511212102,2231821.4322849498,2231821.4322849498,{"$f":"IF(A572=\"\",\"\",AL572-ROUND(AL572*OFFSET(Input!$S$27,B572,0,1,1),2*FEE_rounding))","v":558169.94531642005},{"$f":"IF(A572=\"\",\"\",ROUND(AP572*(1-OFFSET(Input!$T$27,MIN(B572,10),0,1,1)),2*FEE_rounding))","v":2231821.4322849498},8289991.3776013702,0,0,0,5500000,6127076.1855708156,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A572=1,PMF_1st=0),0,ROUND(IF(A572=1,AI572,AL571)*OFFSET(Input!$O$27,IF(A572=121,-1,0)+MIN(B572,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A572=1,PMF_1st=0),0,IF(SUM($K$5:$L572)-$AU571>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B571,B572),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C572-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[569,48,5,null,87,{"$f":"IF(A573=\"\",\"\",IF(A573=1,Age_Full_Month,IF(F572=11,0,F572+1)))","v":4},87,0,{"$f":"IF(A573=\"\",\"\",IF(AND(F573=11,G573=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H573-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C573-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B573,99),0,1,1)*K573,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E573,0,1,1)*L573,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*M573,FEE_rounding)","v":0},0,0,{"$f":"IF(C573>=1,ROUND(K573*OFFSET(Input!$U$27,B573,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B573=1,0,IF($C573>=1,ROUND(OFFSET(Input!$X$27,B573,0,1,1)*AL572,AV_rounding),0))","v":0},{"$f":"IF(B573=1,0,IF(C573=1,ROUND(OFFSET(Input!$W$27,B573,0,1,1)*AVERAGE($AI$5,$AL$5:$AL571),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),OFFSET(Input!$G$27,B573,0,1,1)-AE573,0)","v":0},{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),MIN(OFFSET(Input!$G$27,B573,0,1,1),AP572),0)","v":0},0,0,0,558169.94531642005,486559.94531642005,488928.30045331799,488928.30045331799,2231821.4322849498,2231821.4322849498,2242684.9359594099,2242684.9359594099,{"$f":"IF(A573=\"\",\"\",AL573-ROUND(AL573*OFFSET(Input!$S$27,B573,0,1,1),2*FEE_rounding))","v":488928.30045331799},{"$f":"IF(A573=\"\",\"\",ROUND(AP573*(1-OFFSET(Input!$T$27,MIN(B573,10),0,1,1)),2*FEE_rounding))","v":2242684.9359594099},8231613.2364127282,0,0,0,5500000,6058169.9453164199,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A573=1,PMF_1st=0),0,ROUND(IF(A573=1,AI573,AL572)*OFFSET(Input!$O$27,IF(A573=121,-1,0)+MIN(B573,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A573=1,PMF_1st=0),0,IF(SUM($K$5:$L573)-$AU572>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B572,B573),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C573-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[570,48,6,null,87,{"$f":"IF(A574=\"\",\"\",IF(A574=1,Age_Full_Month,IF(F573=11,0,F573+1)))","v":5},87,0,{"$f":"IF(A574=\"\",\"\",IF(AND(F574=11,G574=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H574-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C574-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B574,99),0,1,1)*K574,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E574,0,1,1)*L574,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*M574,FEE_rounding)","v":0},0,0,{"$f":"IF(C574>=1,ROUND(K574*OFFSET(Input!$U$27,B574,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B574=1,0,IF($C574>=1,ROUND(OFFSET(Input!$X$27,B574,0,1,1)*AL573,AV_rounding),0))","v":0},{"$f":"IF(B574=1,0,IF(C574=1,ROUND(OFFSET(Input!$W$27,B574,0,1,1)*AVERAGE($AI$5,$AL$5:$AL572),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),OFFSET(Input!$G$27,B574,0,1,1)-AE574,0)","v":0},{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),MIN(OFFSET(Input!$G$27,B574,0,1,1),AP573),0)","v":0},0,0,0,488928.30045331799,417318.30045331799,419349.61838261801,419349.61838261801,2242684.9359594099,2242684.9359594099,2253601.3182873302,2253601.3182873302,{"$f":"IF(A574=\"\",\"\",AL574-ROUND(AL574*OFFSET(Input!$S$27,B574,0,1,1),2*FEE_rounding))","v":419349.61838261801},{"$f":"IF(A574=\"\",\"\",ROUND(AP574*(1-OFFSET(Input!$T$27,MIN(B574,10),0,1,1)),2*FEE_rounding))","v":2253601.3182873302},8172950.9366699476,0,0,0,5500000,5988928.3004533183,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A574=1,PMF_1st=0),0,ROUND(IF(A574=1,AI574,AL573)*OFFSET(Input!$O$27,IF(A574=121,-1,0)+MIN(B574,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A574=1,PMF_1st=0),0,IF(SUM($K$5:$L574)-$AU573>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B573,B574),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C574-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[571,48,7,null,87,{"$f":"IF(A575=\"\",\"\",IF(A575=1,Age_Full_Month,IF(F574=11,0,F574+1)))","v":6},87,0,{"$f":"IF(A575=\"\",\"\",IF(AND(F575=11,G575=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H575-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C575-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B575,99),0,1,1)*K575,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E575,0,1,1)*L575,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*M575,FEE_rounding)","v":0},0,0,{"$f":"IF(C575>=1,ROUND(K575*OFFSET(Input!$U$27,B575,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B575=1,0,IF($C575>=1,ROUND(OFFSET(Input!$X$27,B575,0,1,1)*AL574,AV_rounding),0))","v":0},{"$f":"IF(B575=1,0,IF(C575=1,ROUND(OFFSET(Input!$W$27,B575,0,1,1)*AVERAGE($AI$5,$AL$5:$AL573),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),OFFSET(Input!$G$27,B575,0,1,1)-AE575,0)","v":0},{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),MIN(OFFSET(Input!$G$27,B575,0,1,1),AP574),0)","v":0},0,0,0,419349.61838261801,347739.61838261801,349432.25855866802,349432.25855866802,2253601.3182873302,2253601.3182873302,2264570.8366582198,2264570.8366582198,{"$f":"IF(A575=\"\",\"\",AL575-ROUND(AL575*OFFSET(Input!$S$27,B575,0,1,1),2*FEE_rounding))","v":349432.25855866802},{"$f":"IF(A575=\"\",\"\",ROUND(AP575*(1-OFFSET(Input!$T$27,MIN(B575,10),0,1,1)),2*FEE_rounding))","v":2264570.8366582198},8114003.095216888,0,0,0,5500000,5919349.6183826178,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A575=1,PMF_1st=0),0,ROUND(IF(A575=1,AI575,AL574)*OFFSET(Input!$O$27,IF(A575=121,-1,0)+MIN(B575,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A575=1,PMF_1st=0),0,IF(SUM($K$5:$L575)-$AU574>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B574,B575),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C575-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[572,48,8,null,87,{"$f":"IF(A576=\"\",\"\",IF(A576=1,Age_Full_Month,IF(F575=11,0,F575+1)))","v":7},87,0,{"$f":"IF(A576=\"\",\"\",IF(AND(F576=11,G576=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H576-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C576-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B576,99),0,1,1)*K576,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E576,0,1,1)*L576,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*M576,FEE_rounding)","v":0},0,0,{"$f":"IF(C576>=1,ROUND(K576*OFFSET(Input!$U$27,B576,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B576=1,0,IF($C576>=1,ROUND(OFFSET(Input!$X$27,B576,0,1,1)*AL575,AV_rounding),0))","v":0},{"$f":"IF(B576=1,0,IF(C576=1,ROUND(OFFSET(Input!$W$27,B576,0,1,1)*AVERAGE($AI$5,$AL$5:$AL574),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),OFFSET(Input!$G$27,B576,0,1,1)-AE576,0)","v":0},{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),MIN(OFFSET(Input!$G$27,B576,0,1,1),AP575),0)","v":0},0,0,0,349432.25855866802,277822.25855866802,279174.57245038002,279174.57245038002,2264570.8366582198,2264570.8366582198,2275593.7497144602,2275593.7497144602,{"$f":"IF(A576=\"\",\"\",AL576-ROUND(AL576*OFFSET(Input!$S$27,B576,0,1,1),2*FEE_rounding))","v":279174.57245038002},{"$f":"IF(A576=\"\",\"\",ROUND(AP576*(1-OFFSET(Input!$T$27,MIN(B576,10),0,1,1)),2*FEE_rounding))","v":2275593.7497144602},8054768.3221648401,0,0,0,5500000,5849432.2585586682,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A576=1,PMF_1st=0),0,ROUND(IF(A576=1,AI576,AL575)*OFFSET(Input!$O$27,IF(A576=121,-1,0)+MIN(B576,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A576=1,PMF_1st=0),0,IF(SUM($K$5:$L576)-$AU575>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B575,B576),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C576-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[573,48,9,null,87,{"$f":"IF(A577=\"\",\"\",IF(A577=1,Age_Full_Month,IF(F576=11,0,F576+1)))","v":8},87,0,{"$f":"IF(A577=\"\",\"\",IF(AND(F577=11,G577=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H577-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C577-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B577,99),0,1,1)*K577,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E577,0,1,1)*L577,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*M577,FEE_rounding)","v":0},0,0,{"$f":"IF(C577>=1,ROUND(K577*OFFSET(Input!$U$27,B577,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B577=1,0,IF($C577>=1,ROUND(OFFSET(Input!$X$27,B577,0,1,1)*AL576,AV_rounding),0))","v":0},{"$f":"IF(B577=1,0,IF(C577=1,ROUND(OFFSET(Input!$W$27,B577,0,1,1)*AVERAGE($AI$5,$AL$5:$AL575),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),OFFSET(Input!$G$27,B577,0,1,1)-AE577,0)","v":0},{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),MIN(OFFSET(Input!$G$27,B577,0,1,1),AP576),0)","v":0},0,0,0,279174.57245038002,207564.57245038002,208574.903502356,208574.903502356,2275593.7497144602,2275593.7497144602,2286670.3173573702,2286670.3173573702,{"$f":"IF(A577=\"\",\"\",AL577-ROUND(AL577*OFFSET(Input!$S$27,B577,0,1,1),2*FEE_rounding))","v":208574.903502356},{"$f":"IF(A577=\"\",\"\",ROUND(AP577*(1-OFFSET(Input!$T$27,MIN(B577,10),0,1,1)),2*FEE_rounding))","v":2286670.3173573702},7995245.2208597269,0,0,0,5500000,5779174.5724503798,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A577=1,PMF_1st=0),0,ROUND(IF(A577=1,AI577,AL576)*OFFSET(Input!$O$27,IF(A577=121,-1,0)+MIN(B577,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A577=1,PMF_1st=0),0,IF(SUM($K$5:$L577)-$AU576>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B576,B577),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C577-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[574,48,10,null,87,{"$f":"IF(A578=\"\",\"\",IF(A578=1,Age_Full_Month,IF(F577=11,0,F577+1)))","v":9},87,0,{"$f":"IF(A578=\"\",\"\",IF(AND(F578=11,G578=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H578-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C578-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B578,99),0,1,1)*K578,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E578,0,1,1)*L578,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*M578,FEE_rounding)","v":0},0,0,{"$f":"IF(C578>=1,ROUND(K578*OFFSET(Input!$U$27,B578,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B578=1,0,IF($C578>=1,ROUND(OFFSET(Input!$X$27,B578,0,1,1)*AL577,AV_rounding),0))","v":0},{"$f":"IF(B578=1,0,IF(C578=1,ROUND(OFFSET(Input!$W$27,B578,0,1,1)*AVERAGE($AI$5,$AL$5:$AL576),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),OFFSET(Input!$G$27,B578,0,1,1)-AE578,0)","v":0},{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),MIN(OFFSET(Input!$G$27,B578,0,1,1),AP577),0)","v":0},0,0,0,208574.903502356,136964.903502356,137631.587095831,137631.587095831,2286670.3173573702,2286670.3173573702,2297800.8007533802,2297800.8007533802,{"$f":"IF(A578=\"\",\"\",AL578-ROUND(AL578*OFFSET(Input!$S$27,B578,0,1,1),2*FEE_rounding))","v":137631.587095831},{"$f":"IF(A578=\"\",\"\",ROUND(AP578*(1-OFFSET(Input!$T$27,MIN(B578,10),0,1,1)),2*FEE_rounding))","v":2297800.8007533802},7935432.3878492108,0,0,0,5500000,5708574.9035023563,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A578=1,PMF_1st=0),0,ROUND(IF(A578=1,AI578,AL577)*OFFSET(Input!$O$27,IF(A578=121,-1,0)+MIN(B578,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A578=1,PMF_1st=0),0,IF(SUM($K$5:$L578)-$AU577>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B577,B578),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C578-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[575,48,11,null,87,{"$f":"IF(A579=\"\",\"\",IF(A579=1,Age_Full_Month,IF(F578=11,0,F578+1)))","v":10},87,0,{"$f":"IF(A579=\"\",\"\",IF(AND(F579=11,G579=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H579-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C579-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B579,99),0,1,1)*K579,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E579,0,1,1)*L579,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*M579,FEE_rounding)","v":0},0,0,{"$f":"IF(C579>=1,ROUND(K579*OFFSET(Input!$U$27,B579,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B579=1,0,IF($C579>=1,ROUND(OFFSET(Input!$X$27,B579,0,1,1)*AL578,AV_rounding),0))","v":0},{"$f":"IF(B579=1,0,IF(C579=1,ROUND(OFFSET(Input!$W$27,B579,0,1,1)*AVERAGE($AI$5,$AL$5:$AL577),AV_rounding),0))","v":0},71610,0,0,0,0,0,0,0,{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),OFFSET(Input!$G$27,B579,0,1,1)-AE579,0)","v":0},{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),MIN(OFFSET(Input!$G$27,B579,0,1,1),AP578),0)","v":0},0,0,0,137631.587095831,66021.587095830997,66342.950509424205,66342.950509424205,2297800.8007533802,2297800.8007533802,2308985.46234013,2308985.46234013,{"$f":"IF(A579=\"\",\"\",AL579-ROUND(AL579*OFFSET(Input!$S$27,B579,0,1,1),2*FEE_rounding))","v":66342.950509424205},{"$f":"IF(A579=\"\",\"\",ROUND(AP579*(1-OFFSET(Input!$T$27,MIN(B579,10),0,1,1)),2*FEE_rounding))","v":2308985.46234013},7875328.4128495548,0,0,0,5500000,5637631.5870958306,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A579=1,PMF_1st=0),0,ROUND(IF(A579=1,AI579,AL578)*OFFSET(Input!$O$27,IF(A579=121,-1,0)+MIN(B579,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A579=1,PMF_1st=0),0,IF(SUM($K$5:$L579)-$AU578>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B578,B579),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C579-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[576,48,12,null,87,{"$f":"IF(A580=\"\",\"\",IF(A580=1,Age_Full_Month,IF(F579=11,0,F579+1)))","v":11},87,0,{"$f":"IF(A580=\"\",\"\",IF(AND(F580=11,G580=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H580-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C580-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B580,99),0,1,1)*K580,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E580,0,1,1)*L580,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*M580,FEE_rounding)","v":0},0,0,{"$f":"IF(C580>=1,ROUND(K580*OFFSET(Input!$U$27,B580,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B580=1,0,IF($C580>=1,ROUND(OFFSET(Input!$X$27,B580,0,1,1)*AL579,AV_rounding),0))","v":0},{"$f":"IF(B580=1,0,IF(C580=1,ROUND(OFFSET(Input!$W$27,B580,0,1,1)*AVERAGE($AI$5,$AL$5:$AL578),AV_rounding),0))","v":0},66342.950509424205,0,5267.0494905757951,0,0,0,0,0,{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),OFFSET(Input!$G$27,B580,0,1,1)-AE580,0)","v":0},{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),MIN(OFFSET(Input!$G$27,B580,0,1,1),AP579),0)","v":0},0,0,0,66342.950509424205,0,0,0,2308985.46234013,2303718.4128495543,2314931.8787124101,2314931.8787124101,{"$f":"IF(A580=\"\",\"\",AL580-ROUND(AL580*OFFSET(Input!$S$27,B580,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A580=\"\",\"\",ROUND(AP580*(1-OFFSET(Input!$T$27,MIN(B580,10),0,1,1)),2*FEE_rounding))","v":2314931.8787124101},7814931.8787124101,0,0,0,5500000,5566342.9505094243,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A580=1,PMF_1st=0),0,ROUND(IF(A580=1,AI580,AL579)*OFFSET(Input!$O$27,IF(A580=121,-1,0)+MIN(B580,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A580=1,PMF_1st=0),0,IF(SUM($K$5:$L580)-$AU579>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B579,B580),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C580-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[577,49,1,null,{"$f":"IF($A581=\"\",\"\",Age_Insured+B581-1)","v":88},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Month,IF(F580=11,0,F580+1)))","v":0},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Year,IF(F580=11,G580+1,G580)))","v":88},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),DAY(EOMONTH((SignYY+INT(A581/12)+1911)&\"/\"&(IF(MOD(SignMM+A581-1,12)=0,12,MOD(SignMM+A581-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H581-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B581-1>=BPP,\"\",IF(AS580>0,1,0))","v":1},{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,IF(($BJ581+$AL580+$AP580+$AW581)/($BJ581+$AL580+$AP580)>$BK581,VLOOKUP($B581,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K581=0,0,IF(MOD(C581-1,12/Prem_Freq)=0,VLOOKUP(B581,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C581=1,VLOOKUP(B581,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C581-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B581,99),0,1,1)*K581,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E581,0,1,1)*L581,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*M581,FEE_rounding)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,K581-N581))","v":0},{"$f":"IF(A582=\"\",\"\",IF(K581=\"*****\",\"*****\",L581-O581+M581-P581))","v":0},{"$f":"IF(C581>=1,ROUND(K581*OFFSET(Input!$U$27,B581,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B581=1,0,IF($C581>=1,ROUND(OFFSET(Input!$X$27,B581,0,1,1)*AL580,AV_rounding),0))","v":0},{"$f":"IF(B581=1,0,IF(C581=1,ROUND(OFFSET(Input!$W$27,B581,0,1,1)*AVERAGE($AI$5,$AL$5:$AL579),AV_rounding),0))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,BA581,AI581))","v":0},{"$f":"IF(E581=\"\",\"\",IF(SUM(AI581,-V581)>BB581,BB581,SUM(AI581,-V581)))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,0,BA581-AI581))","v":77935},0,0,{"$f":"IF(E581=\" \",\" \",IF(Z581<BI580+BC581+BE581+BD581*0+BF581,BI580+BC581+BE581+BD581*0+BF581-BI580-Z581,0))","v":0},0,0,{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),OFFSET(Input!$G$27,B581,0,1,1)-AE581,0)","v":0},{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),MIN(OFFSET(Input!$G$27,B581,0,1,1),AP580),0)","v":0},{"$f":"IF(A582=\"\",\"\",AF580+AD581+AE581)","v":0},0,0,{"$f":"IF(A581=\"\",\"\",AL580+Q581+R581*0+IF(A581=1,0,SUM(S581:U581)))","v":0},{"$f":"IF(A581=\"\",\"\",AI581-V581-W581-Z581-AD581)","v":0},{"$f":"ROUND((AJ581-AB581)*(1+IRR_2)^(1/12)+IF(A581=1,S581,0),AV_rounding)","v":0},{"$f":"ROUND(AK581-AG581,AV_rounding)","v":0},2314931.8787124101,2236996.8787124101,{"$f":"ROUND((AN581-AC581)*(1+IRR_2)^(1/12),AV_rounding)","v":2247885.5741340602},{"$f":"ROUND(AO581-AH581,AV_rounding)","v":2247885.5741340602},{"$f":"IF(A581=\"\",\"\",AL581-ROUND(AL581*OFFSET(Input!$S$27,B581,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A581=\"\",\"\",ROUND(AP581*(1-OFFSET(Input!$T$27,MIN(B581,10),0,1,1)),2*FEE_rounding))","v":2247885.5741340602},7747885.5741340602,0,{"$f":"IF(A582=\"\",\"\",AU580+AD581+AE581)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,Q581+R581))","v":0},5500000,5500000,{"$f":"IF(A581=1,K581,MAX(AY580+K581-AD580-AE580,0))","v":3000000},{"$f":"IF(A581=\"\",\"\",AW581)","v":5500000},{"$f":"ROUND(ROUND(AZ581/100000*VLOOKUP(Age_Insured+B581-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I581>0,I581/H581,1),2*FEE_rounding)*IF(G582>14,1,0)*IF(AND(I581=0,H581>0),0,1)","v":77935},0,null,null,{"$f":"IF(AND(A581=1,PMF_1st=0),0,ROUND(IF(A581=1,AI581,AL580)*OFFSET(Input!$O$27,IF(A581=121,-1,0)+MIN(B581,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A581=1,PMF_1st=0),0,IF(SUM($K$5:$L581)-$AU580>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B580,B581),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A581+1","v":578},{"$f":"IF($A582=\"\",\"\",INT((A582-1)/12)+1)","v":49},{"$f":"IF($A582=\"\",\"\",MOD((A582-1),12)+1)","v":2},null,88,{"$f":"IF(A582=\"\",\"\",IF(A582=1,Age_Full_Month,IF(F581=11,0,F581+1)))","v":1},88,0,{"$f":"IF(A582=\"\",\"\",IF(AND(F582=11,G582=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H582-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C582-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B582,99),0,1,1)*K582,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E582,0,1,1)*L582,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*M582,FEE_rounding)","v":0},0,0,{"$f":"IF(C582>=1,ROUND(K582*OFFSET(Input!$U$27,B582,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B582=1,0,IF($C582>=1,ROUND(OFFSET(Input!$X$27,B582,0,1,1)*AL581,AV_rounding),0))","v":0},{"$f":"IF(B582=1,0,IF(C582=1,ROUND(OFFSET(Input!$W$27,B582,0,1,1)*AVERAGE($AI$5,$AL$5:$AL580),AV_rounding),0))","v":0},0,0,77935,{"$f":"Q582+R582","v":0},{"$f":"IF(E582=\" \",\" \",IF(AI582+AM582-V582>BI581+BC582+BD582+BF582+BE582,BI581+BC582+BD582+BF582+BE582,MAX(AI582+AM582-V582,0)))","v":0},0,{"$f":"BG582","v":0},0,{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),OFFSET(Input!$G$27,B582,0,1,1)-AE582,0)","v":0},{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),MIN(OFFSET(Input!$G$27,B582,0,1,1),AP581),0)","v":0},0,0,0,0,0,0,0,{"$f":"R582+AO581","v":2247885.5741340602},{"$f":"AM582-X582-AA582-AE582","v":2169950.5741340602},2180512.91827795,2180512.91827795,{"$f":"IF(A582=\"\",\"\",AL582-ROUND(AL582*OFFSET(Input!$S$27,B582,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A582=\"\",\"\",ROUND(AP582*(1-OFFSET(Input!$T$27,MIN(B582,10),0,1,1)),2*FEE_rounding))","v":2180512.91827795},{"$f":"AW582+AL582+AP582","v":7680512.91827795},0,0,0,{"$f":"AW581","v":5500000},{"$f":"AW582+AI582","v":5500000},3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A582=1,PMF_1st=0),0,ROUND(IF(A582=1,AI582,AL581)*OFFSET(Input!$O$27,IF(A582=121,-1,0)+MIN(B582,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A582=1,PMF_1st=0),0,IF(SUM($K$5:$L582)-$AU581>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B581,B582),21),0,1,1)))","v":0},null,null,{"$f":"BI581+BC582+BD582+BE582+BF582-Z582-AA582","v":0},{"$f":"IF(MOD($C582-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E582<=30,1.9,IF($E582<=40,1.6,IF($E582<=50,1.4,IF($E582<=60,1.2,IF($E582<=70,1.1,IF($E582<=90,1.02,1))))))","v":1.02}]
[579,49,3,null,88,{"$f":"IF(A583=\"\",\"\",IF(A583=1,Age_Full_Month,IF(F582=11,0,F582+1)))","v":2},88,0,{"$f":"IF(A583=\"\",\"\",IF(AND(F583=11,G583=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H583-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C583-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B583,99),0,1,1)*K583,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E583,0,1,1)*L583,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*M583,FEE_rounding)","v":0},0,0,{"$f":"IF(C583>=1,ROUND(K583*OFFSET(Input!$U$27,B583,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B583=1,0,IF($C583>=1,ROUND(OFFSET(Input!$X$27,B583,0,1,1)*AL582,AV_rounding),0))","v":0},{"$f":"IF(B583=1,0,IF(C583=1,ROUND(OFFSET(Input!$W$27,B583,0,1,1)*AVERAGE($AI$5,$AL$5:$AL581),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),OFFSET(Input!$G$27,B583,0,1,1)-AE583,0)","v":0},{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),MIN(OFFSET(Input!$G$27,B583,0,1,1),AP582),0)","v":0},0,0,0,0,0,0,0,2180512.91827795,2102577.91827795,2112812.3226127401,2112812.3226127401,{"$f":"IF(A583=\"\",\"\",AL583-ROUND(AL583*OFFSET(Input!$S$27,B583,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A583=\"\",\"\",ROUND(AP583*(1-OFFSET(Input!$T$27,MIN(B583,10),0,1,1)),2*FEE_rounding))","v":2112812.3226127401},7612812.3226127401,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A583=1,PMF_1st=0),0,ROUND(IF(A583=1,AI583,AL582)*OFFSET(Input!$O$27,IF(A583=121,-1,0)+MIN(B583,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A583=1,PMF_1st=0),0,IF(SUM($K$5:$L583)-$AU582>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B582,B583),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C583-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[580,49,4,null,88,{"$f":"IF(A584=\"\",\"\",IF(A584=1,Age_Full_Month,IF(F583=11,0,F583+1)))","v":3},88,0,{"$f":"IF(A584=\"\",\"\",IF(AND(F584=11,G584=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H584-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C584-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B584,99),0,1,1)*K584,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E584,0,1,1)*L584,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*M584,FEE_rounding)","v":0},0,0,{"$f":"IF(C584>=1,ROUND(K584*OFFSET(Input!$U$27,B584,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B584=1,0,IF($C584>=1,ROUND(OFFSET(Input!$X$27,B584,0,1,1)*AL583,AV_rounding),0))","v":0},{"$f":"IF(B584=1,0,IF(C584=1,ROUND(OFFSET(Input!$W$27,B584,0,1,1)*AVERAGE($AI$5,$AL$5:$AL582),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),OFFSET(Input!$G$27,B584,0,1,1)-AE584,0)","v":0},{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),MIN(OFFSET(Input!$G$27,B584,0,1,1),AP583),0)","v":0},0,0,0,0,0,0,0,2112812.3226127401,2034877.3226127401,2044782.1908748299,2044782.1908748299,{"$f":"IF(A584=\"\",\"\",AL584-ROUND(AL584*OFFSET(Input!$S$27,B584,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A584=\"\",\"\",ROUND(AP584*(1-OFFSET(Input!$T$27,MIN(B584,10),0,1,1)),2*FEE_rounding))","v":2044782.1908748299},7544782.1908748299,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A584=1,PMF_1st=0),0,ROUND(IF(A584=1,AI584,AL583)*OFFSET(Input!$O$27,IF(A584=121,-1,0)+MIN(B584,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A584=1,PMF_1st=0),0,IF(SUM($K$5:$L584)-$AU583>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B583,B584),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C584-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[581,49,5,null,88,{"$f":"IF(A585=\"\",\"\",IF(A585=1,Age_Full_Month,IF(F584=11,0,F584+1)))","v":4},88,0,{"$f":"IF(A585=\"\",\"\",IF(AND(F585=11,G585=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H585-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C585-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B585,99),0,1,1)*K585,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E585,0,1,1)*L585,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*M585,FEE_rounding)","v":0},0,0,{"$f":"IF(C585>=1,ROUND(K585*OFFSET(Input!$U$27,B585,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B585=1,0,IF($C585>=1,ROUND(OFFSET(Input!$X$27,B585,0,1,1)*AL584,AV_rounding),0))","v":0},{"$f":"IF(B585=1,0,IF(C585=1,ROUND(OFFSET(Input!$W$27,B585,0,1,1)*AVERAGE($AI$5,$AL$5:$AL583),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),OFFSET(Input!$G$27,B585,0,1,1)-AE585,0)","v":0},{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),MIN(OFFSET(Input!$G$27,B585,0,1,1),AP584),0)","v":0},0,0,0,0,0,0,0,2044782.1908748299,1966847.1908748299,1976420.9190307199,1976420.9190307199,{"$f":"IF(A585=\"\",\"\",AL585-ROUND(AL585*OFFSET(Input!$S$27,B585,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A585=\"\",\"\",ROUND(AP585*(1-OFFSET(Input!$T$27,MIN(B585,10),0,1,1)),2*FEE_rounding))","v":1976420.9190307199},7476420.9190307204,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A585=1,PMF_1st=0),0,ROUND(IF(A585=1,AI585,AL584)*OFFSET(Input!$O$27,IF(A585=121,-1,0)+MIN(B585,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A585=1,PMF_1st=0),0,IF(SUM($K$5:$L585)-$AU584>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B584,B585),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C585-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[582,49,6,null,88,{"$f":"IF(A586=\"\",\"\",IF(A586=1,Age_Full_Month,IF(F585=11,0,F585+1)))","v":5},88,0,{"$f":"IF(A586=\"\",\"\",IF(AND(F586=11,G586=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H586-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C586-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B586,99),0,1,1)*K586,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E586,0,1,1)*L586,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*M586,FEE_rounding)","v":0},0,0,{"$f":"IF(C586>=1,ROUND(K586*OFFSET(Input!$U$27,B586,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B586=1,0,IF($C586>=1,ROUND(OFFSET(Input!$X$27,B586,0,1,1)*AL585,AV_rounding),0))","v":0},{"$f":"IF(B586=1,0,IF(C586=1,ROUND(OFFSET(Input!$W$27,B586,0,1,1)*AVERAGE($AI$5,$AL$5:$AL584),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),OFFSET(Input!$G$27,B586,0,1,1)-AE586,0)","v":0},{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),MIN(OFFSET(Input!$G$27,B586,0,1,1),AP585),0)","v":0},0,0,0,0,0,0,0,1976420.9190307199,1898485.9190307199,1907726.89523919,1907726.89523919,{"$f":"IF(A586=\"\",\"\",AL586-ROUND(AL586*OFFSET(Input!$S$27,B586,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A586=\"\",\"\",ROUND(AP586*(1-OFFSET(Input!$T$27,MIN(B586,10),0,1,1)),2*FEE_rounding))","v":1907726.89523919},7407726.8952391902,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A586=1,PMF_1st=0),0,ROUND(IF(A586=1,AI586,AL585)*OFFSET(Input!$O$27,IF(A586=121,-1,0)+MIN(B586,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A586=1,PMF_1st=0),0,IF(SUM($K$5:$L586)-$AU585>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B585,B586),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C586-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[583,49,7,null,88,{"$f":"IF(A587=\"\",\"\",IF(A587=1,Age_Full_Month,IF(F586=11,0,F586+1)))","v":6},88,0,{"$f":"IF(A587=\"\",\"\",IF(AND(F587=11,G587=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H587-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C587-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B587,99),0,1,1)*K587,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E587,0,1,1)*L587,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*M587,FEE_rounding)","v":0},0,0,{"$f":"IF(C587>=1,ROUND(K587*OFFSET(Input!$U$27,B587,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B587=1,0,IF($C587>=1,ROUND(OFFSET(Input!$X$27,B587,0,1,1)*AL586,AV_rounding),0))","v":0},{"$f":"IF(B587=1,0,IF(C587=1,ROUND(OFFSET(Input!$W$27,B587,0,1,1)*AVERAGE($AI$5,$AL$5:$AL585),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),OFFSET(Input!$G$27,B587,0,1,1)-AE587,0)","v":0},{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),MIN(OFFSET(Input!$G$27,B587,0,1,1),AP586),0)","v":0},0,0,0,0,0,0,0,1907726.89523919,1829791.89523919,1838698.4998133201,1838698.4998133201,{"$f":"IF(A587=\"\",\"\",AL587-ROUND(AL587*OFFSET(Input!$S$27,B587,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A587=\"\",\"\",ROUND(AP587*(1-OFFSET(Input!$T$27,MIN(B587,10),0,1,1)),2*FEE_rounding))","v":1838698.4998133201},7338698.4998133201,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A587=1,PMF_1st=0),0,ROUND(IF(A587=1,AI587,AL586)*OFFSET(Input!$O$27,IF(A587=121,-1,0)+MIN(B587,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A587=1,PMF_1st=0),0,IF(SUM($K$5:$L587)-$AU586>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B586,B587),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C587-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[584,49,8,null,88,{"$f":"IF(A588=\"\",\"\",IF(A588=1,Age_Full_Month,IF(F587=11,0,F587+1)))","v":7},88,0,{"$f":"IF(A588=\"\",\"\",IF(AND(F588=11,G588=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H588-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C588-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B588,99),0,1,1)*K588,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E588,0,1,1)*L588,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*M588,FEE_rounding)","v":0},0,0,{"$f":"IF(C588>=1,ROUND(K588*OFFSET(Input!$U$27,B588,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B588=1,0,IF($C588>=1,ROUND(OFFSET(Input!$X$27,B588,0,1,1)*AL587,AV_rounding),0))","v":0},{"$f":"IF(B588=1,0,IF(C588=1,ROUND(OFFSET(Input!$W$27,B588,0,1,1)*AVERAGE($AI$5,$AL$5:$AL586),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),OFFSET(Input!$G$27,B588,0,1,1)-AE588,0)","v":0},{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),MIN(OFFSET(Input!$G$27,B588,0,1,1),AP587),0)","v":0},0,0,0,0,0,0,0,1838698.4998133201,1760763.4998133201,1769334.1051822701,1769334.1051822701,{"$f":"IF(A588=\"\",\"\",AL588-ROUND(AL588*OFFSET(Input!$S$27,B588,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A588=\"\",\"\",ROUND(AP588*(1-OFFSET(Input!$T$27,MIN(B588,10),0,1,1)),2*FEE_rounding))","v":1769334.1051822701},7269334.1051822696,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A588=1,PMF_1st=0),0,ROUND(IF(A588=1,AI588,AL587)*OFFSET(Input!$O$27,IF(A588=121,-1,0)+MIN(B588,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A588=1,PMF_1st=0),0,IF(SUM($K$5:$L588)-$AU587>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B587,B588),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C588-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[585,49,9,null,88,{"$f":"IF(A589=\"\",\"\",IF(A589=1,Age_Full_Month,IF(F588=11,0,F588+1)))","v":8},88,0,{"$f":"IF(A589=\"\",\"\",IF(AND(F589=11,G589=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H589-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C589-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B589,99),0,1,1)*K589,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E589,0,1,1)*L589,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*M589,FEE_rounding)","v":0},0,0,{"$f":"IF(C589>=1,ROUND(K589*OFFSET(Input!$U$27,B589,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B589=1,0,IF($C589>=1,ROUND(OFFSET(Input!$X$27,B589,0,1,1)*AL588,AV_rounding),0))","v":0},{"$f":"IF(B589=1,0,IF(C589=1,ROUND(OFFSET(Input!$W$27,B589,0,1,1)*AVERAGE($AI$5,$AL$5:$AL587),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),OFFSET(Input!$G$27,B589,0,1,1)-AE589,0)","v":0},{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),MIN(OFFSET(Input!$G$27,B589,0,1,1),AP588),0)","v":0},0,0,0,0,0,0,0,1769334.1051822701,1691399.1051822701,1699632.0758529201,1699632.0758529201,{"$f":"IF(A589=\"\",\"\",AL589-ROUND(AL589*OFFSET(Input!$S$27,B589,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A589=\"\",\"\",ROUND(AP589*(1-OFFSET(Input!$T$27,MIN(B589,10),0,1,1)),2*FEE_rounding))","v":1699632.0758529201},7199632.0758529203,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A589=1,PMF_1st=0),0,ROUND(IF(A589=1,AI589,AL588)*OFFSET(Input!$O$27,IF(A589=121,-1,0)+MIN(B589,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A589=1,PMF_1st=0),0,IF(SUM($K$5:$L589)-$AU588>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B588,B589),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C589-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[586,49,10,null,88,{"$f":"IF(A590=\"\",\"\",IF(A590=1,Age_Full_Month,IF(F589=11,0,F589+1)))","v":9},88,0,{"$f":"IF(A590=\"\",\"\",IF(AND(F590=11,G590=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H590-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C590-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B590,99),0,1,1)*K590,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E590,0,1,1)*L590,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*M590,FEE_rounding)","v":0},0,0,{"$f":"IF(C590>=1,ROUND(K590*OFFSET(Input!$U$27,B590,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B590=1,0,IF($C590>=1,ROUND(OFFSET(Input!$X$27,B590,0,1,1)*AL589,AV_rounding),0))","v":0},{"$f":"IF(B590=1,0,IF(C590=1,ROUND(OFFSET(Input!$W$27,B590,0,1,1)*AVERAGE($AI$5,$AL$5:$AL588),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),OFFSET(Input!$G$27,B590,0,1,1)-AE590,0)","v":0},{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),MIN(OFFSET(Input!$G$27,B590,0,1,1),AP589),0)","v":0},0,0,0,0,0,0,0,1699632.0758529201,1621697.0758529201,1629590.7683713001,1629590.7683713001,{"$f":"IF(A590=\"\",\"\",AL590-ROUND(AL590*OFFSET(Input!$S$27,B590,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A590=\"\",\"\",ROUND(AP590*(1-OFFSET(Input!$T$27,MIN(B590,10),0,1,1)),2*FEE_rounding))","v":1629590.7683713001},7129590.7683712998,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A590=1,PMF_1st=0),0,ROUND(IF(A590=1,AI590,AL589)*OFFSET(Input!$O$27,IF(A590=121,-1,0)+MIN(B590,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A590=1,PMF_1st=0),0,IF(SUM($K$5:$L590)-$AU589>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B589,B590),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C590-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[587,49,11,null,88,{"$f":"IF(A591=\"\",\"\",IF(A591=1,Age_Full_Month,IF(F590=11,0,F590+1)))","v":10},88,0,{"$f":"IF(A591=\"\",\"\",IF(AND(F591=11,G591=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H591-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C591-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B591,99),0,1,1)*K591,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E591,0,1,1)*L591,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*M591,FEE_rounding)","v":0},0,0,{"$f":"IF(C591>=1,ROUND(K591*OFFSET(Input!$U$27,B591,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B591=1,0,IF($C591>=1,ROUND(OFFSET(Input!$X$27,B591,0,1,1)*AL590,AV_rounding),0))","v":0},{"$f":"IF(B591=1,0,IF(C591=1,ROUND(OFFSET(Input!$W$27,B591,0,1,1)*AVERAGE($AI$5,$AL$5:$AL589),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),OFFSET(Input!$G$27,B591,0,1,1)-AE591,0)","v":0},{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),MIN(OFFSET(Input!$G$27,B591,0,1,1),AP590),0)","v":0},0,0,0,0,0,0,0,1629590.7683713001,1551655.7683713001,1559208.5312838501,1559208.5312838501,{"$f":"IF(A591=\"\",\"\",AL591-ROUND(AL591*OFFSET(Input!$S$27,B591,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A591=\"\",\"\",ROUND(AP591*(1-OFFSET(Input!$T$27,MIN(B591,10),0,1,1)),2*FEE_rounding))","v":1559208.5312838501},7059208.5312838499,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A591=1,PMF_1st=0),0,ROUND(IF(A591=1,AI591,AL590)*OFFSET(Input!$O$27,IF(A591=121,-1,0)+MIN(B591,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A591=1,PMF_1st=0),0,IF(SUM($K$5:$L591)-$AU590>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B590,B591),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C591-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[588,49,12,null,88,{"$f":"IF(A592=\"\",\"\",IF(A592=1,Age_Full_Month,IF(F591=11,0,F591+1)))","v":11},88,0,{"$f":"IF(A592=\"\",\"\",IF(AND(F592=11,G592=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H592-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C592-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B592,99),0,1,1)*K592,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E592,0,1,1)*L592,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*M592,FEE_rounding)","v":0},0,0,{"$f":"IF(C592>=1,ROUND(K592*OFFSET(Input!$U$27,B592,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B592=1,0,IF($C592>=1,ROUND(OFFSET(Input!$X$27,B592,0,1,1)*AL591,AV_rounding),0))","v":0},{"$f":"IF(B592=1,0,IF(C592=1,ROUND(OFFSET(Input!$W$27,B592,0,1,1)*AVERAGE($AI$5,$AL$5:$AL590),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),OFFSET(Input!$G$27,B592,0,1,1)-AE592,0)","v":0},{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),MIN(OFFSET(Input!$G$27,B592,0,1,1),AP591),0)","v":0},0,0,0,0,0,0,0,1559208.5312838501,1481273.5312838501,1488483.70509848,1488483.70509848,{"$f":"IF(A592=\"\",\"\",AL592-ROUND(AL592*OFFSET(Input!$S$27,B592,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A592=\"\",\"\",ROUND(AP592*(1-OFFSET(Input!$T$27,MIN(B592,10),0,1,1)),2*FEE_rounding))","v":1488483.70509848},6988483.70509848,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A592=1,PMF_1st=0),0,ROUND(IF(A592=1,AI592,AL591)*OFFSET(Input!$O$27,IF(A592=121,-1,0)+MIN(B592,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A592=1,PMF_1st=0),0,IF(SUM($K$5:$L592)-$AU591>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B591,B592),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C592-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[589,50,1,null,89,{"$f":"IF(A593=\"\",\"\",IF(A593=1,Age_Full_Month,IF(F592=11,0,F592+1)))","v":0},89,0,{"$f":"IF(A593=\"\",\"\",IF(AND(F593=11,G593=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H593-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C593-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B593,99),0,1,1)*K593,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E593,0,1,1)*L593,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*M593,FEE_rounding)","v":0},0,0,{"$f":"IF(C593>=1,ROUND(K593*OFFSET(Input!$U$27,B593,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B593=1,0,IF($C593>=1,ROUND(OFFSET(Input!$X$27,B593,0,1,1)*AL592,AV_rounding),0))","v":0},{"$f":"IF(B593=1,0,IF(C593=1,ROUND(OFFSET(Input!$W$27,B593,0,1,1)*AVERAGE($AI$5,$AL$5:$AL591),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),OFFSET(Input!$G$27,B593,0,1,1)-AE593,0)","v":0},{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),MIN(OFFSET(Input!$G$27,B593,0,1,1),AP592),0)","v":0},0,0,0,0,0,0,0,1488483.70509848,1403728.70509848,1410561.42555057,1410561.42555057,{"$f":"IF(A593=\"\",\"\",AL593-ROUND(AL593*OFFSET(Input!$S$27,B593,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A593=\"\",\"\",ROUND(AP593*(1-OFFSET(Input!$T$27,MIN(B593,10),0,1,1)),2*FEE_rounding))","v":1410561.42555057},6910561.4255505698,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A593=1,PMF_1st=0),0,ROUND(IF(A593=1,AI593,AL592)*OFFSET(Input!$O$27,IF(A593=121,-1,0)+MIN(B593,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A593=1,PMF_1st=0),0,IF(SUM($K$5:$L593)-$AU592>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B592,B593),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C593-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[590,50,2,null,89,{"$f":"IF(A594=\"\",\"\",IF(A594=1,Age_Full_Month,IF(F593=11,0,F593+1)))","v":1},89,0,{"$f":"IF(A594=\"\",\"\",IF(AND(F594=11,G594=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H594-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C594-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B594,99),0,1,1)*K594,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E594,0,1,1)*L594,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*M594,FEE_rounding)","v":0},0,0,{"$f":"IF(C594>=1,ROUND(K594*OFFSET(Input!$U$27,B594,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B594=1,0,IF($C594>=1,ROUND(OFFSET(Input!$X$27,B594,0,1,1)*AL593,AV_rounding),0))","v":0},{"$f":"IF(B594=1,0,IF(C594=1,ROUND(OFFSET(Input!$W$27,B594,0,1,1)*AVERAGE($AI$5,$AL$5:$AL592),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),OFFSET(Input!$G$27,B594,0,1,1)-AE594,0)","v":0},{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),MIN(OFFSET(Input!$G$27,B594,0,1,1),AP593),0)","v":0},0,0,0,0,0,0,0,1410561.42555057,1325806.42555057,1332259.85536679,1332259.85536679,{"$f":"IF(A594=\"\",\"\",AL594-ROUND(AL594*OFFSET(Input!$S$27,B594,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A594=\"\",\"\",ROUND(AP594*(1-OFFSET(Input!$T$27,MIN(B594,10),0,1,1)),2*FEE_rounding))","v":1332259.85536679},6832259.8553667897,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A594=1,PMF_1st=0),0,ROUND(IF(A594=1,AI594,AL593)*OFFSET(Input!$O$27,IF(A594=121,-1,0)+MIN(B594,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A594=1,PMF_1st=0),0,IF(SUM($K$5:$L594)-$AU593>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B593,B594),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C594-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[591,50,3,null,89,{"$f":"IF(A595=\"\",\"\",IF(A595=1,Age_Full_Month,IF(F594=11,0,F594+1)))","v":2},89,0,{"$f":"IF(A595=\"\",\"\",IF(AND(F595=11,G595=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H595-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C595-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B595,99),0,1,1)*K595,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E595,0,1,1)*L595,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*M595,FEE_rounding)","v":0},0,0,{"$f":"IF(C595>=1,ROUND(K595*OFFSET(Input!$U$27,B595,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B595=1,0,IF($C595>=1,ROUND(OFFSET(Input!$X$27,B595,0,1,1)*AL594,AV_rounding),0))","v":0},{"$f":"IF(B595=1,0,IF(C595=1,ROUND(OFFSET(Input!$W$27,B595,0,1,1)*AVERAGE($AI$5,$AL$5:$AL593),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),OFFSET(Input!$G$27,B595,0,1,1)-AE595,0)","v":0},{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),MIN(OFFSET(Input!$G$27,B595,0,1,1),AP594),0)","v":0},0,0,0,0,0,0,0,1332259.85536679,1247504.85536679,1253577.1483308,1253577.1483308,{"$f":"IF(A595=\"\",\"\",AL595-ROUND(AL595*OFFSET(Input!$S$27,B595,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A595=\"\",\"\",ROUND(AP595*(1-OFFSET(Input!$T$27,MIN(B595,10),0,1,1)),2*FEE_rounding))","v":1253577.1483308},6753577.1483308002,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A595=1,PMF_1st=0),0,ROUND(IF(A595=1,AI595,AL594)*OFFSET(Input!$O$27,IF(A595=121,-1,0)+MIN(B595,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A595=1,PMF_1st=0),0,IF(SUM($K$5:$L595)-$AU594>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B594,B595),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C595-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[592,50,4,null,89,{"$f":"IF(A596=\"\",\"\",IF(A596=1,Age_Full_Month,IF(F595=11,0,F595+1)))","v":3},89,0,{"$f":"IF(A596=\"\",\"\",IF(AND(F596=11,G596=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H596-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C596-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B596,99),0,1,1)*K596,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E596,0,1,1)*L596,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*M596,FEE_rounding)","v":0},0,0,{"$f":"IF(C596>=1,ROUND(K596*OFFSET(Input!$U$27,B596,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B596=1,0,IF($C596>=1,ROUND(OFFSET(Input!$X$27,B596,0,1,1)*AL595,AV_rounding),0))","v":0},{"$f":"IF(B596=1,0,IF(C596=1,ROUND(OFFSET(Input!$W$27,B596,0,1,1)*AVERAGE($AI$5,$AL$5:$AL594),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),OFFSET(Input!$G$27,B596,0,1,1)-AE596,0)","v":0},{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),MIN(OFFSET(Input!$G$27,B596,0,1,1),AP595),0)","v":0},0,0,0,0,0,0,0,1253577.1483308,1168822.1483308,1174511.4492396901,1174511.4492396901,{"$f":"IF(A596=\"\",\"\",AL596-ROUND(AL596*OFFSET(Input!$S$27,B596,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A596=\"\",\"\",ROUND(AP596*(1-OFFSET(Input!$T$27,MIN(B596,10),0,1,1)),2*FEE_rounding))","v":1174511.4492396901},6674511.4492396899,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A596=1,PMF_1st=0),0,ROUND(IF(A596=1,AI596,AL595)*OFFSET(Input!$O$27,IF(A596=121,-1,0)+MIN(B596,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A596=1,PMF_1st=0),0,IF(SUM($K$5:$L596)-$AU595>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B595,B596),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C596-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[593,50,5,null,89,{"$f":"IF(A597=\"\",\"\",IF(A597=1,Age_Full_Month,IF(F596=11,0,F596+1)))","v":4},89,0,{"$f":"IF(A597=\"\",\"\",IF(AND(F597=11,G597=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H597-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C597-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B597,99),0,1,1)*K597,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E597,0,1,1)*L597,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*M597,FEE_rounding)","v":0},0,0,{"$f":"IF(C597>=1,ROUND(K597*OFFSET(Input!$U$27,B597,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B597=1,0,IF($C597>=1,ROUND(OFFSET(Input!$X$27,B597,0,1,1)*AL596,AV_rounding),0))","v":0},{"$f":"IF(B597=1,0,IF(C597=1,ROUND(OFFSET(Input!$W$27,B597,0,1,1)*AVERAGE($AI$5,$AL$5:$AL595),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),OFFSET(Input!$G$27,B597,0,1,1)-AE597,0)","v":0},{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),MIN(OFFSET(Input!$G$27,B597,0,1,1),AP596),0)","v":0},0,0,0,0,0,0,0,1174511.4492396901,1089756.4492396901,1095060.89386027,1095060.89386027,{"$f":"IF(A597=\"\",\"\",AL597-ROUND(AL597*OFFSET(Input!$S$27,B597,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A597=\"\",\"\",ROUND(AP597*(1-OFFSET(Input!$T$27,MIN(B597,10),0,1,1)),2*FEE_rounding))","v":1095060.89386027},6595060.8938602703,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A597=1,PMF_1st=0),0,ROUND(IF(A597=1,AI597,AL596)*OFFSET(Input!$O$27,IF(A597=121,-1,0)+MIN(B597,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A597=1,PMF_1st=0),0,IF(SUM($K$5:$L597)-$AU596>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B596,B597),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C597-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[594,50,6,null,89,{"$f":"IF(A598=\"\",\"\",IF(A598=1,Age_Full_Month,IF(F597=11,0,F597+1)))","v":5},89,0,{"$f":"IF(A598=\"\",\"\",IF(AND(F598=11,G598=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H598-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C598-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B598,99),0,1,1)*K598,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E598,0,1,1)*L598,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*M598,FEE_rounding)","v":0},0,0,{"$f":"IF(C598>=1,ROUND(K598*OFFSET(Input!$U$27,B598,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B598=1,0,IF($C598>=1,ROUND(OFFSET(Input!$X$27,B598,0,1,1)*AL597,AV_rounding),0))","v":0},{"$f":"IF(B598=1,0,IF(C598=1,ROUND(OFFSET(Input!$W$27,B598,0,1,1)*AVERAGE($AI$5,$AL$5:$AL596),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),OFFSET(Input!$G$27,B598,0,1,1)-AE598,0)","v":0},{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),MIN(OFFSET(Input!$G$27,B598,0,1,1),AP597),0)","v":0},0,0,0,0,0,0,0,1095060.89386027,1010305.89386027,1015223.6088851,1015223.6088851,{"$f":"IF(A598=\"\",\"\",AL598-ROUND(AL598*OFFSET(Input!$S$27,B598,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A598=\"\",\"\",ROUND(AP598*(1-OFFSET(Input!$T$27,MIN(B598,10),0,1,1)),2*FEE_rounding))","v":1015223.6088851},6515223.6088851001,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A598=1,PMF_1st=0),0,ROUND(IF(A598=1,AI598,AL597)*OFFSET(Input!$O$27,IF(A598=121,-1,0)+MIN(B598,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A598=1,PMF_1st=0),0,IF(SUM($K$5:$L598)-$AU597>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B597,B598),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C598-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[595,50,7,null,89,{"$f":"IF(A599=\"\",\"\",IF(A599=1,Age_Full_Month,IF(F598=11,0,F598+1)))","v":6},89,0,{"$f":"IF(A599=\"\",\"\",IF(AND(F599=11,G599=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H599-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C599-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B599,99),0,1,1)*K599,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E599,0,1,1)*L599,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*M599,FEE_rounding)","v":0},0,0,{"$f":"IF(C599>=1,ROUND(K599*OFFSET(Input!$U$27,B599,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B599=1,0,IF($C599>=1,ROUND(OFFSET(Input!$X$27,B599,0,1,1)*AL598,AV_rounding),0))","v":0},{"$f":"IF(B599=1,0,IF(C599=1,ROUND(OFFSET(Input!$W$27,B599,0,1,1)*AVERAGE($AI$5,$AL$5:$AL597),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),OFFSET(Input!$G$27,B599,0,1,1)-AE599,0)","v":0},{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),MIN(OFFSET(Input!$G$27,B599,0,1,1),AP598),0)","v":0},0,0,0,0,0,0,0,1015223.6088851,930468.60888509999,934997.71188831294,934997.71188831294,{"$f":"IF(A599=\"\",\"\",AL599-ROUND(AL599*OFFSET(Input!$S$27,B599,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A599=\"\",\"\",ROUND(AP599*(1-OFFSET(Input!$T$27,MIN(B599,10),0,1,1)),2*FEE_rounding))","v":934997.71188831294},6434997.7118883133,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A599=1,PMF_1st=0),0,ROUND(IF(A599=1,AI599,AL598)*OFFSET(Input!$O$27,IF(A599=121,-1,0)+MIN(B599,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A599=1,PMF_1st=0),0,IF(SUM($K$5:$L599)-$AU598>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B598,B599),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C599-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[596,50,8,null,89,{"$f":"IF(A600=\"\",\"\",IF(A600=1,Age_Full_Month,IF(F599=11,0,F599+1)))","v":7},89,0,{"$f":"IF(A600=\"\",\"\",IF(AND(F600=11,G600=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H600-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C600-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B600,99),0,1,1)*K600,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E600,0,1,1)*L600,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*M600,FEE_rounding)","v":0},0,0,{"$f":"IF(C600>=1,ROUND(K600*OFFSET(Input!$U$27,B600,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B600=1,0,IF($C600>=1,ROUND(OFFSET(Input!$X$27,B600,0,1,1)*AL599,AV_rounding),0))","v":0},{"$f":"IF(B600=1,0,IF(C600=1,ROUND(OFFSET(Input!$W$27,B600,0,1,1)*AVERAGE($AI$5,$AL$5:$AL598),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),OFFSET(Input!$G$27,B600,0,1,1)-AE600,0)","v":0},{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),MIN(OFFSET(Input!$G$27,B600,0,1,1),AP599),0)","v":0},0,0,0,0,0,0,0,934997.71188831294,850242.71188831294,854381.31128124404,854381.31128124404,{"$f":"IF(A600=\"\",\"\",AL600-ROUND(AL600*OFFSET(Input!$S$27,B600,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A600=\"\",\"\",ROUND(AP600*(1-OFFSET(Input!$T$27,MIN(B600,10),0,1,1)),2*FEE_rounding))","v":854381.31128124404},6354381.3112812443,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A600=1,PMF_1st=0),0,ROUND(IF(A600=1,AI600,AL599)*OFFSET(Input!$O$27,IF(A600=121,-1,0)+MIN(B600,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A600=1,PMF_1st=0),0,IF(SUM($K$5:$L600)-$AU599>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B599,B600),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C600-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[597,50,9,null,89,{"$f":"IF(A601=\"\",\"\",IF(A601=1,Age_Full_Month,IF(F600=11,0,F600+1)))","v":8},89,0,{"$f":"IF(A601=\"\",\"\",IF(AND(F601=11,G601=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H601-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C601-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B601,99),0,1,1)*K601,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E601,0,1,1)*L601,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*M601,FEE_rounding)","v":0},0,0,{"$f":"IF(C601>=1,ROUND(K601*OFFSET(Input!$U$27,B601,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B601=1,0,IF($C601>=1,ROUND(OFFSET(Input!$X$27,B601,0,1,1)*AL600,AV_rounding),0))","v":0},{"$f":"IF(B601=1,0,IF(C601=1,ROUND(OFFSET(Input!$W$27,B601,0,1,1)*AVERAGE($AI$5,$AL$5:$AL599),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),OFFSET(Input!$G$27,B601,0,1,1)-AE601,0)","v":0},{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),MIN(OFFSET(Input!$G$27,B601,0,1,1),AP600),0)","v":0},0,0,0,0,0,0,0,854381.31128124404,769626.31128124404,773372.50626782398,773372.50626782398,{"$f":"IF(A601=\"\",\"\",AL601-ROUND(AL601*OFFSET(Input!$S$27,B601,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A601=\"\",\"\",ROUND(AP601*(1-OFFSET(Input!$T$27,MIN(B601,10),0,1,1)),2*FEE_rounding))","v":773372.50626782398},6273372.5062678242,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A601=1,PMF_1st=0),0,ROUND(IF(A601=1,AI601,AL600)*OFFSET(Input!$O$27,IF(A601=121,-1,0)+MIN(B601,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A601=1,PMF_1st=0),0,IF(SUM($K$5:$L601)-$AU600>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B600,B601),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C601-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[598,50,10,null,89,{"$f":"IF(A602=\"\",\"\",IF(A602=1,Age_Full_Month,IF(F601=11,0,F601+1)))","v":9},89,0,{"$f":"IF(A602=\"\",\"\",IF(AND(F602=11,G602=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H602-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C602-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B602,99),0,1,1)*K602,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E602,0,1,1)*L602,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*M602,FEE_rounding)","v":0},0,0,{"$f":"IF(C602>=1,ROUND(K602*OFFSET(Input!$U$27,B602,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B602=1,0,IF($C602>=1,ROUND(OFFSET(Input!$X$27,B602,0,1,1)*AL601,AV_rounding),0))","v":0},{"$f":"IF(B602=1,0,IF(C602=1,ROUND(OFFSET(Input!$W$27,B602,0,1,1)*AVERAGE($AI$5,$AL$5:$AL600),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),OFFSET(Input!$G$27,B602,0,1,1)-AE602,0)","v":0},{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),MIN(OFFSET(Input!$G$27,B602,0,1,1),AP601),0)","v":0},0,0,0,0,0,0,0,773372.50626782398,688617.50626782398,691969.38679976296,691969.38679976296,{"$f":"IF(A602=\"\",\"\",AL602-ROUND(AL602*OFFSET(Input!$S$27,B602,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A602=\"\",\"\",ROUND(AP602*(1-OFFSET(Input!$T$27,MIN(B602,10),0,1,1)),2*FEE_rounding))","v":691969.38679976296},6191969.386799763,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A602=1,PMF_1st=0),0,ROUND(IF(A602=1,AI602,AL601)*OFFSET(Input!$O$27,IF(A602=121,-1,0)+MIN(B602,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A602=1,PMF_1st=0),0,IF(SUM($K$5:$L602)-$AU601>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B601,B602),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C602-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[599,50,11,null,89,{"$f":"IF(A603=\"\",\"\",IF(A603=1,Age_Full_Month,IF(F602=11,0,F602+1)))","v":10},89,0,{"$f":"IF(A603=\"\",\"\",IF(AND(F603=11,G603=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H603-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C603-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B603,99),0,1,1)*K603,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E603,0,1,1)*L603,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*M603,FEE_rounding)","v":0},0,0,{"$f":"IF(C603>=1,ROUND(K603*OFFSET(Input!$U$27,B603,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B603=1,0,IF($C603>=1,ROUND(OFFSET(Input!$X$27,B603,0,1,1)*AL602,AV_rounding),0))","v":0},{"$f":"IF(B603=1,0,IF(C603=1,ROUND(OFFSET(Input!$W$27,B603,0,1,1)*AVERAGE($AI$5,$AL$5:$AL601),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),OFFSET(Input!$G$27,B603,0,1,1)-AE603,0)","v":0},{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),MIN(OFFSET(Input!$G$27,B603,0,1,1),AP602),0)","v":0},0,0,0,0,0,0,0,691969.38679976296,607214.38679976296,610170.03353151504,610170.03353151504,{"$f":"IF(A603=\"\",\"\",AL603-ROUND(AL603*OFFSET(Input!$S$27,B603,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A603=\"\",\"\",ROUND(AP603*(1-OFFSET(Input!$T$27,MIN(B603,10),0,1,1)),2*FEE_rounding))","v":610170.03353151504},6110170.0335315149,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A603=1,PMF_1st=0),0,ROUND(IF(A603=1,AI603,AL602)*OFFSET(Input!$O$27,IF(A603=121,-1,0)+MIN(B603,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A603=1,PMF_1st=0),0,IF(SUM($K$5:$L603)-$AU602>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B602,B603),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C603-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[600,50,12,null,89,{"$f":"IF(A604=\"\",\"\",IF(A604=1,Age_Full_Month,IF(F603=11,0,F603+1)))","v":11},89,0,{"$f":"IF(A604=\"\",\"\",IF(AND(F604=11,G604=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H604-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C604-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B604,99),0,1,1)*K604,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E604,0,1,1)*L604,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*M604,FEE_rounding)","v":0},0,0,{"$f":"IF(C604>=1,ROUND(K604*OFFSET(Input!$U$27,B604,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B604=1,0,IF($C604>=1,ROUND(OFFSET(Input!$X$27,B604,0,1,1)*AL603,AV_rounding),0))","v":0},{"$f":"IF(B604=1,0,IF(C604=1,ROUND(OFFSET(Input!$W$27,B604,0,1,1)*AVERAGE($AI$5,$AL$5:$AL602),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),OFFSET(Input!$G$27,B604,0,1,1)-AE604,0)","v":0},{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),MIN(OFFSET(Input!$G$27,B604,0,1,1),AP603),0)","v":0},0,0,0,0,0,0,0,610170.03353151504,525415.03353151504,527972.51777502103,527972.51777502103,{"$f":"IF(A604=\"\",\"\",AL604-ROUND(AL604*OFFSET(Input!$S$27,B604,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A604=\"\",\"\",ROUND(AP604*(1-OFFSET(Input!$T$27,MIN(B604,10),0,1,1)),2*FEE_rounding))","v":527972.51777502103},6027972.5177750215,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A604=1,PMF_1st=0),0,ROUND(IF(A604=1,AI604,AL603)*OFFSET(Input!$O$27,IF(A604=121,-1,0)+MIN(B604,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A604=1,PMF_1st=0),0,IF(SUM($K$5:$L604)-$AU603>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B603,B604),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C604-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[601,51,1,null,90,{"$f":"IF(A605=\"\",\"\",IF(A605=1,Age_Full_Month,IF(F604=11,0,F604+1)))","v":0},90,0,{"$f":"IF(A605=\"\",\"\",IF(AND(F605=11,G605=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H605-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C605-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B605,99),0,1,1)*K605,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E605,0,1,1)*L605,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*M605,FEE_rounding)","v":0},0,0,{"$f":"IF(C605>=1,ROUND(K605*OFFSET(Input!$U$27,B605,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B605=1,0,IF($C605>=1,ROUND(OFFSET(Input!$X$27,B605,0,1,1)*AL604,AV_rounding),0))","v":0},{"$f":"IF(B605=1,0,IF(C605=1,ROUND(OFFSET(Input!$W$27,B605,0,1,1)*AVERAGE($AI$5,$AL$5:$AL603),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),OFFSET(Input!$G$27,B605,0,1,1)-AE605,0)","v":0},{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),MIN(OFFSET(Input!$G$27,B605,0,1,1),AP604),0)","v":0},0,0,0,0,0,0,0,527972.51777502103,435847.51777502103,437969.02760656999,437969.02760656999,{"$f":"IF(A605=\"\",\"\",AL605-ROUND(AL605*OFFSET(Input!$S$27,B605,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A605=\"\",\"\",ROUND(AP605*(1-OFFSET(Input!$T$27,MIN(B605,10),0,1,1)),2*FEE_rounding))","v":437969.02760656999},5937969.0276065702,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A605=1,PMF_1st=0),0,ROUND(IF(A605=1,AI605,AL604)*OFFSET(Input!$O$27,IF(A605=121,-1,0)+MIN(B605,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A605=1,PMF_1st=0),0,IF(SUM($K$5:$L605)-$AU604>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B604,B605),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C605-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[602,51,2,null,90,{"$f":"IF(A606=\"\",\"\",IF(A606=1,Age_Full_Month,IF(F605=11,0,F605+1)))","v":1},90,0,{"$f":"IF(A606=\"\",\"\",IF(AND(F606=11,G606=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H606-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C606-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B606,99),0,1,1)*K606,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E606,0,1,1)*L606,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*M606,FEE_rounding)","v":0},0,0,{"$f":"IF(C606>=1,ROUND(K606*OFFSET(Input!$U$27,B606,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B606=1,0,IF($C606>=1,ROUND(OFFSET(Input!$X$27,B606,0,1,1)*AL605,AV_rounding),0))","v":0},{"$f":"IF(B606=1,0,IF(C606=1,ROUND(OFFSET(Input!$W$27,B606,0,1,1)*AVERAGE($AI$5,$AL$5:$AL604),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),OFFSET(Input!$G$27,B606,0,1,1)-AE606,0)","v":0},{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),MIN(OFFSET(Input!$G$27,B606,0,1,1),AP605),0)","v":0},0,0,0,0,0,0,0,437969.02760656999,345844.02760656999,347527.44089866697,347527.44089866697,{"$f":"IF(A606=\"\",\"\",AL606-ROUND(AL606*OFFSET(Input!$S$27,B606,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A606=\"\",\"\",ROUND(AP606*(1-OFFSET(Input!$T$27,MIN(B606,10),0,1,1)),2*FEE_rounding))","v":347527.44089866697},5847527.4408986671,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A606=1,PMF_1st=0),0,ROUND(IF(A606=1,AI606,AL605)*OFFSET(Input!$O$27,IF(A606=121,-1,0)+MIN(B606,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A606=1,PMF_1st=0),0,IF(SUM($K$5:$L606)-$AU605>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B605,B606),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C606-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[603,51,3,null,90,{"$f":"IF(A607=\"\",\"\",IF(A607=1,Age_Full_Month,IF(F606=11,0,F606+1)))","v":2},90,0,{"$f":"IF(A607=\"\",\"\",IF(AND(F607=11,G607=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H607-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C607-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B607,99),0,1,1)*K607,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E607,0,1,1)*L607,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*M607,FEE_rounding)","v":0},0,0,{"$f":"IF(C607>=1,ROUND(K607*OFFSET(Input!$U$27,B607,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B607=1,0,IF($C607>=1,ROUND(OFFSET(Input!$X$27,B607,0,1,1)*AL606,AV_rounding),0))","v":0},{"$f":"IF(B607=1,0,IF(C607=1,ROUND(OFFSET(Input!$W$27,B607,0,1,1)*AVERAGE($AI$5,$AL$5:$AL605),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),OFFSET(Input!$G$27,B607,0,1,1)-AE607,0)","v":0},{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),MIN(OFFSET(Input!$G$27,B607,0,1,1),AP606),0)","v":0},0,0,0,0,0,0,0,347527.44089866697,255402.44089866697,256645.62519425299,256645.62519425299,{"$f":"IF(A607=\"\",\"\",AL607-ROUND(AL607*OFFSET(Input!$S$27,B607,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A607=\"\",\"\",ROUND(AP607*(1-OFFSET(Input!$T$27,MIN(B607,10),0,1,1)),2*FEE_rounding))","v":256645.62519425299},5756645.6251942534,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A607=1,PMF_1st=0),0,ROUND(IF(A607=1,AI607,AL606)*OFFSET(Input!$O$27,IF(A607=121,-1,0)+MIN(B607,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A607=1,PMF_1st=0),0,IF(SUM($K$5:$L607)-$AU606>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B606,B607),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C607-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[604,51,4,null,90,{"$f":"IF(A608=\"\",\"\",IF(A608=1,Age_Full_Month,IF(F607=11,0,F607+1)))","v":3},90,0,{"$f":"IF(A608=\"\",\"\",IF(AND(F608=11,G608=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H608-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C608-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B608,99),0,1,1)*K608,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E608,0,1,1)*L608,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*M608,FEE_rounding)","v":0},0,0,{"$f":"IF(C608>=1,ROUND(K608*OFFSET(Input!$U$27,B608,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B608=1,0,IF($C608>=1,ROUND(OFFSET(Input!$X$27,B608,0,1,1)*AL607,AV_rounding),0))","v":0},{"$f":"IF(B608=1,0,IF(C608=1,ROUND(OFFSET(Input!$W$27,B608,0,1,1)*AVERAGE($AI$5,$AL$5:$AL606),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),OFFSET(Input!$G$27,B608,0,1,1)-AE608,0)","v":0},{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),MIN(OFFSET(Input!$G$27,B608,0,1,1),AP607),0)","v":0},0,0,0,0,0,0,0,256645.62519425299,164520.62519425299,165321.437656428,165321.437656428,{"$f":"IF(A608=\"\",\"\",AL608-ROUND(AL608*OFFSET(Input!$S$27,B608,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A608=\"\",\"\",ROUND(AP608*(1-OFFSET(Input!$T$27,MIN(B608,10),0,1,1)),2*FEE_rounding))","v":165321.437656428},5665321.4376564277,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A608=1,PMF_1st=0),0,ROUND(IF(A608=1,AI608,AL607)*OFFSET(Input!$O$27,IF(A608=121,-1,0)+MIN(B608,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A608=1,PMF_1st=0),0,IF(SUM($K$5:$L608)-$AU607>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B607,B608),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C608-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[605,51,5,null,90,{"$f":"IF(A609=\"\",\"\",IF(A609=1,Age_Full_Month,IF(F608=11,0,F608+1)))","v":4},90,0,{"$f":"IF(A609=\"\",\"\",IF(AND(F609=11,G609=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H609-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C609-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B609,99),0,1,1)*K609,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E609,0,1,1)*L609,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*M609,FEE_rounding)","v":0},0,0,{"$f":"IF(C609>=1,ROUND(K609*OFFSET(Input!$U$27,B609,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B609=1,0,IF($C609>=1,ROUND(OFFSET(Input!$X$27,B609,0,1,1)*AL608,AV_rounding),0))","v":0},{"$f":"IF(B609=1,0,IF(C609=1,ROUND(OFFSET(Input!$W$27,B609,0,1,1)*AVERAGE($AI$5,$AL$5:$AL607),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),OFFSET(Input!$G$27,B609,0,1,1)-AE609,0)","v":0},{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),MIN(OFFSET(Input!$G$27,B609,0,1,1),AP608),0)","v":0},0,0,0,0,0,0,0,165321.437656428,73196.437656427996,73552.7250179236,73552.7250179236,{"$f":"IF(A609=\"\",\"\",AL609-ROUND(AL609*OFFSET(Input!$S$27,B609,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A609=\"\",\"\",ROUND(AP609*(1-OFFSET(Input!$T$27,MIN(B609,10),0,1,1)),2*FEE_rounding))","v":73552.7250179236},5573552.7250179239,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A609=1,PMF_1st=0),0,ROUND(IF(A609=1,AI609,AL608)*OFFSET(Input!$O$27,IF(A609=121,-1,0)+MIN(B609,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A609=1,PMF_1st=0),0,IF(SUM($K$5:$L609)-$AU608>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B608,B609),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C609-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[606,51,6,null,90,{"$f":"IF(A610=\"\",\"\",IF(A610=1,Age_Full_Month,IF(F609=11,0,F609+1)))","v":5},90,0,{"$f":"IF(A610=\"\",\"\",IF(AND(F610=11,G610=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H610-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C610-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B610,99),0,1,1)*K610,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E610,0,1,1)*L610,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*M610,FEE_rounding)","v":0},0,0,{"$f":"IF(C610>=1,ROUND(K610*OFFSET(Input!$U$27,B610,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B610=1,0,IF($C610>=1,ROUND(OFFSET(Input!$X$27,B610,0,1,1)*AL609,AV_rounding),0))","v":0},{"$f":"IF(B610=1,0,IF(C610=1,ROUND(OFFSET(Input!$W$27,B610,0,1,1)*AVERAGE($AI$5,$AL$5:$AL608),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),OFFSET(Input!$G$27,B610,0,1,1)-AE610,0)","v":0},{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),MIN(OFFSET(Input!$G$27,B610,0,1,1),AP609),0)","v":0},0,0,0,0,0,0,0,73552.7250179236,-18572.2749820764,-18662.676469665101,-18662.676469665101,{"$f":"IF(A610=\"\",\"\",AL610-ROUND(AL610*OFFSET(Input!$S$27,B610,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A610=\"\",\"\",ROUND(AP610*(1-OFFSET(Input!$T$27,MIN(B610,10),0,1,1)),2*FEE_rounding))","v":-18662.676469665101},5481337.323530335,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A610=1,PMF_1st=0),0,ROUND(IF(A610=1,AI610,AL609)*OFFSET(Input!$O$27,IF(A610=121,-1,0)+MIN(B610,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A610=1,PMF_1st=0),0,IF(SUM($K$5:$L610)-$AU609>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B609,B610),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C610-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[607,51,7,null,90,{"$f":"IF(A611=\"\",\"\",IF(A611=1,Age_Full_Month,IF(F610=11,0,F610+1)))","v":6},90,0,{"$f":"IF(A611=\"\",\"\",IF(AND(F611=11,G611=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H611-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C611-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B611,99),0,1,1)*K611,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E611,0,1,1)*L611,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*M611,FEE_rounding)","v":0},0,0,{"$f":"IF(C611>=1,ROUND(K611*OFFSET(Input!$U$27,B611,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B611=1,0,IF($C611>=1,ROUND(OFFSET(Input!$X$27,B611,0,1,1)*AL610,AV_rounding),0))","v":0},{"$f":"IF(B611=1,0,IF(C611=1,ROUND(OFFSET(Input!$W$27,B611,0,1,1)*AVERAGE($AI$5,$AL$5:$AL609),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),OFFSET(Input!$G$27,B611,0,1,1)-AE611,0)","v":0},{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),MIN(OFFSET(Input!$G$27,B611,0,1,1),AP610),0)","v":0},0,0,0,0,0,0,0,-18662.676469665101,-110787.67646966511,-111326.941086898,-111326.941086898,{"$f":"IF(A611=\"\",\"\",AL611-ROUND(AL611*OFFSET(Input!$S$27,B611,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A611=\"\",\"\",ROUND(AP611*(1-OFFSET(Input!$T$27,MIN(B611,10),0,1,1)),2*FEE_rounding))","v":-111326.941086898},5388673.0589131024,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A611=1,PMF_1st=0),0,ROUND(IF(A611=1,AI611,AL610)*OFFSET(Input!$O$27,IF(A611=121,-1,0)+MIN(B611,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A611=1,PMF_1st=0),0,IF(SUM($K$5:$L611)-$AU610>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B610,B611),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C611-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[608,51,8,null,90,{"$f":"IF(A612=\"\",\"\",IF(A612=1,Age_Full_Month,IF(F611=11,0,F611+1)))","v":7},90,0,{"$f":"IF(A612=\"\",\"\",IF(AND(F612=11,G612=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H612-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C612-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B612,99),0,1,1)*K612,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E612,0,1,1)*L612,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*M612,FEE_rounding)","v":0},0,0,{"$f":"IF(C612>=1,ROUND(K612*OFFSET(Input!$U$27,B612,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B612=1,0,IF($C612>=1,ROUND(OFFSET(Input!$X$27,B612,0,1,1)*AL611,AV_rounding),0))","v":0},{"$f":"IF(B612=1,0,IF(C612=1,ROUND(OFFSET(Input!$W$27,B612,0,1,1)*AVERAGE($AI$5,$AL$5:$AL610),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),OFFSET(Input!$G$27,B612,0,1,1)-AE612,0)","v":0},{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),MIN(OFFSET(Input!$G$27,B612,0,1,1),AP611),0)","v":0},0,0,0,0,0,0,0,-111326.941086898,-203451.941086898,-204442.25369775601,-204442.25369775601,{"$f":"IF(A612=\"\",\"\",AL612-ROUND(AL612*OFFSET(Input!$S$27,B612,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A612=\"\",\"\",ROUND(AP612*(1-OFFSET(Input!$T$27,MIN(B612,10),0,1,1)),2*FEE_rounding))","v":-204442.25369775601},5295557.7463022443,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A612=1,PMF_1st=0),0,ROUND(IF(A612=1,AI612,AL611)*OFFSET(Input!$O$27,IF(A612=121,-1,0)+MIN(B612,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A612=1,PMF_1st=0),0,IF(SUM($K$5:$L612)-$AU611>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B611,B612),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C612-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[609,51,9,null,90,{"$f":"IF(A613=\"\",\"\",IF(A613=1,Age_Full_Month,IF(F612=11,0,F612+1)))","v":8},90,0,{"$f":"IF(A613=\"\",\"\",IF(AND(F613=11,G613=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H613-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C613-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B613,99),0,1,1)*K613,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E613,0,1,1)*L613,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*M613,FEE_rounding)","v":0},0,0,{"$f":"IF(C613>=1,ROUND(K613*OFFSET(Input!$U$27,B613,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B613=1,0,IF($C613>=1,ROUND(OFFSET(Input!$X$27,B613,0,1,1)*AL612,AV_rounding),0))","v":0},{"$f":"IF(B613=1,0,IF(C613=1,ROUND(OFFSET(Input!$W$27,B613,0,1,1)*AVERAGE($AI$5,$AL$5:$AL611),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),OFFSET(Input!$G$27,B613,0,1,1)-AE613,0)","v":0},{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),MIN(OFFSET(Input!$G$27,B613,0,1,1),AP612),0)","v":0},0,0,0,0,0,0,0,-204442.25369775601,-296567.25369775598,-298010.809801155,-298010.809801155,{"$f":"IF(A613=\"\",\"\",AL613-ROUND(AL613*OFFSET(Input!$S$27,B613,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A613=\"\",\"\",ROUND(AP613*(1-OFFSET(Input!$T$27,MIN(B613,10),0,1,1)),2*FEE_rounding))","v":-298010.809801155},5201989.1901988452,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A613=1,PMF_1st=0),0,ROUND(IF(A613=1,AI613,AL612)*OFFSET(Input!$O$27,IF(A613=121,-1,0)+MIN(B613,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A613=1,PMF_1st=0),0,IF(SUM($K$5:$L613)-$AU612>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B612,B613),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C613-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[610,51,10,null,90,{"$f":"IF(A614=\"\",\"\",IF(A614=1,Age_Full_Month,IF(F613=11,0,F613+1)))","v":9},90,0,{"$f":"IF(A614=\"\",\"\",IF(AND(F614=11,G614=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H614-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C614-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B614,99),0,1,1)*K614,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E614,0,1,1)*L614,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*M614,FEE_rounding)","v":0},0,0,{"$f":"IF(C614>=1,ROUND(K614*OFFSET(Input!$U$27,B614,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B614=1,0,IF($C614>=1,ROUND(OFFSET(Input!$X$27,B614,0,1,1)*AL613,AV_rounding),0))","v":0},{"$f":"IF(B614=1,0,IF(C614=1,ROUND(OFFSET(Input!$W$27,B614,0,1,1)*AVERAGE($AI$5,$AL$5:$AL612),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),OFFSET(Input!$G$27,B614,0,1,1)-AE614,0)","v":0},{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),MIN(OFFSET(Input!$G$27,B614,0,1,1),AP613),0)","v":0},0,0,0,0,0,0,0,-298010.809801155,-390135.809801155,-392034.815582713,-392034.815582713,{"$f":"IF(A614=\"\",\"\",AL614-ROUND(AL614*OFFSET(Input!$S$27,B614,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A614=\"\",\"\",ROUND(AP614*(1-OFFSET(Input!$T$27,MIN(B614,10),0,1,1)),2*FEE_rounding))","v":-392034.815582713},5107965.1844172869,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A614=1,PMF_1st=0),0,ROUND(IF(A614=1,AI614,AL613)*OFFSET(Input!$O$27,IF(A614=121,-1,0)+MIN(B614,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A614=1,PMF_1st=0),0,IF(SUM($K$5:$L614)-$AU613>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B613,B614),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C614-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[611,51,11,null,90,{"$f":"IF(A615=\"\",\"\",IF(A615=1,Age_Full_Month,IF(F614=11,0,F614+1)))","v":10},90,0,{"$f":"IF(A615=\"\",\"\",IF(AND(F615=11,G615=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H615-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C615-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B615,99),0,1,1)*K615,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E615,0,1,1)*L615,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*M615,FEE_rounding)","v":0},0,0,{"$f":"IF(C615>=1,ROUND(K615*OFFSET(Input!$U$27,B615,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B615=1,0,IF($C615>=1,ROUND(OFFSET(Input!$X$27,B615,0,1,1)*AL614,AV_rounding),0))","v":0},{"$f":"IF(B615=1,0,IF(C615=1,ROUND(OFFSET(Input!$W$27,B615,0,1,1)*AVERAGE($AI$5,$AL$5:$AL613),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),OFFSET(Input!$G$27,B615,0,1,1)-AE615,0)","v":0},{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),MIN(OFFSET(Input!$G$27,B615,0,1,1),AP614),0)","v":0},0,0,0,0,0,0,0,-392034.815582713,-484159.815582713,-486516.48796676903,-486516.48796676903,{"$f":"IF(A615=\"\",\"\",AL615-ROUND(AL615*OFFSET(Input!$S$27,B615,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A615=\"\",\"\",ROUND(AP615*(1-OFFSET(Input!$T$27,MIN(B615,10),0,1,1)),2*FEE_rounding))","v":-486516.48796676903},5013483.5120332306,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A615=1,PMF_1st=0),0,ROUND(IF(A615=1,AI615,AL614)*OFFSET(Input!$O$27,IF(A615=121,-1,0)+MIN(B615,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A615=1,PMF_1st=0),0,IF(SUM($K$5:$L615)-$AU614>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B614,B615),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C615-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[612,51,12,null,90,{"$f":"IF(A616=\"\",\"\",IF(A616=1,Age_Full_Month,IF(F615=11,0,F615+1)))","v":11},90,0,{"$f":"IF(A616=\"\",\"\",IF(AND(F616=11,G616=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H616-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C616-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B616,99),0,1,1)*K616,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E616,0,1,1)*L616,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*M616,FEE_rounding)","v":0},0,0,{"$f":"IF(C616>=1,ROUND(K616*OFFSET(Input!$U$27,B616,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B616=1,0,IF($C616>=1,ROUND(OFFSET(Input!$X$27,B616,0,1,1)*AL615,AV_rounding),0))","v":0},{"$f":"IF(B616=1,0,IF(C616=1,ROUND(OFFSET(Input!$W$27,B616,0,1,1)*AVERAGE($AI$5,$AL$5:$AL614),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),OFFSET(Input!$G$27,B616,0,1,1)-AE616,0)","v":0},{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),MIN(OFFSET(Input!$G$27,B616,0,1,1),AP615),0)","v":0},0,0,0,0,0,0,0,-486516.48796676903,-578641.48796676903,-581458.05466865306,-581458.05466865306,{"$f":"IF(A616=\"\",\"\",AL616-ROUND(AL616*OFFSET(Input!$S$27,B616,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A616=\"\",\"\",ROUND(AP616*(1-OFFSET(Input!$T$27,MIN(B616,10),0,1,1)),2*FEE_rounding))","v":-581458.05466865306},4918541.9453313472,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A616=1,PMF_1st=0),0,ROUND(IF(A616=1,AI616,AL615)*OFFSET(Input!$O$27,IF(A616=121,-1,0)+MIN(B616,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A616=1,PMF_1st=0),0,IF(SUM($K$5:$L616)-$AU615>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B615,B616),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C616-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[613,52,1,null,91,{"$f":"IF(A617=\"\",\"\",IF(A617=1,Age_Full_Month,IF(F616=11,0,F616+1)))","v":0},91,0,{"$f":"IF(A617=\"\",\"\",IF(AND(F617=11,G617=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H617-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C617-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B617,99),0,1,1)*K617,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E617,0,1,1)*L617,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*M617,FEE_rounding)","v":0},0,0,{"$f":"IF(C617>=1,ROUND(K617*OFFSET(Input!$U$27,B617,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B617=1,0,IF($C617>=1,ROUND(OFFSET(Input!$X$27,B617,0,1,1)*AL616,AV_rounding),0))","v":0},{"$f":"IF(B617=1,0,IF(C617=1,ROUND(OFFSET(Input!$W$27,B617,0,1,1)*AVERAGE($AI$5,$AL$5:$AL615),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),OFFSET(Input!$G$27,B617,0,1,1)-AE617,0)","v":0},{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),MIN(OFFSET(Input!$G$27,B617,0,1,1),AP616),0)","v":0},0,0,0,0,0,0,0,-581458.05466865306,-681558.05466865306,-684875.57296297001,-684875.57296297001,{"$f":"IF(A617=\"\",\"\",AL617-ROUND(AL617*OFFSET(Input!$S$27,B617,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A617=\"\",\"\",ROUND(AP617*(1-OFFSET(Input!$T$27,MIN(B617,10),0,1,1)),2*FEE_rounding))","v":-684875.57296297001},4815124.4270370305,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A617=1,PMF_1st=0),0,ROUND(IF(A617=1,AI617,AL616)*OFFSET(Input!$O$27,IF(A617=121,-1,0)+MIN(B617,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A617=1,PMF_1st=0),0,IF(SUM($K$5:$L617)-$AU616>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B616,B617),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C617-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[614,52,2,null,91,{"$f":"IF(A618=\"\",\"\",IF(A618=1,Age_Full_Month,IF(F617=11,0,F617+1)))","v":1},91,0,{"$f":"IF(A618=\"\",\"\",IF(AND(F618=11,G618=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H618-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C618-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B618,99),0,1,1)*K618,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E618,0,1,1)*L618,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*M618,FEE_rounding)","v":0},0,0,{"$f":"IF(C618>=1,ROUND(K618*OFFSET(Input!$U$27,B618,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B618=1,0,IF($C618>=1,ROUND(OFFSET(Input!$X$27,B618,0,1,1)*AL617,AV_rounding),0))","v":0},{"$f":"IF(B618=1,0,IF(C618=1,ROUND(OFFSET(Input!$W$27,B618,0,1,1)*AVERAGE($AI$5,$AL$5:$AL616),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),OFFSET(Input!$G$27,B618,0,1,1)-AE618,0)","v":0},{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),MIN(OFFSET(Input!$G$27,B618,0,1,1),AP617),0)","v":0},0,0,0,0,0,0,0,-684875.57296297001,-784975.57296297001,-788796.48125692597,-788796.48125692597,{"$f":"IF(A618=\"\",\"\",AL618-ROUND(AL618*OFFSET(Input!$S$27,B618,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A618=\"\",\"\",ROUND(AP618*(1-OFFSET(Input!$T$27,MIN(B618,10),0,1,1)),2*FEE_rounding))","v":-788796.48125692597},4711203.5187430736,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A618=1,PMF_1st=0),0,ROUND(IF(A618=1,AI618,AL617)*OFFSET(Input!$O$27,IF(A618=121,-1,0)+MIN(B618,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A618=1,PMF_1st=0),0,IF(SUM($K$5:$L618)-$AU617>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B617,B618),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C618-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[615,52,3,null,91,{"$f":"IF(A619=\"\",\"\",IF(A619=1,Age_Full_Month,IF(F618=11,0,F618+1)))","v":2},91,0,{"$f":"IF(A619=\"\",\"\",IF(AND(F619=11,G619=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H619-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C619-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B619,99),0,1,1)*K619,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E619,0,1,1)*L619,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*M619,FEE_rounding)","v":0},0,0,{"$f":"IF(C619>=1,ROUND(K619*OFFSET(Input!$U$27,B619,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B619=1,0,IF($C619>=1,ROUND(OFFSET(Input!$X$27,B619,0,1,1)*AL618,AV_rounding),0))","v":0},{"$f":"IF(B619=1,0,IF(C619=1,ROUND(OFFSET(Input!$W$27,B619,0,1,1)*AVERAGE($AI$5,$AL$5:$AL617),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),OFFSET(Input!$G$27,B619,0,1,1)-AE619,0)","v":0},{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),MIN(OFFSET(Input!$G$27,B619,0,1,1),AP618),0)","v":0},0,0,0,0,0,0,0,-788796.48125692597,-888896.48125692597,-893223.22982679994,-893223.22982679994,{"$f":"IF(A619=\"\",\"\",AL619-ROUND(AL619*OFFSET(Input!$S$27,B619,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A619=\"\",\"\",ROUND(AP619*(1-OFFSET(Input!$T$27,MIN(B619,10),0,1,1)),2*FEE_rounding))","v":-893223.22982679994},4606776.7701732004,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A619=1,PMF_1st=0),0,ROUND(IF(A619=1,AI619,AL618)*OFFSET(Input!$O$27,IF(A619=121,-1,0)+MIN(B619,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A619=1,PMF_1st=0),0,IF(SUM($K$5:$L619)-$AU618>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B618,B619),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C619-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[616,52,4,null,91,{"$f":"IF(A620=\"\",\"\",IF(A620=1,Age_Full_Month,IF(F619=11,0,F619+1)))","v":3},91,0,{"$f":"IF(A620=\"\",\"\",IF(AND(F620=11,G620=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H620-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C620-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B620,99),0,1,1)*K620,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E620,0,1,1)*L620,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*M620,FEE_rounding)","v":0},0,0,{"$f":"IF(C620>=1,ROUND(K620*OFFSET(Input!$U$27,B620,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B620=1,0,IF($C620>=1,ROUND(OFFSET(Input!$X$27,B620,0,1,1)*AL619,AV_rounding),0))","v":0},{"$f":"IF(B620=1,0,IF(C620=1,ROUND(OFFSET(Input!$W$27,B620,0,1,1)*AVERAGE($AI$5,$AL$5:$AL618),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),OFFSET(Input!$G$27,B620,0,1,1)-AE620,0)","v":0},{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),MIN(OFFSET(Input!$G$27,B620,0,1,1),AP619),0)","v":0},0,0,0,0,0,0,0,-893223.22982679994,-993323.22982679994,-998158.28087571205,-998158.28087571205,{"$f":"IF(A620=\"\",\"\",AL620-ROUND(AL620*OFFSET(Input!$S$27,B620,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A620=\"\",\"\",ROUND(AP620*(1-OFFSET(Input!$T$27,MIN(B620,10),0,1,1)),2*FEE_rounding))","v":-998158.28087571205},4501841.7191242883,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A620=1,PMF_1st=0),0,ROUND(IF(A620=1,AI620,AL619)*OFFSET(Input!$O$27,IF(A620=121,-1,0)+MIN(B620,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A620=1,PMF_1st=0),0,IF(SUM($K$5:$L620)-$AU619>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B619,B620),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C620-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[617,52,5,null,91,{"$f":"IF(A621=\"\",\"\",IF(A621=1,Age_Full_Month,IF(F620=11,0,F620+1)))","v":4},91,0,{"$f":"IF(A621=\"\",\"\",IF(AND(F621=11,G621=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H621-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C621-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B621,99),0,1,1)*K621,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E621,0,1,1)*L621,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*M621,FEE_rounding)","v":0},0,0,{"$f":"IF(C621>=1,ROUND(K621*OFFSET(Input!$U$27,B621,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B621=1,0,IF($C621>=1,ROUND(OFFSET(Input!$X$27,B621,0,1,1)*AL620,AV_rounding),0))","v":0},{"$f":"IF(B621=1,0,IF(C621=1,ROUND(OFFSET(Input!$W$27,B621,0,1,1)*AVERAGE($AI$5,$AL$5:$AL619),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),OFFSET(Input!$G$27,B621,0,1,1)-AE621,0)","v":0},{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),MIN(OFFSET(Input!$G$27,B621,0,1,1),AP620),0)","v":0},0,0,0,0,0,0,0,-998158.28087571205,-1098258.2808757122,-1103604.1085916799,-1103604.1085916799,{"$f":"IF(A621=\"\",\"\",AL621-ROUND(AL621*OFFSET(Input!$S$27,B621,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A621=\"\",\"\",ROUND(AP621*(1-OFFSET(Input!$T$27,MIN(B621,10),0,1,1)),2*FEE_rounding))","v":-1103604.1085916799},4396395.8914083205,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A621=1,PMF_1st=0),0,ROUND(IF(A621=1,AI621,AL620)*OFFSET(Input!$O$27,IF(A621=121,-1,0)+MIN(B621,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A621=1,PMF_1st=0),0,IF(SUM($K$5:$L621)-$AU620>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B620,B621),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C621-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[618,52,6,null,91,{"$f":"IF(A622=\"\",\"\",IF(A622=1,Age_Full_Month,IF(F621=11,0,F621+1)))","v":5},91,0,{"$f":"IF(A622=\"\",\"\",IF(AND(F622=11,G622=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H622-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C622-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B622,99),0,1,1)*K622,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E622,0,1,1)*L622,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*M622,FEE_rounding)","v":0},0,0,{"$f":"IF(C622>=1,ROUND(K622*OFFSET(Input!$U$27,B622,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B622=1,0,IF($C622>=1,ROUND(OFFSET(Input!$X$27,B622,0,1,1)*AL621,AV_rounding),0))","v":0},{"$f":"IF(B622=1,0,IF(C622=1,ROUND(OFFSET(Input!$W$27,B622,0,1,1)*AVERAGE($AI$5,$AL$5:$AL620),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),OFFSET(Input!$G$27,B622,0,1,1)-AE622,0)","v":0},{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),MIN(OFFSET(Input!$G$27,B622,0,1,1),AP621),0)","v":0},0,0,0,0,0,0,0,-1103604.1085916799,-1203704.1085916799,-1209563.1992059599,-1209563.1992059599,{"$f":"IF(A622=\"\",\"\",AL622-ROUND(AL622*OFFSET(Input!$S$27,B622,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A622=\"\",\"\",ROUND(AP622*(1-OFFSET(Input!$T$27,MIN(B622,10),0,1,1)),2*FEE_rounding))","v":-1209563.1992059599},4290436.8007940399,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A622=1,PMF_1st=0),0,ROUND(IF(A622=1,AI622,AL621)*OFFSET(Input!$O$27,IF(A622=121,-1,0)+MIN(B622,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A622=1,PMF_1st=0),0,IF(SUM($K$5:$L622)-$AU621>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B621,B622),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C622-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[619,52,7,null,91,{"$f":"IF(A623=\"\",\"\",IF(A623=1,Age_Full_Month,IF(F622=11,0,F622+1)))","v":6},91,0,{"$f":"IF(A623=\"\",\"\",IF(AND(F623=11,G623=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H623-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C623-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B623,99),0,1,1)*K623,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E623,0,1,1)*L623,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*M623,FEE_rounding)","v":0},0,0,{"$f":"IF(C623>=1,ROUND(K623*OFFSET(Input!$U$27,B623,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B623=1,0,IF($C623>=1,ROUND(OFFSET(Input!$X$27,B623,0,1,1)*AL622,AV_rounding),0))","v":0},{"$f":"IF(B623=1,0,IF(C623=1,ROUND(OFFSET(Input!$W$27,B623,0,1,1)*AVERAGE($AI$5,$AL$5:$AL621),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),OFFSET(Input!$G$27,B623,0,1,1)-AE623,0)","v":0},{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),MIN(OFFSET(Input!$G$27,B623,0,1,1),AP622),0)","v":0},0,0,0,0,0,0,0,-1209563.1992059599,-1309663.1992059599,-1316038.05105166,-1316038.05105166,{"$f":"IF(A623=\"\",\"\",AL623-ROUND(AL623*OFFSET(Input!$S$27,B623,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A623=\"\",\"\",ROUND(AP623*(1-OFFSET(Input!$T$27,MIN(B623,10),0,1,1)),2*FEE_rounding))","v":-1316038.05105166},4183961.94894834,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A623=1,PMF_1st=0),0,ROUND(IF(A623=1,AI623,AL622)*OFFSET(Input!$O$27,IF(A623=121,-1,0)+MIN(B623,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A623=1,PMF_1st=0),0,IF(SUM($K$5:$L623)-$AU622>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B622,B623),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C623-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[620,52,8,null,91,{"$f":"IF(A624=\"\",\"\",IF(A624=1,Age_Full_Month,IF(F623=11,0,F623+1)))","v":7},91,0,{"$f":"IF(A624=\"\",\"\",IF(AND(F624=11,G624=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H624-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C624-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B624,99),0,1,1)*K624,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E624,0,1,1)*L624,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*M624,FEE_rounding)","v":0},0,0,{"$f":"IF(C624>=1,ROUND(K624*OFFSET(Input!$U$27,B624,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B624=1,0,IF($C624>=1,ROUND(OFFSET(Input!$X$27,B624,0,1,1)*AL623,AV_rounding),0))","v":0},{"$f":"IF(B624=1,0,IF(C624=1,ROUND(OFFSET(Input!$W$27,B624,0,1,1)*AVERAGE($AI$5,$AL$5:$AL622),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),OFFSET(Input!$G$27,B624,0,1,1)-AE624,0)","v":0},{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),MIN(OFFSET(Input!$G$27,B624,0,1,1),AP623),0)","v":0},0,0,0,0,0,0,0,-1316038.05105166,-1416138.05105166,-1423031.17462266,-1423031.17462266,{"$f":"IF(A624=\"\",\"\",AL624-ROUND(AL624*OFFSET(Input!$S$27,B624,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A624=\"\",\"\",ROUND(AP624*(1-OFFSET(Input!$T$27,MIN(B624,10),0,1,1)),2*FEE_rounding))","v":-1423031.17462266},4076968.82537734,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A624=1,PMF_1st=0),0,ROUND(IF(A624=1,AI624,AL623)*OFFSET(Input!$O$27,IF(A624=121,-1,0)+MIN(B624,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A624=1,PMF_1st=0),0,IF(SUM($K$5:$L624)-$AU623>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B623,B624),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C624-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[621,52,9,null,91,{"$f":"IF(A625=\"\",\"\",IF(A625=1,Age_Full_Month,IF(F624=11,0,F624+1)))","v":8},91,0,{"$f":"IF(A625=\"\",\"\",IF(AND(F625=11,G625=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H625-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C625-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B625,99),0,1,1)*K625,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E625,0,1,1)*L625,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*M625,FEE_rounding)","v":0},0,0,{"$f":"IF(C625>=1,ROUND(K625*OFFSET(Input!$U$27,B625,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B625=1,0,IF($C625>=1,ROUND(OFFSET(Input!$X$27,B625,0,1,1)*AL624,AV_rounding),0))","v":0},{"$f":"IF(B625=1,0,IF(C625=1,ROUND(OFFSET(Input!$W$27,B625,0,1,1)*AVERAGE($AI$5,$AL$5:$AL623),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),OFFSET(Input!$G$27,B625,0,1,1)-AE625,0)","v":0},{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),MIN(OFFSET(Input!$G$27,B625,0,1,1),AP624),0)","v":0},0,0,0,0,0,0,0,-1423031.17462266,-1523131.17462266,-1530545.0926327901,-1530545.0926327901,{"$f":"IF(A625=\"\",\"\",AL625-ROUND(AL625*OFFSET(Input!$S$27,B625,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A625=\"\",\"\",ROUND(AP625*(1-OFFSET(Input!$T$27,MIN(B625,10),0,1,1)),2*FEE_rounding))","v":-1530545.0926327901},3969454.9073672099,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A625=1,PMF_1st=0),0,ROUND(IF(A625=1,AI625,AL624)*OFFSET(Input!$O$27,IF(A625=121,-1,0)+MIN(B625,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A625=1,PMF_1st=0),0,IF(SUM($K$5:$L625)-$AU624>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B624,B625),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C625-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[622,52,10,null,91,{"$f":"IF(A626=\"\",\"\",IF(A626=1,Age_Full_Month,IF(F625=11,0,F625+1)))","v":9},91,0,{"$f":"IF(A626=\"\",\"\",IF(AND(F626=11,G626=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H626-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C626-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B626,99),0,1,1)*K626,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E626,0,1,1)*L626,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*M626,FEE_rounding)","v":0},0,0,{"$f":"IF(C626>=1,ROUND(K626*OFFSET(Input!$U$27,B626,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B626=1,0,IF($C626>=1,ROUND(OFFSET(Input!$X$27,B626,0,1,1)*AL625,AV_rounding),0))","v":0},{"$f":"IF(B626=1,0,IF(C626=1,ROUND(OFFSET(Input!$W$27,B626,0,1,1)*AVERAGE($AI$5,$AL$5:$AL624),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),OFFSET(Input!$G$27,B626,0,1,1)-AE626,0)","v":0},{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),MIN(OFFSET(Input!$G$27,B626,0,1,1),AP625),0)","v":0},0,0,0,0,0,0,0,-1530545.0926327901,-1630645.0926327901,-1638582.3400753101,-1638582.3400753101,{"$f":"IF(A626=\"\",\"\",AL626-ROUND(AL626*OFFSET(Input!$S$27,B626,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A626=\"\",\"\",ROUND(AP626*(1-OFFSET(Input!$T$27,MIN(B626,10),0,1,1)),2*FEE_rounding))","v":-1638582.3400753101},3861417.6599246897,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A626=1,PMF_1st=0),0,ROUND(IF(A626=1,AI626,AL625)*OFFSET(Input!$O$27,IF(A626=121,-1,0)+MIN(B626,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A626=1,PMF_1st=0),0,IF(SUM($K$5:$L626)-$AU625>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B625,B626),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C626-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[623,52,11,null,91,{"$f":"IF(A627=\"\",\"\",IF(A627=1,Age_Full_Month,IF(F626=11,0,F626+1)))","v":10},91,0,{"$f":"IF(A627=\"\",\"\",IF(AND(F627=11,G627=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H627-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C627-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B627,99),0,1,1)*K627,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E627,0,1,1)*L627,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*M627,FEE_rounding)","v":0},0,0,{"$f":"IF(C627>=1,ROUND(K627*OFFSET(Input!$U$27,B627,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B627=1,0,IF($C627>=1,ROUND(OFFSET(Input!$X$27,B627,0,1,1)*AL626,AV_rounding),0))","v":0},{"$f":"IF(B627=1,0,IF(C627=1,ROUND(OFFSET(Input!$W$27,B627,0,1,1)*AVERAGE($AI$5,$AL$5:$AL625),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),OFFSET(Input!$G$27,B627,0,1,1)-AE627,0)","v":0},{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),MIN(OFFSET(Input!$G$27,B627,0,1,1),AP626),0)","v":0},0,0,0,0,0,0,0,-1638582.3400753101,-1738682.3400753101,-1747145.4642827001,-1747145.4642827001,{"$f":"IF(A627=\"\",\"\",AL627-ROUND(AL627*OFFSET(Input!$S$27,B627,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A627=\"\",\"\",ROUND(AP627*(1-OFFSET(Input!$T$27,MIN(B627,10),0,1,1)),2*FEE_rounding))","v":-1747145.4642827001},3752854.5357173001,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A627=1,PMF_1st=0),0,ROUND(IF(A627=1,AI627,AL626)*OFFSET(Input!$O$27,IF(A627=121,-1,0)+MIN(B627,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A627=1,PMF_1st=0),0,IF(SUM($K$5:$L627)-$AU626>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B626,B627),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C627-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[624,52,12,null,91,{"$f":"IF(A628=\"\",\"\",IF(A628=1,Age_Full_Month,IF(F627=11,0,F627+1)))","v":11},91,0,{"$f":"IF(A628=\"\",\"\",IF(AND(F628=11,G628=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H628-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C628-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B628,99),0,1,1)*K628,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E628,0,1,1)*L628,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*M628,FEE_rounding)","v":0},0,0,{"$f":"IF(C628>=1,ROUND(K628*OFFSET(Input!$U$27,B628,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B628=1,0,IF($C628>=1,ROUND(OFFSET(Input!$X$27,B628,0,1,1)*AL627,AV_rounding),0))","v":0},{"$f":"IF(B628=1,0,IF(C628=1,ROUND(OFFSET(Input!$W$27,B628,0,1,1)*AVERAGE($AI$5,$AL$5:$AL626),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),OFFSET(Input!$G$27,B628,0,1,1)-AE628,0)","v":0},{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),MIN(OFFSET(Input!$G$27,B628,0,1,1),AP627),0)","v":0},0,0,0,0,0,0,0,-1747145.4642827001,-1847245.4642827001,-1856237.0249866999,-1856237.0249866999,{"$f":"IF(A628=\"\",\"\",AL628-ROUND(AL628*OFFSET(Input!$S$27,B628,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A628=\"\",\"\",ROUND(AP628*(1-OFFSET(Input!$T$27,MIN(B628,10),0,1,1)),2*FEE_rounding))","v":-1856237.0249866999},3643762.9750132998,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A628=1,PMF_1st=0),0,ROUND(IF(A628=1,AI628,AL627)*OFFSET(Input!$O$27,IF(A628=121,-1,0)+MIN(B628,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A628=1,PMF_1st=0),0,IF(SUM($K$5:$L628)-$AU627>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B627,B628),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C628-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[625,53,1,null,92,{"$f":"IF(A629=\"\",\"\",IF(A629=1,Age_Full_Month,IF(F628=11,0,F628+1)))","v":0},92,0,{"$f":"IF(A629=\"\",\"\",IF(AND(F629=11,G629=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H629-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C629-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B629,99),0,1,1)*K629,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E629,0,1,1)*L629,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*M629,FEE_rounding)","v":0},0,0,{"$f":"IF(C629>=1,ROUND(K629*OFFSET(Input!$U$27,B629,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B629=1,0,IF($C629>=1,ROUND(OFFSET(Input!$X$27,B629,0,1,1)*AL628,AV_rounding),0))","v":0},{"$f":"IF(B629=1,0,IF(C629=1,ROUND(OFFSET(Input!$W$27,B629,0,1,1)*AVERAGE($AI$5,$AL$5:$AL627),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),OFFSET(Input!$G$27,B629,0,1,1)-AE629,0)","v":0},{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),MIN(OFFSET(Input!$G$27,B629,0,1,1),AP628),0)","v":0},0,0,0,0,0,0,0,-1856237.0249866999,-1964807.0249866999,-1974370.82253196,-1974370.82253196,{"$f":"IF(A629=\"\",\"\",AL629-ROUND(AL629*OFFSET(Input!$S$27,B629,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A629=\"\",\"\",ROUND(AP629*(1-OFFSET(Input!$T$27,MIN(B629,10),0,1,1)),2*FEE_rounding))","v":-1974370.82253196},3525629.17746804,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A629=1,PMF_1st=0),0,ROUND(IF(A629=1,AI629,AL628)*OFFSET(Input!$O$27,IF(A629=121,-1,0)+MIN(B629,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A629=1,PMF_1st=0),0,IF(SUM($K$5:$L629)-$AU628>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B628,B629),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C629-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[626,53,2,null,92,{"$f":"IF(A630=\"\",\"\",IF(A630=1,Age_Full_Month,IF(F629=11,0,F629+1)))","v":1},92,0,{"$f":"IF(A630=\"\",\"\",IF(AND(F630=11,G630=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H630-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C630-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B630,99),0,1,1)*K630,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E630,0,1,1)*L630,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*M630,FEE_rounding)","v":0},0,0,{"$f":"IF(C630>=1,ROUND(K630*OFFSET(Input!$U$27,B630,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B630=1,0,IF($C630>=1,ROUND(OFFSET(Input!$X$27,B630,0,1,1)*AL629,AV_rounding),0))","v":0},{"$f":"IF(B630=1,0,IF(C630=1,ROUND(OFFSET(Input!$W$27,B630,0,1,1)*AVERAGE($AI$5,$AL$5:$AL628),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),OFFSET(Input!$G$27,B630,0,1,1)-AE630,0)","v":0},{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),MIN(OFFSET(Input!$G$27,B630,0,1,1),AP629),0)","v":0},0,0,0,0,0,0,0,-1974370.82253196,-2082940.82253196,-2093079.6423102501,-2093079.6423102501,{"$f":"IF(A630=\"\",\"\",AL630-ROUND(AL630*OFFSET(Input!$S$27,B630,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A630=\"\",\"\",ROUND(AP630*(1-OFFSET(Input!$T$27,MIN(B630,10),0,1,1)),2*FEE_rounding))","v":-2093079.6423102501},3406920.3576897499,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A630=1,PMF_1st=0),0,ROUND(IF(A630=1,AI630,AL629)*OFFSET(Input!$O$27,IF(A630=121,-1,0)+MIN(B630,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A630=1,PMF_1st=0),0,IF(SUM($K$5:$L630)-$AU629>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B629,B630),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C630-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[627,53,3,null,92,{"$f":"IF(A631=\"\",\"\",IF(A631=1,Age_Full_Month,IF(F630=11,0,F630+1)))","v":2},92,0,{"$f":"IF(A631=\"\",\"\",IF(AND(F631=11,G631=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H631-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C631-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B631,99),0,1,1)*K631,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E631,0,1,1)*L631,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*M631,FEE_rounding)","v":0},0,0,{"$f":"IF(C631>=1,ROUND(K631*OFFSET(Input!$U$27,B631,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B631=1,0,IF($C631>=1,ROUND(OFFSET(Input!$X$27,B631,0,1,1)*AL630,AV_rounding),0))","v":0},{"$f":"IF(B631=1,0,IF(C631=1,ROUND(OFFSET(Input!$W$27,B631,0,1,1)*AVERAGE($AI$5,$AL$5:$AL629),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),OFFSET(Input!$G$27,B631,0,1,1)-AE631,0)","v":0},{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),MIN(OFFSET(Input!$G$27,B631,0,1,1),AP630),0)","v":0},0,0,0,0,0,0,0,-2093079.6423102501,-2201649.6423102501,-2212366.2832713602,-2212366.2832713602,{"$f":"IF(A631=\"\",\"\",AL631-ROUND(AL631*OFFSET(Input!$S$27,B631,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A631=\"\",\"\",ROUND(AP631*(1-OFFSET(Input!$T$27,MIN(B631,10),0,1,1)),2*FEE_rounding))","v":-2212366.2832713602},3287633.7167286398,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A631=1,PMF_1st=0),0,ROUND(IF(A631=1,AI631,AL630)*OFFSET(Input!$O$27,IF(A631=121,-1,0)+MIN(B631,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A631=1,PMF_1st=0),0,IF(SUM($K$5:$L631)-$AU630>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B630,B631),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C631-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[628,53,4,null,92,{"$f":"IF(A632=\"\",\"\",IF(A632=1,Age_Full_Month,IF(F631=11,0,F631+1)))","v":3},92,0,{"$f":"IF(A632=\"\",\"\",IF(AND(F632=11,G632=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H632-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C632-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B632,99),0,1,1)*K632,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E632,0,1,1)*L632,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*M632,FEE_rounding)","v":0},0,0,{"$f":"IF(C632>=1,ROUND(K632*OFFSET(Input!$U$27,B632,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B632=1,0,IF($C632>=1,ROUND(OFFSET(Input!$X$27,B632,0,1,1)*AL631,AV_rounding),0))","v":0},{"$f":"IF(B632=1,0,IF(C632=1,ROUND(OFFSET(Input!$W$27,B632,0,1,1)*AVERAGE($AI$5,$AL$5:$AL630),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),OFFSET(Input!$G$27,B632,0,1,1)-AE632,0)","v":0},{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),MIN(OFFSET(Input!$G$27,B632,0,1,1),AP631),0)","v":0},0,0,0,0,0,0,0,-2212366.2832713602,-2320936.2832713602,-2332233.55798912,-2332233.55798912,{"$f":"IF(A632=\"\",\"\",AL632-ROUND(AL632*OFFSET(Input!$S$27,B632,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A632=\"\",\"\",ROUND(AP632*(1-OFFSET(Input!$T$27,MIN(B632,10),0,1,1)),2*FEE_rounding))","v":-2332233.55798912},3167766.44201088,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A632=1,PMF_1st=0),0,ROUND(IF(A632=1,AI632,AL631)*OFFSET(Input!$O$27,IF(A632=121,-1,0)+MIN(B632,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A632=1,PMF_1st=0),0,IF(SUM($K$5:$L632)-$AU631>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B631,B632),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C632-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[629,53,5,null,92,{"$f":"IF(A633=\"\",\"\",IF(A633=1,Age_Full_Month,IF(F632=11,0,F632+1)))","v":4},92,0,{"$f":"IF(A633=\"\",\"\",IF(AND(F633=11,G633=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H633-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C633-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B633,99),0,1,1)*K633,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E633,0,1,1)*L633,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*M633,FEE_rounding)","v":0},0,0,{"$f":"IF(C633>=1,ROUND(K633*OFFSET(Input!$U$27,B633,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B633=1,0,IF($C633>=1,ROUND(OFFSET(Input!$X$27,B633,0,1,1)*AL632,AV_rounding),0))","v":0},{"$f":"IF(B633=1,0,IF(C633=1,ROUND(OFFSET(Input!$W$27,B633,0,1,1)*AVERAGE($AI$5,$AL$5:$AL631),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),OFFSET(Input!$G$27,B633,0,1,1)-AE633,0)","v":0},{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),MIN(OFFSET(Input!$G$27,B633,0,1,1),AP632),0)","v":0},0,0,0,0,0,0,0,-2332233.55798912,-2440803.55798912,-2452684.2927277,-2452684.2927277,{"$f":"IF(A633=\"\",\"\",AL633-ROUND(AL633*OFFSET(Input!$S$27,B633,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A633=\"\",\"\",ROUND(AP633*(1-OFFSET(Input!$T$27,MIN(B633,10),0,1,1)),2*FEE_rounding))","v":-2452684.2927277},3047315.7072723,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A633=1,PMF_1st=0),0,ROUND(IF(A633=1,AI633,AL632)*OFFSET(Input!$O$27,IF(A633=121,-1,0)+MIN(B633,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A633=1,PMF_1st=0),0,IF(SUM($K$5:$L633)-$AU632>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B632,B633),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C633-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[630,53,6,null,92,{"$f":"IF(A634=\"\",\"\",IF(A634=1,Age_Full_Month,IF(F633=11,0,F633+1)))","v":5},92,0,{"$f":"IF(A634=\"\",\"\",IF(AND(F634=11,G634=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H634-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C634-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B634,99),0,1,1)*K634,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E634,0,1,1)*L634,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*M634,FEE_rounding)","v":0},0,0,{"$f":"IF(C634>=1,ROUND(K634*OFFSET(Input!$U$27,B634,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B634=1,0,IF($C634>=1,ROUND(OFFSET(Input!$X$27,B634,0,1,1)*AL633,AV_rounding),0))","v":0},{"$f":"IF(B634=1,0,IF(C634=1,ROUND(OFFSET(Input!$W$27,B634,0,1,1)*AVERAGE($AI$5,$AL$5:$AL632),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),OFFSET(Input!$G$27,B634,0,1,1)-AE634,0)","v":0},{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),MIN(OFFSET(Input!$G$27,B634,0,1,1),AP633),0)","v":0},0,0,0,0,0,0,0,-2452684.2927277,-2561254.2927277,-2573721.3275082498,-2573721.3275082498,{"$f":"IF(A634=\"\",\"\",AL634-ROUND(AL634*OFFSET(Input!$S$27,B634,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A634=\"\",\"\",ROUND(AP634*(1-OFFSET(Input!$T$27,MIN(B634,10),0,1,1)),2*FEE_rounding))","v":-2573721.3275082498},2926278.6724917502,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A634=1,PMF_1st=0),0,ROUND(IF(A634=1,AI634,AL633)*OFFSET(Input!$O$27,IF(A634=121,-1,0)+MIN(B634,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A634=1,PMF_1st=0),0,IF(SUM($K$5:$L634)-$AU633>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B633,B634),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C634-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[631,53,7,null,92,{"$f":"IF(A635=\"\",\"\",IF(A635=1,Age_Full_Month,IF(F634=11,0,F634+1)))","v":6},92,0,{"$f":"IF(A635=\"\",\"\",IF(AND(F635=11,G635=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H635-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C635-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B635,99),0,1,1)*K635,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E635,0,1,1)*L635,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*M635,FEE_rounding)","v":0},0,0,{"$f":"IF(C635>=1,ROUND(K635*OFFSET(Input!$U$27,B635,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B635=1,0,IF($C635>=1,ROUND(OFFSET(Input!$X$27,B635,0,1,1)*AL634,AV_rounding),0))","v":0},{"$f":"IF(B635=1,0,IF(C635=1,ROUND(OFFSET(Input!$W$27,B635,0,1,1)*AVERAGE($AI$5,$AL$5:$AL633),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),OFFSET(Input!$G$27,B635,0,1,1)-AE635,0)","v":0},{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),MIN(OFFSET(Input!$G$27,B635,0,1,1),AP634),0)","v":0},0,0,0,0,0,0,0,-2573721.3275082498,-2682291.3275082498,-2695347.5161758801,-2695347.5161758801,{"$f":"IF(A635=\"\",\"\",AL635-ROUND(AL635*OFFSET(Input!$S$27,B635,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A635=\"\",\"\",ROUND(AP635*(1-OFFSET(Input!$T$27,MIN(B635,10),0,1,1)),2*FEE_rounding))","v":-2695347.5161758801},2804652.4838241199,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A635=1,PMF_1st=0),0,ROUND(IF(A635=1,AI635,AL634)*OFFSET(Input!$O$27,IF(A635=121,-1,0)+MIN(B635,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A635=1,PMF_1st=0),0,IF(SUM($K$5:$L635)-$AU634>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B634,B635),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C635-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[632,53,8,null,92,{"$f":"IF(A636=\"\",\"\",IF(A636=1,Age_Full_Month,IF(F635=11,0,F635+1)))","v":7},92,0,{"$f":"IF(A636=\"\",\"\",IF(AND(F636=11,G636=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H636-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C636-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B636,99),0,1,1)*K636,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E636,0,1,1)*L636,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*M636,FEE_rounding)","v":0},0,0,{"$f":"IF(C636>=1,ROUND(K636*OFFSET(Input!$U$27,B636,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B636=1,0,IF($C636>=1,ROUND(OFFSET(Input!$X$27,B636,0,1,1)*AL635,AV_rounding),0))","v":0},{"$f":"IF(B636=1,0,IF(C636=1,ROUND(OFFSET(Input!$W$27,B636,0,1,1)*AVERAGE($AI$5,$AL$5:$AL634),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),OFFSET(Input!$G$27,B636,0,1,1)-AE636,0)","v":0},{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),MIN(OFFSET(Input!$G$27,B636,0,1,1),AP635),0)","v":0},0,0,0,0,0,0,0,-2695347.5161758801,-2803917.5161758801,-2817565.7264669202,-2817565.7264669202,{"$f":"IF(A636=\"\",\"\",AL636-ROUND(AL636*OFFSET(Input!$S$27,B636,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A636=\"\",\"\",ROUND(AP636*(1-OFFSET(Input!$T$27,MIN(B636,10),0,1,1)),2*FEE_rounding))","v":-2817565.7264669202},2682434.2735330798,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A636=1,PMF_1st=0),0,ROUND(IF(A636=1,AI636,AL635)*OFFSET(Input!$O$27,IF(A636=121,-1,0)+MIN(B636,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A636=1,PMF_1st=0),0,IF(SUM($K$5:$L636)-$AU635>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B635,B636),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C636-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[633,53,9,null,92,{"$f":"IF(A637=\"\",\"\",IF(A637=1,Age_Full_Month,IF(F636=11,0,F636+1)))","v":8},92,0,{"$f":"IF(A637=\"\",\"\",IF(AND(F637=11,G637=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H637-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C637-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B637,99),0,1,1)*K637,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E637,0,1,1)*L637,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*M637,FEE_rounding)","v":0},0,0,{"$f":"IF(C637>=1,ROUND(K637*OFFSET(Input!$U$27,B637,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B637=1,0,IF($C637>=1,ROUND(OFFSET(Input!$X$27,B637,0,1,1)*AL636,AV_rounding),0))","v":0},{"$f":"IF(B637=1,0,IF(C637=1,ROUND(OFFSET(Input!$W$27,B637,0,1,1)*AVERAGE($AI$5,$AL$5:$AL635),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),OFFSET(Input!$G$27,B637,0,1,1)-AE637,0)","v":0},{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),MIN(OFFSET(Input!$G$27,B637,0,1,1),AP636),0)","v":0},0,0,0,0,0,0,0,-2817565.7264669202,-2926135.7264669202,-2940378.8400765499,-2940378.8400765499,{"$f":"IF(A637=\"\",\"\",AL637-ROUND(AL637*OFFSET(Input!$S$27,B637,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A637=\"\",\"\",ROUND(AP637*(1-OFFSET(Input!$T$27,MIN(B637,10),0,1,1)),2*FEE_rounding))","v":-2940378.8400765499},2559621.1599234501,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A637=1,PMF_1st=0),0,ROUND(IF(A637=1,AI637,AL636)*OFFSET(Input!$O$27,IF(A637=121,-1,0)+MIN(B637,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A637=1,PMF_1st=0),0,IF(SUM($K$5:$L637)-$AU636>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B636,B637),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C637-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[634,53,10,null,92,{"$f":"IF(A638=\"\",\"\",IF(A638=1,Age_Full_Month,IF(F637=11,0,F637+1)))","v":9},92,0,{"$f":"IF(A638=\"\",\"\",IF(AND(F638=11,G638=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H638-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C638-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B638,99),0,1,1)*K638,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E638,0,1,1)*L638,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*M638,FEE_rounding)","v":0},0,0,{"$f":"IF(C638>=1,ROUND(K638*OFFSET(Input!$U$27,B638,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B638=1,0,IF($C638>=1,ROUND(OFFSET(Input!$X$27,B638,0,1,1)*AL637,AV_rounding),0))","v":0},{"$f":"IF(B638=1,0,IF(C638=1,ROUND(OFFSET(Input!$W$27,B638,0,1,1)*AVERAGE($AI$5,$AL$5:$AL636),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),OFFSET(Input!$G$27,B638,0,1,1)-AE638,0)","v":0},{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),MIN(OFFSET(Input!$G$27,B638,0,1,1),AP637),0)","v":0},0,0,0,0,0,0,0,-2940378.8400765499,-3048948.8400765499,-3063789.75272677,-3063789.75272677,{"$f":"IF(A638=\"\",\"\",AL638-ROUND(AL638*OFFSET(Input!$S$27,B638,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A638=\"\",\"\",ROUND(AP638*(1-OFFSET(Input!$T$27,MIN(B638,10),0,1,1)),2*FEE_rounding))","v":-3063789.75272677},2436210.24727323,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A638=1,PMF_1st=0),0,ROUND(IF(A638=1,AI638,AL637)*OFFSET(Input!$O$27,IF(A638=121,-1,0)+MIN(B638,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A638=1,PMF_1st=0),0,IF(SUM($K$5:$L638)-$AU637>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B637,B638),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C638-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[635,53,11,null,92,{"$f":"IF(A639=\"\",\"\",IF(A639=1,Age_Full_Month,IF(F638=11,0,F638+1)))","v":10},92,0,{"$f":"IF(A639=\"\",\"\",IF(AND(F639=11,G639=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H639-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C639-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B639,99),0,1,1)*K639,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E639,0,1,1)*L639,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*M639,FEE_rounding)","v":0},0,0,{"$f":"IF(C639>=1,ROUND(K639*OFFSET(Input!$U$27,B639,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B639=1,0,IF($C639>=1,ROUND(OFFSET(Input!$X$27,B639,0,1,1)*AL638,AV_rounding),0))","v":0},{"$f":"IF(B639=1,0,IF(C639=1,ROUND(OFFSET(Input!$W$27,B639,0,1,1)*AVERAGE($AI$5,$AL$5:$AL637),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),OFFSET(Input!$G$27,B639,0,1,1)-AE639,0)","v":0},{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),MIN(OFFSET(Input!$G$27,B639,0,1,1),AP638),0)","v":0},0,0,0,0,0,0,0,-3063789.75272677,-3172359.75272677,-3187801.3742346298,-3187801.3742346298,{"$f":"IF(A639=\"\",\"\",AL639-ROUND(AL639*OFFSET(Input!$S$27,B639,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A639=\"\",\"\",ROUND(AP639*(1-OFFSET(Input!$T$27,MIN(B639,10),0,1,1)),2*FEE_rounding))","v":-3187801.3742346298},2312198.6257653702,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A639=1,PMF_1st=0),0,ROUND(IF(A639=1,AI639,AL638)*OFFSET(Input!$O$27,IF(A639=121,-1,0)+MIN(B639,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A639=1,PMF_1st=0),0,IF(SUM($K$5:$L639)-$AU638>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B638,B639),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C639-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[636,53,12,null,92,{"$f":"IF(A640=\"\",\"\",IF(A640=1,Age_Full_Month,IF(F639=11,0,F639+1)))","v":11},92,0,{"$f":"IF(A640=\"\",\"\",IF(AND(F640=11,G640=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H640-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C640-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B640,99),0,1,1)*K640,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E640,0,1,1)*L640,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*M640,FEE_rounding)","v":0},0,0,{"$f":"IF(C640>=1,ROUND(K640*OFFSET(Input!$U$27,B640,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B640=1,0,IF($C640>=1,ROUND(OFFSET(Input!$X$27,B640,0,1,1)*AL639,AV_rounding),0))","v":0},{"$f":"IF(B640=1,0,IF(C640=1,ROUND(OFFSET(Input!$W$27,B640,0,1,1)*AVERAGE($AI$5,$AL$5:$AL638),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),OFFSET(Input!$G$27,B640,0,1,1)-AE640,0)","v":0},{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),MIN(OFFSET(Input!$G$27,B640,0,1,1),AP639),0)","v":0},0,0,0,0,0,0,0,-3187801.3742346298,-3296371.3742346298,-3312416.6285808701,-3312416.6285808701,{"$f":"IF(A640=\"\",\"\",AL640-ROUND(AL640*OFFSET(Input!$S$27,B640,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A640=\"\",\"\",ROUND(AP640*(1-OFFSET(Input!$T$27,MIN(B640,10),0,1,1)),2*FEE_rounding))","v":-3312416.6285808701},2187583.3714191299,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A640=1,PMF_1st=0),0,ROUND(IF(A640=1,AI640,AL639)*OFFSET(Input!$O$27,IF(A640=121,-1,0)+MIN(B640,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A640=1,PMF_1st=0),0,IF(SUM($K$5:$L640)-$AU639>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B639,B640),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C640-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[637,54,1,null,93,{"$f":"IF(A641=\"\",\"\",IF(A641=1,Age_Full_Month,IF(F640=11,0,F640+1)))","v":0},93,0,{"$f":"IF(A641=\"\",\"\",IF(AND(F641=11,G641=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H641-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C641-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B641,99),0,1,1)*K641,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E641,0,1,1)*L641,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*M641,FEE_rounding)","v":0},0,0,{"$f":"IF(C641>=1,ROUND(K641*OFFSET(Input!$U$27,B641,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B641=1,0,IF($C641>=1,ROUND(OFFSET(Input!$X$27,B641,0,1,1)*AL640,AV_rounding),0))","v":0},{"$f":"IF(B641=1,0,IF(C641=1,ROUND(OFFSET(Input!$W$27,B641,0,1,1)*AVERAGE($AI$5,$AL$5:$AL639),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),OFFSET(Input!$G$27,B641,0,1,1)-AE641,0)","v":0},{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),MIN(OFFSET(Input!$G$27,B641,0,1,1),AP640),0)","v":0},0,0,0,0,0,0,0,-3312416.6285808701,-3430116.6285808701,-3446812.8947155098,-3446812.8947155098,{"$f":"IF(A641=\"\",\"\",AL641-ROUND(AL641*OFFSET(Input!$S$27,B641,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A641=\"\",\"\",ROUND(AP641*(1-OFFSET(Input!$T$27,MIN(B641,10),0,1,1)),2*FEE_rounding))","v":-3446812.8947155098},2053187.1052844902,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A641=1,PMF_1st=0),0,ROUND(IF(A641=1,AI641,AL640)*OFFSET(Input!$O$27,IF(A641=121,-1,0)+MIN(B641,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A641=1,PMF_1st=0),0,IF(SUM($K$5:$L641)-$AU640>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B640,B641),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C641-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[638,54,2,null,93,{"$f":"IF(A642=\"\",\"\",IF(A642=1,Age_Full_Month,IF(F641=11,0,F641+1)))","v":1},93,0,{"$f":"IF(A642=\"\",\"\",IF(AND(F642=11,G642=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H642-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C642-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B642,99),0,1,1)*K642,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E642,0,1,1)*L642,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*M642,FEE_rounding)","v":0},0,0,{"$f":"IF(C642>=1,ROUND(K642*OFFSET(Input!$U$27,B642,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B642=1,0,IF($C642>=1,ROUND(OFFSET(Input!$X$27,B642,0,1,1)*AL641,AV_rounding),0))","v":0},{"$f":"IF(B642=1,0,IF(C642=1,ROUND(OFFSET(Input!$W$27,B642,0,1,1)*AVERAGE($AI$5,$AL$5:$AL640),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),OFFSET(Input!$G$27,B642,0,1,1)-AE642,0)","v":0},{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),MIN(OFFSET(Input!$G$27,B642,0,1,1),AP641),0)","v":0},0,0,0,0,0,0,0,-3446812.8947155098,-3564512.8947155098,-3581863.3414713498,-3581863.3414713498,{"$f":"IF(A642=\"\",\"\",AL642-ROUND(AL642*OFFSET(Input!$S$27,B642,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A642=\"\",\"\",ROUND(AP642*(1-OFFSET(Input!$T$27,MIN(B642,10),0,1,1)),2*FEE_rounding))","v":-3581863.3414713498},1918136.6585286502,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A642=1,PMF_1st=0),0,ROUND(IF(A642=1,AI642,AL641)*OFFSET(Input!$O$27,IF(A642=121,-1,0)+MIN(B642,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A642=1,PMF_1st=0),0,IF(SUM($K$5:$L642)-$AU641>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B641,B642),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C642-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[639,54,3,null,93,{"$f":"IF(A643=\"\",\"\",IF(A643=1,Age_Full_Month,IF(F642=11,0,F642+1)))","v":2},93,0,{"$f":"IF(A643=\"\",\"\",IF(AND(F643=11,G643=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H643-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C643-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B643,99),0,1,1)*K643,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E643,0,1,1)*L643,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*M643,FEE_rounding)","v":0},0,0,{"$f":"IF(C643>=1,ROUND(K643*OFFSET(Input!$U$27,B643,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B643=1,0,IF($C643>=1,ROUND(OFFSET(Input!$X$27,B643,0,1,1)*AL642,AV_rounding),0))","v":0},{"$f":"IF(B643=1,0,IF(C643=1,ROUND(OFFSET(Input!$W$27,B643,0,1,1)*AVERAGE($AI$5,$AL$5:$AL641),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),OFFSET(Input!$G$27,B643,0,1,1)-AE643,0)","v":0},{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),MIN(OFFSET(Input!$G$27,B643,0,1,1),AP642),0)","v":0},0,0,0,0,0,0,0,-3581863.3414713498,-3699563.3414713498,-3717571.1531056501,-3717571.1531056501,{"$f":"IF(A643=\"\",\"\",AL643-ROUND(AL643*OFFSET(Input!$S$27,B643,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A643=\"\",\"\",ROUND(AP643*(1-OFFSET(Input!$T$27,MIN(B643,10),0,1,1)),2*FEE_rounding))","v":-3717571.1531056501},1782428.8468943499,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A643=1,PMF_1st=0),0,ROUND(IF(A643=1,AI643,AL642)*OFFSET(Input!$O$27,IF(A643=121,-1,0)+MIN(B643,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A643=1,PMF_1st=0),0,IF(SUM($K$5:$L643)-$AU642>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B642,B643),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C643-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[640,54,4,null,93,{"$f":"IF(A644=\"\",\"\",IF(A644=1,Age_Full_Month,IF(F643=11,0,F643+1)))","v":3},93,0,{"$f":"IF(A644=\"\",\"\",IF(AND(F644=11,G644=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H644-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C644-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B644,99),0,1,1)*K644,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E644,0,1,1)*L644,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*M644,FEE_rounding)","v":0},0,0,{"$f":"IF(C644>=1,ROUND(K644*OFFSET(Input!$U$27,B644,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B644=1,0,IF($C644>=1,ROUND(OFFSET(Input!$X$27,B644,0,1,1)*AL643,AV_rounding),0))","v":0},{"$f":"IF(B644=1,0,IF(C644=1,ROUND(OFFSET(Input!$W$27,B644,0,1,1)*AVERAGE($AI$5,$AL$5:$AL642),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),OFFSET(Input!$G$27,B644,0,1,1)-AE644,0)","v":0},{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),MIN(OFFSET(Input!$G$27,B644,0,1,1),AP643),0)","v":0},0,0,0,0,0,0,0,-3717571.1531056501,-3835271.1531056501,-3853939.5293751899,-3853939.5293751899,{"$f":"IF(A644=\"\",\"\",AL644-ROUND(AL644*OFFSET(Input!$S$27,B644,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A644=\"\",\"\",ROUND(AP644*(1-OFFSET(Input!$T$27,MIN(B644,10),0,1,1)),2*FEE_rounding))","v":-3853939.5293751899},1646060.4706248101,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A644=1,PMF_1st=0),0,ROUND(IF(A644=1,AI644,AL643)*OFFSET(Input!$O$27,IF(A644=121,-1,0)+MIN(B644,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A644=1,PMF_1st=0),0,IF(SUM($K$5:$L644)-$AU643>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B643,B644),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C644-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[641,54,5,null,{"$f":"IF($A645=\"\",\"\",Age_Insured+B645-1)","v":93},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Month,IF(F644=11,0,F644+1)))","v":4},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Year,IF(F644=11,G644+1,G644)))","v":93},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),DAY(EOMONTH((SignYY+INT(A645/12)+1911)&\"/\"&(IF(MOD(SignMM+A645-1,12)=0,12,MOD(SignMM+A645-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H645-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B645-1>=BPP,\"\",IF(AS644>0,1,0))","v":1},{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,IF(($BJ645+$AL644+$AP644+$AW645)/($BJ645+$AL644+$AP644)>$BK645,VLOOKUP($B645,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K645=0,0,IF(MOD(C645-1,12/Prem_Freq)=0,VLOOKUP(B645,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C645=1,VLOOKUP(B645,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C645-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B645,99),0,1,1)*K645,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E645,0,1,1)*L645,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*M645,FEE_rounding)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,K645-N645))","v":0},{"$f":"IF(A646=\"\",\"\",IF(K645=\"*****\",\"*****\",L645-O645+M645-P645))","v":0},{"$f":"IF(C645>=1,ROUND(K645*OFFSET(Input!$U$27,B645,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B645=1,0,IF($C645>=1,ROUND(OFFSET(Input!$X$27,B645,0,1,1)*AL644,AV_rounding),0))","v":0},{"$f":"IF(B645=1,0,IF(C645=1,ROUND(OFFSET(Input!$W$27,B645,0,1,1)*AVERAGE($AI$5,$AL$5:$AL643),AV_rounding),0))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,BA645,AI645))","v":0},{"$f":"IF(E645=\"\",\"\",IF(SUM(AI645,-V645)>BB645,BB645,SUM(AI645,-V645)))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,0,BA645-AI645))","v":117700},0,0,{"$f":"IF(E645=\" \",\" \",IF(Z645<BI644+BC645+BE645+BD645*0+BF645,BI644+BC645+BE645+BD645*0+BF645-BI644-Z645,0))","v":0},0,0,{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),OFFSET(Input!$G$27,B645,0,1,1)-AE645,0)","v":0},{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),MIN(OFFSET(Input!$G$27,B645,0,1,1),AP644),0)","v":0},{"$f":"IF(A646=\"\",\"\",AF644+AD645+AE645)","v":0},0,0,{"$f":"IF(A645=\"\",\"\",AL644+Q645+R645*0+IF(A645=1,0,SUM(S645:U645)))","v":0},{"$f":"IF(A645=\"\",\"\",AI645-V645-W645-Z645-AD645)","v":0},{"$f":"ROUND((AJ645-AB645)*(1+IRR_2)^(1/12)+IF(A645=1,S645,0),AV_rounding)","v":0},{"$f":"ROUND(AK645-AG645,AV_rounding)","v":0},-3853939.5293751899,-3971639.5293751899,{"$f":"ROUND((AN645-AC645)*(1+IRR_2)^(1/12),AV_rounding)","v":-3990971.6856117402},{"$f":"ROUND(AO645-AH645,AV_rounding)","v":-3990971.6856117402},{"$f":"IF(A645=\"\",\"\",AL645-ROUND(AL645*OFFSET(Input!$S$27,B645,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A645=\"\",\"\",ROUND(AP645*(1-OFFSET(Input!$T$27,MIN(B645,10),0,1,1)),2*FEE_rounding))","v":-3990971.6856117402},1509028.3143882598,0,{"$f":"IF(A646=\"\",\"\",AU644+AD645+AE645)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,Q645+R645))","v":0},5500000,5500000,{"$f":"IF(A645=1,K645,MAX(AY644+K645-AD644-AE644,0))","v":3000000},{"$f":"IF(A645=\"\",\"\",AW645)","v":5500000},{"$f":"ROUND(ROUND(AZ645/100000*VLOOKUP(Age_Insured+B645-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I645>0,I645/H645,1),2*FEE_rounding)*IF(G646>14,1,0)*IF(AND(I645=0,H645>0),0,1)","v":117700},0,null,null,{"$f":"IF(AND(A645=1,PMF_1st=0),0,ROUND(IF(A645=1,AI645,AL644)*OFFSET(Input!$O$27,IF(A645=121,-1,0)+MIN(B645,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A645=1,PMF_1st=0),0,IF(SUM($K$5:$L645)-$AU644>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B644,B645),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A645+1","v":642},{"$f":"IF($A646=\"\",\"\",INT((A646-1)/12)+1)","v":54},{"$f":"IF($A646=\"\",\"\",MOD((A646-1),12)+1)","v":6},null,93,{"$f":"IF(A646=\"\",\"\",IF(A646=1,Age_Full_Month,IF(F645=11,0,F645+1)))","v":5},93,0,{"$f":"IF(A646=\"\",\"\",IF(AND(F646=11,G646=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H646-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C646-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B646,99),0,1,1)*K646,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E646,0,1,1)*L646,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*M646,FEE_rounding)","v":0},0,0,{"$f":"IF(C646>=1,ROUND(K646*OFFSET(Input!$U$27,B646,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B646=1,0,IF($C646>=1,ROUND(OFFSET(Input!$X$27,B646,0,1,1)*AL645,AV_rounding),0))","v":0},{"$f":"IF(B646=1,0,IF(C646=1,ROUND(OFFSET(Input!$W$27,B646,0,1,1)*AVERAGE($AI$5,$AL$5:$AL644),AV_rounding),0))","v":0},0,0,117700,{"$f":"Q646+R646","v":0},{"$f":"IF(E646=\" \",\" \",IF(AI646+AM646-V646>BI645+BC646+BD646+BF646+BE646,BI645+BC646+BD646+BF646+BE646,MAX(AI646+AM646-V646,0)))","v":0},0,{"$f":"BG646","v":0},0,{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),OFFSET(Input!$G$27,B646,0,1,1)-AE646,0)","v":0},{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),MIN(OFFSET(Input!$G$27,B646,0,1,1),AP645),0)","v":0},0,0,0,0,0,0,0,{"$f":"R646+AO645","v":-3990971.6856117402},{"$f":"AM646-X646-AA646-AE646","v":-4108671.6856117402},-4128670.85279785,-4128670.85279785,{"$f":"IF(A646=\"\",\"\",AL646-ROUND(AL646*OFFSET(Input!$S$27,B646,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A646=\"\",\"\",ROUND(AP646*(1-OFFSET(Input!$T$27,MIN(B646,10),0,1,1)),2*FEE_rounding))","v":-4128670.85279785},{"$f":"AW646+AL646+AP646","v":1371329.14720215},0,0,0,{"$f":"AW645","v":5500000},{"$f":"AW646+AI646","v":5500000},3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A646=1,PMF_1st=0),0,ROUND(IF(A646=1,AI646,AL645)*OFFSET(Input!$O$27,IF(A646=121,-1,0)+MIN(B646,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A646=1,PMF_1st=0),0,IF(SUM($K$5:$L646)-$AU645>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B645,B646),21),0,1,1)))","v":0},null,null,{"$f":"BI645+BC646+BD646+BE646+BF646-Z646-AA646","v":0},{"$f":"IF(MOD($C646-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E646<=30,1.9,IF($E646<=40,1.6,IF($E646<=50,1.4,IF($E646<=60,1.2,IF($E646<=70,1.1,IF($E646<=90,1.02,1))))))","v":1}]
[643,54,7,null,93,{"$f":"IF(A647=\"\",\"\",IF(A647=1,Age_Full_Month,IF(F646=11,0,F646+1)))","v":6},93,0,{"$f":"IF(A647=\"\",\"\",IF(AND(F647=11,G647=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H647-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C647-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B647,99),0,1,1)*K647,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E647,0,1,1)*L647,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*M647,FEE_rounding)","v":0},0,0,{"$f":"IF(C647>=1,ROUND(K647*OFFSET(Input!$U$27,B647,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B647=1,0,IF($C647>=1,ROUND(OFFSET(Input!$X$27,B647,0,1,1)*AL646,AV_rounding),0))","v":0},{"$f":"IF(B647=1,0,IF(C647=1,ROUND(OFFSET(Input!$W$27,B647,0,1,1)*AVERAGE($AI$5,$AL$5:$AL645),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),OFFSET(Input!$G$27,B647,0,1,1)-AE647,0)","v":0},{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),MIN(OFFSET(Input!$G$27,B647,0,1,1),AP646),0)","v":0},0,0,0,0,0,0,0,-4128670.85279785,-4246370.85279785,-4267040.2776430398,-4267040.2776430398,{"$f":"IF(A647=\"\",\"\",AL647-ROUND(AL647*OFFSET(Input!$S$27,B647,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A647=\"\",\"\",ROUND(AP647*(1-OFFSET(Input!$T$27,MIN(B647,10),0,1,1)),2*FEE_rounding))","v":-4267040.2776430398},1232959.7223569602,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A647=1,PMF_1st=0),0,ROUND(IF(A647=1,AI647,AL646)*OFFSET(Input!$O$27,IF(A647=121,-1,0)+MIN(B647,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A647=1,PMF_1st=0),0,IF(SUM($K$5:$L647)-$AU646>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B646,B647),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C647-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[644,54,8,null,93,{"$f":"IF(A648=\"\",\"\",IF(A648=1,Age_Full_Month,IF(F647=11,0,F647+1)))","v":7},93,0,{"$f":"IF(A648=\"\",\"\",IF(AND(F648=11,G648=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H648-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C648-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B648,99),0,1,1)*K648,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E648,0,1,1)*L648,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*M648,FEE_rounding)","v":0},0,0,{"$f":"IF(C648>=1,ROUND(K648*OFFSET(Input!$U$27,B648,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B648=1,0,IF($C648>=1,ROUND(OFFSET(Input!$X$27,B648,0,1,1)*AL647,AV_rounding),0))","v":0},{"$f":"IF(B648=1,0,IF(C648=1,ROUND(OFFSET(Input!$W$27,B648,0,1,1)*AVERAGE($AI$5,$AL$5:$AL646),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),OFFSET(Input!$G$27,B648,0,1,1)-AE648,0)","v":0},{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),MIN(OFFSET(Input!$G$27,B648,0,1,1),AP647),0)","v":0},0,0,0,0,0,0,0,-4267040.2776430398,-4384740.2776430398,-4406083.2226603599,-4406083.2226603599,{"$f":"IF(A648=\"\",\"\",AL648-ROUND(AL648*OFFSET(Input!$S$27,B648,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A648=\"\",\"\",ROUND(AP648*(1-OFFSET(Input!$T$27,MIN(B648,10),0,1,1)),2*FEE_rounding))","v":-4406083.2226603599},1093916.7773396401,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A648=1,PMF_1st=0),0,ROUND(IF(A648=1,AI648,AL647)*OFFSET(Input!$O$27,IF(A648=121,-1,0)+MIN(B648,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A648=1,PMF_1st=0),0,IF(SUM($K$5:$L648)-$AU647>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B647,B648),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C648-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[645,54,9,null,93,{"$f":"IF(A649=\"\",\"\",IF(A649=1,Age_Full_Month,IF(F648=11,0,F648+1)))","v":8},93,0,{"$f":"IF(A649=\"\",\"\",IF(AND(F649=11,G649=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H649-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C649-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B649,99),0,1,1)*K649,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E649,0,1,1)*L649,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*M649,FEE_rounding)","v":0},0,0,{"$f":"IF(C649>=1,ROUND(K649*OFFSET(Input!$U$27,B649,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B649=1,0,IF($C649>=1,ROUND(OFFSET(Input!$X$27,B649,0,1,1)*AL648,AV_rounding),0))","v":0},{"$f":"IF(B649=1,0,IF(C649=1,ROUND(OFFSET(Input!$W$27,B649,0,1,1)*AVERAGE($AI$5,$AL$5:$AL647),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),OFFSET(Input!$G$27,B649,0,1,1)-AE649,0)","v":0},{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),MIN(OFFSET(Input!$G$27,B649,0,1,1),AP648),0)","v":0},0,0,0,0,0,0,0,-4406083.2226603599,-4523783.2226603599,-4545802.9662433099,-4545802.9662433099,{"$f":"IF(A649=\"\",\"\",AL649-ROUND(AL649*OFFSET(Input!$S$27,B649,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A649=\"\",\"\",ROUND(AP649*(1-OFFSET(Input!$T$27,MIN(B649,10),0,1,1)),2*FEE_rounding))","v":-4545802.9662433099},954197.0337566901,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A649=1,PMF_1st=0),0,ROUND(IF(A649=1,AI649,AL648)*OFFSET(Input!$O$27,IF(A649=121,-1,0)+MIN(B649,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A649=1,PMF_1st=0),0,IF(SUM($K$5:$L649)-$AU648>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B648,B649),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C649-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[646,54,10,null,93,{"$f":"IF(A650=\"\",\"\",IF(A650=1,Age_Full_Month,IF(F649=11,0,F649+1)))","v":9},93,0,{"$f":"IF(A650=\"\",\"\",IF(AND(F650=11,G650=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H650-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C650-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B650,99),0,1,1)*K650,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E650,0,1,1)*L650,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*M650,FEE_rounding)","v":0},0,0,{"$f":"IF(C650>=1,ROUND(K650*OFFSET(Input!$U$27,B650,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B650=1,0,IF($C650>=1,ROUND(OFFSET(Input!$X$27,B650,0,1,1)*AL649,AV_rounding),0))","v":0},{"$f":"IF(B650=1,0,IF(C650=1,ROUND(OFFSET(Input!$W$27,B650,0,1,1)*AVERAGE($AI$5,$AL$5:$AL648),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),OFFSET(Input!$G$27,B650,0,1,1)-AE650,0)","v":0},{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),MIN(OFFSET(Input!$G$27,B650,0,1,1),AP649),0)","v":0},0,0,0,0,0,0,0,-4545802.9662433099,-4663502.9662433099,-4686202.8027431304,-4686202.8027431304,{"$f":"IF(A650=\"\",\"\",AL650-ROUND(AL650*OFFSET(Input!$S$27,B650,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A650=\"\",\"\",ROUND(AP650*(1-OFFSET(Input!$T$27,MIN(B650,10),0,1,1)),2*FEE_rounding))","v":-4686202.8027431304},813797.19725686964,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A650=1,PMF_1st=0),0,ROUND(IF(A650=1,AI650,AL649)*OFFSET(Input!$O$27,IF(A650=121,-1,0)+MIN(B650,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A650=1,PMF_1st=0),0,IF(SUM($K$5:$L650)-$AU649>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B649,B650),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C650-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[647,54,11,null,93,{"$f":"IF(A651=\"\",\"\",IF(A651=1,Age_Full_Month,IF(F650=11,0,F650+1)))","v":10},93,0,{"$f":"IF(A651=\"\",\"\",IF(AND(F651=11,G651=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H651-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C651-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B651,99),0,1,1)*K651,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E651,0,1,1)*L651,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*M651,FEE_rounding)","v":0},0,0,{"$f":"IF(C651>=1,ROUND(K651*OFFSET(Input!$U$27,B651,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B651=1,0,IF($C651>=1,ROUND(OFFSET(Input!$X$27,B651,0,1,1)*AL650,AV_rounding),0))","v":0},{"$f":"IF(B651=1,0,IF(C651=1,ROUND(OFFSET(Input!$W$27,B651,0,1,1)*AVERAGE($AI$5,$AL$5:$AL649),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),OFFSET(Input!$G$27,B651,0,1,1)-AE651,0)","v":0},{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),MIN(OFFSET(Input!$G$27,B651,0,1,1),AP650),0)","v":0},0,0,0,0,0,0,0,-4686202.8027431304,-4803902.8027431304,-4827286.04254648,-4827286.04254648,{"$f":"IF(A651=\"\",\"\",AL651-ROUND(AL651*OFFSET(Input!$S$27,B651,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A651=\"\",\"\",ROUND(AP651*(1-OFFSET(Input!$T$27,MIN(B651,10),0,1,1)),2*FEE_rounding))","v":-4827286.04254648},672713.95745352004,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A651=1,PMF_1st=0),0,ROUND(IF(A651=1,AI651,AL650)*OFFSET(Input!$O$27,IF(A651=121,-1,0)+MIN(B651,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A651=1,PMF_1st=0),0,IF(SUM($K$5:$L651)-$AU650>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B650,B651),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C651-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[648,54,12,null,93,{"$f":"IF(A652=\"\",\"\",IF(A652=1,Age_Full_Month,IF(F651=11,0,F651+1)))","v":11},93,0,{"$f":"IF(A652=\"\",\"\",IF(AND(F652=11,G652=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H652-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C652-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B652,99),0,1,1)*K652,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E652,0,1,1)*L652,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*M652,FEE_rounding)","v":0},0,0,{"$f":"IF(C652>=1,ROUND(K652*OFFSET(Input!$U$27,B652,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B652=1,0,IF($C652>=1,ROUND(OFFSET(Input!$X$27,B652,0,1,1)*AL651,AV_rounding),0))","v":0},{"$f":"IF(B652=1,0,IF(C652=1,ROUND(OFFSET(Input!$W$27,B652,0,1,1)*AVERAGE($AI$5,$AL$5:$AL650),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),OFFSET(Input!$G$27,B652,0,1,1)-AE652,0)","v":0},{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),MIN(OFFSET(Input!$G$27,B652,0,1,1),AP651),0)","v":0},0,0,0,0,0,0,0,-4827286.04254648,-4944986.04254648,-4969056.0121534904,-4969056.0121534904,{"$f":"IF(A652=\"\",\"\",AL652-ROUND(AL652*OFFSET(Input!$S$27,B652,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A652=\"\",\"\",ROUND(AP652*(1-OFFSET(Input!$T$27,MIN(B652,10),0,1,1)),2*FEE_rounding))","v":-4969056.0121534904},530943.98784650955,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A652=1,PMF_1st=0),0,ROUND(IF(A652=1,AI652,AL651)*OFFSET(Input!$O$27,IF(A652=121,-1,0)+MIN(B652,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A652=1,PMF_1st=0),0,IF(SUM($K$5:$L652)-$AU651>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B651,B652),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C652-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[649,55,1,null,94,{"$f":"IF(A653=\"\",\"\",IF(A653=1,Age_Full_Month,IF(F652=11,0,F652+1)))","v":0},94,0,{"$f":"IF(A653=\"\",\"\",IF(AND(F653=11,G653=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H653-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C653-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B653,99),0,1,1)*K653,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E653,0,1,1)*L653,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*M653,FEE_rounding)","v":0},0,0,{"$f":"IF(C653>=1,ROUND(K653*OFFSET(Input!$U$27,B653,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B653=1,0,IF($C653>=1,ROUND(OFFSET(Input!$X$27,B653,0,1,1)*AL652,AV_rounding),0))","v":0},{"$f":"IF(B653=1,0,IF(C653=1,ROUND(OFFSET(Input!$W$27,B653,0,1,1)*AVERAGE($AI$5,$AL$5:$AL651),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),OFFSET(Input!$G$27,B653,0,1,1)-AE653,0)","v":0},{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),MIN(OFFSET(Input!$G$27,B653,0,1,1),AP652),0)","v":0},0,0,0,0,0,0,0,-4969056.0121534904,-5096491.0121534904,-5121298.4398609595,-5121298.4398609595,{"$f":"IF(A653=\"\",\"\",AL653-ROUND(AL653*OFFSET(Input!$S$27,B653,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A653=\"\",\"\",ROUND(AP653*(1-OFFSET(Input!$T$27,MIN(B653,10),0,1,1)),2*FEE_rounding))","v":-5121298.4398609595},378701.56013904046,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A653=1,PMF_1st=0),0,ROUND(IF(A653=1,AI653,AL652)*OFFSET(Input!$O$27,IF(A653=121,-1,0)+MIN(B653,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A653=1,PMF_1st=0),0,IF(SUM($K$5:$L653)-$AU652>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B652,B653),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C653-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[650,55,2,null,94,{"$f":"IF(A654=\"\",\"\",IF(A654=1,Age_Full_Month,IF(F653=11,0,F653+1)))","v":1},94,0,{"$f":"IF(A654=\"\",\"\",IF(AND(F654=11,G654=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H654-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C654-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B654,99),0,1,1)*K654,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E654,0,1,1)*L654,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*M654,FEE_rounding)","v":0},0,0,{"$f":"IF(C654>=1,ROUND(K654*OFFSET(Input!$U$27,B654,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B654=1,0,IF($C654>=1,ROUND(OFFSET(Input!$X$27,B654,0,1,1)*AL653,AV_rounding),0))","v":0},{"$f":"IF(B654=1,0,IF(C654=1,ROUND(OFFSET(Input!$W$27,B654,0,1,1)*AVERAGE($AI$5,$AL$5:$AL652),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),OFFSET(Input!$G$27,B654,0,1,1)-AE654,0)","v":0},{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),MIN(OFFSET(Input!$G$27,B654,0,1,1),AP653),0)","v":0},0,0,0,0,0,0,0,-5121298.4398609595,-5248733.4398609595,-5274281.91528349,-5274281.91528349,{"$f":"IF(A654=\"\",\"\",AL654-ROUND(AL654*OFFSET(Input!$S$27,B654,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A654=\"\",\"\",ROUND(AP654*(1-OFFSET(Input!$T$27,MIN(B654,10),0,1,1)),2*FEE_rounding))","v":-5274281.91528349},225718.08471651003,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A654=1,PMF_1st=0),0,ROUND(IF(A654=1,AI654,AL653)*OFFSET(Input!$O$27,IF(A654=121,-1,0)+MIN(B654,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A654=1,PMF_1st=0),0,IF(SUM($K$5:$L654)-$AU653>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B653,B654),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C654-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[651,55,3,null,94,{"$f":"IF(A655=\"\",\"\",IF(A655=1,Age_Full_Month,IF(F654=11,0,F654+1)))","v":2},94,0,{"$f":"IF(A655=\"\",\"\",IF(AND(F655=11,G655=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H655-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C655-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B655,99),0,1,1)*K655,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E655,0,1,1)*L655,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*M655,FEE_rounding)","v":0},0,0,{"$f":"IF(C655>=1,ROUND(K655*OFFSET(Input!$U$27,B655,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B655=1,0,IF($C655>=1,ROUND(OFFSET(Input!$X$27,B655,0,1,1)*AL654,AV_rounding),0))","v":0},{"$f":"IF(B655=1,0,IF(C655=1,ROUND(OFFSET(Input!$W$27,B655,0,1,1)*AVERAGE($AI$5,$AL$5:$AL653),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),OFFSET(Input!$G$27,B655,0,1,1)-AE655,0)","v":0},{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),MIN(OFFSET(Input!$G$27,B655,0,1,1),AP654),0)","v":0},0,0,0,0,0,0,0,-5274281.91528349,-5401716.91528349,-5428010.0455083,-5428010.0455083,{"$f":"IF(A655=\"\",\"\",AL655-ROUND(AL655*OFFSET(Input!$S$27,B655,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A655=\"\",\"\",ROUND(AP655*(1-OFFSET(Input!$T$27,MIN(B655,10),0,1,1)),2*FEE_rounding))","v":-5428010.0455083},71989.954491700046,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A655=1,PMF_1st=0),0,ROUND(IF(A655=1,AI655,AL654)*OFFSET(Input!$O$27,IF(A655=121,-1,0)+MIN(B655,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A655=1,PMF_1st=0),0,IF(SUM($K$5:$L655)-$AU654>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B654,B655),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C655-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[652,55,4,null,94,{"$f":"IF(A656=\"\",\"\",IF(A656=1,Age_Full_Month,IF(F655=11,0,F655+1)))","v":3},94,0,{"$f":"IF(A656=\"\",\"\",IF(AND(F656=11,G656=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H656-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C656-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B656,99),0,1,1)*K656,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E656,0,1,1)*L656,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*M656,FEE_rounding)","v":0},0,0,{"$f":"IF(C656>=1,ROUND(K656*OFFSET(Input!$U$27,B656,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B656=1,0,IF($C656>=1,ROUND(OFFSET(Input!$X$27,B656,0,1,1)*AL655,AV_rounding),0))","v":0},{"$f":"IF(B656=1,0,IF(C656=1,ROUND(OFFSET(Input!$W$27,B656,0,1,1)*AVERAGE($AI$5,$AL$5:$AL654),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),OFFSET(Input!$G$27,B656,0,1,1)-AE656,0)","v":0},{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),MIN(OFFSET(Input!$G$27,B656,0,1,1),AP655),0)","v":0},0,0,0,0,0,0,0,-5428010.0455083,-5555445.0455083,-5582486.4551803004,-5582486.4551803004,{"$f":"IF(A656=\"\",\"\",AL656-ROUND(AL656*OFFSET(Input!$S$27,B656,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A656=\"\",\"\",ROUND(AP656*(1-OFFSET(Input!$T$27,MIN(B656,10),0,1,1)),2*FEE_rounding))","v":-5582486.4551803004},-82486.4551803004,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A656=1,PMF_1st=0),0,ROUND(IF(A656=1,AI656,AL655)*OFFSET(Input!$O$27,IF(A656=121,-1,0)+MIN(B656,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A656=1,PMF_1st=0),0,IF(SUM($K$5:$L656)-$AU655>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B655,B656),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C656-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[653,55,5,null,94,{"$f":"IF(A657=\"\",\"\",IF(A657=1,Age_Full_Month,IF(F656=11,0,F656+1)))","v":4},94,0,{"$f":"IF(A657=\"\",\"\",IF(AND(F657=11,G657=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H657-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C657-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B657,99),0,1,1)*K657,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E657,0,1,1)*L657,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*M657,FEE_rounding)","v":0},0,0,{"$f":"IF(C657>=1,ROUND(K657*OFFSET(Input!$U$27,B657,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B657=1,0,IF($C657>=1,ROUND(OFFSET(Input!$X$27,B657,0,1,1)*AL656,AV_rounding),0))","v":0},{"$f":"IF(B657=1,0,IF(C657=1,ROUND(OFFSET(Input!$W$27,B657,0,1,1)*AVERAGE($AI$5,$AL$5:$AL655),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),OFFSET(Input!$G$27,B657,0,1,1)-AE657,0)","v":0},{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),MIN(OFFSET(Input!$G$27,B657,0,1,1),AP656),0)","v":0},0,0,0,0,0,0,0,-5582486.4551803004,-5709921.4551803004,-5737714.7865875298,-5737714.7865875298,{"$f":"IF(A657=\"\",\"\",AL657-ROUND(AL657*OFFSET(Input!$S$27,B657,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A657=\"\",\"\",ROUND(AP657*(1-OFFSET(Input!$T$27,MIN(B657,10),0,1,1)),2*FEE_rounding))","v":-5737714.7865875298},-237714.78658752982,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A657=1,PMF_1st=0),0,ROUND(IF(A657=1,AI657,AL656)*OFFSET(Input!$O$27,IF(A657=121,-1,0)+MIN(B657,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A657=1,PMF_1st=0),0,IF(SUM($K$5:$L657)-$AU656>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B656,B657),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C657-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[654,55,6,null,94,{"$f":"IF(A658=\"\",\"\",IF(A658=1,Age_Full_Month,IF(F657=11,0,F657+1)))","v":5},94,0,{"$f":"IF(A658=\"\",\"\",IF(AND(F658=11,G658=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H658-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C658-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B658,99),0,1,1)*K658,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E658,0,1,1)*L658,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*M658,FEE_rounding)","v":0},0,0,{"$f":"IF(C658>=1,ROUND(K658*OFFSET(Input!$U$27,B658,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B658=1,0,IF($C658>=1,ROUND(OFFSET(Input!$X$27,B658,0,1,1)*AL657,AV_rounding),0))","v":0},{"$f":"IF(B658=1,0,IF(C658=1,ROUND(OFFSET(Input!$W$27,B658,0,1,1)*AVERAGE($AI$5,$AL$5:$AL656),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),OFFSET(Input!$G$27,B658,0,1,1)-AE658,0)","v":0},{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),MIN(OFFSET(Input!$G$27,B658,0,1,1),AP657),0)","v":0},0,0,0,0,0,0,0,-5737714.7865875298,-5865149.7865875298,-5893698.6997470604,-5893698.6997470604,{"$f":"IF(A658=\"\",\"\",AL658-ROUND(AL658*OFFSET(Input!$S$27,B658,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A658=\"\",\"\",ROUND(AP658*(1-OFFSET(Input!$T$27,MIN(B658,10),0,1,1)),2*FEE_rounding))","v":-5893698.6997470604},-393698.69974706043,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A658=1,PMF_1st=0),0,ROUND(IF(A658=1,AI658,AL657)*OFFSET(Input!$O$27,IF(A658=121,-1,0)+MIN(B658,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A658=1,PMF_1st=0),0,IF(SUM($K$5:$L658)-$AU657>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B657,B658),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C658-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[655,55,7,null,94,{"$f":"IF(A659=\"\",\"\",IF(A659=1,Age_Full_Month,IF(F658=11,0,F658+1)))","v":6},94,0,{"$f":"IF(A659=\"\",\"\",IF(AND(F659=11,G659=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H659-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C659-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B659,99),0,1,1)*K659,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E659,0,1,1)*L659,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*M659,FEE_rounding)","v":0},0,0,{"$f":"IF(C659>=1,ROUND(K659*OFFSET(Input!$U$27,B659,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B659=1,0,IF($C659>=1,ROUND(OFFSET(Input!$X$27,B659,0,1,1)*AL658,AV_rounding),0))","v":0},{"$f":"IF(B659=1,0,IF(C659=1,ROUND(OFFSET(Input!$W$27,B659,0,1,1)*AVERAGE($AI$5,$AL$5:$AL657),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),OFFSET(Input!$G$27,B659,0,1,1)-AE659,0)","v":0},{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),MIN(OFFSET(Input!$G$27,B659,0,1,1),AP658),0)","v":0},0,0,0,0,0,0,0,-5893698.6997470604,-6021133.6997470604,-6050441.8724912703,-6050441.8724912703,{"$f":"IF(A659=\"\",\"\",AL659-ROUND(AL659*OFFSET(Input!$S$27,B659,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A659=\"\",\"\",ROUND(AP659*(1-OFFSET(Input!$T$27,MIN(B659,10),0,1,1)),2*FEE_rounding))","v":-6050441.8724912703},-550441.8724912703,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A659=1,PMF_1st=0),0,ROUND(IF(A659=1,AI659,AL658)*OFFSET(Input!$O$27,IF(A659=121,-1,0)+MIN(B659,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A659=1,PMF_1st=0),0,IF(SUM($K$5:$L659)-$AU658>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B658,B659),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C659-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[656,55,8,null,94,{"$f":"IF(A660=\"\",\"\",IF(A660=1,Age_Full_Month,IF(F659=11,0,F659+1)))","v":7},94,0,{"$f":"IF(A660=\"\",\"\",IF(AND(F660=11,G660=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H660-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C660-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B660,99),0,1,1)*K660,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E660,0,1,1)*L660,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*M660,FEE_rounding)","v":0},0,0,{"$f":"IF(C660>=1,ROUND(K660*OFFSET(Input!$U$27,B660,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B660=1,0,IF($C660>=1,ROUND(OFFSET(Input!$X$27,B660,0,1,1)*AL659,AV_rounding),0))","v":0},{"$f":"IF(B660=1,0,IF(C660=1,ROUND(OFFSET(Input!$W$27,B660,0,1,1)*AVERAGE($AI$5,$AL$5:$AL658),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),OFFSET(Input!$G$27,B660,0,1,1)-AE660,0)","v":0},{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),MIN(OFFSET(Input!$G$27,B660,0,1,1),AP659),0)","v":0},0,0,0,0,0,0,0,-6050441.8724912703,-6177876.8724912703,-6207948.0005545802,-6207948.0005545802,{"$f":"IF(A660=\"\",\"\",AL660-ROUND(AL660*OFFSET(Input!$S$27,B660,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A660=\"\",\"\",ROUND(AP660*(1-OFFSET(Input!$T$27,MIN(B660,10),0,1,1)),2*FEE_rounding))","v":-6207948.0005545802},-707948.00055458024,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A660=1,PMF_1st=0),0,ROUND(IF(A660=1,AI660,AL659)*OFFSET(Input!$O$27,IF(A660=121,-1,0)+MIN(B660,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A660=1,PMF_1st=0),0,IF(SUM($K$5:$L660)-$AU659>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B659,B660),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C660-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[657,55,9,null,94,{"$f":"IF(A661=\"\",\"\",IF(A661=1,Age_Full_Month,IF(F660=11,0,F660+1)))","v":8},94,0,{"$f":"IF(A661=\"\",\"\",IF(AND(F661=11,G661=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H661-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C661-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B661,99),0,1,1)*K661,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E661,0,1,1)*L661,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*M661,FEE_rounding)","v":0},0,0,{"$f":"IF(C661>=1,ROUND(K661*OFFSET(Input!$U$27,B661,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B661=1,0,IF($C661>=1,ROUND(OFFSET(Input!$X$27,B661,0,1,1)*AL660,AV_rounding),0))","v":0},{"$f":"IF(B661=1,0,IF(C661=1,ROUND(OFFSET(Input!$W$27,B661,0,1,1)*AVERAGE($AI$5,$AL$5:$AL659),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),OFFSET(Input!$G$27,B661,0,1,1)-AE661,0)","v":0},{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),MIN(OFFSET(Input!$G$27,B661,0,1,1),AP660),0)","v":0},0,0,0,0,0,0,0,-6207948.0005545802,-6335383.0005545802,-6366220.7976605901,-6366220.7976605901,{"$f":"IF(A661=\"\",\"\",AL661-ROUND(AL661*OFFSET(Input!$S$27,B661,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A661=\"\",\"\",ROUND(AP661*(1-OFFSET(Input!$T$27,MIN(B661,10),0,1,1)),2*FEE_rounding))","v":-6366220.7976605901},-866220.79766059015,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A661=1,PMF_1st=0),0,ROUND(IF(A661=1,AI661,AL660)*OFFSET(Input!$O$27,IF(A661=121,-1,0)+MIN(B661,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A661=1,PMF_1st=0),0,IF(SUM($K$5:$L661)-$AU660>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B660,B661),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C661-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[658,55,10,null,94,{"$f":"IF(A662=\"\",\"\",IF(A662=1,Age_Full_Month,IF(F661=11,0,F661+1)))","v":9},94,0,{"$f":"IF(A662=\"\",\"\",IF(AND(F662=11,G662=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H662-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C662-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B662,99),0,1,1)*K662,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E662,0,1,1)*L662,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*M662,FEE_rounding)","v":0},0,0,{"$f":"IF(C662>=1,ROUND(K662*OFFSET(Input!$U$27,B662,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B662=1,0,IF($C662>=1,ROUND(OFFSET(Input!$X$27,B662,0,1,1)*AL661,AV_rounding),0))","v":0},{"$f":"IF(B662=1,0,IF(C662=1,ROUND(OFFSET(Input!$W$27,B662,0,1,1)*AVERAGE($AI$5,$AL$5:$AL660),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),OFFSET(Input!$G$27,B662,0,1,1)-AE662,0)","v":0},{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),MIN(OFFSET(Input!$G$27,B662,0,1,1),AP661),0)","v":0},0,0,0,0,0,0,0,-6366220.7976605901,-6493655.7976605901,-6525263.9956096401,-6525263.9956096401,{"$f":"IF(A662=\"\",\"\",AL662-ROUND(AL662*OFFSET(Input!$S$27,B662,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A662=\"\",\"\",ROUND(AP662*(1-OFFSET(Input!$T$27,MIN(B662,10),0,1,1)),2*FEE_rounding))","v":-6525263.9956096401},-1025263.9956096401,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A662=1,PMF_1st=0),0,ROUND(IF(A662=1,AI662,AL661)*OFFSET(Input!$O$27,IF(A662=121,-1,0)+MIN(B662,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A662=1,PMF_1st=0),0,IF(SUM($K$5:$L662)-$AU661>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B661,B662),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C662-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[659,55,11,null,94,{"$f":"IF(A663=\"\",\"\",IF(A663=1,Age_Full_Month,IF(F662=11,0,F662+1)))","v":10},94,0,{"$f":"IF(A663=\"\",\"\",IF(AND(F663=11,G663=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H663-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C663-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B663,99),0,1,1)*K663,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E663,0,1,1)*L663,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*M663,FEE_rounding)","v":0},0,0,{"$f":"IF(C663>=1,ROUND(K663*OFFSET(Input!$U$27,B663,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B663=1,0,IF($C663>=1,ROUND(OFFSET(Input!$X$27,B663,0,1,1)*AL662,AV_rounding),0))","v":0},{"$f":"IF(B663=1,0,IF(C663=1,ROUND(OFFSET(Input!$W$27,B663,0,1,1)*AVERAGE($AI$5,$AL$5:$AL661),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),OFFSET(Input!$G$27,B663,0,1,1)-AE663,0)","v":0},{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),MIN(OFFSET(Input!$G$27,B663,0,1,1),AP662),0)","v":0},0,0,0,0,0,0,0,-6525263.9956096401,-6652698.9956096401,-6685081.3443667796,-6685081.3443667796,{"$f":"IF(A663=\"\",\"\",AL663-ROUND(AL663*OFFSET(Input!$S$27,B663,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A663=\"\",\"\",ROUND(AP663*(1-OFFSET(Input!$T$27,MIN(B663,10),0,1,1)),2*FEE_rounding))","v":-6685081.3443667796},-1185081.3443667796,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A663=1,PMF_1st=0),0,ROUND(IF(A663=1,AI663,AL662)*OFFSET(Input!$O$27,IF(A663=121,-1,0)+MIN(B663,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A663=1,PMF_1st=0),0,IF(SUM($K$5:$L663)-$AU662>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B662,B663),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C663-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[660,55,12,null,94,{"$f":"IF(A664=\"\",\"\",IF(A664=1,Age_Full_Month,IF(F663=11,0,F663+1)))","v":11},94,0,{"$f":"IF(A664=\"\",\"\",IF(AND(F664=11,G664=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H664-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C664-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B664,99),0,1,1)*K664,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E664,0,1,1)*L664,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*M664,FEE_rounding)","v":0},0,0,{"$f":"IF(C664>=1,ROUND(K664*OFFSET(Input!$U$27,B664,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B664=1,0,IF($C664>=1,ROUND(OFFSET(Input!$X$27,B664,0,1,1)*AL663,AV_rounding),0))","v":0},{"$f":"IF(B664=1,0,IF(C664=1,ROUND(OFFSET(Input!$W$27,B664,0,1,1)*AVERAGE($AI$5,$AL$5:$AL662),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),OFFSET(Input!$G$27,B664,0,1,1)-AE664,0)","v":0},{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),MIN(OFFSET(Input!$G$27,B664,0,1,1),AP663),0)","v":0},0,0,0,0,0,0,0,-6685081.3443667796,-6812516.3443667796,-6845676.61215021,-6845676.61215021,{"$f":"IF(A664=\"\",\"\",AL664-ROUND(AL664*OFFSET(Input!$S$27,B664,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A664=\"\",\"\",ROUND(AP664*(1-OFFSET(Input!$T$27,MIN(B664,10),0,1,1)),2*FEE_rounding))","v":-6845676.61215021},-1345676.61215021,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A664=1,PMF_1st=0),0,ROUND(IF(A664=1,AI664,AL663)*OFFSET(Input!$O$27,IF(A664=121,-1,0)+MIN(B664,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A664=1,PMF_1st=0),0,IF(SUM($K$5:$L664)-$AU663>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B663,B664),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C664-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[661,56,1,null,95,{"$f":"IF(A665=\"\",\"\",IF(A665=1,Age_Full_Month,IF(F664=11,0,F664+1)))","v":0},95,0,{"$f":"IF(A665=\"\",\"\",IF(AND(F665=11,G665=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H665-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C665-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B665,99),0,1,1)*K665,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E665,0,1,1)*L665,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*M665,FEE_rounding)","v":0},0,0,{"$f":"IF(C665>=1,ROUND(K665*OFFSET(Input!$U$27,B665,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B665=1,0,IF($C665>=1,ROUND(OFFSET(Input!$X$27,B665,0,1,1)*AL664,AV_rounding),0))","v":0},{"$f":"IF(B665=1,0,IF(C665=1,ROUND(OFFSET(Input!$W$27,B665,0,1,1)*AVERAGE($AI$5,$AL$5:$AL663),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),OFFSET(Input!$G$27,B665,0,1,1)-AE665,0)","v":0},{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),MIN(OFFSET(Input!$G$27,B665,0,1,1),AP664),0)","v":0},0,0,0,0,0,0,0,-6845676.61215021,-6983451.61215021,-7017443.9159929799,-7017443.9159929799,{"$f":"IF(A665=\"\",\"\",AL665-ROUND(AL665*OFFSET(Input!$S$27,B665,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A665=\"\",\"\",ROUND(AP665*(1-OFFSET(Input!$T$27,MIN(B665,10),0,1,1)),2*FEE_rounding))","v":-7017443.9159929799},-1517443.9159929799,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A665=1,PMF_1st=0),0,ROUND(IF(A665=1,AI665,AL664)*OFFSET(Input!$O$27,IF(A665=121,-1,0)+MIN(B665,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A665=1,PMF_1st=0),0,IF(SUM($K$5:$L665)-$AU664>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B664,B665),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C665-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[662,56,2,null,95,{"$f":"IF(A666=\"\",\"\",IF(A666=1,Age_Full_Month,IF(F665=11,0,F665+1)))","v":1},95,0,{"$f":"IF(A666=\"\",\"\",IF(AND(F666=11,G666=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H666-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C666-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B666,99),0,1,1)*K666,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E666,0,1,1)*L666,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*M666,FEE_rounding)","v":0},0,0,{"$f":"IF(C666>=1,ROUND(K666*OFFSET(Input!$U$27,B666,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B666=1,0,IF($C666>=1,ROUND(OFFSET(Input!$X$27,B666,0,1,1)*AL665,AV_rounding),0))","v":0},{"$f":"IF(B666=1,0,IF(C666=1,ROUND(OFFSET(Input!$W$27,B666,0,1,1)*AVERAGE($AI$5,$AL$5:$AL664),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),OFFSET(Input!$G$27,B666,0,1,1)-AE666,0)","v":0},{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),MIN(OFFSET(Input!$G$27,B666,0,1,1),AP665),0)","v":0},0,0,0,0,0,0,0,-7017443.9159929799,-7155218.9159929799,-7190047.3058726797,-7190047.3058726797,{"$f":"IF(A666=\"\",\"\",AL666-ROUND(AL666*OFFSET(Input!$S$27,B666,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A666=\"\",\"\",ROUND(AP666*(1-OFFSET(Input!$T$27,MIN(B666,10),0,1,1)),2*FEE_rounding))","v":-7190047.3058726797},-1690047.3058726797,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A666=1,PMF_1st=0),0,ROUND(IF(A666=1,AI666,AL665)*OFFSET(Input!$O$27,IF(A666=121,-1,0)+MIN(B666,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A666=1,PMF_1st=0),0,IF(SUM($K$5:$L666)-$AU665>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B665,B666),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C666-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[663,56,3,null,95,{"$f":"IF(A667=\"\",\"\",IF(A667=1,Age_Full_Month,IF(F666=11,0,F666+1)))","v":2},95,0,{"$f":"IF(A667=\"\",\"\",IF(AND(F667=11,G667=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H667-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C667-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B667,99),0,1,1)*K667,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E667,0,1,1)*L667,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*M667,FEE_rounding)","v":0},0,0,{"$f":"IF(C667>=1,ROUND(K667*OFFSET(Input!$U$27,B667,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B667=1,0,IF($C667>=1,ROUND(OFFSET(Input!$X$27,B667,0,1,1)*AL666,AV_rounding),0))","v":0},{"$f":"IF(B667=1,0,IF(C667=1,ROUND(OFFSET(Input!$W$27,B667,0,1,1)*AVERAGE($AI$5,$AL$5:$AL665),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),OFFSET(Input!$G$27,B667,0,1,1)-AE667,0)","v":0},{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),MIN(OFFSET(Input!$G$27,B667,0,1,1),AP666),0)","v":0},0,0,0,0,0,0,0,-7190047.3058726797,-7327822.3058726797,-7363490.8514803601,-7363490.8514803601,{"$f":"IF(A667=\"\",\"\",AL667-ROUND(AL667*OFFSET(Input!$S$27,B667,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A667=\"\",\"\",ROUND(AP667*(1-OFFSET(Input!$T$27,MIN(B667,10),0,1,1)),2*FEE_rounding))","v":-7363490.8514803601},-1863490.8514803601,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A667=1,PMF_1st=0),0,ROUND(IF(A667=1,AI667,AL666)*OFFSET(Input!$O$27,IF(A667=121,-1,0)+MIN(B667,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A667=1,PMF_1st=0),0,IF(SUM($K$5:$L667)-$AU666>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B666,B667),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C667-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[664,56,4,null,95,{"$f":"IF(A668=\"\",\"\",IF(A668=1,Age_Full_Month,IF(F667=11,0,F667+1)))","v":3},95,0,{"$f":"IF(A668=\"\",\"\",IF(AND(F668=11,G668=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H668-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C668-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B668,99),0,1,1)*K668,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E668,0,1,1)*L668,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*M668,FEE_rounding)","v":0},0,0,{"$f":"IF(C668>=1,ROUND(K668*OFFSET(Input!$U$27,B668,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B668=1,0,IF($C668>=1,ROUND(OFFSET(Input!$X$27,B668,0,1,1)*AL667,AV_rounding),0))","v":0},{"$f":"IF(B668=1,0,IF(C668=1,ROUND(OFFSET(Input!$W$27,B668,0,1,1)*AVERAGE($AI$5,$AL$5:$AL666),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),OFFSET(Input!$G$27,B668,0,1,1)-AE668,0)","v":0},{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),MIN(OFFSET(Input!$G$27,B668,0,1,1),AP667),0)","v":0},0,0,0,0,0,0,0,-7363490.8514803601,-7501265.8514803601,-7537778.6423165202,-7537778.6423165202,{"$f":"IF(A668=\"\",\"\",AL668-ROUND(AL668*OFFSET(Input!$S$27,B668,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A668=\"\",\"\",ROUND(AP668*(1-OFFSET(Input!$T$27,MIN(B668,10),0,1,1)),2*FEE_rounding))","v":-7537778.6423165202},-2037778.6423165202,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A668=1,PMF_1st=0),0,ROUND(IF(A668=1,AI668,AL667)*OFFSET(Input!$O$27,IF(A668=121,-1,0)+MIN(B668,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A668=1,PMF_1st=0),0,IF(SUM($K$5:$L668)-$AU667>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B667,B668),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C668-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[665,56,5,null,95,{"$f":"IF(A669=\"\",\"\",IF(A669=1,Age_Full_Month,IF(F668=11,0,F668+1)))","v":4},95,0,{"$f":"IF(A669=\"\",\"\",IF(AND(F669=11,G669=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H669-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C669-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B669,99),0,1,1)*K669,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E669,0,1,1)*L669,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*M669,FEE_rounding)","v":0},0,0,{"$f":"IF(C669>=1,ROUND(K669*OFFSET(Input!$U$27,B669,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B669=1,0,IF($C669>=1,ROUND(OFFSET(Input!$X$27,B669,0,1,1)*AL668,AV_rounding),0))","v":0},{"$f":"IF(B669=1,0,IF(C669=1,ROUND(OFFSET(Input!$W$27,B669,0,1,1)*AVERAGE($AI$5,$AL$5:$AL667),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),OFFSET(Input!$G$27,B669,0,1,1)-AE669,0)","v":0},{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),MIN(OFFSET(Input!$G$27,B669,0,1,1),AP668),0)","v":0},0,0,0,0,0,0,0,-7537778.6423165202,-7675553.6423165202,-7712914.7877874998,-7712914.7877874998,{"$f":"IF(A669=\"\",\"\",AL669-ROUND(AL669*OFFSET(Input!$S$27,B669,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A669=\"\",\"\",ROUND(AP669*(1-OFFSET(Input!$T$27,MIN(B669,10),0,1,1)),2*FEE_rounding))","v":-7712914.7877874998},-2212914.7877874998,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A669=1,PMF_1st=0),0,ROUND(IF(A669=1,AI669,AL668)*OFFSET(Input!$O$27,IF(A669=121,-1,0)+MIN(B669,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A669=1,PMF_1st=0),0,IF(SUM($K$5:$L669)-$AU668>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B668,B669),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C669-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[666,56,6,null,95,{"$f":"IF(A670=\"\",\"\",IF(A670=1,Age_Full_Month,IF(F669=11,0,F669+1)))","v":5},95,0,{"$f":"IF(A670=\"\",\"\",IF(AND(F670=11,G670=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H670-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C670-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B670,99),0,1,1)*K670,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E670,0,1,1)*L670,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*M670,FEE_rounding)","v":0},0,0,{"$f":"IF(C670>=1,ROUND(K670*OFFSET(Input!$U$27,B670,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B670=1,0,IF($C670>=1,ROUND(OFFSET(Input!$X$27,B670,0,1,1)*AL669,AV_rounding),0))","v":0},{"$f":"IF(B670=1,0,IF(C670=1,ROUND(OFFSET(Input!$W$27,B670,0,1,1)*AVERAGE($AI$5,$AL$5:$AL668),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),OFFSET(Input!$G$27,B670,0,1,1)-AE670,0)","v":0},{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),MIN(OFFSET(Input!$G$27,B670,0,1,1),AP669),0)","v":0},0,0,0,0,0,0,0,-7712914.7877874998,-7850689.7877874998,-7888903.4173023803,-7888903.4173023803,{"$f":"IF(A670=\"\",\"\",AL670-ROUND(AL670*OFFSET(Input!$S$27,B670,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A670=\"\",\"\",ROUND(AP670*(1-OFFSET(Input!$T$27,MIN(B670,10),0,1,1)),2*FEE_rounding))","v":-7888903.4173023803},-2388903.4173023803,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A670=1,PMF_1st=0),0,ROUND(IF(A670=1,AI670,AL669)*OFFSET(Input!$O$27,IF(A670=121,-1,0)+MIN(B670,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A670=1,PMF_1st=0),0,IF(SUM($K$5:$L670)-$AU669>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B669,B670),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C670-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[667,56,7,null,95,{"$f":"IF(A671=\"\",\"\",IF(A671=1,Age_Full_Month,IF(F670=11,0,F670+1)))","v":6},95,0,{"$f":"IF(A671=\"\",\"\",IF(AND(F671=11,G671=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H671-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C671-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B671,99),0,1,1)*K671,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E671,0,1,1)*L671,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*M671,FEE_rounding)","v":0},0,0,{"$f":"IF(C671>=1,ROUND(K671*OFFSET(Input!$U$27,B671,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B671=1,0,IF($C671>=1,ROUND(OFFSET(Input!$X$27,B671,0,1,1)*AL670,AV_rounding),0))","v":0},{"$f":"IF(B671=1,0,IF(C671=1,ROUND(OFFSET(Input!$W$27,B671,0,1,1)*AVERAGE($AI$5,$AL$5:$AL669),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),OFFSET(Input!$G$27,B671,0,1,1)-AE671,0)","v":0},{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),MIN(OFFSET(Input!$G$27,B671,0,1,1),AP670),0)","v":0},0,0,0,0,0,0,0,-7888903.4173023803,-8026678.4173023803,-8065748.6803703504,-8065748.6803703504,{"$f":"IF(A671=\"\",\"\",AL671-ROUND(AL671*OFFSET(Input!$S$27,B671,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A671=\"\",\"\",ROUND(AP671*(1-OFFSET(Input!$T$27,MIN(B671,10),0,1,1)),2*FEE_rounding))","v":-8065748.6803703504},-2565748.6803703504,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A671=1,PMF_1st=0),0,ROUND(IF(A671=1,AI671,AL670)*OFFSET(Input!$O$27,IF(A671=121,-1,0)+MIN(B671,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A671=1,PMF_1st=0),0,IF(SUM($K$5:$L671)-$AU670>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B670,B671),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C671-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[668,56,8,null,95,{"$f":"IF(A672=\"\",\"\",IF(A672=1,Age_Full_Month,IF(F671=11,0,F671+1)))","v":7},95,0,{"$f":"IF(A672=\"\",\"\",IF(AND(F672=11,G672=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H672-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C672-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B672,99),0,1,1)*K672,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E672,0,1,1)*L672,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*M672,FEE_rounding)","v":0},0,0,{"$f":"IF(C672>=1,ROUND(K672*OFFSET(Input!$U$27,B672,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B672=1,0,IF($C672>=1,ROUND(OFFSET(Input!$X$27,B672,0,1,1)*AL671,AV_rounding),0))","v":0},{"$f":"IF(B672=1,0,IF(C672=1,ROUND(OFFSET(Input!$W$27,B672,0,1,1)*AVERAGE($AI$5,$AL$5:$AL670),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),OFFSET(Input!$G$27,B672,0,1,1)-AE672,0)","v":0},{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),MIN(OFFSET(Input!$G$27,B672,0,1,1),AP671),0)","v":0},0,0,0,0,0,0,0,-8065748.6803703504,-8203523.6803703504,-8243454.7466985397,-8243454.7466985397,{"$f":"IF(A672=\"\",\"\",AL672-ROUND(AL672*OFFSET(Input!$S$27,B672,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A672=\"\",\"\",ROUND(AP672*(1-OFFSET(Input!$T$27,MIN(B672,10),0,1,1)),2*FEE_rounding))","v":-8243454.7466985397},-2743454.7466985397,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A672=1,PMF_1st=0),0,ROUND(IF(A672=1,AI672,AL671)*OFFSET(Input!$O$27,IF(A672=121,-1,0)+MIN(B672,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A672=1,PMF_1st=0),0,IF(SUM($K$5:$L672)-$AU671>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B671,B672),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C672-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[669,56,9,null,95,{"$f":"IF(A673=\"\",\"\",IF(A673=1,Age_Full_Month,IF(F672=11,0,F672+1)))","v":8},95,0,{"$f":"IF(A673=\"\",\"\",IF(AND(F673=11,G673=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H673-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C673-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B673,99),0,1,1)*K673,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E673,0,1,1)*L673,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*M673,FEE_rounding)","v":0},0,0,{"$f":"IF(C673>=1,ROUND(K673*OFFSET(Input!$U$27,B673,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B673=1,0,IF($C673>=1,ROUND(OFFSET(Input!$X$27,B673,0,1,1)*AL672,AV_rounding),0))","v":0},{"$f":"IF(B673=1,0,IF(C673=1,ROUND(OFFSET(Input!$W$27,B673,0,1,1)*AVERAGE($AI$5,$AL$5:$AL671),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),OFFSET(Input!$G$27,B673,0,1,1)-AE673,0)","v":0},{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),MIN(OFFSET(Input!$G$27,B673,0,1,1),AP672),0)","v":0},0,0,0,0,0,0,0,-8243454.7466985397,-8381229.7466985397,-8422025.8062903509,-8422025.8062903509,{"$f":"IF(A673=\"\",\"\",AL673-ROUND(AL673*OFFSET(Input!$S$27,B673,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A673=\"\",\"\",ROUND(AP673*(1-OFFSET(Input!$T$27,MIN(B673,10),0,1,1)),2*FEE_rounding))","v":-8422025.8062903509},-2922025.8062903509,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A673=1,PMF_1st=0),0,ROUND(IF(A673=1,AI673,AL672)*OFFSET(Input!$O$27,IF(A673=121,-1,0)+MIN(B673,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A673=1,PMF_1st=0),0,IF(SUM($K$5:$L673)-$AU672>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B672,B673),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C673-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[670,56,10,null,95,{"$f":"IF(A674=\"\",\"\",IF(A674=1,Age_Full_Month,IF(F673=11,0,F673+1)))","v":9},95,0,{"$f":"IF(A674=\"\",\"\",IF(AND(F674=11,G674=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H674-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C674-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B674,99),0,1,1)*K674,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E674,0,1,1)*L674,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*M674,FEE_rounding)","v":0},0,0,{"$f":"IF(C674>=1,ROUND(K674*OFFSET(Input!$U$27,B674,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B674=1,0,IF($C674>=1,ROUND(OFFSET(Input!$X$27,B674,0,1,1)*AL673,AV_rounding),0))","v":0},{"$f":"IF(B674=1,0,IF(C674=1,ROUND(OFFSET(Input!$W$27,B674,0,1,1)*AVERAGE($AI$5,$AL$5:$AL672),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),OFFSET(Input!$G$27,B674,0,1,1)-AE674,0)","v":0},{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),MIN(OFFSET(Input!$G$27,B674,0,1,1),AP673),0)","v":0},0,0,0,0,0,0,0,-8422025.8062903509,-8559800.8062903509,-8601466.0695442297,-8601466.0695442297,{"$f":"IF(A674=\"\",\"\",AL674-ROUND(AL674*OFFSET(Input!$S$27,B674,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A674=\"\",\"\",ROUND(AP674*(1-OFFSET(Input!$T$27,MIN(B674,10),0,1,1)),2*FEE_rounding))","v":-8601466.0695442297},-3101466.0695442297,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A674=1,PMF_1st=0),0,ROUND(IF(A674=1,AI674,AL673)*OFFSET(Input!$O$27,IF(A674=121,-1,0)+MIN(B674,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A674=1,PMF_1st=0),0,IF(SUM($K$5:$L674)-$AU673>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B673,B674),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C674-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[671,56,11,null,95,{"$f":"IF(A675=\"\",\"\",IF(A675=1,Age_Full_Month,IF(F674=11,0,F674+1)))","v":10},95,0,{"$f":"IF(A675=\"\",\"\",IF(AND(F675=11,G675=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H675-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C675-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B675,99),0,1,1)*K675,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E675,0,1,1)*L675,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*M675,FEE_rounding)","v":0},0,0,{"$f":"IF(C675>=1,ROUND(K675*OFFSET(Input!$U$27,B675,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B675=1,0,IF($C675>=1,ROUND(OFFSET(Input!$X$27,B675,0,1,1)*AL674,AV_rounding),0))","v":0},{"$f":"IF(B675=1,0,IF(C675=1,ROUND(OFFSET(Input!$W$27,B675,0,1,1)*AVERAGE($AI$5,$AL$5:$AL673),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),OFFSET(Input!$G$27,B675,0,1,1)-AE675,0)","v":0},{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),MIN(OFFSET(Input!$G$27,B675,0,1,1),AP674),0)","v":0},0,0,0,0,0,0,0,-8601466.0695442297,-8739241.0695442297,-8781779.7673529591,-8781779.7673529591,{"$f":"IF(A675=\"\",\"\",AL675-ROUND(AL675*OFFSET(Input!$S$27,B675,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A675=\"\",\"\",ROUND(AP675*(1-OFFSET(Input!$T$27,MIN(B675,10),0,1,1)),2*FEE_rounding))","v":-8781779.7673529591},-3281779.7673529591,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A675=1,PMF_1st=0),0,ROUND(IF(A675=1,AI675,AL674)*OFFSET(Input!$O$27,IF(A675=121,-1,0)+MIN(B675,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A675=1,PMF_1st=0),0,IF(SUM($K$5:$L675)-$AU674>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B674,B675),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C675-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[672,56,12,null,95,{"$f":"IF(A676=\"\",\"\",IF(A676=1,Age_Full_Month,IF(F675=11,0,F675+1)))","v":11},95,0,{"$f":"IF(A676=\"\",\"\",IF(AND(F676=11,G676=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H676-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C676-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B676,99),0,1,1)*K676,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E676,0,1,1)*L676,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*M676,FEE_rounding)","v":0},0,0,{"$f":"IF(C676>=1,ROUND(K676*OFFSET(Input!$U$27,B676,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B676=1,0,IF($C676>=1,ROUND(OFFSET(Input!$X$27,B676,0,1,1)*AL675,AV_rounding),0))","v":0},{"$f":"IF(B676=1,0,IF(C676=1,ROUND(OFFSET(Input!$W$27,B676,0,1,1)*AVERAGE($AI$5,$AL$5:$AL674),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),OFFSET(Input!$G$27,B676,0,1,1)-AE676,0)","v":0},{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),MIN(OFFSET(Input!$G$27,B676,0,1,1),AP675),0)","v":0},0,0,0,0,0,0,0,-8781779.7673529591,-8919554.7673529591,-8962971.1512033995,-8962971.1512033995,{"$f":"IF(A676=\"\",\"\",AL676-ROUND(AL676*OFFSET(Input!$S$27,B676,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A676=\"\",\"\",ROUND(AP676*(1-OFFSET(Input!$T$27,MIN(B676,10),0,1,1)),2*FEE_rounding))","v":-8962971.1512033995},-3462971.1512033995,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A676=1,PMF_1st=0),0,ROUND(IF(A676=1,AI676,AL675)*OFFSET(Input!$O$27,IF(A676=121,-1,0)+MIN(B676,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A676=1,PMF_1st=0),0,IF(SUM($K$5:$L676)-$AU675>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B675,B676),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C676-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[673,57,1,null,96,{"$f":"IF(A677=\"\",\"\",IF(A677=1,Age_Full_Month,IF(F676=11,0,F676+1)))","v":0},96,0,{"$f":"IF(A677=\"\",\"\",IF(AND(F677=11,G677=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H677-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C677-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B677,99),0,1,1)*K677,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E677,0,1,1)*L677,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*M677,FEE_rounding)","v":0},0,0,{"$f":"IF(C677>=1,ROUND(K677*OFFSET(Input!$U$27,B677,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B677=1,0,IF($C677>=1,ROUND(OFFSET(Input!$X$27,B677,0,1,1)*AL676,AV_rounding),0))","v":0},{"$f":"IF(B677=1,0,IF(C677=1,ROUND(OFFSET(Input!$W$27,B677,0,1,1)*AVERAGE($AI$5,$AL$5:$AL675),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),OFFSET(Input!$G$27,B677,0,1,1)-AE677,0)","v":0},{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),MIN(OFFSET(Input!$G$27,B677,0,1,1),AP676),0)","v":0},0,0,0,0,0,0,0,-8962971.1512033995,-9111746.1512033995,-9156098.03633295,-9156098.03633295,{"$f":"IF(A677=\"\",\"\",AL677-ROUND(AL677*OFFSET(Input!$S$27,B677,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A677=\"\",\"\",ROUND(AP677*(1-OFFSET(Input!$T$27,MIN(B677,10),0,1,1)),2*FEE_rounding))","v":-9156098.03633295},-3656098.03633295,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A677=1,PMF_1st=0),0,ROUND(IF(A677=1,AI677,AL676)*OFFSET(Input!$O$27,IF(A677=121,-1,0)+MIN(B677,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A677=1,PMF_1st=0),0,IF(SUM($K$5:$L677)-$AU676>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B676,B677),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C677-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[674,57,2,null,96,{"$f":"IF(A678=\"\",\"\",IF(A678=1,Age_Full_Month,IF(F677=11,0,F677+1)))","v":1},96,0,{"$f":"IF(A678=\"\",\"\",IF(AND(F678=11,G678=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H678-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C678-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B678,99),0,1,1)*K678,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E678,0,1,1)*L678,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*M678,FEE_rounding)","v":0},0,0,{"$f":"IF(C678>=1,ROUND(K678*OFFSET(Input!$U$27,B678,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B678=1,0,IF($C678>=1,ROUND(OFFSET(Input!$X$27,B678,0,1,1)*AL677,AV_rounding),0))","v":0},{"$f":"IF(B678=1,0,IF(C678=1,ROUND(OFFSET(Input!$W$27,B678,0,1,1)*AVERAGE($AI$5,$AL$5:$AL676),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),OFFSET(Input!$G$27,B678,0,1,1)-AE678,0)","v":0},{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),MIN(OFFSET(Input!$G$27,B678,0,1,1),AP677),0)","v":0},0,0,0,0,0,0,0,-9156098.03633295,-9304873.03633295,-9350164.9763414003,-9350164.9763414003,{"$f":"IF(A678=\"\",\"\",AL678-ROUND(AL678*OFFSET(Input!$S$27,B678,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A678=\"\",\"\",ROUND(AP678*(1-OFFSET(Input!$T$27,MIN(B678,10),0,1,1)),2*FEE_rounding))","v":-9350164.9763414003},-3850164.9763414003,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A678=1,PMF_1st=0),0,ROUND(IF(A678=1,AI678,AL677)*OFFSET(Input!$O$27,IF(A678=121,-1,0)+MIN(B678,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A678=1,PMF_1st=0),0,IF(SUM($K$5:$L678)-$AU677>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B677,B678),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C678-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[675,57,3,null,96,{"$f":"IF(A679=\"\",\"\",IF(A679=1,Age_Full_Month,IF(F678=11,0,F678+1)))","v":2},96,0,{"$f":"IF(A679=\"\",\"\",IF(AND(F679=11,G679=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H679-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C679-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B679,99),0,1,1)*K679,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E679,0,1,1)*L679,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*M679,FEE_rounding)","v":0},0,0,{"$f":"IF(C679>=1,ROUND(K679*OFFSET(Input!$U$27,B679,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B679=1,0,IF($C679>=1,ROUND(OFFSET(Input!$X$27,B679,0,1,1)*AL678,AV_rounding),0))","v":0},{"$f":"IF(B679=1,0,IF(C679=1,ROUND(OFFSET(Input!$W$27,B679,0,1,1)*AVERAGE($AI$5,$AL$5:$AL677),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),OFFSET(Input!$G$27,B679,0,1,1)-AE679,0)","v":0},{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),MIN(OFFSET(Input!$G$27,B679,0,1,1),AP678),0)","v":0},0,0,0,0,0,0,0,-9350164.9763414003,-9498939.9763414003,-9545176.5469934009,-9545176.5469934009,{"$f":"IF(A679=\"\",\"\",AL679-ROUND(AL679*OFFSET(Input!$S$27,B679,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A679=\"\",\"\",ROUND(AP679*(1-OFFSET(Input!$T$27,MIN(B679,10),0,1,1)),2*FEE_rounding))","v":-9545176.5469934009},-4045176.5469934009,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A679=1,PMF_1st=0),0,ROUND(IF(A679=1,AI679,AL678)*OFFSET(Input!$O$27,IF(A679=121,-1,0)+MIN(B679,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A679=1,PMF_1st=0),0,IF(SUM($K$5:$L679)-$AU678>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B678,B679),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C679-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[676,57,4,null,96,{"$f":"IF(A680=\"\",\"\",IF(A680=1,Age_Full_Month,IF(F679=11,0,F679+1)))","v":3},96,0,{"$f":"IF(A680=\"\",\"\",IF(AND(F680=11,G680=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H680-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C680-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B680,99),0,1,1)*K680,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E680,0,1,1)*L680,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*M680,FEE_rounding)","v":0},0,0,{"$f":"IF(C680>=1,ROUND(K680*OFFSET(Input!$U$27,B680,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B680=1,0,IF($C680>=1,ROUND(OFFSET(Input!$X$27,B680,0,1,1)*AL679,AV_rounding),0))","v":0},{"$f":"IF(B680=1,0,IF(C680=1,ROUND(OFFSET(Input!$W$27,B680,0,1,1)*AVERAGE($AI$5,$AL$5:$AL678),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),OFFSET(Input!$G$27,B680,0,1,1)-AE680,0)","v":0},{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),MIN(OFFSET(Input!$G$27,B680,0,1,1),AP679),0)","v":0},0,0,0,0,0,0,0,-9545176.5469934009,-9693951.5469934009,-9741137.3463263791,-9741137.3463263791,{"$f":"IF(A680=\"\",\"\",AL680-ROUND(AL680*OFFSET(Input!$S$27,B680,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A680=\"\",\"\",ROUND(AP680*(1-OFFSET(Input!$T$27,MIN(B680,10),0,1,1)),2*FEE_rounding))","v":-9741137.3463263791},-4241137.3463263791,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A680=1,PMF_1st=0),0,ROUND(IF(A680=1,AI680,AL679)*OFFSET(Input!$O$27,IF(A680=121,-1,0)+MIN(B680,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A680=1,PMF_1st=0),0,IF(SUM($K$5:$L680)-$AU679>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B679,B680),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C680-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[677,57,5,null,96,{"$f":"IF(A681=\"\",\"\",IF(A681=1,Age_Full_Month,IF(F680=11,0,F680+1)))","v":4},96,0,{"$f":"IF(A681=\"\",\"\",IF(AND(F681=11,G681=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H681-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C681-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B681,99),0,1,1)*K681,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E681,0,1,1)*L681,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*M681,FEE_rounding)","v":0},0,0,{"$f":"IF(C681>=1,ROUND(K681*OFFSET(Input!$U$27,B681,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B681=1,0,IF($C681>=1,ROUND(OFFSET(Input!$X$27,B681,0,1,1)*AL680,AV_rounding),0))","v":0},{"$f":"IF(B681=1,0,IF(C681=1,ROUND(OFFSET(Input!$W$27,B681,0,1,1)*AVERAGE($AI$5,$AL$5:$AL679),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),OFFSET(Input!$G$27,B681,0,1,1)-AE681,0)","v":0},{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),MIN(OFFSET(Input!$G$27,B681,0,1,1),AP680),0)","v":0},0,0,0,0,0,0,0,-9741137.3463263791,-9889912.3463263791,-9938051.9947589301,-9938051.9947589301,{"$f":"IF(A681=\"\",\"\",AL681-ROUND(AL681*OFFSET(Input!$S$27,B681,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A681=\"\",\"\",ROUND(AP681*(1-OFFSET(Input!$T$27,MIN(B681,10),0,1,1)),2*FEE_rounding))","v":-9938051.9947589301},-4438051.9947589301,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A681=1,PMF_1st=0),0,ROUND(IF(A681=1,AI681,AL680)*OFFSET(Input!$O$27,IF(A681=121,-1,0)+MIN(B681,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A681=1,PMF_1st=0),0,IF(SUM($K$5:$L681)-$AU680>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B680,B681),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C681-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[678,57,6,null,96,{"$f":"IF(A682=\"\",\"\",IF(A682=1,Age_Full_Month,IF(F681=11,0,F681+1)))","v":5},96,0,{"$f":"IF(A682=\"\",\"\",IF(AND(F682=11,G682=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H682-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C682-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B682,99),0,1,1)*K682,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E682,0,1,1)*L682,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*M682,FEE_rounding)","v":0},0,0,{"$f":"IF(C682>=1,ROUND(K682*OFFSET(Input!$U$27,B682,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B682=1,0,IF($C682>=1,ROUND(OFFSET(Input!$X$27,B682,0,1,1)*AL681,AV_rounding),0))","v":0},{"$f":"IF(B682=1,0,IF(C682=1,ROUND(OFFSET(Input!$W$27,B682,0,1,1)*AVERAGE($AI$5,$AL$5:$AL680),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),OFFSET(Input!$G$27,B682,0,1,1)-AE682,0)","v":0},{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),MIN(OFFSET(Input!$G$27,B682,0,1,1),AP681),0)","v":0},0,0,0,0,0,0,0,-9938051.9947589301,-10086826.99475893,-10135925.1351998,-10135925.1351998,{"$f":"IF(A682=\"\",\"\",AL682-ROUND(AL682*OFFSET(Input!$S$27,B682,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A682=\"\",\"\",ROUND(AP682*(1-OFFSET(Input!$T$27,MIN(B682,10),0,1,1)),2*FEE_rounding))","v":-10135925.1351998},-4635925.1351998001,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A682=1,PMF_1st=0),0,ROUND(IF(A682=1,AI682,AL681)*OFFSET(Input!$O$27,IF(A682=121,-1,0)+MIN(B682,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A682=1,PMF_1st=0),0,IF(SUM($K$5:$L682)-$AU681>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B681,B682),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C682-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[679,57,7,null,96,{"$f":"IF(A683=\"\",\"\",IF(A683=1,Age_Full_Month,IF(F682=11,0,F682+1)))","v":6},96,0,{"$f":"IF(A683=\"\",\"\",IF(AND(F683=11,G683=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H683-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C683-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B683,99),0,1,1)*K683,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E683,0,1,1)*L683,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*M683,FEE_rounding)","v":0},0,0,{"$f":"IF(C683>=1,ROUND(K683*OFFSET(Input!$U$27,B683,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B683=1,0,IF($C683>=1,ROUND(OFFSET(Input!$X$27,B683,0,1,1)*AL682,AV_rounding),0))","v":0},{"$f":"IF(B683=1,0,IF(C683=1,ROUND(OFFSET(Input!$W$27,B683,0,1,1)*AVERAGE($AI$5,$AL$5:$AL681),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),OFFSET(Input!$G$27,B683,0,1,1)-AE683,0)","v":0},{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),MIN(OFFSET(Input!$G$27,B683,0,1,1),AP682),0)","v":0},0,0,0,0,0,0,0,-10135925.1351998,-10284700.1351998,-10334761.433157301,-10334761.433157301,{"$f":"IF(A683=\"\",\"\",AL683-ROUND(AL683*OFFSET(Input!$S$27,B683,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A683=\"\",\"\",ROUND(AP683*(1-OFFSET(Input!$T$27,MIN(B683,10),0,1,1)),2*FEE_rounding))","v":-10334761.433157301},-4834761.4331573006,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A683=1,PMF_1st=0),0,ROUND(IF(A683=1,AI683,AL682)*OFFSET(Input!$O$27,IF(A683=121,-1,0)+MIN(B683,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A683=1,PMF_1st=0),0,IF(SUM($K$5:$L683)-$AU682>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B682,B683),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C683-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[680,57,8,null,96,{"$f":"IF(A684=\"\",\"\",IF(A684=1,Age_Full_Month,IF(F683=11,0,F683+1)))","v":7},96,0,{"$f":"IF(A684=\"\",\"\",IF(AND(F684=11,G684=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H684-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C684-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B684,99),0,1,1)*K684,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E684,0,1,1)*L684,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*M684,FEE_rounding)","v":0},0,0,{"$f":"IF(C684>=1,ROUND(K684*OFFSET(Input!$U$27,B684,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B684=1,0,IF($C684>=1,ROUND(OFFSET(Input!$X$27,B684,0,1,1)*AL683,AV_rounding),0))","v":0},{"$f":"IF(B684=1,0,IF(C684=1,ROUND(OFFSET(Input!$W$27,B684,0,1,1)*AVERAGE($AI$5,$AL$5:$AL682),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),OFFSET(Input!$G$27,B684,0,1,1)-AE684,0)","v":0},{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),MIN(OFFSET(Input!$G$27,B684,0,1,1),AP683),0)","v":0},0,0,0,0,0,0,0,-10334761.433157301,-10483536.433157301,-10534565.5768493,-10534565.5768493,{"$f":"IF(A684=\"\",\"\",AL684-ROUND(AL684*OFFSET(Input!$S$27,B684,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A684=\"\",\"\",ROUND(AP684*(1-OFFSET(Input!$T$27,MIN(B684,10),0,1,1)),2*FEE_rounding))","v":-10534565.5768493},-5034565.5768493004,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A684=1,PMF_1st=0),0,ROUND(IF(A684=1,AI684,AL683)*OFFSET(Input!$O$27,IF(A684=121,-1,0)+MIN(B684,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A684=1,PMF_1st=0),0,IF(SUM($K$5:$L684)-$AU683>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B683,B684),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C684-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[681,57,9,null,96,{"$f":"IF(A685=\"\",\"\",IF(A685=1,Age_Full_Month,IF(F684=11,0,F684+1)))","v":8},96,0,{"$f":"IF(A685=\"\",\"\",IF(AND(F685=11,G685=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H685-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C685-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B685,99),0,1,1)*K685,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E685,0,1,1)*L685,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*M685,FEE_rounding)","v":0},0,0,{"$f":"IF(C685>=1,ROUND(K685*OFFSET(Input!$U$27,B685,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B685=1,0,IF($C685>=1,ROUND(OFFSET(Input!$X$27,B685,0,1,1)*AL684,AV_rounding),0))","v":0},{"$f":"IF(B685=1,0,IF(C685=1,ROUND(OFFSET(Input!$W$27,B685,0,1,1)*AVERAGE($AI$5,$AL$5:$AL683),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),OFFSET(Input!$G$27,B685,0,1,1)-AE685,0)","v":0},{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),MIN(OFFSET(Input!$G$27,B685,0,1,1),AP684),0)","v":0},0,0,0,0,0,0,0,-10534565.5768493,-10683340.5768493,-10735342.277313899,-10735342.277313899,{"$f":"IF(A685=\"\",\"\",AL685-ROUND(AL685*OFFSET(Input!$S$27,B685,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A685=\"\",\"\",ROUND(AP685*(1-OFFSET(Input!$T$27,MIN(B685,10),0,1,1)),2*FEE_rounding))","v":-10735342.277313899},-5235342.2773138992,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A685=1,PMF_1st=0),0,ROUND(IF(A685=1,AI685,AL684)*OFFSET(Input!$O$27,IF(A685=121,-1,0)+MIN(B685,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A685=1,PMF_1st=0),0,IF(SUM($K$5:$L685)-$AU684>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B684,B685),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C685-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[682,57,10,null,96,{"$f":"IF(A686=\"\",\"\",IF(A686=1,Age_Full_Month,IF(F685=11,0,F685+1)))","v":9},96,0,{"$f":"IF(A686=\"\",\"\",IF(AND(F686=11,G686=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H686-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C686-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B686,99),0,1,1)*K686,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E686,0,1,1)*L686,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*M686,FEE_rounding)","v":0},0,0,{"$f":"IF(C686>=1,ROUND(K686*OFFSET(Input!$U$27,B686,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B686=1,0,IF($C686>=1,ROUND(OFFSET(Input!$X$27,B686,0,1,1)*AL685,AV_rounding),0))","v":0},{"$f":"IF(B686=1,0,IF(C686=1,ROUND(OFFSET(Input!$W$27,B686,0,1,1)*AVERAGE($AI$5,$AL$5:$AL684),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),OFFSET(Input!$G$27,B686,0,1,1)-AE686,0)","v":0},{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),MIN(OFFSET(Input!$G$27,B686,0,1,1),AP685),0)","v":0},0,0,0,0,0,0,0,-10735342.277313899,-10884117.277313899,-10937096.268520299,-10937096.268520299,{"$f":"IF(A686=\"\",\"\",AL686-ROUND(AL686*OFFSET(Input!$S$27,B686,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A686=\"\",\"\",ROUND(AP686*(1-OFFSET(Input!$T$27,MIN(B686,10),0,1,1)),2*FEE_rounding))","v":-10937096.268520299},-5437096.2685202993,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A686=1,PMF_1st=0),0,ROUND(IF(A686=1,AI686,AL685)*OFFSET(Input!$O$27,IF(A686=121,-1,0)+MIN(B686,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A686=1,PMF_1st=0),0,IF(SUM($K$5:$L686)-$AU685>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B685,B686),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C686-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[683,57,11,null,96,{"$f":"IF(A687=\"\",\"\",IF(A687=1,Age_Full_Month,IF(F686=11,0,F686+1)))","v":10},96,0,{"$f":"IF(A687=\"\",\"\",IF(AND(F687=11,G687=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H687-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C687-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B687,99),0,1,1)*K687,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E687,0,1,1)*L687,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*M687,FEE_rounding)","v":0},0,0,{"$f":"IF(C687>=1,ROUND(K687*OFFSET(Input!$U$27,B687,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B687=1,0,IF($C687>=1,ROUND(OFFSET(Input!$X$27,B687,0,1,1)*AL686,AV_rounding),0))","v":0},{"$f":"IF(B687=1,0,IF(C687=1,ROUND(OFFSET(Input!$W$27,B687,0,1,1)*AVERAGE($AI$5,$AL$5:$AL685),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),OFFSET(Input!$G$27,B687,0,1,1)-AE687,0)","v":0},{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),MIN(OFFSET(Input!$G$27,B687,0,1,1),AP686),0)","v":0},0,0,0,0,0,0,0,-10937096.268520299,-11085871.268520299,-11139832.3074807,-11139832.3074807,{"$f":"IF(A687=\"\",\"\",AL687-ROUND(AL687*OFFSET(Input!$S$27,B687,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A687=\"\",\"\",ROUND(AP687*(1-OFFSET(Input!$T$27,MIN(B687,10),0,1,1)),2*FEE_rounding))","v":-11139832.3074807},-5639832.3074807003,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A687=1,PMF_1st=0),0,ROUND(IF(A687=1,AI687,AL686)*OFFSET(Input!$O$27,IF(A687=121,-1,0)+MIN(B687,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A687=1,PMF_1st=0),0,IF(SUM($K$5:$L687)-$AU686>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B686,B687),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C687-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[684,57,12,null,96,{"$f":"IF(A688=\"\",\"\",IF(A688=1,Age_Full_Month,IF(F687=11,0,F687+1)))","v":11},96,0,{"$f":"IF(A688=\"\",\"\",IF(AND(F688=11,G688=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H688-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C688-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B688,99),0,1,1)*K688,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E688,0,1,1)*L688,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*M688,FEE_rounding)","v":0},0,0,{"$f":"IF(C688>=1,ROUND(K688*OFFSET(Input!$U$27,B688,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B688=1,0,IF($C688>=1,ROUND(OFFSET(Input!$X$27,B688,0,1,1)*AL687,AV_rounding),0))","v":0},{"$f":"IF(B688=1,0,IF(C688=1,ROUND(OFFSET(Input!$W$27,B688,0,1,1)*AVERAGE($AI$5,$AL$5:$AL686),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),OFFSET(Input!$G$27,B688,0,1,1)-AE688,0)","v":0},{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),MIN(OFFSET(Input!$G$27,B688,0,1,1),AP687),0)","v":0},0,0,0,0,0,0,0,-11139832.3074807,-11288607.3074807,-11343555.174362199,-11343555.174362199,{"$f":"IF(A688=\"\",\"\",AL688-ROUND(AL688*OFFSET(Input!$S$27,B688,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A688=\"\",\"\",ROUND(AP688*(1-OFFSET(Input!$T$27,MIN(B688,10),0,1,1)),2*FEE_rounding))","v":-11343555.174362199},-5843555.1743621994,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A688=1,PMF_1st=0),0,ROUND(IF(A688=1,AI688,AL687)*OFFSET(Input!$O$27,IF(A688=121,-1,0)+MIN(B688,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A688=1,PMF_1st=0),0,IF(SUM($K$5:$L688)-$AU687>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B687,B688),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C688-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[685,58,1,null,97,{"$f":"IF(A689=\"\",\"\",IF(A689=1,Age_Full_Month,IF(F688=11,0,F688+1)))","v":0},97,0,{"$f":"IF(A689=\"\",\"\",IF(AND(F689=11,G689=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H689-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C689-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B689,99),0,1,1)*K689,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E689,0,1,1)*L689,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*M689,FEE_rounding)","v":0},0,0,{"$f":"IF(C689>=1,ROUND(K689*OFFSET(Input!$U$27,B689,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B689=1,0,IF($C689>=1,ROUND(OFFSET(Input!$X$27,B689,0,1,1)*AL688,AV_rounding),0))","v":0},{"$f":"IF(B689=1,0,IF(C689=1,ROUND(OFFSET(Input!$W$27,B689,0,1,1)*AVERAGE($AI$5,$AL$5:$AL687),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),OFFSET(Input!$G$27,B689,0,1,1)-AE689,0)","v":0},{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),MIN(OFFSET(Input!$G$27,B689,0,1,1),AP688),0)","v":0},0,0,0,0,0,0,0,-11343555.174362199,-11503935.174362199,-11559931.1605238,-11559931.1605238,{"$f":"IF(A689=\"\",\"\",AL689-ROUND(AL689*OFFSET(Input!$S$27,B689,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A689=\"\",\"\",ROUND(AP689*(1-OFFSET(Input!$T$27,MIN(B689,10),0,1,1)),2*FEE_rounding))","v":-11559931.1605238},-6059931.1605238002,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A689=1,PMF_1st=0),0,ROUND(IF(A689=1,AI689,AL688)*OFFSET(Input!$O$27,IF(A689=121,-1,0)+MIN(B689,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A689=1,PMF_1st=0),0,IF(SUM($K$5:$L689)-$AU688>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B688,B689),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C689-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[686,58,2,null,97,{"$f":"IF(A690=\"\",\"\",IF(A690=1,Age_Full_Month,IF(F689=11,0,F689+1)))","v":1},97,0,{"$f":"IF(A690=\"\",\"\",IF(AND(F690=11,G690=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H690-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C690-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B690,99),0,1,1)*K690,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E690,0,1,1)*L690,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*M690,FEE_rounding)","v":0},0,0,{"$f":"IF(C690>=1,ROUND(K690*OFFSET(Input!$U$27,B690,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B690=1,0,IF($C690>=1,ROUND(OFFSET(Input!$X$27,B690,0,1,1)*AL689,AV_rounding),0))","v":0},{"$f":"IF(B690=1,0,IF(C690=1,ROUND(OFFSET(Input!$W$27,B690,0,1,1)*AVERAGE($AI$5,$AL$5:$AL688),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),OFFSET(Input!$G$27,B690,0,1,1)-AE690,0)","v":0},{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),MIN(OFFSET(Input!$G$27,B690,0,1,1),AP689),0)","v":0},0,0,0,0,0,0,0,-11559931.1605238,-11720311.1605238,-11777360.367739201,-11777360.367739201,{"$f":"IF(A690=\"\",\"\",AL690-ROUND(AL690*OFFSET(Input!$S$27,B690,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A690=\"\",\"\",ROUND(AP690*(1-OFFSET(Input!$T$27,MIN(B690,10),0,1,1)),2*FEE_rounding))","v":-11777360.367739201},-6277360.3677392006,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A690=1,PMF_1st=0),0,ROUND(IF(A690=1,AI690,AL689)*OFFSET(Input!$O$27,IF(A690=121,-1,0)+MIN(B690,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A690=1,PMF_1st=0),0,IF(SUM($K$5:$L690)-$AU689>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B689,B690),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C690-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[687,58,3,null,97,{"$f":"IF(A691=\"\",\"\",IF(A691=1,Age_Full_Month,IF(F690=11,0,F690+1)))","v":2},97,0,{"$f":"IF(A691=\"\",\"\",IF(AND(F691=11,G691=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H691-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C691-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B691,99),0,1,1)*K691,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E691,0,1,1)*L691,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*M691,FEE_rounding)","v":0},0,0,{"$f":"IF(C691>=1,ROUND(K691*OFFSET(Input!$U$27,B691,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B691=1,0,IF($C691>=1,ROUND(OFFSET(Input!$X$27,B691,0,1,1)*AL690,AV_rounding),0))","v":0},{"$f":"IF(B691=1,0,IF(C691=1,ROUND(OFFSET(Input!$W$27,B691,0,1,1)*AVERAGE($AI$5,$AL$5:$AL689),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),OFFSET(Input!$G$27,B691,0,1,1)-AE691,0)","v":0},{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),MIN(OFFSET(Input!$G$27,B691,0,1,1),AP690),0)","v":0},0,0,0,0,0,0,0,-11777360.367739201,-11937740.367739201,-11995847.9226151,-11995847.9226151,{"$f":"IF(A691=\"\",\"\",AL691-ROUND(AL691*OFFSET(Input!$S$27,B691,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A691=\"\",\"\",ROUND(AP691*(1-OFFSET(Input!$T$27,MIN(B691,10),0,1,1)),2*FEE_rounding))","v":-11995847.9226151},-6495847.9226150997,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A691=1,PMF_1st=0),0,ROUND(IF(A691=1,AI691,AL690)*OFFSET(Input!$O$27,IF(A691=121,-1,0)+MIN(B691,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A691=1,PMF_1st=0),0,IF(SUM($K$5:$L691)-$AU690>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B690,B691),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C691-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[688,58,4,null,97,{"$f":"IF(A692=\"\",\"\",IF(A692=1,Age_Full_Month,IF(F691=11,0,F691+1)))","v":3},97,0,{"$f":"IF(A692=\"\",\"\",IF(AND(F692=11,G692=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H692-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C692-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B692,99),0,1,1)*K692,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E692,0,1,1)*L692,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*M692,FEE_rounding)","v":0},0,0,{"$f":"IF(C692>=1,ROUND(K692*OFFSET(Input!$U$27,B692,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B692=1,0,IF($C692>=1,ROUND(OFFSET(Input!$X$27,B692,0,1,1)*AL691,AV_rounding),0))","v":0},{"$f":"IF(B692=1,0,IF(C692=1,ROUND(OFFSET(Input!$W$27,B692,0,1,1)*AVERAGE($AI$5,$AL$5:$AL690),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),OFFSET(Input!$G$27,B692,0,1,1)-AE692,0)","v":0},{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),MIN(OFFSET(Input!$G$27,B692,0,1,1),AP691),0)","v":0},0,0,0,0,0,0,0,-11995847.9226151,-12156227.9226151,-12215398.9767123,-12215398.9767123,{"$f":"IF(A692=\"\",\"\",AL692-ROUND(AL692*OFFSET(Input!$S$27,B692,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A692=\"\",\"\",ROUND(AP692*(1-OFFSET(Input!$T$27,MIN(B692,10),0,1,1)),2*FEE_rounding))","v":-12215398.9767123},-6715398.9767122995,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A692=1,PMF_1st=0),0,ROUND(IF(A692=1,AI692,AL691)*OFFSET(Input!$O$27,IF(A692=121,-1,0)+MIN(B692,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A692=1,PMF_1st=0),0,IF(SUM($K$5:$L692)-$AU691>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B691,B692),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C692-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[689,58,5,null,97,{"$f":"IF(A693=\"\",\"\",IF(A693=1,Age_Full_Month,IF(F692=11,0,F692+1)))","v":4},97,0,{"$f":"IF(A693=\"\",\"\",IF(AND(F693=11,G693=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H693-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C693-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B693,99),0,1,1)*K693,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E693,0,1,1)*L693,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*M693,FEE_rounding)","v":0},0,0,{"$f":"IF(C693>=1,ROUND(K693*OFFSET(Input!$U$27,B693,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B693=1,0,IF($C693>=1,ROUND(OFFSET(Input!$X$27,B693,0,1,1)*AL692,AV_rounding),0))","v":0},{"$f":"IF(B693=1,0,IF(C693=1,ROUND(OFFSET(Input!$W$27,B693,0,1,1)*AVERAGE($AI$5,$AL$5:$AL691),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),OFFSET(Input!$G$27,B693,0,1,1)-AE693,0)","v":0},{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),MIN(OFFSET(Input!$G$27,B693,0,1,1),AP692),0)","v":0},0,0,0,0,0,0,0,-12215398.9767123,-12375778.9767123,-12436018.706667,-12436018.706667,{"$f":"IF(A693=\"\",\"\",AL693-ROUND(AL693*OFFSET(Input!$S$27,B693,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A693=\"\",\"\",ROUND(AP693*(1-OFFSET(Input!$T$27,MIN(B693,10),0,1,1)),2*FEE_rounding))","v":-12436018.706667},-6936018.7066670004,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A693=1,PMF_1st=0),0,ROUND(IF(A693=1,AI693,AL692)*OFFSET(Input!$O$27,IF(A693=121,-1,0)+MIN(B693,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A693=1,PMF_1st=0),0,IF(SUM($K$5:$L693)-$AU692>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B692,B693),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C693-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[690,58,6,null,97,{"$f":"IF(A694=\"\",\"\",IF(A694=1,Age_Full_Month,IF(F693=11,0,F693+1)))","v":5},97,0,{"$f":"IF(A694=\"\",\"\",IF(AND(F694=11,G694=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H694-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C694-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B694,99),0,1,1)*K694,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E694,0,1,1)*L694,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*M694,FEE_rounding)","v":0},0,0,{"$f":"IF(C694>=1,ROUND(K694*OFFSET(Input!$U$27,B694,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B694=1,0,IF($C694>=1,ROUND(OFFSET(Input!$X$27,B694,0,1,1)*AL693,AV_rounding),0))","v":0},{"$f":"IF(B694=1,0,IF(C694=1,ROUND(OFFSET(Input!$W$27,B694,0,1,1)*AVERAGE($AI$5,$AL$5:$AL692),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),OFFSET(Input!$G$27,B694,0,1,1)-AE694,0)","v":0},{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),MIN(OFFSET(Input!$G$27,B694,0,1,1),AP693),0)","v":0},0,0,0,0,0,0,0,-12436018.706667,-12596398.706667,-12657712.314312899,-12657712.314312899,{"$f":"IF(A694=\"\",\"\",AL694-ROUND(AL694*OFFSET(Input!$S$27,B694,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A694=\"\",\"\",ROUND(AP694*(1-OFFSET(Input!$T$27,MIN(B694,10),0,1,1)),2*FEE_rounding))","v":-12657712.314312899},-7157712.3143128995,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A694=1,PMF_1st=0),0,ROUND(IF(A694=1,AI694,AL693)*OFFSET(Input!$O$27,IF(A694=121,-1,0)+MIN(B694,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A694=1,PMF_1st=0),0,IF(SUM($K$5:$L694)-$AU693>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B693,B694),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C694-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[691,58,7,null,97,{"$f":"IF(A695=\"\",\"\",IF(A695=1,Age_Full_Month,IF(F694=11,0,F694+1)))","v":6},97,0,{"$f":"IF(A695=\"\",\"\",IF(AND(F695=11,G695=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H695-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C695-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B695,99),0,1,1)*K695,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E695,0,1,1)*L695,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*M695,FEE_rounding)","v":0},0,0,{"$f":"IF(C695>=1,ROUND(K695*OFFSET(Input!$U$27,B695,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B695=1,0,IF($C695>=1,ROUND(OFFSET(Input!$X$27,B695,0,1,1)*AL694,AV_rounding),0))","v":0},{"$f":"IF(B695=1,0,IF(C695=1,ROUND(OFFSET(Input!$W$27,B695,0,1,1)*AVERAGE($AI$5,$AL$5:$AL693),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),OFFSET(Input!$G$27,B695,0,1,1)-AE695,0)","v":0},{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),MIN(OFFSET(Input!$G$27,B695,0,1,1),AP694),0)","v":0},0,0,0,0,0,0,0,-12657712.314312899,-12818092.314312899,-12880485.026804101,-12880485.026804101,{"$f":"IF(A695=\"\",\"\",AL695-ROUND(AL695*OFFSET(Input!$S$27,B695,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A695=\"\",\"\",ROUND(AP695*(1-OFFSET(Input!$T$27,MIN(B695,10),0,1,1)),2*FEE_rounding))","v":-12880485.026804101},-7380485.0268041007,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A695=1,PMF_1st=0),0,ROUND(IF(A695=1,AI695,AL694)*OFFSET(Input!$O$27,IF(A695=121,-1,0)+MIN(B695,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A695=1,PMF_1st=0),0,IF(SUM($K$5:$L695)-$AU694>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B694,B695),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C695-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[692,58,8,null,97,{"$f":"IF(A696=\"\",\"\",IF(A696=1,Age_Full_Month,IF(F695=11,0,F695+1)))","v":7},97,0,{"$f":"IF(A696=\"\",\"\",IF(AND(F696=11,G696=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H696-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C696-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B696,99),0,1,1)*K696,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E696,0,1,1)*L696,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*M696,FEE_rounding)","v":0},0,0,{"$f":"IF(C696>=1,ROUND(K696*OFFSET(Input!$U$27,B696,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B696=1,0,IF($C696>=1,ROUND(OFFSET(Input!$X$27,B696,0,1,1)*AL695,AV_rounding),0))","v":0},{"$f":"IF(B696=1,0,IF(C696=1,ROUND(OFFSET(Input!$W$27,B696,0,1,1)*AVERAGE($AI$5,$AL$5:$AL694),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),OFFSET(Input!$G$27,B696,0,1,1)-AE696,0)","v":0},{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),MIN(OFFSET(Input!$G$27,B696,0,1,1),AP695),0)","v":0},0,0,0,0,0,0,0,-12880485.026804101,-13040865.026804101,-13104342.096737901,-13104342.096737901,{"$f":"IF(A696=\"\",\"\",AL696-ROUND(AL696*OFFSET(Input!$S$27,B696,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A696=\"\",\"\",ROUND(AP696*(1-OFFSET(Input!$T$27,MIN(B696,10),0,1,1)),2*FEE_rounding))","v":-13104342.096737901},-7604342.0967379007,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A696=1,PMF_1st=0),0,ROUND(IF(A696=1,AI696,AL695)*OFFSET(Input!$O$27,IF(A696=121,-1,0)+MIN(B696,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A696=1,PMF_1st=0),0,IF(SUM($K$5:$L696)-$AU695>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B695,B696),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C696-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[693,58,9,null,97,{"$f":"IF(A697=\"\",\"\",IF(A697=1,Age_Full_Month,IF(F696=11,0,F696+1)))","v":8},97,0,{"$f":"IF(A697=\"\",\"\",IF(AND(F697=11,G697=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H697-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C697-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B697,99),0,1,1)*K697,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E697,0,1,1)*L697,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*M697,FEE_rounding)","v":0},0,0,{"$f":"IF(C697>=1,ROUND(K697*OFFSET(Input!$U$27,B697,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B697=1,0,IF($C697>=1,ROUND(OFFSET(Input!$X$27,B697,0,1,1)*AL696,AV_rounding),0))","v":0},{"$f":"IF(B697=1,0,IF(C697=1,ROUND(OFFSET(Input!$W$27,B697,0,1,1)*AVERAGE($AI$5,$AL$5:$AL695),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),OFFSET(Input!$G$27,B697,0,1,1)-AE697,0)","v":0},{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),MIN(OFFSET(Input!$G$27,B697,0,1,1),AP696),0)","v":0},0,0,0,0,0,0,0,-13104342.096737901,-13264722.096737901,-13329288.802278999,-13329288.802278999,{"$f":"IF(A697=\"\",\"\",AL697-ROUND(AL697*OFFSET(Input!$S$27,B697,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A697=\"\",\"\",ROUND(AP697*(1-OFFSET(Input!$T$27,MIN(B697,10),0,1,1)),2*FEE_rounding))","v":-13329288.802278999},-7829288.8022789992,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A697=1,PMF_1st=0),0,ROUND(IF(A697=1,AI697,AL696)*OFFSET(Input!$O$27,IF(A697=121,-1,0)+MIN(B697,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A697=1,PMF_1st=0),0,IF(SUM($K$5:$L697)-$AU696>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B696,B697),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C697-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[694,58,10,null,97,{"$f":"IF(A698=\"\",\"\",IF(A698=1,Age_Full_Month,IF(F697=11,0,F697+1)))","v":9},97,0,{"$f":"IF(A698=\"\",\"\",IF(AND(F698=11,G698=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H698-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C698-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B698,99),0,1,1)*K698,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E698,0,1,1)*L698,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*M698,FEE_rounding)","v":0},0,0,{"$f":"IF(C698>=1,ROUND(K698*OFFSET(Input!$U$27,B698,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B698=1,0,IF($C698>=1,ROUND(OFFSET(Input!$X$27,B698,0,1,1)*AL697,AV_rounding),0))","v":0},{"$f":"IF(B698=1,0,IF(C698=1,ROUND(OFFSET(Input!$W$27,B698,0,1,1)*AVERAGE($AI$5,$AL$5:$AL696),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),OFFSET(Input!$G$27,B698,0,1,1)-AE698,0)","v":0},{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),MIN(OFFSET(Input!$G$27,B698,0,1,1),AP697),0)","v":0},0,0,0,0,0,0,0,-13329288.802278999,-13489668.802278999,-13555330.447283801,-13555330.447283801,{"$f":"IF(A698=\"\",\"\",AL698-ROUND(AL698*OFFSET(Input!$S$27,B698,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A698=\"\",\"\",ROUND(AP698*(1-OFFSET(Input!$T$27,MIN(B698,10),0,1,1)),2*FEE_rounding))","v":-13555330.447283801},-8055330.4472838007,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A698=1,PMF_1st=0),0,ROUND(IF(A698=1,AI698,AL697)*OFFSET(Input!$O$27,IF(A698=121,-1,0)+MIN(B698,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A698=1,PMF_1st=0),0,IF(SUM($K$5:$L698)-$AU697>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B697,B698),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C698-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[695,58,11,null,97,{"$f":"IF(A699=\"\",\"\",IF(A699=1,Age_Full_Month,IF(F698=11,0,F698+1)))","v":10},97,0,{"$f":"IF(A699=\"\",\"\",IF(AND(F699=11,G699=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H699-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C699-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B699,99),0,1,1)*K699,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E699,0,1,1)*L699,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*M699,FEE_rounding)","v":0},0,0,{"$f":"IF(C699>=1,ROUND(K699*OFFSET(Input!$U$27,B699,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B699=1,0,IF($C699>=1,ROUND(OFFSET(Input!$X$27,B699,0,1,1)*AL698,AV_rounding),0))","v":0},{"$f":"IF(B699=1,0,IF(C699=1,ROUND(OFFSET(Input!$W$27,B699,0,1,1)*AVERAGE($AI$5,$AL$5:$AL697),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),OFFSET(Input!$G$27,B699,0,1,1)-AE699,0)","v":0},{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),MIN(OFFSET(Input!$G$27,B699,0,1,1),AP698),0)","v":0},0,0,0,0,0,0,0,-13555330.447283801,-13715710.447283801,-13782472.361425599,-13782472.361425599,{"$f":"IF(A699=\"\",\"\",AL699-ROUND(AL699*OFFSET(Input!$S$27,B699,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A699=\"\",\"\",ROUND(AP699*(1-OFFSET(Input!$T$27,MIN(B699,10),0,1,1)),2*FEE_rounding))","v":-13782472.361425599},-8282472.3614255991,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A699=1,PMF_1st=0),0,ROUND(IF(A699=1,AI699,AL698)*OFFSET(Input!$O$27,IF(A699=121,-1,0)+MIN(B699,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A699=1,PMF_1st=0),0,IF(SUM($K$5:$L699)-$AU698>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B698,B699),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C699-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[696,58,12,null,97,{"$f":"IF(A700=\"\",\"\",IF(A700=1,Age_Full_Month,IF(F699=11,0,F699+1)))","v":11},97,0,{"$f":"IF(A700=\"\",\"\",IF(AND(F700=11,G700=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H700-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C700-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B700,99),0,1,1)*K700,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E700,0,1,1)*L700,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*M700,FEE_rounding)","v":0},0,0,{"$f":"IF(C700>=1,ROUND(K700*OFFSET(Input!$U$27,B700,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B700=1,0,IF($C700>=1,ROUND(OFFSET(Input!$X$27,B700,0,1,1)*AL699,AV_rounding),0))","v":0},{"$f":"IF(B700=1,0,IF(C700=1,ROUND(OFFSET(Input!$W$27,B700,0,1,1)*AVERAGE($AI$5,$AL$5:$AL698),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),OFFSET(Input!$G$27,B700,0,1,1)-AE700,0)","v":0},{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),MIN(OFFSET(Input!$G$27,B700,0,1,1),AP699),0)","v":0},0,0,0,0,0,0,0,-13782472.361425599,-13942852.361425599,-14010719.900319999,-14010719.900319999,{"$f":"IF(A700=\"\",\"\",AL700-ROUND(AL700*OFFSET(Input!$S$27,B700,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A700=\"\",\"\",ROUND(AP700*(1-OFFSET(Input!$T$27,MIN(B700,10),0,1,1)),2*FEE_rounding))","v":-14010719.900319999},-8510719.9003199991,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A700=1,PMF_1st=0),0,ROUND(IF(A700=1,AI700,AL699)*OFFSET(Input!$O$27,IF(A700=121,-1,0)+MIN(B700,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A700=1,PMF_1st=0),0,IF(SUM($K$5:$L700)-$AU699>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B699,B700),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C700-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[697,59,1,null,98,{"$f":"IF(A701=\"\",\"\",IF(A701=1,Age_Full_Month,IF(F700=11,0,F700+1)))","v":0},98,0,{"$f":"IF(A701=\"\",\"\",IF(AND(F701=11,G701=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H701-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C701-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B701,99),0,1,1)*K701,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E701,0,1,1)*L701,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*M701,FEE_rounding)","v":0},0,0,{"$f":"IF(C701>=1,ROUND(K701*OFFSET(Input!$U$27,B701,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B701=1,0,IF($C701>=1,ROUND(OFFSET(Input!$X$27,B701,0,1,1)*AL700,AV_rounding),0))","v":0},{"$f":"IF(B701=1,0,IF(C701=1,ROUND(OFFSET(Input!$W$27,B701,0,1,1)*AVERAGE($AI$5,$AL$5:$AL699),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),OFFSET(Input!$G$27,B701,0,1,1)-AE701,0)","v":0},{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),MIN(OFFSET(Input!$G$27,B701,0,1,1),AP700),0)","v":0},0,0,0,0,0,0,0,-14010719.900319999,-14183364.900319999,-14252403.146159001,-14252403.146159001,{"$f":"IF(A701=\"\",\"\",AL701-ROUND(AL701*OFFSET(Input!$S$27,B701,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A701=\"\",\"\",ROUND(AP701*(1-OFFSET(Input!$T$27,MIN(B701,10),0,1,1)),2*FEE_rounding))","v":-14252403.146159001},-8752403.1461590007,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A701=1,PMF_1st=0),0,ROUND(IF(A701=1,AI701,AL700)*OFFSET(Input!$O$27,IF(A701=121,-1,0)+MIN(B701,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A701=1,PMF_1st=0),0,IF(SUM($K$5:$L701)-$AU700>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B700,B701),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C701-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[698,59,2,null,98,{"$f":"IF(A702=\"\",\"\",IF(A702=1,Age_Full_Month,IF(F701=11,0,F701+1)))","v":1},98,0,{"$f":"IF(A702=\"\",\"\",IF(AND(F702=11,G702=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H702-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C702-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B702,99),0,1,1)*K702,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E702,0,1,1)*L702,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*M702,FEE_rounding)","v":0},0,0,{"$f":"IF(C702>=1,ROUND(K702*OFFSET(Input!$U$27,B702,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B702=1,0,IF($C702>=1,ROUND(OFFSET(Input!$X$27,B702,0,1,1)*AL701,AV_rounding),0))","v":0},{"$f":"IF(B702=1,0,IF(C702=1,ROUND(OFFSET(Input!$W$27,B702,0,1,1)*AVERAGE($AI$5,$AL$5:$AL700),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),OFFSET(Input!$G$27,B702,0,1,1)-AE702,0)","v":0},{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),MIN(OFFSET(Input!$G$27,B702,0,1,1),AP701),0)","v":0},0,0,0,0,0,0,0,-14252403.146159001,-14425048.146159001,-14495262.7974179,-14495262.7974179,{"$f":"IF(A702=\"\",\"\",AL702-ROUND(AL702*OFFSET(Input!$S$27,B702,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A702=\"\",\"\",ROUND(AP702*(1-OFFSET(Input!$T$27,MIN(B702,10),0,1,1)),2*FEE_rounding))","v":-14495262.7974179},-8995262.7974178996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A702=1,PMF_1st=0),0,ROUND(IF(A702=1,AI702,AL701)*OFFSET(Input!$O$27,IF(A702=121,-1,0)+MIN(B702,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A702=1,PMF_1st=0),0,IF(SUM($K$5:$L702)-$AU701>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B701,B702),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C702-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[699,59,3,null,98,{"$f":"IF(A703=\"\",\"\",IF(A703=1,Age_Full_Month,IF(F702=11,0,F702+1)))","v":2},98,0,{"$f":"IF(A703=\"\",\"\",IF(AND(F703=11,G703=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H703-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C703-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B703,99),0,1,1)*K703,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E703,0,1,1)*L703,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*M703,FEE_rounding)","v":0},0,0,{"$f":"IF(C703>=1,ROUND(K703*OFFSET(Input!$U$27,B703,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B703=1,0,IF($C703>=1,ROUND(OFFSET(Input!$X$27,B703,0,1,1)*AL702,AV_rounding),0))","v":0},{"$f":"IF(B703=1,0,IF(C703=1,ROUND(OFFSET(Input!$W$27,B703,0,1,1)*AVERAGE($AI$5,$AL$5:$AL701),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),OFFSET(Input!$G$27,B703,0,1,1)-AE703,0)","v":0},{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),MIN(OFFSET(Input!$G$27,B703,0,1,1),AP702),0)","v":0},0,0,0,0,0,0,0,-14495262.7974179,-14667907.7974179,-14739304.5803096,-14739304.5803096,{"$f":"IF(A703=\"\",\"\",AL703-ROUND(AL703*OFFSET(Input!$S$27,B703,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A703=\"\",\"\",ROUND(AP703*(1-OFFSET(Input!$T$27,MIN(B703,10),0,1,1)),2*FEE_rounding))","v":-14739304.5803096},-9239304.5803095996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A703=1,PMF_1st=0),0,ROUND(IF(A703=1,AI703,AL702)*OFFSET(Input!$O$27,IF(A703=121,-1,0)+MIN(B703,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A703=1,PMF_1st=0),0,IF(SUM($K$5:$L703)-$AU702>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B702,B703),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C703-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[700,59,4,null,98,{"$f":"IF(A704=\"\",\"\",IF(A704=1,Age_Full_Month,IF(F703=11,0,F703+1)))","v":3},98,0,{"$f":"IF(A704=\"\",\"\",IF(AND(F704=11,G704=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H704-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C704-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B704,99),0,1,1)*K704,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E704,0,1,1)*L704,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*M704,FEE_rounding)","v":0},0,0,{"$f":"IF(C704>=1,ROUND(K704*OFFSET(Input!$U$27,B704,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B704=1,0,IF($C704>=1,ROUND(OFFSET(Input!$X$27,B704,0,1,1)*AL703,AV_rounding),0))","v":0},{"$f":"IF(B704=1,0,IF(C704=1,ROUND(OFFSET(Input!$W$27,B704,0,1,1)*AVERAGE($AI$5,$AL$5:$AL702),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),OFFSET(Input!$G$27,B704,0,1,1)-AE704,0)","v":0},{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),MIN(OFFSET(Input!$G$27,B704,0,1,1),AP703),0)","v":0},0,0,0,0,0,0,0,-14739304.5803096,-14911949.5803096,-14984534.248919601,-14984534.248919601,{"$f":"IF(A704=\"\",\"\",AL704-ROUND(AL704*OFFSET(Input!$S$27,B704,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A704=\"\",\"\",ROUND(AP704*(1-OFFSET(Input!$T$27,MIN(B704,10),0,1,1)),2*FEE_rounding))","v":-14984534.248919601},-9484534.2489196006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A704=1,PMF_1st=0),0,ROUND(IF(A704=1,AI704,AL703)*OFFSET(Input!$O$27,IF(A704=121,-1,0)+MIN(B704,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A704=1,PMF_1st=0),0,IF(SUM($K$5:$L704)-$AU703>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B703,B704),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C704-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[701,59,5,null,98,{"$f":"IF(A705=\"\",\"\",IF(A705=1,Age_Full_Month,IF(F704=11,0,F704+1)))","v":4},98,0,{"$f":"IF(A705=\"\",\"\",IF(AND(F705=11,G705=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H705-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C705-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B705,99),0,1,1)*K705,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E705,0,1,1)*L705,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*M705,FEE_rounding)","v":0},0,0,{"$f":"IF(C705>=1,ROUND(K705*OFFSET(Input!$U$27,B705,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B705=1,0,IF($C705>=1,ROUND(OFFSET(Input!$X$27,B705,0,1,1)*AL704,AV_rounding),0))","v":0},{"$f":"IF(B705=1,0,IF(C705=1,ROUND(OFFSET(Input!$W$27,B705,0,1,1)*AVERAGE($AI$5,$AL$5:$AL703),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),OFFSET(Input!$G$27,B705,0,1,1)-AE705,0)","v":0},{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),MIN(OFFSET(Input!$G$27,B705,0,1,1),AP704),0)","v":0},0,0,0,0,0,0,0,-14984534.248919601,-15157179.248919601,-15230957.585341699,-15230957.585341699,{"$f":"IF(A705=\"\",\"\",AL705-ROUND(AL705*OFFSET(Input!$S$27,B705,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A705=\"\",\"\",ROUND(AP705*(1-OFFSET(Input!$T$27,MIN(B705,10),0,1,1)),2*FEE_rounding))","v":-15230957.585341699},-9730957.5853416994,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A705=1,PMF_1st=0),0,ROUND(IF(A705=1,AI705,AL704)*OFFSET(Input!$O$27,IF(A705=121,-1,0)+MIN(B705,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A705=1,PMF_1st=0),0,IF(SUM($K$5:$L705)-$AU704>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B704,B705),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C705-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[702,59,6,null,98,{"$f":"IF(A706=\"\",\"\",IF(A706=1,Age_Full_Month,IF(F705=11,0,F705+1)))","v":5},98,0,{"$f":"IF(A706=\"\",\"\",IF(AND(F706=11,G706=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H706-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C706-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B706,99),0,1,1)*K706,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E706,0,1,1)*L706,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*M706,FEE_rounding)","v":0},0,0,{"$f":"IF(C706>=1,ROUND(K706*OFFSET(Input!$U$27,B706,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B706=1,0,IF($C706>=1,ROUND(OFFSET(Input!$X$27,B706,0,1,1)*AL705,AV_rounding),0))","v":0},{"$f":"IF(B706=1,0,IF(C706=1,ROUND(OFFSET(Input!$W$27,B706,0,1,1)*AVERAGE($AI$5,$AL$5:$AL704),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),OFFSET(Input!$G$27,B706,0,1,1)-AE706,0)","v":0},{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),MIN(OFFSET(Input!$G$27,B706,0,1,1),AP705),0)","v":0},0,0,0,0,0,0,0,-15230957.585341699,-15403602.585341699,-15478580.3998143,-15478580.3998143,{"$f":"IF(A706=\"\",\"\",AL706-ROUND(AL706*OFFSET(Input!$S$27,B706,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A706=\"\",\"\",ROUND(AP706*(1-OFFSET(Input!$T$27,MIN(B706,10),0,1,1)),2*FEE_rounding))","v":-15478580.3998143},-9978580.3998143002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A706=1,PMF_1st=0),0,ROUND(IF(A706=1,AI706,AL705)*OFFSET(Input!$O$27,IF(A706=121,-1,0)+MIN(B706,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A706=1,PMF_1st=0),0,IF(SUM($K$5:$L706)-$AU705>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B705,B706),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C706-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[703,59,7,null,98,{"$f":"IF(A707=\"\",\"\",IF(A707=1,Age_Full_Month,IF(F706=11,0,F706+1)))","v":6},98,0,{"$f":"IF(A707=\"\",\"\",IF(AND(F707=11,G707=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H707-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C707-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B707,99),0,1,1)*K707,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E707,0,1,1)*L707,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*M707,FEE_rounding)","v":0},0,0,{"$f":"IF(C707>=1,ROUND(K707*OFFSET(Input!$U$27,B707,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B707=1,0,IF($C707>=1,ROUND(OFFSET(Input!$X$27,B707,0,1,1)*AL706,AV_rounding),0))","v":0},{"$f":"IF(B707=1,0,IF(C707=1,ROUND(OFFSET(Input!$W$27,B707,0,1,1)*AVERAGE($AI$5,$AL$5:$AL705),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),OFFSET(Input!$G$27,B707,0,1,1)-AE707,0)","v":0},{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),MIN(OFFSET(Input!$G$27,B707,0,1,1),AP706),0)","v":0},0,0,0,0,0,0,0,-15478580.3998143,-15651225.3998143,-15727408.5308575,-15727408.5308575,{"$f":"IF(A707=\"\",\"\",AL707-ROUND(AL707*OFFSET(Input!$S$27,B707,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A707=\"\",\"\",ROUND(AP707*(1-OFFSET(Input!$T$27,MIN(B707,10),0,1,1)),2*FEE_rounding))","v":-15727408.5308575},-10227408.5308575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A707=1,PMF_1st=0),0,ROUND(IF(A707=1,AI707,AL706)*OFFSET(Input!$O$27,IF(A707=121,-1,0)+MIN(B707,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A707=1,PMF_1st=0),0,IF(SUM($K$5:$L707)-$AU706>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B706,B707),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C707-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[704,59,8,null,98,{"$f":"IF(A708=\"\",\"\",IF(A708=1,Age_Full_Month,IF(F707=11,0,F707+1)))","v":7},98,0,{"$f":"IF(A708=\"\",\"\",IF(AND(F708=11,G708=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H708-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C708-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B708,99),0,1,1)*K708,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E708,0,1,1)*L708,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*M708,FEE_rounding)","v":0},0,0,{"$f":"IF(C708>=1,ROUND(K708*OFFSET(Input!$U$27,B708,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B708=1,0,IF($C708>=1,ROUND(OFFSET(Input!$X$27,B708,0,1,1)*AL707,AV_rounding),0))","v":0},{"$f":"IF(B708=1,0,IF(C708=1,ROUND(OFFSET(Input!$W$27,B708,0,1,1)*AVERAGE($AI$5,$AL$5:$AL706),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),OFFSET(Input!$G$27,B708,0,1,1)-AE708,0)","v":0},{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),MIN(OFFSET(Input!$G$27,B708,0,1,1),AP707),0)","v":0},0,0,0,0,0,0,0,-15727408.5308575,-15900053.5308575,-15977447.8454106,-15977447.8454106,{"$f":"IF(A708=\"\",\"\",AL708-ROUND(AL708*OFFSET(Input!$S$27,B708,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A708=\"\",\"\",ROUND(AP708*(1-OFFSET(Input!$T$27,MIN(B708,10),0,1,1)),2*FEE_rounding))","v":-15977447.8454106},-10477447.8454106,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A708=1,PMF_1st=0),0,ROUND(IF(A708=1,AI708,AL707)*OFFSET(Input!$O$27,IF(A708=121,-1,0)+MIN(B708,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A708=1,PMF_1st=0),0,IF(SUM($K$5:$L708)-$AU707>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B707,B708),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C708-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[705,59,9,null,{"$f":"IF($A709=\"\",\"\",Age_Insured+B709-1)","v":98},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Month,IF(F708=11,0,F708+1)))","v":8},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Year,IF(F708=11,G708+1,G708)))","v":98},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),DAY(EOMONTH((SignYY+INT(A709/12)+1911)&\"/\"&(IF(MOD(SignMM+A709-1,12)=0,12,MOD(SignMM+A709-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H709-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B709-1>=BPP,\"\",IF(AS708>0,1,0))","v":0},{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,IF(($BJ709+$AL708+$AP708+$AW709)/($BJ709+$AL708+$AP708)>$BK709,VLOOKUP($B709,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K709=0,0,IF(MOD(C709-1,12/Prem_Freq)=0,VLOOKUP(B709,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C709=1,VLOOKUP(B709,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C709-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B709,99),0,1,1)*K709,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E709,0,1,1)*L709,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*M709,FEE_rounding)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,K709-N709))","v":0},{"$f":"IF(A710=\"\",\"\",IF(K709=\"*****\",\"*****\",L709-O709+M709-P709))","v":0},{"$f":"IF(C709>=1,ROUND(K709*OFFSET(Input!$U$27,B709,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B709=1,0,IF($C709>=1,ROUND(OFFSET(Input!$X$27,B709,0,1,1)*AL708,AV_rounding),0))","v":0},{"$f":"IF(B709=1,0,IF(C709=1,ROUND(OFFSET(Input!$W$27,B709,0,1,1)*AVERAGE($AI$5,$AL$5:$AL707),AV_rounding),0))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,BA709,AI709))","v":0},{"$f":"IF(E709=\"\",\"\",IF(SUM(AI709,-V709)>BB709,BB709,SUM(AI709,-V709)))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,0,BA709-AI709))","v":172645},0,0,{"$f":"IF(E709=\" \",\" \",IF(Z709<BI708+BC709+BE709+BD709*0+BF709,BI708+BC709+BE709+BD709*0+BF709-BI708-Z709,0))","v":0},0,0,{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),OFFSET(Input!$G$27,B709,0,1,1)-AE709,0)","v":0},{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),MIN(OFFSET(Input!$G$27,B709,0,1,1),AP708),0)","v":0},{"$f":"IF(A710=\"\",\"\",AF708+AD709+AE709)","v":0},0,0,{"$f":"IF(A709=\"\",\"\",AL708+Q709+R709*0+IF(A709=1,0,SUM(S709:U709)))","v":0},{"$f":"IF(A709=\"\",\"\",AI709-V709-W709-Z709-AD709)","v":0},{"$f":"ROUND((AJ709-AB709)*(1+IRR_2)^(1/12)+IF(A709=1,S709,0),AV_rounding)","v":0},{"$f":"ROUND(AK709-AG709,AV_rounding)","v":0},-15977447.8454106,-16150092.8454106,{"$f":"ROUND((AN709-AC709)*(1+IRR_2)^(1/12),AV_rounding)","v":-16228704.2389706},{"$f":"ROUND(AO709-AH709,AV_rounding)","v":-16228704.2389706},{"$f":"IF(A709=\"\",\"\",AL709-ROUND(AL709*OFFSET(Input!$S$27,B709,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A709=\"\",\"\",ROUND(AP709*(1-OFFSET(Input!$T$27,MIN(B709,10),0,1,1)),2*FEE_rounding))","v":-16228704.2389706},-10728704.2389706,0,{"$f":"IF(A710=\"\",\"\",AU708+AD709+AE709)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,Q709+R709))","v":0},5500000,5500000,{"$f":"IF(A709=1,K709,MAX(AY708+K709-AD708-AE708,0))","v":3000000},{"$f":"IF(A709=\"\",\"\",AW709)","v":5500000},{"$f":"ROUND(ROUND(AZ709/100000*VLOOKUP(Age_Insured+B709-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I709>0,I709/H709,1),2*FEE_rounding)*IF(G710>14,1,0)*IF(AND(I709=0,H709>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A709=1,PMF_1st=0),0,ROUND(IF(A709=1,AI709,AL708)*OFFSET(Input!$O$27,IF(A709=121,-1,0)+MIN(B709,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A709=1,PMF_1st=0),0,IF(SUM($K$5:$L709)-$AU708>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B708,B709),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A709+1","v":706},{"$f":"IF($A710=\"\",\"\",INT((A710-1)/12)+1)","v":59},{"$f":"IF($A710=\"\",\"\",MOD((A710-1),12)+1)","v":10},null,98,{"$f":"IF(A710=\"\",\"\",IF(A710=1,Age_Full_Month,IF(F709=11,0,F709+1)))","v":9},98,0,{"$f":"IF(A710=\"\",\"\",IF(AND(F710=11,G710=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H710-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C710-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B710,99),0,1,1)*K710,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E710,0,1,1)*L710,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*M710,FEE_rounding)","v":0},0,0,{"$f":"IF(C710>=1,ROUND(K710*OFFSET(Input!$U$27,B710,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B710=1,0,IF($C710>=1,ROUND(OFFSET(Input!$X$27,B710,0,1,1)*AL709,AV_rounding),0))","v":0},{"$f":"IF(B710=1,0,IF(C710=1,ROUND(OFFSET(Input!$W$27,B710,0,1,1)*AVERAGE($AI$5,$AL$5:$AL708),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q710+R710","v":0},{"$f":"IF(E710=\" \",\" \",IF(AI710+AM710-V710>BI709+BC710+BD710+BF710+BE710,BI709+BC710+BD710+BF710+BE710,MAX(AI710+AM710-V710,0)))","v":0},0,{"$f":"BG710","v":0},0,{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),OFFSET(Input!$G$27,B710,0,1,1)-AE710,0)","v":0},{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),MIN(OFFSET(Input!$G$27,B710,0,1,1),AP709),0)","v":0},0,0,0,0,0,0,0,{"$f":"R710+AO709","v":-16228704.2389706},{"$f":"AM710-X710-AA710-AE710","v":-16401349.2389706},-16481183.635731099,-16481183.635731099,{"$f":"IF(A710=\"\",\"\",AL710-ROUND(AL710*OFFSET(Input!$S$27,B710,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A710=\"\",\"\",ROUND(AP710*(1-OFFSET(Input!$T$27,MIN(B710,10),0,1,1)),2*FEE_rounding))","v":-16481183.635731099},{"$f":"AW710+AL710+AP710","v":-10981183.635731099},0,0,0,{"$f":"AW709","v":5500000},{"$f":"AW710+AI710","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A710=1,PMF_1st=0),0,ROUND(IF(A710=1,AI710,AL709)*OFFSET(Input!$O$27,IF(A710=121,-1,0)+MIN(B710,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A710=1,PMF_1st=0),0,IF(SUM($K$5:$L710)-$AU709>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B709,B710),21),0,1,1)))","v":0},null,null,{"$f":"BI709+BC710+BD710+BE710+BF710-Z710-AA710","v":0},{"$f":"IF(MOD($C710-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E710<=30,1.9,IF($E710<=40,1.6,IF($E710<=50,1.4,IF($E710<=60,1.2,IF($E710<=70,1.1,IF($E710<=90,1.02,1))))))","v":1}]
[707,59,11,null,98,{"$f":"IF(A711=\"\",\"\",IF(A711=1,Age_Full_Month,IF(F710=11,0,F710+1)))","v":10},98,0,{"$f":"IF(A711=\"\",\"\",IF(AND(F711=11,G711=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H711-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C711-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B711,99),0,1,1)*K711,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E711,0,1,1)*L711,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*M711,FEE_rounding)","v":0},0,0,{"$f":"IF(C711>=1,ROUND(K711*OFFSET(Input!$U$27,B711,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B711=1,0,IF($C711>=1,ROUND(OFFSET(Input!$X$27,B711,0,1,1)*AL710,AV_rounding),0))","v":0},{"$f":"IF(B711=1,0,IF(C711=1,ROUND(OFFSET(Input!$W$27,B711,0,1,1)*AVERAGE($AI$5,$AL$5:$AL709),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),OFFSET(Input!$G$27,B711,0,1,1)-AE711,0)","v":0},{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),MIN(OFFSET(Input!$G$27,B711,0,1,1),AP710),0)","v":0},0,0,0,0,0,0,0,-16481183.635731099,-16653828.635731099,-16734891.988722101,-16734891.988722101,{"$f":"IF(A711=\"\",\"\",AL711-ROUND(AL711*OFFSET(Input!$S$27,B711,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A711=\"\",\"\",ROUND(AP711*(1-OFFSET(Input!$T$27,MIN(B711,10),0,1,1)),2*FEE_rounding))","v":-16734891.988722101},-11234891.988722101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A711=1,PMF_1st=0),0,ROUND(IF(A711=1,AI711,AL710)*OFFSET(Input!$O$27,IF(A711=121,-1,0)+MIN(B711,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A711=1,PMF_1st=0),0,IF(SUM($K$5:$L711)-$AU710>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B710,B711),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C711-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[708,59,12,null,98,{"$f":"IF(A712=\"\",\"\",IF(A712=1,Age_Full_Month,IF(F711=11,0,F711+1)))","v":11},98,0,{"$f":"IF(A712=\"\",\"\",IF(AND(F712=11,G712=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H712-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C712-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B712,99),0,1,1)*K712,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E712,0,1,1)*L712,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*M712,FEE_rounding)","v":0},0,0,{"$f":"IF(C712>=1,ROUND(K712*OFFSET(Input!$U$27,B712,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B712=1,0,IF($C712>=1,ROUND(OFFSET(Input!$X$27,B712,0,1,1)*AL711,AV_rounding),0))","v":0},{"$f":"IF(B712=1,0,IF(C712=1,ROUND(OFFSET(Input!$W$27,B712,0,1,1)*AVERAGE($AI$5,$AL$5:$AL710),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),OFFSET(Input!$G$27,B712,0,1,1)-AE712,0)","v":0},{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),MIN(OFFSET(Input!$G$27,B712,0,1,1),AP711),0)","v":0},0,0,0,0,0,0,0,-16734891.988722101,-16907536.988722101,-16989835.279950101,-16989835.279950101,{"$f":"IF(A712=\"\",\"\",AL712-ROUND(AL712*OFFSET(Input!$S$27,B712,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A712=\"\",\"\",ROUND(AP712*(1-OFFSET(Input!$T$27,MIN(B712,10),0,1,1)),2*FEE_rounding))","v":-16989835.279950101},-11489835.279950101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A712=1,PMF_1st=0),0,ROUND(IF(A712=1,AI712,AL711)*OFFSET(Input!$O$27,IF(A712=121,-1,0)+MIN(B712,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A712=1,PMF_1st=0),0,IF(SUM($K$5:$L712)-$AU711>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B711,B712),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C712-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[709,60,1,null,99,{"$f":"IF(A713=\"\",\"\",IF(A713=1,Age_Full_Month,IF(F712=11,0,F712+1)))","v":0},99,0,{"$f":"IF(A713=\"\",\"\",IF(AND(F713=11,G713=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H713-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C713-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B713,99),0,1,1)*K713,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E713,0,1,1)*L713,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*M713,FEE_rounding)","v":0},0,0,{"$f":"IF(C713>=1,ROUND(K713*OFFSET(Input!$U$27,B713,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B713=1,0,IF($C713>=1,ROUND(OFFSET(Input!$X$27,B713,0,1,1)*AL712,AV_rounding),0))","v":0},{"$f":"IF(B713=1,0,IF(C713=1,ROUND(OFFSET(Input!$W$27,B713,0,1,1)*AVERAGE($AI$5,$AL$5:$AL711),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),OFFSET(Input!$G$27,B713,0,1,1)-AE713,0)","v":0},{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),MIN(OFFSET(Input!$G$27,B713,0,1,1),AP712),0)","v":0},0,0,0,0,0,0,0,-16989835.279950101,-17162480.279950101,-17246019.5205395,-17246019.5205395,{"$f":"IF(A713=\"\",\"\",AL713-ROUND(AL713*OFFSET(Input!$S$27,B713,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A713=\"\",\"\",ROUND(AP713*(1-OFFSET(Input!$T$27,MIN(B713,10),0,1,1)),2*FEE_rounding))","v":-17246019.5205395},-11746019.5205395,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A713=1,PMF_1st=0),0,ROUND(IF(A713=1,AI713,AL712)*OFFSET(Input!$O$27,IF(A713=121,-1,0)+MIN(B713,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A713=1,PMF_1st=0),0,IF(SUM($K$5:$L713)-$AU712>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B712,B713),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C713-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[710,60,2,null,99,{"$f":"IF(A714=\"\",\"\",IF(A714=1,Age_Full_Month,IF(F713=11,0,F713+1)))","v":1},99,0,{"$f":"IF(A714=\"\",\"\",IF(AND(F714=11,G714=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H714-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C714-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B714,99),0,1,1)*K714,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E714,0,1,1)*L714,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*M714,FEE_rounding)","v":0},0,0,{"$f":"IF(C714>=1,ROUND(K714*OFFSET(Input!$U$27,B714,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B714=1,0,IF($C714>=1,ROUND(OFFSET(Input!$X$27,B714,0,1,1)*AL713,AV_rounding),0))","v":0},{"$f":"IF(B714=1,0,IF(C714=1,ROUND(OFFSET(Input!$W$27,B714,0,1,1)*AVERAGE($AI$5,$AL$5:$AL712),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),OFFSET(Input!$G$27,B714,0,1,1)-AE714,0)","v":0},{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),MIN(OFFSET(Input!$G$27,B714,0,1,1),AP713),0)","v":0},0,0,0,0,0,0,0,-17246019.5205395,-17418664.5205395,-17503450.750874002,-17503450.750874002,{"$f":"IF(A714=\"\",\"\",AL714-ROUND(AL714*OFFSET(Input!$S$27,B714,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A714=\"\",\"\",ROUND(AP714*(1-OFFSET(Input!$T$27,MIN(B714,10),0,1,1)),2*FEE_rounding))","v":-17503450.750874002},-12003450.750874002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A714=1,PMF_1st=0),0,ROUND(IF(A714=1,AI714,AL713)*OFFSET(Input!$O$27,IF(A714=121,-1,0)+MIN(B714,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A714=1,PMF_1st=0),0,IF(SUM($K$5:$L714)-$AU713>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B713,B714),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C714-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[711,60,3,null,99,{"$f":"IF(A715=\"\",\"\",IF(A715=1,Age_Full_Month,IF(F714=11,0,F714+1)))","v":2},99,0,{"$f":"IF(A715=\"\",\"\",IF(AND(F715=11,G715=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H715-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C715-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B715,99),0,1,1)*K715,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E715,0,1,1)*L715,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*M715,FEE_rounding)","v":0},0,0,{"$f":"IF(C715>=1,ROUND(K715*OFFSET(Input!$U$27,B715,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B715=1,0,IF($C715>=1,ROUND(OFFSET(Input!$X$27,B715,0,1,1)*AL714,AV_rounding),0))","v":0},{"$f":"IF(B715=1,0,IF(C715=1,ROUND(OFFSET(Input!$W$27,B715,0,1,1)*AVERAGE($AI$5,$AL$5:$AL713),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),OFFSET(Input!$G$27,B715,0,1,1)-AE715,0)","v":0},{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),MIN(OFFSET(Input!$G$27,B715,0,1,1),AP714),0)","v":0},0,0,0,0,0,0,0,-17503450.750874002,-17676095.750874002,-17762135.040739201,-17762135.040739201,{"$f":"IF(A715=\"\",\"\",AL715-ROUND(AL715*OFFSET(Input!$S$27,B715,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A715=\"\",\"\",ROUND(AP715*(1-OFFSET(Input!$T$27,MIN(B715,10),0,1,1)),2*FEE_rounding))","v":-17762135.040739201},-12262135.040739201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A715=1,PMF_1st=0),0,ROUND(IF(A715=1,AI715,AL714)*OFFSET(Input!$O$27,IF(A715=121,-1,0)+MIN(B715,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A715=1,PMF_1st=0),0,IF(SUM($K$5:$L715)-$AU714>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B714,B715),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C715-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[712,60,4,null,99,{"$f":"IF(A716=\"\",\"\",IF(A716=1,Age_Full_Month,IF(F715=11,0,F715+1)))","v":3},99,0,{"$f":"IF(A716=\"\",\"\",IF(AND(F716=11,G716=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H716-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C716-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B716,99),0,1,1)*K716,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E716,0,1,1)*L716,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*M716,FEE_rounding)","v":0},0,0,{"$f":"IF(C716>=1,ROUND(K716*OFFSET(Input!$U$27,B716,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B716=1,0,IF($C716>=1,ROUND(OFFSET(Input!$X$27,B716,0,1,1)*AL715,AV_rounding),0))","v":0},{"$f":"IF(B716=1,0,IF(C716=1,ROUND(OFFSET(Input!$W$27,B716,0,1,1)*AVERAGE($AI$5,$AL$5:$AL714),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),OFFSET(Input!$G$27,B716,0,1,1)-AE716,0)","v":0},{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),MIN(OFFSET(Input!$G$27,B716,0,1,1),AP715),0)","v":0},0,0,0,0,0,0,0,-17762135.040739201,-17934780.040739201,-18022078.489465799,-18022078.489465799,{"$f":"IF(A716=\"\",\"\",AL716-ROUND(AL716*OFFSET(Input!$S$27,B716,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A716=\"\",\"\",ROUND(AP716*(1-OFFSET(Input!$T$27,MIN(B716,10),0,1,1)),2*FEE_rounding))","v":-18022078.489465799},-12522078.489465799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A716=1,PMF_1st=0),0,ROUND(IF(A716=1,AI716,AL715)*OFFSET(Input!$O$27,IF(A716=121,-1,0)+MIN(B716,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A716=1,PMF_1st=0),0,IF(SUM($K$5:$L716)-$AU715>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B715,B716),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C716-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[713,60,5,null,99,{"$f":"IF(A717=\"\",\"\",IF(A717=1,Age_Full_Month,IF(F716=11,0,F716+1)))","v":4},99,0,{"$f":"IF(A717=\"\",\"\",IF(AND(F717=11,G717=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H717-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C717-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B717,99),0,1,1)*K717,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E717,0,1,1)*L717,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*M717,FEE_rounding)","v":0},0,0,{"$f":"IF(C717>=1,ROUND(K717*OFFSET(Input!$U$27,B717,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B717=1,0,IF($C717>=1,ROUND(OFFSET(Input!$X$27,B717,0,1,1)*AL716,AV_rounding),0))","v":0},{"$f":"IF(B717=1,0,IF(C717=1,ROUND(OFFSET(Input!$W$27,B717,0,1,1)*AVERAGE($AI$5,$AL$5:$AL715),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),OFFSET(Input!$G$27,B717,0,1,1)-AE717,0)","v":0},{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),MIN(OFFSET(Input!$G$27,B717,0,1,1),AP716),0)","v":0},0,0,0,0,0,0,0,-18022078.489465799,-18194723.489465799,-18283287.226073202,-18283287.226073202,{"$f":"IF(A717=\"\",\"\",AL717-ROUND(AL717*OFFSET(Input!$S$27,B717,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A717=\"\",\"\",ROUND(AP717*(1-OFFSET(Input!$T$27,MIN(B717,10),0,1,1)),2*FEE_rounding))","v":-18283287.226073202},-12783287.226073202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A717=1,PMF_1st=0),0,ROUND(IF(A717=1,AI717,AL716)*OFFSET(Input!$O$27,IF(A717=121,-1,0)+MIN(B717,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A717=1,PMF_1st=0),0,IF(SUM($K$5:$L717)-$AU716>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B716,B717),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C717-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[714,60,6,null,99,{"$f":"IF(A718=\"\",\"\",IF(A718=1,Age_Full_Month,IF(F717=11,0,F717+1)))","v":5},99,0,{"$f":"IF(A718=\"\",\"\",IF(AND(F718=11,G718=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H718-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C718-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B718,99),0,1,1)*K718,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E718,0,1,1)*L718,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*M718,FEE_rounding)","v":0},0,0,{"$f":"IF(C718>=1,ROUND(K718*OFFSET(Input!$U$27,B718,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B718=1,0,IF($C718>=1,ROUND(OFFSET(Input!$X$27,B718,0,1,1)*AL717,AV_rounding),0))","v":0},{"$f":"IF(B718=1,0,IF(C718=1,ROUND(OFFSET(Input!$W$27,B718,0,1,1)*AVERAGE($AI$5,$AL$5:$AL716),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),OFFSET(Input!$G$27,B718,0,1,1)-AE718,0)","v":0},{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),MIN(OFFSET(Input!$G$27,B718,0,1,1),AP717),0)","v":0},0,0,0,0,0,0,0,-18283287.226073202,-18455932.226073202,-18545767.409414198,-18545767.409414198,{"$f":"IF(A718=\"\",\"\",AL718-ROUND(AL718*OFFSET(Input!$S$27,B718,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A718=\"\",\"\",ROUND(AP718*(1-OFFSET(Input!$T$27,MIN(B718,10),0,1,1)),2*FEE_rounding))","v":-18545767.409414198},-13045767.409414198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A718=1,PMF_1st=0),0,ROUND(IF(A718=1,AI718,AL717)*OFFSET(Input!$O$27,IF(A718=121,-1,0)+MIN(B718,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A718=1,PMF_1st=0),0,IF(SUM($K$5:$L718)-$AU717>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B717,B718),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C718-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[715,60,7,null,99,{"$f":"IF(A719=\"\",\"\",IF(A719=1,Age_Full_Month,IF(F718=11,0,F718+1)))","v":6},99,0,{"$f":"IF(A719=\"\",\"\",IF(AND(F719=11,G719=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H719-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C719-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B719,99),0,1,1)*K719,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E719,0,1,1)*L719,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*M719,FEE_rounding)","v":0},0,0,{"$f":"IF(C719>=1,ROUND(K719*OFFSET(Input!$U$27,B719,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B719=1,0,IF($C719>=1,ROUND(OFFSET(Input!$X$27,B719,0,1,1)*AL718,AV_rounding),0))","v":0},{"$f":"IF(B719=1,0,IF(C719=1,ROUND(OFFSET(Input!$W$27,B719,0,1,1)*AVERAGE($AI$5,$AL$5:$AL717),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),OFFSET(Input!$G$27,B719,0,1,1)-AE719,0)","v":0},{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),MIN(OFFSET(Input!$G$27,B719,0,1,1),AP718),0)","v":0},0,0,0,0,0,0,0,-18545767.409414198,-18718412.409414198,-18809525.228319999,-18809525.228319999,{"$f":"IF(A719=\"\",\"\",AL719-ROUND(AL719*OFFSET(Input!$S$27,B719,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A719=\"\",\"\",ROUND(AP719*(1-OFFSET(Input!$T$27,MIN(B719,10),0,1,1)),2*FEE_rounding))","v":-18809525.228319999},-13309525.228319999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A719=1,PMF_1st=0),0,ROUND(IF(A719=1,AI719,AL718)*OFFSET(Input!$O$27,IF(A719=121,-1,0)+MIN(B719,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A719=1,PMF_1st=0),0,IF(SUM($K$5:$L719)-$AU718>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B718,B719),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C719-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[716,60,8,null,99,{"$f":"IF(A720=\"\",\"\",IF(A720=1,Age_Full_Month,IF(F719=11,0,F719+1)))","v":7},99,0,{"$f":"IF(A720=\"\",\"\",IF(AND(F720=11,G720=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H720-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C720-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B720,99),0,1,1)*K720,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E720,0,1,1)*L720,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*M720,FEE_rounding)","v":0},0,0,{"$f":"IF(C720>=1,ROUND(K720*OFFSET(Input!$U$27,B720,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B720=1,0,IF($C720>=1,ROUND(OFFSET(Input!$X$27,B720,0,1,1)*AL719,AV_rounding),0))","v":0},{"$f":"IF(B720=1,0,IF(C720=1,ROUND(OFFSET(Input!$W$27,B720,0,1,1)*AVERAGE($AI$5,$AL$5:$AL718),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),OFFSET(Input!$G$27,B720,0,1,1)-AE720,0)","v":0},{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),MIN(OFFSET(Input!$G$27,B720,0,1,1),AP719),0)","v":0},0,0,0,0,0,0,0,-18809525.228319999,-18982170.228319999,-19074566.901746299,-19074566.901746299,{"$f":"IF(A720=\"\",\"\",AL720-ROUND(AL720*OFFSET(Input!$S$27,B720,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A720=\"\",\"\",ROUND(AP720*(1-OFFSET(Input!$T$27,MIN(B720,10),0,1,1)),2*FEE_rounding))","v":-19074566.901746299},-13574566.901746299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A720=1,PMF_1st=0),0,ROUND(IF(A720=1,AI720,AL719)*OFFSET(Input!$O$27,IF(A720=121,-1,0)+MIN(B720,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A720=1,PMF_1st=0),0,IF(SUM($K$5:$L720)-$AU719>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B719,B720),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C720-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[717,60,9,null,99,{"$f":"IF(A721=\"\",\"\",IF(A721=1,Age_Full_Month,IF(F720=11,0,F720+1)))","v":8},99,0,{"$f":"IF(A721=\"\",\"\",IF(AND(F721=11,G721=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H721-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C721-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B721,99),0,1,1)*K721,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E721,0,1,1)*L721,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*M721,FEE_rounding)","v":0},0,0,{"$f":"IF(C721>=1,ROUND(K721*OFFSET(Input!$U$27,B721,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B721=1,0,IF($C721>=1,ROUND(OFFSET(Input!$X$27,B721,0,1,1)*AL720,AV_rounding),0))","v":0},{"$f":"IF(B721=1,0,IF(C721=1,ROUND(OFFSET(Input!$W$27,B721,0,1,1)*AVERAGE($AI$5,$AL$5:$AL719),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),OFFSET(Input!$G$27,B721,0,1,1)-AE721,0)","v":0},{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),MIN(OFFSET(Input!$G$27,B721,0,1,1),AP720),0)","v":0},0,0,0,0,0,0,0,-19074566.901746299,-19247211.901746299,-19340898.6789199,-19340898.6789199,{"$f":"IF(A721=\"\",\"\",AL721-ROUND(AL721*OFFSET(Input!$S$27,B721,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A721=\"\",\"\",ROUND(AP721*(1-OFFSET(Input!$T$27,MIN(B721,10),0,1,1)),2*FEE_rounding))","v":-19340898.6789199},-13840898.6789199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A721=1,PMF_1st=0),0,ROUND(IF(A721=1,AI721,AL720)*OFFSET(Input!$O$27,IF(A721=121,-1,0)+MIN(B721,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A721=1,PMF_1st=0),0,IF(SUM($K$5:$L721)-$AU720>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B720,B721),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C721-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[718,60,10,null,99,{"$f":"IF(A722=\"\",\"\",IF(A722=1,Age_Full_Month,IF(F721=11,0,F721+1)))","v":9},99,0,{"$f":"IF(A722=\"\",\"\",IF(AND(F722=11,G722=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H722-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C722-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B722,99),0,1,1)*K722,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E722,0,1,1)*L722,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*M722,FEE_rounding)","v":0},0,0,{"$f":"IF(C722>=1,ROUND(K722*OFFSET(Input!$U$27,B722,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B722=1,0,IF($C722>=1,ROUND(OFFSET(Input!$X$27,B722,0,1,1)*AL721,AV_rounding),0))","v":0},{"$f":"IF(B722=1,0,IF(C722=1,ROUND(OFFSET(Input!$W$27,B722,0,1,1)*AVERAGE($AI$5,$AL$5:$AL720),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),OFFSET(Input!$G$27,B722,0,1,1)-AE722,0)","v":0},{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),MIN(OFFSET(Input!$G$27,B722,0,1,1),AP721),0)","v":0},0,0,0,0,0,0,0,-19340898.6789199,-19513543.6789199,-19608526.8394861,-19608526.8394861,{"$f":"IF(A722=\"\",\"\",AL722-ROUND(AL722*OFFSET(Input!$S$27,B722,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A722=\"\",\"\",ROUND(AP722*(1-OFFSET(Input!$T$27,MIN(B722,10),0,1,1)),2*FEE_rounding))","v":-19608526.8394861},-14108526.8394861,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A722=1,PMF_1st=0),0,ROUND(IF(A722=1,AI722,AL721)*OFFSET(Input!$O$27,IF(A722=121,-1,0)+MIN(B722,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A722=1,PMF_1st=0),0,IF(SUM($K$5:$L722)-$AU721>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B721,B722),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C722-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[719,60,11,null,99,{"$f":"IF(A723=\"\",\"\",IF(A723=1,Age_Full_Month,IF(F722=11,0,F722+1)))","v":10},99,0,{"$f":"IF(A723=\"\",\"\",IF(AND(F723=11,G723=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H723-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C723-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B723,99),0,1,1)*K723,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E723,0,1,1)*L723,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*M723,FEE_rounding)","v":0},0,0,{"$f":"IF(C723>=1,ROUND(K723*OFFSET(Input!$U$27,B723,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B723=1,0,IF($C723>=1,ROUND(OFFSET(Input!$X$27,B723,0,1,1)*AL722,AV_rounding),0))","v":0},{"$f":"IF(B723=1,0,IF(C723=1,ROUND(OFFSET(Input!$W$27,B723,0,1,1)*AVERAGE($AI$5,$AL$5:$AL721),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),OFFSET(Input!$G$27,B723,0,1,1)-AE723,0)","v":0},{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),MIN(OFFSET(Input!$G$27,B723,0,1,1),AP722),0)","v":0},0,0,0,0,0,0,0,-19608526.8394861,-19781171.8394861,-19877457.6936565,-19877457.6936565,{"$f":"IF(A723=\"\",\"\",AL723-ROUND(AL723*OFFSET(Input!$S$27,B723,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A723=\"\",\"\",ROUND(AP723*(1-OFFSET(Input!$T$27,MIN(B723,10),0,1,1)),2*FEE_rounding))","v":-19877457.6936565},-14377457.6936565,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A723=1,PMF_1st=0),0,ROUND(IF(A723=1,AI723,AL722)*OFFSET(Input!$O$27,IF(A723=121,-1,0)+MIN(B723,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A723=1,PMF_1st=0),0,IF(SUM($K$5:$L723)-$AU722>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B722,B723),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C723-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[720,60,12,null,99,{"$f":"IF(A724=\"\",\"\",IF(A724=1,Age_Full_Month,IF(F723=11,0,F723+1)))","v":11},99,0,{"$f":"IF(A724=\"\",\"\",IF(AND(F724=11,G724=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H724-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C724-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B724,99),0,1,1)*K724,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E724,0,1,1)*L724,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*M724,FEE_rounding)","v":0},0,0,{"$f":"IF(C724>=1,ROUND(K724*OFFSET(Input!$U$27,B724,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B724=1,0,IF($C724>=1,ROUND(OFFSET(Input!$X$27,B724,0,1,1)*AL723,AV_rounding),0))","v":0},{"$f":"IF(B724=1,0,IF(C724=1,ROUND(OFFSET(Input!$W$27,B724,0,1,1)*AVERAGE($AI$5,$AL$5:$AL722),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),OFFSET(Input!$G$27,B724,0,1,1)-AE724,0)","v":0},{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),MIN(OFFSET(Input!$G$27,B724,0,1,1),AP723),0)","v":0},0,0,0,0,0,0,0,-19877457.6936565,-20050102.6936565,-20147697.5823582,-20147697.5823582,{"$f":"IF(A724=\"\",\"\",AL724-ROUND(AL724*OFFSET(Input!$S$27,B724,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A724=\"\",\"\",ROUND(AP724*(1-OFFSET(Input!$T$27,MIN(B724,10),0,1,1)),2*FEE_rounding))","v":-20147697.5823582},-14647697.5823582,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A724=1,PMF_1st=0),0,ROUND(IF(A724=1,AI724,AL723)*OFFSET(Input!$O$27,IF(A724=121,-1,0)+MIN(B724,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A724=1,PMF_1st=0),0,IF(SUM($K$5:$L724)-$AU723>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B723,B724),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C724-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[721,61,1,null,100,{"$f":"IF(A725=\"\",\"\",IF(A725=1,Age_Full_Month,IF(F724=11,0,F724+1)))","v":0},100,0,{"$f":"IF(A725=\"\",\"\",IF(AND(F725=11,G725=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H725-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C725-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B725,99),0,1,1)*K725,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E725,0,1,1)*L725,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*M725,FEE_rounding)","v":0},0,0,{"$f":"IF(C725>=1,ROUND(K725*OFFSET(Input!$U$27,B725,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B725=1,0,IF($C725>=1,ROUND(OFFSET(Input!$X$27,B725,0,1,1)*AL724,AV_rounding),0))","v":0},{"$f":"IF(B725=1,0,IF(C725=1,ROUND(OFFSET(Input!$W$27,B725,0,1,1)*AVERAGE($AI$5,$AL$5:$AL723),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),OFFSET(Input!$G$27,B725,0,1,1)-AE725,0)","v":0},{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),MIN(OFFSET(Input!$G$27,B725,0,1,1),AP724),0)","v":0},0,0,0,0,0,0,0,-20147697.5823582,-20320342.5823582,-20419252.877382901,-20419252.877382901,{"$f":"IF(A725=\"\",\"\",AL725-ROUND(AL725*OFFSET(Input!$S$27,B725,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A725=\"\",\"\",ROUND(AP725*(1-OFFSET(Input!$T$27,MIN(B725,10),0,1,1)),2*FEE_rounding))","v":-20419252.877382901},-14919252.877382901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A725=1,PMF_1st=0),0,ROUND(IF(A725=1,AI725,AL724)*OFFSET(Input!$O$27,IF(A725=121,-1,0)+MIN(B725,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A725=1,PMF_1st=0),0,IF(SUM($K$5:$L725)-$AU724>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B724,B725),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C725-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[722,61,2,null,100,{"$f":"IF(A726=\"\",\"\",IF(A726=1,Age_Full_Month,IF(F725=11,0,F725+1)))","v":1},100,0,{"$f":"IF(A726=\"\",\"\",IF(AND(F726=11,G726=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H726-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C726-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B726,99),0,1,1)*K726,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E726,0,1,1)*L726,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*M726,FEE_rounding)","v":0},0,0,{"$f":"IF(C726>=1,ROUND(K726*OFFSET(Input!$U$27,B726,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B726=1,0,IF($C726>=1,ROUND(OFFSET(Input!$X$27,B726,0,1,1)*AL725,AV_rounding),0))","v":0},{"$f":"IF(B726=1,0,IF(C726=1,ROUND(OFFSET(Input!$W$27,B726,0,1,1)*AVERAGE($AI$5,$AL$5:$AL724),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),OFFSET(Input!$G$27,B726,0,1,1)-AE726,0)","v":0},{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),MIN(OFFSET(Input!$G$27,B726,0,1,1),AP725),0)","v":0},0,0,0,0,0,0,0,-20419252.877382901,-20591897.877382901,-20692129.981537402,-20692129.981537402,{"$f":"IF(A726=\"\",\"\",AL726-ROUND(AL726*OFFSET(Input!$S$27,B726,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A726=\"\",\"\",ROUND(AP726*(1-OFFSET(Input!$T$27,MIN(B726,10),0,1,1)),2*FEE_rounding))","v":-20692129.981537402},-15192129.981537402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A726=1,PMF_1st=0),0,ROUND(IF(A726=1,AI726,AL725)*OFFSET(Input!$O$27,IF(A726=121,-1,0)+MIN(B726,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A726=1,PMF_1st=0),0,IF(SUM($K$5:$L726)-$AU725>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B725,B726),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C726-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[723,61,3,null,100,{"$f":"IF(A727=\"\",\"\",IF(A727=1,Age_Full_Month,IF(F726=11,0,F726+1)))","v":2},100,0,{"$f":"IF(A727=\"\",\"\",IF(AND(F727=11,G727=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H727-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C727-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B727,99),0,1,1)*K727,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E727,0,1,1)*L727,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*M727,FEE_rounding)","v":0},0,0,{"$f":"IF(C727>=1,ROUND(K727*OFFSET(Input!$U$27,B727,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B727=1,0,IF($C727>=1,ROUND(OFFSET(Input!$X$27,B727,0,1,1)*AL726,AV_rounding),0))","v":0},{"$f":"IF(B727=1,0,IF(C727=1,ROUND(OFFSET(Input!$W$27,B727,0,1,1)*AVERAGE($AI$5,$AL$5:$AL725),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),OFFSET(Input!$G$27,B727,0,1,1)-AE727,0)","v":0},{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),MIN(OFFSET(Input!$G$27,B727,0,1,1),AP726),0)","v":0},0,0,0,0,0,0,0,-20692129.981537402,-20864774.981537402,-20966335.328794502,-20966335.328794502,{"$f":"IF(A727=\"\",\"\",AL727-ROUND(AL727*OFFSET(Input!$S$27,B727,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A727=\"\",\"\",ROUND(AP727*(1-OFFSET(Input!$T$27,MIN(B727,10),0,1,1)),2*FEE_rounding))","v":-20966335.328794502},-15466335.328794502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A727=1,PMF_1st=0),0,ROUND(IF(A727=1,AI727,AL726)*OFFSET(Input!$O$27,IF(A727=121,-1,0)+MIN(B727,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A727=1,PMF_1st=0),0,IF(SUM($K$5:$L727)-$AU726>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B726,B727),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C727-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[724,61,4,null,100,{"$f":"IF(A728=\"\",\"\",IF(A728=1,Age_Full_Month,IF(F727=11,0,F727+1)))","v":3},100,0,{"$f":"IF(A728=\"\",\"\",IF(AND(F728=11,G728=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H728-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C728-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B728,99),0,1,1)*K728,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E728,0,1,1)*L728,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*M728,FEE_rounding)","v":0},0,0,{"$f":"IF(C728>=1,ROUND(K728*OFFSET(Input!$U$27,B728,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B728=1,0,IF($C728>=1,ROUND(OFFSET(Input!$X$27,B728,0,1,1)*AL727,AV_rounding),0))","v":0},{"$f":"IF(B728=1,0,IF(C728=1,ROUND(OFFSET(Input!$W$27,B728,0,1,1)*AVERAGE($AI$5,$AL$5:$AL726),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),OFFSET(Input!$G$27,B728,0,1,1)-AE728,0)","v":0},{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),MIN(OFFSET(Input!$G$27,B728,0,1,1),AP727),0)","v":0},0,0,0,0,0,0,0,-20966335.328794502,-21138980.328794502,-21241875.384444699,-21241875.384444699,{"$f":"IF(A728=\"\",\"\",AL728-ROUND(AL728*OFFSET(Input!$S$27,B728,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A728=\"\",\"\",ROUND(AP728*(1-OFFSET(Input!$T$27,MIN(B728,10),0,1,1)),2*FEE_rounding))","v":-21241875.384444699},-15741875.384444699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A728=1,PMF_1st=0),0,ROUND(IF(A728=1,AI728,AL727)*OFFSET(Input!$O$27,IF(A728=121,-1,0)+MIN(B728,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A728=1,PMF_1st=0),0,IF(SUM($K$5:$L728)-$AU727>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B727,B728),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C728-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[725,61,5,null,100,{"$f":"IF(A729=\"\",\"\",IF(A729=1,Age_Full_Month,IF(F728=11,0,F728+1)))","v":4},100,0,{"$f":"IF(A729=\"\",\"\",IF(AND(F729=11,G729=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H729-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C729-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B729,99),0,1,1)*K729,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E729,0,1,1)*L729,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*M729,FEE_rounding)","v":0},0,0,{"$f":"IF(C729>=1,ROUND(K729*OFFSET(Input!$U$27,B729,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B729=1,0,IF($C729>=1,ROUND(OFFSET(Input!$X$27,B729,0,1,1)*AL728,AV_rounding),0))","v":0},{"$f":"IF(B729=1,0,IF(C729=1,ROUND(OFFSET(Input!$W$27,B729,0,1,1)*AVERAGE($AI$5,$AL$5:$AL727),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),OFFSET(Input!$G$27,B729,0,1,1)-AE729,0)","v":0},{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),MIN(OFFSET(Input!$G$27,B729,0,1,1),AP728),0)","v":0},0,0,0,0,0,0,0,-21241875.384444699,-21414520.384444699,-21518756.645248599,-21518756.645248599,{"$f":"IF(A729=\"\",\"\",AL729-ROUND(AL729*OFFSET(Input!$S$27,B729,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A729=\"\",\"\",ROUND(AP729*(1-OFFSET(Input!$T$27,MIN(B729,10),0,1,1)),2*FEE_rounding))","v":-21518756.645248599},-16018756.645248599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A729=1,PMF_1st=0),0,ROUND(IF(A729=1,AI729,AL728)*OFFSET(Input!$O$27,IF(A729=121,-1,0)+MIN(B729,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A729=1,PMF_1st=0),0,IF(SUM($K$5:$L729)-$AU728>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B728,B729),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C729-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[726,61,6,null,100,{"$f":"IF(A730=\"\",\"\",IF(A730=1,Age_Full_Month,IF(F729=11,0,F729+1)))","v":5},100,0,{"$f":"IF(A730=\"\",\"\",IF(AND(F730=11,G730=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H730-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C730-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B730,99),0,1,1)*K730,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E730,0,1,1)*L730,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*M730,FEE_rounding)","v":0},0,0,{"$f":"IF(C730>=1,ROUND(K730*OFFSET(Input!$U$27,B730,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B730=1,0,IF($C730>=1,ROUND(OFFSET(Input!$X$27,B730,0,1,1)*AL729,AV_rounding),0))","v":0},{"$f":"IF(B730=1,0,IF(C730=1,ROUND(OFFSET(Input!$W$27,B730,0,1,1)*AVERAGE($AI$5,$AL$5:$AL728),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),OFFSET(Input!$G$27,B730,0,1,1)-AE730,0)","v":0},{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),MIN(OFFSET(Input!$G$27,B730,0,1,1),AP729),0)","v":0},0,0,0,0,0,0,0,-21518756.645248599,-21691401.645248599,-21796985.639589999,-21796985.639589999,{"$f":"IF(A730=\"\",\"\",AL730-ROUND(AL730*OFFSET(Input!$S$27,B730,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A730=\"\",\"\",ROUND(AP730*(1-OFFSET(Input!$T$27,MIN(B730,10),0,1,1)),2*FEE_rounding))","v":-21796985.639589999},-16296985.639589999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A730=1,PMF_1st=0),0,ROUND(IF(A730=1,AI730,AL729)*OFFSET(Input!$O$27,IF(A730=121,-1,0)+MIN(B730,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A730=1,PMF_1st=0),0,IF(SUM($K$5:$L730)-$AU729>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B729,B730),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C730-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[727,61,7,null,100,{"$f":"IF(A731=\"\",\"\",IF(A731=1,Age_Full_Month,IF(F730=11,0,F730+1)))","v":6},100,0,{"$f":"IF(A731=\"\",\"\",IF(AND(F731=11,G731=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H731-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C731-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B731,99),0,1,1)*K731,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E731,0,1,1)*L731,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*M731,FEE_rounding)","v":0},0,0,{"$f":"IF(C731>=1,ROUND(K731*OFFSET(Input!$U$27,B731,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B731=1,0,IF($C731>=1,ROUND(OFFSET(Input!$X$27,B731,0,1,1)*AL730,AV_rounding),0))","v":0},{"$f":"IF(B731=1,0,IF(C731=1,ROUND(OFFSET(Input!$W$27,B731,0,1,1)*AVERAGE($AI$5,$AL$5:$AL729),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),OFFSET(Input!$G$27,B731,0,1,1)-AE731,0)","v":0},{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),MIN(OFFSET(Input!$G$27,B731,0,1,1),AP730),0)","v":0},0,0,0,0,0,0,0,-21796985.639589999,-21969630.639589999,-22076568.9276301,-22076568.9276301,{"$f":"IF(A731=\"\",\"\",AL731-ROUND(AL731*OFFSET(Input!$S$27,B731,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A731=\"\",\"\",ROUND(AP731*(1-OFFSET(Input!$T$27,MIN(B731,10),0,1,1)),2*FEE_rounding))","v":-22076568.9276301},-16576568.9276301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A731=1,PMF_1st=0),0,ROUND(IF(A731=1,AI731,AL730)*OFFSET(Input!$O$27,IF(A731=121,-1,0)+MIN(B731,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A731=1,PMF_1st=0),0,IF(SUM($K$5:$L731)-$AU730>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B730,B731),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C731-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[728,61,8,null,100,{"$f":"IF(A732=\"\",\"\",IF(A732=1,Age_Full_Month,IF(F731=11,0,F731+1)))","v":7},100,0,{"$f":"IF(A732=\"\",\"\",IF(AND(F732=11,G732=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H732-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C732-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B732,99),0,1,1)*K732,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E732,0,1,1)*L732,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*M732,FEE_rounding)","v":0},0,0,{"$f":"IF(C732>=1,ROUND(K732*OFFSET(Input!$U$27,B732,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B732=1,0,IF($C732>=1,ROUND(OFFSET(Input!$X$27,B732,0,1,1)*AL731,AV_rounding),0))","v":0},{"$f":"IF(B732=1,0,IF(C732=1,ROUND(OFFSET(Input!$W$27,B732,0,1,1)*AVERAGE($AI$5,$AL$5:$AL730),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),OFFSET(Input!$G$27,B732,0,1,1)-AE732,0)","v":0},{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),MIN(OFFSET(Input!$G$27,B732,0,1,1),AP731),0)","v":0},0,0,0,0,0,0,0,-22076568.9276301,-22249213.9276301,-22357513.101461999,-22357513.101461999,{"$f":"IF(A732=\"\",\"\",AL732-ROUND(AL732*OFFSET(Input!$S$27,B732,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A732=\"\",\"\",ROUND(AP732*(1-OFFSET(Input!$T$27,MIN(B732,10),0,1,1)),2*FEE_rounding))","v":-22357513.101461999},-16857513.101461999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A732=1,PMF_1st=0),0,ROUND(IF(A732=1,AI732,AL731)*OFFSET(Input!$O$27,IF(A732=121,-1,0)+MIN(B732,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A732=1,PMF_1st=0),0,IF(SUM($K$5:$L732)-$AU731>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B731,B732),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C732-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[729,61,9,null,100,{"$f":"IF(A733=\"\",\"\",IF(A733=1,Age_Full_Month,IF(F732=11,0,F732+1)))","v":8},100,0,{"$f":"IF(A733=\"\",\"\",IF(AND(F733=11,G733=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H733-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C733-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B733,99),0,1,1)*K733,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E733,0,1,1)*L733,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*M733,FEE_rounding)","v":0},0,0,{"$f":"IF(C733>=1,ROUND(K733*OFFSET(Input!$U$27,B733,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B733=1,0,IF($C733>=1,ROUND(OFFSET(Input!$X$27,B733,0,1,1)*AL732,AV_rounding),0))","v":0},{"$f":"IF(B733=1,0,IF(C733=1,ROUND(OFFSET(Input!$W$27,B733,0,1,1)*AVERAGE($AI$5,$AL$5:$AL731),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),OFFSET(Input!$G$27,B733,0,1,1)-AE733,0)","v":0},{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),MIN(OFFSET(Input!$G$27,B733,0,1,1),AP732),0)","v":0},0,0,0,0,0,0,0,-22357513.101461999,-22530158.101461999,-22639824.785266001,-22639824.785266001,{"$f":"IF(A733=\"\",\"\",AL733-ROUND(AL733*OFFSET(Input!$S$27,B733,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A733=\"\",\"\",ROUND(AP733*(1-OFFSET(Input!$T$27,MIN(B733,10),0,1,1)),2*FEE_rounding))","v":-22639824.785266001},-17139824.785266001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A733=1,PMF_1st=0),0,ROUND(IF(A733=1,AI733,AL732)*OFFSET(Input!$O$27,IF(A733=121,-1,0)+MIN(B733,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A733=1,PMF_1st=0),0,IF(SUM($K$5:$L733)-$AU732>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B732,B733),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C733-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[730,61,10,null,100,{"$f":"IF(A734=\"\",\"\",IF(A734=1,Age_Full_Month,IF(F733=11,0,F733+1)))","v":9},100,0,{"$f":"IF(A734=\"\",\"\",IF(AND(F734=11,G734=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H734-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C734-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B734,99),0,1,1)*K734,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E734,0,1,1)*L734,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*M734,FEE_rounding)","v":0},0,0,{"$f":"IF(C734>=1,ROUND(K734*OFFSET(Input!$U$27,B734,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B734=1,0,IF($C734>=1,ROUND(OFFSET(Input!$X$27,B734,0,1,1)*AL733,AV_rounding),0))","v":0},{"$f":"IF(B734=1,0,IF(C734=1,ROUND(OFFSET(Input!$W$27,B734,0,1,1)*AVERAGE($AI$5,$AL$5:$AL732),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),OFFSET(Input!$G$27,B734,0,1,1)-AE734,0)","v":0},{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),MIN(OFFSET(Input!$G$27,B734,0,1,1),AP733),0)","v":0},0,0,0,0,0,0,0,-22639824.785266001,-22812469.785266001,-22923510.635466099,-22923510.635466099,{"$f":"IF(A734=\"\",\"\",AL734-ROUND(AL734*OFFSET(Input!$S$27,B734,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A734=\"\",\"\",ROUND(AP734*(1-OFFSET(Input!$T$27,MIN(B734,10),0,1,1)),2*FEE_rounding))","v":-22923510.635466099},-17423510.635466099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A734=1,PMF_1st=0),0,ROUND(IF(A734=1,AI734,AL733)*OFFSET(Input!$O$27,IF(A734=121,-1,0)+MIN(B734,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A734=1,PMF_1st=0),0,IF(SUM($K$5:$L734)-$AU733>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B733,B734),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C734-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[731,61,11,null,100,{"$f":"IF(A735=\"\",\"\",IF(A735=1,Age_Full_Month,IF(F734=11,0,F734+1)))","v":10},100,0,{"$f":"IF(A735=\"\",\"\",IF(AND(F735=11,G735=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H735-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C735-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B735,99),0,1,1)*K735,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E735,0,1,1)*L735,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*M735,FEE_rounding)","v":0},0,0,{"$f":"IF(C735>=1,ROUND(K735*OFFSET(Input!$U$27,B735,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B735=1,0,IF($C735>=1,ROUND(OFFSET(Input!$X$27,B735,0,1,1)*AL734,AV_rounding),0))","v":0},{"$f":"IF(B735=1,0,IF(C735=1,ROUND(OFFSET(Input!$W$27,B735,0,1,1)*AVERAGE($AI$5,$AL$5:$AL733),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),OFFSET(Input!$G$27,B735,0,1,1)-AE735,0)","v":0},{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),MIN(OFFSET(Input!$G$27,B735,0,1,1),AP734),0)","v":0},0,0,0,0,0,0,0,-22923510.635466099,-23096155.635466099,-23208577.340886801,-23208577.340886801,{"$f":"IF(A735=\"\",\"\",AL735-ROUND(AL735*OFFSET(Input!$S$27,B735,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A735=\"\",\"\",ROUND(AP735*(1-OFFSET(Input!$T$27,MIN(B735,10),0,1,1)),2*FEE_rounding))","v":-23208577.340886801},-17708577.340886801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A735=1,PMF_1st=0),0,ROUND(IF(A735=1,AI735,AL734)*OFFSET(Input!$O$27,IF(A735=121,-1,0)+MIN(B735,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A735=1,PMF_1st=0),0,IF(SUM($K$5:$L735)-$AU734>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B734,B735),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C735-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[732,61,12,null,100,{"$f":"IF(A736=\"\",\"\",IF(A736=1,Age_Full_Month,IF(F735=11,0,F735+1)))","v":11},100,0,{"$f":"IF(A736=\"\",\"\",IF(AND(F736=11,G736=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H736-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C736-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B736,99),0,1,1)*K736,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E736,0,1,1)*L736,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*M736,FEE_rounding)","v":0},0,0,{"$f":"IF(C736>=1,ROUND(K736*OFFSET(Input!$U$27,B736,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B736=1,0,IF($C736>=1,ROUND(OFFSET(Input!$X$27,B736,0,1,1)*AL735,AV_rounding),0))","v":0},{"$f":"IF(B736=1,0,IF(C736=1,ROUND(OFFSET(Input!$W$27,B736,0,1,1)*AVERAGE($AI$5,$AL$5:$AL734),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),OFFSET(Input!$G$27,B736,0,1,1)-AE736,0)","v":0},{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),MIN(OFFSET(Input!$G$27,B736,0,1,1),AP735),0)","v":0},0,0,0,0,0,0,0,-23208577.340886801,-23381222.340886801,-23495031.6229106,-23495031.6229106,{"$f":"IF(A736=\"\",\"\",AL736-ROUND(AL736*OFFSET(Input!$S$27,B736,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A736=\"\",\"\",ROUND(AP736*(1-OFFSET(Input!$T$27,MIN(B736,10),0,1,1)),2*FEE_rounding))","v":-23495031.6229106},-17995031.6229106,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A736=1,PMF_1st=0),0,ROUND(IF(A736=1,AI736,AL735)*OFFSET(Input!$O$27,IF(A736=121,-1,0)+MIN(B736,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A736=1,PMF_1st=0),0,IF(SUM($K$5:$L736)-$AU735>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B735,B736),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C736-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[733,62,1,null,101,{"$f":"IF(A737=\"\",\"\",IF(A737=1,Age_Full_Month,IF(F736=11,0,F736+1)))","v":0},101,0,{"$f":"IF(A737=\"\",\"\",IF(AND(F737=11,G737=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H737-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C737-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B737,99),0,1,1)*K737,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E737,0,1,1)*L737,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*M737,FEE_rounding)","v":0},0,0,{"$f":"IF(C737>=1,ROUND(K737*OFFSET(Input!$U$27,B737,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B737=1,0,IF($C737>=1,ROUND(OFFSET(Input!$X$27,B737,0,1,1)*AL736,AV_rounding),0))","v":0},{"$f":"IF(B737=1,0,IF(C737=1,ROUND(OFFSET(Input!$W$27,B737,0,1,1)*AVERAGE($AI$5,$AL$5:$AL735),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),OFFSET(Input!$G$27,B737,0,1,1)-AE737,0)","v":0},{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),MIN(OFFSET(Input!$G$27,B737,0,1,1),AP736),0)","v":0},0,0,0,0,0,0,0,-23495031.6229106,-23667676.6229106,-23782880.235636801,-23782880.235636801,{"$f":"IF(A737=\"\",\"\",AL737-ROUND(AL737*OFFSET(Input!$S$27,B737,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A737=\"\",\"\",ROUND(AP737*(1-OFFSET(Input!$T$27,MIN(B737,10),0,1,1)),2*FEE_rounding))","v":-23782880.235636801},-18282880.235636801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A737=1,PMF_1st=0),0,ROUND(IF(A737=1,AI737,AL736)*OFFSET(Input!$O$27,IF(A737=121,-1,0)+MIN(B737,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A737=1,PMF_1st=0),0,IF(SUM($K$5:$L737)-$AU736>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B736,B737),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C737-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[734,62,2,null,101,{"$f":"IF(A738=\"\",\"\",IF(A738=1,Age_Full_Month,IF(F737=11,0,F737+1)))","v":1},101,0,{"$f":"IF(A738=\"\",\"\",IF(AND(F738=11,G738=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H738-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C738-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B738,99),0,1,1)*K738,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E738,0,1,1)*L738,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*M738,FEE_rounding)","v":0},0,0,{"$f":"IF(C738>=1,ROUND(K738*OFFSET(Input!$U$27,B738,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B738=1,0,IF($C738>=1,ROUND(OFFSET(Input!$X$27,B738,0,1,1)*AL737,AV_rounding),0))","v":0},{"$f":"IF(B738=1,0,IF(C738=1,ROUND(OFFSET(Input!$W$27,B738,0,1,1)*AVERAGE($AI$5,$AL$5:$AL736),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),OFFSET(Input!$G$27,B738,0,1,1)-AE738,0)","v":0},{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),MIN(OFFSET(Input!$G$27,B738,0,1,1),AP737),0)","v":0},0,0,0,0,0,0,0,-23782880.235636801,-23955525.235636801,-24072129.9660406,-24072129.9660406,{"$f":"IF(A738=\"\",\"\",AL738-ROUND(AL738*OFFSET(Input!$S$27,B738,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A738=\"\",\"\",ROUND(AP738*(1-OFFSET(Input!$T$27,MIN(B738,10),0,1,1)),2*FEE_rounding))","v":-24072129.9660406},-18572129.9660406,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A738=1,PMF_1st=0),0,ROUND(IF(A738=1,AI738,AL737)*OFFSET(Input!$O$27,IF(A738=121,-1,0)+MIN(B738,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A738=1,PMF_1st=0),0,IF(SUM($K$5:$L738)-$AU737>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B737,B738),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C738-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[735,62,3,null,101,{"$f":"IF(A739=\"\",\"\",IF(A739=1,Age_Full_Month,IF(F738=11,0,F738+1)))","v":2},101,0,{"$f":"IF(A739=\"\",\"\",IF(AND(F739=11,G739=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H739-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C739-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B739,99),0,1,1)*K739,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E739,0,1,1)*L739,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*M739,FEE_rounding)","v":0},0,0,{"$f":"IF(C739>=1,ROUND(K739*OFFSET(Input!$U$27,B739,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B739=1,0,IF($C739>=1,ROUND(OFFSET(Input!$X$27,B739,0,1,1)*AL738,AV_rounding),0))","v":0},{"$f":"IF(B739=1,0,IF(C739=1,ROUND(OFFSET(Input!$W$27,B739,0,1,1)*AVERAGE($AI$5,$AL$5:$AL737),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),OFFSET(Input!$G$27,B739,0,1,1)-AE739,0)","v":0},{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),MIN(OFFSET(Input!$G$27,B739,0,1,1),AP738),0)","v":0},0,0,0,0,0,0,0,-24072129.9660406,-24244774.9660406,-24362787.634133201,-24362787.634133201,{"$f":"IF(A739=\"\",\"\",AL739-ROUND(AL739*OFFSET(Input!$S$27,B739,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A739=\"\",\"\",ROUND(AP739*(1-OFFSET(Input!$T$27,MIN(B739,10),0,1,1)),2*FEE_rounding))","v":-24362787.634133201},-18862787.634133201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A739=1,PMF_1st=0),0,ROUND(IF(A739=1,AI739,AL738)*OFFSET(Input!$O$27,IF(A739=121,-1,0)+MIN(B739,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A739=1,PMF_1st=0),0,IF(SUM($K$5:$L739)-$AU738>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B738,B739),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C739-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[736,62,4,null,101,{"$f":"IF(A740=\"\",\"\",IF(A740=1,Age_Full_Month,IF(F739=11,0,F739+1)))","v":3},101,0,{"$f":"IF(A740=\"\",\"\",IF(AND(F740=11,G740=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H740-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C740-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B740,99),0,1,1)*K740,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E740,0,1,1)*L740,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*M740,FEE_rounding)","v":0},0,0,{"$f":"IF(C740>=1,ROUND(K740*OFFSET(Input!$U$27,B740,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B740=1,0,IF($C740>=1,ROUND(OFFSET(Input!$X$27,B740,0,1,1)*AL739,AV_rounding),0))","v":0},{"$f":"IF(B740=1,0,IF(C740=1,ROUND(OFFSET(Input!$W$27,B740,0,1,1)*AVERAGE($AI$5,$AL$5:$AL738),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),OFFSET(Input!$G$27,B740,0,1,1)-AE740,0)","v":0},{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),MIN(OFFSET(Input!$G$27,B740,0,1,1),AP739),0)","v":0},0,0,0,0,0,0,0,-24362787.634133201,-24535432.634133201,-24654860.0931224,-24654860.0931224,{"$f":"IF(A740=\"\",\"\",AL740-ROUND(AL740*OFFSET(Input!$S$27,B740,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A740=\"\",\"\",ROUND(AP740*(1-OFFSET(Input!$T$27,MIN(B740,10),0,1,1)),2*FEE_rounding))","v":-24654860.0931224},-19154860.0931224,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A740=1,PMF_1st=0),0,ROUND(IF(A740=1,AI740,AL739)*OFFSET(Input!$O$27,IF(A740=121,-1,0)+MIN(B740,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A740=1,PMF_1st=0),0,IF(SUM($K$5:$L740)-$AU739>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B739,B740),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C740-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[737,62,5,null,101,{"$f":"IF(A741=\"\",\"\",IF(A741=1,Age_Full_Month,IF(F740=11,0,F740+1)))","v":4},101,0,{"$f":"IF(A741=\"\",\"\",IF(AND(F741=11,G741=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H741-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C741-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B741,99),0,1,1)*K741,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E741,0,1,1)*L741,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*M741,FEE_rounding)","v":0},0,0,{"$f":"IF(C741>=1,ROUND(K741*OFFSET(Input!$U$27,B741,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B741=1,0,IF($C741>=1,ROUND(OFFSET(Input!$X$27,B741,0,1,1)*AL740,AV_rounding),0))","v":0},{"$f":"IF(B741=1,0,IF(C741=1,ROUND(OFFSET(Input!$W$27,B741,0,1,1)*AVERAGE($AI$5,$AL$5:$AL739),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),OFFSET(Input!$G$27,B741,0,1,1)-AE741,0)","v":0},{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),MIN(OFFSET(Input!$G$27,B741,0,1,1),AP740),0)","v":0},0,0,0,0,0,0,0,-24654860.0931224,-24827505.0931224,-24948354.229574502,-24948354.229574502,{"$f":"IF(A741=\"\",\"\",AL741-ROUND(AL741*OFFSET(Input!$S$27,B741,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A741=\"\",\"\",ROUND(AP741*(1-OFFSET(Input!$T$27,MIN(B741,10),0,1,1)),2*FEE_rounding))","v":-24948354.229574502},-19448354.229574502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A741=1,PMF_1st=0),0,ROUND(IF(A741=1,AI741,AL740)*OFFSET(Input!$O$27,IF(A741=121,-1,0)+MIN(B741,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A741=1,PMF_1st=0),0,IF(SUM($K$5:$L741)-$AU740>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B740,B741),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C741-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[738,62,6,null,101,{"$f":"IF(A742=\"\",\"\",IF(A742=1,Age_Full_Month,IF(F741=11,0,F741+1)))","v":5},101,0,{"$f":"IF(A742=\"\",\"\",IF(AND(F742=11,G742=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H742-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C742-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B742,99),0,1,1)*K742,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E742,0,1,1)*L742,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*M742,FEE_rounding)","v":0},0,0,{"$f":"IF(C742>=1,ROUND(K742*OFFSET(Input!$U$27,B742,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B742=1,0,IF($C742>=1,ROUND(OFFSET(Input!$X$27,B742,0,1,1)*AL741,AV_rounding),0))","v":0},{"$f":"IF(B742=1,0,IF(C742=1,ROUND(OFFSET(Input!$W$27,B742,0,1,1)*AVERAGE($AI$5,$AL$5:$AL740),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),OFFSET(Input!$G$27,B742,0,1,1)-AE742,0)","v":0},{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),MIN(OFFSET(Input!$G$27,B742,0,1,1),AP741),0)","v":0},0,0,0,0,0,0,0,-24948354.229574502,-25120999.229574502,-25243276.963576399,-25243276.963576399,{"$f":"IF(A742=\"\",\"\",AL742-ROUND(AL742*OFFSET(Input!$S$27,B742,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A742=\"\",\"\",ROUND(AP742*(1-OFFSET(Input!$T$27,MIN(B742,10),0,1,1)),2*FEE_rounding))","v":-25243276.963576399},-19743276.963576399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A742=1,PMF_1st=0),0,ROUND(IF(A742=1,AI742,AL741)*OFFSET(Input!$O$27,IF(A742=121,-1,0)+MIN(B742,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A742=1,PMF_1st=0),0,IF(SUM($K$5:$L742)-$AU741>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B741,B742),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C742-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[739,62,7,null,101,{"$f":"IF(A743=\"\",\"\",IF(A743=1,Age_Full_Month,IF(F742=11,0,F742+1)))","v":6},101,0,{"$f":"IF(A743=\"\",\"\",IF(AND(F743=11,G743=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H743-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C743-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B743,99),0,1,1)*K743,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E743,0,1,1)*L743,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*M743,FEE_rounding)","v":0},0,0,{"$f":"IF(C743>=1,ROUND(K743*OFFSET(Input!$U$27,B743,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B743=1,0,IF($C743>=1,ROUND(OFFSET(Input!$X$27,B743,0,1,1)*AL742,AV_rounding),0))","v":0},{"$f":"IF(B743=1,0,IF(C743=1,ROUND(OFFSET(Input!$W$27,B743,0,1,1)*AVERAGE($AI$5,$AL$5:$AL741),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),OFFSET(Input!$G$27,B743,0,1,1)-AE743,0)","v":0},{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),MIN(OFFSET(Input!$G$27,B743,0,1,1),AP742),0)","v":0},0,0,0,0,0,0,0,-25243276.963576399,-25415921.963576399,-25539635.248898901,-25539635.248898901,{"$f":"IF(A743=\"\",\"\",AL743-ROUND(AL743*OFFSET(Input!$S$27,B743,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A743=\"\",\"\",ROUND(AP743*(1-OFFSET(Input!$T$27,MIN(B743,10),0,1,1)),2*FEE_rounding))","v":-25539635.248898901},-20039635.248898901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A743=1,PMF_1st=0),0,ROUND(IF(A743=1,AI743,AL742)*OFFSET(Input!$O$27,IF(A743=121,-1,0)+MIN(B743,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A743=1,PMF_1st=0),0,IF(SUM($K$5:$L743)-$AU742>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B742,B743),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C743-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[740,62,8,null,101,{"$f":"IF(A744=\"\",\"\",IF(A744=1,Age_Full_Month,IF(F743=11,0,F743+1)))","v":7},101,0,{"$f":"IF(A744=\"\",\"\",IF(AND(F744=11,G744=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H744-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C744-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B744,99),0,1,1)*K744,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E744,0,1,1)*L744,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*M744,FEE_rounding)","v":0},0,0,{"$f":"IF(C744>=1,ROUND(K744*OFFSET(Input!$U$27,B744,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B744=1,0,IF($C744>=1,ROUND(OFFSET(Input!$X$27,B744,0,1,1)*AL743,AV_rounding),0))","v":0},{"$f":"IF(B744=1,0,IF(C744=1,ROUND(OFFSET(Input!$W$27,B744,0,1,1)*AVERAGE($AI$5,$AL$5:$AL742),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),OFFSET(Input!$G$27,B744,0,1,1)-AE744,0)","v":0},{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),MIN(OFFSET(Input!$G$27,B744,0,1,1),AP743),0)","v":0},0,0,0,0,0,0,0,-25539635.248898901,-25712280.248898901,-25837436.073160701,-25837436.073160701,{"$f":"IF(A744=\"\",\"\",AL744-ROUND(AL744*OFFSET(Input!$S$27,B744,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A744=\"\",\"\",ROUND(AP744*(1-OFFSET(Input!$T$27,MIN(B744,10),0,1,1)),2*FEE_rounding))","v":-25837436.073160701},-20337436.073160701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A744=1,PMF_1st=0),0,ROUND(IF(A744=1,AI744,AL743)*OFFSET(Input!$O$27,IF(A744=121,-1,0)+MIN(B744,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A744=1,PMF_1st=0),0,IF(SUM($K$5:$L744)-$AU743>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B743,B744),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C744-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[741,62,9,null,101,{"$f":"IF(A745=\"\",\"\",IF(A745=1,Age_Full_Month,IF(F744=11,0,F744+1)))","v":8},101,0,{"$f":"IF(A745=\"\",\"\",IF(AND(F745=11,G745=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H745-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C745-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B745,99),0,1,1)*K745,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E745,0,1,1)*L745,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*M745,FEE_rounding)","v":0},0,0,{"$f":"IF(C745>=1,ROUND(K745*OFFSET(Input!$U$27,B745,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B745=1,0,IF($C745>=1,ROUND(OFFSET(Input!$X$27,B745,0,1,1)*AL744,AV_rounding),0))","v":0},{"$f":"IF(B745=1,0,IF(C745=1,ROUND(OFFSET(Input!$W$27,B745,0,1,1)*AVERAGE($AI$5,$AL$5:$AL743),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),OFFSET(Input!$G$27,B745,0,1,1)-AE745,0)","v":0},{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),MIN(OFFSET(Input!$G$27,B745,0,1,1),AP744),0)","v":0},0,0,0,0,0,0,0,-25837436.073160701,-26010081.073160701,-26136686.457993001,-26136686.457993001,{"$f":"IF(A745=\"\",\"\",AL745-ROUND(AL745*OFFSET(Input!$S$27,B745,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A745=\"\",\"\",ROUND(AP745*(1-OFFSET(Input!$T$27,MIN(B745,10),0,1,1)),2*FEE_rounding))","v":-26136686.457993001},-20636686.457993001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A745=1,PMF_1st=0),0,ROUND(IF(A745=1,AI745,AL744)*OFFSET(Input!$O$27,IF(A745=121,-1,0)+MIN(B745,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A745=1,PMF_1st=0),0,IF(SUM($K$5:$L745)-$AU744>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B744,B745),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C745-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[742,62,10,null,101,{"$f":"IF(A746=\"\",\"\",IF(A746=1,Age_Full_Month,IF(F745=11,0,F745+1)))","v":9},101,0,{"$f":"IF(A746=\"\",\"\",IF(AND(F746=11,G746=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H746-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C746-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B746,99),0,1,1)*K746,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E746,0,1,1)*L746,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*M746,FEE_rounding)","v":0},0,0,{"$f":"IF(C746>=1,ROUND(K746*OFFSET(Input!$U$27,B746,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B746=1,0,IF($C746>=1,ROUND(OFFSET(Input!$X$27,B746,0,1,1)*AL745,AV_rounding),0))","v":0},{"$f":"IF(B746=1,0,IF(C746=1,ROUND(OFFSET(Input!$W$27,B746,0,1,1)*AVERAGE($AI$5,$AL$5:$AL744),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),OFFSET(Input!$G$27,B746,0,1,1)-AE746,0)","v":0},{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),MIN(OFFSET(Input!$G$27,B746,0,1,1),AP745),0)","v":0},0,0,0,0,0,0,0,-26136686.457993001,-26309331.457993001,-26437393.459205199,-26437393.459205199,{"$f":"IF(A746=\"\",\"\",AL746-ROUND(AL746*OFFSET(Input!$S$27,B746,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A746=\"\",\"\",ROUND(AP746*(1-OFFSET(Input!$T$27,MIN(B746,10),0,1,1)),2*FEE_rounding))","v":-26437393.459205199},-20937393.459205199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A746=1,PMF_1st=0),0,ROUND(IF(A746=1,AI746,AL745)*OFFSET(Input!$O$27,IF(A746=121,-1,0)+MIN(B746,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A746=1,PMF_1st=0),0,IF(SUM($K$5:$L746)-$AU745>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B745,B746),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C746-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[743,62,11,null,101,{"$f":"IF(A747=\"\",\"\",IF(A747=1,Age_Full_Month,IF(F746=11,0,F746+1)))","v":10},101,0,{"$f":"IF(A747=\"\",\"\",IF(AND(F747=11,G747=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H747-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C747-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B747,99),0,1,1)*K747,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E747,0,1,1)*L747,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*M747,FEE_rounding)","v":0},0,0,{"$f":"IF(C747>=1,ROUND(K747*OFFSET(Input!$U$27,B747,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B747=1,0,IF($C747>=1,ROUND(OFFSET(Input!$X$27,B747,0,1,1)*AL746,AV_rounding),0))","v":0},{"$f":"IF(B747=1,0,IF(C747=1,ROUND(OFFSET(Input!$W$27,B747,0,1,1)*AVERAGE($AI$5,$AL$5:$AL745),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),OFFSET(Input!$G$27,B747,0,1,1)-AE747,0)","v":0},{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),MIN(OFFSET(Input!$G$27,B747,0,1,1),AP746),0)","v":0},0,0,0,0,0,0,0,-26437393.459205199,-26610038.459205199,-26739564.166951101,-26739564.166951101,{"$f":"IF(A747=\"\",\"\",AL747-ROUND(AL747*OFFSET(Input!$S$27,B747,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A747=\"\",\"\",ROUND(AP747*(1-OFFSET(Input!$T$27,MIN(B747,10),0,1,1)),2*FEE_rounding))","v":-26739564.166951101},-21239564.166951101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A747=1,PMF_1st=0),0,ROUND(IF(A747=1,AI747,AL746)*OFFSET(Input!$O$27,IF(A747=121,-1,0)+MIN(B747,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A747=1,PMF_1st=0),0,IF(SUM($K$5:$L747)-$AU746>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B746,B747),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C747-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[744,62,12,null,101,{"$f":"IF(A748=\"\",\"\",IF(A748=1,Age_Full_Month,IF(F747=11,0,F747+1)))","v":11},101,0,{"$f":"IF(A748=\"\",\"\",IF(AND(F748=11,G748=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H748-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C748-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B748,99),0,1,1)*K748,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E748,0,1,1)*L748,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*M748,FEE_rounding)","v":0},0,0,{"$f":"IF(C748>=1,ROUND(K748*OFFSET(Input!$U$27,B748,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B748=1,0,IF($C748>=1,ROUND(OFFSET(Input!$X$27,B748,0,1,1)*AL747,AV_rounding),0))","v":0},{"$f":"IF(B748=1,0,IF(C748=1,ROUND(OFFSET(Input!$W$27,B748,0,1,1)*AVERAGE($AI$5,$AL$5:$AL746),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),OFFSET(Input!$G$27,B748,0,1,1)-AE748,0)","v":0},{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),MIN(OFFSET(Input!$G$27,B748,0,1,1),AP747),0)","v":0},0,0,0,0,0,0,0,-26739564.166951101,-26912209.166951101,-27043205.705896299,-27043205.705896299,{"$f":"IF(A748=\"\",\"\",AL748-ROUND(AL748*OFFSET(Input!$S$27,B748,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A748=\"\",\"\",ROUND(AP748*(1-OFFSET(Input!$T$27,MIN(B748,10),0,1,1)),2*FEE_rounding))","v":-27043205.705896299},-21543205.705896299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A748=1,PMF_1st=0),0,ROUND(IF(A748=1,AI748,AL747)*OFFSET(Input!$O$27,IF(A748=121,-1,0)+MIN(B748,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A748=1,PMF_1st=0),0,IF(SUM($K$5:$L748)-$AU747>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B747,B748),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C748-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[745,63,1,null,102,{"$f":"IF(A749=\"\",\"\",IF(A749=1,Age_Full_Month,IF(F748=11,0,F748+1)))","v":0},102,0,{"$f":"IF(A749=\"\",\"\",IF(AND(F749=11,G749=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H749-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C749-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B749,99),0,1,1)*K749,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E749,0,1,1)*L749,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*M749,FEE_rounding)","v":0},0,0,{"$f":"IF(C749>=1,ROUND(K749*OFFSET(Input!$U$27,B749,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B749=1,0,IF($C749>=1,ROUND(OFFSET(Input!$X$27,B749,0,1,1)*AL748,AV_rounding),0))","v":0},{"$f":"IF(B749=1,0,IF(C749=1,ROUND(OFFSET(Input!$W$27,B749,0,1,1)*AVERAGE($AI$5,$AL$5:$AL747),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),OFFSET(Input!$G$27,B749,0,1,1)-AE749,0)","v":0},{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),MIN(OFFSET(Input!$G$27,B749,0,1,1),AP748),0)","v":0},0,0,0,0,0,0,0,-27043205.705896299,-27215850.705896299,-27348325.2353861,-27348325.2353861,{"$f":"IF(A749=\"\",\"\",AL749-ROUND(AL749*OFFSET(Input!$S$27,B749,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A749=\"\",\"\",ROUND(AP749*(1-OFFSET(Input!$T$27,MIN(B749,10),0,1,1)),2*FEE_rounding))","v":-27348325.2353861},-21848325.2353861,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A749=1,PMF_1st=0),0,ROUND(IF(A749=1,AI749,AL748)*OFFSET(Input!$O$27,IF(A749=121,-1,0)+MIN(B749,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A749=1,PMF_1st=0),0,IF(SUM($K$5:$L749)-$AU748>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B748,B749),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C749-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[746,63,2,null,102,{"$f":"IF(A750=\"\",\"\",IF(A750=1,Age_Full_Month,IF(F749=11,0,F749+1)))","v":1},102,0,{"$f":"IF(A750=\"\",\"\",IF(AND(F750=11,G750=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H750-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C750-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B750,99),0,1,1)*K750,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E750,0,1,1)*L750,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*M750,FEE_rounding)","v":0},0,0,{"$f":"IF(C750>=1,ROUND(K750*OFFSET(Input!$U$27,B750,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B750=1,0,IF($C750>=1,ROUND(OFFSET(Input!$X$27,B750,0,1,1)*AL749,AV_rounding),0))","v":0},{"$f":"IF(B750=1,0,IF(C750=1,ROUND(OFFSET(Input!$W$27,B750,0,1,1)*AVERAGE($AI$5,$AL$5:$AL748),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),OFFSET(Input!$G$27,B750,0,1,1)-AE750,0)","v":0},{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),MIN(OFFSET(Input!$G$27,B750,0,1,1),AP749),0)","v":0},0,0,0,0,0,0,0,-27348325.2353861,-27520970.2353861,-27654929.9496141,-27654929.9496141,{"$f":"IF(A750=\"\",\"\",AL750-ROUND(AL750*OFFSET(Input!$S$27,B750,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A750=\"\",\"\",ROUND(AP750*(1-OFFSET(Input!$T$27,MIN(B750,10),0,1,1)),2*FEE_rounding))","v":-27654929.9496141},-22154929.9496141,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A750=1,PMF_1st=0),0,ROUND(IF(A750=1,AI750,AL749)*OFFSET(Input!$O$27,IF(A750=121,-1,0)+MIN(B750,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A750=1,PMF_1st=0),0,IF(SUM($K$5:$L750)-$AU749>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B749,B750),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C750-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[747,63,3,null,102,{"$f":"IF(A751=\"\",\"\",IF(A751=1,Age_Full_Month,IF(F750=11,0,F750+1)))","v":2},102,0,{"$f":"IF(A751=\"\",\"\",IF(AND(F751=11,G751=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H751-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C751-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B751,99),0,1,1)*K751,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E751,0,1,1)*L751,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*M751,FEE_rounding)","v":0},0,0,{"$f":"IF(C751>=1,ROUND(K751*OFFSET(Input!$U$27,B751,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B751=1,0,IF($C751>=1,ROUND(OFFSET(Input!$X$27,B751,0,1,1)*AL750,AV_rounding),0))","v":0},{"$f":"IF(B751=1,0,IF(C751=1,ROUND(OFFSET(Input!$W$27,B751,0,1,1)*AVERAGE($AI$5,$AL$5:$AL749),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),OFFSET(Input!$G$27,B751,0,1,1)-AE751,0)","v":0},{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),MIN(OFFSET(Input!$G$27,B751,0,1,1),AP750),0)","v":0},0,0,0,0,0,0,0,-27654929.9496141,-27827574.9496141,-27963027.077792201,-27963027.077792201,{"$f":"IF(A751=\"\",\"\",AL751-ROUND(AL751*OFFSET(Input!$S$27,B751,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A751=\"\",\"\",ROUND(AP751*(1-OFFSET(Input!$T$27,MIN(B751,10),0,1,1)),2*FEE_rounding))","v":-27963027.077792201},-22463027.077792201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A751=1,PMF_1st=0),0,ROUND(IF(A751=1,AI751,AL750)*OFFSET(Input!$O$27,IF(A751=121,-1,0)+MIN(B751,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A751=1,PMF_1st=0),0,IF(SUM($K$5:$L751)-$AU750>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B750,B751),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C751-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[748,63,4,null,102,{"$f":"IF(A752=\"\",\"\",IF(A752=1,Age_Full_Month,IF(F751=11,0,F751+1)))","v":3},102,0,{"$f":"IF(A752=\"\",\"\",IF(AND(F752=11,G752=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H752-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C752-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B752,99),0,1,1)*K752,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E752,0,1,1)*L752,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*M752,FEE_rounding)","v":0},0,0,{"$f":"IF(C752>=1,ROUND(K752*OFFSET(Input!$U$27,B752,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B752=1,0,IF($C752>=1,ROUND(OFFSET(Input!$X$27,B752,0,1,1)*AL751,AV_rounding),0))","v":0},{"$f":"IF(B752=1,0,IF(C752=1,ROUND(OFFSET(Input!$W$27,B752,0,1,1)*AVERAGE($AI$5,$AL$5:$AL750),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),OFFSET(Input!$G$27,B752,0,1,1)-AE752,0)","v":0},{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),MIN(OFFSET(Input!$G$27,B752,0,1,1),AP751),0)","v":0},0,0,0,0,0,0,0,-27963027.077792201,-28135672.077792201,-28272623.884320799,-28272623.884320799,{"$f":"IF(A752=\"\",\"\",AL752-ROUND(AL752*OFFSET(Input!$S$27,B752,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A752=\"\",\"\",ROUND(AP752*(1-OFFSET(Input!$T$27,MIN(B752,10),0,1,1)),2*FEE_rounding))","v":-28272623.884320799},-22772623.884320799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A752=1,PMF_1st=0),0,ROUND(IF(A752=1,AI752,AL751)*OFFSET(Input!$O$27,IF(A752=121,-1,0)+MIN(B752,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A752=1,PMF_1st=0),0,IF(SUM($K$5:$L752)-$AU751>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B751,B752),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C752-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[749,63,5,null,102,{"$f":"IF(A753=\"\",\"\",IF(A753=1,Age_Full_Month,IF(F752=11,0,F752+1)))","v":4},102,0,{"$f":"IF(A753=\"\",\"\",IF(AND(F753=11,G753=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H753-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C753-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B753,99),0,1,1)*K753,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E753,0,1,1)*L753,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*M753,FEE_rounding)","v":0},0,0,{"$f":"IF(C753>=1,ROUND(K753*OFFSET(Input!$U$27,B753,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B753=1,0,IF($C753>=1,ROUND(OFFSET(Input!$X$27,B753,0,1,1)*AL752,AV_rounding),0))","v":0},{"$f":"IF(B753=1,0,IF(C753=1,ROUND(OFFSET(Input!$W$27,B753,0,1,1)*AVERAGE($AI$5,$AL$5:$AL751),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),OFFSET(Input!$G$27,B753,0,1,1)-AE753,0)","v":0},{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),MIN(OFFSET(Input!$G$27,B753,0,1,1),AP752),0)","v":0},0,0,0,0,0,0,0,-28272623.884320799,-28445268.884320799,-28583727.668960001,-28583727.668960001,{"$f":"IF(A753=\"\",\"\",AL753-ROUND(AL753*OFFSET(Input!$S$27,B753,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A753=\"\",\"\",ROUND(AP753*(1-OFFSET(Input!$T$27,MIN(B753,10),0,1,1)),2*FEE_rounding))","v":-28583727.668960001},-23083727.668960001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A753=1,PMF_1st=0),0,ROUND(IF(A753=1,AI753,AL752)*OFFSET(Input!$O$27,IF(A753=121,-1,0)+MIN(B753,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A753=1,PMF_1st=0),0,IF(SUM($K$5:$L753)-$AU752>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B752,B753),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C753-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[750,63,6,null,102,{"$f":"IF(A754=\"\",\"\",IF(A754=1,Age_Full_Month,IF(F753=11,0,F753+1)))","v":5},102,0,{"$f":"IF(A754=\"\",\"\",IF(AND(F754=11,G754=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H754-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C754-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B754,99),0,1,1)*K754,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E754,0,1,1)*L754,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*M754,FEE_rounding)","v":0},0,0,{"$f":"IF(C754>=1,ROUND(K754*OFFSET(Input!$U$27,B754,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B754=1,0,IF($C754>=1,ROUND(OFFSET(Input!$X$27,B754,0,1,1)*AL753,AV_rounding),0))","v":0},{"$f":"IF(B754=1,0,IF(C754=1,ROUND(OFFSET(Input!$W$27,B754,0,1,1)*AVERAGE($AI$5,$AL$5:$AL752),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),OFFSET(Input!$G$27,B754,0,1,1)-AE754,0)","v":0},{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),MIN(OFFSET(Input!$G$27,B754,0,1,1),AP753),0)","v":0},0,0,0,0,0,0,0,-28583727.668960001,-28756372.668960001,-28896345.767002001,-28896345.767002001,{"$f":"IF(A754=\"\",\"\",AL754-ROUND(AL754*OFFSET(Input!$S$27,B754,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A754=\"\",\"\",ROUND(AP754*(1-OFFSET(Input!$T$27,MIN(B754,10),0,1,1)),2*FEE_rounding))","v":-28896345.767002001},-23396345.767002001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A754=1,PMF_1st=0),0,ROUND(IF(A754=1,AI754,AL753)*OFFSET(Input!$O$27,IF(A754=121,-1,0)+MIN(B754,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A754=1,PMF_1st=0),0,IF(SUM($K$5:$L754)-$AU753>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B753,B754),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C754-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[751,63,7,null,102,{"$f":"IF(A755=\"\",\"\",IF(A755=1,Age_Full_Month,IF(F754=11,0,F754+1)))","v":6},102,0,{"$f":"IF(A755=\"\",\"\",IF(AND(F755=11,G755=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H755-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C755-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B755,99),0,1,1)*K755,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E755,0,1,1)*L755,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*M755,FEE_rounding)","v":0},0,0,{"$f":"IF(C755>=1,ROUND(K755*OFFSET(Input!$U$27,B755,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B755=1,0,IF($C755>=1,ROUND(OFFSET(Input!$X$27,B755,0,1,1)*AL754,AV_rounding),0))","v":0},{"$f":"IF(B755=1,0,IF(C755=1,ROUND(OFFSET(Input!$W$27,B755,0,1,1)*AVERAGE($AI$5,$AL$5:$AL753),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),OFFSET(Input!$G$27,B755,0,1,1)-AE755,0)","v":0},{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),MIN(OFFSET(Input!$G$27,B755,0,1,1),AP754),0)","v":0},0,0,0,0,0,0,0,-28896345.767002001,-29068990.767002001,-29210485.549443901,-29210485.549443901,{"$f":"IF(A755=\"\",\"\",AL755-ROUND(AL755*OFFSET(Input!$S$27,B755,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A755=\"\",\"\",ROUND(AP755*(1-OFFSET(Input!$T$27,MIN(B755,10),0,1,1)),2*FEE_rounding))","v":-29210485.549443901},-23710485.549443901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A755=1,PMF_1st=0),0,ROUND(IF(A755=1,AI755,AL754)*OFFSET(Input!$O$27,IF(A755=121,-1,0)+MIN(B755,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A755=1,PMF_1st=0),0,IF(SUM($K$5:$L755)-$AU754>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B754,B755),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C755-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[752,63,8,null,102,{"$f":"IF(A756=\"\",\"\",IF(A756=1,Age_Full_Month,IF(F755=11,0,F755+1)))","v":7},102,0,{"$f":"IF(A756=\"\",\"\",IF(AND(F756=11,G756=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H756-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C756-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B756,99),0,1,1)*K756,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E756,0,1,1)*L756,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*M756,FEE_rounding)","v":0},0,0,{"$f":"IF(C756>=1,ROUND(K756*OFFSET(Input!$U$27,B756,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B756=1,0,IF($C756>=1,ROUND(OFFSET(Input!$X$27,B756,0,1,1)*AL755,AV_rounding),0))","v":0},{"$f":"IF(B756=1,0,IF(C756=1,ROUND(OFFSET(Input!$W$27,B756,0,1,1)*AVERAGE($AI$5,$AL$5:$AL754),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),OFFSET(Input!$G$27,B756,0,1,1)-AE756,0)","v":0},{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),MIN(OFFSET(Input!$G$27,B756,0,1,1),AP755),0)","v":0},0,0,0,0,0,0,0,-29210485.549443901,-29383130.549443901,-29526154.423161399,-29526154.423161399,{"$f":"IF(A756=\"\",\"\",AL756-ROUND(AL756*OFFSET(Input!$S$27,B756,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A756=\"\",\"\",ROUND(AP756*(1-OFFSET(Input!$T$27,MIN(B756,10),0,1,1)),2*FEE_rounding))","v":-29526154.423161399},-24026154.423161399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A756=1,PMF_1st=0),0,ROUND(IF(A756=1,AI756,AL755)*OFFSET(Input!$O$27,IF(A756=121,-1,0)+MIN(B756,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A756=1,PMF_1st=0),0,IF(SUM($K$5:$L756)-$AU755>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B755,B756),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C756-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[753,63,9,null,102,{"$f":"IF(A757=\"\",\"\",IF(A757=1,Age_Full_Month,IF(F756=11,0,F756+1)))","v":8},102,0,{"$f":"IF(A757=\"\",\"\",IF(AND(F757=11,G757=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H757-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C757-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B757,99),0,1,1)*K757,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E757,0,1,1)*L757,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*M757,FEE_rounding)","v":0},0,0,{"$f":"IF(C757>=1,ROUND(K757*OFFSET(Input!$U$27,B757,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B757=1,0,IF($C757>=1,ROUND(OFFSET(Input!$X$27,B757,0,1,1)*AL756,AV_rounding),0))","v":0},{"$f":"IF(B757=1,0,IF(C757=1,ROUND(OFFSET(Input!$W$27,B757,0,1,1)*AVERAGE($AI$5,$AL$5:$AL755),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),OFFSET(Input!$G$27,B757,0,1,1)-AE757,0)","v":0},{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),MIN(OFFSET(Input!$G$27,B757,0,1,1),AP756),0)","v":0},0,0,0,0,0,0,0,-29526154.423161399,-29698799.423161399,-29843359.831083599,-29843359.831083599,{"$f":"IF(A757=\"\",\"\",AL757-ROUND(AL757*OFFSET(Input!$S$27,B757,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A757=\"\",\"\",ROUND(AP757*(1-OFFSET(Input!$T$27,MIN(B757,10),0,1,1)),2*FEE_rounding))","v":-29843359.831083599},-24343359.831083599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A757=1,PMF_1st=0),0,ROUND(IF(A757=1,AI757,AL756)*OFFSET(Input!$O$27,IF(A757=121,-1,0)+MIN(B757,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A757=1,PMF_1st=0),0,IF(SUM($K$5:$L757)-$AU756>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B756,B757),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C757-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[754,63,10,null,102,{"$f":"IF(A758=\"\",\"\",IF(A758=1,Age_Full_Month,IF(F757=11,0,F757+1)))","v":9},102,0,{"$f":"IF(A758=\"\",\"\",IF(AND(F758=11,G758=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H758-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C758-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B758,99),0,1,1)*K758,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E758,0,1,1)*L758,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*M758,FEE_rounding)","v":0},0,0,{"$f":"IF(C758>=1,ROUND(K758*OFFSET(Input!$U$27,B758,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B758=1,0,IF($C758>=1,ROUND(OFFSET(Input!$X$27,B758,0,1,1)*AL757,AV_rounding),0))","v":0},{"$f":"IF(B758=1,0,IF(C758=1,ROUND(OFFSET(Input!$W$27,B758,0,1,1)*AVERAGE($AI$5,$AL$5:$AL756),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),OFFSET(Input!$G$27,B758,0,1,1)-AE758,0)","v":0},{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),MIN(OFFSET(Input!$G$27,B758,0,1,1),AP757),0)","v":0},0,0,0,0,0,0,0,-29843359.831083599,-30016004.831083599,-30162109.252368499,-30162109.252368499,{"$f":"IF(A758=\"\",\"\",AL758-ROUND(AL758*OFFSET(Input!$S$27,B758,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A758=\"\",\"\",ROUND(AP758*(1-OFFSET(Input!$T$27,MIN(B758,10),0,1,1)),2*FEE_rounding))","v":-30162109.252368499},-24662109.252368499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A758=1,PMF_1st=0),0,ROUND(IF(A758=1,AI758,AL757)*OFFSET(Input!$O$27,IF(A758=121,-1,0)+MIN(B758,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A758=1,PMF_1st=0),0,IF(SUM($K$5:$L758)-$AU757>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B757,B758),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C758-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[755,63,11,null,102,{"$f":"IF(A759=\"\",\"\",IF(A759=1,Age_Full_Month,IF(F758=11,0,F758+1)))","v":10},102,0,{"$f":"IF(A759=\"\",\"\",IF(AND(F759=11,G759=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H759-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C759-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B759,99),0,1,1)*K759,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E759,0,1,1)*L759,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*M759,FEE_rounding)","v":0},0,0,{"$f":"IF(C759>=1,ROUND(K759*OFFSET(Input!$U$27,B759,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B759=1,0,IF($C759>=1,ROUND(OFFSET(Input!$X$27,B759,0,1,1)*AL758,AV_rounding),0))","v":0},{"$f":"IF(B759=1,0,IF(C759=1,ROUND(OFFSET(Input!$W$27,B759,0,1,1)*AVERAGE($AI$5,$AL$5:$AL757),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),OFFSET(Input!$G$27,B759,0,1,1)-AE759,0)","v":0},{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),MIN(OFFSET(Input!$G$27,B759,0,1,1),AP758),0)","v":0},0,0,0,0,0,0,0,-30162109.252368499,-30334754.252368499,-30482410.2025792,-30482410.2025792,{"$f":"IF(A759=\"\",\"\",AL759-ROUND(AL759*OFFSET(Input!$S$27,B759,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A759=\"\",\"\",ROUND(AP759*(1-OFFSET(Input!$T$27,MIN(B759,10),0,1,1)),2*FEE_rounding))","v":-30482410.2025792},-24982410.2025792,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A759=1,PMF_1st=0),0,ROUND(IF(A759=1,AI759,AL758)*OFFSET(Input!$O$27,IF(A759=121,-1,0)+MIN(B759,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A759=1,PMF_1st=0),0,IF(SUM($K$5:$L759)-$AU758>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B758,B759),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C759-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[756,63,12,null,102,{"$f":"IF(A760=\"\",\"\",IF(A760=1,Age_Full_Month,IF(F759=11,0,F759+1)))","v":11},102,0,{"$f":"IF(A760=\"\",\"\",IF(AND(F760=11,G760=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H760-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C760-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B760,99),0,1,1)*K760,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E760,0,1,1)*L760,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*M760,FEE_rounding)","v":0},0,0,{"$f":"IF(C760>=1,ROUND(K760*OFFSET(Input!$U$27,B760,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B760=1,0,IF($C760>=1,ROUND(OFFSET(Input!$X$27,B760,0,1,1)*AL759,AV_rounding),0))","v":0},{"$f":"IF(B760=1,0,IF(C760=1,ROUND(OFFSET(Input!$W$27,B760,0,1,1)*AVERAGE($AI$5,$AL$5:$AL758),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),OFFSET(Input!$G$27,B760,0,1,1)-AE760,0)","v":0},{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),MIN(OFFSET(Input!$G$27,B760,0,1,1),AP759),0)","v":0},0,0,0,0,0,0,0,-30482410.2025792,-30655055.2025792,-30804270.2338611,-30804270.2338611,{"$f":"IF(A760=\"\",\"\",AL760-ROUND(AL760*OFFSET(Input!$S$27,B760,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A760=\"\",\"\",ROUND(AP760*(1-OFFSET(Input!$T$27,MIN(B760,10),0,1,1)),2*FEE_rounding))","v":-30804270.2338611},-25304270.2338611,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A760=1,PMF_1st=0),0,ROUND(IF(A760=1,AI760,AL759)*OFFSET(Input!$O$27,IF(A760=121,-1,0)+MIN(B760,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A760=1,PMF_1st=0),0,IF(SUM($K$5:$L760)-$AU759>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B759,B760),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C760-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[757,64,1,null,103,{"$f":"IF(A761=\"\",\"\",IF(A761=1,Age_Full_Month,IF(F760=11,0,F760+1)))","v":0},103,0,{"$f":"IF(A761=\"\",\"\",IF(AND(F761=11,G761=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H761-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C761-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B761,99),0,1,1)*K761,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E761,0,1,1)*L761,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*M761,FEE_rounding)","v":0},0,0,{"$f":"IF(C761>=1,ROUND(K761*OFFSET(Input!$U$27,B761,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B761=1,0,IF($C761>=1,ROUND(OFFSET(Input!$X$27,B761,0,1,1)*AL760,AV_rounding),0))","v":0},{"$f":"IF(B761=1,0,IF(C761=1,ROUND(OFFSET(Input!$W$27,B761,0,1,1)*AVERAGE($AI$5,$AL$5:$AL759),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),OFFSET(Input!$G$27,B761,0,1,1)-AE761,0)","v":0},{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),MIN(OFFSET(Input!$G$27,B761,0,1,1),AP760),0)","v":0},0,0,0,0,0,0,0,-30804270.2338611,-30976915.2338611,-31127696.935120299,-31127696.935120299,{"$f":"IF(A761=\"\",\"\",AL761-ROUND(AL761*OFFSET(Input!$S$27,B761,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A761=\"\",\"\",ROUND(AP761*(1-OFFSET(Input!$T$27,MIN(B761,10),0,1,1)),2*FEE_rounding))","v":-31127696.935120299},-25627696.935120299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A761=1,PMF_1st=0),0,ROUND(IF(A761=1,AI761,AL760)*OFFSET(Input!$O$27,IF(A761=121,-1,0)+MIN(B761,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A761=1,PMF_1st=0),0,IF(SUM($K$5:$L761)-$AU760>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B760,B761),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C761-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[758,64,2,null,103,{"$f":"IF(A762=\"\",\"\",IF(A762=1,Age_Full_Month,IF(F761=11,0,F761+1)))","v":1},103,0,{"$f":"IF(A762=\"\",\"\",IF(AND(F762=11,G762=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H762-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C762-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B762,99),0,1,1)*K762,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E762,0,1,1)*L762,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*M762,FEE_rounding)","v":0},0,0,{"$f":"IF(C762>=1,ROUND(K762*OFFSET(Input!$U$27,B762,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B762=1,0,IF($C762>=1,ROUND(OFFSET(Input!$X$27,B762,0,1,1)*AL761,AV_rounding),0))","v":0},{"$f":"IF(B762=1,0,IF(C762=1,ROUND(OFFSET(Input!$W$27,B762,0,1,1)*AVERAGE($AI$5,$AL$5:$AL760),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),OFFSET(Input!$G$27,B762,0,1,1)-AE762,0)","v":0},{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),MIN(OFFSET(Input!$G$27,B762,0,1,1),AP761),0)","v":0},0,0,0,0,0,0,0,-31127696.935120299,-31300341.935120299,-31452697.932202,-31452697.932202,{"$f":"IF(A762=\"\",\"\",AL762-ROUND(AL762*OFFSET(Input!$S$27,B762,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A762=\"\",\"\",ROUND(AP762*(1-OFFSET(Input!$T$27,MIN(B762,10),0,1,1)),2*FEE_rounding))","v":-31452697.932202},-25952697.932202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A762=1,PMF_1st=0),0,ROUND(IF(A762=1,AI762,AL761)*OFFSET(Input!$O$27,IF(A762=121,-1,0)+MIN(B762,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A762=1,PMF_1st=0),0,IF(SUM($K$5:$L762)-$AU761>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B761,B762),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C762-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[759,64,3,null,103,{"$f":"IF(A763=\"\",\"\",IF(A763=1,Age_Full_Month,IF(F762=11,0,F762+1)))","v":2},103,0,{"$f":"IF(A763=\"\",\"\",IF(AND(F763=11,G763=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H763-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C763-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B763,99),0,1,1)*K763,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E763,0,1,1)*L763,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*M763,FEE_rounding)","v":0},0,0,{"$f":"IF(C763>=1,ROUND(K763*OFFSET(Input!$U$27,B763,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B763=1,0,IF($C763>=1,ROUND(OFFSET(Input!$X$27,B763,0,1,1)*AL762,AV_rounding),0))","v":0},{"$f":"IF(B763=1,0,IF(C763=1,ROUND(OFFSET(Input!$W$27,B763,0,1,1)*AVERAGE($AI$5,$AL$5:$AL761),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),OFFSET(Input!$G$27,B763,0,1,1)-AE763,0)","v":0},{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),MIN(OFFSET(Input!$G$27,B763,0,1,1),AP762),0)","v":0},0,0,0,0,0,0,0,-31452697.932202,-31625342.932202,-31779280.888070799,-31779280.888070799,{"$f":"IF(A763=\"\",\"\",AL763-ROUND(AL763*OFFSET(Input!$S$27,B763,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A763=\"\",\"\",ROUND(AP763*(1-OFFSET(Input!$T$27,MIN(B763,10),0,1,1)),2*FEE_rounding))","v":-31779280.888070799},-26279280.888070799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A763=1,PMF_1st=0),0,ROUND(IF(A763=1,AI763,AL762)*OFFSET(Input!$O$27,IF(A763=121,-1,0)+MIN(B763,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A763=1,PMF_1st=0),0,IF(SUM($K$5:$L763)-$AU762>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B762,B763),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C763-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[760,64,4,null,103,{"$f":"IF(A764=\"\",\"\",IF(A764=1,Age_Full_Month,IF(F763=11,0,F763+1)))","v":3},103,0,{"$f":"IF(A764=\"\",\"\",IF(AND(F764=11,G764=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H764-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C764-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B764,99),0,1,1)*K764,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E764,0,1,1)*L764,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*M764,FEE_rounding)","v":0},0,0,{"$f":"IF(C764>=1,ROUND(K764*OFFSET(Input!$U$27,B764,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B764=1,0,IF($C764>=1,ROUND(OFFSET(Input!$X$27,B764,0,1,1)*AL763,AV_rounding),0))","v":0},{"$f":"IF(B764=1,0,IF(C764=1,ROUND(OFFSET(Input!$W$27,B764,0,1,1)*AVERAGE($AI$5,$AL$5:$AL762),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),OFFSET(Input!$G$27,B764,0,1,1)-AE764,0)","v":0},{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),MIN(OFFSET(Input!$G$27,B764,0,1,1),AP763),0)","v":0},0,0,0,0,0,0,0,-31779280.888070799,-31951925.888070799,-32107453.502991099,-32107453.502991099,{"$f":"IF(A764=\"\",\"\",AL764-ROUND(AL764*OFFSET(Input!$S$27,B764,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A764=\"\",\"\",ROUND(AP764*(1-OFFSET(Input!$T$27,MIN(B764,10),0,1,1)),2*FEE_rounding))","v":-32107453.502991099},-26607453.502991099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A764=1,PMF_1st=0),0,ROUND(IF(A764=1,AI764,AL763)*OFFSET(Input!$O$27,IF(A764=121,-1,0)+MIN(B764,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A764=1,PMF_1st=0),0,IF(SUM($K$5:$L764)-$AU763>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B763,B764),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C764-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[761,64,5,null,103,{"$f":"IF(A765=\"\",\"\",IF(A765=1,Age_Full_Month,IF(F764=11,0,F764+1)))","v":4},103,0,{"$f":"IF(A765=\"\",\"\",IF(AND(F765=11,G765=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H765-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C765-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B765,99),0,1,1)*K765,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E765,0,1,1)*L765,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*M765,FEE_rounding)","v":0},0,0,{"$f":"IF(C765>=1,ROUND(K765*OFFSET(Input!$U$27,B765,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B765=1,0,IF($C765>=1,ROUND(OFFSET(Input!$X$27,B765,0,1,1)*AL764,AV_rounding),0))","v":0},{"$f":"IF(B765=1,0,IF(C765=1,ROUND(OFFSET(Input!$W$27,B765,0,1,1)*AVERAGE($AI$5,$AL$5:$AL763),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),OFFSET(Input!$G$27,B765,0,1,1)-AE765,0)","v":0},{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),MIN(OFFSET(Input!$G$27,B765,0,1,1),AP764),0)","v":0},0,0,0,0,0,0,0,-32107453.502991099,-32280098.502991099,-32437223.514708702,-32437223.514708702,{"$f":"IF(A765=\"\",\"\",AL765-ROUND(AL765*OFFSET(Input!$S$27,B765,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A765=\"\",\"\",ROUND(AP765*(1-OFFSET(Input!$T$27,MIN(B765,10),0,1,1)),2*FEE_rounding))","v":-32437223.514708702},-26937223.514708702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A765=1,PMF_1st=0),0,ROUND(IF(A765=1,AI765,AL764)*OFFSET(Input!$O$27,IF(A765=121,-1,0)+MIN(B765,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A765=1,PMF_1st=0),0,IF(SUM($K$5:$L765)-$AU764>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B764,B765),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C765-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[762,64,6,null,103,{"$f":"IF(A766=\"\",\"\",IF(A766=1,Age_Full_Month,IF(F765=11,0,F765+1)))","v":5},103,0,{"$f":"IF(A766=\"\",\"\",IF(AND(F766=11,G766=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H766-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C766-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B766,99),0,1,1)*K766,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E766,0,1,1)*L766,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*M766,FEE_rounding)","v":0},0,0,{"$f":"IF(C766>=1,ROUND(K766*OFFSET(Input!$U$27,B766,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B766=1,0,IF($C766>=1,ROUND(OFFSET(Input!$X$27,B766,0,1,1)*AL765,AV_rounding),0))","v":0},{"$f":"IF(B766=1,0,IF(C766=1,ROUND(OFFSET(Input!$W$27,B766,0,1,1)*AVERAGE($AI$5,$AL$5:$AL764),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),OFFSET(Input!$G$27,B766,0,1,1)-AE766,0)","v":0},{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),MIN(OFFSET(Input!$G$27,B766,0,1,1),AP765),0)","v":0},0,0,0,0,0,0,0,-32437223.514708702,-32609868.514708702,-32768598.698633201,-32768598.698633201,{"$f":"IF(A766=\"\",\"\",AL766-ROUND(AL766*OFFSET(Input!$S$27,B766,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A766=\"\",\"\",ROUND(AP766*(1-OFFSET(Input!$T$27,MIN(B766,10),0,1,1)),2*FEE_rounding))","v":-32768598.698633201},-27268598.698633201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A766=1,PMF_1st=0),0,ROUND(IF(A766=1,AI766,AL765)*OFFSET(Input!$O$27,IF(A766=121,-1,0)+MIN(B766,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A766=1,PMF_1st=0),0,IF(SUM($K$5:$L766)-$AU765>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B765,B766),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C766-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[763,64,7,null,103,{"$f":"IF(A767=\"\",\"\",IF(A767=1,Age_Full_Month,IF(F766=11,0,F766+1)))","v":6},103,0,{"$f":"IF(A767=\"\",\"\",IF(AND(F767=11,G767=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H767-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C767-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B767,99),0,1,1)*K767,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E767,0,1,1)*L767,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*M767,FEE_rounding)","v":0},0,0,{"$f":"IF(C767>=1,ROUND(K767*OFFSET(Input!$U$27,B767,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B767=1,0,IF($C767>=1,ROUND(OFFSET(Input!$X$27,B767,0,1,1)*AL766,AV_rounding),0))","v":0},{"$f":"IF(B767=1,0,IF(C767=1,ROUND(OFFSET(Input!$W$27,B767,0,1,1)*AVERAGE($AI$5,$AL$5:$AL765),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),OFFSET(Input!$G$27,B767,0,1,1)-AE767,0)","v":0},{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),MIN(OFFSET(Input!$G$27,B767,0,1,1),AP766),0)","v":0},0,0,0,0,0,0,0,-32768598.698633201,-32941243.698633201,-33101586.8680216,-33101586.8680216,{"$f":"IF(A767=\"\",\"\",AL767-ROUND(AL767*OFFSET(Input!$S$27,B767,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A767=\"\",\"\",ROUND(AP767*(1-OFFSET(Input!$T$27,MIN(B767,10),0,1,1)),2*FEE_rounding))","v":-33101586.8680216},-27601586.8680216,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A767=1,PMF_1st=0),0,ROUND(IF(A767=1,AI767,AL766)*OFFSET(Input!$O$27,IF(A767=121,-1,0)+MIN(B767,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A767=1,PMF_1st=0),0,IF(SUM($K$5:$L767)-$AU766>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B766,B767),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C767-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[764,64,8,null,103,{"$f":"IF(A768=\"\",\"\",IF(A768=1,Age_Full_Month,IF(F767=11,0,F767+1)))","v":7},103,0,{"$f":"IF(A768=\"\",\"\",IF(AND(F768=11,G768=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H768-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C768-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B768,99),0,1,1)*K768,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E768,0,1,1)*L768,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*M768,FEE_rounding)","v":0},0,0,{"$f":"IF(C768>=1,ROUND(K768*OFFSET(Input!$U$27,B768,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B768=1,0,IF($C768>=1,ROUND(OFFSET(Input!$X$27,B768,0,1,1)*AL767,AV_rounding),0))","v":0},{"$f":"IF(B768=1,0,IF(C768=1,ROUND(OFFSET(Input!$W$27,B768,0,1,1)*AVERAGE($AI$5,$AL$5:$AL766),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),OFFSET(Input!$G$27,B768,0,1,1)-AE768,0)","v":0},{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),MIN(OFFSET(Input!$G$27,B768,0,1,1),AP767),0)","v":0},0,0,0,0,0,0,0,-33101586.8680216,-33274231.8680216,-33436195.8741621,-33436195.8741621,{"$f":"IF(A768=\"\",\"\",AL768-ROUND(AL768*OFFSET(Input!$S$27,B768,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A768=\"\",\"\",ROUND(AP768*(1-OFFSET(Input!$T$27,MIN(B768,10),0,1,1)),2*FEE_rounding))","v":-33436195.8741621},-27936195.8741621,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A768=1,PMF_1st=0),0,ROUND(IF(A768=1,AI768,AL767)*OFFSET(Input!$O$27,IF(A768=121,-1,0)+MIN(B768,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A768=1,PMF_1st=0),0,IF(SUM($K$5:$L768)-$AU767>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B767,B768),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C768-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[765,64,9,null,103,{"$f":"IF(A769=\"\",\"\",IF(A769=1,Age_Full_Month,IF(F768=11,0,F768+1)))","v":8},103,0,{"$f":"IF(A769=\"\",\"\",IF(AND(F769=11,G769=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H769-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C769-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B769,99),0,1,1)*K769,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E769,0,1,1)*L769,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*M769,FEE_rounding)","v":0},0,0,{"$f":"IF(C769>=1,ROUND(K769*OFFSET(Input!$U$27,B769,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B769=1,0,IF($C769>=1,ROUND(OFFSET(Input!$X$27,B769,0,1,1)*AL768,AV_rounding),0))","v":0},{"$f":"IF(B769=1,0,IF(C769=1,ROUND(OFFSET(Input!$W$27,B769,0,1,1)*AVERAGE($AI$5,$AL$5:$AL767),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),OFFSET(Input!$G$27,B769,0,1,1)-AE769,0)","v":0},{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),MIN(OFFSET(Input!$G$27,B769,0,1,1),AP768),0)","v":0},0,0,0,0,0,0,0,-33436195.8741621,-33608840.8741621,-33772433.606559597,-33772433.606559597,{"$f":"IF(A769=\"\",\"\",AL769-ROUND(AL769*OFFSET(Input!$S$27,B769,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A769=\"\",\"\",ROUND(AP769*(1-OFFSET(Input!$T$27,MIN(B769,10),0,1,1)),2*FEE_rounding))","v":-33772433.606559597},-28272433.606559597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A769=1,PMF_1st=0),0,ROUND(IF(A769=1,AI769,AL768)*OFFSET(Input!$O$27,IF(A769=121,-1,0)+MIN(B769,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A769=1,PMF_1st=0),0,IF(SUM($K$5:$L769)-$AU768>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B768,B769),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C769-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[766,64,10,null,103,{"$f":"IF(A770=\"\",\"\",IF(A770=1,Age_Full_Month,IF(F769=11,0,F769+1)))","v":9},103,0,{"$f":"IF(A770=\"\",\"\",IF(AND(F770=11,G770=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H770-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C770-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B770,99),0,1,1)*K770,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E770,0,1,1)*L770,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*M770,FEE_rounding)","v":0},0,0,{"$f":"IF(C770>=1,ROUND(K770*OFFSET(Input!$U$27,B770,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B770=1,0,IF($C770>=1,ROUND(OFFSET(Input!$X$27,B770,0,1,1)*AL769,AV_rounding),0))","v":0},{"$f":"IF(B770=1,0,IF(C770=1,ROUND(OFFSET(Input!$W$27,B770,0,1,1)*AVERAGE($AI$5,$AL$5:$AL768),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),OFFSET(Input!$G$27,B770,0,1,1)-AE770,0)","v":0},{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),MIN(OFFSET(Input!$G$27,B770,0,1,1),AP769),0)","v":0},0,0,0,0,0,0,0,-33772433.606559597,-33945078.606559597,-34110307.993121602,-34110307.993121602,{"$f":"IF(A770=\"\",\"\",AL770-ROUND(AL770*OFFSET(Input!$S$27,B770,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A770=\"\",\"\",ROUND(AP770*(1-OFFSET(Input!$T$27,MIN(B770,10),0,1,1)),2*FEE_rounding))","v":-34110307.993121602},-28610307.993121602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A770=1,PMF_1st=0),0,ROUND(IF(A770=1,AI770,AL769)*OFFSET(Input!$O$27,IF(A770=121,-1,0)+MIN(B770,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A770=1,PMF_1st=0),0,IF(SUM($K$5:$L770)-$AU769>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B769,B770),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C770-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[767,64,11,null,103,{"$f":"IF(A771=\"\",\"\",IF(A771=1,Age_Full_Month,IF(F770=11,0,F770+1)))","v":10},103,0,{"$f":"IF(A771=\"\",\"\",IF(AND(F771=11,G771=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H771-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C771-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B771,99),0,1,1)*K771,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E771,0,1,1)*L771,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*M771,FEE_rounding)","v":0},0,0,{"$f":"IF(C771>=1,ROUND(K771*OFFSET(Input!$U$27,B771,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B771=1,0,IF($C771>=1,ROUND(OFFSET(Input!$X$27,B771,0,1,1)*AL770,AV_rounding),0))","v":0},{"$f":"IF(B771=1,0,IF(C771=1,ROUND(OFFSET(Input!$W$27,B771,0,1,1)*AVERAGE($AI$5,$AL$5:$AL769),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),OFFSET(Input!$G$27,B771,0,1,1)-AE771,0)","v":0},{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),MIN(OFFSET(Input!$G$27,B771,0,1,1),AP770),0)","v":0},0,0,0,0,0,0,0,-34110307.993121602,-34282952.993121602,-34449827.000344902,-34449827.000344902,{"$f":"IF(A771=\"\",\"\",AL771-ROUND(AL771*OFFSET(Input!$S$27,B771,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A771=\"\",\"\",ROUND(AP771*(1-OFFSET(Input!$T$27,MIN(B771,10),0,1,1)),2*FEE_rounding))","v":-34449827.000344902},-28949827.000344902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A771=1,PMF_1st=0),0,ROUND(IF(A771=1,AI771,AL770)*OFFSET(Input!$O$27,IF(A771=121,-1,0)+MIN(B771,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A771=1,PMF_1st=0),0,IF(SUM($K$5:$L771)-$AU770>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B770,B771),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C771-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[768,64,12,null,103,{"$f":"IF(A772=\"\",\"\",IF(A772=1,Age_Full_Month,IF(F771=11,0,F771+1)))","v":11},103,0,{"$f":"IF(A772=\"\",\"\",IF(AND(F772=11,G772=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H772-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C772-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B772,99),0,1,1)*K772,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E772,0,1,1)*L772,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*M772,FEE_rounding)","v":0},0,0,{"$f":"IF(C772>=1,ROUND(K772*OFFSET(Input!$U$27,B772,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B772=1,0,IF($C772>=1,ROUND(OFFSET(Input!$X$27,B772,0,1,1)*AL771,AV_rounding),0))","v":0},{"$f":"IF(B772=1,0,IF(C772=1,ROUND(OFFSET(Input!$W$27,B772,0,1,1)*AVERAGE($AI$5,$AL$5:$AL770),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),OFFSET(Input!$G$27,B772,0,1,1)-AE772,0)","v":0},{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),MIN(OFFSET(Input!$G$27,B772,0,1,1),AP771),0)","v":0},0,0,0,0,0,0,0,-34449827.000344902,-34622472.000344902,-34790998.633503802,-34790998.633503802,{"$f":"IF(A772=\"\",\"\",AL772-ROUND(AL772*OFFSET(Input!$S$27,B772,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A772=\"\",\"\",ROUND(AP772*(1-OFFSET(Input!$T$27,MIN(B772,10),0,1,1)),2*FEE_rounding))","v":-34790998.633503802},-29290998.633503802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A772=1,PMF_1st=0),0,ROUND(IF(A772=1,AI772,AL771)*OFFSET(Input!$O$27,IF(A772=121,-1,0)+MIN(B772,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A772=1,PMF_1st=0),0,IF(SUM($K$5:$L772)-$AU771>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B771,B772),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C772-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[769,65,1,null,{"$f":"IF($A773=\"\",\"\",Age_Insured+B773-1)","v":104},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Month,IF(F772=11,0,F772+1)))","v":0},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Year,IF(F772=11,G772+1,G772)))","v":104},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),DAY(EOMONTH((SignYY+INT(A773/12)+1911)&\"/\"&(IF(MOD(SignMM+A773-1,12)=0,12,MOD(SignMM+A773-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H773-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B773-1>=BPP,\"\",IF(AS772>0,1,0))","v":""},{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,IF(($BJ773+$AL772+$AP772+$AW773)/($BJ773+$AL772+$AP772)>$BK773,VLOOKUP($B773,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K773=0,0,IF(MOD(C773-1,12/Prem_Freq)=0,VLOOKUP(B773,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C773=1,VLOOKUP(B773,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C773-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B773,99),0,1,1)*K773,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E773,0,1,1)*L773,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*M773,FEE_rounding)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,K773-N773))","v":0},{"$f":"IF(A774=\"\",\"\",IF(K773=\"*****\",\"*****\",L773-O773+M773-P773))","v":0},{"$f":"IF(C773>=1,ROUND(K773*OFFSET(Input!$U$27,B773,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B773=1,0,IF($C773>=1,ROUND(OFFSET(Input!$X$27,B773,0,1,1)*AL772,AV_rounding),0))","v":0},{"$f":"IF(B773=1,0,IF(C773=1,ROUND(OFFSET(Input!$W$27,B773,0,1,1)*AVERAGE($AI$5,$AL$5:$AL771),AV_rounding),0))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,BA773,AI773))","v":0},{"$f":"IF(E773=\"\",\"\",IF(SUM(AI773,-V773)>BB773,BB773,SUM(AI773,-V773)))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,0,BA773-AI773))","v":172645},0,0,{"$f":"IF(E773=\" \",\" \",IF(Z773<BI772+BC773+BE773+BD773*0+BF773,BI772+BC773+BE773+BD773*0+BF773-BI772-Z773,0))","v":0},0,0,{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),OFFSET(Input!$G$27,B773,0,1,1)-AE773,0)","v":0},{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),MIN(OFFSET(Input!$G$27,B773,0,1,1),AP772),0)","v":0},{"$f":"IF(A774=\"\",\"\",AF772+AD773+AE773)","v":0},0,0,{"$f":"IF(A773=\"\",\"\",AL772+Q773+R773*0+IF(A773=1,0,SUM(S773:U773)))","v":0},{"$f":"IF(A773=\"\",\"\",AI773-V773-W773-Z773-AD773)","v":0},{"$f":"ROUND((AJ773-AB773)*(1+IRR_2)^(1/12)+IF(A773=1,S773,0),AV_rounding)","v":0},{"$f":"ROUND(AK773-AG773,AV_rounding)","v":0},-34790998.633503802,-34963643.633503802,{"$f":"ROUND((AN773-AC773)*(1+IRR_2)^(1/12),AV_rounding)","v":-35133830.9368385},{"$f":"ROUND(AO773-AH773,AV_rounding)","v":-35133830.9368385},{"$f":"IF(A773=\"\",\"\",AL773-ROUND(AL773*OFFSET(Input!$S$27,B773,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A773=\"\",\"\",ROUND(AP773*(1-OFFSET(Input!$T$27,MIN(B773,10),0,1,1)),2*FEE_rounding))","v":-35133830.9368385},-29633830.9368385,0,{"$f":"IF(A774=\"\",\"\",AU772+AD773+AE773)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,Q773+R773))","v":0},5500000,5500000,{"$f":"IF(A773=1,K773,MAX(AY772+K773-AD772-AE772,0))","v":3000000},{"$f":"IF(A773=\"\",\"\",AW773)","v":5500000},{"$f":"ROUND(ROUND(AZ773/100000*VLOOKUP(Age_Insured+B773-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I773>0,I773/H773,1),2*FEE_rounding)*IF(G774>14,1,0)*IF(AND(I773=0,H773>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A773=1,PMF_1st=0),0,ROUND(IF(A773=1,AI773,AL772)*OFFSET(Input!$O$27,IF(A773=121,-1,0)+MIN(B773,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A773=1,PMF_1st=0),0,IF(SUM($K$5:$L773)-$AU772>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B772,B773),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A773+1","v":770},{"$f":"IF($A774=\"\",\"\",INT((A774-1)/12)+1)","v":65},{"$f":"IF($A774=\"\",\"\",MOD((A774-1),12)+1)","v":2},null,104,{"$f":"IF(A774=\"\",\"\",IF(A774=1,Age_Full_Month,IF(F773=11,0,F773+1)))","v":1},104,0,{"$f":"IF(A774=\"\",\"\",IF(AND(F774=11,G774=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H774-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C774-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B774,99),0,1,1)*K774,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E774,0,1,1)*L774,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*M774,FEE_rounding)","v":0},0,0,{"$f":"IF(C774>=1,ROUND(K774*OFFSET(Input!$U$27,B774,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B774=1,0,IF($C774>=1,ROUND(OFFSET(Input!$X$27,B774,0,1,1)*AL773,AV_rounding),0))","v":0},{"$f":"IF(B774=1,0,IF(C774=1,ROUND(OFFSET(Input!$W$27,B774,0,1,1)*AVERAGE($AI$5,$AL$5:$AL772),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q774+R774","v":0},{"$f":"IF(E774=\" \",\" \",IF(AI774+AM774-V774>BI773+BC774+BD774+BF774+BE774,BI773+BC774+BD774+BF774+BE774,MAX(AI774+AM774-V774,0)))","v":0},0,{"$f":"BG774","v":0},0,{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),OFFSET(Input!$G$27,B774,0,1,1)-AE774,0)","v":0},{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),MIN(OFFSET(Input!$G$27,B774,0,1,1),AP773),0)","v":0},0,0,0,0,0,0,0,{"$f":"R774+AO773","v":-35133830.9368385},{"$f":"AM774-X774-AA774-AE774","v":-35306475.9368385},-35478331.993745103,-35478331.993745103,{"$f":"IF(A774=\"\",\"\",AL774-ROUND(AL774*OFFSET(Input!$S$27,B774,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A774=\"\",\"\",ROUND(AP774*(1-OFFSET(Input!$T$27,MIN(B774,10),0,1,1)),2*FEE_rounding))","v":-35478331.993745103},{"$f":"AW774+AL774+AP774","v":-29978331.993745103},0,0,0,{"$f":"AW773","v":5500000},{"$f":"AW774+AI774","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A774=1,PMF_1st=0),0,ROUND(IF(A774=1,AI774,AL773)*OFFSET(Input!$O$27,IF(A774=121,-1,0)+MIN(B774,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A774=1,PMF_1st=0),0,IF(SUM($K$5:$L774)-$AU773>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B773,B774),21),0,1,1)))","v":0},null,null,{"$f":"BI773+BC774+BD774+BE774+BF774-Z774-AA774","v":0},{"$f":"IF(MOD($C774-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E774<=30,1.9,IF($E774<=40,1.6,IF($E774<=50,1.4,IF($E774<=60,1.2,IF($E774<=70,1.1,IF($E774<=90,1.02,1))))))","v":1}]
[771,65,3,null,104,{"$f":"IF(A775=\"\",\"\",IF(A775=1,Age_Full_Month,IF(F774=11,0,F774+1)))","v":2},104,0,{"$f":"IF(A775=\"\",\"\",IF(AND(F775=11,G775=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H775-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C775-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B775,99),0,1,1)*K775,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E775,0,1,1)*L775,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*M775,FEE_rounding)","v":0},0,0,{"$f":"IF(C775>=1,ROUND(K775*OFFSET(Input!$U$27,B775,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B775=1,0,IF($C775>=1,ROUND(OFFSET(Input!$X$27,B775,0,1,1)*AL774,AV_rounding),0))","v":0},{"$f":"IF(B775=1,0,IF(C775=1,ROUND(OFFSET(Input!$W$27,B775,0,1,1)*AVERAGE($AI$5,$AL$5:$AL773),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),OFFSET(Input!$G$27,B775,0,1,1)-AE775,0)","v":0},{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),MIN(OFFSET(Input!$G$27,B775,0,1,1),AP774),0)","v":0},0,0,0,0,0,0,0,-35478331.993745103,-35650976.993745103,-35824509.926965997,-35824509.926965997,{"$f":"IF(A775=\"\",\"\",AL775-ROUND(AL775*OFFSET(Input!$S$27,B775,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A775=\"\",\"\",ROUND(AP775*(1-OFFSET(Input!$T$27,MIN(B775,10),0,1,1)),2*FEE_rounding))","v":-35824509.926965997},-30324509.926965997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A775=1,PMF_1st=0),0,ROUND(IF(A775=1,AI775,AL774)*OFFSET(Input!$O$27,IF(A775=121,-1,0)+MIN(B775,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A775=1,PMF_1st=0),0,IF(SUM($K$5:$L775)-$AU774>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B774,B775),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C775-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[772,65,4,null,104,{"$f":"IF(A776=\"\",\"\",IF(A776=1,Age_Full_Month,IF(F775=11,0,F775+1)))","v":3},104,0,{"$f":"IF(A776=\"\",\"\",IF(AND(F776=11,G776=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H776-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C776-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B776,99),0,1,1)*K776,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E776,0,1,1)*L776,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*M776,FEE_rounding)","v":0},0,0,{"$f":"IF(C776>=1,ROUND(K776*OFFSET(Input!$U$27,B776,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B776=1,0,IF($C776>=1,ROUND(OFFSET(Input!$X$27,B776,0,1,1)*AL775,AV_rounding),0))","v":0},{"$f":"IF(B776=1,0,IF(C776=1,ROUND(OFFSET(Input!$W$27,B776,0,1,1)*AVERAGE($AI$5,$AL$5:$AL774),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),OFFSET(Input!$G$27,B776,0,1,1)-AE776,0)","v":0},{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),MIN(OFFSET(Input!$G$27,B776,0,1,1),AP775),0)","v":0},0,0,0,0,0,0,0,-35824509.926965997,-35997154.926965997,-36172372.898781501,-36172372.898781501,{"$f":"IF(A776=\"\",\"\",AL776-ROUND(AL776*OFFSET(Input!$S$27,B776,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A776=\"\",\"\",ROUND(AP776*(1-OFFSET(Input!$T$27,MIN(B776,10),0,1,1)),2*FEE_rounding))","v":-36172372.898781501},-30672372.898781501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A776=1,PMF_1st=0),0,ROUND(IF(A776=1,AI776,AL775)*OFFSET(Input!$O$27,IF(A776=121,-1,0)+MIN(B776,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A776=1,PMF_1st=0),0,IF(SUM($K$5:$L776)-$AU775>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B775,B776),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C776-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[773,65,5,null,104,{"$f":"IF(A777=\"\",\"\",IF(A777=1,Age_Full_Month,IF(F776=11,0,F776+1)))","v":4},104,0,{"$f":"IF(A777=\"\",\"\",IF(AND(F777=11,G777=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H777-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C777-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B777,99),0,1,1)*K777,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E777,0,1,1)*L777,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*M777,FEE_rounding)","v":0},0,0,{"$f":"IF(C777>=1,ROUND(K777*OFFSET(Input!$U$27,B777,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B777=1,0,IF($C777>=1,ROUND(OFFSET(Input!$X$27,B777,0,1,1)*AL776,AV_rounding),0))","v":0},{"$f":"IF(B777=1,0,IF(C777=1,ROUND(OFFSET(Input!$W$27,B777,0,1,1)*AVERAGE($AI$5,$AL$5:$AL775),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),OFFSET(Input!$G$27,B777,0,1,1)-AE777,0)","v":0},{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),MIN(OFFSET(Input!$G$27,B777,0,1,1),AP776),0)","v":0},0,0,0,0,0,0,0,-36172372.898781501,-36345017.898781501,-36521929.111202098,-36521929.111202098,{"$f":"IF(A777=\"\",\"\",AL777-ROUND(AL777*OFFSET(Input!$S$27,B777,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A777=\"\",\"\",ROUND(AP777*(1-OFFSET(Input!$T$27,MIN(B777,10),0,1,1)),2*FEE_rounding))","v":-36521929.111202098},-31021929.111202098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A777=1,PMF_1st=0),0,ROUND(IF(A777=1,AI777,AL776)*OFFSET(Input!$O$27,IF(A777=121,-1,0)+MIN(B777,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A777=1,PMF_1st=0),0,IF(SUM($K$5:$L777)-$AU776>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B776,B777),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C777-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[774,65,6,null,104,{"$f":"IF(A778=\"\",\"\",IF(A778=1,Age_Full_Month,IF(F777=11,0,F777+1)))","v":5},104,0,{"$f":"IF(A778=\"\",\"\",IF(AND(F778=11,G778=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H778-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C778-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B778,99),0,1,1)*K778,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E778,0,1,1)*L778,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*M778,FEE_rounding)","v":0},0,0,{"$f":"IF(C778>=1,ROUND(K778*OFFSET(Input!$U$27,B778,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B778=1,0,IF($C778>=1,ROUND(OFFSET(Input!$X$27,B778,0,1,1)*AL777,AV_rounding),0))","v":0},{"$f":"IF(B778=1,0,IF(C778=1,ROUND(OFFSET(Input!$W$27,B778,0,1,1)*AVERAGE($AI$5,$AL$5:$AL776),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),OFFSET(Input!$G$27,B778,0,1,1)-AE778,0)","v":0},{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),MIN(OFFSET(Input!$G$27,B778,0,1,1),AP777),0)","v":0},0,0,0,0,0,0,0,-36521929.111202098,-36694574.111202098,-36873186.806162097,-36873186.806162097,{"$f":"IF(A778=\"\",\"\",AL778-ROUND(AL778*OFFSET(Input!$S$27,B778,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A778=\"\",\"\",ROUND(AP778*(1-OFFSET(Input!$T$27,MIN(B778,10),0,1,1)),2*FEE_rounding))","v":-36873186.806162097},-31373186.806162097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A778=1,PMF_1st=0),0,ROUND(IF(A778=1,AI778,AL777)*OFFSET(Input!$O$27,IF(A778=121,-1,0)+MIN(B778,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A778=1,PMF_1st=0),0,IF(SUM($K$5:$L778)-$AU777>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B777,B778),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C778-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[775,65,7,null,104,{"$f":"IF(A779=\"\",\"\",IF(A779=1,Age_Full_Month,IF(F778=11,0,F778+1)))","v":6},104,0,{"$f":"IF(A779=\"\",\"\",IF(AND(F779=11,G779=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H779-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C779-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B779,99),0,1,1)*K779,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E779,0,1,1)*L779,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*M779,FEE_rounding)","v":0},0,0,{"$f":"IF(C779>=1,ROUND(K779*OFFSET(Input!$U$27,B779,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B779=1,0,IF($C779>=1,ROUND(OFFSET(Input!$X$27,B779,0,1,1)*AL778,AV_rounding),0))","v":0},{"$f":"IF(B779=1,0,IF(C779=1,ROUND(OFFSET(Input!$W$27,B779,0,1,1)*AVERAGE($AI$5,$AL$5:$AL777),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),OFFSET(Input!$G$27,B779,0,1,1)-AE779,0)","v":0},{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),MIN(OFFSET(Input!$G$27,B779,0,1,1),AP778),0)","v":0},0,0,0,0,0,0,0,-36873186.806162097,-37045831.806162097,-37226154.265713803,-37226154.265713803,{"$f":"IF(A779=\"\",\"\",AL779-ROUND(AL779*OFFSET(Input!$S$27,B779,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A779=\"\",\"\",ROUND(AP779*(1-OFFSET(Input!$T$27,MIN(B779,10),0,1,1)),2*FEE_rounding))","v":-37226154.265713803},-31726154.265713803,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A779=1,PMF_1st=0),0,ROUND(IF(A779=1,AI779,AL778)*OFFSET(Input!$O$27,IF(A779=121,-1,0)+MIN(B779,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A779=1,PMF_1st=0),0,IF(SUM($K$5:$L779)-$AU778>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B778,B779),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C779-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[776,65,8,null,104,{"$f":"IF(A780=\"\",\"\",IF(A780=1,Age_Full_Month,IF(F779=11,0,F779+1)))","v":7},104,0,{"$f":"IF(A780=\"\",\"\",IF(AND(F780=11,G780=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H780-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C780-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B780,99),0,1,1)*K780,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E780,0,1,1)*L780,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*M780,FEE_rounding)","v":0},0,0,{"$f":"IF(C780>=1,ROUND(K780*OFFSET(Input!$U$27,B780,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B780=1,0,IF($C780>=1,ROUND(OFFSET(Input!$X$27,B780,0,1,1)*AL779,AV_rounding),0))","v":0},{"$f":"IF(B780=1,0,IF(C780=1,ROUND(OFFSET(Input!$W$27,B780,0,1,1)*AVERAGE($AI$5,$AL$5:$AL778),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),OFFSET(Input!$G$27,B780,0,1,1)-AE780,0)","v":0},{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),MIN(OFFSET(Input!$G$27,B780,0,1,1),AP779),0)","v":0},0,0,0,0,0,0,0,-37226154.265713803,-37398799.265713803,-37580839.812222801,-37580839.812222801,{"$f":"IF(A780=\"\",\"\",AL780-ROUND(AL780*OFFSET(Input!$S$27,B780,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A780=\"\",\"\",ROUND(AP780*(1-OFFSET(Input!$T$27,MIN(B780,10),0,1,1)),2*FEE_rounding))","v":-37580839.812222801},-32080839.812222801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A780=1,PMF_1st=0),0,ROUND(IF(A780=1,AI780,AL779)*OFFSET(Input!$O$27,IF(A780=121,-1,0)+MIN(B780,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A780=1,PMF_1st=0),0,IF(SUM($K$5:$L780)-$AU779>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B779,B780),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C780-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[777,65,9,null,104,{"$f":"IF(A781=\"\",\"\",IF(A781=1,Age_Full_Month,IF(F780=11,0,F780+1)))","v":8},104,0,{"$f":"IF(A781=\"\",\"\",IF(AND(F781=11,G781=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H781-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C781-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B781,99),0,1,1)*K781,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E781,0,1,1)*L781,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*M781,FEE_rounding)","v":0},0,0,{"$f":"IF(C781>=1,ROUND(K781*OFFSET(Input!$U$27,B781,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B781=1,0,IF($C781>=1,ROUND(OFFSET(Input!$X$27,B781,0,1,1)*AL780,AV_rounding),0))","v":0},{"$f":"IF(B781=1,0,IF(C781=1,ROUND(OFFSET(Input!$W$27,B781,0,1,1)*AVERAGE($AI$5,$AL$5:$AL779),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),OFFSET(Input!$G$27,B781,0,1,1)-AE781,0)","v":0},{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),MIN(OFFSET(Input!$G$27,B781,0,1,1),AP780),0)","v":0},0,0,0,0,0,0,0,-37580839.812222801,-37753484.812222801,-37937251.808564201,-37937251.808564201,{"$f":"IF(A781=\"\",\"\",AL781-ROUND(AL781*OFFSET(Input!$S$27,B781,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A781=\"\",\"\",ROUND(AP781*(1-OFFSET(Input!$T$27,MIN(B781,10),0,1,1)),2*FEE_rounding))","v":-37937251.808564201},-32437251.808564201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A781=1,PMF_1st=0),0,ROUND(IF(A781=1,AI781,AL780)*OFFSET(Input!$O$27,IF(A781=121,-1,0)+MIN(B781,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A781=1,PMF_1st=0),0,IF(SUM($K$5:$L781)-$AU780>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B780,B781),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C781-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[778,65,10,null,104,{"$f":"IF(A782=\"\",\"\",IF(A782=1,Age_Full_Month,IF(F781=11,0,F781+1)))","v":9},104,0,{"$f":"IF(A782=\"\",\"\",IF(AND(F782=11,G782=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H782-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C782-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B782,99),0,1,1)*K782,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E782,0,1,1)*L782,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*M782,FEE_rounding)","v":0},0,0,{"$f":"IF(C782>=1,ROUND(K782*OFFSET(Input!$U$27,B782,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B782=1,0,IF($C782>=1,ROUND(OFFSET(Input!$X$27,B782,0,1,1)*AL781,AV_rounding),0))","v":0},{"$f":"IF(B782=1,0,IF(C782=1,ROUND(OFFSET(Input!$W$27,B782,0,1,1)*AVERAGE($AI$5,$AL$5:$AL780),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),OFFSET(Input!$G$27,B782,0,1,1)-AE782,0)","v":0},{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),MIN(OFFSET(Input!$G$27,B782,0,1,1),AP781),0)","v":0},0,0,0,0,0,0,0,-37937251.808564201,-38109896.808564201,-38295398.658319898,-38295398.658319898,{"$f":"IF(A782=\"\",\"\",AL782-ROUND(AL782*OFFSET(Input!$S$27,B782,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A782=\"\",\"\",ROUND(AP782*(1-OFFSET(Input!$T$27,MIN(B782,10),0,1,1)),2*FEE_rounding))","v":-38295398.658319898},-32795398.658319898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A782=1,PMF_1st=0),0,ROUND(IF(A782=1,AI782,AL781)*OFFSET(Input!$O$27,IF(A782=121,-1,0)+MIN(B782,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A782=1,PMF_1st=0),0,IF(SUM($K$5:$L782)-$AU781>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B781,B782),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C782-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[779,65,11,null,104,{"$f":"IF(A783=\"\",\"\",IF(A783=1,Age_Full_Month,IF(F782=11,0,F782+1)))","v":10},104,0,{"$f":"IF(A783=\"\",\"\",IF(AND(F783=11,G783=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H783-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C783-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B783,99),0,1,1)*K783,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E783,0,1,1)*L783,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*M783,FEE_rounding)","v":0},0,0,{"$f":"IF(C783>=1,ROUND(K783*OFFSET(Input!$U$27,B783,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B783=1,0,IF($C783>=1,ROUND(OFFSET(Input!$X$27,B783,0,1,1)*AL782,AV_rounding),0))","v":0},{"$f":"IF(B783=1,0,IF(C783=1,ROUND(OFFSET(Input!$W$27,B783,0,1,1)*AVERAGE($AI$5,$AL$5:$AL781),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),OFFSET(Input!$G$27,B783,0,1,1)-AE783,0)","v":0},{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),MIN(OFFSET(Input!$G$27,B783,0,1,1),AP782),0)","v":0},0,0,0,0,0,0,0,-38295398.658319898,-38468043.658319898,-38655288.805976599,-38655288.805976599,{"$f":"IF(A783=\"\",\"\",AL783-ROUND(AL783*OFFSET(Input!$S$27,B783,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A783=\"\",\"\",ROUND(AP783*(1-OFFSET(Input!$T$27,MIN(B783,10),0,1,1)),2*FEE_rounding))","v":-38655288.805976599},-33155288.805976599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A783=1,PMF_1st=0),0,ROUND(IF(A783=1,AI783,AL782)*OFFSET(Input!$O$27,IF(A783=121,-1,0)+MIN(B783,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A783=1,PMF_1st=0),0,IF(SUM($K$5:$L783)-$AU782>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B782,B783),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C783-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[780,65,12,null,104,{"$f":"IF(A784=\"\",\"\",IF(A784=1,Age_Full_Month,IF(F783=11,0,F783+1)))","v":11},104,0,{"$f":"IF(A784=\"\",\"\",IF(AND(F784=11,G784=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H784-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C784-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B784,99),0,1,1)*K784,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E784,0,1,1)*L784,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*M784,FEE_rounding)","v":0},0,0,{"$f":"IF(C784>=1,ROUND(K784*OFFSET(Input!$U$27,B784,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B784=1,0,IF($C784>=1,ROUND(OFFSET(Input!$X$27,B784,0,1,1)*AL783,AV_rounding),0))","v":0},{"$f":"IF(B784=1,0,IF(C784=1,ROUND(OFFSET(Input!$W$27,B784,0,1,1)*AVERAGE($AI$5,$AL$5:$AL782),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),OFFSET(Input!$G$27,B784,0,1,1)-AE784,0)","v":0},{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),MIN(OFFSET(Input!$G$27,B784,0,1,1),AP783),0)","v":0},0,0,0,0,0,0,0,-38655288.805976599,-38827933.805976599,-39016930.737125002,-39016930.737125002,{"$f":"IF(A784=\"\",\"\",AL784-ROUND(AL784*OFFSET(Input!$S$27,B784,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A784=\"\",\"\",ROUND(AP784*(1-OFFSET(Input!$T$27,MIN(B784,10),0,1,1)),2*FEE_rounding))","v":-39016930.737125002},-33516930.737125002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A784=1,PMF_1st=0),0,ROUND(IF(A784=1,AI784,AL783)*OFFSET(Input!$O$27,IF(A784=121,-1,0)+MIN(B784,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A784=1,PMF_1st=0),0,IF(SUM($K$5:$L784)-$AU783>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B783,B784),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C784-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[781,66,1,null,105,{"$f":"IF(A785=\"\",\"\",IF(A785=1,Age_Full_Month,IF(F784=11,0,F784+1)))","v":0},105,0,{"$f":"IF(A785=\"\",\"\",IF(AND(F785=11,G785=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H785-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C785-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B785,99),0,1,1)*K785,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E785,0,1,1)*L785,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*M785,FEE_rounding)","v":0},0,0,{"$f":"IF(C785>=1,ROUND(K785*OFFSET(Input!$U$27,B785,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B785=1,0,IF($C785>=1,ROUND(OFFSET(Input!$X$27,B785,0,1,1)*AL784,AV_rounding),0))","v":0},{"$f":"IF(B785=1,0,IF(C785=1,ROUND(OFFSET(Input!$W$27,B785,0,1,1)*AVERAGE($AI$5,$AL$5:$AL783),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),OFFSET(Input!$G$27,B785,0,1,1)-AE785,0)","v":0},{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),MIN(OFFSET(Input!$G$27,B785,0,1,1),AP784),0)","v":0},0,0,0,0,0,0,0,-39016930.737125002,-39189575.737125002,-39380332.978659801,-39380332.978659801,{"$f":"IF(A785=\"\",\"\",AL785-ROUND(AL785*OFFSET(Input!$S$27,B785,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A785=\"\",\"\",ROUND(AP785*(1-OFFSET(Input!$T$27,MIN(B785,10),0,1,1)),2*FEE_rounding))","v":-39380332.978659801},-33880332.978659801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A785=1,PMF_1st=0),0,ROUND(IF(A785=1,AI785,AL784)*OFFSET(Input!$O$27,IF(A785=121,-1,0)+MIN(B785,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A785=1,PMF_1st=0),0,IF(SUM($K$5:$L785)-$AU784>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B784,B785),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C785-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[782,66,2,null,105,{"$f":"IF(A786=\"\",\"\",IF(A786=1,Age_Full_Month,IF(F785=11,0,F785+1)))","v":1},105,0,{"$f":"IF(A786=\"\",\"\",IF(AND(F786=11,G786=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H786-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C786-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B786,99),0,1,1)*K786,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E786,0,1,1)*L786,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*M786,FEE_rounding)","v":0},0,0,{"$f":"IF(C786>=1,ROUND(K786*OFFSET(Input!$U$27,B786,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B786=1,0,IF($C786>=1,ROUND(OFFSET(Input!$X$27,B786,0,1,1)*AL785,AV_rounding),0))","v":0},{"$f":"IF(B786=1,0,IF(C786=1,ROUND(OFFSET(Input!$W$27,B786,0,1,1)*AVERAGE($AI$5,$AL$5:$AL784),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),OFFSET(Input!$G$27,B786,0,1,1)-AE786,0)","v":0},{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),MIN(OFFSET(Input!$G$27,B786,0,1,1),AP785),0)","v":0},0,0,0,0,0,0,0,-39380332.978659801,-39552977.978659801,-39745504.098980799,-39745504.098980799,{"$f":"IF(A786=\"\",\"\",AL786-ROUND(AL786*OFFSET(Input!$S$27,B786,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A786=\"\",\"\",ROUND(AP786*(1-OFFSET(Input!$T$27,MIN(B786,10),0,1,1)),2*FEE_rounding))","v":-39745504.098980799},-34245504.098980799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A786=1,PMF_1st=0),0,ROUND(IF(A786=1,AI786,AL785)*OFFSET(Input!$O$27,IF(A786=121,-1,0)+MIN(B786,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A786=1,PMF_1st=0),0,IF(SUM($K$5:$L786)-$AU785>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B785,B786),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C786-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[783,66,3,null,105,{"$f":"IF(A787=\"\",\"\",IF(A787=1,Age_Full_Month,IF(F786=11,0,F786+1)))","v":2},105,0,{"$f":"IF(A787=\"\",\"\",IF(AND(F787=11,G787=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H787-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C787-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B787,99),0,1,1)*K787,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E787,0,1,1)*L787,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*M787,FEE_rounding)","v":0},0,0,{"$f":"IF(C787>=1,ROUND(K787*OFFSET(Input!$U$27,B787,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B787=1,0,IF($C787>=1,ROUND(OFFSET(Input!$X$27,B787,0,1,1)*AL786,AV_rounding),0))","v":0},{"$f":"IF(B787=1,0,IF(C787=1,ROUND(OFFSET(Input!$W$27,B787,0,1,1)*AVERAGE($AI$5,$AL$5:$AL785),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),OFFSET(Input!$G$27,B787,0,1,1)-AE787,0)","v":0},{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),MIN(OFFSET(Input!$G$27,B787,0,1,1),AP786),0)","v":0},0,0,0,0,0,0,0,-39745504.098980799,-39918149.098980799,-40112452.708195001,-40112452.708195001,{"$f":"IF(A787=\"\",\"\",AL787-ROUND(AL787*OFFSET(Input!$S$27,B787,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A787=\"\",\"\",ROUND(AP787*(1-OFFSET(Input!$T$27,MIN(B787,10),0,1,1)),2*FEE_rounding))","v":-40112452.708195001},-34612452.708195001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A787=1,PMF_1st=0),0,ROUND(IF(A787=1,AI787,AL786)*OFFSET(Input!$O$27,IF(A787=121,-1,0)+MIN(B787,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A787=1,PMF_1st=0),0,IF(SUM($K$5:$L787)-$AU786>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B786,B787),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C787-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[784,66,4,null,105,{"$f":"IF(A788=\"\",\"\",IF(A788=1,Age_Full_Month,IF(F787=11,0,F787+1)))","v":3},105,0,{"$f":"IF(A788=\"\",\"\",IF(AND(F788=11,G788=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H788-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C788-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B788,99),0,1,1)*K788,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E788,0,1,1)*L788,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*M788,FEE_rounding)","v":0},0,0,{"$f":"IF(C788>=1,ROUND(K788*OFFSET(Input!$U$27,B788,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B788=1,0,IF($C788>=1,ROUND(OFFSET(Input!$X$27,B788,0,1,1)*AL787,AV_rounding),0))","v":0},{"$f":"IF(B788=1,0,IF(C788=1,ROUND(OFFSET(Input!$W$27,B788,0,1,1)*AVERAGE($AI$5,$AL$5:$AL786),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),OFFSET(Input!$G$27,B788,0,1,1)-AE788,0)","v":0},{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),MIN(OFFSET(Input!$G$27,B788,0,1,1),AP787),0)","v":0},0,0,0,0,0,0,0,-40112452.708195001,-40285097.708195001,-40481187.458319403,-40481187.458319403,{"$f":"IF(A788=\"\",\"\",AL788-ROUND(AL788*OFFSET(Input!$S$27,B788,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A788=\"\",\"\",ROUND(AP788*(1-OFFSET(Input!$T$27,MIN(B788,10),0,1,1)),2*FEE_rounding))","v":-40481187.458319403},-34981187.458319403,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A788=1,PMF_1st=0),0,ROUND(IF(A788=1,AI788,AL787)*OFFSET(Input!$O$27,IF(A788=121,-1,0)+MIN(B788,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A788=1,PMF_1st=0),0,IF(SUM($K$5:$L788)-$AU787>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B787,B788),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C788-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[785,66,5,null,105,{"$f":"IF(A789=\"\",\"\",IF(A789=1,Age_Full_Month,IF(F788=11,0,F788+1)))","v":4},105,0,{"$f":"IF(A789=\"\",\"\",IF(AND(F789=11,G789=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H789-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C789-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B789,99),0,1,1)*K789,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E789,0,1,1)*L789,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*M789,FEE_rounding)","v":0},0,0,{"$f":"IF(C789>=1,ROUND(K789*OFFSET(Input!$U$27,B789,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B789=1,0,IF($C789>=1,ROUND(OFFSET(Input!$X$27,B789,0,1,1)*AL788,AV_rounding),0))","v":0},{"$f":"IF(B789=1,0,IF(C789=1,ROUND(OFFSET(Input!$W$27,B789,0,1,1)*AVERAGE($AI$5,$AL$5:$AL787),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),OFFSET(Input!$G$27,B789,0,1,1)-AE789,0)","v":0},{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),MIN(OFFSET(Input!$G$27,B789,0,1,1),AP788),0)","v":0},0,0,0,0,0,0,0,-40481187.458319403,-40653832.458319403,-40851717.043485299,-40851717.043485299,{"$f":"IF(A789=\"\",\"\",AL789-ROUND(AL789*OFFSET(Input!$S$27,B789,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A789=\"\",\"\",ROUND(AP789*(1-OFFSET(Input!$T$27,MIN(B789,10),0,1,1)),2*FEE_rounding))","v":-40851717.043485299},-35351717.043485299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A789=1,PMF_1st=0),0,ROUND(IF(A789=1,AI789,AL788)*OFFSET(Input!$O$27,IF(A789=121,-1,0)+MIN(B789,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A789=1,PMF_1st=0),0,IF(SUM($K$5:$L789)-$AU788>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B788,B789),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C789-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[786,66,6,null,105,{"$f":"IF(A790=\"\",\"\",IF(A790=1,Age_Full_Month,IF(F789=11,0,F789+1)))","v":5},105,0,{"$f":"IF(A790=\"\",\"\",IF(AND(F790=11,G790=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H790-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C790-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B790,99),0,1,1)*K790,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E790,0,1,1)*L790,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*M790,FEE_rounding)","v":0},0,0,{"$f":"IF(C790>=1,ROUND(K790*OFFSET(Input!$U$27,B790,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B790=1,0,IF($C790>=1,ROUND(OFFSET(Input!$X$27,B790,0,1,1)*AL789,AV_rounding),0))","v":0},{"$f":"IF(B790=1,0,IF(C790=1,ROUND(OFFSET(Input!$W$27,B790,0,1,1)*AVERAGE($AI$5,$AL$5:$AL788),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),OFFSET(Input!$G$27,B790,0,1,1)-AE790,0)","v":0},{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),MIN(OFFSET(Input!$G$27,B790,0,1,1),AP789),0)","v":0},0,0,0,0,0,0,0,-40851717.043485299,-41024362.043485299,-41224050.200142898,-41224050.200142898,{"$f":"IF(A790=\"\",\"\",AL790-ROUND(AL790*OFFSET(Input!$S$27,B790,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A790=\"\",\"\",ROUND(AP790*(1-OFFSET(Input!$T$27,MIN(B790,10),0,1,1)),2*FEE_rounding))","v":-41224050.200142898},-35724050.200142898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A790=1,PMF_1st=0),0,ROUND(IF(A790=1,AI790,AL789)*OFFSET(Input!$O$27,IF(A790=121,-1,0)+MIN(B790,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A790=1,PMF_1st=0),0,IF(SUM($K$5:$L790)-$AU789>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B789,B790),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C790-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[787,66,7,null,105,{"$f":"IF(A791=\"\",\"\",IF(A791=1,Age_Full_Month,IF(F790=11,0,F790+1)))","v":6},105,0,{"$f":"IF(A791=\"\",\"\",IF(AND(F791=11,G791=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H791-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C791-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B791,99),0,1,1)*K791,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E791,0,1,1)*L791,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*M791,FEE_rounding)","v":0},0,0,{"$f":"IF(C791>=1,ROUND(K791*OFFSET(Input!$U$27,B791,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B791=1,0,IF($C791>=1,ROUND(OFFSET(Input!$X$27,B791,0,1,1)*AL790,AV_rounding),0))","v":0},{"$f":"IF(B791=1,0,IF(C791=1,ROUND(OFFSET(Input!$W$27,B791,0,1,1)*AVERAGE($AI$5,$AL$5:$AL789),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),OFFSET(Input!$G$27,B791,0,1,1)-AE791,0)","v":0},{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),MIN(OFFSET(Input!$G$27,B791,0,1,1),AP790),0)","v":0},0,0,0,0,0,0,0,-41224050.200142898,-41396695.200142898,-41598195.707267702,-41598195.707267702,{"$f":"IF(A791=\"\",\"\",AL791-ROUND(AL791*OFFSET(Input!$S$27,B791,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A791=\"\",\"\",ROUND(AP791*(1-OFFSET(Input!$T$27,MIN(B791,10),0,1,1)),2*FEE_rounding))","v":-41598195.707267702},-36098195.707267702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A791=1,PMF_1st=0),0,ROUND(IF(A791=1,AI791,AL790)*OFFSET(Input!$O$27,IF(A791=121,-1,0)+MIN(B791,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A791=1,PMF_1st=0),0,IF(SUM($K$5:$L791)-$AU790>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B790,B791),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C791-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[788,66,8,null,105,{"$f":"IF(A792=\"\",\"\",IF(A792=1,Age_Full_Month,IF(F791=11,0,F791+1)))","v":7},105,0,{"$f":"IF(A792=\"\",\"\",IF(AND(F792=11,G792=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H792-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C792-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B792,99),0,1,1)*K792,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E792,0,1,1)*L792,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*M792,FEE_rounding)","v":0},0,0,{"$f":"IF(C792>=1,ROUND(K792*OFFSET(Input!$U$27,B792,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B792=1,0,IF($C792>=1,ROUND(OFFSET(Input!$X$27,B792,0,1,1)*AL791,AV_rounding),0))","v":0},{"$f":"IF(B792=1,0,IF(C792=1,ROUND(OFFSET(Input!$W$27,B792,0,1,1)*AVERAGE($AI$5,$AL$5:$AL790),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),OFFSET(Input!$G$27,B792,0,1,1)-AE792,0)","v":0},{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),MIN(OFFSET(Input!$G$27,B792,0,1,1),AP791),0)","v":0},0,0,0,0,0,0,0,-41598195.707267702,-41770840.707267702,-41974162.386567198,-41974162.386567198,{"$f":"IF(A792=\"\",\"\",AL792-ROUND(AL792*OFFSET(Input!$S$27,B792,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A792=\"\",\"\",ROUND(AP792*(1-OFFSET(Input!$T$27,MIN(B792,10),0,1,1)),2*FEE_rounding))","v":-41974162.386567198},-36474162.386567198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A792=1,PMF_1st=0),0,ROUND(IF(A792=1,AI792,AL791)*OFFSET(Input!$O$27,IF(A792=121,-1,0)+MIN(B792,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A792=1,PMF_1st=0),0,IF(SUM($K$5:$L792)-$AU791>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B791,B792),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C792-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[789,66,9,null,105,{"$f":"IF(A793=\"\",\"\",IF(A793=1,Age_Full_Month,IF(F792=11,0,F792+1)))","v":8},105,0,{"$f":"IF(A793=\"\",\"\",IF(AND(F793=11,G793=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H793-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C793-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B793,99),0,1,1)*K793,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E793,0,1,1)*L793,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*M793,FEE_rounding)","v":0},0,0,{"$f":"IF(C793>=1,ROUND(K793*OFFSET(Input!$U$27,B793,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B793=1,0,IF($C793>=1,ROUND(OFFSET(Input!$X$27,B793,0,1,1)*AL792,AV_rounding),0))","v":0},{"$f":"IF(B793=1,0,IF(C793=1,ROUND(OFFSET(Input!$W$27,B793,0,1,1)*AVERAGE($AI$5,$AL$5:$AL791),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),OFFSET(Input!$G$27,B793,0,1,1)-AE793,0)","v":0},{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),MIN(OFFSET(Input!$G$27,B793,0,1,1),AP792),0)","v":0},0,0,0,0,0,0,0,-41974162.386567198,-42146807.386567198,-42351959.102689102,-42351959.102689102,{"$f":"IF(A793=\"\",\"\",AL793-ROUND(AL793*OFFSET(Input!$S$27,B793,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A793=\"\",\"\",ROUND(AP793*(1-OFFSET(Input!$T$27,MIN(B793,10),0,1,1)),2*FEE_rounding))","v":-42351959.102689102},-36851959.102689102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A793=1,PMF_1st=0),0,ROUND(IF(A793=1,AI793,AL792)*OFFSET(Input!$O$27,IF(A793=121,-1,0)+MIN(B793,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A793=1,PMF_1st=0),0,IF(SUM($K$5:$L793)-$AU792>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B792,B793),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C793-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[790,66,10,null,105,{"$f":"IF(A794=\"\",\"\",IF(A794=1,Age_Full_Month,IF(F793=11,0,F793+1)))","v":9},105,0,{"$f":"IF(A794=\"\",\"\",IF(AND(F794=11,G794=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H794-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C794-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B794,99),0,1,1)*K794,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E794,0,1,1)*L794,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*M794,FEE_rounding)","v":0},0,0,{"$f":"IF(C794>=1,ROUND(K794*OFFSET(Input!$U$27,B794,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B794=1,0,IF($C794>=1,ROUND(OFFSET(Input!$X$27,B794,0,1,1)*AL793,AV_rounding),0))","v":0},{"$f":"IF(B794=1,0,IF(C794=1,ROUND(OFFSET(Input!$W$27,B794,0,1,1)*AVERAGE($AI$5,$AL$5:$AL792),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),OFFSET(Input!$G$27,B794,0,1,1)-AE794,0)","v":0},{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),MIN(OFFSET(Input!$G$27,B794,0,1,1),AP793),0)","v":0},0,0,0,0,0,0,0,-42351959.102689102,-42524604.102689102,-42731594.763430104,-42731594.763430104,{"$f":"IF(A794=\"\",\"\",AL794-ROUND(AL794*OFFSET(Input!$S$27,B794,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A794=\"\",\"\",ROUND(AP794*(1-OFFSET(Input!$T$27,MIN(B794,10),0,1,1)),2*FEE_rounding))","v":-42731594.763430104},-37231594.763430104,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A794=1,PMF_1st=0),0,ROUND(IF(A794=1,AI794,AL793)*OFFSET(Input!$O$27,IF(A794=121,-1,0)+MIN(B794,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A794=1,PMF_1st=0),0,IF(SUM($K$5:$L794)-$AU793>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B793,B794),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C794-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[791,66,11,null,105,{"$f":"IF(A795=\"\",\"\",IF(A795=1,Age_Full_Month,IF(F794=11,0,F794+1)))","v":10},105,0,{"$f":"IF(A795=\"\",\"\",IF(AND(F795=11,G795=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H795-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C795-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B795,99),0,1,1)*K795,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E795,0,1,1)*L795,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*M795,FEE_rounding)","v":0},0,0,{"$f":"IF(C795>=1,ROUND(K795*OFFSET(Input!$U$27,B795,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B795=1,0,IF($C795>=1,ROUND(OFFSET(Input!$X$27,B795,0,1,1)*AL794,AV_rounding),0))","v":0},{"$f":"IF(B795=1,0,IF(C795=1,ROUND(OFFSET(Input!$W$27,B795,0,1,1)*AVERAGE($AI$5,$AL$5:$AL793),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),OFFSET(Input!$G$27,B795,0,1,1)-AE795,0)","v":0},{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),MIN(OFFSET(Input!$G$27,B795,0,1,1),AP794),0)","v":0},0,0,0,0,0,0,0,-42731594.763430104,-42904239.763430104,-43113078.3199462,-43113078.3199462,{"$f":"IF(A795=\"\",\"\",AL795-ROUND(AL795*OFFSET(Input!$S$27,B795,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A795=\"\",\"\",ROUND(AP795*(1-OFFSET(Input!$T$27,MIN(B795,10),0,1,1)),2*FEE_rounding))","v":-43113078.3199462},-37613078.3199462,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A795=1,PMF_1st=0),0,ROUND(IF(A795=1,AI795,AL794)*OFFSET(Input!$O$27,IF(A795=121,-1,0)+MIN(B795,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A795=1,PMF_1st=0),0,IF(SUM($K$5:$L795)-$AU794>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B794,B795),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C795-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[792,66,12,null,105,{"$f":"IF(A796=\"\",\"\",IF(A796=1,Age_Full_Month,IF(F795=11,0,F795+1)))","v":11},105,0,{"$f":"IF(A796=\"\",\"\",IF(AND(F796=11,G796=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H796-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C796-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B796,99),0,1,1)*K796,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E796,0,1,1)*L796,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*M796,FEE_rounding)","v":0},0,0,{"$f":"IF(C796>=1,ROUND(K796*OFFSET(Input!$U$27,B796,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B796=1,0,IF($C796>=1,ROUND(OFFSET(Input!$X$27,B796,0,1,1)*AL795,AV_rounding),0))","v":0},{"$f":"IF(B796=1,0,IF(C796=1,ROUND(OFFSET(Input!$W$27,B796,0,1,1)*AVERAGE($AI$5,$AL$5:$AL794),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),OFFSET(Input!$G$27,B796,0,1,1)-AE796,0)","v":0},{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),MIN(OFFSET(Input!$G$27,B796,0,1,1),AP795),0)","v":0},0,0,0,0,0,0,0,-43113078.3199462,-43285723.3199462,-43496418.766963497,-43496418.766963497,{"$f":"IF(A796=\"\",\"\",AL796-ROUND(AL796*OFFSET(Input!$S$27,B796,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A796=\"\",\"\",ROUND(AP796*(1-OFFSET(Input!$T$27,MIN(B796,10),0,1,1)),2*FEE_rounding))","v":-43496418.766963497},-37996418.766963497,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A796=1,PMF_1st=0),0,ROUND(IF(A796=1,AI796,AL795)*OFFSET(Input!$O$27,IF(A796=121,-1,0)+MIN(B796,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A796=1,PMF_1st=0),0,IF(SUM($K$5:$L796)-$AU795>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B795,B796),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C796-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[793,67,1,null,106,{"$f":"IF(A797=\"\",\"\",IF(A797=1,Age_Full_Month,IF(F796=11,0,F796+1)))","v":0},106,0,{"$f":"IF(A797=\"\",\"\",IF(AND(F797=11,G797=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H797-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C797-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B797,99),0,1,1)*K797,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E797,0,1,1)*L797,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*M797,FEE_rounding)","v":0},0,0,{"$f":"IF(C797>=1,ROUND(K797*OFFSET(Input!$U$27,B797,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B797=1,0,IF($C797>=1,ROUND(OFFSET(Input!$X$27,B797,0,1,1)*AL796,AV_rounding),0))","v":0},{"$f":"IF(B797=1,0,IF(C797=1,ROUND(OFFSET(Input!$W$27,B797,0,1,1)*AVERAGE($AI$5,$AL$5:$AL795),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),OFFSET(Input!$G$27,B797,0,1,1)-AE797,0)","v":0},{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),MIN(OFFSET(Input!$G$27,B797,0,1,1),AP796),0)","v":0},0,0,0,0,0,0,0,-43496418.766963497,-43669063.766963497,-43881625.142990403,-43881625.142990403,{"$f":"IF(A797=\"\",\"\",AL797-ROUND(AL797*OFFSET(Input!$S$27,B797,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A797=\"\",\"\",ROUND(AP797*(1-OFFSET(Input!$T$27,MIN(B797,10),0,1,1)),2*FEE_rounding))","v":-43881625.142990403},-38381625.142990403,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A797=1,PMF_1st=0),0,ROUND(IF(A797=1,AI797,AL796)*OFFSET(Input!$O$27,IF(A797=121,-1,0)+MIN(B797,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A797=1,PMF_1st=0),0,IF(SUM($K$5:$L797)-$AU796>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B796,B797),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C797-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[794,67,2,null,106,{"$f":"IF(A798=\"\",\"\",IF(A798=1,Age_Full_Month,IF(F797=11,0,F797+1)))","v":1},106,0,{"$f":"IF(A798=\"\",\"\",IF(AND(F798=11,G798=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H798-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C798-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B798,99),0,1,1)*K798,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E798,0,1,1)*L798,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*M798,FEE_rounding)","v":0},0,0,{"$f":"IF(C798>=1,ROUND(K798*OFFSET(Input!$U$27,B798,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B798=1,0,IF($C798>=1,ROUND(OFFSET(Input!$X$27,B798,0,1,1)*AL797,AV_rounding),0))","v":0},{"$f":"IF(B798=1,0,IF(C798=1,ROUND(OFFSET(Input!$W$27,B798,0,1,1)*AVERAGE($AI$5,$AL$5:$AL796),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),OFFSET(Input!$G$27,B798,0,1,1)-AE798,0)","v":0},{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),MIN(OFFSET(Input!$G$27,B798,0,1,1),AP797),0)","v":0},0,0,0,0,0,0,0,-43881625.142990403,-44054270.142990403,-44268706.530530699,-44268706.530530699,{"$f":"IF(A798=\"\",\"\",AL798-ROUND(AL798*OFFSET(Input!$S$27,B798,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A798=\"\",\"\",ROUND(AP798*(1-OFFSET(Input!$T$27,MIN(B798,10),0,1,1)),2*FEE_rounding))","v":-44268706.530530699},-38768706.530530699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A798=1,PMF_1st=0),0,ROUND(IF(A798=1,AI798,AL797)*OFFSET(Input!$O$27,IF(A798=121,-1,0)+MIN(B798,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A798=1,PMF_1st=0),0,IF(SUM($K$5:$L798)-$AU797>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B797,B798),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C798-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[795,67,3,null,106,{"$f":"IF(A799=\"\",\"\",IF(A799=1,Age_Full_Month,IF(F798=11,0,F798+1)))","v":2},106,0,{"$f":"IF(A799=\"\",\"\",IF(AND(F799=11,G799=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H799-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C799-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B799,99),0,1,1)*K799,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E799,0,1,1)*L799,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*M799,FEE_rounding)","v":0},0,0,{"$f":"IF(C799>=1,ROUND(K799*OFFSET(Input!$U$27,B799,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B799=1,0,IF($C799>=1,ROUND(OFFSET(Input!$X$27,B799,0,1,1)*AL798,AV_rounding),0))","v":0},{"$f":"IF(B799=1,0,IF(C799=1,ROUND(OFFSET(Input!$W$27,B799,0,1,1)*AVERAGE($AI$5,$AL$5:$AL797),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),OFFSET(Input!$G$27,B799,0,1,1)-AE799,0)","v":0},{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),MIN(OFFSET(Input!$G$27,B799,0,1,1),AP798),0)","v":0},0,0,0,0,0,0,0,-44268706.530530699,-44441351.530530699,-44657672.056297697,-44657672.056297697,{"$f":"IF(A799=\"\",\"\",AL799-ROUND(AL799*OFFSET(Input!$S$27,B799,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A799=\"\",\"\",ROUND(AP799*(1-OFFSET(Input!$T$27,MIN(B799,10),0,1,1)),2*FEE_rounding))","v":-44657672.056297697},-39157672.056297697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A799=1,PMF_1st=0),0,ROUND(IF(A799=1,AI799,AL798)*OFFSET(Input!$O$27,IF(A799=121,-1,0)+MIN(B799,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A799=1,PMF_1st=0),0,IF(SUM($K$5:$L799)-$AU798>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B798,B799),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C799-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[796,67,4,null,106,{"$f":"IF(A800=\"\",\"\",IF(A800=1,Age_Full_Month,IF(F799=11,0,F799+1)))","v":3},106,0,{"$f":"IF(A800=\"\",\"\",IF(AND(F800=11,G800=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H800-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C800-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B800,99),0,1,1)*K800,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E800,0,1,1)*L800,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*M800,FEE_rounding)","v":0},0,0,{"$f":"IF(C800>=1,ROUND(K800*OFFSET(Input!$U$27,B800,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B800=1,0,IF($C800>=1,ROUND(OFFSET(Input!$X$27,B800,0,1,1)*AL799,AV_rounding),0))","v":0},{"$f":"IF(B800=1,0,IF(C800=1,ROUND(OFFSET(Input!$W$27,B800,0,1,1)*AVERAGE($AI$5,$AL$5:$AL798),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),OFFSET(Input!$G$27,B800,0,1,1)-AE800,0)","v":0},{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),MIN(OFFSET(Input!$G$27,B800,0,1,1),AP799),0)","v":0},0,0,0,0,0,0,0,-44657672.056297697,-44830317.056297697,-45048530.891429603,-45048530.891429603,{"$f":"IF(A800=\"\",\"\",AL800-ROUND(AL800*OFFSET(Input!$S$27,B800,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A800=\"\",\"\",ROUND(AP800*(1-OFFSET(Input!$T$27,MIN(B800,10),0,1,1)),2*FEE_rounding))","v":-45048530.891429603},-39548530.891429603,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A800=1,PMF_1st=0),0,ROUND(IF(A800=1,AI800,AL799)*OFFSET(Input!$O$27,IF(A800=121,-1,0)+MIN(B800,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A800=1,PMF_1st=0),0,IF(SUM($K$5:$L800)-$AU799>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B799,B800),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C800-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[797,67,5,null,106,{"$f":"IF(A801=\"\",\"\",IF(A801=1,Age_Full_Month,IF(F800=11,0,F800+1)))","v":4},106,0,{"$f":"IF(A801=\"\",\"\",IF(AND(F801=11,G801=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H801-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C801-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B801,99),0,1,1)*K801,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E801,0,1,1)*L801,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*M801,FEE_rounding)","v":0},0,0,{"$f":"IF(C801>=1,ROUND(K801*OFFSET(Input!$U$27,B801,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B801=1,0,IF($C801>=1,ROUND(OFFSET(Input!$X$27,B801,0,1,1)*AL800,AV_rounding),0))","v":0},{"$f":"IF(B801=1,0,IF(C801=1,ROUND(OFFSET(Input!$W$27,B801,0,1,1)*AVERAGE($AI$5,$AL$5:$AL799),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),OFFSET(Input!$G$27,B801,0,1,1)-AE801,0)","v":0},{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),MIN(OFFSET(Input!$G$27,B801,0,1,1),AP800),0)","v":0},0,0,0,0,0,0,0,-45048530.891429603,-45221175.891429603,-45441292.251705401,-45441292.251705401,{"$f":"IF(A801=\"\",\"\",AL801-ROUND(AL801*OFFSET(Input!$S$27,B801,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A801=\"\",\"\",ROUND(AP801*(1-OFFSET(Input!$T$27,MIN(B801,10),0,1,1)),2*FEE_rounding))","v":-45441292.251705401},-39941292.251705401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A801=1,PMF_1st=0),0,ROUND(IF(A801=1,AI801,AL800)*OFFSET(Input!$O$27,IF(A801=121,-1,0)+MIN(B801,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A801=1,PMF_1st=0),0,IF(SUM($K$5:$L801)-$AU800>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B800,B801),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C801-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[798,67,6,null,106,{"$f":"IF(A802=\"\",\"\",IF(A802=1,Age_Full_Month,IF(F801=11,0,F801+1)))","v":5},106,0,{"$f":"IF(A802=\"\",\"\",IF(AND(F802=11,G802=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H802-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C802-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B802,99),0,1,1)*K802,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E802,0,1,1)*L802,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*M802,FEE_rounding)","v":0},0,0,{"$f":"IF(C802>=1,ROUND(K802*OFFSET(Input!$U$27,B802,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B802=1,0,IF($C802>=1,ROUND(OFFSET(Input!$X$27,B802,0,1,1)*AL801,AV_rounding),0))","v":0},{"$f":"IF(B802=1,0,IF(C802=1,ROUND(OFFSET(Input!$W$27,B802,0,1,1)*AVERAGE($AI$5,$AL$5:$AL800),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),OFFSET(Input!$G$27,B802,0,1,1)-AE802,0)","v":0},{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),MIN(OFFSET(Input!$G$27,B802,0,1,1),AP801),0)","v":0},0,0,0,0,0,0,0,-45441292.251705401,-45613937.251705401,-45835965.3977625,-45835965.3977625,{"$f":"IF(A802=\"\",\"\",AL802-ROUND(AL802*OFFSET(Input!$S$27,B802,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A802=\"\",\"\",ROUND(AP802*(1-OFFSET(Input!$T$27,MIN(B802,10),0,1,1)),2*FEE_rounding))","v":-45835965.3977625},-40335965.3977625,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A802=1,PMF_1st=0),0,ROUND(IF(A802=1,AI802,AL801)*OFFSET(Input!$O$27,IF(A802=121,-1,0)+MIN(B802,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A802=1,PMF_1st=0),0,IF(SUM($K$5:$L802)-$AU801>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B801,B802),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C802-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[799,67,7,null,106,{"$f":"IF(A803=\"\",\"\",IF(A803=1,Age_Full_Month,IF(F802=11,0,F802+1)))","v":6},106,0,{"$f":"IF(A803=\"\",\"\",IF(AND(F803=11,G803=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H803-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C803-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B803,99),0,1,1)*K803,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E803,0,1,1)*L803,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*M803,FEE_rounding)","v":0},0,0,{"$f":"IF(C803>=1,ROUND(K803*OFFSET(Input!$U$27,B803,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B803=1,0,IF($C803>=1,ROUND(OFFSET(Input!$X$27,B803,0,1,1)*AL802,AV_rounding),0))","v":0},{"$f":"IF(B803=1,0,IF(C803=1,ROUND(OFFSET(Input!$W$27,B803,0,1,1)*AVERAGE($AI$5,$AL$5:$AL801),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),OFFSET(Input!$G$27,B803,0,1,1)-AE803,0)","v":0},{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),MIN(OFFSET(Input!$G$27,B803,0,1,1),AP802),0)","v":0},0,0,0,0,0,0,0,-45835965.3977625,-46008610.3977625,-46232559.6353148,-46232559.6353148,{"$f":"IF(A803=\"\",\"\",AL803-ROUND(AL803*OFFSET(Input!$S$27,B803,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A803=\"\",\"\",ROUND(AP803*(1-OFFSET(Input!$T$27,MIN(B803,10),0,1,1)),2*FEE_rounding))","v":-46232559.6353148},-40732559.6353148,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A803=1,PMF_1st=0),0,ROUND(IF(A803=1,AI803,AL802)*OFFSET(Input!$O$27,IF(A803=121,-1,0)+MIN(B803,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A803=1,PMF_1st=0),0,IF(SUM($K$5:$L803)-$AU802>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B802,B803),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C803-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[800,67,8,null,106,{"$f":"IF(A804=\"\",\"\",IF(A804=1,Age_Full_Month,IF(F803=11,0,F803+1)))","v":7},106,0,{"$f":"IF(A804=\"\",\"\",IF(AND(F804=11,G804=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H804-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C804-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B804,99),0,1,1)*K804,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E804,0,1,1)*L804,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*M804,FEE_rounding)","v":0},0,0,{"$f":"IF(C804>=1,ROUND(K804*OFFSET(Input!$U$27,B804,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B804=1,0,IF($C804>=1,ROUND(OFFSET(Input!$X$27,B804,0,1,1)*AL803,AV_rounding),0))","v":0},{"$f":"IF(B804=1,0,IF(C804=1,ROUND(OFFSET(Input!$W$27,B804,0,1,1)*AVERAGE($AI$5,$AL$5:$AL802),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),OFFSET(Input!$G$27,B804,0,1,1)-AE804,0)","v":0},{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),MIN(OFFSET(Input!$G$27,B804,0,1,1),AP803),0)","v":0},0,0,0,0,0,0,0,-46232559.6353148,-46405204.6353148,-46631084.315372303,-46631084.315372303,{"$f":"IF(A804=\"\",\"\",AL804-ROUND(AL804*OFFSET(Input!$S$27,B804,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A804=\"\",\"\",ROUND(AP804*(1-OFFSET(Input!$T$27,MIN(B804,10),0,1,1)),2*FEE_rounding))","v":-46631084.315372303},-41131084.315372303,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A804=1,PMF_1st=0),0,ROUND(IF(A804=1,AI804,AL803)*OFFSET(Input!$O$27,IF(A804=121,-1,0)+MIN(B804,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A804=1,PMF_1st=0),0,IF(SUM($K$5:$L804)-$AU803>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B803,B804),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C804-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[801,67,9,null,106,{"$f":"IF(A805=\"\",\"\",IF(A805=1,Age_Full_Month,IF(F804=11,0,F804+1)))","v":8},106,0,{"$f":"IF(A805=\"\",\"\",IF(AND(F805=11,G805=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H805-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C805-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B805,99),0,1,1)*K805,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E805,0,1,1)*L805,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*M805,FEE_rounding)","v":0},0,0,{"$f":"IF(C805>=1,ROUND(K805*OFFSET(Input!$U$27,B805,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B805=1,0,IF($C805>=1,ROUND(OFFSET(Input!$X$27,B805,0,1,1)*AL804,AV_rounding),0))","v":0},{"$f":"IF(B805=1,0,IF(C805=1,ROUND(OFFSET(Input!$W$27,B805,0,1,1)*AVERAGE($AI$5,$AL$5:$AL803),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),OFFSET(Input!$G$27,B805,0,1,1)-AE805,0)","v":0},{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),MIN(OFFSET(Input!$G$27,B805,0,1,1),AP804),0)","v":0},0,0,0,0,0,0,0,-46631084.315372303,-46803729.315372303,-47031548.834461503,-47031548.834461503,{"$f":"IF(A805=\"\",\"\",AL805-ROUND(AL805*OFFSET(Input!$S$27,B805,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A805=\"\",\"\",ROUND(AP805*(1-OFFSET(Input!$T$27,MIN(B805,10),0,1,1)),2*FEE_rounding))","v":-47031548.834461503},-41531548.834461503,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A805=1,PMF_1st=0),0,ROUND(IF(A805=1,AI805,AL804)*OFFSET(Input!$O$27,IF(A805=121,-1,0)+MIN(B805,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A805=1,PMF_1st=0),0,IF(SUM($K$5:$L805)-$AU804>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B804,B805),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C805-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[802,67,10,null,106,{"$f":"IF(A806=\"\",\"\",IF(A806=1,Age_Full_Month,IF(F805=11,0,F805+1)))","v":9},106,0,{"$f":"IF(A806=\"\",\"\",IF(AND(F806=11,G806=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H806-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C806-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B806,99),0,1,1)*K806,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E806,0,1,1)*L806,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*M806,FEE_rounding)","v":0},0,0,{"$f":"IF(C806>=1,ROUND(K806*OFFSET(Input!$U$27,B806,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B806=1,0,IF($C806>=1,ROUND(OFFSET(Input!$X$27,B806,0,1,1)*AL805,AV_rounding),0))","v":0},{"$f":"IF(B806=1,0,IF(C806=1,ROUND(OFFSET(Input!$W$27,B806,0,1,1)*AVERAGE($AI$5,$AL$5:$AL804),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),OFFSET(Input!$G$27,B806,0,1,1)-AE806,0)","v":0},{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),MIN(OFFSET(Input!$G$27,B806,0,1,1),AP805),0)","v":0},0,0,0,0,0,0,0,-47031548.834461503,-47204193.834461503,-47433962.634847,-47433962.634847,{"$f":"IF(A806=\"\",\"\",AL806-ROUND(AL806*OFFSET(Input!$S$27,B806,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A806=\"\",\"\",ROUND(AP806*(1-OFFSET(Input!$T$27,MIN(B806,10),0,1,1)),2*FEE_rounding))","v":-47433962.634847},-41933962.634847,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A806=1,PMF_1st=0),0,ROUND(IF(A806=1,AI806,AL805)*OFFSET(Input!$O$27,IF(A806=121,-1,0)+MIN(B806,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A806=1,PMF_1st=0),0,IF(SUM($K$5:$L806)-$AU805>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B805,B806),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C806-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[803,67,11,null,106,{"$f":"IF(A807=\"\",\"\",IF(A807=1,Age_Full_Month,IF(F806=11,0,F806+1)))","v":10},106,0,{"$f":"IF(A807=\"\",\"\",IF(AND(F807=11,G807=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H807-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C807-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B807,99),0,1,1)*K807,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E807,0,1,1)*L807,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*M807,FEE_rounding)","v":0},0,0,{"$f":"IF(C807>=1,ROUND(K807*OFFSET(Input!$U$27,B807,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B807=1,0,IF($C807>=1,ROUND(OFFSET(Input!$X$27,B807,0,1,1)*AL806,AV_rounding),0))","v":0},{"$f":"IF(B807=1,0,IF(C807=1,ROUND(OFFSET(Input!$W$27,B807,0,1,1)*AVERAGE($AI$5,$AL$5:$AL805),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),OFFSET(Input!$G$27,B807,0,1,1)-AE807,0)","v":0},{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),MIN(OFFSET(Input!$G$27,B807,0,1,1),AP806),0)","v":0},0,0,0,0,0,0,0,-47433962.634847,-47606607.634847,-47838335.204754099,-47838335.204754099,{"$f":"IF(A807=\"\",\"\",AL807-ROUND(AL807*OFFSET(Input!$S$27,B807,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A807=\"\",\"\",ROUND(AP807*(1-OFFSET(Input!$T$27,MIN(B807,10),0,1,1)),2*FEE_rounding))","v":-47838335.204754099},-42338335.204754099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A807=1,PMF_1st=0),0,ROUND(IF(A807=1,AI807,AL806)*OFFSET(Input!$O$27,IF(A807=121,-1,0)+MIN(B807,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A807=1,PMF_1st=0),0,IF(SUM($K$5:$L807)-$AU806>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B806,B807),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C807-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[804,67,12,null,106,{"$f":"IF(A808=\"\",\"\",IF(A808=1,Age_Full_Month,IF(F807=11,0,F807+1)))","v":11},106,0,{"$f":"IF(A808=\"\",\"\",IF(AND(F808=11,G808=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H808-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C808-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B808,99),0,1,1)*K808,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E808,0,1,1)*L808,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*M808,FEE_rounding)","v":0},0,0,{"$f":"IF(C808>=1,ROUND(K808*OFFSET(Input!$U$27,B808,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B808=1,0,IF($C808>=1,ROUND(OFFSET(Input!$X$27,B808,0,1,1)*AL807,AV_rounding),0))","v":0},{"$f":"IF(B808=1,0,IF(C808=1,ROUND(OFFSET(Input!$W$27,B808,0,1,1)*AVERAGE($AI$5,$AL$5:$AL806),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),OFFSET(Input!$G$27,B808,0,1,1)-AE808,0)","v":0},{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),MIN(OFFSET(Input!$G$27,B808,0,1,1),AP807),0)","v":0},0,0,0,0,0,0,0,-47838335.204754099,-48010980.204754099,-48244676.078592397,-48244676.078592397,{"$f":"IF(A808=\"\",\"\",AL808-ROUND(AL808*OFFSET(Input!$S$27,B808,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A808=\"\",\"\",ROUND(AP808*(1-OFFSET(Input!$T$27,MIN(B808,10),0,1,1)),2*FEE_rounding))","v":-48244676.078592397},-42744676.078592397,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A808=1,PMF_1st=0),0,ROUND(IF(A808=1,AI808,AL807)*OFFSET(Input!$O$27,IF(A808=121,-1,0)+MIN(B808,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A808=1,PMF_1st=0),0,IF(SUM($K$5:$L808)-$AU807>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B807,B808),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C808-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[805,68,1,null,107,{"$f":"IF(A809=\"\",\"\",IF(A809=1,Age_Full_Month,IF(F808=11,0,F808+1)))","v":0},107,0,{"$f":"IF(A809=\"\",\"\",IF(AND(F809=11,G809=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H809-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C809-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B809,99),0,1,1)*K809,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E809,0,1,1)*L809,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*M809,FEE_rounding)","v":0},0,0,{"$f":"IF(C809>=1,ROUND(K809*OFFSET(Input!$U$27,B809,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B809=1,0,IF($C809>=1,ROUND(OFFSET(Input!$X$27,B809,0,1,1)*AL808,AV_rounding),0))","v":0},{"$f":"IF(B809=1,0,IF(C809=1,ROUND(OFFSET(Input!$W$27,B809,0,1,1)*AVERAGE($AI$5,$AL$5:$AL807),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),OFFSET(Input!$G$27,B809,0,1,1)-AE809,0)","v":0},{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),MIN(OFFSET(Input!$G$27,B809,0,1,1),AP808),0)","v":0},0,0,0,0,0,0,0,-48244676.078592397,-48417321.078592397,-48652994.837180898,-48652994.837180898,{"$f":"IF(A809=\"\",\"\",AL809-ROUND(AL809*OFFSET(Input!$S$27,B809,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A809=\"\",\"\",ROUND(AP809*(1-OFFSET(Input!$T$27,MIN(B809,10),0,1,1)),2*FEE_rounding))","v":-48652994.837180898},-43152994.837180898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A809=1,PMF_1st=0),0,ROUND(IF(A809=1,AI809,AL808)*OFFSET(Input!$O$27,IF(A809=121,-1,0)+MIN(B809,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A809=1,PMF_1st=0),0,IF(SUM($K$5:$L809)-$AU808>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B808,B809),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C809-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[806,68,2,null,107,{"$f":"IF(A810=\"\",\"\",IF(A810=1,Age_Full_Month,IF(F809=11,0,F809+1)))","v":1},107,0,{"$f":"IF(A810=\"\",\"\",IF(AND(F810=11,G810=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H810-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C810-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B810,99),0,1,1)*K810,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E810,0,1,1)*L810,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*M810,FEE_rounding)","v":0},0,0,{"$f":"IF(C810>=1,ROUND(K810*OFFSET(Input!$U$27,B810,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B810=1,0,IF($C810>=1,ROUND(OFFSET(Input!$X$27,B810,0,1,1)*AL809,AV_rounding),0))","v":0},{"$f":"IF(B810=1,0,IF(C810=1,ROUND(OFFSET(Input!$W$27,B810,0,1,1)*AVERAGE($AI$5,$AL$5:$AL808),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),OFFSET(Input!$G$27,B810,0,1,1)-AE810,0)","v":0},{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),MIN(OFFSET(Input!$G$27,B810,0,1,1),AP809),0)","v":0},0,0,0,0,0,0,0,-48652994.837180898,-48825639.837180898,-49063301.107973598,-49063301.107973598,{"$f":"IF(A810=\"\",\"\",AL810-ROUND(AL810*OFFSET(Input!$S$27,B810,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A810=\"\",\"\",ROUND(AP810*(1-OFFSET(Input!$T$27,MIN(B810,10),0,1,1)),2*FEE_rounding))","v":-49063301.107973598},-43563301.107973598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A810=1,PMF_1st=0),0,ROUND(IF(A810=1,AI810,AL809)*OFFSET(Input!$O$27,IF(A810=121,-1,0)+MIN(B810,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A810=1,PMF_1st=0),0,IF(SUM($K$5:$L810)-$AU809>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B809,B810),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C810-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[807,68,3,null,107,{"$f":"IF(A811=\"\",\"\",IF(A811=1,Age_Full_Month,IF(F810=11,0,F810+1)))","v":2},107,0,{"$f":"IF(A811=\"\",\"\",IF(AND(F811=11,G811=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H811-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C811-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B811,99),0,1,1)*K811,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E811,0,1,1)*L811,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*M811,FEE_rounding)","v":0},0,0,{"$f":"IF(C811>=1,ROUND(K811*OFFSET(Input!$U$27,B811,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B811=1,0,IF($C811>=1,ROUND(OFFSET(Input!$X$27,B811,0,1,1)*AL810,AV_rounding),0))","v":0},{"$f":"IF(B811=1,0,IF(C811=1,ROUND(OFFSET(Input!$W$27,B811,0,1,1)*AVERAGE($AI$5,$AL$5:$AL809),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),OFFSET(Input!$G$27,B811,0,1,1)-AE811,0)","v":0},{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),MIN(OFFSET(Input!$G$27,B811,0,1,1),AP810),0)","v":0},0,0,0,0,0,0,0,-49063301.107973598,-49235946.107973598,-49475604.565286703,-49475604.565286703,{"$f":"IF(A811=\"\",\"\",AL811-ROUND(AL811*OFFSET(Input!$S$27,B811,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A811=\"\",\"\",ROUND(AP811*(1-OFFSET(Input!$T$27,MIN(B811,10),0,1,1)),2*FEE_rounding))","v":-49475604.565286703},-43975604.565286703,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A811=1,PMF_1st=0),0,ROUND(IF(A811=1,AI811,AL810)*OFFSET(Input!$O$27,IF(A811=121,-1,0)+MIN(B811,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A811=1,PMF_1st=0),0,IF(SUM($K$5:$L811)-$AU810>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B810,B811),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C811-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[808,68,4,null,107,{"$f":"IF(A812=\"\",\"\",IF(A812=1,Age_Full_Month,IF(F811=11,0,F811+1)))","v":3},107,0,{"$f":"IF(A812=\"\",\"\",IF(AND(F812=11,G812=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H812-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C812-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B812,99),0,1,1)*K812,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E812,0,1,1)*L812,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*M812,FEE_rounding)","v":0},0,0,{"$f":"IF(C812>=1,ROUND(K812*OFFSET(Input!$U$27,B812,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B812=1,0,IF($C812>=1,ROUND(OFFSET(Input!$X$27,B812,0,1,1)*AL811,AV_rounding),0))","v":0},{"$f":"IF(B812=1,0,IF(C812=1,ROUND(OFFSET(Input!$W$27,B812,0,1,1)*AVERAGE($AI$5,$AL$5:$AL810),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),OFFSET(Input!$G$27,B812,0,1,1)-AE812,0)","v":0},{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),MIN(OFFSET(Input!$G$27,B812,0,1,1),AP811),0)","v":0},0,0,0,0,0,0,0,-49475604.565286703,-49648249.565286703,-49889914.930526502,-49889914.930526502,{"$f":"IF(A812=\"\",\"\",AL812-ROUND(AL812*OFFSET(Input!$S$27,B812,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A812=\"\",\"\",ROUND(AP812*(1-OFFSET(Input!$T$27,MIN(B812,10),0,1,1)),2*FEE_rounding))","v":-49889914.930526502},-44389914.930526502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A812=1,PMF_1st=0),0,ROUND(IF(A812=1,AI812,AL811)*OFFSET(Input!$O$27,IF(A812=121,-1,0)+MIN(B812,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A812=1,PMF_1st=0),0,IF(SUM($K$5:$L812)-$AU811>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B811,B812),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C812-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[809,68,5,null,107,{"$f":"IF(A813=\"\",\"\",IF(A813=1,Age_Full_Month,IF(F812=11,0,F812+1)))","v":4},107,0,{"$f":"IF(A813=\"\",\"\",IF(AND(F813=11,G813=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H813-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C813-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B813,99),0,1,1)*K813,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E813,0,1,1)*L813,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*M813,FEE_rounding)","v":0},0,0,{"$f":"IF(C813>=1,ROUND(K813*OFFSET(Input!$U$27,B813,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B813=1,0,IF($C813>=1,ROUND(OFFSET(Input!$X$27,B813,0,1,1)*AL812,AV_rounding),0))","v":0},{"$f":"IF(B813=1,0,IF(C813=1,ROUND(OFFSET(Input!$W$27,B813,0,1,1)*AVERAGE($AI$5,$AL$5:$AL811),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),OFFSET(Input!$G$27,B813,0,1,1)-AE813,0)","v":0},{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),MIN(OFFSET(Input!$G$27,B813,0,1,1),AP812),0)","v":0},0,0,0,0,0,0,0,-49889914.930526502,-50062559.930526502,-50306241.972418897,-50306241.972418897,{"$f":"IF(A813=\"\",\"\",AL813-ROUND(AL813*OFFSET(Input!$S$27,B813,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A813=\"\",\"\",ROUND(AP813*(1-OFFSET(Input!$T$27,MIN(B813,10),0,1,1)),2*FEE_rounding))","v":-50306241.972418897},-44806241.972418897,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A813=1,PMF_1st=0),0,ROUND(IF(A813=1,AI813,AL812)*OFFSET(Input!$O$27,IF(A813=121,-1,0)+MIN(B813,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A813=1,PMF_1st=0),0,IF(SUM($K$5:$L813)-$AU812>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B812,B813),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C813-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[810,68,6,null,107,{"$f":"IF(A814=\"\",\"\",IF(A814=1,Age_Full_Month,IF(F813=11,0,F813+1)))","v":5},107,0,{"$f":"IF(A814=\"\",\"\",IF(AND(F814=11,G814=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H814-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C814-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B814,99),0,1,1)*K814,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E814,0,1,1)*L814,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*M814,FEE_rounding)","v":0},0,0,{"$f":"IF(C814>=1,ROUND(K814*OFFSET(Input!$U$27,B814,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B814=1,0,IF($C814>=1,ROUND(OFFSET(Input!$X$27,B814,0,1,1)*AL813,AV_rounding),0))","v":0},{"$f":"IF(B814=1,0,IF(C814=1,ROUND(OFFSET(Input!$W$27,B814,0,1,1)*AVERAGE($AI$5,$AL$5:$AL812),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),OFFSET(Input!$G$27,B814,0,1,1)-AE814,0)","v":0},{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),MIN(OFFSET(Input!$G$27,B814,0,1,1),AP813),0)","v":0},0,0,0,0,0,0,0,-50306241.972418897,-50478886.972418897,-50724595.507239401,-50724595.507239401,{"$f":"IF(A814=\"\",\"\",AL814-ROUND(AL814*OFFSET(Input!$S$27,B814,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A814=\"\",\"\",ROUND(AP814*(1-OFFSET(Input!$T$27,MIN(B814,10),0,1,1)),2*FEE_rounding))","v":-50724595.507239401},-45224595.507239401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A814=1,PMF_1st=0),0,ROUND(IF(A814=1,AI814,AL813)*OFFSET(Input!$O$27,IF(A814=121,-1,0)+MIN(B814,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A814=1,PMF_1st=0),0,IF(SUM($K$5:$L814)-$AU813>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B813,B814),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C814-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[811,68,7,null,107,{"$f":"IF(A815=\"\",\"\",IF(A815=1,Age_Full_Month,IF(F814=11,0,F814+1)))","v":6},107,0,{"$f":"IF(A815=\"\",\"\",IF(AND(F815=11,G815=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H815-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C815-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B815,99),0,1,1)*K815,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E815,0,1,1)*L815,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*M815,FEE_rounding)","v":0},0,0,{"$f":"IF(C815>=1,ROUND(K815*OFFSET(Input!$U$27,B815,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B815=1,0,IF($C815>=1,ROUND(OFFSET(Input!$X$27,B815,0,1,1)*AL814,AV_rounding),0))","v":0},{"$f":"IF(B815=1,0,IF(C815=1,ROUND(OFFSET(Input!$W$27,B815,0,1,1)*AVERAGE($AI$5,$AL$5:$AL813),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),OFFSET(Input!$G$27,B815,0,1,1)-AE815,0)","v":0},{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),MIN(OFFSET(Input!$G$27,B815,0,1,1),AP814),0)","v":0},0,0,0,0,0,0,0,-50724595.507239401,-50897240.507239401,-51144985.399044797,-51144985.399044797,{"$f":"IF(A815=\"\",\"\",AL815-ROUND(AL815*OFFSET(Input!$S$27,B815,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A815=\"\",\"\",ROUND(AP815*(1-OFFSET(Input!$T$27,MIN(B815,10),0,1,1)),2*FEE_rounding))","v":-51144985.399044797},-45644985.399044797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A815=1,PMF_1st=0),0,ROUND(IF(A815=1,AI815,AL814)*OFFSET(Input!$O$27,IF(A815=121,-1,0)+MIN(B815,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A815=1,PMF_1st=0),0,IF(SUM($K$5:$L815)-$AU814>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B814,B815),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C815-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[812,68,8,null,107,{"$f":"IF(A816=\"\",\"\",IF(A816=1,Age_Full_Month,IF(F815=11,0,F815+1)))","v":7},107,0,{"$f":"IF(A816=\"\",\"\",IF(AND(F816=11,G816=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H816-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C816-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B816,99),0,1,1)*K816,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E816,0,1,1)*L816,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*M816,FEE_rounding)","v":0},0,0,{"$f":"IF(C816>=1,ROUND(K816*OFFSET(Input!$U$27,B816,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B816=1,0,IF($C816>=1,ROUND(OFFSET(Input!$X$27,B816,0,1,1)*AL815,AV_rounding),0))","v":0},{"$f":"IF(B816=1,0,IF(C816=1,ROUND(OFFSET(Input!$W$27,B816,0,1,1)*AVERAGE($AI$5,$AL$5:$AL814),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),OFFSET(Input!$G$27,B816,0,1,1)-AE816,0)","v":0},{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),MIN(OFFSET(Input!$G$27,B816,0,1,1),AP815),0)","v":0},0,0,0,0,0,0,0,-51144985.399044797,-51317630.399044797,-51567421.5599057,-51567421.5599057,{"$f":"IF(A816=\"\",\"\",AL816-ROUND(AL816*OFFSET(Input!$S$27,B816,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A816=\"\",\"\",ROUND(AP816*(1-OFFSET(Input!$T$27,MIN(B816,10),0,1,1)),2*FEE_rounding))","v":-51567421.5599057},-46067421.5599057,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A816=1,PMF_1st=0),0,ROUND(IF(A816=1,AI816,AL815)*OFFSET(Input!$O$27,IF(A816=121,-1,0)+MIN(B816,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A816=1,PMF_1st=0),0,IF(SUM($K$5:$L816)-$AU815>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B815,B816),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C816-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[813,68,9,null,107,{"$f":"IF(A817=\"\",\"\",IF(A817=1,Age_Full_Month,IF(F816=11,0,F816+1)))","v":8},107,0,{"$f":"IF(A817=\"\",\"\",IF(AND(F817=11,G817=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H817-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C817-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B817,99),0,1,1)*K817,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E817,0,1,1)*L817,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*M817,FEE_rounding)","v":0},0,0,{"$f":"IF(C817>=1,ROUND(K817*OFFSET(Input!$U$27,B817,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B817=1,0,IF($C817>=1,ROUND(OFFSET(Input!$X$27,B817,0,1,1)*AL816,AV_rounding),0))","v":0},{"$f":"IF(B817=1,0,IF(C817=1,ROUND(OFFSET(Input!$W$27,B817,0,1,1)*AVERAGE($AI$5,$AL$5:$AL815),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),OFFSET(Input!$G$27,B817,0,1,1)-AE817,0)","v":0},{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),MIN(OFFSET(Input!$G$27,B817,0,1,1),AP816),0)","v":0},0,0,0,0,0,0,0,-51567421.5599057,-51740066.5599057,-51991913.950140297,-51991913.950140297,{"$f":"IF(A817=\"\",\"\",AL817-ROUND(AL817*OFFSET(Input!$S$27,B817,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A817=\"\",\"\",ROUND(AP817*(1-OFFSET(Input!$T$27,MIN(B817,10),0,1,1)),2*FEE_rounding))","v":-51991913.950140297},-46491913.950140297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A817=1,PMF_1st=0),0,ROUND(IF(A817=1,AI817,AL816)*OFFSET(Input!$O$27,IF(A817=121,-1,0)+MIN(B817,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A817=1,PMF_1st=0),0,IF(SUM($K$5:$L817)-$AU816>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B816,B817),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C817-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[814,68,10,null,107,{"$f":"IF(A818=\"\",\"\",IF(A818=1,Age_Full_Month,IF(F817=11,0,F817+1)))","v":9},107,0,{"$f":"IF(A818=\"\",\"\",IF(AND(F818=11,G818=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H818-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C818-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B818,99),0,1,1)*K818,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E818,0,1,1)*L818,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*M818,FEE_rounding)","v":0},0,0,{"$f":"IF(C818>=1,ROUND(K818*OFFSET(Input!$U$27,B818,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B818=1,0,IF($C818>=1,ROUND(OFFSET(Input!$X$27,B818,0,1,1)*AL817,AV_rounding),0))","v":0},{"$f":"IF(B818=1,0,IF(C818=1,ROUND(OFFSET(Input!$W$27,B818,0,1,1)*AVERAGE($AI$5,$AL$5:$AL816),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),OFFSET(Input!$G$27,B818,0,1,1)-AE818,0)","v":0},{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),MIN(OFFSET(Input!$G$27,B818,0,1,1),AP817),0)","v":0},0,0,0,0,0,0,0,-51991913.950140297,-52164558.950140297,-52418472.578548901,-52418472.578548901,{"$f":"IF(A818=\"\",\"\",AL818-ROUND(AL818*OFFSET(Input!$S$27,B818,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A818=\"\",\"\",ROUND(AP818*(1-OFFSET(Input!$T$27,MIN(B818,10),0,1,1)),2*FEE_rounding))","v":-52418472.578548901},-46918472.578548901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A818=1,PMF_1st=0),0,ROUND(IF(A818=1,AI818,AL817)*OFFSET(Input!$O$27,IF(A818=121,-1,0)+MIN(B818,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A818=1,PMF_1st=0),0,IF(SUM($K$5:$L818)-$AU817>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B817,B818),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C818-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[815,68,11,null,107,{"$f":"IF(A819=\"\",\"\",IF(A819=1,Age_Full_Month,IF(F818=11,0,F818+1)))","v":10},107,0,{"$f":"IF(A819=\"\",\"\",IF(AND(F819=11,G819=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H819-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C819-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B819,99),0,1,1)*K819,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E819,0,1,1)*L819,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*M819,FEE_rounding)","v":0},0,0,{"$f":"IF(C819>=1,ROUND(K819*OFFSET(Input!$U$27,B819,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B819=1,0,IF($C819>=1,ROUND(OFFSET(Input!$X$27,B819,0,1,1)*AL818,AV_rounding),0))","v":0},{"$f":"IF(B819=1,0,IF(C819=1,ROUND(OFFSET(Input!$W$27,B819,0,1,1)*AVERAGE($AI$5,$AL$5:$AL817),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),OFFSET(Input!$G$27,B819,0,1,1)-AE819,0)","v":0},{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),MIN(OFFSET(Input!$G$27,B819,0,1,1),AP818),0)","v":0},0,0,0,0,0,0,0,-52418472.578548901,-52591117.578548901,-52847107.502650402,-52847107.502650402,{"$f":"IF(A819=\"\",\"\",AL819-ROUND(AL819*OFFSET(Input!$S$27,B819,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A819=\"\",\"\",ROUND(AP819*(1-OFFSET(Input!$T$27,MIN(B819,10),0,1,1)),2*FEE_rounding))","v":-52847107.502650402},-47347107.502650402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A819=1,PMF_1st=0),0,ROUND(IF(A819=1,AI819,AL818)*OFFSET(Input!$O$27,IF(A819=121,-1,0)+MIN(B819,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A819=1,PMF_1st=0),0,IF(SUM($K$5:$L819)-$AU818>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B818,B819),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C819-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[816,68,12,null,107,{"$f":"IF(A820=\"\",\"\",IF(A820=1,Age_Full_Month,IF(F819=11,0,F819+1)))","v":11},107,0,{"$f":"IF(A820=\"\",\"\",IF(AND(F820=11,G820=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H820-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C820-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B820,99),0,1,1)*K820,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E820,0,1,1)*L820,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*M820,FEE_rounding)","v":0},0,0,{"$f":"IF(C820>=1,ROUND(K820*OFFSET(Input!$U$27,B820,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B820=1,0,IF($C820>=1,ROUND(OFFSET(Input!$X$27,B820,0,1,1)*AL819,AV_rounding),0))","v":0},{"$f":"IF(B820=1,0,IF(C820=1,ROUND(OFFSET(Input!$W$27,B820,0,1,1)*AVERAGE($AI$5,$AL$5:$AL818),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),OFFSET(Input!$G$27,B820,0,1,1)-AE820,0)","v":0},{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),MIN(OFFSET(Input!$G$27,B820,0,1,1),AP819),0)","v":0},0,0,0,0,0,0,0,-52847107.502650402,-53019752.502650402,-53277828.828919001,-53277828.828919001,{"$f":"IF(A820=\"\",\"\",AL820-ROUND(AL820*OFFSET(Input!$S$27,B820,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A820=\"\",\"\",ROUND(AP820*(1-OFFSET(Input!$T$27,MIN(B820,10),0,1,1)),2*FEE_rounding))","v":-53277828.828919001},-47777828.828919001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A820=1,PMF_1st=0),0,ROUND(IF(A820=1,AI820,AL819)*OFFSET(Input!$O$27,IF(A820=121,-1,0)+MIN(B820,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A820=1,PMF_1st=0),0,IF(SUM($K$5:$L820)-$AU819>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B819,B820),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C820-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[817,69,1,null,108,{"$f":"IF(A821=\"\",\"\",IF(A821=1,Age_Full_Month,IF(F820=11,0,F820+1)))","v":0},108,0,{"$f":"IF(A821=\"\",\"\",IF(AND(F821=11,G821=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H821-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C821-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B821,99),0,1,1)*K821,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E821,0,1,1)*L821,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*M821,FEE_rounding)","v":0},0,0,{"$f":"IF(C821>=1,ROUND(K821*OFFSET(Input!$U$27,B821,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B821=1,0,IF($C821>=1,ROUND(OFFSET(Input!$X$27,B821,0,1,1)*AL820,AV_rounding),0))","v":0},{"$f":"IF(B821=1,0,IF(C821=1,ROUND(OFFSET(Input!$W$27,B821,0,1,1)*AVERAGE($AI$5,$AL$5:$AL819),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),OFFSET(Input!$G$27,B821,0,1,1)-AE821,0)","v":0},{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),MIN(OFFSET(Input!$G$27,B821,0,1,1),AP820),0)","v":0},0,0,0,0,0,0,0,-53277828.828919001,-53450473.828919001,-53710646.713022798,-53710646.713022798,{"$f":"IF(A821=\"\",\"\",AL821-ROUND(AL821*OFFSET(Input!$S$27,B821,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A821=\"\",\"\",ROUND(AP821*(1-OFFSET(Input!$T$27,MIN(B821,10),0,1,1)),2*FEE_rounding))","v":-53710646.713022798},-48210646.713022798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A821=1,PMF_1st=0),0,ROUND(IF(A821=1,AI821,AL820)*OFFSET(Input!$O$27,IF(A821=121,-1,0)+MIN(B821,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A821=1,PMF_1st=0),0,IF(SUM($K$5:$L821)-$AU820>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B820,B821),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C821-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[818,69,2,null,108,{"$f":"IF(A822=\"\",\"\",IF(A822=1,Age_Full_Month,IF(F821=11,0,F821+1)))","v":1},108,0,{"$f":"IF(A822=\"\",\"\",IF(AND(F822=11,G822=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H822-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C822-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B822,99),0,1,1)*K822,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E822,0,1,1)*L822,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*M822,FEE_rounding)","v":0},0,0,{"$f":"IF(C822>=1,ROUND(K822*OFFSET(Input!$U$27,B822,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B822=1,0,IF($C822>=1,ROUND(OFFSET(Input!$X$27,B822,0,1,1)*AL821,AV_rounding),0))","v":0},{"$f":"IF(B822=1,0,IF(C822=1,ROUND(OFFSET(Input!$W$27,B822,0,1,1)*AVERAGE($AI$5,$AL$5:$AL820),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),OFFSET(Input!$G$27,B822,0,1,1)-AE822,0)","v":0},{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),MIN(OFFSET(Input!$G$27,B822,0,1,1),AP821),0)","v":0},0,0,0,0,0,0,0,-53710646.713022798,-53883291.713022798,-54145571.360063098,-54145571.360063098,{"$f":"IF(A822=\"\",\"\",AL822-ROUND(AL822*OFFSET(Input!$S$27,B822,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A822=\"\",\"\",ROUND(AP822*(1-OFFSET(Input!$T$27,MIN(B822,10),0,1,1)),2*FEE_rounding))","v":-54145571.360063098},-48645571.360063098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A822=1,PMF_1st=0),0,ROUND(IF(A822=1,AI822,AL821)*OFFSET(Input!$O$27,IF(A822=121,-1,0)+MIN(B822,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A822=1,PMF_1st=0),0,IF(SUM($K$5:$L822)-$AU821>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B821,B822),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C822-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[819,69,3,null,108,{"$f":"IF(A823=\"\",\"\",IF(A823=1,Age_Full_Month,IF(F822=11,0,F822+1)))","v":2},108,0,{"$f":"IF(A823=\"\",\"\",IF(AND(F823=11,G823=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H823-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C823-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B823,99),0,1,1)*K823,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E823,0,1,1)*L823,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*M823,FEE_rounding)","v":0},0,0,{"$f":"IF(C823>=1,ROUND(K823*OFFSET(Input!$U$27,B823,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B823=1,0,IF($C823>=1,ROUND(OFFSET(Input!$X$27,B823,0,1,1)*AL822,AV_rounding),0))","v":0},{"$f":"IF(B823=1,0,IF(C823=1,ROUND(OFFSET(Input!$W$27,B823,0,1,1)*AVERAGE($AI$5,$AL$5:$AL821),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),OFFSET(Input!$G$27,B823,0,1,1)-AE823,0)","v":0},{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),MIN(OFFSET(Input!$G$27,B823,0,1,1),AP822),0)","v":0},0,0,0,0,0,0,0,-54145571.360063098,-54318216.360063098,-54582613.024814896,-54582613.024814896,{"$f":"IF(A823=\"\",\"\",AL823-ROUND(AL823*OFFSET(Input!$S$27,B823,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A823=\"\",\"\",ROUND(AP823*(1-OFFSET(Input!$T$27,MIN(B823,10),0,1,1)),2*FEE_rounding))","v":-54582613.024814896},-49082613.024814896,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A823=1,PMF_1st=0),0,ROUND(IF(A823=1,AI823,AL822)*OFFSET(Input!$O$27,IF(A823=121,-1,0)+MIN(B823,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A823=1,PMF_1st=0),0,IF(SUM($K$5:$L823)-$AU822>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B822,B823),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C823-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[820,69,4,null,108,{"$f":"IF(A824=\"\",\"\",IF(A824=1,Age_Full_Month,IF(F823=11,0,F823+1)))","v":3},108,0,{"$f":"IF(A824=\"\",\"\",IF(AND(F824=11,G824=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H824-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C824-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B824,99),0,1,1)*K824,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E824,0,1,1)*L824,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*M824,FEE_rounding)","v":0},0,0,{"$f":"IF(C824>=1,ROUND(K824*OFFSET(Input!$U$27,B824,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B824=1,0,IF($C824>=1,ROUND(OFFSET(Input!$X$27,B824,0,1,1)*AL823,AV_rounding),0))","v":0},{"$f":"IF(B824=1,0,IF(C824=1,ROUND(OFFSET(Input!$W$27,B824,0,1,1)*AVERAGE($AI$5,$AL$5:$AL822),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),OFFSET(Input!$G$27,B824,0,1,1)-AE824,0)","v":0},{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),MIN(OFFSET(Input!$G$27,B824,0,1,1),AP823),0)","v":0},0,0,0,0,0,0,0,-54582613.024814896,-54755258.024814896,-55021782.011969097,-55021782.011969097,{"$f":"IF(A824=\"\",\"\",AL824-ROUND(AL824*OFFSET(Input!$S$27,B824,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A824=\"\",\"\",ROUND(AP824*(1-OFFSET(Input!$T$27,MIN(B824,10),0,1,1)),2*FEE_rounding))","v":-55021782.011969097},-49521782.011969097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A824=1,PMF_1st=0),0,ROUND(IF(A824=1,AI824,AL823)*OFFSET(Input!$O$27,IF(A824=121,-1,0)+MIN(B824,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A824=1,PMF_1st=0),0,IF(SUM($K$5:$L824)-$AU823>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B823,B824),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C824-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[821,69,5,null,108,{"$f":"IF(A825=\"\",\"\",IF(A825=1,Age_Full_Month,IF(F824=11,0,F824+1)))","v":4},108,0,{"$f":"IF(A825=\"\",\"\",IF(AND(F825=11,G825=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H825-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C825-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B825,99),0,1,1)*K825,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E825,0,1,1)*L825,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*M825,FEE_rounding)","v":0},0,0,{"$f":"IF(C825>=1,ROUND(K825*OFFSET(Input!$U$27,B825,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B825=1,0,IF($C825>=1,ROUND(OFFSET(Input!$X$27,B825,0,1,1)*AL824,AV_rounding),0))","v":0},{"$f":"IF(B825=1,0,IF(C825=1,ROUND(OFFSET(Input!$W$27,B825,0,1,1)*AVERAGE($AI$5,$AL$5:$AL823),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),OFFSET(Input!$G$27,B825,0,1,1)-AE825,0)","v":0},{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),MIN(OFFSET(Input!$G$27,B825,0,1,1),AP824),0)","v":0},0,0,0,0,0,0,0,-55021782.011969097,-55194427.011969097,-55463088.676375002,-55463088.676375002,{"$f":"IF(A825=\"\",\"\",AL825-ROUND(AL825*OFFSET(Input!$S$27,B825,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A825=\"\",\"\",ROUND(AP825*(1-OFFSET(Input!$T$27,MIN(B825,10),0,1,1)),2*FEE_rounding))","v":-55463088.676375002},-49963088.676375002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A825=1,PMF_1st=0),0,ROUND(IF(A825=1,AI825,AL824)*OFFSET(Input!$O$27,IF(A825=121,-1,0)+MIN(B825,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A825=1,PMF_1st=0),0,IF(SUM($K$5:$L825)-$AU824>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B824,B825),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C825-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[822,69,6,null,108,{"$f":"IF(A826=\"\",\"\",IF(A826=1,Age_Full_Month,IF(F825=11,0,F825+1)))","v":5},108,0,{"$f":"IF(A826=\"\",\"\",IF(AND(F826=11,G826=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H826-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C826-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B826,99),0,1,1)*K826,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E826,0,1,1)*L826,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*M826,FEE_rounding)","v":0},0,0,{"$f":"IF(C826>=1,ROUND(K826*OFFSET(Input!$U$27,B826,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B826=1,0,IF($C826>=1,ROUND(OFFSET(Input!$X$27,B826,0,1,1)*AL825,AV_rounding),0))","v":0},{"$f":"IF(B826=1,0,IF(C826=1,ROUND(OFFSET(Input!$W$27,B826,0,1,1)*AVERAGE($AI$5,$AL$5:$AL824),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),OFFSET(Input!$G$27,B826,0,1,1)-AE826,0)","v":0},{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),MIN(OFFSET(Input!$G$27,B826,0,1,1),AP825),0)","v":0},0,0,0,0,0,0,0,-55463088.676375002,-55635733.676375002,-55906543.423284702,-55906543.423284702,{"$f":"IF(A826=\"\",\"\",AL826-ROUND(AL826*OFFSET(Input!$S$27,B826,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A826=\"\",\"\",ROUND(AP826*(1-OFFSET(Input!$T$27,MIN(B826,10),0,1,1)),2*FEE_rounding))","v":-55906543.423284702},-50406543.423284702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A826=1,PMF_1st=0),0,ROUND(IF(A826=1,AI826,AL825)*OFFSET(Input!$O$27,IF(A826=121,-1,0)+MIN(B826,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A826=1,PMF_1st=0),0,IF(SUM($K$5:$L826)-$AU825>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B825,B826),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C826-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[823,69,7,null,108,{"$f":"IF(A827=\"\",\"\",IF(A827=1,Age_Full_Month,IF(F826=11,0,F826+1)))","v":6},108,0,{"$f":"IF(A827=\"\",\"\",IF(AND(F827=11,G827=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H827-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C827-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B827,99),0,1,1)*K827,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E827,0,1,1)*L827,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*M827,FEE_rounding)","v":0},0,0,{"$f":"IF(C827>=1,ROUND(K827*OFFSET(Input!$U$27,B827,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B827=1,0,IF($C827>=1,ROUND(OFFSET(Input!$X$27,B827,0,1,1)*AL826,AV_rounding),0))","v":0},{"$f":"IF(B827=1,0,IF(C827=1,ROUND(OFFSET(Input!$W$27,B827,0,1,1)*AVERAGE($AI$5,$AL$5:$AL825),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),OFFSET(Input!$G$27,B827,0,1,1)-AE827,0)","v":0},{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),MIN(OFFSET(Input!$G$27,B827,0,1,1),AP826),0)","v":0},0,0,0,0,0,0,0,-55906543.423284702,-56079188.423284702,-56352156.708598398,-56352156.708598398,{"$f":"IF(A827=\"\",\"\",AL827-ROUND(AL827*OFFSET(Input!$S$27,B827,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A827=\"\",\"\",ROUND(AP827*(1-OFFSET(Input!$T$27,MIN(B827,10),0,1,1)),2*FEE_rounding))","v":-56352156.708598398},-50852156.708598398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A827=1,PMF_1st=0),0,ROUND(IF(A827=1,AI827,AL826)*OFFSET(Input!$O$27,IF(A827=121,-1,0)+MIN(B827,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A827=1,PMF_1st=0),0,IF(SUM($K$5:$L827)-$AU826>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B826,B827),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C827-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[824,69,8,null,108,{"$f":"IF(A828=\"\",\"\",IF(A828=1,Age_Full_Month,IF(F827=11,0,F827+1)))","v":7},108,0,{"$f":"IF(A828=\"\",\"\",IF(AND(F828=11,G828=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H828-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C828-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B828,99),0,1,1)*K828,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E828,0,1,1)*L828,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*M828,FEE_rounding)","v":0},0,0,{"$f":"IF(C828>=1,ROUND(K828*OFFSET(Input!$U$27,B828,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B828=1,0,IF($C828>=1,ROUND(OFFSET(Input!$X$27,B828,0,1,1)*AL827,AV_rounding),0))","v":0},{"$f":"IF(B828=1,0,IF(C828=1,ROUND(OFFSET(Input!$W$27,B828,0,1,1)*AVERAGE($AI$5,$AL$5:$AL826),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),OFFSET(Input!$G$27,B828,0,1,1)-AE828,0)","v":0},{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),MIN(OFFSET(Input!$G$27,B828,0,1,1),AP827),0)","v":0},0,0,0,0,0,0,0,-56352156.708598398,-56524801.708598398,-56799939.039111003,-56799939.039111003,{"$f":"IF(A828=\"\",\"\",AL828-ROUND(AL828*OFFSET(Input!$S$27,B828,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A828=\"\",\"\",ROUND(AP828*(1-OFFSET(Input!$T$27,MIN(B828,10),0,1,1)),2*FEE_rounding))","v":-56799939.039111003},-51299939.039111003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A828=1,PMF_1st=0),0,ROUND(IF(A828=1,AI828,AL827)*OFFSET(Input!$O$27,IF(A828=121,-1,0)+MIN(B828,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A828=1,PMF_1st=0),0,IF(SUM($K$5:$L828)-$AU827>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B827,B828),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C828-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[825,69,9,null,108,{"$f":"IF(A829=\"\",\"\",IF(A829=1,Age_Full_Month,IF(F828=11,0,F828+1)))","v":8},108,0,{"$f":"IF(A829=\"\",\"\",IF(AND(F829=11,G829=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H829-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C829-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B829,99),0,1,1)*K829,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E829,0,1,1)*L829,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*M829,FEE_rounding)","v":0},0,0,{"$f":"IF(C829>=1,ROUND(K829*OFFSET(Input!$U$27,B829,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B829=1,0,IF($C829>=1,ROUND(OFFSET(Input!$X$27,B829,0,1,1)*AL828,AV_rounding),0))","v":0},{"$f":"IF(B829=1,0,IF(C829=1,ROUND(OFFSET(Input!$W$27,B829,0,1,1)*AVERAGE($AI$5,$AL$5:$AL827),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),OFFSET(Input!$G$27,B829,0,1,1)-AE829,0)","v":0},{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),MIN(OFFSET(Input!$G$27,B829,0,1,1),AP828),0)","v":0},0,0,0,0,0,0,0,-56799939.039111003,-56972584.039111003,-57249900.972759597,-57249900.972759597,{"$f":"IF(A829=\"\",\"\",AL829-ROUND(AL829*OFFSET(Input!$S$27,B829,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A829=\"\",\"\",ROUND(AP829*(1-OFFSET(Input!$T$27,MIN(B829,10),0,1,1)),2*FEE_rounding))","v":-57249900.972759597},-51749900.972759597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A829=1,PMF_1st=0),0,ROUND(IF(A829=1,AI829,AL828)*OFFSET(Input!$O$27,IF(A829=121,-1,0)+MIN(B829,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A829=1,PMF_1st=0),0,IF(SUM($K$5:$L829)-$AU828>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B828,B829),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C829-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[826,69,10,null,108,{"$f":"IF(A830=\"\",\"\",IF(A830=1,Age_Full_Month,IF(F829=11,0,F829+1)))","v":9},108,0,{"$f":"IF(A830=\"\",\"\",IF(AND(F830=11,G830=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H830-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C830-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B830,99),0,1,1)*K830,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E830,0,1,1)*L830,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*M830,FEE_rounding)","v":0},0,0,{"$f":"IF(C830>=1,ROUND(K830*OFFSET(Input!$U$27,B830,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B830=1,0,IF($C830>=1,ROUND(OFFSET(Input!$X$27,B830,0,1,1)*AL829,AV_rounding),0))","v":0},{"$f":"IF(B830=1,0,IF(C830=1,ROUND(OFFSET(Input!$W$27,B830,0,1,1)*AVERAGE($AI$5,$AL$5:$AL828),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),OFFSET(Input!$G$27,B830,0,1,1)-AE830,0)","v":0},{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),MIN(OFFSET(Input!$G$27,B830,0,1,1),AP829),0)","v":0},0,0,0,0,0,0,0,-57249900.972759597,-57422545.972759597,-57702053.118872702,-57702053.118872702,{"$f":"IF(A830=\"\",\"\",AL830-ROUND(AL830*OFFSET(Input!$S$27,B830,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A830=\"\",\"\",ROUND(AP830*(1-OFFSET(Input!$T$27,MIN(B830,10),0,1,1)),2*FEE_rounding))","v":-57702053.118872702},-52202053.118872702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A830=1,PMF_1st=0),0,ROUND(IF(A830=1,AI830,AL829)*OFFSET(Input!$O$27,IF(A830=121,-1,0)+MIN(B830,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A830=1,PMF_1st=0),0,IF(SUM($K$5:$L830)-$AU829>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B829,B830),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C830-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[827,69,11,null,108,{"$f":"IF(A831=\"\",\"\",IF(A831=1,Age_Full_Month,IF(F830=11,0,F830+1)))","v":10},108,0,{"$f":"IF(A831=\"\",\"\",IF(AND(F831=11,G831=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H831-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C831-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B831,99),0,1,1)*K831,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E831,0,1,1)*L831,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*M831,FEE_rounding)","v":0},0,0,{"$f":"IF(C831>=1,ROUND(K831*OFFSET(Input!$U$27,B831,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B831=1,0,IF($C831>=1,ROUND(OFFSET(Input!$X$27,B831,0,1,1)*AL830,AV_rounding),0))","v":0},{"$f":"IF(B831=1,0,IF(C831=1,ROUND(OFFSET(Input!$W$27,B831,0,1,1)*AVERAGE($AI$5,$AL$5:$AL829),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),OFFSET(Input!$G$27,B831,0,1,1)-AE831,0)","v":0},{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),MIN(OFFSET(Input!$G$27,B831,0,1,1),AP830),0)","v":0},0,0,0,0,0,0,0,-57702053.118872702,-57874698.118872702,-58156406.138420299,-58156406.138420299,{"$f":"IF(A831=\"\",\"\",AL831-ROUND(AL831*OFFSET(Input!$S$27,B831,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A831=\"\",\"\",ROUND(AP831*(1-OFFSET(Input!$T$27,MIN(B831,10),0,1,1)),2*FEE_rounding))","v":-58156406.138420299},-52656406.138420299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A831=1,PMF_1st=0),0,ROUND(IF(A831=1,AI831,AL830)*OFFSET(Input!$O$27,IF(A831=121,-1,0)+MIN(B831,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A831=1,PMF_1st=0),0,IF(SUM($K$5:$L831)-$AU830>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B830,B831),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C831-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[828,69,12,null,108,{"$f":"IF(A832=\"\",\"\",IF(A832=1,Age_Full_Month,IF(F831=11,0,F831+1)))","v":11},108,0,{"$f":"IF(A832=\"\",\"\",IF(AND(F832=11,G832=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H832-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C832-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B832,99),0,1,1)*K832,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E832,0,1,1)*L832,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*M832,FEE_rounding)","v":0},0,0,{"$f":"IF(C832>=1,ROUND(K832*OFFSET(Input!$U$27,B832,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B832=1,0,IF($C832>=1,ROUND(OFFSET(Input!$X$27,B832,0,1,1)*AL831,AV_rounding),0))","v":0},{"$f":"IF(B832=1,0,IF(C832=1,ROUND(OFFSET(Input!$W$27,B832,0,1,1)*AVERAGE($AI$5,$AL$5:$AL830),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),OFFSET(Input!$G$27,B832,0,1,1)-AE832,0)","v":0},{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),MIN(OFFSET(Input!$G$27,B832,0,1,1),AP831),0)","v":0},0,0,0,0,0,0,0,-58156406.138420299,-58329051.138420299,-58612970.744264998,-58612970.744264998,{"$f":"IF(A832=\"\",\"\",AL832-ROUND(AL832*OFFSET(Input!$S$27,B832,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A832=\"\",\"\",ROUND(AP832*(1-OFFSET(Input!$T$27,MIN(B832,10),0,1,1)),2*FEE_rounding))","v":-58612970.744264998},-53112970.744264998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A832=1,PMF_1st=0),0,ROUND(IF(A832=1,AI832,AL831)*OFFSET(Input!$O$27,IF(A832=121,-1,0)+MIN(B832,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A832=1,PMF_1st=0),0,IF(SUM($K$5:$L832)-$AU831>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B831,B832),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C832-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[829,70,1,null,109,{"$f":"IF(A833=\"\",\"\",IF(A833=1,Age_Full_Month,IF(F832=11,0,F832+1)))","v":0},109,0,{"$f":"IF(A833=\"\",\"\",IF(AND(F833=11,G833=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H833-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C833-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B833,99),0,1,1)*K833,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E833,0,1,1)*L833,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*M833,FEE_rounding)","v":0},0,0,{"$f":"IF(C833>=1,ROUND(K833*OFFSET(Input!$U$27,B833,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B833=1,0,IF($C833>=1,ROUND(OFFSET(Input!$X$27,B833,0,1,1)*AL832,AV_rounding),0))","v":0},{"$f":"IF(B833=1,0,IF(C833=1,ROUND(OFFSET(Input!$W$27,B833,0,1,1)*AVERAGE($AI$5,$AL$5:$AL831),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),OFFSET(Input!$G$27,B833,0,1,1)-AE833,0)","v":0},{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),MIN(OFFSET(Input!$G$27,B833,0,1,1),AP832),0)","v":0},0,0,0,0,0,0,0,-58612970.744264998,-58785615.744264998,-59071757.701415002,-59071757.701415002,{"$f":"IF(A833=\"\",\"\",AL833-ROUND(AL833*OFFSET(Input!$S$27,B833,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A833=\"\",\"\",ROUND(AP833*(1-OFFSET(Input!$T$27,MIN(B833,10),0,1,1)),2*FEE_rounding))","v":-59071757.701415002},-53571757.701415002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A833=1,PMF_1st=0),0,ROUND(IF(A833=1,AI833,AL832)*OFFSET(Input!$O$27,IF(A833=121,-1,0)+MIN(B833,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A833=1,PMF_1st=0),0,IF(SUM($K$5:$L833)-$AU832>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B832,B833),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C833-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[830,70,2,null,109,{"$f":"IF(A834=\"\",\"\",IF(A834=1,Age_Full_Month,IF(F833=11,0,F833+1)))","v":1},109,0,{"$f":"IF(A834=\"\",\"\",IF(AND(F834=11,G834=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H834-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C834-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B834,99),0,1,1)*K834,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E834,0,1,1)*L834,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*M834,FEE_rounding)","v":0},0,0,{"$f":"IF(C834>=1,ROUND(K834*OFFSET(Input!$U$27,B834,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B834=1,0,IF($C834>=1,ROUND(OFFSET(Input!$X$27,B834,0,1,1)*AL833,AV_rounding),0))","v":0},{"$f":"IF(B834=1,0,IF(C834=1,ROUND(OFFSET(Input!$W$27,B834,0,1,1)*AVERAGE($AI$5,$AL$5:$AL832),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),OFFSET(Input!$G$27,B834,0,1,1)-AE834,0)","v":0},{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),MIN(OFFSET(Input!$G$27,B834,0,1,1),AP833),0)","v":0},0,0,0,0,0,0,0,-59071757.701415002,-59244402.701415002,-59532777.827277698,-59532777.827277698,{"$f":"IF(A834=\"\",\"\",AL834-ROUND(AL834*OFFSET(Input!$S$27,B834,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A834=\"\",\"\",ROUND(AP834*(1-OFFSET(Input!$T$27,MIN(B834,10),0,1,1)),2*FEE_rounding))","v":-59532777.827277698},-54032777.827277698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A834=1,PMF_1st=0),0,ROUND(IF(A834=1,AI834,AL833)*OFFSET(Input!$O$27,IF(A834=121,-1,0)+MIN(B834,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A834=1,PMF_1st=0),0,IF(SUM($K$5:$L834)-$AU833>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B833,B834),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C834-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[831,70,3,null,109,{"$f":"IF(A835=\"\",\"\",IF(A835=1,Age_Full_Month,IF(F834=11,0,F834+1)))","v":2},109,0,{"$f":"IF(A835=\"\",\"\",IF(AND(F835=11,G835=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H835-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C835-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B835,99),0,1,1)*K835,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E835,0,1,1)*L835,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*M835,FEE_rounding)","v":0},0,0,{"$f":"IF(C835>=1,ROUND(K835*OFFSET(Input!$U$27,B835,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B835=1,0,IF($C835>=1,ROUND(OFFSET(Input!$X$27,B835,0,1,1)*AL834,AV_rounding),0))","v":0},{"$f":"IF(B835=1,0,IF(C835=1,ROUND(OFFSET(Input!$W$27,B835,0,1,1)*AVERAGE($AI$5,$AL$5:$AL833),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),OFFSET(Input!$G$27,B835,0,1,1)-AE835,0)","v":0},{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),MIN(OFFSET(Input!$G$27,B835,0,1,1),AP834),0)","v":0},0,0,0,0,0,0,0,-59532777.827277698,-59705422.827277698,-59996041.991914697,-59996041.991914697,{"$f":"IF(A835=\"\",\"\",AL835-ROUND(AL835*OFFSET(Input!$S$27,B835,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A835=\"\",\"\",ROUND(AP835*(1-OFFSET(Input!$T$27,MIN(B835,10),0,1,1)),2*FEE_rounding))","v":-59996041.991914697},-54496041.991914697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A835=1,PMF_1st=0),0,ROUND(IF(A835=1,AI835,AL834)*OFFSET(Input!$O$27,IF(A835=121,-1,0)+MIN(B835,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A835=1,PMF_1st=0),0,IF(SUM($K$5:$L835)-$AU834>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B834,B835),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C835-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[832,70,4,null,109,{"$f":"IF(A836=\"\",\"\",IF(A836=1,Age_Full_Month,IF(F835=11,0,F835+1)))","v":3},109,0,{"$f":"IF(A836=\"\",\"\",IF(AND(F836=11,G836=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H836-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C836-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B836,99),0,1,1)*K836,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E836,0,1,1)*L836,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*M836,FEE_rounding)","v":0},0,0,{"$f":"IF(C836>=1,ROUND(K836*OFFSET(Input!$U$27,B836,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B836=1,0,IF($C836>=1,ROUND(OFFSET(Input!$X$27,B836,0,1,1)*AL835,AV_rounding),0))","v":0},{"$f":"IF(B836=1,0,IF(C836=1,ROUND(OFFSET(Input!$W$27,B836,0,1,1)*AVERAGE($AI$5,$AL$5:$AL834),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),OFFSET(Input!$G$27,B836,0,1,1)-AE836,0)","v":0},{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),MIN(OFFSET(Input!$G$27,B836,0,1,1),AP835),0)","v":0},0,0,0,0,0,0,0,-59996041.991914697,-60168686.991914697,-60461561.118298098,-60461561.118298098,{"$f":"IF(A836=\"\",\"\",AL836-ROUND(AL836*OFFSET(Input!$S$27,B836,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A836=\"\",\"\",ROUND(AP836*(1-OFFSET(Input!$T$27,MIN(B836,10),0,1,1)),2*FEE_rounding))","v":-60461561.118298098},-54961561.118298098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A836=1,PMF_1st=0),0,ROUND(IF(A836=1,AI836,AL835)*OFFSET(Input!$O$27,IF(A836=121,-1,0)+MIN(B836,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A836=1,PMF_1st=0),0,IF(SUM($K$5:$L836)-$AU835>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B835,B836),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C836-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[833,70,5,null,{"$f":"IF($A837=\"\",\"\",Age_Insured+B837-1)","v":109},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Month,IF(F836=11,0,F836+1)))","v":4},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Year,IF(F836=11,G836+1,G836)))","v":109},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),DAY(EOMONTH((SignYY+INT(A837/12)+1911)&\"/\"&(IF(MOD(SignMM+A837-1,12)=0,12,MOD(SignMM+A837-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H837-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B837-1>=BPP,\"\",IF(AS836>0,1,0))","v":""},{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,IF(($BJ837+$AL836+$AP836+$AW837)/($BJ837+$AL836+$AP836)>$BK837,VLOOKUP($B837,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K837=0,0,IF(MOD(C837-1,12/Prem_Freq)=0,VLOOKUP(B837,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C837=1,VLOOKUP(B837,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C837-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B837,99),0,1,1)*K837,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E837,0,1,1)*L837,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*M837,FEE_rounding)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,K837-N837))","v":0},{"$f":"IF(A838=\"\",\"\",IF(K837=\"*****\",\"*****\",L837-O837+M837-P837))","v":0},{"$f":"IF(C837>=1,ROUND(K837*OFFSET(Input!$U$27,B837,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B837=1,0,IF($C837>=1,ROUND(OFFSET(Input!$X$27,B837,0,1,1)*AL836,AV_rounding),0))","v":0},{"$f":"IF(B837=1,0,IF(C837=1,ROUND(OFFSET(Input!$W$27,B837,0,1,1)*AVERAGE($AI$5,$AL$5:$AL835),AV_rounding),0))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,BA837,AI837))","v":0},{"$f":"IF(E837=\"\",\"\",IF(SUM(AI837,-V837)>BB837,BB837,SUM(AI837,-V837)))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,0,BA837-AI837))","v":172645},0,0,{"$f":"IF(E837=\" \",\" \",IF(Z837<BI836+BC837+BE837+BD837*0+BF837,BI836+BC837+BE837+BD837*0+BF837-BI836-Z837,0))","v":0},0,0,{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),OFFSET(Input!$G$27,B837,0,1,1)-AE837,0)","v":0},{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),MIN(OFFSET(Input!$G$27,B837,0,1,1),AP836),0)","v":0},{"$f":"IF(A838=\"\",\"\",AF836+AD837+AE837)","v":0},0,0,{"$f":"IF(A837=\"\",\"\",AL836+Q837+R837*0+IF(A837=1,0,SUM(S837:U837)))","v":0},{"$f":"IF(A837=\"\",\"\",AI837-V837-W837-Z837-AD837)","v":0},{"$f":"ROUND((AJ837-AB837)*(1+IRR_2)^(1/12)+IF(A837=1,S837,0),AV_rounding)","v":0},{"$f":"ROUND(AK837-AG837,AV_rounding)","v":0},-60461561.118298098,-60634206.118298098,{"$f":"ROUND((AN837-AC837)*(1+IRR_2)^(1/12),AV_rounding)","v":-60929346.182568297},{"$f":"ROUND(AO837-AH837,AV_rounding)","v":-60929346.182568297},{"$f":"IF(A837=\"\",\"\",AL837-ROUND(AL837*OFFSET(Input!$S$27,B837,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A837=\"\",\"\",ROUND(AP837*(1-OFFSET(Input!$T$27,MIN(B837,10),0,1,1)),2*FEE_rounding))","v":-60929346.182568297},-55429346.182568297,0,{"$f":"IF(A838=\"\",\"\",AU836+AD837+AE837)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,Q837+R837))","v":0},5500000,5500000,{"$f":"IF(A837=1,K837,MAX(AY836+K837-AD836-AE836,0))","v":3000000},{"$f":"IF(A837=\"\",\"\",AW837)","v":5500000},{"$f":"ROUND(ROUND(AZ837/100000*VLOOKUP(Age_Insured+B837-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I837>0,I837/H837,1),2*FEE_rounding)*IF(G838>14,1,0)*IF(AND(I837=0,H837>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A837=1,PMF_1st=0),0,ROUND(IF(A837=1,AI837,AL836)*OFFSET(Input!$O$27,IF(A837=121,-1,0)+MIN(B837,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A837=1,PMF_1st=0),0,IF(SUM($K$5:$L837)-$AU836>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B836,B837),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A837+1","v":834},{"$f":"IF($A838=\"\",\"\",INT((A838-1)/12)+1)","v":70},{"$f":"IF($A838=\"\",\"\",MOD((A838-1),12)+1)","v":6},null,109,{"$f":"IF(A838=\"\",\"\",IF(A838=1,Age_Full_Month,IF(F837=11,0,F837+1)))","v":5},109,0,{"$f":"IF(A838=\"\",\"\",IF(AND(F838=11,G838=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H838-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C838-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B838,99),0,1,1)*K838,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E838,0,1,1)*L838,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*M838,FEE_rounding)","v":0},0,0,{"$f":"IF(C838>=1,ROUND(K838*OFFSET(Input!$U$27,B838,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B838=1,0,IF($C838>=1,ROUND(OFFSET(Input!$X$27,B838,0,1,1)*AL837,AV_rounding),0))","v":0},{"$f":"IF(B838=1,0,IF(C838=1,ROUND(OFFSET(Input!$W$27,B838,0,1,1)*AVERAGE($AI$5,$AL$5:$AL836),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q838+R838","v":0},{"$f":"IF(E838=\" \",\" \",IF(AI838+AM838-V838>BI837+BC838+BD838+BF838+BE838,BI837+BC838+BD838+BF838+BE838,MAX(AI838+AM838-V838,0)))","v":0},0,{"$f":"BG838","v":0},0,{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),OFFSET(Input!$G$27,B838,0,1,1)-AE838,0)","v":0},{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),MIN(OFFSET(Input!$G$27,B838,0,1,1),AP837),0)","v":0},0,0,0,0,0,0,0,{"$f":"R838+AO837","v":-60929346.182568297},{"$f":"AM838-X838-AA838-AE838","v":-61101991.182568297},-61399408.214292601,-61399408.214292601,{"$f":"IF(A838=\"\",\"\",AL838-ROUND(AL838*OFFSET(Input!$S$27,B838,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A838=\"\",\"\",ROUND(AP838*(1-OFFSET(Input!$T$27,MIN(B838,10),0,1,1)),2*FEE_rounding))","v":-61399408.214292601},{"$f":"AW838+AL838+AP838","v":-55899408.214292601},0,0,0,{"$f":"AW837","v":5500000},{"$f":"AW838+AI838","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A838=1,PMF_1st=0),0,ROUND(IF(A838=1,AI838,AL837)*OFFSET(Input!$O$27,IF(A838=121,-1,0)+MIN(B838,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A838=1,PMF_1st=0),0,IF(SUM($K$5:$L838)-$AU837>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B837,B838),21),0,1,1)))","v":0},null,null,{"$f":"BI837+BC838+BD838+BE838+BF838-Z838-AA838","v":0},{"$f":"IF(MOD($C838-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E838<=30,1.9,IF($E838<=40,1.6,IF($E838<=50,1.4,IF($E838<=60,1.2,IF($E838<=70,1.1,IF($E838<=90,1.02,1))))))","v":1}]
[835,70,7,null,109,{"$f":"IF(A839=\"\",\"\",IF(A839=1,Age_Full_Month,IF(F838=11,0,F838+1)))","v":6},109,0,{"$f":"IF(A839=\"\",\"\",IF(AND(F839=11,G839=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H839-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C839-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B839,99),0,1,1)*K839,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E839,0,1,1)*L839,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*M839,FEE_rounding)","v":0},0,0,{"$f":"IF(C839>=1,ROUND(K839*OFFSET(Input!$U$27,B839,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B839=1,0,IF($C839>=1,ROUND(OFFSET(Input!$X$27,B839,0,1,1)*AL838,AV_rounding),0))","v":0},{"$f":"IF(B839=1,0,IF(C839=1,ROUND(OFFSET(Input!$W$27,B839,0,1,1)*AVERAGE($AI$5,$AL$5:$AL837),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),OFFSET(Input!$G$27,B839,0,1,1)-AE839,0)","v":0},{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),MIN(OFFSET(Input!$G$27,B839,0,1,1),AP838),0)","v":0},0,0,0,0,0,0,0,-61399408.214292601,-61572053.214292601,-61871758.296725199,-61871758.296725199,{"$f":"IF(A839=\"\",\"\",AL839-ROUND(AL839*OFFSET(Input!$S$27,B839,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A839=\"\",\"\",ROUND(AP839*(1-OFFSET(Input!$T$27,MIN(B839,10),0,1,1)),2*FEE_rounding))","v":-61871758.296725199},-56371758.296725199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A839=1,PMF_1st=0),0,ROUND(IF(A839=1,AI839,AL838)*OFFSET(Input!$O$27,IF(A839=121,-1,0)+MIN(B839,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A839=1,PMF_1st=0),0,IF(SUM($K$5:$L839)-$AU838>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B838,B839),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C839-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[836,70,8,null,109,{"$f":"IF(A840=\"\",\"\",IF(A840=1,Age_Full_Month,IF(F839=11,0,F839+1)))","v":7},109,0,{"$f":"IF(A840=\"\",\"\",IF(AND(F840=11,G840=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H840-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C840-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B840,99),0,1,1)*K840,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E840,0,1,1)*L840,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*M840,FEE_rounding)","v":0},0,0,{"$f":"IF(C840>=1,ROUND(K840*OFFSET(Input!$U$27,B840,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B840=1,0,IF($C840>=1,ROUND(OFFSET(Input!$X$27,B840,0,1,1)*AL839,AV_rounding),0))","v":0},{"$f":"IF(B840=1,0,IF(C840=1,ROUND(OFFSET(Input!$W$27,B840,0,1,1)*AVERAGE($AI$5,$AL$5:$AL838),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),OFFSET(Input!$G$27,B840,0,1,1)-AE840,0)","v":0},{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),MIN(OFFSET(Input!$G$27,B840,0,1,1),AP839),0)","v":0},0,0,0,0,0,0,0,-61871758.296725199,-62044403.296725199,-62346407.567068502,-62346407.567068502,{"$f":"IF(A840=\"\",\"\",AL840-ROUND(AL840*OFFSET(Input!$S$27,B840,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A840=\"\",\"\",ROUND(AP840*(1-OFFSET(Input!$T$27,MIN(B840,10),0,1,1)),2*FEE_rounding))","v":-62346407.567068502},-56846407.567068502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A840=1,PMF_1st=0),0,ROUND(IF(A840=1,AI840,AL839)*OFFSET(Input!$O$27,IF(A840=121,-1,0)+MIN(B840,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A840=1,PMF_1st=0),0,IF(SUM($K$5:$L840)-$AU839>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B839,B840),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C840-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[837,70,9,null,109,{"$f":"IF(A841=\"\",\"\",IF(A841=1,Age_Full_Month,IF(F840=11,0,F840+1)))","v":8},109,0,{"$f":"IF(A841=\"\",\"\",IF(AND(F841=11,G841=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H841-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C841-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B841,99),0,1,1)*K841,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E841,0,1,1)*L841,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*M841,FEE_rounding)","v":0},0,0,{"$f":"IF(C841>=1,ROUND(K841*OFFSET(Input!$U$27,B841,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B841=1,0,IF($C841>=1,ROUND(OFFSET(Input!$X$27,B841,0,1,1)*AL840,AV_rounding),0))","v":0},{"$f":"IF(B841=1,0,IF(C841=1,ROUND(OFFSET(Input!$W$27,B841,0,1,1)*AVERAGE($AI$5,$AL$5:$AL839),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),OFFSET(Input!$G$27,B841,0,1,1)-AE841,0)","v":0},{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),MIN(OFFSET(Input!$G$27,B841,0,1,1),AP840),0)","v":0},0,0,0,0,0,0,0,-62346407.567068502,-62519052.567068502,-62823367.216735996,-62823367.216735996,{"$f":"IF(A841=\"\",\"\",AL841-ROUND(AL841*OFFSET(Input!$S$27,B841,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A841=\"\",\"\",ROUND(AP841*(1-OFFSET(Input!$T$27,MIN(B841,10),0,1,1)),2*FEE_rounding))","v":-62823367.216735996},-57323367.216735996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A841=1,PMF_1st=0),0,ROUND(IF(A841=1,AI841,AL840)*OFFSET(Input!$O$27,IF(A841=121,-1,0)+MIN(B841,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A841=1,PMF_1st=0),0,IF(SUM($K$5:$L841)-$AU840>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B840,B841),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C841-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[838,70,10,null,109,{"$f":"IF(A842=\"\",\"\",IF(A842=1,Age_Full_Month,IF(F841=11,0,F841+1)))","v":9},109,0,{"$f":"IF(A842=\"\",\"\",IF(AND(F842=11,G842=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H842-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C842-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B842,99),0,1,1)*K842,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E842,0,1,1)*L842,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*M842,FEE_rounding)","v":0},0,0,{"$f":"IF(C842>=1,ROUND(K842*OFFSET(Input!$U$27,B842,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B842=1,0,IF($C842>=1,ROUND(OFFSET(Input!$X$27,B842,0,1,1)*AL841,AV_rounding),0))","v":0},{"$f":"IF(B842=1,0,IF(C842=1,ROUND(OFFSET(Input!$W$27,B842,0,1,1)*AVERAGE($AI$5,$AL$5:$AL840),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),OFFSET(Input!$G$27,B842,0,1,1)-AE842,0)","v":0},{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),MIN(OFFSET(Input!$G$27,B842,0,1,1),AP841),0)","v":0},0,0,0,0,0,0,0,-62823367.216735996,-62996012.216735996,-63302648.491615899,-63302648.491615899,{"$f":"IF(A842=\"\",\"\",AL842-ROUND(AL842*OFFSET(Input!$S$27,B842,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A842=\"\",\"\",ROUND(AP842*(1-OFFSET(Input!$T$27,MIN(B842,10),0,1,1)),2*FEE_rounding))","v":-63302648.491615899},-57802648.491615899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A842=1,PMF_1st=0),0,ROUND(IF(A842=1,AI842,AL841)*OFFSET(Input!$O$27,IF(A842=121,-1,0)+MIN(B842,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A842=1,PMF_1st=0),0,IF(SUM($K$5:$L842)-$AU841>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B841,B842),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C842-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[839,70,11,null,109,{"$f":"IF(A843=\"\",\"\",IF(A843=1,Age_Full_Month,IF(F842=11,0,F842+1)))","v":10},109,0,{"$f":"IF(A843=\"\",\"\",IF(AND(F843=11,G843=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H843-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C843-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B843,99),0,1,1)*K843,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E843,0,1,1)*L843,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*M843,FEE_rounding)","v":0},0,0,{"$f":"IF(C843>=1,ROUND(K843*OFFSET(Input!$U$27,B843,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B843=1,0,IF($C843>=1,ROUND(OFFSET(Input!$X$27,B843,0,1,1)*AL842,AV_rounding),0))","v":0},{"$f":"IF(B843=1,0,IF(C843=1,ROUND(OFFSET(Input!$W$27,B843,0,1,1)*AVERAGE($AI$5,$AL$5:$AL841),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),OFFSET(Input!$G$27,B843,0,1,1)-AE843,0)","v":0},{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),MIN(OFFSET(Input!$G$27,B843,0,1,1),AP842),0)","v":0},0,0,0,0,0,0,0,-63302648.491615899,-63475293.491615899,-63784262.692336299,-63784262.692336299,{"$f":"IF(A843=\"\",\"\",AL843-ROUND(AL843*OFFSET(Input!$S$27,B843,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A843=\"\",\"\",ROUND(AP843*(1-OFFSET(Input!$T$27,MIN(B843,10),0,1,1)),2*FEE_rounding))","v":-63784262.692336299},-58284262.692336299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A843=1,PMF_1st=0),0,ROUND(IF(A843=1,AI843,AL842)*OFFSET(Input!$O$27,IF(A843=121,-1,0)+MIN(B843,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A843=1,PMF_1st=0),0,IF(SUM($K$5:$L843)-$AU842>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B842,B843),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C843-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[840,70,12,null,109,{"$f":"IF(A844=\"\",\"\",IF(A844=1,Age_Full_Month,IF(F843=11,0,F843+1)))","v":11},109,0,{"$f":"IF(A844=\"\",\"\",IF(AND(F844=11,G844=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H844-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C844-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B844,99),0,1,1)*K844,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E844,0,1,1)*L844,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*M844,FEE_rounding)","v":0},0,0,{"$f":"IF(C844>=1,ROUND(K844*OFFSET(Input!$U$27,B844,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B844=1,0,IF($C844>=1,ROUND(OFFSET(Input!$X$27,B844,0,1,1)*AL843,AV_rounding),0))","v":0},{"$f":"IF(B844=1,0,IF(C844=1,ROUND(OFFSET(Input!$W$27,B844,0,1,1)*AVERAGE($AI$5,$AL$5:$AL842),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),OFFSET(Input!$G$27,B844,0,1,1)-AE844,0)","v":0},{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),MIN(OFFSET(Input!$G$27,B844,0,1,1),AP843),0)","v":0},0,0,0,0,0,0,0,-63784262.692336299,-63956907.692336299,-64268221.174531698,-64268221.174531698,{"$f":"IF(A844=\"\",\"\",AL844-ROUND(AL844*OFFSET(Input!$S$27,B844,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A844=\"\",\"\",ROUND(AP844*(1-OFFSET(Input!$T$27,MIN(B844,10),0,1,1)),2*FEE_rounding))","v":-64268221.174531698},-58768221.174531698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A844=1,PMF_1st=0),0,ROUND(IF(A844=1,AI844,AL843)*OFFSET(Input!$O$27,IF(A844=121,-1,0)+MIN(B844,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A844=1,PMF_1st=0),0,IF(SUM($K$5:$L844)-$AU843>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B843,B844),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C844-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[841,71,1,null,110,{"$f":"IF(A845=\"\",\"\",IF(A845=1,Age_Full_Month,IF(F844=11,0,F844+1)))","v":0},110,0,{"$f":"IF(A845=\"\",\"\",IF(AND(F845=11,G845=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H845-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C845-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B845,99),0,1,1)*K845,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E845,0,1,1)*L845,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*M845,FEE_rounding)","v":0},0,0,{"$f":"IF(C845>=1,ROUND(K845*OFFSET(Input!$U$27,B845,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B845=1,0,IF($C845>=1,ROUND(OFFSET(Input!$X$27,B845,0,1,1)*AL844,AV_rounding),0))","v":0},{"$f":"IF(B845=1,0,IF(C845=1,ROUND(OFFSET(Input!$W$27,B845,0,1,1)*AVERAGE($AI$5,$AL$5:$AL843),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),OFFSET(Input!$G$27,B845,0,1,1)-AE845,0)","v":0},{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),MIN(OFFSET(Input!$G$27,B845,0,1,1),AP844),0)","v":0},0,0,0,0,0,0,0,-64268221.174531698,-64440866.174531698,-64754535.3491107,-64754535.3491107,{"$f":"IF(A845=\"\",\"\",AL845-ROUND(AL845*OFFSET(Input!$S$27,B845,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A845=\"\",\"\",ROUND(AP845*(1-OFFSET(Input!$T$27,MIN(B845,10),0,1,1)),2*FEE_rounding))","v":-64754535.3491107},-59254535.3491107,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A845=1,PMF_1st=0),0,ROUND(IF(A845=1,AI845,AL844)*OFFSET(Input!$O$27,IF(A845=121,-1,0)+MIN(B845,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A845=1,PMF_1st=0),0,IF(SUM($K$5:$L845)-$AU844>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B844,B845),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C845-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[842,71,2,null,110,{"$f":"IF(A846=\"\",\"\",IF(A846=1,Age_Full_Month,IF(F845=11,0,F845+1)))","v":1},110,0,{"$f":"IF(A846=\"\",\"\",IF(AND(F846=11,G846=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H846-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C846-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B846,99),0,1,1)*K846,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E846,0,1,1)*L846,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*M846,FEE_rounding)","v":0},0,0,{"$f":"IF(C846>=1,ROUND(K846*OFFSET(Input!$U$27,B846,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B846=1,0,IF($C846>=1,ROUND(OFFSET(Input!$X$27,B846,0,1,1)*AL845,AV_rounding),0))","v":0},{"$f":"IF(B846=1,0,IF(C846=1,ROUND(OFFSET(Input!$W$27,B846,0,1,1)*AVERAGE($AI$5,$AL$5:$AL844),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),OFFSET(Input!$G$27,B846,0,1,1)-AE846,0)","v":0},{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),MIN(OFFSET(Input!$G$27,B846,0,1,1),AP845),0)","v":0},0,0,0,0,0,0,0,-64754535.3491107,-64927180.3491107,-65243216.682525098,-65243216.682525098,{"$f":"IF(A846=\"\",\"\",AL846-ROUND(AL846*OFFSET(Input!$S$27,B846,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A846=\"\",\"\",ROUND(AP846*(1-OFFSET(Input!$T$27,MIN(B846,10),0,1,1)),2*FEE_rounding))","v":-65243216.682525098},-59743216.682525098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A846=1,PMF_1st=0),0,ROUND(IF(A846=1,AI846,AL845)*OFFSET(Input!$O$27,IF(A846=121,-1,0)+MIN(B846,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A846=1,PMF_1st=0),0,IF(SUM($K$5:$L846)-$AU845>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B845,B846),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C846-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[843,71,3,null,110,{"$f":"IF(A847=\"\",\"\",IF(A847=1,Age_Full_Month,IF(F846=11,0,F846+1)))","v":2},110,0,{"$f":"IF(A847=\"\",\"\",IF(AND(F847=11,G847=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H847-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C847-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B847,99),0,1,1)*K847,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E847,0,1,1)*L847,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*M847,FEE_rounding)","v":0},0,0,{"$f":"IF(C847>=1,ROUND(K847*OFFSET(Input!$U$27,B847,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B847=1,0,IF($C847>=1,ROUND(OFFSET(Input!$X$27,B847,0,1,1)*AL846,AV_rounding),0))","v":0},{"$f":"IF(B847=1,0,IF(C847=1,ROUND(OFFSET(Input!$W$27,B847,0,1,1)*AVERAGE($AI$5,$AL$5:$AL845),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),OFFSET(Input!$G$27,B847,0,1,1)-AE847,0)","v":0},{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),MIN(OFFSET(Input!$G$27,B847,0,1,1),AP846),0)","v":0},0,0,0,0,0,0,0,-65243216.682525098,-65415861.682525098,-65734276.697040297,-65734276.697040297,{"$f":"IF(A847=\"\",\"\",AL847-ROUND(AL847*OFFSET(Input!$S$27,B847,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A847=\"\",\"\",ROUND(AP847*(1-OFFSET(Input!$T$27,MIN(B847,10),0,1,1)),2*FEE_rounding))","v":-65734276.697040297},-60234276.697040297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A847=1,PMF_1st=0),0,ROUND(IF(A847=1,AI847,AL846)*OFFSET(Input!$O$27,IF(A847=121,-1,0)+MIN(B847,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A847=1,PMF_1st=0),0,IF(SUM($K$5:$L847)-$AU846>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B846,B847),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C847-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[844,71,4,null,110,{"$f":"IF(A848=\"\",\"\",IF(A848=1,Age_Full_Month,IF(F847=11,0,F847+1)))","v":3},110,0,{"$f":"IF(A848=\"\",\"\",IF(AND(F848=11,G848=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H848-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C848-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B848,99),0,1,1)*K848,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E848,0,1,1)*L848,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*M848,FEE_rounding)","v":0},0,0,{"$f":"IF(C848>=1,ROUND(K848*OFFSET(Input!$U$27,B848,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B848=1,0,IF($C848>=1,ROUND(OFFSET(Input!$X$27,B848,0,1,1)*AL847,AV_rounding),0))","v":0},{"$f":"IF(B848=1,0,IF(C848=1,ROUND(OFFSET(Input!$W$27,B848,0,1,1)*AVERAGE($AI$5,$AL$5:$AL846),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),OFFSET(Input!$G$27,B848,0,1,1)-AE848,0)","v":0},{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),MIN(OFFSET(Input!$G$27,B848,0,1,1),AP847),0)","v":0},0,0,0,0,0,0,0,-65734276.697040297,-65906921.697040297,-66227726.971006699,-66227726.971006699,{"$f":"IF(A848=\"\",\"\",AL848-ROUND(AL848*OFFSET(Input!$S$27,B848,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A848=\"\",\"\",ROUND(AP848*(1-OFFSET(Input!$T$27,MIN(B848,10),0,1,1)),2*FEE_rounding))","v":-66227726.971006699},-60727726.971006699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A848=1,PMF_1st=0),0,ROUND(IF(A848=1,AI848,AL847)*OFFSET(Input!$O$27,IF(A848=121,-1,0)+MIN(B848,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A848=1,PMF_1st=0),0,IF(SUM($K$5:$L848)-$AU847>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B847,B848),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C848-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[845,71,5,null,110,{"$f":"IF(A849=\"\",\"\",IF(A849=1,Age_Full_Month,IF(F848=11,0,F848+1)))","v":4},110,0,{"$f":"IF(A849=\"\",\"\",IF(AND(F849=11,G849=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H849-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C849-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B849,99),0,1,1)*K849,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E849,0,1,1)*L849,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*M849,FEE_rounding)","v":0},0,0,{"$f":"IF(C849>=1,ROUND(K849*OFFSET(Input!$U$27,B849,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B849=1,0,IF($C849>=1,ROUND(OFFSET(Input!$X$27,B849,0,1,1)*AL848,AV_rounding),0))","v":0},{"$f":"IF(B849=1,0,IF(C849=1,ROUND(OFFSET(Input!$W$27,B849,0,1,1)*AVERAGE($AI$5,$AL$5:$AL847),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),OFFSET(Input!$G$27,B849,0,1,1)-AE849,0)","v":0},{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),MIN(OFFSET(Input!$G$27,B849,0,1,1),AP848),0)","v":0},0,0,0,0,0,0,0,-66227726.971006699,-66400371.971006699,-66723579.1391332,-66723579.1391332,{"$f":"IF(A849=\"\",\"\",AL849-ROUND(AL849*OFFSET(Input!$S$27,B849,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A849=\"\",\"\",ROUND(AP849*(1-OFFSET(Input!$T$27,MIN(B849,10),0,1,1)),2*FEE_rounding))","v":-66723579.1391332},-61223579.1391332,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A849=1,PMF_1st=0),0,ROUND(IF(A849=1,AI849,AL848)*OFFSET(Input!$O$27,IF(A849=121,-1,0)+MIN(B849,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A849=1,PMF_1st=0),0,IF(SUM($K$5:$L849)-$AU848>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B848,B849),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C849-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[846,71,6,null,110,{"$f":"IF(A850=\"\",\"\",IF(A850=1,Age_Full_Month,IF(F849=11,0,F849+1)))","v":5},110,0,{"$f":"IF(A850=\"\",\"\",IF(AND(F850=11,G850=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H850-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C850-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B850,99),0,1,1)*K850,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E850,0,1,1)*L850,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*M850,FEE_rounding)","v":0},0,0,{"$f":"IF(C850>=1,ROUND(K850*OFFSET(Input!$U$27,B850,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B850=1,0,IF($C850>=1,ROUND(OFFSET(Input!$X$27,B850,0,1,1)*AL849,AV_rounding),0))","v":0},{"$f":"IF(B850=1,0,IF(C850=1,ROUND(OFFSET(Input!$W$27,B850,0,1,1)*AVERAGE($AI$5,$AL$5:$AL848),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),OFFSET(Input!$G$27,B850,0,1,1)-AE850,0)","v":0},{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),MIN(OFFSET(Input!$G$27,B850,0,1,1),AP849),0)","v":0},0,0,0,0,0,0,0,-66723579.1391332,-66896224.1391332,-67221844.892760903,-67221844.892760903,{"$f":"IF(A850=\"\",\"\",AL850-ROUND(AL850*OFFSET(Input!$S$27,B850,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A850=\"\",\"\",ROUND(AP850*(1-OFFSET(Input!$T$27,MIN(B850,10),0,1,1)),2*FEE_rounding))","v":-67221844.892760903},-61721844.892760903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A850=1,PMF_1st=0),0,ROUND(IF(A850=1,AI850,AL849)*OFFSET(Input!$O$27,IF(A850=121,-1,0)+MIN(B850,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A850=1,PMF_1st=0),0,IF(SUM($K$5:$L850)-$AU849>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B849,B850),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C850-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[847,71,7,null,110,{"$f":"IF(A851=\"\",\"\",IF(A851=1,Age_Full_Month,IF(F850=11,0,F850+1)))","v":6},110,0,{"$f":"IF(A851=\"\",\"\",IF(AND(F851=11,G851=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H851-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C851-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B851,99),0,1,1)*K851,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E851,0,1,1)*L851,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*M851,FEE_rounding)","v":0},0,0,{"$f":"IF(C851>=1,ROUND(K851*OFFSET(Input!$U$27,B851,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B851=1,0,IF($C851>=1,ROUND(OFFSET(Input!$X$27,B851,0,1,1)*AL850,AV_rounding),0))","v":0},{"$f":"IF(B851=1,0,IF(C851=1,ROUND(OFFSET(Input!$W$27,B851,0,1,1)*AVERAGE($AI$5,$AL$5:$AL849),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),OFFSET(Input!$G$27,B851,0,1,1)-AE851,0)","v":0},{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),MIN(OFFSET(Input!$G$27,B851,0,1,1),AP850),0)","v":0},0,0,0,0,0,0,0,-67221844.892760903,-67394489.892760903,-67722535.980139405,-67722535.980139405,{"$f":"IF(A851=\"\",\"\",AL851-ROUND(AL851*OFFSET(Input!$S$27,B851,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A851=\"\",\"\",ROUND(AP851*(1-OFFSET(Input!$T$27,MIN(B851,10),0,1,1)),2*FEE_rounding))","v":-67722535.980139405},-62222535.980139405,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A851=1,PMF_1st=0),0,ROUND(IF(A851=1,AI851,AL850)*OFFSET(Input!$O$27,IF(A851=121,-1,0)+MIN(B851,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A851=1,PMF_1st=0),0,IF(SUM($K$5:$L851)-$AU850>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B850,B851),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C851-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[848,71,8,null,110,{"$f":"IF(A852=\"\",\"\",IF(A852=1,Age_Full_Month,IF(F851=11,0,F851+1)))","v":7},110,0,{"$f":"IF(A852=\"\",\"\",IF(AND(F852=11,G852=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H852-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C852-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B852,99),0,1,1)*K852,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E852,0,1,1)*L852,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*M852,FEE_rounding)","v":0},0,0,{"$f":"IF(C852>=1,ROUND(K852*OFFSET(Input!$U$27,B852,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B852=1,0,IF($C852>=1,ROUND(OFFSET(Input!$X$27,B852,0,1,1)*AL851,AV_rounding),0))","v":0},{"$f":"IF(B852=1,0,IF(C852=1,ROUND(OFFSET(Input!$W$27,B852,0,1,1)*AVERAGE($AI$5,$AL$5:$AL850),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),OFFSET(Input!$G$27,B852,0,1,1)-AE852,0)","v":0},{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),MIN(OFFSET(Input!$G$27,B852,0,1,1),AP851),0)","v":0},0,0,0,0,0,0,0,-67722535.980139405,-67895180.980139405,-68225664.206703305,-68225664.206703305,{"$f":"IF(A852=\"\",\"\",AL852-ROUND(AL852*OFFSET(Input!$S$27,B852,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A852=\"\",\"\",ROUND(AP852*(1-OFFSET(Input!$T$27,MIN(B852,10),0,1,1)),2*FEE_rounding))","v":-68225664.206703305},-62725664.206703305,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A852=1,PMF_1st=0),0,ROUND(IF(A852=1,AI852,AL851)*OFFSET(Input!$O$27,IF(A852=121,-1,0)+MIN(B852,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A852=1,PMF_1st=0),0,IF(SUM($K$5:$L852)-$AU851>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B851,B852),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C852-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[849,71,9,null,110,{"$f":"IF(A853=\"\",\"\",IF(A853=1,Age_Full_Month,IF(F852=11,0,F852+1)))","v":8},110,0,{"$f":"IF(A853=\"\",\"\",IF(AND(F853=11,G853=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H853-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C853-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B853,99),0,1,1)*K853,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E853,0,1,1)*L853,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*M853,FEE_rounding)","v":0},0,0,{"$f":"IF(C853>=1,ROUND(K853*OFFSET(Input!$U$27,B853,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B853=1,0,IF($C853>=1,ROUND(OFFSET(Input!$X$27,B853,0,1,1)*AL852,AV_rounding),0))","v":0},{"$f":"IF(B853=1,0,IF(C853=1,ROUND(OFFSET(Input!$W$27,B853,0,1,1)*AVERAGE($AI$5,$AL$5:$AL851),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),OFFSET(Input!$G$27,B853,0,1,1)-AE853,0)","v":0},{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),MIN(OFFSET(Input!$G$27,B853,0,1,1),AP852),0)","v":0},0,0,0,0,0,0,0,-68225664.206703305,-68398309.206703305,-68731241.435350895,-68731241.435350895,{"$f":"IF(A853=\"\",\"\",AL853-ROUND(AL853*OFFSET(Input!$S$27,B853,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A853=\"\",\"\",ROUND(AP853*(1-OFFSET(Input!$T$27,MIN(B853,10),0,1,1)),2*FEE_rounding))","v":-68731241.435350895},-63231241.435350895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A853=1,PMF_1st=0),0,ROUND(IF(A853=1,AI853,AL852)*OFFSET(Input!$O$27,IF(A853=121,-1,0)+MIN(B853,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A853=1,PMF_1st=0),0,IF(SUM($K$5:$L853)-$AU852>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B852,B853),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C853-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[850,71,10,null,110,{"$f":"IF(A854=\"\",\"\",IF(A854=1,Age_Full_Month,IF(F853=11,0,F853+1)))","v":9},110,0,{"$f":"IF(A854=\"\",\"\",IF(AND(F854=11,G854=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H854-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C854-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B854,99),0,1,1)*K854,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E854,0,1,1)*L854,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*M854,FEE_rounding)","v":0},0,0,{"$f":"IF(C854>=1,ROUND(K854*OFFSET(Input!$U$27,B854,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B854=1,0,IF($C854>=1,ROUND(OFFSET(Input!$X$27,B854,0,1,1)*AL853,AV_rounding),0))","v":0},{"$f":"IF(B854=1,0,IF(C854=1,ROUND(OFFSET(Input!$W$27,B854,0,1,1)*AVERAGE($AI$5,$AL$5:$AL852),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),OFFSET(Input!$G$27,B854,0,1,1)-AE854,0)","v":0},{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),MIN(OFFSET(Input!$G$27,B854,0,1,1),AP853),0)","v":0},0,0,0,0,0,0,0,-68731241.435350895,-68903886.435350895,-69239279.586723596,-69239279.586723596,{"$f":"IF(A854=\"\",\"\",AL854-ROUND(AL854*OFFSET(Input!$S$27,B854,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A854=\"\",\"\",ROUND(AP854*(1-OFFSET(Input!$T$27,MIN(B854,10),0,1,1)),2*FEE_rounding))","v":-69239279.586723596},-63739279.586723596,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A854=1,PMF_1st=0),0,ROUND(IF(A854=1,AI854,AL853)*OFFSET(Input!$O$27,IF(A854=121,-1,0)+MIN(B854,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A854=1,PMF_1st=0),0,IF(SUM($K$5:$L854)-$AU853>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B853,B854),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C854-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[851,71,11,null,110,{"$f":"IF(A855=\"\",\"\",IF(A855=1,Age_Full_Month,IF(F854=11,0,F854+1)))","v":10},110,0,{"$f":"IF(A855=\"\",\"\",IF(AND(F855=11,G855=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H855-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C855-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B855,99),0,1,1)*K855,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E855,0,1,1)*L855,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*M855,FEE_rounding)","v":0},0,0,{"$f":"IF(C855>=1,ROUND(K855*OFFSET(Input!$U$27,B855,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B855=1,0,IF($C855>=1,ROUND(OFFSET(Input!$X$27,B855,0,1,1)*AL854,AV_rounding),0))","v":0},{"$f":"IF(B855=1,0,IF(C855=1,ROUND(OFFSET(Input!$W$27,B855,0,1,1)*AVERAGE($AI$5,$AL$5:$AL853),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),OFFSET(Input!$G$27,B855,0,1,1)-AE855,0)","v":0},{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),MIN(OFFSET(Input!$G$27,B855,0,1,1),AP854),0)","v":0},0,0,0,0,0,0,0,-69239279.586723596,-69411924.586723596,-69749790.639487296,-69749790.639487296,{"$f":"IF(A855=\"\",\"\",AL855-ROUND(AL855*OFFSET(Input!$S$27,B855,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A855=\"\",\"\",ROUND(AP855*(1-OFFSET(Input!$T$27,MIN(B855,10),0,1,1)),2*FEE_rounding))","v":-69749790.639487296},-64249790.639487296,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A855=1,PMF_1st=0),0,ROUND(IF(A855=1,AI855,AL854)*OFFSET(Input!$O$27,IF(A855=121,-1,0)+MIN(B855,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A855=1,PMF_1st=0),0,IF(SUM($K$5:$L855)-$AU854>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B854,B855),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C855-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[852,71,12,null,110,{"$f":"IF(A856=\"\",\"\",IF(A856=1,Age_Full_Month,IF(F855=11,0,F855+1)))","v":11},110,0,{"$f":"IF(A856=\"\",\"\",IF(AND(F856=11,G856=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H856-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C856-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B856,99),0,1,1)*K856,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E856,0,1,1)*L856,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*M856,FEE_rounding)","v":0},0,0,{"$f":"IF(C856>=1,ROUND(K856*OFFSET(Input!$U$27,B856,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B856=1,0,IF($C856>=1,ROUND(OFFSET(Input!$X$27,B856,0,1,1)*AL855,AV_rounding),0))","v":0},{"$f":"IF(B856=1,0,IF(C856=1,ROUND(OFFSET(Input!$W$27,B856,0,1,1)*AVERAGE($AI$5,$AL$5:$AL854),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),OFFSET(Input!$G$27,B856,0,1,1)-AE856,0)","v":0},{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),MIN(OFFSET(Input!$G$27,B856,0,1,1),AP855),0)","v":0},0,0,0,0,0,0,0,-69749790.639487296,-69922435.639487296,-70262786.6306144,-70262786.6306144,{"$f":"IF(A856=\"\",\"\",AL856-ROUND(AL856*OFFSET(Input!$S$27,B856,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A856=\"\",\"\",ROUND(AP856*(1-OFFSET(Input!$T$27,MIN(B856,10),0,1,1)),2*FEE_rounding))","v":-70262786.6306144},-64762786.6306144,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A856=1,PMF_1st=0),0,ROUND(IF(A856=1,AI856,AL855)*OFFSET(Input!$O$27,IF(A856=121,-1,0)+MIN(B856,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A856=1,PMF_1st=0),0,IF(SUM($K$5:$L856)-$AU855>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B855,B856),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C856-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[853,72,1,null,111,{"$f":"IF(A857=\"\",\"\",IF(A857=1,Age_Full_Month,IF(F856=11,0,F856+1)))","v":0},111,0,{"$f":"IF(A857=\"\",\"\",IF(AND(F857=11,G857=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H857-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C857-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B857,99),0,1,1)*K857,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E857,0,1,1)*L857,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*M857,FEE_rounding)","v":0},0,0,{"$f":"IF(C857>=1,ROUND(K857*OFFSET(Input!$U$27,B857,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B857=1,0,IF($C857>=1,ROUND(OFFSET(Input!$X$27,B857,0,1,1)*AL856,AV_rounding),0))","v":0},{"$f":"IF(B857=1,0,IF(C857=1,ROUND(OFFSET(Input!$W$27,B857,0,1,1)*AVERAGE($AI$5,$AL$5:$AL855),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),OFFSET(Input!$G$27,B857,0,1,1)-AE857,0)","v":0},{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),MIN(OFFSET(Input!$G$27,B857,0,1,1),AP856),0)","v":0},0,0,0,0,0,0,0,-70262786.6306144,-70435431.6306144,-70778279.655668199,-70778279.655668199,{"$f":"IF(A857=\"\",\"\",AL857-ROUND(AL857*OFFSET(Input!$S$27,B857,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A857=\"\",\"\",ROUND(AP857*(1-OFFSET(Input!$T$27,MIN(B857,10),0,1,1)),2*FEE_rounding))","v":-70778279.655668199},-65278279.655668199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A857=1,PMF_1st=0),0,ROUND(IF(A857=1,AI857,AL856)*OFFSET(Input!$O$27,IF(A857=121,-1,0)+MIN(B857,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A857=1,PMF_1st=0),0,IF(SUM($K$5:$L857)-$AU856>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B856,B857),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C857-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[854,72,2,null,111,{"$f":"IF(A858=\"\",\"\",IF(A858=1,Age_Full_Month,IF(F857=11,0,F857+1)))","v":1},111,0,{"$f":"IF(A858=\"\",\"\",IF(AND(F858=11,G858=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H858-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C858-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B858,99),0,1,1)*K858,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E858,0,1,1)*L858,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*M858,FEE_rounding)","v":0},0,0,{"$f":"IF(C858>=1,ROUND(K858*OFFSET(Input!$U$27,B858,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B858=1,0,IF($C858>=1,ROUND(OFFSET(Input!$X$27,B858,0,1,1)*AL857,AV_rounding),0))","v":0},{"$f":"IF(B858=1,0,IF(C858=1,ROUND(OFFSET(Input!$W$27,B858,0,1,1)*AVERAGE($AI$5,$AL$5:$AL856),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),OFFSET(Input!$G$27,B858,0,1,1)-AE858,0)","v":0},{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),MIN(OFFSET(Input!$G$27,B858,0,1,1),AP857),0)","v":0},0,0,0,0,0,0,0,-70778279.655668199,-70950924.655668199,-71296281.869087502,-71296281.869087502,{"$f":"IF(A858=\"\",\"\",AL858-ROUND(AL858*OFFSET(Input!$S$27,B858,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A858=\"\",\"\",ROUND(AP858*(1-OFFSET(Input!$T$27,MIN(B858,10),0,1,1)),2*FEE_rounding))","v":-71296281.869087502},-65796281.869087502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A858=1,PMF_1st=0),0,ROUND(IF(A858=1,AI858,AL857)*OFFSET(Input!$O$27,IF(A858=121,-1,0)+MIN(B858,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A858=1,PMF_1st=0),0,IF(SUM($K$5:$L858)-$AU857>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B857,B858),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C858-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[855,72,3,null,111,{"$f":"IF(A859=\"\",\"\",IF(A859=1,Age_Full_Month,IF(F858=11,0,F858+1)))","v":2},111,0,{"$f":"IF(A859=\"\",\"\",IF(AND(F859=11,G859=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H859-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C859-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B859,99),0,1,1)*K859,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E859,0,1,1)*L859,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*M859,FEE_rounding)","v":0},0,0,{"$f":"IF(C859>=1,ROUND(K859*OFFSET(Input!$U$27,B859,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B859=1,0,IF($C859>=1,ROUND(OFFSET(Input!$X$27,B859,0,1,1)*AL858,AV_rounding),0))","v":0},{"$f":"IF(B859=1,0,IF(C859=1,ROUND(OFFSET(Input!$W$27,B859,0,1,1)*AVERAGE($AI$5,$AL$5:$AL857),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),OFFSET(Input!$G$27,B859,0,1,1)-AE859,0)","v":0},{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),MIN(OFFSET(Input!$G$27,B859,0,1,1),AP858),0)","v":0},0,0,0,0,0,0,0,-71296281.869087502,-71468926.869087502,-71816805.484473601,-71816805.484473601,{"$f":"IF(A859=\"\",\"\",AL859-ROUND(AL859*OFFSET(Input!$S$27,B859,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A859=\"\",\"\",ROUND(AP859*(1-OFFSET(Input!$T$27,MIN(B859,10),0,1,1)),2*FEE_rounding))","v":-71816805.484473601},-66316805.484473601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A859=1,PMF_1st=0),0,ROUND(IF(A859=1,AI859,AL858)*OFFSET(Input!$O$27,IF(A859=121,-1,0)+MIN(B859,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A859=1,PMF_1st=0),0,IF(SUM($K$5:$L859)-$AU858>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B858,B859),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C859-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[856,72,4,null,111,{"$f":"IF(A860=\"\",\"\",IF(A860=1,Age_Full_Month,IF(F859=11,0,F859+1)))","v":3},111,0,{"$f":"IF(A860=\"\",\"\",IF(AND(F860=11,G860=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H860-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C860-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B860,99),0,1,1)*K860,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E860,0,1,1)*L860,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*M860,FEE_rounding)","v":0},0,0,{"$f":"IF(C860>=1,ROUND(K860*OFFSET(Input!$U$27,B860,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B860=1,0,IF($C860>=1,ROUND(OFFSET(Input!$X$27,B860,0,1,1)*AL859,AV_rounding),0))","v":0},{"$f":"IF(B860=1,0,IF(C860=1,ROUND(OFFSET(Input!$W$27,B860,0,1,1)*AVERAGE($AI$5,$AL$5:$AL858),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),OFFSET(Input!$G$27,B860,0,1,1)-AE860,0)","v":0},{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),MIN(OFFSET(Input!$G$27,B860,0,1,1),AP859),0)","v":0},0,0,0,0,0,0,0,-71816805.484473601,-71989450.484473601,-72339862.774877995,-72339862.774877995,{"$f":"IF(A860=\"\",\"\",AL860-ROUND(AL860*OFFSET(Input!$S$27,B860,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A860=\"\",\"\",ROUND(AP860*(1-OFFSET(Input!$T$27,MIN(B860,10),0,1,1)),2*FEE_rounding))","v":-72339862.774877995},-66839862.774877995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A860=1,PMF_1st=0),0,ROUND(IF(A860=1,AI860,AL859)*OFFSET(Input!$O$27,IF(A860=121,-1,0)+MIN(B860,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A860=1,PMF_1st=0),0,IF(SUM($K$5:$L860)-$AU859>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B859,B860),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C860-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[857,72,5,null,111,{"$f":"IF(A861=\"\",\"\",IF(A861=1,Age_Full_Month,IF(F860=11,0,F860+1)))","v":4},111,0,{"$f":"IF(A861=\"\",\"\",IF(AND(F861=11,G861=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H861-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C861-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B861,99),0,1,1)*K861,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E861,0,1,1)*L861,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*M861,FEE_rounding)","v":0},0,0,{"$f":"IF(C861>=1,ROUND(K861*OFFSET(Input!$U$27,B861,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B861=1,0,IF($C861>=1,ROUND(OFFSET(Input!$X$27,B861,0,1,1)*AL860,AV_rounding),0))","v":0},{"$f":"IF(B861=1,0,IF(C861=1,ROUND(OFFSET(Input!$W$27,B861,0,1,1)*AVERAGE($AI$5,$AL$5:$AL859),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),OFFSET(Input!$G$27,B861,0,1,1)-AE861,0)","v":0},{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),MIN(OFFSET(Input!$G$27,B861,0,1,1),AP860),0)","v":0},0,0,0,0,0,0,0,-72339862.774877995,-72512507.774877995,-72865466.073091999,-72865466.073091999,{"$f":"IF(A861=\"\",\"\",AL861-ROUND(AL861*OFFSET(Input!$S$27,B861,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A861=\"\",\"\",ROUND(AP861*(1-OFFSET(Input!$T$27,MIN(B861,10),0,1,1)),2*FEE_rounding))","v":-72865466.073091999},-67365466.073091999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A861=1,PMF_1st=0),0,ROUND(IF(A861=1,AI861,AL860)*OFFSET(Input!$O$27,IF(A861=121,-1,0)+MIN(B861,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A861=1,PMF_1st=0),0,IF(SUM($K$5:$L861)-$AU860>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B860,B861),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C861-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[858,72,6,null,111,{"$f":"IF(A862=\"\",\"\",IF(A862=1,Age_Full_Month,IF(F861=11,0,F861+1)))","v":5},111,0,{"$f":"IF(A862=\"\",\"\",IF(AND(F862=11,G862=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H862-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C862-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B862,99),0,1,1)*K862,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E862,0,1,1)*L862,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*M862,FEE_rounding)","v":0},0,0,{"$f":"IF(C862>=1,ROUND(K862*OFFSET(Input!$U$27,B862,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B862=1,0,IF($C862>=1,ROUND(OFFSET(Input!$X$27,B862,0,1,1)*AL861,AV_rounding),0))","v":0},{"$f":"IF(B862=1,0,IF(C862=1,ROUND(OFFSET(Input!$W$27,B862,0,1,1)*AVERAGE($AI$5,$AL$5:$AL860),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),OFFSET(Input!$G$27,B862,0,1,1)-AE862,0)","v":0},{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),MIN(OFFSET(Input!$G$27,B862,0,1,1),AP861),0)","v":0},0,0,0,0,0,0,0,-72865466.073091999,-73038111.073091999,-73393627.7719374,-73393627.7719374,{"$f":"IF(A862=\"\",\"\",AL862-ROUND(AL862*OFFSET(Input!$S$27,B862,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A862=\"\",\"\",ROUND(AP862*(1-OFFSET(Input!$T$27,MIN(B862,10),0,1,1)),2*FEE_rounding))","v":-73393627.7719374},-67893627.7719374,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A862=1,PMF_1st=0),0,ROUND(IF(A862=1,AI862,AL861)*OFFSET(Input!$O$27,IF(A862=121,-1,0)+MIN(B862,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A862=1,PMF_1st=0),0,IF(SUM($K$5:$L862)-$AU861>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B861,B862),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C862-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[859,72,7,null,111,{"$f":"IF(A863=\"\",\"\",IF(A863=1,Age_Full_Month,IF(F862=11,0,F862+1)))","v":6},111,0,{"$f":"IF(A863=\"\",\"\",IF(AND(F863=11,G863=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H863-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C863-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B863,99),0,1,1)*K863,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E863,0,1,1)*L863,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*M863,FEE_rounding)","v":0},0,0,{"$f":"IF(C863>=1,ROUND(K863*OFFSET(Input!$U$27,B863,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B863=1,0,IF($C863>=1,ROUND(OFFSET(Input!$X$27,B863,0,1,1)*AL862,AV_rounding),0))","v":0},{"$f":"IF(B863=1,0,IF(C863=1,ROUND(OFFSET(Input!$W$27,B863,0,1,1)*AVERAGE($AI$5,$AL$5:$AL861),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),OFFSET(Input!$G$27,B863,0,1,1)-AE863,0)","v":0},{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),MIN(OFFSET(Input!$G$27,B863,0,1,1),AP862),0)","v":0},0,0,0,0,0,0,0,-73393627.7719374,-73566272.7719374,-73924360.324558601,-73924360.324558601,{"$f":"IF(A863=\"\",\"\",AL863-ROUND(AL863*OFFSET(Input!$S$27,B863,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A863=\"\",\"\",ROUND(AP863*(1-OFFSET(Input!$T$27,MIN(B863,10),0,1,1)),2*FEE_rounding))","v":-73924360.324558601},-68424360.324558601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A863=1,PMF_1st=0),0,ROUND(IF(A863=1,AI863,AL862)*OFFSET(Input!$O$27,IF(A863=121,-1,0)+MIN(B863,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A863=1,PMF_1st=0),0,IF(SUM($K$5:$L863)-$AU862>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B862,B863),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C863-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[860,72,8,null,111,{"$f":"IF(A864=\"\",\"\",IF(A864=1,Age_Full_Month,IF(F863=11,0,F863+1)))","v":7},111,0,{"$f":"IF(A864=\"\",\"\",IF(AND(F864=11,G864=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H864-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C864-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B864,99),0,1,1)*K864,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E864,0,1,1)*L864,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*M864,FEE_rounding)","v":0},0,0,{"$f":"IF(C864>=1,ROUND(K864*OFFSET(Input!$U$27,B864,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B864=1,0,IF($C864>=1,ROUND(OFFSET(Input!$X$27,B864,0,1,1)*AL863,AV_rounding),0))","v":0},{"$f":"IF(B864=1,0,IF(C864=1,ROUND(OFFSET(Input!$W$27,B864,0,1,1)*AVERAGE($AI$5,$AL$5:$AL862),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),OFFSET(Input!$G$27,B864,0,1,1)-AE864,0)","v":0},{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),MIN(OFFSET(Input!$G$27,B864,0,1,1),AP863),0)","v":0},0,0,0,0,0,0,0,-73924360.324558601,-74097005.324558601,-74457676.244716406,-74457676.244716406,{"$f":"IF(A864=\"\",\"\",AL864-ROUND(AL864*OFFSET(Input!$S$27,B864,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A864=\"\",\"\",ROUND(AP864*(1-OFFSET(Input!$T$27,MIN(B864,10),0,1,1)),2*FEE_rounding))","v":-74457676.244716406},-68957676.244716406,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A864=1,PMF_1st=0),0,ROUND(IF(A864=1,AI864,AL863)*OFFSET(Input!$O$27,IF(A864=121,-1,0)+MIN(B864,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A864=1,PMF_1st=0),0,IF(SUM($K$5:$L864)-$AU863>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B863,B864),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C864-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[861,72,9,null,111,{"$f":"IF(A865=\"\",\"\",IF(A865=1,Age_Full_Month,IF(F864=11,0,F864+1)))","v":8},111,0,{"$f":"IF(A865=\"\",\"\",IF(AND(F865=11,G865=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H865-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C865-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B865,99),0,1,1)*K865,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E865,0,1,1)*L865,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*M865,FEE_rounding)","v":0},0,0,{"$f":"IF(C865>=1,ROUND(K865*OFFSET(Input!$U$27,B865,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B865=1,0,IF($C865>=1,ROUND(OFFSET(Input!$X$27,B865,0,1,1)*AL864,AV_rounding),0))","v":0},{"$f":"IF(B865=1,0,IF(C865=1,ROUND(OFFSET(Input!$W$27,B865,0,1,1)*AVERAGE($AI$5,$AL$5:$AL863),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),OFFSET(Input!$G$27,B865,0,1,1)-AE865,0)","v":0},{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),MIN(OFFSET(Input!$G$27,B865,0,1,1),AP864),0)","v":0},0,0,0,0,0,0,0,-74457676.244716406,-74630321.244716406,-74993588.107082903,-74993588.107082903,{"$f":"IF(A865=\"\",\"\",AL865-ROUND(AL865*OFFSET(Input!$S$27,B865,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A865=\"\",\"\",ROUND(AP865*(1-OFFSET(Input!$T$27,MIN(B865,10),0,1,1)),2*FEE_rounding))","v":-74993588.107082903},-69493588.107082903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A865=1,PMF_1st=0),0,ROUND(IF(A865=1,AI865,AL864)*OFFSET(Input!$O$27,IF(A865=121,-1,0)+MIN(B865,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A865=1,PMF_1st=0),0,IF(SUM($K$5:$L865)-$AU864>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B864,B865),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C865-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[862,72,10,null,111,{"$f":"IF(A866=\"\",\"\",IF(A866=1,Age_Full_Month,IF(F865=11,0,F865+1)))","v":9},111,0,{"$f":"IF(A866=\"\",\"\",IF(AND(F866=11,G866=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H866-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C866-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B866,99),0,1,1)*K866,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E866,0,1,1)*L866,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*M866,FEE_rounding)","v":0},0,0,{"$f":"IF(C866>=1,ROUND(K866*OFFSET(Input!$U$27,B866,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B866=1,0,IF($C866>=1,ROUND(OFFSET(Input!$X$27,B866,0,1,1)*AL865,AV_rounding),0))","v":0},{"$f":"IF(B866=1,0,IF(C866=1,ROUND(OFFSET(Input!$W$27,B866,0,1,1)*AVERAGE($AI$5,$AL$5:$AL864),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),OFFSET(Input!$G$27,B866,0,1,1)-AE866,0)","v":0},{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),MIN(OFFSET(Input!$G$27,B866,0,1,1),AP865),0)","v":0},0,0,0,0,0,0,0,-74993588.107082903,-75166233.107082903,-75532108.547537997,-75532108.547537997,{"$f":"IF(A866=\"\",\"\",AL866-ROUND(AL866*OFFSET(Input!$S$27,B866,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A866=\"\",\"\",ROUND(AP866*(1-OFFSET(Input!$T$27,MIN(B866,10),0,1,1)),2*FEE_rounding))","v":-75532108.547537997},-70032108.547537997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A866=1,PMF_1st=0),0,ROUND(IF(A866=1,AI866,AL865)*OFFSET(Input!$O$27,IF(A866=121,-1,0)+MIN(B866,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A866=1,PMF_1st=0),0,IF(SUM($K$5:$L866)-$AU865>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B865,B866),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C866-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[863,72,11,null,111,{"$f":"IF(A867=\"\",\"\",IF(A867=1,Age_Full_Month,IF(F866=11,0,F866+1)))","v":10},111,0,{"$f":"IF(A867=\"\",\"\",IF(AND(F867=11,G867=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H867-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C867-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B867,99),0,1,1)*K867,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E867,0,1,1)*L867,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*M867,FEE_rounding)","v":0},0,0,{"$f":"IF(C867>=1,ROUND(K867*OFFSET(Input!$U$27,B867,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B867=1,0,IF($C867>=1,ROUND(OFFSET(Input!$X$27,B867,0,1,1)*AL866,AV_rounding),0))","v":0},{"$f":"IF(B867=1,0,IF(C867=1,ROUND(OFFSET(Input!$W$27,B867,0,1,1)*AVERAGE($AI$5,$AL$5:$AL865),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),OFFSET(Input!$G$27,B867,0,1,1)-AE867,0)","v":0},{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),MIN(OFFSET(Input!$G$27,B867,0,1,1),AP866),0)","v":0},0,0,0,0,0,0,0,-75532108.547537997,-75704753.547537997,-76073250.263467506,-76073250.263467506,{"$f":"IF(A867=\"\",\"\",AL867-ROUND(AL867*OFFSET(Input!$S$27,B867,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A867=\"\",\"\",ROUND(AP867*(1-OFFSET(Input!$T$27,MIN(B867,10),0,1,1)),2*FEE_rounding))","v":-76073250.263467506},-70573250.263467506,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A867=1,PMF_1st=0),0,ROUND(IF(A867=1,AI867,AL866)*OFFSET(Input!$O$27,IF(A867=121,-1,0)+MIN(B867,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A867=1,PMF_1st=0),0,IF(SUM($K$5:$L867)-$AU866>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B866,B867),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C867-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[864,72,12,null,111,{"$f":"IF(A868=\"\",\"\",IF(A868=1,Age_Full_Month,IF(F867=11,0,F867+1)))","v":11},111,0,{"$f":"IF(A868=\"\",\"\",IF(AND(F868=11,G868=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H868-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C868-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B868,99),0,1,1)*K868,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E868,0,1,1)*L868,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*M868,FEE_rounding)","v":0},0,0,{"$f":"IF(C868>=1,ROUND(K868*OFFSET(Input!$U$27,B868,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B868=1,0,IF($C868>=1,ROUND(OFFSET(Input!$X$27,B868,0,1,1)*AL867,AV_rounding),0))","v":0},{"$f":"IF(B868=1,0,IF(C868=1,ROUND(OFFSET(Input!$W$27,B868,0,1,1)*AVERAGE($AI$5,$AL$5:$AL866),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),OFFSET(Input!$G$27,B868,0,1,1)-AE868,0)","v":0},{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),MIN(OFFSET(Input!$G$27,B868,0,1,1),AP867),0)","v":0},0,0,0,0,0,0,0,-76073250.263467506,-76245895.263467506,-76617026.0140623,-76617026.0140623,{"$f":"IF(A868=\"\",\"\",AL868-ROUND(AL868*OFFSET(Input!$S$27,B868,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A868=\"\",\"\",ROUND(AP868*(1-OFFSET(Input!$T$27,MIN(B868,10),0,1,1)),2*FEE_rounding))","v":-76617026.0140623},-71117026.0140623,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A868=1,PMF_1st=0),0,ROUND(IF(A868=1,AI868,AL867)*OFFSET(Input!$O$27,IF(A868=121,-1,0)+MIN(B868,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A868=1,PMF_1st=0),0,IF(SUM($K$5:$L868)-$AU867>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B867,B868),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C868-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[865,73,1,null,112,{"$f":"IF(A869=\"\",\"\",IF(A869=1,Age_Full_Month,IF(F868=11,0,F868+1)))","v":0},112,0,{"$f":"IF(A869=\"\",\"\",IF(AND(F869=11,G869=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H869-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C869-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B869,99),0,1,1)*K869,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E869,0,1,1)*L869,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*M869,FEE_rounding)","v":0},0,0,{"$f":"IF(C869>=1,ROUND(K869*OFFSET(Input!$U$27,B869,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B869=1,0,IF($C869>=1,ROUND(OFFSET(Input!$X$27,B869,0,1,1)*AL868,AV_rounding),0))","v":0},{"$f":"IF(B869=1,0,IF(C869=1,ROUND(OFFSET(Input!$W$27,B869,0,1,1)*AVERAGE($AI$5,$AL$5:$AL867),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),OFFSET(Input!$G$27,B869,0,1,1)-AE869,0)","v":0},{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),MIN(OFFSET(Input!$G$27,B869,0,1,1),AP868),0)","v":0},0,0,0,0,0,0,0,-76617026.0140623,-76789671.0140623,-77163448.620619297,-77163448.620619297,{"$f":"IF(A869=\"\",\"\",AL869-ROUND(AL869*OFFSET(Input!$S$27,B869,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A869=\"\",\"\",ROUND(AP869*(1-OFFSET(Input!$T$27,MIN(B869,10),0,1,1)),2*FEE_rounding))","v":-77163448.620619297},-71663448.620619297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A869=1,PMF_1st=0),0,ROUND(IF(A869=1,AI869,AL868)*OFFSET(Input!$O$27,IF(A869=121,-1,0)+MIN(B869,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A869=1,PMF_1st=0),0,IF(SUM($K$5:$L869)-$AU868>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B868,B869),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C869-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[866,73,2,null,112,{"$f":"IF(A870=\"\",\"\",IF(A870=1,Age_Full_Month,IF(F869=11,0,F869+1)))","v":1},112,0,{"$f":"IF(A870=\"\",\"\",IF(AND(F870=11,G870=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H870-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C870-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B870,99),0,1,1)*K870,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E870,0,1,1)*L870,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*M870,FEE_rounding)","v":0},0,0,{"$f":"IF(C870>=1,ROUND(K870*OFFSET(Input!$U$27,B870,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B870=1,0,IF($C870>=1,ROUND(OFFSET(Input!$X$27,B870,0,1,1)*AL869,AV_rounding),0))","v":0},{"$f":"IF(B870=1,0,IF(C870=1,ROUND(OFFSET(Input!$W$27,B870,0,1,1)*AVERAGE($AI$5,$AL$5:$AL868),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),OFFSET(Input!$G$27,B870,0,1,1)-AE870,0)","v":0},{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),MIN(OFFSET(Input!$G$27,B870,0,1,1),AP869),0)","v":0},0,0,0,0,0,0,0,-77163448.620619297,-77336093.620619297,-77712530.966843799,-77712530.966843799,{"$f":"IF(A870=\"\",\"\",AL870-ROUND(AL870*OFFSET(Input!$S$27,B870,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A870=\"\",\"\",ROUND(AP870*(1-OFFSET(Input!$T$27,MIN(B870,10),0,1,1)),2*FEE_rounding))","v":-77712530.966843799},-72212530.966843799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A870=1,PMF_1st=0),0,ROUND(IF(A870=1,AI870,AL869)*OFFSET(Input!$O$27,IF(A870=121,-1,0)+MIN(B870,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A870=1,PMF_1st=0),0,IF(SUM($K$5:$L870)-$AU869>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B869,B870),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C870-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[867,73,3,null,112,{"$f":"IF(A871=\"\",\"\",IF(A871=1,Age_Full_Month,IF(F870=11,0,F870+1)))","v":2},112,0,{"$f":"IF(A871=\"\",\"\",IF(AND(F871=11,G871=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H871-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C871-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B871,99),0,1,1)*K871,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E871,0,1,1)*L871,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*M871,FEE_rounding)","v":0},0,0,{"$f":"IF(C871>=1,ROUND(K871*OFFSET(Input!$U$27,B871,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B871=1,0,IF($C871>=1,ROUND(OFFSET(Input!$X$27,B871,0,1,1)*AL870,AV_rounding),0))","v":0},{"$f":"IF(B871=1,0,IF(C871=1,ROUND(OFFSET(Input!$W$27,B871,0,1,1)*AVERAGE($AI$5,$AL$5:$AL869),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),OFFSET(Input!$G$27,B871,0,1,1)-AE871,0)","v":0},{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),MIN(OFFSET(Input!$G$27,B871,0,1,1),AP870),0)","v":0},0,0,0,0,0,0,0,-77712530.966843799,-77885175.966843799,-78264285.999153003,-78264285.999153003,{"$f":"IF(A871=\"\",\"\",AL871-ROUND(AL871*OFFSET(Input!$S$27,B871,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A871=\"\",\"\",ROUND(AP871*(1-OFFSET(Input!$T$27,MIN(B871,10),0,1,1)),2*FEE_rounding))","v":-78264285.999153003},-72764285.999153003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A871=1,PMF_1st=0),0,ROUND(IF(A871=1,AI871,AL870)*OFFSET(Input!$O$27,IF(A871=121,-1,0)+MIN(B871,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A871=1,PMF_1st=0),0,IF(SUM($K$5:$L871)-$AU870>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B870,B871),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C871-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[868,73,4,null,112,{"$f":"IF(A872=\"\",\"\",IF(A872=1,Age_Full_Month,IF(F871=11,0,F871+1)))","v":3},112,0,{"$f":"IF(A872=\"\",\"\",IF(AND(F872=11,G872=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H872-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C872-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B872,99),0,1,1)*K872,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E872,0,1,1)*L872,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*M872,FEE_rounding)","v":0},0,0,{"$f":"IF(C872>=1,ROUND(K872*OFFSET(Input!$U$27,B872,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B872=1,0,IF($C872>=1,ROUND(OFFSET(Input!$X$27,B872,0,1,1)*AL871,AV_rounding),0))","v":0},{"$f":"IF(B872=1,0,IF(C872=1,ROUND(OFFSET(Input!$W$27,B872,0,1,1)*AVERAGE($AI$5,$AL$5:$AL870),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),OFFSET(Input!$G$27,B872,0,1,1)-AE872,0)","v":0},{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),MIN(OFFSET(Input!$G$27,B872,0,1,1),AP871),0)","v":0},0,0,0,0,0,0,0,-78264285.999153003,-78436930.999153003,-78818726.726981699,-78818726.726981699,{"$f":"IF(A872=\"\",\"\",AL872-ROUND(AL872*OFFSET(Input!$S$27,B872,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A872=\"\",\"\",ROUND(AP872*(1-OFFSET(Input!$T$27,MIN(B872,10),0,1,1)),2*FEE_rounding))","v":-78818726.726981699},-73318726.726981699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A872=1,PMF_1st=0),0,ROUND(IF(A872=1,AI872,AL871)*OFFSET(Input!$O$27,IF(A872=121,-1,0)+MIN(B872,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A872=1,PMF_1st=0),0,IF(SUM($K$5:$L872)-$AU871>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B871,B872),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C872-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[869,73,5,null,112,{"$f":"IF(A873=\"\",\"\",IF(A873=1,Age_Full_Month,IF(F872=11,0,F872+1)))","v":4},112,0,{"$f":"IF(A873=\"\",\"\",IF(AND(F873=11,G873=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H873-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C873-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B873,99),0,1,1)*K873,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E873,0,1,1)*L873,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*M873,FEE_rounding)","v":0},0,0,{"$f":"IF(C873>=1,ROUND(K873*OFFSET(Input!$U$27,B873,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B873=1,0,IF($C873>=1,ROUND(OFFSET(Input!$X$27,B873,0,1,1)*AL872,AV_rounding),0))","v":0},{"$f":"IF(B873=1,0,IF(C873=1,ROUND(OFFSET(Input!$W$27,B873,0,1,1)*AVERAGE($AI$5,$AL$5:$AL871),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),OFFSET(Input!$G$27,B873,0,1,1)-AE873,0)","v":0},{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),MIN(OFFSET(Input!$G$27,B873,0,1,1),AP872),0)","v":0},0,0,0,0,0,0,0,-78818726.726981699,-78991371.726981699,-79375866.223088607,-79375866.223088607,{"$f":"IF(A873=\"\",\"\",AL873-ROUND(AL873*OFFSET(Input!$S$27,B873,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A873=\"\",\"\",ROUND(AP873*(1-OFFSET(Input!$T$27,MIN(B873,10),0,1,1)),2*FEE_rounding))","v":-79375866.223088607},-73875866.223088607,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A873=1,PMF_1st=0),0,ROUND(IF(A873=1,AI873,AL872)*OFFSET(Input!$O$27,IF(A873=121,-1,0)+MIN(B873,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A873=1,PMF_1st=0),0,IF(SUM($K$5:$L873)-$AU872>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B872,B873),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C873-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[870,73,6,null,112,{"$f":"IF(A874=\"\",\"\",IF(A874=1,Age_Full_Month,IF(F873=11,0,F873+1)))","v":5},112,0,{"$f":"IF(A874=\"\",\"\",IF(AND(F874=11,G874=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H874-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C874-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B874,99),0,1,1)*K874,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E874,0,1,1)*L874,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*M874,FEE_rounding)","v":0},0,0,{"$f":"IF(C874>=1,ROUND(K874*OFFSET(Input!$U$27,B874,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B874=1,0,IF($C874>=1,ROUND(OFFSET(Input!$X$27,B874,0,1,1)*AL873,AV_rounding),0))","v":0},{"$f":"IF(B874=1,0,IF(C874=1,ROUND(OFFSET(Input!$W$27,B874,0,1,1)*AVERAGE($AI$5,$AL$5:$AL872),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),OFFSET(Input!$G$27,B874,0,1,1)-AE874,0)","v":0},{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),MIN(OFFSET(Input!$G$27,B874,0,1,1),AP873),0)","v":0},0,0,0,0,0,0,0,-79375866.223088607,-79548511.223088607,-79935717.6238648,-79935717.6238648,{"$f":"IF(A874=\"\",\"\",AL874-ROUND(AL874*OFFSET(Input!$S$27,B874,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A874=\"\",\"\",ROUND(AP874*(1-OFFSET(Input!$T$27,MIN(B874,10),0,1,1)),2*FEE_rounding))","v":-79935717.6238648},-74435717.6238648,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A874=1,PMF_1st=0),0,ROUND(IF(A874=1,AI874,AL873)*OFFSET(Input!$O$27,IF(A874=121,-1,0)+MIN(B874,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A874=1,PMF_1st=0),0,IF(SUM($K$5:$L874)-$AU873>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B873,B874),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C874-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[871,73,7,null,112,{"$f":"IF(A875=\"\",\"\",IF(A875=1,Age_Full_Month,IF(F874=11,0,F874+1)))","v":6},112,0,{"$f":"IF(A875=\"\",\"\",IF(AND(F875=11,G875=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H875-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C875-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B875,99),0,1,1)*K875,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E875,0,1,1)*L875,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*M875,FEE_rounding)","v":0},0,0,{"$f":"IF(C875>=1,ROUND(K875*OFFSET(Input!$U$27,B875,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B875=1,0,IF($C875>=1,ROUND(OFFSET(Input!$X$27,B875,0,1,1)*AL874,AV_rounding),0))","v":0},{"$f":"IF(B875=1,0,IF(C875=1,ROUND(OFFSET(Input!$W$27,B875,0,1,1)*AVERAGE($AI$5,$AL$5:$AL873),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),OFFSET(Input!$G$27,B875,0,1,1)-AE875,0)","v":0},{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),MIN(OFFSET(Input!$G$27,B875,0,1,1),AP874),0)","v":0},0,0,0,0,0,0,0,-79935717.6238648,-80108362.6238648,-80498294.129643306,-80498294.129643306,{"$f":"IF(A875=\"\",\"\",AL875-ROUND(AL875*OFFSET(Input!$S$27,B875,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A875=\"\",\"\",ROUND(AP875*(1-OFFSET(Input!$T$27,MIN(B875,10),0,1,1)),2*FEE_rounding))","v":-80498294.129643306},-74998294.129643306,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A875=1,PMF_1st=0),0,ROUND(IF(A875=1,AI875,AL874)*OFFSET(Input!$O$27,IF(A875=121,-1,0)+MIN(B875,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A875=1,PMF_1st=0),0,IF(SUM($K$5:$L875)-$AU874>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B874,B875),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C875-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[872,73,8,null,112,{"$f":"IF(A876=\"\",\"\",IF(A876=1,Age_Full_Month,IF(F875=11,0,F875+1)))","v":7},112,0,{"$f":"IF(A876=\"\",\"\",IF(AND(F876=11,G876=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H876-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C876-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B876,99),0,1,1)*K876,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E876,0,1,1)*L876,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*M876,FEE_rounding)","v":0},0,0,{"$f":"IF(C876>=1,ROUND(K876*OFFSET(Input!$U$27,B876,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B876=1,0,IF($C876>=1,ROUND(OFFSET(Input!$X$27,B876,0,1,1)*AL875,AV_rounding),0))","v":0},{"$f":"IF(B876=1,0,IF(C876=1,ROUND(OFFSET(Input!$W$27,B876,0,1,1)*AVERAGE($AI$5,$AL$5:$AL874),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),OFFSET(Input!$G$27,B876,0,1,1)-AE876,0)","v":0},{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),MIN(OFFSET(Input!$G$27,B876,0,1,1),AP875),0)","v":0},0,0,0,0,0,0,0,-80498294.129643306,-80670939.129643306,-81063609.005010605,-81063609.005010605,{"$f":"IF(A876=\"\",\"\",AL876-ROUND(AL876*OFFSET(Input!$S$27,B876,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A876=\"\",\"\",ROUND(AP876*(1-OFFSET(Input!$T$27,MIN(B876,10),0,1,1)),2*FEE_rounding))","v":-81063609.005010605},-75563609.005010605,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A876=1,PMF_1st=0),0,ROUND(IF(A876=1,AI876,AL875)*OFFSET(Input!$O$27,IF(A876=121,-1,0)+MIN(B876,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A876=1,PMF_1st=0),0,IF(SUM($K$5:$L876)-$AU875>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B875,B876),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C876-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[873,73,9,null,112,{"$f":"IF(A877=\"\",\"\",IF(A877=1,Age_Full_Month,IF(F876=11,0,F876+1)))","v":8},112,0,{"$f":"IF(A877=\"\",\"\",IF(AND(F877=11,G877=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H877-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C877-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B877,99),0,1,1)*K877,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E877,0,1,1)*L877,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*M877,FEE_rounding)","v":0},0,0,{"$f":"IF(C877>=1,ROUND(K877*OFFSET(Input!$U$27,B877,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B877=1,0,IF($C877>=1,ROUND(OFFSET(Input!$X$27,B877,0,1,1)*AL876,AV_rounding),0))","v":0},{"$f":"IF(B877=1,0,IF(C877=1,ROUND(OFFSET(Input!$W$27,B877,0,1,1)*AVERAGE($AI$5,$AL$5:$AL875),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),OFFSET(Input!$G$27,B877,0,1,1)-AE877,0)","v":0},{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),MIN(OFFSET(Input!$G$27,B877,0,1,1),AP876),0)","v":0},0,0,0,0,0,0,0,-81063609.005010605,-81236254.005010605,-81631675.579118997,-81631675.579118997,{"$f":"IF(A877=\"\",\"\",AL877-ROUND(AL877*OFFSET(Input!$S$27,B877,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A877=\"\",\"\",ROUND(AP877*(1-OFFSET(Input!$T$27,MIN(B877,10),0,1,1)),2*FEE_rounding))","v":-81631675.579118997},-76131675.579118997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A877=1,PMF_1st=0),0,ROUND(IF(A877=1,AI877,AL876)*OFFSET(Input!$O$27,IF(A877=121,-1,0)+MIN(B877,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A877=1,PMF_1st=0),0,IF(SUM($K$5:$L877)-$AU876>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B876,B877),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C877-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[874,73,10,null,112,{"$f":"IF(A878=\"\",\"\",IF(A878=1,Age_Full_Month,IF(F877=11,0,F877+1)))","v":9},112,0,{"$f":"IF(A878=\"\",\"\",IF(AND(F878=11,G878=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H878-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C878-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B878,99),0,1,1)*K878,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E878,0,1,1)*L878,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*M878,FEE_rounding)","v":0},0,0,{"$f":"IF(C878>=1,ROUND(K878*OFFSET(Input!$U$27,B878,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B878=1,0,IF($C878>=1,ROUND(OFFSET(Input!$X$27,B878,0,1,1)*AL877,AV_rounding),0))","v":0},{"$f":"IF(B878=1,0,IF(C878=1,ROUND(OFFSET(Input!$W$27,B878,0,1,1)*AVERAGE($AI$5,$AL$5:$AL876),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),OFFSET(Input!$G$27,B878,0,1,1)-AE878,0)","v":0},{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),MIN(OFFSET(Input!$G$27,B878,0,1,1),AP877),0)","v":0},0,0,0,0,0,0,0,-81631675.579118997,-81804320.579118997,-82202507.246001393,-82202507.246001393,{"$f":"IF(A878=\"\",\"\",AL878-ROUND(AL878*OFFSET(Input!$S$27,B878,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A878=\"\",\"\",ROUND(AP878*(1-OFFSET(Input!$T$27,MIN(B878,10),0,1,1)),2*FEE_rounding))","v":-82202507.246001393},-76702507.246001393,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A878=1,PMF_1st=0),0,ROUND(IF(A878=1,AI878,AL877)*OFFSET(Input!$O$27,IF(A878=121,-1,0)+MIN(B878,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A878=1,PMF_1st=0),0,IF(SUM($K$5:$L878)-$AU877>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B877,B878),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C878-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[875,73,11,null,112,{"$f":"IF(A879=\"\",\"\",IF(A879=1,Age_Full_Month,IF(F878=11,0,F878+1)))","v":10},112,0,{"$f":"IF(A879=\"\",\"\",IF(AND(F879=11,G879=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H879-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C879-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B879,99),0,1,1)*K879,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E879,0,1,1)*L879,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*M879,FEE_rounding)","v":0},0,0,{"$f":"IF(C879>=1,ROUND(K879*OFFSET(Input!$U$27,B879,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B879=1,0,IF($C879>=1,ROUND(OFFSET(Input!$X$27,B879,0,1,1)*AL878,AV_rounding),0))","v":0},{"$f":"IF(B879=1,0,IF(C879=1,ROUND(OFFSET(Input!$W$27,B879,0,1,1)*AVERAGE($AI$5,$AL$5:$AL877),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),OFFSET(Input!$G$27,B879,0,1,1)-AE879,0)","v":0},{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),MIN(OFFSET(Input!$G$27,B879,0,1,1),AP878),0)","v":0},0,0,0,0,0,0,0,-82202507.246001393,-82375152.246001393,-82776117.464886606,-82776117.464886606,{"$f":"IF(A879=\"\",\"\",AL879-ROUND(AL879*OFFSET(Input!$S$27,B879,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A879=\"\",\"\",ROUND(AP879*(1-OFFSET(Input!$T$27,MIN(B879,10),0,1,1)),2*FEE_rounding))","v":-82776117.464886606},-77276117.464886606,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A879=1,PMF_1st=0),0,ROUND(IF(A879=1,AI879,AL878)*OFFSET(Input!$O$27,IF(A879=121,-1,0)+MIN(B879,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A879=1,PMF_1st=0),0,IF(SUM($K$5:$L879)-$AU878>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B878,B879),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C879-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[876,73,12,null,112,{"$f":"IF(A880=\"\",\"\",IF(A880=1,Age_Full_Month,IF(F879=11,0,F879+1)))","v":11},112,0,{"$f":"IF(A880=\"\",\"\",IF(AND(F880=11,G880=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H880-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C880-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B880,99),0,1,1)*K880,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E880,0,1,1)*L880,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*M880,FEE_rounding)","v":0},0,0,{"$f":"IF(C880>=1,ROUND(K880*OFFSET(Input!$U$27,B880,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B880=1,0,IF($C880>=1,ROUND(OFFSET(Input!$X$27,B880,0,1,1)*AL879,AV_rounding),0))","v":0},{"$f":"IF(B880=1,0,IF(C880=1,ROUND(OFFSET(Input!$W$27,B880,0,1,1)*AVERAGE($AI$5,$AL$5:$AL878),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),OFFSET(Input!$G$27,B880,0,1,1)-AE880,0)","v":0},{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),MIN(OFFSET(Input!$G$27,B880,0,1,1),AP879),0)","v":0},0,0,0,0,0,0,0,-82776117.464886606,-82948762.464886606,-83352519.760517105,-83352519.760517105,{"$f":"IF(A880=\"\",\"\",AL880-ROUND(AL880*OFFSET(Input!$S$27,B880,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A880=\"\",\"\",ROUND(AP880*(1-OFFSET(Input!$T$27,MIN(B880,10),0,1,1)),2*FEE_rounding))","v":-83352519.760517105},-77852519.760517105,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A880=1,PMF_1st=0),0,ROUND(IF(A880=1,AI880,AL879)*OFFSET(Input!$O$27,IF(A880=121,-1,0)+MIN(B880,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A880=1,PMF_1st=0),0,IF(SUM($K$5:$L880)-$AU879>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B879,B880),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C880-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[877,74,1,null,113,{"$f":"IF(A881=\"\",\"\",IF(A881=1,Age_Full_Month,IF(F880=11,0,F880+1)))","v":0},113,0,{"$f":"IF(A881=\"\",\"\",IF(AND(F881=11,G881=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H881-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C881-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B881,99),0,1,1)*K881,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E881,0,1,1)*L881,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*M881,FEE_rounding)","v":0},0,0,{"$f":"IF(C881>=1,ROUND(K881*OFFSET(Input!$U$27,B881,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B881=1,0,IF($C881>=1,ROUND(OFFSET(Input!$X$27,B881,0,1,1)*AL880,AV_rounding),0))","v":0},{"$f":"IF(B881=1,0,IF(C881=1,ROUND(OFFSET(Input!$W$27,B881,0,1,1)*AVERAGE($AI$5,$AL$5:$AL879),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),OFFSET(Input!$G$27,B881,0,1,1)-AE881,0)","v":0},{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),MIN(OFFSET(Input!$G$27,B881,0,1,1),AP880),0)","v":0},0,0,0,0,0,0,0,-83352519.760517105,-83525164.760517105,-83931727.723467499,-83931727.723467499,{"$f":"IF(A881=\"\",\"\",AL881-ROUND(AL881*OFFSET(Input!$S$27,B881,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A881=\"\",\"\",ROUND(AP881*(1-OFFSET(Input!$T$27,MIN(B881,10),0,1,1)),2*FEE_rounding))","v":-83931727.723467499},-78431727.723467499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A881=1,PMF_1st=0),0,ROUND(IF(A881=1,AI881,AL880)*OFFSET(Input!$O$27,IF(A881=121,-1,0)+MIN(B881,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A881=1,PMF_1st=0),0,IF(SUM($K$5:$L881)-$AU880>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B880,B881),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C881-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[878,74,2,null,113,{"$f":"IF(A882=\"\",\"\",IF(A882=1,Age_Full_Month,IF(F881=11,0,F881+1)))","v":1},113,0,{"$f":"IF(A882=\"\",\"\",IF(AND(F882=11,G882=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H882-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C882-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B882,99),0,1,1)*K882,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E882,0,1,1)*L882,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*M882,FEE_rounding)","v":0},0,0,{"$f":"IF(C882>=1,ROUND(K882*OFFSET(Input!$U$27,B882,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B882=1,0,IF($C882>=1,ROUND(OFFSET(Input!$X$27,B882,0,1,1)*AL881,AV_rounding),0))","v":0},{"$f":"IF(B882=1,0,IF(C882=1,ROUND(OFFSET(Input!$W$27,B882,0,1,1)*AVERAGE($AI$5,$AL$5:$AL880),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),OFFSET(Input!$G$27,B882,0,1,1)-AE882,0)","v":0},{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),MIN(OFFSET(Input!$G$27,B882,0,1,1),AP881),0)","v":0},0,0,0,0,0,0,0,-83931727.723467499,-84104372.723467499,-84513755.010465398,-84513755.010465398,{"$f":"IF(A882=\"\",\"\",AL882-ROUND(AL882*OFFSET(Input!$S$27,B882,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A882=\"\",\"\",ROUND(AP882*(1-OFFSET(Input!$T$27,MIN(B882,10),0,1,1)),2*FEE_rounding))","v":-84513755.010465398},-79013755.010465398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A882=1,PMF_1st=0),0,ROUND(IF(A882=1,AI882,AL881)*OFFSET(Input!$O$27,IF(A882=121,-1,0)+MIN(B882,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A882=1,PMF_1st=0),0,IF(SUM($K$5:$L882)-$AU881>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B881,B882),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C882-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[879,74,3,null,113,{"$f":"IF(A883=\"\",\"\",IF(A883=1,Age_Full_Month,IF(F882=11,0,F882+1)))","v":2},113,0,{"$f":"IF(A883=\"\",\"\",IF(AND(F883=11,G883=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H883-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C883-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B883,99),0,1,1)*K883,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E883,0,1,1)*L883,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*M883,FEE_rounding)","v":0},0,0,{"$f":"IF(C883>=1,ROUND(K883*OFFSET(Input!$U$27,B883,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B883=1,0,IF($C883>=1,ROUND(OFFSET(Input!$X$27,B883,0,1,1)*AL882,AV_rounding),0))","v":0},{"$f":"IF(B883=1,0,IF(C883=1,ROUND(OFFSET(Input!$W$27,B883,0,1,1)*AVERAGE($AI$5,$AL$5:$AL881),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),OFFSET(Input!$G$27,B883,0,1,1)-AE883,0)","v":0},{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),MIN(OFFSET(Input!$G$27,B883,0,1,1),AP882),0)","v":0},0,0,0,0,0,0,0,-84513755.010465398,-84686400.010465398,-85098615.344713196,-85098615.344713196,{"$f":"IF(A883=\"\",\"\",AL883-ROUND(AL883*OFFSET(Input!$S$27,B883,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A883=\"\",\"\",ROUND(AP883*(1-OFFSET(Input!$T$27,MIN(B883,10),0,1,1)),2*FEE_rounding))","v":-85098615.344713196},-79598615.344713196,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A883=1,PMF_1st=0),0,ROUND(IF(A883=1,AI883,AL882)*OFFSET(Input!$O$27,IF(A883=121,-1,0)+MIN(B883,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A883=1,PMF_1st=0),0,IF(SUM($K$5:$L883)-$AU882>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B882,B883),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C883-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[880,74,4,null,113,{"$f":"IF(A884=\"\",\"\",IF(A884=1,Age_Full_Month,IF(F883=11,0,F883+1)))","v":3},113,0,{"$f":"IF(A884=\"\",\"\",IF(AND(F884=11,G884=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H884-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C884-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B884,99),0,1,1)*K884,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E884,0,1,1)*L884,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*M884,FEE_rounding)","v":0},0,0,{"$f":"IF(C884>=1,ROUND(K884*OFFSET(Input!$U$27,B884,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B884=1,0,IF($C884>=1,ROUND(OFFSET(Input!$X$27,B884,0,1,1)*AL883,AV_rounding),0))","v":0},{"$f":"IF(B884=1,0,IF(C884=1,ROUND(OFFSET(Input!$W$27,B884,0,1,1)*AVERAGE($AI$5,$AL$5:$AL882),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),OFFSET(Input!$G$27,B884,0,1,1)-AE884,0)","v":0},{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),MIN(OFFSET(Input!$G$27,B884,0,1,1),AP883),0)","v":0},0,0,0,0,0,0,0,-85098615.344713196,-85271260.344713196,-85686322.516211599,-85686322.516211599,{"$f":"IF(A884=\"\",\"\",AL884-ROUND(AL884*OFFSET(Input!$S$27,B884,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A884=\"\",\"\",ROUND(AP884*(1-OFFSET(Input!$T$27,MIN(B884,10),0,1,1)),2*FEE_rounding))","v":-85686322.516211599},-80186322.516211599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A884=1,PMF_1st=0),0,ROUND(IF(A884=1,AI884,AL883)*OFFSET(Input!$O$27,IF(A884=121,-1,0)+MIN(B884,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A884=1,PMF_1st=0),0,IF(SUM($K$5:$L884)-$AU883>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B883,B884),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C884-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[881,74,5,null,113,{"$f":"IF(A885=\"\",\"\",IF(A885=1,Age_Full_Month,IF(F884=11,0,F884+1)))","v":4},113,0,{"$f":"IF(A885=\"\",\"\",IF(AND(F885=11,G885=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H885-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C885-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B885,99),0,1,1)*K885,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E885,0,1,1)*L885,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*M885,FEE_rounding)","v":0},0,0,{"$f":"IF(C885>=1,ROUND(K885*OFFSET(Input!$U$27,B885,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B885=1,0,IF($C885>=1,ROUND(OFFSET(Input!$X$27,B885,0,1,1)*AL884,AV_rounding),0))","v":0},{"$f":"IF(B885=1,0,IF(C885=1,ROUND(OFFSET(Input!$W$27,B885,0,1,1)*AVERAGE($AI$5,$AL$5:$AL883),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),OFFSET(Input!$G$27,B885,0,1,1)-AE885,0)","v":0},{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),MIN(OFFSET(Input!$G$27,B885,0,1,1),AP884),0)","v":0},0,0,0,0,0,0,0,-85686322.516211599,-85858967.516211599,-86276890.382084906,-86276890.382084906,{"$f":"IF(A885=\"\",\"\",AL885-ROUND(AL885*OFFSET(Input!$S$27,B885,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A885=\"\",\"\",ROUND(AP885*(1-OFFSET(Input!$T$27,MIN(B885,10),0,1,1)),2*FEE_rounding))","v":-86276890.382084906},-80776890.382084906,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A885=1,PMF_1st=0),0,ROUND(IF(A885=1,AI885,AL884)*OFFSET(Input!$O$27,IF(A885=121,-1,0)+MIN(B885,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A885=1,PMF_1st=0),0,IF(SUM($K$5:$L885)-$AU884>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B884,B885),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C885-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[882,74,6,null,113,{"$f":"IF(A886=\"\",\"\",IF(A886=1,Age_Full_Month,IF(F885=11,0,F885+1)))","v":5},113,0,{"$f":"IF(A886=\"\",\"\",IF(AND(F886=11,G886=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H886-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C886-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B886,99),0,1,1)*K886,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E886,0,1,1)*L886,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*M886,FEE_rounding)","v":0},0,0,{"$f":"IF(C886>=1,ROUND(K886*OFFSET(Input!$U$27,B886,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B886=1,0,IF($C886>=1,ROUND(OFFSET(Input!$X$27,B886,0,1,1)*AL885,AV_rounding),0))","v":0},{"$f":"IF(B886=1,0,IF(C886=1,ROUND(OFFSET(Input!$W$27,B886,0,1,1)*AVERAGE($AI$5,$AL$5:$AL884),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),OFFSET(Input!$G$27,B886,0,1,1)-AE886,0)","v":0},{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),MIN(OFFSET(Input!$G$27,B886,0,1,1),AP885),0)","v":0},0,0,0,0,0,0,0,-86276890.382084906,-86449535.382084906,-86870332.866907597,-86870332.866907597,{"$f":"IF(A886=\"\",\"\",AL886-ROUND(AL886*OFFSET(Input!$S$27,B886,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A886=\"\",\"\",ROUND(AP886*(1-OFFSET(Input!$T$27,MIN(B886,10),0,1,1)),2*FEE_rounding))","v":-86870332.866907597},-81370332.866907597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A886=1,PMF_1st=0),0,ROUND(IF(A886=1,AI886,AL885)*OFFSET(Input!$O$27,IF(A886=121,-1,0)+MIN(B886,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A886=1,PMF_1st=0),0,IF(SUM($K$5:$L886)-$AU885>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B885,B886),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C886-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[883,74,7,null,113,{"$f":"IF(A887=\"\",\"\",IF(A887=1,Age_Full_Month,IF(F886=11,0,F886+1)))","v":6},113,0,{"$f":"IF(A887=\"\",\"\",IF(AND(F887=11,G887=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H887-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C887-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B887,99),0,1,1)*K887,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E887,0,1,1)*L887,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*M887,FEE_rounding)","v":0},0,0,{"$f":"IF(C887>=1,ROUND(K887*OFFSET(Input!$U$27,B887,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B887=1,0,IF($C887>=1,ROUND(OFFSET(Input!$X$27,B887,0,1,1)*AL886,AV_rounding),0))","v":0},{"$f":"IF(B887=1,0,IF(C887=1,ROUND(OFFSET(Input!$W$27,B887,0,1,1)*AVERAGE($AI$5,$AL$5:$AL885),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),OFFSET(Input!$G$27,B887,0,1,1)-AE887,0)","v":0},{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),MIN(OFFSET(Input!$G$27,B887,0,1,1),AP886),0)","v":0},0,0,0,0,0,0,0,-86870332.866907597,-87042977.866907597,-87466663.963032797,-87466663.963032797,{"$f":"IF(A887=\"\",\"\",AL887-ROUND(AL887*OFFSET(Input!$S$27,B887,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A887=\"\",\"\",ROUND(AP887*(1-OFFSET(Input!$T$27,MIN(B887,10),0,1,1)),2*FEE_rounding))","v":-87466663.963032797},-81966663.963032797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A887=1,PMF_1st=0),0,ROUND(IF(A887=1,AI887,AL886)*OFFSET(Input!$O$27,IF(A887=121,-1,0)+MIN(B887,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A887=1,PMF_1st=0),0,IF(SUM($K$5:$L887)-$AU886>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B886,B887),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C887-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[884,74,8,null,113,{"$f":"IF(A888=\"\",\"\",IF(A888=1,Age_Full_Month,IF(F887=11,0,F887+1)))","v":7},113,0,{"$f":"IF(A888=\"\",\"\",IF(AND(F888=11,G888=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H888-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C888-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B888,99),0,1,1)*K888,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E888,0,1,1)*L888,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*M888,FEE_rounding)","v":0},0,0,{"$f":"IF(C888>=1,ROUND(K888*OFFSET(Input!$U$27,B888,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B888=1,0,IF($C888>=1,ROUND(OFFSET(Input!$X$27,B888,0,1,1)*AL887,AV_rounding),0))","v":0},{"$f":"IF(B888=1,0,IF(C888=1,ROUND(OFFSET(Input!$W$27,B888,0,1,1)*AVERAGE($AI$5,$AL$5:$AL886),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),OFFSET(Input!$G$27,B888,0,1,1)-AE888,0)","v":0},{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),MIN(OFFSET(Input!$G$27,B888,0,1,1),AP887),0)","v":0},0,0,0,0,0,0,0,-87466663.963032797,-87639308.963032797,-88065897.730922103,-88065897.730922103,{"$f":"IF(A888=\"\",\"\",AL888-ROUND(AL888*OFFSET(Input!$S$27,B888,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A888=\"\",\"\",ROUND(AP888*(1-OFFSET(Input!$T$27,MIN(B888,10),0,1,1)),2*FEE_rounding))","v":-88065897.730922103},-82565897.730922103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A888=1,PMF_1st=0),0,ROUND(IF(A888=1,AI888,AL887)*OFFSET(Input!$O$27,IF(A888=121,-1,0)+MIN(B888,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A888=1,PMF_1st=0),0,IF(SUM($K$5:$L888)-$AU887>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B887,B888),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C888-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[885,74,9,null,113,{"$f":"IF(A889=\"\",\"\",IF(A889=1,Age_Full_Month,IF(F888=11,0,F888+1)))","v":8},113,0,{"$f":"IF(A889=\"\",\"\",IF(AND(F889=11,G889=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H889-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C889-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B889,99),0,1,1)*K889,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E889,0,1,1)*L889,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*M889,FEE_rounding)","v":0},0,0,{"$f":"IF(C889>=1,ROUND(K889*OFFSET(Input!$U$27,B889,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B889=1,0,IF($C889>=1,ROUND(OFFSET(Input!$X$27,B889,0,1,1)*AL888,AV_rounding),0))","v":0},{"$f":"IF(B889=1,0,IF(C889=1,ROUND(OFFSET(Input!$W$27,B889,0,1,1)*AVERAGE($AI$5,$AL$5:$AL887),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),OFFSET(Input!$G$27,B889,0,1,1)-AE889,0)","v":0},{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),MIN(OFFSET(Input!$G$27,B889,0,1,1),AP888),0)","v":0},0,0,0,0,0,0,0,-88065897.730922103,-88238542.730922103,-88668048.2994771,-88668048.2994771,{"$f":"IF(A889=\"\",\"\",AL889-ROUND(AL889*OFFSET(Input!$S$27,B889,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A889=\"\",\"\",ROUND(AP889*(1-OFFSET(Input!$T$27,MIN(B889,10),0,1,1)),2*FEE_rounding))","v":-88668048.2994771},-83168048.2994771,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A889=1,PMF_1st=0),0,ROUND(IF(A889=1,AI889,AL888)*OFFSET(Input!$O$27,IF(A889=121,-1,0)+MIN(B889,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A889=1,PMF_1st=0),0,IF(SUM($K$5:$L889)-$AU888>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B888,B889),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C889-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[886,74,10,null,113,{"$f":"IF(A890=\"\",\"\",IF(A890=1,Age_Full_Month,IF(F889=11,0,F889+1)))","v":9},113,0,{"$f":"IF(A890=\"\",\"\",IF(AND(F890=11,G890=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H890-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C890-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B890,99),0,1,1)*K890,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E890,0,1,1)*L890,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*M890,FEE_rounding)","v":0},0,0,{"$f":"IF(C890>=1,ROUND(K890*OFFSET(Input!$U$27,B890,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B890=1,0,IF($C890>=1,ROUND(OFFSET(Input!$X$27,B890,0,1,1)*AL889,AV_rounding),0))","v":0},{"$f":"IF(B890=1,0,IF(C890=1,ROUND(OFFSET(Input!$W$27,B890,0,1,1)*AVERAGE($AI$5,$AL$5:$AL888),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),OFFSET(Input!$G$27,B890,0,1,1)-AE890,0)","v":0},{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),MIN(OFFSET(Input!$G$27,B890,0,1,1),AP889),0)","v":0},0,0,0,0,0,0,0,-88668048.2994771,-88840693.2994771,-89273129.866372406,-89273129.866372406,{"$f":"IF(A890=\"\",\"\",AL890-ROUND(AL890*OFFSET(Input!$S$27,B890,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A890=\"\",\"\",ROUND(AP890*(1-OFFSET(Input!$T$27,MIN(B890,10),0,1,1)),2*FEE_rounding))","v":-89273129.866372406},-83773129.866372406,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A890=1,PMF_1st=0),0,ROUND(IF(A890=1,AI890,AL889)*OFFSET(Input!$O$27,IF(A890=121,-1,0)+MIN(B890,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A890=1,PMF_1st=0),0,IF(SUM($K$5:$L890)-$AU889>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B889,B890),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C890-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[887,74,11,null,113,{"$f":"IF(A891=\"\",\"\",IF(A891=1,Age_Full_Month,IF(F890=11,0,F890+1)))","v":10},113,0,{"$f":"IF(A891=\"\",\"\",IF(AND(F891=11,G891=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H891-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C891-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B891,99),0,1,1)*K891,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E891,0,1,1)*L891,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*M891,FEE_rounding)","v":0},0,0,{"$f":"IF(C891>=1,ROUND(K891*OFFSET(Input!$U$27,B891,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B891=1,0,IF($C891>=1,ROUND(OFFSET(Input!$X$27,B891,0,1,1)*AL890,AV_rounding),0))","v":0},{"$f":"IF(B891=1,0,IF(C891=1,ROUND(OFFSET(Input!$W$27,B891,0,1,1)*AVERAGE($AI$5,$AL$5:$AL889),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),OFFSET(Input!$G$27,B891,0,1,1)-AE891,0)","v":0},{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),MIN(OFFSET(Input!$G$27,B891,0,1,1),AP890),0)","v":0},0,0,0,0,0,0,0,-89273129.866372406,-89445774.866372406,-89881156.698390797,-89881156.698390797,{"$f":"IF(A891=\"\",\"\",AL891-ROUND(AL891*OFFSET(Input!$S$27,B891,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A891=\"\",\"\",ROUND(AP891*(1-OFFSET(Input!$T$27,MIN(B891,10),0,1,1)),2*FEE_rounding))","v":-89881156.698390797},-84381156.698390797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A891=1,PMF_1st=0),0,ROUND(IF(A891=1,AI891,AL890)*OFFSET(Input!$O$27,IF(A891=121,-1,0)+MIN(B891,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A891=1,PMF_1st=0),0,IF(SUM($K$5:$L891)-$AU890>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B890,B891),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C891-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[888,74,12,null,113,{"$f":"IF(A892=\"\",\"\",IF(A892=1,Age_Full_Month,IF(F891=11,0,F891+1)))","v":11},113,0,{"$f":"IF(A892=\"\",\"\",IF(AND(F892=11,G892=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H892-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C892-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B892,99),0,1,1)*K892,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E892,0,1,1)*L892,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*M892,FEE_rounding)","v":0},0,0,{"$f":"IF(C892>=1,ROUND(K892*OFFSET(Input!$U$27,B892,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B892=1,0,IF($C892>=1,ROUND(OFFSET(Input!$X$27,B892,0,1,1)*AL891,AV_rounding),0))","v":0},{"$f":"IF(B892=1,0,IF(C892=1,ROUND(OFFSET(Input!$W$27,B892,0,1,1)*AVERAGE($AI$5,$AL$5:$AL890),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),OFFSET(Input!$G$27,B892,0,1,1)-AE892,0)","v":0},{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),MIN(OFFSET(Input!$G$27,B892,0,1,1),AP891),0)","v":0},0,0,0,0,0,0,0,-89881156.698390797,-90053801.698390797,-90492143.131759107,-90492143.131759107,{"$f":"IF(A892=\"\",\"\",AL892-ROUND(AL892*OFFSET(Input!$S$27,B892,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A892=\"\",\"\",ROUND(AP892*(1-OFFSET(Input!$T$27,MIN(B892,10),0,1,1)),2*FEE_rounding))","v":-90492143.131759107},-84992143.131759107,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A892=1,PMF_1st=0),0,ROUND(IF(A892=1,AI892,AL891)*OFFSET(Input!$O$27,IF(A892=121,-1,0)+MIN(B892,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A892=1,PMF_1st=0),0,IF(SUM($K$5:$L892)-$AU891>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B891,B892),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C892-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[889,75,1,null,114,{"$f":"IF(A893=\"\",\"\",IF(A893=1,Age_Full_Month,IF(F892=11,0,F892+1)))","v":0},114,0,{"$f":"IF(A893=\"\",\"\",IF(AND(F893=11,G893=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H893-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C893-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B893,99),0,1,1)*K893,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E893,0,1,1)*L893,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*M893,FEE_rounding)","v":0},0,0,{"$f":"IF(C893>=1,ROUND(K893*OFFSET(Input!$U$27,B893,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B893=1,0,IF($C893>=1,ROUND(OFFSET(Input!$X$27,B893,0,1,1)*AL892,AV_rounding),0))","v":0},{"$f":"IF(B893=1,0,IF(C893=1,ROUND(OFFSET(Input!$W$27,B893,0,1,1)*AVERAGE($AI$5,$AL$5:$AL891),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),OFFSET(Input!$G$27,B893,0,1,1)-AE893,0)","v":0},{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),MIN(OFFSET(Input!$G$27,B893,0,1,1),AP892),0)","v":0},0,0,0,0,0,0,0,-90492143.131759107,-90664788.131759107,-91106103.572486594,-91106103.572486594,{"$f":"IF(A893=\"\",\"\",AL893-ROUND(AL893*OFFSET(Input!$S$27,B893,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A893=\"\",\"\",ROUND(AP893*(1-OFFSET(Input!$T$27,MIN(B893,10),0,1,1)),2*FEE_rounding))","v":-91106103.572486594},-85606103.572486594,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A893=1,PMF_1st=0),0,ROUND(IF(A893=1,AI893,AL892)*OFFSET(Input!$O$27,IF(A893=121,-1,0)+MIN(B893,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A893=1,PMF_1st=0),0,IF(SUM($K$5:$L893)-$AU892>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B892,B893),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C893-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[890,75,2,null,114,{"$f":"IF(A894=\"\",\"\",IF(A894=1,Age_Full_Month,IF(F893=11,0,F893+1)))","v":1},114,0,{"$f":"IF(A894=\"\",\"\",IF(AND(F894=11,G894=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H894-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C894-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B894,99),0,1,1)*K894,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E894,0,1,1)*L894,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*M894,FEE_rounding)","v":0},0,0,{"$f":"IF(C894>=1,ROUND(K894*OFFSET(Input!$U$27,B894,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B894=1,0,IF($C894>=1,ROUND(OFFSET(Input!$X$27,B894,0,1,1)*AL893,AV_rounding),0))","v":0},{"$f":"IF(B894=1,0,IF(C894=1,ROUND(OFFSET(Input!$W$27,B894,0,1,1)*AVERAGE($AI$5,$AL$5:$AL892),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),OFFSET(Input!$G$27,B894,0,1,1)-AE894,0)","v":0},{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),MIN(OFFSET(Input!$G$27,B894,0,1,1),AP893),0)","v":0},0,0,0,0,0,0,0,-91106103.572486594,-91278748.572486594,-91723052.4967044,-91723052.4967044,{"$f":"IF(A894=\"\",\"\",AL894-ROUND(AL894*OFFSET(Input!$S$27,B894,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A894=\"\",\"\",ROUND(AP894*(1-OFFSET(Input!$T$27,MIN(B894,10),0,1,1)),2*FEE_rounding))","v":-91723052.4967044},-86223052.4967044,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A894=1,PMF_1st=0),0,ROUND(IF(A894=1,AI894,AL893)*OFFSET(Input!$O$27,IF(A894=121,-1,0)+MIN(B894,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A894=1,PMF_1st=0),0,IF(SUM($K$5:$L894)-$AU893>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B893,B894),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C894-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[891,75,3,null,114,{"$f":"IF(A895=\"\",\"\",IF(A895=1,Age_Full_Month,IF(F894=11,0,F894+1)))","v":2},114,0,{"$f":"IF(A895=\"\",\"\",IF(AND(F895=11,G895=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H895-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C895-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B895,99),0,1,1)*K895,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E895,0,1,1)*L895,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*M895,FEE_rounding)","v":0},0,0,{"$f":"IF(C895>=1,ROUND(K895*OFFSET(Input!$U$27,B895,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B895=1,0,IF($C895>=1,ROUND(OFFSET(Input!$X$27,B895,0,1,1)*AL894,AV_rounding),0))","v":0},{"$f":"IF(B895=1,0,IF(C895=1,ROUND(OFFSET(Input!$W$27,B895,0,1,1)*AVERAGE($AI$5,$AL$5:$AL893),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),OFFSET(Input!$G$27,B895,0,1,1)-AE895,0)","v":0},{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),MIN(OFFSET(Input!$G$27,B895,0,1,1),AP894),0)","v":0},0,0,0,0,0,0,0,-91723052.4967044,-91895697.4967044,-92343004.451007098,-92343004.451007098,{"$f":"IF(A895=\"\",\"\",AL895-ROUND(AL895*OFFSET(Input!$S$27,B895,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A895=\"\",\"\",ROUND(AP895*(1-OFFSET(Input!$T$27,MIN(B895,10),0,1,1)),2*FEE_rounding))","v":-92343004.451007098},-86843004.451007098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A895=1,PMF_1st=0),0,ROUND(IF(A895=1,AI895,AL894)*OFFSET(Input!$O$27,IF(A895=121,-1,0)+MIN(B895,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A895=1,PMF_1st=0),0,IF(SUM($K$5:$L895)-$AU894>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B894,B895),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C895-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[892,75,4,null,114,{"$f":"IF(A896=\"\",\"\",IF(A896=1,Age_Full_Month,IF(F895=11,0,F895+1)))","v":3},114,0,{"$f":"IF(A896=\"\",\"\",IF(AND(F896=11,G896=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H896-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C896-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B896,99),0,1,1)*K896,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E896,0,1,1)*L896,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*M896,FEE_rounding)","v":0},0,0,{"$f":"IF(C896>=1,ROUND(K896*OFFSET(Input!$U$27,B896,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B896=1,0,IF($C896>=1,ROUND(OFFSET(Input!$X$27,B896,0,1,1)*AL895,AV_rounding),0))","v":0},{"$f":"IF(B896=1,0,IF(C896=1,ROUND(OFFSET(Input!$W$27,B896,0,1,1)*AVERAGE($AI$5,$AL$5:$AL894),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),OFFSET(Input!$G$27,B896,0,1,1)-AE896,0)","v":0},{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),MIN(OFFSET(Input!$G$27,B896,0,1,1),AP895),0)","v":0},0,0,0,0,0,0,0,-92343004.451007098,-92515649.451007098,-92965974.052795395,-92965974.052795395,{"$f":"IF(A896=\"\",\"\",AL896-ROUND(AL896*OFFSET(Input!$S$27,B896,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A896=\"\",\"\",ROUND(AP896*(1-OFFSET(Input!$T$27,MIN(B896,10),0,1,1)),2*FEE_rounding))","v":-92965974.052795395},-87465974.052795395,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A896=1,PMF_1st=0),0,ROUND(IF(A896=1,AI896,AL895)*OFFSET(Input!$O$27,IF(A896=121,-1,0)+MIN(B896,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A896=1,PMF_1st=0),0,IF(SUM($K$5:$L896)-$AU895>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B895,B896),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C896-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[893,75,5,null,114,{"$f":"IF(A897=\"\",\"\",IF(A897=1,Age_Full_Month,IF(F896=11,0,F896+1)))","v":4},114,0,{"$f":"IF(A897=\"\",\"\",IF(AND(F897=11,G897=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H897-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C897-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B897,99),0,1,1)*K897,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E897,0,1,1)*L897,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*M897,FEE_rounding)","v":0},0,0,{"$f":"IF(C897>=1,ROUND(K897*OFFSET(Input!$U$27,B897,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B897=1,0,IF($C897>=1,ROUND(OFFSET(Input!$X$27,B897,0,1,1)*AL896,AV_rounding),0))","v":0},{"$f":"IF(B897=1,0,IF(C897=1,ROUND(OFFSET(Input!$W$27,B897,0,1,1)*AVERAGE($AI$5,$AL$5:$AL895),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),OFFSET(Input!$G$27,B897,0,1,1)-AE897,0)","v":0},{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),MIN(OFFSET(Input!$G$27,B897,0,1,1),AP896),0)","v":0},0,0,0,0,0,0,0,-92965974.052795395,-93138619.052795395,-93591975.990621105,-93591975.990621105,{"$f":"IF(A897=\"\",\"\",AL897-ROUND(AL897*OFFSET(Input!$S$27,B897,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A897=\"\",\"\",ROUND(AP897*(1-OFFSET(Input!$T$27,MIN(B897,10),0,1,1)),2*FEE_rounding))","v":-93591975.990621105},-88091975.990621105,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A897=1,PMF_1st=0),0,ROUND(IF(A897=1,AI897,AL896)*OFFSET(Input!$O$27,IF(A897=121,-1,0)+MIN(B897,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A897=1,PMF_1st=0),0,IF(SUM($K$5:$L897)-$AU896>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B896,B897),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C897-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[894,75,6,null,114,{"$f":"IF(A898=\"\",\"\",IF(A898=1,Age_Full_Month,IF(F897=11,0,F897+1)))","v":5},114,0,{"$f":"IF(A898=\"\",\"\",IF(AND(F898=11,G898=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H898-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C898-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B898,99),0,1,1)*K898,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E898,0,1,1)*L898,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*M898,FEE_rounding)","v":0},0,0,{"$f":"IF(C898>=1,ROUND(K898*OFFSET(Input!$U$27,B898,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B898=1,0,IF($C898>=1,ROUND(OFFSET(Input!$X$27,B898,0,1,1)*AL897,AV_rounding),0))","v":0},{"$f":"IF(B898=1,0,IF(C898=1,ROUND(OFFSET(Input!$W$27,B898,0,1,1)*AVERAGE($AI$5,$AL$5:$AL896),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),OFFSET(Input!$G$27,B898,0,1,1)-AE898,0)","v":0},{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),MIN(OFFSET(Input!$G$27,B898,0,1,1),AP897),0)","v":0},0,0,0,0,0,0,0,-93591975.990621105,-93764620.990621105,-94221025.024533197,-94221025.024533197,{"$f":"IF(A898=\"\",\"\",AL898-ROUND(AL898*OFFSET(Input!$S$27,B898,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A898=\"\",\"\",ROUND(AP898*(1-OFFSET(Input!$T$27,MIN(B898,10),0,1,1)),2*FEE_rounding))","v":-94221025.024533197},-88721025.024533197,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A898=1,PMF_1st=0),0,ROUND(IF(A898=1,AI898,AL897)*OFFSET(Input!$O$27,IF(A898=121,-1,0)+MIN(B898,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A898=1,PMF_1st=0),0,IF(SUM($K$5:$L898)-$AU897>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B897,B898),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C898-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[895,75,7,null,114,{"$f":"IF(A899=\"\",\"\",IF(A899=1,Age_Full_Month,IF(F898=11,0,F898+1)))","v":6},114,0,{"$f":"IF(A899=\"\",\"\",IF(AND(F899=11,G899=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H899-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C899-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B899,99),0,1,1)*K899,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E899,0,1,1)*L899,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*M899,FEE_rounding)","v":0},0,0,{"$f":"IF(C899>=1,ROUND(K899*OFFSET(Input!$U$27,B899,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B899=1,0,IF($C899>=1,ROUND(OFFSET(Input!$X$27,B899,0,1,1)*AL898,AV_rounding),0))","v":0},{"$f":"IF(B899=1,0,IF(C899=1,ROUND(OFFSET(Input!$W$27,B899,0,1,1)*AVERAGE($AI$5,$AL$5:$AL897),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),OFFSET(Input!$G$27,B899,0,1,1)-AE899,0)","v":0},{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),MIN(OFFSET(Input!$G$27,B899,0,1,1),AP898),0)","v":0},0,0,0,0,0,0,0,-94221025.024533197,-94393670.024533197,-94853135.986425906,-94853135.986425906,{"$f":"IF(A899=\"\",\"\",AL899-ROUND(AL899*OFFSET(Input!$S$27,B899,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A899=\"\",\"\",ROUND(AP899*(1-OFFSET(Input!$T$27,MIN(B899,10),0,1,1)),2*FEE_rounding))","v":-94853135.986425906},-89353135.986425906,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A899=1,PMF_1st=0),0,ROUND(IF(A899=1,AI899,AL898)*OFFSET(Input!$O$27,IF(A899=121,-1,0)+MIN(B899,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A899=1,PMF_1st=0),0,IF(SUM($K$5:$L899)-$AU898>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B898,B899),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C899-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[896,75,8,null,114,{"$f":"IF(A900=\"\",\"\",IF(A900=1,Age_Full_Month,IF(F899=11,0,F899+1)))","v":7},114,0,{"$f":"IF(A900=\"\",\"\",IF(AND(F900=11,G900=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H900-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C900-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B900,99),0,1,1)*K900,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E900,0,1,1)*L900,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*M900,FEE_rounding)","v":0},0,0,{"$f":"IF(C900>=1,ROUND(K900*OFFSET(Input!$U$27,B900,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B900=1,0,IF($C900>=1,ROUND(OFFSET(Input!$X$27,B900,0,1,1)*AL899,AV_rounding),0))","v":0},{"$f":"IF(B900=1,0,IF(C900=1,ROUND(OFFSET(Input!$W$27,B900,0,1,1)*AVERAGE($AI$5,$AL$5:$AL898),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),OFFSET(Input!$G$27,B900,0,1,1)-AE900,0)","v":0},{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),MIN(OFFSET(Input!$G$27,B900,0,1,1),AP899),0)","v":0},0,0,0,0,0,0,0,-94853135.986425906,-95025780.986425906,-95488323.780388504,-95488323.780388504,{"$f":"IF(A900=\"\",\"\",AL900-ROUND(AL900*OFFSET(Input!$S$27,B900,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A900=\"\",\"\",ROUND(AP900*(1-OFFSET(Input!$T$27,MIN(B900,10),0,1,1)),2*FEE_rounding))","v":-95488323.780388504},-89988323.780388504,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A900=1,PMF_1st=0),0,ROUND(IF(A900=1,AI900,AL899)*OFFSET(Input!$O$27,IF(A900=121,-1,0)+MIN(B900,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A900=1,PMF_1st=0),0,IF(SUM($K$5:$L900)-$AU899>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B899,B900),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C900-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[897,75,9,null,{"$f":"IF($A901=\"\",\"\",Age_Insured+B901-1)","v":114},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Month,IF(F900=11,0,F900+1)))","v":8},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Year,IF(F900=11,G900+1,G900)))","v":114},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),DAY(EOMONTH((SignYY+INT(A901/12)+1911)&\"/\"&(IF(MOD(SignMM+A901-1,12)=0,12,MOD(SignMM+A901-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H901-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B901-1>=BPP,\"\",IF(AS900>0,1,0))","v":""},{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,IF(($BJ901+$AL900+$AP900+$AW901)/($BJ901+$AL900+$AP900)>$BK901,VLOOKUP($B901,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K901=0,0,IF(MOD(C901-1,12/Prem_Freq)=0,VLOOKUP(B901,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C901=1,VLOOKUP(B901,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C901-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B901,99),0,1,1)*K901,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E901,0,1,1)*L901,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*M901,FEE_rounding)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,K901-N901))","v":0},{"$f":"IF(A902=\"\",\"\",IF(K901=\"*****\",\"*****\",L901-O901+M901-P901))","v":0},{"$f":"IF(C901>=1,ROUND(K901*OFFSET(Input!$U$27,B901,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B901=1,0,IF($C901>=1,ROUND(OFFSET(Input!$X$27,B901,0,1,1)*AL900,AV_rounding),0))","v":0},{"$f":"IF(B901=1,0,IF(C901=1,ROUND(OFFSET(Input!$W$27,B901,0,1,1)*AVERAGE($AI$5,$AL$5:$AL899),AV_rounding),0))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,BA901,AI901))","v":0},{"$f":"IF(E901=\"\",\"\",IF(SUM(AI901,-V901)>BB901,BB901,SUM(AI901,-V901)))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,0,BA901-AI901))","v":172645},0,0,{"$f":"IF(E901=\" \",\" \",IF(Z901<BI900+BC901+BE901+BD901*0+BF901,BI900+BC901+BE901+BD901*0+BF901-BI900-Z901,0))","v":0},0,0,{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),OFFSET(Input!$G$27,B901,0,1,1)-AE901,0)","v":0},{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),MIN(OFFSET(Input!$G$27,B901,0,1,1),AP900),0)","v":0},{"$f":"IF(A902=\"\",\"\",AF900+AD901+AE901)","v":0},0,0,{"$f":"IF(A901=\"\",\"\",AL900+Q901+R901*0+IF(A901=1,0,SUM(S901:U901)))","v":0},{"$f":"IF(A901=\"\",\"\",AI901-V901-W901-Z901-AD901)","v":0},{"$f":"ROUND((AJ901-AB901)*(1+IRR_2)^(1/12)+IF(A901=1,S901,0),AV_rounding)","v":0},{"$f":"ROUND(AK901-AG901,AV_rounding)","v":0},-95488323.780388504,-95660968.780388504,{"$f":"ROUND((AN901-AC901)*(1+IRR_2)^(1/12),AV_rounding)","v":-96126603.3830567},{"$f":"ROUND(AO901-AH901,AV_rounding)","v":-96126603.3830567},{"$f":"IF(A901=\"\",\"\",AL901-ROUND(AL901*OFFSET(Input!$S$27,B901,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A901=\"\",\"\",ROUND(AP901*(1-OFFSET(Input!$T$27,MIN(B901,10),0,1,1)),2*FEE_rounding))","v":-96126603.3830567},-90626603.3830567,0,{"$f":"IF(A902=\"\",\"\",AU900+AD901+AE901)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,Q901+R901))","v":0},5500000,5500000,{"$f":"IF(A901=1,K901,MAX(AY900+K901-AD900-AE900,0))","v":3000000},{"$f":"IF(A901=\"\",\"\",AW901)","v":5500000},{"$f":"ROUND(ROUND(AZ901/100000*VLOOKUP(Age_Insured+B901-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I901>0,I901/H901,1),2*FEE_rounding)*IF(G902>14,1,0)*IF(AND(I901=0,H901>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A901=1,PMF_1st=0),0,ROUND(IF(A901=1,AI901,AL900)*OFFSET(Input!$O$27,IF(A901=121,-1,0)+MIN(B901,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A901=1,PMF_1st=0),0,IF(SUM($K$5:$L901)-$AU900>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B900,B901),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A901+1","v":898},{"$f":"IF($A902=\"\",\"\",INT((A902-1)/12)+1)","v":75},{"$f":"IF($A902=\"\",\"\",MOD((A902-1),12)+1)","v":10},null,114,{"$f":"IF(A902=\"\",\"\",IF(A902=1,Age_Full_Month,IF(F901=11,0,F901+1)))","v":9},114,0,{"$f":"IF(A902=\"\",\"\",IF(AND(F902=11,G902=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H902-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C902-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B902,99),0,1,1)*K902,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E902,0,1,1)*L902,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*M902,FEE_rounding)","v":0},0,0,{"$f":"IF(C902>=1,ROUND(K902*OFFSET(Input!$U$27,B902,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B902=1,0,IF($C902>=1,ROUND(OFFSET(Input!$X$27,B902,0,1,1)*AL901,AV_rounding),0))","v":0},{"$f":"IF(B902=1,0,IF(C902=1,ROUND(OFFSET(Input!$W$27,B902,0,1,1)*AVERAGE($AI$5,$AL$5:$AL900),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q902+R902","v":0},{"$f":"IF(E902=\" \",\" \",IF(AI902+AM902-V902>BI901+BC902+BD902+BF902+BE902,BI901+BC902+BD902+BF902+BE902,MAX(AI902+AM902-V902,0)))","v":0},0,{"$f":"BG902","v":0},0,{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),OFFSET(Input!$G$27,B902,0,1,1)-AE902,0)","v":0},{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),MIN(OFFSET(Input!$G$27,B902,0,1,1),AP901),0)","v":0},0,0,0,0,0,0,0,{"$f":"R902+AO901","v":-96126603.3830567},{"$f":"AM902-X902-AA902-AE902","v":-96299248.3830567},-96767989.843965799,-96767989.843965799,{"$f":"IF(A902=\"\",\"\",AL902-ROUND(AL902*OFFSET(Input!$S$27,B902,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A902=\"\",\"\",ROUND(AP902*(1-OFFSET(Input!$T$27,MIN(B902,10),0,1,1)),2*FEE_rounding))","v":-96767989.843965799},{"$f":"AW902+AL902+AP902","v":-91267989.843965799},0,0,0,{"$f":"AW901","v":5500000},{"$f":"AW902+AI902","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A902=1,PMF_1st=0),0,ROUND(IF(A902=1,AI902,AL901)*OFFSET(Input!$O$27,IF(A902=121,-1,0)+MIN(B902,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A902=1,PMF_1st=0),0,IF(SUM($K$5:$L902)-$AU901>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B901,B902),21),0,1,1)))","v":0},null,null,{"$f":"BI901+BC902+BD902+BE902+BF902-Z902-AA902","v":0},{"$f":"IF(MOD($C902-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E902<=30,1.9,IF($E902<=40,1.6,IF($E902<=50,1.4,IF($E902<=60,1.2,IF($E902<=70,1.1,IF($E902<=90,1.02,1))))))","v":1}]
[899,75,11,null,114,{"$f":"IF(A903=\"\",\"\",IF(A903=1,Age_Full_Month,IF(F902=11,0,F902+1)))","v":10},114,0,{"$f":"IF(A903=\"\",\"\",IF(AND(F903=11,G903=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H903-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C903-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B903,99),0,1,1)*K903,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E903,0,1,1)*L903,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*M903,FEE_rounding)","v":0},0,0,{"$f":"IF(C903>=1,ROUND(K903*OFFSET(Input!$U$27,B903,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B903=1,0,IF($C903>=1,ROUND(OFFSET(Input!$X$27,B903,0,1,1)*AL902,AV_rounding),0))","v":0},{"$f":"IF(B903=1,0,IF(C903=1,ROUND(OFFSET(Input!$W$27,B903,0,1,1)*AVERAGE($AI$5,$AL$5:$AL901),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),OFFSET(Input!$G$27,B903,0,1,1)-AE903,0)","v":0},{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),MIN(OFFSET(Input!$G$27,B903,0,1,1),AP902),0)","v":0},0,0,0,0,0,0,0,-96767989.843965799,-96940634.843965799,-97412498.285905302,-97412498.285905302,{"$f":"IF(A903=\"\",\"\",AL903-ROUND(AL903*OFFSET(Input!$S$27,B903,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A903=\"\",\"\",ROUND(AP903*(1-OFFSET(Input!$T$27,MIN(B903,10),0,1,1)),2*FEE_rounding))","v":-97412498.285905302},-91912498.285905302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A903=1,PMF_1st=0),0,ROUND(IF(A903=1,AI903,AL902)*OFFSET(Input!$O$27,IF(A903=121,-1,0)+MIN(B903,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A903=1,PMF_1st=0),0,IF(SUM($K$5:$L903)-$AU902>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B902,B903),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C903-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[900,75,12,null,114,{"$f":"IF(A904=\"\",\"\",IF(A904=1,Age_Full_Month,IF(F903=11,0,F903+1)))","v":11},114,0,{"$f":"IF(A904=\"\",\"\",IF(AND(F904=11,G904=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H904-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C904-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B904,99),0,1,1)*K904,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E904,0,1,1)*L904,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*M904,FEE_rounding)","v":0},0,0,{"$f":"IF(C904>=1,ROUND(K904*OFFSET(Input!$U$27,B904,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B904=1,0,IF($C904>=1,ROUND(OFFSET(Input!$X$27,B904,0,1,1)*AL903,AV_rounding),0))","v":0},{"$f":"IF(B904=1,0,IF(C904=1,ROUND(OFFSET(Input!$W$27,B904,0,1,1)*AVERAGE($AI$5,$AL$5:$AL902),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),OFFSET(Input!$G$27,B904,0,1,1)-AE904,0)","v":0},{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),MIN(OFFSET(Input!$G$27,B904,0,1,1),AP903),0)","v":0},0,0,0,0,0,0,0,-97412498.285905302,-97585143.285905302,-98060143.905275702,-98060143.905275702,{"$f":"IF(A904=\"\",\"\",AL904-ROUND(AL904*OFFSET(Input!$S$27,B904,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A904=\"\",\"\",ROUND(AP904*(1-OFFSET(Input!$T$27,MIN(B904,10),0,1,1)),2*FEE_rounding))","v":-98060143.905275702},-92560143.905275702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A904=1,PMF_1st=0),0,ROUND(IF(A904=1,AI904,AL903)*OFFSET(Input!$O$27,IF(A904=121,-1,0)+MIN(B904,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A904=1,PMF_1st=0),0,IF(SUM($K$5:$L904)-$AU903>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B903,B904),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C904-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[901,76,1,null,115,{"$f":"IF(A905=\"\",\"\",IF(A905=1,Age_Full_Month,IF(F904=11,0,F904+1)))","v":0},115,0,{"$f":"IF(A905=\"\",\"\",IF(AND(F905=11,G905=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H905-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C905-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B905,99),0,1,1)*K905,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E905,0,1,1)*L905,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*M905,FEE_rounding)","v":0},0,0,{"$f":"IF(C905>=1,ROUND(K905*OFFSET(Input!$U$27,B905,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B905=1,0,IF($C905>=1,ROUND(OFFSET(Input!$X$27,B905,0,1,1)*AL904,AV_rounding),0))","v":0},{"$f":"IF(B905=1,0,IF(C905=1,ROUND(OFFSET(Input!$W$27,B905,0,1,1)*AVERAGE($AI$5,$AL$5:$AL903),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),OFFSET(Input!$G$27,B905,0,1,1)-AE905,0)","v":0},{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),MIN(OFFSET(Input!$G$27,B905,0,1,1),AP904),0)","v":0},0,0,0,0,0,0,0,-98060143.905275702,-98232788.905275702,-98710941.972446799,-98710941.972446799,{"$f":"IF(A905=\"\",\"\",AL905-ROUND(AL905*OFFSET(Input!$S$27,B905,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A905=\"\",\"\",ROUND(AP905*(1-OFFSET(Input!$T$27,MIN(B905,10),0,1,1)),2*FEE_rounding))","v":-98710941.972446799},-93210941.972446799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A905=1,PMF_1st=0),0,ROUND(IF(A905=1,AI905,AL904)*OFFSET(Input!$O$27,IF(A905=121,-1,0)+MIN(B905,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A905=1,PMF_1st=0),0,IF(SUM($K$5:$L905)-$AU904>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B904,B905),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C905-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[902,76,2,null,115,{"$f":"IF(A906=\"\",\"\",IF(A906=1,Age_Full_Month,IF(F905=11,0,F905+1)))","v":1},115,0,{"$f":"IF(A906=\"\",\"\",IF(AND(F906=11,G906=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H906-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C906-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B906,99),0,1,1)*K906,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E906,0,1,1)*L906,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*M906,FEE_rounding)","v":0},0,0,{"$f":"IF(C906>=1,ROUND(K906*OFFSET(Input!$U$27,B906,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B906=1,0,IF($C906>=1,ROUND(OFFSET(Input!$X$27,B906,0,1,1)*AL905,AV_rounding),0))","v":0},{"$f":"IF(B906=1,0,IF(C906=1,ROUND(OFFSET(Input!$W$27,B906,0,1,1)*AVERAGE($AI$5,$AL$5:$AL904),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),OFFSET(Input!$G$27,B906,0,1,1)-AE906,0)","v":0},{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),MIN(OFFSET(Input!$G$27,B906,0,1,1),AP905),0)","v":0},0,0,0,0,0,0,0,-98710941.972446799,-98883586.972446799,-99364907.832117707,-99364907.832117707,{"$f":"IF(A906=\"\",\"\",AL906-ROUND(AL906*OFFSET(Input!$S$27,B906,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A906=\"\",\"\",ROUND(AP906*(1-OFFSET(Input!$T$27,MIN(B906,10),0,1,1)),2*FEE_rounding))","v":-99364907.832117707},-93864907.832117707,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A906=1,PMF_1st=0),0,ROUND(IF(A906=1,AI906,AL905)*OFFSET(Input!$O$27,IF(A906=121,-1,0)+MIN(B906,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A906=1,PMF_1st=0),0,IF(SUM($K$5:$L906)-$AU905>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B905,B906),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C906-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[903,76,3,null,115,{"$f":"IF(A907=\"\",\"\",IF(A907=1,Age_Full_Month,IF(F906=11,0,F906+1)))","v":2},115,0,{"$f":"IF(A907=\"\",\"\",IF(AND(F907=11,G907=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H907-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C907-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B907,99),0,1,1)*K907,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E907,0,1,1)*L907,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*M907,FEE_rounding)","v":0},0,0,{"$f":"IF(C907>=1,ROUND(K907*OFFSET(Input!$U$27,B907,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B907=1,0,IF($C907>=1,ROUND(OFFSET(Input!$X$27,B907,0,1,1)*AL906,AV_rounding),0))","v":0},{"$f":"IF(B907=1,0,IF(C907=1,ROUND(OFFSET(Input!$W$27,B907,0,1,1)*AVERAGE($AI$5,$AL$5:$AL905),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),OFFSET(Input!$G$27,B907,0,1,1)-AE907,0)","v":0},{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),MIN(OFFSET(Input!$G$27,B907,0,1,1),AP906),0)","v":0},0,0,0,0,0,0,0,-99364907.832117707,-99537552.832117707,-100022056.903679,-100022056.903679,{"$f":"IF(A907=\"\",\"\",AL907-ROUND(AL907*OFFSET(Input!$S$27,B907,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A907=\"\",\"\",ROUND(AP907*(1-OFFSET(Input!$T$27,MIN(B907,10),0,1,1)),2*FEE_rounding))","v":-100022056.903679},-94522056.903678998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A907=1,PMF_1st=0),0,ROUND(IF(A907=1,AI907,AL906)*OFFSET(Input!$O$27,IF(A907=121,-1,0)+MIN(B907,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A907=1,PMF_1st=0),0,IF(SUM($K$5:$L907)-$AU906>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B906,B907),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C907-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[904,76,4,null,115,{"$f":"IF(A908=\"\",\"\",IF(A908=1,Age_Full_Month,IF(F907=11,0,F907+1)))","v":3},115,0,{"$f":"IF(A908=\"\",\"\",IF(AND(F908=11,G908=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H908-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C908-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B908,99),0,1,1)*K908,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E908,0,1,1)*L908,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*M908,FEE_rounding)","v":0},0,0,{"$f":"IF(C908>=1,ROUND(K908*OFFSET(Input!$U$27,B908,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B908=1,0,IF($C908>=1,ROUND(OFFSET(Input!$X$27,B908,0,1,1)*AL907,AV_rounding),0))","v":0},{"$f":"IF(B908=1,0,IF(C908=1,ROUND(OFFSET(Input!$W$27,B908,0,1,1)*AVERAGE($AI$5,$AL$5:$AL906),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),OFFSET(Input!$G$27,B908,0,1,1)-AE908,0)","v":0},{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),MIN(OFFSET(Input!$G$27,B908,0,1,1),AP907),0)","v":0},0,0,0,0,0,0,0,-100022056.903679,-100194701.903679,-100682404.681575,-100682404.681575,{"$f":"IF(A908=\"\",\"\",AL908-ROUND(AL908*OFFSET(Input!$S$27,B908,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A908=\"\",\"\",ROUND(AP908*(1-OFFSET(Input!$T$27,MIN(B908,10),0,1,1)),2*FEE_rounding))","v":-100682404.681575},-95182404.681575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A908=1,PMF_1st=0),0,ROUND(IF(A908=1,AI908,AL907)*OFFSET(Input!$O$27,IF(A908=121,-1,0)+MIN(B908,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A908=1,PMF_1st=0),0,IF(SUM($K$5:$L908)-$AU907>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B907,B908),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C908-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[905,76,5,null,115,{"$f":"IF(A909=\"\",\"\",IF(A909=1,Age_Full_Month,IF(F908=11,0,F908+1)))","v":4},115,0,{"$f":"IF(A909=\"\",\"\",IF(AND(F909=11,G909=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H909-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C909-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B909,99),0,1,1)*K909,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E909,0,1,1)*L909,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*M909,FEE_rounding)","v":0},0,0,{"$f":"IF(C909>=1,ROUND(K909*OFFSET(Input!$U$27,B909,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B909=1,0,IF($C909>=1,ROUND(OFFSET(Input!$X$27,B909,0,1,1)*AL908,AV_rounding),0))","v":0},{"$f":"IF(B909=1,0,IF(C909=1,ROUND(OFFSET(Input!$W$27,B909,0,1,1)*AVERAGE($AI$5,$AL$5:$AL907),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),OFFSET(Input!$G$27,B909,0,1,1)-AE909,0)","v":0},{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),MIN(OFFSET(Input!$G$27,B909,0,1,1),AP908),0)","v":0},0,0,0,0,0,0,0,-100682404.681575,-100855049.681575,-101345966.73567,-101345966.73567,{"$f":"IF(A909=\"\",\"\",AL909-ROUND(AL909*OFFSET(Input!$S$27,B909,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A909=\"\",\"\",ROUND(AP909*(1-OFFSET(Input!$T$27,MIN(B909,10),0,1,1)),2*FEE_rounding))","v":-101345966.73567},-95845966.73567,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A909=1,PMF_1st=0),0,ROUND(IF(A909=1,AI909,AL908)*OFFSET(Input!$O$27,IF(A909=121,-1,0)+MIN(B909,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A909=1,PMF_1st=0),0,IF(SUM($K$5:$L909)-$AU908>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B908,B909),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C909-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[906,76,6,null,115,{"$f":"IF(A910=\"\",\"\",IF(A910=1,Age_Full_Month,IF(F909=11,0,F909+1)))","v":5},115,0,{"$f":"IF(A910=\"\",\"\",IF(AND(F910=11,G910=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H910-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C910-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B910,99),0,1,1)*K910,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E910,0,1,1)*L910,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*M910,FEE_rounding)","v":0},0,0,{"$f":"IF(C910>=1,ROUND(K910*OFFSET(Input!$U$27,B910,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B910=1,0,IF($C910>=1,ROUND(OFFSET(Input!$X$27,B910,0,1,1)*AL909,AV_rounding),0))","v":0},{"$f":"IF(B910=1,0,IF(C910=1,ROUND(OFFSET(Input!$W$27,B910,0,1,1)*AVERAGE($AI$5,$AL$5:$AL908),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),OFFSET(Input!$G$27,B910,0,1,1)-AE910,0)","v":0},{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),MIN(OFFSET(Input!$G$27,B910,0,1,1),AP909),0)","v":0},0,0,0,0,0,0,0,-101345966.73567,-101518611.73567,-102012758.71161699,-102012758.71161699,{"$f":"IF(A910=\"\",\"\",AL910-ROUND(AL910*OFFSET(Input!$S$27,B910,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A910=\"\",\"\",ROUND(AP910*(1-OFFSET(Input!$T$27,MIN(B910,10),0,1,1)),2*FEE_rounding))","v":-102012758.71161699},-96512758.711616993,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A910=1,PMF_1st=0),0,ROUND(IF(A910=1,AI910,AL909)*OFFSET(Input!$O$27,IF(A910=121,-1,0)+MIN(B910,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A910=1,PMF_1st=0),0,IF(SUM($K$5:$L910)-$AU909>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B909,B910),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C910-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[907,76,7,null,115,{"$f":"IF(A911=\"\",\"\",IF(A911=1,Age_Full_Month,IF(F910=11,0,F910+1)))","v":6},115,0,{"$f":"IF(A911=\"\",\"\",IF(AND(F911=11,G911=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H911-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C911-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B911,99),0,1,1)*K911,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E911,0,1,1)*L911,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*M911,FEE_rounding)","v":0},0,0,{"$f":"IF(C911>=1,ROUND(K911*OFFSET(Input!$U$27,B911,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B911=1,0,IF($C911>=1,ROUND(OFFSET(Input!$X$27,B911,0,1,1)*AL910,AV_rounding),0))","v":0},{"$f":"IF(B911=1,0,IF(C911=1,ROUND(OFFSET(Input!$W$27,B911,0,1,1)*AVERAGE($AI$5,$AL$5:$AL909),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),OFFSET(Input!$G$27,B911,0,1,1)-AE911,0)","v":0},{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),MIN(OFFSET(Input!$G$27,B911,0,1,1),AP910),0)","v":0},0,0,0,0,0,0,0,-102012758.71161699,-102185403.71161699,-102682796.331223,-102682796.331223,{"$f":"IF(A911=\"\",\"\",AL911-ROUND(AL911*OFFSET(Input!$S$27,B911,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A911=\"\",\"\",ROUND(AP911*(1-OFFSET(Input!$T$27,MIN(B911,10),0,1,1)),2*FEE_rounding))","v":-102682796.331223},-97182796.331222996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A911=1,PMF_1st=0),0,ROUND(IF(A911=1,AI911,AL910)*OFFSET(Input!$O$27,IF(A911=121,-1,0)+MIN(B911,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A911=1,PMF_1st=0),0,IF(SUM($K$5:$L911)-$AU910>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B910,B911),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C911-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[908,76,8,null,115,{"$f":"IF(A912=\"\",\"\",IF(A912=1,Age_Full_Month,IF(F911=11,0,F911+1)))","v":7},115,0,{"$f":"IF(A912=\"\",\"\",IF(AND(F912=11,G912=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H912-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C912-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B912,99),0,1,1)*K912,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E912,0,1,1)*L912,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*M912,FEE_rounding)","v":0},0,0,{"$f":"IF(C912>=1,ROUND(K912*OFFSET(Input!$U$27,B912,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B912=1,0,IF($C912>=1,ROUND(OFFSET(Input!$X$27,B912,0,1,1)*AL911,AV_rounding),0))","v":0},{"$f":"IF(B912=1,0,IF(C912=1,ROUND(OFFSET(Input!$W$27,B912,0,1,1)*AVERAGE($AI$5,$AL$5:$AL910),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),OFFSET(Input!$G$27,B912,0,1,1)-AE912,0)","v":0},{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),MIN(OFFSET(Input!$G$27,B912,0,1,1),AP911),0)","v":0},0,0,0,0,0,0,0,-102682796.331223,-102855441.331223,-103356095.392823,-103356095.392823,{"$f":"IF(A912=\"\",\"\",AL912-ROUND(AL912*OFFSET(Input!$S$27,B912,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A912=\"\",\"\",ROUND(AP912*(1-OFFSET(Input!$T$27,MIN(B912,10),0,1,1)),2*FEE_rounding))","v":-103356095.392823},-97856095.392822996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A912=1,PMF_1st=0),0,ROUND(IF(A912=1,AI912,AL911)*OFFSET(Input!$O$27,IF(A912=121,-1,0)+MIN(B912,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A912=1,PMF_1st=0),0,IF(SUM($K$5:$L912)-$AU911>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B911,B912),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C912-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[909,76,9,null,115,{"$f":"IF(A913=\"\",\"\",IF(A913=1,Age_Full_Month,IF(F912=11,0,F912+1)))","v":8},115,0,{"$f":"IF(A913=\"\",\"\",IF(AND(F913=11,G913=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H913-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C913-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B913,99),0,1,1)*K913,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E913,0,1,1)*L913,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*M913,FEE_rounding)","v":0},0,0,{"$f":"IF(C913>=1,ROUND(K913*OFFSET(Input!$U$27,B913,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B913=1,0,IF($C913>=1,ROUND(OFFSET(Input!$X$27,B913,0,1,1)*AL912,AV_rounding),0))","v":0},{"$f":"IF(B913=1,0,IF(C913=1,ROUND(OFFSET(Input!$W$27,B913,0,1,1)*AVERAGE($AI$5,$AL$5:$AL911),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),OFFSET(Input!$G$27,B913,0,1,1)-AE913,0)","v":0},{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),MIN(OFFSET(Input!$G$27,B913,0,1,1),AP912),0)","v":0},0,0,0,0,0,0,0,-103356095.392823,-103528740.392823,-104032671.771651,-104032671.771651,{"$f":"IF(A913=\"\",\"\",AL913-ROUND(AL913*OFFSET(Input!$S$27,B913,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A913=\"\",\"\",ROUND(AP913*(1-OFFSET(Input!$T$27,MIN(B913,10),0,1,1)),2*FEE_rounding))","v":-104032671.771651},-98532671.771651,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A913=1,PMF_1st=0),0,ROUND(IF(A913=1,AI913,AL912)*OFFSET(Input!$O$27,IF(A913=121,-1,0)+MIN(B913,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A913=1,PMF_1st=0),0,IF(SUM($K$5:$L913)-$AU912>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B912,B913),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C913-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[910,76,10,null,115,{"$f":"IF(A914=\"\",\"\",IF(A914=1,Age_Full_Month,IF(F913=11,0,F913+1)))","v":9},115,0,{"$f":"IF(A914=\"\",\"\",IF(AND(F914=11,G914=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H914-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C914-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B914,99),0,1,1)*K914,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E914,0,1,1)*L914,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*M914,FEE_rounding)","v":0},0,0,{"$f":"IF(C914>=1,ROUND(K914*OFFSET(Input!$U$27,B914,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B914=1,0,IF($C914>=1,ROUND(OFFSET(Input!$X$27,B914,0,1,1)*AL913,AV_rounding),0))","v":0},{"$f":"IF(B914=1,0,IF(C914=1,ROUND(OFFSET(Input!$W$27,B914,0,1,1)*AVERAGE($AI$5,$AL$5:$AL912),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),OFFSET(Input!$G$27,B914,0,1,1)-AE914,0)","v":0},{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),MIN(OFFSET(Input!$G$27,B914,0,1,1),AP913),0)","v":0},0,0,0,0,0,0,0,-104032671.771651,-104205316.771651,-104712541.420215,-104712541.420215,{"$f":"IF(A914=\"\",\"\",AL914-ROUND(AL914*OFFSET(Input!$S$27,B914,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A914=\"\",\"\",ROUND(AP914*(1-OFFSET(Input!$T$27,MIN(B914,10),0,1,1)),2*FEE_rounding))","v":-104712541.420215},-99212541.420214996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A914=1,PMF_1st=0),0,ROUND(IF(A914=1,AI914,AL913)*OFFSET(Input!$O$27,IF(A914=121,-1,0)+MIN(B914,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A914=1,PMF_1st=0),0,IF(SUM($K$5:$L914)-$AU913>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B913,B914),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C914-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[911,76,11,null,115,{"$f":"IF(A915=\"\",\"\",IF(A915=1,Age_Full_Month,IF(F914=11,0,F914+1)))","v":10},115,0,{"$f":"IF(A915=\"\",\"\",IF(AND(F915=11,G915=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H915-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C915-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B915,99),0,1,1)*K915,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E915,0,1,1)*L915,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*M915,FEE_rounding)","v":0},0,0,{"$f":"IF(C915>=1,ROUND(K915*OFFSET(Input!$U$27,B915,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B915=1,0,IF($C915>=1,ROUND(OFFSET(Input!$X$27,B915,0,1,1)*AL914,AV_rounding),0))","v":0},{"$f":"IF(B915=1,0,IF(C915=1,ROUND(OFFSET(Input!$W$27,B915,0,1,1)*AVERAGE($AI$5,$AL$5:$AL913),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),OFFSET(Input!$G$27,B915,0,1,1)-AE915,0)","v":0},{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),MIN(OFFSET(Input!$G$27,B915,0,1,1),AP914),0)","v":0},0,0,0,0,0,0,0,-104712541.420215,-104885186.420215,-105395720.368671,-105395720.368671,{"$f":"IF(A915=\"\",\"\",AL915-ROUND(AL915*OFFSET(Input!$S$27,B915,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A915=\"\",\"\",ROUND(AP915*(1-OFFSET(Input!$T$27,MIN(B915,10),0,1,1)),2*FEE_rounding))","v":-105395720.368671},-99895720.368671,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A915=1,PMF_1st=0),0,ROUND(IF(A915=1,AI915,AL914)*OFFSET(Input!$O$27,IF(A915=121,-1,0)+MIN(B915,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A915=1,PMF_1st=0),0,IF(SUM($K$5:$L915)-$AU914>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B914,B915),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C915-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[912,76,12,null,115,{"$f":"IF(A916=\"\",\"\",IF(A916=1,Age_Full_Month,IF(F915=11,0,F915+1)))","v":11},115,0,{"$f":"IF(A916=\"\",\"\",IF(AND(F916=11,G916=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H916-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C916-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B916,99),0,1,1)*K916,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E916,0,1,1)*L916,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*M916,FEE_rounding)","v":0},0,0,{"$f":"IF(C916>=1,ROUND(K916*OFFSET(Input!$U$27,B916,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B916=1,0,IF($C916>=1,ROUND(OFFSET(Input!$X$27,B916,0,1,1)*AL915,AV_rounding),0))","v":0},{"$f":"IF(B916=1,0,IF(C916=1,ROUND(OFFSET(Input!$W$27,B916,0,1,1)*AVERAGE($AI$5,$AL$5:$AL914),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),OFFSET(Input!$G$27,B916,0,1,1)-AE916,0)","v":0},{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),MIN(OFFSET(Input!$G$27,B916,0,1,1),AP915),0)","v":0},0,0,0,0,0,0,0,-105395720.368671,-105568365.368671,-106082224.72520401,-106082224.72520401,{"$f":"IF(A916=\"\",\"\",AL916-ROUND(AL916*OFFSET(Input!$S$27,B916,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A916=\"\",\"\",ROUND(AP916*(1-OFFSET(Input!$T$27,MIN(B916,10),0,1,1)),2*FEE_rounding))","v":-106082224.72520401},-100582224.72520401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A916=1,PMF_1st=0),0,ROUND(IF(A916=1,AI916,AL915)*OFFSET(Input!$O$27,IF(A916=121,-1,0)+MIN(B916,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A916=1,PMF_1st=0),0,IF(SUM($K$5:$L916)-$AU915>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B915,B916),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C916-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[913,77,1,null,116,{"$f":"IF(A917=\"\",\"\",IF(A917=1,Age_Full_Month,IF(F916=11,0,F916+1)))","v":0},116,0,{"$f":"IF(A917=\"\",\"\",IF(AND(F917=11,G917=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H917-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C917-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B917,99),0,1,1)*K917,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E917,0,1,1)*L917,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*M917,FEE_rounding)","v":0},0,0,{"$f":"IF(C917>=1,ROUND(K917*OFFSET(Input!$U$27,B917,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B917=1,0,IF($C917>=1,ROUND(OFFSET(Input!$X$27,B917,0,1,1)*AL916,AV_rounding),0))","v":0},{"$f":"IF(B917=1,0,IF(C917=1,ROUND(OFFSET(Input!$W$27,B917,0,1,1)*AVERAGE($AI$5,$AL$5:$AL915),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),OFFSET(Input!$G$27,B917,0,1,1)-AE917,0)","v":0},{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),MIN(OFFSET(Input!$G$27,B917,0,1,1),AP916),0)","v":0},0,0,0,0,0,0,0,-106082224.72520401,-106254869.72520401,-106772070.676405,-106772070.676405,{"$f":"IF(A917=\"\",\"\",AL917-ROUND(AL917*OFFSET(Input!$S$27,B917,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A917=\"\",\"\",ROUND(AP917*(1-OFFSET(Input!$T$27,MIN(B917,10),0,1,1)),2*FEE_rounding))","v":-106772070.676405},-101272070.676405,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A917=1,PMF_1st=0),0,ROUND(IF(A917=1,AI917,AL916)*OFFSET(Input!$O$27,IF(A917=121,-1,0)+MIN(B917,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A917=1,PMF_1st=0),0,IF(SUM($K$5:$L917)-$AU916>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B916,B917),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C917-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[914,77,2,null,116,{"$f":"IF(A918=\"\",\"\",IF(A918=1,Age_Full_Month,IF(F917=11,0,F917+1)))","v":1},116,0,{"$f":"IF(A918=\"\",\"\",IF(AND(F918=11,G918=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H918-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C918-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B918,99),0,1,1)*K918,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E918,0,1,1)*L918,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*M918,FEE_rounding)","v":0},0,0,{"$f":"IF(C918>=1,ROUND(K918*OFFSET(Input!$U$27,B918,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B918=1,0,IF($C918>=1,ROUND(OFFSET(Input!$X$27,B918,0,1,1)*AL917,AV_rounding),0))","v":0},{"$f":"IF(B918=1,0,IF(C918=1,ROUND(OFFSET(Input!$W$27,B918,0,1,1)*AVERAGE($AI$5,$AL$5:$AL916),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),OFFSET(Input!$G$27,B918,0,1,1)-AE918,0)","v":0},{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),MIN(OFFSET(Input!$G$27,B918,0,1,1),AP917),0)","v":0},0,0,0,0,0,0,0,-106772070.676405,-106944715.676405,-107465274.487656,-107465274.487656,{"$f":"IF(A918=\"\",\"\",AL918-ROUND(AL918*OFFSET(Input!$S$27,B918,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A918=\"\",\"\",ROUND(AP918*(1-OFFSET(Input!$T$27,MIN(B918,10),0,1,1)),2*FEE_rounding))","v":-107465274.487656},-101965274.487656,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A918=1,PMF_1st=0),0,ROUND(IF(A918=1,AI918,AL917)*OFFSET(Input!$O$27,IF(A918=121,-1,0)+MIN(B918,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A918=1,PMF_1st=0),0,IF(SUM($K$5:$L918)-$AU917>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B917,B918),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C918-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[915,77,3,null,116,{"$f":"IF(A919=\"\",\"\",IF(A919=1,Age_Full_Month,IF(F918=11,0,F918+1)))","v":2},116,0,{"$f":"IF(A919=\"\",\"\",IF(AND(F919=11,G919=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H919-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C919-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B919,99),0,1,1)*K919,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E919,0,1,1)*L919,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*M919,FEE_rounding)","v":0},0,0,{"$f":"IF(C919>=1,ROUND(K919*OFFSET(Input!$U$27,B919,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B919=1,0,IF($C919>=1,ROUND(OFFSET(Input!$X$27,B919,0,1,1)*AL918,AV_rounding),0))","v":0},{"$f":"IF(B919=1,0,IF(C919=1,ROUND(OFFSET(Input!$W$27,B919,0,1,1)*AVERAGE($AI$5,$AL$5:$AL917),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),OFFSET(Input!$G$27,B919,0,1,1)-AE919,0)","v":0},{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),MIN(OFFSET(Input!$G$27,B919,0,1,1),AP918),0)","v":0},0,0,0,0,0,0,0,-107465274.487656,-107637919.487656,-108161852.50351,-108161852.50351,{"$f":"IF(A919=\"\",\"\",AL919-ROUND(AL919*OFFSET(Input!$S$27,B919,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A919=\"\",\"\",ROUND(AP919*(1-OFFSET(Input!$T$27,MIN(B919,10),0,1,1)),2*FEE_rounding))","v":-108161852.50351},-102661852.50351,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A919=1,PMF_1st=0),0,ROUND(IF(A919=1,AI919,AL918)*OFFSET(Input!$O$27,IF(A919=121,-1,0)+MIN(B919,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A919=1,PMF_1st=0),0,IF(SUM($K$5:$L919)-$AU918>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B918,B919),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C919-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[916,77,4,null,116,{"$f":"IF(A920=\"\",\"\",IF(A920=1,Age_Full_Month,IF(F919=11,0,F919+1)))","v":3},116,0,{"$f":"IF(A920=\"\",\"\",IF(AND(F920=11,G920=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H920-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C920-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B920,99),0,1,1)*K920,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E920,0,1,1)*L920,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*M920,FEE_rounding)","v":0},0,0,{"$f":"IF(C920>=1,ROUND(K920*OFFSET(Input!$U$27,B920,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B920=1,0,IF($C920>=1,ROUND(OFFSET(Input!$X$27,B920,0,1,1)*AL919,AV_rounding),0))","v":0},{"$f":"IF(B920=1,0,IF(C920=1,ROUND(OFFSET(Input!$W$27,B920,0,1,1)*AVERAGE($AI$5,$AL$5:$AL918),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),OFFSET(Input!$G$27,B920,0,1,1)-AE920,0)","v":0},{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),MIN(OFFSET(Input!$G$27,B920,0,1,1),AP919),0)","v":0},0,0,0,0,0,0,0,-108161852.50351,-108334497.50351,-108861821.14807899,-108861821.14807899,{"$f":"IF(A920=\"\",\"\",AL920-ROUND(AL920*OFFSET(Input!$S$27,B920,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A920=\"\",\"\",ROUND(AP920*(1-OFFSET(Input!$T$27,MIN(B920,10),0,1,1)),2*FEE_rounding))","v":-108861821.14807899},-103361821.14807899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A920=1,PMF_1st=0),0,ROUND(IF(A920=1,AI920,AL919)*OFFSET(Input!$O$27,IF(A920=121,-1,0)+MIN(B920,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A920=1,PMF_1st=0),0,IF(SUM($K$5:$L920)-$AU919>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B919,B920),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C920-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[917,77,5,null,116,{"$f":"IF(A921=\"\",\"\",IF(A921=1,Age_Full_Month,IF(F920=11,0,F920+1)))","v":4},116,0,{"$f":"IF(A921=\"\",\"\",IF(AND(F921=11,G921=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H921-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C921-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B921,99),0,1,1)*K921,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E921,0,1,1)*L921,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*M921,FEE_rounding)","v":0},0,0,{"$f":"IF(C921>=1,ROUND(K921*OFFSET(Input!$U$27,B921,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B921=1,0,IF($C921>=1,ROUND(OFFSET(Input!$X$27,B921,0,1,1)*AL920,AV_rounding),0))","v":0},{"$f":"IF(B921=1,0,IF(C921=1,ROUND(OFFSET(Input!$W$27,B921,0,1,1)*AVERAGE($AI$5,$AL$5:$AL919),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),OFFSET(Input!$G$27,B921,0,1,1)-AE921,0)","v":0},{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),MIN(OFFSET(Input!$G$27,B921,0,1,1),AP920),0)","v":0},0,0,0,0,0,0,0,-108861821.14807899,-109034466.14807899,-109565196.92542,-109565196.92542,{"$f":"IF(A921=\"\",\"\",AL921-ROUND(AL921*OFFSET(Input!$S$27,B921,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A921=\"\",\"\",ROUND(AP921*(1-OFFSET(Input!$T$27,MIN(B921,10),0,1,1)),2*FEE_rounding))","v":-109565196.92542},-104065196.92542,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A921=1,PMF_1st=0),0,ROUND(IF(A921=1,AI921,AL920)*OFFSET(Input!$O$27,IF(A921=121,-1,0)+MIN(B921,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A921=1,PMF_1st=0),0,IF(SUM($K$5:$L921)-$AU920>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B920,B921),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C921-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[918,77,6,null,116,{"$f":"IF(A922=\"\",\"\",IF(A922=1,Age_Full_Month,IF(F921=11,0,F921+1)))","v":5},116,0,{"$f":"IF(A922=\"\",\"\",IF(AND(F922=11,G922=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H922-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C922-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B922,99),0,1,1)*K922,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E922,0,1,1)*L922,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*M922,FEE_rounding)","v":0},0,0,{"$f":"IF(C922>=1,ROUND(K922*OFFSET(Input!$U$27,B922,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B922=1,0,IF($C922>=1,ROUND(OFFSET(Input!$X$27,B922,0,1,1)*AL921,AV_rounding),0))","v":0},{"$f":"IF(B922=1,0,IF(C922=1,ROUND(OFFSET(Input!$W$27,B922,0,1,1)*AVERAGE($AI$5,$AL$5:$AL920),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),OFFSET(Input!$G$27,B922,0,1,1)-AE922,0)","v":0},{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),MIN(OFFSET(Input!$G$27,B922,0,1,1),AP921),0)","v":0},0,0,0,0,0,0,0,-109565196.92542,-109737841.92542,-110271996.41992401,-110271996.41992401,{"$f":"IF(A922=\"\",\"\",AL922-ROUND(AL922*OFFSET(Input!$S$27,B922,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A922=\"\",\"\",ROUND(AP922*(1-OFFSET(Input!$T$27,MIN(B922,10),0,1,1)),2*FEE_rounding))","v":-110271996.41992401},-104771996.41992401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A922=1,PMF_1st=0),0,ROUND(IF(A922=1,AI922,AL921)*OFFSET(Input!$O$27,IF(A922=121,-1,0)+MIN(B922,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A922=1,PMF_1st=0),0,IF(SUM($K$5:$L922)-$AU921>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B921,B922),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C922-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[919,77,7,null,116,{"$f":"IF(A923=\"\",\"\",IF(A923=1,Age_Full_Month,IF(F922=11,0,F922+1)))","v":6},116,0,{"$f":"IF(A923=\"\",\"\",IF(AND(F923=11,G923=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H923-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C923-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B923,99),0,1,1)*K923,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E923,0,1,1)*L923,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*M923,FEE_rounding)","v":0},0,0,{"$f":"IF(C923>=1,ROUND(K923*OFFSET(Input!$U$27,B923,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B923=1,0,IF($C923>=1,ROUND(OFFSET(Input!$X$27,B923,0,1,1)*AL922,AV_rounding),0))","v":0},{"$f":"IF(B923=1,0,IF(C923=1,ROUND(OFFSET(Input!$W$27,B923,0,1,1)*AVERAGE($AI$5,$AL$5:$AL921),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),OFFSET(Input!$G$27,B923,0,1,1)-AE923,0)","v":0},{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),MIN(OFFSET(Input!$G$27,B923,0,1,1),AP922),0)","v":0},0,0,0,0,0,0,0,-110271996.41992401,-110444641.41992401,-110982236.296707,-110982236.296707,{"$f":"IF(A923=\"\",\"\",AL923-ROUND(AL923*OFFSET(Input!$S$27,B923,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A923=\"\",\"\",ROUND(AP923*(1-OFFSET(Input!$T$27,MIN(B923,10),0,1,1)),2*FEE_rounding))","v":-110982236.296707},-105482236.296707,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A923=1,PMF_1st=0),0,ROUND(IF(A923=1,AI923,AL922)*OFFSET(Input!$O$27,IF(A923=121,-1,0)+MIN(B923,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A923=1,PMF_1st=0),0,IF(SUM($K$5:$L923)-$AU922>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B922,B923),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C923-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[920,77,8,null,116,{"$f":"IF(A924=\"\",\"\",IF(A924=1,Age_Full_Month,IF(F923=11,0,F923+1)))","v":7},116,0,{"$f":"IF(A924=\"\",\"\",IF(AND(F924=11,G924=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H924-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C924-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B924,99),0,1,1)*K924,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E924,0,1,1)*L924,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*M924,FEE_rounding)","v":0},0,0,{"$f":"IF(C924>=1,ROUND(K924*OFFSET(Input!$U$27,B924,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B924=1,0,IF($C924>=1,ROUND(OFFSET(Input!$X$27,B924,0,1,1)*AL923,AV_rounding),0))","v":0},{"$f":"IF(B924=1,0,IF(C924=1,ROUND(OFFSET(Input!$W$27,B924,0,1,1)*AVERAGE($AI$5,$AL$5:$AL922),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),OFFSET(Input!$G$27,B924,0,1,1)-AE924,0)","v":0},{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),MIN(OFFSET(Input!$G$27,B924,0,1,1),AP923),0)","v":0},0,0,0,0,0,0,0,-110982236.296707,-111154881.296707,-111695933.302003,-111695933.302003,{"$f":"IF(A924=\"\",\"\",AL924-ROUND(AL924*OFFSET(Input!$S$27,B924,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A924=\"\",\"\",ROUND(AP924*(1-OFFSET(Input!$T$27,MIN(B924,10),0,1,1)),2*FEE_rounding))","v":-111695933.302003},-106195933.302003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A924=1,PMF_1st=0),0,ROUND(IF(A924=1,AI924,AL923)*OFFSET(Input!$O$27,IF(A924=121,-1,0)+MIN(B924,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A924=1,PMF_1st=0),0,IF(SUM($K$5:$L924)-$AU923>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B923,B924),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C924-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[921,77,9,null,116,{"$f":"IF(A925=\"\",\"\",IF(A925=1,Age_Full_Month,IF(F924=11,0,F924+1)))","v":8},116,0,{"$f":"IF(A925=\"\",\"\",IF(AND(F925=11,G925=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H925-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C925-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B925,99),0,1,1)*K925,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E925,0,1,1)*L925,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*M925,FEE_rounding)","v":0},0,0,{"$f":"IF(C925>=1,ROUND(K925*OFFSET(Input!$U$27,B925,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B925=1,0,IF($C925>=1,ROUND(OFFSET(Input!$X$27,B925,0,1,1)*AL924,AV_rounding),0))","v":0},{"$f":"IF(B925=1,0,IF(C925=1,ROUND(OFFSET(Input!$W$27,B925,0,1,1)*AVERAGE($AI$5,$AL$5:$AL923),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),OFFSET(Input!$G$27,B925,0,1,1)-AE925,0)","v":0},{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),MIN(OFFSET(Input!$G$27,B925,0,1,1),AP924),0)","v":0},0,0,0,0,0,0,0,-111695933.302003,-111868578.302003,-112413104.263561,-112413104.263561,{"$f":"IF(A925=\"\",\"\",AL925-ROUND(AL925*OFFSET(Input!$S$27,B925,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A925=\"\",\"\",ROUND(AP925*(1-OFFSET(Input!$T$27,MIN(B925,10),0,1,1)),2*FEE_rounding))","v":-112413104.263561},-106913104.263561,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A925=1,PMF_1st=0),0,ROUND(IF(A925=1,AI925,AL924)*OFFSET(Input!$O$27,IF(A925=121,-1,0)+MIN(B925,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A925=1,PMF_1st=0),0,IF(SUM($K$5:$L925)-$AU924>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B924,B925),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C925-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[922,77,10,null,116,{"$f":"IF(A926=\"\",\"\",IF(A926=1,Age_Full_Month,IF(F925=11,0,F925+1)))","v":9},116,0,{"$f":"IF(A926=\"\",\"\",IF(AND(F926=11,G926=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H926-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C926-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B926,99),0,1,1)*K926,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E926,0,1,1)*L926,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*M926,FEE_rounding)","v":0},0,0,{"$f":"IF(C926>=1,ROUND(K926*OFFSET(Input!$U$27,B926,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B926=1,0,IF($C926>=1,ROUND(OFFSET(Input!$X$27,B926,0,1,1)*AL925,AV_rounding),0))","v":0},{"$f":"IF(B926=1,0,IF(C926=1,ROUND(OFFSET(Input!$W$27,B926,0,1,1)*AVERAGE($AI$5,$AL$5:$AL924),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),OFFSET(Input!$G$27,B926,0,1,1)-AE926,0)","v":0},{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),MIN(OFFSET(Input!$G$27,B926,0,1,1),AP925),0)","v":0},0,0,0,0,0,0,0,-112413104.263561,-112585749.263561,-113133766.091038,-113133766.091038,{"$f":"IF(A926=\"\",\"\",AL926-ROUND(AL926*OFFSET(Input!$S$27,B926,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A926=\"\",\"\",ROUND(AP926*(1-OFFSET(Input!$T$27,MIN(B926,10),0,1,1)),2*FEE_rounding))","v":-113133766.091038},-107633766.091038,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A926=1,PMF_1st=0),0,ROUND(IF(A926=1,AI926,AL925)*OFFSET(Input!$O$27,IF(A926=121,-1,0)+MIN(B926,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A926=1,PMF_1st=0),0,IF(SUM($K$5:$L926)-$AU925>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B925,B926),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C926-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[923,77,11,null,116,{"$f":"IF(A927=\"\",\"\",IF(A927=1,Age_Full_Month,IF(F926=11,0,F926+1)))","v":10},116,0,{"$f":"IF(A927=\"\",\"\",IF(AND(F927=11,G927=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H927-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C927-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B927,99),0,1,1)*K927,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E927,0,1,1)*L927,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*M927,FEE_rounding)","v":0},0,0,{"$f":"IF(C927>=1,ROUND(K927*OFFSET(Input!$U$27,B927,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B927=1,0,IF($C927>=1,ROUND(OFFSET(Input!$X$27,B927,0,1,1)*AL926,AV_rounding),0))","v":0},{"$f":"IF(B927=1,0,IF(C927=1,ROUND(OFFSET(Input!$W$27,B927,0,1,1)*AVERAGE($AI$5,$AL$5:$AL925),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),OFFSET(Input!$G$27,B927,0,1,1)-AE927,0)","v":0},{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),MIN(OFFSET(Input!$G$27,B927,0,1,1),AP926),0)","v":0},0,0,0,0,0,0,0,-113133766.091038,-113306411.091038,-113857935.776401,-113857935.776401,{"$f":"IF(A927=\"\",\"\",AL927-ROUND(AL927*OFFSET(Input!$S$27,B927,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A927=\"\",\"\",ROUND(AP927*(1-OFFSET(Input!$T$27,MIN(B927,10),0,1,1)),2*FEE_rounding))","v":-113857935.776401},-108357935.776401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A927=1,PMF_1st=0),0,ROUND(IF(A927=1,AI927,AL926)*OFFSET(Input!$O$27,IF(A927=121,-1,0)+MIN(B927,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A927=1,PMF_1st=0),0,IF(SUM($K$5:$L927)-$AU926>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B926,B927),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C927-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[924,77,12,null,116,{"$f":"IF(A928=\"\",\"\",IF(A928=1,Age_Full_Month,IF(F927=11,0,F927+1)))","v":11},116,0,{"$f":"IF(A928=\"\",\"\",IF(AND(F928=11,G928=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H928-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C928-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B928,99),0,1,1)*K928,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E928,0,1,1)*L928,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*M928,FEE_rounding)","v":0},0,0,{"$f":"IF(C928>=1,ROUND(K928*OFFSET(Input!$U$27,B928,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B928=1,0,IF($C928>=1,ROUND(OFFSET(Input!$X$27,B928,0,1,1)*AL927,AV_rounding),0))","v":0},{"$f":"IF(B928=1,0,IF(C928=1,ROUND(OFFSET(Input!$W$27,B928,0,1,1)*AVERAGE($AI$5,$AL$5:$AL926),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),OFFSET(Input!$G$27,B928,0,1,1)-AE928,0)","v":0},{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),MIN(OFFSET(Input!$G$27,B928,0,1,1),AP927),0)","v":0},0,0,0,0,0,0,0,-113857935.776401,-114030580.776401,-114585630.394326,-114585630.394326,{"$f":"IF(A928=\"\",\"\",AL928-ROUND(AL928*OFFSET(Input!$S$27,B928,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A928=\"\",\"\",ROUND(AP928*(1-OFFSET(Input!$T$27,MIN(B928,10),0,1,1)),2*FEE_rounding))","v":-114585630.394326},-109085630.394326,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A928=1,PMF_1st=0),0,ROUND(IF(A928=1,AI928,AL927)*OFFSET(Input!$O$27,IF(A928=121,-1,0)+MIN(B928,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A928=1,PMF_1st=0),0,IF(SUM($K$5:$L928)-$AU927>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B927,B928),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C928-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[925,78,1,null,117,{"$f":"IF(A929=\"\",\"\",IF(A929=1,Age_Full_Month,IF(F928=11,0,F928+1)))","v":0},117,0,{"$f":"IF(A929=\"\",\"\",IF(AND(F929=11,G929=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H929-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C929-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B929,99),0,1,1)*K929,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E929,0,1,1)*L929,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*M929,FEE_rounding)","v":0},0,0,{"$f":"IF(C929>=1,ROUND(K929*OFFSET(Input!$U$27,B929,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B929=1,0,IF($C929>=1,ROUND(OFFSET(Input!$X$27,B929,0,1,1)*AL928,AV_rounding),0))","v":0},{"$f":"IF(B929=1,0,IF(C929=1,ROUND(OFFSET(Input!$W$27,B929,0,1,1)*AVERAGE($AI$5,$AL$5:$AL927),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),OFFSET(Input!$G$27,B929,0,1,1)-AE929,0)","v":0},{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),MIN(OFFSET(Input!$G$27,B929,0,1,1),AP928),0)","v":0},0,0,0,0,0,0,0,-114585630.394326,-114758275.394326,-115316867.10259899,-115316867.10259899,{"$f":"IF(A929=\"\",\"\",AL929-ROUND(AL929*OFFSET(Input!$S$27,B929,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A929=\"\",\"\",ROUND(AP929*(1-OFFSET(Input!$T$27,MIN(B929,10),0,1,1)),2*FEE_rounding))","v":-115316867.10259899},-109816867.10259899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A929=1,PMF_1st=0),0,ROUND(IF(A929=1,AI929,AL928)*OFFSET(Input!$O$27,IF(A929=121,-1,0)+MIN(B929,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A929=1,PMF_1st=0),0,IF(SUM($K$5:$L929)-$AU928>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B928,B929),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C929-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[926,78,2,null,117,{"$f":"IF(A930=\"\",\"\",IF(A930=1,Age_Full_Month,IF(F929=11,0,F929+1)))","v":1},117,0,{"$f":"IF(A930=\"\",\"\",IF(AND(F930=11,G930=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H930-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C930-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B930,99),0,1,1)*K930,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E930,0,1,1)*L930,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*M930,FEE_rounding)","v":0},0,0,{"$f":"IF(C930>=1,ROUND(K930*OFFSET(Input!$U$27,B930,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B930=1,0,IF($C930>=1,ROUND(OFFSET(Input!$X$27,B930,0,1,1)*AL929,AV_rounding),0))","v":0},{"$f":"IF(B930=1,0,IF(C930=1,ROUND(OFFSET(Input!$W$27,B930,0,1,1)*AVERAGE($AI$5,$AL$5:$AL928),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),OFFSET(Input!$G$27,B930,0,1,1)-AE930,0)","v":0},{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),MIN(OFFSET(Input!$G$27,B930,0,1,1),AP929),0)","v":0},0,0,0,0,0,0,0,-115316867.10259899,-115489512.10259899,-116051663.142525,-116051663.142525,{"$f":"IF(A930=\"\",\"\",AL930-ROUND(AL930*OFFSET(Input!$S$27,B930,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A930=\"\",\"\",ROUND(AP930*(1-OFFSET(Input!$T$27,MIN(B930,10),0,1,1)),2*FEE_rounding))","v":-116051663.142525},-110551663.142525,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A930=1,PMF_1st=0),0,ROUND(IF(A930=1,AI930,AL929)*OFFSET(Input!$O$27,IF(A930=121,-1,0)+MIN(B930,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A930=1,PMF_1st=0),0,IF(SUM($K$5:$L930)-$AU929>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B929,B930),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C930-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[927,78,3,null,117,{"$f":"IF(A931=\"\",\"\",IF(A931=1,Age_Full_Month,IF(F930=11,0,F930+1)))","v":2},117,0,{"$f":"IF(A931=\"\",\"\",IF(AND(F931=11,G931=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H931-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C931-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B931,99),0,1,1)*K931,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E931,0,1,1)*L931,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*M931,FEE_rounding)","v":0},0,0,{"$f":"IF(C931>=1,ROUND(K931*OFFSET(Input!$U$27,B931,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B931=1,0,IF($C931>=1,ROUND(OFFSET(Input!$X$27,B931,0,1,1)*AL930,AV_rounding),0))","v":0},{"$f":"IF(B931=1,0,IF(C931=1,ROUND(OFFSET(Input!$W$27,B931,0,1,1)*AVERAGE($AI$5,$AL$5:$AL929),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),OFFSET(Input!$G$27,B931,0,1,1)-AE931,0)","v":0},{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),MIN(OFFSET(Input!$G$27,B931,0,1,1),AP930),0)","v":0},0,0,0,0,0,0,0,-116051663.142525,-116224308.142525,-116790035.839331,-116790035.839331,{"$f":"IF(A931=\"\",\"\",AL931-ROUND(AL931*OFFSET(Input!$S$27,B931,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A931=\"\",\"\",ROUND(AP931*(1-OFFSET(Input!$T$27,MIN(B931,10),0,1,1)),2*FEE_rounding))","v":-116790035.839331},-111290035.839331,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A931=1,PMF_1st=0),0,ROUND(IF(A931=1,AI931,AL930)*OFFSET(Input!$O$27,IF(A931=121,-1,0)+MIN(B931,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A931=1,PMF_1st=0),0,IF(SUM($K$5:$L931)-$AU930>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B930,B931),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C931-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[928,78,4,null,117,{"$f":"IF(A932=\"\",\"\",IF(A932=1,Age_Full_Month,IF(F931=11,0,F931+1)))","v":3},117,0,{"$f":"IF(A932=\"\",\"\",IF(AND(F932=11,G932=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H932-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C932-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B932,99),0,1,1)*K932,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E932,0,1,1)*L932,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*M932,FEE_rounding)","v":0},0,0,{"$f":"IF(C932>=1,ROUND(K932*OFFSET(Input!$U$27,B932,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B932=1,0,IF($C932>=1,ROUND(OFFSET(Input!$X$27,B932,0,1,1)*AL931,AV_rounding),0))","v":0},{"$f":"IF(B932=1,0,IF(C932=1,ROUND(OFFSET(Input!$W$27,B932,0,1,1)*AVERAGE($AI$5,$AL$5:$AL930),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),OFFSET(Input!$G$27,B932,0,1,1)-AE932,0)","v":0},{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),MIN(OFFSET(Input!$G$27,B932,0,1,1),AP931),0)","v":0},0,0,0,0,0,0,0,-116790035.839331,-116962680.839331,-117532002.602575,-117532002.602575,{"$f":"IF(A932=\"\",\"\",AL932-ROUND(AL932*OFFSET(Input!$S$27,B932,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A932=\"\",\"\",ROUND(AP932*(1-OFFSET(Input!$T$27,MIN(B932,10),0,1,1)),2*FEE_rounding))","v":-117532002.602575},-112032002.602575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A932=1,PMF_1st=0),0,ROUND(IF(A932=1,AI932,AL931)*OFFSET(Input!$O$27,IF(A932=121,-1,0)+MIN(B932,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A932=1,PMF_1st=0),0,IF(SUM($K$5:$L932)-$AU931>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B931,B932),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C932-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[929,78,5,null,117,{"$f":"IF(A933=\"\",\"\",IF(A933=1,Age_Full_Month,IF(F932=11,0,F932+1)))","v":4},117,0,{"$f":"IF(A933=\"\",\"\",IF(AND(F933=11,G933=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H933-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C933-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B933,99),0,1,1)*K933,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E933,0,1,1)*L933,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*M933,FEE_rounding)","v":0},0,0,{"$f":"IF(C933>=1,ROUND(K933*OFFSET(Input!$U$27,B933,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B933=1,0,IF($C933>=1,ROUND(OFFSET(Input!$X$27,B933,0,1,1)*AL932,AV_rounding),0))","v":0},{"$f":"IF(B933=1,0,IF(C933=1,ROUND(OFFSET(Input!$W$27,B933,0,1,1)*AVERAGE($AI$5,$AL$5:$AL931),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),OFFSET(Input!$G$27,B933,0,1,1)-AE933,0)","v":0},{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),MIN(OFFSET(Input!$G$27,B933,0,1,1),AP932),0)","v":0},0,0,0,0,0,0,0,-117532002.602575,-117704647.602575,-118277580.92655601,-118277580.92655601,{"$f":"IF(A933=\"\",\"\",AL933-ROUND(AL933*OFFSET(Input!$S$27,B933,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A933=\"\",\"\",ROUND(AP933*(1-OFFSET(Input!$T$27,MIN(B933,10),0,1,1)),2*FEE_rounding))","v":-118277580.92655601},-112777580.92655601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A933=1,PMF_1st=0),0,ROUND(IF(A933=1,AI933,AL932)*OFFSET(Input!$O$27,IF(A933=121,-1,0)+MIN(B933,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A933=1,PMF_1st=0),0,IF(SUM($K$5:$L933)-$AU932>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B932,B933),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C933-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[930,78,6,null,117,{"$f":"IF(A934=\"\",\"\",IF(A934=1,Age_Full_Month,IF(F933=11,0,F933+1)))","v":5},117,0,{"$f":"IF(A934=\"\",\"\",IF(AND(F934=11,G934=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H934-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C934-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B934,99),0,1,1)*K934,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E934,0,1,1)*L934,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*M934,FEE_rounding)","v":0},0,0,{"$f":"IF(C934>=1,ROUND(K934*OFFSET(Input!$U$27,B934,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B934=1,0,IF($C934>=1,ROUND(OFFSET(Input!$X$27,B934,0,1,1)*AL933,AV_rounding),0))","v":0},{"$f":"IF(B934=1,0,IF(C934=1,ROUND(OFFSET(Input!$W$27,B934,0,1,1)*AVERAGE($AI$5,$AL$5:$AL932),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),OFFSET(Input!$G$27,B934,0,1,1)-AE934,0)","v":0},{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),MIN(OFFSET(Input!$G$27,B934,0,1,1),AP933),0)","v":0},0,0,0,0,0,0,0,-118277580.92655601,-118450225.92655601,-119026788.39072999,-119026788.39072999,{"$f":"IF(A934=\"\",\"\",AL934-ROUND(AL934*OFFSET(Input!$S$27,B934,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A934=\"\",\"\",ROUND(AP934*(1-OFFSET(Input!$T$27,MIN(B934,10),0,1,1)),2*FEE_rounding))","v":-119026788.39072999},-113526788.39072999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A934=1,PMF_1st=0),0,ROUND(IF(A934=1,AI934,AL933)*OFFSET(Input!$O$27,IF(A934=121,-1,0)+MIN(B934,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A934=1,PMF_1st=0),0,IF(SUM($K$5:$L934)-$AU933>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B933,B934),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C934-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[931,78,7,null,117,{"$f":"IF(A935=\"\",\"\",IF(A935=1,Age_Full_Month,IF(F934=11,0,F934+1)))","v":6},117,0,{"$f":"IF(A935=\"\",\"\",IF(AND(F935=11,G935=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H935-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C935-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B935,99),0,1,1)*K935,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E935,0,1,1)*L935,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*M935,FEE_rounding)","v":0},0,0,{"$f":"IF(C935>=1,ROUND(K935*OFFSET(Input!$U$27,B935,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B935=1,0,IF($C935>=1,ROUND(OFFSET(Input!$X$27,B935,0,1,1)*AL934,AV_rounding),0))","v":0},{"$f":"IF(B935=1,0,IF(C935=1,ROUND(OFFSET(Input!$W$27,B935,0,1,1)*AVERAGE($AI$5,$AL$5:$AL933),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),OFFSET(Input!$G$27,B935,0,1,1)-AE935,0)","v":0},{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),MIN(OFFSET(Input!$G$27,B935,0,1,1),AP934),0)","v":0},0,0,0,0,0,0,0,-119026788.39072999,-119199433.39072999,-119779642.66012,-119779642.66012,{"$f":"IF(A935=\"\",\"\",AL935-ROUND(AL935*OFFSET(Input!$S$27,B935,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A935=\"\",\"\",ROUND(AP935*(1-OFFSET(Input!$T$27,MIN(B935,10),0,1,1)),2*FEE_rounding))","v":-119779642.66012},-114279642.66012,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A935=1,PMF_1st=0),0,ROUND(IF(A935=1,AI935,AL934)*OFFSET(Input!$O$27,IF(A935=121,-1,0)+MIN(B935,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A935=1,PMF_1st=0),0,IF(SUM($K$5:$L935)-$AU934>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B934,B935),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C935-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[932,78,8,null,117,{"$f":"IF(A936=\"\",\"\",IF(A936=1,Age_Full_Month,IF(F935=11,0,F935+1)))","v":7},117,0,{"$f":"IF(A936=\"\",\"\",IF(AND(F936=11,G936=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H936-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C936-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B936,99),0,1,1)*K936,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E936,0,1,1)*L936,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*M936,FEE_rounding)","v":0},0,0,{"$f":"IF(C936>=1,ROUND(K936*OFFSET(Input!$U$27,B936,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B936=1,0,IF($C936>=1,ROUND(OFFSET(Input!$X$27,B936,0,1,1)*AL935,AV_rounding),0))","v":0},{"$f":"IF(B936=1,0,IF(C936=1,ROUND(OFFSET(Input!$W$27,B936,0,1,1)*AVERAGE($AI$5,$AL$5:$AL934),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),OFFSET(Input!$G$27,B936,0,1,1)-AE936,0)","v":0},{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),MIN(OFFSET(Input!$G$27,B936,0,1,1),AP935),0)","v":0},0,0,0,0,0,0,0,-119779642.66012,-119952287.66012,-120536161.485734,-120536161.485734,{"$f":"IF(A936=\"\",\"\",AL936-ROUND(AL936*OFFSET(Input!$S$27,B936,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A936=\"\",\"\",ROUND(AP936*(1-OFFSET(Input!$T$27,MIN(B936,10),0,1,1)),2*FEE_rounding))","v":-120536161.485734},-115036161.485734,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A936=1,PMF_1st=0),0,ROUND(IF(A936=1,AI936,AL935)*OFFSET(Input!$O$27,IF(A936=121,-1,0)+MIN(B936,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A936=1,PMF_1st=0),0,IF(SUM($K$5:$L936)-$AU935>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B935,B936),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C936-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[933,78,9,null,117,{"$f":"IF(A937=\"\",\"\",IF(A937=1,Age_Full_Month,IF(F936=11,0,F936+1)))","v":8},117,0,{"$f":"IF(A937=\"\",\"\",IF(AND(F937=11,G937=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H937-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C937-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B937,99),0,1,1)*K937,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E937,0,1,1)*L937,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*M937,FEE_rounding)","v":0},0,0,{"$f":"IF(C937>=1,ROUND(K937*OFFSET(Input!$U$27,B937,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B937=1,0,IF($C937>=1,ROUND(OFFSET(Input!$X$27,B937,0,1,1)*AL936,AV_rounding),0))","v":0},{"$f":"IF(B937=1,0,IF(C937=1,ROUND(OFFSET(Input!$W$27,B937,0,1,1)*AVERAGE($AI$5,$AL$5:$AL935),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),OFFSET(Input!$G$27,B937,0,1,1)-AE937,0)","v":0},{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),MIN(OFFSET(Input!$G$27,B937,0,1,1),AP936),0)","v":0},0,0,0,0,0,0,0,-120536161.485734,-120708806.485734,-121296362.70498601,-121296362.70498601,{"$f":"IF(A937=\"\",\"\",AL937-ROUND(AL937*OFFSET(Input!$S$27,B937,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A937=\"\",\"\",ROUND(AP937*(1-OFFSET(Input!$T$27,MIN(B937,10),0,1,1)),2*FEE_rounding))","v":-121296362.70498601},-115796362.70498601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A937=1,PMF_1st=0),0,ROUND(IF(A937=1,AI937,AL936)*OFFSET(Input!$O$27,IF(A937=121,-1,0)+MIN(B937,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A937=1,PMF_1st=0),0,IF(SUM($K$5:$L937)-$AU936>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B936,B937),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C937-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[934,78,10,null,117,{"$f":"IF(A938=\"\",\"\",IF(A938=1,Age_Full_Month,IF(F937=11,0,F937+1)))","v":9},117,0,{"$f":"IF(A938=\"\",\"\",IF(AND(F938=11,G938=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H938-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C938-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B938,99),0,1,1)*K938,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E938,0,1,1)*L938,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*M938,FEE_rounding)","v":0},0,0,{"$f":"IF(C938>=1,ROUND(K938*OFFSET(Input!$U$27,B938,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B938=1,0,IF($C938>=1,ROUND(OFFSET(Input!$X$27,B938,0,1,1)*AL937,AV_rounding),0))","v":0},{"$f":"IF(B938=1,0,IF(C938=1,ROUND(OFFSET(Input!$W$27,B938,0,1,1)*AVERAGE($AI$5,$AL$5:$AL936),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),OFFSET(Input!$G$27,B938,0,1,1)-AE938,0)","v":0},{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),MIN(OFFSET(Input!$G$27,B938,0,1,1),AP937),0)","v":0},0,0,0,0,0,0,0,-121296362.70498601,-121469007.70498601,-122060264.242112,-122060264.242112,{"$f":"IF(A938=\"\",\"\",AL938-ROUND(AL938*OFFSET(Input!$S$27,B938,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A938=\"\",\"\",ROUND(AP938*(1-OFFSET(Input!$T$27,MIN(B938,10),0,1,1)),2*FEE_rounding))","v":-122060264.242112},-116560264.242112,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A938=1,PMF_1st=0),0,ROUND(IF(A938=1,AI938,AL937)*OFFSET(Input!$O$27,IF(A938=121,-1,0)+MIN(B938,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A938=1,PMF_1st=0),0,IF(SUM($K$5:$L938)-$AU937>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B937,B938),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C938-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[935,78,11,null,117,{"$f":"IF(A939=\"\",\"\",IF(A939=1,Age_Full_Month,IF(F938=11,0,F938+1)))","v":10},117,0,{"$f":"IF(A939=\"\",\"\",IF(AND(F939=11,G939=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H939-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C939-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B939,99),0,1,1)*K939,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E939,0,1,1)*L939,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*M939,FEE_rounding)","v":0},0,0,{"$f":"IF(C939>=1,ROUND(K939*OFFSET(Input!$U$27,B939,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B939=1,0,IF($C939>=1,ROUND(OFFSET(Input!$X$27,B939,0,1,1)*AL938,AV_rounding),0))","v":0},{"$f":"IF(B939=1,0,IF(C939=1,ROUND(OFFSET(Input!$W$27,B939,0,1,1)*AVERAGE($AI$5,$AL$5:$AL937),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),OFFSET(Input!$G$27,B939,0,1,1)-AE939,0)","v":0},{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),MIN(OFFSET(Input!$G$27,B939,0,1,1),AP938),0)","v":0},0,0,0,0,0,0,0,-122060264.242112,-122232909.242112,-122827884.108597,-122827884.108597,{"$f":"IF(A939=\"\",\"\",AL939-ROUND(AL939*OFFSET(Input!$S$27,B939,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A939=\"\",\"\",ROUND(AP939*(1-OFFSET(Input!$T$27,MIN(B939,10),0,1,1)),2*FEE_rounding))","v":-122827884.108597},-117327884.108597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A939=1,PMF_1st=0),0,ROUND(IF(A939=1,AI939,AL938)*OFFSET(Input!$O$27,IF(A939=121,-1,0)+MIN(B939,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A939=1,PMF_1st=0),0,IF(SUM($K$5:$L939)-$AU938>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B938,B939),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C939-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[936,78,12,null,117,{"$f":"IF(A940=\"\",\"\",IF(A940=1,Age_Full_Month,IF(F939=11,0,F939+1)))","v":11},117,0,{"$f":"IF(A940=\"\",\"\",IF(AND(F940=11,G940=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H940-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C940-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B940,99),0,1,1)*K940,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E940,0,1,1)*L940,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*M940,FEE_rounding)","v":0},0,0,{"$f":"IF(C940>=1,ROUND(K940*OFFSET(Input!$U$27,B940,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B940=1,0,IF($C940>=1,ROUND(OFFSET(Input!$X$27,B940,0,1,1)*AL939,AV_rounding),0))","v":0},{"$f":"IF(B940=1,0,IF(C940=1,ROUND(OFFSET(Input!$W$27,B940,0,1,1)*AVERAGE($AI$5,$AL$5:$AL938),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),OFFSET(Input!$G$27,B940,0,1,1)-AE940,0)","v":0},{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),MIN(OFFSET(Input!$G$27,B940,0,1,1),AP939),0)","v":0},0,0,0,0,0,0,0,-122827884.108597,-123000529.108597,-123599240.403597,-123599240.403597,{"$f":"IF(A940=\"\",\"\",AL940-ROUND(AL940*OFFSET(Input!$S$27,B940,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A940=\"\",\"\",ROUND(AP940*(1-OFFSET(Input!$T$27,MIN(B940,10),0,1,1)),2*FEE_rounding))","v":-123599240.403597},-118099240.403597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A940=1,PMF_1st=0),0,ROUND(IF(A940=1,AI940,AL939)*OFFSET(Input!$O$27,IF(A940=121,-1,0)+MIN(B940,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A940=1,PMF_1st=0),0,IF(SUM($K$5:$L940)-$AU939>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B939,B940),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C940-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[937,79,1,null,118,{"$f":"IF(A941=\"\",\"\",IF(A941=1,Age_Full_Month,IF(F940=11,0,F940+1)))","v":0},118,0,{"$f":"IF(A941=\"\",\"\",IF(AND(F941=11,G941=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H941-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C941-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B941,99),0,1,1)*K941,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E941,0,1,1)*L941,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*M941,FEE_rounding)","v":0},0,0,{"$f":"IF(C941>=1,ROUND(K941*OFFSET(Input!$U$27,B941,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B941=1,0,IF($C941>=1,ROUND(OFFSET(Input!$X$27,B941,0,1,1)*AL940,AV_rounding),0))","v":0},{"$f":"IF(B941=1,0,IF(C941=1,ROUND(OFFSET(Input!$W$27,B941,0,1,1)*AVERAGE($AI$5,$AL$5:$AL939),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),OFFSET(Input!$G$27,B941,0,1,1)-AE941,0)","v":0},{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),MIN(OFFSET(Input!$G$27,B941,0,1,1),AP940),0)","v":0},0,0,0,0,0,0,0,-123599240.403597,-123771885.403597,-124374351.314367,-124374351.314367,{"$f":"IF(A941=\"\",\"\",AL941-ROUND(AL941*OFFSET(Input!$S$27,B941,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A941=\"\",\"\",ROUND(AP941*(1-OFFSET(Input!$T$27,MIN(B941,10),0,1,1)),2*FEE_rounding))","v":-124374351.314367},-118874351.314367,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A941=1,PMF_1st=0),0,ROUND(IF(A941=1,AI941,AL940)*OFFSET(Input!$O$27,IF(A941=121,-1,0)+MIN(B941,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A941=1,PMF_1st=0),0,IF(SUM($K$5:$L941)-$AU940>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B940,B941),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C941-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[938,79,2,null,118,{"$f":"IF(A942=\"\",\"\",IF(A942=1,Age_Full_Month,IF(F941=11,0,F941+1)))","v":1},118,0,{"$f":"IF(A942=\"\",\"\",IF(AND(F942=11,G942=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H942-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C942-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B942,99),0,1,1)*K942,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E942,0,1,1)*L942,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*M942,FEE_rounding)","v":0},0,0,{"$f":"IF(C942>=1,ROUND(K942*OFFSET(Input!$U$27,B942,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B942=1,0,IF($C942>=1,ROUND(OFFSET(Input!$X$27,B942,0,1,1)*AL941,AV_rounding),0))","v":0},{"$f":"IF(B942=1,0,IF(C942=1,ROUND(OFFSET(Input!$W$27,B942,0,1,1)*AVERAGE($AI$5,$AL$5:$AL940),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),OFFSET(Input!$G$27,B942,0,1,1)-AE942,0)","v":0},{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),MIN(OFFSET(Input!$G$27,B942,0,1,1),AP941),0)","v":0},0,0,0,0,0,0,0,-124374351.314367,-124546996.314367,-125153235.116689,-125153235.116689,{"$f":"IF(A942=\"\",\"\",AL942-ROUND(AL942*OFFSET(Input!$S$27,B942,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A942=\"\",\"\",ROUND(AP942*(1-OFFSET(Input!$T$27,MIN(B942,10),0,1,1)),2*FEE_rounding))","v":-125153235.116689},-119653235.116689,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A942=1,PMF_1st=0),0,ROUND(IF(A942=1,AI942,AL941)*OFFSET(Input!$O$27,IF(A942=121,-1,0)+MIN(B942,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A942=1,PMF_1st=0),0,IF(SUM($K$5:$L942)-$AU941>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B941,B942),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C942-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[939,79,3,null,118,{"$f":"IF(A943=\"\",\"\",IF(A943=1,Age_Full_Month,IF(F942=11,0,F942+1)))","v":2},118,0,{"$f":"IF(A943=\"\",\"\",IF(AND(F943=11,G943=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H943-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C943-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B943,99),0,1,1)*K943,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E943,0,1,1)*L943,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*M943,FEE_rounding)","v":0},0,0,{"$f":"IF(C943>=1,ROUND(K943*OFFSET(Input!$U$27,B943,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B943=1,0,IF($C943>=1,ROUND(OFFSET(Input!$X$27,B943,0,1,1)*AL942,AV_rounding),0))","v":0},{"$f":"IF(B943=1,0,IF(C943=1,ROUND(OFFSET(Input!$W$27,B943,0,1,1)*AVERAGE($AI$5,$AL$5:$AL941),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),OFFSET(Input!$G$27,B943,0,1,1)-AE943,0)","v":0},{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),MIN(OFFSET(Input!$G$27,B943,0,1,1),AP942),0)","v":0},0,0,0,0,0,0,0,-125153235.116689,-125325880.116689,-125935910.175303,-125935910.175303,{"$f":"IF(A943=\"\",\"\",AL943-ROUND(AL943*OFFSET(Input!$S$27,B943,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A943=\"\",\"\",ROUND(AP943*(1-OFFSET(Input!$T$27,MIN(B943,10),0,1,1)),2*FEE_rounding))","v":-125935910.175303},-120435910.175303,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A943=1,PMF_1st=0),0,ROUND(IF(A943=1,AI943,AL942)*OFFSET(Input!$O$27,IF(A943=121,-1,0)+MIN(B943,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A943=1,PMF_1st=0),0,IF(SUM($K$5:$L943)-$AU942>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B942,B943),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C943-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[940,79,4,null,118,{"$f":"IF(A944=\"\",\"\",IF(A944=1,Age_Full_Month,IF(F943=11,0,F943+1)))","v":3},118,0,{"$f":"IF(A944=\"\",\"\",IF(AND(F944=11,G944=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H944-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C944-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B944,99),0,1,1)*K944,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E944,0,1,1)*L944,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*M944,FEE_rounding)","v":0},0,0,{"$f":"IF(C944>=1,ROUND(K944*OFFSET(Input!$U$27,B944,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B944=1,0,IF($C944>=1,ROUND(OFFSET(Input!$X$27,B944,0,1,1)*AL943,AV_rounding),0))","v":0},{"$f":"IF(B944=1,0,IF(C944=1,ROUND(OFFSET(Input!$W$27,B944,0,1,1)*AVERAGE($AI$5,$AL$5:$AL942),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),OFFSET(Input!$G$27,B944,0,1,1)-AE944,0)","v":0},{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),MIN(OFFSET(Input!$G$27,B944,0,1,1),AP943),0)","v":0},0,0,0,0,0,0,0,-125935910.175303,-126108555.175303,-126722394.944341,-126722394.944341,{"$f":"IF(A944=\"\",\"\",AL944-ROUND(AL944*OFFSET(Input!$S$27,B944,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A944=\"\",\"\",ROUND(AP944*(1-OFFSET(Input!$T$27,MIN(B944,10),0,1,1)),2*FEE_rounding))","v":-126722394.944341},-121222394.944341,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A944=1,PMF_1st=0),0,ROUND(IF(A944=1,AI944,AL943)*OFFSET(Input!$O$27,IF(A944=121,-1,0)+MIN(B944,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A944=1,PMF_1st=0),0,IF(SUM($K$5:$L944)-$AU943>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B943,B944),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C944-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[941,79,5,null,118,{"$f":"IF(A945=\"\",\"\",IF(A945=1,Age_Full_Month,IF(F944=11,0,F944+1)))","v":4},118,0,{"$f":"IF(A945=\"\",\"\",IF(AND(F945=11,G945=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H945-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C945-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B945,99),0,1,1)*K945,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E945,0,1,1)*L945,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*M945,FEE_rounding)","v":0},0,0,{"$f":"IF(C945>=1,ROUND(K945*OFFSET(Input!$U$27,B945,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B945=1,0,IF($C945>=1,ROUND(OFFSET(Input!$X$27,B945,0,1,1)*AL944,AV_rounding),0))","v":0},{"$f":"IF(B945=1,0,IF(C945=1,ROUND(OFFSET(Input!$W$27,B945,0,1,1)*AVERAGE($AI$5,$AL$5:$AL943),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),OFFSET(Input!$G$27,B945,0,1,1)-AE945,0)","v":0},{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),MIN(OFFSET(Input!$G$27,B945,0,1,1),AP944),0)","v":0},0,0,0,0,0,0,0,-126722394.944341,-126895039.944341,-127512707.967761,-127512707.967761,{"$f":"IF(A945=\"\",\"\",AL945-ROUND(AL945*OFFSET(Input!$S$27,B945,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A945=\"\",\"\",ROUND(AP945*(1-OFFSET(Input!$T$27,MIN(B945,10),0,1,1)),2*FEE_rounding))","v":-127512707.967761},-122012707.967761,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A945=1,PMF_1st=0),0,ROUND(IF(A945=1,AI945,AL944)*OFFSET(Input!$O$27,IF(A945=121,-1,0)+MIN(B945,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A945=1,PMF_1st=0),0,IF(SUM($K$5:$L945)-$AU944>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B944,B945),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C945-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[942,79,6,null,118,{"$f":"IF(A946=\"\",\"\",IF(A946=1,Age_Full_Month,IF(F945=11,0,F945+1)))","v":5},118,0,{"$f":"IF(A946=\"\",\"\",IF(AND(F946=11,G946=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H946-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C946-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B946,99),0,1,1)*K946,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E946,0,1,1)*L946,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*M946,FEE_rounding)","v":0},0,0,{"$f":"IF(C946>=1,ROUND(K946*OFFSET(Input!$U$27,B946,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B946=1,0,IF($C946>=1,ROUND(OFFSET(Input!$X$27,B946,0,1,1)*AL945,AV_rounding),0))","v":0},{"$f":"IF(B946=1,0,IF(C946=1,ROUND(OFFSET(Input!$W$27,B946,0,1,1)*AVERAGE($AI$5,$AL$5:$AL944),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),OFFSET(Input!$G$27,B946,0,1,1)-AE946,0)","v":0},{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),MIN(OFFSET(Input!$G$27,B946,0,1,1),AP945),0)","v":0},0,0,0,0,0,0,0,-127512707.967761,-127685352.967761,-128306867.879785,-128306867.879785,{"$f":"IF(A946=\"\",\"\",AL946-ROUND(AL946*OFFSET(Input!$S$27,B946,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A946=\"\",\"\",ROUND(AP946*(1-OFFSET(Input!$T$27,MIN(B946,10),0,1,1)),2*FEE_rounding))","v":-128306867.879785},-122806867.879785,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A946=1,PMF_1st=0),0,ROUND(IF(A946=1,AI946,AL945)*OFFSET(Input!$O$27,IF(A946=121,-1,0)+MIN(B946,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A946=1,PMF_1st=0),0,IF(SUM($K$5:$L946)-$AU945>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B945,B946),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C946-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[943,79,7,null,118,{"$f":"IF(A947=\"\",\"\",IF(A947=1,Age_Full_Month,IF(F946=11,0,F946+1)))","v":6},118,0,{"$f":"IF(A947=\"\",\"\",IF(AND(F947=11,G947=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H947-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C947-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B947,99),0,1,1)*K947,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E947,0,1,1)*L947,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*M947,FEE_rounding)","v":0},0,0,{"$f":"IF(C947>=1,ROUND(K947*OFFSET(Input!$U$27,B947,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B947=1,0,IF($C947>=1,ROUND(OFFSET(Input!$X$27,B947,0,1,1)*AL946,AV_rounding),0))","v":0},{"$f":"IF(B947=1,0,IF(C947=1,ROUND(OFFSET(Input!$W$27,B947,0,1,1)*AVERAGE($AI$5,$AL$5:$AL945),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),OFFSET(Input!$G$27,B947,0,1,1)-AE947,0)","v":0},{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),MIN(OFFSET(Input!$G$27,B947,0,1,1),AP946),0)","v":0},0,0,0,0,0,0,0,-128306867.879785,-128479512.879785,-129104893.405338,-129104893.405338,{"$f":"IF(A947=\"\",\"\",AL947-ROUND(AL947*OFFSET(Input!$S$27,B947,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A947=\"\",\"\",ROUND(AP947*(1-OFFSET(Input!$T$27,MIN(B947,10),0,1,1)),2*FEE_rounding))","v":-129104893.405338},-123604893.405338,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A947=1,PMF_1st=0),0,ROUND(IF(A947=1,AI947,AL946)*OFFSET(Input!$O$27,IF(A947=121,-1,0)+MIN(B947,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A947=1,PMF_1st=0),0,IF(SUM($K$5:$L947)-$AU946>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B946,B947),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C947-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[944,79,8,null,118,{"$f":"IF(A948=\"\",\"\",IF(A948=1,Age_Full_Month,IF(F947=11,0,F947+1)))","v":7},118,0,{"$f":"IF(A948=\"\",\"\",IF(AND(F948=11,G948=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H948-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C948-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B948,99),0,1,1)*K948,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E948,0,1,1)*L948,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*M948,FEE_rounding)","v":0},0,0,{"$f":"IF(C948>=1,ROUND(K948*OFFSET(Input!$U$27,B948,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B948=1,0,IF($C948>=1,ROUND(OFFSET(Input!$X$27,B948,0,1,1)*AL947,AV_rounding),0))","v":0},{"$f":"IF(B948=1,0,IF(C948=1,ROUND(OFFSET(Input!$W$27,B948,0,1,1)*AVERAGE($AI$5,$AL$5:$AL946),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),OFFSET(Input!$G$27,B948,0,1,1)-AE948,0)","v":0},{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),MIN(OFFSET(Input!$G$27,B948,0,1,1),AP947),0)","v":0},0,0,0,0,0,0,0,-129104893.405338,-129277538.405338,-129906803.360489,-129906803.360489,{"$f":"IF(A948=\"\",\"\",AL948-ROUND(AL948*OFFSET(Input!$S$27,B948,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A948=\"\",\"\",ROUND(AP948*(1-OFFSET(Input!$T$27,MIN(B948,10),0,1,1)),2*FEE_rounding))","v":-129906803.360489},-124406803.360489,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A948=1,PMF_1st=0),0,ROUND(IF(A948=1,AI948,AL947)*OFFSET(Input!$O$27,IF(A948=121,-1,0)+MIN(B948,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A948=1,PMF_1st=0),0,IF(SUM($K$5:$L948)-$AU947>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B947,B948),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C948-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[945,79,9,null,118,{"$f":"IF(A949=\"\",\"\",IF(A949=1,Age_Full_Month,IF(F948=11,0,F948+1)))","v":8},118,0,{"$f":"IF(A949=\"\",\"\",IF(AND(F949=11,G949=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H949-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C949-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B949,99),0,1,1)*K949,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E949,0,1,1)*L949,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*M949,FEE_rounding)","v":0},0,0,{"$f":"IF(C949>=1,ROUND(K949*OFFSET(Input!$U$27,B949,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B949=1,0,IF($C949>=1,ROUND(OFFSET(Input!$X$27,B949,0,1,1)*AL948,AV_rounding),0))","v":0},{"$f":"IF(B949=1,0,IF(C949=1,ROUND(OFFSET(Input!$W$27,B949,0,1,1)*AVERAGE($AI$5,$AL$5:$AL947),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),OFFSET(Input!$G$27,B949,0,1,1)-AE949,0)","v":0},{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),MIN(OFFSET(Input!$G$27,B949,0,1,1),AP948),0)","v":0},0,0,0,0,0,0,0,-129906803.360489,-130079448.360489,-130712616.652896,-130712616.652896,{"$f":"IF(A949=\"\",\"\",AL949-ROUND(AL949*OFFSET(Input!$S$27,B949,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A949=\"\",\"\",ROUND(AP949*(1-OFFSET(Input!$T$27,MIN(B949,10),0,1,1)),2*FEE_rounding))","v":-130712616.652896},-125212616.652896,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A949=1,PMF_1st=0),0,ROUND(IF(A949=1,AI949,AL948)*OFFSET(Input!$O$27,IF(A949=121,-1,0)+MIN(B949,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A949=1,PMF_1st=0),0,IF(SUM($K$5:$L949)-$AU948>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B948,B949),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C949-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[946,79,10,null,118,{"$f":"IF(A950=\"\",\"\",IF(A950=1,Age_Full_Month,IF(F949=11,0,F949+1)))","v":9},118,0,{"$f":"IF(A950=\"\",\"\",IF(AND(F950=11,G950=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H950-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C950-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B950,99),0,1,1)*K950,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E950,0,1,1)*L950,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*M950,FEE_rounding)","v":0},0,0,{"$f":"IF(C950>=1,ROUND(K950*OFFSET(Input!$U$27,B950,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B950=1,0,IF($C950>=1,ROUND(OFFSET(Input!$X$27,B950,0,1,1)*AL949,AV_rounding),0))","v":0},{"$f":"IF(B950=1,0,IF(C950=1,ROUND(OFFSET(Input!$W$27,B950,0,1,1)*AVERAGE($AI$5,$AL$5:$AL948),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),OFFSET(Input!$G$27,B950,0,1,1)-AE950,0)","v":0},{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),MIN(OFFSET(Input!$G$27,B950,0,1,1),AP949),0)","v":0},0,0,0,0,0,0,0,-130712616.652896,-130885261.652896,-131522352.28225,-131522352.28225,{"$f":"IF(A950=\"\",\"\",AL950-ROUND(AL950*OFFSET(Input!$S$27,B950,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A950=\"\",\"\",ROUND(AP950*(1-OFFSET(Input!$T$27,MIN(B950,10),0,1,1)),2*FEE_rounding))","v":-131522352.28225},-126022352.28225,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A950=1,PMF_1st=0),0,ROUND(IF(A950=1,AI950,AL949)*OFFSET(Input!$O$27,IF(A950=121,-1,0)+MIN(B950,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A950=1,PMF_1st=0),0,IF(SUM($K$5:$L950)-$AU949>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B949,B950),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C950-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[947,79,11,null,118,{"$f":"IF(A951=\"\",\"\",IF(A951=1,Age_Full_Month,IF(F950=11,0,F950+1)))","v":10},118,0,{"$f":"IF(A951=\"\",\"\",IF(AND(F951=11,G951=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H951-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C951-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B951,99),0,1,1)*K951,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E951,0,1,1)*L951,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*M951,FEE_rounding)","v":0},0,0,{"$f":"IF(C951>=1,ROUND(K951*OFFSET(Input!$U$27,B951,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B951=1,0,IF($C951>=1,ROUND(OFFSET(Input!$X$27,B951,0,1,1)*AL950,AV_rounding),0))","v":0},{"$f":"IF(B951=1,0,IF(C951=1,ROUND(OFFSET(Input!$W$27,B951,0,1,1)*AVERAGE($AI$5,$AL$5:$AL949),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),OFFSET(Input!$G$27,B951,0,1,1)-AE951,0)","v":0},{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),MIN(OFFSET(Input!$G$27,B951,0,1,1),AP950),0)","v":0},0,0,0,0,0,0,0,-131522352.28225,-131694997.28225,-132336029.34072401,-132336029.34072401,{"$f":"IF(A951=\"\",\"\",AL951-ROUND(AL951*OFFSET(Input!$S$27,B951,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A951=\"\",\"\",ROUND(AP951*(1-OFFSET(Input!$T$27,MIN(B951,10),0,1,1)),2*FEE_rounding))","v":-132336029.34072401},-126836029.34072401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A951=1,PMF_1st=0),0,ROUND(IF(A951=1,AI951,AL950)*OFFSET(Input!$O$27,IF(A951=121,-1,0)+MIN(B951,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A951=1,PMF_1st=0),0,IF(SUM($K$5:$L951)-$AU950>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B950,B951),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C951-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[948,79,12,null,118,{"$f":"IF(A952=\"\",\"\",IF(A952=1,Age_Full_Month,IF(F951=11,0,F951+1)))","v":11},118,0,{"$f":"IF(A952=\"\",\"\",IF(AND(F952=11,G952=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H952-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C952-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B952,99),0,1,1)*K952,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E952,0,1,1)*L952,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*M952,FEE_rounding)","v":0},0,0,{"$f":"IF(C952>=1,ROUND(K952*OFFSET(Input!$U$27,B952,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B952=1,0,IF($C952>=1,ROUND(OFFSET(Input!$X$27,B952,0,1,1)*AL951,AV_rounding),0))","v":0},{"$f":"IF(B952=1,0,IF(C952=1,ROUND(OFFSET(Input!$W$27,B952,0,1,1)*AVERAGE($AI$5,$AL$5:$AL950),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),OFFSET(Input!$G$27,B952,0,1,1)-AE952,0)","v":0},{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),MIN(OFFSET(Input!$G$27,B952,0,1,1),AP951),0)","v":0},0,0,0,0,0,0,0,-132336029.34072401,-132508674.34072401,-133153667.01342399,-133153667.01342399,{"$f":"IF(A952=\"\",\"\",AL952-ROUND(AL952*OFFSET(Input!$S$27,B952,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A952=\"\",\"\",ROUND(AP952*(1-OFFSET(Input!$T$27,MIN(B952,10),0,1,1)),2*FEE_rounding))","v":-133153667.01342399},-127653667.01342399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A952=1,PMF_1st=0),0,ROUND(IF(A952=1,AI952,AL951)*OFFSET(Input!$O$27,IF(A952=121,-1,0)+MIN(B952,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A952=1,PMF_1st=0),0,IF(SUM($K$5:$L952)-$AU951>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B951,B952),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C952-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[949,80,1,null,119,{"$f":"IF(A953=\"\",\"\",IF(A953=1,Age_Full_Month,IF(F952=11,0,F952+1)))","v":0},119,0,{"$f":"IF(A953=\"\",\"\",IF(AND(F953=11,G953=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H953-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C953-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B953,99),0,1,1)*K953,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E953,0,1,1)*L953,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*M953,FEE_rounding)","v":0},0,0,{"$f":"IF(C953>=1,ROUND(K953*OFFSET(Input!$U$27,B953,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B953=1,0,IF($C953>=1,ROUND(OFFSET(Input!$X$27,B953,0,1,1)*AL952,AV_rounding),0))","v":0},{"$f":"IF(B953=1,0,IF(C953=1,ROUND(OFFSET(Input!$W$27,B953,0,1,1)*AVERAGE($AI$5,$AL$5:$AL951),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),OFFSET(Input!$G$27,B953,0,1,1)-AE953,0)","v":0},{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),MIN(OFFSET(Input!$G$27,B953,0,1,1),AP952),0)","v":0},0,0,0,0,0,0,0,-133153667.01342399,-133326312.01342399,-133975284.57884,-133975284.57884,{"$f":"IF(A953=\"\",\"\",AL953-ROUND(AL953*OFFSET(Input!$S$27,B953,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A953=\"\",\"\",ROUND(AP953*(1-OFFSET(Input!$T$27,MIN(B953,10),0,1,1)),2*FEE_rounding))","v":-133975284.57884},-128475284.57884,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A953=1,PMF_1st=0),0,ROUND(IF(A953=1,AI953,AL952)*OFFSET(Input!$O$27,IF(A953=121,-1,0)+MIN(B953,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A953=1,PMF_1st=0),0,IF(SUM($K$5:$L953)-$AU952>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B952,B953),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C953-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[950,80,2,null,119,{"$f":"IF(A954=\"\",\"\",IF(A954=1,Age_Full_Month,IF(F953=11,0,F953+1)))","v":1},119,0,{"$f":"IF(A954=\"\",\"\",IF(AND(F954=11,G954=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H954-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C954-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B954,99),0,1,1)*K954,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E954,0,1,1)*L954,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*M954,FEE_rounding)","v":0},0,0,{"$f":"IF(C954>=1,ROUND(K954*OFFSET(Input!$U$27,B954,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B954=1,0,IF($C954>=1,ROUND(OFFSET(Input!$X$27,B954,0,1,1)*AL953,AV_rounding),0))","v":0},{"$f":"IF(B954=1,0,IF(C954=1,ROUND(OFFSET(Input!$W$27,B954,0,1,1)*AVERAGE($AI$5,$AL$5:$AL952),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),OFFSET(Input!$G$27,B954,0,1,1)-AE954,0)","v":0},{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),MIN(OFFSET(Input!$G$27,B954,0,1,1),AP953),0)","v":0},0,0,0,0,0,0,0,-133975284.57884,-134147929.57884,-134800901.40930101,-134800901.40930101,{"$f":"IF(A954=\"\",\"\",AL954-ROUND(AL954*OFFSET(Input!$S$27,B954,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A954=\"\",\"\",ROUND(AP954*(1-OFFSET(Input!$T$27,MIN(B954,10),0,1,1)),2*FEE_rounding))","v":-134800901.40930101},-129300901.40930101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A954=1,PMF_1st=0),0,ROUND(IF(A954=1,AI954,AL953)*OFFSET(Input!$O$27,IF(A954=121,-1,0)+MIN(B954,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A954=1,PMF_1st=0),0,IF(SUM($K$5:$L954)-$AU953>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B953,B954),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C954-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[951,80,3,null,119,{"$f":"IF(A955=\"\",\"\",IF(A955=1,Age_Full_Month,IF(F954=11,0,F954+1)))","v":2},119,0,{"$f":"IF(A955=\"\",\"\",IF(AND(F955=11,G955=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H955-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C955-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B955,99),0,1,1)*K955,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E955,0,1,1)*L955,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*M955,FEE_rounding)","v":0},0,0,{"$f":"IF(C955>=1,ROUND(K955*OFFSET(Input!$U$27,B955,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B955=1,0,IF($C955>=1,ROUND(OFFSET(Input!$X$27,B955,0,1,1)*AL954,AV_rounding),0))","v":0},{"$f":"IF(B955=1,0,IF(C955=1,ROUND(OFFSET(Input!$W$27,B955,0,1,1)*AVERAGE($AI$5,$AL$5:$AL953),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),OFFSET(Input!$G$27,B955,0,1,1)-AE955,0)","v":0},{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),MIN(OFFSET(Input!$G$27,B955,0,1,1),AP954),0)","v":0},0,0,0,0,0,0,0,-134800901.40930101,-134973546.40930101,-135630536.971432,-135630536.971432,{"$f":"IF(A955=\"\",\"\",AL955-ROUND(AL955*OFFSET(Input!$S$27,B955,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A955=\"\",\"\",ROUND(AP955*(1-OFFSET(Input!$T$27,MIN(B955,10),0,1,1)),2*FEE_rounding))","v":-135630536.971432},-130130536.971432,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A955=1,PMF_1st=0),0,ROUND(IF(A955=1,AI955,AL954)*OFFSET(Input!$O$27,IF(A955=121,-1,0)+MIN(B955,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A955=1,PMF_1st=0),0,IF(SUM($K$5:$L955)-$AU954>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B954,B955),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C955-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[952,80,4,null,119,{"$f":"IF(A956=\"\",\"\",IF(A956=1,Age_Full_Month,IF(F955=11,0,F955+1)))","v":3},119,0,{"$f":"IF(A956=\"\",\"\",IF(AND(F956=11,G956=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H956-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C956-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B956,99),0,1,1)*K956,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E956,0,1,1)*L956,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*M956,FEE_rounding)","v":0},0,0,{"$f":"IF(C956>=1,ROUND(K956*OFFSET(Input!$U$27,B956,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B956=1,0,IF($C956>=1,ROUND(OFFSET(Input!$X$27,B956,0,1,1)*AL955,AV_rounding),0))","v":0},{"$f":"IF(B956=1,0,IF(C956=1,ROUND(OFFSET(Input!$W$27,B956,0,1,1)*AVERAGE($AI$5,$AL$5:$AL954),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),OFFSET(Input!$G$27,B956,0,1,1)-AE956,0)","v":0},{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),MIN(OFFSET(Input!$G$27,B956,0,1,1),AP955),0)","v":0},0,0,0,0,0,0,0,-135630536.971432,-135803181.971432,-136464210.826612,-136464210.826612,{"$f":"IF(A956=\"\",\"\",AL956-ROUND(AL956*OFFSET(Input!$S$27,B956,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A956=\"\",\"\",ROUND(AP956*(1-OFFSET(Input!$T$27,MIN(B956,10),0,1,1)),2*FEE_rounding))","v":-136464210.826612},-130964210.826612,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A956=1,PMF_1st=0),0,ROUND(IF(A956=1,AI956,AL955)*OFFSET(Input!$O$27,IF(A956=121,-1,0)+MIN(B956,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A956=1,PMF_1st=0),0,IF(SUM($K$5:$L956)-$AU955>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B955,B956),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C956-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[953,80,5,null,119,{"$f":"IF(A957=\"\",\"\",IF(A957=1,Age_Full_Month,IF(F956=11,0,F956+1)))","v":4},119,0,{"$f":"IF(A957=\"\",\"\",IF(AND(F957=11,G957=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H957-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C957-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B957,99),0,1,1)*K957,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E957,0,1,1)*L957,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*M957,FEE_rounding)","v":0},0,0,{"$f":"IF(C957>=1,ROUND(K957*OFFSET(Input!$U$27,B957,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B957=1,0,IF($C957>=1,ROUND(OFFSET(Input!$X$27,B957,0,1,1)*AL956,AV_rounding),0))","v":0},{"$f":"IF(B957=1,0,IF(C957=1,ROUND(OFFSET(Input!$W$27,B957,0,1,1)*AVERAGE($AI$5,$AL$5:$AL955),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),OFFSET(Input!$G$27,B957,0,1,1)-AE957,0)","v":0},{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),MIN(OFFSET(Input!$G$27,B957,0,1,1),AP956),0)","v":0},0,0,0,0,0,0,0,-136464210.826612,-136636855.826612,-137301942.63143799,-137301942.63143799,{"$f":"IF(A957=\"\",\"\",AL957-ROUND(AL957*OFFSET(Input!$S$27,B957,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A957=\"\",\"\",ROUND(AP957*(1-OFFSET(Input!$T$27,MIN(B957,10),0,1,1)),2*FEE_rounding))","v":-137301942.63143799},-131801942.63143799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A957=1,PMF_1st=0),0,ROUND(IF(A957=1,AI957,AL956)*OFFSET(Input!$O$27,IF(A957=121,-1,0)+MIN(B957,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A957=1,PMF_1st=0),0,IF(SUM($K$5:$L957)-$AU956>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B956,B957),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C957-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[954,80,6,null,119,{"$f":"IF(A958=\"\",\"\",IF(A958=1,Age_Full_Month,IF(F957=11,0,F957+1)))","v":5},119,0,{"$f":"IF(A958=\"\",\"\",IF(AND(F958=11,G958=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H958-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C958-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B958,99),0,1,1)*K958,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E958,0,1,1)*L958,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*M958,FEE_rounding)","v":0},0,0,{"$f":"IF(C958>=1,ROUND(K958*OFFSET(Input!$U$27,B958,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B958=1,0,IF($C958>=1,ROUND(OFFSET(Input!$X$27,B958,0,1,1)*AL957,AV_rounding),0))","v":0},{"$f":"IF(B958=1,0,IF(C958=1,ROUND(OFFSET(Input!$W$27,B958,0,1,1)*AVERAGE($AI$5,$AL$5:$AL956),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),OFFSET(Input!$G$27,B958,0,1,1)-AE958,0)","v":0},{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),MIN(OFFSET(Input!$G$27,B958,0,1,1),AP957),0)","v":0},0,0,0,0,0,0,0,-137301942.63143799,-137474587.63143799,-138143752.13818401,-138143752.13818401,{"$f":"IF(A958=\"\",\"\",AL958-ROUND(AL958*OFFSET(Input!$S$27,B958,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A958=\"\",\"\",ROUND(AP958*(1-OFFSET(Input!$T$27,MIN(B958,10),0,1,1)),2*FEE_rounding))","v":-138143752.13818401},-132643752.13818401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A958=1,PMF_1st=0),0,ROUND(IF(A958=1,AI958,AL957)*OFFSET(Input!$O$27,IF(A958=121,-1,0)+MIN(B958,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A958=1,PMF_1st=0),0,IF(SUM($K$5:$L958)-$AU957>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B957,B958),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C958-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[955,80,7,null,119,{"$f":"IF(A959=\"\",\"\",IF(A959=1,Age_Full_Month,IF(F958=11,0,F958+1)))","v":6},119,0,{"$f":"IF(A959=\"\",\"\",IF(AND(F959=11,G959=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H959-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C959-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B959,99),0,1,1)*K959,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E959,0,1,1)*L959,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*M959,FEE_rounding)","v":0},0,0,{"$f":"IF(C959>=1,ROUND(K959*OFFSET(Input!$U$27,B959,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B959=1,0,IF($C959>=1,ROUND(OFFSET(Input!$X$27,B959,0,1,1)*AL958,AV_rounding),0))","v":0},{"$f":"IF(B959=1,0,IF(C959=1,ROUND(OFFSET(Input!$W$27,B959,0,1,1)*AVERAGE($AI$5,$AL$5:$AL957),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),OFFSET(Input!$G$27,B959,0,1,1)-AE959,0)","v":0},{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),MIN(OFFSET(Input!$G$27,B959,0,1,1),AP958),0)","v":0},0,0,0,0,0,0,0,-138143752.13818401,-138316397.13818401,-138989659.19527,-138989659.19527,{"$f":"IF(A959=\"\",\"\",AL959-ROUND(AL959*OFFSET(Input!$S$27,B959,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A959=\"\",\"\",ROUND(AP959*(1-OFFSET(Input!$T$27,MIN(B959,10),0,1,1)),2*FEE_rounding))","v":-138989659.19527},-133489659.19527,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A959=1,PMF_1st=0),0,ROUND(IF(A959=1,AI959,AL958)*OFFSET(Input!$O$27,IF(A959=121,-1,0)+MIN(B959,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A959=1,PMF_1st=0),0,IF(SUM($K$5:$L959)-$AU958>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B958,B959),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C959-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[956,80,8,null,119,{"$f":"IF(A960=\"\",\"\",IF(A960=1,Age_Full_Month,IF(F959=11,0,F959+1)))","v":7},119,0,{"$f":"IF(A960=\"\",\"\",IF(AND(F960=11,G960=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H960-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C960-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B960,99),0,1,1)*K960,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E960,0,1,1)*L960,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*M960,FEE_rounding)","v":0},0,0,{"$f":"IF(C960>=1,ROUND(K960*OFFSET(Input!$U$27,B960,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B960=1,0,IF($C960>=1,ROUND(OFFSET(Input!$X$27,B960,0,1,1)*AL959,AV_rounding),0))","v":0},{"$f":"IF(B960=1,0,IF(C960=1,ROUND(OFFSET(Input!$W$27,B960,0,1,1)*AVERAGE($AI$5,$AL$5:$AL958),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),OFFSET(Input!$G$27,B960,0,1,1)-AE960,0)","v":0},{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),MIN(OFFSET(Input!$G$27,B960,0,1,1),AP959),0)","v":0},0,0,0,0,0,0,0,-138989659.19527,-139162304.19527,-139839683.74772999,-139839683.74772999,{"$f":"IF(A960=\"\",\"\",AL960-ROUND(AL960*OFFSET(Input!$S$27,B960,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A960=\"\",\"\",ROUND(AP960*(1-OFFSET(Input!$T$27,MIN(B960,10),0,1,1)),2*FEE_rounding))","v":-139839683.74772999},-134339683.74772999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A960=1,PMF_1st=0),0,ROUND(IF(A960=1,AI960,AL959)*OFFSET(Input!$O$27,IF(A960=121,-1,0)+MIN(B960,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A960=1,PMF_1st=0),0,IF(SUM($K$5:$L960)-$AU959>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B959,B960),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C960-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[957,80,9,null,119,{"$f":"IF(A961=\"\",\"\",IF(A961=1,Age_Full_Month,IF(F960=11,0,F960+1)))","v":8},119,0,{"$f":"IF(A961=\"\",\"\",IF(AND(F961=11,G961=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H961-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C961-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B961,99),0,1,1)*K961,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E961,0,1,1)*L961,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*M961,FEE_rounding)","v":0},0,0,{"$f":"IF(C961>=1,ROUND(K961*OFFSET(Input!$U$27,B961,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B961=1,0,IF($C961>=1,ROUND(OFFSET(Input!$X$27,B961,0,1,1)*AL960,AV_rounding),0))","v":0},{"$f":"IF(B961=1,0,IF(C961=1,ROUND(OFFSET(Input!$W$27,B961,0,1,1)*AVERAGE($AI$5,$AL$5:$AL959),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),OFFSET(Input!$G$27,B961,0,1,1)-AE961,0)","v":0},{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),MIN(OFFSET(Input!$G$27,B961,0,1,1),AP960),0)","v":0},0,0,0,0,0,0,0,-139839683.74772999,-140012328.74772999,-140693845.837681,-140693845.837681,{"$f":"IF(A961=\"\",\"\",AL961-ROUND(AL961*OFFSET(Input!$S$27,B961,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A961=\"\",\"\",ROUND(AP961*(1-OFFSET(Input!$T$27,MIN(B961,10),0,1,1)),2*FEE_rounding))","v":-140693845.837681},-135193845.837681,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A961=1,PMF_1st=0),0,ROUND(IF(A961=1,AI961,AL960)*OFFSET(Input!$O$27,IF(A961=121,-1,0)+MIN(B961,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A961=1,PMF_1st=0),0,IF(SUM($K$5:$L961)-$AU960>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B960,B961),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C961-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[958,80,10,null,119,{"$f":"IF(A962=\"\",\"\",IF(A962=1,Age_Full_Month,IF(F961=11,0,F961+1)))","v":9},119,0,{"$f":"IF(A962=\"\",\"\",IF(AND(F962=11,G962=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H962-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C962-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B962,99),0,1,1)*K962,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E962,0,1,1)*L962,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*M962,FEE_rounding)","v":0},0,0,{"$f":"IF(C962>=1,ROUND(K962*OFFSET(Input!$U$27,B962,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B962=1,0,IF($C962>=1,ROUND(OFFSET(Input!$X$27,B962,0,1,1)*AL961,AV_rounding),0))","v":0},{"$f":"IF(B962=1,0,IF(C962=1,ROUND(OFFSET(Input!$W$27,B962,0,1,1)*AVERAGE($AI$5,$AL$5:$AL960),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),OFFSET(Input!$G$27,B962,0,1,1)-AE962,0)","v":0},{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),MIN(OFFSET(Input!$G$27,B962,0,1,1),AP961),0)","v":0},0,0,0,0,0,0,0,-140693845.837681,-140866490.837681,-141552165.60479599,-141552165.60479599,{"$f":"IF(A962=\"\",\"\",AL962-ROUND(AL962*OFFSET(Input!$S$27,B962,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A962=\"\",\"\",ROUND(AP962*(1-OFFSET(Input!$T$27,MIN(B962,10),0,1,1)),2*FEE_rounding))","v":-141552165.60479599},-136052165.60479599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A962=1,PMF_1st=0),0,ROUND(IF(A962=1,AI962,AL961)*OFFSET(Input!$O$27,IF(A962=121,-1,0)+MIN(B962,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A962=1,PMF_1st=0),0,IF(SUM($K$5:$L962)-$AU961>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B961,B962),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C962-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[959,80,11,null,119,{"$f":"IF(A963=\"\",\"\",IF(A963=1,Age_Full_Month,IF(F962=11,0,F962+1)))","v":10},119,0,{"$f":"IF(A963=\"\",\"\",IF(AND(F963=11,G963=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H963-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C963-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B963,99),0,1,1)*K963,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E963,0,1,1)*L963,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*M963,FEE_rounding)","v":0},0,0,{"$f":"IF(C963>=1,ROUND(K963*OFFSET(Input!$U$27,B963,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B963=1,0,IF($C963>=1,ROUND(OFFSET(Input!$X$27,B963,0,1,1)*AL962,AV_rounding),0))","v":0},{"$f":"IF(B963=1,0,IF(C963=1,ROUND(OFFSET(Input!$W$27,B963,0,1,1)*AVERAGE($AI$5,$AL$5:$AL961),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),OFFSET(Input!$G$27,B963,0,1,1)-AE963,0)","v":0},{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),MIN(OFFSET(Input!$G$27,B963,0,1,1),AP962),0)","v":0},0,0,0,0,0,0,0,-141552165.60479599,-141724810.60479599,-142414663.28677899,-142414663.28677899,{"$f":"IF(A963=\"\",\"\",AL963-ROUND(AL963*OFFSET(Input!$S$27,B963,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A963=\"\",\"\",ROUND(AP963*(1-OFFSET(Input!$T$27,MIN(B963,10),0,1,1)),2*FEE_rounding))","v":-142414663.28677899},-136914663.28677899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A963=1,PMF_1st=0),0,ROUND(IF(A963=1,AI963,AL962)*OFFSET(Input!$O$27,IF(A963=121,-1,0)+MIN(B963,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A963=1,PMF_1st=0),0,IF(SUM($K$5:$L963)-$AU962>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B962,B963),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C963-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[960,80,12,null,119,{"$f":"IF(A964=\"\",\"\",IF(A964=1,Age_Full_Month,IF(F963=11,0,F963+1)))","v":11},119,0,{"$f":"IF(A964=\"\",\"\",IF(AND(F964=11,G964=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H964-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C964-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B964,99),0,1,1)*K964,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E964,0,1,1)*L964,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*M964,FEE_rounding)","v":0},0,0,{"$f":"IF(C964>=1,ROUND(K964*OFFSET(Input!$U$27,B964,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B964=1,0,IF($C964>=1,ROUND(OFFSET(Input!$X$27,B964,0,1,1)*AL963,AV_rounding),0))","v":0},{"$f":"IF(B964=1,0,IF(C964=1,ROUND(OFFSET(Input!$W$27,B964,0,1,1)*AVERAGE($AI$5,$AL$5:$AL962),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),OFFSET(Input!$G$27,B964,0,1,1)-AE964,0)","v":0},{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),MIN(OFFSET(Input!$G$27,B964,0,1,1),AP963),0)","v":0},0,0,0,0,0,0,0,-142414663.28677899,-142587308.28677899,-143281359.219841,-143281359.219841,{"$f":"IF(A964=\"\",\"\",AL964-ROUND(AL964*OFFSET(Input!$S$27,B964,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A964=\"\",\"\",ROUND(AP964*(1-OFFSET(Input!$T$27,MIN(B964,10),0,1,1)),2*FEE_rounding))","v":-143281359.219841},-137781359.219841,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A964=1,PMF_1st=0),0,ROUND(IF(A964=1,AI964,AL963)*OFFSET(Input!$O$27,IF(A964=121,-1,0)+MIN(B964,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A964=1,PMF_1st=0),0,IF(SUM($K$5:$L964)-$AU963>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B963,B964),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C964-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[961,81,1,null,{"$f":"IF($A965=\"\",\"\",Age_Insured+B965-1)","v":120},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Month,IF(F964=11,0,F964+1)))","v":0},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Year,IF(F964=11,G964+1,G964)))","v":120},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),DAY(EOMONTH((SignYY+INT(A965/12)+1911)&\"/\"&(IF(MOD(SignMM+A965-1,12)=0,12,MOD(SignMM+A965-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H965-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B965-1>=BPP,\"\",IF(AS964>0,1,0))","v":""},{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,IF(($BJ965+$AL964+$AP964+$AW965)/($BJ965+$AL964+$AP964)>$BK965,VLOOKUP($B965,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K965=0,0,IF(MOD(C965-1,12/Prem_Freq)=0,VLOOKUP(B965,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C965=1,VLOOKUP(B965,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C965-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B965,99),0,1,1)*K965,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E965,0,1,1)*L965,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*M965,FEE_rounding)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,K965-N965))","v":0},{"$f":"IF(A966=\"\",\"\",IF(K965=\"*****\",\"*****\",L965-O965+M965-P965))","v":0},{"$f":"IF(C965>=1,ROUND(K965*OFFSET(Input!$U$27,B965,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B965=1,0,IF($C965>=1,ROUND(OFFSET(Input!$X$27,B965,0,1,1)*AL964,AV_rounding),0))","v":0},{"$f":"IF(B965=1,0,IF(C965=1,ROUND(OFFSET(Input!$W$27,B965,0,1,1)*AVERAGE($AI$5,$AL$5:$AL963),AV_rounding),0))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,BA965,AI965))","v":0},{"$f":"IF(E965=\"\",\"\",IF(SUM(AI965,-V965)>BB965,BB965,SUM(AI965,-V965)))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,0,BA965-AI965))","v":172645},0,0,{"$f":"IF(E965=\" \",\" \",IF(Z965<BI964+BC965+BE965+BD965*0+BF965,BI964+BC965+BE965+BD965*0+BF965-BI964-Z965,0))","v":0},0,0,{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),OFFSET(Input!$G$27,B965,0,1,1)-AE965,0)","v":0},{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),MIN(OFFSET(Input!$G$27,B965,0,1,1),AP964),0)","v":0},{"$f":"IF(A966=\"\",\"\",AF964+AD965+AE965)","v":0},0,0,{"$f":"IF(A965=\"\",\"\",AL964+Q965+R965*0+IF(A965=1,0,SUM(S965:U965)))","v":0},{"$f":"IF(A965=\"\",\"\",AI965-V965-W965-Z965-AD965)","v":0},{"$f":"ROUND((AJ965-AB965)*(1+IRR_2)^(1/12)+IF(A965=1,S965,0),AV_rounding)","v":0},{"$f":"ROUND(AK965-AG965,AV_rounding)","v":0},-143281359.219841,-143454004.219841,{"$f":"ROUND((AN965-AC965)*(1+IRR_2)^(1/12),AV_rounding)","v":-144152273.83918199},{"$f":"ROUND(AO965-AH965,AV_rounding)","v":-144152273.83918199},{"$f":"IF(A965=\"\",\"\",AL965-ROUND(AL965*OFFSET(Input!$S$27,B965,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A965=\"\",\"\",ROUND(AP965*(1-OFFSET(Input!$T$27,MIN(B965,10),0,1,1)),2*FEE_rounding))","v":-144152273.83918199},-138652273.83918199,0,{"$f":"IF(A966=\"\",\"\",AU964+AD965+AE965)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,Q965+R965))","v":0},5500000,5500000,{"$f":"IF(A965=1,K965,MAX(AY964+K965-AD964-AE964,0))","v":3000000},{"$f":"IF(A965=\"\",\"\",AW965)","v":5500000},{"$f":"ROUND(ROUND(AZ965/100000*VLOOKUP(Age_Insured+B965-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I965>0,I965/H965,1),2*FEE_rounding)*IF(G966>14,1,0)*IF(AND(I965=0,H965>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A965=1,PMF_1st=0),0,ROUND(IF(A965=1,AI965,AL964)*OFFSET(Input!$O$27,IF(A965=121,-1,0)+MIN(B965,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A965=1,PMF_1st=0),0,IF(SUM($K$5:$L965)-$AU964>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B964,B965),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A965+1","v":962},{"$f":"IF($A966=\"\",\"\",INT((A966-1)/12)+1)","v":81},{"$f":"IF($A966=\"\",\"\",MOD((A966-1),12)+1)","v":2},null,120,{"$f":"IF(A966=\"\",\"\",IF(A966=1,Age_Full_Month,IF(F965=11,0,F965+1)))","v":1},120,0,{"$f":"IF(A966=\"\",\"\",IF(AND(F966=11,G966=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H966-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C966-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B966,99),0,1,1)*K966,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E966,0,1,1)*L966,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*M966,FEE_rounding)","v":0},0,0,{"$f":"IF(C966>=1,ROUND(K966*OFFSET(Input!$U$27,B966,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B966=1,0,IF($C966>=1,ROUND(OFFSET(Input!$X$27,B966,0,1,1)*AL965,AV_rounding),0))","v":0},{"$f":"IF(B966=1,0,IF(C966=1,ROUND(OFFSET(Input!$W$27,B966,0,1,1)*AVERAGE($AI$5,$AL$5:$AL964),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q966+R966","v":0},{"$f":"IF(E966=\" \",\" \",IF(AI966+AM966-V966>BI965+BC966+BD966+BF966+BE966,BI965+BC966+BD966+BF966+BE966,MAX(AI966+AM966-V966,0)))","v":0},0,{"$f":"BG966","v":0},0,{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),OFFSET(Input!$G$27,B966,0,1,1)-AE966,0)","v":0},{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),MIN(OFFSET(Input!$G$27,B966,0,1,1),AP965),0)","v":0},0,0,0,0,0,0,0,{"$f":"R966+AO965","v":-144152273.83918199},{"$f":"AM966-X966-AA966-AE966","v":-144324918.83918199},-145027427.67947099,-145027427.67947099,{"$f":"IF(A966=\"\",\"\",AL966-ROUND(AL966*OFFSET(Input!$S$27,B966,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A966=\"\",\"\",ROUND(AP966*(1-OFFSET(Input!$T$27,MIN(B966,10),0,1,1)),2*FEE_rounding))","v":-145027427.67947099},{"$f":"AW966+AL966+AP966","v":-139527427.67947099},0,0,0,{"$f":"AW965","v":5500000},{"$f":"AW966+AI966","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A966=1,PMF_1st=0),0,ROUND(IF(A966=1,AI966,AL965)*OFFSET(Input!$O$27,IF(A966=121,-1,0)+MIN(B966,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A966=1,PMF_1st=0),0,IF(SUM($K$5:$L966)-$AU965>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B965,B966),21),0,1,1)))","v":0},null,null,{"$f":"BI965+BC966+BD966+BE966+BF966-Z966-AA966","v":0},{"$f":"IF(MOD($C966-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E966<=30,1.9,IF($E966<=40,1.6,IF($E966<=50,1.4,IF($E966<=60,1.2,IF($E966<=70,1.1,IF($E966<=90,1.02,1))))))","v":1}]
[963,81,3,null,120,{"$f":"IF(A967=\"\",\"\",IF(A967=1,Age_Full_Month,IF(F966=11,0,F966+1)))","v":2},120,0,{"$f":"IF(A967=\"\",\"\",IF(AND(F967=11,G967=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H967-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C967-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B967,99),0,1,1)*K967,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E967,0,1,1)*L967,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*M967,FEE_rounding)","v":0},0,0,{"$f":"IF(C967>=1,ROUND(K967*OFFSET(Input!$U$27,B967,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B967=1,0,IF($C967>=1,ROUND(OFFSET(Input!$X$27,B967,0,1,1)*AL966,AV_rounding),0))","v":0},{"$f":"IF(B967=1,0,IF(C967=1,ROUND(OFFSET(Input!$W$27,B967,0,1,1)*AVERAGE($AI$5,$AL$5:$AL965),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),OFFSET(Input!$G$27,B967,0,1,1)-AE967,0)","v":0},{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),MIN(OFFSET(Input!$G$27,B967,0,1,1),AP966),0)","v":0},0,0,0,0,0,0,0,-145027427.67947099,-145200072.67947099,-145906841.37533,-145906841.37533,{"$f":"IF(A967=\"\",\"\",AL967-ROUND(AL967*OFFSET(Input!$S$27,B967,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A967=\"\",\"\",ROUND(AP967*(1-OFFSET(Input!$T$27,MIN(B967,10),0,1,1)),2*FEE_rounding))","v":-145906841.37533},-140406841.37533,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A967=1,PMF_1st=0),0,ROUND(IF(A967=1,AI967,AL966)*OFFSET(Input!$O$27,IF(A967=121,-1,0)+MIN(B967,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A967=1,PMF_1st=0),0,IF(SUM($K$5:$L967)-$AU966>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B966,B967),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C967-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[964,81,4,null,120,{"$f":"IF(A968=\"\",\"\",IF(A968=1,Age_Full_Month,IF(F967=11,0,F967+1)))","v":3},120,0,{"$f":"IF(A968=\"\",\"\",IF(AND(F968=11,G968=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H968-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C968-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B968,99),0,1,1)*K968,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E968,0,1,1)*L968,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*M968,FEE_rounding)","v":0},0,0,{"$f":"IF(C968>=1,ROUND(K968*OFFSET(Input!$U$27,B968,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B968=1,0,IF($C968>=1,ROUND(OFFSET(Input!$X$27,B968,0,1,1)*AL967,AV_rounding),0))","v":0},{"$f":"IF(B968=1,0,IF(C968=1,ROUND(OFFSET(Input!$W$27,B968,0,1,1)*AVERAGE($AI$5,$AL$5:$AL966),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),OFFSET(Input!$G$27,B968,0,1,1)-AE968,0)","v":0},{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),MIN(OFFSET(Input!$G$27,B968,0,1,1),AP967),0)","v":0},0,0,0,0,0,0,0,-145906841.37533,-146079486.37533,-146790535.66182101,-146790535.66182101,{"$f":"IF(A968=\"\",\"\",AL968-ROUND(AL968*OFFSET(Input!$S$27,B968,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A968=\"\",\"\",ROUND(AP968*(1-OFFSET(Input!$T$27,MIN(B968,10),0,1,1)),2*FEE_rounding))","v":-146790535.66182101},-141290535.66182101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A968=1,PMF_1st=0),0,ROUND(IF(A968=1,AI968,AL967)*OFFSET(Input!$O$27,IF(A968=121,-1,0)+MIN(B968,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A968=1,PMF_1st=0),0,IF(SUM($K$5:$L968)-$AU967>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B967,B968),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C968-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[965,81,5,null,120,{"$f":"IF(A969=\"\",\"\",IF(A969=1,Age_Full_Month,IF(F968=11,0,F968+1)))","v":4},120,0,{"$f":"IF(A969=\"\",\"\",IF(AND(F969=11,G969=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H969-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C969-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B969,99),0,1,1)*K969,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E969,0,1,1)*L969,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*M969,FEE_rounding)","v":0},0,0,{"$f":"IF(C969>=1,ROUND(K969*OFFSET(Input!$U$27,B969,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B969=1,0,IF($C969>=1,ROUND(OFFSET(Input!$X$27,B969,0,1,1)*AL968,AV_rounding),0))","v":0},{"$f":"IF(B969=1,0,IF(C969=1,ROUND(OFFSET(Input!$W$27,B969,0,1,1)*AVERAGE($AI$5,$AL$5:$AL967),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),OFFSET(Input!$G$27,B969,0,1,1)-AE969,0)","v":0},{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),MIN(OFFSET(Input!$G$27,B969,0,1,1),AP968),0)","v":0},0,0,0,0,0,0,0,-146790535.66182101,-146963180.66182101,-147678531.37493601,-147678531.37493601,{"$f":"IF(A969=\"\",\"\",AL969-ROUND(AL969*OFFSET(Input!$S$27,B969,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A969=\"\",\"\",ROUND(AP969*(1-OFFSET(Input!$T$27,MIN(B969,10),0,1,1)),2*FEE_rounding))","v":-147678531.37493601},-142178531.37493601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A969=1,PMF_1st=0),0,ROUND(IF(A969=1,AI969,AL968)*OFFSET(Input!$O$27,IF(A969=121,-1,0)+MIN(B969,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A969=1,PMF_1st=0),0,IF(SUM($K$5:$L969)-$AU968>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B968,B969),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C969-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[966,81,6,null,120,{"$f":"IF(A970=\"\",\"\",IF(A970=1,Age_Full_Month,IF(F969=11,0,F969+1)))","v":5},120,0,{"$f":"IF(A970=\"\",\"\",IF(AND(F970=11,G970=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H970-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C970-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B970,99),0,1,1)*K970,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E970,0,1,1)*L970,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*M970,FEE_rounding)","v":0},0,0,{"$f":"IF(C970>=1,ROUND(K970*OFFSET(Input!$U$27,B970,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B970=1,0,IF($C970>=1,ROUND(OFFSET(Input!$X$27,B970,0,1,1)*AL969,AV_rounding),0))","v":0},{"$f":"IF(B970=1,0,IF(C970=1,ROUND(OFFSET(Input!$W$27,B970,0,1,1)*AVERAGE($AI$5,$AL$5:$AL968),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),OFFSET(Input!$G$27,B970,0,1,1)-AE970,0)","v":0},{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),MIN(OFFSET(Input!$G$27,B970,0,1,1),AP969),0)","v":0},0,0,0,0,0,0,0,-147678531.37493601,-147851176.37493601,-148570849.452086,-148570849.452086,{"$f":"IF(A970=\"\",\"\",AL970-ROUND(AL970*OFFSET(Input!$S$27,B970,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A970=\"\",\"\",ROUND(AP970*(1-OFFSET(Input!$T$27,MIN(B970,10),0,1,1)),2*FEE_rounding))","v":-148570849.452086},-143070849.452086,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A970=1,PMF_1st=0),0,ROUND(IF(A970=1,AI970,AL969)*OFFSET(Input!$O$27,IF(A970=121,-1,0)+MIN(B970,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A970=1,PMF_1st=0),0,IF(SUM($K$5:$L970)-$AU969>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B969,B970),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C970-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[967,81,7,null,120,{"$f":"IF(A971=\"\",\"\",IF(A971=1,Age_Full_Month,IF(F970=11,0,F970+1)))","v":6},120,0,{"$f":"IF(A971=\"\",\"\",IF(AND(F971=11,G971=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H971-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C971-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B971,99),0,1,1)*K971,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E971,0,1,1)*L971,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*M971,FEE_rounding)","v":0},0,0,{"$f":"IF(C971>=1,ROUND(K971*OFFSET(Input!$U$27,B971,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B971=1,0,IF($C971>=1,ROUND(OFFSET(Input!$X$27,B971,0,1,1)*AL970,AV_rounding),0))","v":0},{"$f":"IF(B971=1,0,IF(C971=1,ROUND(OFFSET(Input!$W$27,B971,0,1,1)*AVERAGE($AI$5,$AL$5:$AL969),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),OFFSET(Input!$G$27,B971,0,1,1)-AE971,0)","v":0},{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),MIN(OFFSET(Input!$G$27,B971,0,1,1),AP970),0)","v":0},0,0,0,0,0,0,0,-148570849.452086,-148743494.452086,-149467510.93259701,-149467510.93259701,{"$f":"IF(A971=\"\",\"\",AL971-ROUND(AL971*OFFSET(Input!$S$27,B971,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A971=\"\",\"\",ROUND(AP971*(1-OFFSET(Input!$T$27,MIN(B971,10),0,1,1)),2*FEE_rounding))","v":-149467510.93259701},-143967510.93259701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A971=1,PMF_1st=0),0,ROUND(IF(A971=1,AI971,AL970)*OFFSET(Input!$O$27,IF(A971=121,-1,0)+MIN(B971,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A971=1,PMF_1st=0),0,IF(SUM($K$5:$L971)-$AU970>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B970,B971),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C971-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[968,81,8,null,120,{"$f":"IF(A972=\"\",\"\",IF(A972=1,Age_Full_Month,IF(F971=11,0,F971+1)))","v":7},120,0,{"$f":"IF(A972=\"\",\"\",IF(AND(F972=11,G972=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H972-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C972-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B972,99),0,1,1)*K972,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E972,0,1,1)*L972,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*M972,FEE_rounding)","v":0},0,0,{"$f":"IF(C972>=1,ROUND(K972*OFFSET(Input!$U$27,B972,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B972=1,0,IF($C972>=1,ROUND(OFFSET(Input!$X$27,B972,0,1,1)*AL971,AV_rounding),0))","v":0},{"$f":"IF(B972=1,0,IF(C972=1,ROUND(OFFSET(Input!$W$27,B972,0,1,1)*AVERAGE($AI$5,$AL$5:$AL970),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),OFFSET(Input!$G$27,B972,0,1,1)-AE972,0)","v":0},{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),MIN(OFFSET(Input!$G$27,B972,0,1,1),AP971),0)","v":0},0,0,0,0,0,0,0,-149467510.93259701,-149640155.93259701,-150368536.95820501,-150368536.95820501,{"$f":"IF(A972=\"\",\"\",AL972-ROUND(AL972*OFFSET(Input!$S$27,B972,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A972=\"\",\"\",ROUND(AP972*(1-OFFSET(Input!$T$27,MIN(B972,10),0,1,1)),2*FEE_rounding))","v":-150368536.95820501},-144868536.95820501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A972=1,PMF_1st=0),0,ROUND(IF(A972=1,AI972,AL971)*OFFSET(Input!$O$27,IF(A972=121,-1,0)+MIN(B972,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A972=1,PMF_1st=0),0,IF(SUM($K$5:$L972)-$AU971>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B971,B972),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C972-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[969,81,9,null,120,{"$f":"IF(A973=\"\",\"\",IF(A973=1,Age_Full_Month,IF(F972=11,0,F972+1)))","v":8},120,0,{"$f":"IF(A973=\"\",\"\",IF(AND(F973=11,G973=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H973-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C973-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B973,99),0,1,1)*K973,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E973,0,1,1)*L973,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*M973,FEE_rounding)","v":0},0,0,{"$f":"IF(C973>=1,ROUND(K973*OFFSET(Input!$U$27,B973,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B973=1,0,IF($C973>=1,ROUND(OFFSET(Input!$X$27,B973,0,1,1)*AL972,AV_rounding),0))","v":0},{"$f":"IF(B973=1,0,IF(C973=1,ROUND(OFFSET(Input!$W$27,B973,0,1,1)*AVERAGE($AI$5,$AL$5:$AL971),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),OFFSET(Input!$G$27,B973,0,1,1)-AE973,0)","v":0},{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),MIN(OFFSET(Input!$G$27,B973,0,1,1),AP972),0)","v":0},0,0,0,0,0,0,0,-150368536.95820501,-150541181.95820501,-151273948.77355301,-151273948.77355301,{"$f":"IF(A973=\"\",\"\",AL973-ROUND(AL973*OFFSET(Input!$S$27,B973,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A973=\"\",\"\",ROUND(AP973*(1-OFFSET(Input!$T$27,MIN(B973,10),0,1,1)),2*FEE_rounding))","v":-151273948.77355301},-145773948.77355301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A973=1,PMF_1st=0),0,ROUND(IF(A973=1,AI973,AL972)*OFFSET(Input!$O$27,IF(A973=121,-1,0)+MIN(B973,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A973=1,PMF_1st=0),0,IF(SUM($K$5:$L973)-$AU972>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B972,B973),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C973-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[970,81,10,null,120,{"$f":"IF(A974=\"\",\"\",IF(A974=1,Age_Full_Month,IF(F973=11,0,F973+1)))","v":9},120,0,{"$f":"IF(A974=\"\",\"\",IF(AND(F974=11,G974=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H974-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C974-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B974,99),0,1,1)*K974,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E974,0,1,1)*L974,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*M974,FEE_rounding)","v":0},0,0,{"$f":"IF(C974>=1,ROUND(K974*OFFSET(Input!$U$27,B974,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B974=1,0,IF($C974>=1,ROUND(OFFSET(Input!$X$27,B974,0,1,1)*AL973,AV_rounding),0))","v":0},{"$f":"IF(B974=1,0,IF(C974=1,ROUND(OFFSET(Input!$W$27,B974,0,1,1)*AVERAGE($AI$5,$AL$5:$AL972),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),OFFSET(Input!$G$27,B974,0,1,1)-AE974,0)","v":0},{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),MIN(OFFSET(Input!$G$27,B974,0,1,1),AP973),0)","v":0},0,0,0,0,0,0,0,-151273948.77355301,-151446593.77355301,-152183767.726695,-152183767.726695,{"$f":"IF(A974=\"\",\"\",AL974-ROUND(AL974*OFFSET(Input!$S$27,B974,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A974=\"\",\"\",ROUND(AP974*(1-OFFSET(Input!$T$27,MIN(B974,10),0,1,1)),2*FEE_rounding))","v":-152183767.726695},-146683767.726695,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A974=1,PMF_1st=0),0,ROUND(IF(A974=1,AI974,AL973)*OFFSET(Input!$O$27,IF(A974=121,-1,0)+MIN(B974,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A974=1,PMF_1st=0),0,IF(SUM($K$5:$L974)-$AU973>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B973,B974),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C974-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[971,81,11,null,120,{"$f":"IF(A975=\"\",\"\",IF(A975=1,Age_Full_Month,IF(F974=11,0,F974+1)))","v":10},120,0,{"$f":"IF(A975=\"\",\"\",IF(AND(F975=11,G975=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H975-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C975-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B975,99),0,1,1)*K975,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E975,0,1,1)*L975,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*M975,FEE_rounding)","v":0},0,0,{"$f":"IF(C975>=1,ROUND(K975*OFFSET(Input!$U$27,B975,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B975=1,0,IF($C975>=1,ROUND(OFFSET(Input!$X$27,B975,0,1,1)*AL974,AV_rounding),0))","v":0},{"$f":"IF(B975=1,0,IF(C975=1,ROUND(OFFSET(Input!$W$27,B975,0,1,1)*AVERAGE($AI$5,$AL$5:$AL973),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),OFFSET(Input!$G$27,B975,0,1,1)-AE975,0)","v":0},{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),MIN(OFFSET(Input!$G$27,B975,0,1,1),AP974),0)","v":0},0,0,0,0,0,0,0,-152183767.726695,-152356412.726695,-153098015.26959601,-153098015.26959601,{"$f":"IF(A975=\"\",\"\",AL975-ROUND(AL975*OFFSET(Input!$S$27,B975,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A975=\"\",\"\",ROUND(AP975*(1-OFFSET(Input!$T$27,MIN(B975,10),0,1,1)),2*FEE_rounding))","v":-153098015.26959601},-147598015.26959601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A975=1,PMF_1st=0),0,ROUND(IF(A975=1,AI975,AL974)*OFFSET(Input!$O$27,IF(A975=121,-1,0)+MIN(B975,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A975=1,PMF_1st=0),0,IF(SUM($K$5:$L975)-$AU974>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B974,B975),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C975-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[972,81,12,null,120,{"$f":"IF(A976=\"\",\"\",IF(A976=1,Age_Full_Month,IF(F975=11,0,F975+1)))","v":11},120,0,{"$f":"IF(A976=\"\",\"\",IF(AND(F976=11,G976=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H976-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C976-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B976,99),0,1,1)*K976,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E976,0,1,1)*L976,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*M976,FEE_rounding)","v":0},0,0,{"$f":"IF(C976>=1,ROUND(K976*OFFSET(Input!$U$27,B976,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B976=1,0,IF($C976>=1,ROUND(OFFSET(Input!$X$27,B976,0,1,1)*AL975,AV_rounding),0))","v":0},{"$f":"IF(B976=1,0,IF(C976=1,ROUND(OFFSET(Input!$W$27,B976,0,1,1)*AVERAGE($AI$5,$AL$5:$AL974),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),OFFSET(Input!$G$27,B976,0,1,1)-AE976,0)","v":0},{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),MIN(OFFSET(Input!$G$27,B976,0,1,1),AP975),0)","v":0},0,0,0,0,0,0,0,-153098015.26959601,-153270660.26959601,-154016712.95864201,-154016712.95864201,{"$f":"IF(A976=\"\",\"\",AL976-ROUND(AL976*OFFSET(Input!$S$27,B976,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A976=\"\",\"\",ROUND(AP976*(1-OFFSET(Input!$T$27,MIN(B976,10),0,1,1)),2*FEE_rounding))","v":-154016712.95864201},-148516712.95864201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A976=1,PMF_1st=0),0,ROUND(IF(A976=1,AI976,AL975)*OFFSET(Input!$O$27,IF(A976=121,-1,0)+MIN(B976,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A976=1,PMF_1st=0),0,IF(SUM($K$5:$L976)-$AU975>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B975,B976),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C976-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[973,82,1,null,121,{"$f":"IF(A977=\"\",\"\",IF(A977=1,Age_Full_Month,IF(F976=11,0,F976+1)))","v":0},121,0,{"$f":"IF(A977=\"\",\"\",IF(AND(F977=11,G977=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H977-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C977-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B977,99),0,1,1)*K977,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E977,0,1,1)*L977,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*M977,FEE_rounding)","v":0},0,0,{"$f":"IF(C977>=1,ROUND(K977*OFFSET(Input!$U$27,B977,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B977=1,0,IF($C977>=1,ROUND(OFFSET(Input!$X$27,B977,0,1,1)*AL976,AV_rounding),0))","v":0},{"$f":"IF(B977=1,0,IF(C977=1,ROUND(OFFSET(Input!$W$27,B977,0,1,1)*AVERAGE($AI$5,$AL$5:$AL975),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),OFFSET(Input!$G$27,B977,0,1,1)-AE977,0)","v":0},{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),MIN(OFFSET(Input!$G$27,B977,0,1,1),AP976),0)","v":0},0,0,0,0,0,0,0,-154016712.95864201,-154189357.95864201,-154939882.455143,-154939882.455143,{"$f":"IF(A977=\"\",\"\",AL977-ROUND(AL977*OFFSET(Input!$S$27,B977,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A977=\"\",\"\",ROUND(AP977*(1-OFFSET(Input!$T$27,MIN(B977,10),0,1,1)),2*FEE_rounding))","v":-154939882.455143},-149439882.455143,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A977=1,PMF_1st=0),0,ROUND(IF(A977=1,AI977,AL976)*OFFSET(Input!$O$27,IF(A977=121,-1,0)+MIN(B977,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A977=1,PMF_1st=0),0,IF(SUM($K$5:$L977)-$AU976>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B976,B977),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C977-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[974,82,2,null,121,{"$f":"IF(A978=\"\",\"\",IF(A978=1,Age_Full_Month,IF(F977=11,0,F977+1)))","v":1},121,0,{"$f":"IF(A978=\"\",\"\",IF(AND(F978=11,G978=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H978-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C978-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B978,99),0,1,1)*K978,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E978,0,1,1)*L978,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*M978,FEE_rounding)","v":0},0,0,{"$f":"IF(C978>=1,ROUND(K978*OFFSET(Input!$U$27,B978,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B978=1,0,IF($C978>=1,ROUND(OFFSET(Input!$X$27,B978,0,1,1)*AL977,AV_rounding),0))","v":0},{"$f":"IF(B978=1,0,IF(C978=1,ROUND(OFFSET(Input!$W$27,B978,0,1,1)*AVERAGE($AI$5,$AL$5:$AL976),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),OFFSET(Input!$G$27,B978,0,1,1)-AE978,0)","v":0},{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),MIN(OFFSET(Input!$G$27,B978,0,1,1),AP977),0)","v":0},0,0,0,0,0,0,0,-154939882.455143,-155112527.455143,-155867545.52584901,-155867545.52584901,{"$f":"IF(A978=\"\",\"\",AL978-ROUND(AL978*OFFSET(Input!$S$27,B978,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A978=\"\",\"\",ROUND(AP978*(1-OFFSET(Input!$T$27,MIN(B978,10),0,1,1)),2*FEE_rounding))","v":-155867545.52584901},-150367545.52584901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A978=1,PMF_1st=0),0,ROUND(IF(A978=1,AI978,AL977)*OFFSET(Input!$O$27,IF(A978=121,-1,0)+MIN(B978,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A978=1,PMF_1st=0),0,IF(SUM($K$5:$L978)-$AU977>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B977,B978),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C978-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[975,82,3,null,121,{"$f":"IF(A979=\"\",\"\",IF(A979=1,Age_Full_Month,IF(F978=11,0,F978+1)))","v":2},121,0,{"$f":"IF(A979=\"\",\"\",IF(AND(F979=11,G979=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H979-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C979-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B979,99),0,1,1)*K979,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E979,0,1,1)*L979,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*M979,FEE_rounding)","v":0},0,0,{"$f":"IF(C979>=1,ROUND(K979*OFFSET(Input!$U$27,B979,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B979=1,0,IF($C979>=1,ROUND(OFFSET(Input!$X$27,B979,0,1,1)*AL978,AV_rounding),0))","v":0},{"$f":"IF(B979=1,0,IF(C979=1,ROUND(OFFSET(Input!$W$27,B979,0,1,1)*AVERAGE($AI$5,$AL$5:$AL977),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),OFFSET(Input!$G$27,B979,0,1,1)-AE979,0)","v":0},{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),MIN(OFFSET(Input!$G$27,B979,0,1,1),AP978),0)","v":0},0,0,0,0,0,0,0,-155867545.52584901,-156040190.52584901,-156799724.043459,-156799724.043459,{"$f":"IF(A979=\"\",\"\",AL979-ROUND(AL979*OFFSET(Input!$S$27,B979,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A979=\"\",\"\",ROUND(AP979*(1-OFFSET(Input!$T$27,MIN(B979,10),0,1,1)),2*FEE_rounding))","v":-156799724.043459},-151299724.043459,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A979=1,PMF_1st=0),0,ROUND(IF(A979=1,AI979,AL978)*OFFSET(Input!$O$27,IF(A979=121,-1,0)+MIN(B979,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A979=1,PMF_1st=0),0,IF(SUM($K$5:$L979)-$AU978>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B978,B979),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C979-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[976,82,4,null,121,{"$f":"IF(A980=\"\",\"\",IF(A980=1,Age_Full_Month,IF(F979=11,0,F979+1)))","v":3},121,0,{"$f":"IF(A980=\"\",\"\",IF(AND(F980=11,G980=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H980-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C980-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B980,99),0,1,1)*K980,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E980,0,1,1)*L980,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*M980,FEE_rounding)","v":0},0,0,{"$f":"IF(C980>=1,ROUND(K980*OFFSET(Input!$U$27,B980,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B980=1,0,IF($C980>=1,ROUND(OFFSET(Input!$X$27,B980,0,1,1)*AL979,AV_rounding),0))","v":0},{"$f":"IF(B980=1,0,IF(C980=1,ROUND(OFFSET(Input!$W$27,B980,0,1,1)*AVERAGE($AI$5,$AL$5:$AL978),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),OFFSET(Input!$G$27,B980,0,1,1)-AE980,0)","v":0},{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),MIN(OFFSET(Input!$G$27,B980,0,1,1),AP979),0)","v":0},0,0,0,0,0,0,0,-156799724.043459,-156972369.043459,-157736439.98714,-157736439.98714,{"$f":"IF(A980=\"\",\"\",AL980-ROUND(AL980*OFFSET(Input!$S$27,B980,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A980=\"\",\"\",ROUND(AP980*(1-OFFSET(Input!$T$27,MIN(B980,10),0,1,1)),2*FEE_rounding))","v":-157736439.98714},-152236439.98714,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A980=1,PMF_1st=0),0,ROUND(IF(A980=1,AI980,AL979)*OFFSET(Input!$O$27,IF(A980=121,-1,0)+MIN(B980,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A980=1,PMF_1st=0),0,IF(SUM($K$5:$L980)-$AU979>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B979,B980),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C980-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[977,82,5,null,121,{"$f":"IF(A981=\"\",\"\",IF(A981=1,Age_Full_Month,IF(F980=11,0,F980+1)))","v":4},121,0,{"$f":"IF(A981=\"\",\"\",IF(AND(F981=11,G981=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H981-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C981-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B981,99),0,1,1)*K981,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E981,0,1,1)*L981,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*M981,FEE_rounding)","v":0},0,0,{"$f":"IF(C981>=1,ROUND(K981*OFFSET(Input!$U$27,B981,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B981=1,0,IF($C981>=1,ROUND(OFFSET(Input!$X$27,B981,0,1,1)*AL980,AV_rounding),0))","v":0},{"$f":"IF(B981=1,0,IF(C981=1,ROUND(OFFSET(Input!$W$27,B981,0,1,1)*AVERAGE($AI$5,$AL$5:$AL979),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),OFFSET(Input!$G$27,B981,0,1,1)-AE981,0)","v":0},{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),MIN(OFFSET(Input!$G$27,B981,0,1,1),AP980),0)","v":0},0,0,0,0,0,0,0,-157736439.98714,-157909084.98714,-158677715.44304201,-158677715.44304201,{"$f":"IF(A981=\"\",\"\",AL981-ROUND(AL981*OFFSET(Input!$S$27,B981,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A981=\"\",\"\",ROUND(AP981*(1-OFFSET(Input!$T$27,MIN(B981,10),0,1,1)),2*FEE_rounding))","v":-158677715.44304201},-153177715.44304201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A981=1,PMF_1st=0),0,ROUND(IF(A981=1,AI981,AL980)*OFFSET(Input!$O$27,IF(A981=121,-1,0)+MIN(B981,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A981=1,PMF_1st=0),0,IF(SUM($K$5:$L981)-$AU980>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B980,B981),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C981-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[978,82,6,null,121,{"$f":"IF(A982=\"\",\"\",IF(A982=1,Age_Full_Month,IF(F981=11,0,F981+1)))","v":5},121,0,{"$f":"IF(A982=\"\",\"\",IF(AND(F982=11,G982=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H982-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C982-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B982,99),0,1,1)*K982,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E982,0,1,1)*L982,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*M982,FEE_rounding)","v":0},0,0,{"$f":"IF(C982>=1,ROUND(K982*OFFSET(Input!$U$27,B982,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B982=1,0,IF($C982>=1,ROUND(OFFSET(Input!$X$27,B982,0,1,1)*AL981,AV_rounding),0))","v":0},{"$f":"IF(B982=1,0,IF(C982=1,ROUND(OFFSET(Input!$W$27,B982,0,1,1)*AVERAGE($AI$5,$AL$5:$AL980),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),OFFSET(Input!$G$27,B982,0,1,1)-AE982,0)","v":0},{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),MIN(OFFSET(Input!$G$27,B982,0,1,1),AP981),0)","v":0},0,0,0,0,0,0,0,-158677715.44304201,-158850360.44304201,-159623572.604821,-159623572.604821,{"$f":"IF(A982=\"\",\"\",AL982-ROUND(AL982*OFFSET(Input!$S$27,B982,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A982=\"\",\"\",ROUND(AP982*(1-OFFSET(Input!$T$27,MIN(B982,10),0,1,1)),2*FEE_rounding))","v":-159623572.604821},-154123572.604821,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A982=1,PMF_1st=0),0,ROUND(IF(A982=1,AI982,AL981)*OFFSET(Input!$O$27,IF(A982=121,-1,0)+MIN(B982,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A982=1,PMF_1st=0),0,IF(SUM($K$5:$L982)-$AU981>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B981,B982),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C982-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[979,82,7,null,121,{"$f":"IF(A983=\"\",\"\",IF(A983=1,Age_Full_Month,IF(F982=11,0,F982+1)))","v":6},121,0,{"$f":"IF(A983=\"\",\"\",IF(AND(F983=11,G983=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H983-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C983-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B983,99),0,1,1)*K983,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E983,0,1,1)*L983,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*M983,FEE_rounding)","v":0},0,0,{"$f":"IF(C983>=1,ROUND(K983*OFFSET(Input!$U$27,B983,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B983=1,0,IF($C983>=1,ROUND(OFFSET(Input!$X$27,B983,0,1,1)*AL982,AV_rounding),0))","v":0},{"$f":"IF(B983=1,0,IF(C983=1,ROUND(OFFSET(Input!$W$27,B983,0,1,1)*AVERAGE($AI$5,$AL$5:$AL981),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),OFFSET(Input!$G$27,B983,0,1,1)-AE983,0)","v":0},{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),MIN(OFFSET(Input!$G$27,B983,0,1,1),AP982),0)","v":0},0,0,0,0,0,0,0,-159623572.604821,-159796217.604821,-160574033.77416301,-160574033.77416301,{"$f":"IF(A983=\"\",\"\",AL983-ROUND(AL983*OFFSET(Input!$S$27,B983,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A983=\"\",\"\",ROUND(AP983*(1-OFFSET(Input!$T$27,MIN(B983,10),0,1,1)),2*FEE_rounding))","v":-160574033.77416301},-155074033.77416301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A983=1,PMF_1st=0),0,ROUND(IF(A983=1,AI983,AL982)*OFFSET(Input!$O$27,IF(A983=121,-1,0)+MIN(B983,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A983=1,PMF_1st=0),0,IF(SUM($K$5:$L983)-$AU982>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B982,B983),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C983-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[980,82,8,null,121,{"$f":"IF(A984=\"\",\"\",IF(A984=1,Age_Full_Month,IF(F983=11,0,F983+1)))","v":7},121,0,{"$f":"IF(A984=\"\",\"\",IF(AND(F984=11,G984=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H984-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C984-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B984,99),0,1,1)*K984,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E984,0,1,1)*L984,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*M984,FEE_rounding)","v":0},0,0,{"$f":"IF(C984>=1,ROUND(K984*OFFSET(Input!$U$27,B984,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B984=1,0,IF($C984>=1,ROUND(OFFSET(Input!$X$27,B984,0,1,1)*AL983,AV_rounding),0))","v":0},{"$f":"IF(B984=1,0,IF(C984=1,ROUND(OFFSET(Input!$W$27,B984,0,1,1)*AVERAGE($AI$5,$AL$5:$AL982),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),OFFSET(Input!$G$27,B984,0,1,1)-AE984,0)","v":0},{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),MIN(OFFSET(Input!$G$27,B984,0,1,1),AP983),0)","v":0},0,0,0,0,0,0,0,-160574033.77416301,-160746678.77416301,-161529121.361307,-161529121.361307,{"$f":"IF(A984=\"\",\"\",AL984-ROUND(AL984*OFFSET(Input!$S$27,B984,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A984=\"\",\"\",ROUND(AP984*(1-OFFSET(Input!$T$27,MIN(B984,10),0,1,1)),2*FEE_rounding))","v":-161529121.361307},-156029121.361307,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A984=1,PMF_1st=0),0,ROUND(IF(A984=1,AI984,AL983)*OFFSET(Input!$O$27,IF(A984=121,-1,0)+MIN(B984,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A984=1,PMF_1st=0),0,IF(SUM($K$5:$L984)-$AU983>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B983,B984),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C984-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[981,82,9,null,121,{"$f":"IF(A985=\"\",\"\",IF(A985=1,Age_Full_Month,IF(F984=11,0,F984+1)))","v":8},121,0,{"$f":"IF(A985=\"\",\"\",IF(AND(F985=11,G985=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H985-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C985-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B985,99),0,1,1)*K985,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E985,0,1,1)*L985,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*M985,FEE_rounding)","v":0},0,0,{"$f":"IF(C985>=1,ROUND(K985*OFFSET(Input!$U$27,B985,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B985=1,0,IF($C985>=1,ROUND(OFFSET(Input!$X$27,B985,0,1,1)*AL984,AV_rounding),0))","v":0},{"$f":"IF(B985=1,0,IF(C985=1,ROUND(OFFSET(Input!$W$27,B985,0,1,1)*AVERAGE($AI$5,$AL$5:$AL983),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),OFFSET(Input!$G$27,B985,0,1,1)-AE985,0)","v":0},{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),MIN(OFFSET(Input!$G$27,B985,0,1,1),AP984),0)","v":0},0,0,0,0,0,0,0,-161529121.361307,-161701766.361307,-162488857.88557601,-162488857.88557601,{"$f":"IF(A985=\"\",\"\",AL985-ROUND(AL985*OFFSET(Input!$S$27,B985,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A985=\"\",\"\",ROUND(AP985*(1-OFFSET(Input!$T$27,MIN(B985,10),0,1,1)),2*FEE_rounding))","v":-162488857.88557601},-156988857.88557601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A985=1,PMF_1st=0),0,ROUND(IF(A985=1,AI985,AL984)*OFFSET(Input!$O$27,IF(A985=121,-1,0)+MIN(B985,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A985=1,PMF_1st=0),0,IF(SUM($K$5:$L985)-$AU984>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B984,B985),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C985-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[982,82,10,null,121,{"$f":"IF(A986=\"\",\"\",IF(A986=1,Age_Full_Month,IF(F985=11,0,F985+1)))","v":9},121,0,{"$f":"IF(A986=\"\",\"\",IF(AND(F986=11,G986=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H986-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C986-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B986,99),0,1,1)*K986,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E986,0,1,1)*L986,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*M986,FEE_rounding)","v":0},0,0,{"$f":"IF(C986>=1,ROUND(K986*OFFSET(Input!$U$27,B986,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B986=1,0,IF($C986>=1,ROUND(OFFSET(Input!$X$27,B986,0,1,1)*AL985,AV_rounding),0))","v":0},{"$f":"IF(B986=1,0,IF(C986=1,ROUND(OFFSET(Input!$W$27,B986,0,1,1)*AVERAGE($AI$5,$AL$5:$AL984),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),OFFSET(Input!$G$27,B986,0,1,1)-AE986,0)","v":0},{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),MIN(OFFSET(Input!$G$27,B986,0,1,1),AP985),0)","v":0},0,0,0,0,0,0,0,-162488857.88557601,-162661502.88557601,-163453265.97590601,-163453265.97590601,{"$f":"IF(A986=\"\",\"\",AL986-ROUND(AL986*OFFSET(Input!$S$27,B986,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A986=\"\",\"\",ROUND(AP986*(1-OFFSET(Input!$T$27,MIN(B986,10),0,1,1)),2*FEE_rounding))","v":-163453265.97590601},-157953265.97590601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A986=1,PMF_1st=0),0,ROUND(IF(A986=1,AI986,AL985)*OFFSET(Input!$O$27,IF(A986=121,-1,0)+MIN(B986,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A986=1,PMF_1st=0),0,IF(SUM($K$5:$L986)-$AU985>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B985,B986),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C986-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[983,82,11,null,121,{"$f":"IF(A987=\"\",\"\",IF(A987=1,Age_Full_Month,IF(F986=11,0,F986+1)))","v":10},121,0,{"$f":"IF(A987=\"\",\"\",IF(AND(F987=11,G987=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H987-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C987-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B987,99),0,1,1)*K987,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E987,0,1,1)*L987,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*M987,FEE_rounding)","v":0},0,0,{"$f":"IF(C987>=1,ROUND(K987*OFFSET(Input!$U$27,B987,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B987=1,0,IF($C987>=1,ROUND(OFFSET(Input!$X$27,B987,0,1,1)*AL986,AV_rounding),0))","v":0},{"$f":"IF(B987=1,0,IF(C987=1,ROUND(OFFSET(Input!$W$27,B987,0,1,1)*AVERAGE($AI$5,$AL$5:$AL985),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),OFFSET(Input!$G$27,B987,0,1,1)-AE987,0)","v":0},{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),MIN(OFFSET(Input!$G$27,B987,0,1,1),AP986),0)","v":0},0,0,0,0,0,0,0,-163453265.97590601,-163625910.97590601,-164422368.371382,-164422368.371382,{"$f":"IF(A987=\"\",\"\",AL987-ROUND(AL987*OFFSET(Input!$S$27,B987,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A987=\"\",\"\",ROUND(AP987*(1-OFFSET(Input!$T$27,MIN(B987,10),0,1,1)),2*FEE_rounding))","v":-164422368.371382},-158922368.371382,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A987=1,PMF_1st=0),0,ROUND(IF(A987=1,AI987,AL986)*OFFSET(Input!$O$27,IF(A987=121,-1,0)+MIN(B987,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A987=1,PMF_1st=0),0,IF(SUM($K$5:$L987)-$AU986>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B986,B987),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C987-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[984,82,12,null,121,{"$f":"IF(A988=\"\",\"\",IF(A988=1,Age_Full_Month,IF(F987=11,0,F987+1)))","v":11},121,0,{"$f":"IF(A988=\"\",\"\",IF(AND(F988=11,G988=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H988-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C988-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B988,99),0,1,1)*K988,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E988,0,1,1)*L988,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*M988,FEE_rounding)","v":0},0,0,{"$f":"IF(C988>=1,ROUND(K988*OFFSET(Input!$U$27,B988,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B988=1,0,IF($C988>=1,ROUND(OFFSET(Input!$X$27,B988,0,1,1)*AL987,AV_rounding),0))","v":0},{"$f":"IF(B988=1,0,IF(C988=1,ROUND(OFFSET(Input!$W$27,B988,0,1,1)*AVERAGE($AI$5,$AL$5:$AL986),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),OFFSET(Input!$G$27,B988,0,1,1)-AE988,0)","v":0},{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),MIN(OFFSET(Input!$G$27,B988,0,1,1),AP987),0)","v":0},0,0,0,0,0,0,0,-164422368.371382,-164595013.371382,-165396187.92177099,-165396187.92177099,{"$f":"IF(A988=\"\",\"\",AL988-ROUND(AL988*OFFSET(Input!$S$27,B988,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A988=\"\",\"\",ROUND(AP988*(1-OFFSET(Input!$T$27,MIN(B988,10),0,1,1)),2*FEE_rounding))","v":-165396187.92177099},-159896187.92177099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A988=1,PMF_1st=0),0,ROUND(IF(A988=1,AI988,AL987)*OFFSET(Input!$O$27,IF(A988=121,-1,0)+MIN(B988,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A988=1,PMF_1st=0),0,IF(SUM($K$5:$L988)-$AU987>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B987,B988),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C988-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[985,83,1,null,122,{"$f":"IF(A989=\"\",\"\",IF(A989=1,Age_Full_Month,IF(F988=11,0,F988+1)))","v":0},122,0,{"$f":"IF(A989=\"\",\"\",IF(AND(F989=11,G989=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H989-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C989-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B989,99),0,1,1)*K989,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E989,0,1,1)*L989,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*M989,FEE_rounding)","v":0},0,0,{"$f":"IF(C989>=1,ROUND(K989*OFFSET(Input!$U$27,B989,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B989=1,0,IF($C989>=1,ROUND(OFFSET(Input!$X$27,B989,0,1,1)*AL988,AV_rounding),0))","v":0},{"$f":"IF(B989=1,0,IF(C989=1,ROUND(OFFSET(Input!$W$27,B989,0,1,1)*AVERAGE($AI$5,$AL$5:$AL987),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),OFFSET(Input!$G$27,B989,0,1,1)-AE989,0)","v":0},{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),MIN(OFFSET(Input!$G$27,B989,0,1,1),AP988),0)","v":0},0,0,0,0,0,0,0,-165396187.92177099,-165568832.92177099,-166374747.588063,-166374747.588063,{"$f":"IF(A989=\"\",\"\",AL989-ROUND(AL989*OFFSET(Input!$S$27,B989,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A989=\"\",\"\",ROUND(AP989*(1-OFFSET(Input!$T$27,MIN(B989,10),0,1,1)),2*FEE_rounding))","v":-166374747.588063},-160874747.588063,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A989=1,PMF_1st=0),0,ROUND(IF(A989=1,AI989,AL988)*OFFSET(Input!$O$27,IF(A989=121,-1,0)+MIN(B989,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A989=1,PMF_1st=0),0,IF(SUM($K$5:$L989)-$AU988>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B988,B989),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C989-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[986,83,2,null,122,{"$f":"IF(A990=\"\",\"\",IF(A990=1,Age_Full_Month,IF(F989=11,0,F989+1)))","v":1},122,0,{"$f":"IF(A990=\"\",\"\",IF(AND(F990=11,G990=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H990-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C990-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B990,99),0,1,1)*K990,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E990,0,1,1)*L990,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*M990,FEE_rounding)","v":0},0,0,{"$f":"IF(C990>=1,ROUND(K990*OFFSET(Input!$U$27,B990,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B990=1,0,IF($C990>=1,ROUND(OFFSET(Input!$X$27,B990,0,1,1)*AL989,AV_rounding),0))","v":0},{"$f":"IF(B990=1,0,IF(C990=1,ROUND(OFFSET(Input!$W$27,B990,0,1,1)*AVERAGE($AI$5,$AL$5:$AL988),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),OFFSET(Input!$G$27,B990,0,1,1)-AE990,0)","v":0},{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),MIN(OFFSET(Input!$G$27,B990,0,1,1),AP989),0)","v":0},0,0,0,0,0,0,0,-166374747.588063,-166547392.588063,-167358070.44301099,-167358070.44301099,{"$f":"IF(A990=\"\",\"\",AL990-ROUND(AL990*OFFSET(Input!$S$27,B990,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A990=\"\",\"\",ROUND(AP990*(1-OFFSET(Input!$T$27,MIN(B990,10),0,1,1)),2*FEE_rounding))","v":-167358070.44301099},-161858070.44301099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A990=1,PMF_1st=0),0,ROUND(IF(A990=1,AI990,AL989)*OFFSET(Input!$O$27,IF(A990=121,-1,0)+MIN(B990,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A990=1,PMF_1st=0),0,IF(SUM($K$5:$L990)-$AU989>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B989,B990),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C990-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[987,83,3,null,122,{"$f":"IF(A991=\"\",\"\",IF(A991=1,Age_Full_Month,IF(F990=11,0,F990+1)))","v":2},122,0,{"$f":"IF(A991=\"\",\"\",IF(AND(F991=11,G991=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H991-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C991-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B991,99),0,1,1)*K991,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E991,0,1,1)*L991,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*M991,FEE_rounding)","v":0},0,0,{"$f":"IF(C991>=1,ROUND(K991*OFFSET(Input!$U$27,B991,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B991=1,0,IF($C991>=1,ROUND(OFFSET(Input!$X$27,B991,0,1,1)*AL990,AV_rounding),0))","v":0},{"$f":"IF(B991=1,0,IF(C991=1,ROUND(OFFSET(Input!$W$27,B991,0,1,1)*AVERAGE($AI$5,$AL$5:$AL989),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),OFFSET(Input!$G$27,B991,0,1,1)-AE991,0)","v":0},{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),MIN(OFFSET(Input!$G$27,B991,0,1,1),AP990),0)","v":0},0,0,0,0,0,0,0,-167358070.44301099,-167530715.44301099,-168346179.67167801,-168346179.67167801,{"$f":"IF(A991=\"\",\"\",AL991-ROUND(AL991*OFFSET(Input!$S$27,B991,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A991=\"\",\"\",ROUND(AP991*(1-OFFSET(Input!$T$27,MIN(B991,10),0,1,1)),2*FEE_rounding))","v":-168346179.67167801},-162846179.67167801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A991=1,PMF_1st=0),0,ROUND(IF(A991=1,AI991,AL990)*OFFSET(Input!$O$27,IF(A991=121,-1,0)+MIN(B991,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A991=1,PMF_1st=0),0,IF(SUM($K$5:$L991)-$AU990>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B990,B991),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C991-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[988,83,4,null,122,{"$f":"IF(A992=\"\",\"\",IF(A992=1,Age_Full_Month,IF(F991=11,0,F991+1)))","v":3},122,0,{"$f":"IF(A992=\"\",\"\",IF(AND(F992=11,G992=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H992-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C992-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B992,99),0,1,1)*K992,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E992,0,1,1)*L992,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*M992,FEE_rounding)","v":0},0,0,{"$f":"IF(C992>=1,ROUND(K992*OFFSET(Input!$U$27,B992,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B992=1,0,IF($C992>=1,ROUND(OFFSET(Input!$X$27,B992,0,1,1)*AL991,AV_rounding),0))","v":0},{"$f":"IF(B992=1,0,IF(C992=1,ROUND(OFFSET(Input!$W$27,B992,0,1,1)*AVERAGE($AI$5,$AL$5:$AL990),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),OFFSET(Input!$G$27,B992,0,1,1)-AE992,0)","v":0},{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),MIN(OFFSET(Input!$G$27,B992,0,1,1),AP991),0)","v":0},0,0,0,0,0,0,0,-168346179.67167801,-168518824.67167801,-169339098.57198,-169339098.57198,{"$f":"IF(A992=\"\",\"\",AL992-ROUND(AL992*OFFSET(Input!$S$27,B992,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A992=\"\",\"\",ROUND(AP992*(1-OFFSET(Input!$T$27,MIN(B992,10),0,1,1)),2*FEE_rounding))","v":-169339098.57198},-163839098.57198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A992=1,PMF_1st=0),0,ROUND(IF(A992=1,AI992,AL991)*OFFSET(Input!$O$27,IF(A992=121,-1,0)+MIN(B992,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A992=1,PMF_1st=0),0,IF(SUM($K$5:$L992)-$AU991>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B991,B992),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C992-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[989,83,5,null,122,{"$f":"IF(A993=\"\",\"\",IF(A993=1,Age_Full_Month,IF(F992=11,0,F992+1)))","v":4},122,0,{"$f":"IF(A993=\"\",\"\",IF(AND(F993=11,G993=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H993-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C993-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B993,99),0,1,1)*K993,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E993,0,1,1)*L993,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*M993,FEE_rounding)","v":0},0,0,{"$f":"IF(C993>=1,ROUND(K993*OFFSET(Input!$U$27,B993,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B993=1,0,IF($C993>=1,ROUND(OFFSET(Input!$X$27,B993,0,1,1)*AL992,AV_rounding),0))","v":0},{"$f":"IF(B993=1,0,IF(C993=1,ROUND(OFFSET(Input!$W$27,B993,0,1,1)*AVERAGE($AI$5,$AL$5:$AL991),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),OFFSET(Input!$G$27,B993,0,1,1)-AE993,0)","v":0},{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),MIN(OFFSET(Input!$G$27,B993,0,1,1),AP992),0)","v":0},0,0,0,0,0,0,0,-169339098.57198,-169511743.57198,-170336850.55523601,-170336850.55523601,{"$f":"IF(A993=\"\",\"\",AL993-ROUND(AL993*OFFSET(Input!$S$27,B993,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A993=\"\",\"\",ROUND(AP993*(1-OFFSET(Input!$T$27,MIN(B993,10),0,1,1)),2*FEE_rounding))","v":-170336850.55523601},-164836850.55523601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A993=1,PMF_1st=0),0,ROUND(IF(A993=1,AI993,AL992)*OFFSET(Input!$O$27,IF(A993=121,-1,0)+MIN(B993,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A993=1,PMF_1st=0),0,IF(SUM($K$5:$L993)-$AU992>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B992,B993),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C993-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[990,83,6,null,122,{"$f":"IF(A994=\"\",\"\",IF(A994=1,Age_Full_Month,IF(F993=11,0,F993+1)))","v":5},122,0,{"$f":"IF(A994=\"\",\"\",IF(AND(F994=11,G994=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H994-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C994-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B994,99),0,1,1)*K994,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E994,0,1,1)*L994,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*M994,FEE_rounding)","v":0},0,0,{"$f":"IF(C994>=1,ROUND(K994*OFFSET(Input!$U$27,B994,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B994=1,0,IF($C994>=1,ROUND(OFFSET(Input!$X$27,B994,0,1,1)*AL993,AV_rounding),0))","v":0},{"$f":"IF(B994=1,0,IF(C994=1,ROUND(OFFSET(Input!$W$27,B994,0,1,1)*AVERAGE($AI$5,$AL$5:$AL992),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),OFFSET(Input!$G$27,B994,0,1,1)-AE994,0)","v":0},{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),MIN(OFFSET(Input!$G$27,B994,0,1,1),AP993),0)","v":0},0,0,0,0,0,0,0,-170336850.55523601,-170509495.55523601,-171339459.14672199,-171339459.14672199,{"$f":"IF(A994=\"\",\"\",AL994-ROUND(AL994*OFFSET(Input!$S$27,B994,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A994=\"\",\"\",ROUND(AP994*(1-OFFSET(Input!$T$27,MIN(B994,10),0,1,1)),2*FEE_rounding))","v":-171339459.14672199},-165839459.14672199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A994=1,PMF_1st=0),0,ROUND(IF(A994=1,AI994,AL993)*OFFSET(Input!$O$27,IF(A994=121,-1,0)+MIN(B994,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A994=1,PMF_1st=0),0,IF(SUM($K$5:$L994)-$AU993>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B993,B994),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C994-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[991,83,7,null,122,{"$f":"IF(A995=\"\",\"\",IF(A995=1,Age_Full_Month,IF(F994=11,0,F994+1)))","v":6},122,0,{"$f":"IF(A995=\"\",\"\",IF(AND(F995=11,G995=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H995-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C995-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B995,99),0,1,1)*K995,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E995,0,1,1)*L995,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*M995,FEE_rounding)","v":0},0,0,{"$f":"IF(C995>=1,ROUND(K995*OFFSET(Input!$U$27,B995,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B995=1,0,IF($C995>=1,ROUND(OFFSET(Input!$X$27,B995,0,1,1)*AL994,AV_rounding),0))","v":0},{"$f":"IF(B995=1,0,IF(C995=1,ROUND(OFFSET(Input!$W$27,B995,0,1,1)*AVERAGE($AI$5,$AL$5:$AL993),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),OFFSET(Input!$G$27,B995,0,1,1)-AE995,0)","v":0},{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),MIN(OFFSET(Input!$G$27,B995,0,1,1),AP994),0)","v":0},0,0,0,0,0,0,0,-171339459.14672199,-171512104.14672199,-172346947.98622501,-172346947.98622501,{"$f":"IF(A995=\"\",\"\",AL995-ROUND(AL995*OFFSET(Input!$S$27,B995,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A995=\"\",\"\",ROUND(AP995*(1-OFFSET(Input!$T$27,MIN(B995,10),0,1,1)),2*FEE_rounding))","v":-172346947.98622501},-166846947.98622501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A995=1,PMF_1st=0),0,ROUND(IF(A995=1,AI995,AL994)*OFFSET(Input!$O$27,IF(A995=121,-1,0)+MIN(B995,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A995=1,PMF_1st=0),0,IF(SUM($K$5:$L995)-$AU994>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B994,B995),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C995-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[992,83,8,null,122,{"$f":"IF(A996=\"\",\"\",IF(A996=1,Age_Full_Month,IF(F995=11,0,F995+1)))","v":7},122,0,{"$f":"IF(A996=\"\",\"\",IF(AND(F996=11,G996=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H996-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C996-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B996,99),0,1,1)*K996,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E996,0,1,1)*L996,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*M996,FEE_rounding)","v":0},0,0,{"$f":"IF(C996>=1,ROUND(K996*OFFSET(Input!$U$27,B996,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B996=1,0,IF($C996>=1,ROUND(OFFSET(Input!$X$27,B996,0,1,1)*AL995,AV_rounding),0))","v":0},{"$f":"IF(B996=1,0,IF(C996=1,ROUND(OFFSET(Input!$W$27,B996,0,1,1)*AVERAGE($AI$5,$AL$5:$AL994),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),OFFSET(Input!$G$27,B996,0,1,1)-AE996,0)","v":0},{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),MIN(OFFSET(Input!$G$27,B996,0,1,1),AP995),0)","v":0},0,0,0,0,0,0,0,-172346947.98622501,-172519592.98622501,-173359340.82859799,-173359340.82859799,{"$f":"IF(A996=\"\",\"\",AL996-ROUND(AL996*OFFSET(Input!$S$27,B996,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A996=\"\",\"\",ROUND(AP996*(1-OFFSET(Input!$T$27,MIN(B996,10),0,1,1)),2*FEE_rounding))","v":-173359340.82859799},-167859340.82859799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A996=1,PMF_1st=0),0,ROUND(IF(A996=1,AI996,AL995)*OFFSET(Input!$O$27,IF(A996=121,-1,0)+MIN(B996,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A996=1,PMF_1st=0),0,IF(SUM($K$5:$L996)-$AU995>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B995,B996),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C996-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[993,83,9,null,122,{"$f":"IF(A997=\"\",\"\",IF(A997=1,Age_Full_Month,IF(F996=11,0,F996+1)))","v":8},122,0,{"$f":"IF(A997=\"\",\"\",IF(AND(F997=11,G997=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H997-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C997-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B997,99),0,1,1)*K997,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E997,0,1,1)*L997,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*M997,FEE_rounding)","v":0},0,0,{"$f":"IF(C997>=1,ROUND(K997*OFFSET(Input!$U$27,B997,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B997=1,0,IF($C997>=1,ROUND(OFFSET(Input!$X$27,B997,0,1,1)*AL996,AV_rounding),0))","v":0},{"$f":"IF(B997=1,0,IF(C997=1,ROUND(OFFSET(Input!$W$27,B997,0,1,1)*AVERAGE($AI$5,$AL$5:$AL995),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),OFFSET(Input!$G$27,B997,0,1,1)-AE997,0)","v":0},{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),MIN(OFFSET(Input!$G$27,B997,0,1,1),AP996),0)","v":0},0,0,0,0,0,0,0,-173359340.82859799,-173531985.82859799,-174376661.544323,-174376661.544323,{"$f":"IF(A997=\"\",\"\",AL997-ROUND(AL997*OFFSET(Input!$S$27,B997,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A997=\"\",\"\",ROUND(AP997*(1-OFFSET(Input!$T$27,MIN(B997,10),0,1,1)),2*FEE_rounding))","v":-174376661.544323},-168876661.544323,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A997=1,PMF_1st=0),0,ROUND(IF(A997=1,AI997,AL996)*OFFSET(Input!$O$27,IF(A997=121,-1,0)+MIN(B997,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A997=1,PMF_1st=0),0,IF(SUM($K$5:$L997)-$AU996>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B996,B997),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C997-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[994,83,10,null,122,{"$f":"IF(A998=\"\",\"\",IF(A998=1,Age_Full_Month,IF(F997=11,0,F997+1)))","v":9},122,0,{"$f":"IF(A998=\"\",\"\",IF(AND(F998=11,G998=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H998-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C998-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B998,99),0,1,1)*K998,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E998,0,1,1)*L998,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*M998,FEE_rounding)","v":0},0,0,{"$f":"IF(C998>=1,ROUND(K998*OFFSET(Input!$U$27,B998,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B998=1,0,IF($C998>=1,ROUND(OFFSET(Input!$X$27,B998,0,1,1)*AL997,AV_rounding),0))","v":0},{"$f":"IF(B998=1,0,IF(C998=1,ROUND(OFFSET(Input!$W$27,B998,0,1,1)*AVERAGE($AI$5,$AL$5:$AL996),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),OFFSET(Input!$G$27,B998,0,1,1)-AE998,0)","v":0},{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),MIN(OFFSET(Input!$G$27,B998,0,1,1),AP997),0)","v":0},0,0,0,0,0,0,0,-174376661.544323,-174549306.544323,-175398934.12007299,-175398934.12007299,{"$f":"IF(A998=\"\",\"\",AL998-ROUND(AL998*OFFSET(Input!$S$27,B998,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A998=\"\",\"\",ROUND(AP998*(1-OFFSET(Input!$T$27,MIN(B998,10),0,1,1)),2*FEE_rounding))","v":-175398934.12007299},-169898934.12007299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A998=1,PMF_1st=0),0,ROUND(IF(A998=1,AI998,AL997)*OFFSET(Input!$O$27,IF(A998=121,-1,0)+MIN(B998,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A998=1,PMF_1st=0),0,IF(SUM($K$5:$L998)-$AU997>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B997,B998),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C998-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[995,83,11,null,122,{"$f":"IF(A999=\"\",\"\",IF(A999=1,Age_Full_Month,IF(F998=11,0,F998+1)))","v":10},122,0,{"$f":"IF(A999=\"\",\"\",IF(AND(F999=11,G999=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H999-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C999-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B999,99),0,1,1)*K999,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E999,0,1,1)*L999,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*M999,FEE_rounding)","v":0},0,0,{"$f":"IF(C999>=1,ROUND(K999*OFFSET(Input!$U$27,B999,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B999=1,0,IF($C999>=1,ROUND(OFFSET(Input!$X$27,B999,0,1,1)*AL998,AV_rounding),0))","v":0},{"$f":"IF(B999=1,0,IF(C999=1,ROUND(OFFSET(Input!$W$27,B999,0,1,1)*AVERAGE($AI$5,$AL$5:$AL997),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),OFFSET(Input!$G$27,B999,0,1,1)-AE999,0)","v":0},{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),MIN(OFFSET(Input!$G$27,B999,0,1,1),AP998),0)","v":0},0,0,0,0,0,0,0,-175398934.12007299,-175571579.12007299,-176426182.65927699,-176426182.65927699,{"$f":"IF(A999=\"\",\"\",AL999-ROUND(AL999*OFFSET(Input!$S$27,B999,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A999=\"\",\"\",ROUND(AP999*(1-OFFSET(Input!$T$27,MIN(B999,10),0,1,1)),2*FEE_rounding))","v":-176426182.65927699},-170926182.65927699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A999=1,PMF_1st=0),0,ROUND(IF(A999=1,AI999,AL998)*OFFSET(Input!$O$27,IF(A999=121,-1,0)+MIN(B999,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A999=1,PMF_1st=0),0,IF(SUM($K$5:$L999)-$AU998>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B998,B999),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C999-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[996,83,12,null,122,{"$f":"IF(A1000=\"\",\"\",IF(A1000=1,Age_Full_Month,IF(F999=11,0,F999+1)))","v":11},122,0,{"$f":"IF(A1000=\"\",\"\",IF(AND(F1000=11,G1000=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1000-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1000-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1000,99),0,1,1)*K1000,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1000,0,1,1)*L1000,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*M1000,FEE_rounding)","v":0},0,0,{"$f":"IF(C1000>=1,ROUND(K1000*OFFSET(Input!$U$27,B1000,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1000=1,0,IF($C1000>=1,ROUND(OFFSET(Input!$X$27,B1000,0,1,1)*AL999,AV_rounding),0))","v":0},{"$f":"IF(B1000=1,0,IF(C1000=1,ROUND(OFFSET(Input!$W$27,B1000,0,1,1)*AVERAGE($AI$5,$AL$5:$AL998),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),OFFSET(Input!$G$27,B1000,0,1,1)-AE1000,0)","v":0},{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1000,0,1,1),AP999),0)","v":0},0,0,0,0,0,0,0,-176426182.65927699,-176598827.65927699,-177458431.382689,-177458431.382689,{"$f":"IF(A1000=\"\",\"\",AL1000-ROUND(AL1000*OFFSET(Input!$S$27,B1000,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1000=\"\",\"\",ROUND(AP1000*(1-OFFSET(Input!$T$27,MIN(B1000,10),0,1,1)),2*FEE_rounding))","v":-177458431.382689},-171958431.382689,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1000=1,PMF_1st=0),0,ROUND(IF(A1000=1,AI1000,AL999)*OFFSET(Input!$O$27,IF(A1000=121,-1,0)+MIN(B1000,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1000=1,PMF_1st=0),0,IF(SUM($K$5:$L1000)-$AU999>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B999,B1000),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1000-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[997,84,1,null,123,{"$f":"IF(A1001=\"\",\"\",IF(A1001=1,Age_Full_Month,IF(F1000=11,0,F1000+1)))","v":0},123,0,{"$f":"IF(A1001=\"\",\"\",IF(AND(F1001=11,G1001=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1001-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1001-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1001,99),0,1,1)*K1001,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1001,0,1,1)*L1001,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*M1001,FEE_rounding)","v":0},0,0,{"$f":"IF(C1001>=1,ROUND(K1001*OFFSET(Input!$U$27,B1001,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1001=1,0,IF($C1001>=1,ROUND(OFFSET(Input!$X$27,B1001,0,1,1)*AL1000,AV_rounding),0))","v":0},{"$f":"IF(B1001=1,0,IF(C1001=1,ROUND(OFFSET(Input!$W$27,B1001,0,1,1)*AVERAGE($AI$5,$AL$5:$AL999),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),OFFSET(Input!$G$27,B1001,0,1,1)-AE1001,0)","v":0},{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1001,0,1,1),AP1000),0)","v":0},0,0,0,0,0,0,0,-177458431.382689,-177631076.382689,-178495704.62895799,-178495704.62895799,{"$f":"IF(A1001=\"\",\"\",AL1001-ROUND(AL1001*OFFSET(Input!$S$27,B1001,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1001=\"\",\"\",ROUND(AP1001*(1-OFFSET(Input!$T$27,MIN(B1001,10),0,1,1)),2*FEE_rounding))","v":-178495704.62895799},-172995704.62895799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1001=1,PMF_1st=0),0,ROUND(IF(A1001=1,AI1001,AL1000)*OFFSET(Input!$O$27,IF(A1001=121,-1,0)+MIN(B1001,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1001=1,PMF_1st=0),0,IF(SUM($K$5:$L1001)-$AU1000>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1000,B1001),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1001-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[998,84,2,null,123,{"$f":"IF(A1002=\"\",\"\",IF(A1002=1,Age_Full_Month,IF(F1001=11,0,F1001+1)))","v":1},123,0,{"$f":"IF(A1002=\"\",\"\",IF(AND(F1002=11,G1002=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1002-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1002-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1002,99),0,1,1)*K1002,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1002,0,1,1)*L1002,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*M1002,FEE_rounding)","v":0},0,0,{"$f":"IF(C1002>=1,ROUND(K1002*OFFSET(Input!$U$27,B1002,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1002=1,0,IF($C1002>=1,ROUND(OFFSET(Input!$X$27,B1002,0,1,1)*AL1001,AV_rounding),0))","v":0},{"$f":"IF(B1002=1,0,IF(C1002=1,ROUND(OFFSET(Input!$W$27,B1002,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1000),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),OFFSET(Input!$G$27,B1002,0,1,1)-AE1002,0)","v":0},{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1002,0,1,1),AP1001),0)","v":0},0,0,0,0,0,0,0,-178495704.62895799,-178668349.62895799,-179538026.855203,-179538026.855203,{"$f":"IF(A1002=\"\",\"\",AL1002-ROUND(AL1002*OFFSET(Input!$S$27,B1002,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1002=\"\",\"\",ROUND(AP1002*(1-OFFSET(Input!$T$27,MIN(B1002,10),0,1,1)),2*FEE_rounding))","v":-179538026.855203},-174038026.855203,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1002=1,PMF_1st=0),0,ROUND(IF(A1002=1,AI1002,AL1001)*OFFSET(Input!$O$27,IF(A1002=121,-1,0)+MIN(B1002,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1002=1,PMF_1st=0),0,IF(SUM($K$5:$L1002)-$AU1001>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1001,B1002),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1002-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[999,84,3,null,123,{"$f":"IF(A1003=\"\",\"\",IF(A1003=1,Age_Full_Month,IF(F1002=11,0,F1002+1)))","v":2},123,0,{"$f":"IF(A1003=\"\",\"\",IF(AND(F1003=11,G1003=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1003-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1003-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1003,99),0,1,1)*K1003,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1003,0,1,1)*L1003,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*M1003,FEE_rounding)","v":0},0,0,{"$f":"IF(C1003>=1,ROUND(K1003*OFFSET(Input!$U$27,B1003,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1003=1,0,IF($C1003>=1,ROUND(OFFSET(Input!$X$27,B1003,0,1,1)*AL1002,AV_rounding),0))","v":0},{"$f":"IF(B1003=1,0,IF(C1003=1,ROUND(OFFSET(Input!$W$27,B1003,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1001),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),OFFSET(Input!$G$27,B1003,0,1,1)-AE1003,0)","v":0},{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1003,0,1,1),AP1002),0)","v":0},0,0,0,0,0,0,0,-179538026.855203,-179710671.855203,-180585422.63758999,-180585422.63758999,{"$f":"IF(A1003=\"\",\"\",AL1003-ROUND(AL1003*OFFSET(Input!$S$27,B1003,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1003=\"\",\"\",ROUND(AP1003*(1-OFFSET(Input!$T$27,MIN(B1003,10),0,1,1)),2*FEE_rounding))","v":-180585422.63758999},-175085422.63758999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1003=1,PMF_1st=0),0,ROUND(IF(A1003=1,AI1003,AL1002)*OFFSET(Input!$O$27,IF(A1003=121,-1,0)+MIN(B1003,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1003=1,PMF_1st=0),0,IF(SUM($K$5:$L1003)-$AU1002>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1002,B1003),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1003-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1000,84,4,null,123,{"$f":"IF(A1004=\"\",\"\",IF(A1004=1,Age_Full_Month,IF(F1003=11,0,F1003+1)))","v":3},123,0,{"$f":"IF(A1004=\"\",\"\",IF(AND(F1004=11,G1004=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1004-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1004-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1004,99),0,1,1)*K1004,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1004,0,1,1)*L1004,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*M1004,FEE_rounding)","v":0},0,0,{"$f":"IF(C1004>=1,ROUND(K1004*OFFSET(Input!$U$27,B1004,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1004=1,0,IF($C1004>=1,ROUND(OFFSET(Input!$X$27,B1004,0,1,1)*AL1003,AV_rounding),0))","v":0},{"$f":"IF(B1004=1,0,IF(C1004=1,ROUND(OFFSET(Input!$W$27,B1004,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1002),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),OFFSET(Input!$G$27,B1004,0,1,1)-AE1004,0)","v":0},{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1004,0,1,1),AP1003),0)","v":0},0,0,0,0,0,0,0,-180585422.63758999,-180758067.63758999,-181637916.67190999,-181637916.67190999,{"$f":"IF(A1004=\"\",\"\",AL1004-ROUND(AL1004*OFFSET(Input!$S$27,B1004,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1004=\"\",\"\",ROUND(AP1004*(1-OFFSET(Input!$T$27,MIN(B1004,10),0,1,1)),2*FEE_rounding))","v":-181637916.67190999},-176137916.67190999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1004=1,PMF_1st=0),0,ROUND(IF(A1004=1,AI1004,AL1003)*OFFSET(Input!$O$27,IF(A1004=121,-1,0)+MIN(B1004,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1004=1,PMF_1st=0),0,IF(SUM($K$5:$L1004)-$AU1003>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1003,B1004),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1004-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1001,84,5,null,123,{"$f":"IF(A1005=\"\",\"\",IF(A1005=1,Age_Full_Month,IF(F1004=11,0,F1004+1)))","v":4},123,0,{"$f":"IF(A1005=\"\",\"\",IF(AND(F1005=11,G1005=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1005-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1005-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1005,99),0,1,1)*K1005,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1005,0,1,1)*L1005,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*M1005,FEE_rounding)","v":0},0,0,{"$f":"IF(C1005>=1,ROUND(K1005*OFFSET(Input!$U$27,B1005,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1005=1,0,IF($C1005>=1,ROUND(OFFSET(Input!$X$27,B1005,0,1,1)*AL1004,AV_rounding),0))","v":0},{"$f":"IF(B1005=1,0,IF(C1005=1,ROUND(OFFSET(Input!$W$27,B1005,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1003),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),OFFSET(Input!$G$27,B1005,0,1,1)-AE1005,0)","v":0},{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1005,0,1,1),AP1004),0)","v":0},0,0,0,0,0,0,0,-181637916.67190999,-181810561.67190999,-182695533.77416101,-182695533.77416101,{"$f":"IF(A1005=\"\",\"\",AL1005-ROUND(AL1005*OFFSET(Input!$S$27,B1005,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1005=\"\",\"\",ROUND(AP1005*(1-OFFSET(Input!$T$27,MIN(B1005,10),0,1,1)),2*FEE_rounding))","v":-182695533.77416101},-177195533.77416101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1005=1,PMF_1st=0),0,ROUND(IF(A1005=1,AI1005,AL1004)*OFFSET(Input!$O$27,IF(A1005=121,-1,0)+MIN(B1005,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1005=1,PMF_1st=0),0,IF(SUM($K$5:$L1005)-$AU1004>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1004,B1005),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1005-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1002,84,6,null,123,{"$f":"IF(A1006=\"\",\"\",IF(A1006=1,Age_Full_Month,IF(F1005=11,0,F1005+1)))","v":5},123,0,{"$f":"IF(A1006=\"\",\"\",IF(AND(F1006=11,G1006=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1006-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1006-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1006,99),0,1,1)*K1006,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1006,0,1,1)*L1006,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*M1006,FEE_rounding)","v":0},0,0,{"$f":"IF(C1006>=1,ROUND(K1006*OFFSET(Input!$U$27,B1006,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1006=1,0,IF($C1006>=1,ROUND(OFFSET(Input!$X$27,B1006,0,1,1)*AL1005,AV_rounding),0))","v":0},{"$f":"IF(B1006=1,0,IF(C1006=1,ROUND(OFFSET(Input!$W$27,B1006,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1004),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),OFFSET(Input!$G$27,B1006,0,1,1)-AE1006,0)","v":0},{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1006,0,1,1),AP1005),0)","v":0},0,0,0,0,0,0,0,-182695533.77416101,-182868178.77416101,-183758298.881136,-183758298.881136,{"$f":"IF(A1006=\"\",\"\",AL1006-ROUND(AL1006*OFFSET(Input!$S$27,B1006,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1006=\"\",\"\",ROUND(AP1006*(1-OFFSET(Input!$T$27,MIN(B1006,10),0,1,1)),2*FEE_rounding))","v":-183758298.881136},-178258298.881136,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1006=1,PMF_1st=0),0,ROUND(IF(A1006=1,AI1006,AL1005)*OFFSET(Input!$O$27,IF(A1006=121,-1,0)+MIN(B1006,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1006=1,PMF_1st=0),0,IF(SUM($K$5:$L1006)-$AU1005>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1005,B1006),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1006-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1003,84,7,null,123,{"$f":"IF(A1007=\"\",\"\",IF(A1007=1,Age_Full_Month,IF(F1006=11,0,F1006+1)))","v":6},123,0,{"$f":"IF(A1007=\"\",\"\",IF(AND(F1007=11,G1007=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1007-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1007-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1007,99),0,1,1)*K1007,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1007,0,1,1)*L1007,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*M1007,FEE_rounding)","v":0},0,0,{"$f":"IF(C1007>=1,ROUND(K1007*OFFSET(Input!$U$27,B1007,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1007=1,0,IF($C1007>=1,ROUND(OFFSET(Input!$X$27,B1007,0,1,1)*AL1006,AV_rounding),0))","v":0},{"$f":"IF(B1007=1,0,IF(C1007=1,ROUND(OFFSET(Input!$W$27,B1007,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1005),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),OFFSET(Input!$G$27,B1007,0,1,1)-AE1007,0)","v":0},{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1007,0,1,1),AP1006),0)","v":0},0,0,0,0,0,0,0,-183758298.881136,-183930943.881136,-184826237.051009,-184826237.051009,{"$f":"IF(A1007=\"\",\"\",AL1007-ROUND(AL1007*OFFSET(Input!$S$27,B1007,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1007=\"\",\"\",ROUND(AP1007*(1-OFFSET(Input!$T$27,MIN(B1007,10),0,1,1)),2*FEE_rounding))","v":-184826237.051009},-179326237.051009,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1007=1,PMF_1st=0),0,ROUND(IF(A1007=1,AI1007,AL1006)*OFFSET(Input!$O$27,IF(A1007=121,-1,0)+MIN(B1007,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1007=1,PMF_1st=0),0,IF(SUM($K$5:$L1007)-$AU1006>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1006,B1007),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1007-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1004,84,8,null,123,{"$f":"IF(A1008=\"\",\"\",IF(A1008=1,Age_Full_Month,IF(F1007=11,0,F1007+1)))","v":7},123,0,{"$f":"IF(A1008=\"\",\"\",IF(AND(F1008=11,G1008=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1008-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1008-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1008,99),0,1,1)*K1008,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1008,0,1,1)*L1008,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*M1008,FEE_rounding)","v":0},0,0,{"$f":"IF(C1008>=1,ROUND(K1008*OFFSET(Input!$U$27,B1008,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1008=1,0,IF($C1008>=1,ROUND(OFFSET(Input!$X$27,B1008,0,1,1)*AL1007,AV_rounding),0))","v":0},{"$f":"IF(B1008=1,0,IF(C1008=1,ROUND(OFFSET(Input!$W$27,B1008,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1006),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),OFFSET(Input!$G$27,B1008,0,1,1)-AE1008,0)","v":0},{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1008,0,1,1),AP1007),0)","v":0},0,0,0,0,0,0,0,-184826237.051009,-184998882.051009,-185899373.46392399,-185899373.46392399,{"$f":"IF(A1008=\"\",\"\",AL1008-ROUND(AL1008*OFFSET(Input!$S$27,B1008,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1008=\"\",\"\",ROUND(AP1008*(1-OFFSET(Input!$T$27,MIN(B1008,10),0,1,1)),2*FEE_rounding))","v":-185899373.46392399},-180399373.46392399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1008=1,PMF_1st=0),0,ROUND(IF(A1008=1,AI1008,AL1007)*OFFSET(Input!$O$27,IF(A1008=121,-1,0)+MIN(B1008,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1008=1,PMF_1st=0),0,IF(SUM($K$5:$L1008)-$AU1007>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1007,B1008),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1008-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1005,84,9,null,123,{"$f":"IF(A1009=\"\",\"\",IF(A1009=1,Age_Full_Month,IF(F1008=11,0,F1008+1)))","v":8},123,0,{"$f":"IF(A1009=\"\",\"\",IF(AND(F1009=11,G1009=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1009-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1009-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1009,99),0,1,1)*K1009,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1009,0,1,1)*L1009,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*M1009,FEE_rounding)","v":0},0,0,{"$f":"IF(C1009>=1,ROUND(K1009*OFFSET(Input!$U$27,B1009,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1009=1,0,IF($C1009>=1,ROUND(OFFSET(Input!$X$27,B1009,0,1,1)*AL1008,AV_rounding),0))","v":0},{"$f":"IF(B1009=1,0,IF(C1009=1,ROUND(OFFSET(Input!$W$27,B1009,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1007),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),OFFSET(Input!$G$27,B1009,0,1,1)-AE1009,0)","v":0},{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1009,0,1,1),AP1008),0)","v":0},0,0,0,0,0,0,0,-185899373.46392399,-186072018.46392399,-186977733.422593,-186977733.422593,{"$f":"IF(A1009=\"\",\"\",AL1009-ROUND(AL1009*OFFSET(Input!$S$27,B1009,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1009=\"\",\"\",ROUND(AP1009*(1-OFFSET(Input!$T$27,MIN(B1009,10),0,1,1)),2*FEE_rounding))","v":-186977733.422593},-181477733.422593,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1009=1,PMF_1st=0),0,ROUND(IF(A1009=1,AI1009,AL1008)*OFFSET(Input!$O$27,IF(A1009=121,-1,0)+MIN(B1009,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1009=1,PMF_1st=0),0,IF(SUM($K$5:$L1009)-$AU1008>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1008,B1009),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1009-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1006,84,10,null,123,{"$f":"IF(A1010=\"\",\"\",IF(A1010=1,Age_Full_Month,IF(F1009=11,0,F1009+1)))","v":9},123,0,{"$f":"IF(A1010=\"\",\"\",IF(AND(F1010=11,G1010=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1010-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1010-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1010,99),0,1,1)*K1010,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1010,0,1,1)*L1010,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*M1010,FEE_rounding)","v":0},0,0,{"$f":"IF(C1010>=1,ROUND(K1010*OFFSET(Input!$U$27,B1010,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1010=1,0,IF($C1010>=1,ROUND(OFFSET(Input!$X$27,B1010,0,1,1)*AL1009,AV_rounding),0))","v":0},{"$f":"IF(B1010=1,0,IF(C1010=1,ROUND(OFFSET(Input!$W$27,B1010,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1008),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),OFFSET(Input!$G$27,B1010,0,1,1)-AE1010,0)","v":0},{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1010,0,1,1),AP1009),0)","v":0},0,0,0,0,0,0,0,-186977733.422593,-187150378.422593,-188061342.35288799,-188061342.35288799,{"$f":"IF(A1010=\"\",\"\",AL1010-ROUND(AL1010*OFFSET(Input!$S$27,B1010,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1010=\"\",\"\",ROUND(AP1010*(1-OFFSET(Input!$T$27,MIN(B1010,10),0,1,1)),2*FEE_rounding))","v":-188061342.35288799},-182561342.35288799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1010=1,PMF_1st=0),0,ROUND(IF(A1010=1,AI1010,AL1009)*OFFSET(Input!$O$27,IF(A1010=121,-1,0)+MIN(B1010,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1010=1,PMF_1st=0),0,IF(SUM($K$5:$L1010)-$AU1009>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1009,B1010),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1010-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1007,84,11,null,123,{"$f":"IF(A1011=\"\",\"\",IF(A1011=1,Age_Full_Month,IF(F1010=11,0,F1010+1)))","v":10},123,0,{"$f":"IF(A1011=\"\",\"\",IF(AND(F1011=11,G1011=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1011-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1011-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1011,99),0,1,1)*K1011,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1011,0,1,1)*L1011,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*M1011,FEE_rounding)","v":0},0,0,{"$f":"IF(C1011>=1,ROUND(K1011*OFFSET(Input!$U$27,B1011,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1011=1,0,IF($C1011>=1,ROUND(OFFSET(Input!$X$27,B1011,0,1,1)*AL1010,AV_rounding),0))","v":0},{"$f":"IF(B1011=1,0,IF(C1011=1,ROUND(OFFSET(Input!$W$27,B1011,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1009),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),OFFSET(Input!$G$27,B1011,0,1,1)-AE1011,0)","v":0},{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1011,0,1,1),AP1010),0)","v":0},0,0,0,0,0,0,0,-188061342.35288799,-188233987.35288799,-189150225.80444399,-189150225.80444399,{"$f":"IF(A1011=\"\",\"\",AL1011-ROUND(AL1011*OFFSET(Input!$S$27,B1011,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1011=\"\",\"\",ROUND(AP1011*(1-OFFSET(Input!$T$27,MIN(B1011,10),0,1,1)),2*FEE_rounding))","v":-189150225.80444399},-183650225.80444399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1011=1,PMF_1st=0),0,ROUND(IF(A1011=1,AI1011,AL1010)*OFFSET(Input!$O$27,IF(A1011=121,-1,0)+MIN(B1011,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1011=1,PMF_1st=0),0,IF(SUM($K$5:$L1011)-$AU1010>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1010,B1011),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1011-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1008,84,12,null,123,{"$f":"IF(A1012=\"\",\"\",IF(A1012=1,Age_Full_Month,IF(F1011=11,0,F1011+1)))","v":11},123,0,{"$f":"IF(A1012=\"\",\"\",IF(AND(F1012=11,G1012=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1012-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1012-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1012,99),0,1,1)*K1012,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1012,0,1,1)*L1012,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*M1012,FEE_rounding)","v":0},0,0,{"$f":"IF(C1012>=1,ROUND(K1012*OFFSET(Input!$U$27,B1012,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1012=1,0,IF($C1012>=1,ROUND(OFFSET(Input!$X$27,B1012,0,1,1)*AL1011,AV_rounding),0))","v":0},{"$f":"IF(B1012=1,0,IF(C1012=1,ROUND(OFFSET(Input!$W$27,B1012,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1010),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),OFFSET(Input!$G$27,B1012,0,1,1)-AE1012,0)","v":0},{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1012,0,1,1),AP1011),0)","v":0},0,0,0,0,0,0,0,-189150225.80444399,-189322870.80444399,-190244409.45126101,-190244409.45126101,{"$f":"IF(A1012=\"\",\"\",AL1012-ROUND(AL1012*OFFSET(Input!$S$27,B1012,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1012=\"\",\"\",ROUND(AP1012*(1-OFFSET(Input!$T$27,MIN(B1012,10),0,1,1)),2*FEE_rounding))","v":-190244409.45126101},-184744409.45126101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1012=1,PMF_1st=0),0,ROUND(IF(A1012=1,AI1012,AL1011)*OFFSET(Input!$O$27,IF(A1012=121,-1,0)+MIN(B1012,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1012=1,PMF_1st=0),0,IF(SUM($K$5:$L1012)-$AU1011>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1011,B1012),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1012-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1009,85,1,null,124,{"$f":"IF(A1013=\"\",\"\",IF(A1013=1,Age_Full_Month,IF(F1012=11,0,F1012+1)))","v":0},124,0,{"$f":"IF(A1013=\"\",\"\",IF(AND(F1013=11,G1013=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1013-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1013-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1013,99),0,1,1)*K1013,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1013,0,1,1)*L1013,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*M1013,FEE_rounding)","v":0},0,0,{"$f":"IF(C1013>=1,ROUND(K1013*OFFSET(Input!$U$27,B1013,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1013=1,0,IF($C1013>=1,ROUND(OFFSET(Input!$X$27,B1013,0,1,1)*AL1012,AV_rounding),0))","v":0},{"$f":"IF(B1013=1,0,IF(C1013=1,ROUND(OFFSET(Input!$W$27,B1013,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1011),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),OFFSET(Input!$G$27,B1013,0,1,1)-AE1013,0)","v":0},{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1013,0,1,1),AP1012),0)","v":0},0,0,0,0,0,0,0,-190244409.45126101,-190417054.45126101,-191343919.09230599,-191343919.09230599,{"$f":"IF(A1013=\"\",\"\",AL1013-ROUND(AL1013*OFFSET(Input!$S$27,B1013,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1013=\"\",\"\",ROUND(AP1013*(1-OFFSET(Input!$T$27,MIN(B1013,10),0,1,1)),2*FEE_rounding))","v":-191343919.09230599},-185843919.09230599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1013=1,PMF_1st=0),0,ROUND(IF(A1013=1,AI1013,AL1012)*OFFSET(Input!$O$27,IF(A1013=121,-1,0)+MIN(B1013,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1013=1,PMF_1st=0),0,IF(SUM($K$5:$L1013)-$AU1012>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1012,B1013),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1013-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1010,85,2,null,124,{"$f":"IF(A1014=\"\",\"\",IF(A1014=1,Age_Full_Month,IF(F1013=11,0,F1013+1)))","v":1},124,0,{"$f":"IF(A1014=\"\",\"\",IF(AND(F1014=11,G1014=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1014-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1014-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1014,99),0,1,1)*K1014,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1014,0,1,1)*L1014,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*M1014,FEE_rounding)","v":0},0,0,{"$f":"IF(C1014>=1,ROUND(K1014*OFFSET(Input!$U$27,B1014,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1014=1,0,IF($C1014>=1,ROUND(OFFSET(Input!$X$27,B1014,0,1,1)*AL1013,AV_rounding),0))","v":0},{"$f":"IF(B1014=1,0,IF(C1014=1,ROUND(OFFSET(Input!$W$27,B1014,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1012),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),OFFSET(Input!$G$27,B1014,0,1,1)-AE1014,0)","v":0},{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1014,0,1,1),AP1013),0)","v":0},0,0,0,0,0,0,0,-191343919.09230599,-191516564.09230599,-192448780.65212601,-192448780.65212601,{"$f":"IF(A1014=\"\",\"\",AL1014-ROUND(AL1014*OFFSET(Input!$S$27,B1014,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1014=\"\",\"\",ROUND(AP1014*(1-OFFSET(Input!$T$27,MIN(B1014,10),0,1,1)),2*FEE_rounding))","v":-192448780.65212601},-186948780.65212601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1014=1,PMF_1st=0),0,ROUND(IF(A1014=1,AI1014,AL1013)*OFFSET(Input!$O$27,IF(A1014=121,-1,0)+MIN(B1014,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1014=1,PMF_1st=0),0,IF(SUM($K$5:$L1014)-$AU1013>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1013,B1014),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1014-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1011,85,3,null,124,{"$f":"IF(A1015=\"\",\"\",IF(A1015=1,Age_Full_Month,IF(F1014=11,0,F1014+1)))","v":2},124,0,{"$f":"IF(A1015=\"\",\"\",IF(AND(F1015=11,G1015=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1015-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1015-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1015,99),0,1,1)*K1015,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1015,0,1,1)*L1015,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*M1015,FEE_rounding)","v":0},0,0,{"$f":"IF(C1015>=1,ROUND(K1015*OFFSET(Input!$U$27,B1015,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1015=1,0,IF($C1015>=1,ROUND(OFFSET(Input!$X$27,B1015,0,1,1)*AL1014,AV_rounding),0))","v":0},{"$f":"IF(B1015=1,0,IF(C1015=1,ROUND(OFFSET(Input!$W$27,B1015,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1013),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),OFFSET(Input!$G$27,B1015,0,1,1)-AE1015,0)","v":0},{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1015,0,1,1),AP1014),0)","v":0},0,0,0,0,0,0,0,-192448780.65212601,-192621425.65212601,-193559020.181456,-193559020.181456,{"$f":"IF(A1015=\"\",\"\",AL1015-ROUND(AL1015*OFFSET(Input!$S$27,B1015,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1015=\"\",\"\",ROUND(AP1015*(1-OFFSET(Input!$T$27,MIN(B1015,10),0,1,1)),2*FEE_rounding))","v":-193559020.181456},-188059020.181456,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1015=1,PMF_1st=0),0,ROUND(IF(A1015=1,AI1015,AL1014)*OFFSET(Input!$O$27,IF(A1015=121,-1,0)+MIN(B1015,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1015=1,PMF_1st=0),0,IF(SUM($K$5:$L1015)-$AU1014>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1014,B1015),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1015-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1012,85,4,null,124,{"$f":"IF(A1016=\"\",\"\",IF(A1016=1,Age_Full_Month,IF(F1015=11,0,F1015+1)))","v":3},124,0,{"$f":"IF(A1016=\"\",\"\",IF(AND(F1016=11,G1016=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1016-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1016-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1016,99),0,1,1)*K1016,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1016,0,1,1)*L1016,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*M1016,FEE_rounding)","v":0},0,0,{"$f":"IF(C1016>=1,ROUND(K1016*OFFSET(Input!$U$27,B1016,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1016=1,0,IF($C1016>=1,ROUND(OFFSET(Input!$X$27,B1016,0,1,1)*AL1015,AV_rounding),0))","v":0},{"$f":"IF(B1016=1,0,IF(C1016=1,ROUND(OFFSET(Input!$W$27,B1016,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1014),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),OFFSET(Input!$G$27,B1016,0,1,1)-AE1016,0)","v":0},{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1016,0,1,1),AP1015),0)","v":0},0,0,0,0,0,0,0,-193559020.181456,-193731665.181456,-194674663.85783499,-194674663.85783499,{"$f":"IF(A1016=\"\",\"\",AL1016-ROUND(AL1016*OFFSET(Input!$S$27,B1016,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1016=\"\",\"\",ROUND(AP1016*(1-OFFSET(Input!$T$27,MIN(B1016,10),0,1,1)),2*FEE_rounding))","v":-194674663.85783499},-189174663.85783499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1016=1,PMF_1st=0),0,ROUND(IF(A1016=1,AI1016,AL1015)*OFFSET(Input!$O$27,IF(A1016=121,-1,0)+MIN(B1016,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1016=1,PMF_1st=0),0,IF(SUM($K$5:$L1016)-$AU1015>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1015,B1016),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1016-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1013,85,5,null,124,{"$f":"IF(A1017=\"\",\"\",IF(A1017=1,Age_Full_Month,IF(F1016=11,0,F1016+1)))","v":4},124,0,{"$f":"IF(A1017=\"\",\"\",IF(AND(F1017=11,G1017=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1017-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1017-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1017,99),0,1,1)*K1017,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1017,0,1,1)*L1017,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*M1017,FEE_rounding)","v":0},0,0,{"$f":"IF(C1017>=1,ROUND(K1017*OFFSET(Input!$U$27,B1017,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1017=1,0,IF($C1017>=1,ROUND(OFFSET(Input!$X$27,B1017,0,1,1)*AL1016,AV_rounding),0))","v":0},{"$f":"IF(B1017=1,0,IF(C1017=1,ROUND(OFFSET(Input!$W$27,B1017,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1015),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),OFFSET(Input!$G$27,B1017,0,1,1)-AE1017,0)","v":0},{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1017,0,1,1),AP1016),0)","v":0},0,0,0,0,0,0,0,-194674663.85783499,-194847308.85783499,-195795737.986222,-195795737.986222,{"$f":"IF(A1017=\"\",\"\",AL1017-ROUND(AL1017*OFFSET(Input!$S$27,B1017,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1017=\"\",\"\",ROUND(AP1017*(1-OFFSET(Input!$T$27,MIN(B1017,10),0,1,1)),2*FEE_rounding))","v":-195795737.986222},-190295737.986222,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1017=1,PMF_1st=0),0,ROUND(IF(A1017=1,AI1017,AL1016)*OFFSET(Input!$O$27,IF(A1017=121,-1,0)+MIN(B1017,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1017=1,PMF_1st=0),0,IF(SUM($K$5:$L1017)-$AU1016>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1016,B1017),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1017-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1014,85,6,null,124,{"$f":"IF(A1018=\"\",\"\",IF(A1018=1,Age_Full_Month,IF(F1017=11,0,F1017+1)))","v":5},124,0,{"$f":"IF(A1018=\"\",\"\",IF(AND(F1018=11,G1018=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1018-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1018-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1018,99),0,1,1)*K1018,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1018,0,1,1)*L1018,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*M1018,FEE_rounding)","v":0},0,0,{"$f":"IF(C1018>=1,ROUND(K1018*OFFSET(Input!$U$27,B1018,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1018=1,0,IF($C1018>=1,ROUND(OFFSET(Input!$X$27,B1018,0,1,1)*AL1017,AV_rounding),0))","v":0},{"$f":"IF(B1018=1,0,IF(C1018=1,ROUND(OFFSET(Input!$W$27,B1018,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1016),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),OFFSET(Input!$G$27,B1018,0,1,1)-AE1018,0)","v":0},{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1018,0,1,1),AP1017),0)","v":0},0,0,0,0,0,0,0,-195795737.986222,-195968382.986222,-196922268.999616,-196922268.999616,{"$f":"IF(A1018=\"\",\"\",AL1018-ROUND(AL1018*OFFSET(Input!$S$27,B1018,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1018=\"\",\"\",ROUND(AP1018*(1-OFFSET(Input!$T$27,MIN(B1018,10),0,1,1)),2*FEE_rounding))","v":-196922268.999616},-191422268.999616,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1018=1,PMF_1st=0),0,ROUND(IF(A1018=1,AI1018,AL1017)*OFFSET(Input!$O$27,IF(A1018=121,-1,0)+MIN(B1018,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1018=1,PMF_1st=0),0,IF(SUM($K$5:$L1018)-$AU1017>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1017,B1018),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1018-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1015,85,7,null,124,{"$f":"IF(A1019=\"\",\"\",IF(A1019=1,Age_Full_Month,IF(F1018=11,0,F1018+1)))","v":6},124,0,{"$f":"IF(A1019=\"\",\"\",IF(AND(F1019=11,G1019=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1019-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1019-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1019,99),0,1,1)*K1019,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1019,0,1,1)*L1019,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*M1019,FEE_rounding)","v":0},0,0,{"$f":"IF(C1019>=1,ROUND(K1019*OFFSET(Input!$U$27,B1019,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1019=1,0,IF($C1019>=1,ROUND(OFFSET(Input!$X$27,B1019,0,1,1)*AL1018,AV_rounding),0))","v":0},{"$f":"IF(B1019=1,0,IF(C1019=1,ROUND(OFFSET(Input!$W$27,B1019,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1017),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),OFFSET(Input!$G$27,B1019,0,1,1)-AE1019,0)","v":0},{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1019,0,1,1),AP1018),0)","v":0},0,0,0,0,0,0,0,-196922268.999616,-197094913.999616,-198054283.459681,-198054283.459681,{"$f":"IF(A1019=\"\",\"\",AL1019-ROUND(AL1019*OFFSET(Input!$S$27,B1019,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1019=\"\",\"\",ROUND(AP1019*(1-OFFSET(Input!$T$27,MIN(B1019,10),0,1,1)),2*FEE_rounding))","v":-198054283.459681},-192554283.459681,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1019=1,PMF_1st=0),0,ROUND(IF(A1019=1,AI1019,AL1018)*OFFSET(Input!$O$27,IF(A1019=121,-1,0)+MIN(B1019,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1019=1,PMF_1st=0),0,IF(SUM($K$5:$L1019)-$AU1018>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1018,B1019),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1019-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1016,85,8,null,124,{"$f":"IF(A1020=\"\",\"\",IF(A1020=1,Age_Full_Month,IF(F1019=11,0,F1019+1)))","v":7},124,0,{"$f":"IF(A1020=\"\",\"\",IF(AND(F1020=11,G1020=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1020-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1020-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1020,99),0,1,1)*K1020,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1020,0,1,1)*L1020,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*M1020,FEE_rounding)","v":0},0,0,{"$f":"IF(C1020>=1,ROUND(K1020*OFFSET(Input!$U$27,B1020,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1020=1,0,IF($C1020>=1,ROUND(OFFSET(Input!$X$27,B1020,0,1,1)*AL1019,AV_rounding),0))","v":0},{"$f":"IF(B1020=1,0,IF(C1020=1,ROUND(OFFSET(Input!$W$27,B1020,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1018),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),OFFSET(Input!$G$27,B1020,0,1,1)-AE1020,0)","v":0},{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1020,0,1,1),AP1019),0)","v":0},0,0,0,0,0,0,0,-198054283.459681,-198226928.459681,-199191808.05737099,-199191808.05737099,{"$f":"IF(A1020=\"\",\"\",AL1020-ROUND(AL1020*OFFSET(Input!$S$27,B1020,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1020=\"\",\"\",ROUND(AP1020*(1-OFFSET(Input!$T$27,MIN(B1020,10),0,1,1)),2*FEE_rounding))","v":-199191808.05737099},-193691808.05737099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1020=1,PMF_1st=0),0,ROUND(IF(A1020=1,AI1020,AL1019)*OFFSET(Input!$O$27,IF(A1020=121,-1,0)+MIN(B1020,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1020=1,PMF_1st=0),0,IF(SUM($K$5:$L1020)-$AU1019>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1019,B1020),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1020-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1017,85,9,null,124,{"$f":"IF(A1021=\"\",\"\",IF(A1021=1,Age_Full_Month,IF(F1020=11,0,F1020+1)))","v":8},124,0,{"$f":"IF(A1021=\"\",\"\",IF(AND(F1021=11,G1021=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1021-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1021-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1021,99),0,1,1)*K1021,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1021,0,1,1)*L1021,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*M1021,FEE_rounding)","v":0},0,0,{"$f":"IF(C1021>=1,ROUND(K1021*OFFSET(Input!$U$27,B1021,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1021=1,0,IF($C1021>=1,ROUND(OFFSET(Input!$X$27,B1021,0,1,1)*AL1020,AV_rounding),0))","v":0},{"$f":"IF(B1021=1,0,IF(C1021=1,ROUND(OFFSET(Input!$W$27,B1021,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1019),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),OFFSET(Input!$G$27,B1021,0,1,1)-AE1021,0)","v":0},{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1021,0,1,1),AP1020),0)","v":0},0,0,0,0,0,0,0,-199191808.05737099,-199364453.05737099,-200334869.61355999,-200334869.61355999,{"$f":"IF(A1021=\"\",\"\",AL1021-ROUND(AL1021*OFFSET(Input!$S$27,B1021,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1021=\"\",\"\",ROUND(AP1021*(1-OFFSET(Input!$T$27,MIN(B1021,10),0,1,1)),2*FEE_rounding))","v":-200334869.61355999},-194834869.61355999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1021=1,PMF_1st=0),0,ROUND(IF(A1021=1,AI1021,AL1020)*OFFSET(Input!$O$27,IF(A1021=121,-1,0)+MIN(B1021,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1021=1,PMF_1st=0),0,IF(SUM($K$5:$L1021)-$AU1020>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1020,B1021),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1021-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1018,85,10,null,124,{"$f":"IF(A1022=\"\",\"\",IF(A1022=1,Age_Full_Month,IF(F1021=11,0,F1021+1)))","v":9},124,0,{"$f":"IF(A1022=\"\",\"\",IF(AND(F1022=11,G1022=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1022-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1022-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1022,99),0,1,1)*K1022,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1022,0,1,1)*L1022,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*M1022,FEE_rounding)","v":0},0,0,{"$f":"IF(C1022>=1,ROUND(K1022*OFFSET(Input!$U$27,B1022,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1022=1,0,IF($C1022>=1,ROUND(OFFSET(Input!$X$27,B1022,0,1,1)*AL1021,AV_rounding),0))","v":0},{"$f":"IF(B1022=1,0,IF(C1022=1,ROUND(OFFSET(Input!$W$27,B1022,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1020),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),OFFSET(Input!$G$27,B1022,0,1,1)-AE1022,0)","v":0},{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1022,0,1,1),AP1021),0)","v":0},0,0,0,0,0,0,0,-200334869.61355999,-200507514.61355999,-201483495.07967299,-201483495.07967299,{"$f":"IF(A1022=\"\",\"\",AL1022-ROUND(AL1022*OFFSET(Input!$S$27,B1022,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1022=\"\",\"\",ROUND(AP1022*(1-OFFSET(Input!$T$27,MIN(B1022,10),0,1,1)),2*FEE_rounding))","v":-201483495.07967299},-195983495.07967299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1022=1,PMF_1st=0),0,ROUND(IF(A1022=1,AI1022,AL1021)*OFFSET(Input!$O$27,IF(A1022=121,-1,0)+MIN(B1022,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1022=1,PMF_1st=0),0,IF(SUM($K$5:$L1022)-$AU1021>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1021,B1022),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1022-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1019,85,11,null,124,{"$f":"IF(A1023=\"\",\"\",IF(A1023=1,Age_Full_Month,IF(F1022=11,0,F1022+1)))","v":10},124,0,{"$f":"IF(A1023=\"\",\"\",IF(AND(F1023=11,G1023=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1023-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1023-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1023,99),0,1,1)*K1023,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1023,0,1,1)*L1023,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*M1023,FEE_rounding)","v":0},0,0,{"$f":"IF(C1023>=1,ROUND(K1023*OFFSET(Input!$U$27,B1023,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1023=1,0,IF($C1023>=1,ROUND(OFFSET(Input!$X$27,B1023,0,1,1)*AL1022,AV_rounding),0))","v":0},{"$f":"IF(B1023=1,0,IF(C1023=1,ROUND(OFFSET(Input!$W$27,B1023,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1021),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),OFFSET(Input!$G$27,B1023,0,1,1)-AE1023,0)","v":0},{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1023,0,1,1),AP1022),0)","v":0},0,0,0,0,0,0,0,-201483495.07967299,-201656140.07967299,-202637711.53832299,-202637711.53832299,{"$f":"IF(A1023=\"\",\"\",AL1023-ROUND(AL1023*OFFSET(Input!$S$27,B1023,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1023=\"\",\"\",ROUND(AP1023*(1-OFFSET(Input!$T$27,MIN(B1023,10),0,1,1)),2*FEE_rounding))","v":-202637711.53832299},-197137711.53832299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1023=1,PMF_1st=0),0,ROUND(IF(A1023=1,AI1023,AL1022)*OFFSET(Input!$O$27,IF(A1023=121,-1,0)+MIN(B1023,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1023=1,PMF_1st=0),0,IF(SUM($K$5:$L1023)-$AU1022>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1022,B1023),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1023-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1020,85,12,null,124,{"$f":"IF(A1024=\"\",\"\",IF(A1024=1,Age_Full_Month,IF(F1023=11,0,F1023+1)))","v":11},124,0,{"$f":"IF(A1024=\"\",\"\",IF(AND(F1024=11,G1024=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1024-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1024-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1024,99),0,1,1)*K1024,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1024,0,1,1)*L1024,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*M1024,FEE_rounding)","v":0},0,0,{"$f":"IF(C1024>=1,ROUND(K1024*OFFSET(Input!$U$27,B1024,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1024=1,0,IF($C1024>=1,ROUND(OFFSET(Input!$X$27,B1024,0,1,1)*AL1023,AV_rounding),0))","v":0},{"$f":"IF(B1024=1,0,IF(C1024=1,ROUND(OFFSET(Input!$W$27,B1024,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1022),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),OFFSET(Input!$G$27,B1024,0,1,1)-AE1024,0)","v":0},{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1024,0,1,1),AP1023),0)","v":0},0,0,0,0,0,0,0,-202637711.53832299,-202810356.53832299,-203797546.203949,-203797546.203949,{"$f":"IF(A1024=\"\",\"\",AL1024-ROUND(AL1024*OFFSET(Input!$S$27,B1024,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1024=\"\",\"\",ROUND(AP1024*(1-OFFSET(Input!$T$27,MIN(B1024,10),0,1,1)),2*FEE_rounding))","v":-203797546.203949},-198297546.203949,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1024=1,PMF_1st=0),0,ROUND(IF(A1024=1,AI1024,AL1023)*OFFSET(Input!$O$27,IF(A1024=121,-1,0)+MIN(B1024,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1024=1,PMF_1st=0),0,IF(SUM($K$5:$L1024)-$AU1023>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1023,B1024),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1024-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1021,86,1,null,125,{"$f":"IF(A1025=\"\",\"\",IF(A1025=1,Age_Full_Month,IF(F1024=11,0,F1024+1)))","v":0},125,0,{"$f":"IF(A1025=\"\",\"\",IF(AND(F1025=11,G1025=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1025-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1025-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1025,99),0,1,1)*K1025,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1025,0,1,1)*L1025,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*M1025,FEE_rounding)","v":0},0,0,{"$f":"IF(C1025>=1,ROUND(K1025*OFFSET(Input!$U$27,B1025,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1025=1,0,IF($C1025>=1,ROUND(OFFSET(Input!$X$27,B1025,0,1,1)*AL1024,AV_rounding),0))","v":0},{"$f":"IF(B1025=1,0,IF(C1025=1,ROUND(OFFSET(Input!$W$27,B1025,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1023),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),OFFSET(Input!$G$27,B1025,0,1,1)-AE1025,0)","v":0},{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1025,0,1,1),AP1024),0)","v":0},0,0,0,0,0,0,0,-203797546.203949,-203970191.203949,-204963026.423457,-204963026.423457,{"$f":"IF(A1025=\"\",\"\",AL1025-ROUND(AL1025*OFFSET(Input!$S$27,B1025,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1025=\"\",\"\",ROUND(AP1025*(1-OFFSET(Input!$T$27,MIN(B1025,10),0,1,1)),2*FEE_rounding))","v":-204963026.423457},-199463026.423457,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1025=1,PMF_1st=0),0,ROUND(IF(A1025=1,AI1025,AL1024)*OFFSET(Input!$O$27,IF(A1025=121,-1,0)+MIN(B1025,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1025=1,PMF_1st=0),0,IF(SUM($K$5:$L1025)-$AU1024>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1024,B1025),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1025-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1022,86,2,null,125,{"$f":"IF(A1026=\"\",\"\",IF(A1026=1,Age_Full_Month,IF(F1025=11,0,F1025+1)))","v":1},125,0,{"$f":"IF(A1026=\"\",\"\",IF(AND(F1026=11,G1026=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1026-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1026-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1026,99),0,1,1)*K1026,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1026,0,1,1)*L1026,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*M1026,FEE_rounding)","v":0},0,0,{"$f":"IF(C1026>=1,ROUND(K1026*OFFSET(Input!$U$27,B1026,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1026=1,0,IF($C1026>=1,ROUND(OFFSET(Input!$X$27,B1026,0,1,1)*AL1025,AV_rounding),0))","v":0},{"$f":"IF(B1026=1,0,IF(C1026=1,ROUND(OFFSET(Input!$W$27,B1026,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1024),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),OFFSET(Input!$G$27,B1026,0,1,1)-AE1026,0)","v":0},{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1026,0,1,1),AP1025),0)","v":0},0,0,0,0,0,0,0,-204963026.423457,-205135671.423457,-206134179.67686599,-206134179.67686599,{"$f":"IF(A1026=\"\",\"\",AL1026-ROUND(AL1026*OFFSET(Input!$S$27,B1026,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1026=\"\",\"\",ROUND(AP1026*(1-OFFSET(Input!$T$27,MIN(B1026,10),0,1,1)),2*FEE_rounding))","v":-206134179.67686599},-200634179.67686599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1026=1,PMF_1st=0),0,ROUND(IF(A1026=1,AI1026,AL1025)*OFFSET(Input!$O$27,IF(A1026=121,-1,0)+MIN(B1026,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1026=1,PMF_1st=0),0,IF(SUM($K$5:$L1026)-$AU1025>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1025,B1026),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1026-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1023,86,3,null,125,{"$f":"IF(A1027=\"\",\"\",IF(A1027=1,Age_Full_Month,IF(F1026=11,0,F1026+1)))","v":2},125,0,{"$f":"IF(A1027=\"\",\"\",IF(AND(F1027=11,G1027=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1027-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1027-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1027,99),0,1,1)*K1027,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1027,0,1,1)*L1027,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*M1027,FEE_rounding)","v":0},0,0,{"$f":"IF(C1027>=1,ROUND(K1027*OFFSET(Input!$U$27,B1027,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1027=1,0,IF($C1027>=1,ROUND(OFFSET(Input!$X$27,B1027,0,1,1)*AL1026,AV_rounding),0))","v":0},{"$f":"IF(B1027=1,0,IF(C1027=1,ROUND(OFFSET(Input!$W$27,B1027,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1025),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),OFFSET(Input!$G$27,B1027,0,1,1)-AE1027,0)","v":0},{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1027,0,1,1),AP1026),0)","v":0},0,0,0,0,0,0,0,-206134179.67686599,-206306824.67686599,-207311033.57795599,-207311033.57795599,{"$f":"IF(A1027=\"\",\"\",AL1027-ROUND(AL1027*OFFSET(Input!$S$27,B1027,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1027=\"\",\"\",ROUND(AP1027*(1-OFFSET(Input!$T$27,MIN(B1027,10),0,1,1)),2*FEE_rounding))","v":-207311033.57795599},-201811033.57795599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1027=1,PMF_1st=0),0,ROUND(IF(A1027=1,AI1027,AL1026)*OFFSET(Input!$O$27,IF(A1027=121,-1,0)+MIN(B1027,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1027=1,PMF_1st=0),0,IF(SUM($K$5:$L1027)-$AU1026>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1026,B1027),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1027-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1024,86,4,null,125,{"$f":"IF(A1028=\"\",\"\",IF(A1028=1,Age_Full_Month,IF(F1027=11,0,F1027+1)))","v":3},125,0,{"$f":"IF(A1028=\"\",\"\",IF(AND(F1028=11,G1028=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1028-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1028-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1028,99),0,1,1)*K1028,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1028,0,1,1)*L1028,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*M1028,FEE_rounding)","v":0},0,0,{"$f":"IF(C1028>=1,ROUND(K1028*OFFSET(Input!$U$27,B1028,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1028=1,0,IF($C1028>=1,ROUND(OFFSET(Input!$X$27,B1028,0,1,1)*AL1027,AV_rounding),0))","v":0},{"$f":"IF(B1028=1,0,IF(C1028=1,ROUND(OFFSET(Input!$W$27,B1028,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1026),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),OFFSET(Input!$G$27,B1028,0,1,1)-AE1028,0)","v":0},{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1028,0,1,1),AP1027),0)","v":0},0,0,0,0,0,0,0,-207311033.57795599,-207483678.57795599,-208493615.87491801,-208493615.87491801,{"$f":"IF(A1028=\"\",\"\",AL1028-ROUND(AL1028*OFFSET(Input!$S$27,B1028,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1028=\"\",\"\",ROUND(AP1028*(1-OFFSET(Input!$T$27,MIN(B1028,10),0,1,1)),2*FEE_rounding))","v":-208493615.87491801},-202993615.87491801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1028=1,PMF_1st=0),0,ROUND(IF(A1028=1,AI1028,AL1027)*OFFSET(Input!$O$27,IF(A1028=121,-1,0)+MIN(B1028,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1028=1,PMF_1st=0),0,IF(SUM($K$5:$L1028)-$AU1027>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1027,B1028),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1028-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1025,86,5,null,{"$f":"IF($A1029=\"\",\"\",Age_Insured+B1029-1)","v":125},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Month,IF(F1028=11,0,F1028+1)))","v":4},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Year,IF(F1028=11,G1028+1,G1028)))","v":125},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),DAY(EOMONTH((SignYY+INT(A1029/12)+1911)&\"/\"&(IF(MOD(SignMM+A1029-1,12)=0,12,MOD(SignMM+A1029-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1029-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1029-1>=BPP,\"\",IF(AS1028>0,1,0))","v":""},{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,IF(($BJ1029+$AL1028+$AP1028+$AW1029)/($BJ1029+$AL1028+$AP1028)>$BK1029,VLOOKUP($B1029,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1029=0,0,IF(MOD(C1029-1,12/Prem_Freq)=0,VLOOKUP(B1029,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1029=1,VLOOKUP(B1029,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1029-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1029,99),0,1,1)*K1029,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1029,0,1,1)*L1029,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*M1029,FEE_rounding)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,K1029-N1029))","v":0},{"$f":"IF(A1030=\"\",\"\",IF(K1029=\"*****\",\"*****\",L1029-O1029+M1029-P1029))","v":0},{"$f":"IF(C1029>=1,ROUND(K1029*OFFSET(Input!$U$27,B1029,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1029=1,0,IF($C1029>=1,ROUND(OFFSET(Input!$X$27,B1029,0,1,1)*AL1028,AV_rounding),0))","v":0},{"$f":"IF(B1029=1,0,IF(C1029=1,ROUND(OFFSET(Input!$W$27,B1029,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1027),AV_rounding),0))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,BA1029,AI1029))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(SUM(AI1029,-V1029)>BB1029,BB1029,SUM(AI1029,-V1029)))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,0,BA1029-AI1029))","v":172645},0,0,{"$f":"IF(E1029=\" \",\" \",IF(Z1029<BI1028+BC1029+BE1029+BD1029*0+BF1029,BI1028+BC1029+BE1029+BD1029*0+BF1029-BI1028-Z1029,0))","v":0},0,0,{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),OFFSET(Input!$G$27,B1029,0,1,1)-AE1029,0)","v":0},{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1029,0,1,1),AP1028),0)","v":0},{"$f":"IF(A1030=\"\",\"\",AF1028+AD1029+AE1029)","v":0},0,0,{"$f":"IF(A1029=\"\",\"\",AL1028+Q1029+R1029*0+IF(A1029=1,0,SUM(S1029:U1029)))","v":0},{"$f":"IF(A1029=\"\",\"\",AI1029-V1029-W1029-Z1029-AD1029)","v":0},{"$f":"ROUND((AJ1029-AB1029)*(1+IRR_2)^(1/12)+IF(A1029=1,S1029,0),AV_rounding)","v":0},{"$f":"ROUND(AK1029-AG1029,AV_rounding)","v":0},-208493615.87491801,-208666260.87491801,{"$f":"ROUND((AN1029-AC1029)*(1+IRR_2)^(1/12),AV_rounding)","v":-209681954.45100799},{"$f":"ROUND(AO1029-AH1029,AV_rounding)","v":-209681954.45100799},{"$f":"IF(A1029=\"\",\"\",AL1029-ROUND(AL1029*OFFSET(Input!$S$27,B1029,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1029=\"\",\"\",ROUND(AP1029*(1-OFFSET(Input!$T$27,MIN(B1029,10),0,1,1)),2*FEE_rounding))","v":-209681954.45100799},-204181954.45100799,0,{"$f":"IF(A1030=\"\",\"\",AU1028+AD1029+AE1029)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,Q1029+R1029))","v":0},5500000,5500000,{"$f":"IF(A1029=1,K1029,MAX(AY1028+K1029-AD1028-AE1028,0))","v":3000000},{"$f":"IF(A1029=\"\",\"\",AW1029)","v":5500000},{"$f":"ROUND(ROUND(AZ1029/100000*VLOOKUP(Age_Insured+B1029-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1029>0,I1029/H1029,1),2*FEE_rounding)*IF(G1030>14,1,0)*IF(AND(I1029=0,H1029>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1029=1,PMF_1st=0),0,ROUND(IF(A1029=1,AI1029,AL1028)*OFFSET(Input!$O$27,IF(A1029=121,-1,0)+MIN(B1029,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1029=1,PMF_1st=0),0,IF(SUM($K$5:$L1029)-$AU1028>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1028,B1029),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1029+1","v":1026},{"$f":"IF($A1030=\"\",\"\",INT((A1030-1)/12)+1)","v":86},{"$f":"IF($A1030=\"\",\"\",MOD((A1030-1),12)+1)","v":6},null,125,{"$f":"IF(A1030=\"\",\"\",IF(A1030=1,Age_Full_Month,IF(F1029=11,0,F1029+1)))","v":5},125,0,{"$f":"IF(A1030=\"\",\"\",IF(AND(F1030=11,G1030=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1030-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1030-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1030,99),0,1,1)*K1030,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1030,0,1,1)*L1030,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*M1030,FEE_rounding)","v":0},0,0,{"$f":"IF(C1030>=1,ROUND(K1030*OFFSET(Input!$U$27,B1030,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1030=1,0,IF($C1030>=1,ROUND(OFFSET(Input!$X$27,B1030,0,1,1)*AL1029,AV_rounding),0))","v":0},{"$f":"IF(B1030=1,0,IF(C1030=1,ROUND(OFFSET(Input!$W$27,B1030,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1028),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1030+R1030","v":0},{"$f":"IF(E1030=\" \",\" \",IF(AI1030+AM1030-V1030>BI1029+BC1030+BD1030+BF1030+BE1030,BI1029+BC1030+BD1030+BF1030+BE1030,MAX(AI1030+AM1030-V1030,0)))","v":0},0,{"$f":"BG1030","v":0},0,{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),OFFSET(Input!$G$27,B1030,0,1,1)-AE1030,0)","v":0},{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1030,0,1,1),AP1029),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1030+AO1029","v":-209681954.45100799},{"$f":"AM1030-X1030-AA1030-AE1030","v":-209854599.45100799},-210876077.32520601,-210876077.32520601,{"$f":"IF(A1030=\"\",\"\",AL1030-ROUND(AL1030*OFFSET(Input!$S$27,B1030,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1030=\"\",\"\",ROUND(AP1030*(1-OFFSET(Input!$T$27,MIN(B1030,10),0,1,1)),2*FEE_rounding))","v":-210876077.32520601},{"$f":"AW1030+AL1030+AP1030","v":-205376077.32520601},0,0,0,{"$f":"AW1029","v":5500000},{"$f":"AW1030+AI1030","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1030=1,PMF_1st=0),0,ROUND(IF(A1030=1,AI1030,AL1029)*OFFSET(Input!$O$27,IF(A1030=121,-1,0)+MIN(B1030,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1030=1,PMF_1st=0),0,IF(SUM($K$5:$L1030)-$AU1029>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1029,B1030),21),0,1,1)))","v":0},null,null,{"$f":"BI1029+BC1030+BD1030+BE1030+BF1030-Z1030-AA1030","v":0},{"$f":"IF(MOD($C1030-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1030<=30,1.9,IF($E1030<=40,1.6,IF($E1030<=50,1.4,IF($E1030<=60,1.2,IF($E1030<=70,1.1,IF($E1030<=90,1.02,1))))))","v":1}]
[1027,86,7,null,125,{"$f":"IF(A1031=\"\",\"\",IF(A1031=1,Age_Full_Month,IF(F1030=11,0,F1030+1)))","v":6},125,0,{"$f":"IF(A1031=\"\",\"\",IF(AND(F1031=11,G1031=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1031-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1031-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1031,99),0,1,1)*K1031,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1031,0,1,1)*L1031,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*M1031,FEE_rounding)","v":0},0,0,{"$f":"IF(C1031>=1,ROUND(K1031*OFFSET(Input!$U$27,B1031,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1031=1,0,IF($C1031>=1,ROUND(OFFSET(Input!$X$27,B1031,0,1,1)*AL1030,AV_rounding),0))","v":0},{"$f":"IF(B1031=1,0,IF(C1031=1,ROUND(OFFSET(Input!$W$27,B1031,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1029),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),OFFSET(Input!$G$27,B1031,0,1,1)-AE1031,0)","v":0},{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1031,0,1,1),AP1030),0)","v":0},0,0,0,0,0,0,0,-210876077.32520601,-211048722.32520601,-212076012.65287501,-212076012.65287501,{"$f":"IF(A1031=\"\",\"\",AL1031-ROUND(AL1031*OFFSET(Input!$S$27,B1031,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1031=\"\",\"\",ROUND(AP1031*(1-OFFSET(Input!$T$27,MIN(B1031,10),0,1,1)),2*FEE_rounding))","v":-212076012.65287501},-206576012.65287501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1031=1,PMF_1st=0),0,ROUND(IF(A1031=1,AI1031,AL1030)*OFFSET(Input!$O$27,IF(A1031=121,-1,0)+MIN(B1031,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1031=1,PMF_1st=0),0,IF(SUM($K$5:$L1031)-$AU1030>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1030,B1031),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1031-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1028,86,8,null,125,{"$f":"IF(A1032=\"\",\"\",IF(A1032=1,Age_Full_Month,IF(F1031=11,0,F1031+1)))","v":7},125,0,{"$f":"IF(A1032=\"\",\"\",IF(AND(F1032=11,G1032=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1032-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1032-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1032,99),0,1,1)*K1032,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1032,0,1,1)*L1032,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*M1032,FEE_rounding)","v":0},0,0,{"$f":"IF(C1032>=1,ROUND(K1032*OFFSET(Input!$U$27,B1032,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1032=1,0,IF($C1032>=1,ROUND(OFFSET(Input!$X$27,B1032,0,1,1)*AL1031,AV_rounding),0))","v":0},{"$f":"IF(B1032=1,0,IF(C1032=1,ROUND(OFFSET(Input!$W$27,B1032,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1030),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),OFFSET(Input!$G$27,B1032,0,1,1)-AE1032,0)","v":0},{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1032,0,1,1),AP1031),0)","v":0},0,0,0,0,0,0,0,-212076012.65287501,-212248657.65287501,-213281788.72642699,-213281788.72642699,{"$f":"IF(A1032=\"\",\"\",AL1032-ROUND(AL1032*OFFSET(Input!$S$27,B1032,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1032=\"\",\"\",ROUND(AP1032*(1-OFFSET(Input!$T$27,MIN(B1032,10),0,1,1)),2*FEE_rounding))","v":-213281788.72642699},-207781788.72642699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1032=1,PMF_1st=0),0,ROUND(IF(A1032=1,AI1032,AL1031)*OFFSET(Input!$O$27,IF(A1032=121,-1,0)+MIN(B1032,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1032=1,PMF_1st=0),0,IF(SUM($K$5:$L1032)-$AU1031>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1031,B1032),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1032-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1029,86,9,null,125,{"$f":"IF(A1033=\"\",\"\",IF(A1033=1,Age_Full_Month,IF(F1032=11,0,F1032+1)))","v":8},125,0,{"$f":"IF(A1033=\"\",\"\",IF(AND(F1033=11,G1033=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1033-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1033-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1033,99),0,1,1)*K1033,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1033,0,1,1)*L1033,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*M1033,FEE_rounding)","v":0},0,0,{"$f":"IF(C1033>=1,ROUND(K1033*OFFSET(Input!$U$27,B1033,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1033=1,0,IF($C1033>=1,ROUND(OFFSET(Input!$X$27,B1033,0,1,1)*AL1032,AV_rounding),0))","v":0},{"$f":"IF(B1033=1,0,IF(C1033=1,ROUND(OFFSET(Input!$W$27,B1033,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1031),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),OFFSET(Input!$G$27,B1033,0,1,1)-AE1033,0)","v":0},{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1033,0,1,1),AP1032),0)","v":0},0,0,0,0,0,0,0,-213281788.72642699,-213454433.72642699,-214493433.97598699,-214493433.97598699,{"$f":"IF(A1033=\"\",\"\",AL1033-ROUND(AL1033*OFFSET(Input!$S$27,B1033,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1033=\"\",\"\",ROUND(AP1033*(1-OFFSET(Input!$T$27,MIN(B1033,10),0,1,1)),2*FEE_rounding))","v":-214493433.97598699},-208993433.97598699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1033=1,PMF_1st=0),0,ROUND(IF(A1033=1,AI1033,AL1032)*OFFSET(Input!$O$27,IF(A1033=121,-1,0)+MIN(B1033,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1033=1,PMF_1st=0),0,IF(SUM($K$5:$L1033)-$AU1032>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1032,B1033),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1033-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1030,86,10,null,125,{"$f":"IF(A1034=\"\",\"\",IF(A1034=1,Age_Full_Month,IF(F1033=11,0,F1033+1)))","v":9},125,0,{"$f":"IF(A1034=\"\",\"\",IF(AND(F1034=11,G1034=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1034-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1034-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1034,99),0,1,1)*K1034,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1034,0,1,1)*L1034,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*M1034,FEE_rounding)","v":0},0,0,{"$f":"IF(C1034>=1,ROUND(K1034*OFFSET(Input!$U$27,B1034,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1034=1,0,IF($C1034>=1,ROUND(OFFSET(Input!$X$27,B1034,0,1,1)*AL1033,AV_rounding),0))","v":0},{"$f":"IF(B1034=1,0,IF(C1034=1,ROUND(OFFSET(Input!$W$27,B1034,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1032),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),OFFSET(Input!$G$27,B1034,0,1,1)-AE1034,0)","v":0},{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1034,0,1,1),AP1033),0)","v":0},0,0,0,0,0,0,0,-214493433.97598699,-214666078.97598699,-215710976.97006699,-215710976.97006699,{"$f":"IF(A1034=\"\",\"\",AL1034-ROUND(AL1034*OFFSET(Input!$S$27,B1034,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1034=\"\",\"\",ROUND(AP1034*(1-OFFSET(Input!$T$27,MIN(B1034,10),0,1,1)),2*FEE_rounding))","v":-215710976.97006699},-210210976.97006699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1034=1,PMF_1st=0),0,ROUND(IF(A1034=1,AI1034,AL1033)*OFFSET(Input!$O$27,IF(A1034=121,-1,0)+MIN(B1034,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1034=1,PMF_1st=0),0,IF(SUM($K$5:$L1034)-$AU1033>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1033,B1034),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1034-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1031,86,11,null,125,{"$f":"IF(A1035=\"\",\"\",IF(A1035=1,Age_Full_Month,IF(F1034=11,0,F1034+1)))","v":10},125,0,{"$f":"IF(A1035=\"\",\"\",IF(AND(F1035=11,G1035=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1035-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1035-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1035,99),0,1,1)*K1035,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1035,0,1,1)*L1035,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*M1035,FEE_rounding)","v":0},0,0,{"$f":"IF(C1035>=1,ROUND(K1035*OFFSET(Input!$U$27,B1035,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1035=1,0,IF($C1035>=1,ROUND(OFFSET(Input!$X$27,B1035,0,1,1)*AL1034,AV_rounding),0))","v":0},{"$f":"IF(B1035=1,0,IF(C1035=1,ROUND(OFFSET(Input!$W$27,B1035,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1033),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),OFFSET(Input!$G$27,B1035,0,1,1)-AE1035,0)","v":0},{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1035,0,1,1),AP1034),0)","v":0},0,0,0,0,0,0,0,-215710976.97006699,-215883621.97006699,-216934446.41623601,-216934446.41623601,{"$f":"IF(A1035=\"\",\"\",AL1035-ROUND(AL1035*OFFSET(Input!$S$27,B1035,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1035=\"\",\"\",ROUND(AP1035*(1-OFFSET(Input!$T$27,MIN(B1035,10),0,1,1)),2*FEE_rounding))","v":-216934446.41623601},-211434446.41623601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1035=1,PMF_1st=0),0,ROUND(IF(A1035=1,AI1035,AL1034)*OFFSET(Input!$O$27,IF(A1035=121,-1,0)+MIN(B1035,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1035=1,PMF_1st=0),0,IF(SUM($K$5:$L1035)-$AU1034>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1034,B1035),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1035-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1032,86,12,null,125,{"$f":"IF(A1036=\"\",\"\",IF(A1036=1,Age_Full_Month,IF(F1035=11,0,F1035+1)))","v":11},125,0,{"$f":"IF(A1036=\"\",\"\",IF(AND(F1036=11,G1036=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1036-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1036-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1036,99),0,1,1)*K1036,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1036,0,1,1)*L1036,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*M1036,FEE_rounding)","v":0},0,0,{"$f":"IF(C1036>=1,ROUND(K1036*OFFSET(Input!$U$27,B1036,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1036=1,0,IF($C1036>=1,ROUND(OFFSET(Input!$X$27,B1036,0,1,1)*AL1035,AV_rounding),0))","v":0},{"$f":"IF(B1036=1,0,IF(C1036=1,ROUND(OFFSET(Input!$W$27,B1036,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1034),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),OFFSET(Input!$G$27,B1036,0,1,1)-AE1036,0)","v":0},{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1036,0,1,1),AP1035),0)","v":0},0,0,0,0,0,0,0,-216934446.41623601,-217107091.41623601,-218163871.16179901,-218163871.16179901,{"$f":"IF(A1036=\"\",\"\",AL1036-ROUND(AL1036*OFFSET(Input!$S$27,B1036,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1036=\"\",\"\",ROUND(AP1036*(1-OFFSET(Input!$T$27,MIN(B1036,10),0,1,1)),2*FEE_rounding))","v":-218163871.16179901},-212663871.16179901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1036=1,PMF_1st=0),0,ROUND(IF(A1036=1,AI1036,AL1035)*OFFSET(Input!$O$27,IF(A1036=121,-1,0)+MIN(B1036,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1036=1,PMF_1st=0),0,IF(SUM($K$5:$L1036)-$AU1035>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1035,B1036),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1036-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1033,87,1,null,126,{"$f":"IF(A1037=\"\",\"\",IF(A1037=1,Age_Full_Month,IF(F1036=11,0,F1036+1)))","v":0},126,0,{"$f":"IF(A1037=\"\",\"\",IF(AND(F1037=11,G1037=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1037-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1037-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1037,99),0,1,1)*K1037,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1037,0,1,1)*L1037,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*M1037,FEE_rounding)","v":0},0,0,{"$f":"IF(C1037>=1,ROUND(K1037*OFFSET(Input!$U$27,B1037,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1037=1,0,IF($C1037>=1,ROUND(OFFSET(Input!$X$27,B1037,0,1,1)*AL1036,AV_rounding),0))","v":0},{"$f":"IF(B1037=1,0,IF(C1037=1,ROUND(OFFSET(Input!$W$27,B1037,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1035),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),OFFSET(Input!$G$27,B1037,0,1,1)-AE1037,0)","v":0},{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1037,0,1,1),AP1036),0)","v":0},0,0,0,0,0,0,0,-218163871.16179901,-218336516.16179901,-219399280.19447699,-219399280.19447699,{"$f":"IF(A1037=\"\",\"\",AL1037-ROUND(AL1037*OFFSET(Input!$S$27,B1037,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1037=\"\",\"\",ROUND(AP1037*(1-OFFSET(Input!$T$27,MIN(B1037,10),0,1,1)),2*FEE_rounding))","v":-219399280.19447699},-213899280.19447699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1037=1,PMF_1st=0),0,ROUND(IF(A1037=1,AI1037,AL1036)*OFFSET(Input!$O$27,IF(A1037=121,-1,0)+MIN(B1037,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1037=1,PMF_1st=0),0,IF(SUM($K$5:$L1037)-$AU1036>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1036,B1037),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1037-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1034,87,2,null,126,{"$f":"IF(A1038=\"\",\"\",IF(A1038=1,Age_Full_Month,IF(F1037=11,0,F1037+1)))","v":1},126,0,{"$f":"IF(A1038=\"\",\"\",IF(AND(F1038=11,G1038=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1038-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1038-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1038,99),0,1,1)*K1038,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1038,0,1,1)*L1038,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*M1038,FEE_rounding)","v":0},0,0,{"$f":"IF(C1038>=1,ROUND(K1038*OFFSET(Input!$U$27,B1038,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1038=1,0,IF($C1038>=1,ROUND(OFFSET(Input!$X$27,B1038,0,1,1)*AL1037,AV_rounding),0))","v":0},{"$f":"IF(B1038=1,0,IF(C1038=1,ROUND(OFFSET(Input!$W$27,B1038,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1036),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),OFFSET(Input!$G$27,B1038,0,1,1)-AE1038,0)","v":0},{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1038,0,1,1),AP1037),0)","v":0},0,0,0,0,0,0,0,-219399280.19447699,-219571925.19447699,-220640702.64309099,-220640702.64309099,{"$f":"IF(A1038=\"\",\"\",AL1038-ROUND(AL1038*OFFSET(Input!$S$27,B1038,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1038=\"\",\"\",ROUND(AP1038*(1-OFFSET(Input!$T$27,MIN(B1038,10),0,1,1)),2*FEE_rounding))","v":-220640702.64309099},-215140702.64309099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1038=1,PMF_1st=0),0,ROUND(IF(A1038=1,AI1038,AL1037)*OFFSET(Input!$O$27,IF(A1038=121,-1,0)+MIN(B1038,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1038=1,PMF_1st=0),0,IF(SUM($K$5:$L1038)-$AU1037>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1037,B1038),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1038-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1035,87,3,null,126,{"$f":"IF(A1039=\"\",\"\",IF(A1039=1,Age_Full_Month,IF(F1038=11,0,F1038+1)))","v":2},126,0,{"$f":"IF(A1039=\"\",\"\",IF(AND(F1039=11,G1039=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1039-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1039-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1039,99),0,1,1)*K1039,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1039,0,1,1)*L1039,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*M1039,FEE_rounding)","v":0},0,0,{"$f":"IF(C1039>=1,ROUND(K1039*OFFSET(Input!$U$27,B1039,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1039=1,0,IF($C1039>=1,ROUND(OFFSET(Input!$X$27,B1039,0,1,1)*AL1038,AV_rounding),0))","v":0},{"$f":"IF(B1039=1,0,IF(C1039=1,ROUND(OFFSET(Input!$W$27,B1039,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1037),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),OFFSET(Input!$G$27,B1039,0,1,1)-AE1039,0)","v":0},{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1039,0,1,1),AP1038),0)","v":0},0,0,0,0,0,0,0,-220640702.64309099,-220813347.64309099,-221888167.77824599,-221888167.77824599,{"$f":"IF(A1039=\"\",\"\",AL1039-ROUND(AL1039*OFFSET(Input!$S$27,B1039,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1039=\"\",\"\",ROUND(AP1039*(1-OFFSET(Input!$T$27,MIN(B1039,10),0,1,1)),2*FEE_rounding))","v":-221888167.77824599},-216388167.77824599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1039=1,PMF_1st=0),0,ROUND(IF(A1039=1,AI1039,AL1038)*OFFSET(Input!$O$27,IF(A1039=121,-1,0)+MIN(B1039,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1039=1,PMF_1st=0),0,IF(SUM($K$5:$L1039)-$AU1038>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1038,B1039),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1039-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1036,87,4,null,126,{"$f":"IF(A1040=\"\",\"\",IF(A1040=1,Age_Full_Month,IF(F1039=11,0,F1039+1)))","v":3},126,0,{"$f":"IF(A1040=\"\",\"\",IF(AND(F1040=11,G1040=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1040-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1040-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1040,99),0,1,1)*K1040,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1040,0,1,1)*L1040,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*M1040,FEE_rounding)","v":0},0,0,{"$f":"IF(C1040>=1,ROUND(K1040*OFFSET(Input!$U$27,B1040,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1040=1,0,IF($C1040>=1,ROUND(OFFSET(Input!$X$27,B1040,0,1,1)*AL1039,AV_rounding),0))","v":0},{"$f":"IF(B1040=1,0,IF(C1040=1,ROUND(OFFSET(Input!$W$27,B1040,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1038),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),OFFSET(Input!$G$27,B1040,0,1,1)-AE1040,0)","v":0},{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1040,0,1,1),AP1039),0)","v":0},0,0,0,0,0,0,0,-221888167.77824599,-222060812.77824599,-223141705.01302499,-223141705.01302499,{"$f":"IF(A1040=\"\",\"\",AL1040-ROUND(AL1040*OFFSET(Input!$S$27,B1040,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1040=\"\",\"\",ROUND(AP1040*(1-OFFSET(Input!$T$27,MIN(B1040,10),0,1,1)),2*FEE_rounding))","v":-223141705.01302499},-217641705.01302499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1040=1,PMF_1st=0),0,ROUND(IF(A1040=1,AI1040,AL1039)*OFFSET(Input!$O$27,IF(A1040=121,-1,0)+MIN(B1040,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1040=1,PMF_1st=0),0,IF(SUM($K$5:$L1040)-$AU1039>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1039,B1040),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1040-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1037,87,5,null,126,{"$f":"IF(A1041=\"\",\"\",IF(A1041=1,Age_Full_Month,IF(F1040=11,0,F1040+1)))","v":4},126,0,{"$f":"IF(A1041=\"\",\"\",IF(AND(F1041=11,G1041=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1041-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1041-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1041,99),0,1,1)*K1041,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1041,0,1,1)*L1041,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*M1041,FEE_rounding)","v":0},0,0,{"$f":"IF(C1041>=1,ROUND(K1041*OFFSET(Input!$U$27,B1041,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1041=1,0,IF($C1041>=1,ROUND(OFFSET(Input!$X$27,B1041,0,1,1)*AL1040,AV_rounding),0))","v":0},{"$f":"IF(B1041=1,0,IF(C1041=1,ROUND(OFFSET(Input!$W$27,B1041,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1039),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),OFFSET(Input!$G$27,B1041,0,1,1)-AE1041,0)","v":0},{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1041,0,1,1),AP1040),0)","v":0},0,0,0,0,0,0,0,-223141705.01302499,-223314350.01302499,-224401343.90368,-224401343.90368,{"$f":"IF(A1041=\"\",\"\",AL1041-ROUND(AL1041*OFFSET(Input!$S$27,B1041,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1041=\"\",\"\",ROUND(AP1041*(1-OFFSET(Input!$T$27,MIN(B1041,10),0,1,1)),2*FEE_rounding))","v":-224401343.90368},-218901343.90368,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1041=1,PMF_1st=0),0,ROUND(IF(A1041=1,AI1041,AL1040)*OFFSET(Input!$O$27,IF(A1041=121,-1,0)+MIN(B1041,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1041=1,PMF_1st=0),0,IF(SUM($K$5:$L1041)-$AU1040>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1040,B1041),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1041-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1038,87,6,null,126,{"$f":"IF(A1042=\"\",\"\",IF(A1042=1,Age_Full_Month,IF(F1041=11,0,F1041+1)))","v":5},126,0,{"$f":"IF(A1042=\"\",\"\",IF(AND(F1042=11,G1042=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1042-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1042-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1042,99),0,1,1)*K1042,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1042,0,1,1)*L1042,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*M1042,FEE_rounding)","v":0},0,0,{"$f":"IF(C1042>=1,ROUND(K1042*OFFSET(Input!$U$27,B1042,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1042=1,0,IF($C1042>=1,ROUND(OFFSET(Input!$X$27,B1042,0,1,1)*AL1041,AV_rounding),0))","v":0},{"$f":"IF(B1042=1,0,IF(C1042=1,ROUND(OFFSET(Input!$W$27,B1042,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1040),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),OFFSET(Input!$G$27,B1042,0,1,1)-AE1042,0)","v":0},{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1042,0,1,1),AP1041),0)","v":0},0,0,0,0,0,0,0,-224401343.90368,-224573988.90368,-225667114.15032899,-225667114.15032899,{"$f":"IF(A1042=\"\",\"\",AL1042-ROUND(AL1042*OFFSET(Input!$S$27,B1042,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1042=\"\",\"\",ROUND(AP1042*(1-OFFSET(Input!$T$27,MIN(B1042,10),0,1,1)),2*FEE_rounding))","v":-225667114.15032899},-220167114.15032899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1042=1,PMF_1st=0),0,ROUND(IF(A1042=1,AI1042,AL1041)*OFFSET(Input!$O$27,IF(A1042=121,-1,0)+MIN(B1042,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1042=1,PMF_1st=0),0,IF(SUM($K$5:$L1042)-$AU1041>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1041,B1042),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1042-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1039,87,7,null,126,{"$f":"IF(A1043=\"\",\"\",IF(A1043=1,Age_Full_Month,IF(F1042=11,0,F1042+1)))","v":6},126,0,{"$f":"IF(A1043=\"\",\"\",IF(AND(F1043=11,G1043=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1043-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1043-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1043,99),0,1,1)*K1043,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1043,0,1,1)*L1043,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*M1043,FEE_rounding)","v":0},0,0,{"$f":"IF(C1043>=1,ROUND(K1043*OFFSET(Input!$U$27,B1043,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1043=1,0,IF($C1043>=1,ROUND(OFFSET(Input!$X$27,B1043,0,1,1)*AL1042,AV_rounding),0))","v":0},{"$f":"IF(B1043=1,0,IF(C1043=1,ROUND(OFFSET(Input!$W$27,B1043,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1041),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),OFFSET(Input!$G$27,B1043,0,1,1)-AE1043,0)","v":0},{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1043,0,1,1),AP1042),0)","v":0},0,0,0,0,0,0,0,-225667114.15032899,-225839759.15032899,-226939045.59765801,-226939045.59765801,{"$f":"IF(A1043=\"\",\"\",AL1043-ROUND(AL1043*OFFSET(Input!$S$27,B1043,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1043=\"\",\"\",ROUND(AP1043*(1-OFFSET(Input!$T$27,MIN(B1043,10),0,1,1)),2*FEE_rounding))","v":-226939045.59765801},-221439045.59765801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1043=1,PMF_1st=0),0,ROUND(IF(A1043=1,AI1043,AL1042)*OFFSET(Input!$O$27,IF(A1043=121,-1,0)+MIN(B1043,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1043=1,PMF_1st=0),0,IF(SUM($K$5:$L1043)-$AU1042>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1042,B1043),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1043-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1040,87,8,null,126,{"$f":"IF(A1044=\"\",\"\",IF(A1044=1,Age_Full_Month,IF(F1043=11,0,F1043+1)))","v":7},126,0,{"$f":"IF(A1044=\"\",\"\",IF(AND(F1044=11,G1044=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1044-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1044-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1044,99),0,1,1)*K1044,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1044,0,1,1)*L1044,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*M1044,FEE_rounding)","v":0},0,0,{"$f":"IF(C1044>=1,ROUND(K1044*OFFSET(Input!$U$27,B1044,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1044=1,0,IF($C1044>=1,ROUND(OFFSET(Input!$X$27,B1044,0,1,1)*AL1043,AV_rounding),0))","v":0},{"$f":"IF(B1044=1,0,IF(C1044=1,ROUND(OFFSET(Input!$W$27,B1044,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1042),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),OFFSET(Input!$G$27,B1044,0,1,1)-AE1044,0)","v":0},{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1044,0,1,1),AP1043),0)","v":0},0,0,0,0,0,0,0,-226939045.59765801,-227111690.59765801,-228217168.235623,-228217168.235623,{"$f":"IF(A1044=\"\",\"\",AL1044-ROUND(AL1044*OFFSET(Input!$S$27,B1044,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1044=\"\",\"\",ROUND(AP1044*(1-OFFSET(Input!$T$27,MIN(B1044,10),0,1,1)),2*FEE_rounding))","v":-228217168.235623},-222717168.235623,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1044=1,PMF_1st=0),0,ROUND(IF(A1044=1,AI1044,AL1043)*OFFSET(Input!$O$27,IF(A1044=121,-1,0)+MIN(B1044,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1044=1,PMF_1st=0),0,IF(SUM($K$5:$L1044)-$AU1043>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1043,B1044),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1044-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1041,87,9,null,126,{"$f":"IF(A1045=\"\",\"\",IF(A1045=1,Age_Full_Month,IF(F1044=11,0,F1044+1)))","v":8},126,0,{"$f":"IF(A1045=\"\",\"\",IF(AND(F1045=11,G1045=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1045-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1045-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1045,99),0,1,1)*K1045,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1045,0,1,1)*L1045,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*M1045,FEE_rounding)","v":0},0,0,{"$f":"IF(C1045>=1,ROUND(K1045*OFFSET(Input!$U$27,B1045,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1045=1,0,IF($C1045>=1,ROUND(OFFSET(Input!$X$27,B1045,0,1,1)*AL1044,AV_rounding),0))","v":0},{"$f":"IF(B1045=1,0,IF(C1045=1,ROUND(OFFSET(Input!$W$27,B1045,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1043),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),OFFSET(Input!$G$27,B1045,0,1,1)-AE1045,0)","v":0},{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1045,0,1,1),AP1044),0)","v":0},0,0,0,0,0,0,0,-228217168.235623,-228389813.235623,-229501512.20015699,-229501512.20015699,{"$f":"IF(A1045=\"\",\"\",AL1045-ROUND(AL1045*OFFSET(Input!$S$27,B1045,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1045=\"\",\"\",ROUND(AP1045*(1-OFFSET(Input!$T$27,MIN(B1045,10),0,1,1)),2*FEE_rounding))","v":-229501512.20015699},-224001512.20015699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1045=1,PMF_1st=0),0,ROUND(IF(A1045=1,AI1045,AL1044)*OFFSET(Input!$O$27,IF(A1045=121,-1,0)+MIN(B1045,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1045=1,PMF_1st=0),0,IF(SUM($K$5:$L1045)-$AU1044>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1044,B1045),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1045-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1042,87,10,null,126,{"$f":"IF(A1046=\"\",\"\",IF(A1046=1,Age_Full_Month,IF(F1045=11,0,F1045+1)))","v":9},126,0,{"$f":"IF(A1046=\"\",\"\",IF(AND(F1046=11,G1046=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1046-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1046-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1046,99),0,1,1)*K1046,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1046,0,1,1)*L1046,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*M1046,FEE_rounding)","v":0},0,0,{"$f":"IF(C1046>=1,ROUND(K1046*OFFSET(Input!$U$27,B1046,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1046=1,0,IF($C1046>=1,ROUND(OFFSET(Input!$X$27,B1046,0,1,1)*AL1045,AV_rounding),0))","v":0},{"$f":"IF(B1046=1,0,IF(C1046=1,ROUND(OFFSET(Input!$W$27,B1046,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1044),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),OFFSET(Input!$G$27,B1046,0,1,1)-AE1046,0)","v":0},{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1046,0,1,1),AP1045),0)","v":0},0,0,0,0,0,0,0,-229501512.20015699,-229674157.20015699,-230792107.77388099,-230792107.77388099,{"$f":"IF(A1046=\"\",\"\",AL1046-ROUND(AL1046*OFFSET(Input!$S$27,B1046,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1046=\"\",\"\",ROUND(AP1046*(1-OFFSET(Input!$T$27,MIN(B1046,10),0,1,1)),2*FEE_rounding))","v":-230792107.77388099},-225292107.77388099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1046=1,PMF_1st=0),0,ROUND(IF(A1046=1,AI1046,AL1045)*OFFSET(Input!$O$27,IF(A1046=121,-1,0)+MIN(B1046,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1046=1,PMF_1st=0),0,IF(SUM($K$5:$L1046)-$AU1045>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1045,B1046),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1046-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1043,87,11,null,126,{"$f":"IF(A1047=\"\",\"\",IF(A1047=1,Age_Full_Month,IF(F1046=11,0,F1046+1)))","v":10},126,0,{"$f":"IF(A1047=\"\",\"\",IF(AND(F1047=11,G1047=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1047-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1047-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1047,99),0,1,1)*K1047,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1047,0,1,1)*L1047,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*M1047,FEE_rounding)","v":0},0,0,{"$f":"IF(C1047>=1,ROUND(K1047*OFFSET(Input!$U$27,B1047,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1047=1,0,IF($C1047>=1,ROUND(OFFSET(Input!$X$27,B1047,0,1,1)*AL1046,AV_rounding),0))","v":0},{"$f":"IF(B1047=1,0,IF(C1047=1,ROUND(OFFSET(Input!$W$27,B1047,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1045),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),OFFSET(Input!$G$27,B1047,0,1,1)-AE1047,0)","v":0},{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1047,0,1,1),AP1046),0)","v":0},0,0,0,0,0,0,0,-230792107.77388099,-230964752.77388099,-232088985.38681999,-232088985.38681999,{"$f":"IF(A1047=\"\",\"\",AL1047-ROUND(AL1047*OFFSET(Input!$S$27,B1047,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1047=\"\",\"\",ROUND(AP1047*(1-OFFSET(Input!$T$27,MIN(B1047,10),0,1,1)),2*FEE_rounding))","v":-232088985.38681999},-226588985.38681999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1047=1,PMF_1st=0),0,ROUND(IF(A1047=1,AI1047,AL1046)*OFFSET(Input!$O$27,IF(A1047=121,-1,0)+MIN(B1047,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1047=1,PMF_1st=0),0,IF(SUM($K$5:$L1047)-$AU1046>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1046,B1047),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1047-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1044,87,12,null,126,{"$f":"IF(A1048=\"\",\"\",IF(A1048=1,Age_Full_Month,IF(F1047=11,0,F1047+1)))","v":11},126,0,{"$f":"IF(A1048=\"\",\"\",IF(AND(F1048=11,G1048=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1048-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1048-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1048,99),0,1,1)*K1048,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1048,0,1,1)*L1048,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*M1048,FEE_rounding)","v":0},0,0,{"$f":"IF(C1048>=1,ROUND(K1048*OFFSET(Input!$U$27,B1048,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1048=1,0,IF($C1048>=1,ROUND(OFFSET(Input!$X$27,B1048,0,1,1)*AL1047,AV_rounding),0))","v":0},{"$f":"IF(B1048=1,0,IF(C1048=1,ROUND(OFFSET(Input!$W$27,B1048,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1046),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),OFFSET(Input!$G$27,B1048,0,1,1)-AE1048,0)","v":0},{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1048,0,1,1),AP1047),0)","v":0},0,0,0,0,0,0,0,-232088985.38681999,-232261630.38681999,-233392175.61711699,-233392175.61711699,{"$f":"IF(A1048=\"\",\"\",AL1048-ROUND(AL1048*OFFSET(Input!$S$27,B1048,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1048=\"\",\"\",ROUND(AP1048*(1-OFFSET(Input!$T$27,MIN(B1048,10),0,1,1)),2*FEE_rounding))","v":-233392175.61711699},-227892175.61711699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1048=1,PMF_1st=0),0,ROUND(IF(A1048=1,AI1048,AL1047)*OFFSET(Input!$O$27,IF(A1048=121,-1,0)+MIN(B1048,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1048=1,PMF_1st=0),0,IF(SUM($K$5:$L1048)-$AU1047>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1047,B1048),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1048-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1045,88,1,null,127,{"$f":"IF(A1049=\"\",\"\",IF(A1049=1,Age_Full_Month,IF(F1048=11,0,F1048+1)))","v":0},127,0,{"$f":"IF(A1049=\"\",\"\",IF(AND(F1049=11,G1049=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1049-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1049-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1049,99),0,1,1)*K1049,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1049,0,1,1)*L1049,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*M1049,FEE_rounding)","v":0},0,0,{"$f":"IF(C1049>=1,ROUND(K1049*OFFSET(Input!$U$27,B1049,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1049=1,0,IF($C1049>=1,ROUND(OFFSET(Input!$X$27,B1049,0,1,1)*AL1048,AV_rounding),0))","v":0},{"$f":"IF(B1049=1,0,IF(C1049=1,ROUND(OFFSET(Input!$W$27,B1049,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1047),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),OFFSET(Input!$G$27,B1049,0,1,1)-AE1049,0)","v":0},{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1049,0,1,1),AP1048),0)","v":0},0,0,0,0,0,0,0,-233392175.61711699,-233564820.61711699,-234701709.19175601,-234701709.19175601,{"$f":"IF(A1049=\"\",\"\",AL1049-ROUND(AL1049*OFFSET(Input!$S$27,B1049,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1049=\"\",\"\",ROUND(AP1049*(1-OFFSET(Input!$T$27,MIN(B1049,10),0,1,1)),2*FEE_rounding))","v":-234701709.19175601},-229201709.19175601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1049=1,PMF_1st=0),0,ROUND(IF(A1049=1,AI1049,AL1048)*OFFSET(Input!$O$27,IF(A1049=121,-1,0)+MIN(B1049,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1049=1,PMF_1st=0),0,IF(SUM($K$5:$L1049)-$AU1048>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1048,B1049),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1049-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1046,88,2,null,127,{"$f":"IF(A1050=\"\",\"\",IF(A1050=1,Age_Full_Month,IF(F1049=11,0,F1049+1)))","v":1},127,0,{"$f":"IF(A1050=\"\",\"\",IF(AND(F1050=11,G1050=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1050-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1050-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1050,99),0,1,1)*K1050,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1050,0,1,1)*L1050,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*M1050,FEE_rounding)","v":0},0,0,{"$f":"IF(C1050>=1,ROUND(K1050*OFFSET(Input!$U$27,B1050,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1050=1,0,IF($C1050>=1,ROUND(OFFSET(Input!$X$27,B1050,0,1,1)*AL1049,AV_rounding),0))","v":0},{"$f":"IF(B1050=1,0,IF(C1050=1,ROUND(OFFSET(Input!$W$27,B1050,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1048),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),OFFSET(Input!$G$27,B1050,0,1,1)-AE1050,0)","v":0},{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1050,0,1,1),AP1049),0)","v":0},0,0,0,0,0,0,0,-234701709.19175601,-234874354.19175601,-236017616.98728701,-236017616.98728701,{"$f":"IF(A1050=\"\",\"\",AL1050-ROUND(AL1050*OFFSET(Input!$S$27,B1050,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1050=\"\",\"\",ROUND(AP1050*(1-OFFSET(Input!$T$27,MIN(B1050,10),0,1,1)),2*FEE_rounding))","v":-236017616.98728701},-230517616.98728701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1050=1,PMF_1st=0),0,ROUND(IF(A1050=1,AI1050,AL1049)*OFFSET(Input!$O$27,IF(A1050=121,-1,0)+MIN(B1050,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1050=1,PMF_1st=0),0,IF(SUM($K$5:$L1050)-$AU1049>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1049,B1050),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1050-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1047,88,3,null,127,{"$f":"IF(A1051=\"\",\"\",IF(A1051=1,Age_Full_Month,IF(F1050=11,0,F1050+1)))","v":2},127,0,{"$f":"IF(A1051=\"\",\"\",IF(AND(F1051=11,G1051=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1051-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1051-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1051,99),0,1,1)*K1051,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1051,0,1,1)*L1051,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*M1051,FEE_rounding)","v":0},0,0,{"$f":"IF(C1051>=1,ROUND(K1051*OFFSET(Input!$U$27,B1051,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1051=1,0,IF($C1051>=1,ROUND(OFFSET(Input!$X$27,B1051,0,1,1)*AL1050,AV_rounding),0))","v":0},{"$f":"IF(B1051=1,0,IF(C1051=1,ROUND(OFFSET(Input!$W$27,B1051,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1049),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),OFFSET(Input!$G$27,B1051,0,1,1)-AE1051,0)","v":0},{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1051,0,1,1),AP1050),0)","v":0},0,0,0,0,0,0,0,-236017616.98728701,-236190261.98728701,-237339930.030552,-237339930.030552,{"$f":"IF(A1051=\"\",\"\",AL1051-ROUND(AL1051*OFFSET(Input!$S$27,B1051,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1051=\"\",\"\",ROUND(AP1051*(1-OFFSET(Input!$T$27,MIN(B1051,10),0,1,1)),2*FEE_rounding))","v":-237339930.030552},-231839930.030552,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1051=1,PMF_1st=0),0,ROUND(IF(A1051=1,AI1051,AL1050)*OFFSET(Input!$O$27,IF(A1051=121,-1,0)+MIN(B1051,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1051=1,PMF_1st=0),0,IF(SUM($K$5:$L1051)-$AU1050>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1050,B1051),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1051-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1048,88,4,null,127,{"$f":"IF(A1052=\"\",\"\",IF(A1052=1,Age_Full_Month,IF(F1051=11,0,F1051+1)))","v":3},127,0,{"$f":"IF(A1052=\"\",\"\",IF(AND(F1052=11,G1052=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1052-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1052-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1052,99),0,1,1)*K1052,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1052,0,1,1)*L1052,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*M1052,FEE_rounding)","v":0},0,0,{"$f":"IF(C1052>=1,ROUND(K1052*OFFSET(Input!$U$27,B1052,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1052=1,0,IF($C1052>=1,ROUND(OFFSET(Input!$X$27,B1052,0,1,1)*AL1051,AV_rounding),0))","v":0},{"$f":"IF(B1052=1,0,IF(C1052=1,ROUND(OFFSET(Input!$W$27,B1052,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1050),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),OFFSET(Input!$G$27,B1052,0,1,1)-AE1052,0)","v":0},{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1052,0,1,1),AP1051),0)","v":0},0,0,0,0,0,0,0,-237339930.030552,-237512575.030552,-238668679.49941799,-238668679.49941799,{"$f":"IF(A1052=\"\",\"\",AL1052-ROUND(AL1052*OFFSET(Input!$S$27,B1052,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1052=\"\",\"\",ROUND(AP1052*(1-OFFSET(Input!$T$27,MIN(B1052,10),0,1,1)),2*FEE_rounding))","v":-238668679.49941799},-233168679.49941799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1052=1,PMF_1st=0),0,ROUND(IF(A1052=1,AI1052,AL1051)*OFFSET(Input!$O$27,IF(A1052=121,-1,0)+MIN(B1052,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1052=1,PMF_1st=0),0,IF(SUM($K$5:$L1052)-$AU1051>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1051,B1052),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1052-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1049,88,5,null,127,{"$f":"IF(A1053=\"\",\"\",IF(A1053=1,Age_Full_Month,IF(F1052=11,0,F1052+1)))","v":4},127,0,{"$f":"IF(A1053=\"\",\"\",IF(AND(F1053=11,G1053=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1053-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1053-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1053,99),0,1,1)*K1053,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1053,0,1,1)*L1053,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*M1053,FEE_rounding)","v":0},0,0,{"$f":"IF(C1053>=1,ROUND(K1053*OFFSET(Input!$U$27,B1053,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1053=1,0,IF($C1053>=1,ROUND(OFFSET(Input!$X$27,B1053,0,1,1)*AL1052,AV_rounding),0))","v":0},{"$f":"IF(B1053=1,0,IF(C1053=1,ROUND(OFFSET(Input!$W$27,B1053,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1051),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),OFFSET(Input!$G$27,B1053,0,1,1)-AE1053,0)","v":0},{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1053,0,1,1),AP1052),0)","v":0},0,0,0,0,0,0,0,-238668679.49941799,-238841324.49941799,-240003896.72351199,-240003896.72351199,{"$f":"IF(A1053=\"\",\"\",AL1053-ROUND(AL1053*OFFSET(Input!$S$27,B1053,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1053=\"\",\"\",ROUND(AP1053*(1-OFFSET(Input!$T$27,MIN(B1053,10),0,1,1)),2*FEE_rounding))","v":-240003896.72351199},-234503896.72351199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1053=1,PMF_1st=0),0,ROUND(IF(A1053=1,AI1053,AL1052)*OFFSET(Input!$O$27,IF(A1053=121,-1,0)+MIN(B1053,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1053=1,PMF_1st=0),0,IF(SUM($K$5:$L1053)-$AU1052>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1052,B1053),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1053-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1050,88,6,null,127,{"$f":"IF(A1054=\"\",\"\",IF(A1054=1,Age_Full_Month,IF(F1053=11,0,F1053+1)))","v":5},127,0,{"$f":"IF(A1054=\"\",\"\",IF(AND(F1054=11,G1054=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1054-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1054-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1054,99),0,1,1)*K1054,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1054,0,1,1)*L1054,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*M1054,FEE_rounding)","v":0},0,0,{"$f":"IF(C1054>=1,ROUND(K1054*OFFSET(Input!$U$27,B1054,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1054=1,0,IF($C1054>=1,ROUND(OFFSET(Input!$X$27,B1054,0,1,1)*AL1053,AV_rounding),0))","v":0},{"$f":"IF(B1054=1,0,IF(C1054=1,ROUND(OFFSET(Input!$W$27,B1054,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1052),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),OFFSET(Input!$G$27,B1054,0,1,1)-AE1054,0)","v":0},{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1054,0,1,1),AP1053),0)","v":0},0,0,0,0,0,0,0,-240003896.72351199,-240176541.72351199,-241345613.18496001,-241345613.18496001,{"$f":"IF(A1054=\"\",\"\",AL1054-ROUND(AL1054*OFFSET(Input!$S$27,B1054,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1054=\"\",\"\",ROUND(AP1054*(1-OFFSET(Input!$T$27,MIN(B1054,10),0,1,1)),2*FEE_rounding))","v":-241345613.18496001},-235845613.18496001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1054=1,PMF_1st=0),0,ROUND(IF(A1054=1,AI1054,AL1053)*OFFSET(Input!$O$27,IF(A1054=121,-1,0)+MIN(B1054,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1054=1,PMF_1st=0),0,IF(SUM($K$5:$L1054)-$AU1053>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1053,B1054),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1054-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1051,88,7,null,127,{"$f":"IF(A1055=\"\",\"\",IF(A1055=1,Age_Full_Month,IF(F1054=11,0,F1054+1)))","v":6},127,0,{"$f":"IF(A1055=\"\",\"\",IF(AND(F1055=11,G1055=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1055-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1055-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1055,99),0,1,1)*K1055,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1055,0,1,1)*L1055,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*M1055,FEE_rounding)","v":0},0,0,{"$f":"IF(C1055>=1,ROUND(K1055*OFFSET(Input!$U$27,B1055,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1055=1,0,IF($C1055>=1,ROUND(OFFSET(Input!$X$27,B1055,0,1,1)*AL1054,AV_rounding),0))","v":0},{"$f":"IF(B1055=1,0,IF(C1055=1,ROUND(OFFSET(Input!$W$27,B1055,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1053),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),OFFSET(Input!$G$27,B1055,0,1,1)-AE1055,0)","v":0},{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1055,0,1,1),AP1054),0)","v":0},0,0,0,0,0,0,0,-241345613.18496001,-241518258.18496001,-242693860.51912901,-242693860.51912901,{"$f":"IF(A1055=\"\",\"\",AL1055-ROUND(AL1055*OFFSET(Input!$S$27,B1055,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1055=\"\",\"\",ROUND(AP1055*(1-OFFSET(Input!$T$27,MIN(B1055,10),0,1,1)),2*FEE_rounding))","v":-242693860.51912901},-237193860.51912901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1055=1,PMF_1st=0),0,ROUND(IF(A1055=1,AI1055,AL1054)*OFFSET(Input!$O$27,IF(A1055=121,-1,0)+MIN(B1055,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1055=1,PMF_1st=0),0,IF(SUM($K$5:$L1055)-$AU1054>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1054,B1055),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1055-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1052,88,8,null,127,{"$f":"IF(A1056=\"\",\"\",IF(A1056=1,Age_Full_Month,IF(F1055=11,0,F1055+1)))","v":7},127,0,{"$f":"IF(A1056=\"\",\"\",IF(AND(F1056=11,G1056=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1056-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1056-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1056,99),0,1,1)*K1056,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1056,0,1,1)*L1056,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*M1056,FEE_rounding)","v":0},0,0,{"$f":"IF(C1056>=1,ROUND(K1056*OFFSET(Input!$U$27,B1056,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1056=1,0,IF($C1056>=1,ROUND(OFFSET(Input!$X$27,B1056,0,1,1)*AL1055,AV_rounding),0))","v":0},{"$f":"IF(B1056=1,0,IF(C1056=1,ROUND(OFFSET(Input!$W$27,B1056,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1054),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),OFFSET(Input!$G$27,B1056,0,1,1)-AE1056,0)","v":0},{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1056,0,1,1),AP1055),0)","v":0},0,0,0,0,0,0,0,-242693860.51912901,-242866505.51912901,-244048670.51537201,-244048670.51537201,{"$f":"IF(A1056=\"\",\"\",AL1056-ROUND(AL1056*OFFSET(Input!$S$27,B1056,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1056=\"\",\"\",ROUND(AP1056*(1-OFFSET(Input!$T$27,MIN(B1056,10),0,1,1)),2*FEE_rounding))","v":-244048670.51537201},-238548670.51537201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1056=1,PMF_1st=0),0,ROUND(IF(A1056=1,AI1056,AL1055)*OFFSET(Input!$O$27,IF(A1056=121,-1,0)+MIN(B1056,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1056=1,PMF_1st=0),0,IF(SUM($K$5:$L1056)-$AU1055>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1055,B1056),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1056-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1053,88,9,null,127,{"$f":"IF(A1057=\"\",\"\",IF(A1057=1,Age_Full_Month,IF(F1056=11,0,F1056+1)))","v":8},127,0,{"$f":"IF(A1057=\"\",\"\",IF(AND(F1057=11,G1057=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1057-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1057-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1057,99),0,1,1)*K1057,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1057,0,1,1)*L1057,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*M1057,FEE_rounding)","v":0},0,0,{"$f":"IF(C1057>=1,ROUND(K1057*OFFSET(Input!$U$27,B1057,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1057=1,0,IF($C1057>=1,ROUND(OFFSET(Input!$X$27,B1057,0,1,1)*AL1056,AV_rounding),0))","v":0},{"$f":"IF(B1057=1,0,IF(C1057=1,ROUND(OFFSET(Input!$W$27,B1057,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1055),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),OFFSET(Input!$G$27,B1057,0,1,1)-AE1057,0)","v":0},{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1057,0,1,1),AP1056),0)","v":0},0,0,0,0,0,0,0,-244048670.51537201,-244221315.51537201,-245410075.117778,-245410075.117778,{"$f":"IF(A1057=\"\",\"\",AL1057-ROUND(AL1057*OFFSET(Input!$S$27,B1057,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1057=\"\",\"\",ROUND(AP1057*(1-OFFSET(Input!$T$27,MIN(B1057,10),0,1,1)),2*FEE_rounding))","v":-245410075.117778},-239910075.117778,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1057=1,PMF_1st=0),0,ROUND(IF(A1057=1,AI1057,AL1056)*OFFSET(Input!$O$27,IF(A1057=121,-1,0)+MIN(B1057,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1057=1,PMF_1st=0),0,IF(SUM($K$5:$L1057)-$AU1056>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1056,B1057),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1057-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1054,88,10,null,127,{"$f":"IF(A1058=\"\",\"\",IF(A1058=1,Age_Full_Month,IF(F1057=11,0,F1057+1)))","v":9},127,0,{"$f":"IF(A1058=\"\",\"\",IF(AND(F1058=11,G1058=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1058-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1058-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1058,99),0,1,1)*K1058,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1058,0,1,1)*L1058,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*M1058,FEE_rounding)","v":0},0,0,{"$f":"IF(C1058>=1,ROUND(K1058*OFFSET(Input!$U$27,B1058,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1058=1,0,IF($C1058>=1,ROUND(OFFSET(Input!$X$27,B1058,0,1,1)*AL1057,AV_rounding),0))","v":0},{"$f":"IF(B1058=1,0,IF(C1058=1,ROUND(OFFSET(Input!$W$27,B1058,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1056),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),OFFSET(Input!$G$27,B1058,0,1,1)-AE1058,0)","v":0},{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1058,0,1,1),AP1057),0)","v":0},0,0,0,0,0,0,0,-245410075.117778,-245582720.117778,-246778106.425926,-246778106.425926,{"$f":"IF(A1058=\"\",\"\",AL1058-ROUND(AL1058*OFFSET(Input!$S$27,B1058,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1058=\"\",\"\",ROUND(AP1058*(1-OFFSET(Input!$T$27,MIN(B1058,10),0,1,1)),2*FEE_rounding))","v":-246778106.425926},-241278106.425926,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1058=1,PMF_1st=0),0,ROUND(IF(A1058=1,AI1058,AL1057)*OFFSET(Input!$O$27,IF(A1058=121,-1,0)+MIN(B1058,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1058=1,PMF_1st=0),0,IF(SUM($K$5:$L1058)-$AU1057>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1057,B1058),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1058-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1055,88,11,null,127,{"$f":"IF(A1059=\"\",\"\",IF(A1059=1,Age_Full_Month,IF(F1058=11,0,F1058+1)))","v":10},127,0,{"$f":"IF(A1059=\"\",\"\",IF(AND(F1059=11,G1059=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1059-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1059-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1059,99),0,1,1)*K1059,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1059,0,1,1)*L1059,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*M1059,FEE_rounding)","v":0},0,0,{"$f":"IF(C1059>=1,ROUND(K1059*OFFSET(Input!$U$27,B1059,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1059=1,0,IF($C1059>=1,ROUND(OFFSET(Input!$X$27,B1059,0,1,1)*AL1058,AV_rounding),0))","v":0},{"$f":"IF(B1059=1,0,IF(C1059=1,ROUND(OFFSET(Input!$W$27,B1059,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1057),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),OFFSET(Input!$G$27,B1059,0,1,1)-AE1059,0)","v":0},{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1059,0,1,1),AP1058),0)","v":0},0,0,0,0,0,0,0,-246778106.425926,-246950751.425926,-248152796.69564101,-248152796.69564101,{"$f":"IF(A1059=\"\",\"\",AL1059-ROUND(AL1059*OFFSET(Input!$S$27,B1059,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1059=\"\",\"\",ROUND(AP1059*(1-OFFSET(Input!$T$27,MIN(B1059,10),0,1,1)),2*FEE_rounding))","v":-248152796.69564101},-242652796.69564101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1059=1,PMF_1st=0),0,ROUND(IF(A1059=1,AI1059,AL1058)*OFFSET(Input!$O$27,IF(A1059=121,-1,0)+MIN(B1059,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1059=1,PMF_1st=0),0,IF(SUM($K$5:$L1059)-$AU1058>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1058,B1059),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1059-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1056,88,12,null,127,{"$f":"IF(A1060=\"\",\"\",IF(A1060=1,Age_Full_Month,IF(F1059=11,0,F1059+1)))","v":11},127,0,{"$f":"IF(A1060=\"\",\"\",IF(AND(F1060=11,G1060=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1060-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1060-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1060,99),0,1,1)*K1060,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1060,0,1,1)*L1060,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*M1060,FEE_rounding)","v":0},0,0,{"$f":"IF(C1060>=1,ROUND(K1060*OFFSET(Input!$U$27,B1060,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1060=1,0,IF($C1060>=1,ROUND(OFFSET(Input!$X$27,B1060,0,1,1)*AL1059,AV_rounding),0))","v":0},{"$f":"IF(B1060=1,0,IF(C1060=1,ROUND(OFFSET(Input!$W$27,B1060,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1058),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),OFFSET(Input!$G$27,B1060,0,1,1)-AE1060,0)","v":0},{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1060,0,1,1),AP1059),0)","v":0},0,0,0,0,0,0,0,-248152796.69564101,-248325441.69564101,-249534178.33975601,-249534178.33975601,{"$f":"IF(A1060=\"\",\"\",AL1060-ROUND(AL1060*OFFSET(Input!$S$27,B1060,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1060=\"\",\"\",ROUND(AP1060*(1-OFFSET(Input!$T$27,MIN(B1060,10),0,1,1)),2*FEE_rounding))","v":-249534178.33975601},-244034178.33975601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1060=1,PMF_1st=0),0,ROUND(IF(A1060=1,AI1060,AL1059)*OFFSET(Input!$O$27,IF(A1060=121,-1,0)+MIN(B1060,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1060=1,PMF_1st=0),0,IF(SUM($K$5:$L1060)-$AU1059>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1059,B1060),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1060-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1057,89,1,null,128,{"$f":"IF(A1061=\"\",\"\",IF(A1061=1,Age_Full_Month,IF(F1060=11,0,F1060+1)))","v":0},128,0,{"$f":"IF(A1061=\"\",\"\",IF(AND(F1061=11,G1061=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1061-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1061-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1061,99),0,1,1)*K1061,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1061,0,1,1)*L1061,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*M1061,FEE_rounding)","v":0},0,0,{"$f":"IF(C1061>=1,ROUND(K1061*OFFSET(Input!$U$27,B1061,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1061=1,0,IF($C1061>=1,ROUND(OFFSET(Input!$X$27,B1061,0,1,1)*AL1060,AV_rounding),0))","v":0},{"$f":"IF(B1061=1,0,IF(C1061=1,ROUND(OFFSET(Input!$W$27,B1061,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1059),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),OFFSET(Input!$G$27,B1061,0,1,1)-AE1061,0)","v":0},{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1061,0,1,1),AP1060),0)","v":0},0,0,0,0,0,0,0,-249534178.33975601,-249706823.33975601,-250922283.928873,-250922283.928873,{"$f":"IF(A1061=\"\",\"\",AL1061-ROUND(AL1061*OFFSET(Input!$S$27,B1061,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1061=\"\",\"\",ROUND(AP1061*(1-OFFSET(Input!$T$27,MIN(B1061,10),0,1,1)),2*FEE_rounding))","v":-250922283.928873},-245422283.928873,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1061=1,PMF_1st=0),0,ROUND(IF(A1061=1,AI1061,AL1060)*OFFSET(Input!$O$27,IF(A1061=121,-1,0)+MIN(B1061,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1061=1,PMF_1st=0),0,IF(SUM($K$5:$L1061)-$AU1060>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1060,B1061),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1061-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1058,89,2,null,128,{"$f":"IF(A1062=\"\",\"\",IF(A1062=1,Age_Full_Month,IF(F1061=11,0,F1061+1)))","v":1},128,0,{"$f":"IF(A1062=\"\",\"\",IF(AND(F1062=11,G1062=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1062-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1062-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1062,99),0,1,1)*K1062,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1062,0,1,1)*L1062,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*M1062,FEE_rounding)","v":0},0,0,{"$f":"IF(C1062>=1,ROUND(K1062*OFFSET(Input!$U$27,B1062,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1062=1,0,IF($C1062>=1,ROUND(OFFSET(Input!$X$27,B1062,0,1,1)*AL1061,AV_rounding),0))","v":0},{"$f":"IF(B1062=1,0,IF(C1062=1,ROUND(OFFSET(Input!$W$27,B1062,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1060),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),OFFSET(Input!$G$27,B1062,0,1,1)-AE1062,0)","v":0},{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1062,0,1,1),AP1061),0)","v":0},0,0,0,0,0,0,0,-250922283.928873,-251094928.928873,-252317146.19213599,-252317146.19213599,{"$f":"IF(A1062=\"\",\"\",AL1062-ROUND(AL1062*OFFSET(Input!$S$27,B1062,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1062=\"\",\"\",ROUND(AP1062*(1-OFFSET(Input!$T$27,MIN(B1062,10),0,1,1)),2*FEE_rounding))","v":-252317146.19213599},-246817146.19213599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1062=1,PMF_1st=0),0,ROUND(IF(A1062=1,AI1062,AL1061)*OFFSET(Input!$O$27,IF(A1062=121,-1,0)+MIN(B1062,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1062=1,PMF_1st=0),0,IF(SUM($K$5:$L1062)-$AU1061>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1061,B1062),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1062-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1059,89,3,null,128,{"$f":"IF(A1063=\"\",\"\",IF(A1063=1,Age_Full_Month,IF(F1062=11,0,F1062+1)))","v":2},128,0,{"$f":"IF(A1063=\"\",\"\",IF(AND(F1063=11,G1063=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1063-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1063-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1063,99),0,1,1)*K1063,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1063,0,1,1)*L1063,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*M1063,FEE_rounding)","v":0},0,0,{"$f":"IF(C1063>=1,ROUND(K1063*OFFSET(Input!$U$27,B1063,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1063=1,0,IF($C1063>=1,ROUND(OFFSET(Input!$X$27,B1063,0,1,1)*AL1062,AV_rounding),0))","v":0},{"$f":"IF(B1063=1,0,IF(C1063=1,ROUND(OFFSET(Input!$W$27,B1063,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1061),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),OFFSET(Input!$G$27,B1063,0,1,1)-AE1063,0)","v":0},{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1063,0,1,1),AP1062),0)","v":0},0,0,0,0,0,0,0,-252317146.19213599,-252489791.19213599,-253718798.017997,-253718798.017997,{"$f":"IF(A1063=\"\",\"\",AL1063-ROUND(AL1063*OFFSET(Input!$S$27,B1063,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1063=\"\",\"\",ROUND(AP1063*(1-OFFSET(Input!$T$27,MIN(B1063,10),0,1,1)),2*FEE_rounding))","v":-253718798.017997},-248218798.017997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1063=1,PMF_1st=0),0,ROUND(IF(A1063=1,AI1063,AL1062)*OFFSET(Input!$O$27,IF(A1063=121,-1,0)+MIN(B1063,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1063=1,PMF_1st=0),0,IF(SUM($K$5:$L1063)-$AU1062>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1062,B1063),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1063-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1060,89,4,null,128,{"$f":"IF(A1064=\"\",\"\",IF(A1064=1,Age_Full_Month,IF(F1063=11,0,F1063+1)))","v":3},128,0,{"$f":"IF(A1064=\"\",\"\",IF(AND(F1064=11,G1064=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1064-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1064-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1064,99),0,1,1)*K1064,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1064,0,1,1)*L1064,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*M1064,FEE_rounding)","v":0},0,0,{"$f":"IF(C1064>=1,ROUND(K1064*OFFSET(Input!$U$27,B1064,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1064=1,0,IF($C1064>=1,ROUND(OFFSET(Input!$X$27,B1064,0,1,1)*AL1063,AV_rounding),0))","v":0},{"$f":"IF(B1064=1,0,IF(C1064=1,ROUND(OFFSET(Input!$W$27,B1064,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1062),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),OFFSET(Input!$G$27,B1064,0,1,1)-AE1064,0)","v":0},{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1064,0,1,1),AP1063),0)","v":0},0,0,0,0,0,0,0,-253718798.017997,-253891443.017997,-255127272.45499501,-255127272.45499501,{"$f":"IF(A1064=\"\",\"\",AL1064-ROUND(AL1064*OFFSET(Input!$S$27,B1064,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1064=\"\",\"\",ROUND(AP1064*(1-OFFSET(Input!$T$27,MIN(B1064,10),0,1,1)),2*FEE_rounding))","v":-255127272.45499501},-249627272.45499501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1064=1,PMF_1st=0),0,ROUND(IF(A1064=1,AI1064,AL1063)*OFFSET(Input!$O$27,IF(A1064=121,-1,0)+MIN(B1064,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1064=1,PMF_1st=0),0,IF(SUM($K$5:$L1064)-$AU1063>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1063,B1064),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1064-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1061,89,5,null,128,{"$f":"IF(A1065=\"\",\"\",IF(A1065=1,Age_Full_Month,IF(F1064=11,0,F1064+1)))","v":4},128,0,{"$f":"IF(A1065=\"\",\"\",IF(AND(F1065=11,G1065=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1065-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1065-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1065,99),0,1,1)*K1065,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1065,0,1,1)*L1065,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*M1065,FEE_rounding)","v":0},0,0,{"$f":"IF(C1065>=1,ROUND(K1065*OFFSET(Input!$U$27,B1065,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1065=1,0,IF($C1065>=1,ROUND(OFFSET(Input!$X$27,B1065,0,1,1)*AL1064,AV_rounding),0))","v":0},{"$f":"IF(B1065=1,0,IF(C1065=1,ROUND(OFFSET(Input!$W$27,B1065,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1063),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),OFFSET(Input!$G$27,B1065,0,1,1)-AE1065,0)","v":0},{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1065,0,1,1),AP1064),0)","v":0},0,0,0,0,0,0,0,-255127272.45499501,-255299917.45499501,-256542602.71253499,-256542602.71253499,{"$f":"IF(A1065=\"\",\"\",AL1065-ROUND(AL1065*OFFSET(Input!$S$27,B1065,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1065=\"\",\"\",ROUND(AP1065*(1-OFFSET(Input!$T$27,MIN(B1065,10),0,1,1)),2*FEE_rounding))","v":-256542602.71253499},-251042602.71253499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1065=1,PMF_1st=0),0,ROUND(IF(A1065=1,AI1065,AL1064)*OFFSET(Input!$O$27,IF(A1065=121,-1,0)+MIN(B1065,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1065=1,PMF_1st=0),0,IF(SUM($K$5:$L1065)-$AU1064>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1064,B1065),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1065-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1062,89,6,null,128,{"$f":"IF(A1066=\"\",\"\",IF(A1066=1,Age_Full_Month,IF(F1065=11,0,F1065+1)))","v":5},128,0,{"$f":"IF(A1066=\"\",\"\",IF(AND(F1066=11,G1066=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1066-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1066-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1066,99),0,1,1)*K1066,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1066,0,1,1)*L1066,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*M1066,FEE_rounding)","v":0},0,0,{"$f":"IF(C1066>=1,ROUND(K1066*OFFSET(Input!$U$27,B1066,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1066=1,0,IF($C1066>=1,ROUND(OFFSET(Input!$X$27,B1066,0,1,1)*AL1065,AV_rounding),0))","v":0},{"$f":"IF(B1066=1,0,IF(C1066=1,ROUND(OFFSET(Input!$W$27,B1066,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1064),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),OFFSET(Input!$G$27,B1066,0,1,1)-AE1066,0)","v":0},{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1066,0,1,1),AP1065),0)","v":0},0,0,0,0,0,0,0,-256542602.71253499,-256715247.71253499,-257964822.16167,-257964822.16167,{"$f":"IF(A1066=\"\",\"\",AL1066-ROUND(AL1066*OFFSET(Input!$S$27,B1066,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1066=\"\",\"\",ROUND(AP1066*(1-OFFSET(Input!$T$27,MIN(B1066,10),0,1,1)),2*FEE_rounding))","v":-257964822.16167},-252464822.16167,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1066=1,PMF_1st=0),0,ROUND(IF(A1066=1,AI1066,AL1065)*OFFSET(Input!$O$27,IF(A1066=121,-1,0)+MIN(B1066,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1066=1,PMF_1st=0),0,IF(SUM($K$5:$L1066)-$AU1065>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1065,B1066),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1066-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1063,89,7,null,128,{"$f":"IF(A1067=\"\",\"\",IF(A1067=1,Age_Full_Month,IF(F1066=11,0,F1066+1)))","v":6},128,0,{"$f":"IF(A1067=\"\",\"\",IF(AND(F1067=11,G1067=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1067-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1067-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1067,99),0,1,1)*K1067,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1067,0,1,1)*L1067,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*M1067,FEE_rounding)","v":0},0,0,{"$f":"IF(C1067>=1,ROUND(K1067*OFFSET(Input!$U$27,B1067,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1067=1,0,IF($C1067>=1,ROUND(OFFSET(Input!$X$27,B1067,0,1,1)*AL1066,AV_rounding),0))","v":0},{"$f":"IF(B1067=1,0,IF(C1067=1,ROUND(OFFSET(Input!$W$27,B1067,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1065),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),OFFSET(Input!$G$27,B1067,0,1,1)-AE1067,0)","v":0},{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1067,0,1,1),AP1066),0)","v":0},0,0,0,0,0,0,0,-257964822.16167,-258137467.16167,-259393964.33588901,-259393964.33588901,{"$f":"IF(A1067=\"\",\"\",AL1067-ROUND(AL1067*OFFSET(Input!$S$27,B1067,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1067=\"\",\"\",ROUND(AP1067*(1-OFFSET(Input!$T$27,MIN(B1067,10),0,1,1)),2*FEE_rounding))","v":-259393964.33588901},-253893964.33588901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1067=1,PMF_1st=0),0,ROUND(IF(A1067=1,AI1067,AL1066)*OFFSET(Input!$O$27,IF(A1067=121,-1,0)+MIN(B1067,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1067=1,PMF_1st=0),0,IF(SUM($K$5:$L1067)-$AU1066>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1066,B1067),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1067-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1064,89,8,null,128,{"$f":"IF(A1068=\"\",\"\",IF(A1068=1,Age_Full_Month,IF(F1067=11,0,F1067+1)))","v":7},128,0,{"$f":"IF(A1068=\"\",\"\",IF(AND(F1068=11,G1068=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1068-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1068-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1068,99),0,1,1)*K1068,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1068,0,1,1)*L1068,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*M1068,FEE_rounding)","v":0},0,0,{"$f":"IF(C1068>=1,ROUND(K1068*OFFSET(Input!$U$27,B1068,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1068=1,0,IF($C1068>=1,ROUND(OFFSET(Input!$X$27,B1068,0,1,1)*AL1067,AV_rounding),0))","v":0},{"$f":"IF(B1068=1,0,IF(C1068=1,ROUND(OFFSET(Input!$W$27,B1068,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1066),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),OFFSET(Input!$G$27,B1068,0,1,1)-AE1068,0)","v":0},{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1068,0,1,1),AP1067),0)","v":0},0,0,0,0,0,0,0,-259393964.33588901,-259566609.33588901,-260830062.93190601,-260830062.93190601,{"$f":"IF(A1068=\"\",\"\",AL1068-ROUND(AL1068*OFFSET(Input!$S$27,B1068,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1068=\"\",\"\",ROUND(AP1068*(1-OFFSET(Input!$T$27,MIN(B1068,10),0,1,1)),2*FEE_rounding))","v":-260830062.93190601},-255330062.93190601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1068=1,PMF_1st=0),0,ROUND(IF(A1068=1,AI1068,AL1067)*OFFSET(Input!$O$27,IF(A1068=121,-1,0)+MIN(B1068,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1068=1,PMF_1st=0),0,IF(SUM($K$5:$L1068)-$AU1067>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1067,B1068),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1068-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1065,89,9,null,128,{"$f":"IF(A1069=\"\",\"\",IF(A1069=1,Age_Full_Month,IF(F1068=11,0,F1068+1)))","v":8},128,0,{"$f":"IF(A1069=\"\",\"\",IF(AND(F1069=11,G1069=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1069-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1069-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1069,99),0,1,1)*K1069,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1069,0,1,1)*L1069,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*M1069,FEE_rounding)","v":0},0,0,{"$f":"IF(C1069>=1,ROUND(K1069*OFFSET(Input!$U$27,B1069,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1069=1,0,IF($C1069>=1,ROUND(OFFSET(Input!$X$27,B1069,0,1,1)*AL1068,AV_rounding),0))","v":0},{"$f":"IF(B1069=1,0,IF(C1069=1,ROUND(OFFSET(Input!$W$27,B1069,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1067),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),OFFSET(Input!$G$27,B1069,0,1,1)-AE1069,0)","v":0},{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1069,0,1,1),AP1068),0)","v":0},0,0,0,0,0,0,0,-260830062.93190601,-261002707.93190601,-262273151.81045601,-262273151.81045601,{"$f":"IF(A1069=\"\",\"\",AL1069-ROUND(AL1069*OFFSET(Input!$S$27,B1069,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1069=\"\",\"\",ROUND(AP1069*(1-OFFSET(Input!$T$27,MIN(B1069,10),0,1,1)),2*FEE_rounding))","v":-262273151.81045601},-256773151.81045601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1069=1,PMF_1st=0),0,ROUND(IF(A1069=1,AI1069,AL1068)*OFFSET(Input!$O$27,IF(A1069=121,-1,0)+MIN(B1069,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1069=1,PMF_1st=0),0,IF(SUM($K$5:$L1069)-$AU1068>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1068,B1069),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1069-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1066,89,10,null,128,{"$f":"IF(A1070=\"\",\"\",IF(A1070=1,Age_Full_Month,IF(F1069=11,0,F1069+1)))","v":9},128,0,{"$f":"IF(A1070=\"\",\"\",IF(AND(F1070=11,G1070=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1070-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1070-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1070,99),0,1,1)*K1070,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1070,0,1,1)*L1070,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*M1070,FEE_rounding)","v":0},0,0,{"$f":"IF(C1070>=1,ROUND(K1070*OFFSET(Input!$U$27,B1070,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1070=1,0,IF($C1070>=1,ROUND(OFFSET(Input!$X$27,B1070,0,1,1)*AL1069,AV_rounding),0))","v":0},{"$f":"IF(B1070=1,0,IF(C1070=1,ROUND(OFFSET(Input!$W$27,B1070,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1068),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),OFFSET(Input!$G$27,B1070,0,1,1)-AE1070,0)","v":0},{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1070,0,1,1),AP1069),0)","v":0},0,0,0,0,0,0,0,-262273151.81045601,-262445796.81045601,-263723264.99709299,-263723264.99709299,{"$f":"IF(A1070=\"\",\"\",AL1070-ROUND(AL1070*OFFSET(Input!$S$27,B1070,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1070=\"\",\"\",ROUND(AP1070*(1-OFFSET(Input!$T$27,MIN(B1070,10),0,1,1)),2*FEE_rounding))","v":-263723264.99709299},-258223264.99709299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1070=1,PMF_1st=0),0,ROUND(IF(A1070=1,AI1070,AL1069)*OFFSET(Input!$O$27,IF(A1070=121,-1,0)+MIN(B1070,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1070=1,PMF_1st=0),0,IF(SUM($K$5:$L1070)-$AU1069>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1069,B1070),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1070-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1067,89,11,null,128,{"$f":"IF(A1071=\"\",\"\",IF(A1071=1,Age_Full_Month,IF(F1070=11,0,F1070+1)))","v":10},128,0,{"$f":"IF(A1071=\"\",\"\",IF(AND(F1071=11,G1071=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1071-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1071-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1071,99),0,1,1)*K1071,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1071,0,1,1)*L1071,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*M1071,FEE_rounding)","v":0},0,0,{"$f":"IF(C1071>=1,ROUND(K1071*OFFSET(Input!$U$27,B1071,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1071=1,0,IF($C1071>=1,ROUND(OFFSET(Input!$X$27,B1071,0,1,1)*AL1070,AV_rounding),0))","v":0},{"$f":"IF(B1071=1,0,IF(C1071=1,ROUND(OFFSET(Input!$W$27,B1071,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1069),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),OFFSET(Input!$G$27,B1071,0,1,1)-AE1071,0)","v":0},{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1071,0,1,1),AP1070),0)","v":0},0,0,0,0,0,0,0,-263723264.99709299,-263895909.99709299,-265180436.682991,-265180436.682991,{"$f":"IF(A1071=\"\",\"\",AL1071-ROUND(AL1071*OFFSET(Input!$S$27,B1071,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1071=\"\",\"\",ROUND(AP1071*(1-OFFSET(Input!$T$27,MIN(B1071,10),0,1,1)),2*FEE_rounding))","v":-265180436.682991},-259680436.682991,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1071=1,PMF_1st=0),0,ROUND(IF(A1071=1,AI1071,AL1070)*OFFSET(Input!$O$27,IF(A1071=121,-1,0)+MIN(B1071,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1071=1,PMF_1st=0),0,IF(SUM($K$5:$L1071)-$AU1070>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1070,B1071),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1071-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1068,89,12,null,128,{"$f":"IF(A1072=\"\",\"\",IF(A1072=1,Age_Full_Month,IF(F1071=11,0,F1071+1)))","v":11},128,0,{"$f":"IF(A1072=\"\",\"\",IF(AND(F1072=11,G1072=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1072-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1072-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1072,99),0,1,1)*K1072,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1072,0,1,1)*L1072,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*M1072,FEE_rounding)","v":0},0,0,{"$f":"IF(C1072>=1,ROUND(K1072*OFFSET(Input!$U$27,B1072,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1072=1,0,IF($C1072>=1,ROUND(OFFSET(Input!$X$27,B1072,0,1,1)*AL1071,AV_rounding),0))","v":0},{"$f":"IF(B1072=1,0,IF(C1072=1,ROUND(OFFSET(Input!$W$27,B1072,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1070),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),OFFSET(Input!$G$27,B1072,0,1,1)-AE1072,0)","v":0},{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1072,0,1,1),AP1071),0)","v":0},0,0,0,0,0,0,0,-265180436.682991,-265353081.682991,-266644701.22575301,-266644701.22575301,{"$f":"IF(A1072=\"\",\"\",AL1072-ROUND(AL1072*OFFSET(Input!$S$27,B1072,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1072=\"\",\"\",ROUND(AP1072*(1-OFFSET(Input!$T$27,MIN(B1072,10),0,1,1)),2*FEE_rounding))","v":-266644701.22575301},-261144701.22575301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1072=1,PMF_1st=0),0,ROUND(IF(A1072=1,AI1072,AL1071)*OFFSET(Input!$O$27,IF(A1072=121,-1,0)+MIN(B1072,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1072=1,PMF_1st=0),0,IF(SUM($K$5:$L1072)-$AU1071>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1071,B1072),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1072-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1069,90,1,null,129,{"$f":"IF(A1073=\"\",\"\",IF(A1073=1,Age_Full_Month,IF(F1072=11,0,F1072+1)))","v":0},129,0,{"$f":"IF(A1073=\"\",\"\",IF(AND(F1073=11,G1073=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1073-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1073-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1073,99),0,1,1)*K1073,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1073,0,1,1)*L1073,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*M1073,FEE_rounding)","v":0},0,0,{"$f":"IF(C1073>=1,ROUND(K1073*OFFSET(Input!$U$27,B1073,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1073=1,0,IF($C1073>=1,ROUND(OFFSET(Input!$X$27,B1073,0,1,1)*AL1072,AV_rounding),0))","v":0},{"$f":"IF(B1073=1,0,IF(C1073=1,ROUND(OFFSET(Input!$W$27,B1073,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1071),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),OFFSET(Input!$G$27,B1073,0,1,1)-AE1073,0)","v":0},{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1073,0,1,1),AP1072),0)","v":0},0,0,0,0,0,0,0,-266644701.22575301,-266817346.22575301,-268116093.15021801,-268116093.15021801,{"$f":"IF(A1073=\"\",\"\",AL1073-ROUND(AL1073*OFFSET(Input!$S$27,B1073,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1073=\"\",\"\",ROUND(AP1073*(1-OFFSET(Input!$T$27,MIN(B1073,10),0,1,1)),2*FEE_rounding))","v":-268116093.15021801},-262616093.15021801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1073=1,PMF_1st=0),0,ROUND(IF(A1073=1,AI1073,AL1072)*OFFSET(Input!$O$27,IF(A1073=121,-1,0)+MIN(B1073,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1073=1,PMF_1st=0),0,IF(SUM($K$5:$L1073)-$AU1072>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1072,B1073),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1073-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1070,90,2,null,129,{"$f":"IF(A1074=\"\",\"\",IF(A1074=1,Age_Full_Month,IF(F1073=11,0,F1073+1)))","v":1},129,0,{"$f":"IF(A1074=\"\",\"\",IF(AND(F1074=11,G1074=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1074-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1074-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1074,99),0,1,1)*K1074,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1074,0,1,1)*L1074,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*M1074,FEE_rounding)","v":0},0,0,{"$f":"IF(C1074>=1,ROUND(K1074*OFFSET(Input!$U$27,B1074,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1074=1,0,IF($C1074>=1,ROUND(OFFSET(Input!$X$27,B1074,0,1,1)*AL1073,AV_rounding),0))","v":0},{"$f":"IF(B1074=1,0,IF(C1074=1,ROUND(OFFSET(Input!$W$27,B1074,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1072),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),OFFSET(Input!$G$27,B1074,0,1,1)-AE1074,0)","v":0},{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1074,0,1,1),AP1073),0)","v":0},0,0,0,0,0,0,0,-268116093.15021801,-268288738.15021801,-269594647.14927602,-269594647.14927602,{"$f":"IF(A1074=\"\",\"\",AL1074-ROUND(AL1074*OFFSET(Input!$S$27,B1074,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1074=\"\",\"\",ROUND(AP1074*(1-OFFSET(Input!$T$27,MIN(B1074,10),0,1,1)),2*FEE_rounding))","v":-269594647.14927602},-264094647.14927602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1074=1,PMF_1st=0),0,ROUND(IF(A1074=1,AI1074,AL1073)*OFFSET(Input!$O$27,IF(A1074=121,-1,0)+MIN(B1074,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1074=1,PMF_1st=0),0,IF(SUM($K$5:$L1074)-$AU1073>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1073,B1074),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1074-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1071,90,3,null,129,{"$f":"IF(A1075=\"\",\"\",IF(A1075=1,Age_Full_Month,IF(F1074=11,0,F1074+1)))","v":2},129,0,{"$f":"IF(A1075=\"\",\"\",IF(AND(F1075=11,G1075=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1075-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1075-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1075,99),0,1,1)*K1075,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1075,0,1,1)*L1075,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*M1075,FEE_rounding)","v":0},0,0,{"$f":"IF(C1075>=1,ROUND(K1075*OFFSET(Input!$U$27,B1075,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1075=1,0,IF($C1075>=1,ROUND(OFFSET(Input!$X$27,B1075,0,1,1)*AL1074,AV_rounding),0))","v":0},{"$f":"IF(B1075=1,0,IF(C1075=1,ROUND(OFFSET(Input!$W$27,B1075,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1073),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),OFFSET(Input!$G$27,B1075,0,1,1)-AE1075,0)","v":0},{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1075,0,1,1),AP1074),0)","v":0},0,0,0,0,0,0,0,-269594647.14927602,-269767292.14927602,-271080398.08468801,-271080398.08468801,{"$f":"IF(A1075=\"\",\"\",AL1075-ROUND(AL1075*OFFSET(Input!$S$27,B1075,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1075=\"\",\"\",ROUND(AP1075*(1-OFFSET(Input!$T$27,MIN(B1075,10),0,1,1)),2*FEE_rounding))","v":-271080398.08468801},-265580398.08468801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1075=1,PMF_1st=0),0,ROUND(IF(A1075=1,AI1075,AL1074)*OFFSET(Input!$O$27,IF(A1075=121,-1,0)+MIN(B1075,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1075=1,PMF_1st=0),0,IF(SUM($K$5:$L1075)-$AU1074>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1074,B1075),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1075-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1072,90,4,null,129,{"$f":"IF(A1076=\"\",\"\",IF(A1076=1,Age_Full_Month,IF(F1075=11,0,F1075+1)))","v":3},129,0,{"$f":"IF(A1076=\"\",\"\",IF(AND(F1076=11,G1076=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1076-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1076-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1076,99),0,1,1)*K1076,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1076,0,1,1)*L1076,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*M1076,FEE_rounding)","v":0},0,0,{"$f":"IF(C1076>=1,ROUND(K1076*OFFSET(Input!$U$27,B1076,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1076=1,0,IF($C1076>=1,ROUND(OFFSET(Input!$X$27,B1076,0,1,1)*AL1075,AV_rounding),0))","v":0},{"$f":"IF(B1076=1,0,IF(C1076=1,ROUND(OFFSET(Input!$W$27,B1076,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1074),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),OFFSET(Input!$G$27,B1076,0,1,1)-AE1076,0)","v":0},{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1076,0,1,1),AP1075),0)","v":0},0,0,0,0,0,0,0,-271080398.08468801,-271253043.08468801,-272573380.98790598,-272573380.98790598,{"$f":"IF(A1076=\"\",\"\",AL1076-ROUND(AL1076*OFFSET(Input!$S$27,B1076,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1076=\"\",\"\",ROUND(AP1076*(1-OFFSET(Input!$T$27,MIN(B1076,10),0,1,1)),2*FEE_rounding))","v":-272573380.98790598},-267073380.98790598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1076=1,PMF_1st=0),0,ROUND(IF(A1076=1,AI1076,AL1075)*OFFSET(Input!$O$27,IF(A1076=121,-1,0)+MIN(B1076,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1076=1,PMF_1st=0),0,IF(SUM($K$5:$L1076)-$AU1075>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1075,B1076),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1076-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1073,90,5,null,129,{"$f":"IF(A1077=\"\",\"\",IF(A1077=1,Age_Full_Month,IF(F1076=11,0,F1076+1)))","v":4},129,0,{"$f":"IF(A1077=\"\",\"\",IF(AND(F1077=11,G1077=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1077-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1077-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1077,99),0,1,1)*K1077,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1077,0,1,1)*L1077,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*M1077,FEE_rounding)","v":0},0,0,{"$f":"IF(C1077>=1,ROUND(K1077*OFFSET(Input!$U$27,B1077,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1077=1,0,IF($C1077>=1,ROUND(OFFSET(Input!$X$27,B1077,0,1,1)*AL1076,AV_rounding),0))","v":0},{"$f":"IF(B1077=1,0,IF(C1077=1,ROUND(OFFSET(Input!$W$27,B1077,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1075),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),OFFSET(Input!$G$27,B1077,0,1,1)-AE1077,0)","v":0},{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1077,0,1,1),AP1076),0)","v":0},0,0,0,0,0,0,0,-272573380.98790598,-272746025.98790598,-274073631.06089801,-274073631.06089801,{"$f":"IF(A1077=\"\",\"\",AL1077-ROUND(AL1077*OFFSET(Input!$S$27,B1077,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1077=\"\",\"\",ROUND(AP1077*(1-OFFSET(Input!$T$27,MIN(B1077,10),0,1,1)),2*FEE_rounding))","v":-274073631.06089801},-268573631.06089801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1077=1,PMF_1st=0),0,ROUND(IF(A1077=1,AI1077,AL1076)*OFFSET(Input!$O$27,IF(A1077=121,-1,0)+MIN(B1077,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1077=1,PMF_1st=0),0,IF(SUM($K$5:$L1077)-$AU1076>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1076,B1077),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1077-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1074,90,6,null,129,{"$f":"IF(A1078=\"\",\"\",IF(A1078=1,Age_Full_Month,IF(F1077=11,0,F1077+1)))","v":5},129,0,{"$f":"IF(A1078=\"\",\"\",IF(AND(F1078=11,G1078=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1078-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1078-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1078,99),0,1,1)*K1078,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1078,0,1,1)*L1078,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*M1078,FEE_rounding)","v":0},0,0,{"$f":"IF(C1078>=1,ROUND(K1078*OFFSET(Input!$U$27,B1078,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1078=1,0,IF($C1078>=1,ROUND(OFFSET(Input!$X$27,B1078,0,1,1)*AL1077,AV_rounding),0))","v":0},{"$f":"IF(B1078=1,0,IF(C1078=1,ROUND(OFFSET(Input!$W$27,B1078,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1076),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),OFFSET(Input!$G$27,B1078,0,1,1)-AE1078,0)","v":0},{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1078,0,1,1),AP1077),0)","v":0},0,0,0,0,0,0,0,-274073631.06089801,-274246276.06089801,-275581183.67698097,-275581183.67698097,{"$f":"IF(A1078=\"\",\"\",AL1078-ROUND(AL1078*OFFSET(Input!$S$27,B1078,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1078=\"\",\"\",ROUND(AP1078*(1-OFFSET(Input!$T$27,MIN(B1078,10),0,1,1)),2*FEE_rounding))","v":-275581183.67698097},-270081183.67698097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1078=1,PMF_1st=0),0,ROUND(IF(A1078=1,AI1078,AL1077)*OFFSET(Input!$O$27,IF(A1078=121,-1,0)+MIN(B1078,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1078=1,PMF_1st=0),0,IF(SUM($K$5:$L1078)-$AU1077>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1077,B1078),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1078-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1075,90,7,null,129,{"$f":"IF(A1079=\"\",\"\",IF(A1079=1,Age_Full_Month,IF(F1078=11,0,F1078+1)))","v":6},129,0,{"$f":"IF(A1079=\"\",\"\",IF(AND(F1079=11,G1079=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1079-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1079-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1079,99),0,1,1)*K1079,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1079,0,1,1)*L1079,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*M1079,FEE_rounding)","v":0},0,0,{"$f":"IF(C1079>=1,ROUND(K1079*OFFSET(Input!$U$27,B1079,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1079=1,0,IF($C1079>=1,ROUND(OFFSET(Input!$X$27,B1079,0,1,1)*AL1078,AV_rounding),0))","v":0},{"$f":"IF(B1079=1,0,IF(C1079=1,ROUND(OFFSET(Input!$W$27,B1079,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1077),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),OFFSET(Input!$G$27,B1079,0,1,1)-AE1079,0)","v":0},{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1079,0,1,1),AP1078),0)","v":0},0,0,0,0,0,0,0,-275581183.67698097,-275753828.67698097,-277096074.38165301,-277096074.38165301,{"$f":"IF(A1079=\"\",\"\",AL1079-ROUND(AL1079*OFFSET(Input!$S$27,B1079,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1079=\"\",\"\",ROUND(AP1079*(1-OFFSET(Input!$T$27,MIN(B1079,10),0,1,1)),2*FEE_rounding))","v":-277096074.38165301},-271596074.38165301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1079=1,PMF_1st=0),0,ROUND(IF(A1079=1,AI1079,AL1078)*OFFSET(Input!$O$27,IF(A1079=121,-1,0)+MIN(B1079,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1079=1,PMF_1st=0),0,IF(SUM($K$5:$L1079)-$AU1078>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1078,B1079),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1079-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1076,90,8,null,129,{"$f":"IF(A1080=\"\",\"\",IF(A1080=1,Age_Full_Month,IF(F1079=11,0,F1079+1)))","v":7},129,0,{"$f":"IF(A1080=\"\",\"\",IF(AND(F1080=11,G1080=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1080-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1080-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1080,99),0,1,1)*K1080,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1080,0,1,1)*L1080,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*M1080,FEE_rounding)","v":0},0,0,{"$f":"IF(C1080>=1,ROUND(K1080*OFFSET(Input!$U$27,B1080,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1080=1,0,IF($C1080>=1,ROUND(OFFSET(Input!$X$27,B1080,0,1,1)*AL1079,AV_rounding),0))","v":0},{"$f":"IF(B1080=1,0,IF(C1080=1,ROUND(OFFSET(Input!$W$27,B1080,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1078),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),OFFSET(Input!$G$27,B1080,0,1,1)-AE1080,0)","v":0},{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1080,0,1,1),AP1079),0)","v":0},0,0,0,0,0,0,0,-277096074.38165301,-277268719.38165301,-278618338.89343101,-278618338.89343101,{"$f":"IF(A1080=\"\",\"\",AL1080-ROUND(AL1080*OFFSET(Input!$S$27,B1080,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1080=\"\",\"\",ROUND(AP1080*(1-OFFSET(Input!$T$27,MIN(B1080,10),0,1,1)),2*FEE_rounding))","v":-278618338.89343101},-273118338.89343101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1080=1,PMF_1st=0),0,ROUND(IF(A1080=1,AI1080,AL1079)*OFFSET(Input!$O$27,IF(A1080=121,-1,0)+MIN(B1080,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1080=1,PMF_1st=0),0,IF(SUM($K$5:$L1080)-$AU1079>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1079,B1080),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1080-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1077,90,9,null,129,{"$f":"IF(A1081=\"\",\"\",IF(A1081=1,Age_Full_Month,IF(F1080=11,0,F1080+1)))","v":8},129,0,{"$f":"IF(A1081=\"\",\"\",IF(AND(F1081=11,G1081=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1081-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1081-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1081,99),0,1,1)*K1081,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1081,0,1,1)*L1081,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*M1081,FEE_rounding)","v":0},0,0,{"$f":"IF(C1081>=1,ROUND(K1081*OFFSET(Input!$U$27,B1081,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1081=1,0,IF($C1081>=1,ROUND(OFFSET(Input!$X$27,B1081,0,1,1)*AL1080,AV_rounding),0))","v":0},{"$f":"IF(B1081=1,0,IF(C1081=1,ROUND(OFFSET(Input!$W$27,B1081,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1079),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),OFFSET(Input!$G$27,B1081,0,1,1)-AE1081,0)","v":0},{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1081,0,1,1),AP1080),0)","v":0},0,0,0,0,0,0,0,-278618338.89343101,-278790983.89343101,-280148013.10469401,-280148013.10469401,{"$f":"IF(A1081=\"\",\"\",AL1081-ROUND(AL1081*OFFSET(Input!$S$27,B1081,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1081=\"\",\"\",ROUND(AP1081*(1-OFFSET(Input!$T$27,MIN(B1081,10),0,1,1)),2*FEE_rounding))","v":-280148013.10469401},-274648013.10469401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1081=1,PMF_1st=0),0,ROUND(IF(A1081=1,AI1081,AL1080)*OFFSET(Input!$O$27,IF(A1081=121,-1,0)+MIN(B1081,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1081=1,PMF_1st=0),0,IF(SUM($K$5:$L1081)-$AU1080>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1080,B1081),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1081-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1078,90,10,null,129,{"$f":"IF(A1082=\"\",\"\",IF(A1082=1,Age_Full_Month,IF(F1081=11,0,F1081+1)))","v":9},129,0,{"$f":"IF(A1082=\"\",\"\",IF(AND(F1082=11,G1082=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1082-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1082-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1082,99),0,1,1)*K1082,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1082,0,1,1)*L1082,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*M1082,FEE_rounding)","v":0},0,0,{"$f":"IF(C1082>=1,ROUND(K1082*OFFSET(Input!$U$27,B1082,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1082=1,0,IF($C1082>=1,ROUND(OFFSET(Input!$X$27,B1082,0,1,1)*AL1081,AV_rounding),0))","v":0},{"$f":"IF(B1082=1,0,IF(C1082=1,ROUND(OFFSET(Input!$W$27,B1082,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1080),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),OFFSET(Input!$G$27,B1082,0,1,1)-AE1082,0)","v":0},{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1082,0,1,1),AP1081),0)","v":0},0,0,0,0,0,0,0,-280148013.10469401,-280320658.10469401,-281685133.08252901,-281685133.08252901,{"$f":"IF(A1082=\"\",\"\",AL1082-ROUND(AL1082*OFFSET(Input!$S$27,B1082,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1082=\"\",\"\",ROUND(AP1082*(1-OFFSET(Input!$T$27,MIN(B1082,10),0,1,1)),2*FEE_rounding))","v":-281685133.08252901},-276185133.08252901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1082=1,PMF_1st=0),0,ROUND(IF(A1082=1,AI1082,AL1081)*OFFSET(Input!$O$27,IF(A1082=121,-1,0)+MIN(B1082,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1082=1,PMF_1st=0),0,IF(SUM($K$5:$L1082)-$AU1081>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1081,B1082),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1082-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1079,90,11,null,129,{"$f":"IF(A1083=\"\",\"\",IF(A1083=1,Age_Full_Month,IF(F1082=11,0,F1082+1)))","v":10},129,0,{"$f":"IF(A1083=\"\",\"\",IF(AND(F1083=11,G1083=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1083-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1083-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1083,99),0,1,1)*K1083,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1083,0,1,1)*L1083,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*M1083,FEE_rounding)","v":0},0,0,{"$f":"IF(C1083>=1,ROUND(K1083*OFFSET(Input!$U$27,B1083,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1083=1,0,IF($C1083>=1,ROUND(OFFSET(Input!$X$27,B1083,0,1,1)*AL1082,AV_rounding),0))","v":0},{"$f":"IF(B1083=1,0,IF(C1083=1,ROUND(OFFSET(Input!$W$27,B1083,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1081),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),OFFSET(Input!$G$27,B1083,0,1,1)-AE1083,0)","v":0},{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1083,0,1,1),AP1082),0)","v":0},0,0,0,0,0,0,0,-281685133.08252901,-281857778.08252901,-283229735.06958097,-283229735.06958097,{"$f":"IF(A1083=\"\",\"\",AL1083-ROUND(AL1083*OFFSET(Input!$S$27,B1083,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1083=\"\",\"\",ROUND(AP1083*(1-OFFSET(Input!$T$27,MIN(B1083,10),0,1,1)),2*FEE_rounding))","v":-283229735.06958097},-277729735.06958097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1083=1,PMF_1st=0),0,ROUND(IF(A1083=1,AI1083,AL1082)*OFFSET(Input!$O$27,IF(A1083=121,-1,0)+MIN(B1083,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1083=1,PMF_1st=0),0,IF(SUM($K$5:$L1083)-$AU1082>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1082,B1083),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1083-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1080,90,12,null,129,{"$f":"IF(A1084=\"\",\"\",IF(A1084=1,Age_Full_Month,IF(F1083=11,0,F1083+1)))","v":11},129,0,{"$f":"IF(A1084=\"\",\"\",IF(AND(F1084=11,G1084=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1084-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1084-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1084,99),0,1,1)*K1084,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1084,0,1,1)*L1084,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*M1084,FEE_rounding)","v":0},0,0,{"$f":"IF(C1084>=1,ROUND(K1084*OFFSET(Input!$U$27,B1084,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1084=1,0,IF($C1084>=1,ROUND(OFFSET(Input!$X$27,B1084,0,1,1)*AL1083,AV_rounding),0))","v":0},{"$f":"IF(B1084=1,0,IF(C1084=1,ROUND(OFFSET(Input!$W$27,B1084,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1082),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),OFFSET(Input!$G$27,B1084,0,1,1)-AE1084,0)","v":0},{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1084,0,1,1),AP1083),0)","v":0},0,0,0,0,0,0,0,-283229735.06958097,-283402380.06958097,-284781855.48490798,-284781855.48490798,{"$f":"IF(A1084=\"\",\"\",AL1084-ROUND(AL1084*OFFSET(Input!$S$27,B1084,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1084=\"\",\"\",ROUND(AP1084*(1-OFFSET(Input!$T$27,MIN(B1084,10),0,1,1)),2*FEE_rounding))","v":-284781855.48490798},-279281855.48490798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1084=1,PMF_1st=0),0,ROUND(IF(A1084=1,AI1084,AL1083)*OFFSET(Input!$O$27,IF(A1084=121,-1,0)+MIN(B1084,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1084=1,PMF_1st=0),0,IF(SUM($K$5:$L1084)-$AU1083>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1083,B1084),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1084-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1081,91,1,null,130,{"$f":"IF(A1085=\"\",\"\",IF(A1085=1,Age_Full_Month,IF(F1084=11,0,F1084+1)))","v":0},130,0,{"$f":"IF(A1085=\"\",\"\",IF(AND(F1085=11,G1085=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1085-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1085-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1085,99),0,1,1)*K1085,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1085,0,1,1)*L1085,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*M1085,FEE_rounding)","v":0},0,0,{"$f":"IF(C1085>=1,ROUND(K1085*OFFSET(Input!$U$27,B1085,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1085=1,0,IF($C1085>=1,ROUND(OFFSET(Input!$X$27,B1085,0,1,1)*AL1084,AV_rounding),0))","v":0},{"$f":"IF(B1085=1,0,IF(C1085=1,ROUND(OFFSET(Input!$W$27,B1085,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1083),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),OFFSET(Input!$G$27,B1085,0,1,1)-AE1085,0)","v":0},{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1085,0,1,1),AP1084),0)","v":0},0,0,0,0,0,0,0,-284781855.48490798,-284954500.48490798,-286341530.92483997,-286341530.92483997,{"$f":"IF(A1085=\"\",\"\",AL1085-ROUND(AL1085*OFFSET(Input!$S$27,B1085,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1085=\"\",\"\",ROUND(AP1085*(1-OFFSET(Input!$T$27,MIN(B1085,10),0,1,1)),2*FEE_rounding))","v":-286341530.92483997},-280841530.92483997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1085=1,PMF_1st=0),0,ROUND(IF(A1085=1,AI1085,AL1084)*OFFSET(Input!$O$27,IF(A1085=121,-1,0)+MIN(B1085,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1085=1,PMF_1st=0),0,IF(SUM($K$5:$L1085)-$AU1084>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1084,B1085),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1085-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1082,91,2,null,130,{"$f":"IF(A1086=\"\",\"\",IF(A1086=1,Age_Full_Month,IF(F1085=11,0,F1085+1)))","v":1},130,0,{"$f":"IF(A1086=\"\",\"\",IF(AND(F1086=11,G1086=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1086-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1086-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1086,99),0,1,1)*K1086,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1086,0,1,1)*L1086,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*M1086,FEE_rounding)","v":0},0,0,{"$f":"IF(C1086>=1,ROUND(K1086*OFFSET(Input!$U$27,B1086,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1086=1,0,IF($C1086>=1,ROUND(OFFSET(Input!$X$27,B1086,0,1,1)*AL1085,AV_rounding),0))","v":0},{"$f":"IF(B1086=1,0,IF(C1086=1,ROUND(OFFSET(Input!$W$27,B1086,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1084),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),OFFSET(Input!$G$27,B1086,0,1,1)-AE1086,0)","v":0},{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1086,0,1,1),AP1085),0)","v":0},0,0,0,0,0,0,0,-286341530.92483997,-286514175.92483997,-287908798.16384202,-287908798.16384202,{"$f":"IF(A1086=\"\",\"\",AL1086-ROUND(AL1086*OFFSET(Input!$S$27,B1086,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1086=\"\",\"\",ROUND(AP1086*(1-OFFSET(Input!$T$27,MIN(B1086,10),0,1,1)),2*FEE_rounding))","v":-287908798.16384202},-282408798.16384202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1086=1,PMF_1st=0),0,ROUND(IF(A1086=1,AI1086,AL1085)*OFFSET(Input!$O$27,IF(A1086=121,-1,0)+MIN(B1086,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1086=1,PMF_1st=0),0,IF(SUM($K$5:$L1086)-$AU1085>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1085,B1086),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1086-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1083,91,3,null,130,{"$f":"IF(A1087=\"\",\"\",IF(A1087=1,Age_Full_Month,IF(F1086=11,0,F1086+1)))","v":2},130,0,{"$f":"IF(A1087=\"\",\"\",IF(AND(F1087=11,G1087=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1087-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1087-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1087,99),0,1,1)*K1087,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1087,0,1,1)*L1087,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*M1087,FEE_rounding)","v":0},0,0,{"$f":"IF(C1087>=1,ROUND(K1087*OFFSET(Input!$U$27,B1087,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1087=1,0,IF($C1087>=1,ROUND(OFFSET(Input!$X$27,B1087,0,1,1)*AL1086,AV_rounding),0))","v":0},{"$f":"IF(B1087=1,0,IF(C1087=1,ROUND(OFFSET(Input!$W$27,B1087,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1085),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),OFFSET(Input!$G$27,B1087,0,1,1)-AE1087,0)","v":0},{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1087,0,1,1),AP1086),0)","v":0},0,0,0,0,0,0,0,-287908798.16384202,-288081443.16384202,-289483694.155379,-289483694.155379,{"$f":"IF(A1087=\"\",\"\",AL1087-ROUND(AL1087*OFFSET(Input!$S$27,B1087,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1087=\"\",\"\",ROUND(AP1087*(1-OFFSET(Input!$T$27,MIN(B1087,10),0,1,1)),2*FEE_rounding))","v":-289483694.155379},-283983694.155379,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1087=1,PMF_1st=0),0,ROUND(IF(A1087=1,AI1087,AL1086)*OFFSET(Input!$O$27,IF(A1087=121,-1,0)+MIN(B1087,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1087=1,PMF_1st=0),0,IF(SUM($K$5:$L1087)-$AU1086>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1086,B1087),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1087-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1084,91,4,null,130,{"$f":"IF(A1088=\"\",\"\",IF(A1088=1,Age_Full_Month,IF(F1087=11,0,F1087+1)))","v":3},130,0,{"$f":"IF(A1088=\"\",\"\",IF(AND(F1088=11,G1088=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1088-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1088-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1088,99),0,1,1)*K1088,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1088,0,1,1)*L1088,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*M1088,FEE_rounding)","v":0},0,0,{"$f":"IF(C1088>=1,ROUND(K1088*OFFSET(Input!$U$27,B1088,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1088=1,0,IF($C1088>=1,ROUND(OFFSET(Input!$X$27,B1088,0,1,1)*AL1087,AV_rounding),0))","v":0},{"$f":"IF(B1088=1,0,IF(C1088=1,ROUND(OFFSET(Input!$W$27,B1088,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1086),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),OFFSET(Input!$G$27,B1088,0,1,1)-AE1088,0)","v":0},{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1088,0,1,1),AP1087),0)","v":0},0,0,0,0,0,0,0,-289483694.155379,-289656339.155379,-291066256.03279001,-291066256.03279001,{"$f":"IF(A1088=\"\",\"\",AL1088-ROUND(AL1088*OFFSET(Input!$S$27,B1088,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1088=\"\",\"\",ROUND(AP1088*(1-OFFSET(Input!$T$27,MIN(B1088,10),0,1,1)),2*FEE_rounding))","v":-291066256.03279001},-285566256.03279001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1088=1,PMF_1st=0),0,ROUND(IF(A1088=1,AI1088,AL1087)*OFFSET(Input!$O$27,IF(A1088=121,-1,0)+MIN(B1088,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1088=1,PMF_1st=0),0,IF(SUM($K$5:$L1088)-$AU1087>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1087,B1088),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1088-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1085,91,5,null,130,{"$f":"IF(A1089=\"\",\"\",IF(A1089=1,Age_Full_Month,IF(F1088=11,0,F1088+1)))","v":4},130,0,{"$f":"IF(A1089=\"\",\"\",IF(AND(F1089=11,G1089=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1089-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1089-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1089,99),0,1,1)*K1089,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1089,0,1,1)*L1089,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*M1089,FEE_rounding)","v":0},0,0,{"$f":"IF(C1089>=1,ROUND(K1089*OFFSET(Input!$U$27,B1089,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1089=1,0,IF($C1089>=1,ROUND(OFFSET(Input!$X$27,B1089,0,1,1)*AL1088,AV_rounding),0))","v":0},{"$f":"IF(B1089=1,0,IF(C1089=1,ROUND(OFFSET(Input!$W$27,B1089,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1087),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),OFFSET(Input!$G$27,B1089,0,1,1)-AE1089,0)","v":0},{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1089,0,1,1),AP1088),0)","v":0},0,0,0,0,0,0,0,-291066256.03279001,-291238901.03279001,-292656521.11016202,-292656521.11016202,{"$f":"IF(A1089=\"\",\"\",AL1089-ROUND(AL1089*OFFSET(Input!$S$27,B1089,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1089=\"\",\"\",ROUND(AP1089*(1-OFFSET(Input!$T$27,MIN(B1089,10),0,1,1)),2*FEE_rounding))","v":-292656521.11016202},-287156521.11016202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1089=1,PMF_1st=0),0,ROUND(IF(A1089=1,AI1089,AL1088)*OFFSET(Input!$O$27,IF(A1089=121,-1,0)+MIN(B1089,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1089=1,PMF_1st=0),0,IF(SUM($K$5:$L1089)-$AU1088>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1088,B1089),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1089-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1086,91,6,null,130,{"$f":"IF(A1090=\"\",\"\",IF(A1090=1,Age_Full_Month,IF(F1089=11,0,F1089+1)))","v":5},130,0,{"$f":"IF(A1090=\"\",\"\",IF(AND(F1090=11,G1090=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1090-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1090-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1090,99),0,1,1)*K1090,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1090,0,1,1)*L1090,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*M1090,FEE_rounding)","v":0},0,0,{"$f":"IF(C1090>=1,ROUND(K1090*OFFSET(Input!$U$27,B1090,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1090=1,0,IF($C1090>=1,ROUND(OFFSET(Input!$X$27,B1090,0,1,1)*AL1089,AV_rounding),0))","v":0},{"$f":"IF(B1090=1,0,IF(C1090=1,ROUND(OFFSET(Input!$W$27,B1090,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1088),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),OFFSET(Input!$G$27,B1090,0,1,1)-AE1090,0)","v":0},{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1090,0,1,1),AP1089),0)","v":0},0,0,0,0,0,0,0,-292656521.11016202,-292829166.11016202,-294254526.88321,-294254526.88321,{"$f":"IF(A1090=\"\",\"\",AL1090-ROUND(AL1090*OFFSET(Input!$S$27,B1090,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1090=\"\",\"\",ROUND(AP1090*(1-OFFSET(Input!$T$27,MIN(B1090,10),0,1,1)),2*FEE_rounding))","v":-294254526.88321},-288754526.88321,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1090=1,PMF_1st=0),0,ROUND(IF(A1090=1,AI1090,AL1089)*OFFSET(Input!$O$27,IF(A1090=121,-1,0)+MIN(B1090,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1090=1,PMF_1st=0),0,IF(SUM($K$5:$L1090)-$AU1089>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1089,B1090),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1090-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1087,91,7,null,130,{"$f":"IF(A1091=\"\",\"\",IF(A1091=1,Age_Full_Month,IF(F1090=11,0,F1090+1)))","v":6},130,0,{"$f":"IF(A1091=\"\",\"\",IF(AND(F1091=11,G1091=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1091-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1091-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1091,99),0,1,1)*K1091,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1091,0,1,1)*L1091,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*M1091,FEE_rounding)","v":0},0,0,{"$f":"IF(C1091>=1,ROUND(K1091*OFFSET(Input!$U$27,B1091,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1091=1,0,IF($C1091>=1,ROUND(OFFSET(Input!$X$27,B1091,0,1,1)*AL1090,AV_rounding),0))","v":0},{"$f":"IF(B1091=1,0,IF(C1091=1,ROUND(OFFSET(Input!$W$27,B1091,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1089),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),OFFSET(Input!$G$27,B1091,0,1,1)-AE1091,0)","v":0},{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1091,0,1,1),AP1090),0)","v":0},0,0,0,0,0,0,0,-294254526.88321,-294427171.88321,-295860311.03016198,-295860311.03016198,{"$f":"IF(A1091=\"\",\"\",AL1091-ROUND(AL1091*OFFSET(Input!$S$27,B1091,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1091=\"\",\"\",ROUND(AP1091*(1-OFFSET(Input!$T$27,MIN(B1091,10),0,1,1)),2*FEE_rounding))","v":-295860311.03016198},-290360311.03016198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1091=1,PMF_1st=0),0,ROUND(IF(A1091=1,AI1091,AL1090)*OFFSET(Input!$O$27,IF(A1091=121,-1,0)+MIN(B1091,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1091=1,PMF_1st=0),0,IF(SUM($K$5:$L1091)-$AU1090>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1090,B1091),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1091-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1088,91,8,null,130,{"$f":"IF(A1092=\"\",\"\",IF(A1092=1,Age_Full_Month,IF(F1091=11,0,F1091+1)))","v":7},130,0,{"$f":"IF(A1092=\"\",\"\",IF(AND(F1092=11,G1092=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1092-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1092-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1092,99),0,1,1)*K1092,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1092,0,1,1)*L1092,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*M1092,FEE_rounding)","v":0},0,0,{"$f":"IF(C1092>=1,ROUND(K1092*OFFSET(Input!$U$27,B1092,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1092=1,0,IF($C1092>=1,ROUND(OFFSET(Input!$X$27,B1092,0,1,1)*AL1091,AV_rounding),0))","v":0},{"$f":"IF(B1092=1,0,IF(C1092=1,ROUND(OFFSET(Input!$W$27,B1092,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1090),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),OFFSET(Input!$G$27,B1092,0,1,1)-AE1092,0)","v":0},{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1092,0,1,1),AP1091),0)","v":0},0,0,0,0,0,0,0,-295860311.03016198,-296032956.03016198,-297473911.41264701,-297473911.41264701,{"$f":"IF(A1092=\"\",\"\",AL1092-ROUND(AL1092*OFFSET(Input!$S$27,B1092,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1092=\"\",\"\",ROUND(AP1092*(1-OFFSET(Input!$T$27,MIN(B1092,10),0,1,1)),2*FEE_rounding))","v":-297473911.41264701},-291973911.41264701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1092=1,PMF_1st=0),0,ROUND(IF(A1092=1,AI1092,AL1091)*OFFSET(Input!$O$27,IF(A1092=121,-1,0)+MIN(B1092,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1092=1,PMF_1st=0),0,IF(SUM($K$5:$L1092)-$AU1091>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1091,B1092),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1092-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1089,91,9,null,{"$f":"IF($A1093=\"\",\"\",Age_Insured+B1093-1)","v":130},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Month,IF(F1092=11,0,F1092+1)))","v":8},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Year,IF(F1092=11,G1092+1,G1092)))","v":130},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),DAY(EOMONTH((SignYY+INT(A1093/12)+1911)&\"/\"&(IF(MOD(SignMM+A1093-1,12)=0,12,MOD(SignMM+A1093-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1093-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1093-1>=BPP,\"\",IF(AS1092>0,1,0))","v":""},{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,IF(($BJ1093+$AL1092+$AP1092+$AW1093)/($BJ1093+$AL1092+$AP1092)>$BK1093,VLOOKUP($B1093,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1093=0,0,IF(MOD(C1093-1,12/Prem_Freq)=0,VLOOKUP(B1093,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1093=1,VLOOKUP(B1093,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1093-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1093,99),0,1,1)*K1093,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1093,0,1,1)*L1093,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*M1093,FEE_rounding)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,K1093-N1093))","v":0},{"$f":"IF(A1094=\"\",\"\",IF(K1093=\"*****\",\"*****\",L1093-O1093+M1093-P1093))","v":0},{"$f":"IF(C1093>=1,ROUND(K1093*OFFSET(Input!$U$27,B1093,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1093=1,0,IF($C1093>=1,ROUND(OFFSET(Input!$X$27,B1093,0,1,1)*AL1092,AV_rounding),0))","v":0},{"$f":"IF(B1093=1,0,IF(C1093=1,ROUND(OFFSET(Input!$W$27,B1093,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1091),AV_rounding),0))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,BA1093,AI1093))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(SUM(AI1093,-V1093)>BB1093,BB1093,SUM(AI1093,-V1093)))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,0,BA1093-AI1093))","v":172645},0,0,{"$f":"IF(E1093=\" \",\" \",IF(Z1093<BI1092+BC1093+BE1093+BD1093*0+BF1093,BI1092+BC1093+BE1093+BD1093*0+BF1093-BI1092-Z1093,0))","v":0},0,0,{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),OFFSET(Input!$G$27,B1093,0,1,1)-AE1093,0)","v":0},{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1093,0,1,1),AP1092),0)","v":0},{"$f":"IF(A1094=\"\",\"\",AF1092+AD1093+AE1093)","v":0},0,0,{"$f":"IF(A1093=\"\",\"\",AL1092+Q1093+R1093*0+IF(A1093=1,0,SUM(S1093:U1093)))","v":0},{"$f":"IF(A1093=\"\",\"\",AI1093-V1093-W1093-Z1093-AD1093)","v":0},{"$f":"ROUND((AJ1093-AB1093)*(1+IRR_2)^(1/12)+IF(A1093=1,S1093,0),AV_rounding)","v":0},{"$f":"ROUND(AK1093-AG1093,AV_rounding)","v":0},-297473911.41264701,-297646556.41264701,{"$f":"ROUND((AN1093-AC1093)*(1+IRR_2)^(1/12),AV_rounding)","v":-299095366.07658601},{"$f":"ROUND(AO1093-AH1093,AV_rounding)","v":-299095366.07658601},{"$f":"IF(A1093=\"\",\"\",AL1093-ROUND(AL1093*OFFSET(Input!$S$27,B1093,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1093=\"\",\"\",ROUND(AP1093*(1-OFFSET(Input!$T$27,MIN(B1093,10),0,1,1)),2*FEE_rounding))","v":-299095366.07658601},-293595366.07658601,0,{"$f":"IF(A1094=\"\",\"\",AU1092+AD1093+AE1093)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,Q1093+R1093))","v":0},5500000,5500000,{"$f":"IF(A1093=1,K1093,MAX(AY1092+K1093-AD1092-AE1092,0))","v":3000000},{"$f":"IF(A1093=\"\",\"\",AW1093)","v":5500000},{"$f":"ROUND(ROUND(AZ1093/100000*VLOOKUP(Age_Insured+B1093-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1093>0,I1093/H1093,1),2*FEE_rounding)*IF(G1094>14,1,0)*IF(AND(I1093=0,H1093>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1093=1,PMF_1st=0),0,ROUND(IF(A1093=1,AI1093,AL1092)*OFFSET(Input!$O$27,IF(A1093=121,-1,0)+MIN(B1093,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1093=1,PMF_1st=0),0,IF(SUM($K$5:$L1093)-$AU1092>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1092,B1093),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1093+1","v":1090},{"$f":"IF($A1094=\"\",\"\",INT((A1094-1)/12)+1)","v":91},{"$f":"IF($A1094=\"\",\"\",MOD((A1094-1),12)+1)","v":10},null,130,{"$f":"IF(A1094=\"\",\"\",IF(A1094=1,Age_Full_Month,IF(F1093=11,0,F1093+1)))","v":9},130,0,{"$f":"IF(A1094=\"\",\"\",IF(AND(F1094=11,G1094=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1094-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1094-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1094,99),0,1,1)*K1094,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1094,0,1,1)*L1094,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*M1094,FEE_rounding)","v":0},0,0,{"$f":"IF(C1094>=1,ROUND(K1094*OFFSET(Input!$U$27,B1094,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1094=1,0,IF($C1094>=1,ROUND(OFFSET(Input!$X$27,B1094,0,1,1)*AL1093,AV_rounding),0))","v":0},{"$f":"IF(B1094=1,0,IF(C1094=1,ROUND(OFFSET(Input!$W$27,B1094,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1092),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1094+R1094","v":0},{"$f":"IF(E1094=\" \",\" \",IF(AI1094+AM1094-V1094>BI1093+BC1094+BD1094+BF1094+BE1094,BI1093+BC1094+BD1094+BF1094+BE1094,MAX(AI1094+AM1094-V1094,0)))","v":0},0,{"$f":"BG1094","v":0},0,{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),OFFSET(Input!$G$27,B1094,0,1,1)-AE1094,0)","v":0},{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1094,0,1,1),AP1093),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1094+AO1093","v":-299095366.07658601},{"$f":"AM1094-X1094-AA1094-AE1094","v":-299268011.07658601},-300724713.25309098,-300724713.25309098,{"$f":"IF(A1094=\"\",\"\",AL1094-ROUND(AL1094*OFFSET(Input!$S$27,B1094,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1094=\"\",\"\",ROUND(AP1094*(1-OFFSET(Input!$T$27,MIN(B1094,10),0,1,1)),2*FEE_rounding))","v":-300724713.25309098},{"$f":"AW1094+AL1094+AP1094","v":-295224713.25309098},0,0,0,{"$f":"AW1093","v":5500000},{"$f":"AW1094+AI1094","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1094=1,PMF_1st=0),0,ROUND(IF(A1094=1,AI1094,AL1093)*OFFSET(Input!$O$27,IF(A1094=121,-1,0)+MIN(B1094,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1094=1,PMF_1st=0),0,IF(SUM($K$5:$L1094)-$AU1093>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1093,B1094),21),0,1,1)))","v":0},null,null,{"$f":"BI1093+BC1094+BD1094+BE1094+BF1094-Z1094-AA1094","v":0},{"$f":"IF(MOD($C1094-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1094<=30,1.9,IF($E1094<=40,1.6,IF($E1094<=50,1.4,IF($E1094<=60,1.2,IF($E1094<=70,1.1,IF($E1094<=90,1.02,1))))))","v":1}]
[1091,91,11,null,130,{"$f":"IF(A1095=\"\",\"\",IF(A1095=1,Age_Full_Month,IF(F1094=11,0,F1094+1)))","v":10},130,0,{"$f":"IF(A1095=\"\",\"\",IF(AND(F1095=11,G1095=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1095-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1095-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1095,99),0,1,1)*K1095,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1095,0,1,1)*L1095,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*M1095,FEE_rounding)","v":0},0,0,{"$f":"IF(C1095>=1,ROUND(K1095*OFFSET(Input!$U$27,B1095,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1095=1,0,IF($C1095>=1,ROUND(OFFSET(Input!$X$27,B1095,0,1,1)*AL1094,AV_rounding),0))","v":0},{"$f":"IF(B1095=1,0,IF(C1095=1,ROUND(OFFSET(Input!$W$27,B1095,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1093),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),OFFSET(Input!$G$27,B1095,0,1,1)-AE1095,0)","v":0},{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1095,0,1,1),AP1094),0)","v":0},0,0,0,0,0,0,0,-300724713.25309098,-300897358.25309098,-302361991.359366,-302361991.359366,{"$f":"IF(A1095=\"\",\"\",AL1095-ROUND(AL1095*OFFSET(Input!$S$27,B1095,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1095=\"\",\"\",ROUND(AP1095*(1-OFFSET(Input!$T$27,MIN(B1095,10),0,1,1)),2*FEE_rounding))","v":-302361991.359366},-296861991.359366,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1095=1,PMF_1st=0),0,ROUND(IF(A1095=1,AI1095,AL1094)*OFFSET(Input!$O$27,IF(A1095=121,-1,0)+MIN(B1095,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1095=1,PMF_1st=0),0,IF(SUM($K$5:$L1095)-$AU1094>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1094,B1095),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1095-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1092,91,12,null,130,{"$f":"IF(A1096=\"\",\"\",IF(A1096=1,Age_Full_Month,IF(F1095=11,0,F1095+1)))","v":11},130,0,{"$f":"IF(A1096=\"\",\"\",IF(AND(F1096=11,G1096=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1096-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1096-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1096,99),0,1,1)*K1096,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1096,0,1,1)*L1096,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*M1096,FEE_rounding)","v":0},0,0,{"$f":"IF(C1096>=1,ROUND(K1096*OFFSET(Input!$U$27,B1096,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1096=1,0,IF($C1096>=1,ROUND(OFFSET(Input!$X$27,B1096,0,1,1)*AL1095,AV_rounding),0))","v":0},{"$f":"IF(B1096=1,0,IF(C1096=1,ROUND(OFFSET(Input!$W$27,B1096,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1094),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),OFFSET(Input!$G$27,B1096,0,1,1)-AE1096,0)","v":0},{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1096,0,1,1),AP1095),0)","v":0},0,0,0,0,0,0,0,-302361991.359366,-302534636.359366,-304007238.99961299,-304007238.99961299,{"$f":"IF(A1096=\"\",\"\",AL1096-ROUND(AL1096*OFFSET(Input!$S$27,B1096,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1096=\"\",\"\",ROUND(AP1096*(1-OFFSET(Input!$T$27,MIN(B1096,10),0,1,1)),2*FEE_rounding))","v":-304007238.99961299},-298507238.99961299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1096=1,PMF_1st=0),0,ROUND(IF(A1096=1,AI1096,AL1095)*OFFSET(Input!$O$27,IF(A1096=121,-1,0)+MIN(B1096,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1096=1,PMF_1st=0),0,IF(SUM($K$5:$L1096)-$AU1095>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1095,B1096),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1096-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1093,92,1,null,131,{"$f":"IF(A1097=\"\",\"\",IF(A1097=1,Age_Full_Month,IF(F1096=11,0,F1096+1)))","v":0},131,0,{"$f":"IF(A1097=\"\",\"\",IF(AND(F1097=11,G1097=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1097-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1097-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1097,99),0,1,1)*K1097,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1097,0,1,1)*L1097,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*M1097,FEE_rounding)","v":0},0,0,{"$f":"IF(C1097>=1,ROUND(K1097*OFFSET(Input!$U$27,B1097,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1097=1,0,IF($C1097>=1,ROUND(OFFSET(Input!$X$27,B1097,0,1,1)*AL1096,AV_rounding),0))","v":0},{"$f":"IF(B1097=1,0,IF(C1097=1,ROUND(OFFSET(Input!$W$27,B1097,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1095),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),OFFSET(Input!$G$27,B1097,0,1,1)-AE1097,0)","v":0},{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1097,0,1,1),AP1096),0)","v":0},0,0,0,0,0,0,0,-304007238.99961299,-304179883.99961299,-305660494.96594101,-305660494.96594101,{"$f":"IF(A1097=\"\",\"\",AL1097-ROUND(AL1097*OFFSET(Input!$S$27,B1097,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1097=\"\",\"\",ROUND(AP1097*(1-OFFSET(Input!$T$27,MIN(B1097,10),0,1,1)),2*FEE_rounding))","v":-305660494.96594101},-300160494.96594101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1097=1,PMF_1st=0),0,ROUND(IF(A1097=1,AI1097,AL1096)*OFFSET(Input!$O$27,IF(A1097=121,-1,0)+MIN(B1097,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1097=1,PMF_1st=0),0,IF(SUM($K$5:$L1097)-$AU1096>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1096,B1097),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1097-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1094,92,2,null,131,{"$f":"IF(A1098=\"\",\"\",IF(A1098=1,Age_Full_Month,IF(F1097=11,0,F1097+1)))","v":1},131,0,{"$f":"IF(A1098=\"\",\"\",IF(AND(F1098=11,G1098=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1098-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1098-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1098,99),0,1,1)*K1098,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1098,0,1,1)*L1098,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*M1098,FEE_rounding)","v":0},0,0,{"$f":"IF(C1098>=1,ROUND(K1098*OFFSET(Input!$U$27,B1098,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1098=1,0,IF($C1098>=1,ROUND(OFFSET(Input!$X$27,B1098,0,1,1)*AL1097,AV_rounding),0))","v":0},{"$f":"IF(B1098=1,0,IF(C1098=1,ROUND(OFFSET(Input!$W$27,B1098,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1096),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),OFFSET(Input!$G$27,B1098,0,1,1)-AE1098,0)","v":0},{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1098,0,1,1),AP1097),0)","v":0},0,0,0,0,0,0,0,-305660494.96594101,-305833139.96594101,-307321798.23928303,-307321798.23928303,{"$f":"IF(A1098=\"\",\"\",AL1098-ROUND(AL1098*OFFSET(Input!$S$27,B1098,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1098=\"\",\"\",ROUND(AP1098*(1-OFFSET(Input!$T$27,MIN(B1098,10),0,1,1)),2*FEE_rounding))","v":-307321798.23928303},-301821798.23928303,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1098=1,PMF_1st=0),0,ROUND(IF(A1098=1,AI1098,AL1097)*OFFSET(Input!$O$27,IF(A1098=121,-1,0)+MIN(B1098,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1098=1,PMF_1st=0),0,IF(SUM($K$5:$L1098)-$AU1097>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1097,B1098),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1098-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1095,92,3,null,131,{"$f":"IF(A1099=\"\",\"\",IF(A1099=1,Age_Full_Month,IF(F1098=11,0,F1098+1)))","v":2},131,0,{"$f":"IF(A1099=\"\",\"\",IF(AND(F1099=11,G1099=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1099-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1099-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1099,99),0,1,1)*K1099,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1099,0,1,1)*L1099,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*M1099,FEE_rounding)","v":0},0,0,{"$f":"IF(C1099>=1,ROUND(K1099*OFFSET(Input!$U$27,B1099,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1099=1,0,IF($C1099>=1,ROUND(OFFSET(Input!$X$27,B1099,0,1,1)*AL1098,AV_rounding),0))","v":0},{"$f":"IF(B1099=1,0,IF(C1099=1,ROUND(OFFSET(Input!$W$27,B1099,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1097),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),OFFSET(Input!$G$27,B1099,0,1,1)-AE1099,0)","v":0},{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1099,0,1,1),AP1098),0)","v":0},0,0,0,0,0,0,0,-307321798.23928303,-307494443.23928303,-308991187.99031198,-308991187.99031198,{"$f":"IF(A1099=\"\",\"\",AL1099-ROUND(AL1099*OFFSET(Input!$S$27,B1099,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1099=\"\",\"\",ROUND(AP1099*(1-OFFSET(Input!$T$27,MIN(B1099,10),0,1,1)),2*FEE_rounding))","v":-308991187.99031198},-303491187.99031198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1099=1,PMF_1st=0),0,ROUND(IF(A1099=1,AI1099,AL1098)*OFFSET(Input!$O$27,IF(A1099=121,-1,0)+MIN(B1099,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1099=1,PMF_1st=0),0,IF(SUM($K$5:$L1099)-$AU1098>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1098,B1099),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1099-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1096,92,4,null,131,{"$f":"IF(A1100=\"\",\"\",IF(A1100=1,Age_Full_Month,IF(F1099=11,0,F1099+1)))","v":3},131,0,{"$f":"IF(A1100=\"\",\"\",IF(AND(F1100=11,G1100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1100-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1100,99),0,1,1)*K1100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1100,0,1,1)*L1100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*M1100,FEE_rounding)","v":0},0,0,{"$f":"IF(C1100>=1,ROUND(K1100*OFFSET(Input!$U$27,B1100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1100=1,0,IF($C1100>=1,ROUND(OFFSET(Input!$X$27,B1100,0,1,1)*AL1099,AV_rounding),0))","v":0},{"$f":"IF(B1100=1,0,IF(C1100=1,ROUND(OFFSET(Input!$W$27,B1100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1098),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),OFFSET(Input!$G$27,B1100,0,1,1)-AE1100,0)","v":0},{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1100,0,1,1),AP1099),0)","v":0},0,0,0,0,0,0,0,-308991187.99031198,-309163832.99031198,-310668703.58036798,-310668703.58036798,{"$f":"IF(A1100=\"\",\"\",AL1100-ROUND(AL1100*OFFSET(Input!$S$27,B1100,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1100=\"\",\"\",ROUND(AP1100*(1-OFFSET(Input!$T$27,MIN(B1100,10),0,1,1)),2*FEE_rounding))","v":-310668703.58036798},-305168703.58036798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1100=1,PMF_1st=0),0,ROUND(IF(A1100=1,AI1100,AL1099)*OFFSET(Input!$O$27,IF(A1100=121,-1,0)+MIN(B1100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1100=1,PMF_1st=0),0,IF(SUM($K$5:$L1100)-$AU1099>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1099,B1100),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1097,92,5,null,131,{"$f":"IF(A1101=\"\",\"\",IF(A1101=1,Age_Full_Month,IF(F1100=11,0,F1100+1)))","v":4},131,0,{"$f":"IF(A1101=\"\",\"\",IF(AND(F1101=11,G1101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1101-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1101,99),0,1,1)*K1101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1101,0,1,1)*L1101,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*M1101,FEE_rounding)","v":0},0,0,{"$f":"IF(C1101>=1,ROUND(K1101*OFFSET(Input!$U$27,B1101,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1101=1,0,IF($C1101>=1,ROUND(OFFSET(Input!$X$27,B1101,0,1,1)*AL1100,AV_rounding),0))","v":0},{"$f":"IF(B1101=1,0,IF(C1101=1,ROUND(OFFSET(Input!$W$27,B1101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1099),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),OFFSET(Input!$G$27,B1101,0,1,1)-AE1101,0)","v":0},{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1101,0,1,1),AP1100),0)","v":0},0,0,0,0,0,0,0,-310668703.58036798,-310841348.58036798,-312354384.56238198,-312354384.56238198,{"$f":"IF(A1101=\"\",\"\",AL1101-ROUND(AL1101*OFFSET(Input!$S$27,B1101,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1101=\"\",\"\",ROUND(AP1101*(1-OFFSET(Input!$T$27,MIN(B1101,10),0,1,1)),2*FEE_rounding))","v":-312354384.56238198},-306854384.56238198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1101=1,PMF_1st=0),0,ROUND(IF(A1101=1,AI1101,AL1100)*OFFSET(Input!$O$27,IF(A1101=121,-1,0)+MIN(B1101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1101=1,PMF_1st=0),0,IF(SUM($K$5:$L1101)-$AU1100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1100,B1101),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1098,92,6,null,131,{"$f":"IF(A1102=\"\",\"\",IF(A1102=1,Age_Full_Month,IF(F1101=11,0,F1101+1)))","v":5},131,0,{"$f":"IF(A1102=\"\",\"\",IF(AND(F1102=11,G1102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1102-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1102,99),0,1,1)*K1102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1102,0,1,1)*L1102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*M1102,FEE_rounding)","v":0},0,0,{"$f":"IF(C1102>=1,ROUND(K1102*OFFSET(Input!$U$27,B1102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1102=1,0,IF($C1102>=1,ROUND(OFFSET(Input!$X$27,B1102,0,1,1)*AL1101,AV_rounding),0))","v":0},{"$f":"IF(B1102=1,0,IF(C1102=1,ROUND(OFFSET(Input!$W$27,B1102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1100),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),OFFSET(Input!$G$27,B1102,0,1,1)-AE1102,0)","v":0},{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1102,0,1,1),AP1101),0)","v":0},0,0,0,0,0,0,0,-312354384.56238198,-312527029.56238198,-314048270.681813,-314048270.681813,{"$f":"IF(A1102=\"\",\"\",AL1102-ROUND(AL1102*OFFSET(Input!$S$27,B1102,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1102=\"\",\"\",ROUND(AP1102*(1-OFFSET(Input!$T$27,MIN(B1102,10),0,1,1)),2*FEE_rounding))","v":-314048270.681813},-308548270.681813,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1102=1,PMF_1st=0),0,ROUND(IF(A1102=1,AI1102,AL1101)*OFFSET(Input!$O$27,IF(A1102=121,-1,0)+MIN(B1102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1102=1,PMF_1st=0),0,IF(SUM($K$5:$L1102)-$AU1101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1101,B1102),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1099,92,7,null,131,{"$f":"IF(A1103=\"\",\"\",IF(A1103=1,Age_Full_Month,IF(F1102=11,0,F1102+1)))","v":6},131,0,{"$f":"IF(A1103=\"\",\"\",IF(AND(F1103=11,G1103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1103-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1103,99),0,1,1)*K1103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1103,0,1,1)*L1103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*M1103,FEE_rounding)","v":0},0,0,{"$f":"IF(C1103>=1,ROUND(K1103*OFFSET(Input!$U$27,B1103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1103=1,0,IF($C1103>=1,ROUND(OFFSET(Input!$X$27,B1103,0,1,1)*AL1102,AV_rounding),0))","v":0},{"$f":"IF(B1103=1,0,IF(C1103=1,ROUND(OFFSET(Input!$W$27,B1103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1101),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),OFFSET(Input!$G$27,B1103,0,1,1)-AE1103,0)","v":0},{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1103,0,1,1),AP1102),0)","v":0},0,0,0,0,0,0,0,-314048270.681813,-314220915.681813,-315750401.87758303,-315750401.87758303,{"$f":"IF(A1103=\"\",\"\",AL1103-ROUND(AL1103*OFFSET(Input!$S$27,B1103,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1103=\"\",\"\",ROUND(AP1103*(1-OFFSET(Input!$T$27,MIN(B1103,10),0,1,1)),2*FEE_rounding))","v":-315750401.87758303},-310250401.87758303,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1103=1,PMF_1st=0),0,ROUND(IF(A1103=1,AI1103,AL1102)*OFFSET(Input!$O$27,IF(A1103=121,-1,0)+MIN(B1103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1103=1,PMF_1st=0),0,IF(SUM($K$5:$L1103)-$AU1102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1102,B1103),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1100,92,8,null,131,{"$f":"IF(A1104=\"\",\"\",IF(A1104=1,Age_Full_Month,IF(F1103=11,0,F1103+1)))","v":7},131,0,{"$f":"IF(A1104=\"\",\"\",IF(AND(F1104=11,G1104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1104-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1104,99),0,1,1)*K1104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1104,0,1,1)*L1104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*M1104,FEE_rounding)","v":0},0,0,{"$f":"IF(C1104>=1,ROUND(K1104*OFFSET(Input!$U$27,B1104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1104=1,0,IF($C1104>=1,ROUND(OFFSET(Input!$X$27,B1104,0,1,1)*AL1103,AV_rounding),0))","v":0},{"$f":"IF(B1104=1,0,IF(C1104=1,ROUND(OFFSET(Input!$W$27,B1104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1102),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),OFFSET(Input!$G$27,B1104,0,1,1)-AE1104,0)","v":0},{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1104,0,1,1),AP1103),0)","v":0},0,0,0,0,0,0,0,-315750401.87758303,-315923046.87758303,-317460818.28301698,-317460818.28301698,{"$f":"IF(A1104=\"\",\"\",AL1104-ROUND(AL1104*OFFSET(Input!$S$27,B1104,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1104=\"\",\"\",ROUND(AP1104*(1-OFFSET(Input!$T$27,MIN(B1104,10),0,1,1)),2*FEE_rounding))","v":-317460818.28301698},-311960818.28301698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1104=1,PMF_1st=0),0,ROUND(IF(A1104=1,AI1104,AL1103)*OFFSET(Input!$O$27,IF(A1104=121,-1,0)+MIN(B1104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1104=1,PMF_1st=0),0,IF(SUM($K$5:$L1104)-$AU1103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1103,B1104),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1101,92,9,null,131,{"$f":"IF(A1105=\"\",\"\",IF(A1105=1,Age_Full_Month,IF(F1104=11,0,F1104+1)))","v":8},131,0,{"$f":"IF(A1105=\"\",\"\",IF(AND(F1105=11,G1105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1105-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1105,99),0,1,1)*K1105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1105,0,1,1)*L1105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*M1105,FEE_rounding)","v":0},0,0,{"$f":"IF(C1105>=1,ROUND(K1105*OFFSET(Input!$U$27,B1105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1105=1,0,IF($C1105>=1,ROUND(OFFSET(Input!$X$27,B1105,0,1,1)*AL1104,AV_rounding),0))","v":0},{"$f":"IF(B1105=1,0,IF(C1105=1,ROUND(OFFSET(Input!$W$27,B1105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1103),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),OFFSET(Input!$G$27,B1105,0,1,1)-AE1105,0)","v":0},{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1105,0,1,1),AP1104),0)","v":0},0,0,0,0,0,0,0,-317460818.28301698,-317633463.28301698,-319179560.22679198,-319179560.22679198,{"$f":"IF(A1105=\"\",\"\",AL1105-ROUND(AL1105*OFFSET(Input!$S$27,B1105,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1105=\"\",\"\",ROUND(AP1105*(1-OFFSET(Input!$T$27,MIN(B1105,10),0,1,1)),2*FEE_rounding))","v":-319179560.22679198},-313679560.22679198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1105=1,PMF_1st=0),0,ROUND(IF(A1105=1,AI1105,AL1104)*OFFSET(Input!$O$27,IF(A1105=121,-1,0)+MIN(B1105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1105=1,PMF_1st=0),0,IF(SUM($K$5:$L1105)-$AU1104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1104,B1105),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1102,92,10,null,131,{"$f":"IF(A1106=\"\",\"\",IF(A1106=1,Age_Full_Month,IF(F1105=11,0,F1105+1)))","v":9},131,0,{"$f":"IF(A1106=\"\",\"\",IF(AND(F1106=11,G1106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1106-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1106,99),0,1,1)*K1106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1106,0,1,1)*L1106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*M1106,FEE_rounding)","v":0},0,0,{"$f":"IF(C1106>=1,ROUND(K1106*OFFSET(Input!$U$27,B1106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1106=1,0,IF($C1106>=1,ROUND(OFFSET(Input!$X$27,B1106,0,1,1)*AL1105,AV_rounding),0))","v":0},{"$f":"IF(B1106=1,0,IF(C1106=1,ROUND(OFFSET(Input!$W$27,B1106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1104),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),OFFSET(Input!$G$27,B1106,0,1,1)-AE1106,0)","v":0},{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1106,0,1,1),AP1105),0)","v":0},0,0,0,0,0,0,0,-319179560.22679198,-319352205.22679198,-320906668.23388702,-320906668.23388702,{"$f":"IF(A1106=\"\",\"\",AL1106-ROUND(AL1106*OFFSET(Input!$S$27,B1106,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1106=\"\",\"\",ROUND(AP1106*(1-OFFSET(Input!$T$27,MIN(B1106,10),0,1,1)),2*FEE_rounding))","v":-320906668.23388702},-315406668.23388702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1106=1,PMF_1st=0),0,ROUND(IF(A1106=1,AI1106,AL1105)*OFFSET(Input!$O$27,IF(A1106=121,-1,0)+MIN(B1106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1106=1,PMF_1st=0),0,IF(SUM($K$5:$L1106)-$AU1105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1105,B1106),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1103,92,11,null,131,{"$f":"IF(A1107=\"\",\"\",IF(A1107=1,Age_Full_Month,IF(F1106=11,0,F1106+1)))","v":10},131,0,{"$f":"IF(A1107=\"\",\"\",IF(AND(F1107=11,G1107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1107-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1107,99),0,1,1)*K1107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1107,0,1,1)*L1107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*M1107,FEE_rounding)","v":0},0,0,{"$f":"IF(C1107>=1,ROUND(K1107*OFFSET(Input!$U$27,B1107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1107=1,0,IF($C1107>=1,ROUND(OFFSET(Input!$X$27,B1107,0,1,1)*AL1106,AV_rounding),0))","v":0},{"$f":"IF(B1107=1,0,IF(C1107=1,ROUND(OFFSET(Input!$W$27,B1107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1105),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),OFFSET(Input!$G$27,B1107,0,1,1)-AE1107,0)","v":0},{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1107,0,1,1),AP1106),0)","v":0},0,0,0,0,0,0,0,-320906668.23388702,-321079313.23388702,-322642183.02653903,-322642183.02653903,{"$f":"IF(A1107=\"\",\"\",AL1107-ROUND(AL1107*OFFSET(Input!$S$27,B1107,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1107=\"\",\"\",ROUND(AP1107*(1-OFFSET(Input!$T$27,MIN(B1107,10),0,1,1)),2*FEE_rounding))","v":-322642183.02653903},-317142183.02653903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1107=1,PMF_1st=0),0,ROUND(IF(A1107=1,AI1107,AL1106)*OFFSET(Input!$O$27,IF(A1107=121,-1,0)+MIN(B1107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1107=1,PMF_1st=0),0,IF(SUM($K$5:$L1107)-$AU1106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1106,B1107),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1104,92,12,null,131,{"$f":"IF(A1108=\"\",\"\",IF(A1108=1,Age_Full_Month,IF(F1107=11,0,F1107+1)))","v":11},131,0,{"$f":"IF(A1108=\"\",\"\",IF(AND(F1108=11,G1108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1108-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1108,99),0,1,1)*K1108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1108,0,1,1)*L1108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*M1108,FEE_rounding)","v":0},0,0,{"$f":"IF(C1108>=1,ROUND(K1108*OFFSET(Input!$U$27,B1108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1108=1,0,IF($C1108>=1,ROUND(OFFSET(Input!$X$27,B1108,0,1,1)*AL1107,AV_rounding),0))","v":0},{"$f":"IF(B1108=1,0,IF(C1108=1,ROUND(OFFSET(Input!$W$27,B1108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1106),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),OFFSET(Input!$G$27,B1108,0,1,1)-AE1108,0)","v":0},{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1108,0,1,1),AP1107),0)","v":0},0,0,0,0,0,0,0,-322642183.02653903,-322814828.02653903,-324386145.52520102,-324386145.52520102,{"$f":"IF(A1108=\"\",\"\",AL1108-ROUND(AL1108*OFFSET(Input!$S$27,B1108,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1108=\"\",\"\",ROUND(AP1108*(1-OFFSET(Input!$T$27,MIN(B1108,10),0,1,1)),2*FEE_rounding))","v":-324386145.52520102},-318886145.52520102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1108=1,PMF_1st=0),0,ROUND(IF(A1108=1,AI1108,AL1107)*OFFSET(Input!$O$27,IF(A1108=121,-1,0)+MIN(B1108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1108=1,PMF_1st=0),0,IF(SUM($K$5:$L1108)-$AU1107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1107,B1108),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1105,93,1,null,132,{"$f":"IF(A1109=\"\",\"\",IF(A1109=1,Age_Full_Month,IF(F1108=11,0,F1108+1)))","v":0},132,0,{"$f":"IF(A1109=\"\",\"\",IF(AND(F1109=11,G1109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1109-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1109,99),0,1,1)*K1109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1109,0,1,1)*L1109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*M1109,FEE_rounding)","v":0},0,0,{"$f":"IF(C1109>=1,ROUND(K1109*OFFSET(Input!$U$27,B1109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1109=1,0,IF($C1109>=1,ROUND(OFFSET(Input!$X$27,B1109,0,1,1)*AL1108,AV_rounding),0))","v":0},{"$f":"IF(B1109=1,0,IF(C1109=1,ROUND(OFFSET(Input!$W$27,B1109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1107),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),OFFSET(Input!$G$27,B1109,0,1,1)-AE1109,0)","v":0},{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1109,0,1,1),AP1108),0)","v":0},0,0,0,0,0,0,0,-324386145.52520102,-324558790.52520102,-326138596.849509,-326138596.849509,{"$f":"IF(A1109=\"\",\"\",AL1109-ROUND(AL1109*OFFSET(Input!$S$27,B1109,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1109=\"\",\"\",ROUND(AP1109*(1-OFFSET(Input!$T$27,MIN(B1109,10),0,1,1)),2*FEE_rounding))","v":-326138596.849509},-320638596.849509,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1109=1,PMF_1st=0),0,ROUND(IF(A1109=1,AI1109,AL1108)*OFFSET(Input!$O$27,IF(A1109=121,-1,0)+MIN(B1109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1109=1,PMF_1st=0),0,IF(SUM($K$5:$L1109)-$AU1108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1108,B1109),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1106,93,2,null,132,{"$f":"IF(A1110=\"\",\"\",IF(A1110=1,Age_Full_Month,IF(F1109=11,0,F1109+1)))","v":1},132,0,{"$f":"IF(A1110=\"\",\"\",IF(AND(F1110=11,G1110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1110-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1110,99),0,1,1)*K1110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1110,0,1,1)*L1110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*M1110,FEE_rounding)","v":0},0,0,{"$f":"IF(C1110>=1,ROUND(K1110*OFFSET(Input!$U$27,B1110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1110=1,0,IF($C1110>=1,ROUND(OFFSET(Input!$X$27,B1110,0,1,1)*AL1109,AV_rounding),0))","v":0},{"$f":"IF(B1110=1,0,IF(C1110=1,ROUND(OFFSET(Input!$W$27,B1110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1108),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),OFFSET(Input!$G$27,B1110,0,1,1)-AE1110,0)","v":0},{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1110,0,1,1),AP1109),0)","v":0},0,0,0,0,0,0,0,-326138596.849509,-326311241.849509,-327899578.319251,-327899578.319251,{"$f":"IF(A1110=\"\",\"\",AL1110-ROUND(AL1110*OFFSET(Input!$S$27,B1110,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1110=\"\",\"\",ROUND(AP1110*(1-OFFSET(Input!$T$27,MIN(B1110,10),0,1,1)),2*FEE_rounding))","v":-327899578.319251},-322399578.319251,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1110=1,PMF_1st=0),0,ROUND(IF(A1110=1,AI1110,AL1109)*OFFSET(Input!$O$27,IF(A1110=121,-1,0)+MIN(B1110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1110=1,PMF_1st=0),0,IF(SUM($K$5:$L1110)-$AU1109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1109,B1110),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1107,93,3,null,132,{"$f":"IF(A1111=\"\",\"\",IF(A1111=1,Age_Full_Month,IF(F1110=11,0,F1110+1)))","v":2},132,0,{"$f":"IF(A1111=\"\",\"\",IF(AND(F1111=11,G1111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1111-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1111,99),0,1,1)*K1111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1111,0,1,1)*L1111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*M1111,FEE_rounding)","v":0},0,0,{"$f":"IF(C1111>=1,ROUND(K1111*OFFSET(Input!$U$27,B1111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1111=1,0,IF($C1111>=1,ROUND(OFFSET(Input!$X$27,B1111,0,1,1)*AL1110,AV_rounding),0))","v":0},{"$f":"IF(B1111=1,0,IF(C1111=1,ROUND(OFFSET(Input!$W$27,B1111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1109),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),OFFSET(Input!$G$27,B1111,0,1,1)-AE1111,0)","v":0},{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1111,0,1,1),AP1110),0)","v":0},0,0,0,0,0,0,0,-327899578.319251,-328072223.319251,-329669131.45534199,-329669131.45534199,{"$f":"IF(A1111=\"\",\"\",AL1111-ROUND(AL1111*OFFSET(Input!$S$27,B1111,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1111=\"\",\"\",ROUND(AP1111*(1-OFFSET(Input!$T$27,MIN(B1111,10),0,1,1)),2*FEE_rounding))","v":-329669131.45534199},-324169131.45534199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1111=1,PMF_1st=0),0,ROUND(IF(A1111=1,AI1111,AL1110)*OFFSET(Input!$O$27,IF(A1111=121,-1,0)+MIN(B1111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1111=1,PMF_1st=0),0,IF(SUM($K$5:$L1111)-$AU1110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1110,B1111),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1108,93,4,null,132,{"$f":"IF(A1112=\"\",\"\",IF(A1112=1,Age_Full_Month,IF(F1111=11,0,F1111+1)))","v":3},132,0,{"$f":"IF(A1112=\"\",\"\",IF(AND(F1112=11,G1112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1112-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1112,99),0,1,1)*K1112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1112,0,1,1)*L1112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*M1112,FEE_rounding)","v":0},0,0,{"$f":"IF(C1112>=1,ROUND(K1112*OFFSET(Input!$U$27,B1112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1112=1,0,IF($C1112>=1,ROUND(OFFSET(Input!$X$27,B1112,0,1,1)*AL1111,AV_rounding),0))","v":0},{"$f":"IF(B1112=1,0,IF(C1112=1,ROUND(OFFSET(Input!$W$27,B1112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1110),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),OFFSET(Input!$G$27,B1112,0,1,1)-AE1112,0)","v":0},{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1112,0,1,1),AP1111),0)","v":0},0,0,0,0,0,0,0,-329669131.45534199,-329841776.45534199,-331447297.98080099,-331447297.98080099,{"$f":"IF(A1112=\"\",\"\",AL1112-ROUND(AL1112*OFFSET(Input!$S$27,B1112,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1112=\"\",\"\",ROUND(AP1112*(1-OFFSET(Input!$T$27,MIN(B1112,10),0,1,1)),2*FEE_rounding))","v":-331447297.98080099},-325947297.98080099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1112=1,PMF_1st=0),0,ROUND(IF(A1112=1,AI1112,AL1111)*OFFSET(Input!$O$27,IF(A1112=121,-1,0)+MIN(B1112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1112=1,PMF_1st=0),0,IF(SUM($K$5:$L1112)-$AU1111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1111,B1112),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1109,93,5,null,132,{"$f":"IF(A1113=\"\",\"\",IF(A1113=1,Age_Full_Month,IF(F1112=11,0,F1112+1)))","v":4},132,0,{"$f":"IF(A1113=\"\",\"\",IF(AND(F1113=11,G1113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1113-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1113,99),0,1,1)*K1113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1113,0,1,1)*L1113,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*M1113,FEE_rounding)","v":0},0,0,{"$f":"IF(C1113>=1,ROUND(K1113*OFFSET(Input!$U$27,B1113,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1113=1,0,IF($C1113>=1,ROUND(OFFSET(Input!$X$27,B1113,0,1,1)*AL1112,AV_rounding),0))","v":0},{"$f":"IF(B1113=1,0,IF(C1113=1,ROUND(OFFSET(Input!$W$27,B1113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1111),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),OFFSET(Input!$G$27,B1113,0,1,1)-AE1113,0)","v":0},{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1113,0,1,1),AP1112),0)","v":0},0,0,0,0,0,0,0,-331447297.98080099,-331619942.98080099,-333234119.82173598,-333234119.82173598,{"$f":"IF(A1113=\"\",\"\",AL1113-ROUND(AL1113*OFFSET(Input!$S$27,B1113,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1113=\"\",\"\",ROUND(AP1113*(1-OFFSET(Input!$T$27,MIN(B1113,10),0,1,1)),2*FEE_rounding))","v":-333234119.82173598},-327734119.82173598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1113=1,PMF_1st=0),0,ROUND(IF(A1113=1,AI1113,AL1112)*OFFSET(Input!$O$27,IF(A1113=121,-1,0)+MIN(B1113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1113=1,PMF_1st=0),0,IF(SUM($K$5:$L1113)-$AU1112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1112,B1113),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1110,93,6,null,132,{"$f":"IF(A1114=\"\",\"\",IF(A1114=1,Age_Full_Month,IF(F1113=11,0,F1113+1)))","v":5},132,0,{"$f":"IF(A1114=\"\",\"\",IF(AND(F1114=11,G1114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1114-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1114,99),0,1,1)*K1114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1114,0,1,1)*L1114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*M1114,FEE_rounding)","v":0},0,0,{"$f":"IF(C1114>=1,ROUND(K1114*OFFSET(Input!$U$27,B1114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1114=1,0,IF($C1114>=1,ROUND(OFFSET(Input!$X$27,B1114,0,1,1)*AL1113,AV_rounding),0))","v":0},{"$f":"IF(B1114=1,0,IF(C1114=1,ROUND(OFFSET(Input!$W$27,B1114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1112),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),OFFSET(Input!$G$27,B1114,0,1,1)-AE1114,0)","v":0},{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1114,0,1,1),AP1113),0)","v":0},0,0,0,0,0,0,0,-333234119.82173598,-333406764.82173598,-335029639.10833299,-335029639.10833299,{"$f":"IF(A1114=\"\",\"\",AL1114-ROUND(AL1114*OFFSET(Input!$S$27,B1114,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1114=\"\",\"\",ROUND(AP1114*(1-OFFSET(Input!$T$27,MIN(B1114,10),0,1,1)),2*FEE_rounding))","v":-335029639.10833299},-329529639.10833299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1114=1,PMF_1st=0),0,ROUND(IF(A1114=1,AI1114,AL1113)*OFFSET(Input!$O$27,IF(A1114=121,-1,0)+MIN(B1114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1114=1,PMF_1st=0),0,IF(SUM($K$5:$L1114)-$AU1113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1113,B1114),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1111,93,7,null,132,{"$f":"IF(A1115=\"\",\"\",IF(A1115=1,Age_Full_Month,IF(F1114=11,0,F1114+1)))","v":6},132,0,{"$f":"IF(A1115=\"\",\"\",IF(AND(F1115=11,G1115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1115-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1115,99),0,1,1)*K1115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1115,0,1,1)*L1115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*M1115,FEE_rounding)","v":0},0,0,{"$f":"IF(C1115>=1,ROUND(K1115*OFFSET(Input!$U$27,B1115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1115=1,0,IF($C1115>=1,ROUND(OFFSET(Input!$X$27,B1115,0,1,1)*AL1114,AV_rounding),0))","v":0},{"$f":"IF(B1115=1,0,IF(C1115=1,ROUND(OFFSET(Input!$W$27,B1115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1113),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),OFFSET(Input!$G$27,B1115,0,1,1)-AE1115,0)","v":0},{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1115,0,1,1),AP1114),0)","v":0},0,0,0,0,0,0,0,-335029639.10833299,-335202284.10833299,-336833898.17584902,-336833898.17584902,{"$f":"IF(A1115=\"\",\"\",AL1115-ROUND(AL1115*OFFSET(Input!$S$27,B1115,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1115=\"\",\"\",ROUND(AP1115*(1-OFFSET(Input!$T$27,MIN(B1115,10),0,1,1)),2*FEE_rounding))","v":-336833898.17584902},-331333898.17584902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1115=1,PMF_1st=0),0,ROUND(IF(A1115=1,AI1115,AL1114)*OFFSET(Input!$O$27,IF(A1115=121,-1,0)+MIN(B1115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1115=1,PMF_1st=0),0,IF(SUM($K$5:$L1115)-$AU1114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1114,B1115),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1112,93,8,null,132,{"$f":"IF(A1116=\"\",\"\",IF(A1116=1,Age_Full_Month,IF(F1115=11,0,F1115+1)))","v":7},132,0,{"$f":"IF(A1116=\"\",\"\",IF(AND(F1116=11,G1116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1116-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1116,99),0,1,1)*K1116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1116,0,1,1)*L1116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*M1116,FEE_rounding)","v":0},0,0,{"$f":"IF(C1116>=1,ROUND(K1116*OFFSET(Input!$U$27,B1116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1116=1,0,IF($C1116>=1,ROUND(OFFSET(Input!$X$27,B1116,0,1,1)*AL1115,AV_rounding),0))","v":0},{"$f":"IF(B1116=1,0,IF(C1116=1,ROUND(OFFSET(Input!$W$27,B1116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1114),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),OFFSET(Input!$G$27,B1116,0,1,1)-AE1116,0)","v":0},{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1116,0,1,1),AP1115),0)","v":0},0,0,0,0,0,0,0,-336833898.17584902,-337006543.17584902,-338646939.56560898,-338646939.56560898,{"$f":"IF(A1116=\"\",\"\",AL1116-ROUND(AL1116*OFFSET(Input!$S$27,B1116,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1116=\"\",\"\",ROUND(AP1116*(1-OFFSET(Input!$T$27,MIN(B1116,10),0,1,1)),2*FEE_rounding))","v":-338646939.56560898},-333146939.56560898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1116=1,PMF_1st=0),0,ROUND(IF(A1116=1,AI1116,AL1115)*OFFSET(Input!$O$27,IF(A1116=121,-1,0)+MIN(B1116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1116=1,PMF_1st=0),0,IF(SUM($K$5:$L1116)-$AU1115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1115,B1116),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1113,93,9,null,132,{"$f":"IF(A1117=\"\",\"\",IF(A1117=1,Age_Full_Month,IF(F1116=11,0,F1116+1)))","v":8},132,0,{"$f":"IF(A1117=\"\",\"\",IF(AND(F1117=11,G1117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1117-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1117,99),0,1,1)*K1117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1117,0,1,1)*L1117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*M1117,FEE_rounding)","v":0},0,0,{"$f":"IF(C1117>=1,ROUND(K1117*OFFSET(Input!$U$27,B1117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1117=1,0,IF($C1117>=1,ROUND(OFFSET(Input!$X$27,B1117,0,1,1)*AL1116,AV_rounding),0))","v":0},{"$f":"IF(B1117=1,0,IF(C1117=1,ROUND(OFFSET(Input!$W$27,B1117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1115),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),OFFSET(Input!$G$27,B1117,0,1,1)-AE1117,0)","v":0},{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1117,0,1,1),AP1116),0)","v":0},0,0,0,0,0,0,0,-338646939.56560898,-338819584.56560898,-340468806.02601099,-340468806.02601099,{"$f":"IF(A1117=\"\",\"\",AL1117-ROUND(AL1117*OFFSET(Input!$S$27,B1117,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1117=\"\",\"\",ROUND(AP1117*(1-OFFSET(Input!$T$27,MIN(B1117,10),0,1,1)),2*FEE_rounding))","v":-340468806.02601099},-334968806.02601099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1117=1,PMF_1st=0),0,ROUND(IF(A1117=1,AI1117,AL1116)*OFFSET(Input!$O$27,IF(A1117=121,-1,0)+MIN(B1117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1117=1,PMF_1st=0),0,IF(SUM($K$5:$L1117)-$AU1116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1116,B1117),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1114,93,10,null,132,{"$f":"IF(A1118=\"\",\"\",IF(A1118=1,Age_Full_Month,IF(F1117=11,0,F1117+1)))","v":9},132,0,{"$f":"IF(A1118=\"\",\"\",IF(AND(F1118=11,G1118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1118-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1118,99),0,1,1)*K1118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1118,0,1,1)*L1118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*M1118,FEE_rounding)","v":0},0,0,{"$f":"IF(C1118>=1,ROUND(K1118*OFFSET(Input!$U$27,B1118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1118=1,0,IF($C1118>=1,ROUND(OFFSET(Input!$X$27,B1118,0,1,1)*AL1117,AV_rounding),0))","v":0},{"$f":"IF(B1118=1,0,IF(C1118=1,ROUND(OFFSET(Input!$W$27,B1118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1116),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),OFFSET(Input!$G$27,B1118,0,1,1)-AE1118,0)","v":0},{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1118,0,1,1),AP1117),0)","v":0},0,0,0,0,0,0,0,-340468806.02601099,-340641451.02601099,-342299540.51353198,-342299540.51353198,{"$f":"IF(A1118=\"\",\"\",AL1118-ROUND(AL1118*OFFSET(Input!$S$27,B1118,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1118=\"\",\"\",ROUND(AP1118*(1-OFFSET(Input!$T$27,MIN(B1118,10),0,1,1)),2*FEE_rounding))","v":-342299540.51353198},-336799540.51353198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1118=1,PMF_1st=0),0,ROUND(IF(A1118=1,AI1118,AL1117)*OFFSET(Input!$O$27,IF(A1118=121,-1,0)+MIN(B1118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1118=1,PMF_1st=0),0,IF(SUM($K$5:$L1118)-$AU1117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1117,B1118),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1115,93,11,null,132,{"$f":"IF(A1119=\"\",\"\",IF(A1119=1,Age_Full_Month,IF(F1118=11,0,F1118+1)))","v":10},132,0,{"$f":"IF(A1119=\"\",\"\",IF(AND(F1119=11,G1119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1119-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1119,99),0,1,1)*K1119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1119,0,1,1)*L1119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*M1119,FEE_rounding)","v":0},0,0,{"$f":"IF(C1119>=1,ROUND(K1119*OFFSET(Input!$U$27,B1119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1119=1,0,IF($C1119>=1,ROUND(OFFSET(Input!$X$27,B1119,0,1,1)*AL1118,AV_rounding),0))","v":0},{"$f":"IF(B1119=1,0,IF(C1119=1,ROUND(OFFSET(Input!$W$27,B1119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1117),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),OFFSET(Input!$G$27,B1119,0,1,1)-AE1119,0)","v":0},{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1119,0,1,1),AP1118),0)","v":0},0,0,0,0,0,0,0,-342299540.51353198,-342472185.51353198,-344139186.19374299,-344139186.19374299,{"$f":"IF(A1119=\"\",\"\",AL1119-ROUND(AL1119*OFFSET(Input!$S$27,B1119,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1119=\"\",\"\",ROUND(AP1119*(1-OFFSET(Input!$T$27,MIN(B1119,10),0,1,1)),2*FEE_rounding))","v":-344139186.19374299},-338639186.19374299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1119=1,PMF_1st=0),0,ROUND(IF(A1119=1,AI1119,AL1118)*OFFSET(Input!$O$27,IF(A1119=121,-1,0)+MIN(B1119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1119=1,PMF_1st=0),0,IF(SUM($K$5:$L1119)-$AU1118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1118,B1119),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1116,93,12,null,132,{"$f":"IF(A1120=\"\",\"\",IF(A1120=1,Age_Full_Month,IF(F1119=11,0,F1119+1)))","v":11},132,0,{"$f":"IF(A1120=\"\",\"\",IF(AND(F1120=11,G1120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1120-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1120,99),0,1,1)*K1120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1120,0,1,1)*L1120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*M1120,FEE_rounding)","v":0},0,0,{"$f":"IF(C1120>=1,ROUND(K1120*OFFSET(Input!$U$27,B1120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1120=1,0,IF($C1120>=1,ROUND(OFFSET(Input!$X$27,B1120,0,1,1)*AL1119,AV_rounding),0))","v":0},{"$f":"IF(B1120=1,0,IF(C1120=1,ROUND(OFFSET(Input!$W$27,B1120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1118),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),OFFSET(Input!$G$27,B1120,0,1,1)-AE1120,0)","v":0},{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1120,0,1,1),AP1119),0)","v":0},0,0,0,0,0,0,0,-344139186.19374299,-344311831.19374299,-345987786.44232398,-345987786.44232398,{"$f":"IF(A1120=\"\",\"\",AL1120-ROUND(AL1120*OFFSET(Input!$S$27,B1120,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1120=\"\",\"\",ROUND(AP1120*(1-OFFSET(Input!$T$27,MIN(B1120,10),0,1,1)),2*FEE_rounding))","v":-345987786.44232398},-340487786.44232398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1120=1,PMF_1st=0),0,ROUND(IF(A1120=1,AI1120,AL1119)*OFFSET(Input!$O$27,IF(A1120=121,-1,0)+MIN(B1120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1120=1,PMF_1st=0),0,IF(SUM($K$5:$L1120)-$AU1119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1119,B1120),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1117,94,1,null,133,{"$f":"IF(A1121=\"\",\"\",IF(A1121=1,Age_Full_Month,IF(F1120=11,0,F1120+1)))","v":0},133,0,{"$f":"IF(A1121=\"\",\"\",IF(AND(F1121=11,G1121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1121-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1121,99),0,1,1)*K1121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1121,0,1,1)*L1121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*M1121,FEE_rounding)","v":0},0,0,{"$f":"IF(C1121>=1,ROUND(K1121*OFFSET(Input!$U$27,B1121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1121=1,0,IF($C1121>=1,ROUND(OFFSET(Input!$X$27,B1121,0,1,1)*AL1120,AV_rounding),0))","v":0},{"$f":"IF(B1121=1,0,IF(C1121=1,ROUND(OFFSET(Input!$W$27,B1121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1119),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),OFFSET(Input!$G$27,B1121,0,1,1)-AE1121,0)","v":0},{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1121,0,1,1),AP1120),0)","v":0},0,0,0,0,0,0,0,-345987786.44232398,-346160431.44232398,-347845384.84609002,-347845384.84609002,{"$f":"IF(A1121=\"\",\"\",AL1121-ROUND(AL1121*OFFSET(Input!$S$27,B1121,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1121=\"\",\"\",ROUND(AP1121*(1-OFFSET(Input!$T$27,MIN(B1121,10),0,1,1)),2*FEE_rounding))","v":-347845384.84609002},-342345384.84609002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1121=1,PMF_1st=0),0,ROUND(IF(A1121=1,AI1121,AL1120)*OFFSET(Input!$O$27,IF(A1121=121,-1,0)+MIN(B1121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1121=1,PMF_1st=0),0,IF(SUM($K$5:$L1121)-$AU1120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1120,B1121),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1118,94,2,null,133,{"$f":"IF(A1122=\"\",\"\",IF(A1122=1,Age_Full_Month,IF(F1121=11,0,F1121+1)))","v":1},133,0,{"$f":"IF(A1122=\"\",\"\",IF(AND(F1122=11,G1122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1122-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1122,99),0,1,1)*K1122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1122,0,1,1)*L1122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*M1122,FEE_rounding)","v":0},0,0,{"$f":"IF(C1122>=1,ROUND(K1122*OFFSET(Input!$U$27,B1122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1122=1,0,IF($C1122>=1,ROUND(OFFSET(Input!$X$27,B1122,0,1,1)*AL1121,AV_rounding),0))","v":0},{"$f":"IF(B1122=1,0,IF(C1122=1,ROUND(OFFSET(Input!$W$27,B1122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1120),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),OFFSET(Input!$G$27,B1122,0,1,1)-AE1122,0)","v":0},{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1122,0,1,1),AP1121),0)","v":0},0,0,0,0,0,0,0,-347845384.84609002,-348018029.84609002,-349712025.20401698,-349712025.20401698,{"$f":"IF(A1122=\"\",\"\",AL1122-ROUND(AL1122*OFFSET(Input!$S$27,B1122,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1122=\"\",\"\",ROUND(AP1122*(1-OFFSET(Input!$T$27,MIN(B1122,10),0,1,1)),2*FEE_rounding))","v":-349712025.20401698},-344212025.20401698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1122=1,PMF_1st=0),0,ROUND(IF(A1122=1,AI1122,AL1121)*OFFSET(Input!$O$27,IF(A1122=121,-1,0)+MIN(B1122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1122=1,PMF_1st=0),0,IF(SUM($K$5:$L1122)-$AU1121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1121,B1122),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1119,94,3,null,133,{"$f":"IF(A1123=\"\",\"\",IF(A1123=1,Age_Full_Month,IF(F1122=11,0,F1122+1)))","v":2},133,0,{"$f":"IF(A1123=\"\",\"\",IF(AND(F1123=11,G1123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1123-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1123,99),0,1,1)*K1123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1123,0,1,1)*L1123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*M1123,FEE_rounding)","v":0},0,0,{"$f":"IF(C1123>=1,ROUND(K1123*OFFSET(Input!$U$27,B1123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1123=1,0,IF($C1123>=1,ROUND(OFFSET(Input!$X$27,B1123,0,1,1)*AL1122,AV_rounding),0))","v":0},{"$f":"IF(B1123=1,0,IF(C1123=1,ROUND(OFFSET(Input!$W$27,B1123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1121),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),OFFSET(Input!$G$27,B1123,0,1,1)-AE1123,0)","v":0},{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1123,0,1,1),AP1122),0)","v":0},0,0,0,0,0,0,0,-349712025.20401698,-349884670.20401698,-351587751.52827299,-351587751.52827299,{"$f":"IF(A1123=\"\",\"\",AL1123-ROUND(AL1123*OFFSET(Input!$S$27,B1123,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1123=\"\",\"\",ROUND(AP1123*(1-OFFSET(Input!$T$27,MIN(B1123,10),0,1,1)),2*FEE_rounding))","v":-351587751.52827299},-346087751.52827299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1123=1,PMF_1st=0),0,ROUND(IF(A1123=1,AI1123,AL1122)*OFFSET(Input!$O$27,IF(A1123=121,-1,0)+MIN(B1123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1123=1,PMF_1st=0),0,IF(SUM($K$5:$L1123)-$AU1122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1122,B1123),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1120,94,4,null,133,{"$f":"IF(A1124=\"\",\"\",IF(A1124=1,Age_Full_Month,IF(F1123=11,0,F1123+1)))","v":3},133,0,{"$f":"IF(A1124=\"\",\"\",IF(AND(F1124=11,G1124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1124-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1124,99),0,1,1)*K1124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1124,0,1,1)*L1124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*M1124,FEE_rounding)","v":0},0,0,{"$f":"IF(C1124>=1,ROUND(K1124*OFFSET(Input!$U$27,B1124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1124=1,0,IF($C1124>=1,ROUND(OFFSET(Input!$X$27,B1124,0,1,1)*AL1123,AV_rounding),0))","v":0},{"$f":"IF(B1124=1,0,IF(C1124=1,ROUND(OFFSET(Input!$W$27,B1124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1122),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),OFFSET(Input!$G$27,B1124,0,1,1)-AE1124,0)","v":0},{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1124,0,1,1),AP1123),0)","v":0},0,0,0,0,0,0,0,-351587751.52827299,-351760396.52827299,-353472608.045259,-353472608.045259,{"$f":"IF(A1124=\"\",\"\",AL1124-ROUND(AL1124*OFFSET(Input!$S$27,B1124,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1124=\"\",\"\",ROUND(AP1124*(1-OFFSET(Input!$T$27,MIN(B1124,10),0,1,1)),2*FEE_rounding))","v":-353472608.045259},-347972608.045259,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1124=1,PMF_1st=0),0,ROUND(IF(A1124=1,AI1124,AL1123)*OFFSET(Input!$O$27,IF(A1124=121,-1,0)+MIN(B1124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1124=1,PMF_1st=0),0,IF(SUM($K$5:$L1124)-$AU1123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1123,B1124),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1121,94,5,null,133,{"$f":"IF(A1125=\"\",\"\",IF(A1125=1,Age_Full_Month,IF(F1124=11,0,F1124+1)))","v":4},133,0,{"$f":"IF(A1125=\"\",\"\",IF(AND(F1125=11,G1125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1125-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1125,99),0,1,1)*K1125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1125,0,1,1)*L1125,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*M1125,FEE_rounding)","v":0},0,0,{"$f":"IF(C1125>=1,ROUND(K1125*OFFSET(Input!$U$27,B1125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1125=1,0,IF($C1125>=1,ROUND(OFFSET(Input!$X$27,B1125,0,1,1)*AL1124,AV_rounding),0))","v":0},{"$f":"IF(B1125=1,0,IF(C1125=1,ROUND(OFFSET(Input!$W$27,B1125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1123),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),OFFSET(Input!$G$27,B1125,0,1,1)-AE1125,0)","v":0},{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1125,0,1,1),AP1124),0)","v":0},0,0,0,0,0,0,0,-353472608.045259,-353645253.045259,-355366639.19665003,-355366639.19665003,{"$f":"IF(A1125=\"\",\"\",AL1125-ROUND(AL1125*OFFSET(Input!$S$27,B1125,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1125=\"\",\"\",ROUND(AP1125*(1-OFFSET(Input!$T$27,MIN(B1125,10),0,1,1)),2*FEE_rounding))","v":-355366639.19665003},-349866639.19665003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1125=1,PMF_1st=0),0,ROUND(IF(A1125=1,AI1125,AL1124)*OFFSET(Input!$O$27,IF(A1125=121,-1,0)+MIN(B1125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1125=1,PMF_1st=0),0,IF(SUM($K$5:$L1125)-$AU1124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1124,B1125),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1122,94,6,null,133,{"$f":"IF(A1126=\"\",\"\",IF(A1126=1,Age_Full_Month,IF(F1125=11,0,F1125+1)))","v":5},133,0,{"$f":"IF(A1126=\"\",\"\",IF(AND(F1126=11,G1126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1126-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1126,99),0,1,1)*K1126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1126,0,1,1)*L1126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*M1126,FEE_rounding)","v":0},0,0,{"$f":"IF(C1126>=1,ROUND(K1126*OFFSET(Input!$U$27,B1126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1126=1,0,IF($C1126>=1,ROUND(OFFSET(Input!$X$27,B1126,0,1,1)*AL1125,AV_rounding),0))","v":0},{"$f":"IF(B1126=1,0,IF(C1126=1,ROUND(OFFSET(Input!$W$27,B1126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1124),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),OFFSET(Input!$G$27,B1126,0,1,1)-AE1126,0)","v":0},{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1126,0,1,1),AP1125),0)","v":0},0,0,0,0,0,0,0,-355366639.19665003,-355539284.19665003,-357269889.64044303,-357269889.64044303,{"$f":"IF(A1126=\"\",\"\",AL1126-ROUND(AL1126*OFFSET(Input!$S$27,B1126,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1126=\"\",\"\",ROUND(AP1126*(1-OFFSET(Input!$T$27,MIN(B1126,10),0,1,1)),2*FEE_rounding))","v":-357269889.64044303},-351769889.64044303,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1126=1,PMF_1st=0),0,ROUND(IF(A1126=1,AI1126,AL1125)*OFFSET(Input!$O$27,IF(A1126=121,-1,0)+MIN(B1126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1126=1,PMF_1st=0),0,IF(SUM($K$5:$L1126)-$AU1125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1125,B1126),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1123,94,7,null,133,{"$f":"IF(A1127=\"\",\"\",IF(A1127=1,Age_Full_Month,IF(F1126=11,0,F1126+1)))","v":6},133,0,{"$f":"IF(A1127=\"\",\"\",IF(AND(F1127=11,G1127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1127-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1127,99),0,1,1)*K1127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1127,0,1,1)*L1127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*M1127,FEE_rounding)","v":0},0,0,{"$f":"IF(C1127>=1,ROUND(K1127*OFFSET(Input!$U$27,B1127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1127=1,0,IF($C1127>=1,ROUND(OFFSET(Input!$X$27,B1127,0,1,1)*AL1126,AV_rounding),0))","v":0},{"$f":"IF(B1127=1,0,IF(C1127=1,ROUND(OFFSET(Input!$W$27,B1127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1125),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),OFFSET(Input!$G$27,B1127,0,1,1)-AE1127,0)","v":0},{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1127,0,1,1),AP1126),0)","v":0},0,0,0,0,0,0,0,-357269889.64044303,-357442534.64044303,-359182404.25200999,-359182404.25200999,{"$f":"IF(A1127=\"\",\"\",AL1127-ROUND(AL1127*OFFSET(Input!$S$27,B1127,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1127=\"\",\"\",ROUND(AP1127*(1-OFFSET(Input!$T$27,MIN(B1127,10),0,1,1)),2*FEE_rounding))","v":-359182404.25200999},-353682404.25200999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1127=1,PMF_1st=0),0,ROUND(IF(A1127=1,AI1127,AL1126)*OFFSET(Input!$O$27,IF(A1127=121,-1,0)+MIN(B1127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1127=1,PMF_1st=0),0,IF(SUM($K$5:$L1127)-$AU1126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1126,B1127),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1124,94,8,null,133,{"$f":"IF(A1128=\"\",\"\",IF(A1128=1,Age_Full_Month,IF(F1127=11,0,F1127+1)))","v":7},133,0,{"$f":"IF(A1128=\"\",\"\",IF(AND(F1128=11,G1128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1128-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1128,99),0,1,1)*K1128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1128,0,1,1)*L1128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*M1128,FEE_rounding)","v":0},0,0,{"$f":"IF(C1128>=1,ROUND(K1128*OFFSET(Input!$U$27,B1128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1128=1,0,IF($C1128>=1,ROUND(OFFSET(Input!$X$27,B1128,0,1,1)*AL1127,AV_rounding),0))","v":0},{"$f":"IF(B1128=1,0,IF(C1128=1,ROUND(OFFSET(Input!$W$27,B1128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1126),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),OFFSET(Input!$G$27,B1128,0,1,1)-AE1128,0)","v":0},{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1128,0,1,1),AP1127),0)","v":0},0,0,0,0,0,0,0,-359182404.25200999,-359355049.25200999,-361104228.12515599,-361104228.12515599,{"$f":"IF(A1128=\"\",\"\",AL1128-ROUND(AL1128*OFFSET(Input!$S$27,B1128,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1128=\"\",\"\",ROUND(AP1128*(1-OFFSET(Input!$T$27,MIN(B1128,10),0,1,1)),2*FEE_rounding))","v":-361104228.12515599},-355604228.12515599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1128=1,PMF_1st=0),0,ROUND(IF(A1128=1,AI1128,AL1127)*OFFSET(Input!$O$27,IF(A1128=121,-1,0)+MIN(B1128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1128=1,PMF_1st=0),0,IF(SUM($K$5:$L1128)-$AU1127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1127,B1128),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1125,94,9,null,133,{"$f":"IF(A1129=\"\",\"\",IF(A1129=1,Age_Full_Month,IF(F1128=11,0,F1128+1)))","v":8},133,0,{"$f":"IF(A1129=\"\",\"\",IF(AND(F1129=11,G1129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1129-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1129,99),0,1,1)*K1129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1129,0,1,1)*L1129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*M1129,FEE_rounding)","v":0},0,0,{"$f":"IF(C1129>=1,ROUND(K1129*OFFSET(Input!$U$27,B1129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1129=1,0,IF($C1129>=1,ROUND(OFFSET(Input!$X$27,B1129,0,1,1)*AL1128,AV_rounding),0))","v":0},{"$f":"IF(B1129=1,0,IF(C1129=1,ROUND(OFFSET(Input!$W$27,B1129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1127),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),OFFSET(Input!$G$27,B1129,0,1,1)-AE1129,0)","v":0},{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1129,0,1,1),AP1128),0)","v":0},0,0,0,0,0,0,0,-361104228.12515599,-361276873.12515599,-363035406.57318199,-363035406.57318199,{"$f":"IF(A1129=\"\",\"\",AL1129-ROUND(AL1129*OFFSET(Input!$S$27,B1129,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1129=\"\",\"\",ROUND(AP1129*(1-OFFSET(Input!$T$27,MIN(B1129,10),0,1,1)),2*FEE_rounding))","v":-363035406.57318199},-357535406.57318199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1129=1,PMF_1st=0),0,ROUND(IF(A1129=1,AI1129,AL1128)*OFFSET(Input!$O$27,IF(A1129=121,-1,0)+MIN(B1129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1129=1,PMF_1st=0),0,IF(SUM($K$5:$L1129)-$AU1128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1128,B1129),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1126,94,10,null,133,{"$f":"IF(A1130=\"\",\"\",IF(A1130=1,Age_Full_Month,IF(F1129=11,0,F1129+1)))","v":9},133,0,{"$f":"IF(A1130=\"\",\"\",IF(AND(F1130=11,G1130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1130-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1130,99),0,1,1)*K1130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1130,0,1,1)*L1130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*M1130,FEE_rounding)","v":0},0,0,{"$f":"IF(C1130>=1,ROUND(K1130*OFFSET(Input!$U$27,B1130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1130=1,0,IF($C1130>=1,ROUND(OFFSET(Input!$X$27,B1130,0,1,1)*AL1129,AV_rounding),0))","v":0},{"$f":"IF(B1130=1,0,IF(C1130=1,ROUND(OFFSET(Input!$W$27,B1130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1128),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),OFFSET(Input!$G$27,B1130,0,1,1)-AE1130,0)","v":0},{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1130,0,1,1),AP1129),0)","v":0},0,0,0,0,0,0,0,-363035406.57318199,-363208051.57318199,-364975985.12995398,-364975985.12995398,{"$f":"IF(A1130=\"\",\"\",AL1130-ROUND(AL1130*OFFSET(Input!$S$27,B1130,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1130=\"\",\"\",ROUND(AP1130*(1-OFFSET(Input!$T$27,MIN(B1130,10),0,1,1)),2*FEE_rounding))","v":-364975985.12995398},-359475985.12995398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1130=1,PMF_1st=0),0,ROUND(IF(A1130=1,AI1130,AL1129)*OFFSET(Input!$O$27,IF(A1130=121,-1,0)+MIN(B1130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1130=1,PMF_1st=0),0,IF(SUM($K$5:$L1130)-$AU1129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1129,B1130),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1127,94,11,null,133,{"$f":"IF(A1131=\"\",\"\",IF(A1131=1,Age_Full_Month,IF(F1130=11,0,F1130+1)))","v":10},133,0,{"$f":"IF(A1131=\"\",\"\",IF(AND(F1131=11,G1131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1131-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1131,99),0,1,1)*K1131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1131,0,1,1)*L1131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*M1131,FEE_rounding)","v":0},0,0,{"$f":"IF(C1131>=1,ROUND(K1131*OFFSET(Input!$U$27,B1131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1131=1,0,IF($C1131>=1,ROUND(OFFSET(Input!$X$27,B1131,0,1,1)*AL1130,AV_rounding),0))","v":0},{"$f":"IF(B1131=1,0,IF(C1131=1,ROUND(OFFSET(Input!$W$27,B1131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1129),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),OFFSET(Input!$G$27,B1131,0,1,1)-AE1131,0)","v":0},{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1131,0,1,1),AP1130),0)","v":0},0,0,0,0,0,0,0,-364975985.12995398,-365148630.12995398,-366926009.55097699,-366926009.55097699,{"$f":"IF(A1131=\"\",\"\",AL1131-ROUND(AL1131*OFFSET(Input!$S$27,B1131,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1131=\"\",\"\",ROUND(AP1131*(1-OFFSET(Input!$T$27,MIN(B1131,10),0,1,1)),2*FEE_rounding))","v":-366926009.55097699},-361426009.55097699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1131=1,PMF_1st=0),0,ROUND(IF(A1131=1,AI1131,AL1130)*OFFSET(Input!$O$27,IF(A1131=121,-1,0)+MIN(B1131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1131=1,PMF_1st=0),0,IF(SUM($K$5:$L1131)-$AU1130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1130,B1131),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1128,94,12,null,133,{"$f":"IF(A1132=\"\",\"\",IF(A1132=1,Age_Full_Month,IF(F1131=11,0,F1131+1)))","v":11},133,0,{"$f":"IF(A1132=\"\",\"\",IF(AND(F1132=11,G1132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1132-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1132,99),0,1,1)*K1132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1132,0,1,1)*L1132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*M1132,FEE_rounding)","v":0},0,0,{"$f":"IF(C1132>=1,ROUND(K1132*OFFSET(Input!$U$27,B1132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1132=1,0,IF($C1132>=1,ROUND(OFFSET(Input!$X$27,B1132,0,1,1)*AL1131,AV_rounding),0))","v":0},{"$f":"IF(B1132=1,0,IF(C1132=1,ROUND(OFFSET(Input!$W$27,B1132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1130),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),OFFSET(Input!$G$27,B1132,0,1,1)-AE1132,0)","v":0},{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1132,0,1,1),AP1131),0)","v":0},0,0,0,0,0,0,0,-366926009.55097699,-367098654.55097699,-368885525.81447297,-368885525.81447297,{"$f":"IF(A1132=\"\",\"\",AL1132-ROUND(AL1132*OFFSET(Input!$S$27,B1132,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1132=\"\",\"\",ROUND(AP1132*(1-OFFSET(Input!$T$27,MIN(B1132,10),0,1,1)),2*FEE_rounding))","v":-368885525.81447297},-363385525.81447297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1132=1,PMF_1st=0),0,ROUND(IF(A1132=1,AI1132,AL1131)*OFFSET(Input!$O$27,IF(A1132=121,-1,0)+MIN(B1132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1132=1,PMF_1st=0),0,IF(SUM($K$5:$L1132)-$AU1131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1131,B1132),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1129,95,1,null,134,{"$f":"IF(A1133=\"\",\"\",IF(A1133=1,Age_Full_Month,IF(F1132=11,0,F1132+1)))","v":0},134,0,{"$f":"IF(A1133=\"\",\"\",IF(AND(F1133=11,G1133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1133-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1133,99),0,1,1)*K1133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1133,0,1,1)*L1133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*M1133,FEE_rounding)","v":0},0,0,{"$f":"IF(C1133>=1,ROUND(K1133*OFFSET(Input!$U$27,B1133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1133=1,0,IF($C1133>=1,ROUND(OFFSET(Input!$X$27,B1133,0,1,1)*AL1132,AV_rounding),0))","v":0},{"$f":"IF(B1133=1,0,IF(C1133=1,ROUND(OFFSET(Input!$W$27,B1133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1131),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),OFFSET(Input!$G$27,B1133,0,1,1)-AE1133,0)","v":0},{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1133,0,1,1),AP1132),0)","v":0},0,0,0,0,0,0,0,-368885525.81447297,-369058170.81447297,-370854580.12246501,-370854580.12246501,{"$f":"IF(A1133=\"\",\"\",AL1133-ROUND(AL1133*OFFSET(Input!$S$27,B1133,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1133=\"\",\"\",ROUND(AP1133*(1-OFFSET(Input!$T$27,MIN(B1133,10),0,1,1)),2*FEE_rounding))","v":-370854580.12246501},-365354580.12246501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1133=1,PMF_1st=0),0,ROUND(IF(A1133=1,AI1133,AL1132)*OFFSET(Input!$O$27,IF(A1133=121,-1,0)+MIN(B1133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1133=1,PMF_1st=0),0,IF(SUM($K$5:$L1133)-$AU1132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1132,B1133),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1130,95,2,null,134,{"$f":"IF(A1134=\"\",\"\",IF(A1134=1,Age_Full_Month,IF(F1133=11,0,F1133+1)))","v":1},134,0,{"$f":"IF(A1134=\"\",\"\",IF(AND(F1134=11,G1134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1134-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1134,99),0,1,1)*K1134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1134,0,1,1)*L1134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*M1134,FEE_rounding)","v":0},0,0,{"$f":"IF(C1134>=1,ROUND(K1134*OFFSET(Input!$U$27,B1134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1134=1,0,IF($C1134>=1,ROUND(OFFSET(Input!$X$27,B1134,0,1,1)*AL1133,AV_rounding),0))","v":0},{"$f":"IF(B1134=1,0,IF(C1134=1,ROUND(OFFSET(Input!$W$27,B1134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1132),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),OFFSET(Input!$G$27,B1134,0,1,1)-AE1134,0)","v":0},{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1134,0,1,1),AP1133),0)","v":0},0,0,0,0,0,0,0,-370854580.12246501,-371027225.12246501,-372833218.90186799,-372833218.90186799,{"$f":"IF(A1134=\"\",\"\",AL1134-ROUND(AL1134*OFFSET(Input!$S$27,B1134,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1134=\"\",\"\",ROUND(AP1134*(1-OFFSET(Input!$T$27,MIN(B1134,10),0,1,1)),2*FEE_rounding))","v":-372833218.90186799},-367333218.90186799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1134=1,PMF_1st=0),0,ROUND(IF(A1134=1,AI1134,AL1133)*OFFSET(Input!$O$27,IF(A1134=121,-1,0)+MIN(B1134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1134=1,PMF_1st=0),0,IF(SUM($K$5:$L1134)-$AU1133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1133,B1134),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1131,95,3,null,134,{"$f":"IF(A1135=\"\",\"\",IF(A1135=1,Age_Full_Month,IF(F1134=11,0,F1134+1)))","v":2},134,0,{"$f":"IF(A1135=\"\",\"\",IF(AND(F1135=11,G1135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1135-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1135,99),0,1,1)*K1135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1135,0,1,1)*L1135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*M1135,FEE_rounding)","v":0},0,0,{"$f":"IF(C1135>=1,ROUND(K1135*OFFSET(Input!$U$27,B1135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1135=1,0,IF($C1135>=1,ROUND(OFFSET(Input!$X$27,B1135,0,1,1)*AL1134,AV_rounding),0))","v":0},{"$f":"IF(B1135=1,0,IF(C1135=1,ROUND(OFFSET(Input!$W$27,B1135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1133),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),OFFSET(Input!$G$27,B1135,0,1,1)-AE1135,0)","v":0},{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1135,0,1,1),AP1134),0)","v":0},0,0,0,0,0,0,0,-372833218.90186799,-373005863.90186799,-374821488.80558002,-374821488.80558002,{"$f":"IF(A1135=\"\",\"\",AL1135-ROUND(AL1135*OFFSET(Input!$S$27,B1135,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1135=\"\",\"\",ROUND(AP1135*(1-OFFSET(Input!$T$27,MIN(B1135,10),0,1,1)),2*FEE_rounding))","v":-374821488.80558002},-369321488.80558002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1135=1,PMF_1st=0),0,ROUND(IF(A1135=1,AI1135,AL1134)*OFFSET(Input!$O$27,IF(A1135=121,-1,0)+MIN(B1135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1135=1,PMF_1st=0),0,IF(SUM($K$5:$L1135)-$AU1134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1134,B1135),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1132,95,4,null,134,{"$f":"IF(A1136=\"\",\"\",IF(A1136=1,Age_Full_Month,IF(F1135=11,0,F1135+1)))","v":3},134,0,{"$f":"IF(A1136=\"\",\"\",IF(AND(F1136=11,G1136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1136-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1136,99),0,1,1)*K1136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1136,0,1,1)*L1136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*M1136,FEE_rounding)","v":0},0,0,{"$f":"IF(C1136>=1,ROUND(K1136*OFFSET(Input!$U$27,B1136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1136=1,0,IF($C1136>=1,ROUND(OFFSET(Input!$X$27,B1136,0,1,1)*AL1135,AV_rounding),0))","v":0},{"$f":"IF(B1136=1,0,IF(C1136=1,ROUND(OFFSET(Input!$W$27,B1136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1134),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),OFFSET(Input!$G$27,B1136,0,1,1)-AE1136,0)","v":0},{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1136,0,1,1),AP1135),0)","v":0},0,0,0,0,0,0,0,-374821488.80558002,-374994133.80558002,-376819436.71358597,-376819436.71358597,{"$f":"IF(A1136=\"\",\"\",AL1136-ROUND(AL1136*OFFSET(Input!$S$27,B1136,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1136=\"\",\"\",ROUND(AP1136*(1-OFFSET(Input!$T$27,MIN(B1136,10),0,1,1)),2*FEE_rounding))","v":-376819436.71358597},-371319436.71358597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1136=1,PMF_1st=0),0,ROUND(IF(A1136=1,AI1136,AL1135)*OFFSET(Input!$O$27,IF(A1136=121,-1,0)+MIN(B1136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1136=1,PMF_1st=0),0,IF(SUM($K$5:$L1136)-$AU1135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1135,B1136),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1133,95,5,null,134,{"$f":"IF(A1137=\"\",\"\",IF(A1137=1,Age_Full_Month,IF(F1136=11,0,F1136+1)))","v":4},134,0,{"$f":"IF(A1137=\"\",\"\",IF(AND(F1137=11,G1137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1137-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1137,99),0,1,1)*K1137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1137,0,1,1)*L1137,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*M1137,FEE_rounding)","v":0},0,0,{"$f":"IF(C1137>=1,ROUND(K1137*OFFSET(Input!$U$27,B1137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1137=1,0,IF($C1137>=1,ROUND(OFFSET(Input!$X$27,B1137,0,1,1)*AL1136,AV_rounding),0))","v":0},{"$f":"IF(B1137=1,0,IF(C1137=1,ROUND(OFFSET(Input!$W$27,B1137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1135),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),OFFSET(Input!$G$27,B1137,0,1,1)-AE1137,0)","v":0},{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1137,0,1,1),AP1136),0)","v":0},0,0,0,0,0,0,0,-376819436.71358597,-376992081.71358597,-378827109.734061,-378827109.734061,{"$f":"IF(A1137=\"\",\"\",AL1137-ROUND(AL1137*OFFSET(Input!$S$27,B1137,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1137=\"\",\"\",ROUND(AP1137*(1-OFFSET(Input!$T$27,MIN(B1137,10),0,1,1)),2*FEE_rounding))","v":-378827109.734061},-373327109.734061,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1137=1,PMF_1st=0),0,ROUND(IF(A1137=1,AI1137,AL1136)*OFFSET(Input!$O$27,IF(A1137=121,-1,0)+MIN(B1137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1137=1,PMF_1st=0),0,IF(SUM($K$5:$L1137)-$AU1136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1136,B1137),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1134,95,6,null,134,{"$f":"IF(A1138=\"\",\"\",IF(A1138=1,Age_Full_Month,IF(F1137=11,0,F1137+1)))","v":5},134,0,{"$f":"IF(A1138=\"\",\"\",IF(AND(F1138=11,G1138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1138-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1138,99),0,1,1)*K1138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1138,0,1,1)*L1138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*M1138,FEE_rounding)","v":0},0,0,{"$f":"IF(C1138>=1,ROUND(K1138*OFFSET(Input!$U$27,B1138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1138=1,0,IF($C1138>=1,ROUND(OFFSET(Input!$X$27,B1138,0,1,1)*AL1137,AV_rounding),0))","v":0},{"$f":"IF(B1138=1,0,IF(C1138=1,ROUND(OFFSET(Input!$W$27,B1138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1136),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),OFFSET(Input!$G$27,B1138,0,1,1)-AE1138,0)","v":0},{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1138,0,1,1),AP1137),0)","v":0},0,0,0,0,0,0,0,-378827109.734061,-378999754.734061,-380844555.20448202,-380844555.20448202,{"$f":"IF(A1138=\"\",\"\",AL1138-ROUND(AL1138*OFFSET(Input!$S$27,B1138,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1138=\"\",\"\",ROUND(AP1138*(1-OFFSET(Input!$T$27,MIN(B1138,10),0,1,1)),2*FEE_rounding))","v":-380844555.20448202},-375344555.20448202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1138=1,PMF_1st=0),0,ROUND(IF(A1138=1,AI1138,AL1137)*OFFSET(Input!$O$27,IF(A1138=121,-1,0)+MIN(B1138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1138=1,PMF_1st=0),0,IF(SUM($K$5:$L1138)-$AU1137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1137,B1138),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1135,95,7,null,134,{"$f":"IF(A1139=\"\",\"\",IF(A1139=1,Age_Full_Month,IF(F1138=11,0,F1138+1)))","v":6},134,0,{"$f":"IF(A1139=\"\",\"\",IF(AND(F1139=11,G1139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1139-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1139,99),0,1,1)*K1139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1139,0,1,1)*L1139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*M1139,FEE_rounding)","v":0},0,0,{"$f":"IF(C1139>=1,ROUND(K1139*OFFSET(Input!$U$27,B1139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1139=1,0,IF($C1139>=1,ROUND(OFFSET(Input!$X$27,B1139,0,1,1)*AL1138,AV_rounding),0))","v":0},{"$f":"IF(B1139=1,0,IF(C1139=1,ROUND(OFFSET(Input!$W$27,B1139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1137),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),OFFSET(Input!$G$27,B1139,0,1,1)-AE1139,0)","v":0},{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1139,0,1,1),AP1138),0)","v":0},0,0,0,0,0,0,0,-380844555.20448202,-381017200.20448202,-382871820.692743,-382871820.692743,{"$f":"IF(A1139=\"\",\"\",AL1139-ROUND(AL1139*OFFSET(Input!$S$27,B1139,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1139=\"\",\"\",ROUND(AP1139*(1-OFFSET(Input!$T$27,MIN(B1139,10),0,1,1)),2*FEE_rounding))","v":-382871820.692743},-377371820.692743,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1139=1,PMF_1st=0),0,ROUND(IF(A1139=1,AI1139,AL1138)*OFFSET(Input!$O$27,IF(A1139=121,-1,0)+MIN(B1139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1139=1,PMF_1st=0),0,IF(SUM($K$5:$L1139)-$AU1138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1138,B1139),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1136,95,8,null,134,{"$f":"IF(A1140=\"\",\"\",IF(A1140=1,Age_Full_Month,IF(F1139=11,0,F1139+1)))","v":7},134,0,{"$f":"IF(A1140=\"\",\"\",IF(AND(F1140=11,G1140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1140-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1140,99),0,1,1)*K1140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1140,0,1,1)*L1140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*M1140,FEE_rounding)","v":0},0,0,{"$f":"IF(C1140>=1,ROUND(K1140*OFFSET(Input!$U$27,B1140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1140=1,0,IF($C1140>=1,ROUND(OFFSET(Input!$X$27,B1140,0,1,1)*AL1139,AV_rounding),0))","v":0},{"$f":"IF(B1140=1,0,IF(C1140=1,ROUND(OFFSET(Input!$W$27,B1140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1138),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),OFFSET(Input!$G$27,B1140,0,1,1)-AE1140,0)","v":0},{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1140,0,1,1),AP1139),0)","v":0},0,0,0,0,0,0,0,-382871820.692743,-383044465.692743,-384908953.99827701,-384908953.99827701,{"$f":"IF(A1140=\"\",\"\",AL1140-ROUND(AL1140*OFFSET(Input!$S$27,B1140,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1140=\"\",\"\",ROUND(AP1140*(1-OFFSET(Input!$T$27,MIN(B1140,10),0,1,1)),2*FEE_rounding))","v":-384908953.99827701},-379408953.99827701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1140=1,PMF_1st=0),0,ROUND(IF(A1140=1,AI1140,AL1139)*OFFSET(Input!$O$27,IF(A1140=121,-1,0)+MIN(B1140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1140=1,PMF_1st=0),0,IF(SUM($K$5:$L1140)-$AU1139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1139,B1140),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1137,95,9,null,134,{"$f":"IF(A1141=\"\",\"\",IF(A1141=1,Age_Full_Month,IF(F1140=11,0,F1140+1)))","v":8},134,0,{"$f":"IF(A1141=\"\",\"\",IF(AND(F1141=11,G1141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1141-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1141,99),0,1,1)*K1141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1141,0,1,1)*L1141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*M1141,FEE_rounding)","v":0},0,0,{"$f":"IF(C1141>=1,ROUND(K1141*OFFSET(Input!$U$27,B1141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1141=1,0,IF($C1141>=1,ROUND(OFFSET(Input!$X$27,B1141,0,1,1)*AL1140,AV_rounding),0))","v":0},{"$f":"IF(B1141=1,0,IF(C1141=1,ROUND(OFFSET(Input!$W$27,B1141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1139),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),OFFSET(Input!$G$27,B1141,0,1,1)-AE1141,0)","v":0},{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1141,0,1,1),AP1140),0)","v":0},0,0,0,0,0,0,0,-384908953.99827701,-385081598.99827701,-386956003.153184,-386956003.153184,{"$f":"IF(A1141=\"\",\"\",AL1141-ROUND(AL1141*OFFSET(Input!$S$27,B1141,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1141=\"\",\"\",ROUND(AP1141*(1-OFFSET(Input!$T$27,MIN(B1141,10),0,1,1)),2*FEE_rounding))","v":-386956003.153184},-381456003.153184,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1141=1,PMF_1st=0),0,ROUND(IF(A1141=1,AI1141,AL1140)*OFFSET(Input!$O$27,IF(A1141=121,-1,0)+MIN(B1141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1141=1,PMF_1st=0),0,IF(SUM($K$5:$L1141)-$AU1140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1140,B1141),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1138,95,10,null,134,{"$f":"IF(A1142=\"\",\"\",IF(A1142=1,Age_Full_Month,IF(F1141=11,0,F1141+1)))","v":9},134,0,{"$f":"IF(A1142=\"\",\"\",IF(AND(F1142=11,G1142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1142-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1142,99),0,1,1)*K1142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1142,0,1,1)*L1142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*M1142,FEE_rounding)","v":0},0,0,{"$f":"IF(C1142>=1,ROUND(K1142*OFFSET(Input!$U$27,B1142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1142=1,0,IF($C1142>=1,ROUND(OFFSET(Input!$X$27,B1142,0,1,1)*AL1141,AV_rounding),0))","v":0},{"$f":"IF(B1142=1,0,IF(C1142=1,ROUND(OFFSET(Input!$W$27,B1142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1140),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),OFFSET(Input!$G$27,B1142,0,1,1)-AE1142,0)","v":0},{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1142,0,1,1),AP1141),0)","v":0},0,0,0,0,0,0,0,-386956003.153184,-387128648.153184,-389013016.42336202,-389013016.42336202,{"$f":"IF(A1142=\"\",\"\",AL1142-ROUND(AL1142*OFFSET(Input!$S$27,B1142,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1142=\"\",\"\",ROUND(AP1142*(1-OFFSET(Input!$T$27,MIN(B1142,10),0,1,1)),2*FEE_rounding))","v":-389013016.42336202},-383513016.42336202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1142=1,PMF_1st=0),0,ROUND(IF(A1142=1,AI1142,AL1141)*OFFSET(Input!$O$27,IF(A1142=121,-1,0)+MIN(B1142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1142=1,PMF_1st=0),0,IF(SUM($K$5:$L1142)-$AU1141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1141,B1142),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1139,95,11,null,134,{"$f":"IF(A1143=\"\",\"\",IF(A1143=1,Age_Full_Month,IF(F1142=11,0,F1142+1)))","v":10},134,0,{"$f":"IF(A1143=\"\",\"\",IF(AND(F1143=11,G1143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1143-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1143,99),0,1,1)*K1143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1143,0,1,1)*L1143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*M1143,FEE_rounding)","v":0},0,0,{"$f":"IF(C1143>=1,ROUND(K1143*OFFSET(Input!$U$27,B1143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1143=1,0,IF($C1143>=1,ROUND(OFFSET(Input!$X$27,B1143,0,1,1)*AL1142,AV_rounding),0))","v":0},{"$f":"IF(B1143=1,0,IF(C1143=1,ROUND(OFFSET(Input!$W$27,B1143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1141),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),OFFSET(Input!$G$27,B1143,0,1,1)-AE1143,0)","v":0},{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1143,0,1,1),AP1142),0)","v":0},0,0,0,0,0,0,0,-389013016.42336202,-389185661.42336202,-391080042.30964702,-391080042.30964702,{"$f":"IF(A1143=\"\",\"\",AL1143-ROUND(AL1143*OFFSET(Input!$S$27,B1143,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1143=\"\",\"\",ROUND(AP1143*(1-OFFSET(Input!$T$27,MIN(B1143,10),0,1,1)),2*FEE_rounding))","v":-391080042.30964702},-385580042.30964702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1143=1,PMF_1st=0),0,ROUND(IF(A1143=1,AI1143,AL1142)*OFFSET(Input!$O$27,IF(A1143=121,-1,0)+MIN(B1143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1143=1,PMF_1st=0),0,IF(SUM($K$5:$L1143)-$AU1142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1142,B1143),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1140,95,12,null,134,{"$f":"IF(A1144=\"\",\"\",IF(A1144=1,Age_Full_Month,IF(F1143=11,0,F1143+1)))","v":11},134,0,{"$f":"IF(A1144=\"\",\"\",IF(AND(F1144=11,G1144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1144-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1144,99),0,1,1)*K1144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1144,0,1,1)*L1144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*M1144,FEE_rounding)","v":0},0,0,{"$f":"IF(C1144>=1,ROUND(K1144*OFFSET(Input!$U$27,B1144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1144=1,0,IF($C1144>=1,ROUND(OFFSET(Input!$X$27,B1144,0,1,1)*AL1143,AV_rounding),0))","v":0},{"$f":"IF(B1144=1,0,IF(C1144=1,ROUND(OFFSET(Input!$W$27,B1144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1142),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),OFFSET(Input!$G$27,B1144,0,1,1)-AE1144,0)","v":0},{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1144,0,1,1),AP1143),0)","v":0},0,0,0,0,0,0,0,-391080042.30964702,-391252687.30964702,-393157129.548953,-393157129.548953,{"$f":"IF(A1144=\"\",\"\",AL1144-ROUND(AL1144*OFFSET(Input!$S$27,B1144,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1144=\"\",\"\",ROUND(AP1144*(1-OFFSET(Input!$T$27,MIN(B1144,10),0,1,1)),2*FEE_rounding))","v":-393157129.548953},-387657129.548953,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1144=1,PMF_1st=0),0,ROUND(IF(A1144=1,AI1144,AL1143)*OFFSET(Input!$O$27,IF(A1144=121,-1,0)+MIN(B1144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1144=1,PMF_1st=0),0,IF(SUM($K$5:$L1144)-$AU1143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1143,B1144),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1141,96,1,null,135,{"$f":"IF(A1145=\"\",\"\",IF(A1145=1,Age_Full_Month,IF(F1144=11,0,F1144+1)))","v":0},135,0,{"$f":"IF(A1145=\"\",\"\",IF(AND(F1145=11,G1145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1145-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1145,99),0,1,1)*K1145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1145,0,1,1)*L1145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*M1145,FEE_rounding)","v":0},0,0,{"$f":"IF(C1145>=1,ROUND(K1145*OFFSET(Input!$U$27,B1145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1145=1,0,IF($C1145>=1,ROUND(OFFSET(Input!$X$27,B1145,0,1,1)*AL1144,AV_rounding),0))","v":0},{"$f":"IF(B1145=1,0,IF(C1145=1,ROUND(OFFSET(Input!$W$27,B1145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1143),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),OFFSET(Input!$G$27,B1145,0,1,1)-AE1145,0)","v":0},{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1145,0,1,1),AP1144),0)","v":0},0,0,0,0,0,0,0,-393157129.548953,-393329774.548953,-395244327.11542499,-395244327.11542499,{"$f":"IF(A1145=\"\",\"\",AL1145-ROUND(AL1145*OFFSET(Input!$S$27,B1145,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1145=\"\",\"\",ROUND(AP1145*(1-OFFSET(Input!$T$27,MIN(B1145,10),0,1,1)),2*FEE_rounding))","v":-395244327.11542499},-389744327.11542499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1145=1,PMF_1st=0),0,ROUND(IF(A1145=1,AI1145,AL1144)*OFFSET(Input!$O$27,IF(A1145=121,-1,0)+MIN(B1145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1145=1,PMF_1st=0),0,IF(SUM($K$5:$L1145)-$AU1144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1144,B1145),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1142,96,2,null,135,{"$f":"IF(A1146=\"\",\"\",IF(A1146=1,Age_Full_Month,IF(F1145=11,0,F1145+1)))","v":1},135,0,{"$f":"IF(A1146=\"\",\"\",IF(AND(F1146=11,G1146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1146-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1146,99),0,1,1)*K1146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1146,0,1,1)*L1146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*M1146,FEE_rounding)","v":0},0,0,{"$f":"IF(C1146>=1,ROUND(K1146*OFFSET(Input!$U$27,B1146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1146=1,0,IF($C1146>=1,ROUND(OFFSET(Input!$X$27,B1146,0,1,1)*AL1145,AV_rounding),0))","v":0},{"$f":"IF(B1146=1,0,IF(C1146=1,ROUND(OFFSET(Input!$W$27,B1146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1144),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),OFFSET(Input!$G$27,B1146,0,1,1)-AE1146,0)","v":0},{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1146,0,1,1),AP1145),0)","v":0},0,0,0,0,0,0,0,-395244327.11542499,-395416972.11542499,-397341684.22159201,-397341684.22159201,{"$f":"IF(A1146=\"\",\"\",AL1146-ROUND(AL1146*OFFSET(Input!$S$27,B1146,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1146=\"\",\"\",ROUND(AP1146*(1-OFFSET(Input!$T$27,MIN(B1146,10),0,1,1)),2*FEE_rounding))","v":-397341684.22159201},-391841684.22159201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1146=1,PMF_1st=0),0,ROUND(IF(A1146=1,AI1146,AL1145)*OFFSET(Input!$O$27,IF(A1146=121,-1,0)+MIN(B1146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1146=1,PMF_1st=0),0,IF(SUM($K$5:$L1146)-$AU1145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1145,B1146),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1143,96,3,null,135,{"$f":"IF(A1147=\"\",\"\",IF(A1147=1,Age_Full_Month,IF(F1146=11,0,F1146+1)))","v":2},135,0,{"$f":"IF(A1147=\"\",\"\",IF(AND(F1147=11,G1147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1147-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1147,99),0,1,1)*K1147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1147,0,1,1)*L1147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*M1147,FEE_rounding)","v":0},0,0,{"$f":"IF(C1147>=1,ROUND(K1147*OFFSET(Input!$U$27,B1147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1147=1,0,IF($C1147>=1,ROUND(OFFSET(Input!$X$27,B1147,0,1,1)*AL1146,AV_rounding),0))","v":0},{"$f":"IF(B1147=1,0,IF(C1147=1,ROUND(OFFSET(Input!$W$27,B1147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1145),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),OFFSET(Input!$G$27,B1147,0,1,1)-AE1147,0)","v":0},{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1147,0,1,1),AP1146),0)","v":0},0,0,0,0,0,0,0,-397341684.22159201,-397514329.22159201,-399449250.31952697,-399449250.31952697,{"$f":"IF(A1147=\"\",\"\",AL1147-ROUND(AL1147*OFFSET(Input!$S$27,B1147,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1147=\"\",\"\",ROUND(AP1147*(1-OFFSET(Input!$T$27,MIN(B1147,10),0,1,1)),2*FEE_rounding))","v":-399449250.31952697},-393949250.31952697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1147=1,PMF_1st=0),0,ROUND(IF(A1147=1,AI1147,AL1146)*OFFSET(Input!$O$27,IF(A1147=121,-1,0)+MIN(B1147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1147=1,PMF_1st=0),0,IF(SUM($K$5:$L1147)-$AU1146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1146,B1147),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1144,96,4,null,135,{"$f":"IF(A1148=\"\",\"\",IF(A1148=1,Age_Full_Month,IF(F1147=11,0,F1147+1)))","v":3},135,0,{"$f":"IF(A1148=\"\",\"\",IF(AND(F1148=11,G1148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1148-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1148,99),0,1,1)*K1148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1148,0,1,1)*L1148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*M1148,FEE_rounding)","v":0},0,0,{"$f":"IF(C1148>=1,ROUND(K1148*OFFSET(Input!$U$27,B1148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1148=1,0,IF($C1148>=1,ROUND(OFFSET(Input!$X$27,B1148,0,1,1)*AL1147,AV_rounding),0))","v":0},{"$f":"IF(B1148=1,0,IF(C1148=1,ROUND(OFFSET(Input!$W$27,B1148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1146),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),OFFSET(Input!$G$27,B1148,0,1,1)-AE1148,0)","v":0},{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1148,0,1,1),AP1147),0)","v":0},0,0,0,0,0,0,0,-399449250.31952697,-399621895.31952697,-401567075.10201299,-401567075.10201299,{"$f":"IF(A1148=\"\",\"\",AL1148-ROUND(AL1148*OFFSET(Input!$S$27,B1148,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1148=\"\",\"\",ROUND(AP1148*(1-OFFSET(Input!$T$27,MIN(B1148,10),0,1,1)),2*FEE_rounding))","v":-401567075.10201299},-396067075.10201299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1148=1,PMF_1st=0),0,ROUND(IF(A1148=1,AI1148,AL1147)*OFFSET(Input!$O$27,IF(A1148=121,-1,0)+MIN(B1148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1148=1,PMF_1st=0),0,IF(SUM($K$5:$L1148)-$AU1147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1147,B1148),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1145,96,5,null,135,{"$f":"IF(A1149=\"\",\"\",IF(A1149=1,Age_Full_Month,IF(F1148=11,0,F1148+1)))","v":4},135,0,{"$f":"IF(A1149=\"\",\"\",IF(AND(F1149=11,G1149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1149-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1149,99),0,1,1)*K1149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1149,0,1,1)*L1149,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*M1149,FEE_rounding)","v":0},0,0,{"$f":"IF(C1149>=1,ROUND(K1149*OFFSET(Input!$U$27,B1149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1149=1,0,IF($C1149>=1,ROUND(OFFSET(Input!$X$27,B1149,0,1,1)*AL1148,AV_rounding),0))","v":0},{"$f":"IF(B1149=1,0,IF(C1149=1,ROUND(OFFSET(Input!$W$27,B1149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1147),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),OFFSET(Input!$G$27,B1149,0,1,1)-AE1149,0)","v":0},{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1149,0,1,1),AP1148),0)","v":0},0,0,0,0,0,0,0,-401567075.10201299,-401739720.10201299,-403695208.50371599,-403695208.50371599,{"$f":"IF(A1149=\"\",\"\",AL1149-ROUND(AL1149*OFFSET(Input!$S$27,B1149,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1149=\"\",\"\",ROUND(AP1149*(1-OFFSET(Input!$T$27,MIN(B1149,10),0,1,1)),2*FEE_rounding))","v":-403695208.50371599},-398195208.50371599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1149=1,PMF_1st=0),0,ROUND(IF(A1149=1,AI1149,AL1148)*OFFSET(Input!$O$27,IF(A1149=121,-1,0)+MIN(B1149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1149=1,PMF_1st=0),0,IF(SUM($K$5:$L1149)-$AU1148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1148,B1149),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1146,96,6,null,135,{"$f":"IF(A1150=\"\",\"\",IF(A1150=1,Age_Full_Month,IF(F1149=11,0,F1149+1)))","v":5},135,0,{"$f":"IF(A1150=\"\",\"\",IF(AND(F1150=11,G1150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1150-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1150,99),0,1,1)*K1150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1150,0,1,1)*L1150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*M1150,FEE_rounding)","v":0},0,0,{"$f":"IF(C1150>=1,ROUND(K1150*OFFSET(Input!$U$27,B1150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1150=1,0,IF($C1150>=1,ROUND(OFFSET(Input!$X$27,B1150,0,1,1)*AL1149,AV_rounding),0))","v":0},{"$f":"IF(B1150=1,0,IF(C1150=1,ROUND(OFFSET(Input!$W$27,B1150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1148),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),OFFSET(Input!$G$27,B1150,0,1,1)-AE1150,0)","v":0},{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1150,0,1,1),AP1149),0)","v":0},0,0,0,0,0,0,0,-403695208.50371599,-403867853.50371599,-405833700.702362,-405833700.702362,{"$f":"IF(A1150=\"\",\"\",AL1150-ROUND(AL1150*OFFSET(Input!$S$27,B1150,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1150=\"\",\"\",ROUND(AP1150*(1-OFFSET(Input!$T$27,MIN(B1150,10),0,1,1)),2*FEE_rounding))","v":-405833700.702362},-400333700.702362,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1150=1,PMF_1st=0),0,ROUND(IF(A1150=1,AI1150,AL1149)*OFFSET(Input!$O$27,IF(A1150=121,-1,0)+MIN(B1150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1150=1,PMF_1st=0),0,IF(SUM($K$5:$L1150)-$AU1149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1149,B1150),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1147,96,7,null,135,{"$f":"IF(A1151=\"\",\"\",IF(A1151=1,Age_Full_Month,IF(F1150=11,0,F1150+1)))","v":6},135,0,{"$f":"IF(A1151=\"\",\"\",IF(AND(F1151=11,G1151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1151-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1151,99),0,1,1)*K1151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1151,0,1,1)*L1151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*M1151,FEE_rounding)","v":0},0,0,{"$f":"IF(C1151>=1,ROUND(K1151*OFFSET(Input!$U$27,B1151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1151=1,0,IF($C1151>=1,ROUND(OFFSET(Input!$X$27,B1151,0,1,1)*AL1150,AV_rounding),0))","v":0},{"$f":"IF(B1151=1,0,IF(C1151=1,ROUND(OFFSET(Input!$W$27,B1151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1149),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),OFFSET(Input!$G$27,B1151,0,1,1)-AE1151,0)","v":0},{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1151,0,1,1),AP1150),0)","v":0},0,0,0,0,0,0,0,-405833700.702362,-406006345.702362,-407982602.11991799,-407982602.11991799,{"$f":"IF(A1151=\"\",\"\",AL1151-ROUND(AL1151*OFFSET(Input!$S$27,B1151,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1151=\"\",\"\",ROUND(AP1151*(1-OFFSET(Input!$T$27,MIN(B1151,10),0,1,1)),2*FEE_rounding))","v":-407982602.11991799},-402482602.11991799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1151=1,PMF_1st=0),0,ROUND(IF(A1151=1,AI1151,AL1150)*OFFSET(Input!$O$27,IF(A1151=121,-1,0)+MIN(B1151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1151=1,PMF_1st=0),0,IF(SUM($K$5:$L1151)-$AU1150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1150,B1151),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1148,96,8,null,135,{"$f":"IF(A1152=\"\",\"\",IF(A1152=1,Age_Full_Month,IF(F1151=11,0,F1151+1)))","v":7},135,0,{"$f":"IF(A1152=\"\",\"\",IF(AND(F1152=11,G1152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1152-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1152,99),0,1,1)*K1152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1152,0,1,1)*L1152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*M1152,FEE_rounding)","v":0},0,0,{"$f":"IF(C1152>=1,ROUND(K1152*OFFSET(Input!$U$27,B1152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1152=1,0,IF($C1152>=1,ROUND(OFFSET(Input!$X$27,B1152,0,1,1)*AL1151,AV_rounding),0))","v":0},{"$f":"IF(B1152=1,0,IF(C1152=1,ROUND(OFFSET(Input!$W$27,B1152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1150),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),OFFSET(Input!$G$27,B1152,0,1,1)-AE1152,0)","v":0},{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1152,0,1,1),AP1151),0)","v":0},0,0,0,0,0,0,0,-407982602.11991799,-408155247.11991799,-410141963.42378402,-410141963.42378402,{"$f":"IF(A1152=\"\",\"\",AL1152-ROUND(AL1152*OFFSET(Input!$S$27,B1152,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1152=\"\",\"\",ROUND(AP1152*(1-OFFSET(Input!$T$27,MIN(B1152,10),0,1,1)),2*FEE_rounding))","v":-410141963.42378402},-404641963.42378402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1152=1,PMF_1st=0),0,ROUND(IF(A1152=1,AI1152,AL1151)*OFFSET(Input!$O$27,IF(A1152=121,-1,0)+MIN(B1152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1152=1,PMF_1st=0),0,IF(SUM($K$5:$L1152)-$AU1151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1151,B1152),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1149,96,9,null,135,{"$f":"IF(A1153=\"\",\"\",IF(A1153=1,Age_Full_Month,IF(F1152=11,0,F1152+1)))","v":8},135,0,{"$f":"IF(A1153=\"\",\"\",IF(AND(F1153=11,G1153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1153-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1153,99),0,1,1)*K1153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1153,0,1,1)*L1153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*M1153,FEE_rounding)","v":0},0,0,{"$f":"IF(C1153>=1,ROUND(K1153*OFFSET(Input!$U$27,B1153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1153=1,0,IF($C1153>=1,ROUND(OFFSET(Input!$X$27,B1153,0,1,1)*AL1152,AV_rounding),0))","v":0},{"$f":"IF(B1153=1,0,IF(C1153=1,ROUND(OFFSET(Input!$W$27,B1153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1151),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),OFFSET(Input!$G$27,B1153,0,1,1)-AE1153,0)","v":0},{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1153,0,1,1),AP1152),0)","v":0},0,0,0,0,0,0,0,-410141963.42378402,-410314608.42378402,-412311835.52798599,-412311835.52798599,{"$f":"IF(A1153=\"\",\"\",AL1153-ROUND(AL1153*OFFSET(Input!$S$27,B1153,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1153=\"\",\"\",ROUND(AP1153*(1-OFFSET(Input!$T$27,MIN(B1153,10),0,1,1)),2*FEE_rounding))","v":-412311835.52798599},-406811835.52798599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1153=1,PMF_1st=0),0,ROUND(IF(A1153=1,AI1153,AL1152)*OFFSET(Input!$O$27,IF(A1153=121,-1,0)+MIN(B1153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1153=1,PMF_1st=0),0,IF(SUM($K$5:$L1153)-$AU1152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1152,B1153),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1150,96,10,null,135,{"$f":"IF(A1154=\"\",\"\",IF(A1154=1,Age_Full_Month,IF(F1153=11,0,F1153+1)))","v":9},135,0,{"$f":"IF(A1154=\"\",\"\",IF(AND(F1154=11,G1154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1154-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1154,99),0,1,1)*K1154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1154,0,1,1)*L1154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*M1154,FEE_rounding)","v":0},0,0,{"$f":"IF(C1154>=1,ROUND(K1154*OFFSET(Input!$U$27,B1154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1154=1,0,IF($C1154>=1,ROUND(OFFSET(Input!$X$27,B1154,0,1,1)*AL1153,AV_rounding),0))","v":0},{"$f":"IF(B1154=1,0,IF(C1154=1,ROUND(OFFSET(Input!$W$27,B1154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1152),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),OFFSET(Input!$G$27,B1154,0,1,1)-AE1154,0)","v":0},{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1154,0,1,1),AP1153),0)","v":0},0,0,0,0,0,0,0,-412311835.52798599,-412484480.52798599,-414492269.59437501,-414492269.59437501,{"$f":"IF(A1154=\"\",\"\",AL1154-ROUND(AL1154*OFFSET(Input!$S$27,B1154,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1154=\"\",\"\",ROUND(AP1154*(1-OFFSET(Input!$T$27,MIN(B1154,10),0,1,1)),2*FEE_rounding))","v":-414492269.59437501},-408992269.59437501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1154=1,PMF_1st=0),0,ROUND(IF(A1154=1,AI1154,AL1153)*OFFSET(Input!$O$27,IF(A1154=121,-1,0)+MIN(B1154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1154=1,PMF_1st=0),0,IF(SUM($K$5:$L1154)-$AU1153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1153,B1154),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1151,96,11,null,135,{"$f":"IF(A1155=\"\",\"\",IF(A1155=1,Age_Full_Month,IF(F1154=11,0,F1154+1)))","v":10},135,0,{"$f":"IF(A1155=\"\",\"\",IF(AND(F1155=11,G1155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1155-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1155,99),0,1,1)*K1155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1155,0,1,1)*L1155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*M1155,FEE_rounding)","v":0},0,0,{"$f":"IF(C1155>=1,ROUND(K1155*OFFSET(Input!$U$27,B1155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1155=1,0,IF($C1155>=1,ROUND(OFFSET(Input!$X$27,B1155,0,1,1)*AL1154,AV_rounding),0))","v":0},{"$f":"IF(B1155=1,0,IF(C1155=1,ROUND(OFFSET(Input!$W$27,B1155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1153),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),OFFSET(Input!$G$27,B1155,0,1,1)-AE1155,0)","v":0},{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1155,0,1,1),AP1154),0)","v":0},0,0,0,0,0,0,0,-414492269.59437501,-414664914.59437501,-416683317.03383702,-416683317.03383702,{"$f":"IF(A1155=\"\",\"\",AL1155-ROUND(AL1155*OFFSET(Input!$S$27,B1155,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1155=\"\",\"\",ROUND(AP1155*(1-OFFSET(Input!$T$27,MIN(B1155,10),0,1,1)),2*FEE_rounding))","v":-416683317.03383702},-411183317.03383702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1155=1,PMF_1st=0),0,ROUND(IF(A1155=1,AI1155,AL1154)*OFFSET(Input!$O$27,IF(A1155=121,-1,0)+MIN(B1155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1155=1,PMF_1st=0),0,IF(SUM($K$5:$L1155)-$AU1154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1154,B1155),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1152,96,12,null,135,{"$f":"IF(A1156=\"\",\"\",IF(A1156=1,Age_Full_Month,IF(F1155=11,0,F1155+1)))","v":11},135,0,{"$f":"IF(A1156=\"\",\"\",IF(AND(F1156=11,G1156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1156-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1156,99),0,1,1)*K1156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1156,0,1,1)*L1156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*M1156,FEE_rounding)","v":0},0,0,{"$f":"IF(C1156>=1,ROUND(K1156*OFFSET(Input!$U$27,B1156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1156=1,0,IF($C1156>=1,ROUND(OFFSET(Input!$X$27,B1156,0,1,1)*AL1155,AV_rounding),0))","v":0},{"$f":"IF(B1156=1,0,IF(C1156=1,ROUND(OFFSET(Input!$W$27,B1156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1154),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),OFFSET(Input!$G$27,B1156,0,1,1)-AE1156,0)","v":0},{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1156,0,1,1),AP1155),0)","v":0},0,0,0,0,0,0,0,-416683317.03383702,-416855962.03383702,-418885029.50750101,-418885029.50750101,{"$f":"IF(A1156=\"\",\"\",AL1156-ROUND(AL1156*OFFSET(Input!$S$27,B1156,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1156=\"\",\"\",ROUND(AP1156*(1-OFFSET(Input!$T$27,MIN(B1156,10),0,1,1)),2*FEE_rounding))","v":-418885029.50750101},-413385029.50750101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1156=1,PMF_1st=0),0,ROUND(IF(A1156=1,AI1156,AL1155)*OFFSET(Input!$O$27,IF(A1156=121,-1,0)+MIN(B1156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1156=1,PMF_1st=0),0,IF(SUM($K$5:$L1156)-$AU1155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1155,B1156),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1153,97,1,null,{"$f":"IF($A1157=\"\",\"\",Age_Insured+B1157-1)","v":136},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Month,IF(F1156=11,0,F1156+1)))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Year,IF(F1156=11,G1156+1,G1156)))","v":136},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),DAY(EOMONTH((SignYY+INT(A1157/12)+1911)&\"/\"&(IF(MOD(SignMM+A1157-1,12)=0,12,MOD(SignMM+A1157-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1157-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1157-1>=BPP,\"\",IF(AS1156>0,1,0))","v":""},{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,IF(($BJ1157+$AL1156+$AP1156+$AW1157)/($BJ1157+$AL1156+$AP1156)>$BK1157,VLOOKUP($B1157,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1157=0,0,IF(MOD(C1157-1,12/Prem_Freq)=0,VLOOKUP(B1157,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1157=1,VLOOKUP(B1157,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1157,99),0,1,1)*K1157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1157,0,1,1)*L1157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*M1157,FEE_rounding)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,K1157-N1157))","v":0},{"$f":"IF(A1158=\"\",\"\",IF(K1157=\"*****\",\"*****\",L1157-O1157+M1157-P1157))","v":0},{"$f":"IF(C1157>=1,ROUND(K1157*OFFSET(Input!$U$27,B1157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1157=1,0,IF($C1157>=1,ROUND(OFFSET(Input!$X$27,B1157,0,1,1)*AL1156,AV_rounding),0))","v":0},{"$f":"IF(B1157=1,0,IF(C1157=1,ROUND(OFFSET(Input!$W$27,B1157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1155),AV_rounding),0))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,BA1157,AI1157))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(SUM(AI1157,-V1157)>BB1157,BB1157,SUM(AI1157,-V1157)))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,0,BA1157-AI1157))","v":172645},0,0,{"$f":"IF(E1157=\" \",\" \",IF(Z1157<BI1156+BC1157+BE1157+BD1157*0+BF1157,BI1156+BC1157+BE1157+BD1157*0+BF1157-BI1156-Z1157,0))","v":0},0,0,{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),OFFSET(Input!$G$27,B1157,0,1,1)-AE1157,0)","v":0},{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1157,0,1,1),AP1156),0)","v":0},{"$f":"IF(A1158=\"\",\"\",AF1156+AD1157+AE1157)","v":0},0,0,{"$f":"IF(A1157=\"\",\"\",AL1156+Q1157+R1157*0+IF(A1157=1,0,SUM(S1157:U1157)))","v":0},{"$f":"IF(A1157=\"\",\"\",AI1157-V1157-W1157-Z1157-AD1157)","v":0},{"$f":"ROUND((AJ1157-AB1157)*(1+IRR_2)^(1/12)+IF(A1157=1,S1157,0),AV_rounding)","v":0},{"$f":"ROUND(AK1157-AG1157,AV_rounding)","v":0},-418885029.50750101,-419057674.50750101,{"$f":"ROUND((AN1157-AC1157)*(1+IRR_2)^(1/12),AV_rounding)","v":-421097458.92796099},{"$f":"ROUND(AO1157-AH1157,AV_rounding)","v":-421097458.92796099},{"$f":"IF(A1157=\"\",\"\",AL1157-ROUND(AL1157*OFFSET(Input!$S$27,B1157,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1157=\"\",\"\",ROUND(AP1157*(1-OFFSET(Input!$T$27,MIN(B1157,10),0,1,1)),2*FEE_rounding))","v":-421097458.92796099},-415597458.92796099,0,{"$f":"IF(A1158=\"\",\"\",AU1156+AD1157+AE1157)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,Q1157+R1157))","v":0},5500000,5500000,{"$f":"IF(A1157=1,K1157,MAX(AY1156+K1157-AD1156-AE1156,0))","v":3000000},{"$f":"IF(A1157=\"\",\"\",AW1157)","v":5500000},{"$f":"ROUND(ROUND(AZ1157/100000*VLOOKUP(Age_Insured+B1157-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1157>0,I1157/H1157,1),2*FEE_rounding)*IF(G1158>14,1,0)*IF(AND(I1157=0,H1157>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1157=1,PMF_1st=0),0,ROUND(IF(A1157=1,AI1157,AL1156)*OFFSET(Input!$O$27,IF(A1157=121,-1,0)+MIN(B1157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1157=1,PMF_1st=0),0,IF(SUM($K$5:$L1157)-$AU1156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1156,B1157),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1157+1","v":1154},{"$f":"IF($A1158=\"\",\"\",INT((A1158-1)/12)+1)","v":97},{"$f":"IF($A1158=\"\",\"\",MOD((A1158-1),12)+1)","v":2},null,136,{"$f":"IF(A1158=\"\",\"\",IF(A1158=1,Age_Full_Month,IF(F1157=11,0,F1157+1)))","v":1},136,0,{"$f":"IF(A1158=\"\",\"\",IF(AND(F1158=11,G1158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1158-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1158,99),0,1,1)*K1158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1158,0,1,1)*L1158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*M1158,FEE_rounding)","v":0},0,0,{"$f":"IF(C1158>=1,ROUND(K1158*OFFSET(Input!$U$27,B1158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1158=1,0,IF($C1158>=1,ROUND(OFFSET(Input!$X$27,B1158,0,1,1)*AL1157,AV_rounding),0))","v":0},{"$f":"IF(B1158=1,0,IF(C1158=1,ROUND(OFFSET(Input!$W$27,B1158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1156),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1158+R1158","v":0},{"$f":"IF(E1158=\" \",\" \",IF(AI1158+AM1158-V1158>BI1157+BC1158+BD1158+BF1158+BE1158,BI1157+BC1158+BD1158+BF1158+BE1158,MAX(AI1158+AM1158-V1158,0)))","v":0},0,{"$f":"BG1158","v":0},0,{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),OFFSET(Input!$G$27,B1158,0,1,1)-AE1158,0)","v":0},{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1158,0,1,1),AP1157),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1158+AO1157","v":-421097458.92796099},{"$f":"AM1158-X1158-AA1158-AE1158","v":-421270103.92796099},-423320657.46049798,-423320657.46049798,{"$f":"IF(A1158=\"\",\"\",AL1158-ROUND(AL1158*OFFSET(Input!$S$27,B1158,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1158=\"\",\"\",ROUND(AP1158*(1-OFFSET(Input!$T$27,MIN(B1158,10),0,1,1)),2*FEE_rounding))","v":-423320657.46049798},{"$f":"AW1158+AL1158+AP1158","v":-417820657.46049798},0,0,0,{"$f":"AW1157","v":5500000},{"$f":"AW1158+AI1158","v":5500000},3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1158=1,PMF_1st=0),0,ROUND(IF(A1158=1,AI1158,AL1157)*OFFSET(Input!$O$27,IF(A1158=121,-1,0)+MIN(B1158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1158=1,PMF_1st=0),0,IF(SUM($K$5:$L1158)-$AU1157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1157,B1158),21),0,1,1)))","v":0},null,null,{"$f":"BI1157+BC1158+BD1158+BE1158+BF1158-Z1158-AA1158","v":0},{"$f":"IF(MOD($C1158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1158<=30,1.9,IF($E1158<=40,1.6,IF($E1158<=50,1.4,IF($E1158<=60,1.2,IF($E1158<=70,1.1,IF($E1158<=90,1.02,1))))))","v":1}]
[1155,97,3,null,136,{"$f":"IF(A1159=\"\",\"\",IF(A1159=1,Age_Full_Month,IF(F1158=11,0,F1158+1)))","v":2},136,0,{"$f":"IF(A1159=\"\",\"\",IF(AND(F1159=11,G1159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1159-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1159,99),0,1,1)*K1159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1159,0,1,1)*L1159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*M1159,FEE_rounding)","v":0},0,0,{"$f":"IF(C1159>=1,ROUND(K1159*OFFSET(Input!$U$27,B1159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1159=1,0,IF($C1159>=1,ROUND(OFFSET(Input!$X$27,B1159,0,1,1)*AL1158,AV_rounding),0))","v":0},{"$f":"IF(B1159=1,0,IF(C1159=1,ROUND(OFFSET(Input!$W$27,B1159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1157),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),OFFSET(Input!$G$27,B1159,0,1,1)-AE1159,0)","v":0},{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1159,0,1,1),AP1158),0)","v":0},0,0,0,0,0,0,0,-423320657.46049798,-423493302.46049798,-425554677.52430898,-425554677.52430898,{"$f":"IF(A1159=\"\",\"\",AL1159-ROUND(AL1159*OFFSET(Input!$S$27,B1159,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1159=\"\",\"\",ROUND(AP1159*(1-OFFSET(Input!$T$27,MIN(B1159,10),0,1,1)),2*FEE_rounding))","v":-425554677.52430898},-420054677.52430898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1159=1,PMF_1st=0),0,ROUND(IF(A1159=1,AI1159,AL1158)*OFFSET(Input!$O$27,IF(A1159=121,-1,0)+MIN(B1159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1159=1,PMF_1st=0),0,IF(SUM($K$5:$L1159)-$AU1158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1158,B1159),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1156,97,4,null,136,{"$f":"IF(A1160=\"\",\"\",IF(A1160=1,Age_Full_Month,IF(F1159=11,0,F1159+1)))","v":3},136,0,{"$f":"IF(A1160=\"\",\"\",IF(AND(F1160=11,G1160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1160-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1160,99),0,1,1)*K1160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1160,0,1,1)*L1160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*M1160,FEE_rounding)","v":0},0,0,{"$f":"IF(C1160>=1,ROUND(K1160*OFFSET(Input!$U$27,B1160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1160=1,0,IF($C1160>=1,ROUND(OFFSET(Input!$X$27,B1160,0,1,1)*AL1159,AV_rounding),0))","v":0},{"$f":"IF(B1160=1,0,IF(C1160=1,ROUND(OFFSET(Input!$W$27,B1160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1158),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),OFFSET(Input!$G$27,B1160,0,1,1)-AE1160,0)","v":0},{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1160,0,1,1),AP1159),0)","v":0},0,0,0,0,0,0,0,-425554677.52430898,-425727322.52430898,-427799571.79374403,-427799571.79374403,{"$f":"IF(A1160=\"\",\"\",AL1160-ROUND(AL1160*OFFSET(Input!$S$27,B1160,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1160=\"\",\"\",ROUND(AP1160*(1-OFFSET(Input!$T$27,MIN(B1160,10),0,1,1)),2*FEE_rounding))","v":-427799571.79374403},-422299571.79374403,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1160=1,PMF_1st=0),0,ROUND(IF(A1160=1,AI1160,AL1159)*OFFSET(Input!$O$27,IF(A1160=121,-1,0)+MIN(B1160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1160=1,PMF_1st=0),0,IF(SUM($K$5:$L1160)-$AU1159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1159,B1160),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1157,97,5,null,136,{"$f":"IF(A1161=\"\",\"\",IF(A1161=1,Age_Full_Month,IF(F1160=11,0,F1160+1)))","v":4},136,0,{"$f":"IF(A1161=\"\",\"\",IF(AND(F1161=11,G1161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1161-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1161,99),0,1,1)*K1161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1161,0,1,1)*L1161,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*M1161,FEE_rounding)","v":0},0,0,{"$f":"IF(C1161>=1,ROUND(K1161*OFFSET(Input!$U$27,B1161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1161=1,0,IF($C1161>=1,ROUND(OFFSET(Input!$X$27,B1161,0,1,1)*AL1160,AV_rounding),0))","v":0},{"$f":"IF(B1161=1,0,IF(C1161=1,ROUND(OFFSET(Input!$W$27,B1161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1159),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),OFFSET(Input!$G$27,B1161,0,1,1)-AE1161,0)","v":0},{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1161,0,1,1),AP1160),0)","v":0},0,0,0,0,0,0,0,-427799571.79374403,-427972216.79374403,-430055393.19954997,-430055393.19954997,{"$f":"IF(A1161=\"\",\"\",AL1161-ROUND(AL1161*OFFSET(Input!$S$27,B1161,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1161=\"\",\"\",ROUND(AP1161*(1-OFFSET(Input!$T$27,MIN(B1161,10),0,1,1)),2*FEE_rounding))","v":-430055393.19954997},-424555393.19954997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1161=1,PMF_1st=0),0,ROUND(IF(A1161=1,AI1161,AL1160)*OFFSET(Input!$O$27,IF(A1161=121,-1,0)+MIN(B1161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1161=1,PMF_1st=0),0,IF(SUM($K$5:$L1161)-$AU1160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1160,B1161),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1158,97,6,null,136,{"$f":"IF(A1162=\"\",\"\",IF(A1162=1,Age_Full_Month,IF(F1161=11,0,F1161+1)))","v":5},136,0,{"$f":"IF(A1162=\"\",\"\",IF(AND(F1162=11,G1162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1162-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1162,99),0,1,1)*K1162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1162,0,1,1)*L1162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*M1162,FEE_rounding)","v":0},0,0,{"$f":"IF(C1162>=1,ROUND(K1162*OFFSET(Input!$U$27,B1162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1162=1,0,IF($C1162>=1,ROUND(OFFSET(Input!$X$27,B1162,0,1,1)*AL1161,AV_rounding),0))","v":0},{"$f":"IF(B1162=1,0,IF(C1162=1,ROUND(OFFSET(Input!$W$27,B1162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1160),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),OFFSET(Input!$G$27,B1162,0,1,1)-AE1162,0)","v":0},{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1162,0,1,1),AP1161),0)","v":0},0,0,0,0,0,0,0,-430055393.19954997,-430228038.19954997,-432322194.93011498,-432322194.93011498,{"$f":"IF(A1162=\"\",\"\",AL1162-ROUND(AL1162*OFFSET(Input!$S$27,B1162,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1162=\"\",\"\",ROUND(AP1162*(1-OFFSET(Input!$T$27,MIN(B1162,10),0,1,1)),2*FEE_rounding))","v":-432322194.93011498},-426822194.93011498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1162=1,PMF_1st=0),0,ROUND(IF(A1162=1,AI1162,AL1161)*OFFSET(Input!$O$27,IF(A1162=121,-1,0)+MIN(B1162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1162=1,PMF_1st=0),0,IF(SUM($K$5:$L1162)-$AU1161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1161,B1162),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1159,97,7,null,136,{"$f":"IF(A1163=\"\",\"\",IF(A1163=1,Age_Full_Month,IF(F1162=11,0,F1162+1)))","v":6},136,0,{"$f":"IF(A1163=\"\",\"\",IF(AND(F1163=11,G1163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1163-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1163,99),0,1,1)*K1163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1163,0,1,1)*L1163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*M1163,FEE_rounding)","v":0},0,0,{"$f":"IF(C1163>=1,ROUND(K1163*OFFSET(Input!$U$27,B1163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1163=1,0,IF($C1163>=1,ROUND(OFFSET(Input!$X$27,B1163,0,1,1)*AL1162,AV_rounding),0))","v":0},{"$f":"IF(B1163=1,0,IF(C1163=1,ROUND(OFFSET(Input!$W$27,B1163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1161),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),OFFSET(Input!$G$27,B1163,0,1,1)-AE1163,0)","v":0},{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1163,0,1,1),AP1162),0)","v":0},0,0,0,0,0,0,0,-432322194.93011498,-432494839.93011498,-434600030.43272501,-434600030.43272501,{"$f":"IF(A1163=\"\",\"\",AL1163-ROUND(AL1163*OFFSET(Input!$S$27,B1163,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1163=\"\",\"\",ROUND(AP1163*(1-OFFSET(Input!$T$27,MIN(B1163,10),0,1,1)),2*FEE_rounding))","v":-434600030.43272501},-429100030.43272501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1163=1,PMF_1st=0),0,ROUND(IF(A1163=1,AI1163,AL1162)*OFFSET(Input!$O$27,IF(A1163=121,-1,0)+MIN(B1163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1163=1,PMF_1st=0),0,IF(SUM($K$5:$L1163)-$AU1162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1162,B1163),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1160,97,8,null,136,{"$f":"IF(A1164=\"\",\"\",IF(A1164=1,Age_Full_Month,IF(F1163=11,0,F1163+1)))","v":7},136,0,{"$f":"IF(A1164=\"\",\"\",IF(AND(F1164=11,G1164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1164-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1164,99),0,1,1)*K1164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1164,0,1,1)*L1164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*M1164,FEE_rounding)","v":0},0,0,{"$f":"IF(C1164>=1,ROUND(K1164*OFFSET(Input!$U$27,B1164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1164=1,0,IF($C1164>=1,ROUND(OFFSET(Input!$X$27,B1164,0,1,1)*AL1163,AV_rounding),0))","v":0},{"$f":"IF(B1164=1,0,IF(C1164=1,ROUND(OFFSET(Input!$W$27,B1164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1162),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),OFFSET(Input!$G$27,B1164,0,1,1)-AE1164,0)","v":0},{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1164,0,1,1),AP1163),0)","v":0},0,0,0,0,0,0,0,-434600030.43272501,-434772675.43272501,-436888953.414823,-436888953.414823,{"$f":"IF(A1164=\"\",\"\",AL1164-ROUND(AL1164*OFFSET(Input!$S$27,B1164,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1164=\"\",\"\",ROUND(AP1164*(1-OFFSET(Input!$T$27,MIN(B1164,10),0,1,1)),2*FEE_rounding))","v":-436888953.414823},-431388953.414823,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1164=1,PMF_1st=0),0,ROUND(IF(A1164=1,AI1164,AL1163)*OFFSET(Input!$O$27,IF(A1164=121,-1,0)+MIN(B1164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1164=1,PMF_1st=0),0,IF(SUM($K$5:$L1164)-$AU1163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1163,B1164),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1161,97,9,null,136,{"$f":"IF(A1165=\"\",\"\",IF(A1165=1,Age_Full_Month,IF(F1164=11,0,F1164+1)))","v":8},136,0,{"$f":"IF(A1165=\"\",\"\",IF(AND(F1165=11,G1165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1165-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1165,99),0,1,1)*K1165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1165,0,1,1)*L1165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*M1165,FEE_rounding)","v":0},0,0,{"$f":"IF(C1165>=1,ROUND(K1165*OFFSET(Input!$U$27,B1165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1165=1,0,IF($C1165>=1,ROUND(OFFSET(Input!$X$27,B1165,0,1,1)*AL1164,AV_rounding),0))","v":0},{"$f":"IF(B1165=1,0,IF(C1165=1,ROUND(OFFSET(Input!$W$27,B1165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1163),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),OFFSET(Input!$G$27,B1165,0,1,1)-AE1165,0)","v":0},{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1165,0,1,1),AP1164),0)","v":0},0,0,0,0,0,0,0,-436888953.414823,-437061598.414823,-439189017.84527701,-439189017.84527701,{"$f":"IF(A1165=\"\",\"\",AL1165-ROUND(AL1165*OFFSET(Input!$S$27,B1165,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1165=\"\",\"\",ROUND(AP1165*(1-OFFSET(Input!$T$27,MIN(B1165,10),0,1,1)),2*FEE_rounding))","v":-439189017.84527701},-433689017.84527701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1165=1,PMF_1st=0),0,ROUND(IF(A1165=1,AI1165,AL1164)*OFFSET(Input!$O$27,IF(A1165=121,-1,0)+MIN(B1165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1165=1,PMF_1st=0),0,IF(SUM($K$5:$L1165)-$AU1164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1164,B1165),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1162,97,10,null,136,{"$f":"IF(A1166=\"\",\"\",IF(A1166=1,Age_Full_Month,IF(F1165=11,0,F1165+1)))","v":9},136,0,{"$f":"IF(A1166=\"\",\"\",IF(AND(F1166=11,G1166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1166-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1166,99),0,1,1)*K1166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1166,0,1,1)*L1166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*M1166,FEE_rounding)","v":0},0,0,{"$f":"IF(C1166>=1,ROUND(K1166*OFFSET(Input!$U$27,B1166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1166=1,0,IF($C1166>=1,ROUND(OFFSET(Input!$X$27,B1166,0,1,1)*AL1165,AV_rounding),0))","v":0},{"$f":"IF(B1166=1,0,IF(C1166=1,ROUND(OFFSET(Input!$W$27,B1166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1164),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),OFFSET(Input!$G$27,B1166,0,1,1)-AE1166,0)","v":0},{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1166,0,1,1),AP1165),0)","v":0},0,0,0,0,0,0,0,-439189017.84527701,-439361662.84527701,-441500277.95564997,-441500277.95564997,{"$f":"IF(A1166=\"\",\"\",AL1166-ROUND(AL1166*OFFSET(Input!$S$27,B1166,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1166=\"\",\"\",ROUND(AP1166*(1-OFFSET(Input!$T$27,MIN(B1166,10),0,1,1)),2*FEE_rounding))","v":-441500277.95564997},-436000277.95564997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1166=1,PMF_1st=0),0,ROUND(IF(A1166=1,AI1166,AL1165)*OFFSET(Input!$O$27,IF(A1166=121,-1,0)+MIN(B1166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1166=1,PMF_1st=0),0,IF(SUM($K$5:$L1166)-$AU1165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1165,B1166),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1163,97,11,null,136,{"$f":"IF(A1167=\"\",\"\",IF(A1167=1,Age_Full_Month,IF(F1166=11,0,F1166+1)))","v":10},136,0,{"$f":"IF(A1167=\"\",\"\",IF(AND(F1167=11,G1167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1167-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1167,99),0,1,1)*K1167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1167,0,1,1)*L1167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*M1167,FEE_rounding)","v":0},0,0,{"$f":"IF(C1167>=1,ROUND(K1167*OFFSET(Input!$U$27,B1167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1167=1,0,IF($C1167>=1,ROUND(OFFSET(Input!$X$27,B1167,0,1,1)*AL1166,AV_rounding),0))","v":0},{"$f":"IF(B1167=1,0,IF(C1167=1,ROUND(OFFSET(Input!$W$27,B1167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1165),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),OFFSET(Input!$G$27,B1167,0,1,1)-AE1167,0)","v":0},{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1167,0,1,1),AP1166),0)","v":0},0,0,0,0,0,0,0,-441500277.95564997,-441672922.95564997,-443822788.24147898,-443822788.24147898,{"$f":"IF(A1167=\"\",\"\",AL1167-ROUND(AL1167*OFFSET(Input!$S$27,B1167,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1167=\"\",\"\",ROUND(AP1167*(1-OFFSET(Input!$T$27,MIN(B1167,10),0,1,1)),2*FEE_rounding))","v":-443822788.24147898},-438322788.24147898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1167=1,PMF_1st=0),0,ROUND(IF(A1167=1,AI1167,AL1166)*OFFSET(Input!$O$27,IF(A1167=121,-1,0)+MIN(B1167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1167=1,PMF_1st=0),0,IF(SUM($K$5:$L1167)-$AU1166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1166,B1167),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1164,97,12,null,136,{"$f":"IF(A1168=\"\",\"\",IF(A1168=1,Age_Full_Month,IF(F1167=11,0,F1167+1)))","v":11},136,0,{"$f":"IF(A1168=\"\",\"\",IF(AND(F1168=11,G1168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1168-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1168,99),0,1,1)*K1168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1168,0,1,1)*L1168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*M1168,FEE_rounding)","v":0},0,0,{"$f":"IF(C1168>=1,ROUND(K1168*OFFSET(Input!$U$27,B1168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1168=1,0,IF($C1168>=1,ROUND(OFFSET(Input!$X$27,B1168,0,1,1)*AL1167,AV_rounding),0))","v":0},{"$f":"IF(B1168=1,0,IF(C1168=1,ROUND(OFFSET(Input!$W$27,B1168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1166),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),OFFSET(Input!$G$27,B1168,0,1,1)-AE1168,0)","v":0},{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1168,0,1,1),AP1167),0)","v":0},0,0,0,0,0,0,0,-443822788.24147898,-443995433.24147898,-446156603.46356302,-446156603.46356302,{"$f":"IF(A1168=\"\",\"\",AL1168-ROUND(AL1168*OFFSET(Input!$S$27,B1168,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1168=\"\",\"\",ROUND(AP1168*(1-OFFSET(Input!$T$27,MIN(B1168,10),0,1,1)),2*FEE_rounding))","v":-446156603.46356302},-440656603.46356302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1168=1,PMF_1st=0),0,ROUND(IF(A1168=1,AI1168,AL1167)*OFFSET(Input!$O$27,IF(A1168=121,-1,0)+MIN(B1168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1168=1,PMF_1st=0),0,IF(SUM($K$5:$L1168)-$AU1167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1167,B1168),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1165,98,1,null,137,{"$f":"IF(A1169=\"\",\"\",IF(A1169=1,Age_Full_Month,IF(F1168=11,0,F1168+1)))","v":0},137,0,{"$f":"IF(A1169=\"\",\"\",IF(AND(F1169=11,G1169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1169-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1169,99),0,1,1)*K1169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1169,0,1,1)*L1169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*M1169,FEE_rounding)","v":0},0,0,{"$f":"IF(C1169>=1,ROUND(K1169*OFFSET(Input!$U$27,B1169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1169=1,0,IF($C1169>=1,ROUND(OFFSET(Input!$X$27,B1169,0,1,1)*AL1168,AV_rounding),0))","v":0},{"$f":"IF(B1169=1,0,IF(C1169=1,ROUND(OFFSET(Input!$W$27,B1169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1167),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),OFFSET(Input!$G$27,B1169,0,1,1)-AE1169,0)","v":0},{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1169,0,1,1),AP1168),0)","v":0},0,0,0,0,0,0,0,-446156603.46356302,-446329248.46356302,-448501778.64925098,-448501778.64925098,{"$f":"IF(A1169=\"\",\"\",AL1169-ROUND(AL1169*OFFSET(Input!$S$27,B1169,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1169=\"\",\"\",ROUND(AP1169*(1-OFFSET(Input!$T$27,MIN(B1169,10),0,1,1)),2*FEE_rounding))","v":-448501778.64925098},-443001778.64925098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1169=1,PMF_1st=0),0,ROUND(IF(A1169=1,AI1169,AL1168)*OFFSET(Input!$O$27,IF(A1169=121,-1,0)+MIN(B1169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1169=1,PMF_1st=0),0,IF(SUM($K$5:$L1169)-$AU1168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1168,B1169),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1166,98,2,null,137,{"$f":"IF(A1170=\"\",\"\",IF(A1170=1,Age_Full_Month,IF(F1169=11,0,F1169+1)))","v":1},137,0,{"$f":"IF(A1170=\"\",\"\",IF(AND(F1170=11,G1170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1170-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1170,99),0,1,1)*K1170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1170,0,1,1)*L1170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*M1170,FEE_rounding)","v":0},0,0,{"$f":"IF(C1170>=1,ROUND(K1170*OFFSET(Input!$U$27,B1170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1170=1,0,IF($C1170>=1,ROUND(OFFSET(Input!$X$27,B1170,0,1,1)*AL1169,AV_rounding),0))","v":0},{"$f":"IF(B1170=1,0,IF(C1170=1,ROUND(OFFSET(Input!$W$27,B1170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1168),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),OFFSET(Input!$G$27,B1170,0,1,1)-AE1170,0)","v":0},{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1170,0,1,1),AP1169),0)","v":0},0,0,0,0,0,0,0,-448501778.64925098,-448674423.64925098,-450858369.09373999,-450858369.09373999,{"$f":"IF(A1170=\"\",\"\",AL1170-ROUND(AL1170*OFFSET(Input!$S$27,B1170,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1170=\"\",\"\",ROUND(AP1170*(1-OFFSET(Input!$T$27,MIN(B1170,10),0,1,1)),2*FEE_rounding))","v":-450858369.09373999},-445358369.09373999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1170=1,PMF_1st=0),0,ROUND(IF(A1170=1,AI1170,AL1169)*OFFSET(Input!$O$27,IF(A1170=121,-1,0)+MIN(B1170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1170=1,PMF_1st=0),0,IF(SUM($K$5:$L1170)-$AU1169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1169,B1170),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1167,98,3,null,137,{"$f":"IF(A1171=\"\",\"\",IF(A1171=1,Age_Full_Month,IF(F1170=11,0,F1170+1)))","v":2},137,0,{"$f":"IF(A1171=\"\",\"\",IF(AND(F1171=11,G1171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1171-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1171,99),0,1,1)*K1171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1171,0,1,1)*L1171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*M1171,FEE_rounding)","v":0},0,0,{"$f":"IF(C1171>=1,ROUND(K1171*OFFSET(Input!$U$27,B1171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1171=1,0,IF($C1171>=1,ROUND(OFFSET(Input!$X$27,B1171,0,1,1)*AL1170,AV_rounding),0))","v":0},{"$f":"IF(B1171=1,0,IF(C1171=1,ROUND(OFFSET(Input!$W$27,B1171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1169),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),OFFSET(Input!$G$27,B1171,0,1,1)-AE1171,0)","v":0},{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1171,0,1,1),AP1170),0)","v":0},0,0,0,0,0,0,0,-450858369.09373999,-451031014.09373999,-453226430.36137903,-453226430.36137903,{"$f":"IF(A1171=\"\",\"\",AL1171-ROUND(AL1171*OFFSET(Input!$S$27,B1171,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1171=\"\",\"\",ROUND(AP1171*(1-OFFSET(Input!$T$27,MIN(B1171,10),0,1,1)),2*FEE_rounding))","v":-453226430.36137903},-447726430.36137903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1171=1,PMF_1st=0),0,ROUND(IF(A1171=1,AI1171,AL1170)*OFFSET(Input!$O$27,IF(A1171=121,-1,0)+MIN(B1171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1171=1,PMF_1st=0),0,IF(SUM($K$5:$L1171)-$AU1170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1170,B1171),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1168,98,4,null,137,{"$f":"IF(A1172=\"\",\"\",IF(A1172=1,Age_Full_Month,IF(F1171=11,0,F1171+1)))","v":3},137,0,{"$f":"IF(A1172=\"\",\"\",IF(AND(F1172=11,G1172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1172-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1172,99),0,1,1)*K1172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1172,0,1,1)*L1172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*M1172,FEE_rounding)","v":0},0,0,{"$f":"IF(C1172>=1,ROUND(K1172*OFFSET(Input!$U$27,B1172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1172=1,0,IF($C1172>=1,ROUND(OFFSET(Input!$X$27,B1172,0,1,1)*AL1171,AV_rounding),0))","v":0},{"$f":"IF(B1172=1,0,IF(C1172=1,ROUND(OFFSET(Input!$W$27,B1172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1170),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),OFFSET(Input!$G$27,B1172,0,1,1)-AE1172,0)","v":0},{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1172,0,1,1),AP1171),0)","v":0},0,0,0,0,0,0,0,-453226430.36137903,-453399075.36137903,-455606018.28697997,-455606018.28697997,{"$f":"IF(A1172=\"\",\"\",AL1172-ROUND(AL1172*OFFSET(Input!$S$27,B1172,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1172=\"\",\"\",ROUND(AP1172*(1-OFFSET(Input!$T$27,MIN(B1172,10),0,1,1)),2*FEE_rounding))","v":-455606018.28697997},-450106018.28697997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1172=1,PMF_1st=0),0,ROUND(IF(A1172=1,AI1172,AL1171)*OFFSET(Input!$O$27,IF(A1172=121,-1,0)+MIN(B1172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1172=1,PMF_1st=0),0,IF(SUM($K$5:$L1172)-$AU1171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1171,B1172),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1169,98,5,null,137,{"$f":"IF(A1173=\"\",\"\",IF(A1173=1,Age_Full_Month,IF(F1172=11,0,F1172+1)))","v":4},137,0,{"$f":"IF(A1173=\"\",\"\",IF(AND(F1173=11,G1173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1173-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1173,99),0,1,1)*K1173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1173,0,1,1)*L1173,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*M1173,FEE_rounding)","v":0},0,0,{"$f":"IF(C1173>=1,ROUND(K1173*OFFSET(Input!$U$27,B1173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1173=1,0,IF($C1173>=1,ROUND(OFFSET(Input!$X$27,B1173,0,1,1)*AL1172,AV_rounding),0))","v":0},{"$f":"IF(B1173=1,0,IF(C1173=1,ROUND(OFFSET(Input!$W$27,B1173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1171),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),OFFSET(Input!$G$27,B1173,0,1,1)-AE1173,0)","v":0},{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1173,0,1,1),AP1172),0)","v":0},0,0,0,0,0,0,0,-455606018.28697997,-455778663.28697997,-457997188.97713399,-457997188.97713399,{"$f":"IF(A1173=\"\",\"\",AL1173-ROUND(AL1173*OFFSET(Input!$S$27,B1173,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1173=\"\",\"\",ROUND(AP1173*(1-OFFSET(Input!$T$27,MIN(B1173,10),0,1,1)),2*FEE_rounding))","v":-457997188.97713399},-452497188.97713399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1173=1,PMF_1st=0),0,ROUND(IF(A1173=1,AI1173,AL1172)*OFFSET(Input!$O$27,IF(A1173=121,-1,0)+MIN(B1173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1173=1,PMF_1st=0),0,IF(SUM($K$5:$L1173)-$AU1172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1172,B1173),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1170,98,6,null,137,{"$f":"IF(A1174=\"\",\"\",IF(A1174=1,Age_Full_Month,IF(F1173=11,0,F1173+1)))","v":5},137,0,{"$f":"IF(A1174=\"\",\"\",IF(AND(F1174=11,G1174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1174-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1174,99),0,1,1)*K1174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1174,0,1,1)*L1174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*M1174,FEE_rounding)","v":0},0,0,{"$f":"IF(C1174>=1,ROUND(K1174*OFFSET(Input!$U$27,B1174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1174=1,0,IF($C1174>=1,ROUND(OFFSET(Input!$X$27,B1174,0,1,1)*AL1173,AV_rounding),0))","v":0},{"$f":"IF(B1174=1,0,IF(C1174=1,ROUND(OFFSET(Input!$W$27,B1174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1172),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),OFFSET(Input!$G$27,B1174,0,1,1)-AE1174,0)","v":0},{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1174,0,1,1),AP1173),0)","v":0},0,0,0,0,0,0,0,-457997188.97713399,-458169833.97713399,-460399998.81153202,-460399998.81153202,{"$f":"IF(A1174=\"\",\"\",AL1174-ROUND(AL1174*OFFSET(Input!$S$27,B1174,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1174=\"\",\"\",ROUND(AP1174*(1-OFFSET(Input!$T$27,MIN(B1174,10),0,1,1)),2*FEE_rounding))","v":-460399998.81153202},-454899998.81153202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1174=1,PMF_1st=0),0,ROUND(IF(A1174=1,AI1174,AL1173)*OFFSET(Input!$O$27,IF(A1174=121,-1,0)+MIN(B1174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1174=1,PMF_1st=0),0,IF(SUM($K$5:$L1174)-$AU1173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1173,B1174),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1171,98,7,null,137,{"$f":"IF(A1175=\"\",\"\",IF(A1175=1,Age_Full_Month,IF(F1174=11,0,F1174+1)))","v":6},137,0,{"$f":"IF(A1175=\"\",\"\",IF(AND(F1175=11,G1175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1175-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1175,99),0,1,1)*K1175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1175,0,1,1)*L1175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*M1175,FEE_rounding)","v":0},0,0,{"$f":"IF(C1175>=1,ROUND(K1175*OFFSET(Input!$U$27,B1175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1175=1,0,IF($C1175>=1,ROUND(OFFSET(Input!$X$27,B1175,0,1,1)*AL1174,AV_rounding),0))","v":0},{"$f":"IF(B1175=1,0,IF(C1175=1,ROUND(OFFSET(Input!$W$27,B1175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1173),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),OFFSET(Input!$G$27,B1175,0,1,1)-AE1175,0)","v":0},{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1175,0,1,1),AP1174),0)","v":0},0,0,0,0,0,0,0,-460399998.81153202,-460572643.81153202,-462814504.44429803,-462814504.44429803,{"$f":"IF(A1175=\"\",\"\",AL1175-ROUND(AL1175*OFFSET(Input!$S$27,B1175,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1175=\"\",\"\",ROUND(AP1175*(1-OFFSET(Input!$T$27,MIN(B1175,10),0,1,1)),2*FEE_rounding))","v":-462814504.44429803},-457314504.44429803,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1175=1,PMF_1st=0),0,ROUND(IF(A1175=1,AI1175,AL1174)*OFFSET(Input!$O$27,IF(A1175=121,-1,0)+MIN(B1175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1175=1,PMF_1st=0),0,IF(SUM($K$5:$L1175)-$AU1174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1174,B1175),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1172,98,8,null,137,{"$f":"IF(A1176=\"\",\"\",IF(A1176=1,Age_Full_Month,IF(F1175=11,0,F1175+1)))","v":7},137,0,{"$f":"IF(A1176=\"\",\"\",IF(AND(F1176=11,G1176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1176-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1176,99),0,1,1)*K1176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1176,0,1,1)*L1176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*M1176,FEE_rounding)","v":0},0,0,{"$f":"IF(C1176>=1,ROUND(K1176*OFFSET(Input!$U$27,B1176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1176=1,0,IF($C1176>=1,ROUND(OFFSET(Input!$X$27,B1176,0,1,1)*AL1175,AV_rounding),0))","v":0},{"$f":"IF(B1176=1,0,IF(C1176=1,ROUND(OFFSET(Input!$W$27,B1176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1174),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),OFFSET(Input!$G$27,B1176,0,1,1)-AE1176,0)","v":0},{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1176,0,1,1),AP1175),0)","v":0},0,0,0,0,0,0,0,-462814504.44429803,-462987149.44429803,-465240762.80532199,-465240762.80532199,{"$f":"IF(A1176=\"\",\"\",AL1176-ROUND(AL1176*OFFSET(Input!$S$27,B1176,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1176=\"\",\"\",ROUND(AP1176*(1-OFFSET(Input!$T$27,MIN(B1176,10),0,1,1)),2*FEE_rounding))","v":-465240762.80532199},-459740762.80532199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1176=1,PMF_1st=0),0,ROUND(IF(A1176=1,AI1176,AL1175)*OFFSET(Input!$O$27,IF(A1176=121,-1,0)+MIN(B1176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1176=1,PMF_1st=0),0,IF(SUM($K$5:$L1176)-$AU1175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1175,B1176),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1173,98,9,null,137,{"$f":"IF(A1177=\"\",\"\",IF(A1177=1,Age_Full_Month,IF(F1176=11,0,F1176+1)))","v":8},137,0,{"$f":"IF(A1177=\"\",\"\",IF(AND(F1177=11,G1177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1177-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1177,99),0,1,1)*K1177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1177,0,1,1)*L1177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*M1177,FEE_rounding)","v":0},0,0,{"$f":"IF(C1177>=1,ROUND(K1177*OFFSET(Input!$U$27,B1177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1177=1,0,IF($C1177>=1,ROUND(OFFSET(Input!$X$27,B1177,0,1,1)*AL1176,AV_rounding),0))","v":0},{"$f":"IF(B1177=1,0,IF(C1177=1,ROUND(OFFSET(Input!$W$27,B1177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1175),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),OFFSET(Input!$G$27,B1177,0,1,1)-AE1177,0)","v":0},{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1177,0,1,1),AP1176),0)","v":0},0,0,0,0,0,0,0,-465240762.80532199,-465413407.80532199,-467678831.10160297,-467678831.10160297,{"$f":"IF(A1177=\"\",\"\",AL1177-ROUND(AL1177*OFFSET(Input!$S$27,B1177,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1177=\"\",\"\",ROUND(AP1177*(1-OFFSET(Input!$T$27,MIN(B1177,10),0,1,1)),2*FEE_rounding))","v":-467678831.10160297},-462178831.10160297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1177=1,PMF_1st=0),0,ROUND(IF(A1177=1,AI1177,AL1176)*OFFSET(Input!$O$27,IF(A1177=121,-1,0)+MIN(B1177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1177=1,PMF_1st=0),0,IF(SUM($K$5:$L1177)-$AU1176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1176,B1177),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1174,98,10,null,137,{"$f":"IF(A1178=\"\",\"\",IF(A1178=1,Age_Full_Month,IF(F1177=11,0,F1177+1)))","v":9},137,0,{"$f":"IF(A1178=\"\",\"\",IF(AND(F1178=11,G1178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1178-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1178,99),0,1,1)*K1178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1178,0,1,1)*L1178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*M1178,FEE_rounding)","v":0},0,0,{"$f":"IF(C1178>=1,ROUND(K1178*OFFSET(Input!$U$27,B1178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1178=1,0,IF($C1178>=1,ROUND(OFFSET(Input!$X$27,B1178,0,1,1)*AL1177,AV_rounding),0))","v":0},{"$f":"IF(B1178=1,0,IF(C1178=1,ROUND(OFFSET(Input!$W$27,B1178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1176),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),OFFSET(Input!$G$27,B1178,0,1,1)-AE1178,0)","v":0},{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1178,0,1,1),AP1177),0)","v":0},0,0,0,0,0,0,0,-467678831.10160297,-467851476.10160297,-470128766.81859797,-470128766.81859797,{"$f":"IF(A1178=\"\",\"\",AL1178-ROUND(AL1178*OFFSET(Input!$S$27,B1178,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1178=\"\",\"\",ROUND(AP1178*(1-OFFSET(Input!$T$27,MIN(B1178,10),0,1,1)),2*FEE_rounding))","v":-470128766.81859797},-464628766.81859797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1178=1,PMF_1st=0),0,ROUND(IF(A1178=1,AI1178,AL1177)*OFFSET(Input!$O$27,IF(A1178=121,-1,0)+MIN(B1178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1178=1,PMF_1st=0),0,IF(SUM($K$5:$L1178)-$AU1177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1177,B1178),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1175,98,11,null,137,{"$f":"IF(A1179=\"\",\"\",IF(A1179=1,Age_Full_Month,IF(F1178=11,0,F1178+1)))","v":10},137,0,{"$f":"IF(A1179=\"\",\"\",IF(AND(F1179=11,G1179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1179-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1179,99),0,1,1)*K1179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1179,0,1,1)*L1179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*M1179,FEE_rounding)","v":0},0,0,{"$f":"IF(C1179>=1,ROUND(K1179*OFFSET(Input!$U$27,B1179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1179=1,0,IF($C1179>=1,ROUND(OFFSET(Input!$X$27,B1179,0,1,1)*AL1178,AV_rounding),0))","v":0},{"$f":"IF(B1179=1,0,IF(C1179=1,ROUND(OFFSET(Input!$W$27,B1179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1177),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),OFFSET(Input!$G$27,B1179,0,1,1)-AE1179,0)","v":0},{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1179,0,1,1),AP1178),0)","v":0},0,0,0,0,0,0,0,-470128766.81859797,-470301411.81859797,-472590627.72157699,-472590627.72157699,{"$f":"IF(A1179=\"\",\"\",AL1179-ROUND(AL1179*OFFSET(Input!$S$27,B1179,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1179=\"\",\"\",ROUND(AP1179*(1-OFFSET(Input!$T$27,MIN(B1179,10),0,1,1)),2*FEE_rounding))","v":-472590627.72157699},-467090627.72157699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1179=1,PMF_1st=0),0,ROUND(IF(A1179=1,AI1179,AL1178)*OFFSET(Input!$O$27,IF(A1179=121,-1,0)+MIN(B1179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1179=1,PMF_1st=0),0,IF(SUM($K$5:$L1179)-$AU1178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1178,B1179),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1176,98,12,null,137,{"$f":"IF(A1180=\"\",\"\",IF(A1180=1,Age_Full_Month,IF(F1179=11,0,F1179+1)))","v":11},137,0,{"$f":"IF(A1180=\"\",\"\",IF(AND(F1180=11,G1180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1180-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1180,99),0,1,1)*K1180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1180,0,1,1)*L1180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*M1180,FEE_rounding)","v":0},0,0,{"$f":"IF(C1180>=1,ROUND(K1180*OFFSET(Input!$U$27,B1180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1180=1,0,IF($C1180>=1,ROUND(OFFSET(Input!$X$27,B1180,0,1,1)*AL1179,AV_rounding),0))","v":0},{"$f":"IF(B1180=1,0,IF(C1180=1,ROUND(OFFSET(Input!$W$27,B1180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1178),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),OFFSET(Input!$G$27,B1180,0,1,1)-AE1180,0)","v":0},{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1180,0,1,1),AP1179),0)","v":0},0,0,0,0,0,0,0,-472590627.72157699,-472763272.72157699,-475064471.85698599,-475064471.85698599,{"$f":"IF(A1180=\"\",\"\",AL1180-ROUND(AL1180*OFFSET(Input!$S$27,B1180,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1180=\"\",\"\",ROUND(AP1180*(1-OFFSET(Input!$T$27,MIN(B1180,10),0,1,1)),2*FEE_rounding))","v":-475064471.85698599},-469564471.85698599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1180=1,PMF_1st=0),0,ROUND(IF(A1180=1,AI1180,AL1179)*OFFSET(Input!$O$27,IF(A1180=121,-1,0)+MIN(B1180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1180=1,PMF_1st=0),0,IF(SUM($K$5:$L1180)-$AU1179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1179,B1180),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1177,99,1,null,138,{"$f":"IF(A1181=\"\",\"\",IF(A1181=1,Age_Full_Month,IF(F1180=11,0,F1180+1)))","v":0},138,0,{"$f":"IF(A1181=\"\",\"\",IF(AND(F1181=11,G1181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1181-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1181,99),0,1,1)*K1181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1181,0,1,1)*L1181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*M1181,FEE_rounding)","v":0},0,0,{"$f":"IF(C1181>=1,ROUND(K1181*OFFSET(Input!$U$27,B1181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1181=1,0,IF($C1181>=1,ROUND(OFFSET(Input!$X$27,B1181,0,1,1)*AL1180,AV_rounding),0))","v":0},{"$f":"IF(B1181=1,0,IF(C1181=1,ROUND(OFFSET(Input!$W$27,B1181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1179),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),OFFSET(Input!$G$27,B1181,0,1,1)-AE1181,0)","v":0},{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1181,0,1,1),AP1180),0)","v":0},0,0,0,0,0,0,0,-475064471.85698599,-475237116.85698599,-477550357.55381501,-477550357.55381501,{"$f":"IF(A1181=\"\",\"\",AL1181-ROUND(AL1181*OFFSET(Input!$S$27,B1181,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1181=\"\",\"\",ROUND(AP1181*(1-OFFSET(Input!$T$27,MIN(B1181,10),0,1,1)),2*FEE_rounding))","v":-477550357.55381501},-472050357.55381501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1181=1,PMF_1st=0),0,ROUND(IF(A1181=1,AI1181,AL1180)*OFFSET(Input!$O$27,IF(A1181=121,-1,0)+MIN(B1181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1181=1,PMF_1st=0),0,IF(SUM($K$5:$L1181)-$AU1180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1180,B1181),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1178,99,2,null,138,{"$f":"IF(A1182=\"\",\"\",IF(A1182=1,Age_Full_Month,IF(F1181=11,0,F1181+1)))","v":1},138,0,{"$f":"IF(A1182=\"\",\"\",IF(AND(F1182=11,G1182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1182-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1182,99),0,1,1)*K1182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1182,0,1,1)*L1182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*M1182,FEE_rounding)","v":0},0,0,{"$f":"IF(C1182>=1,ROUND(K1182*OFFSET(Input!$U$27,B1182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1182=1,0,IF($C1182>=1,ROUND(OFFSET(Input!$X$27,B1182,0,1,1)*AL1181,AV_rounding),0))","v":0},{"$f":"IF(B1182=1,0,IF(C1182=1,ROUND(OFFSET(Input!$W$27,B1182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1180),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),OFFSET(Input!$G$27,B1182,0,1,1)-AE1182,0)","v":0},{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1182,0,1,1),AP1181),0)","v":0},0,0,0,0,0,0,0,-477550357.55381501,-477723002.55381501,-480048343.42497301,-480048343.42497301,{"$f":"IF(A1182=\"\",\"\",AL1182-ROUND(AL1182*OFFSET(Input!$S$27,B1182,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1182=\"\",\"\",ROUND(AP1182*(1-OFFSET(Input!$T$27,MIN(B1182,10),0,1,1)),2*FEE_rounding))","v":-480048343.42497301},-474548343.42497301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1182=1,PMF_1st=0),0,ROUND(IF(A1182=1,AI1182,AL1181)*OFFSET(Input!$O$27,IF(A1182=121,-1,0)+MIN(B1182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1182=1,PMF_1st=0),0,IF(SUM($K$5:$L1182)-$AU1181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1181,B1182),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1179,99,3,null,138,{"$f":"IF(A1183=\"\",\"\",IF(A1183=1,Age_Full_Month,IF(F1182=11,0,F1182+1)))","v":2},138,0,{"$f":"IF(A1183=\"\",\"\",IF(AND(F1183=11,G1183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1183-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1183,99),0,1,1)*K1183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1183,0,1,1)*L1183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*M1183,FEE_rounding)","v":0},0,0,{"$f":"IF(C1183>=1,ROUND(K1183*OFFSET(Input!$U$27,B1183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1183=1,0,IF($C1183>=1,ROUND(OFFSET(Input!$X$27,B1183,0,1,1)*AL1182,AV_rounding),0))","v":0},{"$f":"IF(B1183=1,0,IF(C1183=1,ROUND(OFFSET(Input!$W$27,B1183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1181),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),OFFSET(Input!$G$27,B1183,0,1,1)-AE1183,0)","v":0},{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1183,0,1,1),AP1182),0)","v":0},0,0,0,0,0,0,0,-480048343.42497301,-480220988.42497301,-482558488.368671,-482558488.368671,{"$f":"IF(A1183=\"\",\"\",AL1183-ROUND(AL1183*OFFSET(Input!$S$27,B1183,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1183=\"\",\"\",ROUND(AP1183*(1-OFFSET(Input!$T$27,MIN(B1183,10),0,1,1)),2*FEE_rounding))","v":-482558488.368671},-477058488.368671,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1183=1,PMF_1st=0),0,ROUND(IF(A1183=1,AI1183,AL1182)*OFFSET(Input!$O$27,IF(A1183=121,-1,0)+MIN(B1183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1183=1,PMF_1st=0),0,IF(SUM($K$5:$L1183)-$AU1182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1182,B1183),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1180,99,4,null,138,{"$f":"IF(A1184=\"\",\"\",IF(A1184=1,Age_Full_Month,IF(F1183=11,0,F1183+1)))","v":3},138,0,{"$f":"IF(A1184=\"\",\"\",IF(AND(F1184=11,G1184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1184-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1184,99),0,1,1)*K1184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1184,0,1,1)*L1184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*M1184,FEE_rounding)","v":0},0,0,{"$f":"IF(C1184>=1,ROUND(K1184*OFFSET(Input!$U$27,B1184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1184=1,0,IF($C1184>=1,ROUND(OFFSET(Input!$X$27,B1184,0,1,1)*AL1183,AV_rounding),0))","v":0},{"$f":"IF(B1184=1,0,IF(C1184=1,ROUND(OFFSET(Input!$W$27,B1184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1182),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),OFFSET(Input!$G$27,B1184,0,1,1)-AE1184,0)","v":0},{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1184,0,1,1),AP1183),0)","v":0},0,0,0,0,0,0,0,-482558488.368671,-482731133.368671,-485080851.56980801,-485080851.56980801,{"$f":"IF(A1184=\"\",\"\",AL1184-ROUND(AL1184*OFFSET(Input!$S$27,B1184,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1184=\"\",\"\",ROUND(AP1184*(1-OFFSET(Input!$T$27,MIN(B1184,10),0,1,1)),2*FEE_rounding))","v":-485080851.56980801},-479580851.56980801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1184=1,PMF_1st=0),0,ROUND(IF(A1184=1,AI1184,AL1183)*OFFSET(Input!$O$27,IF(A1184=121,-1,0)+MIN(B1184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1184=1,PMF_1st=0),0,IF(SUM($K$5:$L1184)-$AU1183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1183,B1184),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1181,99,5,null,138,{"$f":"IF(A1185=\"\",\"\",IF(A1185=1,Age_Full_Month,IF(F1184=11,0,F1184+1)))","v":4},138,0,{"$f":"IF(A1185=\"\",\"\",IF(AND(F1185=11,G1185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1185-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1185,99),0,1,1)*K1185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1185,0,1,1)*L1185,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*M1185,FEE_rounding)","v":0},0,0,{"$f":"IF(C1185>=1,ROUND(K1185*OFFSET(Input!$U$27,B1185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1185=1,0,IF($C1185>=1,ROUND(OFFSET(Input!$X$27,B1185,0,1,1)*AL1184,AV_rounding),0))","v":0},{"$f":"IF(B1185=1,0,IF(C1185=1,ROUND(OFFSET(Input!$W$27,B1185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1183),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),OFFSET(Input!$G$27,B1185,0,1,1)-AE1185,0)","v":0},{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1185,0,1,1),AP1184),0)","v":0},0,0,0,0,0,0,0,-485080851.56980801,-485253496.56980801,-487615492.50137103,-487615492.50137103,{"$f":"IF(A1185=\"\",\"\",AL1185-ROUND(AL1185*OFFSET(Input!$S$27,B1185,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1185=\"\",\"\",ROUND(AP1185*(1-OFFSET(Input!$T$27,MIN(B1185,10),0,1,1)),2*FEE_rounding))","v":-487615492.50137103},-482115492.50137103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1185=1,PMF_1st=0),0,ROUND(IF(A1185=1,AI1185,AL1184)*OFFSET(Input!$O$27,IF(A1185=121,-1,0)+MIN(B1185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1185=1,PMF_1st=0),0,IF(SUM($K$5:$L1185)-$AU1184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1184,B1185),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1182,99,6,null,138,{"$f":"IF(A1186=\"\",\"\",IF(A1186=1,Age_Full_Month,IF(F1185=11,0,F1185+1)))","v":5},138,0,{"$f":"IF(A1186=\"\",\"\",IF(AND(F1186=11,G1186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1186-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1186,99),0,1,1)*K1186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1186,0,1,1)*L1186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*M1186,FEE_rounding)","v":0},0,0,{"$f":"IF(C1186>=1,ROUND(K1186*OFFSET(Input!$U$27,B1186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1186=1,0,IF($C1186>=1,ROUND(OFFSET(Input!$X$27,B1186,0,1,1)*AL1185,AV_rounding),0))","v":0},{"$f":"IF(B1186=1,0,IF(C1186=1,ROUND(OFFSET(Input!$W$27,B1186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1184),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),OFFSET(Input!$G$27,B1186,0,1,1)-AE1186,0)","v":0},{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1186,0,1,1),AP1185),0)","v":0},0,0,0,0,0,0,0,-487615492.50137103,-487788137.50137103,-490162470.92583299,-490162470.92583299,{"$f":"IF(A1186=\"\",\"\",AL1186-ROUND(AL1186*OFFSET(Input!$S$27,B1186,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1186=\"\",\"\",ROUND(AP1186*(1-OFFSET(Input!$T$27,MIN(B1186,10),0,1,1)),2*FEE_rounding))","v":-490162470.92583299},-484662470.92583299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1186=1,PMF_1st=0),0,ROUND(IF(A1186=1,AI1186,AL1185)*OFFSET(Input!$O$27,IF(A1186=121,-1,0)+MIN(B1186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1186=1,PMF_1st=0),0,IF(SUM($K$5:$L1186)-$AU1185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1185,B1186),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1183,99,7,null,138,{"$f":"IF(A1187=\"\",\"\",IF(A1187=1,Age_Full_Month,IF(F1186=11,0,F1186+1)))","v":6},138,0,{"$f":"IF(A1187=\"\",\"\",IF(AND(F1187=11,G1187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1187-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1187,99),0,1,1)*K1187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1187,0,1,1)*L1187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*M1187,FEE_rounding)","v":0},0,0,{"$f":"IF(C1187>=1,ROUND(K1187*OFFSET(Input!$U$27,B1187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1187=1,0,IF($C1187>=1,ROUND(OFFSET(Input!$X$27,B1187,0,1,1)*AL1186,AV_rounding),0))","v":0},{"$f":"IF(B1187=1,0,IF(C1187=1,ROUND(OFFSET(Input!$W$27,B1187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1185),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),OFFSET(Input!$G$27,B1187,0,1,1)-AE1187,0)","v":0},{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1187,0,1,1),AP1186),0)","v":0},0,0,0,0,0,0,0,-490162470.92583299,-490335115.92583299,-492721846.89656502,-492721846.89656502,{"$f":"IF(A1187=\"\",\"\",AL1187-ROUND(AL1187*OFFSET(Input!$S$27,B1187,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1187=\"\",\"\",ROUND(AP1187*(1-OFFSET(Input!$T$27,MIN(B1187,10),0,1,1)),2*FEE_rounding))","v":-492721846.89656502},-487221846.89656502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1187=1,PMF_1st=0),0,ROUND(IF(A1187=1,AI1187,AL1186)*OFFSET(Input!$O$27,IF(A1187=121,-1,0)+MIN(B1187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1187=1,PMF_1st=0),0,IF(SUM($K$5:$L1187)-$AU1186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1186,B1187),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1184,99,8,null,138,{"$f":"IF(A1188=\"\",\"\",IF(A1188=1,Age_Full_Month,IF(F1187=11,0,F1187+1)))","v":7},138,0,{"$f":"IF(A1188=\"\",\"\",IF(AND(F1188=11,G1188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1188-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1188,99),0,1,1)*K1188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1188,0,1,1)*L1188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*M1188,FEE_rounding)","v":0},0,0,{"$f":"IF(C1188>=1,ROUND(K1188*OFFSET(Input!$U$27,B1188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1188=1,0,IF($C1188>=1,ROUND(OFFSET(Input!$X$27,B1188,0,1,1)*AL1187,AV_rounding),0))","v":0},{"$f":"IF(B1188=1,0,IF(C1188=1,ROUND(OFFSET(Input!$W$27,B1188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1186),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),OFFSET(Input!$G$27,B1188,0,1,1)-AE1188,0)","v":0},{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1188,0,1,1),AP1187),0)","v":0},0,0,0,0,0,0,0,-492721846.89656502,-492894491.89656502,-495293680.759251,-495293680.759251,{"$f":"IF(A1188=\"\",\"\",AL1188-ROUND(AL1188*OFFSET(Input!$S$27,B1188,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1188=\"\",\"\",ROUND(AP1188*(1-OFFSET(Input!$T$27,MIN(B1188,10),0,1,1)),2*FEE_rounding))","v":-495293680.759251},-489793680.759251,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1188=1,PMF_1st=0),0,ROUND(IF(A1188=1,AI1188,AL1187)*OFFSET(Input!$O$27,IF(A1188=121,-1,0)+MIN(B1188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1188=1,PMF_1st=0),0,IF(SUM($K$5:$L1188)-$AU1187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1187,B1188),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1185,99,9,null,138,{"$f":"IF(A1189=\"\",\"\",IF(A1189=1,Age_Full_Month,IF(F1188=11,0,F1188+1)))","v":8},138,0,{"$f":"IF(A1189=\"\",\"\",IF(AND(F1189=11,G1189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1189-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1189,99),0,1,1)*K1189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1189,0,1,1)*L1189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*M1189,FEE_rounding)","v":0},0,0,{"$f":"IF(C1189>=1,ROUND(K1189*OFFSET(Input!$U$27,B1189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1189=1,0,IF($C1189>=1,ROUND(OFFSET(Input!$X$27,B1189,0,1,1)*AL1188,AV_rounding),0))","v":0},{"$f":"IF(B1189=1,0,IF(C1189=1,ROUND(OFFSET(Input!$W$27,B1189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1187),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),OFFSET(Input!$G$27,B1189,0,1,1)-AE1189,0)","v":0},{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1189,0,1,1),AP1188),0)","v":0},0,0,0,0,0,0,0,-495293680.759251,-495466325.759251,-497878033.15330899,-497878033.15330899,{"$f":"IF(A1189=\"\",\"\",AL1189-ROUND(AL1189*OFFSET(Input!$S$27,B1189,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1189=\"\",\"\",ROUND(AP1189*(1-OFFSET(Input!$T$27,MIN(B1189,10),0,1,1)),2*FEE_rounding))","v":-497878033.15330899},-492378033.15330899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1189=1,PMF_1st=0),0,ROUND(IF(A1189=1,AI1189,AL1188)*OFFSET(Input!$O$27,IF(A1189=121,-1,0)+MIN(B1189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1189=1,PMF_1st=0),0,IF(SUM($K$5:$L1189)-$AU1188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1188,B1189),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1186,99,10,null,138,{"$f":"IF(A1190=\"\",\"\",IF(A1190=1,Age_Full_Month,IF(F1189=11,0,F1189+1)))","v":9},138,0,{"$f":"IF(A1190=\"\",\"\",IF(AND(F1190=11,G1190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1190-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1190,99),0,1,1)*K1190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1190,0,1,1)*L1190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*M1190,FEE_rounding)","v":0},0,0,{"$f":"IF(C1190>=1,ROUND(K1190*OFFSET(Input!$U$27,B1190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1190=1,0,IF($C1190>=1,ROUND(OFFSET(Input!$X$27,B1190,0,1,1)*AL1189,AV_rounding),0))","v":0},{"$f":"IF(B1190=1,0,IF(C1190=1,ROUND(OFFSET(Input!$W$27,B1190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1188),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),OFFSET(Input!$G$27,B1190,0,1,1)-AE1190,0)","v":0},{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1190,0,1,1),AP1189),0)","v":0},0,0,0,0,0,0,0,-497878033.15330899,-498050678.15330899,-500474965.01332402,-500474965.01332402,{"$f":"IF(A1190=\"\",\"\",AL1190-ROUND(AL1190*OFFSET(Input!$S$27,B1190,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1190=\"\",\"\",ROUND(AP1190*(1-OFFSET(Input!$T$27,MIN(B1190,10),0,1,1)),2*FEE_rounding))","v":-500474965.01332402},-494974965.01332402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1190=1,PMF_1st=0),0,ROUND(IF(A1190=1,AI1190,AL1189)*OFFSET(Input!$O$27,IF(A1190=121,-1,0)+MIN(B1190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1190=1,PMF_1st=0),0,IF(SUM($K$5:$L1190)-$AU1189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1189,B1190),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1187,99,11,null,138,{"$f":"IF(A1191=\"\",\"\",IF(A1191=1,Age_Full_Month,IF(F1190=11,0,F1190+1)))","v":10},138,0,{"$f":"IF(A1191=\"\",\"\",IF(AND(F1191=11,G1191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1191-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1191,99),0,1,1)*K1191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1191,0,1,1)*L1191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*M1191,FEE_rounding)","v":0},0,0,{"$f":"IF(C1191>=1,ROUND(K1191*OFFSET(Input!$U$27,B1191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1191=1,0,IF($C1191>=1,ROUND(OFFSET(Input!$X$27,B1191,0,1,1)*AL1190,AV_rounding),0))","v":0},{"$f":"IF(B1191=1,0,IF(C1191=1,ROUND(OFFSET(Input!$W$27,B1191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1189),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),OFFSET(Input!$G$27,B1191,0,1,1)-AE1191,0)","v":0},{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1191,0,1,1),AP1190),0)","v":0},0,0,0,0,0,0,0,-500474965.01332402,-500647610.01332402,-503084537.57048202,-503084537.57048202,{"$f":"IF(A1191=\"\",\"\",AL1191-ROUND(AL1191*OFFSET(Input!$S$27,B1191,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1191=\"\",\"\",ROUND(AP1191*(1-OFFSET(Input!$T$27,MIN(B1191,10),0,1,1)),2*FEE_rounding))","v":-503084537.57048202},-497584537.57048202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1191=1,PMF_1st=0),0,ROUND(IF(A1191=1,AI1191,AL1190)*OFFSET(Input!$O$27,IF(A1191=121,-1,0)+MIN(B1191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1191=1,PMF_1st=0),0,IF(SUM($K$5:$L1191)-$AU1190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1190,B1191),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1188,99,12,null,138,{"$f":"IF(A1192=\"\",\"\",IF(A1192=1,Age_Full_Month,IF(F1191=11,0,F1191+1)))","v":11},138,0,{"$f":"IF(A1192=\"\",\"\",IF(AND(F1192=11,G1192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1192-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1192,99),0,1,1)*K1192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1192,0,1,1)*L1192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*M1192,FEE_rounding)","v":0},0,0,{"$f":"IF(C1192>=1,ROUND(K1192*OFFSET(Input!$U$27,B1192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1192=1,0,IF($C1192>=1,ROUND(OFFSET(Input!$X$27,B1192,0,1,1)*AL1191,AV_rounding),0))","v":0},{"$f":"IF(B1192=1,0,IF(C1192=1,ROUND(OFFSET(Input!$W$27,B1192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1190),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),OFFSET(Input!$G$27,B1192,0,1,1)-AE1192,0)","v":0},{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1192,0,1,1),AP1191),0)","v":0},0,0,0,0,0,0,0,-503084537.57048202,-503257182.57048202,-505706812.35401601,-505706812.35401601,{"$f":"IF(A1192=\"\",\"\",AL1192-ROUND(AL1192*OFFSET(Input!$S$27,B1192,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1192=\"\",\"\",ROUND(AP1192*(1-OFFSET(Input!$T$27,MIN(B1192,10),0,1,1)),2*FEE_rounding))","v":-505706812.35401601},-500206812.35401601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1192=1,PMF_1st=0),0,ROUND(IF(A1192=1,AI1192,AL1191)*OFFSET(Input!$O$27,IF(A1192=121,-1,0)+MIN(B1192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1192=1,PMF_1st=0),0,IF(SUM($K$5:$L1192)-$AU1191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1191,B1192),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1189,100,1,null,139,{"$f":"IF(A1193=\"\",\"\",IF(A1193=1,Age_Full_Month,IF(F1192=11,0,F1192+1)))","v":0},139,0,{"$f":"IF(A1193=\"\",\"\",IF(AND(F1193=11,G1193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1193-Input!$E$10+SignDD),0))","v":0},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(MOD(C1193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1193,99),0,1,1)*K1193,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,E1193,0,1,1)*L1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*M1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"",{"$f":"IF(C1193>=1,ROUND(K1193*OFFSET(Input!$U$27,B1193,0,1,1),AV_rounding),0)","v":{"$error":"#N/A"}},{"$f":"IF(B1193=1,0,IF($C1193>=1,ROUND(OFFSET(Input!$X$27,B1193,0,1,1)*AL1192,AV_rounding),0))","v":0},{"$f":"IF(B1193=1,0,IF(C1193=1,ROUND(OFFSET(Input!$W$27,B1193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1191),AV_rounding),0))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),OFFSET(Input!$G$27,B1193,0,1,1)-AE1193,0)","v":0},{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1193,0,1,1),AP1192),0)","v":0},"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A1193=\"\",\"\",AL1193-ROUND(AL1193*OFFSET(Input!$S$27,B1193,0,1,1),2*FEE_rounding))","v":{"$error":"#N/A"}},{"$f":"IF(A1193=\"\",\"\",ROUND(AP1193*(1-OFFSET(Input!$T$27,MIN(B1193,10),0,1,1)),2*FEE_rounding))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},0,"",{"$error":"#N/A"},5500000,{"$error":"#N/A"},{"$error":"#N/A"},5500000,0,0,null,null,{"$f":"IF(AND(A1193=1,PMF_1st=0),0,ROUND(IF(A1193=1,AI1193,AL1192)*OFFSET(Input!$O$27,IF(A1193=121,-1,0)+MIN(B1193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1193=1,PMF_1st=0),0,IF(SUM($K$5:$L1193)-$AU1192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1192,B1193),21),0,1,1)))","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$f":"IF(MOD($C1193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,5,0)/Prem_Freq,0)","v":{"$error":"#N/A"}},1]

{"sheet":"AV_year_H","index":33,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[2,25,3,25],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,21,3,21],[2,22,2,24],[2,19,3,19],[2,20,3,20],[2,18,3,18],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,6,3,6],[2,2,3,2],[2,5,3,5],[2,13,3,13],[2,8,3,8],[2,7,3,7],[2,12,3,12],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["年度","年齡","目標保險費","累積\n目標保險費","分期超額\n保險費","累積\n分期超額\n保險費","單筆超額\n保險費","保費投\n資比例","當年度\n投資淨額","部分終止\n金額","保費費用","基本保額","基本保額\n(萬元)","加值\n回饋金首年","加值回饋金\n投資","加值回饋金\n長期","主約每年\n保險成本","附約每年\n保險成本","實際用於投資\n之保費金額","主約每年\n保單管理費","每年\n資產撥回","累積每年\n資產撥回","假設預期回報率3%",null,null,"每年保單管理費/\n年度末保單帳戶價值\n之佔比"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年度末保\n單帳價值","解約金","壽險保障"]
[1,{"$f":"IF(Age_Insured+A5-1<99,Age_Insured+A5-1,\"\")","v":40},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(A5=1,D5,D5-D4))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$K$5,12*(A5-1),0,12,1)))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(OR(W5=\" \",W5=\"******\"),\" \",IF(D5>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A5-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A5-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A5-1),0,12,1)),\" \"))","v":0.5},{"$f":"IF(OR(W5=\" \",W5=\"******\")=TRUE,\" \",IF(D5+N5-K5-Q5-R5-T5<0,\" \",D5+N5-K5-Q5-R5-T5))","v":33320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A5-1),0,12,2)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A5-1),0,12,3)))))","v":50300},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",OFFSET(A_month_H!$AW$5,(A5)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",L5/10000)))","v":550},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A5-1),0,12,2))))","v":15180},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A5-1),0,12,2))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A5-1),0,12,1)))))","v":59700},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A5-1),0,12,4)))))","v":1200},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(X5=\" \",\" \",IF(A5=1,U5,V3+U5))","v":0},{"$f":"IF(OR(B5=\" \",W4=\" \"),\" \",IF(W4=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A5,0,1,1)+OFFSET(A_month_H!$AP$4,12*A5,0,1,1)<=0,IF(B5<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A5,0,1,1)+OFFSET(A_month_H!$AP$4,12*A5,0,1,1),AV_rounding*2),0))))","v":46374},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A5,0,1,1)+OFFSET(A_month_H!$AR$4,12*A5,0,1,1),0))))","v":46374},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A5,0,1,1),0))))","v":5546374},{"$f":"IF(B5=\"\",\"\",(T5+K5)/W5)","v":1.1105360762496226}]
[{"$f":"A5+1","v":2},41,100000,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",D5+SUM(OFFSET(A_month_H!$K$5,12*(A6-1),0,12,1)))))","v":200000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A6-1),0,12,1)))))","v":10000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",F5+SUM(OFFSET(A_month_H!$L$5,12*(A6-1),0,12,1)))))","v":20000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(OR(W6=\" \",W6=\"******\"),\" \",IF(D6>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A6-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A6-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A6-1),0,12,1)),\" \"))","v":0.7},152000,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A6-1),0,12,2)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A6-1),0,12,3)))))","v":30300},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",OFFSET(A_month_H!$AW$5,(A6)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A6-1),0,12,2))))","v":16500},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A6-1),0,12,2))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A6-1),0,12,1)))))","v":79700},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A6-1),0,12,4)))))","v":1200},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A6-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B6=\" \",W5=\" \"),\" \",IF(W5=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A6,0,1,1)+OFFSET(A_month_H!$AP$4,12*A6,0,1,1)<=0,IF(B6<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A6,0,1,1)+OFFSET(A_month_H!$AP$4,12*A6,0,1,1),AV_rounding*2),0))))","v":115369},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A6,0,1,1)+OFFSET(A_month_H!$AR$4,12*A6,0,1,1),0))))","v":115369},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A6,0,1,1),0))))","v":5615369},0.27303695100070208]
[{"$f":"A6+1","v":3},42,100000,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",D6+SUM(OFFSET(A_month_H!$K$5,12*(A7-1),0,12,1)))))","v":300000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A7-1),0,12,1)))))","v":10000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",F6+SUM(OFFSET(A_month_H!$L$5,12*(A7-1),0,12,1)))))","v":30000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(OR(W7=\" \",W7=\"******\"),\" \",IF(D7>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A7-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A7-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A7-1),0,12,1)),\" \"))","v":0.8},260680,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A7-1),0,12,2)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A7-1),0,12,3)))))","v":20300},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",OFFSET(A_month_H!$AW$5,(A7)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A7-1),0,12,2))))","v":17820},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A7-1),0,12,2))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A7-1),0,12,1)))))","v":89700},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A7-1),0,12,4)))))","v":1200},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A7-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B7=\" \",W6=\" \"),\" \",IF(W6=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A7,0,1,1)+OFFSET(A_month_H!$AP$4,12*A7,0,1,1)<=0,IF(B7<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A7,0,1,1)+OFFSET(A_month_H!$AP$4,12*A7,0,1,1),AV_rounding*2),0))))","v":197740},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A7,0,1,1)+OFFSET(A_month_H!$AR$4,12*A7,0,1,1),0))))","v":197740},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A7,0,1,1),0))))","v":5697740},0.10872863355921918]
[4,43,100000,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",D7+SUM(OFFSET(A_month_H!$K$5,12*(A8-1),0,12,1)))))","v":400000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A8-1),0,12,1)))))","v":10000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",F7+SUM(OFFSET(A_month_H!$L$5,12*(A8-1),0,12,1)))))","v":40000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(OR(W8=\" \",W8=\"******\"),\" \",IF(D8>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A8-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A8-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A8-1),0,12,1)),\" \"))","v":0.8},359360,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A8-1),0,12,2)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A8-1),0,12,3)))))","v":20300},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",OFFSET(A_month_H!$AW$5,(A8)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A8-1),0,12,2))))","v":19140},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A8-1),0,12,2))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A8-1),0,12,1)))))","v":89700},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A8-1),0,12,4)))))","v":1200},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A8-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B8=\" \",W7=\" \"),\" \",IF(W7=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A8,0,1,1)+OFFSET(A_month_H!$AP$4,12*A8,0,1,1)<=0,IF(B8<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A8,0,1,1)+OFFSET(A_month_H!$AP$4,12*A8,0,1,1),AV_rounding*2),0))))","v":283691},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A8,0,1,1)+OFFSET(A_month_H!$AR$4,12*A8,0,1,1),0))))","v":283691},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A8,0,1,1),0))))","v":5783691},7.5786683398486376E-2]
[5,44,100000,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",D8+SUM(OFFSET(A_month_H!$K$5,12*(A9-1),0,12,1)))))","v":500000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A9-1),0,12,1)))))","v":10000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",F8+SUM(OFFSET(A_month_H!$L$5,12*(A9-1),0,12,1)))))","v":50000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(OR(W9=\" \",W9=\"******\"),\" \",IF(D9>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A9-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A9-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A9-1),0,12,1)),\" \"))","v":0.8},458040,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A9-1),0,12,2)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A9-1),0,12,3)))))","v":20300},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",OFFSET(A_month_H!$AW$5,(A9)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A9-1),0,12,2))))","v":20460},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A9-1),0,12,2))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A9-1),0,12,1)))))","v":89700},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A9-1),0,12,4)))))","v":1200},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A9-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B9=\" \",W8=\" \"),\" \",IF(W8=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A9,0,1,1)+OFFSET(A_month_H!$AP$4,12*A9,0,1,1)<=0,IF(B9<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A9,0,1,1)+OFFSET(A_month_H!$AP$4,12*A9,0,1,1),AV_rounding*2),0))))","v":373437},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A9,0,1,1)+OFFSET(A_month_H!$AR$4,12*A9,0,1,1),0))))","v":373437},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A9,0,1,1),0))))","v":5873437},5.7573298842910584E-2]
[6,45,100000,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",D9+SUM(OFFSET(A_month_H!$K$5,12*(A10-1),0,12,1)))))","v":600000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A10-1),0,12,1)))))","v":10000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",F9+SUM(OFFSET(A_month_H!$L$5,12*(A10-1),0,12,1)))))","v":60000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(OR(W10=\" \",W10=\"******\"),\" \",IF(D10>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A10-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A10-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A10-1),0,12,1)),\" \"))","v":1},596060,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A10-1),0,12,2)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A10-1),0,12,3)))))","v":300},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",OFFSET(A_month_H!$AW$5,(A10)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A10-1),0,12,1)))))","v":20000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A10-1),0,12,2))))","v":22440},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A10-1),0,12,2))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A10-1),0,12,1)))))","v":109700},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A10-1),0,12,4)))))","v":1200},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A10-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B10=\" \",W9=\" \"),\" \",IF(W9=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A10,0,1,1)+OFFSET(A_month_H!$AP$4,12*A10,0,1,1)<=0,IF(B10<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A10,0,1,1)+OFFSET(A_month_H!$AP$4,12*A10,0,1,1),AV_rounding*2),0))))","v":508924},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A10,0,1,1)+OFFSET(A_month_H!$AR$4,12*A10,0,1,1),0))))","v":508924},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A10,0,1,1),0))))","v":6008924},2.9473948958980123E-3]
[7,46,100000,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",D10+SUM(OFFSET(A_month_H!$K$5,12*(A11-1),0,12,1)))))","v":700000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A11-1),0,12,1)))))","v":10000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",F10+SUM(OFFSET(A_month_H!$L$5,12*(A11-1),0,12,1)))))","v":70000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(OR(W11=\" \",W11=\"******\"),\" \",IF(D11>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A11-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A11-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A11-1),0,12,1)),\" \"))","v":1},694080,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A11-1),0,12,2)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A11-1),0,12,3)))))","v":300},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",OFFSET(A_month_H!$AW$5,(A11)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A11-1),0,12,1)))))","v":20000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A11-1),0,12,2))))","v":24420},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A11-1),0,12,2))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A11-1),0,12,1)))))","v":109700},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A11-1),0,12,4)))))","v":1200},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A11-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B11=\" \",W10=\" \"),\" \",IF(W10=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A11,0,1,1)+OFFSET(A_month_H!$AP$4,12*A11,0,1,1)<=0,IF(B11<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A11,0,1,1)+OFFSET(A_month_H!$AP$4,12*A11,0,1,1),AV_rounding*2),0))))","v":650496},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A11,0,1,1)+OFFSET(A_month_H!$AR$4,12*A11,0,1,1),0))))","v":650496},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A11,0,1,1),0))))","v":6150496},2.3059327036599763E-3]
[8,47,100000,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",D11+SUM(OFFSET(A_month_H!$K$5,12*(A12-1),0,12,1)))))","v":800000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A12-1),0,12,1)))))","v":10000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",F11+SUM(OFFSET(A_month_H!$L$5,12*(A12-1),0,12,1)))))","v":80000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(OR(W12=\" \",W12=\"******\"),\" \",IF(D12>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A12-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A12-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A12-1),0,12,1)),\" \"))","v":1},792100,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A12-1),0,12,2)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A12-1),0,12,3)))))","v":300},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",OFFSET(A_month_H!$AW$5,(A12)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A12-1),0,12,1)))))","v":20000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A12-1),0,12,2))))","v":26400},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A12-1),0,12,2))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A12-1),0,12,1)))))","v":109700},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A12-1),0,12,4)))))","v":1200},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A12-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B12=\" \",W11=\" \"),\" \",IF(W11=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A12,0,1,1)+OFFSET(A_month_H!$AP$4,12*A12,0,1,1)<=0,IF(B12<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A12,0,1,1)+OFFSET(A_month_H!$AP$4,12*A12,0,1,1),AV_rounding*2),0))))","v":798519},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A12,0,1,1)+OFFSET(A_month_H!$AR$4,12*A12,0,1,1),0))))","v":798519},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A12,0,1,1),0))))","v":6298519},1.8784775315302453E-3]
[9,48,100000,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",D12+SUM(OFFSET(A_month_H!$K$5,12*(A13-1),0,12,1)))))","v":900000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A13-1),0,12,1)))))","v":10000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",F12+SUM(OFFSET(A_month_H!$L$5,12*(A13-1),0,12,1)))))","v":90000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(OR(W13=\" \",W13=\"******\"),\" \",IF(D13>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A13-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A13-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A13-1),0,12,1)),\" \"))","v":1},900120,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A13-1),0,12,2)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A13-1),0,12,3)))))","v":300},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",OFFSET(A_month_H!$AW$5,(A13)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A13-1),0,12,1)))))","v":30000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A13-1),0,12,2))))","v":28380},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A13-1),0,12,2))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A13-1),0,12,1)))))","v":109700},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A13-1),0,12,4)))))","v":1200},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A13-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B13=\" \",W12=\" \"),\" \",IF(W12=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A13,0,1,1)+OFFSET(A_month_H!$AP$4,12*A13,0,1,1)<=0,IF(B13<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A13,0,1,1)+OFFSET(A_month_H!$AP$4,12*A13,0,1,1),AV_rounding*2),0))))","v":963979},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A13,0,1,1)+OFFSET(A_month_H!$AR$4,12*A13,0,1,1),0))))","v":963979},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A13,0,1,1),0))))","v":6463979},1.5560504948759256E-3]
[10,49,100000,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",D13+SUM(OFFSET(A_month_H!$K$5,12*(A14-1),0,12,1)))))","v":1000000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A14-1),0,12,1)))))","v":10000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",F13+SUM(OFFSET(A_month_H!$L$5,12*(A14-1),0,12,1)))))","v":100000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(OR(W14=\" \",W14=\"******\"),\" \",IF(D14>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A14-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A14-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A14-1),0,12,1)),\" \"))","v":1},1017480,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A14-1),0,12,2)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A14-1),0,12,3)))))","v":300},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",OFFSET(A_month_H!$AW$5,(A14)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A14-1),0,12,1)))))","v":50000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A14-1),0,12,2))))","v":31020},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A14-1),0,12,2))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A14-1),0,12,1)))))","v":109700},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A14-1),0,12,4)))))","v":1200},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A14-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B14=\" \",W13=\" \"),\" \",IF(W13=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A14,0,1,1)+OFFSET(A_month_H!$AP$4,12*A14,0,1,1)<=0,IF(B14<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A14,0,1,1)+OFFSET(A_month_H!$AP$4,12*A14,0,1,1),AV_rounding*2),0))))","v":1157842},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A14,0,1,1)+OFFSET(A_month_H!$AR$4,12*A14,0,1,1),0))))","v":1157842},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A14,0,1,1),0))))","v":6657842},1.2955135502080595E-3]
[11,50,100000,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",D14+SUM(OFFSET(A_month_H!$K$5,12*(A15-1),0,12,1)))))","v":1100000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A15-1),0,12,1)))))","v":10000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",F14+SUM(OFFSET(A_month_H!$L$5,12*(A15-1),0,12,1)))))","v":110000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(OR(W15=\" \",W15=\"******\"),\" \",IF(D15>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A15-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A15-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A15-1),0,12,1)),\" \"))","v":1},1065500,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A15-1),0,12,2)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A15-1),0,12,3)))))","v":300},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",OFFSET(A_month_H!$AW$5,(A15)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A15-1),0,12,2))))","v":33000},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A15-1),0,12,2))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A15-1),0,12,1)))))","v":109700},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A15-1),0,12,4)))))","v":1200},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A15-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B15=\" \",W14=\" \"),\" \",IF(W14=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A15,0,1,1)+OFFSET(A_month_H!$AP$4,12*A15,0,1,1)<=0,IF(B15<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A15,0,1,1)+OFFSET(A_month_H!$AP$4,12*A15,0,1,1),AV_rounding*2),0))))","v":1308293},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A15,0,1,1)+OFFSET(A_month_H!$AR$4,12*A15,0,1,1),0))))","v":1308293},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A15,0,1,1),0))))","v":6808293},1.1465321606092824E-3]
[12,51,100000,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",D15+SUM(OFFSET(A_month_H!$K$5,12*(A16-1),0,12,1)))))","v":1200000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A16-1),0,12,1)))))","v":10000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",F15+SUM(OFFSET(A_month_H!$L$5,12*(A16-1),0,12,1)))))","v":120000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(OR(W16=\" \",W16=\"******\"),\" \",IF(D16>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A16-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A16-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A16-1),0,12,1)),\" \"))","v":1},1162200,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A16-1),0,12,2)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A16-1),0,12,3)))))","v":300},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",OFFSET(A_month_H!$AW$5,(A16)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A16-1),0,12,2))))","v":36300},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A16-1),0,12,2))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A16-1),0,12,1)))))","v":109700},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A16-1),0,12,4)))))","v":1200},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A16-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B16=\" \",W15=\" \"),\" \",IF(W15=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A16,0,1,1)+OFFSET(A_month_H!$AP$4,12*A16,0,1,1)<=0,IF(B16<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A16,0,1,1)+OFFSET(A_month_H!$AP$4,12*A16,0,1,1),AV_rounding*2),0))))","v":1464365},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A16,0,1,1)+OFFSET(A_month_H!$AR$4,12*A16,0,1,1),0))))","v":1464365},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A16,0,1,1),0))))","v":6964365},1.0243347799216726E-3]
[13,52,100000,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",D16+SUM(OFFSET(A_month_H!$K$5,12*(A17-1),0,12,1)))))","v":1300000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A17-1),0,12,1)))))","v":10000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",F16+SUM(OFFSET(A_month_H!$L$5,12*(A17-1),0,12,1)))))","v":130000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(OR(W17=\" \",W17=\"******\"),\" \",IF(D17>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A17-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A17-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A17-1),0,12,1)),\" \"))","v":1},1259560,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A17-1),0,12,2)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A17-1),0,12,3)))))","v":300},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",OFFSET(A_month_H!$AW$5,(A17)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A17-1),0,12,2))))","v":38940},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A17-1),0,12,2))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A17-1),0,12,1)))))","v":109700},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A17-1),0,12,4)))))","v":1200},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A17-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B17=\" \",W16=\" \"),\" \",IF(W16=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A17,0,1,1)+OFFSET(A_month_H!$AP$4,12*A17,0,1,1)<=0,IF(B17<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A17,0,1,1)+OFFSET(A_month_H!$AP$4,12*A17,0,1,1),AV_rounding*2),0))))","v":1627076},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A17,0,1,1)+OFFSET(A_month_H!$AR$4,12*A17,0,1,1),0))))","v":1627076},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A17,0,1,1),0))))","v":7127076},9.2189916144052274E-4]
[14,53,100000,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",D17+SUM(OFFSET(A_month_H!$K$5,12*(A18-1),0,12,1)))))","v":1400000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A18-1),0,12,1)))))","v":10000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",F17+SUM(OFFSET(A_month_H!$L$5,12*(A18-1),0,12,1)))))","v":140000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(OR(W18=\" \",W18=\"******\"),\" \",IF(D18>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A18-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A18-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A18-1),0,12,1)),\" \"))","v":1},1356260,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A18-1),0,12,2)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A18-1),0,12,3)))))","v":300},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",OFFSET(A_month_H!$AW$5,(A18)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A18-1),0,12,2))))","v":42240},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A18-1),0,12,2))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A18-1),0,12,1)))))","v":109700},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A18-1),0,12,4)))))","v":1200},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A18-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B18=\" \",W17=\" \"),\" \",IF(W17=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A18,0,1,1)+OFFSET(A_month_H!$AP$4,12*A18,0,1,1)<=0,IF(B18<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A18,0,1,1)+OFFSET(A_month_H!$AP$4,12*A18,0,1,1),AV_rounding*2),0))))","v":1796143},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A18,0,1,1)+OFFSET(A_month_H!$AR$4,12*A18,0,1,1),0))))","v":1796143},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A18,0,1,1),0))))","v":7296143},8.3512281594505565E-4]
[15,54,100000,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",D18+SUM(OFFSET(A_month_H!$K$5,12*(A19-1),0,12,1)))))","v":1500000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A19-1),0,12,1)))))","v":10000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",F18+SUM(OFFSET(A_month_H!$L$5,12*(A19-1),0,12,1)))))","v":150000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(OR(W19=\" \",W19=\"******\"),\" \",IF(D19>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A19-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A19-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A19-1),0,12,1)),\" \"))","v":1},1452300,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A19-1),0,12,2)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A19-1),0,12,3)))))","v":300},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",OFFSET(A_month_H!$AW$5,(A19)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A19-1),0,12,2))))","v":46200},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A19-1),0,12,2))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A19-1),0,12,1)))))","v":109700},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A19-1),0,12,4)))))","v":1200},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A19-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B19=\" \",W18=\" \"),\" \",IF(W18=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A19,0,1,1)+OFFSET(A_month_H!$AP$4,12*A19,0,1,1)<=0,IF(B19<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A19,0,1,1)+OFFSET(A_month_H!$AP$4,12*A19,0,1,1),AV_rounding*2),0))))","v":1971267},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A19,0,1,1)+OFFSET(A_month_H!$AR$4,12*A19,0,1,1),0))))","v":1971267},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A19,0,1,1),0))))","v":7471267},7.6093192855153564E-4]
[16,55,100000,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",D19+SUM(OFFSET(A_month_H!$K$5,12*(A20-1),0,12,1)))))","v":1600000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A20-1),0,12,1)))))","v":10000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",F19+SUM(OFFSET(A_month_H!$L$5,12*(A20-1),0,12,1)))))","v":160000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(OR(W20=\" \",W20=\"******\"),\" \",IF(D20>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A20-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A20-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A20-1),0,12,1)),\" \"))","v":1},1548340,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A20-1),0,12,2)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A20-1),0,12,3)))))","v":300},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",OFFSET(A_month_H!$AW$5,(A20)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A20-1),0,12,2))))","v":50160},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A20-1),0,12,2))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A20-1),0,12,1)))))","v":109700},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A20-1),0,12,4)))))","v":1200},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A20-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B20=\" \",W19=\" \"),\" \",IF(W19=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A20,0,1,1)+OFFSET(A_month_H!$AP$4,12*A20,0,1,1)<=0,IF(B20<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A20,0,1,1)+OFFSET(A_month_H!$AP$4,12*A20,0,1,1),AV_rounding*2),0))))","v":2152811},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A20,0,1,1)+OFFSET(A_month_H!$AR$4,12*A20,0,1,1),0))))","v":2152811},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A20,0,1,1),0))))","v":7652811},6.9676344091515702E-4]
[17,56,100000,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",D20+SUM(OFFSET(A_month_H!$K$5,12*(A21-1),0,12,1)))))","v":1700000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A21-1),0,12,1)))))","v":10000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",F20+SUM(OFFSET(A_month_H!$L$5,12*(A21-1),0,12,1)))))","v":170000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(OR(W21=\" \",W21=\"******\"),\" \",IF(D21>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A21-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A21-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A21-1),0,12,1)),\" \"))","v":1},1643720,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A21-1),0,12,2)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A21-1),0,12,3)))))","v":300},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",OFFSET(A_month_H!$AW$5,(A21)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A21-1),0,12,2))))","v":54780},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A21-1),0,12,2))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A21-1),0,12,1)))))","v":109700},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A21-1),0,12,4)))))","v":1200},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A21-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B21=\" \",W20=\" \"),\" \",IF(W20=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A21,0,1,1)+OFFSET(A_month_H!$AP$4,12*A21,0,1,1)<=0,IF(B21<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A21,0,1,1)+OFFSET(A_month_H!$AP$4,12*A21,0,1,1),AV_rounding*2),0))))","v":2340478},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A21,0,1,1)+OFFSET(A_month_H!$AR$4,12*A21,0,1,1),0))))","v":2340478},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A21,0,1,1),0))))","v":7840478},6.4089472321465953E-4]
[18,57,100000,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",D21+SUM(OFFSET(A_month_H!$K$5,12*(A22-1),0,12,1)))))","v":1800000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A22-1),0,12,1)))))","v":10000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",F21+SUM(OFFSET(A_month_H!$L$5,12*(A22-1),0,12,1)))))","v":180000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(OR(W22=\" \",W22=\"******\"),\" \",IF(D22>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A22-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A22-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A22-1),0,12,1)),\" \"))","v":1},1739100,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A22-1),0,12,2)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A22-1),0,12,3)))))","v":300},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",OFFSET(A_month_H!$AW$5,(A22)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A22-1),0,12,2))))","v":59400},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A22-1),0,12,2))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A22-1),0,12,1)))))","v":109700},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A22-1),0,12,4)))))","v":1200},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A22-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B22=\" \",W21=\" \"),\" \",IF(W21=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A22,0,1,1)+OFFSET(A_month_H!$AP$4,12*A22,0,1,1)<=0,IF(B22<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A22,0,1,1)+OFFSET(A_month_H!$AP$4,12*A22,0,1,1),AV_rounding*2),0))))","v":2534637},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A22,0,1,1)+OFFSET(A_month_H!$AR$4,12*A22,0,1,1),0))))","v":2534637},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A22,0,1,1),0))))","v":8034637},5.9180071939295446E-4]
[19,58,100000,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",D22+SUM(OFFSET(A_month_H!$K$5,12*(A23-1),0,12,1)))))","v":1900000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A23-1),0,12,1)))))","v":10000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",F22+SUM(OFFSET(A_month_H!$L$5,12*(A23-1),0,12,1)))))","v":190000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(OR(W23=\" \",W23=\"******\"),\" \",IF(D23>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A23-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A23-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A23-1),0,12,1)),\" \"))","v":1},1833160,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A23-1),0,12,2)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A23-1),0,12,3)))))","v":300},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",OFFSET(A_month_H!$AW$5,(A23)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A23-1),0,12,2))))","v":65340},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A23-1),0,12,2))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A23-1),0,12,1)))))","v":109700},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A23-1),0,12,4)))))","v":1200},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A23-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B23=\" \",W22=\" \"),\" \",IF(W22=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A23,0,1,1)+OFFSET(A_month_H!$AP$4,12*A23,0,1,1)<=0,IF(B23<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A23,0,1,1)+OFFSET(A_month_H!$AP$4,12*A23,0,1,1),AV_rounding*2),0))))","v":2734314},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A23,0,1,1)+OFFSET(A_month_H!$AR$4,12*A23,0,1,1),0))))","v":2734314},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A23,0,1,1),0))))","v":8234314},5.4858366668934149E-4]
[20,59,100000,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",D23+SUM(OFFSET(A_month_H!$K$5,12*(A24-1),0,12,1)))))","v":2000000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A24-1),0,12,1)))))","v":10000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",F23+SUM(OFFSET(A_month_H!$L$5,12*(A24-1),0,12,1)))))","v":200000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(OR(W24=\" \",W24=\"******\"),\" \",IF(D24>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A24-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A24-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A24-1),0,12,1)),\" \"))","v":1},1927220,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A24-1),0,12,2)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A24-1),0,12,3)))))","v":300},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",OFFSET(A_month_H!$AW$5,(A24)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A24-1),0,12,2))))","v":71280},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A24-1),0,12,2))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A24-1),0,12,1)))))","v":109700},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A24-1),0,12,4)))))","v":1200},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A24-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B24=\" \",W23=\" \"),\" \",IF(W23=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A24,0,1,1)+OFFSET(A_month_H!$AP$4,12*A24,0,1,1)<=0,IF(B24<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A24,0,1,1)+OFFSET(A_month_H!$AP$4,12*A24,0,1,1),AV_rounding*2),0))))","v":2939840},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A24,0,1,1)+OFFSET(A_month_H!$AR$4,12*A24,0,1,1),0))))","v":2939840},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A24,0,1,1),0))))","v":8439840},5.1023184935234571E-4]
[21,60,100000,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",D24+SUM(OFFSET(A_month_H!$K$5,12*(A25-1),0,12,1)))))","v":2100000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A25-1),0,12,1)))))","v":10000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",F24+SUM(OFFSET(A_month_H!$L$5,12*(A25-1),0,12,1)))))","v":210000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(OR(W25=\" \",W25=\"******\"),\" \",IF(D25>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A25-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A25-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A25-1),0,12,1)),\" \"))","v":1},2020620,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A25-1),0,12,2)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A25-1),0,12,3)))))","v":300},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",OFFSET(A_month_H!$AW$5,(A25)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A25-1),0,12,2))))","v":77880},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A25-1),0,12,2))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A25-1),0,12,1)))))","v":109700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A25-1),0,12,4)))))","v":1200},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A25-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B25=\" \",W24=\" \"),\" \",IF(W24=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A25,0,1,1)+OFFSET(A_month_H!$AP$4,12*A25,0,1,1)<=0,IF(B25<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A25,0,1,1)+OFFSET(A_month_H!$AP$4,12*A25,0,1,1),AV_rounding*2),0))))","v":3150885},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A25,0,1,1)+OFFSET(A_month_H!$AR$4,12*A25,0,1,1),0))))","v":3150885},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A25,0,1,1),0))))","v":8650885},4.7605672691957974E-4]
[22,61,100000,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",D25+SUM(OFFSET(A_month_H!$K$5,12*(A26-1),0,12,1)))))","v":2200000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A26-1),0,12,1)))))","v":10000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",F25+SUM(OFFSET(A_month_H!$L$5,12*(A26-1),0,12,1)))))","v":220000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(OR(W26=\" \",W26=\"******\"),\" \",IF(D26>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A26-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A26-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A26-1),0,12,1)),\" \"))","v":1},2113360,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A26-1),0,12,2)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A26-1),0,12,3)))))","v":300},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",OFFSET(A_month_H!$AW$5,(A26)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A26-1),0,12,2))))","v":85140},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A26-1),0,12,2))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A26-1),0,12,1)))))","v":109700},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A26-1),0,12,4)))))","v":1200},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A26-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B26=\" \",W25=\" \"),\" \",IF(W25=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A26,0,1,1)+OFFSET(A_month_H!$AP$4,12*A26,0,1,1)<=0,IF(B26<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A26,0,1,1)+OFFSET(A_month_H!$AP$4,12*A26,0,1,1),AV_rounding*2),0))))","v":3367099},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A26,0,1,1)+OFFSET(A_month_H!$AR$4,12*A26,0,1,1),0))))","v":3367099},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A26,0,1,1),0))))","v":8867099},4.4548734682288817E-4]
[23,62,100000,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",D26+SUM(OFFSET(A_month_H!$K$5,12*(A27-1),0,12,1)))))","v":2300000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A27-1),0,12,1)))))","v":10000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",F26+SUM(OFFSET(A_month_H!$L$5,12*(A27-1),0,12,1)))))","v":230000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(OR(W27=\" \",W27=\"******\"),\" \",IF(D27>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A27-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A27-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A27-1),0,12,1)),\" \"))","v":1},2205440,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A27-1),0,12,2)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A27-1),0,12,3)))))","v":300},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",OFFSET(A_month_H!$AW$5,(A27)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A27-1),0,12,2))))","v":93060},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A27-1),0,12,2))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A27-1),0,12,1)))))","v":109700},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A27-1),0,12,4)))))","v":1200},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A27-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B27=\" \",W26=\" \"),\" \",IF(W26=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A27,0,1,1)+OFFSET(A_month_H!$AP$4,12*A27,0,1,1)<=0,IF(B27<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A27,0,1,1)+OFFSET(A_month_H!$AP$4,12*A27,0,1,1),AV_rounding*2),0))))","v":3588111},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A27,0,1,1)+OFFSET(A_month_H!$AR$4,12*A27,0,1,1),0))))","v":3588111},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A27,0,1,1),0))))","v":9088111},4.1804726776847206E-4]
[24,63,100000,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",D27+SUM(OFFSET(A_month_H!$K$5,12*(A28-1),0,12,1)))))","v":2400000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A28-1),0,12,1)))))","v":10000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",F27+SUM(OFFSET(A_month_H!$L$5,12*(A28-1),0,12,1)))))","v":240000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(OR(W28=\" \",W28=\"******\"),\" \",IF(D28>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A28-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A28-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A28-1),0,12,1)),\" \"))","v":1},2296860,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A28-1),0,12,2)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A28-1),0,12,3)))))","v":300},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",OFFSET(A_month_H!$AW$5,(A28)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A28-1),0,12,2))))","v":101640},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A28-1),0,12,2))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A28-1),0,12,1)))))","v":109700},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A28-1),0,12,4)))))","v":1200},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A28-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B28=\" \",W27=\" \"),\" \",IF(W27=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A28,0,1,1)+OFFSET(A_month_H!$AP$4,12*A28,0,1,1)<=0,IF(B28<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A28,0,1,1)+OFFSET(A_month_H!$AP$4,12*A28,0,1,1),AV_rounding*2),0))))","v":3813527},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A28,0,1,1)+OFFSET(A_month_H!$AR$4,12*A28,0,1,1),0))))","v":3813527},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A28,0,1,1),0))))","v":9313527},3.9333666708010723E-4]
[25,64,100000,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",D28+SUM(OFFSET(A_month_H!$K$5,12*(A29-1),0,12,1)))))","v":2500000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A29-1),0,12,1)))))","v":10000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",F28+SUM(OFFSET(A_month_H!$L$5,12*(A29-1),0,12,1)))))","v":250000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(OR(W29=\" \",W29=\"******\"),\" \",IF(D29>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A29-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A29-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A29-1),0,12,1)),\" \"))","v":1},2386960,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A29-1),0,12,2)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A29-1),0,12,3)))))","v":300},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",OFFSET(A_month_H!$AW$5,(A29)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A29-1),0,12,2))))","v":111540},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A29-1),0,12,2))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A29-1),0,12,1)))))","v":109700},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A29-1),0,12,4)))))","v":1200},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A29-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B29=\" \",W28=\" \"),\" \",IF(W28=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A29,0,1,1)+OFFSET(A_month_H!$AP$4,12*A29,0,1,1)<=0,IF(B29<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A29,0,1,1)+OFFSET(A_month_H!$AP$4,12*A29,0,1,1),AV_rounding*2),0))))","v":4042249},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A29,0,1,1)+OFFSET(A_month_H!$AR$4,12*A29,0,1,1),0))))","v":4042249},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A29,0,1,1),0))))","v":9542249},3.7108055441413925E-4]
[26,65,100000,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",D29+SUM(OFFSET(A_month_H!$K$5,12*(A30-1),0,12,1)))))","v":2600000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A30-1),0,12,1)))))","v":10000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",F29+SUM(OFFSET(A_month_H!$L$5,12*(A30-1),0,12,1)))))","v":260000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(OR(W30=\" \",W30=\"******\"),\" \",IF(D30>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A30-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A30-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A30-1),0,12,1)),\" \"))","v":1},2476400,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A30-1),0,12,2)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A30-1),0,12,3)))))","v":300},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",OFFSET(A_month_H!$AW$5,(A30)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A30-1),0,12,2))))","v":122100},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A30-1),0,12,2))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A30-1),0,12,1)))))","v":109700},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A30-1),0,12,4)))))","v":1200},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A30-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B30=\" \",W29=\" \"),\" \",IF(W29=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A30,0,1,1)+OFFSET(A_month_H!$AP$4,12*A30,0,1,1)<=0,IF(B30<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A30,0,1,1)+OFFSET(A_month_H!$AP$4,12*A30,0,1,1),AV_rounding*2),0))))","v":4273795},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A30,0,1,1)+OFFSET(A_month_H!$AR$4,12*A30,0,1,1),0))))","v":4273795},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A30,0,1,1),0))))","v":9773795},3.5097612309434588E-4]
[27,66,100000,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",D30+SUM(OFFSET(A_month_H!$K$5,12*(A31-1),0,12,1)))))","v":2700000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A31-1),0,12,1)))))","v":10000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",F30+SUM(OFFSET(A_month_H!$L$5,12*(A31-1),0,12,1)))))","v":270000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(OR(W31=\" \",W31=\"******\"),\" \",IF(D31>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A31-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A31-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A31-1),0,12,1)),\" \"))","v":1},2565180,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A31-1),0,12,2)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A31-1),0,12,3)))))","v":300},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",OFFSET(A_month_H!$AW$5,(A31)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A31-1),0,12,2))))","v":133320},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A31-1),0,12,2))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A31-1),0,12,1)))))","v":109700},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A31-1),0,12,4)))))","v":1200},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A31-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B31=\" \",W30=\" \"),\" \",IF(W30=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A31,0,1,1)+OFFSET(A_month_H!$AP$4,12*A31,0,1,1)<=0,IF(B31<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A31,0,1,1)+OFFSET(A_month_H!$AP$4,12*A31,0,1,1),AV_rounding*2),0))))","v":4507651},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A31,0,1,1)+OFFSET(A_month_H!$AR$4,12*A31,0,1,1),0))))","v":4507651},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A31,0,1,1),0))))","v":10007651},3.3276755454226604E-4]
[28,67,100000,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",D31+SUM(OFFSET(A_month_H!$K$5,12*(A32-1),0,12,1)))))","v":2800000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A32-1),0,12,1)))))","v":10000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",F31+SUM(OFFSET(A_month_H!$L$5,12*(A32-1),0,12,1)))))","v":280000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(OR(W32=\" \",W32=\"******\"),\" \",IF(D32>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A32-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A32-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A32-1),0,12,1)),\" \"))","v":1},2653840,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A32-1),0,12,2)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A32-1),0,12,3)))))","v":300},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",OFFSET(A_month_H!$AW$5,(A32)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A32-1),0,12,2))))","v":145860},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A32-1),0,12,2))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A32-1),0,12,1)))))","v":109700},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A32-1),0,12,4)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A32-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B32=\" \",W31=\" \"),\" \",IF(W31=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A32,0,1,1)+OFFSET(A_month_H!$AP$4,12*A32,0,1,1)<=0,IF(B32<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A32,0,1,1)+OFFSET(A_month_H!$AP$4,12*A32,0,1,1),AV_rounding*2),0))))","v":4743834},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A32,0,1,1)+OFFSET(A_month_H!$AR$4,12*A32,0,1,1),0))))","v":4743834},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A32,0,1,1),0))))","v":10243834},6.3239986896674715E-5]
[29,68,100000,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",D32+SUM(OFFSET(A_month_H!$K$5,12*(A33-1),0,12,1)))))","v":2900000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A33-1),0,12,1)))))","v":10000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",F32+SUM(OFFSET(A_month_H!$L$5,12*(A33-1),0,12,1)))))","v":290000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(OR(W33=\" \",W33=\"******\"),\" \",IF(D33>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A33-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A33-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A33-1),0,12,1)),\" \"))","v":1},2739980,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A33-1),0,12,2)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A33-1),0,12,3)))))","v":300},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",OFFSET(A_month_H!$AW$5,(A33)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A33-1),0,12,2))))","v":159720},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A33-1),0,12,2))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A33-1),0,12,1)))))","v":109700},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A33-1),0,12,4)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A33-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B33=\" \",W32=\" \"),\" \",IF(W32=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A33,0,1,1)+OFFSET(A_month_H!$AP$4,12*A33,0,1,1)<=0,IF(B33<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A33,0,1,1)+OFFSET(A_month_H!$AP$4,12*A33,0,1,1),AV_rounding*2),0))))","v":4979881},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A33,0,1,1)+OFFSET(A_month_H!$AR$4,12*A33,0,1,1),0))))","v":4979881},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A33,0,1,1),0))))","v":10479881},6.0242403382731437E-5]
[30,69,100000,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",D33+SUM(OFFSET(A_month_H!$K$5,12*(A34-1),0,12,1)))))","v":3000000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A34-1),0,12,1)))))","v":10000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",F33+SUM(OFFSET(A_month_H!$L$5,12*(A34-1),0,12,1)))))","v":300000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(OR(W34=\" \",W34=\"******\"),\" \",IF(D34>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A34-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A34-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A34-1),0,12,1)),\" \"))","v":1},2825460,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A34-1),0,12,2)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A34-1),0,12,3)))))","v":300},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",OFFSET(A_month_H!$AW$5,(A34)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A34-1),0,12,2))))","v":174240},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A34-1),0,12,2))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A34-1),0,12,1)))))","v":109700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A34-1),0,12,4)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A34-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B34=\" \",W33=\" \"),\" \",IF(W33=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A34,0,1,1)+OFFSET(A_month_H!$AP$4,12*A34,0,1,1)<=0,IF(B34<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A34,0,1,1)+OFFSET(A_month_H!$AP$4,12*A34,0,1,1),AV_rounding*2),0))))","v":5215104},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A34,0,1,1)+OFFSET(A_month_H!$AR$4,12*A34,0,1,1),0))))","v":5215104},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A34,0,1,1),0))))","v":10715104},5.7525219056034165E-5]
[31,70,0,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",D34+SUM(OFFSET(A_month_H!$K$5,12*(A35-1),0,12,1)))))","v":3000000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",F34+SUM(OFFSET(A_month_H!$L$5,12*(A35-1),0,12,1)))))","v":300000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(OR(W35=\" \",W35=\"******\"),\" \",IF(D35>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A35-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A35-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A35-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2809260,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A35-1),0,12,2)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A35-1),0,12,3)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",OFFSET(A_month_H!$AW$5,(A35)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A35-1),0,12,2))))","v":190740},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A35-1),0,12,2))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A35-1),0,12,4)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A35-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B35=\" \",W34=\" \"),\" \",IF(W34=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A35,0,1,1)+OFFSET(A_month_H!$AP$4,12*A35,0,1,1)<=0,IF(B35<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A35,0,1,1)+OFFSET(A_month_H!$AP$4,12*A35,0,1,1),AV_rounding*2),0))))","v":5331126},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A35,0,1,1)+OFFSET(A_month_H!$AR$4,12*A35,0,1,1),0))))","v":5331126},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A35,0,1,1),0))))","v":10831126},0]
[32,71,0,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",D35+SUM(OFFSET(A_month_H!$K$5,12*(A36-1),0,12,1)))))","v":3000000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",F35+SUM(OFFSET(A_month_H!$L$5,12*(A36-1),0,12,1)))))","v":300000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(OR(W36=\" \",W36=\"******\"),\" \",IF(D36>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A36-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A36-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A36-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2791440,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A36-1),0,12,2)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A36-1),0,12,3)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",OFFSET(A_month_H!$AW$5,(A36)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A36-1),0,12,2))))","v":208560},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A36-1),0,12,2))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A36-1),0,12,4)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A36-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B36=\" \",W35=\" \"),\" \",IF(W35=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A36,0,1,1)+OFFSET(A_month_H!$AP$4,12*A36,0,1,1)<=0,IF(B36<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A36,0,1,1)+OFFSET(A_month_H!$AP$4,12*A36,0,1,1),AV_rounding*2),0))))","v":5435716},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A36,0,1,1)+OFFSET(A_month_H!$AR$4,12*A36,0,1,1),0))))","v":5435716},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A36,0,1,1),0))))","v":10935716},0]
[33,72,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",IF(A37=1,D37,D37-D36))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",D36+SUM(OFFSET(A_month_H!$K$5,12*(A37-1),0,12,1)))))","v":3000000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",F36+SUM(OFFSET(A_month_H!$L$5,12*(A37-1),0,12,1)))))","v":300000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(OR(W37=\" \",W37=\"******\"),\" \",IF(D37>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A37-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A37-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A37-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(W37=\" \",W37=\"******\")=TRUE,\" \",IF(D37+N37-K37-Q37-R37-T37<0,\" \",D37+N37-K37-Q37-R37-T37))","v":2771640},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A37-1),0,12,2)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A37-1),0,12,3)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",OFFSET(A_month_H!$AW$5,(A37)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",L37/10000)))","v":550},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A37-1),0,12,2))))","v":228360},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A37-1),0,12,2))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A37-1),0,12,4)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(X37=\" \",\" \",IF(A37=1,U37,V35+U37))","v":0},{"$f":"IF(OR(B37=\" \",W36=\" \"),\" \",IF(W36=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A37,0,1,1)+OFFSET(A_month_H!$AP$4,12*A37,0,1,1)<=0,IF(B37<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A37,0,1,1)+OFFSET(A_month_H!$AP$4,12*A37,0,1,1),AV_rounding*2),0))))","v":5526143},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A37,0,1,1)+OFFSET(A_month_H!$AR$4,12*A37,0,1,1),0))))","v":5526143},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A37,0,1,1),0))))","v":11026143},{"$f":"IF(B37=\"\",\"\",(T37+K37)/W37)","v":0}]
[34,73,0,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",D37+SUM(OFFSET(A_month_H!$K$5,12*(A38-1),0,12,1)))))","v":3000000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",F37+SUM(OFFSET(A_month_H!$L$5,12*(A38-1),0,12,1)))))","v":300000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(OR(W38=\" \",W38=\"******\"),\" \",IF(D38>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A38-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A38-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A38-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2749860,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A38-1),0,12,2)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A38-1),0,12,3)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",OFFSET(A_month_H!$AW$5,(A38)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A38-1),0,12,2))))","v":250140},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A38-1),0,12,2))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A38-1),0,12,4)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A38-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B38=\" \",W37=\" \"),\" \",IF(W37=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A38,0,1,1)+OFFSET(A_month_H!$AP$4,12*A38,0,1,1)<=0,IF(B38<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A38,0,1,1)+OFFSET(A_month_H!$AP$4,12*A38,0,1,1),AV_rounding*2),0))))","v":5599515},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A38,0,1,1)+OFFSET(A_month_H!$AR$4,12*A38,0,1,1),0))))","v":5599515},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A38,0,1,1),0))))","v":11099515},0]
[35,74,0,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",D38+SUM(OFFSET(A_month_H!$K$5,12*(A39-1),0,12,1)))))","v":3000000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",F38+SUM(OFFSET(A_month_H!$L$5,12*(A39-1),0,12,1)))))","v":300000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(OR(W39=\" \",W39=\"******\"),\" \",IF(D39>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A39-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A39-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A39-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2726760,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A39-1),0,12,2)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A39-1),0,12,3)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",OFFSET(A_month_H!$AW$5,(A39)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A39-1),0,12,2))))","v":273240},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A39-1),0,12,2))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A39-1),0,12,4)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A39-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B39=\" \",W38=\" \"),\" \",IF(W38=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A39,0,1,1)+OFFSET(A_month_H!$AP$4,12*A39,0,1,1)<=0,IF(B39<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A39,0,1,1)+OFFSET(A_month_H!$AP$4,12*A39,0,1,1),AV_rounding*2),0))))","v":5653444},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A39,0,1,1)+OFFSET(A_month_H!$AR$4,12*A39,0,1,1),0))))","v":5653444},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A39,0,1,1),0))))","v":11153444},0]
[36,75,0,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",D39+SUM(OFFSET(A_month_H!$K$5,12*(A40-1),0,12,1)))))","v":3000000},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",F39+SUM(OFFSET(A_month_H!$L$5,12*(A40-1),0,12,1)))))","v":300000},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(OR(W40=\" \",W40=\"******\"),\" \",IF(D40>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A40-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A40-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A40-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2701020,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A40-1),0,12,2)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A40-1),0,12,3)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",OFFSET(A_month_H!$AW$5,(A40)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A40-1),0,12,2))))","v":298980},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A40-1),0,12,2))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A40-1),0,12,4)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A40-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B40=\" \",W39=\" \"),\" \",IF(W39=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A40,0,1,1)+OFFSET(A_month_H!$AP$4,12*A40,0,1,1)<=0,IF(B40<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A40,0,1,1)+OFFSET(A_month_H!$AP$4,12*A40,0,1,1),AV_rounding*2),0))))","v":5684041},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A40,0,1,1)+OFFSET(A_month_H!$AR$4,12*A40,0,1,1),0))))","v":5684041},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A40,0,1,1),0))))","v":11184041},0]
[37,76,0,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",D40+SUM(OFFSET(A_month_H!$K$5,12*(A41-1),0,12,1)))))","v":3000000},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",F40+SUM(OFFSET(A_month_H!$L$5,12*(A41-1),0,12,1)))))","v":300000},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(OR(W41=\" \",W41=\"******\"),\" \",IF(D41>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A41-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A41-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A41-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2673300,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A41-1),0,12,2)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A41-1),0,12,3)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",OFFSET(A_month_H!$AW$5,(A41)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A41-1),0,12,2))))","v":326700},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A41-1),0,12,2))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A41-1),0,12,4)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A41-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B41=\" \",W40=\" \"),\" \",IF(W40=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A41,0,1,1)+OFFSET(A_month_H!$AP$4,12*A41,0,1,1)<=0,IF(B41<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A41,0,1,1)+OFFSET(A_month_H!$AP$4,12*A41,0,1,1),AV_rounding*2),0))))","v":5687860},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A41,0,1,1)+OFFSET(A_month_H!$AR$4,12*A41,0,1,1),0))))","v":5687860},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A41,0,1,1),0))))","v":11187860},0]
[38,77,0,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",D41+SUM(OFFSET(A_month_H!$K$5,12*(A42-1),0,12,1)))))","v":3000000},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",F41+SUM(OFFSET(A_month_H!$L$5,12*(A42-1),0,12,1)))))","v":300000},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(OR(W42=\" \",W42=\"******\"),\" \",IF(D42>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A42-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A42-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A42-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2642280,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A42-1),0,12,2)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A42-1),0,12,3)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",OFFSET(A_month_H!$AW$5,(A42)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A42-1),0,12,2))))","v":357720},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A42-1),0,12,2))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A42-1),0,12,4)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A42-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B42=\" \",W41=\" \"),\" \",IF(W41=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A42,0,1,1)+OFFSET(A_month_H!$AP$4,12*A42,0,1,1)<=0,IF(B42<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A42,0,1,1)+OFFSET(A_month_H!$AP$4,12*A42,0,1,1),AV_rounding*2),0))))","v":5659889},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A42,0,1,1)+OFFSET(A_month_H!$AR$4,12*A42,0,1,1),0))))","v":5659889},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A42,0,1,1),0))))","v":11159889},0]
[39,78,0,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",D42+SUM(OFFSET(A_month_H!$K$5,12*(A43-1),0,12,1)))))","v":3000000},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",F42+SUM(OFFSET(A_month_H!$L$5,12*(A43-1),0,12,1)))))","v":300000},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(OR(W43=\" \",W43=\"******\"),\" \",IF(D43>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A43-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A43-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A43-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2609280,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A43-1),0,12,2)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A43-1),0,12,3)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",OFFSET(A_month_H!$AW$5,(A43)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A43-1),0,12,2))))","v":390720},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A43-1),0,12,2))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A43-1),0,12,4)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A43-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B43=\" \",W42=\" \"),\" \",IF(W42=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A43,0,1,1)+OFFSET(A_month_H!$AP$4,12*A43,0,1,1)<=0,IF(B43<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A43,0,1,1)+OFFSET(A_month_H!$AP$4,12*A43,0,1,1),AV_rounding*2),0))))","v":5596177},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A43,0,1,1)+OFFSET(A_month_H!$AR$4,12*A43,0,1,1),0))))","v":5596177},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A43,0,1,1),0))))","v":11096177},0]
[40,79,0,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",D43+SUM(OFFSET(A_month_H!$K$5,12*(A44-1),0,12,1)))))","v":3000000},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",F43+SUM(OFFSET(A_month_H!$L$5,12*(A44-1),0,12,1)))))","v":300000},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(OR(W44=\" \",W44=\"******\"),\" \",IF(D44>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A44-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A44-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A44-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2572980,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A44-1),0,12,2)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A44-1),0,12,3)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",OFFSET(A_month_H!$AW$5,(A44)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A44-1),0,12,2))))","v":427020},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A44-1),0,12,2))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A44-1),0,12,4)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A44-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B44=\" \",W43=\" \"),\" \",IF(W43=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A44,0,1,1)+OFFSET(A_month_H!$AP$4,12*A44,0,1,1)<=0,IF(B44<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A44,0,1,1)+OFFSET(A_month_H!$AP$4,12*A44,0,1,1),AV_rounding*2),0))))","v":5491173},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A44,0,1,1)+OFFSET(A_month_H!$AR$4,12*A44,0,1,1),0))))","v":5491173},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A44,0,1,1),0))))","v":10991173},0]
[41,80,0,{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",D44+SUM(OFFSET(A_month_H!$K$5,12*(A45-1),0,12,1)))))","v":3000000},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",F44+SUM(OFFSET(A_month_H!$L$5,12*(A45-1),0,12,1)))))","v":300000},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(OR(W45=\" \",W45=\"******\"),\" \",IF(D45>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A45-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A45-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A45-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2533380,{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A45-1),0,12,2)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A45-1),0,12,3)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",OFFSET(A_month_H!$AW$5,(A45)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A45-1),0,12,2))))","v":466620},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A45-1),0,12,2))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A45-1),0,12,1)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A45-1),0,12,4)))))","v":0},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A45-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B45=\" \",W44=\" \"),\" \",IF(W44=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A45,0,1,1)+OFFSET(A_month_H!$AP$4,12*A45,0,1,1)<=0,IF(B45<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A45,0,1,1)+OFFSET(A_month_H!$AP$4,12*A45,0,1,1),AV_rounding*2),0))))","v":5338993},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A45,0,1,1)+OFFSET(A_month_H!$AR$4,12*A45,0,1,1),0))))","v":5338993},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A45,0,1,1),0))))","v":10838993},0]
[42,81,0,{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",D45+SUM(OFFSET(A_month_H!$K$5,12*(A46-1),0,12,1)))))","v":3000000},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",F45+SUM(OFFSET(A_month_H!$L$5,12*(A46-1),0,12,1)))))","v":300000},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(OR(W46=\" \",W46=\"******\"),\" \",IF(D46>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A46-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A46-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A46-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2489820,{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A46-1),0,12,2)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A46-1),0,12,3)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",OFFSET(A_month_H!$AW$5,(A46)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A46-1),0,12,2))))","v":510180},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A46-1),0,12,2))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A46-1),0,12,1)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A46-1),0,12,4)))))","v":0},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A46-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B46=\" \",W45=\" \"),\" \",IF(W45=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A46,0,1,1)+OFFSET(A_month_H!$AP$4,12*A46,0,1,1)<=0,IF(B46<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A46,0,1,1)+OFFSET(A_month_H!$AP$4,12*A46,0,1,1),AV_rounding*2),0))))","v":5132720},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A46,0,1,1)+OFFSET(A_month_H!$AR$4,12*A46,0,1,1),0))))","v":5132720},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A46,0,1,1),0))))","v":10632720},0]
[43,82,0,{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",D46+SUM(OFFSET(A_month_H!$K$5,12*(A47-1),0,12,1)))))","v":3000000},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",F46+SUM(OFFSET(A_month_H!$L$5,12*(A47-1),0,12,1)))))","v":300000},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(OR(W47=\" \",W47=\"******\"),\" \",IF(D47>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A47-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A47-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A47-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2442960,{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A47-1),0,12,2)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A47-1),0,12,3)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",OFFSET(A_month_H!$AW$5,(A47)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A47-1),0,12,2))))","v":557040},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A47-1),0,12,2))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A47-1),0,12,1)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A47-1),0,12,4)))))","v":0},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A47-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B47=\" \",W46=\" \"),\" \",IF(W46=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A47,0,1,1)+OFFSET(A_month_H!$AP$4,12*A47,0,1,1)<=0,IF(B47<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A47,0,1,1)+OFFSET(A_month_H!$AP$4,12*A47,0,1,1),AV_rounding*2),0))))","v":4865700},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A47,0,1,1)+OFFSET(A_month_H!$AR$4,12*A47,0,1,1),0))))","v":4865700},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A47,0,1,1),0))))","v":10365700},0]
[44,83,0,{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",D47+SUM(OFFSET(A_month_H!$K$5,12*(A48-1),0,12,1)))))","v":3000000},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",F47+SUM(OFFSET(A_month_H!$L$5,12*(A48-1),0,12,1)))))","v":300000},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(OR(W48=\" \",W48=\"******\"),\" \",IF(D48>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A48-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A48-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A48-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2392140,{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A48-1),0,12,2)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A48-1),0,12,3)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",OFFSET(A_month_H!$AW$5,(A48)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A48-1),0,12,2))))","v":607860},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A48-1),0,12,2))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A48-1),0,12,1)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A48-1),0,12,4)))))","v":0},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A48-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B48=\" \",W47=\" \"),\" \",IF(W47=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A48,0,1,1)+OFFSET(A_month_H!$AP$4,12*A48,0,1,1)<=0,IF(B48<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A48,0,1,1)+OFFSET(A_month_H!$AP$4,12*A48,0,1,1),AV_rounding*2),0))))","v":4530203},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A48,0,1,1)+OFFSET(A_month_H!$AR$4,12*A48,0,1,1),0))))","v":4530203},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A48,0,1,1),0))))","v":10030203},0]
[45,84,0,{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",D48+SUM(OFFSET(A_month_H!$K$5,12*(A49-1),0,12,1)))))","v":3000000},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",F48+SUM(OFFSET(A_month_H!$L$5,12*(A49-1),0,12,1)))))","v":300000},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(OR(W49=\" \",W49=\"******\"),\" \",IF(D49>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A49-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A49-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A49-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2336700,{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A49-1),0,12,2)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A49-1),0,12,3)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",OFFSET(A_month_H!$AW$5,(A49)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A49-1),0,12,2))))","v":663300},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A49-1),0,12,2))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A49-1),0,12,1)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A49-1),0,12,4)))))","v":0},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A49-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B49=\" \",W48=\" \"),\" \",IF(W48=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A49,0,1,1)+OFFSET(A_month_H!$AP$4,12*A49,0,1,1)<=0,IF(B49<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A49,0,1,1)+OFFSET(A_month_H!$AP$4,12*A49,0,1,1),AV_rounding*2),0))))","v":4117349},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A49,0,1,1)+OFFSET(A_month_H!$AR$4,12*A49,0,1,1),0))))","v":4117349},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A49,0,1,1),0))))","v":9617349},0]
[46,85,0,{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",D49+SUM(OFFSET(A_month_H!$K$5,12*(A50-1),0,12,1)))))","v":3000000},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",F49+SUM(OFFSET(A_month_H!$L$5,12*(A50-1),0,12,1)))))","v":300000},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(OR(W50=\" \",W50=\"******\"),\" \",IF(D50>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A50-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A50-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A50-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2276640,{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A50-1),0,12,2)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A50-1),0,12,3)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",OFFSET(A_month_H!$AW$5,(A50)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A50-1),0,12,2))))","v":723360},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A50-1),0,12,2))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A50-1),0,12,1)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A50-1),0,12,4)))))","v":0},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A50-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B50=\" \",W49=\" \"),\" \",IF(W49=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A50,0,1,1)+OFFSET(A_month_H!$AP$4,12*A50,0,1,1)<=0,IF(B50<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A50,0,1,1)+OFFSET(A_month_H!$AP$4,12*A50,0,1,1),AV_rounding*2),0))))","v":3617731},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A50,0,1,1)+OFFSET(A_month_H!$AR$4,12*A50,0,1,1),0))))","v":3617731},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A50,0,1,1),0))))","v":9117731},0]
[47,86,0,{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",D50+SUM(OFFSET(A_month_H!$K$5,12*(A51-1),0,12,1)))))","v":3000000},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",F50+SUM(OFFSET(A_month_H!$L$5,12*(A51-1),0,12,1)))))","v":300000},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(OR(W51=\" \",W51=\"******\"),\" \",IF(D51>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A51-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A51-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A51-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2211300,{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A51-1),0,12,2)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A51-1),0,12,3)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",OFFSET(A_month_H!$AW$5,(A51)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A51-1),0,12,2))))","v":788700},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A51-1),0,12,2))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A51-1),0,12,1)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A51-1),0,12,4)))))","v":0},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A51-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B51=\" \",W50=\" \"),\" \",IF(W50=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A51,0,1,1)+OFFSET(A_month_H!$AP$4,12*A51,0,1,1)<=0,IF(B51<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A51,0,1,1)+OFFSET(A_month_H!$AP$4,12*A51,0,1,1),AV_rounding*2),0))))","v":3020690},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A51,0,1,1)+OFFSET(A_month_H!$AR$4,12*A51,0,1,1),0))))","v":3020690},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A51,0,1,1),0))))","v":8520690},0]
[48,87,0,{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",D51+SUM(OFFSET(A_month_H!$K$5,12*(A52-1),0,12,1)))))","v":3000000},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",F51+SUM(OFFSET(A_month_H!$L$5,12*(A52-1),0,12,1)))))","v":300000},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(OR(W52=\" \",W52=\"******\"),\" \",IF(D52>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A52-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A52-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A52-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2140680,{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A52-1),0,12,2)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A52-1),0,12,3)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",OFFSET(A_month_H!$AW$5,(A52)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A52-1),0,12,2))))","v":859320},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A52-1),0,12,2))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A52-1),0,12,1)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A52-1),0,12,4)))))","v":0},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A52-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B52=\" \",W51=\" \"),\" \",IF(W51=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A52,0,1,1)+OFFSET(A_month_H!$AP$4,12*A52,0,1,1)<=0,IF(B52<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A52,0,1,1)+OFFSET(A_month_H!$AP$4,12*A52,0,1,1),AV_rounding*2),0))))","v":2314932},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A52,0,1,1)+OFFSET(A_month_H!$AR$4,12*A52,0,1,1),0))))","v":2314932},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A52,0,1,1),0))))","v":7814932},0]
[49,88,0,{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",D52+SUM(OFFSET(A_month_H!$K$5,12*(A53-1),0,12,1)))))","v":3000000},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",F52+SUM(OFFSET(A_month_H!$L$5,12*(A53-1),0,12,1)))))","v":300000},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(OR(W53=\" \",W53=\"******\"),\" \",IF(D53>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A53-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A53-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A53-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2064780,{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A53-1),0,12,2)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A53-1),0,12,3)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",OFFSET(A_month_H!$AW$5,(A53)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A53-1),0,12,2))))","v":935220},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A53-1),0,12,2))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A53-1),0,12,1)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A53-1),0,12,4)))))","v":0},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A53-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B53=\" \",W52=\" \"),\" \",IF(W52=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A53,0,1,1)+OFFSET(A_month_H!$AP$4,12*A53,0,1,1)<=0,IF(B53<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A53,0,1,1)+OFFSET(A_month_H!$AP$4,12*A53,0,1,1),AV_rounding*2),0))))","v":1488484},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A53,0,1,1)+OFFSET(A_month_H!$AR$4,12*A53,0,1,1),0))))","v":1488484},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A53,0,1,1),0))))","v":6988484},0]
[50,89,0,{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",D53+SUM(OFFSET(A_month_H!$K$5,12*(A54-1),0,12,1)))))","v":3000000},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",F53+SUM(OFFSET(A_month_H!$L$5,12*(A54-1),0,12,1)))))","v":300000},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(OR(W54=\" \",W54=\"******\"),\" \",IF(D54>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A54-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A54-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A54-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},1982940,{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A54-1),0,12,2)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A54-1),0,12,3)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",OFFSET(A_month_H!$AW$5,(A54)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A54-1),0,12,2))))","v":1017060},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A54-1),0,12,2))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A54-1),0,12,1)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A54-1),0,12,4)))))","v":0},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A54-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B54=\" \",W53=\" \"),\" \",IF(W53=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A54,0,1,1)+OFFSET(A_month_H!$AP$4,12*A54,0,1,1)<=0,IF(B54<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A54,0,1,1)+OFFSET(A_month_H!$AP$4,12*A54,0,1,1),AV_rounding*2),0))))","v":527973},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A54,0,1,1)+OFFSET(A_month_H!$AR$4,12*A54,0,1,1),0))))","v":527973},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A54,0,1,1),0))))","v":6027973},0]
[51,90," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",D54+SUM(OFFSET(A_month_H!$K$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",F54+SUM(OFFSET(A_month_H!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W55=\" \",W55=\"******\"),\" \",IF(D55>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A55-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A55-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A55-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A55-1),0,12,2)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A55-1),0,12,3)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",OFFSET(A_month_H!$AW$5,(A55)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A55-1),0,12,4)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A55-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B55=\" \",W54=\" \"),\" \",IF(W54=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A55,0,1,1)+OFFSET(A_month_H!$AP$4,12*A55,0,1,1)<=0,IF(B55<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A55,0,1,1)+OFFSET(A_month_H!$AP$4,12*A55,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A55,0,1,1)+OFFSET(A_month_H!$AR$4,12*A55,0,1,1),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A55,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[52,91," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",D55+SUM(OFFSET(A_month_H!$K$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",F55+SUM(OFFSET(A_month_H!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W56=\" \",W56=\"******\"),\" \",IF(D56>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A56-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A56-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A56-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A56-1),0,12,2)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A56-1),0,12,3)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",OFFSET(A_month_H!$AW$5,(A56)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A56-1),0,12,4)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A56-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B56=\" \",W55=\" \"),\" \",IF(W55=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A56,0,1,1)+OFFSET(A_month_H!$AP$4,12*A56,0,1,1)<=0,IF(B56<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A56,0,1,1)+OFFSET(A_month_H!$AP$4,12*A56,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A56,0,1,1)+OFFSET(A_month_H!$AR$4,12*A56,0,1,1),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A56,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[53,92," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",D56+SUM(OFFSET(A_month_H!$K$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",F56+SUM(OFFSET(A_month_H!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W57=\" \",W57=\"******\"),\" \",IF(D57>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A57-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A57-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A57-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A57-1),0,12,2)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A57-1),0,12,3)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",OFFSET(A_month_H!$AW$5,(A57)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A57-1),0,12,4)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A57-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B57=\" \",W56=\" \"),\" \",IF(W56=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A57,0,1,1)+OFFSET(A_month_H!$AP$4,12*A57,0,1,1)<=0,IF(B57<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A57,0,1,1)+OFFSET(A_month_H!$AP$4,12*A57,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A57,0,1,1)+OFFSET(A_month_H!$AR$4,12*A57,0,1,1),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A57,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[54,93," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",D57+SUM(OFFSET(A_month_H!$K$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",F57+SUM(OFFSET(A_month_H!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W58=\" \",W58=\"******\"),\" \",IF(D58>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A58-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A58-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A58-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A58-1),0,12,2)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A58-1),0,12,3)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",OFFSET(A_month_H!$AW$5,(A58)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A58-1),0,12,4)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A58-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B58=\" \",W57=\" \"),\" \",IF(W57=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A58,0,1,1)+OFFSET(A_month_H!$AP$4,12*A58,0,1,1)<=0,IF(B58<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A58,0,1,1)+OFFSET(A_month_H!$AP$4,12*A58,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A58,0,1,1)+OFFSET(A_month_H!$AR$4,12*A58,0,1,1),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A58,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[55,94," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",D58+SUM(OFFSET(A_month_H!$K$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",F58+SUM(OFFSET(A_month_H!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W59=\" \",W59=\"******\"),\" \",IF(D59>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A59-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A59-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A59-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A59-1),0,12,2)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A59-1),0,12,3)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",OFFSET(A_month_H!$AW$5,(A59)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A59-1),0,12,4)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A59-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B59=\" \",W58=\" \"),\" \",IF(W58=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A59,0,1,1)+OFFSET(A_month_H!$AP$4,12*A59,0,1,1)<=0,IF(B59<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A59,0,1,1)+OFFSET(A_month_H!$AP$4,12*A59,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A59,0,1,1)+OFFSET(A_month_H!$AR$4,12*A59,0,1,1),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A59,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[56,95," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",D59+SUM(OFFSET(A_month_H!$K$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",F59+SUM(OFFSET(A_month_H!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W60=\" \",W60=\"******\"),\" \",IF(D60>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A60-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A60-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A60-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A60-1),0,12,2)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A60-1),0,12,3)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",OFFSET(A_month_H!$AW$5,(A60)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A60-1),0,12,4)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A60-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B60=\" \",W59=\" \"),\" \",IF(W59=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A60,0,1,1)+OFFSET(A_month_H!$AP$4,12*A60,0,1,1)<=0,IF(B60<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A60,0,1,1)+OFFSET(A_month_H!$AP$4,12*A60,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A60,0,1,1)+OFFSET(A_month_H!$AR$4,12*A60,0,1,1),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A60,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[57,96," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",D60+SUM(OFFSET(A_month_H!$K$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",F60+SUM(OFFSET(A_month_H!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W61=\" \",W61=\"******\"),\" \",IF(D61>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A61-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A61-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A61-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A61-1),0,12,2)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A61-1),0,12,3)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",OFFSET(A_month_H!$AW$5,(A61)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A61-1),0,12,4)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A61-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B61=\" \",W60=\" \"),\" \",IF(W60=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A61,0,1,1)+OFFSET(A_month_H!$AP$4,12*A61,0,1,1)<=0,IF(B61<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A61,0,1,1)+OFFSET(A_month_H!$AP$4,12*A61,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A61,0,1,1)+OFFSET(A_month_H!$AR$4,12*A61,0,1,1),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A61,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[58,97," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",D61+SUM(OFFSET(A_month_H!$K$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",F61+SUM(OFFSET(A_month_H!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W62=\" \",W62=\"******\"),\" \",IF(D62>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A62-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A62-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A62-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A62-1),0,12,2)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A62-1),0,12,3)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",OFFSET(A_month_H!$AW$5,(A62)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A62-1),0,12,4)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A62-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B62=\" \",W61=\" \"),\" \",IF(W61=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A62,0,1,1)+OFFSET(A_month_H!$AP$4,12*A62,0,1,1)<=0,IF(B62<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A62,0,1,1)+OFFSET(A_month_H!$AP$4,12*A62,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A62,0,1,1)+OFFSET(A_month_H!$AR$4,12*A62,0,1,1),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A62,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[59,98," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",D62+SUM(OFFSET(A_month_H!$K$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",F62+SUM(OFFSET(A_month_H!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W63=\" \",W63=\"******\"),\" \",IF(D63>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A63-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A63-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A63-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A63-1),0,12,2)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A63-1),0,12,3)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",OFFSET(A_month_H!$AW$5,(A63)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A63-1),0,12,4)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A63-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B63=\" \",W62=\" \"),\" \",IF(W62=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A63,0,1,1)+OFFSET(A_month_H!$AP$4,12*A63,0,1,1)<=0,IF(B63<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A63,0,1,1)+OFFSET(A_month_H!$AP$4,12*A63,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A63,0,1,1)+OFFSET(A_month_H!$AR$4,12*A63,0,1,1),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A63,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[60,"","",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",D63+SUM(OFFSET(A_month_H!$K$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",F63+SUM(OFFSET(A_month_H!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(OR(W64=\" \",W64=\"******\"),\" \",IF(D64>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A64-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A64-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A64-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A64-1),0,12,2)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A64-1),0,12,3)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",OFFSET(A_month_H!$AW$5,(A64)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A64-1),0,12,4)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A64-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B64=\" \",W63=\" \"),\" \",IF(W63=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A64,0,1,1)+OFFSET(A_month_H!$AP$4,12*A64,0,1,1)<=0,IF(B64<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A64,0,1,1)+OFFSET(A_month_H!$AP$4,12*A64,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A64,0,1,1)+OFFSET(A_month_H!$AR$4,12*A64,0,1,1),0))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A64,0,1,1),0))))","v":""},""]
[61,"","",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",D64+SUM(OFFSET(A_month_H!$K$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",F64+SUM(OFFSET(A_month_H!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(OR(W65=\" \",W65=\"******\"),\" \",IF(D65>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A65-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A65-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A65-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A65-1),0,12,2)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A65-1),0,12,3)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",OFFSET(A_month_H!$AW$5,(A65)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A65-1),0,12,4)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A65-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B65=\" \",W64=\" \"),\" \",IF(W64=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A65,0,1,1)+OFFSET(A_month_H!$AP$4,12*A65,0,1,1)<=0,IF(B65<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A65,0,1,1)+OFFSET(A_month_H!$AP$4,12*A65,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A65,0,1,1)+OFFSET(A_month_H!$AR$4,12*A65,0,1,1),0))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A65,0,1,1),0))))","v":""},""]
[62,"","",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",D65+SUM(OFFSET(A_month_H!$K$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",F65+SUM(OFFSET(A_month_H!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(OR(W66=\" \",W66=\"******\"),\" \",IF(D66>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A66-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A66-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A66-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A66-1),0,12,2)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A66-1),0,12,3)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",OFFSET(A_month_H!$AW$5,(A66)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A66-1),0,12,4)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A66-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B66=\" \",W65=\" \"),\" \",IF(W65=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A66,0,1,1)+OFFSET(A_month_H!$AP$4,12*A66,0,1,1)<=0,IF(B66<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A66,0,1,1)+OFFSET(A_month_H!$AP$4,12*A66,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A66,0,1,1)+OFFSET(A_month_H!$AR$4,12*A66,0,1,1),0))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A66,0,1,1),0))))","v":""},""]
[63,"","",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",D66+SUM(OFFSET(A_month_H!$K$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",F66+SUM(OFFSET(A_month_H!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(OR(W67=\" \",W67=\"******\"),\" \",IF(D67>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A67-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A67-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A67-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A67-1),0,12,2)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A67-1),0,12,3)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",OFFSET(A_month_H!$AW$5,(A67)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A67-1),0,12,4)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A67-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B67=\" \",W66=\" \"),\" \",IF(W66=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A67,0,1,1)+OFFSET(A_month_H!$AP$4,12*A67,0,1,1)<=0,IF(B67<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A67,0,1,1)+OFFSET(A_month_H!$AP$4,12*A67,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A67,0,1,1)+OFFSET(A_month_H!$AR$4,12*A67,0,1,1),0))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A67,0,1,1),0))))","v":""},""]
[64,"","",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",D67+SUM(OFFSET(A_month_H!$K$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",F67+SUM(OFFSET(A_month_H!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(OR(W68=\" \",W68=\"******\"),\" \",IF(D68>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A68-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A68-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A68-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A68-1),0,12,2)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A68-1),0,12,3)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",OFFSET(A_month_H!$AW$5,(A68)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A68-1),0,12,4)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A68-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B68=\" \",W67=\" \"),\" \",IF(W67=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A68,0,1,1)+OFFSET(A_month_H!$AP$4,12*A68,0,1,1)<=0,IF(B68<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A68,0,1,1)+OFFSET(A_month_H!$AP$4,12*A68,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A68,0,1,1)+OFFSET(A_month_H!$AR$4,12*A68,0,1,1),0))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A68,0,1,1),0))))","v":""},""]
[65,{"$f":"IF(Age_Insured+A69-1<99,Age_Insured+A69-1,\"\")","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",IF(A69=1,D69,D69-D68))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",D68+SUM(OFFSET(A_month_H!$K$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",F68+SUM(OFFSET(A_month_H!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(OR(W69=\" \",W69=\"******\"),\" \",IF(D69>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A69-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A69-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A69-1),0,12,1)),\" \"))","v":" "},{"$f":"IF(OR(W69=\" \",W69=\"******\")=TRUE,\" \",IF(D69+N69-K69-Q69-R69-T69<0,\" \",D69+N69-K69-Q69-R69-T69))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A69-1),0,12,2)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A69-1),0,12,3)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",OFFSET(A_month_H!$AW$5,(A69)*12-1,0,1,1))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",L69/10000)))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A69-1),0,12,4)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(X69=\" \",\" \",IF(A69=1,U69,V67+U69))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(B69=\" \",W68=\" \"),\" \",IF(W68=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A69,0,1,1)+OFFSET(A_month_H!$AP$4,12*A69,0,1,1)<=0,IF(B69<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A69,0,1,1)+OFFSET(A_month_H!$AP$4,12*A69,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A69,0,1,1)+OFFSET(A_month_H!$AR$4,12*A69,0,1,1),0))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A69,0,1,1),0))))","v":""},{"$f":"IF(B69=\"\",\"\",(T69+K69)/W69)","v":""}]
[66,"","",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",D69+SUM(OFFSET(A_month_H!$K$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",F69+SUM(OFFSET(A_month_H!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(OR(W70=\" \",W70=\"******\"),\" \",IF(D70>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A70-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A70-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A70-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A70-1),0,12,2)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A70-1),0,12,3)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",OFFSET(A_month_H!$AW$5,(A70)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A70-1),0,12,4)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A70-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B70=\" \",W69=\" \"),\" \",IF(W69=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A70,0,1,1)+OFFSET(A_month_H!$AP$4,12*A70,0,1,1)<=0,IF(B70<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A70,0,1,1)+OFFSET(A_month_H!$AP$4,12*A70,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A70,0,1,1)+OFFSET(A_month_H!$AR$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A70,0,1,1),0))))","v":""},""]
[{"$f":"A70+1","v":67},"","",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",D70+SUM(OFFSET(A_month_H!$K$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",F70+SUM(OFFSET(A_month_H!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(OR(W71=\" \",W71=\"******\"),\" \",IF(D71>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A71-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A71-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A71-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A71-1),0,12,2)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A71-1),0,12,3)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",OFFSET(A_month_H!$AW$5,(A71)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A71-1),0,12,4)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A71-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B71=\" \",W70=\" \"),\" \",IF(W70=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A71,0,1,1)+OFFSET(A_month_H!$AP$4,12*A71,0,1,1)<=0,IF(B71<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A71,0,1,1)+OFFSET(A_month_H!$AP$4,12*A71,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A71,0,1,1)+OFFSET(A_month_H!$AR$4,12*A71,0,1,1),0))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A71,0,1,1),0))))","v":""},""]
[68,"","",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",D71+SUM(OFFSET(A_month_H!$K$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",F71+SUM(OFFSET(A_month_H!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(OR(W72=\" \",W72=\"******\"),\" \",IF(D72>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A72-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A72-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A72-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A72-1),0,12,2)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A72-1),0,12,3)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",OFFSET(A_month_H!$AW$5,(A72)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A72-1),0,12,4)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A72-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B72=\" \",W71=\" \"),\" \",IF(W71=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A72,0,1,1)+OFFSET(A_month_H!$AP$4,12*A72,0,1,1)<=0,IF(B72<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A72,0,1,1)+OFFSET(A_month_H!$AP$4,12*A72,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A72,0,1,1)+OFFSET(A_month_H!$AR$4,12*A72,0,1,1),0))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A72,0,1,1),0))))","v":""},""]
[69,"","",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",D72+SUM(OFFSET(A_month_H!$K$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",F72+SUM(OFFSET(A_month_H!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(OR(W73=\" \",W73=\"******\"),\" \",IF(D73>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A73-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A73-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A73-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A73-1),0,12,2)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A73-1),0,12,3)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",OFFSET(A_month_H!$AW$5,(A73)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A73-1),0,12,4)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A73-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B73=\" \",W72=\" \"),\" \",IF(W72=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A73,0,1,1)+OFFSET(A_month_H!$AP$4,12*A73,0,1,1)<=0,IF(B73<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A73,0,1,1)+OFFSET(A_month_H!$AP$4,12*A73,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A73,0,1,1)+OFFSET(A_month_H!$AR$4,12*A73,0,1,1),0))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A73,0,1,1),0))))","v":""},""]
[70,"","",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",D73+SUM(OFFSET(A_month_H!$K$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",F73+SUM(OFFSET(A_month_H!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(OR(W74=\" \",W74=\"******\"),\" \",IF(D74>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A74-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A74-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A74-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A74-1),0,12,2)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A74-1),0,12,3)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",OFFSET(A_month_H!$AW$5,(A74)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A74-1),0,12,4)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A74-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B74=\" \",W73=\" \"),\" \",IF(W73=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A74,0,1,1)+OFFSET(A_month_H!$AP$4,12*A74,0,1,1)<=0,IF(B74<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A74,0,1,1)+OFFSET(A_month_H!$AP$4,12*A74,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A74,0,1,1)+OFFSET(A_month_H!$AR$4,12*A74,0,1,1),0))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A74,0,1,1),0))))","v":""},""]
[71,"","",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",D74+SUM(OFFSET(A_month_H!$K$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",F74+SUM(OFFSET(A_month_H!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(OR(W75=\" \",W75=\"******\"),\" \",IF(D75>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A75-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A75-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A75-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A75-1),0,12,2)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A75-1),0,12,3)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",OFFSET(A_month_H!$AW$5,(A75)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A75-1),0,12,4)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A75-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B75=\" \",W74=\" \"),\" \",IF(W74=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A75,0,1,1)+OFFSET(A_month_H!$AP$4,12*A75,0,1,1)<=0,IF(B75<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A75,0,1,1)+OFFSET(A_month_H!$AP$4,12*A75,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A75,0,1,1)+OFFSET(A_month_H!$AR$4,12*A75,0,1,1),0))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A75,0,1,1),0))))","v":""},""]
[72,"","",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",D75+SUM(OFFSET(A_month_H!$K$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",F75+SUM(OFFSET(A_month_H!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(OR(W76=\" \",W76=\"******\"),\" \",IF(D76>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A76-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A76-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A76-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A76-1),0,12,2)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A76-1),0,12,3)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",OFFSET(A_month_H!$AW$5,(A76)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A76-1),0,12,4)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A76-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B76=\" \",W75=\" \"),\" \",IF(W75=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A76,0,1,1)+OFFSET(A_month_H!$AP$4,12*A76,0,1,1)<=0,IF(B76<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A76,0,1,1)+OFFSET(A_month_H!$AP$4,12*A76,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A76,0,1,1)+OFFSET(A_month_H!$AR$4,12*A76,0,1,1),0))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A76,0,1,1),0))))","v":""},""]
[73,"","",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",D76+SUM(OFFSET(A_month_H!$K$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",F76+SUM(OFFSET(A_month_H!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(OR(W77=\" \",W77=\"******\"),\" \",IF(D77>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A77-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A77-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A77-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A77-1),0,12,2)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A77-1),0,12,3)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",OFFSET(A_month_H!$AW$5,(A77)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A77-1),0,12,4)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A77-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B77=\" \",W76=\" \"),\" \",IF(W76=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A77,0,1,1)+OFFSET(A_month_H!$AP$4,12*A77,0,1,1)<=0,IF(B77<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A77,0,1,1)+OFFSET(A_month_H!$AP$4,12*A77,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A77,0,1,1)+OFFSET(A_month_H!$AR$4,12*A77,0,1,1),0))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A77,0,1,1),0))))","v":""},""]
[74,"","",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",D77+SUM(OFFSET(A_month_H!$K$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",F77+SUM(OFFSET(A_month_H!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(OR(W78=\" \",W78=\"******\"),\" \",IF(D78>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A78-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A78-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A78-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A78-1),0,12,2)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A78-1),0,12,3)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",OFFSET(A_month_H!$AW$5,(A78)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A78-1),0,12,4)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A78-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B78=\" \",W77=\" \"),\" \",IF(W77=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A78,0,1,1)+OFFSET(A_month_H!$AP$4,12*A78,0,1,1)<=0,IF(B78<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A78,0,1,1)+OFFSET(A_month_H!$AP$4,12*A78,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A78,0,1,1)+OFFSET(A_month_H!$AR$4,12*A78,0,1,1),0))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A78,0,1,1),0))))","v":""},""]
[75,"","",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",D78+SUM(OFFSET(A_month_H!$K$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",F78+SUM(OFFSET(A_month_H!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(OR(W79=\" \",W79=\"******\"),\" \",IF(D79>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A79-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A79-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A79-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A79-1),0,12,2)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A79-1),0,12,3)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",OFFSET(A_month_H!$AW$5,(A79)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A79-1),0,12,4)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A79-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B79=\" \",W78=\" \"),\" \",IF(W78=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A79,0,1,1)+OFFSET(A_month_H!$AP$4,12*A79,0,1,1)<=0,IF(B79<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A79,0,1,1)+OFFSET(A_month_H!$AP$4,12*A79,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A79,0,1,1)+OFFSET(A_month_H!$AR$4,12*A79,0,1,1),0))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A79,0,1,1),0))))","v":""},""]
[76,"","",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",D79+SUM(OFFSET(A_month_H!$K$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",F79+SUM(OFFSET(A_month_H!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(OR(W80=\" \",W80=\"******\"),\" \",IF(D80>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A80-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A80-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A80-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A80-1),0,12,2)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A80-1),0,12,3)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",OFFSET(A_month_H!$AW$5,(A80)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A80-1),0,12,4)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A80-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B80=\" \",W79=\" \"),\" \",IF(W79=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A80,0,1,1)+OFFSET(A_month_H!$AP$4,12*A80,0,1,1)<=0,IF(B80<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A80,0,1,1)+OFFSET(A_month_H!$AP$4,12*A80,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A80,0,1,1)+OFFSET(A_month_H!$AR$4,12*A80,0,1,1),0))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A80,0,1,1),0))))","v":""},""]
[77,"","",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",D80+SUM(OFFSET(A_month_H!$K$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",F80+SUM(OFFSET(A_month_H!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(OR(W81=\" \",W81=\"******\"),\" \",IF(D81>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A81-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A81-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A81-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A81-1),0,12,2)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A81-1),0,12,3)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",OFFSET(A_month_H!$AW$5,(A81)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A81-1),0,12,4)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A81-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B81=\" \",W80=\" \"),\" \",IF(W80=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A81,0,1,1)+OFFSET(A_month_H!$AP$4,12*A81,0,1,1)<=0,IF(B81<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A81,0,1,1)+OFFSET(A_month_H!$AP$4,12*A81,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A81,0,1,1)+OFFSET(A_month_H!$AR$4,12*A81,0,1,1),0))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A81,0,1,1),0))))","v":""},""]
[78,"","",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",D81+SUM(OFFSET(A_month_H!$K$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",F81+SUM(OFFSET(A_month_H!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(OR(W82=\" \",W82=\"******\"),\" \",IF(D82>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A82-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A82-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A82-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A82-1),0,12,2)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A82-1),0,12,3)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",OFFSET(A_month_H!$AW$5,(A82)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A82-1),0,12,4)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A82-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B82=\" \",W81=\" \"),\" \",IF(W81=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A82,0,1,1)+OFFSET(A_month_H!$AP$4,12*A82,0,1,1)<=0,IF(B82<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A82,0,1,1)+OFFSET(A_month_H!$AP$4,12*A82,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A82,0,1,1)+OFFSET(A_month_H!$AR$4,12*A82,0,1,1),0))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A82,0,1,1),0))))","v":""},""]
[79,"","",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",D82+SUM(OFFSET(A_month_H!$K$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",F82+SUM(OFFSET(A_month_H!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(OR(W83=\" \",W83=\"******\"),\" \",IF(D83>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A83-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A83-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A83-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A83-1),0,12,2)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A83-1),0,12,3)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",OFFSET(A_month_H!$AW$5,(A83)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A83-1),0,12,4)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A83-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B83=\" \",W82=\" \"),\" \",IF(W82=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A83,0,1,1)+OFFSET(A_month_H!$AP$4,12*A83,0,1,1)<=0,IF(B83<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A83,0,1,1)+OFFSET(A_month_H!$AP$4,12*A83,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A83,0,1,1)+OFFSET(A_month_H!$AR$4,12*A83,0,1,1),0))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A83,0,1,1),0))))","v":""},""]
[80,"","",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",D83+SUM(OFFSET(A_month_H!$K$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",F83+SUM(OFFSET(A_month_H!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(OR(W84=\" \",W84=\"******\"),\" \",IF(D84>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A84-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A84-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A84-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A84-1),0,12,2)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A84-1),0,12,3)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",OFFSET(A_month_H!$AW$5,(A84)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A84-1),0,12,4)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A84-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B84=\" \",W83=\" \"),\" \",IF(W83=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A84,0,1,1)+OFFSET(A_month_H!$AP$4,12*A84,0,1,1)<=0,IF(B84<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A84,0,1,1)+OFFSET(A_month_H!$AP$4,12*A84,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A84,0,1,1)+OFFSET(A_month_H!$AR$4,12*A84,0,1,1),0))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A84,0,1,1),0))))","v":""},""]
[81,"","",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",D84+SUM(OFFSET(A_month_H!$K$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",F84+SUM(OFFSET(A_month_H!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(OR(W85=\" \",W85=\"******\"),\" \",IF(D85>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A85-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A85-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A85-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A85-1),0,12,2)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A85-1),0,12,3)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",OFFSET(A_month_H!$AW$5,(A85)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A85-1),0,12,4)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A85-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B85=\" \",W84=\" \"),\" \",IF(W84=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A85,0,1,1)+OFFSET(A_month_H!$AP$4,12*A85,0,1,1)<=0,IF(B85<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A85,0,1,1)+OFFSET(A_month_H!$AP$4,12*A85,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A85,0,1,1)+OFFSET(A_month_H!$AR$4,12*A85,0,1,1),0))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A85,0,1,1),0))))","v":""},""]
[82,"","",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",D85+SUM(OFFSET(A_month_H!$K$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",F85+SUM(OFFSET(A_month_H!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(OR(W86=\" \",W86=\"******\"),\" \",IF(D86>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A86-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A86-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A86-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A86-1),0,12,2)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A86-1),0,12,3)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",OFFSET(A_month_H!$AW$5,(A86)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A86-1),0,12,4)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A86-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B86=\" \",W85=\" \"),\" \",IF(W85=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A86,0,1,1)+OFFSET(A_month_H!$AP$4,12*A86,0,1,1)<=0,IF(B86<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A86,0,1,1)+OFFSET(A_month_H!$AP$4,12*A86,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A86,0,1,1)+OFFSET(A_month_H!$AR$4,12*A86,0,1,1),0))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A86,0,1,1),0))))","v":""},""]
[83,"","",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",D86+SUM(OFFSET(A_month_H!$K$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",F86+SUM(OFFSET(A_month_H!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(OR(W87=\" \",W87=\"******\"),\" \",IF(D87>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A87-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A87-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A87-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A87-1),0,12,2)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A87-1),0,12,3)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",OFFSET(A_month_H!$AW$5,(A87)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A87-1),0,12,4)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A87-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B87=\" \",W86=\" \"),\" \",IF(W86=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A87,0,1,1)+OFFSET(A_month_H!$AP$4,12*A87,0,1,1)<=0,IF(B87<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A87,0,1,1)+OFFSET(A_month_H!$AP$4,12*A87,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A87,0,1,1)+OFFSET(A_month_H!$AR$4,12*A87,0,1,1),0))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A87,0,1,1),0))))","v":""},""]
[84,"","",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",D87+SUM(OFFSET(A_month_H!$K$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",F87+SUM(OFFSET(A_month_H!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(OR(W88=\" \",W88=\"******\"),\" \",IF(D88>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A88-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A88-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A88-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A88-1),0,12,2)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A88-1),0,12,3)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",OFFSET(A_month_H!$AW$5,(A88)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A88-1),0,12,4)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A88-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B88=\" \",W87=\" \"),\" \",IF(W87=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A88,0,1,1)+OFFSET(A_month_H!$AP$4,12*A88,0,1,1)<=0,IF(B88<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A88,0,1,1)+OFFSET(A_month_H!$AP$4,12*A88,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A88,0,1,1)+OFFSET(A_month_H!$AR$4,12*A88,0,1,1),0))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A88,0,1,1),0))))","v":""},""]
[85,"","",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",D88+SUM(OFFSET(A_month_H!$K$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",F88+SUM(OFFSET(A_month_H!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(OR(W89=\" \",W89=\"******\"),\" \",IF(D89>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A89-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A89-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A89-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A89-1),0,12,2)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A89-1),0,12,3)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",OFFSET(A_month_H!$AW$5,(A89)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A89-1),0,12,4)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A89-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B89=\" \",W88=\" \"),\" \",IF(W88=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A89,0,1,1)+OFFSET(A_month_H!$AP$4,12*A89,0,1,1)<=0,IF(B89<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A89,0,1,1)+OFFSET(A_month_H!$AP$4,12*A89,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A89,0,1,1)+OFFSET(A_month_H!$AR$4,12*A89,0,1,1),0))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A89,0,1,1),0))))","v":""},""]
[86,"","",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",D89+SUM(OFFSET(A_month_H!$K$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",F89+SUM(OFFSET(A_month_H!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(OR(W90=\" \",W90=\"******\"),\" \",IF(D90>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A90-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A90-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A90-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A90-1),0,12,2)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A90-1),0,12,3)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",OFFSET(A_month_H!$AW$5,(A90)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A90-1),0,12,4)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A90-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B90=\" \",W89=\" \"),\" \",IF(W89=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A90,0,1,1)+OFFSET(A_month_H!$AP$4,12*A90,0,1,1)<=0,IF(B90<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A90,0,1,1)+OFFSET(A_month_H!$AP$4,12*A90,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A90,0,1,1)+OFFSET(A_month_H!$AR$4,12*A90,0,1,1),0))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A90,0,1,1),0))))","v":""},""]
[87,"","",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",D90+SUM(OFFSET(A_month_H!$K$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",F90+SUM(OFFSET(A_month_H!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(OR(W91=\" \",W91=\"******\"),\" \",IF(D91>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A91-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A91-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A91-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A91-1),0,12,2)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A91-1),0,12,3)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",OFFSET(A_month_H!$AW$5,(A91)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A91-1),0,12,4)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A91-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B91=\" \",W90=\" \"),\" \",IF(W90=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A91,0,1,1)+OFFSET(A_month_H!$AP$4,12*A91,0,1,1)<=0,IF(B91<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A91,0,1,1)+OFFSET(A_month_H!$AP$4,12*A91,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A91,0,1,1)+OFFSET(A_month_H!$AR$4,12*A91,0,1,1),0))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A91,0,1,1),0))))","v":""},""]
[88,"","",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",D91+SUM(OFFSET(A_month_H!$K$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",F91+SUM(OFFSET(A_month_H!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(OR(W92=\" \",W92=\"******\"),\" \",IF(D92>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A92-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A92-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A92-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A92-1),0,12,2)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A92-1),0,12,3)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",OFFSET(A_month_H!$AW$5,(A92)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A92-1),0,12,4)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A92-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B92=\" \",W91=\" \"),\" \",IF(W91=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A92,0,1,1)+OFFSET(A_month_H!$AP$4,12*A92,0,1,1)<=0,IF(B92<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A92,0,1,1)+OFFSET(A_month_H!$AP$4,12*A92,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A92,0,1,1)+OFFSET(A_month_H!$AR$4,12*A92,0,1,1),0))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A92,0,1,1),0))))","v":""},""]
[89,"","",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",D92+SUM(OFFSET(A_month_H!$K$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",F92+SUM(OFFSET(A_month_H!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(OR(W93=\" \",W93=\"******\"),\" \",IF(D93>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A93-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A93-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A93-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A93-1),0,12,2)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A93-1),0,12,3)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",OFFSET(A_month_H!$AW$5,(A93)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A93-1),0,12,4)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A93-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B93=\" \",W92=\" \"),\" \",IF(W92=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A93,0,1,1)+OFFSET(A_month_H!$AP$4,12*A93,0,1,1)<=0,IF(B93<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A93,0,1,1)+OFFSET(A_month_H!$AP$4,12*A93,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A93,0,1,1)+OFFSET(A_month_H!$AR$4,12*A93,0,1,1),0))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A93,0,1,1),0))))","v":""},""]
[90,"","",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",D93+SUM(OFFSET(A_month_H!$K$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",F93+SUM(OFFSET(A_month_H!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(OR(W94=\" \",W94=\"******\"),\" \",IF(D94>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A94-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A94-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A94-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A94-1),0,12,2)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A94-1),0,12,3)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",OFFSET(A_month_H!$AW$5,(A94)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A94-1),0,12,4)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A94-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B94=\" \",W93=\" \"),\" \",IF(W93=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A94,0,1,1)+OFFSET(A_month_H!$AP$4,12*A94,0,1,1)<=0,IF(B94<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A94,0,1,1)+OFFSET(A_month_H!$AP$4,12*A94,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A94,0,1,1)+OFFSET(A_month_H!$AR$4,12*A94,0,1,1),0))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A94,0,1,1),0))))","v":""},""]
[91,"","",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",D94+SUM(OFFSET(A_month_H!$K$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",F94+SUM(OFFSET(A_month_H!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(OR(W95=\" \",W95=\"******\"),\" \",IF(D95>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A95-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A95-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A95-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A95-1),0,12,2)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A95-1),0,12,3)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",OFFSET(A_month_H!$AW$5,(A95)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A95-1),0,12,4)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A95-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B95=\" \",W94=\" \"),\" \",IF(W94=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A95,0,1,1)+OFFSET(A_month_H!$AP$4,12*A95,0,1,1)<=0,IF(B95<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A95,0,1,1)+OFFSET(A_month_H!$AP$4,12*A95,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A95,0,1,1)+OFFSET(A_month_H!$AR$4,12*A95,0,1,1),0))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A95,0,1,1),0))))","v":""},""]
[92,"","",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",D95+SUM(OFFSET(A_month_H!$K$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",F95+SUM(OFFSET(A_month_H!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(OR(W96=\" \",W96=\"******\"),\" \",IF(D96>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A96-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A96-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A96-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A96-1),0,12,2)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A96-1),0,12,3)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",OFFSET(A_month_H!$AW$5,(A96)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A96-1),0,12,4)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A96-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B96=\" \",W95=\" \"),\" \",IF(W95=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A96,0,1,1)+OFFSET(A_month_H!$AP$4,12*A96,0,1,1)<=0,IF(B96<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A96,0,1,1)+OFFSET(A_month_H!$AP$4,12*A96,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A96,0,1,1)+OFFSET(A_month_H!$AR$4,12*A96,0,1,1),0))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A96,0,1,1),0))))","v":""},""]
[93,"","",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",D96+SUM(OFFSET(A_month_H!$K$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",F96+SUM(OFFSET(A_month_H!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(OR(W97=\" \",W97=\"******\"),\" \",IF(D97>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A97-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A97-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A97-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A97-1),0,12,2)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A97-1),0,12,3)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",OFFSET(A_month_H!$AW$5,(A97)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A97-1),0,12,4)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A97-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B97=\" \",W96=\" \"),\" \",IF(W96=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A97,0,1,1)+OFFSET(A_month_H!$AP$4,12*A97,0,1,1)<=0,IF(B97<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A97,0,1,1)+OFFSET(A_month_H!$AP$4,12*A97,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A97,0,1,1)+OFFSET(A_month_H!$AR$4,12*A97,0,1,1),0))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A97,0,1,1),0))))","v":""},""]
[94,"","",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",D97+SUM(OFFSET(A_month_H!$K$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",F97+SUM(OFFSET(A_month_H!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(OR(W98=\" \",W98=\"******\"),\" \",IF(D98>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A98-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A98-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A98-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A98-1),0,12,2)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A98-1),0,12,3)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",OFFSET(A_month_H!$AW$5,(A98)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A98-1),0,12,4)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A98-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B98=\" \",W97=\" \"),\" \",IF(W97=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A98,0,1,1)+OFFSET(A_month_H!$AP$4,12*A98,0,1,1)<=0,IF(B98<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A98,0,1,1)+OFFSET(A_month_H!$AP$4,12*A98,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A98,0,1,1)+OFFSET(A_month_H!$AR$4,12*A98,0,1,1),0))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A98,0,1,1),0))))","v":""},""]
[95,"","",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",D98+SUM(OFFSET(A_month_H!$K$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",F98+SUM(OFFSET(A_month_H!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(OR(W99=\" \",W99=\"******\"),\" \",IF(D99>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A99-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A99-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A99-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A99-1),0,12,2)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A99-1),0,12,3)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",OFFSET(A_month_H!$AW$5,(A99)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A99-1),0,12,4)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A99-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B99=\" \",W98=\" \"),\" \",IF(W98=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A99,0,1,1)+OFFSET(A_month_H!$AP$4,12*A99,0,1,1)<=0,IF(B99<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A99,0,1,1)+OFFSET(A_month_H!$AP$4,12*A99,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A99,0,1,1)+OFFSET(A_month_H!$AR$4,12*A99,0,1,1),0))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A99,0,1,1),0))))","v":""},""]
[96,"","",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",D99+SUM(OFFSET(A_month_H!$K$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",F99+SUM(OFFSET(A_month_H!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(OR(W100=\" \",W100=\"******\"),\" \",IF(D100>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A100-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A100-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A100-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A100-1),0,12,2)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A100-1),0,12,3)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",OFFSET(A_month_H!$AW$5,(A100)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A100-1),0,12,4)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A100-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B100=\" \",W99=\" \"),\" \",IF(W99=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A100,0,1,1)+OFFSET(A_month_H!$AP$4,12*A100,0,1,1)<=0,IF(B100<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A100,0,1,1)+OFFSET(A_month_H!$AP$4,12*A100,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A100,0,1,1)+OFFSET(A_month_H!$AR$4,12*A100,0,1,1),0))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A100,0,1,1),0))))","v":""},""]
[97,{"$f":"IF(Age_Insured+A101-1<99,Age_Insured+A101-1,\"\")","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",IF(A101=1,D101,D101-D100))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",D100+SUM(OFFSET(A_month_H!$K$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",F100+SUM(OFFSET(A_month_H!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(OR(W101=\" \",W101=\"******\"),\" \",IF(D101>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A101-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A101-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A101-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A101-1),0,12,2)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A101-1),0,12,3)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",OFFSET(A_month_H!$AW$5,(A101)*12-1,0,1,1))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",L101/10000)))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A101-1),0,12,4)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(X101=\" \",\" \",IF(A101=1,U101,V99+U101))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(B101=\" \",W100=\" \"),\" \",IF(W100=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A101,0,1,1)+OFFSET(A_month_H!$AP$4,12*A101,0,1,1)<=0,IF(B101<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A101,0,1,1)+OFFSET(A_month_H!$AP$4,12*A101,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A101,0,1,1)+OFFSET(A_month_H!$AR$4,12*A101,0,1,1),0))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A101,0,1,1),0))))","v":""},""]
[98,{"$f":"IF(Age_Insured+A102-1<99,Age_Insured+A102-1,\"\")","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",D101+SUM(OFFSET(A_month_H!$K$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",F101+SUM(OFFSET(A_month_H!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(OR(W102=\" \",W102=\"******\"),\" \",IF(D102>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A102-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A102-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A102-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A102-1),0,12,2)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A102-1),0,12,3)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",OFFSET(A_month_H!$AW$5,(A102)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A102-1),0,12,4)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A102-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B102=\" \",W101=\" \"),\" \",IF(W101=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A102,0,1,1)+OFFSET(A_month_H!$AP$4,12*A102,0,1,1)<=0,IF(B102<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A102,0,1,1)+OFFSET(A_month_H!$AP$4,12*A102,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A102,0,1,1)+OFFSET(A_month_H!$AR$4,12*A102,0,1,1),0))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A102,0,1,1),0))))","v":""},""]
[99,{"$f":"IF(Age_Insured+A103-1<99,Age_Insured+A103-1,\"\")","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",D102+SUM(OFFSET(A_month_H!$K$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",F102+SUM(OFFSET(A_month_H!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$M$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(OR(W103=\" \",W103=\"******\"),\" \",IF(D103>0,(SUM(OFFSET(A_month_H!$Q$5,12*(A103-1),0,12,1))+SUM(OFFSET(A_month_H!$P$5,12*(A103-1),0,12,1)))/SUM(OFFSET(A_month_H!$K$5,12*(A103-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$AD$5,12*(A103-1),0,12,2)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$N$5,12*(A103-1),0,12,3)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",OFFSET(A_month_H!$AW$5,(A103)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$S$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$T$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$U$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BA$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$V$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month_H!$BA$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month_H!$BA$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month_H!$BB$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month_H!$W$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month_H!$BB$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month_H!$BB$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$Y$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_H!$Z$5,12*(A103-1),0,12,4)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A103-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B103=\" \",W102=\" \"),\" \",IF(W102=\"******\",\"******\",IF(OFFSET(A_month_H!$AL$4,12*A103,0,1,1)+OFFSET(A_month_H!$AP$4,12*A103,0,1,1)<=0,IF(B103<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_H!$AL$4,12*A103,0,1,1)+OFFSET(A_month_H!$AP$4,12*A103,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET(A_month_H!$AQ$4,12*A103,0,1,1)+OFFSET(A_month_H!$AR$4,12*A103,0,1,1),0))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET(A_month_H!$AS$4,12*A103,0,1,1),0))))","v":""},""]

{"sheet":"A_month","index":34,"n_rows":1193,"n_cols":63,"rows_kept":1193,"cut":false,"hidden":true,"merged":[[1,54,1,59],[1,44,2,44],[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,49,2,49],[1,50,2,50],[1,42,1,43],[1,25,1,27],[1,29,1,31],[1,51,2,51],[1,52,1,53],[1,38,1,41],[1,21,1,23],[1,32,1,33],[1,34,1,37],[1,18,1,20],[1,16,1,17],[1,24,2,24],[1,5,2,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,10,1,12],[1,13,1,15]]}
[]
["t ","保單\n年度","月","保險費\n年度","保險\n年齡","足月","足歲","該月天數","該月滿15足歲\n的天數",null,"保費",null,null,"附加費用",null,null,"Allocation",null,"加值給付",null,null,"COI",null,null,"實際用於投資\n之保費金額","保單管理費",null,null,null,"部分終止",null,null,"資產撥回",null,"帳戶價值",null,null,null,"增額帳戶價值",null,null,null,"期末解約金",null,"壽險保障\n(期末)","ETF","累積部分\n提領金額","預定\n投入金額","基本保額","保險金額","累積保險餘額","淨危險保額","COI",null,"保單管理費"]
[null,null,null,null,null,null,null,null,null,"InForce","目標","分期超額","單筆超額","目標","分期超額","單筆超額","目標","超額","基本","投保","長久","主約","附約","增額",null,"期初","增額期初","期末","增額期末","目標","超額","累積金額","基本期末","增額期末","期初","期初\n(扣每月費用)","期末","期末資產撥回","期初","期初\n(扣每月費用)","期末","期末資產撥回","目標","超額",null,null,null,null,null,null,null,null,"主契約","附約","目標固定","超額固定","目標變動\n(期初)","目標固定\n(期初)","目標變動\n(期末)","超額變動\n(期末)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Premium_顯示*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE)","v":5500000}]
[{"$f":"A4+1","v":1},{"$f":"IF($A5=\"\",\"\",INT((A5-1)/12)+1)","v":1},{"$f":"IF($A5=\"\",\"\",MOD((A5-1),12)+1)","v":1},null,{"$f":"IF($A5=\"\",\"\",Age_Insured+B5-1)","v":40},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Month,IF(F4=11,0,F4+1)))","v":0},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Year,IF(F4=11,G4+1,G4)))","v":40},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),DAY(EOMONTH((SignYY+INT(A5/12)+1911)&\"/\"&(IF(MOD(SignMM+A5-1,12)=0,12,MOD(SignMM+A5-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H5-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B5-1>=BPP,\"\",IF(AS4>0,1,0))","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,IF(($BJ5+$AL4+$AP4+$AW5)/($BJ5+$AL4+$AP4)>$BK5,VLOOKUP($B5,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K5=0,0,IF(MOD(C5-1,12/Prem_Freq)=0,VLOOKUP(B5,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C5=1,VLOOKUP(B5,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C5-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B5,99),0,1,1)*K5,0)","v":50000},{"$f":"ROUND(OFFSET(Input!$L$27,E5,0,1,1)*L5,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*M5,FEE_rounding)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,K5-N5))","v":50000},{"$f":"IF(A6=\"\",\"\",IF(K5=\"*****\",\"*****\",L5-O5+M5-P5))","v":9700},{"$f":"IF(C5>=1,ROUND(K5*OFFSET(Input!$U$27,B5,0,1,1),AV_rounding),0)","v":0},0,0,{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,BA5,AI5))","v":1265},{"$f":"IF(E5=\"\",\"\",IF(SUM(AI5,-V5)>BB5,BB5,SUM(AI5,-V5)))","v":0},{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,0,BA5-AI5))","v":0},{"$f":"Q5+R5","v":59700},{"$f":"IF(E5=\" \",\" \",IF(AI5+AM5-V5>BI4+BC5+BD5+BF5+BE5,BI4+BC5+BD5+BF5+BE5,MAX(AI5+AM5-V5,0)))","v":100},{"$f":"IF(E5=\" \",\" \",IF(Z5<BI4+BC5+BE5+BD5*0+BF5,BI4+BC5+BE5+BD5*0+BF5-BI4-Z5,0))","v":0},{"$f":"BG5","v":0},{"$f":"BH5","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),OFFSET(Input!$G$27,B5,0,1,1)-AE5,0)","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),MIN(OFFSET(Input!$G$27,B5,0,1,1),AP4),0)","v":0},{"$f":"IF(A6=\"\",\"\",AF4+AD5+AE5)","v":0},0,0,{"$f":"IF(A5=\"\",\"\",AL4+Q5+R5*0+IF(A5=1,0,SUM(S5:U5)))","v":50000},{"$f":"IF(A5=\"\",\"\",AI5-V5-W5-Z5-AD5)","v":48635},{"$f":"ROUND((AJ5-AB5)*(1+IRR_1)^(1/12)+IF(A5=1,S5,0),AV_rounding)","v":48754.947030376003},{"$f":"ROUND(AK5-AG5,AV_rounding)","v":48754.947030376003},{"$f":"R5+AO4","v":9700},{"$f":"AM5-X5-AA5-AE5","v":9700},{"$f":"ROUND((AN5-AC5)*(1+IRR_1)^(1/12),AV_rounding)","v":9723.9228167913498},{"$f":"ROUND(AO5-AH5,AV_rounding)","v":9723.9228167913498},{"$f":"IF(A5=\"\",\"\",AL5-ROUND(AL5*OFFSET(Input!$S$27,$B5,0,1,1),2*FEE_rounding))","v":48754.947030376003},{"$f":"IF(A5=\"\",\"\",ROUND(AP5*(1-OFFSET(Input!$T$27,MIN(B5,10),0,1,1)),2*FEE_rounding))","v":9723.9228167913498},{"$f":"AW5+AL5+AP5","v":5558478.8698471673},0,{"$f":"IF(A6=\"\",\"\",AU4+AD5+AE5)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,Q5+R5))","v":59700},{"$f":"AW4","v":5500000},{"$f":"AW5+AI5","v":5550000},{"$f":"IF(A5=1,K5,MAX(AY4+K5-AD4-AE4,0))","v":100000},{"$f":"IF(A5=\"\",\"\",AW5)","v":5500000},{"$f":"ROUND(ROUND(AZ5/100000*VLOOKUP(Age_Insured+B5-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I5>0,I5/H5,1),2*FEE_rounding)*IF(G6>14,1,0)*IF(AND(I5=0,H5>0),0,1)","v":1265},0,null,null,{"$f":"IF(AND(A5=1,PMF_1st=0),0,ROUND(IF(A5=1,AI5,AL4)*OFFSET(Input!$O$27,IF(A5=121,-1,0)+MIN(B5,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A5=1,PMF_1st=0),0,IF(SUM($K$5:$L5)-$AU4>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B4,B5),21),0,1,1)))","v":100},null,null,{"$f":"BI4+BC5+BD5+BE5+BF5-Z5-AA5","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,5,0)/Prem_Freq,0)","v":59700},{"$f":"IF($E5<=30,1.9,IF($E5<=40,1.6,IF($E5<=50,1.4,IF($E5<=60,1.2,IF($E5<=70,1.1,IF($E5<=90,1.02,1))))))","v":1.6}]
[{"$f":"A5+1","v":2},{"$f":"IF($A6=\"\",\"\",INT((A6-1)/12)+1)","v":1},{"$f":"IF($A6=\"\",\"\",MOD((A6-1),12)+1)","v":2},null,40,{"$f":"IF(A6=\"\",\"\",IF(A6=1,Age_Full_Month,IF(F5=11,0,F5+1)))","v":1},40,0,{"$f":"IF(A6=\"\",\"\",IF(AND(F6=11,G6=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H6-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C6-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B6,99),0,1,1)*K6,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E6,0,1,1)*L6,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*M6,FEE_rounding)","v":0},0,0,{"$f":"IF(C6>=1,ROUND(K6*OFFSET(Input!$U$27,B6,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,{"$f":"Q6+R6","v":0},{"$f":"IF(E6=\" \",\" \",IF(AI6+AM6-V6>BI5+BC6+BD6+BF6+BE6,BI5+BC6+BD6+BF6+BE6,MAX(AI6+AM6-V6,0)))","v":100},0,{"$f":"BG6","v":0},{"$f":"BH6","v":0},{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),OFFSET(Input!$G$27,B6,0,1,1)-AE6,0)","v":0},{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),MIN(OFFSET(Input!$G$27,B6,0,1,1),AP5),0)","v":0},0,0,0,48754.947030376003,47389.947030376003,47506.823424248098,47506.823424248098,{"$f":"R6+AO5","v":9723.9228167913498},{"$f":"AM6-X6-AA6-AE6","v":9723.9228167913498},9747.9046337026193,9747.9046337026193,{"$f":"IF(A6=\"\",\"\",AL6-ROUND(AL6*OFFSET(Input!$S$27,$B6,0,1,1),2*FEE_rounding))","v":47506.823424248098},{"$f":"IF(A6=\"\",\"\",ROUND(AP6*(1-OFFSET(Input!$T$27,MIN(B6,10),0,1,1)),2*FEE_rounding))","v":9747.9046337026193},5557254.7280579507,0,0,0,{"$f":"AW5","v":5500000},{"$f":"AW6+AI6","v":5548754.9470303757},100000,{"$f":"IF(A6=\"\",\"\",AW6)","v":5500000},1265,0,null,null,{"$f":"IF(AND(A6=1,PMF_1st=0),0,ROUND(IF(A6=1,AI6,AL5)*OFFSET(Input!$O$27,IF(A6=121,-1,0)+MIN(B6,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A6=1,PMF_1st=0),0,IF(SUM($K$5:$L6)-$AU5>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B5,B6),21),0,1,1)))","v":100},null,null,{"$f":"BI5+BC6+BD6+BE6+BF6-Z6-AA6","v":0},{"$f":"IF(MOD($C6-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E6<=30,1.9,IF($E6<=40,1.6,IF($E6<=50,1.4,IF($E6<=60,1.2,IF($E6<=70,1.1,IF($E6<=90,1.02,1))))))","v":1.6}]
[3,1,3,null,40,{"$f":"IF(A7=\"\",\"\",IF(A7=1,Age_Full_Month,IF(F6=11,0,F6+1)))","v":2},40,0,{"$f":"IF(A7=\"\",\"\",IF(AND(F7=11,G7=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H7-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C7-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B7,99),0,1,1)*K7,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E7,0,1,1)*L7,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*M7,FEE_rounding)","v":0},0,0,{"$f":"IF(C7>=1,ROUND(K7*OFFSET(Input!$U$27,B7,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),OFFSET(Input!$G$27,B7,0,1,1)-AE7,0)","v":0},{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),MIN(OFFSET(Input!$G$27,B7,0,1,1),AP6),0)","v":0},0,0,0,47506.823424248098,46141.823424248098,46255.621608598303,46255.621608598303,9747.9046337026193,9747.9046337026193,9771.9455962440206,9771.9455962440206,{"$f":"IF(A7=\"\",\"\",AL7-ROUND(AL7*OFFSET(Input!$S$27,$B7,0,1,1),2*FEE_rounding))","v":46255.621608598303},{"$f":"IF(A7=\"\",\"\",ROUND(AP7*(1-OFFSET(Input!$T$27,MIN(B7,10),0,1,1)),2*FEE_rounding))","v":9771.9455962440206},5556027.5672048423,0,0,0,5500000,5547506.823424248,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A7=1,PMF_1st=0),0,ROUND(IF(A7=1,AI7,AL6)*OFFSET(Input!$O$27,IF(A7=121,-1,0)+MIN(B7,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A7=1,PMF_1st=0),0,IF(SUM($K$5:$L7)-$AU6>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B6,B7),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C7-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[4,1,4,null,40,{"$f":"IF(A8=\"\",\"\",IF(A8=1,Age_Full_Month,IF(F7=11,0,F7+1)))","v":3},40,0,{"$f":"IF(A8=\"\",\"\",IF(AND(F8=11,G8=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H8-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C8-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B8,99),0,1,1)*K8,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E8,0,1,1)*L8,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*M8,FEE_rounding)","v":0},0,0,{"$f":"IF(C8>=1,ROUND(K8*OFFSET(Input!$U$27,B8,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),OFFSET(Input!$G$27,B8,0,1,1)-AE8,0)","v":0},{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),MIN(OFFSET(Input!$G$27,B8,0,1,1),AP7),0)","v":0},0,0,0,46255.621608598303,44890.621608598303,45001.333991731502,45001.333991731502,9771.9455962440206,9771.9455962440206,9796.0458502846304,9796.0458502846304,{"$f":"IF(A8=\"\",\"\",AL8-ROUND(AL8*OFFSET(Input!$S$27,$B8,0,1,1),2*FEE_rounding))","v":45001.333991731502},{"$f":"IF(A8=\"\",\"\",ROUND(AP8*(1-OFFSET(Input!$T$27,MIN(B8,10),0,1,1)),2*FEE_rounding))","v":9796.0458502846304},5554797.3798420159,0,0,0,5500000,5546255.6216085982,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A8=1,PMF_1st=0),0,ROUND(IF(A8=1,AI8,AL7)*OFFSET(Input!$O$27,IF(A8=121,-1,0)+MIN(B8,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A8=1,PMF_1st=0),0,IF(SUM($K$5:$L8)-$AU7>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B7,B8),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C8-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[5,1,5,null,40,{"$f":"IF(A9=\"\",\"\",IF(A9=1,Age_Full_Month,IF(F8=11,0,F8+1)))","v":4},40,0,{"$f":"IF(A9=\"\",\"\",IF(AND(F9=11,G9=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H9-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C9-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B9,99),0,1,1)*K9,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E9,0,1,1)*L9,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*M9,FEE_rounding)","v":0},0,0,{"$f":"IF(C9>=1,ROUND(K9*OFFSET(Input!$U$27,B9,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),OFFSET(Input!$G$27,B9,0,1,1)-AE9,0)","v":0},{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),MIN(OFFSET(Input!$G$27,B9,0,1,1),AP8),0)","v":0},0,0,0,45001.333991731502,43636.333991731502,43743.952963229502,43743.952963229502,9796.0458502846304,9796.0458502846304,9820.2055420532906,9820.2055420532906,{"$f":"IF(A9=\"\",\"\",AL9-ROUND(AL9*OFFSET(Input!$S$27,$B9,0,1,1),2*FEE_rounding))","v":43743.952963229502},{"$f":"IF(A9=\"\",\"\",ROUND(AP9*(1-OFFSET(Input!$T$27,MIN(B9,10),0,1,1)),2*FEE_rounding))","v":9820.2055420532906},5553564.1585052824,0,0,0,5500000,5545001.3339917315,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A9=1,PMF_1st=0),0,ROUND(IF(A9=1,AI9,AL8)*OFFSET(Input!$O$27,IF(A9=121,-1,0)+MIN(B9,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A9=1,PMF_1st=0),0,IF(SUM($K$5:$L9)-$AU8>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B8,B9),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C9-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[6,1,6,null,40,{"$f":"IF(A10=\"\",\"\",IF(A10=1,Age_Full_Month,IF(F9=11,0,F9+1)))","v":5},40,0,{"$f":"IF(A10=\"\",\"\",IF(AND(F10=11,G10=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H10-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C10-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B10,99),0,1,1)*K10,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E10,0,1,1)*L10,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*M10,FEE_rounding)","v":0},0,0,{"$f":"IF(C10>=1,ROUND(K10*OFFSET(Input!$U$27,B10,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),OFFSET(Input!$G$27,B10,0,1,1)-AE10,0)","v":0},{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),MIN(OFFSET(Input!$G$27,B10,0,1,1),AP9),0)","v":0},0,0,0,43743.952963229502,42378.952963229502,42483.470893904603,42483.470893904603,9820.2055420532906,9820.2055420532906,9844.4248181394705,9844.4248181394705,{"$f":"IF(A10=\"\",\"\",AL10-ROUND(AL10*OFFSET(Input!$S$27,$B10,0,1,1),2*FEE_rounding))","v":42483.470893904603},{"$f":"IF(A10=\"\",\"\",ROUND(AP10*(1-OFFSET(Input!$T$27,MIN(B10,10),0,1,1)),2*FEE_rounding))","v":9844.4248181394705},5552327.8957120441,0,0,0,5500000,5543743.9529632293,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A10=1,PMF_1st=0),0,ROUND(IF(A10=1,AI10,AL9)*OFFSET(Input!$O$27,IF(A10=121,-1,0)+MIN(B10,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A10=1,PMF_1st=0),0,IF(SUM($K$5:$L10)-$AU9>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B9,B10),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C10-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[7,1,7,null,40,{"$f":"IF(A11=\"\",\"\",IF(A11=1,Age_Full_Month,IF(F10=11,0,F10+1)))","v":6},40,0,{"$f":"IF(A11=\"\",\"\",IF(AND(F11=11,G11=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H11-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C11-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B11,99),0,1,1)*K11,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E11,0,1,1)*L11,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*M11,FEE_rounding)","v":0},0,0,{"$f":"IF(C11>=1,ROUND(K11*OFFSET(Input!$U$27,B11,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),OFFSET(Input!$G$27,B11,0,1,1)-AE11,0)","v":0},{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),MIN(OFFSET(Input!$G$27,B11,0,1,1),AP10),0)","v":0},0,0,0,42483.470893904603,41118.470893904603,41219.880135753599,41219.880135753599,9844.4248181394705,9844.4248181394705,9868.7038254941599,9868.7038254941599,{"$f":"IF(A11=\"\",\"\",AL11-ROUND(AL11*OFFSET(Input!$S$27,$B11,0,1,1),2*FEE_rounding))","v":41219.880135753599},{"$f":"IF(A11=\"\",\"\",ROUND(AP11*(1-OFFSET(Input!$T$27,MIN(B11,10),0,1,1)),2*FEE_rounding))","v":9868.7038254941599},5551088.5839612475,0,0,0,5500000,5542483.4708939046,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A11=1,PMF_1st=0),0,ROUND(IF(A11=1,AI11,AL10)*OFFSET(Input!$O$27,IF(A11=121,-1,0)+MIN(B11,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A11=1,PMF_1st=0),0,IF(SUM($K$5:$L11)-$AU10>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B10,B11),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C11-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[8,1,8,null,40,{"$f":"IF(A12=\"\",\"\",IF(A12=1,Age_Full_Month,IF(F11=11,0,F11+1)))","v":7},40,0,{"$f":"IF(A12=\"\",\"\",IF(AND(F12=11,G12=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H12-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C12-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B12,99),0,1,1)*K12,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E12,0,1,1)*L12,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*M12,FEE_rounding)","v":0},0,0,{"$f":"IF(C12>=1,ROUND(K12*OFFSET(Input!$U$27,B12,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),OFFSET(Input!$G$27,B12,0,1,1)-AE12,0)","v":0},{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),MIN(OFFSET(Input!$G$27,B12,0,1,1),AP11),0)","v":0},0,0,0,41219.880135753599,39854.880135753599,39953.1730219112,39953.1730219112,9868.7038254941599,9868.7038254941599,9893.0427114307895,9893.0427114307895,{"$f":"IF(A12=\"\",\"\",AL12-ROUND(AL12*OFFSET(Input!$S$27,$B12,0,1,1),2*FEE_rounding))","v":39953.1730219112},{"$f":"IF(A12=\"\",\"\",ROUND(AP12*(1-OFFSET(Input!$T$27,MIN(B12,10),0,1,1)),2*FEE_rounding))","v":9893.0427114307895},5549846.2157333428,0,0,0,5500000,5541219.8801357532,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A12=1,PMF_1st=0),0,ROUND(IF(A12=1,AI12,AL11)*OFFSET(Input!$O$27,IF(A12=121,-1,0)+MIN(B12,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A12=1,PMF_1st=0),0,IF(SUM($K$5:$L12)-$AU11>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B11,B12),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C12-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[9,1,9,null,40,{"$f":"IF(A13=\"\",\"\",IF(A13=1,Age_Full_Month,IF(F12=11,0,F12+1)))","v":8},40,0,{"$f":"IF(A13=\"\",\"\",IF(AND(F13=11,G13=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H13-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C13-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B13,99),0,1,1)*K13,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E13,0,1,1)*L13,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*M13,FEE_rounding)","v":0},0,0,{"$f":"IF(C13>=1,ROUND(K13*OFFSET(Input!$U$27,B13,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),OFFSET(Input!$G$27,B13,0,1,1)-AE13,0)","v":0},{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),MIN(OFFSET(Input!$G$27,B13,0,1,1),AP12),0)","v":0},0,0,0,39953.1730219112,38588.1730219112,38683.341866603601,38683.341866603601,9893.0427114307895,9893.0427114307895,9917.4416236261004,9917.4416236261004,{"$f":"IF(A13=\"\",\"\",AL13-ROUND(AL13*OFFSET(Input!$S$27,$B13,0,1,1),2*FEE_rounding))","v":38683.341866603601},{"$f":"IF(A13=\"\",\"\",ROUND(AP13*(1-OFFSET(Input!$T$27,MIN(B13,10),0,1,1)),2*FEE_rounding))","v":9917.4416236261004},5548600.7834902303,0,0,0,5500000,5539953.1730219116,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A13=1,PMF_1st=0),0,ROUND(IF(A13=1,AI13,AL12)*OFFSET(Input!$O$27,IF(A13=121,-1,0)+MIN(B13,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A13=1,PMF_1st=0),0,IF(SUM($K$5:$L13)-$AU12>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B12,B13),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C13-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[10,1,10,null,40,{"$f":"IF(A14=\"\",\"\",IF(A14=1,Age_Full_Month,IF(F13=11,0,F13+1)))","v":9},40,0,{"$f":"IF(A14=\"\",\"\",IF(AND(F14=11,G14=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H14-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C14-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B14,99),0,1,1)*K14,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E14,0,1,1)*L14,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*M14,FEE_rounding)","v":0},0,0,{"$f":"IF(C14>=1,ROUND(K14*OFFSET(Input!$U$27,B14,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),OFFSET(Input!$G$27,B14,0,1,1)-AE14,0)","v":0},{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),MIN(OFFSET(Input!$G$27,B14,0,1,1),AP13),0)","v":0},0,0,0,38683.341866603601,37318.341866603601,37410.3789651017,37410.3789651017,9917.4416236261004,9917.4416236261004,9941.9007101210409,9941.9007101210409,{"$f":"IF(A14=\"\",\"\",AL14-ROUND(AL14*OFFSET(Input!$S$27,$B14,0,1,1),2*FEE_rounding))","v":37410.3789651017},{"$f":"IF(A14=\"\",\"\",ROUND(AP14*(1-OFFSET(Input!$T$27,MIN(B14,10),0,1,1)),2*FEE_rounding))","v":9941.9007101210409},5547352.2796752229,0,0,0,5500000,5538683.3418666041,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A14=1,PMF_1st=0),0,ROUND(IF(A14=1,AI14,AL13)*OFFSET(Input!$O$27,IF(A14=121,-1,0)+MIN(B14,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A14=1,PMF_1st=0),0,IF(SUM($K$5:$L14)-$AU13>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B13,B14),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C14-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[11,1,11,null,40,{"$f":"IF(A15=\"\",\"\",IF(A15=1,Age_Full_Month,IF(F14=11,0,F14+1)))","v":10},40,0,{"$f":"IF(A15=\"\",\"\",IF(AND(F15=11,G15=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H15-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C15-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B15,99),0,1,1)*K15,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E15,0,1,1)*L15,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*M15,FEE_rounding)","v":0},0,0,{"$f":"IF(C15>=1,ROUND(K15*OFFSET(Input!$U$27,B15,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),OFFSET(Input!$G$27,B15,0,1,1)-AE15,0)","v":0},{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),MIN(OFFSET(Input!$G$27,B15,0,1,1),AP14),0)","v":0},0,0,0,37410.3789651017,36045.3789651017,36134.2765936746,36134.2765936746,9941.9007101210409,9941.9007101210409,9966.4201193216595,9966.4201193216595,{"$f":"IF(A15=\"\",\"\",AL15-ROUND(AL15*OFFSET(Input!$S$27,$B15,0,1,1),2*FEE_rounding))","v":36134.2765936746},{"$f":"IF(A15=\"\",\"\",ROUND(AP15*(1-OFFSET(Input!$T$27,MIN(B15,10),0,1,1)),2*FEE_rounding))","v":9966.4201193216595},5546100.6967129968,0,0,0,5500000,5537410.3789651021,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A15=1,PMF_1st=0),0,ROUND(IF(A15=1,AI15,AL14)*OFFSET(Input!$O$27,IF(A15=121,-1,0)+MIN(B15,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A15=1,PMF_1st=0),0,IF(SUM($K$5:$L15)-$AU14>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B14,B15),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C15-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[12,1,12,null,40,{"$f":"IF(A16=\"\",\"\",IF(A16=1,Age_Full_Month,IF(F15=11,0,F15+1)))","v":11},40,0,{"$f":"IF(A16=\"\",\"\",IF(AND(F16=11,G16=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H16-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C16-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B16,99),0,1,1)*K16,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E16,0,1,1)*L16,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*M16,FEE_rounding)","v":0},0,0,{"$f":"IF(C16>=1,ROUND(K16*OFFSET(Input!$U$27,B16,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),OFFSET(Input!$G$27,B16,0,1,1)-AE16,0)","v":0},{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),MIN(OFFSET(Input!$G$27,B16,0,1,1),AP15),0)","v":0},0,0,0,36134.2765936746,34769.2765936746,34855.027009542398,34855.027009542398,9966.4201193216595,9966.4201193216595,9991.00000000002,9991.00000000002,{"$f":"IF(A16=\"\",\"\",AL16-ROUND(AL16*OFFSET(Input!$S$27,$B16,0,1,1),2*FEE_rounding))","v":34855.027009542398},{"$f":"IF(A16=\"\",\"\",ROUND(AP16*(1-OFFSET(Input!$T$27,MIN(B16,10),0,1,1)),2*FEE_rounding))","v":9991.00000000002},5544846.0270095421,0,0,0,5500000,5536134.2765936749,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A16=1,PMF_1st=0),0,ROUND(IF(A16=1,AI16,AL15)*OFFSET(Input!$O$27,IF(A16=121,-1,0)+MIN(B16,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A16=1,PMF_1st=0),0,IF(SUM($K$5:$L16)-$AU15>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B15,B16),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C16-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[13,2,1,null,41,{"$f":"IF(A17=\"\",\"\",IF(A17=1,Age_Full_Month,IF(F16=11,0,F16+1)))","v":0},41,0,{"$f":"IF(A17=\"\",\"\",IF(AND(F17=11,G17=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H17-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C17-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B17,99),0,1,1)*K17,0)","v":30000},{"$f":"ROUND(OFFSET(Input!$L$27,E17,0,1,1)*L17,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*M17,FEE_rounding)","v":0},70000,9700,{"$f":"IF(C17>=1,ROUND(K17*OFFSET(Input!$U$27,B17,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B17=1,0,IF($C17>=1,ROUND(OFFSET(Input!$X$27,B17,0,1,1)*AL16,AV_rounding),0))","v":0},{"$f":"IF(B17=1,0,IF(C17=1,ROUND(OFFSET(Input!$W$27,B17,0,1,1)*AVERAGE($AI$5,$AL$5:$AL15),AV_rounding),0))","v":0},1375,0,0,79700,100,0,0,0,{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),OFFSET(Input!$G$27,B17,0,1,1)-AE17,0)","v":0},{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),MIN(OFFSET(Input!$G$27,B17,0,1,1),AP16),0)","v":0},0,0,0,104855.02700954239,103380.02700954239,103634.99004521599,103634.99004521599,19691.000000000022,19691.000000000022,19739.563318086501,19739.563318086501,{"$f":"IF(A17=\"\",\"\",AL17-ROUND(AL17*OFFSET(Input!$S$27,$B17,0,1,1),2*FEE_rounding))","v":103634.99004521599},{"$f":"IF(A17=\"\",\"\",ROUND(AP17*(1-OFFSET(Input!$T$27,MIN(B17,10),0,1,1)),2*FEE_rounding))","v":19739.563318086501},5623374.5533633027,0,0,79700,5500000,5604855.0270095421,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A17=1,PMF_1st=0),0,ROUND(IF(A17=1,AI17,AL16)*OFFSET(Input!$O$27,IF(A17=121,-1,0)+MIN(B17,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A17=1,PMF_1st=0),0,IF(SUM($K$5:$L17)-$AU16>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B16,B17),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C17-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,5,0)/Prem_Freq,0)","v":79700},1.4]
[14,2,2,null,41,{"$f":"IF(A18=\"\",\"\",IF(A18=1,Age_Full_Month,IF(F17=11,0,F17+1)))","v":1},41,0,{"$f":"IF(A18=\"\",\"\",IF(AND(F18=11,G18=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H18-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C18-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B18,99),0,1,1)*K18,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E18,0,1,1)*L18,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*M18,FEE_rounding)","v":0},0,0,{"$f":"IF(C18>=1,ROUND(K18*OFFSET(Input!$U$27,B18,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B18=1,0,IF($C18>=1,ROUND(OFFSET(Input!$X$27,B18,0,1,1)*AL17,AV_rounding),0))","v":0},{"$f":"IF(B18=1,0,IF(C18=1,ROUND(OFFSET(Input!$W$27,B18,0,1,1)*AVERAGE($AI$5,$AL$5:$AL16),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),OFFSET(Input!$G$27,B18,0,1,1)-AE18,0)","v":0},{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),MIN(OFFSET(Input!$G$27,B18,0,1,1),AP17),0)","v":0},0,0,0,103634.99004521599,102159.99004521599,102411.94414060299,102411.94414060299,19739.563318086501,19739.563318086501,19788.246406416401,19788.246406416401,{"$f":"IF(A18=\"\",\"\",AL18-ROUND(AL18*OFFSET(Input!$S$27,$B18,0,1,1),2*FEE_rounding))","v":102411.94414060299},{"$f":"IF(A18=\"\",\"\",ROUND(AP18*(1-OFFSET(Input!$T$27,MIN(B18,10),0,1,1)),2*FEE_rounding))","v":19788.246406416401},5622200.1905470192,0,0,0,5500000,5603634.9900452159,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A18=1,PMF_1st=0),0,ROUND(IF(A18=1,AI18,AL17)*OFFSET(Input!$O$27,IF(A18=121,-1,0)+MIN(B18,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A18=1,PMF_1st=0),0,IF(SUM($K$5:$L18)-$AU17>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B17,B18),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C18-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[15,2,3,null,41,{"$f":"IF(A19=\"\",\"\",IF(A19=1,Age_Full_Month,IF(F18=11,0,F18+1)))","v":2},41,0,{"$f":"IF(A19=\"\",\"\",IF(AND(F19=11,G19=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H19-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C19-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B19,99),0,1,1)*K19,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E19,0,1,1)*L19,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*M19,FEE_rounding)","v":0},0,0,{"$f":"IF(C19>=1,ROUND(K19*OFFSET(Input!$U$27,B19,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B19=1,0,IF($C19>=1,ROUND(OFFSET(Input!$X$27,B19,0,1,1)*AL18,AV_rounding),0))","v":0},{"$f":"IF(B19=1,0,IF(C19=1,ROUND(OFFSET(Input!$W$27,B19,0,1,1)*AVERAGE($AI$5,$AL$5:$AL17),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),OFFSET(Input!$G$27,B19,0,1,1)-AE19,0)","v":0},{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),MIN(OFFSET(Input!$G$27,B19,0,1,1),AP18),0)","v":0},0,0,0,102411.94414060299,100936.94414060299,101185.881874846,101185.881874846,19788.246406416401,19788.246406416401,19837.049560375399,19837.049560375399,{"$f":"IF(A19=\"\",\"\",AL19-ROUND(AL19*OFFSET(Input!$S$27,$B19,0,1,1),2*FEE_rounding))","v":101185.881874846},{"$f":"IF(A19=\"\",\"\",ROUND(AP19*(1-OFFSET(Input!$T$27,MIN(B19,10),0,1,1)),2*FEE_rounding))","v":19837.049560375399},5621022.9314352218,0,0,0,5500000,5602411.9441406028,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A19=1,PMF_1st=0),0,ROUND(IF(A19=1,AI19,AL18)*OFFSET(Input!$O$27,IF(A19=121,-1,0)+MIN(B19,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A19=1,PMF_1st=0),0,IF(SUM($K$5:$L19)-$AU18>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B18,B19),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C19-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[16,2,4,null,41,{"$f":"IF(A20=\"\",\"\",IF(A20=1,Age_Full_Month,IF(F19=11,0,F19+1)))","v":3},41,0,{"$f":"IF(A20=\"\",\"\",IF(AND(F20=11,G20=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H20-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C20-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B20,99),0,1,1)*K20,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E20,0,1,1)*L20,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*M20,FEE_rounding)","v":0},0,0,{"$f":"IF(C20>=1,ROUND(K20*OFFSET(Input!$U$27,B20,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B20=1,0,IF($C20>=1,ROUND(OFFSET(Input!$X$27,B20,0,1,1)*AL19,AV_rounding),0))","v":0},{"$f":"IF(B20=1,0,IF(C20=1,ROUND(OFFSET(Input!$W$27,B20,0,1,1)*AVERAGE($AI$5,$AL$5:$AL18),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),OFFSET(Input!$G$27,B20,0,1,1)-AE20,0)","v":0},{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),MIN(OFFSET(Input!$G$27,B20,0,1,1),AP19),0)","v":0},0,0,0,101185.881874846,99710.881874846003,99956.795808783703,99956.795808783703,19837.049560375399,19837.049560375399,19885.9730760778,19885.9730760778,{"$f":"IF(A20=\"\",\"\",AL20-ROUND(AL20*OFFSET(Input!$S$27,$B20,0,1,1),2*FEE_rounding))","v":99956.795808783703},{"$f":"IF(A20=\"\",\"\",ROUND(AP20*(1-OFFSET(Input!$T$27,MIN(B20,10),0,1,1)),2*FEE_rounding))","v":19885.9730760778},5619842.7688848618,0,0,0,5500000,5601185.8818748463,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A20=1,PMF_1st=0),0,ROUND(IF(A20=1,AI20,AL19)*OFFSET(Input!$O$27,IF(A20=121,-1,0)+MIN(B20,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A20=1,PMF_1st=0),0,IF(SUM($K$5:$L20)-$AU19>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B19,B20),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C20-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[17,2,5,null,41,{"$f":"IF(A21=\"\",\"\",IF(A21=1,Age_Full_Month,IF(F20=11,0,F20+1)))","v":4},41,0,{"$f":"IF(A21=\"\",\"\",IF(AND(F21=11,G21=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H21-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C21-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B21,99),0,1,1)*K21,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E21,0,1,1)*L21,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*M21,FEE_rounding)","v":0},0,0,{"$f":"IF(C21>=1,ROUND(K21*OFFSET(Input!$U$27,B21,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B21=1,0,IF($C21>=1,ROUND(OFFSET(Input!$X$27,B21,0,1,1)*AL20,AV_rounding),0))","v":0},{"$f":"IF(B21=1,0,IF(C21=1,ROUND(OFFSET(Input!$W$27,B21,0,1,1)*AVERAGE($AI$5,$AL$5:$AL19),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),OFFSET(Input!$G$27,B21,0,1,1)-AE21,0)","v":0},{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),MIN(OFFSET(Input!$G$27,B21,0,1,1),AP20),0)","v":0},0,0,0,99956.795808783703,98481.795808783703,98724.678484909105,98724.678484909105,19885.9730760778,19885.9730760778,19935.017250368201,19935.017250368201,{"$f":"IF(A21=\"\",\"\",AL21-ROUND(AL21*OFFSET(Input!$S$27,$B21,0,1,1),2*FEE_rounding))","v":98724.678484909105},{"$f":"IF(A21=\"\",\"\",ROUND(AP21*(1-OFFSET(Input!$T$27,MIN(B21,10),0,1,1)),2*FEE_rounding))","v":19935.017250368201},5618659.6957352776,0,0,0,5500000,5599956.7958087837,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A21=1,PMF_1st=0),0,ROUND(IF(A21=1,AI21,AL20)*OFFSET(Input!$O$27,IF(A21=121,-1,0)+MIN(B21,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A21=1,PMF_1st=0),0,IF(SUM($K$5:$L21)-$AU20>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B20,B21),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C21-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[18,2,6,null,41,{"$f":"IF(A22=\"\",\"\",IF(A22=1,Age_Full_Month,IF(F21=11,0,F21+1)))","v":5},41,0,{"$f":"IF(A22=\"\",\"\",IF(AND(F22=11,G22=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H22-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C22-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B22,99),0,1,1)*K22,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E22,0,1,1)*L22,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*M22,FEE_rounding)","v":0},0,0,{"$f":"IF(C22>=1,ROUND(K22*OFFSET(Input!$U$27,B22,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B22=1,0,IF($C22>=1,ROUND(OFFSET(Input!$X$27,B22,0,1,1)*AL21,AV_rounding),0))","v":0},{"$f":"IF(B22=1,0,IF(C22=1,ROUND(OFFSET(Input!$W$27,B22,0,1,1)*AVERAGE($AI$5,$AL$5:$AL20),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),OFFSET(Input!$G$27,B22,0,1,1)-AE22,0)","v":0},{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),MIN(OFFSET(Input!$G$27,B22,0,1,1),AP21),0)","v":0},0,0,0,98724.678484909105,97249.678484909105,97489.522427322707,97489.522427322707,19935.017250368201,19935.017250368201,19984.182380823098,19984.182380823098,{"$f":"IF(A22=\"\",\"\",AL22-ROUND(AL22*OFFSET(Input!$S$27,$B22,0,1,1),2*FEE_rounding))","v":97489.522427322707},{"$f":"IF(A22=\"\",\"\",ROUND(AP22*(1-OFFSET(Input!$T$27,MIN(B22,10),0,1,1)),2*FEE_rounding))","v":19984.182380823098},5617473.7048081458,0,0,0,5500000,5598724.6784849092,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A22=1,PMF_1st=0),0,ROUND(IF(A22=1,AI22,AL21)*OFFSET(Input!$O$27,IF(A22=121,-1,0)+MIN(B22,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A22=1,PMF_1st=0),0,IF(SUM($K$5:$L22)-$AU21>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B21,B22),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C22-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[19,2,7,null,41,{"$f":"IF(A23=\"\",\"\",IF(A23=1,Age_Full_Month,IF(F22=11,0,F22+1)))","v":6},41,0,{"$f":"IF(A23=\"\",\"\",IF(AND(F23=11,G23=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H23-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C23-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B23,99),0,1,1)*K23,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E23,0,1,1)*L23,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*M23,FEE_rounding)","v":0},0,0,{"$f":"IF(C23>=1,ROUND(K23*OFFSET(Input!$U$27,B23,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B23=1,0,IF($C23>=1,ROUND(OFFSET(Input!$X$27,B23,0,1,1)*AL22,AV_rounding),0))","v":0},{"$f":"IF(B23=1,0,IF(C23=1,ROUND(OFFSET(Input!$W$27,B23,0,1,1)*AVERAGE($AI$5,$AL$5:$AL21),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),OFFSET(Input!$G$27,B23,0,1,1)-AE23,0)","v":0},{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),MIN(OFFSET(Input!$G$27,B23,0,1,1),AP22),0)","v":0},0,0,0,97489.522427322707,96014.522427322707,96251.320141687407,96251.320141687407,19984.182380823098,19984.182380823098,20033.468765753099,20033.468765753099,{"$f":"IF(A23=\"\",\"\",AL23-ROUND(AL23*OFFSET(Input!$S$27,$B23,0,1,1),2*FEE_rounding))","v":96251.320141687407},{"$f":"IF(A23=\"\",\"\",ROUND(AP23*(1-OFFSET(Input!$T$27,MIN(B23,10),0,1,1)),2*FEE_rounding))","v":20033.468765753099},5616284.7889074404,0,0,0,5500000,5597489.5224273223,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A23=1,PMF_1st=0),0,ROUND(IF(A23=1,AI23,AL22)*OFFSET(Input!$O$27,IF(A23=121,-1,0)+MIN(B23,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A23=1,PMF_1st=0),0,IF(SUM($K$5:$L23)-$AU22>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B22,B23),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C23-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[20,2,8,null,41,{"$f":"IF(A24=\"\",\"\",IF(A24=1,Age_Full_Month,IF(F23=11,0,F23+1)))","v":7},41,0,{"$f":"IF(A24=\"\",\"\",IF(AND(F24=11,G24=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H24-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C24-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B24,99),0,1,1)*K24,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E24,0,1,1)*L24,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*M24,FEE_rounding)","v":0},0,0,{"$f":"IF(C24>=1,ROUND(K24*OFFSET(Input!$U$27,B24,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B24=1,0,IF($C24>=1,ROUND(OFFSET(Input!$X$27,B24,0,1,1)*AL23,AV_rounding),0))","v":0},{"$f":"IF(B24=1,0,IF(C24=1,ROUND(OFFSET(Input!$W$27,B24,0,1,1)*AVERAGE($AI$5,$AL$5:$AL22),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),OFFSET(Input!$G$27,B24,0,1,1)-AE24,0)","v":0},{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),MIN(OFFSET(Input!$G$27,B24,0,1,1),AP23),0)","v":0},0,0,0,96251.320141687407,94776.320141687407,95010.064115183006,95010.064115183006,20033.468765753099,20033.468765753099,20082.8767042045,20082.8767042045,{"$f":"IF(A24=\"\",\"\",AL24-ROUND(AL24*OFFSET(Input!$S$27,$B24,0,1,1),2*FEE_rounding))","v":95010.064115183006},{"$f":"IF(A24=\"\",\"\",ROUND(AP24*(1-OFFSET(Input!$T$27,MIN(B24,10),0,1,1)),2*FEE_rounding))","v":20082.8767042045},5615092.9408193883,0,0,0,5500000,5596251.3201416871,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A24=1,PMF_1st=0),0,ROUND(IF(A24=1,AI24,AL23)*OFFSET(Input!$O$27,IF(A24=121,-1,0)+MIN(B24,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A24=1,PMF_1st=0),0,IF(SUM($K$5:$L24)-$AU23>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B23,B24),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C24-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[21,2,9,null,41,{"$f":"IF(A25=\"\",\"\",IF(A25=1,Age_Full_Month,IF(F24=11,0,F24+1)))","v":8},41,0,{"$f":"IF(A25=\"\",\"\",IF(AND(F25=11,G25=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H25-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C25-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B25,99),0,1,1)*K25,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E25,0,1,1)*L25,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*M25,FEE_rounding)","v":0},0,0,{"$f":"IF(C25>=1,ROUND(K25*OFFSET(Input!$U$27,B25,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B25=1,0,IF($C25>=1,ROUND(OFFSET(Input!$X$27,B25,0,1,1)*AL24,AV_rounding),0))","v":0},{"$f":"IF(B25=1,0,IF(C25=1,ROUND(OFFSET(Input!$W$27,B25,0,1,1)*AVERAGE($AI$5,$AL$5:$AL23),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),OFFSET(Input!$G$27,B25,0,1,1)-AE25,0)","v":0},{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),MIN(OFFSET(Input!$G$27,B25,0,1,1),AP24),0)","v":0},0,0,0,95010.064115183006,93535.064115183006,93765.7468164608,93765.7468164608,20082.8767042045,20082.8767042045,20132.406495961,20132.406495961,{"$f":"IF(A25=\"\",\"\",AL25-ROUND(AL25*OFFSET(Input!$S$27,$B25,0,1,1),2*FEE_rounding))","v":93765.7468164608},{"$f":"IF(A25=\"\",\"\",ROUND(AP25*(1-OFFSET(Input!$T$27,MIN(B25,10),0,1,1)),2*FEE_rounding))","v":20132.406495961},5613898.1533124223,0,0,0,5500000,5595010.0641151834,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A25=1,PMF_1st=0),0,ROUND(IF(A25=1,AI25,AL24)*OFFSET(Input!$O$27,IF(A25=121,-1,0)+MIN(B25,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A25=1,PMF_1st=0),0,IF(SUM($K$5:$L25)-$AU24>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B24,B25),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C25-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[22,2,10,null,41,{"$f":"IF(A26=\"\",\"\",IF(A26=1,Age_Full_Month,IF(F25=11,0,F25+1)))","v":9},41,0,{"$f":"IF(A26=\"\",\"\",IF(AND(F26=11,G26=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H26-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C26-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B26,99),0,1,1)*K26,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E26,0,1,1)*L26,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*M26,FEE_rounding)","v":0},0,0,{"$f":"IF(C26>=1,ROUND(K26*OFFSET(Input!$U$27,B26,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B26=1,0,IF($C26>=1,ROUND(OFFSET(Input!$X$27,B26,0,1,1)*AL25,AV_rounding),0))","v":0},{"$f":"IF(B26=1,0,IF(C26=1,ROUND(OFFSET(Input!$W$27,B26,0,1,1)*AVERAGE($AI$5,$AL$5:$AL24),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),OFFSET(Input!$G$27,B26,0,1,1)-AE26,0)","v":0},{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),MIN(OFFSET(Input!$G$27,B26,0,1,1),AP25),0)","v":0},0,0,0,93765.7468164608,92290.7468164608,92518.360695597599,92518.360695597599,20132.406495961,20132.406495961,20182.058441545701,20182.058441545701,{"$f":"IF(A26=\"\",\"\",AL26-ROUND(AL26*OFFSET(Input!$S$27,$B26,0,1,1),2*FEE_rounding))","v":92518.360695597599},{"$f":"IF(A26=\"\",\"\",ROUND(AP26*(1-OFFSET(Input!$T$27,MIN(B26,10),0,1,1)),2*FEE_rounding))","v":20182.058441545701},5612700.4191371435,0,0,0,5500000,5593765.746816461,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A26=1,PMF_1st=0),0,ROUND(IF(A26=1,AI26,AL25)*OFFSET(Input!$O$27,IF(A26=121,-1,0)+MIN(B26,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A26=1,PMF_1st=0),0,IF(SUM($K$5:$L26)-$AU25>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B25,B26),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C26-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[23,2,11,null,41,{"$f":"IF(A27=\"\",\"\",IF(A27=1,Age_Full_Month,IF(F26=11,0,F26+1)))","v":10},41,0,{"$f":"IF(A27=\"\",\"\",IF(AND(F27=11,G27=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H27-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C27-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B27,99),0,1,1)*K27,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E27,0,1,1)*L27,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*M27,FEE_rounding)","v":0},0,0,{"$f":"IF(C27>=1,ROUND(K27*OFFSET(Input!$U$27,B27,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B27=1,0,IF($C27>=1,ROUND(OFFSET(Input!$X$27,B27,0,1,1)*AL26,AV_rounding),0))","v":0},{"$f":"IF(B27=1,0,IF(C27=1,ROUND(OFFSET(Input!$W$27,B27,0,1,1)*AVERAGE($AI$5,$AL$5:$AL25),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),OFFSET(Input!$G$27,B27,0,1,1)-AE27,0)","v":0},{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),MIN(OFFSET(Input!$G$27,B27,0,1,1),AP26),0)","v":0},0,0,0,92518.360695597599,91043.360695597599,91267.898184050093,91267.898184050093,20182.058441545701,20182.058441545701,20231.832842223001,20231.832842223001,{"$f":"IF(A27=\"\",\"\",AL27-ROUND(AL27*OFFSET(Input!$S$27,$B27,0,1,1),2*FEE_rounding))","v":91267.898184050093},{"$f":"IF(A27=\"\",\"\",ROUND(AP27*(1-OFFSET(Input!$T$27,MIN(B27,10),0,1,1)),2*FEE_rounding))","v":20231.832842223001},5611499.7310262732,0,0,0,5500000,5592518.3606955977,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A27=1,PMF_1st=0),0,ROUND(IF(A27=1,AI27,AL26)*OFFSET(Input!$O$27,IF(A27=121,-1,0)+MIN(B27,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A27=1,PMF_1st=0),0,IF(SUM($K$5:$L27)-$AU26>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B26,B27),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C27-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[24,2,12,null,41,{"$f":"IF(A28=\"\",\"\",IF(A28=1,Age_Full_Month,IF(F27=11,0,F27+1)))","v":11},41,0,{"$f":"IF(A28=\"\",\"\",IF(AND(F28=11,G28=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H28-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C28-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B28,99),0,1,1)*K28,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E28,0,1,1)*L28,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*M28,FEE_rounding)","v":0},0,0,{"$f":"IF(C28>=1,ROUND(K28*OFFSET(Input!$U$27,B28,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B28=1,0,IF($C28>=1,ROUND(OFFSET(Input!$X$27,B28,0,1,1)*AL27,AV_rounding),0))","v":0},{"$f":"IF(B28=1,0,IF(C28=1,ROUND(OFFSET(Input!$W$27,B28,0,1,1)*AVERAGE($AI$5,$AL$5:$AL26),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),OFFSET(Input!$G$27,B28,0,1,1)-AE28,0)","v":0},{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),MIN(OFFSET(Input!$G$27,B28,0,1,1),AP27),0)","v":0},0,0,0,91267.898184050093,89792.898184050093,90014.351694608995,90014.351694608995,20231.832842223001,20231.832842223001,20281.730000000101,20281.730000000101,{"$f":"IF(A28=\"\",\"\",AL28-ROUND(AL28*OFFSET(Input!$S$27,$B28,0,1,1),2*FEE_rounding))","v":90014.351694608995},{"$f":"IF(A28=\"\",\"\",ROUND(AP28*(1-OFFSET(Input!$T$27,MIN(B28,10),0,1,1)),2*FEE_rounding))","v":20281.730000000101},5610296.0816946095,0,0,0,5500000,5591267.8981840499,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A28=1,PMF_1st=0),0,ROUND(IF(A28=1,AI28,AL27)*OFFSET(Input!$O$27,IF(A28=121,-1,0)+MIN(B28,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A28=1,PMF_1st=0),0,IF(SUM($K$5:$L28)-$AU27>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B27,B28),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C28-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[25,3,1,null,42,{"$f":"IF(A29=\"\",\"\",IF(A29=1,Age_Full_Month,IF(F28=11,0,F28+1)))","v":0},42,0,{"$f":"IF(A29=\"\",\"\",IF(AND(F29=11,G29=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H29-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C29-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B29,99),0,1,1)*K29,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E29,0,1,1)*L29,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*M29,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C29>=1,ROUND(K29*OFFSET(Input!$U$27,B29,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B29=1,0,IF($C29>=1,ROUND(OFFSET(Input!$X$27,B29,0,1,1)*AL28,AV_rounding),0))","v":0},{"$f":"IF(B29=1,0,IF(C29=1,ROUND(OFFSET(Input!$W$27,B29,0,1,1)*AVERAGE($AI$5,$AL$5:$AL27),AV_rounding),0))","v":0},1485,0,0,89700,100,0,0,0,{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),OFFSET(Input!$G$27,B29,0,1,1)-AE29,0)","v":0},{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),MIN(OFFSET(Input!$G$27,B29,0,1,1),AP28),0)","v":0},0,0,0,170014.35169460898,168429.35169460898,168844.74391346201,168844.74391346201,29981.730000000101,29981.730000000101,30055.673034420499,30055.673034420499,{"$f":"IF(A29=\"\",\"\",AL29-ROUND(AL29*OFFSET(Input!$S$27,$B29,0,1,1),2*FEE_rounding))","v":168844.74391346201},{"$f":"IF(A29=\"\",\"\",ROUND(AP29*(1-OFFSET(Input!$T$27,MIN(B29,10),0,1,1)),2*FEE_rounding))","v":30055.673034420499},5698900.4169478826,0,0,89700,5500000,5670014.351694609,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A29=1,PMF_1st=0),0,ROUND(IF(A29=1,AI29,AL28)*OFFSET(Input!$O$27,IF(A29=121,-1,0)+MIN(B29,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A29=1,PMF_1st=0),0,IF(SUM($K$5:$L29)-$AU28>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B28,B29),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C29-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[26,3,2,null,42,{"$f":"IF(A30=\"\",\"\",IF(A30=1,Age_Full_Month,IF(F29=11,0,F29+1)))","v":1},42,0,{"$f":"IF(A30=\"\",\"\",IF(AND(F30=11,G30=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H30-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C30-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B30,99),0,1,1)*K30,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E30,0,1,1)*L30,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*M30,FEE_rounding)","v":0},0,0,{"$f":"IF(C30>=1,ROUND(K30*OFFSET(Input!$U$27,B30,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B30=1,0,IF($C30>=1,ROUND(OFFSET(Input!$X$27,B30,0,1,1)*AL29,AV_rounding),0))","v":0},{"$f":"IF(B30=1,0,IF(C30=1,ROUND(OFFSET(Input!$W$27,B30,0,1,1)*AVERAGE($AI$5,$AL$5:$AL28),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),OFFSET(Input!$G$27,B30,0,1,1)-AE30,0)","v":0},{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),MIN(OFFSET(Input!$G$27,B30,0,1,1),AP29),0)","v":0},0,0,0,168844.74391346201,167259.74391346201,167672.25156399899,167672.25156399899,30055.673034420499,30055.673034420499,30129.798432311502,30129.798432311502,{"$f":"IF(A30=\"\",\"\",AL30-ROUND(AL30*OFFSET(Input!$S$27,$B30,0,1,1),2*FEE_rounding))","v":167672.25156399899},{"$f":"IF(A30=\"\",\"\",ROUND(AP30*(1-OFFSET(Input!$T$27,MIN(B30,10),0,1,1)),2*FEE_rounding))","v":30129.798432311502},5697802.0499963099,0,0,0,5500000,5668844.7439134624,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A30=1,PMF_1st=0),0,ROUND(IF(A30=1,AI30,AL29)*OFFSET(Input!$O$27,IF(A30=121,-1,0)+MIN(B30,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A30=1,PMF_1st=0),0,IF(SUM($K$5:$L30)-$AU29>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B29,B30),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C30-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[27,3,3,null,42,{"$f":"IF(A31=\"\",\"\",IF(A31=1,Age_Full_Month,IF(F30=11,0,F30+1)))","v":2},42,0,{"$f":"IF(A31=\"\",\"\",IF(AND(F31=11,G31=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H31-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C31-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B31,99),0,1,1)*K31,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E31,0,1,1)*L31,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*M31,FEE_rounding)","v":0},0,0,{"$f":"IF(C31>=1,ROUND(K31*OFFSET(Input!$U$27,B31,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B31=1,0,IF($C31>=1,ROUND(OFFSET(Input!$X$27,B31,0,1,1)*AL30,AV_rounding),0))","v":0},{"$f":"IF(B31=1,0,IF(C31=1,ROUND(OFFSET(Input!$W$27,B31,0,1,1)*AVERAGE($AI$5,$AL$5:$AL29),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),OFFSET(Input!$G$27,B31,0,1,1)-AE31,0)","v":0},{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),MIN(OFFSET(Input!$G$27,B31,0,1,1),AP30),0)","v":0},0,0,0,167672.25156399899,166087.25156399899,166496.86753209599,166496.86753209599,30129.798432311502,30129.798432311502,30204.106643430699,30204.106643430699,{"$f":"IF(A31=\"\",\"\",AL31-ROUND(AL31*OFFSET(Input!$S$27,$B31,0,1,1),2*FEE_rounding))","v":166496.86753209599},{"$f":"IF(A31=\"\",\"\",ROUND(AP31*(1-OFFSET(Input!$T$27,MIN(B31,10),0,1,1)),2*FEE_rounding))","v":30204.106643430699},5696700.9741755268,0,0,0,5500000,5667672.2515639989,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A31=1,PMF_1st=0),0,ROUND(IF(A31=1,AI31,AL30)*OFFSET(Input!$O$27,IF(A31=121,-1,0)+MIN(B31,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A31=1,PMF_1st=0),0,IF(SUM($K$5:$L31)-$AU30>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B30,B31),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C31-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[28,3,4,null,42,{"$f":"IF(A32=\"\",\"\",IF(A32=1,Age_Full_Month,IF(F31=11,0,F31+1)))","v":3},42,0,{"$f":"IF(A32=\"\",\"\",IF(AND(F32=11,G32=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H32-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C32-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B32,99),0,1,1)*K32,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E32,0,1,1)*L32,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*M32,FEE_rounding)","v":0},0,0,{"$f":"IF(C32>=1,ROUND(K32*OFFSET(Input!$U$27,B32,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B32=1,0,IF($C32>=1,ROUND(OFFSET(Input!$X$27,B32,0,1,1)*AL31,AV_rounding),0))","v":0},{"$f":"IF(B32=1,0,IF(C32=1,ROUND(OFFSET(Input!$W$27,B32,0,1,1)*AVERAGE($AI$5,$AL$5:$AL30),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),OFFSET(Input!$G$27,B32,0,1,1)-AE32,0)","v":0},{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),MIN(OFFSET(Input!$G$27,B32,0,1,1),AP31),0)","v":0},0,0,0,166496.86753209599,164911.86753209599,165318.584686085,165318.584686085,30204.106643430699,30204.106643430699,30278.598118644801,30278.598118644801,{"$f":"IF(A32=\"\",\"\",AL32-ROUND(AL32*OFFSET(Input!$S$27,$B32,0,1,1),2*FEE_rounding))","v":165318.584686085},{"$f":"IF(A32=\"\",\"\",ROUND(AP32*(1-OFFSET(Input!$T$27,MIN(B32,10),0,1,1)),2*FEE_rounding))","v":30278.598118644801},5695597.1828047298,0,0,0,5500000,5666496.8675320959,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A32=1,PMF_1st=0),0,ROUND(IF(A32=1,AI32,AL31)*OFFSET(Input!$O$27,IF(A32=121,-1,0)+MIN(B32,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A32=1,PMF_1st=0),0,IF(SUM($K$5:$L32)-$AU31>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B31,B32),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C32-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[29,3,5,null,42,{"$f":"IF(A33=\"\",\"\",IF(A33=1,Age_Full_Month,IF(F32=11,0,F32+1)))","v":4},42,0,{"$f":"IF(A33=\"\",\"\",IF(AND(F33=11,G33=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H33-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C33-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B33,99),0,1,1)*K33,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E33,0,1,1)*L33,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*M33,FEE_rounding)","v":0},0,0,{"$f":"IF(C33>=1,ROUND(K33*OFFSET(Input!$U$27,B33,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B33=1,0,IF($C33>=1,ROUND(OFFSET(Input!$X$27,B33,0,1,1)*AL32,AV_rounding),0))","v":0},{"$f":"IF(B33=1,0,IF(C33=1,ROUND(OFFSET(Input!$W$27,B33,0,1,1)*AVERAGE($AI$5,$AL$5:$AL31),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),OFFSET(Input!$G$27,B33,0,1,1)-AE33,0)","v":0},{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),MIN(OFFSET(Input!$G$27,B33,0,1,1),AP32),0)","v":0},0,0,0,165318.584686085,163733.584686085,164137.39587670701,164137.39587670701,30278.598118644801,30278.598118644801,30353.273309932501,30353.273309932501,{"$f":"IF(A33=\"\",\"\",AL33-ROUND(AL33*OFFSET(Input!$S$27,$B33,0,1,1),2*FEE_rounding))","v":164137.39587670701},{"$f":"IF(A33=\"\",\"\",ROUND(AP33*(1-OFFSET(Input!$T$27,MIN(B33,10),0,1,1)),2*FEE_rounding))","v":30353.273309932501},5694490.6691866387,0,0,0,5500000,5665318.5846860847,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A33=1,PMF_1st=0),0,ROUND(IF(A33=1,AI33,AL32)*OFFSET(Input!$O$27,IF(A33=121,-1,0)+MIN(B33,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A33=1,PMF_1st=0),0,IF(SUM($K$5:$L33)-$AU32>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B32,B33),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C33-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[30,3,6,null,42,{"$f":"IF(A34=\"\",\"\",IF(A34=1,Age_Full_Month,IF(F33=11,0,F33+1)))","v":5},42,0,{"$f":"IF(A34=\"\",\"\",IF(AND(F34=11,G34=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H34-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C34-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B34,99),0,1,1)*K34,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E34,0,1,1)*L34,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*M34,FEE_rounding)","v":0},0,0,{"$f":"IF(C34>=1,ROUND(K34*OFFSET(Input!$U$27,B34,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B34=1,0,IF($C34>=1,ROUND(OFFSET(Input!$X$27,B34,0,1,1)*AL33,AV_rounding),0))","v":0},{"$f":"IF(B34=1,0,IF(C34=1,ROUND(OFFSET(Input!$W$27,B34,0,1,1)*AVERAGE($AI$5,$AL$5:$AL32),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),OFFSET(Input!$G$27,B34,0,1,1)-AE34,0)","v":0},{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),MIN(OFFSET(Input!$G$27,B34,0,1,1),AP33),0)","v":0},0,0,0,164137.39587670701,162552.39587670701,162953.293937073,162953.293937073,30353.273309932501,30353.273309932501,30428.132670387298,30428.132670387298,{"$f":"IF(A34=\"\",\"\",AL34-ROUND(AL34*OFFSET(Input!$S$27,$B34,0,1,1),2*FEE_rounding))","v":162953.293937073},{"$f":"IF(A34=\"\",\"\",ROUND(AP34*(1-OFFSET(Input!$T$27,MIN(B34,10),0,1,1)),2*FEE_rounding))","v":30428.132670387298},5693381.4266074607,0,0,0,5500000,5664137.3958767066,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A34=1,PMF_1st=0),0,ROUND(IF(A34=1,AI34,AL33)*OFFSET(Input!$O$27,IF(A34=121,-1,0)+MIN(B34,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A34=1,PMF_1st=0),0,IF(SUM($K$5:$L34)-$AU33>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B33,B34),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C34-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[31,3,7,null,42,{"$f":"IF(A35=\"\",\"\",IF(A35=1,Age_Full_Month,IF(F34=11,0,F34+1)))","v":6},42,0,{"$f":"IF(A35=\"\",\"\",IF(AND(F35=11,G35=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H35-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C35-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B35,99),0,1,1)*K35,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E35,0,1,1)*L35,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*M35,FEE_rounding)","v":0},0,0,{"$f":"IF(C35>=1,ROUND(K35*OFFSET(Input!$U$27,B35,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B35=1,0,IF($C35>=1,ROUND(OFFSET(Input!$X$27,B35,0,1,1)*AL34,AV_rounding),0))","v":0},{"$f":"IF(B35=1,0,IF(C35=1,ROUND(OFFSET(Input!$W$27,B35,0,1,1)*AVERAGE($AI$5,$AL$5:$AL33),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),OFFSET(Input!$G$27,B35,0,1,1)-AE35,0)","v":0},{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),MIN(OFFSET(Input!$G$27,B35,0,1,1),AP34),0)","v":0},0,0,0,162953.293937073,161368.293937073,161766.27168261801,161766.27168261801,30428.132670387298,30428.132670387298,30503.1766542199,30503.1766542199,{"$f":"IF(A35=\"\",\"\",AL35-ROUND(AL35*OFFSET(Input!$S$27,$B35,0,1,1),2*FEE_rounding))","v":161766.27168261801},{"$f":"IF(A35=\"\",\"\",ROUND(AP35*(1-OFFSET(Input!$T$27,MIN(B35,10),0,1,1)),2*FEE_rounding))","v":30503.1766542199},5692269.4483368378,0,0,0,5500000,5662953.2939370731,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A35=1,PMF_1st=0),0,ROUND(IF(A35=1,AI35,AL34)*OFFSET(Input!$O$27,IF(A35=121,-1,0)+MIN(B35,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A35=1,PMF_1st=0),0,IF(SUM($K$5:$L35)-$AU34>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B34,B35),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C35-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[32,3,8,null,42,{"$f":"IF(A36=\"\",\"\",IF(A36=1,Age_Full_Month,IF(F35=11,0,F35+1)))","v":7},42,0,{"$f":"IF(A36=\"\",\"\",IF(AND(F36=11,G36=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H36-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C36-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B36,99),0,1,1)*K36,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E36,0,1,1)*L36,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*M36,FEE_rounding)","v":0},0,0,{"$f":"IF(C36>=1,ROUND(K36*OFFSET(Input!$U$27,B36,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B36=1,0,IF($C36>=1,ROUND(OFFSET(Input!$X$27,B36,0,1,1)*AL35,AV_rounding),0))","v":0},{"$f":"IF(B36=1,0,IF(C36=1,ROUND(OFFSET(Input!$W$27,B36,0,1,1)*AVERAGE($AI$5,$AL$5:$AL34),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),OFFSET(Input!$G$27,B36,0,1,1)-AE36,0)","v":0},{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),MIN(OFFSET(Input!$G$27,B36,0,1,1),AP35),0)","v":0},0,0,0,161766.27168261801,160181.27168261801,160576.32191105801,160576.32191105801,30503.1766542199,30503.1766542199,30578.405716761401,30578.405716761401,{"$f":"IF(A36=\"\",\"\",AL36-ROUND(AL36*OFFSET(Input!$S$27,$B36,0,1,1),2*FEE_rounding))","v":160576.32191105801},{"$f":"IF(A36=\"\",\"\",ROUND(AP36*(1-OFFSET(Input!$T$27,MIN(B36,10),0,1,1)),2*FEE_rounding))","v":30578.405716761401},5691154.7276278194,0,0,0,5500000,5661766.2716826182,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A36=1,PMF_1st=0),0,ROUND(IF(A36=1,AI36,AL35)*OFFSET(Input!$O$27,IF(A36=121,-1,0)+MIN(B36,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A36=1,PMF_1st=0),0,IF(SUM($K$5:$L36)-$AU35>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B35,B36),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C36-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[33,3,9,null,42,{"$f":"IF(A37=\"\",\"\",IF(A37=1,Age_Full_Month,IF(F36=11,0,F36+1)))","v":8},42,0,{"$f":"IF(A37=\"\",\"\",IF(AND(F37=11,G37=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H37-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C37-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B37,99),0,1,1)*K37,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E37,0,1,1)*L37,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*M37,FEE_rounding)","v":0},0,0,{"$f":"IF(C37>=1,ROUND(K37*OFFSET(Input!$U$27,B37,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B37=1,0,IF($C37>=1,ROUND(OFFSET(Input!$X$27,B37,0,1,1)*AL36,AV_rounding),0))","v":0},{"$f":"IF(B37=1,0,IF(C37=1,ROUND(OFFSET(Input!$W$27,B37,0,1,1)*AVERAGE($AI$5,$AL$5:$AL35),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),OFFSET(Input!$G$27,B37,0,1,1)-AE37,0)","v":0},{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),MIN(OFFSET(Input!$G$27,B37,0,1,1),AP36),0)","v":0},0,0,0,160576.32191105801,158991.32191105801,159383.437402346,159383.437402346,30578.405716761401,30578.405716761401,30653.820314465898,30653.820314465898,{"$f":"IF(A37=\"\",\"\",AL37-ROUND(AL37*OFFSET(Input!$S$27,$B37,0,1,1),2*FEE_rounding))","v":159383.437402346},{"$f":"IF(A37=\"\",\"\",ROUND(AP37*(1-OFFSET(Input!$T$27,MIN(B37,10),0,1,1)),2*FEE_rounding))","v":30653.820314465898},5690037.2577168122,0,0,0,5500000,5660576.3219110584,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A37=1,PMF_1st=0),0,ROUND(IF(A37=1,AI37,AL36)*OFFSET(Input!$O$27,IF(A37=121,-1,0)+MIN(B37,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A37=1,PMF_1st=0),0,IF(SUM($K$5:$L37)-$AU36>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B36,B37),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C37-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[34,3,10,null,42,{"$f":"IF(A38=\"\",\"\",IF(A38=1,Age_Full_Month,IF(F37=11,0,F37+1)))","v":9},42,0,{"$f":"IF(A38=\"\",\"\",IF(AND(F38=11,G38=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H38-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C38-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B38,99),0,1,1)*K38,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E38,0,1,1)*L38,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*M38,FEE_rounding)","v":0},0,0,{"$f":"IF(C38>=1,ROUND(K38*OFFSET(Input!$U$27,B38,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B38=1,0,IF($C38>=1,ROUND(OFFSET(Input!$X$27,B38,0,1,1)*AL37,AV_rounding),0))","v":0},{"$f":"IF(B38=1,0,IF(C38=1,ROUND(OFFSET(Input!$W$27,B38,0,1,1)*AVERAGE($AI$5,$AL$5:$AL36),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),OFFSET(Input!$G$27,B38,0,1,1)-AE38,0)","v":0},{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),MIN(OFFSET(Input!$G$27,B38,0,1,1),AP37),0)","v":0},0,0,0,159383.437402346,157798.437402346,158187.61091862799,158187.61091862799,30653.820314465898,30653.820314465898,30729.420904913099,30729.420904913099,{"$f":"IF(A38=\"\",\"\",AL38-ROUND(AL38*OFFSET(Input!$S$27,$B38,0,1,1),2*FEE_rounding))","v":158187.61091862799},{"$f":"IF(A38=\"\",\"\",ROUND(AP38*(1-OFFSET(Input!$T$27,MIN(B38,10),0,1,1)),2*FEE_rounding))","v":30729.420904913099},5688917.031823541,0,0,0,5500000,5659383.4374023462,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A38=1,PMF_1st=0),0,ROUND(IF(A38=1,AI38,AL37)*OFFSET(Input!$O$27,IF(A38=121,-1,0)+MIN(B38,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A38=1,PMF_1st=0),0,IF(SUM($K$5:$L38)-$AU37>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B37,B38),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C38-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[35,3,11,null,42,{"$f":"IF(A39=\"\",\"\",IF(A39=1,Age_Full_Month,IF(F38=11,0,F38+1)))","v":10},42,0,{"$f":"IF(A39=\"\",\"\",IF(AND(F39=11,G39=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H39-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C39-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B39,99),0,1,1)*K39,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E39,0,1,1)*L39,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*M39,FEE_rounding)","v":0},0,0,{"$f":"IF(C39>=1,ROUND(K39*OFFSET(Input!$U$27,B39,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B39=1,0,IF($C39>=1,ROUND(OFFSET(Input!$X$27,B39,0,1,1)*AL38,AV_rounding),0))","v":0},{"$f":"IF(B39=1,0,IF(C39=1,ROUND(OFFSET(Input!$W$27,B39,0,1,1)*AVERAGE($AI$5,$AL$5:$AL37),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),OFFSET(Input!$G$27,B39,0,1,1)-AE39,0)","v":0},{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),MIN(OFFSET(Input!$G$27,B39,0,1,1),AP38),0)","v":0},0,0,0,158187.61091862799,156602.61091862799,156988.8352042,156988.8352042,30729.420904913099,30729.420904913099,30805.207946811301,30805.207946811301,{"$f":"IF(A39=\"\",\"\",AL39-ROUND(AL39*OFFSET(Input!$S$27,$B39,0,1,1),2*FEE_rounding))","v":156988.8352042},{"$f":"IF(A39=\"\",\"\",ROUND(AP39*(1-OFFSET(Input!$T$27,MIN(B39,10),0,1,1)),2*FEE_rounding))","v":30805.207946811301},5687794.0431510108,0,0,0,5500000,5658187.6109186281,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A39=1,PMF_1st=0),0,ROUND(IF(A39=1,AI39,AL38)*OFFSET(Input!$O$27,IF(A39=121,-1,0)+MIN(B39,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A39=1,PMF_1st=0),0,IF(SUM($K$5:$L39)-$AU38>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B38,B39),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C39-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[36,3,12,null,42,{"$f":"IF(A40=\"\",\"\",IF(A40=1,Age_Full_Month,IF(F39=11,0,F39+1)))","v":11},42,0,{"$f":"IF(A40=\"\",\"\",IF(AND(F40=11,G40=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H40-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C40-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B40,99),0,1,1)*K40,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E40,0,1,1)*L40,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*M40,FEE_rounding)","v":0},0,0,{"$f":"IF(C40>=1,ROUND(K40*OFFSET(Input!$U$27,B40,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B40=1,0,IF($C40>=1,ROUND(OFFSET(Input!$X$27,B40,0,1,1)*AL39,AV_rounding),0))","v":0},{"$f":"IF(B40=1,0,IF(C40=1,ROUND(OFFSET(Input!$W$27,B40,0,1,1)*AVERAGE($AI$5,$AL$5:$AL38),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),OFFSET(Input!$G$27,B40,0,1,1)-AE40,0)","v":0},{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),MIN(OFFSET(Input!$G$27,B40,0,1,1),AP39),0)","v":0},0,0,0,156988.8352042,155403.8352042,155787.10298546401,155787.10298546401,30805.207946811301,30805.207946811301,30881.181900000101,30881.181900000101,{"$f":"IF(A40=\"\",\"\",AL40-ROUND(AL40*OFFSET(Input!$S$27,$B40,0,1,1),2*FEE_rounding))","v":155787.10298546401},{"$f":"IF(A40=\"\",\"\",ROUND(AP40*(1-OFFSET(Input!$T$27,MIN(B40,10),0,1,1)),2*FEE_rounding))","v":30881.181900000101},5686668.2848854642,0,0,0,5500000,5656988.8352041999,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A40=1,PMF_1st=0),0,ROUND(IF(A40=1,AI40,AL39)*OFFSET(Input!$O$27,IF(A40=121,-1,0)+MIN(B40,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A40=1,PMF_1st=0),0,IF(SUM($K$5:$L40)-$AU39>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B39,B40),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C40-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[37,4,1,null,43,{"$f":"IF(A41=\"\",\"\",IF(A41=1,Age_Full_Month,IF(F40=11,0,F40+1)))","v":0},43,0,{"$f":"IF(A41=\"\",\"\",IF(AND(F41=11,G41=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H41-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C41-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B41,99),0,1,1)*K41,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E41,0,1,1)*L41,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*M41,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C41>=1,ROUND(K41*OFFSET(Input!$U$27,B41,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B41=1,0,IF($C41>=1,ROUND(OFFSET(Input!$X$27,B41,0,1,1)*AL40,AV_rounding),0))","v":0},{"$f":"IF(B41=1,0,IF(C41=1,ROUND(OFFSET(Input!$W$27,B41,0,1,1)*AVERAGE($AI$5,$AL$5:$AL39),AV_rounding),0))","v":0},1595,0,0,89700,100,0,0,0,{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),OFFSET(Input!$G$27,B41,0,1,1)-AE41,0)","v":0},{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),MIN(OFFSET(Input!$G$27,B41,0,1,1),AP40),0)","v":0},0,0,0,235787.10298546401,234092.10298546401,234669.437262992,234669.437262992,40581.181900000098,40581.181900000098,40681.266042244402,40681.266042244402,{"$f":"IF(A41=\"\",\"\",AL41-ROUND(AL41*OFFSET(Input!$S$27,$B41,0,1,1),2*FEE_rounding))","v":234669.437262992},{"$f":"IF(A41=\"\",\"\",ROUND(AP41*(1-OFFSET(Input!$T$27,MIN(B41,10),0,1,1)),2*FEE_rounding))","v":40681.266042244402},5775350.703305237,0,0,89700,5500000,5735787.102985464,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A41=1,PMF_1st=0),0,ROUND(IF(A41=1,AI41,AL40)*OFFSET(Input!$O$27,IF(A41=121,-1,0)+MIN(B41,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A41=1,PMF_1st=0),0,IF(SUM($K$5:$L41)-$AU40>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B40,B41),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C41-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[38,4,2,null,43,{"$f":"IF(A42=\"\",\"\",IF(A42=1,Age_Full_Month,IF(F41=11,0,F41+1)))","v":1},43,0,{"$f":"IF(A42=\"\",\"\",IF(AND(F42=11,G42=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H42-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C42-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B42,99),0,1,1)*K42,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E42,0,1,1)*L42,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*M42,FEE_rounding)","v":0},0,0,{"$f":"IF(C42>=1,ROUND(K42*OFFSET(Input!$U$27,B42,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B42=1,0,IF($C42>=1,ROUND(OFFSET(Input!$X$27,B42,0,1,1)*AL41,AV_rounding),0))","v":0},{"$f":"IF(B42=1,0,IF(C42=1,ROUND(OFFSET(Input!$W$27,B42,0,1,1)*AVERAGE($AI$5,$AL$5:$AL40),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),OFFSET(Input!$G$27,B42,0,1,1)-AE42,0)","v":0},{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),MIN(OFFSET(Input!$G$27,B42,0,1,1),AP41),0)","v":0},0,0,0,234669.437262992,232974.437262992,233549.01507533301,233549.01507533301,40681.266042244402,40681.266042244402,40781.597018983397,40781.597018983397,{"$f":"IF(A42=\"\",\"\",AL42-ROUND(AL42*OFFSET(Input!$S$27,$B42,0,1,1),2*FEE_rounding))","v":233549.01507533301},{"$f":"IF(A42=\"\",\"\",ROUND(AP42*(1-OFFSET(Input!$T$27,MIN(B42,10),0,1,1)),2*FEE_rounding))","v":40781.597018983397},5774330.6120943166,0,0,0,5500000,5734669.4372629924,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A42=1,PMF_1st=0),0,ROUND(IF(A42=1,AI42,AL41)*OFFSET(Input!$O$27,IF(A42=121,-1,0)+MIN(B42,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A42=1,PMF_1st=0),0,IF(SUM($K$5:$L42)-$AU41>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B41,B42),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C42-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[39,4,3,null,43,{"$f":"IF(A43=\"\",\"\",IF(A43=1,Age_Full_Month,IF(F42=11,0,F42+1)))","v":2},43,0,{"$f":"IF(A43=\"\",\"\",IF(AND(F43=11,G43=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H43-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C43-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B43,99),0,1,1)*K43,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E43,0,1,1)*L43,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*M43,FEE_rounding)","v":0},0,0,{"$f":"IF(C43>=1,ROUND(K43*OFFSET(Input!$U$27,B43,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B43=1,0,IF($C43>=1,ROUND(OFFSET(Input!$X$27,B43,0,1,1)*AL42,AV_rounding),0))","v":0},{"$f":"IF(B43=1,0,IF(C43=1,ROUND(OFFSET(Input!$W$27,B43,0,1,1)*AVERAGE($AI$5,$AL$5:$AL41),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),OFFSET(Input!$G$27,B43,0,1,1)-AE43,0)","v":0},{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),MIN(OFFSET(Input!$G$27,B43,0,1,1),AP42),0)","v":0},0,0,0,233549.01507533301,231854.01507533301,232425.829624301,232425.829624301,40781.597018983397,40781.597018983397,40882.175438977603,40882.175438977603,{"$f":"IF(A43=\"\",\"\",AL43-ROUND(AL43*OFFSET(Input!$S$27,$B43,0,1,1),2*FEE_rounding))","v":232425.829624301},{"$f":"IF(A43=\"\",\"\",ROUND(AP43*(1-OFFSET(Input!$T$27,MIN(B43,10),0,1,1)),2*FEE_rounding))","v":40882.175438977603},5773308.0050632786,0,0,0,5500000,5733549.0150753334,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A43=1,PMF_1st=0),0,ROUND(IF(A43=1,AI43,AL42)*OFFSET(Input!$O$27,IF(A43=121,-1,0)+MIN(B43,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A43=1,PMF_1st=0),0,IF(SUM($K$5:$L43)-$AU42>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B42,B43),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C43-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[40,4,4,null,43,{"$f":"IF(A44=\"\",\"\",IF(A44=1,Age_Full_Month,IF(F43=11,0,F43+1)))","v":3},43,0,{"$f":"IF(A44=\"\",\"\",IF(AND(F44=11,G44=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H44-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C44-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B44,99),0,1,1)*K44,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E44,0,1,1)*L44,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*M44,FEE_rounding)","v":0},0,0,{"$f":"IF(C44>=1,ROUND(K44*OFFSET(Input!$U$27,B44,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B44=1,0,IF($C44>=1,ROUND(OFFSET(Input!$X$27,B44,0,1,1)*AL43,AV_rounding),0))","v":0},{"$f":"IF(B44=1,0,IF(C44=1,ROUND(OFFSET(Input!$W$27,B44,0,1,1)*AVERAGE($AI$5,$AL$5:$AL42),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),OFFSET(Input!$G$27,B44,0,1,1)-AE44,0)","v":0},{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),MIN(OFFSET(Input!$G$27,B44,0,1,1),AP43),0)","v":0},0,0,0,232425.829624301,230730.829624301,231299.874094942,231299.874094942,40882.175438977603,40882.175438977603,40983.001912488799,40983.001912488799,{"$f":"IF(A44=\"\",\"\",AL44-ROUND(AL44*OFFSET(Input!$S$27,$B44,0,1,1),2*FEE_rounding))","v":231299.874094942},{"$f":"IF(A44=\"\",\"\",ROUND(AP44*(1-OFFSET(Input!$T$27,MIN(B44,10),0,1,1)),2*FEE_rounding))","v":40983.001912488799},5772282.8760074303,0,0,0,5500000,5732425.8296243008,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A44=1,PMF_1st=0),0,ROUND(IF(A44=1,AI44,AL43)*OFFSET(Input!$O$27,IF(A44=121,-1,0)+MIN(B44,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A44=1,PMF_1st=0),0,IF(SUM($K$5:$L44)-$AU43>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B43,B44),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C44-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[41,4,5,null,43,{"$f":"IF(A45=\"\",\"\",IF(A45=1,Age_Full_Month,IF(F44=11,0,F44+1)))","v":4},43,0,{"$f":"IF(A45=\"\",\"\",IF(AND(F45=11,G45=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H45-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C45-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B45,99),0,1,1)*K45,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E45,0,1,1)*L45,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*M45,FEE_rounding)","v":0},0,0,{"$f":"IF(C45>=1,ROUND(K45*OFFSET(Input!$U$27,B45,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B45=1,0,IF($C45>=1,ROUND(OFFSET(Input!$X$27,B45,0,1,1)*AL44,AV_rounding),0))","v":0},{"$f":"IF(B45=1,0,IF(C45=1,ROUND(OFFSET(Input!$W$27,B45,0,1,1)*AVERAGE($AI$5,$AL$5:$AL43),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),OFFSET(Input!$G$27,B45,0,1,1)-AE45,0)","v":0},{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),MIN(OFFSET(Input!$G$27,B45,0,1,1),AP44),0)","v":0},0,0,0,231299.874094942,229604.874094942,230171.141655496,230171.141655496,40983.001912488799,40983.001912488799,41084.077051283799,41084.077051283799,{"$f":"IF(A45=\"\",\"\",AL45-ROUND(AL45*OFFSET(Input!$S$27,$B45,0,1,1),2*FEE_rounding))","v":230171.141655496},{"$f":"IF(A45=\"\",\"\",ROUND(AP45*(1-OFFSET(Input!$T$27,MIN(B45,10),0,1,1)),2*FEE_rounding))","v":41084.077051283799},5771255.2187067801,0,0,0,5500000,5731299.8740949417,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A45=1,PMF_1st=0),0,ROUND(IF(A45=1,AI45,AL44)*OFFSET(Input!$O$27,IF(A45=121,-1,0)+MIN(B45,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A45=1,PMF_1st=0),0,IF(SUM($K$5:$L45)-$AU44>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B44,B45),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C45-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[42,4,6,null,43,{"$f":"IF(A46=\"\",\"\",IF(A46=1,Age_Full_Month,IF(F45=11,0,F45+1)))","v":5},43,0,{"$f":"IF(A46=\"\",\"\",IF(AND(F46=11,G46=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H46-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C46-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B46,99),0,1,1)*K46,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E46,0,1,1)*L46,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*M46,FEE_rounding)","v":0},0,0,{"$f":"IF(C46>=1,ROUND(K46*OFFSET(Input!$U$27,B46,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B46=1,0,IF($C46>=1,ROUND(OFFSET(Input!$X$27,B46,0,1,1)*AL45,AV_rounding),0))","v":0},{"$f":"IF(B46=1,0,IF(C46=1,ROUND(OFFSET(Input!$W$27,B46,0,1,1)*AVERAGE($AI$5,$AL$5:$AL44),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),OFFSET(Input!$G$27,B46,0,1,1)-AE46,0)","v":0},{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),MIN(OFFSET(Input!$G$27,B46,0,1,1),AP45),0)","v":0},0,0,0,230171.141655496,228476.141655496,229039.62545735401,229039.62545735401,41084.077051283799,41084.077051283799,41185.401468638403,41185.401468638403,{"$f":"IF(A46=\"\",\"\",AL46-ROUND(AL46*OFFSET(Input!$S$27,$B46,0,1,1),2*FEE_rounding))","v":229039.62545735401},{"$f":"IF(A46=\"\",\"\",ROUND(AP46*(1-OFFSET(Input!$T$27,MIN(B46,10),0,1,1)),2*FEE_rounding))","v":41185.401468638403},5770225.0269259922,0,0,0,5500000,5730171.1416554963,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A46=1,PMF_1st=0),0,ROUND(IF(A46=1,AI46,AL45)*OFFSET(Input!$O$27,IF(A46=121,-1,0)+MIN(B46,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A46=1,PMF_1st=0),0,IF(SUM($K$5:$L46)-$AU45>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B45,B46),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C46-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[43,4,7,null,43,{"$f":"IF(A47=\"\",\"\",IF(A47=1,Age_Full_Month,IF(F46=11,0,F46+1)))","v":6},43,0,{"$f":"IF(A47=\"\",\"\",IF(AND(F47=11,G47=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H47-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C47-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B47,99),0,1,1)*K47,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E47,0,1,1)*L47,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*M47,FEE_rounding)","v":0},0,0,{"$f":"IF(C47>=1,ROUND(K47*OFFSET(Input!$U$27,B47,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B47=1,0,IF($C47>=1,ROUND(OFFSET(Input!$X$27,B47,0,1,1)*AL46,AV_rounding),0))","v":0},{"$f":"IF(B47=1,0,IF(C47=1,ROUND(OFFSET(Input!$W$27,B47,0,1,1)*AVERAGE($AI$5,$AL$5:$AL45),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),OFFSET(Input!$G$27,B47,0,1,1)-AE47,0)","v":0},{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),MIN(OFFSET(Input!$G$27,B47,0,1,1),AP46),0)","v":0},0,0,0,229039.62545735401,227344.62545735401,227905.31863501499,227905.31863501499,41185.401468638403,41185.401468638403,41286.975779340697,41286.975779340697,{"$f":"IF(A47=\"\",\"\",AL47-ROUND(AL47*OFFSET(Input!$S$27,$B47,0,1,1),2*FEE_rounding))","v":227905.31863501499},{"$f":"IF(A47=\"\",\"\",ROUND(AP47*(1-OFFSET(Input!$T$27,MIN(B47,10),0,1,1)),2*FEE_rounding))","v":41286.975779340697},5769192.2944143554,0,0,0,5500000,5729039.6254573539,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A47=1,PMF_1st=0),0,ROUND(IF(A47=1,AI47,AL46)*OFFSET(Input!$O$27,IF(A47=121,-1,0)+MIN(B47,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A47=1,PMF_1st=0),0,IF(SUM($K$5:$L47)-$AU46>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B46,B47),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C47-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[44,4,8,null,43,{"$f":"IF(A48=\"\",\"\",IF(A48=1,Age_Full_Month,IF(F47=11,0,F47+1)))","v":7},43,0,{"$f":"IF(A48=\"\",\"\",IF(AND(F48=11,G48=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H48-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C48-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B48,99),0,1,1)*K48,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E48,0,1,1)*L48,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*M48,FEE_rounding)","v":0},0,0,{"$f":"IF(C48>=1,ROUND(K48*OFFSET(Input!$U$27,B48,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B48=1,0,IF($C48>=1,ROUND(OFFSET(Input!$X$27,B48,0,1,1)*AL47,AV_rounding),0))","v":0},{"$f":"IF(B48=1,0,IF(C48=1,ROUND(OFFSET(Input!$W$27,B48,0,1,1)*AVERAGE($AI$5,$AL$5:$AL46),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),OFFSET(Input!$G$27,B48,0,1,1)-AE48,0)","v":0},{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),MIN(OFFSET(Input!$G$27,B48,0,1,1),AP47),0)","v":0},0,0,0,227905.31863501499,226210.31863501499,226768.214306048,226768.214306048,41286.975779340697,41286.975779340697,41388.800599695103,41388.800599695103,{"$f":"IF(A48=\"\",\"\",AL48-ROUND(AL48*OFFSET(Input!$S$27,$B48,0,1,1),2*FEE_rounding))","v":226768.214306048},{"$f":"IF(A48=\"\",\"\",ROUND(AP48*(1-OFFSET(Input!$T$27,MIN(B48,10),0,1,1)),2*FEE_rounding))","v":41388.800599695103},5768157.0149057433,0,0,0,5500000,5727905.3186350148,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A48=1,PMF_1st=0),0,ROUND(IF(A48=1,AI48,AL47)*OFFSET(Input!$O$27,IF(A48=121,-1,0)+MIN(B48,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A48=1,PMF_1st=0),0,IF(SUM($K$5:$L48)-$AU47>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B47,B48),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C48-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[45,4,9,null,43,{"$f":"IF(A49=\"\",\"\",IF(A49=1,Age_Full_Month,IF(F48=11,0,F48+1)))","v":8},43,0,{"$f":"IF(A49=\"\",\"\",IF(AND(F49=11,G49=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H49-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C49-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B49,99),0,1,1)*K49,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E49,0,1,1)*L49,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*M49,FEE_rounding)","v":0},0,0,{"$f":"IF(C49>=1,ROUND(K49*OFFSET(Input!$U$27,B49,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B49=1,0,IF($C49>=1,ROUND(OFFSET(Input!$X$27,B49,0,1,1)*AL48,AV_rounding),0))","v":0},{"$f":"IF(B49=1,0,IF(C49=1,ROUND(OFFSET(Input!$W$27,B49,0,1,1)*AVERAGE($AI$5,$AL$5:$AL47),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),OFFSET(Input!$G$27,B49,0,1,1)-AE49,0)","v":0},{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),MIN(OFFSET(Input!$G$27,B49,0,1,1),AP48),0)","v":0},0,0,0,226768.214306048,225073.214306048,225628.30557104599,225628.30557104599,41388.800599695103,41388.800599695103,41490.876547526001,41490.876547526001,{"$f":"IF(A49=\"\",\"\",AL49-ROUND(AL49*OFFSET(Input!$S$27,$B49,0,1,1),2*FEE_rounding))","v":225628.30557104599},{"$f":"IF(A49=\"\",\"\",ROUND(AP49*(1-OFFSET(Input!$T$27,MIN(B49,10),0,1,1)),2*FEE_rounding))","v":41490.876547526001},5767119.1821185714,0,0,0,5500000,5726768.2143060481,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A49=1,PMF_1st=0),0,ROUND(IF(A49=1,AI49,AL48)*OFFSET(Input!$O$27,IF(A49=121,-1,0)+MIN(B49,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A49=1,PMF_1st=0),0,IF(SUM($K$5:$L49)-$AU48>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B48,B49),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C49-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[46,4,10,null,43,{"$f":"IF(A50=\"\",\"\",IF(A50=1,Age_Full_Month,IF(F49=11,0,F49+1)))","v":9},43,0,{"$f":"IF(A50=\"\",\"\",IF(AND(F50=11,G50=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H50-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C50-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B50,99),0,1,1)*K50,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E50,0,1,1)*L50,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*M50,FEE_rounding)","v":0},0,0,{"$f":"IF(C50>=1,ROUND(K50*OFFSET(Input!$U$27,B50,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B50=1,0,IF($C50>=1,ROUND(OFFSET(Input!$X$27,B50,0,1,1)*AL49,AV_rounding),0))","v":0},{"$f":"IF(B50=1,0,IF(C50=1,ROUND(OFFSET(Input!$W$27,B50,0,1,1)*AVERAGE($AI$5,$AL$5:$AL48),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),OFFSET(Input!$G$27,B50,0,1,1)-AE50,0)","v":0},{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),MIN(OFFSET(Input!$G$27,B50,0,1,1),AP49),0)","v":0},0,0,0,225628.30557104599,223933.30557104599,224485.58551358801,224485.58551358801,41490.876547526001,41490.876547526001,41593.204242181499,41593.204242181499,{"$f":"IF(A50=\"\",\"\",AL50-ROUND(AL50*OFFSET(Input!$S$27,$B50,0,1,1),2*FEE_rounding))","v":224485.58551358801},{"$f":"IF(A50=\"\",\"\",ROUND(AP50*(1-OFFSET(Input!$T$27,MIN(B50,10),0,1,1)),2*FEE_rounding))","v":41593.204242181499},5766078.7897557691,0,0,0,5500000,5725628.3055710457,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A50=1,PMF_1st=0),0,ROUND(IF(A50=1,AI50,AL49)*OFFSET(Input!$O$27,IF(A50=121,-1,0)+MIN(B50,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A50=1,PMF_1st=0),0,IF(SUM($K$5:$L50)-$AU49>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B49,B50),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C50-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[47,4,11,null,43,{"$f":"IF(A51=\"\",\"\",IF(A51=1,Age_Full_Month,IF(F50=11,0,F50+1)))","v":10},43,0,{"$f":"IF(A51=\"\",\"\",IF(AND(F51=11,G51=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H51-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C51-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B51,99),0,1,1)*K51,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E51,0,1,1)*L51,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*M51,FEE_rounding)","v":0},0,0,{"$f":"IF(C51>=1,ROUND(K51*OFFSET(Input!$U$27,B51,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B51=1,0,IF($C51>=1,ROUND(OFFSET(Input!$X$27,B51,0,1,1)*AL50,AV_rounding),0))","v":0},{"$f":"IF(B51=1,0,IF(C51=1,ROUND(OFFSET(Input!$W$27,B51,0,1,1)*AVERAGE($AI$5,$AL$5:$AL49),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),OFFSET(Input!$G$27,B51,0,1,1)-AE51,0)","v":0},{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),MIN(OFFSET(Input!$G$27,B51,0,1,1),AP50),0)","v":0},0,0,0,224485.58551358801,222790.58551358801,223340.04720019401,223340.04720019401,41593.204242181499,41593.204242181499,41695.784304537199,41695.784304537199,{"$f":"IF(A51=\"\",\"\",AL51-ROUND(AL51*OFFSET(Input!$S$27,$B51,0,1,1),2*FEE_rounding))","v":223340.04720019401},{"$f":"IF(A51=\"\",\"\",ROUND(AP51*(1-OFFSET(Input!$T$27,MIN(B51,10),0,1,1)),2*FEE_rounding))","v":41695.784304537199},5765035.8315047305,0,0,0,5500000,5724485.585513588,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A51=1,PMF_1st=0),0,ROUND(IF(A51=1,AI51,AL50)*OFFSET(Input!$O$27,IF(A51=121,-1,0)+MIN(B51,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A51=1,PMF_1st=0),0,IF(SUM($K$5:$L51)-$AU50>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B50,B51),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C51-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[48,4,12,null,43,{"$f":"IF(A52=\"\",\"\",IF(A52=1,Age_Full_Month,IF(F51=11,0,F51+1)))","v":11},43,0,{"$f":"IF(A52=\"\",\"\",IF(AND(F52=11,G52=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H52-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C52-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B52,99),0,1,1)*K52,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E52,0,1,1)*L52,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*M52,FEE_rounding)","v":0},0,0,{"$f":"IF(C52>=1,ROUND(K52*OFFSET(Input!$U$27,B52,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B52=1,0,IF($C52>=1,ROUND(OFFSET(Input!$X$27,B52,0,1,1)*AL51,AV_rounding),0))","v":0},{"$f":"IF(B52=1,0,IF(C52=1,ROUND(OFFSET(Input!$W$27,B52,0,1,1)*AVERAGE($AI$5,$AL$5:$AL50),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),OFFSET(Input!$G$27,B52,0,1,1)-AE52,0)","v":0},{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),MIN(OFFSET(Input!$G$27,B52,0,1,1),AP51),0)","v":0},0,0,0,223340.04720019401,221645.04720019401,222191.683680285,222191.683680285,41695.784304537199,41695.784304537199,41798.617357000003,41798.617357000003,{"$f":"IF(A52=\"\",\"\",AL52-ROUND(AL52*OFFSET(Input!$S$27,$B52,0,1,1),2*FEE_rounding))","v":222191.683680285},{"$f":"IF(A52=\"\",\"\",ROUND(AP52*(1-OFFSET(Input!$T$27,MIN(B52,10),0,1,1)),2*FEE_rounding))","v":41798.617357000003},5763990.3010372845,0,0,0,5500000,5723340.0472001936,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A52=1,PMF_1st=0),0,ROUND(IF(A52=1,AI52,AL51)*OFFSET(Input!$O$27,IF(A52=121,-1,0)+MIN(B52,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A52=1,PMF_1st=0),0,IF(SUM($K$5:$L52)-$AU51>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B51,B52),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C52-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[49,5,1,null,44,{"$f":"IF(A53=\"\",\"\",IF(A53=1,Age_Full_Month,IF(F52=11,0,F52+1)))","v":0},44,0,{"$f":"IF(A53=\"\",\"\",IF(AND(F53=11,G53=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H53-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C53-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B53,99),0,1,1)*K53,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,E53,0,1,1)*L53,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*M53,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C53>=1,ROUND(K53*OFFSET(Input!$U$27,B53,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B53=1,0,IF($C53>=1,ROUND(OFFSET(Input!$X$27,B53,0,1,1)*AL52,AV_rounding),0))","v":0},{"$f":"IF(B53=1,0,IF(C53=1,ROUND(OFFSET(Input!$W$27,B53,0,1,1)*AVERAGE($AI$5,$AL$5:$AL51),AV_rounding),0))","v":0},1705,0,0,89700,100,0,0,0,{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),OFFSET(Input!$G$27,B53,0,1,1)-AE53,0)","v":0},{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),MIN(OFFSET(Input!$G$27,B53,0,1,1),AP52),0)","v":0},0,0,0,302191.683680285,300386.683680285,301127.51827824803,301127.51827824803,51498.617357000003,51498.617357000003,51625.626840302997,51625.626840302997,{"$f":"IF(A53=\"\",\"\",AL53-ROUND(AL53*OFFSET(Input!$S$27,$B53,0,1,1),2*FEE_rounding))","v":301127.51827824803},{"$f":"IF(A53=\"\",\"\",ROUND(AP53*(1-OFFSET(Input!$T$27,MIN(B53,10),0,1,1)),2*FEE_rounding))","v":51625.626840302997},5852753.1451185504,0,0,89700,5500000,5802191.6836802848,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A53=1,PMF_1st=0),0,ROUND(IF(A53=1,AI53,AL52)*OFFSET(Input!$O$27,IF(A53=121,-1,0)+MIN(B53,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A53=1,PMF_1st=0),0,IF(SUM($K$5:$L53)-$AU52>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B52,B53),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C53-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[50,5,2,null,44,{"$f":"IF(A54=\"\",\"\",IF(A54=1,Age_Full_Month,IF(F53=11,0,F53+1)))","v":1},44,0,{"$f":"IF(A54=\"\",\"\",IF(AND(F54=11,G54=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H54-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C54-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B54,99),0,1,1)*K54,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E54,0,1,1)*L54,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*M54,FEE_rounding)","v":0},0,0,{"$f":"IF(C54>=1,ROUND(K54*OFFSET(Input!$U$27,B54,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B54=1,0,IF($C54>=1,ROUND(OFFSET(Input!$X$27,B54,0,1,1)*AL53,AV_rounding),0))","v":0},{"$f":"IF(B54=1,0,IF(C54=1,ROUND(OFFSET(Input!$W$27,B54,0,1,1)*AVERAGE($AI$5,$AL$5:$AL52),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),OFFSET(Input!$G$27,B54,0,1,1)-AE54,0)","v":0},{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),MIN(OFFSET(Input!$G$27,B54,0,1,1),AP53),0)","v":0},0,0,0,301127.51827824803,299322.51827824803,300060.72835724702,300060.72835724702,51625.626840302997,51625.626840302997,51752.949563255497,51752.949563255497,{"$f":"IF(A54=\"\",\"\",AL54-ROUND(AL54*OFFSET(Input!$S$27,$B54,0,1,1),2*FEE_rounding))","v":300060.72835724702},{"$f":"IF(A54=\"\",\"\",ROUND(AP54*(1-OFFSET(Input!$T$27,MIN(B54,10),0,1,1)),2*FEE_rounding))","v":51752.949563255497},5851813.6779205026,0,0,0,5500000,5801127.5182782477,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A54=1,PMF_1st=0),0,ROUND(IF(A54=1,AI54,AL53)*OFFSET(Input!$O$27,IF(A54=121,-1,0)+MIN(B54,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A54=1,PMF_1st=0),0,IF(SUM($K$5:$L54)-$AU53>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B53,B54),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C54-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[51,5,3,null,44,{"$f":"IF(A55=\"\",\"\",IF(A55=1,Age_Full_Month,IF(F54=11,0,F54+1)))","v":2},44,0,{"$f":"IF(A55=\"\",\"\",IF(AND(F55=11,G55=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H55-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C55-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B55,99),0,1,1)*K55,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E55,0,1,1)*L55,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*M55,FEE_rounding)","v":0},0,0,{"$f":"IF(C55>=1,ROUND(K55*OFFSET(Input!$U$27,B55,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B55=1,0,IF($C55>=1,ROUND(OFFSET(Input!$X$27,B55,0,1,1)*AL54,AV_rounding),0))","v":0},{"$f":"IF(B55=1,0,IF(C55=1,ROUND(OFFSET(Input!$W$27,B55,0,1,1)*AVERAGE($AI$5,$AL$5:$AL53),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),OFFSET(Input!$G$27,B55,0,1,1)-AE55,0)","v":0},{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),MIN(OFFSET(Input!$G$27,B55,0,1,1),AP54),0)","v":0},0,0,0,300060.72835724702,298255.72835724702,298991.30744451098,298991.30744451098,51752.949563255497,51752.949563255497,51880.586298390903,51880.586298390903,{"$f":"IF(A55=\"\",\"\",AL55-ROUND(AL55*OFFSET(Input!$S$27,$B55,0,1,1),2*FEE_rounding))","v":298991.30744451098},{"$f":"IF(A55=\"\",\"\",ROUND(AP55*(1-OFFSET(Input!$T$27,MIN(B55,10),0,1,1)),2*FEE_rounding))","v":51880.586298390903},5850871.8937429022,0,0,0,5500000,5800060.7283572471,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A55=1,PMF_1st=0),0,ROUND(IF(A55=1,AI55,AL54)*OFFSET(Input!$O$27,IF(A55=121,-1,0)+MIN(B55,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A55=1,PMF_1st=0),0,IF(SUM($K$5:$L55)-$AU54>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B54,B55),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C55-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[52,5,4,null,44,{"$f":"IF(A56=\"\",\"\",IF(A56=1,Age_Full_Month,IF(F55=11,0,F55+1)))","v":3},44,0,{"$f":"IF(A56=\"\",\"\",IF(AND(F56=11,G56=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H56-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C56-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B56,99),0,1,1)*K56,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E56,0,1,1)*L56,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*M56,FEE_rounding)","v":0},0,0,{"$f":"IF(C56>=1,ROUND(K56*OFFSET(Input!$U$27,B56,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B56=1,0,IF($C56>=1,ROUND(OFFSET(Input!$X$27,B56,0,1,1)*AL55,AV_rounding),0))","v":0},{"$f":"IF(B56=1,0,IF(C56=1,ROUND(OFFSET(Input!$W$27,B56,0,1,1)*AVERAGE($AI$5,$AL$5:$AL54),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),OFFSET(Input!$G$27,B56,0,1,1)-AE56,0)","v":0},{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),MIN(OFFSET(Input!$G$27,B56,0,1,1),AP55),0)","v":0},0,0,0,298991.30744451098,297186.30744451098,297919.24905130401,297919.24905130401,51880.586298390903,51880.586298390903,52008.537820147998,52008.537820147998,{"$f":"IF(A56=\"\",\"\",AL56-ROUND(AL56*OFFSET(Input!$S$27,$B56,0,1,1),2*FEE_rounding))","v":297919.24905130401},{"$f":"IF(A56=\"\",\"\",ROUND(AP56*(1-OFFSET(Input!$T$27,MIN(B56,10),0,1,1)),2*FEE_rounding))","v":52008.537820147998},5849927.7868714519,0,0,0,5500000,5798991.307444511,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A56=1,PMF_1st=0),0,ROUND(IF(A56=1,AI56,AL55)*OFFSET(Input!$O$27,IF(A56=121,-1,0)+MIN(B56,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A56=1,PMF_1st=0),0,IF(SUM($K$5:$L56)-$AU55>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B55,B56),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C56-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[53,5,5,null,44,{"$f":"IF(A57=\"\",\"\",IF(A57=1,Age_Full_Month,IF(F56=11,0,F56+1)))","v":4},44,0,{"$f":"IF(A57=\"\",\"\",IF(AND(F57=11,G57=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H57-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C57-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B57,99),0,1,1)*K57,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E57,0,1,1)*L57,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*M57,FEE_rounding)","v":0},0,0,{"$f":"IF(C57>=1,ROUND(K57*OFFSET(Input!$U$27,B57,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B57=1,0,IF($C57>=1,ROUND(OFFSET(Input!$X$27,B57,0,1,1)*AL56,AV_rounding),0))","v":0},{"$f":"IF(B57=1,0,IF(C57=1,ROUND(OFFSET(Input!$W$27,B57,0,1,1)*AVERAGE($AI$5,$AL$5:$AL55),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),OFFSET(Input!$G$27,B57,0,1,1)-AE57,0)","v":0},{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),MIN(OFFSET(Input!$G$27,B57,0,1,1),AP56),0)","v":0},0,0,0,297919.24905130401,296114.24905130401,296844.54667288798,296844.54667288798,52008.537820147998,52008.537820147998,52136.804904875498,52136.804904875498,{"$f":"IF(A57=\"\",\"\",AL57-ROUND(AL57*OFFSET(Input!$S$27,$B57,0,1,1),2*FEE_rounding))","v":296844.54667288798},{"$f":"IF(A57=\"\",\"\",ROUND(AP57*(1-OFFSET(Input!$T$27,MIN(B57,10),0,1,1)),2*FEE_rounding))","v":52136.804904875498},5848981.3515777634,0,0,0,5500000,5797919.2490513036,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A57=1,PMF_1st=0),0,ROUND(IF(A57=1,AI57,AL56)*OFFSET(Input!$O$27,IF(A57=121,-1,0)+MIN(B57,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A57=1,PMF_1st=0),0,IF(SUM($K$5:$L57)-$AU56>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B56,B57),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C57-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[54,5,6,null,44,{"$f":"IF(A58=\"\",\"\",IF(A58=1,Age_Full_Month,IF(F57=11,0,F57+1)))","v":5},44,0,{"$f":"IF(A58=\"\",\"\",IF(AND(F58=11,G58=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H58-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C58-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B58,99),0,1,1)*K58,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E58,0,1,1)*L58,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*M58,FEE_rounding)","v":0},0,0,{"$f":"IF(C58>=1,ROUND(K58*OFFSET(Input!$U$27,B58,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B58=1,0,IF($C58>=1,ROUND(OFFSET(Input!$X$27,B58,0,1,1)*AL57,AV_rounding),0))","v":0},{"$f":"IF(B58=1,0,IF(C58=1,ROUND(OFFSET(Input!$W$27,B58,0,1,1)*AVERAGE($AI$5,$AL$5:$AL56),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),OFFSET(Input!$G$27,B58,0,1,1)-AE58,0)","v":0},{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),MIN(OFFSET(Input!$G$27,B58,0,1,1),AP57),0)","v":0},0,0,0,296844.54667288798,295039.54667288798,295767.19378848199,295767.19378848199,52136.804904875498,52136.804904875498,52265.388330836897,52265.388330836897,{"$f":"IF(A58=\"\",\"\",AL58-ROUND(AL58*OFFSET(Input!$S$27,$B58,0,1,1),2*FEE_rounding))","v":295767.19378848199},{"$f":"IF(A58=\"\",\"\",ROUND(AP58*(1-OFFSET(Input!$T$27,MIN(B58,10),0,1,1)),2*FEE_rounding))","v":52265.388330836897},5848032.5821193187,0,0,0,5500000,5796844.5466728881,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A58=1,PMF_1st=0),0,ROUND(IF(A58=1,AI58,AL57)*OFFSET(Input!$O$27,IF(A58=121,-1,0)+MIN(B58,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A58=1,PMF_1st=0),0,IF(SUM($K$5:$L58)-$AU57>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B57,B58),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C58-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[55,5,7,null,44,{"$f":"IF(A59=\"\",\"\",IF(A59=1,Age_Full_Month,IF(F58=11,0,F58+1)))","v":6},44,0,{"$f":"IF(A59=\"\",\"\",IF(AND(F59=11,G59=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H59-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C59-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B59,99),0,1,1)*K59,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E59,0,1,1)*L59,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*M59,FEE_rounding)","v":0},0,0,{"$f":"IF(C59>=1,ROUND(K59*OFFSET(Input!$U$27,B59,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B59=1,0,IF($C59>=1,ROUND(OFFSET(Input!$X$27,B59,0,1,1)*AL58,AV_rounding),0))","v":0},{"$f":"IF(B59=1,0,IF(C59=1,ROUND(OFFSET(Input!$W$27,B59,0,1,1)*AVERAGE($AI$5,$AL$5:$AL57),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),OFFSET(Input!$G$27,B59,0,1,1)-AE59,0)","v":0},{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),MIN(OFFSET(Input!$G$27,B59,0,1,1),AP58),0)","v":0},0,0,0,295767.19378848199,293962.19378848199,294687.18386122299,294687.18386122299,52265.388330836897,52265.388330836897,52394.288878214997,52394.288878214997,{"$f":"IF(A59=\"\",\"\",AL59-ROUND(AL59*OFFSET(Input!$S$27,$B59,0,1,1),2*FEE_rounding))","v":294687.18386122299},{"$f":"IF(A59=\"\",\"\",ROUND(AP59*(1-OFFSET(Input!$T$27,MIN(B59,10),0,1,1)),2*FEE_rounding))","v":52394.288878214997},5847081.4727394376,0,0,0,5500000,5795767.1937884819,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A59=1,PMF_1st=0),0,ROUND(IF(A59=1,AI59,AL58)*OFFSET(Input!$O$27,IF(A59=121,-1,0)+MIN(B59,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A59=1,PMF_1st=0),0,IF(SUM($K$5:$L59)-$AU58>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B58,B59),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C59-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[56,5,8,null,44,{"$f":"IF(A60=\"\",\"\",IF(A60=1,Age_Full_Month,IF(F59=11,0,F59+1)))","v":7},44,0,{"$f":"IF(A60=\"\",\"\",IF(AND(F60=11,G60=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H60-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C60-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B60,99),0,1,1)*K60,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E60,0,1,1)*L60,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*M60,FEE_rounding)","v":0},0,0,{"$f":"IF(C60>=1,ROUND(K60*OFFSET(Input!$U$27,B60,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B60=1,0,IF($C60>=1,ROUND(OFFSET(Input!$X$27,B60,0,1,1)*AL59,AV_rounding),0))","v":0},{"$f":"IF(B60=1,0,IF(C60=1,ROUND(OFFSET(Input!$W$27,B60,0,1,1)*AVERAGE($AI$5,$AL$5:$AL58),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),OFFSET(Input!$G$27,B60,0,1,1)-AE60,0)","v":0},{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),MIN(OFFSET(Input!$G$27,B60,0,1,1),AP59),0)","v":0},0,0,0,294687.18386122299,292882.18386122299,293604.51033812598,293604.51033812598,52394.288878214997,52394.288878214997,52523.507329116699,52523.507329116699,{"$f":"IF(A60=\"\",\"\",AL60-ROUND(AL60*OFFSET(Input!$S$27,$B60,0,1,1),2*FEE_rounding))","v":293604.51033812598},{"$f":"IF(A60=\"\",\"\",ROUND(AP60*(1-OFFSET(Input!$T$27,MIN(B60,10),0,1,1)),2*FEE_rounding))","v":52523.507329116699},5846128.0176672423,0,0,0,5500000,5794687.183861223,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A60=1,PMF_1st=0),0,ROUND(IF(A60=1,AI60,AL59)*OFFSET(Input!$O$27,IF(A60=121,-1,0)+MIN(B60,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A60=1,PMF_1st=0),0,IF(SUM($K$5:$L60)-$AU59>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B59,B60),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C60-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[57,5,9,null,44,{"$f":"IF(A61=\"\",\"\",IF(A61=1,Age_Full_Month,IF(F60=11,0,F60+1)))","v":8},44,0,{"$f":"IF(A61=\"\",\"\",IF(AND(F61=11,G61=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H61-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C61-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B61,99),0,1,1)*K61,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E61,0,1,1)*L61,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*M61,FEE_rounding)","v":0},0,0,{"$f":"IF(C61>=1,ROUND(K61*OFFSET(Input!$U$27,B61,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B61=1,0,IF($C61>=1,ROUND(OFFSET(Input!$X$27,B61,0,1,1)*AL60,AV_rounding),0))","v":0},{"$f":"IF(B61=1,0,IF(C61=1,ROUND(OFFSET(Input!$W$27,B61,0,1,1)*AVERAGE($AI$5,$AL$5:$AL59),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),OFFSET(Input!$G$27,B61,0,1,1)-AE61,0)","v":0},{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),MIN(OFFSET(Input!$G$27,B61,0,1,1),AP60),0)","v":0},0,0,0,293604.51033812598,291799.51033812598,292519.16665004601,292519.16665004601,52523.507329116699,52523.507329116699,52653.0444675779,52653.0444675779,{"$f":"IF(A61=\"\",\"\",AL61-ROUND(AL61*OFFSET(Input!$S$27,$B61,0,1,1),2*FEE_rounding))","v":292519.16665004601},{"$f":"IF(A61=\"\",\"\",ROUND(AP61*(1-OFFSET(Input!$T$27,MIN(B61,10),0,1,1)),2*FEE_rounding))","v":52653.0444675779},5845172.2111176234,0,0,0,5500000,5793604.5103381258,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A61=1,PMF_1st=0),0,ROUND(IF(A61=1,AI61,AL60)*OFFSET(Input!$O$27,IF(A61=121,-1,0)+MIN(B61,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A61=1,PMF_1st=0),0,IF(SUM($K$5:$L61)-$AU60>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B60,B61),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C61-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[58,5,10,null,44,{"$f":"IF(A62=\"\",\"\",IF(A62=1,Age_Full_Month,IF(F61=11,0,F61+1)))","v":9},44,0,{"$f":"IF(A62=\"\",\"\",IF(AND(F62=11,G62=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H62-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C62-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B62,99),0,1,1)*K62,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E62,0,1,1)*L62,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*M62,FEE_rounding)","v":0},0,0,{"$f":"IF(C62>=1,ROUND(K62*OFFSET(Input!$U$27,B62,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B62=1,0,IF($C62>=1,ROUND(OFFSET(Input!$X$27,B62,0,1,1)*AL61,AV_rounding),0))","v":0},{"$f":"IF(B62=1,0,IF(C62=1,ROUND(OFFSET(Input!$W$27,B62,0,1,1)*AVERAGE($AI$5,$AL$5:$AL60),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),OFFSET(Input!$G$27,B62,0,1,1)-AE62,0)","v":0},{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),MIN(OFFSET(Input!$G$27,B62,0,1,1),AP61),0)","v":0},0,0,0,292519.16665004601,290714.16665004601,291431.14621163497,291431.14621163497,52653.0444675779,52653.0444675779,52782.901079568102,52782.901079568102,{"$f":"IF(A62=\"\",\"\",AL62-ROUND(AL62*OFFSET(Input!$S$27,$B62,0,1,1),2*FEE_rounding))","v":291431.14621163497},{"$f":"IF(A62=\"\",\"\",ROUND(AP62*(1-OFFSET(Input!$T$27,MIN(B62,10),0,1,1)),2*FEE_rounding))","v":52782.901079568102},5844214.0472912034,0,0,0,5500000,5792519.1666500457,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A62=1,PMF_1st=0),0,ROUND(IF(A62=1,AI62,AL61)*OFFSET(Input!$O$27,IF(A62=121,-1,0)+MIN(B62,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A62=1,PMF_1st=0),0,IF(SUM($K$5:$L62)-$AU61>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B61,B62),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C62-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[59,5,11,null,44,{"$f":"IF(A63=\"\",\"\",IF(A63=1,Age_Full_Month,IF(F62=11,0,F62+1)))","v":10},44,0,{"$f":"IF(A63=\"\",\"\",IF(AND(F63=11,G63=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H63-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C63-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B63,99),0,1,1)*K63,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E63,0,1,1)*L63,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*M63,FEE_rounding)","v":0},0,0,{"$f":"IF(C63>=1,ROUND(K63*OFFSET(Input!$U$27,B63,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B63=1,0,IF($C63>=1,ROUND(OFFSET(Input!$X$27,B63,0,1,1)*AL62,AV_rounding),0))","v":0},{"$f":"IF(B63=1,0,IF(C63=1,ROUND(OFFSET(Input!$W$27,B63,0,1,1)*AVERAGE($AI$5,$AL$5:$AL61),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),OFFSET(Input!$G$27,B63,0,1,1)-AE63,0)","v":0},{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),MIN(OFFSET(Input!$G$27,B63,0,1,1),AP62),0)","v":0},0,0,0,291431.14621163497,289626.14621163497,290340.44242130598,290340.44242130598,52782.901079568102,52782.901079568102,52913.077952995103,52913.077952995103,{"$f":"IF(A63=\"\",\"\",AL63-ROUND(AL63*OFFSET(Input!$S$27,$B63,0,1,1),2*FEE_rounding))","v":290340.44242130598},{"$f":"IF(A63=\"\",\"\",ROUND(AP63*(1-OFFSET(Input!$T$27,MIN(B63,10),0,1,1)),2*FEE_rounding))","v":52913.077952995103},5843253.5203743009,0,0,0,5500000,5791431.1462116353,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A63=1,PMF_1st=0),0,ROUND(IF(A63=1,AI63,AL62)*OFFSET(Input!$O$27,IF(A63=121,-1,0)+MIN(B63,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A63=1,PMF_1st=0),0,IF(SUM($K$5:$L63)-$AU62>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B62,B63),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C63-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[60,5,12,null,44,{"$f":"IF(A64=\"\",\"\",IF(A64=1,Age_Full_Month,IF(F63=11,0,F63+1)))","v":11},44,0,{"$f":"IF(A64=\"\",\"\",IF(AND(F64=11,G64=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H64-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C64-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B64,99),0,1,1)*K64,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E64,0,1,1)*L64,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*M64,FEE_rounding)","v":0},0,0,{"$f":"IF(C64>=1,ROUND(K64*OFFSET(Input!$U$27,B64,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B64=1,0,IF($C64>=1,ROUND(OFFSET(Input!$X$27,B64,0,1,1)*AL63,AV_rounding),0))","v":0},{"$f":"IF(B64=1,0,IF(C64=1,ROUND(OFFSET(Input!$W$27,B64,0,1,1)*AVERAGE($AI$5,$AL$5:$AL62),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),OFFSET(Input!$G$27,B64,0,1,1)-AE64,0)","v":0},{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),MIN(OFFSET(Input!$G$27,B64,0,1,1),AP63),0)","v":0},0,0,0,290340.44242130598,288535.44242130598,289247.04866118799,289247.04866118799,52913.077952995103,52913.077952995103,53043.5758777101,53043.5758777101,{"$f":"IF(A64=\"\",\"\",AL64-ROUND(AL64*OFFSET(Input!$S$27,$B64,0,1,1),2*FEE_rounding))","v":289247.04866118799},{"$f":"IF(A64=\"\",\"\",ROUND(AP64*(1-OFFSET(Input!$T$27,MIN(B64,10),0,1,1)),2*FEE_rounding))","v":53043.5758777101},5842290.6245388985,0,0,0,5500000,5790340.4424213059,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A64=1,PMF_1st=0),0,ROUND(IF(A64=1,AI64,AL63)*OFFSET(Input!$O$27,IF(A64=121,-1,0)+MIN(B64,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A64=1,PMF_1st=0),0,IF(SUM($K$5:$L64)-$AU63>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B63,B64),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C64-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[61,6,1,null,45,{"$f":"IF(A65=\"\",\"\",IF(A65=1,Age_Full_Month,IF(F64=11,0,F64+1)))","v":0},45,0,{"$f":"IF(A65=\"\",\"\",IF(AND(F65=11,G65=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H65-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C65-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B65,99),0,1,1)*K65,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E65,0,1,1)*L65,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*M65,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C65>=1,ROUND(K65*OFFSET(Input!$U$27,B65,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B65=1,0,IF($C65>=1,ROUND(OFFSET(Input!$X$27,B65,0,1,1)*AL64,AV_rounding),0))","v":0},{"$f":"IF(B65=1,0,IF(C65=1,ROUND(OFFSET(Input!$W$27,B65,0,1,1)*AVERAGE($AI$5,$AL$5:$AL63),AV_rounding),0))","v":0},1870,0,0,109700,100,0,0,0,{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),OFFSET(Input!$G$27,B65,0,1,1)-AE65,0)","v":0},{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),MIN(OFFSET(Input!$G$27,B65,0,1,1),AP64),0)","v":0},0,0,0,409247.04866118799,407277.04866118799,408281.50373525399,408281.50373525399,62743.5758777101,62743.5758777101,62898.318462303498,62898.318462303498,{"$f":"IF(A65=\"\",\"\",AL65-ROUND(AL65*OFFSET(Input!$S$27,$B65,0,1,1),2*FEE_rounding))","v":408281.50373525399},{"$f":"IF(A65=\"\",\"\",ROUND(AP65*(1-OFFSET(Input!$T$27,MIN(B65,10),0,1,1)),2*FEE_rounding))","v":62898.318462303498},5971179.8221975574,0,0,109700,5500000,5909247.0486611882,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A65=1,PMF_1st=0),0,ROUND(IF(A65=1,AI65,AL64)*OFFSET(Input!$O$27,IF(A65=121,-1,0)+MIN(B65,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A65=1,PMF_1st=0),0,IF(SUM($K$5:$L65)-$AU64>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B64,B65),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C65-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[62,6,2,null,45,{"$f":"IF(A66=\"\",\"\",IF(A66=1,Age_Full_Month,IF(F65=11,0,F65+1)))","v":1},45,0,{"$f":"IF(A66=\"\",\"\",IF(AND(F66=11,G66=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H66-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C66-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B66,99),0,1,1)*K66,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E66,0,1,1)*L66,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*M66,FEE_rounding)","v":0},0,0,{"$f":"IF(C66>=1,ROUND(K66*OFFSET(Input!$U$27,B66,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B66=1,0,IF($C66>=1,ROUND(OFFSET(Input!$X$27,B66,0,1,1)*AL65,AV_rounding),0))","v":0},{"$f":"IF(B66=1,0,IF(C66=1,ROUND(OFFSET(Input!$W$27,B66,0,1,1)*AVERAGE($AI$5,$AL$5:$AL64),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),OFFSET(Input!$G$27,B66,0,1,1)-AE66,0)","v":0},{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),MIN(OFFSET(Input!$G$27,B66,0,1,1),AP65),0)","v":0},0,0,0,408281.50373525399,406311.50373525399,407313.57751505502,407313.57751505502,62898.318462303498,62898.318462303498,63053.442683855799,63053.442683855799,{"$f":"IF(A66=\"\",\"\",AL66-ROUND(AL66*OFFSET(Input!$S$27,$B66,0,1,1),2*FEE_rounding))","v":407313.57751505502},{"$f":"IF(A66=\"\",\"\",ROUND(AP66*(1-OFFSET(Input!$T$27,MIN(B66,10),0,1,1)),2*FEE_rounding))","v":63053.442683855799},5970367.0201989114,0,0,0,5500000,5908281.5037352536,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A66=1,PMF_1st=0),0,ROUND(IF(A66=1,AI66,AL65)*OFFSET(Input!$O$27,IF(A66=121,-1,0)+MIN(B66,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A66=1,PMF_1st=0),0,IF(SUM($K$5:$L66)-$AU65>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B65,B66),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C66-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[63,6,3,null,45,{"$f":"IF(A67=\"\",\"\",IF(A67=1,Age_Full_Month,IF(F66=11,0,F66+1)))","v":2},45,0,{"$f":"IF(A67=\"\",\"\",IF(AND(F67=11,G67=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H67-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C67-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B67,99),0,1,1)*K67,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E67,0,1,1)*L67,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*M67,FEE_rounding)","v":0},0,0,{"$f":"IF(C67>=1,ROUND(K67*OFFSET(Input!$U$27,B67,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B67=1,0,IF($C67>=1,ROUND(OFFSET(Input!$X$27,B67,0,1,1)*AL66,AV_rounding),0))","v":0},{"$f":"IF(B67=1,0,IF(C67=1,ROUND(OFFSET(Input!$W$27,B67,0,1,1)*AVERAGE($AI$5,$AL$5:$AL65),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),OFFSET(Input!$G$27,B67,0,1,1)-AE67,0)","v":0},{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),MIN(OFFSET(Input!$G$27,B67,0,1,1),AP66),0)","v":0},0,0,0,407313.57751505502,405343.57751505502,406343.26412767801,406343.26412767801,63053.442683855799,63053.442683855799,63208.949483586701,63208.949483586701,{"$f":"IF(A67=\"\",\"\",AL67-ROUND(AL67*OFFSET(Input!$S$27,$B67,0,1,1),2*FEE_rounding))","v":406343.26412767801},{"$f":"IF(A67=\"\",\"\",ROUND(AP67*(1-OFFSET(Input!$T$27,MIN(B67,10),0,1,1)),2*FEE_rounding))","v":63208.949483586701},5969552.2136112647,0,0,0,5500000,5907313.5775150554,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A67=1,PMF_1st=0),0,ROUND(IF(A67=1,AI67,AL66)*OFFSET(Input!$O$27,IF(A67=121,-1,0)+MIN(B67,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A67=1,PMF_1st=0),0,IF(SUM($K$5:$L67)-$AU66>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B66,B67),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C67-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[64,6,4,null,45,{"$f":"IF(A68=\"\",\"\",IF(A68=1,Age_Full_Month,IF(F67=11,0,F67+1)))","v":3},45,0,{"$f":"IF(A68=\"\",\"\",IF(AND(F68=11,G68=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H68-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C68-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B68,99),0,1,1)*K68,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E68,0,1,1)*L68,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*M68,FEE_rounding)","v":0},0,0,{"$f":"IF(C68>=1,ROUND(K68*OFFSET(Input!$U$27,B68,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B68=1,0,IF($C68>=1,ROUND(OFFSET(Input!$X$27,B68,0,1,1)*AL67,AV_rounding),0))","v":0},{"$f":"IF(B68=1,0,IF(C68=1,ROUND(OFFSET(Input!$W$27,B68,0,1,1)*AVERAGE($AI$5,$AL$5:$AL66),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),OFFSET(Input!$G$27,B68,0,1,1)-AE68,0)","v":0},{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),MIN(OFFSET(Input!$G$27,B68,0,1,1),AP67),0)","v":0},0,0,0,406343.26412767801,404373.26412767801,405370.55768572399,405370.55768572399,63208.949483586701,63208.949483586701,63364.839805037103,63364.839805037103,{"$f":"IF(A68=\"\",\"\",AL68-ROUND(AL68*OFFSET(Input!$S$27,$B68,0,1,1),2*FEE_rounding))","v":405370.55768572399},{"$f":"IF(A68=\"\",\"\",ROUND(AP68*(1-OFFSET(Input!$T$27,MIN(B68,10),0,1,1)),2*FEE_rounding))","v":63364.839805037103},5968735.3974907603,0,0,0,5500000,5906343.2641276782,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A68=1,PMF_1st=0),0,ROUND(IF(A68=1,AI68,AL67)*OFFSET(Input!$O$27,IF(A68=121,-1,0)+MIN(B68,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A68=1,PMF_1st=0),0,IF(SUM($K$5:$L68)-$AU67>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B67,B68),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C68-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[65,6,5,null,{"$f":"IF($A69=\"\",\"\",Age_Insured+B69-1)","v":45},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Month,IF(F68=11,0,F68+1)))","v":4},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Year,IF(F68=11,G68+1,G68)))","v":45},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),DAY(EOMONTH((SignYY+INT(A69/12)+1911)&\"/\"&(IF(MOD(SignMM+A69-1,12)=0,12,MOD(SignMM+A69-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H69-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B69-1>=BPP,\"\",IF(AS68>0,1,0))","v":1},{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,IF(($BJ69+$AL68+$AP68+$AW69)/($BJ69+$AL68+$AP68)>$BK69,VLOOKUP($B69,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K69=0,0,IF(MOD(C69-1,12/Prem_Freq)=0,VLOOKUP(B69,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C69=1,VLOOKUP(B69,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C69-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B69,99),0,1,1)*K69,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E69,0,1,1)*L69,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*M69,FEE_rounding)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,K69-N69))","v":0},{"$f":"IF(A70=\"\",\"\",IF(K69=\"*****\",\"*****\",L69-O69+M69-P69))","v":0},{"$f":"IF(C69>=1,ROUND(K69*OFFSET(Input!$U$27,B69,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B69=1,0,IF($C69>=1,ROUND(OFFSET(Input!$X$27,B69,0,1,1)*AL68,AV_rounding),0))","v":0},{"$f":"IF(B69=1,0,IF(C69=1,ROUND(OFFSET(Input!$W$27,B69,0,1,1)*AVERAGE($AI$5,$AL$5:$AL67),AV_rounding),0))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,BA69,AI69))","v":1870},{"$f":"IF(E69=\"\",\"\",IF(SUM(AI69,-V69)>BB69,BB69,SUM(AI69,-V69)))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,0,BA69-AI69))","v":0},0,100,{"$f":"IF(E69=\" \",\" \",IF(Z69<BI68+BC69+BE69+BD69*0+BF69,BI68+BC69+BE69+BD69*0+BF69-BI68-Z69,0))","v":0},0,0,{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),OFFSET(Input!$G$27,B69,0,1,1)-AE69,0)","v":0},{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),MIN(OFFSET(Input!$G$27,B69,0,1,1),AP68),0)","v":0},{"$f":"IF(A70=\"\",\"\",AF68+AD69+AE69)","v":0},0,0,{"$f":"IF(A69=\"\",\"\",AL68+Q69+R69*0+IF(A69=1,0,SUM(S69:U69)))","v":405370.55768572399},{"$f":"IF(A69=\"\",\"\",AI69-V69-W69-Z69-AD69)","v":403400.55768572399},{"$f":"ROUND((AJ69-AB69)*(1+IRR_1)^(1/12)+IF(A69=1,S69,0),AV_rounding)","v":404395.45228727499},{"$f":"ROUND(AK69-AG69,AV_rounding)","v":404395.45228727499},63364.839805037103,63364.839805037103,{"$f":"ROUND((AN69-AC69)*(1+IRR_1)^(1/12),AV_rounding)","v":63521.114594075101},{"$f":"ROUND(AO69-AH69,AV_rounding)","v":63521.114594075101},{"$f":"IF(A69=\"\",\"\",AL69-ROUND(AL69*OFFSET(Input!$S$27,$B69,0,1,1),2*FEE_rounding))","v":404395.45228727499},{"$f":"IF(A69=\"\",\"\",ROUND(AP69*(1-OFFSET(Input!$T$27,MIN(B69,10),0,1,1)),2*FEE_rounding))","v":63521.114594075101},{"$f":"AW69+AL69+AP69","v":5967916.5668813502},0,{"$f":"IF(A70=\"\",\"\",AU68+AD69+AE69)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,Q69+R69))","v":0},5500000,5905370.5576857235,{"$f":"IF(A69=1,K69,MAX(AY68+K69-AD68-AE68,0))","v":600000},5500000,{"$f":"ROUND(ROUND(AZ69/100000*VLOOKUP(Age_Insured+B69-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I69>0,I69/H69,1),2*FEE_rounding)*IF(G70>14,1,0)*IF(AND(I69=0,H69>0),0,1)","v":1870},0,null,null,{"$f":"IF(AND(A69=1,PMF_1st=0),0,ROUND(IF(A69=1,AI69,AL68)*OFFSET(Input!$O$27,IF(A69=121,-1,0)+MIN(B69,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A69=1,PMF_1st=0),0,IF(SUM($K$5:$L69)-$AU68>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B68,B69),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A69+1","v":66},{"$f":"IF($A70=\"\",\"\",INT((A70-1)/12)+1)","v":6},{"$f":"IF($A70=\"\",\"\",MOD((A70-1),12)+1)","v":6},null,45,{"$f":"IF(A70=\"\",\"\",IF(A70=1,Age_Full_Month,IF(F69=11,0,F69+1)))","v":5},45,0,{"$f":"IF(A70=\"\",\"\",IF(AND(F70=11,G70=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H70-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C70-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B70,99),0,1,1)*K70,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E70,0,1,1)*L70,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*M70,FEE_rounding)","v":0},0,0,{"$f":"IF(C70>=1,ROUND(K70*OFFSET(Input!$U$27,B70,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B70=1,0,IF($C70>=1,ROUND(OFFSET(Input!$X$27,B70,0,1,1)*AL69,AV_rounding),0))","v":0},{"$f":"IF(B70=1,0,IF(C70=1,ROUND(OFFSET(Input!$W$27,B70,0,1,1)*AVERAGE($AI$5,$AL$5:$AL68),AV_rounding),0))","v":0},1870,0,0,{"$f":"Q70+R70","v":0},{"$f":"IF(E70=\" \",\" \",IF(AI70+AM70-V70>BI69+BC70+BD70+BF70+BE70,BI69+BC70+BD70+BF70+BE70,MAX(AI70+AM70-V70,0)))","v":100},0,{"$f":"BG70","v":0},{"$f":"BH70","v":0},{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),OFFSET(Input!$G$27,B70,0,1,1)-AE70,0)","v":0},{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),MIN(OFFSET(Input!$G$27,B70,0,1,1),AP69),0)","v":0},0,0,0,404395.45228727499,402425.45228727499,403417.94201585703,403417.94201585703,{"$f":"R70+AO69","v":63521.114594075101},{"$f":"AM70-X70-AA70-AE70","v":63521.114594075101},63677.774798901497,63677.774798901497,{"$f":"IF(A70=\"\",\"\",AL70-ROUND(AL70*OFFSET(Input!$S$27,$B70,0,1,1),2*FEE_rounding))","v":403417.94201585703},{"$f":"IF(A70=\"\",\"\",ROUND(AP70*(1-OFFSET(Input!$T$27,MIN(B70,10),0,1,1)),2*FEE_rounding))","v":63677.774798901497},5967095.7168147592,0,0,0,{"$f":"AW69","v":5500000},{"$f":"AW70+AI70","v":5904395.4522872753},600000,{"$f":"IF(A70=\"\",\"\",AW70)","v":5500000},1870,0,null,null,{"$f":"IF(AND(A70=1,PMF_1st=0),0,ROUND(IF(A70=1,AI70,AL69)*OFFSET(Input!$O$27,IF(A70=121,-1,0)+MIN(B70,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A70=1,PMF_1st=0),0,IF(SUM($K$5:$L70)-$AU69>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B69,B70),21),0,1,1)))","v":100},null,null,{"$f":"BI69+BC70+BD70+BE70+BF70-Z70-AA70","v":0},{"$f":"IF(MOD($C70-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E70<=30,1.9,IF($E70<=40,1.6,IF($E70<=50,1.4,IF($E70<=60,1.2,IF($E70<=70,1.1,IF($E70<=90,1.02,1))))))","v":1.4}]
[67,6,7,null,45,{"$f":"IF(A71=\"\",\"\",IF(A71=1,Age_Full_Month,IF(F70=11,0,F70+1)))","v":6},45,0,{"$f":"IF(A71=\"\",\"\",IF(AND(F71=11,G71=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H71-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C71-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B71,99),0,1,1)*K71,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E71,0,1,1)*L71,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*M71,FEE_rounding)","v":0},0,0,{"$f":"IF(C71>=1,ROUND(K71*OFFSET(Input!$U$27,B71,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B71=1,0,IF($C71>=1,ROUND(OFFSET(Input!$X$27,B71,0,1,1)*AL70,AV_rounding),0))","v":0},{"$f":"IF(B71=1,0,IF(C71=1,ROUND(OFFSET(Input!$W$27,B71,0,1,1)*AVERAGE($AI$5,$AL$5:$AL69),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),OFFSET(Input!$G$27,B71,0,1,1)-AE71,0)","v":0},{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),MIN(OFFSET(Input!$G$27,B71,0,1,1),AP70),0)","v":0},0,0,0,403417.94201585703,401447.94201585703,402438.02094040398,402438.02094040398,63677.774798901497,63677.774798901497,63834.821370055601,63834.821370055601,{"$f":"IF(A71=\"\",\"\",AL71-ROUND(AL71*OFFSET(Input!$S$27,$B71,0,1,1),2*FEE_rounding))","v":402438.02094040398},{"$f":"IF(A71=\"\",\"\",ROUND(AP71*(1-OFFSET(Input!$T$27,MIN(B71,10),0,1,1)),2*FEE_rounding))","v":63834.821370055601},5966272.8423104603,0,0,0,5500000,5903417.9420158574,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A71=1,PMF_1st=0),0,ROUND(IF(A71=1,AI71,AL70)*OFFSET(Input!$O$27,IF(A71=121,-1,0)+MIN(B71,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A71=1,PMF_1st=0),0,IF(SUM($K$5:$L71)-$AU70>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B70,B71),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C71-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[68,6,8,null,45,{"$f":"IF(A72=\"\",\"\",IF(A72=1,Age_Full_Month,IF(F71=11,0,F71+1)))","v":7},45,0,{"$f":"IF(A72=\"\",\"\",IF(AND(F72=11,G72=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H72-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C72-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B72,99),0,1,1)*K72,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E72,0,1,1)*L72,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*M72,FEE_rounding)","v":0},0,0,{"$f":"IF(C72>=1,ROUND(K72*OFFSET(Input!$U$27,B72,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B72=1,0,IF($C72>=1,ROUND(OFFSET(Input!$X$27,B72,0,1,1)*AL71,AV_rounding),0))","v":0},{"$f":"IF(B72=1,0,IF(C72=1,ROUND(OFFSET(Input!$W$27,B72,0,1,1)*AVERAGE($AI$5,$AL$5:$AL70),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),OFFSET(Input!$G$27,B72,0,1,1)-AE72,0)","v":0},{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),MIN(OFFSET(Input!$G$27,B72,0,1,1),AP71),0)","v":0},0,0,0,402438.02094040398,400468.02094040398,401455.683115224,401455.683115224,63834.821370055601,63834.821370055601,63992.255260421,63992.255260421,{"$f":"IF(A72=\"\",\"\",AL72-ROUND(AL72*OFFSET(Input!$S$27,$B72,0,1,1),2*FEE_rounding))","v":401455.683115224},{"$f":"IF(A72=\"\",\"\",ROUND(AP72*(1-OFFSET(Input!$T$27,MIN(B72,10),0,1,1)),2*FEE_rounding))","v":63992.255260421},5965447.9383756453,0,0,0,5500000,5902438.0209404044,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A72=1,PMF_1st=0),0,ROUND(IF(A72=1,AI72,AL71)*OFFSET(Input!$O$27,IF(A72=121,-1,0)+MIN(B72,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A72=1,PMF_1st=0),0,IF(SUM($K$5:$L72)-$AU71>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B71,B72),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C72-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[69,6,9,null,45,{"$f":"IF(A73=\"\",\"\",IF(A73=1,Age_Full_Month,IF(F72=11,0,F72+1)))","v":8},45,0,{"$f":"IF(A73=\"\",\"\",IF(AND(F73=11,G73=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H73-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C73-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B73,99),0,1,1)*K73,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E73,0,1,1)*L73,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*M73,FEE_rounding)","v":0},0,0,{"$f":"IF(C73>=1,ROUND(K73*OFFSET(Input!$U$27,B73,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B73=1,0,IF($C73>=1,ROUND(OFFSET(Input!$X$27,B73,0,1,1)*AL72,AV_rounding),0))","v":0},{"$f":"IF(B73=1,0,IF(C73=1,ROUND(OFFSET(Input!$W$27,B73,0,1,1)*AVERAGE($AI$5,$AL$5:$AL71),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),OFFSET(Input!$G$27,B73,0,1,1)-AE73,0)","v":0},{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),MIN(OFFSET(Input!$G$27,B73,0,1,1),AP72),0)","v":0},0,0,0,401455.683115224,399485.683115224,400470.92257995898,400470.92257995898,63992.255260421,63992.255260421,64150.077425231299,64150.077425231299,{"$f":"IF(A73=\"\",\"\",AL73-ROUND(AL73*OFFSET(Input!$S$27,$B73,0,1,1),2*FEE_rounding))","v":400470.92257995898},{"$f":"IF(A73=\"\",\"\",ROUND(AP73*(1-OFFSET(Input!$T$27,MIN(B73,10),0,1,1)),2*FEE_rounding))","v":64150.077425231299},5964621.0000051903,0,0,0,5500000,5901455.6831152244,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A73=1,PMF_1st=0),0,ROUND(IF(A73=1,AI73,AL72)*OFFSET(Input!$O$27,IF(A73=121,-1,0)+MIN(B73,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A73=1,PMF_1st=0),0,IF(SUM($K$5:$L73)-$AU72>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B72,B73),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C73-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[70,6,10,null,45,{"$f":"IF(A74=\"\",\"\",IF(A74=1,Age_Full_Month,IF(F73=11,0,F73+1)))","v":9},45,0,{"$f":"IF(A74=\"\",\"\",IF(AND(F74=11,G74=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H74-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C74-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B74,99),0,1,1)*K74,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E74,0,1,1)*L74,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*M74,FEE_rounding)","v":0},0,0,{"$f":"IF(C74>=1,ROUND(K74*OFFSET(Input!$U$27,B74,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B74=1,0,IF($C74>=1,ROUND(OFFSET(Input!$X$27,B74,0,1,1)*AL73,AV_rounding),0))","v":0},{"$f":"IF(B74=1,0,IF(C74=1,ROUND(OFFSET(Input!$W$27,B74,0,1,1)*AVERAGE($AI$5,$AL$5:$AL72),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),OFFSET(Input!$G$27,B74,0,1,1)-AE74,0)","v":0},{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),MIN(OFFSET(Input!$G$27,B74,0,1,1),AP73),0)","v":0},0,0,0,400470.92257995898,398500.92257995898,399483.73335955298,399483.73335955298,64150.077425231299,64150.077425231299,64308.288822076101,64308.288822076101,{"$f":"IF(A74=\"\",\"\",AL74-ROUND(AL74*OFFSET(Input!$S$27,$B74,0,1,1),2*FEE_rounding))","v":399483.73335955298},{"$f":"IF(A74=\"\",\"\",ROUND(AP74*(1-OFFSET(Input!$T$27,MIN(B74,10),0,1,1)),2*FEE_rounding))","v":64308.288822076101},5963792.0221816292,0,0,0,5500000,5900470.922579959,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A74=1,PMF_1st=0),0,ROUND(IF(A74=1,AI74,AL73)*OFFSET(Input!$O$27,IF(A74=121,-1,0)+MIN(B74,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A74=1,PMF_1st=0),0,IF(SUM($K$5:$L74)-$AU73>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B73,B74),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C74-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[71,6,11,null,45,{"$f":"IF(A75=\"\",\"\",IF(A75=1,Age_Full_Month,IF(F74=11,0,F74+1)))","v":10},45,0,{"$f":"IF(A75=\"\",\"\",IF(AND(F75=11,G75=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H75-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C75-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B75,99),0,1,1)*K75,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E75,0,1,1)*L75,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*M75,FEE_rounding)","v":0},0,0,{"$f":"IF(C75>=1,ROUND(K75*OFFSET(Input!$U$27,B75,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B75=1,0,IF($C75>=1,ROUND(OFFSET(Input!$X$27,B75,0,1,1)*AL74,AV_rounding),0))","v":0},{"$f":"IF(B75=1,0,IF(C75=1,ROUND(OFFSET(Input!$W$27,B75,0,1,1)*AVERAGE($AI$5,$AL$5:$AL73),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),OFFSET(Input!$G$27,B75,0,1,1)-AE75,0)","v":0},{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),MIN(OFFSET(Input!$G$27,B75,0,1,1),AP74),0)","v":0},0,0,0,399483.73335955298,397513.73335955298,398494.10946421302,398494.10946421302,64308.288822076101,64308.288822076101,64466.890410906599,64466.890410906599,{"$f":"IF(A75=\"\",\"\",AL75-ROUND(AL75*OFFSET(Input!$S$27,$B75,0,1,1),2*FEE_rounding))","v":398494.10946421302},{"$f":"IF(A75=\"\",\"\",ROUND(AP75*(1-OFFSET(Input!$T$27,MIN(B75,10),0,1,1)),2*FEE_rounding))","v":64466.890410906599},5962960.9998751199,0,0,0,5500000,5899483.7333595529,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A75=1,PMF_1st=0),0,ROUND(IF(A75=1,AI75,AL74)*OFFSET(Input!$O$27,IF(A75=121,-1,0)+MIN(B75,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A75=1,PMF_1st=0),0,IF(SUM($K$5:$L75)-$AU74>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B74,B75),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C75-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[72,6,12,null,45,{"$f":"IF(A76=\"\",\"\",IF(A76=1,Age_Full_Month,IF(F75=11,0,F75+1)))","v":11},45,0,{"$f":"IF(A76=\"\",\"\",IF(AND(F76=11,G76=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H76-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C76-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B76,99),0,1,1)*K76,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E76,0,1,1)*L76,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*M76,FEE_rounding)","v":0},0,0,{"$f":"IF(C76>=1,ROUND(K76*OFFSET(Input!$U$27,B76,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B76=1,0,IF($C76>=1,ROUND(OFFSET(Input!$X$27,B76,0,1,1)*AL75,AV_rounding),0))","v":0},{"$f":"IF(B76=1,0,IF(C76=1,ROUND(OFFSET(Input!$W$27,B76,0,1,1)*AVERAGE($AI$5,$AL$5:$AL74),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),OFFSET(Input!$G$27,B76,0,1,1)-AE76,0)","v":0},{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),MIN(OFFSET(Input!$G$27,B76,0,1,1),AP75),0)","v":0},0,0,0,398494.10946421302,396524.10946421302,397502.044889374,397502.044889374,64466.890410906599,64466.890410906599,64625.883154041403,64625.883154041403,{"$f":"IF(A76=\"\",\"\",AL76-ROUND(AL76*OFFSET(Input!$S$27,$B76,0,1,1),2*FEE_rounding))","v":397502.044889374},{"$f":"IF(A76=\"\",\"\",ROUND(AP76*(1-OFFSET(Input!$T$27,MIN(B76,10),0,1,1)),2*FEE_rounding))","v":64625.883154041403},5962127.9280434148,0,0,0,5500000,5898494.1094642133,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A76=1,PMF_1st=0),0,ROUND(IF(A76=1,AI76,AL75)*OFFSET(Input!$O$27,IF(A76=121,-1,0)+MIN(B76,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A76=1,PMF_1st=0),0,IF(SUM($K$5:$L76)-$AU75>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B75,B76),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C76-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[73,7,1,null,46,{"$f":"IF(A77=\"\",\"\",IF(A77=1,Age_Full_Month,IF(F76=11,0,F76+1)))","v":0},46,0,{"$f":"IF(A77=\"\",\"\",IF(AND(F77=11,G77=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H77-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C77-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B77,99),0,1,1)*K77,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E77,0,1,1)*L77,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*M77,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C77>=1,ROUND(K77*OFFSET(Input!$U$27,B77,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B77=1,0,IF($C77>=1,ROUND(OFFSET(Input!$X$27,B77,0,1,1)*AL76,AV_rounding),0))","v":0},{"$f":"IF(B77=1,0,IF(C77=1,ROUND(OFFSET(Input!$W$27,B77,0,1,1)*AVERAGE($AI$5,$AL$5:$AL75),AV_rounding),0))","v":0},2035,0,0,109700,100,0,0,0,{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),OFFSET(Input!$G$27,B77,0,1,1)-AE77,0)","v":0},{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),MIN(OFFSET(Input!$G$27,B77,0,1,1),AP76),0)","v":0},0,0,0,517502.044889374,515367.044889374,516638.07905382599,516638.07905382599,74325.883154041396,74325.883154041396,74509.190832963999,74509.190832963999,{"$f":"IF(A77=\"\",\"\",AL77-ROUND(AL77*OFFSET(Input!$S$27,$B77,0,1,1),2*FEE_rounding))","v":516638.07905382599},{"$f":"IF(A77=\"\",\"\",ROUND(AP77*(1-OFFSET(Input!$T$27,MIN(B77,10),0,1,1)),2*FEE_rounding))","v":74509.190832963999},6091147.2698867898,0,0,109700,5500000,6017502.0448893737,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A77=1,PMF_1st=0),0,ROUND(IF(A77=1,AI77,AL76)*OFFSET(Input!$O$27,IF(A77=121,-1,0)+MIN(B77,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A77=1,PMF_1st=0),0,IF(SUM($K$5:$L77)-$AU76>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B76,B77),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C77-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[74,7,2,null,46,{"$f":"IF(A78=\"\",\"\",IF(A78=1,Age_Full_Month,IF(F77=11,0,F77+1)))","v":1},46,0,{"$f":"IF(A78=\"\",\"\",IF(AND(F78=11,G78=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H78-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C78-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B78,99),0,1,1)*K78,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E78,0,1,1)*L78,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*M78,FEE_rounding)","v":0},0,0,{"$f":"IF(C78>=1,ROUND(K78*OFFSET(Input!$U$27,B78,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B78=1,0,IF($C78>=1,ROUND(OFFSET(Input!$X$27,B78,0,1,1)*AL77,AV_rounding),0))","v":0},{"$f":"IF(B78=1,0,IF(C78=1,ROUND(OFFSET(Input!$W$27,B78,0,1,1)*AVERAGE($AI$5,$AL$5:$AL76),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),OFFSET(Input!$G$27,B78,0,1,1)-AE78,0)","v":0},{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),MIN(OFFSET(Input!$G$27,B78,0,1,1),AP77),0)","v":0},0,0,0,516638.07905382599,514503.07905382599,515771.98244545399,515771.98244545399,74509.190832963999,74509.190832963999,74692.950598074196,74692.950598074196,{"$f":"IF(A78=\"\",\"\",AL78-ROUND(AL78*OFFSET(Input!$S$27,$B78,0,1,1),2*FEE_rounding))","v":515771.98244545399},{"$f":"IF(A78=\"\",\"\",ROUND(AP78*(1-OFFSET(Input!$T$27,MIN(B78,10),0,1,1)),2*FEE_rounding))","v":74692.950598074196},6090464.9330435283,0,0,0,5500000,6016638.0790538257,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A78=1,PMF_1st=0),0,ROUND(IF(A78=1,AI78,AL77)*OFFSET(Input!$O$27,IF(A78=121,-1,0)+MIN(B78,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A78=1,PMF_1st=0),0,IF(SUM($K$5:$L78)-$AU77>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B77,B78),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C78-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[75,7,3,null,46,{"$f":"IF(A79=\"\",\"\",IF(A79=1,Age_Full_Month,IF(F78=11,0,F78+1)))","v":2},46,0,{"$f":"IF(A79=\"\",\"\",IF(AND(F79=11,G79=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H79-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C79-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B79,99),0,1,1)*K79,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E79,0,1,1)*L79,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*M79,FEE_rounding)","v":0},0,0,{"$f":"IF(C79>=1,ROUND(K79*OFFSET(Input!$U$27,B79,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B79=1,0,IF($C79>=1,ROUND(OFFSET(Input!$X$27,B79,0,1,1)*AL78,AV_rounding),0))","v":0},{"$f":"IF(B79=1,0,IF(C79=1,ROUND(OFFSET(Input!$W$27,B79,0,1,1)*AVERAGE($AI$5,$AL$5:$AL77),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),OFFSET(Input!$G$27,B79,0,1,1)-AE79,0)","v":0},{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),MIN(OFFSET(Input!$G$27,B79,0,1,1),AP78),0)","v":0},0,0,0,515771.98244545399,513636.98244545399,514903.74980919698,514903.74980919698,74692.950598074196,74692.950598074196,74877.163564338407,74877.163564338407,{"$f":"IF(A79=\"\",\"\",AL79-ROUND(AL79*OFFSET(Input!$S$27,$B79,0,1,1),2*FEE_rounding))","v":514903.74980919698},{"$f":"IF(A79=\"\",\"\",ROUND(AP79*(1-OFFSET(Input!$T$27,MIN(B79,10),0,1,1)),2*FEE_rounding))","v":74877.163564338407},6089780.9133735355,0,0,0,5500000,6015771.9824454542,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A79=1,PMF_1st=0),0,ROUND(IF(A79=1,AI79,AL78)*OFFSET(Input!$O$27,IF(A79=121,-1,0)+MIN(B79,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A79=1,PMF_1st=0),0,IF(SUM($K$5:$L79)-$AU78>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B78,B79),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C79-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[76,7,4,null,46,{"$f":"IF(A80=\"\",\"\",IF(A80=1,Age_Full_Month,IF(F79=11,0,F79+1)))","v":3},46,0,{"$f":"IF(A80=\"\",\"\",IF(AND(F80=11,G80=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H80-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C80-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B80,99),0,1,1)*K80,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E80,0,1,1)*L80,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*M80,FEE_rounding)","v":0},0,0,{"$f":"IF(C80>=1,ROUND(K80*OFFSET(Input!$U$27,B80,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B80=1,0,IF($C80>=1,ROUND(OFFSET(Input!$X$27,B80,0,1,1)*AL79,AV_rounding),0))","v":0},{"$f":"IF(B80=1,0,IF(C80=1,ROUND(OFFSET(Input!$W$27,B80,0,1,1)*AVERAGE($AI$5,$AL$5:$AL78),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),OFFSET(Input!$G$27,B80,0,1,1)-AE80,0)","v":0},{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),MIN(OFFSET(Input!$G$27,B80,0,1,1),AP79),0)","v":0},0,0,0,514903.74980919698,512768.74980919698,514033.37587703299,514033.37587703299,74877.163564338407,74877.163564338407,75061.830849473001,75061.830849473001,{"$f":"IF(A80=\"\",\"\",AL80-ROUND(AL80*OFFSET(Input!$S$27,$B80,0,1,1),2*FEE_rounding))","v":514033.37587703299},{"$f":"IF(A80=\"\",\"\",ROUND(AP80*(1-OFFSET(Input!$T$27,MIN(B80,10),0,1,1)),2*FEE_rounding))","v":75061.830849473001},6089095.2067265064,0,0,0,5500000,6014903.7498091972,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A80=1,PMF_1st=0),0,ROUND(IF(A80=1,AI80,AL79)*OFFSET(Input!$O$27,IF(A80=121,-1,0)+MIN(B80,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A80=1,PMF_1st=0),0,IF(SUM($K$5:$L80)-$AU79>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B79,B80),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C80-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[77,7,5,null,46,{"$f":"IF(A81=\"\",\"\",IF(A81=1,Age_Full_Month,IF(F80=11,0,F80+1)))","v":4},46,0,{"$f":"IF(A81=\"\",\"\",IF(AND(F81=11,G81=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H81-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C81-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B81,99),0,1,1)*K81,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E81,0,1,1)*L81,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*M81,FEE_rounding)","v":0},0,0,{"$f":"IF(C81>=1,ROUND(K81*OFFSET(Input!$U$27,B81,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B81=1,0,IF($C81>=1,ROUND(OFFSET(Input!$X$27,B81,0,1,1)*AL80,AV_rounding),0))","v":0},{"$f":"IF(B81=1,0,IF(C81=1,ROUND(OFFSET(Input!$W$27,B81,0,1,1)*AVERAGE($AI$5,$AL$5:$AL79),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),OFFSET(Input!$G$27,B81,0,1,1)-AE81,0)","v":0},{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),MIN(OFFSET(Input!$G$27,B81,0,1,1),AP80),0)","v":0},0,0,0,514033.37587703299,511898.37587703299,513160.85536794999,513160.85536794999,75061.830849473001,75061.830849473001,75246.953573950799,75246.953573950799,{"$f":"IF(A81=\"\",\"\",AL81-ROUND(AL81*OFFSET(Input!$S$27,$B81,0,1,1),2*FEE_rounding))","v":513160.85536794999},{"$f":"IF(A81=\"\",\"\",ROUND(AP81*(1-OFFSET(Input!$T$27,MIN(B81,10),0,1,1)),2*FEE_rounding))","v":75246.953573950799},6088407.8089419007,0,0,0,5500000,6014033.375877033,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A81=1,PMF_1st=0),0,ROUND(IF(A81=1,AI81,AL80)*OFFSET(Input!$O$27,IF(A81=121,-1,0)+MIN(B81,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A81=1,PMF_1st=0),0,IF(SUM($K$5:$L81)-$AU80>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B80,B81),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C81-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[78,7,6,null,46,{"$f":"IF(A82=\"\",\"\",IF(A82=1,Age_Full_Month,IF(F81=11,0,F81+1)))","v":5},46,0,{"$f":"IF(A82=\"\",\"\",IF(AND(F82=11,G82=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H82-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C82-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B82,99),0,1,1)*K82,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E82,0,1,1)*L82,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*M82,FEE_rounding)","v":0},0,0,{"$f":"IF(C82>=1,ROUND(K82*OFFSET(Input!$U$27,B82,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B82=1,0,IF($C82>=1,ROUND(OFFSET(Input!$X$27,B82,0,1,1)*AL81,AV_rounding),0))","v":0},{"$f":"IF(B82=1,0,IF(C82=1,ROUND(OFFSET(Input!$W$27,B82,0,1,1)*AVERAGE($AI$5,$AL$5:$AL80),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),OFFSET(Input!$G$27,B82,0,1,1)-AE82,0)","v":0},{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),MIN(OFFSET(Input!$G$27,B82,0,1,1),AP81),0)","v":0},0,0,0,513160.85536794999,511025.85536794999,512286.18298791,512286.18298791,75246.953573950799,75246.953573950799,75432.532861008207,75432.532861008207,{"$f":"IF(A82=\"\",\"\",AL82-ROUND(AL82*OFFSET(Input!$S$27,$B82,0,1,1),2*FEE_rounding))","v":512286.18298791},{"$f":"IF(A82=\"\",\"\",ROUND(AP82*(1-OFFSET(Input!$T$27,MIN(B82,10),0,1,1)),2*FEE_rounding))","v":75432.532861008207},6087718.7158489181,0,0,0,5500000,6013160.8553679502,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A82=1,PMF_1st=0),0,ROUND(IF(A82=1,AI82,AL81)*OFFSET(Input!$O$27,IF(A82=121,-1,0)+MIN(B82,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A82=1,PMF_1st=0),0,IF(SUM($K$5:$L82)-$AU81>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B81,B82),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C82-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[79,7,7,null,46,{"$f":"IF(A83=\"\",\"\",IF(A83=1,Age_Full_Month,IF(F82=11,0,F82+1)))","v":6},46,0,{"$f":"IF(A83=\"\",\"\",IF(AND(F83=11,G83=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H83-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C83-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B83,99),0,1,1)*K83,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E83,0,1,1)*L83,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*M83,FEE_rounding)","v":0},0,0,{"$f":"IF(C83>=1,ROUND(K83*OFFSET(Input!$U$27,B83,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B83=1,0,IF($C83>=1,ROUND(OFFSET(Input!$X$27,B83,0,1,1)*AL82,AV_rounding),0))","v":0},{"$f":"IF(B83=1,0,IF(C83=1,ROUND(OFFSET(Input!$W$27,B83,0,1,1)*AVERAGE($AI$5,$AL$5:$AL81),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),OFFSET(Input!$G$27,B83,0,1,1)-AE83,0)","v":0},{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),MIN(OFFSET(Input!$G$27,B83,0,1,1),AP82),0)","v":0},0,0,0,512286.18298791,510151.18298791,511409.353429818,511409.353429818,75432.532861008207,75432.532861008207,75618.569836651601,75618.569836651601,{"$f":"IF(A83=\"\",\"\",AL83-ROUND(AL83*OFFSET(Input!$S$27,$B83,0,1,1),2*FEE_rounding))","v":511409.353429818},{"$f":"IF(A83=\"\",\"\",ROUND(AP83*(1-OFFSET(Input!$T$27,MIN(B83,10),0,1,1)),2*FEE_rounding))","v":75618.569836651601},6087027.9232664695,0,0,0,5500000,6012286.1829879098,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A83=1,PMF_1st=0),0,ROUND(IF(A83=1,AI83,AL82)*OFFSET(Input!$O$27,IF(A83=121,-1,0)+MIN(B83,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A83=1,PMF_1st=0),0,IF(SUM($K$5:$L83)-$AU82>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B82,B83),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C83-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[80,7,8,null,46,{"$f":"IF(A84=\"\",\"\",IF(A84=1,Age_Full_Month,IF(F83=11,0,F83+1)))","v":7},46,0,{"$f":"IF(A84=\"\",\"\",IF(AND(F84=11,G84=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H84-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C84-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B84,99),0,1,1)*K84,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E84,0,1,1)*L84,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*M84,FEE_rounding)","v":0},0,0,{"$f":"IF(C84>=1,ROUND(K84*OFFSET(Input!$U$27,B84,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B84=1,0,IF($C84>=1,ROUND(OFFSET(Input!$X$27,B84,0,1,1)*AL83,AV_rounding),0))","v":0},{"$f":"IF(B84=1,0,IF(C84=1,ROUND(OFFSET(Input!$W$27,B84,0,1,1)*AVERAGE($AI$5,$AL$5:$AL82),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),OFFSET(Input!$G$27,B84,0,1,1)-AE84,0)","v":0},{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),MIN(OFFSET(Input!$G$27,B84,0,1,1),AP83),0)","v":0},0,0,0,511409.353429818,509274.353429818,510530.361373491,510530.361373491,75618.569836651601,75618.569836651601,75805.065629664605,75805.065629664605,{"$f":"IF(A84=\"\",\"\",AL84-ROUND(AL84*OFFSET(Input!$S$27,$B84,0,1,1),2*FEE_rounding))","v":510530.361373491},{"$f":"IF(A84=\"\",\"\",ROUND(AP84*(1-OFFSET(Input!$T$27,MIN(B84,10),0,1,1)),2*FEE_rounding))","v":75805.065629664605},6086335.4270031555,0,0,0,5500000,6011409.3534298176,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A84=1,PMF_1st=0),0,ROUND(IF(A84=1,AI84,AL83)*OFFSET(Input!$O$27,IF(A84=121,-1,0)+MIN(B84,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A84=1,PMF_1st=0),0,IF(SUM($K$5:$L84)-$AU83>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B83,B84),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C84-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[81,7,9,null,46,{"$f":"IF(A85=\"\",\"\",IF(A85=1,Age_Full_Month,IF(F84=11,0,F84+1)))","v":8},46,0,{"$f":"IF(A85=\"\",\"\",IF(AND(F85=11,G85=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H85-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C85-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B85,99),0,1,1)*K85,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E85,0,1,1)*L85,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*M85,FEE_rounding)","v":0},0,0,{"$f":"IF(C85>=1,ROUND(K85*OFFSET(Input!$U$27,B85,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B85=1,0,IF($C85>=1,ROUND(OFFSET(Input!$X$27,B85,0,1,1)*AL84,AV_rounding),0))","v":0},{"$f":"IF(B85=1,0,IF(C85=1,ROUND(OFFSET(Input!$W$27,B85,0,1,1)*AVERAGE($AI$5,$AL$5:$AL83),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),OFFSET(Input!$G$27,B85,0,1,1)-AE85,0)","v":0},{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),MIN(OFFSET(Input!$G$27,B85,0,1,1),AP84),0)","v":0},0,0,0,510530.361373491,508395.361373491,509649.20148562599,509649.20148562599,75805.065629664605,75805.065629664605,75992.021371614494,75992.021371614494,{"$f":"IF(A85=\"\",\"\",AL85-ROUND(AL85*OFFSET(Input!$S$27,$B85,0,1,1),2*FEE_rounding))","v":509649.20148562599},{"$f":"IF(A85=\"\",\"\",ROUND(AP85*(1-OFFSET(Input!$T$27,MIN(B85,10),0,1,1)),2*FEE_rounding))","v":75992.021371614494},6085641.2228572406,0,0,0,5500000,6010530.3613734907,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A85=1,PMF_1st=0),0,ROUND(IF(A85=1,AI85,AL84)*OFFSET(Input!$O$27,IF(A85=121,-1,0)+MIN(B85,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A85=1,PMF_1st=0),0,IF(SUM($K$5:$L85)-$AU84>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B84,B85),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C85-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[82,7,10,null,46,{"$f":"IF(A86=\"\",\"\",IF(A86=1,Age_Full_Month,IF(F85=11,0,F85+1)))","v":9},46,0,{"$f":"IF(A86=\"\",\"\",IF(AND(F86=11,G86=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H86-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C86-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B86,99),0,1,1)*K86,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E86,0,1,1)*L86,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*M86,FEE_rounding)","v":0},0,0,{"$f":"IF(C86>=1,ROUND(K86*OFFSET(Input!$U$27,B86,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B86=1,0,IF($C86>=1,ROUND(OFFSET(Input!$X$27,B86,0,1,1)*AL85,AV_rounding),0))","v":0},{"$f":"IF(B86=1,0,IF(C86=1,ROUND(OFFSET(Input!$W$27,B86,0,1,1)*AVERAGE($AI$5,$AL$5:$AL84),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),OFFSET(Input!$G$27,B86,0,1,1)-AE86,0)","v":0},{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),MIN(OFFSET(Input!$G$27,B86,0,1,1),AP85),0)","v":0},0,0,0,509649.20148562599,507514.20148562599,508765.86841976503,508765.86841976503,75992.021371614494,75992.021371614494,76179.438196859599,76179.438196859599,{"$f":"IF(A86=\"\",\"\",AL86-ROUND(AL86*OFFSET(Input!$S$27,$B86,0,1,1),2*FEE_rounding))","v":508765.86841976503},{"$f":"IF(A86=\"\",\"\",ROUND(AP86*(1-OFFSET(Input!$T$27,MIN(B86,10),0,1,1)),2*FEE_rounding))","v":76179.438196859599},6084945.3066166239,0,0,0,5500000,6009649.2014856264,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A86=1,PMF_1st=0),0,ROUND(IF(A86=1,AI86,AL85)*OFFSET(Input!$O$27,IF(A86=121,-1,0)+MIN(B86,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A86=1,PMF_1st=0),0,IF(SUM($K$5:$L86)-$AU85>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B85,B86),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C86-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[83,7,11,null,46,{"$f":"IF(A87=\"\",\"\",IF(A87=1,Age_Full_Month,IF(F86=11,0,F86+1)))","v":10},46,0,{"$f":"IF(A87=\"\",\"\",IF(AND(F87=11,G87=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H87-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C87-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B87,99),0,1,1)*K87,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E87,0,1,1)*L87,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*M87,FEE_rounding)","v":0},0,0,{"$f":"IF(C87>=1,ROUND(K87*OFFSET(Input!$U$27,B87,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B87=1,0,IF($C87>=1,ROUND(OFFSET(Input!$X$27,B87,0,1,1)*AL86,AV_rounding),0))","v":0},{"$f":"IF(B87=1,0,IF(C87=1,ROUND(OFFSET(Input!$W$27,B87,0,1,1)*AVERAGE($AI$5,$AL$5:$AL85),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),OFFSET(Input!$G$27,B87,0,1,1)-AE87,0)","v":0},{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),MIN(OFFSET(Input!$G$27,B87,0,1,1),AP86),0)","v":0},0,0,0,508765.86841976503,506630.86841976503,507880.35681626498,507880.35681626498,76179.438196859599,76179.438196859599,76367.317242555597,76367.317242555597,{"$f":"IF(A87=\"\",\"\",AL87-ROUND(AL87*OFFSET(Input!$S$27,$B87,0,1,1),2*FEE_rounding))","v":507880.35681626498},{"$f":"IF(A87=\"\",\"\",ROUND(AP87*(1-OFFSET(Input!$T$27,MIN(B87,10),0,1,1)),2*FEE_rounding))","v":76367.317242555597},6084247.6740588201,0,0,0,5500000,6008765.8684197646,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A87=1,PMF_1st=0),0,ROUND(IF(A87=1,AI87,AL86)*OFFSET(Input!$O$27,IF(A87=121,-1,0)+MIN(B87,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A87=1,PMF_1st=0),0,IF(SUM($K$5:$L87)-$AU86>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B86,B87),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C87-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[84,7,12,null,46,{"$f":"IF(A88=\"\",\"\",IF(A88=1,Age_Full_Month,IF(F87=11,0,F87+1)))","v":11},46,0,{"$f":"IF(A88=\"\",\"\",IF(AND(F88=11,G88=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H88-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C88-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B88,99),0,1,1)*K88,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E88,0,1,1)*L88,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*M88,FEE_rounding)","v":0},0,0,{"$f":"IF(C88>=1,ROUND(K88*OFFSET(Input!$U$27,B88,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B88=1,0,IF($C88>=1,ROUND(OFFSET(Input!$X$27,B88,0,1,1)*AL87,AV_rounding),0))","v":0},{"$f":"IF(B88=1,0,IF(C88=1,ROUND(OFFSET(Input!$W$27,B88,0,1,1)*AVERAGE($AI$5,$AL$5:$AL86),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),OFFSET(Input!$G$27,B88,0,1,1)-AE88,0)","v":0},{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),MIN(OFFSET(Input!$G$27,B88,0,1,1),AP87),0)","v":0},0,0,0,507880.35681626498,505745.35681626498,506992.66130226402,506992.66130226402,76367.317242555597,76367.317242555597,76555.659648662797,76555.659648662797,{"$f":"IF(A88=\"\",\"\",AL88-ROUND(AL88*OFFSET(Input!$S$27,$B88,0,1,1),2*FEE_rounding))","v":506992.66130226402},{"$f":"IF(A88=\"\",\"\",ROUND(AP88*(1-OFFSET(Input!$T$27,MIN(B88,10),0,1,1)),2*FEE_rounding))","v":76555.659648662797},6083548.3209509263,0,0,0,5500000,6007880.3568162648,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A88=1,PMF_1st=0),0,ROUND(IF(A88=1,AI88,AL87)*OFFSET(Input!$O$27,IF(A88=121,-1,0)+MIN(B88,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A88=1,PMF_1st=0),0,IF(SUM($K$5:$L88)-$AU87>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B87,B88),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C88-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[85,8,1,null,47,{"$f":"IF(A89=\"\",\"\",IF(A89=1,Age_Full_Month,IF(F88=11,0,F88+1)))","v":0},47,0,{"$f":"IF(A89=\"\",\"\",IF(AND(F89=11,G89=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H89-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C89-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B89,99),0,1,1)*K89,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E89,0,1,1)*L89,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*M89,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C89>=1,ROUND(K89*OFFSET(Input!$U$27,B89,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B89=1,0,IF($C89>=1,ROUND(OFFSET(Input!$X$27,B89,0,1,1)*AL88,AV_rounding),0))","v":0},{"$f":"IF(B89=1,0,IF(C89=1,ROUND(OFFSET(Input!$W$27,B89,0,1,1)*AVERAGE($AI$5,$AL$5:$AL87),AV_rounding),0))","v":0},2200,0,0,109700,100,0,0,0,{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),OFFSET(Input!$G$27,B89,0,1,1)-AE89,0)","v":0},{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),MIN(OFFSET(Input!$G$27,B89,0,1,1),AP88),0)","v":0},0,0,0,626992.66130226408,624692.66130226408,626233.32192981394,626233.32192981394,86255.659648662797,86255.659648662797,86468.389374744394,86468.389374744394,{"$f":"IF(A89=\"\",\"\",AL89-ROUND(AL89*OFFSET(Input!$S$27,$B89,0,1,1),2*FEE_rounding))","v":626233.32192981394},{"$f":"IF(A89=\"\",\"\",ROUND(AP89*(1-OFFSET(Input!$T$27,MIN(B89,10),0,1,1)),2*FEE_rounding))","v":86468.389374744394},6212701.7113045584,0,0,109700,5500000,6126992.6613022638,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A89=1,PMF_1st=0),0,ROUND(IF(A89=1,AI89,AL88)*OFFSET(Input!$O$27,IF(A89=121,-1,0)+MIN(B89,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A89=1,PMF_1st=0),0,IF(SUM($K$5:$L89)-$AU88>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B88,B89),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C89-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[86,8,2,null,47,{"$f":"IF(A90=\"\",\"\",IF(A90=1,Age_Full_Month,IF(F89=11,0,F89+1)))","v":1},47,0,{"$f":"IF(A90=\"\",\"\",IF(AND(F90=11,G90=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H90-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C90-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B90,99),0,1,1)*K90,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E90,0,1,1)*L90,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*M90,FEE_rounding)","v":0},0,0,{"$f":"IF(C90>=1,ROUND(K90*OFFSET(Input!$U$27,B90,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B90=1,0,IF($C90>=1,ROUND(OFFSET(Input!$X$27,B90,0,1,1)*AL89,AV_rounding),0))","v":0},{"$f":"IF(B90=1,0,IF(C90=1,ROUND(OFFSET(Input!$W$27,B90,0,1,1)*AVERAGE($AI$5,$AL$5:$AL88),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),OFFSET(Input!$G$27,B90,0,1,1)-AE90,0)","v":0},{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),MIN(OFFSET(Input!$G$27,B90,0,1,1),AP89),0)","v":0},0,0,0,626233.32192981394,623933.32192981394,625472.10982162203,625472.10982162203,86468.389374744394,86468.389374744394,86681.643749719093,86681.643749719093,{"$f":"IF(A90=\"\",\"\",AL90-ROUND(AL90*OFFSET(Input!$S$27,$B90,0,1,1),2*FEE_rounding))","v":625472.10982162203},{"$f":"IF(A90=\"\",\"\",ROUND(AP90*(1-OFFSET(Input!$T$27,MIN(B90,10),0,1,1)),2*FEE_rounding))","v":86681.643749719093},6212153.7535713417,0,0,0,5500000,6126233.3219298143,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A90=1,PMF_1st=0),0,ROUND(IF(A90=1,AI90,AL89)*OFFSET(Input!$O$27,IF(A90=121,-1,0)+MIN(B90,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A90=1,PMF_1st=0),0,IF(SUM($K$5:$L90)-$AU89>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B89,B90),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C90-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[87,8,3,null,47,{"$f":"IF(A91=\"\",\"\",IF(A91=1,Age_Full_Month,IF(F90=11,0,F90+1)))","v":2},47,0,{"$f":"IF(A91=\"\",\"\",IF(AND(F91=11,G91=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H91-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C91-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B91,99),0,1,1)*K91,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E91,0,1,1)*L91,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*M91,FEE_rounding)","v":0},0,0,{"$f":"IF(C91>=1,ROUND(K91*OFFSET(Input!$U$27,B91,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B91=1,0,IF($C91>=1,ROUND(OFFSET(Input!$X$27,B91,0,1,1)*AL90,AV_rounding),0))","v":0},{"$f":"IF(B91=1,0,IF(C91=1,ROUND(OFFSET(Input!$W$27,B91,0,1,1)*AVERAGE($AI$5,$AL$5:$AL89),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),OFFSET(Input!$G$27,B91,0,1,1)-AE91,0)","v":0},{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),MIN(OFFSET(Input!$G$27,B91,0,1,1),AP90),0)","v":0},0,0,0,625472.10982162203,623172.10982162203,624709.020359018,624709.020359018,86681.643749719093,86681.643749719093,86895.424067512606,86895.424067512606,{"$f":"IF(A91=\"\",\"\",AL91-ROUND(AL91*OFFSET(Input!$S$27,$B91,0,1,1),2*FEE_rounding))","v":624709.020359018},{"$f":"IF(A91=\"\",\"\",ROUND(AP91*(1-OFFSET(Input!$T$27,MIN(B91,10),0,1,1)),2*FEE_rounding))","v":86895.424067512606},6211604.44442653,0,0,0,5500000,6125472.1098216223,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A91=1,PMF_1st=0),0,ROUND(IF(A91=1,AI91,AL90)*OFFSET(Input!$O$27,IF(A91=121,-1,0)+MIN(B91,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A91=1,PMF_1st=0),0,IF(SUM($K$5:$L91)-$AU90>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B90,B91),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C91-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[88,8,4,null,47,{"$f":"IF(A92=\"\",\"\",IF(A92=1,Age_Full_Month,IF(F91=11,0,F91+1)))","v":3},47,0,{"$f":"IF(A92=\"\",\"\",IF(AND(F92=11,G92=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H92-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C92-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B92,99),0,1,1)*K92,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E92,0,1,1)*L92,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*M92,FEE_rounding)","v":0},0,0,{"$f":"IF(C92>=1,ROUND(K92*OFFSET(Input!$U$27,B92,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B92=1,0,IF($C92>=1,ROUND(OFFSET(Input!$X$27,B92,0,1,1)*AL91,AV_rounding),0))","v":0},{"$f":"IF(B92=1,0,IF(C92=1,ROUND(OFFSET(Input!$W$27,B92,0,1,1)*AVERAGE($AI$5,$AL$5:$AL90),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),OFFSET(Input!$G$27,B92,0,1,1)-AE92,0)","v":0},{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),MIN(OFFSET(Input!$G$27,B92,0,1,1),AP91),0)","v":0},0,0,0,624709.020359018,622409.020359018,623944.04891193903,623944.04891193903,86895.424067512606,86895.424067512606,87109.731625241795,87109.731625241795,{"$f":"IF(A92=\"\",\"\",AL92-ROUND(AL92*OFFSET(Input!$S$27,$B92,0,1,1),2*FEE_rounding))","v":623944.04891193903},{"$f":"IF(A92=\"\",\"\",ROUND(AP92*(1-OFFSET(Input!$T$27,MIN(B92,10),0,1,1)),2*FEE_rounding))","v":87109.731625241795},6211053.7805371815,0,0,0,5500000,6124709.0203590179,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A92=1,PMF_1st=0),0,ROUND(IF(A92=1,AI92,AL91)*OFFSET(Input!$O$27,IF(A92=121,-1,0)+MIN(B92,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A92=1,PMF_1st=0),0,IF(SUM($K$5:$L92)-$AU91>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B91,B92),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C92-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[89,8,5,null,47,{"$f":"IF(A93=\"\",\"\",IF(A93=1,Age_Full_Month,IF(F92=11,0,F92+1)))","v":4},47,0,{"$f":"IF(A93=\"\",\"\",IF(AND(F93=11,G93=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H93-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C93-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B93,99),0,1,1)*K93,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E93,0,1,1)*L93,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*M93,FEE_rounding)","v":0},0,0,{"$f":"IF(C93>=1,ROUND(K93*OFFSET(Input!$U$27,B93,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B93=1,0,IF($C93>=1,ROUND(OFFSET(Input!$X$27,B93,0,1,1)*AL92,AV_rounding),0))","v":0},{"$f":"IF(B93=1,0,IF(C93=1,ROUND(OFFSET(Input!$W$27,B93,0,1,1)*AVERAGE($AI$5,$AL$5:$AL91),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),OFFSET(Input!$G$27,B93,0,1,1)-AE93,0)","v":0},{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),MIN(OFFSET(Input!$G$27,B93,0,1,1),AP92),0)","v":0},0,0,0,623944.04891193903,621644.04891193903,623177.19083890296,623177.19083890296,87109.731625241795,87109.731625241795,87324.567723222601,87324.567723222601,{"$f":"IF(A93=\"\",\"\",AL93-ROUND(AL93*OFFSET(Input!$S$27,$B93,0,1,1),2*FEE_rounding))","v":623177.19083890296},{"$f":"IF(A93=\"\",\"\",ROUND(AP93*(1-OFFSET(Input!$T$27,MIN(B93,10),0,1,1)),2*FEE_rounding))","v":87324.567723222601},6210501.7585621262,0,0,0,5500000,6123944.0489119394,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A93=1,PMF_1st=0),0,ROUND(IF(A93=1,AI93,AL92)*OFFSET(Input!$O$27,IF(A93=121,-1,0)+MIN(B93,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A93=1,PMF_1st=0),0,IF(SUM($K$5:$L93)-$AU92>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B92,B93),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C93-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[90,8,6,null,47,{"$f":"IF(A94=\"\",\"\",IF(A94=1,Age_Full_Month,IF(F93=11,0,F93+1)))","v":5},47,0,{"$f":"IF(A94=\"\",\"\",IF(AND(F94=11,G94=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H94-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C94-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B94,99),0,1,1)*K94,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E94,0,1,1)*L94,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*M94,FEE_rounding)","v":0},0,0,{"$f":"IF(C94>=1,ROUND(K94*OFFSET(Input!$U$27,B94,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B94=1,0,IF($C94>=1,ROUND(OFFSET(Input!$X$27,B94,0,1,1)*AL93,AV_rounding),0))","v":0},{"$f":"IF(B94=1,0,IF(C94=1,ROUND(OFFSET(Input!$W$27,B94,0,1,1)*AVERAGE($AI$5,$AL$5:$AL92),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),OFFSET(Input!$G$27,B94,0,1,1)-AE94,0)","v":0},{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),MIN(OFFSET(Input!$G$27,B94,0,1,1),AP93),0)","v":0},0,0,0,623177.19083890296,620877.19083890296,622408.44148698205,622408.44148698205,87324.567723222601,87324.567723222601,87539.9336649779,87539.9336649779,{"$f":"IF(A94=\"\",\"\",AL94-ROUND(AL94*OFFSET(Input!$S$27,$B94,0,1,1),2*FEE_rounding))","v":622408.44148698205},{"$f":"IF(A94=\"\",\"\",ROUND(AP94*(1-OFFSET(Input!$T$27,MIN(B94,10),0,1,1)),2*FEE_rounding))","v":87539.9336649779},6209948.3751519592,0,0,0,5500000,6123177.1908389032,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A94=1,PMF_1st=0),0,ROUND(IF(A94=1,AI94,AL93)*OFFSET(Input!$O$27,IF(A94=121,-1,0)+MIN(B94,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A94=1,PMF_1st=0),0,IF(SUM($K$5:$L94)-$AU93>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B93,B94),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C94-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[91,8,7,null,47,{"$f":"IF(A95=\"\",\"\",IF(A95=1,Age_Full_Month,IF(F94=11,0,F94+1)))","v":6},47,0,{"$f":"IF(A95=\"\",\"\",IF(AND(F95=11,G95=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H95-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C95-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B95,99),0,1,1)*K95,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E95,0,1,1)*L95,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*M95,FEE_rounding)","v":0},0,0,{"$f":"IF(C95>=1,ROUND(K95*OFFSET(Input!$U$27,B95,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B95=1,0,IF($C95>=1,ROUND(OFFSET(Input!$X$27,B95,0,1,1)*AL94,AV_rounding),0))","v":0},{"$f":"IF(B95=1,0,IF(C95=1,ROUND(OFFSET(Input!$W$27,B95,0,1,1)*AVERAGE($AI$5,$AL$5:$AL93),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),OFFSET(Input!$G$27,B95,0,1,1)-AE95,0)","v":0},{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),MIN(OFFSET(Input!$G$27,B95,0,1,1),AP94),0)","v":0},0,0,0,622408.44148698205,620108.44148698205,621637.79619177198,621637.79619177198,87539.9336649779,87539.9336649779,87755.830757245305,87755.830757245305,{"$f":"IF(A95=\"\",\"\",AL95-ROUND(AL95*OFFSET(Input!$S$27,$B95,0,1,1),2*FEE_rounding))","v":621637.79619177198},{"$f":"IF(A95=\"\",\"\",ROUND(AP95*(1-OFFSET(Input!$T$27,MIN(B95,10),0,1,1)),2*FEE_rounding))","v":87755.830757245305},6209393.6269490179,0,0,0,5500000,6122408.4414869817,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A95=1,PMF_1st=0),0,ROUND(IF(A95=1,AI95,AL94)*OFFSET(Input!$O$27,IF(A95=121,-1,0)+MIN(B95,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A95=1,PMF_1st=0),0,IF(SUM($K$5:$L95)-$AU94>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B94,B95),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C95-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[92,8,8,null,47,{"$f":"IF(A96=\"\",\"\",IF(A96=1,Age_Full_Month,IF(F95=11,0,F95+1)))","v":7},47,0,{"$f":"IF(A96=\"\",\"\",IF(AND(F96=11,G96=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H96-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C96-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B96,99),0,1,1)*K96,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E96,0,1,1)*L96,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*M96,FEE_rounding)","v":0},0,0,{"$f":"IF(C96>=1,ROUND(K96*OFFSET(Input!$U$27,B96,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B96=1,0,IF($C96>=1,ROUND(OFFSET(Input!$X$27,B96,0,1,1)*AL95,AV_rounding),0))","v":0},{"$f":"IF(B96=1,0,IF(C96=1,ROUND(OFFSET(Input!$W$27,B96,0,1,1)*AVERAGE($AI$5,$AL$5:$AL94),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),OFFSET(Input!$G$27,B96,0,1,1)-AE96,0)","v":0},{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),MIN(OFFSET(Input!$G$27,B96,0,1,1),AP95),0)","v":0},0,0,0,621637.79619177198,619337.79619177198,620865.25027736498,620865.25027736498,87755.830757245305,87755.830757245305,87972.2603099853,87972.2603099853,{"$f":"IF(A96=\"\",\"\",AL96-ROUND(AL96*OFFSET(Input!$S$27,$B96,0,1,1),2*FEE_rounding))","v":620865.25027736498},{"$f":"IF(A96=\"\",\"\",ROUND(AP96*(1-OFFSET(Input!$T$27,MIN(B96,10),0,1,1)),2*FEE_rounding))","v":87972.2603099853},6208837.5105873495,0,0,0,5500000,6121637.7961917724,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A96=1,PMF_1st=0),0,ROUND(IF(A96=1,AI96,AL95)*OFFSET(Input!$O$27,IF(A96=121,-1,0)+MIN(B96,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A96=1,PMF_1st=0),0,IF(SUM($K$5:$L96)-$AU95>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B95,B96),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C96-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[93,8,9,null,47,{"$f":"IF(A97=\"\",\"\",IF(A97=1,Age_Full_Month,IF(F96=11,0,F96+1)))","v":8},47,0,{"$f":"IF(A97=\"\",\"\",IF(AND(F97=11,G97=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H97-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C97-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B97,99),0,1,1)*K97,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E97,0,1,1)*L97,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*M97,FEE_rounding)","v":0},0,0,{"$f":"IF(C97>=1,ROUND(K97*OFFSET(Input!$U$27,B97,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B97=1,0,IF($C97>=1,ROUND(OFFSET(Input!$X$27,B97,0,1,1)*AL96,AV_rounding),0))","v":0},{"$f":"IF(B97=1,0,IF(C97=1,ROUND(OFFSET(Input!$W$27,B97,0,1,1)*AVERAGE($AI$5,$AL$5:$AL95),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),OFFSET(Input!$G$27,B97,0,1,1)-AE97,0)","v":0},{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),MIN(OFFSET(Input!$G$27,B97,0,1,1),AP96),0)","v":0},0,0,0,620865.25027736498,618565.25027736498,620090.79905632103,620090.79905632103,87972.2603099853,87972.2603099853,88189.223636389099,88189.223636389099,{"$f":"IF(A97=\"\",\"\",AL97-ROUND(AL97*OFFSET(Input!$S$27,$B97,0,1,1),2*FEE_rounding))","v":620090.79905632103},{"$f":"IF(A97=\"\",\"\",ROUND(AP97*(1-OFFSET(Input!$T$27,MIN(B97,10),0,1,1)),2*FEE_rounding))","v":88189.223636389099},6208280.0226927102,0,0,0,5500000,6120865.2502773646,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A97=1,PMF_1st=0),0,ROUND(IF(A97=1,AI97,AL96)*OFFSET(Input!$O$27,IF(A97=121,-1,0)+MIN(B97,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A97=1,PMF_1st=0),0,IF(SUM($K$5:$L97)-$AU96>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B96,B97),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C97-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[94,8,10,null,47,{"$f":"IF(A98=\"\",\"\",IF(A98=1,Age_Full_Month,IF(F97=11,0,F97+1)))","v":9},47,0,{"$f":"IF(A98=\"\",\"\",IF(AND(F98=11,G98=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H98-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C98-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B98,99),0,1,1)*K98,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E98,0,1,1)*L98,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*M98,FEE_rounding)","v":0},0,0,{"$f":"IF(C98>=1,ROUND(K98*OFFSET(Input!$U$27,B98,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B98=1,0,IF($C98>=1,ROUND(OFFSET(Input!$X$27,B98,0,1,1)*AL97,AV_rounding),0))","v":0},{"$f":"IF(B98=1,0,IF(C98=1,ROUND(OFFSET(Input!$W$27,B98,0,1,1)*AVERAGE($AI$5,$AL$5:$AL96),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),OFFSET(Input!$G$27,B98,0,1,1)-AE98,0)","v":0},{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),MIN(OFFSET(Input!$G$27,B98,0,1,1),AP97),0)","v":0},0,0,0,620090.79905632103,617790.79905632103,619314.43782964104,619314.43782964104,88189.223636389099,88189.223636389099,88406.7220528865,88406.7220528865,{"$f":"IF(A98=\"\",\"\",AL98-ROUND(AL98*OFFSET(Input!$S$27,$B98,0,1,1),2*FEE_rounding))","v":619314.43782964104},{"$f":"IF(A98=\"\",\"\",ROUND(AP98*(1-OFFSET(Input!$T$27,MIN(B98,10),0,1,1)),2*FEE_rounding))","v":88406.7220528865},6207721.1598825268,0,0,0,5500000,6120090.7990563214,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A98=1,PMF_1st=0),0,ROUND(IF(A98=1,AI98,AL97)*OFFSET(Input!$O$27,IF(A98=121,-1,0)+MIN(B98,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A98=1,PMF_1st=0),0,IF(SUM($K$5:$L98)-$AU97>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B97,B98),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C98-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[95,8,11,null,47,{"$f":"IF(A99=\"\",\"\",IF(A99=1,Age_Full_Month,IF(F98=11,0,F98+1)))","v":10},47,0,{"$f":"IF(A99=\"\",\"\",IF(AND(F99=11,G99=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H99-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C99-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B99,99),0,1,1)*K99,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E99,0,1,1)*L99,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*M99,FEE_rounding)","v":0},0,0,{"$f":"IF(C99>=1,ROUND(K99*OFFSET(Input!$U$27,B99,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B99=1,0,IF($C99>=1,ROUND(OFFSET(Input!$X$27,B99,0,1,1)*AL98,AV_rounding),0))","v":0},{"$f":"IF(B99=1,0,IF(C99=1,ROUND(OFFSET(Input!$W$27,B99,0,1,1)*AVERAGE($AI$5,$AL$5:$AL97),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),OFFSET(Input!$G$27,B99,0,1,1)-AE99,0)","v":0},{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),MIN(OFFSET(Input!$G$27,B99,0,1,1),AP98),0)","v":0},0,0,0,619314.43782964104,617014.43782964104,618536.161886735,618536.161886735,88406.7220528865,88406.7220528865,88624.756879153996,88624.756879153996,{"$f":"IF(A99=\"\",\"\",AL99-ROUND(AL99*OFFSET(Input!$S$27,$B99,0,1,1),2*FEE_rounding))","v":618536.161886735},{"$f":"IF(A99=\"\",\"\",ROUND(AP99*(1-OFFSET(Input!$T$27,MIN(B99,10),0,1,1)),2*FEE_rounding))","v":88624.756879153996},6207160.9187658885,0,0,0,5500000,6119314.4378296407,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A99=1,PMF_1st=0),0,ROUND(IF(A99=1,AI99,AL98)*OFFSET(Input!$O$27,IF(A99=121,-1,0)+MIN(B99,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A99=1,PMF_1st=0),0,IF(SUM($K$5:$L99)-$AU98>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B98,B99),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C99-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[96,8,12,null,47,{"$f":"IF(A100=\"\",\"\",IF(A100=1,Age_Full_Month,IF(F99=11,0,F99+1)))","v":11},47,0,{"$f":"IF(A100=\"\",\"\",IF(AND(F100=11,G100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H100-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B100,99),0,1,1)*K100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E100,0,1,1)*L100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*M100,FEE_rounding)","v":0},0,0,{"$f":"IF(C100>=1,ROUND(K100*OFFSET(Input!$U$27,B100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B100=1,0,IF($C100>=1,ROUND(OFFSET(Input!$X$27,B100,0,1,1)*AL99,AV_rounding),0))","v":0},{"$f":"IF(B100=1,0,IF(C100=1,ROUND(OFFSET(Input!$W$27,B100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL98),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),OFFSET(Input!$G$27,B100,0,1,1)-AE100,0)","v":0},{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B100,0,1,1),AP99),0)","v":0},0,0,0,618536.161886735,616236.161886735,617755.96650539699,617755.96650539699,88624.756879153996,88624.756879153996,88843.329438122804,88843.329438122804,{"$f":"IF(A100=\"\",\"\",AL100-ROUND(AL100*OFFSET(Input!$S$27,$B100,0,1,1),2*FEE_rounding))","v":617755.96650539699},{"$f":"IF(A100=\"\",\"\",ROUND(AP100*(1-OFFSET(Input!$T$27,MIN(B100,10),0,1,1)),2*FEE_rounding))","v":88843.329438122804},6206599.29594352,0,0,0,5500000,6118536.1618867349,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A100=1,PMF_1st=0),0,ROUND(IF(A100=1,AI100,AL99)*OFFSET(Input!$O$27,IF(A100=121,-1,0)+MIN(B100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A100=1,PMF_1st=0),0,IF(SUM($K$5:$L100)-$AU99>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B99,B100),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[97,9,1,null,48,{"$f":"IF(A101=\"\",\"\",IF(A101=1,Age_Full_Month,IF(F100=11,0,F100+1)))","v":0},48,0,{"$f":"IF(A101=\"\",\"\",IF(AND(F101=11,G101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H101-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B101,99),0,1,1)*K101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E101,0,1,1)*L101,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*M101,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C101>=1,ROUND(K101*OFFSET(Input!$U$27,B101,0,1,1),AV_rounding),0)","v":30000},{"$f":"IF(B101=1,0,IF($C101>=1,ROUND(OFFSET(Input!$X$27,B101,0,1,1)*AL100,AV_rounding),0))","v":0},{"$f":"IF(B101=1,0,IF(C101=1,ROUND(OFFSET(Input!$W$27,B101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL99),AV_rounding),0))","v":0},2365,0,0,109700,100,0,0,0,{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),OFFSET(Input!$G$27,B101,0,1,1)-AE101,0)","v":0},{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B101,0,1,1),AP100),0)","v":0},0,0,0,747755.96650539699,745290.96650539699,747129.05508765997,747129.05508765997,98543.329438122804,98543.329438122804,98786.363872778194,98786.363872778194,{"$f":"IF(A101=\"\",\"\",AL101-ROUND(AL101*OFFSET(Input!$S$27,$B101,0,1,1),2*FEE_rounding))","v":747129.05508765997},{"$f":"IF(A101=\"\",\"\",ROUND(AP101*(1-OFFSET(Input!$T$27,MIN(B101,10),0,1,1)),2*FEE_rounding))","v":98786.363872778194},6345915.4189604381,0,0,109700,5500000,6247755.9665053971,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A101=1,PMF_1st=0),0,ROUND(IF(A101=1,AI101,AL100)*OFFSET(Input!$O$27,IF(A101=121,-1,0)+MIN(B101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A101=1,PMF_1st=0),0,IF(SUM($K$5:$L101)-$AU100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B100,B101),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[98,9,2,null,48,{"$f":"IF(A102=\"\",\"\",IF(A102=1,Age_Full_Month,IF(F101=11,0,F101+1)))","v":1},48,0,{"$f":"IF(A102=\"\",\"\",IF(AND(F102=11,G102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H102-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B102,99),0,1,1)*K102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E102,0,1,1)*L102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*M102,FEE_rounding)","v":0},0,0,{"$f":"IF(C102>=1,ROUND(K102*OFFSET(Input!$U$27,B102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B102=1,0,IF($C102>=1,ROUND(OFFSET(Input!$X$27,B102,0,1,1)*AL101,AV_rounding),0))","v":0},{"$f":"IF(B102=1,0,IF(C102=1,ROUND(OFFSET(Input!$W$27,B102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL100),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),OFFSET(Input!$G$27,B102,0,1,1)-AE102,0)","v":0},{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B102,0,1,1),AP101),0)","v":0},0,0,0,747129.05508765997,744664.05508765997,746500.59753724397,746500.59753724397,98786.363872778194,98786.363872778194,99029.997695913393,99029.997695913393,{"$f":"IF(A102=\"\",\"\",AL102-ROUND(AL102*OFFSET(Input!$S$27,$B102,0,1,1),2*FEE_rounding))","v":746500.59753724397},{"$f":"IF(A102=\"\",\"\",ROUND(AP102*(1-OFFSET(Input!$T$27,MIN(B102,10),0,1,1)),2*FEE_rounding))","v":99029.997695913393},6345530.5952331573,0,0,0,5500000,6247129.0550876595,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A102=1,PMF_1st=0),0,ROUND(IF(A102=1,AI102,AL101)*OFFSET(Input!$O$27,IF(A102=121,-1,0)+MIN(B102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A102=1,PMF_1st=0),0,IF(SUM($K$5:$L102)-$AU101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B101,B102),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[99,9,3,null,48,{"$f":"IF(A103=\"\",\"\",IF(A103=1,Age_Full_Month,IF(F102=11,0,F102+1)))","v":2},48,0,{"$f":"IF(A103=\"\",\"\",IF(AND(F103=11,G103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H103-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B103,99),0,1,1)*K103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E103,0,1,1)*L103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*M103,FEE_rounding)","v":0},0,0,{"$f":"IF(C103>=1,ROUND(K103*OFFSET(Input!$U$27,B103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B103=1,0,IF($C103>=1,ROUND(OFFSET(Input!$X$27,B103,0,1,1)*AL102,AV_rounding),0))","v":0},{"$f":"IF(B103=1,0,IF(C103=1,ROUND(OFFSET(Input!$W$27,B103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL101),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),OFFSET(Input!$G$27,B103,0,1,1)-AE103,0)","v":0},{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B103,0,1,1),AP102),0)","v":0},0,0,0,746500.59753724397,744035.59753724397,745870.59004096803,745870.59004096803,99029.997695913393,99029.997695913393,99274.232385782103,99274.232385782103,{"$f":"IF(A103=\"\",\"\",AL103-ROUND(AL103*OFFSET(Input!$S$27,$B103,0,1,1),2*FEE_rounding))","v":745870.59004096803},{"$f":"IF(A103=\"\",\"\",ROUND(AP103*(1-OFFSET(Input!$T$27,MIN(B103,10),0,1,1)),2*FEE_rounding))","v":99274.232385782103},6345144.8224267503,0,0,0,5500000,6246500.5975372437,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A103=1,PMF_1st=0),0,ROUND(IF(A103=1,AI103,AL102)*OFFSET(Input!$O$27,IF(A103=121,-1,0)+MIN(B103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A103=1,PMF_1st=0),0,IF(SUM($K$5:$L103)-$AU102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B102,B103),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[100,9,4,null,48,{"$f":"IF(A104=\"\",\"\",IF(A104=1,Age_Full_Month,IF(F103=11,0,F103+1)))","v":3},48,0,{"$f":"IF(A104=\"\",\"\",IF(AND(F104=11,G104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H104-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B104,99),0,1,1)*K104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E104,0,1,1)*L104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*M104,FEE_rounding)","v":0},0,0,{"$f":"IF(C104>=1,ROUND(K104*OFFSET(Input!$U$27,B104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B104=1,0,IF($C104>=1,ROUND(OFFSET(Input!$X$27,B104,0,1,1)*AL103,AV_rounding),0))","v":0},{"$f":"IF(B104=1,0,IF(C104=1,ROUND(OFFSET(Input!$W$27,B104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL102),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),OFFSET(Input!$G$27,B104,0,1,1)-AE104,0)","v":0},{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B104,0,1,1),AP103),0)","v":0},0,0,0,745870.59004096803,743405.59004096803,745239.02877624799,745239.02877624799,99274.232385782103,99274.232385782103,99519.069424283807,99519.069424283807,{"$f":"IF(A104=\"\",\"\",AL104-ROUND(AL104*OFFSET(Input!$S$27,$B104,0,1,1),2*FEE_rounding))","v":745239.02877624799},{"$f":"IF(A104=\"\",\"\",ROUND(AP104*(1-OFFSET(Input!$T$27,MIN(B104,10),0,1,1)),2*FEE_rounding))","v":99519.069424283807},6344758.0982005317,0,0,0,5500000,6245870.5900409678,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A104=1,PMF_1st=0),0,ROUND(IF(A104=1,AI104,AL103)*OFFSET(Input!$O$27,IF(A104=121,-1,0)+MIN(B104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A104=1,PMF_1st=0),0,IF(SUM($K$5:$L104)-$AU103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B103,B104),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[101,9,5,null,48,{"$f":"IF(A105=\"\",\"\",IF(A105=1,Age_Full_Month,IF(F104=11,0,F104+1)))","v":4},48,0,{"$f":"IF(A105=\"\",\"\",IF(AND(F105=11,G105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H105-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B105,99),0,1,1)*K105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E105,0,1,1)*L105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*M105,FEE_rounding)","v":0},0,0,{"$f":"IF(C105>=1,ROUND(K105*OFFSET(Input!$U$27,B105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B105=1,0,IF($C105>=1,ROUND(OFFSET(Input!$X$27,B105,0,1,1)*AL104,AV_rounding),0))","v":0},{"$f":"IF(B105=1,0,IF(C105=1,ROUND(OFFSET(Input!$W$27,B105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL103),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),OFFSET(Input!$G$27,B105,0,1,1)-AE105,0)","v":0},{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B105,0,1,1),AP104),0)","v":0},0,0,0,745239.02877624799,742774.02877624799,744605.90991107095,744605.90991107095,99519.069424283807,99519.069424283807,99764.510296972701,99764.510296972701,{"$f":"IF(A105=\"\",\"\",AL105-ROUND(AL105*OFFSET(Input!$S$27,$B105,0,1,1),2*FEE_rounding))","v":744605.90991107095},{"$f":"IF(A105=\"\",\"\",ROUND(AP105*(1-OFFSET(Input!$T$27,MIN(B105,10),0,1,1)),2*FEE_rounding))","v":99764.510296972701},6344370.4202080434,0,0,0,5500000,6245239.028776248,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A105=1,PMF_1st=0),0,ROUND(IF(A105=1,AI105,AL104)*OFFSET(Input!$O$27,IF(A105=121,-1,0)+MIN(B105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A105=1,PMF_1st=0),0,IF(SUM($K$5:$L105)-$AU104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B104,B105),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[102,9,6,null,48,{"$f":"IF(A106=\"\",\"\",IF(A106=1,Age_Full_Month,IF(F105=11,0,F105+1)))","v":5},48,0,{"$f":"IF(A106=\"\",\"\",IF(AND(F106=11,G106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H106-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B106,99),0,1,1)*K106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E106,0,1,1)*L106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*M106,FEE_rounding)","v":0},0,0,{"$f":"IF(C106>=1,ROUND(K106*OFFSET(Input!$U$27,B106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B106=1,0,IF($C106>=1,ROUND(OFFSET(Input!$X$27,B106,0,1,1)*AL105,AV_rounding),0))","v":0},{"$f":"IF(B106=1,0,IF(C106=1,ROUND(OFFSET(Input!$W$27,B106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL104),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),OFFSET(Input!$G$27,B106,0,1,1)-AE106,0)","v":0},{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B106,0,1,1),AP105),0)","v":0},0,0,0,744605.90991107095,742140.90991107095,743971.22960397496,743971.22960397496,99764.510296972701,99764.510296972701,100010.55649306699,100010.55649306699,{"$f":"IF(A106=\"\",\"\",AL106-ROUND(AL106*OFFSET(Input!$S$27,$B106,0,1,1),2*FEE_rounding))","v":743971.22960397496},{"$f":"IF(A106=\"\",\"\",ROUND(AP106*(1-OFFSET(Input!$T$27,MIN(B106,10),0,1,1)),2*FEE_rounding))","v":100010.55649306699},6343981.7860970423,0,0,0,5500000,6244605.909911071,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A106=1,PMF_1st=0),0,ROUND(IF(A106=1,AI106,AL105)*OFFSET(Input!$O$27,IF(A106=121,-1,0)+MIN(B106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A106=1,PMF_1st=0),0,IF(SUM($K$5:$L106)-$AU105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B105,B106),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[103,9,7,null,48,{"$f":"IF(A107=\"\",\"\",IF(A107=1,Age_Full_Month,IF(F106=11,0,F106+1)))","v":6},48,0,{"$f":"IF(A107=\"\",\"\",IF(AND(F107=11,G107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H107-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B107,99),0,1,1)*K107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E107,0,1,1)*L107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*M107,FEE_rounding)","v":0},0,0,{"$f":"IF(C107>=1,ROUND(K107*OFFSET(Input!$U$27,B107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B107=1,0,IF($C107>=1,ROUND(OFFSET(Input!$X$27,B107,0,1,1)*AL106,AV_rounding),0))","v":0},{"$f":"IF(B107=1,0,IF(C107=1,ROUND(OFFSET(Input!$W$27,B107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL105),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),OFFSET(Input!$G$27,B107,0,1,1)-AE107,0)","v":0},{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B107,0,1,1),AP106),0)","v":0},0,0,0,743971.22960397496,741506.22960397496,743334.98400402197,743334.98400402197,100010.55649306699,100010.55649306699,100257.20950545699,100257.20950545699,{"$f":"IF(A107=\"\",\"\",AL107-ROUND(AL107*OFFSET(Input!$S$27,$B107,0,1,1),2*FEE_rounding))","v":743334.98400402197},{"$f":"IF(A107=\"\",\"\",ROUND(AP107*(1-OFFSET(Input!$T$27,MIN(B107,10),0,1,1)),2*FEE_rounding))","v":100257.20950545699},6343592.1935094791,0,0,0,5500000,6243971.2296039751,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A107=1,PMF_1st=0),0,ROUND(IF(A107=1,AI107,AL106)*OFFSET(Input!$O$27,IF(A107=121,-1,0)+MIN(B107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A107=1,PMF_1st=0),0,IF(SUM($K$5:$L107)-$AU106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B106,B107),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[104,9,8,null,48,{"$f":"IF(A108=\"\",\"\",IF(A108=1,Age_Full_Month,IF(F107=11,0,F107+1)))","v":7},48,0,{"$f":"IF(A108=\"\",\"\",IF(AND(F108=11,G108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H108-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B108,99),0,1,1)*K108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E108,0,1,1)*L108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*M108,FEE_rounding)","v":0},0,0,{"$f":"IF(C108>=1,ROUND(K108*OFFSET(Input!$U$27,B108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B108=1,0,IF($C108>=1,ROUND(OFFSET(Input!$X$27,B108,0,1,1)*AL107,AV_rounding),0))","v":0},{"$f":"IF(B108=1,0,IF(C108=1,ROUND(OFFSET(Input!$W$27,B108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL106),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),OFFSET(Input!$G$27,B108,0,1,1)-AE108,0)","v":0},{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B108,0,1,1),AP107),0)","v":0},0,0,0,743334.98400402197,740869.98400402197,742697.16925077804,742697.16925077804,100257.20950545699,100257.20950545699,100504.470830716,100504.470830716,{"$f":"IF(A108=\"\",\"\",AL108-ROUND(AL108*OFFSET(Input!$S$27,$B108,0,1,1),2*FEE_rounding))","v":742697.16925077804},{"$f":"IF(A108=\"\",\"\",ROUND(AP108*(1-OFFSET(Input!$T$27,MIN(B108,10),0,1,1)),2*FEE_rounding))","v":100504.470830716},6343201.6400814941,0,0,0,5500000,6243334.9840040216,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A108=1,PMF_1st=0),0,ROUND(IF(A108=1,AI108,AL107)*OFFSET(Input!$O$27,IF(A108=121,-1,0)+MIN(B108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A108=1,PMF_1st=0),0,IF(SUM($K$5:$L108)-$AU107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B107,B108),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[105,9,9,null,48,{"$f":"IF(A109=\"\",\"\",IF(A109=1,Age_Full_Month,IF(F108=11,0,F108+1)))","v":8},48,0,{"$f":"IF(A109=\"\",\"\",IF(AND(F109=11,G109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H109-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B109,99),0,1,1)*K109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E109,0,1,1)*L109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*M109,FEE_rounding)","v":0},0,0,{"$f":"IF(C109>=1,ROUND(K109*OFFSET(Input!$U$27,B109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B109=1,0,IF($C109>=1,ROUND(OFFSET(Input!$X$27,B109,0,1,1)*AL108,AV_rounding),0))","v":0},{"$f":"IF(B109=1,0,IF(C109=1,ROUND(OFFSET(Input!$W$27,B109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL107),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),OFFSET(Input!$G$27,B109,0,1,1)-AE109,0)","v":0},{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B109,0,1,1),AP108),0)","v":0},0,0,0,742697.16925077804,740232.16925077804,742057.78147428797,742057.78147428797,100504.470830716,100504.470830716,100752.341969107,100752.341969107,{"$f":"IF(A109=\"\",\"\",AL109-ROUND(AL109*OFFSET(Input!$S$27,$B109,0,1,1),2*FEE_rounding))","v":742057.78147428797},{"$f":"IF(A109=\"\",\"\",ROUND(AP109*(1-OFFSET(Input!$T$27,MIN(B109,10),0,1,1)),2*FEE_rounding))","v":100752.341969107},6342810.1234433949,0,0,0,5500000,6242697.1692507779,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A109=1,PMF_1st=0),0,ROUND(IF(A109=1,AI109,AL108)*OFFSET(Input!$O$27,IF(A109=121,-1,0)+MIN(B109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A109=1,PMF_1st=0),0,IF(SUM($K$5:$L109)-$AU108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B108,B109),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[106,9,10,null,48,{"$f":"IF(A110=\"\",\"\",IF(A110=1,Age_Full_Month,IF(F109=11,0,F109+1)))","v":9},48,0,{"$f":"IF(A110=\"\",\"\",IF(AND(F110=11,G110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H110-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B110,99),0,1,1)*K110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E110,0,1,1)*L110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*M110,FEE_rounding)","v":0},0,0,{"$f":"IF(C110>=1,ROUND(K110*OFFSET(Input!$U$27,B110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B110=1,0,IF($C110>=1,ROUND(OFFSET(Input!$X$27,B110,0,1,1)*AL109,AV_rounding),0))","v":0},{"$f":"IF(B110=1,0,IF(C110=1,ROUND(OFFSET(Input!$W$27,B110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL108),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),OFFSET(Input!$G$27,B110,0,1,1)-AE110,0)","v":0},{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B110,0,1,1),AP109),0)","v":0},0,0,0,742057.78147428797,739592.78147428797,741416.81679505203,741416.81679505203,100752.341969107,100752.341969107,101000.824424594,101000.824424594,{"$f":"IF(A110=\"\",\"\",AL110-ROUND(AL110*OFFSET(Input!$S$27,$B110,0,1,1),2*FEE_rounding))","v":741416.81679505203},{"$f":"IF(A110=\"\",\"\",ROUND(AP110*(1-OFFSET(Input!$T$27,MIN(B110,10),0,1,1)),2*FEE_rounding))","v":101000.824424594},6342417.6412196457,0,0,0,5500000,6242057.7814742876,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A110=1,PMF_1st=0),0,ROUND(IF(A110=1,AI110,AL109)*OFFSET(Input!$O$27,IF(A110=121,-1,0)+MIN(B110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A110=1,PMF_1st=0),0,IF(SUM($K$5:$L110)-$AU109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B109,B110),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[107,9,11,null,48,{"$f":"IF(A111=\"\",\"\",IF(A111=1,Age_Full_Month,IF(F110=11,0,F110+1)))","v":10},48,0,{"$f":"IF(A111=\"\",\"\",IF(AND(F111=11,G111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H111-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B111,99),0,1,1)*K111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E111,0,1,1)*L111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*M111,FEE_rounding)","v":0},0,0,{"$f":"IF(C111>=1,ROUND(K111*OFFSET(Input!$U$27,B111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B111=1,0,IF($C111>=1,ROUND(OFFSET(Input!$X$27,B111,0,1,1)*AL110,AV_rounding),0))","v":0},{"$f":"IF(B111=1,0,IF(C111=1,ROUND(OFFSET(Input!$W$27,B111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL109),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),OFFSET(Input!$G$27,B111,0,1,1)-AE111,0)","v":0},{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B111,0,1,1),AP110),0)","v":0},0,0,0,741416.81679505203,738951.81679505203,740774.271324003,740774.271324003,101000.824424594,101000.824424594,101249.91970485001,101249.91970485001,{"$f":"IF(A111=\"\",\"\",AL111-ROUND(AL111*OFFSET(Input!$S$27,$B111,0,1,1),2*FEE_rounding))","v":740774.271324003},{"$f":"IF(A111=\"\",\"\",ROUND(AP111*(1-OFFSET(Input!$T$27,MIN(B111,10),0,1,1)),2*FEE_rounding))","v":101249.91970485001},6342024.1910288529,0,0,0,5500000,6241416.816795052,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A111=1,PMF_1st=0),0,ROUND(IF(A111=1,AI111,AL110)*OFFSET(Input!$O$27,IF(A111=121,-1,0)+MIN(B111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A111=1,PMF_1st=0),0,IF(SUM($K$5:$L111)-$AU110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B110,B111),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[108,9,12,null,48,{"$f":"IF(A112=\"\",\"\",IF(A112=1,Age_Full_Month,IF(F111=11,0,F111+1)))","v":11},48,0,{"$f":"IF(A112=\"\",\"\",IF(AND(F112=11,G112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H112-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B112,99),0,1,1)*K112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E112,0,1,1)*L112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*M112,FEE_rounding)","v":0},0,0,{"$f":"IF(C112>=1,ROUND(K112*OFFSET(Input!$U$27,B112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B112=1,0,IF($C112>=1,ROUND(OFFSET(Input!$X$27,B112,0,1,1)*AL111,AV_rounding),0))","v":0},{"$f":"IF(B112=1,0,IF(C112=1,ROUND(OFFSET(Input!$W$27,B112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL110),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),OFFSET(Input!$G$27,B112,0,1,1)-AE112,0)","v":0},{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B112,0,1,1),AP111),0)","v":0},0,0,0,740774.271324003,738309.271324003,740130.14116248104,740130.14116248104,101249.91970485001,101249.91970485001,101499.62932126599,101499.62932126599,{"$f":"IF(A112=\"\",\"\",AL112-ROUND(AL112*OFFSET(Input!$S$27,$B112,0,1,1),2*FEE_rounding))","v":740130.14116248104},{"$f":"IF(A112=\"\",\"\",ROUND(AP112*(1-OFFSET(Input!$T$27,MIN(B112,10),0,1,1)),2*FEE_rounding))","v":101499.62932126599},6341629.7704837471,0,0,0,5500000,6240774.2713240031,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A112=1,PMF_1st=0),0,ROUND(IF(A112=1,AI112,AL111)*OFFSET(Input!$O$27,IF(A112=121,-1,0)+MIN(B112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A112=1,PMF_1st=0),0,IF(SUM($K$5:$L112)-$AU111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B111,B112),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[109,10,1,null,49,{"$f":"IF(A113=\"\",\"\",IF(A113=1,Age_Full_Month,IF(F112=11,0,F112+1)))","v":0},49,0,{"$f":"IF(A113=\"\",\"\",IF(AND(F113=11,G113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H113-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B113,99),0,1,1)*K113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E113,0,1,1)*L113,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*M113,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C113>=1,ROUND(K113*OFFSET(Input!$U$27,B113,0,1,1),AV_rounding),0)","v":50000},{"$f":"IF(B113=1,0,IF($C113>=1,ROUND(OFFSET(Input!$X$27,B113,0,1,1)*AL112,AV_rounding),0))","v":0},{"$f":"IF(B113=1,0,IF(C113=1,ROUND(OFFSET(Input!$W$27,B113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL111),AV_rounding),0))","v":0},2585,0,0,109700,100,0,0,0,{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),OFFSET(Input!$G$27,B113,0,1,1)-AE113,0)","v":0},{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B113,0,1,1),AP112),0)","v":0},0,0,0,890130.14116248104,887445.14116248104,889633.82028870797,889633.82028870797,111199.62932126599,111199.62932126599,111473.877605752,111473.877605752,{"$f":"IF(A113=\"\",\"\",AL113-ROUND(AL113*OFFSET(Input!$S$27,$B113,0,1,1),2*FEE_rounding))","v":889633.82028870797},{"$f":"IF(A113=\"\",\"\",ROUND(AP113*(1-OFFSET(Input!$T$27,MIN(B113,10),0,1,1)),2*FEE_rounding))","v":111473.877605752},6501107.6978944605,0,0,109700,5500000,6390130.1411624812,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A113=1,PMF_1st=0),0,ROUND(IF(A113=1,AI113,AL112)*OFFSET(Input!$O$27,IF(A113=121,-1,0)+MIN(B113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A113=1,PMF_1st=0),0,IF(SUM($K$5:$L113)-$AU112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B112,B113),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[110,10,2,null,49,{"$f":"IF(A114=\"\",\"\",IF(A114=1,Age_Full_Month,IF(F113=11,0,F113+1)))","v":1},49,0,{"$f":"IF(A114=\"\",\"\",IF(AND(F114=11,G114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H114-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B114,99),0,1,1)*K114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E114,0,1,1)*L114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*M114,FEE_rounding)","v":0},0,0,{"$f":"IF(C114>=1,ROUND(K114*OFFSET(Input!$U$27,B114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B114=1,0,IF($C114>=1,ROUND(OFFSET(Input!$X$27,B114,0,1,1)*AL113,AV_rounding),0))","v":0},{"$f":"IF(B114=1,0,IF(C114=1,ROUND(OFFSET(Input!$W$27,B114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL112),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),OFFSET(Input!$G$27,B114,0,1,1)-AE114,0)","v":0},{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B114,0,1,1),AP113),0)","v":0},0,0,0,889633.82028870797,886948.82028870797,889136.27535376605,889136.27535376605,111473.877605752,111473.877605752,111748.802260493,111748.802260493,{"$f":"IF(A114=\"\",\"\",AL114-ROUND(AL114*OFFSET(Input!$S$27,$B114,0,1,1),2*FEE_rounding))","v":889136.27535376605},{"$f":"IF(A114=\"\",\"\",ROUND(AP114*(1-OFFSET(Input!$T$27,MIN(B114,10),0,1,1)),2*FEE_rounding))","v":111748.802260493},6500885.077614259,0,0,0,5500000,6389633.8202887084,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A114=1,PMF_1st=0),0,ROUND(IF(A114=1,AI114,AL113)*OFFSET(Input!$O$27,IF(A114=121,-1,0)+MIN(B114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A114=1,PMF_1st=0),0,IF(SUM($K$5:$L114)-$AU113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B113,B114),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[111,10,3,null,49,{"$f":"IF(A115=\"\",\"\",IF(A115=1,Age_Full_Month,IF(F114=11,0,F114+1)))","v":2},49,0,{"$f":"IF(A115=\"\",\"\",IF(AND(F115=11,G115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H115-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B115,99),0,1,1)*K115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E115,0,1,1)*L115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*M115,FEE_rounding)","v":0},0,0,{"$f":"IF(C115>=1,ROUND(K115*OFFSET(Input!$U$27,B115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B115=1,0,IF($C115>=1,ROUND(OFFSET(Input!$X$27,B115,0,1,1)*AL114,AV_rounding),0))","v":0},{"$f":"IF(B115=1,0,IF(C115=1,ROUND(OFFSET(Input!$W$27,B115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL113),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),OFFSET(Input!$G$27,B115,0,1,1)-AE115,0)","v":0},{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B115,0,1,1),AP114),0)","v":0},0,0,0,889136.27535376605,886451.27535376605,888637.50333879096,888637.50333879096,111748.802260493,111748.802260493,112024.40495359901,112024.40495359901,{"$f":"IF(A115=\"\",\"\",AL115-ROUND(AL115*OFFSET(Input!$S$27,$B115,0,1,1),2*FEE_rounding))","v":888637.50333879096},{"$f":"IF(A115=\"\",\"\",ROUND(AP115*(1-OFFSET(Input!$T$27,MIN(B115,10),0,1,1)),2*FEE_rounding))","v":112024.40495359901},6500661.9082923904,0,0,0,5500000,6389136.275353766,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A115=1,PMF_1st=0),0,ROUND(IF(A115=1,AI115,AL114)*OFFSET(Input!$O$27,IF(A115=121,-1,0)+MIN(B115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A115=1,PMF_1st=0),0,IF(SUM($K$5:$L115)-$AU114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B114,B115),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[112,10,4,null,49,{"$f":"IF(A116=\"\",\"\",IF(A116=1,Age_Full_Month,IF(F115=11,0,F115+1)))","v":3},49,0,{"$f":"IF(A116=\"\",\"\",IF(AND(F116=11,G116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H116-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B116,99),0,1,1)*K116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E116,0,1,1)*L116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*M116,FEE_rounding)","v":0},0,0,{"$f":"IF(C116>=1,ROUND(K116*OFFSET(Input!$U$27,B116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B116=1,0,IF($C116>=1,ROUND(OFFSET(Input!$X$27,B116,0,1,1)*AL115,AV_rounding),0))","v":0},{"$f":"IF(B116=1,0,IF(C116=1,ROUND(OFFSET(Input!$W$27,B116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL114),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),OFFSET(Input!$G$27,B116,0,1,1)-AE116,0)","v":0},{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B116,0,1,1),AP115),0)","v":0},0,0,0,888637.50333879096,885952.50333879096,888137.50121747202,888137.50121747202,112024.40495359901,112024.40495359901,112300.687357296,112300.687357296,{"$f":"IF(A116=\"\",\"\",AL116-ROUND(AL116*OFFSET(Input!$S$27,$B116,0,1,1),2*FEE_rounding))","v":888137.50121747202},{"$f":"IF(A116=\"\",\"\",ROUND(AP116*(1-OFFSET(Input!$T$27,MIN(B116,10),0,1,1)),2*FEE_rounding))","v":112300.687357296},6500438.1885747686,0,0,0,5500000,6388637.5033387914,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A116=1,PMF_1st=0),0,ROUND(IF(A116=1,AI116,AL115)*OFFSET(Input!$O$27,IF(A116=121,-1,0)+MIN(B116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A116=1,PMF_1st=0),0,IF(SUM($K$5:$L116)-$AU115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B115,B116),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[113,10,5,null,49,{"$f":"IF(A117=\"\",\"\",IF(A117=1,Age_Full_Month,IF(F116=11,0,F116+1)))","v":4},49,0,{"$f":"IF(A117=\"\",\"\",IF(AND(F117=11,G117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H117-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B117,99),0,1,1)*K117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E117,0,1,1)*L117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*M117,FEE_rounding)","v":0},0,0,{"$f":"IF(C117>=1,ROUND(K117*OFFSET(Input!$U$27,B117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B117=1,0,IF($C117>=1,ROUND(OFFSET(Input!$X$27,B117,0,1,1)*AL116,AV_rounding),0))","v":0},{"$f":"IF(B117=1,0,IF(C117=1,ROUND(OFFSET(Input!$W$27,B117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL115),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),OFFSET(Input!$G$27,B117,0,1,1)-AE117,0)","v":0},{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B117,0,1,1),AP116),0)","v":0},0,0,0,888137.50121747202,885452.50121747202,887636.265956035,887636.265956035,112300.687357296,112300.687357296,112577.651147934,112577.651147934,{"$f":"IF(A117=\"\",\"\",AL117-ROUND(AL117*OFFSET(Input!$S$27,$B117,0,1,1),2*FEE_rounding))","v":887636.265956035},{"$f":"IF(A117=\"\",\"\",ROUND(AP117*(1-OFFSET(Input!$T$27,MIN(B117,10),0,1,1)),2*FEE_rounding))","v":112577.651147934},6500213.9171039686,0,0,0,5500000,6388137.5012174724,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A117=1,PMF_1st=0),0,ROUND(IF(A117=1,AI117,AL116)*OFFSET(Input!$O$27,IF(A117=121,-1,0)+MIN(B117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A117=1,PMF_1st=0),0,IF(SUM($K$5:$L117)-$AU116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B116,B117),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[114,10,6,null,49,{"$f":"IF(A118=\"\",\"\",IF(A118=1,Age_Full_Month,IF(F117=11,0,F117+1)))","v":5},49,0,{"$f":"IF(A118=\"\",\"\",IF(AND(F118=11,G118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H118-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B118,99),0,1,1)*K118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E118,0,1,1)*L118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*M118,FEE_rounding)","v":0},0,0,{"$f":"IF(C118>=1,ROUND(K118*OFFSET(Input!$U$27,B118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B118=1,0,IF($C118>=1,ROUND(OFFSET(Input!$X$27,B118,0,1,1)*AL117,AV_rounding),0))","v":0},{"$f":"IF(B118=1,0,IF(C118=1,ROUND(OFFSET(Input!$W$27,B118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL116),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),OFFSET(Input!$G$27,B118,0,1,1)-AE118,0)","v":0},{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B118,0,1,1),AP117),0)","v":0},0,0,0,887636.265956035,884951.265956035,887133.79451322404,887133.79451322404,112577.651147934,112577.651147934,112855.298005997,112855.298005997,{"$f":"IF(A118=\"\",\"\",AL118-ROUND(AL118*OFFSET(Input!$S$27,$B118,0,1,1),2*FEE_rounding))","v":887133.79451322404},{"$f":"IF(A118=\"\",\"\",ROUND(AP118*(1-OFFSET(Input!$T$27,MIN(B118,10),0,1,1)),2*FEE_rounding))","v":112855.298005997},6499989.0925192209,0,0,0,5500000,6387636.2659560349,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A118=1,PMF_1st=0),0,ROUND(IF(A118=1,AI118,AL117)*OFFSET(Input!$O$27,IF(A118=121,-1,0)+MIN(B118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A118=1,PMF_1st=0),0,IF(SUM($K$5:$L118)-$AU117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B117,B118),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[115,10,7,null,49,{"$f":"IF(A119=\"\",\"\",IF(A119=1,Age_Full_Month,IF(F118=11,0,F118+1)))","v":6},49,0,{"$f":"IF(A119=\"\",\"\",IF(AND(F119=11,G119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H119-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B119,99),0,1,1)*K119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E119,0,1,1)*L119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*M119,FEE_rounding)","v":0},0,0,{"$f":"IF(C119>=1,ROUND(K119*OFFSET(Input!$U$27,B119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B119=1,0,IF($C119>=1,ROUND(OFFSET(Input!$X$27,B119,0,1,1)*AL118,AV_rounding),0))","v":0},{"$f":"IF(B119=1,0,IF(C119=1,ROUND(OFFSET(Input!$W$27,B119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL117),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),OFFSET(Input!$G$27,B119,0,1,1)-AE119,0)","v":0},{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B119,0,1,1),AP118),0)","v":0},0,0,0,887133.79451322404,884448.79451322404,886630.08384028205,886630.08384028205,112855.298005997,112855.298005997,113133.62961611401,113133.62961611401,{"$f":"IF(A119=\"\",\"\",AL119-ROUND(AL119*OFFSET(Input!$S$27,$B119,0,1,1),2*FEE_rounding))","v":886630.08384028205},{"$f":"IF(A119=\"\",\"\",ROUND(AP119*(1-OFFSET(Input!$T$27,MIN(B119,10),0,1,1)),2*FEE_rounding))","v":113133.62961611401},6499763.713456396,0,0,0,5500000,6387133.7945132237,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A119=1,PMF_1st=0),0,ROUND(IF(A119=1,AI119,AL118)*OFFSET(Input!$O$27,IF(A119=121,-1,0)+MIN(B119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A119=1,PMF_1st=0),0,IF(SUM($K$5:$L119)-$AU118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B118,B119),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[116,10,8,null,49,{"$f":"IF(A120=\"\",\"\",IF(A120=1,Age_Full_Month,IF(F119=11,0,F119+1)))","v":7},49,0,{"$f":"IF(A120=\"\",\"\",IF(AND(F120=11,G120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H120-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B120,99),0,1,1)*K120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E120,0,1,1)*L120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*M120,FEE_rounding)","v":0},0,0,{"$f":"IF(C120>=1,ROUND(K120*OFFSET(Input!$U$27,B120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B120=1,0,IF($C120>=1,ROUND(OFFSET(Input!$X$27,B120,0,1,1)*AL119,AV_rounding),0))","v":0},{"$f":"IF(B120=1,0,IF(C120=1,ROUND(OFFSET(Input!$W$27,B120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL118),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),OFFSET(Input!$G$27,B120,0,1,1)-AE120,0)","v":0},{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B120,0,1,1),AP119),0)","v":0},0,0,0,886630.08384028205,883945.08384028205,886125.13088093395,886125.13088093395,113133.62961611401,113133.62961611401,113412.64766706699,113412.64766706699,{"$f":"IF(A120=\"\",\"\",AL120-ROUND(AL120*OFFSET(Input!$S$27,$B120,0,1,1),2*FEE_rounding))","v":886125.13088093395},{"$f":"IF(A120=\"\",\"\",ROUND(AP120*(1-OFFSET(Input!$T$27,MIN(B120,10),0,1,1)),2*FEE_rounding))","v":113412.64766706699},6499537.7785480013,0,0,0,5500000,6386630.0838402817,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A120=1,PMF_1st=0),0,ROUND(IF(A120=1,AI120,AL119)*OFFSET(Input!$O$27,IF(A120=121,-1,0)+MIN(B120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A120=1,PMF_1st=0),0,IF(SUM($K$5:$L120)-$AU119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B119,B120),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[117,10,9,null,49,{"$f":"IF(A121=\"\",\"\",IF(A121=1,Age_Full_Month,IF(F120=11,0,F120+1)))","v":8},49,0,{"$f":"IF(A121=\"\",\"\",IF(AND(F121=11,G121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H121-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B121,99),0,1,1)*K121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E121,0,1,1)*L121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*M121,FEE_rounding)","v":0},0,0,{"$f":"IF(C121>=1,ROUND(K121*OFFSET(Input!$U$27,B121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B121=1,0,IF($C121>=1,ROUND(OFFSET(Input!$X$27,B121,0,1,1)*AL120,AV_rounding),0))","v":0},{"$f":"IF(B121=1,0,IF(C121=1,ROUND(OFFSET(Input!$W$27,B121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL119),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),OFFSET(Input!$G$27,B121,0,1,1)-AE121,0)","v":0},{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B121,0,1,1),AP120),0)","v":0},0,0,0,886125.13088093395,883440.13088093395,885618.93257136596,885618.93257136596,113412.64766706699,113412.64766706699,113692.353851805,113692.353851805,{"$f":"IF(A121=\"\",\"\",AL121-ROUND(AL121*OFFSET(Input!$S$27,$B121,0,1,1),2*FEE_rounding))","v":885618.93257136596},{"$f":"IF(A121=\"\",\"\",ROUND(AP121*(1-OFFSET(Input!$T$27,MIN(B121,10),0,1,1)),2*FEE_rounding))","v":113692.353851805},6499311.2864231719,0,0,0,5500000,6386125.1308809342,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A121=1,PMF_1st=0),0,ROUND(IF(A121=1,AI121,AL120)*OFFSET(Input!$O$27,IF(A121=121,-1,0)+MIN(B121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A121=1,PMF_1st=0),0,IF(SUM($K$5:$L121)-$AU120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B120,B121),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[118,10,10,null,49,{"$f":"IF(A122=\"\",\"\",IF(A122=1,Age_Full_Month,IF(F121=11,0,F121+1)))","v":9},49,0,{"$f":"IF(A122=\"\",\"\",IF(AND(F122=11,G122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H122-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B122,99),0,1,1)*K122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E122,0,1,1)*L122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*M122,FEE_rounding)","v":0},0,0,{"$f":"IF(C122>=1,ROUND(K122*OFFSET(Input!$U$27,B122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B122=1,0,IF($C122>=1,ROUND(OFFSET(Input!$X$27,B122,0,1,1)*AL121,AV_rounding),0))","v":0},{"$f":"IF(B122=1,0,IF(C122=1,ROUND(OFFSET(Input!$W$27,B122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL120),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),OFFSET(Input!$G$27,B122,0,1,1)-AE122,0)","v":0},{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B122,0,1,1),AP121),0)","v":0},0,0,0,885618.93257136596,882933.93257136596,885111.48584020801,885111.48584020801,113692.353851805,113692.353851805,113972.749867452,113972.749867452,{"$f":"IF(A122=\"\",\"\",AL122-ROUND(AL122*OFFSET(Input!$S$27,$B122,0,1,1),2*FEE_rounding))","v":885111.48584020801},{"$f":"IF(A122=\"\",\"\",ROUND(AP122*(1-OFFSET(Input!$T$27,MIN(B122,10),0,1,1)),2*FEE_rounding))","v":113972.749867452},6499084.2357076602,0,0,0,5500000,6385618.9325713664,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A122=1,PMF_1st=0),0,ROUND(IF(A122=1,AI122,AL121)*OFFSET(Input!$O$27,IF(A122=121,-1,0)+MIN(B122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A122=1,PMF_1st=0),0,IF(SUM($K$5:$L122)-$AU121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B121,B122),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[119,10,11,null,49,{"$f":"IF(A123=\"\",\"\",IF(A123=1,Age_Full_Month,IF(F122=11,0,F122+1)))","v":10},49,0,{"$f":"IF(A123=\"\",\"\",IF(AND(F123=11,G123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H123-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B123,99),0,1,1)*K123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E123,0,1,1)*L123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*M123,FEE_rounding)","v":0},0,0,{"$f":"IF(C123>=1,ROUND(K123*OFFSET(Input!$U$27,B123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B123=1,0,IF($C123>=1,ROUND(OFFSET(Input!$X$27,B123,0,1,1)*AL122,AV_rounding),0))","v":0},{"$f":"IF(B123=1,0,IF(C123=1,ROUND(OFFSET(Input!$W$27,B123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL121),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),OFFSET(Input!$G$27,B123,0,1,1)-AE123,0)","v":0},{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B123,0,1,1),AP122),0)","v":0},0,0,0,885111.48584020801,882426.48584020801,884602.78760851605,884602.78760851605,113972.749867452,113972.749867452,114253.837415316,114253.837415316,{"$f":"IF(A123=\"\",\"\",AL123-ROUND(AL123*OFFSET(Input!$S$27,$B123,0,1,1),2*FEE_rounding))","v":884602.78760851605},{"$f":"IF(A123=\"\",\"\",ROUND(AP123*(1-OFFSET(Input!$T$27,MIN(B123,10),0,1,1)),2*FEE_rounding))","v":114253.837415316},6498856.6250238325,0,0,0,5500000,6385111.4858402079,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A123=1,PMF_1st=0),0,ROUND(IF(A123=1,AI123,AL122)*OFFSET(Input!$O$27,IF(A123=121,-1,0)+MIN(B123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A123=1,PMF_1st=0),0,IF(SUM($K$5:$L123)-$AU122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B122,B123),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[120,10,12,null,49,{"$f":"IF(A124=\"\",\"\",IF(A124=1,Age_Full_Month,IF(F123=11,0,F123+1)))","v":11},49,0,{"$f":"IF(A124=\"\",\"\",IF(AND(F124=11,G124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H124-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B124,99),0,1,1)*K124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E124,0,1,1)*L124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*M124,FEE_rounding)","v":0},0,0,{"$f":"IF(C124>=1,ROUND(K124*OFFSET(Input!$U$27,B124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B124=1,0,IF($C124>=1,ROUND(OFFSET(Input!$X$27,B124,0,1,1)*AL123,AV_rounding),0))","v":0},{"$f":"IF(B124=1,0,IF(C124=1,ROUND(OFFSET(Input!$W$27,B124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL122),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),OFFSET(Input!$G$27,B124,0,1,1)-AE124,0)","v":0},{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B124,0,1,1),AP123),0)","v":0},0,0,0,884602.78760851605,881917.78760851605,884092.83478975203,884092.83478975203,114253.837415316,114253.837415316,114535.618200903,114535.618200903,{"$f":"IF(A124=\"\",\"\",AL124-ROUND(AL124*OFFSET(Input!$S$27,$B124,0,1,1),2*FEE_rounding))","v":884092.83478975203},{"$f":"IF(A124=\"\",\"\",ROUND(AP124*(1-OFFSET(Input!$T$27,MIN(B124,10),0,1,1)),2*FEE_rounding))","v":114535.618200903},6498628.4529906549,0,0,0,5500000,6384602.7876085164,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A124=1,PMF_1st=0),0,ROUND(IF(A124=1,AI124,AL123)*OFFSET(Input!$O$27,IF(A124=121,-1,0)+MIN(B124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A124=1,PMF_1st=0),0,IF(SUM($K$5:$L124)-$AU123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B123,B124),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[121,11,1,null,50,{"$f":"IF(A125=\"\",\"\",IF(A125=1,Age_Full_Month,IF(F124=11,0,F124+1)))","v":0},50,0,{"$f":"IF(A125=\"\",\"\",IF(AND(F125=11,G125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H125-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B125,99),0,1,1)*K125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E125,0,1,1)*L125,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*M125,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C125>=1,ROUND(K125*OFFSET(Input!$U$27,B125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B125=1,0,IF($C125>=1,ROUND(OFFSET(Input!$X$27,B125,0,1,1)*AL124,AV_rounding),0))","v":0},{"$f":"IF(B125=1,0,IF(C125=1,ROUND(OFFSET(Input!$W$27,B125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL123),AV_rounding),0))","v":0},2750,0,0,109700,100,0,0,0,{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),OFFSET(Input!$G$27,B125,0,1,1)-AE125,0)","v":0},{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B125,0,1,1),AP124),0)","v":0},0,0,0,984092.83478975203,981242.83478975203,983662.84433248395,983662.84433248395,124235.618200903,124235.618200903,124542.016750715,124542.016750715,{"$f":"IF(A125=\"\",\"\",AL125-ROUND(AL125*OFFSET(Input!$S$27,$B125,0,1,1),2*FEE_rounding))","v":983662.84433248395},{"$f":"IF(A125=\"\",\"\",ROUND(AP125*(1-OFFSET(Input!$T$27,MIN(B125,10),0,1,1)),2*FEE_rounding))","v":124542.016750715},6608204.8610831983,0,0,109700,5500000,6484092.834789752,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A125=1,PMF_1st=0),0,ROUND(IF(A125=1,AI125,AL124)*OFFSET(Input!$O$27,IF(A125=121,-1,0)+MIN(B125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A125=1,PMF_1st=0),0,IF(SUM($K$5:$L125)-$AU124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B124,B125),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[122,11,2,null,50,{"$f":"IF(A126=\"\",\"\",IF(A126=1,Age_Full_Month,IF(F125=11,0,F125+1)))","v":1},50,0,{"$f":"IF(A126=\"\",\"\",IF(AND(F126=11,G126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H126-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B126,99),0,1,1)*K126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E126,0,1,1)*L126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*M126,FEE_rounding)","v":0},0,0,{"$f":"IF(C126>=1,ROUND(K126*OFFSET(Input!$U$27,B126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B126=1,0,IF($C126>=1,ROUND(OFFSET(Input!$X$27,B126,0,1,1)*AL125,AV_rounding),0))","v":0},{"$f":"IF(B126=1,0,IF(C126=1,ROUND(OFFSET(Input!$W$27,B126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL124),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),OFFSET(Input!$G$27,B126,0,1,1)-AE126,0)","v":0},{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B126,0,1,1),AP125),0)","v":0},0,0,0,983662.84433248395,980812.84433248395,983231.79340274795,983231.79340274795,124542.016750715,124542.016750715,124849.170962009,124849.170962009,{"$f":"IF(A126=\"\",\"\",AL126-ROUND(AL126*OFFSET(Input!$S$27,$B126,0,1,1),2*FEE_rounding))","v":983231.79340274795},{"$f":"IF(A126=\"\",\"\",ROUND(AP126*(1-OFFSET(Input!$T$27,MIN(B126,10),0,1,1)),2*FEE_rounding))","v":124849.170962009},6608080.9643647568,0,0,0,5500000,6483662.8443324836,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A126=1,PMF_1st=0),0,ROUND(IF(A126=1,AI126,AL125)*OFFSET(Input!$O$27,IF(A126=121,-1,0)+MIN(B126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A126=1,PMF_1st=0),0,IF(SUM($K$5:$L126)-$AU125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B125,B126),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[123,11,3,null,50,{"$f":"IF(A127=\"\",\"\",IF(A127=1,Age_Full_Month,IF(F126=11,0,F126+1)))","v":2},50,0,{"$f":"IF(A127=\"\",\"\",IF(AND(F127=11,G127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H127-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B127,99),0,1,1)*K127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E127,0,1,1)*L127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*M127,FEE_rounding)","v":0},0,0,{"$f":"IF(C127>=1,ROUND(K127*OFFSET(Input!$U$27,B127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B127=1,0,IF($C127>=1,ROUND(OFFSET(Input!$X$27,B127,0,1,1)*AL126,AV_rounding),0))","v":0},{"$f":"IF(B127=1,0,IF(C127=1,ROUND(OFFSET(Input!$W$27,B127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL125),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),OFFSET(Input!$G$27,B127,0,1,1)-AE127,0)","v":0},{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B127,0,1,1),AP126),0)","v":0},0,0,0,983231.79340274795,980381.79340274795,982799.67938513402,982799.67938513402,124849.170962009,124849.170962009,125157.08269845,125157.08269845,{"$f":"IF(A127=\"\",\"\",AL127-ROUND(AL127*OFFSET(Input!$S$27,$B127,0,1,1),2*FEE_rounding))","v":982799.67938513402},{"$f":"IF(A127=\"\",\"\",ROUND(AP127*(1-OFFSET(Input!$T$27,MIN(B127,10),0,1,1)),2*FEE_rounding))","v":125157.08269845},6607956.7620835844,0,0,0,5500000,6483231.7934027482,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A127=1,PMF_1st=0),0,ROUND(IF(A127=1,AI127,AL126)*OFFSET(Input!$O$27,IF(A127=121,-1,0)+MIN(B127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A127=1,PMF_1st=0),0,IF(SUM($K$5:$L127)-$AU126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B126,B127),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[124,11,4,null,50,{"$f":"IF(A128=\"\",\"\",IF(A128=1,Age_Full_Month,IF(F127=11,0,F127+1)))","v":3},50,0,{"$f":"IF(A128=\"\",\"\",IF(AND(F128=11,G128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H128-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B128,99),0,1,1)*K128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E128,0,1,1)*L128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*M128,FEE_rounding)","v":0},0,0,{"$f":"IF(C128>=1,ROUND(K128*OFFSET(Input!$U$27,B128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B128=1,0,IF($C128>=1,ROUND(OFFSET(Input!$X$27,B128,0,1,1)*AL127,AV_rounding),0))","v":0},{"$f":"IF(B128=1,0,IF(C128=1,ROUND(OFFSET(Input!$W$27,B128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL126),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),OFFSET(Input!$G$27,B128,0,1,1)-AE128,0)","v":0},{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B128,0,1,1),AP127),0)","v":0},0,0,0,982799.67938513402,979949.67938513402,982366.49965778005,982366.49965778005,125157.08269845,125157.08269845,125465.753828299,125465.753828299,{"$f":"IF(A128=\"\",\"\",AL128-ROUND(AL128*OFFSET(Input!$S$27,$B128,0,1,1),2*FEE_rounding))","v":982366.49965778005},{"$f":"IF(A128=\"\",\"\",ROUND(AP128*(1-OFFSET(Input!$T$27,MIN(B128,10),0,1,1)),2*FEE_rounding))","v":125465.753828299},6607832.2534860792,0,0,0,5500000,6482799.679385134,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A128=1,PMF_1st=0),0,ROUND(IF(A128=1,AI128,AL127)*OFFSET(Input!$O$27,IF(A128=121,-1,0)+MIN(B128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A128=1,PMF_1st=0),0,IF(SUM($K$5:$L128)-$AU127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B127,B128),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[125,11,5,null,50,{"$f":"IF(A129=\"\",\"\",IF(A129=1,Age_Full_Month,IF(F128=11,0,F128+1)))","v":4},50,0,{"$f":"IF(A129=\"\",\"\",IF(AND(F129=11,G129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H129-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B129,99),0,1,1)*K129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E129,0,1,1)*L129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*M129,FEE_rounding)","v":0},0,0,{"$f":"IF(C129>=1,ROUND(K129*OFFSET(Input!$U$27,B129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B129=1,0,IF($C129>=1,ROUND(OFFSET(Input!$X$27,B129,0,1,1)*AL128,AV_rounding),0))","v":0},{"$f":"IF(B129=1,0,IF(C129=1,ROUND(OFFSET(Input!$W$27,B129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL127),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),OFFSET(Input!$G$27,B129,0,1,1)-AE129,0)","v":0},{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B129,0,1,1),AP128),0)","v":0},0,0,0,982366.49965778005,979516.49965778005,981932.25159235904,981932.25159235904,125465.753828299,125465.753828299,125775.18622442499,125775.18622442499,{"$f":"IF(A129=\"\",\"\",AL129-ROUND(AL129*OFFSET(Input!$S$27,$B129,0,1,1),2*FEE_rounding))","v":981932.25159235904},{"$f":"IF(A129=\"\",\"\",ROUND(AP129*(1-OFFSET(Input!$T$27,MIN(B129,10),0,1,1)),2*FEE_rounding))","v":125775.18622442499},6607707.4378167838,0,0,0,5500000,6482366.4996577799,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A129=1,PMF_1st=0),0,ROUND(IF(A129=1,AI129,AL128)*OFFSET(Input!$O$27,IF(A129=121,-1,0)+MIN(B129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A129=1,PMF_1st=0),0,IF(SUM($K$5:$L129)-$AU128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B128,B129),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[126,11,6,null,50,{"$f":"IF(A130=\"\",\"\",IF(A130=1,Age_Full_Month,IF(F129=11,0,F129+1)))","v":5},50,0,{"$f":"IF(A130=\"\",\"\",IF(AND(F130=11,G130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H130-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B130,99),0,1,1)*K130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E130,0,1,1)*L130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*M130,FEE_rounding)","v":0},0,0,{"$f":"IF(C130>=1,ROUND(K130*OFFSET(Input!$U$27,B130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B130=1,0,IF($C130>=1,ROUND(OFFSET(Input!$X$27,B130,0,1,1)*AL129,AV_rounding),0))","v":0},{"$f":"IF(B130=1,0,IF(C130=1,ROUND(OFFSET(Input!$W$27,B130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL128),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),OFFSET(Input!$G$27,B130,0,1,1)-AE130,0)","v":0},{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B130,0,1,1),AP129),0)","v":0},0,0,0,981932.25159235904,979082.25159235904,981496.93255406001,981496.93255406001,125775.18622442499,125775.18622442499,126085.381764316,126085.381764316,{"$f":"IF(A130=\"\",\"\",AL130-ROUND(AL130*OFFSET(Input!$S$27,$B130,0,1,1),2*FEE_rounding))","v":981496.93255406001},{"$f":"IF(A130=\"\",\"\",ROUND(AP130*(1-OFFSET(Input!$T$27,MIN(B130,10),0,1,1)),2*FEE_rounding))","v":126085.381764316},6607582.3143183757,0,0,0,5500000,6481932.2515923586,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A130=1,PMF_1st=0),0,ROUND(IF(A130=1,AI130,AL129)*OFFSET(Input!$O$27,IF(A130=121,-1,0)+MIN(B130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A130=1,PMF_1st=0),0,IF(SUM($K$5:$L130)-$AU129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B129,B130),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[127,11,7,null,50,{"$f":"IF(A131=\"\",\"\",IF(A131=1,Age_Full_Month,IF(F130=11,0,F130+1)))","v":6},50,0,{"$f":"IF(A131=\"\",\"\",IF(AND(F131=11,G131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H131-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B131,99),0,1,1)*K131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E131,0,1,1)*L131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*M131,FEE_rounding)","v":0},0,0,{"$f":"IF(C131>=1,ROUND(K131*OFFSET(Input!$U$27,B131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B131=1,0,IF($C131>=1,ROUND(OFFSET(Input!$X$27,B131,0,1,1)*AL130,AV_rounding),0))","v":0},{"$f":"IF(B131=1,0,IF(C131=1,ROUND(OFFSET(Input!$W$27,B131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL129),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),OFFSET(Input!$G$27,B131,0,1,1)-AE131,0)","v":0},{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B131,0,1,1),AP130),0)","v":0},0,0,0,981496.93255406001,978646.93255406001,981060.539901576,981060.539901576,126085.381764316,126085.381764316,126396.34233009101,126396.34233009101,{"$f":"IF(A131=\"\",\"\",AL131-ROUND(AL131*OFFSET(Input!$S$27,$B131,0,1,1),2*FEE_rounding))","v":981060.539901576},{"$f":"IF(A131=\"\",\"\",ROUND(AP131*(1-OFFSET(Input!$T$27,MIN(B131,10),0,1,1)),2*FEE_rounding))","v":126396.34233009101},6607456.8822316667,0,0,0,5500000,6481496.9325540597,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A131=1,PMF_1st=0),0,ROUND(IF(A131=1,AI131,AL130)*OFFSET(Input!$O$27,IF(A131=121,-1,0)+MIN(B131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A131=1,PMF_1st=0),0,IF(SUM($K$5:$L131)-$AU130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B130,B131),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[128,11,8,null,50,{"$f":"IF(A132=\"\",\"\",IF(A132=1,Age_Full_Month,IF(F131=11,0,F131+1)))","v":7},50,0,{"$f":"IF(A132=\"\",\"\",IF(AND(F132=11,G132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H132-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B132,99),0,1,1)*K132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E132,0,1,1)*L132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*M132,FEE_rounding)","v":0},0,0,{"$f":"IF(C132>=1,ROUND(K132*OFFSET(Input!$U$27,B132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B132=1,0,IF($C132>=1,ROUND(OFFSET(Input!$X$27,B132,0,1,1)*AL131,AV_rounding),0))","v":0},{"$f":"IF(B132=1,0,IF(C132=1,ROUND(OFFSET(Input!$W$27,B132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL130),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),OFFSET(Input!$G$27,B132,0,1,1)-AE132,0)","v":0},{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B132,0,1,1),AP131),0)","v":0},0,0,0,981060.539901576,978210.539901576,980623.07098708395,980623.07098708395,126396.34233009101,126396.34233009101,126708.069808509,126708.069808509,{"$f":"IF(A132=\"\",\"\",AL132-ROUND(AL132*OFFSET(Input!$S$27,$B132,0,1,1),2*FEE_rounding))","v":980623.07098708395},{"$f":"IF(A132=\"\",\"\",ROUND(AP132*(1-OFFSET(Input!$T$27,MIN(B132,10),0,1,1)),2*FEE_rounding))","v":126708.069808509},6607331.1407955931,0,0,0,5500000,6481060.539901576,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A132=1,PMF_1st=0),0,ROUND(IF(A132=1,AI132,AL131)*OFFSET(Input!$O$27,IF(A132=121,-1,0)+MIN(B132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A132=1,PMF_1st=0),0,IF(SUM($K$5:$L132)-$AU131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B131,B132),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[129,11,9,null,{"$f":"IF($A133=\"\",\"\",Age_Insured+B133-1)","v":50},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Month,IF(F132=11,0,F132+1)))","v":8},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Year,IF(F132=11,G132+1,G132)))","v":50},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),DAY(EOMONTH((SignYY+INT(A133/12)+1911)&\"/\"&(IF(MOD(SignMM+A133-1,12)=0,12,MOD(SignMM+A133-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H133-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B133-1>=BPP,\"\",IF(AS132>0,1,0))","v":1},{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,IF(($BJ133+$AL132+$AP132+$AW133)/($BJ133+$AL132+$AP132)>$BK133,VLOOKUP($B133,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K133=0,0,IF(MOD(C133-1,12/Prem_Freq)=0,VLOOKUP(B133,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C133=1,VLOOKUP(B133,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B133,99),0,1,1)*K133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E133,0,1,1)*L133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*M133,FEE_rounding)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,K133-N133))","v":0},{"$f":"IF(A134=\"\",\"\",IF(K133=\"*****\",\"*****\",L133-O133+M133-P133))","v":0},{"$f":"IF(C133>=1,ROUND(K133*OFFSET(Input!$U$27,B133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B133=1,0,IF($C133>=1,ROUND(OFFSET(Input!$X$27,B133,0,1,1)*AL132,AV_rounding),0))","v":0},{"$f":"IF(B133=1,0,IF(C133=1,ROUND(OFFSET(Input!$W$27,B133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL131),AV_rounding),0))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,BA133,AI133))","v":2750},{"$f":"IF(E133=\"\",\"\",IF(SUM(AI133,-V133)>BB133,BB133,SUM(AI133,-V133)))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,0,BA133-AI133))","v":0},0,100,{"$f":"IF(E133=\" \",\" \",IF(Z133<BI132+BC133+BE133+BD133*0+BF133,BI132+BC133+BE133+BD133*0+BF133-BI132-Z133,0))","v":0},0,0,{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),OFFSET(Input!$G$27,B133,0,1,1)-AE133,0)","v":0},{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B133,0,1,1),AP132),0)","v":0},{"$f":"IF(A134=\"\",\"\",AF132+AD133+AE133)","v":0},0,0,{"$f":"IF(A133=\"\",\"\",AL132+Q133+R133*0+IF(A133=1,0,SUM(S133:U133)))","v":980623.07098708395},{"$f":"IF(A133=\"\",\"\",AI133-V133-W133-Z133-AD133)","v":977773.07098708395},{"$f":"ROUND((AJ133-AB133)*(1+IRR_1)^(1/12)+IF(A133=1,S133,0),AV_rounding)","v":980184.52315623197},{"$f":"ROUND(AK133-AG133,AV_rounding)","v":980184.52315623197},126708.069808509,126708.069808509,{"$f":"ROUND((AN133-AC133)*(1+IRR_1)^(1/12),AV_rounding)","v":127020.566090985},{"$f":"ROUND(AO133-AH133,AV_rounding)","v":127020.566090985},{"$f":"IF(A133=\"\",\"\",AL133-ROUND(AL133*OFFSET(Input!$S$27,$B133,0,1,1),2*FEE_rounding))","v":980184.52315623197},{"$f":"IF(A133=\"\",\"\",ROUND(AP133*(1-OFFSET(Input!$T$27,MIN(B133,10),0,1,1)),2*FEE_rounding))","v":127020.566090985},{"$f":"AW133+AL133+AP133","v":6607205.0892472174},0,{"$f":"IF(A134=\"\",\"\",AU132+AD133+AE133)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,Q133+R133))","v":0},5500000,6480623.0709870839,{"$f":"IF(A133=1,K133,MAX(AY132+K133-AD132-AE132,0))","v":1100000},5500000,{"$f":"ROUND(ROUND(AZ133/100000*VLOOKUP(Age_Insured+B133-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I133>0,I133/H133,1),2*FEE_rounding)*IF(G134>14,1,0)*IF(AND(I133=0,H133>0),0,1)","v":2750},0,null,null,{"$f":"IF(AND(A133=1,PMF_1st=0),0,ROUND(IF(A133=1,AI133,AL132)*OFFSET(Input!$O$27,IF(A133=121,-1,0)+MIN(B133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A133=1,PMF_1st=0),0,IF(SUM($K$5:$L133)-$AU132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B132,B133),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A133+1","v":130},{"$f":"IF($A134=\"\",\"\",INT((A134-1)/12)+1)","v":11},{"$f":"IF($A134=\"\",\"\",MOD((A134-1),12)+1)","v":10},null,50,{"$f":"IF(A134=\"\",\"\",IF(A134=1,Age_Full_Month,IF(F133=11,0,F133+1)))","v":9},50,0,{"$f":"IF(A134=\"\",\"\",IF(AND(F134=11,G134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H134-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B134,99),0,1,1)*K134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E134,0,1,1)*L134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*M134,FEE_rounding)","v":0},0,0,{"$f":"IF(C134>=1,ROUND(K134*OFFSET(Input!$U$27,B134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B134=1,0,IF($C134>=1,ROUND(OFFSET(Input!$X$27,B134,0,1,1)*AL133,AV_rounding),0))","v":0},{"$f":"IF(B134=1,0,IF(C134=1,ROUND(OFFSET(Input!$W$27,B134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL132),AV_rounding),0))","v":0},2750,0,0,{"$f":"Q134+R134","v":0},{"$f":"IF(E134=\" \",\" \",IF(AI134+AM134-V134>BI133+BC134+BD134+BF134+BE134,BI133+BC134+BD134+BF134+BE134,MAX(AI134+AM134-V134,0)))","v":100},0,{"$f":"BG134","v":0},{"$f":"BH134","v":0},{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),OFFSET(Input!$G$27,B134,0,1,1)-AE134,0)","v":0},{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B134,0,1,1),AP133),0)","v":0},0,0,0,980184.52315623197,977334.52315623197,979744.89374812099,979744.89374812099,{"$f":"R134+AO133","v":127020.566090985},{"$f":"AM134-X134-AA134-AE134","v":127020.566090985},127333.833073596,127333.833073596,{"$f":"IF(A134=\"\",\"\",AL134-ROUND(AL134*OFFSET(Input!$S$27,$B134,0,1,1),2*FEE_rounding))","v":979744.89374812099},{"$f":"IF(A134=\"\",\"\",ROUND(AP134*(1-OFFSET(Input!$T$27,MIN(B134,10),0,1,1)),2*FEE_rounding))","v":127333.833073596},6607078.7268217169,0,0,0,{"$f":"AW133","v":5500000},{"$f":"AW134+AI134","v":6480184.5231562322},1100000,{"$f":"IF(A134=\"\",\"\",AW134)","v":5500000},2750,0,null,null,{"$f":"IF(AND(A134=1,PMF_1st=0),0,ROUND(IF(A134=1,AI134,AL133)*OFFSET(Input!$O$27,IF(A134=121,-1,0)+MIN(B134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A134=1,PMF_1st=0),0,IF(SUM($K$5:$L134)-$AU133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B133,B134),21),0,1,1)))","v":100},null,null,{"$f":"BI133+BC134+BD134+BE134+BF134-Z134-AA134","v":0},{"$f":"IF(MOD($C134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E134<=30,1.9,IF($E134<=40,1.6,IF($E134<=50,1.4,IF($E134<=60,1.2,IF($E134<=70,1.1,IF($E134<=90,1.02,1))))))","v":1.4}]
[131,11,11,null,50,{"$f":"IF(A135=\"\",\"\",IF(A135=1,Age_Full_Month,IF(F134=11,0,F134+1)))","v":10},50,0,{"$f":"IF(A135=\"\",\"\",IF(AND(F135=11,G135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H135-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B135,99),0,1,1)*K135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E135,0,1,1)*L135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*M135,FEE_rounding)","v":0},0,0,{"$f":"IF(C135>=1,ROUND(K135*OFFSET(Input!$U$27,B135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B135=1,0,IF($C135>=1,ROUND(OFFSET(Input!$X$27,B135,0,1,1)*AL134,AV_rounding),0))","v":0},{"$f":"IF(B135=1,0,IF(C135=1,ROUND(OFFSET(Input!$W$27,B135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL133),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),OFFSET(Input!$G$27,B135,0,1,1)-AE135,0)","v":0},{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B135,0,1,1),AP134),0)","v":0},0,0,0,979744.89374812099,976894.89374812099,979304.18009528995,979304.18009528995,127333.833073596,127333.833073596,127647.872657097,127647.872657097,{"$f":"IF(A135=\"\",\"\",AL135-ROUND(AL135*OFFSET(Input!$S$27,$B135,0,1,1),2*FEE_rounding))","v":979304.18009528995},{"$f":"IF(A135=\"\",\"\",ROUND(AP135*(1-OFFSET(Input!$T$27,MIN(B135,10),0,1,1)),2*FEE_rounding))","v":127647.872657097},6606952.0527523868,0,0,0,5500000,6479744.8937481213,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A135=1,PMF_1st=0),0,ROUND(IF(A135=1,AI135,AL134)*OFFSET(Input!$O$27,IF(A135=121,-1,0)+MIN(B135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A135=1,PMF_1st=0),0,IF(SUM($K$5:$L135)-$AU134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B134,B135),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[132,11,12,null,50,{"$f":"IF(A136=\"\",\"\",IF(A136=1,Age_Full_Month,IF(F135=11,0,F135+1)))","v":11},50,0,{"$f":"IF(A136=\"\",\"\",IF(AND(F136=11,G136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H136-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B136,99),0,1,1)*K136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E136,0,1,1)*L136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*M136,FEE_rounding)","v":0},0,0,{"$f":"IF(C136>=1,ROUND(K136*OFFSET(Input!$U$27,B136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B136=1,0,IF($C136>=1,ROUND(OFFSET(Input!$X$27,B136,0,1,1)*AL135,AV_rounding),0))","v":0},{"$f":"IF(B136=1,0,IF(C136=1,ROUND(OFFSET(Input!$W$27,B136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL134),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),OFFSET(Input!$G$27,B136,0,1,1)-AE136,0)","v":0},{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B136,0,1,1),AP135),0)","v":0},0,0,0,979304.18009528995,976454.18009528995,978862.37952369906,978862.37952369906,127647.872657097,127647.872657097,127962.68674693001,127962.68674693001,{"$f":"IF(A136=\"\",\"\",AL136-ROUND(AL136*OFFSET(Input!$S$27,$B136,0,1,1),2*FEE_rounding))","v":978862.37952369906},{"$f":"IF(A136=\"\",\"\",ROUND(AP136*(1-OFFSET(Input!$T$27,MIN(B136,10),0,1,1)),2*FEE_rounding))","v":127962.68674693001},6606825.0662706289,0,0,0,5500000,6479304.1800952898,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A136=1,PMF_1st=0),0,ROUND(IF(A136=1,AI136,AL135)*OFFSET(Input!$O$27,IF(A136=121,-1,0)+MIN(B136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A136=1,PMF_1st=0),0,IF(SUM($K$5:$L136)-$AU135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B135,B136),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[133,12,1,null,51,{"$f":"IF(A137=\"\",\"\",IF(A137=1,Age_Full_Month,IF(F136=11,0,F136+1)))","v":0},51,0,{"$f":"IF(A137=\"\",\"\",IF(AND(F137=11,G137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H137-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B137,99),0,1,1)*K137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E137,0,1,1)*L137,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*M137,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C137>=1,ROUND(K137*OFFSET(Input!$U$27,B137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B137=1,0,IF($C137>=1,ROUND(OFFSET(Input!$X$27,B137,0,1,1)*AL136,AV_rounding),0))","v":0},{"$f":"IF(B137=1,0,IF(C137=1,ROUND(OFFSET(Input!$W$27,B137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL135),AV_rounding),0))","v":0},3025,0,0,109700,100,0,0,0,{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),OFFSET(Input!$G$27,B137,0,1,1)-AE137,0)","v":0},{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B137,0,1,1),AP136),0)","v":0},0,0,0,1078862.3795236992,1075737.3795236992,1078390.4381057599,1078390.4381057599,137662.68674693001,137662.68674693001,138002.20007002799,138002.20007002799,{"$f":"IF(A137=\"\",\"\",AL137-ROUND(AL137*OFFSET(Input!$S$27,$B137,0,1,1),2*FEE_rounding))","v":1078390.4381057599},{"$f":"IF(A137=\"\",\"\",ROUND(AP137*(1-OFFSET(Input!$T$27,MIN(B137,10),0,1,1)),2*FEE_rounding))","v":138002.20007002799},6716392.6381757883,0,0,109700,5500000,6578862.3795236992,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A137=1,PMF_1st=0),0,ROUND(IF(A137=1,AI137,AL136)*OFFSET(Input!$O$27,IF(A137=121,-1,0)+MIN(B137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A137=1,PMF_1st=0),0,IF(SUM($K$5:$L137)-$AU136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B136,B137),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[134,12,2,null,51,{"$f":"IF(A138=\"\",\"\",IF(A138=1,Age_Full_Month,IF(F137=11,0,F137+1)))","v":1},51,0,{"$f":"IF(A138=\"\",\"\",IF(AND(F138=11,G138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H138-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B138,99),0,1,1)*K138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E138,0,1,1)*L138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*M138,FEE_rounding)","v":0},0,0,{"$f":"IF(C138>=1,ROUND(K138*OFFSET(Input!$U$27,B138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B138=1,0,IF($C138>=1,ROUND(OFFSET(Input!$X$27,B138,0,1,1)*AL137,AV_rounding),0))","v":0},{"$f":"IF(B138=1,0,IF(C138=1,ROUND(OFFSET(Input!$W$27,B138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL136),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),OFFSET(Input!$G$27,B138,0,1,1)-AE138,0)","v":0},{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B138,0,1,1),AP137),0)","v":0},0,0,0,1078390.4381057599,1075265.4381057599,1077917.33275296,1077917.33275296,138002.20007002799,138002.20007002799,138342.55072457201,138342.55072457201,{"$f":"IF(A138=\"\",\"\",AL138-ROUND(AL138*OFFSET(Input!$S$27,$B138,0,1,1),2*FEE_rounding))","v":1077917.33275296},{"$f":"IF(A138=\"\",\"\",ROUND(AP138*(1-OFFSET(Input!$T$27,MIN(B138,10),0,1,1)),2*FEE_rounding))","v":138342.55072457201},6716259.8834775314,0,0,0,5500000,6578390.4381057601,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A138=1,PMF_1st=0),0,ROUND(IF(A138=1,AI138,AL137)*OFFSET(Input!$O$27,IF(A138=121,-1,0)+MIN(B138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A138=1,PMF_1st=0),0,IF(SUM($K$5:$L138)-$AU137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B137,B138),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[135,12,3,null,51,{"$f":"IF(A139=\"\",\"\",IF(A139=1,Age_Full_Month,IF(F138=11,0,F138+1)))","v":2},51,0,{"$f":"IF(A139=\"\",\"\",IF(AND(F139=11,G139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H139-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B139,99),0,1,1)*K139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E139,0,1,1)*L139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*M139,FEE_rounding)","v":0},0,0,{"$f":"IF(C139>=1,ROUND(K139*OFFSET(Input!$U$27,B139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B139=1,0,IF($C139>=1,ROUND(OFFSET(Input!$X$27,B139,0,1,1)*AL138,AV_rounding),0))","v":0},{"$f":"IF(B139=1,0,IF(C139=1,ROUND(OFFSET(Input!$W$27,B139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL137),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),OFFSET(Input!$G$27,B139,0,1,1)-AE139,0)","v":0},{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B139,0,1,1),AP138),0)","v":0},0,0,0,1077917.33275296,1074792.33275296,1077443.0605947301,1077443.0605947301,138342.55072457201,138342.55072457201,138683.74077564699,138683.74077564699,{"$f":"IF(A139=\"\",\"\",AL139-ROUND(AL139*OFFSET(Input!$S$27,$B139,0,1,1),2*FEE_rounding))","v":1077443.0605947301},{"$f":"IF(A139=\"\",\"\",ROUND(AP139*(1-OFFSET(Input!$T$27,MIN(B139,10),0,1,1)),2*FEE_rounding))","v":138683.74077564699},6716126.8013703767,0,0,0,5500000,6577917.3327529598,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A139=1,PMF_1st=0),0,ROUND(IF(A139=1,AI139,AL138)*OFFSET(Input!$O$27,IF(A139=121,-1,0)+MIN(B139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A139=1,PMF_1st=0),0,IF(SUM($K$5:$L139)-$AU138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B138,B139),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[136,12,4,null,51,{"$f":"IF(A140=\"\",\"\",IF(A140=1,Age_Full_Month,IF(F139=11,0,F139+1)))","v":3},51,0,{"$f":"IF(A140=\"\",\"\",IF(AND(F140=11,G140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H140-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B140,99),0,1,1)*K140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E140,0,1,1)*L140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*M140,FEE_rounding)","v":0},0,0,{"$f":"IF(C140>=1,ROUND(K140*OFFSET(Input!$U$27,B140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B140=1,0,IF($C140>=1,ROUND(OFFSET(Input!$X$27,B140,0,1,1)*AL139,AV_rounding),0))","v":0},{"$f":"IF(B140=1,0,IF(C140=1,ROUND(OFFSET(Input!$W$27,B140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL138),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),OFFSET(Input!$G$27,B140,0,1,1)-AE140,0)","v":0},{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B140,0,1,1),AP139),0)","v":0},0,0,0,1077443.0605947301,1074318.0605947301,1076967.6187534099,1076967.6187534099,138683.74077564699,138683.74077564699,139025.772293432,139025.772293432,{"$f":"IF(A140=\"\",\"\",AL140-ROUND(AL140*OFFSET(Input!$S$27,$B140,0,1,1),2*FEE_rounding))","v":1076967.6187534099},{"$f":"IF(A140=\"\",\"\",ROUND(AP140*(1-OFFSET(Input!$T$27,MIN(B140,10),0,1,1)),2*FEE_rounding))","v":139025.772293432},6715993.3910468416,0,0,0,5500000,6577443.0605947301,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A140=1,PMF_1st=0),0,ROUND(IF(A140=1,AI140,AL139)*OFFSET(Input!$O$27,IF(A140=121,-1,0)+MIN(B140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A140=1,PMF_1st=0),0,IF(SUM($K$5:$L140)-$AU139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B139,B140),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[137,12,5,null,51,{"$f":"IF(A141=\"\",\"\",IF(A141=1,Age_Full_Month,IF(F140=11,0,F140+1)))","v":4},51,0,{"$f":"IF(A141=\"\",\"\",IF(AND(F141=11,G141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H141-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B141,99),0,1,1)*K141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E141,0,1,1)*L141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*M141,FEE_rounding)","v":0},0,0,{"$f":"IF(C141>=1,ROUND(K141*OFFSET(Input!$U$27,B141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B141=1,0,IF($C141>=1,ROUND(OFFSET(Input!$X$27,B141,0,1,1)*AL140,AV_rounding),0))","v":0},{"$f":"IF(B141=1,0,IF(C141=1,ROUND(OFFSET(Input!$W$27,B141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL139),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),OFFSET(Input!$G$27,B141,0,1,1)-AE141,0)","v":0},{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B141,0,1,1),AP140),0)","v":0},0,0,0,1076967.6187534099,1073842.6187534099,1076491.0043442501,1076491.0043442501,139025.772293432,139025.772293432,139368.64735320999,139368.64735320999,{"$f":"IF(A141=\"\",\"\",AL141-ROUND(AL141*OFFSET(Input!$S$27,$B141,0,1,1),2*FEE_rounding))","v":1076491.0043442501},{"$f":"IF(A141=\"\",\"\",ROUND(AP141*(1-OFFSET(Input!$T$27,MIN(B141,10),0,1,1)),2*FEE_rounding))","v":139368.64735320999},6715859.6516974596,0,0,0,5500000,6576967.6187534099,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A141=1,PMF_1st=0),0,ROUND(IF(A141=1,AI141,AL140)*OFFSET(Input!$O$27,IF(A141=121,-1,0)+MIN(B141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A141=1,PMF_1st=0),0,IF(SUM($K$5:$L141)-$AU140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B140,B141),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[138,12,6,null,51,{"$f":"IF(A142=\"\",\"\",IF(A142=1,Age_Full_Month,IF(F141=11,0,F141+1)))","v":5},51,0,{"$f":"IF(A142=\"\",\"\",IF(AND(F142=11,G142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H142-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B142,99),0,1,1)*K142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E142,0,1,1)*L142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*M142,FEE_rounding)","v":0},0,0,{"$f":"IF(C142>=1,ROUND(K142*OFFSET(Input!$U$27,B142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B142=1,0,IF($C142>=1,ROUND(OFFSET(Input!$X$27,B142,0,1,1)*AL141,AV_rounding),0))","v":0},{"$f":"IF(B142=1,0,IF(C142=1,ROUND(OFFSET(Input!$W$27,B142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL140),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),OFFSET(Input!$G$27,B142,0,1,1)-AE142,0)","v":0},{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B142,0,1,1),AP141),0)","v":0},0,0,0,1076491.0043442501,1073366.0043442501,1076013.21447538,1076013.21447538,139368.64735320999,139368.64735320999,139712.36803538399,139712.36803538399,{"$f":"IF(A142=\"\",\"\",AL142-ROUND(AL142*OFFSET(Input!$S$27,$B142,0,1,1),2*FEE_rounding))","v":1076013.21447538},{"$f":"IF(A142=\"\",\"\",ROUND(AP142*(1-OFFSET(Input!$T$27,MIN(B142,10),0,1,1)),2*FEE_rounding))","v":139712.36803538399},6715725.5825107638,0,0,0,5500000,6576491.0043442501,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A142=1,PMF_1st=0),0,ROUND(IF(A142=1,AI142,AL141)*OFFSET(Input!$O$27,IF(A142=121,-1,0)+MIN(B142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A142=1,PMF_1st=0),0,IF(SUM($K$5:$L142)-$AU141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B141,B142),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[139,12,7,null,51,{"$f":"IF(A143=\"\",\"\",IF(A143=1,Age_Full_Month,IF(F142=11,0,F142+1)))","v":6},51,0,{"$f":"IF(A143=\"\",\"\",IF(AND(F143=11,G143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H143-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B143,99),0,1,1)*K143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E143,0,1,1)*L143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*M143,FEE_rounding)","v":0},0,0,{"$f":"IF(C143>=1,ROUND(K143*OFFSET(Input!$U$27,B143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B143=1,0,IF($C143>=1,ROUND(OFFSET(Input!$X$27,B143,0,1,1)*AL142,AV_rounding),0))","v":0},{"$f":"IF(B143=1,0,IF(C143=1,ROUND(OFFSET(Input!$W$27,B143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL141),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),OFFSET(Input!$G$27,B143,0,1,1)-AE143,0)","v":0},{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B143,0,1,1),AP142),0)","v":0},0,0,0,1076013.21447538,1072888.21447538,1075534.2462478001,1075534.2462478001,139712.36803538399,139712.36803538399,140056.93642548699,140056.93642548699,{"$f":"IF(A143=\"\",\"\",AL143-ROUND(AL143*OFFSET(Input!$S$27,$B143,0,1,1),2*FEE_rounding))","v":1075534.2462478001},{"$f":"IF(A143=\"\",\"\",ROUND(AP143*(1-OFFSET(Input!$T$27,MIN(B143,10),0,1,1)),2*FEE_rounding))","v":140056.93642548699},6715591.1826732866,0,0,0,5500000,6576013.2144753803,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A143=1,PMF_1st=0),0,ROUND(IF(A143=1,AI143,AL142)*OFFSET(Input!$O$27,IF(A143=121,-1,0)+MIN(B143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A143=1,PMF_1st=0),0,IF(SUM($K$5:$L143)-$AU142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B142,B143),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[140,12,8,null,51,{"$f":"IF(A144=\"\",\"\",IF(A144=1,Age_Full_Month,IF(F143=11,0,F143+1)))","v":7},51,0,{"$f":"IF(A144=\"\",\"\",IF(AND(F144=11,G144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H144-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B144,99),0,1,1)*K144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E144,0,1,1)*L144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*M144,FEE_rounding)","v":0},0,0,{"$f":"IF(C144>=1,ROUND(K144*OFFSET(Input!$U$27,B144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B144=1,0,IF($C144>=1,ROUND(OFFSET(Input!$X$27,B144,0,1,1)*AL143,AV_rounding),0))","v":0},{"$f":"IF(B144=1,0,IF(C144=1,ROUND(OFFSET(Input!$W$27,B144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL142),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),OFFSET(Input!$G$27,B144,0,1,1)-AE144,0)","v":0},{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B144,0,1,1),AP143),0)","v":0},0,0,0,1075534.2462478001,1072409.2462478001,1075054.09675536,1075054.09675536,140056.93642548699,140056.93642548699,140402.35461419501,140402.35461419501,{"$f":"IF(A144=\"\",\"\",AL144-ROUND(AL144*OFFSET(Input!$S$27,$B144,0,1,1),2*FEE_rounding))","v":1075054.09675536},{"$f":"IF(A144=\"\",\"\",ROUND(AP144*(1-OFFSET(Input!$T$27,MIN(B144,10),0,1,1)),2*FEE_rounding))","v":140402.35461419501},6715456.4513695557,0,0,0,5500000,6575534.2462478001,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A144=1,PMF_1st=0),0,ROUND(IF(A144=1,AI144,AL143)*OFFSET(Input!$O$27,IF(A144=121,-1,0)+MIN(B144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A144=1,PMF_1st=0),0,IF(SUM($K$5:$L144)-$AU143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B143,B144),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[141,12,9,null,51,{"$f":"IF(A145=\"\",\"\",IF(A145=1,Age_Full_Month,IF(F144=11,0,F144+1)))","v":8},51,0,{"$f":"IF(A145=\"\",\"\",IF(AND(F145=11,G145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H145-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B145,99),0,1,1)*K145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E145,0,1,1)*L145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*M145,FEE_rounding)","v":0},0,0,{"$f":"IF(C145>=1,ROUND(K145*OFFSET(Input!$U$27,B145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B145=1,0,IF($C145>=1,ROUND(OFFSET(Input!$X$27,B145,0,1,1)*AL144,AV_rounding),0))","v":0},{"$f":"IF(B145=1,0,IF(C145=1,ROUND(OFFSET(Input!$W$27,B145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL143),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),OFFSET(Input!$G$27,B145,0,1,1)-AE145,0)","v":0},{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B145,0,1,1),AP144),0)","v":0},0,0,0,1075054.09675536,1071929.09675536,1074572.7630847399,1074572.7630847399,140402.35461419501,140402.35461419501,140748.62469734001,140748.62469734001,{"$f":"IF(A145=\"\",\"\",AL145-ROUND(AL145*OFFSET(Input!$S$27,$B145,0,1,1),2*FEE_rounding))","v":1074572.7630847399},{"$f":"IF(A145=\"\",\"\",ROUND(AP145*(1-OFFSET(Input!$T$27,MIN(B145,10),0,1,1)),2*FEE_rounding))","v":140748.62469734001},6715321.3877820792,0,0,0,5500000,6575054.0967553603,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A145=1,PMF_1st=0),0,ROUND(IF(A145=1,AI145,AL144)*OFFSET(Input!$O$27,IF(A145=121,-1,0)+MIN(B145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A145=1,PMF_1st=0),0,IF(SUM($K$5:$L145)-$AU144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B144,B145),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[142,12,10,null,51,{"$f":"IF(A146=\"\",\"\",IF(A146=1,Age_Full_Month,IF(F145=11,0,F145+1)))","v":9},51,0,{"$f":"IF(A146=\"\",\"\",IF(AND(F146=11,G146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H146-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B146,99),0,1,1)*K146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E146,0,1,1)*L146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*M146,FEE_rounding)","v":0},0,0,{"$f":"IF(C146>=1,ROUND(K146*OFFSET(Input!$U$27,B146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B146=1,0,IF($C146>=1,ROUND(OFFSET(Input!$X$27,B146,0,1,1)*AL145,AV_rounding),0))","v":0},{"$f":"IF(B146=1,0,IF(C146=1,ROUND(OFFSET(Input!$W$27,B146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL144),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),OFFSET(Input!$G$27,B146,0,1,1)-AE146,0)","v":0},{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B146,0,1,1),AP145),0)","v":0},0,0,0,1074572.7630847399,1071447.7630847399,1074090.24231544,1074090.24231544,140748.62469734001,140748.62469734001,141095.748775924,141095.748775924,{"$f":"IF(A146=\"\",\"\",AL146-ROUND(AL146*OFFSET(Input!$S$27,$B146,0,1,1),2*FEE_rounding))","v":1074090.24231544},{"$f":"IF(A146=\"\",\"\",ROUND(AP146*(1-OFFSET(Input!$T$27,MIN(B146,10),0,1,1)),2*FEE_rounding))","v":141095.748775924},6715185.9910913631,0,0,0,5500000,6574572.7630847394,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A146=1,PMF_1st=0),0,ROUND(IF(A146=1,AI146,AL145)*OFFSET(Input!$O$27,IF(A146=121,-1,0)+MIN(B146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A146=1,PMF_1st=0),0,IF(SUM($K$5:$L146)-$AU145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B145,B146),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[143,12,11,null,51,{"$f":"IF(A147=\"\",\"\",IF(A147=1,Age_Full_Month,IF(F146=11,0,F146+1)))","v":10},51,0,{"$f":"IF(A147=\"\",\"\",IF(AND(F147=11,G147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H147-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B147,99),0,1,1)*K147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E147,0,1,1)*L147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*M147,FEE_rounding)","v":0},0,0,{"$f":"IF(C147>=1,ROUND(K147*OFFSET(Input!$U$27,B147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B147=1,0,IF($C147>=1,ROUND(OFFSET(Input!$X$27,B147,0,1,1)*AL146,AV_rounding),0))","v":0},{"$f":"IF(B147=1,0,IF(C147=1,ROUND(OFFSET(Input!$W$27,B147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL145),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),OFFSET(Input!$G$27,B147,0,1,1)-AE147,0)","v":0},{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B147,0,1,1),AP146),0)","v":0},0,0,0,1074090.24231544,1070965.24231544,1073606.5315197499,1073606.5315197499,141095.748775924,141095.748775924,141443.728956131,141443.728956131,{"$f":"IF(A147=\"\",\"\",AL147-ROUND(AL147*OFFSET(Input!$S$27,$B147,0,1,1),2*FEE_rounding))","v":1073606.5315197499},{"$f":"IF(A147=\"\",\"\",ROUND(AP147*(1-OFFSET(Input!$T$27,MIN(B147,10),0,1,1)),2*FEE_rounding))","v":141443.728956131},6715050.2604758814,0,0,0,5500000,6574090.2423154395,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A147=1,PMF_1st=0),0,ROUND(IF(A147=1,AI147,AL146)*OFFSET(Input!$O$27,IF(A147=121,-1,0)+MIN(B147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A147=1,PMF_1st=0),0,IF(SUM($K$5:$L147)-$AU146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B146,B147),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[144,12,12,null,51,{"$f":"IF(A148=\"\",\"\",IF(A148=1,Age_Full_Month,IF(F147=11,0,F147+1)))","v":11},51,0,{"$f":"IF(A148=\"\",\"\",IF(AND(F148=11,G148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H148-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B148,99),0,1,1)*K148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E148,0,1,1)*L148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*M148,FEE_rounding)","v":0},0,0,{"$f":"IF(C148>=1,ROUND(K148*OFFSET(Input!$U$27,B148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B148=1,0,IF($C148>=1,ROUND(OFFSET(Input!$X$27,B148,0,1,1)*AL147,AV_rounding),0))","v":0},{"$f":"IF(B148=1,0,IF(C148=1,ROUND(OFFSET(Input!$W$27,B148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL146),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),OFFSET(Input!$G$27,B148,0,1,1)-AE148,0)","v":0},{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B148,0,1,1),AP147),0)","v":0},0,0,0,1073606.5315197499,1070481.5315197499,1073121.62776275,1073121.62776275,141443.728956131,141443.728956131,141792.56734933701,141792.56734933701,{"$f":"IF(A148=\"\",\"\",AL148-ROUND(AL148*OFFSET(Input!$S$27,$B148,0,1,1),2*FEE_rounding))","v":1073121.62776275},{"$f":"IF(A148=\"\",\"\",ROUND(AP148*(1-OFFSET(Input!$T$27,MIN(B148,10),0,1,1)),2*FEE_rounding))","v":141792.56734933701},6714914.1951120868,0,0,0,5500000,6573606.5315197501,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A148=1,PMF_1st=0),0,ROUND(IF(A148=1,AI148,AL147)*OFFSET(Input!$O$27,IF(A148=121,-1,0)+MIN(B148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A148=1,PMF_1st=0),0,IF(SUM($K$5:$L148)-$AU147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B147,B148),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[145,13,1,null,52,{"$f":"IF(A149=\"\",\"\",IF(A149=1,Age_Full_Month,IF(F148=11,0,F148+1)))","v":0},52,0,{"$f":"IF(A149=\"\",\"\",IF(AND(F149=11,G149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H149-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B149,99),0,1,1)*K149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E149,0,1,1)*L149,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*M149,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C149>=1,ROUND(K149*OFFSET(Input!$U$27,B149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B149=1,0,IF($C149>=1,ROUND(OFFSET(Input!$X$27,B149,0,1,1)*AL148,AV_rounding),0))","v":0},{"$f":"IF(B149=1,0,IF(C149=1,ROUND(OFFSET(Input!$W$27,B149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL147),AV_rounding),0))","v":0},3245,0,0,109700,100,0,0,0,{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),OFFSET(Input!$G$27,B149,0,1,1)-AE149,0)","v":0},{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B149,0,1,1),AP148),0)","v":0},0,0,0,1173121.62776275,1169776.62776275,1172661.61250015,1172661.61250015,151492.56734933701,151492.56734933701,151866.18888891899,151866.18888891899,{"$f":"IF(A149=\"\",\"\",AL149-ROUND(AL149*OFFSET(Input!$S$27,$B149,0,1,1),2*FEE_rounding))","v":1172661.61250015},{"$f":"IF(A149=\"\",\"\",ROUND(AP149*(1-OFFSET(Input!$T$27,MIN(B149,10),0,1,1)),2*FEE_rounding))","v":151866.18888891899},6824527.8013890684,0,0,109700,5500000,6673121.6277627498,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A149=1,PMF_1st=0),0,ROUND(IF(A149=1,AI149,AL148)*OFFSET(Input!$O$27,IF(A149=121,-1,0)+MIN(B149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A149=1,PMF_1st=0),0,IF(SUM($K$5:$L149)-$AU148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B148,B149),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[146,13,2,null,52,{"$f":"IF(A150=\"\",\"\",IF(A150=1,Age_Full_Month,IF(F149=11,0,F149+1)))","v":1},52,0,{"$f":"IF(A150=\"\",\"\",IF(AND(F150=11,G150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H150-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B150,99),0,1,1)*K150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E150,0,1,1)*L150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*M150,FEE_rounding)","v":0},0,0,{"$f":"IF(C150>=1,ROUND(K150*OFFSET(Input!$U$27,B150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B150=1,0,IF($C150>=1,ROUND(OFFSET(Input!$X$27,B150,0,1,1)*AL149,AV_rounding),0))","v":0},{"$f":"IF(B150=1,0,IF(C150=1,ROUND(OFFSET(Input!$W$27,B150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL148),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),OFFSET(Input!$G$27,B150,0,1,1)-AE150,0)","v":0},{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B150,0,1,1),AP149),0)","v":0},0,0,0,1172661.61250015,1169316.61250015,1172200.4627158099,1172200.4627158099,151866.18888891899,151866.18888891899,152240.73188001101,152240.73188001101,{"$f":"IF(A150=\"\",\"\",AL150-ROUND(AL150*OFFSET(Input!$S$27,$B150,0,1,1),2*FEE_rounding))","v":1172200.4627158099},{"$f":"IF(A150=\"\",\"\",ROUND(AP150*(1-OFFSET(Input!$T$27,MIN(B150,10),0,1,1)),2*FEE_rounding))","v":152240.73188001101},6824441.1945958212,0,0,0,5500000,6672661.6125001498,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A150=1,PMF_1st=0),0,ROUND(IF(A150=1,AI150,AL149)*OFFSET(Input!$O$27,IF(A150=121,-1,0)+MIN(B150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A150=1,PMF_1st=0),0,IF(SUM($K$5:$L150)-$AU149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B149,B150),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[147,13,3,null,52,{"$f":"IF(A151=\"\",\"\",IF(A151=1,Age_Full_Month,IF(F150=11,0,F150+1)))","v":2},52,0,{"$f":"IF(A151=\"\",\"\",IF(AND(F151=11,G151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H151-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B151,99),0,1,1)*K151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E151,0,1,1)*L151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*M151,FEE_rounding)","v":0},0,0,{"$f":"IF(C151>=1,ROUND(K151*OFFSET(Input!$U$27,B151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B151=1,0,IF($C151>=1,ROUND(OFFSET(Input!$X$27,B151,0,1,1)*AL150,AV_rounding),0))","v":0},{"$f":"IF(B151=1,0,IF(C151=1,ROUND(OFFSET(Input!$W$27,B151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL149),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),OFFSET(Input!$G$27,B151,0,1,1)-AE151,0)","v":0},{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B151,0,1,1),AP150),0)","v":0},0,0,0,1172200.4627158099,1168855.4627158099,1171738.1756116999,1171738.1756116999,152240.73188001101,152240.73188001101,152616.19859516001,152616.19859516001,{"$f":"IF(A151=\"\",\"\",AL151-ROUND(AL151*OFFSET(Input!$S$27,$B151,0,1,1),2*FEE_rounding))","v":1171738.1756116999},{"$f":"IF(A151=\"\",\"\",ROUND(AP151*(1-OFFSET(Input!$T$27,MIN(B151,10),0,1,1)),2*FEE_rounding))","v":152616.19859516001},6824354.3742068596,0,0,0,5500000,6672200.4627158102,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A151=1,PMF_1st=0),0,ROUND(IF(A151=1,AI151,AL150)*OFFSET(Input!$O$27,IF(A151=121,-1,0)+MIN(B151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A151=1,PMF_1st=0),0,IF(SUM($K$5:$L151)-$AU150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B150,B151),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[148,13,4,null,52,{"$f":"IF(A152=\"\",\"\",IF(A152=1,Age_Full_Month,IF(F151=11,0,F151+1)))","v":3},52,0,{"$f":"IF(A152=\"\",\"\",IF(AND(F152=11,G152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H152-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B152,99),0,1,1)*K152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E152,0,1,1)*L152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*M152,FEE_rounding)","v":0},0,0,{"$f":"IF(C152>=1,ROUND(K152*OFFSET(Input!$U$27,B152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B152=1,0,IF($C152>=1,ROUND(OFFSET(Input!$X$27,B152,0,1,1)*AL151,AV_rounding),0))","v":0},{"$f":"IF(B152=1,0,IF(C152=1,ROUND(OFFSET(Input!$W$27,B152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL150),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),OFFSET(Input!$G$27,B152,0,1,1)-AE152,0)","v":0},{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B152,0,1,1),AP151),0)","v":0},0,0,0,1171738.1756116999,1168393.1756116999,1171274.7483828799,1171274.7483828799,152616.19859516001,152616.19859516001,152992.59131251901,152992.59131251901,{"$f":"IF(A152=\"\",\"\",AL152-ROUND(AL152*OFFSET(Input!$S$27,$B152,0,1,1),2*FEE_rounding))","v":1171274.7483828799},{"$f":"IF(A152=\"\",\"\",ROUND(AP152*(1-OFFSET(Input!$T$27,MIN(B152,10),0,1,1)),2*FEE_rounding))","v":152992.59131251901},6824267.3396953987,0,0,0,5500000,6671738.1756116999,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A152=1,PMF_1st=0),0,ROUND(IF(A152=1,AI152,AL151)*OFFSET(Input!$O$27,IF(A152=121,-1,0)+MIN(B152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A152=1,PMF_1st=0),0,IF(SUM($K$5:$L152)-$AU151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B151,B152),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[149,13,5,null,52,{"$f":"IF(A153=\"\",\"\",IF(A153=1,Age_Full_Month,IF(F152=11,0,F152+1)))","v":4},52,0,{"$f":"IF(A153=\"\",\"\",IF(AND(F153=11,G153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H153-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B153,99),0,1,1)*K153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E153,0,1,1)*L153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*M153,FEE_rounding)","v":0},0,0,{"$f":"IF(C153>=1,ROUND(K153*OFFSET(Input!$U$27,B153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B153=1,0,IF($C153>=1,ROUND(OFFSET(Input!$X$27,B153,0,1,1)*AL152,AV_rounding),0))","v":0},{"$f":"IF(B153=1,0,IF(C153=1,ROUND(OFFSET(Input!$W$27,B153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL151),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),OFFSET(Input!$G$27,B153,0,1,1)-AE153,0)","v":0},{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B153,0,1,1),AP152),0)","v":0},0,0,0,1171274.7483828799,1167929.7483828799,1170810.17821749,1170810.17821749,152992.59131251901,152992.59131251901,153369.91231585899,153369.91231585899,{"$f":"IF(A153=\"\",\"\",AL153-ROUND(AL153*OFFSET(Input!$S$27,$B153,0,1,1),2*FEE_rounding))","v":1170810.17821749},{"$f":"IF(A153=\"\",\"\",ROUND(AP153*(1-OFFSET(Input!$T$27,MIN(B153,10),0,1,1)),2*FEE_rounding))","v":153369.91231585899},6824180.0905333497,0,0,0,5500000,6671274.7483828794,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A153=1,PMF_1st=0),0,ROUND(IF(A153=1,AI153,AL152)*OFFSET(Input!$O$27,IF(A153=121,-1,0)+MIN(B153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A153=1,PMF_1st=0),0,IF(SUM($K$5:$L153)-$AU152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B152,B153),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[150,13,6,null,52,{"$f":"IF(A154=\"\",\"\",IF(A154=1,Age_Full_Month,IF(F153=11,0,F153+1)))","v":5},52,0,{"$f":"IF(A154=\"\",\"\",IF(AND(F154=11,G154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H154-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B154,99),0,1,1)*K154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E154,0,1,1)*L154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*M154,FEE_rounding)","v":0},0,0,{"$f":"IF(C154>=1,ROUND(K154*OFFSET(Input!$U$27,B154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B154=1,0,IF($C154>=1,ROUND(OFFSET(Input!$X$27,B154,0,1,1)*AL153,AV_rounding),0))","v":0},{"$f":"IF(B154=1,0,IF(C154=1,ROUND(OFFSET(Input!$W$27,B154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL152),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),OFFSET(Input!$G$27,B154,0,1,1)-AE154,0)","v":0},{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B154,0,1,1),AP153),0)","v":0},0,0,0,1170810.17821749,1167465.17821749,1170344.4622967399,1170344.4622967399,153369.91231585899,153369.91231585899,153748.16389458399,153748.16389458399,{"$f":"IF(A154=\"\",\"\",AL154-ROUND(AL154*OFFSET(Input!$S$27,$B154,0,1,1),2*FEE_rounding))","v":1170344.4622967399},{"$f":"IF(A154=\"\",\"\",ROUND(AP154*(1-OFFSET(Input!$T$27,MIN(B154,10),0,1,1)),2*FEE_rounding))","v":153748.16389458399},6824092.6261913246,0,0,0,5500000,6670810.1782174902,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A154=1,PMF_1st=0),0,ROUND(IF(A154=1,AI154,AL153)*OFFSET(Input!$O$27,IF(A154=121,-1,0)+MIN(B154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A154=1,PMF_1st=0),0,IF(SUM($K$5:$L154)-$AU153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B153,B154),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[151,13,7,null,52,{"$f":"IF(A155=\"\",\"\",IF(A155=1,Age_Full_Month,IF(F154=11,0,F154+1)))","v":6},52,0,{"$f":"IF(A155=\"\",\"\",IF(AND(F155=11,G155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H155-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B155,99),0,1,1)*K155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E155,0,1,1)*L155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*M155,FEE_rounding)","v":0},0,0,{"$f":"IF(C155>=1,ROUND(K155*OFFSET(Input!$U$27,B155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B155=1,0,IF($C155>=1,ROUND(OFFSET(Input!$X$27,B155,0,1,1)*AL154,AV_rounding),0))","v":0},{"$f":"IF(B155=1,0,IF(C155=1,ROUND(OFFSET(Input!$W$27,B155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL153),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),OFFSET(Input!$G$27,B155,0,1,1)-AE155,0)","v":0},{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B155,0,1,1),AP154),0)","v":0},0,0,0,1170344.4622967399,1166999.4622967399,1169877.5977948999,1169877.5977948999,153748.16389458399,153748.16389458399,154127.348343744,154127.348343744,{"$f":"IF(A155=\"\",\"\",AL155-ROUND(AL155*OFFSET(Input!$S$27,$B155,0,1,1),2*FEE_rounding))","v":1169877.5977948999},{"$f":"IF(A155=\"\",\"\",ROUND(AP155*(1-OFFSET(Input!$T$27,MIN(B155,10),0,1,1)),2*FEE_rounding))","v":154127.348343744},6824004.9461386437,0,0,0,5500000,6670344.4622967402,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A155=1,PMF_1st=0),0,ROUND(IF(A155=1,AI155,AL154)*OFFSET(Input!$O$27,IF(A155=121,-1,0)+MIN(B155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A155=1,PMF_1st=0),0,IF(SUM($K$5:$L155)-$AU154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B154,B155),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[152,13,8,null,52,{"$f":"IF(A156=\"\",\"\",IF(A156=1,Age_Full_Month,IF(F155=11,0,F155+1)))","v":7},52,0,{"$f":"IF(A156=\"\",\"\",IF(AND(F156=11,G156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H156-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B156,99),0,1,1)*K156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E156,0,1,1)*L156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*M156,FEE_rounding)","v":0},0,0,{"$f":"IF(C156>=1,ROUND(K156*OFFSET(Input!$U$27,B156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B156=1,0,IF($C156>=1,ROUND(OFFSET(Input!$X$27,B156,0,1,1)*AL155,AV_rounding),0))","v":0},{"$f":"IF(B156=1,0,IF(C156=1,ROUND(OFFSET(Input!$W$27,B156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL154),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),OFFSET(Input!$G$27,B156,0,1,1)-AE156,0)","v":0},{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B156,0,1,1),AP155),0)","v":0},0,0,0,1169877.5977948999,1166532.5977948999,1169409.58187925,1169409.58187925,154127.348343744,154127.348343744,154507.46796404899,154507.46796404899,{"$f":"IF(A156=\"\",\"\",AL156-ROUND(AL156*OFFSET(Input!$S$27,$B156,0,1,1),2*FEE_rounding))","v":1169409.58187925},{"$f":"IF(A156=\"\",\"\",ROUND(AP156*(1-OFFSET(Input!$T$27,MIN(B156,10),0,1,1)),2*FEE_rounding))","v":154507.46796404899},6823917.0498432992,0,0,0,5500000,6669877.5977948997,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A156=1,PMF_1st=0),0,ROUND(IF(A156=1,AI156,AL155)*OFFSET(Input!$O$27,IF(A156=121,-1,0)+MIN(B156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A156=1,PMF_1st=0),0,IF(SUM($K$5:$L156)-$AU155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B155,B156),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[153,13,9,null,52,{"$f":"IF(A157=\"\",\"\",IF(A157=1,Age_Full_Month,IF(F156=11,0,F156+1)))","v":8},52,0,{"$f":"IF(A157=\"\",\"\",IF(AND(F157=11,G157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H157-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B157,99),0,1,1)*K157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E157,0,1,1)*L157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*M157,FEE_rounding)","v":0},0,0,{"$f":"IF(C157>=1,ROUND(K157*OFFSET(Input!$U$27,B157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B157=1,0,IF($C157>=1,ROUND(OFFSET(Input!$X$27,B157,0,1,1)*AL156,AV_rounding),0))","v":0},{"$f":"IF(B157=1,0,IF(C157=1,ROUND(OFFSET(Input!$W$27,B157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL155),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),OFFSET(Input!$G$27,B157,0,1,1)-AE157,0)","v":0},{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B157,0,1,1),AP156),0)","v":0},0,0,0,1169409.58187925,1166064.58187925,1168940.41171009,1168940.41171009,154507.46796404899,154507.46796404899,154888.52506188399,154888.52506188399,{"$f":"IF(A157=\"\",\"\",AL157-ROUND(AL157*OFFSET(Input!$S$27,$B157,0,1,1),2*FEE_rounding))","v":1168940.41171009},{"$f":"IF(A157=\"\",\"\",ROUND(AP157*(1-OFFSET(Input!$T$27,MIN(B157,10),0,1,1)),2*FEE_rounding))","v":154888.52506188399},6823828.936771974,0,0,0,5500000,6669409.5818792498,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A157=1,PMF_1st=0),0,ROUND(IF(A157=1,AI157,AL156)*OFFSET(Input!$O$27,IF(A157=121,-1,0)+MIN(B157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A157=1,PMF_1st=0),0,IF(SUM($K$5:$L157)-$AU156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B156,B157),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[154,13,10,null,52,{"$f":"IF(A158=\"\",\"\",IF(A158=1,Age_Full_Month,IF(F157=11,0,F157+1)))","v":9},52,0,{"$f":"IF(A158=\"\",\"\",IF(AND(F158=11,G158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H158-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B158,99),0,1,1)*K158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E158,0,1,1)*L158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*M158,FEE_rounding)","v":0},0,0,{"$f":"IF(C158>=1,ROUND(K158*OFFSET(Input!$U$27,B158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B158=1,0,IF($C158>=1,ROUND(OFFSET(Input!$X$27,B158,0,1,1)*AL157,AV_rounding),0))","v":0},{"$f":"IF(B158=1,0,IF(C158=1,ROUND(OFFSET(Input!$W$27,B158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL156),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),OFFSET(Input!$G$27,B158,0,1,1)-AE158,0)","v":0},{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B158,0,1,1),AP157),0)","v":0},0,0,0,1168940.41171009,1165595.41171009,1168470.08444073,1168470.08444073,154888.52506188399,154888.52506188399,155270.521949321,155270.521949321,{"$f":"IF(A158=\"\",\"\",AL158-ROUND(AL158*OFFSET(Input!$S$27,$B158,0,1,1),2*FEE_rounding))","v":1168470.08444073},{"$f":"IF(A158=\"\",\"\",ROUND(AP158*(1-OFFSET(Input!$T$27,MIN(B158,10),0,1,1)),2*FEE_rounding))","v":155270.521949321},6823740.6063900515,0,0,0,5500000,6668940.41171009,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A158=1,PMF_1st=0),0,ROUND(IF(A158=1,AI158,AL157)*OFFSET(Input!$O$27,IF(A158=121,-1,0)+MIN(B158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A158=1,PMF_1st=0),0,IF(SUM($K$5:$L158)-$AU157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B157,B158),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[155,13,11,null,52,{"$f":"IF(A159=\"\",\"\",IF(A159=1,Age_Full_Month,IF(F158=11,0,F158+1)))","v":10},52,0,{"$f":"IF(A159=\"\",\"\",IF(AND(F159=11,G159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H159-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B159,99),0,1,1)*K159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E159,0,1,1)*L159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*M159,FEE_rounding)","v":0},0,0,{"$f":"IF(C159>=1,ROUND(K159*OFFSET(Input!$U$27,B159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B159=1,0,IF($C159>=1,ROUND(OFFSET(Input!$X$27,B159,0,1,1)*AL158,AV_rounding),0))","v":0},{"$f":"IF(B159=1,0,IF(C159=1,ROUND(OFFSET(Input!$W$27,B159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL157),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),OFFSET(Input!$G$27,B159,0,1,1)-AE159,0)","v":0},{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B159,0,1,1),AP158),0)","v":0},0,0,0,1168470.08444073,1165125.08444073,1167998.5972174399,1167998.5972174399,155270.521949321,155270.521949321,155653.46094413401,155653.46094413401,{"$f":"IF(A159=\"\",\"\",AL159-ROUND(AL159*OFFSET(Input!$S$27,$B159,0,1,1),2*FEE_rounding))","v":1167998.5972174399},{"$f":"IF(A159=\"\",\"\",ROUND(AP159*(1-OFFSET(Input!$T$27,MIN(B159,10),0,1,1)),2*FEE_rounding))","v":155653.46094413401},6823652.0581615735,0,0,0,5500000,6668470.0844407305,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A159=1,PMF_1st=0),0,ROUND(IF(A159=1,AI159,AL158)*OFFSET(Input!$O$27,IF(A159=121,-1,0)+MIN(B159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A159=1,PMF_1st=0),0,IF(SUM($K$5:$L159)-$AU158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B158,B159),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[156,13,12,null,52,{"$f":"IF(A160=\"\",\"\",IF(A160=1,Age_Full_Month,IF(F159=11,0,F159+1)))","v":11},52,0,{"$f":"IF(A160=\"\",\"\",IF(AND(F160=11,G160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H160-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B160,99),0,1,1)*K160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E160,0,1,1)*L160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*M160,FEE_rounding)","v":0},0,0,{"$f":"IF(C160>=1,ROUND(K160*OFFSET(Input!$U$27,B160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B160=1,0,IF($C160>=1,ROUND(OFFSET(Input!$X$27,B160,0,1,1)*AL159,AV_rounding),0))","v":0},{"$f":"IF(B160=1,0,IF(C160=1,ROUND(OFFSET(Input!$W$27,B160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL158),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),OFFSET(Input!$G$27,B160,0,1,1)-AE160,0)","v":0},{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B160,0,1,1),AP159),0)","v":0},0,0,0,1167998.5972174399,1164653.5972174399,1167525.94717946,1167525.94717946,155653.46094413401,155653.46094413401,156037.34436981499,156037.34436981499,{"$f":"IF(A160=\"\",\"\",AL160-ROUND(AL160*OFFSET(Input!$S$27,$B160,0,1,1),2*FEE_rounding))","v":1167525.94717946},{"$f":"IF(A160=\"\",\"\",ROUND(AP160*(1-OFFSET(Input!$T$27,MIN(B160,10),0,1,1)),2*FEE_rounding))","v":156037.34436981499},6823563.2915492747,0,0,0,5500000,6667998.5972174397,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A160=1,PMF_1st=0),0,ROUND(IF(A160=1,AI160,AL159)*OFFSET(Input!$O$27,IF(A160=121,-1,0)+MIN(B160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A160=1,PMF_1st=0),0,IF(SUM($K$5:$L160)-$AU159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B159,B160),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[157,14,1,null,53,{"$f":"IF(A161=\"\",\"\",IF(A161=1,Age_Full_Month,IF(F160=11,0,F160+1)))","v":0},53,0,{"$f":"IF(A161=\"\",\"\",IF(AND(F161=11,G161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H161-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B161,99),0,1,1)*K161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E161,0,1,1)*L161,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*M161,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C161>=1,ROUND(K161*OFFSET(Input!$U$27,B161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B161=1,0,IF($C161>=1,ROUND(OFFSET(Input!$X$27,B161,0,1,1)*AL160,AV_rounding),0))","v":0},{"$f":"IF(B161=1,0,IF(C161=1,ROUND(OFFSET(Input!$W$27,B161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL159),AV_rounding),0))","v":0},3520,0,0,109700,100,0,0,0,{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),OFFSET(Input!$G$27,B161,0,1,1)-AE161,0)","v":0},{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B161,0,1,1),AP160),0)","v":0},0,0,0,1267525.94717946,1263905.94717946,1267023.0802120201,1267023.0802120201,165737.34436981499,165737.34436981499,166146.09737237601,166146.09737237601,{"$f":"IF(A161=\"\",\"\",AL161-ROUND(AL161*OFFSET(Input!$S$27,$B161,0,1,1),2*FEE_rounding))","v":1267023.0802120201},{"$f":"IF(A161=\"\",\"\",ROUND(AP161*(1-OFFSET(Input!$T$27,MIN(B161,10),0,1,1)),2*FEE_rounding))","v":166146.09737237601},6933169.1775843967,0,0,109700,5500000,6767525.94717946,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A161=1,PMF_1st=0),0,ROUND(IF(A161=1,AI161,AL160)*OFFSET(Input!$O$27,IF(A161=121,-1,0)+MIN(B161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A161=1,PMF_1st=0),0,IF(SUM($K$5:$L161)-$AU160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B160,B161),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[158,14,2,null,53,{"$f":"IF(A162=\"\",\"\",IF(A162=1,Age_Full_Month,IF(F161=11,0,F161+1)))","v":1},53,0,{"$f":"IF(A162=\"\",\"\",IF(AND(F162=11,G162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H162-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B162,99),0,1,1)*K162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E162,0,1,1)*L162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*M162,FEE_rounding)","v":0},0,0,{"$f":"IF(C162>=1,ROUND(K162*OFFSET(Input!$U$27,B162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B162=1,0,IF($C162>=1,ROUND(OFFSET(Input!$X$27,B162,0,1,1)*AL161,AV_rounding),0))","v":0},{"$f":"IF(B162=1,0,IF(C162=1,ROUND(OFFSET(Input!$W$27,B162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL160),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),OFFSET(Input!$G$27,B162,0,1,1)-AE162,0)","v":0},{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B162,0,1,1),AP161),0)","v":0},0,0,0,1267023.0802120201,1263403.0802120201,1266518.97303898,1266518.97303898,166146.09737237601,166146.09737237601,166555.858470112,166555.858470112,{"$f":"IF(A162=\"\",\"\",AL162-ROUND(AL162*OFFSET(Input!$S$27,$B162,0,1,1),2*FEE_rounding))","v":1266518.97303898},{"$f":"IF(A162=\"\",\"\",ROUND(AP162*(1-OFFSET(Input!$T$27,MIN(B162,10),0,1,1)),2*FEE_rounding))","v":166555.858470112},6933074.8315090919,0,0,0,5500000,6767023.0802120203,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A162=1,PMF_1st=0),0,ROUND(IF(A162=1,AI162,AL161)*OFFSET(Input!$O$27,IF(A162=121,-1,0)+MIN(B162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A162=1,PMF_1st=0),0,IF(SUM($K$5:$L162)-$AU161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B161,B162),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[159,14,3,null,53,{"$f":"IF(A163=\"\",\"\",IF(A163=1,Age_Full_Month,IF(F162=11,0,F162+1)))","v":2},53,0,{"$f":"IF(A163=\"\",\"\",IF(AND(F163=11,G163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H163-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B163,99),0,1,1)*K163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E163,0,1,1)*L163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*M163,FEE_rounding)","v":0},0,0,{"$f":"IF(C163>=1,ROUND(K163*OFFSET(Input!$U$27,B163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B163=1,0,IF($C163>=1,ROUND(OFFSET(Input!$X$27,B163,0,1,1)*AL162,AV_rounding),0))","v":0},{"$f":"IF(B163=1,0,IF(C163=1,ROUND(OFFSET(Input!$W$27,B163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL161),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),OFFSET(Input!$G$27,B163,0,1,1)-AE163,0)","v":0},{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B163,0,1,1),AP162),0)","v":0},0,0,0,1266518.97303898,1262898.97303898,1266013.62260166,1266013.62260166,166555.858470112,166555.858470112,166966.63014925699,166966.63014925699,{"$f":"IF(A163=\"\",\"\",AL163-ROUND(AL163*OFFSET(Input!$S$27,$B163,0,1,1),2*FEE_rounding))","v":1266013.62260166},{"$f":"IF(A163=\"\",\"\",ROUND(AP163*(1-OFFSET(Input!$T$27,MIN(B163,10),0,1,1)),2*FEE_rounding))","v":166966.63014925699},6932980.2527509173,0,0,0,5500000,6766518.9730389798,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A163=1,PMF_1st=0),0,ROUND(IF(A163=1,AI163,AL162)*OFFSET(Input!$O$27,IF(A163=121,-1,0)+MIN(B163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A163=1,PMF_1st=0),0,IF(SUM($K$5:$L163)-$AU162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B162,B163),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[160,14,4,null,53,{"$f":"IF(A164=\"\",\"\",IF(A164=1,Age_Full_Month,IF(F163=11,0,F163+1)))","v":3},53,0,{"$f":"IF(A164=\"\",\"\",IF(AND(F164=11,G164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H164-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B164,99),0,1,1)*K164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E164,0,1,1)*L164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*M164,FEE_rounding)","v":0},0,0,{"$f":"IF(C164>=1,ROUND(K164*OFFSET(Input!$U$27,B164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B164=1,0,IF($C164>=1,ROUND(OFFSET(Input!$X$27,B164,0,1,1)*AL163,AV_rounding),0))","v":0},{"$f":"IF(B164=1,0,IF(C164=1,ROUND(OFFSET(Input!$W$27,B164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL162),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),OFFSET(Input!$G$27,B164,0,1,1)-AE164,0)","v":0},{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B164,0,1,1),AP163),0)","v":0},0,0,0,1266013.62260166,1262393.62260166,1265507.02583383,1265507.02583383,166966.63014925699,166966.63014925699,167378.41490217799,167378.41490217799,{"$f":"IF(A164=\"\",\"\",AL164-ROUND(AL164*OFFSET(Input!$S$27,$B164,0,1,1),2*FEE_rounding))","v":1265507.02583383},{"$f":"IF(A164=\"\",\"\",ROUND(AP164*(1-OFFSET(Input!$T$27,MIN(B164,10),0,1,1)),2*FEE_rounding))","v":167378.41490217799},6932885.4407360079,0,0,0,5500000,6766013.62260166,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A164=1,PMF_1st=0),0,ROUND(IF(A164=1,AI164,AL163)*OFFSET(Input!$O$27,IF(A164=121,-1,0)+MIN(B164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A164=1,PMF_1st=0),0,IF(SUM($K$5:$L164)-$AU163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B163,B164),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[161,14,5,null,53,{"$f":"IF(A165=\"\",\"\",IF(A165=1,Age_Full_Month,IF(F164=11,0,F164+1)))","v":4},53,0,{"$f":"IF(A165=\"\",\"\",IF(AND(F165=11,G165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H165-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B165,99),0,1,1)*K165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E165,0,1,1)*L165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*M165,FEE_rounding)","v":0},0,0,{"$f":"IF(C165>=1,ROUND(K165*OFFSET(Input!$U$27,B165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B165=1,0,IF($C165>=1,ROUND(OFFSET(Input!$X$27,B165,0,1,1)*AL164,AV_rounding),0))","v":0},{"$f":"IF(B165=1,0,IF(C165=1,ROUND(OFFSET(Input!$W$27,B165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL163),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),OFFSET(Input!$G$27,B165,0,1,1)-AE165,0)","v":0},{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B165,0,1,1),AP164),0)","v":0},0,0,0,1265507.02583383,1261887.02583383,1264999.17966171,1264999.17966171,167378.41490217799,167378.41490217799,167791.215227387,167791.215227387,{"$f":"IF(A165=\"\",\"\",AL165-ROUND(AL165*OFFSET(Input!$S$27,$B165,0,1,1),2*FEE_rounding))","v":1264999.17966171},{"$f":"IF(A165=\"\",\"\",ROUND(AP165*(1-OFFSET(Input!$T$27,MIN(B165,10),0,1,1)),2*FEE_rounding))","v":167791.215227387},6932790.3948890967,0,0,0,5500000,6765507.0258338302,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A165=1,PMF_1st=0),0,ROUND(IF(A165=1,AI165,AL164)*OFFSET(Input!$O$27,IF(A165=121,-1,0)+MIN(B165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A165=1,PMF_1st=0),0,IF(SUM($K$5:$L165)-$AU164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B164,B165),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[162,14,6,null,53,{"$f":"IF(A166=\"\",\"\",IF(A166=1,Age_Full_Month,IF(F165=11,0,F165+1)))","v":5},53,0,{"$f":"IF(A166=\"\",\"\",IF(AND(F166=11,G166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H166-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B166,99),0,1,1)*K166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E166,0,1,1)*L166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*M166,FEE_rounding)","v":0},0,0,{"$f":"IF(C166>=1,ROUND(K166*OFFSET(Input!$U$27,B166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B166=1,0,IF($C166>=1,ROUND(OFFSET(Input!$X$27,B166,0,1,1)*AL165,AV_rounding),0))","v":0},{"$f":"IF(B166=1,0,IF(C166=1,ROUND(OFFSET(Input!$W$27,B166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL164),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),OFFSET(Input!$G$27,B166,0,1,1)-AE166,0)","v":0},{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B166,0,1,1),AP165),0)","v":0},0,0,0,1264999.17966171,1261379.17966171,1264490.0810039199,1264490.0810039199,167791.215227387,167791.215227387,168205.03362956,168205.03362956,{"$f":"IF(A166=\"\",\"\",AL166-ROUND(AL166*OFFSET(Input!$S$27,$B166,0,1,1),2*FEE_rounding))","v":1264490.0810039199},{"$f":"IF(A166=\"\",\"\",ROUND(AP166*(1-OFFSET(Input!$T$27,MIN(B166,10),0,1,1)),2*FEE_rounding))","v":168205.03362956},6932695.1146334801,0,0,0,5500000,6764999.1796617098,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A166=1,PMF_1st=0),0,ROUND(IF(A166=1,AI166,AL165)*OFFSET(Input!$O$27,IF(A166=121,-1,0)+MIN(B166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A166=1,PMF_1st=0),0,IF(SUM($K$5:$L166)-$AU165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B165,B166),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[163,14,7,null,53,{"$f":"IF(A167=\"\",\"\",IF(A167=1,Age_Full_Month,IF(F166=11,0,F166+1)))","v":6},53,0,{"$f":"IF(A167=\"\",\"\",IF(AND(F167=11,G167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H167-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B167,99),0,1,1)*K167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E167,0,1,1)*L167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*M167,FEE_rounding)","v":0},0,0,{"$f":"IF(C167>=1,ROUND(K167*OFFSET(Input!$U$27,B167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B167=1,0,IF($C167>=1,ROUND(OFFSET(Input!$X$27,B167,0,1,1)*AL166,AV_rounding),0))","v":0},{"$f":"IF(B167=1,0,IF(C167=1,ROUND(OFFSET(Input!$W$27,B167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL165),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),OFFSET(Input!$G$27,B167,0,1,1)-AE167,0)","v":0},{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B167,0,1,1),AP166),0)","v":0},0,0,0,1264490.0810039199,1260870.0810039199,1263979.7267715,1263979.7267715,168205.03362956,168205.03362956,168619.87261955001,168619.87261955001,{"$f":"IF(A167=\"\",\"\",AL167-ROUND(AL167*OFFSET(Input!$S$27,$B167,0,1,1),2*FEE_rounding))","v":1263979.7267715},{"$f":"IF(A167=\"\",\"\",ROUND(AP167*(1-OFFSET(Input!$T$27,MIN(B167,10),0,1,1)),2*FEE_rounding))","v":168619.87261955001},6932599.5993910497,0,0,0,5500000,6764490.0810039202,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A167=1,PMF_1st=0),0,ROUND(IF(A167=1,AI167,AL166)*OFFSET(Input!$O$27,IF(A167=121,-1,0)+MIN(B167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A167=1,PMF_1st=0),0,IF(SUM($K$5:$L167)-$AU166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B166,B167),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[164,14,8,null,53,{"$f":"IF(A168=\"\",\"\",IF(A168=1,Age_Full_Month,IF(F167=11,0,F167+1)))","v":7},53,0,{"$f":"IF(A168=\"\",\"\",IF(AND(F168=11,G168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H168-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B168,99),0,1,1)*K168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E168,0,1,1)*L168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*M168,FEE_rounding)","v":0},0,0,{"$f":"IF(C168>=1,ROUND(K168*OFFSET(Input!$U$27,B168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B168=1,0,IF($C168>=1,ROUND(OFFSET(Input!$X$27,B168,0,1,1)*AL167,AV_rounding),0))","v":0},{"$f":"IF(B168=1,0,IF(C168=1,ROUND(OFFSET(Input!$W$27,B168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL166),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),OFFSET(Input!$G$27,B168,0,1,1)-AE168,0)","v":0},{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B168,0,1,1),AP167),0)","v":0},0,0,0,1263979.7267715,1260359.7267715,1263468.1138678701,1263468.1138678701,168619.87261955001,168619.87261955001,169035.73471440101,169035.73471440101,{"$f":"IF(A168=\"\",\"\",AL168-ROUND(AL168*OFFSET(Input!$S$27,$B168,0,1,1),2*FEE_rounding))","v":1263468.1138678701},{"$f":"IF(A168=\"\",\"\",ROUND(AP168*(1-OFFSET(Input!$T$27,MIN(B168,10),0,1,1)),2*FEE_rounding))","v":169035.73471440101},6932503.8485822706,0,0,0,5500000,6763979.7267715,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A168=1,PMF_1st=0),0,ROUND(IF(A168=1,AI168,AL167)*OFFSET(Input!$O$27,IF(A168=121,-1,0)+MIN(B168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A168=1,PMF_1st=0),0,IF(SUM($K$5:$L168)-$AU167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B167,B168),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[165,14,9,null,53,{"$f":"IF(A169=\"\",\"\",IF(A169=1,Age_Full_Month,IF(F168=11,0,F168+1)))","v":8},53,0,{"$f":"IF(A169=\"\",\"\",IF(AND(F169=11,G169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H169-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B169,99),0,1,1)*K169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E169,0,1,1)*L169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*M169,FEE_rounding)","v":0},0,0,{"$f":"IF(C169>=1,ROUND(K169*OFFSET(Input!$U$27,B169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B169=1,0,IF($C169>=1,ROUND(OFFSET(Input!$X$27,B169,0,1,1)*AL168,AV_rounding),0))","v":0},{"$f":"IF(B169=1,0,IF(C169=1,ROUND(OFFSET(Input!$W$27,B169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL167),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),OFFSET(Input!$G$27,B169,0,1,1)-AE169,0)","v":0},{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B169,0,1,1),AP168),0)","v":0},0,0,0,1263468.1138678701,1259848.1138678701,1262955.2391888001,1262955.2391888001,169035.73471440101,169035.73471440101,169452.62243736599,169452.62243736599,{"$f":"IF(A169=\"\",\"\",AL169-ROUND(AL169*OFFSET(Input!$S$27,$B169,0,1,1),2*FEE_rounding))","v":1262955.2391888001},{"$f":"IF(A169=\"\",\"\",ROUND(AP169*(1-OFFSET(Input!$T$27,MIN(B169,10),0,1,1)),2*FEE_rounding))","v":169452.62243736599},6932407.8616261659,0,0,0,5500000,6763468.1138678696,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A169=1,PMF_1st=0),0,ROUND(IF(A169=1,AI169,AL168)*OFFSET(Input!$O$27,IF(A169=121,-1,0)+MIN(B169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A169=1,PMF_1st=0),0,IF(SUM($K$5:$L169)-$AU168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B168,B169),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[166,14,10,null,53,{"$f":"IF(A170=\"\",\"\",IF(A170=1,Age_Full_Month,IF(F169=11,0,F169+1)))","v":9},53,0,{"$f":"IF(A170=\"\",\"\",IF(AND(F170=11,G170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H170-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B170,99),0,1,1)*K170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E170,0,1,1)*L170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*M170,FEE_rounding)","v":0},0,0,{"$f":"IF(C170>=1,ROUND(K170*OFFSET(Input!$U$27,B170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B170=1,0,IF($C170>=1,ROUND(OFFSET(Input!$X$27,B170,0,1,1)*AL169,AV_rounding),0))","v":0},{"$f":"IF(B170=1,0,IF(C170=1,ROUND(OFFSET(Input!$W$27,B170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL168),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),OFFSET(Input!$G$27,B170,0,1,1)-AE170,0)","v":0},{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B170,0,1,1),AP169),0)","v":0},0,0,0,1262955.2391888001,1259335.2391888001,1262441.09962241,1262441.09962241,169452.62243736599,169452.62243736599,169870.53831792099,169870.53831792099,{"$f":"IF(A170=\"\",\"\",AL170-ROUND(AL170*OFFSET(Input!$S$27,$B170,0,1,1),2*FEE_rounding))","v":1262441.09962241},{"$f":"IF(A170=\"\",\"\",ROUND(AP170*(1-OFFSET(Input!$T$27,MIN(B170,10),0,1,1)),2*FEE_rounding))","v":169870.53831792099},6932311.6379403304,0,0,0,5500000,6762955.2391887996,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A170=1,PMF_1st=0),0,ROUND(IF(A170=1,AI170,AL169)*OFFSET(Input!$O$27,IF(A170=121,-1,0)+MIN(B170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A170=1,PMF_1st=0),0,IF(SUM($K$5:$L170)-$AU169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B169,B170),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[167,14,11,null,53,{"$f":"IF(A171=\"\",\"\",IF(A171=1,Age_Full_Month,IF(F170=11,0,F170+1)))","v":10},53,0,{"$f":"IF(A171=\"\",\"\",IF(AND(F171=11,G171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H171-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B171,99),0,1,1)*K171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E171,0,1,1)*L171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*M171,FEE_rounding)","v":0},0,0,{"$f":"IF(C171>=1,ROUND(K171*OFFSET(Input!$U$27,B171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B171=1,0,IF($C171>=1,ROUND(OFFSET(Input!$X$27,B171,0,1,1)*AL170,AV_rounding),0))","v":0},{"$f":"IF(B171=1,0,IF(C171=1,ROUND(OFFSET(Input!$W$27,B171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL169),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),OFFSET(Input!$G$27,B171,0,1,1)-AE171,0)","v":0},{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B171,0,1,1),AP170),0)","v":0},0,0,0,1262441.09962241,1258821.09962241,1261925.6920491499,1261925.6920491499,169870.53831792099,169870.53831792099,170289.48489177899,170289.48489177899,{"$f":"IF(A171=\"\",\"\",AL171-ROUND(AL171*OFFSET(Input!$S$27,$B171,0,1,1),2*FEE_rounding))","v":1261925.6920491499},{"$f":"IF(A171=\"\",\"\",ROUND(AP171*(1-OFFSET(Input!$T$27,MIN(B171,10),0,1,1)),2*FEE_rounding))","v":170289.48489177899},6932215.1769409282,0,0,0,5500000,6762441.0996224098,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A171=1,PMF_1st=0),0,ROUND(IF(A171=1,AI171,AL170)*OFFSET(Input!$O$27,IF(A171=121,-1,0)+MIN(B171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A171=1,PMF_1st=0),0,IF(SUM($K$5:$L171)-$AU170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B170,B171),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[168,14,12,null,53,{"$f":"IF(A172=\"\",\"\",IF(A172=1,Age_Full_Month,IF(F171=11,0,F171+1)))","v":11},53,0,{"$f":"IF(A172=\"\",\"\",IF(AND(F172=11,G172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H172-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B172,99),0,1,1)*K172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E172,0,1,1)*L172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*M172,FEE_rounding)","v":0},0,0,{"$f":"IF(C172>=1,ROUND(K172*OFFSET(Input!$U$27,B172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B172=1,0,IF($C172>=1,ROUND(OFFSET(Input!$X$27,B172,0,1,1)*AL171,AV_rounding),0))","v":0},{"$f":"IF(B172=1,0,IF(C172=1,ROUND(OFFSET(Input!$W$27,B172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL170),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),OFFSET(Input!$G$27,B172,0,1,1)-AE172,0)","v":0},{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B172,0,1,1),AP171),0)","v":0},0,0,0,1261925.6920491499,1258305.6920491499,1261409.01334177,1261409.01334177,170289.48489177899,170289.48489177899,170709.46470090901,170709.46470090901,{"$f":"IF(A172=\"\",\"\",AL172-ROUND(AL172*OFFSET(Input!$S$27,$B172,0,1,1),2*FEE_rounding))","v":1261409.01334177},{"$f":"IF(A172=\"\",\"\",ROUND(AP172*(1-OFFSET(Input!$T$27,MIN(B172,10),0,1,1)),2*FEE_rounding))","v":170709.46470090901},6932118.4780426789,0,0,0,5500000,6761925.6920491494,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A172=1,PMF_1st=0),0,ROUND(IF(A172=1,AI172,AL171)*OFFSET(Input!$O$27,IF(A172=121,-1,0)+MIN(B172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A172=1,PMF_1st=0),0,IF(SUM($K$5:$L172)-$AU171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B171,B172),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[169,15,1,null,54,{"$f":"IF(A173=\"\",\"\",IF(A173=1,Age_Full_Month,IF(F172=11,0,F172+1)))","v":0},54,0,{"$f":"IF(A173=\"\",\"\",IF(AND(F173=11,G173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H173-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B173,99),0,1,1)*K173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E173,0,1,1)*L173,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*M173,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C173>=1,ROUND(K173*OFFSET(Input!$U$27,B173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B173=1,0,IF($C173>=1,ROUND(OFFSET(Input!$X$27,B173,0,1,1)*AL172,AV_rounding),0))","v":0},{"$f":"IF(B173=1,0,IF(C173=1,ROUND(OFFSET(Input!$W$27,B173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL171),AV_rounding),0))","v":0},3850,0,0,109700,100,0,0,0,{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),OFFSET(Input!$G$27,B173,0,1,1)-AE173,0)","v":0},{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B173,0,1,1),AP172),0)","v":0},0,0,0,1361409.01334177,1357459.01334177,1360806.8734735199,1360806.8734735199,180409.46470090901,180409.46470090901,180854.403110338,180854.403110338,{"$f":"IF(A173=\"\",\"\",AL173-ROUND(AL173*OFFSET(Input!$S$27,$B173,0,1,1),2*FEE_rounding))","v":1360806.8734735199},{"$f":"IF(A173=\"\",\"\",ROUND(AP173*(1-OFFSET(Input!$T$27,MIN(B173,10),0,1,1)),2*FEE_rounding))","v":180854.403110338},7041661.2765838578,0,0,109700,5500000,6861409.0133417696,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A173=1,PMF_1st=0),0,ROUND(IF(A173=1,AI173,AL172)*OFFSET(Input!$O$27,IF(A173=121,-1,0)+MIN(B173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A173=1,PMF_1st=0),0,IF(SUM($K$5:$L173)-$AU172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B172,B173),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[170,15,2,null,54,{"$f":"IF(A174=\"\",\"\",IF(A174=1,Age_Full_Month,IF(F173=11,0,F173+1)))","v":1},54,0,{"$f":"IF(A174=\"\",\"\",IF(AND(F174=11,G174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H174-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B174,99),0,1,1)*K174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E174,0,1,1)*L174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*M174,FEE_rounding)","v":0},0,0,{"$f":"IF(C174>=1,ROUND(K174*OFFSET(Input!$U$27,B174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B174=1,0,IF($C174>=1,ROUND(OFFSET(Input!$X$27,B174,0,1,1)*AL173,AV_rounding),0))","v":0},{"$f":"IF(B174=1,0,IF(C174=1,ROUND(OFFSET(Input!$W$27,B174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL172),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),OFFSET(Input!$G$27,B174,0,1,1)-AE174,0)","v":0},{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B174,0,1,1),AP173),0)","v":0},0,0,0,1360806.8734735199,1356856.8734735199,1360203.2485659099,1360203.2485659099,180854.403110338,180854.403110338,181300.438857917,181300.438857917,{"$f":"IF(A174=\"\",\"\",AL174-ROUND(AL174*OFFSET(Input!$S$27,$B174,0,1,1),2*FEE_rounding))","v":1360203.2485659099},{"$f":"IF(A174=\"\",\"\",ROUND(AP174*(1-OFFSET(Input!$T$27,MIN(B174,10),0,1,1)),2*FEE_rounding))","v":181300.438857917},7041503.6874238271,0,0,0,5500000,6860806.8734735195,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A174=1,PMF_1st=0),0,ROUND(IF(A174=1,AI174,AL173)*OFFSET(Input!$O$27,IF(A174=121,-1,0)+MIN(B174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A174=1,PMF_1st=0),0,IF(SUM($K$5:$L174)-$AU173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B173,B174),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[171,15,3,null,54,{"$f":"IF(A175=\"\",\"\",IF(A175=1,Age_Full_Month,IF(F174=11,0,F174+1)))","v":2},54,0,{"$f":"IF(A175=\"\",\"\",IF(AND(F175=11,G175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H175-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B175,99),0,1,1)*K175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E175,0,1,1)*L175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*M175,FEE_rounding)","v":0},0,0,{"$f":"IF(C175>=1,ROUND(K175*OFFSET(Input!$U$27,B175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B175=1,0,IF($C175>=1,ROUND(OFFSET(Input!$X$27,B175,0,1,1)*AL174,AV_rounding),0))","v":0},{"$f":"IF(B175=1,0,IF(C175=1,ROUND(OFFSET(Input!$W$27,B175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL173),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),OFFSET(Input!$G$27,B175,0,1,1)-AE175,0)","v":0},{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B175,0,1,1),AP174),0)","v":0},0,0,0,1360203.2485659099,1356253.2485659099,1359598.13495644,1359598.13495644,181300.438857917,181300.438857917,181747.57464997799,181747.57464997799,{"$f":"IF(A175=\"\",\"\",AL175-ROUND(AL175*OFFSET(Input!$S$27,$B175,0,1,1),2*FEE_rounding))","v":1359598.13495644},{"$f":"IF(A175=\"\",\"\",ROUND(AP175*(1-OFFSET(Input!$T$27,MIN(B175,10),0,1,1)),2*FEE_rounding))","v":181747.57464997799},7041345.7096064184,0,0,0,5500000,6860203.2485659104,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A175=1,PMF_1st=0),0,ROUND(IF(A175=1,AI175,AL174)*OFFSET(Input!$O$27,IF(A175=121,-1,0)+MIN(B175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A175=1,PMF_1st=0),0,IF(SUM($K$5:$L175)-$AU174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B174,B175),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[172,15,4,null,54,{"$f":"IF(A176=\"\",\"\",IF(A176=1,Age_Full_Month,IF(F175=11,0,F175+1)))","v":3},54,0,{"$f":"IF(A176=\"\",\"\",IF(AND(F176=11,G176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H176-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B176,99),0,1,1)*K176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E176,0,1,1)*L176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*M176,FEE_rounding)","v":0},0,0,{"$f":"IF(C176>=1,ROUND(K176*OFFSET(Input!$U$27,B176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B176=1,0,IF($C176>=1,ROUND(OFFSET(Input!$X$27,B176,0,1,1)*AL175,AV_rounding),0))","v":0},{"$f":"IF(B176=1,0,IF(C176=1,ROUND(OFFSET(Input!$W$27,B176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL174),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),OFFSET(Input!$G$27,B176,0,1,1)-AE176,0)","v":0},{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B176,0,1,1),AP175),0)","v":0},0,0,0,1359598.13495644,1355648.13495644,1358991.5289735601,1358991.5289735601,181747.57464997799,181747.57464997799,182195.81319952701,182195.81319952701,{"$f":"IF(A176=\"\",\"\",AL176-ROUND(AL176*OFFSET(Input!$S$27,$B176,0,1,1),2*FEE_rounding))","v":1358991.5289735601},{"$f":"IF(A176=\"\",\"\",ROUND(AP176*(1-OFFSET(Input!$T$27,MIN(B176,10),0,1,1)),2*FEE_rounding))","v":182195.81319952701},7041187.3421730865,0,0,0,5500000,6859598.13495644,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A176=1,PMF_1st=0),0,ROUND(IF(A176=1,AI176,AL175)*OFFSET(Input!$O$27,IF(A176=121,-1,0)+MIN(B176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A176=1,PMF_1st=0),0,IF(SUM($K$5:$L176)-$AU175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B175,B176),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[173,15,5,null,54,{"$f":"IF(A177=\"\",\"\",IF(A177=1,Age_Full_Month,IF(F176=11,0,F176+1)))","v":4},54,0,{"$f":"IF(A177=\"\",\"\",IF(AND(F177=11,G177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H177-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B177,99),0,1,1)*K177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E177,0,1,1)*L177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*M177,FEE_rounding)","v":0},0,0,{"$f":"IF(C177>=1,ROUND(K177*OFFSET(Input!$U$27,B177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B177=1,0,IF($C177>=1,ROUND(OFFSET(Input!$X$27,B177,0,1,1)*AL176,AV_rounding),0))","v":0},{"$f":"IF(B177=1,0,IF(C177=1,ROUND(OFFSET(Input!$W$27,B177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL175),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),OFFSET(Input!$G$27,B177,0,1,1)-AE177,0)","v":0},{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B177,0,1,1),AP176),0)","v":0},0,0,0,1358991.5289735601,1355041.5289735601,1358383.42693668,1358383.42693668,182195.81319952701,182195.81319952701,182645.15722626101,182645.15722626101,{"$f":"IF(A177=\"\",\"\",AL177-ROUND(AL177*OFFSET(Input!$S$27,$B177,0,1,1),2*FEE_rounding))","v":1358383.42693668},{"$f":"IF(A177=\"\",\"\",ROUND(AP177*(1-OFFSET(Input!$T$27,MIN(B177,10),0,1,1)),2*FEE_rounding))","v":182645.15722626101},7041028.5841629412,0,0,0,5500000,6858991.5289735598,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A177=1,PMF_1st=0),0,ROUND(IF(A177=1,AI177,AL176)*OFFSET(Input!$O$27,IF(A177=121,-1,0)+MIN(B177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A177=1,PMF_1st=0),0,IF(SUM($K$5:$L177)-$AU176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B176,B177),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[174,15,6,null,54,{"$f":"IF(A178=\"\",\"\",IF(A178=1,Age_Full_Month,IF(F177=11,0,F177+1)))","v":5},54,0,{"$f":"IF(A178=\"\",\"\",IF(AND(F178=11,G178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H178-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B178,99),0,1,1)*K178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E178,0,1,1)*L178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*M178,FEE_rounding)","v":0},0,0,{"$f":"IF(C178>=1,ROUND(K178*OFFSET(Input!$U$27,B178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B178=1,0,IF($C178>=1,ROUND(OFFSET(Input!$X$27,B178,0,1,1)*AL177,AV_rounding),0))","v":0},{"$f":"IF(B178=1,0,IF(C178=1,ROUND(OFFSET(Input!$W$27,B178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL176),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),OFFSET(Input!$G$27,B178,0,1,1)-AE178,0)","v":0},{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B178,0,1,1),AP177),0)","v":0},0,0,0,1358383.42693668,1354433.42693668,1357773.8251561299,1357773.8251561299,182645.15722626101,182645.15722626101,183095.60945658601,183095.60945658601,{"$f":"IF(A178=\"\",\"\",AL178-ROUND(AL178*OFFSET(Input!$S$27,$B178,0,1,1),2*FEE_rounding))","v":1357773.8251561299},{"$f":"IF(A178=\"\",\"\",ROUND(AP178*(1-OFFSET(Input!$T$27,MIN(B178,10),0,1,1)),2*FEE_rounding))","v":183095.60945658601},7040869.4346127156,0,0,0,5500000,6858383.4269366805,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A178=1,PMF_1st=0),0,ROUND(IF(A178=1,AI178,AL177)*OFFSET(Input!$O$27,IF(A178=121,-1,0)+MIN(B178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A178=1,PMF_1st=0),0,IF(SUM($K$5:$L178)-$AU177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B177,B178),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[175,15,7,null,54,{"$f":"IF(A179=\"\",\"\",IF(A179=1,Age_Full_Month,IF(F178=11,0,F178+1)))","v":6},54,0,{"$f":"IF(A179=\"\",\"\",IF(AND(F179=11,G179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H179-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B179,99),0,1,1)*K179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E179,0,1,1)*L179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*M179,FEE_rounding)","v":0},0,0,{"$f":"IF(C179>=1,ROUND(K179*OFFSET(Input!$U$27,B179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B179=1,0,IF($C179>=1,ROUND(OFFSET(Input!$X$27,B179,0,1,1)*AL178,AV_rounding),0))","v":0},{"$f":"IF(B179=1,0,IF(C179=1,ROUND(OFFSET(Input!$W$27,B179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL177),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),OFFSET(Input!$G$27,B179,0,1,1)-AE179,0)","v":0},{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B179,0,1,1),AP178),0)","v":0},0,0,0,1357773.8251561299,1353823.8251561299,1357162.7199331401,1357162.7199331401,183095.60945658601,183095.60945658601,183547.17262363,183547.17262363,{"$f":"IF(A179=\"\",\"\",AL179-ROUND(AL179*OFFSET(Input!$S$27,$B179,0,1,1),2*FEE_rounding))","v":1357162.7199331401},{"$f":"IF(A179=\"\",\"\",ROUND(AP179*(1-OFFSET(Input!$T$27,MIN(B179,10),0,1,1)),2*FEE_rounding))","v":183547.17262363},7040709.8925567698,0,0,0,5500000,6857773.8251561299,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A179=1,PMF_1st=0),0,ROUND(IF(A179=1,AI179,AL178)*OFFSET(Input!$O$27,IF(A179=121,-1,0)+MIN(B179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A179=1,PMF_1st=0),0,IF(SUM($K$5:$L179)-$AU178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B178,B179),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[176,15,8,null,54,{"$f":"IF(A180=\"\",\"\",IF(A180=1,Age_Full_Month,IF(F179=11,0,F179+1)))","v":7},54,0,{"$f":"IF(A180=\"\",\"\",IF(AND(F180=11,G180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H180-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B180,99),0,1,1)*K180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E180,0,1,1)*L180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*M180,FEE_rounding)","v":0},0,0,{"$f":"IF(C180>=1,ROUND(K180*OFFSET(Input!$U$27,B180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B180=1,0,IF($C180>=1,ROUND(OFFSET(Input!$X$27,B180,0,1,1)*AL179,AV_rounding),0))","v":0},{"$f":"IF(B180=1,0,IF(C180=1,ROUND(OFFSET(Input!$W$27,B180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL178),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),OFFSET(Input!$G$27,B180,0,1,1)-AE180,0)","v":0},{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B180,0,1,1),AP179),0)","v":0},0,0,0,1357162.7199331401,1353212.7199331401,1356550.1075598099,1356550.1075598099,183547.17262363,183547.17262363,183999.849467263,183999.849467263,{"$f":"IF(A180=\"\",\"\",AL180-ROUND(AL180*OFFSET(Input!$S$27,$B180,0,1,1),2*FEE_rounding))","v":1356550.1075598099},{"$f":"IF(A180=\"\",\"\",ROUND(AP180*(1-OFFSET(Input!$T$27,MIN(B180,10),0,1,1)),2*FEE_rounding))","v":183999.849467263},7040549.9570270721,0,0,0,5500000,6857162.7199331401,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A180=1,PMF_1st=0),0,ROUND(IF(A180=1,AI180,AL179)*OFFSET(Input!$O$27,IF(A180=121,-1,0)+MIN(B180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A180=1,PMF_1st=0),0,IF(SUM($K$5:$L180)-$AU179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B179,B180),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[177,15,9,null,54,{"$f":"IF(A181=\"\",\"\",IF(A181=1,Age_Full_Month,IF(F180=11,0,F180+1)))","v":8},54,0,{"$f":"IF(A181=\"\",\"\",IF(AND(F181=11,G181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H181-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B181,99),0,1,1)*K181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E181,0,1,1)*L181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*M181,FEE_rounding)","v":0},0,0,{"$f":"IF(C181>=1,ROUND(K181*OFFSET(Input!$U$27,B181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B181=1,0,IF($C181>=1,ROUND(OFFSET(Input!$X$27,B181,0,1,1)*AL180,AV_rounding),0))","v":0},{"$f":"IF(B181=1,0,IF(C181=1,ROUND(OFFSET(Input!$W$27,B181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL179),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),OFFSET(Input!$G$27,B181,0,1,1)-AE181,0)","v":0},{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B181,0,1,1),AP180),0)","v":0},0,0,0,1356550.1075598099,1352600.1075598099,1355935.9843190999,1355935.9843190999,183999.849467263,183999.849467263,184453.642734113,184453.642734113,{"$f":"IF(A181=\"\",\"\",AL181-ROUND(AL181*OFFSET(Input!$S$27,$B181,0,1,1),2*FEE_rounding))","v":1355935.9843190999},{"$f":"IF(A181=\"\",\"\",ROUND(AP181*(1-OFFSET(Input!$T$27,MIN(B181,10),0,1,1)),2*FEE_rounding))","v":184453.642734113},7040389.6270532133,0,0,0,5500000,6856550.1075598095,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A181=1,PMF_1st=0),0,ROUND(IF(A181=1,AI181,AL180)*OFFSET(Input!$O$27,IF(A181=121,-1,0)+MIN(B181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A181=1,PMF_1st=0),0,IF(SUM($K$5:$L181)-$AU180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B180,B181),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[178,15,10,null,54,{"$f":"IF(A182=\"\",\"\",IF(A182=1,Age_Full_Month,IF(F181=11,0,F181+1)))","v":9},54,0,{"$f":"IF(A182=\"\",\"\",IF(AND(F182=11,G182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H182-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B182,99),0,1,1)*K182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E182,0,1,1)*L182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*M182,FEE_rounding)","v":0},0,0,{"$f":"IF(C182>=1,ROUND(K182*OFFSET(Input!$U$27,B182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B182=1,0,IF($C182>=1,ROUND(OFFSET(Input!$X$27,B182,0,1,1)*AL181,AV_rounding),0))","v":0},{"$f":"IF(B182=1,0,IF(C182=1,ROUND(OFFSET(Input!$W$27,B182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL180),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),OFFSET(Input!$G$27,B182,0,1,1)-AE182,0)","v":0},{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B182,0,1,1),AP181),0)","v":0},0,0,0,1355935.9843190999,1351985.9843190999,1355320.3464848001,1355320.3464848001,184453.642734113,184453.642734113,184908.55517757899,184908.55517757899,{"$f":"IF(A182=\"\",\"\",AL182-ROUND(AL182*OFFSET(Input!$S$27,$B182,0,1,1),2*FEE_rounding))","v":1355320.3464848001},{"$f":"IF(A182=\"\",\"\",ROUND(AP182*(1-OFFSET(Input!$T$27,MIN(B182,10),0,1,1)),2*FEE_rounding))","v":184908.55517757899},7040228.9016623786,0,0,0,5500000,6855935.9843191002,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A182=1,PMF_1st=0),0,ROUND(IF(A182=1,AI182,AL181)*OFFSET(Input!$O$27,IF(A182=121,-1,0)+MIN(B182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A182=1,PMF_1st=0),0,IF(SUM($K$5:$L182)-$AU181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B181,B182),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[179,15,11,null,54,{"$f":"IF(A183=\"\",\"\",IF(A183=1,Age_Full_Month,IF(F182=11,0,F182+1)))","v":10},54,0,{"$f":"IF(A183=\"\",\"\",IF(AND(F183=11,G183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H183-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B183,99),0,1,1)*K183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E183,0,1,1)*L183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*M183,FEE_rounding)","v":0},0,0,{"$f":"IF(C183>=1,ROUND(K183*OFFSET(Input!$U$27,B183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B183=1,0,IF($C183>=1,ROUND(OFFSET(Input!$X$27,B183,0,1,1)*AL182,AV_rounding),0))","v":0},{"$f":"IF(B183=1,0,IF(C183=1,ROUND(OFFSET(Input!$W$27,B183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL181),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),OFFSET(Input!$G$27,B183,0,1,1)-AE183,0)","v":0},{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B183,0,1,1),AP182),0)","v":0},0,0,0,1355320.3464848001,1351370.3464848001,1354703.19032152,1354703.19032152,184908.55517757899,184908.55517757899,185364.58955785399,185364.58955785399,{"$f":"IF(A183=\"\",\"\",AL183-ROUND(AL183*OFFSET(Input!$S$27,$B183,0,1,1),2*FEE_rounding))","v":1354703.19032152},{"$f":"IF(A183=\"\",\"\",ROUND(AP183*(1-OFFSET(Input!$T$27,MIN(B183,10),0,1,1)),2*FEE_rounding))","v":185364.58955785399},7040067.7798793744,0,0,0,5500000,6855320.3464847999,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A183=1,PMF_1st=0),0,ROUND(IF(A183=1,AI183,AL182)*OFFSET(Input!$O$27,IF(A183=121,-1,0)+MIN(B183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A183=1,PMF_1st=0),0,IF(SUM($K$5:$L183)-$AU182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B182,B183),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[180,15,12,null,54,{"$f":"IF(A184=\"\",\"\",IF(A184=1,Age_Full_Month,IF(F183=11,0,F183+1)))","v":11},54,0,{"$f":"IF(A184=\"\",\"\",IF(AND(F184=11,G184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H184-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B184,99),0,1,1)*K184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E184,0,1,1)*L184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*M184,FEE_rounding)","v":0},0,0,{"$f":"IF(C184>=1,ROUND(K184*OFFSET(Input!$U$27,B184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B184=1,0,IF($C184>=1,ROUND(OFFSET(Input!$X$27,B184,0,1,1)*AL183,AV_rounding),0))","v":0},{"$f":"IF(B184=1,0,IF(C184=1,ROUND(OFFSET(Input!$W$27,B184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL182),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),OFFSET(Input!$G$27,B184,0,1,1)-AE184,0)","v":0},{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B184,0,1,1),AP183),0)","v":0},0,0,0,1354703.19032152,1350753.19032152,1354084.5120846501,1354084.5120846501,185364.58955785399,185364.58955785399,185821.74864193599,185821.74864193599,{"$f":"IF(A184=\"\",\"\",AL184-ROUND(AL184*OFFSET(Input!$S$27,$B184,0,1,1),2*FEE_rounding))","v":1354084.5120846501},{"$f":"IF(A184=\"\",\"\",ROUND(AP184*(1-OFFSET(Input!$T$27,MIN(B184,10),0,1,1)),2*FEE_rounding))","v":185821.74864193599},7039906.260726586,0,0,0,5500000,6854703.19032152,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A184=1,PMF_1st=0),0,ROUND(IF(A184=1,AI184,AL183)*OFFSET(Input!$O$27,IF(A184=121,-1,0)+MIN(B184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A184=1,PMF_1st=0),0,IF(SUM($K$5:$L184)-$AU183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B183,B184),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[181,16,1,null,55,{"$f":"IF(A185=\"\",\"\",IF(A185=1,Age_Full_Month,IF(F184=11,0,F184+1)))","v":0},55,0,{"$f":"IF(A185=\"\",\"\",IF(AND(F185=11,G185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H185-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B185,99),0,1,1)*K185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E185,0,1,1)*L185,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*M185,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C185>=1,ROUND(K185*OFFSET(Input!$U$27,B185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B185=1,0,IF($C185>=1,ROUND(OFFSET(Input!$X$27,B185,0,1,1)*AL184,AV_rounding),0))","v":0},{"$f":"IF(B185=1,0,IF(C185=1,ROUND(OFFSET(Input!$W$27,B185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL183),AV_rounding),0))","v":0},4180,0,0,109700,100,0,0,0,{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),OFFSET(Input!$G$27,B185,0,1,1)-AE185,0)","v":0},{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B185,0,1,1),AP184),0)","v":0},0,0,0,1454084.5120846501,1449804.5120846501,1453380.12112855,1453380.12112855,195521.74864193599,195521.74864193599,196003.95802044001,196003.95802044001,{"$f":"IF(A185=\"\",\"\",AL185-ROUND(AL185*OFFSET(Input!$S$27,$B185,0,1,1),2*FEE_rounding))","v":1453380.12112855},{"$f":"IF(A185=\"\",\"\",ROUND(AP185*(1-OFFSET(Input!$T$27,MIN(B185,10),0,1,1)),2*FEE_rounding))","v":196003.95802044001},7149384.0791489901,0,0,109700,5500000,6954084.5120846499,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A185=1,PMF_1st=0),0,ROUND(IF(A185=1,AI185,AL184)*OFFSET(Input!$O$27,IF(A185=121,-1,0)+MIN(B185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A185=1,PMF_1st=0),0,IF(SUM($K$5:$L185)-$AU184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B184,B185),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[182,16,2,null,55,{"$f":"IF(A186=\"\",\"\",IF(A186=1,Age_Full_Month,IF(F185=11,0,F185+1)))","v":1},55,0,{"$f":"IF(A186=\"\",\"\",IF(AND(F186=11,G186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H186-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B186,99),0,1,1)*K186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E186,0,1,1)*L186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*M186,FEE_rounding)","v":0},0,0,{"$f":"IF(C186>=1,ROUND(K186*OFFSET(Input!$U$27,B186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B186=1,0,IF($C186>=1,ROUND(OFFSET(Input!$X$27,B186,0,1,1)*AL185,AV_rounding),0))","v":0},{"$f":"IF(B186=1,0,IF(C186=1,ROUND(OFFSET(Input!$W$27,B186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL184),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),OFFSET(Input!$G$27,B186,0,1,1)-AE186,0)","v":0},{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B186,0,1,1),AP185),0)","v":0},0,0,0,1453380.12112855,1449100.12112855,1452673.9929543301,1452673.9929543301,196003.95802044001,196003.95802044001,196487.356657358,196487.356657358,{"$f":"IF(A186=\"\",\"\",AL186-ROUND(AL186*OFFSET(Input!$S$27,$B186,0,1,1),2*FEE_rounding))","v":1452673.9929543301},{"$f":"IF(A186=\"\",\"\",ROUND(AP186*(1-OFFSET(Input!$T$27,MIN(B186,10),0,1,1)),2*FEE_rounding))","v":196487.356657358},7149161.3496116884,0,0,0,5500000,6953380.1211285498,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A186=1,PMF_1st=0),0,ROUND(IF(A186=1,AI186,AL185)*OFFSET(Input!$O$27,IF(A186=121,-1,0)+MIN(B186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A186=1,PMF_1st=0),0,IF(SUM($K$5:$L186)-$AU185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B185,B186),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[183,16,3,null,55,{"$f":"IF(A187=\"\",\"\",IF(A187=1,Age_Full_Month,IF(F186=11,0,F186+1)))","v":2},55,0,{"$f":"IF(A187=\"\",\"\",IF(AND(F187=11,G187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H187-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B187,99),0,1,1)*K187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E187,0,1,1)*L187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*M187,FEE_rounding)","v":0},0,0,{"$f":"IF(C187>=1,ROUND(K187*OFFSET(Input!$U$27,B187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B187=1,0,IF($C187>=1,ROUND(OFFSET(Input!$X$27,B187,0,1,1)*AL186,AV_rounding),0))","v":0},{"$f":"IF(B187=1,0,IF(C187=1,ROUND(OFFSET(Input!$W$27,B187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL185),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),OFFSET(Input!$G$27,B187,0,1,1)-AE187,0)","v":0},{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B187,0,1,1),AP186),0)","v":0},0,0,0,1452673.9929543301,1448393.9929543301,1451966.1232775401,1451966.1232775401,196487.356657358,196487.356657358,196971.94748572199,196971.94748572199,{"$f":"IF(A187=\"\",\"\",AL187-ROUND(AL187*OFFSET(Input!$S$27,$B187,0,1,1),2*FEE_rounding))","v":1451966.1232775401},{"$f":"IF(A187=\"\",\"\",ROUND(AP187*(1-OFFSET(Input!$T$27,MIN(B187,10),0,1,1)),2*FEE_rounding))","v":196971.94748572199},7148938.070763262,0,0,0,5500000,6952673.9929543305,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A187=1,PMF_1st=0),0,ROUND(IF(A187=1,AI187,AL186)*OFFSET(Input!$O$27,IF(A187=121,-1,0)+MIN(B187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A187=1,PMF_1st=0),0,IF(SUM($K$5:$L187)-$AU186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B186,B187),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[184,16,4,null,55,{"$f":"IF(A188=\"\",\"\",IF(A188=1,Age_Full_Month,IF(F187=11,0,F187+1)))","v":3},55,0,{"$f":"IF(A188=\"\",\"\",IF(AND(F188=11,G188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H188-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B188,99),0,1,1)*K188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E188,0,1,1)*L188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*M188,FEE_rounding)","v":0},0,0,{"$f":"IF(C188>=1,ROUND(K188*OFFSET(Input!$U$27,B188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B188=1,0,IF($C188>=1,ROUND(OFFSET(Input!$X$27,B188,0,1,1)*AL187,AV_rounding),0))","v":0},{"$f":"IF(B188=1,0,IF(C188=1,ROUND(OFFSET(Input!$W$27,B188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL186),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),OFFSET(Input!$G$27,B188,0,1,1)-AE188,0)","v":0},{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B188,0,1,1),AP187),0)","v":0},0,0,0,1451966.1232775401,1447686.1232775401,1451256.50780316,1451256.50780316,196971.94748572199,196971.94748572199,197457.73344579799,197457.73344579799,{"$f":"IF(A188=\"\",\"\",AL188-ROUND(AL188*OFFSET(Input!$S$27,$B188,0,1,1),2*FEE_rounding))","v":1451256.50780316},{"$f":"IF(A188=\"\",\"\",ROUND(AP188*(1-OFFSET(Input!$T$27,MIN(B188,10),0,1,1)),2*FEE_rounding))","v":197457.73344579799},7148714.2412489578,0,0,0,5500000,6951966.1232775403,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A188=1,PMF_1st=0),0,ROUND(IF(A188=1,AI188,AL187)*OFFSET(Input!$O$27,IF(A188=121,-1,0)+MIN(B188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A188=1,PMF_1st=0),0,IF(SUM($K$5:$L188)-$AU187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B187,B188),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[185,16,5,null,55,{"$f":"IF(A189=\"\",\"\",IF(A189=1,Age_Full_Month,IF(F188=11,0,F188+1)))","v":4},55,0,{"$f":"IF(A189=\"\",\"\",IF(AND(F189=11,G189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H189-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B189,99),0,1,1)*K189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E189,0,1,1)*L189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*M189,FEE_rounding)","v":0},0,0,{"$f":"IF(C189>=1,ROUND(K189*OFFSET(Input!$U$27,B189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B189=1,0,IF($C189>=1,ROUND(OFFSET(Input!$X$27,B189,0,1,1)*AL188,AV_rounding),0))","v":0},{"$f":"IF(B189=1,0,IF(C189=1,ROUND(OFFSET(Input!$W$27,B189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL187),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),OFFSET(Input!$G$27,B189,0,1,1)-AE189,0)","v":0},{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B189,0,1,1),AP188),0)","v":0},0,0,0,1451256.50780316,1446976.50780316,1450545.1422255901,1450545.1422255901,197457.73344579799,197457.73344579799,197944.717485103,197944.717485103,{"$f":"IF(A189=\"\",\"\",AL189-ROUND(AL189*OFFSET(Input!$S$27,$B189,0,1,1),2*FEE_rounding))","v":1450545.1422255901},{"$f":"IF(A189=\"\",\"\",ROUND(AP189*(1-OFFSET(Input!$T$27,MIN(B189,10),0,1,1)),2*FEE_rounding))","v":197944.717485103},7148489.8597106924,0,0,0,5500000,6951256.5078031598,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A189=1,PMF_1st=0),0,ROUND(IF(A189=1,AI189,AL188)*OFFSET(Input!$O$27,IF(A189=121,-1,0)+MIN(B189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A189=1,PMF_1st=0),0,IF(SUM($K$5:$L189)-$AU188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B188,B189),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[186,16,6,null,55,{"$f":"IF(A190=\"\",\"\",IF(A190=1,Age_Full_Month,IF(F189=11,0,F189+1)))","v":5},55,0,{"$f":"IF(A190=\"\",\"\",IF(AND(F190=11,G190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H190-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B190,99),0,1,1)*K190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E190,0,1,1)*L190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*M190,FEE_rounding)","v":0},0,0,{"$f":"IF(C190>=1,ROUND(K190*OFFSET(Input!$U$27,B190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B190=1,0,IF($C190>=1,ROUND(OFFSET(Input!$X$27,B190,0,1,1)*AL189,AV_rounding),0))","v":0},{"$f":"IF(B190=1,0,IF(C190=1,ROUND(OFFSET(Input!$W$27,B190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL188),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),OFFSET(Input!$G$27,B190,0,1,1)-AE190,0)","v":0},{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B190,0,1,1),AP189),0)","v":0},0,0,0,1450545.1422255901,1446265.1422255901,1449832.0222286,1449832.0222286,197944.717485103,197944.717485103,198432.90255842399,198432.90255842399,{"$f":"IF(A190=\"\",\"\",AL190-ROUND(AL190*OFFSET(Input!$S$27,$B190,0,1,1),2*FEE_rounding))","v":1449832.0222286},{"$f":"IF(A190=\"\",\"\",ROUND(AP190*(1-OFFSET(Input!$T$27,MIN(B190,10),0,1,1)),2*FEE_rounding))","v":198432.90255842399},7148264.924787024,0,0,0,5500000,6950545.1422255896,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A190=1,PMF_1st=0),0,ROUND(IF(A190=1,AI190,AL189)*OFFSET(Input!$O$27,IF(A190=121,-1,0)+MIN(B190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A190=1,PMF_1st=0),0,IF(SUM($K$5:$L190)-$AU189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B189,B190),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[187,16,7,null,55,{"$f":"IF(A191=\"\",\"\",IF(A191=1,Age_Full_Month,IF(F190=11,0,F190+1)))","v":6},55,0,{"$f":"IF(A191=\"\",\"\",IF(AND(F191=11,G191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H191-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B191,99),0,1,1)*K191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E191,0,1,1)*L191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*M191,FEE_rounding)","v":0},0,0,{"$f":"IF(C191>=1,ROUND(K191*OFFSET(Input!$U$27,B191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B191=1,0,IF($C191>=1,ROUND(OFFSET(Input!$X$27,B191,0,1,1)*AL190,AV_rounding),0))","v":0},{"$f":"IF(B191=1,0,IF(C191=1,ROUND(OFFSET(Input!$W$27,B191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL189),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),OFFSET(Input!$G$27,B191,0,1,1)-AE191,0)","v":0},{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B191,0,1,1),AP190),0)","v":0},0,0,0,1449832.0222286,1445552.0222286,1449117.14348531,1449117.14348531,198432.90255842399,198432.90255842399,198922.291627834,198922.291627834,{"$f":"IF(A191=\"\",\"\",AL191-ROUND(AL191*OFFSET(Input!$S$27,$B191,0,1,1),2*FEE_rounding))","v":1449117.14348531},{"$f":"IF(A191=\"\",\"\",ROUND(AP191*(1-OFFSET(Input!$T$27,MIN(B191,10),0,1,1)),2*FEE_rounding))","v":198922.291627834},7148039.4351131432,0,0,0,5500000,6949832.0222286005,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A191=1,PMF_1st=0),0,ROUND(IF(A191=1,AI191,AL190)*OFFSET(Input!$O$27,IF(A191=121,-1,0)+MIN(B191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A191=1,PMF_1st=0),0,IF(SUM($K$5:$L191)-$AU190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B190,B191),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[188,16,8,null,55,{"$f":"IF(A192=\"\",\"\",IF(A192=1,Age_Full_Month,IF(F191=11,0,F191+1)))","v":7},55,0,{"$f":"IF(A192=\"\",\"\",IF(AND(F192=11,G192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H192-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B192,99),0,1,1)*K192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E192,0,1,1)*L192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*M192,FEE_rounding)","v":0},0,0,{"$f":"IF(C192>=1,ROUND(K192*OFFSET(Input!$U$27,B192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B192=1,0,IF($C192>=1,ROUND(OFFSET(Input!$X$27,B192,0,1,1)*AL191,AV_rounding),0))","v":0},{"$f":"IF(B192=1,0,IF(C192=1,ROUND(OFFSET(Input!$W$27,B192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL190),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),OFFSET(Input!$G$27,B192,0,1,1)-AE192,0)","v":0},{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B192,0,1,1),AP191),0)","v":0},0,0,0,1449117.14348531,1444837.14348531,1448400.50165819,1448400.50165819,198922.291627834,198922.291627834,199412.88766271301,199412.88766271301,{"$f":"IF(A192=\"\",\"\",AL192-ROUND(AL192*OFFSET(Input!$S$27,$B192,0,1,1),2*FEE_rounding))","v":1448400.50165819},{"$f":"IF(A192=\"\",\"\",ROUND(AP192*(1-OFFSET(Input!$T$27,MIN(B192,10),0,1,1)),2*FEE_rounding))","v":199412.88766271301},7147813.3893209035,0,0,0,5500000,6949117.1434853096,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A192=1,PMF_1st=0),0,ROUND(IF(A192=1,AI192,AL191)*OFFSET(Input!$O$27,IF(A192=121,-1,0)+MIN(B192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A192=1,PMF_1st=0),0,IF(SUM($K$5:$L192)-$AU191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B191,B192),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[189,16,9,null,55,{"$f":"IF(A193=\"\",\"\",IF(A193=1,Age_Full_Month,IF(F192=11,0,F192+1)))","v":8},55,0,{"$f":"IF(A193=\"\",\"\",IF(AND(F193=11,G193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H193-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B193,99),0,1,1)*K193,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E193,0,1,1)*L193,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*M193,FEE_rounding)","v":0},0,0,{"$f":"IF(C193>=1,ROUND(K193*OFFSET(Input!$U$27,B193,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B193=1,0,IF($C193>=1,ROUND(OFFSET(Input!$X$27,B193,0,1,1)*AL192,AV_rounding),0))","v":0},{"$f":"IF(B193=1,0,IF(C193=1,ROUND(OFFSET(Input!$W$27,B193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL191),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),OFFSET(Input!$G$27,B193,0,1,1)-AE193,0)","v":0},{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B193,0,1,1),AP192),0)","v":0},0,0,0,1448400.50165819,1444120.50165819,1447682.0923989899,1447682.0923989899,199412.88766271301,199412.88766271301,199904.69363976299,199904.69363976299,{"$f":"IF(A193=\"\",\"\",AL193-ROUND(AL193*OFFSET(Input!$S$27,$B193,0,1,1),2*FEE_rounding))","v":1447682.0923989899},{"$f":"IF(A193=\"\",\"\",ROUND(AP193*(1-OFFSET(Input!$T$27,MIN(B193,10),0,1,1)),2*FEE_rounding))","v":199904.69363976299},7147586.7860387526,0,0,0,5500000,6948400.50165819,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A193=1,PMF_1st=0),0,ROUND(IF(A193=1,AI193,AL192)*OFFSET(Input!$O$27,IF(A193=121,-1,0)+MIN(B193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A193=1,PMF_1st=0),0,IF(SUM($K$5:$L193)-$AU192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B192,B193),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[190,16,10,null,55,{"$f":"IF(A194=\"\",\"\",IF(A194=1,Age_Full_Month,IF(F193=11,0,F193+1)))","v":9},55,0,{"$f":"IF(A194=\"\",\"\",IF(AND(F194=11,G194=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H194-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C194-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B194,99),0,1,1)*K194,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E194,0,1,1)*L194,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*M194,FEE_rounding)","v":0},0,0,{"$f":"IF(C194>=1,ROUND(K194*OFFSET(Input!$U$27,B194,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B194=1,0,IF($C194>=1,ROUND(OFFSET(Input!$X$27,B194,0,1,1)*AL193,AV_rounding),0))","v":0},{"$f":"IF(B194=1,0,IF(C194=1,ROUND(OFFSET(Input!$W$27,B194,0,1,1)*AVERAGE($AI$5,$AL$5:$AL192),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),OFFSET(Input!$G$27,B194,0,1,1)-AE194,0)","v":0},{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),MIN(OFFSET(Input!$G$27,B194,0,1,1),AP193),0)","v":0},0,0,0,1447682.0923989899,1443402.0923989899,1446961.9113487501,1446961.9113487501,199904.69363976299,199904.69363976299,200397.712543028,200397.712543028,{"$f":"IF(A194=\"\",\"\",AL194-ROUND(AL194*OFFSET(Input!$S$27,$B194,0,1,1),2*FEE_rounding))","v":1446961.9113487501},{"$f":"IF(A194=\"\",\"\",ROUND(AP194*(1-OFFSET(Input!$T$27,MIN(B194,10),0,1,1)),2*FEE_rounding))","v":200397.712543028},7147359.6238917783,0,0,0,5500000,6947682.0923989899,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A194=1,PMF_1st=0),0,ROUND(IF(A194=1,AI194,AL193)*OFFSET(Input!$O$27,IF(A194=121,-1,0)+MIN(B194,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A194=1,PMF_1st=0),0,IF(SUM($K$5:$L194)-$AU193>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B193,B194),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C194-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[191,16,11,null,55,{"$f":"IF(A195=\"\",\"\",IF(A195=1,Age_Full_Month,IF(F194=11,0,F194+1)))","v":10},55,0,{"$f":"IF(A195=\"\",\"\",IF(AND(F195=11,G195=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H195-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C195-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B195,99),0,1,1)*K195,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E195,0,1,1)*L195,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*M195,FEE_rounding)","v":0},0,0,{"$f":"IF(C195>=1,ROUND(K195*OFFSET(Input!$U$27,B195,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B195=1,0,IF($C195>=1,ROUND(OFFSET(Input!$X$27,B195,0,1,1)*AL194,AV_rounding),0))","v":0},{"$f":"IF(B195=1,0,IF(C195=1,ROUND(OFFSET(Input!$W$27,B195,0,1,1)*AVERAGE($AI$5,$AL$5:$AL193),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),OFFSET(Input!$G$27,B195,0,1,1)-AE195,0)","v":0},{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),MIN(OFFSET(Input!$G$27,B195,0,1,1),AP194),0)","v":0},0,0,0,1446961.9113487501,1442681.9113487501,1446239.95413776,1446239.95413776,200397.712543028,200397.712543028,200891.94736391201,200891.94736391201,{"$f":"IF(A195=\"\",\"\",AL195-ROUND(AL195*OFFSET(Input!$S$27,$B195,0,1,1),2*FEE_rounding))","v":1446239.95413776},{"$f":"IF(A195=\"\",\"\",ROUND(AP195*(1-OFFSET(Input!$T$27,MIN(B195,10),0,1,1)),2*FEE_rounding))","v":200891.94736391201},7147131.9015016723,0,0,0,5500000,6946961.9113487499,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A195=1,PMF_1st=0),0,ROUND(IF(A195=1,AI195,AL194)*OFFSET(Input!$O$27,IF(A195=121,-1,0)+MIN(B195,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A195=1,PMF_1st=0),0,IF(SUM($K$5:$L195)-$AU194>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B194,B195),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C195-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[192,16,12,null,55,{"$f":"IF(A196=\"\",\"\",IF(A196=1,Age_Full_Month,IF(F195=11,0,F195+1)))","v":11},55,0,{"$f":"IF(A196=\"\",\"\",IF(AND(F196=11,G196=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H196-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C196-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B196,99),0,1,1)*K196,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E196,0,1,1)*L196,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*M196,FEE_rounding)","v":0},0,0,{"$f":"IF(C196>=1,ROUND(K196*OFFSET(Input!$U$27,B196,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B196=1,0,IF($C196>=1,ROUND(OFFSET(Input!$X$27,B196,0,1,1)*AL195,AV_rounding),0))","v":0},{"$f":"IF(B196=1,0,IF(C196=1,ROUND(OFFSET(Input!$W$27,B196,0,1,1)*AVERAGE($AI$5,$AL$5:$AL194),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),OFFSET(Input!$G$27,B196,0,1,1)-AE196,0)","v":0},{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),MIN(OFFSET(Input!$G$27,B196,0,1,1),AP195),0)","v":0},0,0,0,1446239.95413776,1441959.95413776,1445516.2163855201,1445516.2163855201,200891.94736391201,200891.94736391201,201387.40110119499,201387.40110119499,{"$f":"IF(A196=\"\",\"\",AL196-ROUND(AL196*OFFSET(Input!$S$27,$B196,0,1,1),2*FEE_rounding))","v":1445516.2163855201},{"$f":"IF(A196=\"\",\"\",ROUND(AP196*(1-OFFSET(Input!$T$27,MIN(B196,10),0,1,1)),2*FEE_rounding))","v":201387.40110119499},7146903.6174867153,0,0,0,5500000,6946239.9541377602,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A196=1,PMF_1st=0),0,ROUND(IF(A196=1,AI196,AL195)*OFFSET(Input!$O$27,IF(A196=121,-1,0)+MIN(B196,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A196=1,PMF_1st=0),0,IF(SUM($K$5:$L196)-$AU195>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B195,B196),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C196-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[193,17,1,null,{"$f":"IF($A197=\"\",\"\",Age_Insured+B197-1)","v":56},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Month,IF(F196=11,0,F196+1)))","v":0},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Year,IF(F196=11,G196+1,G196)))","v":56},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),DAY(EOMONTH((SignYY+INT(A197/12)+1911)&\"/\"&(IF(MOD(SignMM+A197-1,12)=0,12,MOD(SignMM+A197-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H197-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B197-1>=BPP,\"\",IF(AS196>0,1,0))","v":1},{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,IF(($BJ197+$AL196+$AP196+$AW197)/($BJ197+$AL196+$AP196)>$BK197,VLOOKUP($B197,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K197=0,0,IF(MOD(C197-1,12/Prem_Freq)=0,VLOOKUP(B197,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C197=1,VLOOKUP(B197,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C197-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B197,99),0,1,1)*K197,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E197,0,1,1)*L197,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*M197,FEE_rounding)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,K197-N197))","v":100000},{"$f":"IF(A198=\"\",\"\",IF(K197=\"*****\",\"*****\",L197-O197+M197-P197))","v":9700},{"$f":"IF(C197>=1,ROUND(K197*OFFSET(Input!$U$27,B197,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B197=1,0,IF($C197>=1,ROUND(OFFSET(Input!$X$27,B197,0,1,1)*AL196,AV_rounding),0))","v":0},{"$f":"IF(B197=1,0,IF(C197=1,ROUND(OFFSET(Input!$W$27,B197,0,1,1)*AVERAGE($AI$5,$AL$5:$AL195),AV_rounding),0))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,BA197,AI197))","v":4565},{"$f":"IF(E197=\"\",\"\",IF(SUM(AI197,-V197)>BB197,BB197,SUM(AI197,-V197)))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,0,BA197-AI197))","v":0},109700,100,{"$f":"IF(E197=\" \",\" \",IF(Z197<BI196+BC197+BE197+BD197*0+BF197,BI196+BC197+BE197+BD197*0+BF197-BI196-Z197,0))","v":0},0,0,{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),OFFSET(Input!$G$27,B197,0,1,1)-AE197,0)","v":0},{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),MIN(OFFSET(Input!$G$27,B197,0,1,1),AP196),0)","v":0},{"$f":"IF(A198=\"\",\"\",AF196+AD197+AE197)","v":0},0,0,{"$f":"IF(A197=\"\",\"\",AL196+Q197+R197*0+IF(A197=1,0,SUM(S197:U197)))","v":1545516.2163855201},{"$f":"IF(A197=\"\",\"\",AI197-V197-W197-Z197-AD197)","v":1540851.2163855201},{"$f":"ROUND((AJ197-AB197)*(1+IRR_1)^(1/12)+IF(A197=1,S197,0),AV_rounding)","v":1544651.37116411},{"$f":"ROUND(AK197-AG197,AV_rounding)","v":1544651.37116411},211087.40110119499,211087.40110119499,{"$f":"ROUND((AN197-AC197)*(1+IRR_1)^(1/12),AV_rounding)","v":211607.99957784501},{"$f":"ROUND(AO197-AH197,AV_rounding)","v":211607.99957784501},{"$f":"IF(A197=\"\",\"\",AL197-ROUND(AL197*OFFSET(Input!$S$27,$B197,0,1,1),2*FEE_rounding))","v":1544651.37116411},{"$f":"IF(A197=\"\",\"\",ROUND(AP197*(1-OFFSET(Input!$T$27,MIN(B197,10),0,1,1)),2*FEE_rounding))","v":211607.99957784501},{"$f":"AW197+AL197+AP197","v":7256259.370741955},0,{"$f":"IF(A198=\"\",\"\",AU196+AD197+AE197)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,Q197+R197))","v":109700},5500000,7045516.2163855201,{"$f":"IF(A197=1,K197,MAX(AY196+K197-AD196-AE196,0))","v":1700000},5500000,{"$f":"ROUND(ROUND(AZ197/100000*VLOOKUP(Age_Insured+B197-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I197>0,I197/H197,1),2*FEE_rounding)*IF(G198>14,1,0)*IF(AND(I197=0,H197>0),0,1)","v":4565},0,null,null,{"$f":"IF(AND(A197=1,PMF_1st=0),0,ROUND(IF(A197=1,AI197,AL196)*OFFSET(Input!$O$27,IF(A197=121,-1,0)+MIN(B197,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A197=1,PMF_1st=0),0,IF(SUM($K$5:$L197)-$AU196>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B196,B197),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[{"$f":"A197+1","v":194},{"$f":"IF($A198=\"\",\"\",INT((A198-1)/12)+1)","v":17},{"$f":"IF($A198=\"\",\"\",MOD((A198-1),12)+1)","v":2},null,56,{"$f":"IF(A198=\"\",\"\",IF(A198=1,Age_Full_Month,IF(F197=11,0,F197+1)))","v":1},56,0,{"$f":"IF(A198=\"\",\"\",IF(AND(F198=11,G198=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H198-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C198-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B198,99),0,1,1)*K198,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E198,0,1,1)*L198,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*M198,FEE_rounding)","v":0},0,0,{"$f":"IF(C198>=1,ROUND(K198*OFFSET(Input!$U$27,B198,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B198=1,0,IF($C198>=1,ROUND(OFFSET(Input!$X$27,B198,0,1,1)*AL197,AV_rounding),0))","v":0},{"$f":"IF(B198=1,0,IF(C198=1,ROUND(OFFSET(Input!$W$27,B198,0,1,1)*AVERAGE($AI$5,$AL$5:$AL196),AV_rounding),0))","v":0},4565,0,0,{"$f":"Q198+R198","v":0},{"$f":"IF(E198=\" \",\" \",IF(AI198+AM198-V198>BI197+BC198+BD198+BF198+BE198,BI197+BC198+BD198+BF198+BE198,MAX(AI198+AM198-V198,0)))","v":100},0,{"$f":"BG198","v":0},{"$f":"BH198","v":0},{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),OFFSET(Input!$G$27,B198,0,1,1)-AE198,0)","v":0},{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),MIN(OFFSET(Input!$G$27,B198,0,1,1),AP197),0)","v":0},0,0,0,1544651.37116411,1539986.37116411,1543784.39300107,1543784.39300107,{"$f":"R198+AO197","v":211607.99957784501},{"$f":"AM198-X198-AA198-AE198","v":211607.99957784501},212129.881990781,212129.881990781,{"$f":"IF(A198=\"\",\"\",AL198-ROUND(AL198*OFFSET(Input!$S$27,$B198,0,1,1),2*FEE_rounding))","v":1543784.39300107},{"$f":"IF(A198=\"\",\"\",ROUND(AP198*(1-OFFSET(Input!$T$27,MIN(B198,10),0,1,1)),2*FEE_rounding))","v":212129.881990781},7255914.2749918513,0,0,0,{"$f":"AW197","v":5500000},{"$f":"AW198+AI198","v":7044651.3711641096},1700000,{"$f":"IF(A198=\"\",\"\",AW198)","v":5500000},4565,0,null,null,{"$f":"IF(AND(A198=1,PMF_1st=0),0,ROUND(IF(A198=1,AI198,AL197)*OFFSET(Input!$O$27,IF(A198=121,-1,0)+MIN(B198,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A198=1,PMF_1st=0),0,IF(SUM($K$5:$L198)-$AU197>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B197,B198),21),0,1,1)))","v":100},null,null,{"$f":"BI197+BC198+BD198+BE198+BF198-Z198-AA198","v":0},{"$f":"IF(MOD($C198-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E198<=30,1.9,IF($E198<=40,1.6,IF($E198<=50,1.4,IF($E198<=60,1.2,IF($E198<=70,1.1,IF($E198<=90,1.02,1))))))","v":1.2}]
[195,17,3,null,56,{"$f":"IF(A199=\"\",\"\",IF(A199=1,Age_Full_Month,IF(F198=11,0,F198+1)))","v":2},56,0,{"$f":"IF(A199=\"\",\"\",IF(AND(F199=11,G199=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H199-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C199-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B199,99),0,1,1)*K199,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E199,0,1,1)*L199,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*M199,FEE_rounding)","v":0},0,0,{"$f":"IF(C199>=1,ROUND(K199*OFFSET(Input!$U$27,B199,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B199=1,0,IF($C199>=1,ROUND(OFFSET(Input!$X$27,B199,0,1,1)*AL198,AV_rounding),0))","v":0},{"$f":"IF(B199=1,0,IF(C199=1,ROUND(OFFSET(Input!$W$27,B199,0,1,1)*AVERAGE($AI$5,$AL$5:$AL197),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),OFFSET(Input!$G$27,B199,0,1,1)-AE199,0)","v":0},{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),MIN(OFFSET(Input!$G$27,B199,0,1,1),AP198),0)","v":0},0,0,0,1543784.39300107,1539119.39300107,1542915.27663599,1542915.27663599,212129.881990781,212129.881990781,212653.05150653701,212653.05150653701,{"$f":"IF(A199=\"\",\"\",AL199-ROUND(AL199*OFFSET(Input!$S$27,$B199,0,1,1),2*FEE_rounding))","v":1542915.27663599},{"$f":"IF(A199=\"\",\"\",ROUND(AP199*(1-OFFSET(Input!$T$27,MIN(B199,10),0,1,1)),2*FEE_rounding))","v":212653.05150653701},7255568.3281425266,0,0,0,5500000,7043784.3930010702,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A199=1,PMF_1st=0),0,ROUND(IF(A199=1,AI199,AL198)*OFFSET(Input!$O$27,IF(A199=121,-1,0)+MIN(B199,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A199=1,PMF_1st=0),0,IF(SUM($K$5:$L199)-$AU198>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B198,B199),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C199-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[196,17,4,null,56,{"$f":"IF(A200=\"\",\"\",IF(A200=1,Age_Full_Month,IF(F199=11,0,F199+1)))","v":3},56,0,{"$f":"IF(A200=\"\",\"\",IF(AND(F200=11,G200=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H200-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C200-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B200,99),0,1,1)*K200,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E200,0,1,1)*L200,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*M200,FEE_rounding)","v":0},0,0,{"$f":"IF(C200>=1,ROUND(K200*OFFSET(Input!$U$27,B200,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B200=1,0,IF($C200>=1,ROUND(OFFSET(Input!$X$27,B200,0,1,1)*AL199,AV_rounding),0))","v":0},{"$f":"IF(B200=1,0,IF(C200=1,ROUND(OFFSET(Input!$W$27,B200,0,1,1)*AVERAGE($AI$5,$AL$5:$AL198),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),OFFSET(Input!$G$27,B200,0,1,1)-AE200,0)","v":0},{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),MIN(OFFSET(Input!$G$27,B200,0,1,1),AP199),0)","v":0},0,0,0,1542915.27663599,1538250.27663599,1542044.0167954999,1542044.0167954999,212653.05150653701,212653.05150653701,213177.511299456,213177.511299456,{"$f":"IF(A200=\"\",\"\",AL200-ROUND(AL200*OFFSET(Input!$S$27,$B200,0,1,1),2*FEE_rounding))","v":1542044.0167954999},{"$f":"IF(A200=\"\",\"\",ROUND(AP200*(1-OFFSET(Input!$T$27,MIN(B200,10),0,1,1)),2*FEE_rounding))","v":213177.511299456},7255221.5280949567,0,0,0,5500000,7042915.2766359895,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A200=1,PMF_1st=0),0,ROUND(IF(A200=1,AI200,AL199)*OFFSET(Input!$O$27,IF(A200=121,-1,0)+MIN(B200,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A200=1,PMF_1st=0),0,IF(SUM($K$5:$L200)-$AU199>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B199,B200),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C200-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[197,17,5,null,56,{"$f":"IF(A201=\"\",\"\",IF(A201=1,Age_Full_Month,IF(F200=11,0,F200+1)))","v":4},56,0,{"$f":"IF(A201=\"\",\"\",IF(AND(F201=11,G201=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H201-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C201-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B201,99),0,1,1)*K201,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E201,0,1,1)*L201,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*M201,FEE_rounding)","v":0},0,0,{"$f":"IF(C201>=1,ROUND(K201*OFFSET(Input!$U$27,B201,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B201=1,0,IF($C201>=1,ROUND(OFFSET(Input!$X$27,B201,0,1,1)*AL200,AV_rounding),0))","v":0},{"$f":"IF(B201=1,0,IF(C201=1,ROUND(OFFSET(Input!$W$27,B201,0,1,1)*AVERAGE($AI$5,$AL$5:$AL199),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),OFFSET(Input!$G$27,B201,0,1,1)-AE201,0)","v":0},{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),MIN(OFFSET(Input!$G$27,B201,0,1,1),AP200),0)","v":0},0,0,0,1542044.0167954999,1537379.0167954999,1541170.6081932001,1541170.6081932001,213177.511299456,213177.511299456,213703.264551709,213703.264551709,{"$f":"IF(A201=\"\",\"\",AL201-ROUND(AL201*OFFSET(Input!$S$27,$B201,0,1,1),2*FEE_rounding))","v":1541170.6081932001},{"$f":"IF(A201=\"\",\"\",ROUND(AP201*(1-OFFSET(Input!$T$27,MIN(B201,10),0,1,1)),2*FEE_rounding))","v":213703.264551709},7254873.8727449095,0,0,0,5500000,7042044.0167955002,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A201=1,PMF_1st=0),0,ROUND(IF(A201=1,AI201,AL200)*OFFSET(Input!$O$27,IF(A201=121,-1,0)+MIN(B201,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A201=1,PMF_1st=0),0,IF(SUM($K$5:$L201)-$AU200>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B200,B201),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C201-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[198,17,6,null,56,{"$f":"IF(A202=\"\",\"\",IF(A202=1,Age_Full_Month,IF(F201=11,0,F201+1)))","v":5},56,0,{"$f":"IF(A202=\"\",\"\",IF(AND(F202=11,G202=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H202-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C202-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B202,99),0,1,1)*K202,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E202,0,1,1)*L202,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*M202,FEE_rounding)","v":0},0,0,{"$f":"IF(C202>=1,ROUND(K202*OFFSET(Input!$U$27,B202,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B202=1,0,IF($C202>=1,ROUND(OFFSET(Input!$X$27,B202,0,1,1)*AL201,AV_rounding),0))","v":0},{"$f":"IF(B202=1,0,IF(C202=1,ROUND(OFFSET(Input!$W$27,B202,0,1,1)*AVERAGE($AI$5,$AL$5:$AL200),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),OFFSET(Input!$G$27,B202,0,1,1)-AE202,0)","v":0},{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),MIN(OFFSET(Input!$G$27,B202,0,1,1),AP201),0)","v":0},0,0,0,1541170.6081932001,1536505.6081932001,1540295.0455296601,1540295.0455296601,213703.264551709,213703.264551709,214230.31445331499,214230.31445331499,{"$f":"IF(A202=\"\",\"\",AL202-ROUND(AL202*OFFSET(Input!$S$27,$B202,0,1,1),2*FEE_rounding))","v":1540295.0455296601},{"$f":"IF(A202=\"\",\"\",ROUND(AP202*(1-OFFSET(Input!$T$27,MIN(B202,10),0,1,1)),2*FEE_rounding))","v":214230.31445331499},7254525.3599829748,0,0,0,5500000,7041170.6081932001,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A202=1,PMF_1st=0),0,ROUND(IF(A202=1,AI202,AL201)*OFFSET(Input!$O$27,IF(A202=121,-1,0)+MIN(B202,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A202=1,PMF_1st=0),0,IF(SUM($K$5:$L202)-$AU201>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B201,B202),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C202-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[199,17,7,null,56,{"$f":"IF(A203=\"\",\"\",IF(A203=1,Age_Full_Month,IF(F202=11,0,F202+1)))","v":6},56,0,{"$f":"IF(A203=\"\",\"\",IF(AND(F203=11,G203=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H203-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C203-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B203,99),0,1,1)*K203,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E203,0,1,1)*L203,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*M203,FEE_rounding)","v":0},0,0,{"$f":"IF(C203>=1,ROUND(K203*OFFSET(Input!$U$27,B203,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B203=1,0,IF($C203>=1,ROUND(OFFSET(Input!$X$27,B203,0,1,1)*AL202,AV_rounding),0))","v":0},{"$f":"IF(B203=1,0,IF(C203=1,ROUND(OFFSET(Input!$W$27,B203,0,1,1)*AVERAGE($AI$5,$AL$5:$AL201),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),OFFSET(Input!$G$27,B203,0,1,1)-AE203,0)","v":0},{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),MIN(OFFSET(Input!$G$27,B203,0,1,1),AP202),0)","v":0},0,0,0,1540295.0455296601,1535630.0455296601,1539417.3234923901,1539417.3234923901,214230.31445331499,214230.31445331499,214758.66420216201,214758.66420216201,{"$f":"IF(A203=\"\",\"\",AL203-ROUND(AL203*OFFSET(Input!$S$27,$B203,0,1,1),2*FEE_rounding))","v":1539417.3234923901},{"$f":"IF(A203=\"\",\"\",ROUND(AP203*(1-OFFSET(Input!$T$27,MIN(B203,10),0,1,1)),2*FEE_rounding))","v":214758.66420216201},7254175.9876945522,0,0,0,5500000,7040295.0455296598,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A203=1,PMF_1st=0),0,ROUND(IF(A203=1,AI203,AL202)*OFFSET(Input!$O$27,IF(A203=121,-1,0)+MIN(B203,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A203=1,PMF_1st=0),0,IF(SUM($K$5:$L203)-$AU202>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B202,B203),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C203-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[200,17,8,null,56,{"$f":"IF(A204=\"\",\"\",IF(A204=1,Age_Full_Month,IF(F203=11,0,F203+1)))","v":7},56,0,{"$f":"IF(A204=\"\",\"\",IF(AND(F204=11,G204=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H204-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C204-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B204,99),0,1,1)*K204,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E204,0,1,1)*L204,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*M204,FEE_rounding)","v":0},0,0,{"$f":"IF(C204>=1,ROUND(K204*OFFSET(Input!$U$27,B204,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B204=1,0,IF($C204>=1,ROUND(OFFSET(Input!$X$27,B204,0,1,1)*AL203,AV_rounding),0))","v":0},{"$f":"IF(B204=1,0,IF(C204=1,ROUND(OFFSET(Input!$W$27,B204,0,1,1)*AVERAGE($AI$5,$AL$5:$AL202),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),OFFSET(Input!$G$27,B204,0,1,1)-AE204,0)","v":0},{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),MIN(OFFSET(Input!$G$27,B204,0,1,1),AP203),0)","v":0},0,0,0,1539417.3234923901,1534752.3234923901,1538537.4367557899,1538537.4367557899,214758.66420216201,214758.66420216201,215288.31700402399,215288.31700402399,{"$f":"IF(A204=\"\",\"\",AL204-ROUND(AL204*OFFSET(Input!$S$27,$B204,0,1,1),2*FEE_rounding))","v":1538537.4367557899},{"$f":"IF(A204=\"\",\"\",ROUND(AP204*(1-OFFSET(Input!$T$27,MIN(B204,10),0,1,1)),2*FEE_rounding))","v":215288.31700402399},7253825.7537598135,0,0,0,5500000,7039417.3234923901,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A204=1,PMF_1st=0),0,ROUND(IF(A204=1,AI204,AL203)*OFFSET(Input!$O$27,IF(A204=121,-1,0)+MIN(B204,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A204=1,PMF_1st=0),0,IF(SUM($K$5:$L204)-$AU203>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B203,B204),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C204-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[201,17,9,null,56,{"$f":"IF(A205=\"\",\"\",IF(A205=1,Age_Full_Month,IF(F204=11,0,F204+1)))","v":8},56,0,{"$f":"IF(A205=\"\",\"\",IF(AND(F205=11,G205=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H205-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C205-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B205,99),0,1,1)*K205,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E205,0,1,1)*L205,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*M205,FEE_rounding)","v":0},0,0,{"$f":"IF(C205>=1,ROUND(K205*OFFSET(Input!$U$27,B205,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B205=1,0,IF($C205>=1,ROUND(OFFSET(Input!$X$27,B205,0,1,1)*AL204,AV_rounding),0))","v":0},{"$f":"IF(B205=1,0,IF(C205=1,ROUND(OFFSET(Input!$W$27,B205,0,1,1)*AVERAGE($AI$5,$AL$5:$AL203),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),OFFSET(Input!$G$27,B205,0,1,1)-AE205,0)","v":0},{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),MIN(OFFSET(Input!$G$27,B205,0,1,1),AP204),0)","v":0},0,0,0,1538537.4367557899,1533872.4367557899,1537655.3799811299,1537655.3799811299,215288.31700402399,215288.31700402399,215819.27607258101,215819.27607258101,{"$f":"IF(A205=\"\",\"\",AL205-ROUND(AL205*OFFSET(Input!$S$27,$B205,0,1,1),2*FEE_rounding))","v":1537655.3799811299},{"$f":"IF(A205=\"\",\"\",ROUND(AP205*(1-OFFSET(Input!$T$27,MIN(B205,10),0,1,1)),2*FEE_rounding))","v":215819.27607258101},7253474.6560537117,0,0,0,5500000,7038537.4367557894,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A205=1,PMF_1st=0),0,ROUND(IF(A205=1,AI205,AL204)*OFFSET(Input!$O$27,IF(A205=121,-1,0)+MIN(B205,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A205=1,PMF_1st=0),0,IF(SUM($K$5:$L205)-$AU204>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B204,B205),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C205-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[202,17,10,null,56,{"$f":"IF(A206=\"\",\"\",IF(A206=1,Age_Full_Month,IF(F205=11,0,F205+1)))","v":9},56,0,{"$f":"IF(A206=\"\",\"\",IF(AND(F206=11,G206=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H206-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C206-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B206,99),0,1,1)*K206,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E206,0,1,1)*L206,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*M206,FEE_rounding)","v":0},0,0,{"$f":"IF(C206>=1,ROUND(K206*OFFSET(Input!$U$27,B206,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B206=1,0,IF($C206>=1,ROUND(OFFSET(Input!$X$27,B206,0,1,1)*AL205,AV_rounding),0))","v":0},{"$f":"IF(B206=1,0,IF(C206=1,ROUND(OFFSET(Input!$W$27,B206,0,1,1)*AVERAGE($AI$5,$AL$5:$AL204),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),OFFSET(Input!$G$27,B206,0,1,1)-AE206,0)","v":0},{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),MIN(OFFSET(Input!$G$27,B206,0,1,1),AP205),0)","v":0},0,0,0,1537655.3799811299,1532990.3799811299,1536771.1478165099,1536771.1478165099,215819.27607258101,215819.27607258101,216351.54462943901,216351.54462943901,{"$f":"IF(A206=\"\",\"\",AL206-ROUND(AL206*OFFSET(Input!$S$27,$B206,0,1,1),2*FEE_rounding))","v":1536771.1478165099},{"$f":"IF(A206=\"\",\"\",ROUND(AP206*(1-OFFSET(Input!$T$27,MIN(B206,10),0,1,1)),2*FEE_rounding))","v":216351.54462943901},7253122.6924459487,0,0,0,5500000,7037655.3799811304,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A206=1,PMF_1st=0),0,ROUND(IF(A206=1,AI206,AL205)*OFFSET(Input!$O$27,IF(A206=121,-1,0)+MIN(B206,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A206=1,PMF_1st=0),0,IF(SUM($K$5:$L206)-$AU205>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B205,B206),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C206-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[203,17,11,null,56,{"$f":"IF(A207=\"\",\"\",IF(A207=1,Age_Full_Month,IF(F206=11,0,F206+1)))","v":10},56,0,{"$f":"IF(A207=\"\",\"\",IF(AND(F207=11,G207=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H207-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C207-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B207,99),0,1,1)*K207,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E207,0,1,1)*L207,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*M207,FEE_rounding)","v":0},0,0,{"$f":"IF(C207>=1,ROUND(K207*OFFSET(Input!$U$27,B207,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B207=1,0,IF($C207>=1,ROUND(OFFSET(Input!$X$27,B207,0,1,1)*AL206,AV_rounding),0))","v":0},{"$f":"IF(B207=1,0,IF(C207=1,ROUND(OFFSET(Input!$W$27,B207,0,1,1)*AVERAGE($AI$5,$AL$5:$AL205),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),OFFSET(Input!$G$27,B207,0,1,1)-AE207,0)","v":0},{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),MIN(OFFSET(Input!$G$27,B207,0,1,1),AP206),0)","v":0},0,0,0,1536771.1478165099,1532106.1478165099,1535884.7348968301,1535884.7348968301,216351.54462943901,216351.54462943901,216885.12590414999,216885.12590414999,{"$f":"IF(A207=\"\",\"\",AL207-ROUND(AL207*OFFSET(Input!$S$27,$B207,0,1,1),2*FEE_rounding))","v":1535884.7348968301},{"$f":"IF(A207=\"\",\"\",ROUND(AP207*(1-OFFSET(Input!$T$27,MIN(B207,10),0,1,1)),2*FEE_rounding))","v":216885.12590414999},7252769.8608009806,0,0,0,5500000,7036771.1478165099,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A207=1,PMF_1st=0),0,ROUND(IF(A207=1,AI207,AL206)*OFFSET(Input!$O$27,IF(A207=121,-1,0)+MIN(B207,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A207=1,PMF_1st=0),0,IF(SUM($K$5:$L207)-$AU206>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B206,B207),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C207-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[204,17,12,null,56,{"$f":"IF(A208=\"\",\"\",IF(A208=1,Age_Full_Month,IF(F207=11,0,F207+1)))","v":11},56,0,{"$f":"IF(A208=\"\",\"\",IF(AND(F208=11,G208=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H208-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C208-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B208,99),0,1,1)*K208,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E208,0,1,1)*L208,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*M208,FEE_rounding)","v":0},0,0,{"$f":"IF(C208>=1,ROUND(K208*OFFSET(Input!$U$27,B208,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B208=1,0,IF($C208>=1,ROUND(OFFSET(Input!$X$27,B208,0,1,1)*AL207,AV_rounding),0))","v":0},{"$f":"IF(B208=1,0,IF(C208=1,ROUND(OFFSET(Input!$W$27,B208,0,1,1)*AVERAGE($AI$5,$AL$5:$AL206),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),OFFSET(Input!$G$27,B208,0,1,1)-AE208,0)","v":0},{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),MIN(OFFSET(Input!$G$27,B208,0,1,1),AP207),0)","v":0},0,0,0,1535884.7348968301,1531219.7348968301,1534996.1358437601,1534996.1358437601,216885.12590414999,216885.12590414999,217420.02313423,217420.02313423,{"$f":"IF(A208=\"\",\"\",AL208-ROUND(AL208*OFFSET(Input!$S$27,$B208,0,1,1),2*FEE_rounding))","v":1534996.1358437601},{"$f":"IF(A208=\"\",\"\",ROUND(AP208*(1-OFFSET(Input!$T$27,MIN(B208,10),0,1,1)),2*FEE_rounding))","v":217420.02313423},7252416.15897799,0,0,0,5500000,7035884.7348968303,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A208=1,PMF_1st=0),0,ROUND(IF(A208=1,AI208,AL207)*OFFSET(Input!$O$27,IF(A208=121,-1,0)+MIN(B208,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A208=1,PMF_1st=0),0,IF(SUM($K$5:$L208)-$AU207>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B207,B208),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C208-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[205,18,1,null,57,{"$f":"IF(A209=\"\",\"\",IF(A209=1,Age_Full_Month,IF(F208=11,0,F208+1)))","v":0},57,0,{"$f":"IF(A209=\"\",\"\",IF(AND(F209=11,G209=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H209-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C209-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B209,99),0,1,1)*K209,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E209,0,1,1)*L209,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*M209,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C209>=1,ROUND(K209*OFFSET(Input!$U$27,B209,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B209=1,0,IF($C209>=1,ROUND(OFFSET(Input!$X$27,B209,0,1,1)*AL208,AV_rounding),0))","v":0},{"$f":"IF(B209=1,0,IF(C209=1,ROUND(OFFSET(Input!$W$27,B209,0,1,1)*AVERAGE($AI$5,$AL$5:$AL207),AV_rounding),0))","v":0},4950,0,0,109700,100,0,0,0,{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),OFFSET(Input!$G$27,B209,0,1,1)-AE209,0)","v":0},{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),MIN(OFFSET(Input!$G$27,B209,0,1,1),AP208),0)","v":0},0,0,0,1634996.1358437601,1629946.1358437601,1633966.0227290699,1633966.0227290699,227120.02313423,227120.02313423,227680.16238197099,227680.16238197099,{"$f":"IF(A209=\"\",\"\",AL209-ROUND(AL209*OFFSET(Input!$S$27,$B209,0,1,1),2*FEE_rounding))","v":1633966.0227290699},{"$f":"IF(A209=\"\",\"\",ROUND(AP209*(1-OFFSET(Input!$T$27,MIN(B209,10),0,1,1)),2*FEE_rounding))","v":227680.16238197099},7361646.1851110412,0,0,109700,5500000,7134996.1358437603,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A209=1,PMF_1st=0),0,ROUND(IF(A209=1,AI209,AL208)*OFFSET(Input!$O$27,IF(A209=121,-1,0)+MIN(B209,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A209=1,PMF_1st=0),0,IF(SUM($K$5:$L209)-$AU208>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B208,B209),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C209-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[206,18,2,null,57,{"$f":"IF(A210=\"\",\"\",IF(A210=1,Age_Full_Month,IF(F209=11,0,F209+1)))","v":1},57,0,{"$f":"IF(A210=\"\",\"\",IF(AND(F210=11,G210=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H210-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C210-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B210,99),0,1,1)*K210,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E210,0,1,1)*L210,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*M210,FEE_rounding)","v":0},0,0,{"$f":"IF(C210>=1,ROUND(K210*OFFSET(Input!$U$27,B210,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B210=1,0,IF($C210>=1,ROUND(OFFSET(Input!$X$27,B210,0,1,1)*AL209,AV_rounding),0))","v":0},{"$f":"IF(B210=1,0,IF(C210=1,ROUND(OFFSET(Input!$W$27,B210,0,1,1)*AVERAGE($AI$5,$AL$5:$AL208),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),OFFSET(Input!$G$27,B210,0,1,1)-AE210,0)","v":0},{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),MIN(OFFSET(Input!$G$27,B210,0,1,1),AP209),0)","v":0},0,0,0,1633966.0227290699,1628916.0227290699,1632933.36907755,1632933.36907755,227680.16238197099,227680.16238197099,228241.683084207,228241.683084207,{"$f":"IF(A210=\"\",\"\",AL210-ROUND(AL210*OFFSET(Input!$S$27,$B210,0,1,1),2*FEE_rounding))","v":1632933.36907755},{"$f":"IF(A210=\"\",\"\",ROUND(AP210*(1-OFFSET(Input!$T$27,MIN(B210,10),0,1,1)),2*FEE_rounding))","v":228241.683084207},7361175.0521617569,0,0,0,5500000,7133966.0227290699,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A210=1,PMF_1st=0),0,ROUND(IF(A210=1,AI210,AL209)*OFFSET(Input!$O$27,IF(A210=121,-1,0)+MIN(B210,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A210=1,PMF_1st=0),0,IF(SUM($K$5:$L210)-$AU209>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B209,B210),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C210-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[207,18,3,null,57,{"$f":"IF(A211=\"\",\"\",IF(A211=1,Age_Full_Month,IF(F210=11,0,F210+1)))","v":2},57,0,{"$f":"IF(A211=\"\",\"\",IF(AND(F211=11,G211=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H211-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C211-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B211,99),0,1,1)*K211,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E211,0,1,1)*L211,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*M211,FEE_rounding)","v":0},0,0,{"$f":"IF(C211>=1,ROUND(K211*OFFSET(Input!$U$27,B211,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B211=1,0,IF($C211>=1,ROUND(OFFSET(Input!$X$27,B211,0,1,1)*AL210,AV_rounding),0))","v":0},{"$f":"IF(B211=1,0,IF(C211=1,ROUND(OFFSET(Input!$W$27,B211,0,1,1)*AVERAGE($AI$5,$AL$5:$AL209),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),OFFSET(Input!$G$27,B211,0,1,1)-AE211,0)","v":0},{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),MIN(OFFSET(Input!$G$27,B211,0,1,1),AP210),0)","v":0},0,0,0,1632933.36907755,1627883.36907755,1631898.1686235401,1631898.1686235401,228241.683084207,228241.683084207,228804.58864797701,228804.58864797701,{"$f":"IF(A211=\"\",\"\",AL211-ROUND(AL211*OFFSET(Input!$S$27,$B211,0,1,1),2*FEE_rounding))","v":1631898.1686235401},{"$f":"IF(A211=\"\",\"\",ROUND(AP211*(1-OFFSET(Input!$T$27,MIN(B211,10),0,1,1)),2*FEE_rounding))","v":228804.58864797701},7360702.757271518,0,0,0,5500000,7132933.3690775502,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A211=1,PMF_1st=0),0,ROUND(IF(A211=1,AI211,AL210)*OFFSET(Input!$O$27,IF(A211=121,-1,0)+MIN(B211,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A211=1,PMF_1st=0),0,IF(SUM($K$5:$L211)-$AU210>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B210,B211),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C211-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[208,18,4,null,57,{"$f":"IF(A212=\"\",\"\",IF(A212=1,Age_Full_Month,IF(F211=11,0,F211+1)))","v":3},57,0,{"$f":"IF(A212=\"\",\"\",IF(AND(F212=11,G212=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H212-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C212-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B212,99),0,1,1)*K212,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E212,0,1,1)*L212,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*M212,FEE_rounding)","v":0},0,0,{"$f":"IF(C212>=1,ROUND(K212*OFFSET(Input!$U$27,B212,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B212=1,0,IF($C212>=1,ROUND(OFFSET(Input!$X$27,B212,0,1,1)*AL211,AV_rounding),0))","v":0},{"$f":"IF(B212=1,0,IF(C212=1,ROUND(OFFSET(Input!$W$27,B212,0,1,1)*AVERAGE($AI$5,$AL$5:$AL210),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),OFFSET(Input!$G$27,B212,0,1,1)-AE212,0)","v":0},{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),MIN(OFFSET(Input!$G$27,B212,0,1,1),AP211),0)","v":0},0,0,0,1631898.1686235401,1626848.1686235401,1630860.4150859399,1630860.4150859399,228804.58864797701,228804.58864797701,229368.88248872399,229368.88248872399,{"$f":"IF(A212=\"\",\"\",AL212-ROUND(AL212*OFFSET(Input!$S$27,$B212,0,1,1),2*FEE_rounding))","v":1630860.4150859399},{"$f":"IF(A212=\"\",\"\",ROUND(AP212*(1-OFFSET(Input!$T$27,MIN(B212,10),0,1,1)),2*FEE_rounding))","v":229368.88248872399},7360229.2975746635,0,0,0,5500000,7131898.1686235406,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A212=1,PMF_1st=0),0,ROUND(IF(A212=1,AI212,AL211)*OFFSET(Input!$O$27,IF(A212=121,-1,0)+MIN(B212,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A212=1,PMF_1st=0),0,IF(SUM($K$5:$L212)-$AU211>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B211,B212),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C212-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[209,18,5,null,57,{"$f":"IF(A213=\"\",\"\",IF(A213=1,Age_Full_Month,IF(F212=11,0,F212+1)))","v":4},57,0,{"$f":"IF(A213=\"\",\"\",IF(AND(F213=11,G213=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H213-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C213-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B213,99),0,1,1)*K213,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E213,0,1,1)*L213,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*M213,FEE_rounding)","v":0},0,0,{"$f":"IF(C213>=1,ROUND(K213*OFFSET(Input!$U$27,B213,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B213=1,0,IF($C213>=1,ROUND(OFFSET(Input!$X$27,B213,0,1,1)*AL212,AV_rounding),0))","v":0},{"$f":"IF(B213=1,0,IF(C213=1,ROUND(OFFSET(Input!$W$27,B213,0,1,1)*AVERAGE($AI$5,$AL$5:$AL211),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),OFFSET(Input!$G$27,B213,0,1,1)-AE213,0)","v":0},{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),MIN(OFFSET(Input!$G$27,B213,0,1,1),AP212),0)","v":0},0,0,0,1630860.4150859399,1625810.4150859399,1629820.10216816,1629820.10216816,229368.88248872399,229368.88248872399,229934.56803031301,229934.56803031301,{"$f":"IF(A213=\"\",\"\",AL213-ROUND(AL213*OFFSET(Input!$S$27,$B213,0,1,1),2*FEE_rounding))","v":1629820.10216816},{"$f":"IF(A213=\"\",\"\",ROUND(AP213*(1-OFFSET(Input!$T$27,MIN(B213,10),0,1,1)),2*FEE_rounding))","v":229934.56803031301},7359754.6701984722,0,0,0,5500000,7130860.4150859397,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A213=1,PMF_1st=0),0,ROUND(IF(A213=1,AI213,AL212)*OFFSET(Input!$O$27,IF(A213=121,-1,0)+MIN(B213,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A213=1,PMF_1st=0),0,IF(SUM($K$5:$L213)-$AU212>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B212,B213),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C213-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[210,18,6,null,57,{"$f":"IF(A214=\"\",\"\",IF(A214=1,Age_Full_Month,IF(F213=11,0,F213+1)))","v":5},57,0,{"$f":"IF(A214=\"\",\"\",IF(AND(F214=11,G214=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H214-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C214-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B214,99),0,1,1)*K214,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E214,0,1,1)*L214,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*M214,FEE_rounding)","v":0},0,0,{"$f":"IF(C214>=1,ROUND(K214*OFFSET(Input!$U$27,B214,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B214=1,0,IF($C214>=1,ROUND(OFFSET(Input!$X$27,B214,0,1,1)*AL213,AV_rounding),0))","v":0},{"$f":"IF(B214=1,0,IF(C214=1,ROUND(OFFSET(Input!$W$27,B214,0,1,1)*AVERAGE($AI$5,$AL$5:$AL212),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),OFFSET(Input!$G$27,B214,0,1,1)-AE214,0)","v":0},{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),MIN(OFFSET(Input!$G$27,B214,0,1,1),AP213),0)","v":0},0,0,0,1629820.10216816,1624770.10216816,1628777.2235580799,1628777.2235580799,229934.56803031301,229934.56803031301,230501.64870505399,230501.64870505399,{"$f":"IF(A214=\"\",\"\",AL214-ROUND(AL214*OFFSET(Input!$S$27,$B214,0,1,1),2*FEE_rounding))","v":1628777.2235580799},{"$f":"IF(A214=\"\",\"\",ROUND(AP214*(1-OFFSET(Input!$T$27,MIN(B214,10),0,1,1)),2*FEE_rounding))","v":230501.64870505399},7359278.8722631335,0,0,0,5500000,7129820.1021681596,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A214=1,PMF_1st=0),0,ROUND(IF(A214=1,AI214,AL213)*OFFSET(Input!$O$27,IF(A214=121,-1,0)+MIN(B214,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A214=1,PMF_1st=0),0,IF(SUM($K$5:$L214)-$AU213>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B213,B214),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C214-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[211,18,7,null,57,{"$f":"IF(A215=\"\",\"\",IF(A215=1,Age_Full_Month,IF(F214=11,0,F214+1)))","v":6},57,0,{"$f":"IF(A215=\"\",\"\",IF(AND(F215=11,G215=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H215-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C215-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B215,99),0,1,1)*K215,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E215,0,1,1)*L215,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*M215,FEE_rounding)","v":0},0,0,{"$f":"IF(C215>=1,ROUND(K215*OFFSET(Input!$U$27,B215,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B215=1,0,IF($C215>=1,ROUND(OFFSET(Input!$X$27,B215,0,1,1)*AL214,AV_rounding),0))","v":0},{"$f":"IF(B215=1,0,IF(C215=1,ROUND(OFFSET(Input!$W$27,B215,0,1,1)*AVERAGE($AI$5,$AL$5:$AL213),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),OFFSET(Input!$G$27,B215,0,1,1)-AE215,0)","v":0},{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),MIN(OFFSET(Input!$G$27,B215,0,1,1),AP214),0)","v":0},0,0,0,1628777.2235580799,1623727.2235580799,1627731.77292801,1627731.77292801,230501.64870505399,230501.64870505399,231070.12795372101,231070.12795372101,{"$f":"IF(A215=\"\",\"\",AL215-ROUND(AL215*OFFSET(Input!$S$27,$B215,0,1,1),2*FEE_rounding))","v":1627731.77292801},{"$f":"IF(A215=\"\",\"\",ROUND(AP215*(1-OFFSET(Input!$T$27,MIN(B215,10),0,1,1)),2*FEE_rounding))","v":231070.12795372101},7358801.900881731,0,0,0,5500000,7128777.2235580795,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A215=1,PMF_1st=0),0,ROUND(IF(A215=1,AI215,AL214)*OFFSET(Input!$O$27,IF(A215=121,-1,0)+MIN(B215,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A215=1,PMF_1st=0),0,IF(SUM($K$5:$L215)-$AU214>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B214,B215),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C215-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[212,18,8,null,57,{"$f":"IF(A216=\"\",\"\",IF(A216=1,Age_Full_Month,IF(F215=11,0,F215+1)))","v":7},57,0,{"$f":"IF(A216=\"\",\"\",IF(AND(F216=11,G216=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H216-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C216-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B216,99),0,1,1)*K216,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E216,0,1,1)*L216,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*M216,FEE_rounding)","v":0},0,0,{"$f":"IF(C216>=1,ROUND(K216*OFFSET(Input!$U$27,B216,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B216=1,0,IF($C216>=1,ROUND(OFFSET(Input!$X$27,B216,0,1,1)*AL215,AV_rounding),0))","v":0},{"$f":"IF(B216=1,0,IF(C216=1,ROUND(OFFSET(Input!$W$27,B216,0,1,1)*AVERAGE($AI$5,$AL$5:$AL214),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),OFFSET(Input!$G$27,B216,0,1,1)-AE216,0)","v":0},{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),MIN(OFFSET(Input!$G$27,B216,0,1,1),AP215),0)","v":0},0,0,0,1627731.77292801,1622681.77292801,1626683.74393465,1626683.74393465,231070.12795372101,231070.12795372101,231640.00922557601,231640.00922557601,{"$f":"IF(A216=\"\",\"\",AL216-ROUND(AL216*OFFSET(Input!$S$27,$B216,0,1,1),2*FEE_rounding))","v":1626683.74393465},{"$f":"IF(A216=\"\",\"\",ROUND(AP216*(1-OFFSET(Input!$T$27,MIN(B216,10),0,1,1)),2*FEE_rounding))","v":231640.00922557601},7358323.7531602262,0,0,0,5500000,7127731.7729280097,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A216=1,PMF_1st=0),0,ROUND(IF(A216=1,AI216,AL215)*OFFSET(Input!$O$27,IF(A216=121,-1,0)+MIN(B216,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A216=1,PMF_1st=0),0,IF(SUM($K$5:$L216)-$AU215>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B215,B216),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C216-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[213,18,9,null,57,{"$f":"IF(A217=\"\",\"\",IF(A217=1,Age_Full_Month,IF(F216=11,0,F216+1)))","v":8},57,0,{"$f":"IF(A217=\"\",\"\",IF(AND(F217=11,G217=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H217-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C217-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B217,99),0,1,1)*K217,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E217,0,1,1)*L217,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*M217,FEE_rounding)","v":0},0,0,{"$f":"IF(C217>=1,ROUND(K217*OFFSET(Input!$U$27,B217,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B217=1,0,IF($C217>=1,ROUND(OFFSET(Input!$X$27,B217,0,1,1)*AL216,AV_rounding),0))","v":0},{"$f":"IF(B217=1,0,IF(C217=1,ROUND(OFFSET(Input!$W$27,B217,0,1,1)*AVERAGE($AI$5,$AL$5:$AL215),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),OFFSET(Input!$G$27,B217,0,1,1)-AE217,0)","v":0},{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),MIN(OFFSET(Input!$G$27,B217,0,1,1),AP216),0)","v":0},0,0,0,1626683.74393465,1621633.74393465,1625633.13021906,1625633.13021906,231640.00922557601,231640.00922557601,232211.29597838499,232211.29597838499,{"$f":"IF(A217=\"\",\"\",AL217-ROUND(AL217*OFFSET(Input!$S$27,$B217,0,1,1),2*FEE_rounding))","v":1625633.13021906},{"$f":"IF(A217=\"\",\"\",ROUND(AP217*(1-OFFSET(Input!$T$27,MIN(B217,10),0,1,1)),2*FEE_rounding))","v":232211.29597838499},7357844.426197445,0,0,0,5500000,7126683.74393465,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A217=1,PMF_1st=0),0,ROUND(IF(A217=1,AI217,AL216)*OFFSET(Input!$O$27,IF(A217=121,-1,0)+MIN(B217,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A217=1,PMF_1st=0),0,IF(SUM($K$5:$L217)-$AU216>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B216,B217),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C217-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[214,18,10,null,57,{"$f":"IF(A218=\"\",\"\",IF(A218=1,Age_Full_Month,IF(F217=11,0,F217+1)))","v":9},57,0,{"$f":"IF(A218=\"\",\"\",IF(AND(F218=11,G218=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H218-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C218-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B218,99),0,1,1)*K218,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E218,0,1,1)*L218,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*M218,FEE_rounding)","v":0},0,0,{"$f":"IF(C218>=1,ROUND(K218*OFFSET(Input!$U$27,B218,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B218=1,0,IF($C218>=1,ROUND(OFFSET(Input!$X$27,B218,0,1,1)*AL217,AV_rounding),0))","v":0},{"$f":"IF(B218=1,0,IF(C218=1,ROUND(OFFSET(Input!$W$27,B218,0,1,1)*AVERAGE($AI$5,$AL$5:$AL216),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),OFFSET(Input!$G$27,B218,0,1,1)-AE218,0)","v":0},{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),MIN(OFFSET(Input!$G$27,B218,0,1,1),AP217),0)","v":0},0,0,0,1625633.13021906,1620583.13021906,1624579.9254066199,1624579.9254066199,232211.29597838499,232211.29597838499,232783.991678444,232783.991678444,{"$f":"IF(A218=\"\",\"\",AL218-ROUND(AL218*OFFSET(Input!$S$27,$B218,0,1,1),2*FEE_rounding))","v":1624579.9254066199},{"$f":"IF(A218=\"\",\"\",ROUND(AP218*(1-OFFSET(Input!$T$27,MIN(B218,10),0,1,1)),2*FEE_rounding))","v":232783.991678444},7357363.9170850636,0,0,0,5500000,7125633.13021906,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A218=1,PMF_1st=0),0,ROUND(IF(A218=1,AI218,AL217)*OFFSET(Input!$O$27,IF(A218=121,-1,0)+MIN(B218,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A218=1,PMF_1st=0),0,IF(SUM($K$5:$L218)-$AU217>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B217,B218),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C218-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[215,18,11,null,57,{"$f":"IF(A219=\"\",\"\",IF(A219=1,Age_Full_Month,IF(F218=11,0,F218+1)))","v":10},57,0,{"$f":"IF(A219=\"\",\"\",IF(AND(F219=11,G219=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H219-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C219-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B219,99),0,1,1)*K219,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E219,0,1,1)*L219,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*M219,FEE_rounding)","v":0},0,0,{"$f":"IF(C219>=1,ROUND(K219*OFFSET(Input!$U$27,B219,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B219=1,0,IF($C219>=1,ROUND(OFFSET(Input!$X$27,B219,0,1,1)*AL218,AV_rounding),0))","v":0},{"$f":"IF(B219=1,0,IF(C219=1,ROUND(OFFSET(Input!$W$27,B219,0,1,1)*AVERAGE($AI$5,$AL$5:$AL217),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),OFFSET(Input!$G$27,B219,0,1,1)-AE219,0)","v":0},{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),MIN(OFFSET(Input!$G$27,B219,0,1,1),AP218),0)","v":0},0,0,0,1624579.9254066199,1619529.9254066199,1623524.12310699,1623524.12310699,232783.991678444,232783.991678444,233358.099800597,233358.099800597,{"$f":"IF(A219=\"\",\"\",AL219-ROUND(AL219*OFFSET(Input!$S$27,$B219,0,1,1),2*FEE_rounding))","v":1623524.12310699},{"$f":"IF(A219=\"\",\"\",ROUND(AP219*(1-OFFSET(Input!$T$27,MIN(B219,10),0,1,1)),2*FEE_rounding))","v":233358.099800597},7356882.222907587,0,0,0,5500000,7124579.9254066199,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A219=1,PMF_1st=0),0,ROUND(IF(A219=1,AI219,AL218)*OFFSET(Input!$O$27,IF(A219=121,-1,0)+MIN(B219,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A219=1,PMF_1st=0),0,IF(SUM($K$5:$L219)-$AU218>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B218,B219),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C219-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[216,18,12,null,57,{"$f":"IF(A220=\"\",\"\",IF(A220=1,Age_Full_Month,IF(F219=11,0,F219+1)))","v":11},57,0,{"$f":"IF(A220=\"\",\"\",IF(AND(F220=11,G220=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H220-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C220-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B220,99),0,1,1)*K220,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E220,0,1,1)*L220,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*M220,FEE_rounding)","v":0},0,0,{"$f":"IF(C220>=1,ROUND(K220*OFFSET(Input!$U$27,B220,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B220=1,0,IF($C220>=1,ROUND(OFFSET(Input!$X$27,B220,0,1,1)*AL219,AV_rounding),0))","v":0},{"$f":"IF(B220=1,0,IF(C220=1,ROUND(OFFSET(Input!$W$27,B220,0,1,1)*AVERAGE($AI$5,$AL$5:$AL218),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),OFFSET(Input!$G$27,B220,0,1,1)-AE220,0)","v":0},{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),MIN(OFFSET(Input!$G$27,B220,0,1,1),AP219),0)","v":0},0,0,0,1623524.12310699,1618474.12310699,1622465.7169140601,1622465.7169140601,233358.099800597,233358.099800597,233933.623828257,233933.623828257,{"$f":"IF(A220=\"\",\"\",AL220-ROUND(AL220*OFFSET(Input!$S$27,$B220,0,1,1),2*FEE_rounding))","v":1622465.7169140601},{"$f":"IF(A220=\"\",\"\",ROUND(AP220*(1-OFFSET(Input!$T$27,MIN(B220,10),0,1,1)),2*FEE_rounding))","v":233933.623828257},7356399.340742317,0,0,0,5500000,7123524.12310699,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A220=1,PMF_1st=0),0,ROUND(IF(A220=1,AI220,AL219)*OFFSET(Input!$O$27,IF(A220=121,-1,0)+MIN(B220,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A220=1,PMF_1st=0),0,IF(SUM($K$5:$L220)-$AU219>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B219,B220),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C220-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[217,19,1,null,58,{"$f":"IF(A221=\"\",\"\",IF(A221=1,Age_Full_Month,IF(F220=11,0,F220+1)))","v":0},58,0,{"$f":"IF(A221=\"\",\"\",IF(AND(F221=11,G221=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H221-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C221-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B221,99),0,1,1)*K221,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E221,0,1,1)*L221,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*M221,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C221>=1,ROUND(K221*OFFSET(Input!$U$27,B221,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B221=1,0,IF($C221>=1,ROUND(OFFSET(Input!$X$27,B221,0,1,1)*AL220,AV_rounding),0))","v":0},{"$f":"IF(B221=1,0,IF(C221=1,ROUND(OFFSET(Input!$W$27,B221,0,1,1)*AVERAGE($AI$5,$AL$5:$AL219),AV_rounding),0))","v":0},5445,0,0,109700,100,0,0,0,{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),OFFSET(Input!$G$27,B221,0,1,1)-AE221,0)","v":0},{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),MIN(OFFSET(Input!$G$27,B221,0,1,1),AP220),0)","v":0},0,0,0,1722465.7169140601,1716920.7169140601,1721155.1065796299,1721155.1065796299,243633.623828257,243633.623828257,244234.49007022101,244234.49007022101,{"$f":"IF(A221=\"\",\"\",AL221-ROUND(AL221*OFFSET(Input!$S$27,$B221,0,1,1),2*FEE_rounding))","v":1721155.1065796299},{"$f":"IF(A221=\"\",\"\",ROUND(AP221*(1-OFFSET(Input!$T$27,MIN(B221,10),0,1,1)),2*FEE_rounding))","v":244234.49007022101},7465389.5966498507,0,0,109700,5500000,7222465.7169140596,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A221=1,PMF_1st=0),0,ROUND(IF(A221=1,AI221,AL220)*OFFSET(Input!$O$27,IF(A221=121,-1,0)+MIN(B221,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A221=1,PMF_1st=0),0,IF(SUM($K$5:$L221)-$AU220>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B220,B221),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C221-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[218,19,2,null,58,{"$f":"IF(A222=\"\",\"\",IF(A222=1,Age_Full_Month,IF(F221=11,0,F221+1)))","v":1},58,0,{"$f":"IF(A222=\"\",\"\",IF(AND(F222=11,G222=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H222-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C222-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B222,99),0,1,1)*K222,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E222,0,1,1)*L222,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*M222,FEE_rounding)","v":0},0,0,{"$f":"IF(C222>=1,ROUND(K222*OFFSET(Input!$U$27,B222,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B222=1,0,IF($C222>=1,ROUND(OFFSET(Input!$X$27,B222,0,1,1)*AL221,AV_rounding),0))","v":0},{"$f":"IF(B222=1,0,IF(C222=1,ROUND(OFFSET(Input!$W$27,B222,0,1,1)*AVERAGE($AI$5,$AL$5:$AL220),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),OFFSET(Input!$G$27,B222,0,1,1)-AE222,0)","v":0},{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),MIN(OFFSET(Input!$G$27,B222,0,1,1),AP221),0)","v":0},0,0,0,1721155.1065796299,1715610.1065796299,1719841.26392655,1719841.26392655,244234.49007022101,244234.49007022101,244836.838210435,244836.838210435,{"$f":"IF(A222=\"\",\"\",AL222-ROUND(AL222*OFFSET(Input!$S$27,$B222,0,1,1),2*FEE_rounding))","v":1719841.26392655},{"$f":"IF(A222=\"\",\"\",ROUND(AP222*(1-OFFSET(Input!$T$27,MIN(B222,10),0,1,1)),2*FEE_rounding))","v":244836.838210435},7464678.1021369845,0,0,0,5500000,7221155.1065796297,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A222=1,PMF_1st=0),0,ROUND(IF(A222=1,AI222,AL221)*OFFSET(Input!$O$27,IF(A222=121,-1,0)+MIN(B222,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A222=1,PMF_1st=0),0,IF(SUM($K$5:$L222)-$AU221>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B221,B222),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C222-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[219,19,3,null,58,{"$f":"IF(A223=\"\",\"\",IF(A223=1,Age_Full_Month,IF(F222=11,0,F222+1)))","v":2},58,0,{"$f":"IF(A223=\"\",\"\",IF(AND(F223=11,G223=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H223-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C223-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B223,99),0,1,1)*K223,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E223,0,1,1)*L223,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*M223,FEE_rounding)","v":0},0,0,{"$f":"IF(C223>=1,ROUND(K223*OFFSET(Input!$U$27,B223,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B223=1,0,IF($C223>=1,ROUND(OFFSET(Input!$X$27,B223,0,1,1)*AL222,AV_rounding),0))","v":0},{"$f":"IF(B223=1,0,IF(C223=1,ROUND(OFFSET(Input!$W$27,B223,0,1,1)*AVERAGE($AI$5,$AL$5:$AL221),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),OFFSET(Input!$G$27,B223,0,1,1)-AE223,0)","v":0},{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),MIN(OFFSET(Input!$G$27,B223,0,1,1),AP222),0)","v":0},0,0,0,1719841.26392655,1714296.26392655,1718524.18098305,1718524.18098305,244836.838210435,244836.838210435,245440.67190366,245440.67190366,{"$f":"IF(A223=\"\",\"\",AL223-ROUND(AL223*OFFSET(Input!$S$27,$B223,0,1,1),2*FEE_rounding))","v":1718524.18098305},{"$f":"IF(A223=\"\",\"\",ROUND(AP223*(1-OFFSET(Input!$T$27,MIN(B223,10),0,1,1)),2*FEE_rounding))","v":245440.67190366},7463964.8528867094,0,0,0,5500000,7219841.2639265498,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A223=1,PMF_1st=0),0,ROUND(IF(A223=1,AI223,AL222)*OFFSET(Input!$O$27,IF(A223=121,-1,0)+MIN(B223,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A223=1,PMF_1st=0),0,IF(SUM($K$5:$L223)-$AU222>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B222,B223),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C223-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[220,19,4,null,58,{"$f":"IF(A224=\"\",\"\",IF(A224=1,Age_Full_Month,IF(F223=11,0,F223+1)))","v":3},58,0,{"$f":"IF(A224=\"\",\"\",IF(AND(F224=11,G224=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H224-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C224-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B224,99),0,1,1)*K224,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E224,0,1,1)*L224,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*M224,FEE_rounding)","v":0},0,0,{"$f":"IF(C224>=1,ROUND(K224*OFFSET(Input!$U$27,B224,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B224=1,0,IF($C224>=1,ROUND(OFFSET(Input!$X$27,B224,0,1,1)*AL223,AV_rounding),0))","v":0},{"$f":"IF(B224=1,0,IF(C224=1,ROUND(OFFSET(Input!$W$27,B224,0,1,1)*AVERAGE($AI$5,$AL$5:$AL222),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),OFFSET(Input!$G$27,B224,0,1,1)-AE224,0)","v":0},{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),MIN(OFFSET(Input!$G$27,B224,0,1,1),AP223),0)","v":0},0,0,0,1718524.18098305,1712979.18098305,1717203.84975769,1717203.84975769,245440.67190366,245440.67190366,246045.99481367,246045.99481367,{"$f":"IF(A224=\"\",\"\",AL224-ROUND(AL224*OFFSET(Input!$S$27,$B224,0,1,1),2*FEE_rounding))","v":1717203.84975769},{"$f":"IF(A224=\"\",\"\",ROUND(AP224*(1-OFFSET(Input!$T$27,MIN(B224,10),0,1,1)),2*FEE_rounding))","v":246045.99481367},7463249.8445713604,0,0,0,5500000,7218524.1809830498,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A224=1,PMF_1st=0),0,ROUND(IF(A224=1,AI224,AL223)*OFFSET(Input!$O$27,IF(A224=121,-1,0)+MIN(B224,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A224=1,PMF_1st=0),0,IF(SUM($K$5:$L224)-$AU223>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B223,B224),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C224-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[221,19,5,null,58,{"$f":"IF(A225=\"\",\"\",IF(A225=1,Age_Full_Month,IF(F224=11,0,F224+1)))","v":4},58,0,{"$f":"IF(A225=\"\",\"\",IF(AND(F225=11,G225=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H225-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C225-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B225,99),0,1,1)*K225,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E225,0,1,1)*L225,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*M225,FEE_rounding)","v":0},0,0,{"$f":"IF(C225>=1,ROUND(K225*OFFSET(Input!$U$27,B225,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B225=1,0,IF($C225>=1,ROUND(OFFSET(Input!$X$27,B225,0,1,1)*AL224,AV_rounding),0))","v":0},{"$f":"IF(B225=1,0,IF(C225=1,ROUND(OFFSET(Input!$W$27,B225,0,1,1)*AVERAGE($AI$5,$AL$5:$AL223),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),OFFSET(Input!$G$27,B225,0,1,1)-AE225,0)","v":0},{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),MIN(OFFSET(Input!$G$27,B225,0,1,1),AP224),0)","v":0},0,0,0,1717203.84975769,1711658.84975769,1715880.26223934,1715880.26223934,246045.99481367,246045.99481367,246652.81061327501,246652.81061327501,{"$f":"IF(A225=\"\",\"\",AL225-ROUND(AL225*OFFSET(Input!$S$27,$B225,0,1,1),2*FEE_rounding))","v":1715880.26223934},{"$f":"IF(A225=\"\",\"\",ROUND(AP225*(1-OFFSET(Input!$T$27,MIN(B225,10),0,1,1)),2*FEE_rounding))","v":246652.81061327501},7462533.0728526143,0,0,0,5500000,7217203.84975769,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A225=1,PMF_1st=0),0,ROUND(IF(A225=1,AI225,AL224)*OFFSET(Input!$O$27,IF(A225=121,-1,0)+MIN(B225,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A225=1,PMF_1st=0),0,IF(SUM($K$5:$L225)-$AU224>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B224,B225),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C225-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[222,19,6,null,58,{"$f":"IF(A226=\"\",\"\",IF(A226=1,Age_Full_Month,IF(F225=11,0,F225+1)))","v":5},58,0,{"$f":"IF(A226=\"\",\"\",IF(AND(F226=11,G226=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H226-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C226-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B226,99),0,1,1)*K226,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E226,0,1,1)*L226,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*M226,FEE_rounding)","v":0},0,0,{"$f":"IF(C226>=1,ROUND(K226*OFFSET(Input!$U$27,B226,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B226=1,0,IF($C226>=1,ROUND(OFFSET(Input!$X$27,B226,0,1,1)*AL225,AV_rounding),0))","v":0},{"$f":"IF(B226=1,0,IF(C226=1,ROUND(OFFSET(Input!$W$27,B226,0,1,1)*AVERAGE($AI$5,$AL$5:$AL224),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),OFFSET(Input!$G$27,B226,0,1,1)-AE226,0)","v":0},{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),MIN(OFFSET(Input!$G$27,B226,0,1,1),AP225),0)","v":0},0,0,0,1715880.26223934,1710335.26223934,1714553.41039711,1714553.41039711,246652.81061327501,246652.81061327501,247261.12298434399,247261.12298434399,{"$f":"IF(A226=\"\",\"\",AL226-ROUND(AL226*OFFSET(Input!$S$27,$B226,0,1,1),2*FEE_rounding))","v":1714553.41039711},{"$f":"IF(A226=\"\",\"\",ROUND(AP226*(1-OFFSET(Input!$T$27,MIN(B226,10),0,1,1)),2*FEE_rounding))","v":247261.12298434399},7461814.5333814546,0,0,0,5500000,7215880.2622393398,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A226=1,PMF_1st=0),0,ROUND(IF(A226=1,AI226,AL225)*OFFSET(Input!$O$27,IF(A226=121,-1,0)+MIN(B226,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A226=1,PMF_1st=0),0,IF(SUM($K$5:$L226)-$AU225>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B225,B226),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C226-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[223,19,7,null,58,{"$f":"IF(A227=\"\",\"\",IF(A227=1,Age_Full_Month,IF(F226=11,0,F226+1)))","v":6},58,0,{"$f":"IF(A227=\"\",\"\",IF(AND(F227=11,G227=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H227-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C227-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B227,99),0,1,1)*K227,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E227,0,1,1)*L227,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*M227,FEE_rounding)","v":0},0,0,{"$f":"IF(C227>=1,ROUND(K227*OFFSET(Input!$U$27,B227,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B227=1,0,IF($C227>=1,ROUND(OFFSET(Input!$X$27,B227,0,1,1)*AL226,AV_rounding),0))","v":0},{"$f":"IF(B227=1,0,IF(C227=1,ROUND(OFFSET(Input!$W$27,B227,0,1,1)*AVERAGE($AI$5,$AL$5:$AL225),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),OFFSET(Input!$G$27,B227,0,1,1)-AE227,0)","v":0},{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),MIN(OFFSET(Input!$G$27,B227,0,1,1),AP226),0)","v":0},0,0,0,1714553.41039711,1709008.41039711,1713223.2861802899,1713223.2861802899,247261.12298434399,247261.12298434399,247870.93561782601,247870.93561782601,{"$f":"IF(A227=\"\",\"\",AL227-ROUND(AL227*OFFSET(Input!$S$27,$B227,0,1,1),2*FEE_rounding))","v":1713223.2861802899},{"$f":"IF(A227=\"\",\"\",ROUND(AP227*(1-OFFSET(Input!$T$27,MIN(B227,10),0,1,1)),2*FEE_rounding))","v":247870.93561782601},7461094.2217981154,0,0,0,5500000,7214553.4103971105,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A227=1,PMF_1st=0),0,ROUND(IF(A227=1,AI227,AL226)*OFFSET(Input!$O$27,IF(A227=121,-1,0)+MIN(B227,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A227=1,PMF_1st=0),0,IF(SUM($K$5:$L227)-$AU226>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B226,B227),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C227-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[224,19,8,null,58,{"$f":"IF(A228=\"\",\"\",IF(A228=1,Age_Full_Month,IF(F227=11,0,F227+1)))","v":7},58,0,{"$f":"IF(A228=\"\",\"\",IF(AND(F228=11,G228=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H228-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C228-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B228,99),0,1,1)*K228,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E228,0,1,1)*L228,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*M228,FEE_rounding)","v":0},0,0,{"$f":"IF(C228>=1,ROUND(K228*OFFSET(Input!$U$27,B228,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B228=1,0,IF($C228>=1,ROUND(OFFSET(Input!$X$27,B228,0,1,1)*AL227,AV_rounding),0))","v":0},{"$f":"IF(B228=1,0,IF(C228=1,ROUND(OFFSET(Input!$W$27,B228,0,1,1)*AVERAGE($AI$5,$AL$5:$AL226),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),OFFSET(Input!$G$27,B228,0,1,1)-AE228,0)","v":0},{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),MIN(OFFSET(Input!$G$27,B228,0,1,1),AP227),0)","v":0},0,0,0,1713223.2861802899,1707678.2861802899,1711889.8815183199,1711889.8815183199,247870.93561782601,247870.93561782601,248482.252213773,248482.252213773,{"$f":"IF(A228=\"\",\"\",AL228-ROUND(AL228*OFFSET(Input!$S$27,$B228,0,1,1),2*FEE_rounding))","v":1711889.8815183199},{"$f":"IF(A228=\"\",\"\",ROUND(AP228*(1-OFFSET(Input!$T$27,MIN(B228,10),0,1,1)),2*FEE_rounding))","v":248482.252213773},7460372.1337320935,0,0,0,5500000,7213223.2861802895,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A228=1,PMF_1st=0),0,ROUND(IF(A228=1,AI228,AL227)*OFFSET(Input!$O$27,IF(A228=121,-1,0)+MIN(B228,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A228=1,PMF_1st=0),0,IF(SUM($K$5:$L228)-$AU227>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B227,B228),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C228-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[225,19,9,null,58,{"$f":"IF(A229=\"\",\"\",IF(A229=1,Age_Full_Month,IF(F228=11,0,F228+1)))","v":8},58,0,{"$f":"IF(A229=\"\",\"\",IF(AND(F229=11,G229=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H229-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C229-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B229,99),0,1,1)*K229,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E229,0,1,1)*L229,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*M229,FEE_rounding)","v":0},0,0,{"$f":"IF(C229>=1,ROUND(K229*OFFSET(Input!$U$27,B229,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B229=1,0,IF($C229>=1,ROUND(OFFSET(Input!$X$27,B229,0,1,1)*AL228,AV_rounding),0))","v":0},{"$f":"IF(B229=1,0,IF(C229=1,ROUND(OFFSET(Input!$W$27,B229,0,1,1)*AVERAGE($AI$5,$AL$5:$AL227),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),OFFSET(Input!$G$27,B229,0,1,1)-AE229,0)","v":0},{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),MIN(OFFSET(Input!$G$27,B229,0,1,1),AP228),0)","v":0},0,0,0,1711889.8815183199,1706344.8815183199,1710553.1883207301,1710553.1883207301,248482.252213773,248482.252213773,249095.07648136199,249095.07648136199,{"$f":"IF(A229=\"\",\"\",AL229-ROUND(AL229*OFFSET(Input!$S$27,$B229,0,1,1),2*FEE_rounding))","v":1710553.1883207301},{"$f":"IF(A229=\"\",\"\",ROUND(AP229*(1-OFFSET(Input!$T$27,MIN(B229,10),0,1,1)),2*FEE_rounding))","v":249095.07648136199},7459648.2648020918,0,0,0,5500000,7211889.8815183202,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A229=1,PMF_1st=0),0,ROUND(IF(A229=1,AI229,AL228)*OFFSET(Input!$O$27,IF(A229=121,-1,0)+MIN(B229,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A229=1,PMF_1st=0),0,IF(SUM($K$5:$L229)-$AU228>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B228,B229),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C229-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[226,19,10,null,58,{"$f":"IF(A230=\"\",\"\",IF(A230=1,Age_Full_Month,IF(F229=11,0,F229+1)))","v":9},58,0,{"$f":"IF(A230=\"\",\"\",IF(AND(F230=11,G230=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H230-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C230-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B230,99),0,1,1)*K230,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E230,0,1,1)*L230,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*M230,FEE_rounding)","v":0},0,0,{"$f":"IF(C230>=1,ROUND(K230*OFFSET(Input!$U$27,B230,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B230=1,0,IF($C230>=1,ROUND(OFFSET(Input!$X$27,B230,0,1,1)*AL229,AV_rounding),0))","v":0},{"$f":"IF(B230=1,0,IF(C230=1,ROUND(OFFSET(Input!$W$27,B230,0,1,1)*AVERAGE($AI$5,$AL$5:$AL228),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),OFFSET(Input!$G$27,B230,0,1,1)-AE230,0)","v":0},{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),MIN(OFFSET(Input!$G$27,B230,0,1,1),AP229),0)","v":0},0,0,0,1710553.1883207301,1705008.1883207301,1709213.1984771199,1709213.1984771199,249095.07648136199,249095.07648136199,249709.41213891801,249709.41213891801,{"$f":"IF(A230=\"\",\"\",AL230-ROUND(AL230*OFFSET(Input!$S$27,$B230,0,1,1),2*FEE_rounding))","v":1709213.1984771199},{"$f":"IF(A230=\"\",\"\",ROUND(AP230*(1-OFFSET(Input!$T$27,MIN(B230,10),0,1,1)),2*FEE_rounding))","v":249709.41213891801},7458922.6106160386,0,0,0,5500000,7210553.1883207299,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A230=1,PMF_1st=0),0,ROUND(IF(A230=1,AI230,AL229)*OFFSET(Input!$O$27,IF(A230=121,-1,0)+MIN(B230,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A230=1,PMF_1st=0),0,IF(SUM($K$5:$L230)-$AU229>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B229,B230),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C230-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[227,19,11,null,58,{"$f":"IF(A231=\"\",\"\",IF(A231=1,Age_Full_Month,IF(F230=11,0,F230+1)))","v":10},58,0,{"$f":"IF(A231=\"\",\"\",IF(AND(F231=11,G231=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H231-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C231-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B231,99),0,1,1)*K231,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E231,0,1,1)*L231,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*M231,FEE_rounding)","v":0},0,0,{"$f":"IF(C231>=1,ROUND(K231*OFFSET(Input!$U$27,B231,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B231=1,0,IF($C231>=1,ROUND(OFFSET(Input!$X$27,B231,0,1,1)*AL230,AV_rounding),0))","v":0},{"$f":"IF(B231=1,0,IF(C231=1,ROUND(OFFSET(Input!$W$27,B231,0,1,1)*AVERAGE($AI$5,$AL$5:$AL229),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),OFFSET(Input!$G$27,B231,0,1,1)-AE231,0)","v":0},{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),MIN(OFFSET(Input!$G$27,B231,0,1,1),AP230),0)","v":0},0,0,0,1709213.1984771199,1703668.1984771199,1707869.90385706,1707869.90385706,249709.41213891801,249709.41213891801,250325.26291393599,250325.26291393599,{"$f":"IF(A231=\"\",\"\",AL231-ROUND(AL231*OFFSET(Input!$S$27,$B231,0,1,1),2*FEE_rounding))","v":1707869.90385706},{"$f":"IF(A231=\"\",\"\",ROUND(AP231*(1-OFFSET(Input!$T$27,MIN(B231,10),0,1,1)),2*FEE_rounding))","v":250325.26291393599},7458195.1667709956,0,0,0,5500000,7209213.1984771201,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A231=1,PMF_1st=0),0,ROUND(IF(A231=1,AI231,AL230)*OFFSET(Input!$O$27,IF(A231=121,-1,0)+MIN(B231,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A231=1,PMF_1st=0),0,IF(SUM($K$5:$L231)-$AU230>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B230,B231),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C231-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[228,19,12,null,58,{"$f":"IF(A232=\"\",\"\",IF(A232=1,Age_Full_Month,IF(F231=11,0,F231+1)))","v":11},58,0,{"$f":"IF(A232=\"\",\"\",IF(AND(F232=11,G232=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H232-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C232-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B232,99),0,1,1)*K232,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E232,0,1,1)*L232,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*M232,FEE_rounding)","v":0},0,0,{"$f":"IF(C232>=1,ROUND(K232*OFFSET(Input!$U$27,B232,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B232=1,0,IF($C232>=1,ROUND(OFFSET(Input!$X$27,B232,0,1,1)*AL231,AV_rounding),0))","v":0},{"$f":"IF(B232=1,0,IF(C232=1,ROUND(OFFSET(Input!$W$27,B232,0,1,1)*AVERAGE($AI$5,$AL$5:$AL230),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),OFFSET(Input!$G$27,B232,0,1,1)-AE232,0)","v":0},{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),MIN(OFFSET(Input!$G$27,B232,0,1,1),AP231),0)","v":0},0,0,0,1707869.90385706,1702324.90385706,1706523.29631008,1706523.29631008,250325.26291393599,250325.26291393599,250942.63254310499,250942.63254310499,{"$f":"IF(A232=\"\",\"\",AL232-ROUND(AL232*OFFSET(Input!$S$27,$B232,0,1,1),2*FEE_rounding))","v":1706523.29631008},{"$f":"IF(A232=\"\",\"\",ROUND(AP232*(1-OFFSET(Input!$T$27,MIN(B232,10),0,1,1)),2*FEE_rounding))","v":250942.63254310499},7457465.9288531849,0,0,0,5500000,7207869.9038570598,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A232=1,PMF_1st=0),0,ROUND(IF(A232=1,AI232,AL231)*OFFSET(Input!$O$27,IF(A232=121,-1,0)+MIN(B232,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A232=1,PMF_1st=0),0,IF(SUM($K$5:$L232)-$AU231>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B231,B232),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C232-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[229,20,1,null,59,{"$f":"IF(A233=\"\",\"\",IF(A233=1,Age_Full_Month,IF(F232=11,0,F232+1)))","v":0},59,0,{"$f":"IF(A233=\"\",\"\",IF(AND(F233=11,G233=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H233-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C233-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B233,99),0,1,1)*K233,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E233,0,1,1)*L233,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*M233,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C233>=1,ROUND(K233*OFFSET(Input!$U$27,B233,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B233=1,0,IF($C233>=1,ROUND(OFFSET(Input!$X$27,B233,0,1,1)*AL232,AV_rounding),0))","v":0},{"$f":"IF(B233=1,0,IF(C233=1,ROUND(OFFSET(Input!$W$27,B233,0,1,1)*AVERAGE($AI$5,$AL$5:$AL231),AV_rounding),0))","v":0},5940,0,0,109700,100,0,0,0,{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),OFFSET(Input!$G$27,B233,0,1,1)-AE233,0)","v":0},{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),MIN(OFFSET(Input!$G$27,B233,0,1,1),AP232),0)","v":0},0,0,0,1806523.29631008,1800483.29631008,1804923.77383931,1804923.77383931,260642.63254310499,260642.63254310499,261285.44758912001,261285.44758912001,{"$f":"IF(A233=\"\",\"\",AL233-ROUND(AL233*OFFSET(Input!$S$27,$B233,0,1,1),2*FEE_rounding))","v":1804923.77383931},{"$f":"IF(A233=\"\",\"\",ROUND(AP233*(1-OFFSET(Input!$T$27,MIN(B233,10),0,1,1)),2*FEE_rounding))","v":261285.44758912001},7566209.2214284297,0,0,109700,5500000,7306523.2963100802,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A233=1,PMF_1st=0),0,ROUND(IF(A233=1,AI233,AL232)*OFFSET(Input!$O$27,IF(A233=121,-1,0)+MIN(B233,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A233=1,PMF_1st=0),0,IF(SUM($K$5:$L233)-$AU232>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B232,B233),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C233-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[230,20,2,null,59,{"$f":"IF(A234=\"\",\"\",IF(A234=1,Age_Full_Month,IF(F233=11,0,F233+1)))","v":1},59,0,{"$f":"IF(A234=\"\",\"\",IF(AND(F234=11,G234=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H234-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C234-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B234,99),0,1,1)*K234,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E234,0,1,1)*L234,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*M234,FEE_rounding)","v":0},0,0,{"$f":"IF(C234>=1,ROUND(K234*OFFSET(Input!$U$27,B234,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B234=1,0,IF($C234>=1,ROUND(OFFSET(Input!$X$27,B234,0,1,1)*AL233,AV_rounding),0))","v":0},{"$f":"IF(B234=1,0,IF(C234=1,ROUND(OFFSET(Input!$W$27,B234,0,1,1)*AVERAGE($AI$5,$AL$5:$AL232),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),OFFSET(Input!$G$27,B234,0,1,1)-AE234,0)","v":0},{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),MIN(OFFSET(Input!$G$27,B234,0,1,1),AP233),0)","v":0},0,0,0,1804923.77383931,1798883.77383931,1803320.3065146201,1803320.3065146201,261285.44758912001,261285.44758912001,261929.84799045199,261929.84799045199,{"$f":"IF(A234=\"\",\"\",AL234-ROUND(AL234*OFFSET(Input!$S$27,$B234,0,1,1),2*FEE_rounding))","v":1803320.3065146201},{"$f":"IF(A234=\"\",\"\",ROUND(AP234*(1-OFFSET(Input!$T$27,MIN(B234,10),0,1,1)),2*FEE_rounding))","v":261929.84799045199},7565250.1545050722,0,0,0,5500000,7304923.7738393098,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A234=1,PMF_1st=0),0,ROUND(IF(A234=1,AI234,AL233)*OFFSET(Input!$O$27,IF(A234=121,-1,0)+MIN(B234,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A234=1,PMF_1st=0),0,IF(SUM($K$5:$L234)-$AU233>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B233,B234),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C234-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[231,20,3,null,59,{"$f":"IF(A235=\"\",\"\",IF(A235=1,Age_Full_Month,IF(F234=11,0,F234+1)))","v":2},59,0,{"$f":"IF(A235=\"\",\"\",IF(AND(F235=11,G235=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H235-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C235-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B235,99),0,1,1)*K235,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E235,0,1,1)*L235,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*M235,FEE_rounding)","v":0},0,0,{"$f":"IF(C235>=1,ROUND(K235*OFFSET(Input!$U$27,B235,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B235=1,0,IF($C235>=1,ROUND(OFFSET(Input!$X$27,B235,0,1,1)*AL234,AV_rounding),0))","v":0},{"$f":"IF(B235=1,0,IF(C235=1,ROUND(OFFSET(Input!$W$27,B235,0,1,1)*AVERAGE($AI$5,$AL$5:$AL233),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),OFFSET(Input!$G$27,B235,0,1,1)-AE235,0)","v":0},{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),MIN(OFFSET(Input!$G$27,B235,0,1,1),AP234),0)","v":0},0,0,0,1803320.3065146201,1797280.3065146201,1801712.88460693,1801712.88460693,261929.84799045199,261929.84799045199,262575.83765701501,262575.83765701501,{"$f":"IF(A235=\"\",\"\",AL235-ROUND(AL235*OFFSET(Input!$S$27,$B235,0,1,1),2*FEE_rounding))","v":1801712.88460693},{"$f":"IF(A235=\"\",\"\",ROUND(AP235*(1-OFFSET(Input!$T$27,MIN(B235,10),0,1,1)),2*FEE_rounding))","v":262575.83765701501},7564288.7222639443,0,0,0,5500000,7303320.3065146198,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A235=1,PMF_1st=0),0,ROUND(IF(A235=1,AI235,AL234)*OFFSET(Input!$O$27,IF(A235=121,-1,0)+MIN(B235,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A235=1,PMF_1st=0),0,IF(SUM($K$5:$L235)-$AU234>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B234,B235),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C235-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[232,20,4,null,59,{"$f":"IF(A236=\"\",\"\",IF(A236=1,Age_Full_Month,IF(F235=11,0,F235+1)))","v":3},59,0,{"$f":"IF(A236=\"\",\"\",IF(AND(F236=11,G236=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H236-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C236-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B236,99),0,1,1)*K236,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E236,0,1,1)*L236,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*M236,FEE_rounding)","v":0},0,0,{"$f":"IF(C236>=1,ROUND(K236*OFFSET(Input!$U$27,B236,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B236=1,0,IF($C236>=1,ROUND(OFFSET(Input!$X$27,B236,0,1,1)*AL235,AV_rounding),0))","v":0},{"$f":"IF(B236=1,0,IF(C236=1,ROUND(OFFSET(Input!$W$27,B236,0,1,1)*AVERAGE($AI$5,$AL$5:$AL234),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),OFFSET(Input!$G$27,B236,0,1,1)-AE236,0)","v":0},{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),MIN(OFFSET(Input!$G$27,B236,0,1,1),AP235),0)","v":0},0,0,0,1801712.88460693,1795672.88460693,1800101.4983631801,1800101.4983631801,262575.83765701501,262575.83765701501,263223.42050836602,263223.42050836602,{"$f":"IF(A236=\"\",\"\",AL236-ROUND(AL236*OFFSET(Input!$S$27,$B236,0,1,1),2*FEE_rounding))","v":1800101.4983631801},{"$f":"IF(A236=\"\",\"\",ROUND(AP236*(1-OFFSET(Input!$T$27,MIN(B236,10),0,1,1)),2*FEE_rounding))","v":263223.42050836602},7563324.9188715462,0,0,0,5500000,7301712.8846069295,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A236=1,PMF_1st=0),0,ROUND(IF(A236=1,AI236,AL235)*OFFSET(Input!$O$27,IF(A236=121,-1,0)+MIN(B236,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A236=1,PMF_1st=0),0,IF(SUM($K$5:$L236)-$AU235>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B235,B236),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C236-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[233,20,5,null,59,{"$f":"IF(A237=\"\",\"\",IF(A237=1,Age_Full_Month,IF(F236=11,0,F236+1)))","v":4},59,0,{"$f":"IF(A237=\"\",\"\",IF(AND(F237=11,G237=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H237-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C237-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B237,99),0,1,1)*K237,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E237,0,1,1)*L237,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*M237,FEE_rounding)","v":0},0,0,{"$f":"IF(C237>=1,ROUND(K237*OFFSET(Input!$U$27,B237,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B237=1,0,IF($C237>=1,ROUND(OFFSET(Input!$X$27,B237,0,1,1)*AL236,AV_rounding),0))","v":0},{"$f":"IF(B237=1,0,IF(C237=1,ROUND(OFFSET(Input!$W$27,B237,0,1,1)*AVERAGE($AI$5,$AL$5:$AL235),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),OFFSET(Input!$G$27,B237,0,1,1)-AE237,0)","v":0},{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),MIN(OFFSET(Input!$G$27,B237,0,1,1),AP236),0)","v":0},0,0,0,1800101.4983631801,1794061.4983631801,1798486.1380062499,1798486.1380062499,263223.42050836602,263223.42050836602,263872.60047372797,263872.60047372797,{"$f":"IF(A237=\"\",\"\",AL237-ROUND(AL237*OFFSET(Input!$S$27,$B237,0,1,1),2*FEE_rounding))","v":1798486.1380062499},{"$f":"IF(A237=\"\",\"\",ROUND(AP237*(1-OFFSET(Input!$T$27,MIN(B237,10),0,1,1)),2*FEE_rounding))","v":263872.60047372797},7562358.7384799775,0,0,0,5500000,7300101.4983631801,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A237=1,PMF_1st=0),0,ROUND(IF(A237=1,AI237,AL236)*OFFSET(Input!$O$27,IF(A237=121,-1,0)+MIN(B237,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A237=1,PMF_1st=0),0,IF(SUM($K$5:$L237)-$AU236>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B236,B237),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C237-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[234,20,6,null,59,{"$f":"IF(A238=\"\",\"\",IF(A238=1,Age_Full_Month,IF(F237=11,0,F237+1)))","v":5},59,0,{"$f":"IF(A238=\"\",\"\",IF(AND(F238=11,G238=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H238-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C238-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B238,99),0,1,1)*K238,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E238,0,1,1)*L238,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*M238,FEE_rounding)","v":0},0,0,{"$f":"IF(C238>=1,ROUND(K238*OFFSET(Input!$U$27,B238,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B238=1,0,IF($C238>=1,ROUND(OFFSET(Input!$X$27,B238,0,1,1)*AL237,AV_rounding),0))","v":0},{"$f":"IF(B238=1,0,IF(C238=1,ROUND(OFFSET(Input!$W$27,B238,0,1,1)*AVERAGE($AI$5,$AL$5:$AL236),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),OFFSET(Input!$G$27,B238,0,1,1)-AE238,0)","v":0},{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),MIN(OFFSET(Input!$G$27,B238,0,1,1),AP237),0)","v":0},0,0,0,1798486.1380062499,1792446.1380062499,1796866.7937349,1796866.7937349,263872.60047372797,263872.60047372797,264523.38149201497,264523.38149201497,{"$f":"IF(A238=\"\",\"\",AL238-ROUND(AL238*OFFSET(Input!$S$27,$B238,0,1,1),2*FEE_rounding))","v":1796866.7937349},{"$f":"IF(A238=\"\",\"\",ROUND(AP238*(1-OFFSET(Input!$T$27,MIN(B238,10),0,1,1)),2*FEE_rounding))","v":264523.38149201497},7561390.1752269147,0,0,0,5500000,7298486.1380062494,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A238=1,PMF_1st=0),0,ROUND(IF(A238=1,AI238,AL237)*OFFSET(Input!$O$27,IF(A238=121,-1,0)+MIN(B238,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A238=1,PMF_1st=0),0,IF(SUM($K$5:$L238)-$AU237>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B237,B238),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C238-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[235,20,7,null,59,{"$f":"IF(A239=\"\",\"\",IF(A239=1,Age_Full_Month,IF(F238=11,0,F238+1)))","v":6},59,0,{"$f":"IF(A239=\"\",\"\",IF(AND(F239=11,G239=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H239-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C239-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B239,99),0,1,1)*K239,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E239,0,1,1)*L239,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*M239,FEE_rounding)","v":0},0,0,{"$f":"IF(C239>=1,ROUND(K239*OFFSET(Input!$U$27,B239,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B239=1,0,IF($C239>=1,ROUND(OFFSET(Input!$X$27,B239,0,1,1)*AL238,AV_rounding),0))","v":0},{"$f":"IF(B239=1,0,IF(C239=1,ROUND(OFFSET(Input!$W$27,B239,0,1,1)*AVERAGE($AI$5,$AL$5:$AL237),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),OFFSET(Input!$G$27,B239,0,1,1)-AE239,0)","v":0},{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),MIN(OFFSET(Input!$G$27,B239,0,1,1),AP238),0)","v":0},0,0,0,1796866.7937349,1790826.7937349,1795243.4557237199,1795243.4557237199,264523.38149201497,264523.38149201497,265175.76751185599,265175.76751185599,{"$f":"IF(A239=\"\",\"\",AL239-ROUND(AL239*OFFSET(Input!$S$27,$B239,0,1,1),2*FEE_rounding))","v":1795243.4557237199},{"$f":"IF(A239=\"\",\"\",ROUND(AP239*(1-OFFSET(Input!$T$27,MIN(B239,10),0,1,1)),2*FEE_rounding))","v":265175.76751185599},7560419.2232355755,0,0,0,5500000,7296866.7937348997,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A239=1,PMF_1st=0),0,ROUND(IF(A239=1,AI239,AL238)*OFFSET(Input!$O$27,IF(A239=121,-1,0)+MIN(B239,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A239=1,PMF_1st=0),0,IF(SUM($K$5:$L239)-$AU238>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B238,B239),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C239-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[236,20,8,null,59,{"$f":"IF(A240=\"\",\"\",IF(A240=1,Age_Full_Month,IF(F239=11,0,F239+1)))","v":7},59,0,{"$f":"IF(A240=\"\",\"\",IF(AND(F240=11,G240=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H240-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C240-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B240,99),0,1,1)*K240,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E240,0,1,1)*L240,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*M240,FEE_rounding)","v":0},0,0,{"$f":"IF(C240>=1,ROUND(K240*OFFSET(Input!$U$27,B240,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B240=1,0,IF($C240>=1,ROUND(OFFSET(Input!$X$27,B240,0,1,1)*AL239,AV_rounding),0))","v":0},{"$f":"IF(B240=1,0,IF(C240=1,ROUND(OFFSET(Input!$W$27,B240,0,1,1)*AVERAGE($AI$5,$AL$5:$AL238),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),OFFSET(Input!$G$27,B240,0,1,1)-AE240,0)","v":0},{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),MIN(OFFSET(Input!$G$27,B240,0,1,1),AP239),0)","v":0},0,0,0,1795243.4557237199,1789203.4557237199,1793616.1141230699,1793616.1141230699,265175.76751185599,265175.76751185599,265829.76249161799,265829.76249161799,{"$f":"IF(A240=\"\",\"\",AL240-ROUND(AL240*OFFSET(Input!$S$27,$B240,0,1,1),2*FEE_rounding))","v":1793616.1141230699},{"$f":"IF(A240=\"\",\"\",ROUND(AP240*(1-OFFSET(Input!$T$27,MIN(B240,10),0,1,1)),2*FEE_rounding))","v":265829.76249161799},7559445.876614688,0,0,0,5500000,7295243.4557237197,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A240=1,PMF_1st=0),0,ROUND(IF(A240=1,AI240,AL239)*OFFSET(Input!$O$27,IF(A240=121,-1,0)+MIN(B240,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A240=1,PMF_1st=0),0,IF(SUM($K$5:$L240)-$AU239>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B239,B240),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C240-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[237,20,9,null,59,{"$f":"IF(A241=\"\",\"\",IF(A241=1,Age_Full_Month,IF(F240=11,0,F240+1)))","v":8},59,0,{"$f":"IF(A241=\"\",\"\",IF(AND(F241=11,G241=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H241-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C241-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B241,99),0,1,1)*K241,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E241,0,1,1)*L241,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*M241,FEE_rounding)","v":0},0,0,{"$f":"IF(C241>=1,ROUND(K241*OFFSET(Input!$U$27,B241,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B241=1,0,IF($C241>=1,ROUND(OFFSET(Input!$X$27,B241,0,1,1)*AL240,AV_rounding),0))","v":0},{"$f":"IF(B241=1,0,IF(C241=1,ROUND(OFFSET(Input!$W$27,B241,0,1,1)*AVERAGE($AI$5,$AL$5:$AL239),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),OFFSET(Input!$G$27,B241,0,1,1)-AE241,0)","v":0},{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),MIN(OFFSET(Input!$G$27,B241,0,1,1),AP240),0)","v":0},0,0,0,1793616.1141230699,1787576.1141230699,1791984.7590590201,1791984.7590590201,265829.76249161799,265829.76249161799,266485.37039942999,266485.37039942999,{"$f":"IF(A241=\"\",\"\",AL241-ROUND(AL241*OFFSET(Input!$S$27,$B241,0,1,1),2*FEE_rounding))","v":1791984.7590590201},{"$f":"IF(A241=\"\",\"\",ROUND(AP241*(1-OFFSET(Input!$T$27,MIN(B241,10),0,1,1)),2*FEE_rounding))","v":266485.37039942999},7558470.1294584507,0,0,0,5500000,7293616.1141230697,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A241=1,PMF_1st=0),0,ROUND(IF(A241=1,AI241,AL240)*OFFSET(Input!$O$27,IF(A241=121,-1,0)+MIN(B241,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A241=1,PMF_1st=0),0,IF(SUM($K$5:$L241)-$AU240>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B240,B241),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C241-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[238,20,10,null,59,{"$f":"IF(A242=\"\",\"\",IF(A242=1,Age_Full_Month,IF(F241=11,0,F241+1)))","v":9},59,0,{"$f":"IF(A242=\"\",\"\",IF(AND(F242=11,G242=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H242-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C242-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B242,99),0,1,1)*K242,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E242,0,1,1)*L242,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*M242,FEE_rounding)","v":0},0,0,{"$f":"IF(C242>=1,ROUND(K242*OFFSET(Input!$U$27,B242,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B242=1,0,IF($C242>=1,ROUND(OFFSET(Input!$X$27,B242,0,1,1)*AL241,AV_rounding),0))","v":0},{"$f":"IF(B242=1,0,IF(C242=1,ROUND(OFFSET(Input!$W$27,B242,0,1,1)*AVERAGE($AI$5,$AL$5:$AL240),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),OFFSET(Input!$G$27,B242,0,1,1)-AE242,0)","v":0},{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),MIN(OFFSET(Input!$G$27,B242,0,1,1),AP241),0)","v":0},0,0,0,1791984.7590590201,1785944.7590590201,1790349.3806332899,1790349.3806332899,266485.37039942999,266485.37039942999,267142.59521320701,267142.59521320701,{"$f":"IF(A242=\"\",\"\",AL242-ROUND(AL242*OFFSET(Input!$S$27,$B242,0,1,1),2*FEE_rounding))","v":1790349.3806332899},{"$f":"IF(A242=\"\",\"\",ROUND(AP242*(1-OFFSET(Input!$T$27,MIN(B242,10),0,1,1)),2*FEE_rounding))","v":267142.59521320701},7557491.9758464973,0,0,0,5500000,7291984.7590590203,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A242=1,PMF_1st=0),0,ROUND(IF(A242=1,AI242,AL241)*OFFSET(Input!$O$27,IF(A242=121,-1,0)+MIN(B242,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A242=1,PMF_1st=0),0,IF(SUM($K$5:$L242)-$AU241>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B241,B242),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C242-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[239,20,11,null,59,{"$f":"IF(A243=\"\",\"\",IF(A243=1,Age_Full_Month,IF(F242=11,0,F242+1)))","v":10},59,0,{"$f":"IF(A243=\"\",\"\",IF(AND(F243=11,G243=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H243-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C243-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B243,99),0,1,1)*K243,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E243,0,1,1)*L243,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*M243,FEE_rounding)","v":0},0,0,{"$f":"IF(C243>=1,ROUND(K243*OFFSET(Input!$U$27,B243,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B243=1,0,IF($C243>=1,ROUND(OFFSET(Input!$X$27,B243,0,1,1)*AL242,AV_rounding),0))","v":0},{"$f":"IF(B243=1,0,IF(C243=1,ROUND(OFFSET(Input!$W$27,B243,0,1,1)*AVERAGE($AI$5,$AL$5:$AL241),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),OFFSET(Input!$G$27,B243,0,1,1)-AE243,0)","v":0},{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),MIN(OFFSET(Input!$G$27,B243,0,1,1),AP242),0)","v":0},0,0,0,1790349.3806332899,1784309.3806332899,1788709.9689231799,1788709.9689231799,267142.59521320701,267142.59521320701,267801.44092067599,267801.44092067599,{"$f":"IF(A243=\"\",\"\",AL243-ROUND(AL243*OFFSET(Input!$S$27,$B243,0,1,1),2*FEE_rounding))","v":1788709.9689231799},{"$f":"IF(A243=\"\",\"\",ROUND(AP243*(1-OFFSET(Input!$T$27,MIN(B243,10),0,1,1)),2*FEE_rounding))","v":267801.44092067599},7556511.4098438555,0,0,0,5500000,7290349.3806332899,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A243=1,PMF_1st=0),0,ROUND(IF(A243=1,AI243,AL242)*OFFSET(Input!$O$27,IF(A243=121,-1,0)+MIN(B243,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A243=1,PMF_1st=0),0,IF(SUM($K$5:$L243)-$AU242>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B242,B243),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C243-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[240,20,12,null,59,{"$f":"IF(A244=\"\",\"\",IF(A244=1,Age_Full_Month,IF(F243=11,0,F243+1)))","v":11},59,0,{"$f":"IF(A244=\"\",\"\",IF(AND(F244=11,G244=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H244-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C244-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B244,99),0,1,1)*K244,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E244,0,1,1)*L244,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*M244,FEE_rounding)","v":0},0,0,{"$f":"IF(C244>=1,ROUND(K244*OFFSET(Input!$U$27,B244,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B244=1,0,IF($C244>=1,ROUND(OFFSET(Input!$X$27,B244,0,1,1)*AL243,AV_rounding),0))","v":0},{"$f":"IF(B244=1,0,IF(C244=1,ROUND(OFFSET(Input!$W$27,B244,0,1,1)*AVERAGE($AI$5,$AL$5:$AL242),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),OFFSET(Input!$G$27,B244,0,1,1)-AE244,0)","v":0},{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),MIN(OFFSET(Input!$G$27,B244,0,1,1),AP243),0)","v":0},0,0,0,1788709.9689231799,1782669.9689231799,1787066.51398153,1787066.51398153,267801.44092067599,267801.44092067599,268461.91151939798,268461.91151939798,{"$f":"IF(A244=\"\",\"\",AL244-ROUND(AL244*OFFSET(Input!$S$27,$B244,0,1,1),2*FEE_rounding))","v":1787066.51398153},{"$f":"IF(A244=\"\",\"\",ROUND(AP244*(1-OFFSET(Input!$T$27,MIN(B244,10),0,1,1)),2*FEE_rounding))","v":268461.91151939798},7555528.4255009284,0,0,0,5500000,7288709.9689231794,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A244=1,PMF_1st=0),0,ROUND(IF(A244=1,AI244,AL243)*OFFSET(Input!$O$27,IF(A244=121,-1,0)+MIN(B244,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A244=1,PMF_1st=0),0,IF(SUM($K$5:$L244)-$AU243>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B243,B244),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C244-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[241,21,1,null,60,{"$f":"IF(A245=\"\",\"\",IF(A245=1,Age_Full_Month,IF(F244=11,0,F244+1)))","v":0},60,0,{"$f":"IF(A245=\"\",\"\",IF(AND(F245=11,G245=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H245-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C245-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B245,99),0,1,1)*K245,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E245,0,1,1)*L245,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*M245,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C245>=1,ROUND(K245*OFFSET(Input!$U$27,B245,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B245=1,0,IF($C245>=1,ROUND(OFFSET(Input!$X$27,B245,0,1,1)*AL244,AV_rounding),0))","v":0},{"$f":"IF(B245=1,0,IF(C245=1,ROUND(OFFSET(Input!$W$27,B245,0,1,1)*AVERAGE($AI$5,$AL$5:$AL243),AV_rounding),0))","v":0},6490,0,0,109700,100,0,0,0,{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),OFFSET(Input!$G$27,B245,0,1,1)-AE245,0)","v":0},{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),MIN(OFFSET(Input!$G$27,B245,0,1,1),AP244),0)","v":0},0,0,0,1887066.51398153,1880476.51398153,1885114.2763654899,1885114.2763654899,278161.91151939798,278161.91151939798,278847.93383358401,278847.93383358401,{"$f":"IF(A245=\"\",\"\",AL245-ROUND(AL245*OFFSET(Input!$S$27,$B245,0,1,1),2*FEE_rounding))","v":1885114.2763654899},{"$f":"IF(A245=\"\",\"\",ROUND(AP245*(1-OFFSET(Input!$T$27,MIN(B245,10),0,1,1)),2*FEE_rounding))","v":278847.93383358401},7663962.2101990739,0,0,109700,5500000,7387066.5139815304,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A245=1,PMF_1st=0),0,ROUND(IF(A245=1,AI245,AL244)*OFFSET(Input!$O$27,IF(A245=121,-1,0)+MIN(B245,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A245=1,PMF_1st=0),0,IF(SUM($K$5:$L245)-$AU244>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B244,B245),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C245-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[242,21,2,null,60,{"$f":"IF(A246=\"\",\"\",IF(A246=1,Age_Full_Month,IF(F245=11,0,F245+1)))","v":1},60,0,{"$f":"IF(A246=\"\",\"\",IF(AND(F246=11,G246=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H246-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C246-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B246,99),0,1,1)*K246,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E246,0,1,1)*L246,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*M246,FEE_rounding)","v":0},0,0,{"$f":"IF(C246>=1,ROUND(K246*OFFSET(Input!$U$27,B246,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B246=1,0,IF($C246>=1,ROUND(OFFSET(Input!$X$27,B246,0,1,1)*AL245,AV_rounding),0))","v":0},{"$f":"IF(B246=1,0,IF(C246=1,ROUND(OFFSET(Input!$W$27,B246,0,1,1)*AVERAGE($AI$5,$AL$5:$AL244),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),OFFSET(Input!$G$27,B246,0,1,1)-AE246,0)","v":0},{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),MIN(OFFSET(Input!$G$27,B246,0,1,1),AP245),0)","v":0},0,0,0,1885114.2763654899,1878524.2763654899,1883157.22400483,1883157.22400483,278847.93383358401,278847.93383358401,279535.648063867,279535.648063867,{"$f":"IF(A246=\"\",\"\",AL246-ROUND(AL246*OFFSET(Input!$S$27,$B246,0,1,1),2*FEE_rounding))","v":1883157.22400483},{"$f":"IF(A246=\"\",\"\",ROUND(AP246*(1-OFFSET(Input!$T$27,MIN(B246,10),0,1,1)),2*FEE_rounding))","v":279535.648063867},7662692.8720686976,0,0,0,5500000,7385114.2763654897,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A246=1,PMF_1st=0),0,ROUND(IF(A246=1,AI246,AL245)*OFFSET(Input!$O$27,IF(A246=121,-1,0)+MIN(B246,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A246=1,PMF_1st=0),0,IF(SUM($K$5:$L246)-$AU245>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B245,B246),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C246-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[243,21,3,null,60,{"$f":"IF(A247=\"\",\"\",IF(A247=1,Age_Full_Month,IF(F246=11,0,F246+1)))","v":2},60,0,{"$f":"IF(A247=\"\",\"\",IF(AND(F247=11,G247=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H247-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C247-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B247,99),0,1,1)*K247,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E247,0,1,1)*L247,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*M247,FEE_rounding)","v":0},0,0,{"$f":"IF(C247>=1,ROUND(K247*OFFSET(Input!$U$27,B247,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B247=1,0,IF($C247>=1,ROUND(OFFSET(Input!$X$27,B247,0,1,1)*AL246,AV_rounding),0))","v":0},{"$f":"IF(B247=1,0,IF(C247=1,ROUND(OFFSET(Input!$W$27,B247,0,1,1)*AVERAGE($AI$5,$AL$5:$AL245),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),OFFSET(Input!$G$27,B247,0,1,1)-AE247,0)","v":0},{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),MIN(OFFSET(Input!$G$27,B247,0,1,1),AP246),0)","v":0},0,0,0,1883157.22400483,1876567.22400483,1881195.34502509,1881195.34502509,279535.648063867,279535.648063867,280225.05838296801,280225.05838296801,{"$f":"IF(A247=\"\",\"\",AL247-ROUND(AL247*OFFSET(Input!$S$27,$B247,0,1,1),2*FEE_rounding))","v":1881195.34502509},{"$f":"IF(A247=\"\",\"\",ROUND(AP247*(1-OFFSET(Input!$T$27,MIN(B247,10),0,1,1)),2*FEE_rounding))","v":280225.05838296801},7661420.4034080589,0,0,0,5500000,7383157.2240048302,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A247=1,PMF_1st=0),0,ROUND(IF(A247=1,AI247,AL246)*OFFSET(Input!$O$27,IF(A247=121,-1,0)+MIN(B247,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A247=1,PMF_1st=0),0,IF(SUM($K$5:$L247)-$AU246>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B246,B247),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C247-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[244,21,4,null,60,{"$f":"IF(A248=\"\",\"\",IF(A248=1,Age_Full_Month,IF(F247=11,0,F247+1)))","v":3},60,0,{"$f":"IF(A248=\"\",\"\",IF(AND(F248=11,G248=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H248-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C248-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B248,99),0,1,1)*K248,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E248,0,1,1)*L248,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*M248,FEE_rounding)","v":0},0,0,{"$f":"IF(C248>=1,ROUND(K248*OFFSET(Input!$U$27,B248,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B248=1,0,IF($C248>=1,ROUND(OFFSET(Input!$X$27,B248,0,1,1)*AL247,AV_rounding),0))","v":0},{"$f":"IF(B248=1,0,IF(C248=1,ROUND(OFFSET(Input!$W$27,B248,0,1,1)*AVERAGE($AI$5,$AL$5:$AL246),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),OFFSET(Input!$G$27,B248,0,1,1)-AE248,0)","v":0},{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),MIN(OFFSET(Input!$G$27,B248,0,1,1),AP247),0)","v":0},0,0,0,1881195.34502509,1874605.34502509,1879228.62752252,1879228.62752252,280225.05838296801,280225.05838296801,280916.16897390003,280916.16897390003,{"$f":"IF(A248=\"\",\"\",AL248-ROUND(AL248*OFFSET(Input!$S$27,$B248,0,1,1),2*FEE_rounding))","v":1879228.62752252},{"$f":"IF(A248=\"\",\"\",ROUND(AP248*(1-OFFSET(Input!$T$27,MIN(B248,10),0,1,1)),2*FEE_rounding))","v":280916.16897390003},7660144.7964964202,0,0,0,5500000,7381195.3450250905,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A248=1,PMF_1st=0),0,ROUND(IF(A248=1,AI248,AL247)*OFFSET(Input!$O$27,IF(A248=121,-1,0)+MIN(B248,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A248=1,PMF_1st=0),0,IF(SUM($K$5:$L248)-$AU247>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B247,B248),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C248-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[245,21,5,null,60,{"$f":"IF(A249=\"\",\"\",IF(A249=1,Age_Full_Month,IF(F248=11,0,F248+1)))","v":4},60,0,{"$f":"IF(A249=\"\",\"\",IF(AND(F249=11,G249=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H249-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C249-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B249,99),0,1,1)*K249,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E249,0,1,1)*L249,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*M249,FEE_rounding)","v":0},0,0,{"$f":"IF(C249>=1,ROUND(K249*OFFSET(Input!$U$27,B249,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B249=1,0,IF($C249>=1,ROUND(OFFSET(Input!$X$27,B249,0,1,1)*AL248,AV_rounding),0))","v":0},{"$f":"IF(B249=1,0,IF(C249=1,ROUND(OFFSET(Input!$W$27,B249,0,1,1)*AVERAGE($AI$5,$AL$5:$AL247),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),OFFSET(Input!$G$27,B249,0,1,1)-AE249,0)","v":0},{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),MIN(OFFSET(Input!$G$27,B249,0,1,1),AP248),0)","v":0},0,0,0,1879228.62752252,1872638.62752252,1877257.05956403,1877257.05956403,280916.16897390003,280916.16897390003,281608.98402999202,281608.98402999202,{"$f":"IF(A249=\"\",\"\",AL249-ROUND(AL249*OFFSET(Input!$S$27,$B249,0,1,1),2*FEE_rounding))","v":1877257.05956403},{"$f":"IF(A249=\"\",\"\",ROUND(AP249*(1-OFFSET(Input!$T$27,MIN(B249,10),0,1,1)),2*FEE_rounding))","v":281608.98402999202},7658866.0435940214,0,0,0,5500000,7379228.6275225198,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A249=1,PMF_1st=0),0,ROUND(IF(A249=1,AI249,AL248)*OFFSET(Input!$O$27,IF(A249=121,-1,0)+MIN(B249,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A249=1,PMF_1st=0),0,IF(SUM($K$5:$L249)-$AU248>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B248,B249),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C249-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[246,21,6,null,60,{"$f":"IF(A250=\"\",\"\",IF(A250=1,Age_Full_Month,IF(F249=11,0,F249+1)))","v":5},60,0,{"$f":"IF(A250=\"\",\"\",IF(AND(F250=11,G250=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H250-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C250-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B250,99),0,1,1)*K250,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E250,0,1,1)*L250,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*M250,FEE_rounding)","v":0},0,0,{"$f":"IF(C250>=1,ROUND(K250*OFFSET(Input!$U$27,B250,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B250=1,0,IF($C250>=1,ROUND(OFFSET(Input!$X$27,B250,0,1,1)*AL249,AV_rounding),0))","v":0},{"$f":"IF(B250=1,0,IF(C250=1,ROUND(OFFSET(Input!$W$27,B250,0,1,1)*AVERAGE($AI$5,$AL$5:$AL248),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),OFFSET(Input!$G$27,B250,0,1,1)-AE250,0)","v":0},{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),MIN(OFFSET(Input!$G$27,B250,0,1,1),AP249),0)","v":0},0,0,0,1877257.05956403,1870667.05956403,1875280.6291870801,1875280.6291870801,281608.98402999202,281608.98402999202,282303.507754914,282303.507754914,{"$f":"IF(A250=\"\",\"\",AL250-ROUND(AL250*OFFSET(Input!$S$27,$B250,0,1,1),2*FEE_rounding))","v":1875280.6291870801},{"$f":"IF(A250=\"\",\"\",ROUND(AP250*(1-OFFSET(Input!$T$27,MIN(B250,10),0,1,1)),2*FEE_rounding))","v":282303.507754914},7657584.1369419936,0,0,0,5500000,7377257.0595640298,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A250=1,PMF_1st=0),0,ROUND(IF(A250=1,AI250,AL249)*OFFSET(Input!$O$27,IF(A250=121,-1,0)+MIN(B250,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A250=1,PMF_1st=0),0,IF(SUM($K$5:$L250)-$AU249>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B249,B250),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C250-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[247,21,7,null,60,{"$f":"IF(A251=\"\",\"\",IF(A251=1,Age_Full_Month,IF(F250=11,0,F250+1)))","v":6},60,0,{"$f":"IF(A251=\"\",\"\",IF(AND(F251=11,G251=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H251-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C251-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B251,99),0,1,1)*K251,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E251,0,1,1)*L251,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*M251,FEE_rounding)","v":0},0,0,{"$f":"IF(C251>=1,ROUND(K251*OFFSET(Input!$U$27,B251,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B251=1,0,IF($C251>=1,ROUND(OFFSET(Input!$X$27,B251,0,1,1)*AL250,AV_rounding),0))","v":0},{"$f":"IF(B251=1,0,IF(C251=1,ROUND(OFFSET(Input!$W$27,B251,0,1,1)*AVERAGE($AI$5,$AL$5:$AL249),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),OFFSET(Input!$G$27,B251,0,1,1)-AE251,0)","v":0},{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),MIN(OFFSET(Input!$G$27,B251,0,1,1),AP250),0)","v":0},0,0,0,1875280.6291870801,1868690.6291870801,1873299.3243996301,1873299.3243996301,282303.507754914,282303.507754914,282999.74436270498,282999.74436270498,{"$f":"IF(A251=\"\",\"\",AL251-ROUND(AL251*OFFSET(Input!$S$27,$B251,0,1,1),2*FEE_rounding))","v":1873299.3243996301},{"$f":"IF(A251=\"\",\"\",ROUND(AP251*(1-OFFSET(Input!$T$27,MIN(B251,10),0,1,1)),2*FEE_rounding))","v":282999.74436270498},7656299.068762335,0,0,0,5500000,7375280.6291870801,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A251=1,PMF_1st=0),0,ROUND(IF(A251=1,AI251,AL250)*OFFSET(Input!$O$27,IF(A251=121,-1,0)+MIN(B251,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A251=1,PMF_1st=0),0,IF(SUM($K$5:$L251)-$AU250>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B250,B251),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C251-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[248,21,8,null,60,{"$f":"IF(A252=\"\",\"\",IF(A252=1,Age_Full_Month,IF(F251=11,0,F251+1)))","v":7},60,0,{"$f":"IF(A252=\"\",\"\",IF(AND(F252=11,G252=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H252-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C252-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B252,99),0,1,1)*K252,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E252,0,1,1)*L252,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*M252,FEE_rounding)","v":0},0,0,{"$f":"IF(C252>=1,ROUND(K252*OFFSET(Input!$U$27,B252,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B252=1,0,IF($C252>=1,ROUND(OFFSET(Input!$X$27,B252,0,1,1)*AL251,AV_rounding),0))","v":0},{"$f":"IF(B252=1,0,IF(C252=1,ROUND(OFFSET(Input!$W$27,B252,0,1,1)*AVERAGE($AI$5,$AL$5:$AL250),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),OFFSET(Input!$G$27,B252,0,1,1)-AE252,0)","v":0},{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),MIN(OFFSET(Input!$G$27,B252,0,1,1),AP251),0)","v":0},0,0,0,1873299.3243996301,1866709.3243996301,1871313.13318007,1871313.13318007,282999.74436270498,282999.74436270498,283697.69807779603,283697.69807779603,{"$f":"IF(A252=\"\",\"\",AL252-ROUND(AL252*OFFSET(Input!$S$27,$B252,0,1,1),2*FEE_rounding))","v":1871313.13318007},{"$f":"IF(A252=\"\",\"\",ROUND(AP252*(1-OFFSET(Input!$T$27,MIN(B252,10),0,1,1)),2*FEE_rounding))","v":283697.69807779603},7655010.8312578658,0,0,0,5500000,7373299.3243996296,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A252=1,PMF_1st=0),0,ROUND(IF(A252=1,AI252,AL251)*OFFSET(Input!$O$27,IF(A252=121,-1,0)+MIN(B252,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A252=1,PMF_1st=0),0,IF(SUM($K$5:$L252)-$AU251>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B251,B252),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C252-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[249,21,9,null,60,{"$f":"IF(A253=\"\",\"\",IF(A253=1,Age_Full_Month,IF(F252=11,0,F252+1)))","v":8},60,0,{"$f":"IF(A253=\"\",\"\",IF(AND(F253=11,G253=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H253-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C253-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B253,99),0,1,1)*K253,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E253,0,1,1)*L253,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*M253,FEE_rounding)","v":0},0,0,{"$f":"IF(C253>=1,ROUND(K253*OFFSET(Input!$U$27,B253,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B253=1,0,IF($C253>=1,ROUND(OFFSET(Input!$X$27,B253,0,1,1)*AL252,AV_rounding),0))","v":0},{"$f":"IF(B253=1,0,IF(C253=1,ROUND(OFFSET(Input!$W$27,B253,0,1,1)*AVERAGE($AI$5,$AL$5:$AL251),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),OFFSET(Input!$G$27,B253,0,1,1)-AE253,0)","v":0},{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),MIN(OFFSET(Input!$G$27,B253,0,1,1),AP252),0)","v":0},0,0,0,1871313.13318007,1864723.13318007,1869322.0434771499,1869322.0434771499,283697.69807779603,283697.69807779603,284397.37313503702,284397.37313503702,{"$f":"IF(A253=\"\",\"\",AL253-ROUND(AL253*OFFSET(Input!$S$27,$B253,0,1,1),2*FEE_rounding))","v":1869322.0434771499},{"$f":"IF(A253=\"\",\"\",ROUND(AP253*(1-OFFSET(Input!$T$27,MIN(B253,10),0,1,1)),2*FEE_rounding))","v":284397.37313503702},7653719.4166121865,0,0,0,5500000,7371313.1331800697,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A253=1,PMF_1st=0),0,ROUND(IF(A253=1,AI253,AL252)*OFFSET(Input!$O$27,IF(A253=121,-1,0)+MIN(B253,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A253=1,PMF_1st=0),0,IF(SUM($K$5:$L253)-$AU252>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B252,B253),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C253-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[250,21,10,null,60,{"$f":"IF(A254=\"\",\"\",IF(A254=1,Age_Full_Month,IF(F253=11,0,F253+1)))","v":9},60,0,{"$f":"IF(A254=\"\",\"\",IF(AND(F254=11,G254=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H254-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C254-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B254,99),0,1,1)*K254,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E254,0,1,1)*L254,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*M254,FEE_rounding)","v":0},0,0,{"$f":"IF(C254>=1,ROUND(K254*OFFSET(Input!$U$27,B254,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B254=1,0,IF($C254>=1,ROUND(OFFSET(Input!$X$27,B254,0,1,1)*AL253,AV_rounding),0))","v":0},{"$f":"IF(B254=1,0,IF(C254=1,ROUND(OFFSET(Input!$W$27,B254,0,1,1)*AVERAGE($AI$5,$AL$5:$AL252),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),OFFSET(Input!$G$27,B254,0,1,1)-AE254,0)","v":0},{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),MIN(OFFSET(Input!$G$27,B254,0,1,1),AP253),0)","v":0},0,0,0,1869322.0434771499,1862732.0434771499,1867326.0432098799,1867326.0432098799,284397.37313503702,284397.37313503702,285098.77377972298,285098.77377972298,{"$f":"IF(A254=\"\",\"\",AL254-ROUND(AL254*OFFSET(Input!$S$27,$B254,0,1,1),2*FEE_rounding))","v":1867326.0432098799},{"$f":"IF(A254=\"\",\"\",ROUND(AP254*(1-OFFSET(Input!$T$27,MIN(B254,10),0,1,1)),2*FEE_rounding))","v":285098.77377972298},7652424.8169896025,0,0,0,5500000,7369322.0434771497,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A254=1,PMF_1st=0),0,ROUND(IF(A254=1,AI254,AL253)*OFFSET(Input!$O$27,IF(A254=121,-1,0)+MIN(B254,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A254=1,PMF_1st=0),0,IF(SUM($K$5:$L254)-$AU253>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B253,B254),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C254-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[251,21,11,null,60,{"$f":"IF(A255=\"\",\"\",IF(A255=1,Age_Full_Month,IF(F254=11,0,F254+1)))","v":10},60,0,{"$f":"IF(A255=\"\",\"\",IF(AND(F255=11,G255=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H255-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C255-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B255,99),0,1,1)*K255,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E255,0,1,1)*L255,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*M255,FEE_rounding)","v":0},0,0,{"$f":"IF(C255>=1,ROUND(K255*OFFSET(Input!$U$27,B255,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B255=1,0,IF($C255>=1,ROUND(OFFSET(Input!$X$27,B255,0,1,1)*AL254,AV_rounding),0))","v":0},{"$f":"IF(B255=1,0,IF(C255=1,ROUND(OFFSET(Input!$W$27,B255,0,1,1)*AVERAGE($AI$5,$AL$5:$AL253),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),OFFSET(Input!$G$27,B255,0,1,1)-AE255,0)","v":0},{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),MIN(OFFSET(Input!$G$27,B255,0,1,1),AP254),0)","v":0},0,0,0,1867326.0432098799,1860736.0432098799,1865325.1202674799,1865325.1202674799,285098.77377972298,285098.77377972298,285801.90426761698,285801.90426761698,{"$f":"IF(A255=\"\",\"\",AL255-ROUND(AL255*OFFSET(Input!$S$27,$B255,0,1,1),2*FEE_rounding))","v":1865325.1202674799},{"$f":"IF(A255=\"\",\"\",ROUND(AP255*(1-OFFSET(Input!$T$27,MIN(B255,10),0,1,1)),2*FEE_rounding))","v":285801.90426761698},7651127.0245350963,0,0,0,5500000,7367326.0432098797,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A255=1,PMF_1st=0),0,ROUND(IF(A255=1,AI255,AL254)*OFFSET(Input!$O$27,IF(A255=121,-1,0)+MIN(B255,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A255=1,PMF_1st=0),0,IF(SUM($K$5:$L255)-$AU254>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B254,B255),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C255-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[252,21,12,null,60,{"$f":"IF(A256=\"\",\"\",IF(A256=1,Age_Full_Month,IF(F255=11,0,F255+1)))","v":11},60,0,{"$f":"IF(A256=\"\",\"\",IF(AND(F256=11,G256=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H256-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C256-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B256,99),0,1,1)*K256,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E256,0,1,1)*L256,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*M256,FEE_rounding)","v":0},0,0,{"$f":"IF(C256>=1,ROUND(K256*OFFSET(Input!$U$27,B256,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B256=1,0,IF($C256>=1,ROUND(OFFSET(Input!$X$27,B256,0,1,1)*AL255,AV_rounding),0))","v":0},{"$f":"IF(B256=1,0,IF(C256=1,ROUND(OFFSET(Input!$W$27,B256,0,1,1)*AVERAGE($AI$5,$AL$5:$AL254),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),OFFSET(Input!$G$27,B256,0,1,1)-AE256,0)","v":0},{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),MIN(OFFSET(Input!$G$27,B256,0,1,1),AP255),0)","v":0},0,0,0,1865325.1202674799,1858735.1202674799,1863319.2625093099,1863319.2625093099,285801.90426761698,285801.90426761698,286506.76886497898,286506.76886497898,{"$f":"IF(A256=\"\",\"\",AL256-ROUND(AL256*OFFSET(Input!$S$27,$B256,0,1,1),2*FEE_rounding))","v":1863319.2625093099},{"$f":"IF(A256=\"\",\"\",ROUND(AP256*(1-OFFSET(Input!$T$27,MIN(B256,10),0,1,1)),2*FEE_rounding))","v":286506.76886497898},7649826.0313742887,0,0,0,5500000,7365325.1202674797,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A256=1,PMF_1st=0),0,ROUND(IF(A256=1,AI256,AL255)*OFFSET(Input!$O$27,IF(A256=121,-1,0)+MIN(B256,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A256=1,PMF_1st=0),0,IF(SUM($K$5:$L256)-$AU255>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B255,B256),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C256-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[253,22,1,null,61,{"$f":"IF(A257=\"\",\"\",IF(A257=1,Age_Full_Month,IF(F256=11,0,F256+1)))","v":0},61,0,{"$f":"IF(A257=\"\",\"\",IF(AND(F257=11,G257=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H257-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C257-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B257,99),0,1,1)*K257,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E257,0,1,1)*L257,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*M257,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C257>=1,ROUND(K257*OFFSET(Input!$U$27,B257,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B257=1,0,IF($C257>=1,ROUND(OFFSET(Input!$X$27,B257,0,1,1)*AL256,AV_rounding),0))","v":0},{"$f":"IF(B257=1,0,IF(C257=1,ROUND(OFFSET(Input!$W$27,B257,0,1,1)*AVERAGE($AI$5,$AL$5:$AL255),AV_rounding),0))","v":0},7095,0,0,109700,100,0,0,0,{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),OFFSET(Input!$G$27,B257,0,1,1)-AE257,0)","v":0},{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),MIN(OFFSET(Input!$G$27,B257,0,1,1),AP256),0)","v":0},0,0,0,1963319.2625093099,1956124.2625093099,1960948.59264881,1960948.59264881,296206.76886497898,296206.76886497898,296937.29466538201,296937.29466538201,{"$f":"IF(A257=\"\",\"\",AL257-ROUND(AL257*OFFSET(Input!$S$27,$B257,0,1,1),2*FEE_rounding))","v":1960948.59264881},{"$f":"IF(A257=\"\",\"\",ROUND(AP257*(1-OFFSET(Input!$T$27,MIN(B257,10),0,1,1)),2*FEE_rounding))","v":296937.29466538201},7757885.887314192,0,0,109700,5500000,7463319.2625093097,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A257=1,PMF_1st=0),0,ROUND(IF(A257=1,AI257,AL256)*OFFSET(Input!$O$27,IF(A257=121,-1,0)+MIN(B257,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A257=1,PMF_1st=0),0,IF(SUM($K$5:$L257)-$AU256>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B256,B257),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C257-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[254,22,2,null,61,{"$f":"IF(A258=\"\",\"\",IF(A258=1,Age_Full_Month,IF(F257=11,0,F257+1)))","v":1},61,0,{"$f":"IF(A258=\"\",\"\",IF(AND(F258=11,G258=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H258-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C258-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B258,99),0,1,1)*K258,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E258,0,1,1)*L258,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*M258,FEE_rounding)","v":0},0,0,{"$f":"IF(C258>=1,ROUND(K258*OFFSET(Input!$U$27,B258,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B258=1,0,IF($C258>=1,ROUND(OFFSET(Input!$X$27,B258,0,1,1)*AL257,AV_rounding),0))","v":0},{"$f":"IF(B258=1,0,IF(C258=1,ROUND(OFFSET(Input!$W$27,B258,0,1,1)*AVERAGE($AI$5,$AL$5:$AL256),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),OFFSET(Input!$G$27,B258,0,1,1)-AE258,0)","v":0},{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),MIN(OFFSET(Input!$G$27,B258,0,1,1),AP257),0)","v":0},0,0,0,1960948.59264881,1953753.59264881,1958572.0760768901,1958572.0760768901,296937.29466538201,296937.29466538201,297669.62213948503,297669.62213948503,{"$f":"IF(A258=\"\",\"\",AL258-ROUND(AL258*OFFSET(Input!$S$27,$B258,0,1,1),2*FEE_rounding))","v":1958572.0760768901},{"$f":"IF(A258=\"\",\"\",ROUND(AP258*(1-OFFSET(Input!$T$27,MIN(B258,10),0,1,1)),2*FEE_rounding))","v":297669.62213948503},7756241.698216375,0,0,0,5500000,7460948.5926488098,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A258=1,PMF_1st=0),0,ROUND(IF(A258=1,AI258,AL257)*OFFSET(Input!$O$27,IF(A258=121,-1,0)+MIN(B258,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A258=1,PMF_1st=0),0,IF(SUM($K$5:$L258)-$AU257>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B257,B258),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C258-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[255,22,3,null,61,{"$f":"IF(A259=\"\",\"\",IF(A259=1,Age_Full_Month,IF(F258=11,0,F258+1)))","v":2},61,0,{"$f":"IF(A259=\"\",\"\",IF(AND(F259=11,G259=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H259-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C259-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B259,99),0,1,1)*K259,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E259,0,1,1)*L259,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*M259,FEE_rounding)","v":0},0,0,{"$f":"IF(C259>=1,ROUND(K259*OFFSET(Input!$U$27,B259,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B259=1,0,IF($C259>=1,ROUND(OFFSET(Input!$X$27,B259,0,1,1)*AL258,AV_rounding),0))","v":0},{"$f":"IF(B259=1,0,IF(C259=1,ROUND(OFFSET(Input!$W$27,B259,0,1,1)*AVERAGE($AI$5,$AL$5:$AL257),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),OFFSET(Input!$G$27,B259,0,1,1)-AE259,0)","v":0},{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),MIN(OFFSET(Input!$G$27,B259,0,1,1),AP258),0)","v":0},0,0,0,1958572.0760768901,1951377.0760768901,1956189.6983739799,1956189.6983739799,297669.62213948503,297669.62213948503,298403.75573070103,298403.75573070103,{"$f":"IF(A259=\"\",\"\",AL259-ROUND(AL259*OFFSET(Input!$S$27,$B259,0,1,1),2*FEE_rounding))","v":1956189.6983739799},{"$f":"IF(A259=\"\",\"\",ROUND(AP259*(1-OFFSET(Input!$T$27,MIN(B259,10),0,1,1)),2*FEE_rounding))","v":298403.75573070103},7754593.4541046806,0,0,0,5500000,7458572.0760768903,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A259=1,PMF_1st=0),0,ROUND(IF(A259=1,AI259,AL258)*OFFSET(Input!$O$27,IF(A259=121,-1,0)+MIN(B259,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A259=1,PMF_1st=0),0,IF(SUM($K$5:$L259)-$AU258>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B258,B259),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C259-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[256,22,4,null,61,{"$f":"IF(A260=\"\",\"\",IF(A260=1,Age_Full_Month,IF(F259=11,0,F259+1)))","v":3},61,0,{"$f":"IF(A260=\"\",\"\",IF(AND(F260=11,G260=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H260-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C260-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B260,99),0,1,1)*K260,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E260,0,1,1)*L260,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*M260,FEE_rounding)","v":0},0,0,{"$f":"IF(C260>=1,ROUND(K260*OFFSET(Input!$U$27,B260,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B260=1,0,IF($C260>=1,ROUND(OFFSET(Input!$X$27,B260,0,1,1)*AL259,AV_rounding),0))","v":0},{"$f":"IF(B260=1,0,IF(C260=1,ROUND(OFFSET(Input!$W$27,B260,0,1,1)*AVERAGE($AI$5,$AL$5:$AL258),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),OFFSET(Input!$G$27,B260,0,1,1)-AE260,0)","v":0},{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),MIN(OFFSET(Input!$G$27,B260,0,1,1),AP259),0)","v":0},0,0,0,1956189.6983739799,1948994.6983739799,1953801.44508496,1953801.44508496,298403.75573070103,298403.75573070103,299139.69989340199,299139.69989340199,{"$f":"IF(A260=\"\",\"\",AL260-ROUND(AL260*OFFSET(Input!$S$27,$B260,0,1,1),2*FEE_rounding))","v":1953801.44508496},{"$f":"IF(A260=\"\",\"\",ROUND(AP260*(1-OFFSET(Input!$T$27,MIN(B260,10),0,1,1)),2*FEE_rounding))","v":299139.69989340199},7752941.1449783621,0,0,0,5500000,7456189.6983739799,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A260=1,PMF_1st=0),0,ROUND(IF(A260=1,AI260,AL259)*OFFSET(Input!$O$27,IF(A260=121,-1,0)+MIN(B260,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A260=1,PMF_1st=0),0,IF(SUM($K$5:$L260)-$AU259>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B259,B260),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C260-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[257,22,5,null,{"$f":"IF($A261=\"\",\"\",Age_Insured+B261-1)","v":61},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Month,IF(F260=11,0,F260+1)))","v":4},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Year,IF(F260=11,G260+1,G260)))","v":61},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),DAY(EOMONTH((SignYY+INT(A261/12)+1911)&\"/\"&(IF(MOD(SignMM+A261-1,12)=0,12,MOD(SignMM+A261-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H261-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B261-1>=BPP,\"\",IF(AS260>0,1,0))","v":1},{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,IF(($BJ261+$AL260+$AP260+$AW261)/($BJ261+$AL260+$AP260)>$BK261,VLOOKUP($B261,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K261=0,0,IF(MOD(C261-1,12/Prem_Freq)=0,VLOOKUP(B261,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C261=1,VLOOKUP(B261,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C261-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B261,99),0,1,1)*K261,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E261,0,1,1)*L261,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*M261,FEE_rounding)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,K261-N261))","v":0},{"$f":"IF(A262=\"\",\"\",IF(K261=\"*****\",\"*****\",L261-O261+M261-P261))","v":0},{"$f":"IF(C261>=1,ROUND(K261*OFFSET(Input!$U$27,B261,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B261=1,0,IF($C261>=1,ROUND(OFFSET(Input!$X$27,B261,0,1,1)*AL260,AV_rounding),0))","v":0},{"$f":"IF(B261=1,0,IF(C261=1,ROUND(OFFSET(Input!$W$27,B261,0,1,1)*AVERAGE($AI$5,$AL$5:$AL259),AV_rounding),0))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,BA261,AI261))","v":7095},{"$f":"IF(E261=\"\",\"\",IF(SUM(AI261,-V261)>BB261,BB261,SUM(AI261,-V261)))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,0,BA261-AI261))","v":0},0,100,{"$f":"IF(E261=\" \",\" \",IF(Z261<BI260+BC261+BE261+BD261*0+BF261,BI260+BC261+BE261+BD261*0+BF261-BI260-Z261,0))","v":0},0,0,{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),OFFSET(Input!$G$27,B261,0,1,1)-AE261,0)","v":0},{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),MIN(OFFSET(Input!$G$27,B261,0,1,1),AP260),0)","v":0},{"$f":"IF(A262=\"\",\"\",AF260+AD261+AE261)","v":0},0,0,{"$f":"IF(A261=\"\",\"\",AL260+Q261+R261*0+IF(A261=1,0,SUM(S261:U261)))","v":1953801.44508496},{"$f":"IF(A261=\"\",\"\",AI261-V261-W261-Z261-AD261)","v":1946606.44508496},{"$f":"ROUND((AJ261-AB261)*(1+IRR_1)^(1/12)+IF(A261=1,S261,0),AV_rounding)","v":1951407.3017190399},{"$f":"ROUND(AK261-AG261,AV_rounding)","v":1951407.3017190399},299139.69989340199,299139.69989340199,{"$f":"ROUND((AN261-AC261)*(1+IRR_1)^(1/12),AV_rounding)","v":299877.45909294498},{"$f":"ROUND(AO261-AH261,AV_rounding)","v":299877.45909294498},{"$f":"IF(A261=\"\",\"\",AL261-ROUND(AL261*OFFSET(Input!$S$27,$B261,0,1,1),2*FEE_rounding))","v":1951407.3017190399},{"$f":"IF(A261=\"\",\"\",ROUND(AP261*(1-OFFSET(Input!$T$27,MIN(B261,10),0,1,1)),2*FEE_rounding))","v":299877.45909294498},{"$f":"AW261+AL261+AP261","v":7751284.7608119845},0,{"$f":"IF(A262=\"\",\"\",AU260+AD261+AE261)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,Q261+R261))","v":0},5500000,7453801.4450849602,{"$f":"IF(A261=1,K261,MAX(AY260+K261-AD260-AE260,0))","v":2200000},5500000,{"$f":"ROUND(ROUND(AZ261/100000*VLOOKUP(Age_Insured+B261-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I261>0,I261/H261,1),2*FEE_rounding)*IF(G262>14,1,0)*IF(AND(I261=0,H261>0),0,1)","v":7095},0,null,null,{"$f":"IF(AND(A261=1,PMF_1st=0),0,ROUND(IF(A261=1,AI261,AL260)*OFFSET(Input!$O$27,IF(A261=121,-1,0)+MIN(B261,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A261=1,PMF_1st=0),0,IF(SUM($K$5:$L261)-$AU260>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B260,B261),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A261+1","v":258},{"$f":"IF($A262=\"\",\"\",INT((A262-1)/12)+1)","v":22},{"$f":"IF($A262=\"\",\"\",MOD((A262-1),12)+1)","v":6},null,61,{"$f":"IF(A262=\"\",\"\",IF(A262=1,Age_Full_Month,IF(F261=11,0,F261+1)))","v":5},61,0,{"$f":"IF(A262=\"\",\"\",IF(AND(F262=11,G262=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H262-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C262-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B262,99),0,1,1)*K262,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E262,0,1,1)*L262,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*M262,FEE_rounding)","v":0},0,0,{"$f":"IF(C262>=1,ROUND(K262*OFFSET(Input!$U$27,B262,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B262=1,0,IF($C262>=1,ROUND(OFFSET(Input!$X$27,B262,0,1,1)*AL261,AV_rounding),0))","v":0},{"$f":"IF(B262=1,0,IF(C262=1,ROUND(OFFSET(Input!$W$27,B262,0,1,1)*AVERAGE($AI$5,$AL$5:$AL260),AV_rounding),0))","v":0},7095,0,0,{"$f":"Q262+R262","v":0},{"$f":"IF(E262=\" \",\" \",IF(AI262+AM262-V262>BI261+BC262+BD262+BF262+BE262,BI261+BC262+BD262+BF262+BE262,MAX(AI262+AM262-V262,0)))","v":100},0,{"$f":"BG262","v":0},{"$f":"BH262","v":0},{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),OFFSET(Input!$G$27,B262,0,1,1)-AE262,0)","v":0},{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),MIN(OFFSET(Input!$G$27,B262,0,1,1),AP261),0)","v":0},0,0,0,1951407.3017190399,1944212.3017190399,1949007.25374971,1949007.25374971,{"$f":"R262+AO261","v":299877.45909294498},{"$f":"AM262-X262-AA262-AE262","v":299877.45909294498},300617.03780570102,300617.03780570102,{"$f":"IF(A262=\"\",\"\",AL262-ROUND(AL262*OFFSET(Input!$S$27,$B262,0,1,1),2*FEE_rounding))","v":1949007.25374971},{"$f":"IF(A262=\"\",\"\",ROUND(AP262*(1-OFFSET(Input!$T$27,MIN(B262,10),0,1,1)),2*FEE_rounding))","v":300617.03780570102},7749624.2915554103,0,0,0,{"$f":"AW261","v":5500000},{"$f":"AW262+AI262","v":7451407.3017190397},2200000,{"$f":"IF(A262=\"\",\"\",AW262)","v":5500000},7095,0,null,null,{"$f":"IF(AND(A262=1,PMF_1st=0),0,ROUND(IF(A262=1,AI262,AL261)*OFFSET(Input!$O$27,IF(A262=121,-1,0)+MIN(B262,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A262=1,PMF_1st=0),0,IF(SUM($K$5:$L262)-$AU261>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B261,B262),21),0,1,1)))","v":100},null,null,{"$f":"BI261+BC262+BD262+BE262+BF262-Z262-AA262","v":0},{"$f":"IF(MOD($C262-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E262<=30,1.9,IF($E262<=40,1.6,IF($E262<=50,1.4,IF($E262<=60,1.2,IF($E262<=70,1.1,IF($E262<=90,1.02,1))))))","v":1.1000000000000001}]
[259,22,7,null,61,{"$f":"IF(A263=\"\",\"\",IF(A263=1,Age_Full_Month,IF(F262=11,0,F262+1)))","v":6},61,0,{"$f":"IF(A263=\"\",\"\",IF(AND(F263=11,G263=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H263-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C263-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B263,99),0,1,1)*K263,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E263,0,1,1)*L263,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*M263,FEE_rounding)","v":0},0,0,{"$f":"IF(C263>=1,ROUND(K263*OFFSET(Input!$U$27,B263,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B263=1,0,IF($C263>=1,ROUND(OFFSET(Input!$X$27,B263,0,1,1)*AL262,AV_rounding),0))","v":0},{"$f":"IF(B263=1,0,IF(C263=1,ROUND(OFFSET(Input!$W$27,B263,0,1,1)*AVERAGE($AI$5,$AL$5:$AL261),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),OFFSET(Input!$G$27,B263,0,1,1)-AE263,0)","v":0},{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),MIN(OFFSET(Input!$G$27,B263,0,1,1),AP262),0)","v":0},0,0,0,1949007.25374971,1941812.25374971,1946601.2866146199,1946601.2866146199,300617.03780570102,300617.03780570102,301358.44051908102,301358.44051908102,{"$f":"IF(A263=\"\",\"\",AL263-ROUND(AL263*OFFSET(Input!$S$27,$B263,0,1,1),2*FEE_rounding))","v":1946601.2866146199},{"$f":"IF(A263=\"\",\"\",ROUND(AP263*(1-OFFSET(Input!$T$27,MIN(B263,10),0,1,1)),2*FEE_rounding))","v":301358.44051908102},7747959.7271337016,0,0,0,5500000,7449007.2537497096,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A263=1,PMF_1st=0),0,ROUND(IF(A263=1,AI263,AL262)*OFFSET(Input!$O$27,IF(A263=121,-1,0)+MIN(B263,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A263=1,PMF_1st=0),0,IF(SUM($K$5:$L263)-$AU262>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B262,B263),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C263-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[260,22,8,null,61,{"$f":"IF(A264=\"\",\"\",IF(A264=1,Age_Full_Month,IF(F263=11,0,F263+1)))","v":7},61,0,{"$f":"IF(A264=\"\",\"\",IF(AND(F264=11,G264=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H264-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C264-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B264,99),0,1,1)*K264,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E264,0,1,1)*L264,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*M264,FEE_rounding)","v":0},0,0,{"$f":"IF(C264>=1,ROUND(K264*OFFSET(Input!$U$27,B264,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B264=1,0,IF($C264>=1,ROUND(OFFSET(Input!$X$27,B264,0,1,1)*AL263,AV_rounding),0))","v":0},{"$f":"IF(B264=1,0,IF(C264=1,ROUND(OFFSET(Input!$W$27,B264,0,1,1)*AVERAGE($AI$5,$AL$5:$AL262),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),OFFSET(Input!$G$27,B264,0,1,1)-AE264,0)","v":0},{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),MIN(OFFSET(Input!$G$27,B264,0,1,1),AP263),0)","v":0},0,0,0,1946601.2866146199,1939406.2866146199,1944189.38571551,1944189.38571551,301358.44051908102,301358.44051908102,302101.671731562,302101.671731562,{"$f":"IF(A264=\"\",\"\",AL264-ROUND(AL264*OFFSET(Input!$S$27,$B264,0,1,1),2*FEE_rounding))","v":1944189.38571551},{"$f":"IF(A264=\"\",\"\",ROUND(AP264*(1-OFFSET(Input!$T$27,MIN(B264,10),0,1,1)),2*FEE_rounding))","v":302101.671731562},7746291.0574470721,0,0,0,5500000,7446601.2866146201,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A264=1,PMF_1st=0),0,ROUND(IF(A264=1,AI264,AL263)*OFFSET(Input!$O$27,IF(A264=121,-1,0)+MIN(B264,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A264=1,PMF_1st=0),0,IF(SUM($K$5:$L264)-$AU263>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B263,B264),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C264-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[261,22,9,null,61,{"$f":"IF(A265=\"\",\"\",IF(A265=1,Age_Full_Month,IF(F264=11,0,F264+1)))","v":8},61,0,{"$f":"IF(A265=\"\",\"\",IF(AND(F265=11,G265=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H265-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C265-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B265,99),0,1,1)*K265,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E265,0,1,1)*L265,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*M265,FEE_rounding)","v":0},0,0,{"$f":"IF(C265>=1,ROUND(K265*OFFSET(Input!$U$27,B265,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B265=1,0,IF($C265>=1,ROUND(OFFSET(Input!$X$27,B265,0,1,1)*AL264,AV_rounding),0))","v":0},{"$f":"IF(B265=1,0,IF(C265=1,ROUND(OFFSET(Input!$W$27,B265,0,1,1)*AVERAGE($AI$5,$AL$5:$AL263),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),OFFSET(Input!$G$27,B265,0,1,1)-AE265,0)","v":0},{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),MIN(OFFSET(Input!$G$27,B265,0,1,1),AP264),0)","v":0},0,0,0,1944189.38571551,1936994.38571551,1941771.5364181199,1941771.5364181199,302101.671731562,302101.671731562,302846.73595271597,302846.73595271597,{"$f":"IF(A265=\"\",\"\",AL265-ROUND(AL265*OFFSET(Input!$S$27,$B265,0,1,1),2*FEE_rounding))","v":1941771.5364181199},{"$f":"IF(A265=\"\",\"\",ROUND(AP265*(1-OFFSET(Input!$T$27,MIN(B265,10),0,1,1)),2*FEE_rounding))","v":302846.73595271597},7744618.2723708358,0,0,0,5500000,7444189.3857155098,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A265=1,PMF_1st=0),0,ROUND(IF(A265=1,AI265,AL264)*OFFSET(Input!$O$27,IF(A265=121,-1,0)+MIN(B265,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A265=1,PMF_1st=0),0,IF(SUM($K$5:$L265)-$AU264>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B264,B265),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C265-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[262,22,10,null,61,{"$f":"IF(A266=\"\",\"\",IF(A266=1,Age_Full_Month,IF(F265=11,0,F265+1)))","v":9},61,0,{"$f":"IF(A266=\"\",\"\",IF(AND(F266=11,G266=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H266-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C266-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B266,99),0,1,1)*K266,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E266,0,1,1)*L266,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*M266,FEE_rounding)","v":0},0,0,{"$f":"IF(C266>=1,ROUND(K266*OFFSET(Input!$U$27,B266,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B266=1,0,IF($C266>=1,ROUND(OFFSET(Input!$X$27,B266,0,1,1)*AL265,AV_rounding),0))","v":0},{"$f":"IF(B266=1,0,IF(C266=1,ROUND(OFFSET(Input!$W$27,B266,0,1,1)*AVERAGE($AI$5,$AL$5:$AL264),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),OFFSET(Input!$G$27,B266,0,1,1)-AE266,0)","v":0},{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),MIN(OFFSET(Input!$G$27,B266,0,1,1),AP265),0)","v":0},0,0,0,1941771.5364181199,1934576.5364181199,1939347.7240521,1939347.7240521,302846.73595271597,302846.73595271597,303593.63770323701,303593.63770323701,{"$f":"IF(A266=\"\",\"\",AL266-ROUND(AL266*OFFSET(Input!$S$27,$B266,0,1,1),2*FEE_rounding))","v":1939347.7240521},{"$f":"IF(A266=\"\",\"\",ROUND(AP266*(1-OFFSET(Input!$T$27,MIN(B266,10),0,1,1)),2*FEE_rounding))","v":303593.63770323701},7742941.3617553366,0,0,0,5500000,7441771.5364181194,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A266=1,PMF_1st=0),0,ROUND(IF(A266=1,AI266,AL265)*OFFSET(Input!$O$27,IF(A266=121,-1,0)+MIN(B266,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A266=1,PMF_1st=0),0,IF(SUM($K$5:$L266)-$AU265>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B265,B266),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C266-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[263,22,11,null,61,{"$f":"IF(A267=\"\",\"\",IF(A267=1,Age_Full_Month,IF(F266=11,0,F266+1)))","v":10},61,0,{"$f":"IF(A267=\"\",\"\",IF(AND(F267=11,G267=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H267-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C267-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B267,99),0,1,1)*K267,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E267,0,1,1)*L267,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*M267,FEE_rounding)","v":0},0,0,{"$f":"IF(C267>=1,ROUND(K267*OFFSET(Input!$U$27,B267,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B267=1,0,IF($C267>=1,ROUND(OFFSET(Input!$X$27,B267,0,1,1)*AL266,AV_rounding),0))","v":0},{"$f":"IF(B267=1,0,IF(C267=1,ROUND(OFFSET(Input!$W$27,B267,0,1,1)*AVERAGE($AI$5,$AL$5:$AL265),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),OFFSET(Input!$G$27,B267,0,1,1)-AE267,0)","v":0},{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),MIN(OFFSET(Input!$G$27,B267,0,1,1),AP266),0)","v":0},0,0,0,1939347.7240521,1932152.7240521,1936917.9339109,1936917.9339109,303593.63770323701,303593.63770323701,304342.381514968,304342.381514968,{"$f":"IF(A267=\"\",\"\",AL267-ROUND(AL267*OFFSET(Input!$S$27,$B267,0,1,1),2*FEE_rounding))","v":1936917.9339109},{"$f":"IF(A267=\"\",\"\",ROUND(AP267*(1-OFFSET(Input!$T$27,MIN(B267,10),0,1,1)),2*FEE_rounding))","v":304342.381514968},7741260.3154258681,0,0,0,5500000,7439347.7240520995,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A267=1,PMF_1st=0),0,ROUND(IF(A267=1,AI267,AL266)*OFFSET(Input!$O$27,IF(A267=121,-1,0)+MIN(B267,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A267=1,PMF_1st=0),0,IF(SUM($K$5:$L267)-$AU266>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B266,B267),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C267-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[264,22,12,null,61,{"$f":"IF(A268=\"\",\"\",IF(A268=1,Age_Full_Month,IF(F267=11,0,F267+1)))","v":11},61,0,{"$f":"IF(A268=\"\",\"\",IF(AND(F268=11,G268=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H268-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C268-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B268,99),0,1,1)*K268,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E268,0,1,1)*L268,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*M268,FEE_rounding)","v":0},0,0,{"$f":"IF(C268>=1,ROUND(K268*OFFSET(Input!$U$27,B268,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B268=1,0,IF($C268>=1,ROUND(OFFSET(Input!$X$27,B268,0,1,1)*AL267,AV_rounding),0))","v":0},{"$f":"IF(B268=1,0,IF(C268=1,ROUND(OFFSET(Input!$W$27,B268,0,1,1)*AVERAGE($AI$5,$AL$5:$AL266),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),OFFSET(Input!$G$27,B268,0,1,1)-AE268,0)","v":0},{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),MIN(OFFSET(Input!$G$27,B268,0,1,1),AP267),0)","v":0},0,0,0,1936917.9339109,1929722.9339109,1934482.15125173,1934482.15125173,304342.381514968,304342.381514968,305092.97193092899,305092.97193092899,{"$f":"IF(A268=\"\",\"\",AL268-ROUND(AL268*OFFSET(Input!$S$27,$B268,0,1,1),2*FEE_rounding))","v":1934482.15125173},{"$f":"IF(A268=\"\",\"\",ROUND(AP268*(1-OFFSET(Input!$T$27,MIN(B268,10),0,1,1)),2*FEE_rounding))","v":305092.97193092899},7739575.1231826581,0,0,0,5500000,7436917.9339108998,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A268=1,PMF_1st=0),0,ROUND(IF(A268=1,AI268,AL267)*OFFSET(Input!$O$27,IF(A268=121,-1,0)+MIN(B268,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A268=1,PMF_1st=0),0,IF(SUM($K$5:$L268)-$AU267>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B267,B268),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C268-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[265,23,1,null,62,{"$f":"IF(A269=\"\",\"\",IF(A269=1,Age_Full_Month,IF(F268=11,0,F268+1)))","v":0},62,0,{"$f":"IF(A269=\"\",\"\",IF(AND(F269=11,G269=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H269-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C269-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B269,99),0,1,1)*K269,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E269,0,1,1)*L269,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*M269,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C269>=1,ROUND(K269*OFFSET(Input!$U$27,B269,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B269=1,0,IF($C269>=1,ROUND(OFFSET(Input!$X$27,B269,0,1,1)*AL268,AV_rounding),0))","v":0},{"$f":"IF(B269=1,0,IF(C269=1,ROUND(OFFSET(Input!$W$27,B269,0,1,1)*AVERAGE($AI$5,$AL$5:$AL267),AV_rounding),0))","v":0},7755,0,0,109700,100,0,0,0,{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),OFFSET(Input!$G$27,B269,0,1,1)-AE269,0)","v":0},{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),MIN(OFFSET(Input!$G$27,B269,0,1,1),AP268),0)","v":0},0,0,0,2034482.15125173,2026627.15125173,2031625.36053459,2031625.36053459,314792.97193092899,314792.97193092899,315569.33632213599,315569.33632213599,{"$f":"IF(A269=\"\",\"\",AL269-ROUND(AL269*OFFSET(Input!$S$27,$B269,0,1,1),2*FEE_rounding))","v":2031625.36053459},{"$f":"IF(A269=\"\",\"\",ROUND(AP269*(1-OFFSET(Input!$T$27,MIN(B269,10),0,1,1)),2*FEE_rounding))","v":315569.33632213599},7847194.696856726,0,0,109700,5500000,7534482.1512517296,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A269=1,PMF_1st=0),0,ROUND(IF(A269=1,AI269,AL268)*OFFSET(Input!$O$27,IF(A269=121,-1,0)+MIN(B269,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A269=1,PMF_1st=0),0,IF(SUM($K$5:$L269)-$AU268>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B268,B269),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C269-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[266,23,2,null,62,{"$f":"IF(A270=\"\",\"\",IF(A270=1,Age_Full_Month,IF(F269=11,0,F269+1)))","v":1},62,0,{"$f":"IF(A270=\"\",\"\",IF(AND(F270=11,G270=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H270-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C270-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B270,99),0,1,1)*K270,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E270,0,1,1)*L270,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*M270,FEE_rounding)","v":0},0,0,{"$f":"IF(C270>=1,ROUND(K270*OFFSET(Input!$U$27,B270,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B270=1,0,IF($C270>=1,ROUND(OFFSET(Input!$X$27,B270,0,1,1)*AL269,AV_rounding),0))","v":0},{"$f":"IF(B270=1,0,IF(C270=1,ROUND(OFFSET(Input!$W$27,B270,0,1,1)*AVERAGE($AI$5,$AL$5:$AL268),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),OFFSET(Input!$G$27,B270,0,1,1)-AE270,0)","v":0},{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),MIN(OFFSET(Input!$G$27,B270,0,1,1),AP269),0)","v":0},0,0,0,2031625.36053459,2023770.36053459,2028761.5242008599,2028761.5242008599,315569.33632213599,315569.33632213599,316347.615437373,316347.615437373,{"$f":"IF(A270=\"\",\"\",AL270-ROUND(AL270*OFFSET(Input!$S$27,$B270,0,1,1),2*FEE_rounding))","v":2028761.5242008599},{"$f":"IF(A270=\"\",\"\",ROUND(AP270*(1-OFFSET(Input!$T$27,MIN(B270,10),0,1,1)),2*FEE_rounding))","v":316347.615437373},7845109.139638233,0,0,0,5500000,7531625.3605345897,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A270=1,PMF_1st=0),0,ROUND(IF(A270=1,AI270,AL269)*OFFSET(Input!$O$27,IF(A270=121,-1,0)+MIN(B270,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A270=1,PMF_1st=0),0,IF(SUM($K$5:$L270)-$AU269>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B269,B270),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C270-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[267,23,3,null,62,{"$f":"IF(A271=\"\",\"\",IF(A271=1,Age_Full_Month,IF(F270=11,0,F270+1)))","v":2},62,0,{"$f":"IF(A271=\"\",\"\",IF(AND(F271=11,G271=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H271-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C271-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B271,99),0,1,1)*K271,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E271,0,1,1)*L271,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*M271,FEE_rounding)","v":0},0,0,{"$f":"IF(C271>=1,ROUND(K271*OFFSET(Input!$U$27,B271,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B271=1,0,IF($C271>=1,ROUND(OFFSET(Input!$X$27,B271,0,1,1)*AL270,AV_rounding),0))","v":0},{"$f":"IF(B271=1,0,IF(C271=1,ROUND(OFFSET(Input!$W$27,B271,0,1,1)*AVERAGE($AI$5,$AL$5:$AL269),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),OFFSET(Input!$G$27,B271,0,1,1)-AE271,0)","v":0},{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),MIN(OFFSET(Input!$G$27,B271,0,1,1),AP270),0)","v":0},0,0,0,2028761.5242008599,2020906.5242008599,2025890.6248741499,2025890.6248741499,316347.615437373,316347.615437373,317127.813998867,317127.813998867,{"$f":"IF(A271=\"\",\"\",AL271-ROUND(AL271*OFFSET(Input!$S$27,$B271,0,1,1),2*FEE_rounding))","v":2025890.6248741499},{"$f":"IF(A271=\"\",\"\",ROUND(AP271*(1-OFFSET(Input!$T$27,MIN(B271,10),0,1,1)),2*FEE_rounding))","v":317127.813998867},7843018.4388730172,0,0,0,5500000,7528761.5242008604,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A271=1,PMF_1st=0),0,ROUND(IF(A271=1,AI271,AL270)*OFFSET(Input!$O$27,IF(A271=121,-1,0)+MIN(B271,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A271=1,PMF_1st=0),0,IF(SUM($K$5:$L271)-$AU270>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B270,B271),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C271-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[268,23,4,null,62,{"$f":"IF(A272=\"\",\"\",IF(A272=1,Age_Full_Month,IF(F271=11,0,F271+1)))","v":3},62,0,{"$f":"IF(A272=\"\",\"\",IF(AND(F272=11,G272=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H272-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C272-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B272,99),0,1,1)*K272,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E272,0,1,1)*L272,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*M272,FEE_rounding)","v":0},0,0,{"$f":"IF(C272>=1,ROUND(K272*OFFSET(Input!$U$27,B272,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B272=1,0,IF($C272>=1,ROUND(OFFSET(Input!$X$27,B272,0,1,1)*AL271,AV_rounding),0))","v":0},{"$f":"IF(B272=1,0,IF(C272=1,ROUND(OFFSET(Input!$W$27,B272,0,1,1)*AVERAGE($AI$5,$AL$5:$AL270),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),OFFSET(Input!$G$27,B272,0,1,1)-AE272,0)","v":0},{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),MIN(OFFSET(Input!$G$27,B272,0,1,1),AP271),0)","v":0},0,0,0,2025890.6248741499,2018035.6248741499,2023012.6451352099,2023012.6451352099,317127.813998867,317127.813998867,317909.93674048898,317909.93674048898,{"$f":"IF(A272=\"\",\"\",AL272-ROUND(AL272*OFFSET(Input!$S$27,$B272,0,1,1),2*FEE_rounding))","v":2023012.6451352099},{"$f":"IF(A272=\"\",\"\",ROUND(AP272*(1-OFFSET(Input!$T$27,MIN(B272,10),0,1,1)),2*FEE_rounding))","v":317909.93674048898},7840922.5818756986,0,0,0,5500000,7525890.6248741504,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A272=1,PMF_1st=0),0,ROUND(IF(A272=1,AI272,AL271)*OFFSET(Input!$O$27,IF(A272=121,-1,0)+MIN(B272,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A272=1,PMF_1st=0),0,IF(SUM($K$5:$L272)-$AU271>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B271,B272),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C272-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[269,23,5,null,62,{"$f":"IF(A273=\"\",\"\",IF(A273=1,Age_Full_Month,IF(F272=11,0,F272+1)))","v":4},62,0,{"$f":"IF(A273=\"\",\"\",IF(AND(F273=11,G273=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H273-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C273-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B273,99),0,1,1)*K273,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E273,0,1,1)*L273,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*M273,FEE_rounding)","v":0},0,0,{"$f":"IF(C273>=1,ROUND(K273*OFFSET(Input!$U$27,B273,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B273=1,0,IF($C273>=1,ROUND(OFFSET(Input!$X$27,B273,0,1,1)*AL272,AV_rounding),0))","v":0},{"$f":"IF(B273=1,0,IF(C273=1,ROUND(OFFSET(Input!$W$27,B273,0,1,1)*AVERAGE($AI$5,$AL$5:$AL271),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),OFFSET(Input!$G$27,B273,0,1,1)-AE273,0)","v":0},{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),MIN(OFFSET(Input!$G$27,B273,0,1,1),AP272),0)","v":0},0,0,0,2023012.6451352099,2015157.6451352099,2020127.5675218301,2020127.5675218301,317909.93674048898,317909.93674048898,318693.98840778699,318693.98840778699,{"$f":"IF(A273=\"\",\"\",AL273-ROUND(AL273*OFFSET(Input!$S$27,$B273,0,1,1),2*FEE_rounding))","v":2020127.5675218301},{"$f":"IF(A273=\"\",\"\",ROUND(AP273*(1-OFFSET(Input!$T$27,MIN(B273,10),0,1,1)),2*FEE_rounding))","v":318693.98840778699},7838821.555929617,0,0,0,5500000,7523012.6451352099,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A273=1,PMF_1st=0),0,ROUND(IF(A273=1,AI273,AL272)*OFFSET(Input!$O$27,IF(A273=121,-1,0)+MIN(B273,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A273=1,PMF_1st=0),0,IF(SUM($K$5:$L273)-$AU272>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B272,B273),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C273-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[270,23,6,null,62,{"$f":"IF(A274=\"\",\"\",IF(A274=1,Age_Full_Month,IF(F273=11,0,F273+1)))","v":5},62,0,{"$f":"IF(A274=\"\",\"\",IF(AND(F274=11,G274=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H274-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C274-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B274,99),0,1,1)*K274,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E274,0,1,1)*L274,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*M274,FEE_rounding)","v":0},0,0,{"$f":"IF(C274>=1,ROUND(K274*OFFSET(Input!$U$27,B274,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B274=1,0,IF($C274>=1,ROUND(OFFSET(Input!$X$27,B274,0,1,1)*AL273,AV_rounding),0))","v":0},{"$f":"IF(B274=1,0,IF(C274=1,ROUND(OFFSET(Input!$W$27,B274,0,1,1)*AVERAGE($AI$5,$AL$5:$AL272),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),OFFSET(Input!$G$27,B274,0,1,1)-AE274,0)","v":0},{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),MIN(OFFSET(Input!$G$27,B274,0,1,1),AP273),0)","v":0},0,0,0,2020127.5675218301,2012272.5675218301,2017235.3745287501,2017235.3745287501,318693.98840778699,318693.98840778699,319479.973758012,319479.973758012,{"$f":"IF(A274=\"\",\"\",AL274-ROUND(AL274*OFFSET(Input!$S$27,$B274,0,1,1),2*FEE_rounding))","v":2017235.3745287501},{"$f":"IF(A274=\"\",\"\",ROUND(AP274*(1-OFFSET(Input!$T$27,MIN(B274,10),0,1,1)),2*FEE_rounding))","v":319479.973758012},7836715.3482867619,0,0,0,5500000,7520127.5675218301,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A274=1,PMF_1st=0),0,ROUND(IF(A274=1,AI274,AL273)*OFFSET(Input!$O$27,IF(A274=121,-1,0)+MIN(B274,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A274=1,PMF_1st=0),0,IF(SUM($K$5:$L274)-$AU273>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B273,B274),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C274-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[271,23,7,null,62,{"$f":"IF(A275=\"\",\"\",IF(A275=1,Age_Full_Month,IF(F274=11,0,F274+1)))","v":6},62,0,{"$f":"IF(A275=\"\",\"\",IF(AND(F275=11,G275=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H275-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C275-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B275,99),0,1,1)*K275,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E275,0,1,1)*L275,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*M275,FEE_rounding)","v":0},0,0,{"$f":"IF(C275>=1,ROUND(K275*OFFSET(Input!$U$27,B275,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B275=1,0,IF($C275>=1,ROUND(OFFSET(Input!$X$27,B275,0,1,1)*AL274,AV_rounding),0))","v":0},{"$f":"IF(B275=1,0,IF(C275=1,ROUND(OFFSET(Input!$W$27,B275,0,1,1)*AVERAGE($AI$5,$AL$5:$AL273),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),OFFSET(Input!$G$27,B275,0,1,1)-AE275,0)","v":0},{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),MIN(OFFSET(Input!$G$27,B275,0,1,1),AP274),0)","v":0},0,0,0,2017235.3745287501,2009380.3745287501,2014336.04860751,2014336.04860751,319479.973758012,319479.973758012,320267.89756014798,320267.89756014798,{"$f":"IF(A275=\"\",\"\",AL275-ROUND(AL275*OFFSET(Input!$S$27,$B275,0,1,1),2*FEE_rounding))","v":2014336.04860751},{"$f":"IF(A275=\"\",\"\",ROUND(AP275*(1-OFFSET(Input!$T$27,MIN(B275,10),0,1,1)),2*FEE_rounding))","v":320267.89756014798},7834603.9461676572,0,0,0,5500000,7517235.3745287498,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A275=1,PMF_1st=0),0,ROUND(IF(A275=1,AI275,AL274)*OFFSET(Input!$O$27,IF(A275=121,-1,0)+MIN(B275,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A275=1,PMF_1st=0),0,IF(SUM($K$5:$L275)-$AU274>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B274,B275),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C275-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[272,23,8,null,62,{"$f":"IF(A276=\"\",\"\",IF(A276=1,Age_Full_Month,IF(F275=11,0,F275+1)))","v":7},62,0,{"$f":"IF(A276=\"\",\"\",IF(AND(F276=11,G276=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H276-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C276-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B276,99),0,1,1)*K276,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E276,0,1,1)*L276,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*M276,FEE_rounding)","v":0},0,0,{"$f":"IF(C276>=1,ROUND(K276*OFFSET(Input!$U$27,B276,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B276=1,0,IF($C276>=1,ROUND(OFFSET(Input!$X$27,B276,0,1,1)*AL275,AV_rounding),0))","v":0},{"$f":"IF(B276=1,0,IF(C276=1,ROUND(OFFSET(Input!$W$27,B276,0,1,1)*AVERAGE($AI$5,$AL$5:$AL274),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),OFFSET(Input!$G$27,B276,0,1,1)-AE276,0)","v":0},{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),MIN(OFFSET(Input!$G$27,B276,0,1,1),AP275),0)","v":0},0,0,0,2014336.04860751,2006481.04860751,2011429.57216639,2011429.57216639,320267.89756014798,320267.89756014798,321057.76459494,321057.76459494,{"$f":"IF(A276=\"\",\"\",AL276-ROUND(AL276*OFFSET(Input!$S$27,$B276,0,1,1),2*FEE_rounding))","v":2011429.57216639},{"$f":"IF(A276=\"\",\"\",ROUND(AP276*(1-OFFSET(Input!$T$27,MIN(B276,10),0,1,1)),2*FEE_rounding))","v":321057.76459494},7832487.3367613293,0,0,0,5500000,7514336.0486075096,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A276=1,PMF_1st=0),0,ROUND(IF(A276=1,AI276,AL275)*OFFSET(Input!$O$27,IF(A276=121,-1,0)+MIN(B276,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A276=1,PMF_1st=0),0,IF(SUM($K$5:$L276)-$AU275>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B275,B276),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C276-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[273,23,9,null,62,{"$f":"IF(A277=\"\",\"\",IF(A277=1,Age_Full_Month,IF(F276=11,0,F276+1)))","v":8},62,0,{"$f":"IF(A277=\"\",\"\",IF(AND(F277=11,G277=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H277-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C277-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B277,99),0,1,1)*K277,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E277,0,1,1)*L277,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*M277,FEE_rounding)","v":0},0,0,{"$f":"IF(C277>=1,ROUND(K277*OFFSET(Input!$U$27,B277,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B277=1,0,IF($C277>=1,ROUND(OFFSET(Input!$X$27,B277,0,1,1)*AL276,AV_rounding),0))","v":0},{"$f":"IF(B277=1,0,IF(C277=1,ROUND(OFFSET(Input!$W$27,B277,0,1,1)*AVERAGE($AI$5,$AL$5:$AL275),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),OFFSET(Input!$G$27,B277,0,1,1)-AE277,0)","v":0},{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),MIN(OFFSET(Input!$G$27,B277,0,1,1),AP276),0)","v":0},0,0,0,2011429.57216639,2003574.57216639,2008515.9275702799,2008515.9275702799,321057.76459494,321057.76459494,321849.57965492399,321849.57965492399,{"$f":"IF(A277=\"\",\"\",AL277-ROUND(AL277*OFFSET(Input!$S$27,$B277,0,1,1),2*FEE_rounding))","v":2008515.9275702799},{"$f":"IF(A277=\"\",\"\",ROUND(AP277*(1-OFFSET(Input!$T$27,MIN(B277,10),0,1,1)),2*FEE_rounding))","v":321849.57965492399},7830365.5072252033,0,0,0,5500000,7511429.5721663898,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A277=1,PMF_1st=0),0,ROUND(IF(A277=1,AI277,AL276)*OFFSET(Input!$O$27,IF(A277=121,-1,0)+MIN(B277,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A277=1,PMF_1st=0),0,IF(SUM($K$5:$L277)-$AU276>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B276,B277),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C277-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[274,23,10,null,62,{"$f":"IF(A278=\"\",\"\",IF(A278=1,Age_Full_Month,IF(F277=11,0,F277+1)))","v":9},62,0,{"$f":"IF(A278=\"\",\"\",IF(AND(F278=11,G278=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H278-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C278-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B278,99),0,1,1)*K278,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E278,0,1,1)*L278,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*M278,FEE_rounding)","v":0},0,0,{"$f":"IF(C278>=1,ROUND(K278*OFFSET(Input!$U$27,B278,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B278=1,0,IF($C278>=1,ROUND(OFFSET(Input!$X$27,B278,0,1,1)*AL277,AV_rounding),0))","v":0},{"$f":"IF(B278=1,0,IF(C278=1,ROUND(OFFSET(Input!$W$27,B278,0,1,1)*AVERAGE($AI$5,$AL$5:$AL276),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),OFFSET(Input!$G$27,B278,0,1,1)-AE278,0)","v":0},{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),MIN(OFFSET(Input!$G$27,B278,0,1,1),AP277),0)","v":0},0,0,0,2008515.9275702799,2000660.9275702799,2005595.09714058,2005595.09714058,321849.57965492399,321849.57965492399,322643.34754445602,322643.34754445602,{"$f":"IF(A278=\"\",\"\",AL278-ROUND(AL278*OFFSET(Input!$S$27,$B278,0,1,1),2*FEE_rounding))","v":2005595.09714058},{"$f":"IF(A278=\"\",\"\",ROUND(AP278*(1-OFFSET(Input!$T$27,MIN(B278,10),0,1,1)),2*FEE_rounding))","v":322643.34754445602},7828238.4446850363,0,0,0,5500000,7508515.9275702797,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A278=1,PMF_1st=0),0,ROUND(IF(A278=1,AI278,AL277)*OFFSET(Input!$O$27,IF(A278=121,-1,0)+MIN(B278,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A278=1,PMF_1st=0),0,IF(SUM($K$5:$L278)-$AU277>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B277,B278),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C278-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[275,23,11,null,62,{"$f":"IF(A279=\"\",\"\",IF(A279=1,Age_Full_Month,IF(F278=11,0,F278+1)))","v":10},62,0,{"$f":"IF(A279=\"\",\"\",IF(AND(F279=11,G279=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H279-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C279-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B279,99),0,1,1)*K279,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E279,0,1,1)*L279,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*M279,FEE_rounding)","v":0},0,0,{"$f":"IF(C279>=1,ROUND(K279*OFFSET(Input!$U$27,B279,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B279=1,0,IF($C279>=1,ROUND(OFFSET(Input!$X$27,B279,0,1,1)*AL278,AV_rounding),0))","v":0},{"$f":"IF(B279=1,0,IF(C279=1,ROUND(OFFSET(Input!$W$27,B279,0,1,1)*AVERAGE($AI$5,$AL$5:$AL277),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),OFFSET(Input!$G$27,B279,0,1,1)-AE279,0)","v":0},{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),MIN(OFFSET(Input!$G$27,B279,0,1,1),AP278),0)","v":0},0,0,0,2005595.09714058,1997740.09714058,2002667.06315508,2002667.06315508,322643.34754445602,322643.34754445602,323439.07307973999,323439.07307973999,{"$f":"IF(A279=\"\",\"\",AL279-ROUND(AL279*OFFSET(Input!$S$27,$B279,0,1,1),2*FEE_rounding))","v":2002667.06315508},{"$f":"IF(A279=\"\",\"\",ROUND(AP279*(1-OFFSET(Input!$T$27,MIN(B279,10),0,1,1)),2*FEE_rounding))","v":323439.07307973999},7826106.1362348199,0,0,0,5500000,7505595.0971405804,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A279=1,PMF_1st=0),0,ROUND(IF(A279=1,AI279,AL278)*OFFSET(Input!$O$27,IF(A279=121,-1,0)+MIN(B279,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A279=1,PMF_1st=0),0,IF(SUM($K$5:$L279)-$AU278>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B278,B279),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C279-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[276,23,12,null,62,{"$f":"IF(A280=\"\",\"\",IF(A280=1,Age_Full_Month,IF(F279=11,0,F279+1)))","v":11},62,0,{"$f":"IF(A280=\"\",\"\",IF(AND(F280=11,G280=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H280-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C280-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B280,99),0,1,1)*K280,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E280,0,1,1)*L280,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*M280,FEE_rounding)","v":0},0,0,{"$f":"IF(C280>=1,ROUND(K280*OFFSET(Input!$U$27,B280,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B280=1,0,IF($C280>=1,ROUND(OFFSET(Input!$X$27,B280,0,1,1)*AL279,AV_rounding),0))","v":0},{"$f":"IF(B280=1,0,IF(C280=1,ROUND(OFFSET(Input!$W$27,B280,0,1,1)*AVERAGE($AI$5,$AL$5:$AL278),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),OFFSET(Input!$G$27,B280,0,1,1)-AE280,0)","v":0},{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),MIN(OFFSET(Input!$G$27,B280,0,1,1),AP279),0)","v":0},0,0,0,2002667.06315508,1994812.06315508,1999731.80784787,1999731.80784787,323439.07307973999,323439.07307973999,324236.76108885801,324236.76108885801,{"$f":"IF(A280=\"\",\"\",AL280-ROUND(AL280*OFFSET(Input!$S$27,$B280,0,1,1),2*FEE_rounding))","v":1999731.80784787},{"$f":"IF(A280=\"\",\"\",ROUND(AP280*(1-OFFSET(Input!$T$27,MIN(B280,10),0,1,1)),2*FEE_rounding))","v":324236.76108885801},7823968.5689367289,0,0,0,5500000,7502667.0631550802,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A280=1,PMF_1st=0),0,ROUND(IF(A280=1,AI280,AL279)*OFFSET(Input!$O$27,IF(A280=121,-1,0)+MIN(B280,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A280=1,PMF_1st=0),0,IF(SUM($K$5:$L280)-$AU279>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B279,B280),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C280-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[277,24,1,null,63,{"$f":"IF(A281=\"\",\"\",IF(A281=1,Age_Full_Month,IF(F280=11,0,F280+1)))","v":0},63,0,{"$f":"IF(A281=\"\",\"\",IF(AND(F281=11,G281=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H281-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C281-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B281,99),0,1,1)*K281,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E281,0,1,1)*L281,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*M281,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C281>=1,ROUND(K281*OFFSET(Input!$U$27,B281,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B281=1,0,IF($C281>=1,ROUND(OFFSET(Input!$X$27,B281,0,1,1)*AL280,AV_rounding),0))","v":0},{"$f":"IF(B281=1,0,IF(C281=1,ROUND(OFFSET(Input!$W$27,B281,0,1,1)*AVERAGE($AI$5,$AL$5:$AL279),AV_rounding),0))","v":0},8470,0,0,109700,100,0,0,0,{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),OFFSET(Input!$G$27,B281,0,1,1)-AE281,0)","v":0},{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),MIN(OFFSET(Input!$G$27,B281,0,1,1),AP280),0)","v":0},0,0,0,2099731.80784787,2091161.80784787,2096319.1770035599,2096319.1770035599,333936.76108885801,333936.76108885801,334760.339228592,334760.339228592,{"$f":"IF(A281=\"\",\"\",AL281-ROUND(AL281*OFFSET(Input!$S$27,$B281,0,1,1),2*FEE_rounding))","v":2096319.1770035599},{"$f":"IF(A281=\"\",\"\",ROUND(AP281*(1-OFFSET(Input!$T$27,MIN(B281,10),0,1,1)),2*FEE_rounding))","v":334760.339228592},7931079.5162321515,0,0,109700,5500000,7599731.8078478705,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A281=1,PMF_1st=0),0,ROUND(IF(A281=1,AI281,AL280)*OFFSET(Input!$O$27,IF(A281=121,-1,0)+MIN(B281,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A281=1,PMF_1st=0),0,IF(SUM($K$5:$L281)-$AU280>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B280,B281),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C281-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[278,24,2,null,63,{"$f":"IF(A282=\"\",\"\",IF(A282=1,Age_Full_Month,IF(F281=11,0,F281+1)))","v":1},63,0,{"$f":"IF(A282=\"\",\"\",IF(AND(F282=11,G282=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H282-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C282-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B282,99),0,1,1)*K282,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E282,0,1,1)*L282,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*M282,FEE_rounding)","v":0},0,0,{"$f":"IF(C282>=1,ROUND(K282*OFFSET(Input!$U$27,B282,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B282=1,0,IF($C282>=1,ROUND(OFFSET(Input!$X$27,B282,0,1,1)*AL281,AV_rounding),0))","v":0},{"$f":"IF(B282=1,0,IF(C282=1,ROUND(OFFSET(Input!$W$27,B282,0,1,1)*AVERAGE($AI$5,$AL$5:$AL280),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),OFFSET(Input!$G$27,B282,0,1,1)-AE282,0)","v":0},{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),MIN(OFFSET(Input!$G$27,B282,0,1,1),AP281),0)","v":0},0,0,0,2096319.1770035599,2087749.1770035599,2092898.12969096,2092898.12969096,334760.339228592,334760.339228592,335585.94853419799,335585.94853419799,{"$f":"IF(A282=\"\",\"\",AL282-ROUND(AL282*OFFSET(Input!$S$27,$B282,0,1,1),2*FEE_rounding))","v":2092898.12969096},{"$f":"IF(A282=\"\",\"\",ROUND(AP282*(1-OFFSET(Input!$T$27,MIN(B282,10),0,1,1)),2*FEE_rounding))","v":335585.94853419799},7928484.0782251582,0,0,0,5500000,7596319.1770035597,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A282=1,PMF_1st=0),0,ROUND(IF(A282=1,AI282,AL281)*OFFSET(Input!$O$27,IF(A282=121,-1,0)+MIN(B282,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A282=1,PMF_1st=0),0,IF(SUM($K$5:$L282)-$AU281>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B281,B282),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C282-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[279,24,3,null,63,{"$f":"IF(A283=\"\",\"\",IF(A283=1,Age_Full_Month,IF(F282=11,0,F282+1)))","v":2},63,0,{"$f":"IF(A283=\"\",\"\",IF(AND(F283=11,G283=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H283-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C283-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B283,99),0,1,1)*K283,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E283,0,1,1)*L283,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*M283,FEE_rounding)","v":0},0,0,{"$f":"IF(C283>=1,ROUND(K283*OFFSET(Input!$U$27,B283,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B283=1,0,IF($C283>=1,ROUND(OFFSET(Input!$X$27,B283,0,1,1)*AL282,AV_rounding),0))","v":0},{"$f":"IF(B283=1,0,IF(C283=1,ROUND(OFFSET(Input!$W$27,B283,0,1,1)*AVERAGE($AI$5,$AL$5:$AL281),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),OFFSET(Input!$G$27,B283,0,1,1)-AE283,0)","v":0},{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),MIN(OFFSET(Input!$G$27,B283,0,1,1),AP282),0)","v":0},0,0,0,2092898.12969096,2084328.12969096,2089468.64515278,2089468.64515278,335585.94853419799,335585.94853419799,336413.59401507798,336413.59401507798,{"$f":"IF(A283=\"\",\"\",AL283-ROUND(AL283*OFFSET(Input!$S$27,$B283,0,1,1),2*FEE_rounding))","v":2089468.64515278},{"$f":"IF(A283=\"\",\"\",ROUND(AP283*(1-OFFSET(Input!$T$27,MIN(B283,10),0,1,1)),2*FEE_rounding))","v":336413.59401507798},7925882.2391678579,0,0,0,5500000,7592898.12969096,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A283=1,PMF_1st=0),0,ROUND(IF(A283=1,AI283,AL282)*OFFSET(Input!$O$27,IF(A283=121,-1,0)+MIN(B283,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A283=1,PMF_1st=0),0,IF(SUM($K$5:$L283)-$AU282>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B282,B283),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C283-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[280,24,4,null,63,{"$f":"IF(A284=\"\",\"\",IF(A284=1,Age_Full_Month,IF(F283=11,0,F283+1)))","v":3},63,0,{"$f":"IF(A284=\"\",\"\",IF(AND(F284=11,G284=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H284-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C284-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B284,99),0,1,1)*K284,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E284,0,1,1)*L284,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*M284,FEE_rounding)","v":0},0,0,{"$f":"IF(C284>=1,ROUND(K284*OFFSET(Input!$U$27,B284,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B284=1,0,IF($C284>=1,ROUND(OFFSET(Input!$X$27,B284,0,1,1)*AL283,AV_rounding),0))","v":0},{"$f":"IF(B284=1,0,IF(C284=1,ROUND(OFFSET(Input!$W$27,B284,0,1,1)*AVERAGE($AI$5,$AL$5:$AL282),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),OFFSET(Input!$G$27,B284,0,1,1)-AE284,0)","v":0},{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),MIN(OFFSET(Input!$G$27,B284,0,1,1),AP283),0)","v":0},0,0,0,2089468.64515278,2080898.64515278,2086030.70258055,2086030.70258055,336413.59401507798,336413.59401507798,337243.28069298901,337243.28069298901,{"$f":"IF(A284=\"\",\"\",AL284-ROUND(AL284*OFFSET(Input!$S$27,$B284,0,1,1),2*FEE_rounding))","v":2086030.70258055},{"$f":"IF(A284=\"\",\"\",ROUND(AP284*(1-OFFSET(Input!$T$27,MIN(B284,10),0,1,1)),2*FEE_rounding))","v":337243.28069298901},7923273.9832735388,0,0,0,5500000,7589468.6451527802,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A284=1,PMF_1st=0),0,ROUND(IF(A284=1,AI284,AL283)*OFFSET(Input!$O$27,IF(A284=121,-1,0)+MIN(B284,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A284=1,PMF_1st=0),0,IF(SUM($K$5:$L284)-$AU283>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B283,B284),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C284-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[281,24,5,null,63,{"$f":"IF(A285=\"\",\"\",IF(A285=1,Age_Full_Month,IF(F284=11,0,F284+1)))","v":4},63,0,{"$f":"IF(A285=\"\",\"\",IF(AND(F285=11,G285=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H285-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C285-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B285,99),0,1,1)*K285,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E285,0,1,1)*L285,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*M285,FEE_rounding)","v":0},0,0,{"$f":"IF(C285>=1,ROUND(K285*OFFSET(Input!$U$27,B285,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B285=1,0,IF($C285>=1,ROUND(OFFSET(Input!$X$27,B285,0,1,1)*AL284,AV_rounding),0))","v":0},{"$f":"IF(B285=1,0,IF(C285=1,ROUND(OFFSET(Input!$W$27,B285,0,1,1)*AVERAGE($AI$5,$AL$5:$AL283),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),OFFSET(Input!$G$27,B285,0,1,1)-AE285,0)","v":0},{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),MIN(OFFSET(Input!$G$27,B285,0,1,1),AP284),0)","v":0},0,0,0,2086030.70258055,2077460.70258055,2082584.28111447,2082584.28111447,337243.28069298901,337243.28069298901,338075.01360207499,338075.01360207499,{"$f":"IF(A285=\"\",\"\",AL285-ROUND(AL285*OFFSET(Input!$S$27,$B285,0,1,1),2*FEE_rounding))","v":2082584.28111447},{"$f":"IF(A285=\"\",\"\",ROUND(AP285*(1-OFFSET(Input!$T$27,MIN(B285,10),0,1,1)),2*FEE_rounding))","v":338075.01360207499},7920659.2947165454,0,0,0,5500000,7586030.7025805498,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A285=1,PMF_1st=0),0,ROUND(IF(A285=1,AI285,AL284)*OFFSET(Input!$O$27,IF(A285=121,-1,0)+MIN(B285,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A285=1,PMF_1st=0),0,IF(SUM($K$5:$L285)-$AU284>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B284,B285),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C285-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[282,24,6,null,63,{"$f":"IF(A286=\"\",\"\",IF(A286=1,Age_Full_Month,IF(F285=11,0,F285+1)))","v":5},63,0,{"$f":"IF(A286=\"\",\"\",IF(AND(F286=11,G286=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H286-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C286-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B286,99),0,1,1)*K286,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E286,0,1,1)*L286,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*M286,FEE_rounding)","v":0},0,0,{"$f":"IF(C286>=1,ROUND(K286*OFFSET(Input!$U$27,B286,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B286=1,0,IF($C286>=1,ROUND(OFFSET(Input!$X$27,B286,0,1,1)*AL285,AV_rounding),0))","v":0},{"$f":"IF(B286=1,0,IF(C286=1,ROUND(OFFSET(Input!$W$27,B286,0,1,1)*AVERAGE($AI$5,$AL$5:$AL284),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),OFFSET(Input!$G$27,B286,0,1,1)-AE286,0)","v":0},{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),MIN(OFFSET(Input!$G$27,B286,0,1,1),AP285),0)","v":0},0,0,0,2082584.28111447,2074014.28111447,2079129.35984331,2079129.35984331,338075.01360207499,338075.01360207499,338908.79778889299,338908.79778889299,{"$f":"IF(A286=\"\",\"\",AL286-ROUND(AL286*OFFSET(Input!$S$27,$B286,0,1,1),2*FEE_rounding))","v":2079129.35984331},{"$f":"IF(A286=\"\",\"\",ROUND(AP286*(1-OFFSET(Input!$T$27,MIN(B286,10),0,1,1)),2*FEE_rounding))","v":338908.79778889299},7918038.1576322028,0,0,0,5500000,7582584.2811144702,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A286=1,PMF_1st=0),0,ROUND(IF(A286=1,AI286,AL285)*OFFSET(Input!$O$27,IF(A286=121,-1,0)+MIN(B286,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A286=1,PMF_1st=0),0,IF(SUM($K$5:$L286)-$AU285>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B285,B286),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C286-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[283,24,7,null,63,{"$f":"IF(A287=\"\",\"\",IF(A287=1,Age_Full_Month,IF(F286=11,0,F286+1)))","v":6},63,0,{"$f":"IF(A287=\"\",\"\",IF(AND(F287=11,G287=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H287-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C287-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B287,99),0,1,1)*K287,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E287,0,1,1)*L287,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*M287,FEE_rounding)","v":0},0,0,{"$f":"IF(C287>=1,ROUND(K287*OFFSET(Input!$U$27,B287,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B287=1,0,IF($C287>=1,ROUND(OFFSET(Input!$X$27,B287,0,1,1)*AL286,AV_rounding),0))","v":0},{"$f":"IF(B287=1,0,IF(C287=1,ROUND(OFFSET(Input!$W$27,B287,0,1,1)*AVERAGE($AI$5,$AL$5:$AL285),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),OFFSET(Input!$G$27,B287,0,1,1)-AE287,0)","v":0},{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),MIN(OFFSET(Input!$G$27,B287,0,1,1),AP286),0)","v":0},0,0,0,2079129.35984331,2070559.35984331,2075665.91780425,2075665.91780425,338908.79778889299,338908.79778889299,339744.63831244799,339744.63831244799,{"$f":"IF(A287=\"\",\"\",AL287-ROUND(AL287*OFFSET(Input!$S$27,$B287,0,1,1),2*FEE_rounding))","v":2075665.91780425},{"$f":"IF(A287=\"\",\"\",ROUND(AP287*(1-OFFSET(Input!$T$27,MIN(B287,10),0,1,1)),2*FEE_rounding))","v":339744.63831244799},7915410.5561166983,0,0,0,5500000,7579129.35984331,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A287=1,PMF_1st=0),0,ROUND(IF(A287=1,AI287,AL286)*OFFSET(Input!$O$27,IF(A287=121,-1,0)+MIN(B287,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A287=1,PMF_1st=0),0,IF(SUM($K$5:$L287)-$AU286>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B286,B287),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C287-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[284,24,8,null,63,{"$f":"IF(A288=\"\",\"\",IF(A288=1,Age_Full_Month,IF(F287=11,0,F287+1)))","v":7},63,0,{"$f":"IF(A288=\"\",\"\",IF(AND(F288=11,G288=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H288-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C288-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B288,99),0,1,1)*K288,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E288,0,1,1)*L288,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*M288,FEE_rounding)","v":0},0,0,{"$f":"IF(C288>=1,ROUND(K288*OFFSET(Input!$U$27,B288,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B288=1,0,IF($C288>=1,ROUND(OFFSET(Input!$X$27,B288,0,1,1)*AL287,AV_rounding),0))","v":0},{"$f":"IF(B288=1,0,IF(C288=1,ROUND(OFFSET(Input!$W$27,B288,0,1,1)*AVERAGE($AI$5,$AL$5:$AL286),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),OFFSET(Input!$G$27,B288,0,1,1)-AE288,0)","v":0},{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),MIN(OFFSET(Input!$G$27,B288,0,1,1),AP287),0)","v":0},0,0,0,2075665.91780425,2067095.91780425,2072193.93398278,2072193.93398278,339744.63831244799,339744.63831244799,340582.54024422,340582.54024422,{"$f":"IF(A288=\"\",\"\",AL288-ROUND(AL288*OFFSET(Input!$S$27,$B288,0,1,1),2*FEE_rounding))","v":2072193.93398278},{"$f":"IF(A288=\"\",\"\",ROUND(AP288*(1-OFFSET(Input!$T$27,MIN(B288,10),0,1,1)),2*FEE_rounding))","v":340582.54024422},7912776.474227,0,0,0,5500000,7575665.9178042505,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A288=1,PMF_1st=0),0,ROUND(IF(A288=1,AI288,AL287)*OFFSET(Input!$O$27,IF(A288=121,-1,0)+MIN(B288,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A288=1,PMF_1st=0),0,IF(SUM($K$5:$L288)-$AU287>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B287,B288),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C288-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[285,24,9,null,63,{"$f":"IF(A289=\"\",\"\",IF(A289=1,Age_Full_Month,IF(F288=11,0,F288+1)))","v":8},63,0,{"$f":"IF(A289=\"\",\"\",IF(AND(F289=11,G289=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H289-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C289-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B289,99),0,1,1)*K289,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E289,0,1,1)*L289,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*M289,FEE_rounding)","v":0},0,0,{"$f":"IF(C289>=1,ROUND(K289*OFFSET(Input!$U$27,B289,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B289=1,0,IF($C289>=1,ROUND(OFFSET(Input!$X$27,B289,0,1,1)*AL288,AV_rounding),0))","v":0},{"$f":"IF(B289=1,0,IF(C289=1,ROUND(OFFSET(Input!$W$27,B289,0,1,1)*AVERAGE($AI$5,$AL$5:$AL287),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),OFFSET(Input!$G$27,B289,0,1,1)-AE289,0)","v":0},{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),MIN(OFFSET(Input!$G$27,B289,0,1,1),AP288),0)","v":0},0,0,0,2072193.93398278,2063623.93398278,2068713.3873125601,2068713.3873125601,340582.54024422,340582.54024422,341422.50866819901,341422.50866819901,{"$f":"IF(A289=\"\",\"\",AL289-ROUND(AL289*OFFSET(Input!$S$27,$B289,0,1,1),2*FEE_rounding))","v":2068713.3873125601},{"$f":"IF(A289=\"\",\"\",ROUND(AP289*(1-OFFSET(Input!$T$27,MIN(B289,10),0,1,1)),2*FEE_rounding))","v":341422.50866819901},7910135.8959807595,0,0,0,5500000,7572193.9339827802,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A289=1,PMF_1st=0),0,ROUND(IF(A289=1,AI289,AL288)*OFFSET(Input!$O$27,IF(A289=121,-1,0)+MIN(B289,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A289=1,PMF_1st=0),0,IF(SUM($K$5:$L289)-$AU288>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B288,B289),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C289-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[286,24,10,null,63,{"$f":"IF(A290=\"\",\"\",IF(A290=1,Age_Full_Month,IF(F289=11,0,F289+1)))","v":9},63,0,{"$f":"IF(A290=\"\",\"\",IF(AND(F290=11,G290=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H290-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C290-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B290,99),0,1,1)*K290,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E290,0,1,1)*L290,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*M290,FEE_rounding)","v":0},0,0,{"$f":"IF(C290>=1,ROUND(K290*OFFSET(Input!$U$27,B290,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B290=1,0,IF($C290>=1,ROUND(OFFSET(Input!$X$27,B290,0,1,1)*AL289,AV_rounding),0))","v":0},{"$f":"IF(B290=1,0,IF(C290=1,ROUND(OFFSET(Input!$W$27,B290,0,1,1)*AVERAGE($AI$5,$AL$5:$AL288),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),OFFSET(Input!$G$27,B290,0,1,1)-AE290,0)","v":0},{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),MIN(OFFSET(Input!$G$27,B290,0,1,1),AP289),0)","v":0},0,0,0,2068713.3873125601,2060143.3873125601,2065224.2566753,2065224.2566753,341422.50866819901,341422.50866819901,342264.54868091102,342264.54868091102,{"$f":"IF(A290=\"\",\"\",AL290-ROUND(AL290*OFFSET(Input!$S$27,$B290,0,1,1),2*FEE_rounding))","v":2065224.2566753},{"$f":"IF(A290=\"\",\"\",ROUND(AP290*(1-OFFSET(Input!$T$27,MIN(B290,10),0,1,1)),2*FEE_rounding))","v":342264.54868091102},7907488.805356211,0,0,0,5500000,7568713.3873125603,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A290=1,PMF_1st=0),0,ROUND(IF(A290=1,AI290,AL289)*OFFSET(Input!$O$27,IF(A290=121,-1,0)+MIN(B290,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A290=1,PMF_1st=0),0,IF(SUM($K$5:$L290)-$AU289>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B289,B290),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C290-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[287,24,11,null,63,{"$f":"IF(A291=\"\",\"\",IF(A291=1,Age_Full_Month,IF(F290=11,0,F290+1)))","v":10},63,0,{"$f":"IF(A291=\"\",\"\",IF(AND(F291=11,G291=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H291-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C291-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B291,99),0,1,1)*K291,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E291,0,1,1)*L291,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*M291,FEE_rounding)","v":0},0,0,{"$f":"IF(C291>=1,ROUND(K291*OFFSET(Input!$U$27,B291,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B291=1,0,IF($C291>=1,ROUND(OFFSET(Input!$X$27,B291,0,1,1)*AL290,AV_rounding),0))","v":0},{"$f":"IF(B291=1,0,IF(C291=1,ROUND(OFFSET(Input!$W$27,B291,0,1,1)*AVERAGE($AI$5,$AL$5:$AL289),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),OFFSET(Input!$G$27,B291,0,1,1)-AE291,0)","v":0},{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),MIN(OFFSET(Input!$G$27,B291,0,1,1),AP290),0)","v":0},0,0,0,2065224.2566753,2056654.2566753,2061726.5209006199,2061726.5209006199,342264.54868091102,342264.54868091102,343108.66539145401,343108.66539145401,{"$f":"IF(A291=\"\",\"\",AL291-ROUND(AL291*OFFSET(Input!$S$27,$B291,0,1,1),2*FEE_rounding))","v":2061726.5209006199},{"$f":"IF(A291=\"\",\"\",ROUND(AP291*(1-OFFSET(Input!$T$27,MIN(B291,10),0,1,1)),2*FEE_rounding))","v":343108.66539145401},7904835.1862920746,0,0,0,5500000,7565224.2566753002,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A291=1,PMF_1st=0),0,ROUND(IF(A291=1,AI291,AL290)*OFFSET(Input!$O$27,IF(A291=121,-1,0)+MIN(B291,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A291=1,PMF_1st=0),0,IF(SUM($K$5:$L291)-$AU290>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B290,B291),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C291-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[288,24,12,null,63,{"$f":"IF(A292=\"\",\"\",IF(A292=1,Age_Full_Month,IF(F291=11,0,F291+1)))","v":11},63,0,{"$f":"IF(A292=\"\",\"\",IF(AND(F292=11,G292=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H292-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C292-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B292,99),0,1,1)*K292,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E292,0,1,1)*L292,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*M292,FEE_rounding)","v":0},0,0,{"$f":"IF(C292>=1,ROUND(K292*OFFSET(Input!$U$27,B292,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B292=1,0,IF($C292>=1,ROUND(OFFSET(Input!$X$27,B292,0,1,1)*AL291,AV_rounding),0))","v":0},{"$f":"IF(B292=1,0,IF(C292=1,ROUND(OFFSET(Input!$W$27,B292,0,1,1)*AVERAGE($AI$5,$AL$5:$AL290),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),OFFSET(Input!$G$27,B292,0,1,1)-AE292,0)","v":0},{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),MIN(OFFSET(Input!$G$27,B292,0,1,1),AP291),0)","v":0},0,0,0,2061726.5209006199,2053156.5209006199,2058220.15876593,2058220.15876593,343108.66539145401,343108.66539145401,343954.86392152403,343954.86392152403,{"$f":"IF(A292=\"\",\"\",AL292-ROUND(AL292*OFFSET(Input!$S$27,$B292,0,1,1),2*FEE_rounding))","v":2058220.15876593},{"$f":"IF(A292=\"\",\"\",ROUND(AP292*(1-OFFSET(Input!$T$27,MIN(B292,10),0,1,1)),2*FEE_rounding))","v":343954.86392152403},7902175.0226874538,0,0,0,5500000,7561726.5209006201,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A292=1,PMF_1st=0),0,ROUND(IF(A292=1,AI292,AL291)*OFFSET(Input!$O$27,IF(A292=121,-1,0)+MIN(B292,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A292=1,PMF_1st=0),0,IF(SUM($K$5:$L292)-$AU291>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B291,B292),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C292-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[289,25,1,null,64,{"$f":"IF(A293=\"\",\"\",IF(A293=1,Age_Full_Month,IF(F292=11,0,F292+1)))","v":0},64,0,{"$f":"IF(A293=\"\",\"\",IF(AND(F293=11,G293=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H293-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C293-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B293,99),0,1,1)*K293,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E293,0,1,1)*L293,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*M293,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C293>=1,ROUND(K293*OFFSET(Input!$U$27,B293,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B293=1,0,IF($C293>=1,ROUND(OFFSET(Input!$X$27,B293,0,1,1)*AL292,AV_rounding),0))","v":0},{"$f":"IF(B293=1,0,IF(C293=1,ROUND(OFFSET(Input!$W$27,B293,0,1,1)*AVERAGE($AI$5,$AL$5:$AL291),AV_rounding),0))","v":0},9295,0,0,109700,100,0,0,0,{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),OFFSET(Input!$G$27,B293,0,1,1)-AE293,0)","v":0},{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),MIN(OFFSET(Input!$G$27,B293,0,1,1),AP292),0)","v":0},0,0,0,2158220.1587659298,2148825.1587659298,2154124.7413009601,2154124.7413009601,353654.86392152403,353654.86392152403,354527.07222224202,354527.07222224202,{"$f":"IF(A293=\"\",\"\",AL293-ROUND(AL293*OFFSET(Input!$S$27,$B293,0,1,1),2*FEE_rounding))","v":2154124.7413009601},{"$f":"IF(A293=\"\",\"\",ROUND(AP293*(1-OFFSET(Input!$T$27,MIN(B293,10),0,1,1)),2*FEE_rounding))","v":354527.07222224202},8008651.8135232022,0,0,109700,5500000,7658220.1587659298,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A293=1,PMF_1st=0),0,ROUND(IF(A293=1,AI293,AL292)*OFFSET(Input!$O$27,IF(A293=121,-1,0)+MIN(B293,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A293=1,PMF_1st=0),0,IF(SUM($K$5:$L293)-$AU292>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B292,B293),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C293-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[290,25,2,null,64,{"$f":"IF(A294=\"\",\"\",IF(A294=1,Age_Full_Month,IF(F293=11,0,F293+1)))","v":1},64,0,{"$f":"IF(A294=\"\",\"\",IF(AND(F294=11,G294=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H294-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C294-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B294,99),0,1,1)*K294,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E294,0,1,1)*L294,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*M294,FEE_rounding)","v":0},0,0,{"$f":"IF(C294>=1,ROUND(K294*OFFSET(Input!$U$27,B294,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B294=1,0,IF($C294>=1,ROUND(OFFSET(Input!$X$27,B294,0,1,1)*AL293,AV_rounding),0))","v":0},{"$f":"IF(B294=1,0,IF(C294=1,ROUND(OFFSET(Input!$W$27,B294,0,1,1)*AVERAGE($AI$5,$AL$5:$AL292),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),OFFSET(Input!$G$27,B294,0,1,1)-AE294,0)","v":0},{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),MIN(OFFSET(Input!$G$27,B294,0,1,1),AP293),0)","v":0},0,0,0,2154124.7413009601,2144729.7413009601,2150019.2234316901,2150019.2234316901,354527.07222224202,354527.07222224202,355401.43162392703,355401.43162392703,{"$f":"IF(A294=\"\",\"\",AL294-ROUND(AL294*OFFSET(Input!$S$27,$B294,0,1,1),2*FEE_rounding))","v":2150019.2234316901},{"$f":"IF(A294=\"\",\"\",ROUND(AP294*(1-OFFSET(Input!$T$27,MIN(B294,10),0,1,1)),2*FEE_rounding))","v":355401.43162392703},8005420.655055617,0,0,0,5500000,7654124.7413009601,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A294=1,PMF_1st=0),0,ROUND(IF(A294=1,AI294,AL293)*OFFSET(Input!$O$27,IF(A294=121,-1,0)+MIN(B294,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A294=1,PMF_1st=0),0,IF(SUM($K$5:$L294)-$AU293>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B293,B294),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C294-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[291,25,3,null,64,{"$f":"IF(A295=\"\",\"\",IF(A295=1,Age_Full_Month,IF(F294=11,0,F294+1)))","v":2},64,0,{"$f":"IF(A295=\"\",\"\",IF(AND(F295=11,G295=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H295-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C295-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B295,99),0,1,1)*K295,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E295,0,1,1)*L295,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*M295,FEE_rounding)","v":0},0,0,{"$f":"IF(C295>=1,ROUND(K295*OFFSET(Input!$U$27,B295,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B295=1,0,IF($C295>=1,ROUND(OFFSET(Input!$X$27,B295,0,1,1)*AL294,AV_rounding),0))","v":0},{"$f":"IF(B295=1,0,IF(C295=1,ROUND(OFFSET(Input!$W$27,B295,0,1,1)*AVERAGE($AI$5,$AL$5:$AL293),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),OFFSET(Input!$G$27,B295,0,1,1)-AE295,0)","v":0},{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),MIN(OFFSET(Input!$G$27,B295,0,1,1),AP294),0)","v":0},0,0,0,2150019.2234316901,2140624.2234316901,2145903.5802477999,2145903.5802477999,355401.43162392703,355401.43162392703,356277.94743177498,356277.94743177498,{"$f":"IF(A295=\"\",\"\",AL295-ROUND(AL295*OFFSET(Input!$S$27,$B295,0,1,1),2*FEE_rounding))","v":2145903.5802477999},{"$f":"IF(A295=\"\",\"\",ROUND(AP295*(1-OFFSET(Input!$T$27,MIN(B295,10),0,1,1)),2*FEE_rounding))","v":356277.94743177498},8002181.5276795747,0,0,0,5500000,7650019.2234316897,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A295=1,PMF_1st=0),0,ROUND(IF(A295=1,AI295,AL294)*OFFSET(Input!$O$27,IF(A295=121,-1,0)+MIN(B295,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A295=1,PMF_1st=0),0,IF(SUM($K$5:$L295)-$AU294>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B294,B295),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C295-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[292,25,4,null,64,{"$f":"IF(A296=\"\",\"\",IF(A296=1,Age_Full_Month,IF(F295=11,0,F295+1)))","v":3},64,0,{"$f":"IF(A296=\"\",\"\",IF(AND(F296=11,G296=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H296-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C296-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B296,99),0,1,1)*K296,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E296,0,1,1)*L296,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*M296,FEE_rounding)","v":0},0,0,{"$f":"IF(C296>=1,ROUND(K296*OFFSET(Input!$U$27,B296,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B296=1,0,IF($C296>=1,ROUND(OFFSET(Input!$X$27,B296,0,1,1)*AL295,AV_rounding),0))","v":0},{"$f":"IF(B296=1,0,IF(C296=1,ROUND(OFFSET(Input!$W$27,B296,0,1,1)*AVERAGE($AI$5,$AL$5:$AL294),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),OFFSET(Input!$G$27,B296,0,1,1)-AE296,0)","v":0},{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),MIN(OFFSET(Input!$G$27,B296,0,1,1),AP295),0)","v":0},0,0,0,2145903.5802477999,2136508.5802477999,2141777.7867775299,2141777.7867775299,356277.94743177498,356277.94743177498,357156.62496406399,357156.62496406399,{"$f":"IF(A296=\"\",\"\",AL296-ROUND(AL296*OFFSET(Input!$S$27,$B296,0,1,1),2*FEE_rounding))","v":2141777.7867775299},{"$f":"IF(A296=\"\",\"\",ROUND(AP296*(1-OFFSET(Input!$T$27,MIN(B296,10),0,1,1)),2*FEE_rounding))","v":357156.62496406399},7998934.4117415939,0,0,0,5500000,7645903.5802477999,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A296=1,PMF_1st=0),0,ROUND(IF(A296=1,AI296,AL295)*OFFSET(Input!$O$27,IF(A296=121,-1,0)+MIN(B296,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A296=1,PMF_1st=0),0,IF(SUM($K$5:$L296)-$AU295>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B295,B296),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C296-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[293,25,5,null,64,{"$f":"IF(A297=\"\",\"\",IF(A297=1,Age_Full_Month,IF(F296=11,0,F296+1)))","v":4},64,0,{"$f":"IF(A297=\"\",\"\",IF(AND(F297=11,G297=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H297-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C297-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B297,99),0,1,1)*K297,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E297,0,1,1)*L297,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*M297,FEE_rounding)","v":0},0,0,{"$f":"IF(C297>=1,ROUND(K297*OFFSET(Input!$U$27,B297,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B297=1,0,IF($C297>=1,ROUND(OFFSET(Input!$X$27,B297,0,1,1)*AL296,AV_rounding),0))","v":0},{"$f":"IF(B297=1,0,IF(C297=1,ROUND(OFFSET(Input!$W$27,B297,0,1,1)*AVERAGE($AI$5,$AL$5:$AL295),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),OFFSET(Input!$G$27,B297,0,1,1)-AE297,0)","v":0},{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),MIN(OFFSET(Input!$G$27,B297,0,1,1),AP296),0)","v":0},0,0,0,2141777.7867775299,2132382.7867775299,2137641.8179875398,2137641.8179875398,357156.62496406399,357156.62496406399,358037.46955219097,358037.46955219097,{"$f":"IF(A297=\"\",\"\",AL297-ROUND(AL297*OFFSET(Input!$S$27,$B297,0,1,1),2*FEE_rounding))","v":2137641.8179875398},{"$f":"IF(A297=\"\",\"\",ROUND(AP297*(1-OFFSET(Input!$T$27,MIN(B297,10),0,1,1)),2*FEE_rounding))","v":358037.46955219097},7995679.2875397308,0,0,0,5500000,7641777.7867775299,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A297=1,PMF_1st=0),0,ROUND(IF(A297=1,AI297,AL296)*OFFSET(Input!$O$27,IF(A297=121,-1,0)+MIN(B297,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A297=1,PMF_1st=0),0,IF(SUM($K$5:$L297)-$AU296>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B296,B297),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C297-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[294,25,6,null,64,{"$f":"IF(A298=\"\",\"\",IF(A298=1,Age_Full_Month,IF(F297=11,0,F297+1)))","v":5},64,0,{"$f":"IF(A298=\"\",\"\",IF(AND(F298=11,G298=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H298-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C298-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B298,99),0,1,1)*K298,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E298,0,1,1)*L298,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*M298,FEE_rounding)","v":0},0,0,{"$f":"IF(C298>=1,ROUND(K298*OFFSET(Input!$U$27,B298,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B298=1,0,IF($C298>=1,ROUND(OFFSET(Input!$X$27,B298,0,1,1)*AL297,AV_rounding),0))","v":0},{"$f":"IF(B298=1,0,IF(C298=1,ROUND(OFFSET(Input!$W$27,B298,0,1,1)*AVERAGE($AI$5,$AL$5:$AL296),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),OFFSET(Input!$G$27,B298,0,1,1)-AE298,0)","v":0},{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),MIN(OFFSET(Input!$G$27,B298,0,1,1),AP297),0)","v":0},0,0,0,2137641.8179875398,2128246.8179875398,2133495.6487827399,2133495.6487827399,358037.46955219097,358037.46955219097,358920.48654070002,358920.48654070002,{"$f":"IF(A298=\"\",\"\",AL298-ROUND(AL298*OFFSET(Input!$S$27,$B298,0,1,1),2*FEE_rounding))","v":2133495.6487827399},{"$f":"IF(A298=\"\",\"\",ROUND(AP298*(1-OFFSET(Input!$T$27,MIN(B298,10),0,1,1)),2*FEE_rounding))","v":358920.48654070002},7992416.1353234397,0,0,0,5500000,7637641.8179875398,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A298=1,PMF_1st=0),0,ROUND(IF(A298=1,AI298,AL297)*OFFSET(Input!$O$27,IF(A298=121,-1,0)+MIN(B298,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A298=1,PMF_1st=0),0,IF(SUM($K$5:$L298)-$AU297>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B297,B298),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C298-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[295,25,7,null,64,{"$f":"IF(A299=\"\",\"\",IF(A299=1,Age_Full_Month,IF(F298=11,0,F298+1)))","v":6},64,0,{"$f":"IF(A299=\"\",\"\",IF(AND(F299=11,G299=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H299-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C299-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B299,99),0,1,1)*K299,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E299,0,1,1)*L299,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*M299,FEE_rounding)","v":0},0,0,{"$f":"IF(C299>=1,ROUND(K299*OFFSET(Input!$U$27,B299,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B299=1,0,IF($C299>=1,ROUND(OFFSET(Input!$X$27,B299,0,1,1)*AL298,AV_rounding),0))","v":0},{"$f":"IF(B299=1,0,IF(C299=1,ROUND(OFFSET(Input!$W$27,B299,0,1,1)*AVERAGE($AI$5,$AL$5:$AL297),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),OFFSET(Input!$G$27,B299,0,1,1)-AE299,0)","v":0},{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),MIN(OFFSET(Input!$G$27,B299,0,1,1),AP298),0)","v":0},0,0,0,2133495.6487827399,2124100.6487827399,2129339.25400616,2129339.25400616,358920.48654070002,358920.48654070002,359805.68128731602,359805.68128731602,{"$f":"IF(A299=\"\",\"\",AL299-ROUND(AL299*OFFSET(Input!$S$27,$B299,0,1,1),2*FEE_rounding))","v":2129339.25400616},{"$f":"IF(A299=\"\",\"\",ROUND(AP299*(1-OFFSET(Input!$T$27,MIN(B299,10),0,1,1)),2*FEE_rounding))","v":359805.68128731602},7989144.9352934761,0,0,0,5500000,7633495.6487827394,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A299=1,PMF_1st=0),0,ROUND(IF(A299=1,AI299,AL298)*OFFSET(Input!$O$27,IF(A299=121,-1,0)+MIN(B299,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A299=1,PMF_1st=0),0,IF(SUM($K$5:$L299)-$AU298>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B298,B299),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C299-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[296,25,8,null,64,{"$f":"IF(A300=\"\",\"\",IF(A300=1,Age_Full_Month,IF(F299=11,0,F299+1)))","v":7},64,0,{"$f":"IF(A300=\"\",\"\",IF(AND(F300=11,G300=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H300-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C300-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B300,99),0,1,1)*K300,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E300,0,1,1)*L300,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*M300,FEE_rounding)","v":0},0,0,{"$f":"IF(C300>=1,ROUND(K300*OFFSET(Input!$U$27,B300,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B300=1,0,IF($C300>=1,ROUND(OFFSET(Input!$X$27,B300,0,1,1)*AL299,AV_rounding),0))","v":0},{"$f":"IF(B300=1,0,IF(C300=1,ROUND(OFFSET(Input!$W$27,B300,0,1,1)*AVERAGE($AI$5,$AL$5:$AL298),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),OFFSET(Input!$G$27,B300,0,1,1)-AE300,0)","v":0},{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),MIN(OFFSET(Input!$G$27,B300,0,1,1),AP299),0)","v":0},0,0,0,2129339.25400616,2119944.25400616,2125172.6084387801,2125172.6084387801,359805.68128731602,359805.68128731602,360693.05916297802,360693.05916297802,{"$f":"IF(A300=\"\",\"\",AL300-ROUND(AL300*OFFSET(Input!$S$27,$B300,0,1,1),2*FEE_rounding))","v":2125172.6084387801},{"$f":"IF(A300=\"\",\"\",ROUND(AP300*(1-OFFSET(Input!$T$27,MIN(B300,10),0,1,1)),2*FEE_rounding))","v":360693.05916297802},7985865.6676017586,0,0,0,5500000,7629339.2540061604,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A300=1,PMF_1st=0),0,ROUND(IF(A300=1,AI300,AL299)*OFFSET(Input!$O$27,IF(A300=121,-1,0)+MIN(B300,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A300=1,PMF_1st=0),0,IF(SUM($K$5:$L300)-$AU299>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B299,B300),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C300-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[297,25,9,null,64,{"$f":"IF(A301=\"\",\"\",IF(A301=1,Age_Full_Month,IF(F300=11,0,F300+1)))","v":8},64,0,{"$f":"IF(A301=\"\",\"\",IF(AND(F301=11,G301=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H301-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C301-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B301,99),0,1,1)*K301,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E301,0,1,1)*L301,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*M301,FEE_rounding)","v":0},0,0,{"$f":"IF(C301>=1,ROUND(K301*OFFSET(Input!$U$27,B301,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B301=1,0,IF($C301>=1,ROUND(OFFSET(Input!$X$27,B301,0,1,1)*AL300,AV_rounding),0))","v":0},{"$f":"IF(B301=1,0,IF(C301=1,ROUND(OFFSET(Input!$W$27,B301,0,1,1)*AVERAGE($AI$5,$AL$5:$AL299),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),OFFSET(Input!$G$27,B301,0,1,1)-AE301,0)","v":0},{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),MIN(OFFSET(Input!$G$27,B301,0,1,1),AP300),0)","v":0},0,0,0,2125172.6084387801,2115777.6084387801,2120995.6867993898,2120995.6867993898,360693.05916297802,360693.05916297802,361582.62555187102,361582.62555187102,{"$f":"IF(A301=\"\",\"\",AL301-ROUND(AL301*OFFSET(Input!$S$27,$B301,0,1,1),2*FEE_rounding))","v":2120995.6867993898},{"$f":"IF(A301=\"\",\"\",ROUND(AP301*(1-OFFSET(Input!$T$27,MIN(B301,10),0,1,1)),2*FEE_rounding))","v":361582.62555187102},7982578.3123512613,0,0,0,5500000,7625172.6084387805,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A301=1,PMF_1st=0),0,ROUND(IF(A301=1,AI301,AL300)*OFFSET(Input!$O$27,IF(A301=121,-1,0)+MIN(B301,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A301=1,PMF_1st=0),0,IF(SUM($K$5:$L301)-$AU300>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B300,B301),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C301-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[298,25,10,null,64,{"$f":"IF(A302=\"\",\"\",IF(A302=1,Age_Full_Month,IF(F301=11,0,F301+1)))","v":9},64,0,{"$f":"IF(A302=\"\",\"\",IF(AND(F302=11,G302=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H302-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C302-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B302,99),0,1,1)*K302,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E302,0,1,1)*L302,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*M302,FEE_rounding)","v":0},0,0,{"$f":"IF(C302>=1,ROUND(K302*OFFSET(Input!$U$27,B302,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B302=1,0,IF($C302>=1,ROUND(OFFSET(Input!$X$27,B302,0,1,1)*AL301,AV_rounding),0))","v":0},{"$f":"IF(B302=1,0,IF(C302=1,ROUND(OFFSET(Input!$W$27,B302,0,1,1)*AVERAGE($AI$5,$AL$5:$AL300),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),OFFSET(Input!$G$27,B302,0,1,1)-AE302,0)","v":0},{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),MIN(OFFSET(Input!$G$27,B302,0,1,1),AP301),0)","v":0},0,0,0,2120995.6867993898,2111600.6867993898,2116808.4637444201,2116808.4637444201,361582.62555187102,361582.62555187102,362474.38585145999,362474.38585145999,{"$f":"IF(A302=\"\",\"\",AL302-ROUND(AL302*OFFSET(Input!$S$27,$B302,0,1,1),2*FEE_rounding))","v":2116808.4637444201},{"$f":"IF(A302=\"\",\"\",ROUND(AP302*(1-OFFSET(Input!$T$27,MIN(B302,10),0,1,1)),2*FEE_rounding))","v":362474.38585145999},7979282.8495958801,0,0,0,5500000,7620995.6867993902,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A302=1,PMF_1st=0),0,ROUND(IF(A302=1,AI302,AL301)*OFFSET(Input!$O$27,IF(A302=121,-1,0)+MIN(B302,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A302=1,PMF_1st=0),0,IF(SUM($K$5:$L302)-$AU301>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B301,B302),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C302-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[299,25,11,null,64,{"$f":"IF(A303=\"\",\"\",IF(A303=1,Age_Full_Month,IF(F302=11,0,F302+1)))","v":10},64,0,{"$f":"IF(A303=\"\",\"\",IF(AND(F303=11,G303=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H303-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C303-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B303,99),0,1,1)*K303,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E303,0,1,1)*L303,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*M303,FEE_rounding)","v":0},0,0,{"$f":"IF(C303>=1,ROUND(K303*OFFSET(Input!$U$27,B303,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B303=1,0,IF($C303>=1,ROUND(OFFSET(Input!$X$27,B303,0,1,1)*AL302,AV_rounding),0))","v":0},{"$f":"IF(B303=1,0,IF(C303=1,ROUND(OFFSET(Input!$W$27,B303,0,1,1)*AVERAGE($AI$5,$AL$5:$AL301),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),OFFSET(Input!$G$27,B303,0,1,1)-AE303,0)","v":0},{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),MIN(OFFSET(Input!$G$27,B303,0,1,1),AP302),0)","v":0},0,0,0,2116808.4637444201,2107413.4637444201,2112610.9138678,2112610.9138678,362474.38585145999,362474.38585145999,363368.34547251998,363368.34547251998,{"$f":"IF(A303=\"\",\"\",AL303-ROUND(AL303*OFFSET(Input!$S$27,$B303,0,1,1),2*FEE_rounding))","v":2112610.9138678},{"$f":"IF(A303=\"\",\"\",ROUND(AP303*(1-OFFSET(Input!$T$27,MIN(B303,10),0,1,1)),2*FEE_rounding))","v":363368.34547251998},7975979.2593403198,0,0,0,5500000,7616808.4637444206,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A303=1,PMF_1st=0),0,ROUND(IF(A303=1,AI303,AL302)*OFFSET(Input!$O$27,IF(A303=121,-1,0)+MIN(B303,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A303=1,PMF_1st=0),0,IF(SUM($K$5:$L303)-$AU302>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B302,B303),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C303-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[300,25,12,null,64,{"$f":"IF(A304=\"\",\"\",IF(A304=1,Age_Full_Month,IF(F303=11,0,F303+1)))","v":11},64,0,{"$f":"IF(A304=\"\",\"\",IF(AND(F304=11,G304=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H304-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C304-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B304,99),0,1,1)*K304,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E304,0,1,1)*L304,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*M304,FEE_rounding)","v":0},0,0,{"$f":"IF(C304>=1,ROUND(K304*OFFSET(Input!$U$27,B304,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B304=1,0,IF($C304>=1,ROUND(OFFSET(Input!$X$27,B304,0,1,1)*AL303,AV_rounding),0))","v":0},{"$f":"IF(B304=1,0,IF(C304=1,ROUND(OFFSET(Input!$W$27,B304,0,1,1)*AVERAGE($AI$5,$AL$5:$AL302),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),OFFSET(Input!$G$27,B304,0,1,1)-AE304,0)","v":0},{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),MIN(OFFSET(Input!$G$27,B304,0,1,1),AP303),0)","v":0},0,0,0,2112610.9138678,2103215.9138678,2108403.0117008002,2108403.0117008002,363368.34547251998,363368.34547251998,364264.50983917102,364264.50983917102,{"$f":"IF(A304=\"\",\"\",AL304-ROUND(AL304*OFFSET(Input!$S$27,$B304,0,1,1),2*FEE_rounding))","v":2108403.0117008002},{"$f":"IF(A304=\"\",\"\",ROUND(AP304*(1-OFFSET(Input!$T$27,MIN(B304,10),0,1,1)),2*FEE_rounding))","v":364264.50983917102},7972667.5215399703,0,0,0,5500000,7612610.9138677996,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A304=1,PMF_1st=0),0,ROUND(IF(A304=1,AI304,AL303)*OFFSET(Input!$O$27,IF(A304=121,-1,0)+MIN(B304,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A304=1,PMF_1st=0),0,IF(SUM($K$5:$L304)-$AU303>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B303,B304),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C304-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[301,26,1,null,65,{"$f":"IF(A305=\"\",\"\",IF(A305=1,Age_Full_Month,IF(F304=11,0,F304+1)))","v":0},65,0,{"$f":"IF(A305=\"\",\"\",IF(AND(F305=11,G305=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H305-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C305-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B305,99),0,1,1)*K305,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E305,0,1,1)*L305,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*M305,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C305>=1,ROUND(K305*OFFSET(Input!$U$27,B305,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B305=1,0,IF($C305>=1,ROUND(OFFSET(Input!$X$27,B305,0,1,1)*AL304,AV_rounding),0))","v":0},{"$f":"IF(B305=1,0,IF(C305=1,ROUND(OFFSET(Input!$W$27,B305,0,1,1)*AVERAGE($AI$5,$AL$5:$AL303),AV_rounding),0))","v":0},10175,0,0,109700,100,0,0,0,{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),OFFSET(Input!$G$27,B305,0,1,1)-AE305,0)","v":0},{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),MIN(OFFSET(Input!$G$27,B305,0,1,1),AP304),0)","v":0},0,0,0,2208403.0117008002,2198128.0117008002,2203549.18837171,2203549.18837171,373964.50983917102,373964.50983917102,374886.807205702,374886.807205702,{"$f":"IF(A305=\"\",\"\",AL305-ROUND(AL305*OFFSET(Input!$S$27,$B305,0,1,1),2*FEE_rounding))","v":2203549.18837171},{"$f":"IF(A305=\"\",\"\",ROUND(AP305*(1-OFFSET(Input!$T$27,MIN(B305,10),0,1,1)),2*FEE_rounding))","v":374886.807205702},8078435.9955774127,0,0,109700,5500000,7708403.0117007997,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A305=1,PMF_1st=0),0,ROUND(IF(A305=1,AI305,AL304)*OFFSET(Input!$O$27,IF(A305=121,-1,0)+MIN(B305,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A305=1,PMF_1st=0),0,IF(SUM($K$5:$L305)-$AU304>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B304,B305),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C305-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[302,26,2,null,65,{"$f":"IF(A306=\"\",\"\",IF(A306=1,Age_Full_Month,IF(F305=11,0,F305+1)))","v":1},65,0,{"$f":"IF(A306=\"\",\"\",IF(AND(F306=11,G306=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H306-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C306-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B306,99),0,1,1)*K306,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E306,0,1,1)*L306,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*M306,FEE_rounding)","v":0},0,0,{"$f":"IF(C306>=1,ROUND(K306*OFFSET(Input!$U$27,B306,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B306=1,0,IF($C306>=1,ROUND(OFFSET(Input!$X$27,B306,0,1,1)*AL305,AV_rounding),0))","v":0},{"$f":"IF(B306=1,0,IF(C306=1,ROUND(OFFSET(Input!$W$27,B306,0,1,1)*AVERAGE($AI$5,$AL$5:$AL304),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),OFFSET(Input!$G$27,B306,0,1,1)-AE306,0)","v":0},{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),MIN(OFFSET(Input!$G$27,B306,0,1,1),AP305),0)","v":0},0,0,0,2203549.18837171,2193274.18837171,2198683.3942048699,2198683.3942048699,374886.807205702,374886.807205702,375811.37920634903,375811.37920634903,{"$f":"IF(A306=\"\",\"\",AL306-ROUND(AL306*OFFSET(Input!$S$27,$B306,0,1,1),2*FEE_rounding))","v":2198683.3942048699},{"$f":"IF(A306=\"\",\"\",ROUND(AP306*(1-OFFSET(Input!$T$27,MIN(B306,10),0,1,1)),2*FEE_rounding))","v":375811.37920634903},8074494.773411219,0,0,0,5500000,7703549.1883717105,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A306=1,PMF_1st=0),0,ROUND(IF(A306=1,AI306,AL305)*OFFSET(Input!$O$27,IF(A306=121,-1,0)+MIN(B306,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A306=1,PMF_1st=0),0,IF(SUM($K$5:$L306)-$AU305>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B305,B306),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C306-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[303,26,3,null,65,{"$f":"IF(A307=\"\",\"\",IF(A307=1,Age_Full_Month,IF(F306=11,0,F306+1)))","v":2},65,0,{"$f":"IF(A307=\"\",\"\",IF(AND(F307=11,G307=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H307-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C307-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B307,99),0,1,1)*K307,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E307,0,1,1)*L307,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*M307,FEE_rounding)","v":0},0,0,{"$f":"IF(C307>=1,ROUND(K307*OFFSET(Input!$U$27,B307,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B307=1,0,IF($C307>=1,ROUND(OFFSET(Input!$X$27,B307,0,1,1)*AL306,AV_rounding),0))","v":0},{"$f":"IF(B307=1,0,IF(C307=1,ROUND(OFFSET(Input!$W$27,B307,0,1,1)*AVERAGE($AI$5,$AL$5:$AL305),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),OFFSET(Input!$G$27,B307,0,1,1)-AE307,0)","v":0},{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),MIN(OFFSET(Input!$G$27,B307,0,1,1),AP306),0)","v":0},0,0,0,2198683.3942048699,2188408.3942048699,2193805.5996769499,2193805.5996769499,375811.37920634903,375811.37920634903,376738.23145097302,376738.23145097302,{"$f":"IF(A307=\"\",\"\",AL307-ROUND(AL307*OFFSET(Input!$S$27,$B307,0,1,1),2*FEE_rounding))","v":2193805.5996769499},{"$f":"IF(A307=\"\",\"\",ROUND(AP307*(1-OFFSET(Input!$T$27,MIN(B307,10),0,1,1)),2*FEE_rounding))","v":376738.23145097302},8070543.831127923,0,0,0,5500000,7698683.3942048699,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A307=1,PMF_1st=0),0,ROUND(IF(A307=1,AI307,AL306)*OFFSET(Input!$O$27,IF(A307=121,-1,0)+MIN(B307,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A307=1,PMF_1st=0),0,IF(SUM($K$5:$L307)-$AU306>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B306,B307),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C307-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[304,26,4,null,65,{"$f":"IF(A308=\"\",\"\",IF(A308=1,Age_Full_Month,IF(F307=11,0,F307+1)))","v":3},65,0,{"$f":"IF(A308=\"\",\"\",IF(AND(F308=11,G308=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H308-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C308-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B308,99),0,1,1)*K308,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E308,0,1,1)*L308,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*M308,FEE_rounding)","v":0},0,0,{"$f":"IF(C308>=1,ROUND(K308*OFFSET(Input!$U$27,B308,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B308=1,0,IF($C308>=1,ROUND(OFFSET(Input!$X$27,B308,0,1,1)*AL307,AV_rounding),0))","v":0},{"$f":"IF(B308=1,0,IF(C308=1,ROUND(OFFSET(Input!$W$27,B308,0,1,1)*AVERAGE($AI$5,$AL$5:$AL306),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),OFFSET(Input!$G$27,B308,0,1,1)-AE308,0)","v":0},{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),MIN(OFFSET(Input!$G$27,B308,0,1,1),AP307),0)","v":0},0,0,0,2193805.5996769499,2183530.5996769499,2188915.77519183,2188915.77519183,376738.23145097302,376738.23145097302,377667.36956327199,377667.36956327199,{"$f":"IF(A308=\"\",\"\",AL308-ROUND(AL308*OFFSET(Input!$S$27,$B308,0,1,1),2*FEE_rounding))","v":2188915.77519183},{"$f":"IF(A308=\"\",\"\",ROUND(AP308*(1-OFFSET(Input!$T$27,MIN(B308,10),0,1,1)),2*FEE_rounding))","v":377667.36956327199},8066583.1447551027,0,0,0,5500000,7693805.5996769499,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A308=1,PMF_1st=0),0,ROUND(IF(A308=1,AI308,AL307)*OFFSET(Input!$O$27,IF(A308=121,-1,0)+MIN(B308,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A308=1,PMF_1st=0),0,IF(SUM($K$5:$L308)-$AU307>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B307,B308),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C308-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[305,26,5,null,65,{"$f":"IF(A309=\"\",\"\",IF(A309=1,Age_Full_Month,IF(F308=11,0,F308+1)))","v":4},65,0,{"$f":"IF(A309=\"\",\"\",IF(AND(F309=11,G309=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H309-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C309-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B309,99),0,1,1)*K309,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E309,0,1,1)*L309,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*M309,FEE_rounding)","v":0},0,0,{"$f":"IF(C309>=1,ROUND(K309*OFFSET(Input!$U$27,B309,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B309=1,0,IF($C309>=1,ROUND(OFFSET(Input!$X$27,B309,0,1,1)*AL308,AV_rounding),0))","v":0},{"$f":"IF(B309=1,0,IF(C309=1,ROUND(OFFSET(Input!$W$27,B309,0,1,1)*AVERAGE($AI$5,$AL$5:$AL307),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),OFFSET(Input!$G$27,B309,0,1,1)-AE309,0)","v":0},{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),MIN(OFFSET(Input!$G$27,B309,0,1,1),AP308),0)","v":0},0,0,0,2188915.77519183,2178640.77519183,2184013.8910803902,2184013.8910803902,377667.36956327199,377667.36956327199,378598.79918081098,378598.79918081098,{"$f":"IF(A309=\"\",\"\",AL309-ROUND(AL309*OFFSET(Input!$S$27,$B309,0,1,1),2*FEE_rounding))","v":2184013.8910803902},{"$f":"IF(A309=\"\",\"\",ROUND(AP309*(1-OFFSET(Input!$T$27,MIN(B309,10),0,1,1)),2*FEE_rounding))","v":378598.79918081098},8062612.6902612019,0,0,0,5500000,7688915.7751918305,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A309=1,PMF_1st=0),0,ROUND(IF(A309=1,AI309,AL308)*OFFSET(Input!$O$27,IF(A309=121,-1,0)+MIN(B309,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A309=1,PMF_1st=0),0,IF(SUM($K$5:$L309)-$AU308>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B308,B309),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C309-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[306,26,6,null,65,{"$f":"IF(A310=\"\",\"\",IF(A310=1,Age_Full_Month,IF(F309=11,0,F309+1)))","v":5},65,0,{"$f":"IF(A310=\"\",\"\",IF(AND(F310=11,G310=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H310-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C310-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B310,99),0,1,1)*K310,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E310,0,1,1)*L310,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*M310,FEE_rounding)","v":0},0,0,{"$f":"IF(C310>=1,ROUND(K310*OFFSET(Input!$U$27,B310,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B310=1,0,IF($C310>=1,ROUND(OFFSET(Input!$X$27,B310,0,1,1)*AL309,AV_rounding),0))","v":0},{"$f":"IF(B310=1,0,IF(C310=1,ROUND(OFFSET(Input!$W$27,B310,0,1,1)*AVERAGE($AI$5,$AL$5:$AL308),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),OFFSET(Input!$G$27,B310,0,1,1)-AE310,0)","v":0},{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),MIN(OFFSET(Input!$G$27,B310,0,1,1),AP309),0)","v":0},0,0,0,2184013.8910803902,2173738.8910803902,2179099.9176003402,2179099.9176003402,378598.79918081098,378598.79918081098,379532.52595506102,379532.52595506102,{"$f":"IF(A310=\"\",\"\",AL310-ROUND(AL310*OFFSET(Input!$S$27,$B310,0,1,1),2*FEE_rounding))","v":2179099.9176003402},{"$f":"IF(A310=\"\",\"\",ROUND(AP310*(1-OFFSET(Input!$T$27,MIN(B310,10),0,1,1)),2*FEE_rounding))","v":379532.52595506102},8058632.4435554016,0,0,0,5500000,7684013.8910803907,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A310=1,PMF_1st=0),0,ROUND(IF(A310=1,AI310,AL309)*OFFSET(Input!$O$27,IF(A310=121,-1,0)+MIN(B310,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A310=1,PMF_1st=0),0,IF(SUM($K$5:$L310)-$AU309>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B309,B310),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C310-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[307,26,7,null,65,{"$f":"IF(A311=\"\",\"\",IF(A311=1,Age_Full_Month,IF(F310=11,0,F310+1)))","v":6},65,0,{"$f":"IF(A311=\"\",\"\",IF(AND(F311=11,G311=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H311-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C311-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B311,99),0,1,1)*K311,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E311,0,1,1)*L311,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*M311,FEE_rounding)","v":0},0,0,{"$f":"IF(C311>=1,ROUND(K311*OFFSET(Input!$U$27,B311,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B311=1,0,IF($C311>=1,ROUND(OFFSET(Input!$X$27,B311,0,1,1)*AL310,AV_rounding),0))","v":0},{"$f":"IF(B311=1,0,IF(C311=1,ROUND(OFFSET(Input!$W$27,B311,0,1,1)*AVERAGE($AI$5,$AL$5:$AL309),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),OFFSET(Input!$G$27,B311,0,1,1)-AE311,0)","v":0},{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),MIN(OFFSET(Input!$G$27,B311,0,1,1),AP310),0)","v":0},0,0,0,2179099.9176003402,2168824.9176003402,2174173.8249360402,2174173.8249360402,379532.52595506102,379532.52595506102,380468.55555142998,380468.55555142998,{"$f":"IF(A311=\"\",\"\",AL311-ROUND(AL311*OFFSET(Input!$S$27,$B311,0,1,1),2*FEE_rounding))","v":2174173.8249360402},{"$f":"IF(A311=\"\",\"\",ROUND(AP311*(1-OFFSET(Input!$T$27,MIN(B311,10),0,1,1)),2*FEE_rounding))","v":380468.55555142998},8054642.38048747,0,0,0,5500000,7679099.9176003402,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A311=1,PMF_1st=0),0,ROUND(IF(A311=1,AI311,AL310)*OFFSET(Input!$O$27,IF(A311=121,-1,0)+MIN(B311,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A311=1,PMF_1st=0),0,IF(SUM($K$5:$L311)-$AU310>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B310,B311),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C311-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[308,26,8,null,65,{"$f":"IF(A312=\"\",\"\",IF(A312=1,Age_Full_Month,IF(F311=11,0,F311+1)))","v":7},65,0,{"$f":"IF(A312=\"\",\"\",IF(AND(F312=11,G312=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H312-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C312-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B312,99),0,1,1)*K312,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E312,0,1,1)*L312,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*M312,FEE_rounding)","v":0},0,0,{"$f":"IF(C312>=1,ROUND(K312*OFFSET(Input!$U$27,B312,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B312=1,0,IF($C312>=1,ROUND(OFFSET(Input!$X$27,B312,0,1,1)*AL311,AV_rounding),0))","v":0},{"$f":"IF(B312=1,0,IF(C312=1,ROUND(OFFSET(Input!$W$27,B312,0,1,1)*AVERAGE($AI$5,$AL$5:$AL310),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),OFFSET(Input!$G$27,B312,0,1,1)-AE312,0)","v":0},{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),MIN(OFFSET(Input!$G$27,B312,0,1,1),AP311),0)","v":0},0,0,0,2174173.8249360402,2163898.8249360402,2169235.5831983001,2169235.5831983001,380468.55555142998,380468.55555142998,381406.89364929899,381406.89364929899,{"$f":"IF(A312=\"\",\"\",AL312-ROUND(AL312*OFFSET(Input!$S$27,$B312,0,1,1),2*FEE_rounding))","v":2169235.5831983001},{"$f":"IF(A312=\"\",\"\",ROUND(AP312*(1-OFFSET(Input!$T$27,MIN(B312,10),0,1,1)),2*FEE_rounding))","v":381406.89364929899},8050642.4768475983,0,0,0,5500000,7674173.8249360397,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A312=1,PMF_1st=0),0,ROUND(IF(A312=1,AI312,AL311)*OFFSET(Input!$O$27,IF(A312=121,-1,0)+MIN(B312,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A312=1,PMF_1st=0),0,IF(SUM($K$5:$L312)-$AU311>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B311,B312),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C312-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[309,26,9,null,65,{"$f":"IF(A313=\"\",\"\",IF(A313=1,Age_Full_Month,IF(F312=11,0,F312+1)))","v":8},65,0,{"$f":"IF(A313=\"\",\"\",IF(AND(F313=11,G313=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H313-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C313-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B313,99),0,1,1)*K313,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E313,0,1,1)*L313,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*M313,FEE_rounding)","v":0},0,0,{"$f":"IF(C313>=1,ROUND(K313*OFFSET(Input!$U$27,B313,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B313=1,0,IF($C313>=1,ROUND(OFFSET(Input!$X$27,B313,0,1,1)*AL312,AV_rounding),0))","v":0},{"$f":"IF(B313=1,0,IF(C313=1,ROUND(OFFSET(Input!$W$27,B313,0,1,1)*AVERAGE($AI$5,$AL$5:$AL311),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),OFFSET(Input!$G$27,B313,0,1,1)-AE313,0)","v":0},{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),MIN(OFFSET(Input!$G$27,B313,0,1,1),AP312),0)","v":0},0,0,0,2169235.5831983001,2158960.5831983001,2164285.1624242398,2164285.1624242398,381406.89364929899,381406.89364929899,382347.54594205401,382347.54594205401,{"$f":"IF(A313=\"\",\"\",AL313-ROUND(AL313*OFFSET(Input!$S$27,$B313,0,1,1),2*FEE_rounding))","v":2164285.1624242398},{"$f":"IF(A313=\"\",\"\",ROUND(AP313*(1-OFFSET(Input!$T$27,MIN(B313,10),0,1,1)),2*FEE_rounding))","v":382347.54594205401},8046632.7083662944,0,0,0,5500000,7669235.5831982996,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A313=1,PMF_1st=0),0,ROUND(IF(A313=1,AI313,AL312)*OFFSET(Input!$O$27,IF(A313=121,-1,0)+MIN(B313,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A313=1,PMF_1st=0),0,IF(SUM($K$5:$L313)-$AU312>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B312,B313),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C313-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[310,26,10,null,65,{"$f":"IF(A314=\"\",\"\",IF(A314=1,Age_Full_Month,IF(F313=11,0,F313+1)))","v":9},65,0,{"$f":"IF(A314=\"\",\"\",IF(AND(F314=11,G314=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H314-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C314-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B314,99),0,1,1)*K314,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E314,0,1,1)*L314,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*M314,FEE_rounding)","v":0},0,0,{"$f":"IF(C314>=1,ROUND(K314*OFFSET(Input!$U$27,B314,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B314=1,0,IF($C314>=1,ROUND(OFFSET(Input!$X$27,B314,0,1,1)*AL313,AV_rounding),0))","v":0},{"$f":"IF(B314=1,0,IF(C314=1,ROUND(OFFSET(Input!$W$27,B314,0,1,1)*AVERAGE($AI$5,$AL$5:$AL312),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),OFFSET(Input!$G$27,B314,0,1,1)-AE314,0)","v":0},{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),MIN(OFFSET(Input!$G$27,B314,0,1,1),AP313),0)","v":0},0,0,0,2164285.1624242398,2154010.1624242398,2159322.5325770602,2159322.5325770602,382347.54594205401,382347.54594205401,383290.51813712501,383290.51813712501,{"$f":"IF(A314=\"\",\"\",AL314-ROUND(AL314*OFFSET(Input!$S$27,$B314,0,1,1),2*FEE_rounding))","v":2159322.5325770602},{"$f":"IF(A314=\"\",\"\",ROUND(AP314*(1-OFFSET(Input!$T$27,MIN(B314,10),0,1,1)),2*FEE_rounding))","v":383290.51813712501},8042613.0507141855,0,0,0,5500000,7664285.1624242403,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A314=1,PMF_1st=0),0,ROUND(IF(A314=1,AI314,AL313)*OFFSET(Input!$O$27,IF(A314=121,-1,0)+MIN(B314,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A314=1,PMF_1st=0),0,IF(SUM($K$5:$L314)-$AU313>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B313,B314),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C314-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[311,26,11,null,65,{"$f":"IF(A315=\"\",\"\",IF(A315=1,Age_Full_Month,IF(F314=11,0,F314+1)))","v":10},65,0,{"$f":"IF(A315=\"\",\"\",IF(AND(F315=11,G315=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H315-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C315-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B315,99),0,1,1)*K315,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E315,0,1,1)*L315,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*M315,FEE_rounding)","v":0},0,0,{"$f":"IF(C315>=1,ROUND(K315*OFFSET(Input!$U$27,B315,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B315=1,0,IF($C315>=1,ROUND(OFFSET(Input!$X$27,B315,0,1,1)*AL314,AV_rounding),0))","v":0},{"$f":"IF(B315=1,0,IF(C315=1,ROUND(OFFSET(Input!$W$27,B315,0,1,1)*AVERAGE($AI$5,$AL$5:$AL313),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),OFFSET(Input!$G$27,B315,0,1,1)-AE315,0)","v":0},{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),MIN(OFFSET(Input!$G$27,B315,0,1,1),AP314),0)","v":0},0,0,0,2159322.5325770602,2149047.5325770602,2154347.6635459,2154347.6635459,383290.51813712501,383290.51813712501,384235.815956017,384235.815956017,{"$f":"IF(A315=\"\",\"\",AL315-ROUND(AL315*OFFSET(Input!$S$27,$B315,0,1,1),2*FEE_rounding))","v":2154347.6635459},{"$f":"IF(A315=\"\",\"\",ROUND(AP315*(1-OFFSET(Input!$T$27,MIN(B315,10),0,1,1)),2*FEE_rounding))","v":384235.815956017},8038583.479501917,0,0,0,5500000,7659322.5325770602,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A315=1,PMF_1st=0),0,ROUND(IF(A315=1,AI315,AL314)*OFFSET(Input!$O$27,IF(A315=121,-1,0)+MIN(B315,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A315=1,PMF_1st=0),0,IF(SUM($K$5:$L315)-$AU314>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B314,B315),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C315-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[312,26,12,null,65,{"$f":"IF(A316=\"\",\"\",IF(A316=1,Age_Full_Month,IF(F315=11,0,F315+1)))","v":11},65,0,{"$f":"IF(A316=\"\",\"\",IF(AND(F316=11,G316=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H316-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C316-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B316,99),0,1,1)*K316,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E316,0,1,1)*L316,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*M316,FEE_rounding)","v":0},0,0,{"$f":"IF(C316>=1,ROUND(K316*OFFSET(Input!$U$27,B316,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B316=1,0,IF($C316>=1,ROUND(OFFSET(Input!$X$27,B316,0,1,1)*AL315,AV_rounding),0))","v":0},{"$f":"IF(B316=1,0,IF(C316=1,ROUND(OFFSET(Input!$W$27,B316,0,1,1)*AVERAGE($AI$5,$AL$5:$AL314),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),OFFSET(Input!$G$27,B316,0,1,1)-AE316,0)","v":0},{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),MIN(OFFSET(Input!$G$27,B316,0,1,1),AP315),0)","v":0},0,0,0,2154347.6635459,2144072.6635459,2149360.5251456299,2149360.5251456299,384235.815956017,384235.815956017,385183.44513434602,385183.44513434602,{"$f":"IF(A316=\"\",\"\",AL316-ROUND(AL316*OFFSET(Input!$S$27,$B316,0,1,1),2*FEE_rounding))","v":2149360.5251456299},{"$f":"IF(A316=\"\",\"\",ROUND(AP316*(1-OFFSET(Input!$T$27,MIN(B316,10),0,1,1)),2*FEE_rounding))","v":385183.44513434602},8034543.9702799758,0,0,0,5500000,7654347.6635459,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A316=1,PMF_1st=0),0,ROUND(IF(A316=1,AI316,AL315)*OFFSET(Input!$O$27,IF(A316=121,-1,0)+MIN(B316,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A316=1,PMF_1st=0),0,IF(SUM($K$5:$L316)-$AU315>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B315,B316),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C316-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[313,27,1,null,66,{"$f":"IF(A317=\"\",\"\",IF(A317=1,Age_Full_Month,IF(F316=11,0,F316+1)))","v":0},66,0,{"$f":"IF(A317=\"\",\"\",IF(AND(F317=11,G317=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H317-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C317-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B317,99),0,1,1)*K317,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E317,0,1,1)*L317,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*M317,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C317>=1,ROUND(K317*OFFSET(Input!$U$27,B317,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B317=1,0,IF($C317>=1,ROUND(OFFSET(Input!$X$27,B317,0,1,1)*AL316,AV_rounding),0))","v":0},{"$f":"IF(B317=1,0,IF(C317=1,ROUND(OFFSET(Input!$W$27,B317,0,1,1)*AVERAGE($AI$5,$AL$5:$AL315),AV_rounding),0))","v":0},11110,0,0,109700,100,0,0,0,{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),OFFSET(Input!$G$27,B317,0,1,1)-AE317,0)","v":0},{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),MIN(OFFSET(Input!$G$27,B317,0,1,1),AP316),0)","v":0},0,0,0,2249360.5251456299,2238150.5251456299,2243670.40813166,2243670.40813166,394883.44513434602,394883.44513434602,395857.33423866401,395857.33423866401,{"$f":"IF(A317=\"\",\"\",AL317-ROUND(AL317*OFFSET(Input!$S$27,$B317,0,1,1),2*FEE_rounding))","v":2243670.40813166},{"$f":"IF(A317=\"\",\"\",ROUND(AP317*(1-OFFSET(Input!$T$27,MIN(B317,10),0,1,1)),2*FEE_rounding))","v":395857.33423866401},8139527.7423703242,0,0,109700,5500000,7749360.5251456294,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A317=1,PMF_1st=0),0,ROUND(IF(A317=1,AI317,AL316)*OFFSET(Input!$O$27,IF(A317=121,-1,0)+MIN(B317,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A317=1,PMF_1st=0),0,IF(SUM($K$5:$L317)-$AU316>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B316,B317),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C317-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[314,27,2,null,66,{"$f":"IF(A318=\"\",\"\",IF(A318=1,Age_Full_Month,IF(F317=11,0,F317+1)))","v":1},66,0,{"$f":"IF(A318=\"\",\"\",IF(AND(F318=11,G318=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H318-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C318-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B318,99),0,1,1)*K318,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E318,0,1,1)*L318,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*M318,FEE_rounding)","v":0},0,0,{"$f":"IF(C318>=1,ROUND(K318*OFFSET(Input!$U$27,B318,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B318=1,0,IF($C318>=1,ROUND(OFFSET(Input!$X$27,B318,0,1,1)*AL317,AV_rounding),0))","v":0},{"$f":"IF(B318=1,0,IF(C318=1,ROUND(OFFSET(Input!$W$27,B318,0,1,1)*AVERAGE($AI$5,$AL$5:$AL316),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),OFFSET(Input!$G$27,B318,0,1,1)-AE318,0)","v":0},{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),MIN(OFFSET(Input!$G$27,B318,0,1,1),AP317),0)","v":0},0,0,0,2243670.40813166,2232460.40813166,2237966.2577541,2237966.2577541,395857.33423866401,395857.33423866401,396833.62521624198,396833.62521624198,{"$f":"IF(A318=\"\",\"\",AL318-ROUND(AL318*OFFSET(Input!$S$27,$B318,0,1,1),2*FEE_rounding))","v":2237966.2577541},{"$f":"IF(A318=\"\",\"\",ROUND(AP318*(1-OFFSET(Input!$T$27,MIN(B318,10),0,1,1)),2*FEE_rounding))","v":396833.62521624198},8134799.8829703424,0,0,0,5500000,7743670.40813166,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A318=1,PMF_1st=0),0,ROUND(IF(A318=1,AI318,AL317)*OFFSET(Input!$O$27,IF(A318=121,-1,0)+MIN(B318,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A318=1,PMF_1st=0),0,IF(SUM($K$5:$L318)-$AU317>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B317,B318),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C318-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[315,27,3,null,66,{"$f":"IF(A319=\"\",\"\",IF(A319=1,Age_Full_Month,IF(F318=11,0,F318+1)))","v":2},66,0,{"$f":"IF(A319=\"\",\"\",IF(AND(F319=11,G319=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H319-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C319-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B319,99),0,1,1)*K319,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E319,0,1,1)*L319,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*M319,FEE_rounding)","v":0},0,0,{"$f":"IF(C319>=1,ROUND(K319*OFFSET(Input!$U$27,B319,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B319=1,0,IF($C319>=1,ROUND(OFFSET(Input!$X$27,B319,0,1,1)*AL318,AV_rounding),0))","v":0},{"$f":"IF(B319=1,0,IF(C319=1,ROUND(OFFSET(Input!$W$27,B319,0,1,1)*AVERAGE($AI$5,$AL$5:$AL317),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),OFFSET(Input!$G$27,B319,0,1,1)-AE319,0)","v":0},{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),MIN(OFFSET(Input!$G$27,B319,0,1,1),AP318),0)","v":0},0,0,0,2237966.2577541,2226756.2577541,2232248.03940289,2232248.03940289,396833.62521624198,396833.62521624198,397812.32399074698,397812.32399074698,{"$f":"IF(A319=\"\",\"\",AL319-ROUND(AL319*OFFSET(Input!$S$27,$B319,0,1,1),2*FEE_rounding))","v":2232248.03940289},{"$f":"IF(A319=\"\",\"\",ROUND(AP319*(1-OFFSET(Input!$T$27,MIN(B319,10),0,1,1)),2*FEE_rounding))","v":397812.32399074698},8130060.3633936374,0,0,0,5500000,7737966.2577541005,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A319=1,PMF_1st=0),0,ROUND(IF(A319=1,AI319,AL318)*OFFSET(Input!$O$27,IF(A319=121,-1,0)+MIN(B319,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A319=1,PMF_1st=0),0,IF(SUM($K$5:$L319)-$AU318>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B318,B319),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C319-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[316,27,4,null,66,{"$f":"IF(A320=\"\",\"\",IF(A320=1,Age_Full_Month,IF(F319=11,0,F319+1)))","v":3},66,0,{"$f":"IF(A320=\"\",\"\",IF(AND(F320=11,G320=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H320-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C320-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B320,99),0,1,1)*K320,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E320,0,1,1)*L320,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*M320,FEE_rounding)","v":0},0,0,{"$f":"IF(C320>=1,ROUND(K320*OFFSET(Input!$U$27,B320,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B320=1,0,IF($C320>=1,ROUND(OFFSET(Input!$X$27,B320,0,1,1)*AL319,AV_rounding),0))","v":0},{"$f":"IF(B320=1,0,IF(C320=1,ROUND(OFFSET(Input!$W$27,B320,0,1,1)*AVERAGE($AI$5,$AL$5:$AL318),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),OFFSET(Input!$G$27,B320,0,1,1)-AE320,0)","v":0},{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),MIN(OFFSET(Input!$G$27,B320,0,1,1),AP319),0)","v":0},0,0,0,2232248.03940289,2221038.03940289,2226515.71838261,2226515.71838261,397812.32399074698,397812.32399074698,398793.43650045502,398793.43650045502,{"$f":"IF(A320=\"\",\"\",AL320-ROUND(AL320*OFFSET(Input!$S$27,$B320,0,1,1),2*FEE_rounding))","v":2226515.71838261},{"$f":"IF(A320=\"\",\"\",ROUND(AP320*(1-OFFSET(Input!$T$27,MIN(B320,10),0,1,1)),2*FEE_rounding))","v":398793.43650045502},8125309.1548830653,0,0,0,5500000,7732248.03940289,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A320=1,PMF_1st=0),0,ROUND(IF(A320=1,AI320,AL319)*OFFSET(Input!$O$27,IF(A320=121,-1,0)+MIN(B320,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A320=1,PMF_1st=0),0,IF(SUM($K$5:$L320)-$AU319>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B319,B320),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C320-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[317,27,5,null,66,{"$f":"IF(A321=\"\",\"\",IF(A321=1,Age_Full_Month,IF(F320=11,0,F320+1)))","v":4},66,0,{"$f":"IF(A321=\"\",\"\",IF(AND(F321=11,G321=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H321-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C321-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B321,99),0,1,1)*K321,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E321,0,1,1)*L321,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*M321,FEE_rounding)","v":0},0,0,{"$f":"IF(C321>=1,ROUND(K321*OFFSET(Input!$U$27,B321,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B321=1,0,IF($C321>=1,ROUND(OFFSET(Input!$X$27,B321,0,1,1)*AL320,AV_rounding),0))","v":0},{"$f":"IF(B321=1,0,IF(C321=1,ROUND(OFFSET(Input!$W$27,B321,0,1,1)*AVERAGE($AI$5,$AL$5:$AL319),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),OFFSET(Input!$G$27,B321,0,1,1)-AE321,0)","v":0},{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),MIN(OFFSET(Input!$G$27,B321,0,1,1),AP320),0)","v":0},0,0,0,2226515.71838261,2215305.71838261,2220769.2599122701,2220769.2599122701,398793.43650045502,398793.43650045502,399776.96869828901,399776.96869828901,{"$f":"IF(A321=\"\",\"\",AL321-ROUND(AL321*OFFSET(Input!$S$27,$B321,0,1,1),2*FEE_rounding))","v":2220769.2599122701},{"$f":"IF(A321=\"\",\"\",ROUND(AP321*(1-OFFSET(Input!$T$27,MIN(B321,10),0,1,1)),2*FEE_rounding))","v":399776.96869828901},8120546.2286105594,0,0,0,5500000,7726515.71838261,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A321=1,PMF_1st=0),0,ROUND(IF(A321=1,AI321,AL320)*OFFSET(Input!$O$27,IF(A321=121,-1,0)+MIN(B321,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A321=1,PMF_1st=0),0,IF(SUM($K$5:$L321)-$AU320>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B320,B321),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C321-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[318,27,6,null,66,{"$f":"IF(A322=\"\",\"\",IF(A322=1,Age_Full_Month,IF(F321=11,0,F321+1)))","v":5},66,0,{"$f":"IF(A322=\"\",\"\",IF(AND(F322=11,G322=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H322-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C322-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B322,99),0,1,1)*K322,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E322,0,1,1)*L322,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*M322,FEE_rounding)","v":0},0,0,{"$f":"IF(C322>=1,ROUND(K322*OFFSET(Input!$U$27,B322,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B322=1,0,IF($C322>=1,ROUND(OFFSET(Input!$X$27,B322,0,1,1)*AL321,AV_rounding),0))","v":0},{"$f":"IF(B322=1,0,IF(C322=1,ROUND(OFFSET(Input!$W$27,B322,0,1,1)*AVERAGE($AI$5,$AL$5:$AL320),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),OFFSET(Input!$G$27,B322,0,1,1)-AE322,0)","v":0},{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),MIN(OFFSET(Input!$G$27,B322,0,1,1),AP321),0)","v":0},0,0,0,2220769.2599122701,2209559.2599122701,2215008.6291251099,2215008.6291251099,399776.96869828901,399776.96869828901,400762.92655185302,400762.92655185302,{"$f":"IF(A322=\"\",\"\",AL322-ROUND(AL322*OFFSET(Input!$S$27,$B322,0,1,1),2*FEE_rounding))","v":2215008.6291251099},{"$f":"IF(A322=\"\",\"\",ROUND(AP322*(1-OFFSET(Input!$T$27,MIN(B322,10),0,1,1)),2*FEE_rounding))","v":400762.92655185302},8115771.5556769632,0,0,0,5500000,7720769.2599122701,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A322=1,PMF_1st=0),0,ROUND(IF(A322=1,AI322,AL321)*OFFSET(Input!$O$27,IF(A322=121,-1,0)+MIN(B322,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A322=1,PMF_1st=0),0,IF(SUM($K$5:$L322)-$AU321>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B321,B322),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C322-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[319,27,7,null,66,{"$f":"IF(A323=\"\",\"\",IF(A323=1,Age_Full_Month,IF(F322=11,0,F322+1)))","v":6},66,0,{"$f":"IF(A323=\"\",\"\",IF(AND(F323=11,G323=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H323-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C323-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B323,99),0,1,1)*K323,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E323,0,1,1)*L323,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*M323,FEE_rounding)","v":0},0,0,{"$f":"IF(C323>=1,ROUND(K323*OFFSET(Input!$U$27,B323,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B323=1,0,IF($C323>=1,ROUND(OFFSET(Input!$X$27,B323,0,1,1)*AL322,AV_rounding),0))","v":0},{"$f":"IF(B323=1,0,IF(C323=1,ROUND(OFFSET(Input!$W$27,B323,0,1,1)*AVERAGE($AI$5,$AL$5:$AL321),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),OFFSET(Input!$G$27,B323,0,1,1)-AE323,0)","v":0},{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),MIN(OFFSET(Input!$G$27,B323,0,1,1),AP322),0)","v":0},0,0,0,2215008.6291251099,2203798.6291251099,2209233.79106837,2209233.79106837,400762.92655185302,400762.92655185302,401751.31604346802,401751.31604346802,{"$f":"IF(A323=\"\",\"\",AL323-ROUND(AL323*OFFSET(Input!$S$27,$B323,0,1,1),2*FEE_rounding))","v":2209233.79106837},{"$f":"IF(A323=\"\",\"\",ROUND(AP323*(1-OFFSET(Input!$T$27,MIN(B323,10),0,1,1)),2*FEE_rounding))","v":401751.31604346802},8110985.1071118377,0,0,0,5500000,7715008.6291251099,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A323=1,PMF_1st=0),0,ROUND(IF(A323=1,AI323,AL322)*OFFSET(Input!$O$27,IF(A323=121,-1,0)+MIN(B323,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A323=1,PMF_1st=0),0,IF(SUM($K$5:$L323)-$AU322>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B322,B323),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C323-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[320,27,8,null,66,{"$f":"IF(A324=\"\",\"\",IF(A324=1,Age_Full_Month,IF(F323=11,0,F323+1)))","v":7},66,0,{"$f":"IF(A324=\"\",\"\",IF(AND(F324=11,G324=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H324-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C324-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B324,99),0,1,1)*K324,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E324,0,1,1)*L324,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*M324,FEE_rounding)","v":0},0,0,{"$f":"IF(C324>=1,ROUND(K324*OFFSET(Input!$U$27,B324,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B324=1,0,IF($C324>=1,ROUND(OFFSET(Input!$X$27,B324,0,1,1)*AL323,AV_rounding),0))","v":0},{"$f":"IF(B324=1,0,IF(C324=1,ROUND(OFFSET(Input!$W$27,B324,0,1,1)*AVERAGE($AI$5,$AL$5:$AL322),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),OFFSET(Input!$G$27,B324,0,1,1)-AE324,0)","v":0},{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),MIN(OFFSET(Input!$G$27,B324,0,1,1),AP323),0)","v":0},0,0,0,2209233.79106837,2198023.79106837,2203444.7107030898,2203444.7107030898,401751.31604346802,401751.31604346802,402742.14317020902,402742.14317020902,{"$f":"IF(A324=\"\",\"\",AL324-ROUND(AL324*OFFSET(Input!$S$27,$B324,0,1,1),2*FEE_rounding))","v":2203444.7107030898},{"$f":"IF(A324=\"\",\"\",ROUND(AP324*(1-OFFSET(Input!$T$27,MIN(B324,10),0,1,1)),2*FEE_rounding))","v":402742.14317020902},8106186.8538732985,0,0,0,5500000,7709233.7910683695,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A324=1,PMF_1st=0),0,ROUND(IF(A324=1,AI324,AL323)*OFFSET(Input!$O$27,IF(A324=121,-1,0)+MIN(B324,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A324=1,PMF_1st=0),0,IF(SUM($K$5:$L324)-$AU323>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B323,B324),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C324-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[321,27,9,null,{"$f":"IF($A325=\"\",\"\",Age_Insured+B325-1)","v":66},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Month,IF(F324=11,0,F324+1)))","v":8},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Year,IF(F324=11,G324+1,G324)))","v":66},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),DAY(EOMONTH((SignYY+INT(A325/12)+1911)&\"/\"&(IF(MOD(SignMM+A325-1,12)=0,12,MOD(SignMM+A325-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H325-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B325-1>=BPP,\"\",IF(AS324>0,1,0))","v":1},{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,IF(($BJ325+$AL324+$AP324+$AW325)/($BJ325+$AL324+$AP324)>$BK325,VLOOKUP($B325,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K325=0,0,IF(MOD(C325-1,12/Prem_Freq)=0,VLOOKUP(B325,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C325=1,VLOOKUP(B325,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C325-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B325,99),0,1,1)*K325,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E325,0,1,1)*L325,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*M325,FEE_rounding)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,K325-N325))","v":0},{"$f":"IF(A326=\"\",\"\",IF(K325=\"*****\",\"*****\",L325-O325+M325-P325))","v":0},{"$f":"IF(C325>=1,ROUND(K325*OFFSET(Input!$U$27,B325,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B325=1,0,IF($C325>=1,ROUND(OFFSET(Input!$X$27,B325,0,1,1)*AL324,AV_rounding),0))","v":0},{"$f":"IF(B325=1,0,IF(C325=1,ROUND(OFFSET(Input!$W$27,B325,0,1,1)*AVERAGE($AI$5,$AL$5:$AL323),AV_rounding),0))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,BA325,AI325))","v":11110},{"$f":"IF(E325=\"\",\"\",IF(SUM(AI325,-V325)>BB325,BB325,SUM(AI325,-V325)))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,0,BA325-AI325))","v":0},0,100,{"$f":"IF(E325=\" \",\" \",IF(Z325<BI324+BC325+BE325+BD325*0+BF325,BI324+BC325+BE325+BD325*0+BF325-BI324-Z325,0))","v":0},0,0,{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),OFFSET(Input!$G$27,B325,0,1,1)-AE325,0)","v":0},{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),MIN(OFFSET(Input!$G$27,B325,0,1,1),AP324),0)","v":0},{"$f":"IF(A326=\"\",\"\",AF324+AD325+AE325)","v":0},0,0,{"$f":"IF(A325=\"\",\"\",AL324+Q325+R325*0+IF(A325=1,0,SUM(S325:U325)))","v":2203444.7107030898},{"$f":"IF(A325=\"\",\"\",AI325-V325-W325-Z325-AD325)","v":2192234.7107030898},{"$f":"ROUND((AJ325-AB325)*(1+IRR_1)^(1/12)+IF(A325=1,S325,0),AV_rounding)","v":2197641.35290389},{"$f":"ROUND(AK325-AG325,AV_rounding)","v":2197641.35290389},402742.14317020902,402742.14317020902,{"$f":"ROUND((AN325-AC325)*(1+IRR_1)^(1/12),AV_rounding)","v":403735.41394394299},{"$f":"ROUND(AO325-AH325,AV_rounding)","v":403735.41394394299},{"$f":"IF(A325=\"\",\"\",AL325-ROUND(AL325*OFFSET(Input!$S$27,$B325,0,1,1),2*FEE_rounding))","v":2197641.35290389},{"$f":"IF(A325=\"\",\"\",ROUND(AP325*(1-OFFSET(Input!$T$27,MIN(B325,10),0,1,1)),2*FEE_rounding))","v":403735.41394394299},{"$f":"AW325+AL325+AP325","v":8101376.7668478321},0,{"$f":"IF(A326=\"\",\"\",AU324+AD325+AE325)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,Q325+R325))","v":0},5500000,7703444.7107030898,{"$f":"IF(A325=1,K325,MAX(AY324+K325-AD324-AE324,0))","v":2700000},5500000,{"$f":"ROUND(ROUND(AZ325/100000*VLOOKUP(Age_Insured+B325-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I325>0,I325/H325,1),2*FEE_rounding)*IF(G326>14,1,0)*IF(AND(I325=0,H325>0),0,1)","v":11110},0,null,null,{"$f":"IF(AND(A325=1,PMF_1st=0),0,ROUND(IF(A325=1,AI325,AL324)*OFFSET(Input!$O$27,IF(A325=121,-1,0)+MIN(B325,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A325=1,PMF_1st=0),0,IF(SUM($K$5:$L325)-$AU324>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B324,B325),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A325+1","v":322},{"$f":"IF($A326=\"\",\"\",INT((A326-1)/12)+1)","v":27},{"$f":"IF($A326=\"\",\"\",MOD((A326-1),12)+1)","v":10},null,66,{"$f":"IF(A326=\"\",\"\",IF(A326=1,Age_Full_Month,IF(F325=11,0,F325+1)))","v":9},66,0,{"$f":"IF(A326=\"\",\"\",IF(AND(F326=11,G326=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H326-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C326-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B326,99),0,1,1)*K326,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E326,0,1,1)*L326,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*M326,FEE_rounding)","v":0},0,0,{"$f":"IF(C326>=1,ROUND(K326*OFFSET(Input!$U$27,B326,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B326=1,0,IF($C326>=1,ROUND(OFFSET(Input!$X$27,B326,0,1,1)*AL325,AV_rounding),0))","v":0},{"$f":"IF(B326=1,0,IF(C326=1,ROUND(OFFSET(Input!$W$27,B326,0,1,1)*AVERAGE($AI$5,$AL$5:$AL324),AV_rounding),0))","v":0},11110,0,0,{"$f":"Q326+R326","v":0},{"$f":"IF(E326=\" \",\" \",IF(AI326+AM326-V326>BI325+BC326+BD326+BF326+BE326,BI325+BC326+BD326+BF326+BE326,MAX(AI326+AM326-V326,0)))","v":100},0,{"$f":"BG326","v":0},{"$f":"BH326","v":0},{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),OFFSET(Input!$G$27,B326,0,1,1)-AE326,0)","v":0},{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),MIN(OFFSET(Input!$G$27,B326,0,1,1),AP325),0)","v":0},0,0,0,2197641.35290389,2186431.35290389,2191823.68245877,2191823.68245877,{"$f":"R326+AO325","v":403735.41394394299},{"$f":"AM326-X326-AA326-AE326","v":403735.41394394299},404731.13439136097,404731.13439136097,{"$f":"IF(A326=\"\",\"\",AL326-ROUND(AL326*OFFSET(Input!$S$27,$B326,0,1,1),2*FEE_rounding))","v":2191823.68245877},{"$f":"IF(A326=\"\",\"\",ROUND(AP326*(1-OFFSET(Input!$T$27,MIN(B326,10),0,1,1)),2*FEE_rounding))","v":404731.13439136097},8096554.8168501304,0,0,0,{"$f":"AW325","v":5500000},{"$f":"AW326+AI326","v":7697641.3529038895},2700000,{"$f":"IF(A326=\"\",\"\",AW326)","v":5500000},11110,0,null,null,{"$f":"IF(AND(A326=1,PMF_1st=0),0,ROUND(IF(A326=1,AI326,AL325)*OFFSET(Input!$O$27,IF(A326=121,-1,0)+MIN(B326,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A326=1,PMF_1st=0),0,IF(SUM($K$5:$L326)-$AU325>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B325,B326),21),0,1,1)))","v":100},null,null,{"$f":"BI325+BC326+BD326+BE326+BF326-Z326-AA326","v":0},{"$f":"IF(MOD($C326-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E326<=30,1.9,IF($E326<=40,1.6,IF($E326<=50,1.4,IF($E326<=60,1.2,IF($E326<=70,1.1,IF($E326<=90,1.02,1))))))","v":1.1000000000000001}]
[323,27,11,null,66,{"$f":"IF(A327=\"\",\"\",IF(A327=1,Age_Full_Month,IF(F326=11,0,F326+1)))","v":10},66,0,{"$f":"IF(A327=\"\",\"\",IF(AND(F327=11,G327=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H327-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C327-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B327,99),0,1,1)*K327,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E327,0,1,1)*L327,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*M327,FEE_rounding)","v":0},0,0,{"$f":"IF(C327>=1,ROUND(K327*OFFSET(Input!$U$27,B327,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B327=1,0,IF($C327>=1,ROUND(OFFSET(Input!$X$27,B327,0,1,1)*AL326,AV_rounding),0))","v":0},{"$f":"IF(B327=1,0,IF(C327=1,ROUND(OFFSET(Input!$W$27,B327,0,1,1)*AVERAGE($AI$5,$AL$5:$AL325),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),OFFSET(Input!$G$27,B327,0,1,1)-AE327,0)","v":0},{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),MIN(OFFSET(Input!$G$27,B327,0,1,1),AP326),0)","v":0},0,0,0,2191823.68245877,2180613.68245877,2185991.6640688898,2185991.6640688898,404731.13439136097,404731.13439136097,405729.31055402098,405729.31055402098,{"$f":"IF(A327=\"\",\"\",AL327-ROUND(AL327*OFFSET(Input!$S$27,$B327,0,1,1),2*FEE_rounding))","v":2185991.6640688898},{"$f":"IF(A327=\"\",\"\",ROUND(AP327*(1-OFFSET(Input!$T$27,MIN(B327,10),0,1,1)),2*FEE_rounding))","v":405729.31055402098},8091720.9746229108,0,0,0,5500000,7691823.6824587695,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A327=1,PMF_1st=0),0,ROUND(IF(A327=1,AI327,AL326)*OFFSET(Input!$O$27,IF(A327=121,-1,0)+MIN(B327,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A327=1,PMF_1st=0),0,IF(SUM($K$5:$L327)-$AU326>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B326,B327),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C327-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[324,27,12,null,66,{"$f":"IF(A328=\"\",\"\",IF(A328=1,Age_Full_Month,IF(F327=11,0,F327+1)))","v":11},66,0,{"$f":"IF(A328=\"\",\"\",IF(AND(F328=11,G328=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H328-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C328-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B328,99),0,1,1)*K328,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E328,0,1,1)*L328,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*M328,FEE_rounding)","v":0},0,0,{"$f":"IF(C328>=1,ROUND(K328*OFFSET(Input!$U$27,B328,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B328=1,0,IF($C328>=1,ROUND(OFFSET(Input!$X$27,B328,0,1,1)*AL327,AV_rounding),0))","v":0},{"$f":"IF(B328=1,0,IF(C328=1,ROUND(OFFSET(Input!$W$27,B328,0,1,1)*AVERAGE($AI$5,$AL$5:$AL326),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),OFFSET(Input!$G$27,B328,0,1,1)-AE328,0)","v":0},{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),MIN(OFFSET(Input!$G$27,B328,0,1,1),AP327),0)","v":0},0,0,0,2185991.6640688898,2174781.6640688898,2180145.2623483399,2180145.2623483399,405729.31055402098,405729.31055402098,406729.94848837802,406729.94848837802,{"$f":"IF(A328=\"\",\"\",AL328-ROUND(AL328*OFFSET(Input!$S$27,$B328,0,1,1),2*FEE_rounding))","v":2180145.2623483399},{"$f":"IF(A328=\"\",\"\",ROUND(AP328*(1-OFFSET(Input!$T$27,MIN(B328,10),0,1,1)),2*FEE_rounding))","v":406729.94848837802},8086875.2108367179,0,0,0,5500000,7685991.6640688898,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A328=1,PMF_1st=0),0,ROUND(IF(A328=1,AI328,AL327)*OFFSET(Input!$O$27,IF(A328=121,-1,0)+MIN(B328,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A328=1,PMF_1st=0),0,IF(SUM($K$5:$L328)-$AU327>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B327,B328),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C328-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[325,28,1,null,67,{"$f":"IF(A329=\"\",\"\",IF(A329=1,Age_Full_Month,IF(F328=11,0,F328+1)))","v":0},67,0,{"$f":"IF(A329=\"\",\"\",IF(AND(F329=11,G329=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H329-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C329-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B329,99),0,1,1)*K329,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E329,0,1,1)*L329,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*M329,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C329>=1,ROUND(K329*OFFSET(Input!$U$27,B329,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B329=1,0,IF($C329>=1,ROUND(OFFSET(Input!$X$27,B329,0,1,1)*AL328,AV_rounding),0))","v":0},{"$f":"IF(B329=1,0,IF(C329=1,ROUND(OFFSET(Input!$W$27,B329,0,1,1)*AVERAGE($AI$5,$AL$5:$AL327),AV_rounding),0))","v":0},12155,0,0,109700,0,0,0,0,{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),OFFSET(Input!$G$27,B329,0,1,1)-AE329,0)","v":0},{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),MIN(OFFSET(Input!$G$27,B329,0,1,1),AP328),0)","v":0},0,0,0,2280145.2623483399,2267990.2623483399,2273583.7381762499,2273583.7381762499,416429.94848837802,416429.94848837802,417456.977082617,417456.977082617,{"$f":"IF(A329=\"\",\"\",AL329-ROUND(AL329*OFFSET(Input!$S$27,$B329,0,1,1),2*FEE_rounding))","v":2273583.7381762499},{"$f":"IF(A329=\"\",\"\",ROUND(AP329*(1-OFFSET(Input!$T$27,MIN(B329,10),0,1,1)),2*FEE_rounding))","v":417456.977082617},8191040.7152588665,0,0,109700,5500000,7780145.2623483399,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A329=1,PMF_1st=0),0,ROUND(IF(A329=1,AI329,AL328)*OFFSET(Input!$O$27,IF(A329=121,-1,0)+MIN(B329,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A329=1,PMF_1st=0),0,IF(SUM($K$5:$L329)-$AU328>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B328,B329),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C329-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[326,28,2,null,67,{"$f":"IF(A330=\"\",\"\",IF(A330=1,Age_Full_Month,IF(F329=11,0,F329+1)))","v":1},67,0,{"$f":"IF(A330=\"\",\"\",IF(AND(F330=11,G330=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H330-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C330-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B330,99),0,1,1)*K330,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E330,0,1,1)*L330,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*M330,FEE_rounding)","v":0},0,0,{"$f":"IF(C330>=1,ROUND(K330*OFFSET(Input!$U$27,B330,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B330=1,0,IF($C330>=1,ROUND(OFFSET(Input!$X$27,B330,0,1,1)*AL329,AV_rounding),0))","v":0},{"$f":"IF(B330=1,0,IF(C330=1,ROUND(OFFSET(Input!$W$27,B330,0,1,1)*AVERAGE($AI$5,$AL$5:$AL328),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),OFFSET(Input!$G$27,B330,0,1,1)-AE330,0)","v":0},{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),MIN(OFFSET(Input!$G$27,B330,0,1,1),AP329),0)","v":0},0,0,0,2273583.7381762499,2261428.7381762499,2267006.0315154302,2267006.0315154302,417456.977082617,417456.977082617,418486.53860643302,418486.53860643302,{"$f":"IF(A330=\"\",\"\",AL330-ROUND(AL330*OFFSET(Input!$S$27,$B330,0,1,1),2*FEE_rounding))","v":2267006.0315154302},{"$f":"IF(A330=\"\",\"\",ROUND(AP330*(1-OFFSET(Input!$T$27,MIN(B330,10),0,1,1)),2*FEE_rounding))","v":418486.53860643302},8185492.5701218639,0,0,0,5500000,7773583.7381762499,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A330=1,PMF_1st=0),0,ROUND(IF(A330=1,AI330,AL329)*OFFSET(Input!$O$27,IF(A330=121,-1,0)+MIN(B330,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A330=1,PMF_1st=0),0,IF(SUM($K$5:$L330)-$AU329>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B329,B330),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C330-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[327,28,3,null,67,{"$f":"IF(A331=\"\",\"\",IF(A331=1,Age_Full_Month,IF(F330=11,0,F330+1)))","v":2},67,0,{"$f":"IF(A331=\"\",\"\",IF(AND(F331=11,G331=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H331-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C331-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B331,99),0,1,1)*K331,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E331,0,1,1)*L331,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*M331,FEE_rounding)","v":0},0,0,{"$f":"IF(C331>=1,ROUND(K331*OFFSET(Input!$U$27,B331,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B331=1,0,IF($C331>=1,ROUND(OFFSET(Input!$X$27,B331,0,1,1)*AL330,AV_rounding),0))","v":0},{"$f":"IF(B331=1,0,IF(C331=1,ROUND(OFFSET(Input!$W$27,B331,0,1,1)*AVERAGE($AI$5,$AL$5:$AL329),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),OFFSET(Input!$G$27,B331,0,1,1)-AE331,0)","v":0},{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),MIN(OFFSET(Input!$G$27,B331,0,1,1),AP330),0)","v":0},0,0,0,2267006.0315154302,2254851.0315154302,2260412.1024555,2260412.1024555,418486.53860643302,418486.53860643302,419518.639306714,419518.639306714,{"$f":"IF(A331=\"\",\"\",AL331-ROUND(AL331*OFFSET(Input!$S$27,$B331,0,1,1),2*FEE_rounding))","v":2260412.1024555},{"$f":"IF(A331=\"\",\"\",ROUND(AP331*(1-OFFSET(Input!$T$27,MIN(B331,10),0,1,1)),2*FEE_rounding))","v":419518.639306714},8179930.7417622143,0,0,0,5500000,7767006.0315154307,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A331=1,PMF_1st=0),0,ROUND(IF(A331=1,AI331,AL330)*OFFSET(Input!$O$27,IF(A331=121,-1,0)+MIN(B331,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A331=1,PMF_1st=0),0,IF(SUM($K$5:$L331)-$AU330>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B330,B331),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C331-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[328,28,4,null,67,{"$f":"IF(A332=\"\",\"\",IF(A332=1,Age_Full_Month,IF(F331=11,0,F331+1)))","v":3},67,0,{"$f":"IF(A332=\"\",\"\",IF(AND(F332=11,G332=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H332-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C332-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B332,99),0,1,1)*K332,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E332,0,1,1)*L332,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*M332,FEE_rounding)","v":0},0,0,{"$f":"IF(C332>=1,ROUND(K332*OFFSET(Input!$U$27,B332,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B332=1,0,IF($C332>=1,ROUND(OFFSET(Input!$X$27,B332,0,1,1)*AL331,AV_rounding),0))","v":0},{"$f":"IF(B332=1,0,IF(C332=1,ROUND(OFFSET(Input!$W$27,B332,0,1,1)*AVERAGE($AI$5,$AL$5:$AL330),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),OFFSET(Input!$G$27,B332,0,1,1)-AE332,0)","v":0},{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),MIN(OFFSET(Input!$G$27,B332,0,1,1),AP331),0)","v":0},0,0,0,2260412.1024555,2248257.1024555,2253801.91098765,2253801.91098765,419518.639306714,419518.639306714,420553.28544575401,420553.28544575401,{"$f":"IF(A332=\"\",\"\",AL332-ROUND(AL332*OFFSET(Input!$S$27,$B332,0,1,1),2*FEE_rounding))","v":2253801.91098765},{"$f":"IF(A332=\"\",\"\",ROUND(AP332*(1-OFFSET(Input!$T$27,MIN(B332,10),0,1,1)),2*FEE_rounding))","v":420553.28544575401},8174355.1964334045,0,0,0,5500000,7760412.1024555005,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A332=1,PMF_1st=0),0,ROUND(IF(A332=1,AI332,AL331)*OFFSET(Input!$O$27,IF(A332=121,-1,0)+MIN(B332,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A332=1,PMF_1st=0),0,IF(SUM($K$5:$L332)-$AU331>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B331,B332),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C332-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[329,28,5,null,67,{"$f":"IF(A333=\"\",\"\",IF(A333=1,Age_Full_Month,IF(F332=11,0,F332+1)))","v":4},67,0,{"$f":"IF(A333=\"\",\"\",IF(AND(F333=11,G333=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H333-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C333-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B333,99),0,1,1)*K333,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E333,0,1,1)*L333,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*M333,FEE_rounding)","v":0},0,0,{"$f":"IF(C333>=1,ROUND(K333*OFFSET(Input!$U$27,B333,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B333=1,0,IF($C333>=1,ROUND(OFFSET(Input!$X$27,B333,0,1,1)*AL332,AV_rounding),0))","v":0},{"$f":"IF(B333=1,0,IF(C333=1,ROUND(OFFSET(Input!$W$27,B333,0,1,1)*AVERAGE($AI$5,$AL$5:$AL331),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),OFFSET(Input!$G$27,B333,0,1,1)-AE333,0)","v":0},{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),MIN(OFFSET(Input!$G$27,B333,0,1,1),AP332),0)","v":0},0,0,0,2253801.91098765,2241646.91098765,2247175.4170043999,2247175.4170043999,420553.28544575401,420553.28544575401,421590.483301292,421590.483301292,{"$f":"IF(A333=\"\",\"\",AL333-ROUND(AL333*OFFSET(Input!$S$27,$B333,0,1,1),2*FEE_rounding))","v":2247175.4170043999},{"$f":"IF(A333=\"\",\"\",ROUND(AP333*(1-OFFSET(Input!$T$27,MIN(B333,10),0,1,1)),2*FEE_rounding))","v":421590.483301292},8168765.9003056921,0,0,0,5500000,7753801.91098765,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A333=1,PMF_1st=0),0,ROUND(IF(A333=1,AI333,AL332)*OFFSET(Input!$O$27,IF(A333=121,-1,0)+MIN(B333,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A333=1,PMF_1st=0),0,IF(SUM($K$5:$L333)-$AU332>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B332,B333),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C333-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[330,28,6,null,67,{"$f":"IF(A334=\"\",\"\",IF(A334=1,Age_Full_Month,IF(F333=11,0,F333+1)))","v":5},67,0,{"$f":"IF(A334=\"\",\"\",IF(AND(F334=11,G334=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H334-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C334-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B334,99),0,1,1)*K334,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E334,0,1,1)*L334,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*M334,FEE_rounding)","v":0},0,0,{"$f":"IF(C334>=1,ROUND(K334*OFFSET(Input!$U$27,B334,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B334=1,0,IF($C334>=1,ROUND(OFFSET(Input!$X$27,B334,0,1,1)*AL333,AV_rounding),0))","v":0},{"$f":"IF(B334=1,0,IF(C334=1,ROUND(OFFSET(Input!$W$27,B334,0,1,1)*AVERAGE($AI$5,$AL$5:$AL332),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),OFFSET(Input!$G$27,B334,0,1,1)-AE334,0)","v":0},{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),MIN(OFFSET(Input!$G$27,B334,0,1,1),AP333),0)","v":0},0,0,0,2247175.4170043999,2235020.4170043999,2240532.5802993402,2240532.5802993402,421590.483301292,421590.483301292,422630.239166549,422630.239166549,{"$f":"IF(A334=\"\",\"\",AL334-ROUND(AL334*OFFSET(Input!$S$27,$B334,0,1,1),2*FEE_rounding))","v":2240532.5802993402},{"$f":"IF(A334=\"\",\"\",ROUND(AP334*(1-OFFSET(Input!$T$27,MIN(B334,10),0,1,1)),2*FEE_rounding))","v":422630.239166549},8163162.8194658896,0,0,0,5500000,7747175.4170043999,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A334=1,PMF_1st=0),0,ROUND(IF(A334=1,AI334,AL333)*OFFSET(Input!$O$27,IF(A334=121,-1,0)+MIN(B334,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A334=1,PMF_1st=0),0,IF(SUM($K$5:$L334)-$AU333>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B333,B334),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C334-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[331,28,7,null,67,{"$f":"IF(A335=\"\",\"\",IF(A335=1,Age_Full_Month,IF(F334=11,0,F334+1)))","v":6},67,0,{"$f":"IF(A335=\"\",\"\",IF(AND(F335=11,G335=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H335-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C335-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B335,99),0,1,1)*K335,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E335,0,1,1)*L335,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*M335,FEE_rounding)","v":0},0,0,{"$f":"IF(C335>=1,ROUND(K335*OFFSET(Input!$U$27,B335,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B335=1,0,IF($C335>=1,ROUND(OFFSET(Input!$X$27,B335,0,1,1)*AL334,AV_rounding),0))","v":0},{"$f":"IF(B335=1,0,IF(C335=1,ROUND(OFFSET(Input!$W$27,B335,0,1,1)*AVERAGE($AI$5,$AL$5:$AL333),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),OFFSET(Input!$G$27,B335,0,1,1)-AE335,0)","v":0},{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),MIN(OFFSET(Input!$G$27,B335,0,1,1),AP334),0)","v":0},0,0,0,2240532.5802993402,2228377.5802993402,2233873.3605669099,2233873.3605669099,422630.239166549,422630.239166549,423672.55935026699,423672.55935026699,{"$f":"IF(A335=\"\",\"\",AL335-ROUND(AL335*OFFSET(Input!$S$27,$B335,0,1,1),2*FEE_rounding))","v":2233873.3605669099},{"$f":"IF(A335=\"\",\"\",ROUND(AP335*(1-OFFSET(Input!$T$27,MIN(B335,10),0,1,1)),2*FEE_rounding))","v":423672.55935026699},8157545.9199171774,0,0,0,5500000,7740532.5802993402,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A335=1,PMF_1st=0),0,ROUND(IF(A335=1,AI335,AL334)*OFFSET(Input!$O$27,IF(A335=121,-1,0)+MIN(B335,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A335=1,PMF_1st=0),0,IF(SUM($K$5:$L335)-$AU334>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B334,B335),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C335-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[332,28,8,null,67,{"$f":"IF(A336=\"\",\"\",IF(A336=1,Age_Full_Month,IF(F335=11,0,F335+1)))","v":7},67,0,{"$f":"IF(A336=\"\",\"\",IF(AND(F336=11,G336=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H336-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C336-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B336,99),0,1,1)*K336,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E336,0,1,1)*L336,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*M336,FEE_rounding)","v":0},0,0,{"$f":"IF(C336>=1,ROUND(K336*OFFSET(Input!$U$27,B336,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B336=1,0,IF($C336>=1,ROUND(OFFSET(Input!$X$27,B336,0,1,1)*AL335,AV_rounding),0))","v":0},{"$f":"IF(B336=1,0,IF(C336=1,ROUND(OFFSET(Input!$W$27,B336,0,1,1)*AVERAGE($AI$5,$AL$5:$AL334),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),OFFSET(Input!$G$27,B336,0,1,1)-AE336,0)","v":0},{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),MIN(OFFSET(Input!$G$27,B336,0,1,1),AP335),0)","v":0},0,0,0,2233873.3605669099,2221718.3605669099,2227197.7174021499,2227197.7174021499,423672.55935026699,423672.55935026699,424717.45017674699,424717.45017674699,{"$f":"IF(A336=\"\",\"\",AL336-ROUND(AL336*OFFSET(Input!$S$27,$B336,0,1,1),2*FEE_rounding))","v":2227197.7174021499},{"$f":"IF(A336=\"\",\"\",ROUND(AP336*(1-OFFSET(Input!$T$27,MIN(B336,10),0,1,1)),2*FEE_rounding))","v":424717.45017674699},8151915.1675788965,0,0,0,5500000,7733873.3605669104,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A336=1,PMF_1st=0),0,ROUND(IF(A336=1,AI336,AL335)*OFFSET(Input!$O$27,IF(A336=121,-1,0)+MIN(B336,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A336=1,PMF_1st=0),0,IF(SUM($K$5:$L336)-$AU335>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B335,B336),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C336-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[333,28,9,null,67,{"$f":"IF(A337=\"\",\"\",IF(A337=1,Age_Full_Month,IF(F336=11,0,F336+1)))","v":8},67,0,{"$f":"IF(A337=\"\",\"\",IF(AND(F337=11,G337=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H337-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C337-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B337,99),0,1,1)*K337,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E337,0,1,1)*L337,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*M337,FEE_rounding)","v":0},0,0,{"$f":"IF(C337>=1,ROUND(K337*OFFSET(Input!$U$27,B337,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B337=1,0,IF($C337>=1,ROUND(OFFSET(Input!$X$27,B337,0,1,1)*AL336,AV_rounding),0))","v":0},{"$f":"IF(B337=1,0,IF(C337=1,ROUND(OFFSET(Input!$W$27,B337,0,1,1)*AVERAGE($AI$5,$AL$5:$AL335),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),OFFSET(Input!$G$27,B337,0,1,1)-AE337,0)","v":0},{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),MIN(OFFSET(Input!$G$27,B337,0,1,1),AP336),0)","v":0},0,0,0,2227197.7174021499,2215042.7174021499,2220505.6103004399,2220505.6103004399,424717.45017674699,424717.45017674699,425764.91798588802,425764.91798588802,{"$f":"IF(A337=\"\",\"\",AL337-ROUND(AL337*OFFSET(Input!$S$27,$B337,0,1,1),2*FEE_rounding))","v":2220505.6103004399},{"$f":"IF(A337=\"\",\"\",ROUND(AP337*(1-OFFSET(Input!$T$27,MIN(B337,10),0,1,1)),2*FEE_rounding))","v":425764.91798588802},8146270.5282863285,0,0,0,5500000,7727197.7174021499,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A337=1,PMF_1st=0),0,ROUND(IF(A337=1,AI337,AL336)*OFFSET(Input!$O$27,IF(A337=121,-1,0)+MIN(B337,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A337=1,PMF_1st=0),0,IF(SUM($K$5:$L337)-$AU336>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B336,B337),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C337-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[334,28,10,null,67,{"$f":"IF(A338=\"\",\"\",IF(A338=1,Age_Full_Month,IF(F337=11,0,F337+1)))","v":9},67,0,{"$f":"IF(A338=\"\",\"\",IF(AND(F338=11,G338=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H338-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C338-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B338,99),0,1,1)*K338,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E338,0,1,1)*L338,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*M338,FEE_rounding)","v":0},0,0,{"$f":"IF(C338>=1,ROUND(K338*OFFSET(Input!$U$27,B338,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B338=1,0,IF($C338>=1,ROUND(OFFSET(Input!$X$27,B338,0,1,1)*AL337,AV_rounding),0))","v":0},{"$f":"IF(B338=1,0,IF(C338=1,ROUND(OFFSET(Input!$W$27,B338,0,1,1)*AVERAGE($AI$5,$AL$5:$AL336),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),OFFSET(Input!$G$27,B338,0,1,1)-AE338,0)","v":0},{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),MIN(OFFSET(Input!$G$27,B338,0,1,1),AP337),0)","v":0},0,0,0,2220505.6103004399,2208350.6103004399,2213796.9986572699,2213796.9986572699,425764.91798588802,425764.91798588802,426814.96913322399,426814.96913322399,{"$f":"IF(A338=\"\",\"\",AL338-ROUND(AL338*OFFSET(Input!$S$27,$B338,0,1,1),2*FEE_rounding))","v":2213796.9986572699},{"$f":"IF(A338=\"\",\"\",ROUND(AP338*(1-OFFSET(Input!$T$27,MIN(B338,10),0,1,1)),2*FEE_rounding))","v":426814.96913322399},8140611.9677904937,0,0,0,5500000,7720505.6103004403,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A338=1,PMF_1st=0),0,ROUND(IF(A338=1,AI338,AL337)*OFFSET(Input!$O$27,IF(A338=121,-1,0)+MIN(B338,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A338=1,PMF_1st=0),0,IF(SUM($K$5:$L338)-$AU337>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B337,B338),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C338-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[335,28,11,null,67,{"$f":"IF(A339=\"\",\"\",IF(A339=1,Age_Full_Month,IF(F338=11,0,F338+1)))","v":10},67,0,{"$f":"IF(A339=\"\",\"\",IF(AND(F339=11,G339=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H339-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C339-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B339,99),0,1,1)*K339,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E339,0,1,1)*L339,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*M339,FEE_rounding)","v":0},0,0,{"$f":"IF(C339>=1,ROUND(K339*OFFSET(Input!$U$27,B339,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B339=1,0,IF($C339>=1,ROUND(OFFSET(Input!$X$27,B339,0,1,1)*AL338,AV_rounding),0))","v":0},{"$f":"IF(B339=1,0,IF(C339=1,ROUND(OFFSET(Input!$W$27,B339,0,1,1)*AVERAGE($AI$5,$AL$5:$AL337),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),OFFSET(Input!$G$27,B339,0,1,1)-AE339,0)","v":0},{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),MIN(OFFSET(Input!$G$27,B339,0,1,1),AP338),0)","v":0},0,0,0,2213796.9986572699,2201641.9986572699,2207071.84176799,2207071.84176799,426814.96913322399,426814.96913322399,427867.609989964,427867.609989964,{"$f":"IF(A339=\"\",\"\",AL339-ROUND(AL339*OFFSET(Input!$S$27,$B339,0,1,1),2*FEE_rounding))","v":2207071.84176799},{"$f":"IF(A339=\"\",\"\",ROUND(AP339*(1-OFFSET(Input!$T$27,MIN(B339,10),0,1,1)),2*FEE_rounding))","v":427867.609989964},8134939.4517579544,0,0,0,5500000,7713796.9986572694,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A339=1,PMF_1st=0),0,ROUND(IF(A339=1,AI339,AL338)*OFFSET(Input!$O$27,IF(A339=121,-1,0)+MIN(B339,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A339=1,PMF_1st=0),0,IF(SUM($K$5:$L339)-$AU338>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B338,B339),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C339-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[336,28,12,null,67,{"$f":"IF(A340=\"\",\"\",IF(A340=1,Age_Full_Month,IF(F339=11,0,F339+1)))","v":11},67,0,{"$f":"IF(A340=\"\",\"\",IF(AND(F340=11,G340=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H340-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C340-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B340,99),0,1,1)*K340,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E340,0,1,1)*L340,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*M340,FEE_rounding)","v":0},0,0,{"$f":"IF(C340>=1,ROUND(K340*OFFSET(Input!$U$27,B340,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B340=1,0,IF($C340>=1,ROUND(OFFSET(Input!$X$27,B340,0,1,1)*AL339,AV_rounding),0))","v":0},{"$f":"IF(B340=1,0,IF(C340=1,ROUND(OFFSET(Input!$W$27,B340,0,1,1)*AVERAGE($AI$5,$AL$5:$AL338),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),OFFSET(Input!$G$27,B340,0,1,1)-AE340,0)","v":0},{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),MIN(OFFSET(Input!$G$27,B340,0,1,1),AP339),0)","v":0},0,0,0,2207071.84176799,2194916.84176799,2200330.09882756,2200330.09882756,427867.609989964,427867.609989964,428922.84694303002,428922.84694303002,{"$f":"IF(A340=\"\",\"\",AL340-ROUND(AL340*OFFSET(Input!$S$27,$B340,0,1,1),2*FEE_rounding))","v":2200330.09882756},{"$f":"IF(A340=\"\",\"\",ROUND(AP340*(1-OFFSET(Input!$T$27,MIN(B340,10),0,1,1)),2*FEE_rounding))","v":428922.84694303002},8129252.9457705896,0,0,0,5500000,7707071.84176799,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A340=1,PMF_1st=0),0,ROUND(IF(A340=1,AI340,AL339)*OFFSET(Input!$O$27,IF(A340=121,-1,0)+MIN(B340,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A340=1,PMF_1st=0),0,IF(SUM($K$5:$L340)-$AU339>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B339,B340),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C340-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[337,29,1,null,68,{"$f":"IF(A341=\"\",\"\",IF(A341=1,Age_Full_Month,IF(F340=11,0,F340+1)))","v":0},68,0,{"$f":"IF(A341=\"\",\"\",IF(AND(F341=11,G341=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H341-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C341-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B341,99),0,1,1)*K341,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E341,0,1,1)*L341,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*M341,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C341>=1,ROUND(K341*OFFSET(Input!$U$27,B341,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B341=1,0,IF($C341>=1,ROUND(OFFSET(Input!$X$27,B341,0,1,1)*AL340,AV_rounding),0))","v":0},{"$f":"IF(B341=1,0,IF(C341=1,ROUND(OFFSET(Input!$W$27,B341,0,1,1)*AVERAGE($AI$5,$AL$5:$AL339),AV_rounding),0))","v":0},13310,0,0,109700,0,0,0,0,{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),OFFSET(Input!$G$27,B341,0,1,1)-AE341,0)","v":0},{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),MIN(OFFSET(Input!$G$27,B341,0,1,1),AP340),0)","v":0},0,0,0,2300330.09882756,2287020.09882756,2292660.5073659499,2292660.5073659499,438622.84694303002,438622.84694303002,439704.609211887,439704.609211887,{"$f":"IF(A341=\"\",\"\",AL341-ROUND(AL341*OFFSET(Input!$S$27,$B341,0,1,1),2*FEE_rounding))","v":2292660.5073659499},{"$f":"IF(A341=\"\",\"\",ROUND(AP341*(1-OFFSET(Input!$T$27,MIN(B341,10),0,1,1)),2*FEE_rounding))","v":439704.609211887},8232365.1165778367,0,0,109700,5500000,7800330.0988275595,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A341=1,PMF_1st=0),0,ROUND(IF(A341=1,AI341,AL340)*OFFSET(Input!$O$27,IF(A341=121,-1,0)+MIN(B341,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A341=1,PMF_1st=0),0,IF(SUM($K$5:$L341)-$AU340>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B340,B341),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C341-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[338,29,2,null,68,{"$f":"IF(A342=\"\",\"\",IF(A342=1,Age_Full_Month,IF(F341=11,0,F341+1)))","v":1},68,0,{"$f":"IF(A342=\"\",\"\",IF(AND(F342=11,G342=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H342-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C342-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B342,99),0,1,1)*K342,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E342,0,1,1)*L342,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*M342,FEE_rounding)","v":0},0,0,{"$f":"IF(C342>=1,ROUND(K342*OFFSET(Input!$U$27,B342,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B342=1,0,IF($C342>=1,ROUND(OFFSET(Input!$X$27,B342,0,1,1)*AL341,AV_rounding),0))","v":0},{"$f":"IF(B342=1,0,IF(C342=1,ROUND(OFFSET(Input!$W$27,B342,0,1,1)*AVERAGE($AI$5,$AL$5:$AL340),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),OFFSET(Input!$G$27,B342,0,1,1)-AE342,0)","v":0},{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),MIN(OFFSET(Input!$G$27,B342,0,1,1),AP341),0)","v":0},0,0,0,2292660.5073659499,2279350.5073659499,2284972.0006227498,2284972.0006227498,439704.609211887,439704.609211887,440789.03939832898,440789.03939832898,{"$f":"IF(A342=\"\",\"\",AL342-ROUND(AL342*OFFSET(Input!$S$27,$B342,0,1,1),2*FEE_rounding))","v":2284972.0006227498},{"$f":"IF(A342=\"\",\"\",ROUND(AP342*(1-OFFSET(Input!$T$27,MIN(B342,10),0,1,1)),2*FEE_rounding))","v":440789.03939832898},8225761.0400210787,0,0,0,5500000,7792660.5073659495,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A342=1,PMF_1st=0),0,ROUND(IF(A342=1,AI342,AL341)*OFFSET(Input!$O$27,IF(A342=121,-1,0)+MIN(B342,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A342=1,PMF_1st=0),0,IF(SUM($K$5:$L342)-$AU341>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B341,B342),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C342-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[339,29,3,null,68,{"$f":"IF(A343=\"\",\"\",IF(A343=1,Age_Full_Month,IF(F342=11,0,F342+1)))","v":2},68,0,{"$f":"IF(A343=\"\",\"\",IF(AND(F343=11,G343=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H343-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C343-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B343,99),0,1,1)*K343,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E343,0,1,1)*L343,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*M343,FEE_rounding)","v":0},0,0,{"$f":"IF(C343>=1,ROUND(K343*OFFSET(Input!$U$27,B343,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B343=1,0,IF($C343>=1,ROUND(OFFSET(Input!$X$27,B343,0,1,1)*AL342,AV_rounding),0))","v":0},{"$f":"IF(B343=1,0,IF(C343=1,ROUND(OFFSET(Input!$W$27,B343,0,1,1)*AVERAGE($AI$5,$AL$5:$AL341),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),OFFSET(Input!$G$27,B343,0,1,1)-AE343,0)","v":0},{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),MIN(OFFSET(Input!$G$27,B343,0,1,1),AP342),0)","v":0},0,0,0,2284972.0006227498,2271662.0006227498,2277264.5319477799,2277264.5319477799,440789.03939832898,440789.03939832898,441876.14408216003,441876.14408216003,{"$f":"IF(A343=\"\",\"\",AL343-ROUND(AL343*OFFSET(Input!$S$27,$B343,0,1,1),2*FEE_rounding))","v":2277264.5319477799},{"$f":"IF(A343=\"\",\"\",ROUND(AP343*(1-OFFSET(Input!$T$27,MIN(B343,10),0,1,1)),2*FEE_rounding))","v":441876.14408216003},8219140.6760299401,0,0,0,5500000,7784972.0006227493,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A343=1,PMF_1st=0),0,ROUND(IF(A343=1,AI343,AL342)*OFFSET(Input!$O$27,IF(A343=121,-1,0)+MIN(B343,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A343=1,PMF_1st=0),0,IF(SUM($K$5:$L343)-$AU342>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B342,B343),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C343-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[340,29,4,null,68,{"$f":"IF(A344=\"\",\"\",IF(A344=1,Age_Full_Month,IF(F343=11,0,F343+1)))","v":3},68,0,{"$f":"IF(A344=\"\",\"\",IF(AND(F344=11,G344=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H344-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C344-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B344,99),0,1,1)*K344,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E344,0,1,1)*L344,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*M344,FEE_rounding)","v":0},0,0,{"$f":"IF(C344>=1,ROUND(K344*OFFSET(Input!$U$27,B344,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B344=1,0,IF($C344>=1,ROUND(OFFSET(Input!$X$27,B344,0,1,1)*AL343,AV_rounding),0))","v":0},{"$f":"IF(B344=1,0,IF(C344=1,ROUND(OFFSET(Input!$W$27,B344,0,1,1)*AVERAGE($AI$5,$AL$5:$AL342),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),OFFSET(Input!$G$27,B344,0,1,1)-AE344,0)","v":0},{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),MIN(OFFSET(Input!$G$27,B344,0,1,1),AP343),0)","v":0},0,0,0,2277264.5319477799,2263954.5319477799,2269538.0545757902,2269538.0545757902,441876.14408216003,441876.14408216003,442965.92985941202,442965.92985941202,{"$f":"IF(A344=\"\",\"\",AL344-ROUND(AL344*OFFSET(Input!$S$27,$B344,0,1,1),2*FEE_rounding))","v":2269538.0545757902},{"$f":"IF(A344=\"\",\"\",ROUND(AP344*(1-OFFSET(Input!$T$27,MIN(B344,10),0,1,1)),2*FEE_rounding))","v":442965.92985941202},8212503.9844352016,0,0,0,5500000,7777264.5319477804,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A344=1,PMF_1st=0),0,ROUND(IF(A344=1,AI344,AL343)*OFFSET(Input!$O$27,IF(A344=121,-1,0)+MIN(B344,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A344=1,PMF_1st=0),0,IF(SUM($K$5:$L344)-$AU343>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B343,B344),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C344-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[341,29,5,null,68,{"$f":"IF(A345=\"\",\"\",IF(A345=1,Age_Full_Month,IF(F344=11,0,F344+1)))","v":4},68,0,{"$f":"IF(A345=\"\",\"\",IF(AND(F345=11,G345=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H345-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C345-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B345,99),0,1,1)*K345,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E345,0,1,1)*L345,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*M345,FEE_rounding)","v":0},0,0,{"$f":"IF(C345>=1,ROUND(K345*OFFSET(Input!$U$27,B345,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B345=1,0,IF($C345>=1,ROUND(OFFSET(Input!$X$27,B345,0,1,1)*AL344,AV_rounding),0))","v":0},{"$f":"IF(B345=1,0,IF(C345=1,ROUND(OFFSET(Input!$W$27,B345,0,1,1)*AVERAGE($AI$5,$AL$5:$AL343),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),OFFSET(Input!$G$27,B345,0,1,1)-AE345,0)","v":0},{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),MIN(OFFSET(Input!$G$27,B345,0,1,1),AP344),0)","v":0},0,0,0,2269538.0545757902,2256228.0545757902,2261792.5216262098,2261792.5216262098,442965.92985941202,442965.92985941202,444058.40334238502,444058.40334238502,{"$f":"IF(A345=\"\",\"\",AL345-ROUND(AL345*OFFSET(Input!$S$27,$B345,0,1,1),2*FEE_rounding))","v":2261792.5216262098},{"$f":"IF(A345=\"\",\"\",ROUND(AP345*(1-OFFSET(Input!$T$27,MIN(B345,10),0,1,1)),2*FEE_rounding))","v":444058.40334238502},8205850.9249685947,0,0,0,5500000,7769538.0545757897,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A345=1,PMF_1st=0),0,ROUND(IF(A345=1,AI345,AL344)*OFFSET(Input!$O$27,IF(A345=121,-1,0)+MIN(B345,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A345=1,PMF_1st=0),0,IF(SUM($K$5:$L345)-$AU344>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B344,B345),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C345-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[342,29,6,null,68,{"$f":"IF(A346=\"\",\"\",IF(A346=1,Age_Full_Month,IF(F345=11,0,F345+1)))","v":5},68,0,{"$f":"IF(A346=\"\",\"\",IF(AND(F346=11,G346=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H346-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C346-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B346,99),0,1,1)*K346,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E346,0,1,1)*L346,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*M346,FEE_rounding)","v":0},0,0,{"$f":"IF(C346>=1,ROUND(K346*OFFSET(Input!$U$27,B346,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B346=1,0,IF($C346>=1,ROUND(OFFSET(Input!$X$27,B346,0,1,1)*AL345,AV_rounding),0))","v":0},{"$f":"IF(B346=1,0,IF(C346=1,ROUND(OFFSET(Input!$W$27,B346,0,1,1)*AVERAGE($AI$5,$AL$5:$AL344),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),OFFSET(Input!$G$27,B346,0,1,1)-AE346,0)","v":0},{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),MIN(OFFSET(Input!$G$27,B346,0,1,1),AP345),0)","v":0},0,0,0,2261792.5216262098,2248482.5216262098,2254027.8861028501,2254027.8861028501,444058.40334238502,444058.40334238502,445153.57115968602,445153.57115968602,{"$f":"IF(A346=\"\",\"\",AL346-ROUND(AL346*OFFSET(Input!$S$27,$B346,0,1,1),2*FEE_rounding))","v":2254027.8861028501},{"$f":"IF(A346=\"\",\"\",ROUND(AP346*(1-OFFSET(Input!$T$27,MIN(B346,10),0,1,1)),2*FEE_rounding))","v":445153.57115968602},8199181.4572625356,0,0,0,5500000,7761792.5216262098,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A346=1,PMF_1st=0),0,ROUND(IF(A346=1,AI346,AL345)*OFFSET(Input!$O$27,IF(A346=121,-1,0)+MIN(B346,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A346=1,PMF_1st=0),0,IF(SUM($K$5:$L346)-$AU345>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B345,B346),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C346-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[343,29,7,null,68,{"$f":"IF(A347=\"\",\"\",IF(A347=1,Age_Full_Month,IF(F346=11,0,F346+1)))","v":6},68,0,{"$f":"IF(A347=\"\",\"\",IF(AND(F347=11,G347=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H347-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C347-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B347,99),0,1,1)*K347,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E347,0,1,1)*L347,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*M347,FEE_rounding)","v":0},0,0,{"$f":"IF(C347>=1,ROUND(K347*OFFSET(Input!$U$27,B347,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B347=1,0,IF($C347>=1,ROUND(OFFSET(Input!$X$27,B347,0,1,1)*AL346,AV_rounding),0))","v":0},{"$f":"IF(B347=1,0,IF(C347=1,ROUND(OFFSET(Input!$W$27,B347,0,1,1)*AVERAGE($AI$5,$AL$5:$AL345),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),OFFSET(Input!$G$27,B347,0,1,1)-AE347,0)","v":0},{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),MIN(OFFSET(Input!$G$27,B347,0,1,1),AP346),0)","v":0},0,0,0,2254027.8861028501,2240717.8861028501,2246244.1008936102,2246244.1008936102,445153.57115968602,445153.57115968602,446251.43995626998,446251.43995626998,{"$f":"IF(A347=\"\",\"\",AL347-ROUND(AL347*OFFSET(Input!$S$27,$B347,0,1,1),2*FEE_rounding))","v":2246244.1008936102},{"$f":"IF(A347=\"\",\"\",ROUND(AP347*(1-OFFSET(Input!$T$27,MIN(B347,10),0,1,1)),2*FEE_rounding))","v":446251.43995626998},8192495.5408498803,0,0,0,5500000,7754027.8861028496,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A347=1,PMF_1st=0),0,ROUND(IF(A347=1,AI347,AL346)*OFFSET(Input!$O$27,IF(A347=121,-1,0)+MIN(B347,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A347=1,PMF_1st=0),0,IF(SUM($K$5:$L347)-$AU346>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B346,B347),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C347-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[344,29,8,null,68,{"$f":"IF(A348=\"\",\"\",IF(A348=1,Age_Full_Month,IF(F347=11,0,F347+1)))","v":7},68,0,{"$f":"IF(A348=\"\",\"\",IF(AND(F348=11,G348=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H348-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C348-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B348,99),0,1,1)*K348,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E348,0,1,1)*L348,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*M348,FEE_rounding)","v":0},0,0,{"$f":"IF(C348>=1,ROUND(K348*OFFSET(Input!$U$27,B348,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B348=1,0,IF($C348>=1,ROUND(OFFSET(Input!$X$27,B348,0,1,1)*AL347,AV_rounding),0))","v":0},{"$f":"IF(B348=1,0,IF(C348=1,ROUND(OFFSET(Input!$W$27,B348,0,1,1)*AVERAGE($AI$5,$AL$5:$AL346),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),OFFSET(Input!$G$27,B348,0,1,1)-AE348,0)","v":0},{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),MIN(OFFSET(Input!$G$27,B348,0,1,1),AP347),0)","v":0},0,0,0,2246244.1008936102,2232934.1008936102,2238441.11877019,2238441.11877019,446251.43995626998,446251.43995626998,447352.016393481,447352.016393481,{"$f":"IF(A348=\"\",\"\",AL348-ROUND(AL348*OFFSET(Input!$S$27,$B348,0,1,1),2*FEE_rounding))","v":2238441.11877019},{"$f":"IF(A348=\"\",\"\",ROUND(AP348*(1-OFFSET(Input!$T$27,MIN(B348,10),0,1,1)),2*FEE_rounding))","v":447352.016393481},8185793.1351636704,0,0,0,5500000,7746244.1008936102,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A348=1,PMF_1st=0),0,ROUND(IF(A348=1,AI348,AL347)*OFFSET(Input!$O$27,IF(A348=121,-1,0)+MIN(B348,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A348=1,PMF_1st=0),0,IF(SUM($K$5:$L348)-$AU347>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B347,B348),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C348-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[345,29,9,null,68,{"$f":"IF(A349=\"\",\"\",IF(A349=1,Age_Full_Month,IF(F348=11,0,F348+1)))","v":8},68,0,{"$f":"IF(A349=\"\",\"\",IF(AND(F349=11,G349=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H349-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C349-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B349,99),0,1,1)*K349,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E349,0,1,1)*L349,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*M349,FEE_rounding)","v":0},0,0,{"$f":"IF(C349>=1,ROUND(K349*OFFSET(Input!$U$27,B349,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B349=1,0,IF($C349>=1,ROUND(OFFSET(Input!$X$27,B349,0,1,1)*AL348,AV_rounding),0))","v":0},{"$f":"IF(B349=1,0,IF(C349=1,ROUND(OFFSET(Input!$W$27,B349,0,1,1)*AVERAGE($AI$5,$AL$5:$AL347),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),OFFSET(Input!$G$27,B349,0,1,1)-AE349,0)","v":0},{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),MIN(OFFSET(Input!$G$27,B349,0,1,1),AP348),0)","v":0},0,0,0,2238441.11877019,2225131.11877019,2230618.8923878302,2230618.8923878302,447352.016393481,447352.016393481,448455.30714909098,448455.30714909098,{"$f":"IF(A349=\"\",\"\",AL349-ROUND(AL349*OFFSET(Input!$S$27,$B349,0,1,1),2*FEE_rounding))","v":2230618.8923878302},{"$f":"IF(A349=\"\",\"\",ROUND(AP349*(1-OFFSET(Input!$T$27,MIN(B349,10),0,1,1)),2*FEE_rounding))","v":448455.30714909098},8179074.1995369205,0,0,0,5500000,7738441.1187701896,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A349=1,PMF_1st=0),0,ROUND(IF(A349=1,AI349,AL348)*OFFSET(Input!$O$27,IF(A349=121,-1,0)+MIN(B349,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A349=1,PMF_1st=0),0,IF(SUM($K$5:$L349)-$AU348>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B348,B349),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C349-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[346,29,10,null,68,{"$f":"IF(A350=\"\",\"\",IF(A350=1,Age_Full_Month,IF(F349=11,0,F349+1)))","v":9},68,0,{"$f":"IF(A350=\"\",\"\",IF(AND(F350=11,G350=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H350-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C350-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B350,99),0,1,1)*K350,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E350,0,1,1)*L350,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*M350,FEE_rounding)","v":0},0,0,{"$f":"IF(C350>=1,ROUND(K350*OFFSET(Input!$U$27,B350,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B350=1,0,IF($C350>=1,ROUND(OFFSET(Input!$X$27,B350,0,1,1)*AL349,AV_rounding),0))","v":0},{"$f":"IF(B350=1,0,IF(C350=1,ROUND(OFFSET(Input!$W$27,B350,0,1,1)*AVERAGE($AI$5,$AL$5:$AL348),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),OFFSET(Input!$G$27,B350,0,1,1)-AE350,0)","v":0},{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),MIN(OFFSET(Input!$G$27,B350,0,1,1),AP349),0)","v":0},0,0,0,2230618.8923878302,2217308.8923878302,2222777.3742849901,2222777.3742849901,448455.30714909098,448455.30714909098,449561.318917342,449561.318917342,{"$f":"IF(A350=\"\",\"\",AL350-ROUND(AL350*OFFSET(Input!$S$27,$B350,0,1,1),2*FEE_rounding))","v":2222777.3742849901},{"$f":"IF(A350=\"\",\"\",ROUND(AP350*(1-OFFSET(Input!$T$27,MIN(B350,10),0,1,1)),2*FEE_rounding))","v":449561.318917342},8172338.6932023317,0,0,0,5500000,7730618.8923878297,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A350=1,PMF_1st=0),0,ROUND(IF(A350=1,AI350,AL349)*OFFSET(Input!$O$27,IF(A350=121,-1,0)+MIN(B350,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A350=1,PMF_1st=0),0,IF(SUM($K$5:$L350)-$AU349>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B349,B350),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C350-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[347,29,11,null,68,{"$f":"IF(A351=\"\",\"\",IF(A351=1,Age_Full_Month,IF(F350=11,0,F350+1)))","v":10},68,0,{"$f":"IF(A351=\"\",\"\",IF(AND(F351=11,G351=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H351-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C351-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B351,99),0,1,1)*K351,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E351,0,1,1)*L351,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*M351,FEE_rounding)","v":0},0,0,{"$f":"IF(C351>=1,ROUND(K351*OFFSET(Input!$U$27,B351,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B351=1,0,IF($C351>=1,ROUND(OFFSET(Input!$X$27,B351,0,1,1)*AL350,AV_rounding),0))","v":0},{"$f":"IF(B351=1,0,IF(C351=1,ROUND(OFFSET(Input!$W$27,B351,0,1,1)*AVERAGE($AI$5,$AL$5:$AL349),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),OFFSET(Input!$G$27,B351,0,1,1)-AE351,0)","v":0},{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),MIN(OFFSET(Input!$G$27,B351,0,1,1),AP350),0)","v":0},0,0,0,2222777.3742849901,2209467.3742849901,2214916.5168830799,2214916.5168830799,449561.318917342,449561.318917342,450670.05840898497,450670.05840898497,{"$f":"IF(A351=\"\",\"\",AL351-ROUND(AL351*OFFSET(Input!$S$27,$B351,0,1,1),2*FEE_rounding))","v":2214916.5168830799},{"$f":"IF(A351=\"\",\"\",ROUND(AP351*(1-OFFSET(Input!$T$27,MIN(B351,10),0,1,1)),2*FEE_rounding))","v":450670.05840898497},8165586.5752920648,0,0,0,5500000,7722777.3742849901,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A351=1,PMF_1st=0),0,ROUND(IF(A351=1,AI351,AL350)*OFFSET(Input!$O$27,IF(A351=121,-1,0)+MIN(B351,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A351=1,PMF_1st=0),0,IF(SUM($K$5:$L351)-$AU350>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B350,B351),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C351-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[348,29,12,null,68,{"$f":"IF(A352=\"\",\"\",IF(A352=1,Age_Full_Month,IF(F351=11,0,F351+1)))","v":11},68,0,{"$f":"IF(A352=\"\",\"\",IF(AND(F352=11,G352=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H352-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C352-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B352,99),0,1,1)*K352,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E352,0,1,1)*L352,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*M352,FEE_rounding)","v":0},0,0,{"$f":"IF(C352>=1,ROUND(K352*OFFSET(Input!$U$27,B352,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B352=1,0,IF($C352>=1,ROUND(OFFSET(Input!$X$27,B352,0,1,1)*AL351,AV_rounding),0))","v":0},{"$f":"IF(B352=1,0,IF(C352=1,ROUND(OFFSET(Input!$W$27,B352,0,1,1)*AVERAGE($AI$5,$AL$5:$AL350),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),OFFSET(Input!$G$27,B352,0,1,1)-AE352,0)","v":0},{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),MIN(OFFSET(Input!$G$27,B352,0,1,1),AP351),0)","v":0},0,0,0,2214916.5168830799,2201606.5168830799,2207036.2724861801,2207036.2724861801,450670.05840898497,450670.05840898497,451781.53235132102,451781.53235132102,{"$f":"IF(A352=\"\",\"\",AL352-ROUND(AL352*OFFSET(Input!$S$27,$B352,0,1,1),2*FEE_rounding))","v":2207036.2724861801},{"$f":"IF(A352=\"\",\"\",ROUND(AP352*(1-OFFSET(Input!$T$27,MIN(B352,10),0,1,1)),2*FEE_rounding))","v":451781.53235132102},8158817.8048375007,0,0,0,5500000,7714916.5168830799,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A352=1,PMF_1st=0),0,ROUND(IF(A352=1,AI352,AL351)*OFFSET(Input!$O$27,IF(A352=121,-1,0)+MIN(B352,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A352=1,PMF_1st=0),0,IF(SUM($K$5:$L352)-$AU351>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B351,B352),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C352-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[349,30,1,null,69,{"$f":"IF(A353=\"\",\"\",IF(A353=1,Age_Full_Month,IF(F352=11,0,F352+1)))","v":0},69,0,{"$f":"IF(A353=\"\",\"\",IF(AND(F353=11,G353=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H353-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C353-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B353,99),0,1,1)*K353,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E353,0,1,1)*L353,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*M353,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C353>=1,ROUND(K353*OFFSET(Input!$U$27,B353,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B353=1,0,IF($C353>=1,ROUND(OFFSET(Input!$X$27,B353,0,1,1)*AL352,AV_rounding),0))","v":0},{"$f":"IF(B353=1,0,IF(C353=1,ROUND(OFFSET(Input!$W$27,B353,0,1,1)*AVERAGE($AI$5,$AL$5:$AL351),AV_rounding),0))","v":0},14520,0,0,109700,0,0,0,0,{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),OFFSET(Input!$G$27,B353,0,1,1)-AE353,0)","v":0},{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),MIN(OFFSET(Input!$G$27,B353,0,1,1),AP352),0)","v":0},0,0,0,2307036.2724861801,2292516.2724861801,2298170.2360715298,2298170.2360715298,461481.53235132102,461481.53235132102,462619.67030503502,462619.67030503502,{"$f":"IF(A353=\"\",\"\",AL353-ROUND(AL353*OFFSET(Input!$S$27,$B353,0,1,1),2*FEE_rounding))","v":2298170.2360715298},{"$f":"IF(A353=\"\",\"\",ROUND(AP353*(1-OFFSET(Input!$T$27,MIN(B353,10),0,1,1)),2*FEE_rounding))","v":462619.67030503502},8260789.9063765649,0,0,109700,5500000,7807036.2724861801,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A353=1,PMF_1st=0),0,ROUND(IF(A353=1,AI353,AL352)*OFFSET(Input!$O$27,IF(A353=121,-1,0)+MIN(B353,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A353=1,PMF_1st=0),0,IF(SUM($K$5:$L353)-$AU352>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B352,B353),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C353-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[350,30,2,null,69,{"$f":"IF(A354=\"\",\"\",IF(A354=1,Age_Full_Month,IF(F353=11,0,F353+1)))","v":1},69,0,{"$f":"IF(A354=\"\",\"\",IF(AND(F354=11,G354=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H354-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C354-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B354,99),0,1,1)*K354,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E354,0,1,1)*L354,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*M354,FEE_rounding)","v":0},0,0,{"$f":"IF(C354>=1,ROUND(K354*OFFSET(Input!$U$27,B354,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B354=1,0,IF($C354>=1,ROUND(OFFSET(Input!$X$27,B354,0,1,1)*AL353,AV_rounding),0))","v":0},{"$f":"IF(B354=1,0,IF(C354=1,ROUND(OFFSET(Input!$W$27,B354,0,1,1)*AVERAGE($AI$5,$AL$5:$AL352),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),OFFSET(Input!$G$27,B354,0,1,1)-AE354,0)","v":0},{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),MIN(OFFSET(Input!$G$27,B354,0,1,1),AP353),0)","v":0},0,0,0,2298170.2360715298,2283650.2360715298,2289282.33361927,2289282.33361927,462619.67030503502,462619.67030503502,463760.61521398101,463760.61521398101,{"$f":"IF(A354=\"\",\"\",AL354-ROUND(AL354*OFFSET(Input!$S$27,$B354,0,1,1),2*FEE_rounding))","v":2289282.33361927},{"$f":"IF(A354=\"\",\"\",ROUND(AP354*(1-OFFSET(Input!$T$27,MIN(B354,10),0,1,1)),2*FEE_rounding))","v":463760.61521398101},8253042.9488332514,0,0,0,5500000,7798170.2360715298,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A354=1,PMF_1st=0),0,ROUND(IF(A354=1,AI354,AL353)*OFFSET(Input!$O$27,IF(A354=121,-1,0)+MIN(B354,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A354=1,PMF_1st=0),0,IF(SUM($K$5:$L354)-$AU353>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B353,B354),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C354-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[351,30,3,null,69,{"$f":"IF(A355=\"\",\"\",IF(A355=1,Age_Full_Month,IF(F354=11,0,F354+1)))","v":2},69,0,{"$f":"IF(A355=\"\",\"\",IF(AND(F355=11,G355=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H355-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C355-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B355,99),0,1,1)*K355,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E355,0,1,1)*L355,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*M355,FEE_rounding)","v":0},0,0,{"$f":"IF(C355>=1,ROUND(K355*OFFSET(Input!$U$27,B355,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B355=1,0,IF($C355>=1,ROUND(OFFSET(Input!$X$27,B355,0,1,1)*AL354,AV_rounding),0))","v":0},{"$f":"IF(B355=1,0,IF(C355=1,ROUND(OFFSET(Input!$W$27,B355,0,1,1)*AVERAGE($AI$5,$AL$5:$AL353),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),OFFSET(Input!$G$27,B355,0,1,1)-AE355,0)","v":0},{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),MIN(OFFSET(Input!$G$27,B355,0,1,1),AP354),0)","v":0},0,0,0,2289282.33361927,2274762.33361927,2280372.5112018501,2280372.5112018501,463760.61521398101,463760.61521398101,464904.374000868,464904.374000868,{"$f":"IF(A355=\"\",\"\",AL355-ROUND(AL355*OFFSET(Input!$S$27,$B355,0,1,1),2*FEE_rounding))","v":2280372.5112018501},{"$f":"IF(A355=\"\",\"\",ROUND(AP355*(1-OFFSET(Input!$T$27,MIN(B355,10),0,1,1)),2*FEE_rounding))","v":464904.374000868},8245276.885202718,0,0,0,5500000,7789282.3336192705,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A355=1,PMF_1st=0),0,ROUND(IF(A355=1,AI355,AL354)*OFFSET(Input!$O$27,IF(A355=121,-1,0)+MIN(B355,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A355=1,PMF_1st=0),0,IF(SUM($K$5:$L355)-$AU354>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B354,B355),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C355-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[352,30,4,null,69,{"$f":"IF(A356=\"\",\"\",IF(A356=1,Age_Full_Month,IF(F355=11,0,F355+1)))","v":3},69,0,{"$f":"IF(A356=\"\",\"\",IF(AND(F356=11,G356=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H356-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C356-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B356,99),0,1,1)*K356,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E356,0,1,1)*L356,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*M356,FEE_rounding)","v":0},0,0,{"$f":"IF(C356>=1,ROUND(K356*OFFSET(Input!$U$27,B356,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B356=1,0,IF($C356>=1,ROUND(OFFSET(Input!$X$27,B356,0,1,1)*AL355,AV_rounding),0))","v":0},{"$f":"IF(B356=1,0,IF(C356=1,ROUND(OFFSET(Input!$W$27,B356,0,1,1)*AVERAGE($AI$5,$AL$5:$AL354),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),OFFSET(Input!$G$27,B356,0,1,1)-AE356,0)","v":0},{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),MIN(OFFSET(Input!$G$27,B356,0,1,1),AP355),0)","v":0},0,0,0,2280372.5112018501,2265852.5112018501,2271440.71475873,2271440.71475873,464904.374000868,464904.374000868,466050.95360547799,466050.95360547799,{"$f":"IF(A356=\"\",\"\",AL356-ROUND(AL356*OFFSET(Input!$S$27,$B356,0,1,1),2*FEE_rounding))","v":2271440.71475873},{"$f":"IF(A356=\"\",\"\",ROUND(AP356*(1-OFFSET(Input!$T$27,MIN(B356,10),0,1,1)),2*FEE_rounding))","v":466050.95360547799},8237491.6683642073,0,0,0,5500000,7780372.5112018501,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A356=1,PMF_1st=0),0,ROUND(IF(A356=1,AI356,AL355)*OFFSET(Input!$O$27,IF(A356=121,-1,0)+MIN(B356,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A356=1,PMF_1st=0),0,IF(SUM($K$5:$L356)-$AU355>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B355,B356),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C356-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[353,30,5,null,69,{"$f":"IF(A357=\"\",\"\",IF(A357=1,Age_Full_Month,IF(F356=11,0,F356+1)))","v":4},69,0,{"$f":"IF(A357=\"\",\"\",IF(AND(F357=11,G357=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H357-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C357-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B357,99),0,1,1)*K357,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E357,0,1,1)*L357,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*M357,FEE_rounding)","v":0},0,0,{"$f":"IF(C357>=1,ROUND(K357*OFFSET(Input!$U$27,B357,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B357=1,0,IF($C357>=1,ROUND(OFFSET(Input!$X$27,B357,0,1,1)*AL356,AV_rounding),0))","v":0},{"$f":"IF(B357=1,0,IF(C357=1,ROUND(OFFSET(Input!$W$27,B357,0,1,1)*AVERAGE($AI$5,$AL$5:$AL355),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),OFFSET(Input!$G$27,B357,0,1,1)-AE357,0)","v":0},{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),MIN(OFFSET(Input!$G$27,B357,0,1,1),AP356),0)","v":0},0,0,0,2271440.71475873,2256920.71475873,2262486.8900960302,2262486.8900960302,466050.95360547799,466050.95360547799,467200.36098470801,467200.36098470801,{"$f":"IF(A357=\"\",\"\",AL357-ROUND(AL357*OFFSET(Input!$S$27,$B357,0,1,1),2*FEE_rounding))","v":2262486.8900960302},{"$f":"IF(A357=\"\",\"\",ROUND(AP357*(1-OFFSET(Input!$T$27,MIN(B357,10),0,1,1)),2*FEE_rounding))","v":467200.36098470801},8229687.2510807384,0,0,0,5500000,7771440.7147587296,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A357=1,PMF_1st=0),0,ROUND(IF(A357=1,AI357,AL356)*OFFSET(Input!$O$27,IF(A357=121,-1,0)+MIN(B357,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A357=1,PMF_1st=0),0,IF(SUM($K$5:$L357)-$AU356>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B356,B357),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C357-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[354,30,6,null,69,{"$f":"IF(A358=\"\",\"\",IF(A358=1,Age_Full_Month,IF(F357=11,0,F357+1)))","v":5},69,0,{"$f":"IF(A358=\"\",\"\",IF(AND(F358=11,G358=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H358-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C358-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B358,99),0,1,1)*K358,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E358,0,1,1)*L358,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*M358,FEE_rounding)","v":0},0,0,{"$f":"IF(C358>=1,ROUND(K358*OFFSET(Input!$U$27,B358,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B358=1,0,IF($C358>=1,ROUND(OFFSET(Input!$X$27,B358,0,1,1)*AL357,AV_rounding),0))","v":0},{"$f":"IF(B358=1,0,IF(C358=1,ROUND(OFFSET(Input!$W$27,B358,0,1,1)*AVERAGE($AI$5,$AL$5:$AL356),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),OFFSET(Input!$G$27,B358,0,1,1)-AE358,0)","v":0},{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),MIN(OFFSET(Input!$G$27,B358,0,1,1),AP357),0)","v":0},0,0,0,2262486.8900960302,2247966.8900960302,2253510.9828862101,2253510.9828862101,467200.36098470801,467200.36098470801,468352.60311261402,468352.60311261402,{"$f":"IF(A358=\"\",\"\",AL358-ROUND(AL358*OFFSET(Input!$S$27,$B358,0,1,1),2*FEE_rounding))","v":2253510.9828862101},{"$f":"IF(A358=\"\",\"\",ROUND(AP358*(1-OFFSET(Input!$T$27,MIN(B358,10),0,1,1)),2*FEE_rounding))","v":468352.60311261402},8221863.5859988239,0,0,0,5500000,7762486.8900960302,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A358=1,PMF_1st=0),0,ROUND(IF(A358=1,AI358,AL357)*OFFSET(Input!$O$27,IF(A358=121,-1,0)+MIN(B358,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A358=1,PMF_1st=0),0,IF(SUM($K$5:$L358)-$AU357>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B357,B358),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C358-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[355,30,7,null,69,{"$f":"IF(A359=\"\",\"\",IF(A359=1,Age_Full_Month,IF(F358=11,0,F358+1)))","v":6},69,0,{"$f":"IF(A359=\"\",\"\",IF(AND(F359=11,G359=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H359-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C359-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B359,99),0,1,1)*K359,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E359,0,1,1)*L359,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*M359,FEE_rounding)","v":0},0,0,{"$f":"IF(C359>=1,ROUND(K359*OFFSET(Input!$U$27,B359,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B359=1,0,IF($C359>=1,ROUND(OFFSET(Input!$X$27,B359,0,1,1)*AL358,AV_rounding),0))","v":0},{"$f":"IF(B359=1,0,IF(C359=1,ROUND(OFFSET(Input!$W$27,B359,0,1,1)*AVERAGE($AI$5,$AL$5:$AL357),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),OFFSET(Input!$G$27,B359,0,1,1)-AE359,0)","v":0},{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),MIN(OFFSET(Input!$G$27,B359,0,1,1),AP358),0)","v":0},0,0,0,2253510.9828862101,2238990.9828862101,2244512.9386677602,2244512.9386677602,468352.60311261402,468352.60311261402,469507.68698045,469507.68698045,{"$f":"IF(A359=\"\",\"\",AL359-ROUND(AL359*OFFSET(Input!$S$27,$B359,0,1,1),2*FEE_rounding))","v":2244512.9386677602},{"$f":"IF(A359=\"\",\"\",ROUND(AP359*(1-OFFSET(Input!$T$27,MIN(B359,10),0,1,1)),2*FEE_rounding))","v":469507.68698045},8214020.6256482098,0,0,0,5500000,7753510.9828862101,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A359=1,PMF_1st=0),0,ROUND(IF(A359=1,AI359,AL358)*OFFSET(Input!$O$27,IF(A359=121,-1,0)+MIN(B359,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A359=1,PMF_1st=0),0,IF(SUM($K$5:$L359)-$AU358>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B358,B359),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C359-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[356,30,8,null,69,{"$f":"IF(A360=\"\",\"\",IF(A360=1,Age_Full_Month,IF(F359=11,0,F359+1)))","v":7},69,0,{"$f":"IF(A360=\"\",\"\",IF(AND(F360=11,G360=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H360-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C360-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B360,99),0,1,1)*K360,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E360,0,1,1)*L360,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*M360,FEE_rounding)","v":0},0,0,{"$f":"IF(C360>=1,ROUND(K360*OFFSET(Input!$U$27,B360,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B360=1,0,IF($C360>=1,ROUND(OFFSET(Input!$X$27,B360,0,1,1)*AL359,AV_rounding),0))","v":0},{"$f":"IF(B360=1,0,IF(C360=1,ROUND(OFFSET(Input!$W$27,B360,0,1,1)*AVERAGE($AI$5,$AL$5:$AL358),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),OFFSET(Input!$G$27,B360,0,1,1)-AE360,0)","v":0},{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),MIN(OFFSET(Input!$G$27,B360,0,1,1),AP359),0)","v":0},0,0,0,2244512.9386677602,2229992.9386677602,2235492.7028448498,2235492.7028448498,469507.68698045,469507.68698045,470665.61959671398,470665.61959671398,{"$f":"IF(A360=\"\",\"\",AL360-ROUND(AL360*OFFSET(Input!$S$27,$B360,0,1,1),2*FEE_rounding))","v":2235492.7028448498},{"$f":"IF(A360=\"\",\"\",ROUND(AP360*(1-OFFSET(Input!$T$27,MIN(B360,10),0,1,1)),2*FEE_rounding))","v":470665.61959671398},8206158.3224415639,0,0,0,5500000,7744512.9386677602,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A360=1,PMF_1st=0),0,ROUND(IF(A360=1,AI360,AL359)*OFFSET(Input!$O$27,IF(A360=121,-1,0)+MIN(B360,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A360=1,PMF_1st=0),0,IF(SUM($K$5:$L360)-$AU359>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B359,B360),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C360-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[357,30,9,null,69,{"$f":"IF(A361=\"\",\"\",IF(A361=1,Age_Full_Month,IF(F360=11,0,F360+1)))","v":8},69,0,{"$f":"IF(A361=\"\",\"\",IF(AND(F361=11,G361=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H361-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C361-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B361,99),0,1,1)*K361,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E361,0,1,1)*L361,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*M361,FEE_rounding)","v":0},0,0,{"$f":"IF(C361>=1,ROUND(K361*OFFSET(Input!$U$27,B361,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B361=1,0,IF($C361>=1,ROUND(OFFSET(Input!$X$27,B361,0,1,1)*AL360,AV_rounding),0))","v":0},{"$f":"IF(B361=1,0,IF(C361=1,ROUND(OFFSET(Input!$W$27,B361,0,1,1)*AVERAGE($AI$5,$AL$5:$AL359),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),OFFSET(Input!$G$27,B361,0,1,1)-AE361,0)","v":0},{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),MIN(OFFSET(Input!$G$27,B361,0,1,1),AP360),0)","v":0},0,0,0,2235492.7028448498,2220972.7028448498,2226450.2206869898,2226450.2206869898,470665.61959671398,470665.61959671398,471826.40798718802,471826.40798718802,{"$f":"IF(A361=\"\",\"\",AL361-ROUND(AL361*OFFSET(Input!$S$27,$B361,0,1,1),2*FEE_rounding))","v":2226450.2206869898},{"$f":"IF(A361=\"\",\"\",ROUND(AP361*(1-OFFSET(Input!$T$27,MIN(B361,10),0,1,1)),2*FEE_rounding))","v":471826.40798718802},8198276.6286741775,0,0,0,5500000,7735492.7028448498,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A361=1,PMF_1st=0),0,ROUND(IF(A361=1,AI361,AL360)*OFFSET(Input!$O$27,IF(A361=121,-1,0)+MIN(B361,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A361=1,PMF_1st=0),0,IF(SUM($K$5:$L361)-$AU360>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B360,B361),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C361-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[358,30,10,null,69,{"$f":"IF(A362=\"\",\"\",IF(A362=1,Age_Full_Month,IF(F361=11,0,F361+1)))","v":9},69,0,{"$f":"IF(A362=\"\",\"\",IF(AND(F362=11,G362=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H362-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C362-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B362,99),0,1,1)*K362,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E362,0,1,1)*L362,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*M362,FEE_rounding)","v":0},0,0,{"$f":"IF(C362>=1,ROUND(K362*OFFSET(Input!$U$27,B362,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B362=1,0,IF($C362>=1,ROUND(OFFSET(Input!$X$27,B362,0,1,1)*AL361,AV_rounding),0))","v":0},{"$f":"IF(B362=1,0,IF(C362=1,ROUND(OFFSET(Input!$W$27,B362,0,1,1)*AVERAGE($AI$5,$AL$5:$AL360),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),OFFSET(Input!$G$27,B362,0,1,1)-AE362,0)","v":0},{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),MIN(OFFSET(Input!$G$27,B362,0,1,1),AP361),0)","v":0},0,0,0,2226450.2206869898,2211930.2206869898,2217385.43732872,2217385.43732872,471826.40798718802,471826.40798718802,472990.059194981,472990.059194981,{"$f":"IF(A362=\"\",\"\",AL362-ROUND(AL362*OFFSET(Input!$S$27,$B362,0,1,1),2*FEE_rounding))","v":2217385.43732872},{"$f":"IF(A362=\"\",\"\",ROUND(AP362*(1-OFFSET(Input!$T$27,MIN(B362,10),0,1,1)),2*FEE_rounding))","v":472990.059194981},8190375.4965237016,0,0,0,5500000,7726450.2206869898,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A362=1,PMF_1st=0),0,ROUND(IF(A362=1,AI362,AL361)*OFFSET(Input!$O$27,IF(A362=121,-1,0)+MIN(B362,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A362=1,PMF_1st=0),0,IF(SUM($K$5:$L362)-$AU361>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B361,B362),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C362-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[359,30,11,null,69,{"$f":"IF(A363=\"\",\"\",IF(A363=1,Age_Full_Month,IF(F362=11,0,F362+1)))","v":10},69,0,{"$f":"IF(A363=\"\",\"\",IF(AND(F363=11,G363=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H363-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C363-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B363,99),0,1,1)*K363,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E363,0,1,1)*L363,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*M363,FEE_rounding)","v":0},0,0,{"$f":"IF(C363>=1,ROUND(K363*OFFSET(Input!$U$27,B363,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B363=1,0,IF($C363>=1,ROUND(OFFSET(Input!$X$27,B363,0,1,1)*AL362,AV_rounding),0))","v":0},{"$f":"IF(B363=1,0,IF(C363=1,ROUND(OFFSET(Input!$W$27,B363,0,1,1)*AVERAGE($AI$5,$AL$5:$AL361),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),OFFSET(Input!$G$27,B363,0,1,1)-AE363,0)","v":0},{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),MIN(OFFSET(Input!$G$27,B363,0,1,1),AP362),0)","v":0},0,0,0,2217385.43732872,2202865.43732872,2208298.2977692601,2208298.2977692601,472990.059194981,472990.059194981,474156.58028057398,474156.58028057398,{"$f":"IF(A363=\"\",\"\",AL363-ROUND(AL363*OFFSET(Input!$S$27,$B363,0,1,1),2*FEE_rounding))","v":2208298.2977692601},{"$f":"IF(A363=\"\",\"\",ROUND(AP363*(1-OFFSET(Input!$T$27,MIN(B363,10),0,1,1)),2*FEE_rounding))","v":474156.58028057398},8182454.8780498337,0,0,0,5500000,7717385.4373287205,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A363=1,PMF_1st=0),0,ROUND(IF(A363=1,AI363,AL362)*OFFSET(Input!$O$27,IF(A363=121,-1,0)+MIN(B363,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A363=1,PMF_1st=0),0,IF(SUM($K$5:$L363)-$AU362>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B362,B363),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C363-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[360,30,12,null,69,{"$f":"IF(A364=\"\",\"\",IF(A364=1,Age_Full_Month,IF(F363=11,0,F363+1)))","v":11},69,0,{"$f":"IF(A364=\"\",\"\",IF(AND(F364=11,G364=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H364-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C364-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B364,99),0,1,1)*K364,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E364,0,1,1)*L364,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*M364,FEE_rounding)","v":0},0,0,{"$f":"IF(C364>=1,ROUND(K364*OFFSET(Input!$U$27,B364,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B364=1,0,IF($C364>=1,ROUND(OFFSET(Input!$X$27,B364,0,1,1)*AL363,AV_rounding),0))","v":0},{"$f":"IF(B364=1,0,IF(C364=1,ROUND(OFFSET(Input!$W$27,B364,0,1,1)*AVERAGE($AI$5,$AL$5:$AL362),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),OFFSET(Input!$G$27,B364,0,1,1)-AE364,0)","v":0},{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),MIN(OFFSET(Input!$G$27,B364,0,1,1),AP363),0)","v":0},0,0,0,2208298.2977692601,2193778.2977692601,2199188.7468721801,2199188.7468721801,474156.58028057398,474156.58028057398,475325.97832185897,475325.97832185897,{"$f":"IF(A364=\"\",\"\",AL364-ROUND(AL364*OFFSET(Input!$S$27,$B364,0,1,1),2*FEE_rounding))","v":2199188.7468721801},{"$f":"IF(A364=\"\",\"\",ROUND(AP364*(1-OFFSET(Input!$T$27,MIN(B364,10),0,1,1)),2*FEE_rounding))","v":475325.97832185897},8174514.7251940388,0,0,0,5500000,7708298.2977692597,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A364=1,PMF_1st=0),0,ROUND(IF(A364=1,AI364,AL363)*OFFSET(Input!$O$27,IF(A364=121,-1,0)+MIN(B364,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A364=1,PMF_1st=0),0,IF(SUM($K$5:$L364)-$AU363>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B363,B364),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C364-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[361,31,1,null,70,{"$f":"IF(A365=\"\",\"\",IF(A365=1,Age_Full_Month,IF(F364=11,0,F364+1)))","v":0},70,0,{"$f":"IF(A365=\"\",\"\",IF(AND(F365=11,G365=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H365-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C365-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B365,99),0,1,1)*K365,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E365,0,1,1)*L365,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*M365,FEE_rounding)","v":0},0,0,{"$f":"IF(C365>=1,ROUND(K365*OFFSET(Input!$U$27,B365,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B365=1,0,IF($C365>=1,ROUND(OFFSET(Input!$X$27,B365,0,1,1)*AL364,AV_rounding),0))","v":0},{"$f":"IF(B365=1,0,IF(C365=1,ROUND(OFFSET(Input!$W$27,B365,0,1,1)*AVERAGE($AI$5,$AL$5:$AL363),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),OFFSET(Input!$G$27,B365,0,1,1)-AE365,0)","v":0},{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),MIN(OFFSET(Input!$G$27,B365,0,1,1),AP364),0)","v":0},0,0,0,2199188.7468721801,2183293.7468721801,2188678.3382441499,2188678.3382441499,475325.97832185897,475325.97832185897,476498.260414185,476498.260414185,{"$f":"IF(A365=\"\",\"\",AL365-ROUND(AL365*OFFSET(Input!$S$27,$B365,0,1,1),2*FEE_rounding))","v":2188678.3382441499},{"$f":"IF(A365=\"\",\"\",ROUND(AP365*(1-OFFSET(Input!$T$27,MIN(B365,10),0,1,1)),2*FEE_rounding))","v":476498.260414185},8165176.5986583345,0,0,0,5500000,7699188.7468721801,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A365=1,PMF_1st=0),0,ROUND(IF(A365=1,AI365,AL364)*OFFSET(Input!$O$27,IF(A365=121,-1,0)+MIN(B365,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A365=1,PMF_1st=0),0,IF(SUM($K$5:$L365)-$AU364>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B364,B365),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C365-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[362,31,2,null,70,{"$f":"IF(A366=\"\",\"\",IF(A366=1,Age_Full_Month,IF(F365=11,0,F365+1)))","v":1},70,0,{"$f":"IF(A366=\"\",\"\",IF(AND(F366=11,G366=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H366-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C366-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B366,99),0,1,1)*K366,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E366,0,1,1)*L366,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*M366,FEE_rounding)","v":0},0,0,{"$f":"IF(C366>=1,ROUND(K366*OFFSET(Input!$U$27,B366,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B366=1,0,IF($C366>=1,ROUND(OFFSET(Input!$X$27,B366,0,1,1)*AL365,AV_rounding),0))","v":0},{"$f":"IF(B366=1,0,IF(C366=1,ROUND(OFFSET(Input!$W$27,B366,0,1,1)*AVERAGE($AI$5,$AL$5:$AL364),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),OFFSET(Input!$G$27,B366,0,1,1)-AE366,0)","v":0},{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),MIN(OFFSET(Input!$G$27,B366,0,1,1),AP365),0)","v":0},0,0,0,2188678.3382441499,2172783.3382441499,2178142.0081130299,2178142.0081130299,476498.260414185,476498.260414185,477673.4336704,477673.4336704,{"$f":"IF(A366=\"\",\"\",AL366-ROUND(AL366*OFFSET(Input!$S$27,$B366,0,1,1),2*FEE_rounding))","v":2178142.0081130299},{"$f":"IF(A366=\"\",\"\",ROUND(AP366*(1-OFFSET(Input!$T$27,MIN(B366,10),0,1,1)),2*FEE_rounding))","v":477673.4336704},8155815.4417834301,0,0,0,5500000,7688678.3382441495,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A366=1,PMF_1st=0),0,ROUND(IF(A366=1,AI366,AL365)*OFFSET(Input!$O$27,IF(A366=121,-1,0)+MIN(B366,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A366=1,PMF_1st=0),0,IF(SUM($K$5:$L366)-$AU365>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B365,B366),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C366-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[363,31,3,null,70,{"$f":"IF(A367=\"\",\"\",IF(A367=1,Age_Full_Month,IF(F366=11,0,F366+1)))","v":2},70,0,{"$f":"IF(A367=\"\",\"\",IF(AND(F367=11,G367=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H367-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C367-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B367,99),0,1,1)*K367,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E367,0,1,1)*L367,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*M367,FEE_rounding)","v":0},0,0,{"$f":"IF(C367>=1,ROUND(K367*OFFSET(Input!$U$27,B367,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B367=1,0,IF($C367>=1,ROUND(OFFSET(Input!$X$27,B367,0,1,1)*AL366,AV_rounding),0))","v":0},{"$f":"IF(B367=1,0,IF(C367=1,ROUND(OFFSET(Input!$W$27,B367,0,1,1)*AVERAGE($AI$5,$AL$5:$AL365),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),OFFSET(Input!$G$27,B367,0,1,1)-AE367,0)","v":0},{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),MIN(OFFSET(Input!$G$27,B367,0,1,1),AP366),0)","v":0},0,0,0,2178142.0081130299,2162247.0081130299,2167579.6925493898,2167579.6925493898,477673.4336704,477673.4336704,478851.505220894,478851.505220894,{"$f":"IF(A367=\"\",\"\",AL367-ROUND(AL367*OFFSET(Input!$S$27,$B367,0,1,1),2*FEE_rounding))","v":2167579.6925493898},{"$f":"IF(A367=\"\",\"\",ROUND(AP367*(1-OFFSET(Input!$T$27,MIN(B367,10),0,1,1)),2*FEE_rounding))","v":478851.505220894},8146431.1977702836,0,0,0,5500000,7678142.0081130303,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A367=1,PMF_1st=0),0,ROUND(IF(A367=1,AI367,AL366)*OFFSET(Input!$O$27,IF(A367=121,-1,0)+MIN(B367,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A367=1,PMF_1st=0),0,IF(SUM($K$5:$L367)-$AU366>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B366,B367),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C367-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[364,31,4,null,70,{"$f":"IF(A368=\"\",\"\",IF(A368=1,Age_Full_Month,IF(F367=11,0,F367+1)))","v":3},70,0,{"$f":"IF(A368=\"\",\"\",IF(AND(F368=11,G368=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H368-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C368-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B368,99),0,1,1)*K368,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E368,0,1,1)*L368,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*M368,FEE_rounding)","v":0},0,0,{"$f":"IF(C368>=1,ROUND(K368*OFFSET(Input!$U$27,B368,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B368=1,0,IF($C368>=1,ROUND(OFFSET(Input!$X$27,B368,0,1,1)*AL367,AV_rounding),0))","v":0},{"$f":"IF(B368=1,0,IF(C368=1,ROUND(OFFSET(Input!$W$27,B368,0,1,1)*AVERAGE($AI$5,$AL$5:$AL366),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),OFFSET(Input!$G$27,B368,0,1,1)-AE368,0)","v":0},{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),MIN(OFFSET(Input!$G$27,B368,0,1,1),AP367),0)","v":0},0,0,0,2167579.6925493898,2151684.6925493898,2156991.3274661498,2156991.3274661498,478851.505220894,478851.505220894,480032.48221364198,480032.48221364198,{"$f":"IF(A368=\"\",\"\",AL368-ROUND(AL368*OFFSET(Input!$S$27,$B368,0,1,1),2*FEE_rounding))","v":2156991.3274661498},{"$f":"IF(A368=\"\",\"\",ROUND(AP368*(1-OFFSET(Input!$T$27,MIN(B368,10),0,1,1)),2*FEE_rounding))","v":480032.48221364198},8137023.8096797913,0,0,0,5500000,7667579.6925493898,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A368=1,PMF_1st=0),0,ROUND(IF(A368=1,AI368,AL367)*OFFSET(Input!$O$27,IF(A368=121,-1,0)+MIN(B368,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A368=1,PMF_1st=0),0,IF(SUM($K$5:$L368)-$AU367>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B367,B368),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C368-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[365,31,5,null,70,{"$f":"IF(A369=\"\",\"\",IF(A369=1,Age_Full_Month,IF(F368=11,0,F368+1)))","v":4},70,0,{"$f":"IF(A369=\"\",\"\",IF(AND(F369=11,G369=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H369-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C369-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B369,99),0,1,1)*K369,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E369,0,1,1)*L369,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*M369,FEE_rounding)","v":0},0,0,{"$f":"IF(C369>=1,ROUND(K369*OFFSET(Input!$U$27,B369,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B369=1,0,IF($C369>=1,ROUND(OFFSET(Input!$X$27,B369,0,1,1)*AL368,AV_rounding),0))","v":0},{"$f":"IF(B369=1,0,IF(C369=1,ROUND(OFFSET(Input!$W$27,B369,0,1,1)*AVERAGE($AI$5,$AL$5:$AL367),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),OFFSET(Input!$G$27,B369,0,1,1)-AE369,0)","v":0},{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),MIN(OFFSET(Input!$G$27,B369,0,1,1),AP368),0)","v":0},0,0,0,2156991.3274661498,2141096.3274661498,2146376.8486181698,2146376.8486181698,480032.48221364198,480032.48221364198,481216.37181424903,481216.37181424903,{"$f":"IF(A369=\"\",\"\",AL369-ROUND(AL369*OFFSET(Input!$S$27,$B369,0,1,1),2*FEE_rounding))","v":2146376.8486181698},{"$f":"IF(A369=\"\",\"\",ROUND(AP369*(1-OFFSET(Input!$T$27,MIN(B369,10),0,1,1)),2*FEE_rounding))","v":481216.37181424903},8127593.2204324193,0,0,0,5500000,7656991.3274661498,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A369=1,PMF_1st=0),0,ROUND(IF(A369=1,AI369,AL368)*OFFSET(Input!$O$27,IF(A369=121,-1,0)+MIN(B369,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A369=1,PMF_1st=0),0,IF(SUM($K$5:$L369)-$AU368>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B368,B369),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C369-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[366,31,6,null,70,{"$f":"IF(A370=\"\",\"\",IF(A370=1,Age_Full_Month,IF(F369=11,0,F369+1)))","v":5},70,0,{"$f":"IF(A370=\"\",\"\",IF(AND(F370=11,G370=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H370-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C370-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B370,99),0,1,1)*K370,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E370,0,1,1)*L370,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*M370,FEE_rounding)","v":0},0,0,{"$f":"IF(C370>=1,ROUND(K370*OFFSET(Input!$U$27,B370,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B370=1,0,IF($C370>=1,ROUND(OFFSET(Input!$X$27,B370,0,1,1)*AL369,AV_rounding),0))","v":0},{"$f":"IF(B370=1,0,IF(C370=1,ROUND(OFFSET(Input!$W$27,B370,0,1,1)*AVERAGE($AI$5,$AL$5:$AL368),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),OFFSET(Input!$G$27,B370,0,1,1)-AE370,0)","v":0},{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),MIN(OFFSET(Input!$G$27,B370,0,1,1),AP369),0)","v":0},0,0,0,2146376.8486181698,2130481.8486181698,2135736.1916018599,2135736.1916018599,481216.37181424903,481216.37181424903,482403.181205992,482403.181205992,{"$f":"IF(A370=\"\",\"\",AL370-ROUND(AL370*OFFSET(Input!$S$27,$B370,0,1,1),2*FEE_rounding))","v":2135736.1916018599},{"$f":"IF(A370=\"\",\"\",ROUND(AP370*(1-OFFSET(Input!$T$27,MIN(B370,10),0,1,1)),2*FEE_rounding))","v":482403.181205992},8118139.3728078511,0,0,0,5500000,7646376.8486181702,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A370=1,PMF_1st=0),0,ROUND(IF(A370=1,AI370,AL369)*OFFSET(Input!$O$27,IF(A370=121,-1,0)+MIN(B370,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A370=1,PMF_1st=0),0,IF(SUM($K$5:$L370)-$AU369>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B369,B370),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C370-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[367,31,7,null,70,{"$f":"IF(A371=\"\",\"\",IF(A371=1,Age_Full_Month,IF(F370=11,0,F370+1)))","v":6},70,0,{"$f":"IF(A371=\"\",\"\",IF(AND(F371=11,G371=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H371-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C371-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B371,99),0,1,1)*K371,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E371,0,1,1)*L371,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*M371,FEE_rounding)","v":0},0,0,{"$f":"IF(C371>=1,ROUND(K371*OFFSET(Input!$U$27,B371,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B371=1,0,IF($C371>=1,ROUND(OFFSET(Input!$X$27,B371,0,1,1)*AL370,AV_rounding),0))","v":0},{"$f":"IF(B371=1,0,IF(C371=1,ROUND(OFFSET(Input!$W$27,B371,0,1,1)*AVERAGE($AI$5,$AL$5:$AL369),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),OFFSET(Input!$G$27,B371,0,1,1)-AE371,0)","v":0},{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),MIN(OFFSET(Input!$G$27,B371,0,1,1),AP370),0)","v":0},0,0,0,2135736.1916018599,2119841.1916018599,2125069.2918547899,2125069.2918547899,482403.181205992,482403.181205992,483592.91758986301,483592.91758986301,{"$f":"IF(A371=\"\",\"\",AL371-ROUND(AL371*OFFSET(Input!$S$27,$B371,0,1,1),2*FEE_rounding))","v":2125069.2918547899},{"$f":"IF(A371=\"\",\"\",ROUND(AP371*(1-OFFSET(Input!$T$27,MIN(B371,10),0,1,1)),2*FEE_rounding))","v":483592.91758986301},8108662.2094446523,0,0,0,5500000,7635736.1916018594,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A371=1,PMF_1st=0),0,ROUND(IF(A371=1,AI371,AL370)*OFFSET(Input!$O$27,IF(A371=121,-1,0)+MIN(B371,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A371=1,PMF_1st=0),0,IF(SUM($K$5:$L371)-$AU370>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B370,B371),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C371-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[368,31,8,null,70,{"$f":"IF(A372=\"\",\"\",IF(A372=1,Age_Full_Month,IF(F371=11,0,F371+1)))","v":7},70,0,{"$f":"IF(A372=\"\",\"\",IF(AND(F372=11,G372=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H372-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C372-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B372,99),0,1,1)*K372,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E372,0,1,1)*L372,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*M372,FEE_rounding)","v":0},0,0,{"$f":"IF(C372>=1,ROUND(K372*OFFSET(Input!$U$27,B372,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B372=1,0,IF($C372>=1,ROUND(OFFSET(Input!$X$27,B372,0,1,1)*AL371,AV_rounding),0))","v":0},{"$f":"IF(B372=1,0,IF(C372=1,ROUND(OFFSET(Input!$W$27,B372,0,1,1)*AVERAGE($AI$5,$AL$5:$AL370),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),OFFSET(Input!$G$27,B372,0,1,1)-AE372,0)","v":0},{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),MIN(OFFSET(Input!$G$27,B372,0,1,1),AP371),0)","v":0},0,0,0,2125069.2918547899,2109174.2918547899,2114376.08465531,2114376.08465531,483592.91758986301,483592.91758986301,484785.58818461502,484785.58818461502,{"$f":"IF(A372=\"\",\"\",AL372-ROUND(AL372*OFFSET(Input!$S$27,$B372,0,1,1),2*FEE_rounding))","v":2114376.08465531},{"$f":"IF(A372=\"\",\"\",ROUND(AP372*(1-OFFSET(Input!$T$27,MIN(B372,10),0,1,1)),2*FEE_rounding))","v":484785.58818461502},8099161.6728399247,0,0,0,5500000,7625069.2918547895,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A372=1,PMF_1st=0),0,ROUND(IF(A372=1,AI372,AL371)*OFFSET(Input!$O$27,IF(A372=121,-1,0)+MIN(B372,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A372=1,PMF_1st=0),0,IF(SUM($K$5:$L372)-$AU371>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B371,B372),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C372-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[369,31,9,null,70,{"$f":"IF(A373=\"\",\"\",IF(A373=1,Age_Full_Month,IF(F372=11,0,F372+1)))","v":8},70,0,{"$f":"IF(A373=\"\",\"\",IF(AND(F373=11,G373=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H373-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C373-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B373,99),0,1,1)*K373,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E373,0,1,1)*L373,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*M373,FEE_rounding)","v":0},0,0,{"$f":"IF(C373>=1,ROUND(K373*OFFSET(Input!$U$27,B373,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B373=1,0,IF($C373>=1,ROUND(OFFSET(Input!$X$27,B373,0,1,1)*AL372,AV_rounding),0))","v":0},{"$f":"IF(B373=1,0,IF(C373=1,ROUND(OFFSET(Input!$W$27,B373,0,1,1)*AVERAGE($AI$5,$AL$5:$AL371),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),OFFSET(Input!$G$27,B373,0,1,1)-AE373,0)","v":0},{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),MIN(OFFSET(Input!$G$27,B373,0,1,1),AP372),0)","v":0},0,0,0,2114376.08465531,2098481.08465531,2103656.5051221498,2103656.5051221498,484785.58818461502,484785.58818461502,485981.20022680302,485981.20022680302,{"$f":"IF(A373=\"\",\"\",AL373-ROUND(AL373*OFFSET(Input!$S$27,$B373,0,1,1),2*FEE_rounding))","v":2103656.5051221498},{"$f":"IF(A373=\"\",\"\",ROUND(AP373*(1-OFFSET(Input!$T$27,MIN(B373,10),0,1,1)),2*FEE_rounding))","v":485981.20022680302},8089637.7053489527,0,0,0,5500000,7614376.08465531,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A373=1,PMF_1st=0),0,ROUND(IF(A373=1,AI373,AL372)*OFFSET(Input!$O$27,IF(A373=121,-1,0)+MIN(B373,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A373=1,PMF_1st=0),0,IF(SUM($K$5:$L373)-$AU372>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B372,B373),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C373-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[370,31,10,null,70,{"$f":"IF(A374=\"\",\"\",IF(A374=1,Age_Full_Month,IF(F373=11,0,F373+1)))","v":9},70,0,{"$f":"IF(A374=\"\",\"\",IF(AND(F374=11,G374=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H374-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C374-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B374,99),0,1,1)*K374,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E374,0,1,1)*L374,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*M374,FEE_rounding)","v":0},0,0,{"$f":"IF(C374>=1,ROUND(K374*OFFSET(Input!$U$27,B374,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B374=1,0,IF($C374>=1,ROUND(OFFSET(Input!$X$27,B374,0,1,1)*AL373,AV_rounding),0))","v":0},{"$f":"IF(B374=1,0,IF(C374=1,ROUND(OFFSET(Input!$W$27,B374,0,1,1)*AVERAGE($AI$5,$AL$5:$AL372),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),OFFSET(Input!$G$27,B374,0,1,1)-AE374,0)","v":0},{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),MIN(OFFSET(Input!$G$27,B374,0,1,1),AP373),0)","v":0},0,0,0,2103656.5051221498,2087761.5051221498,2092910.4882140099,2092910.4882140099,485981.20022680302,485981.20022680302,487179.76097082999,487179.76097082999,{"$f":"IF(A374=\"\",\"\",AL374-ROUND(AL374*OFFSET(Input!$S$27,$B374,0,1,1),2*FEE_rounding))","v":2092910.4882140099},{"$f":"IF(A374=\"\",\"\",ROUND(AP374*(1-OFFSET(Input!$T$27,MIN(B374,10),0,1,1)),2*FEE_rounding))","v":487179.76097082999},8080090.2491848404,0,0,0,5500000,7603656.5051221494,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A374=1,PMF_1st=0),0,ROUND(IF(A374=1,AI374,AL373)*OFFSET(Input!$O$27,IF(A374=121,-1,0)+MIN(B374,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A374=1,PMF_1st=0),0,IF(SUM($K$5:$L374)-$AU373>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B373,B374),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C374-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[371,31,11,null,70,{"$f":"IF(A375=\"\",\"\",IF(A375=1,Age_Full_Month,IF(F374=11,0,F374+1)))","v":10},70,0,{"$f":"IF(A375=\"\",\"\",IF(AND(F375=11,G375=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H375-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C375-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B375,99),0,1,1)*K375,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E375,0,1,1)*L375,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*M375,FEE_rounding)","v":0},0,0,{"$f":"IF(C375>=1,ROUND(K375*OFFSET(Input!$U$27,B375,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B375=1,0,IF($C375>=1,ROUND(OFFSET(Input!$X$27,B375,0,1,1)*AL374,AV_rounding),0))","v":0},{"$f":"IF(B375=1,0,IF(C375=1,ROUND(OFFSET(Input!$W$27,B375,0,1,1)*AVERAGE($AI$5,$AL$5:$AL373),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),OFFSET(Input!$G$27,B375,0,1,1)-AE375,0)","v":0},{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),MIN(OFFSET(Input!$G$27,B375,0,1,1),AP374),0)","v":0},0,0,0,2092910.4882140099,2077015.4882140099,2082137.9687292001,2082137.9687292001,487179.76097082999,487179.76097082999,488381.27768899,488381.27768899,{"$f":"IF(A375=\"\",\"\",AL375-ROUND(AL375*OFFSET(Input!$S$27,$B375,0,1,1),2*FEE_rounding))","v":2082137.9687292001},{"$f":"IF(A375=\"\",\"\",ROUND(AP375*(1-OFFSET(Input!$T$27,MIN(B375,10),0,1,1)),2*FEE_rounding))","v":488381.27768899},8070519.2464181902,0,0,0,5500000,7592910.4882140104,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A375=1,PMF_1st=0),0,ROUND(IF(A375=1,AI375,AL374)*OFFSET(Input!$O$27,IF(A375=121,-1,0)+MIN(B375,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A375=1,PMF_1st=0),0,IF(SUM($K$5:$L375)-$AU374>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B374,B375),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C375-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[372,31,12,null,70,{"$f":"IF(A376=\"\",\"\",IF(A376=1,Age_Full_Month,IF(F375=11,0,F375+1)))","v":11},70,0,{"$f":"IF(A376=\"\",\"\",IF(AND(F376=11,G376=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H376-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C376-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B376,99),0,1,1)*K376,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E376,0,1,1)*L376,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*M376,FEE_rounding)","v":0},0,0,{"$f":"IF(C376>=1,ROUND(K376*OFFSET(Input!$U$27,B376,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B376=1,0,IF($C376>=1,ROUND(OFFSET(Input!$X$27,B376,0,1,1)*AL375,AV_rounding),0))","v":0},{"$f":"IF(B376=1,0,IF(C376=1,ROUND(OFFSET(Input!$W$27,B376,0,1,1)*AVERAGE($AI$5,$AL$5:$AL374),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),OFFSET(Input!$G$27,B376,0,1,1)-AE376,0)","v":0},{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),MIN(OFFSET(Input!$G$27,B376,0,1,1),AP375),0)","v":0},0,0,0,2082137.9687292001,2066242.9687292001,2071338.8813052101,2071338.8813052101,488381.27768899,488381.27768899,489585.75767151301,489585.75767151301,{"$f":"IF(A376=\"\",\"\",AL376-ROUND(AL376*OFFSET(Input!$S$27,$B376,0,1,1),2*FEE_rounding))","v":2071338.8813052101},{"$f":"IF(A376=\"\",\"\",ROUND(AP376*(1-OFFSET(Input!$T$27,MIN(B376,10),0,1,1)),2*FEE_rounding))","v":489585.75767151301},8060924.638976723,0,0,0,5500000,7582137.9687291998,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A376=1,PMF_1st=0),0,ROUND(IF(A376=1,AI376,AL375)*OFFSET(Input!$O$27,IF(A376=121,-1,0)+MIN(B376,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A376=1,PMF_1st=0),0,IF(SUM($K$5:$L376)-$AU375>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B375,B376),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C376-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[373,32,1,null,71,{"$f":"IF(A377=\"\",\"\",IF(A377=1,Age_Full_Month,IF(F376=11,0,F376+1)))","v":0},71,0,{"$f":"IF(A377=\"\",\"\",IF(AND(F377=11,G377=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H377-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C377-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B377,99),0,1,1)*K377,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E377,0,1,1)*L377,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*M377,FEE_rounding)","v":0},0,0,{"$f":"IF(C377>=1,ROUND(K377*OFFSET(Input!$U$27,B377,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B377=1,0,IF($C377>=1,ROUND(OFFSET(Input!$X$27,B377,0,1,1)*AL376,AV_rounding),0))","v":0},{"$f":"IF(B377=1,0,IF(C377=1,ROUND(OFFSET(Input!$W$27,B377,0,1,1)*AVERAGE($AI$5,$AL$5:$AL375),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),OFFSET(Input!$G$27,B377,0,1,1)-AE377,0)","v":0},{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),MIN(OFFSET(Input!$G$27,B377,0,1,1),AP376),0)","v":0},0,0,0,2071338.8813052101,2053958.8813052101,2059024.4980077301,2059024.4980077301,489585.75767151301,489585.75767151301,490793.20822660899,490793.20822660899,{"$f":"IF(A377=\"\",\"\",AL377-ROUND(AL377*OFFSET(Input!$S$27,$B377,0,1,1),2*FEE_rounding))","v":2059024.4980077301},{"$f":"IF(A377=\"\",\"\",ROUND(AP377*(1-OFFSET(Input!$T$27,MIN(B377,10),0,1,1)),2*FEE_rounding))","v":490793.20822660899},8049817.7062343387,0,0,0,5500000,7571338.8813052103,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A377=1,PMF_1st=0),0,ROUND(IF(A377=1,AI377,AL376)*OFFSET(Input!$O$27,IF(A377=121,-1,0)+MIN(B377,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A377=1,PMF_1st=0),0,IF(SUM($K$5:$L377)-$AU376>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B376,B377),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C377-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[374,32,2,null,71,{"$f":"IF(A378=\"\",\"\",IF(A378=1,Age_Full_Month,IF(F377=11,0,F377+1)))","v":1},71,0,{"$f":"IF(A378=\"\",\"\",IF(AND(F378=11,G378=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H378-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C378-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B378,99),0,1,1)*K378,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E378,0,1,1)*L378,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*M378,FEE_rounding)","v":0},0,0,{"$f":"IF(C378>=1,ROUND(K378*OFFSET(Input!$U$27,B378,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B378=1,0,IF($C378>=1,ROUND(OFFSET(Input!$X$27,B378,0,1,1)*AL377,AV_rounding),0))","v":0},{"$f":"IF(B378=1,0,IF(C378=1,ROUND(OFFSET(Input!$W$27,B378,0,1,1)*AVERAGE($AI$5,$AL$5:$AL376),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),OFFSET(Input!$G$27,B378,0,1,1)-AE378,0)","v":0},{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),MIN(OFFSET(Input!$G$27,B378,0,1,1),AP377),0)","v":0},0,0,0,2059024.4980077301,2041644.4980077301,2046679.7441189601,2046679.7441189601,490793.20822660899,490793.20822660899,492003.63668051001,492003.63668051001,{"$f":"IF(A378=\"\",\"\",AL378-ROUND(AL378*OFFSET(Input!$S$27,$B378,0,1,1),2*FEE_rounding))","v":2046679.7441189601},{"$f":"IF(A378=\"\",\"\",ROUND(AP378*(1-OFFSET(Input!$T$27,MIN(B378,10),0,1,1)),2*FEE_rounding))","v":492003.63668051001},8038683.3807994705,0,0,0,5500000,7559024.4980077296,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A378=1,PMF_1st=0),0,ROUND(IF(A378=1,AI378,AL377)*OFFSET(Input!$O$27,IF(A378=121,-1,0)+MIN(B378,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A378=1,PMF_1st=0),0,IF(SUM($K$5:$L378)-$AU377>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B377,B378),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C378-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[375,32,3,null,71,{"$f":"IF(A379=\"\",\"\",IF(A379=1,Age_Full_Month,IF(F378=11,0,F378+1)))","v":2},71,0,{"$f":"IF(A379=\"\",\"\",IF(AND(F379=11,G379=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H379-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C379-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B379,99),0,1,1)*K379,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E379,0,1,1)*L379,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*M379,FEE_rounding)","v":0},0,0,{"$f":"IF(C379>=1,ROUND(K379*OFFSET(Input!$U$27,B379,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B379=1,0,IF($C379>=1,ROUND(OFFSET(Input!$X$27,B379,0,1,1)*AL378,AV_rounding),0))","v":0},{"$f":"IF(B379=1,0,IF(C379=1,ROUND(OFFSET(Input!$W$27,B379,0,1,1)*AVERAGE($AI$5,$AL$5:$AL377),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),OFFSET(Input!$G$27,B379,0,1,1)-AE379,0)","v":0},{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),MIN(OFFSET(Input!$G$27,B379,0,1,1),AP378),0)","v":0},0,0,0,2046679.7441189601,2029299.7441189601,2034304.54473682,2034304.54473682,492003.63668051001,492003.63668051001,493217.05037751899,493217.05037751899,{"$f":"IF(A379=\"\",\"\",AL379-ROUND(AL379*OFFSET(Input!$S$27,$B379,0,1,1),2*FEE_rounding))","v":2034304.54473682},{"$f":"IF(A379=\"\",\"\",ROUND(AP379*(1-OFFSET(Input!$T$27,MIN(B379,10),0,1,1)),2*FEE_rounding))","v":493217.05037751899},8027521.5951143391,0,0,0,5500000,7546679.7441189606,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A379=1,PMF_1st=0),0,ROUND(IF(A379=1,AI379,AL378)*OFFSET(Input!$O$27,IF(A379=121,-1,0)+MIN(B379,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A379=1,PMF_1st=0),0,IF(SUM($K$5:$L379)-$AU378>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B378,B379),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C379-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[376,32,4,null,71,{"$f":"IF(A380=\"\",\"\",IF(A380=1,Age_Full_Month,IF(F379=11,0,F379+1)))","v":3},71,0,{"$f":"IF(A380=\"\",\"\",IF(AND(F380=11,G380=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H380-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C380-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B380,99),0,1,1)*K380,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E380,0,1,1)*L380,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*M380,FEE_rounding)","v":0},0,0,{"$f":"IF(C380>=1,ROUND(K380*OFFSET(Input!$U$27,B380,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B380=1,0,IF($C380>=1,ROUND(OFFSET(Input!$X$27,B380,0,1,1)*AL379,AV_rounding),0))","v":0},{"$f":"IF(B380=1,0,IF(C380=1,ROUND(OFFSET(Input!$W$27,B380,0,1,1)*AVERAGE($AI$5,$AL$5:$AL378),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),OFFSET(Input!$G$27,B380,0,1,1)-AE380,0)","v":0},{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),MIN(OFFSET(Input!$G$27,B380,0,1,1),AP379),0)","v":0},0,0,0,2034304.54473682,2016924.54473682,2021898.82477452,2021898.82477452,493217.05037751899,493217.05037751899,494433.45668005,494433.45668005,{"$f":"IF(A380=\"\",\"\",AL380-ROUND(AL380*OFFSET(Input!$S$27,$B380,0,1,1),2*FEE_rounding))","v":2021898.82477452},{"$f":"IF(A380=\"\",\"\",ROUND(AP380*(1-OFFSET(Input!$T$27,MIN(B380,10),0,1,1)),2*FEE_rounding))","v":494433.45668005},8016332.2814545706,0,0,0,5500000,7534304.5447368203,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A380=1,PMF_1st=0),0,ROUND(IF(A380=1,AI380,AL379)*OFFSET(Input!$O$27,IF(A380=121,-1,0)+MIN(B380,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A380=1,PMF_1st=0),0,IF(SUM($K$5:$L380)-$AU379>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B379,B380),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C380-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[377,32,5,null,71,{"$f":"IF(A381=\"\",\"\",IF(A381=1,Age_Full_Month,IF(F380=11,0,F380+1)))","v":4},71,0,{"$f":"IF(A381=\"\",\"\",IF(AND(F381=11,G381=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H381-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C381-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B381,99),0,1,1)*K381,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E381,0,1,1)*L381,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*M381,FEE_rounding)","v":0},0,0,{"$f":"IF(C381>=1,ROUND(K381*OFFSET(Input!$U$27,B381,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B381=1,0,IF($C381>=1,ROUND(OFFSET(Input!$X$27,B381,0,1,1)*AL380,AV_rounding),0))","v":0},{"$f":"IF(B381=1,0,IF(C381=1,ROUND(OFFSET(Input!$W$27,B381,0,1,1)*AVERAGE($AI$5,$AL$5:$AL379),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),OFFSET(Input!$G$27,B381,0,1,1)-AE381,0)","v":0},{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),MIN(OFFSET(Input!$G$27,B381,0,1,1),AP380),0)","v":0},0,0,0,2021898.82477452,2004518.82477452,2009462.5089600801,2009462.5089600801,494433.45668005,494433.45668005,495652.86296867603,495652.86296867603,{"$f":"IF(A381=\"\",\"\",AL381-ROUND(AL381*OFFSET(Input!$S$27,$B381,0,1,1),2*FEE_rounding))","v":2009462.5089600801},{"$f":"IF(A381=\"\",\"\",ROUND(AP381*(1-OFFSET(Input!$T$27,MIN(B381,10),0,1,1)),2*FEE_rounding))","v":495652.86296867603},8005115.3719287561,0,0,0,5500000,7521898.8247745205,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A381=1,PMF_1st=0),0,ROUND(IF(A381=1,AI381,AL380)*OFFSET(Input!$O$27,IF(A381=121,-1,0)+MIN(B381,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A381=1,PMF_1st=0),0,IF(SUM($K$5:$L381)-$AU380>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B380,B381),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C381-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[378,32,6,null,71,{"$f":"IF(A382=\"\",\"\",IF(A382=1,Age_Full_Month,IF(F381=11,0,F381+1)))","v":5},71,0,{"$f":"IF(A382=\"\",\"\",IF(AND(F382=11,G382=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H382-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C382-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B382,99),0,1,1)*K382,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E382,0,1,1)*L382,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*M382,FEE_rounding)","v":0},0,0,{"$f":"IF(C382>=1,ROUND(K382*OFFSET(Input!$U$27,B382,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B382=1,0,IF($C382>=1,ROUND(OFFSET(Input!$X$27,B382,0,1,1)*AL381,AV_rounding),0))","v":0},{"$f":"IF(B382=1,0,IF(C382=1,ROUND(OFFSET(Input!$W$27,B382,0,1,1)*AVERAGE($AI$5,$AL$5:$AL380),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),OFFSET(Input!$G$27,B382,0,1,1)-AE382,0)","v":0},{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),MIN(OFFSET(Input!$G$27,B382,0,1,1),AP381),0)","v":0},0,0,0,2009462.5089600801,1992082.5089600801,1996995.5218358601,1996995.5218358601,495652.86296867603,495652.86296867603,496875.27664217103,496875.27664217103,{"$f":"IF(A382=\"\",\"\",AL382-ROUND(AL382*OFFSET(Input!$S$27,$B382,0,1,1),2*FEE_rounding))","v":1996995.5218358601},{"$f":"IF(A382=\"\",\"\",ROUND(AP382*(1-OFFSET(Input!$T$27,MIN(B382,10),0,1,1)),2*FEE_rounding))","v":496875.27664217103},7993870.7984780306,0,0,0,5500000,7509462.5089600803,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A382=1,PMF_1st=0),0,ROUND(IF(A382=1,AI382,AL381)*OFFSET(Input!$O$27,IF(A382=121,-1,0)+MIN(B382,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A382=1,PMF_1st=0),0,IF(SUM($K$5:$L382)-$AU381>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B381,B382),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C382-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[379,32,7,null,71,{"$f":"IF(A383=\"\",\"\",IF(A383=1,Age_Full_Month,IF(F382=11,0,F382+1)))","v":6},71,0,{"$f":"IF(A383=\"\",\"\",IF(AND(F383=11,G383=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H383-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C383-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B383,99),0,1,1)*K383,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E383,0,1,1)*L383,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*M383,FEE_rounding)","v":0},0,0,{"$f":"IF(C383>=1,ROUND(K383*OFFSET(Input!$U$27,B383,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B383=1,0,IF($C383>=1,ROUND(OFFSET(Input!$X$27,B383,0,1,1)*AL382,AV_rounding),0))","v":0},{"$f":"IF(B383=1,0,IF(C383=1,ROUND(OFFSET(Input!$W$27,B383,0,1,1)*AVERAGE($AI$5,$AL$5:$AL381),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),OFFSET(Input!$G$27,B383,0,1,1)-AE383,0)","v":0},{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),MIN(OFFSET(Input!$G$27,B383,0,1,1),AP382),0)","v":0},0,0,0,1996995.5218358601,1979615.5218358601,1984497.7877581499,1984497.7877581499,496875.27664217103,496875.27664217103,498100.705117559,498100.705117559,{"$f":"IF(A383=\"\",\"\",AL383-ROUND(AL383*OFFSET(Input!$S$27,$B383,0,1,1),2*FEE_rounding))","v":1984497.7877581499},{"$f":"IF(A383=\"\",\"\",ROUND(AP383*(1-OFFSET(Input!$T$27,MIN(B383,10),0,1,1)),2*FEE_rounding))","v":498100.705117559},7982598.4928757092,0,0,0,5500000,7496995.5218358599,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A383=1,PMF_1st=0),0,ROUND(IF(A383=1,AI383,AL382)*OFFSET(Input!$O$27,IF(A383=121,-1,0)+MIN(B383,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A383=1,PMF_1st=0),0,IF(SUM($K$5:$L383)-$AU382>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B382,B383),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C383-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[380,32,8,null,71,{"$f":"IF(A384=\"\",\"\",IF(A384=1,Age_Full_Month,IF(F383=11,0,F383+1)))","v":7},71,0,{"$f":"IF(A384=\"\",\"\",IF(AND(F384=11,G384=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H384-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C384-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B384,99),0,1,1)*K384,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E384,0,1,1)*L384,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*M384,FEE_rounding)","v":0},0,0,{"$f":"IF(C384>=1,ROUND(K384*OFFSET(Input!$U$27,B384,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B384=1,0,IF($C384>=1,ROUND(OFFSET(Input!$X$27,B384,0,1,1)*AL383,AV_rounding),0))","v":0},{"$f":"IF(B384=1,0,IF(C384=1,ROUND(OFFSET(Input!$W$27,B384,0,1,1)*AVERAGE($AI$5,$AL$5:$AL382),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),OFFSET(Input!$G$27,B384,0,1,1)-AE384,0)","v":0},{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),MIN(OFFSET(Input!$G$27,B384,0,1,1),AP383),0)","v":0},0,0,0,1984497.7877581499,1967117.7877581499,1971969.2308966599,1971969.2308966599,498100.705117559,498100.705117559,499329.15583015402,499329.15583015402,{"$f":"IF(A384=\"\",\"\",AL384-ROUND(AL384*OFFSET(Input!$S$27,$B384,0,1,1),2*FEE_rounding))","v":1971969.2308966599},{"$f":"IF(A384=\"\",\"\",ROUND(AP384*(1-OFFSET(Input!$T$27,MIN(B384,10),0,1,1)),2*FEE_rounding))","v":499329.15583015402},7971298.3867268143,0,0,0,5500000,7484497.7877581501,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A384=1,PMF_1st=0),0,ROUND(IF(A384=1,AI384,AL383)*OFFSET(Input!$O$27,IF(A384=121,-1,0)+MIN(B384,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A384=1,PMF_1st=0),0,IF(SUM($K$5:$L384)-$AU383>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B383,B384),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C384-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[381,32,9,null,71,{"$f":"IF(A385=\"\",\"\",IF(A385=1,Age_Full_Month,IF(F384=11,0,F384+1)))","v":8},71,0,{"$f":"IF(A385=\"\",\"\",IF(AND(F385=11,G385=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H385-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C385-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B385,99),0,1,1)*K385,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E385,0,1,1)*L385,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*M385,FEE_rounding)","v":0},0,0,{"$f":"IF(C385>=1,ROUND(K385*OFFSET(Input!$U$27,B385,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B385=1,0,IF($C385>=1,ROUND(OFFSET(Input!$X$27,B385,0,1,1)*AL384,AV_rounding),0))","v":0},{"$f":"IF(B385=1,0,IF(C385=1,ROUND(OFFSET(Input!$W$27,B385,0,1,1)*AVERAGE($AI$5,$AL$5:$AL383),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),OFFSET(Input!$G$27,B385,0,1,1)-AE385,0)","v":0},{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),MIN(OFFSET(Input!$G$27,B385,0,1,1),AP384),0)","v":0},0,0,0,1971969.2308966599,1954589.2308966599,1959409.7752340899,1959409.7752340899,499329.15583015402,499329.15583015402,500560.63623360801,500560.63623360801,{"$f":"IF(A385=\"\",\"\",AL385-ROUND(AL385*OFFSET(Input!$S$27,$B385,0,1,1),2*FEE_rounding))","v":1959409.7752340899},{"$f":"IF(A385=\"\",\"\",ROUND(AP385*(1-OFFSET(Input!$T$27,MIN(B385,10),0,1,1)),2*FEE_rounding))","v":500560.63623360801},7959970.4114676984,0,0,0,5500000,7471969.2308966601,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A385=1,PMF_1st=0),0,ROUND(IF(A385=1,AI385,AL384)*OFFSET(Input!$O$27,IF(A385=121,-1,0)+MIN(B385,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A385=1,PMF_1st=0),0,IF(SUM($K$5:$L385)-$AU384>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B384,B385),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C385-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[382,32,10,null,71,{"$f":"IF(A386=\"\",\"\",IF(A386=1,Age_Full_Month,IF(F385=11,0,F385+1)))","v":9},71,0,{"$f":"IF(A386=\"\",\"\",IF(AND(F386=11,G386=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H386-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C386-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B386,99),0,1,1)*K386,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E386,0,1,1)*L386,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*M386,FEE_rounding)","v":0},0,0,{"$f":"IF(C386>=1,ROUND(K386*OFFSET(Input!$U$27,B386,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B386=1,0,IF($C386>=1,ROUND(OFFSET(Input!$X$27,B386,0,1,1)*AL385,AV_rounding),0))","v":0},{"$f":"IF(B386=1,0,IF(C386=1,ROUND(OFFSET(Input!$W$27,B386,0,1,1)*AVERAGE($AI$5,$AL$5:$AL384),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),OFFSET(Input!$G$27,B386,0,1,1)-AE386,0)","v":0},{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),MIN(OFFSET(Input!$G$27,B386,0,1,1),AP385),0)","v":0},0,0,0,1959409.7752340899,1942029.7752340899,1946819.34456566,1946819.34456566,500560.63623360801,500560.63623360801,501795.15379995602,501795.15379995602,{"$f":"IF(A386=\"\",\"\",AL386-ROUND(AL386*OFFSET(Input!$S$27,$B386,0,1,1),2*FEE_rounding))","v":1946819.34456566},{"$f":"IF(A386=\"\",\"\",ROUND(AP386*(1-OFFSET(Input!$T$27,MIN(B386,10),0,1,1)),2*FEE_rounding))","v":501795.15379995602},7948614.4983656155,0,0,0,5500000,7459409.7752340902,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A386=1,PMF_1st=0),0,ROUND(IF(A386=1,AI386,AL385)*OFFSET(Input!$O$27,IF(A386=121,-1,0)+MIN(B386,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A386=1,PMF_1st=0),0,IF(SUM($K$5:$L386)-$AU385>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B385,B386),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C386-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[383,32,11,null,71,{"$f":"IF(A387=\"\",\"\",IF(A387=1,Age_Full_Month,IF(F386=11,0,F386+1)))","v":10},71,0,{"$f":"IF(A387=\"\",\"\",IF(AND(F387=11,G387=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H387-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C387-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B387,99),0,1,1)*K387,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E387,0,1,1)*L387,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*M387,FEE_rounding)","v":0},0,0,{"$f":"IF(C387>=1,ROUND(K387*OFFSET(Input!$U$27,B387,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B387=1,0,IF($C387>=1,ROUND(OFFSET(Input!$X$27,B387,0,1,1)*AL386,AV_rounding),0))","v":0},{"$f":"IF(B387=1,0,IF(C387=1,ROUND(OFFSET(Input!$W$27,B387,0,1,1)*AVERAGE($AI$5,$AL$5:$AL385),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),OFFSET(Input!$G$27,B387,0,1,1)-AE387,0)","v":0},{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),MIN(OFFSET(Input!$G$27,B387,0,1,1),AP386),0)","v":0},0,0,0,1946819.34456566,1929439.34456566,1934197.8624986601,1934197.8624986601,501795.15379995602,501795.15379995602,503032.71601966099,503032.71601966099,{"$f":"IF(A387=\"\",\"\",AL387-ROUND(AL387*OFFSET(Input!$S$27,$B387,0,1,1),2*FEE_rounding))","v":1934197.8624986601},{"$f":"IF(A387=\"\",\"\",ROUND(AP387*(1-OFFSET(Input!$T$27,MIN(B387,10),0,1,1)),2*FEE_rounding))","v":503032.71601966099},7937230.5785183208,0,0,0,5500000,7446819.3445656598,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A387=1,PMF_1st=0),0,ROUND(IF(A387=1,AI387,AL386)*OFFSET(Input!$O$27,IF(A387=121,-1,0)+MIN(B387,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A387=1,PMF_1st=0),0,IF(SUM($K$5:$L387)-$AU386>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B386,B387),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C387-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[384,32,12,null,71,{"$f":"IF(A388=\"\",\"\",IF(A388=1,Age_Full_Month,IF(F387=11,0,F387+1)))","v":11},71,0,{"$f":"IF(A388=\"\",\"\",IF(AND(F388=11,G388=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H388-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C388-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B388,99),0,1,1)*K388,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E388,0,1,1)*L388,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*M388,FEE_rounding)","v":0},0,0,{"$f":"IF(C388>=1,ROUND(K388*OFFSET(Input!$U$27,B388,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B388=1,0,IF($C388>=1,ROUND(OFFSET(Input!$X$27,B388,0,1,1)*AL387,AV_rounding),0))","v":0},{"$f":"IF(B388=1,0,IF(C388=1,ROUND(OFFSET(Input!$W$27,B388,0,1,1)*AVERAGE($AI$5,$AL$5:$AL386),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),OFFSET(Input!$G$27,B388,0,1,1)-AE388,0)","v":0},{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),MIN(OFFSET(Input!$G$27,B388,0,1,1),AP387),0)","v":0},0,0,0,1934197.8624986601,1916817.8624986601,1921545.25245195,1921545.25245195,503032.71601966099,503032.71601966099,504273.33040166,504273.33040166,{"$f":"IF(A388=\"\",\"\",AL388-ROUND(AL388*OFFSET(Input!$S$27,$B388,0,1,1),2*FEE_rounding))","v":1921545.25245195},{"$f":"IF(A388=\"\",\"\",ROUND(AP388*(1-OFFSET(Input!$T$27,MIN(B388,10),0,1,1)),2*FEE_rounding))","v":504273.33040166},7925818.5828536097,0,0,0,5500000,7434197.8624986596,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A388=1,PMF_1st=0),0,ROUND(IF(A388=1,AI388,AL387)*OFFSET(Input!$O$27,IF(A388=121,-1,0)+MIN(B388,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A388=1,PMF_1st=0),0,IF(SUM($K$5:$L388)-$AU387>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B387,B388),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C388-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[385,33,1,null,{"$f":"IF($A389=\"\",\"\",Age_Insured+B389-1)","v":72},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Month,IF(F388=11,0,F388+1)))","v":0},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Year,IF(F388=11,G388+1,G388)))","v":72},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),DAY(EOMONTH((SignYY+INT(A389/12)+1911)&\"/\"&(IF(MOD(SignMM+A389-1,12)=0,12,MOD(SignMM+A389-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H389-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B389-1>=BPP,\"\",IF(AS388>0,1,0))","v":1},{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,IF(($BJ389+$AL388+$AP388+$AW389)/($BJ389+$AL388+$AP388)>$BK389,VLOOKUP($B389,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K389=0,0,IF(MOD(C389-1,12/Prem_Freq)=0,VLOOKUP(B389,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C389=1,VLOOKUP(B389,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C389-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B389,99),0,1,1)*K389,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E389,0,1,1)*L389,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*M389,FEE_rounding)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,K389-N389))","v":0},{"$f":"IF(A390=\"\",\"\",IF(K389=\"*****\",\"*****\",L389-O389+M389-P389))","v":0},{"$f":"IF(C389>=1,ROUND(K389*OFFSET(Input!$U$27,B389,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B389=1,0,IF($C389>=1,ROUND(OFFSET(Input!$X$27,B389,0,1,1)*AL388,AV_rounding),0))","v":0},{"$f":"IF(B389=1,0,IF(C389=1,ROUND(OFFSET(Input!$W$27,B389,0,1,1)*AVERAGE($AI$5,$AL$5:$AL387),AV_rounding),0))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,BA389,AI389))","v":19030},{"$f":"IF(E389=\"\",\"\",IF(SUM(AI389,-V389)>BB389,BB389,SUM(AI389,-V389)))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,0,BA389-AI389))","v":0},0,0,{"$f":"IF(E389=\" \",\" \",IF(Z389<BI388+BC389+BE389+BD389*0+BF389,BI388+BC389+BE389+BD389*0+BF389-BI388-Z389,0))","v":0},0,0,{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),OFFSET(Input!$G$27,B389,0,1,1)-AE389,0)","v":0},{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),MIN(OFFSET(Input!$G$27,B389,0,1,1),AP388),0)","v":0},{"$f":"IF(A390=\"\",\"\",AF388+AD389+AE389)","v":0},0,0,{"$f":"IF(A389=\"\",\"\",AL388+Q389+R389*0+IF(A389=1,0,SUM(S389:U389)))","v":1921545.25245195},{"$f":"IF(A389=\"\",\"\",AI389-V389-W389-Z389-AD389)","v":1902515.25245195},{"$f":"ROUND((AJ389-AB389)*(1+IRR_1)^(1/12)+IF(A389=1,S389,0),AV_rounding)","v":1907207.3683104201},{"$f":"ROUND(AK389-AG389,AV_rounding)","v":1907207.3683104201},504273.33040166,504273.33040166,{"$f":"ROUND((AN389-AC389)*(1+IRR_1)^(1/12),AV_rounding)","v":505517.00447340898},{"$f":"ROUND(AO389-AH389,AV_rounding)","v":505517.00447340898},{"$f":"IF(A389=\"\",\"\",AL389-ROUND(AL389*OFFSET(Input!$S$27,$B389,0,1,1),2*FEE_rounding))","v":1907207.3683104201},{"$f":"IF(A389=\"\",\"\",ROUND(AP389*(1-OFFSET(Input!$T$27,MIN(B389,10),0,1,1)),2*FEE_rounding))","v":505517.00447340898},{"$f":"AW389+AL389+AP389","v":7912724.3727838285},0,{"$f":"IF(A390=\"\",\"\",AU388+AD389+AE389)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,Q389+R389))","v":0},5500000,7421545.2524519498,{"$f":"IF(A389=1,K389,MAX(AY388+K389-AD388-AE388,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ389/100000*VLOOKUP(Age_Insured+B389-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I389>0,I389/H389,1),2*FEE_rounding)*IF(G390>14,1,0)*IF(AND(I389=0,H389>0),0,1)","v":19030},0,null,null,{"$f":"IF(AND(A389=1,PMF_1st=0),0,ROUND(IF(A389=1,AI389,AL388)*OFFSET(Input!$O$27,IF(A389=121,-1,0)+MIN(B389,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A389=1,PMF_1st=0),0,IF(SUM($K$5:$L389)-$AU388>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B388,B389),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A389+1","v":386},{"$f":"IF($A390=\"\",\"\",INT((A390-1)/12)+1)","v":33},{"$f":"IF($A390=\"\",\"\",MOD((A390-1),12)+1)","v":2},null,72,{"$f":"IF(A390=\"\",\"\",IF(A390=1,Age_Full_Month,IF(F389=11,0,F389+1)))","v":1},72,0,{"$f":"IF(A390=\"\",\"\",IF(AND(F390=11,G390=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H390-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C390-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B390,99),0,1,1)*K390,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E390,0,1,1)*L390,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*M390,FEE_rounding)","v":0},0,0,{"$f":"IF(C390>=1,ROUND(K390*OFFSET(Input!$U$27,B390,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B390=1,0,IF($C390>=1,ROUND(OFFSET(Input!$X$27,B390,0,1,1)*AL389,AV_rounding),0))","v":0},{"$f":"IF(B390=1,0,IF(C390=1,ROUND(OFFSET(Input!$W$27,B390,0,1,1)*AVERAGE($AI$5,$AL$5:$AL388),AV_rounding),0))","v":0},19030,0,0,{"$f":"Q390+R390","v":0},{"$f":"IF(E390=\" \",\" \",IF(AI390+AM390-V390>BI389+BC390+BD390+BF390+BE390,BI389+BC390+BD390+BF390+BE390,MAX(AI390+AM390-V390,0)))","v":0},0,{"$f":"BG390","v":0},{"$f":"BH390","v":0},{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),OFFSET(Input!$G$27,B390,0,1,1)-AE390,0)","v":0},{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),MIN(OFFSET(Input!$G$27,B390,0,1,1),AP389),0)","v":0},0,0,0,1907207.3683104201,1888177.3683104201,1892834.1230786301,1892834.1230786301,{"$f":"R390+AO389","v":505517.00447340898},{"$f":"AM390-X390-AA390-AE390","v":505517.00447340898},506763.74578092701,506763.74578092701,{"$f":"IF(A390=\"\",\"\",AL390-ROUND(AL390*OFFSET(Input!$S$27,$B390,0,1,1),2*FEE_rounding))","v":1892834.1230786301},{"$f":"IF(A390=\"\",\"\",ROUND(AP390*(1-OFFSET(Input!$T$27,MIN(B390,10),0,1,1)),2*FEE_rounding))","v":506763.74578092701},7899597.8688595574,0,0,0,{"$f":"AW389","v":5500000},{"$f":"AW390+AI390","v":7407207.3683104198},3000000,{"$f":"IF(A390=\"\",\"\",AW390)","v":5500000},19030,0,null,null,{"$f":"IF(AND(A390=1,PMF_1st=0),0,ROUND(IF(A390=1,AI390,AL389)*OFFSET(Input!$O$27,IF(A390=121,-1,0)+MIN(B390,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A390=1,PMF_1st=0),0,IF(SUM($K$5:$L390)-$AU389>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B389,B390),21),0,1,1)))","v":0},null,null,{"$f":"BI389+BC390+BD390+BE390+BF390-Z390-AA390","v":0},{"$f":"IF(MOD($C390-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E390<=30,1.9,IF($E390<=40,1.6,IF($E390<=50,1.4,IF($E390<=60,1.2,IF($E390<=70,1.1,IF($E390<=90,1.02,1))))))","v":1.02}]
[387,33,3,null,72,{"$f":"IF(A391=\"\",\"\",IF(A391=1,Age_Full_Month,IF(F390=11,0,F390+1)))","v":2},72,0,{"$f":"IF(A391=\"\",\"\",IF(AND(F391=11,G391=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H391-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C391-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B391,99),0,1,1)*K391,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E391,0,1,1)*L391,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*M391,FEE_rounding)","v":0},0,0,{"$f":"IF(C391>=1,ROUND(K391*OFFSET(Input!$U$27,B391,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B391=1,0,IF($C391>=1,ROUND(OFFSET(Input!$X$27,B391,0,1,1)*AL390,AV_rounding),0))","v":0},{"$f":"IF(B391=1,0,IF(C391=1,ROUND(OFFSET(Input!$W$27,B391,0,1,1)*AVERAGE($AI$5,$AL$5:$AL389),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),OFFSET(Input!$G$27,B391,0,1,1)-AE391,0)","v":0},{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),MIN(OFFSET(Input!$G$27,B391,0,1,1),AP390),0)","v":0},0,0,0,1892834.1230786301,1873804.1230786301,1878425.4295466,1878425.4295466,506763.74578092701,506763.74578092701,508013.56188884599,508013.56188884599,{"$f":"IF(A391=\"\",\"\",AL391-ROUND(AL391*OFFSET(Input!$S$27,$B391,0,1,1),2*FEE_rounding))","v":1878425.4295466},{"$f":"IF(A391=\"\",\"\",ROUND(AP391*(1-OFFSET(Input!$T$27,MIN(B391,10),0,1,1)),2*FEE_rounding))","v":508013.56188884599},7886438.9914354458,0,0,0,5500000,7392834.1230786303,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A391=1,PMF_1st=0),0,ROUND(IF(A391=1,AI391,AL390)*OFFSET(Input!$O$27,IF(A391=121,-1,0)+MIN(B391,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A391=1,PMF_1st=0),0,IF(SUM($K$5:$L391)-$AU390>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B390,B391),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C391-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[388,33,4,null,72,{"$f":"IF(A392=\"\",\"\",IF(A392=1,Age_Full_Month,IF(F391=11,0,F391+1)))","v":3},72,0,{"$f":"IF(A392=\"\",\"\",IF(AND(F392=11,G392=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H392-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C392-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B392,99),0,1,1)*K392,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E392,0,1,1)*L392,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*M392,FEE_rounding)","v":0},0,0,{"$f":"IF(C392>=1,ROUND(K392*OFFSET(Input!$U$27,B392,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B392=1,0,IF($C392>=1,ROUND(OFFSET(Input!$X$27,B392,0,1,1)*AL391,AV_rounding),0))","v":0},{"$f":"IF(B392=1,0,IF(C392=1,ROUND(OFFSET(Input!$W$27,B392,0,1,1)*AVERAGE($AI$5,$AL$5:$AL390),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),OFFSET(Input!$G$27,B392,0,1,1)-AE392,0)","v":0},{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),MIN(OFFSET(Input!$G$27,B392,0,1,1),AP391),0)","v":0},0,0,0,1878425.4295466,1859395.4295466,1863981.2002892499,1863981.2002892499,508013.56188884599,508013.56188884599,509266.46038045298,509266.46038045298,{"$f":"IF(A392=\"\",\"\",AL392-ROUND(AL392*OFFSET(Input!$S$27,$B392,0,1,1),2*FEE_rounding))","v":1863981.2002892499},{"$f":"IF(A392=\"\",\"\",ROUND(AP392*(1-OFFSET(Input!$T$27,MIN(B392,10),0,1,1)),2*FEE_rounding))","v":509266.46038045298},7873247.6606697021,0,0,0,5500000,7378425.4295466002,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A392=1,PMF_1st=0),0,ROUND(IF(A392=1,AI392,AL391)*OFFSET(Input!$O$27,IF(A392=121,-1,0)+MIN(B392,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A392=1,PMF_1st=0),0,IF(SUM($K$5:$L392)-$AU391>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B391,B392),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C392-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[389,33,5,null,72,{"$f":"IF(A393=\"\",\"\",IF(A393=1,Age_Full_Month,IF(F392=11,0,F392+1)))","v":4},72,0,{"$f":"IF(A393=\"\",\"\",IF(AND(F393=11,G393=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H393-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C393-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B393,99),0,1,1)*K393,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E393,0,1,1)*L393,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*M393,FEE_rounding)","v":0},0,0,{"$f":"IF(C393>=1,ROUND(K393*OFFSET(Input!$U$27,B393,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B393=1,0,IF($C393>=1,ROUND(OFFSET(Input!$X$27,B393,0,1,1)*AL392,AV_rounding),0))","v":0},{"$f":"IF(B393=1,0,IF(C393=1,ROUND(OFFSET(Input!$W$27,B393,0,1,1)*AVERAGE($AI$5,$AL$5:$AL391),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),OFFSET(Input!$G$27,B393,0,1,1)-AE393,0)","v":0},{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),MIN(OFFSET(Input!$G$27,B393,0,1,1),AP392),0)","v":0},0,0,0,1863981.2002892499,1844951.2002892499,1849501.3476658999,1849501.3476658999,509266.46038045298,509266.46038045298,510522.44885773701,510522.44885773701,{"$f":"IF(A393=\"\",\"\",AL393-ROUND(AL393*OFFSET(Input!$S$27,$B393,0,1,1),2*FEE_rounding))","v":1849501.3476658999},{"$f":"IF(A393=\"\",\"\",ROUND(AP393*(1-OFFSET(Input!$T$27,MIN(B393,10),0,1,1)),2*FEE_rounding))","v":510522.44885773701},7860023.7965236371,0,0,0,5500000,7363981.2002892494,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A393=1,PMF_1st=0),0,ROUND(IF(A393=1,AI393,AL392)*OFFSET(Input!$O$27,IF(A393=121,-1,0)+MIN(B393,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A393=1,PMF_1st=0),0,IF(SUM($K$5:$L393)-$AU392>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B392,B393),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C393-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[390,33,6,null,72,{"$f":"IF(A394=\"\",\"\",IF(A394=1,Age_Full_Month,IF(F393=11,0,F393+1)))","v":5},72,0,{"$f":"IF(A394=\"\",\"\",IF(AND(F394=11,G394=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H394-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C394-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B394,99),0,1,1)*K394,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E394,0,1,1)*L394,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*M394,FEE_rounding)","v":0},0,0,{"$f":"IF(C394>=1,ROUND(K394*OFFSET(Input!$U$27,B394,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B394=1,0,IF($C394>=1,ROUND(OFFSET(Input!$X$27,B394,0,1,1)*AL393,AV_rounding),0))","v":0},{"$f":"IF(B394=1,0,IF(C394=1,ROUND(OFFSET(Input!$W$27,B394,0,1,1)*AVERAGE($AI$5,$AL$5:$AL392),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),OFFSET(Input!$G$27,B394,0,1,1)-AE394,0)","v":0},{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),MIN(OFFSET(Input!$G$27,B394,0,1,1),AP393),0)","v":0},0,0,0,1849501.3476658999,1830471.3476658999,1834985.7838197199,1834985.7838197199,510522.44885773701,510522.44885773701,511781.53494143701,511781.53494143701,{"$f":"IF(A394=\"\",\"\",AL394-ROUND(AL394*OFFSET(Input!$S$27,$B394,0,1,1),2*FEE_rounding))","v":1834985.7838197199},{"$f":"IF(A394=\"\",\"\",ROUND(AP394*(1-OFFSET(Input!$T$27,MIN(B394,10),0,1,1)),2*FEE_rounding))","v":511781.53494143701},7846767.3187611569,0,0,0,5500000,7349501.3476659004,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A394=1,PMF_1st=0),0,ROUND(IF(A394=1,AI394,AL393)*OFFSET(Input!$O$27,IF(A394=121,-1,0)+MIN(B394,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A394=1,PMF_1st=0),0,IF(SUM($K$5:$L394)-$AU393>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B393,B394),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C394-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[391,33,7,null,72,{"$f":"IF(A395=\"\",\"\",IF(A395=1,Age_Full_Month,IF(F394=11,0,F394+1)))","v":6},72,0,{"$f":"IF(A395=\"\",\"\",IF(AND(F395=11,G395=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H395-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C395-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B395,99),0,1,1)*K395,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E395,0,1,1)*L395,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*M395,FEE_rounding)","v":0},0,0,{"$f":"IF(C395>=1,ROUND(K395*OFFSET(Input!$U$27,B395,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B395=1,0,IF($C395>=1,ROUND(OFFSET(Input!$X$27,B395,0,1,1)*AL394,AV_rounding),0))","v":0},{"$f":"IF(B395=1,0,IF(C395=1,ROUND(OFFSET(Input!$W$27,B395,0,1,1)*AVERAGE($AI$5,$AL$5:$AL393),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),OFFSET(Input!$G$27,B395,0,1,1)-AE395,0)","v":0},{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),MIN(OFFSET(Input!$G$27,B395,0,1,1),AP394),0)","v":0},0,0,0,1834985.7838197199,1815955.7838197199,1820434.4206771899,1820434.4206771899,511781.53494143701,511781.53494143701,513043.72627108602,513043.72627108602,{"$f":"IF(A395=\"\",\"\",AL395-ROUND(AL395*OFFSET(Input!$S$27,$B395,0,1,1),2*FEE_rounding))","v":1820434.4206771899},{"$f":"IF(A395=\"\",\"\",ROUND(AP395*(1-OFFSET(Input!$T$27,MIN(B395,10),0,1,1)),2*FEE_rounding))","v":513043.72627108602},7833478.1469482761,0,0,0,5500000,7334985.7838197201,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A395=1,PMF_1st=0),0,ROUND(IF(A395=1,AI395,AL394)*OFFSET(Input!$O$27,IF(A395=121,-1,0)+MIN(B395,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A395=1,PMF_1st=0),0,IF(SUM($K$5:$L395)-$AU394>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B394,B395),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C395-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[392,33,8,null,72,{"$f":"IF(A396=\"\",\"\",IF(A396=1,Age_Full_Month,IF(F395=11,0,F395+1)))","v":7},72,0,{"$f":"IF(A396=\"\",\"\",IF(AND(F396=11,G396=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H396-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C396-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B396,99),0,1,1)*K396,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E396,0,1,1)*L396,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*M396,FEE_rounding)","v":0},0,0,{"$f":"IF(C396>=1,ROUND(K396*OFFSET(Input!$U$27,B396,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B396=1,0,IF($C396>=1,ROUND(OFFSET(Input!$X$27,B396,0,1,1)*AL395,AV_rounding),0))","v":0},{"$f":"IF(B396=1,0,IF(C396=1,ROUND(OFFSET(Input!$W$27,B396,0,1,1)*AVERAGE($AI$5,$AL$5:$AL394),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),OFFSET(Input!$G$27,B396,0,1,1)-AE396,0)","v":0},{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),MIN(OFFSET(Input!$G$27,B396,0,1,1),AP395),0)","v":0},0,0,0,1820434.4206771899,1801404.4206771899,1805847.1699476,1805847.1699476,513043.72627108602,513043.72627108602,514309.03050505801,514309.03050505801,{"$f":"IF(A396=\"\",\"\",AL396-ROUND(AL396*OFFSET(Input!$S$27,$B396,0,1,1),2*FEE_rounding))","v":1805847.1699476},{"$f":"IF(A396=\"\",\"\",ROUND(AP396*(1-OFFSET(Input!$T$27,MIN(B396,10),0,1,1)),2*FEE_rounding))","v":514309.03050505801},7820156.2004526583,0,0,0,5500000,7320434.4206771897,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A396=1,PMF_1st=0),0,ROUND(IF(A396=1,AI396,AL395)*OFFSET(Input!$O$27,IF(A396=121,-1,0)+MIN(B396,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A396=1,PMF_1st=0),0,IF(SUM($K$5:$L396)-$AU395>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B395,B396),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C396-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[393,33,9,null,72,{"$f":"IF(A397=\"\",\"\",IF(A397=1,Age_Full_Month,IF(F396=11,0,F396+1)))","v":8},72,0,{"$f":"IF(A397=\"\",\"\",IF(AND(F397=11,G397=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H397-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C397-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B397,99),0,1,1)*K397,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E397,0,1,1)*L397,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*M397,FEE_rounding)","v":0},0,0,{"$f":"IF(C397>=1,ROUND(K397*OFFSET(Input!$U$27,B397,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B397=1,0,IF($C397>=1,ROUND(OFFSET(Input!$X$27,B397,0,1,1)*AL396,AV_rounding),0))","v":0},{"$f":"IF(B397=1,0,IF(C397=1,ROUND(OFFSET(Input!$W$27,B397,0,1,1)*AVERAGE($AI$5,$AL$5:$AL395),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),OFFSET(Input!$G$27,B397,0,1,1)-AE397,0)","v":0},{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),MIN(OFFSET(Input!$G$27,B397,0,1,1),AP396),0)","v":0},0,0,0,1805847.1699476,1786817.1699476,1791223.9431224701,1791223.9431224701,514309.03050505801,514309.03050505801,515577.45532061497,515577.45532061497,{"$f":"IF(A397=\"\",\"\",AL397-ROUND(AL397*OFFSET(Input!$S$27,$B397,0,1,1),2*FEE_rounding))","v":1791223.9431224701},{"$f":"IF(A397=\"\",\"\",ROUND(AP397*(1-OFFSET(Input!$T$27,MIN(B397,10),0,1,1)),2*FEE_rounding))","v":515577.45532061497},7806801.3984430851,0,0,0,5500000,7305847.1699476,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A397=1,PMF_1st=0),0,ROUND(IF(A397=1,AI397,AL396)*OFFSET(Input!$O$27,IF(A397=121,-1,0)+MIN(B397,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A397=1,PMF_1st=0),0,IF(SUM($K$5:$L397)-$AU396>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B396,B397),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C397-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[394,33,10,null,72,{"$f":"IF(A398=\"\",\"\",IF(A398=1,Age_Full_Month,IF(F397=11,0,F397+1)))","v":9},72,0,{"$f":"IF(A398=\"\",\"\",IF(AND(F398=11,G398=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H398-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C398-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B398,99),0,1,1)*K398,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E398,0,1,1)*L398,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*M398,FEE_rounding)","v":0},0,0,{"$f":"IF(C398>=1,ROUND(K398*OFFSET(Input!$U$27,B398,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B398=1,0,IF($C398>=1,ROUND(OFFSET(Input!$X$27,B398,0,1,1)*AL397,AV_rounding),0))","v":0},{"$f":"IF(B398=1,0,IF(C398=1,ROUND(OFFSET(Input!$W$27,B398,0,1,1)*AVERAGE($AI$5,$AL$5:$AL396),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),OFFSET(Input!$G$27,B398,0,1,1)-AE398,0)","v":0},{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),MIN(OFFSET(Input!$G$27,B398,0,1,1),AP397),0)","v":0},0,0,0,1791223.9431224701,1772193.9431224701,1776564.65147505,1776564.65147505,515577.45532061497,515577.45532061497,516849.00841395301,516849.00841395301,{"$f":"IF(A398=\"\",\"\",AL398-ROUND(AL398*OFFSET(Input!$S$27,$B398,0,1,1),2*FEE_rounding))","v":1776564.65147505},{"$f":"IF(A398=\"\",\"\",ROUND(AP398*(1-OFFSET(Input!$T$27,MIN(B398,10),0,1,1)),2*FEE_rounding))","v":516849.00841395301},7793413.6598890023,0,0,0,5500000,7291223.9431224698,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A398=1,PMF_1st=0),0,ROUND(IF(A398=1,AI398,AL397)*OFFSET(Input!$O$27,IF(A398=121,-1,0)+MIN(B398,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A398=1,PMF_1st=0),0,IF(SUM($K$5:$L398)-$AU397>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B397,B398),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C398-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[395,33,11,null,72,{"$f":"IF(A399=\"\",\"\",IF(A399=1,Age_Full_Month,IF(F398=11,0,F398+1)))","v":10},72,0,{"$f":"IF(A399=\"\",\"\",IF(AND(F399=11,G399=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H399-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C399-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B399,99),0,1,1)*K399,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E399,0,1,1)*L399,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*M399,FEE_rounding)","v":0},0,0,{"$f":"IF(C399>=1,ROUND(K399*OFFSET(Input!$U$27,B399,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B399=1,0,IF($C399>=1,ROUND(OFFSET(Input!$X$27,B399,0,1,1)*AL398,AV_rounding),0))","v":0},{"$f":"IF(B399=1,0,IF(C399=1,ROUND(OFFSET(Input!$W$27,B399,0,1,1)*AVERAGE($AI$5,$AL$5:$AL397),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),OFFSET(Input!$G$27,B399,0,1,1)-AE399,0)","v":0},{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),MIN(OFFSET(Input!$G$27,B399,0,1,1),AP398),0)","v":0},0,0,0,1776564.65147505,1757534.65147505,1761869.2060597599,1761869.2060597599,516849.00841395301,516849.00841395301,518123.69750024902,518123.69750024902,{"$f":"IF(A399=\"\",\"\",AL399-ROUND(AL399*OFFSET(Input!$S$27,$B399,0,1,1),2*FEE_rounding))","v":1761869.2060597599},{"$f":"IF(A399=\"\",\"\",ROUND(AP399*(1-OFFSET(Input!$T$27,MIN(B399,10),0,1,1)),2*FEE_rounding))","v":518123.69750024902},7779992.9035600089,0,0,0,5500000,7276564.6514750496,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A399=1,PMF_1st=0),0,ROUND(IF(A399=1,AI399,AL398)*OFFSET(Input!$O$27,IF(A399=121,-1,0)+MIN(B399,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A399=1,PMF_1st=0),0,IF(SUM($K$5:$L399)-$AU398>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B398,B399),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C399-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[396,33,12,null,72,{"$f":"IF(A400=\"\",\"\",IF(A400=1,Age_Full_Month,IF(F399=11,0,F399+1)))","v":11},72,0,{"$f":"IF(A400=\"\",\"\",IF(AND(F400=11,G400=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H400-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C400-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B400,99),0,1,1)*K400,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E400,0,1,1)*L400,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*M400,FEE_rounding)","v":0},0,0,{"$f":"IF(C400>=1,ROUND(K400*OFFSET(Input!$U$27,B400,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B400=1,0,IF($C400>=1,ROUND(OFFSET(Input!$X$27,B400,0,1,1)*AL399,AV_rounding),0))","v":0},{"$f":"IF(B400=1,0,IF(C400=1,ROUND(OFFSET(Input!$W$27,B400,0,1,1)*AVERAGE($AI$5,$AL$5:$AL398),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),OFFSET(Input!$G$27,B400,0,1,1)-AE400,0)","v":0},{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),MIN(OFFSET(Input!$G$27,B400,0,1,1),AP399),0)","v":0},0,0,0,1761869.2060597599,1742839.2060597599,1747137.5177116501,1747137.5177116501,518123.69750024902,518123.69750024902,519401.530313708,519401.530313708,{"$f":"IF(A400=\"\",\"\",AL400-ROUND(AL400*OFFSET(Input!$S$27,$B400,0,1,1),2*FEE_rounding))","v":1747137.5177116501},{"$f":"IF(A400=\"\",\"\",ROUND(AP400*(1-OFFSET(Input!$T$27,MIN(B400,10),0,1,1)),2*FEE_rounding))","v":519401.530313708},7766539.0480253585,0,0,0,5500000,7261869.2060597595,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A400=1,PMF_1st=0),0,ROUND(IF(A400=1,AI400,AL399)*OFFSET(Input!$O$27,IF(A400=121,-1,0)+MIN(B400,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A400=1,PMF_1st=0),0,IF(SUM($K$5:$L400)-$AU399>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B399,B400),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C400-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[397,34,1,null,73,{"$f":"IF(A401=\"\",\"\",IF(A401=1,Age_Full_Month,IF(F400=11,0,F400+1)))","v":0},73,0,{"$f":"IF(A401=\"\",\"\",IF(AND(F401=11,G401=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H401-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C401-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B401,99),0,1,1)*K401,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E401,0,1,1)*L401,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*M401,FEE_rounding)","v":0},0,0,{"$f":"IF(C401>=1,ROUND(K401*OFFSET(Input!$U$27,B401,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B401=1,0,IF($C401>=1,ROUND(OFFSET(Input!$X$27,B401,0,1,1)*AL400,AV_rounding),0))","v":0},{"$f":"IF(B401=1,0,IF(C401=1,ROUND(OFFSET(Input!$W$27,B401,0,1,1)*AVERAGE($AI$5,$AL$5:$AL399),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),OFFSET(Input!$G$27,B401,0,1,1)-AE401,0)","v":0},{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),MIN(OFFSET(Input!$G$27,B401,0,1,1),AP400),0)","v":0},0,0,0,1747137.5177116501,1726292.5177116501,1730550.0207662401,1730550.0207662401,519401.530313708,519401.530313708,520682.51460760902,520682.51460760902,{"$f":"IF(A401=\"\",\"\",AL401-ROUND(AL401*OFFSET(Input!$S$27,$B401,0,1,1),2*FEE_rounding))","v":1730550.0207662401},{"$f":"IF(A401=\"\",\"\",ROUND(AP401*(1-OFFSET(Input!$T$27,MIN(B401,10),0,1,1)),2*FEE_rounding))","v":520682.51460760902},7751232.5353738489,0,0,0,5500000,7247137.5177116506,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A401=1,PMF_1st=0),0,ROUND(IF(A401=1,AI401,AL400)*OFFSET(Input!$O$27,IF(A401=121,-1,0)+MIN(B401,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A401=1,PMF_1st=0),0,IF(SUM($K$5:$L401)-$AU400>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B400,B401),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C401-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[398,34,2,null,73,{"$f":"IF(A402=\"\",\"\",IF(A402=1,Age_Full_Month,IF(F401=11,0,F401+1)))","v":1},73,0,{"$f":"IF(A402=\"\",\"\",IF(AND(F402=11,G402=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H402-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C402-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B402,99),0,1,1)*K402,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E402,0,1,1)*L402,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*M402,FEE_rounding)","v":0},0,0,{"$f":"IF(C402>=1,ROUND(K402*OFFSET(Input!$U$27,B402,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B402=1,0,IF($C402>=1,ROUND(OFFSET(Input!$X$27,B402,0,1,1)*AL401,AV_rounding),0))","v":0},{"$f":"IF(B402=1,0,IF(C402=1,ROUND(OFFSET(Input!$W$27,B402,0,1,1)*AVERAGE($AI$5,$AL$5:$AL400),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),OFFSET(Input!$G$27,B402,0,1,1)-AE402,0)","v":0},{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),MIN(OFFSET(Input!$G$27,B402,0,1,1),AP401),0)","v":0},0,0,0,1730550.0207662401,1709705.0207662401,1713921.6145785099,1713921.6145785099,520682.51460760902,520682.51460760902,521966.65815435298,521966.65815435298,{"$f":"IF(A402=\"\",\"\",AL402-ROUND(AL402*OFFSET(Input!$S$27,$B402,0,1,1),2*FEE_rounding))","v":1713921.6145785099},{"$f":"IF(A402=\"\",\"\",ROUND(AP402*(1-OFFSET(Input!$T$27,MIN(B402,10),0,1,1)),2*FEE_rounding))","v":521966.65815435298},7735888.2727328623,0,0,0,5500000,7230550.0207662396,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A402=1,PMF_1st=0),0,ROUND(IF(A402=1,AI402,AL401)*OFFSET(Input!$O$27,IF(A402=121,-1,0)+MIN(B402,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A402=1,PMF_1st=0),0,IF(SUM($K$5:$L402)-$AU401>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B401,B402),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C402-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[399,34,3,null,73,{"$f":"IF(A403=\"\",\"\",IF(A403=1,Age_Full_Month,IF(F402=11,0,F402+1)))","v":2},73,0,{"$f":"IF(A403=\"\",\"\",IF(AND(F403=11,G403=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H403-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C403-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B403,99),0,1,1)*K403,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E403,0,1,1)*L403,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*M403,FEE_rounding)","v":0},0,0,{"$f":"IF(C403>=1,ROUND(K403*OFFSET(Input!$U$27,B403,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B403=1,0,IF($C403>=1,ROUND(OFFSET(Input!$X$27,B403,0,1,1)*AL402,AV_rounding),0))","v":0},{"$f":"IF(B403=1,0,IF(C403=1,ROUND(OFFSET(Input!$W$27,B403,0,1,1)*AVERAGE($AI$5,$AL$5:$AL401),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),OFFSET(Input!$G$27,B403,0,1,1)-AE403,0)","v":0},{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),MIN(OFFSET(Input!$G$27,B403,0,1,1),AP402),0)","v":0},0,0,0,1713921.6145785099,1693076.6145785099,1697252.19825524,1697252.19825524,521966.65815435298,521966.65815435298,523253.96874550899,523253.96874550899,{"$f":"IF(A403=\"\",\"\",AL403-ROUND(AL403*OFFSET(Input!$S$27,$B403,0,1,1),2*FEE_rounding))","v":1697252.19825524},{"$f":"IF(A403=\"\",\"\",ROUND(AP403*(1-OFFSET(Input!$T$27,MIN(B403,10),0,1,1)),2*FEE_rounding))","v":523253.96874550899},7720506.1670007491,0,0,0,5500000,7213921.6145785097,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A403=1,PMF_1st=0),0,ROUND(IF(A403=1,AI403,AL402)*OFFSET(Input!$O$27,IF(A403=121,-1,0)+MIN(B403,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A403=1,PMF_1st=0),0,IF(SUM($K$5:$L403)-$AU402>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B402,B403),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C403-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[400,34,4,null,73,{"$f":"IF(A404=\"\",\"\",IF(A404=1,Age_Full_Month,IF(F403=11,0,F403+1)))","v":3},73,0,{"$f":"IF(A404=\"\",\"\",IF(AND(F404=11,G404=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H404-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C404-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B404,99),0,1,1)*K404,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E404,0,1,1)*L404,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*M404,FEE_rounding)","v":0},0,0,{"$f":"IF(C404>=1,ROUND(K404*OFFSET(Input!$U$27,B404,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B404=1,0,IF($C404>=1,ROUND(OFFSET(Input!$X$27,B404,0,1,1)*AL403,AV_rounding),0))","v":0},{"$f":"IF(B404=1,0,IF(C404=1,ROUND(OFFSET(Input!$W$27,B404,0,1,1)*AVERAGE($AI$5,$AL$5:$AL402),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),OFFSET(Input!$G$27,B404,0,1,1)-AE404,0)","v":0},{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),MIN(OFFSET(Input!$G$27,B404,0,1,1),AP403),0)","v":0},0,0,0,1697252.19825524,1676407.19825524,1680541.67065437,1680541.67065437,523253.96874550899,523253.96874550899,524544.454191864,524544.454191864,{"$f":"IF(A404=\"\",\"\",AL404-ROUND(AL404*OFFSET(Input!$S$27,$B404,0,1,1),2*FEE_rounding))","v":1680541.67065437},{"$f":"IF(A404=\"\",\"\",ROUND(AP404*(1-OFFSET(Input!$T$27,MIN(B404,10),0,1,1)),2*FEE_rounding))","v":524544.454191864},7705086.1248462331,0,0,0,5500000,7197252.19825524,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A404=1,PMF_1st=0),0,ROUND(IF(A404=1,AI404,AL403)*OFFSET(Input!$O$27,IF(A404=121,-1,0)+MIN(B404,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A404=1,PMF_1st=0),0,IF(SUM($K$5:$L404)-$AU403>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B403,B404),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C404-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[401,34,5,null,73,{"$f":"IF(A405=\"\",\"\",IF(A405=1,Age_Full_Month,IF(F404=11,0,F404+1)))","v":4},73,0,{"$f":"IF(A405=\"\",\"\",IF(AND(F405=11,G405=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H405-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C405-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B405,99),0,1,1)*K405,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E405,0,1,1)*L405,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*M405,FEE_rounding)","v":0},0,0,{"$f":"IF(C405>=1,ROUND(K405*OFFSET(Input!$U$27,B405,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B405=1,0,IF($C405>=1,ROUND(OFFSET(Input!$X$27,B405,0,1,1)*AL404,AV_rounding),0))","v":0},{"$f":"IF(B405=1,0,IF(C405=1,ROUND(OFFSET(Input!$W$27,B405,0,1,1)*AVERAGE($AI$5,$AL$5:$AL403),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),OFFSET(Input!$G$27,B405,0,1,1)-AE405,0)","v":0},{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),MIN(OFFSET(Input!$G$27,B405,0,1,1),AP404),0)","v":0},0,0,0,1680541.67065437,1659696.67065437,1663789.9303844001,1663789.9303844001,524544.454191864,524544.454191864,525838.12232346705,525838.12232346705,{"$f":"IF(A405=\"\",\"\",AL405-ROUND(AL405*OFFSET(Input!$S$27,$B405,0,1,1),2*FEE_rounding))","v":1663789.9303844001},{"$f":"IF(A405=\"\",\"\",ROUND(AP405*(1-OFFSET(Input!$T$27,MIN(B405,10),0,1,1)),2*FEE_rounding))","v":525838.12232346705},7689628.0527078677,0,0,0,5500000,7180541.6706543695,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A405=1,PMF_1st=0),0,ROUND(IF(A405=1,AI405,AL404)*OFFSET(Input!$O$27,IF(A405=121,-1,0)+MIN(B405,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A405=1,PMF_1st=0),0,IF(SUM($K$5:$L405)-$AU404>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B404,B405),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C405-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[402,34,6,null,73,{"$f":"IF(A406=\"\",\"\",IF(A406=1,Age_Full_Month,IF(F405=11,0,F405+1)))","v":5},73,0,{"$f":"IF(A406=\"\",\"\",IF(AND(F406=11,G406=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H406-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C406-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B406,99),0,1,1)*K406,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E406,0,1,1)*L406,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*M406,FEE_rounding)","v":0},0,0,{"$f":"IF(C406>=1,ROUND(K406*OFFSET(Input!$U$27,B406,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B406=1,0,IF($C406>=1,ROUND(OFFSET(Input!$X$27,B406,0,1,1)*AL405,AV_rounding),0))","v":0},{"$f":"IF(B406=1,0,IF(C406=1,ROUND(OFFSET(Input!$W$27,B406,0,1,1)*AVERAGE($AI$5,$AL$5:$AL404),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),OFFSET(Input!$G$27,B406,0,1,1)-AE406,0)","v":0},{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),MIN(OFFSET(Input!$G$27,B406,0,1,1),AP405),0)","v":0},0,0,0,1663789.9303844001,1642944.9303844001,1646996.87580377,1646996.87580377,525838.12232346705,525838.12232346705,527134.98098967795,527134.98098967795,{"$f":"IF(A406=\"\",\"\",AL406-ROUND(AL406*OFFSET(Input!$S$27,$B406,0,1,1),2*FEE_rounding))","v":1646996.87580377},{"$f":"IF(A406=\"\",\"\",ROUND(AP406*(1-OFFSET(Input!$T$27,MIN(B406,10),0,1,1)),2*FEE_rounding))","v":527134.98098967795},7674131.8567934483,0,0,0,5500000,7163789.9303844003,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A406=1,PMF_1st=0),0,ROUND(IF(A406=1,AI406,AL405)*OFFSET(Input!$O$27,IF(A406=121,-1,0)+MIN(B406,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A406=1,PMF_1st=0),0,IF(SUM($K$5:$L406)-$AU405>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B405,B406),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C406-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[403,34,7,null,73,{"$f":"IF(A407=\"\",\"\",IF(A407=1,Age_Full_Month,IF(F406=11,0,F406+1)))","v":6},73,0,{"$f":"IF(A407=\"\",\"\",IF(AND(F407=11,G407=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H407-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C407-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B407,99),0,1,1)*K407,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E407,0,1,1)*L407,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*M407,FEE_rounding)","v":0},0,0,{"$f":"IF(C407>=1,ROUND(K407*OFFSET(Input!$U$27,B407,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B407=1,0,IF($C407>=1,ROUND(OFFSET(Input!$X$27,B407,0,1,1)*AL406,AV_rounding),0))","v":0},{"$f":"IF(B407=1,0,IF(C407=1,ROUND(OFFSET(Input!$W$27,B407,0,1,1)*AVERAGE($AI$5,$AL$5:$AL405),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),OFFSET(Input!$G$27,B407,0,1,1)-AE407,0)","v":0},{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),MIN(OFFSET(Input!$G$27,B407,0,1,1),AP406),0)","v":0},0,0,0,1646996.87580377,1626151.87580377,1630162.40502024,1630162.40502024,527134.98098967795,527134.98098967795,528435.03805921704,528435.03805921704,{"$f":"IF(A407=\"\",\"\",AL407-ROUND(AL407*OFFSET(Input!$S$27,$B407,0,1,1),2*FEE_rounding))","v":1630162.40502024},{"$f":"IF(A407=\"\",\"\",ROUND(AP407*(1-OFFSET(Input!$T$27,MIN(B407,10),0,1,1)),2*FEE_rounding))","v":528435.03805921704},7658597.4430794567,0,0,0,5500000,7146996.8758037705,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A407=1,PMF_1st=0),0,ROUND(IF(A407=1,AI407,AL406)*OFFSET(Input!$O$27,IF(A407=121,-1,0)+MIN(B407,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A407=1,PMF_1st=0),0,IF(SUM($K$5:$L407)-$AU406>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B406,B407),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C407-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[404,34,8,null,73,{"$f":"IF(A408=\"\",\"\",IF(A408=1,Age_Full_Month,IF(F407=11,0,F407+1)))","v":7},73,0,{"$f":"IF(A408=\"\",\"\",IF(AND(F408=11,G408=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H408-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C408-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B408,99),0,1,1)*K408,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E408,0,1,1)*L408,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*M408,FEE_rounding)","v":0},0,0,{"$f":"IF(C408>=1,ROUND(K408*OFFSET(Input!$U$27,B408,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B408=1,0,IF($C408>=1,ROUND(OFFSET(Input!$X$27,B408,0,1,1)*AL407,AV_rounding),0))","v":0},{"$f":"IF(B408=1,0,IF(C408=1,ROUND(OFFSET(Input!$W$27,B408,0,1,1)*AVERAGE($AI$5,$AL$5:$AL406),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),OFFSET(Input!$G$27,B408,0,1,1)-AE408,0)","v":0},{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),MIN(OFFSET(Input!$G$27,B408,0,1,1),AP407),0)","v":0},0,0,0,1630162.40502024,1609317.40502024,1613286.4158902799,1613286.4158902799,528435.03805921704,528435.03805921704,529738.301420209,529738.301420209,{"$f":"IF(A408=\"\",\"\",AL408-ROUND(AL408*OFFSET(Input!$S$27,$B408,0,1,1),2*FEE_rounding))","v":1613286.4158902799},{"$f":"IF(A408=\"\",\"\",ROUND(AP408*(1-OFFSET(Input!$T$27,MIN(B408,10),0,1,1)),2*FEE_rounding))","v":529738.301420209},7643024.7173104892,0,0,0,5500000,7130162.4050202398,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A408=1,PMF_1st=0),0,ROUND(IF(A408=1,AI408,AL407)*OFFSET(Input!$O$27,IF(A408=121,-1,0)+MIN(B408,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A408=1,PMF_1st=0),0,IF(SUM($K$5:$L408)-$AU407>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B407,B408),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C408-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[405,34,9,null,73,{"$f":"IF(A409=\"\",\"\",IF(A409=1,Age_Full_Month,IF(F408=11,0,F408+1)))","v":8},73,0,{"$f":"IF(A409=\"\",\"\",IF(AND(F409=11,G409=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H409-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C409-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B409,99),0,1,1)*K409,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E409,0,1,1)*L409,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*M409,FEE_rounding)","v":0},0,0,{"$f":"IF(C409>=1,ROUND(K409*OFFSET(Input!$U$27,B409,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B409=1,0,IF($C409>=1,ROUND(OFFSET(Input!$X$27,B409,0,1,1)*AL408,AV_rounding),0))","v":0},{"$f":"IF(B409=1,0,IF(C409=1,ROUND(OFFSET(Input!$W$27,B409,0,1,1)*AVERAGE($AI$5,$AL$5:$AL407),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),OFFSET(Input!$G$27,B409,0,1,1)-AE409,0)","v":0},{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),MIN(OFFSET(Input!$G$27,B409,0,1,1),AP408),0)","v":0},0,0,0,1613286.4158902799,1592441.4158902799,1596368.8060184501,1596368.8060184501,529738.301420209,529738.301420209,531044.77898023301,531044.77898023301,{"$f":"IF(A409=\"\",\"\",AL409-ROUND(AL409*OFFSET(Input!$S$27,$B409,0,1,1),2*FEE_rounding))","v":1596368.8060184501},{"$f":"IF(A409=\"\",\"\",ROUND(AP409*(1-OFFSET(Input!$T$27,MIN(B409,10),0,1,1)),2*FEE_rounding))","v":531044.77898023301},7627413.5849986831,0,0,0,5500000,7113286.4158902802,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A409=1,PMF_1st=0),0,ROUND(IF(A409=1,AI409,AL408)*OFFSET(Input!$O$27,IF(A409=121,-1,0)+MIN(B409,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A409=1,PMF_1st=0),0,IF(SUM($K$5:$L409)-$AU408>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B408,B409),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C409-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[406,34,10,null,73,{"$f":"IF(A410=\"\",\"\",IF(A410=1,Age_Full_Month,IF(F409=11,0,F409+1)))","v":9},73,0,{"$f":"IF(A410=\"\",\"\",IF(AND(F410=11,G410=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H410-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C410-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B410,99),0,1,1)*K410,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E410,0,1,1)*L410,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*M410,FEE_rounding)","v":0},0,0,{"$f":"IF(C410>=1,ROUND(K410*OFFSET(Input!$U$27,B410,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B410=1,0,IF($C410>=1,ROUND(OFFSET(Input!$X$27,B410,0,1,1)*AL409,AV_rounding),0))","v":0},{"$f":"IF(B410=1,0,IF(C410=1,ROUND(OFFSET(Input!$W$27,B410,0,1,1)*AVERAGE($AI$5,$AL$5:$AL408),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),OFFSET(Input!$G$27,B410,0,1,1)-AE410,0)","v":0},{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),MIN(OFFSET(Input!$G$27,B410,0,1,1),AP409),0)","v":0},0,0,0,1596368.8060184501,1575523.8060184501,1579409.47275678,1579409.47275678,531044.77898023301,531044.77898023301,532354.47866637202,532354.47866637202,{"$f":"IF(A410=\"\",\"\",AL410-ROUND(AL410*OFFSET(Input!$S$27,$B410,0,1,1),2*FEE_rounding))","v":1579409.47275678},{"$f":"IF(A410=\"\",\"\",ROUND(AP410*(1-OFFSET(Input!$T$27,MIN(B410,10),0,1,1)),2*FEE_rounding))","v":532354.47866637202},7611763.9514231514,0,0,0,5500000,7096368.8060184503,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A410=1,PMF_1st=0),0,ROUND(IF(A410=1,AI410,AL409)*OFFSET(Input!$O$27,IF(A410=121,-1,0)+MIN(B410,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A410=1,PMF_1st=0),0,IF(SUM($K$5:$L410)-$AU409>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B409,B410),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C410-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[407,34,11,null,73,{"$f":"IF(A411=\"\",\"\",IF(A411=1,Age_Full_Month,IF(F410=11,0,F410+1)))","v":10},73,0,{"$f":"IF(A411=\"\",\"\",IF(AND(F411=11,G411=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H411-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C411-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B411,99),0,1,1)*K411,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E411,0,1,1)*L411,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*M411,FEE_rounding)","v":0},0,0,{"$f":"IF(C411>=1,ROUND(K411*OFFSET(Input!$U$27,B411,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B411=1,0,IF($C411>=1,ROUND(OFFSET(Input!$X$27,B411,0,1,1)*AL410,AV_rounding),0))","v":0},{"$f":"IF(B411=1,0,IF(C411=1,ROUND(OFFSET(Input!$W$27,B411,0,1,1)*AVERAGE($AI$5,$AL$5:$AL409),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),OFFSET(Input!$G$27,B411,0,1,1)-AE411,0)","v":0},{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),MIN(OFFSET(Input!$G$27,B411,0,1,1),AP410),0)","v":0},0,0,0,1579409.47275678,1558564.47275678,1562408.3132041299,1562408.3132041299,532354.47866637202,532354.47866637202,533667.40842525696,533667.40842525696,{"$f":"IF(A411=\"\",\"\",AL411-ROUND(AL411*OFFSET(Input!$S$27,$B411,0,1,1),2*FEE_rounding))","v":1562408.3132041299},{"$f":"IF(A411=\"\",\"\",ROUND(AP411*(1-OFFSET(Input!$T$27,MIN(B411,10),0,1,1)),2*FEE_rounding))","v":533667.40842525696},7596075.7216293868,0,0,0,5500000,7079409.4727567798,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A411=1,PMF_1st=0),0,ROUND(IF(A411=1,AI411,AL410)*OFFSET(Input!$O$27,IF(A411=121,-1,0)+MIN(B411,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A411=1,PMF_1st=0),0,IF(SUM($K$5:$L411)-$AU410>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B410,B411),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C411-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[408,34,12,null,73,{"$f":"IF(A412=\"\",\"\",IF(A412=1,Age_Full_Month,IF(F411=11,0,F411+1)))","v":11},73,0,{"$f":"IF(A412=\"\",\"\",IF(AND(F412=11,G412=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H412-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C412-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B412,99),0,1,1)*K412,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E412,0,1,1)*L412,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*M412,FEE_rounding)","v":0},0,0,{"$f":"IF(C412>=1,ROUND(K412*OFFSET(Input!$U$27,B412,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B412=1,0,IF($C412>=1,ROUND(OFFSET(Input!$X$27,B412,0,1,1)*AL411,AV_rounding),0))","v":0},{"$f":"IF(B412=1,0,IF(C412=1,ROUND(OFFSET(Input!$W$27,B412,0,1,1)*AVERAGE($AI$5,$AL$5:$AL410),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),OFFSET(Input!$G$27,B412,0,1,1)-AE412,0)","v":0},{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),MIN(OFFSET(Input!$G$27,B412,0,1,1),AP411),0)","v":0},0,0,0,1562408.3132041299,1541563.3132041299,1545365.2242055801,1545365.2242055801,533667.40842525696,533667.40842525696,534983.57622311998,534983.57622311998,{"$f":"IF(A412=\"\",\"\",AL412-ROUND(AL412*OFFSET(Input!$S$27,$B412,0,1,1),2*FEE_rounding))","v":1545365.2242055801},{"$f":"IF(A412=\"\",\"\",ROUND(AP412*(1-OFFSET(Input!$T$27,MIN(B412,10),0,1,1)),2*FEE_rounding))","v":534983.57622311998},7580348.8004286997,0,0,0,5500000,7062408.3132041302,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A412=1,PMF_1st=0),0,ROUND(IF(A412=1,AI412,AL411)*OFFSET(Input!$O$27,IF(A412=121,-1,0)+MIN(B412,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A412=1,PMF_1st=0),0,IF(SUM($K$5:$L412)-$AU411>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B411,B412),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C412-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[409,35,1,null,74,{"$f":"IF(A413=\"\",\"\",IF(A413=1,Age_Full_Month,IF(F412=11,0,F412+1)))","v":0},74,0,{"$f":"IF(A413=\"\",\"\",IF(AND(F413=11,G413=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H413-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C413-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B413,99),0,1,1)*K413,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E413,0,1,1)*L413,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*M413,FEE_rounding)","v":0},0,0,{"$f":"IF(C413>=1,ROUND(K413*OFFSET(Input!$U$27,B413,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B413=1,0,IF($C413>=1,ROUND(OFFSET(Input!$X$27,B413,0,1,1)*AL412,AV_rounding),0))","v":0},{"$f":"IF(B413=1,0,IF(C413=1,ROUND(OFFSET(Input!$W$27,B413,0,1,1)*AVERAGE($AI$5,$AL$5:$AL411),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),OFFSET(Input!$G$27,B413,0,1,1)-AE413,0)","v":0},{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),MIN(OFFSET(Input!$G$27,B413,0,1,1),AP412),0)","v":0},0,0,0,1545365.2242055801,1522595.2242055801,1526350.3547824901,1526350.3547824901,534983.57622311998,534983.57622311998,536302.99004583806,536302.99004583806,{"$f":"IF(A413=\"\",\"\",AL413-ROUND(AL413*OFFSET(Input!$S$27,$B413,0,1,1),2*FEE_rounding))","v":1526350.3547824901},{"$f":"IF(A413=\"\",\"\",ROUND(AP413*(1-OFFSET(Input!$T$27,MIN(B413,10),0,1,1)),2*FEE_rounding))","v":536302.99004583806},7562653.3448283281,0,0,0,5500000,7045365.2242055796,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A413=1,PMF_1st=0),0,ROUND(IF(A413=1,AI413,AL412)*OFFSET(Input!$O$27,IF(A413=121,-1,0)+MIN(B413,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A413=1,PMF_1st=0),0,IF(SUM($K$5:$L413)-$AU412>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B412,B413),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C413-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[410,35,2,null,74,{"$f":"IF(A414=\"\",\"\",IF(A414=1,Age_Full_Month,IF(F413=11,0,F413+1)))","v":1},74,0,{"$f":"IF(A414=\"\",\"\",IF(AND(F414=11,G414=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H414-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C414-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B414,99),0,1,1)*K414,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E414,0,1,1)*L414,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*M414,FEE_rounding)","v":0},0,0,{"$f":"IF(C414>=1,ROUND(K414*OFFSET(Input!$U$27,B414,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B414=1,0,IF($C414>=1,ROUND(OFFSET(Input!$X$27,B414,0,1,1)*AL413,AV_rounding),0))","v":0},{"$f":"IF(B414=1,0,IF(C414=1,ROUND(OFFSET(Input!$W$27,B414,0,1,1)*AVERAGE($AI$5,$AL$5:$AL412),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),OFFSET(Input!$G$27,B414,0,1,1)-AE414,0)","v":0},{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),MIN(OFFSET(Input!$G$27,B414,0,1,1),AP413),0)","v":0},0,0,0,1526350.3547824901,1503580.3547824901,1507288.5895617199,1507288.5895617199,536302.99004583806,536302.99004583806,537625.65789898403,537625.65789898403,{"$f":"IF(A414=\"\",\"\",AL414-ROUND(AL414*OFFSET(Input!$S$27,$B414,0,1,1),2*FEE_rounding))","v":1507288.5895617199},{"$f":"IF(A414=\"\",\"\",ROUND(AP414*(1-OFFSET(Input!$T$27,MIN(B414,10),0,1,1)),2*FEE_rounding))","v":537625.65789898403},7544914.2474607034,0,0,0,5500000,7026350.3547824901,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A414=1,PMF_1st=0),0,ROUND(IF(A414=1,AI414,AL413)*OFFSET(Input!$O$27,IF(A414=121,-1,0)+MIN(B414,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A414=1,PMF_1st=0),0,IF(SUM($K$5:$L414)-$AU413>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B413,B414),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C414-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[411,35,3,null,74,{"$f":"IF(A415=\"\",\"\",IF(A415=1,Age_Full_Month,IF(F414=11,0,F414+1)))","v":2},74,0,{"$f":"IF(A415=\"\",\"\",IF(AND(F415=11,G415=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H415-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C415-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B415,99),0,1,1)*K415,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E415,0,1,1)*L415,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*M415,FEE_rounding)","v":0},0,0,{"$f":"IF(C415>=1,ROUND(K415*OFFSET(Input!$U$27,B415,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B415=1,0,IF($C415>=1,ROUND(OFFSET(Input!$X$27,B415,0,1,1)*AL414,AV_rounding),0))","v":0},{"$f":"IF(B415=1,0,IF(C415=1,ROUND(OFFSET(Input!$W$27,B415,0,1,1)*AVERAGE($AI$5,$AL$5:$AL413),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),OFFSET(Input!$G$27,B415,0,1,1)-AE415,0)","v":0},{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),MIN(OFFSET(Input!$G$27,B415,0,1,1),AP414),0)","v":0},0,0,0,1507288.5895617199,1484518.5895617199,1488179.8128855799,1488179.8128855799,537625.65789898403,537625.65789898403,538951.58780787501,538951.58780787501,{"$f":"IF(A415=\"\",\"\",AL415-ROUND(AL415*OFFSET(Input!$S$27,$B415,0,1,1),2*FEE_rounding))","v":1488179.8128855799},{"$f":"IF(A415=\"\",\"\",ROUND(AP415*(1-OFFSET(Input!$T$27,MIN(B415,10),0,1,1)),2*FEE_rounding))","v":538951.58780787501},7527131.4006934548,0,0,0,5500000,7007288.5895617194,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A415=1,PMF_1st=0),0,ROUND(IF(A415=1,AI415,AL414)*OFFSET(Input!$O$27,IF(A415=121,-1,0)+MIN(B415,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A415=1,PMF_1st=0),0,IF(SUM($K$5:$L415)-$AU414>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B414,B415),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C415-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[412,35,4,null,74,{"$f":"IF(A416=\"\",\"\",IF(A416=1,Age_Full_Month,IF(F415=11,0,F415+1)))","v":3},74,0,{"$f":"IF(A416=\"\",\"\",IF(AND(F416=11,G416=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H416-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C416-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B416,99),0,1,1)*K416,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E416,0,1,1)*L416,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*M416,FEE_rounding)","v":0},0,0,{"$f":"IF(C416>=1,ROUND(K416*OFFSET(Input!$U$27,B416,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B416=1,0,IF($C416>=1,ROUND(OFFSET(Input!$X$27,B416,0,1,1)*AL415,AV_rounding),0))","v":0},{"$f":"IF(B416=1,0,IF(C416=1,ROUND(OFFSET(Input!$W$27,B416,0,1,1)*AVERAGE($AI$5,$AL$5:$AL414),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),OFFSET(Input!$G$27,B416,0,1,1)-AE416,0)","v":0},{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),MIN(OFFSET(Input!$G$27,B416,0,1,1),AP415),0)","v":0},0,0,0,1488179.8128855799,1465409.8128855799,1469023.9088111401,1469023.9088111401,538951.58780787501,538951.58780787501,540280.78781762102,540280.78781762102,{"$f":"IF(A416=\"\",\"\",AL416-ROUND(AL416*OFFSET(Input!$S$27,$B416,0,1,1),2*FEE_rounding))","v":1469023.9088111401},{"$f":"IF(A416=\"\",\"\",ROUND(AP416*(1-OFFSET(Input!$T$27,MIN(B416,10),0,1,1)),2*FEE_rounding))","v":540280.78781762102},7509304.6966287605,0,0,0,5500000,6988179.8128855797,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A416=1,PMF_1st=0),0,ROUND(IF(A416=1,AI416,AL415)*OFFSET(Input!$O$27,IF(A416=121,-1,0)+MIN(B416,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A416=1,PMF_1st=0),0,IF(SUM($K$5:$L416)-$AU415>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B415,B416),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C416-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[413,35,5,null,74,{"$f":"IF(A417=\"\",\"\",IF(A417=1,Age_Full_Month,IF(F416=11,0,F416+1)))","v":4},74,0,{"$f":"IF(A417=\"\",\"\",IF(AND(F417=11,G417=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H417-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C417-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B417,99),0,1,1)*K417,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E417,0,1,1)*L417,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*M417,FEE_rounding)","v":0},0,0,{"$f":"IF(C417>=1,ROUND(K417*OFFSET(Input!$U$27,B417,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B417=1,0,IF($C417>=1,ROUND(OFFSET(Input!$X$27,B417,0,1,1)*AL416,AV_rounding),0))","v":0},{"$f":"IF(B417=1,0,IF(C417=1,ROUND(OFFSET(Input!$W$27,B417,0,1,1)*AVERAGE($AI$5,$AL$5:$AL415),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),OFFSET(Input!$G$27,B417,0,1,1)-AE417,0)","v":0},{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),MIN(OFFSET(Input!$G$27,B417,0,1,1),AP416),0)","v":0},0,0,0,1469023.9088111401,1446253.9088111401,1449820.76110952,1449820.76110952,540280.78781762102,540280.78781762102,541613.26599317195,541613.26599317195,{"$f":"IF(A417=\"\",\"\",AL417-ROUND(AL417*OFFSET(Input!$S$27,$B417,0,1,1),2*FEE_rounding))","v":1449820.76110952},{"$f":"IF(A417=\"\",\"\",ROUND(AP417*(1-OFFSET(Input!$T$27,MIN(B417,10),0,1,1)),2*FEE_rounding))","v":541613.26599317195},7491434.0271026921,0,0,0,5500000,6969023.9088111399,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A417=1,PMF_1st=0),0,ROUND(IF(A417=1,AI417,AL416)*OFFSET(Input!$O$27,IF(A417=121,-1,0)+MIN(B417,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A417=1,PMF_1st=0),0,IF(SUM($K$5:$L417)-$AU416>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B416,B417),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C417-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[414,35,6,null,74,{"$f":"IF(A418=\"\",\"\",IF(A418=1,Age_Full_Month,IF(F417=11,0,F417+1)))","v":5},74,0,{"$f":"IF(A418=\"\",\"\",IF(AND(F418=11,G418=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H418-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C418-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B418,99),0,1,1)*K418,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E418,0,1,1)*L418,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*M418,FEE_rounding)","v":0},0,0,{"$f":"IF(C418>=1,ROUND(K418*OFFSET(Input!$U$27,B418,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B418=1,0,IF($C418>=1,ROUND(OFFSET(Input!$X$27,B418,0,1,1)*AL417,AV_rounding),0))","v":0},{"$f":"IF(B418=1,0,IF(C418=1,ROUND(OFFSET(Input!$W$27,B418,0,1,1)*AVERAGE($AI$5,$AL$5:$AL416),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),OFFSET(Input!$G$27,B418,0,1,1)-AE418,0)","v":0},{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),MIN(OFFSET(Input!$G$27,B418,0,1,1),AP417),0)","v":0},0,0,0,1449820.76110952,1427050.76110952,1430570.2532651899,1430570.2532651899,541613.26599317195,541613.26599317195,542949.03041937004,542949.03041937004,{"$f":"IF(A418=\"\",\"\",AL418-ROUND(AL418*OFFSET(Input!$S$27,$B418,0,1,1),2*FEE_rounding))","v":1430570.2532651899},{"$f":"IF(A418=\"\",\"\",ROUND(AP418*(1-OFFSET(Input!$T$27,MIN(B418,10),0,1,1)),2*FEE_rounding))","v":542949.03041937004},7473519.2836845601,0,0,0,5500000,6949820.7611095197,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A418=1,PMF_1st=0),0,ROUND(IF(A418=1,AI418,AL417)*OFFSET(Input!$O$27,IF(A418=121,-1,0)+MIN(B418,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A418=1,PMF_1st=0),0,IF(SUM($K$5:$L418)-$AU417>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B417,B418),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C418-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[415,35,7,null,74,{"$f":"IF(A419=\"\",\"\",IF(A419=1,Age_Full_Month,IF(F418=11,0,F418+1)))","v":6},74,0,{"$f":"IF(A419=\"\",\"\",IF(AND(F419=11,G419=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H419-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C419-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B419,99),0,1,1)*K419,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E419,0,1,1)*L419,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*M419,FEE_rounding)","v":0},0,0,{"$f":"IF(C419>=1,ROUND(K419*OFFSET(Input!$U$27,B419,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B419=1,0,IF($C419>=1,ROUND(OFFSET(Input!$X$27,B419,0,1,1)*AL418,AV_rounding),0))","v":0},{"$f":"IF(B419=1,0,IF(C419=1,ROUND(OFFSET(Input!$W$27,B419,0,1,1)*AVERAGE($AI$5,$AL$5:$AL417),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),OFFSET(Input!$G$27,B419,0,1,1)-AE419,0)","v":0},{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),MIN(OFFSET(Input!$G$27,B419,0,1,1),AP418),0)","v":0},0,0,0,1430570.2532651899,1407800.2532651899,1411272.2684752599,1411272.2684752599,542949.03041937004,542949.03041937004,544288.08920099505,544288.08920099505,{"$f":"IF(A419=\"\",\"\",AL419-ROUND(AL419*OFFSET(Input!$S$27,$B419,0,1,1),2*FEE_rounding))","v":1411272.2684752599},{"$f":"IF(A419=\"\",\"\",ROUND(AP419*(1-OFFSET(Input!$T$27,MIN(B419,10),0,1,1)),2*FEE_rounding))","v":544288.08920099505},7455560.3576762546,0,0,0,5500000,6930570.2532651899,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A419=1,PMF_1st=0),0,ROUND(IF(A419=1,AI419,AL418)*OFFSET(Input!$O$27,IF(A419=121,-1,0)+MIN(B419,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A419=1,PMF_1st=0),0,IF(SUM($K$5:$L419)-$AU418>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B418,B419),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C419-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[416,35,8,null,74,{"$f":"IF(A420=\"\",\"\",IF(A420=1,Age_Full_Month,IF(F419=11,0,F419+1)))","v":7},74,0,{"$f":"IF(A420=\"\",\"\",IF(AND(F420=11,G420=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H420-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C420-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B420,99),0,1,1)*K420,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E420,0,1,1)*L420,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*M420,FEE_rounding)","v":0},0,0,{"$f":"IF(C420>=1,ROUND(K420*OFFSET(Input!$U$27,B420,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B420=1,0,IF($C420>=1,ROUND(OFFSET(Input!$X$27,B420,0,1,1)*AL419,AV_rounding),0))","v":0},{"$f":"IF(B420=1,0,IF(C420=1,ROUND(OFFSET(Input!$W$27,B420,0,1,1)*AVERAGE($AI$5,$AL$5:$AL418),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),OFFSET(Input!$G$27,B420,0,1,1)-AE420,0)","v":0},{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),MIN(OFFSET(Input!$G$27,B420,0,1,1),AP419),0)","v":0},0,0,0,1411272.2684752599,1388502.2684752599,1391926.68964878,1391926.68964878,544288.08920099505,544288.08920099505,545630.45046281605,545630.45046281605,{"$f":"IF(A420=\"\",\"\",AL420-ROUND(AL420*OFFSET(Input!$S$27,$B420,0,1,1),2*FEE_rounding))","v":1391926.68964878},{"$f":"IF(A420=\"\",\"\",ROUND(AP420*(1-OFFSET(Input!$T$27,MIN(B420,10),0,1,1)),2*FEE_rounding))","v":545630.45046281605},7437557.1401115963,0,0,0,5500000,6911272.2684752597,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A420=1,PMF_1st=0),0,ROUND(IF(A420=1,AI420,AL419)*OFFSET(Input!$O$27,IF(A420=121,-1,0)+MIN(B420,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A420=1,PMF_1st=0),0,IF(SUM($K$5:$L420)-$AU419>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B419,B420),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C420-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[417,35,9,null,74,{"$f":"IF(A421=\"\",\"\",IF(A421=1,Age_Full_Month,IF(F420=11,0,F420+1)))","v":8},74,0,{"$f":"IF(A421=\"\",\"\",IF(AND(F421=11,G421=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H421-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C421-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B421,99),0,1,1)*K421,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E421,0,1,1)*L421,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*M421,FEE_rounding)","v":0},0,0,{"$f":"IF(C421>=1,ROUND(K421*OFFSET(Input!$U$27,B421,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B421=1,0,IF($C421>=1,ROUND(OFFSET(Input!$X$27,B421,0,1,1)*AL420,AV_rounding),0))","v":0},{"$f":"IF(B421=1,0,IF(C421=1,ROUND(OFFSET(Input!$W$27,B421,0,1,1)*AVERAGE($AI$5,$AL$5:$AL419),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),OFFSET(Input!$G$27,B421,0,1,1)-AE421,0)","v":0},{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),MIN(OFFSET(Input!$G$27,B421,0,1,1),AP420),0)","v":0},0,0,0,1391926.68964878,1369156.68964878,1372533.3994060101,1372533.3994060101,545630.45046281605,545630.45046281605,546976.12234964105,546976.12234964105,{"$f":"IF(A421=\"\",\"\",AL421-ROUND(AL421*OFFSET(Input!$S$27,$B421,0,1,1),2*FEE_rounding))","v":1372533.3994060101},{"$f":"IF(A421=\"\",\"\",ROUND(AP421*(1-OFFSET(Input!$T$27,MIN(B421,10),0,1,1)),2*FEE_rounding))","v":546976.12234964105},7419509.5217556516,0,0,0,5500000,6891926.68964878,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A421=1,PMF_1st=0),0,ROUND(IF(A421=1,AI421,AL420)*OFFSET(Input!$O$27,IF(A421=121,-1,0)+MIN(B421,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A421=1,PMF_1st=0),0,IF(SUM($K$5:$L421)-$AU420>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B420,B421),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C421-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[418,35,10,null,74,{"$f":"IF(A422=\"\",\"\",IF(A422=1,Age_Full_Month,IF(F421=11,0,F421+1)))","v":9},74,0,{"$f":"IF(A422=\"\",\"\",IF(AND(F422=11,G422=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H422-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C422-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B422,99),0,1,1)*K422,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E422,0,1,1)*L422,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*M422,FEE_rounding)","v":0},0,0,{"$f":"IF(C422>=1,ROUND(K422*OFFSET(Input!$U$27,B422,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B422=1,0,IF($C422>=1,ROUND(OFFSET(Input!$X$27,B422,0,1,1)*AL421,AV_rounding),0))","v":0},{"$f":"IF(B422=1,0,IF(C422=1,ROUND(OFFSET(Input!$W$27,B422,0,1,1)*AVERAGE($AI$5,$AL$5:$AL420),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),OFFSET(Input!$G$27,B422,0,1,1)-AE422,0)","v":0},{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),MIN(OFFSET(Input!$G$27,B422,0,1,1),AP421),0)","v":0},0,0,0,1372533.3994060101,1349763.3994060101,1353092.2800777301,1353092.2800777301,546976.12234964105,546976.12234964105,548325.11302636401,548325.11302636401,{"$f":"IF(A422=\"\",\"\",AL422-ROUND(AL422*OFFSET(Input!$S$27,$B422,0,1,1),2*FEE_rounding))","v":1353092.2800777301},{"$f":"IF(A422=\"\",\"\",ROUND(AP422*(1-OFFSET(Input!$T$27,MIN(B422,10),0,1,1)),2*FEE_rounding))","v":548325.11302636401},7401417.3931040941,0,0,0,5500000,6872533.3994060103,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A422=1,PMF_1st=0),0,ROUND(IF(A422=1,AI422,AL421)*OFFSET(Input!$O$27,IF(A422=121,-1,0)+MIN(B422,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A422=1,PMF_1st=0),0,IF(SUM($K$5:$L422)-$AU421>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B421,B422),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C422-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[419,35,11,null,74,{"$f":"IF(A423=\"\",\"\",IF(A423=1,Age_Full_Month,IF(F422=11,0,F422+1)))","v":10},74,0,{"$f":"IF(A423=\"\",\"\",IF(AND(F423=11,G423=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H423-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C423-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B423,99),0,1,1)*K423,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E423,0,1,1)*L423,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*M423,FEE_rounding)","v":0},0,0,{"$f":"IF(C423>=1,ROUND(K423*OFFSET(Input!$U$27,B423,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B423=1,0,IF($C423>=1,ROUND(OFFSET(Input!$X$27,B423,0,1,1)*AL422,AV_rounding),0))","v":0},{"$f":"IF(B423=1,0,IF(C423=1,ROUND(OFFSET(Input!$W$27,B423,0,1,1)*AVERAGE($AI$5,$AL$5:$AL421),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),OFFSET(Input!$G$27,B423,0,1,1)-AE423,0)","v":0},{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),MIN(OFFSET(Input!$G$27,B423,0,1,1),AP422),0)","v":0},0,0,0,1353092.2800777301,1330322.2800777301,1333603.2137045099,1333603.2137045099,548325.11302636401,548325.11302636401,549677.43067801604,549677.43067801604,{"$f":"IF(A423=\"\",\"\",AL423-ROUND(AL423*OFFSET(Input!$S$27,$B423,0,1,1),2*FEE_rounding))","v":1333603.2137045099},{"$f":"IF(A423=\"\",\"\",ROUND(AP423*(1-OFFSET(Input!$T$27,MIN(B423,10),0,1,1)),2*FEE_rounding))","v":549677.43067801604},7383280.6443825252,0,0,0,5500000,6853092.2800777303,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A423=1,PMF_1st=0),0,ROUND(IF(A423=1,AI423,AL422)*OFFSET(Input!$O$27,IF(A423=121,-1,0)+MIN(B423,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A423=1,PMF_1st=0),0,IF(SUM($K$5:$L423)-$AU422>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B422,B423),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C423-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[420,35,12,null,74,{"$f":"IF(A424=\"\",\"\",IF(A424=1,Age_Full_Month,IF(F423=11,0,F423+1)))","v":11},74,0,{"$f":"IF(A424=\"\",\"\",IF(AND(F424=11,G424=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H424-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C424-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B424,99),0,1,1)*K424,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E424,0,1,1)*L424,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*M424,FEE_rounding)","v":0},0,0,{"$f":"IF(C424>=1,ROUND(K424*OFFSET(Input!$U$27,B424,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B424=1,0,IF($C424>=1,ROUND(OFFSET(Input!$X$27,B424,0,1,1)*AL423,AV_rounding),0))","v":0},{"$f":"IF(B424=1,0,IF(C424=1,ROUND(OFFSET(Input!$W$27,B424,0,1,1)*AVERAGE($AI$5,$AL$5:$AL422),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),OFFSET(Input!$G$27,B424,0,1,1)-AE424,0)","v":0},{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),MIN(OFFSET(Input!$G$27,B424,0,1,1),AP423),0)","v":0},0,0,0,1333603.2137045099,1310833.2137045099,1314066.082036,1314066.082036,549677.43067801604,549677.43067801604,551033.08350981504,551033.08350981504,{"$f":"IF(A424=\"\",\"\",AL424-ROUND(AL424*OFFSET(Input!$S$27,$B424,0,1,1),2*FEE_rounding))","v":1314066.082036},{"$f":"IF(A424=\"\",\"\",ROUND(AP424*(1-OFFSET(Input!$T$27,MIN(B424,10),0,1,1)),2*FEE_rounding))","v":551033.08350981504},7365099.1655458147,0,0,0,5500000,6833603.2137045097,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A424=1,PMF_1st=0),0,ROUND(IF(A424=1,AI424,AL423)*OFFSET(Input!$O$27,IF(A424=121,-1,0)+MIN(B424,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A424=1,PMF_1st=0),0,IF(SUM($K$5:$L424)-$AU423>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B423,B424),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C424-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[421,36,1,null,75,{"$f":"IF(A425=\"\",\"\",IF(A425=1,Age_Full_Month,IF(F424=11,0,F424+1)))","v":0},75,0,{"$f":"IF(A425=\"\",\"\",IF(AND(F425=11,G425=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H425-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C425-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B425,99),0,1,1)*K425,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E425,0,1,1)*L425,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*M425,FEE_rounding)","v":0},0,0,{"$f":"IF(C425>=1,ROUND(K425*OFFSET(Input!$U$27,B425,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B425=1,0,IF($C425>=1,ROUND(OFFSET(Input!$X$27,B425,0,1,1)*AL424,AV_rounding),0))","v":0},{"$f":"IF(B425=1,0,IF(C425=1,ROUND(OFFSET(Input!$W$27,B425,0,1,1)*AVERAGE($AI$5,$AL$5:$AL423),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),OFFSET(Input!$G$27,B425,0,1,1)-AE425,0)","v":0},{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),MIN(OFFSET(Input!$G$27,B425,0,1,1),AP424),0)","v":0},0,0,0,1314066.082036,1289151.082036,1292330.4763815601,1292330.4763815601,551033.08350981504,551033.08350981504,552392.07974721503,552392.07974721503,{"$f":"IF(A425=\"\",\"\",AL425-ROUND(AL425*OFFSET(Input!$S$27,$B425,0,1,1),2*FEE_rounding))","v":1292330.4763815601},{"$f":"IF(A425=\"\",\"\",ROUND(AP425*(1-OFFSET(Input!$T$27,MIN(B425,10),0,1,1)),2*FEE_rounding))","v":552392.07974721503},7344722.5561287748,0,0,0,5500000,6814066.0820359997,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A425=1,PMF_1st=0),0,ROUND(IF(A425=1,AI425,AL424)*OFFSET(Input!$O$27,IF(A425=121,-1,0)+MIN(B425,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A425=1,PMF_1st=0),0,IF(SUM($K$5:$L425)-$AU424>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B424,B425),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C425-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[422,36,2,null,75,{"$f":"IF(A426=\"\",\"\",IF(A426=1,Age_Full_Month,IF(F425=11,0,F425+1)))","v":1},75,0,{"$f":"IF(A426=\"\",\"\",IF(AND(F426=11,G426=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H426-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C426-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B426,99),0,1,1)*K426,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E426,0,1,1)*L426,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*M426,FEE_rounding)","v":0},0,0,{"$f":"IF(C426>=1,ROUND(K426*OFFSET(Input!$U$27,B426,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B426=1,0,IF($C426>=1,ROUND(OFFSET(Input!$X$27,B426,0,1,1)*AL425,AV_rounding),0))","v":0},{"$f":"IF(B426=1,0,IF(C426=1,ROUND(OFFSET(Input!$W$27,B426,0,1,1)*AVERAGE($AI$5,$AL$5:$AL424),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),OFFSET(Input!$G$27,B426,0,1,1)-AE426,0)","v":0},{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),MIN(OFFSET(Input!$G$27,B426,0,1,1),AP425),0)","v":0},0,0,0,1292330.4763815601,1267415.4763815601,1270541.2648599099,1270541.2648599099,552392.07974721503,552392.07974721503,553754.42763595597,553754.42763595597,{"$f":"IF(A426=\"\",\"\",AL426-ROUND(AL426*OFFSET(Input!$S$27,$B426,0,1,1),2*FEE_rounding))","v":1270541.2648599099},{"$f":"IF(A426=\"\",\"\",ROUND(AP426*(1-OFFSET(Input!$T$27,MIN(B426,10),0,1,1)),2*FEE_rounding))","v":553754.42763595597},7324295.6924958657,0,0,0,5500000,6792330.4763815599,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A426=1,PMF_1st=0),0,ROUND(IF(A426=1,AI426,AL425)*OFFSET(Input!$O$27,IF(A426=121,-1,0)+MIN(B426,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A426=1,PMF_1st=0),0,IF(SUM($K$5:$L426)-$AU425>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B425,B426),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C426-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[423,36,3,null,75,{"$f":"IF(A427=\"\",\"\",IF(A427=1,Age_Full_Month,IF(F426=11,0,F426+1)))","v":2},75,0,{"$f":"IF(A427=\"\",\"\",IF(AND(F427=11,G427=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H427-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C427-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B427,99),0,1,1)*K427,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E427,0,1,1)*L427,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*M427,FEE_rounding)","v":0},0,0,{"$f":"IF(C427>=1,ROUND(K427*OFFSET(Input!$U$27,B427,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B427=1,0,IF($C427>=1,ROUND(OFFSET(Input!$X$27,B427,0,1,1)*AL426,AV_rounding),0))","v":0},{"$f":"IF(B427=1,0,IF(C427=1,ROUND(OFFSET(Input!$W$27,B427,0,1,1)*AVERAGE($AI$5,$AL$5:$AL425),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),OFFSET(Input!$G$27,B427,0,1,1)-AE427,0)","v":0},{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),MIN(OFFSET(Input!$G$27,B427,0,1,1),AP426),0)","v":0},0,0,0,1270541.2648599099,1245626.2648599099,1248698.31526452,1248698.31526452,553754.42763595597,553754.42763595597,555120.13544211397,555120.13544211397,{"$f":"IF(A427=\"\",\"\",AL427-ROUND(AL427*OFFSET(Input!$S$27,$B427,0,1,1),2*FEE_rounding))","v":1248698.31526452},{"$f":"IF(A427=\"\",\"\",ROUND(AP427*(1-OFFSET(Input!$T$27,MIN(B427,10),0,1,1)),2*FEE_rounding))","v":555120.13544211397},7303818.4507066347,0,0,0,5500000,6770541.2648599101,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A427=1,PMF_1st=0),0,ROUND(IF(A427=1,AI427,AL426)*OFFSET(Input!$O$27,IF(A427=121,-1,0)+MIN(B427,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A427=1,PMF_1st=0),0,IF(SUM($K$5:$L427)-$AU426>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B426,B427),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C427-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[424,36,4,null,75,{"$f":"IF(A428=\"\",\"\",IF(A428=1,Age_Full_Month,IF(F427=11,0,F427+1)))","v":3},75,0,{"$f":"IF(A428=\"\",\"\",IF(AND(F428=11,G428=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H428-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C428-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B428,99),0,1,1)*K428,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E428,0,1,1)*L428,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*M428,FEE_rounding)","v":0},0,0,{"$f":"IF(C428>=1,ROUND(K428*OFFSET(Input!$U$27,B428,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B428=1,0,IF($C428>=1,ROUND(OFFSET(Input!$X$27,B428,0,1,1)*AL427,AV_rounding),0))","v":0},{"$f":"IF(B428=1,0,IF(C428=1,ROUND(OFFSET(Input!$W$27,B428,0,1,1)*AVERAGE($AI$5,$AL$5:$AL426),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),OFFSET(Input!$G$27,B428,0,1,1)-AE428,0)","v":0},{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),MIN(OFFSET(Input!$G$27,B428,0,1,1),AP427),0)","v":0},0,0,0,1248698.31526452,1223783.31526452,1226801.4950628099,1226801.4950628099,555120.13544211397,555120.13544211397,556489.211452152,556489.211452152,{"$f":"IF(A428=\"\",\"\",AL428-ROUND(AL428*OFFSET(Input!$S$27,$B428,0,1,1),2*FEE_rounding))","v":1226801.4950628099},{"$f":"IF(A428=\"\",\"\",ROUND(AP428*(1-OFFSET(Input!$T$27,MIN(B428,10),0,1,1)),2*FEE_rounding))","v":556489.211452152},7283290.7065149611,0,0,0,5500000,6748698.3152645202,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A428=1,PMF_1st=0),0,ROUND(IF(A428=1,AI428,AL427)*OFFSET(Input!$O$27,IF(A428=121,-1,0)+MIN(B428,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A428=1,PMF_1st=0),0,IF(SUM($K$5:$L428)-$AU427>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B427,B428),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C428-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[425,36,5,null,75,{"$f":"IF(A429=\"\",\"\",IF(A429=1,Age_Full_Month,IF(F428=11,0,F428+1)))","v":4},75,0,{"$f":"IF(A429=\"\",\"\",IF(AND(F429=11,G429=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H429-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C429-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B429,99),0,1,1)*K429,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E429,0,1,1)*L429,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*M429,FEE_rounding)","v":0},0,0,{"$f":"IF(C429>=1,ROUND(K429*OFFSET(Input!$U$27,B429,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B429=1,0,IF($C429>=1,ROUND(OFFSET(Input!$X$27,B429,0,1,1)*AL428,AV_rounding),0))","v":0},{"$f":"IF(B429=1,0,IF(C429=1,ROUND(OFFSET(Input!$W$27,B429,0,1,1)*AVERAGE($AI$5,$AL$5:$AL427),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),OFFSET(Input!$G$27,B429,0,1,1)-AE429,0)","v":0},{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),MIN(OFFSET(Input!$G$27,B429,0,1,1),AP428),0)","v":0},0,0,0,1226801.4950628099,1201886.4950628099,1204850.67139532,1204850.67139532,556489.211452152,556489.211452152,557861.66397296998,557861.66397296998,{"$f":"IF(A429=\"\",\"\",AL429-ROUND(AL429*OFFSET(Input!$S$27,$B429,0,1,1),2*FEE_rounding))","v":1204850.67139532},{"$f":"IF(A429=\"\",\"\",ROUND(AP429*(1-OFFSET(Input!$T$27,MIN(B429,10),0,1,1)),2*FEE_rounding))","v":557861.66397296998},7262712.3353682905,0,0,0,5500000,6726801.4950628094,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A429=1,PMF_1st=0),0,ROUND(IF(A429=1,AI429,AL428)*OFFSET(Input!$O$27,IF(A429=121,-1,0)+MIN(B429,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A429=1,PMF_1st=0),0,IF(SUM($K$5:$L429)-$AU428>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B428,B429),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C429-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[426,36,6,null,75,{"$f":"IF(A430=\"\",\"\",IF(A430=1,Age_Full_Month,IF(F429=11,0,F429+1)))","v":5},75,0,{"$f":"IF(A430=\"\",\"\",IF(AND(F430=11,G430=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H430-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C430-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B430,99),0,1,1)*K430,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E430,0,1,1)*L430,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*M430,FEE_rounding)","v":0},0,0,{"$f":"IF(C430>=1,ROUND(K430*OFFSET(Input!$U$27,B430,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B430=1,0,IF($C430>=1,ROUND(OFFSET(Input!$X$27,B430,0,1,1)*AL429,AV_rounding),0))","v":0},{"$f":"IF(B430=1,0,IF(C430=1,ROUND(OFFSET(Input!$W$27,B430,0,1,1)*AVERAGE($AI$5,$AL$5:$AL428),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),OFFSET(Input!$G$27,B430,0,1,1)-AE430,0)","v":0},{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),MIN(OFFSET(Input!$G$27,B430,0,1,1),AP429),0)","v":0},0,0,0,1204850.67139532,1179935.67139532,1182845.7110749499,1182845.7110749499,557861.66397296998,557861.66397296998,559237.50133195403,559237.50133195403,{"$f":"IF(A430=\"\",\"\",AL430-ROUND(AL430*OFFSET(Input!$S$27,$B430,0,1,1),2*FEE_rounding))","v":1182845.7110749499},{"$f":"IF(A430=\"\",\"\",ROUND(AP430*(1-OFFSET(Input!$T$27,MIN(B430,10),0,1,1)),2*FEE_rounding))","v":559237.50133195403},7242083.2124069044,0,0,0,5500000,6704850.6713953204,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A430=1,PMF_1st=0),0,ROUND(IF(A430=1,AI430,AL429)*OFFSET(Input!$O$27,IF(A430=121,-1,0)+MIN(B430,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A430=1,PMF_1st=0),0,IF(SUM($K$5:$L430)-$AU429>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B429,B430),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C430-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[427,36,7,null,75,{"$f":"IF(A431=\"\",\"\",IF(A431=1,Age_Full_Month,IF(F430=11,0,F430+1)))","v":6},75,0,{"$f":"IF(A431=\"\",\"\",IF(AND(F431=11,G431=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H431-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C431-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B431,99),0,1,1)*K431,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E431,0,1,1)*L431,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*M431,FEE_rounding)","v":0},0,0,{"$f":"IF(C431>=1,ROUND(K431*OFFSET(Input!$U$27,B431,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B431=1,0,IF($C431>=1,ROUND(OFFSET(Input!$X$27,B431,0,1,1)*AL430,AV_rounding),0))","v":0},{"$f":"IF(B431=1,0,IF(C431=1,ROUND(OFFSET(Input!$W$27,B431,0,1,1)*AVERAGE($AI$5,$AL$5:$AL429),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),OFFSET(Input!$G$27,B431,0,1,1)-AE431,0)","v":0},{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),MIN(OFFSET(Input!$G$27,B431,0,1,1),AP430),0)","v":0},0,0,0,1182845.7110749499,1157930.7110749499,1160786.4805860999,1160786.4805860999,559237.50133195403,559237.50133195403,560616.73187702801,560616.73187702801,{"$f":"IF(A431=\"\",\"\",AL431-ROUND(AL431*OFFSET(Input!$S$27,$B431,0,1,1),2*FEE_rounding))","v":1160786.4805860999},{"$f":"IF(A431=\"\",\"\",ROUND(AP431*(1-OFFSET(Input!$T$27,MIN(B431,10),0,1,1)),2*FEE_rounding))","v":560616.73187702801},7221403.2124631284,0,0,0,5500000,6682845.7110749502,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A431=1,PMF_1st=0),0,ROUND(IF(A431=1,AI431,AL430)*OFFSET(Input!$O$27,IF(A431=121,-1,0)+MIN(B431,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A431=1,PMF_1st=0),0,IF(SUM($K$5:$L431)-$AU430>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B430,B431),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C431-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[428,36,8,null,75,{"$f":"IF(A432=\"\",\"\",IF(A432=1,Age_Full_Month,IF(F431=11,0,F431+1)))","v":7},75,0,{"$f":"IF(A432=\"\",\"\",IF(AND(F432=11,G432=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H432-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C432-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B432,99),0,1,1)*K432,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E432,0,1,1)*L432,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*M432,FEE_rounding)","v":0},0,0,{"$f":"IF(C432>=1,ROUND(K432*OFFSET(Input!$U$27,B432,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B432=1,0,IF($C432>=1,ROUND(OFFSET(Input!$X$27,B432,0,1,1)*AL431,AV_rounding),0))","v":0},{"$f":"IF(B432=1,0,IF(C432=1,ROUND(OFFSET(Input!$W$27,B432,0,1,1)*AVERAGE($AI$5,$AL$5:$AL430),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),OFFSET(Input!$G$27,B432,0,1,1)-AE432,0)","v":0},{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),MIN(OFFSET(Input!$G$27,B432,0,1,1),AP431),0)","v":0},0,0,0,1160786.4805860999,1135871.4805860999,1138672.8460838899,1138672.8460838899,560616.73187702801,560616.73187702801,561999.36397670396,561999.36397670396,{"$f":"IF(A432=\"\",\"\",AL432-ROUND(AL432*OFFSET(Input!$S$27,$B432,0,1,1),2*FEE_rounding))","v":1138672.8460838899},{"$f":"IF(A432=\"\",\"\",ROUND(AP432*(1-OFFSET(Input!$T$27,MIN(B432,10),0,1,1)),2*FEE_rounding))","v":561999.36397670396},7200672.2100605937,0,0,0,5500000,6660786.4805861004,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A432=1,PMF_1st=0),0,ROUND(IF(A432=1,AI432,AL431)*OFFSET(Input!$O$27,IF(A432=121,-1,0)+MIN(B432,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A432=1,PMF_1st=0),0,IF(SUM($K$5:$L432)-$AU431>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B431,B432),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C432-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[429,36,9,null,75,{"$f":"IF(A433=\"\",\"\",IF(A433=1,Age_Full_Month,IF(F432=11,0,F432+1)))","v":8},75,0,{"$f":"IF(A433=\"\",\"\",IF(AND(F433=11,G433=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H433-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C433-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B433,99),0,1,1)*K433,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E433,0,1,1)*L433,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*M433,FEE_rounding)","v":0},0,0,{"$f":"IF(C433>=1,ROUND(K433*OFFSET(Input!$U$27,B433,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B433=1,0,IF($C433>=1,ROUND(OFFSET(Input!$X$27,B433,0,1,1)*AL432,AV_rounding),0))","v":0},{"$f":"IF(B433=1,0,IF(C433=1,ROUND(OFFSET(Input!$W$27,B433,0,1,1)*AVERAGE($AI$5,$AL$5:$AL431),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),OFFSET(Input!$G$27,B433,0,1,1)-AE433,0)","v":0},{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),MIN(OFFSET(Input!$G$27,B433,0,1,1),AP432),0)","v":0},0,0,0,1138672.8460838899,1113757.8460838899,1116504.6733933501,1116504.6733933501,561999.36397670396,561999.36397670396,563385.40602013399,563385.40602013399,{"$f":"IF(A433=\"\",\"\",AL433-ROUND(AL433*OFFSET(Input!$S$27,$B433,0,1,1),2*FEE_rounding))","v":1116504.6733933501},{"$f":"IF(A433=\"\",\"\",ROUND(AP433*(1-OFFSET(Input!$T$27,MIN(B433,10),0,1,1)),2*FEE_rounding))","v":563385.40602013399},7179890.0794134839,0,0,0,5500000,6638672.8460838897,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A433=1,PMF_1st=0),0,ROUND(IF(A433=1,AI433,AL432)*OFFSET(Input!$O$27,IF(A433=121,-1,0)+MIN(B433,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A433=1,PMF_1st=0),0,IF(SUM($K$5:$L433)-$AU432>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B432,B433),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C433-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[430,36,10,null,75,{"$f":"IF(A434=\"\",\"\",IF(A434=1,Age_Full_Month,IF(F433=11,0,F433+1)))","v":9},75,0,{"$f":"IF(A434=\"\",\"\",IF(AND(F434=11,G434=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H434-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C434-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B434,99),0,1,1)*K434,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E434,0,1,1)*L434,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*M434,FEE_rounding)","v":0},0,0,{"$f":"IF(C434>=1,ROUND(K434*OFFSET(Input!$U$27,B434,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B434=1,0,IF($C434>=1,ROUND(OFFSET(Input!$X$27,B434,0,1,1)*AL433,AV_rounding),0))","v":0},{"$f":"IF(B434=1,0,IF(C434=1,ROUND(OFFSET(Input!$W$27,B434,0,1,1)*AVERAGE($AI$5,$AL$5:$AL432),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),OFFSET(Input!$G$27,B434,0,1,1)-AE434,0)","v":0},{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),MIN(OFFSET(Input!$G$27,B434,0,1,1),AP433),0)","v":0},0,0,0,1116504.6733933501,1091589.6733933501,1094281.8280086,1094281.8280086,563385.40602013399,563385.40602013399,564774.86641715898,564774.86641715898,{"$f":"IF(A434=\"\",\"\",AL434-ROUND(AL434*OFFSET(Input!$S$27,$B434,0,1,1),2*FEE_rounding))","v":1094281.8280086},{"$f":"IF(A434=\"\",\"\",ROUND(AP434*(1-OFFSET(Input!$T$27,MIN(B434,10),0,1,1)),2*FEE_rounding))","v":564774.86641715898},7159056.6944257589,0,0,0,5500000,6616504.6733933501,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A434=1,PMF_1st=0),0,ROUND(IF(A434=1,AI434,AL433)*OFFSET(Input!$O$27,IF(A434=121,-1,0)+MIN(B434,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A434=1,PMF_1st=0),0,IF(SUM($K$5:$L434)-$AU433>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B433,B434),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C434-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[431,36,11,null,75,{"$f":"IF(A435=\"\",\"\",IF(A435=1,Age_Full_Month,IF(F434=11,0,F434+1)))","v":10},75,0,{"$f":"IF(A435=\"\",\"\",IF(AND(F435=11,G435=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H435-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C435-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B435,99),0,1,1)*K435,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E435,0,1,1)*L435,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*M435,FEE_rounding)","v":0},0,0,{"$f":"IF(C435>=1,ROUND(K435*OFFSET(Input!$U$27,B435,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B435=1,0,IF($C435>=1,ROUND(OFFSET(Input!$X$27,B435,0,1,1)*AL434,AV_rounding),0))","v":0},{"$f":"IF(B435=1,0,IF(C435=1,ROUND(OFFSET(Input!$W$27,B435,0,1,1)*AVERAGE($AI$5,$AL$5:$AL433),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),OFFSET(Input!$G$27,B435,0,1,1)-AE435,0)","v":0},{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),MIN(OFFSET(Input!$G$27,B435,0,1,1),AP434),0)","v":0},0,0,0,1094281.8280086,1069366.8280086,1072004.1750920201,1072004.1750920201,564774.86641715898,564774.86641715898,566167.75359836,566167.75359836,{"$f":"IF(A435=\"\",\"\",AL435-ROUND(AL435*OFFSET(Input!$S$27,$B435,0,1,1),2*FEE_rounding))","v":1072004.1750920201},{"$f":"IF(A435=\"\",\"\",ROUND(AP435*(1-OFFSET(Input!$T$27,MIN(B435,10),0,1,1)),2*FEE_rounding))","v":566167.75359836},7138171.9286903804,0,0,0,5500000,6594281.8280085996,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A435=1,PMF_1st=0),0,ROUND(IF(A435=1,AI435,AL434)*OFFSET(Input!$O$27,IF(A435=121,-1,0)+MIN(B435,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A435=1,PMF_1st=0),0,IF(SUM($K$5:$L435)-$AU434>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B434,B435),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C435-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[432,36,12,null,75,{"$f":"IF(A436=\"\",\"\",IF(A436=1,Age_Full_Month,IF(F435=11,0,F435+1)))","v":11},75,0,{"$f":"IF(A436=\"\",\"\",IF(AND(F436=11,G436=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H436-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C436-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B436,99),0,1,1)*K436,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E436,0,1,1)*L436,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*M436,FEE_rounding)","v":0},0,0,{"$f":"IF(C436>=1,ROUND(K436*OFFSET(Input!$U$27,B436,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B436=1,0,IF($C436>=1,ROUND(OFFSET(Input!$X$27,B436,0,1,1)*AL435,AV_rounding),0))","v":0},{"$f":"IF(B436=1,0,IF(C436=1,ROUND(OFFSET(Input!$W$27,B436,0,1,1)*AVERAGE($AI$5,$AL$5:$AL434),AV_rounding),0))","v":0},24915,0,0,0,0,0,0,0,{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),OFFSET(Input!$G$27,B436,0,1,1)-AE436,0)","v":0},{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),MIN(OFFSET(Input!$G$27,B436,0,1,1),AP435),0)","v":0},0,0,0,1072004.1750920201,1047089.1750920201,1049671.5794734601,1049671.5794734601,566167.75359836,566167.75359836,567564.07601511304,567564.07601511304,{"$f":"IF(A436=\"\",\"\",AL436-ROUND(AL436*OFFSET(Input!$S$27,$B436,0,1,1),2*FEE_rounding))","v":1049671.5794734601},{"$f":"IF(A436=\"\",\"\",ROUND(AP436*(1-OFFSET(Input!$T$27,MIN(B436,10),0,1,1)),2*FEE_rounding))","v":567564.07601511304},7117235.655488573,0,0,0,5500000,6572004.1750920201,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A436=1,PMF_1st=0),0,ROUND(IF(A436=1,AI436,AL435)*OFFSET(Input!$O$27,IF(A436=121,-1,0)+MIN(B436,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A436=1,PMF_1st=0),0,IF(SUM($K$5:$L436)-$AU435>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B435,B436),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C436-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[433,37,1,null,76,{"$f":"IF(A437=\"\",\"\",IF(A437=1,Age_Full_Month,IF(F436=11,0,F436+1)))","v":0},76,0,{"$f":"IF(A437=\"\",\"\",IF(AND(F437=11,G437=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H437-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C437-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B437,99),0,1,1)*K437,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E437,0,1,1)*L437,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*M437,FEE_rounding)","v":0},0,0,{"$f":"IF(C437>=1,ROUND(K437*OFFSET(Input!$U$27,B437,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B437=1,0,IF($C437>=1,ROUND(OFFSET(Input!$X$27,B437,0,1,1)*AL436,AV_rounding),0))","v":0},{"$f":"IF(B437=1,0,IF(C437=1,ROUND(OFFSET(Input!$W$27,B437,0,1,1)*AVERAGE($AI$5,$AL$5:$AL435),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),OFFSET(Input!$G$27,B437,0,1,1)-AE437,0)","v":0},{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),MIN(OFFSET(Input!$G$27,B437,0,1,1),AP436),0)","v":0},0,0,0,1049671.5794734601,1022446.5794734601,1024968.20856621,1024968.20856621,567564.07601511304,567564.07601511304,568963.842139635,568963.842139635,{"$f":"IF(A437=\"\",\"\",AL437-ROUND(AL437*OFFSET(Input!$S$27,$B437,0,1,1),2*FEE_rounding))","v":1024968.20856621},{"$f":"IF(A437=\"\",\"\",ROUND(AP437*(1-OFFSET(Input!$T$27,MIN(B437,10),0,1,1)),2*FEE_rounding))","v":568963.842139635},7093932.0507058455,0,0,0,5500000,6549671.5794734601,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A437=1,PMF_1st=0),0,ROUND(IF(A437=1,AI437,AL436)*OFFSET(Input!$O$27,IF(A437=121,-1,0)+MIN(B437,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A437=1,PMF_1st=0),0,IF(SUM($K$5:$L437)-$AU436>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B436,B437),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C437-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[434,37,2,null,76,{"$f":"IF(A438=\"\",\"\",IF(A438=1,Age_Full_Month,IF(F437=11,0,F437+1)))","v":1},76,0,{"$f":"IF(A438=\"\",\"\",IF(AND(F438=11,G438=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H438-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C438-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B438,99),0,1,1)*K438,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E438,0,1,1)*L438,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*M438,FEE_rounding)","v":0},0,0,{"$f":"IF(C438>=1,ROUND(K438*OFFSET(Input!$U$27,B438,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B438=1,0,IF($C438>=1,ROUND(OFFSET(Input!$X$27,B438,0,1,1)*AL437,AV_rounding),0))","v":0},{"$f":"IF(B438=1,0,IF(C438=1,ROUND(OFFSET(Input!$W$27,B438,0,1,1)*AVERAGE($AI$5,$AL$5:$AL436),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),OFFSET(Input!$G$27,B438,0,1,1)-AE438,0)","v":0},{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),MIN(OFFSET(Input!$G$27,B438,0,1,1),AP437),0)","v":0},0,0,0,1024968.20856621,997743.20856621,1000203.91248202,1000203.91248202,568963.842139635,568963.842139635,570367.06046503806,570367.06046503806,{"$f":"IF(A438=\"\",\"\",AL438-ROUND(AL438*OFFSET(Input!$S$27,$B438,0,1,1),2*FEE_rounding))","v":1000203.91248202},{"$f":"IF(A438=\"\",\"\",ROUND(AP438*(1-OFFSET(Input!$T$27,MIN(B438,10),0,1,1)),2*FEE_rounding))","v":570367.06046503806},7070570.9729470573,0,0,0,5500000,6524968.2085662102,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A438=1,PMF_1st=0),0,ROUND(IF(A438=1,AI438,AL437)*OFFSET(Input!$O$27,IF(A438=121,-1,0)+MIN(B438,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A438=1,PMF_1st=0),0,IF(SUM($K$5:$L438)-$AU437>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B437,B438),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C438-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[435,37,3,null,76,{"$f":"IF(A439=\"\",\"\",IF(A439=1,Age_Full_Month,IF(F438=11,0,F438+1)))","v":2},76,0,{"$f":"IF(A439=\"\",\"\",IF(AND(F439=11,G439=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H439-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C439-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B439,99),0,1,1)*K439,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E439,0,1,1)*L439,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*M439,FEE_rounding)","v":0},0,0,{"$f":"IF(C439>=1,ROUND(K439*OFFSET(Input!$U$27,B439,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B439=1,0,IF($C439>=1,ROUND(OFFSET(Input!$X$27,B439,0,1,1)*AL438,AV_rounding),0))","v":0},{"$f":"IF(B439=1,0,IF(C439=1,ROUND(OFFSET(Input!$W$27,B439,0,1,1)*AVERAGE($AI$5,$AL$5:$AL437),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),OFFSET(Input!$G$27,B439,0,1,1)-AE439,0)","v":0},{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),MIN(OFFSET(Input!$G$27,B439,0,1,1),AP438),0)","v":0},0,0,0,1000203.91248202,972978.91248201998,975378.54096296302,975378.54096296302,570367.06046503806,570367.06046503806,571773.73950538097,571773.73950538097,{"$f":"IF(A439=\"\",\"\",AL439-ROUND(AL439*OFFSET(Input!$S$27,$B439,0,1,1),2*FEE_rounding))","v":975378.54096296302},{"$f":"IF(A439=\"\",\"\",ROUND(AP439*(1-OFFSET(Input!$T$27,MIN(B439,10),0,1,1)),2*FEE_rounding))","v":571773.73950538097},7047152.2804683447,0,0,0,5500000,6500203.9124820195,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A439=1,PMF_1st=0),0,ROUND(IF(A439=1,AI439,AL438)*OFFSET(Input!$O$27,IF(A439=121,-1,0)+MIN(B439,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A439=1,PMF_1st=0),0,IF(SUM($K$5:$L439)-$AU438>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B438,B439),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C439-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[436,37,4,null,76,{"$f":"IF(A440=\"\",\"\",IF(A440=1,Age_Full_Month,IF(F439=11,0,F439+1)))","v":3},76,0,{"$f":"IF(A440=\"\",\"\",IF(AND(F440=11,G440=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H440-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C440-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B440,99),0,1,1)*K440,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E440,0,1,1)*L440,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*M440,FEE_rounding)","v":0},0,0,{"$f":"IF(C440>=1,ROUND(K440*OFFSET(Input!$U$27,B440,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B440=1,0,IF($C440>=1,ROUND(OFFSET(Input!$X$27,B440,0,1,1)*AL439,AV_rounding),0))","v":0},{"$f":"IF(B440=1,0,IF(C440=1,ROUND(OFFSET(Input!$W$27,B440,0,1,1)*AVERAGE($AI$5,$AL$5:$AL438),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),OFFSET(Input!$G$27,B440,0,1,1)-AE440,0)","v":0},{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),MIN(OFFSET(Input!$G$27,B440,0,1,1),AP439),0)","v":0},0,0,0,975378.54096296302,948153.54096296302,950491.94338054303,950491.94338054303,571773.73950538097,571773.73950538097,573183.88779572002,573183.88779572002,{"$f":"IF(A440=\"\",\"\",AL440-ROUND(AL440*OFFSET(Input!$S$27,$B440,0,1,1),2*FEE_rounding))","v":950491.94338054303},{"$f":"IF(A440=\"\",\"\",ROUND(AP440*(1-OFFSET(Input!$T$27,MIN(B440,10),0,1,1)),2*FEE_rounding))","v":573183.88779572002},7023675.8311762633,0,0,0,5500000,6475378.5409629634,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A440=1,PMF_1st=0),0,ROUND(IF(A440=1,AI440,AL439)*OFFSET(Input!$O$27,IF(A440=121,-1,0)+MIN(B440,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A440=1,PMF_1st=0),0,IF(SUM($K$5:$L440)-$AU439>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B439,B440),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C440-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[437,37,5,null,76,{"$f":"IF(A441=\"\",\"\",IF(A441=1,Age_Full_Month,IF(F440=11,0,F440+1)))","v":4},76,0,{"$f":"IF(A441=\"\",\"\",IF(AND(F441=11,G441=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H441-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C441-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B441,99),0,1,1)*K441,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E441,0,1,1)*L441,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*M441,FEE_rounding)","v":0},0,0,{"$f":"IF(C441>=1,ROUND(K441*OFFSET(Input!$U$27,B441,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B441=1,0,IF($C441>=1,ROUND(OFFSET(Input!$X$27,B441,0,1,1)*AL440,AV_rounding),0))","v":0},{"$f":"IF(B441=1,0,IF(C441=1,ROUND(OFFSET(Input!$W$27,B441,0,1,1)*AVERAGE($AI$5,$AL$5:$AL439),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),OFFSET(Input!$G$27,B441,0,1,1)-AE441,0)","v":0},{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),MIN(OFFSET(Input!$G$27,B441,0,1,1),AP440),0)","v":0},0,0,0,950491.94338054303,923266.94338054303,925543.96873476997,925543.96873476997,573183.88779572002,573183.88779572002,574597.51389216201,574597.51389216201,{"$f":"IF(A441=\"\",\"\",AL441-ROUND(AL441*OFFSET(Input!$S$27,$B441,0,1,1),2*FEE_rounding))","v":925543.96873476997},{"$f":"IF(A441=\"\",\"\",ROUND(AP441*(1-OFFSET(Input!$T$27,MIN(B441,10),0,1,1)),2*FEE_rounding))","v":574597.51389216201},7000141.4826269317,0,0,0,5500000,6450491.943380543,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A441=1,PMF_1st=0),0,ROUND(IF(A441=1,AI441,AL440)*OFFSET(Input!$O$27,IF(A441=121,-1,0)+MIN(B441,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A441=1,PMF_1st=0),0,IF(SUM($K$5:$L441)-$AU440>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B440,B441),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C441-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[438,37,6,null,76,{"$f":"IF(A442=\"\",\"\",IF(A442=1,Age_Full_Month,IF(F441=11,0,F441+1)))","v":5},76,0,{"$f":"IF(A442=\"\",\"\",IF(AND(F442=11,G442=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H442-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C442-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B442,99),0,1,1)*K442,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E442,0,1,1)*L442,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*M442,FEE_rounding)","v":0},0,0,{"$f":"IF(C442>=1,ROUND(K442*OFFSET(Input!$U$27,B442,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B442=1,0,IF($C442>=1,ROUND(OFFSET(Input!$X$27,B442,0,1,1)*AL441,AV_rounding),0))","v":0},{"$f":"IF(B442=1,0,IF(C442=1,ROUND(OFFSET(Input!$W$27,B442,0,1,1)*AVERAGE($AI$5,$AL$5:$AL440),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),OFFSET(Input!$G$27,B442,0,1,1)-AE442,0)","v":0},{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),MIN(OFFSET(Input!$G$27,B442,0,1,1),AP441),0)","v":0},0,0,0,925543.96873476997,898318.96873476997,900534.46565324801,900534.46565324801,574597.51389216201,574597.51389216201,576014.62637191499,576014.62637191499,{"$f":"IF(A442=\"\",\"\",AL442-ROUND(AL442*OFFSET(Input!$S$27,$B442,0,1,1),2*FEE_rounding))","v":900534.46565324801},{"$f":"IF(A442=\"\",\"\",ROUND(AP442*(1-OFFSET(Input!$T$27,MIN(B442,10),0,1,1)),2*FEE_rounding))","v":576014.62637191499},6976549.0920251627,0,0,0,5500000,6425543.9687347701,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A442=1,PMF_1st=0),0,ROUND(IF(A442=1,AI442,AL441)*OFFSET(Input!$O$27,IF(A442=121,-1,0)+MIN(B442,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A442=1,PMF_1st=0),0,IF(SUM($K$5:$L442)-$AU441>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B441,B442),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C442-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[439,37,7,null,76,{"$f":"IF(A443=\"\",\"\",IF(A443=1,Age_Full_Month,IF(F442=11,0,F442+1)))","v":6},76,0,{"$f":"IF(A443=\"\",\"\",IF(AND(F443=11,G443=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H443-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C443-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B443,99),0,1,1)*K443,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E443,0,1,1)*L443,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*M443,FEE_rounding)","v":0},0,0,{"$f":"IF(C443>=1,ROUND(K443*OFFSET(Input!$U$27,B443,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B443=1,0,IF($C443>=1,ROUND(OFFSET(Input!$X$27,B443,0,1,1)*AL442,AV_rounding),0))","v":0},{"$f":"IF(B443=1,0,IF(C443=1,ROUND(OFFSET(Input!$W$27,B443,0,1,1)*AVERAGE($AI$5,$AL$5:$AL441),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),OFFSET(Input!$G$27,B443,0,1,1)-AE443,0)","v":0},{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),MIN(OFFSET(Input!$G$27,B443,0,1,1),AP442),0)","v":0},0,0,0,900534.46565324801,873309.46565324801,875463.28239025502,875463.28239025502,576014.62637191499,576014.62637191499,577435.23383334104,577435.23383334104,{"$f":"IF(A443=\"\",\"\",AL443-ROUND(AL443*OFFSET(Input!$S$27,$B443,0,1,1),2*FEE_rounding))","v":875463.28239025502},{"$f":"IF(A443=\"\",\"\",ROUND(AP443*(1-OFFSET(Input!$T$27,MIN(B443,10),0,1,1)),2*FEE_rounding))","v":577435.23383334104},6952898.5162235964,0,0,0,5500000,6400534.4656532481,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A443=1,PMF_1st=0),0,ROUND(IF(A443=1,AI443,AL442)*OFFSET(Input!$O$27,IF(A443=121,-1,0)+MIN(B443,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A443=1,PMF_1st=0),0,IF(SUM($K$5:$L443)-$AU442>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B442,B443),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C443-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[440,37,8,null,76,{"$f":"IF(A444=\"\",\"\",IF(A444=1,Age_Full_Month,IF(F443=11,0,F443+1)))","v":7},76,0,{"$f":"IF(A444=\"\",\"\",IF(AND(F444=11,G444=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H444-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C444-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B444,99),0,1,1)*K444,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E444,0,1,1)*L444,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*M444,FEE_rounding)","v":0},0,0,{"$f":"IF(C444>=1,ROUND(K444*OFFSET(Input!$U$27,B444,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B444=1,0,IF($C444>=1,ROUND(OFFSET(Input!$X$27,B444,0,1,1)*AL443,AV_rounding),0))","v":0},{"$f":"IF(B444=1,0,IF(C444=1,ROUND(OFFSET(Input!$W$27,B444,0,1,1)*AVERAGE($AI$5,$AL$5:$AL442),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),OFFSET(Input!$G$27,B444,0,1,1)-AE444,0)","v":0},{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),MIN(OFFSET(Input!$G$27,B444,0,1,1),AP443),0)","v":0},0,0,0,875463.28239025502,848238.28239025502,850330.26682582498,850330.26682582498,577435.23383334104,577435.23383334104,578859.34489600698,578859.34489600698,{"$f":"IF(A444=\"\",\"\",AL444-ROUND(AL444*OFFSET(Input!$S$27,$B444,0,1,1),2*FEE_rounding))","v":850330.26682582498},{"$f":"IF(A444=\"\",\"\",ROUND(AP444*(1-OFFSET(Input!$T$27,MIN(B444,10),0,1,1)),2*FEE_rounding))","v":578859.34489600698},6929189.6117218323,0,0,0,5500000,6375463.2823902555,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A444=1,PMF_1st=0),0,ROUND(IF(A444=1,AI444,AL443)*OFFSET(Input!$O$27,IF(A444=121,-1,0)+MIN(B444,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A444=1,PMF_1st=0),0,IF(SUM($K$5:$L444)-$AU443>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B443,B444),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C444-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[441,37,9,null,76,{"$f":"IF(A445=\"\",\"\",IF(A445=1,Age_Full_Month,IF(F444=11,0,F444+1)))","v":8},76,0,{"$f":"IF(A445=\"\",\"\",IF(AND(F445=11,G445=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H445-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C445-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B445,99),0,1,1)*K445,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E445,0,1,1)*L445,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*M445,FEE_rounding)","v":0},0,0,{"$f":"IF(C445>=1,ROUND(K445*OFFSET(Input!$U$27,B445,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B445=1,0,IF($C445>=1,ROUND(OFFSET(Input!$X$27,B445,0,1,1)*AL444,AV_rounding),0))","v":0},{"$f":"IF(B445=1,0,IF(C445=1,ROUND(OFFSET(Input!$W$27,B445,0,1,1)*AVERAGE($AI$5,$AL$5:$AL443),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),OFFSET(Input!$G$27,B445,0,1,1)-AE445,0)","v":0},{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),MIN(OFFSET(Input!$G$27,B445,0,1,1),AP444),0)","v":0},0,0,0,850330.26682582498,823105.26682582498,825135.26646482095,825135.26646482095,578859.34489600698,578859.34489600698,580286.96820073901,580286.96820073901,{"$f":"IF(A445=\"\",\"\",AL445-ROUND(AL445*OFFSET(Input!$S$27,$B445,0,1,1),2*FEE_rounding))","v":825135.26646482095},{"$f":"IF(A445=\"\",\"\",ROUND(AP445*(1-OFFSET(Input!$T$27,MIN(B445,10),0,1,1)),2*FEE_rounding))","v":580286.96820073901},6905422.2346655596,0,0,0,5500000,6350330.266825825,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A445=1,PMF_1st=0),0,ROUND(IF(A445=1,AI445,AL444)*OFFSET(Input!$O$27,IF(A445=121,-1,0)+MIN(B445,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A445=1,PMF_1st=0),0,IF(SUM($K$5:$L445)-$AU444>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B444,B445),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C445-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[442,37,10,null,76,{"$f":"IF(A446=\"\",\"\",IF(A446=1,Age_Full_Month,IF(F445=11,0,F445+1)))","v":9},76,0,{"$f":"IF(A446=\"\",\"\",IF(AND(F446=11,G446=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H446-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C446-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B446,99),0,1,1)*K446,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E446,0,1,1)*L446,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*M446,FEE_rounding)","v":0},0,0,{"$f":"IF(C446>=1,ROUND(K446*OFFSET(Input!$U$27,B446,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B446=1,0,IF($C446>=1,ROUND(OFFSET(Input!$X$27,B446,0,1,1)*AL445,AV_rounding),0))","v":0},{"$f":"IF(B446=1,0,IF(C446=1,ROUND(OFFSET(Input!$W$27,B446,0,1,1)*AVERAGE($AI$5,$AL$5:$AL444),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),OFFSET(Input!$G$27,B446,0,1,1)-AE446,0)","v":0},{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),MIN(OFFSET(Input!$G$27,B446,0,1,1),AP445),0)","v":0},0,0,0,825135.26646482095,797910.26646482095,799878.12843601406,799878.12843601406,580286.96820073901,580286.96820073901,581718.11240967398,581718.11240967398,{"$f":"IF(A446=\"\",\"\",AL446-ROUND(AL446*OFFSET(Input!$S$27,$B446,0,1,1),2*FEE_rounding))","v":799878.12843601406},{"$f":"IF(A446=\"\",\"\",ROUND(AP446*(1-OFFSET(Input!$T$27,MIN(B446,10),0,1,1)),2*FEE_rounding))","v":581718.11240967398},6881596.2408456877,0,0,0,5500000,6325135.2664648211,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A446=1,PMF_1st=0),0,ROUND(IF(A446=1,AI446,AL445)*OFFSET(Input!$O$27,IF(A446=121,-1,0)+MIN(B446,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A446=1,PMF_1st=0),0,IF(SUM($K$5:$L446)-$AU445>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B445,B446),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C446-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[443,37,11,null,76,{"$f":"IF(A447=\"\",\"\",IF(A447=1,Age_Full_Month,IF(F446=11,0,F446+1)))","v":10},76,0,{"$f":"IF(A447=\"\",\"\",IF(AND(F447=11,G447=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H447-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C447-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B447,99),0,1,1)*K447,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E447,0,1,1)*L447,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*M447,FEE_rounding)","v":0},0,0,{"$f":"IF(C447>=1,ROUND(K447*OFFSET(Input!$U$27,B447,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B447=1,0,IF($C447>=1,ROUND(OFFSET(Input!$X$27,B447,0,1,1)*AL446,AV_rounding),0))","v":0},{"$f":"IF(B447=1,0,IF(C447=1,ROUND(OFFSET(Input!$W$27,B447,0,1,1)*AVERAGE($AI$5,$AL$5:$AL445),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),OFFSET(Input!$G$27,B447,0,1,1)-AE447,0)","v":0},{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),MIN(OFFSET(Input!$G$27,B447,0,1,1),AP446),0)","v":0},0,0,0,799878.12843601406,772653.12843601406,774558.69949115196,774558.69949115196,581718.11240967398,581718.11240967398,583152.78620631201,583152.78620631201,{"$f":"IF(A447=\"\",\"\",AL447-ROUND(AL447*OFFSET(Input!$S$27,$B447,0,1,1),2*FEE_rounding))","v":774558.69949115196},{"$f":"IF(A447=\"\",\"\",ROUND(AP447*(1-OFFSET(Input!$T$27,MIN(B447,10),0,1,1)),2*FEE_rounding))","v":583152.78620631201},6857711.4856974632,0,0,0,5500000,6299878.1284360141,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A447=1,PMF_1st=0),0,ROUND(IF(A447=1,AI447,AL446)*OFFSET(Input!$O$27,IF(A447=121,-1,0)+MIN(B447,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A447=1,PMF_1st=0),0,IF(SUM($K$5:$L447)-$AU446>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B446,B447),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C447-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[444,37,12,null,76,{"$f":"IF(A448=\"\",\"\",IF(A448=1,Age_Full_Month,IF(F447=11,0,F447+1)))","v":11},76,0,{"$f":"IF(A448=\"\",\"\",IF(AND(F448=11,G448=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H448-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C448-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B448,99),0,1,1)*K448,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E448,0,1,1)*L448,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*M448,FEE_rounding)","v":0},0,0,{"$f":"IF(C448>=1,ROUND(K448*OFFSET(Input!$U$27,B448,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B448=1,0,IF($C448>=1,ROUND(OFFSET(Input!$X$27,B448,0,1,1)*AL447,AV_rounding),0))","v":0},{"$f":"IF(B448=1,0,IF(C448=1,ROUND(OFFSET(Input!$W$27,B448,0,1,1)*AVERAGE($AI$5,$AL$5:$AL446),AV_rounding),0))","v":0},27225,0,0,0,0,0,0,0,{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),OFFSET(Input!$G$27,B448,0,1,1)-AE448,0)","v":0},{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),MIN(OFFSET(Input!$G$27,B448,0,1,1),AP447),0)","v":0},0,0,0,774558.69949115196,747333.69949115196,749176.826004031,749176.826004031,583152.78620631201,583152.78620631201,584590.998295567,584590.998295567,{"$f":"IF(A448=\"\",\"\",AL448-ROUND(AL448*OFFSET(Input!$S$27,$B448,0,1,1),2*FEE_rounding))","v":749176.826004031},{"$f":"IF(A448=\"\",\"\",ROUND(AP448*(1-OFFSET(Input!$T$27,MIN(B448,10),0,1,1)),2*FEE_rounding))","v":584590.998295567},6833767.8242995981,0,0,0,5500000,6274558.6994911516,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A448=1,PMF_1st=0),0,ROUND(IF(A448=1,AI448,AL447)*OFFSET(Input!$O$27,IF(A448=121,-1,0)+MIN(B448,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A448=1,PMF_1st=0),0,IF(SUM($K$5:$L448)-$AU447>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B447,B448),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C448-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[445,38,1,null,77,{"$f":"IF(A449=\"\",\"\",IF(A449=1,Age_Full_Month,IF(F448=11,0,F448+1)))","v":0},77,0,{"$f":"IF(A449=\"\",\"\",IF(AND(F449=11,G449=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H449-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C449-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B449,99),0,1,1)*K449,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E449,0,1,1)*L449,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*M449,FEE_rounding)","v":0},0,0,{"$f":"IF(C449>=1,ROUND(K449*OFFSET(Input!$U$27,B449,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B449=1,0,IF($C449>=1,ROUND(OFFSET(Input!$X$27,B449,0,1,1)*AL448,AV_rounding),0))","v":0},{"$f":"IF(B449=1,0,IF(C449=1,ROUND(OFFSET(Input!$W$27,B449,0,1,1)*AVERAGE($AI$5,$AL$5:$AL447),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),OFFSET(Input!$G$27,B449,0,1,1)-AE449,0)","v":0},{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),MIN(OFFSET(Input!$G$27,B449,0,1,1),AP448),0)","v":0},0,0,0,749176.826004031,719366.826004031,721140.97866220295,721140.97866220295,584590.998295567,584590.998295567,586032.75740382401,586032.75740382401,{"$f":"IF(A449=\"\",\"\",AL449-ROUND(AL449*OFFSET(Input!$S$27,$B449,0,1,1),2*FEE_rounding))","v":721140.97866220295},{"$f":"IF(A449=\"\",\"\",ROUND(AP449*(1-OFFSET(Input!$T$27,MIN(B449,10),0,1,1)),2*FEE_rounding))","v":586032.75740382401},6807173.7360660266,0,0,0,5500000,6249176.8260040311,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A449=1,PMF_1st=0),0,ROUND(IF(A449=1,AI449,AL448)*OFFSET(Input!$O$27,IF(A449=121,-1,0)+MIN(B449,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A449=1,PMF_1st=0),0,IF(SUM($K$5:$L449)-$AU448>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B448,B449),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C449-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[446,38,2,null,77,{"$f":"IF(A450=\"\",\"\",IF(A450=1,Age_Full_Month,IF(F449=11,0,F449+1)))","v":1},77,0,{"$f":"IF(A450=\"\",\"\",IF(AND(F450=11,G450=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H450-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C450-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B450,99),0,1,1)*K450,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E450,0,1,1)*L450,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*M450,FEE_rounding)","v":0},0,0,{"$f":"IF(C450>=1,ROUND(K450*OFFSET(Input!$U$27,B450,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B450=1,0,IF($C450>=1,ROUND(OFFSET(Input!$X$27,B450,0,1,1)*AL449,AV_rounding),0))","v":0},{"$f":"IF(B450=1,0,IF(C450=1,ROUND(OFFSET(Input!$W$27,B450,0,1,1)*AVERAGE($AI$5,$AL$5:$AL448),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),OFFSET(Input!$G$27,B450,0,1,1)-AE450,0)","v":0},{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),MIN(OFFSET(Input!$G$27,B450,0,1,1),AP449),0)","v":0},0,0,0,721140.97866220295,691330.97866220295,693035.98735753505,693035.98735753505,586032.75740382401,586032.75740382401,587478.07227898901,587478.07227898901,{"$f":"IF(A450=\"\",\"\",AL450-ROUND(AL450*OFFSET(Input!$S$27,$B450,0,1,1),2*FEE_rounding))","v":693035.98735753505},{"$f":"IF(A450=\"\",\"\",ROUND(AP450*(1-OFFSET(Input!$T$27,MIN(B450,10),0,1,1)),2*FEE_rounding))","v":587478.07227898901},6780514.0596365239,0,0,0,5500000,6221140.9786622031,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A450=1,PMF_1st=0),0,ROUND(IF(A450=1,AI450,AL449)*OFFSET(Input!$O$27,IF(A450=121,-1,0)+MIN(B450,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A450=1,PMF_1st=0),0,IF(SUM($K$5:$L450)-$AU449>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B449,B450),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C450-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[447,38,3,null,77,{"$f":"IF(A451=\"\",\"\",IF(A451=1,Age_Full_Month,IF(F450=11,0,F450+1)))","v":2},77,0,{"$f":"IF(A451=\"\",\"\",IF(AND(F451=11,G451=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H451-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C451-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B451,99),0,1,1)*K451,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E451,0,1,1)*L451,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*M451,FEE_rounding)","v":0},0,0,{"$f":"IF(C451>=1,ROUND(K451*OFFSET(Input!$U$27,B451,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B451=1,0,IF($C451>=1,ROUND(OFFSET(Input!$X$27,B451,0,1,1)*AL450,AV_rounding),0))","v":0},{"$f":"IF(B451=1,0,IF(C451=1,ROUND(OFFSET(Input!$W$27,B451,0,1,1)*AVERAGE($AI$5,$AL$5:$AL449),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),OFFSET(Input!$G$27,B451,0,1,1)-AE451,0)","v":0},{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),MIN(OFFSET(Input!$G$27,B451,0,1,1),AP450),0)","v":0},0,0,0,693035.98735753505,663225.98735753505,664861.68156236096,664861.68156236096,587478.07227898901,587478.07227898901,588926.95169054205,588926.95169054205,{"$f":"IF(A451=\"\",\"\",AL451-ROUND(AL451*OFFSET(Input!$S$27,$B451,0,1,1),2*FEE_rounding))","v":664861.68156236096},{"$f":"IF(A451=\"\",\"\",ROUND(AP451*(1-OFFSET(Input!$T$27,MIN(B451,10),0,1,1)),2*FEE_rounding))","v":588926.95169054205},6753788.6332529038,0,0,0,5500000,6193035.9873575354,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A451=1,PMF_1st=0),0,ROUND(IF(A451=1,AI451,AL450)*OFFSET(Input!$O$27,IF(A451=121,-1,0)+MIN(B451,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A451=1,PMF_1st=0),0,IF(SUM($K$5:$L451)-$AU450>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B450,B451),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C451-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[448,38,4,null,77,{"$f":"IF(A452=\"\",\"\",IF(A452=1,Age_Full_Month,IF(F451=11,0,F451+1)))","v":3},77,0,{"$f":"IF(A452=\"\",\"\",IF(AND(F452=11,G452=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H452-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C452-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B452,99),0,1,1)*K452,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E452,0,1,1)*L452,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*M452,FEE_rounding)","v":0},0,0,{"$f":"IF(C452>=1,ROUND(K452*OFFSET(Input!$U$27,B452,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B452=1,0,IF($C452>=1,ROUND(OFFSET(Input!$X$27,B452,0,1,1)*AL451,AV_rounding),0))","v":0},{"$f":"IF(B452=1,0,IF(C452=1,ROUND(OFFSET(Input!$W$27,B452,0,1,1)*AVERAGE($AI$5,$AL$5:$AL450),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),OFFSET(Input!$G$27,B452,0,1,1)-AE452,0)","v":0},{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),MIN(OFFSET(Input!$G$27,B452,0,1,1),AP451),0)","v":0},0,0,0,664861.68156236096,635051.68156236096,636617.89032844896,636617.89032844896,588926.95169054205,588926.95169054205,590379.40442959103,590379.40442959103,{"$f":"IF(A452=\"\",\"\",AL452-ROUND(AL452*OFFSET(Input!$S$27,$B452,0,1,1),2*FEE_rounding))","v":636617.89032844896},{"$f":"IF(A452=\"\",\"\",ROUND(AP452*(1-OFFSET(Input!$T$27,MIN(B452,10),0,1,1)),2*FEE_rounding))","v":590379.40442959103},6726997.2947580405,0,0,0,5500000,6164861.6815623613,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A452=1,PMF_1st=0),0,ROUND(IF(A452=1,AI452,AL451)*OFFSET(Input!$O$27,IF(A452=121,-1,0)+MIN(B452,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A452=1,PMF_1st=0),0,IF(SUM($K$5:$L452)-$AU451>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B451,B452),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C452-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[449,38,5,null,{"$f":"IF($A453=\"\",\"\",Age_Insured+B453-1)","v":77},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Month,IF(F452=11,0,F452+1)))","v":4},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Year,IF(F452=11,G452+1,G452)))","v":77},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),DAY(EOMONTH((SignYY+INT(A453/12)+1911)&\"/\"&(IF(MOD(SignMM+A453-1,12)=0,12,MOD(SignMM+A453-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H453-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B453-1>=BPP,\"\",IF(AS452>0,1,0))","v":1},{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,IF(($BJ453+$AL452+$AP452+$AW453)/($BJ453+$AL452+$AP452)>$BK453,VLOOKUP($B453,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K453=0,0,IF(MOD(C453-1,12/Prem_Freq)=0,VLOOKUP(B453,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C453=1,VLOOKUP(B453,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C453-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B453,99),0,1,1)*K453,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E453,0,1,1)*L453,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*M453,FEE_rounding)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,K453-N453))","v":0},{"$f":"IF(A454=\"\",\"\",IF(K453=\"*****\",\"*****\",L453-O453+M453-P453))","v":0},{"$f":"IF(C453>=1,ROUND(K453*OFFSET(Input!$U$27,B453,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B453=1,0,IF($C453>=1,ROUND(OFFSET(Input!$X$27,B453,0,1,1)*AL452,AV_rounding),0))","v":0},{"$f":"IF(B453=1,0,IF(C453=1,ROUND(OFFSET(Input!$W$27,B453,0,1,1)*AVERAGE($AI$5,$AL$5:$AL451),AV_rounding),0))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,BA453,AI453))","v":29810},{"$f":"IF(E453=\"\",\"\",IF(SUM(AI453,-V453)>BB453,BB453,SUM(AI453,-V453)))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,0,BA453-AI453))","v":0},0,0,{"$f":"IF(E453=\" \",\" \",IF(Z453<BI452+BC453+BE453+BD453*0+BF453,BI452+BC453+BE453+BD453*0+BF453-BI452-Z453,0))","v":0},0,0,{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),OFFSET(Input!$G$27,B453,0,1,1)-AE453,0)","v":0},{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),MIN(OFFSET(Input!$G$27,B453,0,1,1),AP452),0)","v":0},{"$f":"IF(A454=\"\",\"\",AF452+AD453+AE453)","v":0},0,0,{"$f":"IF(A453=\"\",\"\",AL452+Q453+R453*0+IF(A453=1,0,SUM(S453:U453)))","v":636617.89032844896},{"$f":"IF(A453=\"\",\"\",AI453-V453-W453-Z453-AD453)","v":606807.89032844896},{"$f":"ROUND((AJ453-AB453)*(1+IRR_1)^(1/12)+IF(A453=1,S453,0),AV_rounding)","v":608304.44228596101},{"$f":"ROUND(AK453-AG453,AV_rounding)","v":608304.44228596101},590379.40442959103,590379.40442959103,{"$f":"ROUND((AN453-AC453)*(1+IRR_1)^(1/12),AV_rounding)","v":591835.439308926},{"$f":"ROUND(AO453-AH453,AV_rounding)","v":591835.439308926},{"$f":"IF(A453=\"\",\"\",AL453-ROUND(AL453*OFFSET(Input!$S$27,$B453,0,1,1),2*FEE_rounding))","v":608304.44228596101},{"$f":"IF(A453=\"\",\"\",ROUND(AP453*(1-OFFSET(Input!$T$27,MIN(B453,10),0,1,1)),2*FEE_rounding))","v":591835.439308926},{"$f":"AW453+AL453+AP453","v":6700139.881594887},0,{"$f":"IF(A454=\"\",\"\",AU452+AD453+AE453)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,Q453+R453))","v":0},5500000,6136617.8903284492,{"$f":"IF(A453=1,K453,MAX(AY452+K453-AD452-AE452,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ453/100000*VLOOKUP(Age_Insured+B453-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I453>0,I453/H453,1),2*FEE_rounding)*IF(G454>14,1,0)*IF(AND(I453=0,H453>0),0,1)","v":29810},0,null,null,{"$f":"IF(AND(A453=1,PMF_1st=0),0,ROUND(IF(A453=1,AI453,AL452)*OFFSET(Input!$O$27,IF(A453=121,-1,0)+MIN(B453,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A453=1,PMF_1st=0),0,IF(SUM($K$5:$L453)-$AU452>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B452,B453),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A453+1","v":450},{"$f":"IF($A454=\"\",\"\",INT((A454-1)/12)+1)","v":38},{"$f":"IF($A454=\"\",\"\",MOD((A454-1),12)+1)","v":6},null,77,{"$f":"IF(A454=\"\",\"\",IF(A454=1,Age_Full_Month,IF(F453=11,0,F453+1)))","v":5},77,0,{"$f":"IF(A454=\"\",\"\",IF(AND(F454=11,G454=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H454-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C454-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B454,99),0,1,1)*K454,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E454,0,1,1)*L454,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*M454,FEE_rounding)","v":0},0,0,{"$f":"IF(C454>=1,ROUND(K454*OFFSET(Input!$U$27,B454,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B454=1,0,IF($C454>=1,ROUND(OFFSET(Input!$X$27,B454,0,1,1)*AL453,AV_rounding),0))","v":0},{"$f":"IF(B454=1,0,IF(C454=1,ROUND(OFFSET(Input!$W$27,B454,0,1,1)*AVERAGE($AI$5,$AL$5:$AL452),AV_rounding),0))","v":0},29810,0,0,{"$f":"Q454+R454","v":0},{"$f":"IF(E454=\" \",\" \",IF(AI454+AM454-V454>BI453+BC454+BD454+BF454+BE454,BI453+BC454+BD454+BF454+BE454,MAX(AI454+AM454-V454,0)))","v":0},0,{"$f":"BG454","v":0},{"$f":"BH454","v":0},{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),OFFSET(Input!$G$27,B454,0,1,1)-AE454,0)","v":0},{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),MIN(OFFSET(Input!$G$27,B454,0,1,1),AP453),0)","v":0},0,0,0,608304.44228596101,578494.44228596101,579921.16564241704,579921.16564241704,{"$f":"R454+AO453","v":591835.439308926},{"$f":"AM454-X454-AA454-AE454","v":591835.439308926},593295.06516307197,593295.06516307197,{"$f":"IF(A454=\"\",\"\",AL454-ROUND(AL454*OFFSET(Input!$S$27,$B454,0,1,1),2*FEE_rounding))","v":579921.16564241704},{"$f":"IF(A454=\"\",\"\",ROUND(AP454*(1-OFFSET(Input!$T$27,MIN(B454,10),0,1,1)),2*FEE_rounding))","v":593295.06516307197},6673216.2308054892,0,0,0,{"$f":"AW453","v":5500000},{"$f":"AW454+AI454","v":6108304.4422859605},3000000,{"$f":"IF(A454=\"\",\"\",AW454)","v":5500000},29810,0,null,null,{"$f":"IF(AND(A454=1,PMF_1st=0),0,ROUND(IF(A454=1,AI454,AL453)*OFFSET(Input!$O$27,IF(A454=121,-1,0)+MIN(B454,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A454=1,PMF_1st=0),0,IF(SUM($K$5:$L454)-$AU453>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B453,B454),21),0,1,1)))","v":0},null,null,{"$f":"BI453+BC454+BD454+BE454+BF454-Z454-AA454","v":0},{"$f":"IF(MOD($C454-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E454<=30,1.9,IF($E454<=40,1.6,IF($E454<=50,1.4,IF($E454<=60,1.2,IF($E454<=70,1.1,IF($E454<=90,1.02,1))))))","v":1.02}]
[451,38,7,null,77,{"$f":"IF(A455=\"\",\"\",IF(A455=1,Age_Full_Month,IF(F454=11,0,F454+1)))","v":6},77,0,{"$f":"IF(A455=\"\",\"\",IF(AND(F455=11,G455=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H455-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C455-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B455,99),0,1,1)*K455,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E455,0,1,1)*L455,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*M455,FEE_rounding)","v":0},0,0,{"$f":"IF(C455>=1,ROUND(K455*OFFSET(Input!$U$27,B455,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B455=1,0,IF($C455>=1,ROUND(OFFSET(Input!$X$27,B455,0,1,1)*AL454,AV_rounding),0))","v":0},{"$f":"IF(B455=1,0,IF(C455=1,ROUND(OFFSET(Input!$W$27,B455,0,1,1)*AVERAGE($AI$5,$AL$5:$AL453),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),OFFSET(Input!$G$27,B455,0,1,1)-AE455,0)","v":0},{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),MIN(OFFSET(Input!$G$27,B455,0,1,1),AP454),0)","v":0},0,0,0,579921.16564241704,550111.16564241704,551467.88818164798,551467.88818164798,593295.06516307197,593295.06516307197,594758.29084834096,594758.29084834096,{"$f":"IF(A455=\"\",\"\",AL455-ROUND(AL455*OFFSET(Input!$S$27,$B455,0,1,1),2*FEE_rounding))","v":551467.88818164798},{"$f":"IF(A455=\"\",\"\",ROUND(AP455*(1-OFFSET(Input!$T$27,MIN(B455,10),0,1,1)),2*FEE_rounding))","v":594758.29084834096},6646226.1790299891,0,0,0,5500000,6079921.165642417,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A455=1,PMF_1st=0),0,ROUND(IF(A455=1,AI455,AL454)*OFFSET(Input!$O$27,IF(A455=121,-1,0)+MIN(B455,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A455=1,PMF_1st=0),0,IF(SUM($K$5:$L455)-$AU454>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B454,B455),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C455-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[452,38,8,null,77,{"$f":"IF(A456=\"\",\"\",IF(A456=1,Age_Full_Month,IF(F455=11,0,F455+1)))","v":7},77,0,{"$f":"IF(A456=\"\",\"\",IF(AND(F456=11,G456=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H456-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C456-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B456,99),0,1,1)*K456,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E456,0,1,1)*L456,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*M456,FEE_rounding)","v":0},0,0,{"$f":"IF(C456>=1,ROUND(K456*OFFSET(Input!$U$27,B456,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B456=1,0,IF($C456>=1,ROUND(OFFSET(Input!$X$27,B456,0,1,1)*AL455,AV_rounding),0))","v":0},{"$f":"IF(B456=1,0,IF(C456=1,ROUND(OFFSET(Input!$W$27,B456,0,1,1)*AVERAGE($AI$5,$AL$5:$AL454),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),OFFSET(Input!$G$27,B456,0,1,1)-AE456,0)","v":0},{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),MIN(OFFSET(Input!$G$27,B456,0,1,1),AP455),0)","v":0},0,0,0,551467.88818164798,521657.88818164798,522944.43726275401,522944.43726275401,594758.29084834096,594758.29084834096,596225.12524288695,596225.12524288695,{"$f":"IF(A456=\"\",\"\",AL456-ROUND(AL456*OFFSET(Input!$S$27,$B456,0,1,1),2*FEE_rounding))","v":522944.43726275401},{"$f":"IF(A456=\"\",\"\",ROUND(AP456*(1-OFFSET(Input!$T$27,MIN(B456,10),0,1,1)),2*FEE_rounding))","v":596225.12524288695},6619169.562505641,0,0,0,5500000,6051467.8881816482,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A456=1,PMF_1st=0),0,ROUND(IF(A456=1,AI456,AL455)*OFFSET(Input!$O$27,IF(A456=121,-1,0)+MIN(B456,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A456=1,PMF_1st=0),0,IF(SUM($K$5:$L456)-$AU455>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B455,B456),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C456-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[453,38,9,null,77,{"$f":"IF(A457=\"\",\"\",IF(A457=1,Age_Full_Month,IF(F456=11,0,F456+1)))","v":8},77,0,{"$f":"IF(A457=\"\",\"\",IF(AND(F457=11,G457=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H457-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C457-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B457,99),0,1,1)*K457,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E457,0,1,1)*L457,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*M457,FEE_rounding)","v":0},0,0,{"$f":"IF(C457>=1,ROUND(K457*OFFSET(Input!$U$27,B457,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B457=1,0,IF($C457>=1,ROUND(OFFSET(Input!$X$27,B457,0,1,1)*AL456,AV_rounding),0))","v":0},{"$f":"IF(B457=1,0,IF(C457=1,ROUND(OFFSET(Input!$W$27,B457,0,1,1)*AVERAGE($AI$5,$AL$5:$AL455),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),OFFSET(Input!$G$27,B457,0,1,1)-AE457,0)","v":0},{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),MIN(OFFSET(Input!$G$27,B457,0,1,1),AP456),0)","v":0},0,0,0,522944.43726275401,493134.43726275401,494350.63981905702,494350.63981905702,596225.12524288695,596225.12524288695,597695.57724676095,597695.57724676095,{"$f":"IF(A457=\"\",\"\",AL457-ROUND(AL457*OFFSET(Input!$S$27,$B457,0,1,1),2*FEE_rounding))","v":494350.63981905702},{"$f":"IF(A457=\"\",\"\",ROUND(AP457*(1-OFFSET(Input!$T$27,MIN(B457,10),0,1,1)),2*FEE_rounding))","v":597695.57724676095},6592046.2170658177,0,0,0,5500000,6022944.437262754,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A457=1,PMF_1st=0),0,ROUND(IF(A457=1,AI457,AL456)*OFFSET(Input!$O$27,IF(A457=121,-1,0)+MIN(B457,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A457=1,PMF_1st=0),0,IF(SUM($K$5:$L457)-$AU456>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B456,B457),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C457-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[454,38,10,null,77,{"$f":"IF(A458=\"\",\"\",IF(A458=1,Age_Full_Month,IF(F457=11,0,F457+1)))","v":9},77,0,{"$f":"IF(A458=\"\",\"\",IF(AND(F458=11,G458=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H458-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C458-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B458,99),0,1,1)*K458,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E458,0,1,1)*L458,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*M458,FEE_rounding)","v":0},0,0,{"$f":"IF(C458>=1,ROUND(K458*OFFSET(Input!$U$27,B458,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B458=1,0,IF($C458>=1,ROUND(OFFSET(Input!$X$27,B458,0,1,1)*AL457,AV_rounding),0))","v":0},{"$f":"IF(B458=1,0,IF(C458=1,ROUND(OFFSET(Input!$W$27,B458,0,1,1)*AVERAGE($AI$5,$AL$5:$AL456),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),OFFSET(Input!$G$27,B458,0,1,1)-AE458,0)","v":0},{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),MIN(OFFSET(Input!$G$27,B458,0,1,1),AP457),0)","v":0},0,0,0,494350.63981905702,464540.63981905702,465686.32235704898,465686.32235704898,597695.57724676095,597695.57724676095,599169.65578196396,599169.65578196396,{"$f":"IF(A458=\"\",\"\",AL458-ROUND(AL458*OFFSET(Input!$S$27,$B458,0,1,1),2*FEE_rounding))","v":465686.32235704898},{"$f":"IF(A458=\"\",\"\",ROUND(AP458*(1-OFFSET(Input!$T$27,MIN(B458,10),0,1,1)),2*FEE_rounding))","v":599169.65578196396},6564855.9781390131,0,0,0,5500000,5994350.6398190567,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A458=1,PMF_1st=0),0,ROUND(IF(A458=1,AI458,AL457)*OFFSET(Input!$O$27,IF(A458=121,-1,0)+MIN(B458,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A458=1,PMF_1st=0),0,IF(SUM($K$5:$L458)-$AU457>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B457,B458),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C458-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[455,38,11,null,77,{"$f":"IF(A459=\"\",\"\",IF(A459=1,Age_Full_Month,IF(F458=11,0,F458+1)))","v":10},77,0,{"$f":"IF(A459=\"\",\"\",IF(AND(F459=11,G459=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H459-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C459-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B459,99),0,1,1)*K459,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E459,0,1,1)*L459,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*M459,FEE_rounding)","v":0},0,0,{"$f":"IF(C459>=1,ROUND(K459*OFFSET(Input!$U$27,B459,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B459=1,0,IF($C459>=1,ROUND(OFFSET(Input!$X$27,B459,0,1,1)*AL458,AV_rounding),0))","v":0},{"$f":"IF(B459=1,0,IF(C459=1,ROUND(OFFSET(Input!$W$27,B459,0,1,1)*AVERAGE($AI$5,$AL$5:$AL457),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),OFFSET(Input!$G$27,B459,0,1,1)-AE459,0)","v":0},{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),MIN(OFFSET(Input!$G$27,B459,0,1,1),AP458),0)","v":0},0,0,0,465686.32235704898,435876.32235704898,436951.31095534097,436951.31095534097,599169.65578196396,599169.65578196396,600647.36979250098,600647.36979250098,{"$f":"IF(A459=\"\",\"\",AL459-ROUND(AL459*OFFSET(Input!$S$27,$B459,0,1,1),2*FEE_rounding))","v":436951.31095534097},{"$f":"IF(A459=\"\",\"\",ROUND(AP459*(1-OFFSET(Input!$T$27,MIN(B459,10),0,1,1)),2*FEE_rounding))","v":600647.36979250098},6537598.6807478424,0,0,0,5500000,5965686.3223570492,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A459=1,PMF_1st=0),0,ROUND(IF(A459=1,AI459,AL458)*OFFSET(Input!$O$27,IF(A459=121,-1,0)+MIN(B459,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A459=1,PMF_1st=0),0,IF(SUM($K$5:$L459)-$AU458>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B458,B459),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C459-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[456,38,12,null,77,{"$f":"IF(A460=\"\",\"\",IF(A460=1,Age_Full_Month,IF(F459=11,0,F459+1)))","v":11},77,0,{"$f":"IF(A460=\"\",\"\",IF(AND(F460=11,G460=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H460-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C460-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B460,99),0,1,1)*K460,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E460,0,1,1)*L460,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*M460,FEE_rounding)","v":0},0,0,{"$f":"IF(C460>=1,ROUND(K460*OFFSET(Input!$U$27,B460,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B460=1,0,IF($C460>=1,ROUND(OFFSET(Input!$X$27,B460,0,1,1)*AL459,AV_rounding),0))","v":0},{"$f":"IF(B460=1,0,IF(C460=1,ROUND(OFFSET(Input!$W$27,B460,0,1,1)*AVERAGE($AI$5,$AL$5:$AL458),AV_rounding),0))","v":0},29810,0,0,0,0,0,0,0,{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),OFFSET(Input!$G$27,B460,0,1,1)-AE460,0)","v":0},{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),MIN(OFFSET(Input!$G$27,B460,0,1,1),AP459),0)","v":0},0,0,0,436951.31095534097,407141.31095534097,408145.43126360601,408145.43126360601,600647.36979250098,600647.36979250098,602128.72824443399,602128.72824443399,{"$f":"IF(A460=\"\",\"\",AL460-ROUND(AL460*OFFSET(Input!$S$27,$B460,0,1,1),2*FEE_rounding))","v":408145.43126360601},{"$f":"IF(A460=\"\",\"\",ROUND(AP460*(1-OFFSET(Input!$T$27,MIN(B460,10),0,1,1)),2*FEE_rounding))","v":602128.72824443399},6510274.1595080402,0,0,0,5500000,5936951.310955341,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A460=1,PMF_1st=0),0,ROUND(IF(A460=1,AI460,AL459)*OFFSET(Input!$O$27,IF(A460=121,-1,0)+MIN(B460,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A460=1,PMF_1st=0),0,IF(SUM($K$5:$L460)-$AU459>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B459,B460),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C460-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[457,39,1,null,78,{"$f":"IF(A461=\"\",\"\",IF(A461=1,Age_Full_Month,IF(F460=11,0,F460+1)))","v":0},78,0,{"$f":"IF(A461=\"\",\"\",IF(AND(F461=11,G461=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H461-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C461-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B461,99),0,1,1)*K461,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E461,0,1,1)*L461,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*M461,FEE_rounding)","v":0},0,0,{"$f":"IF(C461>=1,ROUND(K461*OFFSET(Input!$U$27,B461,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B461=1,0,IF($C461>=1,ROUND(OFFSET(Input!$X$27,B461,0,1,1)*AL460,AV_rounding),0))","v":0},{"$f":"IF(B461=1,0,IF(C461=1,ROUND(OFFSET(Input!$W$27,B461,0,1,1)*AVERAGE($AI$5,$AL$5:$AL459),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),OFFSET(Input!$G$27,B461,0,1,1)-AE461,0)","v":0},{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),MIN(OFFSET(Input!$G$27,B461,0,1,1),AP460),0)","v":0},0,0,0,408145.43126360601,375585.43126360601,376511.72625964897,376511.72625964897,602128.72824443399,602128.72824443399,603613.74012593902,603613.74012593902,{"$f":"IF(A461=\"\",\"\",AL461-ROUND(AL461*OFFSET(Input!$S$27,$B461,0,1,1),2*FEE_rounding))","v":376511.72625964897},{"$f":"IF(A461=\"\",\"\",ROUND(AP461*(1-OFFSET(Input!$T$27,MIN(B461,10),0,1,1)),2*FEE_rounding))","v":603613.74012593902},6480125.466385588,0,0,0,5500000,5908145.4312636061,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A461=1,PMF_1st=0),0,ROUND(IF(A461=1,AI461,AL460)*OFFSET(Input!$O$27,IF(A461=121,-1,0)+MIN(B461,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A461=1,PMF_1st=0),0,IF(SUM($K$5:$L461)-$AU460>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B460,B461),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C461-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[458,39,2,null,78,{"$f":"IF(A462=\"\",\"\",IF(A462=1,Age_Full_Month,IF(F461=11,0,F461+1)))","v":1},78,0,{"$f":"IF(A462=\"\",\"\",IF(AND(F462=11,G462=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H462-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C462-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B462,99),0,1,1)*K462,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E462,0,1,1)*L462,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*M462,FEE_rounding)","v":0},0,0,{"$f":"IF(C462>=1,ROUND(K462*OFFSET(Input!$U$27,B462,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B462=1,0,IF($C462>=1,ROUND(OFFSET(Input!$X$27,B462,0,1,1)*AL461,AV_rounding),0))","v":0},{"$f":"IF(B462=1,0,IF(C462=1,ROUND(OFFSET(Input!$W$27,B462,0,1,1)*AVERAGE($AI$5,$AL$5:$AL460),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),OFFSET(Input!$G$27,B462,0,1,1)-AE462,0)","v":0},{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),MIN(OFFSET(Input!$G$27,B462,0,1,1),AP461),0)","v":0},0,0,0,376511.72625964897,343951.72625964897,344800.004005255,344800.004005255,603613.74012593902,603613.74012593902,605102.41444735904,605102.41444735904,{"$f":"IF(A462=\"\",\"\",AL462-ROUND(AL462*OFFSET(Input!$S$27,$B462,0,1,1),2*FEE_rounding))","v":344800.004005255},{"$f":"IF(A462=\"\",\"\",ROUND(AP462*(1-OFFSET(Input!$T$27,MIN(B462,10),0,1,1)),2*FEE_rounding))","v":605102.41444735904},6449902.418452614,0,0,0,5500000,5876511.7262596488,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A462=1,PMF_1st=0),0,ROUND(IF(A462=1,AI462,AL461)*OFFSET(Input!$O$27,IF(A462=121,-1,0)+MIN(B462,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A462=1,PMF_1st=0),0,IF(SUM($K$5:$L462)-$AU461>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B461,B462),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C462-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[459,39,3,null,78,{"$f":"IF(A463=\"\",\"\",IF(A463=1,Age_Full_Month,IF(F462=11,0,F462+1)))","v":2},78,0,{"$f":"IF(A463=\"\",\"\",IF(AND(F463=11,G463=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H463-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C463-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B463,99),0,1,1)*K463,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E463,0,1,1)*L463,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*M463,FEE_rounding)","v":0},0,0,{"$f":"IF(C463>=1,ROUND(K463*OFFSET(Input!$U$27,B463,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B463=1,0,IF($C463>=1,ROUND(OFFSET(Input!$X$27,B463,0,1,1)*AL462,AV_rounding),0))","v":0},{"$f":"IF(B463=1,0,IF(C463=1,ROUND(OFFSET(Input!$W$27,B463,0,1,1)*AVERAGE($AI$5,$AL$5:$AL461),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),OFFSET(Input!$G$27,B463,0,1,1)-AE463,0)","v":0},{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),MIN(OFFSET(Input!$G$27,B463,0,1,1),AP462),0)","v":0},0,0,0,344800.004005255,312240.004005255,313010.07208883698,313010.07208883698,605102.41444735904,605102.41444735904,606594.76024125901,606594.76024125901,{"$f":"IF(A463=\"\",\"\",AL463-ROUND(AL463*OFFSET(Input!$S$27,$B463,0,1,1),2*FEE_rounding))","v":313010.07208883698},{"$f":"IF(A463=\"\",\"\",ROUND(AP463*(1-OFFSET(Input!$T$27,MIN(B463,10),0,1,1)),2*FEE_rounding))","v":606594.76024125901},6419604.8323300956,0,0,0,5500000,5844800.0040052552,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A463=1,PMF_1st=0),0,ROUND(IF(A463=1,AI463,AL462)*OFFSET(Input!$O$27,IF(A463=121,-1,0)+MIN(B463,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A463=1,PMF_1st=0),0,IF(SUM($K$5:$L463)-$AU462>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B462,B463),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C463-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[460,39,4,null,78,{"$f":"IF(A464=\"\",\"\",IF(A464=1,Age_Full_Month,IF(F463=11,0,F463+1)))","v":3},78,0,{"$f":"IF(A464=\"\",\"\",IF(AND(F464=11,G464=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H464-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C464-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B464,99),0,1,1)*K464,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E464,0,1,1)*L464,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*M464,FEE_rounding)","v":0},0,0,{"$f":"IF(C464>=1,ROUND(K464*OFFSET(Input!$U$27,B464,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B464=1,0,IF($C464>=1,ROUND(OFFSET(Input!$X$27,B464,0,1,1)*AL463,AV_rounding),0))","v":0},{"$f":"IF(B464=1,0,IF(C464=1,ROUND(OFFSET(Input!$W$27,B464,0,1,1)*AVERAGE($AI$5,$AL$5:$AL462),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),OFFSET(Input!$G$27,B464,0,1,1)-AE464,0)","v":0},{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),MIN(OFFSET(Input!$G$27,B464,0,1,1),AP463),0)","v":0},0,0,0,313010.07208883698,280450.07208883698,281141.73762427003,281141.73762427003,606594.76024125901,606594.76024125901,608090.78656248003,608090.78656248003,{"$f":"IF(A464=\"\",\"\",AL464-ROUND(AL464*OFFSET(Input!$S$27,$B464,0,1,1),2*FEE_rounding))","v":281141.73762427003},{"$f":"IF(A464=\"\",\"\",ROUND(AP464*(1-OFFSET(Input!$T$27,MIN(B464,10),0,1,1)),2*FEE_rounding))","v":608090.78656248003},6389232.5241867499,0,0,0,5500000,5813010.0720888367,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A464=1,PMF_1st=0),0,ROUND(IF(A464=1,AI464,AL463)*OFFSET(Input!$O$27,IF(A464=121,-1,0)+MIN(B464,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A464=1,PMF_1st=0),0,IF(SUM($K$5:$L464)-$AU463>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B463,B464),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C464-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[461,39,5,null,78,{"$f":"IF(A465=\"\",\"\",IF(A465=1,Age_Full_Month,IF(F464=11,0,F464+1)))","v":4},78,0,{"$f":"IF(A465=\"\",\"\",IF(AND(F465=11,G465=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H465-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C465-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B465,99),0,1,1)*K465,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E465,0,1,1)*L465,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*M465,FEE_rounding)","v":0},0,0,{"$f":"IF(C465>=1,ROUND(K465*OFFSET(Input!$U$27,B465,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B465=1,0,IF($C465>=1,ROUND(OFFSET(Input!$X$27,B465,0,1,1)*AL464,AV_rounding),0))","v":0},{"$f":"IF(B465=1,0,IF(C465=1,ROUND(OFFSET(Input!$W$27,B465,0,1,1)*AVERAGE($AI$5,$AL$5:$AL463),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),OFFSET(Input!$G$27,B465,0,1,1)-AE465,0)","v":0},{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),MIN(OFFSET(Input!$G$27,B465,0,1,1),AP464),0)","v":0},0,0,0,281141.73762427003,248581.73762427003,249194.80724971899,249194.80724971899,608090.78656248003,608090.78656248003,609590.50248819496,609590.50248819496,{"$f":"IF(A465=\"\",\"\",AL465-ROUND(AL465*OFFSET(Input!$S$27,$B465,0,1,1),2*FEE_rounding))","v":249194.80724971899},{"$f":"IF(A465=\"\",\"\",ROUND(AP465*(1-OFFSET(Input!$T$27,MIN(B465,10),0,1,1)),2*FEE_rounding))","v":609590.50248819496},6358785.3097379142,0,0,0,5500000,5781141.7376242699,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A465=1,PMF_1st=0),0,ROUND(IF(A465=1,AI465,AL464)*OFFSET(Input!$O$27,IF(A465=121,-1,0)+MIN(B465,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A465=1,PMF_1st=0),0,IF(SUM($K$5:$L465)-$AU464>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B464,B465),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C465-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[462,39,6,null,78,{"$f":"IF(A466=\"\",\"\",IF(A466=1,Age_Full_Month,IF(F465=11,0,F465+1)))","v":5},78,0,{"$f":"IF(A466=\"\",\"\",IF(AND(F466=11,G466=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H466-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C466-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B466,99),0,1,1)*K466,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E466,0,1,1)*L466,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*M466,FEE_rounding)","v":0},0,0,{"$f":"IF(C466>=1,ROUND(K466*OFFSET(Input!$U$27,B466,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B466=1,0,IF($C466>=1,ROUND(OFFSET(Input!$X$27,B466,0,1,1)*AL465,AV_rounding),0))","v":0},{"$f":"IF(B466=1,0,IF(C466=1,ROUND(OFFSET(Input!$W$27,B466,0,1,1)*AVERAGE($AI$5,$AL$5:$AL464),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),OFFSET(Input!$G$27,B466,0,1,1)-AE466,0)","v":0},{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),MIN(OFFSET(Input!$G$27,B466,0,1,1),AP465),0)","v":0},0,0,0,249194.80724971899,216634.80724971899,217169.08712646799,217169.08712646799,609590.50248819496,609590.50248819496,611093.91711796494,611093.91711796494,{"$f":"IF(A466=\"\",\"\",AL466-ROUND(AL466*OFFSET(Input!$S$27,$B466,0,1,1),2*FEE_rounding))","v":217169.08712646799},{"$f":"IF(A466=\"\",\"\",ROUND(AP466*(1-OFFSET(Input!$T$27,MIN(B466,10),0,1,1)),2*FEE_rounding))","v":611093.91711796494},6328263.0042444337,0,0,0,5500000,5749194.8072497193,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A466=1,PMF_1st=0),0,ROUND(IF(A466=1,AI466,AL465)*OFFSET(Input!$O$27,IF(A466=121,-1,0)+MIN(B466,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A466=1,PMF_1st=0),0,IF(SUM($K$5:$L466)-$AU465>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B465,B466),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C466-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[463,39,7,null,78,{"$f":"IF(A467=\"\",\"\",IF(A467=1,Age_Full_Month,IF(F466=11,0,F466+1)))","v":6},78,0,{"$f":"IF(A467=\"\",\"\",IF(AND(F467=11,G467=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H467-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C467-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B467,99),0,1,1)*K467,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E467,0,1,1)*L467,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*M467,FEE_rounding)","v":0},0,0,{"$f":"IF(C467>=1,ROUND(K467*OFFSET(Input!$U$27,B467,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B467=1,0,IF($C467>=1,ROUND(OFFSET(Input!$X$27,B467,0,1,1)*AL466,AV_rounding),0))","v":0},{"$f":"IF(B467=1,0,IF(C467=1,ROUND(OFFSET(Input!$W$27,B467,0,1,1)*AVERAGE($AI$5,$AL$5:$AL465),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),OFFSET(Input!$G$27,B467,0,1,1)-AE467,0)","v":0},{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),MIN(OFFSET(Input!$G$27,B467,0,1,1),AP466),0)","v":0},0,0,0,217169.08712646799,184609.08712646799,185064.382937741,185064.382937741,611093.91711796494,611093.91711796494,612601.03957379202,612601.03957379202,{"$f":"IF(A467=\"\",\"\",AL467-ROUND(AL467*OFFSET(Input!$S$27,$B467,0,1,1),2*FEE_rounding))","v":185064.382937741},{"$f":"IF(A467=\"\",\"\",ROUND(AP467*(1-OFFSET(Input!$T$27,MIN(B467,10),0,1,1)),2*FEE_rounding))","v":612601.03957379202},6297665.4225115329,0,0,0,5500000,5717169.0871264683,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A467=1,PMF_1st=0),0,ROUND(IF(A467=1,AI467,AL466)*OFFSET(Input!$O$27,IF(A467=121,-1,0)+MIN(B467,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A467=1,PMF_1st=0),0,IF(SUM($K$5:$L467)-$AU466>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B466,B467),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C467-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[464,39,8,null,78,{"$f":"IF(A468=\"\",\"\",IF(A468=1,Age_Full_Month,IF(F467=11,0,F467+1)))","v":7},78,0,{"$f":"IF(A468=\"\",\"\",IF(AND(F468=11,G468=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H468-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C468-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B468,99),0,1,1)*K468,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E468,0,1,1)*L468,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*M468,FEE_rounding)","v":0},0,0,{"$f":"IF(C468>=1,ROUND(K468*OFFSET(Input!$U$27,B468,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B468=1,0,IF($C468>=1,ROUND(OFFSET(Input!$X$27,B468,0,1,1)*AL467,AV_rounding),0))","v":0},{"$f":"IF(B468=1,0,IF(C468=1,ROUND(OFFSET(Input!$W$27,B468,0,1,1)*AVERAGE($AI$5,$AL$5:$AL466),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),OFFSET(Input!$G$27,B468,0,1,1)-AE468,0)","v":0},{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),MIN(OFFSET(Input!$G$27,B468,0,1,1),AP467),0)","v":0},0,0,0,185064.382937741,152504.382937741,152880.499887524,152880.499887524,612601.03957379202,612601.03957379202,614111.87900017505,614111.87900017505,{"$f":"IF(A468=\"\",\"\",AL468-ROUND(AL468*OFFSET(Input!$S$27,$B468,0,1,1),2*FEE_rounding))","v":152880.499887524},{"$f":"IF(A468=\"\",\"\",ROUND(AP468*(1-OFFSET(Input!$T$27,MIN(B468,10),0,1,1)),2*FEE_rounding))","v":614111.87900017505},6266992.378887699,0,0,0,5500000,5685064.3829377405,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A468=1,PMF_1st=0),0,ROUND(IF(A468=1,AI468,AL467)*OFFSET(Input!$O$27,IF(A468=121,-1,0)+MIN(B468,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A468=1,PMF_1st=0),0,IF(SUM($K$5:$L468)-$AU467>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B467,B468),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C468-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[465,39,9,null,78,{"$f":"IF(A469=\"\",\"\",IF(A469=1,Age_Full_Month,IF(F468=11,0,F468+1)))","v":8},78,0,{"$f":"IF(A469=\"\",\"\",IF(AND(F469=11,G469=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H469-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C469-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B469,99),0,1,1)*K469,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E469,0,1,1)*L469,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*M469,FEE_rounding)","v":0},0,0,{"$f":"IF(C469>=1,ROUND(K469*OFFSET(Input!$U$27,B469,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B469=1,0,IF($C469>=1,ROUND(OFFSET(Input!$X$27,B469,0,1,1)*AL468,AV_rounding),0))","v":0},{"$f":"IF(B469=1,0,IF(C469=1,ROUND(OFFSET(Input!$W$27,B469,0,1,1)*AVERAGE($AI$5,$AL$5:$AL467),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),OFFSET(Input!$G$27,B469,0,1,1)-AE469,0)","v":0},{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),MIN(OFFSET(Input!$G$27,B469,0,1,1),AP468),0)","v":0},0,0,0,152880.499887524,120320.499887524,120617.24269938499,120617.24269938499,614111.87900017505,614111.87900017505,615626.44456416601,615626.44456416601,{"$f":"IF(A469=\"\",\"\",AL469-ROUND(AL469*OFFSET(Input!$S$27,$B469,0,1,1),2*FEE_rounding))","v":120617.24269938499},{"$f":"IF(A469=\"\",\"\",ROUND(AP469*(1-OFFSET(Input!$T$27,MIN(B469,10),0,1,1)),2*FEE_rounding))","v":615626.44456416601},6236243.6872635502,0,0,0,5500000,5652880.4998875242,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A469=1,PMF_1st=0),0,ROUND(IF(A469=1,AI469,AL468)*OFFSET(Input!$O$27,IF(A469=121,-1,0)+MIN(B469,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A469=1,PMF_1st=0),0,IF(SUM($K$5:$L469)-$AU468>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B468,B469),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C469-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[466,39,10,null,78,{"$f":"IF(A470=\"\",\"\",IF(A470=1,Age_Full_Month,IF(F469=11,0,F469+1)))","v":9},78,0,{"$f":"IF(A470=\"\",\"\",IF(AND(F470=11,G470=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H470-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C470-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B470,99),0,1,1)*K470,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E470,0,1,1)*L470,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*M470,FEE_rounding)","v":0},0,0,{"$f":"IF(C470>=1,ROUND(K470*OFFSET(Input!$U$27,B470,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B470=1,0,IF($C470>=1,ROUND(OFFSET(Input!$X$27,B470,0,1,1)*AL469,AV_rounding),0))","v":0},{"$f":"IF(B470=1,0,IF(C470=1,ROUND(OFFSET(Input!$W$27,B470,0,1,1)*AVERAGE($AI$5,$AL$5:$AL468),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),OFFSET(Input!$G$27,B470,0,1,1)-AE470,0)","v":0},{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),MIN(OFFSET(Input!$G$27,B470,0,1,1),AP469),0)","v":0},0,0,0,120617.24269938499,88057.242699384995,88274.415615286896,88274.415615286896,615626.44456416601,615626.44456416601,617144.745455425,617144.745455425,{"$f":"IF(A470=\"\",\"\",AL470-ROUND(AL470*OFFSET(Input!$S$27,$B470,0,1,1),2*FEE_rounding))","v":88274.415615286896},{"$f":"IF(A470=\"\",\"\",ROUND(AP470*(1-OFFSET(Input!$T$27,MIN(B470,10),0,1,1)),2*FEE_rounding))","v":617144.745455425},6205419.1610707119,0,0,0,5500000,5620617.2426993847,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A470=1,PMF_1st=0),0,ROUND(IF(A470=1,AI470,AL469)*OFFSET(Input!$O$27,IF(A470=121,-1,0)+MIN(B470,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A470=1,PMF_1st=0),0,IF(SUM($K$5:$L470)-$AU469>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B469,B470),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C470-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[467,39,11,null,78,{"$f":"IF(A471=\"\",\"\",IF(A471=1,Age_Full_Month,IF(F470=11,0,F470+1)))","v":10},78,0,{"$f":"IF(A471=\"\",\"\",IF(AND(F471=11,G471=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H471-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C471-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B471,99),0,1,1)*K471,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E471,0,1,1)*L471,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*M471,FEE_rounding)","v":0},0,0,{"$f":"IF(C471>=1,ROUND(K471*OFFSET(Input!$U$27,B471,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B471=1,0,IF($C471>=1,ROUND(OFFSET(Input!$X$27,B471,0,1,1)*AL470,AV_rounding),0))","v":0},{"$f":"IF(B471=1,0,IF(C471=1,ROUND(OFFSET(Input!$W$27,B471,0,1,1)*AVERAGE($AI$5,$AL$5:$AL469),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),OFFSET(Input!$G$27,B471,0,1,1)-AE471,0)","v":0},{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),MIN(OFFSET(Input!$G$27,B471,0,1,1),AP470),0)","v":0},0,0,0,88274.415615286896,55714.415615286896,55851.822394400398,55851.822394400398,617144.745455425,617144.745455425,618666.79088627803,618666.79088627803,{"$f":"IF(A471=\"\",\"\",AL471-ROUND(AL471*OFFSET(Input!$S$27,$B471,0,1,1),2*FEE_rounding))","v":55851.822394400398},{"$f":"IF(A471=\"\",\"\",ROUND(AP471*(1-OFFSET(Input!$T$27,MIN(B471,10),0,1,1)),2*FEE_rounding))","v":618666.79088627803},6174518.6132806791,0,0,0,5500000,5588274.4156152867,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A471=1,PMF_1st=0),0,ROUND(IF(A471=1,AI471,AL470)*OFFSET(Input!$O$27,IF(A471=121,-1,0)+MIN(B471,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A471=1,PMF_1st=0),0,IF(SUM($K$5:$L471)-$AU470>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B470,B471),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C471-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[468,39,12,null,78,{"$f":"IF(A472=\"\",\"\",IF(A472=1,Age_Full_Month,IF(F471=11,0,F471+1)))","v":11},78,0,{"$f":"IF(A472=\"\",\"\",IF(AND(F472=11,G472=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H472-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C472-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B472,99),0,1,1)*K472,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E472,0,1,1)*L472,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*M472,FEE_rounding)","v":0},0,0,{"$f":"IF(C472>=1,ROUND(K472*OFFSET(Input!$U$27,B472,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B472=1,0,IF($C472>=1,ROUND(OFFSET(Input!$X$27,B472,0,1,1)*AL471,AV_rounding),0))","v":0},{"$f":"IF(B472=1,0,IF(C472=1,ROUND(OFFSET(Input!$W$27,B472,0,1,1)*AVERAGE($AI$5,$AL$5:$AL470),AV_rounding),0))","v":0},32560,0,0,0,0,0,0,0,{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),OFFSET(Input!$G$27,B472,0,1,1)-AE472,0)","v":0},{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),MIN(OFFSET(Input!$G$27,B472,0,1,1),AP471),0)","v":0},0,0,0,55851.822394400398,23291.822394400398,23349.266311913601,23349.266311913601,618666.79088627803,618666.79088627803,620192.590091769,620192.590091769,{"$f":"IF(A472=\"\",\"\",AL472-ROUND(AL472*OFFSET(Input!$S$27,$B472,0,1,1),2*FEE_rounding))","v":23349.266311913601},{"$f":"IF(A472=\"\",\"\",ROUND(AP472*(1-OFFSET(Input!$T$27,MIN(B472,10),0,1,1)),2*FEE_rounding))","v":620192.590091769},6143541.8564036824,0,0,0,5500000,5555851.8223944008,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A472=1,PMF_1st=0),0,ROUND(IF(A472=1,AI472,AL471)*OFFSET(Input!$O$27,IF(A472=121,-1,0)+MIN(B472,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A472=1,PMF_1st=0),0,IF(SUM($K$5:$L472)-$AU471>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B471,B472),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C472-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[469,40,1,null,79,{"$f":"IF(A473=\"\",\"\",IF(A473=1,Age_Full_Month,IF(F472=11,0,F472+1)))","v":0},79,0,{"$f":"IF(A473=\"\",\"\",IF(AND(F473=11,G473=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H473-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C473-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B473,99),0,1,1)*K473,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E473,0,1,1)*L473,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*M473,FEE_rounding)","v":0},0,0,{"$f":"IF(C473>=1,ROUND(K473*OFFSET(Input!$U$27,B473,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B473=1,0,IF($C473>=1,ROUND(OFFSET(Input!$X$27,B473,0,1,1)*AL472,AV_rounding),0))","v":0},{"$f":"IF(B473=1,0,IF(C473=1,ROUND(OFFSET(Input!$W$27,B473,0,1,1)*AVERAGE($AI$5,$AL$5:$AL471),AV_rounding),0))","v":0},23349.266311913601,0,12235.733688086399,0,0,0,0,0,{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),OFFSET(Input!$G$27,B473,0,1,1)-AE473,0)","v":0},{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),MIN(OFFSET(Input!$G$27,B473,0,1,1),AP472),0)","v":0},0,0,0,23349.266311913601,0,0,0,620192.590091769,607956.85640368261,609456.24202149594,609456.24202149594,{"$f":"IF(A473=\"\",\"\",AL473-ROUND(AL473*OFFSET(Input!$S$27,$B473,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A473=\"\",\"\",ROUND(AP473*(1-OFFSET(Input!$T$27,MIN(B473,10),0,1,1)),2*FEE_rounding))","v":609456.24202149594},6109456.2420214955,0,0,0,5500000,5523349.2663119137,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A473=1,PMF_1st=0),0,ROUND(IF(A473=1,AI473,AL472)*OFFSET(Input!$O$27,IF(A473=121,-1,0)+MIN(B473,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A473=1,PMF_1st=0),0,IF(SUM($K$5:$L473)-$AU472>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B472,B473),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C473-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[470,40,2,null,79,{"$f":"IF(A474=\"\",\"\",IF(A474=1,Age_Full_Month,IF(F473=11,0,F473+1)))","v":1},79,0,{"$f":"IF(A474=\"\",\"\",IF(AND(F474=11,G474=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H474-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C474-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B474,99),0,1,1)*K474,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E474,0,1,1)*L474,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*M474,FEE_rounding)","v":0},0,0,{"$f":"IF(C474>=1,ROUND(K474*OFFSET(Input!$U$27,B474,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B474=1,0,IF($C474>=1,ROUND(OFFSET(Input!$X$27,B474,0,1,1)*AL473,AV_rounding),0))","v":0},{"$f":"IF(B474=1,0,IF(C474=1,ROUND(OFFSET(Input!$W$27,B474,0,1,1)*AVERAGE($AI$5,$AL$5:$AL472),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),OFFSET(Input!$G$27,B474,0,1,1)-AE474,0)","v":0},{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),MIN(OFFSET(Input!$G$27,B474,0,1,1),AP473),0)","v":0},0,0,0,0,0,0,0,609456.24202149594,573871.24202149594,575286.56331888796,575286.56331888796,{"$f":"IF(A474=\"\",\"\",AL474-ROUND(AL474*OFFSET(Input!$S$27,$B474,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A474=\"\",\"\",ROUND(AP474*(1-OFFSET(Input!$T$27,MIN(B474,10),0,1,1)),2*FEE_rounding))","v":575286.56331888796},6075286.5633188877,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A474=1,PMF_1st=0),0,ROUND(IF(A474=1,AI474,AL473)*OFFSET(Input!$O$27,IF(A474=121,-1,0)+MIN(B474,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A474=1,PMF_1st=0),0,IF(SUM($K$5:$L474)-$AU473>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B473,B474),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C474-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[471,40,3,null,79,{"$f":"IF(A475=\"\",\"\",IF(A475=1,Age_Full_Month,IF(F474=11,0,F474+1)))","v":2},79,0,{"$f":"IF(A475=\"\",\"\",IF(AND(F475=11,G475=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H475-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C475-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B475,99),0,1,1)*K475,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E475,0,1,1)*L475,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*M475,FEE_rounding)","v":0},0,0,{"$f":"IF(C475>=1,ROUND(K475*OFFSET(Input!$U$27,B475,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B475=1,0,IF($C475>=1,ROUND(OFFSET(Input!$X$27,B475,0,1,1)*AL474,AV_rounding),0))","v":0},{"$f":"IF(B475=1,0,IF(C475=1,ROUND(OFFSET(Input!$W$27,B475,0,1,1)*AVERAGE($AI$5,$AL$5:$AL473),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),OFFSET(Input!$G$27,B475,0,1,1)-AE475,0)","v":0},{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),MIN(OFFSET(Input!$G$27,B475,0,1,1),AP474),0)","v":0},0,0,0,0,0,0,0,575286.56331888796,539701.56331888796,541032.61297056603,541032.61297056603,{"$f":"IF(A475=\"\",\"\",AL475-ROUND(AL475*OFFSET(Input!$S$27,$B475,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A475=\"\",\"\",ROUND(AP475*(1-OFFSET(Input!$T$27,MIN(B475,10),0,1,1)),2*FEE_rounding))","v":541032.61297056603},6041032.6129705664,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A475=1,PMF_1st=0),0,ROUND(IF(A475=1,AI475,AL474)*OFFSET(Input!$O$27,IF(A475=121,-1,0)+MIN(B475,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A475=1,PMF_1st=0),0,IF(SUM($K$5:$L475)-$AU474>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B474,B475),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C475-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[472,40,4,null,79,{"$f":"IF(A476=\"\",\"\",IF(A476=1,Age_Full_Month,IF(F475=11,0,F475+1)))","v":3},79,0,{"$f":"IF(A476=\"\",\"\",IF(AND(F476=11,G476=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H476-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C476-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B476,99),0,1,1)*K476,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E476,0,1,1)*L476,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*M476,FEE_rounding)","v":0},0,0,{"$f":"IF(C476>=1,ROUND(K476*OFFSET(Input!$U$27,B476,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B476=1,0,IF($C476>=1,ROUND(OFFSET(Input!$X$27,B476,0,1,1)*AL475,AV_rounding),0))","v":0},{"$f":"IF(B476=1,0,IF(C476=1,ROUND(OFFSET(Input!$W$27,B476,0,1,1)*AVERAGE($AI$5,$AL$5:$AL474),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),OFFSET(Input!$G$27,B476,0,1,1)-AE476,0)","v":0},{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),MIN(OFFSET(Input!$G$27,B476,0,1,1),AP475),0)","v":0},0,0,0,0,0,0,0,541032.61297056603,505447.61297056603,506694.18313991802,506694.18313991802,{"$f":"IF(A476=\"\",\"\",AL476-ROUND(AL476*OFFSET(Input!$S$27,$B476,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A476=\"\",\"\",ROUND(AP476*(1-OFFSET(Input!$T$27,MIN(B476,10),0,1,1)),2*FEE_rounding))","v":506694.18313991802},6006694.1831399184,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A476=1,PMF_1st=0),0,ROUND(IF(A476=1,AI476,AL475)*OFFSET(Input!$O$27,IF(A476=121,-1,0)+MIN(B476,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A476=1,PMF_1st=0),0,IF(SUM($K$5:$L476)-$AU475>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B475,B476),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C476-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[473,40,5,null,79,{"$f":"IF(A477=\"\",\"\",IF(A477=1,Age_Full_Month,IF(F476=11,0,F476+1)))","v":4},79,0,{"$f":"IF(A477=\"\",\"\",IF(AND(F477=11,G477=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H477-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C477-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B477,99),0,1,1)*K477,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E477,0,1,1)*L477,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*M477,FEE_rounding)","v":0},0,0,{"$f":"IF(C477>=1,ROUND(K477*OFFSET(Input!$U$27,B477,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B477=1,0,IF($C477>=1,ROUND(OFFSET(Input!$X$27,B477,0,1,1)*AL476,AV_rounding),0))","v":0},{"$f":"IF(B477=1,0,IF(C477=1,ROUND(OFFSET(Input!$W$27,B477,0,1,1)*AVERAGE($AI$5,$AL$5:$AL475),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),OFFSET(Input!$G$27,B477,0,1,1)-AE477,0)","v":0},{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),MIN(OFFSET(Input!$G$27,B477,0,1,1),AP476),0)","v":0},0,0,0,0,0,0,0,506694.18313991802,471109.18313991802,472271.06547775102,472271.06547775102,{"$f":"IF(A477=\"\",\"\",AL477-ROUND(AL477*OFFSET(Input!$S$27,$B477,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A477=\"\",\"\",ROUND(AP477*(1-OFFSET(Input!$T$27,MIN(B477,10),0,1,1)),2*FEE_rounding))","v":472271.06547775102},5972271.0654777512,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A477=1,PMF_1st=0),0,ROUND(IF(A477=1,AI477,AL476)*OFFSET(Input!$O$27,IF(A477=121,-1,0)+MIN(B477,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A477=1,PMF_1st=0),0,IF(SUM($K$5:$L477)-$AU476>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B476,B477),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C477-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[474,40,6,null,79,{"$f":"IF(A478=\"\",\"\",IF(A478=1,Age_Full_Month,IF(F477=11,0,F477+1)))","v":5},79,0,{"$f":"IF(A478=\"\",\"\",IF(AND(F478=11,G478=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H478-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C478-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B478,99),0,1,1)*K478,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E478,0,1,1)*L478,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*M478,FEE_rounding)","v":0},0,0,{"$f":"IF(C478>=1,ROUND(K478*OFFSET(Input!$U$27,B478,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B478=1,0,IF($C478>=1,ROUND(OFFSET(Input!$X$27,B478,0,1,1)*AL477,AV_rounding),0))","v":0},{"$f":"IF(B478=1,0,IF(C478=1,ROUND(OFFSET(Input!$W$27,B478,0,1,1)*AVERAGE($AI$5,$AL$5:$AL476),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),OFFSET(Input!$G$27,B478,0,1,1)-AE478,0)","v":0},{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),MIN(OFFSET(Input!$G$27,B478,0,1,1),AP477),0)","v":0},0,0,0,0,0,0,0,472271.06547775102,436686.06547775102,437763.051121025,437763.051121025,{"$f":"IF(A478=\"\",\"\",AL478-ROUND(AL478*OFFSET(Input!$S$27,$B478,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A478=\"\",\"\",ROUND(AP478*(1-OFFSET(Input!$T$27,MIN(B478,10),0,1,1)),2*FEE_rounding))","v":437763.051121025},5937763.0511210253,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A478=1,PMF_1st=0),0,ROUND(IF(A478=1,AI478,AL477)*OFFSET(Input!$O$27,IF(A478=121,-1,0)+MIN(B478,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A478=1,PMF_1st=0),0,IF(SUM($K$5:$L478)-$AU477>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B477,B478),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C478-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[475,40,7,null,79,{"$f":"IF(A479=\"\",\"\",IF(A479=1,Age_Full_Month,IF(F478=11,0,F478+1)))","v":6},79,0,{"$f":"IF(A479=\"\",\"\",IF(AND(F479=11,G479=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H479-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C479-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B479,99),0,1,1)*K479,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E479,0,1,1)*L479,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*M479,FEE_rounding)","v":0},0,0,{"$f":"IF(C479>=1,ROUND(K479*OFFSET(Input!$U$27,B479,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B479=1,0,IF($C479>=1,ROUND(OFFSET(Input!$X$27,B479,0,1,1)*AL478,AV_rounding),0))","v":0},{"$f":"IF(B479=1,0,IF(C479=1,ROUND(OFFSET(Input!$W$27,B479,0,1,1)*AVERAGE($AI$5,$AL$5:$AL477),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),OFFSET(Input!$G$27,B479,0,1,1)-AE479,0)","v":0},{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),MIN(OFFSET(Input!$G$27,B479,0,1,1),AP478),0)","v":0},0,0,0,0,0,0,0,437763.051121025,402178.051121025,403169.93069158902,403169.93069158902,{"$f":"IF(A479=\"\",\"\",AL479-ROUND(AL479*OFFSET(Input!$S$27,$B479,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A479=\"\",\"\",ROUND(AP479*(1-OFFSET(Input!$T$27,MIN(B479,10),0,1,1)),2*FEE_rounding))","v":403169.93069158902},5903169.9306915887,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A479=1,PMF_1st=0),0,ROUND(IF(A479=1,AI479,AL478)*OFFSET(Input!$O$27,IF(A479=121,-1,0)+MIN(B479,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A479=1,PMF_1st=0),0,IF(SUM($K$5:$L479)-$AU478>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B478,B479),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C479-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[476,40,8,null,79,{"$f":"IF(A480=\"\",\"\",IF(A480=1,Age_Full_Month,IF(F479=11,0,F479+1)))","v":7},79,0,{"$f":"IF(A480=\"\",\"\",IF(AND(F480=11,G480=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H480-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C480-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B480,99),0,1,1)*K480,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E480,0,1,1)*L480,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*M480,FEE_rounding)","v":0},0,0,{"$f":"IF(C480>=1,ROUND(K480*OFFSET(Input!$U$27,B480,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B480=1,0,IF($C480>=1,ROUND(OFFSET(Input!$X$27,B480,0,1,1)*AL479,AV_rounding),0))","v":0},{"$f":"IF(B480=1,0,IF(C480=1,ROUND(OFFSET(Input!$W$27,B480,0,1,1)*AVERAGE($AI$5,$AL$5:$AL478),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),OFFSET(Input!$G$27,B480,0,1,1)-AE480,0)","v":0},{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),MIN(OFFSET(Input!$G$27,B480,0,1,1),AP479),0)","v":0},0,0,0,0,0,0,0,403169.93069158902,367584.93069158902,368491.49429490801,368491.49429490801,{"$f":"IF(A480=\"\",\"\",AL480-ROUND(AL480*OFFSET(Input!$S$27,$B480,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A480=\"\",\"\",ROUND(AP480*(1-OFFSET(Input!$T$27,MIN(B480,10),0,1,1)),2*FEE_rounding))","v":368491.49429490801},5868491.4942949079,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A480=1,PMF_1st=0),0,ROUND(IF(A480=1,AI480,AL479)*OFFSET(Input!$O$27,IF(A480=121,-1,0)+MIN(B480,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A480=1,PMF_1st=0),0,IF(SUM($K$5:$L480)-$AU479>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B479,B480),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C480-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[477,40,9,null,79,{"$f":"IF(A481=\"\",\"\",IF(A481=1,Age_Full_Month,IF(F480=11,0,F480+1)))","v":8},79,0,{"$f":"IF(A481=\"\",\"\",IF(AND(F481=11,G481=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H481-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C481-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B481,99),0,1,1)*K481,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E481,0,1,1)*L481,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*M481,FEE_rounding)","v":0},0,0,{"$f":"IF(C481>=1,ROUND(K481*OFFSET(Input!$U$27,B481,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B481=1,0,IF($C481>=1,ROUND(OFFSET(Input!$X$27,B481,0,1,1)*AL480,AV_rounding),0))","v":0},{"$f":"IF(B481=1,0,IF(C481=1,ROUND(OFFSET(Input!$W$27,B481,0,1,1)*AVERAGE($AI$5,$AL$5:$AL479),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),OFFSET(Input!$G$27,B481,0,1,1)-AE481,0)","v":0},{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),MIN(OFFSET(Input!$G$27,B481,0,1,1),AP480),0)","v":0},0,0,0,0,0,0,0,368491.49429490801,332906.49429490801,333727.53151879099,333727.53151879099,{"$f":"IF(A481=\"\",\"\",AL481-ROUND(AL481*OFFSET(Input!$S$27,$B481,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A481=\"\",\"\",ROUND(AP481*(1-OFFSET(Input!$T$27,MIN(B481,10),0,1,1)),2*FEE_rounding))","v":333727.53151879099},5833727.5315187909,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A481=1,PMF_1st=0),0,ROUND(IF(A481=1,AI481,AL480)*OFFSET(Input!$O$27,IF(A481=121,-1,0)+MIN(B481,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A481=1,PMF_1st=0),0,IF(SUM($K$5:$L481)-$AU480>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B480,B481),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C481-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[478,40,10,null,79,{"$f":"IF(A482=\"\",\"\",IF(A482=1,Age_Full_Month,IF(F481=11,0,F481+1)))","v":9},79,0,{"$f":"IF(A482=\"\",\"\",IF(AND(F482=11,G482=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H482-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C482-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B482,99),0,1,1)*K482,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E482,0,1,1)*L482,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*M482,FEE_rounding)","v":0},0,0,{"$f":"IF(C482>=1,ROUND(K482*OFFSET(Input!$U$27,B482,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B482=1,0,IF($C482>=1,ROUND(OFFSET(Input!$X$27,B482,0,1,1)*AL481,AV_rounding),0))","v":0},{"$f":"IF(B482=1,0,IF(C482=1,ROUND(OFFSET(Input!$W$27,B482,0,1,1)*AVERAGE($AI$5,$AL$5:$AL480),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),OFFSET(Input!$G$27,B482,0,1,1)-AE482,0)","v":0},{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),MIN(OFFSET(Input!$G$27,B482,0,1,1),AP481),0)","v":0},0,0,0,0,0,0,0,333727.53151879099,298142.53151879099,298877.83143211401,298877.83143211401,{"$f":"IF(A482=\"\",\"\",AL482-ROUND(AL482*OFFSET(Input!$S$27,$B482,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A482=\"\",\"\",ROUND(AP482*(1-OFFSET(Input!$T$27,MIN(B482,10),0,1,1)),2*FEE_rounding))","v":298877.83143211401},5798877.8314321144,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A482=1,PMF_1st=0),0,ROUND(IF(A482=1,AI482,AL481)*OFFSET(Input!$O$27,IF(A482=121,-1,0)+MIN(B482,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A482=1,PMF_1st=0),0,IF(SUM($K$5:$L482)-$AU481>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B481,B482),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C482-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[479,40,11,null,79,{"$f":"IF(A483=\"\",\"\",IF(A483=1,Age_Full_Month,IF(F482=11,0,F482+1)))","v":10},79,0,{"$f":"IF(A483=\"\",\"\",IF(AND(F483=11,G483=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H483-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C483-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B483,99),0,1,1)*K483,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E483,0,1,1)*L483,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*M483,FEE_rounding)","v":0},0,0,{"$f":"IF(C483>=1,ROUND(K483*OFFSET(Input!$U$27,B483,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B483=1,0,IF($C483>=1,ROUND(OFFSET(Input!$X$27,B483,0,1,1)*AL482,AV_rounding),0))","v":0},{"$f":"IF(B483=1,0,IF(C483=1,ROUND(OFFSET(Input!$W$27,B483,0,1,1)*AVERAGE($AI$5,$AL$5:$AL481),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),OFFSET(Input!$G$27,B483,0,1,1)-AE483,0)","v":0},{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),MIN(OFFSET(Input!$G$27,B483,0,1,1),AP482),0)","v":0},0,0,0,0,0,0,0,298877.83143211401,263292.83143211401,263942.18258353899,263942.18258353899,{"$f":"IF(A483=\"\",\"\",AL483-ROUND(AL483*OFFSET(Input!$S$27,$B483,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A483=\"\",\"\",ROUND(AP483*(1-OFFSET(Input!$T$27,MIN(B483,10),0,1,1)),2*FEE_rounding))","v":263942.18258353899},5763942.1825835388,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A483=1,PMF_1st=0),0,ROUND(IF(A483=1,AI483,AL482)*OFFSET(Input!$O$27,IF(A483=121,-1,0)+MIN(B483,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A483=1,PMF_1st=0),0,IF(SUM($K$5:$L483)-$AU482>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B482,B483),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C483-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[480,40,12,null,79,{"$f":"IF(A484=\"\",\"\",IF(A484=1,Age_Full_Month,IF(F483=11,0,F483+1)))","v":11},79,0,{"$f":"IF(A484=\"\",\"\",IF(AND(F484=11,G484=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H484-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C484-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B484,99),0,1,1)*K484,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E484,0,1,1)*L484,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*M484,FEE_rounding)","v":0},0,0,{"$f":"IF(C484>=1,ROUND(K484*OFFSET(Input!$U$27,B484,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B484=1,0,IF($C484>=1,ROUND(OFFSET(Input!$X$27,B484,0,1,1)*AL483,AV_rounding),0))","v":0},{"$f":"IF(B484=1,0,IF(C484=1,ROUND(OFFSET(Input!$W$27,B484,0,1,1)*AVERAGE($AI$5,$AL$5:$AL482),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),OFFSET(Input!$G$27,B484,0,1,1)-AE484,0)","v":0},{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),MIN(OFFSET(Input!$G$27,B484,0,1,1),AP483),0)","v":0},0,0,0,0,0,0,0,263942.18258353899,228357.18258353899,228920.373000233,228920.373000233,{"$f":"IF(A484=\"\",\"\",AL484-ROUND(AL484*OFFSET(Input!$S$27,$B484,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A484=\"\",\"\",ROUND(AP484*(1-OFFSET(Input!$T$27,MIN(B484,10),0,1,1)),2*FEE_rounding))","v":228920.373000233},5728920.3730002334,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A484=1,PMF_1st=0),0,ROUND(IF(A484=1,AI484,AL483)*OFFSET(Input!$O$27,IF(A484=121,-1,0)+MIN(B484,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A484=1,PMF_1st=0),0,IF(SUM($K$5:$L484)-$AU483>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B483,B484),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C484-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[481,41,1,null,80,{"$f":"IF(A485=\"\",\"\",IF(A485=1,Age_Full_Month,IF(F484=11,0,F484+1)))","v":0},80,0,{"$f":"IF(A485=\"\",\"\",IF(AND(F485=11,G485=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H485-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C485-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B485,99),0,1,1)*K485,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E485,0,1,1)*L485,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*M485,FEE_rounding)","v":0},0,0,{"$f":"IF(C485>=1,ROUND(K485*OFFSET(Input!$U$27,B485,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B485=1,0,IF($C485>=1,ROUND(OFFSET(Input!$X$27,B485,0,1,1)*AL484,AV_rounding),0))","v":0},{"$f":"IF(B485=1,0,IF(C485=1,ROUND(OFFSET(Input!$W$27,B485,0,1,1)*AVERAGE($AI$5,$AL$5:$AL483),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),OFFSET(Input!$G$27,B485,0,1,1)-AE485,0)","v":0},{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),MIN(OFFSET(Input!$G$27,B485,0,1,1),AP484),0)","v":0},0,0,0,0,0,0,0,228920.373000233,190035.373000233,190504.05149633199,190504.05149633199,{"$f":"IF(A485=\"\",\"\",AL485-ROUND(AL485*OFFSET(Input!$S$27,$B485,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A485=\"\",\"\",ROUND(AP485*(1-OFFSET(Input!$T$27,MIN(B485,10),0,1,1)),2*FEE_rounding))","v":190504.05149633199},5690504.0514963316,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A485=1,PMF_1st=0),0,ROUND(IF(A485=1,AI485,AL484)*OFFSET(Input!$O$27,IF(A485=121,-1,0)+MIN(B485,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A485=1,PMF_1st=0),0,IF(SUM($K$5:$L485)-$AU484>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B484,B485),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C485-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[482,41,2,null,80,{"$f":"IF(A486=\"\",\"\",IF(A486=1,Age_Full_Month,IF(F485=11,0,F485+1)))","v":1},80,0,{"$f":"IF(A486=\"\",\"\",IF(AND(F486=11,G486=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H486-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C486-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B486,99),0,1,1)*K486,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E486,0,1,1)*L486,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*M486,FEE_rounding)","v":0},0,0,{"$f":"IF(C486>=1,ROUND(K486*OFFSET(Input!$U$27,B486,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B486=1,0,IF($C486>=1,ROUND(OFFSET(Input!$X$27,B486,0,1,1)*AL485,AV_rounding),0))","v":0},{"$f":"IF(B486=1,0,IF(C486=1,ROUND(OFFSET(Input!$W$27,B486,0,1,1)*AVERAGE($AI$5,$AL$5:$AL484),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),OFFSET(Input!$G$27,B486,0,1,1)-AE486,0)","v":0},{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),MIN(OFFSET(Input!$G$27,B486,0,1,1),AP485),0)","v":0},0,0,0,0,0,0,0,190504.05149633199,151619.05149633199,151992.98497994299,151992.98497994299,{"$f":"IF(A486=\"\",\"\",AL486-ROUND(AL486*OFFSET(Input!$S$27,$B486,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A486=\"\",\"\",ROUND(AP486*(1-OFFSET(Input!$T$27,MIN(B486,10),0,1,1)),2*FEE_rounding))","v":151992.98497994299},5651992.9849799434,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A486=1,PMF_1st=0),0,ROUND(IF(A486=1,AI486,AL485)*OFFSET(Input!$O$27,IF(A486=121,-1,0)+MIN(B486,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A486=1,PMF_1st=0),0,IF(SUM($K$5:$L486)-$AU485>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B485,B486),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C486-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[483,41,3,null,80,{"$f":"IF(A487=\"\",\"\",IF(A487=1,Age_Full_Month,IF(F486=11,0,F486+1)))","v":2},80,0,{"$f":"IF(A487=\"\",\"\",IF(AND(F487=11,G487=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H487-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C487-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B487,99),0,1,1)*K487,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E487,0,1,1)*L487,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*M487,FEE_rounding)","v":0},0,0,{"$f":"IF(C487>=1,ROUND(K487*OFFSET(Input!$U$27,B487,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B487=1,0,IF($C487>=1,ROUND(OFFSET(Input!$X$27,B487,0,1,1)*AL486,AV_rounding),0))","v":0},{"$f":"IF(B487=1,0,IF(C487=1,ROUND(OFFSET(Input!$W$27,B487,0,1,1)*AVERAGE($AI$5,$AL$5:$AL485),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),OFFSET(Input!$G$27,B487,0,1,1)-AE487,0)","v":0},{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),MIN(OFFSET(Input!$G$27,B487,0,1,1),AP486),0)","v":0},0,0,0,0,0,0,0,151992.98497994299,113107.98497994299,113386.939784305,113386.939784305,{"$f":"IF(A487=\"\",\"\",AL487-ROUND(AL487*OFFSET(Input!$S$27,$B487,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A487=\"\",\"\",ROUND(AP487*(1-OFFSET(Input!$T$27,MIN(B487,10),0,1,1)),2*FEE_rounding))","v":113386.939784305},5613386.9397843052,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A487=1,PMF_1st=0),0,ROUND(IF(A487=1,AI487,AL486)*OFFSET(Input!$O$27,IF(A487=121,-1,0)+MIN(B487,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A487=1,PMF_1st=0),0,IF(SUM($K$5:$L487)-$AU486>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B486,B487),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C487-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[484,41,4,null,80,{"$f":"IF(A488=\"\",\"\",IF(A488=1,Age_Full_Month,IF(F487=11,0,F487+1)))","v":3},80,0,{"$f":"IF(A488=\"\",\"\",IF(AND(F488=11,G488=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H488-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C488-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B488,99),0,1,1)*K488,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E488,0,1,1)*L488,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*M488,FEE_rounding)","v":0},0,0,{"$f":"IF(C488>=1,ROUND(K488*OFFSET(Input!$U$27,B488,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B488=1,0,IF($C488>=1,ROUND(OFFSET(Input!$X$27,B488,0,1,1)*AL487,AV_rounding),0))","v":0},{"$f":"IF(B488=1,0,IF(C488=1,ROUND(OFFSET(Input!$W$27,B488,0,1,1)*AVERAGE($AI$5,$AL$5:$AL486),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),OFFSET(Input!$G$27,B488,0,1,1)-AE488,0)","v":0},{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),MIN(OFFSET(Input!$G$27,B488,0,1,1),AP487),0)","v":0},0,0,0,0,0,0,0,113386.939784305,74501.939784304996,74685.681666372999,74685.681666372999,{"$f":"IF(A488=\"\",\"\",AL488-ROUND(AL488*OFFSET(Input!$S$27,$B488,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A488=\"\",\"\",ROUND(AP488*(1-OFFSET(Input!$T$27,MIN(B488,10),0,1,1)),2*FEE_rounding))","v":74685.681666372999},5574685.6816663733,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A488=1,PMF_1st=0),0,ROUND(IF(A488=1,AI488,AL487)*OFFSET(Input!$O$27,IF(A488=121,-1,0)+MIN(B488,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A488=1,PMF_1st=0),0,IF(SUM($K$5:$L488)-$AU487>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B487,B488),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C488-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[485,41,5,null,80,{"$f":"IF(A489=\"\",\"\",IF(A489=1,Age_Full_Month,IF(F488=11,0,F488+1)))","v":4},80,0,{"$f":"IF(A489=\"\",\"\",IF(AND(F489=11,G489=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H489-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C489-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B489,99),0,1,1)*K489,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E489,0,1,1)*L489,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*M489,FEE_rounding)","v":0},0,0,{"$f":"IF(C489>=1,ROUND(K489*OFFSET(Input!$U$27,B489,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B489=1,0,IF($C489>=1,ROUND(OFFSET(Input!$X$27,B489,0,1,1)*AL488,AV_rounding),0))","v":0},{"$f":"IF(B489=1,0,IF(C489=1,ROUND(OFFSET(Input!$W$27,B489,0,1,1)*AVERAGE($AI$5,$AL$5:$AL487),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),OFFSET(Input!$G$27,B489,0,1,1)-AE489,0)","v":0},{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),MIN(OFFSET(Input!$G$27,B489,0,1,1),AP488),0)","v":0},0,0,0,0,0,0,0,74685.681666372999,35800.681666372999,35888.975805394599,35888.975805394599,{"$f":"IF(A489=\"\",\"\",AL489-ROUND(AL489*OFFSET(Input!$S$27,$B489,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A489=\"\",\"\",ROUND(AP489*(1-OFFSET(Input!$T$27,MIN(B489,10),0,1,1)),2*FEE_rounding))","v":35888.975805394599},5535888.9758053944,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A489=1,PMF_1st=0),0,ROUND(IF(A489=1,AI489,AL488)*OFFSET(Input!$O$27,IF(A489=121,-1,0)+MIN(B489,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A489=1,PMF_1st=0),0,IF(SUM($K$5:$L489)-$AU488>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B488,B489),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C489-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[486,41,6,null,80,{"$f":"IF(A490=\"\",\"\",IF(A490=1,Age_Full_Month,IF(F489=11,0,F489+1)))","v":5},80,0,{"$f":"IF(A490=\"\",\"\",IF(AND(F490=11,G490=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H490-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C490-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B490,99),0,1,1)*K490,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E490,0,1,1)*L490,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*M490,FEE_rounding)","v":0},0,0,{"$f":"IF(C490>=1,ROUND(K490*OFFSET(Input!$U$27,B490,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B490=1,0,IF($C490>=1,ROUND(OFFSET(Input!$X$27,B490,0,1,1)*AL489,AV_rounding),0))","v":0},{"$f":"IF(B490=1,0,IF(C490=1,ROUND(OFFSET(Input!$W$27,B490,0,1,1)*AVERAGE($AI$5,$AL$5:$AL488),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),OFFSET(Input!$G$27,B490,0,1,1)-AE490,0)","v":0},{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),MIN(OFFSET(Input!$G$27,B490,0,1,1),AP489),0)","v":0},0,0,0,0,0,0,0,35888.975805394599,-2996.0241946054011,-3003.4131985136501,-3003.4131985136501,{"$f":"IF(A490=\"\",\"\",AL490-ROUND(AL490*OFFSET(Input!$S$27,$B490,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A490=\"\",\"\",ROUND(AP490*(1-OFFSET(Input!$T$27,MIN(B490,10),0,1,1)),2*FEE_rounding))","v":-3003.4131985136501},5496996.5868014861,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A490=1,PMF_1st=0),0,ROUND(IF(A490=1,AI490,AL489)*OFFSET(Input!$O$27,IF(A490=121,-1,0)+MIN(B490,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A490=1,PMF_1st=0),0,IF(SUM($K$5:$L490)-$AU489>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B489,B490),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C490-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[487,41,7,null,80,{"$f":"IF(A491=\"\",\"\",IF(A491=1,Age_Full_Month,IF(F490=11,0,F490+1)))","v":6},80,0,{"$f":"IF(A491=\"\",\"\",IF(AND(F491=11,G491=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H491-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C491-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B491,99),0,1,1)*K491,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E491,0,1,1)*L491,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*M491,FEE_rounding)","v":0},0,0,{"$f":"IF(C491>=1,ROUND(K491*OFFSET(Input!$U$27,B491,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B491=1,0,IF($C491>=1,ROUND(OFFSET(Input!$X$27,B491,0,1,1)*AL490,AV_rounding),0))","v":0},{"$f":"IF(B491=1,0,IF(C491=1,ROUND(OFFSET(Input!$W$27,B491,0,1,1)*AVERAGE($AI$5,$AL$5:$AL489),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),OFFSET(Input!$G$27,B491,0,1,1)-AE491,0)","v":0},{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),MIN(OFFSET(Input!$G$27,B491,0,1,1),AP490),0)","v":0},0,0,0,0,0,0,0,-3003.4131985136501,-41888.413198513648,-41991.721325794897,-41991.721325794897,{"$f":"IF(A491=\"\",\"\",AL491-ROUND(AL491*OFFSET(Input!$S$27,$B491,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A491=\"\",\"\",ROUND(AP491*(1-OFFSET(Input!$T$27,MIN(B491,10),0,1,1)),2*FEE_rounding))","v":-41991.721325794897},5458008.2786742048,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A491=1,PMF_1st=0),0,ROUND(IF(A491=1,AI491,AL490)*OFFSET(Input!$O$27,IF(A491=121,-1,0)+MIN(B491,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A491=1,PMF_1st=0),0,IF(SUM($K$5:$L491)-$AU490>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B490,B491),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C491-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[488,41,8,null,80,{"$f":"IF(A492=\"\",\"\",IF(A492=1,Age_Full_Month,IF(F491=11,0,F491+1)))","v":7},80,0,{"$f":"IF(A492=\"\",\"\",IF(AND(F492=11,G492=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H492-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C492-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B492,99),0,1,1)*K492,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E492,0,1,1)*L492,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*M492,FEE_rounding)","v":0},0,0,{"$f":"IF(C492>=1,ROUND(K492*OFFSET(Input!$U$27,B492,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B492=1,0,IF($C492>=1,ROUND(OFFSET(Input!$X$27,B492,0,1,1)*AL491,AV_rounding),0))","v":0},{"$f":"IF(B492=1,0,IF(C492=1,ROUND(OFFSET(Input!$W$27,B492,0,1,1)*AVERAGE($AI$5,$AL$5:$AL490),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),OFFSET(Input!$G$27,B492,0,1,1)-AE492,0)","v":0},{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),MIN(OFFSET(Input!$G$27,B492,0,1,1),AP491),0)","v":0},0,0,0,0,0,0,0,-41991.721325794897,-80876.721325794904,-81076.185138883695,-81076.185138883695,{"$f":"IF(A492=\"\",\"\",AL492-ROUND(AL492*OFFSET(Input!$S$27,$B492,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A492=\"\",\"\",ROUND(AP492*(1-OFFSET(Input!$T$27,MIN(B492,10),0,1,1)),2*FEE_rounding))","v":-81076.185138883695},5418923.814861116,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A492=1,PMF_1st=0),0,ROUND(IF(A492=1,AI492,AL491)*OFFSET(Input!$O$27,IF(A492=121,-1,0)+MIN(B492,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A492=1,PMF_1st=0),0,IF(SUM($K$5:$L492)-$AU491>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B491,B492),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C492-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[489,41,9,null,80,{"$f":"IF(A493=\"\",\"\",IF(A493=1,Age_Full_Month,IF(F492=11,0,F492+1)))","v":8},80,0,{"$f":"IF(A493=\"\",\"\",IF(AND(F493=11,G493=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H493-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C493-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B493,99),0,1,1)*K493,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E493,0,1,1)*L493,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*M493,FEE_rounding)","v":0},0,0,{"$f":"IF(C493>=1,ROUND(K493*OFFSET(Input!$U$27,B493,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B493=1,0,IF($C493>=1,ROUND(OFFSET(Input!$X$27,B493,0,1,1)*AL492,AV_rounding),0))","v":0},{"$f":"IF(B493=1,0,IF(C493=1,ROUND(OFFSET(Input!$W$27,B493,0,1,1)*AVERAGE($AI$5,$AL$5:$AL491),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),OFFSET(Input!$G$27,B493,0,1,1)-AE493,0)","v":0},{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),MIN(OFFSET(Input!$G$27,B493,0,1,1),AP492),0)","v":0},0,0,0,0,0,0,0,-81076.185138883695,-119961.18513888369,-120257.04178364101,-120257.04178364101,{"$f":"IF(A493=\"\",\"\",AL493-ROUND(AL493*OFFSET(Input!$S$27,$B493,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A493=\"\",\"\",ROUND(AP493*(1-OFFSET(Input!$T$27,MIN(B493,10),0,1,1)),2*FEE_rounding))","v":-120257.04178364101},5379742.9582163589,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A493=1,PMF_1st=0),0,ROUND(IF(A493=1,AI493,AL492)*OFFSET(Input!$O$27,IF(A493=121,-1,0)+MIN(B493,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A493=1,PMF_1st=0),0,IF(SUM($K$5:$L493)-$AU492>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B492,B493),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C493-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[490,41,10,null,80,{"$f":"IF(A494=\"\",\"\",IF(A494=1,Age_Full_Month,IF(F493=11,0,F493+1)))","v":9},80,0,{"$f":"IF(A494=\"\",\"\",IF(AND(F494=11,G494=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H494-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C494-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B494,99),0,1,1)*K494,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E494,0,1,1)*L494,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*M494,FEE_rounding)","v":0},0,0,{"$f":"IF(C494>=1,ROUND(K494*OFFSET(Input!$U$27,B494,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B494=1,0,IF($C494>=1,ROUND(OFFSET(Input!$X$27,B494,0,1,1)*AL493,AV_rounding),0))","v":0},{"$f":"IF(B494=1,0,IF(C494=1,ROUND(OFFSET(Input!$W$27,B494,0,1,1)*AVERAGE($AI$5,$AL$5:$AL492),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),OFFSET(Input!$G$27,B494,0,1,1)-AE494,0)","v":0},{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),MIN(OFFSET(Input!$G$27,B494,0,1,1),AP493),0)","v":0},0,0,0,0,0,0,0,-120257.04178364101,-159142.04178364101,-159534.52899079499,-159534.52899079499,{"$f":"IF(A494=\"\",\"\",AL494-ROUND(AL494*OFFSET(Input!$S$27,$B494,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A494=\"\",\"\",ROUND(AP494*(1-OFFSET(Input!$T$27,MIN(B494,10),0,1,1)),2*FEE_rounding))","v":-159534.52899079499},5340465.4710092051,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A494=1,PMF_1st=0),0,ROUND(IF(A494=1,AI494,AL493)*OFFSET(Input!$O$27,IF(A494=121,-1,0)+MIN(B494,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A494=1,PMF_1st=0),0,IF(SUM($K$5:$L494)-$AU493>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B493,B494),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C494-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[491,41,11,null,80,{"$f":"IF(A495=\"\",\"\",IF(A495=1,Age_Full_Month,IF(F494=11,0,F494+1)))","v":10},80,0,{"$f":"IF(A495=\"\",\"\",IF(AND(F495=11,G495=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H495-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C495-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B495,99),0,1,1)*K495,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E495,0,1,1)*L495,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*M495,FEE_rounding)","v":0},0,0,{"$f":"IF(C495>=1,ROUND(K495*OFFSET(Input!$U$27,B495,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B495=1,0,IF($C495>=1,ROUND(OFFSET(Input!$X$27,B495,0,1,1)*AL494,AV_rounding),0))","v":0},{"$f":"IF(B495=1,0,IF(C495=1,ROUND(OFFSET(Input!$W$27,B495,0,1,1)*AVERAGE($AI$5,$AL$5:$AL493),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),OFFSET(Input!$G$27,B495,0,1,1)-AE495,0)","v":0},{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),MIN(OFFSET(Input!$G$27,B495,0,1,1),AP494),0)","v":0},0,0,0,0,0,0,0,-159534.52899079499,-198419.52899079499,-198908.88507737999,-198908.88507737999,{"$f":"IF(A495=\"\",\"\",AL495-ROUND(AL495*OFFSET(Input!$S$27,$B495,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A495=\"\",\"\",ROUND(AP495*(1-OFFSET(Input!$T$27,MIN(B495,10),0,1,1)),2*FEE_rounding))","v":-198908.88507737999},5301091.1149226204,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A495=1,PMF_1st=0),0,ROUND(IF(A495=1,AI495,AL494)*OFFSET(Input!$O$27,IF(A495=121,-1,0)+MIN(B495,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A495=1,PMF_1st=0),0,IF(SUM($K$5:$L495)-$AU494>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B494,B495),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C495-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[492,41,12,null,80,{"$f":"IF(A496=\"\",\"\",IF(A496=1,Age_Full_Month,IF(F495=11,0,F495+1)))","v":11},80,0,{"$f":"IF(A496=\"\",\"\",IF(AND(F496=11,G496=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H496-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C496-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B496,99),0,1,1)*K496,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E496,0,1,1)*L496,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*M496,FEE_rounding)","v":0},0,0,{"$f":"IF(C496>=1,ROUND(K496*OFFSET(Input!$U$27,B496,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B496=1,0,IF($C496>=1,ROUND(OFFSET(Input!$X$27,B496,0,1,1)*AL495,AV_rounding),0))","v":0},{"$f":"IF(B496=1,0,IF(C496=1,ROUND(OFFSET(Input!$W$27,B496,0,1,1)*AVERAGE($AI$5,$AL$5:$AL494),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),OFFSET(Input!$G$27,B496,0,1,1)-AE496,0)","v":0},{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),MIN(OFFSET(Input!$G$27,B496,0,1,1),AP495),0)","v":0},0,0,0,0,0,0,0,-198908.88507737999,-237793.88507737999,-238380.34894818501,-238380.34894818501,{"$f":"IF(A496=\"\",\"\",AL496-ROUND(AL496*OFFSET(Input!$S$27,$B496,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A496=\"\",\"\",ROUND(AP496*(1-OFFSET(Input!$T$27,MIN(B496,10),0,1,1)),2*FEE_rounding))","v":-238380.34894818501},5261619.6510518147,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A496=1,PMF_1st=0),0,ROUND(IF(A496=1,AI496,AL495)*OFFSET(Input!$O$27,IF(A496=121,-1,0)+MIN(B496,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A496=1,PMF_1st=0),0,IF(SUM($K$5:$L496)-$AU495>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B495,B496),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C496-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[493,42,1,null,81,{"$f":"IF(A497=\"\",\"\",IF(A497=1,Age_Full_Month,IF(F496=11,0,F496+1)))","v":0},81,0,{"$f":"IF(A497=\"\",\"\",IF(AND(F497=11,G497=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H497-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C497-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B497,99),0,1,1)*K497,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E497,0,1,1)*L497,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*M497,FEE_rounding)","v":0},0,0,{"$f":"IF(C497>=1,ROUND(K497*OFFSET(Input!$U$27,B497,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B497=1,0,IF($C497>=1,ROUND(OFFSET(Input!$X$27,B497,0,1,1)*AL496,AV_rounding),0))","v":0},{"$f":"IF(B497=1,0,IF(C497=1,ROUND(OFFSET(Input!$W$27,B497,0,1,1)*AVERAGE($AI$5,$AL$5:$AL495),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),OFFSET(Input!$G$27,B497,0,1,1)-AE497,0)","v":0},{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),MIN(OFFSET(Input!$G$27,B497,0,1,1),AP496),0)","v":0},0,0,0,0,0,0,0,-238380.34894818501,-280895.34894818498,-281588.11265647702,-281588.11265647702,{"$f":"IF(A497=\"\",\"\",AL497-ROUND(AL497*OFFSET(Input!$S$27,$B497,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A497=\"\",\"\",ROUND(AP497*(1-OFFSET(Input!$T$27,MIN(B497,10),0,1,1)),2*FEE_rounding))","v":-281588.11265647702},5218411.8873435231,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A497=1,PMF_1st=0),0,ROUND(IF(A497=1,AI497,AL496)*OFFSET(Input!$O$27,IF(A497=121,-1,0)+MIN(B497,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A497=1,PMF_1st=0),0,IF(SUM($K$5:$L497)-$AU496>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B496,B497),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C497-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[494,42,2,null,81,{"$f":"IF(A498=\"\",\"\",IF(A498=1,Age_Full_Month,IF(F497=11,0,F497+1)))","v":1},81,0,{"$f":"IF(A498=\"\",\"\",IF(AND(F498=11,G498=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H498-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C498-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B498,99),0,1,1)*K498,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E498,0,1,1)*L498,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*M498,FEE_rounding)","v":0},0,0,{"$f":"IF(C498>=1,ROUND(K498*OFFSET(Input!$U$27,B498,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B498=1,0,IF($C498>=1,ROUND(OFFSET(Input!$X$27,B498,0,1,1)*AL497,AV_rounding),0))","v":0},{"$f":"IF(B498=1,0,IF(C498=1,ROUND(OFFSET(Input!$W$27,B498,0,1,1)*AVERAGE($AI$5,$AL$5:$AL496),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),OFFSET(Input!$G$27,B498,0,1,1)-AE498,0)","v":0},{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),MIN(OFFSET(Input!$G$27,B498,0,1,1),AP497),0)","v":0},0,0,0,0,0,0,0,-281588.11265647702,-324103.11265647702,-324902.43836633099,-324902.43836633099,{"$f":"IF(A498=\"\",\"\",AL498-ROUND(AL498*OFFSET(Input!$S$27,$B498,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A498=\"\",\"\",ROUND(AP498*(1-OFFSET(Input!$T$27,MIN(B498,10),0,1,1)),2*FEE_rounding))","v":-324902.43836633099},5175097.5616336688,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A498=1,PMF_1st=0),0,ROUND(IF(A498=1,AI498,AL497)*OFFSET(Input!$O$27,IF(A498=121,-1,0)+MIN(B498,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A498=1,PMF_1st=0),0,IF(SUM($K$5:$L498)-$AU497>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B497,B498),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C498-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[495,42,3,null,81,{"$f":"IF(A499=\"\",\"\",IF(A499=1,Age_Full_Month,IF(F498=11,0,F498+1)))","v":2},81,0,{"$f":"IF(A499=\"\",\"\",IF(AND(F499=11,G499=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H499-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C499-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B499,99),0,1,1)*K499,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E499,0,1,1)*L499,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*M499,FEE_rounding)","v":0},0,0,{"$f":"IF(C499>=1,ROUND(K499*OFFSET(Input!$U$27,B499,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B499=1,0,IF($C499>=1,ROUND(OFFSET(Input!$X$27,B499,0,1,1)*AL498,AV_rounding),0))","v":0},{"$f":"IF(B499=1,0,IF(C499=1,ROUND(OFFSET(Input!$W$27,B499,0,1,1)*AVERAGE($AI$5,$AL$5:$AL497),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),OFFSET(Input!$G$27,B499,0,1,1)-AE499,0)","v":0},{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),MIN(OFFSET(Input!$G$27,B499,0,1,1),AP498),0)","v":0},0,0,0,0,0,0,0,-324902.43836633099,-367417.43836633099,-368323.58888839098,-368323.58888839098,{"$f":"IF(A499=\"\",\"\",AL499-ROUND(AL499*OFFSET(Input!$S$27,$B499,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A499=\"\",\"\",ROUND(AP499*(1-OFFSET(Input!$T$27,MIN(B499,10),0,1,1)),2*FEE_rounding))","v":-368323.58888839098},5131676.4111116091,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A499=1,PMF_1st=0),0,ROUND(IF(A499=1,AI499,AL498)*OFFSET(Input!$O$27,IF(A499=121,-1,0)+MIN(B499,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A499=1,PMF_1st=0),0,IF(SUM($K$5:$L499)-$AU498>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B498,B499),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C499-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[496,42,4,null,81,{"$f":"IF(A500=\"\",\"\",IF(A500=1,Age_Full_Month,IF(F499=11,0,F499+1)))","v":3},81,0,{"$f":"IF(A500=\"\",\"\",IF(AND(F500=11,G500=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H500-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C500-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B500,99),0,1,1)*K500,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E500,0,1,1)*L500,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*M500,FEE_rounding)","v":0},0,0,{"$f":"IF(C500>=1,ROUND(K500*OFFSET(Input!$U$27,B500,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B500=1,0,IF($C500>=1,ROUND(OFFSET(Input!$X$27,B500,0,1,1)*AL499,AV_rounding),0))","v":0},{"$f":"IF(B500=1,0,IF(C500=1,ROUND(OFFSET(Input!$W$27,B500,0,1,1)*AVERAGE($AI$5,$AL$5:$AL498),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),OFFSET(Input!$G$27,B500,0,1,1)-AE500,0)","v":0},{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),MIN(OFFSET(Input!$G$27,B500,0,1,1),AP499),0)","v":0},0,0,0,0,0,0,0,-368323.58888839098,-410838.58888839098,-411851.82768146199,-411851.82768146199,{"$f":"IF(A500=\"\",\"\",AL500-ROUND(AL500*OFFSET(Input!$S$27,$B500,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A500=\"\",\"\",ROUND(AP500*(1-OFFSET(Input!$T$27,MIN(B500,10),0,1,1)),2*FEE_rounding))","v":-411851.82768146199},5088148.1723185377,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A500=1,PMF_1st=0),0,ROUND(IF(A500=1,AI500,AL499)*OFFSET(Input!$O$27,IF(A500=121,-1,0)+MIN(B500,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A500=1,PMF_1st=0),0,IF(SUM($K$5:$L500)-$AU499>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B499,B500),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C500-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[497,42,5,null,81,{"$f":"IF(A501=\"\",\"\",IF(A501=1,Age_Full_Month,IF(F500=11,0,F500+1)))","v":4},81,0,{"$f":"IF(A501=\"\",\"\",IF(AND(F501=11,G501=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H501-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C501-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B501,99),0,1,1)*K501,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E501,0,1,1)*L501,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*M501,FEE_rounding)","v":0},0,0,{"$f":"IF(C501>=1,ROUND(K501*OFFSET(Input!$U$27,B501,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B501=1,0,IF($C501>=1,ROUND(OFFSET(Input!$X$27,B501,0,1,1)*AL500,AV_rounding),0))","v":0},{"$f":"IF(B501=1,0,IF(C501=1,ROUND(OFFSET(Input!$W$27,B501,0,1,1)*AVERAGE($AI$5,$AL$5:$AL499),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),OFFSET(Input!$G$27,B501,0,1,1)-AE501,0)","v":0},{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),MIN(OFFSET(Input!$G$27,B501,0,1,1),AP500),0)","v":0},0,0,0,0,0,0,0,-411851.82768146199,-454366.82768146199,-455487.41885411,-455487.41885411,{"$f":"IF(A501=\"\",\"\",AL501-ROUND(AL501*OFFSET(Input!$S$27,$B501,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A501=\"\",\"\",ROUND(AP501*(1-OFFSET(Input!$T$27,MIN(B501,10),0,1,1)),2*FEE_rounding))","v":-455487.41885411},5044512.5811458901,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A501=1,PMF_1st=0),0,ROUND(IF(A501=1,AI501,AL500)*OFFSET(Input!$O$27,IF(A501=121,-1,0)+MIN(B501,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A501=1,PMF_1st=0),0,IF(SUM($K$5:$L501)-$AU500>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B500,B501),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C501-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[498,42,6,null,81,{"$f":"IF(A502=\"\",\"\",IF(A502=1,Age_Full_Month,IF(F501=11,0,F501+1)))","v":5},81,0,{"$f":"IF(A502=\"\",\"\",IF(AND(F502=11,G502=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H502-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C502-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B502,99),0,1,1)*K502,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E502,0,1,1)*L502,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*M502,FEE_rounding)","v":0},0,0,{"$f":"IF(C502>=1,ROUND(K502*OFFSET(Input!$U$27,B502,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B502=1,0,IF($C502>=1,ROUND(OFFSET(Input!$X$27,B502,0,1,1)*AL501,AV_rounding),0))","v":0},{"$f":"IF(B502=1,0,IF(C502=1,ROUND(OFFSET(Input!$W$27,B502,0,1,1)*AVERAGE($AI$5,$AL$5:$AL500),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),OFFSET(Input!$G$27,B502,0,1,1)-AE502,0)","v":0},{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),MIN(OFFSET(Input!$G$27,B502,0,1,1),AP501),0)","v":0},0,0,0,0,0,0,0,-455487.41885411,-498002.41885411,-499230.62716626399,-499230.62716626399,{"$f":"IF(A502=\"\",\"\",AL502-ROUND(AL502*OFFSET(Input!$S$27,$B502,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A502=\"\",\"\",ROUND(AP502*(1-OFFSET(Input!$T$27,MIN(B502,10),0,1,1)),2*FEE_rounding))","v":-499230.62716626399},5000769.3728337362,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A502=1,PMF_1st=0),0,ROUND(IF(A502=1,AI502,AL501)*OFFSET(Input!$O$27,IF(A502=121,-1,0)+MIN(B502,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A502=1,PMF_1st=0),0,IF(SUM($K$5:$L502)-$AU501>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B501,B502),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C502-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[499,42,7,null,81,{"$f":"IF(A503=\"\",\"\",IF(A503=1,Age_Full_Month,IF(F502=11,0,F502+1)))","v":6},81,0,{"$f":"IF(A503=\"\",\"\",IF(AND(F503=11,G503=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H503-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C503-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B503,99),0,1,1)*K503,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E503,0,1,1)*L503,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*M503,FEE_rounding)","v":0},0,0,{"$f":"IF(C503>=1,ROUND(K503*OFFSET(Input!$U$27,B503,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B503=1,0,IF($C503>=1,ROUND(OFFSET(Input!$X$27,B503,0,1,1)*AL502,AV_rounding),0))","v":0},{"$f":"IF(B503=1,0,IF(C503=1,ROUND(OFFSET(Input!$W$27,B503,0,1,1)*AVERAGE($AI$5,$AL$5:$AL501),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),OFFSET(Input!$G$27,B503,0,1,1)-AE503,0)","v":0},{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),MIN(OFFSET(Input!$G$27,B503,0,1,1),AP502),0)","v":0},0,0,0,0,0,0,0,-499230.62716626399,-541745.62716626399,-543081.718030822,-543081.718030822,{"$f":"IF(A503=\"\",\"\",AL503-ROUND(AL503*OFFSET(Input!$S$27,$B503,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A503=\"\",\"\",ROUND(AP503*(1-OFFSET(Input!$T$27,MIN(B503,10),0,1,1)),2*FEE_rounding))","v":-543081.718030822},4956918.2819691785,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A503=1,PMF_1st=0),0,ROUND(IF(A503=1,AI503,AL502)*OFFSET(Input!$O$27,IF(A503=121,-1,0)+MIN(B503,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A503=1,PMF_1st=0),0,IF(SUM($K$5:$L503)-$AU502>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B502,B503),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C503-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[500,42,8,null,81,{"$f":"IF(A504=\"\",\"\",IF(A504=1,Age_Full_Month,IF(F503=11,0,F503+1)))","v":7},81,0,{"$f":"IF(A504=\"\",\"\",IF(AND(F504=11,G504=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H504-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C504-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B504,99),0,1,1)*K504,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E504,0,1,1)*L504,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*M504,FEE_rounding)","v":0},0,0,{"$f":"IF(C504>=1,ROUND(K504*OFFSET(Input!$U$27,B504,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B504=1,0,IF($C504>=1,ROUND(OFFSET(Input!$X$27,B504,0,1,1)*AL503,AV_rounding),0))","v":0},{"$f":"IF(B504=1,0,IF(C504=1,ROUND(OFFSET(Input!$W$27,B504,0,1,1)*AVERAGE($AI$5,$AL$5:$AL502),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),OFFSET(Input!$G$27,B504,0,1,1)-AE504,0)","v":0},{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),MIN(OFFSET(Input!$G$27,B504,0,1,1),AP503),0)","v":0},0,0,0,0,0,0,0,-543081.718030822,-585596.718030822,-587040.95751526195,-587040.95751526195,{"$f":"IF(A504=\"\",\"\",AL504-ROUND(AL504*OFFSET(Input!$S$27,$B504,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A504=\"\",\"\",ROUND(AP504*(1-OFFSET(Input!$T$27,MIN(B504,10),0,1,1)),2*FEE_rounding))","v":-587040.95751526195},4912959.0424847379,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A504=1,PMF_1st=0),0,ROUND(IF(A504=1,AI504,AL503)*OFFSET(Input!$O$27,IF(A504=121,-1,0)+MIN(B504,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A504=1,PMF_1st=0),0,IF(SUM($K$5:$L504)-$AU503>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B503,B504),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C504-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[501,42,9,null,81,{"$f":"IF(A505=\"\",\"\",IF(A505=1,Age_Full_Month,IF(F504=11,0,F504+1)))","v":8},81,0,{"$f":"IF(A505=\"\",\"\",IF(AND(F505=11,G505=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H505-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C505-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B505,99),0,1,1)*K505,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E505,0,1,1)*L505,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*M505,FEE_rounding)","v":0},0,0,{"$f":"IF(C505>=1,ROUND(K505*OFFSET(Input!$U$27,B505,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B505=1,0,IF($C505>=1,ROUND(OFFSET(Input!$X$27,B505,0,1,1)*AL504,AV_rounding),0))","v":0},{"$f":"IF(B505=1,0,IF(C505=1,ROUND(OFFSET(Input!$W$27,B505,0,1,1)*AVERAGE($AI$5,$AL$5:$AL503),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),OFFSET(Input!$G$27,B505,0,1,1)-AE505,0)","v":0},{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),MIN(OFFSET(Input!$G$27,B505,0,1,1),AP504),0)","v":0},0,0,0,0,0,0,0,-587040.95751526195,-629555.95751526195,-631108.61234325601,-631108.61234325601,{"$f":"IF(A505=\"\",\"\",AL505-ROUND(AL505*OFFSET(Input!$S$27,$B505,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A505=\"\",\"\",ROUND(AP505*(1-OFFSET(Input!$T$27,MIN(B505,10),0,1,1)),2*FEE_rounding))","v":-631108.61234325601},4868891.3876567436,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A505=1,PMF_1st=0),0,ROUND(IF(A505=1,AI505,AL504)*OFFSET(Input!$O$27,IF(A505=121,-1,0)+MIN(B505,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A505=1,PMF_1st=0),0,IF(SUM($K$5:$L505)-$AU504>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B504,B505),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C505-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[502,42,10,null,81,{"$f":"IF(A506=\"\",\"\",IF(A506=1,Age_Full_Month,IF(F505=11,0,F505+1)))","v":9},81,0,{"$f":"IF(A506=\"\",\"\",IF(AND(F506=11,G506=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H506-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C506-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B506,99),0,1,1)*K506,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E506,0,1,1)*L506,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*M506,FEE_rounding)","v":0},0,0,{"$f":"IF(C506>=1,ROUND(K506*OFFSET(Input!$U$27,B506,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B506=1,0,IF($C506>=1,ROUND(OFFSET(Input!$X$27,B506,0,1,1)*AL505,AV_rounding),0))","v":0},{"$f":"IF(B506=1,0,IF(C506=1,ROUND(OFFSET(Input!$W$27,B506,0,1,1)*AVERAGE($AI$5,$AL$5:$AL504),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),OFFSET(Input!$G$27,B506,0,1,1)-AE506,0)","v":0},{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),MIN(OFFSET(Input!$G$27,B506,0,1,1),AP505),0)","v":0},0,0,0,0,0,0,0,-631108.61234325601,-673623.61234325601,-675284.94989628799,-675284.94989628799,{"$f":"IF(A506=\"\",\"\",AL506-ROUND(AL506*OFFSET(Input!$S$27,$B506,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A506=\"\",\"\",ROUND(AP506*(1-OFFSET(Input!$T$27,MIN(B506,10),0,1,1)),2*FEE_rounding))","v":-675284.94989628799},4824715.0501037119,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A506=1,PMF_1st=0),0,ROUND(IF(A506=1,AI506,AL505)*OFFSET(Input!$O$27,IF(A506=121,-1,0)+MIN(B506,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A506=1,PMF_1st=0),0,IF(SUM($K$5:$L506)-$AU505>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B505,B506),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C506-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[503,42,11,null,81,{"$f":"IF(A507=\"\",\"\",IF(A507=1,Age_Full_Month,IF(F506=11,0,F506+1)))","v":10},81,0,{"$f":"IF(A507=\"\",\"\",IF(AND(F507=11,G507=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H507-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C507-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B507,99),0,1,1)*K507,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E507,0,1,1)*L507,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*M507,FEE_rounding)","v":0},0,0,{"$f":"IF(C507>=1,ROUND(K507*OFFSET(Input!$U$27,B507,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B507=1,0,IF($C507>=1,ROUND(OFFSET(Input!$X$27,B507,0,1,1)*AL506,AV_rounding),0))","v":0},{"$f":"IF(B507=1,0,IF(C507=1,ROUND(OFFSET(Input!$W$27,B507,0,1,1)*AVERAGE($AI$5,$AL$5:$AL505),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),OFFSET(Input!$G$27,B507,0,1,1)-AE507,0)","v":0},{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),MIN(OFFSET(Input!$G$27,B507,0,1,1),AP506),0)","v":0},0,0,0,0,0,0,0,-675284.94989628799,-717799.94989628799,-719570.23821527802,-719570.23821527802,{"$f":"IF(A507=\"\",\"\",AL507-ROUND(AL507*OFFSET(Input!$S$27,$B507,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A507=\"\",\"\",ROUND(AP507*(1-OFFSET(Input!$T$27,MIN(B507,10),0,1,1)),2*FEE_rounding))","v":-719570.23821527802},4780429.7617847221,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A507=1,PMF_1st=0),0,ROUND(IF(A507=1,AI507,AL506)*OFFSET(Input!$O$27,IF(A507=121,-1,0)+MIN(B507,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A507=1,PMF_1st=0),0,IF(SUM($K$5:$L507)-$AU506>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B506,B507),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C507-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[504,42,12,null,81,{"$f":"IF(A508=\"\",\"\",IF(A508=1,Age_Full_Month,IF(F507=11,0,F507+1)))","v":11},81,0,{"$f":"IF(A508=\"\",\"\",IF(AND(F508=11,G508=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H508-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C508-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B508,99),0,1,1)*K508,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E508,0,1,1)*L508,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*M508,FEE_rounding)","v":0},0,0,{"$f":"IF(C508>=1,ROUND(K508*OFFSET(Input!$U$27,B508,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B508=1,0,IF($C508>=1,ROUND(OFFSET(Input!$X$27,B508,0,1,1)*AL507,AV_rounding),0))","v":0},{"$f":"IF(B508=1,0,IF(C508=1,ROUND(OFFSET(Input!$W$27,B508,0,1,1)*AVERAGE($AI$5,$AL$5:$AL506),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),OFFSET(Input!$G$27,B508,0,1,1)-AE508,0)","v":0},{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),MIN(OFFSET(Input!$G$27,B508,0,1,1),AP507),0)","v":0},0,0,0,0,0,0,0,-719570.23821527802,-762085.23821527802,-763964.74600220704,-763964.74600220704,{"$f":"IF(A508=\"\",\"\",AL508-ROUND(AL508*OFFSET(Input!$S$27,$B508,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A508=\"\",\"\",ROUND(AP508*(1-OFFSET(Input!$T$27,MIN(B508,10),0,1,1)),2*FEE_rounding))","v":-763964.74600220704},4736035.2539977934,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A508=1,PMF_1st=0),0,ROUND(IF(A508=1,AI508,AL507)*OFFSET(Input!$O$27,IF(A508=121,-1,0)+MIN(B508,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A508=1,PMF_1st=0),0,IF(SUM($K$5:$L508)-$AU507>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B507,B508),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C508-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[505,43,1,null,82,{"$f":"IF(A509=\"\",\"\",IF(A509=1,Age_Full_Month,IF(F508=11,0,F508+1)))","v":0},82,0,{"$f":"IF(A509=\"\",\"\",IF(AND(F509=11,G509=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H509-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C509-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B509,99),0,1,1)*K509,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E509,0,1,1)*L509,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*M509,FEE_rounding)","v":0},0,0,{"$f":"IF(C509>=1,ROUND(K509*OFFSET(Input!$U$27,B509,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B509=1,0,IF($C509>=1,ROUND(OFFSET(Input!$X$27,B509,0,1,1)*AL508,AV_rounding),0))","v":0},{"$f":"IF(B509=1,0,IF(C509=1,ROUND(OFFSET(Input!$W$27,B509,0,1,1)*AVERAGE($AI$5,$AL$5:$AL507),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),OFFSET(Input!$G$27,B509,0,1,1)-AE509,0)","v":0},{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),MIN(OFFSET(Input!$G$27,B509,0,1,1),AP508),0)","v":0},0,0,0,0,0,0,0,-763964.74600220704,-810384.74600220704,-812383.373405208,-812383.373405208,{"$f":"IF(A509=\"\",\"\",AL509-ROUND(AL509*OFFSET(Input!$S$27,$B509,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A509=\"\",\"\",ROUND(AP509*(1-OFFSET(Input!$T$27,MIN(B509,10),0,1,1)),2*FEE_rounding))","v":-812383.373405208},4687616.6265947921,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A509=1,PMF_1st=0),0,ROUND(IF(A509=1,AI509,AL508)*OFFSET(Input!$O$27,IF(A509=121,-1,0)+MIN(B509,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A509=1,PMF_1st=0),0,IF(SUM($K$5:$L509)-$AU508>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B508,B509),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C509-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[506,43,2,null,82,{"$f":"IF(A510=\"\",\"\",IF(A510=1,Age_Full_Month,IF(F509=11,0,F509+1)))","v":1},82,0,{"$f":"IF(A510=\"\",\"\",IF(AND(F510=11,G510=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H510-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C510-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B510,99),0,1,1)*K510,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E510,0,1,1)*L510,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*M510,FEE_rounding)","v":0},0,0,{"$f":"IF(C510>=1,ROUND(K510*OFFSET(Input!$U$27,B510,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B510=1,0,IF($C510>=1,ROUND(OFFSET(Input!$X$27,B510,0,1,1)*AL509,AV_rounding),0))","v":0},{"$f":"IF(B510=1,0,IF(C510=1,ROUND(OFFSET(Input!$W$27,B510,0,1,1)*AVERAGE($AI$5,$AL$5:$AL508),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),OFFSET(Input!$G$27,B510,0,1,1)-AE510,0)","v":0},{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),MIN(OFFSET(Input!$G$27,B510,0,1,1),AP509),0)","v":0},0,0,0,0,0,0,0,-812383.373405208,-858803.373405208,-860921.41420539003,-860921.41420539003,{"$f":"IF(A510=\"\",\"\",AL510-ROUND(AL510*OFFSET(Input!$S$27,$B510,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A510=\"\",\"\",ROUND(AP510*(1-OFFSET(Input!$T$27,MIN(B510,10),0,1,1)),2*FEE_rounding))","v":-860921.41420539003},4639078.58579461,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A510=1,PMF_1st=0),0,ROUND(IF(A510=1,AI510,AL509)*OFFSET(Input!$O$27,IF(A510=121,-1,0)+MIN(B510,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A510=1,PMF_1st=0),0,IF(SUM($K$5:$L510)-$AU509>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B509,B510),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C510-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[507,43,3,null,82,{"$f":"IF(A511=\"\",\"\",IF(A511=1,Age_Full_Month,IF(F510=11,0,F510+1)))","v":2},82,0,{"$f":"IF(A511=\"\",\"\",IF(AND(F511=11,G511=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H511-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C511-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B511,99),0,1,1)*K511,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E511,0,1,1)*L511,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*M511,FEE_rounding)","v":0},0,0,{"$f":"IF(C511>=1,ROUND(K511*OFFSET(Input!$U$27,B511,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B511=1,0,IF($C511>=1,ROUND(OFFSET(Input!$X$27,B511,0,1,1)*AL510,AV_rounding),0))","v":0},{"$f":"IF(B511=1,0,IF(C511=1,ROUND(OFFSET(Input!$W$27,B511,0,1,1)*AVERAGE($AI$5,$AL$5:$AL509),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),OFFSET(Input!$G$27,B511,0,1,1)-AE511,0)","v":0},{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),MIN(OFFSET(Input!$G$27,B511,0,1,1),AP510),0)","v":0},0,0,0,0,0,0,0,-860921.41420539003,-907341.41420539003,-909579.16290840402,-909579.16290840402,{"$f":"IF(A511=\"\",\"\",AL511-ROUND(AL511*OFFSET(Input!$S$27,$B511,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A511=\"\",\"\",ROUND(AP511*(1-OFFSET(Input!$T$27,MIN(B511,10),0,1,1)),2*FEE_rounding))","v":-909579.16290840402},4590420.8370915959,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A511=1,PMF_1st=0),0,ROUND(IF(A511=1,AI511,AL510)*OFFSET(Input!$O$27,IF(A511=121,-1,0)+MIN(B511,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A511=1,PMF_1st=0),0,IF(SUM($K$5:$L511)-$AU510>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B510,B511),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C511-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[508,43,4,null,82,{"$f":"IF(A512=\"\",\"\",IF(A512=1,Age_Full_Month,IF(F511=11,0,F511+1)))","v":3},82,0,{"$f":"IF(A512=\"\",\"\",IF(AND(F512=11,G512=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H512-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C512-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B512,99),0,1,1)*K512,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E512,0,1,1)*L512,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*M512,FEE_rounding)","v":0},0,0,{"$f":"IF(C512>=1,ROUND(K512*OFFSET(Input!$U$27,B512,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B512=1,0,IF($C512>=1,ROUND(OFFSET(Input!$X$27,B512,0,1,1)*AL511,AV_rounding),0))","v":0},{"$f":"IF(B512=1,0,IF(C512=1,ROUND(OFFSET(Input!$W$27,B512,0,1,1)*AVERAGE($AI$5,$AL$5:$AL510),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),OFFSET(Input!$G$27,B512,0,1,1)-AE512,0)","v":0},{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),MIN(OFFSET(Input!$G$27,B512,0,1,1),AP511),0)","v":0},0,0,0,0,0,0,0,-909579.16290840402,-955999.16290840402,-958356.91474623303,-958356.91474623303,{"$f":"IF(A512=\"\",\"\",AL512-ROUND(AL512*OFFSET(Input!$S$27,$B512,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A512=\"\",\"\",ROUND(AP512*(1-OFFSET(Input!$T$27,MIN(B512,10),0,1,1)),2*FEE_rounding))","v":-958356.91474623303},4541643.0852537667,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A512=1,PMF_1st=0),0,ROUND(IF(A512=1,AI512,AL511)*OFFSET(Input!$O$27,IF(A512=121,-1,0)+MIN(B512,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A512=1,PMF_1st=0),0,IF(SUM($K$5:$L512)-$AU511>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B511,B512),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C512-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[509,43,5,null,82,{"$f":"IF(A513=\"\",\"\",IF(A513=1,Age_Full_Month,IF(F512=11,0,F512+1)))","v":4},82,0,{"$f":"IF(A513=\"\",\"\",IF(AND(F513=11,G513=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H513-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C513-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B513,99),0,1,1)*K513,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E513,0,1,1)*L513,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*M513,FEE_rounding)","v":0},0,0,{"$f":"IF(C513>=1,ROUND(K513*OFFSET(Input!$U$27,B513,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B513=1,0,IF($C513>=1,ROUND(OFFSET(Input!$X$27,B513,0,1,1)*AL512,AV_rounding),0))","v":0},{"$f":"IF(B513=1,0,IF(C513=1,ROUND(OFFSET(Input!$W$27,B513,0,1,1)*AVERAGE($AI$5,$AL$5:$AL511),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),OFFSET(Input!$G$27,B513,0,1,1)-AE513,0)","v":0},{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),MIN(OFFSET(Input!$G$27,B513,0,1,1),AP512),0)","v":0},0,0,0,0,0,0,0,-958356.91474623303,-1004776.914746233,-1007254.96567898,-1007254.96567898,{"$f":"IF(A513=\"\",\"\",AL513-ROUND(AL513*OFFSET(Input!$S$27,$B513,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A513=\"\",\"\",ROUND(AP513*(1-OFFSET(Input!$T$27,MIN(B513,10),0,1,1)),2*FEE_rounding))","v":-1007254.96567898},4492745.0343210204,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A513=1,PMF_1st=0),0,ROUND(IF(A513=1,AI513,AL512)*OFFSET(Input!$O$27,IF(A513=121,-1,0)+MIN(B513,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A513=1,PMF_1st=0),0,IF(SUM($K$5:$L513)-$AU512>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B512,B513),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C513-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[510,43,6,null,82,{"$f":"IF(A514=\"\",\"\",IF(A514=1,Age_Full_Month,IF(F513=11,0,F513+1)))","v":5},82,0,{"$f":"IF(A514=\"\",\"\",IF(AND(F514=11,G514=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H514-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C514-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B514,99),0,1,1)*K514,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E514,0,1,1)*L514,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*M514,FEE_rounding)","v":0},0,0,{"$f":"IF(C514>=1,ROUND(K514*OFFSET(Input!$U$27,B514,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B514=1,0,IF($C514>=1,ROUND(OFFSET(Input!$X$27,B514,0,1,1)*AL513,AV_rounding),0))","v":0},{"$f":"IF(B514=1,0,IF(C514=1,ROUND(OFFSET(Input!$W$27,B514,0,1,1)*AVERAGE($AI$5,$AL$5:$AL512),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),OFFSET(Input!$G$27,B514,0,1,1)-AE514,0)","v":0},{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),MIN(OFFSET(Input!$G$27,B514,0,1,1),AP513),0)","v":0},0,0,0,0,0,0,0,-1007254.96567898,-1053674.9656789801,-1056273.61239667,-1056273.61239667,{"$f":"IF(A514=\"\",\"\",AL514-ROUND(AL514*OFFSET(Input!$S$27,$B514,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A514=\"\",\"\",ROUND(AP514*(1-OFFSET(Input!$T$27,MIN(B514,10),0,1,1)),2*FEE_rounding))","v":-1056273.61239667},4443726.3876033295,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A514=1,PMF_1st=0),0,ROUND(IF(A514=1,AI514,AL513)*OFFSET(Input!$O$27,IF(A514=121,-1,0)+MIN(B514,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A514=1,PMF_1st=0),0,IF(SUM($K$5:$L514)-$AU513>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B513,B514),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C514-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[511,43,7,null,82,{"$f":"IF(A515=\"\",\"\",IF(A515=1,Age_Full_Month,IF(F514=11,0,F514+1)))","v":6},82,0,{"$f":"IF(A515=\"\",\"\",IF(AND(F515=11,G515=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H515-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C515-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B515,99),0,1,1)*K515,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E515,0,1,1)*L515,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*M515,FEE_rounding)","v":0},0,0,{"$f":"IF(C515>=1,ROUND(K515*OFFSET(Input!$U$27,B515,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B515=1,0,IF($C515>=1,ROUND(OFFSET(Input!$X$27,B515,0,1,1)*AL514,AV_rounding),0))","v":0},{"$f":"IF(B515=1,0,IF(C515=1,ROUND(OFFSET(Input!$W$27,B515,0,1,1)*AVERAGE($AI$5,$AL$5:$AL513),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),OFFSET(Input!$G$27,B515,0,1,1)-AE515,0)","v":0},{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),MIN(OFFSET(Input!$G$27,B515,0,1,1),AP514),0)","v":0},0,0,0,0,0,0,0,-1056273.61239667,-1102693.61239667,-1105413.1523210399,-1105413.1523210399,{"$f":"IF(A515=\"\",\"\",AL515-ROUND(AL515*OFFSET(Input!$S$27,$B515,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A515=\"\",\"\",ROUND(AP515*(1-OFFSET(Input!$T$27,MIN(B515,10),0,1,1)),2*FEE_rounding))","v":-1105413.1523210399},4394586.8476789603,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A515=1,PMF_1st=0),0,ROUND(IF(A515=1,AI515,AL514)*OFFSET(Input!$O$27,IF(A515=121,-1,0)+MIN(B515,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A515=1,PMF_1st=0),0,IF(SUM($K$5:$L515)-$AU514>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B514,B515),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C515-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[512,43,8,null,82,{"$f":"IF(A516=\"\",\"\",IF(A516=1,Age_Full_Month,IF(F515=11,0,F515+1)))","v":7},82,0,{"$f":"IF(A516=\"\",\"\",IF(AND(F516=11,G516=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H516-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C516-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B516,99),0,1,1)*K516,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E516,0,1,1)*L516,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*M516,FEE_rounding)","v":0},0,0,{"$f":"IF(C516>=1,ROUND(K516*OFFSET(Input!$U$27,B516,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B516=1,0,IF($C516>=1,ROUND(OFFSET(Input!$X$27,B516,0,1,1)*AL515,AV_rounding),0))","v":0},{"$f":"IF(B516=1,0,IF(C516=1,ROUND(OFFSET(Input!$W$27,B516,0,1,1)*AVERAGE($AI$5,$AL$5:$AL514),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),OFFSET(Input!$G$27,B516,0,1,1)-AE516,0)","v":0},{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),MIN(OFFSET(Input!$G$27,B516,0,1,1),AP515),0)","v":0},0,0,0,0,0,0,0,-1105413.1523210399,-1151833.1523210399,-1154673.8836073501,-1154673.8836073501,{"$f":"IF(A516=\"\",\"\",AL516-ROUND(AL516*OFFSET(Input!$S$27,$B516,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A516=\"\",\"\",ROUND(AP516*(1-OFFSET(Input!$T$27,MIN(B516,10),0,1,1)),2*FEE_rounding))","v":-1154673.8836073501},4345326.1163926497,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A516=1,PMF_1st=0),0,ROUND(IF(A516=1,AI516,AL515)*OFFSET(Input!$O$27,IF(A516=121,-1,0)+MIN(B516,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A516=1,PMF_1st=0),0,IF(SUM($K$5:$L516)-$AU515>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B515,B516),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C516-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[513,43,9,null,{"$f":"IF($A517=\"\",\"\",Age_Insured+B517-1)","v":82},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Month,IF(F516=11,0,F516+1)))","v":8},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Year,IF(F516=11,G516+1,G516)))","v":82},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),DAY(EOMONTH((SignYY+INT(A517/12)+1911)&\"/\"&(IF(MOD(SignMM+A517-1,12)=0,12,MOD(SignMM+A517-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H517-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B517-1>=BPP,\"\",IF(AS516>0,1,0))","v":1},{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,IF(($BJ517+$AL516+$AP516+$AW517)/($BJ517+$AL516+$AP516)>$BK517,VLOOKUP($B517,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K517=0,0,IF(MOD(C517-1,12/Prem_Freq)=0,VLOOKUP(B517,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C517=1,VLOOKUP(B517,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C517-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B517,99),0,1,1)*K517,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E517,0,1,1)*L517,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*M517,FEE_rounding)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,K517-N517))","v":0},{"$f":"IF(A518=\"\",\"\",IF(K517=\"*****\",\"*****\",L517-O517+M517-P517))","v":0},{"$f":"IF(C517>=1,ROUND(K517*OFFSET(Input!$U$27,B517,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B517=1,0,IF($C517>=1,ROUND(OFFSET(Input!$X$27,B517,0,1,1)*AL516,AV_rounding),0))","v":0},{"$f":"IF(B517=1,0,IF(C517=1,ROUND(OFFSET(Input!$W$27,B517,0,1,1)*AVERAGE($AI$5,$AL$5:$AL515),AV_rounding),0))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,BA517,AI517))","v":0},{"$f":"IF(E517=\"\",\"\",IF(SUM(AI517,-V517)>BB517,BB517,SUM(AI517,-V517)))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,0,BA517-AI517))","v":46420},0,0,{"$f":"IF(E517=\" \",\" \",IF(Z517<BI516+BC517+BE517+BD517*0+BF517,BI516+BC517+BE517+BD517*0+BF517-BI516-Z517,0))","v":0},0,0,{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),OFFSET(Input!$G$27,B517,0,1,1)-AE517,0)","v":0},{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),MIN(OFFSET(Input!$G$27,B517,0,1,1),AP516),0)","v":0},{"$f":"IF(A518=\"\",\"\",AF516+AD517+AE517)","v":0},0,0,{"$f":"IF(A517=\"\",\"\",AL516+Q517+R517*0+IF(A517=1,0,SUM(S517:U517)))","v":0},{"$f":"IF(A517=\"\",\"\",AI517-V517-W517-Z517-AD517)","v":0},{"$f":"ROUND((AJ517-AB517)*(1+IRR_1)^(1/12)+IF(A517=1,S517,0),AV_rounding)","v":0},{"$f":"ROUND(AK517-AG517,AV_rounding)","v":0},-1154673.8836073501,-1201093.8836073501,{"$f":"ROUND((AN517-AC517)*(1+IRR_1)^(1/12),AV_rounding)","v":-1204056.1051461899},{"$f":"ROUND(AO517-AH517,AV_rounding)","v":-1204056.1051461899},{"$f":"IF(A517=\"\",\"\",AL517-ROUND(AL517*OFFSET(Input!$S$27,$B517,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A517=\"\",\"\",ROUND(AP517*(1-OFFSET(Input!$T$27,MIN(B517,10),0,1,1)),2*FEE_rounding))","v":-1204056.1051461899},{"$f":"AW517+AL517+AP517","v":4295943.8948538098},0,{"$f":"IF(A518=\"\",\"\",AU516+AD517+AE517)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,Q517+R517))","v":0},5500000,5500000,{"$f":"IF(A517=1,K517,MAX(AY516+K517-AD516-AE516,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ517/100000*VLOOKUP(Age_Insured+B517-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I517>0,I517/H517,1),2*FEE_rounding)*IF(G518>14,1,0)*IF(AND(I517=0,H517>0),0,1)","v":46420},0,null,null,{"$f":"IF(AND(A517=1,PMF_1st=0),0,ROUND(IF(A517=1,AI517,AL516)*OFFSET(Input!$O$27,IF(A517=121,-1,0)+MIN(B517,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A517=1,PMF_1st=0),0,IF(SUM($K$5:$L517)-$AU516>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B516,B517),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A517+1","v":514},{"$f":"IF($A518=\"\",\"\",INT((A518-1)/12)+1)","v":43},{"$f":"IF($A518=\"\",\"\",MOD((A518-1),12)+1)","v":10},null,82,{"$f":"IF(A518=\"\",\"\",IF(A518=1,Age_Full_Month,IF(F517=11,0,F517+1)))","v":9},82,0,{"$f":"IF(A518=\"\",\"\",IF(AND(F518=11,G518=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H518-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C518-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B518,99),0,1,1)*K518,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E518,0,1,1)*L518,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*M518,FEE_rounding)","v":0},0,0,{"$f":"IF(C518>=1,ROUND(K518*OFFSET(Input!$U$27,B518,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B518=1,0,IF($C518>=1,ROUND(OFFSET(Input!$X$27,B518,0,1,1)*AL517,AV_rounding),0))","v":0},{"$f":"IF(B518=1,0,IF(C518=1,ROUND(OFFSET(Input!$W$27,B518,0,1,1)*AVERAGE($AI$5,$AL$5:$AL516),AV_rounding),0))","v":0},0,0,46420,{"$f":"Q518+R518","v":0},{"$f":"IF(E518=\" \",\" \",IF(AI518+AM518-V518>BI517+BC518+BD518+BF518+BE518,BI517+BC518+BD518+BF518+BE518,MAX(AI518+AM518-V518,0)))","v":0},0,{"$f":"BG518","v":0},{"$f":"BH518","v":0},{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),OFFSET(Input!$G$27,B518,0,1,1)-AE518,0)","v":0},{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),MIN(OFFSET(Input!$G$27,B518,0,1,1),AP517),0)","v":0},0,0,0,0,0,0,0,{"$f":"R518+AO517","v":-1204056.1051461899},{"$f":"AM518-X518-AA518-AE518","v":-1250476.1051461899},-1253560.1165652999,-1253560.1165652999,{"$f":"IF(A518=\"\",\"\",AL518-ROUND(AL518*OFFSET(Input!$S$27,$B518,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A518=\"\",\"\",ROUND(AP518*(1-OFFSET(Input!$T$27,MIN(B518,10),0,1,1)),2*FEE_rounding))","v":-1253560.1165652999},4246439.8834346998,0,0,0,{"$f":"AW517","v":5500000},{"$f":"AW518+AI518","v":5500000},3000000,{"$f":"IF(A518=\"\",\"\",AW518)","v":5500000},46420,0,null,null,{"$f":"IF(AND(A518=1,PMF_1st=0),0,ROUND(IF(A518=1,AI518,AL517)*OFFSET(Input!$O$27,IF(A518=121,-1,0)+MIN(B518,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A518=1,PMF_1st=0),0,IF(SUM($K$5:$L518)-$AU517>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B517,B518),21),0,1,1)))","v":0},null,null,{"$f":"BI517+BC518+BD518+BE518+BF518-Z518-AA518","v":0},{"$f":"IF(MOD($C518-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E518<=30,1.9,IF($E518<=40,1.6,IF($E518<=50,1.4,IF($E518<=60,1.2,IF($E518<=70,1.1,IF($E518<=90,1.02,1))))))","v":1.02}]
[515,43,11,null,82,{"$f":"IF(A519=\"\",\"\",IF(A519=1,Age_Full_Month,IF(F518=11,0,F518+1)))","v":10},82,0,{"$f":"IF(A519=\"\",\"\",IF(AND(F519=11,G519=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H519-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C519-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B519,99),0,1,1)*K519,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E519,0,1,1)*L519,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*M519,FEE_rounding)","v":0},0,0,{"$f":"IF(C519>=1,ROUND(K519*OFFSET(Input!$U$27,B519,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B519=1,0,IF($C519>=1,ROUND(OFFSET(Input!$X$27,B519,0,1,1)*AL518,AV_rounding),0))","v":0},{"$f":"IF(B519=1,0,IF(C519=1,ROUND(OFFSET(Input!$W$27,B519,0,1,1)*AVERAGE($AI$5,$AL$5:$AL517),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),OFFSET(Input!$G$27,B519,0,1,1)-AE519,0)","v":0},{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),MIN(OFFSET(Input!$G$27,B519,0,1,1),AP518),0)","v":0},0,0,0,0,0,0,0,-1253560.1165652999,-1299980.1165652999,-1303186.21823138,-1303186.21823138,{"$f":"IF(A519=\"\",\"\",AL519-ROUND(AL519*OFFSET(Input!$S$27,$B519,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A519=\"\",\"\",ROUND(AP519*(1-OFFSET(Input!$T$27,MIN(B519,10),0,1,1)),2*FEE_rounding))","v":-1303186.21823138},4196813.78176862,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A519=1,PMF_1st=0),0,ROUND(IF(A519=1,AI519,AL518)*OFFSET(Input!$O$27,IF(A519=121,-1,0)+MIN(B519,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A519=1,PMF_1st=0),0,IF(SUM($K$5:$L519)-$AU518>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B518,B519),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C519-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[516,43,12,null,82,{"$f":"IF(A520=\"\",\"\",IF(A520=1,Age_Full_Month,IF(F519=11,0,F519+1)))","v":11},82,0,{"$f":"IF(A520=\"\",\"\",IF(AND(F520=11,G520=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H520-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C520-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B520,99),0,1,1)*K520,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E520,0,1,1)*L520,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*M520,FEE_rounding)","v":0},0,0,{"$f":"IF(C520>=1,ROUND(K520*OFFSET(Input!$U$27,B520,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B520=1,0,IF($C520>=1,ROUND(OFFSET(Input!$X$27,B520,0,1,1)*AL519,AV_rounding),0))","v":0},{"$f":"IF(B520=1,0,IF(C520=1,ROUND(OFFSET(Input!$W$27,B520,0,1,1)*AVERAGE($AI$5,$AL$5:$AL518),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),OFFSET(Input!$G$27,B520,0,1,1)-AE520,0)","v":0},{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),MIN(OFFSET(Input!$G$27,B520,0,1,1),AP519),0)","v":0},0,0,0,0,0,0,0,-1303186.21823138,-1349606.21823138,-1352934.7112519201,-1352934.7112519201,{"$f":"IF(A520=\"\",\"\",AL520-ROUND(AL520*OFFSET(Input!$S$27,$B520,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A520=\"\",\"\",ROUND(AP520*(1-OFFSET(Input!$T$27,MIN(B520,10),0,1,1)),2*FEE_rounding))","v":-1352934.7112519201},4147065.2887480799,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A520=1,PMF_1st=0),0,ROUND(IF(A520=1,AI520,AL519)*OFFSET(Input!$O$27,IF(A520=121,-1,0)+MIN(B520,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A520=1,PMF_1st=0),0,IF(SUM($K$5:$L520)-$AU519>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B519,B520),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C520-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[517,44,1,null,83,{"$f":"IF(A521=\"\",\"\",IF(A521=1,Age_Full_Month,IF(F520=11,0,F520+1)))","v":0},83,0,{"$f":"IF(A521=\"\",\"\",IF(AND(F521=11,G521=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H521-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C521-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B521,99),0,1,1)*K521,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E521,0,1,1)*L521,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*M521,FEE_rounding)","v":0},0,0,{"$f":"IF(C521>=1,ROUND(K521*OFFSET(Input!$U$27,B521,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B521=1,0,IF($C521>=1,ROUND(OFFSET(Input!$X$27,B521,0,1,1)*AL520,AV_rounding),0))","v":0},{"$f":"IF(B521=1,0,IF(C521=1,ROUND(OFFSET(Input!$W$27,B521,0,1,1)*AVERAGE($AI$5,$AL$5:$AL519),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),OFFSET(Input!$G$27,B521,0,1,1)-AE521,0)","v":0},{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),MIN(OFFSET(Input!$G$27,B521,0,1,1),AP520),0)","v":0},0,0,0,0,0,0,0,-1352934.7112519201,-1403589.7112519201,-1407051.3421294999,-1407051.3421294999,{"$f":"IF(A521=\"\",\"\",AL521-ROUND(AL521*OFFSET(Input!$S$27,$B521,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A521=\"\",\"\",ROUND(AP521*(1-OFFSET(Input!$T$27,MIN(B521,10),0,1,1)),2*FEE_rounding))","v":-1407051.3421294999},4092948.6578705003,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A521=1,PMF_1st=0),0,ROUND(IF(A521=1,AI521,AL520)*OFFSET(Input!$O$27,IF(A521=121,-1,0)+MIN(B521,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A521=1,PMF_1st=0),0,IF(SUM($K$5:$L521)-$AU520>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B520,B521),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C521-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[518,44,2,null,83,{"$f":"IF(A522=\"\",\"\",IF(A522=1,Age_Full_Month,IF(F521=11,0,F521+1)))","v":1},83,0,{"$f":"IF(A522=\"\",\"\",IF(AND(F522=11,G522=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H522-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C522-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B522,99),0,1,1)*K522,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E522,0,1,1)*L522,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*M522,FEE_rounding)","v":0},0,0,{"$f":"IF(C522>=1,ROUND(K522*OFFSET(Input!$U$27,B522,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B522=1,0,IF($C522>=1,ROUND(OFFSET(Input!$X$27,B522,0,1,1)*AL521,AV_rounding),0))","v":0},{"$f":"IF(B522=1,0,IF(C522=1,ROUND(OFFSET(Input!$W$27,B522,0,1,1)*AVERAGE($AI$5,$AL$5:$AL520),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),OFFSET(Input!$G$27,B522,0,1,1)-AE522,0)","v":0},{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),MIN(OFFSET(Input!$G$27,B522,0,1,1),AP521),0)","v":0},0,0,0,0,0,0,0,-1407051.3421294999,-1457706.3421294999,-1461301.43921799,-1461301.43921799,{"$f":"IF(A522=\"\",\"\",AL522-ROUND(AL522*OFFSET(Input!$S$27,$B522,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A522=\"\",\"\",ROUND(AP522*(1-OFFSET(Input!$T$27,MIN(B522,10),0,1,1)),2*FEE_rounding))","v":-1461301.43921799},4038698.5607820097,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A522=1,PMF_1st=0),0,ROUND(IF(A522=1,AI522,AL521)*OFFSET(Input!$O$27,IF(A522=121,-1,0)+MIN(B522,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A522=1,PMF_1st=0),0,IF(SUM($K$5:$L522)-$AU521>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B521,B522),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C522-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[519,44,3,null,83,{"$f":"IF(A523=\"\",\"\",IF(A523=1,Age_Full_Month,IF(F522=11,0,F522+1)))","v":2},83,0,{"$f":"IF(A523=\"\",\"\",IF(AND(F523=11,G523=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H523-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C523-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B523,99),0,1,1)*K523,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E523,0,1,1)*L523,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*M523,FEE_rounding)","v":0},0,0,{"$f":"IF(C523>=1,ROUND(K523*OFFSET(Input!$U$27,B523,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B523=1,0,IF($C523>=1,ROUND(OFFSET(Input!$X$27,B523,0,1,1)*AL522,AV_rounding),0))","v":0},{"$f":"IF(B523=1,0,IF(C523=1,ROUND(OFFSET(Input!$W$27,B523,0,1,1)*AVERAGE($AI$5,$AL$5:$AL521),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),OFFSET(Input!$G$27,B523,0,1,1)-AE523,0)","v":0},{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),MIN(OFFSET(Input!$G$27,B523,0,1,1),AP522),0)","v":0},0,0,0,0,0,0,0,-1461301.43921799,-1511956.43921799,-1515685.3316810699,-1515685.3316810699,{"$f":"IF(A523=\"\",\"\",AL523-ROUND(AL523*OFFSET(Input!$S$27,$B523,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A523=\"\",\"\",ROUND(AP523*(1-OFFSET(Input!$T$27,MIN(B523,10),0,1,1)),2*FEE_rounding))","v":-1515685.3316810699},3984314.6683189301,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A523=1,PMF_1st=0),0,ROUND(IF(A523=1,AI523,AL522)*OFFSET(Input!$O$27,IF(A523=121,-1,0)+MIN(B523,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A523=1,PMF_1st=0),0,IF(SUM($K$5:$L523)-$AU522>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B522,B523),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C523-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[520,44,4,null,83,{"$f":"IF(A524=\"\",\"\",IF(A524=1,Age_Full_Month,IF(F523=11,0,F523+1)))","v":3},83,0,{"$f":"IF(A524=\"\",\"\",IF(AND(F524=11,G524=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H524-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C524-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B524,99),0,1,1)*K524,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E524,0,1,1)*L524,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*M524,FEE_rounding)","v":0},0,0,{"$f":"IF(C524>=1,ROUND(K524*OFFSET(Input!$U$27,B524,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B524=1,0,IF($C524>=1,ROUND(OFFSET(Input!$X$27,B524,0,1,1)*AL523,AV_rounding),0))","v":0},{"$f":"IF(B524=1,0,IF(C524=1,ROUND(OFFSET(Input!$W$27,B524,0,1,1)*AVERAGE($AI$5,$AL$5:$AL522),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),OFFSET(Input!$G$27,B524,0,1,1)-AE524,0)","v":0},{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),MIN(OFFSET(Input!$G$27,B524,0,1,1),AP523),0)","v":0},0,0,0,0,0,0,0,-1515685.3316810699,-1566340.3316810699,-1570203.34949424,-1570203.34949424,{"$f":"IF(A524=\"\",\"\",AL524-ROUND(AL524*OFFSET(Input!$S$27,$B524,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A524=\"\",\"\",ROUND(AP524*(1-OFFSET(Input!$T$27,MIN(B524,10),0,1,1)),2*FEE_rounding))","v":-1570203.34949424},3929796.6505057598,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A524=1,PMF_1st=0),0,ROUND(IF(A524=1,AI524,AL523)*OFFSET(Input!$O$27,IF(A524=121,-1,0)+MIN(B524,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A524=1,PMF_1st=0),0,IF(SUM($K$5:$L524)-$AU523>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B523,B524),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C524-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[521,44,5,null,83,{"$f":"IF(A525=\"\",\"\",IF(A525=1,Age_Full_Month,IF(F524=11,0,F524+1)))","v":4},83,0,{"$f":"IF(A525=\"\",\"\",IF(AND(F525=11,G525=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H525-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C525-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B525,99),0,1,1)*K525,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E525,0,1,1)*L525,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*M525,FEE_rounding)","v":0},0,0,{"$f":"IF(C525>=1,ROUND(K525*OFFSET(Input!$U$27,B525,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B525=1,0,IF($C525>=1,ROUND(OFFSET(Input!$X$27,B525,0,1,1)*AL524,AV_rounding),0))","v":0},{"$f":"IF(B525=1,0,IF(C525=1,ROUND(OFFSET(Input!$W$27,B525,0,1,1)*AVERAGE($AI$5,$AL$5:$AL523),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),OFFSET(Input!$G$27,B525,0,1,1)-AE525,0)","v":0},{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),MIN(OFFSET(Input!$G$27,B525,0,1,1),AP524),0)","v":0},0,0,0,0,0,0,0,-1570203.34949424,-1620858.34949424,-1624855.82344678,-1624855.82344678,{"$f":"IF(A525=\"\",\"\",AL525-ROUND(AL525*OFFSET(Input!$S$27,$B525,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A525=\"\",\"\",ROUND(AP525*(1-OFFSET(Input!$T$27,MIN(B525,10),0,1,1)),2*FEE_rounding))","v":-1624855.82344678},3875144.17655322,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A525=1,PMF_1st=0),0,ROUND(IF(A525=1,AI525,AL524)*OFFSET(Input!$O$27,IF(A525=121,-1,0)+MIN(B525,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A525=1,PMF_1st=0),0,IF(SUM($K$5:$L525)-$AU524>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B524,B525),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C525-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[522,44,6,null,83,{"$f":"IF(A526=\"\",\"\",IF(A526=1,Age_Full_Month,IF(F525=11,0,F525+1)))","v":5},83,0,{"$f":"IF(A526=\"\",\"\",IF(AND(F526=11,G526=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H526-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C526-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B526,99),0,1,1)*K526,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E526,0,1,1)*L526,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*M526,FEE_rounding)","v":0},0,0,{"$f":"IF(C526>=1,ROUND(K526*OFFSET(Input!$U$27,B526,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B526=1,0,IF($C526>=1,ROUND(OFFSET(Input!$X$27,B526,0,1,1)*AL525,AV_rounding),0))","v":0},{"$f":"IF(B526=1,0,IF(C526=1,ROUND(OFFSET(Input!$W$27,B526,0,1,1)*AVERAGE($AI$5,$AL$5:$AL524),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),OFFSET(Input!$G$27,B526,0,1,1)-AE526,0)","v":0},{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),MIN(OFFSET(Input!$G$27,B526,0,1,1),AP525),0)","v":0},0,0,0,0,0,0,0,-1624855.82344678,-1675510.82344678,-1679643.0851438099,-1679643.0851438099,{"$f":"IF(A526=\"\",\"\",AL526-ROUND(AL526*OFFSET(Input!$S$27,$B526,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A526=\"\",\"\",ROUND(AP526*(1-OFFSET(Input!$T$27,MIN(B526,10),0,1,1)),2*FEE_rounding))","v":-1679643.0851438099},3820356.9148561899,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A526=1,PMF_1st=0),0,ROUND(IF(A526=1,AI526,AL525)*OFFSET(Input!$O$27,IF(A526=121,-1,0)+MIN(B526,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A526=1,PMF_1st=0),0,IF(SUM($K$5:$L526)-$AU525>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B525,B526),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C526-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[523,44,7,null,83,{"$f":"IF(A527=\"\",\"\",IF(A527=1,Age_Full_Month,IF(F526=11,0,F526+1)))","v":6},83,0,{"$f":"IF(A527=\"\",\"\",IF(AND(F527=11,G527=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H527-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C527-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B527,99),0,1,1)*K527,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E527,0,1,1)*L527,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*M527,FEE_rounding)","v":0},0,0,{"$f":"IF(C527>=1,ROUND(K527*OFFSET(Input!$U$27,B527,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B527=1,0,IF($C527>=1,ROUND(OFFSET(Input!$X$27,B527,0,1,1)*AL526,AV_rounding),0))","v":0},{"$f":"IF(B527=1,0,IF(C527=1,ROUND(OFFSET(Input!$W$27,B527,0,1,1)*AVERAGE($AI$5,$AL$5:$AL525),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),OFFSET(Input!$G$27,B527,0,1,1)-AE527,0)","v":0},{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),MIN(OFFSET(Input!$G$27,B527,0,1,1),AP526),0)","v":0},0,0,0,0,0,0,0,-1679643.0851438099,-1730298.0851438099,-1734565.4670082701,-1734565.4670082701,{"$f":"IF(A527=\"\",\"\",AL527-ROUND(AL527*OFFSET(Input!$S$27,$B527,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A527=\"\",\"\",ROUND(AP527*(1-OFFSET(Input!$T$27,MIN(B527,10),0,1,1)),2*FEE_rounding))","v":-1734565.4670082701},3765434.5329917297,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A527=1,PMF_1st=0),0,ROUND(IF(A527=1,AI527,AL526)*OFFSET(Input!$O$27,IF(A527=121,-1,0)+MIN(B527,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A527=1,PMF_1st=0),0,IF(SUM($K$5:$L527)-$AU526>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B526,B527),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C527-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[524,44,8,null,83,{"$f":"IF(A528=\"\",\"\",IF(A528=1,Age_Full_Month,IF(F527=11,0,F527+1)))","v":7},83,0,{"$f":"IF(A528=\"\",\"\",IF(AND(F528=11,G528=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H528-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C528-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B528,99),0,1,1)*K528,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E528,0,1,1)*L528,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*M528,FEE_rounding)","v":0},0,0,{"$f":"IF(C528>=1,ROUND(K528*OFFSET(Input!$U$27,B528,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B528=1,0,IF($C528>=1,ROUND(OFFSET(Input!$X$27,B528,0,1,1)*AL527,AV_rounding),0))","v":0},{"$f":"IF(B528=1,0,IF(C528=1,ROUND(OFFSET(Input!$W$27,B528,0,1,1)*AVERAGE($AI$5,$AL$5:$AL526),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),OFFSET(Input!$G$27,B528,0,1,1)-AE528,0)","v":0},{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),MIN(OFFSET(Input!$G$27,B528,0,1,1),AP527),0)","v":0},0,0,0,0,0,0,0,-1734565.4670082701,-1785220.4670082701,-1789623.3022829499,-1789623.3022829499,{"$f":"IF(A528=\"\",\"\",AL528-ROUND(AL528*OFFSET(Input!$S$27,$B528,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A528=\"\",\"\",ROUND(AP528*(1-OFFSET(Input!$T$27,MIN(B528,10),0,1,1)),2*FEE_rounding))","v":-1789623.3022829499},3710376.6977170501,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A528=1,PMF_1st=0),0,ROUND(IF(A528=1,AI528,AL527)*OFFSET(Input!$O$27,IF(A528=121,-1,0)+MIN(B528,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A528=1,PMF_1st=0),0,IF(SUM($K$5:$L528)-$AU527>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B527,B528),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C528-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[525,44,9,null,83,{"$f":"IF(A529=\"\",\"\",IF(A529=1,Age_Full_Month,IF(F528=11,0,F528+1)))","v":8},83,0,{"$f":"IF(A529=\"\",\"\",IF(AND(F529=11,G529=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H529-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C529-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B529,99),0,1,1)*K529,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E529,0,1,1)*L529,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*M529,FEE_rounding)","v":0},0,0,{"$f":"IF(C529>=1,ROUND(K529*OFFSET(Input!$U$27,B529,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B529=1,0,IF($C529>=1,ROUND(OFFSET(Input!$X$27,B529,0,1,1)*AL528,AV_rounding),0))","v":0},{"$f":"IF(B529=1,0,IF(C529=1,ROUND(OFFSET(Input!$W$27,B529,0,1,1)*AVERAGE($AI$5,$AL$5:$AL527),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),OFFSET(Input!$G$27,B529,0,1,1)-AE529,0)","v":0},{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),MIN(OFFSET(Input!$G$27,B529,0,1,1),AP528),0)","v":0},0,0,0,0,0,0,0,-1789623.3022829499,-1840278.3022829499,-1844816.9250324999,-1844816.9250324999,{"$f":"IF(A529=\"\",\"\",AL529-ROUND(AL529*OFFSET(Input!$S$27,$B529,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A529=\"\",\"\",ROUND(AP529*(1-OFFSET(Input!$T$27,MIN(B529,10),0,1,1)),2*FEE_rounding))","v":-1844816.9250324999},3655183.0749674998,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A529=1,PMF_1st=0),0,ROUND(IF(A529=1,AI529,AL528)*OFFSET(Input!$O$27,IF(A529=121,-1,0)+MIN(B529,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A529=1,PMF_1st=0),0,IF(SUM($K$5:$L529)-$AU528>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B528,B529),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C529-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[526,44,10,null,83,{"$f":"IF(A530=\"\",\"\",IF(A530=1,Age_Full_Month,IF(F529=11,0,F529+1)))","v":9},83,0,{"$f":"IF(A530=\"\",\"\",IF(AND(F530=11,G530=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H530-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C530-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B530,99),0,1,1)*K530,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E530,0,1,1)*L530,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*M530,FEE_rounding)","v":0},0,0,{"$f":"IF(C530>=1,ROUND(K530*OFFSET(Input!$U$27,B530,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B530=1,0,IF($C530>=1,ROUND(OFFSET(Input!$X$27,B530,0,1,1)*AL529,AV_rounding),0))","v":0},{"$f":"IF(B530=1,0,IF(C530=1,ROUND(OFFSET(Input!$W$27,B530,0,1,1)*AVERAGE($AI$5,$AL$5:$AL528),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),OFFSET(Input!$G$27,B530,0,1,1)-AE530,0)","v":0},{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),MIN(OFFSET(Input!$G$27,B530,0,1,1),AP529),0)","v":0},0,0,0,0,0,0,0,-1844816.9250324999,-1895471.9250324999,-1900146.6701454599,-1900146.6701454599,{"$f":"IF(A530=\"\",\"\",AL530-ROUND(AL530*OFFSET(Input!$S$27,$B530,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A530=\"\",\"\",ROUND(AP530*(1-OFFSET(Input!$T$27,MIN(B530,10),0,1,1)),2*FEE_rounding))","v":-1900146.6701454599},3599853.3298545401,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A530=1,PMF_1st=0),0,ROUND(IF(A530=1,AI530,AL529)*OFFSET(Input!$O$27,IF(A530=121,-1,0)+MIN(B530,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A530=1,PMF_1st=0),0,IF(SUM($K$5:$L530)-$AU529>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B529,B530),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C530-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[527,44,11,null,83,{"$f":"IF(A531=\"\",\"\",IF(A531=1,Age_Full_Month,IF(F530=11,0,F530+1)))","v":10},83,0,{"$f":"IF(A531=\"\",\"\",IF(AND(F531=11,G531=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H531-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C531-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B531,99),0,1,1)*K531,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E531,0,1,1)*L531,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*M531,FEE_rounding)","v":0},0,0,{"$f":"IF(C531>=1,ROUND(K531*OFFSET(Input!$U$27,B531,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B531=1,0,IF($C531>=1,ROUND(OFFSET(Input!$X$27,B531,0,1,1)*AL530,AV_rounding),0))","v":0},{"$f":"IF(B531=1,0,IF(C531=1,ROUND(OFFSET(Input!$W$27,B531,0,1,1)*AVERAGE($AI$5,$AL$5:$AL529),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),OFFSET(Input!$G$27,B531,0,1,1)-AE531,0)","v":0},{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),MIN(OFFSET(Input!$G$27,B531,0,1,1),AP530),0)","v":0},0,0,0,0,0,0,0,-1900146.6701454599,-1950801.6701454599,-1955612.8733363,-1955612.8733363,{"$f":"IF(A531=\"\",\"\",AL531-ROUND(AL531*OFFSET(Input!$S$27,$B531,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A531=\"\",\"\",ROUND(AP531*(1-OFFSET(Input!$T$27,MIN(B531,10),0,1,1)),2*FEE_rounding))","v":-1955612.8733363},3544387.1266636997,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A531=1,PMF_1st=0),0,ROUND(IF(A531=1,AI531,AL530)*OFFSET(Input!$O$27,IF(A531=121,-1,0)+MIN(B531,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A531=1,PMF_1st=0),0,IF(SUM($K$5:$L531)-$AU530>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B530,B531),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C531-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[528,44,12,null,83,{"$f":"IF(A532=\"\",\"\",IF(A532=1,Age_Full_Month,IF(F531=11,0,F531+1)))","v":11},83,0,{"$f":"IF(A532=\"\",\"\",IF(AND(F532=11,G532=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H532-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C532-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B532,99),0,1,1)*K532,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E532,0,1,1)*L532,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*M532,FEE_rounding)","v":0},0,0,{"$f":"IF(C532>=1,ROUND(K532*OFFSET(Input!$U$27,B532,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B532=1,0,IF($C532>=1,ROUND(OFFSET(Input!$X$27,B532,0,1,1)*AL531,AV_rounding),0))","v":0},{"$f":"IF(B532=1,0,IF(C532=1,ROUND(OFFSET(Input!$W$27,B532,0,1,1)*AVERAGE($AI$5,$AL$5:$AL530),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),OFFSET(Input!$G$27,B532,0,1,1)-AE532,0)","v":0},{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),MIN(OFFSET(Input!$G$27,B532,0,1,1),AP531),0)","v":0},0,0,0,0,0,0,0,-1955612.8733363,-2006267.8733363,-2011215.8711474501,-2011215.8711474501,{"$f":"IF(A532=\"\",\"\",AL532-ROUND(AL532*OFFSET(Input!$S$27,$B532,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A532=\"\",\"\",ROUND(AP532*(1-OFFSET(Input!$T$27,MIN(B532,10),0,1,1)),2*FEE_rounding))","v":-2011215.8711474501},3488784.1288525499,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A532=1,PMF_1st=0),0,ROUND(IF(A532=1,AI532,AL531)*OFFSET(Input!$O$27,IF(A532=121,-1,0)+MIN(B532,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A532=1,PMF_1st=0),0,IF(SUM($K$5:$L532)-$AU531>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B531,B532),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C532-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[529,45,1,null,84,{"$f":"IF(A533=\"\",\"\",IF(A533=1,Age_Full_Month,IF(F532=11,0,F532+1)))","v":0},84,0,{"$f":"IF(A533=\"\",\"\",IF(AND(F533=11,G533=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H533-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C533-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B533,99),0,1,1)*K533,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E533,0,1,1)*L533,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*M533,FEE_rounding)","v":0},0,0,{"$f":"IF(C533>=1,ROUND(K533*OFFSET(Input!$U$27,B533,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B533=1,0,IF($C533>=1,ROUND(OFFSET(Input!$X$27,B533,0,1,1)*AL532,AV_rounding),0))","v":0},{"$f":"IF(B533=1,0,IF(C533=1,ROUND(OFFSET(Input!$W$27,B533,0,1,1)*AVERAGE($AI$5,$AL$5:$AL531),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),OFFSET(Input!$G$27,B533,0,1,1)-AE533,0)","v":0},{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),MIN(OFFSET(Input!$G$27,B533,0,1,1),AP532),0)","v":0},0,0,0,0,0,0,0,-2011215.8711474501,-2066490.8711474501,-2071587.3951177001,-2071587.3951177001,{"$f":"IF(A533=\"\",\"\",AL533-ROUND(AL533*OFFSET(Input!$S$27,$B533,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A533=\"\",\"\",ROUND(AP533*(1-OFFSET(Input!$T$27,MIN(B533,10),0,1,1)),2*FEE_rounding))","v":-2071587.3951177001},3428412.6048822999,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A533=1,PMF_1st=0),0,ROUND(IF(A533=1,AI533,AL532)*OFFSET(Input!$O$27,IF(A533=121,-1,0)+MIN(B533,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A533=1,PMF_1st=0),0,IF(SUM($K$5:$L533)-$AU532>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B532,B533),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C533-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[530,45,2,null,84,{"$f":"IF(A534=\"\",\"\",IF(A534=1,Age_Full_Month,IF(F533=11,0,F533+1)))","v":1},84,0,{"$f":"IF(A534=\"\",\"\",IF(AND(F534=11,G534=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H534-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C534-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B534,99),0,1,1)*K534,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E534,0,1,1)*L534,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*M534,FEE_rounding)","v":0},0,0,{"$f":"IF(C534>=1,ROUND(K534*OFFSET(Input!$U$27,B534,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B534=1,0,IF($C534>=1,ROUND(OFFSET(Input!$X$27,B534,0,1,1)*AL533,AV_rounding),0))","v":0},{"$f":"IF(B534=1,0,IF(C534=1,ROUND(OFFSET(Input!$W$27,B534,0,1,1)*AVERAGE($AI$5,$AL$5:$AL532),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),OFFSET(Input!$G$27,B534,0,1,1)-AE534,0)","v":0},{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),MIN(OFFSET(Input!$G$27,B534,0,1,1),AP533),0)","v":0},0,0,0,0,0,0,0,-2071587.3951177001,-2126862.3951177001,-2132107.8115526298,-2132107.8115526298,{"$f":"IF(A534=\"\",\"\",AL534-ROUND(AL534*OFFSET(Input!$S$27,$B534,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A534=\"\",\"\",ROUND(AP534*(1-OFFSET(Input!$T$27,MIN(B534,10),0,1,1)),2*FEE_rounding))","v":-2132107.8115526298},3367892.1884473702,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A534=1,PMF_1st=0),0,ROUND(IF(A534=1,AI534,AL533)*OFFSET(Input!$O$27,IF(A534=121,-1,0)+MIN(B534,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A534=1,PMF_1st=0),0,IF(SUM($K$5:$L534)-$AU533>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B533,B534),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C534-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[531,45,3,null,84,{"$f":"IF(A535=\"\",\"\",IF(A535=1,Age_Full_Month,IF(F534=11,0,F534+1)))","v":2},84,0,{"$f":"IF(A535=\"\",\"\",IF(AND(F535=11,G535=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H535-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C535-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B535,99),0,1,1)*K535,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E535,0,1,1)*L535,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*M535,FEE_rounding)","v":0},0,0,{"$f":"IF(C535>=1,ROUND(K535*OFFSET(Input!$U$27,B535,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B535=1,0,IF($C535>=1,ROUND(OFFSET(Input!$X$27,B535,0,1,1)*AL534,AV_rounding),0))","v":0},{"$f":"IF(B535=1,0,IF(C535=1,ROUND(OFFSET(Input!$W$27,B535,0,1,1)*AVERAGE($AI$5,$AL$5:$AL533),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),OFFSET(Input!$G$27,B535,0,1,1)-AE535,0)","v":0},{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),MIN(OFFSET(Input!$G$27,B535,0,1,1),AP534),0)","v":0},0,0,0,0,0,0,0,-2132107.8115526298,-2187382.8115526298,-2192777.4876612201,-2192777.4876612201,{"$f":"IF(A535=\"\",\"\",AL535-ROUND(AL535*OFFSET(Input!$S$27,$B535,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A535=\"\",\"\",ROUND(AP535*(1-OFFSET(Input!$T$27,MIN(B535,10),0,1,1)),2*FEE_rounding))","v":-2192777.4876612201},3307222.5123387799,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A535=1,PMF_1st=0),0,ROUND(IF(A535=1,AI535,AL534)*OFFSET(Input!$O$27,IF(A535=121,-1,0)+MIN(B535,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A535=1,PMF_1st=0),0,IF(SUM($K$5:$L535)-$AU534>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B534,B535),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C535-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[532,45,4,null,84,{"$f":"IF(A536=\"\",\"\",IF(A536=1,Age_Full_Month,IF(F535=11,0,F535+1)))","v":3},84,0,{"$f":"IF(A536=\"\",\"\",IF(AND(F536=11,G536=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H536-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C536-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B536,99),0,1,1)*K536,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E536,0,1,1)*L536,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*M536,FEE_rounding)","v":0},0,0,{"$f":"IF(C536>=1,ROUND(K536*OFFSET(Input!$U$27,B536,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B536=1,0,IF($C536>=1,ROUND(OFFSET(Input!$X$27,B536,0,1,1)*AL535,AV_rounding),0))","v":0},{"$f":"IF(B536=1,0,IF(C536=1,ROUND(OFFSET(Input!$W$27,B536,0,1,1)*AVERAGE($AI$5,$AL$5:$AL534),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),OFFSET(Input!$G$27,B536,0,1,1)-AE536,0)","v":0},{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),MIN(OFFSET(Input!$G$27,B536,0,1,1),AP535),0)","v":0},0,0,0,0,0,0,0,-2192777.4876612201,-2248052.4876612201,-2253596.7915580901,-2253596.7915580901,{"$f":"IF(A536=\"\",\"\",AL536-ROUND(AL536*OFFSET(Input!$S$27,$B536,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A536=\"\",\"\",ROUND(AP536*(1-OFFSET(Input!$T$27,MIN(B536,10),0,1,1)),2*FEE_rounding))","v":-2253596.7915580901},3246403.2084419099,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A536=1,PMF_1st=0),0,ROUND(IF(A536=1,AI536,AL535)*OFFSET(Input!$O$27,IF(A536=121,-1,0)+MIN(B536,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A536=1,PMF_1st=0),0,IF(SUM($K$5:$L536)-$AU535>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B535,B536),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C536-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[533,45,5,null,84,{"$f":"IF(A537=\"\",\"\",IF(A537=1,Age_Full_Month,IF(F536=11,0,F536+1)))","v":4},84,0,{"$f":"IF(A537=\"\",\"\",IF(AND(F537=11,G537=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H537-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C537-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B537,99),0,1,1)*K537,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E537,0,1,1)*L537,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*M537,FEE_rounding)","v":0},0,0,{"$f":"IF(C537>=1,ROUND(K537*OFFSET(Input!$U$27,B537,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B537=1,0,IF($C537>=1,ROUND(OFFSET(Input!$X$27,B537,0,1,1)*AL536,AV_rounding),0))","v":0},{"$f":"IF(B537=1,0,IF(C537=1,ROUND(OFFSET(Input!$W$27,B537,0,1,1)*AVERAGE($AI$5,$AL$5:$AL535),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),OFFSET(Input!$G$27,B537,0,1,1)-AE537,0)","v":0},{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),MIN(OFFSET(Input!$G$27,B537,0,1,1),AP536),0)","v":0},0,0,0,0,0,0,0,-2253596.7915580901,-2308871.7915580901,-2314566.0922657298,-2314566.0922657298,{"$f":"IF(A537=\"\",\"\",AL537-ROUND(AL537*OFFSET(Input!$S$27,$B537,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A537=\"\",\"\",ROUND(AP537*(1-OFFSET(Input!$T$27,MIN(B537,10),0,1,1)),2*FEE_rounding))","v":-2314566.0922657298},3185433.9077342702,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A537=1,PMF_1st=0),0,ROUND(IF(A537=1,AI537,AL536)*OFFSET(Input!$O$27,IF(A537=121,-1,0)+MIN(B537,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A537=1,PMF_1st=0),0,IF(SUM($K$5:$L537)-$AU536>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B536,B537),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C537-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[534,45,6,null,84,{"$f":"IF(A538=\"\",\"\",IF(A538=1,Age_Full_Month,IF(F537=11,0,F537+1)))","v":5},84,0,{"$f":"IF(A538=\"\",\"\",IF(AND(F538=11,G538=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H538-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C538-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B538,99),0,1,1)*K538,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E538,0,1,1)*L538,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*M538,FEE_rounding)","v":0},0,0,{"$f":"IF(C538>=1,ROUND(K538*OFFSET(Input!$U$27,B538,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B538=1,0,IF($C538>=1,ROUND(OFFSET(Input!$X$27,B538,0,1,1)*AL537,AV_rounding),0))","v":0},{"$f":"IF(B538=1,0,IF(C538=1,ROUND(OFFSET(Input!$W$27,B538,0,1,1)*AVERAGE($AI$5,$AL$5:$AL536),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),OFFSET(Input!$G$27,B538,0,1,1)-AE538,0)","v":0},{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),MIN(OFFSET(Input!$G$27,B538,0,1,1),AP537),0)","v":0},0,0,0,0,0,0,0,-2314566.0922657298,-2369841.0922657298,-2375685.7597167501,-2375685.7597167501,{"$f":"IF(A538=\"\",\"\",AL538-ROUND(AL538*OFFSET(Input!$S$27,$B538,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A538=\"\",\"\",ROUND(AP538*(1-OFFSET(Input!$T$27,MIN(B538,10),0,1,1)),2*FEE_rounding))","v":-2375685.7597167501},3124314.2402832499,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A538=1,PMF_1st=0),0,ROUND(IF(A538=1,AI538,AL537)*OFFSET(Input!$O$27,IF(A538=121,-1,0)+MIN(B538,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A538=1,PMF_1st=0),0,IF(SUM($K$5:$L538)-$AU537>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B537,B538),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C538-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[535,45,7,null,84,{"$f":"IF(A539=\"\",\"\",IF(A539=1,Age_Full_Month,IF(F538=11,0,F538+1)))","v":6},84,0,{"$f":"IF(A539=\"\",\"\",IF(AND(F539=11,G539=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H539-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C539-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B539,99),0,1,1)*K539,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E539,0,1,1)*L539,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*M539,FEE_rounding)","v":0},0,0,{"$f":"IF(C539>=1,ROUND(K539*OFFSET(Input!$U$27,B539,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B539=1,0,IF($C539>=1,ROUND(OFFSET(Input!$X$27,B539,0,1,1)*AL538,AV_rounding),0))","v":0},{"$f":"IF(B539=1,0,IF(C539=1,ROUND(OFFSET(Input!$W$27,B539,0,1,1)*AVERAGE($AI$5,$AL$5:$AL537),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),OFFSET(Input!$G$27,B539,0,1,1)-AE539,0)","v":0},{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),MIN(OFFSET(Input!$G$27,B539,0,1,1),AP538),0)","v":0},0,0,0,0,0,0,0,-2375685.7597167501,-2430960.7597167501,-2436956.1647561002,-2436956.1647561002,{"$f":"IF(A539=\"\",\"\",AL539-ROUND(AL539*OFFSET(Input!$S$27,$B539,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A539=\"\",\"\",ROUND(AP539*(1-OFFSET(Input!$T$27,MIN(B539,10),0,1,1)),2*FEE_rounding))","v":-2436956.1647561002},3063043.8352438998,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A539=1,PMF_1st=0),0,ROUND(IF(A539=1,AI539,AL538)*OFFSET(Input!$O$27,IF(A539=121,-1,0)+MIN(B539,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A539=1,PMF_1st=0),0,IF(SUM($K$5:$L539)-$AU538>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B538,B539),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C539-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[536,45,8,null,84,{"$f":"IF(A540=\"\",\"\",IF(A540=1,Age_Full_Month,IF(F539=11,0,F539+1)))","v":7},84,0,{"$f":"IF(A540=\"\",\"\",IF(AND(F540=11,G540=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H540-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C540-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B540,99),0,1,1)*K540,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E540,0,1,1)*L540,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*M540,FEE_rounding)","v":0},0,0,{"$f":"IF(C540>=1,ROUND(K540*OFFSET(Input!$U$27,B540,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B540=1,0,IF($C540>=1,ROUND(OFFSET(Input!$X$27,B540,0,1,1)*AL539,AV_rounding),0))","v":0},{"$f":"IF(B540=1,0,IF(C540=1,ROUND(OFFSET(Input!$W$27,B540,0,1,1)*AVERAGE($AI$5,$AL$5:$AL538),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),OFFSET(Input!$G$27,B540,0,1,1)-AE540,0)","v":0},{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),MIN(OFFSET(Input!$G$27,B540,0,1,1),AP539),0)","v":0},0,0,0,0,0,0,0,-2436956.1647561002,-2492231.1647561002,-2498377.6791433301,-2498377.6791433301,{"$f":"IF(A540=\"\",\"\",AL540-ROUND(AL540*OFFSET(Input!$S$27,$B540,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A540=\"\",\"\",ROUND(AP540*(1-OFFSET(Input!$T$27,MIN(B540,10),0,1,1)),2*FEE_rounding))","v":-2498377.6791433301},3001622.3208566699,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A540=1,PMF_1st=0),0,ROUND(IF(A540=1,AI540,AL539)*OFFSET(Input!$O$27,IF(A540=121,-1,0)+MIN(B540,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A540=1,PMF_1st=0),0,IF(SUM($K$5:$L540)-$AU539>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B539,B540),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C540-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[537,45,9,null,84,{"$f":"IF(A541=\"\",\"\",IF(A541=1,Age_Full_Month,IF(F540=11,0,F540+1)))","v":8},84,0,{"$f":"IF(A541=\"\",\"\",IF(AND(F541=11,G541=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H541-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C541-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B541,99),0,1,1)*K541,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E541,0,1,1)*L541,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*M541,FEE_rounding)","v":0},0,0,{"$f":"IF(C541>=1,ROUND(K541*OFFSET(Input!$U$27,B541,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B541=1,0,IF($C541>=1,ROUND(OFFSET(Input!$X$27,B541,0,1,1)*AL540,AV_rounding),0))","v":0},{"$f":"IF(B541=1,0,IF(C541=1,ROUND(OFFSET(Input!$W$27,B541,0,1,1)*AVERAGE($AI$5,$AL$5:$AL539),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),OFFSET(Input!$G$27,B541,0,1,1)-AE541,0)","v":0},{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),MIN(OFFSET(Input!$G$27,B541,0,1,1),AP540),0)","v":0},0,0,0,0,0,0,0,-2498377.6791433301,-2553652.6791433301,-2559950.6755548599,-2559950.6755548599,{"$f":"IF(A541=\"\",\"\",AL541-ROUND(AL541*OFFSET(Input!$S$27,$B541,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A541=\"\",\"\",ROUND(AP541*(1-OFFSET(Input!$T$27,MIN(B541,10),0,1,1)),2*FEE_rounding))","v":-2559950.6755548599},2940049.3244451401,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A541=1,PMF_1st=0),0,ROUND(IF(A541=1,AI541,AL540)*OFFSET(Input!$O$27,IF(A541=121,-1,0)+MIN(B541,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A541=1,PMF_1st=0),0,IF(SUM($K$5:$L541)-$AU540>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B540,B541),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C541-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[538,45,10,null,84,{"$f":"IF(A542=\"\",\"\",IF(A542=1,Age_Full_Month,IF(F541=11,0,F541+1)))","v":9},84,0,{"$f":"IF(A542=\"\",\"\",IF(AND(F542=11,G542=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H542-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C542-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B542,99),0,1,1)*K542,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E542,0,1,1)*L542,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*M542,FEE_rounding)","v":0},0,0,{"$f":"IF(C542>=1,ROUND(K542*OFFSET(Input!$U$27,B542,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B542=1,0,IF($C542>=1,ROUND(OFFSET(Input!$X$27,B542,0,1,1)*AL541,AV_rounding),0))","v":0},{"$f":"IF(B542=1,0,IF(C542=1,ROUND(OFFSET(Input!$W$27,B542,0,1,1)*AVERAGE($AI$5,$AL$5:$AL540),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),OFFSET(Input!$G$27,B542,0,1,1)-AE542,0)","v":0},{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),MIN(OFFSET(Input!$G$27,B542,0,1,1),AP541),0)","v":0},0,0,0,0,0,0,0,-2559950.6755548599,-2615225.6755548599,-2621675.5275862301,-2621675.5275862301,{"$f":"IF(A542=\"\",\"\",AL542-ROUND(AL542*OFFSET(Input!$S$27,$B542,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A542=\"\",\"\",ROUND(AP542*(1-OFFSET(Input!$T$27,MIN(B542,10),0,1,1)),2*FEE_rounding))","v":-2621675.5275862301},2878324.4724137699,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A542=1,PMF_1st=0),0,ROUND(IF(A542=1,AI542,AL541)*OFFSET(Input!$O$27,IF(A542=121,-1,0)+MIN(B542,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A542=1,PMF_1st=0),0,IF(SUM($K$5:$L542)-$AU541>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B541,B542),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C542-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[539,45,11,null,84,{"$f":"IF(A543=\"\",\"\",IF(A543=1,Age_Full_Month,IF(F542=11,0,F542+1)))","v":10},84,0,{"$f":"IF(A543=\"\",\"\",IF(AND(F543=11,G543=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H543-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C543-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B543,99),0,1,1)*K543,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E543,0,1,1)*L543,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*M543,FEE_rounding)","v":0},0,0,{"$f":"IF(C543>=1,ROUND(K543*OFFSET(Input!$U$27,B543,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B543=1,0,IF($C543>=1,ROUND(OFFSET(Input!$X$27,B543,0,1,1)*AL542,AV_rounding),0))","v":0},{"$f":"IF(B543=1,0,IF(C543=1,ROUND(OFFSET(Input!$W$27,B543,0,1,1)*AVERAGE($AI$5,$AL$5:$AL541),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),OFFSET(Input!$G$27,B543,0,1,1)-AE543,0)","v":0},{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),MIN(OFFSET(Input!$G$27,B543,0,1,1),AP542),0)","v":0},0,0,0,0,0,0,0,-2621675.5275862301,-2676950.5275862301,-2683552.6097543701,-2683552.6097543701,{"$f":"IF(A543=\"\",\"\",AL543-ROUND(AL543*OFFSET(Input!$S$27,$B543,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A543=\"\",\"\",ROUND(AP543*(1-OFFSET(Input!$T$27,MIN(B543,10),0,1,1)),2*FEE_rounding))","v":-2683552.6097543701},2816447.3902456299,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A543=1,PMF_1st=0),0,ROUND(IF(A543=1,AI543,AL542)*OFFSET(Input!$O$27,IF(A543=121,-1,0)+MIN(B543,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A543=1,PMF_1st=0),0,IF(SUM($K$5:$L543)-$AU542>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B542,B543),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C543-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[540,45,12,null,84,{"$f":"IF(A544=\"\",\"\",IF(A544=1,Age_Full_Month,IF(F543=11,0,F543+1)))","v":11},84,0,{"$f":"IF(A544=\"\",\"\",IF(AND(F544=11,G544=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H544-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C544-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B544,99),0,1,1)*K544,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E544,0,1,1)*L544,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*M544,FEE_rounding)","v":0},0,0,{"$f":"IF(C544>=1,ROUND(K544*OFFSET(Input!$U$27,B544,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B544=1,0,IF($C544>=1,ROUND(OFFSET(Input!$X$27,B544,0,1,1)*AL543,AV_rounding),0))","v":0},{"$f":"IF(B544=1,0,IF(C544=1,ROUND(OFFSET(Input!$W$27,B544,0,1,1)*AVERAGE($AI$5,$AL$5:$AL542),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),OFFSET(Input!$G$27,B544,0,1,1)-AE544,0)","v":0},{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),MIN(OFFSET(Input!$G$27,B544,0,1,1),AP543),0)","v":0},0,0,0,0,0,0,0,-2683552.6097543701,-2738827.6097543701,-2745582.2974998602,-2745582.2974998602,{"$f":"IF(A544=\"\",\"\",AL544-ROUND(AL544*OFFSET(Input!$S$27,$B544,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A544=\"\",\"\",ROUND(AP544*(1-OFFSET(Input!$T$27,MIN(B544,10),0,1,1)),2*FEE_rounding))","v":-2745582.2974998602},2754417.7025001398,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A544=1,PMF_1st=0),0,ROUND(IF(A544=1,AI544,AL543)*OFFSET(Input!$O$27,IF(A544=121,-1,0)+MIN(B544,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A544=1,PMF_1st=0),0,IF(SUM($K$5:$L544)-$AU543>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B543,B544),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C544-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[541,46,1,null,85,{"$f":"IF(A545=\"\",\"\",IF(A545=1,Age_Full_Month,IF(F544=11,0,F544+1)))","v":0},85,0,{"$f":"IF(A545=\"\",\"\",IF(AND(F545=11,G545=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H545-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C545-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B545,99),0,1,1)*K545,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E545,0,1,1)*L545,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*M545,FEE_rounding)","v":0},0,0,{"$f":"IF(C545>=1,ROUND(K545*OFFSET(Input!$U$27,B545,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B545=1,0,IF($C545>=1,ROUND(OFFSET(Input!$X$27,B545,0,1,1)*AL544,AV_rounding),0))","v":0},{"$f":"IF(B545=1,0,IF(C545=1,ROUND(OFFSET(Input!$W$27,B545,0,1,1)*AVERAGE($AI$5,$AL$5:$AL543),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),OFFSET(Input!$G$27,B545,0,1,1)-AE545,0)","v":0},{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),MIN(OFFSET(Input!$G$27,B545,0,1,1),AP544),0)","v":0},0,0,0,0,0,0,0,-2745582.2974998602,-2805862.2974998602,-2812782.3108694302,-2812782.3108694302,{"$f":"IF(A545=\"\",\"\",AL545-ROUND(AL545*OFFSET(Input!$S$27,$B545,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A545=\"\",\"\",ROUND(AP545*(1-OFFSET(Input!$T$27,MIN(B545,10),0,1,1)),2*FEE_rounding))","v":-2812782.3108694302},2687217.6891305698,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A545=1,PMF_1st=0),0,ROUND(IF(A545=1,AI545,AL544)*OFFSET(Input!$O$27,IF(A545=121,-1,0)+MIN(B545,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A545=1,PMF_1st=0),0,IF(SUM($K$5:$L545)-$AU544>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B544,B545),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C545-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[542,46,2,null,85,{"$f":"IF(A546=\"\",\"\",IF(A546=1,Age_Full_Month,IF(F545=11,0,F545+1)))","v":1},85,0,{"$f":"IF(A546=\"\",\"\",IF(AND(F546=11,G546=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H546-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C546-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B546,99),0,1,1)*K546,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E546,0,1,1)*L546,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*M546,FEE_rounding)","v":0},0,0,{"$f":"IF(C546>=1,ROUND(K546*OFFSET(Input!$U$27,B546,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B546=1,0,IF($C546>=1,ROUND(OFFSET(Input!$X$27,B546,0,1,1)*AL545,AV_rounding),0))","v":0},{"$f":"IF(B546=1,0,IF(C546=1,ROUND(OFFSET(Input!$W$27,B546,0,1,1)*AVERAGE($AI$5,$AL$5:$AL544),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),OFFSET(Input!$G$27,B546,0,1,1)-AE546,0)","v":0},{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),MIN(OFFSET(Input!$G$27,B546,0,1,1),AP545),0)","v":0},0,0,0,0,0,0,0,-2812782.3108694302,-2873062.3108694302,-2880148.05760067,-2880148.05760067,{"$f":"IF(A546=\"\",\"\",AL546-ROUND(AL546*OFFSET(Input!$S$27,$B546,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A546=\"\",\"\",ROUND(AP546*(1-OFFSET(Input!$T$27,MIN(B546,10),0,1,1)),2*FEE_rounding))","v":-2880148.05760067},2619851.94239933,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A546=1,PMF_1st=0),0,ROUND(IF(A546=1,AI546,AL545)*OFFSET(Input!$O$27,IF(A546=121,-1,0)+MIN(B546,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A546=1,PMF_1st=0),0,IF(SUM($K$5:$L546)-$AU545>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B545,B546),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C546-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[543,46,3,null,85,{"$f":"IF(A547=\"\",\"\",IF(A547=1,Age_Full_Month,IF(F546=11,0,F546+1)))","v":2},85,0,{"$f":"IF(A547=\"\",\"\",IF(AND(F547=11,G547=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H547-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C547-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B547,99),0,1,1)*K547,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E547,0,1,1)*L547,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*M547,FEE_rounding)","v":0},0,0,{"$f":"IF(C547>=1,ROUND(K547*OFFSET(Input!$U$27,B547,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B547=1,0,IF($C547>=1,ROUND(OFFSET(Input!$X$27,B547,0,1,1)*AL546,AV_rounding),0))","v":0},{"$f":"IF(B547=1,0,IF(C547=1,ROUND(OFFSET(Input!$W$27,B547,0,1,1)*AVERAGE($AI$5,$AL$5:$AL545),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),OFFSET(Input!$G$27,B547,0,1,1)-AE547,0)","v":0},{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),MIN(OFFSET(Input!$G$27,B547,0,1,1),AP546),0)","v":0},0,0,0,0,0,0,0,-2880148.05760067,-2940428.05760067,-2947679.94643676,-2947679.94643676,{"$f":"IF(A547=\"\",\"\",AL547-ROUND(AL547*OFFSET(Input!$S$27,$B547,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A547=\"\",\"\",ROUND(AP547*(1-OFFSET(Input!$T$27,MIN(B547,10),0,1,1)),2*FEE_rounding))","v":-2947679.94643676},2552320.05356324,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A547=1,PMF_1st=0),0,ROUND(IF(A547=1,AI547,AL546)*OFFSET(Input!$O$27,IF(A547=121,-1,0)+MIN(B547,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A547=1,PMF_1st=0),0,IF(SUM($K$5:$L547)-$AU546>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B546,B547),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C547-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[544,46,4,null,85,{"$f":"IF(A548=\"\",\"\",IF(A548=1,Age_Full_Month,IF(F547=11,0,F547+1)))","v":3},85,0,{"$f":"IF(A548=\"\",\"\",IF(AND(F548=11,G548=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H548-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C548-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B548,99),0,1,1)*K548,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E548,0,1,1)*L548,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*M548,FEE_rounding)","v":0},0,0,{"$f":"IF(C548>=1,ROUND(K548*OFFSET(Input!$U$27,B548,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B548=1,0,IF($C548>=1,ROUND(OFFSET(Input!$X$27,B548,0,1,1)*AL547,AV_rounding),0))","v":0},{"$f":"IF(B548=1,0,IF(C548=1,ROUND(OFFSET(Input!$W$27,B548,0,1,1)*AVERAGE($AI$5,$AL$5:$AL546),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),OFFSET(Input!$G$27,B548,0,1,1)-AE548,0)","v":0},{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),MIN(OFFSET(Input!$G$27,B548,0,1,1),AP547),0)","v":0},0,0,0,0,0,0,0,-2947679.94643676,-3007959.94643676,-3015378.3871289599,-3015378.3871289599,{"$f":"IF(A548=\"\",\"\",AL548-ROUND(AL548*OFFSET(Input!$S$27,$B548,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A548=\"\",\"\",ROUND(AP548*(1-OFFSET(Input!$T$27,MIN(B548,10),0,1,1)),2*FEE_rounding))","v":-3015378.3871289599},2484621.6128710401,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A548=1,PMF_1st=0),0,ROUND(IF(A548=1,AI548,AL547)*OFFSET(Input!$O$27,IF(A548=121,-1,0)+MIN(B548,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A548=1,PMF_1st=0),0,IF(SUM($K$5:$L548)-$AU547>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B547,B548),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C548-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[545,46,5,null,85,{"$f":"IF(A549=\"\",\"\",IF(A549=1,Age_Full_Month,IF(F548=11,0,F548+1)))","v":4},85,0,{"$f":"IF(A549=\"\",\"\",IF(AND(F549=11,G549=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H549-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C549-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B549,99),0,1,1)*K549,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E549,0,1,1)*L549,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*M549,FEE_rounding)","v":0},0,0,{"$f":"IF(C549>=1,ROUND(K549*OFFSET(Input!$U$27,B549,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B549=1,0,IF($C549>=1,ROUND(OFFSET(Input!$X$27,B549,0,1,1)*AL548,AV_rounding),0))","v":0},{"$f":"IF(B549=1,0,IF(C549=1,ROUND(OFFSET(Input!$W$27,B549,0,1,1)*AVERAGE($AI$5,$AL$5:$AL547),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),OFFSET(Input!$G$27,B549,0,1,1)-AE549,0)","v":0},{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),MIN(OFFSET(Input!$G$27,B549,0,1,1),AP548),0)","v":0},0,0,0,0,0,0,0,-3015378.3871289599,-3075658.3871289599,-3083243.7904390702,-3083243.7904390702,{"$f":"IF(A549=\"\",\"\",AL549-ROUND(AL549*OFFSET(Input!$S$27,$B549,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A549=\"\",\"\",ROUND(AP549*(1-OFFSET(Input!$T$27,MIN(B549,10),0,1,1)),2*FEE_rounding))","v":-3083243.7904390702},2416756.2095609298,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A549=1,PMF_1st=0),0,ROUND(IF(A549=1,AI549,AL548)*OFFSET(Input!$O$27,IF(A549=121,-1,0)+MIN(B549,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A549=1,PMF_1st=0),0,IF(SUM($K$5:$L549)-$AU548>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B548,B549),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C549-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[546,46,6,null,85,{"$f":"IF(A550=\"\",\"\",IF(A550=1,Age_Full_Month,IF(F549=11,0,F549+1)))","v":5},85,0,{"$f":"IF(A550=\"\",\"\",IF(AND(F550=11,G550=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H550-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C550-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B550,99),0,1,1)*K550,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E550,0,1,1)*L550,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*M550,FEE_rounding)","v":0},0,0,{"$f":"IF(C550>=1,ROUND(K550*OFFSET(Input!$U$27,B550,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B550=1,0,IF($C550>=1,ROUND(OFFSET(Input!$X$27,B550,0,1,1)*AL549,AV_rounding),0))","v":0},{"$f":"IF(B550=1,0,IF(C550=1,ROUND(OFFSET(Input!$W$27,B550,0,1,1)*AVERAGE($AI$5,$AL$5:$AL548),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),OFFSET(Input!$G$27,B550,0,1,1)-AE550,0)","v":0},{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),MIN(OFFSET(Input!$G$27,B550,0,1,1),AP549),0)","v":0},0,0,0,0,0,0,0,-3083243.7904390702,-3143523.7904390702,-3151276.5681419498,-3151276.5681419498,{"$f":"IF(A550=\"\",\"\",AL550-ROUND(AL550*OFFSET(Input!$S$27,$B550,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A550=\"\",\"\",ROUND(AP550*(1-OFFSET(Input!$T$27,MIN(B550,10),0,1,1)),2*FEE_rounding))","v":-3151276.5681419498},2348723.4318580502,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A550=1,PMF_1st=0),0,ROUND(IF(A550=1,AI550,AL549)*OFFSET(Input!$O$27,IF(A550=121,-1,0)+MIN(B550,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A550=1,PMF_1st=0),0,IF(SUM($K$5:$L550)-$AU549>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B549,B550),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C550-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[547,46,7,null,85,{"$f":"IF(A551=\"\",\"\",IF(A551=1,Age_Full_Month,IF(F550=11,0,F550+1)))","v":6},85,0,{"$f":"IF(A551=\"\",\"\",IF(AND(F551=11,G551=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H551-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C551-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B551,99),0,1,1)*K551,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E551,0,1,1)*L551,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*M551,FEE_rounding)","v":0},0,0,{"$f":"IF(C551>=1,ROUND(K551*OFFSET(Input!$U$27,B551,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B551=1,0,IF($C551>=1,ROUND(OFFSET(Input!$X$27,B551,0,1,1)*AL550,AV_rounding),0))","v":0},{"$f":"IF(B551=1,0,IF(C551=1,ROUND(OFFSET(Input!$W$27,B551,0,1,1)*AVERAGE($AI$5,$AL$5:$AL549),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),OFFSET(Input!$G$27,B551,0,1,1)-AE551,0)","v":0},{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),MIN(OFFSET(Input!$G$27,B551,0,1,1),AP550),0)","v":0},0,0,0,0,0,0,0,-3151276.5681419498,-3211556.5681419498,-3219477.1330280001,-3219477.1330280001,{"$f":"IF(A551=\"\",\"\",AL551-ROUND(AL551*OFFSET(Input!$S$27,$B551,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A551=\"\",\"\",ROUND(AP551*(1-OFFSET(Input!$T$27,MIN(B551,10),0,1,1)),2*FEE_rounding))","v":-3219477.1330280001},2280522.8669719999,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A551=1,PMF_1st=0),0,ROUND(IF(A551=1,AI551,AL550)*OFFSET(Input!$O$27,IF(A551=121,-1,0)+MIN(B551,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A551=1,PMF_1st=0),0,IF(SUM($K$5:$L551)-$AU550>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B550,B551),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C551-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[548,46,8,null,85,{"$f":"IF(A552=\"\",\"\",IF(A552=1,Age_Full_Month,IF(F551=11,0,F551+1)))","v":7},85,0,{"$f":"IF(A552=\"\",\"\",IF(AND(F552=11,G552=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H552-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C552-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B552,99),0,1,1)*K552,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E552,0,1,1)*L552,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*M552,FEE_rounding)","v":0},0,0,{"$f":"IF(C552>=1,ROUND(K552*OFFSET(Input!$U$27,B552,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B552=1,0,IF($C552>=1,ROUND(OFFSET(Input!$X$27,B552,0,1,1)*AL551,AV_rounding),0))","v":0},{"$f":"IF(B552=1,0,IF(C552=1,ROUND(OFFSET(Input!$W$27,B552,0,1,1)*AVERAGE($AI$5,$AL$5:$AL550),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),OFFSET(Input!$G$27,B552,0,1,1)-AE552,0)","v":0},{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),MIN(OFFSET(Input!$G$27,B552,0,1,1),AP551),0)","v":0},0,0,0,0,0,0,0,-3219477.1330280001,-3279757.1330280001,-3287845.89890568,-3287845.89890568,{"$f":"IF(A552=\"\",\"\",AL552-ROUND(AL552*OFFSET(Input!$S$27,$B552,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A552=\"\",\"\",ROUND(AP552*(1-OFFSET(Input!$T$27,MIN(B552,10),0,1,1)),2*FEE_rounding))","v":-3287845.89890568},2212154.10109432,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A552=1,PMF_1st=0),0,ROUND(IF(A552=1,AI552,AL551)*OFFSET(Input!$O$27,IF(A552=121,-1,0)+MIN(B552,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A552=1,PMF_1st=0),0,IF(SUM($K$5:$L552)-$AU551>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B551,B552),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C552-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[549,46,9,null,85,{"$f":"IF(A553=\"\",\"\",IF(A553=1,Age_Full_Month,IF(F552=11,0,F552+1)))","v":8},85,0,{"$f":"IF(A553=\"\",\"\",IF(AND(F553=11,G553=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H553-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C553-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B553,99),0,1,1)*K553,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E553,0,1,1)*L553,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*M553,FEE_rounding)","v":0},0,0,{"$f":"IF(C553>=1,ROUND(K553*OFFSET(Input!$U$27,B553,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B553=1,0,IF($C553>=1,ROUND(OFFSET(Input!$X$27,B553,0,1,1)*AL552,AV_rounding),0))","v":0},{"$f":"IF(B553=1,0,IF(C553=1,ROUND(OFFSET(Input!$W$27,B553,0,1,1)*AVERAGE($AI$5,$AL$5:$AL551),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),OFFSET(Input!$G$27,B553,0,1,1)-AE553,0)","v":0},{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),MIN(OFFSET(Input!$G$27,B553,0,1,1),AP552),0)","v":0},0,0,0,0,0,0,0,-3287845.89890568,-3348125.89890568,-3356383.2806040202,-3356383.2806040202,{"$f":"IF(A553=\"\",\"\",AL553-ROUND(AL553*OFFSET(Input!$S$27,$B553,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A553=\"\",\"\",ROUND(AP553*(1-OFFSET(Input!$T$27,MIN(B553,10),0,1,1)),2*FEE_rounding))","v":-3356383.2806040202},2143616.7193959798,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A553=1,PMF_1st=0),0,ROUND(IF(A553=1,AI553,AL552)*OFFSET(Input!$O$27,IF(A553=121,-1,0)+MIN(B553,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A553=1,PMF_1st=0),0,IF(SUM($K$5:$L553)-$AU552>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B552,B553),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C553-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[550,46,10,null,85,{"$f":"IF(A554=\"\",\"\",IF(A554=1,Age_Full_Month,IF(F553=11,0,F553+1)))","v":9},85,0,{"$f":"IF(A554=\"\",\"\",IF(AND(F554=11,G554=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H554-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C554-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B554,99),0,1,1)*K554,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E554,0,1,1)*L554,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*M554,FEE_rounding)","v":0},0,0,{"$f":"IF(C554>=1,ROUND(K554*OFFSET(Input!$U$27,B554,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B554=1,0,IF($C554>=1,ROUND(OFFSET(Input!$X$27,B554,0,1,1)*AL553,AV_rounding),0))","v":0},{"$f":"IF(B554=1,0,IF(C554=1,ROUND(OFFSET(Input!$W$27,B554,0,1,1)*AVERAGE($AI$5,$AL$5:$AL552),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),OFFSET(Input!$G$27,B554,0,1,1)-AE554,0)","v":0},{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),MIN(OFFSET(Input!$G$27,B554,0,1,1),AP553),0)","v":0},0,0,0,0,0,0,0,-3356383.2806040202,-3416663.2806040202,-3425089.6939751101,-3425089.6939751101,{"$f":"IF(A554=\"\",\"\",AL554-ROUND(AL554*OFFSET(Input!$S$27,$B554,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A554=\"\",\"\",ROUND(AP554*(1-OFFSET(Input!$T$27,MIN(B554,10),0,1,1)),2*FEE_rounding))","v":-3425089.6939751101},2074910.3060248899,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A554=1,PMF_1st=0),0,ROUND(IF(A554=1,AI554,AL553)*OFFSET(Input!$O$27,IF(A554=121,-1,0)+MIN(B554,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A554=1,PMF_1st=0),0,IF(SUM($K$5:$L554)-$AU553>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B553,B554),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C554-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[551,46,11,null,85,{"$f":"IF(A555=\"\",\"\",IF(A555=1,Age_Full_Month,IF(F554=11,0,F554+1)))","v":10},85,0,{"$f":"IF(A555=\"\",\"\",IF(AND(F555=11,G555=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H555-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C555-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B555,99),0,1,1)*K555,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E555,0,1,1)*L555,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*M555,FEE_rounding)","v":0},0,0,{"$f":"IF(C555>=1,ROUND(K555*OFFSET(Input!$U$27,B555,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B555=1,0,IF($C555>=1,ROUND(OFFSET(Input!$X$27,B555,0,1,1)*AL554,AV_rounding),0))","v":0},{"$f":"IF(B555=1,0,IF(C555=1,ROUND(OFFSET(Input!$W$27,B555,0,1,1)*AVERAGE($AI$5,$AL$5:$AL553),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),OFFSET(Input!$G$27,B555,0,1,1)-AE555,0)","v":0},{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),MIN(OFFSET(Input!$G$27,B555,0,1,1),AP554),0)","v":0},0,0,0,0,0,0,0,-3425089.6939751101,-3485369.6939751101,-3493965.5558966598,-3493965.5558966598,{"$f":"IF(A555=\"\",\"\",AL555-ROUND(AL555*OFFSET(Input!$S$27,$B555,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A555=\"\",\"\",ROUND(AP555*(1-OFFSET(Input!$T$27,MIN(B555,10),0,1,1)),2*FEE_rounding))","v":-3493965.5558966598},2006034.4441033402,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A555=1,PMF_1st=0),0,ROUND(IF(A555=1,AI555,AL554)*OFFSET(Input!$O$27,IF(A555=121,-1,0)+MIN(B555,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A555=1,PMF_1st=0),0,IF(SUM($K$5:$L555)-$AU554>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B554,B555),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C555-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[552,46,12,null,85,{"$f":"IF(A556=\"\",\"\",IF(A556=1,Age_Full_Month,IF(F555=11,0,F555+1)))","v":11},85,0,{"$f":"IF(A556=\"\",\"\",IF(AND(F556=11,G556=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H556-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C556-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B556,99),0,1,1)*K556,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E556,0,1,1)*L556,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*M556,FEE_rounding)","v":0},0,0,{"$f":"IF(C556>=1,ROUND(K556*OFFSET(Input!$U$27,B556,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B556=1,0,IF($C556>=1,ROUND(OFFSET(Input!$X$27,B556,0,1,1)*AL555,AV_rounding),0))","v":0},{"$f":"IF(B556=1,0,IF(C556=1,ROUND(OFFSET(Input!$W$27,B556,0,1,1)*AVERAGE($AI$5,$AL$5:$AL554),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),OFFSET(Input!$G$27,B556,0,1,1)-AE556,0)","v":0},{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),MIN(OFFSET(Input!$G$27,B556,0,1,1),AP555),0)","v":0},0,0,0,0,0,0,0,-3493965.5558966598,-3554245.5558966598,-3563011.2842745101,-3563011.2842745101,{"$f":"IF(A556=\"\",\"\",AL556-ROUND(AL556*OFFSET(Input!$S$27,$B556,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A556=\"\",\"\",ROUND(AP556*(1-OFFSET(Input!$T$27,MIN(B556,10),0,1,1)),2*FEE_rounding))","v":-3563011.2842745101},1936988.7157254899,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A556=1,PMF_1st=0),0,ROUND(IF(A556=1,AI556,AL555)*OFFSET(Input!$O$27,IF(A556=121,-1,0)+MIN(B556,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A556=1,PMF_1st=0),0,IF(SUM($K$5:$L556)-$AU555>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B555,B556),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C556-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[553,47,1,null,86,{"$f":"IF(A557=\"\",\"\",IF(A557=1,Age_Full_Month,IF(F556=11,0,F556+1)))","v":0},86,0,{"$f":"IF(A557=\"\",\"\",IF(AND(F557=11,G557=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H557-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C557-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B557,99),0,1,1)*K557,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E557,0,1,1)*L557,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*M557,FEE_rounding)","v":0},0,0,{"$f":"IF(C557>=1,ROUND(K557*OFFSET(Input!$U$27,B557,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B557=1,0,IF($C557>=1,ROUND(OFFSET(Input!$X$27,B557,0,1,1)*AL556,AV_rounding),0))","v":0},{"$f":"IF(B557=1,0,IF(C557=1,ROUND(OFFSET(Input!$W$27,B557,0,1,1)*AVERAGE($AI$5,$AL$5:$AL555),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),OFFSET(Input!$G$27,B557,0,1,1)-AE557,0)","v":0},{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),MIN(OFFSET(Input!$G$27,B557,0,1,1),AP556),0)","v":0},0,0,0,0,0,0,0,-3563011.2842745101,-3628736.2842745101,-3637685.7268840801,-3637685.7268840801,{"$f":"IF(A557=\"\",\"\",AL557-ROUND(AL557*OFFSET(Input!$S$27,$B557,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A557=\"\",\"\",ROUND(AP557*(1-OFFSET(Input!$T$27,MIN(B557,10),0,1,1)),2*FEE_rounding))","v":-3637685.7268840801},1862314.2731159199,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A557=1,PMF_1st=0),0,ROUND(IF(A557=1,AI557,AL556)*OFFSET(Input!$O$27,IF(A557=121,-1,0)+MIN(B557,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A557=1,PMF_1st=0),0,IF(SUM($K$5:$L557)-$AU556>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B556,B557),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C557-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[554,47,2,null,86,{"$f":"IF(A558=\"\",\"\",IF(A558=1,Age_Full_Month,IF(F557=11,0,F557+1)))","v":1},86,0,{"$f":"IF(A558=\"\",\"\",IF(AND(F558=11,G558=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H558-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C558-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B558,99),0,1,1)*K558,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E558,0,1,1)*L558,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*M558,FEE_rounding)","v":0},0,0,{"$f":"IF(C558>=1,ROUND(K558*OFFSET(Input!$U$27,B558,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B558=1,0,IF($C558>=1,ROUND(OFFSET(Input!$X$27,B558,0,1,1)*AL557,AV_rounding),0))","v":0},{"$f":"IF(B558=1,0,IF(C558=1,ROUND(OFFSET(Input!$W$27,B558,0,1,1)*AVERAGE($AI$5,$AL$5:$AL556),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),OFFSET(Input!$G$27,B558,0,1,1)-AE558,0)","v":0},{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),MIN(OFFSET(Input!$G$27,B558,0,1,1),AP557),0)","v":0},0,0,0,0,0,0,0,-3637685.7268840801,-3703410.7268840801,-3712544.3368142201,-3712544.3368142201,{"$f":"IF(A558=\"\",\"\",AL558-ROUND(AL558*OFFSET(Input!$S$27,$B558,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A558=\"\",\"\",ROUND(AP558*(1-OFFSET(Input!$T$27,MIN(B558,10),0,1,1)),2*FEE_rounding))","v":-3712544.3368142201},1787455.6631857799,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A558=1,PMF_1st=0),0,ROUND(IF(A558=1,AI558,AL557)*OFFSET(Input!$O$27,IF(A558=121,-1,0)+MIN(B558,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A558=1,PMF_1st=0),0,IF(SUM($K$5:$L558)-$AU557>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B557,B558),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C558-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[555,47,3,null,86,{"$f":"IF(A559=\"\",\"\",IF(A559=1,Age_Full_Month,IF(F558=11,0,F558+1)))","v":2},86,0,{"$f":"IF(A559=\"\",\"\",IF(AND(F559=11,G559=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H559-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C559-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B559,99),0,1,1)*K559,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E559,0,1,1)*L559,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*M559,FEE_rounding)","v":0},0,0,{"$f":"IF(C559>=1,ROUND(K559*OFFSET(Input!$U$27,B559,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B559=1,0,IF($C559>=1,ROUND(OFFSET(Input!$X$27,B559,0,1,1)*AL558,AV_rounding),0))","v":0},{"$f":"IF(B559=1,0,IF(C559=1,ROUND(OFFSET(Input!$W$27,B559,0,1,1)*AVERAGE($AI$5,$AL$5:$AL557),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),OFFSET(Input!$G$27,B559,0,1,1)-AE559,0)","v":0},{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),MIN(OFFSET(Input!$G$27,B559,0,1,1),AP558),0)","v":0},0,0,0,0,0,0,0,-3712544.3368142201,-3778269.3368142201,-3787587.56827123,-3787587.56827123,{"$f":"IF(A559=\"\",\"\",AL559-ROUND(AL559*OFFSET(Input!$S$27,$B559,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A559=\"\",\"\",ROUND(AP559*(1-OFFSET(Input!$T$27,MIN(B559,10),0,1,1)),2*FEE_rounding))","v":-3787587.56827123},1712412.43172877,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A559=1,PMF_1st=0),0,ROUND(IF(A559=1,AI559,AL558)*OFFSET(Input!$O$27,IF(A559=121,-1,0)+MIN(B559,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A559=1,PMF_1st=0),0,IF(SUM($K$5:$L559)-$AU558>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B558,B559),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C559-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[556,47,4,null,86,{"$f":"IF(A560=\"\",\"\",IF(A560=1,Age_Full_Month,IF(F559=11,0,F559+1)))","v":3},86,0,{"$f":"IF(A560=\"\",\"\",IF(AND(F560=11,G560=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H560-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C560-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B560,99),0,1,1)*K560,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E560,0,1,1)*L560,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*M560,FEE_rounding)","v":0},0,0,{"$f":"IF(C560>=1,ROUND(K560*OFFSET(Input!$U$27,B560,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B560=1,0,IF($C560>=1,ROUND(OFFSET(Input!$X$27,B560,0,1,1)*AL559,AV_rounding),0))","v":0},{"$f":"IF(B560=1,0,IF(C560=1,ROUND(OFFSET(Input!$W$27,B560,0,1,1)*AVERAGE($AI$5,$AL$5:$AL558),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),OFFSET(Input!$G$27,B560,0,1,1)-AE560,0)","v":0},{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),MIN(OFFSET(Input!$G$27,B560,0,1,1),AP559),0)","v":0},0,0,0,0,0,0,0,-3787587.56827123,-3853312.56827123,-3862815.8765815999,-3862815.8765815999,{"$f":"IF(A560=\"\",\"\",AL560-ROUND(AL560*OFFSET(Input!$S$27,$B560,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A560=\"\",\"\",ROUND(AP560*(1-OFFSET(Input!$T$27,MIN(B560,10),0,1,1)),2*FEE_rounding))","v":-3862815.8765815999},1637184.1234184001,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A560=1,PMF_1st=0),0,ROUND(IF(A560=1,AI560,AL559)*OFFSET(Input!$O$27,IF(A560=121,-1,0)+MIN(B560,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A560=1,PMF_1st=0),0,IF(SUM($K$5:$L560)-$AU559>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B559,B560),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C560-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[557,47,5,null,86,{"$f":"IF(A561=\"\",\"\",IF(A561=1,Age_Full_Month,IF(F560=11,0,F560+1)))","v":4},86,0,{"$f":"IF(A561=\"\",\"\",IF(AND(F561=11,G561=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H561-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C561-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B561,99),0,1,1)*K561,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E561,0,1,1)*L561,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*M561,FEE_rounding)","v":0},0,0,{"$f":"IF(C561>=1,ROUND(K561*OFFSET(Input!$U$27,B561,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B561=1,0,IF($C561>=1,ROUND(OFFSET(Input!$X$27,B561,0,1,1)*AL560,AV_rounding),0))","v":0},{"$f":"IF(B561=1,0,IF(C561=1,ROUND(OFFSET(Input!$W$27,B561,0,1,1)*AVERAGE($AI$5,$AL$5:$AL559),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),OFFSET(Input!$G$27,B561,0,1,1)-AE561,0)","v":0},{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),MIN(OFFSET(Input!$G$27,B561,0,1,1),AP560),0)","v":0},0,0,0,0,0,0,0,-3862815.8765815999,-3928540.8765815999,-3938229.7181947702,-3938229.7181947702,{"$f":"IF(A561=\"\",\"\",AL561-ROUND(AL561*OFFSET(Input!$S$27,$B561,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A561=\"\",\"\",ROUND(AP561*(1-OFFSET(Input!$T$27,MIN(B561,10),0,1,1)),2*FEE_rounding))","v":-3938229.7181947702},1561770.2818052298,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A561=1,PMF_1st=0),0,ROUND(IF(A561=1,AI561,AL560)*OFFSET(Input!$O$27,IF(A561=121,-1,0)+MIN(B561,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A561=1,PMF_1st=0),0,IF(SUM($K$5:$L561)-$AU560>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B560,B561),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C561-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[558,47,6,null,86,{"$f":"IF(A562=\"\",\"\",IF(A562=1,Age_Full_Month,IF(F561=11,0,F561+1)))","v":5},86,0,{"$f":"IF(A562=\"\",\"\",IF(AND(F562=11,G562=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H562-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C562-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B562,99),0,1,1)*K562,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E562,0,1,1)*L562,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*M562,FEE_rounding)","v":0},0,0,{"$f":"IF(C562>=1,ROUND(K562*OFFSET(Input!$U$27,B562,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B562=1,0,IF($C562>=1,ROUND(OFFSET(Input!$X$27,B562,0,1,1)*AL561,AV_rounding),0))","v":0},{"$f":"IF(B562=1,0,IF(C562=1,ROUND(OFFSET(Input!$W$27,B562,0,1,1)*AVERAGE($AI$5,$AL$5:$AL560),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),OFFSET(Input!$G$27,B562,0,1,1)-AE562,0)","v":0},{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),MIN(OFFSET(Input!$G$27,B562,0,1,1),AP561),0)","v":0},0,0,0,0,0,0,0,-3938229.7181947702,-4003954.7181947702,-4013829.5506859301,-4013829.5506859301,{"$f":"IF(A562=\"\",\"\",AL562-ROUND(AL562*OFFSET(Input!$S$27,$B562,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A562=\"\",\"\",ROUND(AP562*(1-OFFSET(Input!$T$27,MIN(B562,10),0,1,1)),2*FEE_rounding))","v":-4013829.5506859301},1486170.4493140699,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A562=1,PMF_1st=0),0,ROUND(IF(A562=1,AI562,AL561)*OFFSET(Input!$O$27,IF(A562=121,-1,0)+MIN(B562,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A562=1,PMF_1st=0),0,IF(SUM($K$5:$L562)-$AU561>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B561,B562),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C562-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[559,47,7,null,86,{"$f":"IF(A563=\"\",\"\",IF(A563=1,Age_Full_Month,IF(F562=11,0,F562+1)))","v":6},86,0,{"$f":"IF(A563=\"\",\"\",IF(AND(F563=11,G563=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H563-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C563-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B563,99),0,1,1)*K563,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E563,0,1,1)*L563,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*M563,FEE_rounding)","v":0},0,0,{"$f":"IF(C563>=1,ROUND(K563*OFFSET(Input!$U$27,B563,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B563=1,0,IF($C563>=1,ROUND(OFFSET(Input!$X$27,B563,0,1,1)*AL562,AV_rounding),0))","v":0},{"$f":"IF(B563=1,0,IF(C563=1,ROUND(OFFSET(Input!$W$27,B563,0,1,1)*AVERAGE($AI$5,$AL$5:$AL561),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),OFFSET(Input!$G$27,B563,0,1,1)-AE563,0)","v":0},{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),MIN(OFFSET(Input!$G$27,B563,0,1,1),AP562),0)","v":0},0,0,0,0,0,0,0,-4013829.5506859301,-4079554.5506859301,-4089615.8327587498,-4089615.8327587498,{"$f":"IF(A563=\"\",\"\",AL563-ROUND(AL563*OFFSET(Input!$S$27,$B563,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A563=\"\",\"\",ROUND(AP563*(1-OFFSET(Input!$T$27,MIN(B563,10),0,1,1)),2*FEE_rounding))","v":-4089615.8327587498},1410384.1672412502,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A563=1,PMF_1st=0),0,ROUND(IF(A563=1,AI563,AL562)*OFFSET(Input!$O$27,IF(A563=121,-1,0)+MIN(B563,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A563=1,PMF_1st=0),0,IF(SUM($K$5:$L563)-$AU562>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B562,B563),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C563-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[560,47,8,null,86,{"$f":"IF(A564=\"\",\"\",IF(A564=1,Age_Full_Month,IF(F563=11,0,F563+1)))","v":7},86,0,{"$f":"IF(A564=\"\",\"\",IF(AND(F564=11,G564=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H564-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C564-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B564,99),0,1,1)*K564,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E564,0,1,1)*L564,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*M564,FEE_rounding)","v":0},0,0,{"$f":"IF(C564>=1,ROUND(K564*OFFSET(Input!$U$27,B564,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B564=1,0,IF($C564>=1,ROUND(OFFSET(Input!$X$27,B564,0,1,1)*AL563,AV_rounding),0))","v":0},{"$f":"IF(B564=1,0,IF(C564=1,ROUND(OFFSET(Input!$W$27,B564,0,1,1)*AVERAGE($AI$5,$AL$5:$AL562),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),OFFSET(Input!$G$27,B564,0,1,1)-AE564,0)","v":0},{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),MIN(OFFSET(Input!$G$27,B564,0,1,1),AP563),0)","v":0},0,0,0,0,0,0,0,-4089615.8327587498,-4155340.8327587498,-4165589.0242482,-4165589.0242482,{"$f":"IF(A564=\"\",\"\",AL564-ROUND(AL564*OFFSET(Input!$S$27,$B564,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A564=\"\",\"\",ROUND(AP564*(1-OFFSET(Input!$T$27,MIN(B564,10),0,1,1)),2*FEE_rounding))","v":-4165589.0242482},1334410.9757518,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A564=1,PMF_1st=0),0,ROUND(IF(A564=1,AI564,AL563)*OFFSET(Input!$O$27,IF(A564=121,-1,0)+MIN(B564,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A564=1,PMF_1st=0),0,IF(SUM($K$5:$L564)-$AU563>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B563,B564),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C564-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[561,47,9,null,86,{"$f":"IF(A565=\"\",\"\",IF(A565=1,Age_Full_Month,IF(F564=11,0,F564+1)))","v":8},86,0,{"$f":"IF(A565=\"\",\"\",IF(AND(F565=11,G565=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H565-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C565-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B565,99),0,1,1)*K565,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E565,0,1,1)*L565,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*M565,FEE_rounding)","v":0},0,0,{"$f":"IF(C565>=1,ROUND(K565*OFFSET(Input!$U$27,B565,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B565=1,0,IF($C565>=1,ROUND(OFFSET(Input!$X$27,B565,0,1,1)*AL564,AV_rounding),0))","v":0},{"$f":"IF(B565=1,0,IF(C565=1,ROUND(OFFSET(Input!$W$27,B565,0,1,1)*AVERAGE($AI$5,$AL$5:$AL563),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),OFFSET(Input!$G$27,B565,0,1,1)-AE565,0)","v":0},{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),MIN(OFFSET(Input!$G$27,B565,0,1,1),AP564),0)","v":0},0,0,0,0,0,0,0,-4165589.0242482,-4231314.0242481995,-4241749.5861233296,-4241749.5861233296,{"$f":"IF(A565=\"\",\"\",AL565-ROUND(AL565*OFFSET(Input!$S$27,$B565,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A565=\"\",\"\",ROUND(AP565*(1-OFFSET(Input!$T$27,MIN(B565,10),0,1,1)),2*FEE_rounding))","v":-4241749.5861233296},1258250.4138766704,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A565=1,PMF_1st=0),0,ROUND(IF(A565=1,AI565,AL564)*OFFSET(Input!$O$27,IF(A565=121,-1,0)+MIN(B565,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A565=1,PMF_1st=0),0,IF(SUM($K$5:$L565)-$AU564>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B564,B565),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C565-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[562,47,10,null,86,{"$f":"IF(A566=\"\",\"\",IF(A566=1,Age_Full_Month,IF(F565=11,0,F565+1)))","v":9},86,0,{"$f":"IF(A566=\"\",\"\",IF(AND(F566=11,G566=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H566-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C566-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B566,99),0,1,1)*K566,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E566,0,1,1)*L566,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*M566,FEE_rounding)","v":0},0,0,{"$f":"IF(C566>=1,ROUND(K566*OFFSET(Input!$U$27,B566,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B566=1,0,IF($C566>=1,ROUND(OFFSET(Input!$X$27,B566,0,1,1)*AL565,AV_rounding),0))","v":0},{"$f":"IF(B566=1,0,IF(C566=1,ROUND(OFFSET(Input!$W$27,B566,0,1,1)*AVERAGE($AI$5,$AL$5:$AL564),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),OFFSET(Input!$G$27,B566,0,1,1)-AE566,0)","v":0},{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),MIN(OFFSET(Input!$G$27,B566,0,1,1),AP565),0)","v":0},0,0,0,0,0,0,0,-4241749.5861233296,-4307474.5861233296,-4318097.9804900503,-4318097.9804900503,{"$f":"IF(A566=\"\",\"\",AL566-ROUND(AL566*OFFSET(Input!$S$27,$B566,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A566=\"\",\"\",ROUND(AP566*(1-OFFSET(Input!$T$27,MIN(B566,10),0,1,1)),2*FEE_rounding))","v":-4318097.9804900503},1181902.0195099497,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A566=1,PMF_1st=0),0,ROUND(IF(A566=1,AI566,AL565)*OFFSET(Input!$O$27,IF(A566=121,-1,0)+MIN(B566,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A566=1,PMF_1st=0),0,IF(SUM($K$5:$L566)-$AU565>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B565,B566),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C566-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[563,47,11,null,86,{"$f":"IF(A567=\"\",\"\",IF(A567=1,Age_Full_Month,IF(F566=11,0,F566+1)))","v":10},86,0,{"$f":"IF(A567=\"\",\"\",IF(AND(F567=11,G567=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H567-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C567-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B567,99),0,1,1)*K567,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E567,0,1,1)*L567,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*M567,FEE_rounding)","v":0},0,0,{"$f":"IF(C567>=1,ROUND(K567*OFFSET(Input!$U$27,B567,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B567=1,0,IF($C567>=1,ROUND(OFFSET(Input!$X$27,B567,0,1,1)*AL566,AV_rounding),0))","v":0},{"$f":"IF(B567=1,0,IF(C567=1,ROUND(OFFSET(Input!$W$27,B567,0,1,1)*AVERAGE($AI$5,$AL$5:$AL565),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),OFFSET(Input!$G$27,B567,0,1,1)-AE567,0)","v":0},{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),MIN(OFFSET(Input!$G$27,B567,0,1,1),AP566),0)","v":0},0,0,0,0,0,0,0,-4318097.9804900503,-4383822.9804900503,-4394634.6705939602,-4394634.6705939602,{"$f":"IF(A567=\"\",\"\",AL567-ROUND(AL567*OFFSET(Input!$S$27,$B567,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A567=\"\",\"\",ROUND(AP567*(1-OFFSET(Input!$T$27,MIN(B567,10),0,1,1)),2*FEE_rounding))","v":-4394634.6705939602},1105365.3294060398,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A567=1,PMF_1st=0),0,ROUND(IF(A567=1,AI567,AL566)*OFFSET(Input!$O$27,IF(A567=121,-1,0)+MIN(B567,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A567=1,PMF_1st=0),0,IF(SUM($K$5:$L567)-$AU566>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B566,B567),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C567-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[564,47,12,null,86,{"$f":"IF(A568=\"\",\"\",IF(A568=1,Age_Full_Month,IF(F567=11,0,F567+1)))","v":11},86,0,{"$f":"IF(A568=\"\",\"\",IF(AND(F568=11,G568=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H568-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C568-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B568,99),0,1,1)*K568,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E568,0,1,1)*L568,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*M568,FEE_rounding)","v":0},0,0,{"$f":"IF(C568>=1,ROUND(K568*OFFSET(Input!$U$27,B568,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B568=1,0,IF($C568>=1,ROUND(OFFSET(Input!$X$27,B568,0,1,1)*AL567,AV_rounding),0))","v":0},{"$f":"IF(B568=1,0,IF(C568=1,ROUND(OFFSET(Input!$W$27,B568,0,1,1)*AVERAGE($AI$5,$AL$5:$AL566),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),OFFSET(Input!$G$27,B568,0,1,1)-AE568,0)","v":0},{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),MIN(OFFSET(Input!$G$27,B568,0,1,1),AP567),0)","v":0},0,0,0,0,0,0,0,-4394634.6705939602,-4460359.6705939602,-4471360.1208231496,-4471360.1208231496,{"$f":"IF(A568=\"\",\"\",AL568-ROUND(AL568*OFFSET(Input!$S$27,$B568,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A568=\"\",\"\",ROUND(AP568*(1-OFFSET(Input!$T$27,MIN(B568,10),0,1,1)),2*FEE_rounding))","v":-4471360.1208231496},1028639.8791768504,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A568=1,PMF_1st=0),0,ROUND(IF(A568=1,AI568,AL567)*OFFSET(Input!$O$27,IF(A568=121,-1,0)+MIN(B568,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A568=1,PMF_1st=0),0,IF(SUM($K$5:$L568)-$AU567>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B567,B568),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C568-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[565,48,1,null,87,{"$f":"IF(A569=\"\",\"\",IF(A569=1,Age_Full_Month,IF(F568=11,0,F568+1)))","v":0},87,0,{"$f":"IF(A569=\"\",\"\",IF(AND(F569=11,G569=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H569-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C569-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B569,99),0,1,1)*K569,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E569,0,1,1)*L569,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*M569,FEE_rounding)","v":0},0,0,{"$f":"IF(C569>=1,ROUND(K569*OFFSET(Input!$U$27,B569,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B569=1,0,IF($C569>=1,ROUND(OFFSET(Input!$X$27,B569,0,1,1)*AL568,AV_rounding),0))","v":0},{"$f":"IF(B569=1,0,IF(C569=1,ROUND(OFFSET(Input!$W$27,B569,0,1,1)*AVERAGE($AI$5,$AL$5:$AL567),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),OFFSET(Input!$G$27,B569,0,1,1)-AE569,0)","v":0},{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),MIN(OFFSET(Input!$G$27,B569,0,1,1),AP568),0)","v":0},0,0,0,0,0,0,0,-4471360.1208231496,-4542970.1208231496,-4554174.3107086103,-4554174.3107086103,{"$f":"IF(A569=\"\",\"\",AL569-ROUND(AL569*OFFSET(Input!$S$27,$B569,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A569=\"\",\"\",ROUND(AP569*(1-OFFSET(Input!$T$27,MIN(B569,10),0,1,1)),2*FEE_rounding))","v":-4554174.3107086103},945825.68929138966,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A569=1,PMF_1st=0),0,ROUND(IF(A569=1,AI569,AL568)*OFFSET(Input!$O$27,IF(A569=121,-1,0)+MIN(B569,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A569=1,PMF_1st=0),0,IF(SUM($K$5:$L569)-$AU568>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B568,B569),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C569-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[566,48,2,null,87,{"$f":"IF(A570=\"\",\"\",IF(A570=1,Age_Full_Month,IF(F569=11,0,F569+1)))","v":1},87,0,{"$f":"IF(A570=\"\",\"\",IF(AND(F570=11,G570=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H570-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C570-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B570,99),0,1,1)*K570,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E570,0,1,1)*L570,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*M570,FEE_rounding)","v":0},0,0,{"$f":"IF(C570>=1,ROUND(K570*OFFSET(Input!$U$27,B570,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B570=1,0,IF($C570>=1,ROUND(OFFSET(Input!$X$27,B570,0,1,1)*AL569,AV_rounding),0))","v":0},{"$f":"IF(B570=1,0,IF(C570=1,ROUND(OFFSET(Input!$W$27,B570,0,1,1)*AVERAGE($AI$5,$AL$5:$AL568),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),OFFSET(Input!$G$27,B570,0,1,1)-AE570,0)","v":0},{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),MIN(OFFSET(Input!$G$27,B570,0,1,1),AP569),0)","v":0},0,0,0,0,0,0,0,-4554174.3107086103,-4625784.3107086103,-4637192.7427273104,-4637192.7427273104,{"$f":"IF(A570=\"\",\"\",AL570-ROUND(AL570*OFFSET(Input!$S$27,$B570,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A570=\"\",\"\",ROUND(AP570*(1-OFFSET(Input!$T$27,MIN(B570,10),0,1,1)),2*FEE_rounding))","v":-4637192.7427273104},862807.2572726896,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A570=1,PMF_1st=0),0,ROUND(IF(A570=1,AI570,AL569)*OFFSET(Input!$O$27,IF(A570=121,-1,0)+MIN(B570,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A570=1,PMF_1st=0),0,IF(SUM($K$5:$L570)-$AU569>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B569,B570),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C570-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[567,48,3,null,87,{"$f":"IF(A571=\"\",\"\",IF(A571=1,Age_Full_Month,IF(F570=11,0,F570+1)))","v":2},87,0,{"$f":"IF(A571=\"\",\"\",IF(AND(F571=11,G571=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H571-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C571-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B571,99),0,1,1)*K571,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E571,0,1,1)*L571,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*M571,FEE_rounding)","v":0},0,0,{"$f":"IF(C571>=1,ROUND(K571*OFFSET(Input!$U$27,B571,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B571=1,0,IF($C571>=1,ROUND(OFFSET(Input!$X$27,B571,0,1,1)*AL570,AV_rounding),0))","v":0},{"$f":"IF(B571=1,0,IF(C571=1,ROUND(OFFSET(Input!$W$27,B571,0,1,1)*AVERAGE($AI$5,$AL$5:$AL569),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),OFFSET(Input!$G$27,B571,0,1,1)-AE571,0)","v":0},{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),MIN(OFFSET(Input!$G$27,B571,0,1,1),AP570),0)","v":0},0,0,0,0,0,0,0,-4637192.7427273104,-4708802.7427273104,-4720415.9205954401,-4720415.9205954401,{"$f":"IF(A571=\"\",\"\",AL571-ROUND(AL571*OFFSET(Input!$S$27,$B571,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A571=\"\",\"\",ROUND(AP571*(1-OFFSET(Input!$T$27,MIN(B571,10),0,1,1)),2*FEE_rounding))","v":-4720415.9205954401},779584.07940455992,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A571=1,PMF_1st=0),0,ROUND(IF(A571=1,AI571,AL570)*OFFSET(Input!$O$27,IF(A571=121,-1,0)+MIN(B571,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A571=1,PMF_1st=0),0,IF(SUM($K$5:$L571)-$AU570>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B570,B571),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C571-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[568,48,4,null,87,{"$f":"IF(A572=\"\",\"\",IF(A572=1,Age_Full_Month,IF(F571=11,0,F571+1)))","v":3},87,0,{"$f":"IF(A572=\"\",\"\",IF(AND(F572=11,G572=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H572-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C572-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B572,99),0,1,1)*K572,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E572,0,1,1)*L572,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*M572,FEE_rounding)","v":0},0,0,{"$f":"IF(C572>=1,ROUND(K572*OFFSET(Input!$U$27,B572,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B572=1,0,IF($C572>=1,ROUND(OFFSET(Input!$X$27,B572,0,1,1)*AL571,AV_rounding),0))","v":0},{"$f":"IF(B572=1,0,IF(C572=1,ROUND(OFFSET(Input!$W$27,B572,0,1,1)*AVERAGE($AI$5,$AL$5:$AL570),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),OFFSET(Input!$G$27,B572,0,1,1)-AE572,0)","v":0},{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),MIN(OFFSET(Input!$G$27,B572,0,1,1),AP571),0)","v":0},0,0,0,0,0,0,0,-4720415.9205954401,-4792025.9205954401,-4803844.3492714996,-4803844.3492714996,{"$f":"IF(A572=\"\",\"\",AL572-ROUND(AL572*OFFSET(Input!$S$27,$B572,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A572=\"\",\"\",ROUND(AP572*(1-OFFSET(Input!$T$27,MIN(B572,10),0,1,1)),2*FEE_rounding))","v":-4803844.3492714996},696155.65072850045,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A572=1,PMF_1st=0),0,ROUND(IF(A572=1,AI572,AL571)*OFFSET(Input!$O$27,IF(A572=121,-1,0)+MIN(B572,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A572=1,PMF_1st=0),0,IF(SUM($K$5:$L572)-$AU571>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B571,B572),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C572-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[569,48,5,null,87,{"$f":"IF(A573=\"\",\"\",IF(A573=1,Age_Full_Month,IF(F572=11,0,F572+1)))","v":4},87,0,{"$f":"IF(A573=\"\",\"\",IF(AND(F573=11,G573=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H573-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C573-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B573,99),0,1,1)*K573,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E573,0,1,1)*L573,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*M573,FEE_rounding)","v":0},0,0,{"$f":"IF(C573>=1,ROUND(K573*OFFSET(Input!$U$27,B573,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B573=1,0,IF($C573>=1,ROUND(OFFSET(Input!$X$27,B573,0,1,1)*AL572,AV_rounding),0))","v":0},{"$f":"IF(B573=1,0,IF(C573=1,ROUND(OFFSET(Input!$W$27,B573,0,1,1)*AVERAGE($AI$5,$AL$5:$AL571),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),OFFSET(Input!$G$27,B573,0,1,1)-AE573,0)","v":0},{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),MIN(OFFSET(Input!$G$27,B573,0,1,1),AP572),0)","v":0},0,0,0,0,0,0,0,-4803844.3492714996,-4875454.3492714996,-4887478.5349593498,-4887478.5349593498,{"$f":"IF(A573=\"\",\"\",AL573-ROUND(AL573*OFFSET(Input!$S$27,$B573,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A573=\"\",\"\",ROUND(AP573*(1-OFFSET(Input!$T$27,MIN(B573,10),0,1,1)),2*FEE_rounding))","v":-4887478.5349593498},612521.46504065022,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A573=1,PMF_1st=0),0,ROUND(IF(A573=1,AI573,AL572)*OFFSET(Input!$O$27,IF(A573=121,-1,0)+MIN(B573,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A573=1,PMF_1st=0),0,IF(SUM($K$5:$L573)-$AU572>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B572,B573),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C573-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[570,48,6,null,87,{"$f":"IF(A574=\"\",\"\",IF(A574=1,Age_Full_Month,IF(F573=11,0,F573+1)))","v":5},87,0,{"$f":"IF(A574=\"\",\"\",IF(AND(F574=11,G574=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H574-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C574-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B574,99),0,1,1)*K574,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E574,0,1,1)*L574,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*M574,FEE_rounding)","v":0},0,0,{"$f":"IF(C574>=1,ROUND(K574*OFFSET(Input!$U$27,B574,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B574=1,0,IF($C574>=1,ROUND(OFFSET(Input!$X$27,B574,0,1,1)*AL573,AV_rounding),0))","v":0},{"$f":"IF(B574=1,0,IF(C574=1,ROUND(OFFSET(Input!$W$27,B574,0,1,1)*AVERAGE($AI$5,$AL$5:$AL572),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),OFFSET(Input!$G$27,B574,0,1,1)-AE574,0)","v":0},{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),MIN(OFFSET(Input!$G$27,B574,0,1,1),AP573),0)","v":0},0,0,0,0,0,0,0,-4887478.5349593498,-4959088.5349593498,-4971318.9851112999,-4971318.9851112999,{"$f":"IF(A574=\"\",\"\",AL574-ROUND(AL574*OFFSET(Input!$S$27,$B574,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A574=\"\",\"\",ROUND(AP574*(1-OFFSET(Input!$T$27,MIN(B574,10),0,1,1)),2*FEE_rounding))","v":-4971318.9851112999},528681.0148887001,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A574=1,PMF_1st=0),0,ROUND(IF(A574=1,AI574,AL573)*OFFSET(Input!$O$27,IF(A574=121,-1,0)+MIN(B574,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A574=1,PMF_1st=0),0,IF(SUM($K$5:$L574)-$AU573>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B573,B574),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C574-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[571,48,7,null,87,{"$f":"IF(A575=\"\",\"\",IF(A575=1,Age_Full_Month,IF(F574=11,0,F574+1)))","v":6},87,0,{"$f":"IF(A575=\"\",\"\",IF(AND(F575=11,G575=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H575-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C575-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B575,99),0,1,1)*K575,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E575,0,1,1)*L575,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*M575,FEE_rounding)","v":0},0,0,{"$f":"IF(C575>=1,ROUND(K575*OFFSET(Input!$U$27,B575,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B575=1,0,IF($C575>=1,ROUND(OFFSET(Input!$X$27,B575,0,1,1)*AL574,AV_rounding),0))","v":0},{"$f":"IF(B575=1,0,IF(C575=1,ROUND(OFFSET(Input!$W$27,B575,0,1,1)*AVERAGE($AI$5,$AL$5:$AL573),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),OFFSET(Input!$G$27,B575,0,1,1)-AE575,0)","v":0},{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),MIN(OFFSET(Input!$G$27,B575,0,1,1),AP574),0)","v":0},0,0,0,0,0,0,0,-4971318.9851112999,-5042928.9851112999,-5055366.2084311498,-5055366.2084311498,{"$f":"IF(A575=\"\",\"\",AL575-ROUND(AL575*OFFSET(Input!$S$27,$B575,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A575=\"\",\"\",ROUND(AP575*(1-OFFSET(Input!$T$27,MIN(B575,10),0,1,1)),2*FEE_rounding))","v":-5055366.2084311498},444633.79156885017,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A575=1,PMF_1st=0),0,ROUND(IF(A575=1,AI575,AL574)*OFFSET(Input!$O$27,IF(A575=121,-1,0)+MIN(B575,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A575=1,PMF_1st=0),0,IF(SUM($K$5:$L575)-$AU574>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B574,B575),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C575-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[572,48,8,null,87,{"$f":"IF(A576=\"\",\"\",IF(A576=1,Age_Full_Month,IF(F575=11,0,F575+1)))","v":7},87,0,{"$f":"IF(A576=\"\",\"\",IF(AND(F576=11,G576=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H576-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C576-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B576,99),0,1,1)*K576,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E576,0,1,1)*L576,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*M576,FEE_rounding)","v":0},0,0,{"$f":"IF(C576>=1,ROUND(K576*OFFSET(Input!$U$27,B576,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B576=1,0,IF($C576>=1,ROUND(OFFSET(Input!$X$27,B576,0,1,1)*AL575,AV_rounding),0))","v":0},{"$f":"IF(B576=1,0,IF(C576=1,ROUND(OFFSET(Input!$W$27,B576,0,1,1)*AVERAGE($AI$5,$AL$5:$AL574),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),OFFSET(Input!$G$27,B576,0,1,1)-AE576,0)","v":0},{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),MIN(OFFSET(Input!$G$27,B576,0,1,1),AP575),0)","v":0},0,0,0,0,0,0,0,-5055366.2084311498,-5126976.2084311498,-5139620.7148773205,-5139620.7148773205,{"$f":"IF(A576=\"\",\"\",AL576-ROUND(AL576*OFFSET(Input!$S$27,$B576,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A576=\"\",\"\",ROUND(AP576*(1-OFFSET(Input!$T$27,MIN(B576,10),0,1,1)),2*FEE_rounding))","v":-5139620.7148773205},360379.28512267955,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A576=1,PMF_1st=0),0,ROUND(IF(A576=1,AI576,AL575)*OFFSET(Input!$O$27,IF(A576=121,-1,0)+MIN(B576,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A576=1,PMF_1st=0),0,IF(SUM($K$5:$L576)-$AU575>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B575,B576),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C576-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[573,48,9,null,87,{"$f":"IF(A577=\"\",\"\",IF(A577=1,Age_Full_Month,IF(F576=11,0,F576+1)))","v":8},87,0,{"$f":"IF(A577=\"\",\"\",IF(AND(F577=11,G577=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H577-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C577-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B577,99),0,1,1)*K577,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E577,0,1,1)*L577,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*M577,FEE_rounding)","v":0},0,0,{"$f":"IF(C577>=1,ROUND(K577*OFFSET(Input!$U$27,B577,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B577=1,0,IF($C577>=1,ROUND(OFFSET(Input!$X$27,B577,0,1,1)*AL576,AV_rounding),0))","v":0},{"$f":"IF(B577=1,0,IF(C577=1,ROUND(OFFSET(Input!$W$27,B577,0,1,1)*AVERAGE($AI$5,$AL$5:$AL575),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),OFFSET(Input!$G$27,B577,0,1,1)-AE577,0)","v":0},{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),MIN(OFFSET(Input!$G$27,B577,0,1,1),AP576),0)","v":0},0,0,0,0,0,0,0,-5139620.7148773205,-5211230.7148773205,-5224083.0156659205,-5224083.0156659205,{"$f":"IF(A577=\"\",\"\",AL577-ROUND(AL577*OFFSET(Input!$S$27,$B577,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A577=\"\",\"\",ROUND(AP577*(1-OFFSET(Input!$T$27,MIN(B577,10),0,1,1)),2*FEE_rounding))","v":-5224083.0156659205},275916.98433407955,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A577=1,PMF_1st=0),0,ROUND(IF(A577=1,AI577,AL576)*OFFSET(Input!$O$27,IF(A577=121,-1,0)+MIN(B577,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A577=1,PMF_1st=0),0,IF(SUM($K$5:$L577)-$AU576>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B576,B577),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C577-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[574,48,10,null,87,{"$f":"IF(A578=\"\",\"\",IF(A578=1,Age_Full_Month,IF(F577=11,0,F577+1)))","v":9},87,0,{"$f":"IF(A578=\"\",\"\",IF(AND(F578=11,G578=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H578-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C578-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B578,99),0,1,1)*K578,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E578,0,1,1)*L578,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*M578,FEE_rounding)","v":0},0,0,{"$f":"IF(C578>=1,ROUND(K578*OFFSET(Input!$U$27,B578,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B578=1,0,IF($C578>=1,ROUND(OFFSET(Input!$X$27,B578,0,1,1)*AL577,AV_rounding),0))","v":0},{"$f":"IF(B578=1,0,IF(C578=1,ROUND(OFFSET(Input!$W$27,B578,0,1,1)*AVERAGE($AI$5,$AL$5:$AL576),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),OFFSET(Input!$G$27,B578,0,1,1)-AE578,0)","v":0},{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),MIN(OFFSET(Input!$G$27,B578,0,1,1),AP577),0)","v":0},0,0,0,0,0,0,0,-5224083.0156659205,-5295693.0156659205,-5308753.6232738597,-5308753.6232738597,{"$f":"IF(A578=\"\",\"\",AL578-ROUND(AL578*OFFSET(Input!$S$27,$B578,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A578=\"\",\"\",ROUND(AP578*(1-OFFSET(Input!$T$27,MIN(B578,10),0,1,1)),2*FEE_rounding))","v":-5308753.6232738597},191246.37672614027,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A578=1,PMF_1st=0),0,ROUND(IF(A578=1,AI578,AL577)*OFFSET(Input!$O$27,IF(A578=121,-1,0)+MIN(B578,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A578=1,PMF_1st=0),0,IF(SUM($K$5:$L578)-$AU577>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B577,B578),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C578-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[575,48,11,null,87,{"$f":"IF(A579=\"\",\"\",IF(A579=1,Age_Full_Month,IF(F578=11,0,F578+1)))","v":10},87,0,{"$f":"IF(A579=\"\",\"\",IF(AND(F579=11,G579=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H579-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C579-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B579,99),0,1,1)*K579,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E579,0,1,1)*L579,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*M579,FEE_rounding)","v":0},0,0,{"$f":"IF(C579>=1,ROUND(K579*OFFSET(Input!$U$27,B579,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B579=1,0,IF($C579>=1,ROUND(OFFSET(Input!$X$27,B579,0,1,1)*AL578,AV_rounding),0))","v":0},{"$f":"IF(B579=1,0,IF(C579=1,ROUND(OFFSET(Input!$W$27,B579,0,1,1)*AVERAGE($AI$5,$AL$5:$AL577),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),OFFSET(Input!$G$27,B579,0,1,1)-AE579,0)","v":0},{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),MIN(OFFSET(Input!$G$27,B579,0,1,1),AP578),0)","v":0},0,0,0,0,0,0,0,-5308753.6232738597,-5380363.6232738597,-5393633.0514419395,-5393633.0514419395,{"$f":"IF(A579=\"\",\"\",AL579-ROUND(AL579*OFFSET(Input!$S$27,$B579,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A579=\"\",\"\",ROUND(AP579*(1-OFFSET(Input!$T$27,MIN(B579,10),0,1,1)),2*FEE_rounding))","v":-5393633.0514419395},106366.94855806045,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A579=1,PMF_1st=0),0,ROUND(IF(A579=1,AI579,AL578)*OFFSET(Input!$O$27,IF(A579=121,-1,0)+MIN(B579,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A579=1,PMF_1st=0),0,IF(SUM($K$5:$L579)-$AU578>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B578,B579),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C579-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[576,48,12,null,87,{"$f":"IF(A580=\"\",\"\",IF(A580=1,Age_Full_Month,IF(F579=11,0,F579+1)))","v":11},87,0,{"$f":"IF(A580=\"\",\"\",IF(AND(F580=11,G580=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H580-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C580-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B580,99),0,1,1)*K580,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E580,0,1,1)*L580,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*M580,FEE_rounding)","v":0},0,0,{"$f":"IF(C580>=1,ROUND(K580*OFFSET(Input!$U$27,B580,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B580=1,0,IF($C580>=1,ROUND(OFFSET(Input!$X$27,B580,0,1,1)*AL579,AV_rounding),0))","v":0},{"$f":"IF(B580=1,0,IF(C580=1,ROUND(OFFSET(Input!$W$27,B580,0,1,1)*AVERAGE($AI$5,$AL$5:$AL578),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),OFFSET(Input!$G$27,B580,0,1,1)-AE580,0)","v":0},{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),MIN(OFFSET(Input!$G$27,B580,0,1,1),AP579),0)","v":0},0,0,0,0,0,0,0,-5393633.0514419395,-5465243.0514419395,-5478721.8151780004,-5478721.8151780004,{"$f":"IF(A580=\"\",\"\",AL580-ROUND(AL580*OFFSET(Input!$S$27,$B580,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A580=\"\",\"\",ROUND(AP580*(1-OFFSET(Input!$T$27,MIN(B580,10),0,1,1)),2*FEE_rounding))","v":-5478721.8151780004},21278.184821999632,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A580=1,PMF_1st=0),0,ROUND(IF(A580=1,AI580,AL579)*OFFSET(Input!$O$27,IF(A580=121,-1,0)+MIN(B580,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A580=1,PMF_1st=0),0,IF(SUM($K$5:$L580)-$AU579>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B579,B580),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C580-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[577,49,1,null,{"$f":"IF($A581=\"\",\"\",Age_Insured+B581-1)","v":88},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Month,IF(F580=11,0,F580+1)))","v":0},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Year,IF(F580=11,G580+1,G580)))","v":88},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),DAY(EOMONTH((SignYY+INT(A581/12)+1911)&\"/\"&(IF(MOD(SignMM+A581-1,12)=0,12,MOD(SignMM+A581-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H581-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B581-1>=BPP,\"\",IF(AS580>0,1,0))","v":1},{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,IF(($BJ581+$AL580+$AP580+$AW581)/($BJ581+$AL580+$AP580)>$BK581,VLOOKUP($B581,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K581=0,0,IF(MOD(C581-1,12/Prem_Freq)=0,VLOOKUP(B581,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C581=1,VLOOKUP(B581,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C581-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B581,99),0,1,1)*K581,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E581,0,1,1)*L581,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*M581,FEE_rounding)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,K581-N581))","v":0},{"$f":"IF(A582=\"\",\"\",IF(K581=\"*****\",\"*****\",L581-O581+M581-P581))","v":0},{"$f":"IF(C581>=1,ROUND(K581*OFFSET(Input!$U$27,B581,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B581=1,0,IF($C581>=1,ROUND(OFFSET(Input!$X$27,B581,0,1,1)*AL580,AV_rounding),0))","v":0},{"$f":"IF(B581=1,0,IF(C581=1,ROUND(OFFSET(Input!$W$27,B581,0,1,1)*AVERAGE($AI$5,$AL$5:$AL579),AV_rounding),0))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,BA581,AI581))","v":0},{"$f":"IF(E581=\"\",\"\",IF(SUM(AI581,-V581)>BB581,BB581,SUM(AI581,-V581)))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,0,BA581-AI581))","v":77935},0,0,{"$f":"IF(E581=\" \",\" \",IF(Z581<BI580+BC581+BE581+BD581*0+BF581,BI580+BC581+BE581+BD581*0+BF581-BI580-Z581,0))","v":0},0,0,{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),OFFSET(Input!$G$27,B581,0,1,1)-AE581,0)","v":0},{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),MIN(OFFSET(Input!$G$27,B581,0,1,1),AP580),0)","v":0},{"$f":"IF(A582=\"\",\"\",AF580+AD581+AE581)","v":0},0,0,{"$f":"IF(A581=\"\",\"\",AL580+Q581+R581*0+IF(A581=1,0,SUM(S581:U581)))","v":0},{"$f":"IF(A581=\"\",\"\",AI581-V581-W581-Z581-AD581)","v":0},{"$f":"ROUND((AJ581-AB581)*(1+IRR_1)^(1/12)+IF(A581=1,S581,0),AV_rounding)","v":0},{"$f":"ROUND(AK581-AG581,AV_rounding)","v":0},-5478721.8151780004,-5556656.8151780004,{"$f":"ROUND((AN581-AC581)*(1+IRR_1)^(1/12),AV_rounding)","v":-5570361.0299163396},{"$f":"ROUND(AO581-AH581,AV_rounding)","v":-5570361.0299163396},{"$f":"IF(A581=\"\",\"\",AL581-ROUND(AL581*OFFSET(Input!$S$27,$B581,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A581=\"\",\"\",ROUND(AP581*(1-OFFSET(Input!$T$27,MIN(B581,10),0,1,1)),2*FEE_rounding))","v":-5570361.0299163396},{"$f":"AW581+AL581+AP581","v":-70361.029916339554},0,{"$f":"IF(A582=\"\",\"\",AU580+AD581+AE581)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,Q581+R581))","v":0},5500000,5500000,{"$f":"IF(A581=1,K581,MAX(AY580+K581-AD580-AE580,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ581/100000*VLOOKUP(Age_Insured+B581-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I581>0,I581/H581,1),2*FEE_rounding)*IF(G582>14,1,0)*IF(AND(I581=0,H581>0),0,1)","v":77935},0,null,null,{"$f":"IF(AND(A581=1,PMF_1st=0),0,ROUND(IF(A581=1,AI581,AL580)*OFFSET(Input!$O$27,IF(A581=121,-1,0)+MIN(B581,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A581=1,PMF_1st=0),0,IF(SUM($K$5:$L581)-$AU580>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B580,B581),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A581+1","v":578},{"$f":"IF($A582=\"\",\"\",INT((A582-1)/12)+1)","v":49},{"$f":"IF($A582=\"\",\"\",MOD((A582-1),12)+1)","v":2},null,88,{"$f":"IF(A582=\"\",\"\",IF(A582=1,Age_Full_Month,IF(F581=11,0,F581+1)))","v":1},88,0,{"$f":"IF(A582=\"\",\"\",IF(AND(F582=11,G582=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H582-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C582-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B582,99),0,1,1)*K582,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E582,0,1,1)*L582,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*M582,FEE_rounding)","v":0},0,0,{"$f":"IF(C582>=1,ROUND(K582*OFFSET(Input!$U$27,B582,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B582=1,0,IF($C582>=1,ROUND(OFFSET(Input!$X$27,B582,0,1,1)*AL581,AV_rounding),0))","v":0},{"$f":"IF(B582=1,0,IF(C582=1,ROUND(OFFSET(Input!$W$27,B582,0,1,1)*AVERAGE($AI$5,$AL$5:$AL580),AV_rounding),0))","v":0},0,0,77935,{"$f":"Q582+R582","v":0},{"$f":"IF(E582=\" \",\" \",IF(AI582+AM582-V582>BI581+BC582+BD582+BF582+BE582,BI581+BC582+BD582+BF582+BE582,MAX(AI582+AM582-V582,0)))","v":0},0,{"$f":"BG582","v":0},{"$f":"BH582","v":0},{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),OFFSET(Input!$G$27,B582,0,1,1)-AE582,0)","v":0},{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),MIN(OFFSET(Input!$G$27,B582,0,1,1),AP581),0)","v":0},0,0,0,0,0,0,0,{"$f":"R582+AO581","v":-5570361.0299163396},{"$f":"AM582-X582-AA582-AE582","v":-5648296.0299163396},-5662226.2516799401,-5662226.2516799401,{"$f":"IF(A582=\"\",\"\",AL582-ROUND(AL582*OFFSET(Input!$S$27,$B582,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A582=\"\",\"\",ROUND(AP582*(1-OFFSET(Input!$T$27,MIN(B582,10),0,1,1)),2*FEE_rounding))","v":-5662226.2516799401},-162226.25167994015,0,0,0,{"$f":"AW581","v":5500000},{"$f":"AW582+AI582","v":5500000},3000000,{"$f":"IF(A582=\"\",\"\",AW582)","v":5500000},77935,0,null,null,{"$f":"IF(AND(A582=1,PMF_1st=0),0,ROUND(IF(A582=1,AI582,AL581)*OFFSET(Input!$O$27,IF(A582=121,-1,0)+MIN(B582,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A582=1,PMF_1st=0),0,IF(SUM($K$5:$L582)-$AU581>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B581,B582),21),0,1,1)))","v":0},null,null,{"$f":"BI581+BC582+BD582+BE582+BF582-Z582-AA582","v":0},{"$f":"IF(MOD($C582-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E582<=30,1.9,IF($E582<=40,1.6,IF($E582<=50,1.4,IF($E582<=60,1.2,IF($E582<=70,1.1,IF($E582<=90,1.02,1))))))","v":1.02}]
[579,49,3,null,88,{"$f":"IF(A583=\"\",\"\",IF(A583=1,Age_Full_Month,IF(F582=11,0,F582+1)))","v":2},88,0,{"$f":"IF(A583=\"\",\"\",IF(AND(F583=11,G583=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H583-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C583-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B583,99),0,1,1)*K583,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E583,0,1,1)*L583,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*M583,FEE_rounding)","v":0},0,0,{"$f":"IF(C583>=1,ROUND(K583*OFFSET(Input!$U$27,B583,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B583=1,0,IF($C583>=1,ROUND(OFFSET(Input!$X$27,B583,0,1,1)*AL582,AV_rounding),0))","v":0},{"$f":"IF(B583=1,0,IF(C583=1,ROUND(OFFSET(Input!$W$27,B583,0,1,1)*AVERAGE($AI$5,$AL$5:$AL581),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),OFFSET(Input!$G$27,B583,0,1,1)-AE583,0)","v":0},{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),MIN(OFFSET(Input!$G$27,B583,0,1,1),AP582),0)","v":0},0,0,0,0,0,0,0,-5662226.2516799401,-5740161.2516799401,-5754318.0378631102,-5754318.0378631102,{"$f":"IF(A583=\"\",\"\",AL583-ROUND(AL583*OFFSET(Input!$S$27,$B583,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A583=\"\",\"\",ROUND(AP583*(1-OFFSET(Input!$T$27,MIN(B583,10),0,1,1)),2*FEE_rounding))","v":-5754318.0378631102},-254318.03786311019,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A583=1,PMF_1st=0),0,ROUND(IF(A583=1,AI583,AL582)*OFFSET(Input!$O$27,IF(A583=121,-1,0)+MIN(B583,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A583=1,PMF_1st=0),0,IF(SUM($K$5:$L583)-$AU582>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B582,B583),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C583-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[580,49,4,null,88,{"$f":"IF(A584=\"\",\"\",IF(A584=1,Age_Full_Month,IF(F583=11,0,F583+1)))","v":3},88,0,{"$f":"IF(A584=\"\",\"\",IF(AND(F584=11,G584=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H584-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C584-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B584,99),0,1,1)*K584,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E584,0,1,1)*L584,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*M584,FEE_rounding)","v":0},0,0,{"$f":"IF(C584>=1,ROUND(K584*OFFSET(Input!$U$27,B584,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B584=1,0,IF($C584>=1,ROUND(OFFSET(Input!$X$27,B584,0,1,1)*AL583,AV_rounding),0))","v":0},{"$f":"IF(B584=1,0,IF(C584=1,ROUND(OFFSET(Input!$W$27,B584,0,1,1)*AVERAGE($AI$5,$AL$5:$AL582),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),OFFSET(Input!$G$27,B584,0,1,1)-AE584,0)","v":0},{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),MIN(OFFSET(Input!$G$27,B584,0,1,1),AP583),0)","v":0},0,0,0,0,0,0,0,-5754318.0378631102,-5832253.0378631102,-5846636.9472348196,-5846636.9472348196,{"$f":"IF(A584=\"\",\"\",AL584-ROUND(AL584*OFFSET(Input!$S$27,$B584,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A584=\"\",\"\",ROUND(AP584*(1-OFFSET(Input!$T$27,MIN(B584,10),0,1,1)),2*FEE_rounding))","v":-5846636.9472348196},-346636.94723481964,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A584=1,PMF_1st=0),0,ROUND(IF(A584=1,AI584,AL583)*OFFSET(Input!$O$27,IF(A584=121,-1,0)+MIN(B584,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A584=1,PMF_1st=0),0,IF(SUM($K$5:$L584)-$AU583>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B583,B584),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C584-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[581,49,5,null,88,{"$f":"IF(A585=\"\",\"\",IF(A585=1,Age_Full_Month,IF(F584=11,0,F584+1)))","v":4},88,0,{"$f":"IF(A585=\"\",\"\",IF(AND(F585=11,G585=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H585-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C585-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B585,99),0,1,1)*K585,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E585,0,1,1)*L585,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*M585,FEE_rounding)","v":0},0,0,{"$f":"IF(C585>=1,ROUND(K585*OFFSET(Input!$U$27,B585,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B585=1,0,IF($C585>=1,ROUND(OFFSET(Input!$X$27,B585,0,1,1)*AL584,AV_rounding),0))","v":0},{"$f":"IF(B585=1,0,IF(C585=1,ROUND(OFFSET(Input!$W$27,B585,0,1,1)*AVERAGE($AI$5,$AL$5:$AL583),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),OFFSET(Input!$G$27,B585,0,1,1)-AE585,0)","v":0},{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),MIN(OFFSET(Input!$G$27,B585,0,1,1),AP584),0)","v":0},0,0,0,0,0,0,0,-5846636.9472348196,-5924571.9472348196,-5939183.5399421202,-5939183.5399421202,{"$f":"IF(A585=\"\",\"\",AL585-ROUND(AL585*OFFSET(Input!$S$27,$B585,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A585=\"\",\"\",ROUND(AP585*(1-OFFSET(Input!$T$27,MIN(B585,10),0,1,1)),2*FEE_rounding))","v":-5939183.5399421202},-439183.5399421202,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A585=1,PMF_1st=0),0,ROUND(IF(A585=1,AI585,AL584)*OFFSET(Input!$O$27,IF(A585=121,-1,0)+MIN(B585,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A585=1,PMF_1st=0),0,IF(SUM($K$5:$L585)-$AU584>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B584,B585),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C585-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[582,49,6,null,88,{"$f":"IF(A586=\"\",\"\",IF(A586=1,Age_Full_Month,IF(F585=11,0,F585+1)))","v":5},88,0,{"$f":"IF(A586=\"\",\"\",IF(AND(F586=11,G586=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H586-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C586-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B586,99),0,1,1)*K586,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E586,0,1,1)*L586,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*M586,FEE_rounding)","v":0},0,0,{"$f":"IF(C586>=1,ROUND(K586*OFFSET(Input!$U$27,B586,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B586=1,0,IF($C586>=1,ROUND(OFFSET(Input!$X$27,B586,0,1,1)*AL585,AV_rounding),0))","v":0},{"$f":"IF(B586=1,0,IF(C586=1,ROUND(OFFSET(Input!$W$27,B586,0,1,1)*AVERAGE($AI$5,$AL$5:$AL584),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),OFFSET(Input!$G$27,B586,0,1,1)-AE586,0)","v":0},{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),MIN(OFFSET(Input!$G$27,B586,0,1,1),AP585),0)","v":0},0,0,0,0,0,0,0,-5939183.5399421202,-6017118.5399421202,-6031958.3775135502,-6031958.3775135502,{"$f":"IF(A586=\"\",\"\",AL586-ROUND(AL586*OFFSET(Input!$S$27,$B586,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A586=\"\",\"\",ROUND(AP586*(1-OFFSET(Input!$T$27,MIN(B586,10),0,1,1)),2*FEE_rounding))","v":-6031958.3775135502},-531958.37751355022,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A586=1,PMF_1st=0),0,ROUND(IF(A586=1,AI586,AL585)*OFFSET(Input!$O$27,IF(A586=121,-1,0)+MIN(B586,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A586=1,PMF_1st=0),0,IF(SUM($K$5:$L586)-$AU585>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B585,B586),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C586-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[583,49,7,null,88,{"$f":"IF(A587=\"\",\"\",IF(A587=1,Age_Full_Month,IF(F586=11,0,F586+1)))","v":6},88,0,{"$f":"IF(A587=\"\",\"\",IF(AND(F587=11,G587=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H587-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C587-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B587,99),0,1,1)*K587,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E587,0,1,1)*L587,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*M587,FEE_rounding)","v":0},0,0,{"$f":"IF(C587>=1,ROUND(K587*OFFSET(Input!$U$27,B587,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B587=1,0,IF($C587>=1,ROUND(OFFSET(Input!$X$27,B587,0,1,1)*AL586,AV_rounding),0))","v":0},{"$f":"IF(B587=1,0,IF(C587=1,ROUND(OFFSET(Input!$W$27,B587,0,1,1)*AVERAGE($AI$5,$AL$5:$AL585),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),OFFSET(Input!$G$27,B587,0,1,1)-AE587,0)","v":0},{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),MIN(OFFSET(Input!$G$27,B587,0,1,1),AP586),0)","v":0},0,0,0,0,0,0,0,-6031958.3775135502,-6109893.3775135502,-6124962.0228625098,-6124962.0228625098,{"$f":"IF(A587=\"\",\"\",AL587-ROUND(AL587*OFFSET(Input!$S$27,$B587,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A587=\"\",\"\",ROUND(AP587*(1-OFFSET(Input!$T$27,MIN(B587,10),0,1,1)),2*FEE_rounding))","v":-6124962.0228625098},-624962.02286250982,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A587=1,PMF_1st=0),0,ROUND(IF(A587=1,AI587,AL586)*OFFSET(Input!$O$27,IF(A587=121,-1,0)+MIN(B587,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A587=1,PMF_1st=0),0,IF(SUM($K$5:$L587)-$AU586>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B586,B587),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C587-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[584,49,8,null,88,{"$f":"IF(A588=\"\",\"\",IF(A588=1,Age_Full_Month,IF(F587=11,0,F587+1)))","v":7},88,0,{"$f":"IF(A588=\"\",\"\",IF(AND(F588=11,G588=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H588-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C588-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B588,99),0,1,1)*K588,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E588,0,1,1)*L588,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*M588,FEE_rounding)","v":0},0,0,{"$f":"IF(C588>=1,ROUND(K588*OFFSET(Input!$U$27,B588,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B588=1,0,IF($C588>=1,ROUND(OFFSET(Input!$X$27,B588,0,1,1)*AL587,AV_rounding),0))","v":0},{"$f":"IF(B588=1,0,IF(C588=1,ROUND(OFFSET(Input!$W$27,B588,0,1,1)*AVERAGE($AI$5,$AL$5:$AL586),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),OFFSET(Input!$G$27,B588,0,1,1)-AE588,0)","v":0},{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),MIN(OFFSET(Input!$G$27,B588,0,1,1),AP587),0)","v":0},0,0,0,0,0,0,0,-6124962.0228625098,-6202897.0228625098,-6218195.0402907096,-6218195.0402907096,{"$f":"IF(A588=\"\",\"\",AL588-ROUND(AL588*OFFSET(Input!$S$27,$B588,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A588=\"\",\"\",ROUND(AP588*(1-OFFSET(Input!$T$27,MIN(B588,10),0,1,1)),2*FEE_rounding))","v":-6218195.0402907096},-718195.04029070958,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A588=1,PMF_1st=0),0,ROUND(IF(A588=1,AI588,AL587)*OFFSET(Input!$O$27,IF(A588=121,-1,0)+MIN(B588,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A588=1,PMF_1st=0),0,IF(SUM($K$5:$L588)-$AU587>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B587,B588),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C588-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[585,49,9,null,88,{"$f":"IF(A589=\"\",\"\",IF(A589=1,Age_Full_Month,IF(F588=11,0,F588+1)))","v":8},88,0,{"$f":"IF(A589=\"\",\"\",IF(AND(F589=11,G589=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H589-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C589-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B589,99),0,1,1)*K589,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E589,0,1,1)*L589,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*M589,FEE_rounding)","v":0},0,0,{"$f":"IF(C589>=1,ROUND(K589*OFFSET(Input!$U$27,B589,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B589=1,0,IF($C589>=1,ROUND(OFFSET(Input!$X$27,B589,0,1,1)*AL588,AV_rounding),0))","v":0},{"$f":"IF(B589=1,0,IF(C589=1,ROUND(OFFSET(Input!$W$27,B589,0,1,1)*AVERAGE($AI$5,$AL$5:$AL587),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),OFFSET(Input!$G$27,B589,0,1,1)-AE589,0)","v":0},{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),MIN(OFFSET(Input!$G$27,B589,0,1,1),AP588),0)","v":0},0,0,0,0,0,0,0,-6218195.0402907096,-6296130.0402907096,-6311657.9954915699,-6311657.9954915699,{"$f":"IF(A589=\"\",\"\",AL589-ROUND(AL589*OFFSET(Input!$S$27,$B589,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A589=\"\",\"\",ROUND(AP589*(1-OFFSET(Input!$T$27,MIN(B589,10),0,1,1)),2*FEE_rounding))","v":-6311657.9954915699},-811657.99549156986,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A589=1,PMF_1st=0),0,ROUND(IF(A589=1,AI589,AL588)*OFFSET(Input!$O$27,IF(A589=121,-1,0)+MIN(B589,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A589=1,PMF_1st=0),0,IF(SUM($K$5:$L589)-$AU588>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B588,B589),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C589-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[586,49,10,null,88,{"$f":"IF(A590=\"\",\"\",IF(A590=1,Age_Full_Month,IF(F589=11,0,F589+1)))","v":9},88,0,{"$f":"IF(A590=\"\",\"\",IF(AND(F590=11,G590=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H590-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C590-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B590,99),0,1,1)*K590,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E590,0,1,1)*L590,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*M590,FEE_rounding)","v":0},0,0,{"$f":"IF(C590>=1,ROUND(K590*OFFSET(Input!$U$27,B590,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B590=1,0,IF($C590>=1,ROUND(OFFSET(Input!$X$27,B590,0,1,1)*AL589,AV_rounding),0))","v":0},{"$f":"IF(B590=1,0,IF(C590=1,ROUND(OFFSET(Input!$W$27,B590,0,1,1)*AVERAGE($AI$5,$AL$5:$AL588),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),OFFSET(Input!$G$27,B590,0,1,1)-AE590,0)","v":0},{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),MIN(OFFSET(Input!$G$27,B590,0,1,1),AP589),0)","v":0},0,0,0,0,0,0,0,-6311657.9954915699,-6389592.9954915699,-6405351.4555536704,-6405351.4555536704,{"$f":"IF(A590=\"\",\"\",AL590-ROUND(AL590*OFFSET(Input!$S$27,$B590,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A590=\"\",\"\",ROUND(AP590*(1-OFFSET(Input!$T$27,MIN(B590,10),0,1,1)),2*FEE_rounding))","v":-6405351.4555536704},-905351.45555367041,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A590=1,PMF_1st=0),0,ROUND(IF(A590=1,AI590,AL589)*OFFSET(Input!$O$27,IF(A590=121,-1,0)+MIN(B590,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A590=1,PMF_1st=0),0,IF(SUM($K$5:$L590)-$AU589>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B589,B590),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C590-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[587,49,11,null,88,{"$f":"IF(A591=\"\",\"\",IF(A591=1,Age_Full_Month,IF(F590=11,0,F590+1)))","v":10},88,0,{"$f":"IF(A591=\"\",\"\",IF(AND(F591=11,G591=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H591-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C591-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B591,99),0,1,1)*K591,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E591,0,1,1)*L591,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*M591,FEE_rounding)","v":0},0,0,{"$f":"IF(C591>=1,ROUND(K591*OFFSET(Input!$U$27,B591,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B591=1,0,IF($C591>=1,ROUND(OFFSET(Input!$X$27,B591,0,1,1)*AL590,AV_rounding),0))","v":0},{"$f":"IF(B591=1,0,IF(C591=1,ROUND(OFFSET(Input!$W$27,B591,0,1,1)*AVERAGE($AI$5,$AL$5:$AL589),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),OFFSET(Input!$G$27,B591,0,1,1)-AE591,0)","v":0},{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),MIN(OFFSET(Input!$G$27,B591,0,1,1),AP590),0)","v":0},0,0,0,0,0,0,0,-6405351.4555536704,-6483286.4555536704,-6499275.9889641898,-6499275.9889641898,{"$f":"IF(A591=\"\",\"\",AL591-ROUND(AL591*OFFSET(Input!$S$27,$B591,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A591=\"\",\"\",ROUND(AP591*(1-OFFSET(Input!$T$27,MIN(B591,10),0,1,1)),2*FEE_rounding))","v":-6499275.9889641898},-999275.98896418978,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A591=1,PMF_1st=0),0,ROUND(IF(A591=1,AI591,AL590)*OFFSET(Input!$O$27,IF(A591=121,-1,0)+MIN(B591,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A591=1,PMF_1st=0),0,IF(SUM($K$5:$L591)-$AU590>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B590,B591),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C591-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[588,49,12,null,88,{"$f":"IF(A592=\"\",\"\",IF(A592=1,Age_Full_Month,IF(F591=11,0,F591+1)))","v":11},88,0,{"$f":"IF(A592=\"\",\"\",IF(AND(F592=11,G592=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H592-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C592-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B592,99),0,1,1)*K592,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E592,0,1,1)*L592,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*M592,FEE_rounding)","v":0},0,0,{"$f":"IF(C592>=1,ROUND(K592*OFFSET(Input!$U$27,B592,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B592=1,0,IF($C592>=1,ROUND(OFFSET(Input!$X$27,B592,0,1,1)*AL591,AV_rounding),0))","v":0},{"$f":"IF(B592=1,0,IF(C592=1,ROUND(OFFSET(Input!$W$27,B592,0,1,1)*AVERAGE($AI$5,$AL$5:$AL590),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),OFFSET(Input!$G$27,B592,0,1,1)-AE592,0)","v":0},{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),MIN(OFFSET(Input!$G$27,B592,0,1,1),AP591),0)","v":0},0,0,0,0,0,0,0,-6499275.9889641898,-6577210.9889641898,-6593432.16561234,-6593432.16561234,{"$f":"IF(A592=\"\",\"\",AL592-ROUND(AL592*OFFSET(Input!$S$27,$B592,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A592=\"\",\"\",ROUND(AP592*(1-OFFSET(Input!$T$27,MIN(B592,10),0,1,1)),2*FEE_rounding))","v":-6593432.16561234},-1093432.16561234,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A592=1,PMF_1st=0),0,ROUND(IF(A592=1,AI592,AL591)*OFFSET(Input!$O$27,IF(A592=121,-1,0)+MIN(B592,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A592=1,PMF_1st=0),0,IF(SUM($K$5:$L592)-$AU591>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B591,B592),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C592-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[589,50,1,null,89,{"$f":"IF(A593=\"\",\"\",IF(A593=1,Age_Full_Month,IF(F592=11,0,F592+1)))","v":0},89,0,{"$f":"IF(A593=\"\",\"\",IF(AND(F593=11,G593=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H593-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C593-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B593,99),0,1,1)*K593,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E593,0,1,1)*L593,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*M593,FEE_rounding)","v":0},0,0,{"$f":"IF(C593>=1,ROUND(K593*OFFSET(Input!$U$27,B593,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B593=1,0,IF($C593>=1,ROUND(OFFSET(Input!$X$27,B593,0,1,1)*AL592,AV_rounding),0))","v":0},{"$f":"IF(B593=1,0,IF(C593=1,ROUND(OFFSET(Input!$W$27,B593,0,1,1)*AVERAGE($AI$5,$AL$5:$AL591),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),OFFSET(Input!$G$27,B593,0,1,1)-AE593,0)","v":0},{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),MIN(OFFSET(Input!$G$27,B593,0,1,1),AP592),0)","v":0},0,0,0,0,0,0,0,-6593432.16561234,-6678187.16561234,-6694657.3767526802,-6694657.3767526802,{"$f":"IF(A593=\"\",\"\",AL593-ROUND(AL593*OFFSET(Input!$S$27,$B593,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A593=\"\",\"\",ROUND(AP593*(1-OFFSET(Input!$T$27,MIN(B593,10),0,1,1)),2*FEE_rounding))","v":-6694657.3767526802},-1194657.3767526802,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A593=1,PMF_1st=0),0,ROUND(IF(A593=1,AI593,AL592)*OFFSET(Input!$O$27,IF(A593=121,-1,0)+MIN(B593,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A593=1,PMF_1st=0),0,IF(SUM($K$5:$L593)-$AU592>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B592,B593),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C593-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[590,50,2,null,89,{"$f":"IF(A594=\"\",\"\",IF(A594=1,Age_Full_Month,IF(F593=11,0,F593+1)))","v":1},89,0,{"$f":"IF(A594=\"\",\"\",IF(AND(F594=11,G594=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H594-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C594-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B594,99),0,1,1)*K594,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E594,0,1,1)*L594,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*M594,FEE_rounding)","v":0},0,0,{"$f":"IF(C594>=1,ROUND(K594*OFFSET(Input!$U$27,B594,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B594=1,0,IF($C594>=1,ROUND(OFFSET(Input!$X$27,B594,0,1,1)*AL593,AV_rounding),0))","v":0},{"$f":"IF(B594=1,0,IF(C594=1,ROUND(OFFSET(Input!$W$27,B594,0,1,1)*AVERAGE($AI$5,$AL$5:$AL592),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),OFFSET(Input!$G$27,B594,0,1,1)-AE594,0)","v":0},{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),MIN(OFFSET(Input!$G$27,B594,0,1,1),AP593),0)","v":0},0,0,0,0,0,0,0,-6694657.3767526802,-6779412.3767526802,-6796132.2365714498,-6796132.2365714498,{"$f":"IF(A594=\"\",\"\",AL594-ROUND(AL594*OFFSET(Input!$S$27,$B594,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A594=\"\",\"\",ROUND(AP594*(1-OFFSET(Input!$T$27,MIN(B594,10),0,1,1)),2*FEE_rounding))","v":-6796132.2365714498},-1296132.2365714498,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A594=1,PMF_1st=0),0,ROUND(IF(A594=1,AI594,AL593)*OFFSET(Input!$O$27,IF(A594=121,-1,0)+MIN(B594,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A594=1,PMF_1st=0),0,IF(SUM($K$5:$L594)-$AU593>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B593,B594),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C594-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[591,50,3,null,89,{"$f":"IF(A595=\"\",\"\",IF(A595=1,Age_Full_Month,IF(F594=11,0,F594+1)))","v":2},89,0,{"$f":"IF(A595=\"\",\"\",IF(AND(F595=11,G595=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H595-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C595-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B595,99),0,1,1)*K595,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E595,0,1,1)*L595,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*M595,FEE_rounding)","v":0},0,0,{"$f":"IF(C595>=1,ROUND(K595*OFFSET(Input!$U$27,B595,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B595=1,0,IF($C595>=1,ROUND(OFFSET(Input!$X$27,B595,0,1,1)*AL594,AV_rounding),0))","v":0},{"$f":"IF(B595=1,0,IF(C595=1,ROUND(OFFSET(Input!$W$27,B595,0,1,1)*AVERAGE($AI$5,$AL$5:$AL593),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),OFFSET(Input!$G$27,B595,0,1,1)-AE595,0)","v":0},{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),MIN(OFFSET(Input!$G$27,B595,0,1,1),AP594),0)","v":0},0,0,0,0,0,0,0,-6796132.2365714498,-6880887.2365714498,-6897857.3607696397,-6897857.3607696397,{"$f":"IF(A595=\"\",\"\",AL595-ROUND(AL595*OFFSET(Input!$S$27,$B595,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A595=\"\",\"\",ROUND(AP595*(1-OFFSET(Input!$T$27,MIN(B595,10),0,1,1)),2*FEE_rounding))","v":-6897857.3607696397},-1397857.3607696397,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A595=1,PMF_1st=0),0,ROUND(IF(A595=1,AI595,AL594)*OFFSET(Input!$O$27,IF(A595=121,-1,0)+MIN(B595,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A595=1,PMF_1st=0),0,IF(SUM($K$5:$L595)-$AU594>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B594,B595),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C595-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[592,50,4,null,89,{"$f":"IF(A596=\"\",\"\",IF(A596=1,Age_Full_Month,IF(F595=11,0,F595+1)))","v":3},89,0,{"$f":"IF(A596=\"\",\"\",IF(AND(F596=11,G596=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H596-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C596-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B596,99),0,1,1)*K596,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E596,0,1,1)*L596,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*M596,FEE_rounding)","v":0},0,0,{"$f":"IF(C596>=1,ROUND(K596*OFFSET(Input!$U$27,B596,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B596=1,0,IF($C596>=1,ROUND(OFFSET(Input!$X$27,B596,0,1,1)*AL595,AV_rounding),0))","v":0},{"$f":"IF(B596=1,0,IF(C596=1,ROUND(OFFSET(Input!$W$27,B596,0,1,1)*AVERAGE($AI$5,$AL$5:$AL594),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),OFFSET(Input!$G$27,B596,0,1,1)-AE596,0)","v":0},{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),MIN(OFFSET(Input!$G$27,B596,0,1,1),AP595),0)","v":0},0,0,0,0,0,0,0,-6897857.3607696397,-6982612.3607696397,-6999833.3665667204,-6999833.3665667204,{"$f":"IF(A596=\"\",\"\",AL596-ROUND(AL596*OFFSET(Input!$S$27,$B596,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A596=\"\",\"\",ROUND(AP596*(1-OFFSET(Input!$T$27,MIN(B596,10),0,1,1)),2*FEE_rounding))","v":-6999833.3665667204},-1499833.3665667204,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A596=1,PMF_1st=0),0,ROUND(IF(A596=1,AI596,AL595)*OFFSET(Input!$O$27,IF(A596=121,-1,0)+MIN(B596,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A596=1,PMF_1st=0),0,IF(SUM($K$5:$L596)-$AU595>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B595,B596),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C596-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[593,50,5,null,89,{"$f":"IF(A597=\"\",\"\",IF(A597=1,Age_Full_Month,IF(F596=11,0,F596+1)))","v":4},89,0,{"$f":"IF(A597=\"\",\"\",IF(AND(F597=11,G597=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H597-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C597-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B597,99),0,1,1)*K597,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E597,0,1,1)*L597,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*M597,FEE_rounding)","v":0},0,0,{"$f":"IF(C597>=1,ROUND(K597*OFFSET(Input!$U$27,B597,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B597=1,0,IF($C597>=1,ROUND(OFFSET(Input!$X$27,B597,0,1,1)*AL596,AV_rounding),0))","v":0},{"$f":"IF(B597=1,0,IF(C597=1,ROUND(OFFSET(Input!$W$27,B597,0,1,1)*AVERAGE($AI$5,$AL$5:$AL595),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),OFFSET(Input!$G$27,B597,0,1,1)-AE597,0)","v":0},{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),MIN(OFFSET(Input!$G$27,B597,0,1,1),AP596),0)","v":0},0,0,0,0,0,0,0,-6999833.3665667204,-7084588.3665667204,-7102060.8727043997,-7102060.8727043997,{"$f":"IF(A597=\"\",\"\",AL597-ROUND(AL597*OFFSET(Input!$S$27,$B597,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A597=\"\",\"\",ROUND(AP597*(1-OFFSET(Input!$T$27,MIN(B597,10),0,1,1)),2*FEE_rounding))","v":-7102060.8727043997},-1602060.8727043997,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A597=1,PMF_1st=0),0,ROUND(IF(A597=1,AI597,AL596)*OFFSET(Input!$O$27,IF(A597=121,-1,0)+MIN(B597,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A597=1,PMF_1st=0),0,IF(SUM($K$5:$L597)-$AU596>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B596,B597),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C597-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[594,50,6,null,89,{"$f":"IF(A598=\"\",\"\",IF(A598=1,Age_Full_Month,IF(F597=11,0,F597+1)))","v":5},89,0,{"$f":"IF(A598=\"\",\"\",IF(AND(F598=11,G598=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H598-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C598-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B598,99),0,1,1)*K598,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E598,0,1,1)*L598,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*M598,FEE_rounding)","v":0},0,0,{"$f":"IF(C598>=1,ROUND(K598*OFFSET(Input!$U$27,B598,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B598=1,0,IF($C598>=1,ROUND(OFFSET(Input!$X$27,B598,0,1,1)*AL597,AV_rounding),0))","v":0},{"$f":"IF(B598=1,0,IF(C598=1,ROUND(OFFSET(Input!$W$27,B598,0,1,1)*AVERAGE($AI$5,$AL$5:$AL596),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),OFFSET(Input!$G$27,B598,0,1,1)-AE598,0)","v":0},{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),MIN(OFFSET(Input!$G$27,B598,0,1,1),AP597),0)","v":0},0,0,0,0,0,0,0,-7102060.8727043997,-7186815.8727043997,-7204540.4994503604,-7204540.4994503604,{"$f":"IF(A598=\"\",\"\",AL598-ROUND(AL598*OFFSET(Input!$S$27,$B598,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A598=\"\",\"\",ROUND(AP598*(1-OFFSET(Input!$T$27,MIN(B598,10),0,1,1)),2*FEE_rounding))","v":-7204540.4994503604},-1704540.4994503604,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A598=1,PMF_1st=0),0,ROUND(IF(A598=1,AI598,AL597)*OFFSET(Input!$O$27,IF(A598=121,-1,0)+MIN(B598,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A598=1,PMF_1st=0),0,IF(SUM($K$5:$L598)-$AU597>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B597,B598),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C598-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[595,50,7,null,89,{"$f":"IF(A599=\"\",\"\",IF(A599=1,Age_Full_Month,IF(F598=11,0,F598+1)))","v":6},89,0,{"$f":"IF(A599=\"\",\"\",IF(AND(F599=11,G599=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H599-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C599-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B599,99),0,1,1)*K599,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E599,0,1,1)*L599,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*M599,FEE_rounding)","v":0},0,0,{"$f":"IF(C599>=1,ROUND(K599*OFFSET(Input!$U$27,B599,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B599=1,0,IF($C599>=1,ROUND(OFFSET(Input!$X$27,B599,0,1,1)*AL598,AV_rounding),0))","v":0},{"$f":"IF(B599=1,0,IF(C599=1,ROUND(OFFSET(Input!$W$27,B599,0,1,1)*AVERAGE($AI$5,$AL$5:$AL597),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),OFFSET(Input!$G$27,B599,0,1,1)-AE599,0)","v":0},{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),MIN(OFFSET(Input!$G$27,B599,0,1,1),AP598),0)","v":0},0,0,0,0,0,0,0,-7204540.4994503604,-7289295.4994503604,-7307272.8686020402,-7307272.8686020402,{"$f":"IF(A599=\"\",\"\",AL599-ROUND(AL599*OFFSET(Input!$S$27,$B599,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A599=\"\",\"\",ROUND(AP599*(1-OFFSET(Input!$T$27,MIN(B599,10),0,1,1)),2*FEE_rounding))","v":-7307272.8686020402},-1807272.8686020402,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A599=1,PMF_1st=0),0,ROUND(IF(A599=1,AI599,AL598)*OFFSET(Input!$O$27,IF(A599=121,-1,0)+MIN(B599,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A599=1,PMF_1st=0),0,IF(SUM($K$5:$L599)-$AU598>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B598,B599),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C599-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[596,50,8,null,89,{"$f":"IF(A600=\"\",\"\",IF(A600=1,Age_Full_Month,IF(F599=11,0,F599+1)))","v":7},89,0,{"$f":"IF(A600=\"\",\"\",IF(AND(F600=11,G600=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H600-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C600-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B600,99),0,1,1)*K600,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E600,0,1,1)*L600,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*M600,FEE_rounding)","v":0},0,0,{"$f":"IF(C600>=1,ROUND(K600*OFFSET(Input!$U$27,B600,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B600=1,0,IF($C600>=1,ROUND(OFFSET(Input!$X$27,B600,0,1,1)*AL599,AV_rounding),0))","v":0},{"$f":"IF(B600=1,0,IF(C600=1,ROUND(OFFSET(Input!$W$27,B600,0,1,1)*AVERAGE($AI$5,$AL$5:$AL598),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),OFFSET(Input!$G$27,B600,0,1,1)-AE600,0)","v":0},{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),MIN(OFFSET(Input!$G$27,B600,0,1,1),AP599),0)","v":0},0,0,0,0,0,0,0,-7307272.8686020402,-7392027.8686020402,-7410258.6034904001,-7410258.6034904001,{"$f":"IF(A600=\"\",\"\",AL600-ROUND(AL600*OFFSET(Input!$S$27,$B600,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A600=\"\",\"\",ROUND(AP600*(1-OFFSET(Input!$T$27,MIN(B600,10),0,1,1)),2*FEE_rounding))","v":-7410258.6034904001},-1910258.6034904001,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A600=1,PMF_1st=0),0,ROUND(IF(A600=1,AI600,AL599)*OFFSET(Input!$O$27,IF(A600=121,-1,0)+MIN(B600,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A600=1,PMF_1st=0),0,IF(SUM($K$5:$L600)-$AU599>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B599,B600),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C600-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[597,50,9,null,89,{"$f":"IF(A601=\"\",\"\",IF(A601=1,Age_Full_Month,IF(F600=11,0,F600+1)))","v":8},89,0,{"$f":"IF(A601=\"\",\"\",IF(AND(F601=11,G601=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H601-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C601-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B601,99),0,1,1)*K601,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E601,0,1,1)*L601,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*M601,FEE_rounding)","v":0},0,0,{"$f":"IF(C601>=1,ROUND(K601*OFFSET(Input!$U$27,B601,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B601=1,0,IF($C601>=1,ROUND(OFFSET(Input!$X$27,B601,0,1,1)*AL600,AV_rounding),0))","v":0},{"$f":"IF(B601=1,0,IF(C601=1,ROUND(OFFSET(Input!$W$27,B601,0,1,1)*AVERAGE($AI$5,$AL$5:$AL599),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),OFFSET(Input!$G$27,B601,0,1,1)-AE601,0)","v":0},{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),MIN(OFFSET(Input!$G$27,B601,0,1,1),AP600),0)","v":0},0,0,0,0,0,0,0,-7410258.6034904001,-7495013.6034904001,-7513498.3289836897,-7513498.3289836897,{"$f":"IF(A601=\"\",\"\",AL601-ROUND(AL601*OFFSET(Input!$S$27,$B601,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A601=\"\",\"\",ROUND(AP601*(1-OFFSET(Input!$T$27,MIN(B601,10),0,1,1)),2*FEE_rounding))","v":-7513498.3289836897},-2013498.3289836897,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A601=1,PMF_1st=0),0,ROUND(IF(A601=1,AI601,AL600)*OFFSET(Input!$O$27,IF(A601=121,-1,0)+MIN(B601,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A601=1,PMF_1st=0),0,IF(SUM($K$5:$L601)-$AU600>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B600,B601),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C601-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[598,50,10,null,89,{"$f":"IF(A602=\"\",\"\",IF(A602=1,Age_Full_Month,IF(F601=11,0,F601+1)))","v":9},89,0,{"$f":"IF(A602=\"\",\"\",IF(AND(F602=11,G602=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H602-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C602-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B602,99),0,1,1)*K602,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E602,0,1,1)*L602,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*M602,FEE_rounding)","v":0},0,0,{"$f":"IF(C602>=1,ROUND(K602*OFFSET(Input!$U$27,B602,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B602=1,0,IF($C602>=1,ROUND(OFFSET(Input!$X$27,B602,0,1,1)*AL601,AV_rounding),0))","v":0},{"$f":"IF(B602=1,0,IF(C602=1,ROUND(OFFSET(Input!$W$27,B602,0,1,1)*AVERAGE($AI$5,$AL$5:$AL600),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),OFFSET(Input!$G$27,B602,0,1,1)-AE602,0)","v":0},{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),MIN(OFFSET(Input!$G$27,B602,0,1,1),AP601),0)","v":0},0,0,0,0,0,0,0,-7513498.3289836897,-7598253.3289836897,-7616992.67149127,-7616992.67149127,{"$f":"IF(A602=\"\",\"\",AL602-ROUND(AL602*OFFSET(Input!$S$27,$B602,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A602=\"\",\"\",ROUND(AP602*(1-OFFSET(Input!$T$27,MIN(B602,10),0,1,1)),2*FEE_rounding))","v":-7616992.67149127},-2116992.67149127,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A602=1,PMF_1st=0),0,ROUND(IF(A602=1,AI602,AL601)*OFFSET(Input!$O$27,IF(A602=121,-1,0)+MIN(B602,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A602=1,PMF_1st=0),0,IF(SUM($K$5:$L602)-$AU601>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B601,B602),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C602-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[599,50,11,null,89,{"$f":"IF(A603=\"\",\"\",IF(A603=1,Age_Full_Month,IF(F602=11,0,F602+1)))","v":10},89,0,{"$f":"IF(A603=\"\",\"\",IF(AND(F603=11,G603=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H603-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C603-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B603,99),0,1,1)*K603,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E603,0,1,1)*L603,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*M603,FEE_rounding)","v":0},0,0,{"$f":"IF(C603>=1,ROUND(K603*OFFSET(Input!$U$27,B603,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B603=1,0,IF($C603>=1,ROUND(OFFSET(Input!$X$27,B603,0,1,1)*AL602,AV_rounding),0))","v":0},{"$f":"IF(B603=1,0,IF(C603=1,ROUND(OFFSET(Input!$W$27,B603,0,1,1)*AVERAGE($AI$5,$AL$5:$AL601),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),OFFSET(Input!$G$27,B603,0,1,1)-AE603,0)","v":0},{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),MIN(OFFSET(Input!$G$27,B603,0,1,1),AP602),0)","v":0},0,0,0,0,0,0,0,-7616992.67149127,-7701747.67149127,-7720742.25896738,-7720742.25896738,{"$f":"IF(A603=\"\",\"\",AL603-ROUND(AL603*OFFSET(Input!$S$27,$B603,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A603=\"\",\"\",ROUND(AP603*(1-OFFSET(Input!$T$27,MIN(B603,10),0,1,1)),2*FEE_rounding))","v":-7720742.25896738},-2220742.25896738,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A603=1,PMF_1st=0),0,ROUND(IF(A603=1,AI603,AL602)*OFFSET(Input!$O$27,IF(A603=121,-1,0)+MIN(B603,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A603=1,PMF_1st=0),0,IF(SUM($K$5:$L603)-$AU602>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B602,B603),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C603-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[600,50,12,null,89,{"$f":"IF(A604=\"\",\"\",IF(A604=1,Age_Full_Month,IF(F603=11,0,F603+1)))","v":11},89,0,{"$f":"IF(A604=\"\",\"\",IF(AND(F604=11,G604=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H604-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C604-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B604,99),0,1,1)*K604,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E604,0,1,1)*L604,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*M604,FEE_rounding)","v":0},0,0,{"$f":"IF(C604>=1,ROUND(K604*OFFSET(Input!$U$27,B604,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B604=1,0,IF($C604>=1,ROUND(OFFSET(Input!$X$27,B604,0,1,1)*AL603,AV_rounding),0))","v":0},{"$f":"IF(B604=1,0,IF(C604=1,ROUND(OFFSET(Input!$W$27,B604,0,1,1)*AVERAGE($AI$5,$AL$5:$AL602),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),OFFSET(Input!$G$27,B604,0,1,1)-AE604,0)","v":0},{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),MIN(OFFSET(Input!$G$27,B604,0,1,1),AP603),0)","v":0},0,0,0,0,0,0,0,-7720742.25896738,-7805497.25896738,-7824747.7209149702,-7824747.7209149702,{"$f":"IF(A604=\"\",\"\",AL604-ROUND(AL604*OFFSET(Input!$S$27,$B604,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A604=\"\",\"\",ROUND(AP604*(1-OFFSET(Input!$T$27,MIN(B604,10),0,1,1)),2*FEE_rounding))","v":-7824747.7209149702},-2324747.7209149702,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A604=1,PMF_1st=0),0,ROUND(IF(A604=1,AI604,AL603)*OFFSET(Input!$O$27,IF(A604=121,-1,0)+MIN(B604,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A604=1,PMF_1st=0),0,IF(SUM($K$5:$L604)-$AU603>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B603,B604),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C604-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[601,51,1,null,90,{"$f":"IF(A605=\"\",\"\",IF(A605=1,Age_Full_Month,IF(F604=11,0,F604+1)))","v":0},90,0,{"$f":"IF(A605=\"\",\"\",IF(AND(F605=11,G605=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H605-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C605-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B605,99),0,1,1)*K605,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E605,0,1,1)*L605,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*M605,FEE_rounding)","v":0},0,0,{"$f":"IF(C605>=1,ROUND(K605*OFFSET(Input!$U$27,B605,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B605=1,0,IF($C605>=1,ROUND(OFFSET(Input!$X$27,B605,0,1,1)*AL604,AV_rounding),0))","v":0},{"$f":"IF(B605=1,0,IF(C605=1,ROUND(OFFSET(Input!$W$27,B605,0,1,1)*AVERAGE($AI$5,$AL$5:$AL603),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),OFFSET(Input!$G$27,B605,0,1,1)-AE605,0)","v":0},{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),MIN(OFFSET(Input!$G$27,B605,0,1,1),AP604),0)","v":0},0,0,0,0,0,0,0,-7824747.7209149702,-7916872.7209149702,-7936397.8647977402,-7936397.8647977402,{"$f":"IF(A605=\"\",\"\",AL605-ROUND(AL605*OFFSET(Input!$S$27,$B605,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A605=\"\",\"\",ROUND(AP605*(1-OFFSET(Input!$T$27,MIN(B605,10),0,1,1)),2*FEE_rounding))","v":-7936397.8647977402},-2436397.8647977402,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A605=1,PMF_1st=0),0,ROUND(IF(A605=1,AI605,AL604)*OFFSET(Input!$O$27,IF(A605=121,-1,0)+MIN(B605,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A605=1,PMF_1st=0),0,IF(SUM($K$5:$L605)-$AU604>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B604,B605),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C605-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[602,51,2,null,90,{"$f":"IF(A606=\"\",\"\",IF(A606=1,Age_Full_Month,IF(F605=11,0,F605+1)))","v":1},90,0,{"$f":"IF(A606=\"\",\"\",IF(AND(F606=11,G606=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H606-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C606-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B606,99),0,1,1)*K606,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E606,0,1,1)*L606,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*M606,FEE_rounding)","v":0},0,0,{"$f":"IF(C606>=1,ROUND(K606*OFFSET(Input!$U$27,B606,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B606=1,0,IF($C606>=1,ROUND(OFFSET(Input!$X$27,B606,0,1,1)*AL605,AV_rounding),0))","v":0},{"$f":"IF(B606=1,0,IF(C606=1,ROUND(OFFSET(Input!$W$27,B606,0,1,1)*AVERAGE($AI$5,$AL$5:$AL604),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),OFFSET(Input!$G$27,B606,0,1,1)-AE606,0)","v":0},{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),MIN(OFFSET(Input!$G$27,B606,0,1,1),AP605),0)","v":0},0,0,0,0,0,0,0,-7936397.8647977402,-8028522.8647977402,-8048323.3680554396,-8048323.3680554396,{"$f":"IF(A606=\"\",\"\",AL606-ROUND(AL606*OFFSET(Input!$S$27,$B606,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A606=\"\",\"\",ROUND(AP606*(1-OFFSET(Input!$T$27,MIN(B606,10),0,1,1)),2*FEE_rounding))","v":-8048323.3680554396},-2548323.3680554396,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A606=1,PMF_1st=0),0,ROUND(IF(A606=1,AI606,AL605)*OFFSET(Input!$O$27,IF(A606=121,-1,0)+MIN(B606,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A606=1,PMF_1st=0),0,IF(SUM($K$5:$L606)-$AU605>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B605,B606),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C606-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[603,51,3,null,90,{"$f":"IF(A607=\"\",\"\",IF(A607=1,Age_Full_Month,IF(F606=11,0,F606+1)))","v":2},90,0,{"$f":"IF(A607=\"\",\"\",IF(AND(F607=11,G607=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H607-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C607-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B607,99),0,1,1)*K607,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E607,0,1,1)*L607,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*M607,FEE_rounding)","v":0},0,0,{"$f":"IF(C607>=1,ROUND(K607*OFFSET(Input!$U$27,B607,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B607=1,0,IF($C607>=1,ROUND(OFFSET(Input!$X$27,B607,0,1,1)*AL606,AV_rounding),0))","v":0},{"$f":"IF(B607=1,0,IF(C607=1,ROUND(OFFSET(Input!$W$27,B607,0,1,1)*AVERAGE($AI$5,$AL$5:$AL605),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),OFFSET(Input!$G$27,B607,0,1,1)-AE607,0)","v":0},{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),MIN(OFFSET(Input!$G$27,B607,0,1,1),AP606),0)","v":0},0,0,0,0,0,0,0,-8048323.3680554396,-8140448.3680554396,-8160524.90979857,-8160524.90979857,{"$f":"IF(A607=\"\",\"\",AL607-ROUND(AL607*OFFSET(Input!$S$27,$B607,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A607=\"\",\"\",ROUND(AP607*(1-OFFSET(Input!$T$27,MIN(B607,10),0,1,1)),2*FEE_rounding))","v":-8160524.90979857},-2660524.90979857,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A607=1,PMF_1st=0),0,ROUND(IF(A607=1,AI607,AL606)*OFFSET(Input!$O$27,IF(A607=121,-1,0)+MIN(B607,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A607=1,PMF_1st=0),0,IF(SUM($K$5:$L607)-$AU606>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B606,B607),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C607-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[604,51,4,null,90,{"$f":"IF(A608=\"\",\"\",IF(A608=1,Age_Full_Month,IF(F607=11,0,F607+1)))","v":3},90,0,{"$f":"IF(A608=\"\",\"\",IF(AND(F608=11,G608=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H608-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C608-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B608,99),0,1,1)*K608,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E608,0,1,1)*L608,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*M608,FEE_rounding)","v":0},0,0,{"$f":"IF(C608>=1,ROUND(K608*OFFSET(Input!$U$27,B608,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B608=1,0,IF($C608>=1,ROUND(OFFSET(Input!$X$27,B608,0,1,1)*AL607,AV_rounding),0))","v":0},{"$f":"IF(B608=1,0,IF(C608=1,ROUND(OFFSET(Input!$W$27,B608,0,1,1)*AVERAGE($AI$5,$AL$5:$AL606),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),OFFSET(Input!$G$27,B608,0,1,1)-AE608,0)","v":0},{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),MIN(OFFSET(Input!$G$27,B608,0,1,1),AP607),0)","v":0},0,0,0,0,0,0,0,-8160524.90979857,-8252649.90979857,-8273003.17081251,-8273003.17081251,{"$f":"IF(A608=\"\",\"\",AL608-ROUND(AL608*OFFSET(Input!$S$27,$B608,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A608=\"\",\"\",ROUND(AP608*(1-OFFSET(Input!$T$27,MIN(B608,10),0,1,1)),2*FEE_rounding))","v":-8273003.17081251},-2773003.17081251,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A608=1,PMF_1st=0),0,ROUND(IF(A608=1,AI608,AL607)*OFFSET(Input!$O$27,IF(A608=121,-1,0)+MIN(B608,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A608=1,PMF_1st=0),0,IF(SUM($K$5:$L608)-$AU607>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B607,B608),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C608-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[605,51,5,null,90,{"$f":"IF(A609=\"\",\"\",IF(A609=1,Age_Full_Month,IF(F608=11,0,F608+1)))","v":4},90,0,{"$f":"IF(A609=\"\",\"\",IF(AND(F609=11,G609=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H609-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C609-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B609,99),0,1,1)*K609,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E609,0,1,1)*L609,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*M609,FEE_rounding)","v":0},0,0,{"$f":"IF(C609>=1,ROUND(K609*OFFSET(Input!$U$27,B609,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B609=1,0,IF($C609>=1,ROUND(OFFSET(Input!$X$27,B609,0,1,1)*AL608,AV_rounding),0))","v":0},{"$f":"IF(B609=1,0,IF(C609=1,ROUND(OFFSET(Input!$W$27,B609,0,1,1)*AVERAGE($AI$5,$AL$5:$AL607),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),OFFSET(Input!$G$27,B609,0,1,1)-AE609,0)","v":0},{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),MIN(OFFSET(Input!$G$27,B609,0,1,1),AP608),0)","v":0},0,0,0,0,0,0,0,-8273003.17081251,-8365128.17081251,-8385758.83356163,-8385758.83356163,{"$f":"IF(A609=\"\",\"\",AL609-ROUND(AL609*OFFSET(Input!$S$27,$B609,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A609=\"\",\"\",ROUND(AP609*(1-OFFSET(Input!$T$27,MIN(B609,10),0,1,1)),2*FEE_rounding))","v":-8385758.83356163},-2885758.83356163,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A609=1,PMF_1st=0),0,ROUND(IF(A609=1,AI609,AL608)*OFFSET(Input!$O$27,IF(A609=121,-1,0)+MIN(B609,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A609=1,PMF_1st=0),0,IF(SUM($K$5:$L609)-$AU608>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B608,B609),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C609-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[606,51,6,null,90,{"$f":"IF(A610=\"\",\"\",IF(A610=1,Age_Full_Month,IF(F609=11,0,F609+1)))","v":5},90,0,{"$f":"IF(A610=\"\",\"\",IF(AND(F610=11,G610=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H610-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C610-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B610,99),0,1,1)*K610,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E610,0,1,1)*L610,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*M610,FEE_rounding)","v":0},0,0,{"$f":"IF(C610>=1,ROUND(K610*OFFSET(Input!$U$27,B610,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B610=1,0,IF($C610>=1,ROUND(OFFSET(Input!$X$27,B610,0,1,1)*AL609,AV_rounding),0))","v":0},{"$f":"IF(B610=1,0,IF(C610=1,ROUND(OFFSET(Input!$W$27,B610,0,1,1)*AVERAGE($AI$5,$AL$5:$AL608),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),OFFSET(Input!$G$27,B610,0,1,1)-AE610,0)","v":0},{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),MIN(OFFSET(Input!$G$27,B610,0,1,1),AP609),0)","v":0},0,0,0,0,0,0,0,-8385758.83356163,-8477883.8335616291,-8498792.5821934398,-8498792.5821934398,{"$f":"IF(A610=\"\",\"\",AL610-ROUND(AL610*OFFSET(Input!$S$27,$B610,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A610=\"\",\"\",ROUND(AP610*(1-OFFSET(Input!$T$27,MIN(B610,10),0,1,1)),2*FEE_rounding))","v":-8498792.5821934398},-2998792.5821934398,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A610=1,PMF_1st=0),0,ROUND(IF(A610=1,AI610,AL609)*OFFSET(Input!$O$27,IF(A610=121,-1,0)+MIN(B610,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A610=1,PMF_1st=0),0,IF(SUM($K$5:$L610)-$AU609>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B609,B610),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C610-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[607,51,7,null,90,{"$f":"IF(A611=\"\",\"\",IF(A611=1,Age_Full_Month,IF(F610=11,0,F610+1)))","v":6},90,0,{"$f":"IF(A611=\"\",\"\",IF(AND(F611=11,G611=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H611-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C611-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B611,99),0,1,1)*K611,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E611,0,1,1)*L611,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*M611,FEE_rounding)","v":0},0,0,{"$f":"IF(C611>=1,ROUND(K611*OFFSET(Input!$U$27,B611,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B611=1,0,IF($C611>=1,ROUND(OFFSET(Input!$X$27,B611,0,1,1)*AL610,AV_rounding),0))","v":0},{"$f":"IF(B611=1,0,IF(C611=1,ROUND(OFFSET(Input!$W$27,B611,0,1,1)*AVERAGE($AI$5,$AL$5:$AL609),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),OFFSET(Input!$G$27,B611,0,1,1)-AE611,0)","v":0},{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),MIN(OFFSET(Input!$G$27,B611,0,1,1),AP610),0)","v":0},0,0,0,0,0,0,0,-8498792.5821934398,-8590917.5821934398,-8612105.1025427599,-8612105.1025427599,{"$f":"IF(A611=\"\",\"\",AL611-ROUND(AL611*OFFSET(Input!$S$27,$B611,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A611=\"\",\"\",ROUND(AP611*(1-OFFSET(Input!$T$27,MIN(B611,10),0,1,1)),2*FEE_rounding))","v":-8612105.1025427599},-3112105.1025427599,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A611=1,PMF_1st=0),0,ROUND(IF(A611=1,AI611,AL610)*OFFSET(Input!$O$27,IF(A611=121,-1,0)+MIN(B611,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A611=1,PMF_1st=0),0,IF(SUM($K$5:$L611)-$AU610>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B610,B611),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C611-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[608,51,8,null,90,{"$f":"IF(A612=\"\",\"\",IF(A612=1,Age_Full_Month,IF(F611=11,0,F611+1)))","v":7},90,0,{"$f":"IF(A612=\"\",\"\",IF(AND(F612=11,G612=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H612-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C612-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B612,99),0,1,1)*K612,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E612,0,1,1)*L612,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*M612,FEE_rounding)","v":0},0,0,{"$f":"IF(C612>=1,ROUND(K612*OFFSET(Input!$U$27,B612,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B612=1,0,IF($C612>=1,ROUND(OFFSET(Input!$X$27,B612,0,1,1)*AL611,AV_rounding),0))","v":0},{"$f":"IF(B612=1,0,IF(C612=1,ROUND(OFFSET(Input!$W$27,B612,0,1,1)*AVERAGE($AI$5,$AL$5:$AL610),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),OFFSET(Input!$G$27,B612,0,1,1)-AE612,0)","v":0},{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),MIN(OFFSET(Input!$G$27,B612,0,1,1),AP611),0)","v":0},0,0,0,0,0,0,0,-8612105.1025427599,-8704230.1025427599,-8725697.0821358394,-8725697.0821358394,{"$f":"IF(A612=\"\",\"\",AL612-ROUND(AL612*OFFSET(Input!$S$27,$B612,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A612=\"\",\"\",ROUND(AP612*(1-OFFSET(Input!$T$27,MIN(B612,10),0,1,1)),2*FEE_rounding))","v":-8725697.0821358394},-3225697.0821358394,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A612=1,PMF_1st=0),0,ROUND(IF(A612=1,AI612,AL611)*OFFSET(Input!$O$27,IF(A612=121,-1,0)+MIN(B612,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A612=1,PMF_1st=0),0,IF(SUM($K$5:$L612)-$AU611>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B611,B612),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C612-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[609,51,9,null,90,{"$f":"IF(A613=\"\",\"\",IF(A613=1,Age_Full_Month,IF(F612=11,0,F612+1)))","v":8},90,0,{"$f":"IF(A613=\"\",\"\",IF(AND(F613=11,G613=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H613-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C613-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B613,99),0,1,1)*K613,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E613,0,1,1)*L613,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*M613,FEE_rounding)","v":0},0,0,{"$f":"IF(C613>=1,ROUND(K613*OFFSET(Input!$U$27,B613,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B613=1,0,IF($C613>=1,ROUND(OFFSET(Input!$X$27,B613,0,1,1)*AL612,AV_rounding),0))","v":0},{"$f":"IF(B613=1,0,IF(C613=1,ROUND(OFFSET(Input!$W$27,B613,0,1,1)*AVERAGE($AI$5,$AL$5:$AL611),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),OFFSET(Input!$G$27,B613,0,1,1)-AE613,0)","v":0},{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),MIN(OFFSET(Input!$G$27,B613,0,1,1),AP612),0)","v":0},0,0,0,0,0,0,0,-8725697.0821358394,-8817822.0821358394,-8839569.2101945598,-8839569.2101945598,{"$f":"IF(A613=\"\",\"\",AL613-ROUND(AL613*OFFSET(Input!$S$27,$B613,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A613=\"\",\"\",ROUND(AP613*(1-OFFSET(Input!$T$27,MIN(B613,10),0,1,1)),2*FEE_rounding))","v":-8839569.2101945598},-3339569.2101945598,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A613=1,PMF_1st=0),0,ROUND(IF(A613=1,AI613,AL612)*OFFSET(Input!$O$27,IF(A613=121,-1,0)+MIN(B613,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A613=1,PMF_1st=0),0,IF(SUM($K$5:$L613)-$AU612>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B612,B613),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C613-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[610,51,10,null,90,{"$f":"IF(A614=\"\",\"\",IF(A614=1,Age_Full_Month,IF(F613=11,0,F613+1)))","v":9},90,0,{"$f":"IF(A614=\"\",\"\",IF(AND(F614=11,G614=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H614-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C614-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B614,99),0,1,1)*K614,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E614,0,1,1)*L614,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*M614,FEE_rounding)","v":0},0,0,{"$f":"IF(C614>=1,ROUND(K614*OFFSET(Input!$U$27,B614,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B614=1,0,IF($C614>=1,ROUND(OFFSET(Input!$X$27,B614,0,1,1)*AL613,AV_rounding),0))","v":0},{"$f":"IF(B614=1,0,IF(C614=1,ROUND(OFFSET(Input!$W$27,B614,0,1,1)*AVERAGE($AI$5,$AL$5:$AL612),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),OFFSET(Input!$G$27,B614,0,1,1)-AE614,0)","v":0},{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),MIN(OFFSET(Input!$G$27,B614,0,1,1),AP613),0)","v":0},0,0,0,0,0,0,0,-8839569.2101945598,-8931694.2101945598,-8953722.1776406206,-8953722.1776406206,{"$f":"IF(A614=\"\",\"\",AL614-ROUND(AL614*OFFSET(Input!$S$27,$B614,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A614=\"\",\"\",ROUND(AP614*(1-OFFSET(Input!$T$27,MIN(B614,10),0,1,1)),2*FEE_rounding))","v":-8953722.1776406206},-3453722.1776406206,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A614=1,PMF_1st=0),0,ROUND(IF(A614=1,AI614,AL613)*OFFSET(Input!$O$27,IF(A614=121,-1,0)+MIN(B614,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A614=1,PMF_1st=0),0,IF(SUM($K$5:$L614)-$AU613>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B613,B614),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C614-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[611,51,11,null,90,{"$f":"IF(A615=\"\",\"\",IF(A615=1,Age_Full_Month,IF(F614=11,0,F614+1)))","v":10},90,0,{"$f":"IF(A615=\"\",\"\",IF(AND(F615=11,G615=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H615-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C615-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B615,99),0,1,1)*K615,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E615,0,1,1)*L615,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*M615,FEE_rounding)","v":0},0,0,{"$f":"IF(C615>=1,ROUND(K615*OFFSET(Input!$U$27,B615,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B615=1,0,IF($C615>=1,ROUND(OFFSET(Input!$X$27,B615,0,1,1)*AL614,AV_rounding),0))","v":0},{"$f":"IF(B615=1,0,IF(C615=1,ROUND(OFFSET(Input!$W$27,B615,0,1,1)*AVERAGE($AI$5,$AL$5:$AL613),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),OFFSET(Input!$G$27,B615,0,1,1)-AE615,0)","v":0},{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),MIN(OFFSET(Input!$G$27,B615,0,1,1),AP614),0)","v":0},0,0,0,0,0,0,0,-8953722.1776406206,-9045847.1776406206,-9068156.6770997103,-9068156.6770997103,{"$f":"IF(A615=\"\",\"\",AL615-ROUND(AL615*OFFSET(Input!$S$27,$B615,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A615=\"\",\"\",ROUND(AP615*(1-OFFSET(Input!$T$27,MIN(B615,10),0,1,1)),2*FEE_rounding))","v":-9068156.6770997103},-3568156.6770997103,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A615=1,PMF_1st=0),0,ROUND(IF(A615=1,AI615,AL614)*OFFSET(Input!$O$27,IF(A615=121,-1,0)+MIN(B615,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A615=1,PMF_1st=0),0,IF(SUM($K$5:$L615)-$AU614>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B614,B615),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C615-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[612,51,12,null,90,{"$f":"IF(A616=\"\",\"\",IF(A616=1,Age_Full_Month,IF(F615=11,0,F615+1)))","v":11},90,0,{"$f":"IF(A616=\"\",\"\",IF(AND(F616=11,G616=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H616-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C616-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B616,99),0,1,1)*K616,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E616,0,1,1)*L616,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*M616,FEE_rounding)","v":0},0,0,{"$f":"IF(C616>=1,ROUND(K616*OFFSET(Input!$U$27,B616,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B616=1,0,IF($C616>=1,ROUND(OFFSET(Input!$X$27,B616,0,1,1)*AL615,AV_rounding),0))","v":0},{"$f":"IF(B616=1,0,IF(C616=1,ROUND(OFFSET(Input!$W$27,B616,0,1,1)*AVERAGE($AI$5,$AL$5:$AL614),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),OFFSET(Input!$G$27,B616,0,1,1)-AE616,0)","v":0},{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),MIN(OFFSET(Input!$G$27,B616,0,1,1),AP615),0)","v":0},0,0,0,0,0,0,0,-9068156.6770997103,-9160281.6770997103,-9182873.4029057305,-9182873.4029057305,{"$f":"IF(A616=\"\",\"\",AL616-ROUND(AL616*OFFSET(Input!$S$27,$B616,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A616=\"\",\"\",ROUND(AP616*(1-OFFSET(Input!$T$27,MIN(B616,10),0,1,1)),2*FEE_rounding))","v":-9182873.4029057305},-3682873.4029057305,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A616=1,PMF_1st=0),0,ROUND(IF(A616=1,AI616,AL615)*OFFSET(Input!$O$27,IF(A616=121,-1,0)+MIN(B616,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A616=1,PMF_1st=0),0,IF(SUM($K$5:$L616)-$AU615>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B615,B616),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C616-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[613,52,1,null,91,{"$f":"IF(A617=\"\",\"\",IF(A617=1,Age_Full_Month,IF(F616=11,0,F616+1)))","v":0},91,0,{"$f":"IF(A617=\"\",\"\",IF(AND(F617=11,G617=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H617-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C617-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B617,99),0,1,1)*K617,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E617,0,1,1)*L617,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*M617,FEE_rounding)","v":0},0,0,{"$f":"IF(C617>=1,ROUND(K617*OFFSET(Input!$U$27,B617,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B617=1,0,IF($C617>=1,ROUND(OFFSET(Input!$X$27,B617,0,1,1)*AL616,AV_rounding),0))","v":0},{"$f":"IF(B617=1,0,IF(C617=1,ROUND(OFFSET(Input!$W$27,B617,0,1,1)*AVERAGE($AI$5,$AL$5:$AL615),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),OFFSET(Input!$G$27,B617,0,1,1)-AE617,0)","v":0},{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),MIN(OFFSET(Input!$G$27,B617,0,1,1),AP616),0)","v":0},0,0,0,0,0,0,0,-9182873.4029057305,-9282973.4029057305,-9305867.71960642,-9305867.71960642,{"$f":"IF(A617=\"\",\"\",AL617-ROUND(AL617*OFFSET(Input!$S$27,$B617,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A617=\"\",\"\",ROUND(AP617*(1-OFFSET(Input!$T$27,MIN(B617,10),0,1,1)),2*FEE_rounding))","v":-9305867.71960642},-3805867.71960642,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A617=1,PMF_1st=0),0,ROUND(IF(A617=1,AI617,AL616)*OFFSET(Input!$O$27,IF(A617=121,-1,0)+MIN(B617,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A617=1,PMF_1st=0),0,IF(SUM($K$5:$L617)-$AU616>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B616,B617),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C617-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[614,52,2,null,91,{"$f":"IF(A618=\"\",\"\",IF(A618=1,Age_Full_Month,IF(F617=11,0,F617+1)))","v":1},91,0,{"$f":"IF(A618=\"\",\"\",IF(AND(F618=11,G618=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H618-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C618-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B618,99),0,1,1)*K618,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E618,0,1,1)*L618,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*M618,FEE_rounding)","v":0},0,0,{"$f":"IF(C618>=1,ROUND(K618*OFFSET(Input!$U$27,B618,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B618=1,0,IF($C618>=1,ROUND(OFFSET(Input!$X$27,B618,0,1,1)*AL617,AV_rounding),0))","v":0},{"$f":"IF(B618=1,0,IF(C618=1,ROUND(OFFSET(Input!$W$27,B618,0,1,1)*AVERAGE($AI$5,$AL$5:$AL616),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),OFFSET(Input!$G$27,B618,0,1,1)-AE618,0)","v":0},{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),MIN(OFFSET(Input!$G$27,B618,0,1,1),AP617),0)","v":0},0,0,0,0,0,0,0,-9305867.71960642,-9405967.71960642,-9429165.3734725509,-9429165.3734725509,{"$f":"IF(A618=\"\",\"\",AL618-ROUND(AL618*OFFSET(Input!$S$27,$B618,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A618=\"\",\"\",ROUND(AP618*(1-OFFSET(Input!$T$27,MIN(B618,10),0,1,1)),2*FEE_rounding))","v":-9429165.3734725509},-3929165.3734725509,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A618=1,PMF_1st=0),0,ROUND(IF(A618=1,AI618,AL617)*OFFSET(Input!$O$27,IF(A618=121,-1,0)+MIN(B618,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A618=1,PMF_1st=0),0,IF(SUM($K$5:$L618)-$AU617>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B617,B618),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C618-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[615,52,3,null,91,{"$f":"IF(A619=\"\",\"\",IF(A619=1,Age_Full_Month,IF(F618=11,0,F618+1)))","v":2},91,0,{"$f":"IF(A619=\"\",\"\",IF(AND(F619=11,G619=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H619-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C619-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B619,99),0,1,1)*K619,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E619,0,1,1)*L619,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*M619,FEE_rounding)","v":0},0,0,{"$f":"IF(C619>=1,ROUND(K619*OFFSET(Input!$U$27,B619,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B619=1,0,IF($C619>=1,ROUND(OFFSET(Input!$X$27,B619,0,1,1)*AL618,AV_rounding),0))","v":0},{"$f":"IF(B619=1,0,IF(C619=1,ROUND(OFFSET(Input!$W$27,B619,0,1,1)*AVERAGE($AI$5,$AL$5:$AL617),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),OFFSET(Input!$G$27,B619,0,1,1)-AE619,0)","v":0},{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),MIN(OFFSET(Input!$G$27,B619,0,1,1),AP618),0)","v":0},0,0,0,0,0,0,0,-9429165.3734725509,-9529265.3734725509,-9552767.1126154102,-9552767.1126154102,{"$f":"IF(A619=\"\",\"\",AL619-ROUND(AL619*OFFSET(Input!$S$27,$B619,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A619=\"\",\"\",ROUND(AP619*(1-OFFSET(Input!$T$27,MIN(B619,10),0,1,1)),2*FEE_rounding))","v":-9552767.1126154102},-4052767.1126154102,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A619=1,PMF_1st=0),0,ROUND(IF(A619=1,AI619,AL618)*OFFSET(Input!$O$27,IF(A619=121,-1,0)+MIN(B619,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A619=1,PMF_1st=0),0,IF(SUM($K$5:$L619)-$AU618>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B618,B619),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C619-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[616,52,4,null,91,{"$f":"IF(A620=\"\",\"\",IF(A620=1,Age_Full_Month,IF(F619=11,0,F619+1)))","v":3},91,0,{"$f":"IF(A620=\"\",\"\",IF(AND(F620=11,G620=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H620-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C620-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B620,99),0,1,1)*K620,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E620,0,1,1)*L620,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*M620,FEE_rounding)","v":0},0,0,{"$f":"IF(C620>=1,ROUND(K620*OFFSET(Input!$U$27,B620,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B620=1,0,IF($C620>=1,ROUND(OFFSET(Input!$X$27,B620,0,1,1)*AL619,AV_rounding),0))","v":0},{"$f":"IF(B620=1,0,IF(C620=1,ROUND(OFFSET(Input!$W$27,B620,0,1,1)*AVERAGE($AI$5,$AL$5:$AL618),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),OFFSET(Input!$G$27,B620,0,1,1)-AE620,0)","v":0},{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),MIN(OFFSET(Input!$G$27,B620,0,1,1),AP619),0)","v":0},0,0,0,0,0,0,0,-9552767.1126154102,-9652867.1126154102,-9676673.6869913209,-9676673.6869913209,{"$f":"IF(A620=\"\",\"\",AL620-ROUND(AL620*OFFSET(Input!$S$27,$B620,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A620=\"\",\"\",ROUND(AP620*(1-OFFSET(Input!$T$27,MIN(B620,10),0,1,1)),2*FEE_rounding))","v":-9676673.6869913209},-4176673.6869913209,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A620=1,PMF_1st=0),0,ROUND(IF(A620=1,AI620,AL619)*OFFSET(Input!$O$27,IF(A620=121,-1,0)+MIN(B620,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A620=1,PMF_1st=0),0,IF(SUM($K$5:$L620)-$AU619>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B619,B620),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C620-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[617,52,5,null,91,{"$f":"IF(A621=\"\",\"\",IF(A621=1,Age_Full_Month,IF(F620=11,0,F620+1)))","v":4},91,0,{"$f":"IF(A621=\"\",\"\",IF(AND(F621=11,G621=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H621-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C621-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B621,99),0,1,1)*K621,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E621,0,1,1)*L621,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*M621,FEE_rounding)","v":0},0,0,{"$f":"IF(C621>=1,ROUND(K621*OFFSET(Input!$U$27,B621,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B621=1,0,IF($C621>=1,ROUND(OFFSET(Input!$X$27,B621,0,1,1)*AL620,AV_rounding),0))","v":0},{"$f":"IF(B621=1,0,IF(C621=1,ROUND(OFFSET(Input!$W$27,B621,0,1,1)*AVERAGE($AI$5,$AL$5:$AL619),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),OFFSET(Input!$G$27,B621,0,1,1)-AE621,0)","v":0},{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),MIN(OFFSET(Input!$G$27,B621,0,1,1),AP620),0)","v":0},0,0,0,0,0,0,0,-9676673.6869913209,-9776773.6869913209,-9800885.8484061994,-9800885.8484061994,{"$f":"IF(A621=\"\",\"\",AL621-ROUND(AL621*OFFSET(Input!$S$27,$B621,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A621=\"\",\"\",ROUND(AP621*(1-OFFSET(Input!$T$27,MIN(B621,10),0,1,1)),2*FEE_rounding))","v":-9800885.8484061994},-4300885.8484061994,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A621=1,PMF_1st=0),0,ROUND(IF(A621=1,AI621,AL620)*OFFSET(Input!$O$27,IF(A621=121,-1,0)+MIN(B621,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A621=1,PMF_1st=0),0,IF(SUM($K$5:$L621)-$AU620>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B620,B621),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C621-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[618,52,6,null,91,{"$f":"IF(A622=\"\",\"\",IF(A622=1,Age_Full_Month,IF(F621=11,0,F621+1)))","v":5},91,0,{"$f":"IF(A622=\"\",\"\",IF(AND(F622=11,G622=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H622-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C622-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B622,99),0,1,1)*K622,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E622,0,1,1)*L622,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*M622,FEE_rounding)","v":0},0,0,{"$f":"IF(C622>=1,ROUND(K622*OFFSET(Input!$U$27,B622,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B622=1,0,IF($C622>=1,ROUND(OFFSET(Input!$X$27,B622,0,1,1)*AL621,AV_rounding),0))","v":0},{"$f":"IF(B622=1,0,IF(C622=1,ROUND(OFFSET(Input!$W$27,B622,0,1,1)*AVERAGE($AI$5,$AL$5:$AL620),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),OFFSET(Input!$G$27,B622,0,1,1)-AE622,0)","v":0},{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),MIN(OFFSET(Input!$G$27,B622,0,1,1),AP621),0)","v":0},0,0,0,0,0,0,0,-9800885.8484061994,-9900985.8484061994,-9925404.3505201302,-9925404.3505201302,{"$f":"IF(A622=\"\",\"\",AL622-ROUND(AL622*OFFSET(Input!$S$27,$B622,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A622=\"\",\"\",ROUND(AP622*(1-OFFSET(Input!$T$27,MIN(B622,10),0,1,1)),2*FEE_rounding))","v":-9925404.3505201302},-4425404.3505201302,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A622=1,PMF_1st=0),0,ROUND(IF(A622=1,AI622,AL621)*OFFSET(Input!$O$27,IF(A622=121,-1,0)+MIN(B622,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A622=1,PMF_1st=0),0,IF(SUM($K$5:$L622)-$AU621>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B621,B622),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C622-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[619,52,7,null,91,{"$f":"IF(A623=\"\",\"\",IF(A623=1,Age_Full_Month,IF(F622=11,0,F622+1)))","v":6},91,0,{"$f":"IF(A623=\"\",\"\",IF(AND(F623=11,G623=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H623-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C623-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B623,99),0,1,1)*K623,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E623,0,1,1)*L623,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*M623,FEE_rounding)","v":0},0,0,{"$f":"IF(C623>=1,ROUND(K623*OFFSET(Input!$U$27,B623,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B623=1,0,IF($C623>=1,ROUND(OFFSET(Input!$X$27,B623,0,1,1)*AL622,AV_rounding),0))","v":0},{"$f":"IF(B623=1,0,IF(C623=1,ROUND(OFFSET(Input!$W$27,B623,0,1,1)*AVERAGE($AI$5,$AL$5:$AL621),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),OFFSET(Input!$G$27,B623,0,1,1)-AE623,0)","v":0},{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),MIN(OFFSET(Input!$G$27,B623,0,1,1),AP622),0)","v":0},0,0,0,0,0,0,0,-9925404.3505201302,-10025504.35052013,-10050229.9488519,-10050229.9488519,{"$f":"IF(A623=\"\",\"\",AL623-ROUND(AL623*OFFSET(Input!$S$27,$B623,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A623=\"\",\"\",ROUND(AP623*(1-OFFSET(Input!$T$27,MIN(B623,10),0,1,1)),2*FEE_rounding))","v":-10050229.9488519},-4550229.9488519002,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A623=1,PMF_1st=0),0,ROUND(IF(A623=1,AI623,AL622)*OFFSET(Input!$O$27,IF(A623=121,-1,0)+MIN(B623,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A623=1,PMF_1st=0),0,IF(SUM($K$5:$L623)-$AU622>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B622,B623),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C623-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[620,52,8,null,91,{"$f":"IF(A624=\"\",\"\",IF(A624=1,Age_Full_Month,IF(F623=11,0,F623+1)))","v":7},91,0,{"$f":"IF(A624=\"\",\"\",IF(AND(F624=11,G624=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H624-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C624-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B624,99),0,1,1)*K624,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E624,0,1,1)*L624,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*M624,FEE_rounding)","v":0},0,0,{"$f":"IF(C624>=1,ROUND(K624*OFFSET(Input!$U$27,B624,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B624=1,0,IF($C624>=1,ROUND(OFFSET(Input!$X$27,B624,0,1,1)*AL623,AV_rounding),0))","v":0},{"$f":"IF(B624=1,0,IF(C624=1,ROUND(OFFSET(Input!$W$27,B624,0,1,1)*AVERAGE($AI$5,$AL$5:$AL622),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),OFFSET(Input!$G$27,B624,0,1,1)-AE624,0)","v":0},{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),MIN(OFFSET(Input!$G$27,B624,0,1,1),AP623),0)","v":0},0,0,0,0,0,0,0,-10050229.9488519,-10150329.9488519,-10175363.400783701,-10175363.400783701,{"$f":"IF(A624=\"\",\"\",AL624-ROUND(AL624*OFFSET(Input!$S$27,$B624,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A624=\"\",\"\",ROUND(AP624*(1-OFFSET(Input!$T$27,MIN(B624,10),0,1,1)),2*FEE_rounding))","v":-10175363.400783701},-4675363.4007837009,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A624=1,PMF_1st=0),0,ROUND(IF(A624=1,AI624,AL623)*OFFSET(Input!$O$27,IF(A624=121,-1,0)+MIN(B624,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A624=1,PMF_1st=0),0,IF(SUM($K$5:$L624)-$AU623>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B623,B624),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C624-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[621,52,9,null,91,{"$f":"IF(A625=\"\",\"\",IF(A625=1,Age_Full_Month,IF(F624=11,0,F624+1)))","v":8},91,0,{"$f":"IF(A625=\"\",\"\",IF(AND(F625=11,G625=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H625-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C625-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B625,99),0,1,1)*K625,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E625,0,1,1)*L625,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*M625,FEE_rounding)","v":0},0,0,{"$f":"IF(C625>=1,ROUND(K625*OFFSET(Input!$U$27,B625,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B625=1,0,IF($C625>=1,ROUND(OFFSET(Input!$X$27,B625,0,1,1)*AL624,AV_rounding),0))","v":0},{"$f":"IF(B625=1,0,IF(C625=1,ROUND(OFFSET(Input!$W$27,B625,0,1,1)*AVERAGE($AI$5,$AL$5:$AL623),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),OFFSET(Input!$G$27,B625,0,1,1)-AE625,0)","v":0},{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),MIN(OFFSET(Input!$G$27,B625,0,1,1),AP624),0)","v":0},0,0,0,0,0,0,0,-10175363.400783701,-10275463.400783701,-10300805.465565501,-10300805.465565501,{"$f":"IF(A625=\"\",\"\",AL625-ROUND(AL625*OFFSET(Input!$S$27,$B625,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A625=\"\",\"\",ROUND(AP625*(1-OFFSET(Input!$T$27,MIN(B625,10),0,1,1)),2*FEE_rounding))","v":-10300805.465565501},-4800805.4655655008,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A625=1,PMF_1st=0),0,ROUND(IF(A625=1,AI625,AL624)*OFFSET(Input!$O$27,IF(A625=121,-1,0)+MIN(B625,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A625=1,PMF_1st=0),0,IF(SUM($K$5:$L625)-$AU624>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B624,B625),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C625-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[622,52,10,null,91,{"$f":"IF(A626=\"\",\"\",IF(A626=1,Age_Full_Month,IF(F625=11,0,F625+1)))","v":9},91,0,{"$f":"IF(A626=\"\",\"\",IF(AND(F626=11,G626=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H626-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C626-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B626,99),0,1,1)*K626,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E626,0,1,1)*L626,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*M626,FEE_rounding)","v":0},0,0,{"$f":"IF(C626>=1,ROUND(K626*OFFSET(Input!$U$27,B626,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B626=1,0,IF($C626>=1,ROUND(OFFSET(Input!$X$27,B626,0,1,1)*AL625,AV_rounding),0))","v":0},{"$f":"IF(B626=1,0,IF(C626=1,ROUND(OFFSET(Input!$W$27,B626,0,1,1)*AVERAGE($AI$5,$AL$5:$AL624),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),OFFSET(Input!$G$27,B626,0,1,1)-AE626,0)","v":0},{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),MIN(OFFSET(Input!$G$27,B626,0,1,1),AP625),0)","v":0},0,0,0,0,0,0,0,-10300805.465565501,-10400905.465565501,-10426556.9043198,-10426556.9043198,{"$f":"IF(A626=\"\",\"\",AL626-ROUND(AL626*OFFSET(Input!$S$27,$B626,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A626=\"\",\"\",ROUND(AP626*(1-OFFSET(Input!$T$27,MIN(B626,10),0,1,1)),2*FEE_rounding))","v":-10426556.9043198},-4926556.9043198004,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A626=1,PMF_1st=0),0,ROUND(IF(A626=1,AI626,AL625)*OFFSET(Input!$O$27,IF(A626=121,-1,0)+MIN(B626,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A626=1,PMF_1st=0),0,IF(SUM($K$5:$L626)-$AU625>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B625,B626),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C626-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[623,52,11,null,91,{"$f":"IF(A627=\"\",\"\",IF(A627=1,Age_Full_Month,IF(F626=11,0,F626+1)))","v":10},91,0,{"$f":"IF(A627=\"\",\"\",IF(AND(F627=11,G627=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H627-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C627-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B627,99),0,1,1)*K627,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E627,0,1,1)*L627,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*M627,FEE_rounding)","v":0},0,0,{"$f":"IF(C627>=1,ROUND(K627*OFFSET(Input!$U$27,B627,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B627=1,0,IF($C627>=1,ROUND(OFFSET(Input!$X$27,B627,0,1,1)*AL626,AV_rounding),0))","v":0},{"$f":"IF(B627=1,0,IF(C627=1,ROUND(OFFSET(Input!$W$27,B627,0,1,1)*AVERAGE($AI$5,$AL$5:$AL625),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),OFFSET(Input!$G$27,B627,0,1,1)-AE627,0)","v":0},{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),MIN(OFFSET(Input!$G$27,B627,0,1,1),AP626),0)","v":0},0,0,0,0,0,0,0,-10426556.9043198,-10526656.9043198,-10552618.4800463,-10552618.4800463,{"$f":"IF(A627=\"\",\"\",AL627-ROUND(AL627*OFFSET(Input!$S$27,$B627,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A627=\"\",\"\",ROUND(AP627*(1-OFFSET(Input!$T$27,MIN(B627,10),0,1,1)),2*FEE_rounding))","v":-10552618.4800463},-5052618.4800463002,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A627=1,PMF_1st=0),0,ROUND(IF(A627=1,AI627,AL626)*OFFSET(Input!$O$27,IF(A627=121,-1,0)+MIN(B627,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A627=1,PMF_1st=0),0,IF(SUM($K$5:$L627)-$AU626>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B626,B627),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C627-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[624,52,12,null,91,{"$f":"IF(A628=\"\",\"\",IF(A628=1,Age_Full_Month,IF(F627=11,0,F627+1)))","v":11},91,0,{"$f":"IF(A628=\"\",\"\",IF(AND(F628=11,G628=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H628-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C628-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B628,99),0,1,1)*K628,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E628,0,1,1)*L628,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*M628,FEE_rounding)","v":0},0,0,{"$f":"IF(C628>=1,ROUND(K628*OFFSET(Input!$U$27,B628,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B628=1,0,IF($C628>=1,ROUND(OFFSET(Input!$X$27,B628,0,1,1)*AL627,AV_rounding),0))","v":0},{"$f":"IF(B628=1,0,IF(C628=1,ROUND(OFFSET(Input!$W$27,B628,0,1,1)*AVERAGE($AI$5,$AL$5:$AL626),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),OFFSET(Input!$G$27,B628,0,1,1)-AE628,0)","v":0},{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),MIN(OFFSET(Input!$G$27,B628,0,1,1),AP627),0)","v":0},0,0,0,0,0,0,0,-10552618.4800463,-10652718.4800463,-10678990.957626499,-10678990.957626499,{"$f":"IF(A628=\"\",\"\",AL628-ROUND(AL628*OFFSET(Input!$S$27,$B628,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A628=\"\",\"\",ROUND(AP628*(1-OFFSET(Input!$T$27,MIN(B628,10),0,1,1)),2*FEE_rounding))","v":-10678990.957626499},-5178990.9576264992,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A628=1,PMF_1st=0),0,ROUND(IF(A628=1,AI628,AL627)*OFFSET(Input!$O$27,IF(A628=121,-1,0)+MIN(B628,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A628=1,PMF_1st=0),0,IF(SUM($K$5:$L628)-$AU627>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B627,B628),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C628-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[625,53,1,null,92,{"$f":"IF(A629=\"\",\"\",IF(A629=1,Age_Full_Month,IF(F628=11,0,F628+1)))","v":0},92,0,{"$f":"IF(A629=\"\",\"\",IF(AND(F629=11,G629=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H629-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C629-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B629,99),0,1,1)*K629,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E629,0,1,1)*L629,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*M629,FEE_rounding)","v":0},0,0,{"$f":"IF(C629>=1,ROUND(K629*OFFSET(Input!$U$27,B629,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B629=1,0,IF($C629>=1,ROUND(OFFSET(Input!$X$27,B629,0,1,1)*AL628,AV_rounding),0))","v":0},{"$f":"IF(B629=1,0,IF(C629=1,ROUND(OFFSET(Input!$W$27,B629,0,1,1)*AVERAGE($AI$5,$AL$5:$AL627),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),OFFSET(Input!$G$27,B629,0,1,1)-AE629,0)","v":0},{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),MIN(OFFSET(Input!$G$27,B629,0,1,1),AP628),0)","v":0},0,0,0,0,0,0,0,-10678990.957626499,-10787560.957626499,-10814165.9931332,-10814165.9931332,{"$f":"IF(A629=\"\",\"\",AL629-ROUND(AL629*OFFSET(Input!$S$27,$B629,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A629=\"\",\"\",ROUND(AP629*(1-OFFSET(Input!$T$27,MIN(B629,10),0,1,1)),2*FEE_rounding))","v":-10814165.9931332},-5314165.9931332003,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A629=1,PMF_1st=0),0,ROUND(IF(A629=1,AI629,AL628)*OFFSET(Input!$O$27,IF(A629=121,-1,0)+MIN(B629,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A629=1,PMF_1st=0),0,IF(SUM($K$5:$L629)-$AU628>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B628,B629),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C629-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[626,53,2,null,92,{"$f":"IF(A630=\"\",\"\",IF(A630=1,Age_Full_Month,IF(F629=11,0,F629+1)))","v":1},92,0,{"$f":"IF(A630=\"\",\"\",IF(AND(F630=11,G630=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H630-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C630-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B630,99),0,1,1)*K630,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E630,0,1,1)*L630,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*M630,FEE_rounding)","v":0},0,0,{"$f":"IF(C630>=1,ROUND(K630*OFFSET(Input!$U$27,B630,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B630=1,0,IF($C630>=1,ROUND(OFFSET(Input!$X$27,B630,0,1,1)*AL629,AV_rounding),0))","v":0},{"$f":"IF(B630=1,0,IF(C630=1,ROUND(OFFSET(Input!$W$27,B630,0,1,1)*AVERAGE($AI$5,$AL$5:$AL628),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),OFFSET(Input!$G$27,B630,0,1,1)-AE630,0)","v":0},{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),MIN(OFFSET(Input!$G$27,B630,0,1,1),AP629),0)","v":0},0,0,0,0,0,0,0,-10814165.9931332,-10922735.9931332,-10949674.406743901,-10949674.406743901,{"$f":"IF(A630=\"\",\"\",AL630-ROUND(AL630*OFFSET(Input!$S$27,$B630,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A630=\"\",\"\",ROUND(AP630*(1-OFFSET(Input!$T$27,MIN(B630,10),0,1,1)),2*FEE_rounding))","v":-10949674.406743901},-5449674.4067439009,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A630=1,PMF_1st=0),0,ROUND(IF(A630=1,AI630,AL629)*OFFSET(Input!$O$27,IF(A630=121,-1,0)+MIN(B630,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A630=1,PMF_1st=0),0,IF(SUM($K$5:$L630)-$AU629>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B629,B630),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C630-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[627,53,3,null,92,{"$f":"IF(A631=\"\",\"\",IF(A631=1,Age_Full_Month,IF(F630=11,0,F630+1)))","v":2},92,0,{"$f":"IF(A631=\"\",\"\",IF(AND(F631=11,G631=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H631-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C631-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B631,99),0,1,1)*K631,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E631,0,1,1)*L631,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*M631,FEE_rounding)","v":0},0,0,{"$f":"IF(C631>=1,ROUND(K631*OFFSET(Input!$U$27,B631,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B631=1,0,IF($C631>=1,ROUND(OFFSET(Input!$X$27,B631,0,1,1)*AL630,AV_rounding),0))","v":0},{"$f":"IF(B631=1,0,IF(C631=1,ROUND(OFFSET(Input!$W$27,B631,0,1,1)*AVERAGE($AI$5,$AL$5:$AL629),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),OFFSET(Input!$G$27,B631,0,1,1)-AE631,0)","v":0},{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),MIN(OFFSET(Input!$G$27,B631,0,1,1),AP630),0)","v":0},0,0,0,0,0,0,0,-10949674.406743901,-11058244.406743901,-11085517.020659,-11085517.020659,{"$f":"IF(A631=\"\",\"\",AL631-ROUND(AL631*OFFSET(Input!$S$27,$B631,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A631=\"\",\"\",ROUND(AP631*(1-OFFSET(Input!$T$27,MIN(B631,10),0,1,1)),2*FEE_rounding))","v":-11085517.020659},-5585517.0206589997,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A631=1,PMF_1st=0),0,ROUND(IF(A631=1,AI631,AL630)*OFFSET(Input!$O$27,IF(A631=121,-1,0)+MIN(B631,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A631=1,PMF_1st=0),0,IF(SUM($K$5:$L631)-$AU630>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B630,B631),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C631-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[628,53,4,null,92,{"$f":"IF(A632=\"\",\"\",IF(A632=1,Age_Full_Month,IF(F631=11,0,F631+1)))","v":3},92,0,{"$f":"IF(A632=\"\",\"\",IF(AND(F632=11,G632=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H632-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C632-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B632,99),0,1,1)*K632,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E632,0,1,1)*L632,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*M632,FEE_rounding)","v":0},0,0,{"$f":"IF(C632>=1,ROUND(K632*OFFSET(Input!$U$27,B632,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B632=1,0,IF($C632>=1,ROUND(OFFSET(Input!$X$27,B632,0,1,1)*AL631,AV_rounding),0))","v":0},{"$f":"IF(B632=1,0,IF(C632=1,ROUND(OFFSET(Input!$W$27,B632,0,1,1)*AVERAGE($AI$5,$AL$5:$AL630),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),OFFSET(Input!$G$27,B632,0,1,1)-AE632,0)","v":0},{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),MIN(OFFSET(Input!$G$27,B632,0,1,1),AP631),0)","v":0},0,0,0,0,0,0,0,-11085517.020659,-11194087.020659,-11221694.659106599,-11221694.659106599,{"$f":"IF(A632=\"\",\"\",AL632-ROUND(AL632*OFFSET(Input!$S$27,$B632,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A632=\"\",\"\",ROUND(AP632*(1-OFFSET(Input!$T$27,MIN(B632,10),0,1,1)),2*FEE_rounding))","v":-11221694.659106599},-5721694.6591065992,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A632=1,PMF_1st=0),0,ROUND(IF(A632=1,AI632,AL631)*OFFSET(Input!$O$27,IF(A632=121,-1,0)+MIN(B632,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A632=1,PMF_1st=0),0,IF(SUM($K$5:$L632)-$AU631>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B631,B632),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C632-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[629,53,5,null,92,{"$f":"IF(A633=\"\",\"\",IF(A633=1,Age_Full_Month,IF(F632=11,0,F632+1)))","v":4},92,0,{"$f":"IF(A633=\"\",\"\",IF(AND(F633=11,G633=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H633-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C633-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B633,99),0,1,1)*K633,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E633,0,1,1)*L633,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*M633,FEE_rounding)","v":0},0,0,{"$f":"IF(C633>=1,ROUND(K633*OFFSET(Input!$U$27,B633,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B633=1,0,IF($C633>=1,ROUND(OFFSET(Input!$X$27,B633,0,1,1)*AL632,AV_rounding),0))","v":0},{"$f":"IF(B633=1,0,IF(C633=1,ROUND(OFFSET(Input!$W$27,B633,0,1,1)*AVERAGE($AI$5,$AL$5:$AL631),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),OFFSET(Input!$G$27,B633,0,1,1)-AE633,0)","v":0},{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),MIN(OFFSET(Input!$G$27,B633,0,1,1),AP632),0)","v":0},0,0,0,0,0,0,0,-11221694.659106599,-11330264.659106599,-11358208.148347599,-11358208.148347599,{"$f":"IF(A633=\"\",\"\",AL633-ROUND(AL633*OFFSET(Input!$S$27,$B633,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A633=\"\",\"\",ROUND(AP633*(1-OFFSET(Input!$T$27,MIN(B633,10),0,1,1)),2*FEE_rounding))","v":-11358208.148347599},-5858208.1483475994,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A633=1,PMF_1st=0),0,ROUND(IF(A633=1,AI633,AL632)*OFFSET(Input!$O$27,IF(A633=121,-1,0)+MIN(B633,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A633=1,PMF_1st=0),0,IF(SUM($K$5:$L633)-$AU632>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B632,B633),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C633-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[630,53,6,null,92,{"$f":"IF(A634=\"\",\"\",IF(A634=1,Age_Full_Month,IF(F633=11,0,F633+1)))","v":5},92,0,{"$f":"IF(A634=\"\",\"\",IF(AND(F634=11,G634=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H634-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C634-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B634,99),0,1,1)*K634,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E634,0,1,1)*L634,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*M634,FEE_rounding)","v":0},0,0,{"$f":"IF(C634>=1,ROUND(K634*OFFSET(Input!$U$27,B634,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B634=1,0,IF($C634>=1,ROUND(OFFSET(Input!$X$27,B634,0,1,1)*AL633,AV_rounding),0))","v":0},{"$f":"IF(B634=1,0,IF(C634=1,ROUND(OFFSET(Input!$W$27,B634,0,1,1)*AVERAGE($AI$5,$AL$5:$AL632),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),OFFSET(Input!$G$27,B634,0,1,1)-AE634,0)","v":0},{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),MIN(OFFSET(Input!$G$27,B634,0,1,1),AP633),0)","v":0},0,0,0,0,0,0,0,-11358208.148347599,-11466778.148347599,-11495058.316680601,-11495058.316680601,{"$f":"IF(A634=\"\",\"\",AL634-ROUND(AL634*OFFSET(Input!$S$27,$B634,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A634=\"\",\"\",ROUND(AP634*(1-OFFSET(Input!$T$27,MIN(B634,10),0,1,1)),2*FEE_rounding))","v":-11495058.316680601},-5995058.3166806009,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A634=1,PMF_1st=0),0,ROUND(IF(A634=1,AI634,AL633)*OFFSET(Input!$O$27,IF(A634=121,-1,0)+MIN(B634,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A634=1,PMF_1st=0),0,IF(SUM($K$5:$L634)-$AU633>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B633,B634),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C634-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[631,53,7,null,92,{"$f":"IF(A635=\"\",\"\",IF(A635=1,Age_Full_Month,IF(F634=11,0,F634+1)))","v":6},92,0,{"$f":"IF(A635=\"\",\"\",IF(AND(F635=11,G635=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H635-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C635-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B635,99),0,1,1)*K635,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E635,0,1,1)*L635,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*M635,FEE_rounding)","v":0},0,0,{"$f":"IF(C635>=1,ROUND(K635*OFFSET(Input!$U$27,B635,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B635=1,0,IF($C635>=1,ROUND(OFFSET(Input!$X$27,B635,0,1,1)*AL634,AV_rounding),0))","v":0},{"$f":"IF(B635=1,0,IF(C635=1,ROUND(OFFSET(Input!$W$27,B635,0,1,1)*AVERAGE($AI$5,$AL$5:$AL633),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),OFFSET(Input!$G$27,B635,0,1,1)-AE635,0)","v":0},{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),MIN(OFFSET(Input!$G$27,B635,0,1,1),AP634),0)","v":0},0,0,0,0,0,0,0,-11495058.316680601,-11603628.316680601,-11632245.994447101,-11632245.994447101,{"$f":"IF(A635=\"\",\"\",AL635-ROUND(AL635*OFFSET(Input!$S$27,$B635,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A635=\"\",\"\",ROUND(AP635*(1-OFFSET(Input!$T$27,MIN(B635,10),0,1,1)),2*FEE_rounding))","v":-11632245.994447101},-6132245.9944471009,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A635=1,PMF_1st=0),0,ROUND(IF(A635=1,AI635,AL634)*OFFSET(Input!$O$27,IF(A635=121,-1,0)+MIN(B635,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A635=1,PMF_1st=0),0,IF(SUM($K$5:$L635)-$AU634>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B634,B635),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C635-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[632,53,8,null,92,{"$f":"IF(A636=\"\",\"\",IF(A636=1,Age_Full_Month,IF(F635=11,0,F635+1)))","v":7},92,0,{"$f":"IF(A636=\"\",\"\",IF(AND(F636=11,G636=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H636-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C636-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B636,99),0,1,1)*K636,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E636,0,1,1)*L636,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*M636,FEE_rounding)","v":0},0,0,{"$f":"IF(C636>=1,ROUND(K636*OFFSET(Input!$U$27,B636,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B636=1,0,IF($C636>=1,ROUND(OFFSET(Input!$X$27,B636,0,1,1)*AL635,AV_rounding),0))","v":0},{"$f":"IF(B636=1,0,IF(C636=1,ROUND(OFFSET(Input!$W$27,B636,0,1,1)*AVERAGE($AI$5,$AL$5:$AL634),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),OFFSET(Input!$G$27,B636,0,1,1)-AE636,0)","v":0},{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),MIN(OFFSET(Input!$G$27,B636,0,1,1),AP635),0)","v":0},0,0,0,0,0,0,0,-11632245.994447101,-11740815.994447101,-11769772.0140364,-11769772.0140364,{"$f":"IF(A636=\"\",\"\",AL636-ROUND(AL636*OFFSET(Input!$S$27,$B636,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A636=\"\",\"\",ROUND(AP636*(1-OFFSET(Input!$T$27,MIN(B636,10),0,1,1)),2*FEE_rounding))","v":-11769772.0140364},-6269772.0140364002,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A636=1,PMF_1st=0),0,ROUND(IF(A636=1,AI636,AL635)*OFFSET(Input!$O$27,IF(A636=121,-1,0)+MIN(B636,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A636=1,PMF_1st=0),0,IF(SUM($K$5:$L636)-$AU635>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B635,B636),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C636-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[633,53,9,null,92,{"$f":"IF(A637=\"\",\"\",IF(A637=1,Age_Full_Month,IF(F636=11,0,F636+1)))","v":8},92,0,{"$f":"IF(A637=\"\",\"\",IF(AND(F637=11,G637=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H637-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C637-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B637,99),0,1,1)*K637,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E637,0,1,1)*L637,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*M637,FEE_rounding)","v":0},0,0,{"$f":"IF(C637>=1,ROUND(K637*OFFSET(Input!$U$27,B637,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B637=1,0,IF($C637>=1,ROUND(OFFSET(Input!$X$27,B637,0,1,1)*AL636,AV_rounding),0))","v":0},{"$f":"IF(B637=1,0,IF(C637=1,ROUND(OFFSET(Input!$W$27,B637,0,1,1)*AVERAGE($AI$5,$AL$5:$AL635),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),OFFSET(Input!$G$27,B637,0,1,1)-AE637,0)","v":0},{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),MIN(OFFSET(Input!$G$27,B637,0,1,1),AP636),0)","v":0},0,0,0,0,0,0,0,-11769772.0140364,-11878342.0140364,-11907637.209890701,-11907637.209890701,{"$f":"IF(A637=\"\",\"\",AL637-ROUND(AL637*OFFSET(Input!$S$27,$B637,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A637=\"\",\"\",ROUND(AP637*(1-OFFSET(Input!$T$27,MIN(B637,10),0,1,1)),2*FEE_rounding))","v":-11907637.209890701},-6407637.2098907009,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A637=1,PMF_1st=0),0,ROUND(IF(A637=1,AI637,AL636)*OFFSET(Input!$O$27,IF(A637=121,-1,0)+MIN(B637,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A637=1,PMF_1st=0),0,IF(SUM($K$5:$L637)-$AU636>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B636,B637),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C637-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[634,53,10,null,92,{"$f":"IF(A638=\"\",\"\",IF(A638=1,Age_Full_Month,IF(F637=11,0,F637+1)))","v":9},92,0,{"$f":"IF(A638=\"\",\"\",IF(AND(F638=11,G638=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H638-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C638-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B638,99),0,1,1)*K638,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E638,0,1,1)*L638,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*M638,FEE_rounding)","v":0},0,0,{"$f":"IF(C638>=1,ROUND(K638*OFFSET(Input!$U$27,B638,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B638=1,0,IF($C638>=1,ROUND(OFFSET(Input!$X$27,B638,0,1,1)*AL637,AV_rounding),0))","v":0},{"$f":"IF(B638=1,0,IF(C638=1,ROUND(OFFSET(Input!$W$27,B638,0,1,1)*AVERAGE($AI$5,$AL$5:$AL636),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),OFFSET(Input!$G$27,B638,0,1,1)-AE638,0)","v":0},{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),MIN(OFFSET(Input!$G$27,B638,0,1,1),AP637),0)","v":0},0,0,0,0,0,0,0,-11907637.209890701,-12016207.209890701,-12045842.4185102,-12045842.4185102,{"$f":"IF(A638=\"\",\"\",AL638-ROUND(AL638*OFFSET(Input!$S$27,$B638,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A638=\"\",\"\",ROUND(AP638*(1-OFFSET(Input!$T$27,MIN(B638,10),0,1,1)),2*FEE_rounding))","v":-12045842.4185102},-6545842.4185102005,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A638=1,PMF_1st=0),0,ROUND(IF(A638=1,AI638,AL637)*OFFSET(Input!$O$27,IF(A638=121,-1,0)+MIN(B638,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A638=1,PMF_1st=0),0,IF(SUM($K$5:$L638)-$AU637>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B637,B638),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C638-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[635,53,11,null,92,{"$f":"IF(A639=\"\",\"\",IF(A639=1,Age_Full_Month,IF(F638=11,0,F638+1)))","v":10},92,0,{"$f":"IF(A639=\"\",\"\",IF(AND(F639=11,G639=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H639-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C639-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B639,99),0,1,1)*K639,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E639,0,1,1)*L639,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*M639,FEE_rounding)","v":0},0,0,{"$f":"IF(C639>=1,ROUND(K639*OFFSET(Input!$U$27,B639,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B639=1,0,IF($C639>=1,ROUND(OFFSET(Input!$X$27,B639,0,1,1)*AL638,AV_rounding),0))","v":0},{"$f":"IF(B639=1,0,IF(C639=1,ROUND(OFFSET(Input!$W$27,B639,0,1,1)*AVERAGE($AI$5,$AL$5:$AL637),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),OFFSET(Input!$G$27,B639,0,1,1)-AE639,0)","v":0},{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),MIN(OFFSET(Input!$G$27,B639,0,1,1),AP638),0)","v":0},0,0,0,0,0,0,0,-12045842.4185102,-12154412.4185102,-12184388.478458101,-12184388.478458101,{"$f":"IF(A639=\"\",\"\",AL639-ROUND(AL639*OFFSET(Input!$S$27,$B639,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A639=\"\",\"\",ROUND(AP639*(1-OFFSET(Input!$T$27,MIN(B639,10),0,1,1)),2*FEE_rounding))","v":-12184388.478458101},-6684388.4784581009,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A639=1,PMF_1st=0),0,ROUND(IF(A639=1,AI639,AL638)*OFFSET(Input!$O$27,IF(A639=121,-1,0)+MIN(B639,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A639=1,PMF_1st=0),0,IF(SUM($K$5:$L639)-$AU638>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B638,B639),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C639-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[636,53,12,null,92,{"$f":"IF(A640=\"\",\"\",IF(A640=1,Age_Full_Month,IF(F639=11,0,F639+1)))","v":11},92,0,{"$f":"IF(A640=\"\",\"\",IF(AND(F640=11,G640=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H640-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C640-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B640,99),0,1,1)*K640,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E640,0,1,1)*L640,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*M640,FEE_rounding)","v":0},0,0,{"$f":"IF(C640>=1,ROUND(K640*OFFSET(Input!$U$27,B640,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B640=1,0,IF($C640>=1,ROUND(OFFSET(Input!$X$27,B640,0,1,1)*AL639,AV_rounding),0))","v":0},{"$f":"IF(B640=1,0,IF(C640=1,ROUND(OFFSET(Input!$W$27,B640,0,1,1)*AVERAGE($AI$5,$AL$5:$AL638),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),OFFSET(Input!$G$27,B640,0,1,1)-AE640,0)","v":0},{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),MIN(OFFSET(Input!$G$27,B640,0,1,1),AP639),0)","v":0},0,0,0,0,0,0,0,-12184388.478458101,-12292958.478458101,-12323276.230365699,-12323276.230365699,{"$f":"IF(A640=\"\",\"\",AL640-ROUND(AL640*OFFSET(Input!$S$27,$B640,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A640=\"\",\"\",ROUND(AP640*(1-OFFSET(Input!$T$27,MIN(B640,10),0,1,1)),2*FEE_rounding))","v":-12323276.230365699},-6823276.2303656992,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A640=1,PMF_1st=0),0,ROUND(IF(A640=1,AI640,AL639)*OFFSET(Input!$O$27,IF(A640=121,-1,0)+MIN(B640,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A640=1,PMF_1st=0),0,IF(SUM($K$5:$L640)-$AU639>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B639,B640),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C640-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[637,54,1,null,93,{"$f":"IF(A641=\"\",\"\",IF(A641=1,Age_Full_Month,IF(F640=11,0,F640+1)))","v":0},93,0,{"$f":"IF(A641=\"\",\"\",IF(AND(F641=11,G641=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H641-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C641-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B641,99),0,1,1)*K641,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E641,0,1,1)*L641,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*M641,FEE_rounding)","v":0},0,0,{"$f":"IF(C641>=1,ROUND(K641*OFFSET(Input!$U$27,B641,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B641=1,0,IF($C641>=1,ROUND(OFFSET(Input!$X$27,B641,0,1,1)*AL640,AV_rounding),0))","v":0},{"$f":"IF(B641=1,0,IF(C641=1,ROUND(OFFSET(Input!$W$27,B641,0,1,1)*AVERAGE($AI$5,$AL$5:$AL639),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),OFFSET(Input!$G$27,B641,0,1,1)-AE641,0)","v":0},{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),MIN(OFFSET(Input!$G$27,B641,0,1,1),AP640),0)","v":0},0,0,0,0,0,0,0,-12323276.230365699,-12440976.230365699,-12471659.033980601,-12471659.033980601,{"$f":"IF(A641=\"\",\"\",AL641-ROUND(AL641*OFFSET(Input!$S$27,$B641,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A641=\"\",\"\",ROUND(AP641*(1-OFFSET(Input!$T$27,MIN(B641,10),0,1,1)),2*FEE_rounding))","v":-12471659.033980601},-6971659.0339806005,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A641=1,PMF_1st=0),0,ROUND(IF(A641=1,AI641,AL640)*OFFSET(Input!$O$27,IF(A641=121,-1,0)+MIN(B641,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A641=1,PMF_1st=0),0,IF(SUM($K$5:$L641)-$AU640>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B640,B641),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C641-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[638,54,2,null,93,{"$f":"IF(A642=\"\",\"\",IF(A642=1,Age_Full_Month,IF(F641=11,0,F641+1)))","v":1},93,0,{"$f":"IF(A642=\"\",\"\",IF(AND(F642=11,G642=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H642-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C642-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B642,99),0,1,1)*K642,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E642,0,1,1)*L642,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*M642,FEE_rounding)","v":0},0,0,{"$f":"IF(C642>=1,ROUND(K642*OFFSET(Input!$U$27,B642,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B642=1,0,IF($C642>=1,ROUND(OFFSET(Input!$X$27,B642,0,1,1)*AL641,AV_rounding),0))","v":0},{"$f":"IF(B642=1,0,IF(C642=1,ROUND(OFFSET(Input!$W$27,B642,0,1,1)*AVERAGE($AI$5,$AL$5:$AL640),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),OFFSET(Input!$G$27,B642,0,1,1)-AE642,0)","v":0},{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),MIN(OFFSET(Input!$G$27,B642,0,1,1),AP641),0)","v":0},0,0,0,0,0,0,0,-12471659.033980601,-12589359.033980601,-12620407.789618799,-12620407.789618799,{"$f":"IF(A642=\"\",\"\",AL642-ROUND(AL642*OFFSET(Input!$S$27,$B642,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A642=\"\",\"\",ROUND(AP642*(1-OFFSET(Input!$T$27,MIN(B642,10),0,1,1)),2*FEE_rounding))","v":-12620407.789618799},-7120407.7896187995,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A642=1,PMF_1st=0),0,ROUND(IF(A642=1,AI642,AL641)*OFFSET(Input!$O$27,IF(A642=121,-1,0)+MIN(B642,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A642=1,PMF_1st=0),0,IF(SUM($K$5:$L642)-$AU641>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B641,B642),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C642-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[639,54,3,null,93,{"$f":"IF(A643=\"\",\"\",IF(A643=1,Age_Full_Month,IF(F642=11,0,F642+1)))","v":2},93,0,{"$f":"IF(A643=\"\",\"\",IF(AND(F643=11,G643=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H643-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C643-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B643,99),0,1,1)*K643,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E643,0,1,1)*L643,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*M643,FEE_rounding)","v":0},0,0,{"$f":"IF(C643>=1,ROUND(K643*OFFSET(Input!$U$27,B643,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B643=1,0,IF($C643>=1,ROUND(OFFSET(Input!$X$27,B643,0,1,1)*AL642,AV_rounding),0))","v":0},{"$f":"IF(B643=1,0,IF(C643=1,ROUND(OFFSET(Input!$W$27,B643,0,1,1)*AVERAGE($AI$5,$AL$5:$AL641),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),OFFSET(Input!$G$27,B643,0,1,1)-AE643,0)","v":0},{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),MIN(OFFSET(Input!$G$27,B643,0,1,1),AP642),0)","v":0},0,0,0,0,0,0,0,-12620407.789618799,-12738107.789618799,-12769523.399816699,-12769523.399816699,{"$f":"IF(A643=\"\",\"\",AL643-ROUND(AL643*OFFSET(Input!$S$27,$B643,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A643=\"\",\"\",ROUND(AP643*(1-OFFSET(Input!$T$27,MIN(B643,10),0,1,1)),2*FEE_rounding))","v":-12769523.399816699},-7269523.3998166993,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A643=1,PMF_1st=0),0,ROUND(IF(A643=1,AI643,AL642)*OFFSET(Input!$O$27,IF(A643=121,-1,0)+MIN(B643,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A643=1,PMF_1st=0),0,IF(SUM($K$5:$L643)-$AU642>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B642,B643),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C643-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[640,54,4,null,93,{"$f":"IF(A644=\"\",\"\",IF(A644=1,Age_Full_Month,IF(F643=11,0,F643+1)))","v":3},93,0,{"$f":"IF(A644=\"\",\"\",IF(AND(F644=11,G644=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H644-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C644-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B644,99),0,1,1)*K644,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E644,0,1,1)*L644,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*M644,FEE_rounding)","v":0},0,0,{"$f":"IF(C644>=1,ROUND(K644*OFFSET(Input!$U$27,B644,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B644=1,0,IF($C644>=1,ROUND(OFFSET(Input!$X$27,B644,0,1,1)*AL643,AV_rounding),0))","v":0},{"$f":"IF(B644=1,0,IF(C644=1,ROUND(OFFSET(Input!$W$27,B644,0,1,1)*AVERAGE($AI$5,$AL$5:$AL642),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),OFFSET(Input!$G$27,B644,0,1,1)-AE644,0)","v":0},{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),MIN(OFFSET(Input!$G$27,B644,0,1,1),AP643),0)","v":0},0,0,0,0,0,0,0,-12769523.399816699,-12887223.399816699,-12919006.7693366,-12919006.7693366,{"$f":"IF(A644=\"\",\"\",AL644-ROUND(AL644*OFFSET(Input!$S$27,$B644,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A644=\"\",\"\",ROUND(AP644*(1-OFFSET(Input!$T$27,MIN(B644,10),0,1,1)),2*FEE_rounding))","v":-12919006.7693366},-7419006.7693365999,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A644=1,PMF_1st=0),0,ROUND(IF(A644=1,AI644,AL643)*OFFSET(Input!$O$27,IF(A644=121,-1,0)+MIN(B644,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A644=1,PMF_1st=0),0,IF(SUM($K$5:$L644)-$AU643>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B643,B644),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C644-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[641,54,5,null,{"$f":"IF($A645=\"\",\"\",Age_Insured+B645-1)","v":93},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Month,IF(F644=11,0,F644+1)))","v":4},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Year,IF(F644=11,G644+1,G644)))","v":93},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),DAY(EOMONTH((SignYY+INT(A645/12)+1911)&\"/\"&(IF(MOD(SignMM+A645-1,12)=0,12,MOD(SignMM+A645-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H645-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B645-1>=BPP,\"\",IF(AS644>0,1,0))","v":0},{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,IF(($BJ645+$AL644+$AP644+$AW645)/($BJ645+$AL644+$AP644)>$BK645,VLOOKUP($B645,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K645=0,0,IF(MOD(C645-1,12/Prem_Freq)=0,VLOOKUP(B645,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C645=1,VLOOKUP(B645,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C645-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B645,99),0,1,1)*K645,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E645,0,1,1)*L645,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*M645,FEE_rounding)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,K645-N645))","v":0},{"$f":"IF(A646=\"\",\"\",IF(K645=\"*****\",\"*****\",L645-O645+M645-P645))","v":0},{"$f":"IF(C645>=1,ROUND(K645*OFFSET(Input!$U$27,B645,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B645=1,0,IF($C645>=1,ROUND(OFFSET(Input!$X$27,B645,0,1,1)*AL644,AV_rounding),0))","v":0},{"$f":"IF(B645=1,0,IF(C645=1,ROUND(OFFSET(Input!$W$27,B645,0,1,1)*AVERAGE($AI$5,$AL$5:$AL643),AV_rounding),0))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,BA645,AI645))","v":0},{"$f":"IF(E645=\"\",\"\",IF(SUM(AI645,-V645)>BB645,BB645,SUM(AI645,-V645)))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,0,BA645-AI645))","v":117700},0,0,{"$f":"IF(E645=\" \",\" \",IF(Z645<BI644+BC645+BE645+BD645*0+BF645,BI644+BC645+BE645+BD645*0+BF645-BI644-Z645,0))","v":0},0,0,{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),OFFSET(Input!$G$27,B645,0,1,1)-AE645,0)","v":0},{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),MIN(OFFSET(Input!$G$27,B645,0,1,1),AP644),0)","v":0},{"$f":"IF(A646=\"\",\"\",AF644+AD645+AE645)","v":0},0,0,{"$f":"IF(A645=\"\",\"\",AL644+Q645+R645*0+IF(A645=1,0,SUM(S645:U645)))","v":0},{"$f":"IF(A645=\"\",\"\",AI645-V645-W645-Z645-AD645)","v":0},{"$f":"ROUND((AJ645-AB645)*(1+IRR_1)^(1/12)+IF(A645=1,S645,0),AV_rounding)","v":0},{"$f":"ROUND(AK645-AG645,AV_rounding)","v":0},-12919006.7693366,-13036706.7693366,{"$f":"ROUND((AN645-AC645)*(1+IRR_1)^(1/12),AV_rounding)","v":-13068858.805172199},{"$f":"ROUND(AO645-AH645,AV_rounding)","v":-13068858.805172199},{"$f":"IF(A645=\"\",\"\",AL645-ROUND(AL645*OFFSET(Input!$S$27,$B645,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A645=\"\",\"\",ROUND(AP645*(1-OFFSET(Input!$T$27,MIN(B645,10),0,1,1)),2*FEE_rounding))","v":-13068858.805172199},{"$f":"AW645+AL645+AP645","v":-7568858.8051721994},0,{"$f":"IF(A646=\"\",\"\",AU644+AD645+AE645)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,Q645+R645))","v":0},5500000,5500000,{"$f":"IF(A645=1,K645,MAX(AY644+K645-AD644-AE644,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ645/100000*VLOOKUP(Age_Insured+B645-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I645>0,I645/H645,1),2*FEE_rounding)*IF(G646>14,1,0)*IF(AND(I645=0,H645>0),0,1)","v":117700},0,null,null,{"$f":"IF(AND(A645=1,PMF_1st=0),0,ROUND(IF(A645=1,AI645,AL644)*OFFSET(Input!$O$27,IF(A645=121,-1,0)+MIN(B645,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A645=1,PMF_1st=0),0,IF(SUM($K$5:$L645)-$AU644>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B644,B645),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A645+1","v":642},{"$f":"IF($A646=\"\",\"\",INT((A646-1)/12)+1)","v":54},{"$f":"IF($A646=\"\",\"\",MOD((A646-1),12)+1)","v":6},null,93,{"$f":"IF(A646=\"\",\"\",IF(A646=1,Age_Full_Month,IF(F645=11,0,F645+1)))","v":5},93,0,{"$f":"IF(A646=\"\",\"\",IF(AND(F646=11,G646=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H646-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C646-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B646,99),0,1,1)*K646,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E646,0,1,1)*L646,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*M646,FEE_rounding)","v":0},0,0,{"$f":"IF(C646>=1,ROUND(K646*OFFSET(Input!$U$27,B646,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B646=1,0,IF($C646>=1,ROUND(OFFSET(Input!$X$27,B646,0,1,1)*AL645,AV_rounding),0))","v":0},{"$f":"IF(B646=1,0,IF(C646=1,ROUND(OFFSET(Input!$W$27,B646,0,1,1)*AVERAGE($AI$5,$AL$5:$AL644),AV_rounding),0))","v":0},0,0,117700,{"$f":"Q646+R646","v":0},{"$f":"IF(E646=\" \",\" \",IF(AI646+AM646-V646>BI645+BC646+BD646+BF646+BE646,BI645+BC646+BD646+BF646+BE646,MAX(AI646+AM646-V646,0)))","v":0},0,{"$f":"BG646","v":0},{"$f":"BH646","v":0},{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),OFFSET(Input!$G$27,B646,0,1,1)-AE646,0)","v":0},{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),MIN(OFFSET(Input!$G$27,B646,0,1,1),AP645),0)","v":0},0,0,0,0,0,0,0,{"$f":"R646+AO645","v":-13068858.805172199},{"$f":"AM646-X646-AA646-AE646","v":-13186558.805172199},-13219080.416554101,-13219080.416554101,{"$f":"IF(A646=\"\",\"\",AL646-ROUND(AL646*OFFSET(Input!$S$27,$B646,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A646=\"\",\"\",ROUND(AP646*(1-OFFSET(Input!$T$27,MIN(B646,10),0,1,1)),2*FEE_rounding))","v":-13219080.416554101},-7719080.4165541008,0,0,0,{"$f":"AW645","v":5500000},{"$f":"AW646+AI646","v":5500000},3000000,{"$f":"IF(A646=\"\",\"\",AW646)","v":5500000},117700,0,null,null,{"$f":"IF(AND(A646=1,PMF_1st=0),0,ROUND(IF(A646=1,AI646,AL645)*OFFSET(Input!$O$27,IF(A646=121,-1,0)+MIN(B646,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A646=1,PMF_1st=0),0,IF(SUM($K$5:$L646)-$AU645>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B645,B646),21),0,1,1)))","v":0},null,null,{"$f":"BI645+BC646+BD646+BE646+BF646-Z646-AA646","v":0},{"$f":"IF(MOD($C646-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E646<=30,1.9,IF($E646<=40,1.6,IF($E646<=50,1.4,IF($E646<=60,1.2,IF($E646<=70,1.1,IF($E646<=90,1.02,1))))))","v":1}]
[643,54,7,null,93,{"$f":"IF(A647=\"\",\"\",IF(A647=1,Age_Full_Month,IF(F646=11,0,F646+1)))","v":6},93,0,{"$f":"IF(A647=\"\",\"\",IF(AND(F647=11,G647=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H647-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C647-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B647,99),0,1,1)*K647,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E647,0,1,1)*L647,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*M647,FEE_rounding)","v":0},0,0,{"$f":"IF(C647>=1,ROUND(K647*OFFSET(Input!$U$27,B647,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B647=1,0,IF($C647>=1,ROUND(OFFSET(Input!$X$27,B647,0,1,1)*AL646,AV_rounding),0))","v":0},{"$f":"IF(B647=1,0,IF(C647=1,ROUND(OFFSET(Input!$W$27,B647,0,1,1)*AVERAGE($AI$5,$AL$5:$AL645),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),OFFSET(Input!$G$27,B647,0,1,1)-AE647,0)","v":0},{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),MIN(OFFSET(Input!$G$27,B647,0,1,1),AP646),0)","v":0},0,0,0,0,0,0,0,-13219080.416554101,-13336780.416554101,-13369672.514955301,-13369672.514955301,{"$f":"IF(A647=\"\",\"\",AL647-ROUND(AL647*OFFSET(Input!$S$27,$B647,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A647=\"\",\"\",ROUND(AP647*(1-OFFSET(Input!$T$27,MIN(B647,10),0,1,1)),2*FEE_rounding))","v":-13369672.514955301},-7869672.5149553008,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A647=1,PMF_1st=0),0,ROUND(IF(A647=1,AI647,AL646)*OFFSET(Input!$O$27,IF(A647=121,-1,0)+MIN(B647,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A647=1,PMF_1st=0),0,IF(SUM($K$5:$L647)-$AU646>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B646,B647),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C647-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[644,54,8,null,93,{"$f":"IF(A648=\"\",\"\",IF(A648=1,Age_Full_Month,IF(F647=11,0,F647+1)))","v":7},93,0,{"$f":"IF(A648=\"\",\"\",IF(AND(F648=11,G648=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H648-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C648-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B648,99),0,1,1)*K648,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E648,0,1,1)*L648,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*M648,FEE_rounding)","v":0},0,0,{"$f":"IF(C648>=1,ROUND(K648*OFFSET(Input!$U$27,B648,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B648=1,0,IF($C648>=1,ROUND(OFFSET(Input!$X$27,B648,0,1,1)*AL647,AV_rounding),0))","v":0},{"$f":"IF(B648=1,0,IF(C648=1,ROUND(OFFSET(Input!$W$27,B648,0,1,1)*AVERAGE($AI$5,$AL$5:$AL646),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),OFFSET(Input!$G$27,B648,0,1,1)-AE648,0)","v":0},{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),MIN(OFFSET(Input!$G$27,B648,0,1,1),AP647),0)","v":0},0,0,0,0,0,0,0,-13369672.514955301,-13487372.514955301,-13520636.0140967,-13520636.0140967,{"$f":"IF(A648=\"\",\"\",AL648-ROUND(AL648*OFFSET(Input!$S$27,$B648,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A648=\"\",\"\",ROUND(AP648*(1-OFFSET(Input!$T$27,MIN(B648,10),0,1,1)),2*FEE_rounding))","v":-13520636.0140967},-8020636.0140966997,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A648=1,PMF_1st=0),0,ROUND(IF(A648=1,AI648,AL647)*OFFSET(Input!$O$27,IF(A648=121,-1,0)+MIN(B648,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A648=1,PMF_1st=0),0,IF(SUM($K$5:$L648)-$AU647>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B647,B648),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C648-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[645,54,9,null,93,{"$f":"IF(A649=\"\",\"\",IF(A649=1,Age_Full_Month,IF(F648=11,0,F648+1)))","v":8},93,0,{"$f":"IF(A649=\"\",\"\",IF(AND(F649=11,G649=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H649-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C649-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B649,99),0,1,1)*K649,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E649,0,1,1)*L649,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*M649,FEE_rounding)","v":0},0,0,{"$f":"IF(C649>=1,ROUND(K649*OFFSET(Input!$U$27,B649,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B649=1,0,IF($C649>=1,ROUND(OFFSET(Input!$X$27,B649,0,1,1)*AL648,AV_rounding),0))","v":0},{"$f":"IF(B649=1,0,IF(C649=1,ROUND(OFFSET(Input!$W$27,B649,0,1,1)*AVERAGE($AI$5,$AL$5:$AL647),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),OFFSET(Input!$G$27,B649,0,1,1)-AE649,0)","v":0},{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),MIN(OFFSET(Input!$G$27,B649,0,1,1),AP648),0)","v":0},0,0,0,0,0,0,0,-13520636.0140967,-13638336.0140967,-13671971.829952801,-13671971.829952801,{"$f":"IF(A649=\"\",\"\",AL649-ROUND(AL649*OFFSET(Input!$S$27,$B649,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A649=\"\",\"\",ROUND(AP649*(1-OFFSET(Input!$T$27,MIN(B649,10),0,1,1)),2*FEE_rounding))","v":-13671971.829952801},-8171971.8299528006,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A649=1,PMF_1st=0),0,ROUND(IF(A649=1,AI649,AL648)*OFFSET(Input!$O$27,IF(A649=121,-1,0)+MIN(B649,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A649=1,PMF_1st=0),0,IF(SUM($K$5:$L649)-$AU648>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B648,B649),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C649-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[646,54,10,null,93,{"$f":"IF(A650=\"\",\"\",IF(A650=1,Age_Full_Month,IF(F649=11,0,F649+1)))","v":9},93,0,{"$f":"IF(A650=\"\",\"\",IF(AND(F650=11,G650=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H650-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C650-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B650,99),0,1,1)*K650,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E650,0,1,1)*L650,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*M650,FEE_rounding)","v":0},0,0,{"$f":"IF(C650>=1,ROUND(K650*OFFSET(Input!$U$27,B650,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B650=1,0,IF($C650>=1,ROUND(OFFSET(Input!$X$27,B650,0,1,1)*AL649,AV_rounding),0))","v":0},{"$f":"IF(B650=1,0,IF(C650=1,ROUND(OFFSET(Input!$W$27,B650,0,1,1)*AVERAGE($AI$5,$AL$5:$AL648),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),OFFSET(Input!$G$27,B650,0,1,1)-AE650,0)","v":0},{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),MIN(OFFSET(Input!$G$27,B650,0,1,1),AP649),0)","v":0},0,0,0,0,0,0,0,-13671971.829952801,-13789671.829952801,-13823680.880757,-13823680.880757,{"$f":"IF(A650=\"\",\"\",AL650-ROUND(AL650*OFFSET(Input!$S$27,$B650,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A650=\"\",\"\",ROUND(AP650*(1-OFFSET(Input!$T$27,MIN(B650,10),0,1,1)),2*FEE_rounding))","v":-13823680.880757},-8323680.8807570003,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A650=1,PMF_1st=0),0,ROUND(IF(A650=1,AI650,AL649)*OFFSET(Input!$O$27,IF(A650=121,-1,0)+MIN(B650,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A650=1,PMF_1st=0),0,IF(SUM($K$5:$L650)-$AU649>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B649,B650),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C650-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[647,54,11,null,93,{"$f":"IF(A651=\"\",\"\",IF(A651=1,Age_Full_Month,IF(F650=11,0,F650+1)))","v":10},93,0,{"$f":"IF(A651=\"\",\"\",IF(AND(F651=11,G651=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H651-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C651-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B651,99),0,1,1)*K651,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E651,0,1,1)*L651,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*M651,FEE_rounding)","v":0},0,0,{"$f":"IF(C651>=1,ROUND(K651*OFFSET(Input!$U$27,B651,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B651=1,0,IF($C651>=1,ROUND(OFFSET(Input!$X$27,B651,0,1,1)*AL650,AV_rounding),0))","v":0},{"$f":"IF(B651=1,0,IF(C651=1,ROUND(OFFSET(Input!$W$27,B651,0,1,1)*AVERAGE($AI$5,$AL$5:$AL649),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),OFFSET(Input!$G$27,B651,0,1,1)-AE651,0)","v":0},{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),MIN(OFFSET(Input!$G$27,B651,0,1,1),AP650),0)","v":0},0,0,0,0,0,0,0,-13823680.880757,-13941380.880757,-13975764.0870074,-13975764.0870074,{"$f":"IF(A651=\"\",\"\",AL651-ROUND(AL651*OFFSET(Input!$S$27,$B651,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A651=\"\",\"\",ROUND(AP651*(1-OFFSET(Input!$T$27,MIN(B651,10),0,1,1)),2*FEE_rounding))","v":-13975764.0870074},-8475764.0870073996,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A651=1,PMF_1st=0),0,ROUND(IF(A651=1,AI651,AL650)*OFFSET(Input!$O$27,IF(A651=121,-1,0)+MIN(B651,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A651=1,PMF_1st=0),0,IF(SUM($K$5:$L651)-$AU650>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B650,B651),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C651-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[648,54,12,null,93,{"$f":"IF(A652=\"\",\"\",IF(A652=1,Age_Full_Month,IF(F651=11,0,F651+1)))","v":11},93,0,{"$f":"IF(A652=\"\",\"\",IF(AND(F652=11,G652=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H652-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C652-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B652,99),0,1,1)*K652,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E652,0,1,1)*L652,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*M652,FEE_rounding)","v":0},0,0,{"$f":"IF(C652>=1,ROUND(K652*OFFSET(Input!$U$27,B652,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B652=1,0,IF($C652>=1,ROUND(OFFSET(Input!$X$27,B652,0,1,1)*AL651,AV_rounding),0))","v":0},{"$f":"IF(B652=1,0,IF(C652=1,ROUND(OFFSET(Input!$W$27,B652,0,1,1)*AVERAGE($AI$5,$AL$5:$AL650),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),OFFSET(Input!$G$27,B652,0,1,1)-AE652,0)","v":0},{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),MIN(OFFSET(Input!$G$27,B652,0,1,1),AP651),0)","v":0},0,0,0,0,0,0,0,-13975764.0870074,-14093464.0870074,-14128222.3714722,-14128222.3714722,{"$f":"IF(A652=\"\",\"\",AL652-ROUND(AL652*OFFSET(Input!$S$27,$B652,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A652=\"\",\"\",ROUND(AP652*(1-OFFSET(Input!$T$27,MIN(B652,10),0,1,1)),2*FEE_rounding))","v":-14128222.3714722},-8628222.3714722004,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A652=1,PMF_1st=0),0,ROUND(IF(A652=1,AI652,AL651)*OFFSET(Input!$O$27,IF(A652=121,-1,0)+MIN(B652,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A652=1,PMF_1st=0),0,IF(SUM($K$5:$L652)-$AU651>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B651,B652),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C652-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[649,55,1,null,94,{"$f":"IF(A653=\"\",\"\",IF(A653=1,Age_Full_Month,IF(F652=11,0,F652+1)))","v":0},94,0,{"$f":"IF(A653=\"\",\"\",IF(AND(F653=11,G653=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H653-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C653-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B653,99),0,1,1)*K653,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E653,0,1,1)*L653,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*M653,FEE_rounding)","v":0},0,0,{"$f":"IF(C653>=1,ROUND(K653*OFFSET(Input!$U$27,B653,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B653=1,0,IF($C653>=1,ROUND(OFFSET(Input!$X$27,B653,0,1,1)*AL652,AV_rounding),0))","v":0},{"$f":"IF(B653=1,0,IF(C653=1,ROUND(OFFSET(Input!$W$27,B653,0,1,1)*AVERAGE($AI$5,$AL$5:$AL651),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),OFFSET(Input!$G$27,B653,0,1,1)-AE653,0)","v":0},{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),MIN(OFFSET(Input!$G$27,B653,0,1,1),AP652),0)","v":0},0,0,0,0,0,0,0,-14128222.3714722,-14255657.3714722,-14290815.6683318,-14290815.6683318,{"$f":"IF(A653=\"\",\"\",AL653-ROUND(AL653*OFFSET(Input!$S$27,$B653,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A653=\"\",\"\",ROUND(AP653*(1-OFFSET(Input!$T$27,MIN(B653,10),0,1,1)),2*FEE_rounding))","v":-14290815.6683318},-8790815.6683318,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A653=1,PMF_1st=0),0,ROUND(IF(A653=1,AI653,AL652)*OFFSET(Input!$O$27,IF(A653=121,-1,0)+MIN(B653,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A653=1,PMF_1st=0),0,IF(SUM($K$5:$L653)-$AU652>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B652,B653),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C653-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[650,55,2,null,94,{"$f":"IF(A654=\"\",\"\",IF(A654=1,Age_Full_Month,IF(F653=11,0,F653+1)))","v":1},94,0,{"$f":"IF(A654=\"\",\"\",IF(AND(F654=11,G654=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H654-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C654-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B654,99),0,1,1)*K654,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E654,0,1,1)*L654,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*M654,FEE_rounding)","v":0},0,0,{"$f":"IF(C654>=1,ROUND(K654*OFFSET(Input!$U$27,B654,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B654=1,0,IF($C654>=1,ROUND(OFFSET(Input!$X$27,B654,0,1,1)*AL653,AV_rounding),0))","v":0},{"$f":"IF(B654=1,0,IF(C654=1,ROUND(OFFSET(Input!$W$27,B654,0,1,1)*AVERAGE($AI$5,$AL$5:$AL652),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),OFFSET(Input!$G$27,B654,0,1,1)-AE654,0)","v":0},{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),MIN(OFFSET(Input!$G$27,B654,0,1,1),AP653),0)","v":0},0,0,0,0,0,0,0,-14290815.6683318,-14418250.6683318,-14453809.964124599,-14453809.964124599,{"$f":"IF(A654=\"\",\"\",AL654-ROUND(AL654*OFFSET(Input!$S$27,$B654,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A654=\"\",\"\",ROUND(AP654*(1-OFFSET(Input!$T$27,MIN(B654,10),0,1,1)),2*FEE_rounding))","v":-14453809.964124599},-8953809.9641245995,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A654=1,PMF_1st=0),0,ROUND(IF(A654=1,AI654,AL653)*OFFSET(Input!$O$27,IF(A654=121,-1,0)+MIN(B654,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A654=1,PMF_1st=0),0,IF(SUM($K$5:$L654)-$AU653>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B653,B654),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C654-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[651,55,3,null,94,{"$f":"IF(A655=\"\",\"\",IF(A655=1,Age_Full_Month,IF(F654=11,0,F654+1)))","v":2},94,0,{"$f":"IF(A655=\"\",\"\",IF(AND(F655=11,G655=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H655-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C655-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B655,99),0,1,1)*K655,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E655,0,1,1)*L655,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*M655,FEE_rounding)","v":0},0,0,{"$f":"IF(C655>=1,ROUND(K655*OFFSET(Input!$U$27,B655,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B655=1,0,IF($C655>=1,ROUND(OFFSET(Input!$X$27,B655,0,1,1)*AL654,AV_rounding),0))","v":0},{"$f":"IF(B655=1,0,IF(C655=1,ROUND(OFFSET(Input!$W$27,B655,0,1,1)*AVERAGE($AI$5,$AL$5:$AL653),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),OFFSET(Input!$G$27,B655,0,1,1)-AE655,0)","v":0},{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),MIN(OFFSET(Input!$G$27,B655,0,1,1),AP654),0)","v":0},0,0,0,0,0,0,0,-14453809.964124599,-14581244.964124599,-14617206.247822201,-14617206.247822201,{"$f":"IF(A655=\"\",\"\",AL655-ROUND(AL655*OFFSET(Input!$S$27,$B655,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A655=\"\",\"\",ROUND(AP655*(1-OFFSET(Input!$T$27,MIN(B655,10),0,1,1)),2*FEE_rounding))","v":-14617206.247822201},-9117206.2478222009,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A655=1,PMF_1st=0),0,ROUND(IF(A655=1,AI655,AL654)*OFFSET(Input!$O$27,IF(A655=121,-1,0)+MIN(B655,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A655=1,PMF_1st=0),0,IF(SUM($K$5:$L655)-$AU654>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B654,B655),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C655-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[652,55,4,null,94,{"$f":"IF(A656=\"\",\"\",IF(A656=1,Age_Full_Month,IF(F655=11,0,F655+1)))","v":3},94,0,{"$f":"IF(A656=\"\",\"\",IF(AND(F656=11,G656=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H656-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C656-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B656,99),0,1,1)*K656,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E656,0,1,1)*L656,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*M656,FEE_rounding)","v":0},0,0,{"$f":"IF(C656>=1,ROUND(K656*OFFSET(Input!$U$27,B656,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B656=1,0,IF($C656>=1,ROUND(OFFSET(Input!$X$27,B656,0,1,1)*AL655,AV_rounding),0))","v":0},{"$f":"IF(B656=1,0,IF(C656=1,ROUND(OFFSET(Input!$W$27,B656,0,1,1)*AVERAGE($AI$5,$AL$5:$AL654),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),OFFSET(Input!$G$27,B656,0,1,1)-AE656,0)","v":0},{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),MIN(OFFSET(Input!$G$27,B656,0,1,1),AP655),0)","v":0},0,0,0,0,0,0,0,-14617206.247822201,-14744641.247822201,-14781005.510835201,-14781005.510835201,{"$f":"IF(A656=\"\",\"\",AL656-ROUND(AL656*OFFSET(Input!$S$27,$B656,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A656=\"\",\"\",ROUND(AP656*(1-OFFSET(Input!$T$27,MIN(B656,10),0,1,1)),2*FEE_rounding))","v":-14781005.510835201},-9281005.5108352005,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A656=1,PMF_1st=0),0,ROUND(IF(A656=1,AI656,AL655)*OFFSET(Input!$O$27,IF(A656=121,-1,0)+MIN(B656,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A656=1,PMF_1st=0),0,IF(SUM($K$5:$L656)-$AU655>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B655,B656),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C656-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[653,55,5,null,94,{"$f":"IF(A657=\"\",\"\",IF(A657=1,Age_Full_Month,IF(F656=11,0,F656+1)))","v":4},94,0,{"$f":"IF(A657=\"\",\"\",IF(AND(F657=11,G657=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H657-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C657-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B657,99),0,1,1)*K657,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E657,0,1,1)*L657,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*M657,FEE_rounding)","v":0},0,0,{"$f":"IF(C657>=1,ROUND(K657*OFFSET(Input!$U$27,B657,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B657=1,0,IF($C657>=1,ROUND(OFFSET(Input!$X$27,B657,0,1,1)*AL656,AV_rounding),0))","v":0},{"$f":"IF(B657=1,0,IF(C657=1,ROUND(OFFSET(Input!$W$27,B657,0,1,1)*AVERAGE($AI$5,$AL$5:$AL655),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),OFFSET(Input!$G$27,B657,0,1,1)-AE657,0)","v":0},{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),MIN(OFFSET(Input!$G$27,B657,0,1,1),AP656),0)","v":0},0,0,0,0,0,0,0,-14781005.510835201,-14908440.510835201,-14945208.7470193,-14945208.7470193,{"$f":"IF(A657=\"\",\"\",AL657-ROUND(AL657*OFFSET(Input!$S$27,$B657,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A657=\"\",\"\",ROUND(AP657*(1-OFFSET(Input!$T$27,MIN(B657,10),0,1,1)),2*FEE_rounding))","v":-14945208.7470193},-9445208.7470193002,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A657=1,PMF_1st=0),0,ROUND(IF(A657=1,AI657,AL656)*OFFSET(Input!$O$27,IF(A657=121,-1,0)+MIN(B657,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A657=1,PMF_1st=0),0,IF(SUM($K$5:$L657)-$AU656>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B656,B657),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C657-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[654,55,6,null,94,{"$f":"IF(A658=\"\",\"\",IF(A658=1,Age_Full_Month,IF(F657=11,0,F657+1)))","v":5},94,0,{"$f":"IF(A658=\"\",\"\",IF(AND(F658=11,G658=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H658-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C658-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B658,99),0,1,1)*K658,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E658,0,1,1)*L658,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*M658,FEE_rounding)","v":0},0,0,{"$f":"IF(C658>=1,ROUND(K658*OFFSET(Input!$U$27,B658,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B658=1,0,IF($C658>=1,ROUND(OFFSET(Input!$X$27,B658,0,1,1)*AL657,AV_rounding),0))","v":0},{"$f":"IF(B658=1,0,IF(C658=1,ROUND(OFFSET(Input!$W$27,B658,0,1,1)*AVERAGE($AI$5,$AL$5:$AL656),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),OFFSET(Input!$G$27,B658,0,1,1)-AE658,0)","v":0},{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),MIN(OFFSET(Input!$G$27,B658,0,1,1),AP657),0)","v":0},0,0,0,0,0,0,0,-14945208.7470193,-15072643.7470193,-15109816.952681299,-15109816.952681299,{"$f":"IF(A658=\"\",\"\",AL658-ROUND(AL658*OFFSET(Input!$S$27,$B658,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A658=\"\",\"\",ROUND(AP658*(1-OFFSET(Input!$T$27,MIN(B658,10),0,1,1)),2*FEE_rounding))","v":-15109816.952681299},-9609816.9526812993,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A658=1,PMF_1st=0),0,ROUND(IF(A658=1,AI658,AL657)*OFFSET(Input!$O$27,IF(A658=121,-1,0)+MIN(B658,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A658=1,PMF_1st=0),0,IF(SUM($K$5:$L658)-$AU657>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B657,B658),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C658-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[655,55,7,null,94,{"$f":"IF(A659=\"\",\"\",IF(A659=1,Age_Full_Month,IF(F658=11,0,F658+1)))","v":6},94,0,{"$f":"IF(A659=\"\",\"\",IF(AND(F659=11,G659=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H659-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C659-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B659,99),0,1,1)*K659,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E659,0,1,1)*L659,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*M659,FEE_rounding)","v":0},0,0,{"$f":"IF(C659>=1,ROUND(K659*OFFSET(Input!$U$27,B659,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B659=1,0,IF($C659>=1,ROUND(OFFSET(Input!$X$27,B659,0,1,1)*AL658,AV_rounding),0))","v":0},{"$f":"IF(B659=1,0,IF(C659=1,ROUND(OFFSET(Input!$W$27,B659,0,1,1)*AVERAGE($AI$5,$AL$5:$AL657),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),OFFSET(Input!$G$27,B659,0,1,1)-AE659,0)","v":0},{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),MIN(OFFSET(Input!$G$27,B659,0,1,1),AP658),0)","v":0},0,0,0,0,0,0,0,-15109816.952681299,-15237251.952681299,-15274831.1265852,-15274831.1265852,{"$f":"IF(A659=\"\",\"\",AL659-ROUND(AL659*OFFSET(Input!$S$27,$B659,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A659=\"\",\"\",ROUND(AP659*(1-OFFSET(Input!$T$27,MIN(B659,10),0,1,1)),2*FEE_rounding))","v":-15274831.1265852},-9774831.1265852004,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A659=1,PMF_1st=0),0,ROUND(IF(A659=1,AI659,AL658)*OFFSET(Input!$O$27,IF(A659=121,-1,0)+MIN(B659,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A659=1,PMF_1st=0),0,IF(SUM($K$5:$L659)-$AU658>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B658,B659),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C659-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[656,55,8,null,94,{"$f":"IF(A660=\"\",\"\",IF(A660=1,Age_Full_Month,IF(F659=11,0,F659+1)))","v":7},94,0,{"$f":"IF(A660=\"\",\"\",IF(AND(F660=11,G660=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H660-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C660-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B660,99),0,1,1)*K660,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E660,0,1,1)*L660,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*M660,FEE_rounding)","v":0},0,0,{"$f":"IF(C660>=1,ROUND(K660*OFFSET(Input!$U$27,B660,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B660=1,0,IF($C660>=1,ROUND(OFFSET(Input!$X$27,B660,0,1,1)*AL659,AV_rounding),0))","v":0},{"$f":"IF(B660=1,0,IF(C660=1,ROUND(OFFSET(Input!$W$27,B660,0,1,1)*AVERAGE($AI$5,$AL$5:$AL658),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),OFFSET(Input!$G$27,B660,0,1,1)-AE660,0)","v":0},{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),MIN(OFFSET(Input!$G$27,B660,0,1,1),AP659),0)","v":0},0,0,0,0,0,0,0,-15274831.1265852,-15402266.1265852,-15440252.2699582,-15440252.2699582,{"$f":"IF(A660=\"\",\"\",AL660-ROUND(AL660*OFFSET(Input!$S$27,$B660,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A660=\"\",\"\",ROUND(AP660*(1-OFFSET(Input!$T$27,MIN(B660,10),0,1,1)),2*FEE_rounding))","v":-15440252.2699582},-9940252.2699581999,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A660=1,PMF_1st=0),0,ROUND(IF(A660=1,AI660,AL659)*OFFSET(Input!$O$27,IF(A660=121,-1,0)+MIN(B660,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A660=1,PMF_1st=0),0,IF(SUM($K$5:$L660)-$AU659>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B659,B660),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C660-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[657,55,9,null,94,{"$f":"IF(A661=\"\",\"\",IF(A661=1,Age_Full_Month,IF(F660=11,0,F660+1)))","v":8},94,0,{"$f":"IF(A661=\"\",\"\",IF(AND(F661=11,G661=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H661-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C661-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B661,99),0,1,1)*K661,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E661,0,1,1)*L661,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*M661,FEE_rounding)","v":0},0,0,{"$f":"IF(C661>=1,ROUND(K661*OFFSET(Input!$U$27,B661,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B661=1,0,IF($C661>=1,ROUND(OFFSET(Input!$X$27,B661,0,1,1)*AL660,AV_rounding),0))","v":0},{"$f":"IF(B661=1,0,IF(C661=1,ROUND(OFFSET(Input!$W$27,B661,0,1,1)*AVERAGE($AI$5,$AL$5:$AL659),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),OFFSET(Input!$G$27,B661,0,1,1)-AE661,0)","v":0},{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),MIN(OFFSET(Input!$G$27,B661,0,1,1),AP660),0)","v":0},0,0,0,0,0,0,0,-15440252.2699582,-15567687.2699582,-15606081.386496801,-15606081.386496801,{"$f":"IF(A661=\"\",\"\",AL661-ROUND(AL661*OFFSET(Input!$S$27,$B661,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A661=\"\",\"\",ROUND(AP661*(1-OFFSET(Input!$T$27,MIN(B661,10),0,1,1)),2*FEE_rounding))","v":-15606081.386496801},-10106081.386496801,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A661=1,PMF_1st=0),0,ROUND(IF(A661=1,AI661,AL660)*OFFSET(Input!$O$27,IF(A661=121,-1,0)+MIN(B661,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A661=1,PMF_1st=0),0,IF(SUM($K$5:$L661)-$AU660>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B660,B661),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C661-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[658,55,10,null,94,{"$f":"IF(A662=\"\",\"\",IF(A662=1,Age_Full_Month,IF(F661=11,0,F661+1)))","v":9},94,0,{"$f":"IF(A662=\"\",\"\",IF(AND(F662=11,G662=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H662-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C662-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B662,99),0,1,1)*K662,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E662,0,1,1)*L662,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*M662,FEE_rounding)","v":0},0,0,{"$f":"IF(C662>=1,ROUND(K662*OFFSET(Input!$U$27,B662,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B662=1,0,IF($C662>=1,ROUND(OFFSET(Input!$X$27,B662,0,1,1)*AL661,AV_rounding),0))","v":0},{"$f":"IF(B662=1,0,IF(C662=1,ROUND(OFFSET(Input!$W$27,B662,0,1,1)*AVERAGE($AI$5,$AL$5:$AL660),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),OFFSET(Input!$G$27,B662,0,1,1)-AE662,0)","v":0},{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),MIN(OFFSET(Input!$G$27,B662,0,1,1),AP661),0)","v":0},0,0,0,0,0,0,0,-15606081.386496801,-15733516.386496801,-15772319.4823729,-15772319.4823729,{"$f":"IF(A662=\"\",\"\",AL662-ROUND(AL662*OFFSET(Input!$S$27,$B662,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A662=\"\",\"\",ROUND(AP662*(1-OFFSET(Input!$T$27,MIN(B662,10),0,1,1)),2*FEE_rounding))","v":-15772319.4823729},-10272319.4823729,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A662=1,PMF_1st=0),0,ROUND(IF(A662=1,AI662,AL661)*OFFSET(Input!$O$27,IF(A662=121,-1,0)+MIN(B662,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A662=1,PMF_1st=0),0,IF(SUM($K$5:$L662)-$AU661>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B661,B662),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C662-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[659,55,11,null,94,{"$f":"IF(A663=\"\",\"\",IF(A663=1,Age_Full_Month,IF(F662=11,0,F662+1)))","v":10},94,0,{"$f":"IF(A663=\"\",\"\",IF(AND(F663=11,G663=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H663-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C663-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B663,99),0,1,1)*K663,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E663,0,1,1)*L663,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*M663,FEE_rounding)","v":0},0,0,{"$f":"IF(C663>=1,ROUND(K663*OFFSET(Input!$U$27,B663,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B663=1,0,IF($C663>=1,ROUND(OFFSET(Input!$X$27,B663,0,1,1)*AL662,AV_rounding),0))","v":0},{"$f":"IF(B663=1,0,IF(C663=1,ROUND(OFFSET(Input!$W$27,B663,0,1,1)*AVERAGE($AI$5,$AL$5:$AL661),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),OFFSET(Input!$G$27,B663,0,1,1)-AE663,0)","v":0},{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),MIN(OFFSET(Input!$G$27,B663,0,1,1),AP662),0)","v":0},0,0,0,0,0,0,0,-15772319.4823729,-15899754.4823729,-15938967.5662398,-15938967.5662398,{"$f":"IF(A663=\"\",\"\",AL663-ROUND(AL663*OFFSET(Input!$S$27,$B663,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A663=\"\",\"\",ROUND(AP663*(1-OFFSET(Input!$T$27,MIN(B663,10),0,1,1)),2*FEE_rounding))","v":-15938967.5662398},-10438967.5662398,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A663=1,PMF_1st=0),0,ROUND(IF(A663=1,AI663,AL662)*OFFSET(Input!$O$27,IF(A663=121,-1,0)+MIN(B663,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A663=1,PMF_1st=0),0,IF(SUM($K$5:$L663)-$AU662>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B662,B663),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C663-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[660,55,12,null,94,{"$f":"IF(A664=\"\",\"\",IF(A664=1,Age_Full_Month,IF(F663=11,0,F663+1)))","v":11},94,0,{"$f":"IF(A664=\"\",\"\",IF(AND(F664=11,G664=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H664-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C664-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B664,99),0,1,1)*K664,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E664,0,1,1)*L664,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*M664,FEE_rounding)","v":0},0,0,{"$f":"IF(C664>=1,ROUND(K664*OFFSET(Input!$U$27,B664,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B664=1,0,IF($C664>=1,ROUND(OFFSET(Input!$X$27,B664,0,1,1)*AL663,AV_rounding),0))","v":0},{"$f":"IF(B664=1,0,IF(C664=1,ROUND(OFFSET(Input!$W$27,B664,0,1,1)*AVERAGE($AI$5,$AL$5:$AL662),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),OFFSET(Input!$G$27,B664,0,1,1)-AE664,0)","v":0},{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),MIN(OFFSET(Input!$G$27,B664,0,1,1),AP663),0)","v":0},0,0,0,0,0,0,0,-15938967.5662398,-16066402.5662398,-16106026.649238599,-16106026.649238599,{"$f":"IF(A664=\"\",\"\",AL664-ROUND(AL664*OFFSET(Input!$S$27,$B664,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A664=\"\",\"\",ROUND(AP664*(1-OFFSET(Input!$T$27,MIN(B664,10),0,1,1)),2*FEE_rounding))","v":-16106026.649238599},-10606026.649238599,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A664=1,PMF_1st=0),0,ROUND(IF(A664=1,AI664,AL663)*OFFSET(Input!$O$27,IF(A664=121,-1,0)+MIN(B664,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A664=1,PMF_1st=0),0,IF(SUM($K$5:$L664)-$AU663>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B663,B664),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C664-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[661,56,1,null,95,{"$f":"IF(A665=\"\",\"\",IF(A665=1,Age_Full_Month,IF(F664=11,0,F664+1)))","v":0},95,0,{"$f":"IF(A665=\"\",\"\",IF(AND(F665=11,G665=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H665-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C665-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B665,99),0,1,1)*K665,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E665,0,1,1)*L665,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*M665,FEE_rounding)","v":0},0,0,{"$f":"IF(C665>=1,ROUND(K665*OFFSET(Input!$U$27,B665,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B665=1,0,IF($C665>=1,ROUND(OFFSET(Input!$X$27,B665,0,1,1)*AL664,AV_rounding),0))","v":0},{"$f":"IF(B665=1,0,IF(C665=1,ROUND(OFFSET(Input!$W$27,B665,0,1,1)*AVERAGE($AI$5,$AL$5:$AL663),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),OFFSET(Input!$G$27,B665,0,1,1)-AE665,0)","v":0},{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),MIN(OFFSET(Input!$G$27,B665,0,1,1),AP664),0)","v":0},0,0,0,0,0,0,0,-16106026.649238599,-16243801.649238599,-16283863.2462334,-16283863.2462334,{"$f":"IF(A665=\"\",\"\",AL665-ROUND(AL665*OFFSET(Input!$S$27,$B665,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A665=\"\",\"\",ROUND(AP665*(1-OFFSET(Input!$T$27,MIN(B665,10),0,1,1)),2*FEE_rounding))","v":-16283863.2462334},-10783863.2462334,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A665=1,PMF_1st=0),0,ROUND(IF(A665=1,AI665,AL664)*OFFSET(Input!$O$27,IF(A665=121,-1,0)+MIN(B665,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A665=1,PMF_1st=0),0,IF(SUM($K$5:$L665)-$AU664>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B664,B665),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C665-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[662,56,2,null,95,{"$f":"IF(A666=\"\",\"\",IF(A666=1,Age_Full_Month,IF(F665=11,0,F665+1)))","v":1},95,0,{"$f":"IF(A666=\"\",\"\",IF(AND(F666=11,G666=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H666-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C666-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B666,99),0,1,1)*K666,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E666,0,1,1)*L666,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*M666,FEE_rounding)","v":0},0,0,{"$f":"IF(C666>=1,ROUND(K666*OFFSET(Input!$U$27,B666,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B666=1,0,IF($C666>=1,ROUND(OFFSET(Input!$X$27,B666,0,1,1)*AL665,AV_rounding),0))","v":0},{"$f":"IF(B666=1,0,IF(C666=1,ROUND(OFFSET(Input!$W$27,B666,0,1,1)*AVERAGE($AI$5,$AL$5:$AL664),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),OFFSET(Input!$G$27,B666,0,1,1)-AE666,0)","v":0},{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),MIN(OFFSET(Input!$G$27,B666,0,1,1),AP665),0)","v":0},0,0,0,0,0,0,0,-16283863.2462334,-16421638.2462334,-16462138.436251801,-16462138.436251801,{"$f":"IF(A666=\"\",\"\",AL666-ROUND(AL666*OFFSET(Input!$S$27,$B666,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A666=\"\",\"\",ROUND(AP666*(1-OFFSET(Input!$T$27,MIN(B666,10),0,1,1)),2*FEE_rounding))","v":-16462138.436251801},-10962138.436251801,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A666=1,PMF_1st=0),0,ROUND(IF(A666=1,AI666,AL665)*OFFSET(Input!$O$27,IF(A666=121,-1,0)+MIN(B666,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A666=1,PMF_1st=0),0,IF(SUM($K$5:$L666)-$AU665>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B665,B666),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C666-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[663,56,3,null,95,{"$f":"IF(A667=\"\",\"\",IF(A667=1,Age_Full_Month,IF(F666=11,0,F666+1)))","v":2},95,0,{"$f":"IF(A667=\"\",\"\",IF(AND(F667=11,G667=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H667-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C667-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B667,99),0,1,1)*K667,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E667,0,1,1)*L667,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*M667,FEE_rounding)","v":0},0,0,{"$f":"IF(C667>=1,ROUND(K667*OFFSET(Input!$U$27,B667,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B667=1,0,IF($C667>=1,ROUND(OFFSET(Input!$X$27,B667,0,1,1)*AL666,AV_rounding),0))","v":0},{"$f":"IF(B667=1,0,IF(C667=1,ROUND(OFFSET(Input!$W$27,B667,0,1,1)*AVERAGE($AI$5,$AL$5:$AL665),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),OFFSET(Input!$G$27,B667,0,1,1)-AE667,0)","v":0},{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),MIN(OFFSET(Input!$G$27,B667,0,1,1),AP666),0)","v":0},0,0,0,0,0,0,0,-16462138.436251801,-16599913.436251801,-16640853.300982499,-16640853.300982499,{"$f":"IF(A667=\"\",\"\",AL667-ROUND(AL667*OFFSET(Input!$S$27,$B667,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A667=\"\",\"\",ROUND(AP667*(1-OFFSET(Input!$T$27,MIN(B667,10),0,1,1)),2*FEE_rounding))","v":-16640853.300982499},-11140853.300982499,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A667=1,PMF_1st=0),0,ROUND(IF(A667=1,AI667,AL666)*OFFSET(Input!$O$27,IF(A667=121,-1,0)+MIN(B667,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A667=1,PMF_1st=0),0,IF(SUM($K$5:$L667)-$AU666>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B666,B667),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C667-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[664,56,4,null,95,{"$f":"IF(A668=\"\",\"\",IF(A668=1,Age_Full_Month,IF(F667=11,0,F667+1)))","v":3},95,0,{"$f":"IF(A668=\"\",\"\",IF(AND(F668=11,G668=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H668-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C668-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B668,99),0,1,1)*K668,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E668,0,1,1)*L668,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*M668,FEE_rounding)","v":0},0,0,{"$f":"IF(C668>=1,ROUND(K668*OFFSET(Input!$U$27,B668,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B668=1,0,IF($C668>=1,ROUND(OFFSET(Input!$X$27,B668,0,1,1)*AL667,AV_rounding),0))","v":0},{"$f":"IF(B668=1,0,IF(C668=1,ROUND(OFFSET(Input!$W$27,B668,0,1,1)*AVERAGE($AI$5,$AL$5:$AL666),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),OFFSET(Input!$G$27,B668,0,1,1)-AE668,0)","v":0},{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),MIN(OFFSET(Input!$G$27,B668,0,1,1),AP667),0)","v":0},0,0,0,0,0,0,0,-16640853.300982499,-16778628.300982498,-16820008.9247819,-16820008.9247819,{"$f":"IF(A668=\"\",\"\",AL668-ROUND(AL668*OFFSET(Input!$S$27,$B668,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A668=\"\",\"\",ROUND(AP668*(1-OFFSET(Input!$T$27,MIN(B668,10),0,1,1)),2*FEE_rounding))","v":-16820008.9247819},-11320008.9247819,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A668=1,PMF_1st=0),0,ROUND(IF(A668=1,AI668,AL667)*OFFSET(Input!$O$27,IF(A668=121,-1,0)+MIN(B668,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A668=1,PMF_1st=0),0,IF(SUM($K$5:$L668)-$AU667>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B667,B668),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C668-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[665,56,5,null,95,{"$f":"IF(A669=\"\",\"\",IF(A669=1,Age_Full_Month,IF(F668=11,0,F668+1)))","v":4},95,0,{"$f":"IF(A669=\"\",\"\",IF(AND(F669=11,G669=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H669-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C669-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B669,99),0,1,1)*K669,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E669,0,1,1)*L669,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*M669,FEE_rounding)","v":0},0,0,{"$f":"IF(C669>=1,ROUND(K669*OFFSET(Input!$U$27,B669,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B669=1,0,IF($C669>=1,ROUND(OFFSET(Input!$X$27,B669,0,1,1)*AL668,AV_rounding),0))","v":0},{"$f":"IF(B669=1,0,IF(C669=1,ROUND(OFFSET(Input!$W$27,B669,0,1,1)*AVERAGE($AI$5,$AL$5:$AL667),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),OFFSET(Input!$G$27,B669,0,1,1)-AE669,0)","v":0},{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),MIN(OFFSET(Input!$G$27,B669,0,1,1),AP668),0)","v":0},0,0,0,0,0,0,0,-16820008.9247819,-16957783.9247819,-16999606.394680802,-16999606.394680802,{"$f":"IF(A669=\"\",\"\",AL669-ROUND(AL669*OFFSET(Input!$S$27,$B669,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A669=\"\",\"\",ROUND(AP669*(1-OFFSET(Input!$T$27,MIN(B669,10),0,1,1)),2*FEE_rounding))","v":-16999606.394680802},-11499606.394680802,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A669=1,PMF_1st=0),0,ROUND(IF(A669=1,AI669,AL668)*OFFSET(Input!$O$27,IF(A669=121,-1,0)+MIN(B669,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A669=1,PMF_1st=0),0,IF(SUM($K$5:$L669)-$AU668>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B668,B669),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C669-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[666,56,6,null,95,{"$f":"IF(A670=\"\",\"\",IF(A670=1,Age_Full_Month,IF(F669=11,0,F669+1)))","v":5},95,0,{"$f":"IF(A670=\"\",\"\",IF(AND(F670=11,G670=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H670-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C670-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B670,99),0,1,1)*K670,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E670,0,1,1)*L670,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*M670,FEE_rounding)","v":0},0,0,{"$f":"IF(C670>=1,ROUND(K670*OFFSET(Input!$U$27,B670,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B670=1,0,IF($C670>=1,ROUND(OFFSET(Input!$X$27,B670,0,1,1)*AL669,AV_rounding),0))","v":0},{"$f":"IF(B670=1,0,IF(C670=1,ROUND(OFFSET(Input!$W$27,B670,0,1,1)*AVERAGE($AI$5,$AL$5:$AL668),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),OFFSET(Input!$G$27,B670,0,1,1)-AE670,0)","v":0},{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),MIN(OFFSET(Input!$G$27,B670,0,1,1),AP669),0)","v":0},0,0,0,0,0,0,0,-16999606.394680802,-17137381.394680802,-17179646.800390899,-17179646.800390899,{"$f":"IF(A670=\"\",\"\",AL670-ROUND(AL670*OFFSET(Input!$S$27,$B670,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A670=\"\",\"\",ROUND(AP670*(1-OFFSET(Input!$T$27,MIN(B670,10),0,1,1)),2*FEE_rounding))","v":-17179646.800390899},-11679646.800390899,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A670=1,PMF_1st=0),0,ROUND(IF(A670=1,AI670,AL669)*OFFSET(Input!$O$27,IF(A670=121,-1,0)+MIN(B670,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A670=1,PMF_1st=0),0,IF(SUM($K$5:$L670)-$AU669>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B669,B670),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C670-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[667,56,7,null,95,{"$f":"IF(A671=\"\",\"\",IF(A671=1,Age_Full_Month,IF(F670=11,0,F670+1)))","v":6},95,0,{"$f":"IF(A671=\"\",\"\",IF(AND(F671=11,G671=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H671-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C671-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B671,99),0,1,1)*K671,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E671,0,1,1)*L671,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*M671,FEE_rounding)","v":0},0,0,{"$f":"IF(C671>=1,ROUND(K671*OFFSET(Input!$U$27,B671,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B671=1,0,IF($C671>=1,ROUND(OFFSET(Input!$X$27,B671,0,1,1)*AL670,AV_rounding),0))","v":0},{"$f":"IF(B671=1,0,IF(C671=1,ROUND(OFFSET(Input!$W$27,B671,0,1,1)*AVERAGE($AI$5,$AL$5:$AL669),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),OFFSET(Input!$G$27,B671,0,1,1)-AE671,0)","v":0},{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),MIN(OFFSET(Input!$G$27,B671,0,1,1),AP670),0)","v":0},0,0,0,0,0,0,0,-17179646.800390899,-17317421.800390899,-17360131.234311402,-17360131.234311402,{"$f":"IF(A671=\"\",\"\",AL671-ROUND(AL671*OFFSET(Input!$S$27,$B671,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A671=\"\",\"\",ROUND(AP671*(1-OFFSET(Input!$T$27,MIN(B671,10),0,1,1)),2*FEE_rounding))","v":-17360131.234311402},-11860131.234311402,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A671=1,PMF_1st=0),0,ROUND(IF(A671=1,AI671,AL670)*OFFSET(Input!$O$27,IF(A671=121,-1,0)+MIN(B671,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A671=1,PMF_1st=0),0,IF(SUM($K$5:$L671)-$AU670>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B670,B671),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C671-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[668,56,8,null,95,{"$f":"IF(A672=\"\",\"\",IF(A672=1,Age_Full_Month,IF(F671=11,0,F671+1)))","v":7},95,0,{"$f":"IF(A672=\"\",\"\",IF(AND(F672=11,G672=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H672-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C672-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B672,99),0,1,1)*K672,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E672,0,1,1)*L672,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*M672,FEE_rounding)","v":0},0,0,{"$f":"IF(C672>=1,ROUND(K672*OFFSET(Input!$U$27,B672,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B672=1,0,IF($C672>=1,ROUND(OFFSET(Input!$X$27,B672,0,1,1)*AL671,AV_rounding),0))","v":0},{"$f":"IF(B672=1,0,IF(C672=1,ROUND(OFFSET(Input!$W$27,B672,0,1,1)*AVERAGE($AI$5,$AL$5:$AL670),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),OFFSET(Input!$G$27,B672,0,1,1)-AE672,0)","v":0},{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),MIN(OFFSET(Input!$G$27,B672,0,1,1),AP671),0)","v":0},0,0,0,0,0,0,0,-17360131.234311402,-17497906.234311402,-17541060.791535702,-17541060.791535702,{"$f":"IF(A672=\"\",\"\",AL672-ROUND(AL672*OFFSET(Input!$S$27,$B672,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A672=\"\",\"\",ROUND(AP672*(1-OFFSET(Input!$T$27,MIN(B672,10),0,1,1)),2*FEE_rounding))","v":-17541060.791535702},-12041060.791535702,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A672=1,PMF_1st=0),0,ROUND(IF(A672=1,AI672,AL671)*OFFSET(Input!$O$27,IF(A672=121,-1,0)+MIN(B672,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A672=1,PMF_1st=0),0,IF(SUM($K$5:$L672)-$AU671>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B671,B672),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C672-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[669,56,9,null,95,{"$f":"IF(A673=\"\",\"\",IF(A673=1,Age_Full_Month,IF(F672=11,0,F672+1)))","v":8},95,0,{"$f":"IF(A673=\"\",\"\",IF(AND(F673=11,G673=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H673-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C673-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B673,99),0,1,1)*K673,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E673,0,1,1)*L673,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*M673,FEE_rounding)","v":0},0,0,{"$f":"IF(C673>=1,ROUND(K673*OFFSET(Input!$U$27,B673,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B673=1,0,IF($C673>=1,ROUND(OFFSET(Input!$X$27,B673,0,1,1)*AL672,AV_rounding),0))","v":0},{"$f":"IF(B673=1,0,IF(C673=1,ROUND(OFFSET(Input!$W$27,B673,0,1,1)*AVERAGE($AI$5,$AL$5:$AL671),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),OFFSET(Input!$G$27,B673,0,1,1)-AE673,0)","v":0},{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),MIN(OFFSET(Input!$G$27,B673,0,1,1),AP672),0)","v":0},0,0,0,0,0,0,0,-17541060.791535702,-17678835.791535702,-17722436.569857899,-17722436.569857899,{"$f":"IF(A673=\"\",\"\",AL673-ROUND(AL673*OFFSET(Input!$S$27,$B673,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A673=\"\",\"\",ROUND(AP673*(1-OFFSET(Input!$T$27,MIN(B673,10),0,1,1)),2*FEE_rounding))","v":-17722436.569857899},-12222436.569857899,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A673=1,PMF_1st=0),0,ROUND(IF(A673=1,AI673,AL672)*OFFSET(Input!$O$27,IF(A673=121,-1,0)+MIN(B673,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A673=1,PMF_1st=0),0,IF(SUM($K$5:$L673)-$AU672>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B672,B673),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C673-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[670,56,10,null,95,{"$f":"IF(A674=\"\",\"\",IF(A674=1,Age_Full_Month,IF(F673=11,0,F673+1)))","v":9},95,0,{"$f":"IF(A674=\"\",\"\",IF(AND(F674=11,G674=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H674-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C674-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B674,99),0,1,1)*K674,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E674,0,1,1)*L674,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*M674,FEE_rounding)","v":0},0,0,{"$f":"IF(C674>=1,ROUND(K674*OFFSET(Input!$U$27,B674,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B674=1,0,IF($C674>=1,ROUND(OFFSET(Input!$X$27,B674,0,1,1)*AL673,AV_rounding),0))","v":0},{"$f":"IF(B674=1,0,IF(C674=1,ROUND(OFFSET(Input!$W$27,B674,0,1,1)*AVERAGE($AI$5,$AL$5:$AL672),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),OFFSET(Input!$G$27,B674,0,1,1)-AE674,0)","v":0},{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),MIN(OFFSET(Input!$G$27,B674,0,1,1),AP673),0)","v":0},0,0,0,0,0,0,0,-17722436.569857899,-17860211.569857899,-17904259.669779599,-17904259.669779599,{"$f":"IF(A674=\"\",\"\",AL674-ROUND(AL674*OFFSET(Input!$S$27,$B674,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A674=\"\",\"\",ROUND(AP674*(1-OFFSET(Input!$T$27,MIN(B674,10),0,1,1)),2*FEE_rounding))","v":-17904259.669779599},-12404259.669779599,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A674=1,PMF_1st=0),0,ROUND(IF(A674=1,AI674,AL673)*OFFSET(Input!$O$27,IF(A674=121,-1,0)+MIN(B674,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A674=1,PMF_1st=0),0,IF(SUM($K$5:$L674)-$AU673>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B673,B674),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C674-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[671,56,11,null,95,{"$f":"IF(A675=\"\",\"\",IF(A675=1,Age_Full_Month,IF(F674=11,0,F674+1)))","v":10},95,0,{"$f":"IF(A675=\"\",\"\",IF(AND(F675=11,G675=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H675-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C675-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B675,99),0,1,1)*K675,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E675,0,1,1)*L675,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*M675,FEE_rounding)","v":0},0,0,{"$f":"IF(C675>=1,ROUND(K675*OFFSET(Input!$U$27,B675,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B675=1,0,IF($C675>=1,ROUND(OFFSET(Input!$X$27,B675,0,1,1)*AL674,AV_rounding),0))","v":0},{"$f":"IF(B675=1,0,IF(C675=1,ROUND(OFFSET(Input!$W$27,B675,0,1,1)*AVERAGE($AI$5,$AL$5:$AL673),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),OFFSET(Input!$G$27,B675,0,1,1)-AE675,0)","v":0},{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),MIN(OFFSET(Input!$G$27,B675,0,1,1),AP674),0)","v":0},0,0,0,0,0,0,0,-17904259.669779599,-18042034.669779599,-18086531.194516499,-18086531.194516499,{"$f":"IF(A675=\"\",\"\",AL675-ROUND(AL675*OFFSET(Input!$S$27,$B675,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A675=\"\",\"\",ROUND(AP675*(1-OFFSET(Input!$T$27,MIN(B675,10),0,1,1)),2*FEE_rounding))","v":-18086531.194516499},-12586531.194516499,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A675=1,PMF_1st=0),0,ROUND(IF(A675=1,AI675,AL674)*OFFSET(Input!$O$27,IF(A675=121,-1,0)+MIN(B675,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A675=1,PMF_1st=0),0,IF(SUM($K$5:$L675)-$AU674>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B674,B675),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C675-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[672,56,12,null,95,{"$f":"IF(A676=\"\",\"\",IF(A676=1,Age_Full_Month,IF(F675=11,0,F675+1)))","v":11},95,0,{"$f":"IF(A676=\"\",\"\",IF(AND(F676=11,G676=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H676-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C676-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B676,99),0,1,1)*K676,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E676,0,1,1)*L676,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*M676,FEE_rounding)","v":0},0,0,{"$f":"IF(C676>=1,ROUND(K676*OFFSET(Input!$U$27,B676,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B676=1,0,IF($C676>=1,ROUND(OFFSET(Input!$X$27,B676,0,1,1)*AL675,AV_rounding),0))","v":0},{"$f":"IF(B676=1,0,IF(C676=1,ROUND(OFFSET(Input!$W$27,B676,0,1,1)*AVERAGE($AI$5,$AL$5:$AL674),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),OFFSET(Input!$G$27,B676,0,1,1)-AE676,0)","v":0},{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),MIN(OFFSET(Input!$G$27,B676,0,1,1),AP675),0)","v":0},0,0,0,0,0,0,0,-18086531.194516499,-18224306.194516499,-18269252.250005201,-18269252.250005201,{"$f":"IF(A676=\"\",\"\",AL676-ROUND(AL676*OFFSET(Input!$S$27,$B676,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A676=\"\",\"\",ROUND(AP676*(1-OFFSET(Input!$T$27,MIN(B676,10),0,1,1)),2*FEE_rounding))","v":-18269252.250005201},-12769252.250005201,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A676=1,PMF_1st=0),0,ROUND(IF(A676=1,AI676,AL675)*OFFSET(Input!$O$27,IF(A676=121,-1,0)+MIN(B676,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A676=1,PMF_1st=0),0,IF(SUM($K$5:$L676)-$AU675>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B675,B676),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C676-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[673,57,1,null,96,{"$f":"IF(A677=\"\",\"\",IF(A677=1,Age_Full_Month,IF(F676=11,0,F676+1)))","v":0},96,0,{"$f":"IF(A677=\"\",\"\",IF(AND(F677=11,G677=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H677-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C677-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B677,99),0,1,1)*K677,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E677,0,1,1)*L677,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*M677,FEE_rounding)","v":0},0,0,{"$f":"IF(C677>=1,ROUND(K677*OFFSET(Input!$U$27,B677,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B677=1,0,IF($C677>=1,ROUND(OFFSET(Input!$X$27,B677,0,1,1)*AL676,AV_rounding),0))","v":0},{"$f":"IF(B677=1,0,IF(C677=1,ROUND(OFFSET(Input!$W$27,B677,0,1,1)*AVERAGE($AI$5,$AL$5:$AL675),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),OFFSET(Input!$G$27,B677,0,1,1)-AE677,0)","v":0},{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),MIN(OFFSET(Input!$G$27,B677,0,1,1),AP676),0)","v":0},0,0,0,0,0,0,0,-18269252.250005201,-18418027.250005201,-18463451.073877402,-18463451.073877402,{"$f":"IF(A677=\"\",\"\",AL677-ROUND(AL677*OFFSET(Input!$S$27,$B677,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A677=\"\",\"\",ROUND(AP677*(1-OFFSET(Input!$T$27,MIN(B677,10),0,1,1)),2*FEE_rounding))","v":-18463451.073877402},-12963451.073877402,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A677=1,PMF_1st=0),0,ROUND(IF(A677=1,AI677,AL676)*OFFSET(Input!$O$27,IF(A677=121,-1,0)+MIN(B677,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A677=1,PMF_1st=0),0,IF(SUM($K$5:$L677)-$AU676>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B676,B677),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C677-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[674,57,2,null,96,{"$f":"IF(A678=\"\",\"\",IF(A678=1,Age_Full_Month,IF(F677=11,0,F677+1)))","v":1},96,0,{"$f":"IF(A678=\"\",\"\",IF(AND(F678=11,G678=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H678-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C678-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B678,99),0,1,1)*K678,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E678,0,1,1)*L678,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*M678,FEE_rounding)","v":0},0,0,{"$f":"IF(C678>=1,ROUND(K678*OFFSET(Input!$U$27,B678,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B678=1,0,IF($C678>=1,ROUND(OFFSET(Input!$X$27,B678,0,1,1)*AL677,AV_rounding),0))","v":0},{"$f":"IF(B678=1,0,IF(C678=1,ROUND(OFFSET(Input!$W$27,B678,0,1,1)*AVERAGE($AI$5,$AL$5:$AL676),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),OFFSET(Input!$G$27,B678,0,1,1)-AE678,0)","v":0},{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),MIN(OFFSET(Input!$G$27,B678,0,1,1),AP677),0)","v":0},0,0,0,0,0,0,0,-18463451.073877402,-18612226.073877402,-18658128.844438698,-18658128.844438698,{"$f":"IF(A678=\"\",\"\",AL678-ROUND(AL678*OFFSET(Input!$S$27,$B678,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A678=\"\",\"\",ROUND(AP678*(1-OFFSET(Input!$T$27,MIN(B678,10),0,1,1)),2*FEE_rounding))","v":-18658128.844438698},-13158128.844438698,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A678=1,PMF_1st=0),0,ROUND(IF(A678=1,AI678,AL677)*OFFSET(Input!$O$27,IF(A678=121,-1,0)+MIN(B678,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A678=1,PMF_1st=0),0,IF(SUM($K$5:$L678)-$AU677>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B677,B678),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C678-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[675,57,3,null,96,{"$f":"IF(A679=\"\",\"\",IF(A679=1,Age_Full_Month,IF(F678=11,0,F678+1)))","v":2},96,0,{"$f":"IF(A679=\"\",\"\",IF(AND(F679=11,G679=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H679-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C679-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B679,99),0,1,1)*K679,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E679,0,1,1)*L679,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*M679,FEE_rounding)","v":0},0,0,{"$f":"IF(C679>=1,ROUND(K679*OFFSET(Input!$U$27,B679,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B679=1,0,IF($C679>=1,ROUND(OFFSET(Input!$X$27,B679,0,1,1)*AL678,AV_rounding),0))","v":0},{"$f":"IF(B679=1,0,IF(C679=1,ROUND(OFFSET(Input!$W$27,B679,0,1,1)*AVERAGE($AI$5,$AL$5:$AL677),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),OFFSET(Input!$G$27,B679,0,1,1)-AE679,0)","v":0},{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),MIN(OFFSET(Input!$G$27,B679,0,1,1),AP678),0)","v":0},0,0,0,0,0,0,0,-18658128.844438698,-18806903.844438698,-18853286.742900901,-18853286.742900901,{"$f":"IF(A679=\"\",\"\",AL679-ROUND(AL679*OFFSET(Input!$S$27,$B679,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A679=\"\",\"\",ROUND(AP679*(1-OFFSET(Input!$T$27,MIN(B679,10),0,1,1)),2*FEE_rounding))","v":-18853286.742900901},-13353286.742900901,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A679=1,PMF_1st=0),0,ROUND(IF(A679=1,AI679,AL678)*OFFSET(Input!$O$27,IF(A679=121,-1,0)+MIN(B679,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A679=1,PMF_1st=0),0,IF(SUM($K$5:$L679)-$AU678>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B678,B679),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C679-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[676,57,4,null,96,{"$f":"IF(A680=\"\",\"\",IF(A680=1,Age_Full_Month,IF(F679=11,0,F679+1)))","v":3},96,0,{"$f":"IF(A680=\"\",\"\",IF(AND(F680=11,G680=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H680-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C680-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B680,99),0,1,1)*K680,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E680,0,1,1)*L680,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*M680,FEE_rounding)","v":0},0,0,{"$f":"IF(C680>=1,ROUND(K680*OFFSET(Input!$U$27,B680,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B680=1,0,IF($C680>=1,ROUND(OFFSET(Input!$X$27,B680,0,1,1)*AL679,AV_rounding),0))","v":0},{"$f":"IF(B680=1,0,IF(C680=1,ROUND(OFFSET(Input!$W$27,B680,0,1,1)*AVERAGE($AI$5,$AL$5:$AL678),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),OFFSET(Input!$G$27,B680,0,1,1)-AE680,0)","v":0},{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),MIN(OFFSET(Input!$G$27,B680,0,1,1),AP679),0)","v":0},0,0,0,0,0,0,0,-18853286.742900901,-19002061.742900901,-19048925.9533889,-19048925.9533889,{"$f":"IF(A680=\"\",\"\",AL680-ROUND(AL680*OFFSET(Input!$S$27,$B680,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A680=\"\",\"\",ROUND(AP680*(1-OFFSET(Input!$T$27,MIN(B680,10),0,1,1)),2*FEE_rounding))","v":-19048925.9533889},-13548925.9533889,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A680=1,PMF_1st=0),0,ROUND(IF(A680=1,AI680,AL679)*OFFSET(Input!$O$27,IF(A680=121,-1,0)+MIN(B680,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A680=1,PMF_1st=0),0,IF(SUM($K$5:$L680)-$AU679>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B679,B680),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C680-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[677,57,5,null,96,{"$f":"IF(A681=\"\",\"\",IF(A681=1,Age_Full_Month,IF(F680=11,0,F680+1)))","v":4},96,0,{"$f":"IF(A681=\"\",\"\",IF(AND(F681=11,G681=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H681-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C681-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B681,99),0,1,1)*K681,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E681,0,1,1)*L681,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*M681,FEE_rounding)","v":0},0,0,{"$f":"IF(C681>=1,ROUND(K681*OFFSET(Input!$U$27,B681,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B681=1,0,IF($C681>=1,ROUND(OFFSET(Input!$X$27,B681,0,1,1)*AL680,AV_rounding),0))","v":0},{"$f":"IF(B681=1,0,IF(C681=1,ROUND(OFFSET(Input!$W$27,B681,0,1,1)*AVERAGE($AI$5,$AL$5:$AL679),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),OFFSET(Input!$G$27,B681,0,1,1)-AE681,0)","v":0},{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),MIN(OFFSET(Input!$G$27,B681,0,1,1),AP680),0)","v":0},0,0,0,0,0,0,0,-19048925.9533889,-19197700.9533889,-19245047.662948001,-19245047.662948001,{"$f":"IF(A681=\"\",\"\",AL681-ROUND(AL681*OFFSET(Input!$S$27,$B681,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A681=\"\",\"\",ROUND(AP681*(1-OFFSET(Input!$T$27,MIN(B681,10),0,1,1)),2*FEE_rounding))","v":-19245047.662948001},-13745047.662948001,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A681=1,PMF_1st=0),0,ROUND(IF(A681=1,AI681,AL680)*OFFSET(Input!$O$27,IF(A681=121,-1,0)+MIN(B681,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A681=1,PMF_1st=0),0,IF(SUM($K$5:$L681)-$AU680>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B680,B681),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C681-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[678,57,6,null,96,{"$f":"IF(A682=\"\",\"\",IF(A682=1,Age_Full_Month,IF(F681=11,0,F681+1)))","v":5},96,0,{"$f":"IF(A682=\"\",\"\",IF(AND(F682=11,G682=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H682-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C682-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B682,99),0,1,1)*K682,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E682,0,1,1)*L682,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*M682,FEE_rounding)","v":0},0,0,{"$f":"IF(C682>=1,ROUND(K682*OFFSET(Input!$U$27,B682,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B682=1,0,IF($C682>=1,ROUND(OFFSET(Input!$X$27,B682,0,1,1)*AL681,AV_rounding),0))","v":0},{"$f":"IF(B682=1,0,IF(C682=1,ROUND(OFFSET(Input!$W$27,B682,0,1,1)*AVERAGE($AI$5,$AL$5:$AL680),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),OFFSET(Input!$G$27,B682,0,1,1)-AE682,0)","v":0},{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),MIN(OFFSET(Input!$G$27,B682,0,1,1),AP681),0)","v":0},0,0,0,0,0,0,0,-19245047.662948001,-19393822.662948001,-19441653.061551001,-19441653.061551001,{"$f":"IF(A682=\"\",\"\",AL682-ROUND(AL682*OFFSET(Input!$S$27,$B682,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A682=\"\",\"\",ROUND(AP682*(1-OFFSET(Input!$T$27,MIN(B682,10),0,1,1)),2*FEE_rounding))","v":-19441653.061551001},-13941653.061551001,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A682=1,PMF_1st=0),0,ROUND(IF(A682=1,AI682,AL681)*OFFSET(Input!$O$27,IF(A682=121,-1,0)+MIN(B682,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A682=1,PMF_1st=0),0,IF(SUM($K$5:$L682)-$AU681>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B681,B682),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C682-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[679,57,7,null,96,{"$f":"IF(A683=\"\",\"\",IF(A683=1,Age_Full_Month,IF(F682=11,0,F682+1)))","v":6},96,0,{"$f":"IF(A683=\"\",\"\",IF(AND(F683=11,G683=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H683-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C683-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B683,99),0,1,1)*K683,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E683,0,1,1)*L683,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*M683,FEE_rounding)","v":0},0,0,{"$f":"IF(C683>=1,ROUND(K683*OFFSET(Input!$U$27,B683,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B683=1,0,IF($C683>=1,ROUND(OFFSET(Input!$X$27,B683,0,1,1)*AL682,AV_rounding),0))","v":0},{"$f":"IF(B683=1,0,IF(C683=1,ROUND(OFFSET(Input!$W$27,B683,0,1,1)*AVERAGE($AI$5,$AL$5:$AL681),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),OFFSET(Input!$G$27,B683,0,1,1)-AE683,0)","v":0},{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),MIN(OFFSET(Input!$G$27,B683,0,1,1),AP682),0)","v":0},0,0,0,0,0,0,0,-19441653.061551001,-19590428.061551001,-19638743.342105702,-19638743.342105702,{"$f":"IF(A683=\"\",\"\",AL683-ROUND(AL683*OFFSET(Input!$S$27,$B683,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A683=\"\",\"\",ROUND(AP683*(1-OFFSET(Input!$T$27,MIN(B683,10),0,1,1)),2*FEE_rounding))","v":-19638743.342105702},-14138743.342105702,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A683=1,PMF_1st=0),0,ROUND(IF(A683=1,AI683,AL682)*OFFSET(Input!$O$27,IF(A683=121,-1,0)+MIN(B683,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A683=1,PMF_1st=0),0,IF(SUM($K$5:$L683)-$AU682>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B682,B683),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C683-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[680,57,8,null,96,{"$f":"IF(A684=\"\",\"\",IF(A684=1,Age_Full_Month,IF(F683=11,0,F683+1)))","v":7},96,0,{"$f":"IF(A684=\"\",\"\",IF(AND(F684=11,G684=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H684-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C684-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B684,99),0,1,1)*K684,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E684,0,1,1)*L684,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*M684,FEE_rounding)","v":0},0,0,{"$f":"IF(C684>=1,ROUND(K684*OFFSET(Input!$U$27,B684,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B684=1,0,IF($C684>=1,ROUND(OFFSET(Input!$X$27,B684,0,1,1)*AL683,AV_rounding),0))","v":0},{"$f":"IF(B684=1,0,IF(C684=1,ROUND(OFFSET(Input!$W$27,B684,0,1,1)*AVERAGE($AI$5,$AL$5:$AL682),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),OFFSET(Input!$G$27,B684,0,1,1)-AE684,0)","v":0},{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),MIN(OFFSET(Input!$G$27,B684,0,1,1),AP683),0)","v":0},0,0,0,0,0,0,0,-19638743.342105702,-19787518.342105702,-19836319.700461701,-19836319.700461701,{"$f":"IF(A684=\"\",\"\",AL684-ROUND(AL684*OFFSET(Input!$S$27,$B684,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A684=\"\",\"\",ROUND(AP684*(1-OFFSET(Input!$T$27,MIN(B684,10),0,1,1)),2*FEE_rounding))","v":-19836319.700461701},-14336319.700461701,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A684=1,PMF_1st=0),0,ROUND(IF(A684=1,AI684,AL683)*OFFSET(Input!$O$27,IF(A684=121,-1,0)+MIN(B684,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A684=1,PMF_1st=0),0,IF(SUM($K$5:$L684)-$AU683>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B683,B684),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C684-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[681,57,9,null,96,{"$f":"IF(A685=\"\",\"\",IF(A685=1,Age_Full_Month,IF(F684=11,0,F684+1)))","v":8},96,0,{"$f":"IF(A685=\"\",\"\",IF(AND(F685=11,G685=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H685-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C685-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B685,99),0,1,1)*K685,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E685,0,1,1)*L685,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*M685,FEE_rounding)","v":0},0,0,{"$f":"IF(C685>=1,ROUND(K685*OFFSET(Input!$U$27,B685,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B685=1,0,IF($C685>=1,ROUND(OFFSET(Input!$X$27,B685,0,1,1)*AL684,AV_rounding),0))","v":0},{"$f":"IF(B685=1,0,IF(C685=1,ROUND(OFFSET(Input!$W$27,B685,0,1,1)*AVERAGE($AI$5,$AL$5:$AL683),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),OFFSET(Input!$G$27,B685,0,1,1)-AE685,0)","v":0},{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),MIN(OFFSET(Input!$G$27,B685,0,1,1),AP684),0)","v":0},0,0,0,0,0,0,0,-19836319.700461701,-19985094.700461701,-20034383.335418101,-20034383.335418101,{"$f":"IF(A685=\"\",\"\",AL685-ROUND(AL685*OFFSET(Input!$S$27,$B685,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A685=\"\",\"\",ROUND(AP685*(1-OFFSET(Input!$T$27,MIN(B685,10),0,1,1)),2*FEE_rounding))","v":-20034383.335418101},-14534383.335418101,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A685=1,PMF_1st=0),0,ROUND(IF(A685=1,AI685,AL684)*OFFSET(Input!$O$27,IF(A685=121,-1,0)+MIN(B685,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A685=1,PMF_1st=0),0,IF(SUM($K$5:$L685)-$AU684>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B684,B685),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C685-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[682,57,10,null,96,{"$f":"IF(A686=\"\",\"\",IF(A686=1,Age_Full_Month,IF(F685=11,0,F685+1)))","v":9},96,0,{"$f":"IF(A686=\"\",\"\",IF(AND(F686=11,G686=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H686-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C686-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B686,99),0,1,1)*K686,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E686,0,1,1)*L686,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*M686,FEE_rounding)","v":0},0,0,{"$f":"IF(C686>=1,ROUND(K686*OFFSET(Input!$U$27,B686,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B686=1,0,IF($C686>=1,ROUND(OFFSET(Input!$X$27,B686,0,1,1)*AL685,AV_rounding),0))","v":0},{"$f":"IF(B686=1,0,IF(C686=1,ROUND(OFFSET(Input!$W$27,B686,0,1,1)*AVERAGE($AI$5,$AL$5:$AL684),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),OFFSET(Input!$G$27,B686,0,1,1)-AE686,0)","v":0},{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),MIN(OFFSET(Input!$G$27,B686,0,1,1),AP685),0)","v":0},0,0,0,0,0,0,0,-20034383.335418101,-20183158.335418101,-20232935.448730402,-20232935.448730402,{"$f":"IF(A686=\"\",\"\",AL686-ROUND(AL686*OFFSET(Input!$S$27,$B686,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A686=\"\",\"\",ROUND(AP686*(1-OFFSET(Input!$T$27,MIN(B686,10),0,1,1)),2*FEE_rounding))","v":-20232935.448730402},-14732935.448730402,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A686=1,PMF_1st=0),0,ROUND(IF(A686=1,AI686,AL685)*OFFSET(Input!$O$27,IF(A686=121,-1,0)+MIN(B686,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A686=1,PMF_1st=0),0,IF(SUM($K$5:$L686)-$AU685>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B685,B686),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C686-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[683,57,11,null,96,{"$f":"IF(A687=\"\",\"\",IF(A687=1,Age_Full_Month,IF(F686=11,0,F686+1)))","v":10},96,0,{"$f":"IF(A687=\"\",\"\",IF(AND(F687=11,G687=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H687-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C687-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B687,99),0,1,1)*K687,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E687,0,1,1)*L687,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*M687,FEE_rounding)","v":0},0,0,{"$f":"IF(C687>=1,ROUND(K687*OFFSET(Input!$U$27,B687,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B687=1,0,IF($C687>=1,ROUND(OFFSET(Input!$X$27,B687,0,1,1)*AL686,AV_rounding),0))","v":0},{"$f":"IF(B687=1,0,IF(C687=1,ROUND(OFFSET(Input!$W$27,B687,0,1,1)*AVERAGE($AI$5,$AL$5:$AL685),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),OFFSET(Input!$G$27,B687,0,1,1)-AE687,0)","v":0},{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),MIN(OFFSET(Input!$G$27,B687,0,1,1),AP686),0)","v":0},0,0,0,0,0,0,0,-20232935.448730402,-20381710.448730402,-20431977.245118,-20431977.245118,{"$f":"IF(A687=\"\",\"\",AL687-ROUND(AL687*OFFSET(Input!$S$27,$B687,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A687=\"\",\"\",ROUND(AP687*(1-OFFSET(Input!$T$27,MIN(B687,10),0,1,1)),2*FEE_rounding))","v":-20431977.245118},-14931977.245118,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A687=1,PMF_1st=0),0,ROUND(IF(A687=1,AI687,AL686)*OFFSET(Input!$O$27,IF(A687=121,-1,0)+MIN(B687,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A687=1,PMF_1st=0),0,IF(SUM($K$5:$L687)-$AU686>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B686,B687),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C687-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[684,57,12,null,96,{"$f":"IF(A688=\"\",\"\",IF(A688=1,Age_Full_Month,IF(F687=11,0,F687+1)))","v":11},96,0,{"$f":"IF(A688=\"\",\"\",IF(AND(F688=11,G688=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H688-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C688-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B688,99),0,1,1)*K688,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E688,0,1,1)*L688,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*M688,FEE_rounding)","v":0},0,0,{"$f":"IF(C688>=1,ROUND(K688*OFFSET(Input!$U$27,B688,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B688=1,0,IF($C688>=1,ROUND(OFFSET(Input!$X$27,B688,0,1,1)*AL687,AV_rounding),0))","v":0},{"$f":"IF(B688=1,0,IF(C688=1,ROUND(OFFSET(Input!$W$27,B688,0,1,1)*AVERAGE($AI$5,$AL$5:$AL686),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),OFFSET(Input!$G$27,B688,0,1,1)-AE688,0)","v":0},{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),MIN(OFFSET(Input!$G$27,B688,0,1,1),AP687),0)","v":0},0,0,0,0,0,0,0,-20431977.245118,-20580752.245118,-20631509.932271399,-20631509.932271399,{"$f":"IF(A688=\"\",\"\",AL688-ROUND(AL688*OFFSET(Input!$S$27,$B688,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A688=\"\",\"\",ROUND(AP688*(1-OFFSET(Input!$T$27,MIN(B688,10),0,1,1)),2*FEE_rounding))","v":-20631509.932271399},-15131509.932271399,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A688=1,PMF_1st=0),0,ROUND(IF(A688=1,AI688,AL687)*OFFSET(Input!$O$27,IF(A688=121,-1,0)+MIN(B688,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A688=1,PMF_1st=0),0,IF(SUM($K$5:$L688)-$AU687>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B687,B688),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C688-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[685,58,1,null,97,{"$f":"IF(A689=\"\",\"\",IF(A689=1,Age_Full_Month,IF(F688=11,0,F688+1)))","v":0},97,0,{"$f":"IF(A689=\"\",\"\",IF(AND(F689=11,G689=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H689-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C689-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B689,99),0,1,1)*K689,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E689,0,1,1)*L689,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*M689,FEE_rounding)","v":0},0,0,{"$f":"IF(C689>=1,ROUND(K689*OFFSET(Input!$U$27,B689,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B689=1,0,IF($C689>=1,ROUND(OFFSET(Input!$X$27,B689,0,1,1)*AL688,AV_rounding),0))","v":0},{"$f":"IF(B689=1,0,IF(C689=1,ROUND(OFFSET(Input!$W$27,B689,0,1,1)*AVERAGE($AI$5,$AL$5:$AL687),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),OFFSET(Input!$G$27,B689,0,1,1)-AE689,0)","v":0},{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),MIN(OFFSET(Input!$G$27,B689,0,1,1),AP688),0)","v":0},0,0,0,0,0,0,0,-20631509.932271399,-20791889.932271399,-20843168.341920398,-20843168.341920398,{"$f":"IF(A689=\"\",\"\",AL689-ROUND(AL689*OFFSET(Input!$S$27,$B689,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A689=\"\",\"\",ROUND(AP689*(1-OFFSET(Input!$T$27,MIN(B689,10),0,1,1)),2*FEE_rounding))","v":-20843168.341920398},-15343168.341920398,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A689=1,PMF_1st=0),0,ROUND(IF(A689=1,AI689,AL688)*OFFSET(Input!$O$27,IF(A689=121,-1,0)+MIN(B689,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A689=1,PMF_1st=0),0,IF(SUM($K$5:$L689)-$AU688>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B688,B689),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C689-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[686,58,2,null,97,{"$f":"IF(A690=\"\",\"\",IF(A690=1,Age_Full_Month,IF(F689=11,0,F689+1)))","v":1},97,0,{"$f":"IF(A690=\"\",\"\",IF(AND(F690=11,G690=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H690-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C690-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B690,99),0,1,1)*K690,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E690,0,1,1)*L690,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*M690,FEE_rounding)","v":0},0,0,{"$f":"IF(C690>=1,ROUND(K690*OFFSET(Input!$U$27,B690,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B690=1,0,IF($C690>=1,ROUND(OFFSET(Input!$X$27,B690,0,1,1)*AL689,AV_rounding),0))","v":0},{"$f":"IF(B690=1,0,IF(C690=1,ROUND(OFFSET(Input!$W$27,B690,0,1,1)*AVERAGE($AI$5,$AL$5:$AL688),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),OFFSET(Input!$G$27,B690,0,1,1)-AE690,0)","v":0},{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),MIN(OFFSET(Input!$G$27,B690,0,1,1),AP689),0)","v":0},0,0,0,0,0,0,0,-20843168.341920398,-21003548.341920398,-21055348.7583072,-21055348.7583072,{"$f":"IF(A690=\"\",\"\",AL690-ROUND(AL690*OFFSET(Input!$S$27,$B690,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A690=\"\",\"\",ROUND(AP690*(1-OFFSET(Input!$T$27,MIN(B690,10),0,1,1)),2*FEE_rounding))","v":-21055348.7583072},-15555348.7583072,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A690=1,PMF_1st=0),0,ROUND(IF(A690=1,AI690,AL689)*OFFSET(Input!$O$27,IF(A690=121,-1,0)+MIN(B690,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A690=1,PMF_1st=0),0,IF(SUM($K$5:$L690)-$AU689>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B689,B690),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C690-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[687,58,3,null,97,{"$f":"IF(A691=\"\",\"\",IF(A691=1,Age_Full_Month,IF(F690=11,0,F690+1)))","v":2},97,0,{"$f":"IF(A691=\"\",\"\",IF(AND(F691=11,G691=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H691-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C691-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B691,99),0,1,1)*K691,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E691,0,1,1)*L691,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*M691,FEE_rounding)","v":0},0,0,{"$f":"IF(C691>=1,ROUND(K691*OFFSET(Input!$U$27,B691,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B691=1,0,IF($C691>=1,ROUND(OFFSET(Input!$X$27,B691,0,1,1)*AL690,AV_rounding),0))","v":0},{"$f":"IF(B691=1,0,IF(C691=1,ROUND(OFFSET(Input!$W$27,B691,0,1,1)*AVERAGE($AI$5,$AL$5:$AL689),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),OFFSET(Input!$G$27,B691,0,1,1)-AE691,0)","v":0},{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),MIN(OFFSET(Input!$G$27,B691,0,1,1),AP690),0)","v":0},0,0,0,0,0,0,0,-21055348.7583072,-21215728.7583072,-21268052.468841199,-21268052.468841199,{"$f":"IF(A691=\"\",\"\",AL691-ROUND(AL691*OFFSET(Input!$S$27,$B691,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A691=\"\",\"\",ROUND(AP691*(1-OFFSET(Input!$T$27,MIN(B691,10),0,1,1)),2*FEE_rounding))","v":-21268052.468841199},-15768052.468841199,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A691=1,PMF_1st=0),0,ROUND(IF(A691=1,AI691,AL690)*OFFSET(Input!$O$27,IF(A691=121,-1,0)+MIN(B691,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A691=1,PMF_1st=0),0,IF(SUM($K$5:$L691)-$AU690>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B690,B691),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C691-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[688,58,4,null,97,{"$f":"IF(A692=\"\",\"\",IF(A692=1,Age_Full_Month,IF(F691=11,0,F691+1)))","v":3},97,0,{"$f":"IF(A692=\"\",\"\",IF(AND(F692=11,G692=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H692-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C692-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B692,99),0,1,1)*K692,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E692,0,1,1)*L692,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*M692,FEE_rounding)","v":0},0,0,{"$f":"IF(C692>=1,ROUND(K692*OFFSET(Input!$U$27,B692,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B692=1,0,IF($C692>=1,ROUND(OFFSET(Input!$X$27,B692,0,1,1)*AL691,AV_rounding),0))","v":0},{"$f":"IF(B692=1,0,IF(C692=1,ROUND(OFFSET(Input!$W$27,B692,0,1,1)*AVERAGE($AI$5,$AL$5:$AL690),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),OFFSET(Input!$G$27,B692,0,1,1)-AE692,0)","v":0},{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),MIN(OFFSET(Input!$G$27,B692,0,1,1),AP691),0)","v":0},0,0,0,0,0,0,0,-21268052.468841199,-21428432.468841199,-21481280.764107,-21481280.764107,{"$f":"IF(A692=\"\",\"\",AL692-ROUND(AL692*OFFSET(Input!$S$27,$B692,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A692=\"\",\"\",ROUND(AP692*(1-OFFSET(Input!$T$27,MIN(B692,10),0,1,1)),2*FEE_rounding))","v":-21481280.764107},-15981280.764107,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A692=1,PMF_1st=0),0,ROUND(IF(A692=1,AI692,AL691)*OFFSET(Input!$O$27,IF(A692=121,-1,0)+MIN(B692,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A692=1,PMF_1st=0),0,IF(SUM($K$5:$L692)-$AU691>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B691,B692),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C692-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[689,58,5,null,97,{"$f":"IF(A693=\"\",\"\",IF(A693=1,Age_Full_Month,IF(F692=11,0,F692+1)))","v":4},97,0,{"$f":"IF(A693=\"\",\"\",IF(AND(F693=11,G693=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H693-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C693-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B693,99),0,1,1)*K693,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E693,0,1,1)*L693,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*M693,FEE_rounding)","v":0},0,0,{"$f":"IF(C693>=1,ROUND(K693*OFFSET(Input!$U$27,B693,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B693=1,0,IF($C693>=1,ROUND(OFFSET(Input!$X$27,B693,0,1,1)*AL692,AV_rounding),0))","v":0},{"$f":"IF(B693=1,0,IF(C693=1,ROUND(OFFSET(Input!$W$27,B693,0,1,1)*AVERAGE($AI$5,$AL$5:$AL691),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),OFFSET(Input!$G$27,B693,0,1,1)-AE693,0)","v":0},{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),MIN(OFFSET(Input!$G$27,B693,0,1,1),AP692),0)","v":0},0,0,0,0,0,0,0,-21481280.764107,-21641660.764107,-21695034.937872,-21695034.937872,{"$f":"IF(A693=\"\",\"\",AL693-ROUND(AL693*OFFSET(Input!$S$27,$B693,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A693=\"\",\"\",ROUND(AP693*(1-OFFSET(Input!$T$27,MIN(B693,10),0,1,1)),2*FEE_rounding))","v":-21695034.937872},-16195034.937872,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A693=1,PMF_1st=0),0,ROUND(IF(A693=1,AI693,AL692)*OFFSET(Input!$O$27,IF(A693=121,-1,0)+MIN(B693,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A693=1,PMF_1st=0),0,IF(SUM($K$5:$L693)-$AU692>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B692,B693),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C693-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[690,58,6,null,97,{"$f":"IF(A694=\"\",\"\",IF(A694=1,Age_Full_Month,IF(F693=11,0,F693+1)))","v":5},97,0,{"$f":"IF(A694=\"\",\"\",IF(AND(F694=11,G694=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H694-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C694-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B694,99),0,1,1)*K694,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E694,0,1,1)*L694,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*M694,FEE_rounding)","v":0},0,0,{"$f":"IF(C694>=1,ROUND(K694*OFFSET(Input!$U$27,B694,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B694=1,0,IF($C694>=1,ROUND(OFFSET(Input!$X$27,B694,0,1,1)*AL693,AV_rounding),0))","v":0},{"$f":"IF(B694=1,0,IF(C694=1,ROUND(OFFSET(Input!$W$27,B694,0,1,1)*AVERAGE($AI$5,$AL$5:$AL692),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),OFFSET(Input!$G$27,B694,0,1,1)-AE694,0)","v":0},{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),MIN(OFFSET(Input!$G$27,B694,0,1,1),AP693),0)","v":0},0,0,0,0,0,0,0,-21695034.937872,-21855414.937872,-21909316.287094399,-21909316.287094399,{"$f":"IF(A694=\"\",\"\",AL694-ROUND(AL694*OFFSET(Input!$S$27,$B694,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A694=\"\",\"\",ROUND(AP694*(1-OFFSET(Input!$T$27,MIN(B694,10),0,1,1)),2*FEE_rounding))","v":-21909316.287094399},-16409316.287094399,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A694=1,PMF_1st=0),0,ROUND(IF(A694=1,AI694,AL693)*OFFSET(Input!$O$27,IF(A694=121,-1,0)+MIN(B694,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A694=1,PMF_1st=0),0,IF(SUM($K$5:$L694)-$AU693>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B693,B694),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C694-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[691,58,7,null,97,{"$f":"IF(A695=\"\",\"\",IF(A695=1,Age_Full_Month,IF(F694=11,0,F694+1)))","v":6},97,0,{"$f":"IF(A695=\"\",\"\",IF(AND(F695=11,G695=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H695-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C695-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B695,99),0,1,1)*K695,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E695,0,1,1)*L695,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*M695,FEE_rounding)","v":0},0,0,{"$f":"IF(C695>=1,ROUND(K695*OFFSET(Input!$U$27,B695,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B695=1,0,IF($C695>=1,ROUND(OFFSET(Input!$X$27,B695,0,1,1)*AL694,AV_rounding),0))","v":0},{"$f":"IF(B695=1,0,IF(C695=1,ROUND(OFFSET(Input!$W$27,B695,0,1,1)*AVERAGE($AI$5,$AL$5:$AL693),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),OFFSET(Input!$G$27,B695,0,1,1)-AE695,0)","v":0},{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),MIN(OFFSET(Input!$G$27,B695,0,1,1),AP694),0)","v":0},0,0,0,0,0,0,0,-21909316.287094399,-22069696.287094399,-22124126.111931201,-22124126.111931201,{"$f":"IF(A695=\"\",\"\",AL695-ROUND(AL695*OFFSET(Input!$S$27,$B695,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A695=\"\",\"\",ROUND(AP695*(1-OFFSET(Input!$T$27,MIN(B695,10),0,1,1)),2*FEE_rounding))","v":-22124126.111931201},-16624126.111931201,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A695=1,PMF_1st=0),0,ROUND(IF(A695=1,AI695,AL694)*OFFSET(Input!$O$27,IF(A695=121,-1,0)+MIN(B695,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A695=1,PMF_1st=0),0,IF(SUM($K$5:$L695)-$AU694>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B694,B695),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C695-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[692,58,8,null,97,{"$f":"IF(A696=\"\",\"\",IF(A696=1,Age_Full_Month,IF(F695=11,0,F695+1)))","v":7},97,0,{"$f":"IF(A696=\"\",\"\",IF(AND(F696=11,G696=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H696-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C696-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B696,99),0,1,1)*K696,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E696,0,1,1)*L696,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*M696,FEE_rounding)","v":0},0,0,{"$f":"IF(C696>=1,ROUND(K696*OFFSET(Input!$U$27,B696,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B696=1,0,IF($C696>=1,ROUND(OFFSET(Input!$X$27,B696,0,1,1)*AL695,AV_rounding),0))","v":0},{"$f":"IF(B696=1,0,IF(C696=1,ROUND(OFFSET(Input!$W$27,B696,0,1,1)*AVERAGE($AI$5,$AL$5:$AL694),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),OFFSET(Input!$G$27,B696,0,1,1)-AE696,0)","v":0},{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),MIN(OFFSET(Input!$G$27,B696,0,1,1),AP695),0)","v":0},0,0,0,0,0,0,0,-22124126.111931201,-22284506.111931201,-22339465.715745799,-22339465.715745799,{"$f":"IF(A696=\"\",\"\",AL696-ROUND(AL696*OFFSET(Input!$S$27,$B696,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A696=\"\",\"\",ROUND(AP696*(1-OFFSET(Input!$T$27,MIN(B696,10),0,1,1)),2*FEE_rounding))","v":-22339465.715745799},-16839465.715745799,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A696=1,PMF_1st=0),0,ROUND(IF(A696=1,AI696,AL695)*OFFSET(Input!$O$27,IF(A696=121,-1,0)+MIN(B696,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A696=1,PMF_1st=0),0,IF(SUM($K$5:$L696)-$AU695>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B695,B696),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C696-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[693,58,9,null,97,{"$f":"IF(A697=\"\",\"\",IF(A697=1,Age_Full_Month,IF(F696=11,0,F696+1)))","v":8},97,0,{"$f":"IF(A697=\"\",\"\",IF(AND(F697=11,G697=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H697-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C697-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B697,99),0,1,1)*K697,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E697,0,1,1)*L697,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*M697,FEE_rounding)","v":0},0,0,{"$f":"IF(C697>=1,ROUND(K697*OFFSET(Input!$U$27,B697,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B697=1,0,IF($C697>=1,ROUND(OFFSET(Input!$X$27,B697,0,1,1)*AL696,AV_rounding),0))","v":0},{"$f":"IF(B697=1,0,IF(C697=1,ROUND(OFFSET(Input!$W$27,B697,0,1,1)*AVERAGE($AI$5,$AL$5:$AL695),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),OFFSET(Input!$G$27,B697,0,1,1)-AE697,0)","v":0},{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),MIN(OFFSET(Input!$G$27,B697,0,1,1),AP696),0)","v":0},0,0,0,0,0,0,0,-22339465.715745799,-22499845.715745799,-22555336.405115999,-22555336.405115999,{"$f":"IF(A697=\"\",\"\",AL697-ROUND(AL697*OFFSET(Input!$S$27,$B697,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A697=\"\",\"\",ROUND(AP697*(1-OFFSET(Input!$T$27,MIN(B697,10),0,1,1)),2*FEE_rounding))","v":-22555336.405115999},-17055336.405115999,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A697=1,PMF_1st=0),0,ROUND(IF(A697=1,AI697,AL696)*OFFSET(Input!$O$27,IF(A697=121,-1,0)+MIN(B697,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A697=1,PMF_1st=0),0,IF(SUM($K$5:$L697)-$AU696>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B696,B697),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C697-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[694,58,10,null,97,{"$f":"IF(A698=\"\",\"\",IF(A698=1,Age_Full_Month,IF(F697=11,0,F697+1)))","v":9},97,0,{"$f":"IF(A698=\"\",\"\",IF(AND(F698=11,G698=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H698-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C698-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B698,99),0,1,1)*K698,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E698,0,1,1)*L698,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*M698,FEE_rounding)","v":0},0,0,{"$f":"IF(C698>=1,ROUND(K698*OFFSET(Input!$U$27,B698,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B698=1,0,IF($C698>=1,ROUND(OFFSET(Input!$X$27,B698,0,1,1)*AL697,AV_rounding),0))","v":0},{"$f":"IF(B698=1,0,IF(C698=1,ROUND(OFFSET(Input!$W$27,B698,0,1,1)*AVERAGE($AI$5,$AL$5:$AL696),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),OFFSET(Input!$G$27,B698,0,1,1)-AE698,0)","v":0},{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),MIN(OFFSET(Input!$G$27,B698,0,1,1),AP697),0)","v":0},0,0,0,0,0,0,0,-22555336.405115999,-22715716.405115999,-22771739.489842199,-22771739.489842199,{"$f":"IF(A698=\"\",\"\",AL698-ROUND(AL698*OFFSET(Input!$S$27,$B698,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A698=\"\",\"\",ROUND(AP698*(1-OFFSET(Input!$T$27,MIN(B698,10),0,1,1)),2*FEE_rounding))","v":-22771739.489842199},-17271739.489842199,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A698=1,PMF_1st=0),0,ROUND(IF(A698=1,AI698,AL697)*OFFSET(Input!$O$27,IF(A698=121,-1,0)+MIN(B698,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A698=1,PMF_1st=0),0,IF(SUM($K$5:$L698)-$AU697>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B697,B698),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C698-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[695,58,11,null,97,{"$f":"IF(A699=\"\",\"\",IF(A699=1,Age_Full_Month,IF(F698=11,0,F698+1)))","v":10},97,0,{"$f":"IF(A699=\"\",\"\",IF(AND(F699=11,G699=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H699-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C699-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B699,99),0,1,1)*K699,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E699,0,1,1)*L699,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*M699,FEE_rounding)","v":0},0,0,{"$f":"IF(C699>=1,ROUND(K699*OFFSET(Input!$U$27,B699,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B699=1,0,IF($C699>=1,ROUND(OFFSET(Input!$X$27,B699,0,1,1)*AL698,AV_rounding),0))","v":0},{"$f":"IF(B699=1,0,IF(C699=1,ROUND(OFFSET(Input!$W$27,B699,0,1,1)*AVERAGE($AI$5,$AL$5:$AL697),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),OFFSET(Input!$G$27,B699,0,1,1)-AE699,0)","v":0},{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),MIN(OFFSET(Input!$G$27,B699,0,1,1),AP698),0)","v":0},0,0,0,0,0,0,0,-22771739.489842199,-22932119.489842199,-22988676.282954901,-22988676.282954901,{"$f":"IF(A699=\"\",\"\",AL699-ROUND(AL699*OFFSET(Input!$S$27,$B699,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A699=\"\",\"\",ROUND(AP699*(1-OFFSET(Input!$T$27,MIN(B699,10),0,1,1)),2*FEE_rounding))","v":-22988676.282954901},-17488676.282954901,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A699=1,PMF_1st=0),0,ROUND(IF(A699=1,AI699,AL698)*OFFSET(Input!$O$27,IF(A699=121,-1,0)+MIN(B699,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A699=1,PMF_1st=0),0,IF(SUM($K$5:$L699)-$AU698>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B698,B699),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C699-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[696,58,12,null,97,{"$f":"IF(A700=\"\",\"\",IF(A700=1,Age_Full_Month,IF(F699=11,0,F699+1)))","v":11},97,0,{"$f":"IF(A700=\"\",\"\",IF(AND(F700=11,G700=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H700-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C700-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B700,99),0,1,1)*K700,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E700,0,1,1)*L700,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*M700,FEE_rounding)","v":0},0,0,{"$f":"IF(C700>=1,ROUND(K700*OFFSET(Input!$U$27,B700,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B700=1,0,IF($C700>=1,ROUND(OFFSET(Input!$X$27,B700,0,1,1)*AL699,AV_rounding),0))","v":0},{"$f":"IF(B700=1,0,IF(C700=1,ROUND(OFFSET(Input!$W$27,B700,0,1,1)*AVERAGE($AI$5,$AL$5:$AL698),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),OFFSET(Input!$G$27,B700,0,1,1)-AE700,0)","v":0},{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),MIN(OFFSET(Input!$G$27,B700,0,1,1),AP699),0)","v":0},0,0,0,0,0,0,0,-22988676.282954901,-23149056.282954901,-23206148.100722902,-23206148.100722902,{"$f":"IF(A700=\"\",\"\",AL700-ROUND(AL700*OFFSET(Input!$S$27,$B700,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A700=\"\",\"\",ROUND(AP700*(1-OFFSET(Input!$T$27,MIN(B700,10),0,1,1)),2*FEE_rounding))","v":-23206148.100722902},-17706148.100722902,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A700=1,PMF_1st=0),0,ROUND(IF(A700=1,AI700,AL699)*OFFSET(Input!$O$27,IF(A700=121,-1,0)+MIN(B700,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A700=1,PMF_1st=0),0,IF(SUM($K$5:$L700)-$AU699>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B699,B700),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C700-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[697,59,1,null,98,{"$f":"IF(A701=\"\",\"\",IF(A701=1,Age_Full_Month,IF(F700=11,0,F700+1)))","v":0},98,0,{"$f":"IF(A701=\"\",\"\",IF(AND(F701=11,G701=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H701-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C701-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B701,99),0,1,1)*K701,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E701,0,1,1)*L701,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*M701,FEE_rounding)","v":0},0,0,{"$f":"IF(C701>=1,ROUND(K701*OFFSET(Input!$U$27,B701,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B701=1,0,IF($C701>=1,ROUND(OFFSET(Input!$X$27,B701,0,1,1)*AL700,AV_rounding),0))","v":0},{"$f":"IF(B701=1,0,IF(C701=1,ROUND(OFFSET(Input!$W$27,B701,0,1,1)*AVERAGE($AI$5,$AL$5:$AL699),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),OFFSET(Input!$G$27,B701,0,1,1)-AE701,0)","v":0},{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),MIN(OFFSET(Input!$G$27,B701,0,1,1),AP700),0)","v":0},0,0,0,0,0,0,0,-23206148.100722902,-23378793.100722902,-23436451.5114602,-23436451.5114602,{"$f":"IF(A701=\"\",\"\",AL701-ROUND(AL701*OFFSET(Input!$S$27,$B701,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A701=\"\",\"\",ROUND(AP701*(1-OFFSET(Input!$T$27,MIN(B701,10),0,1,1)),2*FEE_rounding))","v":-23436451.5114602},-17936451.5114602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A701=1,PMF_1st=0),0,ROUND(IF(A701=1,AI701,AL700)*OFFSET(Input!$O$27,IF(A701=121,-1,0)+MIN(B701,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A701=1,PMF_1st=0),0,IF(SUM($K$5:$L701)-$AU700>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B700,B701),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C701-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[698,59,2,null,98,{"$f":"IF(A702=\"\",\"\",IF(A702=1,Age_Full_Month,IF(F701=11,0,F701+1)))","v":1},98,0,{"$f":"IF(A702=\"\",\"\",IF(AND(F702=11,G702=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H702-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C702-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B702,99),0,1,1)*K702,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E702,0,1,1)*L702,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*M702,FEE_rounding)","v":0},0,0,{"$f":"IF(C702>=1,ROUND(K702*OFFSET(Input!$U$27,B702,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B702=1,0,IF($C702>=1,ROUND(OFFSET(Input!$X$27,B702,0,1,1)*AL701,AV_rounding),0))","v":0},{"$f":"IF(B702=1,0,IF(C702=1,ROUND(OFFSET(Input!$W$27,B702,0,1,1)*AVERAGE($AI$5,$AL$5:$AL700),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),OFFSET(Input!$G$27,B702,0,1,1)-AE702,0)","v":0},{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),MIN(OFFSET(Input!$G$27,B702,0,1,1),AP701),0)","v":0},0,0,0,0,0,0,0,-23436451.5114602,-23609096.5114602,-23667322.912537798,-23667322.912537798,{"$f":"IF(A702=\"\",\"\",AL702-ROUND(AL702*OFFSET(Input!$S$27,$B702,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A702=\"\",\"\",ROUND(AP702*(1-OFFSET(Input!$T$27,MIN(B702,10),0,1,1)),2*FEE_rounding))","v":-23667322.912537798},-18167322.912537798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A702=1,PMF_1st=0),0,ROUND(IF(A702=1,AI702,AL701)*OFFSET(Input!$O$27,IF(A702=121,-1,0)+MIN(B702,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A702=1,PMF_1st=0),0,IF(SUM($K$5:$L702)-$AU701>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B701,B702),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C702-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[699,59,3,null,98,{"$f":"IF(A703=\"\",\"\",IF(A703=1,Age_Full_Month,IF(F702=11,0,F702+1)))","v":2},98,0,{"$f":"IF(A703=\"\",\"\",IF(AND(F703=11,G703=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H703-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C703-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B703,99),0,1,1)*K703,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E703,0,1,1)*L703,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*M703,FEE_rounding)","v":0},0,0,{"$f":"IF(C703>=1,ROUND(K703*OFFSET(Input!$U$27,B703,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B703=1,0,IF($C703>=1,ROUND(OFFSET(Input!$X$27,B703,0,1,1)*AL702,AV_rounding),0))","v":0},{"$f":"IF(B703=1,0,IF(C703=1,ROUND(OFFSET(Input!$W$27,B703,0,1,1)*AVERAGE($AI$5,$AL$5:$AL701),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),OFFSET(Input!$G$27,B703,0,1,1)-AE703,0)","v":0},{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),MIN(OFFSET(Input!$G$27,B703,0,1,1),AP702),0)","v":0},0,0,0,0,0,0,0,-23667322.912537798,-23839967.912537798,-23898763.704773199,-23898763.704773199,{"$f":"IF(A703=\"\",\"\",AL703-ROUND(AL703*OFFSET(Input!$S$27,$B703,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A703=\"\",\"\",ROUND(AP703*(1-OFFSET(Input!$T$27,MIN(B703,10),0,1,1)),2*FEE_rounding))","v":-23898763.704773199},-18398763.704773199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A703=1,PMF_1st=0),0,ROUND(IF(A703=1,AI703,AL702)*OFFSET(Input!$O$27,IF(A703=121,-1,0)+MIN(B703,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A703=1,PMF_1st=0),0,IF(SUM($K$5:$L703)-$AU702>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B702,B703),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C703-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[700,59,4,null,98,{"$f":"IF(A704=\"\",\"\",IF(A704=1,Age_Full_Month,IF(F703=11,0,F703+1)))","v":3},98,0,{"$f":"IF(A704=\"\",\"\",IF(AND(F704=11,G704=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H704-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C704-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B704,99),0,1,1)*K704,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E704,0,1,1)*L704,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*M704,FEE_rounding)","v":0},0,0,{"$f":"IF(C704>=1,ROUND(K704*OFFSET(Input!$U$27,B704,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B704=1,0,IF($C704>=1,ROUND(OFFSET(Input!$X$27,B704,0,1,1)*AL703,AV_rounding),0))","v":0},{"$f":"IF(B704=1,0,IF(C704=1,ROUND(OFFSET(Input!$W$27,B704,0,1,1)*AVERAGE($AI$5,$AL$5:$AL702),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),OFFSET(Input!$G$27,B704,0,1,1)-AE704,0)","v":0},{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),MIN(OFFSET(Input!$G$27,B704,0,1,1),AP703),0)","v":0},0,0,0,0,0,0,0,-23898763.704773199,-24071408.704773199,-24130775.2924385,-24130775.2924385,{"$f":"IF(A704=\"\",\"\",AL704-ROUND(AL704*OFFSET(Input!$S$27,$B704,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A704=\"\",\"\",ROUND(AP704*(1-OFFSET(Input!$T$27,MIN(B704,10),0,1,1)),2*FEE_rounding))","v":-24130775.2924385},-18630775.2924385,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A704=1,PMF_1st=0),0,ROUND(IF(A704=1,AI704,AL703)*OFFSET(Input!$O$27,IF(A704=121,-1,0)+MIN(B704,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A704=1,PMF_1st=0),0,IF(SUM($K$5:$L704)-$AU703>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B703,B704),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C704-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[701,59,5,null,98,{"$f":"IF(A705=\"\",\"\",IF(A705=1,Age_Full_Month,IF(F704=11,0,F704+1)))","v":4},98,0,{"$f":"IF(A705=\"\",\"\",IF(AND(F705=11,G705=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H705-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C705-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B705,99),0,1,1)*K705,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E705,0,1,1)*L705,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*M705,FEE_rounding)","v":0},0,0,{"$f":"IF(C705>=1,ROUND(K705*OFFSET(Input!$U$27,B705,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B705=1,0,IF($C705>=1,ROUND(OFFSET(Input!$X$27,B705,0,1,1)*AL704,AV_rounding),0))","v":0},{"$f":"IF(B705=1,0,IF(C705=1,ROUND(OFFSET(Input!$W$27,B705,0,1,1)*AVERAGE($AI$5,$AL$5:$AL703),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),OFFSET(Input!$G$27,B705,0,1,1)-AE705,0)","v":0},{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),MIN(OFFSET(Input!$G$27,B705,0,1,1),AP704),0)","v":0},0,0,0,0,0,0,0,-24130775.2924385,-24303420.2924385,-24363359.083269302,-24363359.083269302,{"$f":"IF(A705=\"\",\"\",AL705-ROUND(AL705*OFFSET(Input!$S$27,$B705,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A705=\"\",\"\",ROUND(AP705*(1-OFFSET(Input!$T$27,MIN(B705,10),0,1,1)),2*FEE_rounding))","v":-24363359.083269302},-18863359.083269302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A705=1,PMF_1st=0),0,ROUND(IF(A705=1,AI705,AL704)*OFFSET(Input!$O$27,IF(A705=121,-1,0)+MIN(B705,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A705=1,PMF_1st=0),0,IF(SUM($K$5:$L705)-$AU704>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B704,B705),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C705-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[702,59,6,null,98,{"$f":"IF(A706=\"\",\"\",IF(A706=1,Age_Full_Month,IF(F705=11,0,F705+1)))","v":5},98,0,{"$f":"IF(A706=\"\",\"\",IF(AND(F706=11,G706=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H706-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C706-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B706,99),0,1,1)*K706,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E706,0,1,1)*L706,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*M706,FEE_rounding)","v":0},0,0,{"$f":"IF(C706>=1,ROUND(K706*OFFSET(Input!$U$27,B706,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B706=1,0,IF($C706>=1,ROUND(OFFSET(Input!$X$27,B706,0,1,1)*AL705,AV_rounding),0))","v":0},{"$f":"IF(B706=1,0,IF(C706=1,ROUND(OFFSET(Input!$W$27,B706,0,1,1)*AVERAGE($AI$5,$AL$5:$AL704),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),OFFSET(Input!$G$27,B706,0,1,1)-AE706,0)","v":0},{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),MIN(OFFSET(Input!$G$27,B706,0,1,1),AP705),0)","v":0},0,0,0,0,0,0,0,-24363359.083269302,-24536004.083269302,-24596516.488472998,-24596516.488472998,{"$f":"IF(A706=\"\",\"\",AL706-ROUND(AL706*OFFSET(Input!$S$27,$B706,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A706=\"\",\"\",ROUND(AP706*(1-OFFSET(Input!$T$27,MIN(B706,10),0,1,1)),2*FEE_rounding))","v":-24596516.488472998},-19096516.488472998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A706=1,PMF_1st=0),0,ROUND(IF(A706=1,AI706,AL705)*OFFSET(Input!$O$27,IF(A706=121,-1,0)+MIN(B706,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A706=1,PMF_1st=0),0,IF(SUM($K$5:$L706)-$AU705>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B705,B706),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C706-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[703,59,7,null,98,{"$f":"IF(A707=\"\",\"\",IF(A707=1,Age_Full_Month,IF(F706=11,0,F706+1)))","v":6},98,0,{"$f":"IF(A707=\"\",\"\",IF(AND(F707=11,G707=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H707-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C707-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B707,99),0,1,1)*K707,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E707,0,1,1)*L707,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*M707,FEE_rounding)","v":0},0,0,{"$f":"IF(C707>=1,ROUND(K707*OFFSET(Input!$U$27,B707,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B707=1,0,IF($C707>=1,ROUND(OFFSET(Input!$X$27,B707,0,1,1)*AL706,AV_rounding),0))","v":0},{"$f":"IF(B707=1,0,IF(C707=1,ROUND(OFFSET(Input!$W$27,B707,0,1,1)*AVERAGE($AI$5,$AL$5:$AL705),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),OFFSET(Input!$G$27,B707,0,1,1)-AE707,0)","v":0},{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),MIN(OFFSET(Input!$G$27,B707,0,1,1),AP706),0)","v":0},0,0,0,0,0,0,0,-24596516.488472998,-24769161.488472998,-24830248.9227373,-24830248.9227373,{"$f":"IF(A707=\"\",\"\",AL707-ROUND(AL707*OFFSET(Input!$S$27,$B707,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A707=\"\",\"\",ROUND(AP707*(1-OFFSET(Input!$T$27,MIN(B707,10),0,1,1)),2*FEE_rounding))","v":-24830248.9227373},-19330248.9227373,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A707=1,PMF_1st=0),0,ROUND(IF(A707=1,AI707,AL706)*OFFSET(Input!$O$27,IF(A707=121,-1,0)+MIN(B707,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A707=1,PMF_1st=0),0,IF(SUM($K$5:$L707)-$AU706>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B706,B707),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C707-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[704,59,8,null,98,{"$f":"IF(A708=\"\",\"\",IF(A708=1,Age_Full_Month,IF(F707=11,0,F707+1)))","v":7},98,0,{"$f":"IF(A708=\"\",\"\",IF(AND(F708=11,G708=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H708-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C708-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B708,99),0,1,1)*K708,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E708,0,1,1)*L708,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*M708,FEE_rounding)","v":0},0,0,{"$f":"IF(C708>=1,ROUND(K708*OFFSET(Input!$U$27,B708,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B708=1,0,IF($C708>=1,ROUND(OFFSET(Input!$X$27,B708,0,1,1)*AL707,AV_rounding),0))","v":0},{"$f":"IF(B708=1,0,IF(C708=1,ROUND(OFFSET(Input!$W$27,B708,0,1,1)*AVERAGE($AI$5,$AL$5:$AL706),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),OFFSET(Input!$G$27,B708,0,1,1)-AE708,0)","v":0},{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),MIN(OFFSET(Input!$G$27,B708,0,1,1),AP707),0)","v":0},0,0,0,0,0,0,0,-24830248.9227373,-25002893.9227373,-25064557.804239102,-25064557.804239102,{"$f":"IF(A708=\"\",\"\",AL708-ROUND(AL708*OFFSET(Input!$S$27,$B708,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A708=\"\",\"\",ROUND(AP708*(1-OFFSET(Input!$T$27,MIN(B708,10),0,1,1)),2*FEE_rounding))","v":-25064557.804239102},-19564557.804239102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A708=1,PMF_1st=0),0,ROUND(IF(A708=1,AI708,AL707)*OFFSET(Input!$O$27,IF(A708=121,-1,0)+MIN(B708,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A708=1,PMF_1st=0),0,IF(SUM($K$5:$L708)-$AU707>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B707,B708),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C708-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[705,59,9,null,{"$f":"IF($A709=\"\",\"\",Age_Insured+B709-1)","v":98},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Month,IF(F708=11,0,F708+1)))","v":8},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Year,IF(F708=11,G708+1,G708)))","v":98},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),DAY(EOMONTH((SignYY+INT(A709/12)+1911)&\"/\"&(IF(MOD(SignMM+A709-1,12)=0,12,MOD(SignMM+A709-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H709-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B709-1>=BPP,\"\",IF(AS708>0,1,0))","v":0},{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,IF(($BJ709+$AL708+$AP708+$AW709)/($BJ709+$AL708+$AP708)>$BK709,VLOOKUP($B709,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K709=0,0,IF(MOD(C709-1,12/Prem_Freq)=0,VLOOKUP(B709,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C709=1,VLOOKUP(B709,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C709-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B709,99),0,1,1)*K709,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E709,0,1,1)*L709,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*M709,FEE_rounding)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,K709-N709))","v":0},{"$f":"IF(A710=\"\",\"\",IF(K709=\"*****\",\"*****\",L709-O709+M709-P709))","v":0},{"$f":"IF(C709>=1,ROUND(K709*OFFSET(Input!$U$27,B709,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B709=1,0,IF($C709>=1,ROUND(OFFSET(Input!$X$27,B709,0,1,1)*AL708,AV_rounding),0))","v":0},{"$f":"IF(B709=1,0,IF(C709=1,ROUND(OFFSET(Input!$W$27,B709,0,1,1)*AVERAGE($AI$5,$AL$5:$AL707),AV_rounding),0))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,BA709,AI709))","v":0},{"$f":"IF(E709=\"\",\"\",IF(SUM(AI709,-V709)>BB709,BB709,SUM(AI709,-V709)))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,0,BA709-AI709))","v":172645},0,0,{"$f":"IF(E709=\" \",\" \",IF(Z709<BI708+BC709+BE709+BD709*0+BF709,BI708+BC709+BE709+BD709*0+BF709-BI708-Z709,0))","v":0},0,0,{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),OFFSET(Input!$G$27,B709,0,1,1)-AE709,0)","v":0},{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),MIN(OFFSET(Input!$G$27,B709,0,1,1),AP708),0)","v":0},{"$f":"IF(A710=\"\",\"\",AF708+AD709+AE709)","v":0},0,0,{"$f":"IF(A709=\"\",\"\",AL708+Q709+R709*0+IF(A709=1,0,SUM(S709:U709)))","v":0},{"$f":"IF(A709=\"\",\"\",AI709-V709-W709-Z709-AD709)","v":0},{"$f":"ROUND((AJ709-AB709)*(1+IRR_1)^(1/12)+IF(A709=1,S709,0),AV_rounding)","v":0},{"$f":"ROUND(AK709-AG709,AV_rounding)","v":0},-25064557.804239102,-25237202.804239102,{"$f":"ROUND((AN709-AC709)*(1+IRR_1)^(1/12),AV_rounding)","v":-25299444.554652698},{"$f":"ROUND(AO709-AH709,AV_rounding)","v":-25299444.554652698},{"$f":"IF(A709=\"\",\"\",AL709-ROUND(AL709*OFFSET(Input!$S$27,$B709,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A709=\"\",\"\",ROUND(AP709*(1-OFFSET(Input!$T$27,MIN(B709,10),0,1,1)),2*FEE_rounding))","v":-25299444.554652698},{"$f":"AW709+AL709+AP709","v":-19799444.554652698},0,{"$f":"IF(A710=\"\",\"\",AU708+AD709+AE709)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,Q709+R709))","v":0},5500000,5500000,{"$f":"IF(A709=1,K709,MAX(AY708+K709-AD708-AE708,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ709/100000*VLOOKUP(Age_Insured+B709-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I709>0,I709/H709,1),2*FEE_rounding)*IF(G710>14,1,0)*IF(AND(I709=0,H709>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A709=1,PMF_1st=0),0,ROUND(IF(A709=1,AI709,AL708)*OFFSET(Input!$O$27,IF(A709=121,-1,0)+MIN(B709,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A709=1,PMF_1st=0),0,IF(SUM($K$5:$L709)-$AU708>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B708,B709),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A709+1","v":706},{"$f":"IF($A710=\"\",\"\",INT((A710-1)/12)+1)","v":59},{"$f":"IF($A710=\"\",\"\",MOD((A710-1),12)+1)","v":10},null,98,{"$f":"IF(A710=\"\",\"\",IF(A710=1,Age_Full_Month,IF(F709=11,0,F709+1)))","v":9},98,0,{"$f":"IF(A710=\"\",\"\",IF(AND(F710=11,G710=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H710-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C710-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B710,99),0,1,1)*K710,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E710,0,1,1)*L710,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*M710,FEE_rounding)","v":0},0,0,{"$f":"IF(C710>=1,ROUND(K710*OFFSET(Input!$U$27,B710,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B710=1,0,IF($C710>=1,ROUND(OFFSET(Input!$X$27,B710,0,1,1)*AL709,AV_rounding),0))","v":0},{"$f":"IF(B710=1,0,IF(C710=1,ROUND(OFFSET(Input!$W$27,B710,0,1,1)*AVERAGE($AI$5,$AL$5:$AL708),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q710+R710","v":0},{"$f":"IF(E710=\" \",\" \",IF(AI710+AM710-V710>BI709+BC710+BD710+BF710+BE710,BI709+BC710+BD710+BF710+BE710,MAX(AI710+AM710-V710,0)))","v":0},0,{"$f":"BG710","v":0},{"$f":"BH710","v":0},{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),OFFSET(Input!$G$27,B710,0,1,1)-AE710,0)","v":0},{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),MIN(OFFSET(Input!$G$27,B710,0,1,1),AP709),0)","v":0},0,0,0,0,0,0,0,{"$f":"R710+AO709","v":-25299444.554652698},{"$f":"AM710-X710-AA710-AE710","v":-25472089.554652698},-25534910.599158701,-25534910.599158701,{"$f":"IF(A710=\"\",\"\",AL710-ROUND(AL710*OFFSET(Input!$S$27,$B710,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A710=\"\",\"\",ROUND(AP710*(1-OFFSET(Input!$T$27,MIN(B710,10),0,1,1)),2*FEE_rounding))","v":-25534910.599158701},-20034910.599158701,0,0,0,{"$f":"AW709","v":5500000},{"$f":"AW710+AI710","v":5500000},3000000,{"$f":"IF(A710=\"\",\"\",AW710)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A710=1,PMF_1st=0),0,ROUND(IF(A710=1,AI710,AL709)*OFFSET(Input!$O$27,IF(A710=121,-1,0)+MIN(B710,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A710=1,PMF_1st=0),0,IF(SUM($K$5:$L710)-$AU709>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B709,B710),21),0,1,1)))","v":0},null,null,{"$f":"BI709+BC710+BD710+BE710+BF710-Z710-AA710","v":0},{"$f":"IF(MOD($C710-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E710<=30,1.9,IF($E710<=40,1.6,IF($E710<=50,1.4,IF($E710<=60,1.2,IF($E710<=70,1.1,IF($E710<=90,1.02,1))))))","v":1}]
[707,59,11,null,98,{"$f":"IF(A711=\"\",\"\",IF(A711=1,Age_Full_Month,IF(F710=11,0,F710+1)))","v":10},98,0,{"$f":"IF(A711=\"\",\"\",IF(AND(F711=11,G711=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H711-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C711-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B711,99),0,1,1)*K711,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E711,0,1,1)*L711,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*M711,FEE_rounding)","v":0},0,0,{"$f":"IF(C711>=1,ROUND(K711*OFFSET(Input!$U$27,B711,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B711=1,0,IF($C711>=1,ROUND(OFFSET(Input!$X$27,B711,0,1,1)*AL710,AV_rounding),0))","v":0},{"$f":"IF(B711=1,0,IF(C711=1,ROUND(OFFSET(Input!$W$27,B711,0,1,1)*AVERAGE($AI$5,$AL$5:$AL709),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),OFFSET(Input!$G$27,B711,0,1,1)-AE711,0)","v":0},{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),MIN(OFFSET(Input!$G$27,B711,0,1,1),AP710),0)","v":0},0,0,0,0,0,0,0,-25534910.599158701,-25707555.599158701,-25770957.366452701,-25770957.366452701,{"$f":"IF(A711=\"\",\"\",AL711-ROUND(AL711*OFFSET(Input!$S$27,$B711,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A711=\"\",\"\",ROUND(AP711*(1-OFFSET(Input!$T$27,MIN(B711,10),0,1,1)),2*FEE_rounding))","v":-25770957.366452701},-20270957.366452701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A711=1,PMF_1st=0),0,ROUND(IF(A711=1,AI711,AL710)*OFFSET(Input!$O$27,IF(A711=121,-1,0)+MIN(B711,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A711=1,PMF_1st=0),0,IF(SUM($K$5:$L711)-$AU710>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B710,B711),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C711-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[708,59,12,null,98,{"$f":"IF(A712=\"\",\"\",IF(A712=1,Age_Full_Month,IF(F711=11,0,F711+1)))","v":11},98,0,{"$f":"IF(A712=\"\",\"\",IF(AND(F712=11,G712=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H712-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C712-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B712,99),0,1,1)*K712,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E712,0,1,1)*L712,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*M712,FEE_rounding)","v":0},0,0,{"$f":"IF(C712>=1,ROUND(K712*OFFSET(Input!$U$27,B712,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B712=1,0,IF($C712>=1,ROUND(OFFSET(Input!$X$27,B712,0,1,1)*AL711,AV_rounding),0))","v":0},{"$f":"IF(B712=1,0,IF(C712=1,ROUND(OFFSET(Input!$W$27,B712,0,1,1)*AVERAGE($AI$5,$AL$5:$AL710),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),OFFSET(Input!$G$27,B712,0,1,1)-AE712,0)","v":0},{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),MIN(OFFSET(Input!$G$27,B712,0,1,1),AP711),0)","v":0},0,0,0,0,0,0,0,-25770957.366452701,-25943602.366452701,-26007586.2887538,-26007586.2887538,{"$f":"IF(A712=\"\",\"\",AL712-ROUND(AL712*OFFSET(Input!$S$27,$B712,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A712=\"\",\"\",ROUND(AP712*(1-OFFSET(Input!$T$27,MIN(B712,10),0,1,1)),2*FEE_rounding))","v":-26007586.2887538},-20507586.2887538,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A712=1,PMF_1st=0),0,ROUND(IF(A712=1,AI712,AL711)*OFFSET(Input!$O$27,IF(A712=121,-1,0)+MIN(B712,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A712=1,PMF_1st=0),0,IF(SUM($K$5:$L712)-$AU711>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B711,B712),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C712-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[709,60,1,null,99,{"$f":"IF(A713=\"\",\"\",IF(A713=1,Age_Full_Month,IF(F712=11,0,F712+1)))","v":0},99,0,{"$f":"IF(A713=\"\",\"\",IF(AND(F713=11,G713=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H713-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C713-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B713,99),0,1,1)*K713,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E713,0,1,1)*L713,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*M713,FEE_rounding)","v":0},0,0,{"$f":"IF(C713>=1,ROUND(K713*OFFSET(Input!$U$27,B713,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B713=1,0,IF($C713>=1,ROUND(OFFSET(Input!$X$27,B713,0,1,1)*AL712,AV_rounding),0))","v":0},{"$f":"IF(B713=1,0,IF(C713=1,ROUND(OFFSET(Input!$W$27,B713,0,1,1)*AVERAGE($AI$5,$AL$5:$AL711),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),OFFSET(Input!$G$27,B713,0,1,1)-AE713,0)","v":0},{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),MIN(OFFSET(Input!$G$27,B713,0,1,1),AP712),0)","v":0},0,0,0,0,0,0,0,-26007586.2887538,-26180231.2887538,-26244798.8018132,-26244798.8018132,{"$f":"IF(A713=\"\",\"\",AL713-ROUND(AL713*OFFSET(Input!$S$27,$B713,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A713=\"\",\"\",ROUND(AP713*(1-OFFSET(Input!$T$27,MIN(B713,10),0,1,1)),2*FEE_rounding))","v":-26244798.8018132},-20744798.8018132,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A713=1,PMF_1st=0),0,ROUND(IF(A713=1,AI713,AL712)*OFFSET(Input!$O$27,IF(A713=121,-1,0)+MIN(B713,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A713=1,PMF_1st=0),0,IF(SUM($K$5:$L713)-$AU712>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B712,B713),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C713-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[710,60,2,null,99,{"$f":"IF(A714=\"\",\"\",IF(A714=1,Age_Full_Month,IF(F713=11,0,F713+1)))","v":1},99,0,{"$f":"IF(A714=\"\",\"\",IF(AND(F714=11,G714=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H714-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C714-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B714,99),0,1,1)*K714,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E714,0,1,1)*L714,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*M714,FEE_rounding)","v":0},0,0,{"$f":"IF(C714>=1,ROUND(K714*OFFSET(Input!$U$27,B714,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B714=1,0,IF($C714>=1,ROUND(OFFSET(Input!$X$27,B714,0,1,1)*AL713,AV_rounding),0))","v":0},{"$f":"IF(B714=1,0,IF(C714=1,ROUND(OFFSET(Input!$W$27,B714,0,1,1)*AVERAGE($AI$5,$AL$5:$AL712),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),OFFSET(Input!$G$27,B714,0,1,1)-AE714,0)","v":0},{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),MIN(OFFSET(Input!$G$27,B714,0,1,1),AP713),0)","v":0},0,0,0,0,0,0,0,-26244798.8018132,-26417443.8018132,-26482596.344923101,-26482596.344923101,{"$f":"IF(A714=\"\",\"\",AL714-ROUND(AL714*OFFSET(Input!$S$27,$B714,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A714=\"\",\"\",ROUND(AP714*(1-OFFSET(Input!$T$27,MIN(B714,10),0,1,1)),2*FEE_rounding))","v":-26482596.344923101},-20982596.344923101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A714=1,PMF_1st=0),0,ROUND(IF(A714=1,AI714,AL713)*OFFSET(Input!$O$27,IF(A714=121,-1,0)+MIN(B714,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A714=1,PMF_1st=0),0,IF(SUM($K$5:$L714)-$AU713>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B713,B714),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C714-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[711,60,3,null,99,{"$f":"IF(A715=\"\",\"\",IF(A715=1,Age_Full_Month,IF(F714=11,0,F714+1)))","v":2},99,0,{"$f":"IF(A715=\"\",\"\",IF(AND(F715=11,G715=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H715-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C715-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B715,99),0,1,1)*K715,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E715,0,1,1)*L715,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*M715,FEE_rounding)","v":0},0,0,{"$f":"IF(C715>=1,ROUND(K715*OFFSET(Input!$U$27,B715,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B715=1,0,IF($C715>=1,ROUND(OFFSET(Input!$X$27,B715,0,1,1)*AL714,AV_rounding),0))","v":0},{"$f":"IF(B715=1,0,IF(C715=1,ROUND(OFFSET(Input!$W$27,B715,0,1,1)*AVERAGE($AI$5,$AL$5:$AL713),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),OFFSET(Input!$G$27,B715,0,1,1)-AE715,0)","v":0},{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),MIN(OFFSET(Input!$G$27,B715,0,1,1),AP714),0)","v":0},0,0,0,0,0,0,0,-26482596.344923101,-26655241.344923101,-26720980.360925499,-26720980.360925499,{"$f":"IF(A715=\"\",\"\",AL715-ROUND(AL715*OFFSET(Input!$S$27,$B715,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A715=\"\",\"\",ROUND(AP715*(1-OFFSET(Input!$T$27,MIN(B715,10),0,1,1)),2*FEE_rounding))","v":-26720980.360925499},-21220980.360925499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A715=1,PMF_1st=0),0,ROUND(IF(A715=1,AI715,AL714)*OFFSET(Input!$O$27,IF(A715=121,-1,0)+MIN(B715,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A715=1,PMF_1st=0),0,IF(SUM($K$5:$L715)-$AU714>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B714,B715),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C715-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[712,60,4,null,99,{"$f":"IF(A716=\"\",\"\",IF(A716=1,Age_Full_Month,IF(F715=11,0,F715+1)))","v":3},99,0,{"$f":"IF(A716=\"\",\"\",IF(AND(F716=11,G716=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H716-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C716-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B716,99),0,1,1)*K716,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E716,0,1,1)*L716,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*M716,FEE_rounding)","v":0},0,0,{"$f":"IF(C716>=1,ROUND(K716*OFFSET(Input!$U$27,B716,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B716=1,0,IF($C716>=1,ROUND(OFFSET(Input!$X$27,B716,0,1,1)*AL715,AV_rounding),0))","v":0},{"$f":"IF(B716=1,0,IF(C716=1,ROUND(OFFSET(Input!$W$27,B716,0,1,1)*AVERAGE($AI$5,$AL$5:$AL714),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),OFFSET(Input!$G$27,B716,0,1,1)-AE716,0)","v":0},{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),MIN(OFFSET(Input!$G$27,B716,0,1,1),AP715),0)","v":0},0,0,0,0,0,0,0,-26720980.360925499,-26893625.360925499,-26959952.296220802,-26959952.296220802,{"$f":"IF(A716=\"\",\"\",AL716-ROUND(AL716*OFFSET(Input!$S$27,$B716,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A716=\"\",\"\",ROUND(AP716*(1-OFFSET(Input!$T$27,MIN(B716,10),0,1,1)),2*FEE_rounding))","v":-26959952.296220802},-21459952.296220802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A716=1,PMF_1st=0),0,ROUND(IF(A716=1,AI716,AL715)*OFFSET(Input!$O$27,IF(A716=121,-1,0)+MIN(B716,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A716=1,PMF_1st=0),0,IF(SUM($K$5:$L716)-$AU715>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B715,B716),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C716-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[713,60,5,null,99,{"$f":"IF(A717=\"\",\"\",IF(A717=1,Age_Full_Month,IF(F716=11,0,F716+1)))","v":4},99,0,{"$f":"IF(A717=\"\",\"\",IF(AND(F717=11,G717=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H717-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C717-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B717,99),0,1,1)*K717,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E717,0,1,1)*L717,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*M717,FEE_rounding)","v":0},0,0,{"$f":"IF(C717>=1,ROUND(K717*OFFSET(Input!$U$27,B717,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B717=1,0,IF($C717>=1,ROUND(OFFSET(Input!$X$27,B717,0,1,1)*AL716,AV_rounding),0))","v":0},{"$f":"IF(B717=1,0,IF(C717=1,ROUND(OFFSET(Input!$W$27,B717,0,1,1)*AVERAGE($AI$5,$AL$5:$AL715),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),OFFSET(Input!$G$27,B717,0,1,1)-AE717,0)","v":0},{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),MIN(OFFSET(Input!$G$27,B717,0,1,1),AP716),0)","v":0},0,0,0,0,0,0,0,-26959952.296220802,-27132597.296220802,-27199513.600776602,-27199513.600776602,{"$f":"IF(A717=\"\",\"\",AL717-ROUND(AL717*OFFSET(Input!$S$27,$B717,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A717=\"\",\"\",ROUND(AP717*(1-OFFSET(Input!$T$27,MIN(B717,10),0,1,1)),2*FEE_rounding))","v":-27199513.600776602},-21699513.600776602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A717=1,PMF_1st=0),0,ROUND(IF(A717=1,AI717,AL716)*OFFSET(Input!$O$27,IF(A717=121,-1,0)+MIN(B717,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A717=1,PMF_1st=0),0,IF(SUM($K$5:$L717)-$AU716>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B716,B717),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C717-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[714,60,6,null,99,{"$f":"IF(A718=\"\",\"\",IF(A718=1,Age_Full_Month,IF(F717=11,0,F717+1)))","v":5},99,0,{"$f":"IF(A718=\"\",\"\",IF(AND(F718=11,G718=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H718-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C718-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B718,99),0,1,1)*K718,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E718,0,1,1)*L718,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*M718,FEE_rounding)","v":0},0,0,{"$f":"IF(C718>=1,ROUND(K718*OFFSET(Input!$U$27,B718,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B718=1,0,IF($C718>=1,ROUND(OFFSET(Input!$X$27,B718,0,1,1)*AL717,AV_rounding),0))","v":0},{"$f":"IF(B718=1,0,IF(C718=1,ROUND(OFFSET(Input!$W$27,B718,0,1,1)*AVERAGE($AI$5,$AL$5:$AL716),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),OFFSET(Input!$G$27,B718,0,1,1)-AE718,0)","v":0},{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),MIN(OFFSET(Input!$G$27,B718,0,1,1),AP717),0)","v":0},0,0,0,0,0,0,0,-27199513.600776602,-27372158.600776602,-27439665.728136402,-27439665.728136402,{"$f":"IF(A718=\"\",\"\",AL718-ROUND(AL718*OFFSET(Input!$S$27,$B718,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A718=\"\",\"\",ROUND(AP718*(1-OFFSET(Input!$T$27,MIN(B718,10),0,1,1)),2*FEE_rounding))","v":-27439665.728136402},-21939665.728136402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A718=1,PMF_1st=0),0,ROUND(IF(A718=1,AI718,AL717)*OFFSET(Input!$O$27,IF(A718=121,-1,0)+MIN(B718,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A718=1,PMF_1st=0),0,IF(SUM($K$5:$L718)-$AU717>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B717,B718),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C718-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[715,60,7,null,99,{"$f":"IF(A719=\"\",\"\",IF(A719=1,Age_Full_Month,IF(F718=11,0,F718+1)))","v":6},99,0,{"$f":"IF(A719=\"\",\"\",IF(AND(F719=11,G719=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H719-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C719-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B719,99),0,1,1)*K719,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E719,0,1,1)*L719,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*M719,FEE_rounding)","v":0},0,0,{"$f":"IF(C719>=1,ROUND(K719*OFFSET(Input!$U$27,B719,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B719=1,0,IF($C719>=1,ROUND(OFFSET(Input!$X$27,B719,0,1,1)*AL718,AV_rounding),0))","v":0},{"$f":"IF(B719=1,0,IF(C719=1,ROUND(OFFSET(Input!$W$27,B719,0,1,1)*AVERAGE($AI$5,$AL$5:$AL717),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),OFFSET(Input!$G$27,B719,0,1,1)-AE719,0)","v":0},{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),MIN(OFFSET(Input!$G$27,B719,0,1,1),AP718),0)","v":0},0,0,0,0,0,0,0,-27439665.728136402,-27612310.728136402,-27680410.135428701,-27680410.135428701,{"$f":"IF(A719=\"\",\"\",AL719-ROUND(AL719*OFFSET(Input!$S$27,$B719,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A719=\"\",\"\",ROUND(AP719*(1-OFFSET(Input!$T$27,MIN(B719,10),0,1,1)),2*FEE_rounding))","v":-27680410.135428701},-22180410.135428701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A719=1,PMF_1st=0),0,ROUND(IF(A719=1,AI719,AL718)*OFFSET(Input!$O$27,IF(A719=121,-1,0)+MIN(B719,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A719=1,PMF_1st=0),0,IF(SUM($K$5:$L719)-$AU718>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B718,B719),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C719-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[716,60,8,null,99,{"$f":"IF(A720=\"\",\"\",IF(A720=1,Age_Full_Month,IF(F719=11,0,F719+1)))","v":7},99,0,{"$f":"IF(A720=\"\",\"\",IF(AND(F720=11,G720=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H720-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C720-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B720,99),0,1,1)*K720,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E720,0,1,1)*L720,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*M720,FEE_rounding)","v":0},0,0,{"$f":"IF(C720>=1,ROUND(K720*OFFSET(Input!$U$27,B720,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B720=1,0,IF($C720>=1,ROUND(OFFSET(Input!$X$27,B720,0,1,1)*AL719,AV_rounding),0))","v":0},{"$f":"IF(B720=1,0,IF(C720=1,ROUND(OFFSET(Input!$W$27,B720,0,1,1)*AVERAGE($AI$5,$AL$5:$AL718),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),OFFSET(Input!$G$27,B720,0,1,1)-AE720,0)","v":0},{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),MIN(OFFSET(Input!$G$27,B720,0,1,1),AP719),0)","v":0},0,0,0,0,0,0,0,-27680410.135428701,-27853055.135428701,-27921748.283375502,-27921748.283375502,{"$f":"IF(A720=\"\",\"\",AL720-ROUND(AL720*OFFSET(Input!$S$27,$B720,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A720=\"\",\"\",ROUND(AP720*(1-OFFSET(Input!$T$27,MIN(B720,10),0,1,1)),2*FEE_rounding))","v":-27921748.283375502},-22421748.283375502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A720=1,PMF_1st=0),0,ROUND(IF(A720=1,AI720,AL719)*OFFSET(Input!$O$27,IF(A720=121,-1,0)+MIN(B720,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A720=1,PMF_1st=0),0,IF(SUM($K$5:$L720)-$AU719>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B719,B720),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C720-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[717,60,9,null,99,{"$f":"IF(A721=\"\",\"\",IF(A721=1,Age_Full_Month,IF(F720=11,0,F720+1)))","v":8},99,0,{"$f":"IF(A721=\"\",\"\",IF(AND(F721=11,G721=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H721-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C721-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B721,99),0,1,1)*K721,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E721,0,1,1)*L721,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*M721,FEE_rounding)","v":0},0,0,{"$f":"IF(C721>=1,ROUND(K721*OFFSET(Input!$U$27,B721,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B721=1,0,IF($C721>=1,ROUND(OFFSET(Input!$X$27,B721,0,1,1)*AL720,AV_rounding),0))","v":0},{"$f":"IF(B721=1,0,IF(C721=1,ROUND(OFFSET(Input!$W$27,B721,0,1,1)*AVERAGE($AI$5,$AL$5:$AL719),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),OFFSET(Input!$G$27,B721,0,1,1)-AE721,0)","v":0},{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),MIN(OFFSET(Input!$G$27,B721,0,1,1),AP720),0)","v":0},0,0,0,0,0,0,0,-27921748.283375502,-28094393.283375502,-28163681.636301499,-28163681.636301499,{"$f":"IF(A721=\"\",\"\",AL721-ROUND(AL721*OFFSET(Input!$S$27,$B721,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A721=\"\",\"\",ROUND(AP721*(1-OFFSET(Input!$T$27,MIN(B721,10),0,1,1)),2*FEE_rounding))","v":-28163681.636301499},-22663681.636301499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A721=1,PMF_1st=0),0,ROUND(IF(A721=1,AI721,AL720)*OFFSET(Input!$O$27,IF(A721=121,-1,0)+MIN(B721,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A721=1,PMF_1st=0),0,IF(SUM($K$5:$L721)-$AU720>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B720,B721),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C721-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[718,60,10,null,99,{"$f":"IF(A722=\"\",\"\",IF(A722=1,Age_Full_Month,IF(F721=11,0,F721+1)))","v":9},99,0,{"$f":"IF(A722=\"\",\"\",IF(AND(F722=11,G722=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H722-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C722-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B722,99),0,1,1)*K722,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E722,0,1,1)*L722,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*M722,FEE_rounding)","v":0},0,0,{"$f":"IF(C722>=1,ROUND(K722*OFFSET(Input!$U$27,B722,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B722=1,0,IF($C722>=1,ROUND(OFFSET(Input!$X$27,B722,0,1,1)*AL721,AV_rounding),0))","v":0},{"$f":"IF(B722=1,0,IF(C722=1,ROUND(OFFSET(Input!$W$27,B722,0,1,1)*AVERAGE($AI$5,$AL$5:$AL720),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),OFFSET(Input!$G$27,B722,0,1,1)-AE722,0)","v":0},{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),MIN(OFFSET(Input!$G$27,B722,0,1,1),AP721),0)","v":0},0,0,0,0,0,0,0,-28163681.636301499,-28336326.636301499,-28406211.662142701,-28406211.662142701,{"$f":"IF(A722=\"\",\"\",AL722-ROUND(AL722*OFFSET(Input!$S$27,$B722,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A722=\"\",\"\",ROUND(AP722*(1-OFFSET(Input!$T$27,MIN(B722,10),0,1,1)),2*FEE_rounding))","v":-28406211.662142701},-22906211.662142701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A722=1,PMF_1st=0),0,ROUND(IF(A722=1,AI722,AL721)*OFFSET(Input!$O$27,IF(A722=121,-1,0)+MIN(B722,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A722=1,PMF_1st=0),0,IF(SUM($K$5:$L722)-$AU721>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B721,B722),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C722-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[719,60,11,null,99,{"$f":"IF(A723=\"\",\"\",IF(A723=1,Age_Full_Month,IF(F722=11,0,F722+1)))","v":10},99,0,{"$f":"IF(A723=\"\",\"\",IF(AND(F723=11,G723=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H723-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C723-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B723,99),0,1,1)*K723,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E723,0,1,1)*L723,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*M723,FEE_rounding)","v":0},0,0,{"$f":"IF(C723>=1,ROUND(K723*OFFSET(Input!$U$27,B723,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B723=1,0,IF($C723>=1,ROUND(OFFSET(Input!$X$27,B723,0,1,1)*AL722,AV_rounding),0))","v":0},{"$f":"IF(B723=1,0,IF(C723=1,ROUND(OFFSET(Input!$W$27,B723,0,1,1)*AVERAGE($AI$5,$AL$5:$AL721),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),OFFSET(Input!$G$27,B723,0,1,1)-AE723,0)","v":0},{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),MIN(OFFSET(Input!$G$27,B723,0,1,1),AP722),0)","v":0},0,0,0,0,0,0,0,-28406211.662142701,-28578856.662142701,-28649339.832455501,-28649339.832455501,{"$f":"IF(A723=\"\",\"\",AL723-ROUND(AL723*OFFSET(Input!$S$27,$B723,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A723=\"\",\"\",ROUND(AP723*(1-OFFSET(Input!$T$27,MIN(B723,10),0,1,1)),2*FEE_rounding))","v":-28649339.832455501},-23149339.832455501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A723=1,PMF_1st=0),0,ROUND(IF(A723=1,AI723,AL722)*OFFSET(Input!$O$27,IF(A723=121,-1,0)+MIN(B723,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A723=1,PMF_1st=0),0,IF(SUM($K$5:$L723)-$AU722>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B722,B723),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C723-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[720,60,12,null,99,{"$f":"IF(A724=\"\",\"\",IF(A724=1,Age_Full_Month,IF(F723=11,0,F723+1)))","v":11},99,0,{"$f":"IF(A724=\"\",\"\",IF(AND(F724=11,G724=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H724-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C724-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B724,99),0,1,1)*K724,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E724,0,1,1)*L724,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*M724,FEE_rounding)","v":0},0,0,{"$f":"IF(C724>=1,ROUND(K724*OFFSET(Input!$U$27,B724,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B724=1,0,IF($C724>=1,ROUND(OFFSET(Input!$X$27,B724,0,1,1)*AL723,AV_rounding),0))","v":0},{"$f":"IF(B724=1,0,IF(C724=1,ROUND(OFFSET(Input!$W$27,B724,0,1,1)*AVERAGE($AI$5,$AL$5:$AL722),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),OFFSET(Input!$G$27,B724,0,1,1)-AE724,0)","v":0},{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),MIN(OFFSET(Input!$G$27,B724,0,1,1),AP723),0)","v":0},0,0,0,0,0,0,0,-28649339.832455501,-28821984.832455501,-28893067.622425601,-28893067.622425601,{"$f":"IF(A724=\"\",\"\",AL724-ROUND(AL724*OFFSET(Input!$S$27,$B724,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A724=\"\",\"\",ROUND(AP724*(1-OFFSET(Input!$T$27,MIN(B724,10),0,1,1)),2*FEE_rounding))","v":-28893067.622425601},-23393067.622425601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A724=1,PMF_1st=0),0,ROUND(IF(A724=1,AI724,AL723)*OFFSET(Input!$O$27,IF(A724=121,-1,0)+MIN(B724,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A724=1,PMF_1st=0),0,IF(SUM($K$5:$L724)-$AU723>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B723,B724),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C724-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[721,61,1,null,100,{"$f":"IF(A725=\"\",\"\",IF(A725=1,Age_Full_Month,IF(F724=11,0,F724+1)))","v":0},100,0,{"$f":"IF(A725=\"\",\"\",IF(AND(F725=11,G725=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H725-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C725-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B725,99),0,1,1)*K725,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E725,0,1,1)*L725,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*M725,FEE_rounding)","v":0},0,0,{"$f":"IF(C725>=1,ROUND(K725*OFFSET(Input!$U$27,B725,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B725=1,0,IF($C725>=1,ROUND(OFFSET(Input!$X$27,B725,0,1,1)*AL724,AV_rounding),0))","v":0},{"$f":"IF(B725=1,0,IF(C725=1,ROUND(OFFSET(Input!$W$27,B725,0,1,1)*AVERAGE($AI$5,$AL$5:$AL723),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),OFFSET(Input!$G$27,B725,0,1,1)-AE725,0)","v":0},{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),MIN(OFFSET(Input!$G$27,B725,0,1,1),AP724),0)","v":0},0,0,0,0,0,0,0,-28893067.622425601,-29065712.622425601,-29137396.510876801,-29137396.510876801,{"$f":"IF(A725=\"\",\"\",AL725-ROUND(AL725*OFFSET(Input!$S$27,$B725,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A725=\"\",\"\",ROUND(AP725*(1-OFFSET(Input!$T$27,MIN(B725,10),0,1,1)),2*FEE_rounding))","v":-29137396.510876801},-23637396.510876801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A725=1,PMF_1st=0),0,ROUND(IF(A725=1,AI725,AL724)*OFFSET(Input!$O$27,IF(A725=121,-1,0)+MIN(B725,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A725=1,PMF_1st=0),0,IF(SUM($K$5:$L725)-$AU724>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B724,B725),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C725-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[722,61,2,null,100,{"$f":"IF(A726=\"\",\"\",IF(A726=1,Age_Full_Month,IF(F725=11,0,F725+1)))","v":1},100,0,{"$f":"IF(A726=\"\",\"\",IF(AND(F726=11,G726=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H726-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C726-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B726,99),0,1,1)*K726,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E726,0,1,1)*L726,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*M726,FEE_rounding)","v":0},0,0,{"$f":"IF(C726>=1,ROUND(K726*OFFSET(Input!$U$27,B726,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B726=1,0,IF($C726>=1,ROUND(OFFSET(Input!$X$27,B726,0,1,1)*AL725,AV_rounding),0))","v":0},{"$f":"IF(B726=1,0,IF(C726=1,ROUND(OFFSET(Input!$W$27,B726,0,1,1)*AVERAGE($AI$5,$AL$5:$AL724),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),OFFSET(Input!$G$27,B726,0,1,1)-AE726,0)","v":0},{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),MIN(OFFSET(Input!$G$27,B726,0,1,1),AP725),0)","v":0},0,0,0,0,0,0,0,-29137396.510876801,-29310041.510876801,-29382327.980280001,-29382327.980280001,{"$f":"IF(A726=\"\",\"\",AL726-ROUND(AL726*OFFSET(Input!$S$27,$B726,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A726=\"\",\"\",ROUND(AP726*(1-OFFSET(Input!$T$27,MIN(B726,10),0,1,1)),2*FEE_rounding))","v":-29382327.980280001},-23882327.980280001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A726=1,PMF_1st=0),0,ROUND(IF(A726=1,AI726,AL725)*OFFSET(Input!$O$27,IF(A726=121,-1,0)+MIN(B726,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A726=1,PMF_1st=0),0,IF(SUM($K$5:$L726)-$AU725>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B725,B726),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C726-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[723,61,3,null,100,{"$f":"IF(A727=\"\",\"\",IF(A727=1,Age_Full_Month,IF(F726=11,0,F726+1)))","v":2},100,0,{"$f":"IF(A727=\"\",\"\",IF(AND(F727=11,G727=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H727-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C727-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B727,99),0,1,1)*K727,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E727,0,1,1)*L727,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*M727,FEE_rounding)","v":0},0,0,{"$f":"IF(C727>=1,ROUND(K727*OFFSET(Input!$U$27,B727,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B727=1,0,IF($C727>=1,ROUND(OFFSET(Input!$X$27,B727,0,1,1)*AL726,AV_rounding),0))","v":0},{"$f":"IF(B727=1,0,IF(C727=1,ROUND(OFFSET(Input!$W$27,B727,0,1,1)*AVERAGE($AI$5,$AL$5:$AL725),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),OFFSET(Input!$G$27,B727,0,1,1)-AE727,0)","v":0},{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),MIN(OFFSET(Input!$G$27,B727,0,1,1),AP726),0)","v":0},0,0,0,0,0,0,0,-29382327.980280001,-29554972.980280001,-29627863.516762499,-29627863.516762499,{"$f":"IF(A727=\"\",\"\",AL727-ROUND(AL727*OFFSET(Input!$S$27,$B727,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A727=\"\",\"\",ROUND(AP727*(1-OFFSET(Input!$T$27,MIN(B727,10),0,1,1)),2*FEE_rounding))","v":-29627863.516762499},-24127863.516762499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A727=1,PMF_1st=0),0,ROUND(IF(A727=1,AI727,AL726)*OFFSET(Input!$O$27,IF(A727=121,-1,0)+MIN(B727,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A727=1,PMF_1st=0),0,IF(SUM($K$5:$L727)-$AU726>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B726,B727),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C727-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[724,61,4,null,100,{"$f":"IF(A728=\"\",\"\",IF(A728=1,Age_Full_Month,IF(F727=11,0,F727+1)))","v":3},100,0,{"$f":"IF(A728=\"\",\"\",IF(AND(F728=11,G728=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H728-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C728-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B728,99),0,1,1)*K728,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E728,0,1,1)*L728,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*M728,FEE_rounding)","v":0},0,0,{"$f":"IF(C728>=1,ROUND(K728*OFFSET(Input!$U$27,B728,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B728=1,0,IF($C728>=1,ROUND(OFFSET(Input!$X$27,B728,0,1,1)*AL727,AV_rounding),0))","v":0},{"$f":"IF(B728=1,0,IF(C728=1,ROUND(OFFSET(Input!$W$27,B728,0,1,1)*AVERAGE($AI$5,$AL$5:$AL726),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),OFFSET(Input!$G$27,B728,0,1,1)-AE728,0)","v":0},{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),MIN(OFFSET(Input!$G$27,B728,0,1,1),AP727),0)","v":0},0,0,0,0,0,0,0,-29627863.516762499,-29800508.516762499,-29874004.610116702,-29874004.610116702,{"$f":"IF(A728=\"\",\"\",AL728-ROUND(AL728*OFFSET(Input!$S$27,$B728,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A728=\"\",\"\",ROUND(AP728*(1-OFFSET(Input!$T$27,MIN(B728,10),0,1,1)),2*FEE_rounding))","v":-29874004.610116702},-24374004.610116702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A728=1,PMF_1st=0),0,ROUND(IF(A728=1,AI728,AL727)*OFFSET(Input!$O$27,IF(A728=121,-1,0)+MIN(B728,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A728=1,PMF_1st=0),0,IF(SUM($K$5:$L728)-$AU727>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B727,B728),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C728-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[725,61,5,null,100,{"$f":"IF(A729=\"\",\"\",IF(A729=1,Age_Full_Month,IF(F728=11,0,F728+1)))","v":4},100,0,{"$f":"IF(A729=\"\",\"\",IF(AND(F729=11,G729=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H729-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C729-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B729,99),0,1,1)*K729,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E729,0,1,1)*L729,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*M729,FEE_rounding)","v":0},0,0,{"$f":"IF(C729>=1,ROUND(K729*OFFSET(Input!$U$27,B729,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B729=1,0,IF($C729>=1,ROUND(OFFSET(Input!$X$27,B729,0,1,1)*AL728,AV_rounding),0))","v":0},{"$f":"IF(B729=1,0,IF(C729=1,ROUND(OFFSET(Input!$W$27,B729,0,1,1)*AVERAGE($AI$5,$AL$5:$AL727),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),OFFSET(Input!$G$27,B729,0,1,1)-AE729,0)","v":0},{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),MIN(OFFSET(Input!$G$27,B729,0,1,1),AP728),0)","v":0},0,0,0,0,0,0,0,-29874004.610116702,-30046649.610116702,-30120752.753809098,-30120752.753809098,{"$f":"IF(A729=\"\",\"\",AL729-ROUND(AL729*OFFSET(Input!$S$27,$B729,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A729=\"\",\"\",ROUND(AP729*(1-OFFSET(Input!$T$27,MIN(B729,10),0,1,1)),2*FEE_rounding))","v":-30120752.753809098},-24620752.753809098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A729=1,PMF_1st=0),0,ROUND(IF(A729=1,AI729,AL728)*OFFSET(Input!$O$27,IF(A729=121,-1,0)+MIN(B729,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A729=1,PMF_1st=0),0,IF(SUM($K$5:$L729)-$AU728>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B728,B729),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C729-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[726,61,6,null,100,{"$f":"IF(A730=\"\",\"\",IF(A730=1,Age_Full_Month,IF(F729=11,0,F729+1)))","v":5},100,0,{"$f":"IF(A730=\"\",\"\",IF(AND(F730=11,G730=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H730-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C730-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B730,99),0,1,1)*K730,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E730,0,1,1)*L730,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*M730,FEE_rounding)","v":0},0,0,{"$f":"IF(C730>=1,ROUND(K730*OFFSET(Input!$U$27,B730,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B730=1,0,IF($C730>=1,ROUND(OFFSET(Input!$X$27,B730,0,1,1)*AL729,AV_rounding),0))","v":0},{"$f":"IF(B730=1,0,IF(C730=1,ROUND(OFFSET(Input!$W$27,B730,0,1,1)*AVERAGE($AI$5,$AL$5:$AL728),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),OFFSET(Input!$G$27,B730,0,1,1)-AE730,0)","v":0},{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),MIN(OFFSET(Input!$G$27,B730,0,1,1),AP729),0)","v":0},0,0,0,0,0,0,0,-30120752.753809098,-30293397.753809098,-30368109.4449897,-30368109.4449897,{"$f":"IF(A730=\"\",\"\",AL730-ROUND(AL730*OFFSET(Input!$S$27,$B730,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A730=\"\",\"\",ROUND(AP730*(1-OFFSET(Input!$T$27,MIN(B730,10),0,1,1)),2*FEE_rounding))","v":-30368109.4449897},-24868109.4449897,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A730=1,PMF_1st=0),0,ROUND(IF(A730=1,AI730,AL729)*OFFSET(Input!$O$27,IF(A730=121,-1,0)+MIN(B730,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A730=1,PMF_1st=0),0,IF(SUM($K$5:$L730)-$AU729>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B729,B730),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C730-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[727,61,7,null,100,{"$f":"IF(A731=\"\",\"\",IF(A731=1,Age_Full_Month,IF(F730=11,0,F730+1)))","v":6},100,0,{"$f":"IF(A731=\"\",\"\",IF(AND(F731=11,G731=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H731-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C731-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B731,99),0,1,1)*K731,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E731,0,1,1)*L731,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*M731,FEE_rounding)","v":0},0,0,{"$f":"IF(C731>=1,ROUND(K731*OFFSET(Input!$U$27,B731,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B731=1,0,IF($C731>=1,ROUND(OFFSET(Input!$X$27,B731,0,1,1)*AL730,AV_rounding),0))","v":0},{"$f":"IF(B731=1,0,IF(C731=1,ROUND(OFFSET(Input!$W$27,B731,0,1,1)*AVERAGE($AI$5,$AL$5:$AL729),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),OFFSET(Input!$G$27,B731,0,1,1)-AE731,0)","v":0},{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),MIN(OFFSET(Input!$G$27,B731,0,1,1),AP730),0)","v":0},0,0,0,0,0,0,0,-30368109.4449897,-30540754.4449897,-30616076.184500702,-30616076.184500702,{"$f":"IF(A731=\"\",\"\",AL731-ROUND(AL731*OFFSET(Input!$S$27,$B731,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A731=\"\",\"\",ROUND(AP731*(1-OFFSET(Input!$T$27,MIN(B731,10),0,1,1)),2*FEE_rounding))","v":-30616076.184500702},-25116076.184500702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A731=1,PMF_1st=0),0,ROUND(IF(A731=1,AI731,AL730)*OFFSET(Input!$O$27,IF(A731=121,-1,0)+MIN(B731,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A731=1,PMF_1st=0),0,IF(SUM($K$5:$L731)-$AU730>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B730,B731),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C731-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[728,61,8,null,100,{"$f":"IF(A732=\"\",\"\",IF(A732=1,Age_Full_Month,IF(F731=11,0,F731+1)))","v":7},100,0,{"$f":"IF(A732=\"\",\"\",IF(AND(F732=11,G732=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H732-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C732-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B732,99),0,1,1)*K732,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E732,0,1,1)*L732,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*M732,FEE_rounding)","v":0},0,0,{"$f":"IF(C732>=1,ROUND(K732*OFFSET(Input!$U$27,B732,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B732=1,0,IF($C732>=1,ROUND(OFFSET(Input!$X$27,B732,0,1,1)*AL731,AV_rounding),0))","v":0},{"$f":"IF(B732=1,0,IF(C732=1,ROUND(OFFSET(Input!$W$27,B732,0,1,1)*AVERAGE($AI$5,$AL$5:$AL730),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),OFFSET(Input!$G$27,B732,0,1,1)-AE732,0)","v":0},{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),MIN(OFFSET(Input!$G$27,B732,0,1,1),AP731),0)","v":0},0,0,0,0,0,0,0,-30616076.184500702,-30788721.184500702,-30864654.4768859,-30864654.4768859,{"$f":"IF(A732=\"\",\"\",AL732-ROUND(AL732*OFFSET(Input!$S$27,$B732,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A732=\"\",\"\",ROUND(AP732*(1-OFFSET(Input!$T$27,MIN(B732,10),0,1,1)),2*FEE_rounding))","v":-30864654.4768859},-25364654.4768859,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A732=1,PMF_1st=0),0,ROUND(IF(A732=1,AI732,AL731)*OFFSET(Input!$O$27,IF(A732=121,-1,0)+MIN(B732,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A732=1,PMF_1st=0),0,IF(SUM($K$5:$L732)-$AU731>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B731,B732),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C732-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[729,61,9,null,100,{"$f":"IF(A733=\"\",\"\",IF(A733=1,Age_Full_Month,IF(F732=11,0,F732+1)))","v":8},100,0,{"$f":"IF(A733=\"\",\"\",IF(AND(F733=11,G733=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H733-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C733-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B733,99),0,1,1)*K733,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E733,0,1,1)*L733,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*M733,FEE_rounding)","v":0},0,0,{"$f":"IF(C733>=1,ROUND(K733*OFFSET(Input!$U$27,B733,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B733=1,0,IF($C733>=1,ROUND(OFFSET(Input!$X$27,B733,0,1,1)*AL732,AV_rounding),0))","v":0},{"$f":"IF(B733=1,0,IF(C733=1,ROUND(OFFSET(Input!$W$27,B733,0,1,1)*AVERAGE($AI$5,$AL$5:$AL731),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),OFFSET(Input!$G$27,B733,0,1,1)-AE733,0)","v":0},{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),MIN(OFFSET(Input!$G$27,B733,0,1,1),AP732),0)","v":0},0,0,0,0,0,0,0,-30864654.4768859,-31037299.4768859,-31113845.8303997,-31113845.8303997,{"$f":"IF(A733=\"\",\"\",AL733-ROUND(AL733*OFFSET(Input!$S$27,$B733,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A733=\"\",\"\",ROUND(AP733*(1-OFFSET(Input!$T$27,MIN(B733,10),0,1,1)),2*FEE_rounding))","v":-31113845.8303997},-25613845.8303997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A733=1,PMF_1st=0),0,ROUND(IF(A733=1,AI733,AL732)*OFFSET(Input!$O$27,IF(A733=121,-1,0)+MIN(B733,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A733=1,PMF_1st=0),0,IF(SUM($K$5:$L733)-$AU732>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B732,B733),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C733-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[730,61,10,null,100,{"$f":"IF(A734=\"\",\"\",IF(A734=1,Age_Full_Month,IF(F733=11,0,F733+1)))","v":9},100,0,{"$f":"IF(A734=\"\",\"\",IF(AND(F734=11,G734=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H734-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C734-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B734,99),0,1,1)*K734,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E734,0,1,1)*L734,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*M734,FEE_rounding)","v":0},0,0,{"$f":"IF(C734>=1,ROUND(K734*OFFSET(Input!$U$27,B734,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B734=1,0,IF($C734>=1,ROUND(OFFSET(Input!$X$27,B734,0,1,1)*AL733,AV_rounding),0))","v":0},{"$f":"IF(B734=1,0,IF(C734=1,ROUND(OFFSET(Input!$W$27,B734,0,1,1)*AVERAGE($AI$5,$AL$5:$AL732),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),OFFSET(Input!$G$27,B734,0,1,1)-AE734,0)","v":0},{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),MIN(OFFSET(Input!$G$27,B734,0,1,1),AP733),0)","v":0},0,0,0,0,0,0,0,-31113845.8303997,-31286490.8303997,-31363651.757016201,-31363651.757016201,{"$f":"IF(A734=\"\",\"\",AL734-ROUND(AL734*OFFSET(Input!$S$27,$B734,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A734=\"\",\"\",ROUND(AP734*(1-OFFSET(Input!$T$27,MIN(B734,10),0,1,1)),2*FEE_rounding))","v":-31363651.757016201},-25863651.757016201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A734=1,PMF_1st=0),0,ROUND(IF(A734=1,AI734,AL733)*OFFSET(Input!$O$27,IF(A734=121,-1,0)+MIN(B734,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A734=1,PMF_1st=0),0,IF(SUM($K$5:$L734)-$AU733>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B733,B734),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C734-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[731,61,11,null,100,{"$f":"IF(A735=\"\",\"\",IF(A735=1,Age_Full_Month,IF(F734=11,0,F734+1)))","v":10},100,0,{"$f":"IF(A735=\"\",\"\",IF(AND(F735=11,G735=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H735-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C735-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B735,99),0,1,1)*K735,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E735,0,1,1)*L735,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*M735,FEE_rounding)","v":0},0,0,{"$f":"IF(C735>=1,ROUND(K735*OFFSET(Input!$U$27,B735,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B735=1,0,IF($C735>=1,ROUND(OFFSET(Input!$X$27,B735,0,1,1)*AL734,AV_rounding),0))","v":0},{"$f":"IF(B735=1,0,IF(C735=1,ROUND(OFFSET(Input!$W$27,B735,0,1,1)*AVERAGE($AI$5,$AL$5:$AL733),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),OFFSET(Input!$G$27,B735,0,1,1)-AE735,0)","v":0},{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),MIN(OFFSET(Input!$G$27,B735,0,1,1),AP734),0)","v":0},0,0,0,0,0,0,0,-31363651.757016201,-31536296.757016201,-31614073.772438399,-31614073.772438399,{"$f":"IF(A735=\"\",\"\",AL735-ROUND(AL735*OFFSET(Input!$S$27,$B735,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A735=\"\",\"\",ROUND(AP735*(1-OFFSET(Input!$T$27,MIN(B735,10),0,1,1)),2*FEE_rounding))","v":-31614073.772438399},-26114073.772438399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A735=1,PMF_1st=0),0,ROUND(IF(A735=1,AI735,AL734)*OFFSET(Input!$O$27,IF(A735=121,-1,0)+MIN(B735,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A735=1,PMF_1st=0),0,IF(SUM($K$5:$L735)-$AU734>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B734,B735),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C735-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[732,61,12,null,100,{"$f":"IF(A736=\"\",\"\",IF(A736=1,Age_Full_Month,IF(F735=11,0,F735+1)))","v":11},100,0,{"$f":"IF(A736=\"\",\"\",IF(AND(F736=11,G736=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H736-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C736-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B736,99),0,1,1)*K736,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E736,0,1,1)*L736,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*M736,FEE_rounding)","v":0},0,0,{"$f":"IF(C736>=1,ROUND(K736*OFFSET(Input!$U$27,B736,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B736=1,0,IF($C736>=1,ROUND(OFFSET(Input!$X$27,B736,0,1,1)*AL735,AV_rounding),0))","v":0},{"$f":"IF(B736=1,0,IF(C736=1,ROUND(OFFSET(Input!$W$27,B736,0,1,1)*AVERAGE($AI$5,$AL$5:$AL734),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),OFFSET(Input!$G$27,B736,0,1,1)-AE736,0)","v":0},{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),MIN(OFFSET(Input!$G$27,B736,0,1,1),AP735),0)","v":0},0,0,0,0,0,0,0,-31614073.772438399,-31786718.772438399,-31865113.396107599,-31865113.396107599,{"$f":"IF(A736=\"\",\"\",AL736-ROUND(AL736*OFFSET(Input!$S$27,$B736,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A736=\"\",\"\",ROUND(AP736*(1-OFFSET(Input!$T$27,MIN(B736,10),0,1,1)),2*FEE_rounding))","v":-31865113.396107599},-26365113.396107599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A736=1,PMF_1st=0),0,ROUND(IF(A736=1,AI736,AL735)*OFFSET(Input!$O$27,IF(A736=121,-1,0)+MIN(B736,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A736=1,PMF_1st=0),0,IF(SUM($K$5:$L736)-$AU735>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B735,B736),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C736-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[733,62,1,null,101,{"$f":"IF(A737=\"\",\"\",IF(A737=1,Age_Full_Month,IF(F736=11,0,F736+1)))","v":0},101,0,{"$f":"IF(A737=\"\",\"\",IF(AND(F737=11,G737=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H737-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C737-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B737,99),0,1,1)*K737,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E737,0,1,1)*L737,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*M737,FEE_rounding)","v":0},0,0,{"$f":"IF(C737>=1,ROUND(K737*OFFSET(Input!$U$27,B737,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B737=1,0,IF($C737>=1,ROUND(OFFSET(Input!$X$27,B737,0,1,1)*AL736,AV_rounding),0))","v":0},{"$f":"IF(B737=1,0,IF(C737=1,ROUND(OFFSET(Input!$W$27,B737,0,1,1)*AVERAGE($AI$5,$AL$5:$AL735),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),OFFSET(Input!$G$27,B737,0,1,1)-AE737,0)","v":0},{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),MIN(OFFSET(Input!$G$27,B737,0,1,1),AP736),0)","v":0},0,0,0,0,0,0,0,-31865113.396107599,-32037758.396107599,-32116772.151212301,-32116772.151212301,{"$f":"IF(A737=\"\",\"\",AL737-ROUND(AL737*OFFSET(Input!$S$27,$B737,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A737=\"\",\"\",ROUND(AP737*(1-OFFSET(Input!$T$27,MIN(B737,10),0,1,1)),2*FEE_rounding))","v":-32116772.151212301},-26616772.151212301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A737=1,PMF_1st=0),0,ROUND(IF(A737=1,AI737,AL736)*OFFSET(Input!$O$27,IF(A737=121,-1,0)+MIN(B737,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A737=1,PMF_1st=0),0,IF(SUM($K$5:$L737)-$AU736>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B736,B737),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C737-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[734,62,2,null,101,{"$f":"IF(A738=\"\",\"\",IF(A738=1,Age_Full_Month,IF(F737=11,0,F737+1)))","v":1},101,0,{"$f":"IF(A738=\"\",\"\",IF(AND(F738=11,G738=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H738-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C738-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B738,99),0,1,1)*K738,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E738,0,1,1)*L738,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*M738,FEE_rounding)","v":0},0,0,{"$f":"IF(C738>=1,ROUND(K738*OFFSET(Input!$U$27,B738,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B738=1,0,IF($C738>=1,ROUND(OFFSET(Input!$X$27,B738,0,1,1)*AL737,AV_rounding),0))","v":0},{"$f":"IF(B738=1,0,IF(C738=1,ROUND(OFFSET(Input!$W$27,B738,0,1,1)*AVERAGE($AI$5,$AL$5:$AL736),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),OFFSET(Input!$G$27,B738,0,1,1)-AE738,0)","v":0},{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),MIN(OFFSET(Input!$G$27,B738,0,1,1),AP737),0)","v":0},0,0,0,0,0,0,0,-32116772.151212301,-32289417.151212301,-32369051.564697601,-32369051.564697601,{"$f":"IF(A738=\"\",\"\",AL738-ROUND(AL738*OFFSET(Input!$S$27,$B738,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A738=\"\",\"\",ROUND(AP738*(1-OFFSET(Input!$T$27,MIN(B738,10),0,1,1)),2*FEE_rounding))","v":-32369051.564697601},-26869051.564697601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A738=1,PMF_1st=0),0,ROUND(IF(A738=1,AI738,AL737)*OFFSET(Input!$O$27,IF(A738=121,-1,0)+MIN(B738,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A738=1,PMF_1st=0),0,IF(SUM($K$5:$L738)-$AU737>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B737,B738),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C738-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[735,62,3,null,101,{"$f":"IF(A739=\"\",\"\",IF(A739=1,Age_Full_Month,IF(F738=11,0,F738+1)))","v":2},101,0,{"$f":"IF(A739=\"\",\"\",IF(AND(F739=11,G739=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H739-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C739-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B739,99),0,1,1)*K739,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E739,0,1,1)*L739,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*M739,FEE_rounding)","v":0},0,0,{"$f":"IF(C739>=1,ROUND(K739*OFFSET(Input!$U$27,B739,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B739=1,0,IF($C739>=1,ROUND(OFFSET(Input!$X$27,B739,0,1,1)*AL738,AV_rounding),0))","v":0},{"$f":"IF(B739=1,0,IF(C739=1,ROUND(OFFSET(Input!$W$27,B739,0,1,1)*AVERAGE($AI$5,$AL$5:$AL737),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),OFFSET(Input!$G$27,B739,0,1,1)-AE739,0)","v":0},{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),MIN(OFFSET(Input!$G$27,B739,0,1,1),AP738),0)","v":0},0,0,0,0,0,0,0,-32369051.564697601,-32541696.564697601,-32621953.167274602,-32621953.167274602,{"$f":"IF(A739=\"\",\"\",AL739-ROUND(AL739*OFFSET(Input!$S$27,$B739,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A739=\"\",\"\",ROUND(AP739*(1-OFFSET(Input!$T$27,MIN(B739,10),0,1,1)),2*FEE_rounding))","v":-32621953.167274602},-27121953.167274602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A739=1,PMF_1st=0),0,ROUND(IF(A739=1,AI739,AL738)*OFFSET(Input!$O$27,IF(A739=121,-1,0)+MIN(B739,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A739=1,PMF_1st=0),0,IF(SUM($K$5:$L739)-$AU738>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B738,B739),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C739-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[736,62,4,null,101,{"$f":"IF(A740=\"\",\"\",IF(A740=1,Age_Full_Month,IF(F739=11,0,F739+1)))","v":3},101,0,{"$f":"IF(A740=\"\",\"\",IF(AND(F740=11,G740=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H740-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C740-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B740,99),0,1,1)*K740,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E740,0,1,1)*L740,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*M740,FEE_rounding)","v":0},0,0,{"$f":"IF(C740>=1,ROUND(K740*OFFSET(Input!$U$27,B740,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B740=1,0,IF($C740>=1,ROUND(OFFSET(Input!$X$27,B740,0,1,1)*AL739,AV_rounding),0))","v":0},{"$f":"IF(B740=1,0,IF(C740=1,ROUND(OFFSET(Input!$W$27,B740,0,1,1)*AVERAGE($AI$5,$AL$5:$AL738),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),OFFSET(Input!$G$27,B740,0,1,1)-AE740,0)","v":0},{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),MIN(OFFSET(Input!$G$27,B740,0,1,1),AP739),0)","v":0},0,0,0,0,0,0,0,-32621953.167274602,-32794598.167274602,-32875478.4934294,-32875478.4934294,{"$f":"IF(A740=\"\",\"\",AL740-ROUND(AL740*OFFSET(Input!$S$27,$B740,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A740=\"\",\"\",ROUND(AP740*(1-OFFSET(Input!$T$27,MIN(B740,10),0,1,1)),2*FEE_rounding))","v":-32875478.4934294},-27375478.4934294,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A740=1,PMF_1st=0),0,ROUND(IF(A740=1,AI740,AL739)*OFFSET(Input!$O$27,IF(A740=121,-1,0)+MIN(B740,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A740=1,PMF_1st=0),0,IF(SUM($K$5:$L740)-$AU739>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B739,B740),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C740-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[737,62,5,null,101,{"$f":"IF(A741=\"\",\"\",IF(A741=1,Age_Full_Month,IF(F740=11,0,F740+1)))","v":4},101,0,{"$f":"IF(A741=\"\",\"\",IF(AND(F741=11,G741=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H741-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C741-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B741,99),0,1,1)*K741,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E741,0,1,1)*L741,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*M741,FEE_rounding)","v":0},0,0,{"$f":"IF(C741>=1,ROUND(K741*OFFSET(Input!$U$27,B741,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B741=1,0,IF($C741>=1,ROUND(OFFSET(Input!$X$27,B741,0,1,1)*AL740,AV_rounding),0))","v":0},{"$f":"IF(B741=1,0,IF(C741=1,ROUND(OFFSET(Input!$W$27,B741,0,1,1)*AVERAGE($AI$5,$AL$5:$AL739),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),OFFSET(Input!$G$27,B741,0,1,1)-AE741,0)","v":0},{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),MIN(OFFSET(Input!$G$27,B741,0,1,1),AP740),0)","v":0},0,0,0,0,0,0,0,-32875478.4934294,-33048123.4934294,-33129629.0814326,-33129629.0814326,{"$f":"IF(A741=\"\",\"\",AL741-ROUND(AL741*OFFSET(Input!$S$27,$B741,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A741=\"\",\"\",ROUND(AP741*(1-OFFSET(Input!$T$27,MIN(B741,10),0,1,1)),2*FEE_rounding))","v":-33129629.0814326},-27629629.0814326,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A741=1,PMF_1st=0),0,ROUND(IF(A741=1,AI741,AL740)*OFFSET(Input!$O$27,IF(A741=121,-1,0)+MIN(B741,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A741=1,PMF_1st=0),0,IF(SUM($K$5:$L741)-$AU740>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B740,B741),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C741-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[738,62,6,null,101,{"$f":"IF(A742=\"\",\"\",IF(A742=1,Age_Full_Month,IF(F741=11,0,F741+1)))","v":5},101,0,{"$f":"IF(A742=\"\",\"\",IF(AND(F742=11,G742=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H742-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C742-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B742,99),0,1,1)*K742,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E742,0,1,1)*L742,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*M742,FEE_rounding)","v":0},0,0,{"$f":"IF(C742>=1,ROUND(K742*OFFSET(Input!$U$27,B742,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B742=1,0,IF($C742>=1,ROUND(OFFSET(Input!$X$27,B742,0,1,1)*AL741,AV_rounding),0))","v":0},{"$f":"IF(B742=1,0,IF(C742=1,ROUND(OFFSET(Input!$W$27,B742,0,1,1)*AVERAGE($AI$5,$AL$5:$AL740),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),OFFSET(Input!$G$27,B742,0,1,1)-AE742,0)","v":0},{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),MIN(OFFSET(Input!$G$27,B742,0,1,1),AP741),0)","v":0},0,0,0,0,0,0,0,-33129629.0814326,-33302274.0814326,-33384406.473348599,-33384406.473348599,{"$f":"IF(A742=\"\",\"\",AL742-ROUND(AL742*OFFSET(Input!$S$27,$B742,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A742=\"\",\"\",ROUND(AP742*(1-OFFSET(Input!$T$27,MIN(B742,10),0,1,1)),2*FEE_rounding))","v":-33384406.473348599},-27884406.473348599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A742=1,PMF_1st=0),0,ROUND(IF(A742=1,AI742,AL741)*OFFSET(Input!$O$27,IF(A742=121,-1,0)+MIN(B742,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A742=1,PMF_1st=0),0,IF(SUM($K$5:$L742)-$AU741>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B741,B742),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C742-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[739,62,7,null,101,{"$f":"IF(A743=\"\",\"\",IF(A743=1,Age_Full_Month,IF(F742=11,0,F742+1)))","v":6},101,0,{"$f":"IF(A743=\"\",\"\",IF(AND(F743=11,G743=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H743-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C743-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B743,99),0,1,1)*K743,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E743,0,1,1)*L743,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*M743,FEE_rounding)","v":0},0,0,{"$f":"IF(C743>=1,ROUND(K743*OFFSET(Input!$U$27,B743,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B743=1,0,IF($C743>=1,ROUND(OFFSET(Input!$X$27,B743,0,1,1)*AL742,AV_rounding),0))","v":0},{"$f":"IF(B743=1,0,IF(C743=1,ROUND(OFFSET(Input!$W$27,B743,0,1,1)*AVERAGE($AI$5,$AL$5:$AL741),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),OFFSET(Input!$G$27,B743,0,1,1)-AE743,0)","v":0},{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),MIN(OFFSET(Input!$G$27,B743,0,1,1),AP742),0)","v":0},0,0,0,0,0,0,0,-33384406.473348599,-33557051.473348603,-33639812.215044998,-33639812.215044998,{"$f":"IF(A743=\"\",\"\",AL743-ROUND(AL743*OFFSET(Input!$S$27,$B743,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A743=\"\",\"\",ROUND(AP743*(1-OFFSET(Input!$T$27,MIN(B743,10),0,1,1)),2*FEE_rounding))","v":-33639812.215044998},-28139812.215044998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A743=1,PMF_1st=0),0,ROUND(IF(A743=1,AI743,AL742)*OFFSET(Input!$O$27,IF(A743=121,-1,0)+MIN(B743,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A743=1,PMF_1st=0),0,IF(SUM($K$5:$L743)-$AU742>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B742,B743),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C743-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[740,62,8,null,101,{"$f":"IF(A744=\"\",\"\",IF(A744=1,Age_Full_Month,IF(F743=11,0,F743+1)))","v":7},101,0,{"$f":"IF(A744=\"\",\"\",IF(AND(F744=11,G744=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H744-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C744-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B744,99),0,1,1)*K744,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E744,0,1,1)*L744,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*M744,FEE_rounding)","v":0},0,0,{"$f":"IF(C744>=1,ROUND(K744*OFFSET(Input!$U$27,B744,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B744=1,0,IF($C744>=1,ROUND(OFFSET(Input!$X$27,B744,0,1,1)*AL743,AV_rounding),0))","v":0},{"$f":"IF(B744=1,0,IF(C744=1,ROUND(OFFSET(Input!$W$27,B744,0,1,1)*AVERAGE($AI$5,$AL$5:$AL742),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),OFFSET(Input!$G$27,B744,0,1,1)-AE744,0)","v":0},{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),MIN(OFFSET(Input!$G$27,B744,0,1,1),AP743),0)","v":0},0,0,0,0,0,0,0,-33639812.215044998,-33812457.215044998,-33895847.856201798,-33895847.856201798,{"$f":"IF(A744=\"\",\"\",AL744-ROUND(AL744*OFFSET(Input!$S$27,$B744,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A744=\"\",\"\",ROUND(AP744*(1-OFFSET(Input!$T$27,MIN(B744,10),0,1,1)),2*FEE_rounding))","v":-33895847.856201798},-28395847.856201798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A744=1,PMF_1st=0),0,ROUND(IF(A744=1,AI744,AL743)*OFFSET(Input!$O$27,IF(A744=121,-1,0)+MIN(B744,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A744=1,PMF_1st=0),0,IF(SUM($K$5:$L744)-$AU743>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B743,B744),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C744-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[741,62,9,null,101,{"$f":"IF(A745=\"\",\"\",IF(A745=1,Age_Full_Month,IF(F744=11,0,F744+1)))","v":8},101,0,{"$f":"IF(A745=\"\",\"\",IF(AND(F745=11,G745=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H745-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C745-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B745,99),0,1,1)*K745,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E745,0,1,1)*L745,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*M745,FEE_rounding)","v":0},0,0,{"$f":"IF(C745>=1,ROUND(K745*OFFSET(Input!$U$27,B745,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B745=1,0,IF($C745>=1,ROUND(OFFSET(Input!$X$27,B745,0,1,1)*AL744,AV_rounding),0))","v":0},{"$f":"IF(B745=1,0,IF(C745=1,ROUND(OFFSET(Input!$W$27,B745,0,1,1)*AVERAGE($AI$5,$AL$5:$AL743),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),OFFSET(Input!$G$27,B745,0,1,1)-AE745,0)","v":0},{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),MIN(OFFSET(Input!$G$27,B745,0,1,1),AP744),0)","v":0},0,0,0,0,0,0,0,-33895847.856201798,-34068492.856201798,-34152514.950320996,-34152514.950320996,{"$f":"IF(A745=\"\",\"\",AL745-ROUND(AL745*OFFSET(Input!$S$27,$B745,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A745=\"\",\"\",ROUND(AP745*(1-OFFSET(Input!$T$27,MIN(B745,10),0,1,1)),2*FEE_rounding))","v":-34152514.950320996},-28652514.950320996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A745=1,PMF_1st=0),0,ROUND(IF(A745=1,AI745,AL744)*OFFSET(Input!$O$27,IF(A745=121,-1,0)+MIN(B745,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A745=1,PMF_1st=0),0,IF(SUM($K$5:$L745)-$AU744>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B744,B745),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C745-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[742,62,10,null,101,{"$f":"IF(A746=\"\",\"\",IF(A746=1,Age_Full_Month,IF(F745=11,0,F745+1)))","v":9},101,0,{"$f":"IF(A746=\"\",\"\",IF(AND(F746=11,G746=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H746-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C746-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B746,99),0,1,1)*K746,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E746,0,1,1)*L746,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*M746,FEE_rounding)","v":0},0,0,{"$f":"IF(C746>=1,ROUND(K746*OFFSET(Input!$U$27,B746,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B746=1,0,IF($C746>=1,ROUND(OFFSET(Input!$X$27,B746,0,1,1)*AL745,AV_rounding),0))","v":0},{"$f":"IF(B746=1,0,IF(C746=1,ROUND(OFFSET(Input!$W$27,B746,0,1,1)*AVERAGE($AI$5,$AL$5:$AL744),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),OFFSET(Input!$G$27,B746,0,1,1)-AE746,0)","v":0},{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),MIN(OFFSET(Input!$G$27,B746,0,1,1),AP745),0)","v":0},0,0,0,0,0,0,0,-34152514.950320996,-34325159.950320996,-34409815.054736003,-34409815.054736003,{"$f":"IF(A746=\"\",\"\",AL746-ROUND(AL746*OFFSET(Input!$S$27,$B746,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A746=\"\",\"\",ROUND(AP746*(1-OFFSET(Input!$T$27,MIN(B746,10),0,1,1)),2*FEE_rounding))","v":-34409815.054736003},-28909815.054736003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A746=1,PMF_1st=0),0,ROUND(IF(A746=1,AI746,AL745)*OFFSET(Input!$O$27,IF(A746=121,-1,0)+MIN(B746,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A746=1,PMF_1st=0),0,IF(SUM($K$5:$L746)-$AU745>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B745,B746),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C746-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[743,62,11,null,101,{"$f":"IF(A747=\"\",\"\",IF(A747=1,Age_Full_Month,IF(F746=11,0,F746+1)))","v":10},101,0,{"$f":"IF(A747=\"\",\"\",IF(AND(F747=11,G747=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H747-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C747-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B747,99),0,1,1)*K747,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E747,0,1,1)*L747,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*M747,FEE_rounding)","v":0},0,0,{"$f":"IF(C747>=1,ROUND(K747*OFFSET(Input!$U$27,B747,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B747=1,0,IF($C747>=1,ROUND(OFFSET(Input!$X$27,B747,0,1,1)*AL746,AV_rounding),0))","v":0},{"$f":"IF(B747=1,0,IF(C747=1,ROUND(OFFSET(Input!$W$27,B747,0,1,1)*AVERAGE($AI$5,$AL$5:$AL745),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),OFFSET(Input!$G$27,B747,0,1,1)-AE747,0)","v":0},{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),MIN(OFFSET(Input!$G$27,B747,0,1,1),AP746),0)","v":0},0,0,0,0,0,0,0,-34409815.054736003,-34582460.054736003,-34667749.730620898,-34667749.730620898,{"$f":"IF(A747=\"\",\"\",AL747-ROUND(AL747*OFFSET(Input!$S$27,$B747,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A747=\"\",\"\",ROUND(AP747*(1-OFFSET(Input!$T$27,MIN(B747,10),0,1,1)),2*FEE_rounding))","v":-34667749.730620898},-29167749.730620898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A747=1,PMF_1st=0),0,ROUND(IF(A747=1,AI747,AL746)*OFFSET(Input!$O$27,IF(A747=121,-1,0)+MIN(B747,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A747=1,PMF_1st=0),0,IF(SUM($K$5:$L747)-$AU746>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B746,B747),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C747-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[744,62,12,null,101,{"$f":"IF(A748=\"\",\"\",IF(A748=1,Age_Full_Month,IF(F747=11,0,F747+1)))","v":11},101,0,{"$f":"IF(A748=\"\",\"\",IF(AND(F748=11,G748=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H748-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C748-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B748,99),0,1,1)*K748,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E748,0,1,1)*L748,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*M748,FEE_rounding)","v":0},0,0,{"$f":"IF(C748>=1,ROUND(K748*OFFSET(Input!$U$27,B748,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B748=1,0,IF($C748>=1,ROUND(OFFSET(Input!$X$27,B748,0,1,1)*AL747,AV_rounding),0))","v":0},{"$f":"IF(B748=1,0,IF(C748=1,ROUND(OFFSET(Input!$W$27,B748,0,1,1)*AVERAGE($AI$5,$AL$5:$AL746),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),OFFSET(Input!$G$27,B748,0,1,1)-AE748,0)","v":0},{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),MIN(OFFSET(Input!$G$27,B748,0,1,1),AP747),0)","v":0},0,0,0,0,0,0,0,-34667749.730620898,-34840394.730620898,-34926320.543000199,-34926320.543000199,{"$f":"IF(A748=\"\",\"\",AL748-ROUND(AL748*OFFSET(Input!$S$27,$B748,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A748=\"\",\"\",ROUND(AP748*(1-OFFSET(Input!$T$27,MIN(B748,10),0,1,1)),2*FEE_rounding))","v":-34926320.543000199},-29426320.543000199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A748=1,PMF_1st=0),0,ROUND(IF(A748=1,AI748,AL747)*OFFSET(Input!$O$27,IF(A748=121,-1,0)+MIN(B748,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A748=1,PMF_1st=0),0,IF(SUM($K$5:$L748)-$AU747>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B747,B748),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C748-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[745,63,1,null,102,{"$f":"IF(A749=\"\",\"\",IF(A749=1,Age_Full_Month,IF(F748=11,0,F748+1)))","v":0},102,0,{"$f":"IF(A749=\"\",\"\",IF(AND(F749=11,G749=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H749-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C749-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B749,99),0,1,1)*K749,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E749,0,1,1)*L749,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*M749,FEE_rounding)","v":0},0,0,{"$f":"IF(C749>=1,ROUND(K749*OFFSET(Input!$U$27,B749,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B749=1,0,IF($C749>=1,ROUND(OFFSET(Input!$X$27,B749,0,1,1)*AL748,AV_rounding),0))","v":0},{"$f":"IF(B749=1,0,IF(C749=1,ROUND(OFFSET(Input!$W$27,B749,0,1,1)*AVERAGE($AI$5,$AL$5:$AL747),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),OFFSET(Input!$G$27,B749,0,1,1)-AE749,0)","v":0},{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),MIN(OFFSET(Input!$G$27,B749,0,1,1),AP748),0)","v":0},0,0,0,0,0,0,0,-34926320.543000199,-35098965.543000199,-35185529.060758002,-35185529.060758002,{"$f":"IF(A749=\"\",\"\",AL749-ROUND(AL749*OFFSET(Input!$S$27,$B749,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A749=\"\",\"\",ROUND(AP749*(1-OFFSET(Input!$T$27,MIN(B749,10),0,1,1)),2*FEE_rounding))","v":-35185529.060758002},-29685529.060758002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A749=1,PMF_1st=0),0,ROUND(IF(A749=1,AI749,AL748)*OFFSET(Input!$O$27,IF(A749=121,-1,0)+MIN(B749,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A749=1,PMF_1st=0),0,IF(SUM($K$5:$L749)-$AU748>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B748,B749),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C749-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[746,63,2,null,102,{"$f":"IF(A750=\"\",\"\",IF(A750=1,Age_Full_Month,IF(F749=11,0,F749+1)))","v":1},102,0,{"$f":"IF(A750=\"\",\"\",IF(AND(F750=11,G750=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H750-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C750-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B750,99),0,1,1)*K750,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E750,0,1,1)*L750,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*M750,FEE_rounding)","v":0},0,0,{"$f":"IF(C750>=1,ROUND(K750*OFFSET(Input!$U$27,B750,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B750=1,0,IF($C750>=1,ROUND(OFFSET(Input!$X$27,B750,0,1,1)*AL749,AV_rounding),0))","v":0},{"$f":"IF(B750=1,0,IF(C750=1,ROUND(OFFSET(Input!$W$27,B750,0,1,1)*AVERAGE($AI$5,$AL$5:$AL748),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),OFFSET(Input!$G$27,B750,0,1,1)-AE750,0)","v":0},{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),MIN(OFFSET(Input!$G$27,B750,0,1,1),AP749),0)","v":0},0,0,0,0,0,0,0,-35185529.060758002,-35358174.060758002,-35445376.856647901,-35445376.856647901,{"$f":"IF(A750=\"\",\"\",AL750-ROUND(AL750*OFFSET(Input!$S$27,$B750,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A750=\"\",\"\",ROUND(AP750*(1-OFFSET(Input!$T$27,MIN(B750,10),0,1,1)),2*FEE_rounding))","v":-35445376.856647901},-29945376.856647901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A750=1,PMF_1st=0),0,ROUND(IF(A750=1,AI750,AL749)*OFFSET(Input!$O$27,IF(A750=121,-1,0)+MIN(B750,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A750=1,PMF_1st=0),0,IF(SUM($K$5:$L750)-$AU749>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B749,B750),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C750-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[747,63,3,null,102,{"$f":"IF(A751=\"\",\"\",IF(A751=1,Age_Full_Month,IF(F750=11,0,F750+1)))","v":2},102,0,{"$f":"IF(A751=\"\",\"\",IF(AND(F751=11,G751=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H751-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C751-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B751,99),0,1,1)*K751,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E751,0,1,1)*L751,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*M751,FEE_rounding)","v":0},0,0,{"$f":"IF(C751>=1,ROUND(K751*OFFSET(Input!$U$27,B751,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B751=1,0,IF($C751>=1,ROUND(OFFSET(Input!$X$27,B751,0,1,1)*AL750,AV_rounding),0))","v":0},{"$f":"IF(B751=1,0,IF(C751=1,ROUND(OFFSET(Input!$W$27,B751,0,1,1)*AVERAGE($AI$5,$AL$5:$AL749),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),OFFSET(Input!$G$27,B751,0,1,1)-AE751,0)","v":0},{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),MIN(OFFSET(Input!$G$27,B751,0,1,1),AP750),0)","v":0},0,0,0,0,0,0,0,-35445376.856647901,-35618021.856647901,-35705865.507302202,-35705865.507302202,{"$f":"IF(A751=\"\",\"\",AL751-ROUND(AL751*OFFSET(Input!$S$27,$B751,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A751=\"\",\"\",ROUND(AP751*(1-OFFSET(Input!$T$27,MIN(B751,10),0,1,1)),2*FEE_rounding))","v":-35705865.507302202},-30205865.507302202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A751=1,PMF_1st=0),0,ROUND(IF(A751=1,AI751,AL750)*OFFSET(Input!$O$27,IF(A751=121,-1,0)+MIN(B751,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A751=1,PMF_1st=0),0,IF(SUM($K$5:$L751)-$AU750>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B750,B751),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C751-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[748,63,4,null,102,{"$f":"IF(A752=\"\",\"\",IF(A752=1,Age_Full_Month,IF(F751=11,0,F751+1)))","v":3},102,0,{"$f":"IF(A752=\"\",\"\",IF(AND(F752=11,G752=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H752-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C752-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B752,99),0,1,1)*K752,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E752,0,1,1)*L752,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*M752,FEE_rounding)","v":0},0,0,{"$f":"IF(C752>=1,ROUND(K752*OFFSET(Input!$U$27,B752,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B752=1,0,IF($C752>=1,ROUND(OFFSET(Input!$X$27,B752,0,1,1)*AL751,AV_rounding),0))","v":0},{"$f":"IF(B752=1,0,IF(C752=1,ROUND(OFFSET(Input!$W$27,B752,0,1,1)*AVERAGE($AI$5,$AL$5:$AL750),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),OFFSET(Input!$G$27,B752,0,1,1)-AE752,0)","v":0},{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),MIN(OFFSET(Input!$G$27,B752,0,1,1),AP751),0)","v":0},0,0,0,0,0,0,0,-35705865.507302202,-35878510.507302202,-35966996.593241602,-35966996.593241602,{"$f":"IF(A752=\"\",\"\",AL752-ROUND(AL752*OFFSET(Input!$S$27,$B752,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A752=\"\",\"\",ROUND(AP752*(1-OFFSET(Input!$T$27,MIN(B752,10),0,1,1)),2*FEE_rounding))","v":-35966996.593241602},-30466996.593241602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A752=1,PMF_1st=0),0,ROUND(IF(A752=1,AI752,AL751)*OFFSET(Input!$O$27,IF(A752=121,-1,0)+MIN(B752,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A752=1,PMF_1st=0),0,IF(SUM($K$5:$L752)-$AU751>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B751,B752),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C752-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[749,63,5,null,102,{"$f":"IF(A753=\"\",\"\",IF(A753=1,Age_Full_Month,IF(F752=11,0,F752+1)))","v":4},102,0,{"$f":"IF(A753=\"\",\"\",IF(AND(F753=11,G753=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H753-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C753-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B753,99),0,1,1)*K753,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E753,0,1,1)*L753,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*M753,FEE_rounding)","v":0},0,0,{"$f":"IF(C753>=1,ROUND(K753*OFFSET(Input!$U$27,B753,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B753=1,0,IF($C753>=1,ROUND(OFFSET(Input!$X$27,B753,0,1,1)*AL752,AV_rounding),0))","v":0},{"$f":"IF(B753=1,0,IF(C753=1,ROUND(OFFSET(Input!$W$27,B753,0,1,1)*AVERAGE($AI$5,$AL$5:$AL751),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),OFFSET(Input!$G$27,B753,0,1,1)-AE753,0)","v":0},{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),MIN(OFFSET(Input!$G$27,B753,0,1,1),AP752),0)","v":0},0,0,0,0,0,0,0,-35966996.593241602,-36139641.593241602,-36228771.698884897,-36228771.698884897,{"$f":"IF(A753=\"\",\"\",AL753-ROUND(AL753*OFFSET(Input!$S$27,$B753,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A753=\"\",\"\",ROUND(AP753*(1-OFFSET(Input!$T$27,MIN(B753,10),0,1,1)),2*FEE_rounding))","v":-36228771.698884897},-30728771.698884897,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A753=1,PMF_1st=0),0,ROUND(IF(A753=1,AI753,AL752)*OFFSET(Input!$O$27,IF(A753=121,-1,0)+MIN(B753,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A753=1,PMF_1st=0),0,IF(SUM($K$5:$L753)-$AU752>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B752,B753),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C753-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[750,63,6,null,102,{"$f":"IF(A754=\"\",\"\",IF(A754=1,Age_Full_Month,IF(F753=11,0,F753+1)))","v":5},102,0,{"$f":"IF(A754=\"\",\"\",IF(AND(F754=11,G754=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H754-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C754-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B754,99),0,1,1)*K754,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E754,0,1,1)*L754,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*M754,FEE_rounding)","v":0},0,0,{"$f":"IF(C754>=1,ROUND(K754*OFFSET(Input!$U$27,B754,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B754=1,0,IF($C754>=1,ROUND(OFFSET(Input!$X$27,B754,0,1,1)*AL753,AV_rounding),0))","v":0},{"$f":"IF(B754=1,0,IF(C754=1,ROUND(OFFSET(Input!$W$27,B754,0,1,1)*AVERAGE($AI$5,$AL$5:$AL752),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),OFFSET(Input!$G$27,B754,0,1,1)-AE754,0)","v":0},{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),MIN(OFFSET(Input!$G$27,B754,0,1,1),AP753),0)","v":0},0,0,0,0,0,0,0,-36228771.698884897,-36401416.698884897,-36491192.412558399,-36491192.412558399,{"$f":"IF(A754=\"\",\"\",AL754-ROUND(AL754*OFFSET(Input!$S$27,$B754,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A754=\"\",\"\",ROUND(AP754*(1-OFFSET(Input!$T$27,MIN(B754,10),0,1,1)),2*FEE_rounding))","v":-36491192.412558399},-30991192.412558399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A754=1,PMF_1st=0),0,ROUND(IF(A754=1,AI754,AL753)*OFFSET(Input!$O$27,IF(A754=121,-1,0)+MIN(B754,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A754=1,PMF_1st=0),0,IF(SUM($K$5:$L754)-$AU753>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B753,B754),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C754-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[751,63,7,null,102,{"$f":"IF(A755=\"\",\"\",IF(A755=1,Age_Full_Month,IF(F754=11,0,F754+1)))","v":6},102,0,{"$f":"IF(A755=\"\",\"\",IF(AND(F755=11,G755=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H755-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C755-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B755,99),0,1,1)*K755,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E755,0,1,1)*L755,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*M755,FEE_rounding)","v":0},0,0,{"$f":"IF(C755>=1,ROUND(K755*OFFSET(Input!$U$27,B755,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B755=1,0,IF($C755>=1,ROUND(OFFSET(Input!$X$27,B755,0,1,1)*AL754,AV_rounding),0))","v":0},{"$f":"IF(B755=1,0,IF(C755=1,ROUND(OFFSET(Input!$W$27,B755,0,1,1)*AVERAGE($AI$5,$AL$5:$AL753),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),OFFSET(Input!$G$27,B755,0,1,1)-AE755,0)","v":0},{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),MIN(OFFSET(Input!$G$27,B755,0,1,1),AP754),0)","v":0},0,0,0,0,0,0,0,-36491192.412558399,-36663837.412558399,-36754260.326505601,-36754260.326505601,{"$f":"IF(A755=\"\",\"\",AL755-ROUND(AL755*OFFSET(Input!$S$27,$B755,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A755=\"\",\"\",ROUND(AP755*(1-OFFSET(Input!$T$27,MIN(B755,10),0,1,1)),2*FEE_rounding))","v":-36754260.326505601},-31254260.326505601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A755=1,PMF_1st=0),0,ROUND(IF(A755=1,AI755,AL754)*OFFSET(Input!$O$27,IF(A755=121,-1,0)+MIN(B755,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A755=1,PMF_1st=0),0,IF(SUM($K$5:$L755)-$AU754>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B754,B755),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C755-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[752,63,8,null,102,{"$f":"IF(A756=\"\",\"\",IF(A756=1,Age_Full_Month,IF(F755=11,0,F755+1)))","v":7},102,0,{"$f":"IF(A756=\"\",\"\",IF(AND(F756=11,G756=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H756-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C756-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B756,99),0,1,1)*K756,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E756,0,1,1)*L756,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*M756,FEE_rounding)","v":0},0,0,{"$f":"IF(C756>=1,ROUND(K756*OFFSET(Input!$U$27,B756,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B756=1,0,IF($C756>=1,ROUND(OFFSET(Input!$X$27,B756,0,1,1)*AL755,AV_rounding),0))","v":0},{"$f":"IF(B756=1,0,IF(C756=1,ROUND(OFFSET(Input!$W$27,B756,0,1,1)*AVERAGE($AI$5,$AL$5:$AL754),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),OFFSET(Input!$G$27,B756,0,1,1)-AE756,0)","v":0},{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),MIN(OFFSET(Input!$G$27,B756,0,1,1),AP755),0)","v":0},0,0,0,0,0,0,0,-36754260.326505601,-36926905.326505601,-37017977.036897101,-37017977.036897101,{"$f":"IF(A756=\"\",\"\",AL756-ROUND(AL756*OFFSET(Input!$S$27,$B756,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A756=\"\",\"\",ROUND(AP756*(1-OFFSET(Input!$T$27,MIN(B756,10),0,1,1)),2*FEE_rounding))","v":-37017977.036897101},-31517977.036897101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A756=1,PMF_1st=0),0,ROUND(IF(A756=1,AI756,AL755)*OFFSET(Input!$O$27,IF(A756=121,-1,0)+MIN(B756,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A756=1,PMF_1st=0),0,IF(SUM($K$5:$L756)-$AU755>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B755,B756),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C756-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[753,63,9,null,102,{"$f":"IF(A757=\"\",\"\",IF(A757=1,Age_Full_Month,IF(F756=11,0,F756+1)))","v":8},102,0,{"$f":"IF(A757=\"\",\"\",IF(AND(F757=11,G757=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H757-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C757-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B757,99),0,1,1)*K757,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E757,0,1,1)*L757,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*M757,FEE_rounding)","v":0},0,0,{"$f":"IF(C757>=1,ROUND(K757*OFFSET(Input!$U$27,B757,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B757=1,0,IF($C757>=1,ROUND(OFFSET(Input!$X$27,B757,0,1,1)*AL756,AV_rounding),0))","v":0},{"$f":"IF(B757=1,0,IF(C757=1,ROUND(OFFSET(Input!$W$27,B757,0,1,1)*AVERAGE($AI$5,$AL$5:$AL755),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),OFFSET(Input!$G$27,B757,0,1,1)-AE757,0)","v":0},{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),MIN(OFFSET(Input!$G$27,B757,0,1,1),AP756),0)","v":0},0,0,0,0,0,0,0,-37017977.036897101,-37190622.036897101,-37282344.143839903,-37282344.143839903,{"$f":"IF(A757=\"\",\"\",AL757-ROUND(AL757*OFFSET(Input!$S$27,$B757,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A757=\"\",\"\",ROUND(AP757*(1-OFFSET(Input!$T$27,MIN(B757,10),0,1,1)),2*FEE_rounding))","v":-37282344.143839903},-31782344.143839903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A757=1,PMF_1st=0),0,ROUND(IF(A757=1,AI757,AL756)*OFFSET(Input!$O$27,IF(A757=121,-1,0)+MIN(B757,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A757=1,PMF_1st=0),0,IF(SUM($K$5:$L757)-$AU756>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B756,B757),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C757-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[754,63,10,null,102,{"$f":"IF(A758=\"\",\"\",IF(A758=1,Age_Full_Month,IF(F757=11,0,F757+1)))","v":9},102,0,{"$f":"IF(A758=\"\",\"\",IF(AND(F758=11,G758=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H758-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C758-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B758,99),0,1,1)*K758,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E758,0,1,1)*L758,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*M758,FEE_rounding)","v":0},0,0,{"$f":"IF(C758>=1,ROUND(K758*OFFSET(Input!$U$27,B758,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B758=1,0,IF($C758>=1,ROUND(OFFSET(Input!$X$27,B758,0,1,1)*AL757,AV_rounding),0))","v":0},{"$f":"IF(B758=1,0,IF(C758=1,ROUND(OFFSET(Input!$W$27,B758,0,1,1)*AVERAGE($AI$5,$AL$5:$AL756),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),OFFSET(Input!$G$27,B758,0,1,1)-AE758,0)","v":0},{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),MIN(OFFSET(Input!$G$27,B758,0,1,1),AP757),0)","v":0},0,0,0,0,0,0,0,-37282344.143839903,-37454989.143839903,-37547363.251387298,-37547363.251387298,{"$f":"IF(A758=\"\",\"\",AL758-ROUND(AL758*OFFSET(Input!$S$27,$B758,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A758=\"\",\"\",ROUND(AP758*(1-OFFSET(Input!$T$27,MIN(B758,10),0,1,1)),2*FEE_rounding))","v":-37547363.251387298},-32047363.251387298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A758=1,PMF_1st=0),0,ROUND(IF(A758=1,AI758,AL757)*OFFSET(Input!$O$27,IF(A758=121,-1,0)+MIN(B758,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A758=1,PMF_1st=0),0,IF(SUM($K$5:$L758)-$AU757>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B757,B758),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C758-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[755,63,11,null,102,{"$f":"IF(A759=\"\",\"\",IF(A759=1,Age_Full_Month,IF(F758=11,0,F758+1)))","v":10},102,0,{"$f":"IF(A759=\"\",\"\",IF(AND(F759=11,G759=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H759-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C759-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B759,99),0,1,1)*K759,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E759,0,1,1)*L759,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*M759,FEE_rounding)","v":0},0,0,{"$f":"IF(C759>=1,ROUND(K759*OFFSET(Input!$U$27,B759,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B759=1,0,IF($C759>=1,ROUND(OFFSET(Input!$X$27,B759,0,1,1)*AL758,AV_rounding),0))","v":0},{"$f":"IF(B759=1,0,IF(C759=1,ROUND(OFFSET(Input!$W$27,B759,0,1,1)*AVERAGE($AI$5,$AL$5:$AL757),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),OFFSET(Input!$G$27,B759,0,1,1)-AE759,0)","v":0},{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),MIN(OFFSET(Input!$G$27,B759,0,1,1),AP758),0)","v":0},0,0,0,0,0,0,0,-37547363.251387298,-37720008.251387298,-37813035.967548698,-37813035.967548698,{"$f":"IF(A759=\"\",\"\",AL759-ROUND(AL759*OFFSET(Input!$S$27,$B759,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A759=\"\",\"\",ROUND(AP759*(1-OFFSET(Input!$T$27,MIN(B759,10),0,1,1)),2*FEE_rounding))","v":-37813035.967548698},-32313035.967548698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A759=1,PMF_1st=0),0,ROUND(IF(A759=1,AI759,AL758)*OFFSET(Input!$O$27,IF(A759=121,-1,0)+MIN(B759,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A759=1,PMF_1st=0),0,IF(SUM($K$5:$L759)-$AU758>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B758,B759),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C759-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[756,63,12,null,102,{"$f":"IF(A760=\"\",\"\",IF(A760=1,Age_Full_Month,IF(F759=11,0,F759+1)))","v":11},102,0,{"$f":"IF(A760=\"\",\"\",IF(AND(F760=11,G760=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H760-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C760-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B760,99),0,1,1)*K760,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E760,0,1,1)*L760,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*M760,FEE_rounding)","v":0},0,0,{"$f":"IF(C760>=1,ROUND(K760*OFFSET(Input!$U$27,B760,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B760=1,0,IF($C760>=1,ROUND(OFFSET(Input!$X$27,B760,0,1,1)*AL759,AV_rounding),0))","v":0},{"$f":"IF(B760=1,0,IF(C760=1,ROUND(OFFSET(Input!$W$27,B760,0,1,1)*AVERAGE($AI$5,$AL$5:$AL758),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),OFFSET(Input!$G$27,B760,0,1,1)-AE760,0)","v":0},{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),MIN(OFFSET(Input!$G$27,B760,0,1,1),AP759),0)","v":0},0,0,0,0,0,0,0,-37813035.967548698,-37985680.967548698,-38079363.904299296,-38079363.904299296,{"$f":"IF(A760=\"\",\"\",AL760-ROUND(AL760*OFFSET(Input!$S$27,$B760,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A760=\"\",\"\",ROUND(AP760*(1-OFFSET(Input!$T$27,MIN(B760,10),0,1,1)),2*FEE_rounding))","v":-38079363.904299296},-32579363.904299296,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A760=1,PMF_1st=0),0,ROUND(IF(A760=1,AI760,AL759)*OFFSET(Input!$O$27,IF(A760=121,-1,0)+MIN(B760,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A760=1,PMF_1st=0),0,IF(SUM($K$5:$L760)-$AU759>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B759,B760),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C760-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[757,64,1,null,103,{"$f":"IF(A761=\"\",\"\",IF(A761=1,Age_Full_Month,IF(F760=11,0,F760+1)))","v":0},103,0,{"$f":"IF(A761=\"\",\"\",IF(AND(F761=11,G761=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H761-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C761-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B761,99),0,1,1)*K761,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E761,0,1,1)*L761,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*M761,FEE_rounding)","v":0},0,0,{"$f":"IF(C761>=1,ROUND(K761*OFFSET(Input!$U$27,B761,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B761=1,0,IF($C761>=1,ROUND(OFFSET(Input!$X$27,B761,0,1,1)*AL760,AV_rounding),0))","v":0},{"$f":"IF(B761=1,0,IF(C761=1,ROUND(OFFSET(Input!$W$27,B761,0,1,1)*AVERAGE($AI$5,$AL$5:$AL759),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),OFFSET(Input!$G$27,B761,0,1,1)-AE761,0)","v":0},{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),MIN(OFFSET(Input!$G$27,B761,0,1,1),AP760),0)","v":0},0,0,0,0,0,0,0,-38079363.904299296,-38252008.904299296,-38346348.677589901,-38346348.677589901,{"$f":"IF(A761=\"\",\"\",AL761-ROUND(AL761*OFFSET(Input!$S$27,$B761,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A761=\"\",\"\",ROUND(AP761*(1-OFFSET(Input!$T$27,MIN(B761,10),0,1,1)),2*FEE_rounding))","v":-38346348.677589901},-32846348.677589901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A761=1,PMF_1st=0),0,ROUND(IF(A761=1,AI761,AL760)*OFFSET(Input!$O$27,IF(A761=121,-1,0)+MIN(B761,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A761=1,PMF_1st=0),0,IF(SUM($K$5:$L761)-$AU760>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B760,B761),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C761-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[758,64,2,null,103,{"$f":"IF(A762=\"\",\"\",IF(A762=1,Age_Full_Month,IF(F761=11,0,F761+1)))","v":1},103,0,{"$f":"IF(A762=\"\",\"\",IF(AND(F762=11,G762=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H762-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C762-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B762,99),0,1,1)*K762,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E762,0,1,1)*L762,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*M762,FEE_rounding)","v":0},0,0,{"$f":"IF(C762>=1,ROUND(K762*OFFSET(Input!$U$27,B762,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B762=1,0,IF($C762>=1,ROUND(OFFSET(Input!$X$27,B762,0,1,1)*AL761,AV_rounding),0))","v":0},{"$f":"IF(B762=1,0,IF(C762=1,ROUND(OFFSET(Input!$W$27,B762,0,1,1)*AVERAGE($AI$5,$AL$5:$AL760),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),OFFSET(Input!$G$27,B762,0,1,1)-AE762,0)","v":0},{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),MIN(OFFSET(Input!$G$27,B762,0,1,1),AP761),0)","v":0},0,0,0,0,0,0,0,-38346348.677589901,-38518993.677589901,-38613991.907356501,-38613991.907356501,{"$f":"IF(A762=\"\",\"\",AL762-ROUND(AL762*OFFSET(Input!$S$27,$B762,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A762=\"\",\"\",ROUND(AP762*(1-OFFSET(Input!$T$27,MIN(B762,10),0,1,1)),2*FEE_rounding))","v":-38613991.907356501},-33113991.907356501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A762=1,PMF_1st=0),0,ROUND(IF(A762=1,AI762,AL761)*OFFSET(Input!$O$27,IF(A762=121,-1,0)+MIN(B762,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A762=1,PMF_1st=0),0,IF(SUM($K$5:$L762)-$AU761>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B761,B762),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C762-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[759,64,3,null,103,{"$f":"IF(A763=\"\",\"\",IF(A763=1,Age_Full_Month,IF(F762=11,0,F762+1)))","v":2},103,0,{"$f":"IF(A763=\"\",\"\",IF(AND(F763=11,G763=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H763-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C763-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B763,99),0,1,1)*K763,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E763,0,1,1)*L763,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*M763,FEE_rounding)","v":0},0,0,{"$f":"IF(C763>=1,ROUND(K763*OFFSET(Input!$U$27,B763,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B763=1,0,IF($C763>=1,ROUND(OFFSET(Input!$X$27,B763,0,1,1)*AL762,AV_rounding),0))","v":0},{"$f":"IF(B763=1,0,IF(C763=1,ROUND(OFFSET(Input!$W$27,B763,0,1,1)*AVERAGE($AI$5,$AL$5:$AL761),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),OFFSET(Input!$G$27,B763,0,1,1)-AE763,0)","v":0},{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),MIN(OFFSET(Input!$G$27,B763,0,1,1),AP762),0)","v":0},0,0,0,0,0,0,0,-38613991.907356501,-38786636.907356501,-38882295.2175304,-38882295.2175304,{"$f":"IF(A763=\"\",\"\",AL763-ROUND(AL763*OFFSET(Input!$S$27,$B763,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A763=\"\",\"\",ROUND(AP763*(1-OFFSET(Input!$T$27,MIN(B763,10),0,1,1)),2*FEE_rounding))","v":-38882295.2175304},-33382295.2175304,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A763=1,PMF_1st=0),0,ROUND(IF(A763=1,AI763,AL762)*OFFSET(Input!$O$27,IF(A763=121,-1,0)+MIN(B763,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A763=1,PMF_1st=0),0,IF(SUM($K$5:$L763)-$AU762>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B762,B763),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C763-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[760,64,4,null,103,{"$f":"IF(A764=\"\",\"\",IF(A764=1,Age_Full_Month,IF(F763=11,0,F763+1)))","v":3},103,0,{"$f":"IF(A764=\"\",\"\",IF(AND(F764=11,G764=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H764-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C764-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B764,99),0,1,1)*K764,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E764,0,1,1)*L764,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*M764,FEE_rounding)","v":0},0,0,{"$f":"IF(C764>=1,ROUND(K764*OFFSET(Input!$U$27,B764,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B764=1,0,IF($C764>=1,ROUND(OFFSET(Input!$X$27,B764,0,1,1)*AL763,AV_rounding),0))","v":0},{"$f":"IF(B764=1,0,IF(C764=1,ROUND(OFFSET(Input!$W$27,B764,0,1,1)*AVERAGE($AI$5,$AL$5:$AL762),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),OFFSET(Input!$G$27,B764,0,1,1)-AE764,0)","v":0},{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),MIN(OFFSET(Input!$G$27,B764,0,1,1),AP763),0)","v":0},0,0,0,0,0,0,0,-38882295.2175304,-39054940.2175304,-39151260.236047998,-39151260.236047998,{"$f":"IF(A764=\"\",\"\",AL764-ROUND(AL764*OFFSET(Input!$S$27,$B764,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A764=\"\",\"\",ROUND(AP764*(1-OFFSET(Input!$T$27,MIN(B764,10),0,1,1)),2*FEE_rounding))","v":-39151260.236047998},-33651260.236047998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A764=1,PMF_1st=0),0,ROUND(IF(A764=1,AI764,AL763)*OFFSET(Input!$O$27,IF(A764=121,-1,0)+MIN(B764,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A764=1,PMF_1st=0),0,IF(SUM($K$5:$L764)-$AU763>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B763,B764),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C764-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[761,64,5,null,103,{"$f":"IF(A765=\"\",\"\",IF(A765=1,Age_Full_Month,IF(F764=11,0,F764+1)))","v":4},103,0,{"$f":"IF(A765=\"\",\"\",IF(AND(F765=11,G765=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H765-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C765-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B765,99),0,1,1)*K765,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E765,0,1,1)*L765,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*M765,FEE_rounding)","v":0},0,0,{"$f":"IF(C765>=1,ROUND(K765*OFFSET(Input!$U$27,B765,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B765=1,0,IF($C765>=1,ROUND(OFFSET(Input!$X$27,B765,0,1,1)*AL764,AV_rounding),0))","v":0},{"$f":"IF(B765=1,0,IF(C765=1,ROUND(OFFSET(Input!$W$27,B765,0,1,1)*AVERAGE($AI$5,$AL$5:$AL763),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),OFFSET(Input!$G$27,B765,0,1,1)-AE765,0)","v":0},{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),MIN(OFFSET(Input!$G$27,B765,0,1,1),AP764),0)","v":0},0,0,0,0,0,0,0,-39151260.236047998,-39323905.236047998,-39420888.594860598,-39420888.594860598,{"$f":"IF(A765=\"\",\"\",AL765-ROUND(AL765*OFFSET(Input!$S$27,$B765,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A765=\"\",\"\",ROUND(AP765*(1-OFFSET(Input!$T$27,MIN(B765,10),0,1,1)),2*FEE_rounding))","v":-39420888.594860598},-33920888.594860598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A765=1,PMF_1st=0),0,ROUND(IF(A765=1,AI765,AL764)*OFFSET(Input!$O$27,IF(A765=121,-1,0)+MIN(B765,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A765=1,PMF_1st=0),0,IF(SUM($K$5:$L765)-$AU764>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B764,B765),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C765-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[762,64,6,null,103,{"$f":"IF(A766=\"\",\"\",IF(A766=1,Age_Full_Month,IF(F765=11,0,F765+1)))","v":5},103,0,{"$f":"IF(A766=\"\",\"\",IF(AND(F766=11,G766=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H766-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C766-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B766,99),0,1,1)*K766,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E766,0,1,1)*L766,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*M766,FEE_rounding)","v":0},0,0,{"$f":"IF(C766>=1,ROUND(K766*OFFSET(Input!$U$27,B766,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B766=1,0,IF($C766>=1,ROUND(OFFSET(Input!$X$27,B766,0,1,1)*AL765,AV_rounding),0))","v":0},{"$f":"IF(B766=1,0,IF(C766=1,ROUND(OFFSET(Input!$W$27,B766,0,1,1)*AVERAGE($AI$5,$AL$5:$AL764),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),OFFSET(Input!$G$27,B766,0,1,1)-AE766,0)","v":0},{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),MIN(OFFSET(Input!$G$27,B766,0,1,1),AP765),0)","v":0},0,0,0,0,0,0,0,-39420888.594860598,-39593533.594860598,-39691181.929944299,-39691181.929944299,{"$f":"IF(A766=\"\",\"\",AL766-ROUND(AL766*OFFSET(Input!$S$27,$B766,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A766=\"\",\"\",ROUND(AP766*(1-OFFSET(Input!$T$27,MIN(B766,10),0,1,1)),2*FEE_rounding))","v":-39691181.929944299},-34191181.929944299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A766=1,PMF_1st=0),0,ROUND(IF(A766=1,AI766,AL765)*OFFSET(Input!$O$27,IF(A766=121,-1,0)+MIN(B766,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A766=1,PMF_1st=0),0,IF(SUM($K$5:$L766)-$AU765>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B765,B766),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C766-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[763,64,7,null,103,{"$f":"IF(A767=\"\",\"\",IF(A767=1,Age_Full_Month,IF(F766=11,0,F766+1)))","v":6},103,0,{"$f":"IF(A767=\"\",\"\",IF(AND(F767=11,G767=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H767-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C767-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B767,99),0,1,1)*K767,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E767,0,1,1)*L767,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*M767,FEE_rounding)","v":0},0,0,{"$f":"IF(C767>=1,ROUND(K767*OFFSET(Input!$U$27,B767,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B767=1,0,IF($C767>=1,ROUND(OFFSET(Input!$X$27,B767,0,1,1)*AL766,AV_rounding),0))","v":0},{"$f":"IF(B767=1,0,IF(C767=1,ROUND(OFFSET(Input!$W$27,B767,0,1,1)*AVERAGE($AI$5,$AL$5:$AL765),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),OFFSET(Input!$G$27,B767,0,1,1)-AE767,0)","v":0},{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),MIN(OFFSET(Input!$G$27,B767,0,1,1),AP766),0)","v":0},0,0,0,0,0,0,0,-39691181.929944299,-39863826.929944299,-39962141.881310001,-39962141.881310001,{"$f":"IF(A767=\"\",\"\",AL767-ROUND(AL767*OFFSET(Input!$S$27,$B767,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A767=\"\",\"\",ROUND(AP767*(1-OFFSET(Input!$T$27,MIN(B767,10),0,1,1)),2*FEE_rounding))","v":-39962141.881310001},-34462141.881310001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A767=1,PMF_1st=0),0,ROUND(IF(A767=1,AI767,AL766)*OFFSET(Input!$O$27,IF(A767=121,-1,0)+MIN(B767,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A767=1,PMF_1st=0),0,IF(SUM($K$5:$L767)-$AU766>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B766,B767),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C767-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[764,64,8,null,103,{"$f":"IF(A768=\"\",\"\",IF(A768=1,Age_Full_Month,IF(F767=11,0,F767+1)))","v":7},103,0,{"$f":"IF(A768=\"\",\"\",IF(AND(F768=11,G768=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H768-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C768-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B768,99),0,1,1)*K768,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E768,0,1,1)*L768,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*M768,FEE_rounding)","v":0},0,0,{"$f":"IF(C768>=1,ROUND(K768*OFFSET(Input!$U$27,B768,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B768=1,0,IF($C768>=1,ROUND(OFFSET(Input!$X$27,B768,0,1,1)*AL767,AV_rounding),0))","v":0},{"$f":"IF(B768=1,0,IF(C768=1,ROUND(OFFSET(Input!$W$27,B768,0,1,1)*AVERAGE($AI$5,$AL$5:$AL766),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),OFFSET(Input!$G$27,B768,0,1,1)-AE768,0)","v":0},{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),MIN(OFFSET(Input!$G$27,B768,0,1,1),AP767),0)","v":0},0,0,0,0,0,0,0,-39962141.881310001,-40134786.881310001,-40233770.093013197,-40233770.093013197,{"$f":"IF(A768=\"\",\"\",AL768-ROUND(AL768*OFFSET(Input!$S$27,$B768,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A768=\"\",\"\",ROUND(AP768*(1-OFFSET(Input!$T$27,MIN(B768,10),0,1,1)),2*FEE_rounding))","v":-40233770.093013197},-34733770.093013197,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A768=1,PMF_1st=0),0,ROUND(IF(A768=1,AI768,AL767)*OFFSET(Input!$O$27,IF(A768=121,-1,0)+MIN(B768,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A768=1,PMF_1st=0),0,IF(SUM($K$5:$L768)-$AU767>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B767,B768),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C768-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[765,64,9,null,103,{"$f":"IF(A769=\"\",\"\",IF(A769=1,Age_Full_Month,IF(F768=11,0,F768+1)))","v":8},103,0,{"$f":"IF(A769=\"\",\"\",IF(AND(F769=11,G769=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H769-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C769-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B769,99),0,1,1)*K769,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E769,0,1,1)*L769,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*M769,FEE_rounding)","v":0},0,0,{"$f":"IF(C769>=1,ROUND(K769*OFFSET(Input!$U$27,B769,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B769=1,0,IF($C769>=1,ROUND(OFFSET(Input!$X$27,B769,0,1,1)*AL768,AV_rounding),0))","v":0},{"$f":"IF(B769=1,0,IF(C769=1,ROUND(OFFSET(Input!$W$27,B769,0,1,1)*AVERAGE($AI$5,$AL$5:$AL767),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),OFFSET(Input!$G$27,B769,0,1,1)-AE769,0)","v":0},{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),MIN(OFFSET(Input!$G$27,B769,0,1,1),AP768),0)","v":0},0,0,0,0,0,0,0,-40233770.093013197,-40406415.093013197,-40506068.213164203,-40506068.213164203,{"$f":"IF(A769=\"\",\"\",AL769-ROUND(AL769*OFFSET(Input!$S$27,$B769,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A769=\"\",\"\",ROUND(AP769*(1-OFFSET(Input!$T$27,MIN(B769,10),0,1,1)),2*FEE_rounding))","v":-40506068.213164203},-35006068.213164203,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A769=1,PMF_1st=0),0,ROUND(IF(A769=1,AI769,AL768)*OFFSET(Input!$O$27,IF(A769=121,-1,0)+MIN(B769,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A769=1,PMF_1st=0),0,IF(SUM($K$5:$L769)-$AU768>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B768,B769),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C769-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[766,64,10,null,103,{"$f":"IF(A770=\"\",\"\",IF(A770=1,Age_Full_Month,IF(F769=11,0,F769+1)))","v":9},103,0,{"$f":"IF(A770=\"\",\"\",IF(AND(F770=11,G770=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H770-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C770-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B770,99),0,1,1)*K770,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E770,0,1,1)*L770,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*M770,FEE_rounding)","v":0},0,0,{"$f":"IF(C770>=1,ROUND(K770*OFFSET(Input!$U$27,B770,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B770=1,0,IF($C770>=1,ROUND(OFFSET(Input!$X$27,B770,0,1,1)*AL769,AV_rounding),0))","v":0},{"$f":"IF(B770=1,0,IF(C770=1,ROUND(OFFSET(Input!$W$27,B770,0,1,1)*AVERAGE($AI$5,$AL$5:$AL768),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),OFFSET(Input!$G$27,B770,0,1,1)-AE770,0)","v":0},{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),MIN(OFFSET(Input!$G$27,B770,0,1,1),AP769),0)","v":0},0,0,0,0,0,0,0,-40506068.213164203,-40678713.213164203,-40779037.893937998,-40779037.893937998,{"$f":"IF(A770=\"\",\"\",AL770-ROUND(AL770*OFFSET(Input!$S$27,$B770,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A770=\"\",\"\",ROUND(AP770*(1-OFFSET(Input!$T$27,MIN(B770,10),0,1,1)),2*FEE_rounding))","v":-40779037.893937998},-35279037.893937998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A770=1,PMF_1st=0),0,ROUND(IF(A770=1,AI770,AL769)*OFFSET(Input!$O$27,IF(A770=121,-1,0)+MIN(B770,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A770=1,PMF_1st=0),0,IF(SUM($K$5:$L770)-$AU769>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B769,B770),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C770-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[767,64,11,null,103,{"$f":"IF(A771=\"\",\"\",IF(A771=1,Age_Full_Month,IF(F770=11,0,F770+1)))","v":10},103,0,{"$f":"IF(A771=\"\",\"\",IF(AND(F771=11,G771=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H771-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C771-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B771,99),0,1,1)*K771,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E771,0,1,1)*L771,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*M771,FEE_rounding)","v":0},0,0,{"$f":"IF(C771>=1,ROUND(K771*OFFSET(Input!$U$27,B771,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B771=1,0,IF($C771>=1,ROUND(OFFSET(Input!$X$27,B771,0,1,1)*AL770,AV_rounding),0))","v":0},{"$f":"IF(B771=1,0,IF(C771=1,ROUND(OFFSET(Input!$W$27,B771,0,1,1)*AVERAGE($AI$5,$AL$5:$AL769),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),OFFSET(Input!$G$27,B771,0,1,1)-AE771,0)","v":0},{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),MIN(OFFSET(Input!$G$27,B771,0,1,1),AP770),0)","v":0},0,0,0,0,0,0,0,-40779037.893937998,-40951682.893937998,-41052680.791584298,-41052680.791584298,{"$f":"IF(A771=\"\",\"\",AL771-ROUND(AL771*OFFSET(Input!$S$27,$B771,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A771=\"\",\"\",ROUND(AP771*(1-OFFSET(Input!$T$27,MIN(B771,10),0,1,1)),2*FEE_rounding))","v":-41052680.791584298},-35552680.791584298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A771=1,PMF_1st=0),0,ROUND(IF(A771=1,AI771,AL770)*OFFSET(Input!$O$27,IF(A771=121,-1,0)+MIN(B771,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A771=1,PMF_1st=0),0,IF(SUM($K$5:$L771)-$AU770>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B770,B771),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C771-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[768,64,12,null,103,{"$f":"IF(A772=\"\",\"\",IF(A772=1,Age_Full_Month,IF(F771=11,0,F771+1)))","v":11},103,0,{"$f":"IF(A772=\"\",\"\",IF(AND(F772=11,G772=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H772-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C772-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B772,99),0,1,1)*K772,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E772,0,1,1)*L772,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*M772,FEE_rounding)","v":0},0,0,{"$f":"IF(C772>=1,ROUND(K772*OFFSET(Input!$U$27,B772,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B772=1,0,IF($C772>=1,ROUND(OFFSET(Input!$X$27,B772,0,1,1)*AL771,AV_rounding),0))","v":0},{"$f":"IF(B772=1,0,IF(C772=1,ROUND(OFFSET(Input!$W$27,B772,0,1,1)*AVERAGE($AI$5,$AL$5:$AL770),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),OFFSET(Input!$G$27,B772,0,1,1)-AE772,0)","v":0},{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),MIN(OFFSET(Input!$G$27,B772,0,1,1),AP771),0)","v":0},0,0,0,0,0,0,0,-41052680.791584298,-41225325.791584298,-41326998.566437498,-41326998.566437498,{"$f":"IF(A772=\"\",\"\",AL772-ROUND(AL772*OFFSET(Input!$S$27,$B772,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A772=\"\",\"\",ROUND(AP772*(1-OFFSET(Input!$T$27,MIN(B772,10),0,1,1)),2*FEE_rounding))","v":-41326998.566437498},-35826998.566437498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A772=1,PMF_1st=0),0,ROUND(IF(A772=1,AI772,AL771)*OFFSET(Input!$O$27,IF(A772=121,-1,0)+MIN(B772,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A772=1,PMF_1st=0),0,IF(SUM($K$5:$L772)-$AU771>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B771,B772),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C772-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[769,65,1,null,{"$f":"IF($A773=\"\",\"\",Age_Insured+B773-1)","v":104},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Month,IF(F772=11,0,F772+1)))","v":0},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Year,IF(F772=11,G772+1,G772)))","v":104},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),DAY(EOMONTH((SignYY+INT(A773/12)+1911)&\"/\"&(IF(MOD(SignMM+A773-1,12)=0,12,MOD(SignMM+A773-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H773-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B773-1>=BPP,\"\",IF(AS772>0,1,0))","v":""},{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,IF(($BJ773+$AL772+$AP772+$AW773)/($BJ773+$AL772+$AP772)>$BK773,VLOOKUP($B773,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K773=0,0,IF(MOD(C773-1,12/Prem_Freq)=0,VLOOKUP(B773,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C773=1,VLOOKUP(B773,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C773-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B773,99),0,1,1)*K773,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E773,0,1,1)*L773,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*M773,FEE_rounding)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,K773-N773))","v":0},{"$f":"IF(A774=\"\",\"\",IF(K773=\"*****\",\"*****\",L773-O773+M773-P773))","v":0},{"$f":"IF(C773>=1,ROUND(K773*OFFSET(Input!$U$27,B773,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B773=1,0,IF($C773>=1,ROUND(OFFSET(Input!$X$27,B773,0,1,1)*AL772,AV_rounding),0))","v":0},{"$f":"IF(B773=1,0,IF(C773=1,ROUND(OFFSET(Input!$W$27,B773,0,1,1)*AVERAGE($AI$5,$AL$5:$AL771),AV_rounding),0))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,BA773,AI773))","v":0},{"$f":"IF(E773=\"\",\"\",IF(SUM(AI773,-V773)>BB773,BB773,SUM(AI773,-V773)))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,0,BA773-AI773))","v":172645},0,0,{"$f":"IF(E773=\" \",\" \",IF(Z773<BI772+BC773+BE773+BD773*0+BF773,BI772+BC773+BE773+BD773*0+BF773-BI772-Z773,0))","v":0},0,0,{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),OFFSET(Input!$G$27,B773,0,1,1)-AE773,0)","v":0},{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),MIN(OFFSET(Input!$G$27,B773,0,1,1),AP772),0)","v":0},{"$f":"IF(A774=\"\",\"\",AF772+AD773+AE773)","v":0},0,0,{"$f":"IF(A773=\"\",\"\",AL772+Q773+R773*0+IF(A773=1,0,SUM(S773:U773)))","v":0},{"$f":"IF(A773=\"\",\"\",AI773-V773-W773-Z773-AD773)","v":0},{"$f":"ROUND((AJ773-AB773)*(1+IRR_1)^(1/12)+IF(A773=1,S773,0),AV_rounding)","v":0},{"$f":"ROUND(AK773-AG773,AV_rounding)","v":0},-41326998.566437498,-41499643.566437498,{"$f":"ROUND((AN773-AC773)*(1+IRR_1)^(1/12),AV_rounding)","v":-41601992.882926799},{"$f":"ROUND(AO773-AH773,AV_rounding)","v":-41601992.882926799},{"$f":"IF(A773=\"\",\"\",AL773-ROUND(AL773*OFFSET(Input!$S$27,$B773,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A773=\"\",\"\",ROUND(AP773*(1-OFFSET(Input!$T$27,MIN(B773,10),0,1,1)),2*FEE_rounding))","v":-41601992.882926799},{"$f":"AW773+AL773+AP773","v":-36101992.882926799},0,{"$f":"IF(A774=\"\",\"\",AU772+AD773+AE773)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,Q773+R773))","v":0},5500000,5500000,{"$f":"IF(A773=1,K773,MAX(AY772+K773-AD772-AE772,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ773/100000*VLOOKUP(Age_Insured+B773-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I773>0,I773/H773,1),2*FEE_rounding)*IF(G774>14,1,0)*IF(AND(I773=0,H773>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A773=1,PMF_1st=0),0,ROUND(IF(A773=1,AI773,AL772)*OFFSET(Input!$O$27,IF(A773=121,-1,0)+MIN(B773,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A773=1,PMF_1st=0),0,IF(SUM($K$5:$L773)-$AU772>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B772,B773),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A773+1","v":770},{"$f":"IF($A774=\"\",\"\",INT((A774-1)/12)+1)","v":65},{"$f":"IF($A774=\"\",\"\",MOD((A774-1),12)+1)","v":2},null,104,{"$f":"IF(A774=\"\",\"\",IF(A774=1,Age_Full_Month,IF(F773=11,0,F773+1)))","v":1},104,0,{"$f":"IF(A774=\"\",\"\",IF(AND(F774=11,G774=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H774-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C774-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B774,99),0,1,1)*K774,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E774,0,1,1)*L774,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*M774,FEE_rounding)","v":0},0,0,{"$f":"IF(C774>=1,ROUND(K774*OFFSET(Input!$U$27,B774,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B774=1,0,IF($C774>=1,ROUND(OFFSET(Input!$X$27,B774,0,1,1)*AL773,AV_rounding),0))","v":0},{"$f":"IF(B774=1,0,IF(C774=1,ROUND(OFFSET(Input!$W$27,B774,0,1,1)*AVERAGE($AI$5,$AL$5:$AL772),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q774+R774","v":0},{"$f":"IF(E774=\" \",\" \",IF(AI774+AM774-V774>BI773+BC774+BD774+BF774+BE774,BI773+BC774+BD774+BF774+BE774,MAX(AI774+AM774-V774,0)))","v":0},0,{"$f":"BG774","v":0},{"$f":"BH774","v":0},{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),OFFSET(Input!$G$27,B774,0,1,1)-AE774,0)","v":0},{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),MIN(OFFSET(Input!$G$27,B774,0,1,1),AP773),0)","v":0},0,0,0,0,0,0,0,{"$f":"R774+AO773","v":-41601992.882926799},{"$f":"AM774-X774-AA774-AE774","v":-41774637.882926799},-41877665.4095864,-41877665.4095864,{"$f":"IF(A774=\"\",\"\",AL774-ROUND(AL774*OFFSET(Input!$S$27,$B774,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A774=\"\",\"\",ROUND(AP774*(1-OFFSET(Input!$T$27,MIN(B774,10),0,1,1)),2*FEE_rounding))","v":-41877665.4095864},-36377665.4095864,0,0,0,{"$f":"AW773","v":5500000},{"$f":"AW774+AI774","v":5500000},3000000,{"$f":"IF(A774=\"\",\"\",AW774)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A774=1,PMF_1st=0),0,ROUND(IF(A774=1,AI774,AL773)*OFFSET(Input!$O$27,IF(A774=121,-1,0)+MIN(B774,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A774=1,PMF_1st=0),0,IF(SUM($K$5:$L774)-$AU773>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B773,B774),21),0,1,1)))","v":0},null,null,{"$f":"BI773+BC774+BD774+BE774+BF774-Z774-AA774","v":0},{"$f":"IF(MOD($C774-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E774<=30,1.9,IF($E774<=40,1.6,IF($E774<=50,1.4,IF($E774<=60,1.2,IF($E774<=70,1.1,IF($E774<=90,1.02,1))))))","v":1}]
[771,65,3,null,104,{"$f":"IF(A775=\"\",\"\",IF(A775=1,Age_Full_Month,IF(F774=11,0,F774+1)))","v":2},104,0,{"$f":"IF(A775=\"\",\"\",IF(AND(F775=11,G775=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H775-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C775-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B775,99),0,1,1)*K775,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E775,0,1,1)*L775,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*M775,FEE_rounding)","v":0},0,0,{"$f":"IF(C775>=1,ROUND(K775*OFFSET(Input!$U$27,B775,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B775=1,0,IF($C775>=1,ROUND(OFFSET(Input!$X$27,B775,0,1,1)*AL774,AV_rounding),0))","v":0},{"$f":"IF(B775=1,0,IF(C775=1,ROUND(OFFSET(Input!$W$27,B775,0,1,1)*AVERAGE($AI$5,$AL$5:$AL773),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),OFFSET(Input!$G$27,B775,0,1,1)-AE775,0)","v":0},{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),MIN(OFFSET(Input!$G$27,B775,0,1,1),AP774),0)","v":0},0,0,0,0,0,0,0,-41877665.4095864,-42050310.4095864,-42154017.819065496,-42154017.819065496,{"$f":"IF(A775=\"\",\"\",AL775-ROUND(AL775*OFFSET(Input!$S$27,$B775,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A775=\"\",\"\",ROUND(AP775*(1-OFFSET(Input!$T$27,MIN(B775,10),0,1,1)),2*FEE_rounding))","v":-42154017.819065496},-36654017.819065496,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A775=1,PMF_1st=0),0,ROUND(IF(A775=1,AI775,AL774)*OFFSET(Input!$O$27,IF(A775=121,-1,0)+MIN(B775,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A775=1,PMF_1st=0),0,IF(SUM($K$5:$L775)-$AU774>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B774,B775),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C775-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[772,65,4,null,104,{"$f":"IF(A776=\"\",\"\",IF(A776=1,Age_Full_Month,IF(F775=11,0,F775+1)))","v":3},104,0,{"$f":"IF(A776=\"\",\"\",IF(AND(F776=11,G776=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H776-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C776-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B776,99),0,1,1)*K776,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E776,0,1,1)*L776,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*M776,FEE_rounding)","v":0},0,0,{"$f":"IF(C776>=1,ROUND(K776*OFFSET(Input!$U$27,B776,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B776=1,0,IF($C776>=1,ROUND(OFFSET(Input!$X$27,B776,0,1,1)*AL775,AV_rounding),0))","v":0},{"$f":"IF(B776=1,0,IF(C776=1,ROUND(OFFSET(Input!$W$27,B776,0,1,1)*AVERAGE($AI$5,$AL$5:$AL774),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),OFFSET(Input!$G$27,B776,0,1,1)-AE776,0)","v":0},{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),MIN(OFFSET(Input!$G$27,B776,0,1,1),AP775),0)","v":0},0,0,0,0,0,0,0,-42154017.819065496,-42326662.819065496,-42431051.788138703,-42431051.788138703,{"$f":"IF(A776=\"\",\"\",AL776-ROUND(AL776*OFFSET(Input!$S$27,$B776,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A776=\"\",\"\",ROUND(AP776*(1-OFFSET(Input!$T$27,MIN(B776,10),0,1,1)),2*FEE_rounding))","v":-42431051.788138703},-36931051.788138703,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A776=1,PMF_1st=0),0,ROUND(IF(A776=1,AI776,AL775)*OFFSET(Input!$O$27,IF(A776=121,-1,0)+MIN(B776,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A776=1,PMF_1st=0),0,IF(SUM($K$5:$L776)-$AU775>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B775,B776),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C776-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[773,65,5,null,104,{"$f":"IF(A777=\"\",\"\",IF(A777=1,Age_Full_Month,IF(F776=11,0,F776+1)))","v":4},104,0,{"$f":"IF(A777=\"\",\"\",IF(AND(F777=11,G777=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H777-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C777-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B777,99),0,1,1)*K777,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E777,0,1,1)*L777,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*M777,FEE_rounding)","v":0},0,0,{"$f":"IF(C777>=1,ROUND(K777*OFFSET(Input!$U$27,B777,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B777=1,0,IF($C777>=1,ROUND(OFFSET(Input!$X$27,B777,0,1,1)*AL776,AV_rounding),0))","v":0},{"$f":"IF(B777=1,0,IF(C777=1,ROUND(OFFSET(Input!$W$27,B777,0,1,1)*AVERAGE($AI$5,$AL$5:$AL775),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),OFFSET(Input!$G$27,B777,0,1,1)-AE777,0)","v":0},{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),MIN(OFFSET(Input!$G$27,B777,0,1,1),AP776),0)","v":0},0,0,0,0,0,0,0,-42431051.788138703,-42603696.788138703,-42708768.997715697,-42708768.997715697,{"$f":"IF(A777=\"\",\"\",AL777-ROUND(AL777*OFFSET(Input!$S$27,$B777,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A777=\"\",\"\",ROUND(AP777*(1-OFFSET(Input!$T$27,MIN(B777,10),0,1,1)),2*FEE_rounding))","v":-42708768.997715697},-37208768.997715697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A777=1,PMF_1st=0),0,ROUND(IF(A777=1,AI777,AL776)*OFFSET(Input!$O$27,IF(A777=121,-1,0)+MIN(B777,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A777=1,PMF_1st=0),0,IF(SUM($K$5:$L777)-$AU776>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B776,B777),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C777-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[774,65,6,null,104,{"$f":"IF(A778=\"\",\"\",IF(A778=1,Age_Full_Month,IF(F777=11,0,F777+1)))","v":5},104,0,{"$f":"IF(A778=\"\",\"\",IF(AND(F778=11,G778=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H778-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C778-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B778,99),0,1,1)*K778,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E778,0,1,1)*L778,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*M778,FEE_rounding)","v":0},0,0,{"$f":"IF(C778>=1,ROUND(K778*OFFSET(Input!$U$27,B778,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B778=1,0,IF($C778>=1,ROUND(OFFSET(Input!$X$27,B778,0,1,1)*AL777,AV_rounding),0))","v":0},{"$f":"IF(B778=1,0,IF(C778=1,ROUND(OFFSET(Input!$W$27,B778,0,1,1)*AVERAGE($AI$5,$AL$5:$AL776),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),OFFSET(Input!$G$27,B778,0,1,1)-AE778,0)","v":0},{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),MIN(OFFSET(Input!$G$27,B778,0,1,1),AP777),0)","v":0},0,0,0,0,0,0,0,-42708768.997715697,-42881413.997715697,-42987171.132851899,-42987171.132851899,{"$f":"IF(A778=\"\",\"\",AL778-ROUND(AL778*OFFSET(Input!$S$27,$B778,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A778=\"\",\"\",ROUND(AP778*(1-OFFSET(Input!$T$27,MIN(B778,10),0,1,1)),2*FEE_rounding))","v":-42987171.132851899},-37487171.132851899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A778=1,PMF_1st=0),0,ROUND(IF(A778=1,AI778,AL777)*OFFSET(Input!$O$27,IF(A778=121,-1,0)+MIN(B778,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A778=1,PMF_1st=0),0,IF(SUM($K$5:$L778)-$AU777>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B777,B778),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C778-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[775,65,7,null,104,{"$f":"IF(A779=\"\",\"\",IF(A779=1,Age_Full_Month,IF(F778=11,0,F778+1)))","v":6},104,0,{"$f":"IF(A779=\"\",\"\",IF(AND(F779=11,G779=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H779-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C779-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B779,99),0,1,1)*K779,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E779,0,1,1)*L779,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*M779,FEE_rounding)","v":0},0,0,{"$f":"IF(C779>=1,ROUND(K779*OFFSET(Input!$U$27,B779,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B779=1,0,IF($C779>=1,ROUND(OFFSET(Input!$X$27,B779,0,1,1)*AL778,AV_rounding),0))","v":0},{"$f":"IF(B779=1,0,IF(C779=1,ROUND(OFFSET(Input!$W$27,B779,0,1,1)*AVERAGE($AI$5,$AL$5:$AL777),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),OFFSET(Input!$G$27,B779,0,1,1)-AE779,0)","v":0},{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),MIN(OFFSET(Input!$G$27,B779,0,1,1),AP778),0)","v":0},0,0,0,0,0,0,0,-42987171.132851899,-43159816.132851899,-43266259.882758498,-43266259.882758498,{"$f":"IF(A779=\"\",\"\",AL779-ROUND(AL779*OFFSET(Input!$S$27,$B779,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A779=\"\",\"\",ROUND(AP779*(1-OFFSET(Input!$T$27,MIN(B779,10),0,1,1)),2*FEE_rounding))","v":-43266259.882758498},-37766259.882758498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A779=1,PMF_1st=0),0,ROUND(IF(A779=1,AI779,AL778)*OFFSET(Input!$O$27,IF(A779=121,-1,0)+MIN(B779,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A779=1,PMF_1st=0),0,IF(SUM($K$5:$L779)-$AU778>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B778,B779),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C779-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[776,65,8,null,104,{"$f":"IF(A780=\"\",\"\",IF(A780=1,Age_Full_Month,IF(F779=11,0,F779+1)))","v":7},104,0,{"$f":"IF(A780=\"\",\"\",IF(AND(F780=11,G780=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H780-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C780-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B780,99),0,1,1)*K780,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E780,0,1,1)*L780,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*M780,FEE_rounding)","v":0},0,0,{"$f":"IF(C780>=1,ROUND(K780*OFFSET(Input!$U$27,B780,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B780=1,0,IF($C780>=1,ROUND(OFFSET(Input!$X$27,B780,0,1,1)*AL779,AV_rounding),0))","v":0},{"$f":"IF(B780=1,0,IF(C780=1,ROUND(OFFSET(Input!$W$27,B780,0,1,1)*AVERAGE($AI$5,$AL$5:$AL778),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),OFFSET(Input!$G$27,B780,0,1,1)-AE780,0)","v":0},{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),MIN(OFFSET(Input!$G$27,B780,0,1,1),AP779),0)","v":0},0,0,0,0,0,0,0,-43266259.882758498,-43438904.882758498,-43546036.940812796,-43546036.940812796,{"$f":"IF(A780=\"\",\"\",AL780-ROUND(AL780*OFFSET(Input!$S$27,$B780,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A780=\"\",\"\",ROUND(AP780*(1-OFFSET(Input!$T$27,MIN(B780,10),0,1,1)),2*FEE_rounding))","v":-43546036.940812796},-38046036.940812796,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A780=1,PMF_1st=0),0,ROUND(IF(A780=1,AI780,AL779)*OFFSET(Input!$O$27,IF(A780=121,-1,0)+MIN(B780,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A780=1,PMF_1st=0),0,IF(SUM($K$5:$L780)-$AU779>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B779,B780),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C780-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[777,65,9,null,104,{"$f":"IF(A781=\"\",\"\",IF(A781=1,Age_Full_Month,IF(F780=11,0,F780+1)))","v":8},104,0,{"$f":"IF(A781=\"\",\"\",IF(AND(F781=11,G781=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H781-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C781-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B781,99),0,1,1)*K781,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E781,0,1,1)*L781,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*M781,FEE_rounding)","v":0},0,0,{"$f":"IF(C781>=1,ROUND(K781*OFFSET(Input!$U$27,B781,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B781=1,0,IF($C781>=1,ROUND(OFFSET(Input!$X$27,B781,0,1,1)*AL780,AV_rounding),0))","v":0},{"$f":"IF(B781=1,0,IF(C781=1,ROUND(OFFSET(Input!$W$27,B781,0,1,1)*AVERAGE($AI$5,$AL$5:$AL779),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),OFFSET(Input!$G$27,B781,0,1,1)-AE781,0)","v":0},{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),MIN(OFFSET(Input!$G$27,B781,0,1,1),AP780),0)","v":0},0,0,0,0,0,0,0,-43546036.940812796,-43718681.940812796,-43826504.004568398,-43826504.004568398,{"$f":"IF(A781=\"\",\"\",AL781-ROUND(AL781*OFFSET(Input!$S$27,$B781,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A781=\"\",\"\",ROUND(AP781*(1-OFFSET(Input!$T$27,MIN(B781,10),0,1,1)),2*FEE_rounding))","v":-43826504.004568398},-38326504.004568398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A781=1,PMF_1st=0),0,ROUND(IF(A781=1,AI781,AL780)*OFFSET(Input!$O$27,IF(A781=121,-1,0)+MIN(B781,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A781=1,PMF_1st=0),0,IF(SUM($K$5:$L781)-$AU780>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B780,B781),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C781-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[778,65,10,null,104,{"$f":"IF(A782=\"\",\"\",IF(A782=1,Age_Full_Month,IF(F781=11,0,F781+1)))","v":9},104,0,{"$f":"IF(A782=\"\",\"\",IF(AND(F782=11,G782=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H782-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C782-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B782,99),0,1,1)*K782,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E782,0,1,1)*L782,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*M782,FEE_rounding)","v":0},0,0,{"$f":"IF(C782>=1,ROUND(K782*OFFSET(Input!$U$27,B782,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B782=1,0,IF($C782>=1,ROUND(OFFSET(Input!$X$27,B782,0,1,1)*AL781,AV_rounding),0))","v":0},{"$f":"IF(B782=1,0,IF(C782=1,ROUND(OFFSET(Input!$W$27,B782,0,1,1)*AVERAGE($AI$5,$AL$5:$AL780),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),OFFSET(Input!$G$27,B782,0,1,1)-AE782,0)","v":0},{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),MIN(OFFSET(Input!$G$27,B782,0,1,1),AP781),0)","v":0},0,0,0,0,0,0,0,-43826504.004568398,-43999149.004568398,-44107662.775765397,-44107662.775765397,{"$f":"IF(A782=\"\",\"\",AL782-ROUND(AL782*OFFSET(Input!$S$27,$B782,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A782=\"\",\"\",ROUND(AP782*(1-OFFSET(Input!$T$27,MIN(B782,10),0,1,1)),2*FEE_rounding))","v":-44107662.775765397},-38607662.775765397,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A782=1,PMF_1st=0),0,ROUND(IF(A782=1,AI782,AL781)*OFFSET(Input!$O$27,IF(A782=121,-1,0)+MIN(B782,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A782=1,PMF_1st=0),0,IF(SUM($K$5:$L782)-$AU781>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B781,B782),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C782-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[779,65,11,null,104,{"$f":"IF(A783=\"\",\"\",IF(A783=1,Age_Full_Month,IF(F782=11,0,F782+1)))","v":10},104,0,{"$f":"IF(A783=\"\",\"\",IF(AND(F783=11,G783=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H783-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C783-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B783,99),0,1,1)*K783,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E783,0,1,1)*L783,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*M783,FEE_rounding)","v":0},0,0,{"$f":"IF(C783>=1,ROUND(K783*OFFSET(Input!$U$27,B783,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B783=1,0,IF($C783>=1,ROUND(OFFSET(Input!$X$27,B783,0,1,1)*AL782,AV_rounding),0))","v":0},{"$f":"IF(B783=1,0,IF(C783=1,ROUND(OFFSET(Input!$W$27,B783,0,1,1)*AVERAGE($AI$5,$AL$5:$AL781),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),OFFSET(Input!$G$27,B783,0,1,1)-AE783,0)","v":0},{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),MIN(OFFSET(Input!$G$27,B783,0,1,1),AP782),0)","v":0},0,0,0,0,0,0,0,-44107662.775765397,-44280307.775765397,-44389514.960341103,-44389514.960341103,{"$f":"IF(A783=\"\",\"\",AL783-ROUND(AL783*OFFSET(Input!$S$27,$B783,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A783=\"\",\"\",ROUND(AP783*(1-OFFSET(Input!$T$27,MIN(B783,10),0,1,1)),2*FEE_rounding))","v":-44389514.960341103},-38889514.960341103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A783=1,PMF_1st=0),0,ROUND(IF(A783=1,AI783,AL782)*OFFSET(Input!$O$27,IF(A783=121,-1,0)+MIN(B783,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A783=1,PMF_1st=0),0,IF(SUM($K$5:$L783)-$AU782>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B782,B783),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C783-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[780,65,12,null,104,{"$f":"IF(A784=\"\",\"\",IF(A784=1,Age_Full_Month,IF(F783=11,0,F783+1)))","v":11},104,0,{"$f":"IF(A784=\"\",\"\",IF(AND(F784=11,G784=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H784-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C784-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B784,99),0,1,1)*K784,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E784,0,1,1)*L784,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*M784,FEE_rounding)","v":0},0,0,{"$f":"IF(C784>=1,ROUND(K784*OFFSET(Input!$U$27,B784,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B784=1,0,IF($C784>=1,ROUND(OFFSET(Input!$X$27,B784,0,1,1)*AL783,AV_rounding),0))","v":0},{"$f":"IF(B784=1,0,IF(C784=1,ROUND(OFFSET(Input!$W$27,B784,0,1,1)*AVERAGE($AI$5,$AL$5:$AL782),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),OFFSET(Input!$G$27,B784,0,1,1)-AE784,0)","v":0},{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),MIN(OFFSET(Input!$G$27,B784,0,1,1),AP783),0)","v":0},0,0,0,0,0,0,0,-44389514.960341103,-44562159.960341103,-44672062.268439896,-44672062.268439896,{"$f":"IF(A784=\"\",\"\",AL784-ROUND(AL784*OFFSET(Input!$S$27,$B784,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A784=\"\",\"\",ROUND(AP784*(1-OFFSET(Input!$T$27,MIN(B784,10),0,1,1)),2*FEE_rounding))","v":-44672062.268439896},-39172062.268439896,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A784=1,PMF_1st=0),0,ROUND(IF(A784=1,AI784,AL783)*OFFSET(Input!$O$27,IF(A784=121,-1,0)+MIN(B784,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A784=1,PMF_1st=0),0,IF(SUM($K$5:$L784)-$AU783>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B783,B784),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C784-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[781,66,1,null,105,{"$f":"IF(A785=\"\",\"\",IF(A785=1,Age_Full_Month,IF(F784=11,0,F784+1)))","v":0},105,0,{"$f":"IF(A785=\"\",\"\",IF(AND(F785=11,G785=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H785-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C785-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B785,99),0,1,1)*K785,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E785,0,1,1)*L785,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*M785,FEE_rounding)","v":0},0,0,{"$f":"IF(C785>=1,ROUND(K785*OFFSET(Input!$U$27,B785,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B785=1,0,IF($C785>=1,ROUND(OFFSET(Input!$X$27,B785,0,1,1)*AL784,AV_rounding),0))","v":0},{"$f":"IF(B785=1,0,IF(C785=1,ROUND(OFFSET(Input!$W$27,B785,0,1,1)*AVERAGE($AI$5,$AL$5:$AL783),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),OFFSET(Input!$G$27,B785,0,1,1)-AE785,0)","v":0},{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),MIN(OFFSET(Input!$G$27,B785,0,1,1),AP784),0)","v":0},0,0,0,0,0,0,0,-44672062.268439896,-44844707.268439896,-44955306.414423898,-44955306.414423898,{"$f":"IF(A785=\"\",\"\",AL785-ROUND(AL785*OFFSET(Input!$S$27,$B785,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A785=\"\",\"\",ROUND(AP785*(1-OFFSET(Input!$T$27,MIN(B785,10),0,1,1)),2*FEE_rounding))","v":-44955306.414423898},-39455306.414423898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A785=1,PMF_1st=0),0,ROUND(IF(A785=1,AI785,AL784)*OFFSET(Input!$O$27,IF(A785=121,-1,0)+MIN(B785,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A785=1,PMF_1st=0),0,IF(SUM($K$5:$L785)-$AU784>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B784,B785),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C785-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[782,66,2,null,105,{"$f":"IF(A786=\"\",\"\",IF(A786=1,Age_Full_Month,IF(F785=11,0,F785+1)))","v":1},105,0,{"$f":"IF(A786=\"\",\"\",IF(AND(F786=11,G786=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H786-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C786-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B786,99),0,1,1)*K786,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E786,0,1,1)*L786,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*M786,FEE_rounding)","v":0},0,0,{"$f":"IF(C786>=1,ROUND(K786*OFFSET(Input!$U$27,B786,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B786=1,0,IF($C786>=1,ROUND(OFFSET(Input!$X$27,B786,0,1,1)*AL785,AV_rounding),0))","v":0},{"$f":"IF(B786=1,0,IF(C786=1,ROUND(OFFSET(Input!$W$27,B786,0,1,1)*AVERAGE($AI$5,$AL$5:$AL784),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),OFFSET(Input!$G$27,B786,0,1,1)-AE786,0)","v":0},{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),MIN(OFFSET(Input!$G$27,B786,0,1,1),AP785),0)","v":0},0,0,0,0,0,0,0,-44955306.414423898,-45127951.414423898,-45239249.1168833,-45239249.1168833,{"$f":"IF(A786=\"\",\"\",AL786-ROUND(AL786*OFFSET(Input!$S$27,$B786,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A786=\"\",\"\",ROUND(AP786*(1-OFFSET(Input!$T$27,MIN(B786,10),0,1,1)),2*FEE_rounding))","v":-45239249.1168833},-39739249.1168833,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A786=1,PMF_1st=0),0,ROUND(IF(A786=1,AI786,AL785)*OFFSET(Input!$O$27,IF(A786=121,-1,0)+MIN(B786,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A786=1,PMF_1st=0),0,IF(SUM($K$5:$L786)-$AU785>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B785,B786),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C786-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[783,66,3,null,105,{"$f":"IF(A787=\"\",\"\",IF(A787=1,Age_Full_Month,IF(F786=11,0,F786+1)))","v":2},105,0,{"$f":"IF(A787=\"\",\"\",IF(AND(F787=11,G787=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H787-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C787-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B787,99),0,1,1)*K787,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E787,0,1,1)*L787,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*M787,FEE_rounding)","v":0},0,0,{"$f":"IF(C787>=1,ROUND(K787*OFFSET(Input!$U$27,B787,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B787=1,0,IF($C787>=1,ROUND(OFFSET(Input!$X$27,B787,0,1,1)*AL786,AV_rounding),0))","v":0},{"$f":"IF(B787=1,0,IF(C787=1,ROUND(OFFSET(Input!$W$27,B787,0,1,1)*AVERAGE($AI$5,$AL$5:$AL785),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),OFFSET(Input!$G$27,B787,0,1,1)-AE787,0)","v":0},{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),MIN(OFFSET(Input!$G$27,B787,0,1,1),AP786),0)","v":0},0,0,0,0,0,0,0,-45239249.1168833,-45411894.1168833,-45523892.098646797,-45523892.098646797,{"$f":"IF(A787=\"\",\"\",AL787-ROUND(AL787*OFFSET(Input!$S$27,$B787,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A787=\"\",\"\",ROUND(AP787*(1-OFFSET(Input!$T$27,MIN(B787,10),0,1,1)),2*FEE_rounding))","v":-45523892.098646797},-40023892.098646797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A787=1,PMF_1st=0),0,ROUND(IF(A787=1,AI787,AL786)*OFFSET(Input!$O$27,IF(A787=121,-1,0)+MIN(B787,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A787=1,PMF_1st=0),0,IF(SUM($K$5:$L787)-$AU786>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B786,B787),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C787-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[784,66,4,null,105,{"$f":"IF(A788=\"\",\"\",IF(A788=1,Age_Full_Month,IF(F787=11,0,F787+1)))","v":3},105,0,{"$f":"IF(A788=\"\",\"\",IF(AND(F788=11,G788=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H788-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C788-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B788,99),0,1,1)*K788,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E788,0,1,1)*L788,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*M788,FEE_rounding)","v":0},0,0,{"$f":"IF(C788>=1,ROUND(K788*OFFSET(Input!$U$27,B788,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B788=1,0,IF($C788>=1,ROUND(OFFSET(Input!$X$27,B788,0,1,1)*AL787,AV_rounding),0))","v":0},{"$f":"IF(B788=1,0,IF(C788=1,ROUND(OFFSET(Input!$W$27,B788,0,1,1)*AVERAGE($AI$5,$AL$5:$AL786),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),OFFSET(Input!$G$27,B788,0,1,1)-AE788,0)","v":0},{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),MIN(OFFSET(Input!$G$27,B788,0,1,1),AP787),0)","v":0},0,0,0,0,0,0,0,-45523892.098646797,-45696537.098646797,-45809237.086792096,-45809237.086792096,{"$f":"IF(A788=\"\",\"\",AL788-ROUND(AL788*OFFSET(Input!$S$27,$B788,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A788=\"\",\"\",ROUND(AP788*(1-OFFSET(Input!$T$27,MIN(B788,10),0,1,1)),2*FEE_rounding))","v":-45809237.086792096},-40309237.086792096,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A788=1,PMF_1st=0),0,ROUND(IF(A788=1,AI788,AL787)*OFFSET(Input!$O$27,IF(A788=121,-1,0)+MIN(B788,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A788=1,PMF_1st=0),0,IF(SUM($K$5:$L788)-$AU787>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B787,B788),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C788-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[785,66,5,null,105,{"$f":"IF(A789=\"\",\"\",IF(A789=1,Age_Full_Month,IF(F788=11,0,F788+1)))","v":4},105,0,{"$f":"IF(A789=\"\",\"\",IF(AND(F789=11,G789=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H789-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C789-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B789,99),0,1,1)*K789,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E789,0,1,1)*L789,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*M789,FEE_rounding)","v":0},0,0,{"$f":"IF(C789>=1,ROUND(K789*OFFSET(Input!$U$27,B789,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B789=1,0,IF($C789>=1,ROUND(OFFSET(Input!$X$27,B789,0,1,1)*AL788,AV_rounding),0))","v":0},{"$f":"IF(B789=1,0,IF(C789=1,ROUND(OFFSET(Input!$W$27,B789,0,1,1)*AVERAGE($AI$5,$AL$5:$AL787),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),OFFSET(Input!$G$27,B789,0,1,1)-AE789,0)","v":0},{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),MIN(OFFSET(Input!$G$27,B789,0,1,1),AP788),0)","v":0},0,0,0,0,0,0,0,-45809237.086792096,-45981882.086792096,-46095285.812656403,-46095285.812656403,{"$f":"IF(A789=\"\",\"\",AL789-ROUND(AL789*OFFSET(Input!$S$27,$B789,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A789=\"\",\"\",ROUND(AP789*(1-OFFSET(Input!$T$27,MIN(B789,10),0,1,1)),2*FEE_rounding))","v":-46095285.812656403},-40595285.812656403,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A789=1,PMF_1st=0),0,ROUND(IF(A789=1,AI789,AL788)*OFFSET(Input!$O$27,IF(A789=121,-1,0)+MIN(B789,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A789=1,PMF_1st=0),0,IF(SUM($K$5:$L789)-$AU788>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B788,B789),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C789-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[786,66,6,null,105,{"$f":"IF(A790=\"\",\"\",IF(A790=1,Age_Full_Month,IF(F789=11,0,F789+1)))","v":5},105,0,{"$f":"IF(A790=\"\",\"\",IF(AND(F790=11,G790=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H790-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C790-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B790,99),0,1,1)*K790,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E790,0,1,1)*L790,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*M790,FEE_rounding)","v":0},0,0,{"$f":"IF(C790>=1,ROUND(K790*OFFSET(Input!$U$27,B790,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B790=1,0,IF($C790>=1,ROUND(OFFSET(Input!$X$27,B790,0,1,1)*AL789,AV_rounding),0))","v":0},{"$f":"IF(B790=1,0,IF(C790=1,ROUND(OFFSET(Input!$W$27,B790,0,1,1)*AVERAGE($AI$5,$AL$5:$AL788),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),OFFSET(Input!$G$27,B790,0,1,1)-AE790,0)","v":0},{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),MIN(OFFSET(Input!$G$27,B790,0,1,1),AP789),0)","v":0},0,0,0,0,0,0,0,-46095285.812656403,-46267930.812656403,-46382040.011846699,-46382040.011846699,{"$f":"IF(A790=\"\",\"\",AL790-ROUND(AL790*OFFSET(Input!$S$27,$B790,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A790=\"\",\"\",ROUND(AP790*(1-OFFSET(Input!$T$27,MIN(B790,10),0,1,1)),2*FEE_rounding))","v":-46382040.011846699},-40882040.011846699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A790=1,PMF_1st=0),0,ROUND(IF(A790=1,AI790,AL789)*OFFSET(Input!$O$27,IF(A790=121,-1,0)+MIN(B790,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A790=1,PMF_1st=0),0,IF(SUM($K$5:$L790)-$AU789>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B789,B790),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C790-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[787,66,7,null,105,{"$f":"IF(A791=\"\",\"\",IF(A791=1,Age_Full_Month,IF(F790=11,0,F790+1)))","v":6},105,0,{"$f":"IF(A791=\"\",\"\",IF(AND(F791=11,G791=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H791-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C791-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B791,99),0,1,1)*K791,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E791,0,1,1)*L791,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*M791,FEE_rounding)","v":0},0,0,{"$f":"IF(C791>=1,ROUND(K791*OFFSET(Input!$U$27,B791,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B791=1,0,IF($C791>=1,ROUND(OFFSET(Input!$X$27,B791,0,1,1)*AL790,AV_rounding),0))","v":0},{"$f":"IF(B791=1,0,IF(C791=1,ROUND(OFFSET(Input!$W$27,B791,0,1,1)*AVERAGE($AI$5,$AL$5:$AL789),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),OFFSET(Input!$G$27,B791,0,1,1)-AE791,0)","v":0},{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),MIN(OFFSET(Input!$G$27,B791,0,1,1),AP790),0)","v":0},0,0,0,0,0,0,0,-46382040.011846699,-46554685.011846699,-46669501.424250498,-46669501.424250498,{"$f":"IF(A791=\"\",\"\",AL791-ROUND(AL791*OFFSET(Input!$S$27,$B791,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A791=\"\",\"\",ROUND(AP791*(1-OFFSET(Input!$T$27,MIN(B791,10),0,1,1)),2*FEE_rounding))","v":-46669501.424250498},-41169501.424250498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A791=1,PMF_1st=0),0,ROUND(IF(A791=1,AI791,AL790)*OFFSET(Input!$O$27,IF(A791=121,-1,0)+MIN(B791,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A791=1,PMF_1st=0),0,IF(SUM($K$5:$L791)-$AU790>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B790,B791),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C791-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[788,66,8,null,105,{"$f":"IF(A792=\"\",\"\",IF(A792=1,Age_Full_Month,IF(F791=11,0,F791+1)))","v":7},105,0,{"$f":"IF(A792=\"\",\"\",IF(AND(F792=11,G792=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H792-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C792-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B792,99),0,1,1)*K792,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E792,0,1,1)*L792,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*M792,FEE_rounding)","v":0},0,0,{"$f":"IF(C792>=1,ROUND(K792*OFFSET(Input!$U$27,B792,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B792=1,0,IF($C792>=1,ROUND(OFFSET(Input!$X$27,B792,0,1,1)*AL791,AV_rounding),0))","v":0},{"$f":"IF(B792=1,0,IF(C792=1,ROUND(OFFSET(Input!$W$27,B792,0,1,1)*AVERAGE($AI$5,$AL$5:$AL790),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),OFFSET(Input!$G$27,B792,0,1,1)-AE792,0)","v":0},{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),MIN(OFFSET(Input!$G$27,B792,0,1,1),AP791),0)","v":0},0,0,0,0,0,0,0,-46669501.424250498,-46842146.424250498,-46957671.794046499,-46957671.794046499,{"$f":"IF(A792=\"\",\"\",AL792-ROUND(AL792*OFFSET(Input!$S$27,$B792,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A792=\"\",\"\",ROUND(AP792*(1-OFFSET(Input!$T$27,MIN(B792,10),0,1,1)),2*FEE_rounding))","v":-46957671.794046499},-41457671.794046499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A792=1,PMF_1st=0),0,ROUND(IF(A792=1,AI792,AL791)*OFFSET(Input!$O$27,IF(A792=121,-1,0)+MIN(B792,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A792=1,PMF_1st=0),0,IF(SUM($K$5:$L792)-$AU791>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B791,B792),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C792-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[789,66,9,null,105,{"$f":"IF(A793=\"\",\"\",IF(A793=1,Age_Full_Month,IF(F792=11,0,F792+1)))","v":8},105,0,{"$f":"IF(A793=\"\",\"\",IF(AND(F793=11,G793=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H793-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C793-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B793,99),0,1,1)*K793,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E793,0,1,1)*L793,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*M793,FEE_rounding)","v":0},0,0,{"$f":"IF(C793>=1,ROUND(K793*OFFSET(Input!$U$27,B793,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B793=1,0,IF($C793>=1,ROUND(OFFSET(Input!$X$27,B793,0,1,1)*AL792,AV_rounding),0))","v":0},{"$f":"IF(B793=1,0,IF(C793=1,ROUND(OFFSET(Input!$W$27,B793,0,1,1)*AVERAGE($AI$5,$AL$5:$AL791),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),OFFSET(Input!$G$27,B793,0,1,1)-AE793,0)","v":0},{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),MIN(OFFSET(Input!$G$27,B793,0,1,1),AP792),0)","v":0},0,0,0,0,0,0,0,-46957671.794046499,-47130316.794046499,-47246552.869714797,-47246552.869714797,{"$f":"IF(A793=\"\",\"\",AL793-ROUND(AL793*OFFSET(Input!$S$27,$B793,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A793=\"\",\"\",ROUND(AP793*(1-OFFSET(Input!$T$27,MIN(B793,10),0,1,1)),2*FEE_rounding))","v":-47246552.869714797},-41746552.869714797,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A793=1,PMF_1st=0),0,ROUND(IF(A793=1,AI793,AL792)*OFFSET(Input!$O$27,IF(A793=121,-1,0)+MIN(B793,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A793=1,PMF_1st=0),0,IF(SUM($K$5:$L793)-$AU792>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B792,B793),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C793-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[790,66,10,null,105,{"$f":"IF(A794=\"\",\"\",IF(A794=1,Age_Full_Month,IF(F793=11,0,F793+1)))","v":9},105,0,{"$f":"IF(A794=\"\",\"\",IF(AND(F794=11,G794=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H794-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C794-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B794,99),0,1,1)*K794,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E794,0,1,1)*L794,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*M794,FEE_rounding)","v":0},0,0,{"$f":"IF(C794>=1,ROUND(K794*OFFSET(Input!$U$27,B794,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B794=1,0,IF($C794>=1,ROUND(OFFSET(Input!$X$27,B794,0,1,1)*AL793,AV_rounding),0))","v":0},{"$f":"IF(B794=1,0,IF(C794=1,ROUND(OFFSET(Input!$W$27,B794,0,1,1)*AVERAGE($AI$5,$AL$5:$AL792),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),OFFSET(Input!$G$27,B794,0,1,1)-AE794,0)","v":0},{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),MIN(OFFSET(Input!$G$27,B794,0,1,1),AP793),0)","v":0},0,0,0,0,0,0,0,-47246552.869714797,-47419197.869714797,-47536146.404047802,-47536146.404047802,{"$f":"IF(A794=\"\",\"\",AL794-ROUND(AL794*OFFSET(Input!$S$27,$B794,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A794=\"\",\"\",ROUND(AP794*(1-OFFSET(Input!$T$27,MIN(B794,10),0,1,1)),2*FEE_rounding))","v":-47536146.404047802},-42036146.404047802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A794=1,PMF_1st=0),0,ROUND(IF(A794=1,AI794,AL793)*OFFSET(Input!$O$27,IF(A794=121,-1,0)+MIN(B794,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A794=1,PMF_1st=0),0,IF(SUM($K$5:$L794)-$AU793>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B793,B794),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C794-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[791,66,11,null,105,{"$f":"IF(A795=\"\",\"\",IF(A795=1,Age_Full_Month,IF(F794=11,0,F794+1)))","v":10},105,0,{"$f":"IF(A795=\"\",\"\",IF(AND(F795=11,G795=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H795-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C795-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B795,99),0,1,1)*K795,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E795,0,1,1)*L795,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*M795,FEE_rounding)","v":0},0,0,{"$f":"IF(C795>=1,ROUND(K795*OFFSET(Input!$U$27,B795,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B795=1,0,IF($C795>=1,ROUND(OFFSET(Input!$X$27,B795,0,1,1)*AL794,AV_rounding),0))","v":0},{"$f":"IF(B795=1,0,IF(C795=1,ROUND(OFFSET(Input!$W$27,B795,0,1,1)*AVERAGE($AI$5,$AL$5:$AL793),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),OFFSET(Input!$G$27,B795,0,1,1)-AE795,0)","v":0},{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),MIN(OFFSET(Input!$G$27,B795,0,1,1),AP794),0)","v":0},0,0,0,0,0,0,0,-47536146.404047802,-47708791.404047802,-47826454.154160701,-47826454.154160701,{"$f":"IF(A795=\"\",\"\",AL795-ROUND(AL795*OFFSET(Input!$S$27,$B795,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A795=\"\",\"\",ROUND(AP795*(1-OFFSET(Input!$T$27,MIN(B795,10),0,1,1)),2*FEE_rounding))","v":-47826454.154160701},-42326454.154160701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A795=1,PMF_1st=0),0,ROUND(IF(A795=1,AI795,AL794)*OFFSET(Input!$O$27,IF(A795=121,-1,0)+MIN(B795,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A795=1,PMF_1st=0),0,IF(SUM($K$5:$L795)-$AU794>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B794,B795),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C795-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[792,66,12,null,105,{"$f":"IF(A796=\"\",\"\",IF(A796=1,Age_Full_Month,IF(F795=11,0,F795+1)))","v":11},105,0,{"$f":"IF(A796=\"\",\"\",IF(AND(F796=11,G796=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H796-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C796-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B796,99),0,1,1)*K796,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E796,0,1,1)*L796,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*M796,FEE_rounding)","v":0},0,0,{"$f":"IF(C796>=1,ROUND(K796*OFFSET(Input!$U$27,B796,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B796=1,0,IF($C796>=1,ROUND(OFFSET(Input!$X$27,B796,0,1,1)*AL795,AV_rounding),0))","v":0},{"$f":"IF(B796=1,0,IF(C796=1,ROUND(OFFSET(Input!$W$27,B796,0,1,1)*AVERAGE($AI$5,$AL$5:$AL794),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),OFFSET(Input!$G$27,B796,0,1,1)-AE796,0)","v":0},{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),MIN(OFFSET(Input!$G$27,B796,0,1,1),AP795),0)","v":0},0,0,0,0,0,0,0,-47826454.154160701,-47999099.154160701,-48117477.881502397,-48117477.881502397,{"$f":"IF(A796=\"\",\"\",AL796-ROUND(AL796*OFFSET(Input!$S$27,$B796,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A796=\"\",\"\",ROUND(AP796*(1-OFFSET(Input!$T$27,MIN(B796,10),0,1,1)),2*FEE_rounding))","v":-48117477.881502397},-42617477.881502397,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A796=1,PMF_1st=0),0,ROUND(IF(A796=1,AI796,AL795)*OFFSET(Input!$O$27,IF(A796=121,-1,0)+MIN(B796,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A796=1,PMF_1st=0),0,IF(SUM($K$5:$L796)-$AU795>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B795,B796),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C796-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[793,67,1,null,106,{"$f":"IF(A797=\"\",\"\",IF(A797=1,Age_Full_Month,IF(F796=11,0,F796+1)))","v":0},106,0,{"$f":"IF(A797=\"\",\"\",IF(AND(F797=11,G797=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H797-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C797-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B797,99),0,1,1)*K797,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E797,0,1,1)*L797,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*M797,FEE_rounding)","v":0},0,0,{"$f":"IF(C797>=1,ROUND(K797*OFFSET(Input!$U$27,B797,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B797=1,0,IF($C797>=1,ROUND(OFFSET(Input!$X$27,B797,0,1,1)*AL796,AV_rounding),0))","v":0},{"$f":"IF(B797=1,0,IF(C797=1,ROUND(OFFSET(Input!$W$27,B797,0,1,1)*AVERAGE($AI$5,$AL$5:$AL795),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),OFFSET(Input!$G$27,B797,0,1,1)-AE797,0)","v":0},{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),MIN(OFFSET(Input!$G$27,B797,0,1,1),AP796),0)","v":0},0,0,0,0,0,0,0,-48117477.881502397,-48290122.881502397,-48409219.351865903,-48409219.351865903,{"$f":"IF(A797=\"\",\"\",AL797-ROUND(AL797*OFFSET(Input!$S$27,$B797,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A797=\"\",\"\",ROUND(AP797*(1-OFFSET(Input!$T$27,MIN(B797,10),0,1,1)),2*FEE_rounding))","v":-48409219.351865903},-42909219.351865903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A797=1,PMF_1st=0),0,ROUND(IF(A797=1,AI797,AL796)*OFFSET(Input!$O$27,IF(A797=121,-1,0)+MIN(B797,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A797=1,PMF_1st=0),0,IF(SUM($K$5:$L797)-$AU796>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B796,B797),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C797-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[794,67,2,null,106,{"$f":"IF(A798=\"\",\"\",IF(A798=1,Age_Full_Month,IF(F797=11,0,F797+1)))","v":1},106,0,{"$f":"IF(A798=\"\",\"\",IF(AND(F798=11,G798=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H798-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C798-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B798,99),0,1,1)*K798,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E798,0,1,1)*L798,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*M798,FEE_rounding)","v":0},0,0,{"$f":"IF(C798>=1,ROUND(K798*OFFSET(Input!$U$27,B798,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B798=1,0,IF($C798>=1,ROUND(OFFSET(Input!$X$27,B798,0,1,1)*AL797,AV_rounding),0))","v":0},{"$f":"IF(B798=1,0,IF(C798=1,ROUND(OFFSET(Input!$W$27,B798,0,1,1)*AVERAGE($AI$5,$AL$5:$AL796),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),OFFSET(Input!$G$27,B798,0,1,1)-AE798,0)","v":0},{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),MIN(OFFSET(Input!$G$27,B798,0,1,1),AP797),0)","v":0},0,0,0,0,0,0,0,-48409219.351865903,-48581864.351865903,-48701680.335399099,-48701680.335399099,{"$f":"IF(A798=\"\",\"\",AL798-ROUND(AL798*OFFSET(Input!$S$27,$B798,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A798=\"\",\"\",ROUND(AP798*(1-OFFSET(Input!$T$27,MIN(B798,10),0,1,1)),2*FEE_rounding))","v":-48701680.335399099},-43201680.335399099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A798=1,PMF_1st=0),0,ROUND(IF(A798=1,AI798,AL797)*OFFSET(Input!$O$27,IF(A798=121,-1,0)+MIN(B798,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A798=1,PMF_1st=0),0,IF(SUM($K$5:$L798)-$AU797>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B797,B798),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C798-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[795,67,3,null,106,{"$f":"IF(A799=\"\",\"\",IF(A799=1,Age_Full_Month,IF(F798=11,0,F798+1)))","v":2},106,0,{"$f":"IF(A799=\"\",\"\",IF(AND(F799=11,G799=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H799-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C799-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B799,99),0,1,1)*K799,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E799,0,1,1)*L799,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*M799,FEE_rounding)","v":0},0,0,{"$f":"IF(C799>=1,ROUND(K799*OFFSET(Input!$U$27,B799,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B799=1,0,IF($C799>=1,ROUND(OFFSET(Input!$X$27,B799,0,1,1)*AL798,AV_rounding),0))","v":0},{"$f":"IF(B799=1,0,IF(C799=1,ROUND(OFFSET(Input!$W$27,B799,0,1,1)*AVERAGE($AI$5,$AL$5:$AL797),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),OFFSET(Input!$G$27,B799,0,1,1)-AE799,0)","v":0},{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),MIN(OFFSET(Input!$G$27,B799,0,1,1),AP798),0)","v":0},0,0,0,0,0,0,0,-48701680.335399099,-48874325.335399099,-48994862.606615499,-48994862.606615499,{"$f":"IF(A799=\"\",\"\",AL799-ROUND(AL799*OFFSET(Input!$S$27,$B799,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A799=\"\",\"\",ROUND(AP799*(1-OFFSET(Input!$T$27,MIN(B799,10),0,1,1)),2*FEE_rounding))","v":-48994862.606615499},-43494862.606615499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A799=1,PMF_1st=0),0,ROUND(IF(A799=1,AI799,AL798)*OFFSET(Input!$O$27,IF(A799=121,-1,0)+MIN(B799,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A799=1,PMF_1st=0),0,IF(SUM($K$5:$L799)-$AU798>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B798,B799),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C799-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[796,67,4,null,106,{"$f":"IF(A800=\"\",\"\",IF(A800=1,Age_Full_Month,IF(F799=11,0,F799+1)))","v":3},106,0,{"$f":"IF(A800=\"\",\"\",IF(AND(F800=11,G800=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H800-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C800-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B800,99),0,1,1)*K800,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E800,0,1,1)*L800,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*M800,FEE_rounding)","v":0},0,0,{"$f":"IF(C800>=1,ROUND(K800*OFFSET(Input!$U$27,B800,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B800=1,0,IF($C800>=1,ROUND(OFFSET(Input!$X$27,B800,0,1,1)*AL799,AV_rounding),0))","v":0},{"$f":"IF(B800=1,0,IF(C800=1,ROUND(OFFSET(Input!$W$27,B800,0,1,1)*AVERAGE($AI$5,$AL$5:$AL798),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),OFFSET(Input!$G$27,B800,0,1,1)-AE800,0)","v":0},{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),MIN(OFFSET(Input!$G$27,B800,0,1,1),AP799),0)","v":0},0,0,0,0,0,0,0,-48994862.606615499,-49167507.606615499,-49288767.944405198,-49288767.944405198,{"$f":"IF(A800=\"\",\"\",AL800-ROUND(AL800*OFFSET(Input!$S$27,$B800,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A800=\"\",\"\",ROUND(AP800*(1-OFFSET(Input!$T$27,MIN(B800,10),0,1,1)),2*FEE_rounding))","v":-49288767.944405198},-43788767.944405198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A800=1,PMF_1st=0),0,ROUND(IF(A800=1,AI800,AL799)*OFFSET(Input!$O$27,IF(A800=121,-1,0)+MIN(B800,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A800=1,PMF_1st=0),0,IF(SUM($K$5:$L800)-$AU799>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B799,B800),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C800-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[797,67,5,null,106,{"$f":"IF(A801=\"\",\"\",IF(A801=1,Age_Full_Month,IF(F800=11,0,F800+1)))","v":4},106,0,{"$f":"IF(A801=\"\",\"\",IF(AND(F801=11,G801=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H801-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C801-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B801,99),0,1,1)*K801,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E801,0,1,1)*L801,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*M801,FEE_rounding)","v":0},0,0,{"$f":"IF(C801>=1,ROUND(K801*OFFSET(Input!$U$27,B801,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B801=1,0,IF($C801>=1,ROUND(OFFSET(Input!$X$27,B801,0,1,1)*AL800,AV_rounding),0))","v":0},{"$f":"IF(B801=1,0,IF(C801=1,ROUND(OFFSET(Input!$W$27,B801,0,1,1)*AVERAGE($AI$5,$AL$5:$AL799),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),OFFSET(Input!$G$27,B801,0,1,1)-AE801,0)","v":0},{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),MIN(OFFSET(Input!$G$27,B801,0,1,1),AP800),0)","v":0},0,0,0,0,0,0,0,-49288767.944405198,-49461412.944405198,-49583398.132045403,-49583398.132045403,{"$f":"IF(A801=\"\",\"\",AL801-ROUND(AL801*OFFSET(Input!$S$27,$B801,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A801=\"\",\"\",ROUND(AP801*(1-OFFSET(Input!$T$27,MIN(B801,10),0,1,1)),2*FEE_rounding))","v":-49583398.132045403},-44083398.132045403,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A801=1,PMF_1st=0),0,ROUND(IF(A801=1,AI801,AL800)*OFFSET(Input!$O$27,IF(A801=121,-1,0)+MIN(B801,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A801=1,PMF_1st=0),0,IF(SUM($K$5:$L801)-$AU800>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B800,B801),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C801-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[798,67,6,null,106,{"$f":"IF(A802=\"\",\"\",IF(A802=1,Age_Full_Month,IF(F801=11,0,F801+1)))","v":5},106,0,{"$f":"IF(A802=\"\",\"\",IF(AND(F802=11,G802=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H802-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C802-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B802,99),0,1,1)*K802,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E802,0,1,1)*L802,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*M802,FEE_rounding)","v":0},0,0,{"$f":"IF(C802>=1,ROUND(K802*OFFSET(Input!$U$27,B802,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B802=1,0,IF($C802>=1,ROUND(OFFSET(Input!$X$27,B802,0,1,1)*AL801,AV_rounding),0))","v":0},{"$f":"IF(B802=1,0,IF(C802=1,ROUND(OFFSET(Input!$W$27,B802,0,1,1)*AVERAGE($AI$5,$AL$5:$AL800),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),OFFSET(Input!$G$27,B802,0,1,1)-AE802,0)","v":0},{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),MIN(OFFSET(Input!$G$27,B802,0,1,1),AP801),0)","v":0},0,0,0,0,0,0,0,-49583398.132045403,-49756043.132045403,-49878754.957211398,-49878754.957211398,{"$f":"IF(A802=\"\",\"\",AL802-ROUND(AL802*OFFSET(Input!$S$27,$B802,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A802=\"\",\"\",ROUND(AP802*(1-OFFSET(Input!$T$27,MIN(B802,10),0,1,1)),2*FEE_rounding))","v":-49878754.957211398},-44378754.957211398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A802=1,PMF_1st=0),0,ROUND(IF(A802=1,AI802,AL801)*OFFSET(Input!$O$27,IF(A802=121,-1,0)+MIN(B802,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A802=1,PMF_1st=0),0,IF(SUM($K$5:$L802)-$AU801>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B801,B802),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C802-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[799,67,7,null,106,{"$f":"IF(A803=\"\",\"\",IF(A803=1,Age_Full_Month,IF(F802=11,0,F802+1)))","v":6},106,0,{"$f":"IF(A803=\"\",\"\",IF(AND(F803=11,G803=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H803-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C803-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B803,99),0,1,1)*K803,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E803,0,1,1)*L803,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*M803,FEE_rounding)","v":0},0,0,{"$f":"IF(C803>=1,ROUND(K803*OFFSET(Input!$U$27,B803,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B803=1,0,IF($C803>=1,ROUND(OFFSET(Input!$X$27,B803,0,1,1)*AL802,AV_rounding),0))","v":0},{"$f":"IF(B803=1,0,IF(C803=1,ROUND(OFFSET(Input!$W$27,B803,0,1,1)*AVERAGE($AI$5,$AL$5:$AL801),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),OFFSET(Input!$G$27,B803,0,1,1)-AE803,0)","v":0},{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),MIN(OFFSET(Input!$G$27,B803,0,1,1),AP802),0)","v":0},0,0,0,0,0,0,0,-49878754.957211398,-50051399.957211398,-50174840.211987302,-50174840.211987302,{"$f":"IF(A803=\"\",\"\",AL803-ROUND(AL803*OFFSET(Input!$S$27,$B803,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A803=\"\",\"\",ROUND(AP803*(1-OFFSET(Input!$T$27,MIN(B803,10),0,1,1)),2*FEE_rounding))","v":-50174840.211987302},-44674840.211987302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A803=1,PMF_1st=0),0,ROUND(IF(A803=1,AI803,AL802)*OFFSET(Input!$O$27,IF(A803=121,-1,0)+MIN(B803,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A803=1,PMF_1st=0),0,IF(SUM($K$5:$L803)-$AU802>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B802,B803),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C803-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[800,67,8,null,106,{"$f":"IF(A804=\"\",\"\",IF(A804=1,Age_Full_Month,IF(F803=11,0,F803+1)))","v":7},106,0,{"$f":"IF(A804=\"\",\"\",IF(AND(F804=11,G804=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H804-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C804-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B804,99),0,1,1)*K804,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E804,0,1,1)*L804,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*M804,FEE_rounding)","v":0},0,0,{"$f":"IF(C804>=1,ROUND(K804*OFFSET(Input!$U$27,B804,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B804=1,0,IF($C804>=1,ROUND(OFFSET(Input!$X$27,B804,0,1,1)*AL803,AV_rounding),0))","v":0},{"$f":"IF(B804=1,0,IF(C804=1,ROUND(OFFSET(Input!$W$27,B804,0,1,1)*AVERAGE($AI$5,$AL$5:$AL802),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),OFFSET(Input!$G$27,B804,0,1,1)-AE804,0)","v":0},{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),MIN(OFFSET(Input!$G$27,B804,0,1,1),AP803),0)","v":0},0,0,0,0,0,0,0,-50174840.211987302,-50347485.211987302,-50471655.692877099,-50471655.692877099,{"$f":"IF(A804=\"\",\"\",AL804-ROUND(AL804*OFFSET(Input!$S$27,$B804,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A804=\"\",\"\",ROUND(AP804*(1-OFFSET(Input!$T$27,MIN(B804,10),0,1,1)),2*FEE_rounding))","v":-50471655.692877099},-44971655.692877099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A804=1,PMF_1st=0),0,ROUND(IF(A804=1,AI804,AL803)*OFFSET(Input!$O$27,IF(A804=121,-1,0)+MIN(B804,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A804=1,PMF_1st=0),0,IF(SUM($K$5:$L804)-$AU803>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B803,B804),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C804-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[801,67,9,null,106,{"$f":"IF(A805=\"\",\"\",IF(A805=1,Age_Full_Month,IF(F804=11,0,F804+1)))","v":8},106,0,{"$f":"IF(A805=\"\",\"\",IF(AND(F805=11,G805=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H805-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C805-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B805,99),0,1,1)*K805,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E805,0,1,1)*L805,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*M805,FEE_rounding)","v":0},0,0,{"$f":"IF(C805>=1,ROUND(K805*OFFSET(Input!$U$27,B805,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B805=1,0,IF($C805>=1,ROUND(OFFSET(Input!$X$27,B805,0,1,1)*AL804,AV_rounding),0))","v":0},{"$f":"IF(B805=1,0,IF(C805=1,ROUND(OFFSET(Input!$W$27,B805,0,1,1)*AVERAGE($AI$5,$AL$5:$AL803),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),OFFSET(Input!$G$27,B805,0,1,1)-AE805,0)","v":0},{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),MIN(OFFSET(Input!$G$27,B805,0,1,1),AP804),0)","v":0},0,0,0,0,0,0,0,-50471655.692877099,-50644300.692877099,-50769203.200815402,-50769203.200815402,{"$f":"IF(A805=\"\",\"\",AL805-ROUND(AL805*OFFSET(Input!$S$27,$B805,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A805=\"\",\"\",ROUND(AP805*(1-OFFSET(Input!$T$27,MIN(B805,10),0,1,1)),2*FEE_rounding))","v":-50769203.200815402},-45269203.200815402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A805=1,PMF_1st=0),0,ROUND(IF(A805=1,AI805,AL804)*OFFSET(Input!$O$27,IF(A805=121,-1,0)+MIN(B805,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A805=1,PMF_1st=0),0,IF(SUM($K$5:$L805)-$AU804>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B804,B805),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C805-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[802,67,10,null,106,{"$f":"IF(A806=\"\",\"\",IF(A806=1,Age_Full_Month,IF(F805=11,0,F805+1)))","v":9},106,0,{"$f":"IF(A806=\"\",\"\",IF(AND(F806=11,G806=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H806-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C806-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B806,99),0,1,1)*K806,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E806,0,1,1)*L806,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*M806,FEE_rounding)","v":0},0,0,{"$f":"IF(C806>=1,ROUND(K806*OFFSET(Input!$U$27,B806,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B806=1,0,IF($C806>=1,ROUND(OFFSET(Input!$X$27,B806,0,1,1)*AL805,AV_rounding),0))","v":0},{"$f":"IF(B806=1,0,IF(C806=1,ROUND(OFFSET(Input!$W$27,B806,0,1,1)*AVERAGE($AI$5,$AL$5:$AL804),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),OFFSET(Input!$G$27,B806,0,1,1)-AE806,0)","v":0},{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),MIN(OFFSET(Input!$G$27,B806,0,1,1),AP805),0)","v":0},0,0,0,0,0,0,0,-50769203.200815402,-50941848.200815402,-51067484.541178398,-51067484.541178398,{"$f":"IF(A806=\"\",\"\",AL806-ROUND(AL806*OFFSET(Input!$S$27,$B806,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A806=\"\",\"\",ROUND(AP806*(1-OFFSET(Input!$T$27,MIN(B806,10),0,1,1)),2*FEE_rounding))","v":-51067484.541178398},-45567484.541178398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A806=1,PMF_1st=0),0,ROUND(IF(A806=1,AI806,AL805)*OFFSET(Input!$O$27,IF(A806=121,-1,0)+MIN(B806,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A806=1,PMF_1st=0),0,IF(SUM($K$5:$L806)-$AU805>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B805,B806),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C806-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[803,67,11,null,106,{"$f":"IF(A807=\"\",\"\",IF(A807=1,Age_Full_Month,IF(F806=11,0,F806+1)))","v":10},106,0,{"$f":"IF(A807=\"\",\"\",IF(AND(F807=11,G807=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H807-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C807-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B807,99),0,1,1)*K807,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E807,0,1,1)*L807,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*M807,FEE_rounding)","v":0},0,0,{"$f":"IF(C807>=1,ROUND(K807*OFFSET(Input!$U$27,B807,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B807=1,0,IF($C807>=1,ROUND(OFFSET(Input!$X$27,B807,0,1,1)*AL806,AV_rounding),0))","v":0},{"$f":"IF(B807=1,0,IF(C807=1,ROUND(OFFSET(Input!$W$27,B807,0,1,1)*AVERAGE($AI$5,$AL$5:$AL805),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),OFFSET(Input!$G$27,B807,0,1,1)-AE807,0)","v":0},{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),MIN(OFFSET(Input!$G$27,B807,0,1,1),AP806),0)","v":0},0,0,0,0,0,0,0,-51067484.541178398,-51240129.541178398,-51366501.523794703,-51366501.523794703,{"$f":"IF(A807=\"\",\"\",AL807-ROUND(AL807*OFFSET(Input!$S$27,$B807,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A807=\"\",\"\",ROUND(AP807*(1-OFFSET(Input!$T$27,MIN(B807,10),0,1,1)),2*FEE_rounding))","v":-51366501.523794703},-45866501.523794703,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A807=1,PMF_1st=0),0,ROUND(IF(A807=1,AI807,AL806)*OFFSET(Input!$O$27,IF(A807=121,-1,0)+MIN(B807,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A807=1,PMF_1st=0),0,IF(SUM($K$5:$L807)-$AU806>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B806,B807),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C807-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[804,67,12,null,106,{"$f":"IF(A808=\"\",\"\",IF(A808=1,Age_Full_Month,IF(F807=11,0,F807+1)))","v":11},106,0,{"$f":"IF(A808=\"\",\"\",IF(AND(F808=11,G808=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H808-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C808-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B808,99),0,1,1)*K808,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E808,0,1,1)*L808,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*M808,FEE_rounding)","v":0},0,0,{"$f":"IF(C808>=1,ROUND(K808*OFFSET(Input!$U$27,B808,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B808=1,0,IF($C808>=1,ROUND(OFFSET(Input!$X$27,B808,0,1,1)*AL807,AV_rounding),0))","v":0},{"$f":"IF(B808=1,0,IF(C808=1,ROUND(OFFSET(Input!$W$27,B808,0,1,1)*AVERAGE($AI$5,$AL$5:$AL806),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),OFFSET(Input!$G$27,B808,0,1,1)-AE808,0)","v":0},{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),MIN(OFFSET(Input!$G$27,B808,0,1,1),AP807),0)","v":0},0,0,0,0,0,0,0,-51366501.523794703,-51539146.523794703,-51666255.962956697,-51666255.962956697,{"$f":"IF(A808=\"\",\"\",AL808-ROUND(AL808*OFFSET(Input!$S$27,$B808,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A808=\"\",\"\",ROUND(AP808*(1-OFFSET(Input!$T$27,MIN(B808,10),0,1,1)),2*FEE_rounding))","v":-51666255.962956697},-46166255.962956697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A808=1,PMF_1st=0),0,ROUND(IF(A808=1,AI808,AL807)*OFFSET(Input!$O$27,IF(A808=121,-1,0)+MIN(B808,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A808=1,PMF_1st=0),0,IF(SUM($K$5:$L808)-$AU807>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B807,B808),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C808-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[805,68,1,null,107,{"$f":"IF(A809=\"\",\"\",IF(A809=1,Age_Full_Month,IF(F808=11,0,F808+1)))","v":0},107,0,{"$f":"IF(A809=\"\",\"\",IF(AND(F809=11,G809=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H809-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C809-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B809,99),0,1,1)*K809,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E809,0,1,1)*L809,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*M809,FEE_rounding)","v":0},0,0,{"$f":"IF(C809>=1,ROUND(K809*OFFSET(Input!$U$27,B809,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B809=1,0,IF($C809>=1,ROUND(OFFSET(Input!$X$27,B809,0,1,1)*AL808,AV_rounding),0))","v":0},{"$f":"IF(B809=1,0,IF(C809=1,ROUND(OFFSET(Input!$W$27,B809,0,1,1)*AVERAGE($AI$5,$AL$5:$AL807),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),OFFSET(Input!$G$27,B809,0,1,1)-AE809,0)","v":0},{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),MIN(OFFSET(Input!$G$27,B809,0,1,1),AP808),0)","v":0},0,0,0,0,0,0,0,-51666255.962956697,-51838900.962956697,-51966749.677431099,-51966749.677431099,{"$f":"IF(A809=\"\",\"\",AL809-ROUND(AL809*OFFSET(Input!$S$27,$B809,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A809=\"\",\"\",ROUND(AP809*(1-OFFSET(Input!$T$27,MIN(B809,10),0,1,1)),2*FEE_rounding))","v":-51966749.677431099},-46466749.677431099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A809=1,PMF_1st=0),0,ROUND(IF(A809=1,AI809,AL808)*OFFSET(Input!$O$27,IF(A809=121,-1,0)+MIN(B809,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A809=1,PMF_1st=0),0,IF(SUM($K$5:$L809)-$AU808>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B808,B809),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C809-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[806,68,2,null,107,{"$f":"IF(A810=\"\",\"\",IF(A810=1,Age_Full_Month,IF(F809=11,0,F809+1)))","v":1},107,0,{"$f":"IF(A810=\"\",\"\",IF(AND(F810=11,G810=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H810-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C810-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B810,99),0,1,1)*K810,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E810,0,1,1)*L810,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*M810,FEE_rounding)","v":0},0,0,{"$f":"IF(C810>=1,ROUND(K810*OFFSET(Input!$U$27,B810,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B810=1,0,IF($C810>=1,ROUND(OFFSET(Input!$X$27,B810,0,1,1)*AL809,AV_rounding),0))","v":0},{"$f":"IF(B810=1,0,IF(C810=1,ROUND(OFFSET(Input!$W$27,B810,0,1,1)*AVERAGE($AI$5,$AL$5:$AL808),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),OFFSET(Input!$G$27,B810,0,1,1)-AE810,0)","v":0},{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),MIN(OFFSET(Input!$G$27,B810,0,1,1),AP809),0)","v":0},0,0,0,0,0,0,0,-51966749.677431099,-52139394.677431099,-52267984.490470298,-52267984.490470298,{"$f":"IF(A810=\"\",\"\",AL810-ROUND(AL810*OFFSET(Input!$S$27,$B810,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A810=\"\",\"\",ROUND(AP810*(1-OFFSET(Input!$T$27,MIN(B810,10),0,1,1)),2*FEE_rounding))","v":-52267984.490470298},-46767984.490470298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A810=1,PMF_1st=0),0,ROUND(IF(A810=1,AI810,AL809)*OFFSET(Input!$O$27,IF(A810=121,-1,0)+MIN(B810,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A810=1,PMF_1st=0),0,IF(SUM($K$5:$L810)-$AU809>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B809,B810),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C810-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[807,68,3,null,107,{"$f":"IF(A811=\"\",\"\",IF(A811=1,Age_Full_Month,IF(F810=11,0,F810+1)))","v":2},107,0,{"$f":"IF(A811=\"\",\"\",IF(AND(F811=11,G811=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H811-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C811-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B811,99),0,1,1)*K811,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E811,0,1,1)*L811,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*M811,FEE_rounding)","v":0},0,0,{"$f":"IF(C811>=1,ROUND(K811*OFFSET(Input!$U$27,B811,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B811=1,0,IF($C811>=1,ROUND(OFFSET(Input!$X$27,B811,0,1,1)*AL810,AV_rounding),0))","v":0},{"$f":"IF(B811=1,0,IF(C811=1,ROUND(OFFSET(Input!$W$27,B811,0,1,1)*AVERAGE($AI$5,$AL$5:$AL809),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),OFFSET(Input!$G$27,B811,0,1,1)-AE811,0)","v":0},{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),MIN(OFFSET(Input!$G$27,B811,0,1,1),AP810),0)","v":0},0,0,0,0,0,0,0,-52267984.490470298,-52440629.490470298,-52569962.229823202,-52569962.229823202,{"$f":"IF(A811=\"\",\"\",AL811-ROUND(AL811*OFFSET(Input!$S$27,$B811,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A811=\"\",\"\",ROUND(AP811*(1-OFFSET(Input!$T$27,MIN(B811,10),0,1,1)),2*FEE_rounding))","v":-52569962.229823202},-47069962.229823202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A811=1,PMF_1st=0),0,ROUND(IF(A811=1,AI811,AL810)*OFFSET(Input!$O$27,IF(A811=121,-1,0)+MIN(B811,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A811=1,PMF_1st=0),0,IF(SUM($K$5:$L811)-$AU810>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B810,B811),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C811-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[808,68,4,null,107,{"$f":"IF(A812=\"\",\"\",IF(A812=1,Age_Full_Month,IF(F811=11,0,F811+1)))","v":3},107,0,{"$f":"IF(A812=\"\",\"\",IF(AND(F812=11,G812=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H812-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C812-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B812,99),0,1,1)*K812,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E812,0,1,1)*L812,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*M812,FEE_rounding)","v":0},0,0,{"$f":"IF(C812>=1,ROUND(K812*OFFSET(Input!$U$27,B812,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B812=1,0,IF($C812>=1,ROUND(OFFSET(Input!$X$27,B812,0,1,1)*AL811,AV_rounding),0))","v":0},{"$f":"IF(B812=1,0,IF(C812=1,ROUND(OFFSET(Input!$W$27,B812,0,1,1)*AVERAGE($AI$5,$AL$5:$AL810),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),OFFSET(Input!$G$27,B812,0,1,1)-AE812,0)","v":0},{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),MIN(OFFSET(Input!$G$27,B812,0,1,1),AP811),0)","v":0},0,0,0,0,0,0,0,-52569962.229823202,-52742607.229823202,-52872684.727746598,-52872684.727746598,{"$f":"IF(A812=\"\",\"\",AL812-ROUND(AL812*OFFSET(Input!$S$27,$B812,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A812=\"\",\"\",ROUND(AP812*(1-OFFSET(Input!$T$27,MIN(B812,10),0,1,1)),2*FEE_rounding))","v":-52872684.727746598},-47372684.727746598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A812=1,PMF_1st=0),0,ROUND(IF(A812=1,AI812,AL811)*OFFSET(Input!$O$27,IF(A812=121,-1,0)+MIN(B812,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A812=1,PMF_1st=0),0,IF(SUM($K$5:$L812)-$AU811>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B811,B812),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C812-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[809,68,5,null,107,{"$f":"IF(A813=\"\",\"\",IF(A813=1,Age_Full_Month,IF(F812=11,0,F812+1)))","v":4},107,0,{"$f":"IF(A813=\"\",\"\",IF(AND(F813=11,G813=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H813-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C813-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B813,99),0,1,1)*K813,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E813,0,1,1)*L813,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*M813,FEE_rounding)","v":0},0,0,{"$f":"IF(C813>=1,ROUND(K813*OFFSET(Input!$U$27,B813,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B813=1,0,IF($C813>=1,ROUND(OFFSET(Input!$X$27,B813,0,1,1)*AL812,AV_rounding),0))","v":0},{"$f":"IF(B813=1,0,IF(C813=1,ROUND(OFFSET(Input!$W$27,B813,0,1,1)*AVERAGE($AI$5,$AL$5:$AL811),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),OFFSET(Input!$G$27,B813,0,1,1)-AE813,0)","v":0},{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),MIN(OFFSET(Input!$G$27,B813,0,1,1),AP812),0)","v":0},0,0,0,0,0,0,0,-52872684.727746598,-53045329.727746598,-53176153.821015999,-53176153.821015999,{"$f":"IF(A813=\"\",\"\",AL813-ROUND(AL813*OFFSET(Input!$S$27,$B813,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A813=\"\",\"\",ROUND(AP813*(1-OFFSET(Input!$T$27,MIN(B813,10),0,1,1)),2*FEE_rounding))","v":-53176153.821015999},-47676153.821015999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A813=1,PMF_1st=0),0,ROUND(IF(A813=1,AI813,AL812)*OFFSET(Input!$O$27,IF(A813=121,-1,0)+MIN(B813,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A813=1,PMF_1st=0),0,IF(SUM($K$5:$L813)-$AU812>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B812,B813),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C813-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[810,68,6,null,107,{"$f":"IF(A814=\"\",\"\",IF(A814=1,Age_Full_Month,IF(F813=11,0,F813+1)))","v":5},107,0,{"$f":"IF(A814=\"\",\"\",IF(AND(F814=11,G814=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H814-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C814-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B814,99),0,1,1)*K814,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E814,0,1,1)*L814,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*M814,FEE_rounding)","v":0},0,0,{"$f":"IF(C814>=1,ROUND(K814*OFFSET(Input!$U$27,B814,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B814=1,0,IF($C814>=1,ROUND(OFFSET(Input!$X$27,B814,0,1,1)*AL813,AV_rounding),0))","v":0},{"$f":"IF(B814=1,0,IF(C814=1,ROUND(OFFSET(Input!$W$27,B814,0,1,1)*AVERAGE($AI$5,$AL$5:$AL812),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),OFFSET(Input!$G$27,B814,0,1,1)-AE814,0)","v":0},{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),MIN(OFFSET(Input!$G$27,B814,0,1,1),AP813),0)","v":0},0,0,0,0,0,0,0,-53176153.821015999,-53348798.821015999,-53480371.350937001,-53480371.350937001,{"$f":"IF(A814=\"\",\"\",AL814-ROUND(AL814*OFFSET(Input!$S$27,$B814,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A814=\"\",\"\",ROUND(AP814*(1-OFFSET(Input!$T$27,MIN(B814,10),0,1,1)),2*FEE_rounding))","v":-53480371.350937001},-47980371.350937001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A814=1,PMF_1st=0),0,ROUND(IF(A814=1,AI814,AL813)*OFFSET(Input!$O$27,IF(A814=121,-1,0)+MIN(B814,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A814=1,PMF_1st=0),0,IF(SUM($K$5:$L814)-$AU813>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B813,B814),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C814-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[811,68,7,null,107,{"$f":"IF(A815=\"\",\"\",IF(A815=1,Age_Full_Month,IF(F814=11,0,F814+1)))","v":6},107,0,{"$f":"IF(A815=\"\",\"\",IF(AND(F815=11,G815=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H815-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C815-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B815,99),0,1,1)*K815,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E815,0,1,1)*L815,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*M815,FEE_rounding)","v":0},0,0,{"$f":"IF(C815>=1,ROUND(K815*OFFSET(Input!$U$27,B815,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B815=1,0,IF($C815>=1,ROUND(OFFSET(Input!$X$27,B815,0,1,1)*AL814,AV_rounding),0))","v":0},{"$f":"IF(B815=1,0,IF(C815=1,ROUND(OFFSET(Input!$W$27,B815,0,1,1)*AVERAGE($AI$5,$AL$5:$AL813),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),OFFSET(Input!$G$27,B815,0,1,1)-AE815,0)","v":0},{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),MIN(OFFSET(Input!$G$27,B815,0,1,1),AP814),0)","v":0},0,0,0,0,0,0,0,-53480371.350937001,-53653016.350937001,-53785339.1633562,-53785339.1633562,{"$f":"IF(A815=\"\",\"\",AL815-ROUND(AL815*OFFSET(Input!$S$27,$B815,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A815=\"\",\"\",ROUND(AP815*(1-OFFSET(Input!$T$27,MIN(B815,10),0,1,1)),2*FEE_rounding))","v":-53785339.1633562},-48285339.1633562,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A815=1,PMF_1st=0),0,ROUND(IF(A815=1,AI815,AL814)*OFFSET(Input!$O$27,IF(A815=121,-1,0)+MIN(B815,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A815=1,PMF_1st=0),0,IF(SUM($K$5:$L815)-$AU814>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B814,B815),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C815-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[812,68,8,null,107,{"$f":"IF(A816=\"\",\"\",IF(A816=1,Age_Full_Month,IF(F815=11,0,F815+1)))","v":7},107,0,{"$f":"IF(A816=\"\",\"\",IF(AND(F816=11,G816=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H816-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C816-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B816,99),0,1,1)*K816,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E816,0,1,1)*L816,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*M816,FEE_rounding)","v":0},0,0,{"$f":"IF(C816>=1,ROUND(K816*OFFSET(Input!$U$27,B816,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B816=1,0,IF($C816>=1,ROUND(OFFSET(Input!$X$27,B816,0,1,1)*AL815,AV_rounding),0))","v":0},{"$f":"IF(B816=1,0,IF(C816=1,ROUND(OFFSET(Input!$W$27,B816,0,1,1)*AVERAGE($AI$5,$AL$5:$AL814),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),OFFSET(Input!$G$27,B816,0,1,1)-AE816,0)","v":0},{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),MIN(OFFSET(Input!$G$27,B816,0,1,1),AP815),0)","v":0},0,0,0,0,0,0,0,-53785339.1633562,-53957984.1633562,-54091059.108672701,-54091059.108672701,{"$f":"IF(A816=\"\",\"\",AL816-ROUND(AL816*OFFSET(Input!$S$27,$B816,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A816=\"\",\"\",ROUND(AP816*(1-OFFSET(Input!$T$27,MIN(B816,10),0,1,1)),2*FEE_rounding))","v":-54091059.108672701},-48591059.108672701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A816=1,PMF_1st=0),0,ROUND(IF(A816=1,AI816,AL815)*OFFSET(Input!$O$27,IF(A816=121,-1,0)+MIN(B816,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A816=1,PMF_1st=0),0,IF(SUM($K$5:$L816)-$AU815>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B815,B816),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C816-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[813,68,9,null,107,{"$f":"IF(A817=\"\",\"\",IF(A817=1,Age_Full_Month,IF(F816=11,0,F816+1)))","v":8},107,0,{"$f":"IF(A817=\"\",\"\",IF(AND(F817=11,G817=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H817-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C817-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B817,99),0,1,1)*K817,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E817,0,1,1)*L817,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*M817,FEE_rounding)","v":0},0,0,{"$f":"IF(C817>=1,ROUND(K817*OFFSET(Input!$U$27,B817,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B817=1,0,IF($C817>=1,ROUND(OFFSET(Input!$X$27,B817,0,1,1)*AL816,AV_rounding),0))","v":0},{"$f":"IF(B817=1,0,IF(C817=1,ROUND(OFFSET(Input!$W$27,B817,0,1,1)*AVERAGE($AI$5,$AL$5:$AL815),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),OFFSET(Input!$G$27,B817,0,1,1)-AE817,0)","v":0},{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),MIN(OFFSET(Input!$G$27,B817,0,1,1),AP816),0)","v":0},0,0,0,0,0,0,0,-54091059.108672701,-54263704.108672701,-54397533.041849203,-54397533.041849203,{"$f":"IF(A817=\"\",\"\",AL817-ROUND(AL817*OFFSET(Input!$S$27,$B817,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A817=\"\",\"\",ROUND(AP817*(1-OFFSET(Input!$T$27,MIN(B817,10),0,1,1)),2*FEE_rounding))","v":-54397533.041849203},-48897533.041849203,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A817=1,PMF_1st=0),0,ROUND(IF(A817=1,AI817,AL816)*OFFSET(Input!$O$27,IF(A817=121,-1,0)+MIN(B817,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A817=1,PMF_1st=0),0,IF(SUM($K$5:$L817)-$AU816>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B816,B817),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C817-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[814,68,10,null,107,{"$f":"IF(A818=\"\",\"\",IF(A818=1,Age_Full_Month,IF(F817=11,0,F817+1)))","v":9},107,0,{"$f":"IF(A818=\"\",\"\",IF(AND(F818=11,G818=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H818-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C818-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B818,99),0,1,1)*K818,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E818,0,1,1)*L818,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*M818,FEE_rounding)","v":0},0,0,{"$f":"IF(C818>=1,ROUND(K818*OFFSET(Input!$U$27,B818,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B818=1,0,IF($C818>=1,ROUND(OFFSET(Input!$X$27,B818,0,1,1)*AL817,AV_rounding),0))","v":0},{"$f":"IF(B818=1,0,IF(C818=1,ROUND(OFFSET(Input!$W$27,B818,0,1,1)*AVERAGE($AI$5,$AL$5:$AL816),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),OFFSET(Input!$G$27,B818,0,1,1)-AE818,0)","v":0},{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),MIN(OFFSET(Input!$G$27,B818,0,1,1),AP817),0)","v":0},0,0,0,0,0,0,0,-54397533.041849203,-54570178.041849203,-54704762.822423004,-54704762.822423004,{"$f":"IF(A818=\"\",\"\",AL818-ROUND(AL818*OFFSET(Input!$S$27,$B818,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A818=\"\",\"\",ROUND(AP818*(1-OFFSET(Input!$T$27,MIN(B818,10),0,1,1)),2*FEE_rounding))","v":-54704762.822423004},-49204762.822423004,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A818=1,PMF_1st=0),0,ROUND(IF(A818=1,AI818,AL817)*OFFSET(Input!$O$27,IF(A818=121,-1,0)+MIN(B818,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A818=1,PMF_1st=0),0,IF(SUM($K$5:$L818)-$AU817>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B817,B818),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C818-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[815,68,11,null,107,{"$f":"IF(A819=\"\",\"\",IF(A819=1,Age_Full_Month,IF(F818=11,0,F818+1)))","v":10},107,0,{"$f":"IF(A819=\"\",\"\",IF(AND(F819=11,G819=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H819-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C819-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B819,99),0,1,1)*K819,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E819,0,1,1)*L819,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*M819,FEE_rounding)","v":0},0,0,{"$f":"IF(C819>=1,ROUND(K819*OFFSET(Input!$U$27,B819,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B819=1,0,IF($C819>=1,ROUND(OFFSET(Input!$X$27,B819,0,1,1)*AL818,AV_rounding),0))","v":0},{"$f":"IF(B819=1,0,IF(C819=1,ROUND(OFFSET(Input!$W$27,B819,0,1,1)*AVERAGE($AI$5,$AL$5:$AL817),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),OFFSET(Input!$G$27,B819,0,1,1)-AE819,0)","v":0},{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),MIN(OFFSET(Input!$G$27,B819,0,1,1),AP818),0)","v":0},0,0,0,0,0,0,0,-54704762.822423004,-54877407.822423004,-55012750.314517803,-55012750.314517803,{"$f":"IF(A819=\"\",\"\",AL819-ROUND(AL819*OFFSET(Input!$S$27,$B819,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A819=\"\",\"\",ROUND(AP819*(1-OFFSET(Input!$T$27,MIN(B819,10),0,1,1)),2*FEE_rounding))","v":-55012750.314517803},-49512750.314517803,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A819=1,PMF_1st=0),0,ROUND(IF(A819=1,AI819,AL818)*OFFSET(Input!$O$27,IF(A819=121,-1,0)+MIN(B819,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A819=1,PMF_1st=0),0,IF(SUM($K$5:$L819)-$AU818>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B818,B819),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C819-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[816,68,12,null,107,{"$f":"IF(A820=\"\",\"\",IF(A820=1,Age_Full_Month,IF(F819=11,0,F819+1)))","v":11},107,0,{"$f":"IF(A820=\"\",\"\",IF(AND(F820=11,G820=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H820-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C820-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B820,99),0,1,1)*K820,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E820,0,1,1)*L820,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*M820,FEE_rounding)","v":0},0,0,{"$f":"IF(C820>=1,ROUND(K820*OFFSET(Input!$U$27,B820,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B820=1,0,IF($C820>=1,ROUND(OFFSET(Input!$X$27,B820,0,1,1)*AL819,AV_rounding),0))","v":0},{"$f":"IF(B820=1,0,IF(C820=1,ROUND(OFFSET(Input!$W$27,B820,0,1,1)*AVERAGE($AI$5,$AL$5:$AL818),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),OFFSET(Input!$G$27,B820,0,1,1)-AE820,0)","v":0},{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),MIN(OFFSET(Input!$G$27,B820,0,1,1),AP819),0)","v":0},0,0,0,0,0,0,0,-55012750.314517803,-55185395.314517803,-55321497.386854596,-55321497.386854596,{"$f":"IF(A820=\"\",\"\",AL820-ROUND(AL820*OFFSET(Input!$S$27,$B820,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A820=\"\",\"\",ROUND(AP820*(1-OFFSET(Input!$T$27,MIN(B820,10),0,1,1)),2*FEE_rounding))","v":-55321497.386854596},-49821497.386854596,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A820=1,PMF_1st=0),0,ROUND(IF(A820=1,AI820,AL819)*OFFSET(Input!$O$27,IF(A820=121,-1,0)+MIN(B820,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A820=1,PMF_1st=0),0,IF(SUM($K$5:$L820)-$AU819>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B819,B820),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C820-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[817,69,1,null,108,{"$f":"IF(A821=\"\",\"\",IF(A821=1,Age_Full_Month,IF(F820=11,0,F820+1)))","v":0},108,0,{"$f":"IF(A821=\"\",\"\",IF(AND(F821=11,G821=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H821-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C821-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B821,99),0,1,1)*K821,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E821,0,1,1)*L821,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*M821,FEE_rounding)","v":0},0,0,{"$f":"IF(C821>=1,ROUND(K821*OFFSET(Input!$U$27,B821,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B821=1,0,IF($C821>=1,ROUND(OFFSET(Input!$X$27,B821,0,1,1)*AL820,AV_rounding),0))","v":0},{"$f":"IF(B821=1,0,IF(C821=1,ROUND(OFFSET(Input!$W$27,B821,0,1,1)*AVERAGE($AI$5,$AL$5:$AL819),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),OFFSET(Input!$G$27,B821,0,1,1)-AE821,0)","v":0},{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),MIN(OFFSET(Input!$G$27,B821,0,1,1),AP820),0)","v":0},0,0,0,0,0,0,0,-55321497.386854596,-55494142.386854596,-55631005.912763201,-55631005.912763201,{"$f":"IF(A821=\"\",\"\",AL821-ROUND(AL821*OFFSET(Input!$S$27,$B821,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A821=\"\",\"\",ROUND(AP821*(1-OFFSET(Input!$T$27,MIN(B821,10),0,1,1)),2*FEE_rounding))","v":-55631005.912763201},-50131005.912763201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A821=1,PMF_1st=0),0,ROUND(IF(A821=1,AI821,AL820)*OFFSET(Input!$O$27,IF(A821=121,-1,0)+MIN(B821,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A821=1,PMF_1st=0),0,IF(SUM($K$5:$L821)-$AU820>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B820,B821),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C821-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[818,69,2,null,108,{"$f":"IF(A822=\"\",\"\",IF(A822=1,Age_Full_Month,IF(F821=11,0,F821+1)))","v":1},108,0,{"$f":"IF(A822=\"\",\"\",IF(AND(F822=11,G822=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H822-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C822-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B822,99),0,1,1)*K822,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E822,0,1,1)*L822,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*M822,FEE_rounding)","v":0},0,0,{"$f":"IF(C822>=1,ROUND(K822*OFFSET(Input!$U$27,B822,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B822=1,0,IF($C822>=1,ROUND(OFFSET(Input!$X$27,B822,0,1,1)*AL821,AV_rounding),0))","v":0},{"$f":"IF(B822=1,0,IF(C822=1,ROUND(OFFSET(Input!$W$27,B822,0,1,1)*AVERAGE($AI$5,$AL$5:$AL820),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),OFFSET(Input!$G$27,B822,0,1,1)-AE822,0)","v":0},{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),MIN(OFFSET(Input!$G$27,B822,0,1,1),AP821),0)","v":0},0,0,0,0,0,0,0,-55631005.912763201,-55803650.912763201,-55941277.770193502,-55941277.770193502,{"$f":"IF(A822=\"\",\"\",AL822-ROUND(AL822*OFFSET(Input!$S$27,$B822,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A822=\"\",\"\",ROUND(AP822*(1-OFFSET(Input!$T$27,MIN(B822,10),0,1,1)),2*FEE_rounding))","v":-55941277.770193502},-50441277.770193502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A822=1,PMF_1st=0),0,ROUND(IF(A822=1,AI822,AL821)*OFFSET(Input!$O$27,IF(A822=121,-1,0)+MIN(B822,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A822=1,PMF_1st=0),0,IF(SUM($K$5:$L822)-$AU821>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B821,B822),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C822-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[819,69,3,null,108,{"$f":"IF(A823=\"\",\"\",IF(A823=1,Age_Full_Month,IF(F822=11,0,F822+1)))","v":2},108,0,{"$f":"IF(A823=\"\",\"\",IF(AND(F823=11,G823=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H823-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C823-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B823,99),0,1,1)*K823,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E823,0,1,1)*L823,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*M823,FEE_rounding)","v":0},0,0,{"$f":"IF(C823>=1,ROUND(K823*OFFSET(Input!$U$27,B823,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B823=1,0,IF($C823>=1,ROUND(OFFSET(Input!$X$27,B823,0,1,1)*AL822,AV_rounding),0))","v":0},{"$f":"IF(B823=1,0,IF(C823=1,ROUND(OFFSET(Input!$W$27,B823,0,1,1)*AVERAGE($AI$5,$AL$5:$AL821),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),OFFSET(Input!$G$27,B823,0,1,1)-AE823,0)","v":0},{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),MIN(OFFSET(Input!$G$27,B823,0,1,1),AP822),0)","v":0},0,0,0,0,0,0,0,-55941277.770193502,-56113922.770193502,-56252314.841727003,-56252314.841727003,{"$f":"IF(A823=\"\",\"\",AL823-ROUND(AL823*OFFSET(Input!$S$27,$B823,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A823=\"\",\"\",ROUND(AP823*(1-OFFSET(Input!$T$27,MIN(B823,10),0,1,1)),2*FEE_rounding))","v":-56252314.841727003},-50752314.841727003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A823=1,PMF_1st=0),0,ROUND(IF(A823=1,AI823,AL822)*OFFSET(Input!$O$27,IF(A823=121,-1,0)+MIN(B823,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A823=1,PMF_1st=0),0,IF(SUM($K$5:$L823)-$AU822>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B822,B823),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C823-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[820,69,4,null,108,{"$f":"IF(A824=\"\",\"\",IF(A824=1,Age_Full_Month,IF(F823=11,0,F823+1)))","v":3},108,0,{"$f":"IF(A824=\"\",\"\",IF(AND(F824=11,G824=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H824-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C824-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B824,99),0,1,1)*K824,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E824,0,1,1)*L824,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*M824,FEE_rounding)","v":0},0,0,{"$f":"IF(C824>=1,ROUND(K824*OFFSET(Input!$U$27,B824,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B824=1,0,IF($C824>=1,ROUND(OFFSET(Input!$X$27,B824,0,1,1)*AL823,AV_rounding),0))","v":0},{"$f":"IF(B824=1,0,IF(C824=1,ROUND(OFFSET(Input!$W$27,B824,0,1,1)*AVERAGE($AI$5,$AL$5:$AL822),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),OFFSET(Input!$G$27,B824,0,1,1)-AE824,0)","v":0},{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),MIN(OFFSET(Input!$G$27,B824,0,1,1),AP823),0)","v":0},0,0,0,0,0,0,0,-56252314.841727003,-56424959.841727003,-56564119.014588103,-56564119.014588103,{"$f":"IF(A824=\"\",\"\",AL824-ROUND(AL824*OFFSET(Input!$S$27,$B824,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A824=\"\",\"\",ROUND(AP824*(1-OFFSET(Input!$T$27,MIN(B824,10),0,1,1)),2*FEE_rounding))","v":-56564119.014588103},-51064119.014588103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A824=1,PMF_1st=0),0,ROUND(IF(A824=1,AI824,AL823)*OFFSET(Input!$O$27,IF(A824=121,-1,0)+MIN(B824,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A824=1,PMF_1st=0),0,IF(SUM($K$5:$L824)-$AU823>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B823,B824),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C824-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[821,69,5,null,108,{"$f":"IF(A825=\"\",\"\",IF(A825=1,Age_Full_Month,IF(F824=11,0,F824+1)))","v":4},108,0,{"$f":"IF(A825=\"\",\"\",IF(AND(F825=11,G825=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H825-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C825-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B825,99),0,1,1)*K825,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E825,0,1,1)*L825,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*M825,FEE_rounding)","v":0},0,0,{"$f":"IF(C825>=1,ROUND(K825*OFFSET(Input!$U$27,B825,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B825=1,0,IF($C825>=1,ROUND(OFFSET(Input!$X$27,B825,0,1,1)*AL824,AV_rounding),0))","v":0},{"$f":"IF(B825=1,0,IF(C825=1,ROUND(OFFSET(Input!$W$27,B825,0,1,1)*AVERAGE($AI$5,$AL$5:$AL823),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),OFFSET(Input!$G$27,B825,0,1,1)-AE825,0)","v":0},{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),MIN(OFFSET(Input!$G$27,B825,0,1,1),AP824),0)","v":0},0,0,0,0,0,0,0,-56564119.014588103,-56736764.014588103,-56876692.180655599,-56876692.180655599,{"$f":"IF(A825=\"\",\"\",AL825-ROUND(AL825*OFFSET(Input!$S$27,$B825,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A825=\"\",\"\",ROUND(AP825*(1-OFFSET(Input!$T$27,MIN(B825,10),0,1,1)),2*FEE_rounding))","v":-56876692.180655599},-51376692.180655599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A825=1,PMF_1st=0),0,ROUND(IF(A825=1,AI825,AL824)*OFFSET(Input!$O$27,IF(A825=121,-1,0)+MIN(B825,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A825=1,PMF_1st=0),0,IF(SUM($K$5:$L825)-$AU824>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B824,B825),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C825-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[822,69,6,null,108,{"$f":"IF(A826=\"\",\"\",IF(A826=1,Age_Full_Month,IF(F825=11,0,F825+1)))","v":5},108,0,{"$f":"IF(A826=\"\",\"\",IF(AND(F826=11,G826=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H826-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C826-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B826,99),0,1,1)*K826,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E826,0,1,1)*L826,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*M826,FEE_rounding)","v":0},0,0,{"$f":"IF(C826>=1,ROUND(K826*OFFSET(Input!$U$27,B826,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B826=1,0,IF($C826>=1,ROUND(OFFSET(Input!$X$27,B826,0,1,1)*AL825,AV_rounding),0))","v":0},{"$f":"IF(B826=1,0,IF(C826=1,ROUND(OFFSET(Input!$W$27,B826,0,1,1)*AVERAGE($AI$5,$AL$5:$AL824),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),OFFSET(Input!$G$27,B826,0,1,1)-AE826,0)","v":0},{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),MIN(OFFSET(Input!$G$27,B826,0,1,1),AP825),0)","v":0},0,0,0,0,0,0,0,-56876692.180655599,-57049337.180655599,-57190036.236474201,-57190036.236474201,{"$f":"IF(A826=\"\",\"\",AL826-ROUND(AL826*OFFSET(Input!$S$27,$B826,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A826=\"\",\"\",ROUND(AP826*(1-OFFSET(Input!$T$27,MIN(B826,10),0,1,1)),2*FEE_rounding))","v":-57190036.236474201},-51690036.236474201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A826=1,PMF_1st=0),0,ROUND(IF(A826=1,AI826,AL825)*OFFSET(Input!$O$27,IF(A826=121,-1,0)+MIN(B826,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A826=1,PMF_1st=0),0,IF(SUM($K$5:$L826)-$AU825>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B825,B826),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C826-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[823,69,7,null,108,{"$f":"IF(A827=\"\",\"\",IF(A827=1,Age_Full_Month,IF(F826=11,0,F826+1)))","v":6},108,0,{"$f":"IF(A827=\"\",\"\",IF(AND(F827=11,G827=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H827-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C827-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B827,99),0,1,1)*K827,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E827,0,1,1)*L827,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*M827,FEE_rounding)","v":0},0,0,{"$f":"IF(C827>=1,ROUND(K827*OFFSET(Input!$U$27,B827,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B827=1,0,IF($C827>=1,ROUND(OFFSET(Input!$X$27,B827,0,1,1)*AL826,AV_rounding),0))","v":0},{"$f":"IF(B827=1,0,IF(C827=1,ROUND(OFFSET(Input!$W$27,B827,0,1,1)*AVERAGE($AI$5,$AL$5:$AL825),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),OFFSET(Input!$G$27,B827,0,1,1)-AE827,0)","v":0},{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),MIN(OFFSET(Input!$G$27,B827,0,1,1),AP826),0)","v":0},0,0,0,0,0,0,0,-57190036.236474201,-57362681.236474201,-57504153.083265997,-57504153.083265997,{"$f":"IF(A827=\"\",\"\",AL827-ROUND(AL827*OFFSET(Input!$S$27,$B827,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A827=\"\",\"\",ROUND(AP827*(1-OFFSET(Input!$T$27,MIN(B827,10),0,1,1)),2*FEE_rounding))","v":-57504153.083265997},-52004153.083265997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A827=1,PMF_1st=0),0,ROUND(IF(A827=1,AI827,AL826)*OFFSET(Input!$O$27,IF(A827=121,-1,0)+MIN(B827,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A827=1,PMF_1st=0),0,IF(SUM($K$5:$L827)-$AU826>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B826,B827),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C827-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[824,69,8,null,108,{"$f":"IF(A828=\"\",\"\",IF(A828=1,Age_Full_Month,IF(F827=11,0,F827+1)))","v":7},108,0,{"$f":"IF(A828=\"\",\"\",IF(AND(F828=11,G828=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H828-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C828-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B828,99),0,1,1)*K828,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E828,0,1,1)*L828,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*M828,FEE_rounding)","v":0},0,0,{"$f":"IF(C828>=1,ROUND(K828*OFFSET(Input!$U$27,B828,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B828=1,0,IF($C828>=1,ROUND(OFFSET(Input!$X$27,B828,0,1,1)*AL827,AV_rounding),0))","v":0},{"$f":"IF(B828=1,0,IF(C828=1,ROUND(OFFSET(Input!$W$27,B828,0,1,1)*AVERAGE($AI$5,$AL$5:$AL826),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),OFFSET(Input!$G$27,B828,0,1,1)-AE828,0)","v":0},{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),MIN(OFFSET(Input!$G$27,B828,0,1,1),AP827),0)","v":0},0,0,0,0,0,0,0,-57504153.083265997,-57676798.083265997,-57819044.626942001,-57819044.626942001,{"$f":"IF(A828=\"\",\"\",AL828-ROUND(AL828*OFFSET(Input!$S$27,$B828,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A828=\"\",\"\",ROUND(AP828*(1-OFFSET(Input!$T$27,MIN(B828,10),0,1,1)),2*FEE_rounding))","v":-57819044.626942001},-52319044.626942001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A828=1,PMF_1st=0),0,ROUND(IF(A828=1,AI828,AL827)*OFFSET(Input!$O$27,IF(A828=121,-1,0)+MIN(B828,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A828=1,PMF_1st=0),0,IF(SUM($K$5:$L828)-$AU827>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B827,B828),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C828-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[825,69,9,null,108,{"$f":"IF(A829=\"\",\"\",IF(A829=1,Age_Full_Month,IF(F828=11,0,F828+1)))","v":8},108,0,{"$f":"IF(A829=\"\",\"\",IF(AND(F829=11,G829=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H829-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C829-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B829,99),0,1,1)*K829,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E829,0,1,1)*L829,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*M829,FEE_rounding)","v":0},0,0,{"$f":"IF(C829>=1,ROUND(K829*OFFSET(Input!$U$27,B829,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B829=1,0,IF($C829>=1,ROUND(OFFSET(Input!$X$27,B829,0,1,1)*AL828,AV_rounding),0))","v":0},{"$f":"IF(B829=1,0,IF(C829=1,ROUND(OFFSET(Input!$W$27,B829,0,1,1)*AVERAGE($AI$5,$AL$5:$AL827),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),OFFSET(Input!$G$27,B829,0,1,1)-AE829,0)","v":0},{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),MIN(OFFSET(Input!$G$27,B829,0,1,1),AP828),0)","v":0},0,0,0,0,0,0,0,-57819044.626942001,-57991689.626942001,-58134712.7781137,-58134712.7781137,{"$f":"IF(A829=\"\",\"\",AL829-ROUND(AL829*OFFSET(Input!$S$27,$B829,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A829=\"\",\"\",ROUND(AP829*(1-OFFSET(Input!$T$27,MIN(B829,10),0,1,1)),2*FEE_rounding))","v":-58134712.7781137},-52634712.7781137,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A829=1,PMF_1st=0),0,ROUND(IF(A829=1,AI829,AL828)*OFFSET(Input!$O$27,IF(A829=121,-1,0)+MIN(B829,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A829=1,PMF_1st=0),0,IF(SUM($K$5:$L829)-$AU828>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B828,B829),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C829-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[826,69,10,null,108,{"$f":"IF(A830=\"\",\"\",IF(A830=1,Age_Full_Month,IF(F829=11,0,F829+1)))","v":9},108,0,{"$f":"IF(A830=\"\",\"\",IF(AND(F830=11,G830=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H830-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C830-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B830,99),0,1,1)*K830,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E830,0,1,1)*L830,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*M830,FEE_rounding)","v":0},0,0,{"$f":"IF(C830>=1,ROUND(K830*OFFSET(Input!$U$27,B830,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B830=1,0,IF($C830>=1,ROUND(OFFSET(Input!$X$27,B830,0,1,1)*AL829,AV_rounding),0))","v":0},{"$f":"IF(B830=1,0,IF(C830=1,ROUND(OFFSET(Input!$W$27,B830,0,1,1)*AVERAGE($AI$5,$AL$5:$AL828),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),OFFSET(Input!$G$27,B830,0,1,1)-AE830,0)","v":0},{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),MIN(OFFSET(Input!$G$27,B830,0,1,1),AP829),0)","v":0},0,0,0,0,0,0,0,-58134712.7781137,-58307357.7781137,-58451159.452104799,-58451159.452104799,{"$f":"IF(A830=\"\",\"\",AL830-ROUND(AL830*OFFSET(Input!$S$27,$B830,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A830=\"\",\"\",ROUND(AP830*(1-OFFSET(Input!$T$27,MIN(B830,10),0,1,1)),2*FEE_rounding))","v":-58451159.452104799},-52951159.452104799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A830=1,PMF_1st=0),0,ROUND(IF(A830=1,AI830,AL829)*OFFSET(Input!$O$27,IF(A830=121,-1,0)+MIN(B830,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A830=1,PMF_1st=0),0,IF(SUM($K$5:$L830)-$AU829>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B829,B830),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C830-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[827,69,11,null,108,{"$f":"IF(A831=\"\",\"\",IF(A831=1,Age_Full_Month,IF(F830=11,0,F830+1)))","v":10},108,0,{"$f":"IF(A831=\"\",\"\",IF(AND(F831=11,G831=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H831-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C831-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B831,99),0,1,1)*K831,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E831,0,1,1)*L831,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*M831,FEE_rounding)","v":0},0,0,{"$f":"IF(C831>=1,ROUND(K831*OFFSET(Input!$U$27,B831,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B831=1,0,IF($C831>=1,ROUND(OFFSET(Input!$X$27,B831,0,1,1)*AL830,AV_rounding),0))","v":0},{"$f":"IF(B831=1,0,IF(C831=1,ROUND(OFFSET(Input!$W$27,B831,0,1,1)*AVERAGE($AI$5,$AL$5:$AL829),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),OFFSET(Input!$G$27,B831,0,1,1)-AE831,0)","v":0},{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),MIN(OFFSET(Input!$G$27,B831,0,1,1),AP830),0)","v":0},0,0,0,0,0,0,0,-58451159.452104799,-58623804.452104799,-58768386.568962499,-58768386.568962499,{"$f":"IF(A831=\"\",\"\",AL831-ROUND(AL831*OFFSET(Input!$S$27,$B831,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A831=\"\",\"\",ROUND(AP831*(1-OFFSET(Input!$T$27,MIN(B831,10),0,1,1)),2*FEE_rounding))","v":-58768386.568962499},-53268386.568962499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A831=1,PMF_1st=0),0,ROUND(IF(A831=1,AI831,AL830)*OFFSET(Input!$O$27,IF(A831=121,-1,0)+MIN(B831,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A831=1,PMF_1st=0),0,IF(SUM($K$5:$L831)-$AU830>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B830,B831),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C831-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[828,69,12,null,108,{"$f":"IF(A832=\"\",\"\",IF(A832=1,Age_Full_Month,IF(F831=11,0,F831+1)))","v":11},108,0,{"$f":"IF(A832=\"\",\"\",IF(AND(F832=11,G832=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H832-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C832-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B832,99),0,1,1)*K832,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E832,0,1,1)*L832,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*M832,FEE_rounding)","v":0},0,0,{"$f":"IF(C832>=1,ROUND(K832*OFFSET(Input!$U$27,B832,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B832=1,0,IF($C832>=1,ROUND(OFFSET(Input!$X$27,B832,0,1,1)*AL831,AV_rounding),0))","v":0},{"$f":"IF(B832=1,0,IF(C832=1,ROUND(OFFSET(Input!$W$27,B832,0,1,1)*AVERAGE($AI$5,$AL$5:$AL830),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),OFFSET(Input!$G$27,B832,0,1,1)-AE832,0)","v":0},{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),MIN(OFFSET(Input!$G$27,B832,0,1,1),AP831),0)","v":0},0,0,0,0,0,0,0,-58768386.568962499,-58941031.568962499,-59086396.053469397,-59086396.053469397,{"$f":"IF(A832=\"\",\"\",AL832-ROUND(AL832*OFFSET(Input!$S$27,$B832,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A832=\"\",\"\",ROUND(AP832*(1-OFFSET(Input!$T$27,MIN(B832,10),0,1,1)),2*FEE_rounding))","v":-59086396.053469397},-53586396.053469397,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A832=1,PMF_1st=0),0,ROUND(IF(A832=1,AI832,AL831)*OFFSET(Input!$O$27,IF(A832=121,-1,0)+MIN(B832,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A832=1,PMF_1st=0),0,IF(SUM($K$5:$L832)-$AU831>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B831,B832),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C832-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[829,70,1,null,109,{"$f":"IF(A833=\"\",\"\",IF(A833=1,Age_Full_Month,IF(F832=11,0,F832+1)))","v":0},109,0,{"$f":"IF(A833=\"\",\"\",IF(AND(F833=11,G833=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H833-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C833-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B833,99),0,1,1)*K833,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E833,0,1,1)*L833,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*M833,FEE_rounding)","v":0},0,0,{"$f":"IF(C833>=1,ROUND(K833*OFFSET(Input!$U$27,B833,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B833=1,0,IF($C833>=1,ROUND(OFFSET(Input!$X$27,B833,0,1,1)*AL832,AV_rounding),0))","v":0},{"$f":"IF(B833=1,0,IF(C833=1,ROUND(OFFSET(Input!$W$27,B833,0,1,1)*AVERAGE($AI$5,$AL$5:$AL831),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),OFFSET(Input!$G$27,B833,0,1,1)-AE833,0)","v":0},{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),MIN(OFFSET(Input!$G$27,B833,0,1,1),AP832),0)","v":0},0,0,0,0,0,0,0,-59086396.053469397,-59259041.053469397,-59405189.835155301,-59405189.835155301,{"$f":"IF(A833=\"\",\"\",AL833-ROUND(AL833*OFFSET(Input!$S$27,$B833,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A833=\"\",\"\",ROUND(AP833*(1-OFFSET(Input!$T$27,MIN(B833,10),0,1,1)),2*FEE_rounding))","v":-59405189.835155301},-53905189.835155301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A833=1,PMF_1st=0),0,ROUND(IF(A833=1,AI833,AL832)*OFFSET(Input!$O$27,IF(A833=121,-1,0)+MIN(B833,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A833=1,PMF_1st=0),0,IF(SUM($K$5:$L833)-$AU832>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B832,B833),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C833-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[830,70,2,null,109,{"$f":"IF(A834=\"\",\"\",IF(A834=1,Age_Full_Month,IF(F833=11,0,F833+1)))","v":1},109,0,{"$f":"IF(A834=\"\",\"\",IF(AND(F834=11,G834=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H834-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C834-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B834,99),0,1,1)*K834,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E834,0,1,1)*L834,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*M834,FEE_rounding)","v":0},0,0,{"$f":"IF(C834>=1,ROUND(K834*OFFSET(Input!$U$27,B834,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B834=1,0,IF($C834>=1,ROUND(OFFSET(Input!$X$27,B834,0,1,1)*AL833,AV_rounding),0))","v":0},{"$f":"IF(B834=1,0,IF(C834=1,ROUND(OFFSET(Input!$W$27,B834,0,1,1)*AVERAGE($AI$5,$AL$5:$AL832),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),OFFSET(Input!$G$27,B834,0,1,1)-AE834,0)","v":0},{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),MIN(OFFSET(Input!$G$27,B834,0,1,1),AP833),0)","v":0},0,0,0,0,0,0,0,-59405189.835155301,-59577834.835155301,-59724769.848308504,-59724769.848308504,{"$f":"IF(A834=\"\",\"\",AL834-ROUND(AL834*OFFSET(Input!$S$27,$B834,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A834=\"\",\"\",ROUND(AP834*(1-OFFSET(Input!$T$27,MIN(B834,10),0,1,1)),2*FEE_rounding))","v":-59724769.848308504},-54224769.848308504,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A834=1,PMF_1st=0),0,ROUND(IF(A834=1,AI834,AL833)*OFFSET(Input!$O$27,IF(A834=121,-1,0)+MIN(B834,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A834=1,PMF_1st=0),0,IF(SUM($K$5:$L834)-$AU833>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B833,B834),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C834-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[831,70,3,null,109,{"$f":"IF(A835=\"\",\"\",IF(A835=1,Age_Full_Month,IF(F834=11,0,F834+1)))","v":2},109,0,{"$f":"IF(A835=\"\",\"\",IF(AND(F835=11,G835=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H835-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C835-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B835,99),0,1,1)*K835,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E835,0,1,1)*L835,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*M835,FEE_rounding)","v":0},0,0,{"$f":"IF(C835>=1,ROUND(K835*OFFSET(Input!$U$27,B835,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B835=1,0,IF($C835>=1,ROUND(OFFSET(Input!$X$27,B835,0,1,1)*AL834,AV_rounding),0))","v":0},{"$f":"IF(B835=1,0,IF(C835=1,ROUND(OFFSET(Input!$W$27,B835,0,1,1)*AVERAGE($AI$5,$AL$5:$AL833),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),OFFSET(Input!$G$27,B835,0,1,1)-AE835,0)","v":0},{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),MIN(OFFSET(Input!$G$27,B835,0,1,1),AP834),0)","v":0},0,0,0,0,0,0,0,-59724769.848308504,-59897414.848308504,-60045138.031988002,-60045138.031988002,{"$f":"IF(A835=\"\",\"\",AL835-ROUND(AL835*OFFSET(Input!$S$27,$B835,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A835=\"\",\"\",ROUND(AP835*(1-OFFSET(Input!$T$27,MIN(B835,10),0,1,1)),2*FEE_rounding))","v":-60045138.031988002},-54545138.031988002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A835=1,PMF_1st=0),0,ROUND(IF(A835=1,AI835,AL834)*OFFSET(Input!$O$27,IF(A835=121,-1,0)+MIN(B835,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A835=1,PMF_1st=0),0,IF(SUM($K$5:$L835)-$AU834>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B834,B835),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C835-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[832,70,4,null,109,{"$f":"IF(A836=\"\",\"\",IF(A836=1,Age_Full_Month,IF(F835=11,0,F835+1)))","v":3},109,0,{"$f":"IF(A836=\"\",\"\",IF(AND(F836=11,G836=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H836-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C836-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B836,99),0,1,1)*K836,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E836,0,1,1)*L836,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*M836,FEE_rounding)","v":0},0,0,{"$f":"IF(C836>=1,ROUND(K836*OFFSET(Input!$U$27,B836,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B836=1,0,IF($C836>=1,ROUND(OFFSET(Input!$X$27,B836,0,1,1)*AL835,AV_rounding),0))","v":0},{"$f":"IF(B836=1,0,IF(C836=1,ROUND(OFFSET(Input!$W$27,B836,0,1,1)*AVERAGE($AI$5,$AL$5:$AL834),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),OFFSET(Input!$G$27,B836,0,1,1)-AE836,0)","v":0},{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),MIN(OFFSET(Input!$G$27,B836,0,1,1),AP835),0)","v":0},0,0,0,0,0,0,0,-60045138.031988002,-60217783.031988002,-60366296.330034897,-60366296.330034897,{"$f":"IF(A836=\"\",\"\",AL836-ROUND(AL836*OFFSET(Input!$S$27,$B836,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A836=\"\",\"\",ROUND(AP836*(1-OFFSET(Input!$T$27,MIN(B836,10),0,1,1)),2*FEE_rounding))","v":-60366296.330034897},-54866296.330034897,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A836=1,PMF_1st=0),0,ROUND(IF(A836=1,AI836,AL835)*OFFSET(Input!$O$27,IF(A836=121,-1,0)+MIN(B836,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A836=1,PMF_1st=0),0,IF(SUM($K$5:$L836)-$AU835>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B835,B836),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C836-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[833,70,5,null,{"$f":"IF($A837=\"\",\"\",Age_Insured+B837-1)","v":109},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Month,IF(F836=11,0,F836+1)))","v":4},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Year,IF(F836=11,G836+1,G836)))","v":109},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),DAY(EOMONTH((SignYY+INT(A837/12)+1911)&\"/\"&(IF(MOD(SignMM+A837-1,12)=0,12,MOD(SignMM+A837-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H837-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B837-1>=BPP,\"\",IF(AS836>0,1,0))","v":""},{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,IF(($BJ837+$AL836+$AP836+$AW837)/($BJ837+$AL836+$AP836)>$BK837,VLOOKUP($B837,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K837=0,0,IF(MOD(C837-1,12/Prem_Freq)=0,VLOOKUP(B837,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C837=1,VLOOKUP(B837,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C837-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B837,99),0,1,1)*K837,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E837,0,1,1)*L837,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*M837,FEE_rounding)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,K837-N837))","v":0},{"$f":"IF(A838=\"\",\"\",IF(K837=\"*****\",\"*****\",L837-O837+M837-P837))","v":0},{"$f":"IF(C837>=1,ROUND(K837*OFFSET(Input!$U$27,B837,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B837=1,0,IF($C837>=1,ROUND(OFFSET(Input!$X$27,B837,0,1,1)*AL836,AV_rounding),0))","v":0},{"$f":"IF(B837=1,0,IF(C837=1,ROUND(OFFSET(Input!$W$27,B837,0,1,1)*AVERAGE($AI$5,$AL$5:$AL835),AV_rounding),0))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,BA837,AI837))","v":0},{"$f":"IF(E837=\"\",\"\",IF(SUM(AI837,-V837)>BB837,BB837,SUM(AI837,-V837)))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,0,BA837-AI837))","v":172645},0,0,{"$f":"IF(E837=\" \",\" \",IF(Z837<BI836+BC837+BE837+BD837*0+BF837,BI836+BC837+BE837+BD837*0+BF837-BI836-Z837,0))","v":0},0,0,{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),OFFSET(Input!$G$27,B837,0,1,1)-AE837,0)","v":0},{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),MIN(OFFSET(Input!$G$27,B837,0,1,1),AP836),0)","v":0},{"$f":"IF(A838=\"\",\"\",AF836+AD837+AE837)","v":0},0,0,{"$f":"IF(A837=\"\",\"\",AL836+Q837+R837*0+IF(A837=1,0,SUM(S837:U837)))","v":0},{"$f":"IF(A837=\"\",\"\",AI837-V837-W837-Z837-AD837)","v":0},{"$f":"ROUND((AJ837-AB837)*(1+IRR_1)^(1/12)+IF(A837=1,S837,0),AV_rounding)","v":0},{"$f":"ROUND(AK837-AG837,AV_rounding)","v":0},-60366296.330034897,-60538941.330034897,{"$f":"ROUND((AN837-AC837)*(1+IRR_1)^(1/12),AV_rounding)","v":-60688246.6910844},{"$f":"ROUND(AO837-AH837,AV_rounding)","v":-60688246.6910844},{"$f":"IF(A837=\"\",\"\",AL837-ROUND(AL837*OFFSET(Input!$S$27,$B837,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A837=\"\",\"\",ROUND(AP837*(1-OFFSET(Input!$T$27,MIN(B837,10),0,1,1)),2*FEE_rounding))","v":-60688246.6910844},{"$f":"AW837+AL837+AP837","v":-55188246.6910844},0,{"$f":"IF(A838=\"\",\"\",AU836+AD837+AE837)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,Q837+R837))","v":0},5500000,5500000,{"$f":"IF(A837=1,K837,MAX(AY836+K837-AD836-AE836,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ837/100000*VLOOKUP(Age_Insured+B837-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I837>0,I837/H837,1),2*FEE_rounding)*IF(G838>14,1,0)*IF(AND(I837=0,H837>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A837=1,PMF_1st=0),0,ROUND(IF(A837=1,AI837,AL836)*OFFSET(Input!$O$27,IF(A837=121,-1,0)+MIN(B837,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A837=1,PMF_1st=0),0,IF(SUM($K$5:$L837)-$AU836>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B836,B837),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A837+1","v":834},{"$f":"IF($A838=\"\",\"\",INT((A838-1)/12)+1)","v":70},{"$f":"IF($A838=\"\",\"\",MOD((A838-1),12)+1)","v":6},null,109,{"$f":"IF(A838=\"\",\"\",IF(A838=1,Age_Full_Month,IF(F837=11,0,F837+1)))","v":5},109,0,{"$f":"IF(A838=\"\",\"\",IF(AND(F838=11,G838=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H838-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C838-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B838,99),0,1,1)*K838,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E838,0,1,1)*L838,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*M838,FEE_rounding)","v":0},0,0,{"$f":"IF(C838>=1,ROUND(K838*OFFSET(Input!$U$27,B838,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B838=1,0,IF($C838>=1,ROUND(OFFSET(Input!$X$27,B838,0,1,1)*AL837,AV_rounding),0))","v":0},{"$f":"IF(B838=1,0,IF(C838=1,ROUND(OFFSET(Input!$W$27,B838,0,1,1)*AVERAGE($AI$5,$AL$5:$AL836),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q838+R838","v":0},{"$f":"IF(E838=\" \",\" \",IF(AI838+AM838-V838>BI837+BC838+BD838+BF838+BE838,BI837+BC838+BD838+BF838+BE838,MAX(AI838+AM838-V838,0)))","v":0},0,{"$f":"BG838","v":0},{"$f":"BH838","v":0},{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),OFFSET(Input!$G$27,B838,0,1,1)-AE838,0)","v":0},{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),MIN(OFFSET(Input!$G$27,B838,0,1,1),AP837),0)","v":0},0,0,0,0,0,0,0,{"$f":"R838+AO837","v":-60688246.6910844},{"$f":"AM838-X838-AA838-AE838","v":-60860891.6910844},-61010991.068577603,-61010991.068577603,{"$f":"IF(A838=\"\",\"\",AL838-ROUND(AL838*OFFSET(Input!$S$27,$B838,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A838=\"\",\"\",ROUND(AP838*(1-OFFSET(Input!$T$27,MIN(B838,10),0,1,1)),2*FEE_rounding))","v":-61010991.068577603},-55510991.068577603,0,0,0,{"$f":"AW837","v":5500000},{"$f":"AW838+AI838","v":5500000},3000000,{"$f":"IF(A838=\"\",\"\",AW838)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A838=1,PMF_1st=0),0,ROUND(IF(A838=1,AI838,AL837)*OFFSET(Input!$O$27,IF(A838=121,-1,0)+MIN(B838,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A838=1,PMF_1st=0),0,IF(SUM($K$5:$L838)-$AU837>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B837,B838),21),0,1,1)))","v":0},null,null,{"$f":"BI837+BC838+BD838+BE838+BF838-Z838-AA838","v":0},{"$f":"IF(MOD($C838-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E838<=30,1.9,IF($E838<=40,1.6,IF($E838<=50,1.4,IF($E838<=60,1.2,IF($E838<=70,1.1,IF($E838<=90,1.02,1))))))","v":1}]
[835,70,7,null,109,{"$f":"IF(A839=\"\",\"\",IF(A839=1,Age_Full_Month,IF(F838=11,0,F838+1)))","v":6},109,0,{"$f":"IF(A839=\"\",\"\",IF(AND(F839=11,G839=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H839-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C839-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B839,99),0,1,1)*K839,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E839,0,1,1)*L839,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*M839,FEE_rounding)","v":0},0,0,{"$f":"IF(C839>=1,ROUND(K839*OFFSET(Input!$U$27,B839,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B839=1,0,IF($C839>=1,ROUND(OFFSET(Input!$X$27,B839,0,1,1)*AL838,AV_rounding),0))","v":0},{"$f":"IF(B839=1,0,IF(C839=1,ROUND(OFFSET(Input!$W$27,B839,0,1,1)*AVERAGE($AI$5,$AL$5:$AL837),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),OFFSET(Input!$G$27,B839,0,1,1)-AE839,0)","v":0},{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),MIN(OFFSET(Input!$G$27,B839,0,1,1),AP838),0)","v":0},0,0,0,0,0,0,0,-61010991.068577603,-61183636.068577603,-61334531.420773201,-61334531.420773201,{"$f":"IF(A839=\"\",\"\",AL839-ROUND(AL839*OFFSET(Input!$S$27,$B839,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A839=\"\",\"\",ROUND(AP839*(1-OFFSET(Input!$T$27,MIN(B839,10),0,1,1)),2*FEE_rounding))","v":-61334531.420773201},-55834531.420773201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A839=1,PMF_1st=0),0,ROUND(IF(A839=1,AI839,AL838)*OFFSET(Input!$O$27,IF(A839=121,-1,0)+MIN(B839,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A839=1,PMF_1st=0),0,IF(SUM($K$5:$L839)-$AU838>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B838,B839),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C839-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[836,70,8,null,109,{"$f":"IF(A840=\"\",\"\",IF(A840=1,Age_Full_Month,IF(F839=11,0,F839+1)))","v":7},109,0,{"$f":"IF(A840=\"\",\"\",IF(AND(F840=11,G840=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H840-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C840-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B840,99),0,1,1)*K840,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E840,0,1,1)*L840,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*M840,FEE_rounding)","v":0},0,0,{"$f":"IF(C840>=1,ROUND(K840*OFFSET(Input!$U$27,B840,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B840=1,0,IF($C840>=1,ROUND(OFFSET(Input!$X$27,B840,0,1,1)*AL839,AV_rounding),0))","v":0},{"$f":"IF(B840=1,0,IF(C840=1,ROUND(OFFSET(Input!$W$27,B840,0,1,1)*AVERAGE($AI$5,$AL$5:$AL838),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),OFFSET(Input!$G$27,B840,0,1,1)-AE840,0)","v":0},{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),MIN(OFFSET(Input!$G$27,B840,0,1,1),AP839),0)","v":0},0,0,0,0,0,0,0,-61334531.420773201,-61507176.420773201,-61658869.710759498,-61658869.710759498,{"$f":"IF(A840=\"\",\"\",AL840-ROUND(AL840*OFFSET(Input!$S$27,$B840,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A840=\"\",\"\",ROUND(AP840*(1-OFFSET(Input!$T$27,MIN(B840,10),0,1,1)),2*FEE_rounding))","v":-61658869.710759498},-56158869.710759498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A840=1,PMF_1st=0),0,ROUND(IF(A840=1,AI840,AL839)*OFFSET(Input!$O$27,IF(A840=121,-1,0)+MIN(B840,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A840=1,PMF_1st=0),0,IF(SUM($K$5:$L840)-$AU839>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B839,B840),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C840-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[837,70,9,null,109,{"$f":"IF(A841=\"\",\"\",IF(A841=1,Age_Full_Month,IF(F840=11,0,F840+1)))","v":8},109,0,{"$f":"IF(A841=\"\",\"\",IF(AND(F841=11,G841=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H841-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C841-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B841,99),0,1,1)*K841,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E841,0,1,1)*L841,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*M841,FEE_rounding)","v":0},0,0,{"$f":"IF(C841>=1,ROUND(K841*OFFSET(Input!$U$27,B841,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B841=1,0,IF($C841>=1,ROUND(OFFSET(Input!$X$27,B841,0,1,1)*AL840,AV_rounding),0))","v":0},{"$f":"IF(B841=1,0,IF(C841=1,ROUND(OFFSET(Input!$W$27,B841,0,1,1)*AVERAGE($AI$5,$AL$5:$AL839),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),OFFSET(Input!$G$27,B841,0,1,1)-AE841,0)","v":0},{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),MIN(OFFSET(Input!$G$27,B841,0,1,1),AP840),0)","v":0},0,0,0,0,0,0,0,-61658869.710759498,-61831514.710759498,-61984007.906466402,-61984007.906466402,{"$f":"IF(A841=\"\",\"\",AL841-ROUND(AL841*OFFSET(Input!$S$27,$B841,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A841=\"\",\"\",ROUND(AP841*(1-OFFSET(Input!$T$27,MIN(B841,10),0,1,1)),2*FEE_rounding))","v":-61984007.906466402},-56484007.906466402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A841=1,PMF_1st=0),0,ROUND(IF(A841=1,AI841,AL840)*OFFSET(Input!$O$27,IF(A841=121,-1,0)+MIN(B841,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A841=1,PMF_1st=0),0,IF(SUM($K$5:$L841)-$AU840>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B840,B841),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C841-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[838,70,10,null,109,{"$f":"IF(A842=\"\",\"\",IF(A842=1,Age_Full_Month,IF(F841=11,0,F841+1)))","v":9},109,0,{"$f":"IF(A842=\"\",\"\",IF(AND(F842=11,G842=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H842-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C842-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B842,99),0,1,1)*K842,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E842,0,1,1)*L842,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*M842,FEE_rounding)","v":0},0,0,{"$f":"IF(C842>=1,ROUND(K842*OFFSET(Input!$U$27,B842,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B842=1,0,IF($C842>=1,ROUND(OFFSET(Input!$X$27,B842,0,1,1)*AL841,AV_rounding),0))","v":0},{"$f":"IF(B842=1,0,IF(C842=1,ROUND(OFFSET(Input!$W$27,B842,0,1,1)*AVERAGE($AI$5,$AL$5:$AL840),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),OFFSET(Input!$G$27,B842,0,1,1)-AE842,0)","v":0},{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),MIN(OFFSET(Input!$G$27,B842,0,1,1),AP841),0)","v":0},0,0,0,0,0,0,0,-61984007.906466402,-62156652.906466402,-62309947.980677202,-62309947.980677202,{"$f":"IF(A842=\"\",\"\",AL842-ROUND(AL842*OFFSET(Input!$S$27,$B842,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A842=\"\",\"\",ROUND(AP842*(1-OFFSET(Input!$T$27,MIN(B842,10),0,1,1)),2*FEE_rounding))","v":-62309947.980677202},-56809947.980677202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A842=1,PMF_1st=0),0,ROUND(IF(A842=1,AI842,AL841)*OFFSET(Input!$O$27,IF(A842=121,-1,0)+MIN(B842,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A842=1,PMF_1st=0),0,IF(SUM($K$5:$L842)-$AU841>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B841,B842),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C842-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[839,70,11,null,109,{"$f":"IF(A843=\"\",\"\",IF(A843=1,Age_Full_Month,IF(F842=11,0,F842+1)))","v":10},109,0,{"$f":"IF(A843=\"\",\"\",IF(AND(F843=11,G843=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H843-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C843-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B843,99),0,1,1)*K843,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E843,0,1,1)*L843,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*M843,FEE_rounding)","v":0},0,0,{"$f":"IF(C843>=1,ROUND(K843*OFFSET(Input!$U$27,B843,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B843=1,0,IF($C843>=1,ROUND(OFFSET(Input!$X$27,B843,0,1,1)*AL842,AV_rounding),0))","v":0},{"$f":"IF(B843=1,0,IF(C843=1,ROUND(OFFSET(Input!$W$27,B843,0,1,1)*AVERAGE($AI$5,$AL$5:$AL841),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),OFFSET(Input!$G$27,B843,0,1,1)-AE843,0)","v":0},{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),MIN(OFFSET(Input!$G$27,B843,0,1,1),AP842),0)","v":0},0,0,0,0,0,0,0,-62309947.980677202,-62482592.980677202,-62636691.911040597,-62636691.911040597,{"$f":"IF(A843=\"\",\"\",AL843-ROUND(AL843*OFFSET(Input!$S$27,$B843,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A843=\"\",\"\",ROUND(AP843*(1-OFFSET(Input!$T$27,MIN(B843,10),0,1,1)),2*FEE_rounding))","v":-62636691.911040597},-57136691.911040597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A843=1,PMF_1st=0),0,ROUND(IF(A843=1,AI843,AL842)*OFFSET(Input!$O$27,IF(A843=121,-1,0)+MIN(B843,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A843=1,PMF_1st=0),0,IF(SUM($K$5:$L843)-$AU842>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B842,B843),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C843-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[840,70,12,null,109,{"$f":"IF(A844=\"\",\"\",IF(A844=1,Age_Full_Month,IF(F843=11,0,F843+1)))","v":11},109,0,{"$f":"IF(A844=\"\",\"\",IF(AND(F844=11,G844=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H844-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C844-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B844,99),0,1,1)*K844,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E844,0,1,1)*L844,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*M844,FEE_rounding)","v":0},0,0,{"$f":"IF(C844>=1,ROUND(K844*OFFSET(Input!$U$27,B844,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B844=1,0,IF($C844>=1,ROUND(OFFSET(Input!$X$27,B844,0,1,1)*AL843,AV_rounding),0))","v":0},{"$f":"IF(B844=1,0,IF(C844=1,ROUND(OFFSET(Input!$W$27,B844,0,1,1)*AVERAGE($AI$5,$AL$5:$AL842),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),OFFSET(Input!$G$27,B844,0,1,1)-AE844,0)","v":0},{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),MIN(OFFSET(Input!$G$27,B844,0,1,1),AP843),0)","v":0},0,0,0,0,0,0,0,-62636691.911040597,-62809336.911040597,-62964241.680082701,-62964241.680082701,{"$f":"IF(A844=\"\",\"\",AL844-ROUND(AL844*OFFSET(Input!$S$27,$B844,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A844=\"\",\"\",ROUND(AP844*(1-OFFSET(Input!$T$27,MIN(B844,10),0,1,1)),2*FEE_rounding))","v":-62964241.680082701},-57464241.680082701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A844=1,PMF_1st=0),0,ROUND(IF(A844=1,AI844,AL843)*OFFSET(Input!$O$27,IF(A844=121,-1,0)+MIN(B844,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A844=1,PMF_1st=0),0,IF(SUM($K$5:$L844)-$AU843>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B843,B844),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C844-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[841,71,1,null,110,{"$f":"IF(A845=\"\",\"\",IF(A845=1,Age_Full_Month,IF(F844=11,0,F844+1)))","v":0},110,0,{"$f":"IF(A845=\"\",\"\",IF(AND(F845=11,G845=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H845-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C845-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B845,99),0,1,1)*K845,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E845,0,1,1)*L845,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*M845,FEE_rounding)","v":0},0,0,{"$f":"IF(C845>=1,ROUND(K845*OFFSET(Input!$U$27,B845,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B845=1,0,IF($C845>=1,ROUND(OFFSET(Input!$X$27,B845,0,1,1)*AL844,AV_rounding),0))","v":0},{"$f":"IF(B845=1,0,IF(C845=1,ROUND(OFFSET(Input!$W$27,B845,0,1,1)*AVERAGE($AI$5,$AL$5:$AL843),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),OFFSET(Input!$G$27,B845,0,1,1)-AE845,0)","v":0},{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),MIN(OFFSET(Input!$G$27,B845,0,1,1),AP844),0)","v":0},0,0,0,0,0,0,0,-62964241.680082701,-63136886.680082701,-63292599.275219098,-63292599.275219098,{"$f":"IF(A845=\"\",\"\",AL845-ROUND(AL845*OFFSET(Input!$S$27,$B845,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A845=\"\",\"\",ROUND(AP845*(1-OFFSET(Input!$T$27,MIN(B845,10),0,1,1)),2*FEE_rounding))","v":-63292599.275219098},-57792599.275219098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A845=1,PMF_1st=0),0,ROUND(IF(A845=1,AI845,AL844)*OFFSET(Input!$O$27,IF(A845=121,-1,0)+MIN(B845,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A845=1,PMF_1st=0),0,IF(SUM($K$5:$L845)-$AU844>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B844,B845),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C845-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[842,71,2,null,110,{"$f":"IF(A846=\"\",\"\",IF(A846=1,Age_Full_Month,IF(F845=11,0,F845+1)))","v":1},110,0,{"$f":"IF(A846=\"\",\"\",IF(AND(F846=11,G846=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H846-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C846-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B846,99),0,1,1)*K846,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E846,0,1,1)*L846,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*M846,FEE_rounding)","v":0},0,0,{"$f":"IF(C846>=1,ROUND(K846*OFFSET(Input!$U$27,B846,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B846=1,0,IF($C846>=1,ROUND(OFFSET(Input!$X$27,B846,0,1,1)*AL845,AV_rounding),0))","v":0},{"$f":"IF(B846=1,0,IF(C846=1,ROUND(OFFSET(Input!$W$27,B846,0,1,1)*AVERAGE($AI$5,$AL$5:$AL844),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),OFFSET(Input!$G$27,B846,0,1,1)-AE846,0)","v":0},{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),MIN(OFFSET(Input!$G$27,B846,0,1,1),AP845),0)","v":0},0,0,0,0,0,0,0,-63292599.275219098,-63465244.275219098,-63621766.688766897,-63621766.688766897,{"$f":"IF(A846=\"\",\"\",AL846-ROUND(AL846*OFFSET(Input!$S$27,$B846,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A846=\"\",\"\",ROUND(AP846*(1-OFFSET(Input!$T$27,MIN(B846,10),0,1,1)),2*FEE_rounding))","v":-63621766.688766897},-58121766.688766897,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A846=1,PMF_1st=0),0,ROUND(IF(A846=1,AI846,AL845)*OFFSET(Input!$O$27,IF(A846=121,-1,0)+MIN(B846,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A846=1,PMF_1st=0),0,IF(SUM($K$5:$L846)-$AU845>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B845,B846),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C846-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[843,71,3,null,110,{"$f":"IF(A847=\"\",\"\",IF(A847=1,Age_Full_Month,IF(F846=11,0,F846+1)))","v":2},110,0,{"$f":"IF(A847=\"\",\"\",IF(AND(F847=11,G847=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H847-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C847-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B847,99),0,1,1)*K847,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E847,0,1,1)*L847,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*M847,FEE_rounding)","v":0},0,0,{"$f":"IF(C847>=1,ROUND(K847*OFFSET(Input!$U$27,B847,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B847=1,0,IF($C847>=1,ROUND(OFFSET(Input!$X$27,B847,0,1,1)*AL846,AV_rounding),0))","v":0},{"$f":"IF(B847=1,0,IF(C847=1,ROUND(OFFSET(Input!$W$27,B847,0,1,1)*AVERAGE($AI$5,$AL$5:$AL845),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),OFFSET(Input!$G$27,B847,0,1,1)-AE847,0)","v":0},{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),MIN(OFFSET(Input!$G$27,B847,0,1,1),AP846),0)","v":0},0,0,0,0,0,0,0,-63621766.688766897,-63794411.688766897,-63951745.917956799,-63951745.917956799,{"$f":"IF(A847=\"\",\"\",AL847-ROUND(AL847*OFFSET(Input!$S$27,$B847,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A847=\"\",\"\",ROUND(AP847*(1-OFFSET(Input!$T$27,MIN(B847,10),0,1,1)),2*FEE_rounding))","v":-63951745.917956799},-58451745.917956799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A847=1,PMF_1st=0),0,ROUND(IF(A847=1,AI847,AL846)*OFFSET(Input!$O$27,IF(A847=121,-1,0)+MIN(B847,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A847=1,PMF_1st=0),0,IF(SUM($K$5:$L847)-$AU846>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B846,B847),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C847-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[844,71,4,null,110,{"$f":"IF(A848=\"\",\"\",IF(A848=1,Age_Full_Month,IF(F847=11,0,F847+1)))","v":3},110,0,{"$f":"IF(A848=\"\",\"\",IF(AND(F848=11,G848=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H848-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C848-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B848,99),0,1,1)*K848,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E848,0,1,1)*L848,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*M848,FEE_rounding)","v":0},0,0,{"$f":"IF(C848>=1,ROUND(K848*OFFSET(Input!$U$27,B848,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B848=1,0,IF($C848>=1,ROUND(OFFSET(Input!$X$27,B848,0,1,1)*AL847,AV_rounding),0))","v":0},{"$f":"IF(B848=1,0,IF(C848=1,ROUND(OFFSET(Input!$W$27,B848,0,1,1)*AVERAGE($AI$5,$AL$5:$AL846),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),OFFSET(Input!$G$27,B848,0,1,1)-AE848,0)","v":0},{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),MIN(OFFSET(Input!$G$27,B848,0,1,1),AP847),0)","v":0},0,0,0,0,0,0,0,-63951745.917956799,-64124390.917956799,-64282538.9649451,-64282538.9649451,{"$f":"IF(A848=\"\",\"\",AL848-ROUND(AL848*OFFSET(Input!$S$27,$B848,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A848=\"\",\"\",ROUND(AP848*(1-OFFSET(Input!$T$27,MIN(B848,10),0,1,1)),2*FEE_rounding))","v":-64282538.9649451},-58782538.9649451,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A848=1,PMF_1st=0),0,ROUND(IF(A848=1,AI848,AL847)*OFFSET(Input!$O$27,IF(A848=121,-1,0)+MIN(B848,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A848=1,PMF_1st=0),0,IF(SUM($K$5:$L848)-$AU847>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B847,B848),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C848-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[845,71,5,null,110,{"$f":"IF(A849=\"\",\"\",IF(A849=1,Age_Full_Month,IF(F848=11,0,F848+1)))","v":4},110,0,{"$f":"IF(A849=\"\",\"\",IF(AND(F849=11,G849=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H849-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C849-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B849,99),0,1,1)*K849,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E849,0,1,1)*L849,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*M849,FEE_rounding)","v":0},0,0,{"$f":"IF(C849>=1,ROUND(K849*OFFSET(Input!$U$27,B849,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B849=1,0,IF($C849>=1,ROUND(OFFSET(Input!$X$27,B849,0,1,1)*AL848,AV_rounding),0))","v":0},{"$f":"IF(B849=1,0,IF(C849=1,ROUND(OFFSET(Input!$W$27,B849,0,1,1)*AVERAGE($AI$5,$AL$5:$AL847),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),OFFSET(Input!$G$27,B849,0,1,1)-AE849,0)","v":0},{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),MIN(OFFSET(Input!$G$27,B849,0,1,1),AP848),0)","v":0},0,0,0,0,0,0,0,-64282538.9649451,-64455183.9649451,-64614147.836826101,-64614147.836826101,{"$f":"IF(A849=\"\",\"\",AL849-ROUND(AL849*OFFSET(Input!$S$27,$B849,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A849=\"\",\"\",ROUND(AP849*(1-OFFSET(Input!$T$27,MIN(B849,10),0,1,1)),2*FEE_rounding))","v":-64614147.836826101},-59114147.836826101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A849=1,PMF_1st=0),0,ROUND(IF(A849=1,AI849,AL848)*OFFSET(Input!$O$27,IF(A849=121,-1,0)+MIN(B849,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A849=1,PMF_1st=0),0,IF(SUM($K$5:$L849)-$AU848>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B848,B849),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C849-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[846,71,6,null,110,{"$f":"IF(A850=\"\",\"\",IF(A850=1,Age_Full_Month,IF(F849=11,0,F849+1)))","v":5},110,0,{"$f":"IF(A850=\"\",\"\",IF(AND(F850=11,G850=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H850-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C850-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B850,99),0,1,1)*K850,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E850,0,1,1)*L850,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*M850,FEE_rounding)","v":0},0,0,{"$f":"IF(C850>=1,ROUND(K850*OFFSET(Input!$U$27,B850,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B850=1,0,IF($C850>=1,ROUND(OFFSET(Input!$X$27,B850,0,1,1)*AL849,AV_rounding),0))","v":0},{"$f":"IF(B850=1,0,IF(C850=1,ROUND(OFFSET(Input!$W$27,B850,0,1,1)*AVERAGE($AI$5,$AL$5:$AL848),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),OFFSET(Input!$G$27,B850,0,1,1)-AE850,0)","v":0},{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),MIN(OFFSET(Input!$G$27,B850,0,1,1),AP849),0)","v":0},0,0,0,0,0,0,0,-64614147.836826101,-64786792.836826101,-64946574.545644097,-64946574.545644097,{"$f":"IF(A850=\"\",\"\",AL850-ROUND(AL850*OFFSET(Input!$S$27,$B850,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A850=\"\",\"\",ROUND(AP850*(1-OFFSET(Input!$T$27,MIN(B850,10),0,1,1)),2*FEE_rounding))","v":-64946574.545644097},-59446574.545644097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A850=1,PMF_1st=0),0,ROUND(IF(A850=1,AI850,AL849)*OFFSET(Input!$O$27,IF(A850=121,-1,0)+MIN(B850,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A850=1,PMF_1st=0),0,IF(SUM($K$5:$L850)-$AU849>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B849,B850),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C850-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[847,71,7,null,110,{"$f":"IF(A851=\"\",\"\",IF(A851=1,Age_Full_Month,IF(F850=11,0,F850+1)))","v":6},110,0,{"$f":"IF(A851=\"\",\"\",IF(AND(F851=11,G851=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H851-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C851-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B851,99),0,1,1)*K851,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E851,0,1,1)*L851,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*M851,FEE_rounding)","v":0},0,0,{"$f":"IF(C851>=1,ROUND(K851*OFFSET(Input!$U$27,B851,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B851=1,0,IF($C851>=1,ROUND(OFFSET(Input!$X$27,B851,0,1,1)*AL850,AV_rounding),0))","v":0},{"$f":"IF(B851=1,0,IF(C851=1,ROUND(OFFSET(Input!$W$27,B851,0,1,1)*AVERAGE($AI$5,$AL$5:$AL849),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),OFFSET(Input!$G$27,B851,0,1,1)-AE851,0)","v":0},{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),MIN(OFFSET(Input!$G$27,B851,0,1,1),AP850),0)","v":0},0,0,0,0,0,0,0,-64946574.545644097,-65119219.545644097,-65279821.108405501,-65279821.108405501,{"$f":"IF(A851=\"\",\"\",AL851-ROUND(AL851*OFFSET(Input!$S$27,$B851,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A851=\"\",\"\",ROUND(AP851*(1-OFFSET(Input!$T$27,MIN(B851,10),0,1,1)),2*FEE_rounding))","v":-65279821.108405501},-59779821.108405501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A851=1,PMF_1st=0),0,ROUND(IF(A851=1,AI851,AL850)*OFFSET(Input!$O$27,IF(A851=121,-1,0)+MIN(B851,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A851=1,PMF_1st=0),0,IF(SUM($K$5:$L851)-$AU850>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B850,B851),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C851-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[848,71,8,null,110,{"$f":"IF(A852=\"\",\"\",IF(A852=1,Age_Full_Month,IF(F851=11,0,F851+1)))","v":7},110,0,{"$f":"IF(A852=\"\",\"\",IF(AND(F852=11,G852=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H852-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C852-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B852,99),0,1,1)*K852,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E852,0,1,1)*L852,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*M852,FEE_rounding)","v":0},0,0,{"$f":"IF(C852>=1,ROUND(K852*OFFSET(Input!$U$27,B852,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B852=1,0,IF($C852>=1,ROUND(OFFSET(Input!$X$27,B852,0,1,1)*AL851,AV_rounding),0))","v":0},{"$f":"IF(B852=1,0,IF(C852=1,ROUND(OFFSET(Input!$W$27,B852,0,1,1)*AVERAGE($AI$5,$AL$5:$AL850),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),OFFSET(Input!$G$27,B852,0,1,1)-AE852,0)","v":0},{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),MIN(OFFSET(Input!$G$27,B852,0,1,1),AP851),0)","v":0},0,0,0,0,0,0,0,-65279821.108405501,-65452466.108405501,-65613889.547091402,-65613889.547091402,{"$f":"IF(A852=\"\",\"\",AL852-ROUND(AL852*OFFSET(Input!$S$27,$B852,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A852=\"\",\"\",ROUND(AP852*(1-OFFSET(Input!$T$27,MIN(B852,10),0,1,1)),2*FEE_rounding))","v":-65613889.547091402},-60113889.547091402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A852=1,PMF_1st=0),0,ROUND(IF(A852=1,AI852,AL851)*OFFSET(Input!$O$27,IF(A852=121,-1,0)+MIN(B852,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A852=1,PMF_1st=0),0,IF(SUM($K$5:$L852)-$AU851>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B851,B852),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C852-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[849,71,9,null,110,{"$f":"IF(A853=\"\",\"\",IF(A853=1,Age_Full_Month,IF(F852=11,0,F852+1)))","v":8},110,0,{"$f":"IF(A853=\"\",\"\",IF(AND(F853=11,G853=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H853-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C853-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B853,99),0,1,1)*K853,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E853,0,1,1)*L853,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*M853,FEE_rounding)","v":0},0,0,{"$f":"IF(C853>=1,ROUND(K853*OFFSET(Input!$U$27,B853,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B853=1,0,IF($C853>=1,ROUND(OFFSET(Input!$X$27,B853,0,1,1)*AL852,AV_rounding),0))","v":0},{"$f":"IF(B853=1,0,IF(C853=1,ROUND(OFFSET(Input!$W$27,B853,0,1,1)*AVERAGE($AI$5,$AL$5:$AL851),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),OFFSET(Input!$G$27,B853,0,1,1)-AE853,0)","v":0},{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),MIN(OFFSET(Input!$G$27,B853,0,1,1),AP852),0)","v":0},0,0,0,0,0,0,0,-65613889.547091402,-65786534.547091402,-65948781.888669498,-65948781.888669498,{"$f":"IF(A853=\"\",\"\",AL853-ROUND(AL853*OFFSET(Input!$S$27,$B853,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A853=\"\",\"\",ROUND(AP853*(1-OFFSET(Input!$T$27,MIN(B853,10),0,1,1)),2*FEE_rounding))","v":-65948781.888669498},-60448781.888669498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A853=1,PMF_1st=0),0,ROUND(IF(A853=1,AI853,AL852)*OFFSET(Input!$O$27,IF(A853=121,-1,0)+MIN(B853,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A853=1,PMF_1st=0),0,IF(SUM($K$5:$L853)-$AU852>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B852,B853),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C853-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[850,71,10,null,110,{"$f":"IF(A854=\"\",\"\",IF(A854=1,Age_Full_Month,IF(F853=11,0,F853+1)))","v":9},110,0,{"$f":"IF(A854=\"\",\"\",IF(AND(F854=11,G854=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H854-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C854-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B854,99),0,1,1)*K854,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E854,0,1,1)*L854,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*M854,FEE_rounding)","v":0},0,0,{"$f":"IF(C854>=1,ROUND(K854*OFFSET(Input!$U$27,B854,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B854=1,0,IF($C854>=1,ROUND(OFFSET(Input!$X$27,B854,0,1,1)*AL853,AV_rounding),0))","v":0},{"$f":"IF(B854=1,0,IF(C854=1,ROUND(OFFSET(Input!$W$27,B854,0,1,1)*AVERAGE($AI$5,$AL$5:$AL852),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),OFFSET(Input!$G$27,B854,0,1,1)-AE854,0)","v":0},{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),MIN(OFFSET(Input!$G$27,B854,0,1,1),AP853),0)","v":0},0,0,0,0,0,0,0,-65948781.888669498,-66121426.888669498,-66284500.165106602,-66284500.165106602,{"$f":"IF(A854=\"\",\"\",AL854-ROUND(AL854*OFFSET(Input!$S$27,$B854,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A854=\"\",\"\",ROUND(AP854*(1-OFFSET(Input!$T$27,MIN(B854,10),0,1,1)),2*FEE_rounding))","v":-66284500.165106602},-60784500.165106602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A854=1,PMF_1st=0),0,ROUND(IF(A854=1,AI854,AL853)*OFFSET(Input!$O$27,IF(A854=121,-1,0)+MIN(B854,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A854=1,PMF_1st=0),0,IF(SUM($K$5:$L854)-$AU853>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B853,B854),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C854-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[851,71,11,null,110,{"$f":"IF(A855=\"\",\"\",IF(A855=1,Age_Full_Month,IF(F854=11,0,F854+1)))","v":10},110,0,{"$f":"IF(A855=\"\",\"\",IF(AND(F855=11,G855=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H855-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C855-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B855,99),0,1,1)*K855,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E855,0,1,1)*L855,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*M855,FEE_rounding)","v":0},0,0,{"$f":"IF(C855>=1,ROUND(K855*OFFSET(Input!$U$27,B855,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B855=1,0,IF($C855>=1,ROUND(OFFSET(Input!$X$27,B855,0,1,1)*AL854,AV_rounding),0))","v":0},{"$f":"IF(B855=1,0,IF(C855=1,ROUND(OFFSET(Input!$W$27,B855,0,1,1)*AVERAGE($AI$5,$AL$5:$AL853),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),OFFSET(Input!$G$27,B855,0,1,1)-AE855,0)","v":0},{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),MIN(OFFSET(Input!$G$27,B855,0,1,1),AP854),0)","v":0},0,0,0,0,0,0,0,-66284500.165106602,-66457145.165106602,-66621046.413380899,-66621046.413380899,{"$f":"IF(A855=\"\",\"\",AL855-ROUND(AL855*OFFSET(Input!$S$27,$B855,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A855=\"\",\"\",ROUND(AP855*(1-OFFSET(Input!$T$27,MIN(B855,10),0,1,1)),2*FEE_rounding))","v":-66621046.413380899},-61121046.413380899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A855=1,PMF_1st=0),0,ROUND(IF(A855=1,AI855,AL854)*OFFSET(Input!$O$27,IF(A855=121,-1,0)+MIN(B855,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A855=1,PMF_1st=0),0,IF(SUM($K$5:$L855)-$AU854>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B854,B855),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C855-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[852,71,12,null,110,{"$f":"IF(A856=\"\",\"\",IF(A856=1,Age_Full_Month,IF(F855=11,0,F855+1)))","v":11},110,0,{"$f":"IF(A856=\"\",\"\",IF(AND(F856=11,G856=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H856-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C856-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B856,99),0,1,1)*K856,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E856,0,1,1)*L856,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*M856,FEE_rounding)","v":0},0,0,{"$f":"IF(C856>=1,ROUND(K856*OFFSET(Input!$U$27,B856,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B856=1,0,IF($C856>=1,ROUND(OFFSET(Input!$X$27,B856,0,1,1)*AL855,AV_rounding),0))","v":0},{"$f":"IF(B856=1,0,IF(C856=1,ROUND(OFFSET(Input!$W$27,B856,0,1,1)*AVERAGE($AI$5,$AL$5:$AL854),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),OFFSET(Input!$G$27,B856,0,1,1)-AE856,0)","v":0},{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),MIN(OFFSET(Input!$G$27,B856,0,1,1),AP855),0)","v":0},0,0,0,0,0,0,0,-66621046.413380899,-66793691.413380899,-66958422.675494298,-66958422.675494298,{"$f":"IF(A856=\"\",\"\",AL856-ROUND(AL856*OFFSET(Input!$S$27,$B856,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A856=\"\",\"\",ROUND(AP856*(1-OFFSET(Input!$T$27,MIN(B856,10),0,1,1)),2*FEE_rounding))","v":-66958422.675494298},-61458422.675494298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A856=1,PMF_1st=0),0,ROUND(IF(A856=1,AI856,AL855)*OFFSET(Input!$O$27,IF(A856=121,-1,0)+MIN(B856,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A856=1,PMF_1st=0),0,IF(SUM($K$5:$L856)-$AU855>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B855,B856),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C856-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[853,72,1,null,111,{"$f":"IF(A857=\"\",\"\",IF(A857=1,Age_Full_Month,IF(F856=11,0,F856+1)))","v":0},111,0,{"$f":"IF(A857=\"\",\"\",IF(AND(F857=11,G857=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H857-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C857-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B857,99),0,1,1)*K857,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E857,0,1,1)*L857,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*M857,FEE_rounding)","v":0},0,0,{"$f":"IF(C857>=1,ROUND(K857*OFFSET(Input!$U$27,B857,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B857=1,0,IF($C857>=1,ROUND(OFFSET(Input!$X$27,B857,0,1,1)*AL856,AV_rounding),0))","v":0},{"$f":"IF(B857=1,0,IF(C857=1,ROUND(OFFSET(Input!$W$27,B857,0,1,1)*AVERAGE($AI$5,$AL$5:$AL855),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),OFFSET(Input!$G$27,B857,0,1,1)-AE857,0)","v":0},{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),MIN(OFFSET(Input!$G$27,B857,0,1,1),AP856),0)","v":0},0,0,0,0,0,0,0,-66958422.675494298,-67131067.675494298,-67296630.998484805,-67296630.998484805,{"$f":"IF(A857=\"\",\"\",AL857-ROUND(AL857*OFFSET(Input!$S$27,$B857,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A857=\"\",\"\",ROUND(AP857*(1-OFFSET(Input!$T$27,MIN(B857,10),0,1,1)),2*FEE_rounding))","v":-67296630.998484805},-61796630.998484805,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A857=1,PMF_1st=0),0,ROUND(IF(A857=1,AI857,AL856)*OFFSET(Input!$O$27,IF(A857=121,-1,0)+MIN(B857,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A857=1,PMF_1st=0),0,IF(SUM($K$5:$L857)-$AU856>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B856,B857),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C857-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[854,72,2,null,111,{"$f":"IF(A858=\"\",\"\",IF(A858=1,Age_Full_Month,IF(F857=11,0,F857+1)))","v":1},111,0,{"$f":"IF(A858=\"\",\"\",IF(AND(F858=11,G858=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H858-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C858-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B858,99),0,1,1)*K858,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E858,0,1,1)*L858,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*M858,FEE_rounding)","v":0},0,0,{"$f":"IF(C858>=1,ROUND(K858*OFFSET(Input!$U$27,B858,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B858=1,0,IF($C858>=1,ROUND(OFFSET(Input!$X$27,B858,0,1,1)*AL857,AV_rounding),0))","v":0},{"$f":"IF(B858=1,0,IF(C858=1,ROUND(OFFSET(Input!$W$27,B858,0,1,1)*AVERAGE($AI$5,$AL$5:$AL856),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),OFFSET(Input!$G$27,B858,0,1,1)-AE858,0)","v":0},{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),MIN(OFFSET(Input!$G$27,B858,0,1,1),AP857),0)","v":0},0,0,0,0,0,0,0,-67296630.998484805,-67469275.998484805,-67635673.434439093,-67635673.434439093,{"$f":"IF(A858=\"\",\"\",AL858-ROUND(AL858*OFFSET(Input!$S$27,$B858,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A858=\"\",\"\",ROUND(AP858*(1-OFFSET(Input!$T$27,MIN(B858,10),0,1,1)),2*FEE_rounding))","v":-67635673.434439093},-62135673.434439093,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A858=1,PMF_1st=0),0,ROUND(IF(A858=1,AI858,AL857)*OFFSET(Input!$O$27,IF(A858=121,-1,0)+MIN(B858,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A858=1,PMF_1st=0),0,IF(SUM($K$5:$L858)-$AU857>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B857,B858),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C858-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[855,72,3,null,111,{"$f":"IF(A859=\"\",\"\",IF(A859=1,Age_Full_Month,IF(F858=11,0,F858+1)))","v":2},111,0,{"$f":"IF(A859=\"\",\"\",IF(AND(F859=11,G859=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H859-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C859-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B859,99),0,1,1)*K859,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E859,0,1,1)*L859,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*M859,FEE_rounding)","v":0},0,0,{"$f":"IF(C859>=1,ROUND(K859*OFFSET(Input!$U$27,B859,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B859=1,0,IF($C859>=1,ROUND(OFFSET(Input!$X$27,B859,0,1,1)*AL858,AV_rounding),0))","v":0},{"$f":"IF(B859=1,0,IF(C859=1,ROUND(OFFSET(Input!$W$27,B859,0,1,1)*AVERAGE($AI$5,$AL$5:$AL857),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),OFFSET(Input!$G$27,B859,0,1,1)-AE859,0)","v":0},{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),MIN(OFFSET(Input!$G$27,B859,0,1,1),AP858),0)","v":0},0,0,0,0,0,0,0,-67635673.434439093,-67808318.434439093,-67975552.040504694,-67975552.040504694,{"$f":"IF(A859=\"\",\"\",AL859-ROUND(AL859*OFFSET(Input!$S$27,$B859,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A859=\"\",\"\",ROUND(AP859*(1-OFFSET(Input!$T$27,MIN(B859,10),0,1,1)),2*FEE_rounding))","v":-67975552.040504694},-62475552.040504694,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A859=1,PMF_1st=0),0,ROUND(IF(A859=1,AI859,AL858)*OFFSET(Input!$O$27,IF(A859=121,-1,0)+MIN(B859,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A859=1,PMF_1st=0),0,IF(SUM($K$5:$L859)-$AU858>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B858,B859),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C859-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[856,72,4,null,111,{"$f":"IF(A860=\"\",\"\",IF(A860=1,Age_Full_Month,IF(F859=11,0,F859+1)))","v":3},111,0,{"$f":"IF(A860=\"\",\"\",IF(AND(F860=11,G860=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H860-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C860-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B860,99),0,1,1)*K860,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E860,0,1,1)*L860,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*M860,FEE_rounding)","v":0},0,0,{"$f":"IF(C860>=1,ROUND(K860*OFFSET(Input!$U$27,B860,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B860=1,0,IF($C860>=1,ROUND(OFFSET(Input!$X$27,B860,0,1,1)*AL859,AV_rounding),0))","v":0},{"$f":"IF(B860=1,0,IF(C860=1,ROUND(OFFSET(Input!$W$27,B860,0,1,1)*AVERAGE($AI$5,$AL$5:$AL858),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),OFFSET(Input!$G$27,B860,0,1,1)-AE860,0)","v":0},{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),MIN(OFFSET(Input!$G$27,B860,0,1,1),AP859),0)","v":0},0,0,0,0,0,0,0,-67975552.040504694,-68148197.040504694,-68316268.878902704,-68316268.878902704,{"$f":"IF(A860=\"\",\"\",AL860-ROUND(AL860*OFFSET(Input!$S$27,$B860,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A860=\"\",\"\",ROUND(AP860*(1-OFFSET(Input!$T$27,MIN(B860,10),0,1,1)),2*FEE_rounding))","v":-68316268.878902704},-62816268.878902704,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A860=1,PMF_1st=0),0,ROUND(IF(A860=1,AI860,AL859)*OFFSET(Input!$O$27,IF(A860=121,-1,0)+MIN(B860,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A860=1,PMF_1st=0),0,IF(SUM($K$5:$L860)-$AU859>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B859,B860),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C860-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[857,72,5,null,111,{"$f":"IF(A861=\"\",\"\",IF(A861=1,Age_Full_Month,IF(F860=11,0,F860+1)))","v":4},111,0,{"$f":"IF(A861=\"\",\"\",IF(AND(F861=11,G861=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H861-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C861-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B861,99),0,1,1)*K861,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E861,0,1,1)*L861,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*M861,FEE_rounding)","v":0},0,0,{"$f":"IF(C861>=1,ROUND(K861*OFFSET(Input!$U$27,B861,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B861=1,0,IF($C861>=1,ROUND(OFFSET(Input!$X$27,B861,0,1,1)*AL860,AV_rounding),0))","v":0},{"$f":"IF(B861=1,0,IF(C861=1,ROUND(OFFSET(Input!$W$27,B861,0,1,1)*AVERAGE($AI$5,$AL$5:$AL859),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),OFFSET(Input!$G$27,B861,0,1,1)-AE861,0)","v":0},{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),MIN(OFFSET(Input!$G$27,B861,0,1,1),AP860),0)","v":0},0,0,0,0,0,0,0,-68316268.878902704,-68488913.878902704,-68657826.016940102,-68657826.016940102,{"$f":"IF(A861=\"\",\"\",AL861-ROUND(AL861*OFFSET(Input!$S$27,$B861,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A861=\"\",\"\",ROUND(AP861*(1-OFFSET(Input!$T$27,MIN(B861,10),0,1,1)),2*FEE_rounding))","v":-68657826.016940102},-63157826.016940102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A861=1,PMF_1st=0),0,ROUND(IF(A861=1,AI861,AL860)*OFFSET(Input!$O$27,IF(A861=121,-1,0)+MIN(B861,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A861=1,PMF_1st=0),0,IF(SUM($K$5:$L861)-$AU860>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B860,B861),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C861-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[858,72,6,null,111,{"$f":"IF(A862=\"\",\"\",IF(A862=1,Age_Full_Month,IF(F861=11,0,F861+1)))","v":5},111,0,{"$f":"IF(A862=\"\",\"\",IF(AND(F862=11,G862=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H862-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C862-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B862,99),0,1,1)*K862,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E862,0,1,1)*L862,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*M862,FEE_rounding)","v":0},0,0,{"$f":"IF(C862>=1,ROUND(K862*OFFSET(Input!$U$27,B862,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B862=1,0,IF($C862>=1,ROUND(OFFSET(Input!$X$27,B862,0,1,1)*AL861,AV_rounding),0))","v":0},{"$f":"IF(B862=1,0,IF(C862=1,ROUND(OFFSET(Input!$W$27,B862,0,1,1)*AVERAGE($AI$5,$AL$5:$AL860),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),OFFSET(Input!$G$27,B862,0,1,1)-AE862,0)","v":0},{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),MIN(OFFSET(Input!$G$27,B862,0,1,1),AP861),0)","v":0},0,0,0,0,0,0,0,-68657826.016940102,-68830471.016940102,-69000225.5270226,-69000225.5270226,{"$f":"IF(A862=\"\",\"\",AL862-ROUND(AL862*OFFSET(Input!$S$27,$B862,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A862=\"\",\"\",ROUND(AP862*(1-OFFSET(Input!$T$27,MIN(B862,10),0,1,1)),2*FEE_rounding))","v":-69000225.5270226},-63500225.5270226,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A862=1,PMF_1st=0),0,ROUND(IF(A862=1,AI862,AL861)*OFFSET(Input!$O$27,IF(A862=121,-1,0)+MIN(B862,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A862=1,PMF_1st=0),0,IF(SUM($K$5:$L862)-$AU861>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B861,B862),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C862-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[859,72,7,null,111,{"$f":"IF(A863=\"\",\"\",IF(A863=1,Age_Full_Month,IF(F862=11,0,F862+1)))","v":6},111,0,{"$f":"IF(A863=\"\",\"\",IF(AND(F863=11,G863=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H863-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C863-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B863,99),0,1,1)*K863,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E863,0,1,1)*L863,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*M863,FEE_rounding)","v":0},0,0,{"$f":"IF(C863>=1,ROUND(K863*OFFSET(Input!$U$27,B863,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B863=1,0,IF($C863>=1,ROUND(OFFSET(Input!$X$27,B863,0,1,1)*AL862,AV_rounding),0))","v":0},{"$f":"IF(B863=1,0,IF(C863=1,ROUND(OFFSET(Input!$W$27,B863,0,1,1)*AVERAGE($AI$5,$AL$5:$AL861),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),OFFSET(Input!$G$27,B863,0,1,1)-AE863,0)","v":0},{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),MIN(OFFSET(Input!$G$27,B863,0,1,1),AP862),0)","v":0},0,0,0,0,0,0,0,-69000225.5270226,-69172870.5270226,-69343469.486666903,-69343469.486666903,{"$f":"IF(A863=\"\",\"\",AL863-ROUND(AL863*OFFSET(Input!$S$27,$B863,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A863=\"\",\"\",ROUND(AP863*(1-OFFSET(Input!$T$27,MIN(B863,10),0,1,1)),2*FEE_rounding))","v":-69343469.486666903},-63843469.486666903,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A863=1,PMF_1st=0),0,ROUND(IF(A863=1,AI863,AL862)*OFFSET(Input!$O$27,IF(A863=121,-1,0)+MIN(B863,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A863=1,PMF_1st=0),0,IF(SUM($K$5:$L863)-$AU862>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B862,B863),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C863-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[860,72,8,null,111,{"$f":"IF(A864=\"\",\"\",IF(A864=1,Age_Full_Month,IF(F863=11,0,F863+1)))","v":7},111,0,{"$f":"IF(A864=\"\",\"\",IF(AND(F864=11,G864=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H864-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C864-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B864,99),0,1,1)*K864,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E864,0,1,1)*L864,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*M864,FEE_rounding)","v":0},0,0,{"$f":"IF(C864>=1,ROUND(K864*OFFSET(Input!$U$27,B864,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B864=1,0,IF($C864>=1,ROUND(OFFSET(Input!$X$27,B864,0,1,1)*AL863,AV_rounding),0))","v":0},{"$f":"IF(B864=1,0,IF(C864=1,ROUND(OFFSET(Input!$W$27,B864,0,1,1)*AVERAGE($AI$5,$AL$5:$AL862),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),OFFSET(Input!$G$27,B864,0,1,1)-AE864,0)","v":0},{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),MIN(OFFSET(Input!$G$27,B864,0,1,1),AP863),0)","v":0},0,0,0,0,0,0,0,-69343469.486666903,-69516114.486666903,-69687559.978513405,-69687559.978513405,{"$f":"IF(A864=\"\",\"\",AL864-ROUND(AL864*OFFSET(Input!$S$27,$B864,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A864=\"\",\"\",ROUND(AP864*(1-OFFSET(Input!$T$27,MIN(B864,10),0,1,1)),2*FEE_rounding))","v":-69687559.978513405},-64187559.978513405,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A864=1,PMF_1st=0),0,ROUND(IF(A864=1,AI864,AL863)*OFFSET(Input!$O$27,IF(A864=121,-1,0)+MIN(B864,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A864=1,PMF_1st=0),0,IF(SUM($K$5:$L864)-$AU863>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B863,B864),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C864-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[861,72,9,null,111,{"$f":"IF(A865=\"\",\"\",IF(A865=1,Age_Full_Month,IF(F864=11,0,F864+1)))","v":8},111,0,{"$f":"IF(A865=\"\",\"\",IF(AND(F865=11,G865=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H865-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C865-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B865,99),0,1,1)*K865,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E865,0,1,1)*L865,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*M865,FEE_rounding)","v":0},0,0,{"$f":"IF(C865>=1,ROUND(K865*OFFSET(Input!$U$27,B865,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B865=1,0,IF($C865>=1,ROUND(OFFSET(Input!$X$27,B865,0,1,1)*AL864,AV_rounding),0))","v":0},{"$f":"IF(B865=1,0,IF(C865=1,ROUND(OFFSET(Input!$W$27,B865,0,1,1)*AVERAGE($AI$5,$AL$5:$AL863),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),OFFSET(Input!$G$27,B865,0,1,1)-AE865,0)","v":0},{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),MIN(OFFSET(Input!$G$27,B865,0,1,1),AP864),0)","v":0},0,0,0,0,0,0,0,-69687559.978513405,-69860204.978513405,-70032499.090338901,-70032499.090338901,{"$f":"IF(A865=\"\",\"\",AL865-ROUND(AL865*OFFSET(Input!$S$27,$B865,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A865=\"\",\"\",ROUND(AP865*(1-OFFSET(Input!$T$27,MIN(B865,10),0,1,1)),2*FEE_rounding))","v":-70032499.090338901},-64532499.090338901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A865=1,PMF_1st=0),0,ROUND(IF(A865=1,AI865,AL864)*OFFSET(Input!$O$27,IF(A865=121,-1,0)+MIN(B865,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A865=1,PMF_1st=0),0,IF(SUM($K$5:$L865)-$AU864>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B864,B865),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C865-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[862,72,10,null,111,{"$f":"IF(A866=\"\",\"\",IF(A866=1,Age_Full_Month,IF(F865=11,0,F865+1)))","v":9},111,0,{"$f":"IF(A866=\"\",\"\",IF(AND(F866=11,G866=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H866-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C866-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B866,99),0,1,1)*K866,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E866,0,1,1)*L866,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*M866,FEE_rounding)","v":0},0,0,{"$f":"IF(C866>=1,ROUND(K866*OFFSET(Input!$U$27,B866,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B866=1,0,IF($C866>=1,ROUND(OFFSET(Input!$X$27,B866,0,1,1)*AL865,AV_rounding),0))","v":0},{"$f":"IF(B866=1,0,IF(C866=1,ROUND(OFFSET(Input!$W$27,B866,0,1,1)*AVERAGE($AI$5,$AL$5:$AL864),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),OFFSET(Input!$G$27,B866,0,1,1)-AE866,0)","v":0},{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),MIN(OFFSET(Input!$G$27,B866,0,1,1),AP865),0)","v":0},0,0,0,0,0,0,0,-70032499.090338901,-70205144.090338901,-70378288.915069103,-70378288.915069103,{"$f":"IF(A866=\"\",\"\",AL866-ROUND(AL866*OFFSET(Input!$S$27,$B866,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A866=\"\",\"\",ROUND(AP866*(1-OFFSET(Input!$T$27,MIN(B866,10),0,1,1)),2*FEE_rounding))","v":-70378288.915069103},-64878288.915069103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A866=1,PMF_1st=0),0,ROUND(IF(A866=1,AI866,AL865)*OFFSET(Input!$O$27,IF(A866=121,-1,0)+MIN(B866,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A866=1,PMF_1st=0),0,IF(SUM($K$5:$L866)-$AU865>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B865,B866),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C866-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[863,72,11,null,111,{"$f":"IF(A867=\"\",\"\",IF(A867=1,Age_Full_Month,IF(F866=11,0,F866+1)))","v":10},111,0,{"$f":"IF(A867=\"\",\"\",IF(AND(F867=11,G867=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H867-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C867-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B867,99),0,1,1)*K867,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E867,0,1,1)*L867,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*M867,FEE_rounding)","v":0},0,0,{"$f":"IF(C867>=1,ROUND(K867*OFFSET(Input!$U$27,B867,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B867=1,0,IF($C867>=1,ROUND(OFFSET(Input!$X$27,B867,0,1,1)*AL866,AV_rounding),0))","v":0},{"$f":"IF(B867=1,0,IF(C867=1,ROUND(OFFSET(Input!$W$27,B867,0,1,1)*AVERAGE($AI$5,$AL$5:$AL865),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),OFFSET(Input!$G$27,B867,0,1,1)-AE867,0)","v":0},{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),MIN(OFFSET(Input!$G$27,B867,0,1,1),AP866),0)","v":0},0,0,0,0,0,0,0,-70378288.915069103,-70550933.915069103,-70724931.550791606,-70724931.550791606,{"$f":"IF(A867=\"\",\"\",AL867-ROUND(AL867*OFFSET(Input!$S$27,$B867,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A867=\"\",\"\",ROUND(AP867*(1-OFFSET(Input!$T$27,MIN(B867,10),0,1,1)),2*FEE_rounding))","v":-70724931.550791606},-65224931.550791606,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A867=1,PMF_1st=0),0,ROUND(IF(A867=1,AI867,AL866)*OFFSET(Input!$O$27,IF(A867=121,-1,0)+MIN(B867,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A867=1,PMF_1st=0),0,IF(SUM($K$5:$L867)-$AU866>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B866,B867),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C867-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[864,72,12,null,111,{"$f":"IF(A868=\"\",\"\",IF(A868=1,Age_Full_Month,IF(F867=11,0,F867+1)))","v":11},111,0,{"$f":"IF(A868=\"\",\"\",IF(AND(F868=11,G868=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H868-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C868-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B868,99),0,1,1)*K868,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E868,0,1,1)*L868,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*M868,FEE_rounding)","v":0},0,0,{"$f":"IF(C868>=1,ROUND(K868*OFFSET(Input!$U$27,B868,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B868=1,0,IF($C868>=1,ROUND(OFFSET(Input!$X$27,B868,0,1,1)*AL867,AV_rounding),0))","v":0},{"$f":"IF(B868=1,0,IF(C868=1,ROUND(OFFSET(Input!$W$27,B868,0,1,1)*AVERAGE($AI$5,$AL$5:$AL866),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),OFFSET(Input!$G$27,B868,0,1,1)-AE868,0)","v":0},{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),MIN(OFFSET(Input!$G$27,B868,0,1,1),AP867),0)","v":0},0,0,0,0,0,0,0,-70724931.550791606,-70897576.550791606,-71072429.100768402,-71072429.100768402,{"$f":"IF(A868=\"\",\"\",AL868-ROUND(AL868*OFFSET(Input!$S$27,$B868,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A868=\"\",\"\",ROUND(AP868*(1-OFFSET(Input!$T$27,MIN(B868,10),0,1,1)),2*FEE_rounding))","v":-71072429.100768402},-65572429.100768402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A868=1,PMF_1st=0),0,ROUND(IF(A868=1,AI868,AL867)*OFFSET(Input!$O$27,IF(A868=121,-1,0)+MIN(B868,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A868=1,PMF_1st=0),0,IF(SUM($K$5:$L868)-$AU867>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B867,B868),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C868-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[865,73,1,null,112,{"$f":"IF(A869=\"\",\"\",IF(A869=1,Age_Full_Month,IF(F868=11,0,F868+1)))","v":0},112,0,{"$f":"IF(A869=\"\",\"\",IF(AND(F869=11,G869=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H869-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C869-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B869,99),0,1,1)*K869,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E869,0,1,1)*L869,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*M869,FEE_rounding)","v":0},0,0,{"$f":"IF(C869>=1,ROUND(K869*OFFSET(Input!$U$27,B869,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B869=1,0,IF($C869>=1,ROUND(OFFSET(Input!$X$27,B869,0,1,1)*AL868,AV_rounding),0))","v":0},{"$f":"IF(B869=1,0,IF(C869=1,ROUND(OFFSET(Input!$W$27,B869,0,1,1)*AVERAGE($AI$5,$AL$5:$AL867),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),OFFSET(Input!$G$27,B869,0,1,1)-AE869,0)","v":0},{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),MIN(OFFSET(Input!$G$27,B869,0,1,1),AP868),0)","v":0},0,0,0,0,0,0,0,-71072429.100768402,-71245074.100768402,-71420783.673448697,-71420783.673448697,{"$f":"IF(A869=\"\",\"\",AL869-ROUND(AL869*OFFSET(Input!$S$27,$B869,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A869=\"\",\"\",ROUND(AP869*(1-OFFSET(Input!$T$27,MIN(B869,10),0,1,1)),2*FEE_rounding))","v":-71420783.673448697},-65920783.673448697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A869=1,PMF_1st=0),0,ROUND(IF(A869=1,AI869,AL868)*OFFSET(Input!$O$27,IF(A869=121,-1,0)+MIN(B869,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A869=1,PMF_1st=0),0,IF(SUM($K$5:$L869)-$AU868>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B868,B869),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C869-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[866,73,2,null,112,{"$f":"IF(A870=\"\",\"\",IF(A870=1,Age_Full_Month,IF(F869=11,0,F869+1)))","v":1},112,0,{"$f":"IF(A870=\"\",\"\",IF(AND(F870=11,G870=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H870-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C870-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B870,99),0,1,1)*K870,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E870,0,1,1)*L870,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*M870,FEE_rounding)","v":0},0,0,{"$f":"IF(C870>=1,ROUND(K870*OFFSET(Input!$U$27,B870,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B870=1,0,IF($C870>=1,ROUND(OFFSET(Input!$X$27,B870,0,1,1)*AL869,AV_rounding),0))","v":0},{"$f":"IF(B870=1,0,IF(C870=1,ROUND(OFFSET(Input!$W$27,B870,0,1,1)*AVERAGE($AI$5,$AL$5:$AL868),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),OFFSET(Input!$G$27,B870,0,1,1)-AE870,0)","v":0},{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),MIN(OFFSET(Input!$G$27,B870,0,1,1),AP869),0)","v":0},0,0,0,0,0,0,0,-71420783.673448697,-71593428.673448697,-71769997.382481605,-71769997.382481605,{"$f":"IF(A870=\"\",\"\",AL870-ROUND(AL870*OFFSET(Input!$S$27,$B870,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A870=\"\",\"\",ROUND(AP870*(1-OFFSET(Input!$T$27,MIN(B870,10),0,1,1)),2*FEE_rounding))","v":-71769997.382481605},-66269997.382481605,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A870=1,PMF_1st=0),0,ROUND(IF(A870=1,AI870,AL869)*OFFSET(Input!$O$27,IF(A870=121,-1,0)+MIN(B870,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A870=1,PMF_1st=0),0,IF(SUM($K$5:$L870)-$AU869>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B869,B870),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C870-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[867,73,3,null,112,{"$f":"IF(A871=\"\",\"\",IF(A871=1,Age_Full_Month,IF(F870=11,0,F870+1)))","v":2},112,0,{"$f":"IF(A871=\"\",\"\",IF(AND(F871=11,G871=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H871-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C871-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B871,99),0,1,1)*K871,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E871,0,1,1)*L871,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*M871,FEE_rounding)","v":0},0,0,{"$f":"IF(C871>=1,ROUND(K871*OFFSET(Input!$U$27,B871,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B871=1,0,IF($C871>=1,ROUND(OFFSET(Input!$X$27,B871,0,1,1)*AL870,AV_rounding),0))","v":0},{"$f":"IF(B871=1,0,IF(C871=1,ROUND(OFFSET(Input!$W$27,B871,0,1,1)*AVERAGE($AI$5,$AL$5:$AL869),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),OFFSET(Input!$G$27,B871,0,1,1)-AE871,0)","v":0},{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),MIN(OFFSET(Input!$G$27,B871,0,1,1),AP870),0)","v":0},0,0,0,0,0,0,0,-71769997.382481605,-71942642.382481605,-72120072.346729204,-72120072.346729204,{"$f":"IF(A871=\"\",\"\",AL871-ROUND(AL871*OFFSET(Input!$S$27,$B871,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A871=\"\",\"\",ROUND(AP871*(1-OFFSET(Input!$T$27,MIN(B871,10),0,1,1)),2*FEE_rounding))","v":-72120072.346729204},-66620072.346729204,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A871=1,PMF_1st=0),0,ROUND(IF(A871=1,AI871,AL870)*OFFSET(Input!$O$27,IF(A871=121,-1,0)+MIN(B871,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A871=1,PMF_1st=0),0,IF(SUM($K$5:$L871)-$AU870>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B870,B871),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C871-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[868,73,4,null,112,{"$f":"IF(A872=\"\",\"\",IF(A872=1,Age_Full_Month,IF(F871=11,0,F871+1)))","v":3},112,0,{"$f":"IF(A872=\"\",\"\",IF(AND(F872=11,G872=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H872-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C872-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B872,99),0,1,1)*K872,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E872,0,1,1)*L872,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*M872,FEE_rounding)","v":0},0,0,{"$f":"IF(C872>=1,ROUND(K872*OFFSET(Input!$U$27,B872,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B872=1,0,IF($C872>=1,ROUND(OFFSET(Input!$X$27,B872,0,1,1)*AL871,AV_rounding),0))","v":0},{"$f":"IF(B872=1,0,IF(C872=1,ROUND(OFFSET(Input!$W$27,B872,0,1,1)*AVERAGE($AI$5,$AL$5:$AL870),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),OFFSET(Input!$G$27,B872,0,1,1)-AE872,0)","v":0},{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),MIN(OFFSET(Input!$G$27,B872,0,1,1),AP871),0)","v":0},0,0,0,0,0,0,0,-72120072.346729204,-72292717.346729204,-72471010.690279096,-72471010.690279096,{"$f":"IF(A872=\"\",\"\",AL872-ROUND(AL872*OFFSET(Input!$S$27,$B872,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A872=\"\",\"\",ROUND(AP872*(1-OFFSET(Input!$T$27,MIN(B872,10),0,1,1)),2*FEE_rounding))","v":-72471010.690279096},-66971010.690279096,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A872=1,PMF_1st=0),0,ROUND(IF(A872=1,AI872,AL871)*OFFSET(Input!$O$27,IF(A872=121,-1,0)+MIN(B872,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A872=1,PMF_1st=0),0,IF(SUM($K$5:$L872)-$AU871>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B871,B872),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C872-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[869,73,5,null,112,{"$f":"IF(A873=\"\",\"\",IF(A873=1,Age_Full_Month,IF(F872=11,0,F872+1)))","v":4},112,0,{"$f":"IF(A873=\"\",\"\",IF(AND(F873=11,G873=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H873-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C873-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B873,99),0,1,1)*K873,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E873,0,1,1)*L873,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*M873,FEE_rounding)","v":0},0,0,{"$f":"IF(C873>=1,ROUND(K873*OFFSET(Input!$U$27,B873,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B873=1,0,IF($C873>=1,ROUND(OFFSET(Input!$X$27,B873,0,1,1)*AL872,AV_rounding),0))","v":0},{"$f":"IF(B873=1,0,IF(C873=1,ROUND(OFFSET(Input!$W$27,B873,0,1,1)*AVERAGE($AI$5,$AL$5:$AL871),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),OFFSET(Input!$G$27,B873,0,1,1)-AE873,0)","v":0},{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),MIN(OFFSET(Input!$G$27,B873,0,1,1),AP872),0)","v":0},0,0,0,0,0,0,0,-72471010.690279096,-72643655.690279096,-72822814.5424577,-72822814.5424577,{"$f":"IF(A873=\"\",\"\",AL873-ROUND(AL873*OFFSET(Input!$S$27,$B873,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A873=\"\",\"\",ROUND(AP873*(1-OFFSET(Input!$T$27,MIN(B873,10),0,1,1)),2*FEE_rounding))","v":-72822814.5424577},-67322814.5424577,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A873=1,PMF_1st=0),0,ROUND(IF(A873=1,AI873,AL872)*OFFSET(Input!$O$27,IF(A873=121,-1,0)+MIN(B873,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A873=1,PMF_1st=0),0,IF(SUM($K$5:$L873)-$AU872>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B872,B873),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C873-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[870,73,6,null,112,{"$f":"IF(A874=\"\",\"\",IF(A874=1,Age_Full_Month,IF(F873=11,0,F873+1)))","v":5},112,0,{"$f":"IF(A874=\"\",\"\",IF(AND(F874=11,G874=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H874-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C874-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B874,99),0,1,1)*K874,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E874,0,1,1)*L874,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*M874,FEE_rounding)","v":0},0,0,{"$f":"IF(C874>=1,ROUND(K874*OFFSET(Input!$U$27,B874,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B874=1,0,IF($C874>=1,ROUND(OFFSET(Input!$X$27,B874,0,1,1)*AL873,AV_rounding),0))","v":0},{"$f":"IF(B874=1,0,IF(C874=1,ROUND(OFFSET(Input!$W$27,B874,0,1,1)*AVERAGE($AI$5,$AL$5:$AL872),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),OFFSET(Input!$G$27,B874,0,1,1)-AE874,0)","v":0},{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),MIN(OFFSET(Input!$G$27,B874,0,1,1),AP873),0)","v":0},0,0,0,0,0,0,0,-72822814.5424577,-72995459.5424577,-73175486.037842706,-73175486.037842706,{"$f":"IF(A874=\"\",\"\",AL874-ROUND(AL874*OFFSET(Input!$S$27,$B874,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A874=\"\",\"\",ROUND(AP874*(1-OFFSET(Input!$T$27,MIN(B874,10),0,1,1)),2*FEE_rounding))","v":-73175486.037842706},-67675486.037842706,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A874=1,PMF_1st=0),0,ROUND(IF(A874=1,AI874,AL873)*OFFSET(Input!$O$27,IF(A874=121,-1,0)+MIN(B874,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A874=1,PMF_1st=0),0,IF(SUM($K$5:$L874)-$AU873>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B873,B874),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C874-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[871,73,7,null,112,{"$f":"IF(A875=\"\",\"\",IF(A875=1,Age_Full_Month,IF(F874=11,0,F874+1)))","v":6},112,0,{"$f":"IF(A875=\"\",\"\",IF(AND(F875=11,G875=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H875-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C875-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B875,99),0,1,1)*K875,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E875,0,1,1)*L875,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*M875,FEE_rounding)","v":0},0,0,{"$f":"IF(C875>=1,ROUND(K875*OFFSET(Input!$U$27,B875,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B875=1,0,IF($C875>=1,ROUND(OFFSET(Input!$X$27,B875,0,1,1)*AL874,AV_rounding),0))","v":0},{"$f":"IF(B875=1,0,IF(C875=1,ROUND(OFFSET(Input!$W$27,B875,0,1,1)*AVERAGE($AI$5,$AL$5:$AL873),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),OFFSET(Input!$G$27,B875,0,1,1)-AE875,0)","v":0},{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),MIN(OFFSET(Input!$G$27,B875,0,1,1),AP874),0)","v":0},0,0,0,0,0,0,0,-73175486.037842706,-73348131.037842706,-73529027.316276297,-73529027.316276297,{"$f":"IF(A875=\"\",\"\",AL875-ROUND(AL875*OFFSET(Input!$S$27,$B875,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A875=\"\",\"\",ROUND(AP875*(1-OFFSET(Input!$T$27,MIN(B875,10),0,1,1)),2*FEE_rounding))","v":-73529027.316276297},-68029027.316276297,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A875=1,PMF_1st=0),0,ROUND(IF(A875=1,AI875,AL874)*OFFSET(Input!$O$27,IF(A875=121,-1,0)+MIN(B875,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A875=1,PMF_1st=0),0,IF(SUM($K$5:$L875)-$AU874>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B874,B875),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C875-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[872,73,8,null,112,{"$f":"IF(A876=\"\",\"\",IF(A876=1,Age_Full_Month,IF(F875=11,0,F875+1)))","v":7},112,0,{"$f":"IF(A876=\"\",\"\",IF(AND(F876=11,G876=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H876-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C876-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B876,99),0,1,1)*K876,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E876,0,1,1)*L876,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*M876,FEE_rounding)","v":0},0,0,{"$f":"IF(C876>=1,ROUND(K876*OFFSET(Input!$U$27,B876,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B876=1,0,IF($C876>=1,ROUND(OFFSET(Input!$X$27,B876,0,1,1)*AL875,AV_rounding),0))","v":0},{"$f":"IF(B876=1,0,IF(C876=1,ROUND(OFFSET(Input!$W$27,B876,0,1,1)*AVERAGE($AI$5,$AL$5:$AL874),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),OFFSET(Input!$G$27,B876,0,1,1)-AE876,0)","v":0},{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),MIN(OFFSET(Input!$G$27,B876,0,1,1),AP875),0)","v":0},0,0,0,0,0,0,0,-73529027.316276297,-73701672.316276297,-73883440.5228782,-73883440.5228782,{"$f":"IF(A876=\"\",\"\",AL876-ROUND(AL876*OFFSET(Input!$S$27,$B876,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A876=\"\",\"\",ROUND(AP876*(1-OFFSET(Input!$T$27,MIN(B876,10),0,1,1)),2*FEE_rounding))","v":-73883440.5228782},-68383440.5228782,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A876=1,PMF_1st=0),0,ROUND(IF(A876=1,AI876,AL875)*OFFSET(Input!$O$27,IF(A876=121,-1,0)+MIN(B876,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A876=1,PMF_1st=0),0,IF(SUM($K$5:$L876)-$AU875>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B875,B876),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C876-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[873,73,9,null,112,{"$f":"IF(A877=\"\",\"\",IF(A877=1,Age_Full_Month,IF(F876=11,0,F876+1)))","v":8},112,0,{"$f":"IF(A877=\"\",\"\",IF(AND(F877=11,G877=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H877-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C877-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B877,99),0,1,1)*K877,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E877,0,1,1)*L877,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*M877,FEE_rounding)","v":0},0,0,{"$f":"IF(C877>=1,ROUND(K877*OFFSET(Input!$U$27,B877,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B877=1,0,IF($C877>=1,ROUND(OFFSET(Input!$X$27,B877,0,1,1)*AL876,AV_rounding),0))","v":0},{"$f":"IF(B877=1,0,IF(C877=1,ROUND(OFFSET(Input!$W$27,B877,0,1,1)*AVERAGE($AI$5,$AL$5:$AL875),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),OFFSET(Input!$G$27,B877,0,1,1)-AE877,0)","v":0},{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),MIN(OFFSET(Input!$G$27,B877,0,1,1),AP876),0)","v":0},0,0,0,0,0,0,0,-73883440.5228782,-74056085.5228782,-74238727.808058396,-74238727.808058396,{"$f":"IF(A877=\"\",\"\",AL877-ROUND(AL877*OFFSET(Input!$S$27,$B877,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A877=\"\",\"\",ROUND(AP877*(1-OFFSET(Input!$T$27,MIN(B877,10),0,1,1)),2*FEE_rounding))","v":-74238727.808058396},-68738727.808058396,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A877=1,PMF_1st=0),0,ROUND(IF(A877=1,AI877,AL876)*OFFSET(Input!$O$27,IF(A877=121,-1,0)+MIN(B877,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A877=1,PMF_1st=0),0,IF(SUM($K$5:$L877)-$AU876>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B876,B877),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C877-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[874,73,10,null,112,{"$f":"IF(A878=\"\",\"\",IF(A878=1,Age_Full_Month,IF(F877=11,0,F877+1)))","v":9},112,0,{"$f":"IF(A878=\"\",\"\",IF(AND(F878=11,G878=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H878-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C878-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B878,99),0,1,1)*K878,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E878,0,1,1)*L878,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*M878,FEE_rounding)","v":0},0,0,{"$f":"IF(C878>=1,ROUND(K878*OFFSET(Input!$U$27,B878,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B878=1,0,IF($C878>=1,ROUND(OFFSET(Input!$X$27,B878,0,1,1)*AL877,AV_rounding),0))","v":0},{"$f":"IF(B878=1,0,IF(C878=1,ROUND(OFFSET(Input!$W$27,B878,0,1,1)*AVERAGE($AI$5,$AL$5:$AL876),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),OFFSET(Input!$G$27,B878,0,1,1)-AE878,0)","v":0},{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),MIN(OFFSET(Input!$G$27,B878,0,1,1),AP877),0)","v":0},0,0,0,0,0,0,0,-74238727.808058396,-74411372.808058396,-74594891.327530503,-74594891.327530503,{"$f":"IF(A878=\"\",\"\",AL878-ROUND(AL878*OFFSET(Input!$S$27,$B878,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A878=\"\",\"\",ROUND(AP878*(1-OFFSET(Input!$T$27,MIN(B878,10),0,1,1)),2*FEE_rounding))","v":-74594891.327530503},-69094891.327530503,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A878=1,PMF_1st=0),0,ROUND(IF(A878=1,AI878,AL877)*OFFSET(Input!$O$27,IF(A878=121,-1,0)+MIN(B878,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A878=1,PMF_1st=0),0,IF(SUM($K$5:$L878)-$AU877>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B877,B878),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C878-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[875,73,11,null,112,{"$f":"IF(A879=\"\",\"\",IF(A879=1,Age_Full_Month,IF(F878=11,0,F878+1)))","v":10},112,0,{"$f":"IF(A879=\"\",\"\",IF(AND(F879=11,G879=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H879-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C879-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B879,99),0,1,1)*K879,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E879,0,1,1)*L879,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*M879,FEE_rounding)","v":0},0,0,{"$f":"IF(C879>=1,ROUND(K879*OFFSET(Input!$U$27,B879,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B879=1,0,IF($C879>=1,ROUND(OFFSET(Input!$X$27,B879,0,1,1)*AL878,AV_rounding),0))","v":0},{"$f":"IF(B879=1,0,IF(C879=1,ROUND(OFFSET(Input!$W$27,B879,0,1,1)*AVERAGE($AI$5,$AL$5:$AL877),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),OFFSET(Input!$G$27,B879,0,1,1)-AE879,0)","v":0},{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),MIN(OFFSET(Input!$G$27,B879,0,1,1),AP878),0)","v":0},0,0,0,0,0,0,0,-74594891.327530503,-74767536.327530503,-74951933.242324695,-74951933.242324695,{"$f":"IF(A879=\"\",\"\",AL879-ROUND(AL879*OFFSET(Input!$S$27,$B879,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A879=\"\",\"\",ROUND(AP879*(1-OFFSET(Input!$T$27,MIN(B879,10),0,1,1)),2*FEE_rounding))","v":-74951933.242324695},-69451933.242324695,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A879=1,PMF_1st=0),0,ROUND(IF(A879=1,AI879,AL878)*OFFSET(Input!$O$27,IF(A879=121,-1,0)+MIN(B879,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A879=1,PMF_1st=0),0,IF(SUM($K$5:$L879)-$AU878>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B878,B879),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C879-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[876,73,12,null,112,{"$f":"IF(A880=\"\",\"\",IF(A880=1,Age_Full_Month,IF(F879=11,0,F879+1)))","v":11},112,0,{"$f":"IF(A880=\"\",\"\",IF(AND(F880=11,G880=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H880-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C880-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B880,99),0,1,1)*K880,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E880,0,1,1)*L880,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*M880,FEE_rounding)","v":0},0,0,{"$f":"IF(C880>=1,ROUND(K880*OFFSET(Input!$U$27,B880,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B880=1,0,IF($C880>=1,ROUND(OFFSET(Input!$X$27,B880,0,1,1)*AL879,AV_rounding),0))","v":0},{"$f":"IF(B880=1,0,IF(C880=1,ROUND(OFFSET(Input!$W$27,B880,0,1,1)*AVERAGE($AI$5,$AL$5:$AL878),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),OFFSET(Input!$G$27,B880,0,1,1)-AE880,0)","v":0},{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),MIN(OFFSET(Input!$G$27,B880,0,1,1),AP879),0)","v":0},0,0,0,0,0,0,0,-74951933.242324695,-75124578.242324695,-75309855.718800798,-75309855.718800798,{"$f":"IF(A880=\"\",\"\",AL880-ROUND(AL880*OFFSET(Input!$S$27,$B880,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A880=\"\",\"\",ROUND(AP880*(1-OFFSET(Input!$T$27,MIN(B880,10),0,1,1)),2*FEE_rounding))","v":-75309855.718800798},-69809855.718800798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A880=1,PMF_1st=0),0,ROUND(IF(A880=1,AI880,AL879)*OFFSET(Input!$O$27,IF(A880=121,-1,0)+MIN(B880,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A880=1,PMF_1st=0),0,IF(SUM($K$5:$L880)-$AU879>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B879,B880),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C880-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[877,74,1,null,113,{"$f":"IF(A881=\"\",\"\",IF(A881=1,Age_Full_Month,IF(F880=11,0,F880+1)))","v":0},113,0,{"$f":"IF(A881=\"\",\"\",IF(AND(F881=11,G881=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H881-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C881-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B881,99),0,1,1)*K881,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E881,0,1,1)*L881,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*M881,FEE_rounding)","v":0},0,0,{"$f":"IF(C881>=1,ROUND(K881*OFFSET(Input!$U$27,B881,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B881=1,0,IF($C881>=1,ROUND(OFFSET(Input!$X$27,B881,0,1,1)*AL880,AV_rounding),0))","v":0},{"$f":"IF(B881=1,0,IF(C881=1,ROUND(OFFSET(Input!$W$27,B881,0,1,1)*AVERAGE($AI$5,$AL$5:$AL879),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),OFFSET(Input!$G$27,B881,0,1,1)-AE881,0)","v":0},{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),MIN(OFFSET(Input!$G$27,B881,0,1,1),AP880),0)","v":0},0,0,0,0,0,0,0,-75309855.718800798,-75482500.718800798,-75668660.928661495,-75668660.928661495,{"$f":"IF(A881=\"\",\"\",AL881-ROUND(AL881*OFFSET(Input!$S$27,$B881,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A881=\"\",\"\",ROUND(AP881*(1-OFFSET(Input!$T$27,MIN(B881,10),0,1,1)),2*FEE_rounding))","v":-75668660.928661495},-70168660.928661495,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A881=1,PMF_1st=0),0,ROUND(IF(A881=1,AI881,AL880)*OFFSET(Input!$O$27,IF(A881=121,-1,0)+MIN(B881,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A881=1,PMF_1st=0),0,IF(SUM($K$5:$L881)-$AU880>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B880,B881),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C881-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[878,74,2,null,113,{"$f":"IF(A882=\"\",\"\",IF(A882=1,Age_Full_Month,IF(F881=11,0,F881+1)))","v":1},113,0,{"$f":"IF(A882=\"\",\"\",IF(AND(F882=11,G882=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H882-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C882-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B882,99),0,1,1)*K882,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E882,0,1,1)*L882,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*M882,FEE_rounding)","v":0},0,0,{"$f":"IF(C882>=1,ROUND(K882*OFFSET(Input!$U$27,B882,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B882=1,0,IF($C882>=1,ROUND(OFFSET(Input!$X$27,B882,0,1,1)*AL881,AV_rounding),0))","v":0},{"$f":"IF(B882=1,0,IF(C882=1,ROUND(OFFSET(Input!$W$27,B882,0,1,1)*AVERAGE($AI$5,$AL$5:$AL880),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),OFFSET(Input!$G$27,B882,0,1,1)-AE882,0)","v":0},{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),MIN(OFFSET(Input!$G$27,B882,0,1,1),AP881),0)","v":0},0,0,0,0,0,0,0,-75668660.928661495,-75841305.928661495,-76028351.048965394,-76028351.048965394,{"$f":"IF(A882=\"\",\"\",AL882-ROUND(AL882*OFFSET(Input!$S$27,$B882,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A882=\"\",\"\",ROUND(AP882*(1-OFFSET(Input!$T$27,MIN(B882,10),0,1,1)),2*FEE_rounding))","v":-76028351.048965394},-70528351.048965394,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A882=1,PMF_1st=0),0,ROUND(IF(A882=1,AI882,AL881)*OFFSET(Input!$O$27,IF(A882=121,-1,0)+MIN(B882,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A882=1,PMF_1st=0),0,IF(SUM($K$5:$L882)-$AU881>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B881,B882),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C882-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[879,74,3,null,113,{"$f":"IF(A883=\"\",\"\",IF(A883=1,Age_Full_Month,IF(F882=11,0,F882+1)))","v":2},113,0,{"$f":"IF(A883=\"\",\"\",IF(AND(F883=11,G883=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H883-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C883-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B883,99),0,1,1)*K883,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E883,0,1,1)*L883,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*M883,FEE_rounding)","v":0},0,0,{"$f":"IF(C883>=1,ROUND(K883*OFFSET(Input!$U$27,B883,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B883=1,0,IF($C883>=1,ROUND(OFFSET(Input!$X$27,B883,0,1,1)*AL882,AV_rounding),0))","v":0},{"$f":"IF(B883=1,0,IF(C883=1,ROUND(OFFSET(Input!$W$27,B883,0,1,1)*AVERAGE($AI$5,$AL$5:$AL881),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),OFFSET(Input!$G$27,B883,0,1,1)-AE883,0)","v":0},{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),MIN(OFFSET(Input!$G$27,B883,0,1,1),AP882),0)","v":0},0,0,0,0,0,0,0,-76028351.048965394,-76200996.048965394,-76388928.262140393,-76388928.262140393,{"$f":"IF(A883=\"\",\"\",AL883-ROUND(AL883*OFFSET(Input!$S$27,$B883,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A883=\"\",\"\",ROUND(AP883*(1-OFFSET(Input!$T$27,MIN(B883,10),0,1,1)),2*FEE_rounding))","v":-76388928.262140393},-70888928.262140393,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A883=1,PMF_1st=0),0,ROUND(IF(A883=1,AI883,AL882)*OFFSET(Input!$O$27,IF(A883=121,-1,0)+MIN(B883,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A883=1,PMF_1st=0),0,IF(SUM($K$5:$L883)-$AU882>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B882,B883),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C883-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[880,74,4,null,113,{"$f":"IF(A884=\"\",\"\",IF(A884=1,Age_Full_Month,IF(F883=11,0,F883+1)))","v":3},113,0,{"$f":"IF(A884=\"\",\"\",IF(AND(F884=11,G884=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H884-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C884-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B884,99),0,1,1)*K884,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E884,0,1,1)*L884,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*M884,FEE_rounding)","v":0},0,0,{"$f":"IF(C884>=1,ROUND(K884*OFFSET(Input!$U$27,B884,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B884=1,0,IF($C884>=1,ROUND(OFFSET(Input!$X$27,B884,0,1,1)*AL883,AV_rounding),0))","v":0},{"$f":"IF(B884=1,0,IF(C884=1,ROUND(OFFSET(Input!$W$27,B884,0,1,1)*AVERAGE($AI$5,$AL$5:$AL882),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),OFFSET(Input!$G$27,B884,0,1,1)-AE884,0)","v":0},{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),MIN(OFFSET(Input!$G$27,B884,0,1,1),AP883),0)","v":0},0,0,0,0,0,0,0,-76388928.262140393,-76561573.262140393,-76750394.755996794,-76750394.755996794,{"$f":"IF(A884=\"\",\"\",AL884-ROUND(AL884*OFFSET(Input!$S$27,$B884,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A884=\"\",\"\",ROUND(AP884*(1-OFFSET(Input!$T$27,MIN(B884,10),0,1,1)),2*FEE_rounding))","v":-76750394.755996794},-71250394.755996794,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A884=1,PMF_1st=0),0,ROUND(IF(A884=1,AI884,AL883)*OFFSET(Input!$O$27,IF(A884=121,-1,0)+MIN(B884,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A884=1,PMF_1st=0),0,IF(SUM($K$5:$L884)-$AU883>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B883,B884),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C884-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[881,74,5,null,113,{"$f":"IF(A885=\"\",\"\",IF(A885=1,Age_Full_Month,IF(F884=11,0,F884+1)))","v":4},113,0,{"$f":"IF(A885=\"\",\"\",IF(AND(F885=11,G885=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H885-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C885-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B885,99),0,1,1)*K885,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E885,0,1,1)*L885,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*M885,FEE_rounding)","v":0},0,0,{"$f":"IF(C885>=1,ROUND(K885*OFFSET(Input!$U$27,B885,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B885=1,0,IF($C885>=1,ROUND(OFFSET(Input!$X$27,B885,0,1,1)*AL884,AV_rounding),0))","v":0},{"$f":"IF(B885=1,0,IF(C885=1,ROUND(OFFSET(Input!$W$27,B885,0,1,1)*AVERAGE($AI$5,$AL$5:$AL883),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),OFFSET(Input!$G$27,B885,0,1,1)-AE885,0)","v":0},{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),MIN(OFFSET(Input!$G$27,B885,0,1,1),AP884),0)","v":0},0,0,0,0,0,0,0,-76750394.755996794,-76923039.755996794,-77112752.723740697,-77112752.723740697,{"$f":"IF(A885=\"\",\"\",AL885-ROUND(AL885*OFFSET(Input!$S$27,$B885,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A885=\"\",\"\",ROUND(AP885*(1-OFFSET(Input!$T$27,MIN(B885,10),0,1,1)),2*FEE_rounding))","v":-77112752.723740697},-71612752.723740697,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A885=1,PMF_1st=0),0,ROUND(IF(A885=1,AI885,AL884)*OFFSET(Input!$O$27,IF(A885=121,-1,0)+MIN(B885,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A885=1,PMF_1st=0),0,IF(SUM($K$5:$L885)-$AU884>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B884,B885),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C885-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[882,74,6,null,113,{"$f":"IF(A886=\"\",\"\",IF(A886=1,Age_Full_Month,IF(F885=11,0,F885+1)))","v":5},113,0,{"$f":"IF(A886=\"\",\"\",IF(AND(F886=11,G886=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H886-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C886-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B886,99),0,1,1)*K886,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E886,0,1,1)*L886,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*M886,FEE_rounding)","v":0},0,0,{"$f":"IF(C886>=1,ROUND(K886*OFFSET(Input!$U$27,B886,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B886=1,0,IF($C886>=1,ROUND(OFFSET(Input!$X$27,B886,0,1,1)*AL885,AV_rounding),0))","v":0},{"$f":"IF(B886=1,0,IF(C886=1,ROUND(OFFSET(Input!$W$27,B886,0,1,1)*AVERAGE($AI$5,$AL$5:$AL884),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),OFFSET(Input!$G$27,B886,0,1,1)-AE886,0)","v":0},{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),MIN(OFFSET(Input!$G$27,B886,0,1,1),AP885),0)","v":0},0,0,0,0,0,0,0,-77112752.723740697,-77285397.723740697,-77476004.363987207,-77476004.363987207,{"$f":"IF(A886=\"\",\"\",AL886-ROUND(AL886*OFFSET(Input!$S$27,$B886,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A886=\"\",\"\",ROUND(AP886*(1-OFFSET(Input!$T$27,MIN(B886,10),0,1,1)),2*FEE_rounding))","v":-77476004.363987207},-71976004.363987207,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A886=1,PMF_1st=0),0,ROUND(IF(A886=1,AI886,AL885)*OFFSET(Input!$O$27,IF(A886=121,-1,0)+MIN(B886,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A886=1,PMF_1st=0),0,IF(SUM($K$5:$L886)-$AU885>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B885,B886),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C886-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[883,74,7,null,113,{"$f":"IF(A887=\"\",\"\",IF(A887=1,Age_Full_Month,IF(F886=11,0,F886+1)))","v":6},113,0,{"$f":"IF(A887=\"\",\"\",IF(AND(F887=11,G887=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H887-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C887-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B887,99),0,1,1)*K887,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E887,0,1,1)*L887,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*M887,FEE_rounding)","v":0},0,0,{"$f":"IF(C887>=1,ROUND(K887*OFFSET(Input!$U$27,B887,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B887=1,0,IF($C887>=1,ROUND(OFFSET(Input!$X$27,B887,0,1,1)*AL886,AV_rounding),0))","v":0},{"$f":"IF(B887=1,0,IF(C887=1,ROUND(OFFSET(Input!$W$27,B887,0,1,1)*AVERAGE($AI$5,$AL$5:$AL885),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),OFFSET(Input!$G$27,B887,0,1,1)-AE887,0)","v":0},{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),MIN(OFFSET(Input!$G$27,B887,0,1,1),AP886),0)","v":0},0,0,0,0,0,0,0,-77476004.363987207,-77648649.363987207,-77840151.880773798,-77840151.880773798,{"$f":"IF(A887=\"\",\"\",AL887-ROUND(AL887*OFFSET(Input!$S$27,$B887,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A887=\"\",\"\",ROUND(AP887*(1-OFFSET(Input!$T$27,MIN(B887,10),0,1,1)),2*FEE_rounding))","v":-77840151.880773798},-72340151.880773798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A887=1,PMF_1st=0),0,ROUND(IF(A887=1,AI887,AL886)*OFFSET(Input!$O$27,IF(A887=121,-1,0)+MIN(B887,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A887=1,PMF_1st=0),0,IF(SUM($K$5:$L887)-$AU886>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B886,B887),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C887-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[884,74,8,null,113,{"$f":"IF(A888=\"\",\"\",IF(A888=1,Age_Full_Month,IF(F887=11,0,F887+1)))","v":7},113,0,{"$f":"IF(A888=\"\",\"\",IF(AND(F888=11,G888=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H888-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C888-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B888,99),0,1,1)*K888,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E888,0,1,1)*L888,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*M888,FEE_rounding)","v":0},0,0,{"$f":"IF(C888>=1,ROUND(K888*OFFSET(Input!$U$27,B888,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B888=1,0,IF($C888>=1,ROUND(OFFSET(Input!$X$27,B888,0,1,1)*AL887,AV_rounding),0))","v":0},{"$f":"IF(B888=1,0,IF(C888=1,ROUND(OFFSET(Input!$W$27,B888,0,1,1)*AVERAGE($AI$5,$AL$5:$AL886),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),OFFSET(Input!$G$27,B888,0,1,1)-AE888,0)","v":0},{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),MIN(OFFSET(Input!$G$27,B888,0,1,1),AP887),0)","v":0},0,0,0,0,0,0,0,-77840151.880773798,-78012796.880773798,-78205197.483573705,-78205197.483573705,{"$f":"IF(A888=\"\",\"\",AL888-ROUND(AL888*OFFSET(Input!$S$27,$B888,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A888=\"\",\"\",ROUND(AP888*(1-OFFSET(Input!$T$27,MIN(B888,10),0,1,1)),2*FEE_rounding))","v":-78205197.483573705},-72705197.483573705,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A888=1,PMF_1st=0),0,ROUND(IF(A888=1,AI888,AL887)*OFFSET(Input!$O$27,IF(A888=121,-1,0)+MIN(B888,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A888=1,PMF_1st=0),0,IF(SUM($K$5:$L888)-$AU887>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B887,B888),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C888-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[885,74,9,null,113,{"$f":"IF(A889=\"\",\"\",IF(A889=1,Age_Full_Month,IF(F888=11,0,F888+1)))","v":8},113,0,{"$f":"IF(A889=\"\",\"\",IF(AND(F889=11,G889=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H889-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C889-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B889,99),0,1,1)*K889,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E889,0,1,1)*L889,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*M889,FEE_rounding)","v":0},0,0,{"$f":"IF(C889>=1,ROUND(K889*OFFSET(Input!$U$27,B889,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B889=1,0,IF($C889>=1,ROUND(OFFSET(Input!$X$27,B889,0,1,1)*AL888,AV_rounding),0))","v":0},{"$f":"IF(B889=1,0,IF(C889=1,ROUND(OFFSET(Input!$W$27,B889,0,1,1)*AVERAGE($AI$5,$AL$5:$AL887),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),OFFSET(Input!$G$27,B889,0,1,1)-AE889,0)","v":0},{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),MIN(OFFSET(Input!$G$27,B889,0,1,1),AP888),0)","v":0},0,0,0,0,0,0,0,-78205197.483573705,-78377842.483573705,-78571143.387309298,-78571143.387309298,{"$f":"IF(A889=\"\",\"\",AL889-ROUND(AL889*OFFSET(Input!$S$27,$B889,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A889=\"\",\"\",ROUND(AP889*(1-OFFSET(Input!$T$27,MIN(B889,10),0,1,1)),2*FEE_rounding))","v":-78571143.387309298},-73071143.387309298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A889=1,PMF_1st=0),0,ROUND(IF(A889=1,AI889,AL888)*OFFSET(Input!$O$27,IF(A889=121,-1,0)+MIN(B889,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A889=1,PMF_1st=0),0,IF(SUM($K$5:$L889)-$AU888>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B888,B889),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C889-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[886,74,10,null,113,{"$f":"IF(A890=\"\",\"\",IF(A890=1,Age_Full_Month,IF(F889=11,0,F889+1)))","v":9},113,0,{"$f":"IF(A890=\"\",\"\",IF(AND(F890=11,G890=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H890-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C890-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B890,99),0,1,1)*K890,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E890,0,1,1)*L890,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*M890,FEE_rounding)","v":0},0,0,{"$f":"IF(C890>=1,ROUND(K890*OFFSET(Input!$U$27,B890,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B890=1,0,IF($C890>=1,ROUND(OFFSET(Input!$X$27,B890,0,1,1)*AL889,AV_rounding),0))","v":0},{"$f":"IF(B890=1,0,IF(C890=1,ROUND(OFFSET(Input!$W$27,B890,0,1,1)*AVERAGE($AI$5,$AL$5:$AL888),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),OFFSET(Input!$G$27,B890,0,1,1)-AE890,0)","v":0},{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),MIN(OFFSET(Input!$G$27,B890,0,1,1),AP889),0)","v":0},0,0,0,0,0,0,0,-78571143.387309298,-78743788.387309298,-78937991.812365606,-78937991.812365606,{"$f":"IF(A890=\"\",\"\",AL890-ROUND(AL890*OFFSET(Input!$S$27,$B890,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A890=\"\",\"\",ROUND(AP890*(1-OFFSET(Input!$T$27,MIN(B890,10),0,1,1)),2*FEE_rounding))","v":-78937991.812365606},-73437991.812365606,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A890=1,PMF_1st=0),0,ROUND(IF(A890=1,AI890,AL889)*OFFSET(Input!$O$27,IF(A890=121,-1,0)+MIN(B890,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A890=1,PMF_1st=0),0,IF(SUM($K$5:$L890)-$AU889>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B889,B890),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C890-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[887,74,11,null,113,{"$f":"IF(A891=\"\",\"\",IF(A891=1,Age_Full_Month,IF(F890=11,0,F890+1)))","v":10},113,0,{"$f":"IF(A891=\"\",\"\",IF(AND(F891=11,G891=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H891-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C891-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B891,99),0,1,1)*K891,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E891,0,1,1)*L891,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*M891,FEE_rounding)","v":0},0,0,{"$f":"IF(C891>=1,ROUND(K891*OFFSET(Input!$U$27,B891,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B891=1,0,IF($C891>=1,ROUND(OFFSET(Input!$X$27,B891,0,1,1)*AL890,AV_rounding),0))","v":0},{"$f":"IF(B891=1,0,IF(C891=1,ROUND(OFFSET(Input!$W$27,B891,0,1,1)*AVERAGE($AI$5,$AL$5:$AL889),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),OFFSET(Input!$G$27,B891,0,1,1)-AE891,0)","v":0},{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),MIN(OFFSET(Input!$G$27,B891,0,1,1),AP890),0)","v":0},0,0,0,0,0,0,0,-78937991.812365606,-79110636.812365606,-79305744.984603599,-79305744.984603599,{"$f":"IF(A891=\"\",\"\",AL891-ROUND(AL891*OFFSET(Input!$S$27,$B891,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A891=\"\",\"\",ROUND(AP891*(1-OFFSET(Input!$T$27,MIN(B891,10),0,1,1)),2*FEE_rounding))","v":-79305744.984603599},-73805744.984603599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A891=1,PMF_1st=0),0,ROUND(IF(A891=1,AI891,AL890)*OFFSET(Input!$O$27,IF(A891=121,-1,0)+MIN(B891,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A891=1,PMF_1st=0),0,IF(SUM($K$5:$L891)-$AU890>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B890,B891),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C891-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[888,74,12,null,113,{"$f":"IF(A892=\"\",\"\",IF(A892=1,Age_Full_Month,IF(F891=11,0,F891+1)))","v":11},113,0,{"$f":"IF(A892=\"\",\"\",IF(AND(F892=11,G892=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H892-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C892-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B892,99),0,1,1)*K892,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E892,0,1,1)*L892,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*M892,FEE_rounding)","v":0},0,0,{"$f":"IF(C892>=1,ROUND(K892*OFFSET(Input!$U$27,B892,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B892=1,0,IF($C892>=1,ROUND(OFFSET(Input!$X$27,B892,0,1,1)*AL891,AV_rounding),0))","v":0},{"$f":"IF(B892=1,0,IF(C892=1,ROUND(OFFSET(Input!$W$27,B892,0,1,1)*AVERAGE($AI$5,$AL$5:$AL890),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),OFFSET(Input!$G$27,B892,0,1,1)-AE892,0)","v":0},{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),MIN(OFFSET(Input!$G$27,B892,0,1,1),AP891),0)","v":0},0,0,0,0,0,0,0,-79305744.984603599,-79478389.984603599,-79674405.135373995,-79674405.135373995,{"$f":"IF(A892=\"\",\"\",AL892-ROUND(AL892*OFFSET(Input!$S$27,$B892,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A892=\"\",\"\",ROUND(AP892*(1-OFFSET(Input!$T$27,MIN(B892,10),0,1,1)),2*FEE_rounding))","v":-79674405.135373995},-74174405.135373995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A892=1,PMF_1st=0),0,ROUND(IF(A892=1,AI892,AL891)*OFFSET(Input!$O$27,IF(A892=121,-1,0)+MIN(B892,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A892=1,PMF_1st=0),0,IF(SUM($K$5:$L892)-$AU891>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B891,B892),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C892-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[889,75,1,null,114,{"$f":"IF(A893=\"\",\"\",IF(A893=1,Age_Full_Month,IF(F892=11,0,F892+1)))","v":0},114,0,{"$f":"IF(A893=\"\",\"\",IF(AND(F893=11,G893=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H893-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C893-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B893,99),0,1,1)*K893,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E893,0,1,1)*L893,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*M893,FEE_rounding)","v":0},0,0,{"$f":"IF(C893>=1,ROUND(K893*OFFSET(Input!$U$27,B893,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B893=1,0,IF($C893>=1,ROUND(OFFSET(Input!$X$27,B893,0,1,1)*AL892,AV_rounding),0))","v":0},{"$f":"IF(B893=1,0,IF(C893=1,ROUND(OFFSET(Input!$W$27,B893,0,1,1)*AVERAGE($AI$5,$AL$5:$AL891),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),OFFSET(Input!$G$27,B893,0,1,1)-AE893,0)","v":0},{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),MIN(OFFSET(Input!$G$27,B893,0,1,1),AP892),0)","v":0},0,0,0,0,0,0,0,-79674405.135373995,-79847050.135373995,-80043974.501530498,-80043974.501530498,{"$f":"IF(A893=\"\",\"\",AL893-ROUND(AL893*OFFSET(Input!$S$27,$B893,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A893=\"\",\"\",ROUND(AP893*(1-OFFSET(Input!$T$27,MIN(B893,10),0,1,1)),2*FEE_rounding))","v":-80043974.501530498},-74543974.501530498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A893=1,PMF_1st=0),0,ROUND(IF(A893=1,AI893,AL892)*OFFSET(Input!$O$27,IF(A893=121,-1,0)+MIN(B893,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A893=1,PMF_1st=0),0,IF(SUM($K$5:$L893)-$AU892>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B892,B893),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C893-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[890,75,2,null,114,{"$f":"IF(A894=\"\",\"\",IF(A894=1,Age_Full_Month,IF(F893=11,0,F893+1)))","v":1},114,0,{"$f":"IF(A894=\"\",\"\",IF(AND(F894=11,G894=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H894-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C894-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B894,99),0,1,1)*K894,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E894,0,1,1)*L894,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*M894,FEE_rounding)","v":0},0,0,{"$f":"IF(C894>=1,ROUND(K894*OFFSET(Input!$U$27,B894,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B894=1,0,IF($C894>=1,ROUND(OFFSET(Input!$X$27,B894,0,1,1)*AL893,AV_rounding),0))","v":0},{"$f":"IF(B894=1,0,IF(C894=1,ROUND(OFFSET(Input!$W$27,B894,0,1,1)*AVERAGE($AI$5,$AL$5:$AL892),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),OFFSET(Input!$G$27,B894,0,1,1)-AE894,0)","v":0},{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),MIN(OFFSET(Input!$G$27,B894,0,1,1),AP893),0)","v":0},0,0,0,0,0,0,0,-80043974.501530498,-80216619.501530498,-80414455.325443506,-80414455.325443506,{"$f":"IF(A894=\"\",\"\",AL894-ROUND(AL894*OFFSET(Input!$S$27,$B894,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A894=\"\",\"\",ROUND(AP894*(1-OFFSET(Input!$T$27,MIN(B894,10),0,1,1)),2*FEE_rounding))","v":-80414455.325443506},-74914455.325443506,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A894=1,PMF_1st=0),0,ROUND(IF(A894=1,AI894,AL893)*OFFSET(Input!$O$27,IF(A894=121,-1,0)+MIN(B894,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A894=1,PMF_1st=0),0,IF(SUM($K$5:$L894)-$AU893>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B893,B894),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C894-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[891,75,3,null,114,{"$f":"IF(A895=\"\",\"\",IF(A895=1,Age_Full_Month,IF(F894=11,0,F894+1)))","v":2},114,0,{"$f":"IF(A895=\"\",\"\",IF(AND(F895=11,G895=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H895-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C895-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B895,99),0,1,1)*K895,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E895,0,1,1)*L895,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*M895,FEE_rounding)","v":0},0,0,{"$f":"IF(C895>=1,ROUND(K895*OFFSET(Input!$U$27,B895,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B895=1,0,IF($C895>=1,ROUND(OFFSET(Input!$X$27,B895,0,1,1)*AL894,AV_rounding),0))","v":0},{"$f":"IF(B895=1,0,IF(C895=1,ROUND(OFFSET(Input!$W$27,B895,0,1,1)*AVERAGE($AI$5,$AL$5:$AL893),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),OFFSET(Input!$G$27,B895,0,1,1)-AE895,0)","v":0},{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),MIN(OFFSET(Input!$G$27,B895,0,1,1),AP894),0)","v":0},0,0,0,0,0,0,0,-80414455.325443506,-80587100.325443506,-80785849.855013803,-80785849.855013803,{"$f":"IF(A895=\"\",\"\",AL895-ROUND(AL895*OFFSET(Input!$S$27,$B895,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A895=\"\",\"\",ROUND(AP895*(1-OFFSET(Input!$T$27,MIN(B895,10),0,1,1)),2*FEE_rounding))","v":-80785849.855013803},-75285849.855013803,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A895=1,PMF_1st=0),0,ROUND(IF(A895=1,AI895,AL894)*OFFSET(Input!$O$27,IF(A895=121,-1,0)+MIN(B895,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A895=1,PMF_1st=0),0,IF(SUM($K$5:$L895)-$AU894>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B894,B895),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C895-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[892,75,4,null,114,{"$f":"IF(A896=\"\",\"\",IF(A896=1,Age_Full_Month,IF(F895=11,0,F895+1)))","v":3},114,0,{"$f":"IF(A896=\"\",\"\",IF(AND(F896=11,G896=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H896-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C896-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B896,99),0,1,1)*K896,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E896,0,1,1)*L896,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*M896,FEE_rounding)","v":0},0,0,{"$f":"IF(C896>=1,ROUND(K896*OFFSET(Input!$U$27,B896,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B896=1,0,IF($C896>=1,ROUND(OFFSET(Input!$X$27,B896,0,1,1)*AL895,AV_rounding),0))","v":0},{"$f":"IF(B896=1,0,IF(C896=1,ROUND(OFFSET(Input!$W$27,B896,0,1,1)*AVERAGE($AI$5,$AL$5:$AL894),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),OFFSET(Input!$G$27,B896,0,1,1)-AE896,0)","v":0},{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),MIN(OFFSET(Input!$G$27,B896,0,1,1),AP895),0)","v":0},0,0,0,0,0,0,0,-80785849.855013803,-80958494.855013803,-81158160.343685895,-81158160.343685895,{"$f":"IF(A896=\"\",\"\",AL896-ROUND(AL896*OFFSET(Input!$S$27,$B896,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A896=\"\",\"\",ROUND(AP896*(1-OFFSET(Input!$T$27,MIN(B896,10),0,1,1)),2*FEE_rounding))","v":-81158160.343685895},-75658160.343685895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A896=1,PMF_1st=0),0,ROUND(IF(A896=1,AI896,AL895)*OFFSET(Input!$O$27,IF(A896=121,-1,0)+MIN(B896,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A896=1,PMF_1st=0),0,IF(SUM($K$5:$L896)-$AU895>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B895,B896),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C896-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[893,75,5,null,114,{"$f":"IF(A897=\"\",\"\",IF(A897=1,Age_Full_Month,IF(F896=11,0,F896+1)))","v":4},114,0,{"$f":"IF(A897=\"\",\"\",IF(AND(F897=11,G897=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H897-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C897-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B897,99),0,1,1)*K897,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E897,0,1,1)*L897,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*M897,FEE_rounding)","v":0},0,0,{"$f":"IF(C897>=1,ROUND(K897*OFFSET(Input!$U$27,B897,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B897=1,0,IF($C897>=1,ROUND(OFFSET(Input!$X$27,B897,0,1,1)*AL896,AV_rounding),0))","v":0},{"$f":"IF(B897=1,0,IF(C897=1,ROUND(OFFSET(Input!$W$27,B897,0,1,1)*AVERAGE($AI$5,$AL$5:$AL895),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),OFFSET(Input!$G$27,B897,0,1,1)-AE897,0)","v":0},{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),MIN(OFFSET(Input!$G$27,B897,0,1,1),AP896),0)","v":0},0,0,0,0,0,0,0,-81158160.343685895,-81330805.343685895,-81531389.050462097,-81531389.050462097,{"$f":"IF(A897=\"\",\"\",AL897-ROUND(AL897*OFFSET(Input!$S$27,$B897,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A897=\"\",\"\",ROUND(AP897*(1-OFFSET(Input!$T$27,MIN(B897,10),0,1,1)),2*FEE_rounding))","v":-81531389.050462097},-76031389.050462097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A897=1,PMF_1st=0),0,ROUND(IF(A897=1,AI897,AL896)*OFFSET(Input!$O$27,IF(A897=121,-1,0)+MIN(B897,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A897=1,PMF_1st=0),0,IF(SUM($K$5:$L897)-$AU896>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B896,B897),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C897-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[894,75,6,null,114,{"$f":"IF(A898=\"\",\"\",IF(A898=1,Age_Full_Month,IF(F897=11,0,F897+1)))","v":5},114,0,{"$f":"IF(A898=\"\",\"\",IF(AND(F898=11,G898=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H898-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C898-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B898,99),0,1,1)*K898,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E898,0,1,1)*L898,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*M898,FEE_rounding)","v":0},0,0,{"$f":"IF(C898>=1,ROUND(K898*OFFSET(Input!$U$27,B898,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B898=1,0,IF($C898>=1,ROUND(OFFSET(Input!$X$27,B898,0,1,1)*AL897,AV_rounding),0))","v":0},{"$f":"IF(B898=1,0,IF(C898=1,ROUND(OFFSET(Input!$W$27,B898,0,1,1)*AVERAGE($AI$5,$AL$5:$AL896),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),OFFSET(Input!$G$27,B898,0,1,1)-AE898,0)","v":0},{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),MIN(OFFSET(Input!$G$27,B898,0,1,1),AP897),0)","v":0},0,0,0,0,0,0,0,-81531389.050462097,-81704034.050462097,-81905538.239915997,-81905538.239915997,{"$f":"IF(A898=\"\",\"\",AL898-ROUND(AL898*OFFSET(Input!$S$27,$B898,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A898=\"\",\"\",ROUND(AP898*(1-OFFSET(Input!$T$27,MIN(B898,10),0,1,1)),2*FEE_rounding))","v":-81905538.239915997},-76405538.239915997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A898=1,PMF_1st=0),0,ROUND(IF(A898=1,AI898,AL897)*OFFSET(Input!$O$27,IF(A898=121,-1,0)+MIN(B898,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A898=1,PMF_1st=0),0,IF(SUM($K$5:$L898)-$AU897>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B897,B898),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C898-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[895,75,7,null,114,{"$f":"IF(A899=\"\",\"\",IF(A899=1,Age_Full_Month,IF(F898=11,0,F898+1)))","v":6},114,0,{"$f":"IF(A899=\"\",\"\",IF(AND(F899=11,G899=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H899-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C899-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B899,99),0,1,1)*K899,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E899,0,1,1)*L899,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*M899,FEE_rounding)","v":0},0,0,{"$f":"IF(C899>=1,ROUND(K899*OFFSET(Input!$U$27,B899,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B899=1,0,IF($C899>=1,ROUND(OFFSET(Input!$X$27,B899,0,1,1)*AL898,AV_rounding),0))","v":0},{"$f":"IF(B899=1,0,IF(C899=1,ROUND(OFFSET(Input!$W$27,B899,0,1,1)*AVERAGE($AI$5,$AL$5:$AL897),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),OFFSET(Input!$G$27,B899,0,1,1)-AE899,0)","v":0},{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),MIN(OFFSET(Input!$G$27,B899,0,1,1),AP898),0)","v":0},0,0,0,0,0,0,0,-81905538.239915997,-82078183.239915997,-82280610.182206199,-82280610.182206199,{"$f":"IF(A899=\"\",\"\",AL899-ROUND(AL899*OFFSET(Input!$S$27,$B899,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A899=\"\",\"\",ROUND(AP899*(1-OFFSET(Input!$T$27,MIN(B899,10),0,1,1)),2*FEE_rounding))","v":-82280610.182206199},-76780610.182206199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A899=1,PMF_1st=0),0,ROUND(IF(A899=1,AI899,AL898)*OFFSET(Input!$O$27,IF(A899=121,-1,0)+MIN(B899,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A899=1,PMF_1st=0),0,IF(SUM($K$5:$L899)-$AU898>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B898,B899),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C899-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[896,75,8,null,114,{"$f":"IF(A900=\"\",\"\",IF(A900=1,Age_Full_Month,IF(F899=11,0,F899+1)))","v":7},114,0,{"$f":"IF(A900=\"\",\"\",IF(AND(F900=11,G900=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H900-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C900-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B900,99),0,1,1)*K900,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E900,0,1,1)*L900,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*M900,FEE_rounding)","v":0},0,0,{"$f":"IF(C900>=1,ROUND(K900*OFFSET(Input!$U$27,B900,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B900=1,0,IF($C900>=1,ROUND(OFFSET(Input!$X$27,B900,0,1,1)*AL899,AV_rounding),0))","v":0},{"$f":"IF(B900=1,0,IF(C900=1,ROUND(OFFSET(Input!$W$27,B900,0,1,1)*AVERAGE($AI$5,$AL$5:$AL898),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),OFFSET(Input!$G$27,B900,0,1,1)-AE900,0)","v":0},{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),MIN(OFFSET(Input!$G$27,B900,0,1,1),AP899),0)","v":0},0,0,0,0,0,0,0,-82280610.182206199,-82453255.182206199,-82656607.153090104,-82656607.153090104,{"$f":"IF(A900=\"\",\"\",AL900-ROUND(AL900*OFFSET(Input!$S$27,$B900,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A900=\"\",\"\",ROUND(AP900*(1-OFFSET(Input!$T$27,MIN(B900,10),0,1,1)),2*FEE_rounding))","v":-82656607.153090104},-77156607.153090104,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A900=1,PMF_1st=0),0,ROUND(IF(A900=1,AI900,AL899)*OFFSET(Input!$O$27,IF(A900=121,-1,0)+MIN(B900,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A900=1,PMF_1st=0),0,IF(SUM($K$5:$L900)-$AU899>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B899,B900),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C900-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[897,75,9,null,{"$f":"IF($A901=\"\",\"\",Age_Insured+B901-1)","v":114},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Month,IF(F900=11,0,F900+1)))","v":8},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Year,IF(F900=11,G900+1,G900)))","v":114},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),DAY(EOMONTH((SignYY+INT(A901/12)+1911)&\"/\"&(IF(MOD(SignMM+A901-1,12)=0,12,MOD(SignMM+A901-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H901-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B901-1>=BPP,\"\",IF(AS900>0,1,0))","v":""},{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,IF(($BJ901+$AL900+$AP900+$AW901)/($BJ901+$AL900+$AP900)>$BK901,VLOOKUP($B901,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K901=0,0,IF(MOD(C901-1,12/Prem_Freq)=0,VLOOKUP(B901,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C901=1,VLOOKUP(B901,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C901-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B901,99),0,1,1)*K901,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E901,0,1,1)*L901,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*M901,FEE_rounding)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,K901-N901))","v":0},{"$f":"IF(A902=\"\",\"\",IF(K901=\"*****\",\"*****\",L901-O901+M901-P901))","v":0},{"$f":"IF(C901>=1,ROUND(K901*OFFSET(Input!$U$27,B901,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B901=1,0,IF($C901>=1,ROUND(OFFSET(Input!$X$27,B901,0,1,1)*AL900,AV_rounding),0))","v":0},{"$f":"IF(B901=1,0,IF(C901=1,ROUND(OFFSET(Input!$W$27,B901,0,1,1)*AVERAGE($AI$5,$AL$5:$AL899),AV_rounding),0))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,BA901,AI901))","v":0},{"$f":"IF(E901=\"\",\"\",IF(SUM(AI901,-V901)>BB901,BB901,SUM(AI901,-V901)))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,0,BA901-AI901))","v":172645},0,0,{"$f":"IF(E901=\" \",\" \",IF(Z901<BI900+BC901+BE901+BD901*0+BF901,BI900+BC901+BE901+BD901*0+BF901-BI900-Z901,0))","v":0},0,0,{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),OFFSET(Input!$G$27,B901,0,1,1)-AE901,0)","v":0},{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),MIN(OFFSET(Input!$G$27,B901,0,1,1),AP900),0)","v":0},{"$f":"IF(A902=\"\",\"\",AF900+AD901+AE901)","v":0},0,0,{"$f":"IF(A901=\"\",\"\",AL900+Q901+R901*0+IF(A901=1,0,SUM(S901:U901)))","v":0},{"$f":"IF(A901=\"\",\"\",AI901-V901-W901-Z901-AD901)","v":0},{"$f":"ROUND((AJ901-AB901)*(1+IRR_1)^(1/12)+IF(A901=1,S901,0),AV_rounding)","v":0},{"$f":"ROUND(AK901-AG901,AV_rounding)","v":0},-82656607.153090104,-82829252.153090104,{"$f":"ROUND((AN901-AC901)*(1+IRR_1)^(1/12),AV_rounding)","v":-83033531.433937803},{"$f":"ROUND(AO901-AH901,AV_rounding)","v":-83033531.433937803},{"$f":"IF(A901=\"\",\"\",AL901-ROUND(AL901*OFFSET(Input!$S$27,$B901,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A901=\"\",\"\",ROUND(AP901*(1-OFFSET(Input!$T$27,MIN(B901,10),0,1,1)),2*FEE_rounding))","v":-83033531.433937803},{"$f":"AW901+AL901+AP901","v":-77533531.433937803},0,{"$f":"IF(A902=\"\",\"\",AU900+AD901+AE901)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,Q901+R901))","v":0},5500000,5500000,{"$f":"IF(A901=1,K901,MAX(AY900+K901-AD900-AE900,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ901/100000*VLOOKUP(Age_Insured+B901-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I901>0,I901/H901,1),2*FEE_rounding)*IF(G902>14,1,0)*IF(AND(I901=0,H901>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A901=1,PMF_1st=0),0,ROUND(IF(A901=1,AI901,AL900)*OFFSET(Input!$O$27,IF(A901=121,-1,0)+MIN(B901,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A901=1,PMF_1st=0),0,IF(SUM($K$5:$L901)-$AU900>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B900,B901),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A901+1","v":898},{"$f":"IF($A902=\"\",\"\",INT((A902-1)/12)+1)","v":75},{"$f":"IF($A902=\"\",\"\",MOD((A902-1),12)+1)","v":10},null,114,{"$f":"IF(A902=\"\",\"\",IF(A902=1,Age_Full_Month,IF(F901=11,0,F901+1)))","v":9},114,0,{"$f":"IF(A902=\"\",\"\",IF(AND(F902=11,G902=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H902-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C902-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B902,99),0,1,1)*K902,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E902,0,1,1)*L902,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*M902,FEE_rounding)","v":0},0,0,{"$f":"IF(C902>=1,ROUND(K902*OFFSET(Input!$U$27,B902,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B902=1,0,IF($C902>=1,ROUND(OFFSET(Input!$X$27,B902,0,1,1)*AL901,AV_rounding),0))","v":0},{"$f":"IF(B902=1,0,IF(C902=1,ROUND(OFFSET(Input!$W$27,B902,0,1,1)*AVERAGE($AI$5,$AL$5:$AL900),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q902+R902","v":0},{"$f":"IF(E902=\" \",\" \",IF(AI902+AM902-V902>BI901+BC902+BD902+BF902+BE902,BI901+BC902+BD902+BF902+BE902,MAX(AI902+AM902-V902,0)))","v":0},0,{"$f":"BG902","v":0},{"$f":"BH902","v":0},{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),OFFSET(Input!$G$27,B902,0,1,1)-AE902,0)","v":0},{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),MIN(OFFSET(Input!$G$27,B902,0,1,1),AP901),0)","v":0},0,0,0,0,0,0,0,{"$f":"R902+AO901","v":-83033531.433937803},{"$f":"AM902-X902-AA902-AE902","v":-83206176.433937803},-83411385.311745793,-83411385.311745793,{"$f":"IF(A902=\"\",\"\",AL902-ROUND(AL902*OFFSET(Input!$S$27,$B902,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A902=\"\",\"\",ROUND(AP902*(1-OFFSET(Input!$T$27,MIN(B902,10),0,1,1)),2*FEE_rounding))","v":-83411385.311745793},-77911385.311745793,0,0,0,{"$f":"AW901","v":5500000},{"$f":"AW902+AI902","v":5500000},3000000,{"$f":"IF(A902=\"\",\"\",AW902)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A902=1,PMF_1st=0),0,ROUND(IF(A902=1,AI902,AL901)*OFFSET(Input!$O$27,IF(A902=121,-1,0)+MIN(B902,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A902=1,PMF_1st=0),0,IF(SUM($K$5:$L902)-$AU901>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B901,B902),21),0,1,1)))","v":0},null,null,{"$f":"BI901+BC902+BD902+BE902+BF902-Z902-AA902","v":0},{"$f":"IF(MOD($C902-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E902<=30,1.9,IF($E902<=40,1.6,IF($E902<=50,1.4,IF($E902<=60,1.2,IF($E902<=70,1.1,IF($E902<=90,1.02,1))))))","v":1}]
[899,75,11,null,114,{"$f":"IF(A903=\"\",\"\",IF(A903=1,Age_Full_Month,IF(F902=11,0,F902+1)))","v":10},114,0,{"$f":"IF(A903=\"\",\"\",IF(AND(F903=11,G903=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H903-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C903-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B903,99),0,1,1)*K903,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E903,0,1,1)*L903,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*M903,FEE_rounding)","v":0},0,0,{"$f":"IF(C903>=1,ROUND(K903*OFFSET(Input!$U$27,B903,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B903=1,0,IF($C903>=1,ROUND(OFFSET(Input!$X$27,B903,0,1,1)*AL902,AV_rounding),0))","v":0},{"$f":"IF(B903=1,0,IF(C903=1,ROUND(OFFSET(Input!$W$27,B903,0,1,1)*AVERAGE($AI$5,$AL$5:$AL901),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),OFFSET(Input!$G$27,B903,0,1,1)-AE903,0)","v":0},{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),MIN(OFFSET(Input!$G$27,B903,0,1,1),AP902),0)","v":0},0,0,0,0,0,0,0,-83411385.311745793,-83584030.311745793,-83790171.079151005,-83790171.079151005,{"$f":"IF(A903=\"\",\"\",AL903-ROUND(AL903*OFFSET(Input!$S$27,$B903,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A903=\"\",\"\",ROUND(AP903*(1-OFFSET(Input!$T$27,MIN(B903,10),0,1,1)),2*FEE_rounding))","v":-83790171.079151005},-78290171.079151005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A903=1,PMF_1st=0),0,ROUND(IF(A903=1,AI903,AL902)*OFFSET(Input!$O$27,IF(A903=121,-1,0)+MIN(B903,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A903=1,PMF_1st=0),0,IF(SUM($K$5:$L903)-$AU902>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B902,B903),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C903-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[900,75,12,null,114,{"$f":"IF(A904=\"\",\"\",IF(A904=1,Age_Full_Month,IF(F903=11,0,F903+1)))","v":11},114,0,{"$f":"IF(A904=\"\",\"\",IF(AND(F904=11,G904=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H904-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C904-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B904,99),0,1,1)*K904,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E904,0,1,1)*L904,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*M904,FEE_rounding)","v":0},0,0,{"$f":"IF(C904>=1,ROUND(K904*OFFSET(Input!$U$27,B904,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B904=1,0,IF($C904>=1,ROUND(OFFSET(Input!$X$27,B904,0,1,1)*AL903,AV_rounding),0))","v":0},{"$f":"IF(B904=1,0,IF(C904=1,ROUND(OFFSET(Input!$W$27,B904,0,1,1)*AVERAGE($AI$5,$AL$5:$AL902),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),OFFSET(Input!$G$27,B904,0,1,1)-AE904,0)","v":0},{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),MIN(OFFSET(Input!$G$27,B904,0,1,1),AP903),0)","v":0},0,0,0,0,0,0,0,-83790171.079151005,-83962816.079151005,-84169891.034444496,-84169891.034444496,{"$f":"IF(A904=\"\",\"\",AL904-ROUND(AL904*OFFSET(Input!$S$27,$B904,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A904=\"\",\"\",ROUND(AP904*(1-OFFSET(Input!$T$27,MIN(B904,10),0,1,1)),2*FEE_rounding))","v":-84169891.034444496},-78669891.034444496,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A904=1,PMF_1st=0),0,ROUND(IF(A904=1,AI904,AL903)*OFFSET(Input!$O$27,IF(A904=121,-1,0)+MIN(B904,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A904=1,PMF_1st=0),0,IF(SUM($K$5:$L904)-$AU903>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B903,B904),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C904-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[901,76,1,null,115,{"$f":"IF(A905=\"\",\"\",IF(A905=1,Age_Full_Month,IF(F904=11,0,F904+1)))","v":0},115,0,{"$f":"IF(A905=\"\",\"\",IF(AND(F905=11,G905=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H905-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C905-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B905,99),0,1,1)*K905,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E905,0,1,1)*L905,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*M905,FEE_rounding)","v":0},0,0,{"$f":"IF(C905>=1,ROUND(K905*OFFSET(Input!$U$27,B905,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B905=1,0,IF($C905>=1,ROUND(OFFSET(Input!$X$27,B905,0,1,1)*AL904,AV_rounding),0))","v":0},{"$f":"IF(B905=1,0,IF(C905=1,ROUND(OFFSET(Input!$W$27,B905,0,1,1)*AVERAGE($AI$5,$AL$5:$AL903),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),OFFSET(Input!$G$27,B905,0,1,1)-AE905,0)","v":0},{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),MIN(OFFSET(Input!$G$27,B905,0,1,1),AP904),0)","v":0},0,0,0,0,0,0,0,-84169891.034444496,-84342536.034444496,-84550547.481585696,-84550547.481585696,{"$f":"IF(A905=\"\",\"\",AL905-ROUND(AL905*OFFSET(Input!$S$27,$B905,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A905=\"\",\"\",ROUND(AP905*(1-OFFSET(Input!$T$27,MIN(B905,10),0,1,1)),2*FEE_rounding))","v":-84550547.481585696},-79050547.481585696,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A905=1,PMF_1st=0),0,ROUND(IF(A905=1,AI905,AL904)*OFFSET(Input!$O$27,IF(A905=121,-1,0)+MIN(B905,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A905=1,PMF_1st=0),0,IF(SUM($K$5:$L905)-$AU904>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B904,B905),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C905-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[902,76,2,null,115,{"$f":"IF(A906=\"\",\"\",IF(A906=1,Age_Full_Month,IF(F905=11,0,F905+1)))","v":1},115,0,{"$f":"IF(A906=\"\",\"\",IF(AND(F906=11,G906=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H906-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C906-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B906,99),0,1,1)*K906,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E906,0,1,1)*L906,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*M906,FEE_rounding)","v":0},0,0,{"$f":"IF(C906>=1,ROUND(K906*OFFSET(Input!$U$27,B906,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B906=1,0,IF($C906>=1,ROUND(OFFSET(Input!$X$27,B906,0,1,1)*AL905,AV_rounding),0))","v":0},{"$f":"IF(B906=1,0,IF(C906=1,ROUND(OFFSET(Input!$W$27,B906,0,1,1)*AVERAGE($AI$5,$AL$5:$AL904),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),OFFSET(Input!$G$27,B906,0,1,1)-AE906,0)","v":0},{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),MIN(OFFSET(Input!$G$27,B906,0,1,1),AP905),0)","v":0},0,0,0,0,0,0,0,-84550547.481585696,-84723192.481585696,-84932142.730216101,-84932142.730216101,{"$f":"IF(A906=\"\",\"\",AL906-ROUND(AL906*OFFSET(Input!$S$27,$B906,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A906=\"\",\"\",ROUND(AP906*(1-OFFSET(Input!$T$27,MIN(B906,10),0,1,1)),2*FEE_rounding))","v":-84932142.730216101},-79432142.730216101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A906=1,PMF_1st=0),0,ROUND(IF(A906=1,AI906,AL905)*OFFSET(Input!$O$27,IF(A906=121,-1,0)+MIN(B906,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A906=1,PMF_1st=0),0,IF(SUM($K$5:$L906)-$AU905>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B905,B906),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C906-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[903,76,3,null,115,{"$f":"IF(A907=\"\",\"\",IF(A907=1,Age_Full_Month,IF(F906=11,0,F906+1)))","v":2},115,0,{"$f":"IF(A907=\"\",\"\",IF(AND(F907=11,G907=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H907-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C907-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B907,99),0,1,1)*K907,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E907,0,1,1)*L907,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*M907,FEE_rounding)","v":0},0,0,{"$f":"IF(C907>=1,ROUND(K907*OFFSET(Input!$U$27,B907,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B907=1,0,IF($C907>=1,ROUND(OFFSET(Input!$X$27,B907,0,1,1)*AL906,AV_rounding),0))","v":0},{"$f":"IF(B907=1,0,IF(C907=1,ROUND(OFFSET(Input!$W$27,B907,0,1,1)*AVERAGE($AI$5,$AL$5:$AL905),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),OFFSET(Input!$G$27,B907,0,1,1)-AE907,0)","v":0},{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),MIN(OFFSET(Input!$G$27,B907,0,1,1),AP906),0)","v":0},0,0,0,0,0,0,0,-84932142.730216101,-85104787.730216101,-85314679.095673501,-85314679.095673501,{"$f":"IF(A907=\"\",\"\",AL907-ROUND(AL907*OFFSET(Input!$S$27,$B907,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A907=\"\",\"\",ROUND(AP907*(1-OFFSET(Input!$T$27,MIN(B907,10),0,1,1)),2*FEE_rounding))","v":-85314679.095673501},-79814679.095673501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A907=1,PMF_1st=0),0,ROUND(IF(A907=1,AI907,AL906)*OFFSET(Input!$O$27,IF(A907=121,-1,0)+MIN(B907,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A907=1,PMF_1st=0),0,IF(SUM($K$5:$L907)-$AU906>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B906,B907),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C907-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[904,76,4,null,115,{"$f":"IF(A908=\"\",\"\",IF(A908=1,Age_Full_Month,IF(F907=11,0,F907+1)))","v":3},115,0,{"$f":"IF(A908=\"\",\"\",IF(AND(F908=11,G908=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H908-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C908-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B908,99),0,1,1)*K908,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E908,0,1,1)*L908,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*M908,FEE_rounding)","v":0},0,0,{"$f":"IF(C908>=1,ROUND(K908*OFFSET(Input!$U$27,B908,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B908=1,0,IF($C908>=1,ROUND(OFFSET(Input!$X$27,B908,0,1,1)*AL907,AV_rounding),0))","v":0},{"$f":"IF(B908=1,0,IF(C908=1,ROUND(OFFSET(Input!$W$27,B908,0,1,1)*AVERAGE($AI$5,$AL$5:$AL906),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),OFFSET(Input!$G$27,B908,0,1,1)-AE908,0)","v":0},{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),MIN(OFFSET(Input!$G$27,B908,0,1,1),AP907),0)","v":0},0,0,0,0,0,0,0,-85314679.095673501,-85487324.095673501,-85698158.8990058,-85698158.8990058,{"$f":"IF(A908=\"\",\"\",AL908-ROUND(AL908*OFFSET(Input!$S$27,$B908,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A908=\"\",\"\",ROUND(AP908*(1-OFFSET(Input!$T$27,MIN(B908,10),0,1,1)),2*FEE_rounding))","v":-85698158.8990058},-80198158.8990058,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A908=1,PMF_1st=0),0,ROUND(IF(A908=1,AI908,AL907)*OFFSET(Input!$O$27,IF(A908=121,-1,0)+MIN(B908,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A908=1,PMF_1st=0),0,IF(SUM($K$5:$L908)-$AU907>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B907,B908),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C908-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[905,76,5,null,115,{"$f":"IF(A909=\"\",\"\",IF(A909=1,Age_Full_Month,IF(F908=11,0,F908+1)))","v":4},115,0,{"$f":"IF(A909=\"\",\"\",IF(AND(F909=11,G909=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H909-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C909-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B909,99),0,1,1)*K909,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E909,0,1,1)*L909,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*M909,FEE_rounding)","v":0},0,0,{"$f":"IF(C909>=1,ROUND(K909*OFFSET(Input!$U$27,B909,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B909=1,0,IF($C909>=1,ROUND(OFFSET(Input!$X$27,B909,0,1,1)*AL908,AV_rounding),0))","v":0},{"$f":"IF(B909=1,0,IF(C909=1,ROUND(OFFSET(Input!$W$27,B909,0,1,1)*AVERAGE($AI$5,$AL$5:$AL907),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),OFFSET(Input!$G$27,B909,0,1,1)-AE909,0)","v":0},{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),MIN(OFFSET(Input!$G$27,B909,0,1,1),AP908),0)","v":0},0,0,0,0,0,0,0,-85698158.8990058,-85870803.8990058,-86082584.4669853,-86082584.4669853,{"$f":"IF(A909=\"\",\"\",AL909-ROUND(AL909*OFFSET(Input!$S$27,$B909,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A909=\"\",\"\",ROUND(AP909*(1-OFFSET(Input!$T$27,MIN(B909,10),0,1,1)),2*FEE_rounding))","v":-86082584.4669853},-80582584.4669853,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A909=1,PMF_1st=0),0,ROUND(IF(A909=1,AI909,AL908)*OFFSET(Input!$O$27,IF(A909=121,-1,0)+MIN(B909,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A909=1,PMF_1st=0),0,IF(SUM($K$5:$L909)-$AU908>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B908,B909),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C909-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[906,76,6,null,115,{"$f":"IF(A910=\"\",\"\",IF(A910=1,Age_Full_Month,IF(F909=11,0,F909+1)))","v":5},115,0,{"$f":"IF(A910=\"\",\"\",IF(AND(F910=11,G910=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H910-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C910-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B910,99),0,1,1)*K910,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E910,0,1,1)*L910,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*M910,FEE_rounding)","v":0},0,0,{"$f":"IF(C910>=1,ROUND(K910*OFFSET(Input!$U$27,B910,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B910=1,0,IF($C910>=1,ROUND(OFFSET(Input!$X$27,B910,0,1,1)*AL909,AV_rounding),0))","v":0},{"$f":"IF(B910=1,0,IF(C910=1,ROUND(OFFSET(Input!$W$27,B910,0,1,1)*AVERAGE($AI$5,$AL$5:$AL908),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),OFFSET(Input!$G$27,B910,0,1,1)-AE910,0)","v":0},{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),MIN(OFFSET(Input!$G$27,B910,0,1,1),AP909),0)","v":0},0,0,0,0,0,0,0,-86082584.4669853,-86255229.4669853,-86467958.1321228,-86467958.1321228,{"$f":"IF(A910=\"\",\"\",AL910-ROUND(AL910*OFFSET(Input!$S$27,$B910,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A910=\"\",\"\",ROUND(AP910*(1-OFFSET(Input!$T$27,MIN(B910,10),0,1,1)),2*FEE_rounding))","v":-86467958.1321228},-80967958.1321228,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A910=1,PMF_1st=0),0,ROUND(IF(A910=1,AI910,AL909)*OFFSET(Input!$O$27,IF(A910=121,-1,0)+MIN(B910,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A910=1,PMF_1st=0),0,IF(SUM($K$5:$L910)-$AU909>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B909,B910),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C910-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[907,76,7,null,115,{"$f":"IF(A911=\"\",\"\",IF(A911=1,Age_Full_Month,IF(F910=11,0,F910+1)))","v":6},115,0,{"$f":"IF(A911=\"\",\"\",IF(AND(F911=11,G911=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H911-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C911-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B911,99),0,1,1)*K911,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E911,0,1,1)*L911,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*M911,FEE_rounding)","v":0},0,0,{"$f":"IF(C911>=1,ROUND(K911*OFFSET(Input!$U$27,B911,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B911=1,0,IF($C911>=1,ROUND(OFFSET(Input!$X$27,B911,0,1,1)*AL910,AV_rounding),0))","v":0},{"$f":"IF(B911=1,0,IF(C911=1,ROUND(OFFSET(Input!$W$27,B911,0,1,1)*AVERAGE($AI$5,$AL$5:$AL909),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),OFFSET(Input!$G$27,B911,0,1,1)-AE911,0)","v":0},{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),MIN(OFFSET(Input!$G$27,B911,0,1,1),AP910),0)","v":0},0,0,0,0,0,0,0,-86467958.1321228,-86640603.1321228,-86854282.232681707,-86854282.232681707,{"$f":"IF(A911=\"\",\"\",AL911-ROUND(AL911*OFFSET(Input!$S$27,$B911,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A911=\"\",\"\",ROUND(AP911*(1-OFFSET(Input!$T$27,MIN(B911,10),0,1,1)),2*FEE_rounding))","v":-86854282.232681707},-81354282.232681707,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A911=1,PMF_1st=0),0,ROUND(IF(A911=1,AI911,AL910)*OFFSET(Input!$O$27,IF(A911=121,-1,0)+MIN(B911,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A911=1,PMF_1st=0),0,IF(SUM($K$5:$L911)-$AU910>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B910,B911),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C911-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[908,76,8,null,115,{"$f":"IF(A912=\"\",\"\",IF(A912=1,Age_Full_Month,IF(F911=11,0,F911+1)))","v":7},115,0,{"$f":"IF(A912=\"\",\"\",IF(AND(F912=11,G912=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H912-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C912-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B912,99),0,1,1)*K912,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E912,0,1,1)*L912,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*M912,FEE_rounding)","v":0},0,0,{"$f":"IF(C912>=1,ROUND(K912*OFFSET(Input!$U$27,B912,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B912=1,0,IF($C912>=1,ROUND(OFFSET(Input!$X$27,B912,0,1,1)*AL911,AV_rounding),0))","v":0},{"$f":"IF(B912=1,0,IF(C912=1,ROUND(OFFSET(Input!$W$27,B912,0,1,1)*AVERAGE($AI$5,$AL$5:$AL910),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),OFFSET(Input!$G$27,B912,0,1,1)-AE912,0)","v":0},{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),MIN(OFFSET(Input!$G$27,B912,0,1,1),AP911),0)","v":0},0,0,0,0,0,0,0,-86854282.232681707,-87026927.232681707,-87241559.112692103,-87241559.112692103,{"$f":"IF(A912=\"\",\"\",AL912-ROUND(AL912*OFFSET(Input!$S$27,$B912,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A912=\"\",\"\",ROUND(AP912*(1-OFFSET(Input!$T$27,MIN(B912,10),0,1,1)),2*FEE_rounding))","v":-87241559.112692103},-81741559.112692103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A912=1,PMF_1st=0),0,ROUND(IF(A912=1,AI912,AL911)*OFFSET(Input!$O$27,IF(A912=121,-1,0)+MIN(B912,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A912=1,PMF_1st=0),0,IF(SUM($K$5:$L912)-$AU911>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B911,B912),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C912-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[909,76,9,null,115,{"$f":"IF(A913=\"\",\"\",IF(A913=1,Age_Full_Month,IF(F912=11,0,F912+1)))","v":8},115,0,{"$f":"IF(A913=\"\",\"\",IF(AND(F913=11,G913=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H913-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C913-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B913,99),0,1,1)*K913,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E913,0,1,1)*L913,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*M913,FEE_rounding)","v":0},0,0,{"$f":"IF(C913>=1,ROUND(K913*OFFSET(Input!$U$27,B913,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B913=1,0,IF($C913>=1,ROUND(OFFSET(Input!$X$27,B913,0,1,1)*AL912,AV_rounding),0))","v":0},{"$f":"IF(B913=1,0,IF(C913=1,ROUND(OFFSET(Input!$W$27,B913,0,1,1)*AVERAGE($AI$5,$AL$5:$AL911),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),OFFSET(Input!$G$27,B913,0,1,1)-AE913,0)","v":0},{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),MIN(OFFSET(Input!$G$27,B913,0,1,1),AP912),0)","v":0},0,0,0,0,0,0,0,-87241559.112692103,-87414204.112692103,-87629791.1219652,-87629791.1219652,{"$f":"IF(A913=\"\",\"\",AL913-ROUND(AL913*OFFSET(Input!$S$27,$B913,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A913=\"\",\"\",ROUND(AP913*(1-OFFSET(Input!$T$27,MIN(B913,10),0,1,1)),2*FEE_rounding))","v":-87629791.1219652},-82129791.1219652,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A913=1,PMF_1st=0),0,ROUND(IF(A913=1,AI913,AL912)*OFFSET(Input!$O$27,IF(A913=121,-1,0)+MIN(B913,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A913=1,PMF_1st=0),0,IF(SUM($K$5:$L913)-$AU912>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B912,B913),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C913-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[910,76,10,null,115,{"$f":"IF(A914=\"\",\"\",IF(A914=1,Age_Full_Month,IF(F913=11,0,F913+1)))","v":9},115,0,{"$f":"IF(A914=\"\",\"\",IF(AND(F914=11,G914=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H914-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C914-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B914,99),0,1,1)*K914,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E914,0,1,1)*L914,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*M914,FEE_rounding)","v":0},0,0,{"$f":"IF(C914>=1,ROUND(K914*OFFSET(Input!$U$27,B914,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B914=1,0,IF($C914>=1,ROUND(OFFSET(Input!$X$27,B914,0,1,1)*AL913,AV_rounding),0))","v":0},{"$f":"IF(B914=1,0,IF(C914=1,ROUND(OFFSET(Input!$W$27,B914,0,1,1)*AVERAGE($AI$5,$AL$5:$AL912),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),OFFSET(Input!$G$27,B914,0,1,1)-AE914,0)","v":0},{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),MIN(OFFSET(Input!$G$27,B914,0,1,1),AP913),0)","v":0},0,0,0,0,0,0,0,-87629791.1219652,-87802436.1219652,-88018980.616107404,-88018980.616107404,{"$f":"IF(A914=\"\",\"\",AL914-ROUND(AL914*OFFSET(Input!$S$27,$B914,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A914=\"\",\"\",ROUND(AP914*(1-OFFSET(Input!$T$27,MIN(B914,10),0,1,1)),2*FEE_rounding))","v":-88018980.616107404},-82518980.616107404,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A914=1,PMF_1st=0),0,ROUND(IF(A914=1,AI914,AL913)*OFFSET(Input!$O$27,IF(A914=121,-1,0)+MIN(B914,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A914=1,PMF_1st=0),0,IF(SUM($K$5:$L914)-$AU913>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B913,B914),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C914-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[911,76,11,null,115,{"$f":"IF(A915=\"\",\"\",IF(A915=1,Age_Full_Month,IF(F914=11,0,F914+1)))","v":10},115,0,{"$f":"IF(A915=\"\",\"\",IF(AND(F915=11,G915=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H915-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C915-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B915,99),0,1,1)*K915,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E915,0,1,1)*L915,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*M915,FEE_rounding)","v":0},0,0,{"$f":"IF(C915>=1,ROUND(K915*OFFSET(Input!$U$27,B915,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B915=1,0,IF($C915>=1,ROUND(OFFSET(Input!$X$27,B915,0,1,1)*AL914,AV_rounding),0))","v":0},{"$f":"IF(B915=1,0,IF(C915=1,ROUND(OFFSET(Input!$W$27,B915,0,1,1)*AVERAGE($AI$5,$AL$5:$AL913),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),OFFSET(Input!$G$27,B915,0,1,1)-AE915,0)","v":0},{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),MIN(OFFSET(Input!$G$27,B915,0,1,1),AP914),0)","v":0},0,0,0,0,0,0,0,-88018980.616107404,-88191625.616107404,-88409129.956534699,-88409129.956534699,{"$f":"IF(A915=\"\",\"\",AL915-ROUND(AL915*OFFSET(Input!$S$27,$B915,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A915=\"\",\"\",ROUND(AP915*(1-OFFSET(Input!$T$27,MIN(B915,10),0,1,1)),2*FEE_rounding))","v":-88409129.956534699},-82909129.956534699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A915=1,PMF_1st=0),0,ROUND(IF(A915=1,AI915,AL914)*OFFSET(Input!$O$27,IF(A915=121,-1,0)+MIN(B915,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A915=1,PMF_1st=0),0,IF(SUM($K$5:$L915)-$AU914>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B914,B915),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C915-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[912,76,12,null,115,{"$f":"IF(A916=\"\",\"\",IF(A916=1,Age_Full_Month,IF(F915=11,0,F915+1)))","v":11},115,0,{"$f":"IF(A916=\"\",\"\",IF(AND(F916=11,G916=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H916-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C916-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B916,99),0,1,1)*K916,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E916,0,1,1)*L916,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*M916,FEE_rounding)","v":0},0,0,{"$f":"IF(C916>=1,ROUND(K916*OFFSET(Input!$U$27,B916,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B916=1,0,IF($C916>=1,ROUND(OFFSET(Input!$X$27,B916,0,1,1)*AL915,AV_rounding),0))","v":0},{"$f":"IF(B916=1,0,IF(C916=1,ROUND(OFFSET(Input!$W$27,B916,0,1,1)*AVERAGE($AI$5,$AL$5:$AL914),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),OFFSET(Input!$G$27,B916,0,1,1)-AE916,0)","v":0},{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),MIN(OFFSET(Input!$G$27,B916,0,1,1),AP915),0)","v":0},0,0,0,0,0,0,0,-88409129.956534699,-88581774.956534699,-88800241.510487005,-88800241.510487005,{"$f":"IF(A916=\"\",\"\",AL916-ROUND(AL916*OFFSET(Input!$S$27,$B916,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A916=\"\",\"\",ROUND(AP916*(1-OFFSET(Input!$T$27,MIN(B916,10),0,1,1)),2*FEE_rounding))","v":-88800241.510487005},-83300241.510487005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A916=1,PMF_1st=0),0,ROUND(IF(A916=1,AI916,AL915)*OFFSET(Input!$O$27,IF(A916=121,-1,0)+MIN(B916,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A916=1,PMF_1st=0),0,IF(SUM($K$5:$L916)-$AU915>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B915,B916),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C916-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[913,77,1,null,116,{"$f":"IF(A917=\"\",\"\",IF(A917=1,Age_Full_Month,IF(F916=11,0,F916+1)))","v":0},116,0,{"$f":"IF(A917=\"\",\"\",IF(AND(F917=11,G917=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H917-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C917-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B917,99),0,1,1)*K917,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E917,0,1,1)*L917,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*M917,FEE_rounding)","v":0},0,0,{"$f":"IF(C917>=1,ROUND(K917*OFFSET(Input!$U$27,B917,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B917=1,0,IF($C917>=1,ROUND(OFFSET(Input!$X$27,B917,0,1,1)*AL916,AV_rounding),0))","v":0},{"$f":"IF(B917=1,0,IF(C917=1,ROUND(OFFSET(Input!$W$27,B917,0,1,1)*AVERAGE($AI$5,$AL$5:$AL915),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),OFFSET(Input!$G$27,B917,0,1,1)-AE917,0)","v":0},{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),MIN(OFFSET(Input!$G$27,B917,0,1,1),AP916),0)","v":0},0,0,0,0,0,0,0,-88800241.510487005,-88972886.510487005,-89192317.651042402,-89192317.651042402,{"$f":"IF(A917=\"\",\"\",AL917-ROUND(AL917*OFFSET(Input!$S$27,$B917,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A917=\"\",\"\",ROUND(AP917*(1-OFFSET(Input!$T$27,MIN(B917,10),0,1,1)),2*FEE_rounding))","v":-89192317.651042402},-83692317.651042402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A917=1,PMF_1st=0),0,ROUND(IF(A917=1,AI917,AL916)*OFFSET(Input!$O$27,IF(A917=121,-1,0)+MIN(B917,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A917=1,PMF_1st=0),0,IF(SUM($K$5:$L917)-$AU916>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B916,B917),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C917-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[914,77,2,null,116,{"$f":"IF(A918=\"\",\"\",IF(A918=1,Age_Full_Month,IF(F917=11,0,F917+1)))","v":1},116,0,{"$f":"IF(A918=\"\",\"\",IF(AND(F918=11,G918=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H918-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C918-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B918,99),0,1,1)*K918,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E918,0,1,1)*L918,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*M918,FEE_rounding)","v":0},0,0,{"$f":"IF(C918>=1,ROUND(K918*OFFSET(Input!$U$27,B918,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B918=1,0,IF($C918>=1,ROUND(OFFSET(Input!$X$27,B918,0,1,1)*AL917,AV_rounding),0))","v":0},{"$f":"IF(B918=1,0,IF(C918=1,ROUND(OFFSET(Input!$W$27,B918,0,1,1)*AVERAGE($AI$5,$AL$5:$AL916),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),OFFSET(Input!$G$27,B918,0,1,1)-AE918,0)","v":0},{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),MIN(OFFSET(Input!$G$27,B918,0,1,1),AP917),0)","v":0},0,0,0,0,0,0,0,-89192317.651042402,-89364962.651042402,-89585360.757131696,-89585360.757131696,{"$f":"IF(A918=\"\",\"\",AL918-ROUND(AL918*OFFSET(Input!$S$27,$B918,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A918=\"\",\"\",ROUND(AP918*(1-OFFSET(Input!$T$27,MIN(B918,10),0,1,1)),2*FEE_rounding))","v":-89585360.757131696},-84085360.757131696,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A918=1,PMF_1st=0),0,ROUND(IF(A918=1,AI918,AL917)*OFFSET(Input!$O$27,IF(A918=121,-1,0)+MIN(B918,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A918=1,PMF_1st=0),0,IF(SUM($K$5:$L918)-$AU917>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B917,B918),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C918-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[915,77,3,null,116,{"$f":"IF(A919=\"\",\"\",IF(A919=1,Age_Full_Month,IF(F918=11,0,F918+1)))","v":2},116,0,{"$f":"IF(A919=\"\",\"\",IF(AND(F919=11,G919=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H919-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C919-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B919,99),0,1,1)*K919,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E919,0,1,1)*L919,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*M919,FEE_rounding)","v":0},0,0,{"$f":"IF(C919>=1,ROUND(K919*OFFSET(Input!$U$27,B919,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B919=1,0,IF($C919>=1,ROUND(OFFSET(Input!$X$27,B919,0,1,1)*AL918,AV_rounding),0))","v":0},{"$f":"IF(B919=1,0,IF(C919=1,ROUND(OFFSET(Input!$W$27,B919,0,1,1)*AVERAGE($AI$5,$AL$5:$AL917),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),OFFSET(Input!$G$27,B919,0,1,1)-AE919,0)","v":0},{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),MIN(OFFSET(Input!$G$27,B919,0,1,1),AP918),0)","v":0},0,0,0,0,0,0,0,-89585360.757131696,-89758005.757131696,-89979373.213552803,-89979373.213552803,{"$f":"IF(A919=\"\",\"\",AL919-ROUND(AL919*OFFSET(Input!$S$27,$B919,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A919=\"\",\"\",ROUND(AP919*(1-OFFSET(Input!$T$27,MIN(B919,10),0,1,1)),2*FEE_rounding))","v":-89979373.213552803},-84479373.213552803,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A919=1,PMF_1st=0),0,ROUND(IF(A919=1,AI919,AL918)*OFFSET(Input!$O$27,IF(A919=121,-1,0)+MIN(B919,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A919=1,PMF_1st=0),0,IF(SUM($K$5:$L919)-$AU918>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B918,B919),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C919-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[916,77,4,null,116,{"$f":"IF(A920=\"\",\"\",IF(A920=1,Age_Full_Month,IF(F919=11,0,F919+1)))","v":3},116,0,{"$f":"IF(A920=\"\",\"\",IF(AND(F920=11,G920=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H920-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C920-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B920,99),0,1,1)*K920,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E920,0,1,1)*L920,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*M920,FEE_rounding)","v":0},0,0,{"$f":"IF(C920>=1,ROUND(K920*OFFSET(Input!$U$27,B920,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B920=1,0,IF($C920>=1,ROUND(OFFSET(Input!$X$27,B920,0,1,1)*AL919,AV_rounding),0))","v":0},{"$f":"IF(B920=1,0,IF(C920=1,ROUND(OFFSET(Input!$W$27,B920,0,1,1)*AVERAGE($AI$5,$AL$5:$AL918),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),OFFSET(Input!$G$27,B920,0,1,1)-AE920,0)","v":0},{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),MIN(OFFSET(Input!$G$27,B920,0,1,1),AP919),0)","v":0},0,0,0,0,0,0,0,-89979373.213552803,-90152018.213552803,-90374357.410985097,-90374357.410985097,{"$f":"IF(A920=\"\",\"\",AL920-ROUND(AL920*OFFSET(Input!$S$27,$B920,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A920=\"\",\"\",ROUND(AP920*(1-OFFSET(Input!$T$27,MIN(B920,10),0,1,1)),2*FEE_rounding))","v":-90374357.410985097},-84874357.410985097,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A920=1,PMF_1st=0),0,ROUND(IF(A920=1,AI920,AL919)*OFFSET(Input!$O$27,IF(A920=121,-1,0)+MIN(B920,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A920=1,PMF_1st=0),0,IF(SUM($K$5:$L920)-$AU919>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B919,B920),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C920-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[917,77,5,null,116,{"$f":"IF(A921=\"\",\"\",IF(A921=1,Age_Full_Month,IF(F920=11,0,F920+1)))","v":4},116,0,{"$f":"IF(A921=\"\",\"\",IF(AND(F921=11,G921=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H921-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C921-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B921,99),0,1,1)*K921,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E921,0,1,1)*L921,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*M921,FEE_rounding)","v":0},0,0,{"$f":"IF(C921>=1,ROUND(K921*OFFSET(Input!$U$27,B921,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B921=1,0,IF($C921>=1,ROUND(OFFSET(Input!$X$27,B921,0,1,1)*AL920,AV_rounding),0))","v":0},{"$f":"IF(B921=1,0,IF(C921=1,ROUND(OFFSET(Input!$W$27,B921,0,1,1)*AVERAGE($AI$5,$AL$5:$AL919),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),OFFSET(Input!$G$27,B921,0,1,1)-AE921,0)","v":0},{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),MIN(OFFSET(Input!$G$27,B921,0,1,1),AP920),0)","v":0},0,0,0,0,0,0,0,-90374357.410985097,-90547002.410985097,-90770315.746004,-90770315.746004,{"$f":"IF(A921=\"\",\"\",AL921-ROUND(AL921*OFFSET(Input!$S$27,$B921,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A921=\"\",\"\",ROUND(AP921*(1-OFFSET(Input!$T$27,MIN(B921,10),0,1,1)),2*FEE_rounding))","v":-90770315.746004},-85270315.746004,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A921=1,PMF_1st=0),0,ROUND(IF(A921=1,AI921,AL920)*OFFSET(Input!$O$27,IF(A921=121,-1,0)+MIN(B921,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A921=1,PMF_1st=0),0,IF(SUM($K$5:$L921)-$AU920>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B920,B921),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C921-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[918,77,6,null,116,{"$f":"IF(A922=\"\",\"\",IF(A922=1,Age_Full_Month,IF(F921=11,0,F921+1)))","v":5},116,0,{"$f":"IF(A922=\"\",\"\",IF(AND(F922=11,G922=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H922-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C922-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B922,99),0,1,1)*K922,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E922,0,1,1)*L922,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*M922,FEE_rounding)","v":0},0,0,{"$f":"IF(C922>=1,ROUND(K922*OFFSET(Input!$U$27,B922,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B922=1,0,IF($C922>=1,ROUND(OFFSET(Input!$X$27,B922,0,1,1)*AL921,AV_rounding),0))","v":0},{"$f":"IF(B922=1,0,IF(C922=1,ROUND(OFFSET(Input!$W$27,B922,0,1,1)*AVERAGE($AI$5,$AL$5:$AL920),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),OFFSET(Input!$G$27,B922,0,1,1)-AE922,0)","v":0},{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),MIN(OFFSET(Input!$G$27,B922,0,1,1),AP921),0)","v":0},0,0,0,0,0,0,0,-90770315.746004,-90942960.746004,-91167250.621095702,-91167250.621095702,{"$f":"IF(A922=\"\",\"\",AL922-ROUND(AL922*OFFSET(Input!$S$27,$B922,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A922=\"\",\"\",ROUND(AP922*(1-OFFSET(Input!$T$27,MIN(B922,10),0,1,1)),2*FEE_rounding))","v":-91167250.621095702},-85667250.621095702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A922=1,PMF_1st=0),0,ROUND(IF(A922=1,AI922,AL921)*OFFSET(Input!$O$27,IF(A922=121,-1,0)+MIN(B922,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A922=1,PMF_1st=0),0,IF(SUM($K$5:$L922)-$AU921>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B921,B922),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C922-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[919,77,7,null,116,{"$f":"IF(A923=\"\",\"\",IF(A923=1,Age_Full_Month,IF(F922=11,0,F922+1)))","v":6},116,0,{"$f":"IF(A923=\"\",\"\",IF(AND(F923=11,G923=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H923-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C923-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B923,99),0,1,1)*K923,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E923,0,1,1)*L923,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*M923,FEE_rounding)","v":0},0,0,{"$f":"IF(C923>=1,ROUND(K923*OFFSET(Input!$U$27,B923,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B923=1,0,IF($C923>=1,ROUND(OFFSET(Input!$X$27,B923,0,1,1)*AL922,AV_rounding),0))","v":0},{"$f":"IF(B923=1,0,IF(C923=1,ROUND(OFFSET(Input!$W$27,B923,0,1,1)*AVERAGE($AI$5,$AL$5:$AL921),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),OFFSET(Input!$G$27,B923,0,1,1)-AE923,0)","v":0},{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),MIN(OFFSET(Input!$G$27,B923,0,1,1),AP922),0)","v":0},0,0,0,0,0,0,0,-91167250.621095702,-91339895.621095702,-91565164.444671407,-91565164.444671407,{"$f":"IF(A923=\"\",\"\",AL923-ROUND(AL923*OFFSET(Input!$S$27,$B923,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A923=\"\",\"\",ROUND(AP923*(1-OFFSET(Input!$T$27,MIN(B923,10),0,1,1)),2*FEE_rounding))","v":-91565164.444671407},-86065164.444671407,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A923=1,PMF_1st=0),0,ROUND(IF(A923=1,AI923,AL922)*OFFSET(Input!$O$27,IF(A923=121,-1,0)+MIN(B923,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A923=1,PMF_1st=0),0,IF(SUM($K$5:$L923)-$AU922>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B922,B923),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C923-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[920,77,8,null,116,{"$f":"IF(A924=\"\",\"\",IF(A924=1,Age_Full_Month,IF(F923=11,0,F923+1)))","v":7},116,0,{"$f":"IF(A924=\"\",\"\",IF(AND(F924=11,G924=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H924-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C924-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B924,99),0,1,1)*K924,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E924,0,1,1)*L924,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*M924,FEE_rounding)","v":0},0,0,{"$f":"IF(C924>=1,ROUND(K924*OFFSET(Input!$U$27,B924,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B924=1,0,IF($C924>=1,ROUND(OFFSET(Input!$X$27,B924,0,1,1)*AL923,AV_rounding),0))","v":0},{"$f":"IF(B924=1,0,IF(C924=1,ROUND(OFFSET(Input!$W$27,B924,0,1,1)*AVERAGE($AI$5,$AL$5:$AL922),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),OFFSET(Input!$G$27,B924,0,1,1)-AE924,0)","v":0},{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),MIN(OFFSET(Input!$G$27,B924,0,1,1),AP923),0)","v":0},0,0,0,0,0,0,0,-91565164.444671407,-91737809.444671407,-91964059.631082207,-91964059.631082207,{"$f":"IF(A924=\"\",\"\",AL924-ROUND(AL924*OFFSET(Input!$S$27,$B924,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A924=\"\",\"\",ROUND(AP924*(1-OFFSET(Input!$T$27,MIN(B924,10),0,1,1)),2*FEE_rounding))","v":-91964059.631082207},-86464059.631082207,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A924=1,PMF_1st=0),0,ROUND(IF(A924=1,AI924,AL923)*OFFSET(Input!$O$27,IF(A924=121,-1,0)+MIN(B924,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A924=1,PMF_1st=0),0,IF(SUM($K$5:$L924)-$AU923>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B923,B924),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C924-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[921,77,9,null,116,{"$f":"IF(A925=\"\",\"\",IF(A925=1,Age_Full_Month,IF(F924=11,0,F924+1)))","v":8},116,0,{"$f":"IF(A925=\"\",\"\",IF(AND(F925=11,G925=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H925-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C925-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B925,99),0,1,1)*K925,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E925,0,1,1)*L925,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*M925,FEE_rounding)","v":0},0,0,{"$f":"IF(C925>=1,ROUND(K925*OFFSET(Input!$U$27,B925,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B925=1,0,IF($C925>=1,ROUND(OFFSET(Input!$X$27,B925,0,1,1)*AL924,AV_rounding),0))","v":0},{"$f":"IF(B925=1,0,IF(C925=1,ROUND(OFFSET(Input!$W$27,B925,0,1,1)*AVERAGE($AI$5,$AL$5:$AL923),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),OFFSET(Input!$G$27,B925,0,1,1)-AE925,0)","v":0},{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),MIN(OFFSET(Input!$G$27,B925,0,1,1),AP924),0)","v":0},0,0,0,0,0,0,0,-91964059.631082207,-92136704.631082207,-92363938.600633502,-92363938.600633502,{"$f":"IF(A925=\"\",\"\",AL925-ROUND(AL925*OFFSET(Input!$S$27,$B925,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A925=\"\",\"\",ROUND(AP925*(1-OFFSET(Input!$T$27,MIN(B925,10),0,1,1)),2*FEE_rounding))","v":-92363938.600633502},-86863938.600633502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A925=1,PMF_1st=0),0,ROUND(IF(A925=1,AI925,AL924)*OFFSET(Input!$O$27,IF(A925=121,-1,0)+MIN(B925,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A925=1,PMF_1st=0),0,IF(SUM($K$5:$L925)-$AU924>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B924,B925),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C925-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[922,77,10,null,116,{"$f":"IF(A926=\"\",\"\",IF(A926=1,Age_Full_Month,IF(F925=11,0,F925+1)))","v":9},116,0,{"$f":"IF(A926=\"\",\"\",IF(AND(F926=11,G926=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H926-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C926-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B926,99),0,1,1)*K926,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E926,0,1,1)*L926,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*M926,FEE_rounding)","v":0},0,0,{"$f":"IF(C926>=1,ROUND(K926*OFFSET(Input!$U$27,B926,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B926=1,0,IF($C926>=1,ROUND(OFFSET(Input!$X$27,B926,0,1,1)*AL925,AV_rounding),0))","v":0},{"$f":"IF(B926=1,0,IF(C926=1,ROUND(OFFSET(Input!$W$27,B926,0,1,1)*AVERAGE($AI$5,$AL$5:$AL924),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),OFFSET(Input!$G$27,B926,0,1,1)-AE926,0)","v":0},{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),MIN(OFFSET(Input!$G$27,B926,0,1,1),AP925),0)","v":0},0,0,0,0,0,0,0,-92363938.600633502,-92536583.600633502,-92764803.779599994,-92764803.779599994,{"$f":"IF(A926=\"\",\"\",AL926-ROUND(AL926*OFFSET(Input!$S$27,$B926,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A926=\"\",\"\",ROUND(AP926*(1-OFFSET(Input!$T$27,MIN(B926,10),0,1,1)),2*FEE_rounding))","v":-92764803.779599994},-87264803.779599994,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A926=1,PMF_1st=0),0,ROUND(IF(A926=1,AI926,AL925)*OFFSET(Input!$O$27,IF(A926=121,-1,0)+MIN(B926,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A926=1,PMF_1st=0),0,IF(SUM($K$5:$L926)-$AU925>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B925,B926),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C926-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[923,77,11,null,116,{"$f":"IF(A927=\"\",\"\",IF(A927=1,Age_Full_Month,IF(F926=11,0,F926+1)))","v":10},116,0,{"$f":"IF(A927=\"\",\"\",IF(AND(F927=11,G927=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H927-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C927-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B927,99),0,1,1)*K927,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E927,0,1,1)*L927,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*M927,FEE_rounding)","v":0},0,0,{"$f":"IF(C927>=1,ROUND(K927*OFFSET(Input!$U$27,B927,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B927=1,0,IF($C927>=1,ROUND(OFFSET(Input!$X$27,B927,0,1,1)*AL926,AV_rounding),0))","v":0},{"$f":"IF(B927=1,0,IF(C927=1,ROUND(OFFSET(Input!$W$27,B927,0,1,1)*AVERAGE($AI$5,$AL$5:$AL925),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),OFFSET(Input!$G$27,B927,0,1,1)-AE927,0)","v":0},{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),MIN(OFFSET(Input!$G$27,B927,0,1,1),AP926),0)","v":0},0,0,0,0,0,0,0,-92764803.779599994,-92937448.779599994,-93166657.600240096,-93166657.600240096,{"$f":"IF(A927=\"\",\"\",AL927-ROUND(AL927*OFFSET(Input!$S$27,$B927,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A927=\"\",\"\",ROUND(AP927*(1-OFFSET(Input!$T$27,MIN(B927,10),0,1,1)),2*FEE_rounding))","v":-93166657.600240096},-87666657.600240096,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A927=1,PMF_1st=0),0,ROUND(IF(A927=1,AI927,AL926)*OFFSET(Input!$O$27,IF(A927=121,-1,0)+MIN(B927,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A927=1,PMF_1st=0),0,IF(SUM($K$5:$L927)-$AU926>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B926,B927),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C927-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[924,77,12,null,116,{"$f":"IF(A928=\"\",\"\",IF(A928=1,Age_Full_Month,IF(F927=11,0,F927+1)))","v":11},116,0,{"$f":"IF(A928=\"\",\"\",IF(AND(F928=11,G928=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H928-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C928-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B928,99),0,1,1)*K928,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E928,0,1,1)*L928,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*M928,FEE_rounding)","v":0},0,0,{"$f":"IF(C928>=1,ROUND(K928*OFFSET(Input!$U$27,B928,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B928=1,0,IF($C928>=1,ROUND(OFFSET(Input!$X$27,B928,0,1,1)*AL927,AV_rounding),0))","v":0},{"$f":"IF(B928=1,0,IF(C928=1,ROUND(OFFSET(Input!$W$27,B928,0,1,1)*AVERAGE($AI$5,$AL$5:$AL926),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),OFFSET(Input!$G$27,B928,0,1,1)-AE928,0)","v":0},{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),MIN(OFFSET(Input!$G$27,B928,0,1,1),AP927),0)","v":0},0,0,0,0,0,0,0,-93166657.600240096,-93339302.600240096,-93569502.500810996,-93569502.500810996,{"$f":"IF(A928=\"\",\"\",AL928-ROUND(AL928*OFFSET(Input!$S$27,$B928,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A928=\"\",\"\",ROUND(AP928*(1-OFFSET(Input!$T$27,MIN(B928,10),0,1,1)),2*FEE_rounding))","v":-93569502.500810996},-88069502.500810996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A928=1,PMF_1st=0),0,ROUND(IF(A928=1,AI928,AL927)*OFFSET(Input!$O$27,IF(A928=121,-1,0)+MIN(B928,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A928=1,PMF_1st=0),0,IF(SUM($K$5:$L928)-$AU927>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B927,B928),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C928-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[925,78,1,null,117,{"$f":"IF(A929=\"\",\"\",IF(A929=1,Age_Full_Month,IF(F928=11,0,F928+1)))","v":0},117,0,{"$f":"IF(A929=\"\",\"\",IF(AND(F929=11,G929=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H929-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C929-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B929,99),0,1,1)*K929,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E929,0,1,1)*L929,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*M929,FEE_rounding)","v":0},0,0,{"$f":"IF(C929>=1,ROUND(K929*OFFSET(Input!$U$27,B929,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B929=1,0,IF($C929>=1,ROUND(OFFSET(Input!$X$27,B929,0,1,1)*AL928,AV_rounding),0))","v":0},{"$f":"IF(B929=1,0,IF(C929=1,ROUND(OFFSET(Input!$W$27,B929,0,1,1)*AVERAGE($AI$5,$AL$5:$AL927),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),OFFSET(Input!$G$27,B929,0,1,1)-AE929,0)","v":0},{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),MIN(OFFSET(Input!$G$27,B929,0,1,1),AP928),0)","v":0},0,0,0,0,0,0,0,-93569502.500810996,-93742147.500810996,-93973340.925583094,-93973340.925583094,{"$f":"IF(A929=\"\",\"\",AL929-ROUND(AL929*OFFSET(Input!$S$27,$B929,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A929=\"\",\"\",ROUND(AP929*(1-OFFSET(Input!$T$27,MIN(B929,10),0,1,1)),2*FEE_rounding))","v":-93973340.925583094},-88473340.925583094,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A929=1,PMF_1st=0),0,ROUND(IF(A929=1,AI929,AL928)*OFFSET(Input!$O$27,IF(A929=121,-1,0)+MIN(B929,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A929=1,PMF_1st=0),0,IF(SUM($K$5:$L929)-$AU928>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B928,B929),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C929-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[926,78,2,null,117,{"$f":"IF(A930=\"\",\"\",IF(A930=1,Age_Full_Month,IF(F929=11,0,F929+1)))","v":1},117,0,{"$f":"IF(A930=\"\",\"\",IF(AND(F930=11,G930=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H930-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C930-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B930,99),0,1,1)*K930,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E930,0,1,1)*L930,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*M930,FEE_rounding)","v":0},0,0,{"$f":"IF(C930>=1,ROUND(K930*OFFSET(Input!$U$27,B930,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B930=1,0,IF($C930>=1,ROUND(OFFSET(Input!$X$27,B930,0,1,1)*AL929,AV_rounding),0))","v":0},{"$f":"IF(B930=1,0,IF(C930=1,ROUND(OFFSET(Input!$W$27,B930,0,1,1)*AVERAGE($AI$5,$AL$5:$AL928),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),OFFSET(Input!$G$27,B930,0,1,1)-AE930,0)","v":0},{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),MIN(OFFSET(Input!$G$27,B930,0,1,1),AP929),0)","v":0},0,0,0,0,0,0,0,-93973340.925583094,-94145985.925583094,-94378175.324855104,-94378175.324855104,{"$f":"IF(A930=\"\",\"\",AL930-ROUND(AL930*OFFSET(Input!$S$27,$B930,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A930=\"\",\"\",ROUND(AP930*(1-OFFSET(Input!$T$27,MIN(B930,10),0,1,1)),2*FEE_rounding))","v":-94378175.324855104},-88878175.324855104,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A930=1,PMF_1st=0),0,ROUND(IF(A930=1,AI930,AL929)*OFFSET(Input!$O$27,IF(A930=121,-1,0)+MIN(B930,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A930=1,PMF_1st=0),0,IF(SUM($K$5:$L930)-$AU929>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B929,B930),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C930-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[927,78,3,null,117,{"$f":"IF(A931=\"\",\"\",IF(A931=1,Age_Full_Month,IF(F930=11,0,F930+1)))","v":2},117,0,{"$f":"IF(A931=\"\",\"\",IF(AND(F931=11,G931=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H931-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C931-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B931,99),0,1,1)*K931,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E931,0,1,1)*L931,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*M931,FEE_rounding)","v":0},0,0,{"$f":"IF(C931>=1,ROUND(K931*OFFSET(Input!$U$27,B931,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B931=1,0,IF($C931>=1,ROUND(OFFSET(Input!$X$27,B931,0,1,1)*AL930,AV_rounding),0))","v":0},{"$f":"IF(B931=1,0,IF(C931=1,ROUND(OFFSET(Input!$W$27,B931,0,1,1)*AVERAGE($AI$5,$AL$5:$AL929),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),OFFSET(Input!$G$27,B931,0,1,1)-AE931,0)","v":0},{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),MIN(OFFSET(Input!$G$27,B931,0,1,1),AP930),0)","v":0},0,0,0,0,0,0,0,-94378175.324855104,-94550820.324855104,-94784008.154968798,-94784008.154968798,{"$f":"IF(A931=\"\",\"\",AL931-ROUND(AL931*OFFSET(Input!$S$27,$B931,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A931=\"\",\"\",ROUND(AP931*(1-OFFSET(Input!$T$27,MIN(B931,10),0,1,1)),2*FEE_rounding))","v":-94784008.154968798},-89284008.154968798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A931=1,PMF_1st=0),0,ROUND(IF(A931=1,AI931,AL930)*OFFSET(Input!$O$27,IF(A931=121,-1,0)+MIN(B931,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A931=1,PMF_1st=0),0,IF(SUM($K$5:$L931)-$AU930>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B930,B931),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C931-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[928,78,4,null,117,{"$f":"IF(A932=\"\",\"\",IF(A932=1,Age_Full_Month,IF(F931=11,0,F931+1)))","v":3},117,0,{"$f":"IF(A932=\"\",\"\",IF(AND(F932=11,G932=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H932-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C932-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B932,99),0,1,1)*K932,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E932,0,1,1)*L932,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*M932,FEE_rounding)","v":0},0,0,{"$f":"IF(C932>=1,ROUND(K932*OFFSET(Input!$U$27,B932,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B932=1,0,IF($C932>=1,ROUND(OFFSET(Input!$X$27,B932,0,1,1)*AL931,AV_rounding),0))","v":0},{"$f":"IF(B932=1,0,IF(C932=1,ROUND(OFFSET(Input!$W$27,B932,0,1,1)*AVERAGE($AI$5,$AL$5:$AL930),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),OFFSET(Input!$G$27,B932,0,1,1)-AE932,0)","v":0},{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),MIN(OFFSET(Input!$G$27,B932,0,1,1),AP931),0)","v":0},0,0,0,0,0,0,0,-94784008.154968798,-94956653.154968798,-95190841.878324002,-95190841.878324002,{"$f":"IF(A932=\"\",\"\",AL932-ROUND(AL932*OFFSET(Input!$S$27,$B932,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A932=\"\",\"\",ROUND(AP932*(1-OFFSET(Input!$T$27,MIN(B932,10),0,1,1)),2*FEE_rounding))","v":-95190841.878324002},-89690841.878324002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A932=1,PMF_1st=0),0,ROUND(IF(A932=1,AI932,AL931)*OFFSET(Input!$O$27,IF(A932=121,-1,0)+MIN(B932,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A932=1,PMF_1st=0),0,IF(SUM($K$5:$L932)-$AU931>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B931,B932),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C932-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[929,78,5,null,117,{"$f":"IF(A933=\"\",\"\",IF(A933=1,Age_Full_Month,IF(F932=11,0,F932+1)))","v":4},117,0,{"$f":"IF(A933=\"\",\"\",IF(AND(F933=11,G933=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H933-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C933-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B933,99),0,1,1)*K933,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E933,0,1,1)*L933,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*M933,FEE_rounding)","v":0},0,0,{"$f":"IF(C933>=1,ROUND(K933*OFFSET(Input!$U$27,B933,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B933=1,0,IF($C933>=1,ROUND(OFFSET(Input!$X$27,B933,0,1,1)*AL932,AV_rounding),0))","v":0},{"$f":"IF(B933=1,0,IF(C933=1,ROUND(OFFSET(Input!$W$27,B933,0,1,1)*AVERAGE($AI$5,$AL$5:$AL931),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),OFFSET(Input!$G$27,B933,0,1,1)-AE933,0)","v":0},{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),MIN(OFFSET(Input!$G$27,B933,0,1,1),AP932),0)","v":0},0,0,0,0,0,0,0,-95190841.878324002,-95363486.878324002,-95598678.963393494,-95598678.963393494,{"$f":"IF(A933=\"\",\"\",AL933-ROUND(AL933*OFFSET(Input!$S$27,$B933,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A933=\"\",\"\",ROUND(AP933*(1-OFFSET(Input!$T$27,MIN(B933,10),0,1,1)),2*FEE_rounding))","v":-95598678.963393494},-90098678.963393494,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A933=1,PMF_1st=0),0,ROUND(IF(A933=1,AI933,AL932)*OFFSET(Input!$O$27,IF(A933=121,-1,0)+MIN(B933,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A933=1,PMF_1st=0),0,IF(SUM($K$5:$L933)-$AU932>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B932,B933),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C933-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[930,78,6,null,117,{"$f":"IF(A934=\"\",\"\",IF(A934=1,Age_Full_Month,IF(F933=11,0,F933+1)))","v":5},117,0,{"$f":"IF(A934=\"\",\"\",IF(AND(F934=11,G934=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H934-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C934-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B934,99),0,1,1)*K934,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E934,0,1,1)*L934,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*M934,FEE_rounding)","v":0},0,0,{"$f":"IF(C934>=1,ROUND(K934*OFFSET(Input!$U$27,B934,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B934=1,0,IF($C934>=1,ROUND(OFFSET(Input!$X$27,B934,0,1,1)*AL933,AV_rounding),0))","v":0},{"$f":"IF(B934=1,0,IF(C934=1,ROUND(OFFSET(Input!$W$27,B934,0,1,1)*AVERAGE($AI$5,$AL$5:$AL932),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),OFFSET(Input!$G$27,B934,0,1,1)-AE934,0)","v":0},{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),MIN(OFFSET(Input!$G$27,B934,0,1,1),AP933),0)","v":0},0,0,0,0,0,0,0,-95598678.963393494,-95771323.963393494,-96007521.884737894,-96007521.884737894,{"$f":"IF(A934=\"\",\"\",AL934-ROUND(AL934*OFFSET(Input!$S$27,$B934,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A934=\"\",\"\",ROUND(AP934*(1-OFFSET(Input!$T$27,MIN(B934,10),0,1,1)),2*FEE_rounding))","v":-96007521.884737894},-90507521.884737894,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A934=1,PMF_1st=0),0,ROUND(IF(A934=1,AI934,AL933)*OFFSET(Input!$O$27,IF(A934=121,-1,0)+MIN(B934,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A934=1,PMF_1st=0),0,IF(SUM($K$5:$L934)-$AU933>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B933,B934),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C934-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[931,78,7,null,117,{"$f":"IF(A935=\"\",\"\",IF(A935=1,Age_Full_Month,IF(F934=11,0,F934+1)))","v":6},117,0,{"$f":"IF(A935=\"\",\"\",IF(AND(F935=11,G935=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H935-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C935-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B935,99),0,1,1)*K935,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E935,0,1,1)*L935,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*M935,FEE_rounding)","v":0},0,0,{"$f":"IF(C935>=1,ROUND(K935*OFFSET(Input!$U$27,B935,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B935=1,0,IF($C935>=1,ROUND(OFFSET(Input!$X$27,B935,0,1,1)*AL934,AV_rounding),0))","v":0},{"$f":"IF(B935=1,0,IF(C935=1,ROUND(OFFSET(Input!$W$27,B935,0,1,1)*AVERAGE($AI$5,$AL$5:$AL933),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),OFFSET(Input!$G$27,B935,0,1,1)-AE935,0)","v":0},{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),MIN(OFFSET(Input!$G$27,B935,0,1,1),AP934),0)","v":0},0,0,0,0,0,0,0,-96007521.884737894,-96180166.884737894,-96417373.123020798,-96417373.123020798,{"$f":"IF(A935=\"\",\"\",AL935-ROUND(AL935*OFFSET(Input!$S$27,$B935,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A935=\"\",\"\",ROUND(AP935*(1-OFFSET(Input!$T$27,MIN(B935,10),0,1,1)),2*FEE_rounding))","v":-96417373.123020798},-90917373.123020798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A935=1,PMF_1st=0),0,ROUND(IF(A935=1,AI935,AL934)*OFFSET(Input!$O$27,IF(A935=121,-1,0)+MIN(B935,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A935=1,PMF_1st=0),0,IF(SUM($K$5:$L935)-$AU934>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B934,B935),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C935-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[932,78,8,null,117,{"$f":"IF(A936=\"\",\"\",IF(A936=1,Age_Full_Month,IF(F935=11,0,F935+1)))","v":7},117,0,{"$f":"IF(A936=\"\",\"\",IF(AND(F936=11,G936=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H936-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C936-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B936,99),0,1,1)*K936,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E936,0,1,1)*L936,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*M936,FEE_rounding)","v":0},0,0,{"$f":"IF(C936>=1,ROUND(K936*OFFSET(Input!$U$27,B936,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B936=1,0,IF($C936>=1,ROUND(OFFSET(Input!$X$27,B936,0,1,1)*AL935,AV_rounding),0))","v":0},{"$f":"IF(B936=1,0,IF(C936=1,ROUND(OFFSET(Input!$W$27,B936,0,1,1)*AVERAGE($AI$5,$AL$5:$AL934),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),OFFSET(Input!$G$27,B936,0,1,1)-AE936,0)","v":0},{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),MIN(OFFSET(Input!$G$27,B936,0,1,1),AP935),0)","v":0},0,0,0,0,0,0,0,-96417373.123020798,-96590018.123020798,-96828235.165023893,-96828235.165023893,{"$f":"IF(A936=\"\",\"\",AL936-ROUND(AL936*OFFSET(Input!$S$27,$B936,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A936=\"\",\"\",ROUND(AP936*(1-OFFSET(Input!$T$27,MIN(B936,10),0,1,1)),2*FEE_rounding))","v":-96828235.165023893},-91328235.165023893,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A936=1,PMF_1st=0),0,ROUND(IF(A936=1,AI936,AL935)*OFFSET(Input!$O$27,IF(A936=121,-1,0)+MIN(B936,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A936=1,PMF_1st=0),0,IF(SUM($K$5:$L936)-$AU935>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B935,B936),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C936-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[933,78,9,null,117,{"$f":"IF(A937=\"\",\"\",IF(A937=1,Age_Full_Month,IF(F936=11,0,F936+1)))","v":8},117,0,{"$f":"IF(A937=\"\",\"\",IF(AND(F937=11,G937=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H937-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C937-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B937,99),0,1,1)*K937,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E937,0,1,1)*L937,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*M937,FEE_rounding)","v":0},0,0,{"$f":"IF(C937>=1,ROUND(K937*OFFSET(Input!$U$27,B937,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B937=1,0,IF($C937>=1,ROUND(OFFSET(Input!$X$27,B937,0,1,1)*AL936,AV_rounding),0))","v":0},{"$f":"IF(B937=1,0,IF(C937=1,ROUND(OFFSET(Input!$W$27,B937,0,1,1)*AVERAGE($AI$5,$AL$5:$AL935),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),OFFSET(Input!$G$27,B937,0,1,1)-AE937,0)","v":0},{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),MIN(OFFSET(Input!$G$27,B937,0,1,1),AP936),0)","v":0},0,0,0,0,0,0,0,-96828235.165023893,-97000880.165023893,-97240110.503661707,-97240110.503661707,{"$f":"IF(A937=\"\",\"\",AL937-ROUND(AL937*OFFSET(Input!$S$27,$B937,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A937=\"\",\"\",ROUND(AP937*(1-OFFSET(Input!$T$27,MIN(B937,10),0,1,1)),2*FEE_rounding))","v":-97240110.503661707},-91740110.503661707,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A937=1,PMF_1st=0),0,ROUND(IF(A937=1,AI937,AL936)*OFFSET(Input!$O$27,IF(A937=121,-1,0)+MIN(B937,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A937=1,PMF_1st=0),0,IF(SUM($K$5:$L937)-$AU936>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B936,B937),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C937-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[934,78,10,null,117,{"$f":"IF(A938=\"\",\"\",IF(A938=1,Age_Full_Month,IF(F937=11,0,F937+1)))","v":9},117,0,{"$f":"IF(A938=\"\",\"\",IF(AND(F938=11,G938=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H938-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C938-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B938,99),0,1,1)*K938,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E938,0,1,1)*L938,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*M938,FEE_rounding)","v":0},0,0,{"$f":"IF(C938>=1,ROUND(K938*OFFSET(Input!$U$27,B938,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B938=1,0,IF($C938>=1,ROUND(OFFSET(Input!$X$27,B938,0,1,1)*AL937,AV_rounding),0))","v":0},{"$f":"IF(B938=1,0,IF(C938=1,ROUND(OFFSET(Input!$W$27,B938,0,1,1)*AVERAGE($AI$5,$AL$5:$AL936),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),OFFSET(Input!$G$27,B938,0,1,1)-AE938,0)","v":0},{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),MIN(OFFSET(Input!$G$27,B938,0,1,1),AP937),0)","v":0},0,0,0,0,0,0,0,-97240110.503661707,-97412755.503661707,-97653001.637997195,-97653001.637997195,{"$f":"IF(A938=\"\",\"\",AL938-ROUND(AL938*OFFSET(Input!$S$27,$B938,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A938=\"\",\"\",ROUND(AP938*(1-OFFSET(Input!$T$27,MIN(B938,10),0,1,1)),2*FEE_rounding))","v":-97653001.637997195},-92153001.637997195,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A938=1,PMF_1st=0),0,ROUND(IF(A938=1,AI938,AL937)*OFFSET(Input!$O$27,IF(A938=121,-1,0)+MIN(B938,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A938=1,PMF_1st=0),0,IF(SUM($K$5:$L938)-$AU937>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B937,B938),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C938-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[935,78,11,null,117,{"$f":"IF(A939=\"\",\"\",IF(A939=1,Age_Full_Month,IF(F938=11,0,F938+1)))","v":10},117,0,{"$f":"IF(A939=\"\",\"\",IF(AND(F939=11,G939=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H939-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C939-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B939,99),0,1,1)*K939,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E939,0,1,1)*L939,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*M939,FEE_rounding)","v":0},0,0,{"$f":"IF(C939>=1,ROUND(K939*OFFSET(Input!$U$27,B939,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B939=1,0,IF($C939>=1,ROUND(OFFSET(Input!$X$27,B939,0,1,1)*AL938,AV_rounding),0))","v":0},{"$f":"IF(B939=1,0,IF(C939=1,ROUND(OFFSET(Input!$W$27,B939,0,1,1)*AVERAGE($AI$5,$AL$5:$AL937),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),OFFSET(Input!$G$27,B939,0,1,1)-AE939,0)","v":0},{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),MIN(OFFSET(Input!$G$27,B939,0,1,1),AP938),0)","v":0},0,0,0,0,0,0,0,-97653001.637997195,-97825646.637997195,-98066911.073256597,-98066911.073256597,{"$f":"IF(A939=\"\",\"\",AL939-ROUND(AL939*OFFSET(Input!$S$27,$B939,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A939=\"\",\"\",ROUND(AP939*(1-OFFSET(Input!$T$27,MIN(B939,10),0,1,1)),2*FEE_rounding))","v":-98066911.073256597},-92566911.073256597,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A939=1,PMF_1st=0),0,ROUND(IF(A939=1,AI939,AL938)*OFFSET(Input!$O$27,IF(A939=121,-1,0)+MIN(B939,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A939=1,PMF_1st=0),0,IF(SUM($K$5:$L939)-$AU938>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B938,B939),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C939-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[936,78,12,null,117,{"$f":"IF(A940=\"\",\"\",IF(A940=1,Age_Full_Month,IF(F939=11,0,F939+1)))","v":11},117,0,{"$f":"IF(A940=\"\",\"\",IF(AND(F940=11,G940=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H940-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C940-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B940,99),0,1,1)*K940,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E940,0,1,1)*L940,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*M940,FEE_rounding)","v":0},0,0,{"$f":"IF(C940>=1,ROUND(K940*OFFSET(Input!$U$27,B940,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B940=1,0,IF($C940>=1,ROUND(OFFSET(Input!$X$27,B940,0,1,1)*AL939,AV_rounding),0))","v":0},{"$f":"IF(B940=1,0,IF(C940=1,ROUND(OFFSET(Input!$W$27,B940,0,1,1)*AVERAGE($AI$5,$AL$5:$AL938),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),OFFSET(Input!$G$27,B940,0,1,1)-AE940,0)","v":0},{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),MIN(OFFSET(Input!$G$27,B940,0,1,1),AP939),0)","v":0},0,0,0,0,0,0,0,-98066911.073256597,-98239556.073256597,-98481841.320844606,-98481841.320844606,{"$f":"IF(A940=\"\",\"\",AL940-ROUND(AL940*OFFSET(Input!$S$27,$B940,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A940=\"\",\"\",ROUND(AP940*(1-OFFSET(Input!$T$27,MIN(B940,10),0,1,1)),2*FEE_rounding))","v":-98481841.320844606},-92981841.320844606,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A940=1,PMF_1st=0),0,ROUND(IF(A940=1,AI940,AL939)*OFFSET(Input!$O$27,IF(A940=121,-1,0)+MIN(B940,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A940=1,PMF_1st=0),0,IF(SUM($K$5:$L940)-$AU939>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B939,B940),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C940-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[937,79,1,null,118,{"$f":"IF(A941=\"\",\"\",IF(A941=1,Age_Full_Month,IF(F940=11,0,F940+1)))","v":0},118,0,{"$f":"IF(A941=\"\",\"\",IF(AND(F941=11,G941=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H941-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C941-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B941,99),0,1,1)*K941,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E941,0,1,1)*L941,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*M941,FEE_rounding)","v":0},0,0,{"$f":"IF(C941>=1,ROUND(K941*OFFSET(Input!$U$27,B941,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B941=1,0,IF($C941>=1,ROUND(OFFSET(Input!$X$27,B941,0,1,1)*AL940,AV_rounding),0))","v":0},{"$f":"IF(B941=1,0,IF(C941=1,ROUND(OFFSET(Input!$W$27,B941,0,1,1)*AVERAGE($AI$5,$AL$5:$AL939),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),OFFSET(Input!$G$27,B941,0,1,1)-AE941,0)","v":0},{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),MIN(OFFSET(Input!$G$27,B941,0,1,1),AP940),0)","v":0},0,0,0,0,0,0,0,-98481841.320844606,-98654486.320844606,-98897794.898359895,-98897794.898359895,{"$f":"IF(A941=\"\",\"\",AL941-ROUND(AL941*OFFSET(Input!$S$27,$B941,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A941=\"\",\"\",ROUND(AP941*(1-OFFSET(Input!$T$27,MIN(B941,10),0,1,1)),2*FEE_rounding))","v":-98897794.898359895},-93397794.898359895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A941=1,PMF_1st=0),0,ROUND(IF(A941=1,AI941,AL940)*OFFSET(Input!$O$27,IF(A941=121,-1,0)+MIN(B941,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A941=1,PMF_1st=0),0,IF(SUM($K$5:$L941)-$AU940>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B940,B941),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C941-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[938,79,2,null,118,{"$f":"IF(A942=\"\",\"\",IF(A942=1,Age_Full_Month,IF(F941=11,0,F941+1)))","v":1},118,0,{"$f":"IF(A942=\"\",\"\",IF(AND(F942=11,G942=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H942-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C942-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B942,99),0,1,1)*K942,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E942,0,1,1)*L942,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*M942,FEE_rounding)","v":0},0,0,{"$f":"IF(C942>=1,ROUND(K942*OFFSET(Input!$U$27,B942,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B942=1,0,IF($C942>=1,ROUND(OFFSET(Input!$X$27,B942,0,1,1)*AL941,AV_rounding),0))","v":0},{"$f":"IF(B942=1,0,IF(C942=1,ROUND(OFFSET(Input!$W$27,B942,0,1,1)*AVERAGE($AI$5,$AL$5:$AL940),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),OFFSET(Input!$G$27,B942,0,1,1)-AE942,0)","v":0},{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),MIN(OFFSET(Input!$G$27,B942,0,1,1),AP941),0)","v":0},0,0,0,0,0,0,0,-98897794.898359895,-99070439.898359895,-99314774.329610005,-99314774.329610005,{"$f":"IF(A942=\"\",\"\",AL942-ROUND(AL942*OFFSET(Input!$S$27,$B942,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A942=\"\",\"\",ROUND(AP942*(1-OFFSET(Input!$T$27,MIN(B942,10),0,1,1)),2*FEE_rounding))","v":-99314774.329610005},-93814774.329610005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A942=1,PMF_1st=0),0,ROUND(IF(A942=1,AI942,AL941)*OFFSET(Input!$O$27,IF(A942=121,-1,0)+MIN(B942,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A942=1,PMF_1st=0),0,IF(SUM($K$5:$L942)-$AU941>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B941,B942),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C942-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[939,79,3,null,118,{"$f":"IF(A943=\"\",\"\",IF(A943=1,Age_Full_Month,IF(F942=11,0,F942+1)))","v":2},118,0,{"$f":"IF(A943=\"\",\"\",IF(AND(F943=11,G943=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H943-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C943-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B943,99),0,1,1)*K943,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E943,0,1,1)*L943,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*M943,FEE_rounding)","v":0},0,0,{"$f":"IF(C943>=1,ROUND(K943*OFFSET(Input!$U$27,B943,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B943=1,0,IF($C943>=1,ROUND(OFFSET(Input!$X$27,B943,0,1,1)*AL942,AV_rounding),0))","v":0},{"$f":"IF(B943=1,0,IF(C943=1,ROUND(OFFSET(Input!$W$27,B943,0,1,1)*AVERAGE($AI$5,$AL$5:$AL941),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),OFFSET(Input!$G$27,B943,0,1,1)-AE943,0)","v":0},{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),MIN(OFFSET(Input!$G$27,B943,0,1,1),AP942),0)","v":0},0,0,0,0,0,0,0,-99314774.329610005,-99487419.329610005,-99732782.144627094,-99732782.144627094,{"$f":"IF(A943=\"\",\"\",AL943-ROUND(AL943*OFFSET(Input!$S$27,$B943,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A943=\"\",\"\",ROUND(AP943*(1-OFFSET(Input!$T$27,MIN(B943,10),0,1,1)),2*FEE_rounding))","v":-99732782.144627094},-94232782.144627094,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A943=1,PMF_1st=0),0,ROUND(IF(A943=1,AI943,AL942)*OFFSET(Input!$O$27,IF(A943=121,-1,0)+MIN(B943,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A943=1,PMF_1st=0),0,IF(SUM($K$5:$L943)-$AU942>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B942,B943),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C943-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[940,79,4,null,118,{"$f":"IF(A944=\"\",\"\",IF(A944=1,Age_Full_Month,IF(F943=11,0,F943+1)))","v":3},118,0,{"$f":"IF(A944=\"\",\"\",IF(AND(F944=11,G944=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H944-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C944-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B944,99),0,1,1)*K944,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E944,0,1,1)*L944,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*M944,FEE_rounding)","v":0},0,0,{"$f":"IF(C944>=1,ROUND(K944*OFFSET(Input!$U$27,B944,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B944=1,0,IF($C944>=1,ROUND(OFFSET(Input!$X$27,B944,0,1,1)*AL943,AV_rounding),0))","v":0},{"$f":"IF(B944=1,0,IF(C944=1,ROUND(OFFSET(Input!$W$27,B944,0,1,1)*AVERAGE($AI$5,$AL$5:$AL942),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),OFFSET(Input!$G$27,B944,0,1,1)-AE944,0)","v":0},{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),MIN(OFFSET(Input!$G$27,B944,0,1,1),AP943),0)","v":0},0,0,0,0,0,0,0,-99732782.144627094,-99905427.144627094,-100151820.879683,-100151820.879683,{"$f":"IF(A944=\"\",\"\",AL944-ROUND(AL944*OFFSET(Input!$S$27,$B944,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A944=\"\",\"\",ROUND(AP944*(1-OFFSET(Input!$T$27,MIN(B944,10),0,1,1)),2*FEE_rounding))","v":-100151820.879683},-94651820.879683003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A944=1,PMF_1st=0),0,ROUND(IF(A944=1,AI944,AL943)*OFFSET(Input!$O$27,IF(A944=121,-1,0)+MIN(B944,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A944=1,PMF_1st=0),0,IF(SUM($K$5:$L944)-$AU943>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B943,B944),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C944-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[941,79,5,null,118,{"$f":"IF(A945=\"\",\"\",IF(A945=1,Age_Full_Month,IF(F944=11,0,F944+1)))","v":4},118,0,{"$f":"IF(A945=\"\",\"\",IF(AND(F945=11,G945=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H945-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C945-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B945,99),0,1,1)*K945,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E945,0,1,1)*L945,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*M945,FEE_rounding)","v":0},0,0,{"$f":"IF(C945>=1,ROUND(K945*OFFSET(Input!$U$27,B945,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B945=1,0,IF($C945>=1,ROUND(OFFSET(Input!$X$27,B945,0,1,1)*AL944,AV_rounding),0))","v":0},{"$f":"IF(B945=1,0,IF(C945=1,ROUND(OFFSET(Input!$W$27,B945,0,1,1)*AVERAGE($AI$5,$AL$5:$AL943),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),OFFSET(Input!$G$27,B945,0,1,1)-AE945,0)","v":0},{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),MIN(OFFSET(Input!$G$27,B945,0,1,1),AP944),0)","v":0},0,0,0,0,0,0,0,-100151820.879683,-100324465.879683,-100571893.077305,-100571893.077305,{"$f":"IF(A945=\"\",\"\",AL945-ROUND(AL945*OFFSET(Input!$S$27,$B945,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A945=\"\",\"\",ROUND(AP945*(1-OFFSET(Input!$T$27,MIN(B945,10),0,1,1)),2*FEE_rounding))","v":-100571893.077305},-95071893.077305004,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A945=1,PMF_1st=0),0,ROUND(IF(A945=1,AI945,AL944)*OFFSET(Input!$O$27,IF(A945=121,-1,0)+MIN(B945,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A945=1,PMF_1st=0),0,IF(SUM($K$5:$L945)-$AU944>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B944,B945),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C945-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[942,79,6,null,118,{"$f":"IF(A946=\"\",\"\",IF(A946=1,Age_Full_Month,IF(F945=11,0,F945+1)))","v":5},118,0,{"$f":"IF(A946=\"\",\"\",IF(AND(F946=11,G946=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H946-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C946-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B946,99),0,1,1)*K946,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E946,0,1,1)*L946,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*M946,FEE_rounding)","v":0},0,0,{"$f":"IF(C946>=1,ROUND(K946*OFFSET(Input!$U$27,B946,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B946=1,0,IF($C946>=1,ROUND(OFFSET(Input!$X$27,B946,0,1,1)*AL945,AV_rounding),0))","v":0},{"$f":"IF(B946=1,0,IF(C946=1,ROUND(OFFSET(Input!$W$27,B946,0,1,1)*AVERAGE($AI$5,$AL$5:$AL944),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),OFFSET(Input!$G$27,B946,0,1,1)-AE946,0)","v":0},{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),MIN(OFFSET(Input!$G$27,B946,0,1,1),AP945),0)","v":0},0,0,0,0,0,0,0,-100571893.077305,-100744538.077305,-100993001.28629,-100993001.28629,{"$f":"IF(A946=\"\",\"\",AL946-ROUND(AL946*OFFSET(Input!$S$27,$B946,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A946=\"\",\"\",ROUND(AP946*(1-OFFSET(Input!$T$27,MIN(B946,10),0,1,1)),2*FEE_rounding))","v":-100993001.28629},-95493001.286290005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A946=1,PMF_1st=0),0,ROUND(IF(A946=1,AI946,AL945)*OFFSET(Input!$O$27,IF(A946=121,-1,0)+MIN(B946,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A946=1,PMF_1st=0),0,IF(SUM($K$5:$L946)-$AU945>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B945,B946),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C946-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[943,79,7,null,118,{"$f":"IF(A947=\"\",\"\",IF(A947=1,Age_Full_Month,IF(F946=11,0,F946+1)))","v":6},118,0,{"$f":"IF(A947=\"\",\"\",IF(AND(F947=11,G947=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H947-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C947-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B947,99),0,1,1)*K947,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E947,0,1,1)*L947,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*M947,FEE_rounding)","v":0},0,0,{"$f":"IF(C947>=1,ROUND(K947*OFFSET(Input!$U$27,B947,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B947=1,0,IF($C947>=1,ROUND(OFFSET(Input!$X$27,B947,0,1,1)*AL946,AV_rounding),0))","v":0},{"$f":"IF(B947=1,0,IF(C947=1,ROUND(OFFSET(Input!$W$27,B947,0,1,1)*AVERAGE($AI$5,$AL$5:$AL945),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),OFFSET(Input!$G$27,B947,0,1,1)-AE947,0)","v":0},{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),MIN(OFFSET(Input!$G$27,B947,0,1,1),AP946),0)","v":0},0,0,0,0,0,0,0,-100993001.28629,-101165646.28629,-101415148.061721,-101415148.061721,{"$f":"IF(A947=\"\",\"\",AL947-ROUND(AL947*OFFSET(Input!$S$27,$B947,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A947=\"\",\"\",ROUND(AP947*(1-OFFSET(Input!$T$27,MIN(B947,10),0,1,1)),2*FEE_rounding))","v":-101415148.061721},-95915148.061720997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A947=1,PMF_1st=0),0,ROUND(IF(A947=1,AI947,AL946)*OFFSET(Input!$O$27,IF(A947=121,-1,0)+MIN(B947,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A947=1,PMF_1st=0),0,IF(SUM($K$5:$L947)-$AU946>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B946,B947),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C947-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[944,79,8,null,118,{"$f":"IF(A948=\"\",\"\",IF(A948=1,Age_Full_Month,IF(F947=11,0,F947+1)))","v":7},118,0,{"$f":"IF(A948=\"\",\"\",IF(AND(F948=11,G948=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H948-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C948-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B948,99),0,1,1)*K948,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E948,0,1,1)*L948,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*M948,FEE_rounding)","v":0},0,0,{"$f":"IF(C948>=1,ROUND(K948*OFFSET(Input!$U$27,B948,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B948=1,0,IF($C948>=1,ROUND(OFFSET(Input!$X$27,B948,0,1,1)*AL947,AV_rounding),0))","v":0},{"$f":"IF(B948=1,0,IF(C948=1,ROUND(OFFSET(Input!$W$27,B948,0,1,1)*AVERAGE($AI$5,$AL$5:$AL946),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),OFFSET(Input!$G$27,B948,0,1,1)-AE948,0)","v":0},{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),MIN(OFFSET(Input!$G$27,B948,0,1,1),AP947),0)","v":0},0,0,0,0,0,0,0,-101415148.061721,-101587793.061721,-101838335.964984,-101838335.964984,{"$f":"IF(A948=\"\",\"\",AL948-ROUND(AL948*OFFSET(Input!$S$27,$B948,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A948=\"\",\"\",ROUND(AP948*(1-OFFSET(Input!$T$27,MIN(B948,10),0,1,1)),2*FEE_rounding))","v":-101838335.964984},-96338335.964984,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A948=1,PMF_1st=0),0,ROUND(IF(A948=1,AI948,AL947)*OFFSET(Input!$O$27,IF(A948=121,-1,0)+MIN(B948,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A948=1,PMF_1st=0),0,IF(SUM($K$5:$L948)-$AU947>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B947,B948),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C948-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[945,79,9,null,118,{"$f":"IF(A949=\"\",\"\",IF(A949=1,Age_Full_Month,IF(F948=11,0,F948+1)))","v":8},118,0,{"$f":"IF(A949=\"\",\"\",IF(AND(F949=11,G949=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H949-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C949-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B949,99),0,1,1)*K949,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E949,0,1,1)*L949,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*M949,FEE_rounding)","v":0},0,0,{"$f":"IF(C949>=1,ROUND(K949*OFFSET(Input!$U$27,B949,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B949=1,0,IF($C949>=1,ROUND(OFFSET(Input!$X$27,B949,0,1,1)*AL948,AV_rounding),0))","v":0},{"$f":"IF(B949=1,0,IF(C949=1,ROUND(OFFSET(Input!$W$27,B949,0,1,1)*AVERAGE($AI$5,$AL$5:$AL947),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),OFFSET(Input!$G$27,B949,0,1,1)-AE949,0)","v":0},{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),MIN(OFFSET(Input!$G$27,B949,0,1,1),AP948),0)","v":0},0,0,0,0,0,0,0,-101838335.964984,-102010980.964984,-102262567.56378099,-102262567.56378099,{"$f":"IF(A949=\"\",\"\",AL949-ROUND(AL949*OFFSET(Input!$S$27,$B949,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A949=\"\",\"\",ROUND(AP949*(1-OFFSET(Input!$T$27,MIN(B949,10),0,1,1)),2*FEE_rounding))","v":-102262567.56378099},-96762567.563780993,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A949=1,PMF_1st=0),0,ROUND(IF(A949=1,AI949,AL948)*OFFSET(Input!$O$27,IF(A949=121,-1,0)+MIN(B949,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A949=1,PMF_1st=0),0,IF(SUM($K$5:$L949)-$AU948>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B948,B949),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C949-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[946,79,10,null,118,{"$f":"IF(A950=\"\",\"\",IF(A950=1,Age_Full_Month,IF(F949=11,0,F949+1)))","v":9},118,0,{"$f":"IF(A950=\"\",\"\",IF(AND(F950=11,G950=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H950-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C950-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B950,99),0,1,1)*K950,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E950,0,1,1)*L950,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*M950,FEE_rounding)","v":0},0,0,{"$f":"IF(C950>=1,ROUND(K950*OFFSET(Input!$U$27,B950,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B950=1,0,IF($C950>=1,ROUND(OFFSET(Input!$X$27,B950,0,1,1)*AL949,AV_rounding),0))","v":0},{"$f":"IF(B950=1,0,IF(C950=1,ROUND(OFFSET(Input!$W$27,B950,0,1,1)*AVERAGE($AI$5,$AL$5:$AL948),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),OFFSET(Input!$G$27,B950,0,1,1)-AE950,0)","v":0},{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),MIN(OFFSET(Input!$G$27,B950,0,1,1),AP949),0)","v":0},0,0,0,0,0,0,0,-102262567.56378099,-102435212.56378099,-102687845.432147,-102687845.432147,{"$f":"IF(A950=\"\",\"\",AL950-ROUND(AL950*OFFSET(Input!$S$27,$B950,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A950=\"\",\"\",ROUND(AP950*(1-OFFSET(Input!$T$27,MIN(B950,10),0,1,1)),2*FEE_rounding))","v":-102687845.432147},-97187845.432146996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A950=1,PMF_1st=0),0,ROUND(IF(A950=1,AI950,AL949)*OFFSET(Input!$O$27,IF(A950=121,-1,0)+MIN(B950,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A950=1,PMF_1st=0),0,IF(SUM($K$5:$L950)-$AU949>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B949,B950),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C950-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[947,79,11,null,118,{"$f":"IF(A951=\"\",\"\",IF(A951=1,Age_Full_Month,IF(F950=11,0,F950+1)))","v":10},118,0,{"$f":"IF(A951=\"\",\"\",IF(AND(F951=11,G951=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H951-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C951-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B951,99),0,1,1)*K951,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E951,0,1,1)*L951,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*M951,FEE_rounding)","v":0},0,0,{"$f":"IF(C951>=1,ROUND(K951*OFFSET(Input!$U$27,B951,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B951=1,0,IF($C951>=1,ROUND(OFFSET(Input!$X$27,B951,0,1,1)*AL950,AV_rounding),0))","v":0},{"$f":"IF(B951=1,0,IF(C951=1,ROUND(OFFSET(Input!$W$27,B951,0,1,1)*AVERAGE($AI$5,$AL$5:$AL949),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),OFFSET(Input!$G$27,B951,0,1,1)-AE951,0)","v":0},{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),MIN(OFFSET(Input!$G$27,B951,0,1,1),AP950),0)","v":0},0,0,0,0,0,0,0,-102687845.432147,-102860490.432147,-103114172.150464,-103114172.150464,{"$f":"IF(A951=\"\",\"\",AL951-ROUND(AL951*OFFSET(Input!$S$27,$B951,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A951=\"\",\"\",ROUND(AP951*(1-OFFSET(Input!$T$27,MIN(B951,10),0,1,1)),2*FEE_rounding))","v":-103114172.150464},-97614172.150463998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A951=1,PMF_1st=0),0,ROUND(IF(A951=1,AI951,AL950)*OFFSET(Input!$O$27,IF(A951=121,-1,0)+MIN(B951,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A951=1,PMF_1st=0),0,IF(SUM($K$5:$L951)-$AU950>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B950,B951),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C951-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[948,79,12,null,118,{"$f":"IF(A952=\"\",\"\",IF(A952=1,Age_Full_Month,IF(F951=11,0,F951+1)))","v":11},118,0,{"$f":"IF(A952=\"\",\"\",IF(AND(F952=11,G952=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H952-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C952-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B952,99),0,1,1)*K952,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E952,0,1,1)*L952,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*M952,FEE_rounding)","v":0},0,0,{"$f":"IF(C952>=1,ROUND(K952*OFFSET(Input!$U$27,B952,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B952=1,0,IF($C952>=1,ROUND(OFFSET(Input!$X$27,B952,0,1,1)*AL951,AV_rounding),0))","v":0},{"$f":"IF(B952=1,0,IF(C952=1,ROUND(OFFSET(Input!$W$27,B952,0,1,1)*AVERAGE($AI$5,$AL$5:$AL950),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),OFFSET(Input!$G$27,B952,0,1,1)-AE952,0)","v":0},{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),MIN(OFFSET(Input!$G$27,B952,0,1,1),AP951),0)","v":0},0,0,0,0,0,0,0,-103114172.150464,-103286817.150464,-103541550.30548,-103541550.30548,{"$f":"IF(A952=\"\",\"\",AL952-ROUND(AL952*OFFSET(Input!$S$27,$B952,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A952=\"\",\"\",ROUND(AP952*(1-OFFSET(Input!$T$27,MIN(B952,10),0,1,1)),2*FEE_rounding))","v":-103541550.30548},-98041550.305480003,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A952=1,PMF_1st=0),0,ROUND(IF(A952=1,AI952,AL951)*OFFSET(Input!$O$27,IF(A952=121,-1,0)+MIN(B952,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A952=1,PMF_1st=0),0,IF(SUM($K$5:$L952)-$AU951>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B951,B952),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C952-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[949,80,1,null,119,{"$f":"IF(A953=\"\",\"\",IF(A953=1,Age_Full_Month,IF(F952=11,0,F952+1)))","v":0},119,0,{"$f":"IF(A953=\"\",\"\",IF(AND(F953=11,G953=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H953-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C953-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B953,99),0,1,1)*K953,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E953,0,1,1)*L953,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*M953,FEE_rounding)","v":0},0,0,{"$f":"IF(C953>=1,ROUND(K953*OFFSET(Input!$U$27,B953,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B953=1,0,IF($C953>=1,ROUND(OFFSET(Input!$X$27,B953,0,1,1)*AL952,AV_rounding),0))","v":0},{"$f":"IF(B953=1,0,IF(C953=1,ROUND(OFFSET(Input!$W$27,B953,0,1,1)*AVERAGE($AI$5,$AL$5:$AL951),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),OFFSET(Input!$G$27,B953,0,1,1)-AE953,0)","v":0},{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),MIN(OFFSET(Input!$G$27,B953,0,1,1),AP952),0)","v":0},0,0,0,0,0,0,0,-103541550.30548,-103714195.30548,-103969982.490321,-103969982.490321,{"$f":"IF(A953=\"\",\"\",AL953-ROUND(AL953*OFFSET(Input!$S$27,$B953,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A953=\"\",\"\",ROUND(AP953*(1-OFFSET(Input!$T$27,MIN(B953,10),0,1,1)),2*FEE_rounding))","v":-103969982.490321},-98469982.490320995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A953=1,PMF_1st=0),0,ROUND(IF(A953=1,AI953,AL952)*OFFSET(Input!$O$27,IF(A953=121,-1,0)+MIN(B953,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A953=1,PMF_1st=0),0,IF(SUM($K$5:$L953)-$AU952>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B952,B953),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C953-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[950,80,2,null,119,{"$f":"IF(A954=\"\",\"\",IF(A954=1,Age_Full_Month,IF(F953=11,0,F953+1)))","v":1},119,0,{"$f":"IF(A954=\"\",\"\",IF(AND(F954=11,G954=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H954-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C954-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B954,99),0,1,1)*K954,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E954,0,1,1)*L954,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*M954,FEE_rounding)","v":0},0,0,{"$f":"IF(C954>=1,ROUND(K954*OFFSET(Input!$U$27,B954,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B954=1,0,IF($C954>=1,ROUND(OFFSET(Input!$X$27,B954,0,1,1)*AL953,AV_rounding),0))","v":0},{"$f":"IF(B954=1,0,IF(C954=1,ROUND(OFFSET(Input!$W$27,B954,0,1,1)*AVERAGE($AI$5,$AL$5:$AL952),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),OFFSET(Input!$G$27,B954,0,1,1)-AE954,0)","v":0},{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),MIN(OFFSET(Input!$G$27,B954,0,1,1),AP953),0)","v":0},0,0,0,0,0,0,0,-103969982.490321,-104142627.490321,-104399471.304509,-104399471.304509,{"$f":"IF(A954=\"\",\"\",AL954-ROUND(AL954*OFFSET(Input!$S$27,$B954,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A954=\"\",\"\",ROUND(AP954*(1-OFFSET(Input!$T$27,MIN(B954,10),0,1,1)),2*FEE_rounding))","v":-104399471.304509},-98899471.304508999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A954=1,PMF_1st=0),0,ROUND(IF(A954=1,AI954,AL953)*OFFSET(Input!$O$27,IF(A954=121,-1,0)+MIN(B954,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A954=1,PMF_1st=0),0,IF(SUM($K$5:$L954)-$AU953>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B953,B954),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C954-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[951,80,3,null,119,{"$f":"IF(A955=\"\",\"\",IF(A955=1,Age_Full_Month,IF(F954=11,0,F954+1)))","v":2},119,0,{"$f":"IF(A955=\"\",\"\",IF(AND(F955=11,G955=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H955-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C955-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B955,99),0,1,1)*K955,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E955,0,1,1)*L955,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*M955,FEE_rounding)","v":0},0,0,{"$f":"IF(C955>=1,ROUND(K955*OFFSET(Input!$U$27,B955,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B955=1,0,IF($C955>=1,ROUND(OFFSET(Input!$X$27,B955,0,1,1)*AL954,AV_rounding),0))","v":0},{"$f":"IF(B955=1,0,IF(C955=1,ROUND(OFFSET(Input!$W$27,B955,0,1,1)*AVERAGE($AI$5,$AL$5:$AL953),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),OFFSET(Input!$G$27,B955,0,1,1)-AE955,0)","v":0},{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),MIN(OFFSET(Input!$G$27,B955,0,1,1),AP954),0)","v":0},0,0,0,0,0,0,0,-104399471.304509,-104572116.304509,-104830019.35397699,-104830019.35397699,{"$f":"IF(A955=\"\",\"\",AL955-ROUND(AL955*OFFSET(Input!$S$27,$B955,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A955=\"\",\"\",ROUND(AP955*(1-OFFSET(Input!$T$27,MIN(B955,10),0,1,1)),2*FEE_rounding))","v":-104830019.35397699},-99330019.353976995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A955=1,PMF_1st=0),0,ROUND(IF(A955=1,AI955,AL954)*OFFSET(Input!$O$27,IF(A955=121,-1,0)+MIN(B955,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A955=1,PMF_1st=0),0,IF(SUM($K$5:$L955)-$AU954>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B954,B955),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C955-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[952,80,4,null,119,{"$f":"IF(A956=\"\",\"\",IF(A956=1,Age_Full_Month,IF(F955=11,0,F955+1)))","v":3},119,0,{"$f":"IF(A956=\"\",\"\",IF(AND(F956=11,G956=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H956-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C956-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B956,99),0,1,1)*K956,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E956,0,1,1)*L956,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*M956,FEE_rounding)","v":0},0,0,{"$f":"IF(C956>=1,ROUND(K956*OFFSET(Input!$U$27,B956,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B956=1,0,IF($C956>=1,ROUND(OFFSET(Input!$X$27,B956,0,1,1)*AL955,AV_rounding),0))","v":0},{"$f":"IF(B956=1,0,IF(C956=1,ROUND(OFFSET(Input!$W$27,B956,0,1,1)*AVERAGE($AI$5,$AL$5:$AL954),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),OFFSET(Input!$G$27,B956,0,1,1)-AE956,0)","v":0},{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),MIN(OFFSET(Input!$G$27,B956,0,1,1),AP955),0)","v":0},0,0,0,0,0,0,0,-104830019.35397699,-105002664.35397699,-105261629.251085,-105261629.251085,{"$f":"IF(A956=\"\",\"\",AL956-ROUND(AL956*OFFSET(Input!$S$27,$B956,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A956=\"\",\"\",ROUND(AP956*(1-OFFSET(Input!$T$27,MIN(B956,10),0,1,1)),2*FEE_rounding))","v":-105261629.251085},-99761629.251084998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A956=1,PMF_1st=0),0,ROUND(IF(A956=1,AI956,AL955)*OFFSET(Input!$O$27,IF(A956=121,-1,0)+MIN(B956,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A956=1,PMF_1st=0),0,IF(SUM($K$5:$L956)-$AU955>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B955,B956),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C956-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[953,80,5,null,119,{"$f":"IF(A957=\"\",\"\",IF(A957=1,Age_Full_Month,IF(F956=11,0,F956+1)))","v":4},119,0,{"$f":"IF(A957=\"\",\"\",IF(AND(F957=11,G957=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H957-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C957-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B957,99),0,1,1)*K957,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E957,0,1,1)*L957,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*M957,FEE_rounding)","v":0},0,0,{"$f":"IF(C957>=1,ROUND(K957*OFFSET(Input!$U$27,B957,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B957=1,0,IF($C957>=1,ROUND(OFFSET(Input!$X$27,B957,0,1,1)*AL956,AV_rounding),0))","v":0},{"$f":"IF(B957=1,0,IF(C957=1,ROUND(OFFSET(Input!$W$27,B957,0,1,1)*AVERAGE($AI$5,$AL$5:$AL955),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),OFFSET(Input!$G$27,B957,0,1,1)-AE957,0)","v":0},{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),MIN(OFFSET(Input!$G$27,B957,0,1,1),AP956),0)","v":0},0,0,0,0,0,0,0,-105261629.251085,-105434274.251085,-105694303.61463501,-105694303.61463501,{"$f":"IF(A957=\"\",\"\",AL957-ROUND(AL957*OFFSET(Input!$S$27,$B957,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A957=\"\",\"\",ROUND(AP957*(1-OFFSET(Input!$T$27,MIN(B957,10),0,1,1)),2*FEE_rounding))","v":-105694303.61463501},-100194303.61463501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A957=1,PMF_1st=0),0,ROUND(IF(A957=1,AI957,AL956)*OFFSET(Input!$O$27,IF(A957=121,-1,0)+MIN(B957,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A957=1,PMF_1st=0),0,IF(SUM($K$5:$L957)-$AU956>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B956,B957),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C957-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[954,80,6,null,119,{"$f":"IF(A958=\"\",\"\",IF(A958=1,Age_Full_Month,IF(F957=11,0,F957+1)))","v":5},119,0,{"$f":"IF(A958=\"\",\"\",IF(AND(F958=11,G958=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H958-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C958-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B958,99),0,1,1)*K958,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E958,0,1,1)*L958,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*M958,FEE_rounding)","v":0},0,0,{"$f":"IF(C958>=1,ROUND(K958*OFFSET(Input!$U$27,B958,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B958=1,0,IF($C958>=1,ROUND(OFFSET(Input!$X$27,B958,0,1,1)*AL957,AV_rounding),0))","v":0},{"$f":"IF(B958=1,0,IF(C958=1,ROUND(OFFSET(Input!$W$27,B958,0,1,1)*AVERAGE($AI$5,$AL$5:$AL956),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),OFFSET(Input!$G$27,B958,0,1,1)-AE958,0)","v":0},{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),MIN(OFFSET(Input!$G$27,B958,0,1,1),AP957),0)","v":0},0,0,0,0,0,0,0,-105694303.61463501,-105866948.61463501,-106128045.06988899,-106128045.06988899,{"$f":"IF(A958=\"\",\"\",AL958-ROUND(AL958*OFFSET(Input!$S$27,$B958,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A958=\"\",\"\",ROUND(AP958*(1-OFFSET(Input!$T$27,MIN(B958,10),0,1,1)),2*FEE_rounding))","v":-106128045.06988899},-100628045.06988899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A958=1,PMF_1st=0),0,ROUND(IF(A958=1,AI958,AL957)*OFFSET(Input!$O$27,IF(A958=121,-1,0)+MIN(B958,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A958=1,PMF_1st=0),0,IF(SUM($K$5:$L958)-$AU957>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B957,B958),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C958-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[955,80,7,null,119,{"$f":"IF(A959=\"\",\"\",IF(A959=1,Age_Full_Month,IF(F958=11,0,F958+1)))","v":6},119,0,{"$f":"IF(A959=\"\",\"\",IF(AND(F959=11,G959=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H959-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C959-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B959,99),0,1,1)*K959,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E959,0,1,1)*L959,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*M959,FEE_rounding)","v":0},0,0,{"$f":"IF(C959>=1,ROUND(K959*OFFSET(Input!$U$27,B959,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B959=1,0,IF($C959>=1,ROUND(OFFSET(Input!$X$27,B959,0,1,1)*AL958,AV_rounding),0))","v":0},{"$f":"IF(B959=1,0,IF(C959=1,ROUND(OFFSET(Input!$W$27,B959,0,1,1)*AVERAGE($AI$5,$AL$5:$AL957),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),OFFSET(Input!$G$27,B959,0,1,1)-AE959,0)","v":0},{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),MIN(OFFSET(Input!$G$27,B959,0,1,1),AP958),0)","v":0},0,0,0,0,0,0,0,-106128045.06988899,-106300690.06988899,-106562856.248583,-106562856.248583,{"$f":"IF(A959=\"\",\"\",AL959-ROUND(AL959*OFFSET(Input!$S$27,$B959,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A959=\"\",\"\",ROUND(AP959*(1-OFFSET(Input!$T$27,MIN(B959,10),0,1,1)),2*FEE_rounding))","v":-106562856.248583},-101062856.248583,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A959=1,PMF_1st=0),0,ROUND(IF(A959=1,AI959,AL958)*OFFSET(Input!$O$27,IF(A959=121,-1,0)+MIN(B959,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A959=1,PMF_1st=0),0,IF(SUM($K$5:$L959)-$AU958>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B958,B959),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C959-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[956,80,8,null,119,{"$f":"IF(A960=\"\",\"\",IF(A960=1,Age_Full_Month,IF(F959=11,0,F959+1)))","v":7},119,0,{"$f":"IF(A960=\"\",\"\",IF(AND(F960=11,G960=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H960-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C960-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B960,99),0,1,1)*K960,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E960,0,1,1)*L960,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*M960,FEE_rounding)","v":0},0,0,{"$f":"IF(C960>=1,ROUND(K960*OFFSET(Input!$U$27,B960,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B960=1,0,IF($C960>=1,ROUND(OFFSET(Input!$X$27,B960,0,1,1)*AL959,AV_rounding),0))","v":0},{"$f":"IF(B960=1,0,IF(C960=1,ROUND(OFFSET(Input!$W$27,B960,0,1,1)*AVERAGE($AI$5,$AL$5:$AL958),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),OFFSET(Input!$G$27,B960,0,1,1)-AE960,0)","v":0},{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),MIN(OFFSET(Input!$G$27,B960,0,1,1),AP959),0)","v":0},0,0,0,0,0,0,0,-106562856.248583,-106735501.248583,-106998739.78894401,-106998739.78894401,{"$f":"IF(A960=\"\",\"\",AL960-ROUND(AL960*OFFSET(Input!$S$27,$B960,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A960=\"\",\"\",ROUND(AP960*(1-OFFSET(Input!$T$27,MIN(B960,10),0,1,1)),2*FEE_rounding))","v":-106998739.78894401},-101498739.78894401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A960=1,PMF_1st=0),0,ROUND(IF(A960=1,AI960,AL959)*OFFSET(Input!$O$27,IF(A960=121,-1,0)+MIN(B960,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A960=1,PMF_1st=0),0,IF(SUM($K$5:$L960)-$AU959>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B959,B960),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C960-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[957,80,9,null,119,{"$f":"IF(A961=\"\",\"\",IF(A961=1,Age_Full_Month,IF(F960=11,0,F960+1)))","v":8},119,0,{"$f":"IF(A961=\"\",\"\",IF(AND(F961=11,G961=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H961-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C961-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B961,99),0,1,1)*K961,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E961,0,1,1)*L961,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*M961,FEE_rounding)","v":0},0,0,{"$f":"IF(C961>=1,ROUND(K961*OFFSET(Input!$U$27,B961,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B961=1,0,IF($C961>=1,ROUND(OFFSET(Input!$X$27,B961,0,1,1)*AL960,AV_rounding),0))","v":0},{"$f":"IF(B961=1,0,IF(C961=1,ROUND(OFFSET(Input!$W$27,B961,0,1,1)*AVERAGE($AI$5,$AL$5:$AL959),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),OFFSET(Input!$G$27,B961,0,1,1)-AE961,0)","v":0},{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),MIN(OFFSET(Input!$G$27,B961,0,1,1),AP960),0)","v":0},0,0,0,0,0,0,0,-106998739.78894401,-107171384.78894401,-107435698.335705,-107435698.335705,{"$f":"IF(A961=\"\",\"\",AL961-ROUND(AL961*OFFSET(Input!$S$27,$B961,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A961=\"\",\"\",ROUND(AP961*(1-OFFSET(Input!$T$27,MIN(B961,10),0,1,1)),2*FEE_rounding))","v":-107435698.335705},-101935698.335705,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A961=1,PMF_1st=0),0,ROUND(IF(A961=1,AI961,AL960)*OFFSET(Input!$O$27,IF(A961=121,-1,0)+MIN(B961,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A961=1,PMF_1st=0),0,IF(SUM($K$5:$L961)-$AU960>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B960,B961),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C961-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[958,80,10,null,119,{"$f":"IF(A962=\"\",\"\",IF(A962=1,Age_Full_Month,IF(F961=11,0,F961+1)))","v":9},119,0,{"$f":"IF(A962=\"\",\"\",IF(AND(F962=11,G962=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H962-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C962-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B962,99),0,1,1)*K962,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E962,0,1,1)*L962,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*M962,FEE_rounding)","v":0},0,0,{"$f":"IF(C962>=1,ROUND(K962*OFFSET(Input!$U$27,B962,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B962=1,0,IF($C962>=1,ROUND(OFFSET(Input!$X$27,B962,0,1,1)*AL961,AV_rounding),0))","v":0},{"$f":"IF(B962=1,0,IF(C962=1,ROUND(OFFSET(Input!$W$27,B962,0,1,1)*AVERAGE($AI$5,$AL$5:$AL960),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),OFFSET(Input!$G$27,B962,0,1,1)-AE962,0)","v":0},{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),MIN(OFFSET(Input!$G$27,B962,0,1,1),AP961),0)","v":0},0,0,0,0,0,0,0,-107435698.335705,-107608343.335705,-107873734.540122,-107873734.540122,{"$f":"IF(A962=\"\",\"\",AL962-ROUND(AL962*OFFSET(Input!$S$27,$B962,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A962=\"\",\"\",ROUND(AP962*(1-OFFSET(Input!$T$27,MIN(B962,10),0,1,1)),2*FEE_rounding))","v":-107873734.540122},-102373734.540122,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A962=1,PMF_1st=0),0,ROUND(IF(A962=1,AI962,AL961)*OFFSET(Input!$O$27,IF(A962=121,-1,0)+MIN(B962,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A962=1,PMF_1st=0),0,IF(SUM($K$5:$L962)-$AU961>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B961,B962),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C962-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[959,80,11,null,119,{"$f":"IF(A963=\"\",\"\",IF(A963=1,Age_Full_Month,IF(F962=11,0,F962+1)))","v":10},119,0,{"$f":"IF(A963=\"\",\"\",IF(AND(F963=11,G963=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H963-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C963-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B963,99),0,1,1)*K963,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E963,0,1,1)*L963,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*M963,FEE_rounding)","v":0},0,0,{"$f":"IF(C963>=1,ROUND(K963*OFFSET(Input!$U$27,B963,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B963=1,0,IF($C963>=1,ROUND(OFFSET(Input!$X$27,B963,0,1,1)*AL962,AV_rounding),0))","v":0},{"$f":"IF(B963=1,0,IF(C963=1,ROUND(OFFSET(Input!$W$27,B963,0,1,1)*AVERAGE($AI$5,$AL$5:$AL961),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),OFFSET(Input!$G$27,B963,0,1,1)-AE963,0)","v":0},{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),MIN(OFFSET(Input!$G$27,B963,0,1,1),AP962),0)","v":0},0,0,0,0,0,0,0,-107873734.540122,-108046379.540122,-108312851.05998901,-108312851.05998901,{"$f":"IF(A963=\"\",\"\",AL963-ROUND(AL963*OFFSET(Input!$S$27,$B963,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A963=\"\",\"\",ROUND(AP963*(1-OFFSET(Input!$T$27,MIN(B963,10),0,1,1)),2*FEE_rounding))","v":-108312851.05998901},-102812851.05998901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A963=1,PMF_1st=0),0,ROUND(IF(A963=1,AI963,AL962)*OFFSET(Input!$O$27,IF(A963=121,-1,0)+MIN(B963,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A963=1,PMF_1st=0),0,IF(SUM($K$5:$L963)-$AU962>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B962,B963),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C963-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[960,80,12,null,119,{"$f":"IF(A964=\"\",\"\",IF(A964=1,Age_Full_Month,IF(F963=11,0,F963+1)))","v":11},119,0,{"$f":"IF(A964=\"\",\"\",IF(AND(F964=11,G964=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H964-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C964-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B964,99),0,1,1)*K964,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E964,0,1,1)*L964,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*M964,FEE_rounding)","v":0},0,0,{"$f":"IF(C964>=1,ROUND(K964*OFFSET(Input!$U$27,B964,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B964=1,0,IF($C964>=1,ROUND(OFFSET(Input!$X$27,B964,0,1,1)*AL963,AV_rounding),0))","v":0},{"$f":"IF(B964=1,0,IF(C964=1,ROUND(OFFSET(Input!$W$27,B964,0,1,1)*AVERAGE($AI$5,$AL$5:$AL962),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),OFFSET(Input!$G$27,B964,0,1,1)-AE964,0)","v":0},{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),MIN(OFFSET(Input!$G$27,B964,0,1,1),AP963),0)","v":0},0,0,0,0,0,0,0,-108312851.05998901,-108485496.05998901,-108753050.559655,-108753050.559655,{"$f":"IF(A964=\"\",\"\",AL964-ROUND(AL964*OFFSET(Input!$S$27,$B964,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A964=\"\",\"\",ROUND(AP964*(1-OFFSET(Input!$T$27,MIN(B964,10),0,1,1)),2*FEE_rounding))","v":-108753050.559655},-103253050.559655,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A964=1,PMF_1st=0),0,ROUND(IF(A964=1,AI964,AL963)*OFFSET(Input!$O$27,IF(A964=121,-1,0)+MIN(B964,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A964=1,PMF_1st=0),0,IF(SUM($K$5:$L964)-$AU963>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B963,B964),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C964-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[961,81,1,null,{"$f":"IF($A965=\"\",\"\",Age_Insured+B965-1)","v":120},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Month,IF(F964=11,0,F964+1)))","v":0},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Year,IF(F964=11,G964+1,G964)))","v":120},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),DAY(EOMONTH((SignYY+INT(A965/12)+1911)&\"/\"&(IF(MOD(SignMM+A965-1,12)=0,12,MOD(SignMM+A965-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H965-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B965-1>=BPP,\"\",IF(AS964>0,1,0))","v":""},{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,IF(($BJ965+$AL964+$AP964+$AW965)/($BJ965+$AL964+$AP964)>$BK965,VLOOKUP($B965,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K965=0,0,IF(MOD(C965-1,12/Prem_Freq)=0,VLOOKUP(B965,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C965=1,VLOOKUP(B965,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C965-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B965,99),0,1,1)*K965,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E965,0,1,1)*L965,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*M965,FEE_rounding)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,K965-N965))","v":0},{"$f":"IF(A966=\"\",\"\",IF(K965=\"*****\",\"*****\",L965-O965+M965-P965))","v":0},{"$f":"IF(C965>=1,ROUND(K965*OFFSET(Input!$U$27,B965,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B965=1,0,IF($C965>=1,ROUND(OFFSET(Input!$X$27,B965,0,1,1)*AL964,AV_rounding),0))","v":0},{"$f":"IF(B965=1,0,IF(C965=1,ROUND(OFFSET(Input!$W$27,B965,0,1,1)*AVERAGE($AI$5,$AL$5:$AL963),AV_rounding),0))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,BA965,AI965))","v":0},{"$f":"IF(E965=\"\",\"\",IF(SUM(AI965,-V965)>BB965,BB965,SUM(AI965,-V965)))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,0,BA965-AI965))","v":172645},0,0,{"$f":"IF(E965=\" \",\" \",IF(Z965<BI964+BC965+BE965+BD965*0+BF965,BI964+BC965+BE965+BD965*0+BF965-BI964-Z965,0))","v":0},0,0,{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),OFFSET(Input!$G$27,B965,0,1,1)-AE965,0)","v":0},{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),MIN(OFFSET(Input!$G$27,B965,0,1,1),AP964),0)","v":0},{"$f":"IF(A966=\"\",\"\",AF964+AD965+AE965)","v":0},0,0,{"$f":"IF(A965=\"\",\"\",AL964+Q965+R965*0+IF(A965=1,0,SUM(S965:U965)))","v":0},{"$f":"IF(A965=\"\",\"\",AI965-V965-W965-Z965-AD965)","v":0},{"$f":"ROUND((AJ965-AB965)*(1+IRR_1)^(1/12)+IF(A965=1,S965,0),AV_rounding)","v":0},{"$f":"ROUND(AK965-AG965,AV_rounding)","v":0},-108753050.559655,-108925695.559655,{"$f":"ROUND((AN965-AC965)*(1+IRR_1)^(1/12),AV_rounding)","v":-109194335.710041},{"$f":"ROUND(AO965-AH965,AV_rounding)","v":-109194335.710041},{"$f":"IF(A965=\"\",\"\",AL965-ROUND(AL965*OFFSET(Input!$S$27,$B965,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A965=\"\",\"\",ROUND(AP965*(1-OFFSET(Input!$T$27,MIN(B965,10),0,1,1)),2*FEE_rounding))","v":-109194335.710041},{"$f":"AW965+AL965+AP965","v":-103694335.710041},0,{"$f":"IF(A966=\"\",\"\",AU964+AD965+AE965)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,Q965+R965))","v":0},5500000,5500000,{"$f":"IF(A965=1,K965,MAX(AY964+K965-AD964-AE964,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ965/100000*VLOOKUP(Age_Insured+B965-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I965>0,I965/H965,1),2*FEE_rounding)*IF(G966>14,1,0)*IF(AND(I965=0,H965>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A965=1,PMF_1st=0),0,ROUND(IF(A965=1,AI965,AL964)*OFFSET(Input!$O$27,IF(A965=121,-1,0)+MIN(B965,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A965=1,PMF_1st=0),0,IF(SUM($K$5:$L965)-$AU964>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B964,B965),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A965+1","v":962},{"$f":"IF($A966=\"\",\"\",INT((A966-1)/12)+1)","v":81},{"$f":"IF($A966=\"\",\"\",MOD((A966-1),12)+1)","v":2},null,120,{"$f":"IF(A966=\"\",\"\",IF(A966=1,Age_Full_Month,IF(F965=11,0,F965+1)))","v":1},120,0,{"$f":"IF(A966=\"\",\"\",IF(AND(F966=11,G966=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H966-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C966-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B966,99),0,1,1)*K966,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E966,0,1,1)*L966,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*M966,FEE_rounding)","v":0},0,0,{"$f":"IF(C966>=1,ROUND(K966*OFFSET(Input!$U$27,B966,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B966=1,0,IF($C966>=1,ROUND(OFFSET(Input!$X$27,B966,0,1,1)*AL965,AV_rounding),0))","v":0},{"$f":"IF(B966=1,0,IF(C966=1,ROUND(OFFSET(Input!$W$27,B966,0,1,1)*AVERAGE($AI$5,$AL$5:$AL964),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q966+R966","v":0},{"$f":"IF(E966=\" \",\" \",IF(AI966+AM966-V966>BI965+BC966+BD966+BF966+BE966,BI965+BC966+BD966+BF966+BE966,MAX(AI966+AM966-V966,0)))","v":0},0,{"$f":"BG966","v":0},{"$f":"BH966","v":0},{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),OFFSET(Input!$G$27,B966,0,1,1)-AE966,0)","v":0},{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),MIN(OFFSET(Input!$G$27,B966,0,1,1),AP965),0)","v":0},0,0,0,0,0,0,0,{"$f":"R966+AO965","v":-109194335.710041},{"$f":"AM966-X966-AA966-AE966","v":-109366980.710041},-109636709.18865401,-109636709.18865401,{"$f":"IF(A966=\"\",\"\",AL966-ROUND(AL966*OFFSET(Input!$S$27,$B966,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A966=\"\",\"\",ROUND(AP966*(1-OFFSET(Input!$T$27,MIN(B966,10),0,1,1)),2*FEE_rounding))","v":-109636709.18865401},-104136709.18865401,0,0,0,{"$f":"AW965","v":5500000},{"$f":"AW966+AI966","v":5500000},3000000,{"$f":"IF(A966=\"\",\"\",AW966)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A966=1,PMF_1st=0),0,ROUND(IF(A966=1,AI966,AL965)*OFFSET(Input!$O$27,IF(A966=121,-1,0)+MIN(B966,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A966=1,PMF_1st=0),0,IF(SUM($K$5:$L966)-$AU965>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B965,B966),21),0,1,1)))","v":0},null,null,{"$f":"BI965+BC966+BD966+BE966+BF966-Z966-AA966","v":0},{"$f":"IF(MOD($C966-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E966<=30,1.9,IF($E966<=40,1.6,IF($E966<=50,1.4,IF($E966<=60,1.2,IF($E966<=70,1.1,IF($E966<=90,1.02,1))))))","v":1}]
[963,81,3,null,120,{"$f":"IF(A967=\"\",\"\",IF(A967=1,Age_Full_Month,IF(F966=11,0,F966+1)))","v":2},120,0,{"$f":"IF(A967=\"\",\"\",IF(AND(F967=11,G967=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H967-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C967-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B967,99),0,1,1)*K967,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E967,0,1,1)*L967,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*M967,FEE_rounding)","v":0},0,0,{"$f":"IF(C967>=1,ROUND(K967*OFFSET(Input!$U$27,B967,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B967=1,0,IF($C967>=1,ROUND(OFFSET(Input!$X$27,B967,0,1,1)*AL966,AV_rounding),0))","v":0},{"$f":"IF(B967=1,0,IF(C967=1,ROUND(OFFSET(Input!$W$27,B967,0,1,1)*AVERAGE($AI$5,$AL$5:$AL965),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),OFFSET(Input!$G$27,B967,0,1,1)-AE967,0)","v":0},{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),MIN(OFFSET(Input!$G$27,B967,0,1,1),AP966),0)","v":0},0,0,0,0,0,0,0,-109636709.18865401,-109809354.18865401,-110080173.67960601,-110080173.67960601,{"$f":"IF(A967=\"\",\"\",AL967-ROUND(AL967*OFFSET(Input!$S$27,$B967,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A967=\"\",\"\",ROUND(AP967*(1-OFFSET(Input!$T$27,MIN(B967,10),0,1,1)),2*FEE_rounding))","v":-110080173.67960601},-104580173.67960601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A967=1,PMF_1st=0),0,ROUND(IF(A967=1,AI967,AL966)*OFFSET(Input!$O$27,IF(A967=121,-1,0)+MIN(B967,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A967=1,PMF_1st=0),0,IF(SUM($K$5:$L967)-$AU966>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B966,B967),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C967-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[964,81,4,null,120,{"$f":"IF(A968=\"\",\"\",IF(A968=1,Age_Full_Month,IF(F967=11,0,F967+1)))","v":3},120,0,{"$f":"IF(A968=\"\",\"\",IF(AND(F968=11,G968=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H968-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C968-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B968,99),0,1,1)*K968,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E968,0,1,1)*L968,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*M968,FEE_rounding)","v":0},0,0,{"$f":"IF(C968>=1,ROUND(K968*OFFSET(Input!$U$27,B968,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B968=1,0,IF($C968>=1,ROUND(OFFSET(Input!$X$27,B968,0,1,1)*AL967,AV_rounding),0))","v":0},{"$f":"IF(B968=1,0,IF(C968=1,ROUND(OFFSET(Input!$W$27,B968,0,1,1)*AVERAGE($AI$5,$AL$5:$AL966),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),OFFSET(Input!$G$27,B968,0,1,1)-AE968,0)","v":0},{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),MIN(OFFSET(Input!$G$27,B968,0,1,1),AP967),0)","v":0},0,0,0,0,0,0,0,-110080173.67960601,-110252818.67960601,-110524731.87362701,-110524731.87362701,{"$f":"IF(A968=\"\",\"\",AL968-ROUND(AL968*OFFSET(Input!$S$27,$B968,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A968=\"\",\"\",ROUND(AP968*(1-OFFSET(Input!$T$27,MIN(B968,10),0,1,1)),2*FEE_rounding))","v":-110524731.87362701},-105024731.87362701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A968=1,PMF_1st=0),0,ROUND(IF(A968=1,AI968,AL967)*OFFSET(Input!$O$27,IF(A968=121,-1,0)+MIN(B968,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A968=1,PMF_1st=0),0,IF(SUM($K$5:$L968)-$AU967>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B967,B968),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C968-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[965,81,5,null,120,{"$f":"IF(A969=\"\",\"\",IF(A969=1,Age_Full_Month,IF(F968=11,0,F968+1)))","v":4},120,0,{"$f":"IF(A969=\"\",\"\",IF(AND(F969=11,G969=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H969-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C969-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B969,99),0,1,1)*K969,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E969,0,1,1)*L969,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*M969,FEE_rounding)","v":0},0,0,{"$f":"IF(C969>=1,ROUND(K969*OFFSET(Input!$U$27,B969,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B969=1,0,IF($C969>=1,ROUND(OFFSET(Input!$X$27,B969,0,1,1)*AL968,AV_rounding),0))","v":0},{"$f":"IF(B969=1,0,IF(C969=1,ROUND(OFFSET(Input!$W$27,B969,0,1,1)*AVERAGE($AI$5,$AL$5:$AL967),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),OFFSET(Input!$G$27,B969,0,1,1)-AE969,0)","v":0},{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),MIN(OFFSET(Input!$G$27,B969,0,1,1),AP968),0)","v":0},0,0,0,0,0,0,0,-110524731.87362701,-110697376.87362701,-110970386.46808399,-110970386.46808399,{"$f":"IF(A969=\"\",\"\",AL969-ROUND(AL969*OFFSET(Input!$S$27,$B969,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A969=\"\",\"\",ROUND(AP969*(1-OFFSET(Input!$T$27,MIN(B969,10),0,1,1)),2*FEE_rounding))","v":-110970386.46808399},-105470386.46808399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A969=1,PMF_1st=0),0,ROUND(IF(A969=1,AI969,AL968)*OFFSET(Input!$O$27,IF(A969=121,-1,0)+MIN(B969,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A969=1,PMF_1st=0),0,IF(SUM($K$5:$L969)-$AU968>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B968,B969),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C969-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[966,81,6,null,120,{"$f":"IF(A970=\"\",\"\",IF(A970=1,Age_Full_Month,IF(F969=11,0,F969+1)))","v":5},120,0,{"$f":"IF(A970=\"\",\"\",IF(AND(F970=11,G970=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H970-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C970-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B970,99),0,1,1)*K970,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E970,0,1,1)*L970,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*M970,FEE_rounding)","v":0},0,0,{"$f":"IF(C970>=1,ROUND(K970*OFFSET(Input!$U$27,B970,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B970=1,0,IF($C970>=1,ROUND(OFFSET(Input!$X$27,B970,0,1,1)*AL969,AV_rounding),0))","v":0},{"$f":"IF(B970=1,0,IF(C970=1,ROUND(OFFSET(Input!$W$27,B970,0,1,1)*AVERAGE($AI$5,$AL$5:$AL968),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),OFFSET(Input!$G$27,B970,0,1,1)-AE970,0)","v":0},{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),MIN(OFFSET(Input!$G$27,B970,0,1,1),AP969),0)","v":0},0,0,0,0,0,0,0,-110970386.46808399,-111143031.46808399,-111417140.166996,-111417140.166996,{"$f":"IF(A970=\"\",\"\",AL970-ROUND(AL970*OFFSET(Input!$S$27,$B970,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A970=\"\",\"\",ROUND(AP970*(1-OFFSET(Input!$T$27,MIN(B970,10),0,1,1)),2*FEE_rounding))","v":-111417140.166996},-105917140.166996,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A970=1,PMF_1st=0),0,ROUND(IF(A970=1,AI970,AL969)*OFFSET(Input!$O$27,IF(A970=121,-1,0)+MIN(B970,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A970=1,PMF_1st=0),0,IF(SUM($K$5:$L970)-$AU969>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B969,B970),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C970-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[967,81,7,null,120,{"$f":"IF(A971=\"\",\"\",IF(A971=1,Age_Full_Month,IF(F970=11,0,F970+1)))","v":6},120,0,{"$f":"IF(A971=\"\",\"\",IF(AND(F971=11,G971=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H971-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C971-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B971,99),0,1,1)*K971,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E971,0,1,1)*L971,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*M971,FEE_rounding)","v":0},0,0,{"$f":"IF(C971>=1,ROUND(K971*OFFSET(Input!$U$27,B971,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B971=1,0,IF($C971>=1,ROUND(OFFSET(Input!$X$27,B971,0,1,1)*AL970,AV_rounding),0))","v":0},{"$f":"IF(B971=1,0,IF(C971=1,ROUND(OFFSET(Input!$W$27,B971,0,1,1)*AVERAGE($AI$5,$AL$5:$AL969),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),OFFSET(Input!$G$27,B971,0,1,1)-AE971,0)","v":0},{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),MIN(OFFSET(Input!$G$27,B971,0,1,1),AP970),0)","v":0},0,0,0,0,0,0,0,-111417140.166996,-111589785.166996,-111864995.681051,-111864995.681051,{"$f":"IF(A971=\"\",\"\",AL971-ROUND(AL971*OFFSET(Input!$S$27,$B971,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A971=\"\",\"\",ROUND(AP971*(1-OFFSET(Input!$T$27,MIN(B971,10),0,1,1)),2*FEE_rounding))","v":-111864995.681051},-106364995.681051,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A971=1,PMF_1st=0),0,ROUND(IF(A971=1,AI971,AL970)*OFFSET(Input!$O$27,IF(A971=121,-1,0)+MIN(B971,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A971=1,PMF_1st=0),0,IF(SUM($K$5:$L971)-$AU970>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B970,B971),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C971-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[968,81,8,null,120,{"$f":"IF(A972=\"\",\"\",IF(A972=1,Age_Full_Month,IF(F971=11,0,F971+1)))","v":7},120,0,{"$f":"IF(A972=\"\",\"\",IF(AND(F972=11,G972=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H972-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C972-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B972,99),0,1,1)*K972,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E972,0,1,1)*L972,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*M972,FEE_rounding)","v":0},0,0,{"$f":"IF(C972>=1,ROUND(K972*OFFSET(Input!$U$27,B972,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B972=1,0,IF($C972>=1,ROUND(OFFSET(Input!$X$27,B972,0,1,1)*AL971,AV_rounding),0))","v":0},{"$f":"IF(B972=1,0,IF(C972=1,ROUND(OFFSET(Input!$W$27,B972,0,1,1)*AVERAGE($AI$5,$AL$5:$AL970),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),OFFSET(Input!$G$27,B972,0,1,1)-AE972,0)","v":0},{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),MIN(OFFSET(Input!$G$27,B972,0,1,1),AP971),0)","v":0},0,0,0,0,0,0,0,-111864995.681051,-112037640.681051,-112313955.727623,-112313955.727623,{"$f":"IF(A972=\"\",\"\",AL972-ROUND(AL972*OFFSET(Input!$S$27,$B972,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A972=\"\",\"\",ROUND(AP972*(1-OFFSET(Input!$T$27,MIN(B972,10),0,1,1)),2*FEE_rounding))","v":-112313955.727623},-106813955.727623,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A972=1,PMF_1st=0),0,ROUND(IF(A972=1,AI972,AL971)*OFFSET(Input!$O$27,IF(A972=121,-1,0)+MIN(B972,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A972=1,PMF_1st=0),0,IF(SUM($K$5:$L972)-$AU971>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B971,B972),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C972-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[969,81,9,null,120,{"$f":"IF(A973=\"\",\"\",IF(A973=1,Age_Full_Month,IF(F972=11,0,F972+1)))","v":8},120,0,{"$f":"IF(A973=\"\",\"\",IF(AND(F973=11,G973=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H973-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C973-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B973,99),0,1,1)*K973,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E973,0,1,1)*L973,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*M973,FEE_rounding)","v":0},0,0,{"$f":"IF(C973>=1,ROUND(K973*OFFSET(Input!$U$27,B973,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B973=1,0,IF($C973>=1,ROUND(OFFSET(Input!$X$27,B973,0,1,1)*AL972,AV_rounding),0))","v":0},{"$f":"IF(B973=1,0,IF(C973=1,ROUND(OFFSET(Input!$W$27,B973,0,1,1)*AVERAGE($AI$5,$AL$5:$AL971),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),OFFSET(Input!$G$27,B973,0,1,1)-AE973,0)","v":0},{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),MIN(OFFSET(Input!$G$27,B973,0,1,1),AP972),0)","v":0},0,0,0,0,0,0,0,-112313955.727623,-112486600.727623,-112764023.03078701,-112764023.03078701,{"$f":"IF(A973=\"\",\"\",AL973-ROUND(AL973*OFFSET(Input!$S$27,$B973,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A973=\"\",\"\",ROUND(AP973*(1-OFFSET(Input!$T$27,MIN(B973,10),0,1,1)),2*FEE_rounding))","v":-112764023.03078701},-107264023.03078701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A973=1,PMF_1st=0),0,ROUND(IF(A973=1,AI973,AL972)*OFFSET(Input!$O$27,IF(A973=121,-1,0)+MIN(B973,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A973=1,PMF_1st=0),0,IF(SUM($K$5:$L973)-$AU972>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B972,B973),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C973-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[970,81,10,null,120,{"$f":"IF(A974=\"\",\"\",IF(A974=1,Age_Full_Month,IF(F973=11,0,F973+1)))","v":9},120,0,{"$f":"IF(A974=\"\",\"\",IF(AND(F974=11,G974=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H974-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C974-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B974,99),0,1,1)*K974,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E974,0,1,1)*L974,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*M974,FEE_rounding)","v":0},0,0,{"$f":"IF(C974>=1,ROUND(K974*OFFSET(Input!$U$27,B974,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B974=1,0,IF($C974>=1,ROUND(OFFSET(Input!$X$27,B974,0,1,1)*AL973,AV_rounding),0))","v":0},{"$f":"IF(B974=1,0,IF(C974=1,ROUND(OFFSET(Input!$W$27,B974,0,1,1)*AVERAGE($AI$5,$AL$5:$AL972),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),OFFSET(Input!$G$27,B974,0,1,1)-AE974,0)","v":0},{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),MIN(OFFSET(Input!$G$27,B974,0,1,1),AP973),0)","v":0},0,0,0,0,0,0,0,-112764023.03078701,-112936668.03078701,-113215200.321336,-113215200.321336,{"$f":"IF(A974=\"\",\"\",AL974-ROUND(AL974*OFFSET(Input!$S$27,$B974,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A974=\"\",\"\",ROUND(AP974*(1-OFFSET(Input!$T$27,MIN(B974,10),0,1,1)),2*FEE_rounding))","v":-113215200.321336},-107715200.321336,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A974=1,PMF_1st=0),0,ROUND(IF(A974=1,AI974,AL973)*OFFSET(Input!$O$27,IF(A974=121,-1,0)+MIN(B974,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A974=1,PMF_1st=0),0,IF(SUM($K$5:$L974)-$AU973>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B973,B974),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C974-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[971,81,11,null,120,{"$f":"IF(A975=\"\",\"\",IF(A975=1,Age_Full_Month,IF(F974=11,0,F974+1)))","v":10},120,0,{"$f":"IF(A975=\"\",\"\",IF(AND(F975=11,G975=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H975-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C975-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B975,99),0,1,1)*K975,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E975,0,1,1)*L975,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*M975,FEE_rounding)","v":0},0,0,{"$f":"IF(C975>=1,ROUND(K975*OFFSET(Input!$U$27,B975,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B975=1,0,IF($C975>=1,ROUND(OFFSET(Input!$X$27,B975,0,1,1)*AL974,AV_rounding),0))","v":0},{"$f":"IF(B975=1,0,IF(C975=1,ROUND(OFFSET(Input!$W$27,B975,0,1,1)*AVERAGE($AI$5,$AL$5:$AL973),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),OFFSET(Input!$G$27,B975,0,1,1)-AE975,0)","v":0},{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),MIN(OFFSET(Input!$G$27,B975,0,1,1),AP974),0)","v":0},0,0,0,0,0,0,0,-113215200.321336,-113387845.321336,-113667490.336799,-113667490.336799,{"$f":"IF(A975=\"\",\"\",AL975-ROUND(AL975*OFFSET(Input!$S$27,$B975,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A975=\"\",\"\",ROUND(AP975*(1-OFFSET(Input!$T$27,MIN(B975,10),0,1,1)),2*FEE_rounding))","v":-113667490.336799},-108167490.336799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A975=1,PMF_1st=0),0,ROUND(IF(A975=1,AI975,AL974)*OFFSET(Input!$O$27,IF(A975=121,-1,0)+MIN(B975,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A975=1,PMF_1st=0),0,IF(SUM($K$5:$L975)-$AU974>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B974,B975),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C975-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[972,81,12,null,120,{"$f":"IF(A976=\"\",\"\",IF(A976=1,Age_Full_Month,IF(F975=11,0,F975+1)))","v":11},120,0,{"$f":"IF(A976=\"\",\"\",IF(AND(F976=11,G976=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H976-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C976-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B976,99),0,1,1)*K976,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E976,0,1,1)*L976,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*M976,FEE_rounding)","v":0},0,0,{"$f":"IF(C976>=1,ROUND(K976*OFFSET(Input!$U$27,B976,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B976=1,0,IF($C976>=1,ROUND(OFFSET(Input!$X$27,B976,0,1,1)*AL975,AV_rounding),0))","v":0},{"$f":"IF(B976=1,0,IF(C976=1,ROUND(OFFSET(Input!$W$27,B976,0,1,1)*AVERAGE($AI$5,$AL$5:$AL974),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),OFFSET(Input!$G$27,B976,0,1,1)-AE976,0)","v":0},{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),MIN(OFFSET(Input!$G$27,B976,0,1,1),AP975),0)","v":0},0,0,0,0,0,0,0,-113667490.336799,-113840135.336799,-114120895.821455,-114120895.821455,{"$f":"IF(A976=\"\",\"\",AL976-ROUND(AL976*OFFSET(Input!$S$27,$B976,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A976=\"\",\"\",ROUND(AP976*(1-OFFSET(Input!$T$27,MIN(B976,10),0,1,1)),2*FEE_rounding))","v":-114120895.821455},-108620895.821455,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A976=1,PMF_1st=0),0,ROUND(IF(A976=1,AI976,AL975)*OFFSET(Input!$O$27,IF(A976=121,-1,0)+MIN(B976,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A976=1,PMF_1st=0),0,IF(SUM($K$5:$L976)-$AU975>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B975,B976),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C976-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[973,82,1,null,121,{"$f":"IF(A977=\"\",\"\",IF(A977=1,Age_Full_Month,IF(F976=11,0,F976+1)))","v":0},121,0,{"$f":"IF(A977=\"\",\"\",IF(AND(F977=11,G977=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H977-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C977-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B977,99),0,1,1)*K977,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E977,0,1,1)*L977,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*M977,FEE_rounding)","v":0},0,0,{"$f":"IF(C977>=1,ROUND(K977*OFFSET(Input!$U$27,B977,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B977=1,0,IF($C977>=1,ROUND(OFFSET(Input!$X$27,B977,0,1,1)*AL976,AV_rounding),0))","v":0},{"$f":"IF(B977=1,0,IF(C977=1,ROUND(OFFSET(Input!$W$27,B977,0,1,1)*AVERAGE($AI$5,$AL$5:$AL975),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),OFFSET(Input!$G$27,B977,0,1,1)-AE977,0)","v":0},{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),MIN(OFFSET(Input!$G$27,B977,0,1,1),AP976),0)","v":0},0,0,0,0,0,0,0,-114120895.821455,-114293540.821455,-114575419.526353,-114575419.526353,{"$f":"IF(A977=\"\",\"\",AL977-ROUND(AL977*OFFSET(Input!$S$27,$B977,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A977=\"\",\"\",ROUND(AP977*(1-OFFSET(Input!$T$27,MIN(B977,10),0,1,1)),2*FEE_rounding))","v":-114575419.526353},-109075419.526353,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A977=1,PMF_1st=0),0,ROUND(IF(A977=1,AI977,AL976)*OFFSET(Input!$O$27,IF(A977=121,-1,0)+MIN(B977,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A977=1,PMF_1st=0),0,IF(SUM($K$5:$L977)-$AU976>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B976,B977),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C977-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[974,82,2,null,121,{"$f":"IF(A978=\"\",\"\",IF(A978=1,Age_Full_Month,IF(F977=11,0,F977+1)))","v":1},121,0,{"$f":"IF(A978=\"\",\"\",IF(AND(F978=11,G978=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H978-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C978-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B978,99),0,1,1)*K978,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E978,0,1,1)*L978,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*M978,FEE_rounding)","v":0},0,0,{"$f":"IF(C978>=1,ROUND(K978*OFFSET(Input!$U$27,B978,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B978=1,0,IF($C978>=1,ROUND(OFFSET(Input!$X$27,B978,0,1,1)*AL977,AV_rounding),0))","v":0},{"$f":"IF(B978=1,0,IF(C978=1,ROUND(OFFSET(Input!$W$27,B978,0,1,1)*AVERAGE($AI$5,$AL$5:$AL976),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),OFFSET(Input!$G$27,B978,0,1,1)-AE978,0)","v":0},{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),MIN(OFFSET(Input!$G$27,B978,0,1,1),AP977),0)","v":0},0,0,0,0,0,0,0,-114575419.526353,-114748064.526353,-115031064.209325,-115031064.209325,{"$f":"IF(A978=\"\",\"\",AL978-ROUND(AL978*OFFSET(Input!$S$27,$B978,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A978=\"\",\"\",ROUND(AP978*(1-OFFSET(Input!$T$27,MIN(B978,10),0,1,1)),2*FEE_rounding))","v":-115031064.209325},-109531064.209325,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A978=1,PMF_1st=0),0,ROUND(IF(A978=1,AI978,AL977)*OFFSET(Input!$O$27,IF(A978=121,-1,0)+MIN(B978,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A978=1,PMF_1st=0),0,IF(SUM($K$5:$L978)-$AU977>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B977,B978),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C978-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[975,82,3,null,121,{"$f":"IF(A979=\"\",\"\",IF(A979=1,Age_Full_Month,IF(F978=11,0,F978+1)))","v":2},121,0,{"$f":"IF(A979=\"\",\"\",IF(AND(F979=11,G979=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H979-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C979-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B979,99),0,1,1)*K979,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E979,0,1,1)*L979,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*M979,FEE_rounding)","v":0},0,0,{"$f":"IF(C979>=1,ROUND(K979*OFFSET(Input!$U$27,B979,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B979=1,0,IF($C979>=1,ROUND(OFFSET(Input!$X$27,B979,0,1,1)*AL978,AV_rounding),0))","v":0},{"$f":"IF(B979=1,0,IF(C979=1,ROUND(OFFSET(Input!$W$27,B979,0,1,1)*AVERAGE($AI$5,$AL$5:$AL977),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),OFFSET(Input!$G$27,B979,0,1,1)-AE979,0)","v":0},{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),MIN(OFFSET(Input!$G$27,B979,0,1,1),AP978),0)","v":0},0,0,0,0,0,0,0,-115031064.209325,-115203709.209325,-115487832.635005,-115487832.635005,{"$f":"IF(A979=\"\",\"\",AL979-ROUND(AL979*OFFSET(Input!$S$27,$B979,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A979=\"\",\"\",ROUND(AP979*(1-OFFSET(Input!$T$27,MIN(B979,10),0,1,1)),2*FEE_rounding))","v":-115487832.635005},-109987832.635005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A979=1,PMF_1st=0),0,ROUND(IF(A979=1,AI979,AL978)*OFFSET(Input!$O$27,IF(A979=121,-1,0)+MIN(B979,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A979=1,PMF_1st=0),0,IF(SUM($K$5:$L979)-$AU978>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B978,B979),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C979-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[976,82,4,null,121,{"$f":"IF(A980=\"\",\"\",IF(A980=1,Age_Full_Month,IF(F979=11,0,F979+1)))","v":3},121,0,{"$f":"IF(A980=\"\",\"\",IF(AND(F980=11,G980=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H980-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C980-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B980,99),0,1,1)*K980,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E980,0,1,1)*L980,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*M980,FEE_rounding)","v":0},0,0,{"$f":"IF(C980>=1,ROUND(K980*OFFSET(Input!$U$27,B980,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B980=1,0,IF($C980>=1,ROUND(OFFSET(Input!$X$27,B980,0,1,1)*AL979,AV_rounding),0))","v":0},{"$f":"IF(B980=1,0,IF(C980=1,ROUND(OFFSET(Input!$W$27,B980,0,1,1)*AVERAGE($AI$5,$AL$5:$AL978),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),OFFSET(Input!$G$27,B980,0,1,1)-AE980,0)","v":0},{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),MIN(OFFSET(Input!$G$27,B980,0,1,1),AP979),0)","v":0},0,0,0,0,0,0,0,-115487832.635005,-115660477.635005,-115945727.574846,-115945727.574846,{"$f":"IF(A980=\"\",\"\",AL980-ROUND(AL980*OFFSET(Input!$S$27,$B980,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A980=\"\",\"\",ROUND(AP980*(1-OFFSET(Input!$T$27,MIN(B980,10),0,1,1)),2*FEE_rounding))","v":-115945727.574846},-110445727.574846,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A980=1,PMF_1st=0),0,ROUND(IF(A980=1,AI980,AL979)*OFFSET(Input!$O$27,IF(A980=121,-1,0)+MIN(B980,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A980=1,PMF_1st=0),0,IF(SUM($K$5:$L980)-$AU979>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B979,B980),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C980-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[977,82,5,null,121,{"$f":"IF(A981=\"\",\"\",IF(A981=1,Age_Full_Month,IF(F980=11,0,F980+1)))","v":4},121,0,{"$f":"IF(A981=\"\",\"\",IF(AND(F981=11,G981=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H981-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C981-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B981,99),0,1,1)*K981,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E981,0,1,1)*L981,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*M981,FEE_rounding)","v":0},0,0,{"$f":"IF(C981>=1,ROUND(K981*OFFSET(Input!$U$27,B981,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B981=1,0,IF($C981>=1,ROUND(OFFSET(Input!$X$27,B981,0,1,1)*AL980,AV_rounding),0))","v":0},{"$f":"IF(B981=1,0,IF(C981=1,ROUND(OFFSET(Input!$W$27,B981,0,1,1)*AVERAGE($AI$5,$AL$5:$AL979),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),OFFSET(Input!$G$27,B981,0,1,1)-AE981,0)","v":0},{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),MIN(OFFSET(Input!$G$27,B981,0,1,1),AP980),0)","v":0},0,0,0,0,0,0,0,-115945727.574846,-116118372.574846,-116404751.807136,-116404751.807136,{"$f":"IF(A981=\"\",\"\",AL981-ROUND(AL981*OFFSET(Input!$S$27,$B981,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A981=\"\",\"\",ROUND(AP981*(1-OFFSET(Input!$T$27,MIN(B981,10),0,1,1)),2*FEE_rounding))","v":-116404751.807136},-110904751.807136,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A981=1,PMF_1st=0),0,ROUND(IF(A981=1,AI981,AL980)*OFFSET(Input!$O$27,IF(A981=121,-1,0)+MIN(B981,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A981=1,PMF_1st=0),0,IF(SUM($K$5:$L981)-$AU980>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B980,B981),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C981-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[978,82,6,null,121,{"$f":"IF(A982=\"\",\"\",IF(A982=1,Age_Full_Month,IF(F981=11,0,F981+1)))","v":5},121,0,{"$f":"IF(A982=\"\",\"\",IF(AND(F982=11,G982=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H982-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C982-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B982,99),0,1,1)*K982,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E982,0,1,1)*L982,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*M982,FEE_rounding)","v":0},0,0,{"$f":"IF(C982>=1,ROUND(K982*OFFSET(Input!$U$27,B982,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B982=1,0,IF($C982>=1,ROUND(OFFSET(Input!$X$27,B982,0,1,1)*AL981,AV_rounding),0))","v":0},{"$f":"IF(B982=1,0,IF(C982=1,ROUND(OFFSET(Input!$W$27,B982,0,1,1)*AVERAGE($AI$5,$AL$5:$AL980),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),OFFSET(Input!$G$27,B982,0,1,1)-AE982,0)","v":0},{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),MIN(OFFSET(Input!$G$27,B982,0,1,1),AP981),0)","v":0},0,0,0,0,0,0,0,-116404751.807136,-116577396.807136,-116864908.117015,-116864908.117015,{"$f":"IF(A982=\"\",\"\",AL982-ROUND(AL982*OFFSET(Input!$S$27,$B982,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A982=\"\",\"\",ROUND(AP982*(1-OFFSET(Input!$T$27,MIN(B982,10),0,1,1)),2*FEE_rounding))","v":-116864908.117015},-111364908.117015,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A982=1,PMF_1st=0),0,ROUND(IF(A982=1,AI982,AL981)*OFFSET(Input!$O$27,IF(A982=121,-1,0)+MIN(B982,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A982=1,PMF_1st=0),0,IF(SUM($K$5:$L982)-$AU981>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B981,B982),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C982-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[979,82,7,null,121,{"$f":"IF(A983=\"\",\"\",IF(A983=1,Age_Full_Month,IF(F982=11,0,F982+1)))","v":6},121,0,{"$f":"IF(A983=\"\",\"\",IF(AND(F983=11,G983=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H983-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C983-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B983,99),0,1,1)*K983,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E983,0,1,1)*L983,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*M983,FEE_rounding)","v":0},0,0,{"$f":"IF(C983>=1,ROUND(K983*OFFSET(Input!$U$27,B983,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B983=1,0,IF($C983>=1,ROUND(OFFSET(Input!$X$27,B983,0,1,1)*AL982,AV_rounding),0))","v":0},{"$f":"IF(B983=1,0,IF(C983=1,ROUND(OFFSET(Input!$W$27,B983,0,1,1)*AVERAGE($AI$5,$AL$5:$AL981),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),OFFSET(Input!$G$27,B983,0,1,1)-AE983,0)","v":0},{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),MIN(OFFSET(Input!$G$27,B983,0,1,1),AP982),0)","v":0},0,0,0,0,0,0,0,-116864908.117015,-117037553.117015,-117326199.296492,-117326199.296492,{"$f":"IF(A983=\"\",\"\",AL983-ROUND(AL983*OFFSET(Input!$S$27,$B983,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A983=\"\",\"\",ROUND(AP983*(1-OFFSET(Input!$T$27,MIN(B983,10),0,1,1)),2*FEE_rounding))","v":-117326199.296492},-111826199.296492,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A983=1,PMF_1st=0),0,ROUND(IF(A983=1,AI983,AL982)*OFFSET(Input!$O$27,IF(A983=121,-1,0)+MIN(B983,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A983=1,PMF_1st=0),0,IF(SUM($K$5:$L983)-$AU982>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B982,B983),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C983-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[980,82,8,null,121,{"$f":"IF(A984=\"\",\"\",IF(A984=1,Age_Full_Month,IF(F983=11,0,F983+1)))","v":7},121,0,{"$f":"IF(A984=\"\",\"\",IF(AND(F984=11,G984=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H984-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C984-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B984,99),0,1,1)*K984,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E984,0,1,1)*L984,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*M984,FEE_rounding)","v":0},0,0,{"$f":"IF(C984>=1,ROUND(K984*OFFSET(Input!$U$27,B984,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B984=1,0,IF($C984>=1,ROUND(OFFSET(Input!$X$27,B984,0,1,1)*AL983,AV_rounding),0))","v":0},{"$f":"IF(B984=1,0,IF(C984=1,ROUND(OFFSET(Input!$W$27,B984,0,1,1)*AVERAGE($AI$5,$AL$5:$AL982),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),OFFSET(Input!$G$27,B984,0,1,1)-AE984,0)","v":0},{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),MIN(OFFSET(Input!$G$27,B984,0,1,1),AP983),0)","v":0},0,0,0,0,0,0,0,-117326199.296492,-117498844.296492,-117788628.14446101,-117788628.14446101,{"$f":"IF(A984=\"\",\"\",AL984-ROUND(AL984*OFFSET(Input!$S$27,$B984,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A984=\"\",\"\",ROUND(AP984*(1-OFFSET(Input!$T$27,MIN(B984,10),0,1,1)),2*FEE_rounding))","v":-117788628.14446101},-112288628.14446101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A984=1,PMF_1st=0),0,ROUND(IF(A984=1,AI984,AL983)*OFFSET(Input!$O$27,IF(A984=121,-1,0)+MIN(B984,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A984=1,PMF_1st=0),0,IF(SUM($K$5:$L984)-$AU983>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B983,B984),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C984-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[981,82,9,null,121,{"$f":"IF(A985=\"\",\"\",IF(A985=1,Age_Full_Month,IF(F984=11,0,F984+1)))","v":8},121,0,{"$f":"IF(A985=\"\",\"\",IF(AND(F985=11,G985=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H985-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C985-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B985,99),0,1,1)*K985,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E985,0,1,1)*L985,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*M985,FEE_rounding)","v":0},0,0,{"$f":"IF(C985>=1,ROUND(K985*OFFSET(Input!$U$27,B985,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B985=1,0,IF($C985>=1,ROUND(OFFSET(Input!$X$27,B985,0,1,1)*AL984,AV_rounding),0))","v":0},{"$f":"IF(B985=1,0,IF(C985=1,ROUND(OFFSET(Input!$W$27,B985,0,1,1)*AVERAGE($AI$5,$AL$5:$AL983),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),OFFSET(Input!$G$27,B985,0,1,1)-AE985,0)","v":0},{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),MIN(OFFSET(Input!$G$27,B985,0,1,1),AP984),0)","v":0},0,0,0,0,0,0,0,-117788628.14446101,-117961273.14446101,-118252197.46672,-118252197.46672,{"$f":"IF(A985=\"\",\"\",AL985-ROUND(AL985*OFFSET(Input!$S$27,$B985,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A985=\"\",\"\",ROUND(AP985*(1-OFFSET(Input!$T$27,MIN(B985,10),0,1,1)),2*FEE_rounding))","v":-118252197.46672},-112752197.46672,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A985=1,PMF_1st=0),0,ROUND(IF(A985=1,AI985,AL984)*OFFSET(Input!$O$27,IF(A985=121,-1,0)+MIN(B985,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A985=1,PMF_1st=0),0,IF(SUM($K$5:$L985)-$AU984>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B984,B985),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C985-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[982,82,10,null,121,{"$f":"IF(A986=\"\",\"\",IF(A986=1,Age_Full_Month,IF(F985=11,0,F985+1)))","v":9},121,0,{"$f":"IF(A986=\"\",\"\",IF(AND(F986=11,G986=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H986-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C986-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B986,99),0,1,1)*K986,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E986,0,1,1)*L986,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*M986,FEE_rounding)","v":0},0,0,{"$f":"IF(C986>=1,ROUND(K986*OFFSET(Input!$U$27,B986,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B986=1,0,IF($C986>=1,ROUND(OFFSET(Input!$X$27,B986,0,1,1)*AL985,AV_rounding),0))","v":0},{"$f":"IF(B986=1,0,IF(C986=1,ROUND(OFFSET(Input!$W$27,B986,0,1,1)*AVERAGE($AI$5,$AL$5:$AL984),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),OFFSET(Input!$G$27,B986,0,1,1)-AE986,0)","v":0},{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),MIN(OFFSET(Input!$G$27,B986,0,1,1),AP985),0)","v":0},0,0,0,0,0,0,0,-118252197.46672,-118424842.46672,-118716910.075985,-118716910.075985,{"$f":"IF(A986=\"\",\"\",AL986-ROUND(AL986*OFFSET(Input!$S$27,$B986,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A986=\"\",\"\",ROUND(AP986*(1-OFFSET(Input!$T$27,MIN(B986,10),0,1,1)),2*FEE_rounding))","v":-118716910.075985},-113216910.075985,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A986=1,PMF_1st=0),0,ROUND(IF(A986=1,AI986,AL985)*OFFSET(Input!$O$27,IF(A986=121,-1,0)+MIN(B986,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A986=1,PMF_1st=0),0,IF(SUM($K$5:$L986)-$AU985>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B985,B986),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C986-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[983,82,11,null,121,{"$f":"IF(A987=\"\",\"\",IF(A987=1,Age_Full_Month,IF(F986=11,0,F986+1)))","v":10},121,0,{"$f":"IF(A987=\"\",\"\",IF(AND(F987=11,G987=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H987-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C987-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B987,99),0,1,1)*K987,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E987,0,1,1)*L987,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*M987,FEE_rounding)","v":0},0,0,{"$f":"IF(C987>=1,ROUND(K987*OFFSET(Input!$U$27,B987,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B987=1,0,IF($C987>=1,ROUND(OFFSET(Input!$X$27,B987,0,1,1)*AL986,AV_rounding),0))","v":0},{"$f":"IF(B987=1,0,IF(C987=1,ROUND(OFFSET(Input!$W$27,B987,0,1,1)*AVERAGE($AI$5,$AL$5:$AL985),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),OFFSET(Input!$G$27,B987,0,1,1)-AE987,0)","v":0},{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),MIN(OFFSET(Input!$G$27,B987,0,1,1),AP986),0)","v":0},0,0,0,0,0,0,0,-118716910.075985,-118889555.075985,-119182768.791912,-119182768.791912,{"$f":"IF(A987=\"\",\"\",AL987-ROUND(AL987*OFFSET(Input!$S$27,$B987,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A987=\"\",\"\",ROUND(AP987*(1-OFFSET(Input!$T$27,MIN(B987,10),0,1,1)),2*FEE_rounding))","v":-119182768.791912},-113682768.791912,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A987=1,PMF_1st=0),0,ROUND(IF(A987=1,AI987,AL986)*OFFSET(Input!$O$27,IF(A987=121,-1,0)+MIN(B987,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A987=1,PMF_1st=0),0,IF(SUM($K$5:$L987)-$AU986>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B986,B987),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C987-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[984,82,12,null,121,{"$f":"IF(A988=\"\",\"\",IF(A988=1,Age_Full_Month,IF(F987=11,0,F987+1)))","v":11},121,0,{"$f":"IF(A988=\"\",\"\",IF(AND(F988=11,G988=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H988-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C988-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B988,99),0,1,1)*K988,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E988,0,1,1)*L988,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*M988,FEE_rounding)","v":0},0,0,{"$f":"IF(C988>=1,ROUND(K988*OFFSET(Input!$U$27,B988,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B988=1,0,IF($C988>=1,ROUND(OFFSET(Input!$X$27,B988,0,1,1)*AL987,AV_rounding),0))","v":0},{"$f":"IF(B988=1,0,IF(C988=1,ROUND(OFFSET(Input!$W$27,B988,0,1,1)*AVERAGE($AI$5,$AL$5:$AL986),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),OFFSET(Input!$G$27,B988,0,1,1)-AE988,0)","v":0},{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),MIN(OFFSET(Input!$G$27,B988,0,1,1),AP987),0)","v":0},0,0,0,0,0,0,0,-119182768.791912,-119355413.791912,-119649776.441108,-119649776.441108,{"$f":"IF(A988=\"\",\"\",AL988-ROUND(AL988*OFFSET(Input!$S$27,$B988,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A988=\"\",\"\",ROUND(AP988*(1-OFFSET(Input!$T$27,MIN(B988,10),0,1,1)),2*FEE_rounding))","v":-119649776.441108},-114149776.441108,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A988=1,PMF_1st=0),0,ROUND(IF(A988=1,AI988,AL987)*OFFSET(Input!$O$27,IF(A988=121,-1,0)+MIN(B988,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A988=1,PMF_1st=0),0,IF(SUM($K$5:$L988)-$AU987>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B987,B988),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C988-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[985,83,1,null,122,{"$f":"IF(A989=\"\",\"\",IF(A989=1,Age_Full_Month,IF(F988=11,0,F988+1)))","v":0},122,0,{"$f":"IF(A989=\"\",\"\",IF(AND(F989=11,G989=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H989-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C989-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B989,99),0,1,1)*K989,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E989,0,1,1)*L989,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*M989,FEE_rounding)","v":0},0,0,{"$f":"IF(C989>=1,ROUND(K989*OFFSET(Input!$U$27,B989,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B989=1,0,IF($C989>=1,ROUND(OFFSET(Input!$X$27,B989,0,1,1)*AL988,AV_rounding),0))","v":0},{"$f":"IF(B989=1,0,IF(C989=1,ROUND(OFFSET(Input!$W$27,B989,0,1,1)*AVERAGE($AI$5,$AL$5:$AL987),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),OFFSET(Input!$G$27,B989,0,1,1)-AE989,0)","v":0},{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),MIN(OFFSET(Input!$G$27,B989,0,1,1),AP988),0)","v":0},0,0,0,0,0,0,0,-119649776.441108,-119822421.441108,-120117935.857152,-120117935.857152,{"$f":"IF(A989=\"\",\"\",AL989-ROUND(AL989*OFFSET(Input!$S$27,$B989,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A989=\"\",\"\",ROUND(AP989*(1-OFFSET(Input!$T$27,MIN(B989,10),0,1,1)),2*FEE_rounding))","v":-120117935.857152},-114617935.857152,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A989=1,PMF_1st=0),0,ROUND(IF(A989=1,AI989,AL988)*OFFSET(Input!$O$27,IF(A989=121,-1,0)+MIN(B989,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A989=1,PMF_1st=0),0,IF(SUM($K$5:$L989)-$AU988>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B988,B989),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C989-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[986,83,2,null,122,{"$f":"IF(A990=\"\",\"\",IF(A990=1,Age_Full_Month,IF(F989=11,0,F989+1)))","v":1},122,0,{"$f":"IF(A990=\"\",\"\",IF(AND(F990=11,G990=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H990-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C990-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B990,99),0,1,1)*K990,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E990,0,1,1)*L990,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*M990,FEE_rounding)","v":0},0,0,{"$f":"IF(C990>=1,ROUND(K990*OFFSET(Input!$U$27,B990,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B990=1,0,IF($C990>=1,ROUND(OFFSET(Input!$X$27,B990,0,1,1)*AL989,AV_rounding),0))","v":0},{"$f":"IF(B990=1,0,IF(C990=1,ROUND(OFFSET(Input!$W$27,B990,0,1,1)*AVERAGE($AI$5,$AL$5:$AL988),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),OFFSET(Input!$G$27,B990,0,1,1)-AE990,0)","v":0},{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),MIN(OFFSET(Input!$G$27,B990,0,1,1),AP989),0)","v":0},0,0,0,0,0,0,0,-120117935.857152,-120290580.857152,-120587249.880613,-120587249.880613,{"$f":"IF(A990=\"\",\"\",AL990-ROUND(AL990*OFFSET(Input!$S$27,$B990,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A990=\"\",\"\",ROUND(AP990*(1-OFFSET(Input!$T$27,MIN(B990,10),0,1,1)),2*FEE_rounding))","v":-120587249.880613},-115087249.880613,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A990=1,PMF_1st=0),0,ROUND(IF(A990=1,AI990,AL989)*OFFSET(Input!$O$27,IF(A990=121,-1,0)+MIN(B990,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A990=1,PMF_1st=0),0,IF(SUM($K$5:$L990)-$AU989>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B989,B990),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C990-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[987,83,3,null,122,{"$f":"IF(A991=\"\",\"\",IF(A991=1,Age_Full_Month,IF(F990=11,0,F990+1)))","v":2},122,0,{"$f":"IF(A991=\"\",\"\",IF(AND(F991=11,G991=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H991-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C991-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B991,99),0,1,1)*K991,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E991,0,1,1)*L991,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*M991,FEE_rounding)","v":0},0,0,{"$f":"IF(C991>=1,ROUND(K991*OFFSET(Input!$U$27,B991,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B991=1,0,IF($C991>=1,ROUND(OFFSET(Input!$X$27,B991,0,1,1)*AL990,AV_rounding),0))","v":0},{"$f":"IF(B991=1,0,IF(C991=1,ROUND(OFFSET(Input!$W$27,B991,0,1,1)*AVERAGE($AI$5,$AL$5:$AL989),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),OFFSET(Input!$G$27,B991,0,1,1)-AE991,0)","v":0},{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),MIN(OFFSET(Input!$G$27,B991,0,1,1),AP990),0)","v":0},0,0,0,0,0,0,0,-120587249.880613,-120759894.880613,-121057721.359064,-121057721.359064,{"$f":"IF(A991=\"\",\"\",AL991-ROUND(AL991*OFFSET(Input!$S$27,$B991,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A991=\"\",\"\",ROUND(AP991*(1-OFFSET(Input!$T$27,MIN(B991,10),0,1,1)),2*FEE_rounding))","v":-121057721.359064},-115557721.359064,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A991=1,PMF_1st=0),0,ROUND(IF(A991=1,AI991,AL990)*OFFSET(Input!$O$27,IF(A991=121,-1,0)+MIN(B991,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A991=1,PMF_1st=0),0,IF(SUM($K$5:$L991)-$AU990>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B990,B991),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C991-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[988,83,4,null,122,{"$f":"IF(A992=\"\",\"\",IF(A992=1,Age_Full_Month,IF(F991=11,0,F991+1)))","v":3},122,0,{"$f":"IF(A992=\"\",\"\",IF(AND(F992=11,G992=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H992-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C992-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B992,99),0,1,1)*K992,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E992,0,1,1)*L992,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*M992,FEE_rounding)","v":0},0,0,{"$f":"IF(C992>=1,ROUND(K992*OFFSET(Input!$U$27,B992,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B992=1,0,IF($C992>=1,ROUND(OFFSET(Input!$X$27,B992,0,1,1)*AL991,AV_rounding),0))","v":0},{"$f":"IF(B992=1,0,IF(C992=1,ROUND(OFFSET(Input!$W$27,B992,0,1,1)*AVERAGE($AI$5,$AL$5:$AL990),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),OFFSET(Input!$G$27,B992,0,1,1)-AE992,0)","v":0},{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),MIN(OFFSET(Input!$G$27,B992,0,1,1),AP991),0)","v":0},0,0,0,0,0,0,0,-121057721.359064,-121230366.359064,-121529353.147101,-121529353.147101,{"$f":"IF(A992=\"\",\"\",AL992-ROUND(AL992*OFFSET(Input!$S$27,$B992,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A992=\"\",\"\",ROUND(AP992*(1-OFFSET(Input!$T$27,MIN(B992,10),0,1,1)),2*FEE_rounding))","v":-121529353.147101},-116029353.147101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A992=1,PMF_1st=0),0,ROUND(IF(A992=1,AI992,AL991)*OFFSET(Input!$O$27,IF(A992=121,-1,0)+MIN(B992,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A992=1,PMF_1st=0),0,IF(SUM($K$5:$L992)-$AU991>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B991,B992),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C992-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[989,83,5,null,122,{"$f":"IF(A993=\"\",\"\",IF(A993=1,Age_Full_Month,IF(F992=11,0,F992+1)))","v":4},122,0,{"$f":"IF(A993=\"\",\"\",IF(AND(F993=11,G993=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H993-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C993-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B993,99),0,1,1)*K993,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E993,0,1,1)*L993,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*M993,FEE_rounding)","v":0},0,0,{"$f":"IF(C993>=1,ROUND(K993*OFFSET(Input!$U$27,B993,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B993=1,0,IF($C993>=1,ROUND(OFFSET(Input!$X$27,B993,0,1,1)*AL992,AV_rounding),0))","v":0},{"$f":"IF(B993=1,0,IF(C993=1,ROUND(OFFSET(Input!$W$27,B993,0,1,1)*AVERAGE($AI$5,$AL$5:$AL991),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),OFFSET(Input!$G$27,B993,0,1,1)-AE993,0)","v":0},{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),MIN(OFFSET(Input!$G$27,B993,0,1,1),AP992),0)","v":0},0,0,0,0,0,0,0,-121529353.147101,-121701998.147101,-122002148.10636,-122002148.10636,{"$f":"IF(A993=\"\",\"\",AL993-ROUND(AL993*OFFSET(Input!$S$27,$B993,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A993=\"\",\"\",ROUND(AP993*(1-OFFSET(Input!$T$27,MIN(B993,10),0,1,1)),2*FEE_rounding))","v":-122002148.10636},-116502148.10636,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A993=1,PMF_1st=0),0,ROUND(IF(A993=1,AI993,AL992)*OFFSET(Input!$O$27,IF(A993=121,-1,0)+MIN(B993,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A993=1,PMF_1st=0),0,IF(SUM($K$5:$L993)-$AU992>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B992,B993),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C993-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[990,83,6,null,122,{"$f":"IF(A994=\"\",\"\",IF(A994=1,Age_Full_Month,IF(F993=11,0,F993+1)))","v":5},122,0,{"$f":"IF(A994=\"\",\"\",IF(AND(F994=11,G994=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H994-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C994-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B994,99),0,1,1)*K994,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E994,0,1,1)*L994,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*M994,FEE_rounding)","v":0},0,0,{"$f":"IF(C994>=1,ROUND(K994*OFFSET(Input!$U$27,B994,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B994=1,0,IF($C994>=1,ROUND(OFFSET(Input!$X$27,B994,0,1,1)*AL993,AV_rounding),0))","v":0},{"$f":"IF(B994=1,0,IF(C994=1,ROUND(OFFSET(Input!$W$27,B994,0,1,1)*AVERAGE($AI$5,$AL$5:$AL992),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),OFFSET(Input!$G$27,B994,0,1,1)-AE994,0)","v":0},{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),MIN(OFFSET(Input!$G$27,B994,0,1,1),AP993),0)","v":0},0,0,0,0,0,0,0,-122002148.10636,-122174793.10636,-122476109.105536,-122476109.105536,{"$f":"IF(A994=\"\",\"\",AL994-ROUND(AL994*OFFSET(Input!$S$27,$B994,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A994=\"\",\"\",ROUND(AP994*(1-OFFSET(Input!$T$27,MIN(B994,10),0,1,1)),2*FEE_rounding))","v":-122476109.105536},-116976109.105536,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A994=1,PMF_1st=0),0,ROUND(IF(A994=1,AI994,AL993)*OFFSET(Input!$O$27,IF(A994=121,-1,0)+MIN(B994,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A994=1,PMF_1st=0),0,IF(SUM($K$5:$L994)-$AU993>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B993,B994),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C994-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[991,83,7,null,122,{"$f":"IF(A995=\"\",\"\",IF(A995=1,Age_Full_Month,IF(F994=11,0,F994+1)))","v":6},122,0,{"$f":"IF(A995=\"\",\"\",IF(AND(F995=11,G995=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H995-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C995-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B995,99),0,1,1)*K995,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E995,0,1,1)*L995,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*M995,FEE_rounding)","v":0},0,0,{"$f":"IF(C995>=1,ROUND(K995*OFFSET(Input!$U$27,B995,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B995=1,0,IF($C995>=1,ROUND(OFFSET(Input!$X$27,B995,0,1,1)*AL994,AV_rounding),0))","v":0},{"$f":"IF(B995=1,0,IF(C995=1,ROUND(OFFSET(Input!$W$27,B995,0,1,1)*AVERAGE($AI$5,$AL$5:$AL993),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),OFFSET(Input!$G$27,B995,0,1,1)-AE995,0)","v":0},{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),MIN(OFFSET(Input!$G$27,B995,0,1,1),AP994),0)","v":0},0,0,0,0,0,0,0,-122476109.105536,-122648754.105536,-122951239.02039699,-122951239.02039699,{"$f":"IF(A995=\"\",\"\",AL995-ROUND(AL995*OFFSET(Input!$S$27,$B995,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A995=\"\",\"\",ROUND(AP995*(1-OFFSET(Input!$T$27,MIN(B995,10),0,1,1)),2*FEE_rounding))","v":-122951239.02039699},-117451239.02039699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A995=1,PMF_1st=0),0,ROUND(IF(A995=1,AI995,AL994)*OFFSET(Input!$O$27,IF(A995=121,-1,0)+MIN(B995,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A995=1,PMF_1st=0),0,IF(SUM($K$5:$L995)-$AU994>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B994,B995),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C995-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[992,83,8,null,122,{"$f":"IF(A996=\"\",\"\",IF(A996=1,Age_Full_Month,IF(F995=11,0,F995+1)))","v":7},122,0,{"$f":"IF(A996=\"\",\"\",IF(AND(F996=11,G996=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H996-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C996-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B996,99),0,1,1)*K996,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E996,0,1,1)*L996,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*M996,FEE_rounding)","v":0},0,0,{"$f":"IF(C996>=1,ROUND(K996*OFFSET(Input!$U$27,B996,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B996=1,0,IF($C996>=1,ROUND(OFFSET(Input!$X$27,B996,0,1,1)*AL995,AV_rounding),0))","v":0},{"$f":"IF(B996=1,0,IF(C996=1,ROUND(OFFSET(Input!$W$27,B996,0,1,1)*AVERAGE($AI$5,$AL$5:$AL994),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),OFFSET(Input!$G$27,B996,0,1,1)-AE996,0)","v":0},{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),MIN(OFFSET(Input!$G$27,B996,0,1,1),AP995),0)","v":0},0,0,0,0,0,0,0,-122951239.02039699,-123123884.02039699,-123427540.733805,-123427540.733805,{"$f":"IF(A996=\"\",\"\",AL996-ROUND(AL996*OFFSET(Input!$S$27,$B996,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A996=\"\",\"\",ROUND(AP996*(1-OFFSET(Input!$T$27,MIN(B996,10),0,1,1)),2*FEE_rounding))","v":-123427540.733805},-117927540.733805,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A996=1,PMF_1st=0),0,ROUND(IF(A996=1,AI996,AL995)*OFFSET(Input!$O$27,IF(A996=121,-1,0)+MIN(B996,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A996=1,PMF_1st=0),0,IF(SUM($K$5:$L996)-$AU995>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B995,B996),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C996-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[993,83,9,null,122,{"$f":"IF(A997=\"\",\"\",IF(A997=1,Age_Full_Month,IF(F996=11,0,F996+1)))","v":8},122,0,{"$f":"IF(A997=\"\",\"\",IF(AND(F997=11,G997=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H997-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C997-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B997,99),0,1,1)*K997,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E997,0,1,1)*L997,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*M997,FEE_rounding)","v":0},0,0,{"$f":"IF(C997>=1,ROUND(K997*OFFSET(Input!$U$27,B997,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B997=1,0,IF($C997>=1,ROUND(OFFSET(Input!$X$27,B997,0,1,1)*AL996,AV_rounding),0))","v":0},{"$f":"IF(B997=1,0,IF(C997=1,ROUND(OFFSET(Input!$W$27,B997,0,1,1)*AVERAGE($AI$5,$AL$5:$AL995),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),OFFSET(Input!$G$27,B997,0,1,1)-AE997,0)","v":0},{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),MIN(OFFSET(Input!$G$27,B997,0,1,1),AP996),0)","v":0},0,0,0,0,0,0,0,-123427540.733805,-123600185.733805,-123905017.135731,-123905017.135731,{"$f":"IF(A997=\"\",\"\",AL997-ROUND(AL997*OFFSET(Input!$S$27,$B997,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A997=\"\",\"\",ROUND(AP997*(1-OFFSET(Input!$T$27,MIN(B997,10),0,1,1)),2*FEE_rounding))","v":-123905017.135731},-118405017.135731,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A997=1,PMF_1st=0),0,ROUND(IF(A997=1,AI997,AL996)*OFFSET(Input!$O$27,IF(A997=121,-1,0)+MIN(B997,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A997=1,PMF_1st=0),0,IF(SUM($K$5:$L997)-$AU996>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B996,B997),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C997-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[994,83,10,null,122,{"$f":"IF(A998=\"\",\"\",IF(A998=1,Age_Full_Month,IF(F997=11,0,F997+1)))","v":9},122,0,{"$f":"IF(A998=\"\",\"\",IF(AND(F998=11,G998=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H998-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C998-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B998,99),0,1,1)*K998,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E998,0,1,1)*L998,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*M998,FEE_rounding)","v":0},0,0,{"$f":"IF(C998>=1,ROUND(K998*OFFSET(Input!$U$27,B998,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B998=1,0,IF($C998>=1,ROUND(OFFSET(Input!$X$27,B998,0,1,1)*AL997,AV_rounding),0))","v":0},{"$f":"IF(B998=1,0,IF(C998=1,ROUND(OFFSET(Input!$W$27,B998,0,1,1)*AVERAGE($AI$5,$AL$5:$AL996),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),OFFSET(Input!$G$27,B998,0,1,1)-AE998,0)","v":0},{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),MIN(OFFSET(Input!$G$27,B998,0,1,1),AP997),0)","v":0},0,0,0,0,0,0,0,-123905017.135731,-124077662.135731,-124383671.123274,-124383671.123274,{"$f":"IF(A998=\"\",\"\",AL998-ROUND(AL998*OFFSET(Input!$S$27,$B998,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A998=\"\",\"\",ROUND(AP998*(1-OFFSET(Input!$T$27,MIN(B998,10),0,1,1)),2*FEE_rounding))","v":-124383671.123274},-118883671.123274,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A998=1,PMF_1st=0),0,ROUND(IF(A998=1,AI998,AL997)*OFFSET(Input!$O$27,IF(A998=121,-1,0)+MIN(B998,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A998=1,PMF_1st=0),0,IF(SUM($K$5:$L998)-$AU997>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B997,B998),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C998-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[995,83,11,null,122,{"$f":"IF(A999=\"\",\"\",IF(A999=1,Age_Full_Month,IF(F998=11,0,F998+1)))","v":10},122,0,{"$f":"IF(A999=\"\",\"\",IF(AND(F999=11,G999=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H999-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C999-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B999,99),0,1,1)*K999,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E999,0,1,1)*L999,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*M999,FEE_rounding)","v":0},0,0,{"$f":"IF(C999>=1,ROUND(K999*OFFSET(Input!$U$27,B999,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B999=1,0,IF($C999>=1,ROUND(OFFSET(Input!$X$27,B999,0,1,1)*AL998,AV_rounding),0))","v":0},{"$f":"IF(B999=1,0,IF(C999=1,ROUND(OFFSET(Input!$W$27,B999,0,1,1)*AVERAGE($AI$5,$AL$5:$AL997),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),OFFSET(Input!$G$27,B999,0,1,1)-AE999,0)","v":0},{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),MIN(OFFSET(Input!$G$27,B999,0,1,1),AP998),0)","v":0},0,0,0,0,0,0,0,-124383671.123274,-124556316.123274,-124863505.600678,-124863505.600678,{"$f":"IF(A999=\"\",\"\",AL999-ROUND(AL999*OFFSET(Input!$S$27,$B999,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A999=\"\",\"\",ROUND(AP999*(1-OFFSET(Input!$T$27,MIN(B999,10),0,1,1)),2*FEE_rounding))","v":-124863505.600678},-119363505.600678,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A999=1,PMF_1st=0),0,ROUND(IF(A999=1,AI999,AL998)*OFFSET(Input!$O$27,IF(A999=121,-1,0)+MIN(B999,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A999=1,PMF_1st=0),0,IF(SUM($K$5:$L999)-$AU998>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B998,B999),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C999-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[996,83,12,null,122,{"$f":"IF(A1000=\"\",\"\",IF(A1000=1,Age_Full_Month,IF(F999=11,0,F999+1)))","v":11},122,0,{"$f":"IF(A1000=\"\",\"\",IF(AND(F1000=11,G1000=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1000-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1000-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1000,99),0,1,1)*K1000,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1000,0,1,1)*L1000,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*M1000,FEE_rounding)","v":0},0,0,{"$f":"IF(C1000>=1,ROUND(K1000*OFFSET(Input!$U$27,B1000,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1000=1,0,IF($C1000>=1,ROUND(OFFSET(Input!$X$27,B1000,0,1,1)*AL999,AV_rounding),0))","v":0},{"$f":"IF(B1000=1,0,IF(C1000=1,ROUND(OFFSET(Input!$W$27,B1000,0,1,1)*AVERAGE($AI$5,$AL$5:$AL998),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),OFFSET(Input!$G$27,B1000,0,1,1)-AE1000,0)","v":0},{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1000,0,1,1),AP999),0)","v":0},0,0,0,0,0,0,0,-124863505.600678,-125036150.600678,-125344523.47935,-125344523.47935,{"$f":"IF(A1000=\"\",\"\",AL1000-ROUND(AL1000*OFFSET(Input!$S$27,$B1000,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1000=\"\",\"\",ROUND(AP1000*(1-OFFSET(Input!$T$27,MIN(B1000,10),0,1,1)),2*FEE_rounding))","v":-125344523.47935},-119844523.47935,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1000=1,PMF_1st=0),0,ROUND(IF(A1000=1,AI1000,AL999)*OFFSET(Input!$O$27,IF(A1000=121,-1,0)+MIN(B1000,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1000=1,PMF_1st=0),0,IF(SUM($K$5:$L1000)-$AU999>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B999,B1000),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1000-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[997,84,1,null,123,{"$f":"IF(A1001=\"\",\"\",IF(A1001=1,Age_Full_Month,IF(F1000=11,0,F1000+1)))","v":0},123,0,{"$f":"IF(A1001=\"\",\"\",IF(AND(F1001=11,G1001=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1001-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1001-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1001,99),0,1,1)*K1001,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1001,0,1,1)*L1001,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*M1001,FEE_rounding)","v":0},0,0,{"$f":"IF(C1001>=1,ROUND(K1001*OFFSET(Input!$U$27,B1001,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1001=1,0,IF($C1001>=1,ROUND(OFFSET(Input!$X$27,B1001,0,1,1)*AL1000,AV_rounding),0))","v":0},{"$f":"IF(B1001=1,0,IF(C1001=1,ROUND(OFFSET(Input!$W$27,B1001,0,1,1)*AVERAGE($AI$5,$AL$5:$AL999),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),OFFSET(Input!$G$27,B1001,0,1,1)-AE1001,0)","v":0},{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1001,0,1,1),AP1000),0)","v":0},0,0,0,0,0,0,0,-125344523.47935,-125517168.47935,-125826727.677876,-125826727.677876,{"$f":"IF(A1001=\"\",\"\",AL1001-ROUND(AL1001*OFFSET(Input!$S$27,$B1001,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1001=\"\",\"\",ROUND(AP1001*(1-OFFSET(Input!$T$27,MIN(B1001,10),0,1,1)),2*FEE_rounding))","v":-125826727.677876},-120326727.677876,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1001=1,PMF_1st=0),0,ROUND(IF(A1001=1,AI1001,AL1000)*OFFSET(Input!$O$27,IF(A1001=121,-1,0)+MIN(B1001,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1001=1,PMF_1st=0),0,IF(SUM($K$5:$L1001)-$AU1000>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1000,B1001),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1001-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[998,84,2,null,123,{"$f":"IF(A1002=\"\",\"\",IF(A1002=1,Age_Full_Month,IF(F1001=11,0,F1001+1)))","v":1},123,0,{"$f":"IF(A1002=\"\",\"\",IF(AND(F1002=11,G1002=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1002-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1002-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1002,99),0,1,1)*K1002,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1002,0,1,1)*L1002,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*M1002,FEE_rounding)","v":0},0,0,{"$f":"IF(C1002>=1,ROUND(K1002*OFFSET(Input!$U$27,B1002,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1002=1,0,IF($C1002>=1,ROUND(OFFSET(Input!$X$27,B1002,0,1,1)*AL1001,AV_rounding),0))","v":0},{"$f":"IF(B1002=1,0,IF(C1002=1,ROUND(OFFSET(Input!$W$27,B1002,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1000),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),OFFSET(Input!$G$27,B1002,0,1,1)-AE1002,0)","v":0},{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1002,0,1,1),AP1001),0)","v":0},0,0,0,0,0,0,0,-125826727.677876,-125999372.677876,-126310121.122041,-126310121.122041,{"$f":"IF(A1002=\"\",\"\",AL1002-ROUND(AL1002*OFFSET(Input!$S$27,$B1002,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1002=\"\",\"\",ROUND(AP1002*(1-OFFSET(Input!$T$27,MIN(B1002,10),0,1,1)),2*FEE_rounding))","v":-126310121.122041},-120810121.122041,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1002=1,PMF_1st=0),0,ROUND(IF(A1002=1,AI1002,AL1001)*OFFSET(Input!$O$27,IF(A1002=121,-1,0)+MIN(B1002,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1002=1,PMF_1st=0),0,IF(SUM($K$5:$L1002)-$AU1001>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1001,B1002),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1002-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[999,84,3,null,123,{"$f":"IF(A1003=\"\",\"\",IF(A1003=1,Age_Full_Month,IF(F1002=11,0,F1002+1)))","v":2},123,0,{"$f":"IF(A1003=\"\",\"\",IF(AND(F1003=11,G1003=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1003-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1003-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1003,99),0,1,1)*K1003,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1003,0,1,1)*L1003,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*M1003,FEE_rounding)","v":0},0,0,{"$f":"IF(C1003>=1,ROUND(K1003*OFFSET(Input!$U$27,B1003,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1003=1,0,IF($C1003>=1,ROUND(OFFSET(Input!$X$27,B1003,0,1,1)*AL1002,AV_rounding),0))","v":0},{"$f":"IF(B1003=1,0,IF(C1003=1,ROUND(OFFSET(Input!$W$27,B1003,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1001),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),OFFSET(Input!$G$27,B1003,0,1,1)-AE1003,0)","v":0},{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1003,0,1,1),AP1002),0)","v":0},0,0,0,0,0,0,0,-126310121.122041,-126482766.122041,-126794706.744845,-126794706.744845,{"$f":"IF(A1003=\"\",\"\",AL1003-ROUND(AL1003*OFFSET(Input!$S$27,$B1003,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1003=\"\",\"\",ROUND(AP1003*(1-OFFSET(Input!$T$27,MIN(B1003,10),0,1,1)),2*FEE_rounding))","v":-126794706.744845},-121294706.744845,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1003=1,PMF_1st=0),0,ROUND(IF(A1003=1,AI1003,AL1002)*OFFSET(Input!$O$27,IF(A1003=121,-1,0)+MIN(B1003,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1003=1,PMF_1st=0),0,IF(SUM($K$5:$L1003)-$AU1002>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1002,B1003),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1003-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1000,84,4,null,123,{"$f":"IF(A1004=\"\",\"\",IF(A1004=1,Age_Full_Month,IF(F1003=11,0,F1003+1)))","v":3},123,0,{"$f":"IF(A1004=\"\",\"\",IF(AND(F1004=11,G1004=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1004-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1004-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1004,99),0,1,1)*K1004,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1004,0,1,1)*L1004,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*M1004,FEE_rounding)","v":0},0,0,{"$f":"IF(C1004>=1,ROUND(K1004*OFFSET(Input!$U$27,B1004,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1004=1,0,IF($C1004>=1,ROUND(OFFSET(Input!$X$27,B1004,0,1,1)*AL1003,AV_rounding),0))","v":0},{"$f":"IF(B1004=1,0,IF(C1004=1,ROUND(OFFSET(Input!$W$27,B1004,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1002),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),OFFSET(Input!$G$27,B1004,0,1,1)-AE1004,0)","v":0},{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1004,0,1,1),AP1003),0)","v":0},0,0,0,0,0,0,0,-126794706.744845,-126967351.744845,-127280487.486523,-127280487.486523,{"$f":"IF(A1004=\"\",\"\",AL1004-ROUND(AL1004*OFFSET(Input!$S$27,$B1004,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1004=\"\",\"\",ROUND(AP1004*(1-OFFSET(Input!$T$27,MIN(B1004,10),0,1,1)),2*FEE_rounding))","v":-127280487.486523},-121780487.486523,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1004=1,PMF_1st=0),0,ROUND(IF(A1004=1,AI1004,AL1003)*OFFSET(Input!$O$27,IF(A1004=121,-1,0)+MIN(B1004,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1004=1,PMF_1st=0),0,IF(SUM($K$5:$L1004)-$AU1003>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1003,B1004),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1004-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1001,84,5,null,123,{"$f":"IF(A1005=\"\",\"\",IF(A1005=1,Age_Full_Month,IF(F1004=11,0,F1004+1)))","v":4},123,0,{"$f":"IF(A1005=\"\",\"\",IF(AND(F1005=11,G1005=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1005-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1005-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1005,99),0,1,1)*K1005,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1005,0,1,1)*L1005,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*M1005,FEE_rounding)","v":0},0,0,{"$f":"IF(C1005>=1,ROUND(K1005*OFFSET(Input!$U$27,B1005,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1005=1,0,IF($C1005>=1,ROUND(OFFSET(Input!$X$27,B1005,0,1,1)*AL1004,AV_rounding),0))","v":0},{"$f":"IF(B1005=1,0,IF(C1005=1,ROUND(OFFSET(Input!$W$27,B1005,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1003),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),OFFSET(Input!$G$27,B1005,0,1,1)-AE1005,0)","v":0},{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1005,0,1,1),AP1004),0)","v":0},0,0,0,0,0,0,0,-127280487.486523,-127453132.486523,-127767466.29456,-127767466.29456,{"$f":"IF(A1005=\"\",\"\",AL1005-ROUND(AL1005*OFFSET(Input!$S$27,$B1005,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1005=\"\",\"\",ROUND(AP1005*(1-OFFSET(Input!$T$27,MIN(B1005,10),0,1,1)),2*FEE_rounding))","v":-127767466.29456},-122267466.29456,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1005=1,PMF_1st=0),0,ROUND(IF(A1005=1,AI1005,AL1004)*OFFSET(Input!$O$27,IF(A1005=121,-1,0)+MIN(B1005,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1005=1,PMF_1st=0),0,IF(SUM($K$5:$L1005)-$AU1004>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1004,B1005),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1005-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1002,84,6,null,123,{"$f":"IF(A1006=\"\",\"\",IF(A1006=1,Age_Full_Month,IF(F1005=11,0,F1005+1)))","v":5},123,0,{"$f":"IF(A1006=\"\",\"\",IF(AND(F1006=11,G1006=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1006-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1006-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1006,99),0,1,1)*K1006,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1006,0,1,1)*L1006,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*M1006,FEE_rounding)","v":0},0,0,{"$f":"IF(C1006>=1,ROUND(K1006*OFFSET(Input!$U$27,B1006,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1006=1,0,IF($C1006>=1,ROUND(OFFSET(Input!$X$27,B1006,0,1,1)*AL1005,AV_rounding),0))","v":0},{"$f":"IF(B1006=1,0,IF(C1006=1,ROUND(OFFSET(Input!$W$27,B1006,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1004),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),OFFSET(Input!$G$27,B1006,0,1,1)-AE1006,0)","v":0},{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1006,0,1,1),AP1005),0)","v":0},0,0,0,0,0,0,0,-127767466.29456,-127940111.29456,-128255646.123711,-128255646.123711,{"$f":"IF(A1006=\"\",\"\",AL1006-ROUND(AL1006*OFFSET(Input!$S$27,$B1006,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1006=\"\",\"\",ROUND(AP1006*(1-OFFSET(Input!$T$27,MIN(B1006,10),0,1,1)),2*FEE_rounding))","v":-128255646.123711},-122755646.123711,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1006=1,PMF_1st=0),0,ROUND(IF(A1006=1,AI1006,AL1005)*OFFSET(Input!$O$27,IF(A1006=121,-1,0)+MIN(B1006,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1006=1,PMF_1st=0),0,IF(SUM($K$5:$L1006)-$AU1005>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1005,B1006),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1006-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1003,84,7,null,123,{"$f":"IF(A1007=\"\",\"\",IF(A1007=1,Age_Full_Month,IF(F1006=11,0,F1006+1)))","v":6},123,0,{"$f":"IF(A1007=\"\",\"\",IF(AND(F1007=11,G1007=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1007-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1007-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1007,99),0,1,1)*K1007,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1007,0,1,1)*L1007,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*M1007,FEE_rounding)","v":0},0,0,{"$f":"IF(C1007>=1,ROUND(K1007*OFFSET(Input!$U$27,B1007,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1007=1,0,IF($C1007>=1,ROUND(OFFSET(Input!$X$27,B1007,0,1,1)*AL1006,AV_rounding),0))","v":0},{"$f":"IF(B1007=1,0,IF(C1007=1,ROUND(OFFSET(Input!$W$27,B1007,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1005),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),OFFSET(Input!$G$27,B1007,0,1,1)-AE1007,0)","v":0},{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1007,0,1,1),AP1006),0)","v":0},0,0,0,0,0,0,0,-128255646.123711,-128428291.123711,-128745029.93601801,-128745029.93601801,{"$f":"IF(A1007=\"\",\"\",AL1007-ROUND(AL1007*OFFSET(Input!$S$27,$B1007,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1007=\"\",\"\",ROUND(AP1007*(1-OFFSET(Input!$T$27,MIN(B1007,10),0,1,1)),2*FEE_rounding))","v":-128745029.93601801},-123245029.93601801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1007=1,PMF_1st=0),0,ROUND(IF(A1007=1,AI1007,AL1006)*OFFSET(Input!$O$27,IF(A1007=121,-1,0)+MIN(B1007,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1007=1,PMF_1st=0),0,IF(SUM($K$5:$L1007)-$AU1006>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1006,B1007),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1007-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1004,84,8,null,123,{"$f":"IF(A1008=\"\",\"\",IF(A1008=1,Age_Full_Month,IF(F1007=11,0,F1007+1)))","v":7},123,0,{"$f":"IF(A1008=\"\",\"\",IF(AND(F1008=11,G1008=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1008-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1008-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1008,99),0,1,1)*K1008,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1008,0,1,1)*L1008,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*M1008,FEE_rounding)","v":0},0,0,{"$f":"IF(C1008>=1,ROUND(K1008*OFFSET(Input!$U$27,B1008,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1008=1,0,IF($C1008>=1,ROUND(OFFSET(Input!$X$27,B1008,0,1,1)*AL1007,AV_rounding),0))","v":0},{"$f":"IF(B1008=1,0,IF(C1008=1,ROUND(OFFSET(Input!$W$27,B1008,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1006),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),OFFSET(Input!$G$27,B1008,0,1,1)-AE1008,0)","v":0},{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1008,0,1,1),AP1007),0)","v":0},0,0,0,0,0,0,0,-128745029.93601801,-128917674.93601801,-129235620.700828,-129235620.700828,{"$f":"IF(A1008=\"\",\"\",AL1008-ROUND(AL1008*OFFSET(Input!$S$27,$B1008,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1008=\"\",\"\",ROUND(AP1008*(1-OFFSET(Input!$T$27,MIN(B1008,10),0,1,1)),2*FEE_rounding))","v":-129235620.700828},-123735620.700828,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1008=1,PMF_1st=0),0,ROUND(IF(A1008=1,AI1008,AL1007)*OFFSET(Input!$O$27,IF(A1008=121,-1,0)+MIN(B1008,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1008=1,PMF_1st=0),0,IF(SUM($K$5:$L1008)-$AU1007>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1007,B1008),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1008-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1005,84,9,null,123,{"$f":"IF(A1009=\"\",\"\",IF(A1009=1,Age_Full_Month,IF(F1008=11,0,F1008+1)))","v":8},123,0,{"$f":"IF(A1009=\"\",\"\",IF(AND(F1009=11,G1009=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1009-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1009-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1009,99),0,1,1)*K1009,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1009,0,1,1)*L1009,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*M1009,FEE_rounding)","v":0},0,0,{"$f":"IF(C1009>=1,ROUND(K1009*OFFSET(Input!$U$27,B1009,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1009=1,0,IF($C1009>=1,ROUND(OFFSET(Input!$X$27,B1009,0,1,1)*AL1008,AV_rounding),0))","v":0},{"$f":"IF(B1009=1,0,IF(C1009=1,ROUND(OFFSET(Input!$W$27,B1009,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1007),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),OFFSET(Input!$G$27,B1009,0,1,1)-AE1009,0)","v":0},{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1009,0,1,1),AP1008),0)","v":0},0,0,0,0,0,0,0,-129235620.700828,-129408265.700828,-129727421.394812,-129727421.394812,{"$f":"IF(A1009=\"\",\"\",AL1009-ROUND(AL1009*OFFSET(Input!$S$27,$B1009,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1009=\"\",\"\",ROUND(AP1009*(1-OFFSET(Input!$T$27,MIN(B1009,10),0,1,1)),2*FEE_rounding))","v":-129727421.394812},-124227421.394812,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1009=1,PMF_1st=0),0,ROUND(IF(A1009=1,AI1009,AL1008)*OFFSET(Input!$O$27,IF(A1009=121,-1,0)+MIN(B1009,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1009=1,PMF_1st=0),0,IF(SUM($K$5:$L1009)-$AU1008>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1008,B1009),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1009-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1006,84,10,null,123,{"$f":"IF(A1010=\"\",\"\",IF(A1010=1,Age_Full_Month,IF(F1009=11,0,F1009+1)))","v":9},123,0,{"$f":"IF(A1010=\"\",\"\",IF(AND(F1010=11,G1010=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1010-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1010-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1010,99),0,1,1)*K1010,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1010,0,1,1)*L1010,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*M1010,FEE_rounding)","v":0},0,0,{"$f":"IF(C1010>=1,ROUND(K1010*OFFSET(Input!$U$27,B1010,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1010=1,0,IF($C1010>=1,ROUND(OFFSET(Input!$X$27,B1010,0,1,1)*AL1009,AV_rounding),0))","v":0},{"$f":"IF(B1010=1,0,IF(C1010=1,ROUND(OFFSET(Input!$W$27,B1010,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1008),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),OFFSET(Input!$G$27,B1010,0,1,1)-AE1010,0)","v":0},{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1010,0,1,1),AP1009),0)","v":0},0,0,0,0,0,0,0,-129727421.394812,-129900066.394812,-130220435.001982,-130220435.001982,{"$f":"IF(A1010=\"\",\"\",AL1010-ROUND(AL1010*OFFSET(Input!$S$27,$B1010,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1010=\"\",\"\",ROUND(AP1010*(1-OFFSET(Input!$T$27,MIN(B1010,10),0,1,1)),2*FEE_rounding))","v":-130220435.001982},-124720435.001982,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1010=1,PMF_1st=0),0,ROUND(IF(A1010=1,AI1010,AL1009)*OFFSET(Input!$O$27,IF(A1010=121,-1,0)+MIN(B1010,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1010=1,PMF_1st=0),0,IF(SUM($K$5:$L1010)-$AU1009>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1009,B1010),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1010-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1007,84,11,null,123,{"$f":"IF(A1011=\"\",\"\",IF(A1011=1,Age_Full_Month,IF(F1010=11,0,F1010+1)))","v":10},123,0,{"$f":"IF(A1011=\"\",\"\",IF(AND(F1011=11,G1011=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1011-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1011-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1011,99),0,1,1)*K1011,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1011,0,1,1)*L1011,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*M1011,FEE_rounding)","v":0},0,0,{"$f":"IF(C1011>=1,ROUND(K1011*OFFSET(Input!$U$27,B1011,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1011=1,0,IF($C1011>=1,ROUND(OFFSET(Input!$X$27,B1011,0,1,1)*AL1010,AV_rounding),0))","v":0},{"$f":"IF(B1011=1,0,IF(C1011=1,ROUND(OFFSET(Input!$W$27,B1011,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1009),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),OFFSET(Input!$G$27,B1011,0,1,1)-AE1011,0)","v":0},{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1011,0,1,1),AP1010),0)","v":0},0,0,0,0,0,0,0,-130220435.001982,-130393080.001982,-130714664.513708,-130714664.513708,{"$f":"IF(A1011=\"\",\"\",AL1011-ROUND(AL1011*OFFSET(Input!$S$27,$B1011,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1011=\"\",\"\",ROUND(AP1011*(1-OFFSET(Input!$T$27,MIN(B1011,10),0,1,1)),2*FEE_rounding))","v":-130714664.513708},-125214664.513708,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1011=1,PMF_1st=0),0,ROUND(IF(A1011=1,AI1011,AL1010)*OFFSET(Input!$O$27,IF(A1011=121,-1,0)+MIN(B1011,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1011=1,PMF_1st=0),0,IF(SUM($K$5:$L1011)-$AU1010>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1010,B1011),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1011-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1008,84,12,null,123,{"$f":"IF(A1012=\"\",\"\",IF(A1012=1,Age_Full_Month,IF(F1011=11,0,F1011+1)))","v":11},123,0,{"$f":"IF(A1012=\"\",\"\",IF(AND(F1012=11,G1012=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1012-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1012-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1012,99),0,1,1)*K1012,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1012,0,1,1)*L1012,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*M1012,FEE_rounding)","v":0},0,0,{"$f":"IF(C1012>=1,ROUND(K1012*OFFSET(Input!$U$27,B1012,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1012=1,0,IF($C1012>=1,ROUND(OFFSET(Input!$X$27,B1012,0,1,1)*AL1011,AV_rounding),0))","v":0},{"$f":"IF(B1012=1,0,IF(C1012=1,ROUND(OFFSET(Input!$W$27,B1012,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1010),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),OFFSET(Input!$G$27,B1012,0,1,1)-AE1012,0)","v":0},{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1012,0,1,1),AP1011),0)","v":0},0,0,0,0,0,0,0,-130714664.513708,-130887309.513708,-131210112.92873999,-131210112.92873999,{"$f":"IF(A1012=\"\",\"\",AL1012-ROUND(AL1012*OFFSET(Input!$S$27,$B1012,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1012=\"\",\"\",ROUND(AP1012*(1-OFFSET(Input!$T$27,MIN(B1012,10),0,1,1)),2*FEE_rounding))","v":-131210112.92873999},-125710112.92873999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1012=1,PMF_1st=0),0,ROUND(IF(A1012=1,AI1012,AL1011)*OFFSET(Input!$O$27,IF(A1012=121,-1,0)+MIN(B1012,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1012=1,PMF_1st=0),0,IF(SUM($K$5:$L1012)-$AU1011>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1011,B1012),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1012-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1009,85,1,null,124,{"$f":"IF(A1013=\"\",\"\",IF(A1013=1,Age_Full_Month,IF(F1012=11,0,F1012+1)))","v":0},124,0,{"$f":"IF(A1013=\"\",\"\",IF(AND(F1013=11,G1013=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1013-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1013-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1013,99),0,1,1)*K1013,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1013,0,1,1)*L1013,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*M1013,FEE_rounding)","v":0},0,0,{"$f":"IF(C1013>=1,ROUND(K1013*OFFSET(Input!$U$27,B1013,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1013=1,0,IF($C1013>=1,ROUND(OFFSET(Input!$X$27,B1013,0,1,1)*AL1012,AV_rounding),0))","v":0},{"$f":"IF(B1013=1,0,IF(C1013=1,ROUND(OFFSET(Input!$W$27,B1013,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1011),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),OFFSET(Input!$G$27,B1013,0,1,1)-AE1013,0)","v":0},{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1013,0,1,1),AP1012),0)","v":0},0,0,0,0,0,0,0,-131210112.92873999,-131382757.92873999,-131706783.253222,-131706783.253222,{"$f":"IF(A1013=\"\",\"\",AL1013-ROUND(AL1013*OFFSET(Input!$S$27,$B1013,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1013=\"\",\"\",ROUND(AP1013*(1-OFFSET(Input!$T$27,MIN(B1013,10),0,1,1)),2*FEE_rounding))","v":-131706783.253222},-126206783.253222,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1013=1,PMF_1st=0),0,ROUND(IF(A1013=1,AI1013,AL1012)*OFFSET(Input!$O$27,IF(A1013=121,-1,0)+MIN(B1013,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1013=1,PMF_1st=0),0,IF(SUM($K$5:$L1013)-$AU1012>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1012,B1013),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1013-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1010,85,2,null,124,{"$f":"IF(A1014=\"\",\"\",IF(A1014=1,Age_Full_Month,IF(F1013=11,0,F1013+1)))","v":1},124,0,{"$f":"IF(A1014=\"\",\"\",IF(AND(F1014=11,G1014=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1014-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1014-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1014,99),0,1,1)*K1014,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1014,0,1,1)*L1014,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*M1014,FEE_rounding)","v":0},0,0,{"$f":"IF(C1014>=1,ROUND(K1014*OFFSET(Input!$U$27,B1014,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1014=1,0,IF($C1014>=1,ROUND(OFFSET(Input!$X$27,B1014,0,1,1)*AL1013,AV_rounding),0))","v":0},{"$f":"IF(B1014=1,0,IF(C1014=1,ROUND(OFFSET(Input!$W$27,B1014,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1012),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),OFFSET(Input!$G$27,B1014,0,1,1)-AE1014,0)","v":0},{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1014,0,1,1),AP1013),0)","v":0},0,0,0,0,0,0,0,-131706783.253222,-131879428.253222,-132204678.50071201,-132204678.50071201,{"$f":"IF(A1014=\"\",\"\",AL1014-ROUND(AL1014*OFFSET(Input!$S$27,$B1014,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1014=\"\",\"\",ROUND(AP1014*(1-OFFSET(Input!$T$27,MIN(B1014,10),0,1,1)),2*FEE_rounding))","v":-132204678.50071201},-126704678.50071201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1014=1,PMF_1st=0),0,ROUND(IF(A1014=1,AI1014,AL1013)*OFFSET(Input!$O$27,IF(A1014=121,-1,0)+MIN(B1014,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1014=1,PMF_1st=0),0,IF(SUM($K$5:$L1014)-$AU1013>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1013,B1014),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1014-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1011,85,3,null,124,{"$f":"IF(A1015=\"\",\"\",IF(A1015=1,Age_Full_Month,IF(F1014=11,0,F1014+1)))","v":2},124,0,{"$f":"IF(A1015=\"\",\"\",IF(AND(F1015=11,G1015=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1015-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1015-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1015,99),0,1,1)*K1015,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1015,0,1,1)*L1015,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*M1015,FEE_rounding)","v":0},0,0,{"$f":"IF(C1015>=1,ROUND(K1015*OFFSET(Input!$U$27,B1015,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1015=1,0,IF($C1015>=1,ROUND(OFFSET(Input!$X$27,B1015,0,1,1)*AL1014,AV_rounding),0))","v":0},{"$f":"IF(B1015=1,0,IF(C1015=1,ROUND(OFFSET(Input!$W$27,B1015,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1013),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),OFFSET(Input!$G$27,B1015,0,1,1)-AE1015,0)","v":0},{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1015,0,1,1),AP1014),0)","v":0},0,0,0,0,0,0,0,-132204678.50071201,-132377323.50071201,-132703801.69220001,-132703801.69220001,{"$f":"IF(A1015=\"\",\"\",AL1015-ROUND(AL1015*OFFSET(Input!$S$27,$B1015,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1015=\"\",\"\",ROUND(AP1015*(1-OFFSET(Input!$T$27,MIN(B1015,10),0,1,1)),2*FEE_rounding))","v":-132703801.69220001},-127203801.69220001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1015=1,PMF_1st=0),0,ROUND(IF(A1015=1,AI1015,AL1014)*OFFSET(Input!$O$27,IF(A1015=121,-1,0)+MIN(B1015,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1015=1,PMF_1st=0),0,IF(SUM($K$5:$L1015)-$AU1014>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1014,B1015),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1015-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1012,85,4,null,124,{"$f":"IF(A1016=\"\",\"\",IF(A1016=1,Age_Full_Month,IF(F1015=11,0,F1015+1)))","v":3},124,0,{"$f":"IF(A1016=\"\",\"\",IF(AND(F1016=11,G1016=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1016-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1016-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1016,99),0,1,1)*K1016,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1016,0,1,1)*L1016,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*M1016,FEE_rounding)","v":0},0,0,{"$f":"IF(C1016>=1,ROUND(K1016*OFFSET(Input!$U$27,B1016,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1016=1,0,IF($C1016>=1,ROUND(OFFSET(Input!$X$27,B1016,0,1,1)*AL1015,AV_rounding),0))","v":0},{"$f":"IF(B1016=1,0,IF(C1016=1,ROUND(OFFSET(Input!$W$27,B1016,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1014),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),OFFSET(Input!$G$27,B1016,0,1,1)-AE1016,0)","v":0},{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1016,0,1,1),AP1015),0)","v":0},0,0,0,0,0,0,0,-132703801.69220001,-132876446.69220001,-133204155.85612801,-133204155.85612801,{"$f":"IF(A1016=\"\",\"\",AL1016-ROUND(AL1016*OFFSET(Input!$S$27,$B1016,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1016=\"\",\"\",ROUND(AP1016*(1-OFFSET(Input!$T$27,MIN(B1016,10),0,1,1)),2*FEE_rounding))","v":-133204155.85612801},-127704155.85612801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1016=1,PMF_1st=0),0,ROUND(IF(A1016=1,AI1016,AL1015)*OFFSET(Input!$O$27,IF(A1016=121,-1,0)+MIN(B1016,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1016=1,PMF_1st=0),0,IF(SUM($K$5:$L1016)-$AU1015>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1015,B1016),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1016-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1013,85,5,null,124,{"$f":"IF(A1017=\"\",\"\",IF(A1017=1,Age_Full_Month,IF(F1016=11,0,F1016+1)))","v":4},124,0,{"$f":"IF(A1017=\"\",\"\",IF(AND(F1017=11,G1017=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1017-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1017-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1017,99),0,1,1)*K1017,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1017,0,1,1)*L1017,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*M1017,FEE_rounding)","v":0},0,0,{"$f":"IF(C1017>=1,ROUND(K1017*OFFSET(Input!$U$27,B1017,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1017=1,0,IF($C1017>=1,ROUND(OFFSET(Input!$X$27,B1017,0,1,1)*AL1016,AV_rounding),0))","v":0},{"$f":"IF(B1017=1,0,IF(C1017=1,ROUND(OFFSET(Input!$W$27,B1017,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1015),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),OFFSET(Input!$G$27,B1017,0,1,1)-AE1017,0)","v":0},{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1017,0,1,1),AP1016),0)","v":0},0,0,0,0,0,0,0,-133204155.85612801,-133376800.85612801,-133705744.02840599,-133705744.02840599,{"$f":"IF(A1017=\"\",\"\",AL1017-ROUND(AL1017*OFFSET(Input!$S$27,$B1017,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1017=\"\",\"\",ROUND(AP1017*(1-OFFSET(Input!$T$27,MIN(B1017,10),0,1,1)),2*FEE_rounding))","v":-133705744.02840599},-128205744.02840599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1017=1,PMF_1st=0),0,ROUND(IF(A1017=1,AI1017,AL1016)*OFFSET(Input!$O$27,IF(A1017=121,-1,0)+MIN(B1017,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1017=1,PMF_1st=0),0,IF(SUM($K$5:$L1017)-$AU1016>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1016,B1017),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1017-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1014,85,6,null,124,{"$f":"IF(A1018=\"\",\"\",IF(A1018=1,Age_Full_Month,IF(F1017=11,0,F1017+1)))","v":5},124,0,{"$f":"IF(A1018=\"\",\"\",IF(AND(F1018=11,G1018=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1018-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1018-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1018,99),0,1,1)*K1018,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1018,0,1,1)*L1018,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*M1018,FEE_rounding)","v":0},0,0,{"$f":"IF(C1018>=1,ROUND(K1018*OFFSET(Input!$U$27,B1018,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1018=1,0,IF($C1018>=1,ROUND(OFFSET(Input!$X$27,B1018,0,1,1)*AL1017,AV_rounding),0))","v":0},{"$f":"IF(B1018=1,0,IF(C1018=1,ROUND(OFFSET(Input!$W$27,B1018,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1016),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),OFFSET(Input!$G$27,B1018,0,1,1)-AE1018,0)","v":0},{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1018,0,1,1),AP1017),0)","v":0},0,0,0,0,0,0,0,-133705744.02840599,-133878389.02840599,-134208569.25243101,-134208569.25243101,{"$f":"IF(A1018=\"\",\"\",AL1018-ROUND(AL1018*OFFSET(Input!$S$27,$B1018,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1018=\"\",\"\",ROUND(AP1018*(1-OFFSET(Input!$T$27,MIN(B1018,10),0,1,1)),2*FEE_rounding))","v":-134208569.25243101},-128708569.25243101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1018=1,PMF_1st=0),0,ROUND(IF(A1018=1,AI1018,AL1017)*OFFSET(Input!$O$27,IF(A1018=121,-1,0)+MIN(B1018,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1018=1,PMF_1st=0),0,IF(SUM($K$5:$L1018)-$AU1017>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1017,B1018),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1018-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1015,85,7,null,124,{"$f":"IF(A1019=\"\",\"\",IF(A1019=1,Age_Full_Month,IF(F1018=11,0,F1018+1)))","v":6},124,0,{"$f":"IF(A1019=\"\",\"\",IF(AND(F1019=11,G1019=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1019-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1019-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1019,99),0,1,1)*K1019,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1019,0,1,1)*L1019,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*M1019,FEE_rounding)","v":0},0,0,{"$f":"IF(C1019>=1,ROUND(K1019*OFFSET(Input!$U$27,B1019,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1019=1,0,IF($C1019>=1,ROUND(OFFSET(Input!$X$27,B1019,0,1,1)*AL1018,AV_rounding),0))","v":0},{"$f":"IF(B1019=1,0,IF(C1019=1,ROUND(OFFSET(Input!$W$27,B1019,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1017),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),OFFSET(Input!$G$27,B1019,0,1,1)-AE1019,0)","v":0},{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1019,0,1,1),AP1018),0)","v":0},0,0,0,0,0,0,0,-134208569.25243101,-134381214.25243101,-134712634.57910699,-134712634.57910699,{"$f":"IF(A1019=\"\",\"\",AL1019-ROUND(AL1019*OFFSET(Input!$S$27,$B1019,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1019=\"\",\"\",ROUND(AP1019*(1-OFFSET(Input!$T$27,MIN(B1019,10),0,1,1)),2*FEE_rounding))","v":-134712634.57910699},-129212634.57910699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1019=1,PMF_1st=0),0,ROUND(IF(A1019=1,AI1019,AL1018)*OFFSET(Input!$O$27,IF(A1019=121,-1,0)+MIN(B1019,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1019=1,PMF_1st=0),0,IF(SUM($K$5:$L1019)-$AU1018>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1018,B1019),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1019-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1016,85,8,null,124,{"$f":"IF(A1020=\"\",\"\",IF(A1020=1,Age_Full_Month,IF(F1019=11,0,F1019+1)))","v":7},124,0,{"$f":"IF(A1020=\"\",\"\",IF(AND(F1020=11,G1020=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1020-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1020-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1020,99),0,1,1)*K1020,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1020,0,1,1)*L1020,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*M1020,FEE_rounding)","v":0},0,0,{"$f":"IF(C1020>=1,ROUND(K1020*OFFSET(Input!$U$27,B1020,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1020=1,0,IF($C1020>=1,ROUND(OFFSET(Input!$X$27,B1020,0,1,1)*AL1019,AV_rounding),0))","v":0},{"$f":"IF(B1020=1,0,IF(C1020=1,ROUND(OFFSET(Input!$W$27,B1020,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1018),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),OFFSET(Input!$G$27,B1020,0,1,1)-AE1020,0)","v":0},{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1020,0,1,1),AP1019),0)","v":0},0,0,0,0,0,0,0,-134712634.57910699,-134885279.57910699,-135217943.06686199,-135217943.06686199,{"$f":"IF(A1020=\"\",\"\",AL1020-ROUND(AL1020*OFFSET(Input!$S$27,$B1020,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1020=\"\",\"\",ROUND(AP1020*(1-OFFSET(Input!$T$27,MIN(B1020,10),0,1,1)),2*FEE_rounding))","v":-135217943.06686199},-129717943.06686199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1020=1,PMF_1st=0),0,ROUND(IF(A1020=1,AI1020,AL1019)*OFFSET(Input!$O$27,IF(A1020=121,-1,0)+MIN(B1020,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1020=1,PMF_1st=0),0,IF(SUM($K$5:$L1020)-$AU1019>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1019,B1020),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1020-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1017,85,9,null,124,{"$f":"IF(A1021=\"\",\"\",IF(A1021=1,Age_Full_Month,IF(F1020=11,0,F1020+1)))","v":8},124,0,{"$f":"IF(A1021=\"\",\"\",IF(AND(F1021=11,G1021=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1021-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1021-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1021,99),0,1,1)*K1021,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1021,0,1,1)*L1021,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*M1021,FEE_rounding)","v":0},0,0,{"$f":"IF(C1021>=1,ROUND(K1021*OFFSET(Input!$U$27,B1021,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1021=1,0,IF($C1021>=1,ROUND(OFFSET(Input!$X$27,B1021,0,1,1)*AL1020,AV_rounding),0))","v":0},{"$f":"IF(B1021=1,0,IF(C1021=1,ROUND(OFFSET(Input!$W$27,B1021,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1019),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),OFFSET(Input!$G$27,B1021,0,1,1)-AE1021,0)","v":0},{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1021,0,1,1),AP1020),0)","v":0},0,0,0,0,0,0,0,-135217943.06686199,-135390588.06686199,-135724497.78166601,-135724497.78166601,{"$f":"IF(A1021=\"\",\"\",AL1021-ROUND(AL1021*OFFSET(Input!$S$27,$B1021,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1021=\"\",\"\",ROUND(AP1021*(1-OFFSET(Input!$T$27,MIN(B1021,10),0,1,1)),2*FEE_rounding))","v":-135724497.78166601},-130224497.78166601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1021=1,PMF_1st=0),0,ROUND(IF(A1021=1,AI1021,AL1020)*OFFSET(Input!$O$27,IF(A1021=121,-1,0)+MIN(B1021,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1021=1,PMF_1st=0),0,IF(SUM($K$5:$L1021)-$AU1020>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1020,B1021),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1021-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1018,85,10,null,124,{"$f":"IF(A1022=\"\",\"\",IF(A1022=1,Age_Full_Month,IF(F1021=11,0,F1021+1)))","v":9},124,0,{"$f":"IF(A1022=\"\",\"\",IF(AND(F1022=11,G1022=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1022-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1022-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1022,99),0,1,1)*K1022,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1022,0,1,1)*L1022,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*M1022,FEE_rounding)","v":0},0,0,{"$f":"IF(C1022>=1,ROUND(K1022*OFFSET(Input!$U$27,B1022,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1022=1,0,IF($C1022>=1,ROUND(OFFSET(Input!$X$27,B1022,0,1,1)*AL1021,AV_rounding),0))","v":0},{"$f":"IF(B1022=1,0,IF(C1022=1,ROUND(OFFSET(Input!$W$27,B1022,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1020),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),OFFSET(Input!$G$27,B1022,0,1,1)-AE1022,0)","v":0},{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1022,0,1,1),AP1021),0)","v":0},0,0,0,0,0,0,0,-135724497.78166601,-135897142.78166601,-136232301.79705101,-136232301.79705101,{"$f":"IF(A1022=\"\",\"\",AL1022-ROUND(AL1022*OFFSET(Input!$S$27,$B1022,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1022=\"\",\"\",ROUND(AP1022*(1-OFFSET(Input!$T$27,MIN(B1022,10),0,1,1)),2*FEE_rounding))","v":-136232301.79705101},-130732301.79705101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1022=1,PMF_1st=0),0,ROUND(IF(A1022=1,AI1022,AL1021)*OFFSET(Input!$O$27,IF(A1022=121,-1,0)+MIN(B1022,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1022=1,PMF_1st=0),0,IF(SUM($K$5:$L1022)-$AU1021>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1021,B1022),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1022-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1019,85,11,null,124,{"$f":"IF(A1023=\"\",\"\",IF(A1023=1,Age_Full_Month,IF(F1022=11,0,F1022+1)))","v":10},124,0,{"$f":"IF(A1023=\"\",\"\",IF(AND(F1023=11,G1023=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1023-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1023-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1023,99),0,1,1)*K1023,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1023,0,1,1)*L1023,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*M1023,FEE_rounding)","v":0},0,0,{"$f":"IF(C1023>=1,ROUND(K1023*OFFSET(Input!$U$27,B1023,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1023=1,0,IF($C1023>=1,ROUND(OFFSET(Input!$X$27,B1023,0,1,1)*AL1022,AV_rounding),0))","v":0},{"$f":"IF(B1023=1,0,IF(C1023=1,ROUND(OFFSET(Input!$W$27,B1023,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1021),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),OFFSET(Input!$G$27,B1023,0,1,1)-AE1023,0)","v":0},{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1023,0,1,1),AP1022),0)","v":0},0,0,0,0,0,0,0,-136232301.79705101,-136404946.79705101,-136741358.19412899,-136741358.19412899,{"$f":"IF(A1023=\"\",\"\",AL1023-ROUND(AL1023*OFFSET(Input!$S$27,$B1023,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1023=\"\",\"\",ROUND(AP1023*(1-OFFSET(Input!$T$27,MIN(B1023,10),0,1,1)),2*FEE_rounding))","v":-136741358.19412899},-131241358.19412899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1023=1,PMF_1st=0),0,ROUND(IF(A1023=1,AI1023,AL1022)*OFFSET(Input!$O$27,IF(A1023=121,-1,0)+MIN(B1023,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1023=1,PMF_1st=0),0,IF(SUM($K$5:$L1023)-$AU1022>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1022,B1023),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1023-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1020,85,12,null,124,{"$f":"IF(A1024=\"\",\"\",IF(A1024=1,Age_Full_Month,IF(F1023=11,0,F1023+1)))","v":11},124,0,{"$f":"IF(A1024=\"\",\"\",IF(AND(F1024=11,G1024=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1024-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1024-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1024,99),0,1,1)*K1024,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1024,0,1,1)*L1024,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*M1024,FEE_rounding)","v":0},0,0,{"$f":"IF(C1024>=1,ROUND(K1024*OFFSET(Input!$U$27,B1024,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1024=1,0,IF($C1024>=1,ROUND(OFFSET(Input!$X$27,B1024,0,1,1)*AL1023,AV_rounding),0))","v":0},{"$f":"IF(B1024=1,0,IF(C1024=1,ROUND(OFFSET(Input!$W$27,B1024,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1022),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),OFFSET(Input!$G$27,B1024,0,1,1)-AE1024,0)","v":0},{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1024,0,1,1),AP1023),0)","v":0},0,0,0,0,0,0,0,-136741358.19412899,-136914003.19412899,-137251670.06161201,-137251670.06161201,{"$f":"IF(A1024=\"\",\"\",AL1024-ROUND(AL1024*OFFSET(Input!$S$27,$B1024,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1024=\"\",\"\",ROUND(AP1024*(1-OFFSET(Input!$T$27,MIN(B1024,10),0,1,1)),2*FEE_rounding))","v":-137251670.06161201},-131751670.06161201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1024=1,PMF_1st=0),0,ROUND(IF(A1024=1,AI1024,AL1023)*OFFSET(Input!$O$27,IF(A1024=121,-1,0)+MIN(B1024,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1024=1,PMF_1st=0),0,IF(SUM($K$5:$L1024)-$AU1023>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1023,B1024),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1024-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1021,86,1,null,125,{"$f":"IF(A1025=\"\",\"\",IF(A1025=1,Age_Full_Month,IF(F1024=11,0,F1024+1)))","v":0},125,0,{"$f":"IF(A1025=\"\",\"\",IF(AND(F1025=11,G1025=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1025-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1025-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1025,99),0,1,1)*K1025,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1025,0,1,1)*L1025,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*M1025,FEE_rounding)","v":0},0,0,{"$f":"IF(C1025>=1,ROUND(K1025*OFFSET(Input!$U$27,B1025,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1025=1,0,IF($C1025>=1,ROUND(OFFSET(Input!$X$27,B1025,0,1,1)*AL1024,AV_rounding),0))","v":0},{"$f":"IF(B1025=1,0,IF(C1025=1,ROUND(OFFSET(Input!$W$27,B1025,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1023),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),OFFSET(Input!$G$27,B1025,0,1,1)-AE1025,0)","v":0},{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1025,0,1,1),AP1024),0)","v":0},0,0,0,0,0,0,0,-137251670.06161201,-137424315.06161201,-137763240.495828,-137763240.495828,{"$f":"IF(A1025=\"\",\"\",AL1025-ROUND(AL1025*OFFSET(Input!$S$27,$B1025,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1025=\"\",\"\",ROUND(AP1025*(1-OFFSET(Input!$T$27,MIN(B1025,10),0,1,1)),2*FEE_rounding))","v":-137763240.495828},-132263240.495828,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1025=1,PMF_1st=0),0,ROUND(IF(A1025=1,AI1025,AL1024)*OFFSET(Input!$O$27,IF(A1025=121,-1,0)+MIN(B1025,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1025=1,PMF_1st=0),0,IF(SUM($K$5:$L1025)-$AU1024>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1024,B1025),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1025-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1022,86,2,null,125,{"$f":"IF(A1026=\"\",\"\",IF(A1026=1,Age_Full_Month,IF(F1025=11,0,F1025+1)))","v":1},125,0,{"$f":"IF(A1026=\"\",\"\",IF(AND(F1026=11,G1026=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1026-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1026-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1026,99),0,1,1)*K1026,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1026,0,1,1)*L1026,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*M1026,FEE_rounding)","v":0},0,0,{"$f":"IF(C1026>=1,ROUND(K1026*OFFSET(Input!$U$27,B1026,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1026=1,0,IF($C1026>=1,ROUND(OFFSET(Input!$X$27,B1026,0,1,1)*AL1025,AV_rounding),0))","v":0},{"$f":"IF(B1026=1,0,IF(C1026=1,ROUND(OFFSET(Input!$W$27,B1026,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1024),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),OFFSET(Input!$G$27,B1026,0,1,1)-AE1026,0)","v":0},{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1026,0,1,1),AP1025),0)","v":0},0,0,0,0,0,0,0,-137763240.495828,-137935885.495828,-138276072.60074201,-138276072.60074201,{"$f":"IF(A1026=\"\",\"\",AL1026-ROUND(AL1026*OFFSET(Input!$S$27,$B1026,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1026=\"\",\"\",ROUND(AP1026*(1-OFFSET(Input!$T$27,MIN(B1026,10),0,1,1)),2*FEE_rounding))","v":-138276072.60074201},-132776072.60074201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1026=1,PMF_1st=0),0,ROUND(IF(A1026=1,AI1026,AL1025)*OFFSET(Input!$O$27,IF(A1026=121,-1,0)+MIN(B1026,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1026=1,PMF_1st=0),0,IF(SUM($K$5:$L1026)-$AU1025>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1025,B1026),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1026-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1023,86,3,null,125,{"$f":"IF(A1027=\"\",\"\",IF(A1027=1,Age_Full_Month,IF(F1026=11,0,F1026+1)))","v":2},125,0,{"$f":"IF(A1027=\"\",\"\",IF(AND(F1027=11,G1027=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1027-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1027-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1027,99),0,1,1)*K1027,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1027,0,1,1)*L1027,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*M1027,FEE_rounding)","v":0},0,0,{"$f":"IF(C1027>=1,ROUND(K1027*OFFSET(Input!$U$27,B1027,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1027=1,0,IF($C1027>=1,ROUND(OFFSET(Input!$X$27,B1027,0,1,1)*AL1026,AV_rounding),0))","v":0},{"$f":"IF(B1027=1,0,IF(C1027=1,ROUND(OFFSET(Input!$W$27,B1027,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1025),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),OFFSET(Input!$G$27,B1027,0,1,1)-AE1027,0)","v":0},{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1027,0,1,1),AP1026),0)","v":0},0,0,0,0,0,0,0,-138276072.60074201,-138448717.60074201,-138790169.487975,-138790169.487975,{"$f":"IF(A1027=\"\",\"\",AL1027-ROUND(AL1027*OFFSET(Input!$S$27,$B1027,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1027=\"\",\"\",ROUND(AP1027*(1-OFFSET(Input!$T$27,MIN(B1027,10),0,1,1)),2*FEE_rounding))","v":-138790169.487975},-133290169.487975,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1027=1,PMF_1st=0),0,ROUND(IF(A1027=1,AI1027,AL1026)*OFFSET(Input!$O$27,IF(A1027=121,-1,0)+MIN(B1027,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1027=1,PMF_1st=0),0,IF(SUM($K$5:$L1027)-$AU1026>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1026,B1027),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1027-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1024,86,4,null,125,{"$f":"IF(A1028=\"\",\"\",IF(A1028=1,Age_Full_Month,IF(F1027=11,0,F1027+1)))","v":3},125,0,{"$f":"IF(A1028=\"\",\"\",IF(AND(F1028=11,G1028=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1028-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1028-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1028,99),0,1,1)*K1028,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1028,0,1,1)*L1028,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*M1028,FEE_rounding)","v":0},0,0,{"$f":"IF(C1028>=1,ROUND(K1028*OFFSET(Input!$U$27,B1028,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1028=1,0,IF($C1028>=1,ROUND(OFFSET(Input!$X$27,B1028,0,1,1)*AL1027,AV_rounding),0))","v":0},{"$f":"IF(B1028=1,0,IF(C1028=1,ROUND(OFFSET(Input!$W$27,B1028,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1026),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),OFFSET(Input!$G$27,B1028,0,1,1)-AE1028,0)","v":0},{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1028,0,1,1),AP1027),0)","v":0},0,0,0,0,0,0,0,-138790169.487975,-138962814.487975,-139305534.27682099,-139305534.27682099,{"$f":"IF(A1028=\"\",\"\",AL1028-ROUND(AL1028*OFFSET(Input!$S$27,$B1028,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1028=\"\",\"\",ROUND(AP1028*(1-OFFSET(Input!$T$27,MIN(B1028,10),0,1,1)),2*FEE_rounding))","v":-139305534.27682099},-133805534.27682099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1028=1,PMF_1st=0),0,ROUND(IF(A1028=1,AI1028,AL1027)*OFFSET(Input!$O$27,IF(A1028=121,-1,0)+MIN(B1028,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1028=1,PMF_1st=0),0,IF(SUM($K$5:$L1028)-$AU1027>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1027,B1028),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1028-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1025,86,5,null,{"$f":"IF($A1029=\"\",\"\",Age_Insured+B1029-1)","v":125},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Month,IF(F1028=11,0,F1028+1)))","v":4},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Year,IF(F1028=11,G1028+1,G1028)))","v":125},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),DAY(EOMONTH((SignYY+INT(A1029/12)+1911)&\"/\"&(IF(MOD(SignMM+A1029-1,12)=0,12,MOD(SignMM+A1029-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1029-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1029-1>=BPP,\"\",IF(AS1028>0,1,0))","v":""},{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,IF(($BJ1029+$AL1028+$AP1028+$AW1029)/($BJ1029+$AL1028+$AP1028)>$BK1029,VLOOKUP($B1029,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1029=0,0,IF(MOD(C1029-1,12/Prem_Freq)=0,VLOOKUP(B1029,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1029=1,VLOOKUP(B1029,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1029-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1029,99),0,1,1)*K1029,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1029,0,1,1)*L1029,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*M1029,FEE_rounding)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,K1029-N1029))","v":0},{"$f":"IF(A1030=\"\",\"\",IF(K1029=\"*****\",\"*****\",L1029-O1029+M1029-P1029))","v":0},{"$f":"IF(C1029>=1,ROUND(K1029*OFFSET(Input!$U$27,B1029,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1029=1,0,IF($C1029>=1,ROUND(OFFSET(Input!$X$27,B1029,0,1,1)*AL1028,AV_rounding),0))","v":0},{"$f":"IF(B1029=1,0,IF(C1029=1,ROUND(OFFSET(Input!$W$27,B1029,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1027),AV_rounding),0))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,BA1029,AI1029))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(SUM(AI1029,-V1029)>BB1029,BB1029,SUM(AI1029,-V1029)))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,0,BA1029-AI1029))","v":172645},0,0,{"$f":"IF(E1029=\" \",\" \",IF(Z1029<BI1028+BC1029+BE1029+BD1029*0+BF1029,BI1028+BC1029+BE1029+BD1029*0+BF1029-BI1028-Z1029,0))","v":0},0,0,{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),OFFSET(Input!$G$27,B1029,0,1,1)-AE1029,0)","v":0},{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1029,0,1,1),AP1028),0)","v":0},{"$f":"IF(A1030=\"\",\"\",AF1028+AD1029+AE1029)","v":0},0,0,{"$f":"IF(A1029=\"\",\"\",AL1028+Q1029+R1029*0+IF(A1029=1,0,SUM(S1029:U1029)))","v":0},{"$f":"IF(A1029=\"\",\"\",AI1029-V1029-W1029-Z1029-AD1029)","v":0},{"$f":"ROUND((AJ1029-AB1029)*(1+IRR_1)^(1/12)+IF(A1029=1,S1029,0),AV_rounding)","v":0},{"$f":"ROUND(AK1029-AG1029,AV_rounding)","v":0},-139305534.27682099,-139478179.27682099,{"$f":"ROUND((AN1029-AC1029)*(1+IRR_1)^(1/12),AV_rounding)","v":-139822170.09426701},{"$f":"ROUND(AO1029-AH1029,AV_rounding)","v":-139822170.09426701},{"$f":"IF(A1029=\"\",\"\",AL1029-ROUND(AL1029*OFFSET(Input!$S$27,$B1029,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1029=\"\",\"\",ROUND(AP1029*(1-OFFSET(Input!$T$27,MIN(B1029,10),0,1,1)),2*FEE_rounding))","v":-139822170.09426701},{"$f":"AW1029+AL1029+AP1029","v":-134322170.09426701},0,{"$f":"IF(A1030=\"\",\"\",AU1028+AD1029+AE1029)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,Q1029+R1029))","v":0},5500000,5500000,{"$f":"IF(A1029=1,K1029,MAX(AY1028+K1029-AD1028-AE1028,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1029/100000*VLOOKUP(Age_Insured+B1029-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1029>0,I1029/H1029,1),2*FEE_rounding)*IF(G1030>14,1,0)*IF(AND(I1029=0,H1029>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1029=1,PMF_1st=0),0,ROUND(IF(A1029=1,AI1029,AL1028)*OFFSET(Input!$O$27,IF(A1029=121,-1,0)+MIN(B1029,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1029=1,PMF_1st=0),0,IF(SUM($K$5:$L1029)-$AU1028>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1028,B1029),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1029+1","v":1026},{"$f":"IF($A1030=\"\",\"\",INT((A1030-1)/12)+1)","v":86},{"$f":"IF($A1030=\"\",\"\",MOD((A1030-1),12)+1)","v":6},null,125,{"$f":"IF(A1030=\"\",\"\",IF(A1030=1,Age_Full_Month,IF(F1029=11,0,F1029+1)))","v":5},125,0,{"$f":"IF(A1030=\"\",\"\",IF(AND(F1030=11,G1030=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1030-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1030-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1030,99),0,1,1)*K1030,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1030,0,1,1)*L1030,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*M1030,FEE_rounding)","v":0},0,0,{"$f":"IF(C1030>=1,ROUND(K1030*OFFSET(Input!$U$27,B1030,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1030=1,0,IF($C1030>=1,ROUND(OFFSET(Input!$X$27,B1030,0,1,1)*AL1029,AV_rounding),0))","v":0},{"$f":"IF(B1030=1,0,IF(C1030=1,ROUND(OFFSET(Input!$W$27,B1030,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1028),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1030+R1030","v":0},{"$f":"IF(E1030=\" \",\" \",IF(AI1030+AM1030-V1030>BI1029+BC1030+BD1030+BF1030+BE1030,BI1029+BC1030+BD1030+BF1030+BE1030,MAX(AI1030+AM1030-V1030,0)))","v":0},0,{"$f":"BG1030","v":0},{"$f":"BH1030","v":0},{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),OFFSET(Input!$G$27,B1030,0,1,1)-AE1030,0)","v":0},{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1030,0,1,1),AP1029),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1030+AO1029","v":-139822170.09426701},{"$f":"AM1030-X1030-AA1030-AE1030","v":-139994815.09426701},-140340080.07501301,-140340080.07501301,{"$f":"IF(A1030=\"\",\"\",AL1030-ROUND(AL1030*OFFSET(Input!$S$27,$B1030,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1030=\"\",\"\",ROUND(AP1030*(1-OFFSET(Input!$T$27,MIN(B1030,10),0,1,1)),2*FEE_rounding))","v":-140340080.07501301},-134840080.07501301,0,0,0,{"$f":"AW1029","v":5500000},{"$f":"AW1030+AI1030","v":5500000},3000000,{"$f":"IF(A1030=\"\",\"\",AW1030)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1030=1,PMF_1st=0),0,ROUND(IF(A1030=1,AI1030,AL1029)*OFFSET(Input!$O$27,IF(A1030=121,-1,0)+MIN(B1030,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1030=1,PMF_1st=0),0,IF(SUM($K$5:$L1030)-$AU1029>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1029,B1030),21),0,1,1)))","v":0},null,null,{"$f":"BI1029+BC1030+BD1030+BE1030+BF1030-Z1030-AA1030","v":0},{"$f":"IF(MOD($C1030-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1030<=30,1.9,IF($E1030<=40,1.6,IF($E1030<=50,1.4,IF($E1030<=60,1.2,IF($E1030<=70,1.1,IF($E1030<=90,1.02,1))))))","v":1}]
[1027,86,7,null,125,{"$f":"IF(A1031=\"\",\"\",IF(A1031=1,Age_Full_Month,IF(F1030=11,0,F1030+1)))","v":6},125,0,{"$f":"IF(A1031=\"\",\"\",IF(AND(F1031=11,G1031=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1031-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1031-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1031,99),0,1,1)*K1031,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1031,0,1,1)*L1031,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*M1031,FEE_rounding)","v":0},0,0,{"$f":"IF(C1031>=1,ROUND(K1031*OFFSET(Input!$U$27,B1031,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1031=1,0,IF($C1031>=1,ROUND(OFFSET(Input!$X$27,B1031,0,1,1)*AL1030,AV_rounding),0))","v":0},{"$f":"IF(B1031=1,0,IF(C1031=1,ROUND(OFFSET(Input!$W$27,B1031,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1029),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),OFFSET(Input!$G$27,B1031,0,1,1)-AE1031,0)","v":0},{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1031,0,1,1),AP1030),0)","v":0},0,0,0,0,0,0,0,-140340080.07501301,-140512725.07501301,-140859267.36149001,-140859267.36149001,{"$f":"IF(A1031=\"\",\"\",AL1031-ROUND(AL1031*OFFSET(Input!$S$27,$B1031,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1031=\"\",\"\",ROUND(AP1031*(1-OFFSET(Input!$T$27,MIN(B1031,10),0,1,1)),2*FEE_rounding))","v":-140859267.36149001},-135359267.36149001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1031=1,PMF_1st=0),0,ROUND(IF(A1031=1,AI1031,AL1030)*OFFSET(Input!$O$27,IF(A1031=121,-1,0)+MIN(B1031,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1031=1,PMF_1st=0),0,IF(SUM($K$5:$L1031)-$AU1030>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1030,B1031),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1031-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1028,86,8,null,125,{"$f":"IF(A1032=\"\",\"\",IF(A1032=1,Age_Full_Month,IF(F1031=11,0,F1031+1)))","v":7},125,0,{"$f":"IF(A1032=\"\",\"\",IF(AND(F1032=11,G1032=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1032-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1032-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1032,99),0,1,1)*K1032,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1032,0,1,1)*L1032,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*M1032,FEE_rounding)","v":0},0,0,{"$f":"IF(C1032>=1,ROUND(K1032*OFFSET(Input!$U$27,B1032,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1032=1,0,IF($C1032>=1,ROUND(OFFSET(Input!$X$27,B1032,0,1,1)*AL1031,AV_rounding),0))","v":0},{"$f":"IF(B1032=1,0,IF(C1032=1,ROUND(OFFSET(Input!$W$27,B1032,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1030),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),OFFSET(Input!$G$27,B1032,0,1,1)-AE1032,0)","v":0},{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1032,0,1,1),AP1031),0)","v":0},0,0,0,0,0,0,0,-140859267.36149001,-141031912.36149001,-141379735.10387701,-141379735.10387701,{"$f":"IF(A1032=\"\",\"\",AL1032-ROUND(AL1032*OFFSET(Input!$S$27,$B1032,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1032=\"\",\"\",ROUND(AP1032*(1-OFFSET(Input!$T$27,MIN(B1032,10),0,1,1)),2*FEE_rounding))","v":-141379735.10387701},-135879735.10387701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1032=1,PMF_1st=0),0,ROUND(IF(A1032=1,AI1032,AL1031)*OFFSET(Input!$O$27,IF(A1032=121,-1,0)+MIN(B1032,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1032=1,PMF_1st=0),0,IF(SUM($K$5:$L1032)-$AU1031>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1031,B1032),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1032-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1029,86,9,null,125,{"$f":"IF(A1033=\"\",\"\",IF(A1033=1,Age_Full_Month,IF(F1032=11,0,F1032+1)))","v":8},125,0,{"$f":"IF(A1033=\"\",\"\",IF(AND(F1033=11,G1033=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1033-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1033-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1033,99),0,1,1)*K1033,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1033,0,1,1)*L1033,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*M1033,FEE_rounding)","v":0},0,0,{"$f":"IF(C1033>=1,ROUND(K1033*OFFSET(Input!$U$27,B1033,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1033=1,0,IF($C1033>=1,ROUND(OFFSET(Input!$X$27,B1033,0,1,1)*AL1032,AV_rounding),0))","v":0},{"$f":"IF(B1033=1,0,IF(C1033=1,ROUND(OFFSET(Input!$W$27,B1033,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1031),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),OFFSET(Input!$G$27,B1033,0,1,1)-AE1033,0)","v":0},{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1033,0,1,1),AP1032),0)","v":0},0,0,0,0,0,0,0,-141379735.10387701,-141552380.10387701,-141901486.460125,-141901486.460125,{"$f":"IF(A1033=\"\",\"\",AL1033-ROUND(AL1033*OFFSET(Input!$S$27,$B1033,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1033=\"\",\"\",ROUND(AP1033*(1-OFFSET(Input!$T$27,MIN(B1033,10),0,1,1)),2*FEE_rounding))","v":-141901486.460125},-136401486.460125,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1033=1,PMF_1st=0),0,ROUND(IF(A1033=1,AI1033,AL1032)*OFFSET(Input!$O$27,IF(A1033=121,-1,0)+MIN(B1033,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1033=1,PMF_1st=0),0,IF(SUM($K$5:$L1033)-$AU1032>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1032,B1033),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1033-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1030,86,10,null,125,{"$f":"IF(A1034=\"\",\"\",IF(A1034=1,Age_Full_Month,IF(F1033=11,0,F1033+1)))","v":9},125,0,{"$f":"IF(A1034=\"\",\"\",IF(AND(F1034=11,G1034=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1034-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1034-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1034,99),0,1,1)*K1034,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1034,0,1,1)*L1034,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*M1034,FEE_rounding)","v":0},0,0,{"$f":"IF(C1034>=1,ROUND(K1034*OFFSET(Input!$U$27,B1034,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1034=1,0,IF($C1034>=1,ROUND(OFFSET(Input!$X$27,B1034,0,1,1)*AL1033,AV_rounding),0))","v":0},{"$f":"IF(B1034=1,0,IF(C1034=1,ROUND(OFFSET(Input!$W$27,B1034,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1032),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),OFFSET(Input!$G$27,B1034,0,1,1)-AE1034,0)","v":0},{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1034,0,1,1),AP1033),0)","v":0},0,0,0,0,0,0,0,-141901486.460125,-142074131.460125,-142424524.59597099,-142424524.59597099,{"$f":"IF(A1034=\"\",\"\",AL1034-ROUND(AL1034*OFFSET(Input!$S$27,$B1034,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1034=\"\",\"\",ROUND(AP1034*(1-OFFSET(Input!$T$27,MIN(B1034,10),0,1,1)),2*FEE_rounding))","v":-142424524.59597099},-136924524.59597099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1034=1,PMF_1st=0),0,ROUND(IF(A1034=1,AI1034,AL1033)*OFFSET(Input!$O$27,IF(A1034=121,-1,0)+MIN(B1034,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1034=1,PMF_1st=0),0,IF(SUM($K$5:$L1034)-$AU1033>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1033,B1034),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1034-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1031,86,11,null,125,{"$f":"IF(A1035=\"\",\"\",IF(A1035=1,Age_Full_Month,IF(F1034=11,0,F1034+1)))","v":10},125,0,{"$f":"IF(A1035=\"\",\"\",IF(AND(F1035=11,G1035=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1035-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1035-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1035,99),0,1,1)*K1035,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1035,0,1,1)*L1035,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*M1035,FEE_rounding)","v":0},0,0,{"$f":"IF(C1035>=1,ROUND(K1035*OFFSET(Input!$U$27,B1035,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1035=1,0,IF($C1035>=1,ROUND(OFFSET(Input!$X$27,B1035,0,1,1)*AL1034,AV_rounding),0))","v":0},{"$f":"IF(B1035=1,0,IF(C1035=1,ROUND(OFFSET(Input!$W$27,B1035,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1033),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),OFFSET(Input!$G$27,B1035,0,1,1)-AE1035,0)","v":0},{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1035,0,1,1),AP1034),0)","v":0},0,0,0,0,0,0,0,-142424524.59597099,-142597169.59597099,-142948852.684962,-142948852.684962,{"$f":"IF(A1035=\"\",\"\",AL1035-ROUND(AL1035*OFFSET(Input!$S$27,$B1035,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1035=\"\",\"\",ROUND(AP1035*(1-OFFSET(Input!$T$27,MIN(B1035,10),0,1,1)),2*FEE_rounding))","v":-142948852.684962},-137448852.684962,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1035=1,PMF_1st=0),0,ROUND(IF(A1035=1,AI1035,AL1034)*OFFSET(Input!$O$27,IF(A1035=121,-1,0)+MIN(B1035,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1035=1,PMF_1st=0),0,IF(SUM($K$5:$L1035)-$AU1034>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1034,B1035),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1035-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1032,86,12,null,125,{"$f":"IF(A1036=\"\",\"\",IF(A1036=1,Age_Full_Month,IF(F1035=11,0,F1035+1)))","v":11},125,0,{"$f":"IF(A1036=\"\",\"\",IF(AND(F1036=11,G1036=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1036-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1036-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1036,99),0,1,1)*K1036,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1036,0,1,1)*L1036,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*M1036,FEE_rounding)","v":0},0,0,{"$f":"IF(C1036>=1,ROUND(K1036*OFFSET(Input!$U$27,B1036,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1036=1,0,IF($C1036>=1,ROUND(OFFSET(Input!$X$27,B1036,0,1,1)*AL1035,AV_rounding),0))","v":0},{"$f":"IF(B1036=1,0,IF(C1036=1,ROUND(OFFSET(Input!$W$27,B1036,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1034),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),OFFSET(Input!$G$27,B1036,0,1,1)-AE1036,0)","v":0},{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1036,0,1,1),AP1035),0)","v":0},0,0,0,0,0,0,0,-142948852.684962,-143121497.684962,-143474473.90846899,-143474473.90846899,{"$f":"IF(A1036=\"\",\"\",AL1036-ROUND(AL1036*OFFSET(Input!$S$27,$B1036,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1036=\"\",\"\",ROUND(AP1036*(1-OFFSET(Input!$T$27,MIN(B1036,10),0,1,1)),2*FEE_rounding))","v":-143474473.90846899},-137974473.90846899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1036=1,PMF_1st=0),0,ROUND(IF(A1036=1,AI1036,AL1035)*OFFSET(Input!$O$27,IF(A1036=121,-1,0)+MIN(B1036,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1036=1,PMF_1st=0),0,IF(SUM($K$5:$L1036)-$AU1035>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1035,B1036),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1036-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1033,87,1,null,126,{"$f":"IF(A1037=\"\",\"\",IF(A1037=1,Age_Full_Month,IF(F1036=11,0,F1036+1)))","v":0},126,0,{"$f":"IF(A1037=\"\",\"\",IF(AND(F1037=11,G1037=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1037-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1037-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1037,99),0,1,1)*K1037,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1037,0,1,1)*L1037,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*M1037,FEE_rounding)","v":0},0,0,{"$f":"IF(C1037>=1,ROUND(K1037*OFFSET(Input!$U$27,B1037,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1037=1,0,IF($C1037>=1,ROUND(OFFSET(Input!$X$27,B1037,0,1,1)*AL1036,AV_rounding),0))","v":0},{"$f":"IF(B1037=1,0,IF(C1037=1,ROUND(OFFSET(Input!$W$27,B1037,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1035),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),OFFSET(Input!$G$27,B1037,0,1,1)-AE1037,0)","v":0},{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1037,0,1,1),AP1036),0)","v":0},0,0,0,0,0,0,0,-143474473.90846899,-143647118.90846899,-144001391.45571101,-144001391.45571101,{"$f":"IF(A1037=\"\",\"\",AL1037-ROUND(AL1037*OFFSET(Input!$S$27,$B1037,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1037=\"\",\"\",ROUND(AP1037*(1-OFFSET(Input!$T$27,MIN(B1037,10),0,1,1)),2*FEE_rounding))","v":-144001391.45571101},-138501391.45571101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1037=1,PMF_1st=0),0,ROUND(IF(A1037=1,AI1037,AL1036)*OFFSET(Input!$O$27,IF(A1037=121,-1,0)+MIN(B1037,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1037=1,PMF_1st=0),0,IF(SUM($K$5:$L1037)-$AU1036>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1036,B1037),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1037-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1034,87,2,null,126,{"$f":"IF(A1038=\"\",\"\",IF(A1038=1,Age_Full_Month,IF(F1037=11,0,F1037+1)))","v":1},126,0,{"$f":"IF(A1038=\"\",\"\",IF(AND(F1038=11,G1038=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1038-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1038-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1038,99),0,1,1)*K1038,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1038,0,1,1)*L1038,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*M1038,FEE_rounding)","v":0},0,0,{"$f":"IF(C1038>=1,ROUND(K1038*OFFSET(Input!$U$27,B1038,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1038=1,0,IF($C1038>=1,ROUND(OFFSET(Input!$X$27,B1038,0,1,1)*AL1037,AV_rounding),0))","v":0},{"$f":"IF(B1038=1,0,IF(C1038=1,ROUND(OFFSET(Input!$W$27,B1038,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1036),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),OFFSET(Input!$G$27,B1038,0,1,1)-AE1038,0)","v":0},{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1038,0,1,1),AP1037),0)","v":0},0,0,0,0,0,0,0,-144001391.45571101,-144174036.45571101,-144529608.52377301,-144529608.52377301,{"$f":"IF(A1038=\"\",\"\",AL1038-ROUND(AL1038*OFFSET(Input!$S$27,$B1038,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1038=\"\",\"\",ROUND(AP1038*(1-OFFSET(Input!$T$27,MIN(B1038,10),0,1,1)),2*FEE_rounding))","v":-144529608.52377301},-139029608.52377301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1038=1,PMF_1st=0),0,ROUND(IF(A1038=1,AI1038,AL1037)*OFFSET(Input!$O$27,IF(A1038=121,-1,0)+MIN(B1038,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1038=1,PMF_1st=0),0,IF(SUM($K$5:$L1038)-$AU1037>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1037,B1038),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1038-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1035,87,3,null,126,{"$f":"IF(A1039=\"\",\"\",IF(A1039=1,Age_Full_Month,IF(F1038=11,0,F1038+1)))","v":2},126,0,{"$f":"IF(A1039=\"\",\"\",IF(AND(F1039=11,G1039=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1039-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1039-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1039,99),0,1,1)*K1039,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1039,0,1,1)*L1039,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*M1039,FEE_rounding)","v":0},0,0,{"$f":"IF(C1039>=1,ROUND(K1039*OFFSET(Input!$U$27,B1039,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1039=1,0,IF($C1039>=1,ROUND(OFFSET(Input!$X$27,B1039,0,1,1)*AL1038,AV_rounding),0))","v":0},{"$f":"IF(B1039=1,0,IF(C1039=1,ROUND(OFFSET(Input!$W$27,B1039,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1037),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),OFFSET(Input!$G$27,B1039,0,1,1)-AE1039,0)","v":0},{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1039,0,1,1),AP1038),0)","v":0},0,0,0,0,0,0,0,-144529608.52377301,-144702253.52377301,-145059128.31762299,-145059128.31762299,{"$f":"IF(A1039=\"\",\"\",AL1039-ROUND(AL1039*OFFSET(Input!$S$27,$B1039,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1039=\"\",\"\",ROUND(AP1039*(1-OFFSET(Input!$T$27,MIN(B1039,10),0,1,1)),2*FEE_rounding))","v":-145059128.31762299},-139559128.31762299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1039=1,PMF_1st=0),0,ROUND(IF(A1039=1,AI1039,AL1038)*OFFSET(Input!$O$27,IF(A1039=121,-1,0)+MIN(B1039,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1039=1,PMF_1st=0),0,IF(SUM($K$5:$L1039)-$AU1038>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1038,B1039),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1039-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1036,87,4,null,126,{"$f":"IF(A1040=\"\",\"\",IF(A1040=1,Age_Full_Month,IF(F1039=11,0,F1039+1)))","v":3},126,0,{"$f":"IF(A1040=\"\",\"\",IF(AND(F1040=11,G1040=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1040-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1040-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1040,99),0,1,1)*K1040,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1040,0,1,1)*L1040,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*M1040,FEE_rounding)","v":0},0,0,{"$f":"IF(C1040>=1,ROUND(K1040*OFFSET(Input!$U$27,B1040,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1040=1,0,IF($C1040>=1,ROUND(OFFSET(Input!$X$27,B1040,0,1,1)*AL1039,AV_rounding),0))","v":0},{"$f":"IF(B1040=1,0,IF(C1040=1,ROUND(OFFSET(Input!$W$27,B1040,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1038),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),OFFSET(Input!$G$27,B1040,0,1,1)-AE1040,0)","v":0},{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1040,0,1,1),AP1039),0)","v":0},0,0,0,0,0,0,0,-145059128.31762299,-145231773.31762299,-145589954.050134,-145589954.050134,{"$f":"IF(A1040=\"\",\"\",AL1040-ROUND(AL1040*OFFSET(Input!$S$27,$B1040,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1040=\"\",\"\",ROUND(AP1040*(1-OFFSET(Input!$T$27,MIN(B1040,10),0,1,1)),2*FEE_rounding))","v":-145589954.050134},-140089954.050134,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1040=1,PMF_1st=0),0,ROUND(IF(A1040=1,AI1040,AL1039)*OFFSET(Input!$O$27,IF(A1040=121,-1,0)+MIN(B1040,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1040=1,PMF_1st=0),0,IF(SUM($K$5:$L1040)-$AU1039>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1039,B1040),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1040-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1037,87,5,null,126,{"$f":"IF(A1041=\"\",\"\",IF(A1041=1,Age_Full_Month,IF(F1040=11,0,F1040+1)))","v":4},126,0,{"$f":"IF(A1041=\"\",\"\",IF(AND(F1041=11,G1041=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1041-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1041-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1041,99),0,1,1)*K1041,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1041,0,1,1)*L1041,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*M1041,FEE_rounding)","v":0},0,0,{"$f":"IF(C1041>=1,ROUND(K1041*OFFSET(Input!$U$27,B1041,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1041=1,0,IF($C1041>=1,ROUND(OFFSET(Input!$X$27,B1041,0,1,1)*AL1040,AV_rounding),0))","v":0},{"$f":"IF(B1041=1,0,IF(C1041=1,ROUND(OFFSET(Input!$W$27,B1041,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1039),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),OFFSET(Input!$G$27,B1041,0,1,1)-AE1041,0)","v":0},{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1041,0,1,1),AP1040),0)","v":0},0,0,0,0,0,0,0,-145589954.050134,-145762599.050134,-146122088.94210401,-146122088.94210401,{"$f":"IF(A1041=\"\",\"\",AL1041-ROUND(AL1041*OFFSET(Input!$S$27,$B1041,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1041=\"\",\"\",ROUND(AP1041*(1-OFFSET(Input!$T$27,MIN(B1041,10),0,1,1)),2*FEE_rounding))","v":-146122088.94210401},-140622088.94210401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1041=1,PMF_1st=0),0,ROUND(IF(A1041=1,AI1041,AL1040)*OFFSET(Input!$O$27,IF(A1041=121,-1,0)+MIN(B1041,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1041=1,PMF_1st=0),0,IF(SUM($K$5:$L1041)-$AU1040>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1040,B1041),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1041-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1038,87,6,null,126,{"$f":"IF(A1042=\"\",\"\",IF(A1042=1,Age_Full_Month,IF(F1041=11,0,F1041+1)))","v":5},126,0,{"$f":"IF(A1042=\"\",\"\",IF(AND(F1042=11,G1042=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1042-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1042-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1042,99),0,1,1)*K1042,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1042,0,1,1)*L1042,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*M1042,FEE_rounding)","v":0},0,0,{"$f":"IF(C1042>=1,ROUND(K1042*OFFSET(Input!$U$27,B1042,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1042=1,0,IF($C1042>=1,ROUND(OFFSET(Input!$X$27,B1042,0,1,1)*AL1041,AV_rounding),0))","v":0},{"$f":"IF(B1042=1,0,IF(C1042=1,ROUND(OFFSET(Input!$W$27,B1042,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1040),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),OFFSET(Input!$G$27,B1042,0,1,1)-AE1042,0)","v":0},{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1042,0,1,1),AP1041),0)","v":0},0,0,0,0,0,0,0,-146122088.94210401,-146294733.94210401,-146655536.22227299,-146655536.22227299,{"$f":"IF(A1042=\"\",\"\",AL1042-ROUND(AL1042*OFFSET(Input!$S$27,$B1042,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1042=\"\",\"\",ROUND(AP1042*(1-OFFSET(Input!$T$27,MIN(B1042,10),0,1,1)),2*FEE_rounding))","v":-146655536.22227299},-141155536.22227299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1042=1,PMF_1st=0),0,ROUND(IF(A1042=1,AI1042,AL1041)*OFFSET(Input!$O$27,IF(A1042=121,-1,0)+MIN(B1042,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1042=1,PMF_1st=0),0,IF(SUM($K$5:$L1042)-$AU1041>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1041,B1042),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1042-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1039,87,7,null,126,{"$f":"IF(A1043=\"\",\"\",IF(A1043=1,Age_Full_Month,IF(F1042=11,0,F1042+1)))","v":6},126,0,{"$f":"IF(A1043=\"\",\"\",IF(AND(F1043=11,G1043=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1043-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1043-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1043,99),0,1,1)*K1043,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1043,0,1,1)*L1043,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*M1043,FEE_rounding)","v":0},0,0,{"$f":"IF(C1043>=1,ROUND(K1043*OFFSET(Input!$U$27,B1043,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1043=1,0,IF($C1043>=1,ROUND(OFFSET(Input!$X$27,B1043,0,1,1)*AL1042,AV_rounding),0))","v":0},{"$f":"IF(B1043=1,0,IF(C1043=1,ROUND(OFFSET(Input!$W$27,B1043,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1041),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),OFFSET(Input!$G$27,B1043,0,1,1)-AE1043,0)","v":0},{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1043,0,1,1),AP1042),0)","v":0},0,0,0,0,0,0,0,-146655536.22227299,-146828181.22227299,-147190299.12734401,-147190299.12734401,{"$f":"IF(A1043=\"\",\"\",AL1043-ROUND(AL1043*OFFSET(Input!$S$27,$B1043,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1043=\"\",\"\",ROUND(AP1043*(1-OFFSET(Input!$T$27,MIN(B1043,10),0,1,1)),2*FEE_rounding))","v":-147190299.12734401},-141690299.12734401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1043=1,PMF_1st=0),0,ROUND(IF(A1043=1,AI1043,AL1042)*OFFSET(Input!$O$27,IF(A1043=121,-1,0)+MIN(B1043,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1043=1,PMF_1st=0),0,IF(SUM($K$5:$L1043)-$AU1042>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1042,B1043),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1043-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1040,87,8,null,126,{"$f":"IF(A1044=\"\",\"\",IF(A1044=1,Age_Full_Month,IF(F1043=11,0,F1043+1)))","v":7},126,0,{"$f":"IF(A1044=\"\",\"\",IF(AND(F1044=11,G1044=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1044-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1044-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1044,99),0,1,1)*K1044,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1044,0,1,1)*L1044,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*M1044,FEE_rounding)","v":0},0,0,{"$f":"IF(C1044>=1,ROUND(K1044*OFFSET(Input!$U$27,B1044,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1044=1,0,IF($C1044>=1,ROUND(OFFSET(Input!$X$27,B1044,0,1,1)*AL1043,AV_rounding),0))","v":0},{"$f":"IF(B1044=1,0,IF(C1044=1,ROUND(OFFSET(Input!$W$27,B1044,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1042),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),OFFSET(Input!$G$27,B1044,0,1,1)-AE1044,0)","v":0},{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1044,0,1,1),AP1043),0)","v":0},0,0,0,0,0,0,0,-147190299.12734401,-147362944.12734401,-147726380.90200299,-147726380.90200299,{"$f":"IF(A1044=\"\",\"\",AL1044-ROUND(AL1044*OFFSET(Input!$S$27,$B1044,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1044=\"\",\"\",ROUND(AP1044*(1-OFFSET(Input!$T$27,MIN(B1044,10),0,1,1)),2*FEE_rounding))","v":-147726380.90200299},-142226380.90200299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1044=1,PMF_1st=0),0,ROUND(IF(A1044=1,AI1044,AL1043)*OFFSET(Input!$O$27,IF(A1044=121,-1,0)+MIN(B1044,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1044=1,PMF_1st=0),0,IF(SUM($K$5:$L1044)-$AU1043>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1043,B1044),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1044-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1041,87,9,null,126,{"$f":"IF(A1045=\"\",\"\",IF(A1045=1,Age_Full_Month,IF(F1044=11,0,F1044+1)))","v":8},126,0,{"$f":"IF(A1045=\"\",\"\",IF(AND(F1045=11,G1045=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1045-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1045-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1045,99),0,1,1)*K1045,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1045,0,1,1)*L1045,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*M1045,FEE_rounding)","v":0},0,0,{"$f":"IF(C1045>=1,ROUND(K1045*OFFSET(Input!$U$27,B1045,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1045=1,0,IF($C1045>=1,ROUND(OFFSET(Input!$X$27,B1045,0,1,1)*AL1044,AV_rounding),0))","v":0},{"$f":"IF(B1045=1,0,IF(C1045=1,ROUND(OFFSET(Input!$W$27,B1045,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1043),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),OFFSET(Input!$G$27,B1045,0,1,1)-AE1045,0)","v":0},{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1045,0,1,1),AP1044),0)","v":0},0,0,0,0,0,0,0,-147726380.90200299,-147899025.90200299,-148263784.79893801,-148263784.79893801,{"$f":"IF(A1045=\"\",\"\",AL1045-ROUND(AL1045*OFFSET(Input!$S$27,$B1045,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1045=\"\",\"\",ROUND(AP1045*(1-OFFSET(Input!$T$27,MIN(B1045,10),0,1,1)),2*FEE_rounding))","v":-148263784.79893801},-142763784.79893801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1045=1,PMF_1st=0),0,ROUND(IF(A1045=1,AI1045,AL1044)*OFFSET(Input!$O$27,IF(A1045=121,-1,0)+MIN(B1045,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1045=1,PMF_1st=0),0,IF(SUM($K$5:$L1045)-$AU1044>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1044,B1045),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1045-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1042,87,10,null,126,{"$f":"IF(A1046=\"\",\"\",IF(A1046=1,Age_Full_Month,IF(F1045=11,0,F1045+1)))","v":9},126,0,{"$f":"IF(A1046=\"\",\"\",IF(AND(F1046=11,G1046=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1046-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1046-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1046,99),0,1,1)*K1046,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1046,0,1,1)*L1046,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*M1046,FEE_rounding)","v":0},0,0,{"$f":"IF(C1046>=1,ROUND(K1046*OFFSET(Input!$U$27,B1046,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1046=1,0,IF($C1046>=1,ROUND(OFFSET(Input!$X$27,B1046,0,1,1)*AL1045,AV_rounding),0))","v":0},{"$f":"IF(B1046=1,0,IF(C1046=1,ROUND(OFFSET(Input!$W$27,B1046,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1044),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),OFFSET(Input!$G$27,B1046,0,1,1)-AE1046,0)","v":0},{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1046,0,1,1),AP1045),0)","v":0},0,0,0,0,0,0,0,-148263784.79893801,-148436429.79893801,-148802514.07886001,-148802514.07886001,{"$f":"IF(A1046=\"\",\"\",AL1046-ROUND(AL1046*OFFSET(Input!$S$27,$B1046,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1046=\"\",\"\",ROUND(AP1046*(1-OFFSET(Input!$T$27,MIN(B1046,10),0,1,1)),2*FEE_rounding))","v":-148802514.07886001},-143302514.07886001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1046=1,PMF_1st=0),0,ROUND(IF(A1046=1,AI1046,AL1045)*OFFSET(Input!$O$27,IF(A1046=121,-1,0)+MIN(B1046,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1046=1,PMF_1st=0),0,IF(SUM($K$5:$L1046)-$AU1045>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1045,B1046),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1046-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1043,87,11,null,126,{"$f":"IF(A1047=\"\",\"\",IF(A1047=1,Age_Full_Month,IF(F1046=11,0,F1046+1)))","v":10},126,0,{"$f":"IF(A1047=\"\",\"\",IF(AND(F1047=11,G1047=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1047-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1047-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1047,99),0,1,1)*K1047,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1047,0,1,1)*L1047,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*M1047,FEE_rounding)","v":0},0,0,{"$f":"IF(C1047>=1,ROUND(K1047*OFFSET(Input!$U$27,B1047,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1047=1,0,IF($C1047>=1,ROUND(OFFSET(Input!$X$27,B1047,0,1,1)*AL1046,AV_rounding),0))","v":0},{"$f":"IF(B1047=1,0,IF(C1047=1,ROUND(OFFSET(Input!$W$27,B1047,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1045),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),OFFSET(Input!$G$27,B1047,0,1,1)-AE1047,0)","v":0},{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1047,0,1,1),AP1046),0)","v":0},0,0,0,0,0,0,0,-148802514.07886001,-148975159.07886001,-149342572.01052001,-149342572.01052001,{"$f":"IF(A1047=\"\",\"\",AL1047-ROUND(AL1047*OFFSET(Input!$S$27,$B1047,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1047=\"\",\"\",ROUND(AP1047*(1-OFFSET(Input!$T$27,MIN(B1047,10),0,1,1)),2*FEE_rounding))","v":-149342572.01052001},-143842572.01052001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1047=1,PMF_1st=0),0,ROUND(IF(A1047=1,AI1047,AL1046)*OFFSET(Input!$O$27,IF(A1047=121,-1,0)+MIN(B1047,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1047=1,PMF_1st=0),0,IF(SUM($K$5:$L1047)-$AU1046>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1046,B1047),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1047-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1044,87,12,null,126,{"$f":"IF(A1048=\"\",\"\",IF(A1048=1,Age_Full_Month,IF(F1047=11,0,F1047+1)))","v":11},126,0,{"$f":"IF(A1048=\"\",\"\",IF(AND(F1048=11,G1048=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1048-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1048-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1048,99),0,1,1)*K1048,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1048,0,1,1)*L1048,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*M1048,FEE_rounding)","v":0},0,0,{"$f":"IF(C1048>=1,ROUND(K1048*OFFSET(Input!$U$27,B1048,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1048=1,0,IF($C1048>=1,ROUND(OFFSET(Input!$X$27,B1048,0,1,1)*AL1047,AV_rounding),0))","v":0},{"$f":"IF(B1048=1,0,IF(C1048=1,ROUND(OFFSET(Input!$W$27,B1048,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1046),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),OFFSET(Input!$G$27,B1048,0,1,1)-AE1048,0)","v":0},{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1048,0,1,1),AP1047),0)","v":0},0,0,0,0,0,0,0,-149342572.01052001,-149515217.01052001,-149883961.87073201,-149883961.87073201,{"$f":"IF(A1048=\"\",\"\",AL1048-ROUND(AL1048*OFFSET(Input!$S$27,$B1048,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1048=\"\",\"\",ROUND(AP1048*(1-OFFSET(Input!$T$27,MIN(B1048,10),0,1,1)),2*FEE_rounding))","v":-149883961.87073201},-144383961.87073201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1048=1,PMF_1st=0),0,ROUND(IF(A1048=1,AI1048,AL1047)*OFFSET(Input!$O$27,IF(A1048=121,-1,0)+MIN(B1048,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1048=1,PMF_1st=0),0,IF(SUM($K$5:$L1048)-$AU1047>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1047,B1048),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1048-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1045,88,1,null,127,{"$f":"IF(A1049=\"\",\"\",IF(A1049=1,Age_Full_Month,IF(F1048=11,0,F1048+1)))","v":0},127,0,{"$f":"IF(A1049=\"\",\"\",IF(AND(F1049=11,G1049=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1049-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1049-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1049,99),0,1,1)*K1049,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1049,0,1,1)*L1049,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*M1049,FEE_rounding)","v":0},0,0,{"$f":"IF(C1049>=1,ROUND(K1049*OFFSET(Input!$U$27,B1049,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1049=1,0,IF($C1049>=1,ROUND(OFFSET(Input!$X$27,B1049,0,1,1)*AL1048,AV_rounding),0))","v":0},{"$f":"IF(B1049=1,0,IF(C1049=1,ROUND(OFFSET(Input!$W$27,B1049,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1047),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),OFFSET(Input!$G$27,B1049,0,1,1)-AE1049,0)","v":0},{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1049,0,1,1),AP1048),0)","v":0},0,0,0,0,0,0,0,-149883961.87073201,-150056606.87073201,-150426686.944392,-150426686.944392,{"$f":"IF(A1049=\"\",\"\",AL1049-ROUND(AL1049*OFFSET(Input!$S$27,$B1049,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1049=\"\",\"\",ROUND(AP1049*(1-OFFSET(Input!$T$27,MIN(B1049,10),0,1,1)),2*FEE_rounding))","v":-150426686.944392},-144926686.944392,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1049=1,PMF_1st=0),0,ROUND(IF(A1049=1,AI1049,AL1048)*OFFSET(Input!$O$27,IF(A1049=121,-1,0)+MIN(B1049,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1049=1,PMF_1st=0),0,IF(SUM($K$5:$L1049)-$AU1048>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1048,B1049),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1049-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1046,88,2,null,127,{"$f":"IF(A1050=\"\",\"\",IF(A1050=1,Age_Full_Month,IF(F1049=11,0,F1049+1)))","v":1},127,0,{"$f":"IF(A1050=\"\",\"\",IF(AND(F1050=11,G1050=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1050-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1050-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1050,99),0,1,1)*K1050,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1050,0,1,1)*L1050,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*M1050,FEE_rounding)","v":0},0,0,{"$f":"IF(C1050>=1,ROUND(K1050*OFFSET(Input!$U$27,B1050,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1050=1,0,IF($C1050>=1,ROUND(OFFSET(Input!$X$27,B1050,0,1,1)*AL1049,AV_rounding),0))","v":0},{"$f":"IF(B1050=1,0,IF(C1050=1,ROUND(OFFSET(Input!$W$27,B1050,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1048),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),OFFSET(Input!$G$27,B1050,0,1,1)-AE1050,0)","v":0},{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1050,0,1,1),AP1049),0)","v":0},0,0,0,0,0,0,0,-150426686.944392,-150599331.944392,-150970750.52449599,-150970750.52449599,{"$f":"IF(A1050=\"\",\"\",AL1050-ROUND(AL1050*OFFSET(Input!$S$27,$B1050,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1050=\"\",\"\",ROUND(AP1050*(1-OFFSET(Input!$T$27,MIN(B1050,10),0,1,1)),2*FEE_rounding))","v":-150970750.52449599},-145470750.52449599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1050=1,PMF_1st=0),0,ROUND(IF(A1050=1,AI1050,AL1049)*OFFSET(Input!$O$27,IF(A1050=121,-1,0)+MIN(B1050,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1050=1,PMF_1st=0),0,IF(SUM($K$5:$L1050)-$AU1049>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1049,B1050),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1050-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1047,88,3,null,127,{"$f":"IF(A1051=\"\",\"\",IF(A1051=1,Age_Full_Month,IF(F1050=11,0,F1050+1)))","v":2},127,0,{"$f":"IF(A1051=\"\",\"\",IF(AND(F1051=11,G1051=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1051-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1051-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1051,99),0,1,1)*K1051,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1051,0,1,1)*L1051,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*M1051,FEE_rounding)","v":0},0,0,{"$f":"IF(C1051>=1,ROUND(K1051*OFFSET(Input!$U$27,B1051,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1051=1,0,IF($C1051>=1,ROUND(OFFSET(Input!$X$27,B1051,0,1,1)*AL1050,AV_rounding),0))","v":0},{"$f":"IF(B1051=1,0,IF(C1051=1,ROUND(OFFSET(Input!$W$27,B1051,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1049),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),OFFSET(Input!$G$27,B1051,0,1,1)-AE1051,0)","v":0},{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1051,0,1,1),AP1050),0)","v":0},0,0,0,0,0,0,0,-150970750.52449599,-151143395.52449599,-151516155.91216099,-151516155.91216099,{"$f":"IF(A1051=\"\",\"\",AL1051-ROUND(AL1051*OFFSET(Input!$S$27,$B1051,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1051=\"\",\"\",ROUND(AP1051*(1-OFFSET(Input!$T$27,MIN(B1051,10),0,1,1)),2*FEE_rounding))","v":-151516155.91216099},-146016155.91216099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1051=1,PMF_1st=0),0,ROUND(IF(A1051=1,AI1051,AL1050)*OFFSET(Input!$O$27,IF(A1051=121,-1,0)+MIN(B1051,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1051=1,PMF_1st=0),0,IF(SUM($K$5:$L1051)-$AU1050>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1050,B1051),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1051-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1048,88,4,null,127,{"$f":"IF(A1052=\"\",\"\",IF(A1052=1,Age_Full_Month,IF(F1051=11,0,F1051+1)))","v":3},127,0,{"$f":"IF(A1052=\"\",\"\",IF(AND(F1052=11,G1052=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1052-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1052-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1052,99),0,1,1)*K1052,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1052,0,1,1)*L1052,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*M1052,FEE_rounding)","v":0},0,0,{"$f":"IF(C1052>=1,ROUND(K1052*OFFSET(Input!$U$27,B1052,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1052=1,0,IF($C1052>=1,ROUND(OFFSET(Input!$X$27,B1052,0,1,1)*AL1051,AV_rounding),0))","v":0},{"$f":"IF(B1052=1,0,IF(C1052=1,ROUND(OFFSET(Input!$W$27,B1052,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1050),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),OFFSET(Input!$G$27,B1052,0,1,1)-AE1052,0)","v":0},{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1052,0,1,1),AP1051),0)","v":0},0,0,0,0,0,0,0,-151516155.91216099,-151688800.91216099,-152062906.416648,-152062906.416648,{"$f":"IF(A1052=\"\",\"\",AL1052-ROUND(AL1052*OFFSET(Input!$S$27,$B1052,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1052=\"\",\"\",ROUND(AP1052*(1-OFFSET(Input!$T$27,MIN(B1052,10),0,1,1)),2*FEE_rounding))","v":-152062906.416648},-146562906.416648,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1052=1,PMF_1st=0),0,ROUND(IF(A1052=1,AI1052,AL1051)*OFFSET(Input!$O$27,IF(A1052=121,-1,0)+MIN(B1052,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1052=1,PMF_1st=0),0,IF(SUM($K$5:$L1052)-$AU1051>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1051,B1052),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1052-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1049,88,5,null,127,{"$f":"IF(A1053=\"\",\"\",IF(A1053=1,Age_Full_Month,IF(F1052=11,0,F1052+1)))","v":4},127,0,{"$f":"IF(A1053=\"\",\"\",IF(AND(F1053=11,G1053=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1053-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1053-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1053,99),0,1,1)*K1053,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1053,0,1,1)*L1053,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*M1053,FEE_rounding)","v":0},0,0,{"$f":"IF(C1053>=1,ROUND(K1053*OFFSET(Input!$U$27,B1053,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1053=1,0,IF($C1053>=1,ROUND(OFFSET(Input!$X$27,B1053,0,1,1)*AL1052,AV_rounding),0))","v":0},{"$f":"IF(B1053=1,0,IF(C1053=1,ROUND(OFFSET(Input!$W$27,B1053,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1051),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),OFFSET(Input!$G$27,B1053,0,1,1)-AE1053,0)","v":0},{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1053,0,1,1),AP1052),0)","v":0},0,0,0,0,0,0,0,-152062906.416648,-152235551.416648,-152611005.35537699,-152611005.35537699,{"$f":"IF(A1053=\"\",\"\",AL1053-ROUND(AL1053*OFFSET(Input!$S$27,$B1053,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1053=\"\",\"\",ROUND(AP1053*(1-OFFSET(Input!$T$27,MIN(B1053,10),0,1,1)),2*FEE_rounding))","v":-152611005.35537699},-147111005.35537699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1053=1,PMF_1st=0),0,ROUND(IF(A1053=1,AI1053,AL1052)*OFFSET(Input!$O$27,IF(A1053=121,-1,0)+MIN(B1053,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1053=1,PMF_1st=0),0,IF(SUM($K$5:$L1053)-$AU1052>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1052,B1053),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1053-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1050,88,6,null,127,{"$f":"IF(A1054=\"\",\"\",IF(A1054=1,Age_Full_Month,IF(F1053=11,0,F1053+1)))","v":5},127,0,{"$f":"IF(A1054=\"\",\"\",IF(AND(F1054=11,G1054=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1054-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1054-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1054,99),0,1,1)*K1054,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1054,0,1,1)*L1054,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*M1054,FEE_rounding)","v":0},0,0,{"$f":"IF(C1054>=1,ROUND(K1054*OFFSET(Input!$U$27,B1054,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1054=1,0,IF($C1054>=1,ROUND(OFFSET(Input!$X$27,B1054,0,1,1)*AL1053,AV_rounding),0))","v":0},{"$f":"IF(B1054=1,0,IF(C1054=1,ROUND(OFFSET(Input!$W$27,B1054,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1052),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),OFFSET(Input!$G$27,B1054,0,1,1)-AE1054,0)","v":0},{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1054,0,1,1),AP1053),0)","v":0},0,0,0,0,0,0,0,-152611005.35537699,-152783650.35537699,-153160456.053951,-153160456.053951,{"$f":"IF(A1054=\"\",\"\",AL1054-ROUND(AL1054*OFFSET(Input!$S$27,$B1054,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1054=\"\",\"\",ROUND(AP1054*(1-OFFSET(Input!$T$27,MIN(B1054,10),0,1,1)),2*FEE_rounding))","v":-153160456.053951},-147660456.053951,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1054=1,PMF_1st=0),0,ROUND(IF(A1054=1,AI1054,AL1053)*OFFSET(Input!$O$27,IF(A1054=121,-1,0)+MIN(B1054,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1054=1,PMF_1st=0),0,IF(SUM($K$5:$L1054)-$AU1053>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1053,B1054),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1054-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1051,88,7,null,127,{"$f":"IF(A1055=\"\",\"\",IF(A1055=1,Age_Full_Month,IF(F1054=11,0,F1054+1)))","v":6},127,0,{"$f":"IF(A1055=\"\",\"\",IF(AND(F1055=11,G1055=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1055-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1055-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1055,99),0,1,1)*K1055,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1055,0,1,1)*L1055,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*M1055,FEE_rounding)","v":0},0,0,{"$f":"IF(C1055>=1,ROUND(K1055*OFFSET(Input!$U$27,B1055,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1055=1,0,IF($C1055>=1,ROUND(OFFSET(Input!$X$27,B1055,0,1,1)*AL1054,AV_rounding),0))","v":0},{"$f":"IF(B1055=1,0,IF(C1055=1,ROUND(OFFSET(Input!$W$27,B1055,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1053),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),OFFSET(Input!$G$27,B1055,0,1,1)-AE1055,0)","v":0},{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1055,0,1,1),AP1054),0)","v":0},0,0,0,0,0,0,0,-153160456.053951,-153333101.053951,-153711261.846174,-153711261.846174,{"$f":"IF(A1055=\"\",\"\",AL1055-ROUND(AL1055*OFFSET(Input!$S$27,$B1055,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1055=\"\",\"\",ROUND(AP1055*(1-OFFSET(Input!$T$27,MIN(B1055,10),0,1,1)),2*FEE_rounding))","v":-153711261.846174},-148211261.846174,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1055=1,PMF_1st=0),0,ROUND(IF(A1055=1,AI1055,AL1054)*OFFSET(Input!$O$27,IF(A1055=121,-1,0)+MIN(B1055,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1055=1,PMF_1st=0),0,IF(SUM($K$5:$L1055)-$AU1054>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1054,B1055),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1055-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1052,88,8,null,127,{"$f":"IF(A1056=\"\",\"\",IF(A1056=1,Age_Full_Month,IF(F1055=11,0,F1055+1)))","v":7},127,0,{"$f":"IF(A1056=\"\",\"\",IF(AND(F1056=11,G1056=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1056-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1056-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1056,99),0,1,1)*K1056,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1056,0,1,1)*L1056,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*M1056,FEE_rounding)","v":0},0,0,{"$f":"IF(C1056>=1,ROUND(K1056*OFFSET(Input!$U$27,B1056,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1056=1,0,IF($C1056>=1,ROUND(OFFSET(Input!$X$27,B1056,0,1,1)*AL1055,AV_rounding),0))","v":0},{"$f":"IF(B1056=1,0,IF(C1056=1,ROUND(OFFSET(Input!$W$27,B1056,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1054),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),OFFSET(Input!$G$27,B1056,0,1,1)-AE1056,0)","v":0},{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1056,0,1,1),AP1055),0)","v":0},0,0,0,0,0,0,0,-153711261.846174,-153883906.846174,-154263426.07407299,-154263426.07407299,{"$f":"IF(A1056=\"\",\"\",AL1056-ROUND(AL1056*OFFSET(Input!$S$27,$B1056,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1056=\"\",\"\",ROUND(AP1056*(1-OFFSET(Input!$T$27,MIN(B1056,10),0,1,1)),2*FEE_rounding))","v":-154263426.07407299},-148763426.07407299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1056=1,PMF_1st=0),0,ROUND(IF(A1056=1,AI1056,AL1055)*OFFSET(Input!$O$27,IF(A1056=121,-1,0)+MIN(B1056,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1056=1,PMF_1st=0),0,IF(SUM($K$5:$L1056)-$AU1055>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1055,B1056),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1056-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1053,88,9,null,127,{"$f":"IF(A1057=\"\",\"\",IF(A1057=1,Age_Full_Month,IF(F1056=11,0,F1056+1)))","v":8},127,0,{"$f":"IF(A1057=\"\",\"\",IF(AND(F1057=11,G1057=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1057-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1057-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1057,99),0,1,1)*K1057,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1057,0,1,1)*L1057,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*M1057,FEE_rounding)","v":0},0,0,{"$f":"IF(C1057>=1,ROUND(K1057*OFFSET(Input!$U$27,B1057,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1057=1,0,IF($C1057>=1,ROUND(OFFSET(Input!$X$27,B1057,0,1,1)*AL1056,AV_rounding),0))","v":0},{"$f":"IF(B1057=1,0,IF(C1057=1,ROUND(OFFSET(Input!$W$27,B1057,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1055),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),OFFSET(Input!$G$27,B1057,0,1,1)-AE1057,0)","v":0},{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1057,0,1,1),AP1056),0)","v":0},0,0,0,0,0,0,0,-154263426.07407299,-154436071.07407299,-154816952.08791599,-154816952.08791599,{"$f":"IF(A1057=\"\",\"\",AL1057-ROUND(AL1057*OFFSET(Input!$S$27,$B1057,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1057=\"\",\"\",ROUND(AP1057*(1-OFFSET(Input!$T$27,MIN(B1057,10),0,1,1)),2*FEE_rounding))","v":-154816952.08791599},-149316952.08791599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1057=1,PMF_1st=0),0,ROUND(IF(A1057=1,AI1057,AL1056)*OFFSET(Input!$O$27,IF(A1057=121,-1,0)+MIN(B1057,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1057=1,PMF_1st=0),0,IF(SUM($K$5:$L1057)-$AU1056>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1056,B1057),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1057-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1054,88,10,null,127,{"$f":"IF(A1058=\"\",\"\",IF(A1058=1,Age_Full_Month,IF(F1057=11,0,F1057+1)))","v":9},127,0,{"$f":"IF(A1058=\"\",\"\",IF(AND(F1058=11,G1058=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1058-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1058-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1058,99),0,1,1)*K1058,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1058,0,1,1)*L1058,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*M1058,FEE_rounding)","v":0},0,0,{"$f":"IF(C1058>=1,ROUND(K1058*OFFSET(Input!$U$27,B1058,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1058=1,0,IF($C1058>=1,ROUND(OFFSET(Input!$X$27,B1058,0,1,1)*AL1057,AV_rounding),0))","v":0},{"$f":"IF(B1058=1,0,IF(C1058=1,ROUND(OFFSET(Input!$W$27,B1058,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1056),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),OFFSET(Input!$G$27,B1058,0,1,1)-AE1058,0)","v":0},{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1058,0,1,1),AP1057),0)","v":0},0,0,0,0,0,0,0,-154816952.08791599,-154989597.08791599,-155371843.24623501,-155371843.24623501,{"$f":"IF(A1058=\"\",\"\",AL1058-ROUND(AL1058*OFFSET(Input!$S$27,$B1058,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1058=\"\",\"\",ROUND(AP1058*(1-OFFSET(Input!$T$27,MIN(B1058,10),0,1,1)),2*FEE_rounding))","v":-155371843.24623501},-149871843.24623501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1058=1,PMF_1st=0),0,ROUND(IF(A1058=1,AI1058,AL1057)*OFFSET(Input!$O$27,IF(A1058=121,-1,0)+MIN(B1058,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1058=1,PMF_1st=0),0,IF(SUM($K$5:$L1058)-$AU1057>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1057,B1058),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1058-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1055,88,11,null,127,{"$f":"IF(A1059=\"\",\"\",IF(A1059=1,Age_Full_Month,IF(F1058=11,0,F1058+1)))","v":10},127,0,{"$f":"IF(A1059=\"\",\"\",IF(AND(F1059=11,G1059=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1059-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1059-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1059,99),0,1,1)*K1059,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1059,0,1,1)*L1059,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*M1059,FEE_rounding)","v":0},0,0,{"$f":"IF(C1059>=1,ROUND(K1059*OFFSET(Input!$U$27,B1059,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1059=1,0,IF($C1059>=1,ROUND(OFFSET(Input!$X$27,B1059,0,1,1)*AL1058,AV_rounding),0))","v":0},{"$f":"IF(B1059=1,0,IF(C1059=1,ROUND(OFFSET(Input!$W$27,B1059,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1057),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),OFFSET(Input!$G$27,B1059,0,1,1)-AE1059,0)","v":0},{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1059,0,1,1),AP1058),0)","v":0},0,0,0,0,0,0,0,-155371843.24623501,-155544488.24623501,-155928102.91584501,-155928102.91584501,{"$f":"IF(A1059=\"\",\"\",AL1059-ROUND(AL1059*OFFSET(Input!$S$27,$B1059,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1059=\"\",\"\",ROUND(AP1059*(1-OFFSET(Input!$T$27,MIN(B1059,10),0,1,1)),2*FEE_rounding))","v":-155928102.91584501},-150428102.91584501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1059=1,PMF_1st=0),0,ROUND(IF(A1059=1,AI1059,AL1058)*OFFSET(Input!$O$27,IF(A1059=121,-1,0)+MIN(B1059,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1059=1,PMF_1st=0),0,IF(SUM($K$5:$L1059)-$AU1058>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1058,B1059),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1059-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1056,88,12,null,127,{"$f":"IF(A1060=\"\",\"\",IF(A1060=1,Age_Full_Month,IF(F1059=11,0,F1059+1)))","v":11},127,0,{"$f":"IF(A1060=\"\",\"\",IF(AND(F1060=11,G1060=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1060-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1060-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1060,99),0,1,1)*K1060,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1060,0,1,1)*L1060,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*M1060,FEE_rounding)","v":0},0,0,{"$f":"IF(C1060>=1,ROUND(K1060*OFFSET(Input!$U$27,B1060,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1060=1,0,IF($C1060>=1,ROUND(OFFSET(Input!$X$27,B1060,0,1,1)*AL1059,AV_rounding),0))","v":0},{"$f":"IF(B1060=1,0,IF(C1060=1,ROUND(OFFSET(Input!$W$27,B1060,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1058),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),OFFSET(Input!$G$27,B1060,0,1,1)-AE1060,0)","v":0},{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1060,0,1,1),AP1059),0)","v":0},0,0,0,0,0,0,0,-155928102.91584501,-156100747.91584501,-156485734.47186401,-156485734.47186401,{"$f":"IF(A1060=\"\",\"\",AL1060-ROUND(AL1060*OFFSET(Input!$S$27,$B1060,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1060=\"\",\"\",ROUND(AP1060*(1-OFFSET(Input!$T$27,MIN(B1060,10),0,1,1)),2*FEE_rounding))","v":-156485734.47186401},-150985734.47186401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1060=1,PMF_1st=0),0,ROUND(IF(A1060=1,AI1060,AL1059)*OFFSET(Input!$O$27,IF(A1060=121,-1,0)+MIN(B1060,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1060=1,PMF_1st=0),0,IF(SUM($K$5:$L1060)-$AU1059>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1059,B1060),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1060-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1057,89,1,null,128,{"$f":"IF(A1061=\"\",\"\",IF(A1061=1,Age_Full_Month,IF(F1060=11,0,F1060+1)))","v":0},128,0,{"$f":"IF(A1061=\"\",\"\",IF(AND(F1061=11,G1061=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1061-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1061-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1061,99),0,1,1)*K1061,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1061,0,1,1)*L1061,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*M1061,FEE_rounding)","v":0},0,0,{"$f":"IF(C1061>=1,ROUND(K1061*OFFSET(Input!$U$27,B1061,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1061=1,0,IF($C1061>=1,ROUND(OFFSET(Input!$X$27,B1061,0,1,1)*AL1060,AV_rounding),0))","v":0},{"$f":"IF(B1061=1,0,IF(C1061=1,ROUND(OFFSET(Input!$W$27,B1061,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1059),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),OFFSET(Input!$G$27,B1061,0,1,1)-AE1061,0)","v":0},{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1061,0,1,1),AP1060),0)","v":0},0,0,0,0,0,0,0,-156485734.47186401,-156658379.47186401,-157044741.29773399,-157044741.29773399,{"$f":"IF(A1061=\"\",\"\",AL1061-ROUND(AL1061*OFFSET(Input!$S$27,$B1061,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1061=\"\",\"\",ROUND(AP1061*(1-OFFSET(Input!$T$27,MIN(B1061,10),0,1,1)),2*FEE_rounding))","v":-157044741.29773399},-151544741.29773399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1061=1,PMF_1st=0),0,ROUND(IF(A1061=1,AI1061,AL1060)*OFFSET(Input!$O$27,IF(A1061=121,-1,0)+MIN(B1061,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1061=1,PMF_1st=0),0,IF(SUM($K$5:$L1061)-$AU1060>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1060,B1061),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1061-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1058,89,2,null,128,{"$f":"IF(A1062=\"\",\"\",IF(A1062=1,Age_Full_Month,IF(F1061=11,0,F1061+1)))","v":1},128,0,{"$f":"IF(A1062=\"\",\"\",IF(AND(F1062=11,G1062=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1062-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1062-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1062,99),0,1,1)*K1062,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1062,0,1,1)*L1062,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*M1062,FEE_rounding)","v":0},0,0,{"$f":"IF(C1062>=1,ROUND(K1062*OFFSET(Input!$U$27,B1062,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1062=1,0,IF($C1062>=1,ROUND(OFFSET(Input!$X$27,B1062,0,1,1)*AL1061,AV_rounding),0))","v":0},{"$f":"IF(B1062=1,0,IF(C1062=1,ROUND(OFFSET(Input!$W$27,B1062,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1060),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),OFFSET(Input!$G$27,B1062,0,1,1)-AE1062,0)","v":0},{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1062,0,1,1),AP1061),0)","v":0},0,0,0,0,0,0,0,-157044741.29773399,-157217386.29773399,-157605126.78524101,-157605126.78524101,{"$f":"IF(A1062=\"\",\"\",AL1062-ROUND(AL1062*OFFSET(Input!$S$27,$B1062,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1062=\"\",\"\",ROUND(AP1062*(1-OFFSET(Input!$T$27,MIN(B1062,10),0,1,1)),2*FEE_rounding))","v":-157605126.78524101},-152105126.78524101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1062=1,PMF_1st=0),0,ROUND(IF(A1062=1,AI1062,AL1061)*OFFSET(Input!$O$27,IF(A1062=121,-1,0)+MIN(B1062,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1062=1,PMF_1st=0),0,IF(SUM($K$5:$L1062)-$AU1061>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1061,B1062),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1062-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1059,89,3,null,128,{"$f":"IF(A1063=\"\",\"\",IF(A1063=1,Age_Full_Month,IF(F1062=11,0,F1062+1)))","v":2},128,0,{"$f":"IF(A1063=\"\",\"\",IF(AND(F1063=11,G1063=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1063-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1063-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1063,99),0,1,1)*K1063,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1063,0,1,1)*L1063,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*M1063,FEE_rounding)","v":0},0,0,{"$f":"IF(C1063>=1,ROUND(K1063*OFFSET(Input!$U$27,B1063,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1063=1,0,IF($C1063>=1,ROUND(OFFSET(Input!$X$27,B1063,0,1,1)*AL1062,AV_rounding),0))","v":0},{"$f":"IF(B1063=1,0,IF(C1063=1,ROUND(OFFSET(Input!$W$27,B1063,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1061),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),OFFSET(Input!$G$27,B1063,0,1,1)-AE1063,0)","v":0},{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1063,0,1,1),AP1062),0)","v":0},0,0,0,0,0,0,0,-157605126.78524101,-157777771.78524101,-158166894.33453599,-158166894.33453599,{"$f":"IF(A1063=\"\",\"\",AL1063-ROUND(AL1063*OFFSET(Input!$S$27,$B1063,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1063=\"\",\"\",ROUND(AP1063*(1-OFFSET(Input!$T$27,MIN(B1063,10),0,1,1)),2*FEE_rounding))","v":-158166894.33453599},-152666894.33453599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1063=1,PMF_1st=0),0,ROUND(IF(A1063=1,AI1063,AL1062)*OFFSET(Input!$O$27,IF(A1063=121,-1,0)+MIN(B1063,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1063=1,PMF_1st=0),0,IF(SUM($K$5:$L1063)-$AU1062>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1062,B1063),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1063-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1060,89,4,null,128,{"$f":"IF(A1064=\"\",\"\",IF(A1064=1,Age_Full_Month,IF(F1063=11,0,F1063+1)))","v":3},128,0,{"$f":"IF(A1064=\"\",\"\",IF(AND(F1064=11,G1064=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1064-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1064-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1064,99),0,1,1)*K1064,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1064,0,1,1)*L1064,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*M1064,FEE_rounding)","v":0},0,0,{"$f":"IF(C1064>=1,ROUND(K1064*OFFSET(Input!$U$27,B1064,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1064=1,0,IF($C1064>=1,ROUND(OFFSET(Input!$X$27,B1064,0,1,1)*AL1063,AV_rounding),0))","v":0},{"$f":"IF(B1064=1,0,IF(C1064=1,ROUND(OFFSET(Input!$W$27,B1064,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1062),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),OFFSET(Input!$G$27,B1064,0,1,1)-AE1064,0)","v":0},{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1064,0,1,1),AP1063),0)","v":0},0,0,0,0,0,0,0,-158166894.33453599,-158339539.33453599,-158730047.354157,-158730047.354157,{"$f":"IF(A1064=\"\",\"\",AL1064-ROUND(AL1064*OFFSET(Input!$S$27,$B1064,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1064=\"\",\"\",ROUND(AP1064*(1-OFFSET(Input!$T$27,MIN(B1064,10),0,1,1)),2*FEE_rounding))","v":-158730047.354157},-153230047.354157,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1064=1,PMF_1st=0),0,ROUND(IF(A1064=1,AI1064,AL1063)*OFFSET(Input!$O$27,IF(A1064=121,-1,0)+MIN(B1064,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1064=1,PMF_1st=0),0,IF(SUM($K$5:$L1064)-$AU1063>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1063,B1064),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1064-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1061,89,5,null,128,{"$f":"IF(A1065=\"\",\"\",IF(A1065=1,Age_Full_Month,IF(F1064=11,0,F1064+1)))","v":4},128,0,{"$f":"IF(A1065=\"\",\"\",IF(AND(F1065=11,G1065=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1065-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1065-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1065,99),0,1,1)*K1065,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1065,0,1,1)*L1065,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*M1065,FEE_rounding)","v":0},0,0,{"$f":"IF(C1065>=1,ROUND(K1065*OFFSET(Input!$U$27,B1065,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1065=1,0,IF($C1065>=1,ROUND(OFFSET(Input!$X$27,B1065,0,1,1)*AL1064,AV_rounding),0))","v":0},{"$f":"IF(B1065=1,0,IF(C1065=1,ROUND(OFFSET(Input!$W$27,B1065,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1063),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),OFFSET(Input!$G$27,B1065,0,1,1)-AE1065,0)","v":0},{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1065,0,1,1),AP1064),0)","v":0},0,0,0,0,0,0,0,-158730047.354157,-158902692.354157,-159294589.26104799,-159294589.26104799,{"$f":"IF(A1065=\"\",\"\",AL1065-ROUND(AL1065*OFFSET(Input!$S$27,$B1065,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1065=\"\",\"\",ROUND(AP1065*(1-OFFSET(Input!$T$27,MIN(B1065,10),0,1,1)),2*FEE_rounding))","v":-159294589.26104799},-153794589.26104799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1065=1,PMF_1st=0),0,ROUND(IF(A1065=1,AI1065,AL1064)*OFFSET(Input!$O$27,IF(A1065=121,-1,0)+MIN(B1065,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1065=1,PMF_1st=0),0,IF(SUM($K$5:$L1065)-$AU1064>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1064,B1065),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1065-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1062,89,6,null,128,{"$f":"IF(A1066=\"\",\"\",IF(A1066=1,Age_Full_Month,IF(F1065=11,0,F1065+1)))","v":5},128,0,{"$f":"IF(A1066=\"\",\"\",IF(AND(F1066=11,G1066=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1066-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1066-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1066,99),0,1,1)*K1066,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1066,0,1,1)*L1066,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*M1066,FEE_rounding)","v":0},0,0,{"$f":"IF(C1066>=1,ROUND(K1066*OFFSET(Input!$U$27,B1066,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1066=1,0,IF($C1066>=1,ROUND(OFFSET(Input!$X$27,B1066,0,1,1)*AL1065,AV_rounding),0))","v":0},{"$f":"IF(B1066=1,0,IF(C1066=1,ROUND(OFFSET(Input!$W$27,B1066,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1064),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),OFFSET(Input!$G$27,B1066,0,1,1)-AE1066,0)","v":0},{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1066,0,1,1),AP1065),0)","v":0},0,0,0,0,0,0,0,-159294589.26104799,-159467234.26104799,-159860523.48057899,-159860523.48057899,{"$f":"IF(A1066=\"\",\"\",AL1066-ROUND(AL1066*OFFSET(Input!$S$27,$B1066,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1066=\"\",\"\",ROUND(AP1066*(1-OFFSET(Input!$T$27,MIN(B1066,10),0,1,1)),2*FEE_rounding))","v":-159860523.48057899},-154360523.48057899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1066=1,PMF_1st=0),0,ROUND(IF(A1066=1,AI1066,AL1065)*OFFSET(Input!$O$27,IF(A1066=121,-1,0)+MIN(B1066,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1066=1,PMF_1st=0),0,IF(SUM($K$5:$L1066)-$AU1065>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1065,B1066),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1066-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1063,89,7,null,128,{"$f":"IF(A1067=\"\",\"\",IF(A1067=1,Age_Full_Month,IF(F1066=11,0,F1066+1)))","v":6},128,0,{"$f":"IF(A1067=\"\",\"\",IF(AND(F1067=11,G1067=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1067-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1067-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1067,99),0,1,1)*K1067,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1067,0,1,1)*L1067,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*M1067,FEE_rounding)","v":0},0,0,{"$f":"IF(C1067>=1,ROUND(K1067*OFFSET(Input!$U$27,B1067,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1067=1,0,IF($C1067>=1,ROUND(OFFSET(Input!$X$27,B1067,0,1,1)*AL1066,AV_rounding),0))","v":0},{"$f":"IF(B1067=1,0,IF(C1067=1,ROUND(OFFSET(Input!$W$27,B1067,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1065),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),OFFSET(Input!$G$27,B1067,0,1,1)-AE1067,0)","v":0},{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1067,0,1,1),AP1066),0)","v":0},0,0,0,0,0,0,0,-159860523.48057899,-160033168.48057899,-160427853.446569,-160427853.446569,{"$f":"IF(A1067=\"\",\"\",AL1067-ROUND(AL1067*OFFSET(Input!$S$27,$B1067,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1067=\"\",\"\",ROUND(AP1067*(1-OFFSET(Input!$T$27,MIN(B1067,10),0,1,1)),2*FEE_rounding))","v":-160427853.446569},-154927853.446569,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1067=1,PMF_1st=0),0,ROUND(IF(A1067=1,AI1067,AL1066)*OFFSET(Input!$O$27,IF(A1067=121,-1,0)+MIN(B1067,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1067=1,PMF_1st=0),0,IF(SUM($K$5:$L1067)-$AU1066>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1066,B1067),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1067-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1064,89,8,null,128,{"$f":"IF(A1068=\"\",\"\",IF(A1068=1,Age_Full_Month,IF(F1067=11,0,F1067+1)))","v":7},128,0,{"$f":"IF(A1068=\"\",\"\",IF(AND(F1068=11,G1068=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1068-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1068-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1068,99),0,1,1)*K1068,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1068,0,1,1)*L1068,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*M1068,FEE_rounding)","v":0},0,0,{"$f":"IF(C1068>=1,ROUND(K1068*OFFSET(Input!$U$27,B1068,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1068=1,0,IF($C1068>=1,ROUND(OFFSET(Input!$X$27,B1068,0,1,1)*AL1067,AV_rounding),0))","v":0},{"$f":"IF(B1068=1,0,IF(C1068=1,ROUND(OFFSET(Input!$W$27,B1068,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1066),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),OFFSET(Input!$G$27,B1068,0,1,1)-AE1068,0)","v":0},{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1068,0,1,1),AP1067),0)","v":0},0,0,0,0,0,0,0,-160427853.446569,-160600498.446569,-160996582.60130501,-160996582.60130501,{"$f":"IF(A1068=\"\",\"\",AL1068-ROUND(AL1068*OFFSET(Input!$S$27,$B1068,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1068=\"\",\"\",ROUND(AP1068*(1-OFFSET(Input!$T$27,MIN(B1068,10),0,1,1)),2*FEE_rounding))","v":-160996582.60130501},-155496582.60130501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1068=1,PMF_1st=0),0,ROUND(IF(A1068=1,AI1068,AL1067)*OFFSET(Input!$O$27,IF(A1068=121,-1,0)+MIN(B1068,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1068=1,PMF_1st=0),0,IF(SUM($K$5:$L1068)-$AU1067>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1067,B1068),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1068-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1065,89,9,null,128,{"$f":"IF(A1069=\"\",\"\",IF(A1069=1,Age_Full_Month,IF(F1068=11,0,F1068+1)))","v":8},128,0,{"$f":"IF(A1069=\"\",\"\",IF(AND(F1069=11,G1069=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1069-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1069-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1069,99),0,1,1)*K1069,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1069,0,1,1)*L1069,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*M1069,FEE_rounding)","v":0},0,0,{"$f":"IF(C1069>=1,ROUND(K1069*OFFSET(Input!$U$27,B1069,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1069=1,0,IF($C1069>=1,ROUND(OFFSET(Input!$X$27,B1069,0,1,1)*AL1068,AV_rounding),0))","v":0},{"$f":"IF(B1069=1,0,IF(C1069=1,ROUND(OFFSET(Input!$W$27,B1069,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1067),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),OFFSET(Input!$G$27,B1069,0,1,1)-AE1069,0)","v":0},{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1069,0,1,1),AP1068),0)","v":0},0,0,0,0,0,0,0,-160996582.60130501,-161169227.60130501,-161566714.39556399,-161566714.39556399,{"$f":"IF(A1069=\"\",\"\",AL1069-ROUND(AL1069*OFFSET(Input!$S$27,$B1069,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1069=\"\",\"\",ROUND(AP1069*(1-OFFSET(Input!$T$27,MIN(B1069,10),0,1,1)),2*FEE_rounding))","v":-161566714.39556399},-156066714.39556399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1069=1,PMF_1st=0),0,ROUND(IF(A1069=1,AI1069,AL1068)*OFFSET(Input!$O$27,IF(A1069=121,-1,0)+MIN(B1069,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1069=1,PMF_1st=0),0,IF(SUM($K$5:$L1069)-$AU1068>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1068,B1069),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1069-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1066,89,10,null,128,{"$f":"IF(A1070=\"\",\"\",IF(A1070=1,Age_Full_Month,IF(F1069=11,0,F1069+1)))","v":9},128,0,{"$f":"IF(A1070=\"\",\"\",IF(AND(F1070=11,G1070=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1070-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1070-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1070,99),0,1,1)*K1070,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1070,0,1,1)*L1070,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*M1070,FEE_rounding)","v":0},0,0,{"$f":"IF(C1070>=1,ROUND(K1070*OFFSET(Input!$U$27,B1070,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1070=1,0,IF($C1070>=1,ROUND(OFFSET(Input!$X$27,B1070,0,1,1)*AL1069,AV_rounding),0))","v":0},{"$f":"IF(B1070=1,0,IF(C1070=1,ROUND(OFFSET(Input!$W$27,B1070,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1068),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),OFFSET(Input!$G$27,B1070,0,1,1)-AE1070,0)","v":0},{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1070,0,1,1),AP1069),0)","v":0},0,0,0,0,0,0,0,-161566714.39556399,-161739359.39556399,-162138252.28863299,-162138252.28863299,{"$f":"IF(A1070=\"\",\"\",AL1070-ROUND(AL1070*OFFSET(Input!$S$27,$B1070,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1070=\"\",\"\",ROUND(AP1070*(1-OFFSET(Input!$T$27,MIN(B1070,10),0,1,1)),2*FEE_rounding))","v":-162138252.28863299},-156638252.28863299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1070=1,PMF_1st=0),0,ROUND(IF(A1070=1,AI1070,AL1069)*OFFSET(Input!$O$27,IF(A1070=121,-1,0)+MIN(B1070,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1070=1,PMF_1st=0),0,IF(SUM($K$5:$L1070)-$AU1069>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1069,B1070),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1070-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1067,89,11,null,128,{"$f":"IF(A1071=\"\",\"\",IF(A1071=1,Age_Full_Month,IF(F1070=11,0,F1070+1)))","v":10},128,0,{"$f":"IF(A1071=\"\",\"\",IF(AND(F1071=11,G1071=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1071-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1071-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1071,99),0,1,1)*K1071,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1071,0,1,1)*L1071,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*M1071,FEE_rounding)","v":0},0,0,{"$f":"IF(C1071>=1,ROUND(K1071*OFFSET(Input!$U$27,B1071,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1071=1,0,IF($C1071>=1,ROUND(OFFSET(Input!$X$27,B1071,0,1,1)*AL1070,AV_rounding),0))","v":0},{"$f":"IF(B1071=1,0,IF(C1071=1,ROUND(OFFSET(Input!$W$27,B1071,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1069),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),OFFSET(Input!$G$27,B1071,0,1,1)-AE1071,0)","v":0},{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1071,0,1,1),AP1070),0)","v":0},0,0,0,0,0,0,0,-162138252.28863299,-162310897.28863299,-162711199.74833101,-162711199.74833101,{"$f":"IF(A1071=\"\",\"\",AL1071-ROUND(AL1071*OFFSET(Input!$S$27,$B1071,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1071=\"\",\"\",ROUND(AP1071*(1-OFFSET(Input!$T$27,MIN(B1071,10),0,1,1)),2*FEE_rounding))","v":-162711199.74833101},-157211199.74833101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1071=1,PMF_1st=0),0,ROUND(IF(A1071=1,AI1071,AL1070)*OFFSET(Input!$O$27,IF(A1071=121,-1,0)+MIN(B1071,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1071=1,PMF_1st=0),0,IF(SUM($K$5:$L1071)-$AU1070>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1070,B1071),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1071-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1068,89,12,null,128,{"$f":"IF(A1072=\"\",\"\",IF(A1072=1,Age_Full_Month,IF(F1071=11,0,F1071+1)))","v":11},128,0,{"$f":"IF(A1072=\"\",\"\",IF(AND(F1072=11,G1072=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1072-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1072-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1072,99),0,1,1)*K1072,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1072,0,1,1)*L1072,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*M1072,FEE_rounding)","v":0},0,0,{"$f":"IF(C1072>=1,ROUND(K1072*OFFSET(Input!$U$27,B1072,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1072=1,0,IF($C1072>=1,ROUND(OFFSET(Input!$X$27,B1072,0,1,1)*AL1071,AV_rounding),0))","v":0},{"$f":"IF(B1072=1,0,IF(C1072=1,ROUND(OFFSET(Input!$W$27,B1072,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1070),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),OFFSET(Input!$G$27,B1072,0,1,1)-AE1072,0)","v":0},{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1072,0,1,1),AP1071),0)","v":0},0,0,0,0,0,0,0,-162711199.74833101,-162883844.74833101,-163285560.25103,-163285560.25103,{"$f":"IF(A1072=\"\",\"\",AL1072-ROUND(AL1072*OFFSET(Input!$S$27,$B1072,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1072=\"\",\"\",ROUND(AP1072*(1-OFFSET(Input!$T$27,MIN(B1072,10),0,1,1)),2*FEE_rounding))","v":-163285560.25103},-157785560.25103,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1072=1,PMF_1st=0),0,ROUND(IF(A1072=1,AI1072,AL1071)*OFFSET(Input!$O$27,IF(A1072=121,-1,0)+MIN(B1072,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1072=1,PMF_1st=0),0,IF(SUM($K$5:$L1072)-$AU1071>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1071,B1072),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1072-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1069,90,1,null,129,{"$f":"IF(A1073=\"\",\"\",IF(A1073=1,Age_Full_Month,IF(F1072=11,0,F1072+1)))","v":0},129,0,{"$f":"IF(A1073=\"\",\"\",IF(AND(F1073=11,G1073=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1073-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1073-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1073,99),0,1,1)*K1073,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1073,0,1,1)*L1073,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*M1073,FEE_rounding)","v":0},0,0,{"$f":"IF(C1073>=1,ROUND(K1073*OFFSET(Input!$U$27,B1073,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1073=1,0,IF($C1073>=1,ROUND(OFFSET(Input!$X$27,B1073,0,1,1)*AL1072,AV_rounding),0))","v":0},{"$f":"IF(B1073=1,0,IF(C1073=1,ROUND(OFFSET(Input!$W$27,B1073,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1071),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),OFFSET(Input!$G$27,B1073,0,1,1)-AE1073,0)","v":0},{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1073,0,1,1),AP1072),0)","v":0},0,0,0,0,0,0,0,-163285560.25103,-163458205.25103,-163861337.28167599,-163861337.28167599,{"$f":"IF(A1073=\"\",\"\",AL1073-ROUND(AL1073*OFFSET(Input!$S$27,$B1073,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1073=\"\",\"\",ROUND(AP1073*(1-OFFSET(Input!$T$27,MIN(B1073,10),0,1,1)),2*FEE_rounding))","v":-163861337.28167599},-158361337.28167599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1073=1,PMF_1st=0),0,ROUND(IF(A1073=1,AI1073,AL1072)*OFFSET(Input!$O$27,IF(A1073=121,-1,0)+MIN(B1073,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1073=1,PMF_1st=0),0,IF(SUM($K$5:$L1073)-$AU1072>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1072,B1073),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1073-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1070,90,2,null,129,{"$f":"IF(A1074=\"\",\"\",IF(A1074=1,Age_Full_Month,IF(F1073=11,0,F1073+1)))","v":1},129,0,{"$f":"IF(A1074=\"\",\"\",IF(AND(F1074=11,G1074=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1074-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1074-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1074,99),0,1,1)*K1074,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1074,0,1,1)*L1074,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*M1074,FEE_rounding)","v":0},0,0,{"$f":"IF(C1074>=1,ROUND(K1074*OFFSET(Input!$U$27,B1074,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1074=1,0,IF($C1074>=1,ROUND(OFFSET(Input!$X$27,B1074,0,1,1)*AL1073,AV_rounding),0))","v":0},{"$f":"IF(B1074=1,0,IF(C1074=1,ROUND(OFFSET(Input!$W$27,B1074,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1072),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),OFFSET(Input!$G$27,B1074,0,1,1)-AE1074,0)","v":0},{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1074,0,1,1),AP1073),0)","v":0},0,0,0,0,0,0,0,-163861337.28167599,-164033982.28167599,-164438534.333808,-164438534.333808,{"$f":"IF(A1074=\"\",\"\",AL1074-ROUND(AL1074*OFFSET(Input!$S$27,$B1074,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1074=\"\",\"\",ROUND(AP1074*(1-OFFSET(Input!$T$27,MIN(B1074,10),0,1,1)),2*FEE_rounding))","v":-164438534.333808},-158938534.333808,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1074=1,PMF_1st=0),0,ROUND(IF(A1074=1,AI1074,AL1073)*OFFSET(Input!$O$27,IF(A1074=121,-1,0)+MIN(B1074,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1074=1,PMF_1st=0),0,IF(SUM($K$5:$L1074)-$AU1073>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1073,B1074),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1074-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1071,90,3,null,129,{"$f":"IF(A1075=\"\",\"\",IF(A1075=1,Age_Full_Month,IF(F1074=11,0,F1074+1)))","v":2},129,0,{"$f":"IF(A1075=\"\",\"\",IF(AND(F1075=11,G1075=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1075-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1075-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1075,99),0,1,1)*K1075,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1075,0,1,1)*L1075,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*M1075,FEE_rounding)","v":0},0,0,{"$f":"IF(C1075>=1,ROUND(K1075*OFFSET(Input!$U$27,B1075,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1075=1,0,IF($C1075>=1,ROUND(OFFSET(Input!$X$27,B1075,0,1,1)*AL1074,AV_rounding),0))","v":0},{"$f":"IF(B1075=1,0,IF(C1075=1,ROUND(OFFSET(Input!$W$27,B1075,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1073),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),OFFSET(Input!$G$27,B1075,0,1,1)-AE1075,0)","v":0},{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1075,0,1,1),AP1074),0)","v":0},0,0,0,0,0,0,0,-164438534.333808,-164611179.333808,-165017154.90958199,-165017154.90958199,{"$f":"IF(A1075=\"\",\"\",AL1075-ROUND(AL1075*OFFSET(Input!$S$27,$B1075,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1075=\"\",\"\",ROUND(AP1075*(1-OFFSET(Input!$T$27,MIN(B1075,10),0,1,1)),2*FEE_rounding))","v":-165017154.90958199},-159517154.90958199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1075=1,PMF_1st=0),0,ROUND(IF(A1075=1,AI1075,AL1074)*OFFSET(Input!$O$27,IF(A1075=121,-1,0)+MIN(B1075,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1075=1,PMF_1st=0),0,IF(SUM($K$5:$L1075)-$AU1074>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1074,B1075),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1075-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1072,90,4,null,129,{"$f":"IF(A1076=\"\",\"\",IF(A1076=1,Age_Full_Month,IF(F1075=11,0,F1075+1)))","v":3},129,0,{"$f":"IF(A1076=\"\",\"\",IF(AND(F1076=11,G1076=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1076-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1076-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1076,99),0,1,1)*K1076,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1076,0,1,1)*L1076,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*M1076,FEE_rounding)","v":0},0,0,{"$f":"IF(C1076>=1,ROUND(K1076*OFFSET(Input!$U$27,B1076,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1076=1,0,IF($C1076>=1,ROUND(OFFSET(Input!$X$27,B1076,0,1,1)*AL1075,AV_rounding),0))","v":0},{"$f":"IF(B1076=1,0,IF(C1076=1,ROUND(OFFSET(Input!$W$27,B1076,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1074),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),OFFSET(Input!$G$27,B1076,0,1,1)-AE1076,0)","v":0},{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1076,0,1,1),AP1075),0)","v":0},0,0,0,0,0,0,0,-165017154.90958199,-165189799.90958199,-165597202.51979199,-165597202.51979199,{"$f":"IF(A1076=\"\",\"\",AL1076-ROUND(AL1076*OFFSET(Input!$S$27,$B1076,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1076=\"\",\"\",ROUND(AP1076*(1-OFFSET(Input!$T$27,MIN(B1076,10),0,1,1)),2*FEE_rounding))","v":-165597202.51979199},-160097202.51979199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1076=1,PMF_1st=0),0,ROUND(IF(A1076=1,AI1076,AL1075)*OFFSET(Input!$O$27,IF(A1076=121,-1,0)+MIN(B1076,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1076=1,PMF_1st=0),0,IF(SUM($K$5:$L1076)-$AU1075>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1075,B1076),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1076-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1073,90,5,null,129,{"$f":"IF(A1077=\"\",\"\",IF(A1077=1,Age_Full_Month,IF(F1076=11,0,F1076+1)))","v":4},129,0,{"$f":"IF(A1077=\"\",\"\",IF(AND(F1077=11,G1077=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1077-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1077-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1077,99),0,1,1)*K1077,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1077,0,1,1)*L1077,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*M1077,FEE_rounding)","v":0},0,0,{"$f":"IF(C1077>=1,ROUND(K1077*OFFSET(Input!$U$27,B1077,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1077=1,0,IF($C1077>=1,ROUND(OFFSET(Input!$X$27,B1077,0,1,1)*AL1076,AV_rounding),0))","v":0},{"$f":"IF(B1077=1,0,IF(C1077=1,ROUND(OFFSET(Input!$W$27,B1077,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1075),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),OFFSET(Input!$G$27,B1077,0,1,1)-AE1077,0)","v":0},{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1077,0,1,1),AP1076),0)","v":0},0,0,0,0,0,0,0,-165597202.51979199,-165769847.51979199,-166178680.683889,-166178680.683889,{"$f":"IF(A1077=\"\",\"\",AL1077-ROUND(AL1077*OFFSET(Input!$S$27,$B1077,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1077=\"\",\"\",ROUND(AP1077*(1-OFFSET(Input!$T$27,MIN(B1077,10),0,1,1)),2*FEE_rounding))","v":-166178680.683889},-160678680.683889,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1077=1,PMF_1st=0),0,ROUND(IF(A1077=1,AI1077,AL1076)*OFFSET(Input!$O$27,IF(A1077=121,-1,0)+MIN(B1077,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1077=1,PMF_1st=0),0,IF(SUM($K$5:$L1077)-$AU1076>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1076,B1077),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1077-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1074,90,6,null,129,{"$f":"IF(A1078=\"\",\"\",IF(A1078=1,Age_Full_Month,IF(F1077=11,0,F1077+1)))","v":5},129,0,{"$f":"IF(A1078=\"\",\"\",IF(AND(F1078=11,G1078=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1078-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1078-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1078,99),0,1,1)*K1078,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1078,0,1,1)*L1078,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*M1078,FEE_rounding)","v":0},0,0,{"$f":"IF(C1078>=1,ROUND(K1078*OFFSET(Input!$U$27,B1078,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1078=1,0,IF($C1078>=1,ROUND(OFFSET(Input!$X$27,B1078,0,1,1)*AL1077,AV_rounding),0))","v":0},{"$f":"IF(B1078=1,0,IF(C1078=1,ROUND(OFFSET(Input!$W$27,B1078,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1076),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),OFFSET(Input!$G$27,B1078,0,1,1)-AE1078,0)","v":0},{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1078,0,1,1),AP1077),0)","v":0},0,0,0,0,0,0,0,-166178680.683889,-166351325.683889,-166761592.930006,-166761592.930006,{"$f":"IF(A1078=\"\",\"\",AL1078-ROUND(AL1078*OFFSET(Input!$S$27,$B1078,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1078=\"\",\"\",ROUND(AP1078*(1-OFFSET(Input!$T$27,MIN(B1078,10),0,1,1)),2*FEE_rounding))","v":-166761592.930006},-161261592.930006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1078=1,PMF_1st=0),0,ROUND(IF(A1078=1,AI1078,AL1077)*OFFSET(Input!$O$27,IF(A1078=121,-1,0)+MIN(B1078,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1078=1,PMF_1st=0),0,IF(SUM($K$5:$L1078)-$AU1077>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1077,B1078),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1078-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1075,90,7,null,129,{"$f":"IF(A1079=\"\",\"\",IF(A1079=1,Age_Full_Month,IF(F1078=11,0,F1078+1)))","v":6},129,0,{"$f":"IF(A1079=\"\",\"\",IF(AND(F1079=11,G1079=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1079-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1079-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1079,99),0,1,1)*K1079,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1079,0,1,1)*L1079,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*M1079,FEE_rounding)","v":0},0,0,{"$f":"IF(C1079>=1,ROUND(K1079*OFFSET(Input!$U$27,B1079,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1079=1,0,IF($C1079>=1,ROUND(OFFSET(Input!$X$27,B1079,0,1,1)*AL1078,AV_rounding),0))","v":0},{"$f":"IF(B1079=1,0,IF(C1079=1,ROUND(OFFSET(Input!$W$27,B1079,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1077),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),OFFSET(Input!$G$27,B1079,0,1,1)-AE1079,0)","v":0},{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1079,0,1,1),AP1078),0)","v":0},0,0,0,0,0,0,0,-166761592.930006,-166934237.930006,-167345942.79497501,-167345942.79497501,{"$f":"IF(A1079=\"\",\"\",AL1079-ROUND(AL1079*OFFSET(Input!$S$27,$B1079,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1079=\"\",\"\",ROUND(AP1079*(1-OFFSET(Input!$T$27,MIN(B1079,10),0,1,1)),2*FEE_rounding))","v":-167345942.79497501},-161845942.79497501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1079=1,PMF_1st=0),0,ROUND(IF(A1079=1,AI1079,AL1078)*OFFSET(Input!$O$27,IF(A1079=121,-1,0)+MIN(B1079,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1079=1,PMF_1st=0),0,IF(SUM($K$5:$L1079)-$AU1078>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1078,B1079),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1079-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1076,90,8,null,129,{"$f":"IF(A1080=\"\",\"\",IF(A1080=1,Age_Full_Month,IF(F1079=11,0,F1079+1)))","v":7},129,0,{"$f":"IF(A1080=\"\",\"\",IF(AND(F1080=11,G1080=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1080-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1080-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1080,99),0,1,1)*K1080,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1080,0,1,1)*L1080,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*M1080,FEE_rounding)","v":0},0,0,{"$f":"IF(C1080>=1,ROUND(K1080*OFFSET(Input!$U$27,B1080,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1080=1,0,IF($C1080>=1,ROUND(OFFSET(Input!$X$27,B1080,0,1,1)*AL1079,AV_rounding),0))","v":0},{"$f":"IF(B1080=1,0,IF(C1080=1,ROUND(OFFSET(Input!$W$27,B1080,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1078),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),OFFSET(Input!$G$27,B1080,0,1,1)-AE1080,0)","v":0},{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1080,0,1,1),AP1079),0)","v":0},0,0,0,0,0,0,0,-167345942.79497501,-167518587.79497501,-167931733.82435301,-167931733.82435301,{"$f":"IF(A1080=\"\",\"\",AL1080-ROUND(AL1080*OFFSET(Input!$S$27,$B1080,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1080=\"\",\"\",ROUND(AP1080*(1-OFFSET(Input!$T$27,MIN(B1080,10),0,1,1)),2*FEE_rounding))","v":-167931733.82435301},-162431733.82435301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1080=1,PMF_1st=0),0,ROUND(IF(A1080=1,AI1080,AL1079)*OFFSET(Input!$O$27,IF(A1080=121,-1,0)+MIN(B1080,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1080=1,PMF_1st=0),0,IF(SUM($K$5:$L1080)-$AU1079>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1079,B1080),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1080-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1077,90,9,null,129,{"$f":"IF(A1081=\"\",\"\",IF(A1081=1,Age_Full_Month,IF(F1080=11,0,F1080+1)))","v":8},129,0,{"$f":"IF(A1081=\"\",\"\",IF(AND(F1081=11,G1081=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1081-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1081-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1081,99),0,1,1)*K1081,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1081,0,1,1)*L1081,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*M1081,FEE_rounding)","v":0},0,0,{"$f":"IF(C1081>=1,ROUND(K1081*OFFSET(Input!$U$27,B1081,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1081=1,0,IF($C1081>=1,ROUND(OFFSET(Input!$X$27,B1081,0,1,1)*AL1080,AV_rounding),0))","v":0},{"$f":"IF(B1081=1,0,IF(C1081=1,ROUND(OFFSET(Input!$W$27,B1081,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1079),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),OFFSET(Input!$G$27,B1081,0,1,1)-AE1081,0)","v":0},{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1081,0,1,1),AP1080),0)","v":0},0,0,0,0,0,0,0,-167931733.82435301,-168104378.82435301,-168518969.57243901,-168518969.57243901,{"$f":"IF(A1081=\"\",\"\",AL1081-ROUND(AL1081*OFFSET(Input!$S$27,$B1081,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1081=\"\",\"\",ROUND(AP1081*(1-OFFSET(Input!$T$27,MIN(B1081,10),0,1,1)),2*FEE_rounding))","v":-168518969.57243901},-163018969.57243901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1081=1,PMF_1st=0),0,ROUND(IF(A1081=1,AI1081,AL1080)*OFFSET(Input!$O$27,IF(A1081=121,-1,0)+MIN(B1081,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1081=1,PMF_1st=0),0,IF(SUM($K$5:$L1081)-$AU1080>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1080,B1081),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1081-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1078,90,10,null,129,{"$f":"IF(A1082=\"\",\"\",IF(A1082=1,Age_Full_Month,IF(F1081=11,0,F1081+1)))","v":9},129,0,{"$f":"IF(A1082=\"\",\"\",IF(AND(F1082=11,G1082=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1082-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1082-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1082,99),0,1,1)*K1082,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1082,0,1,1)*L1082,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*M1082,FEE_rounding)","v":0},0,0,{"$f":"IF(C1082>=1,ROUND(K1082*OFFSET(Input!$U$27,B1082,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1082=1,0,IF($C1082>=1,ROUND(OFFSET(Input!$X$27,B1082,0,1,1)*AL1081,AV_rounding),0))","v":0},{"$f":"IF(B1082=1,0,IF(C1082=1,ROUND(OFFSET(Input!$W$27,B1082,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1080),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),OFFSET(Input!$G$27,B1082,0,1,1)-AE1082,0)","v":0},{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1082,0,1,1),AP1081),0)","v":0},0,0,0,0,0,0,0,-168518969.57243901,-168691614.57243901,-169107653.60229999,-169107653.60229999,{"$f":"IF(A1082=\"\",\"\",AL1082-ROUND(AL1082*OFFSET(Input!$S$27,$B1082,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1082=\"\",\"\",ROUND(AP1082*(1-OFFSET(Input!$T$27,MIN(B1082,10),0,1,1)),2*FEE_rounding))","v":-169107653.60229999},-163607653.60229999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1082=1,PMF_1st=0),0,ROUND(IF(A1082=1,AI1082,AL1081)*OFFSET(Input!$O$27,IF(A1082=121,-1,0)+MIN(B1082,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1082=1,PMF_1st=0),0,IF(SUM($K$5:$L1082)-$AU1081>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1081,B1082),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1082-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1079,90,11,null,129,{"$f":"IF(A1083=\"\",\"\",IF(A1083=1,Age_Full_Month,IF(F1082=11,0,F1082+1)))","v":10},129,0,{"$f":"IF(A1083=\"\",\"\",IF(AND(F1083=11,G1083=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1083-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1083-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1083,99),0,1,1)*K1083,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1083,0,1,1)*L1083,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*M1083,FEE_rounding)","v":0},0,0,{"$f":"IF(C1083>=1,ROUND(K1083*OFFSET(Input!$U$27,B1083,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1083=1,0,IF($C1083>=1,ROUND(OFFSET(Input!$X$27,B1083,0,1,1)*AL1082,AV_rounding),0))","v":0},{"$f":"IF(B1083=1,0,IF(C1083=1,ROUND(OFFSET(Input!$W$27,B1083,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1081),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),OFFSET(Input!$G$27,B1083,0,1,1)-AE1083,0)","v":0},{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1083,0,1,1),AP1082),0)","v":0},0,0,0,0,0,0,0,-169107653.60229999,-169280298.60229999,-169697789.485789,-169697789.485789,{"$f":"IF(A1083=\"\",\"\",AL1083-ROUND(AL1083*OFFSET(Input!$S$27,$B1083,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1083=\"\",\"\",ROUND(AP1083*(1-OFFSET(Input!$T$27,MIN(B1083,10),0,1,1)),2*FEE_rounding))","v":-169697789.485789},-164197789.485789,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1083=1,PMF_1st=0),0,ROUND(IF(A1083=1,AI1083,AL1082)*OFFSET(Input!$O$27,IF(A1083=121,-1,0)+MIN(B1083,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1083=1,PMF_1st=0),0,IF(SUM($K$5:$L1083)-$AU1082>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1082,B1083),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1083-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1080,90,12,null,129,{"$f":"IF(A1084=\"\",\"\",IF(A1084=1,Age_Full_Month,IF(F1083=11,0,F1083+1)))","v":11},129,0,{"$f":"IF(A1084=\"\",\"\",IF(AND(F1084=11,G1084=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1084-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1084-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1084,99),0,1,1)*K1084,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1084,0,1,1)*L1084,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*M1084,FEE_rounding)","v":0},0,0,{"$f":"IF(C1084>=1,ROUND(K1084*OFFSET(Input!$U$27,B1084,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1084=1,0,IF($C1084>=1,ROUND(OFFSET(Input!$X$27,B1084,0,1,1)*AL1083,AV_rounding),0))","v":0},{"$f":"IF(B1084=1,0,IF(C1084=1,ROUND(OFFSET(Input!$W$27,B1084,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1082),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),OFFSET(Input!$G$27,B1084,0,1,1)-AE1084,0)","v":0},{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1084,0,1,1),AP1083),0)","v":0},0,0,0,0,0,0,0,-169697789.485789,-169870434.485789,-170289380.80356899,-170289380.80356899,{"$f":"IF(A1084=\"\",\"\",AL1084-ROUND(AL1084*OFFSET(Input!$S$27,$B1084,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1084=\"\",\"\",ROUND(AP1084*(1-OFFSET(Input!$T$27,MIN(B1084,10),0,1,1)),2*FEE_rounding))","v":-170289380.80356899},-164789380.80356899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1084=1,PMF_1st=0),0,ROUND(IF(A1084=1,AI1084,AL1083)*OFFSET(Input!$O$27,IF(A1084=121,-1,0)+MIN(B1084,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1084=1,PMF_1st=0),0,IF(SUM($K$5:$L1084)-$AU1083>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1083,B1084),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1084-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1081,91,1,null,130,{"$f":"IF(A1085=\"\",\"\",IF(A1085=1,Age_Full_Month,IF(F1084=11,0,F1084+1)))","v":0},130,0,{"$f":"IF(A1085=\"\",\"\",IF(AND(F1085=11,G1085=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1085-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1085-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1085,99),0,1,1)*K1085,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1085,0,1,1)*L1085,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*M1085,FEE_rounding)","v":0},0,0,{"$f":"IF(C1085>=1,ROUND(K1085*OFFSET(Input!$U$27,B1085,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1085=1,0,IF($C1085>=1,ROUND(OFFSET(Input!$X$27,B1085,0,1,1)*AL1084,AV_rounding),0))","v":0},{"$f":"IF(B1085=1,0,IF(C1085=1,ROUND(OFFSET(Input!$W$27,B1085,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1083),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),OFFSET(Input!$G$27,B1085,0,1,1)-AE1085,0)","v":0},{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1085,0,1,1),AP1084),0)","v":0},0,0,0,0,0,0,0,-170289380.80356899,-170462025.80356899,-170882431.145134,-170882431.145134,{"$f":"IF(A1085=\"\",\"\",AL1085-ROUND(AL1085*OFFSET(Input!$S$27,$B1085,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1085=\"\",\"\",ROUND(AP1085*(1-OFFSET(Input!$T$27,MIN(B1085,10),0,1,1)),2*FEE_rounding))","v":-170882431.145134},-165382431.145134,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1085=1,PMF_1st=0),0,ROUND(IF(A1085=1,AI1085,AL1084)*OFFSET(Input!$O$27,IF(A1085=121,-1,0)+MIN(B1085,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1085=1,PMF_1st=0),0,IF(SUM($K$5:$L1085)-$AU1084>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1084,B1085),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1085-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1082,91,2,null,130,{"$f":"IF(A1086=\"\",\"\",IF(A1086=1,Age_Full_Month,IF(F1085=11,0,F1085+1)))","v":1},130,0,{"$f":"IF(A1086=\"\",\"\",IF(AND(F1086=11,G1086=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1086-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1086-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1086,99),0,1,1)*K1086,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1086,0,1,1)*L1086,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*M1086,FEE_rounding)","v":0},0,0,{"$f":"IF(C1086>=1,ROUND(K1086*OFFSET(Input!$U$27,B1086,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1086=1,0,IF($C1086>=1,ROUND(OFFSET(Input!$X$27,B1086,0,1,1)*AL1085,AV_rounding),0))","v":0},{"$f":"IF(B1086=1,0,IF(C1086=1,ROUND(OFFSET(Input!$W$27,B1086,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1084),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),OFFSET(Input!$G$27,B1086,0,1,1)-AE1086,0)","v":0},{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1086,0,1,1),AP1085),0)","v":0},0,0,0,0,0,0,0,-170882431.145134,-171055076.145134,-171476944.10883,-171476944.10883,{"$f":"IF(A1086=\"\",\"\",AL1086-ROUND(AL1086*OFFSET(Input!$S$27,$B1086,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1086=\"\",\"\",ROUND(AP1086*(1-OFFSET(Input!$T$27,MIN(B1086,10),0,1,1)),2*FEE_rounding))","v":-171476944.10883},-165976944.10883,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1086=1,PMF_1st=0),0,ROUND(IF(A1086=1,AI1086,AL1085)*OFFSET(Input!$O$27,IF(A1086=121,-1,0)+MIN(B1086,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1086=1,PMF_1st=0),0,IF(SUM($K$5:$L1086)-$AU1085>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1085,B1086),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1086-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1083,91,3,null,130,{"$f":"IF(A1087=\"\",\"\",IF(A1087=1,Age_Full_Month,IF(F1086=11,0,F1086+1)))","v":2},130,0,{"$f":"IF(A1087=\"\",\"\",IF(AND(F1087=11,G1087=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1087-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1087-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1087,99),0,1,1)*K1087,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1087,0,1,1)*L1087,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*M1087,FEE_rounding)","v":0},0,0,{"$f":"IF(C1087>=1,ROUND(K1087*OFFSET(Input!$U$27,B1087,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1087=1,0,IF($C1087>=1,ROUND(OFFSET(Input!$X$27,B1087,0,1,1)*AL1086,AV_rounding),0))","v":0},{"$f":"IF(B1087=1,0,IF(C1087=1,ROUND(OFFSET(Input!$W$27,B1087,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1085),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),OFFSET(Input!$G$27,B1087,0,1,1)-AE1087,0)","v":0},{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1087,0,1,1),AP1086),0)","v":0},0,0,0,0,0,0,0,-171476944.10883,-171649589.10883,-172072923.30187699,-172072923.30187699,{"$f":"IF(A1087=\"\",\"\",AL1087-ROUND(AL1087*OFFSET(Input!$S$27,$B1087,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1087=\"\",\"\",ROUND(AP1087*(1-OFFSET(Input!$T$27,MIN(B1087,10),0,1,1)),2*FEE_rounding))","v":-172072923.30187699},-166572923.30187699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1087=1,PMF_1st=0),0,ROUND(IF(A1087=1,AI1087,AL1086)*OFFSET(Input!$O$27,IF(A1087=121,-1,0)+MIN(B1087,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1087=1,PMF_1st=0),0,IF(SUM($K$5:$L1087)-$AU1086>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1086,B1087),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1087-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1084,91,4,null,130,{"$f":"IF(A1088=\"\",\"\",IF(A1088=1,Age_Full_Month,IF(F1087=11,0,F1087+1)))","v":3},130,0,{"$f":"IF(A1088=\"\",\"\",IF(AND(F1088=11,G1088=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1088-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1088-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1088,99),0,1,1)*K1088,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1088,0,1,1)*L1088,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*M1088,FEE_rounding)","v":0},0,0,{"$f":"IF(C1088>=1,ROUND(K1088*OFFSET(Input!$U$27,B1088,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1088=1,0,IF($C1088>=1,ROUND(OFFSET(Input!$X$27,B1088,0,1,1)*AL1087,AV_rounding),0))","v":0},{"$f":"IF(B1088=1,0,IF(C1088=1,ROUND(OFFSET(Input!$W$27,B1088,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1086),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),OFFSET(Input!$G$27,B1088,0,1,1)-AE1088,0)","v":0},{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1088,0,1,1),AP1087),0)","v":0},0,0,0,0,0,0,0,-172072923.30187699,-172245568.30187699,-172670372.34039301,-172670372.34039301,{"$f":"IF(A1088=\"\",\"\",AL1088-ROUND(AL1088*OFFSET(Input!$S$27,$B1088,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1088=\"\",\"\",ROUND(AP1088*(1-OFFSET(Input!$T$27,MIN(B1088,10),0,1,1)),2*FEE_rounding))","v":-172670372.34039301},-167170372.34039301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1088=1,PMF_1st=0),0,ROUND(IF(A1088=1,AI1088,AL1087)*OFFSET(Input!$O$27,IF(A1088=121,-1,0)+MIN(B1088,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1088=1,PMF_1st=0),0,IF(SUM($K$5:$L1088)-$AU1087>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1087,B1088),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1088-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1085,91,5,null,130,{"$f":"IF(A1089=\"\",\"\",IF(A1089=1,Age_Full_Month,IF(F1088=11,0,F1088+1)))","v":4},130,0,{"$f":"IF(A1089=\"\",\"\",IF(AND(F1089=11,G1089=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1089-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1089-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1089,99),0,1,1)*K1089,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1089,0,1,1)*L1089,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*M1089,FEE_rounding)","v":0},0,0,{"$f":"IF(C1089>=1,ROUND(K1089*OFFSET(Input!$U$27,B1089,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1089=1,0,IF($C1089>=1,ROUND(OFFSET(Input!$X$27,B1089,0,1,1)*AL1088,AV_rounding),0))","v":0},{"$f":"IF(B1089=1,0,IF(C1089=1,ROUND(OFFSET(Input!$W$27,B1089,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1087),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),OFFSET(Input!$G$27,B1089,0,1,1)-AE1089,0)","v":0},{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1089,0,1,1),AP1088),0)","v":0},0,0,0,0,0,0,0,-172670372.34039301,-172843017.34039301,-173269294.84941301,-173269294.84941301,{"$f":"IF(A1089=\"\",\"\",AL1089-ROUND(AL1089*OFFSET(Input!$S$27,$B1089,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1089=\"\",\"\",ROUND(AP1089*(1-OFFSET(Input!$T$27,MIN(B1089,10),0,1,1)),2*FEE_rounding))","v":-173269294.84941301},-167769294.84941301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1089=1,PMF_1st=0),0,ROUND(IF(A1089=1,AI1089,AL1088)*OFFSET(Input!$O$27,IF(A1089=121,-1,0)+MIN(B1089,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1089=1,PMF_1st=0),0,IF(SUM($K$5:$L1089)-$AU1088>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1088,B1089),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1089-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1086,91,6,null,130,{"$f":"IF(A1090=\"\",\"\",IF(A1090=1,Age_Full_Month,IF(F1089=11,0,F1089+1)))","v":5},130,0,{"$f":"IF(A1090=\"\",\"\",IF(AND(F1090=11,G1090=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1090-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1090-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1090,99),0,1,1)*K1090,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1090,0,1,1)*L1090,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*M1090,FEE_rounding)","v":0},0,0,{"$f":"IF(C1090>=1,ROUND(K1090*OFFSET(Input!$U$27,B1090,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1090=1,0,IF($C1090>=1,ROUND(OFFSET(Input!$X$27,B1090,0,1,1)*AL1089,AV_rounding),0))","v":0},{"$f":"IF(B1090=1,0,IF(C1090=1,ROUND(OFFSET(Input!$W$27,B1090,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1088),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),OFFSET(Input!$G$27,B1090,0,1,1)-AE1090,0)","v":0},{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1090,0,1,1),AP1089),0)","v":0},0,0,0,0,0,0,0,-173269294.84941301,-173441939.84941301,-173869694.46291301,-173869694.46291301,{"$f":"IF(A1090=\"\",\"\",AL1090-ROUND(AL1090*OFFSET(Input!$S$27,$B1090,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1090=\"\",\"\",ROUND(AP1090*(1-OFFSET(Input!$T$27,MIN(B1090,10),0,1,1)),2*FEE_rounding))","v":-173869694.46291301},-168369694.46291301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1090=1,PMF_1st=0),0,ROUND(IF(A1090=1,AI1090,AL1089)*OFFSET(Input!$O$27,IF(A1090=121,-1,0)+MIN(B1090,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1090=1,PMF_1st=0),0,IF(SUM($K$5:$L1090)-$AU1089>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1089,B1090),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1090-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1087,91,7,null,130,{"$f":"IF(A1091=\"\",\"\",IF(A1091=1,Age_Full_Month,IF(F1090=11,0,F1090+1)))","v":6},130,0,{"$f":"IF(A1091=\"\",\"\",IF(AND(F1091=11,G1091=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1091-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1091-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1091,99),0,1,1)*K1091,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1091,0,1,1)*L1091,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*M1091,FEE_rounding)","v":0},0,0,{"$f":"IF(C1091>=1,ROUND(K1091*OFFSET(Input!$U$27,B1091,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1091=1,0,IF($C1091>=1,ROUND(OFFSET(Input!$X$27,B1091,0,1,1)*AL1090,AV_rounding),0))","v":0},{"$f":"IF(B1091=1,0,IF(C1091=1,ROUND(OFFSET(Input!$W$27,B1091,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1089),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),OFFSET(Input!$G$27,B1091,0,1,1)-AE1091,0)","v":0},{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1091,0,1,1),AP1090),0)","v":0},0,0,0,0,0,0,0,-173869694.46291301,-174042339.46291301,-174471574.82383099,-174471574.82383099,{"$f":"IF(A1091=\"\",\"\",AL1091-ROUND(AL1091*OFFSET(Input!$S$27,$B1091,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1091=\"\",\"\",ROUND(AP1091*(1-OFFSET(Input!$T$27,MIN(B1091,10),0,1,1)),2*FEE_rounding))","v":-174471574.82383099},-168971574.82383099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1091=1,PMF_1st=0),0,ROUND(IF(A1091=1,AI1091,AL1090)*OFFSET(Input!$O$27,IF(A1091=121,-1,0)+MIN(B1091,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1091=1,PMF_1st=0),0,IF(SUM($K$5:$L1091)-$AU1090>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1090,B1091),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1091-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1088,91,8,null,130,{"$f":"IF(A1092=\"\",\"\",IF(A1092=1,Age_Full_Month,IF(F1091=11,0,F1091+1)))","v":7},130,0,{"$f":"IF(A1092=\"\",\"\",IF(AND(F1092=11,G1092=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1092-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1092-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1092,99),0,1,1)*K1092,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1092,0,1,1)*L1092,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*M1092,FEE_rounding)","v":0},0,0,{"$f":"IF(C1092>=1,ROUND(K1092*OFFSET(Input!$U$27,B1092,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1092=1,0,IF($C1092>=1,ROUND(OFFSET(Input!$X$27,B1092,0,1,1)*AL1091,AV_rounding),0))","v":0},{"$f":"IF(B1092=1,0,IF(C1092=1,ROUND(OFFSET(Input!$W$27,B1092,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1090),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),OFFSET(Input!$G$27,B1092,0,1,1)-AE1092,0)","v":0},{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1092,0,1,1),AP1091),0)","v":0},0,0,0,0,0,0,0,-174471574.82383099,-174644219.82383099,-175074939.58408999,-175074939.58408999,{"$f":"IF(A1092=\"\",\"\",AL1092-ROUND(AL1092*OFFSET(Input!$S$27,$B1092,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1092=\"\",\"\",ROUND(AP1092*(1-OFFSET(Input!$T$27,MIN(B1092,10),0,1,1)),2*FEE_rounding))","v":-175074939.58408999},-169574939.58408999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1092=1,PMF_1st=0),0,ROUND(IF(A1092=1,AI1092,AL1091)*OFFSET(Input!$O$27,IF(A1092=121,-1,0)+MIN(B1092,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1092=1,PMF_1st=0),0,IF(SUM($K$5:$L1092)-$AU1091>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1091,B1092),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1092-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1089,91,9,null,{"$f":"IF($A1093=\"\",\"\",Age_Insured+B1093-1)","v":130},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Month,IF(F1092=11,0,F1092+1)))","v":8},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Year,IF(F1092=11,G1092+1,G1092)))","v":130},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),DAY(EOMONTH((SignYY+INT(A1093/12)+1911)&\"/\"&(IF(MOD(SignMM+A1093-1,12)=0,12,MOD(SignMM+A1093-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1093-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1093-1>=BPP,\"\",IF(AS1092>0,1,0))","v":""},{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,IF(($BJ1093+$AL1092+$AP1092+$AW1093)/($BJ1093+$AL1092+$AP1092)>$BK1093,VLOOKUP($B1093,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1093=0,0,IF(MOD(C1093-1,12/Prem_Freq)=0,VLOOKUP(B1093,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1093=1,VLOOKUP(B1093,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1093-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1093,99),0,1,1)*K1093,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1093,0,1,1)*L1093,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*M1093,FEE_rounding)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,K1093-N1093))","v":0},{"$f":"IF(A1094=\"\",\"\",IF(K1093=\"*****\",\"*****\",L1093-O1093+M1093-P1093))","v":0},{"$f":"IF(C1093>=1,ROUND(K1093*OFFSET(Input!$U$27,B1093,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1093=1,0,IF($C1093>=1,ROUND(OFFSET(Input!$X$27,B1093,0,1,1)*AL1092,AV_rounding),0))","v":0},{"$f":"IF(B1093=1,0,IF(C1093=1,ROUND(OFFSET(Input!$W$27,B1093,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1091),AV_rounding),0))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,BA1093,AI1093))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(SUM(AI1093,-V1093)>BB1093,BB1093,SUM(AI1093,-V1093)))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,0,BA1093-AI1093))","v":172645},0,0,{"$f":"IF(E1093=\" \",\" \",IF(Z1093<BI1092+BC1093+BE1093+BD1093*0+BF1093,BI1092+BC1093+BE1093+BD1093*0+BF1093-BI1092-Z1093,0))","v":0},0,0,{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),OFFSET(Input!$G$27,B1093,0,1,1)-AE1093,0)","v":0},{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1093,0,1,1),AP1092),0)","v":0},{"$f":"IF(A1094=\"\",\"\",AF1092+AD1093+AE1093)","v":0},0,0,{"$f":"IF(A1093=\"\",\"\",AL1092+Q1093+R1093*0+IF(A1093=1,0,SUM(S1093:U1093)))","v":0},{"$f":"IF(A1093=\"\",\"\",AI1093-V1093-W1093-Z1093-AD1093)","v":0},{"$f":"ROUND((AJ1093-AB1093)*(1+IRR_1)^(1/12)+IF(A1093=1,S1093,0),AV_rounding)","v":0},{"$f":"ROUND(AK1093-AG1093,AV_rounding)","v":0},-175074939.58408999,-175247584.58408999,{"$f":"ROUND((AN1093-AC1093)*(1+IRR_1)^(1/12),AV_rounding)","v":-175679792.40461901},{"$f":"ROUND(AO1093-AH1093,AV_rounding)","v":-175679792.40461901},{"$f":"IF(A1093=\"\",\"\",AL1093-ROUND(AL1093*OFFSET(Input!$S$27,$B1093,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1093=\"\",\"\",ROUND(AP1093*(1-OFFSET(Input!$T$27,MIN(B1093,10),0,1,1)),2*FEE_rounding))","v":-175679792.40461901},{"$f":"AW1093+AL1093+AP1093","v":-170179792.40461901},0,{"$f":"IF(A1094=\"\",\"\",AU1092+AD1093+AE1093)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,Q1093+R1093))","v":0},5500000,5500000,{"$f":"IF(A1093=1,K1093,MAX(AY1092+K1093-AD1092-AE1092,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1093/100000*VLOOKUP(Age_Insured+B1093-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1093>0,I1093/H1093,1),2*FEE_rounding)*IF(G1094>14,1,0)*IF(AND(I1093=0,H1093>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1093=1,PMF_1st=0),0,ROUND(IF(A1093=1,AI1093,AL1092)*OFFSET(Input!$O$27,IF(A1093=121,-1,0)+MIN(B1093,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1093=1,PMF_1st=0),0,IF(SUM($K$5:$L1093)-$AU1092>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1092,B1093),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1093+1","v":1090},{"$f":"IF($A1094=\"\",\"\",INT((A1094-1)/12)+1)","v":91},{"$f":"IF($A1094=\"\",\"\",MOD((A1094-1),12)+1)","v":10},null,130,{"$f":"IF(A1094=\"\",\"\",IF(A1094=1,Age_Full_Month,IF(F1093=11,0,F1093+1)))","v":9},130,0,{"$f":"IF(A1094=\"\",\"\",IF(AND(F1094=11,G1094=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1094-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1094-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1094,99),0,1,1)*K1094,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1094,0,1,1)*L1094,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*M1094,FEE_rounding)","v":0},0,0,{"$f":"IF(C1094>=1,ROUND(K1094*OFFSET(Input!$U$27,B1094,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1094=1,0,IF($C1094>=1,ROUND(OFFSET(Input!$X$27,B1094,0,1,1)*AL1093,AV_rounding),0))","v":0},{"$f":"IF(B1094=1,0,IF(C1094=1,ROUND(OFFSET(Input!$W$27,B1094,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1092),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1094+R1094","v":0},{"$f":"IF(E1094=\" \",\" \",IF(AI1094+AM1094-V1094>BI1093+BC1094+BD1094+BF1094+BE1094,BI1093+BC1094+BD1094+BF1094+BE1094,MAX(AI1094+AM1094-V1094,0)))","v":0},0,{"$f":"BG1094","v":0},{"$f":"BH1094","v":0},{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),OFFSET(Input!$G$27,B1094,0,1,1)-AE1094,0)","v":0},{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1094,0,1,1),AP1093),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1094+AO1093","v":-175679792.40461901},{"$f":"AM1094-X1094-AA1094-AE1094","v":-175852437.40461901},-176286136.955376,-176286136.955376,{"$f":"IF(A1094=\"\",\"\",AL1094-ROUND(AL1094*OFFSET(Input!$S$27,$B1094,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1094=\"\",\"\",ROUND(AP1094*(1-OFFSET(Input!$T$27,MIN(B1094,10),0,1,1)),2*FEE_rounding))","v":-176286136.955376},-170786136.955376,0,0,0,{"$f":"AW1093","v":5500000},{"$f":"AW1094+AI1094","v":5500000},3000000,{"$f":"IF(A1094=\"\",\"\",AW1094)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1094=1,PMF_1st=0),0,ROUND(IF(A1094=1,AI1094,AL1093)*OFFSET(Input!$O$27,IF(A1094=121,-1,0)+MIN(B1094,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1094=1,PMF_1st=0),0,IF(SUM($K$5:$L1094)-$AU1093>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1093,B1094),21),0,1,1)))","v":0},null,null,{"$f":"BI1093+BC1094+BD1094+BE1094+BF1094-Z1094-AA1094","v":0},{"$f":"IF(MOD($C1094-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1094<=30,1.9,IF($E1094<=40,1.6,IF($E1094<=50,1.4,IF($E1094<=60,1.2,IF($E1094<=70,1.1,IF($E1094<=90,1.02,1))))))","v":1}]
[1091,91,11,null,130,{"$f":"IF(A1095=\"\",\"\",IF(A1095=1,Age_Full_Month,IF(F1094=11,0,F1094+1)))","v":10},130,0,{"$f":"IF(A1095=\"\",\"\",IF(AND(F1095=11,G1095=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1095-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1095-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1095,99),0,1,1)*K1095,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1095,0,1,1)*L1095,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*M1095,FEE_rounding)","v":0},0,0,{"$f":"IF(C1095>=1,ROUND(K1095*OFFSET(Input!$U$27,B1095,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1095=1,0,IF($C1095>=1,ROUND(OFFSET(Input!$X$27,B1095,0,1,1)*AL1094,AV_rounding),0))","v":0},{"$f":"IF(B1095=1,0,IF(C1095=1,ROUND(OFFSET(Input!$W$27,B1095,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1093),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),OFFSET(Input!$G$27,B1095,0,1,1)-AE1095,0)","v":0},{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1095,0,1,1),AP1094),0)","v":0},0,0,0,0,0,0,0,-176286136.955376,-176458781.955376,-176893976.91536999,-176893976.91536999,{"$f":"IF(A1095=\"\",\"\",AL1095-ROUND(AL1095*OFFSET(Input!$S$27,$B1095,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1095=\"\",\"\",ROUND(AP1095*(1-OFFSET(Input!$T$27,MIN(B1095,10),0,1,1)),2*FEE_rounding))","v":-176893976.91536999},-171393976.91536999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1095=1,PMF_1st=0),0,ROUND(IF(A1095=1,AI1095,AL1094)*OFFSET(Input!$O$27,IF(A1095=121,-1,0)+MIN(B1095,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1095=1,PMF_1st=0),0,IF(SUM($K$5:$L1095)-$AU1094>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1094,B1095),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1095-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1092,91,12,null,130,{"$f":"IF(A1096=\"\",\"\",IF(A1096=1,Age_Full_Month,IF(F1095=11,0,F1095+1)))","v":11},130,0,{"$f":"IF(A1096=\"\",\"\",IF(AND(F1096=11,G1096=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1096-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1096-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1096,99),0,1,1)*K1096,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1096,0,1,1)*L1096,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*M1096,FEE_rounding)","v":0},0,0,{"$f":"IF(C1096>=1,ROUND(K1096*OFFSET(Input!$U$27,B1096,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1096=1,0,IF($C1096>=1,ROUND(OFFSET(Input!$X$27,B1096,0,1,1)*AL1095,AV_rounding),0))","v":0},{"$f":"IF(B1096=1,0,IF(C1096=1,ROUND(OFFSET(Input!$W$27,B1096,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1094),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),OFFSET(Input!$G$27,B1096,0,1,1)-AE1096,0)","v":0},{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1096,0,1,1),AP1095),0)","v":0},0,0,0,0,0,0,0,-176893976.91536999,-177066621.91536999,-177503315.972684,-177503315.972684,{"$f":"IF(A1096=\"\",\"\",AL1096-ROUND(AL1096*OFFSET(Input!$S$27,$B1096,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1096=\"\",\"\",ROUND(AP1096*(1-OFFSET(Input!$T$27,MIN(B1096,10),0,1,1)),2*FEE_rounding))","v":-177503315.972684},-172003315.972684,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1096=1,PMF_1st=0),0,ROUND(IF(A1096=1,AI1096,AL1095)*OFFSET(Input!$O$27,IF(A1096=121,-1,0)+MIN(B1096,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1096=1,PMF_1st=0),0,IF(SUM($K$5:$L1096)-$AU1095>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1095,B1096),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1096-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1093,92,1,null,131,{"$f":"IF(A1097=\"\",\"\",IF(A1097=1,Age_Full_Month,IF(F1096=11,0,F1096+1)))","v":0},131,0,{"$f":"IF(A1097=\"\",\"\",IF(AND(F1097=11,G1097=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1097-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1097-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1097,99),0,1,1)*K1097,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1097,0,1,1)*L1097,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*M1097,FEE_rounding)","v":0},0,0,{"$f":"IF(C1097>=1,ROUND(K1097*OFFSET(Input!$U$27,B1097,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1097=1,0,IF($C1097>=1,ROUND(OFFSET(Input!$X$27,B1097,0,1,1)*AL1096,AV_rounding),0))","v":0},{"$f":"IF(B1097=1,0,IF(C1097=1,ROUND(OFFSET(Input!$W$27,B1097,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1095),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),OFFSET(Input!$G$27,B1097,0,1,1)-AE1097,0)","v":0},{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1097,0,1,1),AP1096),0)","v":0},0,0,0,0,0,0,0,-177503315.972684,-177675960.972684,-178114157.824496,-178114157.824496,{"$f":"IF(A1097=\"\",\"\",AL1097-ROUND(AL1097*OFFSET(Input!$S$27,$B1097,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1097=\"\",\"\",ROUND(AP1097*(1-OFFSET(Input!$T$27,MIN(B1097,10),0,1,1)),2*FEE_rounding))","v":-178114157.824496},-172614157.824496,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1097=1,PMF_1st=0),0,ROUND(IF(A1097=1,AI1097,AL1096)*OFFSET(Input!$O$27,IF(A1097=121,-1,0)+MIN(B1097,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1097=1,PMF_1st=0),0,IF(SUM($K$5:$L1097)-$AU1096>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1096,B1097),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1097-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1094,92,2,null,131,{"$f":"IF(A1098=\"\",\"\",IF(A1098=1,Age_Full_Month,IF(F1097=11,0,F1097+1)))","v":1},131,0,{"$f":"IF(A1098=\"\",\"\",IF(AND(F1098=11,G1098=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1098-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1098-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1098,99),0,1,1)*K1098,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1098,0,1,1)*L1098,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*M1098,FEE_rounding)","v":0},0,0,{"$f":"IF(C1098>=1,ROUND(K1098*OFFSET(Input!$U$27,B1098,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1098=1,0,IF($C1098>=1,ROUND(OFFSET(Input!$X$27,B1098,0,1,1)*AL1097,AV_rounding),0))","v":0},{"$f":"IF(B1098=1,0,IF(C1098=1,ROUND(OFFSET(Input!$W$27,B1098,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1096),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),OFFSET(Input!$G$27,B1098,0,1,1)-AE1098,0)","v":0},{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1098,0,1,1),AP1097),0)","v":0},0,0,0,0,0,0,0,-178114157.824496,-178286802.824496,-178726506.17710301,-178726506.17710301,{"$f":"IF(A1098=\"\",\"\",AL1098-ROUND(AL1098*OFFSET(Input!$S$27,$B1098,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1098=\"\",\"\",ROUND(AP1098*(1-OFFSET(Input!$T$27,MIN(B1098,10),0,1,1)),2*FEE_rounding))","v":-178726506.17710301},-173226506.17710301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1098=1,PMF_1st=0),0,ROUND(IF(A1098=1,AI1098,AL1097)*OFFSET(Input!$O$27,IF(A1098=121,-1,0)+MIN(B1098,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1098=1,PMF_1st=0),0,IF(SUM($K$5:$L1098)-$AU1097>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1097,B1098),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1098-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1095,92,3,null,131,{"$f":"IF(A1099=\"\",\"\",IF(A1099=1,Age_Full_Month,IF(F1098=11,0,F1098+1)))","v":2},131,0,{"$f":"IF(A1099=\"\",\"\",IF(AND(F1099=11,G1099=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1099-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1099-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1099,99),0,1,1)*K1099,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1099,0,1,1)*L1099,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*M1099,FEE_rounding)","v":0},0,0,{"$f":"IF(C1099>=1,ROUND(K1099*OFFSET(Input!$U$27,B1099,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1099=1,0,IF($C1099>=1,ROUND(OFFSET(Input!$X$27,B1099,0,1,1)*AL1098,AV_rounding),0))","v":0},{"$f":"IF(B1099=1,0,IF(C1099=1,ROUND(OFFSET(Input!$W$27,B1099,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1097),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),OFFSET(Input!$G$27,B1099,0,1,1)-AE1099,0)","v":0},{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1099,0,1,1),AP1098),0)","v":0},0,0,0,0,0,0,0,-178726506.17710301,-178899151.17710301,-179340364.745942,-179340364.745942,{"$f":"IF(A1099=\"\",\"\",AL1099-ROUND(AL1099*OFFSET(Input!$S$27,$B1099,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1099=\"\",\"\",ROUND(AP1099*(1-OFFSET(Input!$T$27,MIN(B1099,10),0,1,1)),2*FEE_rounding))","v":-179340364.745942},-173840364.745942,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1099=1,PMF_1st=0),0,ROUND(IF(A1099=1,AI1099,AL1098)*OFFSET(Input!$O$27,IF(A1099=121,-1,0)+MIN(B1099,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1099=1,PMF_1st=0),0,IF(SUM($K$5:$L1099)-$AU1098>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1098,B1099),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1099-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1096,92,4,null,131,{"$f":"IF(A1100=\"\",\"\",IF(A1100=1,Age_Full_Month,IF(F1099=11,0,F1099+1)))","v":3},131,0,{"$f":"IF(A1100=\"\",\"\",IF(AND(F1100=11,G1100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1100-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1100,99),0,1,1)*K1100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1100,0,1,1)*L1100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*M1100,FEE_rounding)","v":0},0,0,{"$f":"IF(C1100>=1,ROUND(K1100*OFFSET(Input!$U$27,B1100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1100=1,0,IF($C1100>=1,ROUND(OFFSET(Input!$X$27,B1100,0,1,1)*AL1099,AV_rounding),0))","v":0},{"$f":"IF(B1100=1,0,IF(C1100=1,ROUND(OFFSET(Input!$W$27,B1100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1098),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),OFFSET(Input!$G$27,B1100,0,1,1)-AE1100,0)","v":0},{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1100,0,1,1),AP1099),0)","v":0},0,0,0,0,0,0,0,-179340364.745942,-179513009.745942,-179955737.25561401,-179955737.25561401,{"$f":"IF(A1100=\"\",\"\",AL1100-ROUND(AL1100*OFFSET(Input!$S$27,$B1100,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1100=\"\",\"\",ROUND(AP1100*(1-OFFSET(Input!$T$27,MIN(B1100,10),0,1,1)),2*FEE_rounding))","v":-179955737.25561401},-174455737.25561401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1100=1,PMF_1st=0),0,ROUND(IF(A1100=1,AI1100,AL1099)*OFFSET(Input!$O$27,IF(A1100=121,-1,0)+MIN(B1100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1100=1,PMF_1st=0),0,IF(SUM($K$5:$L1100)-$AU1099>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1099,B1100),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1097,92,5,null,131,{"$f":"IF(A1101=\"\",\"\",IF(A1101=1,Age_Full_Month,IF(F1100=11,0,F1100+1)))","v":4},131,0,{"$f":"IF(A1101=\"\",\"\",IF(AND(F1101=11,G1101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1101-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1101,99),0,1,1)*K1101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1101,0,1,1)*L1101,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*M1101,FEE_rounding)","v":0},0,0,{"$f":"IF(C1101>=1,ROUND(K1101*OFFSET(Input!$U$27,B1101,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1101=1,0,IF($C1101>=1,ROUND(OFFSET(Input!$X$27,B1101,0,1,1)*AL1100,AV_rounding),0))","v":0},{"$f":"IF(B1101=1,0,IF(C1101=1,ROUND(OFFSET(Input!$W$27,B1101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1099),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),OFFSET(Input!$G$27,B1101,0,1,1)-AE1101,0)","v":0},{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1101,0,1,1),AP1100),0)","v":0},0,0,0,0,0,0,0,-179955737.25561401,-180128382.25561401,-180572627.43990499,-180572627.43990499,{"$f":"IF(A1101=\"\",\"\",AL1101-ROUND(AL1101*OFFSET(Input!$S$27,$B1101,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1101=\"\",\"\",ROUND(AP1101*(1-OFFSET(Input!$T$27,MIN(B1101,10),0,1,1)),2*FEE_rounding))","v":-180572627.43990499},-175072627.43990499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1101=1,PMF_1st=0),0,ROUND(IF(A1101=1,AI1101,AL1100)*OFFSET(Input!$O$27,IF(A1101=121,-1,0)+MIN(B1101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1101=1,PMF_1st=0),0,IF(SUM($K$5:$L1101)-$AU1100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1100,B1101),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1098,92,6,null,131,{"$f":"IF(A1102=\"\",\"\",IF(A1102=1,Age_Full_Month,IF(F1101=11,0,F1101+1)))","v":5},131,0,{"$f":"IF(A1102=\"\",\"\",IF(AND(F1102=11,G1102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1102-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1102,99),0,1,1)*K1102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1102,0,1,1)*L1102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*M1102,FEE_rounding)","v":0},0,0,{"$f":"IF(C1102>=1,ROUND(K1102*OFFSET(Input!$U$27,B1102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1102=1,0,IF($C1102>=1,ROUND(OFFSET(Input!$X$27,B1102,0,1,1)*AL1101,AV_rounding),0))","v":0},{"$f":"IF(B1102=1,0,IF(C1102=1,ROUND(OFFSET(Input!$W$27,B1102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1100),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),OFFSET(Input!$G$27,B1102,0,1,1)-AE1102,0)","v":0},{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1102,0,1,1),AP1101),0)","v":0},0,0,0,0,0,0,0,-180572627.43990499,-180745272.43990499,-181191039.04181001,-181191039.04181001,{"$f":"IF(A1102=\"\",\"\",AL1102-ROUND(AL1102*OFFSET(Input!$S$27,$B1102,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1102=\"\",\"\",ROUND(AP1102*(1-OFFSET(Input!$T$27,MIN(B1102,10),0,1,1)),2*FEE_rounding))","v":-181191039.04181001},-175691039.04181001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1102=1,PMF_1st=0),0,ROUND(IF(A1102=1,AI1102,AL1101)*OFFSET(Input!$O$27,IF(A1102=121,-1,0)+MIN(B1102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1102=1,PMF_1st=0),0,IF(SUM($K$5:$L1102)-$AU1101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1101,B1102),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1099,92,7,null,131,{"$f":"IF(A1103=\"\",\"\",IF(A1103=1,Age_Full_Month,IF(F1102=11,0,F1102+1)))","v":6},131,0,{"$f":"IF(A1103=\"\",\"\",IF(AND(F1103=11,G1103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1103-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1103,99),0,1,1)*K1103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1103,0,1,1)*L1103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*M1103,FEE_rounding)","v":0},0,0,{"$f":"IF(C1103>=1,ROUND(K1103*OFFSET(Input!$U$27,B1103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1103=1,0,IF($C1103>=1,ROUND(OFFSET(Input!$X$27,B1103,0,1,1)*AL1102,AV_rounding),0))","v":0},{"$f":"IF(B1103=1,0,IF(C1103=1,ROUND(OFFSET(Input!$W$27,B1103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1101),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),OFFSET(Input!$G$27,B1103,0,1,1)-AE1103,0)","v":0},{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1103,0,1,1),AP1102),0)","v":0},0,0,0,0,0,0,0,-181191039.04181001,-181363684.04181001,-181810975.81355599,-181810975.81355599,{"$f":"IF(A1103=\"\",\"\",AL1103-ROUND(AL1103*OFFSET(Input!$S$27,$B1103,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1103=\"\",\"\",ROUND(AP1103*(1-OFFSET(Input!$T$27,MIN(B1103,10),0,1,1)),2*FEE_rounding))","v":-181810975.81355599},-176310975.81355599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1103=1,PMF_1st=0),0,ROUND(IF(A1103=1,AI1103,AL1102)*OFFSET(Input!$O$27,IF(A1103=121,-1,0)+MIN(B1103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1103=1,PMF_1st=0),0,IF(SUM($K$5:$L1103)-$AU1102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1102,B1103),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1100,92,8,null,131,{"$f":"IF(A1104=\"\",\"\",IF(A1104=1,Age_Full_Month,IF(F1103=11,0,F1103+1)))","v":7},131,0,{"$f":"IF(A1104=\"\",\"\",IF(AND(F1104=11,G1104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1104-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1104,99),0,1,1)*K1104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1104,0,1,1)*L1104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*M1104,FEE_rounding)","v":0},0,0,{"$f":"IF(C1104>=1,ROUND(K1104*OFFSET(Input!$U$27,B1104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1104=1,0,IF($C1104>=1,ROUND(OFFSET(Input!$X$27,B1104,0,1,1)*AL1103,AV_rounding),0))","v":0},{"$f":"IF(B1104=1,0,IF(C1104=1,ROUND(OFFSET(Input!$W$27,B1104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1102),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),OFFSET(Input!$G$27,B1104,0,1,1)-AE1104,0)","v":0},{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1104,0,1,1),AP1103),0)","v":0},0,0,0,0,0,0,0,-181810975.81355599,-181983620.81355599,-182432441.51662299,-182432441.51662299,{"$f":"IF(A1104=\"\",\"\",AL1104-ROUND(AL1104*OFFSET(Input!$S$27,$B1104,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1104=\"\",\"\",ROUND(AP1104*(1-OFFSET(Input!$T$27,MIN(B1104,10),0,1,1)),2*FEE_rounding))","v":-182432441.51662299},-176932441.51662299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1104=1,PMF_1st=0),0,ROUND(IF(A1104=1,AI1104,AL1103)*OFFSET(Input!$O$27,IF(A1104=121,-1,0)+MIN(B1104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1104=1,PMF_1st=0),0,IF(SUM($K$5:$L1104)-$AU1103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1103,B1104),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1101,92,9,null,131,{"$f":"IF(A1105=\"\",\"\",IF(A1105=1,Age_Full_Month,IF(F1104=11,0,F1104+1)))","v":8},131,0,{"$f":"IF(A1105=\"\",\"\",IF(AND(F1105=11,G1105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1105-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1105,99),0,1,1)*K1105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1105,0,1,1)*L1105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*M1105,FEE_rounding)","v":0},0,0,{"$f":"IF(C1105>=1,ROUND(K1105*OFFSET(Input!$U$27,B1105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1105=1,0,IF($C1105>=1,ROUND(OFFSET(Input!$X$27,B1105,0,1,1)*AL1104,AV_rounding),0))","v":0},{"$f":"IF(B1105=1,0,IF(C1105=1,ROUND(OFFSET(Input!$W$27,B1105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1103),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),OFFSET(Input!$G$27,B1105,0,1,1)-AE1105,0)","v":0},{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1105,0,1,1),AP1104),0)","v":0},0,0,0,0,0,0,0,-182432441.51662299,-182605086.51662299,-183055439.92176801,-183055439.92176801,{"$f":"IF(A1105=\"\",\"\",AL1105-ROUND(AL1105*OFFSET(Input!$S$27,$B1105,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1105=\"\",\"\",ROUND(AP1105*(1-OFFSET(Input!$T$27,MIN(B1105,10),0,1,1)),2*FEE_rounding))","v":-183055439.92176801},-177555439.92176801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1105=1,PMF_1st=0),0,ROUND(IF(A1105=1,AI1105,AL1104)*OFFSET(Input!$O$27,IF(A1105=121,-1,0)+MIN(B1105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1105=1,PMF_1st=0),0,IF(SUM($K$5:$L1105)-$AU1104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1104,B1105),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1102,92,10,null,131,{"$f":"IF(A1106=\"\",\"\",IF(A1106=1,Age_Full_Month,IF(F1105=11,0,F1105+1)))","v":9},131,0,{"$f":"IF(A1106=\"\",\"\",IF(AND(F1106=11,G1106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1106-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1106,99),0,1,1)*K1106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1106,0,1,1)*L1106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*M1106,FEE_rounding)","v":0},0,0,{"$f":"IF(C1106>=1,ROUND(K1106*OFFSET(Input!$U$27,B1106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1106=1,0,IF($C1106>=1,ROUND(OFFSET(Input!$X$27,B1106,0,1,1)*AL1105,AV_rounding),0))","v":0},{"$f":"IF(B1106=1,0,IF(C1106=1,ROUND(OFFSET(Input!$W$27,B1106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1104),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),OFFSET(Input!$G$27,B1106,0,1,1)-AE1106,0)","v":0},{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1106,0,1,1),AP1105),0)","v":0},0,0,0,0,0,0,0,-183055439.92176801,-183228084.92176801,-183679974.809048,-183679974.809048,{"$f":"IF(A1106=\"\",\"\",AL1106-ROUND(AL1106*OFFSET(Input!$S$27,$B1106,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1106=\"\",\"\",ROUND(AP1106*(1-OFFSET(Input!$T$27,MIN(B1106,10),0,1,1)),2*FEE_rounding))","v":-183679974.809048},-178179974.809048,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1106=1,PMF_1st=0),0,ROUND(IF(A1106=1,AI1106,AL1105)*OFFSET(Input!$O$27,IF(A1106=121,-1,0)+MIN(B1106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1106=1,PMF_1st=0),0,IF(SUM($K$5:$L1106)-$AU1105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1105,B1106),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1103,92,11,null,131,{"$f":"IF(A1107=\"\",\"\",IF(A1107=1,Age_Full_Month,IF(F1106=11,0,F1106+1)))","v":10},131,0,{"$f":"IF(A1107=\"\",\"\",IF(AND(F1107=11,G1107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1107-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1107,99),0,1,1)*K1107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1107,0,1,1)*L1107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*M1107,FEE_rounding)","v":0},0,0,{"$f":"IF(C1107>=1,ROUND(K1107*OFFSET(Input!$U$27,B1107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1107=1,0,IF($C1107>=1,ROUND(OFFSET(Input!$X$27,B1107,0,1,1)*AL1106,AV_rounding),0))","v":0},{"$f":"IF(B1107=1,0,IF(C1107=1,ROUND(OFFSET(Input!$W$27,B1107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1105),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),OFFSET(Input!$G$27,B1107,0,1,1)-AE1107,0)","v":0},{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1107,0,1,1),AP1106),0)","v":0},0,0,0,0,0,0,0,-183679974.809048,-183852619.809048,-184306049.96784201,-184306049.96784201,{"$f":"IF(A1107=\"\",\"\",AL1107-ROUND(AL1107*OFFSET(Input!$S$27,$B1107,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1107=\"\",\"\",ROUND(AP1107*(1-OFFSET(Input!$T$27,MIN(B1107,10),0,1,1)),2*FEE_rounding))","v":-184306049.96784201},-178806049.96784201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1107=1,PMF_1st=0),0,ROUND(IF(A1107=1,AI1107,AL1106)*OFFSET(Input!$O$27,IF(A1107=121,-1,0)+MIN(B1107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1107=1,PMF_1st=0),0,IF(SUM($K$5:$L1107)-$AU1106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1106,B1107),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1104,92,12,null,131,{"$f":"IF(A1108=\"\",\"\",IF(A1108=1,Age_Full_Month,IF(F1107=11,0,F1107+1)))","v":11},131,0,{"$f":"IF(A1108=\"\",\"\",IF(AND(F1108=11,G1108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1108-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1108,99),0,1,1)*K1108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1108,0,1,1)*L1108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*M1108,FEE_rounding)","v":0},0,0,{"$f":"IF(C1108>=1,ROUND(K1108*OFFSET(Input!$U$27,B1108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1108=1,0,IF($C1108>=1,ROUND(OFFSET(Input!$X$27,B1108,0,1,1)*AL1107,AV_rounding),0))","v":0},{"$f":"IF(B1108=1,0,IF(C1108=1,ROUND(OFFSET(Input!$W$27,B1108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1106),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),OFFSET(Input!$G$27,B1108,0,1,1)-AE1108,0)","v":0},{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1108,0,1,1),AP1107),0)","v":0},0,0,0,0,0,0,0,-184306049.96784201,-184478694.96784201,-184933669.19687501,-184933669.19687501,{"$f":"IF(A1108=\"\",\"\",AL1108-ROUND(AL1108*OFFSET(Input!$S$27,$B1108,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1108=\"\",\"\",ROUND(AP1108*(1-OFFSET(Input!$T$27,MIN(B1108,10),0,1,1)),2*FEE_rounding))","v":-184933669.19687501},-179433669.19687501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1108=1,PMF_1st=0),0,ROUND(IF(A1108=1,AI1108,AL1107)*OFFSET(Input!$O$27,IF(A1108=121,-1,0)+MIN(B1108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1108=1,PMF_1st=0),0,IF(SUM($K$5:$L1108)-$AU1107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1107,B1108),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1105,93,1,null,132,{"$f":"IF(A1109=\"\",\"\",IF(A1109=1,Age_Full_Month,IF(F1108=11,0,F1108+1)))","v":0},132,0,{"$f":"IF(A1109=\"\",\"\",IF(AND(F1109=11,G1109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1109-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1109,99),0,1,1)*K1109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1109,0,1,1)*L1109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*M1109,FEE_rounding)","v":0},0,0,{"$f":"IF(C1109>=1,ROUND(K1109*OFFSET(Input!$U$27,B1109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1109=1,0,IF($C1109>=1,ROUND(OFFSET(Input!$X$27,B1109,0,1,1)*AL1108,AV_rounding),0))","v":0},{"$f":"IF(B1109=1,0,IF(C1109=1,ROUND(OFFSET(Input!$W$27,B1109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1107),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),OFFSET(Input!$G$27,B1109,0,1,1)-AE1109,0)","v":0},{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1109,0,1,1),AP1108),0)","v":0},0,0,0,0,0,0,0,-184933669.19687501,-185106314.19687501,-185562836.304241,-185562836.304241,{"$f":"IF(A1109=\"\",\"\",AL1109-ROUND(AL1109*OFFSET(Input!$S$27,$B1109,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1109=\"\",\"\",ROUND(AP1109*(1-OFFSET(Input!$T$27,MIN(B1109,10),0,1,1)),2*FEE_rounding))","v":-185562836.304241},-180062836.304241,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1109=1,PMF_1st=0),0,ROUND(IF(A1109=1,AI1109,AL1108)*OFFSET(Input!$O$27,IF(A1109=121,-1,0)+MIN(B1109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1109=1,PMF_1st=0),0,IF(SUM($K$5:$L1109)-$AU1108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1108,B1109),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1106,93,2,null,132,{"$f":"IF(A1110=\"\",\"\",IF(A1110=1,Age_Full_Month,IF(F1109=11,0,F1109+1)))","v":1},132,0,{"$f":"IF(A1110=\"\",\"\",IF(AND(F1110=11,G1110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1110-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1110,99),0,1,1)*K1110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1110,0,1,1)*L1110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*M1110,FEE_rounding)","v":0},0,0,{"$f":"IF(C1110>=1,ROUND(K1110*OFFSET(Input!$U$27,B1110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1110=1,0,IF($C1110>=1,ROUND(OFFSET(Input!$X$27,B1110,0,1,1)*AL1109,AV_rounding),0))","v":0},{"$f":"IF(B1110=1,0,IF(C1110=1,ROUND(OFFSET(Input!$W$27,B1110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1108),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),OFFSET(Input!$G$27,B1110,0,1,1)-AE1110,0)","v":0},{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1110,0,1,1),AP1109),0)","v":0},0,0,0,0,0,0,0,-185562836.304241,-185735481.304241,-186193555.10742599,-186193555.10742599,{"$f":"IF(A1110=\"\",\"\",AL1110-ROUND(AL1110*OFFSET(Input!$S$27,$B1110,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1110=\"\",\"\",ROUND(AP1110*(1-OFFSET(Input!$T$27,MIN(B1110,10),0,1,1)),2*FEE_rounding))","v":-186193555.10742599},-180693555.10742599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1110=1,PMF_1st=0),0,ROUND(IF(A1110=1,AI1110,AL1109)*OFFSET(Input!$O$27,IF(A1110=121,-1,0)+MIN(B1110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1110=1,PMF_1st=0),0,IF(SUM($K$5:$L1110)-$AU1109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1109,B1110),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1107,93,3,null,132,{"$f":"IF(A1111=\"\",\"\",IF(A1111=1,Age_Full_Month,IF(F1110=11,0,F1110+1)))","v":2},132,0,{"$f":"IF(A1111=\"\",\"\",IF(AND(F1111=11,G1111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1111-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1111,99),0,1,1)*K1111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1111,0,1,1)*L1111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*M1111,FEE_rounding)","v":0},0,0,{"$f":"IF(C1111>=1,ROUND(K1111*OFFSET(Input!$U$27,B1111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1111=1,0,IF($C1111>=1,ROUND(OFFSET(Input!$X$27,B1111,0,1,1)*AL1110,AV_rounding),0))","v":0},{"$f":"IF(B1111=1,0,IF(C1111=1,ROUND(OFFSET(Input!$W$27,B1111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1109),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),OFFSET(Input!$G$27,B1111,0,1,1)-AE1111,0)","v":0},{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1111,0,1,1),AP1110),0)","v":0},0,0,0,0,0,0,0,-186193555.10742599,-186366200.10742599,-186825829.43333,-186825829.43333,{"$f":"IF(A1111=\"\",\"\",AL1111-ROUND(AL1111*OFFSET(Input!$S$27,$B1111,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1111=\"\",\"\",ROUND(AP1111*(1-OFFSET(Input!$T$27,MIN(B1111,10),0,1,1)),2*FEE_rounding))","v":-186825829.43333},-181325829.43333,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1111=1,PMF_1st=0),0,ROUND(IF(A1111=1,AI1111,AL1110)*OFFSET(Input!$O$27,IF(A1111=121,-1,0)+MIN(B1111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1111=1,PMF_1st=0),0,IF(SUM($K$5:$L1111)-$AU1110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1110,B1111),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1108,93,4,null,132,{"$f":"IF(A1112=\"\",\"\",IF(A1112=1,Age_Full_Month,IF(F1111=11,0,F1111+1)))","v":3},132,0,{"$f":"IF(A1112=\"\",\"\",IF(AND(F1112=11,G1112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1112-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1112,99),0,1,1)*K1112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1112,0,1,1)*L1112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*M1112,FEE_rounding)","v":0},0,0,{"$f":"IF(C1112>=1,ROUND(K1112*OFFSET(Input!$U$27,B1112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1112=1,0,IF($C1112>=1,ROUND(OFFSET(Input!$X$27,B1112,0,1,1)*AL1111,AV_rounding),0))","v":0},{"$f":"IF(B1112=1,0,IF(C1112=1,ROUND(OFFSET(Input!$W$27,B1112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1110),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),OFFSET(Input!$G$27,B1112,0,1,1)-AE1112,0)","v":0},{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1112,0,1,1),AP1111),0)","v":0},0,0,0,0,0,0,0,-186825829.43333,-186998474.43333,-187459663.118292,-187459663.118292,{"$f":"IF(A1112=\"\",\"\",AL1112-ROUND(AL1112*OFFSET(Input!$S$27,$B1112,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1112=\"\",\"\",ROUND(AP1112*(1-OFFSET(Input!$T$27,MIN(B1112,10),0,1,1)),2*FEE_rounding))","v":-187459663.118292},-181959663.118292,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1112=1,PMF_1st=0),0,ROUND(IF(A1112=1,AI1112,AL1111)*OFFSET(Input!$O$27,IF(A1112=121,-1,0)+MIN(B1112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1112=1,PMF_1st=0),0,IF(SUM($K$5:$L1112)-$AU1111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1111,B1112),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1109,93,5,null,132,{"$f":"IF(A1113=\"\",\"\",IF(A1113=1,Age_Full_Month,IF(F1112=11,0,F1112+1)))","v":4},132,0,{"$f":"IF(A1113=\"\",\"\",IF(AND(F1113=11,G1113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1113-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1113,99),0,1,1)*K1113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1113,0,1,1)*L1113,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*M1113,FEE_rounding)","v":0},0,0,{"$f":"IF(C1113>=1,ROUND(K1113*OFFSET(Input!$U$27,B1113,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1113=1,0,IF($C1113>=1,ROUND(OFFSET(Input!$X$27,B1113,0,1,1)*AL1112,AV_rounding),0))","v":0},{"$f":"IF(B1113=1,0,IF(C1113=1,ROUND(OFFSET(Input!$W$27,B1113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1111),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),OFFSET(Input!$G$27,B1113,0,1,1)-AE1113,0)","v":0},{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1113,0,1,1),AP1112),0)","v":0},0,0,0,0,0,0,0,-187459663.118292,-187632308.118292,-188095060.00811201,-188095060.00811201,{"$f":"IF(A1113=\"\",\"\",AL1113-ROUND(AL1113*OFFSET(Input!$S$27,$B1113,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1113=\"\",\"\",ROUND(AP1113*(1-OFFSET(Input!$T$27,MIN(B1113,10),0,1,1)),2*FEE_rounding))","v":-188095060.00811201},-182595060.00811201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1113=1,PMF_1st=0),0,ROUND(IF(A1113=1,AI1113,AL1112)*OFFSET(Input!$O$27,IF(A1113=121,-1,0)+MIN(B1113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1113=1,PMF_1st=0),0,IF(SUM($K$5:$L1113)-$AU1112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1112,B1113),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1110,93,6,null,132,{"$f":"IF(A1114=\"\",\"\",IF(A1114=1,Age_Full_Month,IF(F1113=11,0,F1113+1)))","v":5},132,0,{"$f":"IF(A1114=\"\",\"\",IF(AND(F1114=11,G1114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1114-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1114,99),0,1,1)*K1114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1114,0,1,1)*L1114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*M1114,FEE_rounding)","v":0},0,0,{"$f":"IF(C1114>=1,ROUND(K1114*OFFSET(Input!$U$27,B1114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1114=1,0,IF($C1114>=1,ROUND(OFFSET(Input!$X$27,B1114,0,1,1)*AL1113,AV_rounding),0))","v":0},{"$f":"IF(B1114=1,0,IF(C1114=1,ROUND(OFFSET(Input!$W$27,B1114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1112),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),OFFSET(Input!$G$27,B1114,0,1,1)-AE1114,0)","v":0},{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1114,0,1,1),AP1113),0)","v":0},0,0,0,0,0,0,0,-188095060.00811201,-188267705.00811201,-188732023.95807499,-188732023.95807499,{"$f":"IF(A1114=\"\",\"\",AL1114-ROUND(AL1114*OFFSET(Input!$S$27,$B1114,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1114=\"\",\"\",ROUND(AP1114*(1-OFFSET(Input!$T$27,MIN(B1114,10),0,1,1)),2*FEE_rounding))","v":-188732023.95807499},-183232023.95807499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1114=1,PMF_1st=0),0,ROUND(IF(A1114=1,AI1114,AL1113)*OFFSET(Input!$O$27,IF(A1114=121,-1,0)+MIN(B1114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1114=1,PMF_1st=0),0,IF(SUM($K$5:$L1114)-$AU1113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1113,B1114),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1111,93,7,null,132,{"$f":"IF(A1115=\"\",\"\",IF(A1115=1,Age_Full_Month,IF(F1114=11,0,F1114+1)))","v":6},132,0,{"$f":"IF(A1115=\"\",\"\",IF(AND(F1115=11,G1115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1115-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1115,99),0,1,1)*K1115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1115,0,1,1)*L1115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*M1115,FEE_rounding)","v":0},0,0,{"$f":"IF(C1115>=1,ROUND(K1115*OFFSET(Input!$U$27,B1115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1115=1,0,IF($C1115>=1,ROUND(OFFSET(Input!$X$27,B1115,0,1,1)*AL1114,AV_rounding),0))","v":0},{"$f":"IF(B1115=1,0,IF(C1115=1,ROUND(OFFSET(Input!$W$27,B1115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1113),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),OFFSET(Input!$G$27,B1115,0,1,1)-AE1115,0)","v":0},{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1115,0,1,1),AP1114),0)","v":0},0,0,0,0,0,0,0,-188732023.95807499,-188904668.95807499,-189370558.832973,-189370558.832973,{"$f":"IF(A1115=\"\",\"\",AL1115-ROUND(AL1115*OFFSET(Input!$S$27,$B1115,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1115=\"\",\"\",ROUND(AP1115*(1-OFFSET(Input!$T$27,MIN(B1115,10),0,1,1)),2*FEE_rounding))","v":-189370558.832973},-183870558.832973,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1115=1,PMF_1st=0),0,ROUND(IF(A1115=1,AI1115,AL1114)*OFFSET(Input!$O$27,IF(A1115=121,-1,0)+MIN(B1115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1115=1,PMF_1st=0),0,IF(SUM($K$5:$L1115)-$AU1114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1114,B1115),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1112,93,8,null,132,{"$f":"IF(A1116=\"\",\"\",IF(A1116=1,Age_Full_Month,IF(F1115=11,0,F1115+1)))","v":7},132,0,{"$f":"IF(A1116=\"\",\"\",IF(AND(F1116=11,G1116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1116-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1116,99),0,1,1)*K1116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1116,0,1,1)*L1116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*M1116,FEE_rounding)","v":0},0,0,{"$f":"IF(C1116>=1,ROUND(K1116*OFFSET(Input!$U$27,B1116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1116=1,0,IF($C1116>=1,ROUND(OFFSET(Input!$X$27,B1116,0,1,1)*AL1115,AV_rounding),0))","v":0},{"$f":"IF(B1116=1,0,IF(C1116=1,ROUND(OFFSET(Input!$W$27,B1116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1114),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),OFFSET(Input!$G$27,B1116,0,1,1)-AE1116,0)","v":0},{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1116,0,1,1),AP1115),0)","v":0},0,0,0,0,0,0,0,-189370558.832973,-189543203.832973,-190010668.50713199,-190010668.50713199,{"$f":"IF(A1116=\"\",\"\",AL1116-ROUND(AL1116*OFFSET(Input!$S$27,$B1116,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1116=\"\",\"\",ROUND(AP1116*(1-OFFSET(Input!$T$27,MIN(B1116,10),0,1,1)),2*FEE_rounding))","v":-190010668.50713199},-184510668.50713199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1116=1,PMF_1st=0),0,ROUND(IF(A1116=1,AI1116,AL1115)*OFFSET(Input!$O$27,IF(A1116=121,-1,0)+MIN(B1116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1116=1,PMF_1st=0),0,IF(SUM($K$5:$L1116)-$AU1115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1115,B1116),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1113,93,9,null,132,{"$f":"IF(A1117=\"\",\"\",IF(A1117=1,Age_Full_Month,IF(F1116=11,0,F1116+1)))","v":8},132,0,{"$f":"IF(A1117=\"\",\"\",IF(AND(F1117=11,G1117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1117-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1117,99),0,1,1)*K1117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1117,0,1,1)*L1117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*M1117,FEE_rounding)","v":0},0,0,{"$f":"IF(C1117>=1,ROUND(K1117*OFFSET(Input!$U$27,B1117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1117=1,0,IF($C1117>=1,ROUND(OFFSET(Input!$X$27,B1117,0,1,1)*AL1116,AV_rounding),0))","v":0},{"$f":"IF(B1117=1,0,IF(C1117=1,ROUND(OFFSET(Input!$W$27,B1117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1115),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),OFFSET(Input!$G$27,B1117,0,1,1)-AE1117,0)","v":0},{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1117,0,1,1),AP1116),0)","v":0},0,0,0,0,0,0,0,-190010668.50713199,-190183313.50713199,-190652356.86443099,-190652356.86443099,{"$f":"IF(A1117=\"\",\"\",AL1117-ROUND(AL1117*OFFSET(Input!$S$27,$B1117,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1117=\"\",\"\",ROUND(AP1117*(1-OFFSET(Input!$T$27,MIN(B1117,10),0,1,1)),2*FEE_rounding))","v":-190652356.86443099},-185152356.86443099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1117=1,PMF_1st=0),0,ROUND(IF(A1117=1,AI1117,AL1116)*OFFSET(Input!$O$27,IF(A1117=121,-1,0)+MIN(B1117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1117=1,PMF_1st=0),0,IF(SUM($K$5:$L1117)-$AU1116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1116,B1117),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1114,93,10,null,132,{"$f":"IF(A1118=\"\",\"\",IF(A1118=1,Age_Full_Month,IF(F1117=11,0,F1117+1)))","v":9},132,0,{"$f":"IF(A1118=\"\",\"\",IF(AND(F1118=11,G1118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1118-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1118,99),0,1,1)*K1118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1118,0,1,1)*L1118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*M1118,FEE_rounding)","v":0},0,0,{"$f":"IF(C1118>=1,ROUND(K1118*OFFSET(Input!$U$27,B1118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1118=1,0,IF($C1118>=1,ROUND(OFFSET(Input!$X$27,B1118,0,1,1)*AL1117,AV_rounding),0))","v":0},{"$f":"IF(B1118=1,0,IF(C1118=1,ROUND(OFFSET(Input!$W$27,B1118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1116),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),OFFSET(Input!$G$27,B1118,0,1,1)-AE1118,0)","v":0},{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1118,0,1,1),AP1117),0)","v":0},0,0,0,0,0,0,0,-190652356.86443099,-190825001.86443099,-191295627.798329,-191295627.798329,{"$f":"IF(A1118=\"\",\"\",AL1118-ROUND(AL1118*OFFSET(Input!$S$27,$B1118,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1118=\"\",\"\",ROUND(AP1118*(1-OFFSET(Input!$T$27,MIN(B1118,10),0,1,1)),2*FEE_rounding))","v":-191295627.798329},-185795627.798329,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1118=1,PMF_1st=0),0,ROUND(IF(A1118=1,AI1118,AL1117)*OFFSET(Input!$O$27,IF(A1118=121,-1,0)+MIN(B1118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1118=1,PMF_1st=0),0,IF(SUM($K$5:$L1118)-$AU1117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1117,B1118),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1115,93,11,null,132,{"$f":"IF(A1119=\"\",\"\",IF(A1119=1,Age_Full_Month,IF(F1118=11,0,F1118+1)))","v":10},132,0,{"$f":"IF(A1119=\"\",\"\",IF(AND(F1119=11,G1119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1119-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1119,99),0,1,1)*K1119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1119,0,1,1)*L1119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*M1119,FEE_rounding)","v":0},0,0,{"$f":"IF(C1119>=1,ROUND(K1119*OFFSET(Input!$U$27,B1119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1119=1,0,IF($C1119>=1,ROUND(OFFSET(Input!$X$27,B1119,0,1,1)*AL1118,AV_rounding),0))","v":0},{"$f":"IF(B1119=1,0,IF(C1119=1,ROUND(OFFSET(Input!$W$27,B1119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1117),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),OFFSET(Input!$G$27,B1119,0,1,1)-AE1119,0)","v":0},{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1119,0,1,1),AP1118),0)","v":0},0,0,0,0,0,0,0,-191295627.798329,-191468272.798329,-191940485.211887,-191940485.211887,{"$f":"IF(A1119=\"\",\"\",AL1119-ROUND(AL1119*OFFSET(Input!$S$27,$B1119,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1119=\"\",\"\",ROUND(AP1119*(1-OFFSET(Input!$T$27,MIN(B1119,10),0,1,1)),2*FEE_rounding))","v":-191940485.211887},-186440485.211887,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1119=1,PMF_1st=0),0,ROUND(IF(A1119=1,AI1119,AL1118)*OFFSET(Input!$O$27,IF(A1119=121,-1,0)+MIN(B1119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1119=1,PMF_1st=0),0,IF(SUM($K$5:$L1119)-$AU1118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1118,B1119),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1116,93,12,null,132,{"$f":"IF(A1120=\"\",\"\",IF(A1120=1,Age_Full_Month,IF(F1119=11,0,F1119+1)))","v":11},132,0,{"$f":"IF(A1120=\"\",\"\",IF(AND(F1120=11,G1120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1120-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1120,99),0,1,1)*K1120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1120,0,1,1)*L1120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*M1120,FEE_rounding)","v":0},0,0,{"$f":"IF(C1120>=1,ROUND(K1120*OFFSET(Input!$U$27,B1120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1120=1,0,IF($C1120>=1,ROUND(OFFSET(Input!$X$27,B1120,0,1,1)*AL1119,AV_rounding),0))","v":0},{"$f":"IF(B1120=1,0,IF(C1120=1,ROUND(OFFSET(Input!$W$27,B1120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1118),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),OFFSET(Input!$G$27,B1120,0,1,1)-AE1120,0)","v":0},{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1120,0,1,1),AP1119),0)","v":0},0,0,0,0,0,0,0,-191940485.211887,-192113130.211887,-192586933.017791,-192586933.017791,{"$f":"IF(A1120=\"\",\"\",AL1120-ROUND(AL1120*OFFSET(Input!$S$27,$B1120,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1120=\"\",\"\",ROUND(AP1120*(1-OFFSET(Input!$T$27,MIN(B1120,10),0,1,1)),2*FEE_rounding))","v":-192586933.017791},-187086933.017791,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1120=1,PMF_1st=0),0,ROUND(IF(A1120=1,AI1120,AL1119)*OFFSET(Input!$O$27,IF(A1120=121,-1,0)+MIN(B1120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1120=1,PMF_1st=0),0,IF(SUM($K$5:$L1120)-$AU1119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1119,B1120),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1117,94,1,null,133,{"$f":"IF(A1121=\"\",\"\",IF(A1121=1,Age_Full_Month,IF(F1120=11,0,F1120+1)))","v":0},133,0,{"$f":"IF(A1121=\"\",\"\",IF(AND(F1121=11,G1121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1121-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1121,99),0,1,1)*K1121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1121,0,1,1)*L1121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*M1121,FEE_rounding)","v":0},0,0,{"$f":"IF(C1121>=1,ROUND(K1121*OFFSET(Input!$U$27,B1121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1121=1,0,IF($C1121>=1,ROUND(OFFSET(Input!$X$27,B1121,0,1,1)*AL1120,AV_rounding),0))","v":0},{"$f":"IF(B1121=1,0,IF(C1121=1,ROUND(OFFSET(Input!$W$27,B1121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1119),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),OFFSET(Input!$G$27,B1121,0,1,1)-AE1121,0)","v":0},{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1121,0,1,1),AP1120),0)","v":0},0,0,0,0,0,0,0,-192586933.017791,-192759578.017791,-193234975.13837799,-193234975.13837799,{"$f":"IF(A1121=\"\",\"\",AL1121-ROUND(AL1121*OFFSET(Input!$S$27,$B1121,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1121=\"\",\"\",ROUND(AP1121*(1-OFFSET(Input!$T$27,MIN(B1121,10),0,1,1)),2*FEE_rounding))","v":-193234975.13837799},-187734975.13837799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1121=1,PMF_1st=0),0,ROUND(IF(A1121=1,AI1121,AL1120)*OFFSET(Input!$O$27,IF(A1121=121,-1,0)+MIN(B1121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1121=1,PMF_1st=0),0,IF(SUM($K$5:$L1121)-$AU1120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1120,B1121),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1118,94,2,null,133,{"$f":"IF(A1122=\"\",\"\",IF(A1122=1,Age_Full_Month,IF(F1121=11,0,F1121+1)))","v":1},133,0,{"$f":"IF(A1122=\"\",\"\",IF(AND(F1122=11,G1122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1122-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1122,99),0,1,1)*K1122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1122,0,1,1)*L1122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*M1122,FEE_rounding)","v":0},0,0,{"$f":"IF(C1122>=1,ROUND(K1122*OFFSET(Input!$U$27,B1122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1122=1,0,IF($C1122>=1,ROUND(OFFSET(Input!$X$27,B1122,0,1,1)*AL1121,AV_rounding),0))","v":0},{"$f":"IF(B1122=1,0,IF(C1122=1,ROUND(OFFSET(Input!$W$27,B1122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1120),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),OFFSET(Input!$G$27,B1122,0,1,1)-AE1122,0)","v":0},{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1122,0,1,1),AP1121),0)","v":0},0,0,0,0,0,0,0,-193234975.13837799,-193407620.13837799,-193884615.505658,-193884615.505658,{"$f":"IF(A1122=\"\",\"\",AL1122-ROUND(AL1122*OFFSET(Input!$S$27,$B1122,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1122=\"\",\"\",ROUND(AP1122*(1-OFFSET(Input!$T$27,MIN(B1122,10),0,1,1)),2*FEE_rounding))","v":-193884615.505658},-188384615.505658,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1122=1,PMF_1st=0),0,ROUND(IF(A1122=1,AI1122,AL1121)*OFFSET(Input!$O$27,IF(A1122=121,-1,0)+MIN(B1122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1122=1,PMF_1st=0),0,IF(SUM($K$5:$L1122)-$AU1121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1121,B1122),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1119,94,3,null,133,{"$f":"IF(A1123=\"\",\"\",IF(A1123=1,Age_Full_Month,IF(F1122=11,0,F1122+1)))","v":2},133,0,{"$f":"IF(A1123=\"\",\"\",IF(AND(F1123=11,G1123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1123-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1123,99),0,1,1)*K1123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1123,0,1,1)*L1123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*M1123,FEE_rounding)","v":0},0,0,{"$f":"IF(C1123>=1,ROUND(K1123*OFFSET(Input!$U$27,B1123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1123=1,0,IF($C1123>=1,ROUND(OFFSET(Input!$X$27,B1123,0,1,1)*AL1122,AV_rounding),0))","v":0},{"$f":"IF(B1123=1,0,IF(C1123=1,ROUND(OFFSET(Input!$W$27,B1123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1121),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),OFFSET(Input!$G$27,B1123,0,1,1)-AE1123,0)","v":0},{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1123,0,1,1),AP1122),0)","v":0},0,0,0,0,0,0,0,-193884615.505658,-194057260.505658,-194535858.06133899,-194535858.06133899,{"$f":"IF(A1123=\"\",\"\",AL1123-ROUND(AL1123*OFFSET(Input!$S$27,$B1123,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1123=\"\",\"\",ROUND(AP1123*(1-OFFSET(Input!$T$27,MIN(B1123,10),0,1,1)),2*FEE_rounding))","v":-194535858.06133899},-189035858.06133899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1123=1,PMF_1st=0),0,ROUND(IF(A1123=1,AI1123,AL1122)*OFFSET(Input!$O$27,IF(A1123=121,-1,0)+MIN(B1123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1123=1,PMF_1st=0),0,IF(SUM($K$5:$L1123)-$AU1122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1122,B1123),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1120,94,4,null,133,{"$f":"IF(A1124=\"\",\"\",IF(A1124=1,Age_Full_Month,IF(F1123=11,0,F1123+1)))","v":3},133,0,{"$f":"IF(A1124=\"\",\"\",IF(AND(F1124=11,G1124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1124-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1124,99),0,1,1)*K1124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1124,0,1,1)*L1124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*M1124,FEE_rounding)","v":0},0,0,{"$f":"IF(C1124>=1,ROUND(K1124*OFFSET(Input!$U$27,B1124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1124=1,0,IF($C1124>=1,ROUND(OFFSET(Input!$X$27,B1124,0,1,1)*AL1123,AV_rounding),0))","v":0},{"$f":"IF(B1124=1,0,IF(C1124=1,ROUND(OFFSET(Input!$W$27,B1124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1122),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),OFFSET(Input!$G$27,B1124,0,1,1)-AE1124,0)","v":0},{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1124,0,1,1),AP1123),0)","v":0},0,0,0,0,0,0,0,-194535858.06133899,-194708503.06133899,-195188706.75685,-195188706.75685,{"$f":"IF(A1124=\"\",\"\",AL1124-ROUND(AL1124*OFFSET(Input!$S$27,$B1124,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1124=\"\",\"\",ROUND(AP1124*(1-OFFSET(Input!$T$27,MIN(B1124,10),0,1,1)),2*FEE_rounding))","v":-195188706.75685},-189688706.75685,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1124=1,PMF_1st=0),0,ROUND(IF(A1124=1,AI1124,AL1123)*OFFSET(Input!$O$27,IF(A1124=121,-1,0)+MIN(B1124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1124=1,PMF_1st=0),0,IF(SUM($K$5:$L1124)-$AU1123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1123,B1124),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1121,94,5,null,133,{"$f":"IF(A1125=\"\",\"\",IF(A1125=1,Age_Full_Month,IF(F1124=11,0,F1124+1)))","v":4},133,0,{"$f":"IF(A1125=\"\",\"\",IF(AND(F1125=11,G1125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1125-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1125,99),0,1,1)*K1125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1125,0,1,1)*L1125,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*M1125,FEE_rounding)","v":0},0,0,{"$f":"IF(C1125>=1,ROUND(K1125*OFFSET(Input!$U$27,B1125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1125=1,0,IF($C1125>=1,ROUND(OFFSET(Input!$X$27,B1125,0,1,1)*AL1124,AV_rounding),0))","v":0},{"$f":"IF(B1125=1,0,IF(C1125=1,ROUND(OFFSET(Input!$W$27,B1125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1123),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),OFFSET(Input!$G$27,B1125,0,1,1)-AE1125,0)","v":0},{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1125,0,1,1),AP1124),0)","v":0},0,0,0,0,0,0,0,-195188706.75685,-195361351.75685,-195843165.55336401,-195843165.55336401,{"$f":"IF(A1125=\"\",\"\",AL1125-ROUND(AL1125*OFFSET(Input!$S$27,$B1125,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1125=\"\",\"\",ROUND(AP1125*(1-OFFSET(Input!$T$27,MIN(B1125,10),0,1,1)),2*FEE_rounding))","v":-195843165.55336401},-190343165.55336401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1125=1,PMF_1st=0),0,ROUND(IF(A1125=1,AI1125,AL1124)*OFFSET(Input!$O$27,IF(A1125=121,-1,0)+MIN(B1125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1125=1,PMF_1st=0),0,IF(SUM($K$5:$L1125)-$AU1124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1124,B1125),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1122,94,6,null,133,{"$f":"IF(A1126=\"\",\"\",IF(A1126=1,Age_Full_Month,IF(F1125=11,0,F1125+1)))","v":5},133,0,{"$f":"IF(A1126=\"\",\"\",IF(AND(F1126=11,G1126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1126-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1126,99),0,1,1)*K1126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1126,0,1,1)*L1126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*M1126,FEE_rounding)","v":0},0,0,{"$f":"IF(C1126>=1,ROUND(K1126*OFFSET(Input!$U$27,B1126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1126=1,0,IF($C1126>=1,ROUND(OFFSET(Input!$X$27,B1126,0,1,1)*AL1125,AV_rounding),0))","v":0},{"$f":"IF(B1126=1,0,IF(C1126=1,ROUND(OFFSET(Input!$W$27,B1126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1124),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),OFFSET(Input!$G$27,B1126,0,1,1)-AE1126,0)","v":0},{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1126,0,1,1),AP1125),0)","v":0},0,0,0,0,0,0,0,-195843165.55336401,-196015810.55336401,-196499238.42182499,-196499238.42182499,{"$f":"IF(A1126=\"\",\"\",AL1126-ROUND(AL1126*OFFSET(Input!$S$27,$B1126,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1126=\"\",\"\",ROUND(AP1126*(1-OFFSET(Input!$T$27,MIN(B1126,10),0,1,1)),2*FEE_rounding))","v":-196499238.42182499},-190999238.42182499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1126=1,PMF_1st=0),0,ROUND(IF(A1126=1,AI1126,AL1125)*OFFSET(Input!$O$27,IF(A1126=121,-1,0)+MIN(B1126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1126=1,PMF_1st=0),0,IF(SUM($K$5:$L1126)-$AU1125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1125,B1126),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1123,94,7,null,133,{"$f":"IF(A1127=\"\",\"\",IF(A1127=1,Age_Full_Month,IF(F1126=11,0,F1126+1)))","v":6},133,0,{"$f":"IF(A1127=\"\",\"\",IF(AND(F1127=11,G1127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1127-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1127,99),0,1,1)*K1127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1127,0,1,1)*L1127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*M1127,FEE_rounding)","v":0},0,0,{"$f":"IF(C1127>=1,ROUND(K1127*OFFSET(Input!$U$27,B1127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1127=1,0,IF($C1127>=1,ROUND(OFFSET(Input!$X$27,B1127,0,1,1)*AL1126,AV_rounding),0))","v":0},{"$f":"IF(B1127=1,0,IF(C1127=1,ROUND(OFFSET(Input!$W$27,B1127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1125),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),OFFSET(Input!$G$27,B1127,0,1,1)-AE1127,0)","v":0},{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1127,0,1,1),AP1126),0)","v":0},0,0,0,0,0,0,0,-196499238.42182499,-196671883.42182499,-197156929.34297001,-197156929.34297001,{"$f":"IF(A1127=\"\",\"\",AL1127-ROUND(AL1127*OFFSET(Input!$S$27,$B1127,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1127=\"\",\"\",ROUND(AP1127*(1-OFFSET(Input!$T$27,MIN(B1127,10),0,1,1)),2*FEE_rounding))","v":-197156929.34297001},-191656929.34297001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1127=1,PMF_1st=0),0,ROUND(IF(A1127=1,AI1127,AL1126)*OFFSET(Input!$O$27,IF(A1127=121,-1,0)+MIN(B1127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1127=1,PMF_1st=0),0,IF(SUM($K$5:$L1127)-$AU1126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1126,B1127),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1124,94,8,null,133,{"$f":"IF(A1128=\"\",\"\",IF(A1128=1,Age_Full_Month,IF(F1127=11,0,F1127+1)))","v":7},133,0,{"$f":"IF(A1128=\"\",\"\",IF(AND(F1128=11,G1128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1128-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1128,99),0,1,1)*K1128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1128,0,1,1)*L1128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*M1128,FEE_rounding)","v":0},0,0,{"$f":"IF(C1128>=1,ROUND(K1128*OFFSET(Input!$U$27,B1128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1128=1,0,IF($C1128>=1,ROUND(OFFSET(Input!$X$27,B1128,0,1,1)*AL1127,AV_rounding),0))","v":0},{"$f":"IF(B1128=1,0,IF(C1128=1,ROUND(OFFSET(Input!$W$27,B1128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1126),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),OFFSET(Input!$G$27,B1128,0,1,1)-AE1128,0)","v":0},{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1128,0,1,1),AP1127),0)","v":0},0,0,0,0,0,0,0,-197156929.34297001,-197329574.34297001,-197816242.307354,-197816242.307354,{"$f":"IF(A1128=\"\",\"\",AL1128-ROUND(AL1128*OFFSET(Input!$S$27,$B1128,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1128=\"\",\"\",ROUND(AP1128*(1-OFFSET(Input!$T$27,MIN(B1128,10),0,1,1)),2*FEE_rounding))","v":-197816242.307354},-192316242.307354,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1128=1,PMF_1st=0),0,ROUND(IF(A1128=1,AI1128,AL1127)*OFFSET(Input!$O$27,IF(A1128=121,-1,0)+MIN(B1128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1128=1,PMF_1st=0),0,IF(SUM($K$5:$L1128)-$AU1127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1127,B1128),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1125,94,9,null,133,{"$f":"IF(A1129=\"\",\"\",IF(A1129=1,Age_Full_Month,IF(F1128=11,0,F1128+1)))","v":8},133,0,{"$f":"IF(A1129=\"\",\"\",IF(AND(F1129=11,G1129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1129-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1129,99),0,1,1)*K1129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1129,0,1,1)*L1129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*M1129,FEE_rounding)","v":0},0,0,{"$f":"IF(C1129>=1,ROUND(K1129*OFFSET(Input!$U$27,B1129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1129=1,0,IF($C1129>=1,ROUND(OFFSET(Input!$X$27,B1129,0,1,1)*AL1128,AV_rounding),0))","v":0},{"$f":"IF(B1129=1,0,IF(C1129=1,ROUND(OFFSET(Input!$W$27,B1129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1127),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),OFFSET(Input!$G$27,B1129,0,1,1)-AE1129,0)","v":0},{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1129,0,1,1),AP1128),0)","v":0},0,0,0,0,0,0,0,-197816242.307354,-197988887.307354,-198477181.31537199,-198477181.31537199,{"$f":"IF(A1129=\"\",\"\",AL1129-ROUND(AL1129*OFFSET(Input!$S$27,$B1129,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1129=\"\",\"\",ROUND(AP1129*(1-OFFSET(Input!$T$27,MIN(B1129,10),0,1,1)),2*FEE_rounding))","v":-198477181.31537199},-192977181.31537199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1129=1,PMF_1st=0),0,ROUND(IF(A1129=1,AI1129,AL1128)*OFFSET(Input!$O$27,IF(A1129=121,-1,0)+MIN(B1129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1129=1,PMF_1st=0),0,IF(SUM($K$5:$L1129)-$AU1128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1128,B1129),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1126,94,10,null,133,{"$f":"IF(A1130=\"\",\"\",IF(A1130=1,Age_Full_Month,IF(F1129=11,0,F1129+1)))","v":9},133,0,{"$f":"IF(A1130=\"\",\"\",IF(AND(F1130=11,G1130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1130-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1130,99),0,1,1)*K1130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1130,0,1,1)*L1130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*M1130,FEE_rounding)","v":0},0,0,{"$f":"IF(C1130>=1,ROUND(K1130*OFFSET(Input!$U$27,B1130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1130=1,0,IF($C1130>=1,ROUND(OFFSET(Input!$X$27,B1130,0,1,1)*AL1129,AV_rounding),0))","v":0},{"$f":"IF(B1130=1,0,IF(C1130=1,ROUND(OFFSET(Input!$W$27,B1130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1128),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),OFFSET(Input!$G$27,B1130,0,1,1)-AE1130,0)","v":0},{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1130,0,1,1),AP1129),0)","v":0},0,0,0,0,0,0,0,-198477181.31537199,-198649826.31537199,-199139750.377287,-199139750.377287,{"$f":"IF(A1130=\"\",\"\",AL1130-ROUND(AL1130*OFFSET(Input!$S$27,$B1130,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1130=\"\",\"\",ROUND(AP1130*(1-OFFSET(Input!$T$27,MIN(B1130,10),0,1,1)),2*FEE_rounding))","v":-199139750.377287},-193639750.377287,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1130=1,PMF_1st=0),0,ROUND(IF(A1130=1,AI1130,AL1129)*OFFSET(Input!$O$27,IF(A1130=121,-1,0)+MIN(B1130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1130=1,PMF_1st=0),0,IF(SUM($K$5:$L1130)-$AU1129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1129,B1130),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1127,94,11,null,133,{"$f":"IF(A1131=\"\",\"\",IF(A1131=1,Age_Full_Month,IF(F1130=11,0,F1130+1)))","v":10},133,0,{"$f":"IF(A1131=\"\",\"\",IF(AND(F1131=11,G1131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1131-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1131,99),0,1,1)*K1131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1131,0,1,1)*L1131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*M1131,FEE_rounding)","v":0},0,0,{"$f":"IF(C1131>=1,ROUND(K1131*OFFSET(Input!$U$27,B1131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1131=1,0,IF($C1131>=1,ROUND(OFFSET(Input!$X$27,B1131,0,1,1)*AL1130,AV_rounding),0))","v":0},{"$f":"IF(B1131=1,0,IF(C1131=1,ROUND(OFFSET(Input!$W$27,B1131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1129),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),OFFSET(Input!$G$27,B1131,0,1,1)-AE1131,0)","v":0},{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1131,0,1,1),AP1130),0)","v":0},0,0,0,0,0,0,0,-199139750.377287,-199312395.377287,-199803953.51325101,-199803953.51325101,{"$f":"IF(A1131=\"\",\"\",AL1131-ROUND(AL1131*OFFSET(Input!$S$27,$B1131,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1131=\"\",\"\",ROUND(AP1131*(1-OFFSET(Input!$T$27,MIN(B1131,10),0,1,1)),2*FEE_rounding))","v":-199803953.51325101},-194303953.51325101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1131=1,PMF_1st=0),0,ROUND(IF(A1131=1,AI1131,AL1130)*OFFSET(Input!$O$27,IF(A1131=121,-1,0)+MIN(B1131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1131=1,PMF_1st=0),0,IF(SUM($K$5:$L1131)-$AU1130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1130,B1131),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1128,94,12,null,133,{"$f":"IF(A1132=\"\",\"\",IF(A1132=1,Age_Full_Month,IF(F1131=11,0,F1131+1)))","v":11},133,0,{"$f":"IF(A1132=\"\",\"\",IF(AND(F1132=11,G1132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1132-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1132,99),0,1,1)*K1132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1132,0,1,1)*L1132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*M1132,FEE_rounding)","v":0},0,0,{"$f":"IF(C1132>=1,ROUND(K1132*OFFSET(Input!$U$27,B1132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1132=1,0,IF($C1132>=1,ROUND(OFFSET(Input!$X$27,B1132,0,1,1)*AL1131,AV_rounding),0))","v":0},{"$f":"IF(B1132=1,0,IF(C1132=1,ROUND(OFFSET(Input!$W$27,B1132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1130),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),OFFSET(Input!$G$27,B1132,0,1,1)-AE1132,0)","v":0},{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1132,0,1,1),AP1131),0)","v":0},0,0,0,0,0,0,0,-199803953.51325101,-199976598.51325101,-200469794.75333199,-200469794.75333199,{"$f":"IF(A1132=\"\",\"\",AL1132-ROUND(AL1132*OFFSET(Input!$S$27,$B1132,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1132=\"\",\"\",ROUND(AP1132*(1-OFFSET(Input!$T$27,MIN(B1132,10),0,1,1)),2*FEE_rounding))","v":-200469794.75333199},-194969794.75333199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1132=1,PMF_1st=0),0,ROUND(IF(A1132=1,AI1132,AL1131)*OFFSET(Input!$O$27,IF(A1132=121,-1,0)+MIN(B1132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1132=1,PMF_1st=0),0,IF(SUM($K$5:$L1132)-$AU1131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1131,B1132),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1129,95,1,null,134,{"$f":"IF(A1133=\"\",\"\",IF(A1133=1,Age_Full_Month,IF(F1132=11,0,F1132+1)))","v":0},134,0,{"$f":"IF(A1133=\"\",\"\",IF(AND(F1133=11,G1133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1133-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1133,99),0,1,1)*K1133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1133,0,1,1)*L1133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*M1133,FEE_rounding)","v":0},0,0,{"$f":"IF(C1133>=1,ROUND(K1133*OFFSET(Input!$U$27,B1133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1133=1,0,IF($C1133>=1,ROUND(OFFSET(Input!$X$27,B1133,0,1,1)*AL1132,AV_rounding),0))","v":0},{"$f":"IF(B1133=1,0,IF(C1133=1,ROUND(OFFSET(Input!$W$27,B1133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1131),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),OFFSET(Input!$G$27,B1133,0,1,1)-AE1133,0)","v":0},{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1133,0,1,1),AP1132),0)","v":0},0,0,0,0,0,0,0,-200469794.75333199,-200642439.75333199,-201137278.137537,-201137278.137537,{"$f":"IF(A1133=\"\",\"\",AL1133-ROUND(AL1133*OFFSET(Input!$S$27,$B1133,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1133=\"\",\"\",ROUND(AP1133*(1-OFFSET(Input!$T$27,MIN(B1133,10),0,1,1)),2*FEE_rounding))","v":-201137278.137537},-195637278.137537,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1133=1,PMF_1st=0),0,ROUND(IF(A1133=1,AI1133,AL1132)*OFFSET(Input!$O$27,IF(A1133=121,-1,0)+MIN(B1133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1133=1,PMF_1st=0),0,IF(SUM($K$5:$L1133)-$AU1132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1132,B1133),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1130,95,2,null,134,{"$f":"IF(A1134=\"\",\"\",IF(A1134=1,Age_Full_Month,IF(F1133=11,0,F1133+1)))","v":1},134,0,{"$f":"IF(A1134=\"\",\"\",IF(AND(F1134=11,G1134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1134-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1134,99),0,1,1)*K1134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1134,0,1,1)*L1134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*M1134,FEE_rounding)","v":0},0,0,{"$f":"IF(C1134>=1,ROUND(K1134*OFFSET(Input!$U$27,B1134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1134=1,0,IF($C1134>=1,ROUND(OFFSET(Input!$X$27,B1134,0,1,1)*AL1133,AV_rounding),0))","v":0},{"$f":"IF(B1134=1,0,IF(C1134=1,ROUND(OFFSET(Input!$W$27,B1134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1132),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),OFFSET(Input!$G$27,B1134,0,1,1)-AE1134,0)","v":0},{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1134,0,1,1),AP1133),0)","v":0},0,0,0,0,0,0,0,-201137278.137537,-201309923.137537,-201806407.71583599,-201806407.71583599,{"$f":"IF(A1134=\"\",\"\",AL1134-ROUND(AL1134*OFFSET(Input!$S$27,$B1134,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1134=\"\",\"\",ROUND(AP1134*(1-OFFSET(Input!$T$27,MIN(B1134,10),0,1,1)),2*FEE_rounding))","v":-201806407.71583599},-196306407.71583599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1134=1,PMF_1st=0),0,ROUND(IF(A1134=1,AI1134,AL1133)*OFFSET(Input!$O$27,IF(A1134=121,-1,0)+MIN(B1134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1134=1,PMF_1st=0),0,IF(SUM($K$5:$L1134)-$AU1133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1133,B1134),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1131,95,3,null,134,{"$f":"IF(A1135=\"\",\"\",IF(A1135=1,Age_Full_Month,IF(F1134=11,0,F1134+1)))","v":2},134,0,{"$f":"IF(A1135=\"\",\"\",IF(AND(F1135=11,G1135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1135-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1135,99),0,1,1)*K1135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1135,0,1,1)*L1135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*M1135,FEE_rounding)","v":0},0,0,{"$f":"IF(C1135>=1,ROUND(K1135*OFFSET(Input!$U$27,B1135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1135=1,0,IF($C1135>=1,ROUND(OFFSET(Input!$X$27,B1135,0,1,1)*AL1134,AV_rounding),0))","v":0},{"$f":"IF(B1135=1,0,IF(C1135=1,ROUND(OFFSET(Input!$W$27,B1135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1133),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),OFFSET(Input!$G$27,B1135,0,1,1)-AE1135,0)","v":0},{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1135,0,1,1),AP1134),0)","v":0},0,0,0,0,0,0,0,-201806407.71583599,-201979052.71583599,-202477187.548188,-202477187.548188,{"$f":"IF(A1135=\"\",\"\",AL1135-ROUND(AL1135*OFFSET(Input!$S$27,$B1135,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1135=\"\",\"\",ROUND(AP1135*(1-OFFSET(Input!$T$27,MIN(B1135,10),0,1,1)),2*FEE_rounding))","v":-202477187.548188},-196977187.548188,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1135=1,PMF_1st=0),0,ROUND(IF(A1135=1,AI1135,AL1134)*OFFSET(Input!$O$27,IF(A1135=121,-1,0)+MIN(B1135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1135=1,PMF_1st=0),0,IF(SUM($K$5:$L1135)-$AU1134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1134,B1135),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1132,95,4,null,134,{"$f":"IF(A1136=\"\",\"\",IF(A1136=1,Age_Full_Month,IF(F1135=11,0,F1135+1)))","v":3},134,0,{"$f":"IF(A1136=\"\",\"\",IF(AND(F1136=11,G1136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1136-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1136,99),0,1,1)*K1136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1136,0,1,1)*L1136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*M1136,FEE_rounding)","v":0},0,0,{"$f":"IF(C1136>=1,ROUND(K1136*OFFSET(Input!$U$27,B1136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1136=1,0,IF($C1136>=1,ROUND(OFFSET(Input!$X$27,B1136,0,1,1)*AL1135,AV_rounding),0))","v":0},{"$f":"IF(B1136=1,0,IF(C1136=1,ROUND(OFFSET(Input!$W$27,B1136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1134),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),OFFSET(Input!$G$27,B1136,0,1,1)-AE1136,0)","v":0},{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1136,0,1,1),AP1135),0)","v":0},0,0,0,0,0,0,0,-202477187.548188,-202649832.548188,-203149621.70456401,-203149621.70456401,{"$f":"IF(A1136=\"\",\"\",AL1136-ROUND(AL1136*OFFSET(Input!$S$27,$B1136,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1136=\"\",\"\",ROUND(AP1136*(1-OFFSET(Input!$T$27,MIN(B1136,10),0,1,1)),2*FEE_rounding))","v":-203149621.70456401},-197649621.70456401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1136=1,PMF_1st=0),0,ROUND(IF(A1136=1,AI1136,AL1135)*OFFSET(Input!$O$27,IF(A1136=121,-1,0)+MIN(B1136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1136=1,PMF_1st=0),0,IF(SUM($K$5:$L1136)-$AU1135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1135,B1136),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1133,95,5,null,134,{"$f":"IF(A1137=\"\",\"\",IF(A1137=1,Age_Full_Month,IF(F1136=11,0,F1136+1)))","v":4},134,0,{"$f":"IF(A1137=\"\",\"\",IF(AND(F1137=11,G1137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1137-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1137,99),0,1,1)*K1137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1137,0,1,1)*L1137,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*M1137,FEE_rounding)","v":0},0,0,{"$f":"IF(C1137>=1,ROUND(K1137*OFFSET(Input!$U$27,B1137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1137=1,0,IF($C1137>=1,ROUND(OFFSET(Input!$X$27,B1137,0,1,1)*AL1136,AV_rounding),0))","v":0},{"$f":"IF(B1137=1,0,IF(C1137=1,ROUND(OFFSET(Input!$W$27,B1137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1135),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),OFFSET(Input!$G$27,B1137,0,1,1)-AE1137,0)","v":0},{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1137,0,1,1),AP1136),0)","v":0},0,0,0,0,0,0,0,-203149621.70456401,-203322266.70456401,-203823714.264974,-203823714.264974,{"$f":"IF(A1137=\"\",\"\",AL1137-ROUND(AL1137*OFFSET(Input!$S$27,$B1137,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1137=\"\",\"\",ROUND(AP1137*(1-OFFSET(Input!$T$27,MIN(B1137,10),0,1,1)),2*FEE_rounding))","v":-203823714.264974},-198323714.264974,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1137=1,PMF_1st=0),0,ROUND(IF(A1137=1,AI1137,AL1136)*OFFSET(Input!$O$27,IF(A1137=121,-1,0)+MIN(B1137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1137=1,PMF_1st=0),0,IF(SUM($K$5:$L1137)-$AU1136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1136,B1137),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1134,95,6,null,134,{"$f":"IF(A1138=\"\",\"\",IF(A1138=1,Age_Full_Month,IF(F1137=11,0,F1137+1)))","v":5},134,0,{"$f":"IF(A1138=\"\",\"\",IF(AND(F1138=11,G1138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1138-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1138,99),0,1,1)*K1138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1138,0,1,1)*L1138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*M1138,FEE_rounding)","v":0},0,0,{"$f":"IF(C1138>=1,ROUND(K1138*OFFSET(Input!$U$27,B1138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1138=1,0,IF($C1138>=1,ROUND(OFFSET(Input!$X$27,B1138,0,1,1)*AL1137,AV_rounding),0))","v":0},{"$f":"IF(B1138=1,0,IF(C1138=1,ROUND(OFFSET(Input!$W$27,B1138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1136),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),OFFSET(Input!$G$27,B1138,0,1,1)-AE1138,0)","v":0},{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1138,0,1,1),AP1137),0)","v":0},0,0,0,0,0,0,0,-203823714.264974,-203996359.264974,-204499469.319489,-204499469.319489,{"$f":"IF(A1138=\"\",\"\",AL1138-ROUND(AL1138*OFFSET(Input!$S$27,$B1138,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1138=\"\",\"\",ROUND(AP1138*(1-OFFSET(Input!$T$27,MIN(B1138,10),0,1,1)),2*FEE_rounding))","v":-204499469.319489},-198999469.319489,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1138=1,PMF_1st=0),0,ROUND(IF(A1138=1,AI1138,AL1137)*OFFSET(Input!$O$27,IF(A1138=121,-1,0)+MIN(B1138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1138=1,PMF_1st=0),0,IF(SUM($K$5:$L1138)-$AU1137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1137,B1138),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1135,95,7,null,134,{"$f":"IF(A1139=\"\",\"\",IF(A1139=1,Age_Full_Month,IF(F1138=11,0,F1138+1)))","v":6},134,0,{"$f":"IF(A1139=\"\",\"\",IF(AND(F1139=11,G1139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1139-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1139,99),0,1,1)*K1139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1139,0,1,1)*L1139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*M1139,FEE_rounding)","v":0},0,0,{"$f":"IF(C1139>=1,ROUND(K1139*OFFSET(Input!$U$27,B1139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1139=1,0,IF($C1139>=1,ROUND(OFFSET(Input!$X$27,B1139,0,1,1)*AL1138,AV_rounding),0))","v":0},{"$f":"IF(B1139=1,0,IF(C1139=1,ROUND(OFFSET(Input!$W$27,B1139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1137),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),OFFSET(Input!$G$27,B1139,0,1,1)-AE1139,0)","v":0},{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1139,0,1,1),AP1138),0)","v":0},0,0,0,0,0,0,0,-204499469.319489,-204672114.319489,-205176890.96826899,-205176890.96826899,{"$f":"IF(A1139=\"\",\"\",AL1139-ROUND(AL1139*OFFSET(Input!$S$27,$B1139,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1139=\"\",\"\",ROUND(AP1139*(1-OFFSET(Input!$T$27,MIN(B1139,10),0,1,1)),2*FEE_rounding))","v":-205176890.96826899},-199676890.96826899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1139=1,PMF_1st=0),0,ROUND(IF(A1139=1,AI1139,AL1138)*OFFSET(Input!$O$27,IF(A1139=121,-1,0)+MIN(B1139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1139=1,PMF_1st=0),0,IF(SUM($K$5:$L1139)-$AU1138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1138,B1139),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1136,95,8,null,134,{"$f":"IF(A1140=\"\",\"\",IF(A1140=1,Age_Full_Month,IF(F1139=11,0,F1139+1)))","v":7},134,0,{"$f":"IF(A1140=\"\",\"\",IF(AND(F1140=11,G1140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1140-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1140,99),0,1,1)*K1140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1140,0,1,1)*L1140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*M1140,FEE_rounding)","v":0},0,0,{"$f":"IF(C1140>=1,ROUND(K1140*OFFSET(Input!$U$27,B1140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1140=1,0,IF($C1140>=1,ROUND(OFFSET(Input!$X$27,B1140,0,1,1)*AL1139,AV_rounding),0))","v":0},{"$f":"IF(B1140=1,0,IF(C1140=1,ROUND(OFFSET(Input!$W$27,B1140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1138),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),OFFSET(Input!$G$27,B1140,0,1,1)-AE1140,0)","v":0},{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1140,0,1,1),AP1139),0)","v":0},0,0,0,0,0,0,0,-205176890.96826899,-205349535.96826899,-205855983.32158399,-205855983.32158399,{"$f":"IF(A1140=\"\",\"\",AL1140-ROUND(AL1140*OFFSET(Input!$S$27,$B1140,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1140=\"\",\"\",ROUND(AP1140*(1-OFFSET(Input!$T$27,MIN(B1140,10),0,1,1)),2*FEE_rounding))","v":-205855983.32158399},-200355983.32158399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1140=1,PMF_1st=0),0,ROUND(IF(A1140=1,AI1140,AL1139)*OFFSET(Input!$O$27,IF(A1140=121,-1,0)+MIN(B1140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1140=1,PMF_1st=0),0,IF(SUM($K$5:$L1140)-$AU1139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1139,B1140),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1137,95,9,null,134,{"$f":"IF(A1141=\"\",\"\",IF(A1141=1,Age_Full_Month,IF(F1140=11,0,F1140+1)))","v":8},134,0,{"$f":"IF(A1141=\"\",\"\",IF(AND(F1141=11,G1141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1141-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1141,99),0,1,1)*K1141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1141,0,1,1)*L1141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*M1141,FEE_rounding)","v":0},0,0,{"$f":"IF(C1141>=1,ROUND(K1141*OFFSET(Input!$U$27,B1141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1141=1,0,IF($C1141>=1,ROUND(OFFSET(Input!$X$27,B1141,0,1,1)*AL1140,AV_rounding),0))","v":0},{"$f":"IF(B1141=1,0,IF(C1141=1,ROUND(OFFSET(Input!$W$27,B1141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1139),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),OFFSET(Input!$G$27,B1141,0,1,1)-AE1141,0)","v":0},{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1141,0,1,1),AP1140),0)","v":0},0,0,0,0,0,0,0,-205855983.32158399,-206028628.32158399,-206536750.499843,-206536750.499843,{"$f":"IF(A1141=\"\",\"\",AL1141-ROUND(AL1141*OFFSET(Input!$S$27,$B1141,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1141=\"\",\"\",ROUND(AP1141*(1-OFFSET(Input!$T$27,MIN(B1141,10),0,1,1)),2*FEE_rounding))","v":-206536750.499843},-201036750.499843,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1141=1,PMF_1st=0),0,ROUND(IF(A1141=1,AI1141,AL1140)*OFFSET(Input!$O$27,IF(A1141=121,-1,0)+MIN(B1141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1141=1,PMF_1st=0),0,IF(SUM($K$5:$L1141)-$AU1140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1140,B1141),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1138,95,10,null,134,{"$f":"IF(A1142=\"\",\"\",IF(A1142=1,Age_Full_Month,IF(F1141=11,0,F1141+1)))","v":9},134,0,{"$f":"IF(A1142=\"\",\"\",IF(AND(F1142=11,G1142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1142-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1142,99),0,1,1)*K1142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1142,0,1,1)*L1142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*M1142,FEE_rounding)","v":0},0,0,{"$f":"IF(C1142>=1,ROUND(K1142*OFFSET(Input!$U$27,B1142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1142=1,0,IF($C1142>=1,ROUND(OFFSET(Input!$X$27,B1142,0,1,1)*AL1141,AV_rounding),0))","v":0},{"$f":"IF(B1142=1,0,IF(C1142=1,ROUND(OFFSET(Input!$W$27,B1142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1140),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),OFFSET(Input!$G$27,B1142,0,1,1)-AE1142,0)","v":0},{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1142,0,1,1),AP1141),0)","v":0},0,0,0,0,0,0,0,-206536750.499843,-206709395.499843,-207219196.63361499,-207219196.63361499,{"$f":"IF(A1142=\"\",\"\",AL1142-ROUND(AL1142*OFFSET(Input!$S$27,$B1142,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1142=\"\",\"\",ROUND(AP1142*(1-OFFSET(Input!$T$27,MIN(B1142,10),0,1,1)),2*FEE_rounding))","v":-207219196.63361499},-201719196.63361499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1142=1,PMF_1st=0),0,ROUND(IF(A1142=1,AI1142,AL1141)*OFFSET(Input!$O$27,IF(A1142=121,-1,0)+MIN(B1142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1142=1,PMF_1st=0),0,IF(SUM($K$5:$L1142)-$AU1141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1141,B1142),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1139,95,11,null,134,{"$f":"IF(A1143=\"\",\"\",IF(A1143=1,Age_Full_Month,IF(F1142=11,0,F1142+1)))","v":10},134,0,{"$f":"IF(A1143=\"\",\"\",IF(AND(F1143=11,G1143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1143-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1143,99),0,1,1)*K1143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1143,0,1,1)*L1143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*M1143,FEE_rounding)","v":0},0,0,{"$f":"IF(C1143>=1,ROUND(K1143*OFFSET(Input!$U$27,B1143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1143=1,0,IF($C1143>=1,ROUND(OFFSET(Input!$X$27,B1143,0,1,1)*AL1142,AV_rounding),0))","v":0},{"$f":"IF(B1143=1,0,IF(C1143=1,ROUND(OFFSET(Input!$W$27,B1143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1141),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),OFFSET(Input!$G$27,B1143,0,1,1)-AE1143,0)","v":0},{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1143,0,1,1),AP1142),0)","v":0},0,0,0,0,0,0,0,-207219196.63361499,-207391841.63361499,-207903325.86365801,-207903325.86365801,{"$f":"IF(A1143=\"\",\"\",AL1143-ROUND(AL1143*OFFSET(Input!$S$27,$B1143,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1143=\"\",\"\",ROUND(AP1143*(1-OFFSET(Input!$T$27,MIN(B1143,10),0,1,1)),2*FEE_rounding))","v":-207903325.86365801},-202403325.86365801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1143=1,PMF_1st=0),0,ROUND(IF(A1143=1,AI1143,AL1142)*OFFSET(Input!$O$27,IF(A1143=121,-1,0)+MIN(B1143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1143=1,PMF_1st=0),0,IF(SUM($K$5:$L1143)-$AU1142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1142,B1143),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1140,95,12,null,134,{"$f":"IF(A1144=\"\",\"\",IF(A1144=1,Age_Full_Month,IF(F1143=11,0,F1143+1)))","v":11},134,0,{"$f":"IF(A1144=\"\",\"\",IF(AND(F1144=11,G1144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1144-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1144,99),0,1,1)*K1144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1144,0,1,1)*L1144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*M1144,FEE_rounding)","v":0},0,0,{"$f":"IF(C1144>=1,ROUND(K1144*OFFSET(Input!$U$27,B1144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1144=1,0,IF($C1144>=1,ROUND(OFFSET(Input!$X$27,B1144,0,1,1)*AL1143,AV_rounding),0))","v":0},{"$f":"IF(B1144=1,0,IF(C1144=1,ROUND(OFFSET(Input!$W$27,B1144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1142),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),OFFSET(Input!$G$27,B1144,0,1,1)-AE1144,0)","v":0},{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1144,0,1,1),AP1143),0)","v":0},0,0,0,0,0,0,0,-207903325.86365801,-208075970.86365801,-208589142.340942,-208589142.340942,{"$f":"IF(A1144=\"\",\"\",AL1144-ROUND(AL1144*OFFSET(Input!$S$27,$B1144,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1144=\"\",\"\",ROUND(AP1144*(1-OFFSET(Input!$T$27,MIN(B1144,10),0,1,1)),2*FEE_rounding))","v":-208589142.340942},-203089142.340942,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1144=1,PMF_1st=0),0,ROUND(IF(A1144=1,AI1144,AL1143)*OFFSET(Input!$O$27,IF(A1144=121,-1,0)+MIN(B1144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1144=1,PMF_1st=0),0,IF(SUM($K$5:$L1144)-$AU1143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1143,B1144),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1141,96,1,null,135,{"$f":"IF(A1145=\"\",\"\",IF(A1145=1,Age_Full_Month,IF(F1144=11,0,F1144+1)))","v":0},135,0,{"$f":"IF(A1145=\"\",\"\",IF(AND(F1145=11,G1145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1145-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1145,99),0,1,1)*K1145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1145,0,1,1)*L1145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*M1145,FEE_rounding)","v":0},0,0,{"$f":"IF(C1145>=1,ROUND(K1145*OFFSET(Input!$U$27,B1145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1145=1,0,IF($C1145>=1,ROUND(OFFSET(Input!$X$27,B1145,0,1,1)*AL1144,AV_rounding),0))","v":0},{"$f":"IF(B1145=1,0,IF(C1145=1,ROUND(OFFSET(Input!$W$27,B1145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1143),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),OFFSET(Input!$G$27,B1145,0,1,1)-AE1145,0)","v":0},{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1145,0,1,1),AP1144),0)","v":0},0,0,0,0,0,0,0,-208589142.340942,-208761787.340942,-209276650.22667301,-209276650.22667301,{"$f":"IF(A1145=\"\",\"\",AL1145-ROUND(AL1145*OFFSET(Input!$S$27,$B1145,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1145=\"\",\"\",ROUND(AP1145*(1-OFFSET(Input!$T$27,MIN(B1145,10),0,1,1)),2*FEE_rounding))","v":-209276650.22667301},-203776650.22667301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1145=1,PMF_1st=0),0,ROUND(IF(A1145=1,AI1145,AL1144)*OFFSET(Input!$O$27,IF(A1145=121,-1,0)+MIN(B1145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1145=1,PMF_1st=0),0,IF(SUM($K$5:$L1145)-$AU1144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1144,B1145),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1142,96,2,null,135,{"$f":"IF(A1146=\"\",\"\",IF(A1146=1,Age_Full_Month,IF(F1145=11,0,F1145+1)))","v":1},135,0,{"$f":"IF(A1146=\"\",\"\",IF(AND(F1146=11,G1146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1146-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1146,99),0,1,1)*K1146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1146,0,1,1)*L1146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*M1146,FEE_rounding)","v":0},0,0,{"$f":"IF(C1146>=1,ROUND(K1146*OFFSET(Input!$U$27,B1146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1146=1,0,IF($C1146>=1,ROUND(OFFSET(Input!$X$27,B1146,0,1,1)*AL1145,AV_rounding),0))","v":0},{"$f":"IF(B1146=1,0,IF(C1146=1,ROUND(OFFSET(Input!$W$27,B1146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1144),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),OFFSET(Input!$G$27,B1146,0,1,1)-AE1146,0)","v":0},{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1146,0,1,1),AP1145),0)","v":0},0,0,0,0,0,0,0,-209276650.22667301,-209449295.22667301,-209965853.692321,-209965853.692321,{"$f":"IF(A1146=\"\",\"\",AL1146-ROUND(AL1146*OFFSET(Input!$S$27,$B1146,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1146=\"\",\"\",ROUND(AP1146*(1-OFFSET(Input!$T$27,MIN(B1146,10),0,1,1)),2*FEE_rounding))","v":-209965853.692321},-204465853.692321,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1146=1,PMF_1st=0),0,ROUND(IF(A1146=1,AI1146,AL1145)*OFFSET(Input!$O$27,IF(A1146=121,-1,0)+MIN(B1146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1146=1,PMF_1st=0),0,IF(SUM($K$5:$L1146)-$AU1145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1145,B1146),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1143,96,3,null,135,{"$f":"IF(A1147=\"\",\"\",IF(A1147=1,Age_Full_Month,IF(F1146=11,0,F1146+1)))","v":2},135,0,{"$f":"IF(A1147=\"\",\"\",IF(AND(F1147=11,G1147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1147-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1147,99),0,1,1)*K1147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1147,0,1,1)*L1147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*M1147,FEE_rounding)","v":0},0,0,{"$f":"IF(C1147>=1,ROUND(K1147*OFFSET(Input!$U$27,B1147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1147=1,0,IF($C1147>=1,ROUND(OFFSET(Input!$X$27,B1147,0,1,1)*AL1146,AV_rounding),0))","v":0},{"$f":"IF(B1147=1,0,IF(C1147=1,ROUND(OFFSET(Input!$W$27,B1147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1145),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),OFFSET(Input!$G$27,B1147,0,1,1)-AE1147,0)","v":0},{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1147,0,1,1),AP1146),0)","v":0},0,0,0,0,0,0,0,-209965853.692321,-210138498.692321,-210656756.91964301,-210656756.91964301,{"$f":"IF(A1147=\"\",\"\",AL1147-ROUND(AL1147*OFFSET(Input!$S$27,$B1147,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1147=\"\",\"\",ROUND(AP1147*(1-OFFSET(Input!$T$27,MIN(B1147,10),0,1,1)),2*FEE_rounding))","v":-210656756.91964301},-205156756.91964301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1147=1,PMF_1st=0),0,ROUND(IF(A1147=1,AI1147,AL1146)*OFFSET(Input!$O$27,IF(A1147=121,-1,0)+MIN(B1147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1147=1,PMF_1st=0),0,IF(SUM($K$5:$L1147)-$AU1146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1146,B1147),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1144,96,4,null,135,{"$f":"IF(A1148=\"\",\"\",IF(A1148=1,Age_Full_Month,IF(F1147=11,0,F1147+1)))","v":3},135,0,{"$f":"IF(A1148=\"\",\"\",IF(AND(F1148=11,G1148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1148-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1148,99),0,1,1)*K1148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1148,0,1,1)*L1148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*M1148,FEE_rounding)","v":0},0,0,{"$f":"IF(C1148>=1,ROUND(K1148*OFFSET(Input!$U$27,B1148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1148=1,0,IF($C1148>=1,ROUND(OFFSET(Input!$X$27,B1148,0,1,1)*AL1147,AV_rounding),0))","v":0},{"$f":"IF(B1148=1,0,IF(C1148=1,ROUND(OFFSET(Input!$W$27,B1148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1146),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),OFFSET(Input!$G$27,B1148,0,1,1)-AE1148,0)","v":0},{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1148,0,1,1),AP1147),0)","v":0},0,0,0,0,0,0,0,-210656756.91964301,-210829401.91964301,-211349364.10071,-211349364.10071,{"$f":"IF(A1148=\"\",\"\",AL1148-ROUND(AL1148*OFFSET(Input!$S$27,$B1148,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1148=\"\",\"\",ROUND(AP1148*(1-OFFSET(Input!$T$27,MIN(B1148,10),0,1,1)),2*FEE_rounding))","v":-211349364.10071},-205849364.10071,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1148=1,PMF_1st=0),0,ROUND(IF(A1148=1,AI1148,AL1147)*OFFSET(Input!$O$27,IF(A1148=121,-1,0)+MIN(B1148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1148=1,PMF_1st=0),0,IF(SUM($K$5:$L1148)-$AU1147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1147,B1148),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1145,96,5,null,135,{"$f":"IF(A1149=\"\",\"\",IF(A1149=1,Age_Full_Month,IF(F1148=11,0,F1148+1)))","v":4},135,0,{"$f":"IF(A1149=\"\",\"\",IF(AND(F1149=11,G1149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1149-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1149,99),0,1,1)*K1149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1149,0,1,1)*L1149,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*M1149,FEE_rounding)","v":0},0,0,{"$f":"IF(C1149>=1,ROUND(K1149*OFFSET(Input!$U$27,B1149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1149=1,0,IF($C1149>=1,ROUND(OFFSET(Input!$X$27,B1149,0,1,1)*AL1148,AV_rounding),0))","v":0},{"$f":"IF(B1149=1,0,IF(C1149=1,ROUND(OFFSET(Input!$W$27,B1149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1147),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),OFFSET(Input!$G$27,B1149,0,1,1)-AE1149,0)","v":0},{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1149,0,1,1),AP1148),0)","v":0},0,0,0,0,0,0,0,-211349364.10071,-211522009.10071,-212043679.43793201,-212043679.43793201,{"$f":"IF(A1149=\"\",\"\",AL1149-ROUND(AL1149*OFFSET(Input!$S$27,$B1149,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1149=\"\",\"\",ROUND(AP1149*(1-OFFSET(Input!$T$27,MIN(B1149,10),0,1,1)),2*FEE_rounding))","v":-212043679.43793201},-206543679.43793201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1149=1,PMF_1st=0),0,ROUND(IF(A1149=1,AI1149,AL1148)*OFFSET(Input!$O$27,IF(A1149=121,-1,0)+MIN(B1149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1149=1,PMF_1st=0),0,IF(SUM($K$5:$L1149)-$AU1148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1148,B1149),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1146,96,6,null,135,{"$f":"IF(A1150=\"\",\"\",IF(A1150=1,Age_Full_Month,IF(F1149=11,0,F1149+1)))","v":5},135,0,{"$f":"IF(A1150=\"\",\"\",IF(AND(F1150=11,G1150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1150-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1150,99),0,1,1)*K1150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1150,0,1,1)*L1150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*M1150,FEE_rounding)","v":0},0,0,{"$f":"IF(C1150>=1,ROUND(K1150*OFFSET(Input!$U$27,B1150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1150=1,0,IF($C1150>=1,ROUND(OFFSET(Input!$X$27,B1150,0,1,1)*AL1149,AV_rounding),0))","v":0},{"$f":"IF(B1150=1,0,IF(C1150=1,ROUND(OFFSET(Input!$W$27,B1150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1148),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),OFFSET(Input!$G$27,B1150,0,1,1)-AE1150,0)","v":0},{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1150,0,1,1),AP1149),0)","v":0},0,0,0,0,0,0,0,-212043679.43793201,-212216324.43793201,-212739707.14408299,-212739707.14408299,{"$f":"IF(A1150=\"\",\"\",AL1150-ROUND(AL1150*OFFSET(Input!$S$27,$B1150,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1150=\"\",\"\",ROUND(AP1150*(1-OFFSET(Input!$T$27,MIN(B1150,10),0,1,1)),2*FEE_rounding))","v":-212739707.14408299},-207239707.14408299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1150=1,PMF_1st=0),0,ROUND(IF(A1150=1,AI1150,AL1149)*OFFSET(Input!$O$27,IF(A1150=121,-1,0)+MIN(B1150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1150=1,PMF_1st=0),0,IF(SUM($K$5:$L1150)-$AU1149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1149,B1150),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1147,96,7,null,135,{"$f":"IF(A1151=\"\",\"\",IF(A1151=1,Age_Full_Month,IF(F1150=11,0,F1150+1)))","v":6},135,0,{"$f":"IF(A1151=\"\",\"\",IF(AND(F1151=11,G1151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1151-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1151,99),0,1,1)*K1151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1151,0,1,1)*L1151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*M1151,FEE_rounding)","v":0},0,0,{"$f":"IF(C1151>=1,ROUND(K1151*OFFSET(Input!$U$27,B1151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1151=1,0,IF($C1151>=1,ROUND(OFFSET(Input!$X$27,B1151,0,1,1)*AL1150,AV_rounding),0))","v":0},{"$f":"IF(B1151=1,0,IF(C1151=1,ROUND(OFFSET(Input!$W$27,B1151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1149),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),OFFSET(Input!$G$27,B1151,0,1,1)-AE1151,0)","v":0},{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1151,0,1,1),AP1150),0)","v":0},0,0,0,0,0,0,0,-212739707.14408299,-212912352.14408299,-213437451.44232601,-213437451.44232601,{"$f":"IF(A1151=\"\",\"\",AL1151-ROUND(AL1151*OFFSET(Input!$S$27,$B1151,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1151=\"\",\"\",ROUND(AP1151*(1-OFFSET(Input!$T$27,MIN(B1151,10),0,1,1)),2*FEE_rounding))","v":-213437451.44232601},-207937451.44232601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1151=1,PMF_1st=0),0,ROUND(IF(A1151=1,AI1151,AL1150)*OFFSET(Input!$O$27,IF(A1151=121,-1,0)+MIN(B1151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1151=1,PMF_1st=0),0,IF(SUM($K$5:$L1151)-$AU1150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1150,B1151),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1148,96,8,null,135,{"$f":"IF(A1152=\"\",\"\",IF(A1152=1,Age_Full_Month,IF(F1151=11,0,F1151+1)))","v":7},135,0,{"$f":"IF(A1152=\"\",\"\",IF(AND(F1152=11,G1152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1152-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1152,99),0,1,1)*K1152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1152,0,1,1)*L1152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*M1152,FEE_rounding)","v":0},0,0,{"$f":"IF(C1152>=1,ROUND(K1152*OFFSET(Input!$U$27,B1152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1152=1,0,IF($C1152>=1,ROUND(OFFSET(Input!$X$27,B1152,0,1,1)*AL1151,AV_rounding),0))","v":0},{"$f":"IF(B1152=1,0,IF(C1152=1,ROUND(OFFSET(Input!$W$27,B1152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1150),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),OFFSET(Input!$G$27,B1152,0,1,1)-AE1152,0)","v":0},{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1152,0,1,1),AP1151),0)","v":0},0,0,0,0,0,0,0,-213437451.44232601,-213610096.44232601,-214136916.566241,-214136916.566241,{"$f":"IF(A1152=\"\",\"\",AL1152-ROUND(AL1152*OFFSET(Input!$S$27,$B1152,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1152=\"\",\"\",ROUND(AP1152*(1-OFFSET(Input!$T$27,MIN(B1152,10),0,1,1)),2*FEE_rounding))","v":-214136916.566241},-208636916.566241,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1152=1,PMF_1st=0),0,ROUND(IF(A1152=1,AI1152,AL1151)*OFFSET(Input!$O$27,IF(A1152=121,-1,0)+MIN(B1152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1152=1,PMF_1st=0),0,IF(SUM($K$5:$L1152)-$AU1151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1151,B1152),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1149,96,9,null,135,{"$f":"IF(A1153=\"\",\"\",IF(A1153=1,Age_Full_Month,IF(F1152=11,0,F1152+1)))","v":8},135,0,{"$f":"IF(A1153=\"\",\"\",IF(AND(F1153=11,G1153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1153-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1153,99),0,1,1)*K1153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1153,0,1,1)*L1153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*M1153,FEE_rounding)","v":0},0,0,{"$f":"IF(C1153>=1,ROUND(K1153*OFFSET(Input!$U$27,B1153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1153=1,0,IF($C1153>=1,ROUND(OFFSET(Input!$X$27,B1153,0,1,1)*AL1152,AV_rounding),0))","v":0},{"$f":"IF(B1153=1,0,IF(C1153=1,ROUND(OFFSET(Input!$W$27,B1153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1151),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),OFFSET(Input!$G$27,B1153,0,1,1)-AE1153,0)","v":0},{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1153,0,1,1),AP1152),0)","v":0},0,0,0,0,0,0,0,-214136916.566241,-214309561.566241,-214838106.75984699,-214838106.75984699,{"$f":"IF(A1153=\"\",\"\",AL1153-ROUND(AL1153*OFFSET(Input!$S$27,$B1153,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1153=\"\",\"\",ROUND(AP1153*(1-OFFSET(Input!$T$27,MIN(B1153,10),0,1,1)),2*FEE_rounding))","v":-214838106.75984699},-209338106.75984699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1153=1,PMF_1st=0),0,ROUND(IF(A1153=1,AI1153,AL1152)*OFFSET(Input!$O$27,IF(A1153=121,-1,0)+MIN(B1153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1153=1,PMF_1st=0),0,IF(SUM($K$5:$L1153)-$AU1152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1152,B1153),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1150,96,10,null,135,{"$f":"IF(A1154=\"\",\"\",IF(A1154=1,Age_Full_Month,IF(F1153=11,0,F1153+1)))","v":9},135,0,{"$f":"IF(A1154=\"\",\"\",IF(AND(F1154=11,G1154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1154-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1154,99),0,1,1)*K1154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1154,0,1,1)*L1154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*M1154,FEE_rounding)","v":0},0,0,{"$f":"IF(C1154>=1,ROUND(K1154*OFFSET(Input!$U$27,B1154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1154=1,0,IF($C1154>=1,ROUND(OFFSET(Input!$X$27,B1154,0,1,1)*AL1153,AV_rounding),0))","v":0},{"$f":"IF(B1154=1,0,IF(C1154=1,ROUND(OFFSET(Input!$W$27,B1154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1152),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),OFFSET(Input!$G$27,B1154,0,1,1)-AE1154,0)","v":0},{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1154,0,1,1),AP1153),0)","v":0},0,0,0,0,0,0,0,-214838106.75984699,-215010751.75984699,-215541026.27763301,-215541026.27763301,{"$f":"IF(A1154=\"\",\"\",AL1154-ROUND(AL1154*OFFSET(Input!$S$27,$B1154,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1154=\"\",\"\",ROUND(AP1154*(1-OFFSET(Input!$T$27,MIN(B1154,10),0,1,1)),2*FEE_rounding))","v":-215541026.27763301},-210041026.27763301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1154=1,PMF_1st=0),0,ROUND(IF(A1154=1,AI1154,AL1153)*OFFSET(Input!$O$27,IF(A1154=121,-1,0)+MIN(B1154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1154=1,PMF_1st=0),0,IF(SUM($K$5:$L1154)-$AU1153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1153,B1154),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1151,96,11,null,135,{"$f":"IF(A1155=\"\",\"\",IF(A1155=1,Age_Full_Month,IF(F1154=11,0,F1154+1)))","v":10},135,0,{"$f":"IF(A1155=\"\",\"\",IF(AND(F1155=11,G1155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1155-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1155,99),0,1,1)*K1155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1155,0,1,1)*L1155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*M1155,FEE_rounding)","v":0},0,0,{"$f":"IF(C1155>=1,ROUND(K1155*OFFSET(Input!$U$27,B1155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1155=1,0,IF($C1155>=1,ROUND(OFFSET(Input!$X$27,B1155,0,1,1)*AL1154,AV_rounding),0))","v":0},{"$f":"IF(B1155=1,0,IF(C1155=1,ROUND(OFFSET(Input!$W$27,B1155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1153),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),OFFSET(Input!$G$27,B1155,0,1,1)-AE1155,0)","v":0},{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1155,0,1,1),AP1154),0)","v":0},0,0,0,0,0,0,0,-215541026.27763301,-215713671.27763301,-216245679.38457799,-216245679.38457799,{"$f":"IF(A1155=\"\",\"\",AL1155-ROUND(AL1155*OFFSET(Input!$S$27,$B1155,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1155=\"\",\"\",ROUND(AP1155*(1-OFFSET(Input!$T$27,MIN(B1155,10),0,1,1)),2*FEE_rounding))","v":-216245679.38457799},-210745679.38457799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1155=1,PMF_1st=0),0,ROUND(IF(A1155=1,AI1155,AL1154)*OFFSET(Input!$O$27,IF(A1155=121,-1,0)+MIN(B1155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1155=1,PMF_1st=0),0,IF(SUM($K$5:$L1155)-$AU1154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1154,B1155),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1152,96,12,null,135,{"$f":"IF(A1156=\"\",\"\",IF(A1156=1,Age_Full_Month,IF(F1155=11,0,F1155+1)))","v":11},135,0,{"$f":"IF(A1156=\"\",\"\",IF(AND(F1156=11,G1156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1156-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1156,99),0,1,1)*K1156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1156,0,1,1)*L1156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*M1156,FEE_rounding)","v":0},0,0,{"$f":"IF(C1156>=1,ROUND(K1156*OFFSET(Input!$U$27,B1156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1156=1,0,IF($C1156>=1,ROUND(OFFSET(Input!$X$27,B1156,0,1,1)*AL1155,AV_rounding),0))","v":0},{"$f":"IF(B1156=1,0,IF(C1156=1,ROUND(OFFSET(Input!$W$27,B1156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1154),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),OFFSET(Input!$G$27,B1156,0,1,1)-AE1156,0)","v":0},{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1156,0,1,1),AP1155),0)","v":0},0,0,0,0,0,0,0,-216245679.38457799,-216418324.38457799,-216952070.35618001,-216952070.35618001,{"$f":"IF(A1156=\"\",\"\",AL1156-ROUND(AL1156*OFFSET(Input!$S$27,$B1156,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1156=\"\",\"\",ROUND(AP1156*(1-OFFSET(Input!$T$27,MIN(B1156,10),0,1,1)),2*FEE_rounding))","v":-216952070.35618001},-211452070.35618001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1156=1,PMF_1st=0),0,ROUND(IF(A1156=1,AI1156,AL1155)*OFFSET(Input!$O$27,IF(A1156=121,-1,0)+MIN(B1156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1156=1,PMF_1st=0),0,IF(SUM($K$5:$L1156)-$AU1155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1155,B1156),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1153,97,1,null,{"$f":"IF($A1157=\"\",\"\",Age_Insured+B1157-1)","v":136},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Month,IF(F1156=11,0,F1156+1)))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Year,IF(F1156=11,G1156+1,G1156)))","v":136},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),DAY(EOMONTH((SignYY+INT(A1157/12)+1911)&\"/\"&(IF(MOD(SignMM+A1157-1,12)=0,12,MOD(SignMM+A1157-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1157-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1157-1>=BPP,\"\",IF(AS1156>0,1,0))","v":""},{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,IF(($BJ1157+$AL1156+$AP1156+$AW1157)/($BJ1157+$AL1156+$AP1156)>$BK1157,VLOOKUP($B1157,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1157=0,0,IF(MOD(C1157-1,12/Prem_Freq)=0,VLOOKUP(B1157,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1157=1,VLOOKUP(B1157,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1157,99),0,1,1)*K1157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1157,0,1,1)*L1157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*M1157,FEE_rounding)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,K1157-N1157))","v":0},{"$f":"IF(A1158=\"\",\"\",IF(K1157=\"*****\",\"*****\",L1157-O1157+M1157-P1157))","v":0},{"$f":"IF(C1157>=1,ROUND(K1157*OFFSET(Input!$U$27,B1157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1157=1,0,IF($C1157>=1,ROUND(OFFSET(Input!$X$27,B1157,0,1,1)*AL1156,AV_rounding),0))","v":0},{"$f":"IF(B1157=1,0,IF(C1157=1,ROUND(OFFSET(Input!$W$27,B1157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1155),AV_rounding),0))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,BA1157,AI1157))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(SUM(AI1157,-V1157)>BB1157,BB1157,SUM(AI1157,-V1157)))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,0,BA1157-AI1157))","v":172645},0,0,{"$f":"IF(E1157=\" \",\" \",IF(Z1157<BI1156+BC1157+BE1157+BD1157*0+BF1157,BI1156+BC1157+BE1157+BD1157*0+BF1157-BI1156-Z1157,0))","v":0},0,0,{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),OFFSET(Input!$G$27,B1157,0,1,1)-AE1157,0)","v":0},{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1157,0,1,1),AP1156),0)","v":0},{"$f":"IF(A1158=\"\",\"\",AF1156+AD1157+AE1157)","v":0},0,0,{"$f":"IF(A1157=\"\",\"\",AL1156+Q1157+R1157*0+IF(A1157=1,0,SUM(S1157:U1157)))","v":0},{"$f":"IF(A1157=\"\",\"\",AI1157-V1157-W1157-Z1157-AD1157)","v":0},{"$f":"ROUND((AJ1157-AB1157)*(1+IRR_1)^(1/12)+IF(A1157=1,S1157,0),AV_rounding)","v":0},{"$f":"ROUND(AK1157-AG1157,AV_rounding)","v":0},-216952070.35618001,-217124715.35618001,{"$f":"ROUND((AN1157-AC1157)*(1+IRR_1)^(1/12),AV_rounding)","v":-217660203.47848299},{"$f":"ROUND(AO1157-AH1157,AV_rounding)","v":-217660203.47848299},{"$f":"IF(A1157=\"\",\"\",AL1157-ROUND(AL1157*OFFSET(Input!$S$27,$B1157,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1157=\"\",\"\",ROUND(AP1157*(1-OFFSET(Input!$T$27,MIN(B1157,10),0,1,1)),2*FEE_rounding))","v":-217660203.47848299},{"$f":"AW1157+AL1157+AP1157","v":-212160203.47848299},0,{"$f":"IF(A1158=\"\",\"\",AU1156+AD1157+AE1157)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,Q1157+R1157))","v":0},5500000,5500000,{"$f":"IF(A1157=1,K1157,MAX(AY1156+K1157-AD1156-AE1156,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1157/100000*VLOOKUP(Age_Insured+B1157-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1157>0,I1157/H1157,1),2*FEE_rounding)*IF(G1158>14,1,0)*IF(AND(I1157=0,H1157>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1157=1,PMF_1st=0),0,ROUND(IF(A1157=1,AI1157,AL1156)*OFFSET(Input!$O$27,IF(A1157=121,-1,0)+MIN(B1157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1157=1,PMF_1st=0),0,IF(SUM($K$5:$L1157)-$AU1156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1156,B1157),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1157+1","v":1154},{"$f":"IF($A1158=\"\",\"\",INT((A1158-1)/12)+1)","v":97},{"$f":"IF($A1158=\"\",\"\",MOD((A1158-1),12)+1)","v":2},null,136,{"$f":"IF(A1158=\"\",\"\",IF(A1158=1,Age_Full_Month,IF(F1157=11,0,F1157+1)))","v":1},136,0,{"$f":"IF(A1158=\"\",\"\",IF(AND(F1158=11,G1158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1158-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1158,99),0,1,1)*K1158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1158,0,1,1)*L1158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*M1158,FEE_rounding)","v":0},0,0,{"$f":"IF(C1158>=1,ROUND(K1158*OFFSET(Input!$U$27,B1158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1158=1,0,IF($C1158>=1,ROUND(OFFSET(Input!$X$27,B1158,0,1,1)*AL1157,AV_rounding),0))","v":0},{"$f":"IF(B1158=1,0,IF(C1158=1,ROUND(OFFSET(Input!$W$27,B1158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1156),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1158+R1158","v":0},{"$f":"IF(E1158=\" \",\" \",IF(AI1158+AM1158-V1158>BI1157+BC1158+BD1158+BF1158+BE1158,BI1157+BC1158+BD1158+BF1158+BE1158,MAX(AI1158+AM1158-V1158,0)))","v":0},0,{"$f":"BG1158","v":0},{"$f":"BH1158","v":0},{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),OFFSET(Input!$G$27,B1158,0,1,1)-AE1158,0)","v":0},{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1158,0,1,1),AP1157),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1158+AO1157","v":-217660203.47848299},{"$f":"AM1158-X1158-AA1158-AE1158","v":-217832848.47848299},-218370083.04809999,-218370083.04809999,{"$f":"IF(A1158=\"\",\"\",AL1158-ROUND(AL1158*OFFSET(Input!$S$27,$B1158,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1158=\"\",\"\",ROUND(AP1158*(1-OFFSET(Input!$T$27,MIN(B1158,10),0,1,1)),2*FEE_rounding))","v":-218370083.04809999},-212870083.04809999,0,0,0,{"$f":"AW1157","v":5500000},{"$f":"AW1158+AI1158","v":5500000},3000000,{"$f":"IF(A1158=\"\",\"\",AW1158)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1158=1,PMF_1st=0),0,ROUND(IF(A1158=1,AI1158,AL1157)*OFFSET(Input!$O$27,IF(A1158=121,-1,0)+MIN(B1158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1158=1,PMF_1st=0),0,IF(SUM($K$5:$L1158)-$AU1157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1157,B1158),21),0,1,1)))","v":0},null,null,{"$f":"BI1157+BC1158+BD1158+BE1158+BF1158-Z1158-AA1158","v":0},{"$f":"IF(MOD($C1158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1158<=30,1.9,IF($E1158<=40,1.6,IF($E1158<=50,1.4,IF($E1158<=60,1.2,IF($E1158<=70,1.1,IF($E1158<=90,1.02,1))))))","v":1}]
[1155,97,3,null,136,{"$f":"IF(A1159=\"\",\"\",IF(A1159=1,Age_Full_Month,IF(F1158=11,0,F1158+1)))","v":2},136,0,{"$f":"IF(A1159=\"\",\"\",IF(AND(F1159=11,G1159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1159-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1159,99),0,1,1)*K1159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1159,0,1,1)*L1159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*M1159,FEE_rounding)","v":0},0,0,{"$f":"IF(C1159>=1,ROUND(K1159*OFFSET(Input!$U$27,B1159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1159=1,0,IF($C1159>=1,ROUND(OFFSET(Input!$X$27,B1159,0,1,1)*AL1158,AV_rounding),0))","v":0},{"$f":"IF(B1159=1,0,IF(C1159=1,ROUND(OFFSET(Input!$W$27,B1159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1157),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),OFFSET(Input!$G$27,B1159,0,1,1)-AE1159,0)","v":0},{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1159,0,1,1),AP1158),0)","v":0},0,0,0,0,0,0,0,-218370083.04809999,-218542728.04809999,-219081713.372242,-219081713.372242,{"$f":"IF(A1159=\"\",\"\",AL1159-ROUND(AL1159*OFFSET(Input!$S$27,$B1159,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1159=\"\",\"\",ROUND(AP1159*(1-OFFSET(Input!$T$27,MIN(B1159,10),0,1,1)),2*FEE_rounding))","v":-219081713.372242},-213581713.372242,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1159=1,PMF_1st=0),0,ROUND(IF(A1159=1,AI1159,AL1158)*OFFSET(Input!$O$27,IF(A1159=121,-1,0)+MIN(B1159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1159=1,PMF_1st=0),0,IF(SUM($K$5:$L1159)-$AU1158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1158,B1159),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1156,97,4,null,136,{"$f":"IF(A1160=\"\",\"\",IF(A1160=1,Age_Full_Month,IF(F1159=11,0,F1159+1)))","v":3},136,0,{"$f":"IF(A1160=\"\",\"\",IF(AND(F1160=11,G1160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1160-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1160,99),0,1,1)*K1160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1160,0,1,1)*L1160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*M1160,FEE_rounding)","v":0},0,0,{"$f":"IF(C1160>=1,ROUND(K1160*OFFSET(Input!$U$27,B1160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1160=1,0,IF($C1160>=1,ROUND(OFFSET(Input!$X$27,B1160,0,1,1)*AL1159,AV_rounding),0))","v":0},{"$f":"IF(B1160=1,0,IF(C1160=1,ROUND(OFFSET(Input!$W$27,B1160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1158),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),OFFSET(Input!$G$27,B1160,0,1,1)-AE1160,0)","v":0},{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1160,0,1,1),AP1159),0)","v":0},0,0,0,0,0,0,0,-219081713.372242,-219254358.372242,-219795098.76874101,-219795098.76874101,{"$f":"IF(A1160=\"\",\"\",AL1160-ROUND(AL1160*OFFSET(Input!$S$27,$B1160,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1160=\"\",\"\",ROUND(AP1160*(1-OFFSET(Input!$T$27,MIN(B1160,10),0,1,1)),2*FEE_rounding))","v":-219795098.76874101},-214295098.76874101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1160=1,PMF_1st=0),0,ROUND(IF(A1160=1,AI1160,AL1159)*OFFSET(Input!$O$27,IF(A1160=121,-1,0)+MIN(B1160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1160=1,PMF_1st=0),0,IF(SUM($K$5:$L1160)-$AU1159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1159,B1160),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1157,97,5,null,136,{"$f":"IF(A1161=\"\",\"\",IF(A1161=1,Age_Full_Month,IF(F1160=11,0,F1160+1)))","v":4},136,0,{"$f":"IF(A1161=\"\",\"\",IF(AND(F1161=11,G1161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1161-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1161,99),0,1,1)*K1161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1161,0,1,1)*L1161,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*M1161,FEE_rounding)","v":0},0,0,{"$f":"IF(C1161>=1,ROUND(K1161*OFFSET(Input!$U$27,B1161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1161=1,0,IF($C1161>=1,ROUND(OFFSET(Input!$X$27,B1161,0,1,1)*AL1160,AV_rounding),0))","v":0},{"$f":"IF(B1161=1,0,IF(C1161=1,ROUND(OFFSET(Input!$W$27,B1161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1159),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),OFFSET(Input!$G$27,B1161,0,1,1)-AE1161,0)","v":0},{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1161,0,1,1),AP1160),0)","v":0},0,0,0,0,0,0,0,-219795098.76874101,-219967743.76874101,-220510243.56608,-220510243.56608,{"$f":"IF(A1161=\"\",\"\",AL1161-ROUND(AL1161*OFFSET(Input!$S$27,$B1161,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1161=\"\",\"\",ROUND(AP1161*(1-OFFSET(Input!$T$27,MIN(B1161,10),0,1,1)),2*FEE_rounding))","v":-220510243.56608},-215010243.56608,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1161=1,PMF_1st=0),0,ROUND(IF(A1161=1,AI1161,AL1160)*OFFSET(Input!$O$27,IF(A1161=121,-1,0)+MIN(B1161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1161=1,PMF_1st=0),0,IF(SUM($K$5:$L1161)-$AU1160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1160,B1161),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1158,97,6,null,136,{"$f":"IF(A1162=\"\",\"\",IF(A1162=1,Age_Full_Month,IF(F1161=11,0,F1161+1)))","v":5},136,0,{"$f":"IF(A1162=\"\",\"\",IF(AND(F1162=11,G1162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1162-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1162,99),0,1,1)*K1162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1162,0,1,1)*L1162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*M1162,FEE_rounding)","v":0},0,0,{"$f":"IF(C1162>=1,ROUND(K1162*OFFSET(Input!$U$27,B1162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1162=1,0,IF($C1162>=1,ROUND(OFFSET(Input!$X$27,B1162,0,1,1)*AL1161,AV_rounding),0))","v":0},{"$f":"IF(B1162=1,0,IF(C1162=1,ROUND(OFFSET(Input!$W$27,B1162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1160),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),OFFSET(Input!$G$27,B1162,0,1,1)-AE1162,0)","v":0},{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1162,0,1,1),AP1161),0)","v":0},0,0,0,0,0,0,0,-220510243.56608,-220682888.56608,-221227152.10341501,-221227152.10341501,{"$f":"IF(A1162=\"\",\"\",AL1162-ROUND(AL1162*OFFSET(Input!$S$27,$B1162,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1162=\"\",\"\",ROUND(AP1162*(1-OFFSET(Input!$T$27,MIN(B1162,10),0,1,1)),2*FEE_rounding))","v":-221227152.10341501},-215727152.10341501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1162=1,PMF_1st=0),0,ROUND(IF(A1162=1,AI1162,AL1161)*OFFSET(Input!$O$27,IF(A1162=121,-1,0)+MIN(B1162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1162=1,PMF_1st=0),0,IF(SUM($K$5:$L1162)-$AU1161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1161,B1162),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1159,97,7,null,136,{"$f":"IF(A1163=\"\",\"\",IF(A1163=1,Age_Full_Month,IF(F1162=11,0,F1162+1)))","v":6},136,0,{"$f":"IF(A1163=\"\",\"\",IF(AND(F1163=11,G1163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1163-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1163,99),0,1,1)*K1163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1163,0,1,1)*L1163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*M1163,FEE_rounding)","v":0},0,0,{"$f":"IF(C1163>=1,ROUND(K1163*OFFSET(Input!$U$27,B1163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1163=1,0,IF($C1163>=1,ROUND(OFFSET(Input!$X$27,B1163,0,1,1)*AL1162,AV_rounding),0))","v":0},{"$f":"IF(B1163=1,0,IF(C1163=1,ROUND(OFFSET(Input!$W$27,B1163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1161),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),OFFSET(Input!$G$27,B1163,0,1,1)-AE1163,0)","v":0},{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1163,0,1,1),AP1162),0)","v":0},0,0,0,0,0,0,0,-221227152.10341501,-221399797.10341501,-221945828.73060501,-221945828.73060501,{"$f":"IF(A1163=\"\",\"\",AL1163-ROUND(AL1163*OFFSET(Input!$S$27,$B1163,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1163=\"\",\"\",ROUND(AP1163*(1-OFFSET(Input!$T$27,MIN(B1163,10),0,1,1)),2*FEE_rounding))","v":-221945828.73060501},-216445828.73060501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1163=1,PMF_1st=0),0,ROUND(IF(A1163=1,AI1163,AL1162)*OFFSET(Input!$O$27,IF(A1163=121,-1,0)+MIN(B1163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1163=1,PMF_1st=0),0,IF(SUM($K$5:$L1163)-$AU1162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1162,B1163),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1160,97,8,null,136,{"$f":"IF(A1164=\"\",\"\",IF(A1164=1,Age_Full_Month,IF(F1163=11,0,F1163+1)))","v":7},136,0,{"$f":"IF(A1164=\"\",\"\",IF(AND(F1164=11,G1164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1164-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1164,99),0,1,1)*K1164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1164,0,1,1)*L1164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*M1164,FEE_rounding)","v":0},0,0,{"$f":"IF(C1164>=1,ROUND(K1164*OFFSET(Input!$U$27,B1164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1164=1,0,IF($C1164>=1,ROUND(OFFSET(Input!$X$27,B1164,0,1,1)*AL1163,AV_rounding),0))","v":0},{"$f":"IF(B1164=1,0,IF(C1164=1,ROUND(OFFSET(Input!$W$27,B1164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1162),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),OFFSET(Input!$G$27,B1164,0,1,1)-AE1164,0)","v":0},{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1164,0,1,1),AP1163),0)","v":0},0,0,0,0,0,0,0,-221945828.73060501,-222118473.73060501,-222666277.80823699,-222666277.80823699,{"$f":"IF(A1164=\"\",\"\",AL1164-ROUND(AL1164*OFFSET(Input!$S$27,$B1164,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1164=\"\",\"\",ROUND(AP1164*(1-OFFSET(Input!$T$27,MIN(B1164,10),0,1,1)),2*FEE_rounding))","v":-222666277.80823699},-217166277.80823699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1164=1,PMF_1st=0),0,ROUND(IF(A1164=1,AI1164,AL1163)*OFFSET(Input!$O$27,IF(A1164=121,-1,0)+MIN(B1164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1164=1,PMF_1st=0),0,IF(SUM($K$5:$L1164)-$AU1163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1163,B1164),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1161,97,9,null,136,{"$f":"IF(A1165=\"\",\"\",IF(A1165=1,Age_Full_Month,IF(F1164=11,0,F1164+1)))","v":8},136,0,{"$f":"IF(A1165=\"\",\"\",IF(AND(F1165=11,G1165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1165-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1165,99),0,1,1)*K1165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1165,0,1,1)*L1165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*M1165,FEE_rounding)","v":0},0,0,{"$f":"IF(C1165>=1,ROUND(K1165*OFFSET(Input!$U$27,B1165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1165=1,0,IF($C1165>=1,ROUND(OFFSET(Input!$X$27,B1165,0,1,1)*AL1164,AV_rounding),0))","v":0},{"$f":"IF(B1165=1,0,IF(C1165=1,ROUND(OFFSET(Input!$W$27,B1165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1163),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),OFFSET(Input!$G$27,B1165,0,1,1)-AE1165,0)","v":0},{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1165,0,1,1),AP1164),0)","v":0},0,0,0,0,0,0,0,-222666277.80823699,-222838922.80823699,-223388503.707652,-223388503.707652,{"$f":"IF(A1165=\"\",\"\",AL1165-ROUND(AL1165*OFFSET(Input!$S$27,$B1165,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1165=\"\",\"\",ROUND(AP1165*(1-OFFSET(Input!$T$27,MIN(B1165,10),0,1,1)),2*FEE_rounding))","v":-223388503.707652},-217888503.707652,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1165=1,PMF_1st=0),0,ROUND(IF(A1165=1,AI1165,AL1164)*OFFSET(Input!$O$27,IF(A1165=121,-1,0)+MIN(B1165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1165=1,PMF_1st=0),0,IF(SUM($K$5:$L1165)-$AU1164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1164,B1165),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1162,97,10,null,136,{"$f":"IF(A1166=\"\",\"\",IF(A1166=1,Age_Full_Month,IF(F1165=11,0,F1165+1)))","v":9},136,0,{"$f":"IF(A1166=\"\",\"\",IF(AND(F1166=11,G1166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1166-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1166,99),0,1,1)*K1166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1166,0,1,1)*L1166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*M1166,FEE_rounding)","v":0},0,0,{"$f":"IF(C1166>=1,ROUND(K1166*OFFSET(Input!$U$27,B1166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1166=1,0,IF($C1166>=1,ROUND(OFFSET(Input!$X$27,B1166,0,1,1)*AL1165,AV_rounding),0))","v":0},{"$f":"IF(B1166=1,0,IF(C1166=1,ROUND(OFFSET(Input!$W$27,B1166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1164),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),OFFSET(Input!$G$27,B1166,0,1,1)-AE1166,0)","v":0},{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1166,0,1,1),AP1165),0)","v":0},0,0,0,0,0,0,0,-223388503.707652,-223561148.707652,-224112510.81097099,-224112510.81097099,{"$f":"IF(A1166=\"\",\"\",AL1166-ROUND(AL1166*OFFSET(Input!$S$27,$B1166,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1166=\"\",\"\",ROUND(AP1166*(1-OFFSET(Input!$T$27,MIN(B1166,10),0,1,1)),2*FEE_rounding))","v":-224112510.81097099},-218612510.81097099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1166=1,PMF_1st=0),0,ROUND(IF(A1166=1,AI1166,AL1165)*OFFSET(Input!$O$27,IF(A1166=121,-1,0)+MIN(B1166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1166=1,PMF_1st=0),0,IF(SUM($K$5:$L1166)-$AU1165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1165,B1166),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1163,97,11,null,136,{"$f":"IF(A1167=\"\",\"\",IF(A1167=1,Age_Full_Month,IF(F1166=11,0,F1166+1)))","v":10},136,0,{"$f":"IF(A1167=\"\",\"\",IF(AND(F1167=11,G1167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1167-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1167,99),0,1,1)*K1167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1167,0,1,1)*L1167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*M1167,FEE_rounding)","v":0},0,0,{"$f":"IF(C1167>=1,ROUND(K1167*OFFSET(Input!$U$27,B1167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1167=1,0,IF($C1167>=1,ROUND(OFFSET(Input!$X$27,B1167,0,1,1)*AL1166,AV_rounding),0))","v":0},{"$f":"IF(B1167=1,0,IF(C1167=1,ROUND(OFFSET(Input!$W$27,B1167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1165),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),OFFSET(Input!$G$27,B1167,0,1,1)-AE1167,0)","v":0},{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1167,0,1,1),AP1166),0)","v":0},0,0,0,0,0,0,0,-224112510.81097099,-224285155.81097099,-224838303.51112401,-224838303.51112401,{"$f":"IF(A1167=\"\",\"\",AL1167-ROUND(AL1167*OFFSET(Input!$S$27,$B1167,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1167=\"\",\"\",ROUND(AP1167*(1-OFFSET(Input!$T$27,MIN(B1167,10),0,1,1)),2*FEE_rounding))","v":-224838303.51112401},-219338303.51112401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1167=1,PMF_1st=0),0,ROUND(IF(A1167=1,AI1167,AL1166)*OFFSET(Input!$O$27,IF(A1167=121,-1,0)+MIN(B1167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1167=1,PMF_1st=0),0,IF(SUM($K$5:$L1167)-$AU1166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1166,B1167),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1164,97,12,null,136,{"$f":"IF(A1168=\"\",\"\",IF(A1168=1,Age_Full_Month,IF(F1167=11,0,F1167+1)))","v":11},136,0,{"$f":"IF(A1168=\"\",\"\",IF(AND(F1168=11,G1168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1168-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1168,99),0,1,1)*K1168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1168,0,1,1)*L1168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*M1168,FEE_rounding)","v":0},0,0,{"$f":"IF(C1168>=1,ROUND(K1168*OFFSET(Input!$U$27,B1168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1168=1,0,IF($C1168>=1,ROUND(OFFSET(Input!$X$27,B1168,0,1,1)*AL1167,AV_rounding),0))","v":0},{"$f":"IF(B1168=1,0,IF(C1168=1,ROUND(OFFSET(Input!$W$27,B1168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1166),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),OFFSET(Input!$G$27,B1168,0,1,1)-AE1168,0)","v":0},{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1168,0,1,1),AP1167),0)","v":0},0,0,0,0,0,0,0,-224838303.51112401,-225010948.51112401,-225565886.21187401,-225565886.21187401,{"$f":"IF(A1168=\"\",\"\",AL1168-ROUND(AL1168*OFFSET(Input!$S$27,$B1168,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1168=\"\",\"\",ROUND(AP1168*(1-OFFSET(Input!$T$27,MIN(B1168,10),0,1,1)),2*FEE_rounding))","v":-225565886.21187401},-220065886.21187401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1168=1,PMF_1st=0),0,ROUND(IF(A1168=1,AI1168,AL1167)*OFFSET(Input!$O$27,IF(A1168=121,-1,0)+MIN(B1168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1168=1,PMF_1st=0),0,IF(SUM($K$5:$L1168)-$AU1167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1167,B1168),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1165,98,1,null,137,{"$f":"IF(A1169=\"\",\"\",IF(A1169=1,Age_Full_Month,IF(F1168=11,0,F1168+1)))","v":0},137,0,{"$f":"IF(A1169=\"\",\"\",IF(AND(F1169=11,G1169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1169-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1169,99),0,1,1)*K1169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1169,0,1,1)*L1169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*M1169,FEE_rounding)","v":0},0,0,{"$f":"IF(C1169>=1,ROUND(K1169*OFFSET(Input!$U$27,B1169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1169=1,0,IF($C1169>=1,ROUND(OFFSET(Input!$X$27,B1169,0,1,1)*AL1168,AV_rounding),0))","v":0},{"$f":"IF(B1169=1,0,IF(C1169=1,ROUND(OFFSET(Input!$W$27,B1169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1167),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),OFFSET(Input!$G$27,B1169,0,1,1)-AE1169,0)","v":0},{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1169,0,1,1),AP1168),0)","v":0},0,0,0,0,0,0,0,-225565886.21187401,-225738531.21187401,-226295263.32784599,-226295263.32784599,{"$f":"IF(A1169=\"\",\"\",AL1169-ROUND(AL1169*OFFSET(Input!$S$27,$B1169,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1169=\"\",\"\",ROUND(AP1169*(1-OFFSET(Input!$T$27,MIN(B1169,10),0,1,1)),2*FEE_rounding))","v":-226295263.32784599},-220795263.32784599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1169=1,PMF_1st=0),0,ROUND(IF(A1169=1,AI1169,AL1168)*OFFSET(Input!$O$27,IF(A1169=121,-1,0)+MIN(B1169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1169=1,PMF_1st=0),0,IF(SUM($K$5:$L1169)-$AU1168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1168,B1169),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1166,98,2,null,137,{"$f":"IF(A1170=\"\",\"\",IF(A1170=1,Age_Full_Month,IF(F1169=11,0,F1169+1)))","v":1},137,0,{"$f":"IF(A1170=\"\",\"\",IF(AND(F1170=11,G1170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1170-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1170,99),0,1,1)*K1170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1170,0,1,1)*L1170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*M1170,FEE_rounding)","v":0},0,0,{"$f":"IF(C1170>=1,ROUND(K1170*OFFSET(Input!$U$27,B1170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1170=1,0,IF($C1170>=1,ROUND(OFFSET(Input!$X$27,B1170,0,1,1)*AL1169,AV_rounding),0))","v":0},{"$f":"IF(B1170=1,0,IF(C1170=1,ROUND(OFFSET(Input!$W$27,B1170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1168),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),OFFSET(Input!$G$27,B1170,0,1,1)-AE1170,0)","v":0},{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1170,0,1,1),AP1169),0)","v":0},0,0,0,0,0,0,0,-226295263.32784599,-226467908.32784599,-227026439.28455201,-227026439.28455201,{"$f":"IF(A1170=\"\",\"\",AL1170-ROUND(AL1170*OFFSET(Input!$S$27,$B1170,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1170=\"\",\"\",ROUND(AP1170*(1-OFFSET(Input!$T$27,MIN(B1170,10),0,1,1)),2*FEE_rounding))","v":-227026439.28455201},-221526439.28455201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1170=1,PMF_1st=0),0,ROUND(IF(A1170=1,AI1170,AL1169)*OFFSET(Input!$O$27,IF(A1170=121,-1,0)+MIN(B1170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1170=1,PMF_1st=0),0,IF(SUM($K$5:$L1170)-$AU1169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1169,B1170),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1167,98,3,null,137,{"$f":"IF(A1171=\"\",\"\",IF(A1171=1,Age_Full_Month,IF(F1170=11,0,F1170+1)))","v":2},137,0,{"$f":"IF(A1171=\"\",\"\",IF(AND(F1171=11,G1171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1171-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1171,99),0,1,1)*K1171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1171,0,1,1)*L1171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*M1171,FEE_rounding)","v":0},0,0,{"$f":"IF(C1171>=1,ROUND(K1171*OFFSET(Input!$U$27,B1171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1171=1,0,IF($C1171>=1,ROUND(OFFSET(Input!$X$27,B1171,0,1,1)*AL1170,AV_rounding),0))","v":0},{"$f":"IF(B1171=1,0,IF(C1171=1,ROUND(OFFSET(Input!$W$27,B1171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1169),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),OFFSET(Input!$G$27,B1171,0,1,1)-AE1171,0)","v":0},{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1171,0,1,1),AP1170),0)","v":0},0,0,0,0,0,0,0,-227026439.28455201,-227199084.28455201,-227759418.51841801,-227759418.51841801,{"$f":"IF(A1171=\"\",\"\",AL1171-ROUND(AL1171*OFFSET(Input!$S$27,$B1171,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1171=\"\",\"\",ROUND(AP1171*(1-OFFSET(Input!$T$27,MIN(B1171,10),0,1,1)),2*FEE_rounding))","v":-227759418.51841801},-222259418.51841801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1171=1,PMF_1st=0),0,ROUND(IF(A1171=1,AI1171,AL1170)*OFFSET(Input!$O$27,IF(A1171=121,-1,0)+MIN(B1171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1171=1,PMF_1st=0),0,IF(SUM($K$5:$L1171)-$AU1170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1170,B1171),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1168,98,4,null,137,{"$f":"IF(A1172=\"\",\"\",IF(A1172=1,Age_Full_Month,IF(F1171=11,0,F1171+1)))","v":3},137,0,{"$f":"IF(A1172=\"\",\"\",IF(AND(F1172=11,G1172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1172-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1172,99),0,1,1)*K1172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1172,0,1,1)*L1172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*M1172,FEE_rounding)","v":0},0,0,{"$f":"IF(C1172>=1,ROUND(K1172*OFFSET(Input!$U$27,B1172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1172=1,0,IF($C1172>=1,ROUND(OFFSET(Input!$X$27,B1172,0,1,1)*AL1171,AV_rounding),0))","v":0},{"$f":"IF(B1172=1,0,IF(C1172=1,ROUND(OFFSET(Input!$W$27,B1172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1170),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),OFFSET(Input!$G$27,B1172,0,1,1)-AE1172,0)","v":0},{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1172,0,1,1),AP1171),0)","v":0},0,0,0,0,0,0,0,-227759418.51841801,-227932063.51841801,-228494205.47681201,-228494205.47681201,{"$f":"IF(A1172=\"\",\"\",AL1172-ROUND(AL1172*OFFSET(Input!$S$27,$B1172,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1172=\"\",\"\",ROUND(AP1172*(1-OFFSET(Input!$T$27,MIN(B1172,10),0,1,1)),2*FEE_rounding))","v":-228494205.47681201},-222994205.47681201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1172=1,PMF_1st=0),0,ROUND(IF(A1172=1,AI1172,AL1171)*OFFSET(Input!$O$27,IF(A1172=121,-1,0)+MIN(B1172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1172=1,PMF_1st=0),0,IF(SUM($K$5:$L1172)-$AU1171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1171,B1172),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1169,98,5,null,137,{"$f":"IF(A1173=\"\",\"\",IF(A1173=1,Age_Full_Month,IF(F1172=11,0,F1172+1)))","v":4},137,0,{"$f":"IF(A1173=\"\",\"\",IF(AND(F1173=11,G1173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1173-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1173,99),0,1,1)*K1173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1173,0,1,1)*L1173,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*M1173,FEE_rounding)","v":0},0,0,{"$f":"IF(C1173>=1,ROUND(K1173*OFFSET(Input!$U$27,B1173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1173=1,0,IF($C1173>=1,ROUND(OFFSET(Input!$X$27,B1173,0,1,1)*AL1172,AV_rounding),0))","v":0},{"$f":"IF(B1173=1,0,IF(C1173=1,ROUND(OFFSET(Input!$W$27,B1173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1171),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),OFFSET(Input!$G$27,B1173,0,1,1)-AE1173,0)","v":0},{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1173,0,1,1),AP1172),0)","v":0},0,0,0,0,0,0,0,-228494205.47681201,-228666850.47681201,-229230804.61807099,-229230804.61807099,{"$f":"IF(A1173=\"\",\"\",AL1173-ROUND(AL1173*OFFSET(Input!$S$27,$B1173,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1173=\"\",\"\",ROUND(AP1173*(1-OFFSET(Input!$T$27,MIN(B1173,10),0,1,1)),2*FEE_rounding))","v":-229230804.61807099},-223730804.61807099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1173=1,PMF_1st=0),0,ROUND(IF(A1173=1,AI1173,AL1172)*OFFSET(Input!$O$27,IF(A1173=121,-1,0)+MIN(B1173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1173=1,PMF_1st=0),0,IF(SUM($K$5:$L1173)-$AU1172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1172,B1173),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1170,98,6,null,137,{"$f":"IF(A1174=\"\",\"\",IF(A1174=1,Age_Full_Month,IF(F1173=11,0,F1173+1)))","v":5},137,0,{"$f":"IF(A1174=\"\",\"\",IF(AND(F1174=11,G1174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1174-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1174,99),0,1,1)*K1174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1174,0,1,1)*L1174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*M1174,FEE_rounding)","v":0},0,0,{"$f":"IF(C1174>=1,ROUND(K1174*OFFSET(Input!$U$27,B1174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1174=1,0,IF($C1174>=1,ROUND(OFFSET(Input!$X$27,B1174,0,1,1)*AL1173,AV_rounding),0))","v":0},{"$f":"IF(B1174=1,0,IF(C1174=1,ROUND(OFFSET(Input!$W$27,B1174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1172),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),OFFSET(Input!$G$27,B1174,0,1,1)-AE1174,0)","v":0},{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1174,0,1,1),AP1173),0)","v":0},0,0,0,0,0,0,0,-229230804.61807099,-229403449.61807099,-229969220.41152599,-229969220.41152599,{"$f":"IF(A1174=\"\",\"\",AL1174-ROUND(AL1174*OFFSET(Input!$S$27,$B1174,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1174=\"\",\"\",ROUND(AP1174*(1-OFFSET(Input!$T$27,MIN(B1174,10),0,1,1)),2*FEE_rounding))","v":-229969220.41152599},-224469220.41152599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1174=1,PMF_1st=0),0,ROUND(IF(A1174=1,AI1174,AL1173)*OFFSET(Input!$O$27,IF(A1174=121,-1,0)+MIN(B1174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1174=1,PMF_1st=0),0,IF(SUM($K$5:$L1174)-$AU1173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1173,B1174),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1171,98,7,null,137,{"$f":"IF(A1175=\"\",\"\",IF(A1175=1,Age_Full_Month,IF(F1174=11,0,F1174+1)))","v":6},137,0,{"$f":"IF(A1175=\"\",\"\",IF(AND(F1175=11,G1175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1175-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1175,99),0,1,1)*K1175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1175,0,1,1)*L1175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*M1175,FEE_rounding)","v":0},0,0,{"$f":"IF(C1175>=1,ROUND(K1175*OFFSET(Input!$U$27,B1175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1175=1,0,IF($C1175>=1,ROUND(OFFSET(Input!$X$27,B1175,0,1,1)*AL1174,AV_rounding),0))","v":0},{"$f":"IF(B1175=1,0,IF(C1175=1,ROUND(OFFSET(Input!$W$27,B1175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1173),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),OFFSET(Input!$G$27,B1175,0,1,1)-AE1175,0)","v":0},{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1175,0,1,1),AP1174),0)","v":0},0,0,0,0,0,0,0,-229969220.41152599,-230141865.41152599,-230709457.33753201,-230709457.33753201,{"$f":"IF(A1175=\"\",\"\",AL1175-ROUND(AL1175*OFFSET(Input!$S$27,$B1175,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1175=\"\",\"\",ROUND(AP1175*(1-OFFSET(Input!$T$27,MIN(B1175,10),0,1,1)),2*FEE_rounding))","v":-230709457.33753201},-225209457.33753201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1175=1,PMF_1st=0),0,ROUND(IF(A1175=1,AI1175,AL1174)*OFFSET(Input!$O$27,IF(A1175=121,-1,0)+MIN(B1175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1175=1,PMF_1st=0),0,IF(SUM($K$5:$L1175)-$AU1174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1174,B1175),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1172,98,8,null,137,{"$f":"IF(A1176=\"\",\"\",IF(A1176=1,Age_Full_Month,IF(F1175=11,0,F1175+1)))","v":7},137,0,{"$f":"IF(A1176=\"\",\"\",IF(AND(F1176=11,G1176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1176-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1176,99),0,1,1)*K1176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1176,0,1,1)*L1176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*M1176,FEE_rounding)","v":0},0,0,{"$f":"IF(C1176>=1,ROUND(K1176*OFFSET(Input!$U$27,B1176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1176=1,0,IF($C1176>=1,ROUND(OFFSET(Input!$X$27,B1176,0,1,1)*AL1175,AV_rounding),0))","v":0},{"$f":"IF(B1176=1,0,IF(C1176=1,ROUND(OFFSET(Input!$W$27,B1176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1174),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),OFFSET(Input!$G$27,B1176,0,1,1)-AE1176,0)","v":0},{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1176,0,1,1),AP1175),0)","v":0},0,0,0,0,0,0,0,-230709457.33753201,-230882102.33753201,-231451519.88749301,-231451519.88749301,{"$f":"IF(A1176=\"\",\"\",AL1176-ROUND(AL1176*OFFSET(Input!$S$27,$B1176,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1176=\"\",\"\",ROUND(AP1176*(1-OFFSET(Input!$T$27,MIN(B1176,10),0,1,1)),2*FEE_rounding))","v":-231451519.88749301},-225951519.88749301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1176=1,PMF_1st=0),0,ROUND(IF(A1176=1,AI1176,AL1175)*OFFSET(Input!$O$27,IF(A1176=121,-1,0)+MIN(B1176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1176=1,PMF_1st=0),0,IF(SUM($K$5:$L1176)-$AU1175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1175,B1176),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1173,98,9,null,137,{"$f":"IF(A1177=\"\",\"\",IF(A1177=1,Age_Full_Month,IF(F1176=11,0,F1176+1)))","v":8},137,0,{"$f":"IF(A1177=\"\",\"\",IF(AND(F1177=11,G1177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1177-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1177,99),0,1,1)*K1177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1177,0,1,1)*L1177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*M1177,FEE_rounding)","v":0},0,0,{"$f":"IF(C1177>=1,ROUND(K1177*OFFSET(Input!$U$27,B1177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1177=1,0,IF($C1177>=1,ROUND(OFFSET(Input!$X$27,B1177,0,1,1)*AL1176,AV_rounding),0))","v":0},{"$f":"IF(B1177=1,0,IF(C1177=1,ROUND(OFFSET(Input!$W$27,B1177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1175),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),OFFSET(Input!$G$27,B1177,0,1,1)-AE1177,0)","v":0},{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1177,0,1,1),AP1176),0)","v":0},0,0,0,0,0,0,0,-231451519.88749301,-231624164.88749301,-232195412.56389001,-232195412.56389001,{"$f":"IF(A1177=\"\",\"\",AL1177-ROUND(AL1177*OFFSET(Input!$S$27,$B1177,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1177=\"\",\"\",ROUND(AP1177*(1-OFFSET(Input!$T$27,MIN(B1177,10),0,1,1)),2*FEE_rounding))","v":-232195412.56389001},-226695412.56389001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1177=1,PMF_1st=0),0,ROUND(IF(A1177=1,AI1177,AL1176)*OFFSET(Input!$O$27,IF(A1177=121,-1,0)+MIN(B1177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1177=1,PMF_1st=0),0,IF(SUM($K$5:$L1177)-$AU1176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1176,B1177),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1174,98,10,null,137,{"$f":"IF(A1178=\"\",\"\",IF(A1178=1,Age_Full_Month,IF(F1177=11,0,F1177+1)))","v":9},137,0,{"$f":"IF(A1178=\"\",\"\",IF(AND(F1178=11,G1178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1178-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1178,99),0,1,1)*K1178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1178,0,1,1)*L1178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*M1178,FEE_rounding)","v":0},0,0,{"$f":"IF(C1178>=1,ROUND(K1178*OFFSET(Input!$U$27,B1178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1178=1,0,IF($C1178>=1,ROUND(OFFSET(Input!$X$27,B1178,0,1,1)*AL1177,AV_rounding),0))","v":0},{"$f":"IF(B1178=1,0,IF(C1178=1,ROUND(OFFSET(Input!$W$27,B1178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1176),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),OFFSET(Input!$G$27,B1178,0,1,1)-AE1178,0)","v":0},{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1178,0,1,1),AP1177),0)","v":0},0,0,0,0,0,0,0,-232195412.56389001,-232368057.56389001,-232941139.88030899,-232941139.88030899,{"$f":"IF(A1178=\"\",\"\",AL1178-ROUND(AL1178*OFFSET(Input!$S$27,$B1178,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1178=\"\",\"\",ROUND(AP1178*(1-OFFSET(Input!$T$27,MIN(B1178,10),0,1,1)),2*FEE_rounding))","v":-232941139.88030899},-227441139.88030899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1178=1,PMF_1st=0),0,ROUND(IF(A1178=1,AI1178,AL1177)*OFFSET(Input!$O$27,IF(A1178=121,-1,0)+MIN(B1178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1178=1,PMF_1st=0),0,IF(SUM($K$5:$L1178)-$AU1177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1177,B1178),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1175,98,11,null,137,{"$f":"IF(A1179=\"\",\"\",IF(A1179=1,Age_Full_Month,IF(F1178=11,0,F1178+1)))","v":10},137,0,{"$f":"IF(A1179=\"\",\"\",IF(AND(F1179=11,G1179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1179-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1179,99),0,1,1)*K1179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1179,0,1,1)*L1179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*M1179,FEE_rounding)","v":0},0,0,{"$f":"IF(C1179>=1,ROUND(K1179*OFFSET(Input!$U$27,B1179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1179=1,0,IF($C1179>=1,ROUND(OFFSET(Input!$X$27,B1179,0,1,1)*AL1178,AV_rounding),0))","v":0},{"$f":"IF(B1179=1,0,IF(C1179=1,ROUND(OFFSET(Input!$W$27,B1179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1177),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),OFFSET(Input!$G$27,B1179,0,1,1)-AE1179,0)","v":0},{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1179,0,1,1),AP1178),0)","v":0},0,0,0,0,0,0,0,-232941139.88030899,-233113784.88030899,-233688706.361467,-233688706.361467,{"$f":"IF(A1179=\"\",\"\",AL1179-ROUND(AL1179*OFFSET(Input!$S$27,$B1179,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1179=\"\",\"\",ROUND(AP1179*(1-OFFSET(Input!$T$27,MIN(B1179,10),0,1,1)),2*FEE_rounding))","v":-233688706.361467},-228188706.361467,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1179=1,PMF_1st=0),0,ROUND(IF(A1179=1,AI1179,AL1178)*OFFSET(Input!$O$27,IF(A1179=121,-1,0)+MIN(B1179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1179=1,PMF_1st=0),0,IF(SUM($K$5:$L1179)-$AU1178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1178,B1179),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1176,98,12,null,137,{"$f":"IF(A1180=\"\",\"\",IF(A1180=1,Age_Full_Month,IF(F1179=11,0,F1179+1)))","v":11},137,0,{"$f":"IF(A1180=\"\",\"\",IF(AND(F1180=11,G1180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1180-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1180,99),0,1,1)*K1180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1180,0,1,1)*L1180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*M1180,FEE_rounding)","v":0},0,0,{"$f":"IF(C1180>=1,ROUND(K1180*OFFSET(Input!$U$27,B1180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1180=1,0,IF($C1180>=1,ROUND(OFFSET(Input!$X$27,B1180,0,1,1)*AL1179,AV_rounding),0))","v":0},{"$f":"IF(B1180=1,0,IF(C1180=1,ROUND(OFFSET(Input!$W$27,B1180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1178),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),OFFSET(Input!$G$27,B1180,0,1,1)-AE1180,0)","v":0},{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1180,0,1,1),AP1179),0)","v":0},0,0,0,0,0,0,0,-233688706.361467,-233861351.361467,-234438116.54324001,-234438116.54324001,{"$f":"IF(A1180=\"\",\"\",AL1180-ROUND(AL1180*OFFSET(Input!$S$27,$B1180,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1180=\"\",\"\",ROUND(AP1180*(1-OFFSET(Input!$T$27,MIN(B1180,10),0,1,1)),2*FEE_rounding))","v":-234438116.54324001},-228938116.54324001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1180=1,PMF_1st=0),0,ROUND(IF(A1180=1,AI1180,AL1179)*OFFSET(Input!$O$27,IF(A1180=121,-1,0)+MIN(B1180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1180=1,PMF_1st=0),0,IF(SUM($K$5:$L1180)-$AU1179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1179,B1180),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1177,99,1,null,138,{"$f":"IF(A1181=\"\",\"\",IF(A1181=1,Age_Full_Month,IF(F1180=11,0,F1180+1)))","v":0},138,0,{"$f":"IF(A1181=\"\",\"\",IF(AND(F1181=11,G1181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1181-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1181,99),0,1,1)*K1181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1181,0,1,1)*L1181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*M1181,FEE_rounding)","v":0},0,0,{"$f":"IF(C1181>=1,ROUND(K1181*OFFSET(Input!$U$27,B1181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1181=1,0,IF($C1181>=1,ROUND(OFFSET(Input!$X$27,B1181,0,1,1)*AL1180,AV_rounding),0))","v":0},{"$f":"IF(B1181=1,0,IF(C1181=1,ROUND(OFFSET(Input!$W$27,B1181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1179),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),OFFSET(Input!$G$27,B1181,0,1,1)-AE1181,0)","v":0},{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1181,0,1,1),AP1180),0)","v":0},0,0,0,0,0,0,0,-234438116.54324001,-234610761.54324001,-235189374.972691,-235189374.972691,{"$f":"IF(A1181=\"\",\"\",AL1181-ROUND(AL1181*OFFSET(Input!$S$27,$B1181,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1181=\"\",\"\",ROUND(AP1181*(1-OFFSET(Input!$T$27,MIN(B1181,10),0,1,1)),2*FEE_rounding))","v":-235189374.972691},-229689374.972691,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1181=1,PMF_1st=0),0,ROUND(IF(A1181=1,AI1181,AL1180)*OFFSET(Input!$O$27,IF(A1181=121,-1,0)+MIN(B1181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1181=1,PMF_1st=0),0,IF(SUM($K$5:$L1181)-$AU1180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1180,B1181),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1178,99,2,null,138,{"$f":"IF(A1182=\"\",\"\",IF(A1182=1,Age_Full_Month,IF(F1181=11,0,F1181+1)))","v":1},138,0,{"$f":"IF(A1182=\"\",\"\",IF(AND(F1182=11,G1182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1182-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1182,99),0,1,1)*K1182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1182,0,1,1)*L1182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*M1182,FEE_rounding)","v":0},0,0,{"$f":"IF(C1182>=1,ROUND(K1182*OFFSET(Input!$U$27,B1182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1182=1,0,IF($C1182>=1,ROUND(OFFSET(Input!$X$27,B1182,0,1,1)*AL1181,AV_rounding),0))","v":0},{"$f":"IF(B1182=1,0,IF(C1182=1,ROUND(OFFSET(Input!$W$27,B1182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1180),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),OFFSET(Input!$G$27,B1182,0,1,1)-AE1182,0)","v":0},{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1182,0,1,1),AP1181),0)","v":0},0,0,0,0,0,0,0,-235189374.972691,-235362019.972691,-235942486.20809799,-235942486.20809799,{"$f":"IF(A1182=\"\",\"\",AL1182-ROUND(AL1182*OFFSET(Input!$S$27,$B1182,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1182=\"\",\"\",ROUND(AP1182*(1-OFFSET(Input!$T$27,MIN(B1182,10),0,1,1)),2*FEE_rounding))","v":-235942486.20809799},-230442486.20809799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1182=1,PMF_1st=0),0,ROUND(IF(A1182=1,AI1182,AL1181)*OFFSET(Input!$O$27,IF(A1182=121,-1,0)+MIN(B1182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1182=1,PMF_1st=0),0,IF(SUM($K$5:$L1182)-$AU1181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1181,B1182),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1179,99,3,null,138,{"$f":"IF(A1183=\"\",\"\",IF(A1183=1,Age_Full_Month,IF(F1182=11,0,F1182+1)))","v":2},138,0,{"$f":"IF(A1183=\"\",\"\",IF(AND(F1183=11,G1183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1183-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1183,99),0,1,1)*K1183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1183,0,1,1)*L1183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*M1183,FEE_rounding)","v":0},0,0,{"$f":"IF(C1183>=1,ROUND(K1183*OFFSET(Input!$U$27,B1183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1183=1,0,IF($C1183>=1,ROUND(OFFSET(Input!$X$27,B1183,0,1,1)*AL1182,AV_rounding),0))","v":0},{"$f":"IF(B1183=1,0,IF(C1183=1,ROUND(OFFSET(Input!$W$27,B1183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1181),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),OFFSET(Input!$G$27,B1183,0,1,1)-AE1183,0)","v":0},{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1183,0,1,1),AP1182),0)","v":0},0,0,0,0,0,0,0,-235942486.20809799,-236115131.20809799,-236697454.81898001,-236697454.81898001,{"$f":"IF(A1183=\"\",\"\",AL1183-ROUND(AL1183*OFFSET(Input!$S$27,$B1183,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1183=\"\",\"\",ROUND(AP1183*(1-OFFSET(Input!$T$27,MIN(B1183,10),0,1,1)),2*FEE_rounding))","v":-236697454.81898001},-231197454.81898001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1183=1,PMF_1st=0),0,ROUND(IF(A1183=1,AI1183,AL1182)*OFFSET(Input!$O$27,IF(A1183=121,-1,0)+MIN(B1183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1183=1,PMF_1st=0),0,IF(SUM($K$5:$L1183)-$AU1182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1182,B1183),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1180,99,4,null,138,{"$f":"IF(A1184=\"\",\"\",IF(A1184=1,Age_Full_Month,IF(F1183=11,0,F1183+1)))","v":3},138,0,{"$f":"IF(A1184=\"\",\"\",IF(AND(F1184=11,G1184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1184-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1184,99),0,1,1)*K1184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1184,0,1,1)*L1184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*M1184,FEE_rounding)","v":0},0,0,{"$f":"IF(C1184>=1,ROUND(K1184*OFFSET(Input!$U$27,B1184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1184=1,0,IF($C1184>=1,ROUND(OFFSET(Input!$X$27,B1184,0,1,1)*AL1183,AV_rounding),0))","v":0},{"$f":"IF(B1184=1,0,IF(C1184=1,ROUND(OFFSET(Input!$W$27,B1184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1182),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),OFFSET(Input!$G$27,B1184,0,1,1)-AE1184,0)","v":0},{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1184,0,1,1),AP1183),0)","v":0},0,0,0,0,0,0,0,-236697454.81898001,-236870099.81898001,-237454285.38612601,-237454285.38612601,{"$f":"IF(A1184=\"\",\"\",AL1184-ROUND(AL1184*OFFSET(Input!$S$27,$B1184,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1184=\"\",\"\",ROUND(AP1184*(1-OFFSET(Input!$T$27,MIN(B1184,10),0,1,1)),2*FEE_rounding))","v":-237454285.38612601},-231954285.38612601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1184=1,PMF_1st=0),0,ROUND(IF(A1184=1,AI1184,AL1183)*OFFSET(Input!$O$27,IF(A1184=121,-1,0)+MIN(B1184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1184=1,PMF_1st=0),0,IF(SUM($K$5:$L1184)-$AU1183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1183,B1184),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1181,99,5,null,138,{"$f":"IF(A1185=\"\",\"\",IF(A1185=1,Age_Full_Month,IF(F1184=11,0,F1184+1)))","v":4},138,0,{"$f":"IF(A1185=\"\",\"\",IF(AND(F1185=11,G1185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1185-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1185,99),0,1,1)*K1185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1185,0,1,1)*L1185,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*M1185,FEE_rounding)","v":0},0,0,{"$f":"IF(C1185>=1,ROUND(K1185*OFFSET(Input!$U$27,B1185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1185=1,0,IF($C1185>=1,ROUND(OFFSET(Input!$X$27,B1185,0,1,1)*AL1184,AV_rounding),0))","v":0},{"$f":"IF(B1185=1,0,IF(C1185=1,ROUND(OFFSET(Input!$W$27,B1185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1183),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),OFFSET(Input!$G$27,B1185,0,1,1)-AE1185,0)","v":0},{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1185,0,1,1),AP1184),0)","v":0},0,0,0,0,0,0,0,-237454285.38612601,-237626930.38612601,-238212982.501623,-238212982.501623,{"$f":"IF(A1185=\"\",\"\",AL1185-ROUND(AL1185*OFFSET(Input!$S$27,$B1185,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1185=\"\",\"\",ROUND(AP1185*(1-OFFSET(Input!$T$27,MIN(B1185,10),0,1,1)),2*FEE_rounding))","v":-238212982.501623},-232712982.501623,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1185=1,PMF_1st=0),0,ROUND(IF(A1185=1,AI1185,AL1184)*OFFSET(Input!$O$27,IF(A1185=121,-1,0)+MIN(B1185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1185=1,PMF_1st=0),0,IF(SUM($K$5:$L1185)-$AU1184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1184,B1185),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1182,99,6,null,138,{"$f":"IF(A1186=\"\",\"\",IF(A1186=1,Age_Full_Month,IF(F1185=11,0,F1185+1)))","v":5},138,0,{"$f":"IF(A1186=\"\",\"\",IF(AND(F1186=11,G1186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1186-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1186,99),0,1,1)*K1186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1186,0,1,1)*L1186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*M1186,FEE_rounding)","v":0},0,0,{"$f":"IF(C1186>=1,ROUND(K1186*OFFSET(Input!$U$27,B1186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1186=1,0,IF($C1186>=1,ROUND(OFFSET(Input!$X$27,B1186,0,1,1)*AL1185,AV_rounding),0))","v":0},{"$f":"IF(B1186=1,0,IF(C1186=1,ROUND(OFFSET(Input!$W$27,B1186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1184),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),OFFSET(Input!$G$27,B1186,0,1,1)-AE1186,0)","v":0},{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1186,0,1,1),AP1185),0)","v":0},0,0,0,0,0,0,0,-238212982.501623,-238385627.501623,-238973550.76888201,-238973550.76888201,{"$f":"IF(A1186=\"\",\"\",AL1186-ROUND(AL1186*OFFSET(Input!$S$27,$B1186,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1186=\"\",\"\",ROUND(AP1186*(1-OFFSET(Input!$T$27,MIN(B1186,10),0,1,1)),2*FEE_rounding))","v":-238973550.76888201},-233473550.76888201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1186=1,PMF_1st=0),0,ROUND(IF(A1186=1,AI1186,AL1185)*OFFSET(Input!$O$27,IF(A1186=121,-1,0)+MIN(B1186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1186=1,PMF_1st=0),0,IF(SUM($K$5:$L1186)-$AU1185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1185,B1186),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1183,99,7,null,138,{"$f":"IF(A1187=\"\",\"\",IF(A1187=1,Age_Full_Month,IF(F1186=11,0,F1186+1)))","v":6},138,0,{"$f":"IF(A1187=\"\",\"\",IF(AND(F1187=11,G1187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1187-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1187,99),0,1,1)*K1187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1187,0,1,1)*L1187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*M1187,FEE_rounding)","v":0},0,0,{"$f":"IF(C1187>=1,ROUND(K1187*OFFSET(Input!$U$27,B1187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1187=1,0,IF($C1187>=1,ROUND(OFFSET(Input!$X$27,B1187,0,1,1)*AL1186,AV_rounding),0))","v":0},{"$f":"IF(B1187=1,0,IF(C1187=1,ROUND(OFFSET(Input!$W$27,B1187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1185),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),OFFSET(Input!$G$27,B1187,0,1,1)-AE1187,0)","v":0},{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1187,0,1,1),AP1186),0)","v":0},0,0,0,0,0,0,0,-238973550.76888201,-239146195.76888201,-239735994.80266801,-239735994.80266801,{"$f":"IF(A1187=\"\",\"\",AL1187-ROUND(AL1187*OFFSET(Input!$S$27,$B1187,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1187=\"\",\"\",ROUND(AP1187*(1-OFFSET(Input!$T$27,MIN(B1187,10),0,1,1)),2*FEE_rounding))","v":-239735994.80266801},-234235994.80266801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1187=1,PMF_1st=0),0,ROUND(IF(A1187=1,AI1187,AL1186)*OFFSET(Input!$O$27,IF(A1187=121,-1,0)+MIN(B1187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1187=1,PMF_1st=0),0,IF(SUM($K$5:$L1187)-$AU1186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1186,B1187),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1184,99,8,null,138,{"$f":"IF(A1188=\"\",\"\",IF(A1188=1,Age_Full_Month,IF(F1187=11,0,F1187+1)))","v":7},138,0,{"$f":"IF(A1188=\"\",\"\",IF(AND(F1188=11,G1188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1188-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1188,99),0,1,1)*K1188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1188,0,1,1)*L1188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*M1188,FEE_rounding)","v":0},0,0,{"$f":"IF(C1188>=1,ROUND(K1188*OFFSET(Input!$U$27,B1188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1188=1,0,IF($C1188>=1,ROUND(OFFSET(Input!$X$27,B1188,0,1,1)*AL1187,AV_rounding),0))","v":0},{"$f":"IF(B1188=1,0,IF(C1188=1,ROUND(OFFSET(Input!$W$27,B1188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1186),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),OFFSET(Input!$G$27,B1188,0,1,1)-AE1188,0)","v":0},{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1188,0,1,1),AP1187),0)","v":0},0,0,0,0,0,0,0,-239735994.80266801,-239908639.80266801,-240500319.229128,-240500319.229128,{"$f":"IF(A1188=\"\",\"\",AL1188-ROUND(AL1188*OFFSET(Input!$S$27,$B1188,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1188=\"\",\"\",ROUND(AP1188*(1-OFFSET(Input!$T$27,MIN(B1188,10),0,1,1)),2*FEE_rounding))","v":-240500319.229128},-235000319.229128,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1188=1,PMF_1st=0),0,ROUND(IF(A1188=1,AI1188,AL1187)*OFFSET(Input!$O$27,IF(A1188=121,-1,0)+MIN(B1188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1188=1,PMF_1st=0),0,IF(SUM($K$5:$L1188)-$AU1187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1187,B1188),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1185,99,9,null,138,{"$f":"IF(A1189=\"\",\"\",IF(A1189=1,Age_Full_Month,IF(F1188=11,0,F1188+1)))","v":8},138,0,{"$f":"IF(A1189=\"\",\"\",IF(AND(F1189=11,G1189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1189-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1189,99),0,1,1)*K1189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1189,0,1,1)*L1189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*M1189,FEE_rounding)","v":0},0,0,{"$f":"IF(C1189>=1,ROUND(K1189*OFFSET(Input!$U$27,B1189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1189=1,0,IF($C1189>=1,ROUND(OFFSET(Input!$X$27,B1189,0,1,1)*AL1188,AV_rounding),0))","v":0},{"$f":"IF(B1189=1,0,IF(C1189=1,ROUND(OFFSET(Input!$W$27,B1189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1187),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),OFFSET(Input!$G$27,B1189,0,1,1)-AE1189,0)","v":0},{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1189,0,1,1),AP1188),0)","v":0},0,0,0,0,0,0,0,-240500319.229128,-240672964.229128,-241266528.685817,-241266528.685817,{"$f":"IF(A1189=\"\",\"\",AL1189-ROUND(AL1189*OFFSET(Input!$S$27,$B1189,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1189=\"\",\"\",ROUND(AP1189*(1-OFFSET(Input!$T$27,MIN(B1189,10),0,1,1)),2*FEE_rounding))","v":-241266528.685817},-235766528.685817,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1189=1,PMF_1st=0),0,ROUND(IF(A1189=1,AI1189,AL1188)*OFFSET(Input!$O$27,IF(A1189=121,-1,0)+MIN(B1189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1189=1,PMF_1st=0),0,IF(SUM($K$5:$L1189)-$AU1188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1188,B1189),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1186,99,10,null,138,{"$f":"IF(A1190=\"\",\"\",IF(A1190=1,Age_Full_Month,IF(F1189=11,0,F1189+1)))","v":9},138,0,{"$f":"IF(A1190=\"\",\"\",IF(AND(F1190=11,G1190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1190-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1190,99),0,1,1)*K1190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1190,0,1,1)*L1190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*M1190,FEE_rounding)","v":0},0,0,{"$f":"IF(C1190>=1,ROUND(K1190*OFFSET(Input!$U$27,B1190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1190=1,0,IF($C1190>=1,ROUND(OFFSET(Input!$X$27,B1190,0,1,1)*AL1189,AV_rounding),0))","v":0},{"$f":"IF(B1190=1,0,IF(C1190=1,ROUND(OFFSET(Input!$W$27,B1190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1188),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),OFFSET(Input!$G$27,B1190,0,1,1)-AE1190,0)","v":0},{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1190,0,1,1),AP1189),0)","v":0},0,0,0,0,0,0,0,-241266528.685817,-241439173.685817,-242034627.82172799,-242034627.82172799,{"$f":"IF(A1190=\"\",\"\",AL1190-ROUND(AL1190*OFFSET(Input!$S$27,$B1190,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1190=\"\",\"\",ROUND(AP1190*(1-OFFSET(Input!$T$27,MIN(B1190,10),0,1,1)),2*FEE_rounding))","v":-242034627.82172799},-236534627.82172799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1190=1,PMF_1st=0),0,ROUND(IF(A1190=1,AI1190,AL1189)*OFFSET(Input!$O$27,IF(A1190=121,-1,0)+MIN(B1190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1190=1,PMF_1st=0),0,IF(SUM($K$5:$L1190)-$AU1189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1189,B1190),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1187,99,11,null,138,{"$f":"IF(A1191=\"\",\"\",IF(A1191=1,Age_Full_Month,IF(F1190=11,0,F1190+1)))","v":10},138,0,{"$f":"IF(A1191=\"\",\"\",IF(AND(F1191=11,G1191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1191-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1191,99),0,1,1)*K1191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1191,0,1,1)*L1191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*M1191,FEE_rounding)","v":0},0,0,{"$f":"IF(C1191>=1,ROUND(K1191*OFFSET(Input!$U$27,B1191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1191=1,0,IF($C1191>=1,ROUND(OFFSET(Input!$X$27,B1191,0,1,1)*AL1190,AV_rounding),0))","v":0},{"$f":"IF(B1191=1,0,IF(C1191=1,ROUND(OFFSET(Input!$W$27,B1191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1189),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),OFFSET(Input!$G$27,B1191,0,1,1)-AE1191,0)","v":0},{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1191,0,1,1),AP1190),0)","v":0},0,0,0,0,0,0,0,-242034627.82172799,-242207272.82172799,-242804621.29732001,-242804621.29732001,{"$f":"IF(A1191=\"\",\"\",AL1191-ROUND(AL1191*OFFSET(Input!$S$27,$B1191,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1191=\"\",\"\",ROUND(AP1191*(1-OFFSET(Input!$T$27,MIN(B1191,10),0,1,1)),2*FEE_rounding))","v":-242804621.29732001},-237304621.29732001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1191=1,PMF_1st=0),0,ROUND(IF(A1191=1,AI1191,AL1190)*OFFSET(Input!$O$27,IF(A1191=121,-1,0)+MIN(B1191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1191=1,PMF_1st=0),0,IF(SUM($K$5:$L1191)-$AU1190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1190,B1191),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1188,99,12,null,138,{"$f":"IF(A1192=\"\",\"\",IF(A1192=1,Age_Full_Month,IF(F1191=11,0,F1191+1)))","v":11},138,0,{"$f":"IF(A1192=\"\",\"\",IF(AND(F1192=11,G1192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1192-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1192,99),0,1,1)*K1192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,E1192,0,1,1)*L1192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*M1192,FEE_rounding)","v":0},0,0,{"$f":"IF(C1192>=1,ROUND(K1192*OFFSET(Input!$U$27,B1192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1192=1,0,IF($C1192>=1,ROUND(OFFSET(Input!$X$27,B1192,0,1,1)*AL1191,AV_rounding),0))","v":0},{"$f":"IF(B1192=1,0,IF(C1192=1,ROUND(OFFSET(Input!$W$27,B1192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1190),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),OFFSET(Input!$G$27,B1192,0,1,1)-AE1192,0)","v":0},{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1192,0,1,1),AP1191),0)","v":0},0,0,0,0,0,0,0,-242804621.29732001,-242977266.29732001,-243576513.78454599,-243576513.78454599,{"$f":"IF(A1192=\"\",\"\",AL1192-ROUND(AL1192*OFFSET(Input!$S$27,$B1192,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1192=\"\",\"\",ROUND(AP1192*(1-OFFSET(Input!$T$27,MIN(B1192,10),0,1,1)),2*FEE_rounding))","v":-243576513.78454599},-238076513.78454599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1192=1,PMF_1st=0),0,ROUND(IF(A1192=1,AI1192,AL1191)*OFFSET(Input!$O$27,IF(A1192=121,-1,0)+MIN(B1192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1192=1,PMF_1st=0),0,IF(SUM($K$5:$L1192)-$AU1191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1191,B1192),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1189,100,1,null,139,{"$f":"IF(A1193=\"\",\"\",IF(A1193=1,Age_Full_Month,IF(F1192=11,0,F1192+1)))","v":0},139,0,{"$f":"IF(A1193=\"\",\"\",IF(AND(F1193=11,G1193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1193-Input!$E$10+SignDD),0))","v":0},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(MOD(C1193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1193,99),0,1,1)*K1193,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,E1193,0,1,1)*L1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*M1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"",{"$f":"IF(C1193>=1,ROUND(K1193*OFFSET(Input!$U$27,B1193,0,1,1),AV_rounding),0)","v":{"$error":"#N/A"}},{"$f":"IF(B1193=1,0,IF($C1193>=1,ROUND(OFFSET(Input!$X$27,B1193,0,1,1)*AL1192,AV_rounding),0))","v":0},{"$f":"IF(B1193=1,0,IF(C1193=1,ROUND(OFFSET(Input!$W$27,B1193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1191),AV_rounding),0))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),OFFSET(Input!$G$27,B1193,0,1,1)-AE1193,0)","v":0},{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1193,0,1,1),AP1192),0)","v":0},"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A1193=\"\",\"\",AL1193-ROUND(AL1193*OFFSET(Input!$S$27,$B1193,0,1,1),2*FEE_rounding))","v":{"$error":"#N/A"}},{"$f":"IF(A1193=\"\",\"\",ROUND(AP1193*(1-OFFSET(Input!$T$27,MIN(B1193,10),0,1,1)),2*FEE_rounding))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},0,"",{"$error":"#N/A"},5500000,{"$error":"#N/A"},{"$error":"#N/A"},5500000,0,0,null,null,{"$f":"IF(AND(A1193=1,PMF_1st=0),0,ROUND(IF(A1193=1,AI1193,AL1192)*OFFSET(Input!$O$27,IF(A1193=121,-1,0)+MIN(B1193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1193=1,PMF_1st=0),0,IF(SUM($K$5:$L1193)-$AU1192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1192,B1193),21),0,1,1)))","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$f":"IF(MOD($C1193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,5,0)/Prem_Freq,0)","v":{"$error":"#N/A"}},1]

{"sheet":"AV_year","index":35,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[2,18,3,18],[2,8,3,8],[2,7,3,7],[2,25,3,25],[2,12,3,12],[2,16,3,16],[2,17,3,17],[2,19,3,19],[2,20,3,20],[2,21,3,21],[2,22,2,24],[2,9,3,9],[2,10,3,10],[2,15,3,15],[2,11,3,11],[2,13,3,13],[2,14,3,14],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,6,3,6],[2,2,3,2],[2,5,3,5]]}
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["年度","年齡","目標保險費","累積\n目標保險費","分期超額\n保險費","累積\n分期超額\n保險費","單筆超額\n保險費","保費投\n資比例","當年度\n投資淨額","部分終止\n金額","保費費用","基本保額","基本保額\n(萬元)","加值\n回饋金首年","加值回饋金\n投資","加值回饋金\n長期","主約每年\n保險成本","附約每年\n保險成本","實際用於投資\n之保費金額","主約每年\n保單管理費","每年\n資產撥回","累積每年\n資產撥回","假設預期回報率3%",null,null,"每年保單管理費/\n年度末保單帳戶價值\n之佔比"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年度末保\n單帳價值","解約金","壽險保障"]
[1,{"$f":"IF(Age_Insured+A5-1<99,Age_Insured+A5-1,\"\")","v":40},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(A5=1,D5,D5-D4))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$K$5,12*(A5-1),0,12,1)))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(OR(W5=\" \",W5=\"******\"),\" \",IF(D5>0,(SUM(OFFSET(A_month!$Q$5,12*(A5-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A5-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A5-1),0,12,1)),\" \"))","v":0.5},{"$f":"IF(OR(W5=\" \",W5=\"******\")=TRUE,\" \",IF(D5+N5-K5-Q5-R5-T5<0,\" \",D5+N5-K5-Q5-R5-T5))","v":33320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A5-1),0,12,2)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A5-1),0,12,3)))))","v":50300},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",OFFSET(A_month!$AW$5,(A5)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",L5/10000)))","v":550},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A5-1),0,12,2))))","v":15180},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A5-1),0,12,2))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A5-1),0,12,1)))))","v":59700},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A5-1),0,12,4)))))","v":1200},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(X5=\" \",\" \",IF(A5=1,U5,V3+U5))","v":0},{"$f":"IF(OR(B5=\" \",W4=\" \"),\" \",IF(W4=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A5,0,1,1)+OFFSET(A_month!$AP$4,12*A5,0,1,1)<=0,IF(B5<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A5,0,1,1)+OFFSET(A_month!$AP$4,12*A5,0,1,1),AV_rounding*2),0))))","v":44846},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A5,0,1,1)+OFFSET(A_month!$AR$4,12*A5,0,1,1),0))))","v":44846},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A5,0,1,1),0))))","v":5544846},{"$f":"IF(B5=\"\",\"\",(T5+K5)/W5)","v":1.1483744369620479}]
[{"$f":"A5+1","v":2},41,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",IF(A6=1,D6,D6-D5))))","v":100000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",D5+SUM(OFFSET(A_month!$K$5,12*(A6-1),0,12,1)))))","v":200000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A6-1),0,12,1)))))","v":10000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",F5+SUM(OFFSET(A_month!$L$5,12*(A6-1),0,12,1)))))","v":20000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(OR(W6=\" \",W6=\"******\"),\" \",IF(D6>0,(SUM(OFFSET(A_month!$Q$5,12*(A6-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A6-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A6-1),0,12,1)),\" \"))","v":0.7},{"$f":"IF(OR(W6=\" \",W6=\"******\")=TRUE,\" \",IF(D6+N6-K6-Q6-R6-T6<0,\" \",D6+N6-K6-Q6-R6-T6))","v":152000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A6-1),0,12,2)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A6-1),0,12,3)))))","v":30300},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",OFFSET(A_month!$AW$5,(A6)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",L6/10000)))","v":550},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A6-1),0,12,2))))","v":16500},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A6-1),0,12,2))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A6-1),0,12,1)))))","v":79700},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A6-1),0,12,4)))))","v":1200},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(X6=\" \",\" \",IF(A6=1,U6,V4+U6))","v":0},{"$f":"IF(OR(B6=\" \",W5=\" \"),\" \",IF(W5=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A6,0,1,1)+OFFSET(A_month!$AP$4,12*A6,0,1,1)<=0,IF(B6<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A6,0,1,1)+OFFSET(A_month!$AP$4,12*A6,0,1,1),AV_rounding*2),0))))","v":110296},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A6,0,1,1)+OFFSET(A_month!$AR$4,12*A6,0,1,1),0))))","v":110296},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A6,0,1,1),0))))","v":5610296},{"$f":"IF(B6=\"\",\"\",(T6+K6)/W6)","v":0.28559512584318558}]
[{"$f":"A6+1","v":3},42,100000,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",D6+SUM(OFFSET(A_month!$K$5,12*(A7-1),0,12,1)))))","v":300000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A7-1),0,12,1)))))","v":10000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",F6+SUM(OFFSET(A_month!$L$5,12*(A7-1),0,12,1)))))","v":30000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(OR(W7=\" \",W7=\"******\"),\" \",IF(D7>0,(SUM(OFFSET(A_month!$Q$5,12*(A7-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A7-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A7-1),0,12,1)),\" \"))","v":0.8},260680,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A7-1),0,12,2)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A7-1),0,12,3)))))","v":20300},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",OFFSET(A_month!$AW$5,(A7)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A7-1),0,12,2))))","v":17820},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A7-1),0,12,2))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A7-1),0,12,1)))))","v":89700},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A7-1),0,12,4)))))","v":1200},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A7-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B7=\" \",W6=\" \"),\" \",IF(W6=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A7,0,1,1)+OFFSET(A_month!$AP$4,12*A7,0,1,1)<=0,IF(B7<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A7,0,1,1)+OFFSET(A_month!$AP$4,12*A7,0,1,1),AV_rounding*2),0))))","v":186668},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A7,0,1,1)+OFFSET(A_month!$AR$4,12*A7,0,1,1),0))))","v":186668},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A7,0,1,1),0))))","v":5686668},0.11517774873036621]
[4,43,100000,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",D7+SUM(OFFSET(A_month!$K$5,12*(A8-1),0,12,1)))))","v":400000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A8-1),0,12,1)))))","v":10000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",F7+SUM(OFFSET(A_month!$L$5,12*(A8-1),0,12,1)))))","v":40000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(OR(W8=\" \",W8=\"******\"),\" \",IF(D8>0,(SUM(OFFSET(A_month!$Q$5,12*(A8-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A8-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A8-1),0,12,1)),\" \"))","v":0.8},359360,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A8-1),0,12,2)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A8-1),0,12,3)))))","v":20300},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",OFFSET(A_month!$AW$5,(A8)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A8-1),0,12,2))))","v":19140},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A8-1),0,12,2))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A8-1),0,12,1)))))","v":89700},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A8-1),0,12,4)))))","v":1200},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A8-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B8=\" \",W7=\" \"),\" \",IF(W7=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A8,0,1,1)+OFFSET(A_month!$AP$4,12*A8,0,1,1)<=0,IF(B8<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A8,0,1,1)+OFFSET(A_month!$AP$4,12*A8,0,1,1),AV_rounding*2),0))))","v":263990},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A8,0,1,1)+OFFSET(A_month!$AR$4,12*A8,0,1,1),0))))","v":263990},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A8,0,1,1),0))))","v":5763990},8.1442478881775832E-2]
[5,44,100000,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",D8+SUM(OFFSET(A_month!$K$5,12*(A9-1),0,12,1)))))","v":500000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A9-1),0,12,1)))))","v":10000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",F8+SUM(OFFSET(A_month!$L$5,12*(A9-1),0,12,1)))))","v":50000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(OR(W9=\" \",W9=\"******\"),\" \",IF(D9>0,(SUM(OFFSET(A_month!$Q$5,12*(A9-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A9-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A9-1),0,12,1)),\" \"))","v":0.8},458040,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A9-1),0,12,2)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A9-1),0,12,3)))))","v":20300},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",OFFSET(A_month!$AW$5,(A9)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A9-1),0,12,2))))","v":20460},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A9-1),0,12,2))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A9-1),0,12,1)))))","v":89700},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A9-1),0,12,4)))))","v":1200},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A9-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B9=\" \",W8=\" \"),\" \",IF(W8=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A9,0,1,1)+OFFSET(A_month!$AP$4,12*A9,0,1,1)<=0,IF(B9<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A9,0,1,1)+OFFSET(A_month!$AP$4,12*A9,0,1,1),AV_rounding*2),0))))","v":342291},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A9,0,1,1)+OFFSET(A_month!$AR$4,12*A9,0,1,1),0))))","v":342291},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A9,0,1,1),0))))","v":5842291},6.28120517337587E-2]
[6,45,100000,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",D9+SUM(OFFSET(A_month!$K$5,12*(A10-1),0,12,1)))))","v":600000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A10-1),0,12,1)))))","v":10000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",F9+SUM(OFFSET(A_month!$L$5,12*(A10-1),0,12,1)))))","v":60000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(OR(W10=\" \",W10=\"******\"),\" \",IF(D10>0,(SUM(OFFSET(A_month!$Q$5,12*(A10-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A10-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A10-1),0,12,1)),\" \"))","v":1},596060,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A10-1),0,12,2)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A10-1),0,12,3)))))","v":300},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",OFFSET(A_month!$AW$5,(A10)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A10-1),0,12,1)))))","v":20000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A10-1),0,12,2))))","v":22440},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A10-1),0,12,2))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A10-1),0,12,1)))))","v":109700},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A10-1),0,12,4)))))","v":1200},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A10-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B10=\" \",W9=\" \"),\" \",IF(W9=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A10,0,1,1)+OFFSET(A_month!$AP$4,12*A10,0,1,1)<=0,IF(B10<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A10,0,1,1)+OFFSET(A_month!$AP$4,12*A10,0,1,1),AV_rounding*2),0))))","v":462128},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A10,0,1,1)+OFFSET(A_month!$AR$4,12*A10,0,1,1),0))))","v":462128},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A10,0,1,1),0))))","v":5962128},3.2458539625385176E-3]
[7,46,100000,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",D10+SUM(OFFSET(A_month!$K$5,12*(A11-1),0,12,1)))))","v":700000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A11-1),0,12,1)))))","v":10000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",F10+SUM(OFFSET(A_month!$L$5,12*(A11-1),0,12,1)))))","v":70000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(OR(W11=\" \",W11=\"******\"),\" \",IF(D11>0,(SUM(OFFSET(A_month!$Q$5,12*(A11-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A11-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A11-1),0,12,1)),\" \"))","v":1},694080,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A11-1),0,12,2)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A11-1),0,12,3)))))","v":300},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",OFFSET(A_month!$AW$5,(A11)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A11-1),0,12,1)))))","v":20000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A11-1),0,12,2))))","v":24420},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A11-1),0,12,2))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A11-1),0,12,1)))))","v":109700},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A11-1),0,12,4)))))","v":1200},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A11-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B11=\" \",W10=\" \"),\" \",IF(W10=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A11,0,1,1)+OFFSET(A_month!$AP$4,12*A11,0,1,1)<=0,IF(B11<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A11,0,1,1)+OFFSET(A_month!$AP$4,12*A11,0,1,1),AV_rounding*2),0))))","v":583548},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A11,0,1,1)+OFFSET(A_month!$AR$4,12*A11,0,1,1),0))))","v":583548},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A11,0,1,1),0))))","v":6083548},2.5704826338193258E-3]
[8,47,100000,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",D11+SUM(OFFSET(A_month!$K$5,12*(A12-1),0,12,1)))))","v":800000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A12-1),0,12,1)))))","v":10000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",F11+SUM(OFFSET(A_month!$L$5,12*(A12-1),0,12,1)))))","v":80000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(OR(W12=\" \",W12=\"******\"),\" \",IF(D12>0,(SUM(OFFSET(A_month!$Q$5,12*(A12-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A12-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A12-1),0,12,1)),\" \"))","v":1},792100,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A12-1),0,12,2)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A12-1),0,12,3)))))","v":300},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",OFFSET(A_month!$AW$5,(A12)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A12-1),0,12,1)))))","v":20000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A12-1),0,12,2))))","v":26400},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A12-1),0,12,2))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A12-1),0,12,1)))))","v":109700},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A12-1),0,12,4)))))","v":1200},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A12-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B12=\" \",W11=\" \"),\" \",IF(W11=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A12,0,1,1)+OFFSET(A_month!$AP$4,12*A12,0,1,1)<=0,IF(B12<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A12,0,1,1)+OFFSET(A_month!$AP$4,12*A12,0,1,1),AV_rounding*2),0))))","v":706599},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A12,0,1,1)+OFFSET(A_month!$AR$4,12*A12,0,1,1),0))))","v":706599},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A12,0,1,1),0))))","v":6206599},2.122844781835242E-3]
[9,48,100000,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",D12+SUM(OFFSET(A_month!$K$5,12*(A13-1),0,12,1)))))","v":900000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A13-1),0,12,1)))))","v":10000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",F12+SUM(OFFSET(A_month!$L$5,12*(A13-1),0,12,1)))))","v":90000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(OR(W13=\" \",W13=\"******\"),\" \",IF(D13>0,(SUM(OFFSET(A_month!$Q$5,12*(A13-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A13-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A13-1),0,12,1)),\" \"))","v":1},900120,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A13-1),0,12,2)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A13-1),0,12,3)))))","v":300},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",OFFSET(A_month!$AW$5,(A13)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A13-1),0,12,1)))))","v":30000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A13-1),0,12,2))))","v":28380},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A13-1),0,12,2))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A13-1),0,12,1)))))","v":109700},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A13-1),0,12,4)))))","v":1200},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A13-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B13=\" \",W12=\" \"),\" \",IF(W12=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A13,0,1,1)+OFFSET(A_month!$AP$4,12*A13,0,1,1)<=0,IF(B13<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A13,0,1,1)+OFFSET(A_month!$AP$4,12*A13,0,1,1),AV_rounding*2),0))))","v":841630},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A13,0,1,1)+OFFSET(A_month!$AR$4,12*A13,0,1,1),0))))","v":841630},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A13,0,1,1),0))))","v":6341630},1.782255860651355E-3]
[10,49,100000,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",D13+SUM(OFFSET(A_month!$K$5,12*(A14-1),0,12,1)))))","v":1000000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A14-1),0,12,1)))))","v":10000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",F13+SUM(OFFSET(A_month!$L$5,12*(A14-1),0,12,1)))))","v":100000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(OR(W14=\" \",W14=\"******\"),\" \",IF(D14>0,(SUM(OFFSET(A_month!$Q$5,12*(A14-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A14-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A14-1),0,12,1)),\" \"))","v":1},1017480,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A14-1),0,12,2)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A14-1),0,12,3)))))","v":300},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",OFFSET(A_month!$AW$5,(A14)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A14-1),0,12,1)))))","v":50000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A14-1),0,12,2))))","v":31020},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A14-1),0,12,2))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A14-1),0,12,1)))))","v":109700},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A14-1),0,12,4)))))","v":1200},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A14-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B14=\" \",W13=\" \"),\" \",IF(W13=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A14,0,1,1)+OFFSET(A_month!$AP$4,12*A14,0,1,1)<=0,IF(B14<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A14,0,1,1)+OFFSET(A_month!$AP$4,12*A14,0,1,1),AV_rounding*2),0))))","v":998628},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A14,0,1,1)+OFFSET(A_month!$AR$4,12*A14,0,1,1),0))))","v":998628},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A14,0,1,1),0))))","v":6498628},1.5020608274552685E-3]
[11,50,100000,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",D14+SUM(OFFSET(A_month!$K$5,12*(A15-1),0,12,1)))))","v":1100000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A15-1),0,12,1)))))","v":10000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",F14+SUM(OFFSET(A_month!$L$5,12*(A15-1),0,12,1)))))","v":110000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(OR(W15=\" \",W15=\"******\"),\" \",IF(D15>0,(SUM(OFFSET(A_month!$Q$5,12*(A15-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A15-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A15-1),0,12,1)),\" \"))","v":1},1065500,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A15-1),0,12,2)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A15-1),0,12,3)))))","v":300},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",OFFSET(A_month!$AW$5,(A15)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A15-1),0,12,2))))","v":33000},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A15-1),0,12,2))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A15-1),0,12,1)))))","v":109700},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A15-1),0,12,4)))))","v":1200},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A15-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B15=\" \",W14=\" \"),\" \",IF(W14=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A15,0,1,1)+OFFSET(A_month!$AP$4,12*A15,0,1,1)<=0,IF(B15<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A15,0,1,1)+OFFSET(A_month!$AP$4,12*A15,0,1,1),AV_rounding*2),0))))","v":1106825},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A15,0,1,1)+OFFSET(A_month!$AR$4,12*A15,0,1,1),0))))","v":1106825},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A15,0,1,1),0))))","v":6606825},1.3552277912045716E-3]
[12,51,100000,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",D15+SUM(OFFSET(A_month!$K$5,12*(A16-1),0,12,1)))))","v":1200000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A16-1),0,12,1)))))","v":10000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",F15+SUM(OFFSET(A_month!$L$5,12*(A16-1),0,12,1)))))","v":120000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(OR(W16=\" \",W16=\"******\"),\" \",IF(D16>0,(SUM(OFFSET(A_month!$Q$5,12*(A16-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A16-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A16-1),0,12,1)),\" \"))","v":1},1162200,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A16-1),0,12,2)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A16-1),0,12,3)))))","v":300},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",OFFSET(A_month!$AW$5,(A16)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A16-1),0,12,2))))","v":36300},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A16-1),0,12,2))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A16-1),0,12,1)))))","v":109700},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A16-1),0,12,4)))))","v":1200},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A16-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B16=\" \",W15=\" \"),\" \",IF(W15=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A16,0,1,1)+OFFSET(A_month!$AP$4,12*A16,0,1,1)<=0,IF(B16<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A16,0,1,1)+OFFSET(A_month!$AP$4,12*A16,0,1,1),AV_rounding*2),0))))","v":1214914},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A16,0,1,1)+OFFSET(A_month!$AR$4,12*A16,0,1,1),0))))","v":1214914},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A16,0,1,1),0))))","v":6714914},1.2346552924733768E-3]
[13,52,100000,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",D16+SUM(OFFSET(A_month!$K$5,12*(A17-1),0,12,1)))))","v":1300000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A17-1),0,12,1)))))","v":10000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",F16+SUM(OFFSET(A_month!$L$5,12*(A17-1),0,12,1)))))","v":130000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(OR(W17=\" \",W17=\"******\"),\" \",IF(D17>0,(SUM(OFFSET(A_month!$Q$5,12*(A17-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A17-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A17-1),0,12,1)),\" \"))","v":1},1259560,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A17-1),0,12,2)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A17-1),0,12,3)))))","v":300},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",OFFSET(A_month!$AW$5,(A17)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A17-1),0,12,2))))","v":38940},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A17-1),0,12,2))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A17-1),0,12,1)))))","v":109700},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A17-1),0,12,4)))))","v":1200},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A17-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B17=\" \",W16=\" \"),\" \",IF(W16=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A17,0,1,1)+OFFSET(A_month!$AP$4,12*A17,0,1,1)<=0,IF(B17<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A17,0,1,1)+OFFSET(A_month!$AP$4,12*A17,0,1,1),AV_rounding*2),0))))","v":1323563},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A17,0,1,1)+OFFSET(A_month!$AR$4,12*A17,0,1,1),0))))","v":1323563},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A17,0,1,1),0))))","v":6823563},1.1333045725817358E-3]
[14,53,100000,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",D17+SUM(OFFSET(A_month!$K$5,12*(A18-1),0,12,1)))))","v":1400000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A18-1),0,12,1)))))","v":10000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",F17+SUM(OFFSET(A_month!$L$5,12*(A18-1),0,12,1)))))","v":140000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(OR(W18=\" \",W18=\"******\"),\" \",IF(D18>0,(SUM(OFFSET(A_month!$Q$5,12*(A18-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A18-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A18-1),0,12,1)),\" \"))","v":1},1356260,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A18-1),0,12,2)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A18-1),0,12,3)))))","v":300},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",OFFSET(A_month!$AW$5,(A18)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A18-1),0,12,2))))","v":42240},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A18-1),0,12,2))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A18-1),0,12,1)))))","v":109700},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A18-1),0,12,4)))))","v":1200},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A18-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B18=\" \",W17=\" \"),\" \",IF(W17=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A18,0,1,1)+OFFSET(A_month!$AP$4,12*A18,0,1,1)<=0,IF(B18<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A18,0,1,1)+OFFSET(A_month!$AP$4,12*A18,0,1,1),AV_rounding*2),0))))","v":1432118},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A18,0,1,1)+OFFSET(A_month!$AR$4,12*A18,0,1,1),0))))","v":1432118},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A18,0,1,1),0))))","v":6932118},1.0473997254416187E-3]
[15,54,100000,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",D18+SUM(OFFSET(A_month!$K$5,12*(A19-1),0,12,1)))))","v":1500000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A19-1),0,12,1)))))","v":10000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",F18+SUM(OFFSET(A_month!$L$5,12*(A19-1),0,12,1)))))","v":150000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(OR(W19=\" \",W19=\"******\"),\" \",IF(D19>0,(SUM(OFFSET(A_month!$Q$5,12*(A19-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A19-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A19-1),0,12,1)),\" \"))","v":1},1452300,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A19-1),0,12,2)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A19-1),0,12,3)))))","v":300},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",OFFSET(A_month!$AW$5,(A19)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A19-1),0,12,2))))","v":46200},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A19-1),0,12,2))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A19-1),0,12,1)))))","v":109700},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A19-1),0,12,4)))))","v":1200},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A19-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B19=\" \",W18=\" \"),\" \",IF(W18=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A19,0,1,1)+OFFSET(A_month!$AP$4,12*A19,0,1,1)<=0,IF(B19<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A19,0,1,1)+OFFSET(A_month!$AP$4,12*A19,0,1,1),AV_rounding*2),0))))","v":1539906},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A19,0,1,1)+OFFSET(A_month!$AR$4,12*A19,0,1,1),0))))","v":1539906},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A19,0,1,1),0))))","v":7039906},9.7408543118865701E-4]
[16,55,100000,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",D19+SUM(OFFSET(A_month!$K$5,12*(A20-1),0,12,1)))))","v":1600000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A20-1),0,12,1)))))","v":10000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",F19+SUM(OFFSET(A_month!$L$5,12*(A20-1),0,12,1)))))","v":160000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(OR(W20=\" \",W20=\"******\"),\" \",IF(D20>0,(SUM(OFFSET(A_month!$Q$5,12*(A20-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A20-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A20-1),0,12,1)),\" \"))","v":1},1548340,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A20-1),0,12,2)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A20-1),0,12,3)))))","v":300},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",OFFSET(A_month!$AW$5,(A20)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A20-1),0,12,2))))","v":50160},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A20-1),0,12,2))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A20-1),0,12,1)))))","v":109700},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A20-1),0,12,4)))))","v":1200},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A20-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B20=\" \",W19=\" \"),\" \",IF(W19=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A20,0,1,1)+OFFSET(A_month!$AP$4,12*A20,0,1,1)<=0,IF(B20<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A20,0,1,1)+OFFSET(A_month!$AP$4,12*A20,0,1,1),AV_rounding*2),0))))","v":1646904},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A20,0,1,1)+OFFSET(A_month!$AR$4,12*A20,0,1,1),0))))","v":1646904},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A20,0,1,1),0))))","v":7146904},9.1079990090497075E-4]
[17,56,100000,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",D20+SUM(OFFSET(A_month!$K$5,12*(A21-1),0,12,1)))))","v":1700000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A21-1),0,12,1)))))","v":10000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",F20+SUM(OFFSET(A_month!$L$5,12*(A21-1),0,12,1)))))","v":170000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(OR(W21=\" \",W21=\"******\"),\" \",IF(D21>0,(SUM(OFFSET(A_month!$Q$5,12*(A21-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A21-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A21-1),0,12,1)),\" \"))","v":1},1643720,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A21-1),0,12,2)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A21-1),0,12,3)))))","v":300},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",OFFSET(A_month!$AW$5,(A21)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A21-1),0,12,2))))","v":54780},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A21-1),0,12,2))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A21-1),0,12,1)))))","v":109700},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A21-1),0,12,4)))))","v":1200},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A21-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B21=\" \",W20=\" \"),\" \",IF(W20=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A21,0,1,1)+OFFSET(A_month!$AP$4,12*A21,0,1,1)<=0,IF(B21<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A21,0,1,1)+OFFSET(A_month!$AP$4,12*A21,0,1,1),AV_rounding*2),0))))","v":1752416},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A21,0,1,1)+OFFSET(A_month!$AR$4,12*A21,0,1,1),0))))","v":1752416},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A21,0,1,1),0))))","v":7252416},8.5596114164673224E-4]
[18,57,100000,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",D21+SUM(OFFSET(A_month!$K$5,12*(A22-1),0,12,1)))))","v":1800000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A22-1),0,12,1)))))","v":10000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",F21+SUM(OFFSET(A_month!$L$5,12*(A22-1),0,12,1)))))","v":180000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(OR(W22=\" \",W22=\"******\"),\" \",IF(D22>0,(SUM(OFFSET(A_month!$Q$5,12*(A22-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A22-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A22-1),0,12,1)),\" \"))","v":1},1739100,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A22-1),0,12,2)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A22-1),0,12,3)))))","v":300},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",OFFSET(A_month!$AW$5,(A22)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A22-1),0,12,2))))","v":59400},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A22-1),0,12,2))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A22-1),0,12,1)))))","v":109700},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A22-1),0,12,4)))))","v":1200},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A22-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B22=\" \",W21=\" \"),\" \",IF(W21=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A22,0,1,1)+OFFSET(A_month!$AP$4,12*A22,0,1,1)<=0,IF(B22<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A22,0,1,1)+OFFSET(A_month!$AP$4,12*A22,0,1,1),AV_rounding*2),0))))","v":1856399},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A22,0,1,1)+OFFSET(A_month!$AR$4,12*A22,0,1,1),0))))","v":1856399},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A22,0,1,1),0))))","v":7356399},8.0801594915748181E-4]
[19,58,100000,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",D22+SUM(OFFSET(A_month!$K$5,12*(A23-1),0,12,1)))))","v":1900000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A23-1),0,12,1)))))","v":10000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",F22+SUM(OFFSET(A_month!$L$5,12*(A23-1),0,12,1)))))","v":190000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(OR(W23=\" \",W23=\"******\"),\" \",IF(D23>0,(SUM(OFFSET(A_month!$Q$5,12*(A23-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A23-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A23-1),0,12,1)),\" \"))","v":1},1833160,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A23-1),0,12,2)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A23-1),0,12,3)))))","v":300},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",OFFSET(A_month!$AW$5,(A23)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A23-1),0,12,2))))","v":65340},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A23-1),0,12,2))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A23-1),0,12,1)))))","v":109700},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A23-1),0,12,4)))))","v":1200},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A23-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B23=\" \",W22=\" \"),\" \",IF(W22=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A23,0,1,1)+OFFSET(A_month!$AP$4,12*A23,0,1,1)<=0,IF(B23<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A23,0,1,1)+OFFSET(A_month!$AP$4,12*A23,0,1,1),AV_rounding*2),0))))","v":1957466},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A23,0,1,1)+OFFSET(A_month!$AR$4,12*A23,0,1,1),0))))","v":1957466},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A23,0,1,1),0))))","v":7457466},7.6629683478538066E-4]
[20,59,100000,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",D23+SUM(OFFSET(A_month!$K$5,12*(A24-1),0,12,1)))))","v":2000000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A24-1),0,12,1)))))","v":10000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",F23+SUM(OFFSET(A_month!$L$5,12*(A24-1),0,12,1)))))","v":200000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(OR(W24=\" \",W24=\"******\"),\" \",IF(D24>0,(SUM(OFFSET(A_month!$Q$5,12*(A24-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A24-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A24-1),0,12,1)),\" \"))","v":1},1927220,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A24-1),0,12,2)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A24-1),0,12,3)))))","v":300},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",OFFSET(A_month!$AW$5,(A24)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A24-1),0,12,2))))","v":71280},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A24-1),0,12,2))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A24-1),0,12,1)))))","v":109700},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A24-1),0,12,4)))))","v":1200},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A24-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B24=\" \",W23=\" \"),\" \",IF(W23=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A24,0,1,1)+OFFSET(A_month!$AP$4,12*A24,0,1,1)<=0,IF(B24<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A24,0,1,1)+OFFSET(A_month!$AP$4,12*A24,0,1,1),AV_rounding*2),0))))","v":2055528},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A24,0,1,1)+OFFSET(A_month!$AR$4,12*A24,0,1,1),0))))","v":2055528},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A24,0,1,1),0))))","v":7555528},7.2973951218373095E-4]
[21,60,100000,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",D24+SUM(OFFSET(A_month!$K$5,12*(A25-1),0,12,1)))))","v":2100000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A25-1),0,12,1)))))","v":10000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",F24+SUM(OFFSET(A_month!$L$5,12*(A25-1),0,12,1)))))","v":210000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(OR(W25=\" \",W25=\"******\"),\" \",IF(D25>0,(SUM(OFFSET(A_month!$Q$5,12*(A25-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A25-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A25-1),0,12,1)),\" \"))","v":1},2020620,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A25-1),0,12,2)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A25-1),0,12,3)))))","v":300},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",OFFSET(A_month!$AW$5,(A25)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A25-1),0,12,2))))","v":77880},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A25-1),0,12,2))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A25-1),0,12,1)))))","v":109700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A25-1),0,12,4)))))","v":1200},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A25-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B25=\" \",W24=\" \"),\" \",IF(W24=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A25,0,1,1)+OFFSET(A_month!$AP$4,12*A25,0,1,1)<=0,IF(B25<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A25,0,1,1)+OFFSET(A_month!$AP$4,12*A25,0,1,1),AV_rounding*2),0))))","v":2149826},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A25,0,1,1)+OFFSET(A_month!$AR$4,12*A25,0,1,1),0))))","v":2149826},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A25,0,1,1),0))))","v":7649826},6.9773088612752848E-4]
[22,61,100000,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",D25+SUM(OFFSET(A_month!$K$5,12*(A26-1),0,12,1)))))","v":2200000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A26-1),0,12,1)))))","v":10000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",F25+SUM(OFFSET(A_month!$L$5,12*(A26-1),0,12,1)))))","v":220000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(OR(W26=\" \",W26=\"******\"),\" \",IF(D26>0,(SUM(OFFSET(A_month!$Q$5,12*(A26-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A26-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A26-1),0,12,1)),\" \"))","v":1},2113360,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A26-1),0,12,2)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A26-1),0,12,3)))))","v":300},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",OFFSET(A_month!$AW$5,(A26)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A26-1),0,12,2))))","v":85140},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A26-1),0,12,2))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A26-1),0,12,1)))))","v":109700},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A26-1),0,12,4)))))","v":1200},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A26-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B26=\" \",W25=\" \"),\" \",IF(W25=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A26,0,1,1)+OFFSET(A_month!$AP$4,12*A26,0,1,1)<=0,IF(B26<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A26,0,1,1)+OFFSET(A_month!$AP$4,12*A26,0,1,1),AV_rounding*2),0))))","v":2239575},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A26,0,1,1)+OFFSET(A_month!$AR$4,12*A26,0,1,1),0))))","v":2239575},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A26,0,1,1),0))))","v":7739575},6.6976993402766149E-4]
[23,62,100000,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",D26+SUM(OFFSET(A_month!$K$5,12*(A27-1),0,12,1)))))","v":2300000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A27-1),0,12,1)))))","v":10000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",F26+SUM(OFFSET(A_month!$L$5,12*(A27-1),0,12,1)))))","v":230000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(OR(W27=\" \",W27=\"******\"),\" \",IF(D27>0,(SUM(OFFSET(A_month!$Q$5,12*(A27-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A27-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A27-1),0,12,1)),\" \"))","v":1},2205440,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A27-1),0,12,2)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A27-1),0,12,3)))))","v":300},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",OFFSET(A_month!$AW$5,(A27)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A27-1),0,12,2))))","v":93060},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A27-1),0,12,2))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A27-1),0,12,1)))))","v":109700},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A27-1),0,12,4)))))","v":1200},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A27-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B27=\" \",W26=\" \"),\" \",IF(W26=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A27,0,1,1)+OFFSET(A_month!$AP$4,12*A27,0,1,1)<=0,IF(B27<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A27,0,1,1)+OFFSET(A_month!$AP$4,12*A27,0,1,1),AV_rounding*2),0))))","v":2323969},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A27,0,1,1)+OFFSET(A_month!$AR$4,12*A27,0,1,1),0))))","v":2323969},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A27,0,1,1),0))))","v":7823969},6.4544750812080536E-4]
[24,63,100000,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",D27+SUM(OFFSET(A_month!$K$5,12*(A28-1),0,12,1)))))","v":2400000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A28-1),0,12,1)))))","v":10000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",F27+SUM(OFFSET(A_month!$L$5,12*(A28-1),0,12,1)))))","v":240000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(OR(W28=\" \",W28=\"******\"),\" \",IF(D28>0,(SUM(OFFSET(A_month!$Q$5,12*(A28-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A28-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A28-1),0,12,1)),\" \"))","v":1},2296860,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A28-1),0,12,2)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A28-1),0,12,3)))))","v":300},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",OFFSET(A_month!$AW$5,(A28)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A28-1),0,12,2))))","v":101640},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A28-1),0,12,2))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A28-1),0,12,1)))))","v":109700},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A28-1),0,12,4)))))","v":1200},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A28-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B28=\" \",W27=\" \"),\" \",IF(W27=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A28,0,1,1)+OFFSET(A_month!$AP$4,12*A28,0,1,1)<=0,IF(B28<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A28,0,1,1)+OFFSET(A_month!$AP$4,12*A28,0,1,1),AV_rounding*2),0))))","v":2402175},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A28,0,1,1)+OFFSET(A_month!$AR$4,12*A28,0,1,1),0))))","v":2402175},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A28,0,1,1),0))))","v":7902175},6.24434106590902E-4]
[25,64,100000,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",D28+SUM(OFFSET(A_month!$K$5,12*(A29-1),0,12,1)))))","v":2500000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A29-1),0,12,1)))))","v":10000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",F28+SUM(OFFSET(A_month!$L$5,12*(A29-1),0,12,1)))))","v":250000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(OR(W29=\" \",W29=\"******\"),\" \",IF(D29>0,(SUM(OFFSET(A_month!$Q$5,12*(A29-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A29-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A29-1),0,12,1)),\" \"))","v":1},2386960,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A29-1),0,12,2)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A29-1),0,12,3)))))","v":300},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",OFFSET(A_month!$AW$5,(A29)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A29-1),0,12,2))))","v":111540},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A29-1),0,12,2))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A29-1),0,12,1)))))","v":109700},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A29-1),0,12,4)))))","v":1200},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A29-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B29=\" \",W28=\" \"),\" \",IF(W28=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A29,0,1,1)+OFFSET(A_month!$AP$4,12*A29,0,1,1)<=0,IF(B29<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A29,0,1,1)+OFFSET(A_month!$AP$4,12*A29,0,1,1),AV_rounding*2),0))))","v":2472668},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A29,0,1,1)+OFFSET(A_month!$AR$4,12*A29,0,1,1),0))))","v":2472668},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A29,0,1,1),0))))","v":7972668},6.0663218838922172E-4]
[26,65,100000,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",D29+SUM(OFFSET(A_month!$K$5,12*(A30-1),0,12,1)))))","v":2600000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A30-1),0,12,1)))))","v":10000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",F29+SUM(OFFSET(A_month!$L$5,12*(A30-1),0,12,1)))))","v":260000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(OR(W30=\" \",W30=\"******\"),\" \",IF(D30>0,(SUM(OFFSET(A_month!$Q$5,12*(A30-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A30-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A30-1),0,12,1)),\" \"))","v":1},2476400,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A30-1),0,12,2)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A30-1),0,12,3)))))","v":300},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",OFFSET(A_month!$AW$5,(A30)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A30-1),0,12,2))))","v":122100},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A30-1),0,12,2))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A30-1),0,12,1)))))","v":109700},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A30-1),0,12,4)))))","v":1200},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A30-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B30=\" \",W29=\" \"),\" \",IF(W29=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A30,0,1,1)+OFFSET(A_month!$AP$4,12*A30,0,1,1)<=0,IF(B30<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A30,0,1,1)+OFFSET(A_month!$AP$4,12*A30,0,1,1),AV_rounding*2),0))))","v":2534544},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A30,0,1,1)+OFFSET(A_month!$AR$4,12*A30,0,1,1),0))))","v":2534544},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A30,0,1,1),0))))","v":8034544},5.9182243433138269E-4]
[27,66,100000,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",D30+SUM(OFFSET(A_month!$K$5,12*(A31-1),0,12,1)))))","v":2700000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A31-1),0,12,1)))))","v":10000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",F30+SUM(OFFSET(A_month!$L$5,12*(A31-1),0,12,1)))))","v":270000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(OR(W31=\" \",W31=\"******\"),\" \",IF(D31>0,(SUM(OFFSET(A_month!$Q$5,12*(A31-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A31-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A31-1),0,12,1)),\" \"))","v":1},2565180,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A31-1),0,12,2)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A31-1),0,12,3)))))","v":300},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",OFFSET(A_month!$AW$5,(A31)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A31-1),0,12,2))))","v":133320},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A31-1),0,12,2))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A31-1),0,12,1)))))","v":109700},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A31-1),0,12,4)))))","v":1200},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A31-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B31=\" \",W30=\" \"),\" \",IF(W30=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A31,0,1,1)+OFFSET(A_month!$AP$4,12*A31,0,1,1)<=0,IF(B31<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A31,0,1,1)+OFFSET(A_month!$AP$4,12*A31,0,1,1),AV_rounding*2),0))))","v":2586875},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A31,0,1,1)+OFFSET(A_month!$AR$4,12*A31,0,1,1),0))))","v":2586875},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A31,0,1,1),0))))","v":8086875},5.7985020536361438E-4]
[28,67,100000,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",D31+SUM(OFFSET(A_month!$K$5,12*(A32-1),0,12,1)))))","v":2800000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A32-1),0,12,1)))))","v":10000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",F31+SUM(OFFSET(A_month!$L$5,12*(A32-1),0,12,1)))))","v":280000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(OR(W32=\" \",W32=\"******\"),\" \",IF(D32>0,(SUM(OFFSET(A_month!$Q$5,12*(A32-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A32-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A32-1),0,12,1)),\" \"))","v":1},2653840,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A32-1),0,12,2)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A32-1),0,12,3)))))","v":300},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",OFFSET(A_month!$AW$5,(A32)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A32-1),0,12,2))))","v":145860},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A32-1),0,12,2))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A32-1),0,12,1)))))","v":109700},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A32-1),0,12,4)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A32-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B32=\" \",W31=\" \"),\" \",IF(W31=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A32,0,1,1)+OFFSET(A_month!$AP$4,12*A32,0,1,1)<=0,IF(B32<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A32,0,1,1)+OFFSET(A_month!$AP$4,12*A32,0,1,1),AV_rounding*2),0))))","v":2629253},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A32,0,1,1)+OFFSET(A_month!$AR$4,12*A32,0,1,1),0))))","v":2629253},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A32,0,1,1),0))))","v":8129253},1.1410084917655319E-4]
[29,68,100000,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",D32+SUM(OFFSET(A_month!$K$5,12*(A33-1),0,12,1)))))","v":2900000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A33-1),0,12,1)))))","v":10000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",F32+SUM(OFFSET(A_month!$L$5,12*(A33-1),0,12,1)))))","v":290000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(OR(W33=\" \",W33=\"******\"),\" \",IF(D33>0,(SUM(OFFSET(A_month!$Q$5,12*(A33-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A33-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A33-1),0,12,1)),\" \"))","v":1},2739980,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A33-1),0,12,2)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A33-1),0,12,3)))))","v":300},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",OFFSET(A_month!$AW$5,(A33)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A33-1),0,12,2))))","v":159720},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A33-1),0,12,2))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A33-1),0,12,1)))))","v":109700},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A33-1),0,12,4)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A33-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B33=\" \",W32=\" \"),\" \",IF(W32=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A33,0,1,1)+OFFSET(A_month!$AP$4,12*A33,0,1,1)<=0,IF(B33<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A33,0,1,1)+OFFSET(A_month!$AP$4,12*A33,0,1,1),AV_rounding*2),0))))","v":2658818},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A33,0,1,1)+OFFSET(A_month!$AR$4,12*A33,0,1,1),0))))","v":2658818},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A33,0,1,1),0))))","v":8158818},1.1283209305789264E-4]
[30,69,100000,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",D33+SUM(OFFSET(A_month!$K$5,12*(A34-1),0,12,1)))))","v":3000000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A34-1),0,12,1)))))","v":10000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",F33+SUM(OFFSET(A_month!$L$5,12*(A34-1),0,12,1)))))","v":300000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(OR(W34=\" \",W34=\"******\"),\" \",IF(D34>0,(SUM(OFFSET(A_month!$Q$5,12*(A34-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A34-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A34-1),0,12,1)),\" \"))","v":1},2825460,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A34-1),0,12,2)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A34-1),0,12,3)))))","v":300},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",OFFSET(A_month!$AW$5,(A34)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A34-1),0,12,2))))","v":174240},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A34-1),0,12,2))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A34-1),0,12,1)))))","v":109700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A34-1),0,12,4)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A34-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B34=\" \",W33=\" \"),\" \",IF(W33=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A34,0,1,1)+OFFSET(A_month!$AP$4,12*A34,0,1,1)<=0,IF(B34<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A34,0,1,1)+OFFSET(A_month!$AP$4,12*A34,0,1,1),AV_rounding*2),0))))","v":2674515},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A34,0,1,1)+OFFSET(A_month!$AR$4,12*A34,0,1,1),0))))","v":2674515},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A34,0,1,1),0))))","v":8174515},1.1216987005120555E-4]
[31,70,0,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",D34+SUM(OFFSET(A_month!$K$5,12*(A35-1),0,12,1)))))","v":3000000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",F34+SUM(OFFSET(A_month!$L$5,12*(A35-1),0,12,1)))))","v":300000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(OR(W35=\" \",W35=\"******\"),\" \",IF(D35>0,(SUM(OFFSET(A_month!$Q$5,12*(A35-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A35-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A35-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2809260,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A35-1),0,12,2)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A35-1),0,12,3)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",OFFSET(A_month!$AW$5,(A35)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A35-1),0,12,2))))","v":190740},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A35-1),0,12,2))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A35-1),0,12,4)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A35-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B35=\" \",W34=\" \"),\" \",IF(W34=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A35,0,1,1)+OFFSET(A_month!$AP$4,12*A35,0,1,1)<=0,IF(B35<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A35,0,1,1)+OFFSET(A_month!$AP$4,12*A35,0,1,1),AV_rounding*2),0))))","v":2560925},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A35,0,1,1)+OFFSET(A_month!$AR$4,12*A35,0,1,1),0))))","v":2560925},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A35,0,1,1),0))))","v":8060925},0]
[32,71,0,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",D35+SUM(OFFSET(A_month!$K$5,12*(A36-1),0,12,1)))))","v":3000000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",F35+SUM(OFFSET(A_month!$L$5,12*(A36-1),0,12,1)))))","v":300000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(OR(W36=\" \",W36=\"******\"),\" \",IF(D36>0,(SUM(OFFSET(A_month!$Q$5,12*(A36-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A36-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A36-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2791440,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A36-1),0,12,2)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A36-1),0,12,3)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",OFFSET(A_month!$AW$5,(A36)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A36-1),0,12,2))))","v":208560},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A36-1),0,12,2))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A36-1),0,12,4)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A36-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B36=\" \",W35=\" \"),\" \",IF(W35=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A36,0,1,1)+OFFSET(A_month!$AP$4,12*A36,0,1,1)<=0,IF(B36<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A36,0,1,1)+OFFSET(A_month!$AP$4,12*A36,0,1,1),AV_rounding*2),0))))","v":2425819},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A36,0,1,1)+OFFSET(A_month!$AR$4,12*A36,0,1,1),0))))","v":2425819},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A36,0,1,1),0))))","v":7925819},0]
[33,{"$f":"IF(Age_Insured+A37-1<99,Age_Insured+A37-1,\"\")","v":72},0,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",D36+SUM(OFFSET(A_month!$K$5,12*(A37-1),0,12,1)))))","v":3000000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",F36+SUM(OFFSET(A_month!$L$5,12*(A37-1),0,12,1)))))","v":300000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(OR(W37=\" \",W37=\"******\"),\" \",IF(D37>0,(SUM(OFFSET(A_month!$Q$5,12*(A37-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A37-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A37-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2771640,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A37-1),0,12,2)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A37-1),0,12,3)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",OFFSET(A_month!$AW$5,(A37)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A37-1),0,12,2))))","v":228360},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A37-1),0,12,2))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A37-1),0,12,4)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A37-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B37=\" \",W36=\" \"),\" \",IF(W36=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A37,0,1,1)+OFFSET(A_month!$AP$4,12*A37,0,1,1)<=0,IF(B37<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A37,0,1,1)+OFFSET(A_month!$AP$4,12*A37,0,1,1),AV_rounding*2),0))))","v":2266539},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A37,0,1,1)+OFFSET(A_month!$AR$4,12*A37,0,1,1),0))))","v":2266539},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A37,0,1,1),0))))","v":7766539},0]
[34,73,0,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",D37+SUM(OFFSET(A_month!$K$5,12*(A38-1),0,12,1)))))","v":3000000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",F37+SUM(OFFSET(A_month!$L$5,12*(A38-1),0,12,1)))))","v":300000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(OR(W38=\" \",W38=\"******\"),\" \",IF(D38>0,(SUM(OFFSET(A_month!$Q$5,12*(A38-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A38-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A38-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2749860,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A38-1),0,12,2)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A38-1),0,12,3)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",OFFSET(A_month!$AW$5,(A38)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A38-1),0,12,2))))","v":250140},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A38-1),0,12,2))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A38-1),0,12,4)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A38-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B38=\" \",W37=\" \"),\" \",IF(W37=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A38,0,1,1)+OFFSET(A_month!$AP$4,12*A38,0,1,1)<=0,IF(B38<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A38,0,1,1)+OFFSET(A_month!$AP$4,12*A38,0,1,1),AV_rounding*2),0))))","v":2080349},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A38,0,1,1)+OFFSET(A_month!$AR$4,12*A38,0,1,1),0))))","v":2080349},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A38,0,1,1),0))))","v":7580349},0]
[35,74,0,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",D38+SUM(OFFSET(A_month!$K$5,12*(A39-1),0,12,1)))))","v":3000000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",F38+SUM(OFFSET(A_month!$L$5,12*(A39-1),0,12,1)))))","v":300000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(OR(W39=\" \",W39=\"******\"),\" \",IF(D39>0,(SUM(OFFSET(A_month!$Q$5,12*(A39-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A39-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A39-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2726760,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A39-1),0,12,2)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A39-1),0,12,3)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",OFFSET(A_month!$AW$5,(A39)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A39-1),0,12,2))))","v":273240},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A39-1),0,12,2))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A39-1),0,12,4)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A39-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B39=\" \",W38=\" \"),\" \",IF(W38=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A39,0,1,1)+OFFSET(A_month!$AP$4,12*A39,0,1,1)<=0,IF(B39<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A39,0,1,1)+OFFSET(A_month!$AP$4,12*A39,0,1,1),AV_rounding*2),0))))","v":1865099},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A39,0,1,1)+OFFSET(A_month!$AR$4,12*A39,0,1,1),0))))","v":1865099},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A39,0,1,1),0))))","v":7365099},0]
[36,75,0,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",D39+SUM(OFFSET(A_month!$K$5,12*(A40-1),0,12,1)))))","v":3000000},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",F39+SUM(OFFSET(A_month!$L$5,12*(A40-1),0,12,1)))))","v":300000},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(OR(W40=\" \",W40=\"******\"),\" \",IF(D40>0,(SUM(OFFSET(A_month!$Q$5,12*(A40-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A40-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A40-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2701020,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A40-1),0,12,2)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A40-1),0,12,3)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",OFFSET(A_month!$AW$5,(A40)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A40-1),0,12,2))))","v":298980},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A40-1),0,12,2))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A40-1),0,12,1)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A40-1),0,12,4)))))","v":0},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A40-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B40=\" \",W39=\" \"),\" \",IF(W39=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A40,0,1,1)+OFFSET(A_month!$AP$4,12*A40,0,1,1)<=0,IF(B40<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A40,0,1,1)+OFFSET(A_month!$AP$4,12*A40,0,1,1),AV_rounding*2),0))))","v":1617236},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A40,0,1,1)+OFFSET(A_month!$AR$4,12*A40,0,1,1),0))))","v":1617236},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A40,0,1,1),0))))","v":7117236},0]
[37,76,0,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",D40+SUM(OFFSET(A_month!$K$5,12*(A41-1),0,12,1)))))","v":3000000},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",F40+SUM(OFFSET(A_month!$L$5,12*(A41-1),0,12,1)))))","v":300000},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(OR(W41=\" \",W41=\"******\"),\" \",IF(D41>0,(SUM(OFFSET(A_month!$Q$5,12*(A41-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A41-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A41-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2673300,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A41-1),0,12,2)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A41-1),0,12,3)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",OFFSET(A_month!$AW$5,(A41)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A41-1),0,12,2))))","v":326700},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A41-1),0,12,2))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A41-1),0,12,1)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A41-1),0,12,4)))))","v":0},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A41-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B41=\" \",W40=\" \"),\" \",IF(W40=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A41,0,1,1)+OFFSET(A_month!$AP$4,12*A41,0,1,1)<=0,IF(B41<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A41,0,1,1)+OFFSET(A_month!$AP$4,12*A41,0,1,1),AV_rounding*2),0))))","v":1333768},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A41,0,1,1)+OFFSET(A_month!$AR$4,12*A41,0,1,1),0))))","v":1333768},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A41,0,1,1),0))))","v":6833768},0]
[38,77,0,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",D41+SUM(OFFSET(A_month!$K$5,12*(A42-1),0,12,1)))))","v":3000000},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",F41+SUM(OFFSET(A_month!$L$5,12*(A42-1),0,12,1)))))","v":300000},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(OR(W42=\" \",W42=\"******\"),\" \",IF(D42>0,(SUM(OFFSET(A_month!$Q$5,12*(A42-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A42-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A42-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2642280,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A42-1),0,12,2)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A42-1),0,12,3)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",OFFSET(A_month!$AW$5,(A42)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A42-1),0,12,2))))","v":357720},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A42-1),0,12,2))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A42-1),0,12,1)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A42-1),0,12,4)))))","v":0},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A42-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B42=\" \",W41=\" \"),\" \",IF(W41=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A42,0,1,1)+OFFSET(A_month!$AP$4,12*A42,0,1,1)<=0,IF(B42<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A42,0,1,1)+OFFSET(A_month!$AP$4,12*A42,0,1,1),AV_rounding*2),0))))","v":1010274},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A42,0,1,1)+OFFSET(A_month!$AR$4,12*A42,0,1,1),0))))","v":1010274},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A42,0,1,1),0))))","v":6510274},0]
[39,78,0,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",D42+SUM(OFFSET(A_month!$K$5,12*(A43-1),0,12,1)))))","v":3000000},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",F42+SUM(OFFSET(A_month!$L$5,12*(A43-1),0,12,1)))))","v":300000},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(OR(W43=\" \",W43=\"******\"),\" \",IF(D43>0,(SUM(OFFSET(A_month!$Q$5,12*(A43-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A43-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A43-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2609280,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A43-1),0,12,2)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A43-1),0,12,3)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",OFFSET(A_month!$AW$5,(A43)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A43-1),0,12,2))))","v":390720},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A43-1),0,12,2))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A43-1),0,12,1)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A43-1),0,12,4)))))","v":0},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A43-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B43=\" \",W42=\" \"),\" \",IF(W42=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A43,0,1,1)+OFFSET(A_month!$AP$4,12*A43,0,1,1)<=0,IF(B43<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A43,0,1,1)+OFFSET(A_month!$AP$4,12*A43,0,1,1),AV_rounding*2),0))))","v":643542},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A43,0,1,1)+OFFSET(A_month!$AR$4,12*A43,0,1,1),0))))","v":643542},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A43,0,1,1),0))))","v":6143542},0]
[40,79,0,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",D43+SUM(OFFSET(A_month!$K$5,12*(A44-1),0,12,1)))))","v":3000000},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",F43+SUM(OFFSET(A_month!$L$5,12*(A44-1),0,12,1)))))","v":300000},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(OR(W44=\" \",W44=\"******\"),\" \",IF(D44>0,(SUM(OFFSET(A_month!$Q$5,12*(A44-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A44-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A44-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2572980,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A44-1),0,12,2)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A44-1),0,12,3)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",OFFSET(A_month!$AW$5,(A44)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A44-1),0,12,2))))","v":427020},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A44-1),0,12,2))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A44-1),0,12,1)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A44-1),0,12,4)))))","v":0},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A44-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B44=\" \",W43=\" \"),\" \",IF(W43=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A44,0,1,1)+OFFSET(A_month!$AP$4,12*A44,0,1,1)<=0,IF(B44<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A44,0,1,1)+OFFSET(A_month!$AP$4,12*A44,0,1,1),AV_rounding*2),0))))","v":228920},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A44,0,1,1)+OFFSET(A_month!$AR$4,12*A44,0,1,1),0))))","v":228920},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A44,0,1,1),0))))","v":5728920},0]
[41,80," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",D44+SUM(OFFSET(A_month!$K$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",F44+SUM(OFFSET(A_month!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W45=\" \",W45=\"******\"),\" \",IF(D45>0,(SUM(OFFSET(A_month!$Q$5,12*(A45-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A45-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A45-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A45-1),0,12,2)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A45-1),0,12,3)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",OFFSET(A_month!$AW$5,(A45)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A45-1),0,12,4)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A45-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B45=\" \",W44=\" \"),\" \",IF(W44=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A45,0,1,1)+OFFSET(A_month!$AP$4,12*A45,0,1,1)<=0,IF(B45<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A45,0,1,1)+OFFSET(A_month!$AP$4,12*A45,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A45,0,1,1)+OFFSET(A_month!$AR$4,12*A45,0,1,1),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A45,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[42,81," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",D45+SUM(OFFSET(A_month!$K$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",F45+SUM(OFFSET(A_month!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W46=\" \",W46=\"******\"),\" \",IF(D46>0,(SUM(OFFSET(A_month!$Q$5,12*(A46-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A46-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A46-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A46-1),0,12,2)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A46-1),0,12,3)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",OFFSET(A_month!$AW$5,(A46)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A46-1),0,12,4)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A46-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B46=\" \",W45=\" \"),\" \",IF(W45=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A46,0,1,1)+OFFSET(A_month!$AP$4,12*A46,0,1,1)<=0,IF(B46<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A46,0,1,1)+OFFSET(A_month!$AP$4,12*A46,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A46,0,1,1)+OFFSET(A_month!$AR$4,12*A46,0,1,1),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A46,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[43,82," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",D46+SUM(OFFSET(A_month!$K$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",F46+SUM(OFFSET(A_month!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W47=\" \",W47=\"******\"),\" \",IF(D47>0,(SUM(OFFSET(A_month!$Q$5,12*(A47-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A47-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A47-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A47-1),0,12,2)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A47-1),0,12,3)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",OFFSET(A_month!$AW$5,(A47)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A47-1),0,12,4)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A47-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B47=\" \",W46=\" \"),\" \",IF(W46=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A47,0,1,1)+OFFSET(A_month!$AP$4,12*A47,0,1,1)<=0,IF(B47<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A47,0,1,1)+OFFSET(A_month!$AP$4,12*A47,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A47,0,1,1)+OFFSET(A_month!$AR$4,12*A47,0,1,1),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A47,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[44,83," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",D47+SUM(OFFSET(A_month!$K$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",F47+SUM(OFFSET(A_month!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W48=\" \",W48=\"******\"),\" \",IF(D48>0,(SUM(OFFSET(A_month!$Q$5,12*(A48-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A48-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A48-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A48-1),0,12,2)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A48-1),0,12,3)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",OFFSET(A_month!$AW$5,(A48)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A48-1),0,12,4)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A48-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B48=\" \",W47=\" \"),\" \",IF(W47=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A48,0,1,1)+OFFSET(A_month!$AP$4,12*A48,0,1,1)<=0,IF(B48<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A48,0,1,1)+OFFSET(A_month!$AP$4,12*A48,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A48,0,1,1)+OFFSET(A_month!$AR$4,12*A48,0,1,1),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A48,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[45,84," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",D48+SUM(OFFSET(A_month!$K$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",F48+SUM(OFFSET(A_month!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W49=\" \",W49=\"******\"),\" \",IF(D49>0,(SUM(OFFSET(A_month!$Q$5,12*(A49-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A49-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A49-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A49-1),0,12,2)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A49-1),0,12,3)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",OFFSET(A_month!$AW$5,(A49)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A49-1),0,12,4)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A49-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B49=\" \",W48=\" \"),\" \",IF(W48=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A49,0,1,1)+OFFSET(A_month!$AP$4,12*A49,0,1,1)<=0,IF(B49<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A49,0,1,1)+OFFSET(A_month!$AP$4,12*A49,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A49,0,1,1)+OFFSET(A_month!$AR$4,12*A49,0,1,1),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A49,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[46,85," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",D49+SUM(OFFSET(A_month!$K$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",F49+SUM(OFFSET(A_month!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W50=\" \",W50=\"******\"),\" \",IF(D50>0,(SUM(OFFSET(A_month!$Q$5,12*(A50-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A50-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A50-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A50-1),0,12,2)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A50-1),0,12,3)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",OFFSET(A_month!$AW$5,(A50)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A50-1),0,12,4)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A50-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B50=\" \",W49=\" \"),\" \",IF(W49=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A50,0,1,1)+OFFSET(A_month!$AP$4,12*A50,0,1,1)<=0,IF(B50<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A50,0,1,1)+OFFSET(A_month!$AP$4,12*A50,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A50,0,1,1)+OFFSET(A_month!$AR$4,12*A50,0,1,1),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A50,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[47,86," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",D50+SUM(OFFSET(A_month!$K$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",F50+SUM(OFFSET(A_month!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W51=\" \",W51=\"******\"),\" \",IF(D51>0,(SUM(OFFSET(A_month!$Q$5,12*(A51-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A51-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A51-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A51-1),0,12,2)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A51-1),0,12,3)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",OFFSET(A_month!$AW$5,(A51)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A51-1),0,12,4)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A51-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B51=\" \",W50=\" \"),\" \",IF(W50=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A51,0,1,1)+OFFSET(A_month!$AP$4,12*A51,0,1,1)<=0,IF(B51<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A51,0,1,1)+OFFSET(A_month!$AP$4,12*A51,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A51,0,1,1)+OFFSET(A_month!$AR$4,12*A51,0,1,1),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A51,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[48,87," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",D51+SUM(OFFSET(A_month!$K$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",F51+SUM(OFFSET(A_month!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W52=\" \",W52=\"******\"),\" \",IF(D52>0,(SUM(OFFSET(A_month!$Q$5,12*(A52-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A52-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A52-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A52-1),0,12,2)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A52-1),0,12,3)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",OFFSET(A_month!$AW$5,(A52)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A52-1),0,12,4)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A52-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B52=\" \",W51=\" \"),\" \",IF(W51=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A52,0,1,1)+OFFSET(A_month!$AP$4,12*A52,0,1,1)<=0,IF(B52<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A52,0,1,1)+OFFSET(A_month!$AP$4,12*A52,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A52,0,1,1)+OFFSET(A_month!$AR$4,12*A52,0,1,1),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A52,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[49,88," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",D52+SUM(OFFSET(A_month!$K$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",F52+SUM(OFFSET(A_month!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W53=\" \",W53=\"******\"),\" \",IF(D53>0,(SUM(OFFSET(A_month!$Q$5,12*(A53-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A53-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A53-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A53-1),0,12,2)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A53-1),0,12,3)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",OFFSET(A_month!$AW$5,(A53)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A53-1),0,12,4)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A53-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B53=\" \",W52=\" \"),\" \",IF(W52=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A53,0,1,1)+OFFSET(A_month!$AP$4,12*A53,0,1,1)<=0,IF(B53<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A53,0,1,1)+OFFSET(A_month!$AP$4,12*A53,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A53,0,1,1)+OFFSET(A_month!$AR$4,12*A53,0,1,1),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A53,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[50,89," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",D53+SUM(OFFSET(A_month!$K$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",F53+SUM(OFFSET(A_month!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W54=\" \",W54=\"******\"),\" \",IF(D54>0,(SUM(OFFSET(A_month!$Q$5,12*(A54-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A54-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A54-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A54-1),0,12,2)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A54-1),0,12,3)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",OFFSET(A_month!$AW$5,(A54)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A54-1),0,12,4)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A54-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B54=\" \",W53=\" \"),\" \",IF(W53=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A54,0,1,1)+OFFSET(A_month!$AP$4,12*A54,0,1,1)<=0,IF(B54<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A54,0,1,1)+OFFSET(A_month!$AP$4,12*A54,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A54,0,1,1)+OFFSET(A_month!$AR$4,12*A54,0,1,1),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A54,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[51,90," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",D54+SUM(OFFSET(A_month!$K$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",F54+SUM(OFFSET(A_month!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W55=\" \",W55=\"******\"),\" \",IF(D55>0,(SUM(OFFSET(A_month!$Q$5,12*(A55-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A55-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A55-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A55-1),0,12,2)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A55-1),0,12,3)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",OFFSET(A_month!$AW$5,(A55)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A55-1),0,12,4)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A55-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B55=\" \",W54=\" \"),\" \",IF(W54=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A55,0,1,1)+OFFSET(A_month!$AP$4,12*A55,0,1,1)<=0,IF(B55<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A55,0,1,1)+OFFSET(A_month!$AP$4,12*A55,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A55,0,1,1)+OFFSET(A_month!$AR$4,12*A55,0,1,1),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A55,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[52,91," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",D55+SUM(OFFSET(A_month!$K$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",F55+SUM(OFFSET(A_month!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W56=\" \",W56=\"******\"),\" \",IF(D56>0,(SUM(OFFSET(A_month!$Q$5,12*(A56-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A56-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A56-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A56-1),0,12,2)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A56-1),0,12,3)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",OFFSET(A_month!$AW$5,(A56)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A56-1),0,12,4)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A56-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B56=\" \",W55=\" \"),\" \",IF(W55=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A56,0,1,1)+OFFSET(A_month!$AP$4,12*A56,0,1,1)<=0,IF(B56<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A56,0,1,1)+OFFSET(A_month!$AP$4,12*A56,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A56,0,1,1)+OFFSET(A_month!$AR$4,12*A56,0,1,1),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A56,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[53,92," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",D56+SUM(OFFSET(A_month!$K$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",F56+SUM(OFFSET(A_month!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W57=\" \",W57=\"******\"),\" \",IF(D57>0,(SUM(OFFSET(A_month!$Q$5,12*(A57-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A57-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A57-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A57-1),0,12,2)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A57-1),0,12,3)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",OFFSET(A_month!$AW$5,(A57)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A57-1),0,12,4)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A57-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B57=\" \",W56=\" \"),\" \",IF(W56=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A57,0,1,1)+OFFSET(A_month!$AP$4,12*A57,0,1,1)<=0,IF(B57<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A57,0,1,1)+OFFSET(A_month!$AP$4,12*A57,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A57,0,1,1)+OFFSET(A_month!$AR$4,12*A57,0,1,1),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A57,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[54,93," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",D57+SUM(OFFSET(A_month!$K$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",F57+SUM(OFFSET(A_month!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W58=\" \",W58=\"******\"),\" \",IF(D58>0,(SUM(OFFSET(A_month!$Q$5,12*(A58-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A58-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A58-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A58-1),0,12,2)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A58-1),0,12,3)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",OFFSET(A_month!$AW$5,(A58)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A58-1),0,12,4)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A58-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B58=\" \",W57=\" \"),\" \",IF(W57=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A58,0,1,1)+OFFSET(A_month!$AP$4,12*A58,0,1,1)<=0,IF(B58<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A58,0,1,1)+OFFSET(A_month!$AP$4,12*A58,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A58,0,1,1)+OFFSET(A_month!$AR$4,12*A58,0,1,1),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A58,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[55,94," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",D58+SUM(OFFSET(A_month!$K$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",F58+SUM(OFFSET(A_month!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W59=\" \",W59=\"******\"),\" \",IF(D59>0,(SUM(OFFSET(A_month!$Q$5,12*(A59-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A59-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A59-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A59-1),0,12,2)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A59-1),0,12,3)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",OFFSET(A_month!$AW$5,(A59)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A59-1),0,12,4)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A59-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B59=\" \",W58=\" \"),\" \",IF(W58=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A59,0,1,1)+OFFSET(A_month!$AP$4,12*A59,0,1,1)<=0,IF(B59<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A59,0,1,1)+OFFSET(A_month!$AP$4,12*A59,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A59,0,1,1)+OFFSET(A_month!$AR$4,12*A59,0,1,1),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A59,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[56,95," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",D59+SUM(OFFSET(A_month!$K$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",F59+SUM(OFFSET(A_month!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W60=\" \",W60=\"******\"),\" \",IF(D60>0,(SUM(OFFSET(A_month!$Q$5,12*(A60-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A60-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A60-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A60-1),0,12,2)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A60-1),0,12,3)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",OFFSET(A_month!$AW$5,(A60)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A60-1),0,12,4)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A60-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B60=\" \",W59=\" \"),\" \",IF(W59=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A60,0,1,1)+OFFSET(A_month!$AP$4,12*A60,0,1,1)<=0,IF(B60<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A60,0,1,1)+OFFSET(A_month!$AP$4,12*A60,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A60,0,1,1)+OFFSET(A_month!$AR$4,12*A60,0,1,1),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A60,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[57,96," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",D60+SUM(OFFSET(A_month!$K$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",F60+SUM(OFFSET(A_month!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W61=\" \",W61=\"******\"),\" \",IF(D61>0,(SUM(OFFSET(A_month!$Q$5,12*(A61-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A61-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A61-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A61-1),0,12,2)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A61-1),0,12,3)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",OFFSET(A_month!$AW$5,(A61)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A61-1),0,12,4)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A61-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B61=\" \",W60=\" \"),\" \",IF(W60=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A61,0,1,1)+OFFSET(A_month!$AP$4,12*A61,0,1,1)<=0,IF(B61<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A61,0,1,1)+OFFSET(A_month!$AP$4,12*A61,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A61,0,1,1)+OFFSET(A_month!$AR$4,12*A61,0,1,1),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A61,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[58,97," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",D61+SUM(OFFSET(A_month!$K$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",F61+SUM(OFFSET(A_month!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W62=\" \",W62=\"******\"),\" \",IF(D62>0,(SUM(OFFSET(A_month!$Q$5,12*(A62-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A62-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A62-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A62-1),0,12,2)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A62-1),0,12,3)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",OFFSET(A_month!$AW$5,(A62)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A62-1),0,12,4)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A62-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B62=\" \",W61=\" \"),\" \",IF(W61=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A62,0,1,1)+OFFSET(A_month!$AP$4,12*A62,0,1,1)<=0,IF(B62<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A62,0,1,1)+OFFSET(A_month!$AP$4,12*A62,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A62,0,1,1)+OFFSET(A_month!$AR$4,12*A62,0,1,1),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A62,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[59,98," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",D62+SUM(OFFSET(A_month!$K$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",F62+SUM(OFFSET(A_month!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W63=\" \",W63=\"******\"),\" \",IF(D63>0,(SUM(OFFSET(A_month!$Q$5,12*(A63-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A63-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A63-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A63-1),0,12,2)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A63-1),0,12,3)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",OFFSET(A_month!$AW$5,(A63)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A63-1),0,12,4)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A63-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B63=\" \",W62=\" \"),\" \",IF(W62=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A63,0,1,1)+OFFSET(A_month!$AP$4,12*A63,0,1,1)<=0,IF(B63<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A63,0,1,1)+OFFSET(A_month!$AP$4,12*A63,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A63,0,1,1)+OFFSET(A_month!$AR$4,12*A63,0,1,1),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A63,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[60,"","",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",D63+SUM(OFFSET(A_month!$K$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",F63+SUM(OFFSET(A_month!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(OR(W64=\" \",W64=\"******\"),\" \",IF(D64>0,(SUM(OFFSET(A_month!$Q$5,12*(A64-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A64-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A64-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A64-1),0,12,2)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A64-1),0,12,3)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",OFFSET(A_month!$AW$5,(A64)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A64-1),0,12,4)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A64-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B64=\" \",W63=\" \"),\" \",IF(W63=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A64,0,1,1)+OFFSET(A_month!$AP$4,12*A64,0,1,1)<=0,IF(B64<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A64,0,1,1)+OFFSET(A_month!$AP$4,12*A64,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A64,0,1,1)+OFFSET(A_month!$AR$4,12*A64,0,1,1),0))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A64,0,1,1),0))))","v":""},""]
[61,"","",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",D64+SUM(OFFSET(A_month!$K$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",F64+SUM(OFFSET(A_month!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(OR(W65=\" \",W65=\"******\"),\" \",IF(D65>0,(SUM(OFFSET(A_month!$Q$5,12*(A65-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A65-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A65-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A65-1),0,12,2)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A65-1),0,12,3)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",OFFSET(A_month!$AW$5,(A65)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A65-1),0,12,4)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A65-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B65=\" \",W64=\" \"),\" \",IF(W64=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A65,0,1,1)+OFFSET(A_month!$AP$4,12*A65,0,1,1)<=0,IF(B65<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A65,0,1,1)+OFFSET(A_month!$AP$4,12*A65,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A65,0,1,1)+OFFSET(A_month!$AR$4,12*A65,0,1,1),0))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A65,0,1,1),0))))","v":""},""]
[62,"","",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",D65+SUM(OFFSET(A_month!$K$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",F65+SUM(OFFSET(A_month!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(OR(W66=\" \",W66=\"******\"),\" \",IF(D66>0,(SUM(OFFSET(A_month!$Q$5,12*(A66-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A66-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A66-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A66-1),0,12,2)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A66-1),0,12,3)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",OFFSET(A_month!$AW$5,(A66)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A66-1),0,12,4)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A66-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B66=\" \",W65=\" \"),\" \",IF(W65=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A66,0,1,1)+OFFSET(A_month!$AP$4,12*A66,0,1,1)<=0,IF(B66<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A66,0,1,1)+OFFSET(A_month!$AP$4,12*A66,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A66,0,1,1)+OFFSET(A_month!$AR$4,12*A66,0,1,1),0))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A66,0,1,1),0))))","v":""},""]
[63,"","",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",D66+SUM(OFFSET(A_month!$K$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",F66+SUM(OFFSET(A_month!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(OR(W67=\" \",W67=\"******\"),\" \",IF(D67>0,(SUM(OFFSET(A_month!$Q$5,12*(A67-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A67-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A67-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A67-1),0,12,2)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A67-1),0,12,3)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",OFFSET(A_month!$AW$5,(A67)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A67-1),0,12,4)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A67-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B67=\" \",W66=\" \"),\" \",IF(W66=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A67,0,1,1)+OFFSET(A_month!$AP$4,12*A67,0,1,1)<=0,IF(B67<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A67,0,1,1)+OFFSET(A_month!$AP$4,12*A67,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A67,0,1,1)+OFFSET(A_month!$AR$4,12*A67,0,1,1),0))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A67,0,1,1),0))))","v":""},""]
[64,"","",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",D67+SUM(OFFSET(A_month!$K$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",F67+SUM(OFFSET(A_month!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(OR(W68=\" \",W68=\"******\"),\" \",IF(D68>0,(SUM(OFFSET(A_month!$Q$5,12*(A68-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A68-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A68-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A68-1),0,12,2)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A68-1),0,12,3)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",OFFSET(A_month!$AW$5,(A68)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A68-1),0,12,4)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A68-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B68=\" \",W67=\" \"),\" \",IF(W67=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A68,0,1,1)+OFFSET(A_month!$AP$4,12*A68,0,1,1)<=0,IF(B68<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A68,0,1,1)+OFFSET(A_month!$AP$4,12*A68,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A68,0,1,1)+OFFSET(A_month!$AR$4,12*A68,0,1,1),0))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A68,0,1,1),0))))","v":""},""]
[65,{"$f":"IF(Age_Insured+A69-1<99,Age_Insured+A69-1,\"\")","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",D68+SUM(OFFSET(A_month!$K$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",F68+SUM(OFFSET(A_month!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(OR(W69=\" \",W69=\"******\"),\" \",IF(D69>0,(SUM(OFFSET(A_month!$Q$5,12*(A69-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A69-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A69-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A69-1),0,12,2)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A69-1),0,12,3)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",OFFSET(A_month!$AW$5,(A69)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A69-1),0,12,4)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A69-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B69=\" \",W68=\" \"),\" \",IF(W68=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A69,0,1,1)+OFFSET(A_month!$AP$4,12*A69,0,1,1)<=0,IF(B69<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A69,0,1,1)+OFFSET(A_month!$AP$4,12*A69,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A69,0,1,1)+OFFSET(A_month!$AR$4,12*A69,0,1,1),0))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A69,0,1,1),0))))","v":""},""]
[66,"",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",IF(A70=1,D70,D70-D69))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",D69+SUM(OFFSET(A_month!$K$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",F69+SUM(OFFSET(A_month!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(OR(W70=\" \",W70=\"******\"),\" \",IF(D70>0,(SUM(OFFSET(A_month!$Q$5,12*(A70-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A70-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A70-1),0,12,1)),\" \"))","v":" "},{"$f":"IF(OR(W70=\" \",W70=\"******\")=TRUE,\" \",IF(D70+N70-K70-Q70-R70-T70<0,\" \",D70+N70-K70-Q70-R70-T70))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A70-1),0,12,2)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A70-1),0,12,3)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",OFFSET(A_month!$AW$5,(A70)*12-1,0,1,1))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",L70/10000)))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A70-1),0,12,4)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(X70=\" \",\" \",IF(A70=1,U70,V68+U70))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(B70=\" \",W69=\" \"),\" \",IF(W69=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A70,0,1,1)+OFFSET(A_month!$AP$4,12*A70,0,1,1)<=0,IF(B70<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A70,0,1,1)+OFFSET(A_month!$AP$4,12*A70,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A70,0,1,1)+OFFSET(A_month!$AR$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",(T70+K70)/W70)","v":""}]
[{"$f":"A70+1","v":67},"","",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",D70+SUM(OFFSET(A_month!$K$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",F70+SUM(OFFSET(A_month!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(OR(W71=\" \",W71=\"******\"),\" \",IF(D71>0,(SUM(OFFSET(A_month!$Q$5,12*(A71-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A71-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A71-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A71-1),0,12,2)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A71-1),0,12,3)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",OFFSET(A_month!$AW$5,(A71)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A71-1),0,12,4)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A71-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B71=\" \",W70=\" \"),\" \",IF(W70=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A71,0,1,1)+OFFSET(A_month!$AP$4,12*A71,0,1,1)<=0,IF(B71<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A71,0,1,1)+OFFSET(A_month!$AP$4,12*A71,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A71,0,1,1)+OFFSET(A_month!$AR$4,12*A71,0,1,1),0))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A71,0,1,1),0))))","v":""},""]
[68,"","",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",D71+SUM(OFFSET(A_month!$K$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",F71+SUM(OFFSET(A_month!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(OR(W72=\" \",W72=\"******\"),\" \",IF(D72>0,(SUM(OFFSET(A_month!$Q$5,12*(A72-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A72-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A72-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A72-1),0,12,2)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A72-1),0,12,3)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",OFFSET(A_month!$AW$5,(A72)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A72-1),0,12,4)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A72-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B72=\" \",W71=\" \"),\" \",IF(W71=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A72,0,1,1)+OFFSET(A_month!$AP$4,12*A72,0,1,1)<=0,IF(B72<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A72,0,1,1)+OFFSET(A_month!$AP$4,12*A72,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A72,0,1,1)+OFFSET(A_month!$AR$4,12*A72,0,1,1),0))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A72,0,1,1),0))))","v":""},""]
[69,"","",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",D72+SUM(OFFSET(A_month!$K$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",F72+SUM(OFFSET(A_month!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(OR(W73=\" \",W73=\"******\"),\" \",IF(D73>0,(SUM(OFFSET(A_month!$Q$5,12*(A73-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A73-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A73-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A73-1),0,12,2)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A73-1),0,12,3)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",OFFSET(A_month!$AW$5,(A73)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A73-1),0,12,4)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A73-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B73=\" \",W72=\" \"),\" \",IF(W72=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A73,0,1,1)+OFFSET(A_month!$AP$4,12*A73,0,1,1)<=0,IF(B73<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A73,0,1,1)+OFFSET(A_month!$AP$4,12*A73,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A73,0,1,1)+OFFSET(A_month!$AR$4,12*A73,0,1,1),0))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A73,0,1,1),0))))","v":""},""]
[70,"","",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",D73+SUM(OFFSET(A_month!$K$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",F73+SUM(OFFSET(A_month!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(OR(W74=\" \",W74=\"******\"),\" \",IF(D74>0,(SUM(OFFSET(A_month!$Q$5,12*(A74-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A74-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A74-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A74-1),0,12,2)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A74-1),0,12,3)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",OFFSET(A_month!$AW$5,(A74)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A74-1),0,12,4)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A74-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B74=\" \",W73=\" \"),\" \",IF(W73=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A74,0,1,1)+OFFSET(A_month!$AP$4,12*A74,0,1,1)<=0,IF(B74<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A74,0,1,1)+OFFSET(A_month!$AP$4,12*A74,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A74,0,1,1)+OFFSET(A_month!$AR$4,12*A74,0,1,1),0))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A74,0,1,1),0))))","v":""},""]
[71,"","",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",D74+SUM(OFFSET(A_month!$K$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",F74+SUM(OFFSET(A_month!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(OR(W75=\" \",W75=\"******\"),\" \",IF(D75>0,(SUM(OFFSET(A_month!$Q$5,12*(A75-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A75-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A75-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A75-1),0,12,2)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A75-1),0,12,3)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",OFFSET(A_month!$AW$5,(A75)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A75-1),0,12,4)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A75-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B75=\" \",W74=\" \"),\" \",IF(W74=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A75,0,1,1)+OFFSET(A_month!$AP$4,12*A75,0,1,1)<=0,IF(B75<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A75,0,1,1)+OFFSET(A_month!$AP$4,12*A75,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A75,0,1,1)+OFFSET(A_month!$AR$4,12*A75,0,1,1),0))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A75,0,1,1),0))))","v":""},""]
[72,"","",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",D75+SUM(OFFSET(A_month!$K$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",F75+SUM(OFFSET(A_month!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(OR(W76=\" \",W76=\"******\"),\" \",IF(D76>0,(SUM(OFFSET(A_month!$Q$5,12*(A76-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A76-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A76-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A76-1),0,12,2)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A76-1),0,12,3)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",OFFSET(A_month!$AW$5,(A76)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A76-1),0,12,4)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A76-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B76=\" \",W75=\" \"),\" \",IF(W75=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A76,0,1,1)+OFFSET(A_month!$AP$4,12*A76,0,1,1)<=0,IF(B76<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A76,0,1,1)+OFFSET(A_month!$AP$4,12*A76,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A76,0,1,1)+OFFSET(A_month!$AR$4,12*A76,0,1,1),0))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A76,0,1,1),0))))","v":""},""]
[73,"","",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",D76+SUM(OFFSET(A_month!$K$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",F76+SUM(OFFSET(A_month!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(OR(W77=\" \",W77=\"******\"),\" \",IF(D77>0,(SUM(OFFSET(A_month!$Q$5,12*(A77-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A77-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A77-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A77-1),0,12,2)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A77-1),0,12,3)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",OFFSET(A_month!$AW$5,(A77)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A77-1),0,12,4)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A77-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B77=\" \",W76=\" \"),\" \",IF(W76=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A77,0,1,1)+OFFSET(A_month!$AP$4,12*A77,0,1,1)<=0,IF(B77<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A77,0,1,1)+OFFSET(A_month!$AP$4,12*A77,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A77,0,1,1)+OFFSET(A_month!$AR$4,12*A77,0,1,1),0))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A77,0,1,1),0))))","v":""},""]
[74,"","",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",D77+SUM(OFFSET(A_month!$K$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",F77+SUM(OFFSET(A_month!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(OR(W78=\" \",W78=\"******\"),\" \",IF(D78>0,(SUM(OFFSET(A_month!$Q$5,12*(A78-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A78-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A78-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A78-1),0,12,2)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A78-1),0,12,3)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",OFFSET(A_month!$AW$5,(A78)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A78-1),0,12,4)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A78-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B78=\" \",W77=\" \"),\" \",IF(W77=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A78,0,1,1)+OFFSET(A_month!$AP$4,12*A78,0,1,1)<=0,IF(B78<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A78,0,1,1)+OFFSET(A_month!$AP$4,12*A78,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A78,0,1,1)+OFFSET(A_month!$AR$4,12*A78,0,1,1),0))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A78,0,1,1),0))))","v":""},""]
[75,"","",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",D78+SUM(OFFSET(A_month!$K$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",F78+SUM(OFFSET(A_month!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(OR(W79=\" \",W79=\"******\"),\" \",IF(D79>0,(SUM(OFFSET(A_month!$Q$5,12*(A79-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A79-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A79-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A79-1),0,12,2)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A79-1),0,12,3)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",OFFSET(A_month!$AW$5,(A79)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A79-1),0,12,4)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A79-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B79=\" \",W78=\" \"),\" \",IF(W78=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A79,0,1,1)+OFFSET(A_month!$AP$4,12*A79,0,1,1)<=0,IF(B79<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A79,0,1,1)+OFFSET(A_month!$AP$4,12*A79,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A79,0,1,1)+OFFSET(A_month!$AR$4,12*A79,0,1,1),0))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A79,0,1,1),0))))","v":""},""]
[76,"","",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",D79+SUM(OFFSET(A_month!$K$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",F79+SUM(OFFSET(A_month!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(OR(W80=\" \",W80=\"******\"),\" \",IF(D80>0,(SUM(OFFSET(A_month!$Q$5,12*(A80-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A80-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A80-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A80-1),0,12,2)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A80-1),0,12,3)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",OFFSET(A_month!$AW$5,(A80)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A80-1),0,12,4)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A80-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B80=\" \",W79=\" \"),\" \",IF(W79=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A80,0,1,1)+OFFSET(A_month!$AP$4,12*A80,0,1,1)<=0,IF(B80<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A80,0,1,1)+OFFSET(A_month!$AP$4,12*A80,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A80,0,1,1)+OFFSET(A_month!$AR$4,12*A80,0,1,1),0))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A80,0,1,1),0))))","v":""},""]
[77,"","",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",D80+SUM(OFFSET(A_month!$K$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",F80+SUM(OFFSET(A_month!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(OR(W81=\" \",W81=\"******\"),\" \",IF(D81>0,(SUM(OFFSET(A_month!$Q$5,12*(A81-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A81-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A81-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A81-1),0,12,2)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A81-1),0,12,3)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",OFFSET(A_month!$AW$5,(A81)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A81-1),0,12,4)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A81-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B81=\" \",W80=\" \"),\" \",IF(W80=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A81,0,1,1)+OFFSET(A_month!$AP$4,12*A81,0,1,1)<=0,IF(B81<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A81,0,1,1)+OFFSET(A_month!$AP$4,12*A81,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A81,0,1,1)+OFFSET(A_month!$AR$4,12*A81,0,1,1),0))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A81,0,1,1),0))))","v":""},""]
[78,"","",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",D81+SUM(OFFSET(A_month!$K$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",F81+SUM(OFFSET(A_month!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(OR(W82=\" \",W82=\"******\"),\" \",IF(D82>0,(SUM(OFFSET(A_month!$Q$5,12*(A82-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A82-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A82-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A82-1),0,12,2)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A82-1),0,12,3)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",OFFSET(A_month!$AW$5,(A82)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A82-1),0,12,4)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A82-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B82=\" \",W81=\" \"),\" \",IF(W81=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A82,0,1,1)+OFFSET(A_month!$AP$4,12*A82,0,1,1)<=0,IF(B82<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A82,0,1,1)+OFFSET(A_month!$AP$4,12*A82,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A82,0,1,1)+OFFSET(A_month!$AR$4,12*A82,0,1,1),0))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A82,0,1,1),0))))","v":""},""]
[79,"","",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",D82+SUM(OFFSET(A_month!$K$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",F82+SUM(OFFSET(A_month!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(OR(W83=\" \",W83=\"******\"),\" \",IF(D83>0,(SUM(OFFSET(A_month!$Q$5,12*(A83-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A83-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A83-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A83-1),0,12,2)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A83-1),0,12,3)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",OFFSET(A_month!$AW$5,(A83)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A83-1),0,12,4)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A83-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B83=\" \",W82=\" \"),\" \",IF(W82=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A83,0,1,1)+OFFSET(A_month!$AP$4,12*A83,0,1,1)<=0,IF(B83<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A83,0,1,1)+OFFSET(A_month!$AP$4,12*A83,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A83,0,1,1)+OFFSET(A_month!$AR$4,12*A83,0,1,1),0))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A83,0,1,1),0))))","v":""},""]
[80,"","",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",D83+SUM(OFFSET(A_month!$K$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",F83+SUM(OFFSET(A_month!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(OR(W84=\" \",W84=\"******\"),\" \",IF(D84>0,(SUM(OFFSET(A_month!$Q$5,12*(A84-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A84-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A84-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A84-1),0,12,2)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A84-1),0,12,3)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",OFFSET(A_month!$AW$5,(A84)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A84-1),0,12,4)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A84-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B84=\" \",W83=\" \"),\" \",IF(W83=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A84,0,1,1)+OFFSET(A_month!$AP$4,12*A84,0,1,1)<=0,IF(B84<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A84,0,1,1)+OFFSET(A_month!$AP$4,12*A84,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A84,0,1,1)+OFFSET(A_month!$AR$4,12*A84,0,1,1),0))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A84,0,1,1),0))))","v":""},""]
[81,"","",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",D84+SUM(OFFSET(A_month!$K$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",F84+SUM(OFFSET(A_month!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(OR(W85=\" \",W85=\"******\"),\" \",IF(D85>0,(SUM(OFFSET(A_month!$Q$5,12*(A85-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A85-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A85-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A85-1),0,12,2)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A85-1),0,12,3)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",OFFSET(A_month!$AW$5,(A85)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A85-1),0,12,4)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A85-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B85=\" \",W84=\" \"),\" \",IF(W84=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A85,0,1,1)+OFFSET(A_month!$AP$4,12*A85,0,1,1)<=0,IF(B85<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A85,0,1,1)+OFFSET(A_month!$AP$4,12*A85,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A85,0,1,1)+OFFSET(A_month!$AR$4,12*A85,0,1,1),0))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A85,0,1,1),0))))","v":""},""]
[82,"","",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",D85+SUM(OFFSET(A_month!$K$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",F85+SUM(OFFSET(A_month!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(OR(W86=\" \",W86=\"******\"),\" \",IF(D86>0,(SUM(OFFSET(A_month!$Q$5,12*(A86-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A86-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A86-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A86-1),0,12,2)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A86-1),0,12,3)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",OFFSET(A_month!$AW$5,(A86)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A86-1),0,12,4)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A86-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B86=\" \",W85=\" \"),\" \",IF(W85=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A86,0,1,1)+OFFSET(A_month!$AP$4,12*A86,0,1,1)<=0,IF(B86<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A86,0,1,1)+OFFSET(A_month!$AP$4,12*A86,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A86,0,1,1)+OFFSET(A_month!$AR$4,12*A86,0,1,1),0))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A86,0,1,1),0))))","v":""},""]
[83,"","",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",D86+SUM(OFFSET(A_month!$K$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",F86+SUM(OFFSET(A_month!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(OR(W87=\" \",W87=\"******\"),\" \",IF(D87>0,(SUM(OFFSET(A_month!$Q$5,12*(A87-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A87-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A87-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A87-1),0,12,2)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A87-1),0,12,3)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",OFFSET(A_month!$AW$5,(A87)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A87-1),0,12,4)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A87-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B87=\" \",W86=\" \"),\" \",IF(W86=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A87,0,1,1)+OFFSET(A_month!$AP$4,12*A87,0,1,1)<=0,IF(B87<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A87,0,1,1)+OFFSET(A_month!$AP$4,12*A87,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A87,0,1,1)+OFFSET(A_month!$AR$4,12*A87,0,1,1),0))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A87,0,1,1),0))))","v":""},""]
[84,"","",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",D87+SUM(OFFSET(A_month!$K$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",F87+SUM(OFFSET(A_month!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(OR(W88=\" \",W88=\"******\"),\" \",IF(D88>0,(SUM(OFFSET(A_month!$Q$5,12*(A88-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A88-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A88-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A88-1),0,12,2)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A88-1),0,12,3)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",OFFSET(A_month!$AW$5,(A88)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A88-1),0,12,4)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A88-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B88=\" \",W87=\" \"),\" \",IF(W87=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A88,0,1,1)+OFFSET(A_month!$AP$4,12*A88,0,1,1)<=0,IF(B88<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A88,0,1,1)+OFFSET(A_month!$AP$4,12*A88,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A88,0,1,1)+OFFSET(A_month!$AR$4,12*A88,0,1,1),0))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A88,0,1,1),0))))","v":""},""]
[85,"","",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",D88+SUM(OFFSET(A_month!$K$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",F88+SUM(OFFSET(A_month!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(OR(W89=\" \",W89=\"******\"),\" \",IF(D89>0,(SUM(OFFSET(A_month!$Q$5,12*(A89-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A89-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A89-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A89-1),0,12,2)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A89-1),0,12,3)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",OFFSET(A_month!$AW$5,(A89)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A89-1),0,12,4)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A89-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B89=\" \",W88=\" \"),\" \",IF(W88=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A89,0,1,1)+OFFSET(A_month!$AP$4,12*A89,0,1,1)<=0,IF(B89<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A89,0,1,1)+OFFSET(A_month!$AP$4,12*A89,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A89,0,1,1)+OFFSET(A_month!$AR$4,12*A89,0,1,1),0))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A89,0,1,1),0))))","v":""},""]
[86,"","",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",D89+SUM(OFFSET(A_month!$K$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",F89+SUM(OFFSET(A_month!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(OR(W90=\" \",W90=\"******\"),\" \",IF(D90>0,(SUM(OFFSET(A_month!$Q$5,12*(A90-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A90-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A90-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A90-1),0,12,2)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A90-1),0,12,3)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",OFFSET(A_month!$AW$5,(A90)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A90-1),0,12,4)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A90-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B90=\" \",W89=\" \"),\" \",IF(W89=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A90,0,1,1)+OFFSET(A_month!$AP$4,12*A90,0,1,1)<=0,IF(B90<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A90,0,1,1)+OFFSET(A_month!$AP$4,12*A90,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A90,0,1,1)+OFFSET(A_month!$AR$4,12*A90,0,1,1),0))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A90,0,1,1),0))))","v":""},""]
[87,"","",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",D90+SUM(OFFSET(A_month!$K$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",F90+SUM(OFFSET(A_month!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(OR(W91=\" \",W91=\"******\"),\" \",IF(D91>0,(SUM(OFFSET(A_month!$Q$5,12*(A91-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A91-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A91-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A91-1),0,12,2)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A91-1),0,12,3)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",OFFSET(A_month!$AW$5,(A91)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A91-1),0,12,4)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A91-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B91=\" \",W90=\" \"),\" \",IF(W90=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A91,0,1,1)+OFFSET(A_month!$AP$4,12*A91,0,1,1)<=0,IF(B91<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A91,0,1,1)+OFFSET(A_month!$AP$4,12*A91,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A91,0,1,1)+OFFSET(A_month!$AR$4,12*A91,0,1,1),0))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A91,0,1,1),0))))","v":""},""]
[88,"","",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",D91+SUM(OFFSET(A_month!$K$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",F91+SUM(OFFSET(A_month!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(OR(W92=\" \",W92=\"******\"),\" \",IF(D92>0,(SUM(OFFSET(A_month!$Q$5,12*(A92-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A92-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A92-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A92-1),0,12,2)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A92-1),0,12,3)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",OFFSET(A_month!$AW$5,(A92)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A92-1),0,12,4)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A92-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B92=\" \",W91=\" \"),\" \",IF(W91=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A92,0,1,1)+OFFSET(A_month!$AP$4,12*A92,0,1,1)<=0,IF(B92<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A92,0,1,1)+OFFSET(A_month!$AP$4,12*A92,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A92,0,1,1)+OFFSET(A_month!$AR$4,12*A92,0,1,1),0))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A92,0,1,1),0))))","v":""},""]
[89,"","",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",D92+SUM(OFFSET(A_month!$K$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",F92+SUM(OFFSET(A_month!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(OR(W93=\" \",W93=\"******\"),\" \",IF(D93>0,(SUM(OFFSET(A_month!$Q$5,12*(A93-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A93-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A93-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A93-1),0,12,2)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A93-1),0,12,3)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",OFFSET(A_month!$AW$5,(A93)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A93-1),0,12,4)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A93-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B93=\" \",W92=\" \"),\" \",IF(W92=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A93,0,1,1)+OFFSET(A_month!$AP$4,12*A93,0,1,1)<=0,IF(B93<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A93,0,1,1)+OFFSET(A_month!$AP$4,12*A93,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A93,0,1,1)+OFFSET(A_month!$AR$4,12*A93,0,1,1),0))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A93,0,1,1),0))))","v":""},""]
[90,"","",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",D93+SUM(OFFSET(A_month!$K$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",F93+SUM(OFFSET(A_month!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(OR(W94=\" \",W94=\"******\"),\" \",IF(D94>0,(SUM(OFFSET(A_month!$Q$5,12*(A94-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A94-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A94-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A94-1),0,12,2)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A94-1),0,12,3)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",OFFSET(A_month!$AW$5,(A94)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A94-1),0,12,4)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A94-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B94=\" \",W93=\" \"),\" \",IF(W93=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A94,0,1,1)+OFFSET(A_month!$AP$4,12*A94,0,1,1)<=0,IF(B94<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A94,0,1,1)+OFFSET(A_month!$AP$4,12*A94,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A94,0,1,1)+OFFSET(A_month!$AR$4,12*A94,0,1,1),0))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A94,0,1,1),0))))","v":""},""]
[91,"","",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",D94+SUM(OFFSET(A_month!$K$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",F94+SUM(OFFSET(A_month!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(OR(W95=\" \",W95=\"******\"),\" \",IF(D95>0,(SUM(OFFSET(A_month!$Q$5,12*(A95-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A95-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A95-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A95-1),0,12,2)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A95-1),0,12,3)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",OFFSET(A_month!$AW$5,(A95)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A95-1),0,12,4)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A95-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B95=\" \",W94=\" \"),\" \",IF(W94=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A95,0,1,1)+OFFSET(A_month!$AP$4,12*A95,0,1,1)<=0,IF(B95<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A95,0,1,1)+OFFSET(A_month!$AP$4,12*A95,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A95,0,1,1)+OFFSET(A_month!$AR$4,12*A95,0,1,1),0))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A95,0,1,1),0))))","v":""},""]
[92,"","",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",D95+SUM(OFFSET(A_month!$K$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",F95+SUM(OFFSET(A_month!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(OR(W96=\" \",W96=\"******\"),\" \",IF(D96>0,(SUM(OFFSET(A_month!$Q$5,12*(A96-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A96-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A96-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A96-1),0,12,2)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A96-1),0,12,3)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",OFFSET(A_month!$AW$5,(A96)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A96-1),0,12,4)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A96-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B96=\" \",W95=\" \"),\" \",IF(W95=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A96,0,1,1)+OFFSET(A_month!$AP$4,12*A96,0,1,1)<=0,IF(B96<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A96,0,1,1)+OFFSET(A_month!$AP$4,12*A96,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A96,0,1,1)+OFFSET(A_month!$AR$4,12*A96,0,1,1),0))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A96,0,1,1),0))))","v":""},""]
[93,"","",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",D96+SUM(OFFSET(A_month!$K$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",F96+SUM(OFFSET(A_month!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(OR(W97=\" \",W97=\"******\"),\" \",IF(D97>0,(SUM(OFFSET(A_month!$Q$5,12*(A97-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A97-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A97-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A97-1),0,12,2)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A97-1),0,12,3)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",OFFSET(A_month!$AW$5,(A97)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A97-1),0,12,4)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A97-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B97=\" \",W96=\" \"),\" \",IF(W96=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A97,0,1,1)+OFFSET(A_month!$AP$4,12*A97,0,1,1)<=0,IF(B97<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A97,0,1,1)+OFFSET(A_month!$AP$4,12*A97,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A97,0,1,1)+OFFSET(A_month!$AR$4,12*A97,0,1,1),0))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A97,0,1,1),0))))","v":""},""]
[94,"","",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",D97+SUM(OFFSET(A_month!$K$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",F97+SUM(OFFSET(A_month!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(OR(W98=\" \",W98=\"******\"),\" \",IF(D98>0,(SUM(OFFSET(A_month!$Q$5,12*(A98-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A98-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A98-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A98-1),0,12,2)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A98-1),0,12,3)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",OFFSET(A_month!$AW$5,(A98)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A98-1),0,12,4)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A98-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B98=\" \",W97=\" \"),\" \",IF(W97=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A98,0,1,1)+OFFSET(A_month!$AP$4,12*A98,0,1,1)<=0,IF(B98<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A98,0,1,1)+OFFSET(A_month!$AP$4,12*A98,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A98,0,1,1)+OFFSET(A_month!$AR$4,12*A98,0,1,1),0))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A98,0,1,1),0))))","v":""},""]
[95,"","",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",D98+SUM(OFFSET(A_month!$K$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",F98+SUM(OFFSET(A_month!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(OR(W99=\" \",W99=\"******\"),\" \",IF(D99>0,(SUM(OFFSET(A_month!$Q$5,12*(A99-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A99-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A99-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A99-1),0,12,2)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A99-1),0,12,3)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",OFFSET(A_month!$AW$5,(A99)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A99-1),0,12,4)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A99-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B99=\" \",W98=\" \"),\" \",IF(W98=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A99,0,1,1)+OFFSET(A_month!$AP$4,12*A99,0,1,1)<=0,IF(B99<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A99,0,1,1)+OFFSET(A_month!$AP$4,12*A99,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A99,0,1,1)+OFFSET(A_month!$AR$4,12*A99,0,1,1),0))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A99,0,1,1),0))))","v":""},""]
[96,"","",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",D99+SUM(OFFSET(A_month!$K$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",F99+SUM(OFFSET(A_month!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(OR(W100=\" \",W100=\"******\"),\" \",IF(D100>0,(SUM(OFFSET(A_month!$Q$5,12*(A100-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A100-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A100-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A100-1),0,12,2)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A100-1),0,12,3)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",OFFSET(A_month!$AW$5,(A100)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A100-1),0,12,4)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A100-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B100=\" \",W99=\" \"),\" \",IF(W99=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A100,0,1,1)+OFFSET(A_month!$AP$4,12*A100,0,1,1)<=0,IF(B100<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A100,0,1,1)+OFFSET(A_month!$AP$4,12*A100,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A100,0,1,1)+OFFSET(A_month!$AR$4,12*A100,0,1,1),0))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A100,0,1,1),0))))","v":""},""]
[97,{"$f":"IF(Age_Insured+A101-1<99,Age_Insured+A101-1,\"\")","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",D100+SUM(OFFSET(A_month!$K$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",F100+SUM(OFFSET(A_month!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(OR(W101=\" \",W101=\"******\"),\" \",IF(D101>0,(SUM(OFFSET(A_month!$Q$5,12*(A101-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A101-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A101-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A101-1),0,12,2)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A101-1),0,12,3)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",OFFSET(A_month!$AW$5,(A101)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A101-1),0,12,4)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A101-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B101=\" \",W100=\" \"),\" \",IF(W100=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A101,0,1,1)+OFFSET(A_month!$AP$4,12*A101,0,1,1)<=0,IF(B101<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A101,0,1,1)+OFFSET(A_month!$AP$4,12*A101,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A101,0,1,1)+OFFSET(A_month!$AR$4,12*A101,0,1,1),0))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A101,0,1,1),0))))","v":""},""]
[98,{"$f":"IF(Age_Insured+A102-1<99,Age_Insured+A102-1,\"\")","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",D101+SUM(OFFSET(A_month!$K$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",F101+SUM(OFFSET(A_month!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(OR(W102=\" \",W102=\"******\"),\" \",IF(D102>0,(SUM(OFFSET(A_month!$Q$5,12*(A102-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A102-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A102-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A102-1),0,12,2)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A102-1),0,12,3)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",OFFSET(A_month!$AW$5,(A102)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A102-1),0,12,4)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A102-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B102=\" \",W101=\" \"),\" \",IF(W101=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A102,0,1,1)+OFFSET(A_month!$AP$4,12*A102,0,1,1)<=0,IF(B102<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A102,0,1,1)+OFFSET(A_month!$AP$4,12*A102,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A102,0,1,1)+OFFSET(A_month!$AR$4,12*A102,0,1,1),0))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A102,0,1,1),0))))","v":""},""]
[99,{"$f":"IF(Age_Insured+A103-1<99,Age_Insured+A103-1,\"\")","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",D102+SUM(OFFSET(A_month!$K$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",F102+SUM(OFFSET(A_month!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$M$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(OR(W103=\" \",W103=\"******\"),\" \",IF(D103>0,(SUM(OFFSET(A_month!$Q$5,12*(A103-1),0,12,1))+SUM(OFFSET(A_month!$P$5,12*(A103-1),0,12,1)))/SUM(OFFSET(A_month!$K$5,12*(A103-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$AD$5,12*(A103-1),0,12,2)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$N$5,12*(A103-1),0,12,3)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",OFFSET(A_month!$AW$5,(A103)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$S$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$T$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$U$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month!$BA$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month!$V$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month!$BA$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month!$BA$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month!$BB$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month!$W$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month!$BB$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month!$BB$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$Y$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$Z$5,12*(A103-1),0,12,4)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A103-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B103=\" \",W102=\" \"),\" \",IF(W102=\"******\",\"******\",IF(OFFSET(A_month!$AL$4,12*A103,0,1,1)+OFFSET(A_month!$AP$4,12*A103,0,1,1)<=0,IF(B103<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month!$AL$4,12*A103,0,1,1)+OFFSET(A_month!$AP$4,12*A103,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET(A_month!$AQ$4,12*A103,0,1,1)+OFFSET(A_month!$AR$4,12*A103,0,1,1),0))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET(A_month!$AS$4,12*A103,0,1,1),0))))","v":""},""]

{"sheet":"A_month_0%","index":36,"n_rows":1193,"n_cols":63,"rows_kept":1193,"cut":false,"hidden":true,"merged":[[1,49,2,49],[1,50,2,50],[1,51,2,51],[1,52,1,53],[1,54,1,59],[1,42,1,43],[1,44,2,44],[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,38,1,41],[1,34,1,37],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,10,1,12],[1,13,1,15],[1,16,1,17],[1,18,1,20],[1,21,1,23],[1,25,1,27],[1,29,1,31],[1,32,1,33],[1,24,2,24],[1,5,2,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4]]}
[]
["t ","保單\n年度","月","保險費\n年度","保險\n年齡","足月","足歲","該月天數","該月滿15足歲\n的天數",null,"保費",null,null,"附加費用",null,null,"Allocation",null,"加值給付",null,null,"COI",null,null,"實際用於投資\n之保費金額","保單管理費",null,null,null,"部分終止",null,null,"資產撥回",null,"帳戶價值",null,null,null,"增額帳戶價值",null,null,null,"期末解約金",null,"壽險保障\n(期末)","ETF","累積部分\n提領金額","預定\n投入金額","基本保額","保險金額","累積保險餘額","淨危險保額","COI",null,"保單管理費"]
[null,null,null,null,null,null,null,null,null,"InForce","目標","分期超額","單筆超額","目標","分期超額","單筆超額","目標","超額","基本","投保","長久","主約","附約","增額",null,"期初","增額期初","期末","增額期末","目標","超額","累積金額","基本期末","增額期末","期初","期初\n(扣每月費用)","期末","期末資產撥回","期初","期初\n(扣每月費用)","期末","期末資產撥回","目標","超額",null,null,null,null,null,null,null,null,"主契約","附約","目標固定","超額固定","目標變動\n(期初)","目標固定\n(期初)","目標變動\n(期末)","超額變動\n(期末)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Premium_顯示*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE)","v":5500000}]
[{"$f":"A4+1","v":1},{"$f":"IF($A5=\"\",\"\",INT((A5-1)/12)+1)","v":1},{"$f":"IF($A5=\"\",\"\",MOD((A5-1),12)+1)","v":1},null,{"$f":"IF($A5=\"\",\"\",Age_Insured+B5-1)","v":40},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Month,IF(F4=11,0,F4+1)))","v":0},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Year,IF(F4=11,G4+1,G4)))","v":40},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),DAY(EOMONTH((SignYY+INT(A5/12)+1911)&\"/\"&(IF(MOD(SignMM+A5-1,12)=0,12,MOD(SignMM+A5-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H5-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B5-1>=BPP,\"\",IF(AS4>0,1,0))","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,IF(($BJ5+$AL4+$AP4+$AW5)/($BJ5+$AL4+$AP4)>$BK5,VLOOKUP($B5,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K5=0,0,IF(MOD(C5-1,12/Prem_Freq)=0,VLOOKUP(B5,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C5=1,VLOOKUP(B5,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C5-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B5,99),0,1,1)*K5,0)","v":50000},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*L5,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*M5,FEE_rounding)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,K5-N5))","v":50000},{"$f":"IF(A6=\"\",\"\",IF(K5=\"*****\",\"*****\",L5-O5+M5-P5))","v":9700},{"$f":"IF(C5>=1,ROUND(K5*OFFSET(Input!$U$27,B5,0,1,1),AV_rounding),0)","v":0},0,0,{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,BA5,AI5))","v":1265},{"$f":"IF(E5=\"\",\"\",IF(SUM(AI5,-V5)>BB5,BB5,SUM(AI5,-V5)))","v":0},{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,0,BA5-AI5))","v":0},{"$f":"Q5+R5","v":59700},{"$f":"IF(E5=\" \",\" \",IF(AI5+AM5-V5>BI4+BC5+BD5+BF5+BE5,BI4+BC5+BD5+BF5+BE5,MAX(AI5+AM5-V5,0)))","v":100},{"$f":"IF(E5=\" \",\" \",IF(Z5<BI4+BC5+BE5+BD5*0+BF5,BI4+BC5+BE5+BD5*0+BF5-BI4-Z5,0))","v":0},{"$f":"BG5","v":0},{"$f":"BH5","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),OFFSET(Input!$G$27,B5,0,1,1)-AE5,0)","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),MIN(OFFSET(Input!$G$27,B5,0,1,1),AP4),0)","v":0},{"$f":"IF(A6=\"\",\"\",AF4+AD5+AE5)","v":0},0,0,{"$f":"IF(A5=\"\",\"\",AL4+Q5+R5*0+IF(A5=1,0,SUM(S5:U5)))","v":50000},{"$f":"IF(A5=\"\",\"\",AI5-V5-W5-Z5-AD5)","v":48635},{"$f":"ROUND((AJ5-AB5)*(1+IRR_0)^(1/12)+IF(A5=1,S5,0),AV_rounding)","v":48635},{"$f":"ROUND(AK5-AG5,AV_rounding)","v":48635},{"$f":"R5+AO4","v":9700},{"$f":"AM5-X5-AA5-AE5","v":9700},{"$f":"ROUND((AN5-AC5)*(1+IRR_0)^(1/12),AV_rounding)","v":9700},{"$f":"ROUND(AO5-AH5,AV_rounding)","v":9700},{"$f":"IF(A5=\"\",\"\",AL5-ROUND(AL5*OFFSET(Input!$S$27,$B5,0,1,1),2*FEE_rounding))","v":48635},{"$f":"IF(A5=\"\",\"\",ROUND(AP5*(1-OFFSET(Input!$T$27,MIN(B5,10),0,1,1)),2*FEE_rounding))","v":9700},{"$f":"AW5+AL5+AP5","v":5558335},0,{"$f":"IF(A6=\"\",\"\",AU4+AD5+AE5)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,Q5+R5))","v":59700},{"$f":"AW4","v":5500000},{"$f":"AW5+AI5","v":5550000},{"$f":"IF(A5=1,K5,MAX(AY4+K5-AD4-AE4,0))","v":100000},{"$f":"IF(A5=\"\",\"\",AW5)","v":5500000},{"$f":"ROUND(ROUND(AZ5/100000*VLOOKUP(Age_Insured+B5-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I5>0,I5/H5,1),2*FEE_rounding)*IF(G6>14,1,0)*IF(AND(I5=0,H5>0),0,1)","v":1265},0,null,null,{"$f":"IF(AND(A5=1,PMF_1st=0),0,ROUND(IF(A5=1,AI5,AL4)*OFFSET(Input!$O$27,IF(A5=121,-1,0)+MIN(B5,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A5=1,PMF_1st=0),0,IF(SUM($K$5:$L5)-$AU4>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B4,B5),21),0,1,1)))","v":100},null,null,{"$f":"BI4+BC5+BD5+BE5+BF5-Z5-AA5","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,5,0)/Prem_Freq,0)","v":59700},{"$f":"IF($E5<=30,1.9,IF($E5<=40,1.6,IF($E5<=50,1.4,IF($E5<=60,1.2,IF($E5<=70,1.1,IF($E5<=90,1.02,1))))))","v":1.6}]
[{"$f":"A5+1","v":2},{"$f":"IF($A6=\"\",\"\",INT((A6-1)/12)+1)","v":1},{"$f":"IF($A6=\"\",\"\",MOD((A6-1),12)+1)","v":2},null,40,{"$f":"IF(A6=\"\",\"\",IF(A6=1,Age_Full_Month,IF(F5=11,0,F5+1)))","v":1},40,0,{"$f":"IF(A6=\"\",\"\",IF(AND(F6=11,G6=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H6-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C6-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B6,99),0,1,1)*K6,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*L6,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*M6,FEE_rounding)","v":0},0,0,{"$f":"IF(C6>=1,ROUND(K6*OFFSET(Input!$U$27,B6,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,{"$f":"Q6+R6","v":0},{"$f":"IF(E6=\" \",\" \",IF(AI6+AM6-V6>BI5+BC6+BD6+BF6+BE6,BI5+BC6+BD6+BF6+BE6,MAX(AI6+AM6-V6,0)))","v":100},0,{"$f":"BG6","v":0},0,{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),OFFSET(Input!$G$27,B6,0,1,1)-AE6,0)","v":0},{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),MIN(OFFSET(Input!$G$27,B6,0,1,1),AP5),0)","v":0},0,0,0,48635,47270,47270,47270,{"$f":"R6+AO5","v":9700},{"$f":"AM6-X6-AA6-AE6","v":9700},9700,9700,{"$f":"IF(A6=\"\",\"\",AL6-ROUND(AL6*OFFSET(Input!$S$27,$B6,0,1,1),2*FEE_rounding))","v":47270},{"$f":"IF(A6=\"\",\"\",ROUND(AP6*(1-OFFSET(Input!$T$27,MIN(B6,10),0,1,1)),2*FEE_rounding))","v":9700},{"$f":"AW6+AL6+AP6","v":5556970},0,0,0,{"$f":"AW5","v":5500000},{"$f":"AW6+AI6","v":5548635},100000,{"$f":"IF(A6=\"\",\"\",AW6)","v":5500000},1265,0,null,null,{"$f":"IF(AND(A6=1,PMF_1st=0),0,ROUND(IF(A6=1,AI6,AL5)*OFFSET(Input!$O$27,IF(A6=121,-1,0)+MIN(B6,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A6=1,PMF_1st=0),0,IF(SUM($K$5:$L6)-$AU5>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B5,B6),21),0,1,1)))","v":100},null,null,{"$f":"BI5+BC6+BD6+BE6+BF6-Z6-AA6","v":0},{"$f":"IF(MOD($C6-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E6<=30,1.9,IF($E6<=40,1.6,IF($E6<=50,1.4,IF($E6<=60,1.2,IF($E6<=70,1.1,IF($E6<=90,1.02,1))))))","v":1.6}]
[3,1,3,null,40,{"$f":"IF(A7=\"\",\"\",IF(A7=1,Age_Full_Month,IF(F6=11,0,F6+1)))","v":2},40,0,{"$f":"IF(A7=\"\",\"\",IF(AND(F7=11,G7=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H7-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C7-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B7,99),0,1,1)*K7,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*L7,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*M7,FEE_rounding)","v":0},0,0,{"$f":"IF(C7>=1,ROUND(K7*OFFSET(Input!$U$27,B7,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),OFFSET(Input!$G$27,B7,0,1,1)-AE7,0)","v":0},{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),MIN(OFFSET(Input!$G$27,B7,0,1,1),AP6),0)","v":0},0,0,0,47270,45905,45905,45905,9700,9700,9700,9700,{"$f":"IF(A7=\"\",\"\",AL7-ROUND(AL7*OFFSET(Input!$S$27,$B7,0,1,1),2*FEE_rounding))","v":45905},{"$f":"IF(A7=\"\",\"\",ROUND(AP7*(1-OFFSET(Input!$T$27,MIN(B7,10),0,1,1)),2*FEE_rounding))","v":9700},5555605,0,0,0,5500000,5547270,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A7=1,PMF_1st=0),0,ROUND(IF(A7=1,AI7,AL6)*OFFSET(Input!$O$27,IF(A7=121,-1,0)+MIN(B7,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A7=1,PMF_1st=0),0,IF(SUM($K$5:$L7)-$AU6>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B6,B7),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C7-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[4,1,4,null,40,{"$f":"IF(A8=\"\",\"\",IF(A8=1,Age_Full_Month,IF(F7=11,0,F7+1)))","v":3},40,0,{"$f":"IF(A8=\"\",\"\",IF(AND(F8=11,G8=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H8-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C8-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B8,99),0,1,1)*K8,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*L8,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*M8,FEE_rounding)","v":0},0,0,{"$f":"IF(C8>=1,ROUND(K8*OFFSET(Input!$U$27,B8,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),OFFSET(Input!$G$27,B8,0,1,1)-AE8,0)","v":0},{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),MIN(OFFSET(Input!$G$27,B8,0,1,1),AP7),0)","v":0},0,0,0,45905,44540,44540,44540,9700,9700,9700,9700,{"$f":"IF(A8=\"\",\"\",AL8-ROUND(AL8*OFFSET(Input!$S$27,$B8,0,1,1),2*FEE_rounding))","v":44540},{"$f":"IF(A8=\"\",\"\",ROUND(AP8*(1-OFFSET(Input!$T$27,MIN(B8,10),0,1,1)),2*FEE_rounding))","v":9700},5554240,0,0,0,5500000,5545905,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A8=1,PMF_1st=0),0,ROUND(IF(A8=1,AI8,AL7)*OFFSET(Input!$O$27,IF(A8=121,-1,0)+MIN(B8,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A8=1,PMF_1st=0),0,IF(SUM($K$5:$L8)-$AU7>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B7,B8),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C8-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[5,1,5,null,40,{"$f":"IF(A9=\"\",\"\",IF(A9=1,Age_Full_Month,IF(F8=11,0,F8+1)))","v":4},40,0,{"$f":"IF(A9=\"\",\"\",IF(AND(F9=11,G9=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H9-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C9-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B9,99),0,1,1)*K9,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*L9,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*M9,FEE_rounding)","v":0},0,0,{"$f":"IF(C9>=1,ROUND(K9*OFFSET(Input!$U$27,B9,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),OFFSET(Input!$G$27,B9,0,1,1)-AE9,0)","v":0},{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),MIN(OFFSET(Input!$G$27,B9,0,1,1),AP8),0)","v":0},0,0,0,44540,43175,43175,43175,9700,9700,9700,9700,{"$f":"IF(A9=\"\",\"\",AL9-ROUND(AL9*OFFSET(Input!$S$27,$B9,0,1,1),2*FEE_rounding))","v":43175},{"$f":"IF(A9=\"\",\"\",ROUND(AP9*(1-OFFSET(Input!$T$27,MIN(B9,10),0,1,1)),2*FEE_rounding))","v":9700},5552875,0,0,0,5500000,5544540,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A9=1,PMF_1st=0),0,ROUND(IF(A9=1,AI9,AL8)*OFFSET(Input!$O$27,IF(A9=121,-1,0)+MIN(B9,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A9=1,PMF_1st=0),0,IF(SUM($K$5:$L9)-$AU8>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B8,B9),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C9-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[6,1,6,null,40,{"$f":"IF(A10=\"\",\"\",IF(A10=1,Age_Full_Month,IF(F9=11,0,F9+1)))","v":5},40,0,{"$f":"IF(A10=\"\",\"\",IF(AND(F10=11,G10=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H10-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C10-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B10,99),0,1,1)*K10,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*L10,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*M10,FEE_rounding)","v":0},0,0,{"$f":"IF(C10>=1,ROUND(K10*OFFSET(Input!$U$27,B10,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),OFFSET(Input!$G$27,B10,0,1,1)-AE10,0)","v":0},{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),MIN(OFFSET(Input!$G$27,B10,0,1,1),AP9),0)","v":0},0,0,0,43175,41810,41810,41810,9700,9700,9700,9700,{"$f":"IF(A10=\"\",\"\",AL10-ROUND(AL10*OFFSET(Input!$S$27,$B10,0,1,1),2*FEE_rounding))","v":41810},{"$f":"IF(A10=\"\",\"\",ROUND(AP10*(1-OFFSET(Input!$T$27,MIN(B10,10),0,1,1)),2*FEE_rounding))","v":9700},5551510,0,0,0,5500000,5543175,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A10=1,PMF_1st=0),0,ROUND(IF(A10=1,AI10,AL9)*OFFSET(Input!$O$27,IF(A10=121,-1,0)+MIN(B10,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A10=1,PMF_1st=0),0,IF(SUM($K$5:$L10)-$AU9>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B9,B10),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C10-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[7,1,7,null,40,{"$f":"IF(A11=\"\",\"\",IF(A11=1,Age_Full_Month,IF(F10=11,0,F10+1)))","v":6},40,0,{"$f":"IF(A11=\"\",\"\",IF(AND(F11=11,G11=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H11-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C11-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B11,99),0,1,1)*K11,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*L11,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*M11,FEE_rounding)","v":0},0,0,{"$f":"IF(C11>=1,ROUND(K11*OFFSET(Input!$U$27,B11,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),OFFSET(Input!$G$27,B11,0,1,1)-AE11,0)","v":0},{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),MIN(OFFSET(Input!$G$27,B11,0,1,1),AP10),0)","v":0},0,0,0,41810,40445,40445,40445,9700,9700,9700,9700,{"$f":"IF(A11=\"\",\"\",AL11-ROUND(AL11*OFFSET(Input!$S$27,$B11,0,1,1),2*FEE_rounding))","v":40445},{"$f":"IF(A11=\"\",\"\",ROUND(AP11*(1-OFFSET(Input!$T$27,MIN(B11,10),0,1,1)),2*FEE_rounding))","v":9700},5550145,0,0,0,5500000,5541810,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A11=1,PMF_1st=0),0,ROUND(IF(A11=1,AI11,AL10)*OFFSET(Input!$O$27,IF(A11=121,-1,0)+MIN(B11,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A11=1,PMF_1st=0),0,IF(SUM($K$5:$L11)-$AU10>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B10,B11),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C11-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[8,1,8,null,40,{"$f":"IF(A12=\"\",\"\",IF(A12=1,Age_Full_Month,IF(F11=11,0,F11+1)))","v":7},40,0,{"$f":"IF(A12=\"\",\"\",IF(AND(F12=11,G12=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H12-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C12-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B12,99),0,1,1)*K12,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*L12,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*M12,FEE_rounding)","v":0},0,0,{"$f":"IF(C12>=1,ROUND(K12*OFFSET(Input!$U$27,B12,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),OFFSET(Input!$G$27,B12,0,1,1)-AE12,0)","v":0},{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),MIN(OFFSET(Input!$G$27,B12,0,1,1),AP11),0)","v":0},0,0,0,40445,39080,39080,39080,9700,9700,9700,9700,{"$f":"IF(A12=\"\",\"\",AL12-ROUND(AL12*OFFSET(Input!$S$27,$B12,0,1,1),2*FEE_rounding))","v":39080},{"$f":"IF(A12=\"\",\"\",ROUND(AP12*(1-OFFSET(Input!$T$27,MIN(B12,10),0,1,1)),2*FEE_rounding))","v":9700},5548780,0,0,0,5500000,5540445,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A12=1,PMF_1st=0),0,ROUND(IF(A12=1,AI12,AL11)*OFFSET(Input!$O$27,IF(A12=121,-1,0)+MIN(B12,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A12=1,PMF_1st=0),0,IF(SUM($K$5:$L12)-$AU11>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B11,B12),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C12-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[9,1,9,null,40,{"$f":"IF(A13=\"\",\"\",IF(A13=1,Age_Full_Month,IF(F12=11,0,F12+1)))","v":8},40,0,{"$f":"IF(A13=\"\",\"\",IF(AND(F13=11,G13=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H13-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C13-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B13,99),0,1,1)*K13,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*L13,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*M13,FEE_rounding)","v":0},0,0,{"$f":"IF(C13>=1,ROUND(K13*OFFSET(Input!$U$27,B13,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),OFFSET(Input!$G$27,B13,0,1,1)-AE13,0)","v":0},{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),MIN(OFFSET(Input!$G$27,B13,0,1,1),AP12),0)","v":0},0,0,0,39080,37715,37715,37715,9700,9700,9700,9700,{"$f":"IF(A13=\"\",\"\",AL13-ROUND(AL13*OFFSET(Input!$S$27,$B13,0,1,1),2*FEE_rounding))","v":37715},{"$f":"IF(A13=\"\",\"\",ROUND(AP13*(1-OFFSET(Input!$T$27,MIN(B13,10),0,1,1)),2*FEE_rounding))","v":9700},5547415,0,0,0,5500000,5539080,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A13=1,PMF_1st=0),0,ROUND(IF(A13=1,AI13,AL12)*OFFSET(Input!$O$27,IF(A13=121,-1,0)+MIN(B13,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A13=1,PMF_1st=0),0,IF(SUM($K$5:$L13)-$AU12>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B12,B13),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C13-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[10,1,10,null,40,{"$f":"IF(A14=\"\",\"\",IF(A14=1,Age_Full_Month,IF(F13=11,0,F13+1)))","v":9},40,0,{"$f":"IF(A14=\"\",\"\",IF(AND(F14=11,G14=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H14-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C14-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B14,99),0,1,1)*K14,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*L14,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*M14,FEE_rounding)","v":0},0,0,{"$f":"IF(C14>=1,ROUND(K14*OFFSET(Input!$U$27,B14,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),OFFSET(Input!$G$27,B14,0,1,1)-AE14,0)","v":0},{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),MIN(OFFSET(Input!$G$27,B14,0,1,1),AP13),0)","v":0},0,0,0,37715,36350,36350,36350,9700,9700,9700,9700,{"$f":"IF(A14=\"\",\"\",AL14-ROUND(AL14*OFFSET(Input!$S$27,$B14,0,1,1),2*FEE_rounding))","v":36350},{"$f":"IF(A14=\"\",\"\",ROUND(AP14*(1-OFFSET(Input!$T$27,MIN(B14,10),0,1,1)),2*FEE_rounding))","v":9700},5546050,0,0,0,5500000,5537715,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A14=1,PMF_1st=0),0,ROUND(IF(A14=1,AI14,AL13)*OFFSET(Input!$O$27,IF(A14=121,-1,0)+MIN(B14,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A14=1,PMF_1st=0),0,IF(SUM($K$5:$L14)-$AU13>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B13,B14),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C14-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[11,1,11,null,40,{"$f":"IF(A15=\"\",\"\",IF(A15=1,Age_Full_Month,IF(F14=11,0,F14+1)))","v":10},40,0,{"$f":"IF(A15=\"\",\"\",IF(AND(F15=11,G15=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H15-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C15-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B15,99),0,1,1)*K15,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*L15,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*M15,FEE_rounding)","v":0},0,0,{"$f":"IF(C15>=1,ROUND(K15*OFFSET(Input!$U$27,B15,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),OFFSET(Input!$G$27,B15,0,1,1)-AE15,0)","v":0},{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),MIN(OFFSET(Input!$G$27,B15,0,1,1),AP14),0)","v":0},0,0,0,36350,34985,34985,34985,9700,9700,9700,9700,{"$f":"IF(A15=\"\",\"\",AL15-ROUND(AL15*OFFSET(Input!$S$27,$B15,0,1,1),2*FEE_rounding))","v":34985},{"$f":"IF(A15=\"\",\"\",ROUND(AP15*(1-OFFSET(Input!$T$27,MIN(B15,10),0,1,1)),2*FEE_rounding))","v":9700},5544685,0,0,0,5500000,5536350,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A15=1,PMF_1st=0),0,ROUND(IF(A15=1,AI15,AL14)*OFFSET(Input!$O$27,IF(A15=121,-1,0)+MIN(B15,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A15=1,PMF_1st=0),0,IF(SUM($K$5:$L15)-$AU14>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B14,B15),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C15-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[12,1,12,null,40,{"$f":"IF(A16=\"\",\"\",IF(A16=1,Age_Full_Month,IF(F15=11,0,F15+1)))","v":11},40,0,{"$f":"IF(A16=\"\",\"\",IF(AND(F16=11,G16=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H16-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C16-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B16,99),0,1,1)*K16,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*L16,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*M16,FEE_rounding)","v":0},0,0,{"$f":"IF(C16>=1,ROUND(K16*OFFSET(Input!$U$27,B16,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),OFFSET(Input!$G$27,B16,0,1,1)-AE16,0)","v":0},{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),MIN(OFFSET(Input!$G$27,B16,0,1,1),AP15),0)","v":0},0,0,0,34985,33620,33620,33620,9700,9700,9700,9700,{"$f":"IF(A16=\"\",\"\",AL16-ROUND(AL16*OFFSET(Input!$S$27,$B16,0,1,1),2*FEE_rounding))","v":33620},{"$f":"IF(A16=\"\",\"\",ROUND(AP16*(1-OFFSET(Input!$T$27,MIN(B16,10),0,1,1)),2*FEE_rounding))","v":9700},5543320,0,0,0,5500000,5534985,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A16=1,PMF_1st=0),0,ROUND(IF(A16=1,AI16,AL15)*OFFSET(Input!$O$27,IF(A16=121,-1,0)+MIN(B16,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A16=1,PMF_1st=0),0,IF(SUM($K$5:$L16)-$AU15>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B15,B16),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C16-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[13,2,1,null,41,{"$f":"IF(A17=\"\",\"\",IF(A17=1,Age_Full_Month,IF(F16=11,0,F16+1)))","v":0},41,0,{"$f":"IF(A17=\"\",\"\",IF(AND(F17=11,G17=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H17-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C17-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B17,99),0,1,1)*K17,0)","v":30000},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*L17,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*M17,FEE_rounding)","v":0},70000,9700,{"$f":"IF(C17>=1,ROUND(K17*OFFSET(Input!$U$27,B17,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B17=1,0,IF($C17>=1,ROUND(OFFSET(Input!$X$27,B17,0,1,1)*AL16,AV_rounding),0))","v":0},{"$f":"IF(B17=1,0,IF(C17=1,ROUND(OFFSET(Input!$W$27,B17,0,1,1)*AVERAGE($AI$5,$AL$5:$AL15),AV_rounding),0))","v":0},1375,0,0,79700,100,0,0,0,{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),OFFSET(Input!$G$27,B17,0,1,1)-AE17,0)","v":0},{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),MIN(OFFSET(Input!$G$27,B17,0,1,1),AP16),0)","v":0},0,0,0,103620,102145,102145,102145,19400,19400,19400,19400,{"$f":"IF(A17=\"\",\"\",AL17-ROUND(AL17*OFFSET(Input!$S$27,$B17,0,1,1),2*FEE_rounding))","v":102145},{"$f":"IF(A17=\"\",\"\",ROUND(AP17*(1-OFFSET(Input!$T$27,MIN(B17,10),0,1,1)),2*FEE_rounding))","v":19400},5621545,0,0,79700,5500000,5603620,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A17=1,PMF_1st=0),0,ROUND(IF(A17=1,AI17,AL16)*OFFSET(Input!$O$27,IF(A17=121,-1,0)+MIN(B17,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A17=1,PMF_1st=0),0,IF(SUM($K$5:$L17)-$AU16>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B16,B17),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C17-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,5,0)/Prem_Freq,0)","v":79700},1.4]
[14,2,2,null,41,{"$f":"IF(A18=\"\",\"\",IF(A18=1,Age_Full_Month,IF(F17=11,0,F17+1)))","v":1},41,0,{"$f":"IF(A18=\"\",\"\",IF(AND(F18=11,G18=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H18-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C18-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B18,99),0,1,1)*K18,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*L18,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*M18,FEE_rounding)","v":0},0,0,{"$f":"IF(C18>=1,ROUND(K18*OFFSET(Input!$U$27,B18,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B18=1,0,IF($C18>=1,ROUND(OFFSET(Input!$X$27,B18,0,1,1)*AL17,AV_rounding),0))","v":0},{"$f":"IF(B18=1,0,IF(C18=1,ROUND(OFFSET(Input!$W$27,B18,0,1,1)*AVERAGE($AI$5,$AL$5:$AL16),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),OFFSET(Input!$G$27,B18,0,1,1)-AE18,0)","v":0},{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),MIN(OFFSET(Input!$G$27,B18,0,1,1),AP17),0)","v":0},0,0,0,102145,100670,100670,100670,19400,19400,19400,19400,{"$f":"IF(A18=\"\",\"\",AL18-ROUND(AL18*OFFSET(Input!$S$27,$B18,0,1,1),2*FEE_rounding))","v":100670},{"$f":"IF(A18=\"\",\"\",ROUND(AP18*(1-OFFSET(Input!$T$27,MIN(B18,10),0,1,1)),2*FEE_rounding))","v":19400},5620070,0,0,0,5500000,5602145,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A18=1,PMF_1st=0),0,ROUND(IF(A18=1,AI18,AL17)*OFFSET(Input!$O$27,IF(A18=121,-1,0)+MIN(B18,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A18=1,PMF_1st=0),0,IF(SUM($K$5:$L18)-$AU17>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B17,B18),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C18-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[15,2,3,null,41,{"$f":"IF(A19=\"\",\"\",IF(A19=1,Age_Full_Month,IF(F18=11,0,F18+1)))","v":2},41,0,{"$f":"IF(A19=\"\",\"\",IF(AND(F19=11,G19=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H19-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C19-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B19,99),0,1,1)*K19,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*L19,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*M19,FEE_rounding)","v":0},0,0,{"$f":"IF(C19>=1,ROUND(K19*OFFSET(Input!$U$27,B19,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B19=1,0,IF($C19>=1,ROUND(OFFSET(Input!$X$27,B19,0,1,1)*AL18,AV_rounding),0))","v":0},{"$f":"IF(B19=1,0,IF(C19=1,ROUND(OFFSET(Input!$W$27,B19,0,1,1)*AVERAGE($AI$5,$AL$5:$AL17),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),OFFSET(Input!$G$27,B19,0,1,1)-AE19,0)","v":0},{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),MIN(OFFSET(Input!$G$27,B19,0,1,1),AP18),0)","v":0},0,0,0,100670,99195,99195,99195,19400,19400,19400,19400,{"$f":"IF(A19=\"\",\"\",AL19-ROUND(AL19*OFFSET(Input!$S$27,$B19,0,1,1),2*FEE_rounding))","v":99195},{"$f":"IF(A19=\"\",\"\",ROUND(AP19*(1-OFFSET(Input!$T$27,MIN(B19,10),0,1,1)),2*FEE_rounding))","v":19400},5618595,0,0,0,5500000,5600670,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A19=1,PMF_1st=0),0,ROUND(IF(A19=1,AI19,AL18)*OFFSET(Input!$O$27,IF(A19=121,-1,0)+MIN(B19,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A19=1,PMF_1st=0),0,IF(SUM($K$5:$L19)-$AU18>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B18,B19),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C19-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[16,2,4,null,41,{"$f":"IF(A20=\"\",\"\",IF(A20=1,Age_Full_Month,IF(F19=11,0,F19+1)))","v":3},41,0,{"$f":"IF(A20=\"\",\"\",IF(AND(F20=11,G20=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H20-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C20-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B20,99),0,1,1)*K20,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*L20,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*M20,FEE_rounding)","v":0},0,0,{"$f":"IF(C20>=1,ROUND(K20*OFFSET(Input!$U$27,B20,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B20=1,0,IF($C20>=1,ROUND(OFFSET(Input!$X$27,B20,0,1,1)*AL19,AV_rounding),0))","v":0},{"$f":"IF(B20=1,0,IF(C20=1,ROUND(OFFSET(Input!$W$27,B20,0,1,1)*AVERAGE($AI$5,$AL$5:$AL18),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),OFFSET(Input!$G$27,B20,0,1,1)-AE20,0)","v":0},{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),MIN(OFFSET(Input!$G$27,B20,0,1,1),AP19),0)","v":0},0,0,0,99195,97720,97720,97720,19400,19400,19400,19400,{"$f":"IF(A20=\"\",\"\",AL20-ROUND(AL20*OFFSET(Input!$S$27,$B20,0,1,1),2*FEE_rounding))","v":97720},{"$f":"IF(A20=\"\",\"\",ROUND(AP20*(1-OFFSET(Input!$T$27,MIN(B20,10),0,1,1)),2*FEE_rounding))","v":19400},5617120,0,0,0,5500000,5599195,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A20=1,PMF_1st=0),0,ROUND(IF(A20=1,AI20,AL19)*OFFSET(Input!$O$27,IF(A20=121,-1,0)+MIN(B20,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A20=1,PMF_1st=0),0,IF(SUM($K$5:$L20)-$AU19>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B19,B20),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C20-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[17,2,5,null,41,{"$f":"IF(A21=\"\",\"\",IF(A21=1,Age_Full_Month,IF(F20=11,0,F20+1)))","v":4},41,0,{"$f":"IF(A21=\"\",\"\",IF(AND(F21=11,G21=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H21-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C21-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B21,99),0,1,1)*K21,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*L21,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*M21,FEE_rounding)","v":0},0,0,{"$f":"IF(C21>=1,ROUND(K21*OFFSET(Input!$U$27,B21,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B21=1,0,IF($C21>=1,ROUND(OFFSET(Input!$X$27,B21,0,1,1)*AL20,AV_rounding),0))","v":0},{"$f":"IF(B21=1,0,IF(C21=1,ROUND(OFFSET(Input!$W$27,B21,0,1,1)*AVERAGE($AI$5,$AL$5:$AL19),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),OFFSET(Input!$G$27,B21,0,1,1)-AE21,0)","v":0},{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),MIN(OFFSET(Input!$G$27,B21,0,1,1),AP20),0)","v":0},0,0,0,97720,96245,96245,96245,19400,19400,19400,19400,{"$f":"IF(A21=\"\",\"\",AL21-ROUND(AL21*OFFSET(Input!$S$27,$B21,0,1,1),2*FEE_rounding))","v":96245},{"$f":"IF(A21=\"\",\"\",ROUND(AP21*(1-OFFSET(Input!$T$27,MIN(B21,10),0,1,1)),2*FEE_rounding))","v":19400},5615645,0,0,0,5500000,5597720,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A21=1,PMF_1st=0),0,ROUND(IF(A21=1,AI21,AL20)*OFFSET(Input!$O$27,IF(A21=121,-1,0)+MIN(B21,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A21=1,PMF_1st=0),0,IF(SUM($K$5:$L21)-$AU20>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B20,B21),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C21-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[18,2,6,null,41,{"$f":"IF(A22=\"\",\"\",IF(A22=1,Age_Full_Month,IF(F21=11,0,F21+1)))","v":5},41,0,{"$f":"IF(A22=\"\",\"\",IF(AND(F22=11,G22=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H22-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C22-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B22,99),0,1,1)*K22,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*L22,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*M22,FEE_rounding)","v":0},0,0,{"$f":"IF(C22>=1,ROUND(K22*OFFSET(Input!$U$27,B22,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B22=1,0,IF($C22>=1,ROUND(OFFSET(Input!$X$27,B22,0,1,1)*AL21,AV_rounding),0))","v":0},{"$f":"IF(B22=1,0,IF(C22=1,ROUND(OFFSET(Input!$W$27,B22,0,1,1)*AVERAGE($AI$5,$AL$5:$AL20),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),OFFSET(Input!$G$27,B22,0,1,1)-AE22,0)","v":0},{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),MIN(OFFSET(Input!$G$27,B22,0,1,1),AP21),0)","v":0},0,0,0,96245,94770,94770,94770,19400,19400,19400,19400,{"$f":"IF(A22=\"\",\"\",AL22-ROUND(AL22*OFFSET(Input!$S$27,$B22,0,1,1),2*FEE_rounding))","v":94770},{"$f":"IF(A22=\"\",\"\",ROUND(AP22*(1-OFFSET(Input!$T$27,MIN(B22,10),0,1,1)),2*FEE_rounding))","v":19400},5614170,0,0,0,5500000,5596245,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A22=1,PMF_1st=0),0,ROUND(IF(A22=1,AI22,AL21)*OFFSET(Input!$O$27,IF(A22=121,-1,0)+MIN(B22,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A22=1,PMF_1st=0),0,IF(SUM($K$5:$L22)-$AU21>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B21,B22),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C22-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[19,2,7,null,41,{"$f":"IF(A23=\"\",\"\",IF(A23=1,Age_Full_Month,IF(F22=11,0,F22+1)))","v":6},41,0,{"$f":"IF(A23=\"\",\"\",IF(AND(F23=11,G23=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H23-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C23-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B23,99),0,1,1)*K23,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*L23,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*M23,FEE_rounding)","v":0},0,0,{"$f":"IF(C23>=1,ROUND(K23*OFFSET(Input!$U$27,B23,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B23=1,0,IF($C23>=1,ROUND(OFFSET(Input!$X$27,B23,0,1,1)*AL22,AV_rounding),0))","v":0},{"$f":"IF(B23=1,0,IF(C23=1,ROUND(OFFSET(Input!$W$27,B23,0,1,1)*AVERAGE($AI$5,$AL$5:$AL21),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),OFFSET(Input!$G$27,B23,0,1,1)-AE23,0)","v":0},{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),MIN(OFFSET(Input!$G$27,B23,0,1,1),AP22),0)","v":0},0,0,0,94770,93295,93295,93295,19400,19400,19400,19400,{"$f":"IF(A23=\"\",\"\",AL23-ROUND(AL23*OFFSET(Input!$S$27,$B23,0,1,1),2*FEE_rounding))","v":93295},{"$f":"IF(A23=\"\",\"\",ROUND(AP23*(1-OFFSET(Input!$T$27,MIN(B23,10),0,1,1)),2*FEE_rounding))","v":19400},5612695,0,0,0,5500000,5594770,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A23=1,PMF_1st=0),0,ROUND(IF(A23=1,AI23,AL22)*OFFSET(Input!$O$27,IF(A23=121,-1,0)+MIN(B23,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A23=1,PMF_1st=0),0,IF(SUM($K$5:$L23)-$AU22>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B22,B23),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C23-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[20,2,8,null,41,{"$f":"IF(A24=\"\",\"\",IF(A24=1,Age_Full_Month,IF(F23=11,0,F23+1)))","v":7},41,0,{"$f":"IF(A24=\"\",\"\",IF(AND(F24=11,G24=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H24-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C24-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B24,99),0,1,1)*K24,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*L24,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*M24,FEE_rounding)","v":0},0,0,{"$f":"IF(C24>=1,ROUND(K24*OFFSET(Input!$U$27,B24,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B24=1,0,IF($C24>=1,ROUND(OFFSET(Input!$X$27,B24,0,1,1)*AL23,AV_rounding),0))","v":0},{"$f":"IF(B24=1,0,IF(C24=1,ROUND(OFFSET(Input!$W$27,B24,0,1,1)*AVERAGE($AI$5,$AL$5:$AL22),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),OFFSET(Input!$G$27,B24,0,1,1)-AE24,0)","v":0},{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),MIN(OFFSET(Input!$G$27,B24,0,1,1),AP23),0)","v":0},0,0,0,93295,91820,91820,91820,19400,19400,19400,19400,{"$f":"IF(A24=\"\",\"\",AL24-ROUND(AL24*OFFSET(Input!$S$27,$B24,0,1,1),2*FEE_rounding))","v":91820},{"$f":"IF(A24=\"\",\"\",ROUND(AP24*(1-OFFSET(Input!$T$27,MIN(B24,10),0,1,1)),2*FEE_rounding))","v":19400},5611220,0,0,0,5500000,5593295,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A24=1,PMF_1st=0),0,ROUND(IF(A24=1,AI24,AL23)*OFFSET(Input!$O$27,IF(A24=121,-1,0)+MIN(B24,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A24=1,PMF_1st=0),0,IF(SUM($K$5:$L24)-$AU23>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B23,B24),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C24-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[21,2,9,null,41,{"$f":"IF(A25=\"\",\"\",IF(A25=1,Age_Full_Month,IF(F24=11,0,F24+1)))","v":8},41,0,{"$f":"IF(A25=\"\",\"\",IF(AND(F25=11,G25=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H25-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C25-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B25,99),0,1,1)*K25,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*L25,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*M25,FEE_rounding)","v":0},0,0,{"$f":"IF(C25>=1,ROUND(K25*OFFSET(Input!$U$27,B25,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B25=1,0,IF($C25>=1,ROUND(OFFSET(Input!$X$27,B25,0,1,1)*AL24,AV_rounding),0))","v":0},{"$f":"IF(B25=1,0,IF(C25=1,ROUND(OFFSET(Input!$W$27,B25,0,1,1)*AVERAGE($AI$5,$AL$5:$AL23),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),OFFSET(Input!$G$27,B25,0,1,1)-AE25,0)","v":0},{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),MIN(OFFSET(Input!$G$27,B25,0,1,1),AP24),0)","v":0},0,0,0,91820,90345,90345,90345,19400,19400,19400,19400,{"$f":"IF(A25=\"\",\"\",AL25-ROUND(AL25*OFFSET(Input!$S$27,$B25,0,1,1),2*FEE_rounding))","v":90345},{"$f":"IF(A25=\"\",\"\",ROUND(AP25*(1-OFFSET(Input!$T$27,MIN(B25,10),0,1,1)),2*FEE_rounding))","v":19400},5609745,0,0,0,5500000,5591820,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A25=1,PMF_1st=0),0,ROUND(IF(A25=1,AI25,AL24)*OFFSET(Input!$O$27,IF(A25=121,-1,0)+MIN(B25,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A25=1,PMF_1st=0),0,IF(SUM($K$5:$L25)-$AU24>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B24,B25),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C25-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[22,2,10,null,41,{"$f":"IF(A26=\"\",\"\",IF(A26=1,Age_Full_Month,IF(F25=11,0,F25+1)))","v":9},41,0,{"$f":"IF(A26=\"\",\"\",IF(AND(F26=11,G26=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H26-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C26-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B26,99),0,1,1)*K26,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*L26,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*M26,FEE_rounding)","v":0},0,0,{"$f":"IF(C26>=1,ROUND(K26*OFFSET(Input!$U$27,B26,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B26=1,0,IF($C26>=1,ROUND(OFFSET(Input!$X$27,B26,0,1,1)*AL25,AV_rounding),0))","v":0},{"$f":"IF(B26=1,0,IF(C26=1,ROUND(OFFSET(Input!$W$27,B26,0,1,1)*AVERAGE($AI$5,$AL$5:$AL24),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),OFFSET(Input!$G$27,B26,0,1,1)-AE26,0)","v":0},{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),MIN(OFFSET(Input!$G$27,B26,0,1,1),AP25),0)","v":0},0,0,0,90345,88870,88870,88870,19400,19400,19400,19400,{"$f":"IF(A26=\"\",\"\",AL26-ROUND(AL26*OFFSET(Input!$S$27,$B26,0,1,1),2*FEE_rounding))","v":88870},{"$f":"IF(A26=\"\",\"\",ROUND(AP26*(1-OFFSET(Input!$T$27,MIN(B26,10),0,1,1)),2*FEE_rounding))","v":19400},5608270,0,0,0,5500000,5590345,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A26=1,PMF_1st=0),0,ROUND(IF(A26=1,AI26,AL25)*OFFSET(Input!$O$27,IF(A26=121,-1,0)+MIN(B26,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A26=1,PMF_1st=0),0,IF(SUM($K$5:$L26)-$AU25>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B25,B26),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C26-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[23,2,11,null,41,{"$f":"IF(A27=\"\",\"\",IF(A27=1,Age_Full_Month,IF(F26=11,0,F26+1)))","v":10},41,0,{"$f":"IF(A27=\"\",\"\",IF(AND(F27=11,G27=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H27-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C27-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B27,99),0,1,1)*K27,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*L27,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*M27,FEE_rounding)","v":0},0,0,{"$f":"IF(C27>=1,ROUND(K27*OFFSET(Input!$U$27,B27,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B27=1,0,IF($C27>=1,ROUND(OFFSET(Input!$X$27,B27,0,1,1)*AL26,AV_rounding),0))","v":0},{"$f":"IF(B27=1,0,IF(C27=1,ROUND(OFFSET(Input!$W$27,B27,0,1,1)*AVERAGE($AI$5,$AL$5:$AL25),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),OFFSET(Input!$G$27,B27,0,1,1)-AE27,0)","v":0},{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),MIN(OFFSET(Input!$G$27,B27,0,1,1),AP26),0)","v":0},0,0,0,88870,87395,87395,87395,19400,19400,19400,19400,{"$f":"IF(A27=\"\",\"\",AL27-ROUND(AL27*OFFSET(Input!$S$27,$B27,0,1,1),2*FEE_rounding))","v":87395},{"$f":"IF(A27=\"\",\"\",ROUND(AP27*(1-OFFSET(Input!$T$27,MIN(B27,10),0,1,1)),2*FEE_rounding))","v":19400},5606795,0,0,0,5500000,5588870,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A27=1,PMF_1st=0),0,ROUND(IF(A27=1,AI27,AL26)*OFFSET(Input!$O$27,IF(A27=121,-1,0)+MIN(B27,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A27=1,PMF_1st=0),0,IF(SUM($K$5:$L27)-$AU26>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B26,B27),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C27-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[24,2,12,null,41,{"$f":"IF(A28=\"\",\"\",IF(A28=1,Age_Full_Month,IF(F27=11,0,F27+1)))","v":11},41,0,{"$f":"IF(A28=\"\",\"\",IF(AND(F28=11,G28=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H28-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C28-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B28,99),0,1,1)*K28,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*L28,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*M28,FEE_rounding)","v":0},0,0,{"$f":"IF(C28>=1,ROUND(K28*OFFSET(Input!$U$27,B28,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B28=1,0,IF($C28>=1,ROUND(OFFSET(Input!$X$27,B28,0,1,1)*AL27,AV_rounding),0))","v":0},{"$f":"IF(B28=1,0,IF(C28=1,ROUND(OFFSET(Input!$W$27,B28,0,1,1)*AVERAGE($AI$5,$AL$5:$AL26),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),OFFSET(Input!$G$27,B28,0,1,1)-AE28,0)","v":0},{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),MIN(OFFSET(Input!$G$27,B28,0,1,1),AP27),0)","v":0},0,0,0,87395,85920,85920,85920,19400,19400,19400,19400,{"$f":"IF(A28=\"\",\"\",AL28-ROUND(AL28*OFFSET(Input!$S$27,$B28,0,1,1),2*FEE_rounding))","v":85920},{"$f":"IF(A28=\"\",\"\",ROUND(AP28*(1-OFFSET(Input!$T$27,MIN(B28,10),0,1,1)),2*FEE_rounding))","v":19400},5605320,0,0,0,5500000,5587395,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A28=1,PMF_1st=0),0,ROUND(IF(A28=1,AI28,AL27)*OFFSET(Input!$O$27,IF(A28=121,-1,0)+MIN(B28,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A28=1,PMF_1st=0),0,IF(SUM($K$5:$L28)-$AU27>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B27,B28),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C28-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[25,3,1,null,42,{"$f":"IF(A29=\"\",\"\",IF(A29=1,Age_Full_Month,IF(F28=11,0,F28+1)))","v":0},42,0,{"$f":"IF(A29=\"\",\"\",IF(AND(F29=11,G29=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H29-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C29-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B29,99),0,1,1)*K29,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*L29,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*M29,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C29>=1,ROUND(K29*OFFSET(Input!$U$27,B29,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B29=1,0,IF($C29>=1,ROUND(OFFSET(Input!$X$27,B29,0,1,1)*AL28,AV_rounding),0))","v":0},{"$f":"IF(B29=1,0,IF(C29=1,ROUND(OFFSET(Input!$W$27,B29,0,1,1)*AVERAGE($AI$5,$AL$5:$AL27),AV_rounding),0))","v":0},1485,0,0,89700,100,0,0,0,{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),OFFSET(Input!$G$27,B29,0,1,1)-AE29,0)","v":0},{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),MIN(OFFSET(Input!$G$27,B29,0,1,1),AP28),0)","v":0},0,0,0,165920,164335,164335,164335,29100,29100,29100,29100,{"$f":"IF(A29=\"\",\"\",AL29-ROUND(AL29*OFFSET(Input!$S$27,$B29,0,1,1),2*FEE_rounding))","v":164335},{"$f":"IF(A29=\"\",\"\",ROUND(AP29*(1-OFFSET(Input!$T$27,MIN(B29,10),0,1,1)),2*FEE_rounding))","v":29100},5693435,0,0,89700,5500000,5665920,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A29=1,PMF_1st=0),0,ROUND(IF(A29=1,AI29,AL28)*OFFSET(Input!$O$27,IF(A29=121,-1,0)+MIN(B29,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A29=1,PMF_1st=0),0,IF(SUM($K$5:$L29)-$AU28>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B28,B29),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C29-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[26,3,2,null,42,{"$f":"IF(A30=\"\",\"\",IF(A30=1,Age_Full_Month,IF(F29=11,0,F29+1)))","v":1},42,0,{"$f":"IF(A30=\"\",\"\",IF(AND(F30=11,G30=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H30-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C30-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B30,99),0,1,1)*K30,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*L30,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*M30,FEE_rounding)","v":0},0,0,{"$f":"IF(C30>=1,ROUND(K30*OFFSET(Input!$U$27,B30,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B30=1,0,IF($C30>=1,ROUND(OFFSET(Input!$X$27,B30,0,1,1)*AL29,AV_rounding),0))","v":0},{"$f":"IF(B30=1,0,IF(C30=1,ROUND(OFFSET(Input!$W$27,B30,0,1,1)*AVERAGE($AI$5,$AL$5:$AL28),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),OFFSET(Input!$G$27,B30,0,1,1)-AE30,0)","v":0},{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),MIN(OFFSET(Input!$G$27,B30,0,1,1),AP29),0)","v":0},0,0,0,164335,162750,162750,162750,29100,29100,29100,29100,{"$f":"IF(A30=\"\",\"\",AL30-ROUND(AL30*OFFSET(Input!$S$27,$B30,0,1,1),2*FEE_rounding))","v":162750},{"$f":"IF(A30=\"\",\"\",ROUND(AP30*(1-OFFSET(Input!$T$27,MIN(B30,10),0,1,1)),2*FEE_rounding))","v":29100},5691850,0,0,0,5500000,5664335,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A30=1,PMF_1st=0),0,ROUND(IF(A30=1,AI30,AL29)*OFFSET(Input!$O$27,IF(A30=121,-1,0)+MIN(B30,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A30=1,PMF_1st=0),0,IF(SUM($K$5:$L30)-$AU29>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B29,B30),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C30-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[27,3,3,null,42,{"$f":"IF(A31=\"\",\"\",IF(A31=1,Age_Full_Month,IF(F30=11,0,F30+1)))","v":2},42,0,{"$f":"IF(A31=\"\",\"\",IF(AND(F31=11,G31=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H31-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C31-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B31,99),0,1,1)*K31,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*L31,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*M31,FEE_rounding)","v":0},0,0,{"$f":"IF(C31>=1,ROUND(K31*OFFSET(Input!$U$27,B31,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B31=1,0,IF($C31>=1,ROUND(OFFSET(Input!$X$27,B31,0,1,1)*AL30,AV_rounding),0))","v":0},{"$f":"IF(B31=1,0,IF(C31=1,ROUND(OFFSET(Input!$W$27,B31,0,1,1)*AVERAGE($AI$5,$AL$5:$AL29),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),OFFSET(Input!$G$27,B31,0,1,1)-AE31,0)","v":0},{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),MIN(OFFSET(Input!$G$27,B31,0,1,1),AP30),0)","v":0},0,0,0,162750,161165,161165,161165,29100,29100,29100,29100,{"$f":"IF(A31=\"\",\"\",AL31-ROUND(AL31*OFFSET(Input!$S$27,$B31,0,1,1),2*FEE_rounding))","v":161165},{"$f":"IF(A31=\"\",\"\",ROUND(AP31*(1-OFFSET(Input!$T$27,MIN(B31,10),0,1,1)),2*FEE_rounding))","v":29100},5690265,0,0,0,5500000,5662750,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A31=1,PMF_1st=0),0,ROUND(IF(A31=1,AI31,AL30)*OFFSET(Input!$O$27,IF(A31=121,-1,0)+MIN(B31,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A31=1,PMF_1st=0),0,IF(SUM($K$5:$L31)-$AU30>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B30,B31),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C31-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[28,3,4,null,42,{"$f":"IF(A32=\"\",\"\",IF(A32=1,Age_Full_Month,IF(F31=11,0,F31+1)))","v":3},42,0,{"$f":"IF(A32=\"\",\"\",IF(AND(F32=11,G32=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H32-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C32-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B32,99),0,1,1)*K32,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*L32,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*M32,FEE_rounding)","v":0},0,0,{"$f":"IF(C32>=1,ROUND(K32*OFFSET(Input!$U$27,B32,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B32=1,0,IF($C32>=1,ROUND(OFFSET(Input!$X$27,B32,0,1,1)*AL31,AV_rounding),0))","v":0},{"$f":"IF(B32=1,0,IF(C32=1,ROUND(OFFSET(Input!$W$27,B32,0,1,1)*AVERAGE($AI$5,$AL$5:$AL30),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),OFFSET(Input!$G$27,B32,0,1,1)-AE32,0)","v":0},{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),MIN(OFFSET(Input!$G$27,B32,0,1,1),AP31),0)","v":0},0,0,0,161165,159580,159580,159580,29100,29100,29100,29100,{"$f":"IF(A32=\"\",\"\",AL32-ROUND(AL32*OFFSET(Input!$S$27,$B32,0,1,1),2*FEE_rounding))","v":159580},{"$f":"IF(A32=\"\",\"\",ROUND(AP32*(1-OFFSET(Input!$T$27,MIN(B32,10),0,1,1)),2*FEE_rounding))","v":29100},5688680,0,0,0,5500000,5661165,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A32=1,PMF_1st=0),0,ROUND(IF(A32=1,AI32,AL31)*OFFSET(Input!$O$27,IF(A32=121,-1,0)+MIN(B32,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A32=1,PMF_1st=0),0,IF(SUM($K$5:$L32)-$AU31>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B31,B32),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C32-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[29,3,5,null,42,{"$f":"IF(A33=\"\",\"\",IF(A33=1,Age_Full_Month,IF(F32=11,0,F32+1)))","v":4},42,0,{"$f":"IF(A33=\"\",\"\",IF(AND(F33=11,G33=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H33-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C33-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B33,99),0,1,1)*K33,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*L33,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*M33,FEE_rounding)","v":0},0,0,{"$f":"IF(C33>=1,ROUND(K33*OFFSET(Input!$U$27,B33,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B33=1,0,IF($C33>=1,ROUND(OFFSET(Input!$X$27,B33,0,1,1)*AL32,AV_rounding),0))","v":0},{"$f":"IF(B33=1,0,IF(C33=1,ROUND(OFFSET(Input!$W$27,B33,0,1,1)*AVERAGE($AI$5,$AL$5:$AL31),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),OFFSET(Input!$G$27,B33,0,1,1)-AE33,0)","v":0},{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),MIN(OFFSET(Input!$G$27,B33,0,1,1),AP32),0)","v":0},0,0,0,159580,157995,157995,157995,29100,29100,29100,29100,{"$f":"IF(A33=\"\",\"\",AL33-ROUND(AL33*OFFSET(Input!$S$27,$B33,0,1,1),2*FEE_rounding))","v":157995},{"$f":"IF(A33=\"\",\"\",ROUND(AP33*(1-OFFSET(Input!$T$27,MIN(B33,10),0,1,1)),2*FEE_rounding))","v":29100},5687095,0,0,0,5500000,5659580,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A33=1,PMF_1st=0),0,ROUND(IF(A33=1,AI33,AL32)*OFFSET(Input!$O$27,IF(A33=121,-1,0)+MIN(B33,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A33=1,PMF_1st=0),0,IF(SUM($K$5:$L33)-$AU32>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B32,B33),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C33-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[30,3,6,null,42,{"$f":"IF(A34=\"\",\"\",IF(A34=1,Age_Full_Month,IF(F33=11,0,F33+1)))","v":5},42,0,{"$f":"IF(A34=\"\",\"\",IF(AND(F34=11,G34=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H34-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C34-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B34,99),0,1,1)*K34,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*L34,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*M34,FEE_rounding)","v":0},0,0,{"$f":"IF(C34>=1,ROUND(K34*OFFSET(Input!$U$27,B34,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B34=1,0,IF($C34>=1,ROUND(OFFSET(Input!$X$27,B34,0,1,1)*AL33,AV_rounding),0))","v":0},{"$f":"IF(B34=1,0,IF(C34=1,ROUND(OFFSET(Input!$W$27,B34,0,1,1)*AVERAGE($AI$5,$AL$5:$AL32),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),OFFSET(Input!$G$27,B34,0,1,1)-AE34,0)","v":0},{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),MIN(OFFSET(Input!$G$27,B34,0,1,1),AP33),0)","v":0},0,0,0,157995,156410,156410,156410,29100,29100,29100,29100,{"$f":"IF(A34=\"\",\"\",AL34-ROUND(AL34*OFFSET(Input!$S$27,$B34,0,1,1),2*FEE_rounding))","v":156410},{"$f":"IF(A34=\"\",\"\",ROUND(AP34*(1-OFFSET(Input!$T$27,MIN(B34,10),0,1,1)),2*FEE_rounding))","v":29100},5685510,0,0,0,5500000,5657995,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A34=1,PMF_1st=0),0,ROUND(IF(A34=1,AI34,AL33)*OFFSET(Input!$O$27,IF(A34=121,-1,0)+MIN(B34,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A34=1,PMF_1st=0),0,IF(SUM($K$5:$L34)-$AU33>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B33,B34),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C34-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[31,3,7,null,42,{"$f":"IF(A35=\"\",\"\",IF(A35=1,Age_Full_Month,IF(F34=11,0,F34+1)))","v":6},42,0,{"$f":"IF(A35=\"\",\"\",IF(AND(F35=11,G35=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H35-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C35-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B35,99),0,1,1)*K35,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*L35,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*M35,FEE_rounding)","v":0},0,0,{"$f":"IF(C35>=1,ROUND(K35*OFFSET(Input!$U$27,B35,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B35=1,0,IF($C35>=1,ROUND(OFFSET(Input!$X$27,B35,0,1,1)*AL34,AV_rounding),0))","v":0},{"$f":"IF(B35=1,0,IF(C35=1,ROUND(OFFSET(Input!$W$27,B35,0,1,1)*AVERAGE($AI$5,$AL$5:$AL33),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),OFFSET(Input!$G$27,B35,0,1,1)-AE35,0)","v":0},{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),MIN(OFFSET(Input!$G$27,B35,0,1,1),AP34),0)","v":0},0,0,0,156410,154825,154825,154825,29100,29100,29100,29100,{"$f":"IF(A35=\"\",\"\",AL35-ROUND(AL35*OFFSET(Input!$S$27,$B35,0,1,1),2*FEE_rounding))","v":154825},{"$f":"IF(A35=\"\",\"\",ROUND(AP35*(1-OFFSET(Input!$T$27,MIN(B35,10),0,1,1)),2*FEE_rounding))","v":29100},5683925,0,0,0,5500000,5656410,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A35=1,PMF_1st=0),0,ROUND(IF(A35=1,AI35,AL34)*OFFSET(Input!$O$27,IF(A35=121,-1,0)+MIN(B35,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A35=1,PMF_1st=0),0,IF(SUM($K$5:$L35)-$AU34>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B34,B35),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C35-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[32,3,8,null,42,{"$f":"IF(A36=\"\",\"\",IF(A36=1,Age_Full_Month,IF(F35=11,0,F35+1)))","v":7},42,0,{"$f":"IF(A36=\"\",\"\",IF(AND(F36=11,G36=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H36-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C36-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B36,99),0,1,1)*K36,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*L36,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*M36,FEE_rounding)","v":0},0,0,{"$f":"IF(C36>=1,ROUND(K36*OFFSET(Input!$U$27,B36,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B36=1,0,IF($C36>=1,ROUND(OFFSET(Input!$X$27,B36,0,1,1)*AL35,AV_rounding),0))","v":0},{"$f":"IF(B36=1,0,IF(C36=1,ROUND(OFFSET(Input!$W$27,B36,0,1,1)*AVERAGE($AI$5,$AL$5:$AL34),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),OFFSET(Input!$G$27,B36,0,1,1)-AE36,0)","v":0},{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),MIN(OFFSET(Input!$G$27,B36,0,1,1),AP35),0)","v":0},0,0,0,154825,153240,153240,153240,29100,29100,29100,29100,{"$f":"IF(A36=\"\",\"\",AL36-ROUND(AL36*OFFSET(Input!$S$27,$B36,0,1,1),2*FEE_rounding))","v":153240},{"$f":"IF(A36=\"\",\"\",ROUND(AP36*(1-OFFSET(Input!$T$27,MIN(B36,10),0,1,1)),2*FEE_rounding))","v":29100},5682340,0,0,0,5500000,5654825,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A36=1,PMF_1st=0),0,ROUND(IF(A36=1,AI36,AL35)*OFFSET(Input!$O$27,IF(A36=121,-1,0)+MIN(B36,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A36=1,PMF_1st=0),0,IF(SUM($K$5:$L36)-$AU35>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B35,B36),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C36-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[33,3,9,null,42,{"$f":"IF(A37=\"\",\"\",IF(A37=1,Age_Full_Month,IF(F36=11,0,F36+1)))","v":8},42,0,{"$f":"IF(A37=\"\",\"\",IF(AND(F37=11,G37=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H37-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C37-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B37,99),0,1,1)*K37,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*L37,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*M37,FEE_rounding)","v":0},0,0,{"$f":"IF(C37>=1,ROUND(K37*OFFSET(Input!$U$27,B37,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B37=1,0,IF($C37>=1,ROUND(OFFSET(Input!$X$27,B37,0,1,1)*AL36,AV_rounding),0))","v":0},{"$f":"IF(B37=1,0,IF(C37=1,ROUND(OFFSET(Input!$W$27,B37,0,1,1)*AVERAGE($AI$5,$AL$5:$AL35),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),OFFSET(Input!$G$27,B37,0,1,1)-AE37,0)","v":0},{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),MIN(OFFSET(Input!$G$27,B37,0,1,1),AP36),0)","v":0},0,0,0,153240,151655,151655,151655,29100,29100,29100,29100,{"$f":"IF(A37=\"\",\"\",AL37-ROUND(AL37*OFFSET(Input!$S$27,$B37,0,1,1),2*FEE_rounding))","v":151655},{"$f":"IF(A37=\"\",\"\",ROUND(AP37*(1-OFFSET(Input!$T$27,MIN(B37,10),0,1,1)),2*FEE_rounding))","v":29100},5680755,0,0,0,5500000,5653240,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A37=1,PMF_1st=0),0,ROUND(IF(A37=1,AI37,AL36)*OFFSET(Input!$O$27,IF(A37=121,-1,0)+MIN(B37,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A37=1,PMF_1st=0),0,IF(SUM($K$5:$L37)-$AU36>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B36,B37),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C37-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[34,3,10,null,42,{"$f":"IF(A38=\"\",\"\",IF(A38=1,Age_Full_Month,IF(F37=11,0,F37+1)))","v":9},42,0,{"$f":"IF(A38=\"\",\"\",IF(AND(F38=11,G38=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H38-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C38-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B38,99),0,1,1)*K38,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*L38,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*M38,FEE_rounding)","v":0},0,0,{"$f":"IF(C38>=1,ROUND(K38*OFFSET(Input!$U$27,B38,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B38=1,0,IF($C38>=1,ROUND(OFFSET(Input!$X$27,B38,0,1,1)*AL37,AV_rounding),0))","v":0},{"$f":"IF(B38=1,0,IF(C38=1,ROUND(OFFSET(Input!$W$27,B38,0,1,1)*AVERAGE($AI$5,$AL$5:$AL36),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),OFFSET(Input!$G$27,B38,0,1,1)-AE38,0)","v":0},{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),MIN(OFFSET(Input!$G$27,B38,0,1,1),AP37),0)","v":0},0,0,0,151655,150070,150070,150070,29100,29100,29100,29100,{"$f":"IF(A38=\"\",\"\",AL38-ROUND(AL38*OFFSET(Input!$S$27,$B38,0,1,1),2*FEE_rounding))","v":150070},{"$f":"IF(A38=\"\",\"\",ROUND(AP38*(1-OFFSET(Input!$T$27,MIN(B38,10),0,1,1)),2*FEE_rounding))","v":29100},5679170,0,0,0,5500000,5651655,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A38=1,PMF_1st=0),0,ROUND(IF(A38=1,AI38,AL37)*OFFSET(Input!$O$27,IF(A38=121,-1,0)+MIN(B38,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A38=1,PMF_1st=0),0,IF(SUM($K$5:$L38)-$AU37>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B37,B38),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C38-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[35,3,11,null,42,{"$f":"IF(A39=\"\",\"\",IF(A39=1,Age_Full_Month,IF(F38=11,0,F38+1)))","v":10},42,0,{"$f":"IF(A39=\"\",\"\",IF(AND(F39=11,G39=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H39-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C39-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B39,99),0,1,1)*K39,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*L39,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*M39,FEE_rounding)","v":0},0,0,{"$f":"IF(C39>=1,ROUND(K39*OFFSET(Input!$U$27,B39,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B39=1,0,IF($C39>=1,ROUND(OFFSET(Input!$X$27,B39,0,1,1)*AL38,AV_rounding),0))","v":0},{"$f":"IF(B39=1,0,IF(C39=1,ROUND(OFFSET(Input!$W$27,B39,0,1,1)*AVERAGE($AI$5,$AL$5:$AL37),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),OFFSET(Input!$G$27,B39,0,1,1)-AE39,0)","v":0},{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),MIN(OFFSET(Input!$G$27,B39,0,1,1),AP38),0)","v":0},0,0,0,150070,148485,148485,148485,29100,29100,29100,29100,{"$f":"IF(A39=\"\",\"\",AL39-ROUND(AL39*OFFSET(Input!$S$27,$B39,0,1,1),2*FEE_rounding))","v":148485},{"$f":"IF(A39=\"\",\"\",ROUND(AP39*(1-OFFSET(Input!$T$27,MIN(B39,10),0,1,1)),2*FEE_rounding))","v":29100},5677585,0,0,0,5500000,5650070,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A39=1,PMF_1st=0),0,ROUND(IF(A39=1,AI39,AL38)*OFFSET(Input!$O$27,IF(A39=121,-1,0)+MIN(B39,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A39=1,PMF_1st=0),0,IF(SUM($K$5:$L39)-$AU38>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B38,B39),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C39-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[36,3,12,null,42,{"$f":"IF(A40=\"\",\"\",IF(A40=1,Age_Full_Month,IF(F39=11,0,F39+1)))","v":11},42,0,{"$f":"IF(A40=\"\",\"\",IF(AND(F40=11,G40=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H40-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C40-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B40,99),0,1,1)*K40,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*L40,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*M40,FEE_rounding)","v":0},0,0,{"$f":"IF(C40>=1,ROUND(K40*OFFSET(Input!$U$27,B40,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B40=1,0,IF($C40>=1,ROUND(OFFSET(Input!$X$27,B40,0,1,1)*AL39,AV_rounding),0))","v":0},{"$f":"IF(B40=1,0,IF(C40=1,ROUND(OFFSET(Input!$W$27,B40,0,1,1)*AVERAGE($AI$5,$AL$5:$AL38),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),OFFSET(Input!$G$27,B40,0,1,1)-AE40,0)","v":0},{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),MIN(OFFSET(Input!$G$27,B40,0,1,1),AP39),0)","v":0},0,0,0,148485,146900,146900,146900,29100,29100,29100,29100,{"$f":"IF(A40=\"\",\"\",AL40-ROUND(AL40*OFFSET(Input!$S$27,$B40,0,1,1),2*FEE_rounding))","v":146900},{"$f":"IF(A40=\"\",\"\",ROUND(AP40*(1-OFFSET(Input!$T$27,MIN(B40,10),0,1,1)),2*FEE_rounding))","v":29100},5676000,0,0,0,5500000,5648485,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A40=1,PMF_1st=0),0,ROUND(IF(A40=1,AI40,AL39)*OFFSET(Input!$O$27,IF(A40=121,-1,0)+MIN(B40,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A40=1,PMF_1st=0),0,IF(SUM($K$5:$L40)-$AU39>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B39,B40),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C40-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[37,4,1,null,43,{"$f":"IF(A41=\"\",\"\",IF(A41=1,Age_Full_Month,IF(F40=11,0,F40+1)))","v":0},43,0,{"$f":"IF(A41=\"\",\"\",IF(AND(F41=11,G41=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H41-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C41-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B41,99),0,1,1)*K41,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*L41,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*M41,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C41>=1,ROUND(K41*OFFSET(Input!$U$27,B41,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B41=1,0,IF($C41>=1,ROUND(OFFSET(Input!$X$27,B41,0,1,1)*AL40,AV_rounding),0))","v":0},{"$f":"IF(B41=1,0,IF(C41=1,ROUND(OFFSET(Input!$W$27,B41,0,1,1)*AVERAGE($AI$5,$AL$5:$AL39),AV_rounding),0))","v":0},1595,0,0,89700,100,0,0,0,{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),OFFSET(Input!$G$27,B41,0,1,1)-AE41,0)","v":0},{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),MIN(OFFSET(Input!$G$27,B41,0,1,1),AP40),0)","v":0},0,0,0,226900,225205,225205,225205,38800,38800,38800,38800,{"$f":"IF(A41=\"\",\"\",AL41-ROUND(AL41*OFFSET(Input!$S$27,$B41,0,1,1),2*FEE_rounding))","v":225205},{"$f":"IF(A41=\"\",\"\",ROUND(AP41*(1-OFFSET(Input!$T$27,MIN(B41,10),0,1,1)),2*FEE_rounding))","v":38800},5764005,0,0,89700,5500000,5726900,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A41=1,PMF_1st=0),0,ROUND(IF(A41=1,AI41,AL40)*OFFSET(Input!$O$27,IF(A41=121,-1,0)+MIN(B41,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A41=1,PMF_1st=0),0,IF(SUM($K$5:$L41)-$AU40>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B40,B41),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C41-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[38,4,2,null,43,{"$f":"IF(A42=\"\",\"\",IF(A42=1,Age_Full_Month,IF(F41=11,0,F41+1)))","v":1},43,0,{"$f":"IF(A42=\"\",\"\",IF(AND(F42=11,G42=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H42-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C42-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B42,99),0,1,1)*K42,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*L42,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*M42,FEE_rounding)","v":0},0,0,{"$f":"IF(C42>=1,ROUND(K42*OFFSET(Input!$U$27,B42,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B42=1,0,IF($C42>=1,ROUND(OFFSET(Input!$X$27,B42,0,1,1)*AL41,AV_rounding),0))","v":0},{"$f":"IF(B42=1,0,IF(C42=1,ROUND(OFFSET(Input!$W$27,B42,0,1,1)*AVERAGE($AI$5,$AL$5:$AL40),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),OFFSET(Input!$G$27,B42,0,1,1)-AE42,0)","v":0},{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),MIN(OFFSET(Input!$G$27,B42,0,1,1),AP41),0)","v":0},0,0,0,225205,223510,223510,223510,38800,38800,38800,38800,{"$f":"IF(A42=\"\",\"\",AL42-ROUND(AL42*OFFSET(Input!$S$27,$B42,0,1,1),2*FEE_rounding))","v":223510},{"$f":"IF(A42=\"\",\"\",ROUND(AP42*(1-OFFSET(Input!$T$27,MIN(B42,10),0,1,1)),2*FEE_rounding))","v":38800},5762310,0,0,0,5500000,5725205,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A42=1,PMF_1st=0),0,ROUND(IF(A42=1,AI42,AL41)*OFFSET(Input!$O$27,IF(A42=121,-1,0)+MIN(B42,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A42=1,PMF_1st=0),0,IF(SUM($K$5:$L42)-$AU41>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B41,B42),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C42-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[39,4,3,null,43,{"$f":"IF(A43=\"\",\"\",IF(A43=1,Age_Full_Month,IF(F42=11,0,F42+1)))","v":2},43,0,{"$f":"IF(A43=\"\",\"\",IF(AND(F43=11,G43=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H43-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C43-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B43,99),0,1,1)*K43,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*L43,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*M43,FEE_rounding)","v":0},0,0,{"$f":"IF(C43>=1,ROUND(K43*OFFSET(Input!$U$27,B43,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B43=1,0,IF($C43>=1,ROUND(OFFSET(Input!$X$27,B43,0,1,1)*AL42,AV_rounding),0))","v":0},{"$f":"IF(B43=1,0,IF(C43=1,ROUND(OFFSET(Input!$W$27,B43,0,1,1)*AVERAGE($AI$5,$AL$5:$AL41),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),OFFSET(Input!$G$27,B43,0,1,1)-AE43,0)","v":0},{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),MIN(OFFSET(Input!$G$27,B43,0,1,1),AP42),0)","v":0},0,0,0,223510,221815,221815,221815,38800,38800,38800,38800,{"$f":"IF(A43=\"\",\"\",AL43-ROUND(AL43*OFFSET(Input!$S$27,$B43,0,1,1),2*FEE_rounding))","v":221815},{"$f":"IF(A43=\"\",\"\",ROUND(AP43*(1-OFFSET(Input!$T$27,MIN(B43,10),0,1,1)),2*FEE_rounding))","v":38800},5760615,0,0,0,5500000,5723510,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A43=1,PMF_1st=0),0,ROUND(IF(A43=1,AI43,AL42)*OFFSET(Input!$O$27,IF(A43=121,-1,0)+MIN(B43,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A43=1,PMF_1st=0),0,IF(SUM($K$5:$L43)-$AU42>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B42,B43),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C43-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[40,4,4,null,43,{"$f":"IF(A44=\"\",\"\",IF(A44=1,Age_Full_Month,IF(F43=11,0,F43+1)))","v":3},43,0,{"$f":"IF(A44=\"\",\"\",IF(AND(F44=11,G44=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H44-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C44-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B44,99),0,1,1)*K44,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*L44,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*M44,FEE_rounding)","v":0},0,0,{"$f":"IF(C44>=1,ROUND(K44*OFFSET(Input!$U$27,B44,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B44=1,0,IF($C44>=1,ROUND(OFFSET(Input!$X$27,B44,0,1,1)*AL43,AV_rounding),0))","v":0},{"$f":"IF(B44=1,0,IF(C44=1,ROUND(OFFSET(Input!$W$27,B44,0,1,1)*AVERAGE($AI$5,$AL$5:$AL42),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),OFFSET(Input!$G$27,B44,0,1,1)-AE44,0)","v":0},{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),MIN(OFFSET(Input!$G$27,B44,0,1,1),AP43),0)","v":0},0,0,0,221815,220120,220120,220120,38800,38800,38800,38800,{"$f":"IF(A44=\"\",\"\",AL44-ROUND(AL44*OFFSET(Input!$S$27,$B44,0,1,1),2*FEE_rounding))","v":220120},{"$f":"IF(A44=\"\",\"\",ROUND(AP44*(1-OFFSET(Input!$T$27,MIN(B44,10),0,1,1)),2*FEE_rounding))","v":38800},5758920,0,0,0,5500000,5721815,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A44=1,PMF_1st=0),0,ROUND(IF(A44=1,AI44,AL43)*OFFSET(Input!$O$27,IF(A44=121,-1,0)+MIN(B44,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A44=1,PMF_1st=0),0,IF(SUM($K$5:$L44)-$AU43>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B43,B44),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C44-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[41,4,5,null,43,{"$f":"IF(A45=\"\",\"\",IF(A45=1,Age_Full_Month,IF(F44=11,0,F44+1)))","v":4},43,0,{"$f":"IF(A45=\"\",\"\",IF(AND(F45=11,G45=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H45-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C45-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B45,99),0,1,1)*K45,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*L45,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*M45,FEE_rounding)","v":0},0,0,{"$f":"IF(C45>=1,ROUND(K45*OFFSET(Input!$U$27,B45,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B45=1,0,IF($C45>=1,ROUND(OFFSET(Input!$X$27,B45,0,1,1)*AL44,AV_rounding),0))","v":0},{"$f":"IF(B45=1,0,IF(C45=1,ROUND(OFFSET(Input!$W$27,B45,0,1,1)*AVERAGE($AI$5,$AL$5:$AL43),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),OFFSET(Input!$G$27,B45,0,1,1)-AE45,0)","v":0},{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),MIN(OFFSET(Input!$G$27,B45,0,1,1),AP44),0)","v":0},0,0,0,220120,218425,218425,218425,38800,38800,38800,38800,{"$f":"IF(A45=\"\",\"\",AL45-ROUND(AL45*OFFSET(Input!$S$27,$B45,0,1,1),2*FEE_rounding))","v":218425},{"$f":"IF(A45=\"\",\"\",ROUND(AP45*(1-OFFSET(Input!$T$27,MIN(B45,10),0,1,1)),2*FEE_rounding))","v":38800},5757225,0,0,0,5500000,5720120,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A45=1,PMF_1st=0),0,ROUND(IF(A45=1,AI45,AL44)*OFFSET(Input!$O$27,IF(A45=121,-1,0)+MIN(B45,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A45=1,PMF_1st=0),0,IF(SUM($K$5:$L45)-$AU44>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B44,B45),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C45-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[42,4,6,null,43,{"$f":"IF(A46=\"\",\"\",IF(A46=1,Age_Full_Month,IF(F45=11,0,F45+1)))","v":5},43,0,{"$f":"IF(A46=\"\",\"\",IF(AND(F46=11,G46=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H46-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C46-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B46,99),0,1,1)*K46,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*L46,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*M46,FEE_rounding)","v":0},0,0,{"$f":"IF(C46>=1,ROUND(K46*OFFSET(Input!$U$27,B46,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B46=1,0,IF($C46>=1,ROUND(OFFSET(Input!$X$27,B46,0,1,1)*AL45,AV_rounding),0))","v":0},{"$f":"IF(B46=1,0,IF(C46=1,ROUND(OFFSET(Input!$W$27,B46,0,1,1)*AVERAGE($AI$5,$AL$5:$AL44),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),OFFSET(Input!$G$27,B46,0,1,1)-AE46,0)","v":0},{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),MIN(OFFSET(Input!$G$27,B46,0,1,1),AP45),0)","v":0},0,0,0,218425,216730,216730,216730,38800,38800,38800,38800,{"$f":"IF(A46=\"\",\"\",AL46-ROUND(AL46*OFFSET(Input!$S$27,$B46,0,1,1),2*FEE_rounding))","v":216730},{"$f":"IF(A46=\"\",\"\",ROUND(AP46*(1-OFFSET(Input!$T$27,MIN(B46,10),0,1,1)),2*FEE_rounding))","v":38800},5755530,0,0,0,5500000,5718425,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A46=1,PMF_1st=0),0,ROUND(IF(A46=1,AI46,AL45)*OFFSET(Input!$O$27,IF(A46=121,-1,0)+MIN(B46,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A46=1,PMF_1st=0),0,IF(SUM($K$5:$L46)-$AU45>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B45,B46),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C46-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[43,4,7,null,43,{"$f":"IF(A47=\"\",\"\",IF(A47=1,Age_Full_Month,IF(F46=11,0,F46+1)))","v":6},43,0,{"$f":"IF(A47=\"\",\"\",IF(AND(F47=11,G47=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H47-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C47-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B47,99),0,1,1)*K47,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*L47,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*M47,FEE_rounding)","v":0},0,0,{"$f":"IF(C47>=1,ROUND(K47*OFFSET(Input!$U$27,B47,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B47=1,0,IF($C47>=1,ROUND(OFFSET(Input!$X$27,B47,0,1,1)*AL46,AV_rounding),0))","v":0},{"$f":"IF(B47=1,0,IF(C47=1,ROUND(OFFSET(Input!$W$27,B47,0,1,1)*AVERAGE($AI$5,$AL$5:$AL45),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),OFFSET(Input!$G$27,B47,0,1,1)-AE47,0)","v":0},{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),MIN(OFFSET(Input!$G$27,B47,0,1,1),AP46),0)","v":0},0,0,0,216730,215035,215035,215035,38800,38800,38800,38800,{"$f":"IF(A47=\"\",\"\",AL47-ROUND(AL47*OFFSET(Input!$S$27,$B47,0,1,1),2*FEE_rounding))","v":215035},{"$f":"IF(A47=\"\",\"\",ROUND(AP47*(1-OFFSET(Input!$T$27,MIN(B47,10),0,1,1)),2*FEE_rounding))","v":38800},5753835,0,0,0,5500000,5716730,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A47=1,PMF_1st=0),0,ROUND(IF(A47=1,AI47,AL46)*OFFSET(Input!$O$27,IF(A47=121,-1,0)+MIN(B47,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A47=1,PMF_1st=0),0,IF(SUM($K$5:$L47)-$AU46>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B46,B47),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C47-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[44,4,8,null,43,{"$f":"IF(A48=\"\",\"\",IF(A48=1,Age_Full_Month,IF(F47=11,0,F47+1)))","v":7},43,0,{"$f":"IF(A48=\"\",\"\",IF(AND(F48=11,G48=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H48-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C48-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B48,99),0,1,1)*K48,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*L48,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*M48,FEE_rounding)","v":0},0,0,{"$f":"IF(C48>=1,ROUND(K48*OFFSET(Input!$U$27,B48,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B48=1,0,IF($C48>=1,ROUND(OFFSET(Input!$X$27,B48,0,1,1)*AL47,AV_rounding),0))","v":0},{"$f":"IF(B48=1,0,IF(C48=1,ROUND(OFFSET(Input!$W$27,B48,0,1,1)*AVERAGE($AI$5,$AL$5:$AL46),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),OFFSET(Input!$G$27,B48,0,1,1)-AE48,0)","v":0},{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),MIN(OFFSET(Input!$G$27,B48,0,1,1),AP47),0)","v":0},0,0,0,215035,213340,213340,213340,38800,38800,38800,38800,{"$f":"IF(A48=\"\",\"\",AL48-ROUND(AL48*OFFSET(Input!$S$27,$B48,0,1,1),2*FEE_rounding))","v":213340},{"$f":"IF(A48=\"\",\"\",ROUND(AP48*(1-OFFSET(Input!$T$27,MIN(B48,10),0,1,1)),2*FEE_rounding))","v":38800},5752140,0,0,0,5500000,5715035,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A48=1,PMF_1st=0),0,ROUND(IF(A48=1,AI48,AL47)*OFFSET(Input!$O$27,IF(A48=121,-1,0)+MIN(B48,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A48=1,PMF_1st=0),0,IF(SUM($K$5:$L48)-$AU47>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B47,B48),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C48-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[45,4,9,null,43,{"$f":"IF(A49=\"\",\"\",IF(A49=1,Age_Full_Month,IF(F48=11,0,F48+1)))","v":8},43,0,{"$f":"IF(A49=\"\",\"\",IF(AND(F49=11,G49=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H49-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C49-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B49,99),0,1,1)*K49,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*L49,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*M49,FEE_rounding)","v":0},0,0,{"$f":"IF(C49>=1,ROUND(K49*OFFSET(Input!$U$27,B49,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B49=1,0,IF($C49>=1,ROUND(OFFSET(Input!$X$27,B49,0,1,1)*AL48,AV_rounding),0))","v":0},{"$f":"IF(B49=1,0,IF(C49=1,ROUND(OFFSET(Input!$W$27,B49,0,1,1)*AVERAGE($AI$5,$AL$5:$AL47),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),OFFSET(Input!$G$27,B49,0,1,1)-AE49,0)","v":0},{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),MIN(OFFSET(Input!$G$27,B49,0,1,1),AP48),0)","v":0},0,0,0,213340,211645,211645,211645,38800,38800,38800,38800,{"$f":"IF(A49=\"\",\"\",AL49-ROUND(AL49*OFFSET(Input!$S$27,$B49,0,1,1),2*FEE_rounding))","v":211645},{"$f":"IF(A49=\"\",\"\",ROUND(AP49*(1-OFFSET(Input!$T$27,MIN(B49,10),0,1,1)),2*FEE_rounding))","v":38800},5750445,0,0,0,5500000,5713340,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A49=1,PMF_1st=0),0,ROUND(IF(A49=1,AI49,AL48)*OFFSET(Input!$O$27,IF(A49=121,-1,0)+MIN(B49,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A49=1,PMF_1st=0),0,IF(SUM($K$5:$L49)-$AU48>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B48,B49),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C49-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[46,4,10,null,43,{"$f":"IF(A50=\"\",\"\",IF(A50=1,Age_Full_Month,IF(F49=11,0,F49+1)))","v":9},43,0,{"$f":"IF(A50=\"\",\"\",IF(AND(F50=11,G50=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H50-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C50-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B50,99),0,1,1)*K50,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*L50,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*M50,FEE_rounding)","v":0},0,0,{"$f":"IF(C50>=1,ROUND(K50*OFFSET(Input!$U$27,B50,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B50=1,0,IF($C50>=1,ROUND(OFFSET(Input!$X$27,B50,0,1,1)*AL49,AV_rounding),0))","v":0},{"$f":"IF(B50=1,0,IF(C50=1,ROUND(OFFSET(Input!$W$27,B50,0,1,1)*AVERAGE($AI$5,$AL$5:$AL48),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),OFFSET(Input!$G$27,B50,0,1,1)-AE50,0)","v":0},{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),MIN(OFFSET(Input!$G$27,B50,0,1,1),AP49),0)","v":0},0,0,0,211645,209950,209950,209950,38800,38800,38800,38800,{"$f":"IF(A50=\"\",\"\",AL50-ROUND(AL50*OFFSET(Input!$S$27,$B50,0,1,1),2*FEE_rounding))","v":209950},{"$f":"IF(A50=\"\",\"\",ROUND(AP50*(1-OFFSET(Input!$T$27,MIN(B50,10),0,1,1)),2*FEE_rounding))","v":38800},5748750,0,0,0,5500000,5711645,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A50=1,PMF_1st=0),0,ROUND(IF(A50=1,AI50,AL49)*OFFSET(Input!$O$27,IF(A50=121,-1,0)+MIN(B50,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A50=1,PMF_1st=0),0,IF(SUM($K$5:$L50)-$AU49>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B49,B50),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C50-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[47,4,11,null,43,{"$f":"IF(A51=\"\",\"\",IF(A51=1,Age_Full_Month,IF(F50=11,0,F50+1)))","v":10},43,0,{"$f":"IF(A51=\"\",\"\",IF(AND(F51=11,G51=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H51-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C51-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B51,99),0,1,1)*K51,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*L51,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*M51,FEE_rounding)","v":0},0,0,{"$f":"IF(C51>=1,ROUND(K51*OFFSET(Input!$U$27,B51,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B51=1,0,IF($C51>=1,ROUND(OFFSET(Input!$X$27,B51,0,1,1)*AL50,AV_rounding),0))","v":0},{"$f":"IF(B51=1,0,IF(C51=1,ROUND(OFFSET(Input!$W$27,B51,0,1,1)*AVERAGE($AI$5,$AL$5:$AL49),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),OFFSET(Input!$G$27,B51,0,1,1)-AE51,0)","v":0},{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),MIN(OFFSET(Input!$G$27,B51,0,1,1),AP50),0)","v":0},0,0,0,209950,208255,208255,208255,38800,38800,38800,38800,{"$f":"IF(A51=\"\",\"\",AL51-ROUND(AL51*OFFSET(Input!$S$27,$B51,0,1,1),2*FEE_rounding))","v":208255},{"$f":"IF(A51=\"\",\"\",ROUND(AP51*(1-OFFSET(Input!$T$27,MIN(B51,10),0,1,1)),2*FEE_rounding))","v":38800},5747055,0,0,0,5500000,5709950,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A51=1,PMF_1st=0),0,ROUND(IF(A51=1,AI51,AL50)*OFFSET(Input!$O$27,IF(A51=121,-1,0)+MIN(B51,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A51=1,PMF_1st=0),0,IF(SUM($K$5:$L51)-$AU50>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B50,B51),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C51-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[48,4,12,null,43,{"$f":"IF(A52=\"\",\"\",IF(A52=1,Age_Full_Month,IF(F51=11,0,F51+1)))","v":11},43,0,{"$f":"IF(A52=\"\",\"\",IF(AND(F52=11,G52=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H52-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C52-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B52,99),0,1,1)*K52,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*L52,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*M52,FEE_rounding)","v":0},0,0,{"$f":"IF(C52>=1,ROUND(K52*OFFSET(Input!$U$27,B52,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B52=1,0,IF($C52>=1,ROUND(OFFSET(Input!$X$27,B52,0,1,1)*AL51,AV_rounding),0))","v":0},{"$f":"IF(B52=1,0,IF(C52=1,ROUND(OFFSET(Input!$W$27,B52,0,1,1)*AVERAGE($AI$5,$AL$5:$AL50),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),OFFSET(Input!$G$27,B52,0,1,1)-AE52,0)","v":0},{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),MIN(OFFSET(Input!$G$27,B52,0,1,1),AP51),0)","v":0},0,0,0,208255,206560,206560,206560,38800,38800,38800,38800,{"$f":"IF(A52=\"\",\"\",AL52-ROUND(AL52*OFFSET(Input!$S$27,$B52,0,1,1),2*FEE_rounding))","v":206560},{"$f":"IF(A52=\"\",\"\",ROUND(AP52*(1-OFFSET(Input!$T$27,MIN(B52,10),0,1,1)),2*FEE_rounding))","v":38800},5745360,0,0,0,5500000,5708255,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A52=1,PMF_1st=0),0,ROUND(IF(A52=1,AI52,AL51)*OFFSET(Input!$O$27,IF(A52=121,-1,0)+MIN(B52,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A52=1,PMF_1st=0),0,IF(SUM($K$5:$L52)-$AU51>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B51,B52),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C52-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[49,5,1,null,44,{"$f":"IF(A53=\"\",\"\",IF(A53=1,Age_Full_Month,IF(F52=11,0,F52+1)))","v":0},44,0,{"$f":"IF(A53=\"\",\"\",IF(AND(F53=11,G53=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H53-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C53-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B53,99),0,1,1)*K53,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*L53,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*M53,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C53>=1,ROUND(K53*OFFSET(Input!$U$27,B53,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B53=1,0,IF($C53>=1,ROUND(OFFSET(Input!$X$27,B53,0,1,1)*AL52,AV_rounding),0))","v":0},{"$f":"IF(B53=1,0,IF(C53=1,ROUND(OFFSET(Input!$W$27,B53,0,1,1)*AVERAGE($AI$5,$AL$5:$AL51),AV_rounding),0))","v":0},1705,0,0,89700,100,0,0,0,{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),OFFSET(Input!$G$27,B53,0,1,1)-AE53,0)","v":0},{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),MIN(OFFSET(Input!$G$27,B53,0,1,1),AP52),0)","v":0},0,0,0,286560,284755,284755,284755,48500,48500,48500,48500,{"$f":"IF(A53=\"\",\"\",AL53-ROUND(AL53*OFFSET(Input!$S$27,$B53,0,1,1),2*FEE_rounding))","v":284755},{"$f":"IF(A53=\"\",\"\",ROUND(AP53*(1-OFFSET(Input!$T$27,MIN(B53,10),0,1,1)),2*FEE_rounding))","v":48500},5833255,0,0,89700,5500000,5786560,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A53=1,PMF_1st=0),0,ROUND(IF(A53=1,AI53,AL52)*OFFSET(Input!$O$27,IF(A53=121,-1,0)+MIN(B53,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A53=1,PMF_1st=0),0,IF(SUM($K$5:$L53)-$AU52>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B52,B53),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C53-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[50,5,2,null,44,{"$f":"IF(A54=\"\",\"\",IF(A54=1,Age_Full_Month,IF(F53=11,0,F53+1)))","v":1},44,0,{"$f":"IF(A54=\"\",\"\",IF(AND(F54=11,G54=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H54-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C54-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B54,99),0,1,1)*K54,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*L54,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*M54,FEE_rounding)","v":0},0,0,{"$f":"IF(C54>=1,ROUND(K54*OFFSET(Input!$U$27,B54,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B54=1,0,IF($C54>=1,ROUND(OFFSET(Input!$X$27,B54,0,1,1)*AL53,AV_rounding),0))","v":0},{"$f":"IF(B54=1,0,IF(C54=1,ROUND(OFFSET(Input!$W$27,B54,0,1,1)*AVERAGE($AI$5,$AL$5:$AL52),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),OFFSET(Input!$G$27,B54,0,1,1)-AE54,0)","v":0},{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),MIN(OFFSET(Input!$G$27,B54,0,1,1),AP53),0)","v":0},0,0,0,284755,282950,282950,282950,48500,48500,48500,48500,{"$f":"IF(A54=\"\",\"\",AL54-ROUND(AL54*OFFSET(Input!$S$27,$B54,0,1,1),2*FEE_rounding))","v":282950},{"$f":"IF(A54=\"\",\"\",ROUND(AP54*(1-OFFSET(Input!$T$27,MIN(B54,10),0,1,1)),2*FEE_rounding))","v":48500},5831450,0,0,0,5500000,5784755,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A54=1,PMF_1st=0),0,ROUND(IF(A54=1,AI54,AL53)*OFFSET(Input!$O$27,IF(A54=121,-1,0)+MIN(B54,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A54=1,PMF_1st=0),0,IF(SUM($K$5:$L54)-$AU53>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B53,B54),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C54-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[51,5,3,null,44,{"$f":"IF(A55=\"\",\"\",IF(A55=1,Age_Full_Month,IF(F54=11,0,F54+1)))","v":2},44,0,{"$f":"IF(A55=\"\",\"\",IF(AND(F55=11,G55=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H55-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C55-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B55,99),0,1,1)*K55,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*L55,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*M55,FEE_rounding)","v":0},0,0,{"$f":"IF(C55>=1,ROUND(K55*OFFSET(Input!$U$27,B55,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B55=1,0,IF($C55>=1,ROUND(OFFSET(Input!$X$27,B55,0,1,1)*AL54,AV_rounding),0))","v":0},{"$f":"IF(B55=1,0,IF(C55=1,ROUND(OFFSET(Input!$W$27,B55,0,1,1)*AVERAGE($AI$5,$AL$5:$AL53),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),OFFSET(Input!$G$27,B55,0,1,1)-AE55,0)","v":0},{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),MIN(OFFSET(Input!$G$27,B55,0,1,1),AP54),0)","v":0},0,0,0,282950,281145,281145,281145,48500,48500,48500,48500,{"$f":"IF(A55=\"\",\"\",AL55-ROUND(AL55*OFFSET(Input!$S$27,$B55,0,1,1),2*FEE_rounding))","v":281145},{"$f":"IF(A55=\"\",\"\",ROUND(AP55*(1-OFFSET(Input!$T$27,MIN(B55,10),0,1,1)),2*FEE_rounding))","v":48500},5829645,0,0,0,5500000,5782950,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A55=1,PMF_1st=0),0,ROUND(IF(A55=1,AI55,AL54)*OFFSET(Input!$O$27,IF(A55=121,-1,0)+MIN(B55,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A55=1,PMF_1st=0),0,IF(SUM($K$5:$L55)-$AU54>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B54,B55),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C55-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[52,5,4,null,44,{"$f":"IF(A56=\"\",\"\",IF(A56=1,Age_Full_Month,IF(F55=11,0,F55+1)))","v":3},44,0,{"$f":"IF(A56=\"\",\"\",IF(AND(F56=11,G56=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H56-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C56-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B56,99),0,1,1)*K56,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*L56,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*M56,FEE_rounding)","v":0},0,0,{"$f":"IF(C56>=1,ROUND(K56*OFFSET(Input!$U$27,B56,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B56=1,0,IF($C56>=1,ROUND(OFFSET(Input!$X$27,B56,0,1,1)*AL55,AV_rounding),0))","v":0},{"$f":"IF(B56=1,0,IF(C56=1,ROUND(OFFSET(Input!$W$27,B56,0,1,1)*AVERAGE($AI$5,$AL$5:$AL54),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),OFFSET(Input!$G$27,B56,0,1,1)-AE56,0)","v":0},{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),MIN(OFFSET(Input!$G$27,B56,0,1,1),AP55),0)","v":0},0,0,0,281145,279340,279340,279340,48500,48500,48500,48500,{"$f":"IF(A56=\"\",\"\",AL56-ROUND(AL56*OFFSET(Input!$S$27,$B56,0,1,1),2*FEE_rounding))","v":279340},{"$f":"IF(A56=\"\",\"\",ROUND(AP56*(1-OFFSET(Input!$T$27,MIN(B56,10),0,1,1)),2*FEE_rounding))","v":48500},5827840,0,0,0,5500000,5781145,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A56=1,PMF_1st=0),0,ROUND(IF(A56=1,AI56,AL55)*OFFSET(Input!$O$27,IF(A56=121,-1,0)+MIN(B56,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A56=1,PMF_1st=0),0,IF(SUM($K$5:$L56)-$AU55>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B55,B56),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C56-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[53,5,5,null,44,{"$f":"IF(A57=\"\",\"\",IF(A57=1,Age_Full_Month,IF(F56=11,0,F56+1)))","v":4},44,0,{"$f":"IF(A57=\"\",\"\",IF(AND(F57=11,G57=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H57-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C57-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B57,99),0,1,1)*K57,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*L57,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*M57,FEE_rounding)","v":0},0,0,{"$f":"IF(C57>=1,ROUND(K57*OFFSET(Input!$U$27,B57,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B57=1,0,IF($C57>=1,ROUND(OFFSET(Input!$X$27,B57,0,1,1)*AL56,AV_rounding),0))","v":0},{"$f":"IF(B57=1,0,IF(C57=1,ROUND(OFFSET(Input!$W$27,B57,0,1,1)*AVERAGE($AI$5,$AL$5:$AL55),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),OFFSET(Input!$G$27,B57,0,1,1)-AE57,0)","v":0},{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),MIN(OFFSET(Input!$G$27,B57,0,1,1),AP56),0)","v":0},0,0,0,279340,277535,277535,277535,48500,48500,48500,48500,{"$f":"IF(A57=\"\",\"\",AL57-ROUND(AL57*OFFSET(Input!$S$27,$B57,0,1,1),2*FEE_rounding))","v":277535},{"$f":"IF(A57=\"\",\"\",ROUND(AP57*(1-OFFSET(Input!$T$27,MIN(B57,10),0,1,1)),2*FEE_rounding))","v":48500},5826035,0,0,0,5500000,5779340,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A57=1,PMF_1st=0),0,ROUND(IF(A57=1,AI57,AL56)*OFFSET(Input!$O$27,IF(A57=121,-1,0)+MIN(B57,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A57=1,PMF_1st=0),0,IF(SUM($K$5:$L57)-$AU56>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B56,B57),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C57-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[54,5,6,null,44,{"$f":"IF(A58=\"\",\"\",IF(A58=1,Age_Full_Month,IF(F57=11,0,F57+1)))","v":5},44,0,{"$f":"IF(A58=\"\",\"\",IF(AND(F58=11,G58=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H58-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C58-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B58,99),0,1,1)*K58,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*L58,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*M58,FEE_rounding)","v":0},0,0,{"$f":"IF(C58>=1,ROUND(K58*OFFSET(Input!$U$27,B58,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B58=1,0,IF($C58>=1,ROUND(OFFSET(Input!$X$27,B58,0,1,1)*AL57,AV_rounding),0))","v":0},{"$f":"IF(B58=1,0,IF(C58=1,ROUND(OFFSET(Input!$W$27,B58,0,1,1)*AVERAGE($AI$5,$AL$5:$AL56),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),OFFSET(Input!$G$27,B58,0,1,1)-AE58,0)","v":0},{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),MIN(OFFSET(Input!$G$27,B58,0,1,1),AP57),0)","v":0},0,0,0,277535,275730,275730,275730,48500,48500,48500,48500,{"$f":"IF(A58=\"\",\"\",AL58-ROUND(AL58*OFFSET(Input!$S$27,$B58,0,1,1),2*FEE_rounding))","v":275730},{"$f":"IF(A58=\"\",\"\",ROUND(AP58*(1-OFFSET(Input!$T$27,MIN(B58,10),0,1,1)),2*FEE_rounding))","v":48500},5824230,0,0,0,5500000,5777535,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A58=1,PMF_1st=0),0,ROUND(IF(A58=1,AI58,AL57)*OFFSET(Input!$O$27,IF(A58=121,-1,0)+MIN(B58,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A58=1,PMF_1st=0),0,IF(SUM($K$5:$L58)-$AU57>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B57,B58),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C58-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[55,5,7,null,44,{"$f":"IF(A59=\"\",\"\",IF(A59=1,Age_Full_Month,IF(F58=11,0,F58+1)))","v":6},44,0,{"$f":"IF(A59=\"\",\"\",IF(AND(F59=11,G59=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H59-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C59-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B59,99),0,1,1)*K59,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*L59,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*M59,FEE_rounding)","v":0},0,0,{"$f":"IF(C59>=1,ROUND(K59*OFFSET(Input!$U$27,B59,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B59=1,0,IF($C59>=1,ROUND(OFFSET(Input!$X$27,B59,0,1,1)*AL58,AV_rounding),0))","v":0},{"$f":"IF(B59=1,0,IF(C59=1,ROUND(OFFSET(Input!$W$27,B59,0,1,1)*AVERAGE($AI$5,$AL$5:$AL57),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),OFFSET(Input!$G$27,B59,0,1,1)-AE59,0)","v":0},{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),MIN(OFFSET(Input!$G$27,B59,0,1,1),AP58),0)","v":0},0,0,0,275730,273925,273925,273925,48500,48500,48500,48500,{"$f":"IF(A59=\"\",\"\",AL59-ROUND(AL59*OFFSET(Input!$S$27,$B59,0,1,1),2*FEE_rounding))","v":273925},{"$f":"IF(A59=\"\",\"\",ROUND(AP59*(1-OFFSET(Input!$T$27,MIN(B59,10),0,1,1)),2*FEE_rounding))","v":48500},5822425,0,0,0,5500000,5775730,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A59=1,PMF_1st=0),0,ROUND(IF(A59=1,AI59,AL58)*OFFSET(Input!$O$27,IF(A59=121,-1,0)+MIN(B59,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A59=1,PMF_1st=0),0,IF(SUM($K$5:$L59)-$AU58>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B58,B59),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C59-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[56,5,8,null,44,{"$f":"IF(A60=\"\",\"\",IF(A60=1,Age_Full_Month,IF(F59=11,0,F59+1)))","v":7},44,0,{"$f":"IF(A60=\"\",\"\",IF(AND(F60=11,G60=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H60-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C60-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B60,99),0,1,1)*K60,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*L60,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*M60,FEE_rounding)","v":0},0,0,{"$f":"IF(C60>=1,ROUND(K60*OFFSET(Input!$U$27,B60,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B60=1,0,IF($C60>=1,ROUND(OFFSET(Input!$X$27,B60,0,1,1)*AL59,AV_rounding),0))","v":0},{"$f":"IF(B60=1,0,IF(C60=1,ROUND(OFFSET(Input!$W$27,B60,0,1,1)*AVERAGE($AI$5,$AL$5:$AL58),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),OFFSET(Input!$G$27,B60,0,1,1)-AE60,0)","v":0},{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),MIN(OFFSET(Input!$G$27,B60,0,1,1),AP59),0)","v":0},0,0,0,273925,272120,272120,272120,48500,48500,48500,48500,{"$f":"IF(A60=\"\",\"\",AL60-ROUND(AL60*OFFSET(Input!$S$27,$B60,0,1,1),2*FEE_rounding))","v":272120},{"$f":"IF(A60=\"\",\"\",ROUND(AP60*(1-OFFSET(Input!$T$27,MIN(B60,10),0,1,1)),2*FEE_rounding))","v":48500},5820620,0,0,0,5500000,5773925,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A60=1,PMF_1st=0),0,ROUND(IF(A60=1,AI60,AL59)*OFFSET(Input!$O$27,IF(A60=121,-1,0)+MIN(B60,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A60=1,PMF_1st=0),0,IF(SUM($K$5:$L60)-$AU59>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B59,B60),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C60-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[57,5,9,null,44,{"$f":"IF(A61=\"\",\"\",IF(A61=1,Age_Full_Month,IF(F60=11,0,F60+1)))","v":8},44,0,{"$f":"IF(A61=\"\",\"\",IF(AND(F61=11,G61=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H61-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C61-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B61,99),0,1,1)*K61,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*L61,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*M61,FEE_rounding)","v":0},0,0,{"$f":"IF(C61>=1,ROUND(K61*OFFSET(Input!$U$27,B61,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B61=1,0,IF($C61>=1,ROUND(OFFSET(Input!$X$27,B61,0,1,1)*AL60,AV_rounding),0))","v":0},{"$f":"IF(B61=1,0,IF(C61=1,ROUND(OFFSET(Input!$W$27,B61,0,1,1)*AVERAGE($AI$5,$AL$5:$AL59),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),OFFSET(Input!$G$27,B61,0,1,1)-AE61,0)","v":0},{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),MIN(OFFSET(Input!$G$27,B61,0,1,1),AP60),0)","v":0},0,0,0,272120,270315,270315,270315,48500,48500,48500,48500,{"$f":"IF(A61=\"\",\"\",AL61-ROUND(AL61*OFFSET(Input!$S$27,$B61,0,1,1),2*FEE_rounding))","v":270315},{"$f":"IF(A61=\"\",\"\",ROUND(AP61*(1-OFFSET(Input!$T$27,MIN(B61,10),0,1,1)),2*FEE_rounding))","v":48500},5818815,0,0,0,5500000,5772120,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A61=1,PMF_1st=0),0,ROUND(IF(A61=1,AI61,AL60)*OFFSET(Input!$O$27,IF(A61=121,-1,0)+MIN(B61,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A61=1,PMF_1st=0),0,IF(SUM($K$5:$L61)-$AU60>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B60,B61),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C61-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[58,5,10,null,44,{"$f":"IF(A62=\"\",\"\",IF(A62=1,Age_Full_Month,IF(F61=11,0,F61+1)))","v":9},44,0,{"$f":"IF(A62=\"\",\"\",IF(AND(F62=11,G62=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H62-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C62-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B62,99),0,1,1)*K62,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*L62,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*M62,FEE_rounding)","v":0},0,0,{"$f":"IF(C62>=1,ROUND(K62*OFFSET(Input!$U$27,B62,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B62=1,0,IF($C62>=1,ROUND(OFFSET(Input!$X$27,B62,0,1,1)*AL61,AV_rounding),0))","v":0},{"$f":"IF(B62=1,0,IF(C62=1,ROUND(OFFSET(Input!$W$27,B62,0,1,1)*AVERAGE($AI$5,$AL$5:$AL60),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),OFFSET(Input!$G$27,B62,0,1,1)-AE62,0)","v":0},{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),MIN(OFFSET(Input!$G$27,B62,0,1,1),AP61),0)","v":0},0,0,0,270315,268510,268510,268510,48500,48500,48500,48500,{"$f":"IF(A62=\"\",\"\",AL62-ROUND(AL62*OFFSET(Input!$S$27,$B62,0,1,1),2*FEE_rounding))","v":268510},{"$f":"IF(A62=\"\",\"\",ROUND(AP62*(1-OFFSET(Input!$T$27,MIN(B62,10),0,1,1)),2*FEE_rounding))","v":48500},5817010,0,0,0,5500000,5770315,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A62=1,PMF_1st=0),0,ROUND(IF(A62=1,AI62,AL61)*OFFSET(Input!$O$27,IF(A62=121,-1,0)+MIN(B62,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A62=1,PMF_1st=0),0,IF(SUM($K$5:$L62)-$AU61>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B61,B62),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C62-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[59,5,11,null,44,{"$f":"IF(A63=\"\",\"\",IF(A63=1,Age_Full_Month,IF(F62=11,0,F62+1)))","v":10},44,0,{"$f":"IF(A63=\"\",\"\",IF(AND(F63=11,G63=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H63-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C63-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B63,99),0,1,1)*K63,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*L63,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*M63,FEE_rounding)","v":0},0,0,{"$f":"IF(C63>=1,ROUND(K63*OFFSET(Input!$U$27,B63,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B63=1,0,IF($C63>=1,ROUND(OFFSET(Input!$X$27,B63,0,1,1)*AL62,AV_rounding),0))","v":0},{"$f":"IF(B63=1,0,IF(C63=1,ROUND(OFFSET(Input!$W$27,B63,0,1,1)*AVERAGE($AI$5,$AL$5:$AL61),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),OFFSET(Input!$G$27,B63,0,1,1)-AE63,0)","v":0},{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),MIN(OFFSET(Input!$G$27,B63,0,1,1),AP62),0)","v":0},0,0,0,268510,266705,266705,266705,48500,48500,48500,48500,{"$f":"IF(A63=\"\",\"\",AL63-ROUND(AL63*OFFSET(Input!$S$27,$B63,0,1,1),2*FEE_rounding))","v":266705},{"$f":"IF(A63=\"\",\"\",ROUND(AP63*(1-OFFSET(Input!$T$27,MIN(B63,10),0,1,1)),2*FEE_rounding))","v":48500},5815205,0,0,0,5500000,5768510,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A63=1,PMF_1st=0),0,ROUND(IF(A63=1,AI63,AL62)*OFFSET(Input!$O$27,IF(A63=121,-1,0)+MIN(B63,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A63=1,PMF_1st=0),0,IF(SUM($K$5:$L63)-$AU62>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B62,B63),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C63-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[60,5,12,null,44,{"$f":"IF(A64=\"\",\"\",IF(A64=1,Age_Full_Month,IF(F63=11,0,F63+1)))","v":11},44,0,{"$f":"IF(A64=\"\",\"\",IF(AND(F64=11,G64=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H64-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C64-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B64,99),0,1,1)*K64,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*L64,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*M64,FEE_rounding)","v":0},0,0,{"$f":"IF(C64>=1,ROUND(K64*OFFSET(Input!$U$27,B64,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B64=1,0,IF($C64>=1,ROUND(OFFSET(Input!$X$27,B64,0,1,1)*AL63,AV_rounding),0))","v":0},{"$f":"IF(B64=1,0,IF(C64=1,ROUND(OFFSET(Input!$W$27,B64,0,1,1)*AVERAGE($AI$5,$AL$5:$AL62),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),OFFSET(Input!$G$27,B64,0,1,1)-AE64,0)","v":0},{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),MIN(OFFSET(Input!$G$27,B64,0,1,1),AP63),0)","v":0},0,0,0,266705,264900,264900,264900,48500,48500,48500,48500,{"$f":"IF(A64=\"\",\"\",AL64-ROUND(AL64*OFFSET(Input!$S$27,$B64,0,1,1),2*FEE_rounding))","v":264900},{"$f":"IF(A64=\"\",\"\",ROUND(AP64*(1-OFFSET(Input!$T$27,MIN(B64,10),0,1,1)),2*FEE_rounding))","v":48500},5813400,0,0,0,5500000,5766705,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A64=1,PMF_1st=0),0,ROUND(IF(A64=1,AI64,AL63)*OFFSET(Input!$O$27,IF(A64=121,-1,0)+MIN(B64,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A64=1,PMF_1st=0),0,IF(SUM($K$5:$L64)-$AU63>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B63,B64),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C64-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[61,6,1,null,45,{"$f":"IF(A65=\"\",\"\",IF(A65=1,Age_Full_Month,IF(F64=11,0,F64+1)))","v":0},45,0,{"$f":"IF(A65=\"\",\"\",IF(AND(F65=11,G65=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H65-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C65-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B65,99),0,1,1)*K65,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*L65,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*M65,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C65>=1,ROUND(K65*OFFSET(Input!$U$27,B65,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B65=1,0,IF($C65>=1,ROUND(OFFSET(Input!$X$27,B65,0,1,1)*AL64,AV_rounding),0))","v":0},{"$f":"IF(B65=1,0,IF(C65=1,ROUND(OFFSET(Input!$W$27,B65,0,1,1)*AVERAGE($AI$5,$AL$5:$AL63),AV_rounding),0))","v":0},1870,0,0,109700,100,0,0,0,{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),OFFSET(Input!$G$27,B65,0,1,1)-AE65,0)","v":0},{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),MIN(OFFSET(Input!$G$27,B65,0,1,1),AP64),0)","v":0},0,0,0,384900,382930,382930,382930,58200,58200,58200,58200,{"$f":"IF(A65=\"\",\"\",AL65-ROUND(AL65*OFFSET(Input!$S$27,$B65,0,1,1),2*FEE_rounding))","v":382930},{"$f":"IF(A65=\"\",\"\",ROUND(AP65*(1-OFFSET(Input!$T$27,MIN(B65,10),0,1,1)),2*FEE_rounding))","v":58200},5941130,0,0,109700,5500000,5884900,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A65=1,PMF_1st=0),0,ROUND(IF(A65=1,AI65,AL64)*OFFSET(Input!$O$27,IF(A65=121,-1,0)+MIN(B65,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A65=1,PMF_1st=0),0,IF(SUM($K$5:$L65)-$AU64>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B64,B65),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C65-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[62,6,2,null,45,{"$f":"IF(A66=\"\",\"\",IF(A66=1,Age_Full_Month,IF(F65=11,0,F65+1)))","v":1},45,0,{"$f":"IF(A66=\"\",\"\",IF(AND(F66=11,G66=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H66-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C66-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B66,99),0,1,1)*K66,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*L66,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*M66,FEE_rounding)","v":0},0,0,{"$f":"IF(C66>=1,ROUND(K66*OFFSET(Input!$U$27,B66,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B66=1,0,IF($C66>=1,ROUND(OFFSET(Input!$X$27,B66,0,1,1)*AL65,AV_rounding),0))","v":0},{"$f":"IF(B66=1,0,IF(C66=1,ROUND(OFFSET(Input!$W$27,B66,0,1,1)*AVERAGE($AI$5,$AL$5:$AL64),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),OFFSET(Input!$G$27,B66,0,1,1)-AE66,0)","v":0},{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),MIN(OFFSET(Input!$G$27,B66,0,1,1),AP65),0)","v":0},0,0,0,382930,380960,380960,380960,58200,58200,58200,58200,{"$f":"IF(A66=\"\",\"\",AL66-ROUND(AL66*OFFSET(Input!$S$27,$B66,0,1,1),2*FEE_rounding))","v":380960},{"$f":"IF(A66=\"\",\"\",ROUND(AP66*(1-OFFSET(Input!$T$27,MIN(B66,10),0,1,1)),2*FEE_rounding))","v":58200},5939160,0,0,0,5500000,5882930,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A66=1,PMF_1st=0),0,ROUND(IF(A66=1,AI66,AL65)*OFFSET(Input!$O$27,IF(A66=121,-1,0)+MIN(B66,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A66=1,PMF_1st=0),0,IF(SUM($K$5:$L66)-$AU65>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B65,B66),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C66-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[63,6,3,null,45,{"$f":"IF(A67=\"\",\"\",IF(A67=1,Age_Full_Month,IF(F66=11,0,F66+1)))","v":2},45,0,{"$f":"IF(A67=\"\",\"\",IF(AND(F67=11,G67=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H67-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C67-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B67,99),0,1,1)*K67,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*L67,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*M67,FEE_rounding)","v":0},0,0,{"$f":"IF(C67>=1,ROUND(K67*OFFSET(Input!$U$27,B67,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B67=1,0,IF($C67>=1,ROUND(OFFSET(Input!$X$27,B67,0,1,1)*AL66,AV_rounding),0))","v":0},{"$f":"IF(B67=1,0,IF(C67=1,ROUND(OFFSET(Input!$W$27,B67,0,1,1)*AVERAGE($AI$5,$AL$5:$AL65),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),OFFSET(Input!$G$27,B67,0,1,1)-AE67,0)","v":0},{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),MIN(OFFSET(Input!$G$27,B67,0,1,1),AP66),0)","v":0},0,0,0,380960,378990,378990,378990,58200,58200,58200,58200,{"$f":"IF(A67=\"\",\"\",AL67-ROUND(AL67*OFFSET(Input!$S$27,$B67,0,1,1),2*FEE_rounding))","v":378990},{"$f":"IF(A67=\"\",\"\",ROUND(AP67*(1-OFFSET(Input!$T$27,MIN(B67,10),0,1,1)),2*FEE_rounding))","v":58200},5937190,0,0,0,5500000,5880960,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A67=1,PMF_1st=0),0,ROUND(IF(A67=1,AI67,AL66)*OFFSET(Input!$O$27,IF(A67=121,-1,0)+MIN(B67,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A67=1,PMF_1st=0),0,IF(SUM($K$5:$L67)-$AU66>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B66,B67),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C67-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[64,6,4,null,45,{"$f":"IF(A68=\"\",\"\",IF(A68=1,Age_Full_Month,IF(F67=11,0,F67+1)))","v":3},45,0,{"$f":"IF(A68=\"\",\"\",IF(AND(F68=11,G68=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H68-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C68-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B68,99),0,1,1)*K68,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*L68,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*M68,FEE_rounding)","v":0},0,0,{"$f":"IF(C68>=1,ROUND(K68*OFFSET(Input!$U$27,B68,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B68=1,0,IF($C68>=1,ROUND(OFFSET(Input!$X$27,B68,0,1,1)*AL67,AV_rounding),0))","v":0},{"$f":"IF(B68=1,0,IF(C68=1,ROUND(OFFSET(Input!$W$27,B68,0,1,1)*AVERAGE($AI$5,$AL$5:$AL66),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),OFFSET(Input!$G$27,B68,0,1,1)-AE68,0)","v":0},{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),MIN(OFFSET(Input!$G$27,B68,0,1,1),AP67),0)","v":0},0,0,0,378990,377020,377020,377020,58200,58200,58200,58200,{"$f":"IF(A68=\"\",\"\",AL68-ROUND(AL68*OFFSET(Input!$S$27,$B68,0,1,1),2*FEE_rounding))","v":377020},{"$f":"IF(A68=\"\",\"\",ROUND(AP68*(1-OFFSET(Input!$T$27,MIN(B68,10),0,1,1)),2*FEE_rounding))","v":58200},5935220,0,0,0,5500000,5878990,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A68=1,PMF_1st=0),0,ROUND(IF(A68=1,AI68,AL67)*OFFSET(Input!$O$27,IF(A68=121,-1,0)+MIN(B68,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A68=1,PMF_1st=0),0,IF(SUM($K$5:$L68)-$AU67>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B67,B68),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C68-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[65,6,5,null,{"$f":"IF($A69=\"\",\"\",Age_Insured+B69-1)","v":45},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Month,IF(F68=11,0,F68+1)))","v":4},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Year,IF(F68=11,G68+1,G68)))","v":45},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),DAY(EOMONTH((SignYY+INT(A69/12)+1911)&\"/\"&(IF(MOD(SignMM+A69-1,12)=0,12,MOD(SignMM+A69-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H69-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B69-1>=BPP,\"\",IF(AS68>0,1,0))","v":1},{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,IF(($BJ69+$AL68+$AP68+$AW69)/($BJ69+$AL68+$AP68)>$BK69,VLOOKUP($B69,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K69=0,0,IF(MOD(C69-1,12/Prem_Freq)=0,VLOOKUP(B69,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C69=1,VLOOKUP(B69,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C69-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B69,99),0,1,1)*K69,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*L69,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*M69,FEE_rounding)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,K69-N69))","v":0},{"$f":"IF(A70=\"\",\"\",IF(K69=\"*****\",\"*****\",L69-O69+M69-P69))","v":0},{"$f":"IF(C69>=1,ROUND(K69*OFFSET(Input!$U$27,B69,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B69=1,0,IF($C69>=1,ROUND(OFFSET(Input!$X$27,B69,0,1,1)*AL68,AV_rounding),0))","v":0},{"$f":"IF(B69=1,0,IF(C69=1,ROUND(OFFSET(Input!$W$27,B69,0,1,1)*AVERAGE($AI$5,$AL$5:$AL67),AV_rounding),0))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,BA69,AI69))","v":1870},{"$f":"IF(E69=\"\",\"\",IF(SUM(AI69,-V69)>BB69,BB69,SUM(AI69,-V69)))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,0,BA69-AI69))","v":0},0,100,{"$f":"IF(E69=\" \",\" \",IF(Z69<BI68+BC69+BE69+BD69*0+BF69,BI68+BC69+BE69+BD69*0+BF69-BI68-Z69,0))","v":0},0,0,{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),OFFSET(Input!$G$27,B69,0,1,1)-AE69,0)","v":0},{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),MIN(OFFSET(Input!$G$27,B69,0,1,1),AP68),0)","v":0},{"$f":"IF(A70=\"\",\"\",AF68+AD69+AE69)","v":0},0,0,{"$f":"IF(A69=\"\",\"\",AL68+Q69+R69*0+IF(A69=1,0,SUM(S69:U69)))","v":377020},{"$f":"IF(A69=\"\",\"\",AI69-V69-W69-Z69-AD69)","v":375050},{"$f":"ROUND((AJ69-AB69)*(1+IRR_0)^(1/12)+IF(A69=1,S69,0),AV_rounding)","v":375050},{"$f":"ROUND(AK69-AG69,AV_rounding)","v":375050},58200,58200,{"$f":"ROUND((AN69-AC69)*(1+IRR_0)^(1/12),AV_rounding)","v":58200},{"$f":"ROUND(AO69-AH69,AV_rounding)","v":58200},{"$f":"IF(A69=\"\",\"\",AL69-ROUND(AL69*OFFSET(Input!$S$27,$B69,0,1,1),2*FEE_rounding))","v":375050},{"$f":"IF(A69=\"\",\"\",ROUND(AP69*(1-OFFSET(Input!$T$27,MIN(B69,10),0,1,1)),2*FEE_rounding))","v":58200},5933250,0,{"$f":"IF(A70=\"\",\"\",AU68+AD69+AE69)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,Q69+R69))","v":0},5500000,5877020,{"$f":"IF(A69=1,K69,MAX(AY68+K69-AD68-AE68,0))","v":600000},5500000,{"$f":"ROUND(ROUND(AZ69/100000*VLOOKUP(Age_Insured+B69-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I69>0,I69/H69,1),2*FEE_rounding)*IF(G70>14,1,0)*IF(AND(I69=0,H69>0),0,1)","v":1870},0,null,null,{"$f":"IF(AND(A69=1,PMF_1st=0),0,ROUND(IF(A69=1,AI69,AL68)*OFFSET(Input!$O$27,IF(A69=121,-1,0)+MIN(B69,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A69=1,PMF_1st=0),0,IF(SUM($K$5:$L69)-$AU68>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B68,B69),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A69+1","v":66},{"$f":"IF($A70=\"\",\"\",INT((A70-1)/12)+1)","v":6},{"$f":"IF($A70=\"\",\"\",MOD((A70-1),12)+1)","v":6},null,45,{"$f":"IF(A70=\"\",\"\",IF(A70=1,Age_Full_Month,IF(F69=11,0,F69+1)))","v":5},45,0,{"$f":"IF(A70=\"\",\"\",IF(AND(F70=11,G70=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H70-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C70-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B70,99),0,1,1)*K70,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*L70,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*M70,FEE_rounding)","v":0},0,0,{"$f":"IF(C70>=1,ROUND(K70*OFFSET(Input!$U$27,B70,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B70=1,0,IF($C70>=1,ROUND(OFFSET(Input!$X$27,B70,0,1,1)*AL69,AV_rounding),0))","v":0},{"$f":"IF(B70=1,0,IF(C70=1,ROUND(OFFSET(Input!$W$27,B70,0,1,1)*AVERAGE($AI$5,$AL$5:$AL68),AV_rounding),0))","v":0},1870,0,0,{"$f":"Q70+R70","v":0},{"$f":"IF(E70=\" \",\" \",IF(AI70+AM70-V70>BI69+BC70+BD70+BF70+BE70,BI69+BC70+BD70+BF70+BE70,MAX(AI70+AM70-V70,0)))","v":100},0,{"$f":"BG70","v":0},0,{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),OFFSET(Input!$G$27,B70,0,1,1)-AE70,0)","v":0},{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),MIN(OFFSET(Input!$G$27,B70,0,1,1),AP69),0)","v":0},0,0,0,375050,373080,373080,373080,{"$f":"R70+AO69","v":58200},{"$f":"AM70-X70-AA70-AE70","v":58200},58200,58200,{"$f":"IF(A70=\"\",\"\",AL70-ROUND(AL70*OFFSET(Input!$S$27,$B70,0,1,1),2*FEE_rounding))","v":373080},{"$f":"IF(A70=\"\",\"\",ROUND(AP70*(1-OFFSET(Input!$T$27,MIN(B70,10),0,1,1)),2*FEE_rounding))","v":58200},{"$f":"AW70+AL70+AP70","v":5931280},0,0,0,{"$f":"AW69","v":5500000},{"$f":"AW70+AI70","v":5875050},600000,{"$f":"IF(A70=\"\",\"\",AW70)","v":5500000},1870,0,null,null,{"$f":"IF(AND(A70=1,PMF_1st=0),0,ROUND(IF(A70=1,AI70,AL69)*OFFSET(Input!$O$27,IF(A70=121,-1,0)+MIN(B70,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A70=1,PMF_1st=0),0,IF(SUM($K$5:$L70)-$AU69>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B69,B70),21),0,1,1)))","v":100},null,null,{"$f":"BI69+BC70+BD70+BE70+BF70-Z70-AA70","v":0},{"$f":"IF(MOD($C70-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E70<=30,1.9,IF($E70<=40,1.6,IF($E70<=50,1.4,IF($E70<=60,1.2,IF($E70<=70,1.1,IF($E70<=90,1.02,1))))))","v":1.4}]
[67,6,7,null,45,{"$f":"IF(A71=\"\",\"\",IF(A71=1,Age_Full_Month,IF(F70=11,0,F70+1)))","v":6},45,0,{"$f":"IF(A71=\"\",\"\",IF(AND(F71=11,G71=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H71-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C71-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B71,99),0,1,1)*K71,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*L71,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*M71,FEE_rounding)","v":0},0,0,{"$f":"IF(C71>=1,ROUND(K71*OFFSET(Input!$U$27,B71,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B71=1,0,IF($C71>=1,ROUND(OFFSET(Input!$X$27,B71,0,1,1)*AL70,AV_rounding),0))","v":0},{"$f":"IF(B71=1,0,IF(C71=1,ROUND(OFFSET(Input!$W$27,B71,0,1,1)*AVERAGE($AI$5,$AL$5:$AL69),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),OFFSET(Input!$G$27,B71,0,1,1)-AE71,0)","v":0},{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),MIN(OFFSET(Input!$G$27,B71,0,1,1),AP70),0)","v":0},0,0,0,373080,371110,371110,371110,58200,58200,58200,58200,{"$f":"IF(A71=\"\",\"\",AL71-ROUND(AL71*OFFSET(Input!$S$27,$B71,0,1,1),2*FEE_rounding))","v":371110},{"$f":"IF(A71=\"\",\"\",ROUND(AP71*(1-OFFSET(Input!$T$27,MIN(B71,10),0,1,1)),2*FEE_rounding))","v":58200},5929310,0,0,0,5500000,5873080,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A71=1,PMF_1st=0),0,ROUND(IF(A71=1,AI71,AL70)*OFFSET(Input!$O$27,IF(A71=121,-1,0)+MIN(B71,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A71=1,PMF_1st=0),0,IF(SUM($K$5:$L71)-$AU70>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B70,B71),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C71-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[68,6,8,null,45,{"$f":"IF(A72=\"\",\"\",IF(A72=1,Age_Full_Month,IF(F71=11,0,F71+1)))","v":7},45,0,{"$f":"IF(A72=\"\",\"\",IF(AND(F72=11,G72=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H72-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C72-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B72,99),0,1,1)*K72,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*L72,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*M72,FEE_rounding)","v":0},0,0,{"$f":"IF(C72>=1,ROUND(K72*OFFSET(Input!$U$27,B72,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B72=1,0,IF($C72>=1,ROUND(OFFSET(Input!$X$27,B72,0,1,1)*AL71,AV_rounding),0))","v":0},{"$f":"IF(B72=1,0,IF(C72=1,ROUND(OFFSET(Input!$W$27,B72,0,1,1)*AVERAGE($AI$5,$AL$5:$AL70),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),OFFSET(Input!$G$27,B72,0,1,1)-AE72,0)","v":0},{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),MIN(OFFSET(Input!$G$27,B72,0,1,1),AP71),0)","v":0},0,0,0,371110,369140,369140,369140,58200,58200,58200,58200,{"$f":"IF(A72=\"\",\"\",AL72-ROUND(AL72*OFFSET(Input!$S$27,$B72,0,1,1),2*FEE_rounding))","v":369140},{"$f":"IF(A72=\"\",\"\",ROUND(AP72*(1-OFFSET(Input!$T$27,MIN(B72,10),0,1,1)),2*FEE_rounding))","v":58200},5927340,0,0,0,5500000,5871110,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A72=1,PMF_1st=0),0,ROUND(IF(A72=1,AI72,AL71)*OFFSET(Input!$O$27,IF(A72=121,-1,0)+MIN(B72,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A72=1,PMF_1st=0),0,IF(SUM($K$5:$L72)-$AU71>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B71,B72),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C72-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[69,6,9,null,45,{"$f":"IF(A73=\"\",\"\",IF(A73=1,Age_Full_Month,IF(F72=11,0,F72+1)))","v":8},45,0,{"$f":"IF(A73=\"\",\"\",IF(AND(F73=11,G73=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H73-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C73-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B73,99),0,1,1)*K73,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*L73,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*M73,FEE_rounding)","v":0},0,0,{"$f":"IF(C73>=1,ROUND(K73*OFFSET(Input!$U$27,B73,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B73=1,0,IF($C73>=1,ROUND(OFFSET(Input!$X$27,B73,0,1,1)*AL72,AV_rounding),0))","v":0},{"$f":"IF(B73=1,0,IF(C73=1,ROUND(OFFSET(Input!$W$27,B73,0,1,1)*AVERAGE($AI$5,$AL$5:$AL71),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),OFFSET(Input!$G$27,B73,0,1,1)-AE73,0)","v":0},{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),MIN(OFFSET(Input!$G$27,B73,0,1,1),AP72),0)","v":0},0,0,0,369140,367170,367170,367170,58200,58200,58200,58200,{"$f":"IF(A73=\"\",\"\",AL73-ROUND(AL73*OFFSET(Input!$S$27,$B73,0,1,1),2*FEE_rounding))","v":367170},{"$f":"IF(A73=\"\",\"\",ROUND(AP73*(1-OFFSET(Input!$T$27,MIN(B73,10),0,1,1)),2*FEE_rounding))","v":58200},5925370,0,0,0,5500000,5869140,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A73=1,PMF_1st=0),0,ROUND(IF(A73=1,AI73,AL72)*OFFSET(Input!$O$27,IF(A73=121,-1,0)+MIN(B73,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A73=1,PMF_1st=0),0,IF(SUM($K$5:$L73)-$AU72>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B72,B73),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C73-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[70,6,10,null,45,{"$f":"IF(A74=\"\",\"\",IF(A74=1,Age_Full_Month,IF(F73=11,0,F73+1)))","v":9},45,0,{"$f":"IF(A74=\"\",\"\",IF(AND(F74=11,G74=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H74-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C74-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B74,99),0,1,1)*K74,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*L74,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*M74,FEE_rounding)","v":0},0,0,{"$f":"IF(C74>=1,ROUND(K74*OFFSET(Input!$U$27,B74,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B74=1,0,IF($C74>=1,ROUND(OFFSET(Input!$X$27,B74,0,1,1)*AL73,AV_rounding),0))","v":0},{"$f":"IF(B74=1,0,IF(C74=1,ROUND(OFFSET(Input!$W$27,B74,0,1,1)*AVERAGE($AI$5,$AL$5:$AL72),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),OFFSET(Input!$G$27,B74,0,1,1)-AE74,0)","v":0},{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),MIN(OFFSET(Input!$G$27,B74,0,1,1),AP73),0)","v":0},0,0,0,367170,365200,365200,365200,58200,58200,58200,58200,{"$f":"IF(A74=\"\",\"\",AL74-ROUND(AL74*OFFSET(Input!$S$27,$B74,0,1,1),2*FEE_rounding))","v":365200},{"$f":"IF(A74=\"\",\"\",ROUND(AP74*(1-OFFSET(Input!$T$27,MIN(B74,10),0,1,1)),2*FEE_rounding))","v":58200},5923400,0,0,0,5500000,5867170,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A74=1,PMF_1st=0),0,ROUND(IF(A74=1,AI74,AL73)*OFFSET(Input!$O$27,IF(A74=121,-1,0)+MIN(B74,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A74=1,PMF_1st=0),0,IF(SUM($K$5:$L74)-$AU73>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B73,B74),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C74-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[71,6,11,null,45,{"$f":"IF(A75=\"\",\"\",IF(A75=1,Age_Full_Month,IF(F74=11,0,F74+1)))","v":10},45,0,{"$f":"IF(A75=\"\",\"\",IF(AND(F75=11,G75=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H75-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C75-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B75,99),0,1,1)*K75,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*L75,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*M75,FEE_rounding)","v":0},0,0,{"$f":"IF(C75>=1,ROUND(K75*OFFSET(Input!$U$27,B75,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B75=1,0,IF($C75>=1,ROUND(OFFSET(Input!$X$27,B75,0,1,1)*AL74,AV_rounding),0))","v":0},{"$f":"IF(B75=1,0,IF(C75=1,ROUND(OFFSET(Input!$W$27,B75,0,1,1)*AVERAGE($AI$5,$AL$5:$AL73),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),OFFSET(Input!$G$27,B75,0,1,1)-AE75,0)","v":0},{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),MIN(OFFSET(Input!$G$27,B75,0,1,1),AP74),0)","v":0},0,0,0,365200,363230,363230,363230,58200,58200,58200,58200,{"$f":"IF(A75=\"\",\"\",AL75-ROUND(AL75*OFFSET(Input!$S$27,$B75,0,1,1),2*FEE_rounding))","v":363230},{"$f":"IF(A75=\"\",\"\",ROUND(AP75*(1-OFFSET(Input!$T$27,MIN(B75,10),0,1,1)),2*FEE_rounding))","v":58200},5921430,0,0,0,5500000,5865200,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A75=1,PMF_1st=0),0,ROUND(IF(A75=1,AI75,AL74)*OFFSET(Input!$O$27,IF(A75=121,-1,0)+MIN(B75,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A75=1,PMF_1st=0),0,IF(SUM($K$5:$L75)-$AU74>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B74,B75),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C75-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[72,6,12,null,45,{"$f":"IF(A76=\"\",\"\",IF(A76=1,Age_Full_Month,IF(F75=11,0,F75+1)))","v":11},45,0,{"$f":"IF(A76=\"\",\"\",IF(AND(F76=11,G76=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H76-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C76-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B76,99),0,1,1)*K76,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*L76,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*M76,FEE_rounding)","v":0},0,0,{"$f":"IF(C76>=1,ROUND(K76*OFFSET(Input!$U$27,B76,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B76=1,0,IF($C76>=1,ROUND(OFFSET(Input!$X$27,B76,0,1,1)*AL75,AV_rounding),0))","v":0},{"$f":"IF(B76=1,0,IF(C76=1,ROUND(OFFSET(Input!$W$27,B76,0,1,1)*AVERAGE($AI$5,$AL$5:$AL74),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),OFFSET(Input!$G$27,B76,0,1,1)-AE76,0)","v":0},{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),MIN(OFFSET(Input!$G$27,B76,0,1,1),AP75),0)","v":0},0,0,0,363230,361260,361260,361260,58200,58200,58200,58200,{"$f":"IF(A76=\"\",\"\",AL76-ROUND(AL76*OFFSET(Input!$S$27,$B76,0,1,1),2*FEE_rounding))","v":361260},{"$f":"IF(A76=\"\",\"\",ROUND(AP76*(1-OFFSET(Input!$T$27,MIN(B76,10),0,1,1)),2*FEE_rounding))","v":58200},5919460,0,0,0,5500000,5863230,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A76=1,PMF_1st=0),0,ROUND(IF(A76=1,AI76,AL75)*OFFSET(Input!$O$27,IF(A76=121,-1,0)+MIN(B76,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A76=1,PMF_1st=0),0,IF(SUM($K$5:$L76)-$AU75>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B75,B76),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C76-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[73,7,1,null,46,{"$f":"IF(A77=\"\",\"\",IF(A77=1,Age_Full_Month,IF(F76=11,0,F76+1)))","v":0},46,0,{"$f":"IF(A77=\"\",\"\",IF(AND(F77=11,G77=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H77-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C77-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B77,99),0,1,1)*K77,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*L77,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*M77,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C77>=1,ROUND(K77*OFFSET(Input!$U$27,B77,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B77=1,0,IF($C77>=1,ROUND(OFFSET(Input!$X$27,B77,0,1,1)*AL76,AV_rounding),0))","v":0},{"$f":"IF(B77=1,0,IF(C77=1,ROUND(OFFSET(Input!$W$27,B77,0,1,1)*AVERAGE($AI$5,$AL$5:$AL75),AV_rounding),0))","v":0},2035,0,0,109700,100,0,0,0,{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),OFFSET(Input!$G$27,B77,0,1,1)-AE77,0)","v":0},{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),MIN(OFFSET(Input!$G$27,B77,0,1,1),AP76),0)","v":0},0,0,0,481260,479125,479125,479125,67900,67900,67900,67900,{"$f":"IF(A77=\"\",\"\",AL77-ROUND(AL77*OFFSET(Input!$S$27,$B77,0,1,1),2*FEE_rounding))","v":479125},{"$f":"IF(A77=\"\",\"\",ROUND(AP77*(1-OFFSET(Input!$T$27,MIN(B77,10),0,1,1)),2*FEE_rounding))","v":67900},6047025,0,0,109700,5500000,5981260,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A77=1,PMF_1st=0),0,ROUND(IF(A77=1,AI77,AL76)*OFFSET(Input!$O$27,IF(A77=121,-1,0)+MIN(B77,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A77=1,PMF_1st=0),0,IF(SUM($K$5:$L77)-$AU76>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B76,B77),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C77-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[74,7,2,null,46,{"$f":"IF(A78=\"\",\"\",IF(A78=1,Age_Full_Month,IF(F77=11,0,F77+1)))","v":1},46,0,{"$f":"IF(A78=\"\",\"\",IF(AND(F78=11,G78=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H78-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C78-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B78,99),0,1,1)*K78,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*L78,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*M78,FEE_rounding)","v":0},0,0,{"$f":"IF(C78>=1,ROUND(K78*OFFSET(Input!$U$27,B78,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B78=1,0,IF($C78>=1,ROUND(OFFSET(Input!$X$27,B78,0,1,1)*AL77,AV_rounding),0))","v":0},{"$f":"IF(B78=1,0,IF(C78=1,ROUND(OFFSET(Input!$W$27,B78,0,1,1)*AVERAGE($AI$5,$AL$5:$AL76),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),OFFSET(Input!$G$27,B78,0,1,1)-AE78,0)","v":0},{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),MIN(OFFSET(Input!$G$27,B78,0,1,1),AP77),0)","v":0},0,0,0,479125,476990,476990,476990,67900,67900,67900,67900,{"$f":"IF(A78=\"\",\"\",AL78-ROUND(AL78*OFFSET(Input!$S$27,$B78,0,1,1),2*FEE_rounding))","v":476990},{"$f":"IF(A78=\"\",\"\",ROUND(AP78*(1-OFFSET(Input!$T$27,MIN(B78,10),0,1,1)),2*FEE_rounding))","v":67900},6044890,0,0,0,5500000,5979125,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A78=1,PMF_1st=0),0,ROUND(IF(A78=1,AI78,AL77)*OFFSET(Input!$O$27,IF(A78=121,-1,0)+MIN(B78,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A78=1,PMF_1st=0),0,IF(SUM($K$5:$L78)-$AU77>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B77,B78),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C78-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[75,7,3,null,46,{"$f":"IF(A79=\"\",\"\",IF(A79=1,Age_Full_Month,IF(F78=11,0,F78+1)))","v":2},46,0,{"$f":"IF(A79=\"\",\"\",IF(AND(F79=11,G79=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H79-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C79-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B79,99),0,1,1)*K79,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*L79,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*M79,FEE_rounding)","v":0},0,0,{"$f":"IF(C79>=1,ROUND(K79*OFFSET(Input!$U$27,B79,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B79=1,0,IF($C79>=1,ROUND(OFFSET(Input!$X$27,B79,0,1,1)*AL78,AV_rounding),0))","v":0},{"$f":"IF(B79=1,0,IF(C79=1,ROUND(OFFSET(Input!$W$27,B79,0,1,1)*AVERAGE($AI$5,$AL$5:$AL77),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),OFFSET(Input!$G$27,B79,0,1,1)-AE79,0)","v":0},{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),MIN(OFFSET(Input!$G$27,B79,0,1,1),AP78),0)","v":0},0,0,0,476990,474855,474855,474855,67900,67900,67900,67900,{"$f":"IF(A79=\"\",\"\",AL79-ROUND(AL79*OFFSET(Input!$S$27,$B79,0,1,1),2*FEE_rounding))","v":474855},{"$f":"IF(A79=\"\",\"\",ROUND(AP79*(1-OFFSET(Input!$T$27,MIN(B79,10),0,1,1)),2*FEE_rounding))","v":67900},6042755,0,0,0,5500000,5976990,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A79=1,PMF_1st=0),0,ROUND(IF(A79=1,AI79,AL78)*OFFSET(Input!$O$27,IF(A79=121,-1,0)+MIN(B79,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A79=1,PMF_1st=0),0,IF(SUM($K$5:$L79)-$AU78>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B78,B79),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C79-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[76,7,4,null,46,{"$f":"IF(A80=\"\",\"\",IF(A80=1,Age_Full_Month,IF(F79=11,0,F79+1)))","v":3},46,0,{"$f":"IF(A80=\"\",\"\",IF(AND(F80=11,G80=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H80-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C80-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B80,99),0,1,1)*K80,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*L80,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*M80,FEE_rounding)","v":0},0,0,{"$f":"IF(C80>=1,ROUND(K80*OFFSET(Input!$U$27,B80,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B80=1,0,IF($C80>=1,ROUND(OFFSET(Input!$X$27,B80,0,1,1)*AL79,AV_rounding),0))","v":0},{"$f":"IF(B80=1,0,IF(C80=1,ROUND(OFFSET(Input!$W$27,B80,0,1,1)*AVERAGE($AI$5,$AL$5:$AL78),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),OFFSET(Input!$G$27,B80,0,1,1)-AE80,0)","v":0},{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),MIN(OFFSET(Input!$G$27,B80,0,1,1),AP79),0)","v":0},0,0,0,474855,472720,472720,472720,67900,67900,67900,67900,{"$f":"IF(A80=\"\",\"\",AL80-ROUND(AL80*OFFSET(Input!$S$27,$B80,0,1,1),2*FEE_rounding))","v":472720},{"$f":"IF(A80=\"\",\"\",ROUND(AP80*(1-OFFSET(Input!$T$27,MIN(B80,10),0,1,1)),2*FEE_rounding))","v":67900},6040620,0,0,0,5500000,5974855,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A80=1,PMF_1st=0),0,ROUND(IF(A80=1,AI80,AL79)*OFFSET(Input!$O$27,IF(A80=121,-1,0)+MIN(B80,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A80=1,PMF_1st=0),0,IF(SUM($K$5:$L80)-$AU79>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B79,B80),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C80-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[77,7,5,null,46,{"$f":"IF(A81=\"\",\"\",IF(A81=1,Age_Full_Month,IF(F80=11,0,F80+1)))","v":4},46,0,{"$f":"IF(A81=\"\",\"\",IF(AND(F81=11,G81=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H81-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C81-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B81,99),0,1,1)*K81,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*L81,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*M81,FEE_rounding)","v":0},0,0,{"$f":"IF(C81>=1,ROUND(K81*OFFSET(Input!$U$27,B81,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B81=1,0,IF($C81>=1,ROUND(OFFSET(Input!$X$27,B81,0,1,1)*AL80,AV_rounding),0))","v":0},{"$f":"IF(B81=1,0,IF(C81=1,ROUND(OFFSET(Input!$W$27,B81,0,1,1)*AVERAGE($AI$5,$AL$5:$AL79),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),OFFSET(Input!$G$27,B81,0,1,1)-AE81,0)","v":0},{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),MIN(OFFSET(Input!$G$27,B81,0,1,1),AP80),0)","v":0},0,0,0,472720,470585,470585,470585,67900,67900,67900,67900,{"$f":"IF(A81=\"\",\"\",AL81-ROUND(AL81*OFFSET(Input!$S$27,$B81,0,1,1),2*FEE_rounding))","v":470585},{"$f":"IF(A81=\"\",\"\",ROUND(AP81*(1-OFFSET(Input!$T$27,MIN(B81,10),0,1,1)),2*FEE_rounding))","v":67900},6038485,0,0,0,5500000,5972720,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A81=1,PMF_1st=0),0,ROUND(IF(A81=1,AI81,AL80)*OFFSET(Input!$O$27,IF(A81=121,-1,0)+MIN(B81,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A81=1,PMF_1st=0),0,IF(SUM($K$5:$L81)-$AU80>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B80,B81),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C81-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[78,7,6,null,46,{"$f":"IF(A82=\"\",\"\",IF(A82=1,Age_Full_Month,IF(F81=11,0,F81+1)))","v":5},46,0,{"$f":"IF(A82=\"\",\"\",IF(AND(F82=11,G82=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H82-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C82-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B82,99),0,1,1)*K82,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*L82,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*M82,FEE_rounding)","v":0},0,0,{"$f":"IF(C82>=1,ROUND(K82*OFFSET(Input!$U$27,B82,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B82=1,0,IF($C82>=1,ROUND(OFFSET(Input!$X$27,B82,0,1,1)*AL81,AV_rounding),0))","v":0},{"$f":"IF(B82=1,0,IF(C82=1,ROUND(OFFSET(Input!$W$27,B82,0,1,1)*AVERAGE($AI$5,$AL$5:$AL80),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),OFFSET(Input!$G$27,B82,0,1,1)-AE82,0)","v":0},{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),MIN(OFFSET(Input!$G$27,B82,0,1,1),AP81),0)","v":0},0,0,0,470585,468450,468450,468450,67900,67900,67900,67900,{"$f":"IF(A82=\"\",\"\",AL82-ROUND(AL82*OFFSET(Input!$S$27,$B82,0,1,1),2*FEE_rounding))","v":468450},{"$f":"IF(A82=\"\",\"\",ROUND(AP82*(1-OFFSET(Input!$T$27,MIN(B82,10),0,1,1)),2*FEE_rounding))","v":67900},6036350,0,0,0,5500000,5970585,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A82=1,PMF_1st=0),0,ROUND(IF(A82=1,AI82,AL81)*OFFSET(Input!$O$27,IF(A82=121,-1,0)+MIN(B82,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A82=1,PMF_1st=0),0,IF(SUM($K$5:$L82)-$AU81>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B81,B82),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C82-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[79,7,7,null,46,{"$f":"IF(A83=\"\",\"\",IF(A83=1,Age_Full_Month,IF(F82=11,0,F82+1)))","v":6},46,0,{"$f":"IF(A83=\"\",\"\",IF(AND(F83=11,G83=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H83-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C83-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B83,99),0,1,1)*K83,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*L83,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*M83,FEE_rounding)","v":0},0,0,{"$f":"IF(C83>=1,ROUND(K83*OFFSET(Input!$U$27,B83,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B83=1,0,IF($C83>=1,ROUND(OFFSET(Input!$X$27,B83,0,1,1)*AL82,AV_rounding),0))","v":0},{"$f":"IF(B83=1,0,IF(C83=1,ROUND(OFFSET(Input!$W$27,B83,0,1,1)*AVERAGE($AI$5,$AL$5:$AL81),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),OFFSET(Input!$G$27,B83,0,1,1)-AE83,0)","v":0},{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),MIN(OFFSET(Input!$G$27,B83,0,1,1),AP82),0)","v":0},0,0,0,468450,466315,466315,466315,67900,67900,67900,67900,{"$f":"IF(A83=\"\",\"\",AL83-ROUND(AL83*OFFSET(Input!$S$27,$B83,0,1,1),2*FEE_rounding))","v":466315},{"$f":"IF(A83=\"\",\"\",ROUND(AP83*(1-OFFSET(Input!$T$27,MIN(B83,10),0,1,1)),2*FEE_rounding))","v":67900},6034215,0,0,0,5500000,5968450,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A83=1,PMF_1st=0),0,ROUND(IF(A83=1,AI83,AL82)*OFFSET(Input!$O$27,IF(A83=121,-1,0)+MIN(B83,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A83=1,PMF_1st=0),0,IF(SUM($K$5:$L83)-$AU82>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B82,B83),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C83-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[80,7,8,null,46,{"$f":"IF(A84=\"\",\"\",IF(A84=1,Age_Full_Month,IF(F83=11,0,F83+1)))","v":7},46,0,{"$f":"IF(A84=\"\",\"\",IF(AND(F84=11,G84=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H84-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C84-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B84,99),0,1,1)*K84,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*L84,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*M84,FEE_rounding)","v":0},0,0,{"$f":"IF(C84>=1,ROUND(K84*OFFSET(Input!$U$27,B84,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B84=1,0,IF($C84>=1,ROUND(OFFSET(Input!$X$27,B84,0,1,1)*AL83,AV_rounding),0))","v":0},{"$f":"IF(B84=1,0,IF(C84=1,ROUND(OFFSET(Input!$W$27,B84,0,1,1)*AVERAGE($AI$5,$AL$5:$AL82),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),OFFSET(Input!$G$27,B84,0,1,1)-AE84,0)","v":0},{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),MIN(OFFSET(Input!$G$27,B84,0,1,1),AP83),0)","v":0},0,0,0,466315,464180,464180,464180,67900,67900,67900,67900,{"$f":"IF(A84=\"\",\"\",AL84-ROUND(AL84*OFFSET(Input!$S$27,$B84,0,1,1),2*FEE_rounding))","v":464180},{"$f":"IF(A84=\"\",\"\",ROUND(AP84*(1-OFFSET(Input!$T$27,MIN(B84,10),0,1,1)),2*FEE_rounding))","v":67900},6032080,0,0,0,5500000,5966315,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A84=1,PMF_1st=0),0,ROUND(IF(A84=1,AI84,AL83)*OFFSET(Input!$O$27,IF(A84=121,-1,0)+MIN(B84,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A84=1,PMF_1st=0),0,IF(SUM($K$5:$L84)-$AU83>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B83,B84),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C84-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[81,7,9,null,46,{"$f":"IF(A85=\"\",\"\",IF(A85=1,Age_Full_Month,IF(F84=11,0,F84+1)))","v":8},46,0,{"$f":"IF(A85=\"\",\"\",IF(AND(F85=11,G85=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H85-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C85-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B85,99),0,1,1)*K85,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*L85,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*M85,FEE_rounding)","v":0},0,0,{"$f":"IF(C85>=1,ROUND(K85*OFFSET(Input!$U$27,B85,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B85=1,0,IF($C85>=1,ROUND(OFFSET(Input!$X$27,B85,0,1,1)*AL84,AV_rounding),0))","v":0},{"$f":"IF(B85=1,0,IF(C85=1,ROUND(OFFSET(Input!$W$27,B85,0,1,1)*AVERAGE($AI$5,$AL$5:$AL83),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),OFFSET(Input!$G$27,B85,0,1,1)-AE85,0)","v":0},{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),MIN(OFFSET(Input!$G$27,B85,0,1,1),AP84),0)","v":0},0,0,0,464180,462045,462045,462045,67900,67900,67900,67900,{"$f":"IF(A85=\"\",\"\",AL85-ROUND(AL85*OFFSET(Input!$S$27,$B85,0,1,1),2*FEE_rounding))","v":462045},{"$f":"IF(A85=\"\",\"\",ROUND(AP85*(1-OFFSET(Input!$T$27,MIN(B85,10),0,1,1)),2*FEE_rounding))","v":67900},6029945,0,0,0,5500000,5964180,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A85=1,PMF_1st=0),0,ROUND(IF(A85=1,AI85,AL84)*OFFSET(Input!$O$27,IF(A85=121,-1,0)+MIN(B85,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A85=1,PMF_1st=0),0,IF(SUM($K$5:$L85)-$AU84>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B84,B85),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C85-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[82,7,10,null,46,{"$f":"IF(A86=\"\",\"\",IF(A86=1,Age_Full_Month,IF(F85=11,0,F85+1)))","v":9},46,0,{"$f":"IF(A86=\"\",\"\",IF(AND(F86=11,G86=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H86-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C86-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B86,99),0,1,1)*K86,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*L86,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*M86,FEE_rounding)","v":0},0,0,{"$f":"IF(C86>=1,ROUND(K86*OFFSET(Input!$U$27,B86,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B86=1,0,IF($C86>=1,ROUND(OFFSET(Input!$X$27,B86,0,1,1)*AL85,AV_rounding),0))","v":0},{"$f":"IF(B86=1,0,IF(C86=1,ROUND(OFFSET(Input!$W$27,B86,0,1,1)*AVERAGE($AI$5,$AL$5:$AL84),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),OFFSET(Input!$G$27,B86,0,1,1)-AE86,0)","v":0},{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),MIN(OFFSET(Input!$G$27,B86,0,1,1),AP85),0)","v":0},0,0,0,462045,459910,459910,459910,67900,67900,67900,67900,{"$f":"IF(A86=\"\",\"\",AL86-ROUND(AL86*OFFSET(Input!$S$27,$B86,0,1,1),2*FEE_rounding))","v":459910},{"$f":"IF(A86=\"\",\"\",ROUND(AP86*(1-OFFSET(Input!$T$27,MIN(B86,10),0,1,1)),2*FEE_rounding))","v":67900},6027810,0,0,0,5500000,5962045,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A86=1,PMF_1st=0),0,ROUND(IF(A86=1,AI86,AL85)*OFFSET(Input!$O$27,IF(A86=121,-1,0)+MIN(B86,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A86=1,PMF_1st=0),0,IF(SUM($K$5:$L86)-$AU85>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B85,B86),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C86-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[83,7,11,null,46,{"$f":"IF(A87=\"\",\"\",IF(A87=1,Age_Full_Month,IF(F86=11,0,F86+1)))","v":10},46,0,{"$f":"IF(A87=\"\",\"\",IF(AND(F87=11,G87=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H87-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C87-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B87,99),0,1,1)*K87,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*L87,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*M87,FEE_rounding)","v":0},0,0,{"$f":"IF(C87>=1,ROUND(K87*OFFSET(Input!$U$27,B87,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B87=1,0,IF($C87>=1,ROUND(OFFSET(Input!$X$27,B87,0,1,1)*AL86,AV_rounding),0))","v":0},{"$f":"IF(B87=1,0,IF(C87=1,ROUND(OFFSET(Input!$W$27,B87,0,1,1)*AVERAGE($AI$5,$AL$5:$AL85),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),OFFSET(Input!$G$27,B87,0,1,1)-AE87,0)","v":0},{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),MIN(OFFSET(Input!$G$27,B87,0,1,1),AP86),0)","v":0},0,0,0,459910,457775,457775,457775,67900,67900,67900,67900,{"$f":"IF(A87=\"\",\"\",AL87-ROUND(AL87*OFFSET(Input!$S$27,$B87,0,1,1),2*FEE_rounding))","v":457775},{"$f":"IF(A87=\"\",\"\",ROUND(AP87*(1-OFFSET(Input!$T$27,MIN(B87,10),0,1,1)),2*FEE_rounding))","v":67900},6025675,0,0,0,5500000,5959910,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A87=1,PMF_1st=0),0,ROUND(IF(A87=1,AI87,AL86)*OFFSET(Input!$O$27,IF(A87=121,-1,0)+MIN(B87,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A87=1,PMF_1st=0),0,IF(SUM($K$5:$L87)-$AU86>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B86,B87),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C87-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[84,7,12,null,46,{"$f":"IF(A88=\"\",\"\",IF(A88=1,Age_Full_Month,IF(F87=11,0,F87+1)))","v":11},46,0,{"$f":"IF(A88=\"\",\"\",IF(AND(F88=11,G88=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H88-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C88-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B88,99),0,1,1)*K88,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*L88,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*M88,FEE_rounding)","v":0},0,0,{"$f":"IF(C88>=1,ROUND(K88*OFFSET(Input!$U$27,B88,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B88=1,0,IF($C88>=1,ROUND(OFFSET(Input!$X$27,B88,0,1,1)*AL87,AV_rounding),0))","v":0},{"$f":"IF(B88=1,0,IF(C88=1,ROUND(OFFSET(Input!$W$27,B88,0,1,1)*AVERAGE($AI$5,$AL$5:$AL86),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),OFFSET(Input!$G$27,B88,0,1,1)-AE88,0)","v":0},{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),MIN(OFFSET(Input!$G$27,B88,0,1,1),AP87),0)","v":0},0,0,0,457775,455640,455640,455640,67900,67900,67900,67900,{"$f":"IF(A88=\"\",\"\",AL88-ROUND(AL88*OFFSET(Input!$S$27,$B88,0,1,1),2*FEE_rounding))","v":455640},{"$f":"IF(A88=\"\",\"\",ROUND(AP88*(1-OFFSET(Input!$T$27,MIN(B88,10),0,1,1)),2*FEE_rounding))","v":67900},6023540,0,0,0,5500000,5957775,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A88=1,PMF_1st=0),0,ROUND(IF(A88=1,AI88,AL87)*OFFSET(Input!$O$27,IF(A88=121,-1,0)+MIN(B88,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A88=1,PMF_1st=0),0,IF(SUM($K$5:$L88)-$AU87>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B87,B88),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C88-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[85,8,1,null,47,{"$f":"IF(A89=\"\",\"\",IF(A89=1,Age_Full_Month,IF(F88=11,0,F88+1)))","v":0},47,0,{"$f":"IF(A89=\"\",\"\",IF(AND(F89=11,G89=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H89-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C89-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B89,99),0,1,1)*K89,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*L89,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*M89,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C89>=1,ROUND(K89*OFFSET(Input!$U$27,B89,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B89=1,0,IF($C89>=1,ROUND(OFFSET(Input!$X$27,B89,0,1,1)*AL88,AV_rounding),0))","v":0},{"$f":"IF(B89=1,0,IF(C89=1,ROUND(OFFSET(Input!$W$27,B89,0,1,1)*AVERAGE($AI$5,$AL$5:$AL87),AV_rounding),0))","v":0},2200,0,0,109700,100,0,0,0,{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),OFFSET(Input!$G$27,B89,0,1,1)-AE89,0)","v":0},{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),MIN(OFFSET(Input!$G$27,B89,0,1,1),AP88),0)","v":0},0,0,0,575640,573340,573340,573340,77600,77600,77600,77600,{"$f":"IF(A89=\"\",\"\",AL89-ROUND(AL89*OFFSET(Input!$S$27,$B89,0,1,1),2*FEE_rounding))","v":573340},{"$f":"IF(A89=\"\",\"\",ROUND(AP89*(1-OFFSET(Input!$T$27,MIN(B89,10),0,1,1)),2*FEE_rounding))","v":77600},6150940,0,0,109700,5500000,6075640,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A89=1,PMF_1st=0),0,ROUND(IF(A89=1,AI89,AL88)*OFFSET(Input!$O$27,IF(A89=121,-1,0)+MIN(B89,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A89=1,PMF_1st=0),0,IF(SUM($K$5:$L89)-$AU88>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B88,B89),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C89-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[86,8,2,null,47,{"$f":"IF(A90=\"\",\"\",IF(A90=1,Age_Full_Month,IF(F89=11,0,F89+1)))","v":1},47,0,{"$f":"IF(A90=\"\",\"\",IF(AND(F90=11,G90=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H90-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C90-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B90,99),0,1,1)*K90,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*L90,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*M90,FEE_rounding)","v":0},0,0,{"$f":"IF(C90>=1,ROUND(K90*OFFSET(Input!$U$27,B90,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B90=1,0,IF($C90>=1,ROUND(OFFSET(Input!$X$27,B90,0,1,1)*AL89,AV_rounding),0))","v":0},{"$f":"IF(B90=1,0,IF(C90=1,ROUND(OFFSET(Input!$W$27,B90,0,1,1)*AVERAGE($AI$5,$AL$5:$AL88),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),OFFSET(Input!$G$27,B90,0,1,1)-AE90,0)","v":0},{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),MIN(OFFSET(Input!$G$27,B90,0,1,1),AP89),0)","v":0},0,0,0,573340,571040,571040,571040,77600,77600,77600,77600,{"$f":"IF(A90=\"\",\"\",AL90-ROUND(AL90*OFFSET(Input!$S$27,$B90,0,1,1),2*FEE_rounding))","v":571040},{"$f":"IF(A90=\"\",\"\",ROUND(AP90*(1-OFFSET(Input!$T$27,MIN(B90,10),0,1,1)),2*FEE_rounding))","v":77600},6148640,0,0,0,5500000,6073340,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A90=1,PMF_1st=0),0,ROUND(IF(A90=1,AI90,AL89)*OFFSET(Input!$O$27,IF(A90=121,-1,0)+MIN(B90,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A90=1,PMF_1st=0),0,IF(SUM($K$5:$L90)-$AU89>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B89,B90),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C90-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[87,8,3,null,47,{"$f":"IF(A91=\"\",\"\",IF(A91=1,Age_Full_Month,IF(F90=11,0,F90+1)))","v":2},47,0,{"$f":"IF(A91=\"\",\"\",IF(AND(F91=11,G91=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H91-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C91-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B91,99),0,1,1)*K91,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*L91,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*M91,FEE_rounding)","v":0},0,0,{"$f":"IF(C91>=1,ROUND(K91*OFFSET(Input!$U$27,B91,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B91=1,0,IF($C91>=1,ROUND(OFFSET(Input!$X$27,B91,0,1,1)*AL90,AV_rounding),0))","v":0},{"$f":"IF(B91=1,0,IF(C91=1,ROUND(OFFSET(Input!$W$27,B91,0,1,1)*AVERAGE($AI$5,$AL$5:$AL89),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),OFFSET(Input!$G$27,B91,0,1,1)-AE91,0)","v":0},{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),MIN(OFFSET(Input!$G$27,B91,0,1,1),AP90),0)","v":0},0,0,0,571040,568740,568740,568740,77600,77600,77600,77600,{"$f":"IF(A91=\"\",\"\",AL91-ROUND(AL91*OFFSET(Input!$S$27,$B91,0,1,1),2*FEE_rounding))","v":568740},{"$f":"IF(A91=\"\",\"\",ROUND(AP91*(1-OFFSET(Input!$T$27,MIN(B91,10),0,1,1)),2*FEE_rounding))","v":77600},6146340,0,0,0,5500000,6071040,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A91=1,PMF_1st=0),0,ROUND(IF(A91=1,AI91,AL90)*OFFSET(Input!$O$27,IF(A91=121,-1,0)+MIN(B91,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A91=1,PMF_1st=0),0,IF(SUM($K$5:$L91)-$AU90>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B90,B91),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C91-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[88,8,4,null,47,{"$f":"IF(A92=\"\",\"\",IF(A92=1,Age_Full_Month,IF(F91=11,0,F91+1)))","v":3},47,0,{"$f":"IF(A92=\"\",\"\",IF(AND(F92=11,G92=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H92-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C92-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B92,99),0,1,1)*K92,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*L92,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*M92,FEE_rounding)","v":0},0,0,{"$f":"IF(C92>=1,ROUND(K92*OFFSET(Input!$U$27,B92,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B92=1,0,IF($C92>=1,ROUND(OFFSET(Input!$X$27,B92,0,1,1)*AL91,AV_rounding),0))","v":0},{"$f":"IF(B92=1,0,IF(C92=1,ROUND(OFFSET(Input!$W$27,B92,0,1,1)*AVERAGE($AI$5,$AL$5:$AL90),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),OFFSET(Input!$G$27,B92,0,1,1)-AE92,0)","v":0},{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),MIN(OFFSET(Input!$G$27,B92,0,1,1),AP91),0)","v":0},0,0,0,568740,566440,566440,566440,77600,77600,77600,77600,{"$f":"IF(A92=\"\",\"\",AL92-ROUND(AL92*OFFSET(Input!$S$27,$B92,0,1,1),2*FEE_rounding))","v":566440},{"$f":"IF(A92=\"\",\"\",ROUND(AP92*(1-OFFSET(Input!$T$27,MIN(B92,10),0,1,1)),2*FEE_rounding))","v":77600},6144040,0,0,0,5500000,6068740,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A92=1,PMF_1st=0),0,ROUND(IF(A92=1,AI92,AL91)*OFFSET(Input!$O$27,IF(A92=121,-1,0)+MIN(B92,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A92=1,PMF_1st=0),0,IF(SUM($K$5:$L92)-$AU91>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B91,B92),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C92-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[89,8,5,null,47,{"$f":"IF(A93=\"\",\"\",IF(A93=1,Age_Full_Month,IF(F92=11,0,F92+1)))","v":4},47,0,{"$f":"IF(A93=\"\",\"\",IF(AND(F93=11,G93=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H93-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C93-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B93,99),0,1,1)*K93,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*L93,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*M93,FEE_rounding)","v":0},0,0,{"$f":"IF(C93>=1,ROUND(K93*OFFSET(Input!$U$27,B93,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B93=1,0,IF($C93>=1,ROUND(OFFSET(Input!$X$27,B93,0,1,1)*AL92,AV_rounding),0))","v":0},{"$f":"IF(B93=1,0,IF(C93=1,ROUND(OFFSET(Input!$W$27,B93,0,1,1)*AVERAGE($AI$5,$AL$5:$AL91),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),OFFSET(Input!$G$27,B93,0,1,1)-AE93,0)","v":0},{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),MIN(OFFSET(Input!$G$27,B93,0,1,1),AP92),0)","v":0},0,0,0,566440,564140,564140,564140,77600,77600,77600,77600,{"$f":"IF(A93=\"\",\"\",AL93-ROUND(AL93*OFFSET(Input!$S$27,$B93,0,1,1),2*FEE_rounding))","v":564140},{"$f":"IF(A93=\"\",\"\",ROUND(AP93*(1-OFFSET(Input!$T$27,MIN(B93,10),0,1,1)),2*FEE_rounding))","v":77600},6141740,0,0,0,5500000,6066440,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A93=1,PMF_1st=0),0,ROUND(IF(A93=1,AI93,AL92)*OFFSET(Input!$O$27,IF(A93=121,-1,0)+MIN(B93,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A93=1,PMF_1st=0),0,IF(SUM($K$5:$L93)-$AU92>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B92,B93),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C93-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[90,8,6,null,47,{"$f":"IF(A94=\"\",\"\",IF(A94=1,Age_Full_Month,IF(F93=11,0,F93+1)))","v":5},47,0,{"$f":"IF(A94=\"\",\"\",IF(AND(F94=11,G94=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H94-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C94-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B94,99),0,1,1)*K94,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*L94,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*M94,FEE_rounding)","v":0},0,0,{"$f":"IF(C94>=1,ROUND(K94*OFFSET(Input!$U$27,B94,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B94=1,0,IF($C94>=1,ROUND(OFFSET(Input!$X$27,B94,0,1,1)*AL93,AV_rounding),0))","v":0},{"$f":"IF(B94=1,0,IF(C94=1,ROUND(OFFSET(Input!$W$27,B94,0,1,1)*AVERAGE($AI$5,$AL$5:$AL92),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),OFFSET(Input!$G$27,B94,0,1,1)-AE94,0)","v":0},{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),MIN(OFFSET(Input!$G$27,B94,0,1,1),AP93),0)","v":0},0,0,0,564140,561840,561840,561840,77600,77600,77600,77600,{"$f":"IF(A94=\"\",\"\",AL94-ROUND(AL94*OFFSET(Input!$S$27,$B94,0,1,1),2*FEE_rounding))","v":561840},{"$f":"IF(A94=\"\",\"\",ROUND(AP94*(1-OFFSET(Input!$T$27,MIN(B94,10),0,1,1)),2*FEE_rounding))","v":77600},6139440,0,0,0,5500000,6064140,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A94=1,PMF_1st=0),0,ROUND(IF(A94=1,AI94,AL93)*OFFSET(Input!$O$27,IF(A94=121,-1,0)+MIN(B94,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A94=1,PMF_1st=0),0,IF(SUM($K$5:$L94)-$AU93>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B93,B94),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C94-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[91,8,7,null,47,{"$f":"IF(A95=\"\",\"\",IF(A95=1,Age_Full_Month,IF(F94=11,0,F94+1)))","v":6},47,0,{"$f":"IF(A95=\"\",\"\",IF(AND(F95=11,G95=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H95-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C95-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B95,99),0,1,1)*K95,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*L95,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*M95,FEE_rounding)","v":0},0,0,{"$f":"IF(C95>=1,ROUND(K95*OFFSET(Input!$U$27,B95,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B95=1,0,IF($C95>=1,ROUND(OFFSET(Input!$X$27,B95,0,1,1)*AL94,AV_rounding),0))","v":0},{"$f":"IF(B95=1,0,IF(C95=1,ROUND(OFFSET(Input!$W$27,B95,0,1,1)*AVERAGE($AI$5,$AL$5:$AL93),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),OFFSET(Input!$G$27,B95,0,1,1)-AE95,0)","v":0},{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),MIN(OFFSET(Input!$G$27,B95,0,1,1),AP94),0)","v":0},0,0,0,561840,559540,559540,559540,77600,77600,77600,77600,{"$f":"IF(A95=\"\",\"\",AL95-ROUND(AL95*OFFSET(Input!$S$27,$B95,0,1,1),2*FEE_rounding))","v":559540},{"$f":"IF(A95=\"\",\"\",ROUND(AP95*(1-OFFSET(Input!$T$27,MIN(B95,10),0,1,1)),2*FEE_rounding))","v":77600},6137140,0,0,0,5500000,6061840,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A95=1,PMF_1st=0),0,ROUND(IF(A95=1,AI95,AL94)*OFFSET(Input!$O$27,IF(A95=121,-1,0)+MIN(B95,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A95=1,PMF_1st=0),0,IF(SUM($K$5:$L95)-$AU94>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B94,B95),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C95-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[92,8,8,null,47,{"$f":"IF(A96=\"\",\"\",IF(A96=1,Age_Full_Month,IF(F95=11,0,F95+1)))","v":7},47,0,{"$f":"IF(A96=\"\",\"\",IF(AND(F96=11,G96=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H96-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C96-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B96,99),0,1,1)*K96,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*L96,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*M96,FEE_rounding)","v":0},0,0,{"$f":"IF(C96>=1,ROUND(K96*OFFSET(Input!$U$27,B96,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B96=1,0,IF($C96>=1,ROUND(OFFSET(Input!$X$27,B96,0,1,1)*AL95,AV_rounding),0))","v":0},{"$f":"IF(B96=1,0,IF(C96=1,ROUND(OFFSET(Input!$W$27,B96,0,1,1)*AVERAGE($AI$5,$AL$5:$AL94),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),OFFSET(Input!$G$27,B96,0,1,1)-AE96,0)","v":0},{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),MIN(OFFSET(Input!$G$27,B96,0,1,1),AP95),0)","v":0},0,0,0,559540,557240,557240,557240,77600,77600,77600,77600,{"$f":"IF(A96=\"\",\"\",AL96-ROUND(AL96*OFFSET(Input!$S$27,$B96,0,1,1),2*FEE_rounding))","v":557240},{"$f":"IF(A96=\"\",\"\",ROUND(AP96*(1-OFFSET(Input!$T$27,MIN(B96,10),0,1,1)),2*FEE_rounding))","v":77600},6134840,0,0,0,5500000,6059540,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A96=1,PMF_1st=0),0,ROUND(IF(A96=1,AI96,AL95)*OFFSET(Input!$O$27,IF(A96=121,-1,0)+MIN(B96,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A96=1,PMF_1st=0),0,IF(SUM($K$5:$L96)-$AU95>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B95,B96),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C96-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[93,8,9,null,47,{"$f":"IF(A97=\"\",\"\",IF(A97=1,Age_Full_Month,IF(F96=11,0,F96+1)))","v":8},47,0,{"$f":"IF(A97=\"\",\"\",IF(AND(F97=11,G97=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H97-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C97-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B97,99),0,1,1)*K97,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*L97,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*M97,FEE_rounding)","v":0},0,0,{"$f":"IF(C97>=1,ROUND(K97*OFFSET(Input!$U$27,B97,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B97=1,0,IF($C97>=1,ROUND(OFFSET(Input!$X$27,B97,0,1,1)*AL96,AV_rounding),0))","v":0},{"$f":"IF(B97=1,0,IF(C97=1,ROUND(OFFSET(Input!$W$27,B97,0,1,1)*AVERAGE($AI$5,$AL$5:$AL95),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),OFFSET(Input!$G$27,B97,0,1,1)-AE97,0)","v":0},{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),MIN(OFFSET(Input!$G$27,B97,0,1,1),AP96),0)","v":0},0,0,0,557240,554940,554940,554940,77600,77600,77600,77600,{"$f":"IF(A97=\"\",\"\",AL97-ROUND(AL97*OFFSET(Input!$S$27,$B97,0,1,1),2*FEE_rounding))","v":554940},{"$f":"IF(A97=\"\",\"\",ROUND(AP97*(1-OFFSET(Input!$T$27,MIN(B97,10),0,1,1)),2*FEE_rounding))","v":77600},6132540,0,0,0,5500000,6057240,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A97=1,PMF_1st=0),0,ROUND(IF(A97=1,AI97,AL96)*OFFSET(Input!$O$27,IF(A97=121,-1,0)+MIN(B97,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A97=1,PMF_1st=0),0,IF(SUM($K$5:$L97)-$AU96>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B96,B97),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C97-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[94,8,10,null,47,{"$f":"IF(A98=\"\",\"\",IF(A98=1,Age_Full_Month,IF(F97=11,0,F97+1)))","v":9},47,0,{"$f":"IF(A98=\"\",\"\",IF(AND(F98=11,G98=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H98-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C98-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B98,99),0,1,1)*K98,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*L98,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*M98,FEE_rounding)","v":0},0,0,{"$f":"IF(C98>=1,ROUND(K98*OFFSET(Input!$U$27,B98,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B98=1,0,IF($C98>=1,ROUND(OFFSET(Input!$X$27,B98,0,1,1)*AL97,AV_rounding),0))","v":0},{"$f":"IF(B98=1,0,IF(C98=1,ROUND(OFFSET(Input!$W$27,B98,0,1,1)*AVERAGE($AI$5,$AL$5:$AL96),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),OFFSET(Input!$G$27,B98,0,1,1)-AE98,0)","v":0},{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),MIN(OFFSET(Input!$G$27,B98,0,1,1),AP97),0)","v":0},0,0,0,554940,552640,552640,552640,77600,77600,77600,77600,{"$f":"IF(A98=\"\",\"\",AL98-ROUND(AL98*OFFSET(Input!$S$27,$B98,0,1,1),2*FEE_rounding))","v":552640},{"$f":"IF(A98=\"\",\"\",ROUND(AP98*(1-OFFSET(Input!$T$27,MIN(B98,10),0,1,1)),2*FEE_rounding))","v":77600},6130240,0,0,0,5500000,6054940,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A98=1,PMF_1st=0),0,ROUND(IF(A98=1,AI98,AL97)*OFFSET(Input!$O$27,IF(A98=121,-1,0)+MIN(B98,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A98=1,PMF_1st=0),0,IF(SUM($K$5:$L98)-$AU97>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B97,B98),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C98-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[95,8,11,null,47,{"$f":"IF(A99=\"\",\"\",IF(A99=1,Age_Full_Month,IF(F98=11,0,F98+1)))","v":10},47,0,{"$f":"IF(A99=\"\",\"\",IF(AND(F99=11,G99=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H99-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C99-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B99,99),0,1,1)*K99,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*L99,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*M99,FEE_rounding)","v":0},0,0,{"$f":"IF(C99>=1,ROUND(K99*OFFSET(Input!$U$27,B99,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B99=1,0,IF($C99>=1,ROUND(OFFSET(Input!$X$27,B99,0,1,1)*AL98,AV_rounding),0))","v":0},{"$f":"IF(B99=1,0,IF(C99=1,ROUND(OFFSET(Input!$W$27,B99,0,1,1)*AVERAGE($AI$5,$AL$5:$AL97),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),OFFSET(Input!$G$27,B99,0,1,1)-AE99,0)","v":0},{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),MIN(OFFSET(Input!$G$27,B99,0,1,1),AP98),0)","v":0},0,0,0,552640,550340,550340,550340,77600,77600,77600,77600,{"$f":"IF(A99=\"\",\"\",AL99-ROUND(AL99*OFFSET(Input!$S$27,$B99,0,1,1),2*FEE_rounding))","v":550340},{"$f":"IF(A99=\"\",\"\",ROUND(AP99*(1-OFFSET(Input!$T$27,MIN(B99,10),0,1,1)),2*FEE_rounding))","v":77600},6127940,0,0,0,5500000,6052640,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A99=1,PMF_1st=0),0,ROUND(IF(A99=1,AI99,AL98)*OFFSET(Input!$O$27,IF(A99=121,-1,0)+MIN(B99,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A99=1,PMF_1st=0),0,IF(SUM($K$5:$L99)-$AU98>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B98,B99),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C99-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[96,8,12,null,47,{"$f":"IF(A100=\"\",\"\",IF(A100=1,Age_Full_Month,IF(F99=11,0,F99+1)))","v":11},47,0,{"$f":"IF(A100=\"\",\"\",IF(AND(F100=11,G100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H100-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B100,99),0,1,1)*K100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*L100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*M100,FEE_rounding)","v":0},0,0,{"$f":"IF(C100>=1,ROUND(K100*OFFSET(Input!$U$27,B100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B100=1,0,IF($C100>=1,ROUND(OFFSET(Input!$X$27,B100,0,1,1)*AL99,AV_rounding),0))","v":0},{"$f":"IF(B100=1,0,IF(C100=1,ROUND(OFFSET(Input!$W$27,B100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL98),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),OFFSET(Input!$G$27,B100,0,1,1)-AE100,0)","v":0},{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B100,0,1,1),AP99),0)","v":0},0,0,0,550340,548040,548040,548040,77600,77600,77600,77600,{"$f":"IF(A100=\"\",\"\",AL100-ROUND(AL100*OFFSET(Input!$S$27,$B100,0,1,1),2*FEE_rounding))","v":548040},{"$f":"IF(A100=\"\",\"\",ROUND(AP100*(1-OFFSET(Input!$T$27,MIN(B100,10),0,1,1)),2*FEE_rounding))","v":77600},6125640,0,0,0,5500000,6050340,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A100=1,PMF_1st=0),0,ROUND(IF(A100=1,AI100,AL99)*OFFSET(Input!$O$27,IF(A100=121,-1,0)+MIN(B100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A100=1,PMF_1st=0),0,IF(SUM($K$5:$L100)-$AU99>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B99,B100),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[97,9,1,null,48,{"$f":"IF(A101=\"\",\"\",IF(A101=1,Age_Full_Month,IF(F100=11,0,F100+1)))","v":0},48,0,{"$f":"IF(A101=\"\",\"\",IF(AND(F101=11,G101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H101-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B101,99),0,1,1)*K101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*L101,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*M101,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C101>=1,ROUND(K101*OFFSET(Input!$U$27,B101,0,1,1),AV_rounding),0)","v":30000},{"$f":"IF(B101=1,0,IF($C101>=1,ROUND(OFFSET(Input!$X$27,B101,0,1,1)*AL100,AV_rounding),0))","v":0},{"$f":"IF(B101=1,0,IF(C101=1,ROUND(OFFSET(Input!$W$27,B101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL99),AV_rounding),0))","v":0},2365,0,0,109700,100,0,0,0,{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),OFFSET(Input!$G$27,B101,0,1,1)-AE101,0)","v":0},{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B101,0,1,1),AP100),0)","v":0},0,0,0,678040,675575,675575,675575,87300,87300,87300,87300,{"$f":"IF(A101=\"\",\"\",AL101-ROUND(AL101*OFFSET(Input!$S$27,$B101,0,1,1),2*FEE_rounding))","v":675575},{"$f":"IF(A101=\"\",\"\",ROUND(AP101*(1-OFFSET(Input!$T$27,MIN(B101,10),0,1,1)),2*FEE_rounding))","v":87300},6262875,0,0,109700,5500000,6178040,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A101=1,PMF_1st=0),0,ROUND(IF(A101=1,AI101,AL100)*OFFSET(Input!$O$27,IF(A101=121,-1,0)+MIN(B101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A101=1,PMF_1st=0),0,IF(SUM($K$5:$L101)-$AU100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B100,B101),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[98,9,2,null,48,{"$f":"IF(A102=\"\",\"\",IF(A102=1,Age_Full_Month,IF(F101=11,0,F101+1)))","v":1},48,0,{"$f":"IF(A102=\"\",\"\",IF(AND(F102=11,G102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H102-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B102,99),0,1,1)*K102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*L102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*M102,FEE_rounding)","v":0},0,0,{"$f":"IF(C102>=1,ROUND(K102*OFFSET(Input!$U$27,B102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B102=1,0,IF($C102>=1,ROUND(OFFSET(Input!$X$27,B102,0,1,1)*AL101,AV_rounding),0))","v":0},{"$f":"IF(B102=1,0,IF(C102=1,ROUND(OFFSET(Input!$W$27,B102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL100),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),OFFSET(Input!$G$27,B102,0,1,1)-AE102,0)","v":0},{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B102,0,1,1),AP101),0)","v":0},0,0,0,675575,673110,673110,673110,87300,87300,87300,87300,{"$f":"IF(A102=\"\",\"\",AL102-ROUND(AL102*OFFSET(Input!$S$27,$B102,0,1,1),2*FEE_rounding))","v":673110},{"$f":"IF(A102=\"\",\"\",ROUND(AP102*(1-OFFSET(Input!$T$27,MIN(B102,10),0,1,1)),2*FEE_rounding))","v":87300},6260410,0,0,0,5500000,6175575,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A102=1,PMF_1st=0),0,ROUND(IF(A102=1,AI102,AL101)*OFFSET(Input!$O$27,IF(A102=121,-1,0)+MIN(B102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A102=1,PMF_1st=0),0,IF(SUM($K$5:$L102)-$AU101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B101,B102),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[99,9,3,null,48,{"$f":"IF(A103=\"\",\"\",IF(A103=1,Age_Full_Month,IF(F102=11,0,F102+1)))","v":2},48,0,{"$f":"IF(A103=\"\",\"\",IF(AND(F103=11,G103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H103-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B103,99),0,1,1)*K103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*L103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*M103,FEE_rounding)","v":0},0,0,{"$f":"IF(C103>=1,ROUND(K103*OFFSET(Input!$U$27,B103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B103=1,0,IF($C103>=1,ROUND(OFFSET(Input!$X$27,B103,0,1,1)*AL102,AV_rounding),0))","v":0},{"$f":"IF(B103=1,0,IF(C103=1,ROUND(OFFSET(Input!$W$27,B103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL101),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),OFFSET(Input!$G$27,B103,0,1,1)-AE103,0)","v":0},{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B103,0,1,1),AP102),0)","v":0},0,0,0,673110,670645,670645,670645,87300,87300,87300,87300,{"$f":"IF(A103=\"\",\"\",AL103-ROUND(AL103*OFFSET(Input!$S$27,$B103,0,1,1),2*FEE_rounding))","v":670645},{"$f":"IF(A103=\"\",\"\",ROUND(AP103*(1-OFFSET(Input!$T$27,MIN(B103,10),0,1,1)),2*FEE_rounding))","v":87300},6257945,0,0,0,5500000,6173110,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A103=1,PMF_1st=0),0,ROUND(IF(A103=1,AI103,AL102)*OFFSET(Input!$O$27,IF(A103=121,-1,0)+MIN(B103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A103=1,PMF_1st=0),0,IF(SUM($K$5:$L103)-$AU102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B102,B103),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[100,9,4,null,48,{"$f":"IF(A104=\"\",\"\",IF(A104=1,Age_Full_Month,IF(F103=11,0,F103+1)))","v":3},48,0,{"$f":"IF(A104=\"\",\"\",IF(AND(F104=11,G104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H104-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B104,99),0,1,1)*K104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*L104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*M104,FEE_rounding)","v":0},0,0,{"$f":"IF(C104>=1,ROUND(K104*OFFSET(Input!$U$27,B104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B104=1,0,IF($C104>=1,ROUND(OFFSET(Input!$X$27,B104,0,1,1)*AL103,AV_rounding),0))","v":0},{"$f":"IF(B104=1,0,IF(C104=1,ROUND(OFFSET(Input!$W$27,B104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL102),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),OFFSET(Input!$G$27,B104,0,1,1)-AE104,0)","v":0},{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B104,0,1,1),AP103),0)","v":0},0,0,0,670645,668180,668180,668180,87300,87300,87300,87300,{"$f":"IF(A104=\"\",\"\",AL104-ROUND(AL104*OFFSET(Input!$S$27,$B104,0,1,1),2*FEE_rounding))","v":668180},{"$f":"IF(A104=\"\",\"\",ROUND(AP104*(1-OFFSET(Input!$T$27,MIN(B104,10),0,1,1)),2*FEE_rounding))","v":87300},6255480,0,0,0,5500000,6170645,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A104=1,PMF_1st=0),0,ROUND(IF(A104=1,AI104,AL103)*OFFSET(Input!$O$27,IF(A104=121,-1,0)+MIN(B104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A104=1,PMF_1st=0),0,IF(SUM($K$5:$L104)-$AU103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B103,B104),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[101,9,5,null,48,{"$f":"IF(A105=\"\",\"\",IF(A105=1,Age_Full_Month,IF(F104=11,0,F104+1)))","v":4},48,0,{"$f":"IF(A105=\"\",\"\",IF(AND(F105=11,G105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H105-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B105,99),0,1,1)*K105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*L105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*M105,FEE_rounding)","v":0},0,0,{"$f":"IF(C105>=1,ROUND(K105*OFFSET(Input!$U$27,B105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B105=1,0,IF($C105>=1,ROUND(OFFSET(Input!$X$27,B105,0,1,1)*AL104,AV_rounding),0))","v":0},{"$f":"IF(B105=1,0,IF(C105=1,ROUND(OFFSET(Input!$W$27,B105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL103),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),OFFSET(Input!$G$27,B105,0,1,1)-AE105,0)","v":0},{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B105,0,1,1),AP104),0)","v":0},0,0,0,668180,665715,665715,665715,87300,87300,87300,87300,{"$f":"IF(A105=\"\",\"\",AL105-ROUND(AL105*OFFSET(Input!$S$27,$B105,0,1,1),2*FEE_rounding))","v":665715},{"$f":"IF(A105=\"\",\"\",ROUND(AP105*(1-OFFSET(Input!$T$27,MIN(B105,10),0,1,1)),2*FEE_rounding))","v":87300},6253015,0,0,0,5500000,6168180,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A105=1,PMF_1st=0),0,ROUND(IF(A105=1,AI105,AL104)*OFFSET(Input!$O$27,IF(A105=121,-1,0)+MIN(B105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A105=1,PMF_1st=0),0,IF(SUM($K$5:$L105)-$AU104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B104,B105),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[102,9,6,null,48,{"$f":"IF(A106=\"\",\"\",IF(A106=1,Age_Full_Month,IF(F105=11,0,F105+1)))","v":5},48,0,{"$f":"IF(A106=\"\",\"\",IF(AND(F106=11,G106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H106-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B106,99),0,1,1)*K106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*L106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*M106,FEE_rounding)","v":0},0,0,{"$f":"IF(C106>=1,ROUND(K106*OFFSET(Input!$U$27,B106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B106=1,0,IF($C106>=1,ROUND(OFFSET(Input!$X$27,B106,0,1,1)*AL105,AV_rounding),0))","v":0},{"$f":"IF(B106=1,0,IF(C106=1,ROUND(OFFSET(Input!$W$27,B106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL104),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),OFFSET(Input!$G$27,B106,0,1,1)-AE106,0)","v":0},{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B106,0,1,1),AP105),0)","v":0},0,0,0,665715,663250,663250,663250,87300,87300,87300,87300,{"$f":"IF(A106=\"\",\"\",AL106-ROUND(AL106*OFFSET(Input!$S$27,$B106,0,1,1),2*FEE_rounding))","v":663250},{"$f":"IF(A106=\"\",\"\",ROUND(AP106*(1-OFFSET(Input!$T$27,MIN(B106,10),0,1,1)),2*FEE_rounding))","v":87300},6250550,0,0,0,5500000,6165715,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A106=1,PMF_1st=0),0,ROUND(IF(A106=1,AI106,AL105)*OFFSET(Input!$O$27,IF(A106=121,-1,0)+MIN(B106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A106=1,PMF_1st=0),0,IF(SUM($K$5:$L106)-$AU105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B105,B106),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[103,9,7,null,48,{"$f":"IF(A107=\"\",\"\",IF(A107=1,Age_Full_Month,IF(F106=11,0,F106+1)))","v":6},48,0,{"$f":"IF(A107=\"\",\"\",IF(AND(F107=11,G107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H107-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B107,99),0,1,1)*K107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*L107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*M107,FEE_rounding)","v":0},0,0,{"$f":"IF(C107>=1,ROUND(K107*OFFSET(Input!$U$27,B107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B107=1,0,IF($C107>=1,ROUND(OFFSET(Input!$X$27,B107,0,1,1)*AL106,AV_rounding),0))","v":0},{"$f":"IF(B107=1,0,IF(C107=1,ROUND(OFFSET(Input!$W$27,B107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL105),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),OFFSET(Input!$G$27,B107,0,1,1)-AE107,0)","v":0},{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B107,0,1,1),AP106),0)","v":0},0,0,0,663250,660785,660785,660785,87300,87300,87300,87300,{"$f":"IF(A107=\"\",\"\",AL107-ROUND(AL107*OFFSET(Input!$S$27,$B107,0,1,1),2*FEE_rounding))","v":660785},{"$f":"IF(A107=\"\",\"\",ROUND(AP107*(1-OFFSET(Input!$T$27,MIN(B107,10),0,1,1)),2*FEE_rounding))","v":87300},6248085,0,0,0,5500000,6163250,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A107=1,PMF_1st=0),0,ROUND(IF(A107=1,AI107,AL106)*OFFSET(Input!$O$27,IF(A107=121,-1,0)+MIN(B107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A107=1,PMF_1st=0),0,IF(SUM($K$5:$L107)-$AU106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B106,B107),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[104,9,8,null,48,{"$f":"IF(A108=\"\",\"\",IF(A108=1,Age_Full_Month,IF(F107=11,0,F107+1)))","v":7},48,0,{"$f":"IF(A108=\"\",\"\",IF(AND(F108=11,G108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H108-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B108,99),0,1,1)*K108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*L108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*M108,FEE_rounding)","v":0},0,0,{"$f":"IF(C108>=1,ROUND(K108*OFFSET(Input!$U$27,B108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B108=1,0,IF($C108>=1,ROUND(OFFSET(Input!$X$27,B108,0,1,1)*AL107,AV_rounding),0))","v":0},{"$f":"IF(B108=1,0,IF(C108=1,ROUND(OFFSET(Input!$W$27,B108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL106),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),OFFSET(Input!$G$27,B108,0,1,1)-AE108,0)","v":0},{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B108,0,1,1),AP107),0)","v":0},0,0,0,660785,658320,658320,658320,87300,87300,87300,87300,{"$f":"IF(A108=\"\",\"\",AL108-ROUND(AL108*OFFSET(Input!$S$27,$B108,0,1,1),2*FEE_rounding))","v":658320},{"$f":"IF(A108=\"\",\"\",ROUND(AP108*(1-OFFSET(Input!$T$27,MIN(B108,10),0,1,1)),2*FEE_rounding))","v":87300},6245620,0,0,0,5500000,6160785,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A108=1,PMF_1st=0),0,ROUND(IF(A108=1,AI108,AL107)*OFFSET(Input!$O$27,IF(A108=121,-1,0)+MIN(B108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A108=1,PMF_1st=0),0,IF(SUM($K$5:$L108)-$AU107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B107,B108),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[105,9,9,null,48,{"$f":"IF(A109=\"\",\"\",IF(A109=1,Age_Full_Month,IF(F108=11,0,F108+1)))","v":8},48,0,{"$f":"IF(A109=\"\",\"\",IF(AND(F109=11,G109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H109-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B109,99),0,1,1)*K109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*L109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*M109,FEE_rounding)","v":0},0,0,{"$f":"IF(C109>=1,ROUND(K109*OFFSET(Input!$U$27,B109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B109=1,0,IF($C109>=1,ROUND(OFFSET(Input!$X$27,B109,0,1,1)*AL108,AV_rounding),0))","v":0},{"$f":"IF(B109=1,0,IF(C109=1,ROUND(OFFSET(Input!$W$27,B109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL107),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),OFFSET(Input!$G$27,B109,0,1,1)-AE109,0)","v":0},{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B109,0,1,1),AP108),0)","v":0},0,0,0,658320,655855,655855,655855,87300,87300,87300,87300,{"$f":"IF(A109=\"\",\"\",AL109-ROUND(AL109*OFFSET(Input!$S$27,$B109,0,1,1),2*FEE_rounding))","v":655855},{"$f":"IF(A109=\"\",\"\",ROUND(AP109*(1-OFFSET(Input!$T$27,MIN(B109,10),0,1,1)),2*FEE_rounding))","v":87300},6243155,0,0,0,5500000,6158320,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A109=1,PMF_1st=0),0,ROUND(IF(A109=1,AI109,AL108)*OFFSET(Input!$O$27,IF(A109=121,-1,0)+MIN(B109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A109=1,PMF_1st=0),0,IF(SUM($K$5:$L109)-$AU108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B108,B109),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[106,9,10,null,48,{"$f":"IF(A110=\"\",\"\",IF(A110=1,Age_Full_Month,IF(F109=11,0,F109+1)))","v":9},48,0,{"$f":"IF(A110=\"\",\"\",IF(AND(F110=11,G110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H110-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B110,99),0,1,1)*K110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*L110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*M110,FEE_rounding)","v":0},0,0,{"$f":"IF(C110>=1,ROUND(K110*OFFSET(Input!$U$27,B110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B110=1,0,IF($C110>=1,ROUND(OFFSET(Input!$X$27,B110,0,1,1)*AL109,AV_rounding),0))","v":0},{"$f":"IF(B110=1,0,IF(C110=1,ROUND(OFFSET(Input!$W$27,B110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL108),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),OFFSET(Input!$G$27,B110,0,1,1)-AE110,0)","v":0},{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B110,0,1,1),AP109),0)","v":0},0,0,0,655855,653390,653390,653390,87300,87300,87300,87300,{"$f":"IF(A110=\"\",\"\",AL110-ROUND(AL110*OFFSET(Input!$S$27,$B110,0,1,1),2*FEE_rounding))","v":653390},{"$f":"IF(A110=\"\",\"\",ROUND(AP110*(1-OFFSET(Input!$T$27,MIN(B110,10),0,1,1)),2*FEE_rounding))","v":87300},6240690,0,0,0,5500000,6155855,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A110=1,PMF_1st=0),0,ROUND(IF(A110=1,AI110,AL109)*OFFSET(Input!$O$27,IF(A110=121,-1,0)+MIN(B110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A110=1,PMF_1st=0),0,IF(SUM($K$5:$L110)-$AU109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B109,B110),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[107,9,11,null,48,{"$f":"IF(A111=\"\",\"\",IF(A111=1,Age_Full_Month,IF(F110=11,0,F110+1)))","v":10},48,0,{"$f":"IF(A111=\"\",\"\",IF(AND(F111=11,G111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H111-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B111,99),0,1,1)*K111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*L111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*M111,FEE_rounding)","v":0},0,0,{"$f":"IF(C111>=1,ROUND(K111*OFFSET(Input!$U$27,B111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B111=1,0,IF($C111>=1,ROUND(OFFSET(Input!$X$27,B111,0,1,1)*AL110,AV_rounding),0))","v":0},{"$f":"IF(B111=1,0,IF(C111=1,ROUND(OFFSET(Input!$W$27,B111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL109),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),OFFSET(Input!$G$27,B111,0,1,1)-AE111,0)","v":0},{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B111,0,1,1),AP110),0)","v":0},0,0,0,653390,650925,650925,650925,87300,87300,87300,87300,{"$f":"IF(A111=\"\",\"\",AL111-ROUND(AL111*OFFSET(Input!$S$27,$B111,0,1,1),2*FEE_rounding))","v":650925},{"$f":"IF(A111=\"\",\"\",ROUND(AP111*(1-OFFSET(Input!$T$27,MIN(B111,10),0,1,1)),2*FEE_rounding))","v":87300},6238225,0,0,0,5500000,6153390,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A111=1,PMF_1st=0),0,ROUND(IF(A111=1,AI111,AL110)*OFFSET(Input!$O$27,IF(A111=121,-1,0)+MIN(B111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A111=1,PMF_1st=0),0,IF(SUM($K$5:$L111)-$AU110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B110,B111),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[108,9,12,null,48,{"$f":"IF(A112=\"\",\"\",IF(A112=1,Age_Full_Month,IF(F111=11,0,F111+1)))","v":11},48,0,{"$f":"IF(A112=\"\",\"\",IF(AND(F112=11,G112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H112-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B112,99),0,1,1)*K112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*L112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*M112,FEE_rounding)","v":0},0,0,{"$f":"IF(C112>=1,ROUND(K112*OFFSET(Input!$U$27,B112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B112=1,0,IF($C112>=1,ROUND(OFFSET(Input!$X$27,B112,0,1,1)*AL111,AV_rounding),0))","v":0},{"$f":"IF(B112=1,0,IF(C112=1,ROUND(OFFSET(Input!$W$27,B112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL110),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),OFFSET(Input!$G$27,B112,0,1,1)-AE112,0)","v":0},{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B112,0,1,1),AP111),0)","v":0},0,0,0,650925,648460,648460,648460,87300,87300,87300,87300,{"$f":"IF(A112=\"\",\"\",AL112-ROUND(AL112*OFFSET(Input!$S$27,$B112,0,1,1),2*FEE_rounding))","v":648460},{"$f":"IF(A112=\"\",\"\",ROUND(AP112*(1-OFFSET(Input!$T$27,MIN(B112,10),0,1,1)),2*FEE_rounding))","v":87300},6235760,0,0,0,5500000,6150925,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A112=1,PMF_1st=0),0,ROUND(IF(A112=1,AI112,AL111)*OFFSET(Input!$O$27,IF(A112=121,-1,0)+MIN(B112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A112=1,PMF_1st=0),0,IF(SUM($K$5:$L112)-$AU111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B111,B112),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[109,10,1,null,49,{"$f":"IF(A113=\"\",\"\",IF(A113=1,Age_Full_Month,IF(F112=11,0,F112+1)))","v":0},49,0,{"$f":"IF(A113=\"\",\"\",IF(AND(F113=11,G113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H113-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B113,99),0,1,1)*K113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*L113,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*M113,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C113>=1,ROUND(K113*OFFSET(Input!$U$27,B113,0,1,1),AV_rounding),0)","v":50000},{"$f":"IF(B113=1,0,IF($C113>=1,ROUND(OFFSET(Input!$X$27,B113,0,1,1)*AL112,AV_rounding),0))","v":0},{"$f":"IF(B113=1,0,IF(C113=1,ROUND(OFFSET(Input!$W$27,B113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL111),AV_rounding),0))","v":0},2585,0,0,109700,100,0,0,0,{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),OFFSET(Input!$G$27,B113,0,1,1)-AE113,0)","v":0},{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B113,0,1,1),AP112),0)","v":0},0,0,0,798460,795775,795775,795775,97000,97000,97000,97000,{"$f":"IF(A113=\"\",\"\",AL113-ROUND(AL113*OFFSET(Input!$S$27,$B113,0,1,1),2*FEE_rounding))","v":795775},{"$f":"IF(A113=\"\",\"\",ROUND(AP113*(1-OFFSET(Input!$T$27,MIN(B113,10),0,1,1)),2*FEE_rounding))","v":97000},6392775,0,0,109700,5500000,6298460,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A113=1,PMF_1st=0),0,ROUND(IF(A113=1,AI113,AL112)*OFFSET(Input!$O$27,IF(A113=121,-1,0)+MIN(B113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A113=1,PMF_1st=0),0,IF(SUM($K$5:$L113)-$AU112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B112,B113),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[110,10,2,null,49,{"$f":"IF(A114=\"\",\"\",IF(A114=1,Age_Full_Month,IF(F113=11,0,F113+1)))","v":1},49,0,{"$f":"IF(A114=\"\",\"\",IF(AND(F114=11,G114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H114-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B114,99),0,1,1)*K114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*L114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*M114,FEE_rounding)","v":0},0,0,{"$f":"IF(C114>=1,ROUND(K114*OFFSET(Input!$U$27,B114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B114=1,0,IF($C114>=1,ROUND(OFFSET(Input!$X$27,B114,0,1,1)*AL113,AV_rounding),0))","v":0},{"$f":"IF(B114=1,0,IF(C114=1,ROUND(OFFSET(Input!$W$27,B114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL112),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),OFFSET(Input!$G$27,B114,0,1,1)-AE114,0)","v":0},{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B114,0,1,1),AP113),0)","v":0},0,0,0,795775,793090,793090,793090,97000,97000,97000,97000,{"$f":"IF(A114=\"\",\"\",AL114-ROUND(AL114*OFFSET(Input!$S$27,$B114,0,1,1),2*FEE_rounding))","v":793090},{"$f":"IF(A114=\"\",\"\",ROUND(AP114*(1-OFFSET(Input!$T$27,MIN(B114,10),0,1,1)),2*FEE_rounding))","v":97000},6390090,0,0,0,5500000,6295775,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A114=1,PMF_1st=0),0,ROUND(IF(A114=1,AI114,AL113)*OFFSET(Input!$O$27,IF(A114=121,-1,0)+MIN(B114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A114=1,PMF_1st=0),0,IF(SUM($K$5:$L114)-$AU113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B113,B114),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[111,10,3,null,49,{"$f":"IF(A115=\"\",\"\",IF(A115=1,Age_Full_Month,IF(F114=11,0,F114+1)))","v":2},49,0,{"$f":"IF(A115=\"\",\"\",IF(AND(F115=11,G115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H115-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B115,99),0,1,1)*K115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*L115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*M115,FEE_rounding)","v":0},0,0,{"$f":"IF(C115>=1,ROUND(K115*OFFSET(Input!$U$27,B115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B115=1,0,IF($C115>=1,ROUND(OFFSET(Input!$X$27,B115,0,1,1)*AL114,AV_rounding),0))","v":0},{"$f":"IF(B115=1,0,IF(C115=1,ROUND(OFFSET(Input!$W$27,B115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL113),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),OFFSET(Input!$G$27,B115,0,1,1)-AE115,0)","v":0},{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B115,0,1,1),AP114),0)","v":0},0,0,0,793090,790405,790405,790405,97000,97000,97000,97000,{"$f":"IF(A115=\"\",\"\",AL115-ROUND(AL115*OFFSET(Input!$S$27,$B115,0,1,1),2*FEE_rounding))","v":790405},{"$f":"IF(A115=\"\",\"\",ROUND(AP115*(1-OFFSET(Input!$T$27,MIN(B115,10),0,1,1)),2*FEE_rounding))","v":97000},6387405,0,0,0,5500000,6293090,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A115=1,PMF_1st=0),0,ROUND(IF(A115=1,AI115,AL114)*OFFSET(Input!$O$27,IF(A115=121,-1,0)+MIN(B115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A115=1,PMF_1st=0),0,IF(SUM($K$5:$L115)-$AU114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B114,B115),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[112,10,4,null,49,{"$f":"IF(A116=\"\",\"\",IF(A116=1,Age_Full_Month,IF(F115=11,0,F115+1)))","v":3},49,0,{"$f":"IF(A116=\"\",\"\",IF(AND(F116=11,G116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H116-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B116,99),0,1,1)*K116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*L116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*M116,FEE_rounding)","v":0},0,0,{"$f":"IF(C116>=1,ROUND(K116*OFFSET(Input!$U$27,B116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B116=1,0,IF($C116>=1,ROUND(OFFSET(Input!$X$27,B116,0,1,1)*AL115,AV_rounding),0))","v":0},{"$f":"IF(B116=1,0,IF(C116=1,ROUND(OFFSET(Input!$W$27,B116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL114),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),OFFSET(Input!$G$27,B116,0,1,1)-AE116,0)","v":0},{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B116,0,1,1),AP115),0)","v":0},0,0,0,790405,787720,787720,787720,97000,97000,97000,97000,{"$f":"IF(A116=\"\",\"\",AL116-ROUND(AL116*OFFSET(Input!$S$27,$B116,0,1,1),2*FEE_rounding))","v":787720},{"$f":"IF(A116=\"\",\"\",ROUND(AP116*(1-OFFSET(Input!$T$27,MIN(B116,10),0,1,1)),2*FEE_rounding))","v":97000},6384720,0,0,0,5500000,6290405,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A116=1,PMF_1st=0),0,ROUND(IF(A116=1,AI116,AL115)*OFFSET(Input!$O$27,IF(A116=121,-1,0)+MIN(B116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A116=1,PMF_1st=0),0,IF(SUM($K$5:$L116)-$AU115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B115,B116),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[113,10,5,null,49,{"$f":"IF(A117=\"\",\"\",IF(A117=1,Age_Full_Month,IF(F116=11,0,F116+1)))","v":4},49,0,{"$f":"IF(A117=\"\",\"\",IF(AND(F117=11,G117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H117-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B117,99),0,1,1)*K117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*L117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*M117,FEE_rounding)","v":0},0,0,{"$f":"IF(C117>=1,ROUND(K117*OFFSET(Input!$U$27,B117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B117=1,0,IF($C117>=1,ROUND(OFFSET(Input!$X$27,B117,0,1,1)*AL116,AV_rounding),0))","v":0},{"$f":"IF(B117=1,0,IF(C117=1,ROUND(OFFSET(Input!$W$27,B117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL115),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),OFFSET(Input!$G$27,B117,0,1,1)-AE117,0)","v":0},{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B117,0,1,1),AP116),0)","v":0},0,0,0,787720,785035,785035,785035,97000,97000,97000,97000,{"$f":"IF(A117=\"\",\"\",AL117-ROUND(AL117*OFFSET(Input!$S$27,$B117,0,1,1),2*FEE_rounding))","v":785035},{"$f":"IF(A117=\"\",\"\",ROUND(AP117*(1-OFFSET(Input!$T$27,MIN(B117,10),0,1,1)),2*FEE_rounding))","v":97000},6382035,0,0,0,5500000,6287720,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A117=1,PMF_1st=0),0,ROUND(IF(A117=1,AI117,AL116)*OFFSET(Input!$O$27,IF(A117=121,-1,0)+MIN(B117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A117=1,PMF_1st=0),0,IF(SUM($K$5:$L117)-$AU116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B116,B117),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[114,10,6,null,49,{"$f":"IF(A118=\"\",\"\",IF(A118=1,Age_Full_Month,IF(F117=11,0,F117+1)))","v":5},49,0,{"$f":"IF(A118=\"\",\"\",IF(AND(F118=11,G118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H118-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B118,99),0,1,1)*K118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*L118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*M118,FEE_rounding)","v":0},0,0,{"$f":"IF(C118>=1,ROUND(K118*OFFSET(Input!$U$27,B118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B118=1,0,IF($C118>=1,ROUND(OFFSET(Input!$X$27,B118,0,1,1)*AL117,AV_rounding),0))","v":0},{"$f":"IF(B118=1,0,IF(C118=1,ROUND(OFFSET(Input!$W$27,B118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL116),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),OFFSET(Input!$G$27,B118,0,1,1)-AE118,0)","v":0},{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B118,0,1,1),AP117),0)","v":0},0,0,0,785035,782350,782350,782350,97000,97000,97000,97000,{"$f":"IF(A118=\"\",\"\",AL118-ROUND(AL118*OFFSET(Input!$S$27,$B118,0,1,1),2*FEE_rounding))","v":782350},{"$f":"IF(A118=\"\",\"\",ROUND(AP118*(1-OFFSET(Input!$T$27,MIN(B118,10),0,1,1)),2*FEE_rounding))","v":97000},6379350,0,0,0,5500000,6285035,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A118=1,PMF_1st=0),0,ROUND(IF(A118=1,AI118,AL117)*OFFSET(Input!$O$27,IF(A118=121,-1,0)+MIN(B118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A118=1,PMF_1st=0),0,IF(SUM($K$5:$L118)-$AU117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B117,B118),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[115,10,7,null,49,{"$f":"IF(A119=\"\",\"\",IF(A119=1,Age_Full_Month,IF(F118=11,0,F118+1)))","v":6},49,0,{"$f":"IF(A119=\"\",\"\",IF(AND(F119=11,G119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H119-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B119,99),0,1,1)*K119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*L119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*M119,FEE_rounding)","v":0},0,0,{"$f":"IF(C119>=1,ROUND(K119*OFFSET(Input!$U$27,B119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B119=1,0,IF($C119>=1,ROUND(OFFSET(Input!$X$27,B119,0,1,1)*AL118,AV_rounding),0))","v":0},{"$f":"IF(B119=1,0,IF(C119=1,ROUND(OFFSET(Input!$W$27,B119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL117),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),OFFSET(Input!$G$27,B119,0,1,1)-AE119,0)","v":0},{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B119,0,1,1),AP118),0)","v":0},0,0,0,782350,779665,779665,779665,97000,97000,97000,97000,{"$f":"IF(A119=\"\",\"\",AL119-ROUND(AL119*OFFSET(Input!$S$27,$B119,0,1,1),2*FEE_rounding))","v":779665},{"$f":"IF(A119=\"\",\"\",ROUND(AP119*(1-OFFSET(Input!$T$27,MIN(B119,10),0,1,1)),2*FEE_rounding))","v":97000},6376665,0,0,0,5500000,6282350,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A119=1,PMF_1st=0),0,ROUND(IF(A119=1,AI119,AL118)*OFFSET(Input!$O$27,IF(A119=121,-1,0)+MIN(B119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A119=1,PMF_1st=0),0,IF(SUM($K$5:$L119)-$AU118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B118,B119),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[116,10,8,null,49,{"$f":"IF(A120=\"\",\"\",IF(A120=1,Age_Full_Month,IF(F119=11,0,F119+1)))","v":7},49,0,{"$f":"IF(A120=\"\",\"\",IF(AND(F120=11,G120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H120-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B120,99),0,1,1)*K120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*L120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*M120,FEE_rounding)","v":0},0,0,{"$f":"IF(C120>=1,ROUND(K120*OFFSET(Input!$U$27,B120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B120=1,0,IF($C120>=1,ROUND(OFFSET(Input!$X$27,B120,0,1,1)*AL119,AV_rounding),0))","v":0},{"$f":"IF(B120=1,0,IF(C120=1,ROUND(OFFSET(Input!$W$27,B120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL118),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),OFFSET(Input!$G$27,B120,0,1,1)-AE120,0)","v":0},{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B120,0,1,1),AP119),0)","v":0},0,0,0,779665,776980,776980,776980,97000,97000,97000,97000,{"$f":"IF(A120=\"\",\"\",AL120-ROUND(AL120*OFFSET(Input!$S$27,$B120,0,1,1),2*FEE_rounding))","v":776980},{"$f":"IF(A120=\"\",\"\",ROUND(AP120*(1-OFFSET(Input!$T$27,MIN(B120,10),0,1,1)),2*FEE_rounding))","v":97000},6373980,0,0,0,5500000,6279665,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A120=1,PMF_1st=0),0,ROUND(IF(A120=1,AI120,AL119)*OFFSET(Input!$O$27,IF(A120=121,-1,0)+MIN(B120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A120=1,PMF_1st=0),0,IF(SUM($K$5:$L120)-$AU119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B119,B120),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[117,10,9,null,49,{"$f":"IF(A121=\"\",\"\",IF(A121=1,Age_Full_Month,IF(F120=11,0,F120+1)))","v":8},49,0,{"$f":"IF(A121=\"\",\"\",IF(AND(F121=11,G121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H121-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B121,99),0,1,1)*K121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*L121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*M121,FEE_rounding)","v":0},0,0,{"$f":"IF(C121>=1,ROUND(K121*OFFSET(Input!$U$27,B121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B121=1,0,IF($C121>=1,ROUND(OFFSET(Input!$X$27,B121,0,1,1)*AL120,AV_rounding),0))","v":0},{"$f":"IF(B121=1,0,IF(C121=1,ROUND(OFFSET(Input!$W$27,B121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL119),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),OFFSET(Input!$G$27,B121,0,1,1)-AE121,0)","v":0},{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B121,0,1,1),AP120),0)","v":0},0,0,0,776980,774295,774295,774295,97000,97000,97000,97000,{"$f":"IF(A121=\"\",\"\",AL121-ROUND(AL121*OFFSET(Input!$S$27,$B121,0,1,1),2*FEE_rounding))","v":774295},{"$f":"IF(A121=\"\",\"\",ROUND(AP121*(1-OFFSET(Input!$T$27,MIN(B121,10),0,1,1)),2*FEE_rounding))","v":97000},6371295,0,0,0,5500000,6276980,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A121=1,PMF_1st=0),0,ROUND(IF(A121=1,AI121,AL120)*OFFSET(Input!$O$27,IF(A121=121,-1,0)+MIN(B121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A121=1,PMF_1st=0),0,IF(SUM($K$5:$L121)-$AU120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B120,B121),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[118,10,10,null,49,{"$f":"IF(A122=\"\",\"\",IF(A122=1,Age_Full_Month,IF(F121=11,0,F121+1)))","v":9},49,0,{"$f":"IF(A122=\"\",\"\",IF(AND(F122=11,G122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H122-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B122,99),0,1,1)*K122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*L122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*M122,FEE_rounding)","v":0},0,0,{"$f":"IF(C122>=1,ROUND(K122*OFFSET(Input!$U$27,B122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B122=1,0,IF($C122>=1,ROUND(OFFSET(Input!$X$27,B122,0,1,1)*AL121,AV_rounding),0))","v":0},{"$f":"IF(B122=1,0,IF(C122=1,ROUND(OFFSET(Input!$W$27,B122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL120),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),OFFSET(Input!$G$27,B122,0,1,1)-AE122,0)","v":0},{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B122,0,1,1),AP121),0)","v":0},0,0,0,774295,771610,771610,771610,97000,97000,97000,97000,{"$f":"IF(A122=\"\",\"\",AL122-ROUND(AL122*OFFSET(Input!$S$27,$B122,0,1,1),2*FEE_rounding))","v":771610},{"$f":"IF(A122=\"\",\"\",ROUND(AP122*(1-OFFSET(Input!$T$27,MIN(B122,10),0,1,1)),2*FEE_rounding))","v":97000},6368610,0,0,0,5500000,6274295,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A122=1,PMF_1st=0),0,ROUND(IF(A122=1,AI122,AL121)*OFFSET(Input!$O$27,IF(A122=121,-1,0)+MIN(B122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A122=1,PMF_1st=0),0,IF(SUM($K$5:$L122)-$AU121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B121,B122),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[119,10,11,null,49,{"$f":"IF(A123=\"\",\"\",IF(A123=1,Age_Full_Month,IF(F122=11,0,F122+1)))","v":10},49,0,{"$f":"IF(A123=\"\",\"\",IF(AND(F123=11,G123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H123-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B123,99),0,1,1)*K123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*L123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*M123,FEE_rounding)","v":0},0,0,{"$f":"IF(C123>=1,ROUND(K123*OFFSET(Input!$U$27,B123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B123=1,0,IF($C123>=1,ROUND(OFFSET(Input!$X$27,B123,0,1,1)*AL122,AV_rounding),0))","v":0},{"$f":"IF(B123=1,0,IF(C123=1,ROUND(OFFSET(Input!$W$27,B123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL121),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),OFFSET(Input!$G$27,B123,0,1,1)-AE123,0)","v":0},{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B123,0,1,1),AP122),0)","v":0},0,0,0,771610,768925,768925,768925,97000,97000,97000,97000,{"$f":"IF(A123=\"\",\"\",AL123-ROUND(AL123*OFFSET(Input!$S$27,$B123,0,1,1),2*FEE_rounding))","v":768925},{"$f":"IF(A123=\"\",\"\",ROUND(AP123*(1-OFFSET(Input!$T$27,MIN(B123,10),0,1,1)),2*FEE_rounding))","v":97000},6365925,0,0,0,5500000,6271610,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A123=1,PMF_1st=0),0,ROUND(IF(A123=1,AI123,AL122)*OFFSET(Input!$O$27,IF(A123=121,-1,0)+MIN(B123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A123=1,PMF_1st=0),0,IF(SUM($K$5:$L123)-$AU122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B122,B123),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[120,10,12,null,49,{"$f":"IF(A124=\"\",\"\",IF(A124=1,Age_Full_Month,IF(F123=11,0,F123+1)))","v":11},49,0,{"$f":"IF(A124=\"\",\"\",IF(AND(F124=11,G124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H124-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B124,99),0,1,1)*K124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*L124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*M124,FEE_rounding)","v":0},0,0,{"$f":"IF(C124>=1,ROUND(K124*OFFSET(Input!$U$27,B124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B124=1,0,IF($C124>=1,ROUND(OFFSET(Input!$X$27,B124,0,1,1)*AL123,AV_rounding),0))","v":0},{"$f":"IF(B124=1,0,IF(C124=1,ROUND(OFFSET(Input!$W$27,B124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL122),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),OFFSET(Input!$G$27,B124,0,1,1)-AE124,0)","v":0},{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B124,0,1,1),AP123),0)","v":0},0,0,0,768925,766240,766240,766240,97000,97000,97000,97000,{"$f":"IF(A124=\"\",\"\",AL124-ROUND(AL124*OFFSET(Input!$S$27,$B124,0,1,1),2*FEE_rounding))","v":766240},{"$f":"IF(A124=\"\",\"\",ROUND(AP124*(1-OFFSET(Input!$T$27,MIN(B124,10),0,1,1)),2*FEE_rounding))","v":97000},6363240,0,0,0,5500000,6268925,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A124=1,PMF_1st=0),0,ROUND(IF(A124=1,AI124,AL123)*OFFSET(Input!$O$27,IF(A124=121,-1,0)+MIN(B124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A124=1,PMF_1st=0),0,IF(SUM($K$5:$L124)-$AU123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B123,B124),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[121,11,1,null,50,{"$f":"IF(A125=\"\",\"\",IF(A125=1,Age_Full_Month,IF(F124=11,0,F124+1)))","v":0},50,0,{"$f":"IF(A125=\"\",\"\",IF(AND(F125=11,G125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H125-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B125,99),0,1,1)*K125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*L125,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*M125,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C125>=1,ROUND(K125*OFFSET(Input!$U$27,B125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B125=1,0,IF($C125>=1,ROUND(OFFSET(Input!$X$27,B125,0,1,1)*AL124,AV_rounding),0))","v":0},{"$f":"IF(B125=1,0,IF(C125=1,ROUND(OFFSET(Input!$W$27,B125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL123),AV_rounding),0))","v":0},2750,0,0,109700,100,0,0,0,{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),OFFSET(Input!$G$27,B125,0,1,1)-AE125,0)","v":0},{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B125,0,1,1),AP124),0)","v":0},0,0,0,866240,863390,863390,863390,106700,106700,106700,106700,{"$f":"IF(A125=\"\",\"\",AL125-ROUND(AL125*OFFSET(Input!$S$27,$B125,0,1,1),2*FEE_rounding))","v":863390},{"$f":"IF(A125=\"\",\"\",ROUND(AP125*(1-OFFSET(Input!$T$27,MIN(B125,10),0,1,1)),2*FEE_rounding))","v":106700},6470090,0,0,109700,5500000,6366240,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A125=1,PMF_1st=0),0,ROUND(IF(A125=1,AI125,AL124)*OFFSET(Input!$O$27,IF(A125=121,-1,0)+MIN(B125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A125=1,PMF_1st=0),0,IF(SUM($K$5:$L125)-$AU124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B124,B125),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[122,11,2,null,50,{"$f":"IF(A126=\"\",\"\",IF(A126=1,Age_Full_Month,IF(F125=11,0,F125+1)))","v":1},50,0,{"$f":"IF(A126=\"\",\"\",IF(AND(F126=11,G126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H126-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B126,99),0,1,1)*K126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*L126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*M126,FEE_rounding)","v":0},0,0,{"$f":"IF(C126>=1,ROUND(K126*OFFSET(Input!$U$27,B126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B126=1,0,IF($C126>=1,ROUND(OFFSET(Input!$X$27,B126,0,1,1)*AL125,AV_rounding),0))","v":0},{"$f":"IF(B126=1,0,IF(C126=1,ROUND(OFFSET(Input!$W$27,B126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL124),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),OFFSET(Input!$G$27,B126,0,1,1)-AE126,0)","v":0},{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B126,0,1,1),AP125),0)","v":0},0,0,0,863390,860540,860540,860540,106700,106700,106700,106700,{"$f":"IF(A126=\"\",\"\",AL126-ROUND(AL126*OFFSET(Input!$S$27,$B126,0,1,1),2*FEE_rounding))","v":860540},{"$f":"IF(A126=\"\",\"\",ROUND(AP126*(1-OFFSET(Input!$T$27,MIN(B126,10),0,1,1)),2*FEE_rounding))","v":106700},6467240,0,0,0,5500000,6363390,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A126=1,PMF_1st=0),0,ROUND(IF(A126=1,AI126,AL125)*OFFSET(Input!$O$27,IF(A126=121,-1,0)+MIN(B126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A126=1,PMF_1st=0),0,IF(SUM($K$5:$L126)-$AU125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B125,B126),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[123,11,3,null,50,{"$f":"IF(A127=\"\",\"\",IF(A127=1,Age_Full_Month,IF(F126=11,0,F126+1)))","v":2},50,0,{"$f":"IF(A127=\"\",\"\",IF(AND(F127=11,G127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H127-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B127,99),0,1,1)*K127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*L127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*M127,FEE_rounding)","v":0},0,0,{"$f":"IF(C127>=1,ROUND(K127*OFFSET(Input!$U$27,B127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B127=1,0,IF($C127>=1,ROUND(OFFSET(Input!$X$27,B127,0,1,1)*AL126,AV_rounding),0))","v":0},{"$f":"IF(B127=1,0,IF(C127=1,ROUND(OFFSET(Input!$W$27,B127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL125),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),OFFSET(Input!$G$27,B127,0,1,1)-AE127,0)","v":0},{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B127,0,1,1),AP126),0)","v":0},0,0,0,860540,857690,857690,857690,106700,106700,106700,106700,{"$f":"IF(A127=\"\",\"\",AL127-ROUND(AL127*OFFSET(Input!$S$27,$B127,0,1,1),2*FEE_rounding))","v":857690},{"$f":"IF(A127=\"\",\"\",ROUND(AP127*(1-OFFSET(Input!$T$27,MIN(B127,10),0,1,1)),2*FEE_rounding))","v":106700},6464390,0,0,0,5500000,6360540,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A127=1,PMF_1st=0),0,ROUND(IF(A127=1,AI127,AL126)*OFFSET(Input!$O$27,IF(A127=121,-1,0)+MIN(B127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A127=1,PMF_1st=0),0,IF(SUM($K$5:$L127)-$AU126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B126,B127),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[124,11,4,null,50,{"$f":"IF(A128=\"\",\"\",IF(A128=1,Age_Full_Month,IF(F127=11,0,F127+1)))","v":3},50,0,{"$f":"IF(A128=\"\",\"\",IF(AND(F128=11,G128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H128-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B128,99),0,1,1)*K128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*L128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*M128,FEE_rounding)","v":0},0,0,{"$f":"IF(C128>=1,ROUND(K128*OFFSET(Input!$U$27,B128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B128=1,0,IF($C128>=1,ROUND(OFFSET(Input!$X$27,B128,0,1,1)*AL127,AV_rounding),0))","v":0},{"$f":"IF(B128=1,0,IF(C128=1,ROUND(OFFSET(Input!$W$27,B128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL126),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),OFFSET(Input!$G$27,B128,0,1,1)-AE128,0)","v":0},{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B128,0,1,1),AP127),0)","v":0},0,0,0,857690,854840,854840,854840,106700,106700,106700,106700,{"$f":"IF(A128=\"\",\"\",AL128-ROUND(AL128*OFFSET(Input!$S$27,$B128,0,1,1),2*FEE_rounding))","v":854840},{"$f":"IF(A128=\"\",\"\",ROUND(AP128*(1-OFFSET(Input!$T$27,MIN(B128,10),0,1,1)),2*FEE_rounding))","v":106700},6461540,0,0,0,5500000,6357690,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A128=1,PMF_1st=0),0,ROUND(IF(A128=1,AI128,AL127)*OFFSET(Input!$O$27,IF(A128=121,-1,0)+MIN(B128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A128=1,PMF_1st=0),0,IF(SUM($K$5:$L128)-$AU127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B127,B128),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[125,11,5,null,50,{"$f":"IF(A129=\"\",\"\",IF(A129=1,Age_Full_Month,IF(F128=11,0,F128+1)))","v":4},50,0,{"$f":"IF(A129=\"\",\"\",IF(AND(F129=11,G129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H129-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B129,99),0,1,1)*K129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*L129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*M129,FEE_rounding)","v":0},0,0,{"$f":"IF(C129>=1,ROUND(K129*OFFSET(Input!$U$27,B129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B129=1,0,IF($C129>=1,ROUND(OFFSET(Input!$X$27,B129,0,1,1)*AL128,AV_rounding),0))","v":0},{"$f":"IF(B129=1,0,IF(C129=1,ROUND(OFFSET(Input!$W$27,B129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL127),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),OFFSET(Input!$G$27,B129,0,1,1)-AE129,0)","v":0},{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B129,0,1,1),AP128),0)","v":0},0,0,0,854840,851990,851990,851990,106700,106700,106700,106700,{"$f":"IF(A129=\"\",\"\",AL129-ROUND(AL129*OFFSET(Input!$S$27,$B129,0,1,1),2*FEE_rounding))","v":851990},{"$f":"IF(A129=\"\",\"\",ROUND(AP129*(1-OFFSET(Input!$T$27,MIN(B129,10),0,1,1)),2*FEE_rounding))","v":106700},6458690,0,0,0,5500000,6354840,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A129=1,PMF_1st=0),0,ROUND(IF(A129=1,AI129,AL128)*OFFSET(Input!$O$27,IF(A129=121,-1,0)+MIN(B129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A129=1,PMF_1st=0),0,IF(SUM($K$5:$L129)-$AU128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B128,B129),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[126,11,6,null,50,{"$f":"IF(A130=\"\",\"\",IF(A130=1,Age_Full_Month,IF(F129=11,0,F129+1)))","v":5},50,0,{"$f":"IF(A130=\"\",\"\",IF(AND(F130=11,G130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H130-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B130,99),0,1,1)*K130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*L130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*M130,FEE_rounding)","v":0},0,0,{"$f":"IF(C130>=1,ROUND(K130*OFFSET(Input!$U$27,B130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B130=1,0,IF($C130>=1,ROUND(OFFSET(Input!$X$27,B130,0,1,1)*AL129,AV_rounding),0))","v":0},{"$f":"IF(B130=1,0,IF(C130=1,ROUND(OFFSET(Input!$W$27,B130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL128),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),OFFSET(Input!$G$27,B130,0,1,1)-AE130,0)","v":0},{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B130,0,1,1),AP129),0)","v":0},0,0,0,851990,849140,849140,849140,106700,106700,106700,106700,{"$f":"IF(A130=\"\",\"\",AL130-ROUND(AL130*OFFSET(Input!$S$27,$B130,0,1,1),2*FEE_rounding))","v":849140},{"$f":"IF(A130=\"\",\"\",ROUND(AP130*(1-OFFSET(Input!$T$27,MIN(B130,10),0,1,1)),2*FEE_rounding))","v":106700},6455840,0,0,0,5500000,6351990,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A130=1,PMF_1st=0),0,ROUND(IF(A130=1,AI130,AL129)*OFFSET(Input!$O$27,IF(A130=121,-1,0)+MIN(B130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A130=1,PMF_1st=0),0,IF(SUM($K$5:$L130)-$AU129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B129,B130),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[127,11,7,null,50,{"$f":"IF(A131=\"\",\"\",IF(A131=1,Age_Full_Month,IF(F130=11,0,F130+1)))","v":6},50,0,{"$f":"IF(A131=\"\",\"\",IF(AND(F131=11,G131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H131-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B131,99),0,1,1)*K131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*L131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*M131,FEE_rounding)","v":0},0,0,{"$f":"IF(C131>=1,ROUND(K131*OFFSET(Input!$U$27,B131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B131=1,0,IF($C131>=1,ROUND(OFFSET(Input!$X$27,B131,0,1,1)*AL130,AV_rounding),0))","v":0},{"$f":"IF(B131=1,0,IF(C131=1,ROUND(OFFSET(Input!$W$27,B131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL129),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),OFFSET(Input!$G$27,B131,0,1,1)-AE131,0)","v":0},{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B131,0,1,1),AP130),0)","v":0},0,0,0,849140,846290,846290,846290,106700,106700,106700,106700,{"$f":"IF(A131=\"\",\"\",AL131-ROUND(AL131*OFFSET(Input!$S$27,$B131,0,1,1),2*FEE_rounding))","v":846290},{"$f":"IF(A131=\"\",\"\",ROUND(AP131*(1-OFFSET(Input!$T$27,MIN(B131,10),0,1,1)),2*FEE_rounding))","v":106700},6452990,0,0,0,5500000,6349140,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A131=1,PMF_1st=0),0,ROUND(IF(A131=1,AI131,AL130)*OFFSET(Input!$O$27,IF(A131=121,-1,0)+MIN(B131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A131=1,PMF_1st=0),0,IF(SUM($K$5:$L131)-$AU130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B130,B131),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[128,11,8,null,50,{"$f":"IF(A132=\"\",\"\",IF(A132=1,Age_Full_Month,IF(F131=11,0,F131+1)))","v":7},50,0,{"$f":"IF(A132=\"\",\"\",IF(AND(F132=11,G132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H132-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B132,99),0,1,1)*K132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*L132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*M132,FEE_rounding)","v":0},0,0,{"$f":"IF(C132>=1,ROUND(K132*OFFSET(Input!$U$27,B132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B132=1,0,IF($C132>=1,ROUND(OFFSET(Input!$X$27,B132,0,1,1)*AL131,AV_rounding),0))","v":0},{"$f":"IF(B132=1,0,IF(C132=1,ROUND(OFFSET(Input!$W$27,B132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL130),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),OFFSET(Input!$G$27,B132,0,1,1)-AE132,0)","v":0},{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B132,0,1,1),AP131),0)","v":0},0,0,0,846290,843440,843440,843440,106700,106700,106700,106700,{"$f":"IF(A132=\"\",\"\",AL132-ROUND(AL132*OFFSET(Input!$S$27,$B132,0,1,1),2*FEE_rounding))","v":843440},{"$f":"IF(A132=\"\",\"\",ROUND(AP132*(1-OFFSET(Input!$T$27,MIN(B132,10),0,1,1)),2*FEE_rounding))","v":106700},6450140,0,0,0,5500000,6346290,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A132=1,PMF_1st=0),0,ROUND(IF(A132=1,AI132,AL131)*OFFSET(Input!$O$27,IF(A132=121,-1,0)+MIN(B132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A132=1,PMF_1st=0),0,IF(SUM($K$5:$L132)-$AU131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B131,B132),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[129,11,9,null,{"$f":"IF($A133=\"\",\"\",Age_Insured+B133-1)","v":50},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Month,IF(F132=11,0,F132+1)))","v":8},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Year,IF(F132=11,G132+1,G132)))","v":50},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),DAY(EOMONTH((SignYY+INT(A133/12)+1911)&\"/\"&(IF(MOD(SignMM+A133-1,12)=0,12,MOD(SignMM+A133-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H133-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B133-1>=BPP,\"\",IF(AS132>0,1,0))","v":1},{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,IF(($BJ133+$AL132+$AP132+$AW133)/($BJ133+$AL132+$AP132)>$BK133,VLOOKUP($B133,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K133=0,0,IF(MOD(C133-1,12/Prem_Freq)=0,VLOOKUP(B133,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C133=1,VLOOKUP(B133,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B133,99),0,1,1)*K133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*L133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*M133,FEE_rounding)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,K133-N133))","v":0},{"$f":"IF(A134=\"\",\"\",IF(K133=\"*****\",\"*****\",L133-O133+M133-P133))","v":0},{"$f":"IF(C133>=1,ROUND(K133*OFFSET(Input!$U$27,B133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B133=1,0,IF($C133>=1,ROUND(OFFSET(Input!$X$27,B133,0,1,1)*AL132,AV_rounding),0))","v":0},{"$f":"IF(B133=1,0,IF(C133=1,ROUND(OFFSET(Input!$W$27,B133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL131),AV_rounding),0))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,BA133,AI133))","v":2750},{"$f":"IF(E133=\"\",\"\",IF(SUM(AI133,-V133)>BB133,BB133,SUM(AI133,-V133)))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,0,BA133-AI133))","v":0},0,100,{"$f":"IF(E133=\" \",\" \",IF(Z133<BI132+BC133+BE133+BD133*0+BF133,BI132+BC133+BE133+BD133*0+BF133-BI132-Z133,0))","v":0},0,0,{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),OFFSET(Input!$G$27,B133,0,1,1)-AE133,0)","v":0},{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B133,0,1,1),AP132),0)","v":0},{"$f":"IF(A134=\"\",\"\",AF132+AD133+AE133)","v":0},0,0,{"$f":"IF(A133=\"\",\"\",AL132+Q133+R133*0+IF(A133=1,0,SUM(S133:U133)))","v":843440},{"$f":"IF(A133=\"\",\"\",AI133-V133-W133-Z133-AD133)","v":840590},{"$f":"ROUND((AJ133-AB133)*(1+IRR_0)^(1/12)+IF(A133=1,S133,0),AV_rounding)","v":840590},{"$f":"ROUND(AK133-AG133,AV_rounding)","v":840590},106700,106700,{"$f":"ROUND((AN133-AC133)*(1+IRR_0)^(1/12),AV_rounding)","v":106700},{"$f":"ROUND(AO133-AH133,AV_rounding)","v":106700},{"$f":"IF(A133=\"\",\"\",AL133-ROUND(AL133*OFFSET(Input!$S$27,$B133,0,1,1),2*FEE_rounding))","v":840590},{"$f":"IF(A133=\"\",\"\",ROUND(AP133*(1-OFFSET(Input!$T$27,MIN(B133,10),0,1,1)),2*FEE_rounding))","v":106700},6447290,0,{"$f":"IF(A134=\"\",\"\",AU132+AD133+AE133)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,Q133+R133))","v":0},5500000,6343440,{"$f":"IF(A133=1,K133,MAX(AY132+K133-AD132-AE132,0))","v":1100000},5500000,{"$f":"ROUND(ROUND(AZ133/100000*VLOOKUP(Age_Insured+B133-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I133>0,I133/H133,1),2*FEE_rounding)*IF(G134>14,1,0)*IF(AND(I133=0,H133>0),0,1)","v":2750},0,null,null,{"$f":"IF(AND(A133=1,PMF_1st=0),0,ROUND(IF(A133=1,AI133,AL132)*OFFSET(Input!$O$27,IF(A133=121,-1,0)+MIN(B133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A133=1,PMF_1st=0),0,IF(SUM($K$5:$L133)-$AU132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B132,B133),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A133+1","v":130},{"$f":"IF($A134=\"\",\"\",INT((A134-1)/12)+1)","v":11},{"$f":"IF($A134=\"\",\"\",MOD((A134-1),12)+1)","v":10},null,50,{"$f":"IF(A134=\"\",\"\",IF(A134=1,Age_Full_Month,IF(F133=11,0,F133+1)))","v":9},50,0,{"$f":"IF(A134=\"\",\"\",IF(AND(F134=11,G134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H134-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B134,99),0,1,1)*K134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*L134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*M134,FEE_rounding)","v":0},0,0,{"$f":"IF(C134>=1,ROUND(K134*OFFSET(Input!$U$27,B134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B134=1,0,IF($C134>=1,ROUND(OFFSET(Input!$X$27,B134,0,1,1)*AL133,AV_rounding),0))","v":0},{"$f":"IF(B134=1,0,IF(C134=1,ROUND(OFFSET(Input!$W$27,B134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL132),AV_rounding),0))","v":0},2750,0,0,{"$f":"Q134+R134","v":0},{"$f":"IF(E134=\" \",\" \",IF(AI134+AM134-V134>BI133+BC134+BD134+BF134+BE134,BI133+BC134+BD134+BF134+BE134,MAX(AI134+AM134-V134,0)))","v":100},0,{"$f":"BG134","v":0},0,{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),OFFSET(Input!$G$27,B134,0,1,1)-AE134,0)","v":0},{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B134,0,1,1),AP133),0)","v":0},0,0,0,840590,837740,837740,837740,{"$f":"R134+AO133","v":106700},{"$f":"AM134-X134-AA134-AE134","v":106700},106700,106700,{"$f":"IF(A134=\"\",\"\",AL134-ROUND(AL134*OFFSET(Input!$S$27,$B134,0,1,1),2*FEE_rounding))","v":837740},{"$f":"IF(A134=\"\",\"\",ROUND(AP134*(1-OFFSET(Input!$T$27,MIN(B134,10),0,1,1)),2*FEE_rounding))","v":106700},{"$f":"AW134+AL134+AP134","v":6444440},0,0,0,{"$f":"AW133","v":5500000},{"$f":"AW134+AI134","v":6340590},1100000,{"$f":"IF(A134=\"\",\"\",AW134)","v":5500000},2750,0,null,null,{"$f":"IF(AND(A134=1,PMF_1st=0),0,ROUND(IF(A134=1,AI134,AL133)*OFFSET(Input!$O$27,IF(A134=121,-1,0)+MIN(B134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A134=1,PMF_1st=0),0,IF(SUM($K$5:$L134)-$AU133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B133,B134),21),0,1,1)))","v":100},null,null,{"$f":"BI133+BC134+BD134+BE134+BF134-Z134-AA134","v":0},{"$f":"IF(MOD($C134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E134<=30,1.9,IF($E134<=40,1.6,IF($E134<=50,1.4,IF($E134<=60,1.2,IF($E134<=70,1.1,IF($E134<=90,1.02,1))))))","v":1.4}]
[131,11,11,null,50,{"$f":"IF(A135=\"\",\"\",IF(A135=1,Age_Full_Month,IF(F134=11,0,F134+1)))","v":10},50,0,{"$f":"IF(A135=\"\",\"\",IF(AND(F135=11,G135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H135-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B135,99),0,1,1)*K135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*L135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*M135,FEE_rounding)","v":0},0,0,{"$f":"IF(C135>=1,ROUND(K135*OFFSET(Input!$U$27,B135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B135=1,0,IF($C135>=1,ROUND(OFFSET(Input!$X$27,B135,0,1,1)*AL134,AV_rounding),0))","v":0},{"$f":"IF(B135=1,0,IF(C135=1,ROUND(OFFSET(Input!$W$27,B135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL133),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),OFFSET(Input!$G$27,B135,0,1,1)-AE135,0)","v":0},{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B135,0,1,1),AP134),0)","v":0},0,0,0,837740,834890,834890,834890,106700,106700,106700,106700,{"$f":"IF(A135=\"\",\"\",AL135-ROUND(AL135*OFFSET(Input!$S$27,$B135,0,1,1),2*FEE_rounding))","v":834890},{"$f":"IF(A135=\"\",\"\",ROUND(AP135*(1-OFFSET(Input!$T$27,MIN(B135,10),0,1,1)),2*FEE_rounding))","v":106700},6441590,0,0,0,5500000,6337740,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A135=1,PMF_1st=0),0,ROUND(IF(A135=1,AI135,AL134)*OFFSET(Input!$O$27,IF(A135=121,-1,0)+MIN(B135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A135=1,PMF_1st=0),0,IF(SUM($K$5:$L135)-$AU134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B134,B135),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[132,11,12,null,50,{"$f":"IF(A136=\"\",\"\",IF(A136=1,Age_Full_Month,IF(F135=11,0,F135+1)))","v":11},50,0,{"$f":"IF(A136=\"\",\"\",IF(AND(F136=11,G136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H136-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B136,99),0,1,1)*K136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*L136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*M136,FEE_rounding)","v":0},0,0,{"$f":"IF(C136>=1,ROUND(K136*OFFSET(Input!$U$27,B136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B136=1,0,IF($C136>=1,ROUND(OFFSET(Input!$X$27,B136,0,1,1)*AL135,AV_rounding),0))","v":0},{"$f":"IF(B136=1,0,IF(C136=1,ROUND(OFFSET(Input!$W$27,B136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL134),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),OFFSET(Input!$G$27,B136,0,1,1)-AE136,0)","v":0},{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B136,0,1,1),AP135),0)","v":0},0,0,0,834890,832040,832040,832040,106700,106700,106700,106700,{"$f":"IF(A136=\"\",\"\",AL136-ROUND(AL136*OFFSET(Input!$S$27,$B136,0,1,1),2*FEE_rounding))","v":832040},{"$f":"IF(A136=\"\",\"\",ROUND(AP136*(1-OFFSET(Input!$T$27,MIN(B136,10),0,1,1)),2*FEE_rounding))","v":106700},6438740,0,0,0,5500000,6334890,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A136=1,PMF_1st=0),0,ROUND(IF(A136=1,AI136,AL135)*OFFSET(Input!$O$27,IF(A136=121,-1,0)+MIN(B136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A136=1,PMF_1st=0),0,IF(SUM($K$5:$L136)-$AU135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B135,B136),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[133,12,1,null,51,{"$f":"IF(A137=\"\",\"\",IF(A137=1,Age_Full_Month,IF(F136=11,0,F136+1)))","v":0},51,0,{"$f":"IF(A137=\"\",\"\",IF(AND(F137=11,G137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H137-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B137,99),0,1,1)*K137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*L137,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*M137,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C137>=1,ROUND(K137*OFFSET(Input!$U$27,B137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B137=1,0,IF($C137>=1,ROUND(OFFSET(Input!$X$27,B137,0,1,1)*AL136,AV_rounding),0))","v":0},{"$f":"IF(B137=1,0,IF(C137=1,ROUND(OFFSET(Input!$W$27,B137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL135),AV_rounding),0))","v":0},3025,0,0,109700,100,0,0,0,{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),OFFSET(Input!$G$27,B137,0,1,1)-AE137,0)","v":0},{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B137,0,1,1),AP136),0)","v":0},0,0,0,932040,928915,928915,928915,116400,116400,116400,116400,{"$f":"IF(A137=\"\",\"\",AL137-ROUND(AL137*OFFSET(Input!$S$27,$B137,0,1,1),2*FEE_rounding))","v":928915},{"$f":"IF(A137=\"\",\"\",ROUND(AP137*(1-OFFSET(Input!$T$27,MIN(B137,10),0,1,1)),2*FEE_rounding))","v":116400},6545315,0,0,109700,5500000,6432040,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A137=1,PMF_1st=0),0,ROUND(IF(A137=1,AI137,AL136)*OFFSET(Input!$O$27,IF(A137=121,-1,0)+MIN(B137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A137=1,PMF_1st=0),0,IF(SUM($K$5:$L137)-$AU136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B136,B137),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[134,12,2,null,51,{"$f":"IF(A138=\"\",\"\",IF(A138=1,Age_Full_Month,IF(F137=11,0,F137+1)))","v":1},51,0,{"$f":"IF(A138=\"\",\"\",IF(AND(F138=11,G138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H138-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B138,99),0,1,1)*K138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*L138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*M138,FEE_rounding)","v":0},0,0,{"$f":"IF(C138>=1,ROUND(K138*OFFSET(Input!$U$27,B138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B138=1,0,IF($C138>=1,ROUND(OFFSET(Input!$X$27,B138,0,1,1)*AL137,AV_rounding),0))","v":0},{"$f":"IF(B138=1,0,IF(C138=1,ROUND(OFFSET(Input!$W$27,B138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL136),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),OFFSET(Input!$G$27,B138,0,1,1)-AE138,0)","v":0},{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B138,0,1,1),AP137),0)","v":0},0,0,0,928915,925790,925790,925790,116400,116400,116400,116400,{"$f":"IF(A138=\"\",\"\",AL138-ROUND(AL138*OFFSET(Input!$S$27,$B138,0,1,1),2*FEE_rounding))","v":925790},{"$f":"IF(A138=\"\",\"\",ROUND(AP138*(1-OFFSET(Input!$T$27,MIN(B138,10),0,1,1)),2*FEE_rounding))","v":116400},6542190,0,0,0,5500000,6428915,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A138=1,PMF_1st=0),0,ROUND(IF(A138=1,AI138,AL137)*OFFSET(Input!$O$27,IF(A138=121,-1,0)+MIN(B138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A138=1,PMF_1st=0),0,IF(SUM($K$5:$L138)-$AU137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B137,B138),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[135,12,3,null,51,{"$f":"IF(A139=\"\",\"\",IF(A139=1,Age_Full_Month,IF(F138=11,0,F138+1)))","v":2},51,0,{"$f":"IF(A139=\"\",\"\",IF(AND(F139=11,G139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H139-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B139,99),0,1,1)*K139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*L139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*M139,FEE_rounding)","v":0},0,0,{"$f":"IF(C139>=1,ROUND(K139*OFFSET(Input!$U$27,B139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B139=1,0,IF($C139>=1,ROUND(OFFSET(Input!$X$27,B139,0,1,1)*AL138,AV_rounding),0))","v":0},{"$f":"IF(B139=1,0,IF(C139=1,ROUND(OFFSET(Input!$W$27,B139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL137),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),OFFSET(Input!$G$27,B139,0,1,1)-AE139,0)","v":0},{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B139,0,1,1),AP138),0)","v":0},0,0,0,925790,922665,922665,922665,116400,116400,116400,116400,{"$f":"IF(A139=\"\",\"\",AL139-ROUND(AL139*OFFSET(Input!$S$27,$B139,0,1,1),2*FEE_rounding))","v":922665},{"$f":"IF(A139=\"\",\"\",ROUND(AP139*(1-OFFSET(Input!$T$27,MIN(B139,10),0,1,1)),2*FEE_rounding))","v":116400},6539065,0,0,0,5500000,6425790,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A139=1,PMF_1st=0),0,ROUND(IF(A139=1,AI139,AL138)*OFFSET(Input!$O$27,IF(A139=121,-1,0)+MIN(B139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A139=1,PMF_1st=0),0,IF(SUM($K$5:$L139)-$AU138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B138,B139),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[136,12,4,null,51,{"$f":"IF(A140=\"\",\"\",IF(A140=1,Age_Full_Month,IF(F139=11,0,F139+1)))","v":3},51,0,{"$f":"IF(A140=\"\",\"\",IF(AND(F140=11,G140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H140-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B140,99),0,1,1)*K140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*L140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*M140,FEE_rounding)","v":0},0,0,{"$f":"IF(C140>=1,ROUND(K140*OFFSET(Input!$U$27,B140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B140=1,0,IF($C140>=1,ROUND(OFFSET(Input!$X$27,B140,0,1,1)*AL139,AV_rounding),0))","v":0},{"$f":"IF(B140=1,0,IF(C140=1,ROUND(OFFSET(Input!$W$27,B140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL138),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),OFFSET(Input!$G$27,B140,0,1,1)-AE140,0)","v":0},{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B140,0,1,1),AP139),0)","v":0},0,0,0,922665,919540,919540,919540,116400,116400,116400,116400,{"$f":"IF(A140=\"\",\"\",AL140-ROUND(AL140*OFFSET(Input!$S$27,$B140,0,1,1),2*FEE_rounding))","v":919540},{"$f":"IF(A140=\"\",\"\",ROUND(AP140*(1-OFFSET(Input!$T$27,MIN(B140,10),0,1,1)),2*FEE_rounding))","v":116400},6535940,0,0,0,5500000,6422665,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A140=1,PMF_1st=0),0,ROUND(IF(A140=1,AI140,AL139)*OFFSET(Input!$O$27,IF(A140=121,-1,0)+MIN(B140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A140=1,PMF_1st=0),0,IF(SUM($K$5:$L140)-$AU139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B139,B140),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[137,12,5,null,51,{"$f":"IF(A141=\"\",\"\",IF(A141=1,Age_Full_Month,IF(F140=11,0,F140+1)))","v":4},51,0,{"$f":"IF(A141=\"\",\"\",IF(AND(F141=11,G141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H141-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B141,99),0,1,1)*K141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*L141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*M141,FEE_rounding)","v":0},0,0,{"$f":"IF(C141>=1,ROUND(K141*OFFSET(Input!$U$27,B141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B141=1,0,IF($C141>=1,ROUND(OFFSET(Input!$X$27,B141,0,1,1)*AL140,AV_rounding),0))","v":0},{"$f":"IF(B141=1,0,IF(C141=1,ROUND(OFFSET(Input!$W$27,B141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL139),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),OFFSET(Input!$G$27,B141,0,1,1)-AE141,0)","v":0},{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B141,0,1,1),AP140),0)","v":0},0,0,0,919540,916415,916415,916415,116400,116400,116400,116400,{"$f":"IF(A141=\"\",\"\",AL141-ROUND(AL141*OFFSET(Input!$S$27,$B141,0,1,1),2*FEE_rounding))","v":916415},{"$f":"IF(A141=\"\",\"\",ROUND(AP141*(1-OFFSET(Input!$T$27,MIN(B141,10),0,1,1)),2*FEE_rounding))","v":116400},6532815,0,0,0,5500000,6419540,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A141=1,PMF_1st=0),0,ROUND(IF(A141=1,AI141,AL140)*OFFSET(Input!$O$27,IF(A141=121,-1,0)+MIN(B141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A141=1,PMF_1st=0),0,IF(SUM($K$5:$L141)-$AU140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B140,B141),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[138,12,6,null,51,{"$f":"IF(A142=\"\",\"\",IF(A142=1,Age_Full_Month,IF(F141=11,0,F141+1)))","v":5},51,0,{"$f":"IF(A142=\"\",\"\",IF(AND(F142=11,G142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H142-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B142,99),0,1,1)*K142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*L142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*M142,FEE_rounding)","v":0},0,0,{"$f":"IF(C142>=1,ROUND(K142*OFFSET(Input!$U$27,B142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B142=1,0,IF($C142>=1,ROUND(OFFSET(Input!$X$27,B142,0,1,1)*AL141,AV_rounding),0))","v":0},{"$f":"IF(B142=1,0,IF(C142=1,ROUND(OFFSET(Input!$W$27,B142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL140),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),OFFSET(Input!$G$27,B142,0,1,1)-AE142,0)","v":0},{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B142,0,1,1),AP141),0)","v":0},0,0,0,916415,913290,913290,913290,116400,116400,116400,116400,{"$f":"IF(A142=\"\",\"\",AL142-ROUND(AL142*OFFSET(Input!$S$27,$B142,0,1,1),2*FEE_rounding))","v":913290},{"$f":"IF(A142=\"\",\"\",ROUND(AP142*(1-OFFSET(Input!$T$27,MIN(B142,10),0,1,1)),2*FEE_rounding))","v":116400},6529690,0,0,0,5500000,6416415,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A142=1,PMF_1st=0),0,ROUND(IF(A142=1,AI142,AL141)*OFFSET(Input!$O$27,IF(A142=121,-1,0)+MIN(B142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A142=1,PMF_1st=0),0,IF(SUM($K$5:$L142)-$AU141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B141,B142),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[139,12,7,null,51,{"$f":"IF(A143=\"\",\"\",IF(A143=1,Age_Full_Month,IF(F142=11,0,F142+1)))","v":6},51,0,{"$f":"IF(A143=\"\",\"\",IF(AND(F143=11,G143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H143-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B143,99),0,1,1)*K143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*L143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*M143,FEE_rounding)","v":0},0,0,{"$f":"IF(C143>=1,ROUND(K143*OFFSET(Input!$U$27,B143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B143=1,0,IF($C143>=1,ROUND(OFFSET(Input!$X$27,B143,0,1,1)*AL142,AV_rounding),0))","v":0},{"$f":"IF(B143=1,0,IF(C143=1,ROUND(OFFSET(Input!$W$27,B143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL141),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),OFFSET(Input!$G$27,B143,0,1,1)-AE143,0)","v":0},{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B143,0,1,1),AP142),0)","v":0},0,0,0,913290,910165,910165,910165,116400,116400,116400,116400,{"$f":"IF(A143=\"\",\"\",AL143-ROUND(AL143*OFFSET(Input!$S$27,$B143,0,1,1),2*FEE_rounding))","v":910165},{"$f":"IF(A143=\"\",\"\",ROUND(AP143*(1-OFFSET(Input!$T$27,MIN(B143,10),0,1,1)),2*FEE_rounding))","v":116400},6526565,0,0,0,5500000,6413290,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A143=1,PMF_1st=0),0,ROUND(IF(A143=1,AI143,AL142)*OFFSET(Input!$O$27,IF(A143=121,-1,0)+MIN(B143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A143=1,PMF_1st=0),0,IF(SUM($K$5:$L143)-$AU142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B142,B143),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[140,12,8,null,51,{"$f":"IF(A144=\"\",\"\",IF(A144=1,Age_Full_Month,IF(F143=11,0,F143+1)))","v":7},51,0,{"$f":"IF(A144=\"\",\"\",IF(AND(F144=11,G144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H144-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B144,99),0,1,1)*K144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*L144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*M144,FEE_rounding)","v":0},0,0,{"$f":"IF(C144>=1,ROUND(K144*OFFSET(Input!$U$27,B144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B144=1,0,IF($C144>=1,ROUND(OFFSET(Input!$X$27,B144,0,1,1)*AL143,AV_rounding),0))","v":0},{"$f":"IF(B144=1,0,IF(C144=1,ROUND(OFFSET(Input!$W$27,B144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL142),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),OFFSET(Input!$G$27,B144,0,1,1)-AE144,0)","v":0},{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B144,0,1,1),AP143),0)","v":0},0,0,0,910165,907040,907040,907040,116400,116400,116400,116400,{"$f":"IF(A144=\"\",\"\",AL144-ROUND(AL144*OFFSET(Input!$S$27,$B144,0,1,1),2*FEE_rounding))","v":907040},{"$f":"IF(A144=\"\",\"\",ROUND(AP144*(1-OFFSET(Input!$T$27,MIN(B144,10),0,1,1)),2*FEE_rounding))","v":116400},6523440,0,0,0,5500000,6410165,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A144=1,PMF_1st=0),0,ROUND(IF(A144=1,AI144,AL143)*OFFSET(Input!$O$27,IF(A144=121,-1,0)+MIN(B144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A144=1,PMF_1st=0),0,IF(SUM($K$5:$L144)-$AU143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B143,B144),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[141,12,9,null,51,{"$f":"IF(A145=\"\",\"\",IF(A145=1,Age_Full_Month,IF(F144=11,0,F144+1)))","v":8},51,0,{"$f":"IF(A145=\"\",\"\",IF(AND(F145=11,G145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H145-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B145,99),0,1,1)*K145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*L145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*M145,FEE_rounding)","v":0},0,0,{"$f":"IF(C145>=1,ROUND(K145*OFFSET(Input!$U$27,B145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B145=1,0,IF($C145>=1,ROUND(OFFSET(Input!$X$27,B145,0,1,1)*AL144,AV_rounding),0))","v":0},{"$f":"IF(B145=1,0,IF(C145=1,ROUND(OFFSET(Input!$W$27,B145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL143),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),OFFSET(Input!$G$27,B145,0,1,1)-AE145,0)","v":0},{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B145,0,1,1),AP144),0)","v":0},0,0,0,907040,903915,903915,903915,116400,116400,116400,116400,{"$f":"IF(A145=\"\",\"\",AL145-ROUND(AL145*OFFSET(Input!$S$27,$B145,0,1,1),2*FEE_rounding))","v":903915},{"$f":"IF(A145=\"\",\"\",ROUND(AP145*(1-OFFSET(Input!$T$27,MIN(B145,10),0,1,1)),2*FEE_rounding))","v":116400},6520315,0,0,0,5500000,6407040,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A145=1,PMF_1st=0),0,ROUND(IF(A145=1,AI145,AL144)*OFFSET(Input!$O$27,IF(A145=121,-1,0)+MIN(B145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A145=1,PMF_1st=0),0,IF(SUM($K$5:$L145)-$AU144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B144,B145),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[142,12,10,null,51,{"$f":"IF(A146=\"\",\"\",IF(A146=1,Age_Full_Month,IF(F145=11,0,F145+1)))","v":9},51,0,{"$f":"IF(A146=\"\",\"\",IF(AND(F146=11,G146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H146-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B146,99),0,1,1)*K146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*L146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*M146,FEE_rounding)","v":0},0,0,{"$f":"IF(C146>=1,ROUND(K146*OFFSET(Input!$U$27,B146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B146=1,0,IF($C146>=1,ROUND(OFFSET(Input!$X$27,B146,0,1,1)*AL145,AV_rounding),0))","v":0},{"$f":"IF(B146=1,0,IF(C146=1,ROUND(OFFSET(Input!$W$27,B146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL144),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),OFFSET(Input!$G$27,B146,0,1,1)-AE146,0)","v":0},{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B146,0,1,1),AP145),0)","v":0},0,0,0,903915,900790,900790,900790,116400,116400,116400,116400,{"$f":"IF(A146=\"\",\"\",AL146-ROUND(AL146*OFFSET(Input!$S$27,$B146,0,1,1),2*FEE_rounding))","v":900790},{"$f":"IF(A146=\"\",\"\",ROUND(AP146*(1-OFFSET(Input!$T$27,MIN(B146,10),0,1,1)),2*FEE_rounding))","v":116400},6517190,0,0,0,5500000,6403915,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A146=1,PMF_1st=0),0,ROUND(IF(A146=1,AI146,AL145)*OFFSET(Input!$O$27,IF(A146=121,-1,0)+MIN(B146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A146=1,PMF_1st=0),0,IF(SUM($K$5:$L146)-$AU145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B145,B146),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[143,12,11,null,51,{"$f":"IF(A147=\"\",\"\",IF(A147=1,Age_Full_Month,IF(F146=11,0,F146+1)))","v":10},51,0,{"$f":"IF(A147=\"\",\"\",IF(AND(F147=11,G147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H147-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B147,99),0,1,1)*K147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*L147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*M147,FEE_rounding)","v":0},0,0,{"$f":"IF(C147>=1,ROUND(K147*OFFSET(Input!$U$27,B147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B147=1,0,IF($C147>=1,ROUND(OFFSET(Input!$X$27,B147,0,1,1)*AL146,AV_rounding),0))","v":0},{"$f":"IF(B147=1,0,IF(C147=1,ROUND(OFFSET(Input!$W$27,B147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL145),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),OFFSET(Input!$G$27,B147,0,1,1)-AE147,0)","v":0},{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B147,0,1,1),AP146),0)","v":0},0,0,0,900790,897665,897665,897665,116400,116400,116400,116400,{"$f":"IF(A147=\"\",\"\",AL147-ROUND(AL147*OFFSET(Input!$S$27,$B147,0,1,1),2*FEE_rounding))","v":897665},{"$f":"IF(A147=\"\",\"\",ROUND(AP147*(1-OFFSET(Input!$T$27,MIN(B147,10),0,1,1)),2*FEE_rounding))","v":116400},6514065,0,0,0,5500000,6400790,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A147=1,PMF_1st=0),0,ROUND(IF(A147=1,AI147,AL146)*OFFSET(Input!$O$27,IF(A147=121,-1,0)+MIN(B147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A147=1,PMF_1st=0),0,IF(SUM($K$5:$L147)-$AU146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B146,B147),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[144,12,12,null,51,{"$f":"IF(A148=\"\",\"\",IF(A148=1,Age_Full_Month,IF(F147=11,0,F147+1)))","v":11},51,0,{"$f":"IF(A148=\"\",\"\",IF(AND(F148=11,G148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H148-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B148,99),0,1,1)*K148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*L148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*M148,FEE_rounding)","v":0},0,0,{"$f":"IF(C148>=1,ROUND(K148*OFFSET(Input!$U$27,B148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B148=1,0,IF($C148>=1,ROUND(OFFSET(Input!$X$27,B148,0,1,1)*AL147,AV_rounding),0))","v":0},{"$f":"IF(B148=1,0,IF(C148=1,ROUND(OFFSET(Input!$W$27,B148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL146),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),OFFSET(Input!$G$27,B148,0,1,1)-AE148,0)","v":0},{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B148,0,1,1),AP147),0)","v":0},0,0,0,897665,894540,894540,894540,116400,116400,116400,116400,{"$f":"IF(A148=\"\",\"\",AL148-ROUND(AL148*OFFSET(Input!$S$27,$B148,0,1,1),2*FEE_rounding))","v":894540},{"$f":"IF(A148=\"\",\"\",ROUND(AP148*(1-OFFSET(Input!$T$27,MIN(B148,10),0,1,1)),2*FEE_rounding))","v":116400},6510940,0,0,0,5500000,6397665,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A148=1,PMF_1st=0),0,ROUND(IF(A148=1,AI148,AL147)*OFFSET(Input!$O$27,IF(A148=121,-1,0)+MIN(B148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A148=1,PMF_1st=0),0,IF(SUM($K$5:$L148)-$AU147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B147,B148),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[145,13,1,null,52,{"$f":"IF(A149=\"\",\"\",IF(A149=1,Age_Full_Month,IF(F148=11,0,F148+1)))","v":0},52,0,{"$f":"IF(A149=\"\",\"\",IF(AND(F149=11,G149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H149-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B149,99),0,1,1)*K149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*L149,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*M149,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C149>=1,ROUND(K149*OFFSET(Input!$U$27,B149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B149=1,0,IF($C149>=1,ROUND(OFFSET(Input!$X$27,B149,0,1,1)*AL148,AV_rounding),0))","v":0},{"$f":"IF(B149=1,0,IF(C149=1,ROUND(OFFSET(Input!$W$27,B149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL147),AV_rounding),0))","v":0},3245,0,0,109700,100,0,0,0,{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),OFFSET(Input!$G$27,B149,0,1,1)-AE149,0)","v":0},{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B149,0,1,1),AP148),0)","v":0},0,0,0,994540,991195,991195,991195,126100,126100,126100,126100,{"$f":"IF(A149=\"\",\"\",AL149-ROUND(AL149*OFFSET(Input!$S$27,$B149,0,1,1),2*FEE_rounding))","v":991195},{"$f":"IF(A149=\"\",\"\",ROUND(AP149*(1-OFFSET(Input!$T$27,MIN(B149,10),0,1,1)),2*FEE_rounding))","v":126100},6617295,0,0,109700,5500000,6494540,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A149=1,PMF_1st=0),0,ROUND(IF(A149=1,AI149,AL148)*OFFSET(Input!$O$27,IF(A149=121,-1,0)+MIN(B149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A149=1,PMF_1st=0),0,IF(SUM($K$5:$L149)-$AU148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B148,B149),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[146,13,2,null,52,{"$f":"IF(A150=\"\",\"\",IF(A150=1,Age_Full_Month,IF(F149=11,0,F149+1)))","v":1},52,0,{"$f":"IF(A150=\"\",\"\",IF(AND(F150=11,G150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H150-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B150,99),0,1,1)*K150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*L150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*M150,FEE_rounding)","v":0},0,0,{"$f":"IF(C150>=1,ROUND(K150*OFFSET(Input!$U$27,B150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B150=1,0,IF($C150>=1,ROUND(OFFSET(Input!$X$27,B150,0,1,1)*AL149,AV_rounding),0))","v":0},{"$f":"IF(B150=1,0,IF(C150=1,ROUND(OFFSET(Input!$W$27,B150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL148),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),OFFSET(Input!$G$27,B150,0,1,1)-AE150,0)","v":0},{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B150,0,1,1),AP149),0)","v":0},0,0,0,991195,987850,987850,987850,126100,126100,126100,126100,{"$f":"IF(A150=\"\",\"\",AL150-ROUND(AL150*OFFSET(Input!$S$27,$B150,0,1,1),2*FEE_rounding))","v":987850},{"$f":"IF(A150=\"\",\"\",ROUND(AP150*(1-OFFSET(Input!$T$27,MIN(B150,10),0,1,1)),2*FEE_rounding))","v":126100},6613950,0,0,0,5500000,6491195,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A150=1,PMF_1st=0),0,ROUND(IF(A150=1,AI150,AL149)*OFFSET(Input!$O$27,IF(A150=121,-1,0)+MIN(B150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A150=1,PMF_1st=0),0,IF(SUM($K$5:$L150)-$AU149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B149,B150),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[147,13,3,null,52,{"$f":"IF(A151=\"\",\"\",IF(A151=1,Age_Full_Month,IF(F150=11,0,F150+1)))","v":2},52,0,{"$f":"IF(A151=\"\",\"\",IF(AND(F151=11,G151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H151-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B151,99),0,1,1)*K151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*L151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*M151,FEE_rounding)","v":0},0,0,{"$f":"IF(C151>=1,ROUND(K151*OFFSET(Input!$U$27,B151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B151=1,0,IF($C151>=1,ROUND(OFFSET(Input!$X$27,B151,0,1,1)*AL150,AV_rounding),0))","v":0},{"$f":"IF(B151=1,0,IF(C151=1,ROUND(OFFSET(Input!$W$27,B151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL149),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),OFFSET(Input!$G$27,B151,0,1,1)-AE151,0)","v":0},{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B151,0,1,1),AP150),0)","v":0},0,0,0,987850,984505,984505,984505,126100,126100,126100,126100,{"$f":"IF(A151=\"\",\"\",AL151-ROUND(AL151*OFFSET(Input!$S$27,$B151,0,1,1),2*FEE_rounding))","v":984505},{"$f":"IF(A151=\"\",\"\",ROUND(AP151*(1-OFFSET(Input!$T$27,MIN(B151,10),0,1,1)),2*FEE_rounding))","v":126100},6610605,0,0,0,5500000,6487850,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A151=1,PMF_1st=0),0,ROUND(IF(A151=1,AI151,AL150)*OFFSET(Input!$O$27,IF(A151=121,-1,0)+MIN(B151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A151=1,PMF_1st=0),0,IF(SUM($K$5:$L151)-$AU150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B150,B151),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[148,13,4,null,52,{"$f":"IF(A152=\"\",\"\",IF(A152=1,Age_Full_Month,IF(F151=11,0,F151+1)))","v":3},52,0,{"$f":"IF(A152=\"\",\"\",IF(AND(F152=11,G152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H152-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B152,99),0,1,1)*K152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*L152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*M152,FEE_rounding)","v":0},0,0,{"$f":"IF(C152>=1,ROUND(K152*OFFSET(Input!$U$27,B152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B152=1,0,IF($C152>=1,ROUND(OFFSET(Input!$X$27,B152,0,1,1)*AL151,AV_rounding),0))","v":0},{"$f":"IF(B152=1,0,IF(C152=1,ROUND(OFFSET(Input!$W$27,B152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL150),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),OFFSET(Input!$G$27,B152,0,1,1)-AE152,0)","v":0},{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B152,0,1,1),AP151),0)","v":0},0,0,0,984505,981160,981160,981160,126100,126100,126100,126100,{"$f":"IF(A152=\"\",\"\",AL152-ROUND(AL152*OFFSET(Input!$S$27,$B152,0,1,1),2*FEE_rounding))","v":981160},{"$f":"IF(A152=\"\",\"\",ROUND(AP152*(1-OFFSET(Input!$T$27,MIN(B152,10),0,1,1)),2*FEE_rounding))","v":126100},6607260,0,0,0,5500000,6484505,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A152=1,PMF_1st=0),0,ROUND(IF(A152=1,AI152,AL151)*OFFSET(Input!$O$27,IF(A152=121,-1,0)+MIN(B152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A152=1,PMF_1st=0),0,IF(SUM($K$5:$L152)-$AU151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B151,B152),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[149,13,5,null,52,{"$f":"IF(A153=\"\",\"\",IF(A153=1,Age_Full_Month,IF(F152=11,0,F152+1)))","v":4},52,0,{"$f":"IF(A153=\"\",\"\",IF(AND(F153=11,G153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H153-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B153,99),0,1,1)*K153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*L153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*M153,FEE_rounding)","v":0},0,0,{"$f":"IF(C153>=1,ROUND(K153*OFFSET(Input!$U$27,B153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B153=1,0,IF($C153>=1,ROUND(OFFSET(Input!$X$27,B153,0,1,1)*AL152,AV_rounding),0))","v":0},{"$f":"IF(B153=1,0,IF(C153=1,ROUND(OFFSET(Input!$W$27,B153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL151),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),OFFSET(Input!$G$27,B153,0,1,1)-AE153,0)","v":0},{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B153,0,1,1),AP152),0)","v":0},0,0,0,981160,977815,977815,977815,126100,126100,126100,126100,{"$f":"IF(A153=\"\",\"\",AL153-ROUND(AL153*OFFSET(Input!$S$27,$B153,0,1,1),2*FEE_rounding))","v":977815},{"$f":"IF(A153=\"\",\"\",ROUND(AP153*(1-OFFSET(Input!$T$27,MIN(B153,10),0,1,1)),2*FEE_rounding))","v":126100},6603915,0,0,0,5500000,6481160,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A153=1,PMF_1st=0),0,ROUND(IF(A153=1,AI153,AL152)*OFFSET(Input!$O$27,IF(A153=121,-1,0)+MIN(B153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A153=1,PMF_1st=0),0,IF(SUM($K$5:$L153)-$AU152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B152,B153),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[150,13,6,null,52,{"$f":"IF(A154=\"\",\"\",IF(A154=1,Age_Full_Month,IF(F153=11,0,F153+1)))","v":5},52,0,{"$f":"IF(A154=\"\",\"\",IF(AND(F154=11,G154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H154-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B154,99),0,1,1)*K154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*L154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*M154,FEE_rounding)","v":0},0,0,{"$f":"IF(C154>=1,ROUND(K154*OFFSET(Input!$U$27,B154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B154=1,0,IF($C154>=1,ROUND(OFFSET(Input!$X$27,B154,0,1,1)*AL153,AV_rounding),0))","v":0},{"$f":"IF(B154=1,0,IF(C154=1,ROUND(OFFSET(Input!$W$27,B154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL152),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),OFFSET(Input!$G$27,B154,0,1,1)-AE154,0)","v":0},{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B154,0,1,1),AP153),0)","v":0},0,0,0,977815,974470,974470,974470,126100,126100,126100,126100,{"$f":"IF(A154=\"\",\"\",AL154-ROUND(AL154*OFFSET(Input!$S$27,$B154,0,1,1),2*FEE_rounding))","v":974470},{"$f":"IF(A154=\"\",\"\",ROUND(AP154*(1-OFFSET(Input!$T$27,MIN(B154,10),0,1,1)),2*FEE_rounding))","v":126100},6600570,0,0,0,5500000,6477815,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A154=1,PMF_1st=0),0,ROUND(IF(A154=1,AI154,AL153)*OFFSET(Input!$O$27,IF(A154=121,-1,0)+MIN(B154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A154=1,PMF_1st=0),0,IF(SUM($K$5:$L154)-$AU153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B153,B154),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[151,13,7,null,52,{"$f":"IF(A155=\"\",\"\",IF(A155=1,Age_Full_Month,IF(F154=11,0,F154+1)))","v":6},52,0,{"$f":"IF(A155=\"\",\"\",IF(AND(F155=11,G155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H155-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B155,99),0,1,1)*K155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*L155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*M155,FEE_rounding)","v":0},0,0,{"$f":"IF(C155>=1,ROUND(K155*OFFSET(Input!$U$27,B155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B155=1,0,IF($C155>=1,ROUND(OFFSET(Input!$X$27,B155,0,1,1)*AL154,AV_rounding),0))","v":0},{"$f":"IF(B155=1,0,IF(C155=1,ROUND(OFFSET(Input!$W$27,B155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL153),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),OFFSET(Input!$G$27,B155,0,1,1)-AE155,0)","v":0},{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B155,0,1,1),AP154),0)","v":0},0,0,0,974470,971125,971125,971125,126100,126100,126100,126100,{"$f":"IF(A155=\"\",\"\",AL155-ROUND(AL155*OFFSET(Input!$S$27,$B155,0,1,1),2*FEE_rounding))","v":971125},{"$f":"IF(A155=\"\",\"\",ROUND(AP155*(1-OFFSET(Input!$T$27,MIN(B155,10),0,1,1)),2*FEE_rounding))","v":126100},6597225,0,0,0,5500000,6474470,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A155=1,PMF_1st=0),0,ROUND(IF(A155=1,AI155,AL154)*OFFSET(Input!$O$27,IF(A155=121,-1,0)+MIN(B155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A155=1,PMF_1st=0),0,IF(SUM($K$5:$L155)-$AU154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B154,B155),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[152,13,8,null,52,{"$f":"IF(A156=\"\",\"\",IF(A156=1,Age_Full_Month,IF(F155=11,0,F155+1)))","v":7},52,0,{"$f":"IF(A156=\"\",\"\",IF(AND(F156=11,G156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H156-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B156,99),0,1,1)*K156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*L156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*M156,FEE_rounding)","v":0},0,0,{"$f":"IF(C156>=1,ROUND(K156*OFFSET(Input!$U$27,B156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B156=1,0,IF($C156>=1,ROUND(OFFSET(Input!$X$27,B156,0,1,1)*AL155,AV_rounding),0))","v":0},{"$f":"IF(B156=1,0,IF(C156=1,ROUND(OFFSET(Input!$W$27,B156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL154),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),OFFSET(Input!$G$27,B156,0,1,1)-AE156,0)","v":0},{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B156,0,1,1),AP155),0)","v":0},0,0,0,971125,967780,967780,967780,126100,126100,126100,126100,{"$f":"IF(A156=\"\",\"\",AL156-ROUND(AL156*OFFSET(Input!$S$27,$B156,0,1,1),2*FEE_rounding))","v":967780},{"$f":"IF(A156=\"\",\"\",ROUND(AP156*(1-OFFSET(Input!$T$27,MIN(B156,10),0,1,1)),2*FEE_rounding))","v":126100},6593880,0,0,0,5500000,6471125,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A156=1,PMF_1st=0),0,ROUND(IF(A156=1,AI156,AL155)*OFFSET(Input!$O$27,IF(A156=121,-1,0)+MIN(B156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A156=1,PMF_1st=0),0,IF(SUM($K$5:$L156)-$AU155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B155,B156),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[153,13,9,null,52,{"$f":"IF(A157=\"\",\"\",IF(A157=1,Age_Full_Month,IF(F156=11,0,F156+1)))","v":8},52,0,{"$f":"IF(A157=\"\",\"\",IF(AND(F157=11,G157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H157-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B157,99),0,1,1)*K157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*L157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*M157,FEE_rounding)","v":0},0,0,{"$f":"IF(C157>=1,ROUND(K157*OFFSET(Input!$U$27,B157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B157=1,0,IF($C157>=1,ROUND(OFFSET(Input!$X$27,B157,0,1,1)*AL156,AV_rounding),0))","v":0},{"$f":"IF(B157=1,0,IF(C157=1,ROUND(OFFSET(Input!$W$27,B157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL155),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),OFFSET(Input!$G$27,B157,0,1,1)-AE157,0)","v":0},{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B157,0,1,1),AP156),0)","v":0},0,0,0,967780,964435,964435,964435,126100,126100,126100,126100,{"$f":"IF(A157=\"\",\"\",AL157-ROUND(AL157*OFFSET(Input!$S$27,$B157,0,1,1),2*FEE_rounding))","v":964435},{"$f":"IF(A157=\"\",\"\",ROUND(AP157*(1-OFFSET(Input!$T$27,MIN(B157,10),0,1,1)),2*FEE_rounding))","v":126100},6590535,0,0,0,5500000,6467780,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A157=1,PMF_1st=0),0,ROUND(IF(A157=1,AI157,AL156)*OFFSET(Input!$O$27,IF(A157=121,-1,0)+MIN(B157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A157=1,PMF_1st=0),0,IF(SUM($K$5:$L157)-$AU156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B156,B157),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[154,13,10,null,52,{"$f":"IF(A158=\"\",\"\",IF(A158=1,Age_Full_Month,IF(F157=11,0,F157+1)))","v":9},52,0,{"$f":"IF(A158=\"\",\"\",IF(AND(F158=11,G158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H158-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B158,99),0,1,1)*K158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*L158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*M158,FEE_rounding)","v":0},0,0,{"$f":"IF(C158>=1,ROUND(K158*OFFSET(Input!$U$27,B158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B158=1,0,IF($C158>=1,ROUND(OFFSET(Input!$X$27,B158,0,1,1)*AL157,AV_rounding),0))","v":0},{"$f":"IF(B158=1,0,IF(C158=1,ROUND(OFFSET(Input!$W$27,B158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL156),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),OFFSET(Input!$G$27,B158,0,1,1)-AE158,0)","v":0},{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B158,0,1,1),AP157),0)","v":0},0,0,0,964435,961090,961090,961090,126100,126100,126100,126100,{"$f":"IF(A158=\"\",\"\",AL158-ROUND(AL158*OFFSET(Input!$S$27,$B158,0,1,1),2*FEE_rounding))","v":961090},{"$f":"IF(A158=\"\",\"\",ROUND(AP158*(1-OFFSET(Input!$T$27,MIN(B158,10),0,1,1)),2*FEE_rounding))","v":126100},6587190,0,0,0,5500000,6464435,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A158=1,PMF_1st=0),0,ROUND(IF(A158=1,AI158,AL157)*OFFSET(Input!$O$27,IF(A158=121,-1,0)+MIN(B158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A158=1,PMF_1st=0),0,IF(SUM($K$5:$L158)-$AU157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B157,B158),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[155,13,11,null,52,{"$f":"IF(A159=\"\",\"\",IF(A159=1,Age_Full_Month,IF(F158=11,0,F158+1)))","v":10},52,0,{"$f":"IF(A159=\"\",\"\",IF(AND(F159=11,G159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H159-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B159,99),0,1,1)*K159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*L159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*M159,FEE_rounding)","v":0},0,0,{"$f":"IF(C159>=1,ROUND(K159*OFFSET(Input!$U$27,B159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B159=1,0,IF($C159>=1,ROUND(OFFSET(Input!$X$27,B159,0,1,1)*AL158,AV_rounding),0))","v":0},{"$f":"IF(B159=1,0,IF(C159=1,ROUND(OFFSET(Input!$W$27,B159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL157),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),OFFSET(Input!$G$27,B159,0,1,1)-AE159,0)","v":0},{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B159,0,1,1),AP158),0)","v":0},0,0,0,961090,957745,957745,957745,126100,126100,126100,126100,{"$f":"IF(A159=\"\",\"\",AL159-ROUND(AL159*OFFSET(Input!$S$27,$B159,0,1,1),2*FEE_rounding))","v":957745},{"$f":"IF(A159=\"\",\"\",ROUND(AP159*(1-OFFSET(Input!$T$27,MIN(B159,10),0,1,1)),2*FEE_rounding))","v":126100},6583845,0,0,0,5500000,6461090,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A159=1,PMF_1st=0),0,ROUND(IF(A159=1,AI159,AL158)*OFFSET(Input!$O$27,IF(A159=121,-1,0)+MIN(B159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A159=1,PMF_1st=0),0,IF(SUM($K$5:$L159)-$AU158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B158,B159),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[156,13,12,null,52,{"$f":"IF(A160=\"\",\"\",IF(A160=1,Age_Full_Month,IF(F159=11,0,F159+1)))","v":11},52,0,{"$f":"IF(A160=\"\",\"\",IF(AND(F160=11,G160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H160-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B160,99),0,1,1)*K160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*L160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*M160,FEE_rounding)","v":0},0,0,{"$f":"IF(C160>=1,ROUND(K160*OFFSET(Input!$U$27,B160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B160=1,0,IF($C160>=1,ROUND(OFFSET(Input!$X$27,B160,0,1,1)*AL159,AV_rounding),0))","v":0},{"$f":"IF(B160=1,0,IF(C160=1,ROUND(OFFSET(Input!$W$27,B160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL158),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),OFFSET(Input!$G$27,B160,0,1,1)-AE160,0)","v":0},{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B160,0,1,1),AP159),0)","v":0},0,0,0,957745,954400,954400,954400,126100,126100,126100,126100,{"$f":"IF(A160=\"\",\"\",AL160-ROUND(AL160*OFFSET(Input!$S$27,$B160,0,1,1),2*FEE_rounding))","v":954400},{"$f":"IF(A160=\"\",\"\",ROUND(AP160*(1-OFFSET(Input!$T$27,MIN(B160,10),0,1,1)),2*FEE_rounding))","v":126100},6580500,0,0,0,5500000,6457745,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A160=1,PMF_1st=0),0,ROUND(IF(A160=1,AI160,AL159)*OFFSET(Input!$O$27,IF(A160=121,-1,0)+MIN(B160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A160=1,PMF_1st=0),0,IF(SUM($K$5:$L160)-$AU159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B159,B160),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[157,14,1,null,53,{"$f":"IF(A161=\"\",\"\",IF(A161=1,Age_Full_Month,IF(F160=11,0,F160+1)))","v":0},53,0,{"$f":"IF(A161=\"\",\"\",IF(AND(F161=11,G161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H161-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B161,99),0,1,1)*K161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*L161,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*M161,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C161>=1,ROUND(K161*OFFSET(Input!$U$27,B161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B161=1,0,IF($C161>=1,ROUND(OFFSET(Input!$X$27,B161,0,1,1)*AL160,AV_rounding),0))","v":0},{"$f":"IF(B161=1,0,IF(C161=1,ROUND(OFFSET(Input!$W$27,B161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL159),AV_rounding),0))","v":0},3520,0,0,109700,100,0,0,0,{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),OFFSET(Input!$G$27,B161,0,1,1)-AE161,0)","v":0},{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B161,0,1,1),AP160),0)","v":0},0,0,0,1054400,1050780,1050780,1050780,135800,135800,135800,135800,{"$f":"IF(A161=\"\",\"\",AL161-ROUND(AL161*OFFSET(Input!$S$27,$B161,0,1,1),2*FEE_rounding))","v":1050780},{"$f":"IF(A161=\"\",\"\",ROUND(AP161*(1-OFFSET(Input!$T$27,MIN(B161,10),0,1,1)),2*FEE_rounding))","v":135800},6686580,0,0,109700,5500000,6554400,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A161=1,PMF_1st=0),0,ROUND(IF(A161=1,AI161,AL160)*OFFSET(Input!$O$27,IF(A161=121,-1,0)+MIN(B161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A161=1,PMF_1st=0),0,IF(SUM($K$5:$L161)-$AU160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B160,B161),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[158,14,2,null,53,{"$f":"IF(A162=\"\",\"\",IF(A162=1,Age_Full_Month,IF(F161=11,0,F161+1)))","v":1},53,0,{"$f":"IF(A162=\"\",\"\",IF(AND(F162=11,G162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H162-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B162,99),0,1,1)*K162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*L162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*M162,FEE_rounding)","v":0},0,0,{"$f":"IF(C162>=1,ROUND(K162*OFFSET(Input!$U$27,B162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B162=1,0,IF($C162>=1,ROUND(OFFSET(Input!$X$27,B162,0,1,1)*AL161,AV_rounding),0))","v":0},{"$f":"IF(B162=1,0,IF(C162=1,ROUND(OFFSET(Input!$W$27,B162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL160),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),OFFSET(Input!$G$27,B162,0,1,1)-AE162,0)","v":0},{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B162,0,1,1),AP161),0)","v":0},0,0,0,1050780,1047160,1047160,1047160,135800,135800,135800,135800,{"$f":"IF(A162=\"\",\"\",AL162-ROUND(AL162*OFFSET(Input!$S$27,$B162,0,1,1),2*FEE_rounding))","v":1047160},{"$f":"IF(A162=\"\",\"\",ROUND(AP162*(1-OFFSET(Input!$T$27,MIN(B162,10),0,1,1)),2*FEE_rounding))","v":135800},6682960,0,0,0,5500000,6550780,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A162=1,PMF_1st=0),0,ROUND(IF(A162=1,AI162,AL161)*OFFSET(Input!$O$27,IF(A162=121,-1,0)+MIN(B162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A162=1,PMF_1st=0),0,IF(SUM($K$5:$L162)-$AU161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B161,B162),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[159,14,3,null,53,{"$f":"IF(A163=\"\",\"\",IF(A163=1,Age_Full_Month,IF(F162=11,0,F162+1)))","v":2},53,0,{"$f":"IF(A163=\"\",\"\",IF(AND(F163=11,G163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H163-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B163,99),0,1,1)*K163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*L163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*M163,FEE_rounding)","v":0},0,0,{"$f":"IF(C163>=1,ROUND(K163*OFFSET(Input!$U$27,B163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B163=1,0,IF($C163>=1,ROUND(OFFSET(Input!$X$27,B163,0,1,1)*AL162,AV_rounding),0))","v":0},{"$f":"IF(B163=1,0,IF(C163=1,ROUND(OFFSET(Input!$W$27,B163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL161),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),OFFSET(Input!$G$27,B163,0,1,1)-AE163,0)","v":0},{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B163,0,1,1),AP162),0)","v":0},0,0,0,1047160,1043540,1043540,1043540,135800,135800,135800,135800,{"$f":"IF(A163=\"\",\"\",AL163-ROUND(AL163*OFFSET(Input!$S$27,$B163,0,1,1),2*FEE_rounding))","v":1043540},{"$f":"IF(A163=\"\",\"\",ROUND(AP163*(1-OFFSET(Input!$T$27,MIN(B163,10),0,1,1)),2*FEE_rounding))","v":135800},6679340,0,0,0,5500000,6547160,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A163=1,PMF_1st=0),0,ROUND(IF(A163=1,AI163,AL162)*OFFSET(Input!$O$27,IF(A163=121,-1,0)+MIN(B163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A163=1,PMF_1st=0),0,IF(SUM($K$5:$L163)-$AU162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B162,B163),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[160,14,4,null,53,{"$f":"IF(A164=\"\",\"\",IF(A164=1,Age_Full_Month,IF(F163=11,0,F163+1)))","v":3},53,0,{"$f":"IF(A164=\"\",\"\",IF(AND(F164=11,G164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H164-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B164,99),0,1,1)*K164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*L164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*M164,FEE_rounding)","v":0},0,0,{"$f":"IF(C164>=1,ROUND(K164*OFFSET(Input!$U$27,B164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B164=1,0,IF($C164>=1,ROUND(OFFSET(Input!$X$27,B164,0,1,1)*AL163,AV_rounding),0))","v":0},{"$f":"IF(B164=1,0,IF(C164=1,ROUND(OFFSET(Input!$W$27,B164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL162),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),OFFSET(Input!$G$27,B164,0,1,1)-AE164,0)","v":0},{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B164,0,1,1),AP163),0)","v":0},0,0,0,1043540,1039920,1039920,1039920,135800,135800,135800,135800,{"$f":"IF(A164=\"\",\"\",AL164-ROUND(AL164*OFFSET(Input!$S$27,$B164,0,1,1),2*FEE_rounding))","v":1039920},{"$f":"IF(A164=\"\",\"\",ROUND(AP164*(1-OFFSET(Input!$T$27,MIN(B164,10),0,1,1)),2*FEE_rounding))","v":135800},6675720,0,0,0,5500000,6543540,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A164=1,PMF_1st=0),0,ROUND(IF(A164=1,AI164,AL163)*OFFSET(Input!$O$27,IF(A164=121,-1,0)+MIN(B164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A164=1,PMF_1st=0),0,IF(SUM($K$5:$L164)-$AU163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B163,B164),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[161,14,5,null,53,{"$f":"IF(A165=\"\",\"\",IF(A165=1,Age_Full_Month,IF(F164=11,0,F164+1)))","v":4},53,0,{"$f":"IF(A165=\"\",\"\",IF(AND(F165=11,G165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H165-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B165,99),0,1,1)*K165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*L165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*M165,FEE_rounding)","v":0},0,0,{"$f":"IF(C165>=1,ROUND(K165*OFFSET(Input!$U$27,B165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B165=1,0,IF($C165>=1,ROUND(OFFSET(Input!$X$27,B165,0,1,1)*AL164,AV_rounding),0))","v":0},{"$f":"IF(B165=1,0,IF(C165=1,ROUND(OFFSET(Input!$W$27,B165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL163),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),OFFSET(Input!$G$27,B165,0,1,1)-AE165,0)","v":0},{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B165,0,1,1),AP164),0)","v":0},0,0,0,1039920,1036300,1036300,1036300,135800,135800,135800,135800,{"$f":"IF(A165=\"\",\"\",AL165-ROUND(AL165*OFFSET(Input!$S$27,$B165,0,1,1),2*FEE_rounding))","v":1036300},{"$f":"IF(A165=\"\",\"\",ROUND(AP165*(1-OFFSET(Input!$T$27,MIN(B165,10),0,1,1)),2*FEE_rounding))","v":135800},6672100,0,0,0,5500000,6539920,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A165=1,PMF_1st=0),0,ROUND(IF(A165=1,AI165,AL164)*OFFSET(Input!$O$27,IF(A165=121,-1,0)+MIN(B165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A165=1,PMF_1st=0),0,IF(SUM($K$5:$L165)-$AU164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B164,B165),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[162,14,6,null,53,{"$f":"IF(A166=\"\",\"\",IF(A166=1,Age_Full_Month,IF(F165=11,0,F165+1)))","v":5},53,0,{"$f":"IF(A166=\"\",\"\",IF(AND(F166=11,G166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H166-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B166,99),0,1,1)*K166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*L166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*M166,FEE_rounding)","v":0},0,0,{"$f":"IF(C166>=1,ROUND(K166*OFFSET(Input!$U$27,B166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B166=1,0,IF($C166>=1,ROUND(OFFSET(Input!$X$27,B166,0,1,1)*AL165,AV_rounding),0))","v":0},{"$f":"IF(B166=1,0,IF(C166=1,ROUND(OFFSET(Input!$W$27,B166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL164),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),OFFSET(Input!$G$27,B166,0,1,1)-AE166,0)","v":0},{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B166,0,1,1),AP165),0)","v":0},0,0,0,1036300,1032680,1032680,1032680,135800,135800,135800,135800,{"$f":"IF(A166=\"\",\"\",AL166-ROUND(AL166*OFFSET(Input!$S$27,$B166,0,1,1),2*FEE_rounding))","v":1032680},{"$f":"IF(A166=\"\",\"\",ROUND(AP166*(1-OFFSET(Input!$T$27,MIN(B166,10),0,1,1)),2*FEE_rounding))","v":135800},6668480,0,0,0,5500000,6536300,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A166=1,PMF_1st=0),0,ROUND(IF(A166=1,AI166,AL165)*OFFSET(Input!$O$27,IF(A166=121,-1,0)+MIN(B166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A166=1,PMF_1st=0),0,IF(SUM($K$5:$L166)-$AU165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B165,B166),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[163,14,7,null,53,{"$f":"IF(A167=\"\",\"\",IF(A167=1,Age_Full_Month,IF(F166=11,0,F166+1)))","v":6},53,0,{"$f":"IF(A167=\"\",\"\",IF(AND(F167=11,G167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H167-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B167,99),0,1,1)*K167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*L167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*M167,FEE_rounding)","v":0},0,0,{"$f":"IF(C167>=1,ROUND(K167*OFFSET(Input!$U$27,B167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B167=1,0,IF($C167>=1,ROUND(OFFSET(Input!$X$27,B167,0,1,1)*AL166,AV_rounding),0))","v":0},{"$f":"IF(B167=1,0,IF(C167=1,ROUND(OFFSET(Input!$W$27,B167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL165),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),OFFSET(Input!$G$27,B167,0,1,1)-AE167,0)","v":0},{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B167,0,1,1),AP166),0)","v":0},0,0,0,1032680,1029060,1029060,1029060,135800,135800,135800,135800,{"$f":"IF(A167=\"\",\"\",AL167-ROUND(AL167*OFFSET(Input!$S$27,$B167,0,1,1),2*FEE_rounding))","v":1029060},{"$f":"IF(A167=\"\",\"\",ROUND(AP167*(1-OFFSET(Input!$T$27,MIN(B167,10),0,1,1)),2*FEE_rounding))","v":135800},6664860,0,0,0,5500000,6532680,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A167=1,PMF_1st=0),0,ROUND(IF(A167=1,AI167,AL166)*OFFSET(Input!$O$27,IF(A167=121,-1,0)+MIN(B167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A167=1,PMF_1st=0),0,IF(SUM($K$5:$L167)-$AU166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B166,B167),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[164,14,8,null,53,{"$f":"IF(A168=\"\",\"\",IF(A168=1,Age_Full_Month,IF(F167=11,0,F167+1)))","v":7},53,0,{"$f":"IF(A168=\"\",\"\",IF(AND(F168=11,G168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H168-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B168,99),0,1,1)*K168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*L168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*M168,FEE_rounding)","v":0},0,0,{"$f":"IF(C168>=1,ROUND(K168*OFFSET(Input!$U$27,B168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B168=1,0,IF($C168>=1,ROUND(OFFSET(Input!$X$27,B168,0,1,1)*AL167,AV_rounding),0))","v":0},{"$f":"IF(B168=1,0,IF(C168=1,ROUND(OFFSET(Input!$W$27,B168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL166),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),OFFSET(Input!$G$27,B168,0,1,1)-AE168,0)","v":0},{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B168,0,1,1),AP167),0)","v":0},0,0,0,1029060,1025440,1025440,1025440,135800,135800,135800,135800,{"$f":"IF(A168=\"\",\"\",AL168-ROUND(AL168*OFFSET(Input!$S$27,$B168,0,1,1),2*FEE_rounding))","v":1025440},{"$f":"IF(A168=\"\",\"\",ROUND(AP168*(1-OFFSET(Input!$T$27,MIN(B168,10),0,1,1)),2*FEE_rounding))","v":135800},6661240,0,0,0,5500000,6529060,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A168=1,PMF_1st=0),0,ROUND(IF(A168=1,AI168,AL167)*OFFSET(Input!$O$27,IF(A168=121,-1,0)+MIN(B168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A168=1,PMF_1st=0),0,IF(SUM($K$5:$L168)-$AU167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B167,B168),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[165,14,9,null,53,{"$f":"IF(A169=\"\",\"\",IF(A169=1,Age_Full_Month,IF(F168=11,0,F168+1)))","v":8},53,0,{"$f":"IF(A169=\"\",\"\",IF(AND(F169=11,G169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H169-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B169,99),0,1,1)*K169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*L169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*M169,FEE_rounding)","v":0},0,0,{"$f":"IF(C169>=1,ROUND(K169*OFFSET(Input!$U$27,B169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B169=1,0,IF($C169>=1,ROUND(OFFSET(Input!$X$27,B169,0,1,1)*AL168,AV_rounding),0))","v":0},{"$f":"IF(B169=1,0,IF(C169=1,ROUND(OFFSET(Input!$W$27,B169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL167),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),OFFSET(Input!$G$27,B169,0,1,1)-AE169,0)","v":0},{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B169,0,1,1),AP168),0)","v":0},0,0,0,1025440,1021820,1021820,1021820,135800,135800,135800,135800,{"$f":"IF(A169=\"\",\"\",AL169-ROUND(AL169*OFFSET(Input!$S$27,$B169,0,1,1),2*FEE_rounding))","v":1021820},{"$f":"IF(A169=\"\",\"\",ROUND(AP169*(1-OFFSET(Input!$T$27,MIN(B169,10),0,1,1)),2*FEE_rounding))","v":135800},6657620,0,0,0,5500000,6525440,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A169=1,PMF_1st=0),0,ROUND(IF(A169=1,AI169,AL168)*OFFSET(Input!$O$27,IF(A169=121,-1,0)+MIN(B169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A169=1,PMF_1st=0),0,IF(SUM($K$5:$L169)-$AU168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B168,B169),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[166,14,10,null,53,{"$f":"IF(A170=\"\",\"\",IF(A170=1,Age_Full_Month,IF(F169=11,0,F169+1)))","v":9},53,0,{"$f":"IF(A170=\"\",\"\",IF(AND(F170=11,G170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H170-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B170,99),0,1,1)*K170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*L170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*M170,FEE_rounding)","v":0},0,0,{"$f":"IF(C170>=1,ROUND(K170*OFFSET(Input!$U$27,B170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B170=1,0,IF($C170>=1,ROUND(OFFSET(Input!$X$27,B170,0,1,1)*AL169,AV_rounding),0))","v":0},{"$f":"IF(B170=1,0,IF(C170=1,ROUND(OFFSET(Input!$W$27,B170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL168),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),OFFSET(Input!$G$27,B170,0,1,1)-AE170,0)","v":0},{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B170,0,1,1),AP169),0)","v":0},0,0,0,1021820,1018200,1018200,1018200,135800,135800,135800,135800,{"$f":"IF(A170=\"\",\"\",AL170-ROUND(AL170*OFFSET(Input!$S$27,$B170,0,1,1),2*FEE_rounding))","v":1018200},{"$f":"IF(A170=\"\",\"\",ROUND(AP170*(1-OFFSET(Input!$T$27,MIN(B170,10),0,1,1)),2*FEE_rounding))","v":135800},6654000,0,0,0,5500000,6521820,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A170=1,PMF_1st=0),0,ROUND(IF(A170=1,AI170,AL169)*OFFSET(Input!$O$27,IF(A170=121,-1,0)+MIN(B170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A170=1,PMF_1st=0),0,IF(SUM($K$5:$L170)-$AU169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B169,B170),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[167,14,11,null,53,{"$f":"IF(A171=\"\",\"\",IF(A171=1,Age_Full_Month,IF(F170=11,0,F170+1)))","v":10},53,0,{"$f":"IF(A171=\"\",\"\",IF(AND(F171=11,G171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H171-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B171,99),0,1,1)*K171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*L171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*M171,FEE_rounding)","v":0},0,0,{"$f":"IF(C171>=1,ROUND(K171*OFFSET(Input!$U$27,B171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B171=1,0,IF($C171>=1,ROUND(OFFSET(Input!$X$27,B171,0,1,1)*AL170,AV_rounding),0))","v":0},{"$f":"IF(B171=1,0,IF(C171=1,ROUND(OFFSET(Input!$W$27,B171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL169),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),OFFSET(Input!$G$27,B171,0,1,1)-AE171,0)","v":0},{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B171,0,1,1),AP170),0)","v":0},0,0,0,1018200,1014580,1014580,1014580,135800,135800,135800,135800,{"$f":"IF(A171=\"\",\"\",AL171-ROUND(AL171*OFFSET(Input!$S$27,$B171,0,1,1),2*FEE_rounding))","v":1014580},{"$f":"IF(A171=\"\",\"\",ROUND(AP171*(1-OFFSET(Input!$T$27,MIN(B171,10),0,1,1)),2*FEE_rounding))","v":135800},6650380,0,0,0,5500000,6518200,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A171=1,PMF_1st=0),0,ROUND(IF(A171=1,AI171,AL170)*OFFSET(Input!$O$27,IF(A171=121,-1,0)+MIN(B171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A171=1,PMF_1st=0),0,IF(SUM($K$5:$L171)-$AU170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B170,B171),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[168,14,12,null,53,{"$f":"IF(A172=\"\",\"\",IF(A172=1,Age_Full_Month,IF(F171=11,0,F171+1)))","v":11},53,0,{"$f":"IF(A172=\"\",\"\",IF(AND(F172=11,G172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H172-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B172,99),0,1,1)*K172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*L172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*M172,FEE_rounding)","v":0},0,0,{"$f":"IF(C172>=1,ROUND(K172*OFFSET(Input!$U$27,B172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B172=1,0,IF($C172>=1,ROUND(OFFSET(Input!$X$27,B172,0,1,1)*AL171,AV_rounding),0))","v":0},{"$f":"IF(B172=1,0,IF(C172=1,ROUND(OFFSET(Input!$W$27,B172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL170),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),OFFSET(Input!$G$27,B172,0,1,1)-AE172,0)","v":0},{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B172,0,1,1),AP171),0)","v":0},0,0,0,1014580,1010960,1010960,1010960,135800,135800,135800,135800,{"$f":"IF(A172=\"\",\"\",AL172-ROUND(AL172*OFFSET(Input!$S$27,$B172,0,1,1),2*FEE_rounding))","v":1010960},{"$f":"IF(A172=\"\",\"\",ROUND(AP172*(1-OFFSET(Input!$T$27,MIN(B172,10),0,1,1)),2*FEE_rounding))","v":135800},6646760,0,0,0,5500000,6514580,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A172=1,PMF_1st=0),0,ROUND(IF(A172=1,AI172,AL171)*OFFSET(Input!$O$27,IF(A172=121,-1,0)+MIN(B172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A172=1,PMF_1st=0),0,IF(SUM($K$5:$L172)-$AU171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B171,B172),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[169,15,1,null,54,{"$f":"IF(A173=\"\",\"\",IF(A173=1,Age_Full_Month,IF(F172=11,0,F172+1)))","v":0},54,0,{"$f":"IF(A173=\"\",\"\",IF(AND(F173=11,G173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H173-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B173,99),0,1,1)*K173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*L173,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*M173,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C173>=1,ROUND(K173*OFFSET(Input!$U$27,B173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B173=1,0,IF($C173>=1,ROUND(OFFSET(Input!$X$27,B173,0,1,1)*AL172,AV_rounding),0))","v":0},{"$f":"IF(B173=1,0,IF(C173=1,ROUND(OFFSET(Input!$W$27,B173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL171),AV_rounding),0))","v":0},3850,0,0,109700,100,0,0,0,{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),OFFSET(Input!$G$27,B173,0,1,1)-AE173,0)","v":0},{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B173,0,1,1),AP172),0)","v":0},0,0,0,1110960,1107010,1107010,1107010,145500,145500,145500,145500,{"$f":"IF(A173=\"\",\"\",AL173-ROUND(AL173*OFFSET(Input!$S$27,$B173,0,1,1),2*FEE_rounding))","v":1107010},{"$f":"IF(A173=\"\",\"\",ROUND(AP173*(1-OFFSET(Input!$T$27,MIN(B173,10),0,1,1)),2*FEE_rounding))","v":145500},6752510,0,0,109700,5500000,6610960,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A173=1,PMF_1st=0),0,ROUND(IF(A173=1,AI173,AL172)*OFFSET(Input!$O$27,IF(A173=121,-1,0)+MIN(B173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A173=1,PMF_1st=0),0,IF(SUM($K$5:$L173)-$AU172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B172,B173),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[170,15,2,null,54,{"$f":"IF(A174=\"\",\"\",IF(A174=1,Age_Full_Month,IF(F173=11,0,F173+1)))","v":1},54,0,{"$f":"IF(A174=\"\",\"\",IF(AND(F174=11,G174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H174-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B174,99),0,1,1)*K174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*L174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*M174,FEE_rounding)","v":0},0,0,{"$f":"IF(C174>=1,ROUND(K174*OFFSET(Input!$U$27,B174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B174=1,0,IF($C174>=1,ROUND(OFFSET(Input!$X$27,B174,0,1,1)*AL173,AV_rounding),0))","v":0},{"$f":"IF(B174=1,0,IF(C174=1,ROUND(OFFSET(Input!$W$27,B174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL172),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),OFFSET(Input!$G$27,B174,0,1,1)-AE174,0)","v":0},{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B174,0,1,1),AP173),0)","v":0},0,0,0,1107010,1103060,1103060,1103060,145500,145500,145500,145500,{"$f":"IF(A174=\"\",\"\",AL174-ROUND(AL174*OFFSET(Input!$S$27,$B174,0,1,1),2*FEE_rounding))","v":1103060},{"$f":"IF(A174=\"\",\"\",ROUND(AP174*(1-OFFSET(Input!$T$27,MIN(B174,10),0,1,1)),2*FEE_rounding))","v":145500},6748560,0,0,0,5500000,6607010,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A174=1,PMF_1st=0),0,ROUND(IF(A174=1,AI174,AL173)*OFFSET(Input!$O$27,IF(A174=121,-1,0)+MIN(B174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A174=1,PMF_1st=0),0,IF(SUM($K$5:$L174)-$AU173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B173,B174),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[171,15,3,null,54,{"$f":"IF(A175=\"\",\"\",IF(A175=1,Age_Full_Month,IF(F174=11,0,F174+1)))","v":2},54,0,{"$f":"IF(A175=\"\",\"\",IF(AND(F175=11,G175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H175-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B175,99),0,1,1)*K175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*L175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*M175,FEE_rounding)","v":0},0,0,{"$f":"IF(C175>=1,ROUND(K175*OFFSET(Input!$U$27,B175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B175=1,0,IF($C175>=1,ROUND(OFFSET(Input!$X$27,B175,0,1,1)*AL174,AV_rounding),0))","v":0},{"$f":"IF(B175=1,0,IF(C175=1,ROUND(OFFSET(Input!$W$27,B175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL173),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),OFFSET(Input!$G$27,B175,0,1,1)-AE175,0)","v":0},{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B175,0,1,1),AP174),0)","v":0},0,0,0,1103060,1099110,1099110,1099110,145500,145500,145500,145500,{"$f":"IF(A175=\"\",\"\",AL175-ROUND(AL175*OFFSET(Input!$S$27,$B175,0,1,1),2*FEE_rounding))","v":1099110},{"$f":"IF(A175=\"\",\"\",ROUND(AP175*(1-OFFSET(Input!$T$27,MIN(B175,10),0,1,1)),2*FEE_rounding))","v":145500},6744610,0,0,0,5500000,6603060,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A175=1,PMF_1st=0),0,ROUND(IF(A175=1,AI175,AL174)*OFFSET(Input!$O$27,IF(A175=121,-1,0)+MIN(B175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A175=1,PMF_1st=0),0,IF(SUM($K$5:$L175)-$AU174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B174,B175),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[172,15,4,null,54,{"$f":"IF(A176=\"\",\"\",IF(A176=1,Age_Full_Month,IF(F175=11,0,F175+1)))","v":3},54,0,{"$f":"IF(A176=\"\",\"\",IF(AND(F176=11,G176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H176-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B176,99),0,1,1)*K176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*L176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*M176,FEE_rounding)","v":0},0,0,{"$f":"IF(C176>=1,ROUND(K176*OFFSET(Input!$U$27,B176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B176=1,0,IF($C176>=1,ROUND(OFFSET(Input!$X$27,B176,0,1,1)*AL175,AV_rounding),0))","v":0},{"$f":"IF(B176=1,0,IF(C176=1,ROUND(OFFSET(Input!$W$27,B176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL174),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),OFFSET(Input!$G$27,B176,0,1,1)-AE176,0)","v":0},{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B176,0,1,1),AP175),0)","v":0},0,0,0,1099110,1095160,1095160,1095160,145500,145500,145500,145500,{"$f":"IF(A176=\"\",\"\",AL176-ROUND(AL176*OFFSET(Input!$S$27,$B176,0,1,1),2*FEE_rounding))","v":1095160},{"$f":"IF(A176=\"\",\"\",ROUND(AP176*(1-OFFSET(Input!$T$27,MIN(B176,10),0,1,1)),2*FEE_rounding))","v":145500},6740660,0,0,0,5500000,6599110,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A176=1,PMF_1st=0),0,ROUND(IF(A176=1,AI176,AL175)*OFFSET(Input!$O$27,IF(A176=121,-1,0)+MIN(B176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A176=1,PMF_1st=0),0,IF(SUM($K$5:$L176)-$AU175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B175,B176),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[173,15,5,null,54,{"$f":"IF(A177=\"\",\"\",IF(A177=1,Age_Full_Month,IF(F176=11,0,F176+1)))","v":4},54,0,{"$f":"IF(A177=\"\",\"\",IF(AND(F177=11,G177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H177-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B177,99),0,1,1)*K177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*L177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*M177,FEE_rounding)","v":0},0,0,{"$f":"IF(C177>=1,ROUND(K177*OFFSET(Input!$U$27,B177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B177=1,0,IF($C177>=1,ROUND(OFFSET(Input!$X$27,B177,0,1,1)*AL176,AV_rounding),0))","v":0},{"$f":"IF(B177=1,0,IF(C177=1,ROUND(OFFSET(Input!$W$27,B177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL175),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),OFFSET(Input!$G$27,B177,0,1,1)-AE177,0)","v":0},{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B177,0,1,1),AP176),0)","v":0},0,0,0,1095160,1091210,1091210,1091210,145500,145500,145500,145500,{"$f":"IF(A177=\"\",\"\",AL177-ROUND(AL177*OFFSET(Input!$S$27,$B177,0,1,1),2*FEE_rounding))","v":1091210},{"$f":"IF(A177=\"\",\"\",ROUND(AP177*(1-OFFSET(Input!$T$27,MIN(B177,10),0,1,1)),2*FEE_rounding))","v":145500},6736710,0,0,0,5500000,6595160,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A177=1,PMF_1st=0),0,ROUND(IF(A177=1,AI177,AL176)*OFFSET(Input!$O$27,IF(A177=121,-1,0)+MIN(B177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A177=1,PMF_1st=0),0,IF(SUM($K$5:$L177)-$AU176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B176,B177),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[174,15,6,null,54,{"$f":"IF(A178=\"\",\"\",IF(A178=1,Age_Full_Month,IF(F177=11,0,F177+1)))","v":5},54,0,{"$f":"IF(A178=\"\",\"\",IF(AND(F178=11,G178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H178-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B178,99),0,1,1)*K178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*L178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*M178,FEE_rounding)","v":0},0,0,{"$f":"IF(C178>=1,ROUND(K178*OFFSET(Input!$U$27,B178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B178=1,0,IF($C178>=1,ROUND(OFFSET(Input!$X$27,B178,0,1,1)*AL177,AV_rounding),0))","v":0},{"$f":"IF(B178=1,0,IF(C178=1,ROUND(OFFSET(Input!$W$27,B178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL176),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),OFFSET(Input!$G$27,B178,0,1,1)-AE178,0)","v":0},{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B178,0,1,1),AP177),0)","v":0},0,0,0,1091210,1087260,1087260,1087260,145500,145500,145500,145500,{"$f":"IF(A178=\"\",\"\",AL178-ROUND(AL178*OFFSET(Input!$S$27,$B178,0,1,1),2*FEE_rounding))","v":1087260},{"$f":"IF(A178=\"\",\"\",ROUND(AP178*(1-OFFSET(Input!$T$27,MIN(B178,10),0,1,1)),2*FEE_rounding))","v":145500},6732760,0,0,0,5500000,6591210,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A178=1,PMF_1st=0),0,ROUND(IF(A178=1,AI178,AL177)*OFFSET(Input!$O$27,IF(A178=121,-1,0)+MIN(B178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A178=1,PMF_1st=0),0,IF(SUM($K$5:$L178)-$AU177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B177,B178),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[175,15,7,null,54,{"$f":"IF(A179=\"\",\"\",IF(A179=1,Age_Full_Month,IF(F178=11,0,F178+1)))","v":6},54,0,{"$f":"IF(A179=\"\",\"\",IF(AND(F179=11,G179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H179-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B179,99),0,1,1)*K179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*L179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*M179,FEE_rounding)","v":0},0,0,{"$f":"IF(C179>=1,ROUND(K179*OFFSET(Input!$U$27,B179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B179=1,0,IF($C179>=1,ROUND(OFFSET(Input!$X$27,B179,0,1,1)*AL178,AV_rounding),0))","v":0},{"$f":"IF(B179=1,0,IF(C179=1,ROUND(OFFSET(Input!$W$27,B179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL177),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),OFFSET(Input!$G$27,B179,0,1,1)-AE179,0)","v":0},{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B179,0,1,1),AP178),0)","v":0},0,0,0,1087260,1083310,1083310,1083310,145500,145500,145500,145500,{"$f":"IF(A179=\"\",\"\",AL179-ROUND(AL179*OFFSET(Input!$S$27,$B179,0,1,1),2*FEE_rounding))","v":1083310},{"$f":"IF(A179=\"\",\"\",ROUND(AP179*(1-OFFSET(Input!$T$27,MIN(B179,10),0,1,1)),2*FEE_rounding))","v":145500},6728810,0,0,0,5500000,6587260,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A179=1,PMF_1st=0),0,ROUND(IF(A179=1,AI179,AL178)*OFFSET(Input!$O$27,IF(A179=121,-1,0)+MIN(B179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A179=1,PMF_1st=0),0,IF(SUM($K$5:$L179)-$AU178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B178,B179),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[176,15,8,null,54,{"$f":"IF(A180=\"\",\"\",IF(A180=1,Age_Full_Month,IF(F179=11,0,F179+1)))","v":7},54,0,{"$f":"IF(A180=\"\",\"\",IF(AND(F180=11,G180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H180-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B180,99),0,1,1)*K180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*L180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*M180,FEE_rounding)","v":0},0,0,{"$f":"IF(C180>=1,ROUND(K180*OFFSET(Input!$U$27,B180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B180=1,0,IF($C180>=1,ROUND(OFFSET(Input!$X$27,B180,0,1,1)*AL179,AV_rounding),0))","v":0},{"$f":"IF(B180=1,0,IF(C180=1,ROUND(OFFSET(Input!$W$27,B180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL178),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),OFFSET(Input!$G$27,B180,0,1,1)-AE180,0)","v":0},{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B180,0,1,1),AP179),0)","v":0},0,0,0,1083310,1079360,1079360,1079360,145500,145500,145500,145500,{"$f":"IF(A180=\"\",\"\",AL180-ROUND(AL180*OFFSET(Input!$S$27,$B180,0,1,1),2*FEE_rounding))","v":1079360},{"$f":"IF(A180=\"\",\"\",ROUND(AP180*(1-OFFSET(Input!$T$27,MIN(B180,10),0,1,1)),2*FEE_rounding))","v":145500},6724860,0,0,0,5500000,6583310,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A180=1,PMF_1st=0),0,ROUND(IF(A180=1,AI180,AL179)*OFFSET(Input!$O$27,IF(A180=121,-1,0)+MIN(B180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A180=1,PMF_1st=0),0,IF(SUM($K$5:$L180)-$AU179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B179,B180),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[177,15,9,null,54,{"$f":"IF(A181=\"\",\"\",IF(A181=1,Age_Full_Month,IF(F180=11,0,F180+1)))","v":8},54,0,{"$f":"IF(A181=\"\",\"\",IF(AND(F181=11,G181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H181-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B181,99),0,1,1)*K181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*L181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*M181,FEE_rounding)","v":0},0,0,{"$f":"IF(C181>=1,ROUND(K181*OFFSET(Input!$U$27,B181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B181=1,0,IF($C181>=1,ROUND(OFFSET(Input!$X$27,B181,0,1,1)*AL180,AV_rounding),0))","v":0},{"$f":"IF(B181=1,0,IF(C181=1,ROUND(OFFSET(Input!$W$27,B181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL179),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),OFFSET(Input!$G$27,B181,0,1,1)-AE181,0)","v":0},{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B181,0,1,1),AP180),0)","v":0},0,0,0,1079360,1075410,1075410,1075410,145500,145500,145500,145500,{"$f":"IF(A181=\"\",\"\",AL181-ROUND(AL181*OFFSET(Input!$S$27,$B181,0,1,1),2*FEE_rounding))","v":1075410},{"$f":"IF(A181=\"\",\"\",ROUND(AP181*(1-OFFSET(Input!$T$27,MIN(B181,10),0,1,1)),2*FEE_rounding))","v":145500},6720910,0,0,0,5500000,6579360,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A181=1,PMF_1st=0),0,ROUND(IF(A181=1,AI181,AL180)*OFFSET(Input!$O$27,IF(A181=121,-1,0)+MIN(B181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A181=1,PMF_1st=0),0,IF(SUM($K$5:$L181)-$AU180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B180,B181),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[178,15,10,null,54,{"$f":"IF(A182=\"\",\"\",IF(A182=1,Age_Full_Month,IF(F181=11,0,F181+1)))","v":9},54,0,{"$f":"IF(A182=\"\",\"\",IF(AND(F182=11,G182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H182-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B182,99),0,1,1)*K182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*L182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*M182,FEE_rounding)","v":0},0,0,{"$f":"IF(C182>=1,ROUND(K182*OFFSET(Input!$U$27,B182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B182=1,0,IF($C182>=1,ROUND(OFFSET(Input!$X$27,B182,0,1,1)*AL181,AV_rounding),0))","v":0},{"$f":"IF(B182=1,0,IF(C182=1,ROUND(OFFSET(Input!$W$27,B182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL180),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),OFFSET(Input!$G$27,B182,0,1,1)-AE182,0)","v":0},{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B182,0,1,1),AP181),0)","v":0},0,0,0,1075410,1071460,1071460,1071460,145500,145500,145500,145500,{"$f":"IF(A182=\"\",\"\",AL182-ROUND(AL182*OFFSET(Input!$S$27,$B182,0,1,1),2*FEE_rounding))","v":1071460},{"$f":"IF(A182=\"\",\"\",ROUND(AP182*(1-OFFSET(Input!$T$27,MIN(B182,10),0,1,1)),2*FEE_rounding))","v":145500},6716960,0,0,0,5500000,6575410,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A182=1,PMF_1st=0),0,ROUND(IF(A182=1,AI182,AL181)*OFFSET(Input!$O$27,IF(A182=121,-1,0)+MIN(B182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A182=1,PMF_1st=0),0,IF(SUM($K$5:$L182)-$AU181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B181,B182),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[179,15,11,null,54,{"$f":"IF(A183=\"\",\"\",IF(A183=1,Age_Full_Month,IF(F182=11,0,F182+1)))","v":10},54,0,{"$f":"IF(A183=\"\",\"\",IF(AND(F183=11,G183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H183-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B183,99),0,1,1)*K183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*L183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*M183,FEE_rounding)","v":0},0,0,{"$f":"IF(C183>=1,ROUND(K183*OFFSET(Input!$U$27,B183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B183=1,0,IF($C183>=1,ROUND(OFFSET(Input!$X$27,B183,0,1,1)*AL182,AV_rounding),0))","v":0},{"$f":"IF(B183=1,0,IF(C183=1,ROUND(OFFSET(Input!$W$27,B183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL181),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),OFFSET(Input!$G$27,B183,0,1,1)-AE183,0)","v":0},{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B183,0,1,1),AP182),0)","v":0},0,0,0,1071460,1067510,1067510,1067510,145500,145500,145500,145500,{"$f":"IF(A183=\"\",\"\",AL183-ROUND(AL183*OFFSET(Input!$S$27,$B183,0,1,1),2*FEE_rounding))","v":1067510},{"$f":"IF(A183=\"\",\"\",ROUND(AP183*(1-OFFSET(Input!$T$27,MIN(B183,10),0,1,1)),2*FEE_rounding))","v":145500},6713010,0,0,0,5500000,6571460,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A183=1,PMF_1st=0),0,ROUND(IF(A183=1,AI183,AL182)*OFFSET(Input!$O$27,IF(A183=121,-1,0)+MIN(B183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A183=1,PMF_1st=0),0,IF(SUM($K$5:$L183)-$AU182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B182,B183),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[180,15,12,null,54,{"$f":"IF(A184=\"\",\"\",IF(A184=1,Age_Full_Month,IF(F183=11,0,F183+1)))","v":11},54,0,{"$f":"IF(A184=\"\",\"\",IF(AND(F184=11,G184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H184-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B184,99),0,1,1)*K184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*L184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*M184,FEE_rounding)","v":0},0,0,{"$f":"IF(C184>=1,ROUND(K184*OFFSET(Input!$U$27,B184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B184=1,0,IF($C184>=1,ROUND(OFFSET(Input!$X$27,B184,0,1,1)*AL183,AV_rounding),0))","v":0},{"$f":"IF(B184=1,0,IF(C184=1,ROUND(OFFSET(Input!$W$27,B184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL182),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),OFFSET(Input!$G$27,B184,0,1,1)-AE184,0)","v":0},{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B184,0,1,1),AP183),0)","v":0},0,0,0,1067510,1063560,1063560,1063560,145500,145500,145500,145500,{"$f":"IF(A184=\"\",\"\",AL184-ROUND(AL184*OFFSET(Input!$S$27,$B184,0,1,1),2*FEE_rounding))","v":1063560},{"$f":"IF(A184=\"\",\"\",ROUND(AP184*(1-OFFSET(Input!$T$27,MIN(B184,10),0,1,1)),2*FEE_rounding))","v":145500},6709060,0,0,0,5500000,6567510,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A184=1,PMF_1st=0),0,ROUND(IF(A184=1,AI184,AL183)*OFFSET(Input!$O$27,IF(A184=121,-1,0)+MIN(B184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A184=1,PMF_1st=0),0,IF(SUM($K$5:$L184)-$AU183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B183,B184),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[181,16,1,null,55,{"$f":"IF(A185=\"\",\"\",IF(A185=1,Age_Full_Month,IF(F184=11,0,F184+1)))","v":0},55,0,{"$f":"IF(A185=\"\",\"\",IF(AND(F185=11,G185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H185-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B185,99),0,1,1)*K185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*L185,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*M185,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C185>=1,ROUND(K185*OFFSET(Input!$U$27,B185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B185=1,0,IF($C185>=1,ROUND(OFFSET(Input!$X$27,B185,0,1,1)*AL184,AV_rounding),0))","v":0},{"$f":"IF(B185=1,0,IF(C185=1,ROUND(OFFSET(Input!$W$27,B185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL183),AV_rounding),0))","v":0},4180,0,0,109700,100,0,0,0,{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),OFFSET(Input!$G$27,B185,0,1,1)-AE185,0)","v":0},{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B185,0,1,1),AP184),0)","v":0},0,0,0,1163560,1159280,1159280,1159280,155200,155200,155200,155200,{"$f":"IF(A185=\"\",\"\",AL185-ROUND(AL185*OFFSET(Input!$S$27,$B185,0,1,1),2*FEE_rounding))","v":1159280},{"$f":"IF(A185=\"\",\"\",ROUND(AP185*(1-OFFSET(Input!$T$27,MIN(B185,10),0,1,1)),2*FEE_rounding))","v":155200},6814480,0,0,109700,5500000,6663560,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A185=1,PMF_1st=0),0,ROUND(IF(A185=1,AI185,AL184)*OFFSET(Input!$O$27,IF(A185=121,-1,0)+MIN(B185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A185=1,PMF_1st=0),0,IF(SUM($K$5:$L185)-$AU184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B184,B185),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[182,16,2,null,55,{"$f":"IF(A186=\"\",\"\",IF(A186=1,Age_Full_Month,IF(F185=11,0,F185+1)))","v":1},55,0,{"$f":"IF(A186=\"\",\"\",IF(AND(F186=11,G186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H186-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B186,99),0,1,1)*K186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*L186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*M186,FEE_rounding)","v":0},0,0,{"$f":"IF(C186>=1,ROUND(K186*OFFSET(Input!$U$27,B186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B186=1,0,IF($C186>=1,ROUND(OFFSET(Input!$X$27,B186,0,1,1)*AL185,AV_rounding),0))","v":0},{"$f":"IF(B186=1,0,IF(C186=1,ROUND(OFFSET(Input!$W$27,B186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL184),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),OFFSET(Input!$G$27,B186,0,1,1)-AE186,0)","v":0},{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B186,0,1,1),AP185),0)","v":0},0,0,0,1159280,1155000,1155000,1155000,155200,155200,155200,155200,{"$f":"IF(A186=\"\",\"\",AL186-ROUND(AL186*OFFSET(Input!$S$27,$B186,0,1,1),2*FEE_rounding))","v":1155000},{"$f":"IF(A186=\"\",\"\",ROUND(AP186*(1-OFFSET(Input!$T$27,MIN(B186,10),0,1,1)),2*FEE_rounding))","v":155200},6810200,0,0,0,5500000,6659280,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A186=1,PMF_1st=0),0,ROUND(IF(A186=1,AI186,AL185)*OFFSET(Input!$O$27,IF(A186=121,-1,0)+MIN(B186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A186=1,PMF_1st=0),0,IF(SUM($K$5:$L186)-$AU185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B185,B186),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[183,16,3,null,55,{"$f":"IF(A187=\"\",\"\",IF(A187=1,Age_Full_Month,IF(F186=11,0,F186+1)))","v":2},55,0,{"$f":"IF(A187=\"\",\"\",IF(AND(F187=11,G187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H187-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B187,99),0,1,1)*K187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*L187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*M187,FEE_rounding)","v":0},0,0,{"$f":"IF(C187>=1,ROUND(K187*OFFSET(Input!$U$27,B187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B187=1,0,IF($C187>=1,ROUND(OFFSET(Input!$X$27,B187,0,1,1)*AL186,AV_rounding),0))","v":0},{"$f":"IF(B187=1,0,IF(C187=1,ROUND(OFFSET(Input!$W$27,B187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL185),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),OFFSET(Input!$G$27,B187,0,1,1)-AE187,0)","v":0},{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B187,0,1,1),AP186),0)","v":0},0,0,0,1155000,1150720,1150720,1150720,155200,155200,155200,155200,{"$f":"IF(A187=\"\",\"\",AL187-ROUND(AL187*OFFSET(Input!$S$27,$B187,0,1,1),2*FEE_rounding))","v":1150720},{"$f":"IF(A187=\"\",\"\",ROUND(AP187*(1-OFFSET(Input!$T$27,MIN(B187,10),0,1,1)),2*FEE_rounding))","v":155200},6805920,0,0,0,5500000,6655000,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A187=1,PMF_1st=0),0,ROUND(IF(A187=1,AI187,AL186)*OFFSET(Input!$O$27,IF(A187=121,-1,0)+MIN(B187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A187=1,PMF_1st=0),0,IF(SUM($K$5:$L187)-$AU186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B186,B187),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[184,16,4,null,55,{"$f":"IF(A188=\"\",\"\",IF(A188=1,Age_Full_Month,IF(F187=11,0,F187+1)))","v":3},55,0,{"$f":"IF(A188=\"\",\"\",IF(AND(F188=11,G188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H188-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B188,99),0,1,1)*K188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*L188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*M188,FEE_rounding)","v":0},0,0,{"$f":"IF(C188>=1,ROUND(K188*OFFSET(Input!$U$27,B188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B188=1,0,IF($C188>=1,ROUND(OFFSET(Input!$X$27,B188,0,1,1)*AL187,AV_rounding),0))","v":0},{"$f":"IF(B188=1,0,IF(C188=1,ROUND(OFFSET(Input!$W$27,B188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL186),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),OFFSET(Input!$G$27,B188,0,1,1)-AE188,0)","v":0},{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B188,0,1,1),AP187),0)","v":0},0,0,0,1150720,1146440,1146440,1146440,155200,155200,155200,155200,{"$f":"IF(A188=\"\",\"\",AL188-ROUND(AL188*OFFSET(Input!$S$27,$B188,0,1,1),2*FEE_rounding))","v":1146440},{"$f":"IF(A188=\"\",\"\",ROUND(AP188*(1-OFFSET(Input!$T$27,MIN(B188,10),0,1,1)),2*FEE_rounding))","v":155200},6801640,0,0,0,5500000,6650720,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A188=1,PMF_1st=0),0,ROUND(IF(A188=1,AI188,AL187)*OFFSET(Input!$O$27,IF(A188=121,-1,0)+MIN(B188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A188=1,PMF_1st=0),0,IF(SUM($K$5:$L188)-$AU187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B187,B188),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[185,16,5,null,55,{"$f":"IF(A189=\"\",\"\",IF(A189=1,Age_Full_Month,IF(F188=11,0,F188+1)))","v":4},55,0,{"$f":"IF(A189=\"\",\"\",IF(AND(F189=11,G189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H189-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B189,99),0,1,1)*K189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*L189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*M189,FEE_rounding)","v":0},0,0,{"$f":"IF(C189>=1,ROUND(K189*OFFSET(Input!$U$27,B189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B189=1,0,IF($C189>=1,ROUND(OFFSET(Input!$X$27,B189,0,1,1)*AL188,AV_rounding),0))","v":0},{"$f":"IF(B189=1,0,IF(C189=1,ROUND(OFFSET(Input!$W$27,B189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL187),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),OFFSET(Input!$G$27,B189,0,1,1)-AE189,0)","v":0},{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B189,0,1,1),AP188),0)","v":0},0,0,0,1146440,1142160,1142160,1142160,155200,155200,155200,155200,{"$f":"IF(A189=\"\",\"\",AL189-ROUND(AL189*OFFSET(Input!$S$27,$B189,0,1,1),2*FEE_rounding))","v":1142160},{"$f":"IF(A189=\"\",\"\",ROUND(AP189*(1-OFFSET(Input!$T$27,MIN(B189,10),0,1,1)),2*FEE_rounding))","v":155200},6797360,0,0,0,5500000,6646440,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A189=1,PMF_1st=0),0,ROUND(IF(A189=1,AI189,AL188)*OFFSET(Input!$O$27,IF(A189=121,-1,0)+MIN(B189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A189=1,PMF_1st=0),0,IF(SUM($K$5:$L189)-$AU188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B188,B189),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[186,16,6,null,55,{"$f":"IF(A190=\"\",\"\",IF(A190=1,Age_Full_Month,IF(F189=11,0,F189+1)))","v":5},55,0,{"$f":"IF(A190=\"\",\"\",IF(AND(F190=11,G190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H190-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B190,99),0,1,1)*K190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*L190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*M190,FEE_rounding)","v":0},0,0,{"$f":"IF(C190>=1,ROUND(K190*OFFSET(Input!$U$27,B190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B190=1,0,IF($C190>=1,ROUND(OFFSET(Input!$X$27,B190,0,1,1)*AL189,AV_rounding),0))","v":0},{"$f":"IF(B190=1,0,IF(C190=1,ROUND(OFFSET(Input!$W$27,B190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL188),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),OFFSET(Input!$G$27,B190,0,1,1)-AE190,0)","v":0},{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B190,0,1,1),AP189),0)","v":0},0,0,0,1142160,1137880,1137880,1137880,155200,155200,155200,155200,{"$f":"IF(A190=\"\",\"\",AL190-ROUND(AL190*OFFSET(Input!$S$27,$B190,0,1,1),2*FEE_rounding))","v":1137880},{"$f":"IF(A190=\"\",\"\",ROUND(AP190*(1-OFFSET(Input!$T$27,MIN(B190,10),0,1,1)),2*FEE_rounding))","v":155200},6793080,0,0,0,5500000,6642160,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A190=1,PMF_1st=0),0,ROUND(IF(A190=1,AI190,AL189)*OFFSET(Input!$O$27,IF(A190=121,-1,0)+MIN(B190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A190=1,PMF_1st=0),0,IF(SUM($K$5:$L190)-$AU189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B189,B190),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[187,16,7,null,55,{"$f":"IF(A191=\"\",\"\",IF(A191=1,Age_Full_Month,IF(F190=11,0,F190+1)))","v":6},55,0,{"$f":"IF(A191=\"\",\"\",IF(AND(F191=11,G191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H191-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B191,99),0,1,1)*K191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*L191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*M191,FEE_rounding)","v":0},0,0,{"$f":"IF(C191>=1,ROUND(K191*OFFSET(Input!$U$27,B191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B191=1,0,IF($C191>=1,ROUND(OFFSET(Input!$X$27,B191,0,1,1)*AL190,AV_rounding),0))","v":0},{"$f":"IF(B191=1,0,IF(C191=1,ROUND(OFFSET(Input!$W$27,B191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL189),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),OFFSET(Input!$G$27,B191,0,1,1)-AE191,0)","v":0},{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B191,0,1,1),AP190),0)","v":0},0,0,0,1137880,1133600,1133600,1133600,155200,155200,155200,155200,{"$f":"IF(A191=\"\",\"\",AL191-ROUND(AL191*OFFSET(Input!$S$27,$B191,0,1,1),2*FEE_rounding))","v":1133600},{"$f":"IF(A191=\"\",\"\",ROUND(AP191*(1-OFFSET(Input!$T$27,MIN(B191,10),0,1,1)),2*FEE_rounding))","v":155200},6788800,0,0,0,5500000,6637880,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A191=1,PMF_1st=0),0,ROUND(IF(A191=1,AI191,AL190)*OFFSET(Input!$O$27,IF(A191=121,-1,0)+MIN(B191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A191=1,PMF_1st=0),0,IF(SUM($K$5:$L191)-$AU190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B190,B191),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[188,16,8,null,55,{"$f":"IF(A192=\"\",\"\",IF(A192=1,Age_Full_Month,IF(F191=11,0,F191+1)))","v":7},55,0,{"$f":"IF(A192=\"\",\"\",IF(AND(F192=11,G192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H192-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B192,99),0,1,1)*K192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*L192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*M192,FEE_rounding)","v":0},0,0,{"$f":"IF(C192>=1,ROUND(K192*OFFSET(Input!$U$27,B192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B192=1,0,IF($C192>=1,ROUND(OFFSET(Input!$X$27,B192,0,1,1)*AL191,AV_rounding),0))","v":0},{"$f":"IF(B192=1,0,IF(C192=1,ROUND(OFFSET(Input!$W$27,B192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL190),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),OFFSET(Input!$G$27,B192,0,1,1)-AE192,0)","v":0},{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B192,0,1,1),AP191),0)","v":0},0,0,0,1133600,1129320,1129320,1129320,155200,155200,155200,155200,{"$f":"IF(A192=\"\",\"\",AL192-ROUND(AL192*OFFSET(Input!$S$27,$B192,0,1,1),2*FEE_rounding))","v":1129320},{"$f":"IF(A192=\"\",\"\",ROUND(AP192*(1-OFFSET(Input!$T$27,MIN(B192,10),0,1,1)),2*FEE_rounding))","v":155200},6784520,0,0,0,5500000,6633600,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A192=1,PMF_1st=0),0,ROUND(IF(A192=1,AI192,AL191)*OFFSET(Input!$O$27,IF(A192=121,-1,0)+MIN(B192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A192=1,PMF_1st=0),0,IF(SUM($K$5:$L192)-$AU191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B191,B192),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[189,16,9,null,55,{"$f":"IF(A193=\"\",\"\",IF(A193=1,Age_Full_Month,IF(F192=11,0,F192+1)))","v":8},55,0,{"$f":"IF(A193=\"\",\"\",IF(AND(F193=11,G193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H193-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B193,99),0,1,1)*K193,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*L193,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*M193,FEE_rounding)","v":0},0,0,{"$f":"IF(C193>=1,ROUND(K193*OFFSET(Input!$U$27,B193,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B193=1,0,IF($C193>=1,ROUND(OFFSET(Input!$X$27,B193,0,1,1)*AL192,AV_rounding),0))","v":0},{"$f":"IF(B193=1,0,IF(C193=1,ROUND(OFFSET(Input!$W$27,B193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL191),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),OFFSET(Input!$G$27,B193,0,1,1)-AE193,0)","v":0},{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B193,0,1,1),AP192),0)","v":0},0,0,0,1129320,1125040,1125040,1125040,155200,155200,155200,155200,{"$f":"IF(A193=\"\",\"\",AL193-ROUND(AL193*OFFSET(Input!$S$27,$B193,0,1,1),2*FEE_rounding))","v":1125040},{"$f":"IF(A193=\"\",\"\",ROUND(AP193*(1-OFFSET(Input!$T$27,MIN(B193,10),0,1,1)),2*FEE_rounding))","v":155200},6780240,0,0,0,5500000,6629320,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A193=1,PMF_1st=0),0,ROUND(IF(A193=1,AI193,AL192)*OFFSET(Input!$O$27,IF(A193=121,-1,0)+MIN(B193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A193=1,PMF_1st=0),0,IF(SUM($K$5:$L193)-$AU192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B192,B193),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[190,16,10,null,55,{"$f":"IF(A194=\"\",\"\",IF(A194=1,Age_Full_Month,IF(F193=11,0,F193+1)))","v":9},55,0,{"$f":"IF(A194=\"\",\"\",IF(AND(F194=11,G194=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H194-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C194-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B194,99),0,1,1)*K194,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*L194,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*M194,FEE_rounding)","v":0},0,0,{"$f":"IF(C194>=1,ROUND(K194*OFFSET(Input!$U$27,B194,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B194=1,0,IF($C194>=1,ROUND(OFFSET(Input!$X$27,B194,0,1,1)*AL193,AV_rounding),0))","v":0},{"$f":"IF(B194=1,0,IF(C194=1,ROUND(OFFSET(Input!$W$27,B194,0,1,1)*AVERAGE($AI$5,$AL$5:$AL192),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),OFFSET(Input!$G$27,B194,0,1,1)-AE194,0)","v":0},{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),MIN(OFFSET(Input!$G$27,B194,0,1,1),AP193),0)","v":0},0,0,0,1125040,1120760,1120760,1120760,155200,155200,155200,155200,{"$f":"IF(A194=\"\",\"\",AL194-ROUND(AL194*OFFSET(Input!$S$27,$B194,0,1,1),2*FEE_rounding))","v":1120760},{"$f":"IF(A194=\"\",\"\",ROUND(AP194*(1-OFFSET(Input!$T$27,MIN(B194,10),0,1,1)),2*FEE_rounding))","v":155200},6775960,0,0,0,5500000,6625040,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A194=1,PMF_1st=0),0,ROUND(IF(A194=1,AI194,AL193)*OFFSET(Input!$O$27,IF(A194=121,-1,0)+MIN(B194,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A194=1,PMF_1st=0),0,IF(SUM($K$5:$L194)-$AU193>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B193,B194),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C194-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[191,16,11,null,55,{"$f":"IF(A195=\"\",\"\",IF(A195=1,Age_Full_Month,IF(F194=11,0,F194+1)))","v":10},55,0,{"$f":"IF(A195=\"\",\"\",IF(AND(F195=11,G195=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H195-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C195-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B195,99),0,1,1)*K195,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*L195,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*M195,FEE_rounding)","v":0},0,0,{"$f":"IF(C195>=1,ROUND(K195*OFFSET(Input!$U$27,B195,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B195=1,0,IF($C195>=1,ROUND(OFFSET(Input!$X$27,B195,0,1,1)*AL194,AV_rounding),0))","v":0},{"$f":"IF(B195=1,0,IF(C195=1,ROUND(OFFSET(Input!$W$27,B195,0,1,1)*AVERAGE($AI$5,$AL$5:$AL193),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),OFFSET(Input!$G$27,B195,0,1,1)-AE195,0)","v":0},{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),MIN(OFFSET(Input!$G$27,B195,0,1,1),AP194),0)","v":0},0,0,0,1120760,1116480,1116480,1116480,155200,155200,155200,155200,{"$f":"IF(A195=\"\",\"\",AL195-ROUND(AL195*OFFSET(Input!$S$27,$B195,0,1,1),2*FEE_rounding))","v":1116480},{"$f":"IF(A195=\"\",\"\",ROUND(AP195*(1-OFFSET(Input!$T$27,MIN(B195,10),0,1,1)),2*FEE_rounding))","v":155200},6771680,0,0,0,5500000,6620760,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A195=1,PMF_1st=0),0,ROUND(IF(A195=1,AI195,AL194)*OFFSET(Input!$O$27,IF(A195=121,-1,0)+MIN(B195,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A195=1,PMF_1st=0),0,IF(SUM($K$5:$L195)-$AU194>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B194,B195),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C195-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[192,16,12,null,55,{"$f":"IF(A196=\"\",\"\",IF(A196=1,Age_Full_Month,IF(F195=11,0,F195+1)))","v":11},55,0,{"$f":"IF(A196=\"\",\"\",IF(AND(F196=11,G196=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H196-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C196-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B196,99),0,1,1)*K196,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*L196,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*M196,FEE_rounding)","v":0},0,0,{"$f":"IF(C196>=1,ROUND(K196*OFFSET(Input!$U$27,B196,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B196=1,0,IF($C196>=1,ROUND(OFFSET(Input!$X$27,B196,0,1,1)*AL195,AV_rounding),0))","v":0},{"$f":"IF(B196=1,0,IF(C196=1,ROUND(OFFSET(Input!$W$27,B196,0,1,1)*AVERAGE($AI$5,$AL$5:$AL194),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),OFFSET(Input!$G$27,B196,0,1,1)-AE196,0)","v":0},{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),MIN(OFFSET(Input!$G$27,B196,0,1,1),AP195),0)","v":0},0,0,0,1116480,1112200,1112200,1112200,155200,155200,155200,155200,{"$f":"IF(A196=\"\",\"\",AL196-ROUND(AL196*OFFSET(Input!$S$27,$B196,0,1,1),2*FEE_rounding))","v":1112200},{"$f":"IF(A196=\"\",\"\",ROUND(AP196*(1-OFFSET(Input!$T$27,MIN(B196,10),0,1,1)),2*FEE_rounding))","v":155200},6767400,0,0,0,5500000,6616480,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A196=1,PMF_1st=0),0,ROUND(IF(A196=1,AI196,AL195)*OFFSET(Input!$O$27,IF(A196=121,-1,0)+MIN(B196,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A196=1,PMF_1st=0),0,IF(SUM($K$5:$L196)-$AU195>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B195,B196),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C196-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[193,17,1,null,{"$f":"IF($A197=\"\",\"\",Age_Insured+B197-1)","v":56},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Month,IF(F196=11,0,F196+1)))","v":0},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Year,IF(F196=11,G196+1,G196)))","v":56},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),DAY(EOMONTH((SignYY+INT(A197/12)+1911)&\"/\"&(IF(MOD(SignMM+A197-1,12)=0,12,MOD(SignMM+A197-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H197-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B197-1>=BPP,\"\",IF(AS196>0,1,0))","v":1},{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,IF(($BJ197+$AL196+$AP196+$AW197)/($BJ197+$AL196+$AP196)>$BK197,VLOOKUP($B197,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K197=0,0,IF(MOD(C197-1,12/Prem_Freq)=0,VLOOKUP(B197,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C197=1,VLOOKUP(B197,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C197-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B197,99),0,1,1)*K197,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*L197,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*M197,FEE_rounding)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,K197-N197))","v":100000},{"$f":"IF(A198=\"\",\"\",IF(K197=\"*****\",\"*****\",L197-O197+M197-P197))","v":9700},{"$f":"IF(C197>=1,ROUND(K197*OFFSET(Input!$U$27,B197,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B197=1,0,IF($C197>=1,ROUND(OFFSET(Input!$X$27,B197,0,1,1)*AL196,AV_rounding),0))","v":0},{"$f":"IF(B197=1,0,IF(C197=1,ROUND(OFFSET(Input!$W$27,B197,0,1,1)*AVERAGE($AI$5,$AL$5:$AL195),AV_rounding),0))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,BA197,AI197))","v":4565},{"$f":"IF(E197=\"\",\"\",IF(SUM(AI197,-V197)>BB197,BB197,SUM(AI197,-V197)))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,0,BA197-AI197))","v":0},109700,100,{"$f":"IF(E197=\" \",\" \",IF(Z197<BI196+BC197+BE197+BD197*0+BF197,BI196+BC197+BE197+BD197*0+BF197-BI196-Z197,0))","v":0},0,0,{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),OFFSET(Input!$G$27,B197,0,1,1)-AE197,0)","v":0},{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),MIN(OFFSET(Input!$G$27,B197,0,1,1),AP196),0)","v":0},{"$f":"IF(A198=\"\",\"\",AF196+AD197+AE197)","v":0},0,0,{"$f":"IF(A197=\"\",\"\",AL196+Q197+R197*0+IF(A197=1,0,SUM(S197:U197)))","v":1212200},{"$f":"IF(A197=\"\",\"\",AI197-V197-W197-Z197-AD197)","v":1207535},{"$f":"ROUND((AJ197-AB197)*(1+IRR_0)^(1/12)+IF(A197=1,S197,0),AV_rounding)","v":1207535},{"$f":"ROUND(AK197-AG197,AV_rounding)","v":1207535},164900,164900,{"$f":"ROUND((AN197-AC197)*(1+IRR_0)^(1/12),AV_rounding)","v":164900},{"$f":"ROUND(AO197-AH197,AV_rounding)","v":164900},{"$f":"IF(A197=\"\",\"\",AL197-ROUND(AL197*OFFSET(Input!$S$27,$B197,0,1,1),2*FEE_rounding))","v":1207535},{"$f":"IF(A197=\"\",\"\",ROUND(AP197*(1-OFFSET(Input!$T$27,MIN(B197,10),0,1,1)),2*FEE_rounding))","v":164900},6872435,0,{"$f":"IF(A198=\"\",\"\",AU196+AD197+AE197)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,Q197+R197))","v":109700},5500000,6712200,{"$f":"IF(A197=1,K197,MAX(AY196+K197-AD196-AE196,0))","v":1700000},5500000,{"$f":"ROUND(ROUND(AZ197/100000*VLOOKUP(Age_Insured+B197-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I197>0,I197/H197,1),2*FEE_rounding)*IF(G198>14,1,0)*IF(AND(I197=0,H197>0),0,1)","v":4565},0,null,null,{"$f":"IF(AND(A197=1,PMF_1st=0),0,ROUND(IF(A197=1,AI197,AL196)*OFFSET(Input!$O$27,IF(A197=121,-1,0)+MIN(B197,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A197=1,PMF_1st=0),0,IF(SUM($K$5:$L197)-$AU196>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B196,B197),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[{"$f":"A197+1","v":194},{"$f":"IF($A198=\"\",\"\",INT((A198-1)/12)+1)","v":17},{"$f":"IF($A198=\"\",\"\",MOD((A198-1),12)+1)","v":2},null,56,{"$f":"IF(A198=\"\",\"\",IF(A198=1,Age_Full_Month,IF(F197=11,0,F197+1)))","v":1},56,0,{"$f":"IF(A198=\"\",\"\",IF(AND(F198=11,G198=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H198-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C198-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B198,99),0,1,1)*K198,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*L198,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*M198,FEE_rounding)","v":0},0,0,{"$f":"IF(C198>=1,ROUND(K198*OFFSET(Input!$U$27,B198,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B198=1,0,IF($C198>=1,ROUND(OFFSET(Input!$X$27,B198,0,1,1)*AL197,AV_rounding),0))","v":0},{"$f":"IF(B198=1,0,IF(C198=1,ROUND(OFFSET(Input!$W$27,B198,0,1,1)*AVERAGE($AI$5,$AL$5:$AL196),AV_rounding),0))","v":0},4565,0,0,{"$f":"Q198+R198","v":0},{"$f":"IF(E198=\" \",\" \",IF(AI198+AM198-V198>BI197+BC198+BD198+BF198+BE198,BI197+BC198+BD198+BF198+BE198,MAX(AI198+AM198-V198,0)))","v":100},0,{"$f":"BG198","v":0},0,{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),OFFSET(Input!$G$27,B198,0,1,1)-AE198,0)","v":0},{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),MIN(OFFSET(Input!$G$27,B198,0,1,1),AP197),0)","v":0},0,0,0,1207535,1202870,1202870,1202870,{"$f":"R198+AO197","v":164900},{"$f":"AM198-X198-AA198-AE198","v":164900},164900,164900,{"$f":"IF(A198=\"\",\"\",AL198-ROUND(AL198*OFFSET(Input!$S$27,$B198,0,1,1),2*FEE_rounding))","v":1202870},{"$f":"IF(A198=\"\",\"\",ROUND(AP198*(1-OFFSET(Input!$T$27,MIN(B198,10),0,1,1)),2*FEE_rounding))","v":164900},{"$f":"AW198+AL198+AP198","v":6867770},0,0,0,{"$f":"AW197","v":5500000},{"$f":"AW198+AI198","v":6707535},1700000,{"$f":"IF(A198=\"\",\"\",AW198)","v":5500000},4565,0,null,null,{"$f":"IF(AND(A198=1,PMF_1st=0),0,ROUND(IF(A198=1,AI198,AL197)*OFFSET(Input!$O$27,IF(A198=121,-1,0)+MIN(B198,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A198=1,PMF_1st=0),0,IF(SUM($K$5:$L198)-$AU197>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B197,B198),21),0,1,1)))","v":100},null,null,{"$f":"BI197+BC198+BD198+BE198+BF198-Z198-AA198","v":0},{"$f":"IF(MOD($C198-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E198<=30,1.9,IF($E198<=40,1.6,IF($E198<=50,1.4,IF($E198<=60,1.2,IF($E198<=70,1.1,IF($E198<=90,1.02,1))))))","v":1.2}]
[195,17,3,null,56,{"$f":"IF(A199=\"\",\"\",IF(A199=1,Age_Full_Month,IF(F198=11,0,F198+1)))","v":2},56,0,{"$f":"IF(A199=\"\",\"\",IF(AND(F199=11,G199=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H199-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C199-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B199,99),0,1,1)*K199,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*L199,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*M199,FEE_rounding)","v":0},0,0,{"$f":"IF(C199>=1,ROUND(K199*OFFSET(Input!$U$27,B199,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B199=1,0,IF($C199>=1,ROUND(OFFSET(Input!$X$27,B199,0,1,1)*AL198,AV_rounding),0))","v":0},{"$f":"IF(B199=1,0,IF(C199=1,ROUND(OFFSET(Input!$W$27,B199,0,1,1)*AVERAGE($AI$5,$AL$5:$AL197),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),OFFSET(Input!$G$27,B199,0,1,1)-AE199,0)","v":0},{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),MIN(OFFSET(Input!$G$27,B199,0,1,1),AP198),0)","v":0},0,0,0,1202870,1198205,1198205,1198205,164900,164900,164900,164900,{"$f":"IF(A199=\"\",\"\",AL199-ROUND(AL199*OFFSET(Input!$S$27,$B199,0,1,1),2*FEE_rounding))","v":1198205},{"$f":"IF(A199=\"\",\"\",ROUND(AP199*(1-OFFSET(Input!$T$27,MIN(B199,10),0,1,1)),2*FEE_rounding))","v":164900},6863105,0,0,0,5500000,6702870,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A199=1,PMF_1st=0),0,ROUND(IF(A199=1,AI199,AL198)*OFFSET(Input!$O$27,IF(A199=121,-1,0)+MIN(B199,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A199=1,PMF_1st=0),0,IF(SUM($K$5:$L199)-$AU198>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B198,B199),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C199-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[196,17,4,null,56,{"$f":"IF(A200=\"\",\"\",IF(A200=1,Age_Full_Month,IF(F199=11,0,F199+1)))","v":3},56,0,{"$f":"IF(A200=\"\",\"\",IF(AND(F200=11,G200=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H200-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C200-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B200,99),0,1,1)*K200,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*L200,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*M200,FEE_rounding)","v":0},0,0,{"$f":"IF(C200>=1,ROUND(K200*OFFSET(Input!$U$27,B200,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B200=1,0,IF($C200>=1,ROUND(OFFSET(Input!$X$27,B200,0,1,1)*AL199,AV_rounding),0))","v":0},{"$f":"IF(B200=1,0,IF(C200=1,ROUND(OFFSET(Input!$W$27,B200,0,1,1)*AVERAGE($AI$5,$AL$5:$AL198),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),OFFSET(Input!$G$27,B200,0,1,1)-AE200,0)","v":0},{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),MIN(OFFSET(Input!$G$27,B200,0,1,1),AP199),0)","v":0},0,0,0,1198205,1193540,1193540,1193540,164900,164900,164900,164900,{"$f":"IF(A200=\"\",\"\",AL200-ROUND(AL200*OFFSET(Input!$S$27,$B200,0,1,1),2*FEE_rounding))","v":1193540},{"$f":"IF(A200=\"\",\"\",ROUND(AP200*(1-OFFSET(Input!$T$27,MIN(B200,10),0,1,1)),2*FEE_rounding))","v":164900},6858440,0,0,0,5500000,6698205,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A200=1,PMF_1st=0),0,ROUND(IF(A200=1,AI200,AL199)*OFFSET(Input!$O$27,IF(A200=121,-1,0)+MIN(B200,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A200=1,PMF_1st=0),0,IF(SUM($K$5:$L200)-$AU199>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B199,B200),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C200-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[197,17,5,null,56,{"$f":"IF(A201=\"\",\"\",IF(A201=1,Age_Full_Month,IF(F200=11,0,F200+1)))","v":4},56,0,{"$f":"IF(A201=\"\",\"\",IF(AND(F201=11,G201=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H201-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C201-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B201,99),0,1,1)*K201,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*L201,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*M201,FEE_rounding)","v":0},0,0,{"$f":"IF(C201>=1,ROUND(K201*OFFSET(Input!$U$27,B201,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B201=1,0,IF($C201>=1,ROUND(OFFSET(Input!$X$27,B201,0,1,1)*AL200,AV_rounding),0))","v":0},{"$f":"IF(B201=1,0,IF(C201=1,ROUND(OFFSET(Input!$W$27,B201,0,1,1)*AVERAGE($AI$5,$AL$5:$AL199),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),OFFSET(Input!$G$27,B201,0,1,1)-AE201,0)","v":0},{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),MIN(OFFSET(Input!$G$27,B201,0,1,1),AP200),0)","v":0},0,0,0,1193540,1188875,1188875,1188875,164900,164900,164900,164900,{"$f":"IF(A201=\"\",\"\",AL201-ROUND(AL201*OFFSET(Input!$S$27,$B201,0,1,1),2*FEE_rounding))","v":1188875},{"$f":"IF(A201=\"\",\"\",ROUND(AP201*(1-OFFSET(Input!$T$27,MIN(B201,10),0,1,1)),2*FEE_rounding))","v":164900},6853775,0,0,0,5500000,6693540,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A201=1,PMF_1st=0),0,ROUND(IF(A201=1,AI201,AL200)*OFFSET(Input!$O$27,IF(A201=121,-1,0)+MIN(B201,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A201=1,PMF_1st=0),0,IF(SUM($K$5:$L201)-$AU200>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B200,B201),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C201-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[198,17,6,null,56,{"$f":"IF(A202=\"\",\"\",IF(A202=1,Age_Full_Month,IF(F201=11,0,F201+1)))","v":5},56,0,{"$f":"IF(A202=\"\",\"\",IF(AND(F202=11,G202=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H202-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C202-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B202,99),0,1,1)*K202,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*L202,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*M202,FEE_rounding)","v":0},0,0,{"$f":"IF(C202>=1,ROUND(K202*OFFSET(Input!$U$27,B202,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B202=1,0,IF($C202>=1,ROUND(OFFSET(Input!$X$27,B202,0,1,1)*AL201,AV_rounding),0))","v":0},{"$f":"IF(B202=1,0,IF(C202=1,ROUND(OFFSET(Input!$W$27,B202,0,1,1)*AVERAGE($AI$5,$AL$5:$AL200),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),OFFSET(Input!$G$27,B202,0,1,1)-AE202,0)","v":0},{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),MIN(OFFSET(Input!$G$27,B202,0,1,1),AP201),0)","v":0},0,0,0,1188875,1184210,1184210,1184210,164900,164900,164900,164900,{"$f":"IF(A202=\"\",\"\",AL202-ROUND(AL202*OFFSET(Input!$S$27,$B202,0,1,1),2*FEE_rounding))","v":1184210},{"$f":"IF(A202=\"\",\"\",ROUND(AP202*(1-OFFSET(Input!$T$27,MIN(B202,10),0,1,1)),2*FEE_rounding))","v":164900},6849110,0,0,0,5500000,6688875,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A202=1,PMF_1st=0),0,ROUND(IF(A202=1,AI202,AL201)*OFFSET(Input!$O$27,IF(A202=121,-1,0)+MIN(B202,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A202=1,PMF_1st=0),0,IF(SUM($K$5:$L202)-$AU201>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B201,B202),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C202-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[199,17,7,null,56,{"$f":"IF(A203=\"\",\"\",IF(A203=1,Age_Full_Month,IF(F202=11,0,F202+1)))","v":6},56,0,{"$f":"IF(A203=\"\",\"\",IF(AND(F203=11,G203=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H203-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C203-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B203,99),0,1,1)*K203,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*L203,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*M203,FEE_rounding)","v":0},0,0,{"$f":"IF(C203>=1,ROUND(K203*OFFSET(Input!$U$27,B203,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B203=1,0,IF($C203>=1,ROUND(OFFSET(Input!$X$27,B203,0,1,1)*AL202,AV_rounding),0))","v":0},{"$f":"IF(B203=1,0,IF(C203=1,ROUND(OFFSET(Input!$W$27,B203,0,1,1)*AVERAGE($AI$5,$AL$5:$AL201),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),OFFSET(Input!$G$27,B203,0,1,1)-AE203,0)","v":0},{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),MIN(OFFSET(Input!$G$27,B203,0,1,1),AP202),0)","v":0},0,0,0,1184210,1179545,1179545,1179545,164900,164900,164900,164900,{"$f":"IF(A203=\"\",\"\",AL203-ROUND(AL203*OFFSET(Input!$S$27,$B203,0,1,1),2*FEE_rounding))","v":1179545},{"$f":"IF(A203=\"\",\"\",ROUND(AP203*(1-OFFSET(Input!$T$27,MIN(B203,10),0,1,1)),2*FEE_rounding))","v":164900},6844445,0,0,0,5500000,6684210,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A203=1,PMF_1st=0),0,ROUND(IF(A203=1,AI203,AL202)*OFFSET(Input!$O$27,IF(A203=121,-1,0)+MIN(B203,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A203=1,PMF_1st=0),0,IF(SUM($K$5:$L203)-$AU202>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B202,B203),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C203-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[200,17,8,null,56,{"$f":"IF(A204=\"\",\"\",IF(A204=1,Age_Full_Month,IF(F203=11,0,F203+1)))","v":7},56,0,{"$f":"IF(A204=\"\",\"\",IF(AND(F204=11,G204=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H204-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C204-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B204,99),0,1,1)*K204,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*L204,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*M204,FEE_rounding)","v":0},0,0,{"$f":"IF(C204>=1,ROUND(K204*OFFSET(Input!$U$27,B204,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B204=1,0,IF($C204>=1,ROUND(OFFSET(Input!$X$27,B204,0,1,1)*AL203,AV_rounding),0))","v":0},{"$f":"IF(B204=1,0,IF(C204=1,ROUND(OFFSET(Input!$W$27,B204,0,1,1)*AVERAGE($AI$5,$AL$5:$AL202),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),OFFSET(Input!$G$27,B204,0,1,1)-AE204,0)","v":0},{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),MIN(OFFSET(Input!$G$27,B204,0,1,1),AP203),0)","v":0},0,0,0,1179545,1174880,1174880,1174880,164900,164900,164900,164900,{"$f":"IF(A204=\"\",\"\",AL204-ROUND(AL204*OFFSET(Input!$S$27,$B204,0,1,1),2*FEE_rounding))","v":1174880},{"$f":"IF(A204=\"\",\"\",ROUND(AP204*(1-OFFSET(Input!$T$27,MIN(B204,10),0,1,1)),2*FEE_rounding))","v":164900},6839780,0,0,0,5500000,6679545,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A204=1,PMF_1st=0),0,ROUND(IF(A204=1,AI204,AL203)*OFFSET(Input!$O$27,IF(A204=121,-1,0)+MIN(B204,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A204=1,PMF_1st=0),0,IF(SUM($K$5:$L204)-$AU203>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B203,B204),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C204-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[201,17,9,null,56,{"$f":"IF(A205=\"\",\"\",IF(A205=1,Age_Full_Month,IF(F204=11,0,F204+1)))","v":8},56,0,{"$f":"IF(A205=\"\",\"\",IF(AND(F205=11,G205=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H205-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C205-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B205,99),0,1,1)*K205,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*L205,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*M205,FEE_rounding)","v":0},0,0,{"$f":"IF(C205>=1,ROUND(K205*OFFSET(Input!$U$27,B205,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B205=1,0,IF($C205>=1,ROUND(OFFSET(Input!$X$27,B205,0,1,1)*AL204,AV_rounding),0))","v":0},{"$f":"IF(B205=1,0,IF(C205=1,ROUND(OFFSET(Input!$W$27,B205,0,1,1)*AVERAGE($AI$5,$AL$5:$AL203),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),OFFSET(Input!$G$27,B205,0,1,1)-AE205,0)","v":0},{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),MIN(OFFSET(Input!$G$27,B205,0,1,1),AP204),0)","v":0},0,0,0,1174880,1170215,1170215,1170215,164900,164900,164900,164900,{"$f":"IF(A205=\"\",\"\",AL205-ROUND(AL205*OFFSET(Input!$S$27,$B205,0,1,1),2*FEE_rounding))","v":1170215},{"$f":"IF(A205=\"\",\"\",ROUND(AP205*(1-OFFSET(Input!$T$27,MIN(B205,10),0,1,1)),2*FEE_rounding))","v":164900},6835115,0,0,0,5500000,6674880,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A205=1,PMF_1st=0),0,ROUND(IF(A205=1,AI205,AL204)*OFFSET(Input!$O$27,IF(A205=121,-1,0)+MIN(B205,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A205=1,PMF_1st=0),0,IF(SUM($K$5:$L205)-$AU204>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B204,B205),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C205-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[202,17,10,null,56,{"$f":"IF(A206=\"\",\"\",IF(A206=1,Age_Full_Month,IF(F205=11,0,F205+1)))","v":9},56,0,{"$f":"IF(A206=\"\",\"\",IF(AND(F206=11,G206=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H206-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C206-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B206,99),0,1,1)*K206,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*L206,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*M206,FEE_rounding)","v":0},0,0,{"$f":"IF(C206>=1,ROUND(K206*OFFSET(Input!$U$27,B206,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B206=1,0,IF($C206>=1,ROUND(OFFSET(Input!$X$27,B206,0,1,1)*AL205,AV_rounding),0))","v":0},{"$f":"IF(B206=1,0,IF(C206=1,ROUND(OFFSET(Input!$W$27,B206,0,1,1)*AVERAGE($AI$5,$AL$5:$AL204),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),OFFSET(Input!$G$27,B206,0,1,1)-AE206,0)","v":0},{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),MIN(OFFSET(Input!$G$27,B206,0,1,1),AP205),0)","v":0},0,0,0,1170215,1165550,1165550,1165550,164900,164900,164900,164900,{"$f":"IF(A206=\"\",\"\",AL206-ROUND(AL206*OFFSET(Input!$S$27,$B206,0,1,1),2*FEE_rounding))","v":1165550},{"$f":"IF(A206=\"\",\"\",ROUND(AP206*(1-OFFSET(Input!$T$27,MIN(B206,10),0,1,1)),2*FEE_rounding))","v":164900},6830450,0,0,0,5500000,6670215,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A206=1,PMF_1st=0),0,ROUND(IF(A206=1,AI206,AL205)*OFFSET(Input!$O$27,IF(A206=121,-1,0)+MIN(B206,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A206=1,PMF_1st=0),0,IF(SUM($K$5:$L206)-$AU205>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B205,B206),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C206-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[203,17,11,null,56,{"$f":"IF(A207=\"\",\"\",IF(A207=1,Age_Full_Month,IF(F206=11,0,F206+1)))","v":10},56,0,{"$f":"IF(A207=\"\",\"\",IF(AND(F207=11,G207=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H207-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C207-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B207,99),0,1,1)*K207,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*L207,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*M207,FEE_rounding)","v":0},0,0,{"$f":"IF(C207>=1,ROUND(K207*OFFSET(Input!$U$27,B207,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B207=1,0,IF($C207>=1,ROUND(OFFSET(Input!$X$27,B207,0,1,1)*AL206,AV_rounding),0))","v":0},{"$f":"IF(B207=1,0,IF(C207=1,ROUND(OFFSET(Input!$W$27,B207,0,1,1)*AVERAGE($AI$5,$AL$5:$AL205),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),OFFSET(Input!$G$27,B207,0,1,1)-AE207,0)","v":0},{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),MIN(OFFSET(Input!$G$27,B207,0,1,1),AP206),0)","v":0},0,0,0,1165550,1160885,1160885,1160885,164900,164900,164900,164900,{"$f":"IF(A207=\"\",\"\",AL207-ROUND(AL207*OFFSET(Input!$S$27,$B207,0,1,1),2*FEE_rounding))","v":1160885},{"$f":"IF(A207=\"\",\"\",ROUND(AP207*(1-OFFSET(Input!$T$27,MIN(B207,10),0,1,1)),2*FEE_rounding))","v":164900},6825785,0,0,0,5500000,6665550,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A207=1,PMF_1st=0),0,ROUND(IF(A207=1,AI207,AL206)*OFFSET(Input!$O$27,IF(A207=121,-1,0)+MIN(B207,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A207=1,PMF_1st=0),0,IF(SUM($K$5:$L207)-$AU206>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B206,B207),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C207-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[204,17,12,null,56,{"$f":"IF(A208=\"\",\"\",IF(A208=1,Age_Full_Month,IF(F207=11,0,F207+1)))","v":11},56,0,{"$f":"IF(A208=\"\",\"\",IF(AND(F208=11,G208=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H208-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C208-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B208,99),0,1,1)*K208,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*L208,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*M208,FEE_rounding)","v":0},0,0,{"$f":"IF(C208>=1,ROUND(K208*OFFSET(Input!$U$27,B208,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B208=1,0,IF($C208>=1,ROUND(OFFSET(Input!$X$27,B208,0,1,1)*AL207,AV_rounding),0))","v":0},{"$f":"IF(B208=1,0,IF(C208=1,ROUND(OFFSET(Input!$W$27,B208,0,1,1)*AVERAGE($AI$5,$AL$5:$AL206),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),OFFSET(Input!$G$27,B208,0,1,1)-AE208,0)","v":0},{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),MIN(OFFSET(Input!$G$27,B208,0,1,1),AP207),0)","v":0},0,0,0,1160885,1156220,1156220,1156220,164900,164900,164900,164900,{"$f":"IF(A208=\"\",\"\",AL208-ROUND(AL208*OFFSET(Input!$S$27,$B208,0,1,1),2*FEE_rounding))","v":1156220},{"$f":"IF(A208=\"\",\"\",ROUND(AP208*(1-OFFSET(Input!$T$27,MIN(B208,10),0,1,1)),2*FEE_rounding))","v":164900},6821120,0,0,0,5500000,6660885,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A208=1,PMF_1st=0),0,ROUND(IF(A208=1,AI208,AL207)*OFFSET(Input!$O$27,IF(A208=121,-1,0)+MIN(B208,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A208=1,PMF_1st=0),0,IF(SUM($K$5:$L208)-$AU207>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B207,B208),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C208-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[205,18,1,null,57,{"$f":"IF(A209=\"\",\"\",IF(A209=1,Age_Full_Month,IF(F208=11,0,F208+1)))","v":0},57,0,{"$f":"IF(A209=\"\",\"\",IF(AND(F209=11,G209=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H209-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C209-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B209,99),0,1,1)*K209,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*L209,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*M209,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C209>=1,ROUND(K209*OFFSET(Input!$U$27,B209,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B209=1,0,IF($C209>=1,ROUND(OFFSET(Input!$X$27,B209,0,1,1)*AL208,AV_rounding),0))","v":0},{"$f":"IF(B209=1,0,IF(C209=1,ROUND(OFFSET(Input!$W$27,B209,0,1,1)*AVERAGE($AI$5,$AL$5:$AL207),AV_rounding),0))","v":0},4950,0,0,109700,100,0,0,0,{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),OFFSET(Input!$G$27,B209,0,1,1)-AE209,0)","v":0},{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),MIN(OFFSET(Input!$G$27,B209,0,1,1),AP208),0)","v":0},0,0,0,1256220,1251170,1251170,1251170,174600,174600,174600,174600,{"$f":"IF(A209=\"\",\"\",AL209-ROUND(AL209*OFFSET(Input!$S$27,$B209,0,1,1),2*FEE_rounding))","v":1251170},{"$f":"IF(A209=\"\",\"\",ROUND(AP209*(1-OFFSET(Input!$T$27,MIN(B209,10),0,1,1)),2*FEE_rounding))","v":174600},6925770,0,0,109700,5500000,6756220,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A209=1,PMF_1st=0),0,ROUND(IF(A209=1,AI209,AL208)*OFFSET(Input!$O$27,IF(A209=121,-1,0)+MIN(B209,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A209=1,PMF_1st=0),0,IF(SUM($K$5:$L209)-$AU208>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B208,B209),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C209-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[206,18,2,null,57,{"$f":"IF(A210=\"\",\"\",IF(A210=1,Age_Full_Month,IF(F209=11,0,F209+1)))","v":1},57,0,{"$f":"IF(A210=\"\",\"\",IF(AND(F210=11,G210=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H210-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C210-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B210,99),0,1,1)*K210,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*L210,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*M210,FEE_rounding)","v":0},0,0,{"$f":"IF(C210>=1,ROUND(K210*OFFSET(Input!$U$27,B210,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B210=1,0,IF($C210>=1,ROUND(OFFSET(Input!$X$27,B210,0,1,1)*AL209,AV_rounding),0))","v":0},{"$f":"IF(B210=1,0,IF(C210=1,ROUND(OFFSET(Input!$W$27,B210,0,1,1)*AVERAGE($AI$5,$AL$5:$AL208),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),OFFSET(Input!$G$27,B210,0,1,1)-AE210,0)","v":0},{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),MIN(OFFSET(Input!$G$27,B210,0,1,1),AP209),0)","v":0},0,0,0,1251170,1246120,1246120,1246120,174600,174600,174600,174600,{"$f":"IF(A210=\"\",\"\",AL210-ROUND(AL210*OFFSET(Input!$S$27,$B210,0,1,1),2*FEE_rounding))","v":1246120},{"$f":"IF(A210=\"\",\"\",ROUND(AP210*(1-OFFSET(Input!$T$27,MIN(B210,10),0,1,1)),2*FEE_rounding))","v":174600},6920720,0,0,0,5500000,6751170,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A210=1,PMF_1st=0),0,ROUND(IF(A210=1,AI210,AL209)*OFFSET(Input!$O$27,IF(A210=121,-1,0)+MIN(B210,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A210=1,PMF_1st=0),0,IF(SUM($K$5:$L210)-$AU209>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B209,B210),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C210-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[207,18,3,null,57,{"$f":"IF(A211=\"\",\"\",IF(A211=1,Age_Full_Month,IF(F210=11,0,F210+1)))","v":2},57,0,{"$f":"IF(A211=\"\",\"\",IF(AND(F211=11,G211=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H211-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C211-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B211,99),0,1,1)*K211,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*L211,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*M211,FEE_rounding)","v":0},0,0,{"$f":"IF(C211>=1,ROUND(K211*OFFSET(Input!$U$27,B211,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B211=1,0,IF($C211>=1,ROUND(OFFSET(Input!$X$27,B211,0,1,1)*AL210,AV_rounding),0))","v":0},{"$f":"IF(B211=1,0,IF(C211=1,ROUND(OFFSET(Input!$W$27,B211,0,1,1)*AVERAGE($AI$5,$AL$5:$AL209),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),OFFSET(Input!$G$27,B211,0,1,1)-AE211,0)","v":0},{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),MIN(OFFSET(Input!$G$27,B211,0,1,1),AP210),0)","v":0},0,0,0,1246120,1241070,1241070,1241070,174600,174600,174600,174600,{"$f":"IF(A211=\"\",\"\",AL211-ROUND(AL211*OFFSET(Input!$S$27,$B211,0,1,1),2*FEE_rounding))","v":1241070},{"$f":"IF(A211=\"\",\"\",ROUND(AP211*(1-OFFSET(Input!$T$27,MIN(B211,10),0,1,1)),2*FEE_rounding))","v":174600},6915670,0,0,0,5500000,6746120,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A211=1,PMF_1st=0),0,ROUND(IF(A211=1,AI211,AL210)*OFFSET(Input!$O$27,IF(A211=121,-1,0)+MIN(B211,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A211=1,PMF_1st=0),0,IF(SUM($K$5:$L211)-$AU210>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B210,B211),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C211-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[208,18,4,null,57,{"$f":"IF(A212=\"\",\"\",IF(A212=1,Age_Full_Month,IF(F211=11,0,F211+1)))","v":3},57,0,{"$f":"IF(A212=\"\",\"\",IF(AND(F212=11,G212=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H212-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C212-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B212,99),0,1,1)*K212,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*L212,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*M212,FEE_rounding)","v":0},0,0,{"$f":"IF(C212>=1,ROUND(K212*OFFSET(Input!$U$27,B212,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B212=1,0,IF($C212>=1,ROUND(OFFSET(Input!$X$27,B212,0,1,1)*AL211,AV_rounding),0))","v":0},{"$f":"IF(B212=1,0,IF(C212=1,ROUND(OFFSET(Input!$W$27,B212,0,1,1)*AVERAGE($AI$5,$AL$5:$AL210),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),OFFSET(Input!$G$27,B212,0,1,1)-AE212,0)","v":0},{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),MIN(OFFSET(Input!$G$27,B212,0,1,1),AP211),0)","v":0},0,0,0,1241070,1236020,1236020,1236020,174600,174600,174600,174600,{"$f":"IF(A212=\"\",\"\",AL212-ROUND(AL212*OFFSET(Input!$S$27,$B212,0,1,1),2*FEE_rounding))","v":1236020},{"$f":"IF(A212=\"\",\"\",ROUND(AP212*(1-OFFSET(Input!$T$27,MIN(B212,10),0,1,1)),2*FEE_rounding))","v":174600},6910620,0,0,0,5500000,6741070,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A212=1,PMF_1st=0),0,ROUND(IF(A212=1,AI212,AL211)*OFFSET(Input!$O$27,IF(A212=121,-1,0)+MIN(B212,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A212=1,PMF_1st=0),0,IF(SUM($K$5:$L212)-$AU211>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B211,B212),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C212-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[209,18,5,null,57,{"$f":"IF(A213=\"\",\"\",IF(A213=1,Age_Full_Month,IF(F212=11,0,F212+1)))","v":4},57,0,{"$f":"IF(A213=\"\",\"\",IF(AND(F213=11,G213=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H213-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C213-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B213,99),0,1,1)*K213,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*L213,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*M213,FEE_rounding)","v":0},0,0,{"$f":"IF(C213>=1,ROUND(K213*OFFSET(Input!$U$27,B213,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B213=1,0,IF($C213>=1,ROUND(OFFSET(Input!$X$27,B213,0,1,1)*AL212,AV_rounding),0))","v":0},{"$f":"IF(B213=1,0,IF(C213=1,ROUND(OFFSET(Input!$W$27,B213,0,1,1)*AVERAGE($AI$5,$AL$5:$AL211),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),OFFSET(Input!$G$27,B213,0,1,1)-AE213,0)","v":0},{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),MIN(OFFSET(Input!$G$27,B213,0,1,1),AP212),0)","v":0},0,0,0,1236020,1230970,1230970,1230970,174600,174600,174600,174600,{"$f":"IF(A213=\"\",\"\",AL213-ROUND(AL213*OFFSET(Input!$S$27,$B213,0,1,1),2*FEE_rounding))","v":1230970},{"$f":"IF(A213=\"\",\"\",ROUND(AP213*(1-OFFSET(Input!$T$27,MIN(B213,10),0,1,1)),2*FEE_rounding))","v":174600},6905570,0,0,0,5500000,6736020,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A213=1,PMF_1st=0),0,ROUND(IF(A213=1,AI213,AL212)*OFFSET(Input!$O$27,IF(A213=121,-1,0)+MIN(B213,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A213=1,PMF_1st=0),0,IF(SUM($K$5:$L213)-$AU212>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B212,B213),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C213-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[210,18,6,null,57,{"$f":"IF(A214=\"\",\"\",IF(A214=1,Age_Full_Month,IF(F213=11,0,F213+1)))","v":5},57,0,{"$f":"IF(A214=\"\",\"\",IF(AND(F214=11,G214=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H214-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C214-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B214,99),0,1,1)*K214,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*L214,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*M214,FEE_rounding)","v":0},0,0,{"$f":"IF(C214>=1,ROUND(K214*OFFSET(Input!$U$27,B214,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B214=1,0,IF($C214>=1,ROUND(OFFSET(Input!$X$27,B214,0,1,1)*AL213,AV_rounding),0))","v":0},{"$f":"IF(B214=1,0,IF(C214=1,ROUND(OFFSET(Input!$W$27,B214,0,1,1)*AVERAGE($AI$5,$AL$5:$AL212),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),OFFSET(Input!$G$27,B214,0,1,1)-AE214,0)","v":0},{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),MIN(OFFSET(Input!$G$27,B214,0,1,1),AP213),0)","v":0},0,0,0,1230970,1225920,1225920,1225920,174600,174600,174600,174600,{"$f":"IF(A214=\"\",\"\",AL214-ROUND(AL214*OFFSET(Input!$S$27,$B214,0,1,1),2*FEE_rounding))","v":1225920},{"$f":"IF(A214=\"\",\"\",ROUND(AP214*(1-OFFSET(Input!$T$27,MIN(B214,10),0,1,1)),2*FEE_rounding))","v":174600},6900520,0,0,0,5500000,6730970,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A214=1,PMF_1st=0),0,ROUND(IF(A214=1,AI214,AL213)*OFFSET(Input!$O$27,IF(A214=121,-1,0)+MIN(B214,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A214=1,PMF_1st=0),0,IF(SUM($K$5:$L214)-$AU213>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B213,B214),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C214-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[211,18,7,null,57,{"$f":"IF(A215=\"\",\"\",IF(A215=1,Age_Full_Month,IF(F214=11,0,F214+1)))","v":6},57,0,{"$f":"IF(A215=\"\",\"\",IF(AND(F215=11,G215=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H215-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C215-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B215,99),0,1,1)*K215,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*L215,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*M215,FEE_rounding)","v":0},0,0,{"$f":"IF(C215>=1,ROUND(K215*OFFSET(Input!$U$27,B215,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B215=1,0,IF($C215>=1,ROUND(OFFSET(Input!$X$27,B215,0,1,1)*AL214,AV_rounding),0))","v":0},{"$f":"IF(B215=1,0,IF(C215=1,ROUND(OFFSET(Input!$W$27,B215,0,1,1)*AVERAGE($AI$5,$AL$5:$AL213),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),OFFSET(Input!$G$27,B215,0,1,1)-AE215,0)","v":0},{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),MIN(OFFSET(Input!$G$27,B215,0,1,1),AP214),0)","v":0},0,0,0,1225920,1220870,1220870,1220870,174600,174600,174600,174600,{"$f":"IF(A215=\"\",\"\",AL215-ROUND(AL215*OFFSET(Input!$S$27,$B215,0,1,1),2*FEE_rounding))","v":1220870},{"$f":"IF(A215=\"\",\"\",ROUND(AP215*(1-OFFSET(Input!$T$27,MIN(B215,10),0,1,1)),2*FEE_rounding))","v":174600},6895470,0,0,0,5500000,6725920,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A215=1,PMF_1st=0),0,ROUND(IF(A215=1,AI215,AL214)*OFFSET(Input!$O$27,IF(A215=121,-1,0)+MIN(B215,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A215=1,PMF_1st=0),0,IF(SUM($K$5:$L215)-$AU214>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B214,B215),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C215-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[212,18,8,null,57,{"$f":"IF(A216=\"\",\"\",IF(A216=1,Age_Full_Month,IF(F215=11,0,F215+1)))","v":7},57,0,{"$f":"IF(A216=\"\",\"\",IF(AND(F216=11,G216=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H216-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C216-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B216,99),0,1,1)*K216,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*L216,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*M216,FEE_rounding)","v":0},0,0,{"$f":"IF(C216>=1,ROUND(K216*OFFSET(Input!$U$27,B216,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B216=1,0,IF($C216>=1,ROUND(OFFSET(Input!$X$27,B216,0,1,1)*AL215,AV_rounding),0))","v":0},{"$f":"IF(B216=1,0,IF(C216=1,ROUND(OFFSET(Input!$W$27,B216,0,1,1)*AVERAGE($AI$5,$AL$5:$AL214),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),OFFSET(Input!$G$27,B216,0,1,1)-AE216,0)","v":0},{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),MIN(OFFSET(Input!$G$27,B216,0,1,1),AP215),0)","v":0},0,0,0,1220870,1215820,1215820,1215820,174600,174600,174600,174600,{"$f":"IF(A216=\"\",\"\",AL216-ROUND(AL216*OFFSET(Input!$S$27,$B216,0,1,1),2*FEE_rounding))","v":1215820},{"$f":"IF(A216=\"\",\"\",ROUND(AP216*(1-OFFSET(Input!$T$27,MIN(B216,10),0,1,1)),2*FEE_rounding))","v":174600},6890420,0,0,0,5500000,6720870,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A216=1,PMF_1st=0),0,ROUND(IF(A216=1,AI216,AL215)*OFFSET(Input!$O$27,IF(A216=121,-1,0)+MIN(B216,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A216=1,PMF_1st=0),0,IF(SUM($K$5:$L216)-$AU215>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B215,B216),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C216-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[213,18,9,null,57,{"$f":"IF(A217=\"\",\"\",IF(A217=1,Age_Full_Month,IF(F216=11,0,F216+1)))","v":8},57,0,{"$f":"IF(A217=\"\",\"\",IF(AND(F217=11,G217=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H217-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C217-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B217,99),0,1,1)*K217,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*L217,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*M217,FEE_rounding)","v":0},0,0,{"$f":"IF(C217>=1,ROUND(K217*OFFSET(Input!$U$27,B217,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B217=1,0,IF($C217>=1,ROUND(OFFSET(Input!$X$27,B217,0,1,1)*AL216,AV_rounding),0))","v":0},{"$f":"IF(B217=1,0,IF(C217=1,ROUND(OFFSET(Input!$W$27,B217,0,1,1)*AVERAGE($AI$5,$AL$5:$AL215),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),OFFSET(Input!$G$27,B217,0,1,1)-AE217,0)","v":0},{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),MIN(OFFSET(Input!$G$27,B217,0,1,1),AP216),0)","v":0},0,0,0,1215820,1210770,1210770,1210770,174600,174600,174600,174600,{"$f":"IF(A217=\"\",\"\",AL217-ROUND(AL217*OFFSET(Input!$S$27,$B217,0,1,1),2*FEE_rounding))","v":1210770},{"$f":"IF(A217=\"\",\"\",ROUND(AP217*(1-OFFSET(Input!$T$27,MIN(B217,10),0,1,1)),2*FEE_rounding))","v":174600},6885370,0,0,0,5500000,6715820,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A217=1,PMF_1st=0),0,ROUND(IF(A217=1,AI217,AL216)*OFFSET(Input!$O$27,IF(A217=121,-1,0)+MIN(B217,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A217=1,PMF_1st=0),0,IF(SUM($K$5:$L217)-$AU216>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B216,B217),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C217-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[214,18,10,null,57,{"$f":"IF(A218=\"\",\"\",IF(A218=1,Age_Full_Month,IF(F217=11,0,F217+1)))","v":9},57,0,{"$f":"IF(A218=\"\",\"\",IF(AND(F218=11,G218=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H218-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C218-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B218,99),0,1,1)*K218,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*L218,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*M218,FEE_rounding)","v":0},0,0,{"$f":"IF(C218>=1,ROUND(K218*OFFSET(Input!$U$27,B218,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B218=1,0,IF($C218>=1,ROUND(OFFSET(Input!$X$27,B218,0,1,1)*AL217,AV_rounding),0))","v":0},{"$f":"IF(B218=1,0,IF(C218=1,ROUND(OFFSET(Input!$W$27,B218,0,1,1)*AVERAGE($AI$5,$AL$5:$AL216),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),OFFSET(Input!$G$27,B218,0,1,1)-AE218,0)","v":0},{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),MIN(OFFSET(Input!$G$27,B218,0,1,1),AP217),0)","v":0},0,0,0,1210770,1205720,1205720,1205720,174600,174600,174600,174600,{"$f":"IF(A218=\"\",\"\",AL218-ROUND(AL218*OFFSET(Input!$S$27,$B218,0,1,1),2*FEE_rounding))","v":1205720},{"$f":"IF(A218=\"\",\"\",ROUND(AP218*(1-OFFSET(Input!$T$27,MIN(B218,10),0,1,1)),2*FEE_rounding))","v":174600},6880320,0,0,0,5500000,6710770,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A218=1,PMF_1st=0),0,ROUND(IF(A218=1,AI218,AL217)*OFFSET(Input!$O$27,IF(A218=121,-1,0)+MIN(B218,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A218=1,PMF_1st=0),0,IF(SUM($K$5:$L218)-$AU217>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B217,B218),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C218-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[215,18,11,null,57,{"$f":"IF(A219=\"\",\"\",IF(A219=1,Age_Full_Month,IF(F218=11,0,F218+1)))","v":10},57,0,{"$f":"IF(A219=\"\",\"\",IF(AND(F219=11,G219=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H219-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C219-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B219,99),0,1,1)*K219,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*L219,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*M219,FEE_rounding)","v":0},0,0,{"$f":"IF(C219>=1,ROUND(K219*OFFSET(Input!$U$27,B219,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B219=1,0,IF($C219>=1,ROUND(OFFSET(Input!$X$27,B219,0,1,1)*AL218,AV_rounding),0))","v":0},{"$f":"IF(B219=1,0,IF(C219=1,ROUND(OFFSET(Input!$W$27,B219,0,1,1)*AVERAGE($AI$5,$AL$5:$AL217),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),OFFSET(Input!$G$27,B219,0,1,1)-AE219,0)","v":0},{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),MIN(OFFSET(Input!$G$27,B219,0,1,1),AP218),0)","v":0},0,0,0,1205720,1200670,1200670,1200670,174600,174600,174600,174600,{"$f":"IF(A219=\"\",\"\",AL219-ROUND(AL219*OFFSET(Input!$S$27,$B219,0,1,1),2*FEE_rounding))","v":1200670},{"$f":"IF(A219=\"\",\"\",ROUND(AP219*(1-OFFSET(Input!$T$27,MIN(B219,10),0,1,1)),2*FEE_rounding))","v":174600},6875270,0,0,0,5500000,6705720,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A219=1,PMF_1st=0),0,ROUND(IF(A219=1,AI219,AL218)*OFFSET(Input!$O$27,IF(A219=121,-1,0)+MIN(B219,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A219=1,PMF_1st=0),0,IF(SUM($K$5:$L219)-$AU218>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B218,B219),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C219-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[216,18,12,null,57,{"$f":"IF(A220=\"\",\"\",IF(A220=1,Age_Full_Month,IF(F219=11,0,F219+1)))","v":11},57,0,{"$f":"IF(A220=\"\",\"\",IF(AND(F220=11,G220=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H220-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C220-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B220,99),0,1,1)*K220,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*L220,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*M220,FEE_rounding)","v":0},0,0,{"$f":"IF(C220>=1,ROUND(K220*OFFSET(Input!$U$27,B220,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B220=1,0,IF($C220>=1,ROUND(OFFSET(Input!$X$27,B220,0,1,1)*AL219,AV_rounding),0))","v":0},{"$f":"IF(B220=1,0,IF(C220=1,ROUND(OFFSET(Input!$W$27,B220,0,1,1)*AVERAGE($AI$5,$AL$5:$AL218),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),OFFSET(Input!$G$27,B220,0,1,1)-AE220,0)","v":0},{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),MIN(OFFSET(Input!$G$27,B220,0,1,1),AP219),0)","v":0},0,0,0,1200670,1195620,1195620,1195620,174600,174600,174600,174600,{"$f":"IF(A220=\"\",\"\",AL220-ROUND(AL220*OFFSET(Input!$S$27,$B220,0,1,1),2*FEE_rounding))","v":1195620},{"$f":"IF(A220=\"\",\"\",ROUND(AP220*(1-OFFSET(Input!$T$27,MIN(B220,10),0,1,1)),2*FEE_rounding))","v":174600},6870220,0,0,0,5500000,6700670,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A220=1,PMF_1st=0),0,ROUND(IF(A220=1,AI220,AL219)*OFFSET(Input!$O$27,IF(A220=121,-1,0)+MIN(B220,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A220=1,PMF_1st=0),0,IF(SUM($K$5:$L220)-$AU219>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B219,B220),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C220-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[217,19,1,null,58,{"$f":"IF(A221=\"\",\"\",IF(A221=1,Age_Full_Month,IF(F220=11,0,F220+1)))","v":0},58,0,{"$f":"IF(A221=\"\",\"\",IF(AND(F221=11,G221=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H221-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C221-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B221,99),0,1,1)*K221,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*L221,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*M221,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C221>=1,ROUND(K221*OFFSET(Input!$U$27,B221,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B221=1,0,IF($C221>=1,ROUND(OFFSET(Input!$X$27,B221,0,1,1)*AL220,AV_rounding),0))","v":0},{"$f":"IF(B221=1,0,IF(C221=1,ROUND(OFFSET(Input!$W$27,B221,0,1,1)*AVERAGE($AI$5,$AL$5:$AL219),AV_rounding),0))","v":0},5445,0,0,109700,100,0,0,0,{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),OFFSET(Input!$G$27,B221,0,1,1)-AE221,0)","v":0},{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),MIN(OFFSET(Input!$G$27,B221,0,1,1),AP220),0)","v":0},0,0,0,1295620,1290075,1290075,1290075,184300,184300,184300,184300,{"$f":"IF(A221=\"\",\"\",AL221-ROUND(AL221*OFFSET(Input!$S$27,$B221,0,1,1),2*FEE_rounding))","v":1290075},{"$f":"IF(A221=\"\",\"\",ROUND(AP221*(1-OFFSET(Input!$T$27,MIN(B221,10),0,1,1)),2*FEE_rounding))","v":184300},6974375,0,0,109700,5500000,6795620,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A221=1,PMF_1st=0),0,ROUND(IF(A221=1,AI221,AL220)*OFFSET(Input!$O$27,IF(A221=121,-1,0)+MIN(B221,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A221=1,PMF_1st=0),0,IF(SUM($K$5:$L221)-$AU220>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B220,B221),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C221-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[218,19,2,null,58,{"$f":"IF(A222=\"\",\"\",IF(A222=1,Age_Full_Month,IF(F221=11,0,F221+1)))","v":1},58,0,{"$f":"IF(A222=\"\",\"\",IF(AND(F222=11,G222=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H222-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C222-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B222,99),0,1,1)*K222,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*L222,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*M222,FEE_rounding)","v":0},0,0,{"$f":"IF(C222>=1,ROUND(K222*OFFSET(Input!$U$27,B222,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B222=1,0,IF($C222>=1,ROUND(OFFSET(Input!$X$27,B222,0,1,1)*AL221,AV_rounding),0))","v":0},{"$f":"IF(B222=1,0,IF(C222=1,ROUND(OFFSET(Input!$W$27,B222,0,1,1)*AVERAGE($AI$5,$AL$5:$AL220),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),OFFSET(Input!$G$27,B222,0,1,1)-AE222,0)","v":0},{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),MIN(OFFSET(Input!$G$27,B222,0,1,1),AP221),0)","v":0},0,0,0,1290075,1284530,1284530,1284530,184300,184300,184300,184300,{"$f":"IF(A222=\"\",\"\",AL222-ROUND(AL222*OFFSET(Input!$S$27,$B222,0,1,1),2*FEE_rounding))","v":1284530},{"$f":"IF(A222=\"\",\"\",ROUND(AP222*(1-OFFSET(Input!$T$27,MIN(B222,10),0,1,1)),2*FEE_rounding))","v":184300},6968830,0,0,0,5500000,6790075,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A222=1,PMF_1st=0),0,ROUND(IF(A222=1,AI222,AL221)*OFFSET(Input!$O$27,IF(A222=121,-1,0)+MIN(B222,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A222=1,PMF_1st=0),0,IF(SUM($K$5:$L222)-$AU221>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B221,B222),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C222-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[219,19,3,null,58,{"$f":"IF(A223=\"\",\"\",IF(A223=1,Age_Full_Month,IF(F222=11,0,F222+1)))","v":2},58,0,{"$f":"IF(A223=\"\",\"\",IF(AND(F223=11,G223=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H223-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C223-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B223,99),0,1,1)*K223,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*L223,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*M223,FEE_rounding)","v":0},0,0,{"$f":"IF(C223>=1,ROUND(K223*OFFSET(Input!$U$27,B223,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B223=1,0,IF($C223>=1,ROUND(OFFSET(Input!$X$27,B223,0,1,1)*AL222,AV_rounding),0))","v":0},{"$f":"IF(B223=1,0,IF(C223=1,ROUND(OFFSET(Input!$W$27,B223,0,1,1)*AVERAGE($AI$5,$AL$5:$AL221),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),OFFSET(Input!$G$27,B223,0,1,1)-AE223,0)","v":0},{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),MIN(OFFSET(Input!$G$27,B223,0,1,1),AP222),0)","v":0},0,0,0,1284530,1278985,1278985,1278985,184300,184300,184300,184300,{"$f":"IF(A223=\"\",\"\",AL223-ROUND(AL223*OFFSET(Input!$S$27,$B223,0,1,1),2*FEE_rounding))","v":1278985},{"$f":"IF(A223=\"\",\"\",ROUND(AP223*(1-OFFSET(Input!$T$27,MIN(B223,10),0,1,1)),2*FEE_rounding))","v":184300},6963285,0,0,0,5500000,6784530,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A223=1,PMF_1st=0),0,ROUND(IF(A223=1,AI223,AL222)*OFFSET(Input!$O$27,IF(A223=121,-1,0)+MIN(B223,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A223=1,PMF_1st=0),0,IF(SUM($K$5:$L223)-$AU222>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B222,B223),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C223-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[220,19,4,null,58,{"$f":"IF(A224=\"\",\"\",IF(A224=1,Age_Full_Month,IF(F223=11,0,F223+1)))","v":3},58,0,{"$f":"IF(A224=\"\",\"\",IF(AND(F224=11,G224=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H224-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C224-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B224,99),0,1,1)*K224,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*L224,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*M224,FEE_rounding)","v":0},0,0,{"$f":"IF(C224>=1,ROUND(K224*OFFSET(Input!$U$27,B224,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B224=1,0,IF($C224>=1,ROUND(OFFSET(Input!$X$27,B224,0,1,1)*AL223,AV_rounding),0))","v":0},{"$f":"IF(B224=1,0,IF(C224=1,ROUND(OFFSET(Input!$W$27,B224,0,1,1)*AVERAGE($AI$5,$AL$5:$AL222),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),OFFSET(Input!$G$27,B224,0,1,1)-AE224,0)","v":0},{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),MIN(OFFSET(Input!$G$27,B224,0,1,1),AP223),0)","v":0},0,0,0,1278985,1273440,1273440,1273440,184300,184300,184300,184300,{"$f":"IF(A224=\"\",\"\",AL224-ROUND(AL224*OFFSET(Input!$S$27,$B224,0,1,1),2*FEE_rounding))","v":1273440},{"$f":"IF(A224=\"\",\"\",ROUND(AP224*(1-OFFSET(Input!$T$27,MIN(B224,10),0,1,1)),2*FEE_rounding))","v":184300},6957740,0,0,0,5500000,6778985,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A224=1,PMF_1st=0),0,ROUND(IF(A224=1,AI224,AL223)*OFFSET(Input!$O$27,IF(A224=121,-1,0)+MIN(B224,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A224=1,PMF_1st=0),0,IF(SUM($K$5:$L224)-$AU223>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B223,B224),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C224-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[221,19,5,null,58,{"$f":"IF(A225=\"\",\"\",IF(A225=1,Age_Full_Month,IF(F224=11,0,F224+1)))","v":4},58,0,{"$f":"IF(A225=\"\",\"\",IF(AND(F225=11,G225=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H225-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C225-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B225,99),0,1,1)*K225,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*L225,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*M225,FEE_rounding)","v":0},0,0,{"$f":"IF(C225>=1,ROUND(K225*OFFSET(Input!$U$27,B225,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B225=1,0,IF($C225>=1,ROUND(OFFSET(Input!$X$27,B225,0,1,1)*AL224,AV_rounding),0))","v":0},{"$f":"IF(B225=1,0,IF(C225=1,ROUND(OFFSET(Input!$W$27,B225,0,1,1)*AVERAGE($AI$5,$AL$5:$AL223),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),OFFSET(Input!$G$27,B225,0,1,1)-AE225,0)","v":0},{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),MIN(OFFSET(Input!$G$27,B225,0,1,1),AP224),0)","v":0},0,0,0,1273440,1267895,1267895,1267895,184300,184300,184300,184300,{"$f":"IF(A225=\"\",\"\",AL225-ROUND(AL225*OFFSET(Input!$S$27,$B225,0,1,1),2*FEE_rounding))","v":1267895},{"$f":"IF(A225=\"\",\"\",ROUND(AP225*(1-OFFSET(Input!$T$27,MIN(B225,10),0,1,1)),2*FEE_rounding))","v":184300},6952195,0,0,0,5500000,6773440,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A225=1,PMF_1st=0),0,ROUND(IF(A225=1,AI225,AL224)*OFFSET(Input!$O$27,IF(A225=121,-1,0)+MIN(B225,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A225=1,PMF_1st=0),0,IF(SUM($K$5:$L225)-$AU224>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B224,B225),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C225-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[222,19,6,null,58,{"$f":"IF(A226=\"\",\"\",IF(A226=1,Age_Full_Month,IF(F225=11,0,F225+1)))","v":5},58,0,{"$f":"IF(A226=\"\",\"\",IF(AND(F226=11,G226=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H226-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C226-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B226,99),0,1,1)*K226,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*L226,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*M226,FEE_rounding)","v":0},0,0,{"$f":"IF(C226>=1,ROUND(K226*OFFSET(Input!$U$27,B226,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B226=1,0,IF($C226>=1,ROUND(OFFSET(Input!$X$27,B226,0,1,1)*AL225,AV_rounding),0))","v":0},{"$f":"IF(B226=1,0,IF(C226=1,ROUND(OFFSET(Input!$W$27,B226,0,1,1)*AVERAGE($AI$5,$AL$5:$AL224),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),OFFSET(Input!$G$27,B226,0,1,1)-AE226,0)","v":0},{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),MIN(OFFSET(Input!$G$27,B226,0,1,1),AP225),0)","v":0},0,0,0,1267895,1262350,1262350,1262350,184300,184300,184300,184300,{"$f":"IF(A226=\"\",\"\",AL226-ROUND(AL226*OFFSET(Input!$S$27,$B226,0,1,1),2*FEE_rounding))","v":1262350},{"$f":"IF(A226=\"\",\"\",ROUND(AP226*(1-OFFSET(Input!$T$27,MIN(B226,10),0,1,1)),2*FEE_rounding))","v":184300},6946650,0,0,0,5500000,6767895,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A226=1,PMF_1st=0),0,ROUND(IF(A226=1,AI226,AL225)*OFFSET(Input!$O$27,IF(A226=121,-1,0)+MIN(B226,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A226=1,PMF_1st=0),0,IF(SUM($K$5:$L226)-$AU225>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B225,B226),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C226-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[223,19,7,null,58,{"$f":"IF(A227=\"\",\"\",IF(A227=1,Age_Full_Month,IF(F226=11,0,F226+1)))","v":6},58,0,{"$f":"IF(A227=\"\",\"\",IF(AND(F227=11,G227=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H227-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C227-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B227,99),0,1,1)*K227,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*L227,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*M227,FEE_rounding)","v":0},0,0,{"$f":"IF(C227>=1,ROUND(K227*OFFSET(Input!$U$27,B227,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B227=1,0,IF($C227>=1,ROUND(OFFSET(Input!$X$27,B227,0,1,1)*AL226,AV_rounding),0))","v":0},{"$f":"IF(B227=1,0,IF(C227=1,ROUND(OFFSET(Input!$W$27,B227,0,1,1)*AVERAGE($AI$5,$AL$5:$AL225),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),OFFSET(Input!$G$27,B227,0,1,1)-AE227,0)","v":0},{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),MIN(OFFSET(Input!$G$27,B227,0,1,1),AP226),0)","v":0},0,0,0,1262350,1256805,1256805,1256805,184300,184300,184300,184300,{"$f":"IF(A227=\"\",\"\",AL227-ROUND(AL227*OFFSET(Input!$S$27,$B227,0,1,1),2*FEE_rounding))","v":1256805},{"$f":"IF(A227=\"\",\"\",ROUND(AP227*(1-OFFSET(Input!$T$27,MIN(B227,10),0,1,1)),2*FEE_rounding))","v":184300},6941105,0,0,0,5500000,6762350,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A227=1,PMF_1st=0),0,ROUND(IF(A227=1,AI227,AL226)*OFFSET(Input!$O$27,IF(A227=121,-1,0)+MIN(B227,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A227=1,PMF_1st=0),0,IF(SUM($K$5:$L227)-$AU226>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B226,B227),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C227-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[224,19,8,null,58,{"$f":"IF(A228=\"\",\"\",IF(A228=1,Age_Full_Month,IF(F227=11,0,F227+1)))","v":7},58,0,{"$f":"IF(A228=\"\",\"\",IF(AND(F228=11,G228=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H228-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C228-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B228,99),0,1,1)*K228,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*L228,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*M228,FEE_rounding)","v":0},0,0,{"$f":"IF(C228>=1,ROUND(K228*OFFSET(Input!$U$27,B228,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B228=1,0,IF($C228>=1,ROUND(OFFSET(Input!$X$27,B228,0,1,1)*AL227,AV_rounding),0))","v":0},{"$f":"IF(B228=1,0,IF(C228=1,ROUND(OFFSET(Input!$W$27,B228,0,1,1)*AVERAGE($AI$5,$AL$5:$AL226),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),OFFSET(Input!$G$27,B228,0,1,1)-AE228,0)","v":0},{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),MIN(OFFSET(Input!$G$27,B228,0,1,1),AP227),0)","v":0},0,0,0,1256805,1251260,1251260,1251260,184300,184300,184300,184300,{"$f":"IF(A228=\"\",\"\",AL228-ROUND(AL228*OFFSET(Input!$S$27,$B228,0,1,1),2*FEE_rounding))","v":1251260},{"$f":"IF(A228=\"\",\"\",ROUND(AP228*(1-OFFSET(Input!$T$27,MIN(B228,10),0,1,1)),2*FEE_rounding))","v":184300},6935560,0,0,0,5500000,6756805,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A228=1,PMF_1st=0),0,ROUND(IF(A228=1,AI228,AL227)*OFFSET(Input!$O$27,IF(A228=121,-1,0)+MIN(B228,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A228=1,PMF_1st=0),0,IF(SUM($K$5:$L228)-$AU227>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B227,B228),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C228-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[225,19,9,null,58,{"$f":"IF(A229=\"\",\"\",IF(A229=1,Age_Full_Month,IF(F228=11,0,F228+1)))","v":8},58,0,{"$f":"IF(A229=\"\",\"\",IF(AND(F229=11,G229=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H229-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C229-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B229,99),0,1,1)*K229,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*L229,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*M229,FEE_rounding)","v":0},0,0,{"$f":"IF(C229>=1,ROUND(K229*OFFSET(Input!$U$27,B229,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B229=1,0,IF($C229>=1,ROUND(OFFSET(Input!$X$27,B229,0,1,1)*AL228,AV_rounding),0))","v":0},{"$f":"IF(B229=1,0,IF(C229=1,ROUND(OFFSET(Input!$W$27,B229,0,1,1)*AVERAGE($AI$5,$AL$5:$AL227),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),OFFSET(Input!$G$27,B229,0,1,1)-AE229,0)","v":0},{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),MIN(OFFSET(Input!$G$27,B229,0,1,1),AP228),0)","v":0},0,0,0,1251260,1245715,1245715,1245715,184300,184300,184300,184300,{"$f":"IF(A229=\"\",\"\",AL229-ROUND(AL229*OFFSET(Input!$S$27,$B229,0,1,1),2*FEE_rounding))","v":1245715},{"$f":"IF(A229=\"\",\"\",ROUND(AP229*(1-OFFSET(Input!$T$27,MIN(B229,10),0,1,1)),2*FEE_rounding))","v":184300},6930015,0,0,0,5500000,6751260,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A229=1,PMF_1st=0),0,ROUND(IF(A229=1,AI229,AL228)*OFFSET(Input!$O$27,IF(A229=121,-1,0)+MIN(B229,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A229=1,PMF_1st=0),0,IF(SUM($K$5:$L229)-$AU228>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B228,B229),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C229-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[226,19,10,null,58,{"$f":"IF(A230=\"\",\"\",IF(A230=1,Age_Full_Month,IF(F229=11,0,F229+1)))","v":9},58,0,{"$f":"IF(A230=\"\",\"\",IF(AND(F230=11,G230=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H230-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C230-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B230,99),0,1,1)*K230,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*L230,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*M230,FEE_rounding)","v":0},0,0,{"$f":"IF(C230>=1,ROUND(K230*OFFSET(Input!$U$27,B230,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B230=1,0,IF($C230>=1,ROUND(OFFSET(Input!$X$27,B230,0,1,1)*AL229,AV_rounding),0))","v":0},{"$f":"IF(B230=1,0,IF(C230=1,ROUND(OFFSET(Input!$W$27,B230,0,1,1)*AVERAGE($AI$5,$AL$5:$AL228),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),OFFSET(Input!$G$27,B230,0,1,1)-AE230,0)","v":0},{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),MIN(OFFSET(Input!$G$27,B230,0,1,1),AP229),0)","v":0},0,0,0,1245715,1240170,1240170,1240170,184300,184300,184300,184300,{"$f":"IF(A230=\"\",\"\",AL230-ROUND(AL230*OFFSET(Input!$S$27,$B230,0,1,1),2*FEE_rounding))","v":1240170},{"$f":"IF(A230=\"\",\"\",ROUND(AP230*(1-OFFSET(Input!$T$27,MIN(B230,10),0,1,1)),2*FEE_rounding))","v":184300},6924470,0,0,0,5500000,6745715,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A230=1,PMF_1st=0),0,ROUND(IF(A230=1,AI230,AL229)*OFFSET(Input!$O$27,IF(A230=121,-1,0)+MIN(B230,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A230=1,PMF_1st=0),0,IF(SUM($K$5:$L230)-$AU229>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B229,B230),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C230-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[227,19,11,null,58,{"$f":"IF(A231=\"\",\"\",IF(A231=1,Age_Full_Month,IF(F230=11,0,F230+1)))","v":10},58,0,{"$f":"IF(A231=\"\",\"\",IF(AND(F231=11,G231=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H231-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C231-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B231,99),0,1,1)*K231,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*L231,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*M231,FEE_rounding)","v":0},0,0,{"$f":"IF(C231>=1,ROUND(K231*OFFSET(Input!$U$27,B231,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B231=1,0,IF($C231>=1,ROUND(OFFSET(Input!$X$27,B231,0,1,1)*AL230,AV_rounding),0))","v":0},{"$f":"IF(B231=1,0,IF(C231=1,ROUND(OFFSET(Input!$W$27,B231,0,1,1)*AVERAGE($AI$5,$AL$5:$AL229),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),OFFSET(Input!$G$27,B231,0,1,1)-AE231,0)","v":0},{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),MIN(OFFSET(Input!$G$27,B231,0,1,1),AP230),0)","v":0},0,0,0,1240170,1234625,1234625,1234625,184300,184300,184300,184300,{"$f":"IF(A231=\"\",\"\",AL231-ROUND(AL231*OFFSET(Input!$S$27,$B231,0,1,1),2*FEE_rounding))","v":1234625},{"$f":"IF(A231=\"\",\"\",ROUND(AP231*(1-OFFSET(Input!$T$27,MIN(B231,10),0,1,1)),2*FEE_rounding))","v":184300},6918925,0,0,0,5500000,6740170,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A231=1,PMF_1st=0),0,ROUND(IF(A231=1,AI231,AL230)*OFFSET(Input!$O$27,IF(A231=121,-1,0)+MIN(B231,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A231=1,PMF_1st=0),0,IF(SUM($K$5:$L231)-$AU230>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B230,B231),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C231-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[228,19,12,null,58,{"$f":"IF(A232=\"\",\"\",IF(A232=1,Age_Full_Month,IF(F231=11,0,F231+1)))","v":11},58,0,{"$f":"IF(A232=\"\",\"\",IF(AND(F232=11,G232=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H232-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C232-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B232,99),0,1,1)*K232,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*L232,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*M232,FEE_rounding)","v":0},0,0,{"$f":"IF(C232>=1,ROUND(K232*OFFSET(Input!$U$27,B232,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B232=1,0,IF($C232>=1,ROUND(OFFSET(Input!$X$27,B232,0,1,1)*AL231,AV_rounding),0))","v":0},{"$f":"IF(B232=1,0,IF(C232=1,ROUND(OFFSET(Input!$W$27,B232,0,1,1)*AVERAGE($AI$5,$AL$5:$AL230),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),OFFSET(Input!$G$27,B232,0,1,1)-AE232,0)","v":0},{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),MIN(OFFSET(Input!$G$27,B232,0,1,1),AP231),0)","v":0},0,0,0,1234625,1229080,1229080,1229080,184300,184300,184300,184300,{"$f":"IF(A232=\"\",\"\",AL232-ROUND(AL232*OFFSET(Input!$S$27,$B232,0,1,1),2*FEE_rounding))","v":1229080},{"$f":"IF(A232=\"\",\"\",ROUND(AP232*(1-OFFSET(Input!$T$27,MIN(B232,10),0,1,1)),2*FEE_rounding))","v":184300},6913380,0,0,0,5500000,6734625,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A232=1,PMF_1st=0),0,ROUND(IF(A232=1,AI232,AL231)*OFFSET(Input!$O$27,IF(A232=121,-1,0)+MIN(B232,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A232=1,PMF_1st=0),0,IF(SUM($K$5:$L232)-$AU231>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B231,B232),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C232-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[229,20,1,null,59,{"$f":"IF(A233=\"\",\"\",IF(A233=1,Age_Full_Month,IF(F232=11,0,F232+1)))","v":0},59,0,{"$f":"IF(A233=\"\",\"\",IF(AND(F233=11,G233=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H233-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C233-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B233,99),0,1,1)*K233,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*L233,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*M233,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C233>=1,ROUND(K233*OFFSET(Input!$U$27,B233,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B233=1,0,IF($C233>=1,ROUND(OFFSET(Input!$X$27,B233,0,1,1)*AL232,AV_rounding),0))","v":0},{"$f":"IF(B233=1,0,IF(C233=1,ROUND(OFFSET(Input!$W$27,B233,0,1,1)*AVERAGE($AI$5,$AL$5:$AL231),AV_rounding),0))","v":0},5940,0,0,109700,100,0,0,0,{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),OFFSET(Input!$G$27,B233,0,1,1)-AE233,0)","v":0},{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),MIN(OFFSET(Input!$G$27,B233,0,1,1),AP232),0)","v":0},0,0,0,1329080,1323040,1323040,1323040,194000,194000,194000,194000,{"$f":"IF(A233=\"\",\"\",AL233-ROUND(AL233*OFFSET(Input!$S$27,$B233,0,1,1),2*FEE_rounding))","v":1323040},{"$f":"IF(A233=\"\",\"\",ROUND(AP233*(1-OFFSET(Input!$T$27,MIN(B233,10),0,1,1)),2*FEE_rounding))","v":194000},7017040,0,0,109700,5500000,6829080,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A233=1,PMF_1st=0),0,ROUND(IF(A233=1,AI233,AL232)*OFFSET(Input!$O$27,IF(A233=121,-1,0)+MIN(B233,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A233=1,PMF_1st=0),0,IF(SUM($K$5:$L233)-$AU232>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B232,B233),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C233-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[230,20,2,null,59,{"$f":"IF(A234=\"\",\"\",IF(A234=1,Age_Full_Month,IF(F233=11,0,F233+1)))","v":1},59,0,{"$f":"IF(A234=\"\",\"\",IF(AND(F234=11,G234=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H234-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C234-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B234,99),0,1,1)*K234,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*L234,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*M234,FEE_rounding)","v":0},0,0,{"$f":"IF(C234>=1,ROUND(K234*OFFSET(Input!$U$27,B234,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B234=1,0,IF($C234>=1,ROUND(OFFSET(Input!$X$27,B234,0,1,1)*AL233,AV_rounding),0))","v":0},{"$f":"IF(B234=1,0,IF(C234=1,ROUND(OFFSET(Input!$W$27,B234,0,1,1)*AVERAGE($AI$5,$AL$5:$AL232),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),OFFSET(Input!$G$27,B234,0,1,1)-AE234,0)","v":0},{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),MIN(OFFSET(Input!$G$27,B234,0,1,1),AP233),0)","v":0},0,0,0,1323040,1317000,1317000,1317000,194000,194000,194000,194000,{"$f":"IF(A234=\"\",\"\",AL234-ROUND(AL234*OFFSET(Input!$S$27,$B234,0,1,1),2*FEE_rounding))","v":1317000},{"$f":"IF(A234=\"\",\"\",ROUND(AP234*(1-OFFSET(Input!$T$27,MIN(B234,10),0,1,1)),2*FEE_rounding))","v":194000},7011000,0,0,0,5500000,6823040,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A234=1,PMF_1st=0),0,ROUND(IF(A234=1,AI234,AL233)*OFFSET(Input!$O$27,IF(A234=121,-1,0)+MIN(B234,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A234=1,PMF_1st=0),0,IF(SUM($K$5:$L234)-$AU233>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B233,B234),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C234-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[231,20,3,null,59,{"$f":"IF(A235=\"\",\"\",IF(A235=1,Age_Full_Month,IF(F234=11,0,F234+1)))","v":2},59,0,{"$f":"IF(A235=\"\",\"\",IF(AND(F235=11,G235=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H235-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C235-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B235,99),0,1,1)*K235,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*L235,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*M235,FEE_rounding)","v":0},0,0,{"$f":"IF(C235>=1,ROUND(K235*OFFSET(Input!$U$27,B235,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B235=1,0,IF($C235>=1,ROUND(OFFSET(Input!$X$27,B235,0,1,1)*AL234,AV_rounding),0))","v":0},{"$f":"IF(B235=1,0,IF(C235=1,ROUND(OFFSET(Input!$W$27,B235,0,1,1)*AVERAGE($AI$5,$AL$5:$AL233),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),OFFSET(Input!$G$27,B235,0,1,1)-AE235,0)","v":0},{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),MIN(OFFSET(Input!$G$27,B235,0,1,1),AP234),0)","v":0},0,0,0,1317000,1310960,1310960,1310960,194000,194000,194000,194000,{"$f":"IF(A235=\"\",\"\",AL235-ROUND(AL235*OFFSET(Input!$S$27,$B235,0,1,1),2*FEE_rounding))","v":1310960},{"$f":"IF(A235=\"\",\"\",ROUND(AP235*(1-OFFSET(Input!$T$27,MIN(B235,10),0,1,1)),2*FEE_rounding))","v":194000},7004960,0,0,0,5500000,6817000,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A235=1,PMF_1st=0),0,ROUND(IF(A235=1,AI235,AL234)*OFFSET(Input!$O$27,IF(A235=121,-1,0)+MIN(B235,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A235=1,PMF_1st=0),0,IF(SUM($K$5:$L235)-$AU234>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B234,B235),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C235-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[232,20,4,null,59,{"$f":"IF(A236=\"\",\"\",IF(A236=1,Age_Full_Month,IF(F235=11,0,F235+1)))","v":3},59,0,{"$f":"IF(A236=\"\",\"\",IF(AND(F236=11,G236=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H236-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C236-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B236,99),0,1,1)*K236,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*L236,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*M236,FEE_rounding)","v":0},0,0,{"$f":"IF(C236>=1,ROUND(K236*OFFSET(Input!$U$27,B236,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B236=1,0,IF($C236>=1,ROUND(OFFSET(Input!$X$27,B236,0,1,1)*AL235,AV_rounding),0))","v":0},{"$f":"IF(B236=1,0,IF(C236=1,ROUND(OFFSET(Input!$W$27,B236,0,1,1)*AVERAGE($AI$5,$AL$5:$AL234),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),OFFSET(Input!$G$27,B236,0,1,1)-AE236,0)","v":0},{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),MIN(OFFSET(Input!$G$27,B236,0,1,1),AP235),0)","v":0},0,0,0,1310960,1304920,1304920,1304920,194000,194000,194000,194000,{"$f":"IF(A236=\"\",\"\",AL236-ROUND(AL236*OFFSET(Input!$S$27,$B236,0,1,1),2*FEE_rounding))","v":1304920},{"$f":"IF(A236=\"\",\"\",ROUND(AP236*(1-OFFSET(Input!$T$27,MIN(B236,10),0,1,1)),2*FEE_rounding))","v":194000},6998920,0,0,0,5500000,6810960,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A236=1,PMF_1st=0),0,ROUND(IF(A236=1,AI236,AL235)*OFFSET(Input!$O$27,IF(A236=121,-1,0)+MIN(B236,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A236=1,PMF_1st=0),0,IF(SUM($K$5:$L236)-$AU235>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B235,B236),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C236-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[233,20,5,null,59,{"$f":"IF(A237=\"\",\"\",IF(A237=1,Age_Full_Month,IF(F236=11,0,F236+1)))","v":4},59,0,{"$f":"IF(A237=\"\",\"\",IF(AND(F237=11,G237=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H237-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C237-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B237,99),0,1,1)*K237,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*L237,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*M237,FEE_rounding)","v":0},0,0,{"$f":"IF(C237>=1,ROUND(K237*OFFSET(Input!$U$27,B237,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B237=1,0,IF($C237>=1,ROUND(OFFSET(Input!$X$27,B237,0,1,1)*AL236,AV_rounding),0))","v":0},{"$f":"IF(B237=1,0,IF(C237=1,ROUND(OFFSET(Input!$W$27,B237,0,1,1)*AVERAGE($AI$5,$AL$5:$AL235),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),OFFSET(Input!$G$27,B237,0,1,1)-AE237,0)","v":0},{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),MIN(OFFSET(Input!$G$27,B237,0,1,1),AP236),0)","v":0},0,0,0,1304920,1298880,1298880,1298880,194000,194000,194000,194000,{"$f":"IF(A237=\"\",\"\",AL237-ROUND(AL237*OFFSET(Input!$S$27,$B237,0,1,1),2*FEE_rounding))","v":1298880},{"$f":"IF(A237=\"\",\"\",ROUND(AP237*(1-OFFSET(Input!$T$27,MIN(B237,10),0,1,1)),2*FEE_rounding))","v":194000},6992880,0,0,0,5500000,6804920,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A237=1,PMF_1st=0),0,ROUND(IF(A237=1,AI237,AL236)*OFFSET(Input!$O$27,IF(A237=121,-1,0)+MIN(B237,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A237=1,PMF_1st=0),0,IF(SUM($K$5:$L237)-$AU236>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B236,B237),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C237-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[234,20,6,null,59,{"$f":"IF(A238=\"\",\"\",IF(A238=1,Age_Full_Month,IF(F237=11,0,F237+1)))","v":5},59,0,{"$f":"IF(A238=\"\",\"\",IF(AND(F238=11,G238=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H238-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C238-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B238,99),0,1,1)*K238,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*L238,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*M238,FEE_rounding)","v":0},0,0,{"$f":"IF(C238>=1,ROUND(K238*OFFSET(Input!$U$27,B238,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B238=1,0,IF($C238>=1,ROUND(OFFSET(Input!$X$27,B238,0,1,1)*AL237,AV_rounding),0))","v":0},{"$f":"IF(B238=1,0,IF(C238=1,ROUND(OFFSET(Input!$W$27,B238,0,1,1)*AVERAGE($AI$5,$AL$5:$AL236),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),OFFSET(Input!$G$27,B238,0,1,1)-AE238,0)","v":0},{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),MIN(OFFSET(Input!$G$27,B238,0,1,1),AP237),0)","v":0},0,0,0,1298880,1292840,1292840,1292840,194000,194000,194000,194000,{"$f":"IF(A238=\"\",\"\",AL238-ROUND(AL238*OFFSET(Input!$S$27,$B238,0,1,1),2*FEE_rounding))","v":1292840},{"$f":"IF(A238=\"\",\"\",ROUND(AP238*(1-OFFSET(Input!$T$27,MIN(B238,10),0,1,1)),2*FEE_rounding))","v":194000},6986840,0,0,0,5500000,6798880,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A238=1,PMF_1st=0),0,ROUND(IF(A238=1,AI238,AL237)*OFFSET(Input!$O$27,IF(A238=121,-1,0)+MIN(B238,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A238=1,PMF_1st=0),0,IF(SUM($K$5:$L238)-$AU237>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B237,B238),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C238-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[235,20,7,null,59,{"$f":"IF(A239=\"\",\"\",IF(A239=1,Age_Full_Month,IF(F238=11,0,F238+1)))","v":6},59,0,{"$f":"IF(A239=\"\",\"\",IF(AND(F239=11,G239=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H239-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C239-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B239,99),0,1,1)*K239,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*L239,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*M239,FEE_rounding)","v":0},0,0,{"$f":"IF(C239>=1,ROUND(K239*OFFSET(Input!$U$27,B239,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B239=1,0,IF($C239>=1,ROUND(OFFSET(Input!$X$27,B239,0,1,1)*AL238,AV_rounding),0))","v":0},{"$f":"IF(B239=1,0,IF(C239=1,ROUND(OFFSET(Input!$W$27,B239,0,1,1)*AVERAGE($AI$5,$AL$5:$AL237),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),OFFSET(Input!$G$27,B239,0,1,1)-AE239,0)","v":0},{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),MIN(OFFSET(Input!$G$27,B239,0,1,1),AP238),0)","v":0},0,0,0,1292840,1286800,1286800,1286800,194000,194000,194000,194000,{"$f":"IF(A239=\"\",\"\",AL239-ROUND(AL239*OFFSET(Input!$S$27,$B239,0,1,1),2*FEE_rounding))","v":1286800},{"$f":"IF(A239=\"\",\"\",ROUND(AP239*(1-OFFSET(Input!$T$27,MIN(B239,10),0,1,1)),2*FEE_rounding))","v":194000},6980800,0,0,0,5500000,6792840,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A239=1,PMF_1st=0),0,ROUND(IF(A239=1,AI239,AL238)*OFFSET(Input!$O$27,IF(A239=121,-1,0)+MIN(B239,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A239=1,PMF_1st=0),0,IF(SUM($K$5:$L239)-$AU238>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B238,B239),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C239-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[236,20,8,null,59,{"$f":"IF(A240=\"\",\"\",IF(A240=1,Age_Full_Month,IF(F239=11,0,F239+1)))","v":7},59,0,{"$f":"IF(A240=\"\",\"\",IF(AND(F240=11,G240=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H240-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C240-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B240,99),0,1,1)*K240,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*L240,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*M240,FEE_rounding)","v":0},0,0,{"$f":"IF(C240>=1,ROUND(K240*OFFSET(Input!$U$27,B240,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B240=1,0,IF($C240>=1,ROUND(OFFSET(Input!$X$27,B240,0,1,1)*AL239,AV_rounding),0))","v":0},{"$f":"IF(B240=1,0,IF(C240=1,ROUND(OFFSET(Input!$W$27,B240,0,1,1)*AVERAGE($AI$5,$AL$5:$AL238),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),OFFSET(Input!$G$27,B240,0,1,1)-AE240,0)","v":0},{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),MIN(OFFSET(Input!$G$27,B240,0,1,1),AP239),0)","v":0},0,0,0,1286800,1280760,1280760,1280760,194000,194000,194000,194000,{"$f":"IF(A240=\"\",\"\",AL240-ROUND(AL240*OFFSET(Input!$S$27,$B240,0,1,1),2*FEE_rounding))","v":1280760},{"$f":"IF(A240=\"\",\"\",ROUND(AP240*(1-OFFSET(Input!$T$27,MIN(B240,10),0,1,1)),2*FEE_rounding))","v":194000},6974760,0,0,0,5500000,6786800,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A240=1,PMF_1st=0),0,ROUND(IF(A240=1,AI240,AL239)*OFFSET(Input!$O$27,IF(A240=121,-1,0)+MIN(B240,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A240=1,PMF_1st=0),0,IF(SUM($K$5:$L240)-$AU239>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B239,B240),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C240-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[237,20,9,null,59,{"$f":"IF(A241=\"\",\"\",IF(A241=1,Age_Full_Month,IF(F240=11,0,F240+1)))","v":8},59,0,{"$f":"IF(A241=\"\",\"\",IF(AND(F241=11,G241=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H241-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C241-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B241,99),0,1,1)*K241,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*L241,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*M241,FEE_rounding)","v":0},0,0,{"$f":"IF(C241>=1,ROUND(K241*OFFSET(Input!$U$27,B241,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B241=1,0,IF($C241>=1,ROUND(OFFSET(Input!$X$27,B241,0,1,1)*AL240,AV_rounding),0))","v":0},{"$f":"IF(B241=1,0,IF(C241=1,ROUND(OFFSET(Input!$W$27,B241,0,1,1)*AVERAGE($AI$5,$AL$5:$AL239),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),OFFSET(Input!$G$27,B241,0,1,1)-AE241,0)","v":0},{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),MIN(OFFSET(Input!$G$27,B241,0,1,1),AP240),0)","v":0},0,0,0,1280760,1274720,1274720,1274720,194000,194000,194000,194000,{"$f":"IF(A241=\"\",\"\",AL241-ROUND(AL241*OFFSET(Input!$S$27,$B241,0,1,1),2*FEE_rounding))","v":1274720},{"$f":"IF(A241=\"\",\"\",ROUND(AP241*(1-OFFSET(Input!$T$27,MIN(B241,10),0,1,1)),2*FEE_rounding))","v":194000},6968720,0,0,0,5500000,6780760,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A241=1,PMF_1st=0),0,ROUND(IF(A241=1,AI241,AL240)*OFFSET(Input!$O$27,IF(A241=121,-1,0)+MIN(B241,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A241=1,PMF_1st=0),0,IF(SUM($K$5:$L241)-$AU240>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B240,B241),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C241-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[238,20,10,null,59,{"$f":"IF(A242=\"\",\"\",IF(A242=1,Age_Full_Month,IF(F241=11,0,F241+1)))","v":9},59,0,{"$f":"IF(A242=\"\",\"\",IF(AND(F242=11,G242=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H242-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C242-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B242,99),0,1,1)*K242,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*L242,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*M242,FEE_rounding)","v":0},0,0,{"$f":"IF(C242>=1,ROUND(K242*OFFSET(Input!$U$27,B242,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B242=1,0,IF($C242>=1,ROUND(OFFSET(Input!$X$27,B242,0,1,1)*AL241,AV_rounding),0))","v":0},{"$f":"IF(B242=1,0,IF(C242=1,ROUND(OFFSET(Input!$W$27,B242,0,1,1)*AVERAGE($AI$5,$AL$5:$AL240),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),OFFSET(Input!$G$27,B242,0,1,1)-AE242,0)","v":0},{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),MIN(OFFSET(Input!$G$27,B242,0,1,1),AP241),0)","v":0},0,0,0,1274720,1268680,1268680,1268680,194000,194000,194000,194000,{"$f":"IF(A242=\"\",\"\",AL242-ROUND(AL242*OFFSET(Input!$S$27,$B242,0,1,1),2*FEE_rounding))","v":1268680},{"$f":"IF(A242=\"\",\"\",ROUND(AP242*(1-OFFSET(Input!$T$27,MIN(B242,10),0,1,1)),2*FEE_rounding))","v":194000},6962680,0,0,0,5500000,6774720,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A242=1,PMF_1st=0),0,ROUND(IF(A242=1,AI242,AL241)*OFFSET(Input!$O$27,IF(A242=121,-1,0)+MIN(B242,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A242=1,PMF_1st=0),0,IF(SUM($K$5:$L242)-$AU241>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B241,B242),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C242-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[239,20,11,null,59,{"$f":"IF(A243=\"\",\"\",IF(A243=1,Age_Full_Month,IF(F242=11,0,F242+1)))","v":10},59,0,{"$f":"IF(A243=\"\",\"\",IF(AND(F243=11,G243=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H243-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C243-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B243,99),0,1,1)*K243,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*L243,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*M243,FEE_rounding)","v":0},0,0,{"$f":"IF(C243>=1,ROUND(K243*OFFSET(Input!$U$27,B243,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B243=1,0,IF($C243>=1,ROUND(OFFSET(Input!$X$27,B243,0,1,1)*AL242,AV_rounding),0))","v":0},{"$f":"IF(B243=1,0,IF(C243=1,ROUND(OFFSET(Input!$W$27,B243,0,1,1)*AVERAGE($AI$5,$AL$5:$AL241),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),OFFSET(Input!$G$27,B243,0,1,1)-AE243,0)","v":0},{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),MIN(OFFSET(Input!$G$27,B243,0,1,1),AP242),0)","v":0},0,0,0,1268680,1262640,1262640,1262640,194000,194000,194000,194000,{"$f":"IF(A243=\"\",\"\",AL243-ROUND(AL243*OFFSET(Input!$S$27,$B243,0,1,1),2*FEE_rounding))","v":1262640},{"$f":"IF(A243=\"\",\"\",ROUND(AP243*(1-OFFSET(Input!$T$27,MIN(B243,10),0,1,1)),2*FEE_rounding))","v":194000},6956640,0,0,0,5500000,6768680,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A243=1,PMF_1st=0),0,ROUND(IF(A243=1,AI243,AL242)*OFFSET(Input!$O$27,IF(A243=121,-1,0)+MIN(B243,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A243=1,PMF_1st=0),0,IF(SUM($K$5:$L243)-$AU242>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B242,B243),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C243-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[240,20,12,null,59,{"$f":"IF(A244=\"\",\"\",IF(A244=1,Age_Full_Month,IF(F243=11,0,F243+1)))","v":11},59,0,{"$f":"IF(A244=\"\",\"\",IF(AND(F244=11,G244=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H244-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C244-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B244,99),0,1,1)*K244,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*L244,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*M244,FEE_rounding)","v":0},0,0,{"$f":"IF(C244>=1,ROUND(K244*OFFSET(Input!$U$27,B244,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B244=1,0,IF($C244>=1,ROUND(OFFSET(Input!$X$27,B244,0,1,1)*AL243,AV_rounding),0))","v":0},{"$f":"IF(B244=1,0,IF(C244=1,ROUND(OFFSET(Input!$W$27,B244,0,1,1)*AVERAGE($AI$5,$AL$5:$AL242),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),OFFSET(Input!$G$27,B244,0,1,1)-AE244,0)","v":0},{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),MIN(OFFSET(Input!$G$27,B244,0,1,1),AP243),0)","v":0},0,0,0,1262640,1256600,1256600,1256600,194000,194000,194000,194000,{"$f":"IF(A244=\"\",\"\",AL244-ROUND(AL244*OFFSET(Input!$S$27,$B244,0,1,1),2*FEE_rounding))","v":1256600},{"$f":"IF(A244=\"\",\"\",ROUND(AP244*(1-OFFSET(Input!$T$27,MIN(B244,10),0,1,1)),2*FEE_rounding))","v":194000},6950600,0,0,0,5500000,6762640,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A244=1,PMF_1st=0),0,ROUND(IF(A244=1,AI244,AL243)*OFFSET(Input!$O$27,IF(A244=121,-1,0)+MIN(B244,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A244=1,PMF_1st=0),0,IF(SUM($K$5:$L244)-$AU243>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B243,B244),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C244-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[241,21,1,null,60,{"$f":"IF(A245=\"\",\"\",IF(A245=1,Age_Full_Month,IF(F244=11,0,F244+1)))","v":0},60,0,{"$f":"IF(A245=\"\",\"\",IF(AND(F245=11,G245=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H245-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C245-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B245,99),0,1,1)*K245,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*L245,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*M245,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C245>=1,ROUND(K245*OFFSET(Input!$U$27,B245,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B245=1,0,IF($C245>=1,ROUND(OFFSET(Input!$X$27,B245,0,1,1)*AL244,AV_rounding),0))","v":0},{"$f":"IF(B245=1,0,IF(C245=1,ROUND(OFFSET(Input!$W$27,B245,0,1,1)*AVERAGE($AI$5,$AL$5:$AL243),AV_rounding),0))","v":0},6490,0,0,109700,100,0,0,0,{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),OFFSET(Input!$G$27,B245,0,1,1)-AE245,0)","v":0},{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),MIN(OFFSET(Input!$G$27,B245,0,1,1),AP244),0)","v":0},0,0,0,1356600,1350010,1350010,1350010,203700,203700,203700,203700,{"$f":"IF(A245=\"\",\"\",AL245-ROUND(AL245*OFFSET(Input!$S$27,$B245,0,1,1),2*FEE_rounding))","v":1350010},{"$f":"IF(A245=\"\",\"\",ROUND(AP245*(1-OFFSET(Input!$T$27,MIN(B245,10),0,1,1)),2*FEE_rounding))","v":203700},7053710,0,0,109700,5500000,6856600,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A245=1,PMF_1st=0),0,ROUND(IF(A245=1,AI245,AL244)*OFFSET(Input!$O$27,IF(A245=121,-1,0)+MIN(B245,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A245=1,PMF_1st=0),0,IF(SUM($K$5:$L245)-$AU244>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B244,B245),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C245-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[242,21,2,null,60,{"$f":"IF(A246=\"\",\"\",IF(A246=1,Age_Full_Month,IF(F245=11,0,F245+1)))","v":1},60,0,{"$f":"IF(A246=\"\",\"\",IF(AND(F246=11,G246=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H246-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C246-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B246,99),0,1,1)*K246,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*L246,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*M246,FEE_rounding)","v":0},0,0,{"$f":"IF(C246>=1,ROUND(K246*OFFSET(Input!$U$27,B246,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B246=1,0,IF($C246>=1,ROUND(OFFSET(Input!$X$27,B246,0,1,1)*AL245,AV_rounding),0))","v":0},{"$f":"IF(B246=1,0,IF(C246=1,ROUND(OFFSET(Input!$W$27,B246,0,1,1)*AVERAGE($AI$5,$AL$5:$AL244),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),OFFSET(Input!$G$27,B246,0,1,1)-AE246,0)","v":0},{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),MIN(OFFSET(Input!$G$27,B246,0,1,1),AP245),0)","v":0},0,0,0,1350010,1343420,1343420,1343420,203700,203700,203700,203700,{"$f":"IF(A246=\"\",\"\",AL246-ROUND(AL246*OFFSET(Input!$S$27,$B246,0,1,1),2*FEE_rounding))","v":1343420},{"$f":"IF(A246=\"\",\"\",ROUND(AP246*(1-OFFSET(Input!$T$27,MIN(B246,10),0,1,1)),2*FEE_rounding))","v":203700},7047120,0,0,0,5500000,6850010,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A246=1,PMF_1st=0),0,ROUND(IF(A246=1,AI246,AL245)*OFFSET(Input!$O$27,IF(A246=121,-1,0)+MIN(B246,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A246=1,PMF_1st=0),0,IF(SUM($K$5:$L246)-$AU245>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B245,B246),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C246-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[243,21,3,null,60,{"$f":"IF(A247=\"\",\"\",IF(A247=1,Age_Full_Month,IF(F246=11,0,F246+1)))","v":2},60,0,{"$f":"IF(A247=\"\",\"\",IF(AND(F247=11,G247=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H247-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C247-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B247,99),0,1,1)*K247,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*L247,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*M247,FEE_rounding)","v":0},0,0,{"$f":"IF(C247>=1,ROUND(K247*OFFSET(Input!$U$27,B247,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B247=1,0,IF($C247>=1,ROUND(OFFSET(Input!$X$27,B247,0,1,1)*AL246,AV_rounding),0))","v":0},{"$f":"IF(B247=1,0,IF(C247=1,ROUND(OFFSET(Input!$W$27,B247,0,1,1)*AVERAGE($AI$5,$AL$5:$AL245),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),OFFSET(Input!$G$27,B247,0,1,1)-AE247,0)","v":0},{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),MIN(OFFSET(Input!$G$27,B247,0,1,1),AP246),0)","v":0},0,0,0,1343420,1336830,1336830,1336830,203700,203700,203700,203700,{"$f":"IF(A247=\"\",\"\",AL247-ROUND(AL247*OFFSET(Input!$S$27,$B247,0,1,1),2*FEE_rounding))","v":1336830},{"$f":"IF(A247=\"\",\"\",ROUND(AP247*(1-OFFSET(Input!$T$27,MIN(B247,10),0,1,1)),2*FEE_rounding))","v":203700},7040530,0,0,0,5500000,6843420,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A247=1,PMF_1st=0),0,ROUND(IF(A247=1,AI247,AL246)*OFFSET(Input!$O$27,IF(A247=121,-1,0)+MIN(B247,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A247=1,PMF_1st=0),0,IF(SUM($K$5:$L247)-$AU246>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B246,B247),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C247-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[244,21,4,null,60,{"$f":"IF(A248=\"\",\"\",IF(A248=1,Age_Full_Month,IF(F247=11,0,F247+1)))","v":3},60,0,{"$f":"IF(A248=\"\",\"\",IF(AND(F248=11,G248=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H248-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C248-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B248,99),0,1,1)*K248,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*L248,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*M248,FEE_rounding)","v":0},0,0,{"$f":"IF(C248>=1,ROUND(K248*OFFSET(Input!$U$27,B248,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B248=1,0,IF($C248>=1,ROUND(OFFSET(Input!$X$27,B248,0,1,1)*AL247,AV_rounding),0))","v":0},{"$f":"IF(B248=1,0,IF(C248=1,ROUND(OFFSET(Input!$W$27,B248,0,1,1)*AVERAGE($AI$5,$AL$5:$AL246),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),OFFSET(Input!$G$27,B248,0,1,1)-AE248,0)","v":0},{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),MIN(OFFSET(Input!$G$27,B248,0,1,1),AP247),0)","v":0},0,0,0,1336830,1330240,1330240,1330240,203700,203700,203700,203700,{"$f":"IF(A248=\"\",\"\",AL248-ROUND(AL248*OFFSET(Input!$S$27,$B248,0,1,1),2*FEE_rounding))","v":1330240},{"$f":"IF(A248=\"\",\"\",ROUND(AP248*(1-OFFSET(Input!$T$27,MIN(B248,10),0,1,1)),2*FEE_rounding))","v":203700},7033940,0,0,0,5500000,6836830,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A248=1,PMF_1st=0),0,ROUND(IF(A248=1,AI248,AL247)*OFFSET(Input!$O$27,IF(A248=121,-1,0)+MIN(B248,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A248=1,PMF_1st=0),0,IF(SUM($K$5:$L248)-$AU247>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B247,B248),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C248-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[245,21,5,null,60,{"$f":"IF(A249=\"\",\"\",IF(A249=1,Age_Full_Month,IF(F248=11,0,F248+1)))","v":4},60,0,{"$f":"IF(A249=\"\",\"\",IF(AND(F249=11,G249=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H249-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C249-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B249,99),0,1,1)*K249,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*L249,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*M249,FEE_rounding)","v":0},0,0,{"$f":"IF(C249>=1,ROUND(K249*OFFSET(Input!$U$27,B249,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B249=1,0,IF($C249>=1,ROUND(OFFSET(Input!$X$27,B249,0,1,1)*AL248,AV_rounding),0))","v":0},{"$f":"IF(B249=1,0,IF(C249=1,ROUND(OFFSET(Input!$W$27,B249,0,1,1)*AVERAGE($AI$5,$AL$5:$AL247),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),OFFSET(Input!$G$27,B249,0,1,1)-AE249,0)","v":0},{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),MIN(OFFSET(Input!$G$27,B249,0,1,1),AP248),0)","v":0},0,0,0,1330240,1323650,1323650,1323650,203700,203700,203700,203700,{"$f":"IF(A249=\"\",\"\",AL249-ROUND(AL249*OFFSET(Input!$S$27,$B249,0,1,1),2*FEE_rounding))","v":1323650},{"$f":"IF(A249=\"\",\"\",ROUND(AP249*(1-OFFSET(Input!$T$27,MIN(B249,10),0,1,1)),2*FEE_rounding))","v":203700},7027350,0,0,0,5500000,6830240,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A249=1,PMF_1st=0),0,ROUND(IF(A249=1,AI249,AL248)*OFFSET(Input!$O$27,IF(A249=121,-1,0)+MIN(B249,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A249=1,PMF_1st=0),0,IF(SUM($K$5:$L249)-$AU248>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B248,B249),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C249-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[246,21,6,null,60,{"$f":"IF(A250=\"\",\"\",IF(A250=1,Age_Full_Month,IF(F249=11,0,F249+1)))","v":5},60,0,{"$f":"IF(A250=\"\",\"\",IF(AND(F250=11,G250=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H250-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C250-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B250,99),0,1,1)*K250,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*L250,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*M250,FEE_rounding)","v":0},0,0,{"$f":"IF(C250>=1,ROUND(K250*OFFSET(Input!$U$27,B250,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B250=1,0,IF($C250>=1,ROUND(OFFSET(Input!$X$27,B250,0,1,1)*AL249,AV_rounding),0))","v":0},{"$f":"IF(B250=1,0,IF(C250=1,ROUND(OFFSET(Input!$W$27,B250,0,1,1)*AVERAGE($AI$5,$AL$5:$AL248),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),OFFSET(Input!$G$27,B250,0,1,1)-AE250,0)","v":0},{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),MIN(OFFSET(Input!$G$27,B250,0,1,1),AP249),0)","v":0},0,0,0,1323650,1317060,1317060,1317060,203700,203700,203700,203700,{"$f":"IF(A250=\"\",\"\",AL250-ROUND(AL250*OFFSET(Input!$S$27,$B250,0,1,1),2*FEE_rounding))","v":1317060},{"$f":"IF(A250=\"\",\"\",ROUND(AP250*(1-OFFSET(Input!$T$27,MIN(B250,10),0,1,1)),2*FEE_rounding))","v":203700},7020760,0,0,0,5500000,6823650,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A250=1,PMF_1st=0),0,ROUND(IF(A250=1,AI250,AL249)*OFFSET(Input!$O$27,IF(A250=121,-1,0)+MIN(B250,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A250=1,PMF_1st=0),0,IF(SUM($K$5:$L250)-$AU249>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B249,B250),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C250-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[247,21,7,null,60,{"$f":"IF(A251=\"\",\"\",IF(A251=1,Age_Full_Month,IF(F250=11,0,F250+1)))","v":6},60,0,{"$f":"IF(A251=\"\",\"\",IF(AND(F251=11,G251=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H251-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C251-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B251,99),0,1,1)*K251,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*L251,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*M251,FEE_rounding)","v":0},0,0,{"$f":"IF(C251>=1,ROUND(K251*OFFSET(Input!$U$27,B251,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B251=1,0,IF($C251>=1,ROUND(OFFSET(Input!$X$27,B251,0,1,1)*AL250,AV_rounding),0))","v":0},{"$f":"IF(B251=1,0,IF(C251=1,ROUND(OFFSET(Input!$W$27,B251,0,1,1)*AVERAGE($AI$5,$AL$5:$AL249),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),OFFSET(Input!$G$27,B251,0,1,1)-AE251,0)","v":0},{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),MIN(OFFSET(Input!$G$27,B251,0,1,1),AP250),0)","v":0},0,0,0,1317060,1310470,1310470,1310470,203700,203700,203700,203700,{"$f":"IF(A251=\"\",\"\",AL251-ROUND(AL251*OFFSET(Input!$S$27,$B251,0,1,1),2*FEE_rounding))","v":1310470},{"$f":"IF(A251=\"\",\"\",ROUND(AP251*(1-OFFSET(Input!$T$27,MIN(B251,10),0,1,1)),2*FEE_rounding))","v":203700},7014170,0,0,0,5500000,6817060,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A251=1,PMF_1st=0),0,ROUND(IF(A251=1,AI251,AL250)*OFFSET(Input!$O$27,IF(A251=121,-1,0)+MIN(B251,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A251=1,PMF_1st=0),0,IF(SUM($K$5:$L251)-$AU250>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B250,B251),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C251-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[248,21,8,null,60,{"$f":"IF(A252=\"\",\"\",IF(A252=1,Age_Full_Month,IF(F251=11,0,F251+1)))","v":7},60,0,{"$f":"IF(A252=\"\",\"\",IF(AND(F252=11,G252=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H252-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C252-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B252,99),0,1,1)*K252,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*L252,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*M252,FEE_rounding)","v":0},0,0,{"$f":"IF(C252>=1,ROUND(K252*OFFSET(Input!$U$27,B252,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B252=1,0,IF($C252>=1,ROUND(OFFSET(Input!$X$27,B252,0,1,1)*AL251,AV_rounding),0))","v":0},{"$f":"IF(B252=1,0,IF(C252=1,ROUND(OFFSET(Input!$W$27,B252,0,1,1)*AVERAGE($AI$5,$AL$5:$AL250),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),OFFSET(Input!$G$27,B252,0,1,1)-AE252,0)","v":0},{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),MIN(OFFSET(Input!$G$27,B252,0,1,1),AP251),0)","v":0},0,0,0,1310470,1303880,1303880,1303880,203700,203700,203700,203700,{"$f":"IF(A252=\"\",\"\",AL252-ROUND(AL252*OFFSET(Input!$S$27,$B252,0,1,1),2*FEE_rounding))","v":1303880},{"$f":"IF(A252=\"\",\"\",ROUND(AP252*(1-OFFSET(Input!$T$27,MIN(B252,10),0,1,1)),2*FEE_rounding))","v":203700},7007580,0,0,0,5500000,6810470,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A252=1,PMF_1st=0),0,ROUND(IF(A252=1,AI252,AL251)*OFFSET(Input!$O$27,IF(A252=121,-1,0)+MIN(B252,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A252=1,PMF_1st=0),0,IF(SUM($K$5:$L252)-$AU251>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B251,B252),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C252-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[249,21,9,null,60,{"$f":"IF(A253=\"\",\"\",IF(A253=1,Age_Full_Month,IF(F252=11,0,F252+1)))","v":8},60,0,{"$f":"IF(A253=\"\",\"\",IF(AND(F253=11,G253=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H253-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C253-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B253,99),0,1,1)*K253,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*L253,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*M253,FEE_rounding)","v":0},0,0,{"$f":"IF(C253>=1,ROUND(K253*OFFSET(Input!$U$27,B253,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B253=1,0,IF($C253>=1,ROUND(OFFSET(Input!$X$27,B253,0,1,1)*AL252,AV_rounding),0))","v":0},{"$f":"IF(B253=1,0,IF(C253=1,ROUND(OFFSET(Input!$W$27,B253,0,1,1)*AVERAGE($AI$5,$AL$5:$AL251),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),OFFSET(Input!$G$27,B253,0,1,1)-AE253,0)","v":0},{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),MIN(OFFSET(Input!$G$27,B253,0,1,1),AP252),0)","v":0},0,0,0,1303880,1297290,1297290,1297290,203700,203700,203700,203700,{"$f":"IF(A253=\"\",\"\",AL253-ROUND(AL253*OFFSET(Input!$S$27,$B253,0,1,1),2*FEE_rounding))","v":1297290},{"$f":"IF(A253=\"\",\"\",ROUND(AP253*(1-OFFSET(Input!$T$27,MIN(B253,10),0,1,1)),2*FEE_rounding))","v":203700},7000990,0,0,0,5500000,6803880,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A253=1,PMF_1st=0),0,ROUND(IF(A253=1,AI253,AL252)*OFFSET(Input!$O$27,IF(A253=121,-1,0)+MIN(B253,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A253=1,PMF_1st=0),0,IF(SUM($K$5:$L253)-$AU252>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B252,B253),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C253-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[250,21,10,null,60,{"$f":"IF(A254=\"\",\"\",IF(A254=1,Age_Full_Month,IF(F253=11,0,F253+1)))","v":9},60,0,{"$f":"IF(A254=\"\",\"\",IF(AND(F254=11,G254=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H254-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C254-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B254,99),0,1,1)*K254,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*L254,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*M254,FEE_rounding)","v":0},0,0,{"$f":"IF(C254>=1,ROUND(K254*OFFSET(Input!$U$27,B254,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B254=1,0,IF($C254>=1,ROUND(OFFSET(Input!$X$27,B254,0,1,1)*AL253,AV_rounding),0))","v":0},{"$f":"IF(B254=1,0,IF(C254=1,ROUND(OFFSET(Input!$W$27,B254,0,1,1)*AVERAGE($AI$5,$AL$5:$AL252),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),OFFSET(Input!$G$27,B254,0,1,1)-AE254,0)","v":0},{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),MIN(OFFSET(Input!$G$27,B254,0,1,1),AP253),0)","v":0},0,0,0,1297290,1290700,1290700,1290700,203700,203700,203700,203700,{"$f":"IF(A254=\"\",\"\",AL254-ROUND(AL254*OFFSET(Input!$S$27,$B254,0,1,1),2*FEE_rounding))","v":1290700},{"$f":"IF(A254=\"\",\"\",ROUND(AP254*(1-OFFSET(Input!$T$27,MIN(B254,10),0,1,1)),2*FEE_rounding))","v":203700},6994400,0,0,0,5500000,6797290,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A254=1,PMF_1st=0),0,ROUND(IF(A254=1,AI254,AL253)*OFFSET(Input!$O$27,IF(A254=121,-1,0)+MIN(B254,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A254=1,PMF_1st=0),0,IF(SUM($K$5:$L254)-$AU253>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B253,B254),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C254-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[251,21,11,null,60,{"$f":"IF(A255=\"\",\"\",IF(A255=1,Age_Full_Month,IF(F254=11,0,F254+1)))","v":10},60,0,{"$f":"IF(A255=\"\",\"\",IF(AND(F255=11,G255=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H255-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C255-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B255,99),0,1,1)*K255,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*L255,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*M255,FEE_rounding)","v":0},0,0,{"$f":"IF(C255>=1,ROUND(K255*OFFSET(Input!$U$27,B255,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B255=1,0,IF($C255>=1,ROUND(OFFSET(Input!$X$27,B255,0,1,1)*AL254,AV_rounding),0))","v":0},{"$f":"IF(B255=1,0,IF(C255=1,ROUND(OFFSET(Input!$W$27,B255,0,1,1)*AVERAGE($AI$5,$AL$5:$AL253),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),OFFSET(Input!$G$27,B255,0,1,1)-AE255,0)","v":0},{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),MIN(OFFSET(Input!$G$27,B255,0,1,1),AP254),0)","v":0},0,0,0,1290700,1284110,1284110,1284110,203700,203700,203700,203700,{"$f":"IF(A255=\"\",\"\",AL255-ROUND(AL255*OFFSET(Input!$S$27,$B255,0,1,1),2*FEE_rounding))","v":1284110},{"$f":"IF(A255=\"\",\"\",ROUND(AP255*(1-OFFSET(Input!$T$27,MIN(B255,10),0,1,1)),2*FEE_rounding))","v":203700},6987810,0,0,0,5500000,6790700,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A255=1,PMF_1st=0),0,ROUND(IF(A255=1,AI255,AL254)*OFFSET(Input!$O$27,IF(A255=121,-1,0)+MIN(B255,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A255=1,PMF_1st=0),0,IF(SUM($K$5:$L255)-$AU254>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B254,B255),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C255-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[252,21,12,null,60,{"$f":"IF(A256=\"\",\"\",IF(A256=1,Age_Full_Month,IF(F255=11,0,F255+1)))","v":11},60,0,{"$f":"IF(A256=\"\",\"\",IF(AND(F256=11,G256=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H256-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C256-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B256,99),0,1,1)*K256,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*L256,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*M256,FEE_rounding)","v":0},0,0,{"$f":"IF(C256>=1,ROUND(K256*OFFSET(Input!$U$27,B256,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B256=1,0,IF($C256>=1,ROUND(OFFSET(Input!$X$27,B256,0,1,1)*AL255,AV_rounding),0))","v":0},{"$f":"IF(B256=1,0,IF(C256=1,ROUND(OFFSET(Input!$W$27,B256,0,1,1)*AVERAGE($AI$5,$AL$5:$AL254),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),OFFSET(Input!$G$27,B256,0,1,1)-AE256,0)","v":0},{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),MIN(OFFSET(Input!$G$27,B256,0,1,1),AP255),0)","v":0},0,0,0,1284110,1277520,1277520,1277520,203700,203700,203700,203700,{"$f":"IF(A256=\"\",\"\",AL256-ROUND(AL256*OFFSET(Input!$S$27,$B256,0,1,1),2*FEE_rounding))","v":1277520},{"$f":"IF(A256=\"\",\"\",ROUND(AP256*(1-OFFSET(Input!$T$27,MIN(B256,10),0,1,1)),2*FEE_rounding))","v":203700},6981220,0,0,0,5500000,6784110,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A256=1,PMF_1st=0),0,ROUND(IF(A256=1,AI256,AL255)*OFFSET(Input!$O$27,IF(A256=121,-1,0)+MIN(B256,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A256=1,PMF_1st=0),0,IF(SUM($K$5:$L256)-$AU255>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B255,B256),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C256-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[253,22,1,null,61,{"$f":"IF(A257=\"\",\"\",IF(A257=1,Age_Full_Month,IF(F256=11,0,F256+1)))","v":0},61,0,{"$f":"IF(A257=\"\",\"\",IF(AND(F257=11,G257=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H257-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C257-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B257,99),0,1,1)*K257,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*L257,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*M257,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C257>=1,ROUND(K257*OFFSET(Input!$U$27,B257,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B257=1,0,IF($C257>=1,ROUND(OFFSET(Input!$X$27,B257,0,1,1)*AL256,AV_rounding),0))","v":0},{"$f":"IF(B257=1,0,IF(C257=1,ROUND(OFFSET(Input!$W$27,B257,0,1,1)*AVERAGE($AI$5,$AL$5:$AL255),AV_rounding),0))","v":0},7095,0,0,109700,100,0,0,0,{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),OFFSET(Input!$G$27,B257,0,1,1)-AE257,0)","v":0},{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),MIN(OFFSET(Input!$G$27,B257,0,1,1),AP256),0)","v":0},0,0,0,1377520,1370325,1370325,1370325,213400,213400,213400,213400,{"$f":"IF(A257=\"\",\"\",AL257-ROUND(AL257*OFFSET(Input!$S$27,$B257,0,1,1),2*FEE_rounding))","v":1370325},{"$f":"IF(A257=\"\",\"\",ROUND(AP257*(1-OFFSET(Input!$T$27,MIN(B257,10),0,1,1)),2*FEE_rounding))","v":213400},7083725,0,0,109700,5500000,6877520,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A257=1,PMF_1st=0),0,ROUND(IF(A257=1,AI257,AL256)*OFFSET(Input!$O$27,IF(A257=121,-1,0)+MIN(B257,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A257=1,PMF_1st=0),0,IF(SUM($K$5:$L257)-$AU256>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B256,B257),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C257-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[254,22,2,null,61,{"$f":"IF(A258=\"\",\"\",IF(A258=1,Age_Full_Month,IF(F257=11,0,F257+1)))","v":1},61,0,{"$f":"IF(A258=\"\",\"\",IF(AND(F258=11,G258=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H258-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C258-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B258,99),0,1,1)*K258,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*L258,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*M258,FEE_rounding)","v":0},0,0,{"$f":"IF(C258>=1,ROUND(K258*OFFSET(Input!$U$27,B258,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B258=1,0,IF($C258>=1,ROUND(OFFSET(Input!$X$27,B258,0,1,1)*AL257,AV_rounding),0))","v":0},{"$f":"IF(B258=1,0,IF(C258=1,ROUND(OFFSET(Input!$W$27,B258,0,1,1)*AVERAGE($AI$5,$AL$5:$AL256),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),OFFSET(Input!$G$27,B258,0,1,1)-AE258,0)","v":0},{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),MIN(OFFSET(Input!$G$27,B258,0,1,1),AP257),0)","v":0},0,0,0,1370325,1363130,1363130,1363130,213400,213400,213400,213400,{"$f":"IF(A258=\"\",\"\",AL258-ROUND(AL258*OFFSET(Input!$S$27,$B258,0,1,1),2*FEE_rounding))","v":1363130},{"$f":"IF(A258=\"\",\"\",ROUND(AP258*(1-OFFSET(Input!$T$27,MIN(B258,10),0,1,1)),2*FEE_rounding))","v":213400},7076530,0,0,0,5500000,6870325,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A258=1,PMF_1st=0),0,ROUND(IF(A258=1,AI258,AL257)*OFFSET(Input!$O$27,IF(A258=121,-1,0)+MIN(B258,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A258=1,PMF_1st=0),0,IF(SUM($K$5:$L258)-$AU257>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B257,B258),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C258-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[255,22,3,null,61,{"$f":"IF(A259=\"\",\"\",IF(A259=1,Age_Full_Month,IF(F258=11,0,F258+1)))","v":2},61,0,{"$f":"IF(A259=\"\",\"\",IF(AND(F259=11,G259=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H259-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C259-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B259,99),0,1,1)*K259,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*L259,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*M259,FEE_rounding)","v":0},0,0,{"$f":"IF(C259>=1,ROUND(K259*OFFSET(Input!$U$27,B259,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B259=1,0,IF($C259>=1,ROUND(OFFSET(Input!$X$27,B259,0,1,1)*AL258,AV_rounding),0))","v":0},{"$f":"IF(B259=1,0,IF(C259=1,ROUND(OFFSET(Input!$W$27,B259,0,1,1)*AVERAGE($AI$5,$AL$5:$AL257),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),OFFSET(Input!$G$27,B259,0,1,1)-AE259,0)","v":0},{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),MIN(OFFSET(Input!$G$27,B259,0,1,1),AP258),0)","v":0},0,0,0,1363130,1355935,1355935,1355935,213400,213400,213400,213400,{"$f":"IF(A259=\"\",\"\",AL259-ROUND(AL259*OFFSET(Input!$S$27,$B259,0,1,1),2*FEE_rounding))","v":1355935},{"$f":"IF(A259=\"\",\"\",ROUND(AP259*(1-OFFSET(Input!$T$27,MIN(B259,10),0,1,1)),2*FEE_rounding))","v":213400},7069335,0,0,0,5500000,6863130,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A259=1,PMF_1st=0),0,ROUND(IF(A259=1,AI259,AL258)*OFFSET(Input!$O$27,IF(A259=121,-1,0)+MIN(B259,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A259=1,PMF_1st=0),0,IF(SUM($K$5:$L259)-$AU258>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B258,B259),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C259-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[256,22,4,null,61,{"$f":"IF(A260=\"\",\"\",IF(A260=1,Age_Full_Month,IF(F259=11,0,F259+1)))","v":3},61,0,{"$f":"IF(A260=\"\",\"\",IF(AND(F260=11,G260=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H260-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C260-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B260,99),0,1,1)*K260,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*L260,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*M260,FEE_rounding)","v":0},0,0,{"$f":"IF(C260>=1,ROUND(K260*OFFSET(Input!$U$27,B260,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B260=1,0,IF($C260>=1,ROUND(OFFSET(Input!$X$27,B260,0,1,1)*AL259,AV_rounding),0))","v":0},{"$f":"IF(B260=1,0,IF(C260=1,ROUND(OFFSET(Input!$W$27,B260,0,1,1)*AVERAGE($AI$5,$AL$5:$AL258),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),OFFSET(Input!$G$27,B260,0,1,1)-AE260,0)","v":0},{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),MIN(OFFSET(Input!$G$27,B260,0,1,1),AP259),0)","v":0},0,0,0,1355935,1348740,1348740,1348740,213400,213400,213400,213400,{"$f":"IF(A260=\"\",\"\",AL260-ROUND(AL260*OFFSET(Input!$S$27,$B260,0,1,1),2*FEE_rounding))","v":1348740},{"$f":"IF(A260=\"\",\"\",ROUND(AP260*(1-OFFSET(Input!$T$27,MIN(B260,10),0,1,1)),2*FEE_rounding))","v":213400},7062140,0,0,0,5500000,6855935,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A260=1,PMF_1st=0),0,ROUND(IF(A260=1,AI260,AL259)*OFFSET(Input!$O$27,IF(A260=121,-1,0)+MIN(B260,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A260=1,PMF_1st=0),0,IF(SUM($K$5:$L260)-$AU259>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B259,B260),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C260-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[257,22,5,null,{"$f":"IF($A261=\"\",\"\",Age_Insured+B261-1)","v":61},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Month,IF(F260=11,0,F260+1)))","v":4},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Year,IF(F260=11,G260+1,G260)))","v":61},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),DAY(EOMONTH((SignYY+INT(A261/12)+1911)&\"/\"&(IF(MOD(SignMM+A261-1,12)=0,12,MOD(SignMM+A261-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H261-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B261-1>=BPP,\"\",IF(AS260>0,1,0))","v":1},{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,IF(($BJ261+$AL260+$AP260+$AW261)/($BJ261+$AL260+$AP260)>$BK261,VLOOKUP($B261,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K261=0,0,IF(MOD(C261-1,12/Prem_Freq)=0,VLOOKUP(B261,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C261=1,VLOOKUP(B261,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C261-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B261,99),0,1,1)*K261,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*L261,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*M261,FEE_rounding)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,K261-N261))","v":0},{"$f":"IF(A262=\"\",\"\",IF(K261=\"*****\",\"*****\",L261-O261+M261-P261))","v":0},{"$f":"IF(C261>=1,ROUND(K261*OFFSET(Input!$U$27,B261,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B261=1,0,IF($C261>=1,ROUND(OFFSET(Input!$X$27,B261,0,1,1)*AL260,AV_rounding),0))","v":0},{"$f":"IF(B261=1,0,IF(C261=1,ROUND(OFFSET(Input!$W$27,B261,0,1,1)*AVERAGE($AI$5,$AL$5:$AL259),AV_rounding),0))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,BA261,AI261))","v":7095},{"$f":"IF(E261=\"\",\"\",IF(SUM(AI261,-V261)>BB261,BB261,SUM(AI261,-V261)))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,0,BA261-AI261))","v":0},0,100,{"$f":"IF(E261=\" \",\" \",IF(Z261<BI260+BC261+BE261+BD261*0+BF261,BI260+BC261+BE261+BD261*0+BF261-BI260-Z261,0))","v":0},0,0,{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),OFFSET(Input!$G$27,B261,0,1,1)-AE261,0)","v":0},{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),MIN(OFFSET(Input!$G$27,B261,0,1,1),AP260),0)","v":0},{"$f":"IF(A262=\"\",\"\",AF260+AD261+AE261)","v":0},0,0,{"$f":"IF(A261=\"\",\"\",AL260+Q261+R261*0+IF(A261=1,0,SUM(S261:U261)))","v":1348740},{"$f":"IF(A261=\"\",\"\",AI261-V261-W261-Z261-AD261)","v":1341545},{"$f":"ROUND((AJ261-AB261)*(1+IRR_0)^(1/12)+IF(A261=1,S261,0),AV_rounding)","v":1341545},{"$f":"ROUND(AK261-AG261,AV_rounding)","v":1341545},213400,213400,{"$f":"ROUND((AN261-AC261)*(1+IRR_0)^(1/12),AV_rounding)","v":213400},{"$f":"ROUND(AO261-AH261,AV_rounding)","v":213400},{"$f":"IF(A261=\"\",\"\",AL261-ROUND(AL261*OFFSET(Input!$S$27,$B261,0,1,1),2*FEE_rounding))","v":1341545},{"$f":"IF(A261=\"\",\"\",ROUND(AP261*(1-OFFSET(Input!$T$27,MIN(B261,10),0,1,1)),2*FEE_rounding))","v":213400},7054945,0,{"$f":"IF(A262=\"\",\"\",AU260+AD261+AE261)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,Q261+R261))","v":0},5500000,6848740,{"$f":"IF(A261=1,K261,MAX(AY260+K261-AD260-AE260,0))","v":2200000},5500000,{"$f":"ROUND(ROUND(AZ261/100000*VLOOKUP(Age_Insured+B261-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I261>0,I261/H261,1),2*FEE_rounding)*IF(G262>14,1,0)*IF(AND(I261=0,H261>0),0,1)","v":7095},0,null,null,{"$f":"IF(AND(A261=1,PMF_1st=0),0,ROUND(IF(A261=1,AI261,AL260)*OFFSET(Input!$O$27,IF(A261=121,-1,0)+MIN(B261,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A261=1,PMF_1st=0),0,IF(SUM($K$5:$L261)-$AU260>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B260,B261),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A261+1","v":258},{"$f":"IF($A262=\"\",\"\",INT((A262-1)/12)+1)","v":22},{"$f":"IF($A262=\"\",\"\",MOD((A262-1),12)+1)","v":6},null,61,{"$f":"IF(A262=\"\",\"\",IF(A262=1,Age_Full_Month,IF(F261=11,0,F261+1)))","v":5},61,0,{"$f":"IF(A262=\"\",\"\",IF(AND(F262=11,G262=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H262-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C262-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B262,99),0,1,1)*K262,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*L262,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*M262,FEE_rounding)","v":0},0,0,{"$f":"IF(C262>=1,ROUND(K262*OFFSET(Input!$U$27,B262,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B262=1,0,IF($C262>=1,ROUND(OFFSET(Input!$X$27,B262,0,1,1)*AL261,AV_rounding),0))","v":0},{"$f":"IF(B262=1,0,IF(C262=1,ROUND(OFFSET(Input!$W$27,B262,0,1,1)*AVERAGE($AI$5,$AL$5:$AL260),AV_rounding),0))","v":0},7095,0,0,{"$f":"Q262+R262","v":0},{"$f":"IF(E262=\" \",\" \",IF(AI262+AM262-V262>BI261+BC262+BD262+BF262+BE262,BI261+BC262+BD262+BF262+BE262,MAX(AI262+AM262-V262,0)))","v":100},0,{"$f":"BG262","v":0},0,{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),OFFSET(Input!$G$27,B262,0,1,1)-AE262,0)","v":0},{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),MIN(OFFSET(Input!$G$27,B262,0,1,1),AP261),0)","v":0},0,0,0,1341545,1334350,1334350,1334350,{"$f":"R262+AO261","v":213400},{"$f":"AM262-X262-AA262-AE262","v":213400},213400,213400,{"$f":"IF(A262=\"\",\"\",AL262-ROUND(AL262*OFFSET(Input!$S$27,$B262,0,1,1),2*FEE_rounding))","v":1334350},{"$f":"IF(A262=\"\",\"\",ROUND(AP262*(1-OFFSET(Input!$T$27,MIN(B262,10),0,1,1)),2*FEE_rounding))","v":213400},{"$f":"AW262+AL262+AP262","v":7047750},0,0,0,{"$f":"AW261","v":5500000},{"$f":"AW262+AI262","v":6841545},2200000,{"$f":"IF(A262=\"\",\"\",AW262)","v":5500000},7095,0,null,null,{"$f":"IF(AND(A262=1,PMF_1st=0),0,ROUND(IF(A262=1,AI262,AL261)*OFFSET(Input!$O$27,IF(A262=121,-1,0)+MIN(B262,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A262=1,PMF_1st=0),0,IF(SUM($K$5:$L262)-$AU261>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B261,B262),21),0,1,1)))","v":100},null,null,{"$f":"BI261+BC262+BD262+BE262+BF262-Z262-AA262","v":0},{"$f":"IF(MOD($C262-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E262<=30,1.9,IF($E262<=40,1.6,IF($E262<=50,1.4,IF($E262<=60,1.2,IF($E262<=70,1.1,IF($E262<=90,1.02,1))))))","v":1.1000000000000001}]
[259,22,7,null,61,{"$f":"IF(A263=\"\",\"\",IF(A263=1,Age_Full_Month,IF(F262=11,0,F262+1)))","v":6},61,0,{"$f":"IF(A263=\"\",\"\",IF(AND(F263=11,G263=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H263-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C263-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B263,99),0,1,1)*K263,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*L263,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*M263,FEE_rounding)","v":0},0,0,{"$f":"IF(C263>=1,ROUND(K263*OFFSET(Input!$U$27,B263,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B263=1,0,IF($C263>=1,ROUND(OFFSET(Input!$X$27,B263,0,1,1)*AL262,AV_rounding),0))","v":0},{"$f":"IF(B263=1,0,IF(C263=1,ROUND(OFFSET(Input!$W$27,B263,0,1,1)*AVERAGE($AI$5,$AL$5:$AL261),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),OFFSET(Input!$G$27,B263,0,1,1)-AE263,0)","v":0},{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),MIN(OFFSET(Input!$G$27,B263,0,1,1),AP262),0)","v":0},0,0,0,1334350,1327155,1327155,1327155,213400,213400,213400,213400,{"$f":"IF(A263=\"\",\"\",AL263-ROUND(AL263*OFFSET(Input!$S$27,$B263,0,1,1),2*FEE_rounding))","v":1327155},{"$f":"IF(A263=\"\",\"\",ROUND(AP263*(1-OFFSET(Input!$T$27,MIN(B263,10),0,1,1)),2*FEE_rounding))","v":213400},7040555,0,0,0,5500000,6834350,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A263=1,PMF_1st=0),0,ROUND(IF(A263=1,AI263,AL262)*OFFSET(Input!$O$27,IF(A263=121,-1,0)+MIN(B263,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A263=1,PMF_1st=0),0,IF(SUM($K$5:$L263)-$AU262>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B262,B263),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C263-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[260,22,8,null,61,{"$f":"IF(A264=\"\",\"\",IF(A264=1,Age_Full_Month,IF(F263=11,0,F263+1)))","v":7},61,0,{"$f":"IF(A264=\"\",\"\",IF(AND(F264=11,G264=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H264-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C264-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B264,99),0,1,1)*K264,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*L264,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*M264,FEE_rounding)","v":0},0,0,{"$f":"IF(C264>=1,ROUND(K264*OFFSET(Input!$U$27,B264,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B264=1,0,IF($C264>=1,ROUND(OFFSET(Input!$X$27,B264,0,1,1)*AL263,AV_rounding),0))","v":0},{"$f":"IF(B264=1,0,IF(C264=1,ROUND(OFFSET(Input!$W$27,B264,0,1,1)*AVERAGE($AI$5,$AL$5:$AL262),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),OFFSET(Input!$G$27,B264,0,1,1)-AE264,0)","v":0},{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),MIN(OFFSET(Input!$G$27,B264,0,1,1),AP263),0)","v":0},0,0,0,1327155,1319960,1319960,1319960,213400,213400,213400,213400,{"$f":"IF(A264=\"\",\"\",AL264-ROUND(AL264*OFFSET(Input!$S$27,$B264,0,1,1),2*FEE_rounding))","v":1319960},{"$f":"IF(A264=\"\",\"\",ROUND(AP264*(1-OFFSET(Input!$T$27,MIN(B264,10),0,1,1)),2*FEE_rounding))","v":213400},7033360,0,0,0,5500000,6827155,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A264=1,PMF_1st=0),0,ROUND(IF(A264=1,AI264,AL263)*OFFSET(Input!$O$27,IF(A264=121,-1,0)+MIN(B264,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A264=1,PMF_1st=0),0,IF(SUM($K$5:$L264)-$AU263>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B263,B264),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C264-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[261,22,9,null,61,{"$f":"IF(A265=\"\",\"\",IF(A265=1,Age_Full_Month,IF(F264=11,0,F264+1)))","v":8},61,0,{"$f":"IF(A265=\"\",\"\",IF(AND(F265=11,G265=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H265-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C265-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B265,99),0,1,1)*K265,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*L265,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*M265,FEE_rounding)","v":0},0,0,{"$f":"IF(C265>=1,ROUND(K265*OFFSET(Input!$U$27,B265,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B265=1,0,IF($C265>=1,ROUND(OFFSET(Input!$X$27,B265,0,1,1)*AL264,AV_rounding),0))","v":0},{"$f":"IF(B265=1,0,IF(C265=1,ROUND(OFFSET(Input!$W$27,B265,0,1,1)*AVERAGE($AI$5,$AL$5:$AL263),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),OFFSET(Input!$G$27,B265,0,1,1)-AE265,0)","v":0},{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),MIN(OFFSET(Input!$G$27,B265,0,1,1),AP264),0)","v":0},0,0,0,1319960,1312765,1312765,1312765,213400,213400,213400,213400,{"$f":"IF(A265=\"\",\"\",AL265-ROUND(AL265*OFFSET(Input!$S$27,$B265,0,1,1),2*FEE_rounding))","v":1312765},{"$f":"IF(A265=\"\",\"\",ROUND(AP265*(1-OFFSET(Input!$T$27,MIN(B265,10),0,1,1)),2*FEE_rounding))","v":213400},7026165,0,0,0,5500000,6819960,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A265=1,PMF_1st=0),0,ROUND(IF(A265=1,AI265,AL264)*OFFSET(Input!$O$27,IF(A265=121,-1,0)+MIN(B265,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A265=1,PMF_1st=0),0,IF(SUM($K$5:$L265)-$AU264>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B264,B265),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C265-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[262,22,10,null,61,{"$f":"IF(A266=\"\",\"\",IF(A266=1,Age_Full_Month,IF(F265=11,0,F265+1)))","v":9},61,0,{"$f":"IF(A266=\"\",\"\",IF(AND(F266=11,G266=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H266-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C266-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B266,99),0,1,1)*K266,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*L266,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*M266,FEE_rounding)","v":0},0,0,{"$f":"IF(C266>=1,ROUND(K266*OFFSET(Input!$U$27,B266,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B266=1,0,IF($C266>=1,ROUND(OFFSET(Input!$X$27,B266,0,1,1)*AL265,AV_rounding),0))","v":0},{"$f":"IF(B266=1,0,IF(C266=1,ROUND(OFFSET(Input!$W$27,B266,0,1,1)*AVERAGE($AI$5,$AL$5:$AL264),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),OFFSET(Input!$G$27,B266,0,1,1)-AE266,0)","v":0},{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),MIN(OFFSET(Input!$G$27,B266,0,1,1),AP265),0)","v":0},0,0,0,1312765,1305570,1305570,1305570,213400,213400,213400,213400,{"$f":"IF(A266=\"\",\"\",AL266-ROUND(AL266*OFFSET(Input!$S$27,$B266,0,1,1),2*FEE_rounding))","v":1305570},{"$f":"IF(A266=\"\",\"\",ROUND(AP266*(1-OFFSET(Input!$T$27,MIN(B266,10),0,1,1)),2*FEE_rounding))","v":213400},7018970,0,0,0,5500000,6812765,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A266=1,PMF_1st=0),0,ROUND(IF(A266=1,AI266,AL265)*OFFSET(Input!$O$27,IF(A266=121,-1,0)+MIN(B266,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A266=1,PMF_1st=0),0,IF(SUM($K$5:$L266)-$AU265>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B265,B266),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C266-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[263,22,11,null,61,{"$f":"IF(A267=\"\",\"\",IF(A267=1,Age_Full_Month,IF(F266=11,0,F266+1)))","v":10},61,0,{"$f":"IF(A267=\"\",\"\",IF(AND(F267=11,G267=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H267-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C267-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B267,99),0,1,1)*K267,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*L267,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*M267,FEE_rounding)","v":0},0,0,{"$f":"IF(C267>=1,ROUND(K267*OFFSET(Input!$U$27,B267,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B267=1,0,IF($C267>=1,ROUND(OFFSET(Input!$X$27,B267,0,1,1)*AL266,AV_rounding),0))","v":0},{"$f":"IF(B267=1,0,IF(C267=1,ROUND(OFFSET(Input!$W$27,B267,0,1,1)*AVERAGE($AI$5,$AL$5:$AL265),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),OFFSET(Input!$G$27,B267,0,1,1)-AE267,0)","v":0},{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),MIN(OFFSET(Input!$G$27,B267,0,1,1),AP266),0)","v":0},0,0,0,1305570,1298375,1298375,1298375,213400,213400,213400,213400,{"$f":"IF(A267=\"\",\"\",AL267-ROUND(AL267*OFFSET(Input!$S$27,$B267,0,1,1),2*FEE_rounding))","v":1298375},{"$f":"IF(A267=\"\",\"\",ROUND(AP267*(1-OFFSET(Input!$T$27,MIN(B267,10),0,1,1)),2*FEE_rounding))","v":213400},7011775,0,0,0,5500000,6805570,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A267=1,PMF_1st=0),0,ROUND(IF(A267=1,AI267,AL266)*OFFSET(Input!$O$27,IF(A267=121,-1,0)+MIN(B267,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A267=1,PMF_1st=0),0,IF(SUM($K$5:$L267)-$AU266>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B266,B267),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C267-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[264,22,12,null,61,{"$f":"IF(A268=\"\",\"\",IF(A268=1,Age_Full_Month,IF(F267=11,0,F267+1)))","v":11},61,0,{"$f":"IF(A268=\"\",\"\",IF(AND(F268=11,G268=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H268-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C268-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B268,99),0,1,1)*K268,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*L268,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*M268,FEE_rounding)","v":0},0,0,{"$f":"IF(C268>=1,ROUND(K268*OFFSET(Input!$U$27,B268,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B268=1,0,IF($C268>=1,ROUND(OFFSET(Input!$X$27,B268,0,1,1)*AL267,AV_rounding),0))","v":0},{"$f":"IF(B268=1,0,IF(C268=1,ROUND(OFFSET(Input!$W$27,B268,0,1,1)*AVERAGE($AI$5,$AL$5:$AL266),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),OFFSET(Input!$G$27,B268,0,1,1)-AE268,0)","v":0},{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),MIN(OFFSET(Input!$G$27,B268,0,1,1),AP267),0)","v":0},0,0,0,1298375,1291180,1291180,1291180,213400,213400,213400,213400,{"$f":"IF(A268=\"\",\"\",AL268-ROUND(AL268*OFFSET(Input!$S$27,$B268,0,1,1),2*FEE_rounding))","v":1291180},{"$f":"IF(A268=\"\",\"\",ROUND(AP268*(1-OFFSET(Input!$T$27,MIN(B268,10),0,1,1)),2*FEE_rounding))","v":213400},7004580,0,0,0,5500000,6798375,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A268=1,PMF_1st=0),0,ROUND(IF(A268=1,AI268,AL267)*OFFSET(Input!$O$27,IF(A268=121,-1,0)+MIN(B268,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A268=1,PMF_1st=0),0,IF(SUM($K$5:$L268)-$AU267>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B267,B268),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C268-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[265,23,1,null,62,{"$f":"IF(A269=\"\",\"\",IF(A269=1,Age_Full_Month,IF(F268=11,0,F268+1)))","v":0},62,0,{"$f":"IF(A269=\"\",\"\",IF(AND(F269=11,G269=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H269-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C269-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B269,99),0,1,1)*K269,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*L269,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*M269,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C269>=1,ROUND(K269*OFFSET(Input!$U$27,B269,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B269=1,0,IF($C269>=1,ROUND(OFFSET(Input!$X$27,B269,0,1,1)*AL268,AV_rounding),0))","v":0},{"$f":"IF(B269=1,0,IF(C269=1,ROUND(OFFSET(Input!$W$27,B269,0,1,1)*AVERAGE($AI$5,$AL$5:$AL267),AV_rounding),0))","v":0},7755,0,0,109700,100,0,0,0,{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),OFFSET(Input!$G$27,B269,0,1,1)-AE269,0)","v":0},{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),MIN(OFFSET(Input!$G$27,B269,0,1,1),AP268),0)","v":0},0,0,0,1391180,1383325,1383325,1383325,223100,223100,223100,223100,{"$f":"IF(A269=\"\",\"\",AL269-ROUND(AL269*OFFSET(Input!$S$27,$B269,0,1,1),2*FEE_rounding))","v":1383325},{"$f":"IF(A269=\"\",\"\",ROUND(AP269*(1-OFFSET(Input!$T$27,MIN(B269,10),0,1,1)),2*FEE_rounding))","v":223100},7106425,0,0,109700,5500000,6891180,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A269=1,PMF_1st=0),0,ROUND(IF(A269=1,AI269,AL268)*OFFSET(Input!$O$27,IF(A269=121,-1,0)+MIN(B269,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A269=1,PMF_1st=0),0,IF(SUM($K$5:$L269)-$AU268>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B268,B269),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C269-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[266,23,2,null,62,{"$f":"IF(A270=\"\",\"\",IF(A270=1,Age_Full_Month,IF(F269=11,0,F269+1)))","v":1},62,0,{"$f":"IF(A270=\"\",\"\",IF(AND(F270=11,G270=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H270-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C270-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B270,99),0,1,1)*K270,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*L270,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*M270,FEE_rounding)","v":0},0,0,{"$f":"IF(C270>=1,ROUND(K270*OFFSET(Input!$U$27,B270,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B270=1,0,IF($C270>=1,ROUND(OFFSET(Input!$X$27,B270,0,1,1)*AL269,AV_rounding),0))","v":0},{"$f":"IF(B270=1,0,IF(C270=1,ROUND(OFFSET(Input!$W$27,B270,0,1,1)*AVERAGE($AI$5,$AL$5:$AL268),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),OFFSET(Input!$G$27,B270,0,1,1)-AE270,0)","v":0},{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),MIN(OFFSET(Input!$G$27,B270,0,1,1),AP269),0)","v":0},0,0,0,1383325,1375470,1375470,1375470,223100,223100,223100,223100,{"$f":"IF(A270=\"\",\"\",AL270-ROUND(AL270*OFFSET(Input!$S$27,$B270,0,1,1),2*FEE_rounding))","v":1375470},{"$f":"IF(A270=\"\",\"\",ROUND(AP270*(1-OFFSET(Input!$T$27,MIN(B270,10),0,1,1)),2*FEE_rounding))","v":223100},7098570,0,0,0,5500000,6883325,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A270=1,PMF_1st=0),0,ROUND(IF(A270=1,AI270,AL269)*OFFSET(Input!$O$27,IF(A270=121,-1,0)+MIN(B270,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A270=1,PMF_1st=0),0,IF(SUM($K$5:$L270)-$AU269>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B269,B270),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C270-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[267,23,3,null,62,{"$f":"IF(A271=\"\",\"\",IF(A271=1,Age_Full_Month,IF(F270=11,0,F270+1)))","v":2},62,0,{"$f":"IF(A271=\"\",\"\",IF(AND(F271=11,G271=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H271-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C271-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B271,99),0,1,1)*K271,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*L271,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*M271,FEE_rounding)","v":0},0,0,{"$f":"IF(C271>=1,ROUND(K271*OFFSET(Input!$U$27,B271,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B271=1,0,IF($C271>=1,ROUND(OFFSET(Input!$X$27,B271,0,1,1)*AL270,AV_rounding),0))","v":0},{"$f":"IF(B271=1,0,IF(C271=1,ROUND(OFFSET(Input!$W$27,B271,0,1,1)*AVERAGE($AI$5,$AL$5:$AL269),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),OFFSET(Input!$G$27,B271,0,1,1)-AE271,0)","v":0},{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),MIN(OFFSET(Input!$G$27,B271,0,1,1),AP270),0)","v":0},0,0,0,1375470,1367615,1367615,1367615,223100,223100,223100,223100,{"$f":"IF(A271=\"\",\"\",AL271-ROUND(AL271*OFFSET(Input!$S$27,$B271,0,1,1),2*FEE_rounding))","v":1367615},{"$f":"IF(A271=\"\",\"\",ROUND(AP271*(1-OFFSET(Input!$T$27,MIN(B271,10),0,1,1)),2*FEE_rounding))","v":223100},7090715,0,0,0,5500000,6875470,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A271=1,PMF_1st=0),0,ROUND(IF(A271=1,AI271,AL270)*OFFSET(Input!$O$27,IF(A271=121,-1,0)+MIN(B271,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A271=1,PMF_1st=0),0,IF(SUM($K$5:$L271)-$AU270>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B270,B271),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C271-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[268,23,4,null,62,{"$f":"IF(A272=\"\",\"\",IF(A272=1,Age_Full_Month,IF(F271=11,0,F271+1)))","v":3},62,0,{"$f":"IF(A272=\"\",\"\",IF(AND(F272=11,G272=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H272-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C272-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B272,99),0,1,1)*K272,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*L272,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*M272,FEE_rounding)","v":0},0,0,{"$f":"IF(C272>=1,ROUND(K272*OFFSET(Input!$U$27,B272,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B272=1,0,IF($C272>=1,ROUND(OFFSET(Input!$X$27,B272,0,1,1)*AL271,AV_rounding),0))","v":0},{"$f":"IF(B272=1,0,IF(C272=1,ROUND(OFFSET(Input!$W$27,B272,0,1,1)*AVERAGE($AI$5,$AL$5:$AL270),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),OFFSET(Input!$G$27,B272,0,1,1)-AE272,0)","v":0},{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),MIN(OFFSET(Input!$G$27,B272,0,1,1),AP271),0)","v":0},0,0,0,1367615,1359760,1359760,1359760,223100,223100,223100,223100,{"$f":"IF(A272=\"\",\"\",AL272-ROUND(AL272*OFFSET(Input!$S$27,$B272,0,1,1),2*FEE_rounding))","v":1359760},{"$f":"IF(A272=\"\",\"\",ROUND(AP272*(1-OFFSET(Input!$T$27,MIN(B272,10),0,1,1)),2*FEE_rounding))","v":223100},7082860,0,0,0,5500000,6867615,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A272=1,PMF_1st=0),0,ROUND(IF(A272=1,AI272,AL271)*OFFSET(Input!$O$27,IF(A272=121,-1,0)+MIN(B272,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A272=1,PMF_1st=0),0,IF(SUM($K$5:$L272)-$AU271>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B271,B272),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C272-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[269,23,5,null,62,{"$f":"IF(A273=\"\",\"\",IF(A273=1,Age_Full_Month,IF(F272=11,0,F272+1)))","v":4},62,0,{"$f":"IF(A273=\"\",\"\",IF(AND(F273=11,G273=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H273-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C273-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B273,99),0,1,1)*K273,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*L273,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*M273,FEE_rounding)","v":0},0,0,{"$f":"IF(C273>=1,ROUND(K273*OFFSET(Input!$U$27,B273,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B273=1,0,IF($C273>=1,ROUND(OFFSET(Input!$X$27,B273,0,1,1)*AL272,AV_rounding),0))","v":0},{"$f":"IF(B273=1,0,IF(C273=1,ROUND(OFFSET(Input!$W$27,B273,0,1,1)*AVERAGE($AI$5,$AL$5:$AL271),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),OFFSET(Input!$G$27,B273,0,1,1)-AE273,0)","v":0},{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),MIN(OFFSET(Input!$G$27,B273,0,1,1),AP272),0)","v":0},0,0,0,1359760,1351905,1351905,1351905,223100,223100,223100,223100,{"$f":"IF(A273=\"\",\"\",AL273-ROUND(AL273*OFFSET(Input!$S$27,$B273,0,1,1),2*FEE_rounding))","v":1351905},{"$f":"IF(A273=\"\",\"\",ROUND(AP273*(1-OFFSET(Input!$T$27,MIN(B273,10),0,1,1)),2*FEE_rounding))","v":223100},7075005,0,0,0,5500000,6859760,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A273=1,PMF_1st=0),0,ROUND(IF(A273=1,AI273,AL272)*OFFSET(Input!$O$27,IF(A273=121,-1,0)+MIN(B273,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A273=1,PMF_1st=0),0,IF(SUM($K$5:$L273)-$AU272>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B272,B273),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C273-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[270,23,6,null,62,{"$f":"IF(A274=\"\",\"\",IF(A274=1,Age_Full_Month,IF(F273=11,0,F273+1)))","v":5},62,0,{"$f":"IF(A274=\"\",\"\",IF(AND(F274=11,G274=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H274-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C274-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B274,99),0,1,1)*K274,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*L274,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*M274,FEE_rounding)","v":0},0,0,{"$f":"IF(C274>=1,ROUND(K274*OFFSET(Input!$U$27,B274,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B274=1,0,IF($C274>=1,ROUND(OFFSET(Input!$X$27,B274,0,1,1)*AL273,AV_rounding),0))","v":0},{"$f":"IF(B274=1,0,IF(C274=1,ROUND(OFFSET(Input!$W$27,B274,0,1,1)*AVERAGE($AI$5,$AL$5:$AL272),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),OFFSET(Input!$G$27,B274,0,1,1)-AE274,0)","v":0},{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),MIN(OFFSET(Input!$G$27,B274,0,1,1),AP273),0)","v":0},0,0,0,1351905,1344050,1344050,1344050,223100,223100,223100,223100,{"$f":"IF(A274=\"\",\"\",AL274-ROUND(AL274*OFFSET(Input!$S$27,$B274,0,1,1),2*FEE_rounding))","v":1344050},{"$f":"IF(A274=\"\",\"\",ROUND(AP274*(1-OFFSET(Input!$T$27,MIN(B274,10),0,1,1)),2*FEE_rounding))","v":223100},7067150,0,0,0,5500000,6851905,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A274=1,PMF_1st=0),0,ROUND(IF(A274=1,AI274,AL273)*OFFSET(Input!$O$27,IF(A274=121,-1,0)+MIN(B274,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A274=1,PMF_1st=0),0,IF(SUM($K$5:$L274)-$AU273>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B273,B274),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C274-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[271,23,7,null,62,{"$f":"IF(A275=\"\",\"\",IF(A275=1,Age_Full_Month,IF(F274=11,0,F274+1)))","v":6},62,0,{"$f":"IF(A275=\"\",\"\",IF(AND(F275=11,G275=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H275-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C275-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B275,99),0,1,1)*K275,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*L275,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*M275,FEE_rounding)","v":0},0,0,{"$f":"IF(C275>=1,ROUND(K275*OFFSET(Input!$U$27,B275,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B275=1,0,IF($C275>=1,ROUND(OFFSET(Input!$X$27,B275,0,1,1)*AL274,AV_rounding),0))","v":0},{"$f":"IF(B275=1,0,IF(C275=1,ROUND(OFFSET(Input!$W$27,B275,0,1,1)*AVERAGE($AI$5,$AL$5:$AL273),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),OFFSET(Input!$G$27,B275,0,1,1)-AE275,0)","v":0},{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),MIN(OFFSET(Input!$G$27,B275,0,1,1),AP274),0)","v":0},0,0,0,1344050,1336195,1336195,1336195,223100,223100,223100,223100,{"$f":"IF(A275=\"\",\"\",AL275-ROUND(AL275*OFFSET(Input!$S$27,$B275,0,1,1),2*FEE_rounding))","v":1336195},{"$f":"IF(A275=\"\",\"\",ROUND(AP275*(1-OFFSET(Input!$T$27,MIN(B275,10),0,1,1)),2*FEE_rounding))","v":223100},7059295,0,0,0,5500000,6844050,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A275=1,PMF_1st=0),0,ROUND(IF(A275=1,AI275,AL274)*OFFSET(Input!$O$27,IF(A275=121,-1,0)+MIN(B275,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A275=1,PMF_1st=0),0,IF(SUM($K$5:$L275)-$AU274>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B274,B275),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C275-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[272,23,8,null,62,{"$f":"IF(A276=\"\",\"\",IF(A276=1,Age_Full_Month,IF(F275=11,0,F275+1)))","v":7},62,0,{"$f":"IF(A276=\"\",\"\",IF(AND(F276=11,G276=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H276-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C276-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B276,99),0,1,1)*K276,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*L276,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*M276,FEE_rounding)","v":0},0,0,{"$f":"IF(C276>=1,ROUND(K276*OFFSET(Input!$U$27,B276,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B276=1,0,IF($C276>=1,ROUND(OFFSET(Input!$X$27,B276,0,1,1)*AL275,AV_rounding),0))","v":0},{"$f":"IF(B276=1,0,IF(C276=1,ROUND(OFFSET(Input!$W$27,B276,0,1,1)*AVERAGE($AI$5,$AL$5:$AL274),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),OFFSET(Input!$G$27,B276,0,1,1)-AE276,0)","v":0},{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),MIN(OFFSET(Input!$G$27,B276,0,1,1),AP275),0)","v":0},0,0,0,1336195,1328340,1328340,1328340,223100,223100,223100,223100,{"$f":"IF(A276=\"\",\"\",AL276-ROUND(AL276*OFFSET(Input!$S$27,$B276,0,1,1),2*FEE_rounding))","v":1328340},{"$f":"IF(A276=\"\",\"\",ROUND(AP276*(1-OFFSET(Input!$T$27,MIN(B276,10),0,1,1)),2*FEE_rounding))","v":223100},7051440,0,0,0,5500000,6836195,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A276=1,PMF_1st=0),0,ROUND(IF(A276=1,AI276,AL275)*OFFSET(Input!$O$27,IF(A276=121,-1,0)+MIN(B276,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A276=1,PMF_1st=0),0,IF(SUM($K$5:$L276)-$AU275>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B275,B276),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C276-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[273,23,9,null,62,{"$f":"IF(A277=\"\",\"\",IF(A277=1,Age_Full_Month,IF(F276=11,0,F276+1)))","v":8},62,0,{"$f":"IF(A277=\"\",\"\",IF(AND(F277=11,G277=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H277-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C277-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B277,99),0,1,1)*K277,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*L277,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*M277,FEE_rounding)","v":0},0,0,{"$f":"IF(C277>=1,ROUND(K277*OFFSET(Input!$U$27,B277,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B277=1,0,IF($C277>=1,ROUND(OFFSET(Input!$X$27,B277,0,1,1)*AL276,AV_rounding),0))","v":0},{"$f":"IF(B277=1,0,IF(C277=1,ROUND(OFFSET(Input!$W$27,B277,0,1,1)*AVERAGE($AI$5,$AL$5:$AL275),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),OFFSET(Input!$G$27,B277,0,1,1)-AE277,0)","v":0},{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),MIN(OFFSET(Input!$G$27,B277,0,1,1),AP276),0)","v":0},0,0,0,1328340,1320485,1320485,1320485,223100,223100,223100,223100,{"$f":"IF(A277=\"\",\"\",AL277-ROUND(AL277*OFFSET(Input!$S$27,$B277,0,1,1),2*FEE_rounding))","v":1320485},{"$f":"IF(A277=\"\",\"\",ROUND(AP277*(1-OFFSET(Input!$T$27,MIN(B277,10),0,1,1)),2*FEE_rounding))","v":223100},7043585,0,0,0,5500000,6828340,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A277=1,PMF_1st=0),0,ROUND(IF(A277=1,AI277,AL276)*OFFSET(Input!$O$27,IF(A277=121,-1,0)+MIN(B277,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A277=1,PMF_1st=0),0,IF(SUM($K$5:$L277)-$AU276>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B276,B277),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C277-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[274,23,10,null,62,{"$f":"IF(A278=\"\",\"\",IF(A278=1,Age_Full_Month,IF(F277=11,0,F277+1)))","v":9},62,0,{"$f":"IF(A278=\"\",\"\",IF(AND(F278=11,G278=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H278-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C278-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B278,99),0,1,1)*K278,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*L278,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*M278,FEE_rounding)","v":0},0,0,{"$f":"IF(C278>=1,ROUND(K278*OFFSET(Input!$U$27,B278,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B278=1,0,IF($C278>=1,ROUND(OFFSET(Input!$X$27,B278,0,1,1)*AL277,AV_rounding),0))","v":0},{"$f":"IF(B278=1,0,IF(C278=1,ROUND(OFFSET(Input!$W$27,B278,0,1,1)*AVERAGE($AI$5,$AL$5:$AL276),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),OFFSET(Input!$G$27,B278,0,1,1)-AE278,0)","v":0},{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),MIN(OFFSET(Input!$G$27,B278,0,1,1),AP277),0)","v":0},0,0,0,1320485,1312630,1312630,1312630,223100,223100,223100,223100,{"$f":"IF(A278=\"\",\"\",AL278-ROUND(AL278*OFFSET(Input!$S$27,$B278,0,1,1),2*FEE_rounding))","v":1312630},{"$f":"IF(A278=\"\",\"\",ROUND(AP278*(1-OFFSET(Input!$T$27,MIN(B278,10),0,1,1)),2*FEE_rounding))","v":223100},7035730,0,0,0,5500000,6820485,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A278=1,PMF_1st=0),0,ROUND(IF(A278=1,AI278,AL277)*OFFSET(Input!$O$27,IF(A278=121,-1,0)+MIN(B278,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A278=1,PMF_1st=0),0,IF(SUM($K$5:$L278)-$AU277>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B277,B278),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C278-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[275,23,11,null,62,{"$f":"IF(A279=\"\",\"\",IF(A279=1,Age_Full_Month,IF(F278=11,0,F278+1)))","v":10},62,0,{"$f":"IF(A279=\"\",\"\",IF(AND(F279=11,G279=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H279-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C279-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B279,99),0,1,1)*K279,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*L279,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*M279,FEE_rounding)","v":0},0,0,{"$f":"IF(C279>=1,ROUND(K279*OFFSET(Input!$U$27,B279,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B279=1,0,IF($C279>=1,ROUND(OFFSET(Input!$X$27,B279,0,1,1)*AL278,AV_rounding),0))","v":0},{"$f":"IF(B279=1,0,IF(C279=1,ROUND(OFFSET(Input!$W$27,B279,0,1,1)*AVERAGE($AI$5,$AL$5:$AL277),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),OFFSET(Input!$G$27,B279,0,1,1)-AE279,0)","v":0},{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),MIN(OFFSET(Input!$G$27,B279,0,1,1),AP278),0)","v":0},0,0,0,1312630,1304775,1304775,1304775,223100,223100,223100,223100,{"$f":"IF(A279=\"\",\"\",AL279-ROUND(AL279*OFFSET(Input!$S$27,$B279,0,1,1),2*FEE_rounding))","v":1304775},{"$f":"IF(A279=\"\",\"\",ROUND(AP279*(1-OFFSET(Input!$T$27,MIN(B279,10),0,1,1)),2*FEE_rounding))","v":223100},7027875,0,0,0,5500000,6812630,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A279=1,PMF_1st=0),0,ROUND(IF(A279=1,AI279,AL278)*OFFSET(Input!$O$27,IF(A279=121,-1,0)+MIN(B279,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A279=1,PMF_1st=0),0,IF(SUM($K$5:$L279)-$AU278>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B278,B279),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C279-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[276,23,12,null,62,{"$f":"IF(A280=\"\",\"\",IF(A280=1,Age_Full_Month,IF(F279=11,0,F279+1)))","v":11},62,0,{"$f":"IF(A280=\"\",\"\",IF(AND(F280=11,G280=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H280-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C280-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B280,99),0,1,1)*K280,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*L280,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*M280,FEE_rounding)","v":0},0,0,{"$f":"IF(C280>=1,ROUND(K280*OFFSET(Input!$U$27,B280,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B280=1,0,IF($C280>=1,ROUND(OFFSET(Input!$X$27,B280,0,1,1)*AL279,AV_rounding),0))","v":0},{"$f":"IF(B280=1,0,IF(C280=1,ROUND(OFFSET(Input!$W$27,B280,0,1,1)*AVERAGE($AI$5,$AL$5:$AL278),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),OFFSET(Input!$G$27,B280,0,1,1)-AE280,0)","v":0},{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),MIN(OFFSET(Input!$G$27,B280,0,1,1),AP279),0)","v":0},0,0,0,1304775,1296920,1296920,1296920,223100,223100,223100,223100,{"$f":"IF(A280=\"\",\"\",AL280-ROUND(AL280*OFFSET(Input!$S$27,$B280,0,1,1),2*FEE_rounding))","v":1296920},{"$f":"IF(A280=\"\",\"\",ROUND(AP280*(1-OFFSET(Input!$T$27,MIN(B280,10),0,1,1)),2*FEE_rounding))","v":223100},7020020,0,0,0,5500000,6804775,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A280=1,PMF_1st=0),0,ROUND(IF(A280=1,AI280,AL279)*OFFSET(Input!$O$27,IF(A280=121,-1,0)+MIN(B280,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A280=1,PMF_1st=0),0,IF(SUM($K$5:$L280)-$AU279>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B279,B280),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C280-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[277,24,1,null,63,{"$f":"IF(A281=\"\",\"\",IF(A281=1,Age_Full_Month,IF(F280=11,0,F280+1)))","v":0},63,0,{"$f":"IF(A281=\"\",\"\",IF(AND(F281=11,G281=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H281-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C281-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B281,99),0,1,1)*K281,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*L281,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*M281,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C281>=1,ROUND(K281*OFFSET(Input!$U$27,B281,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B281=1,0,IF($C281>=1,ROUND(OFFSET(Input!$X$27,B281,0,1,1)*AL280,AV_rounding),0))","v":0},{"$f":"IF(B281=1,0,IF(C281=1,ROUND(OFFSET(Input!$W$27,B281,0,1,1)*AVERAGE($AI$5,$AL$5:$AL279),AV_rounding),0))","v":0},8470,0,0,109700,100,0,0,0,{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),OFFSET(Input!$G$27,B281,0,1,1)-AE281,0)","v":0},{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),MIN(OFFSET(Input!$G$27,B281,0,1,1),AP280),0)","v":0},0,0,0,1396920,1388350,1388350,1388350,232800,232800,232800,232800,{"$f":"IF(A281=\"\",\"\",AL281-ROUND(AL281*OFFSET(Input!$S$27,$B281,0,1,1),2*FEE_rounding))","v":1388350},{"$f":"IF(A281=\"\",\"\",ROUND(AP281*(1-OFFSET(Input!$T$27,MIN(B281,10),0,1,1)),2*FEE_rounding))","v":232800},7121150,0,0,109700,5500000,6896920,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A281=1,PMF_1st=0),0,ROUND(IF(A281=1,AI281,AL280)*OFFSET(Input!$O$27,IF(A281=121,-1,0)+MIN(B281,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A281=1,PMF_1st=0),0,IF(SUM($K$5:$L281)-$AU280>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B280,B281),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C281-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[278,24,2,null,63,{"$f":"IF(A282=\"\",\"\",IF(A282=1,Age_Full_Month,IF(F281=11,0,F281+1)))","v":1},63,0,{"$f":"IF(A282=\"\",\"\",IF(AND(F282=11,G282=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H282-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C282-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B282,99),0,1,1)*K282,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*L282,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*M282,FEE_rounding)","v":0},0,0,{"$f":"IF(C282>=1,ROUND(K282*OFFSET(Input!$U$27,B282,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B282=1,0,IF($C282>=1,ROUND(OFFSET(Input!$X$27,B282,0,1,1)*AL281,AV_rounding),0))","v":0},{"$f":"IF(B282=1,0,IF(C282=1,ROUND(OFFSET(Input!$W$27,B282,0,1,1)*AVERAGE($AI$5,$AL$5:$AL280),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),OFFSET(Input!$G$27,B282,0,1,1)-AE282,0)","v":0},{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),MIN(OFFSET(Input!$G$27,B282,0,1,1),AP281),0)","v":0},0,0,0,1388350,1379780,1379780,1379780,232800,232800,232800,232800,{"$f":"IF(A282=\"\",\"\",AL282-ROUND(AL282*OFFSET(Input!$S$27,$B282,0,1,1),2*FEE_rounding))","v":1379780},{"$f":"IF(A282=\"\",\"\",ROUND(AP282*(1-OFFSET(Input!$T$27,MIN(B282,10),0,1,1)),2*FEE_rounding))","v":232800},7112580,0,0,0,5500000,6888350,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A282=1,PMF_1st=0),0,ROUND(IF(A282=1,AI282,AL281)*OFFSET(Input!$O$27,IF(A282=121,-1,0)+MIN(B282,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A282=1,PMF_1st=0),0,IF(SUM($K$5:$L282)-$AU281>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B281,B282),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C282-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[279,24,3,null,63,{"$f":"IF(A283=\"\",\"\",IF(A283=1,Age_Full_Month,IF(F282=11,0,F282+1)))","v":2},63,0,{"$f":"IF(A283=\"\",\"\",IF(AND(F283=11,G283=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H283-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C283-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B283,99),0,1,1)*K283,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*L283,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*M283,FEE_rounding)","v":0},0,0,{"$f":"IF(C283>=1,ROUND(K283*OFFSET(Input!$U$27,B283,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B283=1,0,IF($C283>=1,ROUND(OFFSET(Input!$X$27,B283,0,1,1)*AL282,AV_rounding),0))","v":0},{"$f":"IF(B283=1,0,IF(C283=1,ROUND(OFFSET(Input!$W$27,B283,0,1,1)*AVERAGE($AI$5,$AL$5:$AL281),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),OFFSET(Input!$G$27,B283,0,1,1)-AE283,0)","v":0},{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),MIN(OFFSET(Input!$G$27,B283,0,1,1),AP282),0)","v":0},0,0,0,1379780,1371210,1371210,1371210,232800,232800,232800,232800,{"$f":"IF(A283=\"\",\"\",AL283-ROUND(AL283*OFFSET(Input!$S$27,$B283,0,1,1),2*FEE_rounding))","v":1371210},{"$f":"IF(A283=\"\",\"\",ROUND(AP283*(1-OFFSET(Input!$T$27,MIN(B283,10),0,1,1)),2*FEE_rounding))","v":232800},7104010,0,0,0,5500000,6879780,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A283=1,PMF_1st=0),0,ROUND(IF(A283=1,AI283,AL282)*OFFSET(Input!$O$27,IF(A283=121,-1,0)+MIN(B283,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A283=1,PMF_1st=0),0,IF(SUM($K$5:$L283)-$AU282>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B282,B283),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C283-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[280,24,4,null,63,{"$f":"IF(A284=\"\",\"\",IF(A284=1,Age_Full_Month,IF(F283=11,0,F283+1)))","v":3},63,0,{"$f":"IF(A284=\"\",\"\",IF(AND(F284=11,G284=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H284-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C284-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B284,99),0,1,1)*K284,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*L284,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*M284,FEE_rounding)","v":0},0,0,{"$f":"IF(C284>=1,ROUND(K284*OFFSET(Input!$U$27,B284,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B284=1,0,IF($C284>=1,ROUND(OFFSET(Input!$X$27,B284,0,1,1)*AL283,AV_rounding),0))","v":0},{"$f":"IF(B284=1,0,IF(C284=1,ROUND(OFFSET(Input!$W$27,B284,0,1,1)*AVERAGE($AI$5,$AL$5:$AL282),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),OFFSET(Input!$G$27,B284,0,1,1)-AE284,0)","v":0},{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),MIN(OFFSET(Input!$G$27,B284,0,1,1),AP283),0)","v":0},0,0,0,1371210,1362640,1362640,1362640,232800,232800,232800,232800,{"$f":"IF(A284=\"\",\"\",AL284-ROUND(AL284*OFFSET(Input!$S$27,$B284,0,1,1),2*FEE_rounding))","v":1362640},{"$f":"IF(A284=\"\",\"\",ROUND(AP284*(1-OFFSET(Input!$T$27,MIN(B284,10),0,1,1)),2*FEE_rounding))","v":232800},7095440,0,0,0,5500000,6871210,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A284=1,PMF_1st=0),0,ROUND(IF(A284=1,AI284,AL283)*OFFSET(Input!$O$27,IF(A284=121,-1,0)+MIN(B284,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A284=1,PMF_1st=0),0,IF(SUM($K$5:$L284)-$AU283>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B283,B284),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C284-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[281,24,5,null,63,{"$f":"IF(A285=\"\",\"\",IF(A285=1,Age_Full_Month,IF(F284=11,0,F284+1)))","v":4},63,0,{"$f":"IF(A285=\"\",\"\",IF(AND(F285=11,G285=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H285-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C285-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B285,99),0,1,1)*K285,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*L285,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*M285,FEE_rounding)","v":0},0,0,{"$f":"IF(C285>=1,ROUND(K285*OFFSET(Input!$U$27,B285,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B285=1,0,IF($C285>=1,ROUND(OFFSET(Input!$X$27,B285,0,1,1)*AL284,AV_rounding),0))","v":0},{"$f":"IF(B285=1,0,IF(C285=1,ROUND(OFFSET(Input!$W$27,B285,0,1,1)*AVERAGE($AI$5,$AL$5:$AL283),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),OFFSET(Input!$G$27,B285,0,1,1)-AE285,0)","v":0},{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),MIN(OFFSET(Input!$G$27,B285,0,1,1),AP284),0)","v":0},0,0,0,1362640,1354070,1354070,1354070,232800,232800,232800,232800,{"$f":"IF(A285=\"\",\"\",AL285-ROUND(AL285*OFFSET(Input!$S$27,$B285,0,1,1),2*FEE_rounding))","v":1354070},{"$f":"IF(A285=\"\",\"\",ROUND(AP285*(1-OFFSET(Input!$T$27,MIN(B285,10),0,1,1)),2*FEE_rounding))","v":232800},7086870,0,0,0,5500000,6862640,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A285=1,PMF_1st=0),0,ROUND(IF(A285=1,AI285,AL284)*OFFSET(Input!$O$27,IF(A285=121,-1,0)+MIN(B285,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A285=1,PMF_1st=0),0,IF(SUM($K$5:$L285)-$AU284>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B284,B285),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C285-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[282,24,6,null,63,{"$f":"IF(A286=\"\",\"\",IF(A286=1,Age_Full_Month,IF(F285=11,0,F285+1)))","v":5},63,0,{"$f":"IF(A286=\"\",\"\",IF(AND(F286=11,G286=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H286-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C286-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B286,99),0,1,1)*K286,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*L286,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*M286,FEE_rounding)","v":0},0,0,{"$f":"IF(C286>=1,ROUND(K286*OFFSET(Input!$U$27,B286,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B286=1,0,IF($C286>=1,ROUND(OFFSET(Input!$X$27,B286,0,1,1)*AL285,AV_rounding),0))","v":0},{"$f":"IF(B286=1,0,IF(C286=1,ROUND(OFFSET(Input!$W$27,B286,0,1,1)*AVERAGE($AI$5,$AL$5:$AL284),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),OFFSET(Input!$G$27,B286,0,1,1)-AE286,0)","v":0},{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),MIN(OFFSET(Input!$G$27,B286,0,1,1),AP285),0)","v":0},0,0,0,1354070,1345500,1345500,1345500,232800,232800,232800,232800,{"$f":"IF(A286=\"\",\"\",AL286-ROUND(AL286*OFFSET(Input!$S$27,$B286,0,1,1),2*FEE_rounding))","v":1345500},{"$f":"IF(A286=\"\",\"\",ROUND(AP286*(1-OFFSET(Input!$T$27,MIN(B286,10),0,1,1)),2*FEE_rounding))","v":232800},7078300,0,0,0,5500000,6854070,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A286=1,PMF_1st=0),0,ROUND(IF(A286=1,AI286,AL285)*OFFSET(Input!$O$27,IF(A286=121,-1,0)+MIN(B286,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A286=1,PMF_1st=0),0,IF(SUM($K$5:$L286)-$AU285>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B285,B286),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C286-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[283,24,7,null,63,{"$f":"IF(A287=\"\",\"\",IF(A287=1,Age_Full_Month,IF(F286=11,0,F286+1)))","v":6},63,0,{"$f":"IF(A287=\"\",\"\",IF(AND(F287=11,G287=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H287-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C287-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B287,99),0,1,1)*K287,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*L287,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*M287,FEE_rounding)","v":0},0,0,{"$f":"IF(C287>=1,ROUND(K287*OFFSET(Input!$U$27,B287,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B287=1,0,IF($C287>=1,ROUND(OFFSET(Input!$X$27,B287,0,1,1)*AL286,AV_rounding),0))","v":0},{"$f":"IF(B287=1,0,IF(C287=1,ROUND(OFFSET(Input!$W$27,B287,0,1,1)*AVERAGE($AI$5,$AL$5:$AL285),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),OFFSET(Input!$G$27,B287,0,1,1)-AE287,0)","v":0},{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),MIN(OFFSET(Input!$G$27,B287,0,1,1),AP286),0)","v":0},0,0,0,1345500,1336930,1336930,1336930,232800,232800,232800,232800,{"$f":"IF(A287=\"\",\"\",AL287-ROUND(AL287*OFFSET(Input!$S$27,$B287,0,1,1),2*FEE_rounding))","v":1336930},{"$f":"IF(A287=\"\",\"\",ROUND(AP287*(1-OFFSET(Input!$T$27,MIN(B287,10),0,1,1)),2*FEE_rounding))","v":232800},7069730,0,0,0,5500000,6845500,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A287=1,PMF_1st=0),0,ROUND(IF(A287=1,AI287,AL286)*OFFSET(Input!$O$27,IF(A287=121,-1,0)+MIN(B287,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A287=1,PMF_1st=0),0,IF(SUM($K$5:$L287)-$AU286>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B286,B287),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C287-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[284,24,8,null,63,{"$f":"IF(A288=\"\",\"\",IF(A288=1,Age_Full_Month,IF(F287=11,0,F287+1)))","v":7},63,0,{"$f":"IF(A288=\"\",\"\",IF(AND(F288=11,G288=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H288-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C288-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B288,99),0,1,1)*K288,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*L288,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*M288,FEE_rounding)","v":0},0,0,{"$f":"IF(C288>=1,ROUND(K288*OFFSET(Input!$U$27,B288,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B288=1,0,IF($C288>=1,ROUND(OFFSET(Input!$X$27,B288,0,1,1)*AL287,AV_rounding),0))","v":0},{"$f":"IF(B288=1,0,IF(C288=1,ROUND(OFFSET(Input!$W$27,B288,0,1,1)*AVERAGE($AI$5,$AL$5:$AL286),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),OFFSET(Input!$G$27,B288,0,1,1)-AE288,0)","v":0},{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),MIN(OFFSET(Input!$G$27,B288,0,1,1),AP287),0)","v":0},0,0,0,1336930,1328360,1328360,1328360,232800,232800,232800,232800,{"$f":"IF(A288=\"\",\"\",AL288-ROUND(AL288*OFFSET(Input!$S$27,$B288,0,1,1),2*FEE_rounding))","v":1328360},{"$f":"IF(A288=\"\",\"\",ROUND(AP288*(1-OFFSET(Input!$T$27,MIN(B288,10),0,1,1)),2*FEE_rounding))","v":232800},7061160,0,0,0,5500000,6836930,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A288=1,PMF_1st=0),0,ROUND(IF(A288=1,AI288,AL287)*OFFSET(Input!$O$27,IF(A288=121,-1,0)+MIN(B288,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A288=1,PMF_1st=0),0,IF(SUM($K$5:$L288)-$AU287>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B287,B288),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C288-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[285,24,9,null,63,{"$f":"IF(A289=\"\",\"\",IF(A289=1,Age_Full_Month,IF(F288=11,0,F288+1)))","v":8},63,0,{"$f":"IF(A289=\"\",\"\",IF(AND(F289=11,G289=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H289-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C289-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B289,99),0,1,1)*K289,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*L289,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*M289,FEE_rounding)","v":0},0,0,{"$f":"IF(C289>=1,ROUND(K289*OFFSET(Input!$U$27,B289,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B289=1,0,IF($C289>=1,ROUND(OFFSET(Input!$X$27,B289,0,1,1)*AL288,AV_rounding),0))","v":0},{"$f":"IF(B289=1,0,IF(C289=1,ROUND(OFFSET(Input!$W$27,B289,0,1,1)*AVERAGE($AI$5,$AL$5:$AL287),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),OFFSET(Input!$G$27,B289,0,1,1)-AE289,0)","v":0},{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),MIN(OFFSET(Input!$G$27,B289,0,1,1),AP288),0)","v":0},0,0,0,1328360,1319790,1319790,1319790,232800,232800,232800,232800,{"$f":"IF(A289=\"\",\"\",AL289-ROUND(AL289*OFFSET(Input!$S$27,$B289,0,1,1),2*FEE_rounding))","v":1319790},{"$f":"IF(A289=\"\",\"\",ROUND(AP289*(1-OFFSET(Input!$T$27,MIN(B289,10),0,1,1)),2*FEE_rounding))","v":232800},7052590,0,0,0,5500000,6828360,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A289=1,PMF_1st=0),0,ROUND(IF(A289=1,AI289,AL288)*OFFSET(Input!$O$27,IF(A289=121,-1,0)+MIN(B289,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A289=1,PMF_1st=0),0,IF(SUM($K$5:$L289)-$AU288>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B288,B289),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C289-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[286,24,10,null,63,{"$f":"IF(A290=\"\",\"\",IF(A290=1,Age_Full_Month,IF(F289=11,0,F289+1)))","v":9},63,0,{"$f":"IF(A290=\"\",\"\",IF(AND(F290=11,G290=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H290-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C290-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B290,99),0,1,1)*K290,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*L290,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*M290,FEE_rounding)","v":0},0,0,{"$f":"IF(C290>=1,ROUND(K290*OFFSET(Input!$U$27,B290,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B290=1,0,IF($C290>=1,ROUND(OFFSET(Input!$X$27,B290,0,1,1)*AL289,AV_rounding),0))","v":0},{"$f":"IF(B290=1,0,IF(C290=1,ROUND(OFFSET(Input!$W$27,B290,0,1,1)*AVERAGE($AI$5,$AL$5:$AL288),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),OFFSET(Input!$G$27,B290,0,1,1)-AE290,0)","v":0},{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),MIN(OFFSET(Input!$G$27,B290,0,1,1),AP289),0)","v":0},0,0,0,1319790,1311220,1311220,1311220,232800,232800,232800,232800,{"$f":"IF(A290=\"\",\"\",AL290-ROUND(AL290*OFFSET(Input!$S$27,$B290,0,1,1),2*FEE_rounding))","v":1311220},{"$f":"IF(A290=\"\",\"\",ROUND(AP290*(1-OFFSET(Input!$T$27,MIN(B290,10),0,1,1)),2*FEE_rounding))","v":232800},7044020,0,0,0,5500000,6819790,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A290=1,PMF_1st=0),0,ROUND(IF(A290=1,AI290,AL289)*OFFSET(Input!$O$27,IF(A290=121,-1,0)+MIN(B290,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A290=1,PMF_1st=0),0,IF(SUM($K$5:$L290)-$AU289>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B289,B290),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C290-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[287,24,11,null,63,{"$f":"IF(A291=\"\",\"\",IF(A291=1,Age_Full_Month,IF(F290=11,0,F290+1)))","v":10},63,0,{"$f":"IF(A291=\"\",\"\",IF(AND(F291=11,G291=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H291-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C291-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B291,99),0,1,1)*K291,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*L291,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*M291,FEE_rounding)","v":0},0,0,{"$f":"IF(C291>=1,ROUND(K291*OFFSET(Input!$U$27,B291,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B291=1,0,IF($C291>=1,ROUND(OFFSET(Input!$X$27,B291,0,1,1)*AL290,AV_rounding),0))","v":0},{"$f":"IF(B291=1,0,IF(C291=1,ROUND(OFFSET(Input!$W$27,B291,0,1,1)*AVERAGE($AI$5,$AL$5:$AL289),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),OFFSET(Input!$G$27,B291,0,1,1)-AE291,0)","v":0},{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),MIN(OFFSET(Input!$G$27,B291,0,1,1),AP290),0)","v":0},0,0,0,1311220,1302650,1302650,1302650,232800,232800,232800,232800,{"$f":"IF(A291=\"\",\"\",AL291-ROUND(AL291*OFFSET(Input!$S$27,$B291,0,1,1),2*FEE_rounding))","v":1302650},{"$f":"IF(A291=\"\",\"\",ROUND(AP291*(1-OFFSET(Input!$T$27,MIN(B291,10),0,1,1)),2*FEE_rounding))","v":232800},7035450,0,0,0,5500000,6811220,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A291=1,PMF_1st=0),0,ROUND(IF(A291=1,AI291,AL290)*OFFSET(Input!$O$27,IF(A291=121,-1,0)+MIN(B291,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A291=1,PMF_1st=0),0,IF(SUM($K$5:$L291)-$AU290>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B290,B291),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C291-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[288,24,12,null,63,{"$f":"IF(A292=\"\",\"\",IF(A292=1,Age_Full_Month,IF(F291=11,0,F291+1)))","v":11},63,0,{"$f":"IF(A292=\"\",\"\",IF(AND(F292=11,G292=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H292-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C292-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B292,99),0,1,1)*K292,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*L292,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*M292,FEE_rounding)","v":0},0,0,{"$f":"IF(C292>=1,ROUND(K292*OFFSET(Input!$U$27,B292,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B292=1,0,IF($C292>=1,ROUND(OFFSET(Input!$X$27,B292,0,1,1)*AL291,AV_rounding),0))","v":0},{"$f":"IF(B292=1,0,IF(C292=1,ROUND(OFFSET(Input!$W$27,B292,0,1,1)*AVERAGE($AI$5,$AL$5:$AL290),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),OFFSET(Input!$G$27,B292,0,1,1)-AE292,0)","v":0},{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),MIN(OFFSET(Input!$G$27,B292,0,1,1),AP291),0)","v":0},0,0,0,1302650,1294080,1294080,1294080,232800,232800,232800,232800,{"$f":"IF(A292=\"\",\"\",AL292-ROUND(AL292*OFFSET(Input!$S$27,$B292,0,1,1),2*FEE_rounding))","v":1294080},{"$f":"IF(A292=\"\",\"\",ROUND(AP292*(1-OFFSET(Input!$T$27,MIN(B292,10),0,1,1)),2*FEE_rounding))","v":232800},7026880,0,0,0,5500000,6802650,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A292=1,PMF_1st=0),0,ROUND(IF(A292=1,AI292,AL291)*OFFSET(Input!$O$27,IF(A292=121,-1,0)+MIN(B292,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A292=1,PMF_1st=0),0,IF(SUM($K$5:$L292)-$AU291>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B291,B292),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C292-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[289,25,1,null,64,{"$f":"IF(A293=\"\",\"\",IF(A293=1,Age_Full_Month,IF(F292=11,0,F292+1)))","v":0},64,0,{"$f":"IF(A293=\"\",\"\",IF(AND(F293=11,G293=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H293-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C293-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B293,99),0,1,1)*K293,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*L293,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*M293,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C293>=1,ROUND(K293*OFFSET(Input!$U$27,B293,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B293=1,0,IF($C293>=1,ROUND(OFFSET(Input!$X$27,B293,0,1,1)*AL292,AV_rounding),0))","v":0},{"$f":"IF(B293=1,0,IF(C293=1,ROUND(OFFSET(Input!$W$27,B293,0,1,1)*AVERAGE($AI$5,$AL$5:$AL291),AV_rounding),0))","v":0},9295,0,0,109700,100,0,0,0,{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),OFFSET(Input!$G$27,B293,0,1,1)-AE293,0)","v":0},{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),MIN(OFFSET(Input!$G$27,B293,0,1,1),AP292),0)","v":0},0,0,0,1394080,1384685,1384685,1384685,242500,242500,242500,242500,{"$f":"IF(A293=\"\",\"\",AL293-ROUND(AL293*OFFSET(Input!$S$27,$B293,0,1,1),2*FEE_rounding))","v":1384685},{"$f":"IF(A293=\"\",\"\",ROUND(AP293*(1-OFFSET(Input!$T$27,MIN(B293,10),0,1,1)),2*FEE_rounding))","v":242500},7127185,0,0,109700,5500000,6894080,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A293=1,PMF_1st=0),0,ROUND(IF(A293=1,AI293,AL292)*OFFSET(Input!$O$27,IF(A293=121,-1,0)+MIN(B293,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A293=1,PMF_1st=0),0,IF(SUM($K$5:$L293)-$AU292>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B292,B293),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C293-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[290,25,2,null,64,{"$f":"IF(A294=\"\",\"\",IF(A294=1,Age_Full_Month,IF(F293=11,0,F293+1)))","v":1},64,0,{"$f":"IF(A294=\"\",\"\",IF(AND(F294=11,G294=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H294-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C294-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B294,99),0,1,1)*K294,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*L294,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*M294,FEE_rounding)","v":0},0,0,{"$f":"IF(C294>=1,ROUND(K294*OFFSET(Input!$U$27,B294,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B294=1,0,IF($C294>=1,ROUND(OFFSET(Input!$X$27,B294,0,1,1)*AL293,AV_rounding),0))","v":0},{"$f":"IF(B294=1,0,IF(C294=1,ROUND(OFFSET(Input!$W$27,B294,0,1,1)*AVERAGE($AI$5,$AL$5:$AL292),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),OFFSET(Input!$G$27,B294,0,1,1)-AE294,0)","v":0},{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),MIN(OFFSET(Input!$G$27,B294,0,1,1),AP293),0)","v":0},0,0,0,1384685,1375290,1375290,1375290,242500,242500,242500,242500,{"$f":"IF(A294=\"\",\"\",AL294-ROUND(AL294*OFFSET(Input!$S$27,$B294,0,1,1),2*FEE_rounding))","v":1375290},{"$f":"IF(A294=\"\",\"\",ROUND(AP294*(1-OFFSET(Input!$T$27,MIN(B294,10),0,1,1)),2*FEE_rounding))","v":242500},7117790,0,0,0,5500000,6884685,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A294=1,PMF_1st=0),0,ROUND(IF(A294=1,AI294,AL293)*OFFSET(Input!$O$27,IF(A294=121,-1,0)+MIN(B294,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A294=1,PMF_1st=0),0,IF(SUM($K$5:$L294)-$AU293>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B293,B294),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C294-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[291,25,3,null,64,{"$f":"IF(A295=\"\",\"\",IF(A295=1,Age_Full_Month,IF(F294=11,0,F294+1)))","v":2},64,0,{"$f":"IF(A295=\"\",\"\",IF(AND(F295=11,G295=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H295-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C295-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B295,99),0,1,1)*K295,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*L295,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*M295,FEE_rounding)","v":0},0,0,{"$f":"IF(C295>=1,ROUND(K295*OFFSET(Input!$U$27,B295,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B295=1,0,IF($C295>=1,ROUND(OFFSET(Input!$X$27,B295,0,1,1)*AL294,AV_rounding),0))","v":0},{"$f":"IF(B295=1,0,IF(C295=1,ROUND(OFFSET(Input!$W$27,B295,0,1,1)*AVERAGE($AI$5,$AL$5:$AL293),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),OFFSET(Input!$G$27,B295,0,1,1)-AE295,0)","v":0},{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),MIN(OFFSET(Input!$G$27,B295,0,1,1),AP294),0)","v":0},0,0,0,1375290,1365895,1365895,1365895,242500,242500,242500,242500,{"$f":"IF(A295=\"\",\"\",AL295-ROUND(AL295*OFFSET(Input!$S$27,$B295,0,1,1),2*FEE_rounding))","v":1365895},{"$f":"IF(A295=\"\",\"\",ROUND(AP295*(1-OFFSET(Input!$T$27,MIN(B295,10),0,1,1)),2*FEE_rounding))","v":242500},7108395,0,0,0,5500000,6875290,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A295=1,PMF_1st=0),0,ROUND(IF(A295=1,AI295,AL294)*OFFSET(Input!$O$27,IF(A295=121,-1,0)+MIN(B295,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A295=1,PMF_1st=0),0,IF(SUM($K$5:$L295)-$AU294>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B294,B295),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C295-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[292,25,4,null,64,{"$f":"IF(A296=\"\",\"\",IF(A296=1,Age_Full_Month,IF(F295=11,0,F295+1)))","v":3},64,0,{"$f":"IF(A296=\"\",\"\",IF(AND(F296=11,G296=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H296-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C296-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B296,99),0,1,1)*K296,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*L296,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*M296,FEE_rounding)","v":0},0,0,{"$f":"IF(C296>=1,ROUND(K296*OFFSET(Input!$U$27,B296,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B296=1,0,IF($C296>=1,ROUND(OFFSET(Input!$X$27,B296,0,1,1)*AL295,AV_rounding),0))","v":0},{"$f":"IF(B296=1,0,IF(C296=1,ROUND(OFFSET(Input!$W$27,B296,0,1,1)*AVERAGE($AI$5,$AL$5:$AL294),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),OFFSET(Input!$G$27,B296,0,1,1)-AE296,0)","v":0},{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),MIN(OFFSET(Input!$G$27,B296,0,1,1),AP295),0)","v":0},0,0,0,1365895,1356500,1356500,1356500,242500,242500,242500,242500,{"$f":"IF(A296=\"\",\"\",AL296-ROUND(AL296*OFFSET(Input!$S$27,$B296,0,1,1),2*FEE_rounding))","v":1356500},{"$f":"IF(A296=\"\",\"\",ROUND(AP296*(1-OFFSET(Input!$T$27,MIN(B296,10),0,1,1)),2*FEE_rounding))","v":242500},7099000,0,0,0,5500000,6865895,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A296=1,PMF_1st=0),0,ROUND(IF(A296=1,AI296,AL295)*OFFSET(Input!$O$27,IF(A296=121,-1,0)+MIN(B296,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A296=1,PMF_1st=0),0,IF(SUM($K$5:$L296)-$AU295>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B295,B296),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C296-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[293,25,5,null,64,{"$f":"IF(A297=\"\",\"\",IF(A297=1,Age_Full_Month,IF(F296=11,0,F296+1)))","v":4},64,0,{"$f":"IF(A297=\"\",\"\",IF(AND(F297=11,G297=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H297-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C297-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B297,99),0,1,1)*K297,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*L297,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*M297,FEE_rounding)","v":0},0,0,{"$f":"IF(C297>=1,ROUND(K297*OFFSET(Input!$U$27,B297,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B297=1,0,IF($C297>=1,ROUND(OFFSET(Input!$X$27,B297,0,1,1)*AL296,AV_rounding),0))","v":0},{"$f":"IF(B297=1,0,IF(C297=1,ROUND(OFFSET(Input!$W$27,B297,0,1,1)*AVERAGE($AI$5,$AL$5:$AL295),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),OFFSET(Input!$G$27,B297,0,1,1)-AE297,0)","v":0},{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),MIN(OFFSET(Input!$G$27,B297,0,1,1),AP296),0)","v":0},0,0,0,1356500,1347105,1347105,1347105,242500,242500,242500,242500,{"$f":"IF(A297=\"\",\"\",AL297-ROUND(AL297*OFFSET(Input!$S$27,$B297,0,1,1),2*FEE_rounding))","v":1347105},{"$f":"IF(A297=\"\",\"\",ROUND(AP297*(1-OFFSET(Input!$T$27,MIN(B297,10),0,1,1)),2*FEE_rounding))","v":242500},7089605,0,0,0,5500000,6856500,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A297=1,PMF_1st=0),0,ROUND(IF(A297=1,AI297,AL296)*OFFSET(Input!$O$27,IF(A297=121,-1,0)+MIN(B297,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A297=1,PMF_1st=0),0,IF(SUM($K$5:$L297)-$AU296>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B296,B297),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C297-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[294,25,6,null,64,{"$f":"IF(A298=\"\",\"\",IF(A298=1,Age_Full_Month,IF(F297=11,0,F297+1)))","v":5},64,0,{"$f":"IF(A298=\"\",\"\",IF(AND(F298=11,G298=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H298-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C298-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B298,99),0,1,1)*K298,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*L298,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*M298,FEE_rounding)","v":0},0,0,{"$f":"IF(C298>=1,ROUND(K298*OFFSET(Input!$U$27,B298,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B298=1,0,IF($C298>=1,ROUND(OFFSET(Input!$X$27,B298,0,1,1)*AL297,AV_rounding),0))","v":0},{"$f":"IF(B298=1,0,IF(C298=1,ROUND(OFFSET(Input!$W$27,B298,0,1,1)*AVERAGE($AI$5,$AL$5:$AL296),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),OFFSET(Input!$G$27,B298,0,1,1)-AE298,0)","v":0},{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),MIN(OFFSET(Input!$G$27,B298,0,1,1),AP297),0)","v":0},0,0,0,1347105,1337710,1337710,1337710,242500,242500,242500,242500,{"$f":"IF(A298=\"\",\"\",AL298-ROUND(AL298*OFFSET(Input!$S$27,$B298,0,1,1),2*FEE_rounding))","v":1337710},{"$f":"IF(A298=\"\",\"\",ROUND(AP298*(1-OFFSET(Input!$T$27,MIN(B298,10),0,1,1)),2*FEE_rounding))","v":242500},7080210,0,0,0,5500000,6847105,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A298=1,PMF_1st=0),0,ROUND(IF(A298=1,AI298,AL297)*OFFSET(Input!$O$27,IF(A298=121,-1,0)+MIN(B298,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A298=1,PMF_1st=0),0,IF(SUM($K$5:$L298)-$AU297>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B297,B298),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C298-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[295,25,7,null,64,{"$f":"IF(A299=\"\",\"\",IF(A299=1,Age_Full_Month,IF(F298=11,0,F298+1)))","v":6},64,0,{"$f":"IF(A299=\"\",\"\",IF(AND(F299=11,G299=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H299-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C299-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B299,99),0,1,1)*K299,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*L299,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*M299,FEE_rounding)","v":0},0,0,{"$f":"IF(C299>=1,ROUND(K299*OFFSET(Input!$U$27,B299,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B299=1,0,IF($C299>=1,ROUND(OFFSET(Input!$X$27,B299,0,1,1)*AL298,AV_rounding),0))","v":0},{"$f":"IF(B299=1,0,IF(C299=1,ROUND(OFFSET(Input!$W$27,B299,0,1,1)*AVERAGE($AI$5,$AL$5:$AL297),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),OFFSET(Input!$G$27,B299,0,1,1)-AE299,0)","v":0},{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),MIN(OFFSET(Input!$G$27,B299,0,1,1),AP298),0)","v":0},0,0,0,1337710,1328315,1328315,1328315,242500,242500,242500,242500,{"$f":"IF(A299=\"\",\"\",AL299-ROUND(AL299*OFFSET(Input!$S$27,$B299,0,1,1),2*FEE_rounding))","v":1328315},{"$f":"IF(A299=\"\",\"\",ROUND(AP299*(1-OFFSET(Input!$T$27,MIN(B299,10),0,1,1)),2*FEE_rounding))","v":242500},7070815,0,0,0,5500000,6837710,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A299=1,PMF_1st=0),0,ROUND(IF(A299=1,AI299,AL298)*OFFSET(Input!$O$27,IF(A299=121,-1,0)+MIN(B299,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A299=1,PMF_1st=0),0,IF(SUM($K$5:$L299)-$AU298>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B298,B299),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C299-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[296,25,8,null,64,{"$f":"IF(A300=\"\",\"\",IF(A300=1,Age_Full_Month,IF(F299=11,0,F299+1)))","v":7},64,0,{"$f":"IF(A300=\"\",\"\",IF(AND(F300=11,G300=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H300-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C300-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B300,99),0,1,1)*K300,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*L300,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*M300,FEE_rounding)","v":0},0,0,{"$f":"IF(C300>=1,ROUND(K300*OFFSET(Input!$U$27,B300,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B300=1,0,IF($C300>=1,ROUND(OFFSET(Input!$X$27,B300,0,1,1)*AL299,AV_rounding),0))","v":0},{"$f":"IF(B300=1,0,IF(C300=1,ROUND(OFFSET(Input!$W$27,B300,0,1,1)*AVERAGE($AI$5,$AL$5:$AL298),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),OFFSET(Input!$G$27,B300,0,1,1)-AE300,0)","v":0},{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),MIN(OFFSET(Input!$G$27,B300,0,1,1),AP299),0)","v":0},0,0,0,1328315,1318920,1318920,1318920,242500,242500,242500,242500,{"$f":"IF(A300=\"\",\"\",AL300-ROUND(AL300*OFFSET(Input!$S$27,$B300,0,1,1),2*FEE_rounding))","v":1318920},{"$f":"IF(A300=\"\",\"\",ROUND(AP300*(1-OFFSET(Input!$T$27,MIN(B300,10),0,1,1)),2*FEE_rounding))","v":242500},7061420,0,0,0,5500000,6828315,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A300=1,PMF_1st=0),0,ROUND(IF(A300=1,AI300,AL299)*OFFSET(Input!$O$27,IF(A300=121,-1,0)+MIN(B300,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A300=1,PMF_1st=0),0,IF(SUM($K$5:$L300)-$AU299>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B299,B300),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C300-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[297,25,9,null,64,{"$f":"IF(A301=\"\",\"\",IF(A301=1,Age_Full_Month,IF(F300=11,0,F300+1)))","v":8},64,0,{"$f":"IF(A301=\"\",\"\",IF(AND(F301=11,G301=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H301-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C301-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B301,99),0,1,1)*K301,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*L301,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*M301,FEE_rounding)","v":0},0,0,{"$f":"IF(C301>=1,ROUND(K301*OFFSET(Input!$U$27,B301,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B301=1,0,IF($C301>=1,ROUND(OFFSET(Input!$X$27,B301,0,1,1)*AL300,AV_rounding),0))","v":0},{"$f":"IF(B301=1,0,IF(C301=1,ROUND(OFFSET(Input!$W$27,B301,0,1,1)*AVERAGE($AI$5,$AL$5:$AL299),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),OFFSET(Input!$G$27,B301,0,1,1)-AE301,0)","v":0},{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),MIN(OFFSET(Input!$G$27,B301,0,1,1),AP300),0)","v":0},0,0,0,1318920,1309525,1309525,1309525,242500,242500,242500,242500,{"$f":"IF(A301=\"\",\"\",AL301-ROUND(AL301*OFFSET(Input!$S$27,$B301,0,1,1),2*FEE_rounding))","v":1309525},{"$f":"IF(A301=\"\",\"\",ROUND(AP301*(1-OFFSET(Input!$T$27,MIN(B301,10),0,1,1)),2*FEE_rounding))","v":242500},7052025,0,0,0,5500000,6818920,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A301=1,PMF_1st=0),0,ROUND(IF(A301=1,AI301,AL300)*OFFSET(Input!$O$27,IF(A301=121,-1,0)+MIN(B301,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A301=1,PMF_1st=0),0,IF(SUM($K$5:$L301)-$AU300>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B300,B301),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C301-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[298,25,10,null,64,{"$f":"IF(A302=\"\",\"\",IF(A302=1,Age_Full_Month,IF(F301=11,0,F301+1)))","v":9},64,0,{"$f":"IF(A302=\"\",\"\",IF(AND(F302=11,G302=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H302-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C302-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B302,99),0,1,1)*K302,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*L302,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*M302,FEE_rounding)","v":0},0,0,{"$f":"IF(C302>=1,ROUND(K302*OFFSET(Input!$U$27,B302,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B302=1,0,IF($C302>=1,ROUND(OFFSET(Input!$X$27,B302,0,1,1)*AL301,AV_rounding),0))","v":0},{"$f":"IF(B302=1,0,IF(C302=1,ROUND(OFFSET(Input!$W$27,B302,0,1,1)*AVERAGE($AI$5,$AL$5:$AL300),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),OFFSET(Input!$G$27,B302,0,1,1)-AE302,0)","v":0},{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),MIN(OFFSET(Input!$G$27,B302,0,1,1),AP301),0)","v":0},0,0,0,1309525,1300130,1300130,1300130,242500,242500,242500,242500,{"$f":"IF(A302=\"\",\"\",AL302-ROUND(AL302*OFFSET(Input!$S$27,$B302,0,1,1),2*FEE_rounding))","v":1300130},{"$f":"IF(A302=\"\",\"\",ROUND(AP302*(1-OFFSET(Input!$T$27,MIN(B302,10),0,1,1)),2*FEE_rounding))","v":242500},7042630,0,0,0,5500000,6809525,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A302=1,PMF_1st=0),0,ROUND(IF(A302=1,AI302,AL301)*OFFSET(Input!$O$27,IF(A302=121,-1,0)+MIN(B302,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A302=1,PMF_1st=0),0,IF(SUM($K$5:$L302)-$AU301>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B301,B302),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C302-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[299,25,11,null,64,{"$f":"IF(A303=\"\",\"\",IF(A303=1,Age_Full_Month,IF(F302=11,0,F302+1)))","v":10},64,0,{"$f":"IF(A303=\"\",\"\",IF(AND(F303=11,G303=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H303-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C303-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B303,99),0,1,1)*K303,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*L303,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*M303,FEE_rounding)","v":0},0,0,{"$f":"IF(C303>=1,ROUND(K303*OFFSET(Input!$U$27,B303,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B303=1,0,IF($C303>=1,ROUND(OFFSET(Input!$X$27,B303,0,1,1)*AL302,AV_rounding),0))","v":0},{"$f":"IF(B303=1,0,IF(C303=1,ROUND(OFFSET(Input!$W$27,B303,0,1,1)*AVERAGE($AI$5,$AL$5:$AL301),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),OFFSET(Input!$G$27,B303,0,1,1)-AE303,0)","v":0},{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),MIN(OFFSET(Input!$G$27,B303,0,1,1),AP302),0)","v":0},0,0,0,1300130,1290735,1290735,1290735,242500,242500,242500,242500,{"$f":"IF(A303=\"\",\"\",AL303-ROUND(AL303*OFFSET(Input!$S$27,$B303,0,1,1),2*FEE_rounding))","v":1290735},{"$f":"IF(A303=\"\",\"\",ROUND(AP303*(1-OFFSET(Input!$T$27,MIN(B303,10),0,1,1)),2*FEE_rounding))","v":242500},7033235,0,0,0,5500000,6800130,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A303=1,PMF_1st=0),0,ROUND(IF(A303=1,AI303,AL302)*OFFSET(Input!$O$27,IF(A303=121,-1,0)+MIN(B303,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A303=1,PMF_1st=0),0,IF(SUM($K$5:$L303)-$AU302>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B302,B303),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C303-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[300,25,12,null,64,{"$f":"IF(A304=\"\",\"\",IF(A304=1,Age_Full_Month,IF(F303=11,0,F303+1)))","v":11},64,0,{"$f":"IF(A304=\"\",\"\",IF(AND(F304=11,G304=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H304-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C304-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B304,99),0,1,1)*K304,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*L304,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*M304,FEE_rounding)","v":0},0,0,{"$f":"IF(C304>=1,ROUND(K304*OFFSET(Input!$U$27,B304,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B304=1,0,IF($C304>=1,ROUND(OFFSET(Input!$X$27,B304,0,1,1)*AL303,AV_rounding),0))","v":0},{"$f":"IF(B304=1,0,IF(C304=1,ROUND(OFFSET(Input!$W$27,B304,0,1,1)*AVERAGE($AI$5,$AL$5:$AL302),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),OFFSET(Input!$G$27,B304,0,1,1)-AE304,0)","v":0},{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),MIN(OFFSET(Input!$G$27,B304,0,1,1),AP303),0)","v":0},0,0,0,1290735,1281340,1281340,1281340,242500,242500,242500,242500,{"$f":"IF(A304=\"\",\"\",AL304-ROUND(AL304*OFFSET(Input!$S$27,$B304,0,1,1),2*FEE_rounding))","v":1281340},{"$f":"IF(A304=\"\",\"\",ROUND(AP304*(1-OFFSET(Input!$T$27,MIN(B304,10),0,1,1)),2*FEE_rounding))","v":242500},7023840,0,0,0,5500000,6790735,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A304=1,PMF_1st=0),0,ROUND(IF(A304=1,AI304,AL303)*OFFSET(Input!$O$27,IF(A304=121,-1,0)+MIN(B304,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A304=1,PMF_1st=0),0,IF(SUM($K$5:$L304)-$AU303>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B303,B304),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C304-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[301,26,1,null,65,{"$f":"IF(A305=\"\",\"\",IF(A305=1,Age_Full_Month,IF(F304=11,0,F304+1)))","v":0},65,0,{"$f":"IF(A305=\"\",\"\",IF(AND(F305=11,G305=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H305-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C305-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B305,99),0,1,1)*K305,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*L305,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*M305,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C305>=1,ROUND(K305*OFFSET(Input!$U$27,B305,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B305=1,0,IF($C305>=1,ROUND(OFFSET(Input!$X$27,B305,0,1,1)*AL304,AV_rounding),0))","v":0},{"$f":"IF(B305=1,0,IF(C305=1,ROUND(OFFSET(Input!$W$27,B305,0,1,1)*AVERAGE($AI$5,$AL$5:$AL303),AV_rounding),0))","v":0},10175,0,0,109700,100,0,0,0,{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),OFFSET(Input!$G$27,B305,0,1,1)-AE305,0)","v":0},{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),MIN(OFFSET(Input!$G$27,B305,0,1,1),AP304),0)","v":0},0,0,0,1381340,1371065,1371065,1371065,252200,252200,252200,252200,{"$f":"IF(A305=\"\",\"\",AL305-ROUND(AL305*OFFSET(Input!$S$27,$B305,0,1,1),2*FEE_rounding))","v":1371065},{"$f":"IF(A305=\"\",\"\",ROUND(AP305*(1-OFFSET(Input!$T$27,MIN(B305,10),0,1,1)),2*FEE_rounding))","v":252200},7123265,0,0,109700,5500000,6881340,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A305=1,PMF_1st=0),0,ROUND(IF(A305=1,AI305,AL304)*OFFSET(Input!$O$27,IF(A305=121,-1,0)+MIN(B305,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A305=1,PMF_1st=0),0,IF(SUM($K$5:$L305)-$AU304>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B304,B305),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C305-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[302,26,2,null,65,{"$f":"IF(A306=\"\",\"\",IF(A306=1,Age_Full_Month,IF(F305=11,0,F305+1)))","v":1},65,0,{"$f":"IF(A306=\"\",\"\",IF(AND(F306=11,G306=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H306-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C306-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B306,99),0,1,1)*K306,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*L306,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*M306,FEE_rounding)","v":0},0,0,{"$f":"IF(C306>=1,ROUND(K306*OFFSET(Input!$U$27,B306,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B306=1,0,IF($C306>=1,ROUND(OFFSET(Input!$X$27,B306,0,1,1)*AL305,AV_rounding),0))","v":0},{"$f":"IF(B306=1,0,IF(C306=1,ROUND(OFFSET(Input!$W$27,B306,0,1,1)*AVERAGE($AI$5,$AL$5:$AL304),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),OFFSET(Input!$G$27,B306,0,1,1)-AE306,0)","v":0},{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),MIN(OFFSET(Input!$G$27,B306,0,1,1),AP305),0)","v":0},0,0,0,1371065,1360790,1360790,1360790,252200,252200,252200,252200,{"$f":"IF(A306=\"\",\"\",AL306-ROUND(AL306*OFFSET(Input!$S$27,$B306,0,1,1),2*FEE_rounding))","v":1360790},{"$f":"IF(A306=\"\",\"\",ROUND(AP306*(1-OFFSET(Input!$T$27,MIN(B306,10),0,1,1)),2*FEE_rounding))","v":252200},7112990,0,0,0,5500000,6871065,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A306=1,PMF_1st=0),0,ROUND(IF(A306=1,AI306,AL305)*OFFSET(Input!$O$27,IF(A306=121,-1,0)+MIN(B306,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A306=1,PMF_1st=0),0,IF(SUM($K$5:$L306)-$AU305>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B305,B306),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C306-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[303,26,3,null,65,{"$f":"IF(A307=\"\",\"\",IF(A307=1,Age_Full_Month,IF(F306=11,0,F306+1)))","v":2},65,0,{"$f":"IF(A307=\"\",\"\",IF(AND(F307=11,G307=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H307-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C307-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B307,99),0,1,1)*K307,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*L307,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*M307,FEE_rounding)","v":0},0,0,{"$f":"IF(C307>=1,ROUND(K307*OFFSET(Input!$U$27,B307,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B307=1,0,IF($C307>=1,ROUND(OFFSET(Input!$X$27,B307,0,1,1)*AL306,AV_rounding),0))","v":0},{"$f":"IF(B307=1,0,IF(C307=1,ROUND(OFFSET(Input!$W$27,B307,0,1,1)*AVERAGE($AI$5,$AL$5:$AL305),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),OFFSET(Input!$G$27,B307,0,1,1)-AE307,0)","v":0},{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),MIN(OFFSET(Input!$G$27,B307,0,1,1),AP306),0)","v":0},0,0,0,1360790,1350515,1350515,1350515,252200,252200,252200,252200,{"$f":"IF(A307=\"\",\"\",AL307-ROUND(AL307*OFFSET(Input!$S$27,$B307,0,1,1),2*FEE_rounding))","v":1350515},{"$f":"IF(A307=\"\",\"\",ROUND(AP307*(1-OFFSET(Input!$T$27,MIN(B307,10),0,1,1)),2*FEE_rounding))","v":252200},7102715,0,0,0,5500000,6860790,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A307=1,PMF_1st=0),0,ROUND(IF(A307=1,AI307,AL306)*OFFSET(Input!$O$27,IF(A307=121,-1,0)+MIN(B307,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A307=1,PMF_1st=0),0,IF(SUM($K$5:$L307)-$AU306>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B306,B307),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C307-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[304,26,4,null,65,{"$f":"IF(A308=\"\",\"\",IF(A308=1,Age_Full_Month,IF(F307=11,0,F307+1)))","v":3},65,0,{"$f":"IF(A308=\"\",\"\",IF(AND(F308=11,G308=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H308-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C308-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B308,99),0,1,1)*K308,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*L308,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*M308,FEE_rounding)","v":0},0,0,{"$f":"IF(C308>=1,ROUND(K308*OFFSET(Input!$U$27,B308,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B308=1,0,IF($C308>=1,ROUND(OFFSET(Input!$X$27,B308,0,1,1)*AL307,AV_rounding),0))","v":0},{"$f":"IF(B308=1,0,IF(C308=1,ROUND(OFFSET(Input!$W$27,B308,0,1,1)*AVERAGE($AI$5,$AL$5:$AL306),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),OFFSET(Input!$G$27,B308,0,1,1)-AE308,0)","v":0},{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),MIN(OFFSET(Input!$G$27,B308,0,1,1),AP307),0)","v":0},0,0,0,1350515,1340240,1340240,1340240,252200,252200,252200,252200,{"$f":"IF(A308=\"\",\"\",AL308-ROUND(AL308*OFFSET(Input!$S$27,$B308,0,1,1),2*FEE_rounding))","v":1340240},{"$f":"IF(A308=\"\",\"\",ROUND(AP308*(1-OFFSET(Input!$T$27,MIN(B308,10),0,1,1)),2*FEE_rounding))","v":252200},7092440,0,0,0,5500000,6850515,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A308=1,PMF_1st=0),0,ROUND(IF(A308=1,AI308,AL307)*OFFSET(Input!$O$27,IF(A308=121,-1,0)+MIN(B308,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A308=1,PMF_1st=0),0,IF(SUM($K$5:$L308)-$AU307>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B307,B308),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C308-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[305,26,5,null,65,{"$f":"IF(A309=\"\",\"\",IF(A309=1,Age_Full_Month,IF(F308=11,0,F308+1)))","v":4},65,0,{"$f":"IF(A309=\"\",\"\",IF(AND(F309=11,G309=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H309-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C309-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B309,99),0,1,1)*K309,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*L309,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*M309,FEE_rounding)","v":0},0,0,{"$f":"IF(C309>=1,ROUND(K309*OFFSET(Input!$U$27,B309,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B309=1,0,IF($C309>=1,ROUND(OFFSET(Input!$X$27,B309,0,1,1)*AL308,AV_rounding),0))","v":0},{"$f":"IF(B309=1,0,IF(C309=1,ROUND(OFFSET(Input!$W$27,B309,0,1,1)*AVERAGE($AI$5,$AL$5:$AL307),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),OFFSET(Input!$G$27,B309,0,1,1)-AE309,0)","v":0},{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),MIN(OFFSET(Input!$G$27,B309,0,1,1),AP308),0)","v":0},0,0,0,1340240,1329965,1329965,1329965,252200,252200,252200,252200,{"$f":"IF(A309=\"\",\"\",AL309-ROUND(AL309*OFFSET(Input!$S$27,$B309,0,1,1),2*FEE_rounding))","v":1329965},{"$f":"IF(A309=\"\",\"\",ROUND(AP309*(1-OFFSET(Input!$T$27,MIN(B309,10),0,1,1)),2*FEE_rounding))","v":252200},7082165,0,0,0,5500000,6840240,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A309=1,PMF_1st=0),0,ROUND(IF(A309=1,AI309,AL308)*OFFSET(Input!$O$27,IF(A309=121,-1,0)+MIN(B309,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A309=1,PMF_1st=0),0,IF(SUM($K$5:$L309)-$AU308>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B308,B309),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C309-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[306,26,6,null,65,{"$f":"IF(A310=\"\",\"\",IF(A310=1,Age_Full_Month,IF(F309=11,0,F309+1)))","v":5},65,0,{"$f":"IF(A310=\"\",\"\",IF(AND(F310=11,G310=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H310-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C310-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B310,99),0,1,1)*K310,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*L310,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*M310,FEE_rounding)","v":0},0,0,{"$f":"IF(C310>=1,ROUND(K310*OFFSET(Input!$U$27,B310,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B310=1,0,IF($C310>=1,ROUND(OFFSET(Input!$X$27,B310,0,1,1)*AL309,AV_rounding),0))","v":0},{"$f":"IF(B310=1,0,IF(C310=1,ROUND(OFFSET(Input!$W$27,B310,0,1,1)*AVERAGE($AI$5,$AL$5:$AL308),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),OFFSET(Input!$G$27,B310,0,1,1)-AE310,0)","v":0},{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),MIN(OFFSET(Input!$G$27,B310,0,1,1),AP309),0)","v":0},0,0,0,1329965,1319690,1319690,1319690,252200,252200,252200,252200,{"$f":"IF(A310=\"\",\"\",AL310-ROUND(AL310*OFFSET(Input!$S$27,$B310,0,1,1),2*FEE_rounding))","v":1319690},{"$f":"IF(A310=\"\",\"\",ROUND(AP310*(1-OFFSET(Input!$T$27,MIN(B310,10),0,1,1)),2*FEE_rounding))","v":252200},7071890,0,0,0,5500000,6829965,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A310=1,PMF_1st=0),0,ROUND(IF(A310=1,AI310,AL309)*OFFSET(Input!$O$27,IF(A310=121,-1,0)+MIN(B310,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A310=1,PMF_1st=0),0,IF(SUM($K$5:$L310)-$AU309>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B309,B310),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C310-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[307,26,7,null,65,{"$f":"IF(A311=\"\",\"\",IF(A311=1,Age_Full_Month,IF(F310=11,0,F310+1)))","v":6},65,0,{"$f":"IF(A311=\"\",\"\",IF(AND(F311=11,G311=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H311-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C311-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B311,99),0,1,1)*K311,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*L311,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*M311,FEE_rounding)","v":0},0,0,{"$f":"IF(C311>=1,ROUND(K311*OFFSET(Input!$U$27,B311,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B311=1,0,IF($C311>=1,ROUND(OFFSET(Input!$X$27,B311,0,1,1)*AL310,AV_rounding),0))","v":0},{"$f":"IF(B311=1,0,IF(C311=1,ROUND(OFFSET(Input!$W$27,B311,0,1,1)*AVERAGE($AI$5,$AL$5:$AL309),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),OFFSET(Input!$G$27,B311,0,1,1)-AE311,0)","v":0},{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),MIN(OFFSET(Input!$G$27,B311,0,1,1),AP310),0)","v":0},0,0,0,1319690,1309415,1309415,1309415,252200,252200,252200,252200,{"$f":"IF(A311=\"\",\"\",AL311-ROUND(AL311*OFFSET(Input!$S$27,$B311,0,1,1),2*FEE_rounding))","v":1309415},{"$f":"IF(A311=\"\",\"\",ROUND(AP311*(1-OFFSET(Input!$T$27,MIN(B311,10),0,1,1)),2*FEE_rounding))","v":252200},7061615,0,0,0,5500000,6819690,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A311=1,PMF_1st=0),0,ROUND(IF(A311=1,AI311,AL310)*OFFSET(Input!$O$27,IF(A311=121,-1,0)+MIN(B311,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A311=1,PMF_1st=0),0,IF(SUM($K$5:$L311)-$AU310>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B310,B311),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C311-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[308,26,8,null,65,{"$f":"IF(A312=\"\",\"\",IF(A312=1,Age_Full_Month,IF(F311=11,0,F311+1)))","v":7},65,0,{"$f":"IF(A312=\"\",\"\",IF(AND(F312=11,G312=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H312-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C312-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B312,99),0,1,1)*K312,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*L312,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*M312,FEE_rounding)","v":0},0,0,{"$f":"IF(C312>=1,ROUND(K312*OFFSET(Input!$U$27,B312,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B312=1,0,IF($C312>=1,ROUND(OFFSET(Input!$X$27,B312,0,1,1)*AL311,AV_rounding),0))","v":0},{"$f":"IF(B312=1,0,IF(C312=1,ROUND(OFFSET(Input!$W$27,B312,0,1,1)*AVERAGE($AI$5,$AL$5:$AL310),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),OFFSET(Input!$G$27,B312,0,1,1)-AE312,0)","v":0},{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),MIN(OFFSET(Input!$G$27,B312,0,1,1),AP311),0)","v":0},0,0,0,1309415,1299140,1299140,1299140,252200,252200,252200,252200,{"$f":"IF(A312=\"\",\"\",AL312-ROUND(AL312*OFFSET(Input!$S$27,$B312,0,1,1),2*FEE_rounding))","v":1299140},{"$f":"IF(A312=\"\",\"\",ROUND(AP312*(1-OFFSET(Input!$T$27,MIN(B312,10),0,1,1)),2*FEE_rounding))","v":252200},7051340,0,0,0,5500000,6809415,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A312=1,PMF_1st=0),0,ROUND(IF(A312=1,AI312,AL311)*OFFSET(Input!$O$27,IF(A312=121,-1,0)+MIN(B312,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A312=1,PMF_1st=0),0,IF(SUM($K$5:$L312)-$AU311>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B311,B312),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C312-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[309,26,9,null,65,{"$f":"IF(A313=\"\",\"\",IF(A313=1,Age_Full_Month,IF(F312=11,0,F312+1)))","v":8},65,0,{"$f":"IF(A313=\"\",\"\",IF(AND(F313=11,G313=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H313-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C313-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B313,99),0,1,1)*K313,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*L313,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*M313,FEE_rounding)","v":0},0,0,{"$f":"IF(C313>=1,ROUND(K313*OFFSET(Input!$U$27,B313,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B313=1,0,IF($C313>=1,ROUND(OFFSET(Input!$X$27,B313,0,1,1)*AL312,AV_rounding),0))","v":0},{"$f":"IF(B313=1,0,IF(C313=1,ROUND(OFFSET(Input!$W$27,B313,0,1,1)*AVERAGE($AI$5,$AL$5:$AL311),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),OFFSET(Input!$G$27,B313,0,1,1)-AE313,0)","v":0},{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),MIN(OFFSET(Input!$G$27,B313,0,1,1),AP312),0)","v":0},0,0,0,1299140,1288865,1288865,1288865,252200,252200,252200,252200,{"$f":"IF(A313=\"\",\"\",AL313-ROUND(AL313*OFFSET(Input!$S$27,$B313,0,1,1),2*FEE_rounding))","v":1288865},{"$f":"IF(A313=\"\",\"\",ROUND(AP313*(1-OFFSET(Input!$T$27,MIN(B313,10),0,1,1)),2*FEE_rounding))","v":252200},7041065,0,0,0,5500000,6799140,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A313=1,PMF_1st=0),0,ROUND(IF(A313=1,AI313,AL312)*OFFSET(Input!$O$27,IF(A313=121,-1,0)+MIN(B313,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A313=1,PMF_1st=0),0,IF(SUM($K$5:$L313)-$AU312>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B312,B313),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C313-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[310,26,10,null,65,{"$f":"IF(A314=\"\",\"\",IF(A314=1,Age_Full_Month,IF(F313=11,0,F313+1)))","v":9},65,0,{"$f":"IF(A314=\"\",\"\",IF(AND(F314=11,G314=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H314-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C314-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B314,99),0,1,1)*K314,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*L314,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*M314,FEE_rounding)","v":0},0,0,{"$f":"IF(C314>=1,ROUND(K314*OFFSET(Input!$U$27,B314,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B314=1,0,IF($C314>=1,ROUND(OFFSET(Input!$X$27,B314,0,1,1)*AL313,AV_rounding),0))","v":0},{"$f":"IF(B314=1,0,IF(C314=1,ROUND(OFFSET(Input!$W$27,B314,0,1,1)*AVERAGE($AI$5,$AL$5:$AL312),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),OFFSET(Input!$G$27,B314,0,1,1)-AE314,0)","v":0},{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),MIN(OFFSET(Input!$G$27,B314,0,1,1),AP313),0)","v":0},0,0,0,1288865,1278590,1278590,1278590,252200,252200,252200,252200,{"$f":"IF(A314=\"\",\"\",AL314-ROUND(AL314*OFFSET(Input!$S$27,$B314,0,1,1),2*FEE_rounding))","v":1278590},{"$f":"IF(A314=\"\",\"\",ROUND(AP314*(1-OFFSET(Input!$T$27,MIN(B314,10),0,1,1)),2*FEE_rounding))","v":252200},7030790,0,0,0,5500000,6788865,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A314=1,PMF_1st=0),0,ROUND(IF(A314=1,AI314,AL313)*OFFSET(Input!$O$27,IF(A314=121,-1,0)+MIN(B314,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A314=1,PMF_1st=0),0,IF(SUM($K$5:$L314)-$AU313>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B313,B314),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C314-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[311,26,11,null,65,{"$f":"IF(A315=\"\",\"\",IF(A315=1,Age_Full_Month,IF(F314=11,0,F314+1)))","v":10},65,0,{"$f":"IF(A315=\"\",\"\",IF(AND(F315=11,G315=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H315-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C315-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B315,99),0,1,1)*K315,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*L315,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*M315,FEE_rounding)","v":0},0,0,{"$f":"IF(C315>=1,ROUND(K315*OFFSET(Input!$U$27,B315,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B315=1,0,IF($C315>=1,ROUND(OFFSET(Input!$X$27,B315,0,1,1)*AL314,AV_rounding),0))","v":0},{"$f":"IF(B315=1,0,IF(C315=1,ROUND(OFFSET(Input!$W$27,B315,0,1,1)*AVERAGE($AI$5,$AL$5:$AL313),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),OFFSET(Input!$G$27,B315,0,1,1)-AE315,0)","v":0},{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),MIN(OFFSET(Input!$G$27,B315,0,1,1),AP314),0)","v":0},0,0,0,1278590,1268315,1268315,1268315,252200,252200,252200,252200,{"$f":"IF(A315=\"\",\"\",AL315-ROUND(AL315*OFFSET(Input!$S$27,$B315,0,1,1),2*FEE_rounding))","v":1268315},{"$f":"IF(A315=\"\",\"\",ROUND(AP315*(1-OFFSET(Input!$T$27,MIN(B315,10),0,1,1)),2*FEE_rounding))","v":252200},7020515,0,0,0,5500000,6778590,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A315=1,PMF_1st=0),0,ROUND(IF(A315=1,AI315,AL314)*OFFSET(Input!$O$27,IF(A315=121,-1,0)+MIN(B315,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A315=1,PMF_1st=0),0,IF(SUM($K$5:$L315)-$AU314>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B314,B315),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C315-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[312,26,12,null,65,{"$f":"IF(A316=\"\",\"\",IF(A316=1,Age_Full_Month,IF(F315=11,0,F315+1)))","v":11},65,0,{"$f":"IF(A316=\"\",\"\",IF(AND(F316=11,G316=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H316-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C316-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B316,99),0,1,1)*K316,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*L316,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*M316,FEE_rounding)","v":0},0,0,{"$f":"IF(C316>=1,ROUND(K316*OFFSET(Input!$U$27,B316,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B316=1,0,IF($C316>=1,ROUND(OFFSET(Input!$X$27,B316,0,1,1)*AL315,AV_rounding),0))","v":0},{"$f":"IF(B316=1,0,IF(C316=1,ROUND(OFFSET(Input!$W$27,B316,0,1,1)*AVERAGE($AI$5,$AL$5:$AL314),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),OFFSET(Input!$G$27,B316,0,1,1)-AE316,0)","v":0},{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),MIN(OFFSET(Input!$G$27,B316,0,1,1),AP315),0)","v":0},0,0,0,1268315,1258040,1258040,1258040,252200,252200,252200,252200,{"$f":"IF(A316=\"\",\"\",AL316-ROUND(AL316*OFFSET(Input!$S$27,$B316,0,1,1),2*FEE_rounding))","v":1258040},{"$f":"IF(A316=\"\",\"\",ROUND(AP316*(1-OFFSET(Input!$T$27,MIN(B316,10),0,1,1)),2*FEE_rounding))","v":252200},7010240,0,0,0,5500000,6768315,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A316=1,PMF_1st=0),0,ROUND(IF(A316=1,AI316,AL315)*OFFSET(Input!$O$27,IF(A316=121,-1,0)+MIN(B316,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A316=1,PMF_1st=0),0,IF(SUM($K$5:$L316)-$AU315>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B315,B316),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C316-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[313,27,1,null,66,{"$f":"IF(A317=\"\",\"\",IF(A317=1,Age_Full_Month,IF(F316=11,0,F316+1)))","v":0},66,0,{"$f":"IF(A317=\"\",\"\",IF(AND(F317=11,G317=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H317-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C317-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B317,99),0,1,1)*K317,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*L317,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*M317,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C317>=1,ROUND(K317*OFFSET(Input!$U$27,B317,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B317=1,0,IF($C317>=1,ROUND(OFFSET(Input!$X$27,B317,0,1,1)*AL316,AV_rounding),0))","v":0},{"$f":"IF(B317=1,0,IF(C317=1,ROUND(OFFSET(Input!$W$27,B317,0,1,1)*AVERAGE($AI$5,$AL$5:$AL315),AV_rounding),0))","v":0},11110,0,0,109700,100,0,0,0,{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),OFFSET(Input!$G$27,B317,0,1,1)-AE317,0)","v":0},{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),MIN(OFFSET(Input!$G$27,B317,0,1,1),AP316),0)","v":0},0,0,0,1358040,1346830,1346830,1346830,261900,261900,261900,261900,{"$f":"IF(A317=\"\",\"\",AL317-ROUND(AL317*OFFSET(Input!$S$27,$B317,0,1,1),2*FEE_rounding))","v":1346830},{"$f":"IF(A317=\"\",\"\",ROUND(AP317*(1-OFFSET(Input!$T$27,MIN(B317,10),0,1,1)),2*FEE_rounding))","v":261900},7108730,0,0,109700,5500000,6858040,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A317=1,PMF_1st=0),0,ROUND(IF(A317=1,AI317,AL316)*OFFSET(Input!$O$27,IF(A317=121,-1,0)+MIN(B317,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A317=1,PMF_1st=0),0,IF(SUM($K$5:$L317)-$AU316>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B316,B317),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C317-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[314,27,2,null,66,{"$f":"IF(A318=\"\",\"\",IF(A318=1,Age_Full_Month,IF(F317=11,0,F317+1)))","v":1},66,0,{"$f":"IF(A318=\"\",\"\",IF(AND(F318=11,G318=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H318-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C318-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B318,99),0,1,1)*K318,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*L318,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*M318,FEE_rounding)","v":0},0,0,{"$f":"IF(C318>=1,ROUND(K318*OFFSET(Input!$U$27,B318,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B318=1,0,IF($C318>=1,ROUND(OFFSET(Input!$X$27,B318,0,1,1)*AL317,AV_rounding),0))","v":0},{"$f":"IF(B318=1,0,IF(C318=1,ROUND(OFFSET(Input!$W$27,B318,0,1,1)*AVERAGE($AI$5,$AL$5:$AL316),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),OFFSET(Input!$G$27,B318,0,1,1)-AE318,0)","v":0},{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),MIN(OFFSET(Input!$G$27,B318,0,1,1),AP317),0)","v":0},0,0,0,1346830,1335620,1335620,1335620,261900,261900,261900,261900,{"$f":"IF(A318=\"\",\"\",AL318-ROUND(AL318*OFFSET(Input!$S$27,$B318,0,1,1),2*FEE_rounding))","v":1335620},{"$f":"IF(A318=\"\",\"\",ROUND(AP318*(1-OFFSET(Input!$T$27,MIN(B318,10),0,1,1)),2*FEE_rounding))","v":261900},7097520,0,0,0,5500000,6846830,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A318=1,PMF_1st=0),0,ROUND(IF(A318=1,AI318,AL317)*OFFSET(Input!$O$27,IF(A318=121,-1,0)+MIN(B318,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A318=1,PMF_1st=0),0,IF(SUM($K$5:$L318)-$AU317>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B317,B318),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C318-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[315,27,3,null,66,{"$f":"IF(A319=\"\",\"\",IF(A319=1,Age_Full_Month,IF(F318=11,0,F318+1)))","v":2},66,0,{"$f":"IF(A319=\"\",\"\",IF(AND(F319=11,G319=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H319-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C319-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B319,99),0,1,1)*K319,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*L319,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*M319,FEE_rounding)","v":0},0,0,{"$f":"IF(C319>=1,ROUND(K319*OFFSET(Input!$U$27,B319,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B319=1,0,IF($C319>=1,ROUND(OFFSET(Input!$X$27,B319,0,1,1)*AL318,AV_rounding),0))","v":0},{"$f":"IF(B319=1,0,IF(C319=1,ROUND(OFFSET(Input!$W$27,B319,0,1,1)*AVERAGE($AI$5,$AL$5:$AL317),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),OFFSET(Input!$G$27,B319,0,1,1)-AE319,0)","v":0},{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),MIN(OFFSET(Input!$G$27,B319,0,1,1),AP318),0)","v":0},0,0,0,1335620,1324410,1324410,1324410,261900,261900,261900,261900,{"$f":"IF(A319=\"\",\"\",AL319-ROUND(AL319*OFFSET(Input!$S$27,$B319,0,1,1),2*FEE_rounding))","v":1324410},{"$f":"IF(A319=\"\",\"\",ROUND(AP319*(1-OFFSET(Input!$T$27,MIN(B319,10),0,1,1)),2*FEE_rounding))","v":261900},7086310,0,0,0,5500000,6835620,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A319=1,PMF_1st=0),0,ROUND(IF(A319=1,AI319,AL318)*OFFSET(Input!$O$27,IF(A319=121,-1,0)+MIN(B319,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A319=1,PMF_1st=0),0,IF(SUM($K$5:$L319)-$AU318>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B318,B319),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C319-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[316,27,4,null,66,{"$f":"IF(A320=\"\",\"\",IF(A320=1,Age_Full_Month,IF(F319=11,0,F319+1)))","v":3},66,0,{"$f":"IF(A320=\"\",\"\",IF(AND(F320=11,G320=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H320-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C320-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B320,99),0,1,1)*K320,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*L320,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*M320,FEE_rounding)","v":0},0,0,{"$f":"IF(C320>=1,ROUND(K320*OFFSET(Input!$U$27,B320,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B320=1,0,IF($C320>=1,ROUND(OFFSET(Input!$X$27,B320,0,1,1)*AL319,AV_rounding),0))","v":0},{"$f":"IF(B320=1,0,IF(C320=1,ROUND(OFFSET(Input!$W$27,B320,0,1,1)*AVERAGE($AI$5,$AL$5:$AL318),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),OFFSET(Input!$G$27,B320,0,1,1)-AE320,0)","v":0},{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),MIN(OFFSET(Input!$G$27,B320,0,1,1),AP319),0)","v":0},0,0,0,1324410,1313200,1313200,1313200,261900,261900,261900,261900,{"$f":"IF(A320=\"\",\"\",AL320-ROUND(AL320*OFFSET(Input!$S$27,$B320,0,1,1),2*FEE_rounding))","v":1313200},{"$f":"IF(A320=\"\",\"\",ROUND(AP320*(1-OFFSET(Input!$T$27,MIN(B320,10),0,1,1)),2*FEE_rounding))","v":261900},7075100,0,0,0,5500000,6824410,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A320=1,PMF_1st=0),0,ROUND(IF(A320=1,AI320,AL319)*OFFSET(Input!$O$27,IF(A320=121,-1,0)+MIN(B320,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A320=1,PMF_1st=0),0,IF(SUM($K$5:$L320)-$AU319>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B319,B320),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C320-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[317,27,5,null,66,{"$f":"IF(A321=\"\",\"\",IF(A321=1,Age_Full_Month,IF(F320=11,0,F320+1)))","v":4},66,0,{"$f":"IF(A321=\"\",\"\",IF(AND(F321=11,G321=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H321-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C321-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B321,99),0,1,1)*K321,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*L321,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*M321,FEE_rounding)","v":0},0,0,{"$f":"IF(C321>=1,ROUND(K321*OFFSET(Input!$U$27,B321,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B321=1,0,IF($C321>=1,ROUND(OFFSET(Input!$X$27,B321,0,1,1)*AL320,AV_rounding),0))","v":0},{"$f":"IF(B321=1,0,IF(C321=1,ROUND(OFFSET(Input!$W$27,B321,0,1,1)*AVERAGE($AI$5,$AL$5:$AL319),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),OFFSET(Input!$G$27,B321,0,1,1)-AE321,0)","v":0},{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),MIN(OFFSET(Input!$G$27,B321,0,1,1),AP320),0)","v":0},0,0,0,1313200,1301990,1301990,1301990,261900,261900,261900,261900,{"$f":"IF(A321=\"\",\"\",AL321-ROUND(AL321*OFFSET(Input!$S$27,$B321,0,1,1),2*FEE_rounding))","v":1301990},{"$f":"IF(A321=\"\",\"\",ROUND(AP321*(1-OFFSET(Input!$T$27,MIN(B321,10),0,1,1)),2*FEE_rounding))","v":261900},7063890,0,0,0,5500000,6813200,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A321=1,PMF_1st=0),0,ROUND(IF(A321=1,AI321,AL320)*OFFSET(Input!$O$27,IF(A321=121,-1,0)+MIN(B321,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A321=1,PMF_1st=0),0,IF(SUM($K$5:$L321)-$AU320>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B320,B321),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C321-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[318,27,6,null,66,{"$f":"IF(A322=\"\",\"\",IF(A322=1,Age_Full_Month,IF(F321=11,0,F321+1)))","v":5},66,0,{"$f":"IF(A322=\"\",\"\",IF(AND(F322=11,G322=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H322-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C322-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B322,99),0,1,1)*K322,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*L322,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*M322,FEE_rounding)","v":0},0,0,{"$f":"IF(C322>=1,ROUND(K322*OFFSET(Input!$U$27,B322,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B322=1,0,IF($C322>=1,ROUND(OFFSET(Input!$X$27,B322,0,1,1)*AL321,AV_rounding),0))","v":0},{"$f":"IF(B322=1,0,IF(C322=1,ROUND(OFFSET(Input!$W$27,B322,0,1,1)*AVERAGE($AI$5,$AL$5:$AL320),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),OFFSET(Input!$G$27,B322,0,1,1)-AE322,0)","v":0},{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),MIN(OFFSET(Input!$G$27,B322,0,1,1),AP321),0)","v":0},0,0,0,1301990,1290780,1290780,1290780,261900,261900,261900,261900,{"$f":"IF(A322=\"\",\"\",AL322-ROUND(AL322*OFFSET(Input!$S$27,$B322,0,1,1),2*FEE_rounding))","v":1290780},{"$f":"IF(A322=\"\",\"\",ROUND(AP322*(1-OFFSET(Input!$T$27,MIN(B322,10),0,1,1)),2*FEE_rounding))","v":261900},7052680,0,0,0,5500000,6801990,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A322=1,PMF_1st=0),0,ROUND(IF(A322=1,AI322,AL321)*OFFSET(Input!$O$27,IF(A322=121,-1,0)+MIN(B322,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A322=1,PMF_1st=0),0,IF(SUM($K$5:$L322)-$AU321>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B321,B322),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C322-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[319,27,7,null,66,{"$f":"IF(A323=\"\",\"\",IF(A323=1,Age_Full_Month,IF(F322=11,0,F322+1)))","v":6},66,0,{"$f":"IF(A323=\"\",\"\",IF(AND(F323=11,G323=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H323-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C323-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B323,99),0,1,1)*K323,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*L323,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*M323,FEE_rounding)","v":0},0,0,{"$f":"IF(C323>=1,ROUND(K323*OFFSET(Input!$U$27,B323,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B323=1,0,IF($C323>=1,ROUND(OFFSET(Input!$X$27,B323,0,1,1)*AL322,AV_rounding),0))","v":0},{"$f":"IF(B323=1,0,IF(C323=1,ROUND(OFFSET(Input!$W$27,B323,0,1,1)*AVERAGE($AI$5,$AL$5:$AL321),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),OFFSET(Input!$G$27,B323,0,1,1)-AE323,0)","v":0},{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),MIN(OFFSET(Input!$G$27,B323,0,1,1),AP322),0)","v":0},0,0,0,1290780,1279570,1279570,1279570,261900,261900,261900,261900,{"$f":"IF(A323=\"\",\"\",AL323-ROUND(AL323*OFFSET(Input!$S$27,$B323,0,1,1),2*FEE_rounding))","v":1279570},{"$f":"IF(A323=\"\",\"\",ROUND(AP323*(1-OFFSET(Input!$T$27,MIN(B323,10),0,1,1)),2*FEE_rounding))","v":261900},7041470,0,0,0,5500000,6790780,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A323=1,PMF_1st=0),0,ROUND(IF(A323=1,AI323,AL322)*OFFSET(Input!$O$27,IF(A323=121,-1,0)+MIN(B323,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A323=1,PMF_1st=0),0,IF(SUM($K$5:$L323)-$AU322>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B322,B323),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C323-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[320,27,8,null,66,{"$f":"IF(A324=\"\",\"\",IF(A324=1,Age_Full_Month,IF(F323=11,0,F323+1)))","v":7},66,0,{"$f":"IF(A324=\"\",\"\",IF(AND(F324=11,G324=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H324-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C324-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B324,99),0,1,1)*K324,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*L324,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*M324,FEE_rounding)","v":0},0,0,{"$f":"IF(C324>=1,ROUND(K324*OFFSET(Input!$U$27,B324,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B324=1,0,IF($C324>=1,ROUND(OFFSET(Input!$X$27,B324,0,1,1)*AL323,AV_rounding),0))","v":0},{"$f":"IF(B324=1,0,IF(C324=1,ROUND(OFFSET(Input!$W$27,B324,0,1,1)*AVERAGE($AI$5,$AL$5:$AL322),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),OFFSET(Input!$G$27,B324,0,1,1)-AE324,0)","v":0},{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),MIN(OFFSET(Input!$G$27,B324,0,1,1),AP323),0)","v":0},0,0,0,1279570,1268360,1268360,1268360,261900,261900,261900,261900,{"$f":"IF(A324=\"\",\"\",AL324-ROUND(AL324*OFFSET(Input!$S$27,$B324,0,1,1),2*FEE_rounding))","v":1268360},{"$f":"IF(A324=\"\",\"\",ROUND(AP324*(1-OFFSET(Input!$T$27,MIN(B324,10),0,1,1)),2*FEE_rounding))","v":261900},7030260,0,0,0,5500000,6779570,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A324=1,PMF_1st=0),0,ROUND(IF(A324=1,AI324,AL323)*OFFSET(Input!$O$27,IF(A324=121,-1,0)+MIN(B324,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A324=1,PMF_1st=0),0,IF(SUM($K$5:$L324)-$AU323>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B323,B324),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C324-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[321,27,9,null,{"$f":"IF($A325=\"\",\"\",Age_Insured+B325-1)","v":66},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Month,IF(F324=11,0,F324+1)))","v":8},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Year,IF(F324=11,G324+1,G324)))","v":66},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),DAY(EOMONTH((SignYY+INT(A325/12)+1911)&\"/\"&(IF(MOD(SignMM+A325-1,12)=0,12,MOD(SignMM+A325-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H325-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B325-1>=BPP,\"\",IF(AS324>0,1,0))","v":1},{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,IF(($BJ325+$AL324+$AP324+$AW325)/($BJ325+$AL324+$AP324)>$BK325,VLOOKUP($B325,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K325=0,0,IF(MOD(C325-1,12/Prem_Freq)=0,VLOOKUP(B325,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C325=1,VLOOKUP(B325,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C325-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B325,99),0,1,1)*K325,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*L325,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*M325,FEE_rounding)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,K325-N325))","v":0},{"$f":"IF(A326=\"\",\"\",IF(K325=\"*****\",\"*****\",L325-O325+M325-P325))","v":0},{"$f":"IF(C325>=1,ROUND(K325*OFFSET(Input!$U$27,B325,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B325=1,0,IF($C325>=1,ROUND(OFFSET(Input!$X$27,B325,0,1,1)*AL324,AV_rounding),0))","v":0},{"$f":"IF(B325=1,0,IF(C325=1,ROUND(OFFSET(Input!$W$27,B325,0,1,1)*AVERAGE($AI$5,$AL$5:$AL323),AV_rounding),0))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,BA325,AI325))","v":11110},{"$f":"IF(E325=\"\",\"\",IF(SUM(AI325,-V325)>BB325,BB325,SUM(AI325,-V325)))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,0,BA325-AI325))","v":0},0,100,{"$f":"IF(E325=\" \",\" \",IF(Z325<BI324+BC325+BE325+BD325*0+BF325,BI324+BC325+BE325+BD325*0+BF325-BI324-Z325,0))","v":0},0,0,{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),OFFSET(Input!$G$27,B325,0,1,1)-AE325,0)","v":0},{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),MIN(OFFSET(Input!$G$27,B325,0,1,1),AP324),0)","v":0},{"$f":"IF(A326=\"\",\"\",AF324+AD325+AE325)","v":0},0,0,{"$f":"IF(A325=\"\",\"\",AL324+Q325+R325*0+IF(A325=1,0,SUM(S325:U325)))","v":1268360},{"$f":"IF(A325=\"\",\"\",AI325-V325-W325-Z325-AD325)","v":1257150},{"$f":"ROUND((AJ325-AB325)*(1+IRR_0)^(1/12)+IF(A325=1,S325,0),AV_rounding)","v":1257150},{"$f":"ROUND(AK325-AG325,AV_rounding)","v":1257150},261900,261900,{"$f":"ROUND((AN325-AC325)*(1+IRR_0)^(1/12),AV_rounding)","v":261900},{"$f":"ROUND(AO325-AH325,AV_rounding)","v":261900},{"$f":"IF(A325=\"\",\"\",AL325-ROUND(AL325*OFFSET(Input!$S$27,$B325,0,1,1),2*FEE_rounding))","v":1257150},{"$f":"IF(A325=\"\",\"\",ROUND(AP325*(1-OFFSET(Input!$T$27,MIN(B325,10),0,1,1)),2*FEE_rounding))","v":261900},7019050,0,{"$f":"IF(A326=\"\",\"\",AU324+AD325+AE325)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,Q325+R325))","v":0},5500000,6768360,{"$f":"IF(A325=1,K325,MAX(AY324+K325-AD324-AE324,0))","v":2700000},5500000,{"$f":"ROUND(ROUND(AZ325/100000*VLOOKUP(Age_Insured+B325-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I325>0,I325/H325,1),2*FEE_rounding)*IF(G326>14,1,0)*IF(AND(I325=0,H325>0),0,1)","v":11110},0,null,null,{"$f":"IF(AND(A325=1,PMF_1st=0),0,ROUND(IF(A325=1,AI325,AL324)*OFFSET(Input!$O$27,IF(A325=121,-1,0)+MIN(B325,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A325=1,PMF_1st=0),0,IF(SUM($K$5:$L325)-$AU324>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B324,B325),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A325+1","v":322},{"$f":"IF($A326=\"\",\"\",INT((A326-1)/12)+1)","v":27},{"$f":"IF($A326=\"\",\"\",MOD((A326-1),12)+1)","v":10},null,66,{"$f":"IF(A326=\"\",\"\",IF(A326=1,Age_Full_Month,IF(F325=11,0,F325+1)))","v":9},66,0,{"$f":"IF(A326=\"\",\"\",IF(AND(F326=11,G326=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H326-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C326-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B326,99),0,1,1)*K326,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*L326,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*M326,FEE_rounding)","v":0},0,0,{"$f":"IF(C326>=1,ROUND(K326*OFFSET(Input!$U$27,B326,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B326=1,0,IF($C326>=1,ROUND(OFFSET(Input!$X$27,B326,0,1,1)*AL325,AV_rounding),0))","v":0},{"$f":"IF(B326=1,0,IF(C326=1,ROUND(OFFSET(Input!$W$27,B326,0,1,1)*AVERAGE($AI$5,$AL$5:$AL324),AV_rounding),0))","v":0},11110,0,0,{"$f":"Q326+R326","v":0},{"$f":"IF(E326=\" \",\" \",IF(AI326+AM326-V326>BI325+BC326+BD326+BF326+BE326,BI325+BC326+BD326+BF326+BE326,MAX(AI326+AM326-V326,0)))","v":100},0,{"$f":"BG326","v":0},0,{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),OFFSET(Input!$G$27,B326,0,1,1)-AE326,0)","v":0},{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),MIN(OFFSET(Input!$G$27,B326,0,1,1),AP325),0)","v":0},0,0,0,1257150,1245940,1245940,1245940,{"$f":"R326+AO325","v":261900},{"$f":"AM326-X326-AA326-AE326","v":261900},261900,261900,{"$f":"IF(A326=\"\",\"\",AL326-ROUND(AL326*OFFSET(Input!$S$27,$B326,0,1,1),2*FEE_rounding))","v":1245940},{"$f":"IF(A326=\"\",\"\",ROUND(AP326*(1-OFFSET(Input!$T$27,MIN(B326,10),0,1,1)),2*FEE_rounding))","v":261900},{"$f":"AW326+AL326+AP326","v":7007840},0,0,0,{"$f":"AW325","v":5500000},{"$f":"AW326+AI326","v":6757150},2700000,{"$f":"IF(A326=\"\",\"\",AW326)","v":5500000},11110,0,null,null,{"$f":"IF(AND(A326=1,PMF_1st=0),0,ROUND(IF(A326=1,AI326,AL325)*OFFSET(Input!$O$27,IF(A326=121,-1,0)+MIN(B326,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A326=1,PMF_1st=0),0,IF(SUM($K$5:$L326)-$AU325>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B325,B326),21),0,1,1)))","v":100},null,null,{"$f":"BI325+BC326+BD326+BE326+BF326-Z326-AA326","v":0},{"$f":"IF(MOD($C326-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E326<=30,1.9,IF($E326<=40,1.6,IF($E326<=50,1.4,IF($E326<=60,1.2,IF($E326<=70,1.1,IF($E326<=90,1.02,1))))))","v":1.1000000000000001}]
[323,27,11,null,66,{"$f":"IF(A327=\"\",\"\",IF(A327=1,Age_Full_Month,IF(F326=11,0,F326+1)))","v":10},66,0,{"$f":"IF(A327=\"\",\"\",IF(AND(F327=11,G327=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H327-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C327-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B327,99),0,1,1)*K327,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*L327,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*M327,FEE_rounding)","v":0},0,0,{"$f":"IF(C327>=1,ROUND(K327*OFFSET(Input!$U$27,B327,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B327=1,0,IF($C327>=1,ROUND(OFFSET(Input!$X$27,B327,0,1,1)*AL326,AV_rounding),0))","v":0},{"$f":"IF(B327=1,0,IF(C327=1,ROUND(OFFSET(Input!$W$27,B327,0,1,1)*AVERAGE($AI$5,$AL$5:$AL325),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),OFFSET(Input!$G$27,B327,0,1,1)-AE327,0)","v":0},{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),MIN(OFFSET(Input!$G$27,B327,0,1,1),AP326),0)","v":0},0,0,0,1245940,1234730,1234730,1234730,261900,261900,261900,261900,{"$f":"IF(A327=\"\",\"\",AL327-ROUND(AL327*OFFSET(Input!$S$27,$B327,0,1,1),2*FEE_rounding))","v":1234730},{"$f":"IF(A327=\"\",\"\",ROUND(AP327*(1-OFFSET(Input!$T$27,MIN(B327,10),0,1,1)),2*FEE_rounding))","v":261900},6996630,0,0,0,5500000,6745940,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A327=1,PMF_1st=0),0,ROUND(IF(A327=1,AI327,AL326)*OFFSET(Input!$O$27,IF(A327=121,-1,0)+MIN(B327,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A327=1,PMF_1st=0),0,IF(SUM($K$5:$L327)-$AU326>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B326,B327),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C327-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[324,27,12,null,66,{"$f":"IF(A328=\"\",\"\",IF(A328=1,Age_Full_Month,IF(F327=11,0,F327+1)))","v":11},66,0,{"$f":"IF(A328=\"\",\"\",IF(AND(F328=11,G328=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H328-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C328-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B328,99),0,1,1)*K328,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*L328,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*M328,FEE_rounding)","v":0},0,0,{"$f":"IF(C328>=1,ROUND(K328*OFFSET(Input!$U$27,B328,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B328=1,0,IF($C328>=1,ROUND(OFFSET(Input!$X$27,B328,0,1,1)*AL327,AV_rounding),0))","v":0},{"$f":"IF(B328=1,0,IF(C328=1,ROUND(OFFSET(Input!$W$27,B328,0,1,1)*AVERAGE($AI$5,$AL$5:$AL326),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),OFFSET(Input!$G$27,B328,0,1,1)-AE328,0)","v":0},{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),MIN(OFFSET(Input!$G$27,B328,0,1,1),AP327),0)","v":0},0,0,0,1234730,1223520,1223520,1223520,261900,261900,261900,261900,{"$f":"IF(A328=\"\",\"\",AL328-ROUND(AL328*OFFSET(Input!$S$27,$B328,0,1,1),2*FEE_rounding))","v":1223520},{"$f":"IF(A328=\"\",\"\",ROUND(AP328*(1-OFFSET(Input!$T$27,MIN(B328,10),0,1,1)),2*FEE_rounding))","v":261900},6985420,0,0,0,5500000,6734730,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A328=1,PMF_1st=0),0,ROUND(IF(A328=1,AI328,AL327)*OFFSET(Input!$O$27,IF(A328=121,-1,0)+MIN(B328,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A328=1,PMF_1st=0),0,IF(SUM($K$5:$L328)-$AU327>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B327,B328),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C328-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[325,28,1,null,67,{"$f":"IF(A329=\"\",\"\",IF(A329=1,Age_Full_Month,IF(F328=11,0,F328+1)))","v":0},67,0,{"$f":"IF(A329=\"\",\"\",IF(AND(F329=11,G329=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H329-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C329-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B329,99),0,1,1)*K329,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*L329,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*M329,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C329>=1,ROUND(K329*OFFSET(Input!$U$27,B329,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B329=1,0,IF($C329>=1,ROUND(OFFSET(Input!$X$27,B329,0,1,1)*AL328,AV_rounding),0))","v":0},{"$f":"IF(B329=1,0,IF(C329=1,ROUND(OFFSET(Input!$W$27,B329,0,1,1)*AVERAGE($AI$5,$AL$5:$AL327),AV_rounding),0))","v":0},12155,0,0,109700,0,0,0,0,{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),OFFSET(Input!$G$27,B329,0,1,1)-AE329,0)","v":0},{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),MIN(OFFSET(Input!$G$27,B329,0,1,1),AP328),0)","v":0},0,0,0,1323520,1311365,1311365,1311365,271600,271600,271600,271600,{"$f":"IF(A329=\"\",\"\",AL329-ROUND(AL329*OFFSET(Input!$S$27,$B329,0,1,1),2*FEE_rounding))","v":1311365},{"$f":"IF(A329=\"\",\"\",ROUND(AP329*(1-OFFSET(Input!$T$27,MIN(B329,10),0,1,1)),2*FEE_rounding))","v":271600},7082965,0,0,109700,5500000,6823520,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A329=1,PMF_1st=0),0,ROUND(IF(A329=1,AI329,AL328)*OFFSET(Input!$O$27,IF(A329=121,-1,0)+MIN(B329,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A329=1,PMF_1st=0),0,IF(SUM($K$5:$L329)-$AU328>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B328,B329),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C329-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[326,28,2,null,67,{"$f":"IF(A330=\"\",\"\",IF(A330=1,Age_Full_Month,IF(F329=11,0,F329+1)))","v":1},67,0,{"$f":"IF(A330=\"\",\"\",IF(AND(F330=11,G330=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H330-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C330-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B330,99),0,1,1)*K330,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*L330,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*M330,FEE_rounding)","v":0},0,0,{"$f":"IF(C330>=1,ROUND(K330*OFFSET(Input!$U$27,B330,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B330=1,0,IF($C330>=1,ROUND(OFFSET(Input!$X$27,B330,0,1,1)*AL329,AV_rounding),0))","v":0},{"$f":"IF(B330=1,0,IF(C330=1,ROUND(OFFSET(Input!$W$27,B330,0,1,1)*AVERAGE($AI$5,$AL$5:$AL328),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),OFFSET(Input!$G$27,B330,0,1,1)-AE330,0)","v":0},{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),MIN(OFFSET(Input!$G$27,B330,0,1,1),AP329),0)","v":0},0,0,0,1311365,1299210,1299210,1299210,271600,271600,271600,271600,{"$f":"IF(A330=\"\",\"\",AL330-ROUND(AL330*OFFSET(Input!$S$27,$B330,0,1,1),2*FEE_rounding))","v":1299210},{"$f":"IF(A330=\"\",\"\",ROUND(AP330*(1-OFFSET(Input!$T$27,MIN(B330,10),0,1,1)),2*FEE_rounding))","v":271600},7070810,0,0,0,5500000,6811365,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A330=1,PMF_1st=0),0,ROUND(IF(A330=1,AI330,AL329)*OFFSET(Input!$O$27,IF(A330=121,-1,0)+MIN(B330,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A330=1,PMF_1st=0),0,IF(SUM($K$5:$L330)-$AU329>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B329,B330),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C330-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[327,28,3,null,67,{"$f":"IF(A331=\"\",\"\",IF(A331=1,Age_Full_Month,IF(F330=11,0,F330+1)))","v":2},67,0,{"$f":"IF(A331=\"\",\"\",IF(AND(F331=11,G331=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H331-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C331-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B331,99),0,1,1)*K331,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*L331,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*M331,FEE_rounding)","v":0},0,0,{"$f":"IF(C331>=1,ROUND(K331*OFFSET(Input!$U$27,B331,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B331=1,0,IF($C331>=1,ROUND(OFFSET(Input!$X$27,B331,0,1,1)*AL330,AV_rounding),0))","v":0},{"$f":"IF(B331=1,0,IF(C331=1,ROUND(OFFSET(Input!$W$27,B331,0,1,1)*AVERAGE($AI$5,$AL$5:$AL329),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),OFFSET(Input!$G$27,B331,0,1,1)-AE331,0)","v":0},{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),MIN(OFFSET(Input!$G$27,B331,0,1,1),AP330),0)","v":0},0,0,0,1299210,1287055,1287055,1287055,271600,271600,271600,271600,{"$f":"IF(A331=\"\",\"\",AL331-ROUND(AL331*OFFSET(Input!$S$27,$B331,0,1,1),2*FEE_rounding))","v":1287055},{"$f":"IF(A331=\"\",\"\",ROUND(AP331*(1-OFFSET(Input!$T$27,MIN(B331,10),0,1,1)),2*FEE_rounding))","v":271600},7058655,0,0,0,5500000,6799210,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A331=1,PMF_1st=0),0,ROUND(IF(A331=1,AI331,AL330)*OFFSET(Input!$O$27,IF(A331=121,-1,0)+MIN(B331,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A331=1,PMF_1st=0),0,IF(SUM($K$5:$L331)-$AU330>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B330,B331),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C331-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[328,28,4,null,67,{"$f":"IF(A332=\"\",\"\",IF(A332=1,Age_Full_Month,IF(F331=11,0,F331+1)))","v":3},67,0,{"$f":"IF(A332=\"\",\"\",IF(AND(F332=11,G332=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H332-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C332-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B332,99),0,1,1)*K332,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*L332,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*M332,FEE_rounding)","v":0},0,0,{"$f":"IF(C332>=1,ROUND(K332*OFFSET(Input!$U$27,B332,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B332=1,0,IF($C332>=1,ROUND(OFFSET(Input!$X$27,B332,0,1,1)*AL331,AV_rounding),0))","v":0},{"$f":"IF(B332=1,0,IF(C332=1,ROUND(OFFSET(Input!$W$27,B332,0,1,1)*AVERAGE($AI$5,$AL$5:$AL330),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),OFFSET(Input!$G$27,B332,0,1,1)-AE332,0)","v":0},{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),MIN(OFFSET(Input!$G$27,B332,0,1,1),AP331),0)","v":0},0,0,0,1287055,1274900,1274900,1274900,271600,271600,271600,271600,{"$f":"IF(A332=\"\",\"\",AL332-ROUND(AL332*OFFSET(Input!$S$27,$B332,0,1,1),2*FEE_rounding))","v":1274900},{"$f":"IF(A332=\"\",\"\",ROUND(AP332*(1-OFFSET(Input!$T$27,MIN(B332,10),0,1,1)),2*FEE_rounding))","v":271600},7046500,0,0,0,5500000,6787055,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A332=1,PMF_1st=0),0,ROUND(IF(A332=1,AI332,AL331)*OFFSET(Input!$O$27,IF(A332=121,-1,0)+MIN(B332,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A332=1,PMF_1st=0),0,IF(SUM($K$5:$L332)-$AU331>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B331,B332),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C332-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[329,28,5,null,67,{"$f":"IF(A333=\"\",\"\",IF(A333=1,Age_Full_Month,IF(F332=11,0,F332+1)))","v":4},67,0,{"$f":"IF(A333=\"\",\"\",IF(AND(F333=11,G333=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H333-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C333-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B333,99),0,1,1)*K333,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*L333,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*M333,FEE_rounding)","v":0},0,0,{"$f":"IF(C333>=1,ROUND(K333*OFFSET(Input!$U$27,B333,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B333=1,0,IF($C333>=1,ROUND(OFFSET(Input!$X$27,B333,0,1,1)*AL332,AV_rounding),0))","v":0},{"$f":"IF(B333=1,0,IF(C333=1,ROUND(OFFSET(Input!$W$27,B333,0,1,1)*AVERAGE($AI$5,$AL$5:$AL331),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),OFFSET(Input!$G$27,B333,0,1,1)-AE333,0)","v":0},{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),MIN(OFFSET(Input!$G$27,B333,0,1,1),AP332),0)","v":0},0,0,0,1274900,1262745,1262745,1262745,271600,271600,271600,271600,{"$f":"IF(A333=\"\",\"\",AL333-ROUND(AL333*OFFSET(Input!$S$27,$B333,0,1,1),2*FEE_rounding))","v":1262745},{"$f":"IF(A333=\"\",\"\",ROUND(AP333*(1-OFFSET(Input!$T$27,MIN(B333,10),0,1,1)),2*FEE_rounding))","v":271600},7034345,0,0,0,5500000,6774900,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A333=1,PMF_1st=0),0,ROUND(IF(A333=1,AI333,AL332)*OFFSET(Input!$O$27,IF(A333=121,-1,0)+MIN(B333,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A333=1,PMF_1st=0),0,IF(SUM($K$5:$L333)-$AU332>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B332,B333),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C333-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[330,28,6,null,67,{"$f":"IF(A334=\"\",\"\",IF(A334=1,Age_Full_Month,IF(F333=11,0,F333+1)))","v":5},67,0,{"$f":"IF(A334=\"\",\"\",IF(AND(F334=11,G334=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H334-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C334-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B334,99),0,1,1)*K334,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*L334,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*M334,FEE_rounding)","v":0},0,0,{"$f":"IF(C334>=1,ROUND(K334*OFFSET(Input!$U$27,B334,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B334=1,0,IF($C334>=1,ROUND(OFFSET(Input!$X$27,B334,0,1,1)*AL333,AV_rounding),0))","v":0},{"$f":"IF(B334=1,0,IF(C334=1,ROUND(OFFSET(Input!$W$27,B334,0,1,1)*AVERAGE($AI$5,$AL$5:$AL332),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),OFFSET(Input!$G$27,B334,0,1,1)-AE334,0)","v":0},{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),MIN(OFFSET(Input!$G$27,B334,0,1,1),AP333),0)","v":0},0,0,0,1262745,1250590,1250590,1250590,271600,271600,271600,271600,{"$f":"IF(A334=\"\",\"\",AL334-ROUND(AL334*OFFSET(Input!$S$27,$B334,0,1,1),2*FEE_rounding))","v":1250590},{"$f":"IF(A334=\"\",\"\",ROUND(AP334*(1-OFFSET(Input!$T$27,MIN(B334,10),0,1,1)),2*FEE_rounding))","v":271600},7022190,0,0,0,5500000,6762745,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A334=1,PMF_1st=0),0,ROUND(IF(A334=1,AI334,AL333)*OFFSET(Input!$O$27,IF(A334=121,-1,0)+MIN(B334,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A334=1,PMF_1st=0),0,IF(SUM($K$5:$L334)-$AU333>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B333,B334),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C334-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[331,28,7,null,67,{"$f":"IF(A335=\"\",\"\",IF(A335=1,Age_Full_Month,IF(F334=11,0,F334+1)))","v":6},67,0,{"$f":"IF(A335=\"\",\"\",IF(AND(F335=11,G335=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H335-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C335-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B335,99),0,1,1)*K335,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*L335,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*M335,FEE_rounding)","v":0},0,0,{"$f":"IF(C335>=1,ROUND(K335*OFFSET(Input!$U$27,B335,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B335=1,0,IF($C335>=1,ROUND(OFFSET(Input!$X$27,B335,0,1,1)*AL334,AV_rounding),0))","v":0},{"$f":"IF(B335=1,0,IF(C335=1,ROUND(OFFSET(Input!$W$27,B335,0,1,1)*AVERAGE($AI$5,$AL$5:$AL333),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),OFFSET(Input!$G$27,B335,0,1,1)-AE335,0)","v":0},{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),MIN(OFFSET(Input!$G$27,B335,0,1,1),AP334),0)","v":0},0,0,0,1250590,1238435,1238435,1238435,271600,271600,271600,271600,{"$f":"IF(A335=\"\",\"\",AL335-ROUND(AL335*OFFSET(Input!$S$27,$B335,0,1,1),2*FEE_rounding))","v":1238435},{"$f":"IF(A335=\"\",\"\",ROUND(AP335*(1-OFFSET(Input!$T$27,MIN(B335,10),0,1,1)),2*FEE_rounding))","v":271600},7010035,0,0,0,5500000,6750590,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A335=1,PMF_1st=0),0,ROUND(IF(A335=1,AI335,AL334)*OFFSET(Input!$O$27,IF(A335=121,-1,0)+MIN(B335,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A335=1,PMF_1st=0),0,IF(SUM($K$5:$L335)-$AU334>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B334,B335),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C335-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[332,28,8,null,67,{"$f":"IF(A336=\"\",\"\",IF(A336=1,Age_Full_Month,IF(F335=11,0,F335+1)))","v":7},67,0,{"$f":"IF(A336=\"\",\"\",IF(AND(F336=11,G336=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H336-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C336-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B336,99),0,1,1)*K336,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*L336,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*M336,FEE_rounding)","v":0},0,0,{"$f":"IF(C336>=1,ROUND(K336*OFFSET(Input!$U$27,B336,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B336=1,0,IF($C336>=1,ROUND(OFFSET(Input!$X$27,B336,0,1,1)*AL335,AV_rounding),0))","v":0},{"$f":"IF(B336=1,0,IF(C336=1,ROUND(OFFSET(Input!$W$27,B336,0,1,1)*AVERAGE($AI$5,$AL$5:$AL334),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),OFFSET(Input!$G$27,B336,0,1,1)-AE336,0)","v":0},{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),MIN(OFFSET(Input!$G$27,B336,0,1,1),AP335),0)","v":0},0,0,0,1238435,1226280,1226280,1226280,271600,271600,271600,271600,{"$f":"IF(A336=\"\",\"\",AL336-ROUND(AL336*OFFSET(Input!$S$27,$B336,0,1,1),2*FEE_rounding))","v":1226280},{"$f":"IF(A336=\"\",\"\",ROUND(AP336*(1-OFFSET(Input!$T$27,MIN(B336,10),0,1,1)),2*FEE_rounding))","v":271600},6997880,0,0,0,5500000,6738435,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A336=1,PMF_1st=0),0,ROUND(IF(A336=1,AI336,AL335)*OFFSET(Input!$O$27,IF(A336=121,-1,0)+MIN(B336,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A336=1,PMF_1st=0),0,IF(SUM($K$5:$L336)-$AU335>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B335,B336),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C336-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[333,28,9,null,67,{"$f":"IF(A337=\"\",\"\",IF(A337=1,Age_Full_Month,IF(F336=11,0,F336+1)))","v":8},67,0,{"$f":"IF(A337=\"\",\"\",IF(AND(F337=11,G337=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H337-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C337-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B337,99),0,1,1)*K337,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*L337,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*M337,FEE_rounding)","v":0},0,0,{"$f":"IF(C337>=1,ROUND(K337*OFFSET(Input!$U$27,B337,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B337=1,0,IF($C337>=1,ROUND(OFFSET(Input!$X$27,B337,0,1,1)*AL336,AV_rounding),0))","v":0},{"$f":"IF(B337=1,0,IF(C337=1,ROUND(OFFSET(Input!$W$27,B337,0,1,1)*AVERAGE($AI$5,$AL$5:$AL335),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),OFFSET(Input!$G$27,B337,0,1,1)-AE337,0)","v":0},{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),MIN(OFFSET(Input!$G$27,B337,0,1,1),AP336),0)","v":0},0,0,0,1226280,1214125,1214125,1214125,271600,271600,271600,271600,{"$f":"IF(A337=\"\",\"\",AL337-ROUND(AL337*OFFSET(Input!$S$27,$B337,0,1,1),2*FEE_rounding))","v":1214125},{"$f":"IF(A337=\"\",\"\",ROUND(AP337*(1-OFFSET(Input!$T$27,MIN(B337,10),0,1,1)),2*FEE_rounding))","v":271600},6985725,0,0,0,5500000,6726280,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A337=1,PMF_1st=0),0,ROUND(IF(A337=1,AI337,AL336)*OFFSET(Input!$O$27,IF(A337=121,-1,0)+MIN(B337,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A337=1,PMF_1st=0),0,IF(SUM($K$5:$L337)-$AU336>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B336,B337),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C337-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[334,28,10,null,67,{"$f":"IF(A338=\"\",\"\",IF(A338=1,Age_Full_Month,IF(F337=11,0,F337+1)))","v":9},67,0,{"$f":"IF(A338=\"\",\"\",IF(AND(F338=11,G338=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H338-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C338-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B338,99),0,1,1)*K338,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*L338,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*M338,FEE_rounding)","v":0},0,0,{"$f":"IF(C338>=1,ROUND(K338*OFFSET(Input!$U$27,B338,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B338=1,0,IF($C338>=1,ROUND(OFFSET(Input!$X$27,B338,0,1,1)*AL337,AV_rounding),0))","v":0},{"$f":"IF(B338=1,0,IF(C338=1,ROUND(OFFSET(Input!$W$27,B338,0,1,1)*AVERAGE($AI$5,$AL$5:$AL336),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),OFFSET(Input!$G$27,B338,0,1,1)-AE338,0)","v":0},{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),MIN(OFFSET(Input!$G$27,B338,0,1,1),AP337),0)","v":0},0,0,0,1214125,1201970,1201970,1201970,271600,271600,271600,271600,{"$f":"IF(A338=\"\",\"\",AL338-ROUND(AL338*OFFSET(Input!$S$27,$B338,0,1,1),2*FEE_rounding))","v":1201970},{"$f":"IF(A338=\"\",\"\",ROUND(AP338*(1-OFFSET(Input!$T$27,MIN(B338,10),0,1,1)),2*FEE_rounding))","v":271600},6973570,0,0,0,5500000,6714125,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A338=1,PMF_1st=0),0,ROUND(IF(A338=1,AI338,AL337)*OFFSET(Input!$O$27,IF(A338=121,-1,0)+MIN(B338,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A338=1,PMF_1st=0),0,IF(SUM($K$5:$L338)-$AU337>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B337,B338),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C338-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[335,28,11,null,67,{"$f":"IF(A339=\"\",\"\",IF(A339=1,Age_Full_Month,IF(F338=11,0,F338+1)))","v":10},67,0,{"$f":"IF(A339=\"\",\"\",IF(AND(F339=11,G339=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H339-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C339-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B339,99),0,1,1)*K339,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*L339,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*M339,FEE_rounding)","v":0},0,0,{"$f":"IF(C339>=1,ROUND(K339*OFFSET(Input!$U$27,B339,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B339=1,0,IF($C339>=1,ROUND(OFFSET(Input!$X$27,B339,0,1,1)*AL338,AV_rounding),0))","v":0},{"$f":"IF(B339=1,0,IF(C339=1,ROUND(OFFSET(Input!$W$27,B339,0,1,1)*AVERAGE($AI$5,$AL$5:$AL337),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),OFFSET(Input!$G$27,B339,0,1,1)-AE339,0)","v":0},{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),MIN(OFFSET(Input!$G$27,B339,0,1,1),AP338),0)","v":0},0,0,0,1201970,1189815,1189815,1189815,271600,271600,271600,271600,{"$f":"IF(A339=\"\",\"\",AL339-ROUND(AL339*OFFSET(Input!$S$27,$B339,0,1,1),2*FEE_rounding))","v":1189815},{"$f":"IF(A339=\"\",\"\",ROUND(AP339*(1-OFFSET(Input!$T$27,MIN(B339,10),0,1,1)),2*FEE_rounding))","v":271600},6961415,0,0,0,5500000,6701970,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A339=1,PMF_1st=0),0,ROUND(IF(A339=1,AI339,AL338)*OFFSET(Input!$O$27,IF(A339=121,-1,0)+MIN(B339,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A339=1,PMF_1st=0),0,IF(SUM($K$5:$L339)-$AU338>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B338,B339),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C339-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[336,28,12,null,67,{"$f":"IF(A340=\"\",\"\",IF(A340=1,Age_Full_Month,IF(F339=11,0,F339+1)))","v":11},67,0,{"$f":"IF(A340=\"\",\"\",IF(AND(F340=11,G340=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H340-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C340-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B340,99),0,1,1)*K340,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*L340,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*M340,FEE_rounding)","v":0},0,0,{"$f":"IF(C340>=1,ROUND(K340*OFFSET(Input!$U$27,B340,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B340=1,0,IF($C340>=1,ROUND(OFFSET(Input!$X$27,B340,0,1,1)*AL339,AV_rounding),0))","v":0},{"$f":"IF(B340=1,0,IF(C340=1,ROUND(OFFSET(Input!$W$27,B340,0,1,1)*AVERAGE($AI$5,$AL$5:$AL338),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),OFFSET(Input!$G$27,B340,0,1,1)-AE340,0)","v":0},{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),MIN(OFFSET(Input!$G$27,B340,0,1,1),AP339),0)","v":0},0,0,0,1189815,1177660,1177660,1177660,271600,271600,271600,271600,{"$f":"IF(A340=\"\",\"\",AL340-ROUND(AL340*OFFSET(Input!$S$27,$B340,0,1,1),2*FEE_rounding))","v":1177660},{"$f":"IF(A340=\"\",\"\",ROUND(AP340*(1-OFFSET(Input!$T$27,MIN(B340,10),0,1,1)),2*FEE_rounding))","v":271600},6949260,0,0,0,5500000,6689815,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A340=1,PMF_1st=0),0,ROUND(IF(A340=1,AI340,AL339)*OFFSET(Input!$O$27,IF(A340=121,-1,0)+MIN(B340,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A340=1,PMF_1st=0),0,IF(SUM($K$5:$L340)-$AU339>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B339,B340),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C340-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[337,29,1,null,68,{"$f":"IF(A341=\"\",\"\",IF(A341=1,Age_Full_Month,IF(F340=11,0,F340+1)))","v":0},68,0,{"$f":"IF(A341=\"\",\"\",IF(AND(F341=11,G341=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H341-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C341-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B341,99),0,1,1)*K341,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*L341,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*M341,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C341>=1,ROUND(K341*OFFSET(Input!$U$27,B341,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B341=1,0,IF($C341>=1,ROUND(OFFSET(Input!$X$27,B341,0,1,1)*AL340,AV_rounding),0))","v":0},{"$f":"IF(B341=1,0,IF(C341=1,ROUND(OFFSET(Input!$W$27,B341,0,1,1)*AVERAGE($AI$5,$AL$5:$AL339),AV_rounding),0))","v":0},13310,0,0,109700,0,0,0,0,{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),OFFSET(Input!$G$27,B341,0,1,1)-AE341,0)","v":0},{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),MIN(OFFSET(Input!$G$27,B341,0,1,1),AP340),0)","v":0},0,0,0,1277660,1264350,1264350,1264350,281300,281300,281300,281300,{"$f":"IF(A341=\"\",\"\",AL341-ROUND(AL341*OFFSET(Input!$S$27,$B341,0,1,1),2*FEE_rounding))","v":1264350},{"$f":"IF(A341=\"\",\"\",ROUND(AP341*(1-OFFSET(Input!$T$27,MIN(B341,10),0,1,1)),2*FEE_rounding))","v":281300},7045650,0,0,109700,5500000,6777660,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A341=1,PMF_1st=0),0,ROUND(IF(A341=1,AI341,AL340)*OFFSET(Input!$O$27,IF(A341=121,-1,0)+MIN(B341,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A341=1,PMF_1st=0),0,IF(SUM($K$5:$L341)-$AU340>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B340,B341),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C341-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[338,29,2,null,68,{"$f":"IF(A342=\"\",\"\",IF(A342=1,Age_Full_Month,IF(F341=11,0,F341+1)))","v":1},68,0,{"$f":"IF(A342=\"\",\"\",IF(AND(F342=11,G342=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H342-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C342-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B342,99),0,1,1)*K342,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*L342,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*M342,FEE_rounding)","v":0},0,0,{"$f":"IF(C342>=1,ROUND(K342*OFFSET(Input!$U$27,B342,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B342=1,0,IF($C342>=1,ROUND(OFFSET(Input!$X$27,B342,0,1,1)*AL341,AV_rounding),0))","v":0},{"$f":"IF(B342=1,0,IF(C342=1,ROUND(OFFSET(Input!$W$27,B342,0,1,1)*AVERAGE($AI$5,$AL$5:$AL340),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),OFFSET(Input!$G$27,B342,0,1,1)-AE342,0)","v":0},{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),MIN(OFFSET(Input!$G$27,B342,0,1,1),AP341),0)","v":0},0,0,0,1264350,1251040,1251040,1251040,281300,281300,281300,281300,{"$f":"IF(A342=\"\",\"\",AL342-ROUND(AL342*OFFSET(Input!$S$27,$B342,0,1,1),2*FEE_rounding))","v":1251040},{"$f":"IF(A342=\"\",\"\",ROUND(AP342*(1-OFFSET(Input!$T$27,MIN(B342,10),0,1,1)),2*FEE_rounding))","v":281300},7032340,0,0,0,5500000,6764350,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A342=1,PMF_1st=0),0,ROUND(IF(A342=1,AI342,AL341)*OFFSET(Input!$O$27,IF(A342=121,-1,0)+MIN(B342,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A342=1,PMF_1st=0),0,IF(SUM($K$5:$L342)-$AU341>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B341,B342),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C342-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[339,29,3,null,68,{"$f":"IF(A343=\"\",\"\",IF(A343=1,Age_Full_Month,IF(F342=11,0,F342+1)))","v":2},68,0,{"$f":"IF(A343=\"\",\"\",IF(AND(F343=11,G343=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H343-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C343-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B343,99),0,1,1)*K343,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*L343,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*M343,FEE_rounding)","v":0},0,0,{"$f":"IF(C343>=1,ROUND(K343*OFFSET(Input!$U$27,B343,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B343=1,0,IF($C343>=1,ROUND(OFFSET(Input!$X$27,B343,0,1,1)*AL342,AV_rounding),0))","v":0},{"$f":"IF(B343=1,0,IF(C343=1,ROUND(OFFSET(Input!$W$27,B343,0,1,1)*AVERAGE($AI$5,$AL$5:$AL341),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),OFFSET(Input!$G$27,B343,0,1,1)-AE343,0)","v":0},{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),MIN(OFFSET(Input!$G$27,B343,0,1,1),AP342),0)","v":0},0,0,0,1251040,1237730,1237730,1237730,281300,281300,281300,281300,{"$f":"IF(A343=\"\",\"\",AL343-ROUND(AL343*OFFSET(Input!$S$27,$B343,0,1,1),2*FEE_rounding))","v":1237730},{"$f":"IF(A343=\"\",\"\",ROUND(AP343*(1-OFFSET(Input!$T$27,MIN(B343,10),0,1,1)),2*FEE_rounding))","v":281300},7019030,0,0,0,5500000,6751040,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A343=1,PMF_1st=0),0,ROUND(IF(A343=1,AI343,AL342)*OFFSET(Input!$O$27,IF(A343=121,-1,0)+MIN(B343,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A343=1,PMF_1st=0),0,IF(SUM($K$5:$L343)-$AU342>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B342,B343),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C343-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[340,29,4,null,68,{"$f":"IF(A344=\"\",\"\",IF(A344=1,Age_Full_Month,IF(F343=11,0,F343+1)))","v":3},68,0,{"$f":"IF(A344=\"\",\"\",IF(AND(F344=11,G344=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H344-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C344-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B344,99),0,1,1)*K344,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*L344,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*M344,FEE_rounding)","v":0},0,0,{"$f":"IF(C344>=1,ROUND(K344*OFFSET(Input!$U$27,B344,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B344=1,0,IF($C344>=1,ROUND(OFFSET(Input!$X$27,B344,0,1,1)*AL343,AV_rounding),0))","v":0},{"$f":"IF(B344=1,0,IF(C344=1,ROUND(OFFSET(Input!$W$27,B344,0,1,1)*AVERAGE($AI$5,$AL$5:$AL342),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),OFFSET(Input!$G$27,B344,0,1,1)-AE344,0)","v":0},{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),MIN(OFFSET(Input!$G$27,B344,0,1,1),AP343),0)","v":0},0,0,0,1237730,1224420,1224420,1224420,281300,281300,281300,281300,{"$f":"IF(A344=\"\",\"\",AL344-ROUND(AL344*OFFSET(Input!$S$27,$B344,0,1,1),2*FEE_rounding))","v":1224420},{"$f":"IF(A344=\"\",\"\",ROUND(AP344*(1-OFFSET(Input!$T$27,MIN(B344,10),0,1,1)),2*FEE_rounding))","v":281300},7005720,0,0,0,5500000,6737730,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A344=1,PMF_1st=0),0,ROUND(IF(A344=1,AI344,AL343)*OFFSET(Input!$O$27,IF(A344=121,-1,0)+MIN(B344,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A344=1,PMF_1st=0),0,IF(SUM($K$5:$L344)-$AU343>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B343,B344),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C344-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[341,29,5,null,68,{"$f":"IF(A345=\"\",\"\",IF(A345=1,Age_Full_Month,IF(F344=11,0,F344+1)))","v":4},68,0,{"$f":"IF(A345=\"\",\"\",IF(AND(F345=11,G345=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H345-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C345-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B345,99),0,1,1)*K345,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*L345,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*M345,FEE_rounding)","v":0},0,0,{"$f":"IF(C345>=1,ROUND(K345*OFFSET(Input!$U$27,B345,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B345=1,0,IF($C345>=1,ROUND(OFFSET(Input!$X$27,B345,0,1,1)*AL344,AV_rounding),0))","v":0},{"$f":"IF(B345=1,0,IF(C345=1,ROUND(OFFSET(Input!$W$27,B345,0,1,1)*AVERAGE($AI$5,$AL$5:$AL343),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),OFFSET(Input!$G$27,B345,0,1,1)-AE345,0)","v":0},{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),MIN(OFFSET(Input!$G$27,B345,0,1,1),AP344),0)","v":0},0,0,0,1224420,1211110,1211110,1211110,281300,281300,281300,281300,{"$f":"IF(A345=\"\",\"\",AL345-ROUND(AL345*OFFSET(Input!$S$27,$B345,0,1,1),2*FEE_rounding))","v":1211110},{"$f":"IF(A345=\"\",\"\",ROUND(AP345*(1-OFFSET(Input!$T$27,MIN(B345,10),0,1,1)),2*FEE_rounding))","v":281300},6992410,0,0,0,5500000,6724420,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A345=1,PMF_1st=0),0,ROUND(IF(A345=1,AI345,AL344)*OFFSET(Input!$O$27,IF(A345=121,-1,0)+MIN(B345,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A345=1,PMF_1st=0),0,IF(SUM($K$5:$L345)-$AU344>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B344,B345),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C345-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[342,29,6,null,68,{"$f":"IF(A346=\"\",\"\",IF(A346=1,Age_Full_Month,IF(F345=11,0,F345+1)))","v":5},68,0,{"$f":"IF(A346=\"\",\"\",IF(AND(F346=11,G346=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H346-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C346-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B346,99),0,1,1)*K346,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*L346,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*M346,FEE_rounding)","v":0},0,0,{"$f":"IF(C346>=1,ROUND(K346*OFFSET(Input!$U$27,B346,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B346=1,0,IF($C346>=1,ROUND(OFFSET(Input!$X$27,B346,0,1,1)*AL345,AV_rounding),0))","v":0},{"$f":"IF(B346=1,0,IF(C346=1,ROUND(OFFSET(Input!$W$27,B346,0,1,1)*AVERAGE($AI$5,$AL$5:$AL344),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),OFFSET(Input!$G$27,B346,0,1,1)-AE346,0)","v":0},{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),MIN(OFFSET(Input!$G$27,B346,0,1,1),AP345),0)","v":0},0,0,0,1211110,1197800,1197800,1197800,281300,281300,281300,281300,{"$f":"IF(A346=\"\",\"\",AL346-ROUND(AL346*OFFSET(Input!$S$27,$B346,0,1,1),2*FEE_rounding))","v":1197800},{"$f":"IF(A346=\"\",\"\",ROUND(AP346*(1-OFFSET(Input!$T$27,MIN(B346,10),0,1,1)),2*FEE_rounding))","v":281300},6979100,0,0,0,5500000,6711110,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A346=1,PMF_1st=0),0,ROUND(IF(A346=1,AI346,AL345)*OFFSET(Input!$O$27,IF(A346=121,-1,0)+MIN(B346,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A346=1,PMF_1st=0),0,IF(SUM($K$5:$L346)-$AU345>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B345,B346),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C346-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[343,29,7,null,68,{"$f":"IF(A347=\"\",\"\",IF(A347=1,Age_Full_Month,IF(F346=11,0,F346+1)))","v":6},68,0,{"$f":"IF(A347=\"\",\"\",IF(AND(F347=11,G347=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H347-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C347-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B347,99),0,1,1)*K347,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*L347,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*M347,FEE_rounding)","v":0},0,0,{"$f":"IF(C347>=1,ROUND(K347*OFFSET(Input!$U$27,B347,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B347=1,0,IF($C347>=1,ROUND(OFFSET(Input!$X$27,B347,0,1,1)*AL346,AV_rounding),0))","v":0},{"$f":"IF(B347=1,0,IF(C347=1,ROUND(OFFSET(Input!$W$27,B347,0,1,1)*AVERAGE($AI$5,$AL$5:$AL345),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),OFFSET(Input!$G$27,B347,0,1,1)-AE347,0)","v":0},{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),MIN(OFFSET(Input!$G$27,B347,0,1,1),AP346),0)","v":0},0,0,0,1197800,1184490,1184490,1184490,281300,281300,281300,281300,{"$f":"IF(A347=\"\",\"\",AL347-ROUND(AL347*OFFSET(Input!$S$27,$B347,0,1,1),2*FEE_rounding))","v":1184490},{"$f":"IF(A347=\"\",\"\",ROUND(AP347*(1-OFFSET(Input!$T$27,MIN(B347,10),0,1,1)),2*FEE_rounding))","v":281300},6965790,0,0,0,5500000,6697800,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A347=1,PMF_1st=0),0,ROUND(IF(A347=1,AI347,AL346)*OFFSET(Input!$O$27,IF(A347=121,-1,0)+MIN(B347,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A347=1,PMF_1st=0),0,IF(SUM($K$5:$L347)-$AU346>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B346,B347),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C347-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[344,29,8,null,68,{"$f":"IF(A348=\"\",\"\",IF(A348=1,Age_Full_Month,IF(F347=11,0,F347+1)))","v":7},68,0,{"$f":"IF(A348=\"\",\"\",IF(AND(F348=11,G348=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H348-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C348-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B348,99),0,1,1)*K348,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*L348,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*M348,FEE_rounding)","v":0},0,0,{"$f":"IF(C348>=1,ROUND(K348*OFFSET(Input!$U$27,B348,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B348=1,0,IF($C348>=1,ROUND(OFFSET(Input!$X$27,B348,0,1,1)*AL347,AV_rounding),0))","v":0},{"$f":"IF(B348=1,0,IF(C348=1,ROUND(OFFSET(Input!$W$27,B348,0,1,1)*AVERAGE($AI$5,$AL$5:$AL346),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),OFFSET(Input!$G$27,B348,0,1,1)-AE348,0)","v":0},{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),MIN(OFFSET(Input!$G$27,B348,0,1,1),AP347),0)","v":0},0,0,0,1184490,1171180,1171180,1171180,281300,281300,281300,281300,{"$f":"IF(A348=\"\",\"\",AL348-ROUND(AL348*OFFSET(Input!$S$27,$B348,0,1,1),2*FEE_rounding))","v":1171180},{"$f":"IF(A348=\"\",\"\",ROUND(AP348*(1-OFFSET(Input!$T$27,MIN(B348,10),0,1,1)),2*FEE_rounding))","v":281300},6952480,0,0,0,5500000,6684490,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A348=1,PMF_1st=0),0,ROUND(IF(A348=1,AI348,AL347)*OFFSET(Input!$O$27,IF(A348=121,-1,0)+MIN(B348,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A348=1,PMF_1st=0),0,IF(SUM($K$5:$L348)-$AU347>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B347,B348),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C348-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[345,29,9,null,68,{"$f":"IF(A349=\"\",\"\",IF(A349=1,Age_Full_Month,IF(F348=11,0,F348+1)))","v":8},68,0,{"$f":"IF(A349=\"\",\"\",IF(AND(F349=11,G349=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H349-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C349-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B349,99),0,1,1)*K349,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*L349,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*M349,FEE_rounding)","v":0},0,0,{"$f":"IF(C349>=1,ROUND(K349*OFFSET(Input!$U$27,B349,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B349=1,0,IF($C349>=1,ROUND(OFFSET(Input!$X$27,B349,0,1,1)*AL348,AV_rounding),0))","v":0},{"$f":"IF(B349=1,0,IF(C349=1,ROUND(OFFSET(Input!$W$27,B349,0,1,1)*AVERAGE($AI$5,$AL$5:$AL347),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),OFFSET(Input!$G$27,B349,0,1,1)-AE349,0)","v":0},{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),MIN(OFFSET(Input!$G$27,B349,0,1,1),AP348),0)","v":0},0,0,0,1171180,1157870,1157870,1157870,281300,281300,281300,281300,{"$f":"IF(A349=\"\",\"\",AL349-ROUND(AL349*OFFSET(Input!$S$27,$B349,0,1,1),2*FEE_rounding))","v":1157870},{"$f":"IF(A349=\"\",\"\",ROUND(AP349*(1-OFFSET(Input!$T$27,MIN(B349,10),0,1,1)),2*FEE_rounding))","v":281300},6939170,0,0,0,5500000,6671180,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A349=1,PMF_1st=0),0,ROUND(IF(A349=1,AI349,AL348)*OFFSET(Input!$O$27,IF(A349=121,-1,0)+MIN(B349,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A349=1,PMF_1st=0),0,IF(SUM($K$5:$L349)-$AU348>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B348,B349),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C349-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[346,29,10,null,68,{"$f":"IF(A350=\"\",\"\",IF(A350=1,Age_Full_Month,IF(F349=11,0,F349+1)))","v":9},68,0,{"$f":"IF(A350=\"\",\"\",IF(AND(F350=11,G350=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H350-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C350-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B350,99),0,1,1)*K350,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*L350,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*M350,FEE_rounding)","v":0},0,0,{"$f":"IF(C350>=1,ROUND(K350*OFFSET(Input!$U$27,B350,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B350=1,0,IF($C350>=1,ROUND(OFFSET(Input!$X$27,B350,0,1,1)*AL349,AV_rounding),0))","v":0},{"$f":"IF(B350=1,0,IF(C350=1,ROUND(OFFSET(Input!$W$27,B350,0,1,1)*AVERAGE($AI$5,$AL$5:$AL348),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),OFFSET(Input!$G$27,B350,0,1,1)-AE350,0)","v":0},{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),MIN(OFFSET(Input!$G$27,B350,0,1,1),AP349),0)","v":0},0,0,0,1157870,1144560,1144560,1144560,281300,281300,281300,281300,{"$f":"IF(A350=\"\",\"\",AL350-ROUND(AL350*OFFSET(Input!$S$27,$B350,0,1,1),2*FEE_rounding))","v":1144560},{"$f":"IF(A350=\"\",\"\",ROUND(AP350*(1-OFFSET(Input!$T$27,MIN(B350,10),0,1,1)),2*FEE_rounding))","v":281300},6925860,0,0,0,5500000,6657870,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A350=1,PMF_1st=0),0,ROUND(IF(A350=1,AI350,AL349)*OFFSET(Input!$O$27,IF(A350=121,-1,0)+MIN(B350,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A350=1,PMF_1st=0),0,IF(SUM($K$5:$L350)-$AU349>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B349,B350),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C350-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[347,29,11,null,68,{"$f":"IF(A351=\"\",\"\",IF(A351=1,Age_Full_Month,IF(F350=11,0,F350+1)))","v":10},68,0,{"$f":"IF(A351=\"\",\"\",IF(AND(F351=11,G351=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H351-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C351-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B351,99),0,1,1)*K351,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*L351,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*M351,FEE_rounding)","v":0},0,0,{"$f":"IF(C351>=1,ROUND(K351*OFFSET(Input!$U$27,B351,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B351=1,0,IF($C351>=1,ROUND(OFFSET(Input!$X$27,B351,0,1,1)*AL350,AV_rounding),0))","v":0},{"$f":"IF(B351=1,0,IF(C351=1,ROUND(OFFSET(Input!$W$27,B351,0,1,1)*AVERAGE($AI$5,$AL$5:$AL349),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),OFFSET(Input!$G$27,B351,0,1,1)-AE351,0)","v":0},{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),MIN(OFFSET(Input!$G$27,B351,0,1,1),AP350),0)","v":0},0,0,0,1144560,1131250,1131250,1131250,281300,281300,281300,281300,{"$f":"IF(A351=\"\",\"\",AL351-ROUND(AL351*OFFSET(Input!$S$27,$B351,0,1,1),2*FEE_rounding))","v":1131250},{"$f":"IF(A351=\"\",\"\",ROUND(AP351*(1-OFFSET(Input!$T$27,MIN(B351,10),0,1,1)),2*FEE_rounding))","v":281300},6912550,0,0,0,5500000,6644560,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A351=1,PMF_1st=0),0,ROUND(IF(A351=1,AI351,AL350)*OFFSET(Input!$O$27,IF(A351=121,-1,0)+MIN(B351,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A351=1,PMF_1st=0),0,IF(SUM($K$5:$L351)-$AU350>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B350,B351),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C351-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[348,29,12,null,68,{"$f":"IF(A352=\"\",\"\",IF(A352=1,Age_Full_Month,IF(F351=11,0,F351+1)))","v":11},68,0,{"$f":"IF(A352=\"\",\"\",IF(AND(F352=11,G352=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H352-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C352-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B352,99),0,1,1)*K352,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*L352,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*M352,FEE_rounding)","v":0},0,0,{"$f":"IF(C352>=1,ROUND(K352*OFFSET(Input!$U$27,B352,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B352=1,0,IF($C352>=1,ROUND(OFFSET(Input!$X$27,B352,0,1,1)*AL351,AV_rounding),0))","v":0},{"$f":"IF(B352=1,0,IF(C352=1,ROUND(OFFSET(Input!$W$27,B352,0,1,1)*AVERAGE($AI$5,$AL$5:$AL350),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),OFFSET(Input!$G$27,B352,0,1,1)-AE352,0)","v":0},{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),MIN(OFFSET(Input!$G$27,B352,0,1,1),AP351),0)","v":0},0,0,0,1131250,1117940,1117940,1117940,281300,281300,281300,281300,{"$f":"IF(A352=\"\",\"\",AL352-ROUND(AL352*OFFSET(Input!$S$27,$B352,0,1,1),2*FEE_rounding))","v":1117940},{"$f":"IF(A352=\"\",\"\",ROUND(AP352*(1-OFFSET(Input!$T$27,MIN(B352,10),0,1,1)),2*FEE_rounding))","v":281300},6899240,0,0,0,5500000,6631250,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A352=1,PMF_1st=0),0,ROUND(IF(A352=1,AI352,AL351)*OFFSET(Input!$O$27,IF(A352=121,-1,0)+MIN(B352,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A352=1,PMF_1st=0),0,IF(SUM($K$5:$L352)-$AU351>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B351,B352),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C352-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[349,30,1,null,69,{"$f":"IF(A353=\"\",\"\",IF(A353=1,Age_Full_Month,IF(F352=11,0,F352+1)))","v":0},69,0,{"$f":"IF(A353=\"\",\"\",IF(AND(F353=11,G353=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H353-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C353-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B353,99),0,1,1)*K353,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*L353,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*M353,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C353>=1,ROUND(K353*OFFSET(Input!$U$27,B353,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B353=1,0,IF($C353>=1,ROUND(OFFSET(Input!$X$27,B353,0,1,1)*AL352,AV_rounding),0))","v":0},{"$f":"IF(B353=1,0,IF(C353=1,ROUND(OFFSET(Input!$W$27,B353,0,1,1)*AVERAGE($AI$5,$AL$5:$AL351),AV_rounding),0))","v":0},14520,0,0,109700,0,0,0,0,{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),OFFSET(Input!$G$27,B353,0,1,1)-AE353,0)","v":0},{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),MIN(OFFSET(Input!$G$27,B353,0,1,1),AP352),0)","v":0},0,0,0,1217940,1203420,1203420,1203420,291000,291000,291000,291000,{"$f":"IF(A353=\"\",\"\",AL353-ROUND(AL353*OFFSET(Input!$S$27,$B353,0,1,1),2*FEE_rounding))","v":1203420},{"$f":"IF(A353=\"\",\"\",ROUND(AP353*(1-OFFSET(Input!$T$27,MIN(B353,10),0,1,1)),2*FEE_rounding))","v":291000},6994420,0,0,109700,5500000,6717940,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A353=1,PMF_1st=0),0,ROUND(IF(A353=1,AI353,AL352)*OFFSET(Input!$O$27,IF(A353=121,-1,0)+MIN(B353,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A353=1,PMF_1st=0),0,IF(SUM($K$5:$L353)-$AU352>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B352,B353),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C353-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[350,30,2,null,69,{"$f":"IF(A354=\"\",\"\",IF(A354=1,Age_Full_Month,IF(F353=11,0,F353+1)))","v":1},69,0,{"$f":"IF(A354=\"\",\"\",IF(AND(F354=11,G354=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H354-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C354-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B354,99),0,1,1)*K354,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*L354,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*M354,FEE_rounding)","v":0},0,0,{"$f":"IF(C354>=1,ROUND(K354*OFFSET(Input!$U$27,B354,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B354=1,0,IF($C354>=1,ROUND(OFFSET(Input!$X$27,B354,0,1,1)*AL353,AV_rounding),0))","v":0},{"$f":"IF(B354=1,0,IF(C354=1,ROUND(OFFSET(Input!$W$27,B354,0,1,1)*AVERAGE($AI$5,$AL$5:$AL352),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),OFFSET(Input!$G$27,B354,0,1,1)-AE354,0)","v":0},{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),MIN(OFFSET(Input!$G$27,B354,0,1,1),AP353),0)","v":0},0,0,0,1203420,1188900,1188900,1188900,291000,291000,291000,291000,{"$f":"IF(A354=\"\",\"\",AL354-ROUND(AL354*OFFSET(Input!$S$27,$B354,0,1,1),2*FEE_rounding))","v":1188900},{"$f":"IF(A354=\"\",\"\",ROUND(AP354*(1-OFFSET(Input!$T$27,MIN(B354,10),0,1,1)),2*FEE_rounding))","v":291000},6979900,0,0,0,5500000,6703420,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A354=1,PMF_1st=0),0,ROUND(IF(A354=1,AI354,AL353)*OFFSET(Input!$O$27,IF(A354=121,-1,0)+MIN(B354,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A354=1,PMF_1st=0),0,IF(SUM($K$5:$L354)-$AU353>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B353,B354),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C354-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[351,30,3,null,69,{"$f":"IF(A355=\"\",\"\",IF(A355=1,Age_Full_Month,IF(F354=11,0,F354+1)))","v":2},69,0,{"$f":"IF(A355=\"\",\"\",IF(AND(F355=11,G355=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H355-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C355-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B355,99),0,1,1)*K355,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*L355,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*M355,FEE_rounding)","v":0},0,0,{"$f":"IF(C355>=1,ROUND(K355*OFFSET(Input!$U$27,B355,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B355=1,0,IF($C355>=1,ROUND(OFFSET(Input!$X$27,B355,0,1,1)*AL354,AV_rounding),0))","v":0},{"$f":"IF(B355=1,0,IF(C355=1,ROUND(OFFSET(Input!$W$27,B355,0,1,1)*AVERAGE($AI$5,$AL$5:$AL353),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),OFFSET(Input!$G$27,B355,0,1,1)-AE355,0)","v":0},{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),MIN(OFFSET(Input!$G$27,B355,0,1,1),AP354),0)","v":0},0,0,0,1188900,1174380,1174380,1174380,291000,291000,291000,291000,{"$f":"IF(A355=\"\",\"\",AL355-ROUND(AL355*OFFSET(Input!$S$27,$B355,0,1,1),2*FEE_rounding))","v":1174380},{"$f":"IF(A355=\"\",\"\",ROUND(AP355*(1-OFFSET(Input!$T$27,MIN(B355,10),0,1,1)),2*FEE_rounding))","v":291000},6965380,0,0,0,5500000,6688900,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A355=1,PMF_1st=0),0,ROUND(IF(A355=1,AI355,AL354)*OFFSET(Input!$O$27,IF(A355=121,-1,0)+MIN(B355,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A355=1,PMF_1st=0),0,IF(SUM($K$5:$L355)-$AU354>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B354,B355),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C355-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[352,30,4,null,69,{"$f":"IF(A356=\"\",\"\",IF(A356=1,Age_Full_Month,IF(F355=11,0,F355+1)))","v":3},69,0,{"$f":"IF(A356=\"\",\"\",IF(AND(F356=11,G356=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H356-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C356-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B356,99),0,1,1)*K356,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*L356,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*M356,FEE_rounding)","v":0},0,0,{"$f":"IF(C356>=1,ROUND(K356*OFFSET(Input!$U$27,B356,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B356=1,0,IF($C356>=1,ROUND(OFFSET(Input!$X$27,B356,0,1,1)*AL355,AV_rounding),0))","v":0},{"$f":"IF(B356=1,0,IF(C356=1,ROUND(OFFSET(Input!$W$27,B356,0,1,1)*AVERAGE($AI$5,$AL$5:$AL354),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),OFFSET(Input!$G$27,B356,0,1,1)-AE356,0)","v":0},{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),MIN(OFFSET(Input!$G$27,B356,0,1,1),AP355),0)","v":0},0,0,0,1174380,1159860,1159860,1159860,291000,291000,291000,291000,{"$f":"IF(A356=\"\",\"\",AL356-ROUND(AL356*OFFSET(Input!$S$27,$B356,0,1,1),2*FEE_rounding))","v":1159860},{"$f":"IF(A356=\"\",\"\",ROUND(AP356*(1-OFFSET(Input!$T$27,MIN(B356,10),0,1,1)),2*FEE_rounding))","v":291000},6950860,0,0,0,5500000,6674380,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A356=1,PMF_1st=0),0,ROUND(IF(A356=1,AI356,AL355)*OFFSET(Input!$O$27,IF(A356=121,-1,0)+MIN(B356,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A356=1,PMF_1st=0),0,IF(SUM($K$5:$L356)-$AU355>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B355,B356),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C356-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[353,30,5,null,69,{"$f":"IF(A357=\"\",\"\",IF(A357=1,Age_Full_Month,IF(F356=11,0,F356+1)))","v":4},69,0,{"$f":"IF(A357=\"\",\"\",IF(AND(F357=11,G357=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H357-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C357-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B357,99),0,1,1)*K357,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*L357,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*M357,FEE_rounding)","v":0},0,0,{"$f":"IF(C357>=1,ROUND(K357*OFFSET(Input!$U$27,B357,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B357=1,0,IF($C357>=1,ROUND(OFFSET(Input!$X$27,B357,0,1,1)*AL356,AV_rounding),0))","v":0},{"$f":"IF(B357=1,0,IF(C357=1,ROUND(OFFSET(Input!$W$27,B357,0,1,1)*AVERAGE($AI$5,$AL$5:$AL355),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),OFFSET(Input!$G$27,B357,0,1,1)-AE357,0)","v":0},{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),MIN(OFFSET(Input!$G$27,B357,0,1,1),AP356),0)","v":0},0,0,0,1159860,1145340,1145340,1145340,291000,291000,291000,291000,{"$f":"IF(A357=\"\",\"\",AL357-ROUND(AL357*OFFSET(Input!$S$27,$B357,0,1,1),2*FEE_rounding))","v":1145340},{"$f":"IF(A357=\"\",\"\",ROUND(AP357*(1-OFFSET(Input!$T$27,MIN(B357,10),0,1,1)),2*FEE_rounding))","v":291000},6936340,0,0,0,5500000,6659860,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A357=1,PMF_1st=0),0,ROUND(IF(A357=1,AI357,AL356)*OFFSET(Input!$O$27,IF(A357=121,-1,0)+MIN(B357,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A357=1,PMF_1st=0),0,IF(SUM($K$5:$L357)-$AU356>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B356,B357),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C357-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[354,30,6,null,69,{"$f":"IF(A358=\"\",\"\",IF(A358=1,Age_Full_Month,IF(F357=11,0,F357+1)))","v":5},69,0,{"$f":"IF(A358=\"\",\"\",IF(AND(F358=11,G358=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H358-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C358-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B358,99),0,1,1)*K358,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*L358,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*M358,FEE_rounding)","v":0},0,0,{"$f":"IF(C358>=1,ROUND(K358*OFFSET(Input!$U$27,B358,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B358=1,0,IF($C358>=1,ROUND(OFFSET(Input!$X$27,B358,0,1,1)*AL357,AV_rounding),0))","v":0},{"$f":"IF(B358=1,0,IF(C358=1,ROUND(OFFSET(Input!$W$27,B358,0,1,1)*AVERAGE($AI$5,$AL$5:$AL356),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),OFFSET(Input!$G$27,B358,0,1,1)-AE358,0)","v":0},{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),MIN(OFFSET(Input!$G$27,B358,0,1,1),AP357),0)","v":0},0,0,0,1145340,1130820,1130820,1130820,291000,291000,291000,291000,{"$f":"IF(A358=\"\",\"\",AL358-ROUND(AL358*OFFSET(Input!$S$27,$B358,0,1,1),2*FEE_rounding))","v":1130820},{"$f":"IF(A358=\"\",\"\",ROUND(AP358*(1-OFFSET(Input!$T$27,MIN(B358,10),0,1,1)),2*FEE_rounding))","v":291000},6921820,0,0,0,5500000,6645340,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A358=1,PMF_1st=0),0,ROUND(IF(A358=1,AI358,AL357)*OFFSET(Input!$O$27,IF(A358=121,-1,0)+MIN(B358,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A358=1,PMF_1st=0),0,IF(SUM($K$5:$L358)-$AU357>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B357,B358),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C358-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[355,30,7,null,69,{"$f":"IF(A359=\"\",\"\",IF(A359=1,Age_Full_Month,IF(F358=11,0,F358+1)))","v":6},69,0,{"$f":"IF(A359=\"\",\"\",IF(AND(F359=11,G359=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H359-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C359-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B359,99),0,1,1)*K359,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*L359,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*M359,FEE_rounding)","v":0},0,0,{"$f":"IF(C359>=1,ROUND(K359*OFFSET(Input!$U$27,B359,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B359=1,0,IF($C359>=1,ROUND(OFFSET(Input!$X$27,B359,0,1,1)*AL358,AV_rounding),0))","v":0},{"$f":"IF(B359=1,0,IF(C359=1,ROUND(OFFSET(Input!$W$27,B359,0,1,1)*AVERAGE($AI$5,$AL$5:$AL357),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),OFFSET(Input!$G$27,B359,0,1,1)-AE359,0)","v":0},{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),MIN(OFFSET(Input!$G$27,B359,0,1,1),AP358),0)","v":0},0,0,0,1130820,1116300,1116300,1116300,291000,291000,291000,291000,{"$f":"IF(A359=\"\",\"\",AL359-ROUND(AL359*OFFSET(Input!$S$27,$B359,0,1,1),2*FEE_rounding))","v":1116300},{"$f":"IF(A359=\"\",\"\",ROUND(AP359*(1-OFFSET(Input!$T$27,MIN(B359,10),0,1,1)),2*FEE_rounding))","v":291000},6907300,0,0,0,5500000,6630820,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A359=1,PMF_1st=0),0,ROUND(IF(A359=1,AI359,AL358)*OFFSET(Input!$O$27,IF(A359=121,-1,0)+MIN(B359,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A359=1,PMF_1st=0),0,IF(SUM($K$5:$L359)-$AU358>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B358,B359),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C359-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[356,30,8,null,69,{"$f":"IF(A360=\"\",\"\",IF(A360=1,Age_Full_Month,IF(F359=11,0,F359+1)))","v":7},69,0,{"$f":"IF(A360=\"\",\"\",IF(AND(F360=11,G360=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H360-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C360-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B360,99),0,1,1)*K360,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*L360,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*M360,FEE_rounding)","v":0},0,0,{"$f":"IF(C360>=1,ROUND(K360*OFFSET(Input!$U$27,B360,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B360=1,0,IF($C360>=1,ROUND(OFFSET(Input!$X$27,B360,0,1,1)*AL359,AV_rounding),0))","v":0},{"$f":"IF(B360=1,0,IF(C360=1,ROUND(OFFSET(Input!$W$27,B360,0,1,1)*AVERAGE($AI$5,$AL$5:$AL358),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),OFFSET(Input!$G$27,B360,0,1,1)-AE360,0)","v":0},{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),MIN(OFFSET(Input!$G$27,B360,0,1,1),AP359),0)","v":0},0,0,0,1116300,1101780,1101780,1101780,291000,291000,291000,291000,{"$f":"IF(A360=\"\",\"\",AL360-ROUND(AL360*OFFSET(Input!$S$27,$B360,0,1,1),2*FEE_rounding))","v":1101780},{"$f":"IF(A360=\"\",\"\",ROUND(AP360*(1-OFFSET(Input!$T$27,MIN(B360,10),0,1,1)),2*FEE_rounding))","v":291000},6892780,0,0,0,5500000,6616300,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A360=1,PMF_1st=0),0,ROUND(IF(A360=1,AI360,AL359)*OFFSET(Input!$O$27,IF(A360=121,-1,0)+MIN(B360,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A360=1,PMF_1st=0),0,IF(SUM($K$5:$L360)-$AU359>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B359,B360),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C360-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[357,30,9,null,69,{"$f":"IF(A361=\"\",\"\",IF(A361=1,Age_Full_Month,IF(F360=11,0,F360+1)))","v":8},69,0,{"$f":"IF(A361=\"\",\"\",IF(AND(F361=11,G361=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H361-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C361-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B361,99),0,1,1)*K361,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*L361,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*M361,FEE_rounding)","v":0},0,0,{"$f":"IF(C361>=1,ROUND(K361*OFFSET(Input!$U$27,B361,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B361=1,0,IF($C361>=1,ROUND(OFFSET(Input!$X$27,B361,0,1,1)*AL360,AV_rounding),0))","v":0},{"$f":"IF(B361=1,0,IF(C361=1,ROUND(OFFSET(Input!$W$27,B361,0,1,1)*AVERAGE($AI$5,$AL$5:$AL359),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),OFFSET(Input!$G$27,B361,0,1,1)-AE361,0)","v":0},{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),MIN(OFFSET(Input!$G$27,B361,0,1,1),AP360),0)","v":0},0,0,0,1101780,1087260,1087260,1087260,291000,291000,291000,291000,{"$f":"IF(A361=\"\",\"\",AL361-ROUND(AL361*OFFSET(Input!$S$27,$B361,0,1,1),2*FEE_rounding))","v":1087260},{"$f":"IF(A361=\"\",\"\",ROUND(AP361*(1-OFFSET(Input!$T$27,MIN(B361,10),0,1,1)),2*FEE_rounding))","v":291000},6878260,0,0,0,5500000,6601780,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A361=1,PMF_1st=0),0,ROUND(IF(A361=1,AI361,AL360)*OFFSET(Input!$O$27,IF(A361=121,-1,0)+MIN(B361,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A361=1,PMF_1st=0),0,IF(SUM($K$5:$L361)-$AU360>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B360,B361),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C361-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[358,30,10,null,69,{"$f":"IF(A362=\"\",\"\",IF(A362=1,Age_Full_Month,IF(F361=11,0,F361+1)))","v":9},69,0,{"$f":"IF(A362=\"\",\"\",IF(AND(F362=11,G362=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H362-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C362-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B362,99),0,1,1)*K362,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*L362,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*M362,FEE_rounding)","v":0},0,0,{"$f":"IF(C362>=1,ROUND(K362*OFFSET(Input!$U$27,B362,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B362=1,0,IF($C362>=1,ROUND(OFFSET(Input!$X$27,B362,0,1,1)*AL361,AV_rounding),0))","v":0},{"$f":"IF(B362=1,0,IF(C362=1,ROUND(OFFSET(Input!$W$27,B362,0,1,1)*AVERAGE($AI$5,$AL$5:$AL360),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),OFFSET(Input!$G$27,B362,0,1,1)-AE362,0)","v":0},{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),MIN(OFFSET(Input!$G$27,B362,0,1,1),AP361),0)","v":0},0,0,0,1087260,1072740,1072740,1072740,291000,291000,291000,291000,{"$f":"IF(A362=\"\",\"\",AL362-ROUND(AL362*OFFSET(Input!$S$27,$B362,0,1,1),2*FEE_rounding))","v":1072740},{"$f":"IF(A362=\"\",\"\",ROUND(AP362*(1-OFFSET(Input!$T$27,MIN(B362,10),0,1,1)),2*FEE_rounding))","v":291000},6863740,0,0,0,5500000,6587260,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A362=1,PMF_1st=0),0,ROUND(IF(A362=1,AI362,AL361)*OFFSET(Input!$O$27,IF(A362=121,-1,0)+MIN(B362,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A362=1,PMF_1st=0),0,IF(SUM($K$5:$L362)-$AU361>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B361,B362),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C362-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[359,30,11,null,69,{"$f":"IF(A363=\"\",\"\",IF(A363=1,Age_Full_Month,IF(F362=11,0,F362+1)))","v":10},69,0,{"$f":"IF(A363=\"\",\"\",IF(AND(F363=11,G363=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H363-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C363-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B363,99),0,1,1)*K363,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*L363,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*M363,FEE_rounding)","v":0},0,0,{"$f":"IF(C363>=1,ROUND(K363*OFFSET(Input!$U$27,B363,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B363=1,0,IF($C363>=1,ROUND(OFFSET(Input!$X$27,B363,0,1,1)*AL362,AV_rounding),0))","v":0},{"$f":"IF(B363=1,0,IF(C363=1,ROUND(OFFSET(Input!$W$27,B363,0,1,1)*AVERAGE($AI$5,$AL$5:$AL361),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),OFFSET(Input!$G$27,B363,0,1,1)-AE363,0)","v":0},{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),MIN(OFFSET(Input!$G$27,B363,0,1,1),AP362),0)","v":0},0,0,0,1072740,1058220,1058220,1058220,291000,291000,291000,291000,{"$f":"IF(A363=\"\",\"\",AL363-ROUND(AL363*OFFSET(Input!$S$27,$B363,0,1,1),2*FEE_rounding))","v":1058220},{"$f":"IF(A363=\"\",\"\",ROUND(AP363*(1-OFFSET(Input!$T$27,MIN(B363,10),0,1,1)),2*FEE_rounding))","v":291000},6849220,0,0,0,5500000,6572740,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A363=1,PMF_1st=0),0,ROUND(IF(A363=1,AI363,AL362)*OFFSET(Input!$O$27,IF(A363=121,-1,0)+MIN(B363,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A363=1,PMF_1st=0),0,IF(SUM($K$5:$L363)-$AU362>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B362,B363),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C363-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[360,30,12,null,69,{"$f":"IF(A364=\"\",\"\",IF(A364=1,Age_Full_Month,IF(F363=11,0,F363+1)))","v":11},69,0,{"$f":"IF(A364=\"\",\"\",IF(AND(F364=11,G364=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H364-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C364-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B364,99),0,1,1)*K364,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*L364,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*M364,FEE_rounding)","v":0},0,0,{"$f":"IF(C364>=1,ROUND(K364*OFFSET(Input!$U$27,B364,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B364=1,0,IF($C364>=1,ROUND(OFFSET(Input!$X$27,B364,0,1,1)*AL363,AV_rounding),0))","v":0},{"$f":"IF(B364=1,0,IF(C364=1,ROUND(OFFSET(Input!$W$27,B364,0,1,1)*AVERAGE($AI$5,$AL$5:$AL362),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),OFFSET(Input!$G$27,B364,0,1,1)-AE364,0)","v":0},{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),MIN(OFFSET(Input!$G$27,B364,0,1,1),AP363),0)","v":0},0,0,0,1058220,1043700,1043700,1043700,291000,291000,291000,291000,{"$f":"IF(A364=\"\",\"\",AL364-ROUND(AL364*OFFSET(Input!$S$27,$B364,0,1,1),2*FEE_rounding))","v":1043700},{"$f":"IF(A364=\"\",\"\",ROUND(AP364*(1-OFFSET(Input!$T$27,MIN(B364,10),0,1,1)),2*FEE_rounding))","v":291000},6834700,0,0,0,5500000,6558220,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A364=1,PMF_1st=0),0,ROUND(IF(A364=1,AI364,AL363)*OFFSET(Input!$O$27,IF(A364=121,-1,0)+MIN(B364,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A364=1,PMF_1st=0),0,IF(SUM($K$5:$L364)-$AU363>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B363,B364),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C364-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[361,31,1,null,70,{"$f":"IF(A365=\"\",\"\",IF(A365=1,Age_Full_Month,IF(F364=11,0,F364+1)))","v":0},70,0,{"$f":"IF(A365=\"\",\"\",IF(AND(F365=11,G365=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H365-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C365-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B365,99),0,1,1)*K365,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*L365,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*M365,FEE_rounding)","v":0},0,0,{"$f":"IF(C365>=1,ROUND(K365*OFFSET(Input!$U$27,B365,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B365=1,0,IF($C365>=1,ROUND(OFFSET(Input!$X$27,B365,0,1,1)*AL364,AV_rounding),0))","v":0},{"$f":"IF(B365=1,0,IF(C365=1,ROUND(OFFSET(Input!$W$27,B365,0,1,1)*AVERAGE($AI$5,$AL$5:$AL363),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),OFFSET(Input!$G$27,B365,0,1,1)-AE365,0)","v":0},{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),MIN(OFFSET(Input!$G$27,B365,0,1,1),AP364),0)","v":0},0,0,0,1043700,1027805,1027805,1027805,291000,291000,291000,291000,{"$f":"IF(A365=\"\",\"\",AL365-ROUND(AL365*OFFSET(Input!$S$27,$B365,0,1,1),2*FEE_rounding))","v":1027805},{"$f":"IF(A365=\"\",\"\",ROUND(AP365*(1-OFFSET(Input!$T$27,MIN(B365,10),0,1,1)),2*FEE_rounding))","v":291000},6818805,0,0,0,5500000,6543700,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A365=1,PMF_1st=0),0,ROUND(IF(A365=1,AI365,AL364)*OFFSET(Input!$O$27,IF(A365=121,-1,0)+MIN(B365,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A365=1,PMF_1st=0),0,IF(SUM($K$5:$L365)-$AU364>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B364,B365),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C365-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[362,31,2,null,70,{"$f":"IF(A366=\"\",\"\",IF(A366=1,Age_Full_Month,IF(F365=11,0,F365+1)))","v":1},70,0,{"$f":"IF(A366=\"\",\"\",IF(AND(F366=11,G366=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H366-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C366-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B366,99),0,1,1)*K366,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*L366,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*M366,FEE_rounding)","v":0},0,0,{"$f":"IF(C366>=1,ROUND(K366*OFFSET(Input!$U$27,B366,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B366=1,0,IF($C366>=1,ROUND(OFFSET(Input!$X$27,B366,0,1,1)*AL365,AV_rounding),0))","v":0},{"$f":"IF(B366=1,0,IF(C366=1,ROUND(OFFSET(Input!$W$27,B366,0,1,1)*AVERAGE($AI$5,$AL$5:$AL364),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),OFFSET(Input!$G$27,B366,0,1,1)-AE366,0)","v":0},{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),MIN(OFFSET(Input!$G$27,B366,0,1,1),AP365),0)","v":0},0,0,0,1027805,1011910,1011910,1011910,291000,291000,291000,291000,{"$f":"IF(A366=\"\",\"\",AL366-ROUND(AL366*OFFSET(Input!$S$27,$B366,0,1,1),2*FEE_rounding))","v":1011910},{"$f":"IF(A366=\"\",\"\",ROUND(AP366*(1-OFFSET(Input!$T$27,MIN(B366,10),0,1,1)),2*FEE_rounding))","v":291000},6802910,0,0,0,5500000,6527805,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A366=1,PMF_1st=0),0,ROUND(IF(A366=1,AI366,AL365)*OFFSET(Input!$O$27,IF(A366=121,-1,0)+MIN(B366,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A366=1,PMF_1st=0),0,IF(SUM($K$5:$L366)-$AU365>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B365,B366),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C366-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[363,31,3,null,70,{"$f":"IF(A367=\"\",\"\",IF(A367=1,Age_Full_Month,IF(F366=11,0,F366+1)))","v":2},70,0,{"$f":"IF(A367=\"\",\"\",IF(AND(F367=11,G367=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H367-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C367-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B367,99),0,1,1)*K367,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*L367,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*M367,FEE_rounding)","v":0},0,0,{"$f":"IF(C367>=1,ROUND(K367*OFFSET(Input!$U$27,B367,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B367=1,0,IF($C367>=1,ROUND(OFFSET(Input!$X$27,B367,0,1,1)*AL366,AV_rounding),0))","v":0},{"$f":"IF(B367=1,0,IF(C367=1,ROUND(OFFSET(Input!$W$27,B367,0,1,1)*AVERAGE($AI$5,$AL$5:$AL365),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),OFFSET(Input!$G$27,B367,0,1,1)-AE367,0)","v":0},{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),MIN(OFFSET(Input!$G$27,B367,0,1,1),AP366),0)","v":0},0,0,0,1011910,996015,996015,996015,291000,291000,291000,291000,{"$f":"IF(A367=\"\",\"\",AL367-ROUND(AL367*OFFSET(Input!$S$27,$B367,0,1,1),2*FEE_rounding))","v":996015},{"$f":"IF(A367=\"\",\"\",ROUND(AP367*(1-OFFSET(Input!$T$27,MIN(B367,10),0,1,1)),2*FEE_rounding))","v":291000},6787015,0,0,0,5500000,6511910,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A367=1,PMF_1st=0),0,ROUND(IF(A367=1,AI367,AL366)*OFFSET(Input!$O$27,IF(A367=121,-1,0)+MIN(B367,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A367=1,PMF_1st=0),0,IF(SUM($K$5:$L367)-$AU366>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B366,B367),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C367-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[364,31,4,null,70,{"$f":"IF(A368=\"\",\"\",IF(A368=1,Age_Full_Month,IF(F367=11,0,F367+1)))","v":3},70,0,{"$f":"IF(A368=\"\",\"\",IF(AND(F368=11,G368=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H368-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C368-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B368,99),0,1,1)*K368,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*L368,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*M368,FEE_rounding)","v":0},0,0,{"$f":"IF(C368>=1,ROUND(K368*OFFSET(Input!$U$27,B368,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B368=1,0,IF($C368>=1,ROUND(OFFSET(Input!$X$27,B368,0,1,1)*AL367,AV_rounding),0))","v":0},{"$f":"IF(B368=1,0,IF(C368=1,ROUND(OFFSET(Input!$W$27,B368,0,1,1)*AVERAGE($AI$5,$AL$5:$AL366),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),OFFSET(Input!$G$27,B368,0,1,1)-AE368,0)","v":0},{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),MIN(OFFSET(Input!$G$27,B368,0,1,1),AP367),0)","v":0},0,0,0,996015,980120,980120,980120,291000,291000,291000,291000,{"$f":"IF(A368=\"\",\"\",AL368-ROUND(AL368*OFFSET(Input!$S$27,$B368,0,1,1),2*FEE_rounding))","v":980120},{"$f":"IF(A368=\"\",\"\",ROUND(AP368*(1-OFFSET(Input!$T$27,MIN(B368,10),0,1,1)),2*FEE_rounding))","v":291000},6771120,0,0,0,5500000,6496015,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A368=1,PMF_1st=0),0,ROUND(IF(A368=1,AI368,AL367)*OFFSET(Input!$O$27,IF(A368=121,-1,0)+MIN(B368,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A368=1,PMF_1st=0),0,IF(SUM($K$5:$L368)-$AU367>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B367,B368),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C368-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[365,31,5,null,70,{"$f":"IF(A369=\"\",\"\",IF(A369=1,Age_Full_Month,IF(F368=11,0,F368+1)))","v":4},70,0,{"$f":"IF(A369=\"\",\"\",IF(AND(F369=11,G369=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H369-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C369-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B369,99),0,1,1)*K369,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*L369,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*M369,FEE_rounding)","v":0},0,0,{"$f":"IF(C369>=1,ROUND(K369*OFFSET(Input!$U$27,B369,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B369=1,0,IF($C369>=1,ROUND(OFFSET(Input!$X$27,B369,0,1,1)*AL368,AV_rounding),0))","v":0},{"$f":"IF(B369=1,0,IF(C369=1,ROUND(OFFSET(Input!$W$27,B369,0,1,1)*AVERAGE($AI$5,$AL$5:$AL367),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),OFFSET(Input!$G$27,B369,0,1,1)-AE369,0)","v":0},{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),MIN(OFFSET(Input!$G$27,B369,0,1,1),AP368),0)","v":0},0,0,0,980120,964225,964225,964225,291000,291000,291000,291000,{"$f":"IF(A369=\"\",\"\",AL369-ROUND(AL369*OFFSET(Input!$S$27,$B369,0,1,1),2*FEE_rounding))","v":964225},{"$f":"IF(A369=\"\",\"\",ROUND(AP369*(1-OFFSET(Input!$T$27,MIN(B369,10),0,1,1)),2*FEE_rounding))","v":291000},6755225,0,0,0,5500000,6480120,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A369=1,PMF_1st=0),0,ROUND(IF(A369=1,AI369,AL368)*OFFSET(Input!$O$27,IF(A369=121,-1,0)+MIN(B369,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A369=1,PMF_1st=0),0,IF(SUM($K$5:$L369)-$AU368>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B368,B369),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C369-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[366,31,6,null,70,{"$f":"IF(A370=\"\",\"\",IF(A370=1,Age_Full_Month,IF(F369=11,0,F369+1)))","v":5},70,0,{"$f":"IF(A370=\"\",\"\",IF(AND(F370=11,G370=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H370-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C370-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B370,99),0,1,1)*K370,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*L370,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*M370,FEE_rounding)","v":0},0,0,{"$f":"IF(C370>=1,ROUND(K370*OFFSET(Input!$U$27,B370,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B370=1,0,IF($C370>=1,ROUND(OFFSET(Input!$X$27,B370,0,1,1)*AL369,AV_rounding),0))","v":0},{"$f":"IF(B370=1,0,IF(C370=1,ROUND(OFFSET(Input!$W$27,B370,0,1,1)*AVERAGE($AI$5,$AL$5:$AL368),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),OFFSET(Input!$G$27,B370,0,1,1)-AE370,0)","v":0},{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),MIN(OFFSET(Input!$G$27,B370,0,1,1),AP369),0)","v":0},0,0,0,964225,948330,948330,948330,291000,291000,291000,291000,{"$f":"IF(A370=\"\",\"\",AL370-ROUND(AL370*OFFSET(Input!$S$27,$B370,0,1,1),2*FEE_rounding))","v":948330},{"$f":"IF(A370=\"\",\"\",ROUND(AP370*(1-OFFSET(Input!$T$27,MIN(B370,10),0,1,1)),2*FEE_rounding))","v":291000},6739330,0,0,0,5500000,6464225,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A370=1,PMF_1st=0),0,ROUND(IF(A370=1,AI370,AL369)*OFFSET(Input!$O$27,IF(A370=121,-1,0)+MIN(B370,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A370=1,PMF_1st=0),0,IF(SUM($K$5:$L370)-$AU369>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B369,B370),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C370-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[367,31,7,null,70,{"$f":"IF(A371=\"\",\"\",IF(A371=1,Age_Full_Month,IF(F370=11,0,F370+1)))","v":6},70,0,{"$f":"IF(A371=\"\",\"\",IF(AND(F371=11,G371=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H371-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C371-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B371,99),0,1,1)*K371,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*L371,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*M371,FEE_rounding)","v":0},0,0,{"$f":"IF(C371>=1,ROUND(K371*OFFSET(Input!$U$27,B371,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B371=1,0,IF($C371>=1,ROUND(OFFSET(Input!$X$27,B371,0,1,1)*AL370,AV_rounding),0))","v":0},{"$f":"IF(B371=1,0,IF(C371=1,ROUND(OFFSET(Input!$W$27,B371,0,1,1)*AVERAGE($AI$5,$AL$5:$AL369),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),OFFSET(Input!$G$27,B371,0,1,1)-AE371,0)","v":0},{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),MIN(OFFSET(Input!$G$27,B371,0,1,1),AP370),0)","v":0},0,0,0,948330,932435,932435,932435,291000,291000,291000,291000,{"$f":"IF(A371=\"\",\"\",AL371-ROUND(AL371*OFFSET(Input!$S$27,$B371,0,1,1),2*FEE_rounding))","v":932435},{"$f":"IF(A371=\"\",\"\",ROUND(AP371*(1-OFFSET(Input!$T$27,MIN(B371,10),0,1,1)),2*FEE_rounding))","v":291000},6723435,0,0,0,5500000,6448330,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A371=1,PMF_1st=0),0,ROUND(IF(A371=1,AI371,AL370)*OFFSET(Input!$O$27,IF(A371=121,-1,0)+MIN(B371,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A371=1,PMF_1st=0),0,IF(SUM($K$5:$L371)-$AU370>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B370,B371),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C371-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[368,31,8,null,70,{"$f":"IF(A372=\"\",\"\",IF(A372=1,Age_Full_Month,IF(F371=11,0,F371+1)))","v":7},70,0,{"$f":"IF(A372=\"\",\"\",IF(AND(F372=11,G372=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H372-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C372-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B372,99),0,1,1)*K372,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*L372,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*M372,FEE_rounding)","v":0},0,0,{"$f":"IF(C372>=1,ROUND(K372*OFFSET(Input!$U$27,B372,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B372=1,0,IF($C372>=1,ROUND(OFFSET(Input!$X$27,B372,0,1,1)*AL371,AV_rounding),0))","v":0},{"$f":"IF(B372=1,0,IF(C372=1,ROUND(OFFSET(Input!$W$27,B372,0,1,1)*AVERAGE($AI$5,$AL$5:$AL370),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),OFFSET(Input!$G$27,B372,0,1,1)-AE372,0)","v":0},{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),MIN(OFFSET(Input!$G$27,B372,0,1,1),AP371),0)","v":0},0,0,0,932435,916540,916540,916540,291000,291000,291000,291000,{"$f":"IF(A372=\"\",\"\",AL372-ROUND(AL372*OFFSET(Input!$S$27,$B372,0,1,1),2*FEE_rounding))","v":916540},{"$f":"IF(A372=\"\",\"\",ROUND(AP372*(1-OFFSET(Input!$T$27,MIN(B372,10),0,1,1)),2*FEE_rounding))","v":291000},6707540,0,0,0,5500000,6432435,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A372=1,PMF_1st=0),0,ROUND(IF(A372=1,AI372,AL371)*OFFSET(Input!$O$27,IF(A372=121,-1,0)+MIN(B372,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A372=1,PMF_1st=0),0,IF(SUM($K$5:$L372)-$AU371>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B371,B372),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C372-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[369,31,9,null,70,{"$f":"IF(A373=\"\",\"\",IF(A373=1,Age_Full_Month,IF(F372=11,0,F372+1)))","v":8},70,0,{"$f":"IF(A373=\"\",\"\",IF(AND(F373=11,G373=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H373-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C373-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B373,99),0,1,1)*K373,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*L373,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*M373,FEE_rounding)","v":0},0,0,{"$f":"IF(C373>=1,ROUND(K373*OFFSET(Input!$U$27,B373,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B373=1,0,IF($C373>=1,ROUND(OFFSET(Input!$X$27,B373,0,1,1)*AL372,AV_rounding),0))","v":0},{"$f":"IF(B373=1,0,IF(C373=1,ROUND(OFFSET(Input!$W$27,B373,0,1,1)*AVERAGE($AI$5,$AL$5:$AL371),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),OFFSET(Input!$G$27,B373,0,1,1)-AE373,0)","v":0},{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),MIN(OFFSET(Input!$G$27,B373,0,1,1),AP372),0)","v":0},0,0,0,916540,900645,900645,900645,291000,291000,291000,291000,{"$f":"IF(A373=\"\",\"\",AL373-ROUND(AL373*OFFSET(Input!$S$27,$B373,0,1,1),2*FEE_rounding))","v":900645},{"$f":"IF(A373=\"\",\"\",ROUND(AP373*(1-OFFSET(Input!$T$27,MIN(B373,10),0,1,1)),2*FEE_rounding))","v":291000},6691645,0,0,0,5500000,6416540,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A373=1,PMF_1st=0),0,ROUND(IF(A373=1,AI373,AL372)*OFFSET(Input!$O$27,IF(A373=121,-1,0)+MIN(B373,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A373=1,PMF_1st=0),0,IF(SUM($K$5:$L373)-$AU372>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B372,B373),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C373-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[370,31,10,null,70,{"$f":"IF(A374=\"\",\"\",IF(A374=1,Age_Full_Month,IF(F373=11,0,F373+1)))","v":9},70,0,{"$f":"IF(A374=\"\",\"\",IF(AND(F374=11,G374=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H374-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C374-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B374,99),0,1,1)*K374,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*L374,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*M374,FEE_rounding)","v":0},0,0,{"$f":"IF(C374>=1,ROUND(K374*OFFSET(Input!$U$27,B374,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B374=1,0,IF($C374>=1,ROUND(OFFSET(Input!$X$27,B374,0,1,1)*AL373,AV_rounding),0))","v":0},{"$f":"IF(B374=1,0,IF(C374=1,ROUND(OFFSET(Input!$W$27,B374,0,1,1)*AVERAGE($AI$5,$AL$5:$AL372),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),OFFSET(Input!$G$27,B374,0,1,1)-AE374,0)","v":0},{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),MIN(OFFSET(Input!$G$27,B374,0,1,1),AP373),0)","v":0},0,0,0,900645,884750,884750,884750,291000,291000,291000,291000,{"$f":"IF(A374=\"\",\"\",AL374-ROUND(AL374*OFFSET(Input!$S$27,$B374,0,1,1),2*FEE_rounding))","v":884750},{"$f":"IF(A374=\"\",\"\",ROUND(AP374*(1-OFFSET(Input!$T$27,MIN(B374,10),0,1,1)),2*FEE_rounding))","v":291000},6675750,0,0,0,5500000,6400645,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A374=1,PMF_1st=0),0,ROUND(IF(A374=1,AI374,AL373)*OFFSET(Input!$O$27,IF(A374=121,-1,0)+MIN(B374,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A374=1,PMF_1st=0),0,IF(SUM($K$5:$L374)-$AU373>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B373,B374),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C374-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[371,31,11,null,70,{"$f":"IF(A375=\"\",\"\",IF(A375=1,Age_Full_Month,IF(F374=11,0,F374+1)))","v":10},70,0,{"$f":"IF(A375=\"\",\"\",IF(AND(F375=11,G375=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H375-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C375-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B375,99),0,1,1)*K375,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*L375,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*M375,FEE_rounding)","v":0},0,0,{"$f":"IF(C375>=1,ROUND(K375*OFFSET(Input!$U$27,B375,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B375=1,0,IF($C375>=1,ROUND(OFFSET(Input!$X$27,B375,0,1,1)*AL374,AV_rounding),0))","v":0},{"$f":"IF(B375=1,0,IF(C375=1,ROUND(OFFSET(Input!$W$27,B375,0,1,1)*AVERAGE($AI$5,$AL$5:$AL373),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),OFFSET(Input!$G$27,B375,0,1,1)-AE375,0)","v":0},{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),MIN(OFFSET(Input!$G$27,B375,0,1,1),AP374),0)","v":0},0,0,0,884750,868855,868855,868855,291000,291000,291000,291000,{"$f":"IF(A375=\"\",\"\",AL375-ROUND(AL375*OFFSET(Input!$S$27,$B375,0,1,1),2*FEE_rounding))","v":868855},{"$f":"IF(A375=\"\",\"\",ROUND(AP375*(1-OFFSET(Input!$T$27,MIN(B375,10),0,1,1)),2*FEE_rounding))","v":291000},6659855,0,0,0,5500000,6384750,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A375=1,PMF_1st=0),0,ROUND(IF(A375=1,AI375,AL374)*OFFSET(Input!$O$27,IF(A375=121,-1,0)+MIN(B375,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A375=1,PMF_1st=0),0,IF(SUM($K$5:$L375)-$AU374>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B374,B375),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C375-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[372,31,12,null,70,{"$f":"IF(A376=\"\",\"\",IF(A376=1,Age_Full_Month,IF(F375=11,0,F375+1)))","v":11},70,0,{"$f":"IF(A376=\"\",\"\",IF(AND(F376=11,G376=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H376-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C376-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B376,99),0,1,1)*K376,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*L376,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*M376,FEE_rounding)","v":0},0,0,{"$f":"IF(C376>=1,ROUND(K376*OFFSET(Input!$U$27,B376,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B376=1,0,IF($C376>=1,ROUND(OFFSET(Input!$X$27,B376,0,1,1)*AL375,AV_rounding),0))","v":0},{"$f":"IF(B376=1,0,IF(C376=1,ROUND(OFFSET(Input!$W$27,B376,0,1,1)*AVERAGE($AI$5,$AL$5:$AL374),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),OFFSET(Input!$G$27,B376,0,1,1)-AE376,0)","v":0},{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),MIN(OFFSET(Input!$G$27,B376,0,1,1),AP375),0)","v":0},0,0,0,868855,852960,852960,852960,291000,291000,291000,291000,{"$f":"IF(A376=\"\",\"\",AL376-ROUND(AL376*OFFSET(Input!$S$27,$B376,0,1,1),2*FEE_rounding))","v":852960},{"$f":"IF(A376=\"\",\"\",ROUND(AP376*(1-OFFSET(Input!$T$27,MIN(B376,10),0,1,1)),2*FEE_rounding))","v":291000},6643960,0,0,0,5500000,6368855,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A376=1,PMF_1st=0),0,ROUND(IF(A376=1,AI376,AL375)*OFFSET(Input!$O$27,IF(A376=121,-1,0)+MIN(B376,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A376=1,PMF_1st=0),0,IF(SUM($K$5:$L376)-$AU375>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B375,B376),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C376-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[373,32,1,null,71,{"$f":"IF(A377=\"\",\"\",IF(A377=1,Age_Full_Month,IF(F376=11,0,F376+1)))","v":0},71,0,{"$f":"IF(A377=\"\",\"\",IF(AND(F377=11,G377=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H377-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C377-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B377,99),0,1,1)*K377,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*L377,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*M377,FEE_rounding)","v":0},0,0,{"$f":"IF(C377>=1,ROUND(K377*OFFSET(Input!$U$27,B377,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B377=1,0,IF($C377>=1,ROUND(OFFSET(Input!$X$27,B377,0,1,1)*AL376,AV_rounding),0))","v":0},{"$f":"IF(B377=1,0,IF(C377=1,ROUND(OFFSET(Input!$W$27,B377,0,1,1)*AVERAGE($AI$5,$AL$5:$AL375),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),OFFSET(Input!$G$27,B377,0,1,1)-AE377,0)","v":0},{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),MIN(OFFSET(Input!$G$27,B377,0,1,1),AP376),0)","v":0},0,0,0,852960,835580,835580,835580,291000,291000,291000,291000,{"$f":"IF(A377=\"\",\"\",AL377-ROUND(AL377*OFFSET(Input!$S$27,$B377,0,1,1),2*FEE_rounding))","v":835580},{"$f":"IF(A377=\"\",\"\",ROUND(AP377*(1-OFFSET(Input!$T$27,MIN(B377,10),0,1,1)),2*FEE_rounding))","v":291000},6626580,0,0,0,5500000,6352960,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A377=1,PMF_1st=0),0,ROUND(IF(A377=1,AI377,AL376)*OFFSET(Input!$O$27,IF(A377=121,-1,0)+MIN(B377,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A377=1,PMF_1st=0),0,IF(SUM($K$5:$L377)-$AU376>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B376,B377),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C377-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[374,32,2,null,71,{"$f":"IF(A378=\"\",\"\",IF(A378=1,Age_Full_Month,IF(F377=11,0,F377+1)))","v":1},71,0,{"$f":"IF(A378=\"\",\"\",IF(AND(F378=11,G378=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H378-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C378-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B378,99),0,1,1)*K378,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*L378,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*M378,FEE_rounding)","v":0},0,0,{"$f":"IF(C378>=1,ROUND(K378*OFFSET(Input!$U$27,B378,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B378=1,0,IF($C378>=1,ROUND(OFFSET(Input!$X$27,B378,0,1,1)*AL377,AV_rounding),0))","v":0},{"$f":"IF(B378=1,0,IF(C378=1,ROUND(OFFSET(Input!$W$27,B378,0,1,1)*AVERAGE($AI$5,$AL$5:$AL376),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),OFFSET(Input!$G$27,B378,0,1,1)-AE378,0)","v":0},{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),MIN(OFFSET(Input!$G$27,B378,0,1,1),AP377),0)","v":0},0,0,0,835580,818200,818200,818200,291000,291000,291000,291000,{"$f":"IF(A378=\"\",\"\",AL378-ROUND(AL378*OFFSET(Input!$S$27,$B378,0,1,1),2*FEE_rounding))","v":818200},{"$f":"IF(A378=\"\",\"\",ROUND(AP378*(1-OFFSET(Input!$T$27,MIN(B378,10),0,1,1)),2*FEE_rounding))","v":291000},6609200,0,0,0,5500000,6335580,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A378=1,PMF_1st=0),0,ROUND(IF(A378=1,AI378,AL377)*OFFSET(Input!$O$27,IF(A378=121,-1,0)+MIN(B378,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A378=1,PMF_1st=0),0,IF(SUM($K$5:$L378)-$AU377>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B377,B378),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C378-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[375,32,3,null,71,{"$f":"IF(A379=\"\",\"\",IF(A379=1,Age_Full_Month,IF(F378=11,0,F378+1)))","v":2},71,0,{"$f":"IF(A379=\"\",\"\",IF(AND(F379=11,G379=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H379-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C379-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B379,99),0,1,1)*K379,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*L379,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*M379,FEE_rounding)","v":0},0,0,{"$f":"IF(C379>=1,ROUND(K379*OFFSET(Input!$U$27,B379,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B379=1,0,IF($C379>=1,ROUND(OFFSET(Input!$X$27,B379,0,1,1)*AL378,AV_rounding),0))","v":0},{"$f":"IF(B379=1,0,IF(C379=1,ROUND(OFFSET(Input!$W$27,B379,0,1,1)*AVERAGE($AI$5,$AL$5:$AL377),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),OFFSET(Input!$G$27,B379,0,1,1)-AE379,0)","v":0},{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),MIN(OFFSET(Input!$G$27,B379,0,1,1),AP378),0)","v":0},0,0,0,818200,800820,800820,800820,291000,291000,291000,291000,{"$f":"IF(A379=\"\",\"\",AL379-ROUND(AL379*OFFSET(Input!$S$27,$B379,0,1,1),2*FEE_rounding))","v":800820},{"$f":"IF(A379=\"\",\"\",ROUND(AP379*(1-OFFSET(Input!$T$27,MIN(B379,10),0,1,1)),2*FEE_rounding))","v":291000},6591820,0,0,0,5500000,6318200,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A379=1,PMF_1st=0),0,ROUND(IF(A379=1,AI379,AL378)*OFFSET(Input!$O$27,IF(A379=121,-1,0)+MIN(B379,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A379=1,PMF_1st=0),0,IF(SUM($K$5:$L379)-$AU378>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B378,B379),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C379-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[376,32,4,null,71,{"$f":"IF(A380=\"\",\"\",IF(A380=1,Age_Full_Month,IF(F379=11,0,F379+1)))","v":3},71,0,{"$f":"IF(A380=\"\",\"\",IF(AND(F380=11,G380=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H380-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C380-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B380,99),0,1,1)*K380,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*L380,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*M380,FEE_rounding)","v":0},0,0,{"$f":"IF(C380>=1,ROUND(K380*OFFSET(Input!$U$27,B380,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B380=1,0,IF($C380>=1,ROUND(OFFSET(Input!$X$27,B380,0,1,1)*AL379,AV_rounding),0))","v":0},{"$f":"IF(B380=1,0,IF(C380=1,ROUND(OFFSET(Input!$W$27,B380,0,1,1)*AVERAGE($AI$5,$AL$5:$AL378),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),OFFSET(Input!$G$27,B380,0,1,1)-AE380,0)","v":0},{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),MIN(OFFSET(Input!$G$27,B380,0,1,1),AP379),0)","v":0},0,0,0,800820,783440,783440,783440,291000,291000,291000,291000,{"$f":"IF(A380=\"\",\"\",AL380-ROUND(AL380*OFFSET(Input!$S$27,$B380,0,1,1),2*FEE_rounding))","v":783440},{"$f":"IF(A380=\"\",\"\",ROUND(AP380*(1-OFFSET(Input!$T$27,MIN(B380,10),0,1,1)),2*FEE_rounding))","v":291000},6574440,0,0,0,5500000,6300820,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A380=1,PMF_1st=0),0,ROUND(IF(A380=1,AI380,AL379)*OFFSET(Input!$O$27,IF(A380=121,-1,0)+MIN(B380,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A380=1,PMF_1st=0),0,IF(SUM($K$5:$L380)-$AU379>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B379,B380),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C380-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[377,32,5,null,71,{"$f":"IF(A381=\"\",\"\",IF(A381=1,Age_Full_Month,IF(F380=11,0,F380+1)))","v":4},71,0,{"$f":"IF(A381=\"\",\"\",IF(AND(F381=11,G381=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H381-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C381-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B381,99),0,1,1)*K381,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*L381,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*M381,FEE_rounding)","v":0},0,0,{"$f":"IF(C381>=1,ROUND(K381*OFFSET(Input!$U$27,B381,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B381=1,0,IF($C381>=1,ROUND(OFFSET(Input!$X$27,B381,0,1,1)*AL380,AV_rounding),0))","v":0},{"$f":"IF(B381=1,0,IF(C381=1,ROUND(OFFSET(Input!$W$27,B381,0,1,1)*AVERAGE($AI$5,$AL$5:$AL379),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),OFFSET(Input!$G$27,B381,0,1,1)-AE381,0)","v":0},{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),MIN(OFFSET(Input!$G$27,B381,0,1,1),AP380),0)","v":0},0,0,0,783440,766060,766060,766060,291000,291000,291000,291000,{"$f":"IF(A381=\"\",\"\",AL381-ROUND(AL381*OFFSET(Input!$S$27,$B381,0,1,1),2*FEE_rounding))","v":766060},{"$f":"IF(A381=\"\",\"\",ROUND(AP381*(1-OFFSET(Input!$T$27,MIN(B381,10),0,1,1)),2*FEE_rounding))","v":291000},6557060,0,0,0,5500000,6283440,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A381=1,PMF_1st=0),0,ROUND(IF(A381=1,AI381,AL380)*OFFSET(Input!$O$27,IF(A381=121,-1,0)+MIN(B381,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A381=1,PMF_1st=0),0,IF(SUM($K$5:$L381)-$AU380>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B380,B381),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C381-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[378,32,6,null,71,{"$f":"IF(A382=\"\",\"\",IF(A382=1,Age_Full_Month,IF(F381=11,0,F381+1)))","v":5},71,0,{"$f":"IF(A382=\"\",\"\",IF(AND(F382=11,G382=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H382-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C382-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B382,99),0,1,1)*K382,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*L382,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*M382,FEE_rounding)","v":0},0,0,{"$f":"IF(C382>=1,ROUND(K382*OFFSET(Input!$U$27,B382,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B382=1,0,IF($C382>=1,ROUND(OFFSET(Input!$X$27,B382,0,1,1)*AL381,AV_rounding),0))","v":0},{"$f":"IF(B382=1,0,IF(C382=1,ROUND(OFFSET(Input!$W$27,B382,0,1,1)*AVERAGE($AI$5,$AL$5:$AL380),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),OFFSET(Input!$G$27,B382,0,1,1)-AE382,0)","v":0},{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),MIN(OFFSET(Input!$G$27,B382,0,1,1),AP381),0)","v":0},0,0,0,766060,748680,748680,748680,291000,291000,291000,291000,{"$f":"IF(A382=\"\",\"\",AL382-ROUND(AL382*OFFSET(Input!$S$27,$B382,0,1,1),2*FEE_rounding))","v":748680},{"$f":"IF(A382=\"\",\"\",ROUND(AP382*(1-OFFSET(Input!$T$27,MIN(B382,10),0,1,1)),2*FEE_rounding))","v":291000},6539680,0,0,0,5500000,6266060,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A382=1,PMF_1st=0),0,ROUND(IF(A382=1,AI382,AL381)*OFFSET(Input!$O$27,IF(A382=121,-1,0)+MIN(B382,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A382=1,PMF_1st=0),0,IF(SUM($K$5:$L382)-$AU381>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B381,B382),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C382-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[379,32,7,null,71,{"$f":"IF(A383=\"\",\"\",IF(A383=1,Age_Full_Month,IF(F382=11,0,F382+1)))","v":6},71,0,{"$f":"IF(A383=\"\",\"\",IF(AND(F383=11,G383=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H383-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C383-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B383,99),0,1,1)*K383,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*L383,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*M383,FEE_rounding)","v":0},0,0,{"$f":"IF(C383>=1,ROUND(K383*OFFSET(Input!$U$27,B383,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B383=1,0,IF($C383>=1,ROUND(OFFSET(Input!$X$27,B383,0,1,1)*AL382,AV_rounding),0))","v":0},{"$f":"IF(B383=1,0,IF(C383=1,ROUND(OFFSET(Input!$W$27,B383,0,1,1)*AVERAGE($AI$5,$AL$5:$AL381),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),OFFSET(Input!$G$27,B383,0,1,1)-AE383,0)","v":0},{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),MIN(OFFSET(Input!$G$27,B383,0,1,1),AP382),0)","v":0},0,0,0,748680,731300,731300,731300,291000,291000,291000,291000,{"$f":"IF(A383=\"\",\"\",AL383-ROUND(AL383*OFFSET(Input!$S$27,$B383,0,1,1),2*FEE_rounding))","v":731300},{"$f":"IF(A383=\"\",\"\",ROUND(AP383*(1-OFFSET(Input!$T$27,MIN(B383,10),0,1,1)),2*FEE_rounding))","v":291000},6522300,0,0,0,5500000,6248680,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A383=1,PMF_1st=0),0,ROUND(IF(A383=1,AI383,AL382)*OFFSET(Input!$O$27,IF(A383=121,-1,0)+MIN(B383,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A383=1,PMF_1st=0),0,IF(SUM($K$5:$L383)-$AU382>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B382,B383),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C383-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[380,32,8,null,71,{"$f":"IF(A384=\"\",\"\",IF(A384=1,Age_Full_Month,IF(F383=11,0,F383+1)))","v":7},71,0,{"$f":"IF(A384=\"\",\"\",IF(AND(F384=11,G384=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H384-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C384-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B384,99),0,1,1)*K384,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*L384,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*M384,FEE_rounding)","v":0},0,0,{"$f":"IF(C384>=1,ROUND(K384*OFFSET(Input!$U$27,B384,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B384=1,0,IF($C384>=1,ROUND(OFFSET(Input!$X$27,B384,0,1,1)*AL383,AV_rounding),0))","v":0},{"$f":"IF(B384=1,0,IF(C384=1,ROUND(OFFSET(Input!$W$27,B384,0,1,1)*AVERAGE($AI$5,$AL$5:$AL382),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),OFFSET(Input!$G$27,B384,0,1,1)-AE384,0)","v":0},{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),MIN(OFFSET(Input!$G$27,B384,0,1,1),AP383),0)","v":0},0,0,0,731300,713920,713920,713920,291000,291000,291000,291000,{"$f":"IF(A384=\"\",\"\",AL384-ROUND(AL384*OFFSET(Input!$S$27,$B384,0,1,1),2*FEE_rounding))","v":713920},{"$f":"IF(A384=\"\",\"\",ROUND(AP384*(1-OFFSET(Input!$T$27,MIN(B384,10),0,1,1)),2*FEE_rounding))","v":291000},6504920,0,0,0,5500000,6231300,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A384=1,PMF_1st=0),0,ROUND(IF(A384=1,AI384,AL383)*OFFSET(Input!$O$27,IF(A384=121,-1,0)+MIN(B384,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A384=1,PMF_1st=0),0,IF(SUM($K$5:$L384)-$AU383>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B383,B384),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C384-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[381,32,9,null,71,{"$f":"IF(A385=\"\",\"\",IF(A385=1,Age_Full_Month,IF(F384=11,0,F384+1)))","v":8},71,0,{"$f":"IF(A385=\"\",\"\",IF(AND(F385=11,G385=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H385-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C385-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B385,99),0,1,1)*K385,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*L385,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*M385,FEE_rounding)","v":0},0,0,{"$f":"IF(C385>=1,ROUND(K385*OFFSET(Input!$U$27,B385,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B385=1,0,IF($C385>=1,ROUND(OFFSET(Input!$X$27,B385,0,1,1)*AL384,AV_rounding),0))","v":0},{"$f":"IF(B385=1,0,IF(C385=1,ROUND(OFFSET(Input!$W$27,B385,0,1,1)*AVERAGE($AI$5,$AL$5:$AL383),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),OFFSET(Input!$G$27,B385,0,1,1)-AE385,0)","v":0},{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),MIN(OFFSET(Input!$G$27,B385,0,1,1),AP384),0)","v":0},0,0,0,713920,696540,696540,696540,291000,291000,291000,291000,{"$f":"IF(A385=\"\",\"\",AL385-ROUND(AL385*OFFSET(Input!$S$27,$B385,0,1,1),2*FEE_rounding))","v":696540},{"$f":"IF(A385=\"\",\"\",ROUND(AP385*(1-OFFSET(Input!$T$27,MIN(B385,10),0,1,1)),2*FEE_rounding))","v":291000},6487540,0,0,0,5500000,6213920,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A385=1,PMF_1st=0),0,ROUND(IF(A385=1,AI385,AL384)*OFFSET(Input!$O$27,IF(A385=121,-1,0)+MIN(B385,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A385=1,PMF_1st=0),0,IF(SUM($K$5:$L385)-$AU384>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B384,B385),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C385-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[382,32,10,null,71,{"$f":"IF(A386=\"\",\"\",IF(A386=1,Age_Full_Month,IF(F385=11,0,F385+1)))","v":9},71,0,{"$f":"IF(A386=\"\",\"\",IF(AND(F386=11,G386=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H386-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C386-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B386,99),0,1,1)*K386,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*L386,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*M386,FEE_rounding)","v":0},0,0,{"$f":"IF(C386>=1,ROUND(K386*OFFSET(Input!$U$27,B386,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B386=1,0,IF($C386>=1,ROUND(OFFSET(Input!$X$27,B386,0,1,1)*AL385,AV_rounding),0))","v":0},{"$f":"IF(B386=1,0,IF(C386=1,ROUND(OFFSET(Input!$W$27,B386,0,1,1)*AVERAGE($AI$5,$AL$5:$AL384),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),OFFSET(Input!$G$27,B386,0,1,1)-AE386,0)","v":0},{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),MIN(OFFSET(Input!$G$27,B386,0,1,1),AP385),0)","v":0},0,0,0,696540,679160,679160,679160,291000,291000,291000,291000,{"$f":"IF(A386=\"\",\"\",AL386-ROUND(AL386*OFFSET(Input!$S$27,$B386,0,1,1),2*FEE_rounding))","v":679160},{"$f":"IF(A386=\"\",\"\",ROUND(AP386*(1-OFFSET(Input!$T$27,MIN(B386,10),0,1,1)),2*FEE_rounding))","v":291000},6470160,0,0,0,5500000,6196540,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A386=1,PMF_1st=0),0,ROUND(IF(A386=1,AI386,AL385)*OFFSET(Input!$O$27,IF(A386=121,-1,0)+MIN(B386,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A386=1,PMF_1st=0),0,IF(SUM($K$5:$L386)-$AU385>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B385,B386),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C386-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[383,32,11,null,71,{"$f":"IF(A387=\"\",\"\",IF(A387=1,Age_Full_Month,IF(F386=11,0,F386+1)))","v":10},71,0,{"$f":"IF(A387=\"\",\"\",IF(AND(F387=11,G387=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H387-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C387-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B387,99),0,1,1)*K387,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*L387,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*M387,FEE_rounding)","v":0},0,0,{"$f":"IF(C387>=1,ROUND(K387*OFFSET(Input!$U$27,B387,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B387=1,0,IF($C387>=1,ROUND(OFFSET(Input!$X$27,B387,0,1,1)*AL386,AV_rounding),0))","v":0},{"$f":"IF(B387=1,0,IF(C387=1,ROUND(OFFSET(Input!$W$27,B387,0,1,1)*AVERAGE($AI$5,$AL$5:$AL385),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),OFFSET(Input!$G$27,B387,0,1,1)-AE387,0)","v":0},{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),MIN(OFFSET(Input!$G$27,B387,0,1,1),AP386),0)","v":0},0,0,0,679160,661780,661780,661780,291000,291000,291000,291000,{"$f":"IF(A387=\"\",\"\",AL387-ROUND(AL387*OFFSET(Input!$S$27,$B387,0,1,1),2*FEE_rounding))","v":661780},{"$f":"IF(A387=\"\",\"\",ROUND(AP387*(1-OFFSET(Input!$T$27,MIN(B387,10),0,1,1)),2*FEE_rounding))","v":291000},6452780,0,0,0,5500000,6179160,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A387=1,PMF_1st=0),0,ROUND(IF(A387=1,AI387,AL386)*OFFSET(Input!$O$27,IF(A387=121,-1,0)+MIN(B387,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A387=1,PMF_1st=0),0,IF(SUM($K$5:$L387)-$AU386>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B386,B387),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C387-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[384,32,12,null,71,{"$f":"IF(A388=\"\",\"\",IF(A388=1,Age_Full_Month,IF(F387=11,0,F387+1)))","v":11},71,0,{"$f":"IF(A388=\"\",\"\",IF(AND(F388=11,G388=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H388-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C388-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B388,99),0,1,1)*K388,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*L388,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*M388,FEE_rounding)","v":0},0,0,{"$f":"IF(C388>=1,ROUND(K388*OFFSET(Input!$U$27,B388,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B388=1,0,IF($C388>=1,ROUND(OFFSET(Input!$X$27,B388,0,1,1)*AL387,AV_rounding),0))","v":0},{"$f":"IF(B388=1,0,IF(C388=1,ROUND(OFFSET(Input!$W$27,B388,0,1,1)*AVERAGE($AI$5,$AL$5:$AL386),AV_rounding),0))","v":0},17380,0,0,0,0,0,0,0,{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),OFFSET(Input!$G$27,B388,0,1,1)-AE388,0)","v":0},{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),MIN(OFFSET(Input!$G$27,B388,0,1,1),AP387),0)","v":0},0,0,0,661780,644400,644400,644400,291000,291000,291000,291000,{"$f":"IF(A388=\"\",\"\",AL388-ROUND(AL388*OFFSET(Input!$S$27,$B388,0,1,1),2*FEE_rounding))","v":644400},{"$f":"IF(A388=\"\",\"\",ROUND(AP388*(1-OFFSET(Input!$T$27,MIN(B388,10),0,1,1)),2*FEE_rounding))","v":291000},6435400,0,0,0,5500000,6161780,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A388=1,PMF_1st=0),0,ROUND(IF(A388=1,AI388,AL387)*OFFSET(Input!$O$27,IF(A388=121,-1,0)+MIN(B388,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A388=1,PMF_1st=0),0,IF(SUM($K$5:$L388)-$AU387>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B387,B388),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C388-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[385,33,1,null,{"$f":"IF($A389=\"\",\"\",Age_Insured+B389-1)","v":72},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Month,IF(F388=11,0,F388+1)))","v":0},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Year,IF(F388=11,G388+1,G388)))","v":72},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),DAY(EOMONTH((SignYY+INT(A389/12)+1911)&\"/\"&(IF(MOD(SignMM+A389-1,12)=0,12,MOD(SignMM+A389-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H389-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B389-1>=BPP,\"\",IF(AS388>0,1,0))","v":1},{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,IF(($BJ389+$AL388+$AP388+$AW389)/($BJ389+$AL388+$AP388)>$BK389,VLOOKUP($B389,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K389=0,0,IF(MOD(C389-1,12/Prem_Freq)=0,VLOOKUP(B389,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C389=1,VLOOKUP(B389,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C389-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B389,99),0,1,1)*K389,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*L389,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*M389,FEE_rounding)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,K389-N389))","v":0},{"$f":"IF(A390=\"\",\"\",IF(K389=\"*****\",\"*****\",L389-O389+M389-P389))","v":0},{"$f":"IF(C389>=1,ROUND(K389*OFFSET(Input!$U$27,B389,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B389=1,0,IF($C389>=1,ROUND(OFFSET(Input!$X$27,B389,0,1,1)*AL388,AV_rounding),0))","v":0},{"$f":"IF(B389=1,0,IF(C389=1,ROUND(OFFSET(Input!$W$27,B389,0,1,1)*AVERAGE($AI$5,$AL$5:$AL387),AV_rounding),0))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,BA389,AI389))","v":19030},{"$f":"IF(E389=\"\",\"\",IF(SUM(AI389,-V389)>BB389,BB389,SUM(AI389,-V389)))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,0,BA389-AI389))","v":0},0,0,{"$f":"IF(E389=\" \",\" \",IF(Z389<BI388+BC389+BE389+BD389*0+BF389,BI388+BC389+BE389+BD389*0+BF389-BI388-Z389,0))","v":0},0,0,{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),OFFSET(Input!$G$27,B389,0,1,1)-AE389,0)","v":0},{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),MIN(OFFSET(Input!$G$27,B389,0,1,1),AP388),0)","v":0},{"$f":"IF(A390=\"\",\"\",AF388+AD389+AE389)","v":0},0,0,{"$f":"IF(A389=\"\",\"\",AL388+Q389+R389*0+IF(A389=1,0,SUM(S389:U389)))","v":644400},{"$f":"IF(A389=\"\",\"\",AI389-V389-W389-Z389-AD389)","v":625370},{"$f":"ROUND((AJ389-AB389)*(1+IRR_0)^(1/12)+IF(A389=1,S389,0),AV_rounding)","v":625370},{"$f":"ROUND(AK389-AG389,AV_rounding)","v":625370},291000,291000,{"$f":"ROUND((AN389-AC389)*(1+IRR_0)^(1/12),AV_rounding)","v":291000},{"$f":"ROUND(AO389-AH389,AV_rounding)","v":291000},{"$f":"IF(A389=\"\",\"\",AL389-ROUND(AL389*OFFSET(Input!$S$27,$B389,0,1,1),2*FEE_rounding))","v":625370},{"$f":"IF(A389=\"\",\"\",ROUND(AP389*(1-OFFSET(Input!$T$27,MIN(B389,10),0,1,1)),2*FEE_rounding))","v":291000},6416370,0,{"$f":"IF(A390=\"\",\"\",AU388+AD389+AE389)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,Q389+R389))","v":0},5500000,6144400,{"$f":"IF(A389=1,K389,MAX(AY388+K389-AD388-AE388,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ389/100000*VLOOKUP(Age_Insured+B389-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I389>0,I389/H389,1),2*FEE_rounding)*IF(G390>14,1,0)*IF(AND(I389=0,H389>0),0,1)","v":19030},0,null,null,{"$f":"IF(AND(A389=1,PMF_1st=0),0,ROUND(IF(A389=1,AI389,AL388)*OFFSET(Input!$O$27,IF(A389=121,-1,0)+MIN(B389,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A389=1,PMF_1st=0),0,IF(SUM($K$5:$L389)-$AU388>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B388,B389),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A389+1","v":386},{"$f":"IF($A390=\"\",\"\",INT((A390-1)/12)+1)","v":33},{"$f":"IF($A390=\"\",\"\",MOD((A390-1),12)+1)","v":2},null,72,{"$f":"IF(A390=\"\",\"\",IF(A390=1,Age_Full_Month,IF(F389=11,0,F389+1)))","v":1},72,0,{"$f":"IF(A390=\"\",\"\",IF(AND(F390=11,G390=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H390-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C390-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B390,99),0,1,1)*K390,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*L390,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*M390,FEE_rounding)","v":0},0,0,{"$f":"IF(C390>=1,ROUND(K390*OFFSET(Input!$U$27,B390,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B390=1,0,IF($C390>=1,ROUND(OFFSET(Input!$X$27,B390,0,1,1)*AL389,AV_rounding),0))","v":0},{"$f":"IF(B390=1,0,IF(C390=1,ROUND(OFFSET(Input!$W$27,B390,0,1,1)*AVERAGE($AI$5,$AL$5:$AL388),AV_rounding),0))","v":0},19030,0,0,{"$f":"Q390+R390","v":0},{"$f":"IF(E390=\" \",\" \",IF(AI390+AM390-V390>BI389+BC390+BD390+BF390+BE390,BI389+BC390+BD390+BF390+BE390,MAX(AI390+AM390-V390,0)))","v":0},0,{"$f":"BG390","v":0},0,{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),OFFSET(Input!$G$27,B390,0,1,1)-AE390,0)","v":0},{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),MIN(OFFSET(Input!$G$27,B390,0,1,1),AP389),0)","v":0},0,0,0,625370,606340,606340,606340,{"$f":"R390+AO389","v":291000},{"$f":"AM390-X390-AA390-AE390","v":291000},291000,291000,{"$f":"IF(A390=\"\",\"\",AL390-ROUND(AL390*OFFSET(Input!$S$27,$B390,0,1,1),2*FEE_rounding))","v":606340},{"$f":"IF(A390=\"\",\"\",ROUND(AP390*(1-OFFSET(Input!$T$27,MIN(B390,10),0,1,1)),2*FEE_rounding))","v":291000},{"$f":"AW390+AL390+AP390","v":6397340},0,0,0,{"$f":"AW389","v":5500000},{"$f":"AW390+AI390","v":6125370},3000000,{"$f":"IF(A390=\"\",\"\",AW390)","v":5500000},19030,0,null,null,{"$f":"IF(AND(A390=1,PMF_1st=0),0,ROUND(IF(A390=1,AI390,AL389)*OFFSET(Input!$O$27,IF(A390=121,-1,0)+MIN(B390,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A390=1,PMF_1st=0),0,IF(SUM($K$5:$L390)-$AU389>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B389,B390),21),0,1,1)))","v":0},null,null,{"$f":"BI389+BC390+BD390+BE390+BF390-Z390-AA390","v":0},{"$f":"IF(MOD($C390-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E390<=30,1.9,IF($E390<=40,1.6,IF($E390<=50,1.4,IF($E390<=60,1.2,IF($E390<=70,1.1,IF($E390<=90,1.02,1))))))","v":1.02}]
[387,33,3,null,72,{"$f":"IF(A391=\"\",\"\",IF(A391=1,Age_Full_Month,IF(F390=11,0,F390+1)))","v":2},72,0,{"$f":"IF(A391=\"\",\"\",IF(AND(F391=11,G391=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H391-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C391-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B391,99),0,1,1)*K391,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*L391,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*M391,FEE_rounding)","v":0},0,0,{"$f":"IF(C391>=1,ROUND(K391*OFFSET(Input!$U$27,B391,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B391=1,0,IF($C391>=1,ROUND(OFFSET(Input!$X$27,B391,0,1,1)*AL390,AV_rounding),0))","v":0},{"$f":"IF(B391=1,0,IF(C391=1,ROUND(OFFSET(Input!$W$27,B391,0,1,1)*AVERAGE($AI$5,$AL$5:$AL389),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),OFFSET(Input!$G$27,B391,0,1,1)-AE391,0)","v":0},{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),MIN(OFFSET(Input!$G$27,B391,0,1,1),AP390),0)","v":0},0,0,0,606340,587310,587310,587310,291000,291000,291000,291000,{"$f":"IF(A391=\"\",\"\",AL391-ROUND(AL391*OFFSET(Input!$S$27,$B391,0,1,1),2*FEE_rounding))","v":587310},{"$f":"IF(A391=\"\",\"\",ROUND(AP391*(1-OFFSET(Input!$T$27,MIN(B391,10),0,1,1)),2*FEE_rounding))","v":291000},6378310,0,0,0,5500000,6106340,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A391=1,PMF_1st=0),0,ROUND(IF(A391=1,AI391,AL390)*OFFSET(Input!$O$27,IF(A391=121,-1,0)+MIN(B391,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A391=1,PMF_1st=0),0,IF(SUM($K$5:$L391)-$AU390>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B390,B391),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C391-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[388,33,4,null,72,{"$f":"IF(A392=\"\",\"\",IF(A392=1,Age_Full_Month,IF(F391=11,0,F391+1)))","v":3},72,0,{"$f":"IF(A392=\"\",\"\",IF(AND(F392=11,G392=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H392-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C392-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B392,99),0,1,1)*K392,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*L392,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*M392,FEE_rounding)","v":0},0,0,{"$f":"IF(C392>=1,ROUND(K392*OFFSET(Input!$U$27,B392,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B392=1,0,IF($C392>=1,ROUND(OFFSET(Input!$X$27,B392,0,1,1)*AL391,AV_rounding),0))","v":0},{"$f":"IF(B392=1,0,IF(C392=1,ROUND(OFFSET(Input!$W$27,B392,0,1,1)*AVERAGE($AI$5,$AL$5:$AL390),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),OFFSET(Input!$G$27,B392,0,1,1)-AE392,0)","v":0},{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),MIN(OFFSET(Input!$G$27,B392,0,1,1),AP391),0)","v":0},0,0,0,587310,568280,568280,568280,291000,291000,291000,291000,{"$f":"IF(A392=\"\",\"\",AL392-ROUND(AL392*OFFSET(Input!$S$27,$B392,0,1,1),2*FEE_rounding))","v":568280},{"$f":"IF(A392=\"\",\"\",ROUND(AP392*(1-OFFSET(Input!$T$27,MIN(B392,10),0,1,1)),2*FEE_rounding))","v":291000},6359280,0,0,0,5500000,6087310,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A392=1,PMF_1st=0),0,ROUND(IF(A392=1,AI392,AL391)*OFFSET(Input!$O$27,IF(A392=121,-1,0)+MIN(B392,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A392=1,PMF_1st=0),0,IF(SUM($K$5:$L392)-$AU391>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B391,B392),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C392-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[389,33,5,null,72,{"$f":"IF(A393=\"\",\"\",IF(A393=1,Age_Full_Month,IF(F392=11,0,F392+1)))","v":4},72,0,{"$f":"IF(A393=\"\",\"\",IF(AND(F393=11,G393=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H393-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C393-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B393,99),0,1,1)*K393,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*L393,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*M393,FEE_rounding)","v":0},0,0,{"$f":"IF(C393>=1,ROUND(K393*OFFSET(Input!$U$27,B393,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B393=1,0,IF($C393>=1,ROUND(OFFSET(Input!$X$27,B393,0,1,1)*AL392,AV_rounding),0))","v":0},{"$f":"IF(B393=1,0,IF(C393=1,ROUND(OFFSET(Input!$W$27,B393,0,1,1)*AVERAGE($AI$5,$AL$5:$AL391),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),OFFSET(Input!$G$27,B393,0,1,1)-AE393,0)","v":0},{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),MIN(OFFSET(Input!$G$27,B393,0,1,1),AP392),0)","v":0},0,0,0,568280,549250,549250,549250,291000,291000,291000,291000,{"$f":"IF(A393=\"\",\"\",AL393-ROUND(AL393*OFFSET(Input!$S$27,$B393,0,1,1),2*FEE_rounding))","v":549250},{"$f":"IF(A393=\"\",\"\",ROUND(AP393*(1-OFFSET(Input!$T$27,MIN(B393,10),0,1,1)),2*FEE_rounding))","v":291000},6340250,0,0,0,5500000,6068280,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A393=1,PMF_1st=0),0,ROUND(IF(A393=1,AI393,AL392)*OFFSET(Input!$O$27,IF(A393=121,-1,0)+MIN(B393,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A393=1,PMF_1st=0),0,IF(SUM($K$5:$L393)-$AU392>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B392,B393),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C393-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[390,33,6,null,72,{"$f":"IF(A394=\"\",\"\",IF(A394=1,Age_Full_Month,IF(F393=11,0,F393+1)))","v":5},72,0,{"$f":"IF(A394=\"\",\"\",IF(AND(F394=11,G394=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H394-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C394-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B394,99),0,1,1)*K394,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*L394,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*M394,FEE_rounding)","v":0},0,0,{"$f":"IF(C394>=1,ROUND(K394*OFFSET(Input!$U$27,B394,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B394=1,0,IF($C394>=1,ROUND(OFFSET(Input!$X$27,B394,0,1,1)*AL393,AV_rounding),0))","v":0},{"$f":"IF(B394=1,0,IF(C394=1,ROUND(OFFSET(Input!$W$27,B394,0,1,1)*AVERAGE($AI$5,$AL$5:$AL392),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),OFFSET(Input!$G$27,B394,0,1,1)-AE394,0)","v":0},{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),MIN(OFFSET(Input!$G$27,B394,0,1,1),AP393),0)","v":0},0,0,0,549250,530220,530220,530220,291000,291000,291000,291000,{"$f":"IF(A394=\"\",\"\",AL394-ROUND(AL394*OFFSET(Input!$S$27,$B394,0,1,1),2*FEE_rounding))","v":530220},{"$f":"IF(A394=\"\",\"\",ROUND(AP394*(1-OFFSET(Input!$T$27,MIN(B394,10),0,1,1)),2*FEE_rounding))","v":291000},6321220,0,0,0,5500000,6049250,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A394=1,PMF_1st=0),0,ROUND(IF(A394=1,AI394,AL393)*OFFSET(Input!$O$27,IF(A394=121,-1,0)+MIN(B394,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A394=1,PMF_1st=0),0,IF(SUM($K$5:$L394)-$AU393>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B393,B394),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C394-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[391,33,7,null,72,{"$f":"IF(A395=\"\",\"\",IF(A395=1,Age_Full_Month,IF(F394=11,0,F394+1)))","v":6},72,0,{"$f":"IF(A395=\"\",\"\",IF(AND(F395=11,G395=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H395-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C395-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B395,99),0,1,1)*K395,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*L395,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*M395,FEE_rounding)","v":0},0,0,{"$f":"IF(C395>=1,ROUND(K395*OFFSET(Input!$U$27,B395,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B395=1,0,IF($C395>=1,ROUND(OFFSET(Input!$X$27,B395,0,1,1)*AL394,AV_rounding),0))","v":0},{"$f":"IF(B395=1,0,IF(C395=1,ROUND(OFFSET(Input!$W$27,B395,0,1,1)*AVERAGE($AI$5,$AL$5:$AL393),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),OFFSET(Input!$G$27,B395,0,1,1)-AE395,0)","v":0},{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),MIN(OFFSET(Input!$G$27,B395,0,1,1),AP394),0)","v":0},0,0,0,530220,511190,511190,511190,291000,291000,291000,291000,{"$f":"IF(A395=\"\",\"\",AL395-ROUND(AL395*OFFSET(Input!$S$27,$B395,0,1,1),2*FEE_rounding))","v":511190},{"$f":"IF(A395=\"\",\"\",ROUND(AP395*(1-OFFSET(Input!$T$27,MIN(B395,10),0,1,1)),2*FEE_rounding))","v":291000},6302190,0,0,0,5500000,6030220,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A395=1,PMF_1st=0),0,ROUND(IF(A395=1,AI395,AL394)*OFFSET(Input!$O$27,IF(A395=121,-1,0)+MIN(B395,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A395=1,PMF_1st=0),0,IF(SUM($K$5:$L395)-$AU394>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B394,B395),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C395-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[392,33,8,null,72,{"$f":"IF(A396=\"\",\"\",IF(A396=1,Age_Full_Month,IF(F395=11,0,F395+1)))","v":7},72,0,{"$f":"IF(A396=\"\",\"\",IF(AND(F396=11,G396=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H396-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C396-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B396,99),0,1,1)*K396,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*L396,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*M396,FEE_rounding)","v":0},0,0,{"$f":"IF(C396>=1,ROUND(K396*OFFSET(Input!$U$27,B396,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B396=1,0,IF($C396>=1,ROUND(OFFSET(Input!$X$27,B396,0,1,1)*AL395,AV_rounding),0))","v":0},{"$f":"IF(B396=1,0,IF(C396=1,ROUND(OFFSET(Input!$W$27,B396,0,1,1)*AVERAGE($AI$5,$AL$5:$AL394),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),OFFSET(Input!$G$27,B396,0,1,1)-AE396,0)","v":0},{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),MIN(OFFSET(Input!$G$27,B396,0,1,1),AP395),0)","v":0},0,0,0,511190,492160,492160,492160,291000,291000,291000,291000,{"$f":"IF(A396=\"\",\"\",AL396-ROUND(AL396*OFFSET(Input!$S$27,$B396,0,1,1),2*FEE_rounding))","v":492160},{"$f":"IF(A396=\"\",\"\",ROUND(AP396*(1-OFFSET(Input!$T$27,MIN(B396,10),0,1,1)),2*FEE_rounding))","v":291000},6283160,0,0,0,5500000,6011190,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A396=1,PMF_1st=0),0,ROUND(IF(A396=1,AI396,AL395)*OFFSET(Input!$O$27,IF(A396=121,-1,0)+MIN(B396,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A396=1,PMF_1st=0),0,IF(SUM($K$5:$L396)-$AU395>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B395,B396),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C396-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[393,33,9,null,72,{"$f":"IF(A397=\"\",\"\",IF(A397=1,Age_Full_Month,IF(F396=11,0,F396+1)))","v":8},72,0,{"$f":"IF(A397=\"\",\"\",IF(AND(F397=11,G397=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H397-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C397-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B397,99),0,1,1)*K397,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*L397,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*M397,FEE_rounding)","v":0},0,0,{"$f":"IF(C397>=1,ROUND(K397*OFFSET(Input!$U$27,B397,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B397=1,0,IF($C397>=1,ROUND(OFFSET(Input!$X$27,B397,0,1,1)*AL396,AV_rounding),0))","v":0},{"$f":"IF(B397=1,0,IF(C397=1,ROUND(OFFSET(Input!$W$27,B397,0,1,1)*AVERAGE($AI$5,$AL$5:$AL395),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),OFFSET(Input!$G$27,B397,0,1,1)-AE397,0)","v":0},{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),MIN(OFFSET(Input!$G$27,B397,0,1,1),AP396),0)","v":0},0,0,0,492160,473130,473130,473130,291000,291000,291000,291000,{"$f":"IF(A397=\"\",\"\",AL397-ROUND(AL397*OFFSET(Input!$S$27,$B397,0,1,1),2*FEE_rounding))","v":473130},{"$f":"IF(A397=\"\",\"\",ROUND(AP397*(1-OFFSET(Input!$T$27,MIN(B397,10),0,1,1)),2*FEE_rounding))","v":291000},6264130,0,0,0,5500000,5992160,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A397=1,PMF_1st=0),0,ROUND(IF(A397=1,AI397,AL396)*OFFSET(Input!$O$27,IF(A397=121,-1,0)+MIN(B397,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A397=1,PMF_1st=0),0,IF(SUM($K$5:$L397)-$AU396>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B396,B397),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C397-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[394,33,10,null,72,{"$f":"IF(A398=\"\",\"\",IF(A398=1,Age_Full_Month,IF(F397=11,0,F397+1)))","v":9},72,0,{"$f":"IF(A398=\"\",\"\",IF(AND(F398=11,G398=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H398-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C398-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B398,99),0,1,1)*K398,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*L398,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*M398,FEE_rounding)","v":0},0,0,{"$f":"IF(C398>=1,ROUND(K398*OFFSET(Input!$U$27,B398,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B398=1,0,IF($C398>=1,ROUND(OFFSET(Input!$X$27,B398,0,1,1)*AL397,AV_rounding),0))","v":0},{"$f":"IF(B398=1,0,IF(C398=1,ROUND(OFFSET(Input!$W$27,B398,0,1,1)*AVERAGE($AI$5,$AL$5:$AL396),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),OFFSET(Input!$G$27,B398,0,1,1)-AE398,0)","v":0},{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),MIN(OFFSET(Input!$G$27,B398,0,1,1),AP397),0)","v":0},0,0,0,473130,454100,454100,454100,291000,291000,291000,291000,{"$f":"IF(A398=\"\",\"\",AL398-ROUND(AL398*OFFSET(Input!$S$27,$B398,0,1,1),2*FEE_rounding))","v":454100},{"$f":"IF(A398=\"\",\"\",ROUND(AP398*(1-OFFSET(Input!$T$27,MIN(B398,10),0,1,1)),2*FEE_rounding))","v":291000},6245100,0,0,0,5500000,5973130,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A398=1,PMF_1st=0),0,ROUND(IF(A398=1,AI398,AL397)*OFFSET(Input!$O$27,IF(A398=121,-1,0)+MIN(B398,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A398=1,PMF_1st=0),0,IF(SUM($K$5:$L398)-$AU397>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B397,B398),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C398-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[395,33,11,null,72,{"$f":"IF(A399=\"\",\"\",IF(A399=1,Age_Full_Month,IF(F398=11,0,F398+1)))","v":10},72,0,{"$f":"IF(A399=\"\",\"\",IF(AND(F399=11,G399=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H399-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C399-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B399,99),0,1,1)*K399,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*L399,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*M399,FEE_rounding)","v":0},0,0,{"$f":"IF(C399>=1,ROUND(K399*OFFSET(Input!$U$27,B399,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B399=1,0,IF($C399>=1,ROUND(OFFSET(Input!$X$27,B399,0,1,1)*AL398,AV_rounding),0))","v":0},{"$f":"IF(B399=1,0,IF(C399=1,ROUND(OFFSET(Input!$W$27,B399,0,1,1)*AVERAGE($AI$5,$AL$5:$AL397),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),OFFSET(Input!$G$27,B399,0,1,1)-AE399,0)","v":0},{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),MIN(OFFSET(Input!$G$27,B399,0,1,1),AP398),0)","v":0},0,0,0,454100,435070,435070,435070,291000,291000,291000,291000,{"$f":"IF(A399=\"\",\"\",AL399-ROUND(AL399*OFFSET(Input!$S$27,$B399,0,1,1),2*FEE_rounding))","v":435070},{"$f":"IF(A399=\"\",\"\",ROUND(AP399*(1-OFFSET(Input!$T$27,MIN(B399,10),0,1,1)),2*FEE_rounding))","v":291000},6226070,0,0,0,5500000,5954100,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A399=1,PMF_1st=0),0,ROUND(IF(A399=1,AI399,AL398)*OFFSET(Input!$O$27,IF(A399=121,-1,0)+MIN(B399,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A399=1,PMF_1st=0),0,IF(SUM($K$5:$L399)-$AU398>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B398,B399),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C399-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[396,33,12,null,72,{"$f":"IF(A400=\"\",\"\",IF(A400=1,Age_Full_Month,IF(F399=11,0,F399+1)))","v":11},72,0,{"$f":"IF(A400=\"\",\"\",IF(AND(F400=11,G400=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H400-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C400-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B400,99),0,1,1)*K400,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*L400,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*M400,FEE_rounding)","v":0},0,0,{"$f":"IF(C400>=1,ROUND(K400*OFFSET(Input!$U$27,B400,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B400=1,0,IF($C400>=1,ROUND(OFFSET(Input!$X$27,B400,0,1,1)*AL399,AV_rounding),0))","v":0},{"$f":"IF(B400=1,0,IF(C400=1,ROUND(OFFSET(Input!$W$27,B400,0,1,1)*AVERAGE($AI$5,$AL$5:$AL398),AV_rounding),0))","v":0},19030,0,0,0,0,0,0,0,{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),OFFSET(Input!$G$27,B400,0,1,1)-AE400,0)","v":0},{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),MIN(OFFSET(Input!$G$27,B400,0,1,1),AP399),0)","v":0},0,0,0,435070,416040,416040,416040,291000,291000,291000,291000,{"$f":"IF(A400=\"\",\"\",AL400-ROUND(AL400*OFFSET(Input!$S$27,$B400,0,1,1),2*FEE_rounding))","v":416040},{"$f":"IF(A400=\"\",\"\",ROUND(AP400*(1-OFFSET(Input!$T$27,MIN(B400,10),0,1,1)),2*FEE_rounding))","v":291000},6207040,0,0,0,5500000,5935070,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A400=1,PMF_1st=0),0,ROUND(IF(A400=1,AI400,AL399)*OFFSET(Input!$O$27,IF(A400=121,-1,0)+MIN(B400,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A400=1,PMF_1st=0),0,IF(SUM($K$5:$L400)-$AU399>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B399,B400),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C400-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[397,34,1,null,73,{"$f":"IF(A401=\"\",\"\",IF(A401=1,Age_Full_Month,IF(F400=11,0,F400+1)))","v":0},73,0,{"$f":"IF(A401=\"\",\"\",IF(AND(F401=11,G401=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H401-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C401-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B401,99),0,1,1)*K401,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*L401,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*M401,FEE_rounding)","v":0},0,0,{"$f":"IF(C401>=1,ROUND(K401*OFFSET(Input!$U$27,B401,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B401=1,0,IF($C401>=1,ROUND(OFFSET(Input!$X$27,B401,0,1,1)*AL400,AV_rounding),0))","v":0},{"$f":"IF(B401=1,0,IF(C401=1,ROUND(OFFSET(Input!$W$27,B401,0,1,1)*AVERAGE($AI$5,$AL$5:$AL399),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),OFFSET(Input!$G$27,B401,0,1,1)-AE401,0)","v":0},{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),MIN(OFFSET(Input!$G$27,B401,0,1,1),AP400),0)","v":0},0,0,0,416040,395195,395195,395195,291000,291000,291000,291000,{"$f":"IF(A401=\"\",\"\",AL401-ROUND(AL401*OFFSET(Input!$S$27,$B401,0,1,1),2*FEE_rounding))","v":395195},{"$f":"IF(A401=\"\",\"\",ROUND(AP401*(1-OFFSET(Input!$T$27,MIN(B401,10),0,1,1)),2*FEE_rounding))","v":291000},6186195,0,0,0,5500000,5916040,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A401=1,PMF_1st=0),0,ROUND(IF(A401=1,AI401,AL400)*OFFSET(Input!$O$27,IF(A401=121,-1,0)+MIN(B401,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A401=1,PMF_1st=0),0,IF(SUM($K$5:$L401)-$AU400>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B400,B401),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C401-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[398,34,2,null,73,{"$f":"IF(A402=\"\",\"\",IF(A402=1,Age_Full_Month,IF(F401=11,0,F401+1)))","v":1},73,0,{"$f":"IF(A402=\"\",\"\",IF(AND(F402=11,G402=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H402-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C402-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B402,99),0,1,1)*K402,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*L402,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*M402,FEE_rounding)","v":0},0,0,{"$f":"IF(C402>=1,ROUND(K402*OFFSET(Input!$U$27,B402,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B402=1,0,IF($C402>=1,ROUND(OFFSET(Input!$X$27,B402,0,1,1)*AL401,AV_rounding),0))","v":0},{"$f":"IF(B402=1,0,IF(C402=1,ROUND(OFFSET(Input!$W$27,B402,0,1,1)*AVERAGE($AI$5,$AL$5:$AL400),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),OFFSET(Input!$G$27,B402,0,1,1)-AE402,0)","v":0},{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),MIN(OFFSET(Input!$G$27,B402,0,1,1),AP401),0)","v":0},0,0,0,395195,374350,374350,374350,291000,291000,291000,291000,{"$f":"IF(A402=\"\",\"\",AL402-ROUND(AL402*OFFSET(Input!$S$27,$B402,0,1,1),2*FEE_rounding))","v":374350},{"$f":"IF(A402=\"\",\"\",ROUND(AP402*(1-OFFSET(Input!$T$27,MIN(B402,10),0,1,1)),2*FEE_rounding))","v":291000},6165350,0,0,0,5500000,5895195,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A402=1,PMF_1st=0),0,ROUND(IF(A402=1,AI402,AL401)*OFFSET(Input!$O$27,IF(A402=121,-1,0)+MIN(B402,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A402=1,PMF_1st=0),0,IF(SUM($K$5:$L402)-$AU401>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B401,B402),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C402-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[399,34,3,null,73,{"$f":"IF(A403=\"\",\"\",IF(A403=1,Age_Full_Month,IF(F402=11,0,F402+1)))","v":2},73,0,{"$f":"IF(A403=\"\",\"\",IF(AND(F403=11,G403=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H403-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C403-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B403,99),0,1,1)*K403,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*L403,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*M403,FEE_rounding)","v":0},0,0,{"$f":"IF(C403>=1,ROUND(K403*OFFSET(Input!$U$27,B403,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B403=1,0,IF($C403>=1,ROUND(OFFSET(Input!$X$27,B403,0,1,1)*AL402,AV_rounding),0))","v":0},{"$f":"IF(B403=1,0,IF(C403=1,ROUND(OFFSET(Input!$W$27,B403,0,1,1)*AVERAGE($AI$5,$AL$5:$AL401),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),OFFSET(Input!$G$27,B403,0,1,1)-AE403,0)","v":0},{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),MIN(OFFSET(Input!$G$27,B403,0,1,1),AP402),0)","v":0},0,0,0,374350,353505,353505,353505,291000,291000,291000,291000,{"$f":"IF(A403=\"\",\"\",AL403-ROUND(AL403*OFFSET(Input!$S$27,$B403,0,1,1),2*FEE_rounding))","v":353505},{"$f":"IF(A403=\"\",\"\",ROUND(AP403*(1-OFFSET(Input!$T$27,MIN(B403,10),0,1,1)),2*FEE_rounding))","v":291000},6144505,0,0,0,5500000,5874350,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A403=1,PMF_1st=0),0,ROUND(IF(A403=1,AI403,AL402)*OFFSET(Input!$O$27,IF(A403=121,-1,0)+MIN(B403,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A403=1,PMF_1st=0),0,IF(SUM($K$5:$L403)-$AU402>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B402,B403),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C403-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[400,34,4,null,73,{"$f":"IF(A404=\"\",\"\",IF(A404=1,Age_Full_Month,IF(F403=11,0,F403+1)))","v":3},73,0,{"$f":"IF(A404=\"\",\"\",IF(AND(F404=11,G404=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H404-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C404-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B404,99),0,1,1)*K404,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*L404,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*M404,FEE_rounding)","v":0},0,0,{"$f":"IF(C404>=1,ROUND(K404*OFFSET(Input!$U$27,B404,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B404=1,0,IF($C404>=1,ROUND(OFFSET(Input!$X$27,B404,0,1,1)*AL403,AV_rounding),0))","v":0},{"$f":"IF(B404=1,0,IF(C404=1,ROUND(OFFSET(Input!$W$27,B404,0,1,1)*AVERAGE($AI$5,$AL$5:$AL402),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),OFFSET(Input!$G$27,B404,0,1,1)-AE404,0)","v":0},{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),MIN(OFFSET(Input!$G$27,B404,0,1,1),AP403),0)","v":0},0,0,0,353505,332660,332660,332660,291000,291000,291000,291000,{"$f":"IF(A404=\"\",\"\",AL404-ROUND(AL404*OFFSET(Input!$S$27,$B404,0,1,1),2*FEE_rounding))","v":332660},{"$f":"IF(A404=\"\",\"\",ROUND(AP404*(1-OFFSET(Input!$T$27,MIN(B404,10),0,1,1)),2*FEE_rounding))","v":291000},6123660,0,0,0,5500000,5853505,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A404=1,PMF_1st=0),0,ROUND(IF(A404=1,AI404,AL403)*OFFSET(Input!$O$27,IF(A404=121,-1,0)+MIN(B404,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A404=1,PMF_1st=0),0,IF(SUM($K$5:$L404)-$AU403>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B403,B404),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C404-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[401,34,5,null,73,{"$f":"IF(A405=\"\",\"\",IF(A405=1,Age_Full_Month,IF(F404=11,0,F404+1)))","v":4},73,0,{"$f":"IF(A405=\"\",\"\",IF(AND(F405=11,G405=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H405-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C405-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B405,99),0,1,1)*K405,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*L405,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*M405,FEE_rounding)","v":0},0,0,{"$f":"IF(C405>=1,ROUND(K405*OFFSET(Input!$U$27,B405,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B405=1,0,IF($C405>=1,ROUND(OFFSET(Input!$X$27,B405,0,1,1)*AL404,AV_rounding),0))","v":0},{"$f":"IF(B405=1,0,IF(C405=1,ROUND(OFFSET(Input!$W$27,B405,0,1,1)*AVERAGE($AI$5,$AL$5:$AL403),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),OFFSET(Input!$G$27,B405,0,1,1)-AE405,0)","v":0},{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),MIN(OFFSET(Input!$G$27,B405,0,1,1),AP404),0)","v":0},0,0,0,332660,311815,311815,311815,291000,291000,291000,291000,{"$f":"IF(A405=\"\",\"\",AL405-ROUND(AL405*OFFSET(Input!$S$27,$B405,0,1,1),2*FEE_rounding))","v":311815},{"$f":"IF(A405=\"\",\"\",ROUND(AP405*(1-OFFSET(Input!$T$27,MIN(B405,10),0,1,1)),2*FEE_rounding))","v":291000},6102815,0,0,0,5500000,5832660,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A405=1,PMF_1st=0),0,ROUND(IF(A405=1,AI405,AL404)*OFFSET(Input!$O$27,IF(A405=121,-1,0)+MIN(B405,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A405=1,PMF_1st=0),0,IF(SUM($K$5:$L405)-$AU404>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B404,B405),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C405-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[402,34,6,null,73,{"$f":"IF(A406=\"\",\"\",IF(A406=1,Age_Full_Month,IF(F405=11,0,F405+1)))","v":5},73,0,{"$f":"IF(A406=\"\",\"\",IF(AND(F406=11,G406=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H406-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C406-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B406,99),0,1,1)*K406,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*L406,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*M406,FEE_rounding)","v":0},0,0,{"$f":"IF(C406>=1,ROUND(K406*OFFSET(Input!$U$27,B406,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B406=1,0,IF($C406>=1,ROUND(OFFSET(Input!$X$27,B406,0,1,1)*AL405,AV_rounding),0))","v":0},{"$f":"IF(B406=1,0,IF(C406=1,ROUND(OFFSET(Input!$W$27,B406,0,1,1)*AVERAGE($AI$5,$AL$5:$AL404),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),OFFSET(Input!$G$27,B406,0,1,1)-AE406,0)","v":0},{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),MIN(OFFSET(Input!$G$27,B406,0,1,1),AP405),0)","v":0},0,0,0,311815,290970,290970,290970,291000,291000,291000,291000,{"$f":"IF(A406=\"\",\"\",AL406-ROUND(AL406*OFFSET(Input!$S$27,$B406,0,1,1),2*FEE_rounding))","v":290970},{"$f":"IF(A406=\"\",\"\",ROUND(AP406*(1-OFFSET(Input!$T$27,MIN(B406,10),0,1,1)),2*FEE_rounding))","v":291000},6081970,0,0,0,5500000,5811815,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A406=1,PMF_1st=0),0,ROUND(IF(A406=1,AI406,AL405)*OFFSET(Input!$O$27,IF(A406=121,-1,0)+MIN(B406,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A406=1,PMF_1st=0),0,IF(SUM($K$5:$L406)-$AU405>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B405,B406),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C406-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[403,34,7,null,73,{"$f":"IF(A407=\"\",\"\",IF(A407=1,Age_Full_Month,IF(F406=11,0,F406+1)))","v":6},73,0,{"$f":"IF(A407=\"\",\"\",IF(AND(F407=11,G407=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H407-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C407-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B407,99),0,1,1)*K407,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*L407,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*M407,FEE_rounding)","v":0},0,0,{"$f":"IF(C407>=1,ROUND(K407*OFFSET(Input!$U$27,B407,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B407=1,0,IF($C407>=1,ROUND(OFFSET(Input!$X$27,B407,0,1,1)*AL406,AV_rounding),0))","v":0},{"$f":"IF(B407=1,0,IF(C407=1,ROUND(OFFSET(Input!$W$27,B407,0,1,1)*AVERAGE($AI$5,$AL$5:$AL405),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),OFFSET(Input!$G$27,B407,0,1,1)-AE407,0)","v":0},{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),MIN(OFFSET(Input!$G$27,B407,0,1,1),AP406),0)","v":0},0,0,0,290970,270125,270125,270125,291000,291000,291000,291000,{"$f":"IF(A407=\"\",\"\",AL407-ROUND(AL407*OFFSET(Input!$S$27,$B407,0,1,1),2*FEE_rounding))","v":270125},{"$f":"IF(A407=\"\",\"\",ROUND(AP407*(1-OFFSET(Input!$T$27,MIN(B407,10),0,1,1)),2*FEE_rounding))","v":291000},6061125,0,0,0,5500000,5790970,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A407=1,PMF_1st=0),0,ROUND(IF(A407=1,AI407,AL406)*OFFSET(Input!$O$27,IF(A407=121,-1,0)+MIN(B407,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A407=1,PMF_1st=0),0,IF(SUM($K$5:$L407)-$AU406>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B406,B407),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C407-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[404,34,8,null,73,{"$f":"IF(A408=\"\",\"\",IF(A408=1,Age_Full_Month,IF(F407=11,0,F407+1)))","v":7},73,0,{"$f":"IF(A408=\"\",\"\",IF(AND(F408=11,G408=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H408-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C408-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B408,99),0,1,1)*K408,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*L408,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*M408,FEE_rounding)","v":0},0,0,{"$f":"IF(C408>=1,ROUND(K408*OFFSET(Input!$U$27,B408,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B408=1,0,IF($C408>=1,ROUND(OFFSET(Input!$X$27,B408,0,1,1)*AL407,AV_rounding),0))","v":0},{"$f":"IF(B408=1,0,IF(C408=1,ROUND(OFFSET(Input!$W$27,B408,0,1,1)*AVERAGE($AI$5,$AL$5:$AL406),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),OFFSET(Input!$G$27,B408,0,1,1)-AE408,0)","v":0},{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),MIN(OFFSET(Input!$G$27,B408,0,1,1),AP407),0)","v":0},0,0,0,270125,249280,249280,249280,291000,291000,291000,291000,{"$f":"IF(A408=\"\",\"\",AL408-ROUND(AL408*OFFSET(Input!$S$27,$B408,0,1,1),2*FEE_rounding))","v":249280},{"$f":"IF(A408=\"\",\"\",ROUND(AP408*(1-OFFSET(Input!$T$27,MIN(B408,10),0,1,1)),2*FEE_rounding))","v":291000},6040280,0,0,0,5500000,5770125,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A408=1,PMF_1st=0),0,ROUND(IF(A408=1,AI408,AL407)*OFFSET(Input!$O$27,IF(A408=121,-1,0)+MIN(B408,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A408=1,PMF_1st=0),0,IF(SUM($K$5:$L408)-$AU407>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B407,B408),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C408-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[405,34,9,null,73,{"$f":"IF(A409=\"\",\"\",IF(A409=1,Age_Full_Month,IF(F408=11,0,F408+1)))","v":8},73,0,{"$f":"IF(A409=\"\",\"\",IF(AND(F409=11,G409=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H409-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C409-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B409,99),0,1,1)*K409,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*L409,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*M409,FEE_rounding)","v":0},0,0,{"$f":"IF(C409>=1,ROUND(K409*OFFSET(Input!$U$27,B409,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B409=1,0,IF($C409>=1,ROUND(OFFSET(Input!$X$27,B409,0,1,1)*AL408,AV_rounding),0))","v":0},{"$f":"IF(B409=1,0,IF(C409=1,ROUND(OFFSET(Input!$W$27,B409,0,1,1)*AVERAGE($AI$5,$AL$5:$AL407),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),OFFSET(Input!$G$27,B409,0,1,1)-AE409,0)","v":0},{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),MIN(OFFSET(Input!$G$27,B409,0,1,1),AP408),0)","v":0},0,0,0,249280,228435,228435,228435,291000,291000,291000,291000,{"$f":"IF(A409=\"\",\"\",AL409-ROUND(AL409*OFFSET(Input!$S$27,$B409,0,1,1),2*FEE_rounding))","v":228435},{"$f":"IF(A409=\"\",\"\",ROUND(AP409*(1-OFFSET(Input!$T$27,MIN(B409,10),0,1,1)),2*FEE_rounding))","v":291000},6019435,0,0,0,5500000,5749280,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A409=1,PMF_1st=0),0,ROUND(IF(A409=1,AI409,AL408)*OFFSET(Input!$O$27,IF(A409=121,-1,0)+MIN(B409,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A409=1,PMF_1st=0),0,IF(SUM($K$5:$L409)-$AU408>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B408,B409),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C409-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[406,34,10,null,73,{"$f":"IF(A410=\"\",\"\",IF(A410=1,Age_Full_Month,IF(F409=11,0,F409+1)))","v":9},73,0,{"$f":"IF(A410=\"\",\"\",IF(AND(F410=11,G410=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H410-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C410-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B410,99),0,1,1)*K410,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*L410,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*M410,FEE_rounding)","v":0},0,0,{"$f":"IF(C410>=1,ROUND(K410*OFFSET(Input!$U$27,B410,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B410=1,0,IF($C410>=1,ROUND(OFFSET(Input!$X$27,B410,0,1,1)*AL409,AV_rounding),0))","v":0},{"$f":"IF(B410=1,0,IF(C410=1,ROUND(OFFSET(Input!$W$27,B410,0,1,1)*AVERAGE($AI$5,$AL$5:$AL408),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),OFFSET(Input!$G$27,B410,0,1,1)-AE410,0)","v":0},{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),MIN(OFFSET(Input!$G$27,B410,0,1,1),AP409),0)","v":0},0,0,0,228435,207590,207590,207590,291000,291000,291000,291000,{"$f":"IF(A410=\"\",\"\",AL410-ROUND(AL410*OFFSET(Input!$S$27,$B410,0,1,1),2*FEE_rounding))","v":207590},{"$f":"IF(A410=\"\",\"\",ROUND(AP410*(1-OFFSET(Input!$T$27,MIN(B410,10),0,1,1)),2*FEE_rounding))","v":291000},5998590,0,0,0,5500000,5728435,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A410=1,PMF_1st=0),0,ROUND(IF(A410=1,AI410,AL409)*OFFSET(Input!$O$27,IF(A410=121,-1,0)+MIN(B410,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A410=1,PMF_1st=0),0,IF(SUM($K$5:$L410)-$AU409>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B409,B410),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C410-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[407,34,11,null,73,{"$f":"IF(A411=\"\",\"\",IF(A411=1,Age_Full_Month,IF(F410=11,0,F410+1)))","v":10},73,0,{"$f":"IF(A411=\"\",\"\",IF(AND(F411=11,G411=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H411-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C411-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B411,99),0,1,1)*K411,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*L411,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*M411,FEE_rounding)","v":0},0,0,{"$f":"IF(C411>=1,ROUND(K411*OFFSET(Input!$U$27,B411,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B411=1,0,IF($C411>=1,ROUND(OFFSET(Input!$X$27,B411,0,1,1)*AL410,AV_rounding),0))","v":0},{"$f":"IF(B411=1,0,IF(C411=1,ROUND(OFFSET(Input!$W$27,B411,0,1,1)*AVERAGE($AI$5,$AL$5:$AL409),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),OFFSET(Input!$G$27,B411,0,1,1)-AE411,0)","v":0},{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),MIN(OFFSET(Input!$G$27,B411,0,1,1),AP410),0)","v":0},0,0,0,207590,186745,186745,186745,291000,291000,291000,291000,{"$f":"IF(A411=\"\",\"\",AL411-ROUND(AL411*OFFSET(Input!$S$27,$B411,0,1,1),2*FEE_rounding))","v":186745},{"$f":"IF(A411=\"\",\"\",ROUND(AP411*(1-OFFSET(Input!$T$27,MIN(B411,10),0,1,1)),2*FEE_rounding))","v":291000},5977745,0,0,0,5500000,5707590,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A411=1,PMF_1st=0),0,ROUND(IF(A411=1,AI411,AL410)*OFFSET(Input!$O$27,IF(A411=121,-1,0)+MIN(B411,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A411=1,PMF_1st=0),0,IF(SUM($K$5:$L411)-$AU410>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B410,B411),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C411-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[408,34,12,null,73,{"$f":"IF(A412=\"\",\"\",IF(A412=1,Age_Full_Month,IF(F411=11,0,F411+1)))","v":11},73,0,{"$f":"IF(A412=\"\",\"\",IF(AND(F412=11,G412=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H412-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C412-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B412,99),0,1,1)*K412,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*L412,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*M412,FEE_rounding)","v":0},0,0,{"$f":"IF(C412>=1,ROUND(K412*OFFSET(Input!$U$27,B412,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B412=1,0,IF($C412>=1,ROUND(OFFSET(Input!$X$27,B412,0,1,1)*AL411,AV_rounding),0))","v":0},{"$f":"IF(B412=1,0,IF(C412=1,ROUND(OFFSET(Input!$W$27,B412,0,1,1)*AVERAGE($AI$5,$AL$5:$AL410),AV_rounding),0))","v":0},20845,0,0,0,0,0,0,0,{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),OFFSET(Input!$G$27,B412,0,1,1)-AE412,0)","v":0},{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),MIN(OFFSET(Input!$G$27,B412,0,1,1),AP411),0)","v":0},0,0,0,186745,165900,165900,165900,291000,291000,291000,291000,{"$f":"IF(A412=\"\",\"\",AL412-ROUND(AL412*OFFSET(Input!$S$27,$B412,0,1,1),2*FEE_rounding))","v":165900},{"$f":"IF(A412=\"\",\"\",ROUND(AP412*(1-OFFSET(Input!$T$27,MIN(B412,10),0,1,1)),2*FEE_rounding))","v":291000},5956900,0,0,0,5500000,5686745,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A412=1,PMF_1st=0),0,ROUND(IF(A412=1,AI412,AL411)*OFFSET(Input!$O$27,IF(A412=121,-1,0)+MIN(B412,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A412=1,PMF_1st=0),0,IF(SUM($K$5:$L412)-$AU411>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B411,B412),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C412-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[409,35,1,null,74,{"$f":"IF(A413=\"\",\"\",IF(A413=1,Age_Full_Month,IF(F412=11,0,F412+1)))","v":0},74,0,{"$f":"IF(A413=\"\",\"\",IF(AND(F413=11,G413=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H413-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C413-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B413,99),0,1,1)*K413,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*L413,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*M413,FEE_rounding)","v":0},0,0,{"$f":"IF(C413>=1,ROUND(K413*OFFSET(Input!$U$27,B413,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B413=1,0,IF($C413>=1,ROUND(OFFSET(Input!$X$27,B413,0,1,1)*AL412,AV_rounding),0))","v":0},{"$f":"IF(B413=1,0,IF(C413=1,ROUND(OFFSET(Input!$W$27,B413,0,1,1)*AVERAGE($AI$5,$AL$5:$AL411),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),OFFSET(Input!$G$27,B413,0,1,1)-AE413,0)","v":0},{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),MIN(OFFSET(Input!$G$27,B413,0,1,1),AP412),0)","v":0},0,0,0,165900,143130,143130,143130,291000,291000,291000,291000,{"$f":"IF(A413=\"\",\"\",AL413-ROUND(AL413*OFFSET(Input!$S$27,$B413,0,1,1),2*FEE_rounding))","v":143130},{"$f":"IF(A413=\"\",\"\",ROUND(AP413*(1-OFFSET(Input!$T$27,MIN(B413,10),0,1,1)),2*FEE_rounding))","v":291000},5934130,0,0,0,5500000,5665900,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A413=1,PMF_1st=0),0,ROUND(IF(A413=1,AI413,AL412)*OFFSET(Input!$O$27,IF(A413=121,-1,0)+MIN(B413,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A413=1,PMF_1st=0),0,IF(SUM($K$5:$L413)-$AU412>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B412,B413),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C413-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[410,35,2,null,74,{"$f":"IF(A414=\"\",\"\",IF(A414=1,Age_Full_Month,IF(F413=11,0,F413+1)))","v":1},74,0,{"$f":"IF(A414=\"\",\"\",IF(AND(F414=11,G414=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H414-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C414-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B414,99),0,1,1)*K414,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*L414,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*M414,FEE_rounding)","v":0},0,0,{"$f":"IF(C414>=1,ROUND(K414*OFFSET(Input!$U$27,B414,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B414=1,0,IF($C414>=1,ROUND(OFFSET(Input!$X$27,B414,0,1,1)*AL413,AV_rounding),0))","v":0},{"$f":"IF(B414=1,0,IF(C414=1,ROUND(OFFSET(Input!$W$27,B414,0,1,1)*AVERAGE($AI$5,$AL$5:$AL412),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),OFFSET(Input!$G$27,B414,0,1,1)-AE414,0)","v":0},{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),MIN(OFFSET(Input!$G$27,B414,0,1,1),AP413),0)","v":0},0,0,0,143130,120360,120360,120360,291000,291000,291000,291000,{"$f":"IF(A414=\"\",\"\",AL414-ROUND(AL414*OFFSET(Input!$S$27,$B414,0,1,1),2*FEE_rounding))","v":120360},{"$f":"IF(A414=\"\",\"\",ROUND(AP414*(1-OFFSET(Input!$T$27,MIN(B414,10),0,1,1)),2*FEE_rounding))","v":291000},5911360,0,0,0,5500000,5643130,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A414=1,PMF_1st=0),0,ROUND(IF(A414=1,AI414,AL413)*OFFSET(Input!$O$27,IF(A414=121,-1,0)+MIN(B414,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A414=1,PMF_1st=0),0,IF(SUM($K$5:$L414)-$AU413>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B413,B414),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C414-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[411,35,3,null,74,{"$f":"IF(A415=\"\",\"\",IF(A415=1,Age_Full_Month,IF(F414=11,0,F414+1)))","v":2},74,0,{"$f":"IF(A415=\"\",\"\",IF(AND(F415=11,G415=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H415-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C415-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B415,99),0,1,1)*K415,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*L415,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*M415,FEE_rounding)","v":0},0,0,{"$f":"IF(C415>=1,ROUND(K415*OFFSET(Input!$U$27,B415,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B415=1,0,IF($C415>=1,ROUND(OFFSET(Input!$X$27,B415,0,1,1)*AL414,AV_rounding),0))","v":0},{"$f":"IF(B415=1,0,IF(C415=1,ROUND(OFFSET(Input!$W$27,B415,0,1,1)*AVERAGE($AI$5,$AL$5:$AL413),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),OFFSET(Input!$G$27,B415,0,1,1)-AE415,0)","v":0},{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),MIN(OFFSET(Input!$G$27,B415,0,1,1),AP414),0)","v":0},0,0,0,120360,97590,97590,97590,291000,291000,291000,291000,{"$f":"IF(A415=\"\",\"\",AL415-ROUND(AL415*OFFSET(Input!$S$27,$B415,0,1,1),2*FEE_rounding))","v":97590},{"$f":"IF(A415=\"\",\"\",ROUND(AP415*(1-OFFSET(Input!$T$27,MIN(B415,10),0,1,1)),2*FEE_rounding))","v":291000},5888590,0,0,0,5500000,5620360,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A415=1,PMF_1st=0),0,ROUND(IF(A415=1,AI415,AL414)*OFFSET(Input!$O$27,IF(A415=121,-1,0)+MIN(B415,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A415=1,PMF_1st=0),0,IF(SUM($K$5:$L415)-$AU414>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B414,B415),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C415-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[412,35,4,null,74,{"$f":"IF(A416=\"\",\"\",IF(A416=1,Age_Full_Month,IF(F415=11,0,F415+1)))","v":3},74,0,{"$f":"IF(A416=\"\",\"\",IF(AND(F416=11,G416=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H416-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C416-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B416,99),0,1,1)*K416,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*L416,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*M416,FEE_rounding)","v":0},0,0,{"$f":"IF(C416>=1,ROUND(K416*OFFSET(Input!$U$27,B416,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B416=1,0,IF($C416>=1,ROUND(OFFSET(Input!$X$27,B416,0,1,1)*AL415,AV_rounding),0))","v":0},{"$f":"IF(B416=1,0,IF(C416=1,ROUND(OFFSET(Input!$W$27,B416,0,1,1)*AVERAGE($AI$5,$AL$5:$AL414),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),OFFSET(Input!$G$27,B416,0,1,1)-AE416,0)","v":0},{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),MIN(OFFSET(Input!$G$27,B416,0,1,1),AP415),0)","v":0},0,0,0,97590,74820,74820,74820,291000,291000,291000,291000,{"$f":"IF(A416=\"\",\"\",AL416-ROUND(AL416*OFFSET(Input!$S$27,$B416,0,1,1),2*FEE_rounding))","v":74820},{"$f":"IF(A416=\"\",\"\",ROUND(AP416*(1-OFFSET(Input!$T$27,MIN(B416,10),0,1,1)),2*FEE_rounding))","v":291000},5865820,0,0,0,5500000,5597590,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A416=1,PMF_1st=0),0,ROUND(IF(A416=1,AI416,AL415)*OFFSET(Input!$O$27,IF(A416=121,-1,0)+MIN(B416,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A416=1,PMF_1st=0),0,IF(SUM($K$5:$L416)-$AU415>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B415,B416),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C416-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[413,35,5,null,74,{"$f":"IF(A417=\"\",\"\",IF(A417=1,Age_Full_Month,IF(F416=11,0,F416+1)))","v":4},74,0,{"$f":"IF(A417=\"\",\"\",IF(AND(F417=11,G417=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H417-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C417-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B417,99),0,1,1)*K417,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*L417,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*M417,FEE_rounding)","v":0},0,0,{"$f":"IF(C417>=1,ROUND(K417*OFFSET(Input!$U$27,B417,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B417=1,0,IF($C417>=1,ROUND(OFFSET(Input!$X$27,B417,0,1,1)*AL416,AV_rounding),0))","v":0},{"$f":"IF(B417=1,0,IF(C417=1,ROUND(OFFSET(Input!$W$27,B417,0,1,1)*AVERAGE($AI$5,$AL$5:$AL415),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),OFFSET(Input!$G$27,B417,0,1,1)-AE417,0)","v":0},{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),MIN(OFFSET(Input!$G$27,B417,0,1,1),AP416),0)","v":0},0,0,0,74820,52050,52050,52050,291000,291000,291000,291000,{"$f":"IF(A417=\"\",\"\",AL417-ROUND(AL417*OFFSET(Input!$S$27,$B417,0,1,1),2*FEE_rounding))","v":52050},{"$f":"IF(A417=\"\",\"\",ROUND(AP417*(1-OFFSET(Input!$T$27,MIN(B417,10),0,1,1)),2*FEE_rounding))","v":291000},5843050,0,0,0,5500000,5574820,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A417=1,PMF_1st=0),0,ROUND(IF(A417=1,AI417,AL416)*OFFSET(Input!$O$27,IF(A417=121,-1,0)+MIN(B417,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A417=1,PMF_1st=0),0,IF(SUM($K$5:$L417)-$AU416>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B416,B417),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C417-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[414,35,6,null,74,{"$f":"IF(A418=\"\",\"\",IF(A418=1,Age_Full_Month,IF(F417=11,0,F417+1)))","v":5},74,0,{"$f":"IF(A418=\"\",\"\",IF(AND(F418=11,G418=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H418-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C418-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B418,99),0,1,1)*K418,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*L418,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*M418,FEE_rounding)","v":0},0,0,{"$f":"IF(C418>=1,ROUND(K418*OFFSET(Input!$U$27,B418,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B418=1,0,IF($C418>=1,ROUND(OFFSET(Input!$X$27,B418,0,1,1)*AL417,AV_rounding),0))","v":0},{"$f":"IF(B418=1,0,IF(C418=1,ROUND(OFFSET(Input!$W$27,B418,0,1,1)*AVERAGE($AI$5,$AL$5:$AL416),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),OFFSET(Input!$G$27,B418,0,1,1)-AE418,0)","v":0},{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),MIN(OFFSET(Input!$G$27,B418,0,1,1),AP417),0)","v":0},0,0,0,52050,29280,29280,29280,291000,291000,291000,291000,{"$f":"IF(A418=\"\",\"\",AL418-ROUND(AL418*OFFSET(Input!$S$27,$B418,0,1,1),2*FEE_rounding))","v":29280},{"$f":"IF(A418=\"\",\"\",ROUND(AP418*(1-OFFSET(Input!$T$27,MIN(B418,10),0,1,1)),2*FEE_rounding))","v":291000},5820280,0,0,0,5500000,5552050,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A418=1,PMF_1st=0),0,ROUND(IF(A418=1,AI418,AL417)*OFFSET(Input!$O$27,IF(A418=121,-1,0)+MIN(B418,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A418=1,PMF_1st=0),0,IF(SUM($K$5:$L418)-$AU417>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B417,B418),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C418-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[415,35,7,null,74,{"$f":"IF(A419=\"\",\"\",IF(A419=1,Age_Full_Month,IF(F418=11,0,F418+1)))","v":6},74,0,{"$f":"IF(A419=\"\",\"\",IF(AND(F419=11,G419=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H419-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C419-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B419,99),0,1,1)*K419,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*L419,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*M419,FEE_rounding)","v":0},0,0,{"$f":"IF(C419>=1,ROUND(K419*OFFSET(Input!$U$27,B419,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B419=1,0,IF($C419>=1,ROUND(OFFSET(Input!$X$27,B419,0,1,1)*AL418,AV_rounding),0))","v":0},{"$f":"IF(B419=1,0,IF(C419=1,ROUND(OFFSET(Input!$W$27,B419,0,1,1)*AVERAGE($AI$5,$AL$5:$AL417),AV_rounding),0))","v":0},22770,0,0,0,0,0,0,0,{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),OFFSET(Input!$G$27,B419,0,1,1)-AE419,0)","v":0},{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),MIN(OFFSET(Input!$G$27,B419,0,1,1),AP418),0)","v":0},0,0,0,29280,6510,6510,6510,291000,291000,291000,291000,{"$f":"IF(A419=\"\",\"\",AL419-ROUND(AL419*OFFSET(Input!$S$27,$B419,0,1,1),2*FEE_rounding))","v":6510},{"$f":"IF(A419=\"\",\"\",ROUND(AP419*(1-OFFSET(Input!$T$27,MIN(B419,10),0,1,1)),2*FEE_rounding))","v":291000},5797510,0,0,0,5500000,5529280,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A419=1,PMF_1st=0),0,ROUND(IF(A419=1,AI419,AL418)*OFFSET(Input!$O$27,IF(A419=121,-1,0)+MIN(B419,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A419=1,PMF_1st=0),0,IF(SUM($K$5:$L419)-$AU418>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B418,B419),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C419-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[416,35,8,null,74,{"$f":"IF(A420=\"\",\"\",IF(A420=1,Age_Full_Month,IF(F419=11,0,F419+1)))","v":7},74,0,{"$f":"IF(A420=\"\",\"\",IF(AND(F420=11,G420=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H420-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C420-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B420,99),0,1,1)*K420,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*L420,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*M420,FEE_rounding)","v":0},0,0,{"$f":"IF(C420>=1,ROUND(K420*OFFSET(Input!$U$27,B420,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B420=1,0,IF($C420>=1,ROUND(OFFSET(Input!$X$27,B420,0,1,1)*AL419,AV_rounding),0))","v":0},{"$f":"IF(B420=1,0,IF(C420=1,ROUND(OFFSET(Input!$W$27,B420,0,1,1)*AVERAGE($AI$5,$AL$5:$AL418),AV_rounding),0))","v":0},6510,0,16260,0,0,0,0,0,{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),OFFSET(Input!$G$27,B420,0,1,1)-AE420,0)","v":0},{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),MIN(OFFSET(Input!$G$27,B420,0,1,1),AP419),0)","v":0},0,0,0,6510,0,0,0,291000,274740,274740,274740,{"$f":"IF(A420=\"\",\"\",AL420-ROUND(AL420*OFFSET(Input!$S$27,$B420,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A420=\"\",\"\",ROUND(AP420*(1-OFFSET(Input!$T$27,MIN(B420,10),0,1,1)),2*FEE_rounding))","v":274740},5774740,0,0,0,5500000,5506510,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A420=1,PMF_1st=0),0,ROUND(IF(A420=1,AI420,AL419)*OFFSET(Input!$O$27,IF(A420=121,-1,0)+MIN(B420,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A420=1,PMF_1st=0),0,IF(SUM($K$5:$L420)-$AU419>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B419,B420),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C420-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[417,35,9,null,74,{"$f":"IF(A421=\"\",\"\",IF(A421=1,Age_Full_Month,IF(F420=11,0,F420+1)))","v":8},74,0,{"$f":"IF(A421=\"\",\"\",IF(AND(F421=11,G421=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H421-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C421-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B421,99),0,1,1)*K421,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*L421,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*M421,FEE_rounding)","v":0},0,0,{"$f":"IF(C421>=1,ROUND(K421*OFFSET(Input!$U$27,B421,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B421=1,0,IF($C421>=1,ROUND(OFFSET(Input!$X$27,B421,0,1,1)*AL420,AV_rounding),0))","v":0},{"$f":"IF(B421=1,0,IF(C421=1,ROUND(OFFSET(Input!$W$27,B421,0,1,1)*AVERAGE($AI$5,$AL$5:$AL419),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),OFFSET(Input!$G$27,B421,0,1,1)-AE421,0)","v":0},{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),MIN(OFFSET(Input!$G$27,B421,0,1,1),AP420),0)","v":0},0,0,0,0,0,0,0,274740,251970,251970,251970,{"$f":"IF(A421=\"\",\"\",AL421-ROUND(AL421*OFFSET(Input!$S$27,$B421,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A421=\"\",\"\",ROUND(AP421*(1-OFFSET(Input!$T$27,MIN(B421,10),0,1,1)),2*FEE_rounding))","v":251970},5751970,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A421=1,PMF_1st=0),0,ROUND(IF(A421=1,AI421,AL420)*OFFSET(Input!$O$27,IF(A421=121,-1,0)+MIN(B421,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A421=1,PMF_1st=0),0,IF(SUM($K$5:$L421)-$AU420>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B420,B421),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C421-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[418,35,10,null,74,{"$f":"IF(A422=\"\",\"\",IF(A422=1,Age_Full_Month,IF(F421=11,0,F421+1)))","v":9},74,0,{"$f":"IF(A422=\"\",\"\",IF(AND(F422=11,G422=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H422-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C422-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B422,99),0,1,1)*K422,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*L422,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*M422,FEE_rounding)","v":0},0,0,{"$f":"IF(C422>=1,ROUND(K422*OFFSET(Input!$U$27,B422,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B422=1,0,IF($C422>=1,ROUND(OFFSET(Input!$X$27,B422,0,1,1)*AL421,AV_rounding),0))","v":0},{"$f":"IF(B422=1,0,IF(C422=1,ROUND(OFFSET(Input!$W$27,B422,0,1,1)*AVERAGE($AI$5,$AL$5:$AL420),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),OFFSET(Input!$G$27,B422,0,1,1)-AE422,0)","v":0},{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),MIN(OFFSET(Input!$G$27,B422,0,1,1),AP421),0)","v":0},0,0,0,0,0,0,0,251970,229200,229200,229200,{"$f":"IF(A422=\"\",\"\",AL422-ROUND(AL422*OFFSET(Input!$S$27,$B422,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A422=\"\",\"\",ROUND(AP422*(1-OFFSET(Input!$T$27,MIN(B422,10),0,1,1)),2*FEE_rounding))","v":229200},5729200,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A422=1,PMF_1st=0),0,ROUND(IF(A422=1,AI422,AL421)*OFFSET(Input!$O$27,IF(A422=121,-1,0)+MIN(B422,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A422=1,PMF_1st=0),0,IF(SUM($K$5:$L422)-$AU421>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B421,B422),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C422-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[419,35,11,null,74,{"$f":"IF(A423=\"\",\"\",IF(A423=1,Age_Full_Month,IF(F422=11,0,F422+1)))","v":10},74,0,{"$f":"IF(A423=\"\",\"\",IF(AND(F423=11,G423=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H423-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C423-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B423,99),0,1,1)*K423,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*L423,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*M423,FEE_rounding)","v":0},0,0,{"$f":"IF(C423>=1,ROUND(K423*OFFSET(Input!$U$27,B423,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B423=1,0,IF($C423>=1,ROUND(OFFSET(Input!$X$27,B423,0,1,1)*AL422,AV_rounding),0))","v":0},{"$f":"IF(B423=1,0,IF(C423=1,ROUND(OFFSET(Input!$W$27,B423,0,1,1)*AVERAGE($AI$5,$AL$5:$AL421),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),OFFSET(Input!$G$27,B423,0,1,1)-AE423,0)","v":0},{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),MIN(OFFSET(Input!$G$27,B423,0,1,1),AP422),0)","v":0},0,0,0,0,0,0,0,229200,206430,206430,206430,{"$f":"IF(A423=\"\",\"\",AL423-ROUND(AL423*OFFSET(Input!$S$27,$B423,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A423=\"\",\"\",ROUND(AP423*(1-OFFSET(Input!$T$27,MIN(B423,10),0,1,1)),2*FEE_rounding))","v":206430},5706430,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A423=1,PMF_1st=0),0,ROUND(IF(A423=1,AI423,AL422)*OFFSET(Input!$O$27,IF(A423=121,-1,0)+MIN(B423,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A423=1,PMF_1st=0),0,IF(SUM($K$5:$L423)-$AU422>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B422,B423),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C423-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[420,35,12,null,74,{"$f":"IF(A424=\"\",\"\",IF(A424=1,Age_Full_Month,IF(F423=11,0,F423+1)))","v":11},74,0,{"$f":"IF(A424=\"\",\"\",IF(AND(F424=11,G424=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H424-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C424-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B424,99),0,1,1)*K424,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*L424,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*M424,FEE_rounding)","v":0},0,0,{"$f":"IF(C424>=1,ROUND(K424*OFFSET(Input!$U$27,B424,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B424=1,0,IF($C424>=1,ROUND(OFFSET(Input!$X$27,B424,0,1,1)*AL423,AV_rounding),0))","v":0},{"$f":"IF(B424=1,0,IF(C424=1,ROUND(OFFSET(Input!$W$27,B424,0,1,1)*AVERAGE($AI$5,$AL$5:$AL422),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),OFFSET(Input!$G$27,B424,0,1,1)-AE424,0)","v":0},{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),MIN(OFFSET(Input!$G$27,B424,0,1,1),AP423),0)","v":0},0,0,0,0,0,0,0,206430,183660,183660,183660,{"$f":"IF(A424=\"\",\"\",AL424-ROUND(AL424*OFFSET(Input!$S$27,$B424,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A424=\"\",\"\",ROUND(AP424*(1-OFFSET(Input!$T$27,MIN(B424,10),0,1,1)),2*FEE_rounding))","v":183660},5683660,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A424=1,PMF_1st=0),0,ROUND(IF(A424=1,AI424,AL423)*OFFSET(Input!$O$27,IF(A424=121,-1,0)+MIN(B424,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A424=1,PMF_1st=0),0,IF(SUM($K$5:$L424)-$AU423>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B423,B424),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C424-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[421,36,1,null,75,{"$f":"IF(A425=\"\",\"\",IF(A425=1,Age_Full_Month,IF(F424=11,0,F424+1)))","v":0},75,0,{"$f":"IF(A425=\"\",\"\",IF(AND(F425=11,G425=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H425-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C425-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B425,99),0,1,1)*K425,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*L425,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*M425,FEE_rounding)","v":0},0,0,{"$f":"IF(C425>=1,ROUND(K425*OFFSET(Input!$U$27,B425,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B425=1,0,IF($C425>=1,ROUND(OFFSET(Input!$X$27,B425,0,1,1)*AL424,AV_rounding),0))","v":0},{"$f":"IF(B425=1,0,IF(C425=1,ROUND(OFFSET(Input!$W$27,B425,0,1,1)*AVERAGE($AI$5,$AL$5:$AL423),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),OFFSET(Input!$G$27,B425,0,1,1)-AE425,0)","v":0},{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),MIN(OFFSET(Input!$G$27,B425,0,1,1),AP424),0)","v":0},0,0,0,0,0,0,0,183660,158745,158745,158745,{"$f":"IF(A425=\"\",\"\",AL425-ROUND(AL425*OFFSET(Input!$S$27,$B425,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A425=\"\",\"\",ROUND(AP425*(1-OFFSET(Input!$T$27,MIN(B425,10),0,1,1)),2*FEE_rounding))","v":158745},5658745,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A425=1,PMF_1st=0),0,ROUND(IF(A425=1,AI425,AL424)*OFFSET(Input!$O$27,IF(A425=121,-1,0)+MIN(B425,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A425=1,PMF_1st=0),0,IF(SUM($K$5:$L425)-$AU424>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B424,B425),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C425-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[422,36,2,null,75,{"$f":"IF(A426=\"\",\"\",IF(A426=1,Age_Full_Month,IF(F425=11,0,F425+1)))","v":1},75,0,{"$f":"IF(A426=\"\",\"\",IF(AND(F426=11,G426=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H426-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C426-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B426,99),0,1,1)*K426,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*L426,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*M426,FEE_rounding)","v":0},0,0,{"$f":"IF(C426>=1,ROUND(K426*OFFSET(Input!$U$27,B426,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B426=1,0,IF($C426>=1,ROUND(OFFSET(Input!$X$27,B426,0,1,1)*AL425,AV_rounding),0))","v":0},{"$f":"IF(B426=1,0,IF(C426=1,ROUND(OFFSET(Input!$W$27,B426,0,1,1)*AVERAGE($AI$5,$AL$5:$AL424),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),OFFSET(Input!$G$27,B426,0,1,1)-AE426,0)","v":0},{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),MIN(OFFSET(Input!$G$27,B426,0,1,1),AP425),0)","v":0},0,0,0,0,0,0,0,158745,133830,133830,133830,{"$f":"IF(A426=\"\",\"\",AL426-ROUND(AL426*OFFSET(Input!$S$27,$B426,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A426=\"\",\"\",ROUND(AP426*(1-OFFSET(Input!$T$27,MIN(B426,10),0,1,1)),2*FEE_rounding))","v":133830},5633830,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A426=1,PMF_1st=0),0,ROUND(IF(A426=1,AI426,AL425)*OFFSET(Input!$O$27,IF(A426=121,-1,0)+MIN(B426,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A426=1,PMF_1st=0),0,IF(SUM($K$5:$L426)-$AU425>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B425,B426),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C426-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[423,36,3,null,75,{"$f":"IF(A427=\"\",\"\",IF(A427=1,Age_Full_Month,IF(F426=11,0,F426+1)))","v":2},75,0,{"$f":"IF(A427=\"\",\"\",IF(AND(F427=11,G427=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H427-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C427-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B427,99),0,1,1)*K427,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*L427,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*M427,FEE_rounding)","v":0},0,0,{"$f":"IF(C427>=1,ROUND(K427*OFFSET(Input!$U$27,B427,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B427=1,0,IF($C427>=1,ROUND(OFFSET(Input!$X$27,B427,0,1,1)*AL426,AV_rounding),0))","v":0},{"$f":"IF(B427=1,0,IF(C427=1,ROUND(OFFSET(Input!$W$27,B427,0,1,1)*AVERAGE($AI$5,$AL$5:$AL425),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),OFFSET(Input!$G$27,B427,0,1,1)-AE427,0)","v":0},{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),MIN(OFFSET(Input!$G$27,B427,0,1,1),AP426),0)","v":0},0,0,0,0,0,0,0,133830,108915,108915,108915,{"$f":"IF(A427=\"\",\"\",AL427-ROUND(AL427*OFFSET(Input!$S$27,$B427,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A427=\"\",\"\",ROUND(AP427*(1-OFFSET(Input!$T$27,MIN(B427,10),0,1,1)),2*FEE_rounding))","v":108915},5608915,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A427=1,PMF_1st=0),0,ROUND(IF(A427=1,AI427,AL426)*OFFSET(Input!$O$27,IF(A427=121,-1,0)+MIN(B427,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A427=1,PMF_1st=0),0,IF(SUM($K$5:$L427)-$AU426>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B426,B427),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C427-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[424,36,4,null,75,{"$f":"IF(A428=\"\",\"\",IF(A428=1,Age_Full_Month,IF(F427=11,0,F427+1)))","v":3},75,0,{"$f":"IF(A428=\"\",\"\",IF(AND(F428=11,G428=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H428-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C428-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B428,99),0,1,1)*K428,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*L428,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*M428,FEE_rounding)","v":0},0,0,{"$f":"IF(C428>=1,ROUND(K428*OFFSET(Input!$U$27,B428,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B428=1,0,IF($C428>=1,ROUND(OFFSET(Input!$X$27,B428,0,1,1)*AL427,AV_rounding),0))","v":0},{"$f":"IF(B428=1,0,IF(C428=1,ROUND(OFFSET(Input!$W$27,B428,0,1,1)*AVERAGE($AI$5,$AL$5:$AL426),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),OFFSET(Input!$G$27,B428,0,1,1)-AE428,0)","v":0},{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),MIN(OFFSET(Input!$G$27,B428,0,1,1),AP427),0)","v":0},0,0,0,0,0,0,0,108915,84000,84000,84000,{"$f":"IF(A428=\"\",\"\",AL428-ROUND(AL428*OFFSET(Input!$S$27,$B428,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A428=\"\",\"\",ROUND(AP428*(1-OFFSET(Input!$T$27,MIN(B428,10),0,1,1)),2*FEE_rounding))","v":84000},5584000,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A428=1,PMF_1st=0),0,ROUND(IF(A428=1,AI428,AL427)*OFFSET(Input!$O$27,IF(A428=121,-1,0)+MIN(B428,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A428=1,PMF_1st=0),0,IF(SUM($K$5:$L428)-$AU427>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B427,B428),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C428-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[425,36,5,null,75,{"$f":"IF(A429=\"\",\"\",IF(A429=1,Age_Full_Month,IF(F428=11,0,F428+1)))","v":4},75,0,{"$f":"IF(A429=\"\",\"\",IF(AND(F429=11,G429=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H429-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C429-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B429,99),0,1,1)*K429,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*L429,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*M429,FEE_rounding)","v":0},0,0,{"$f":"IF(C429>=1,ROUND(K429*OFFSET(Input!$U$27,B429,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B429=1,0,IF($C429>=1,ROUND(OFFSET(Input!$X$27,B429,0,1,1)*AL428,AV_rounding),0))","v":0},{"$f":"IF(B429=1,0,IF(C429=1,ROUND(OFFSET(Input!$W$27,B429,0,1,1)*AVERAGE($AI$5,$AL$5:$AL427),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),OFFSET(Input!$G$27,B429,0,1,1)-AE429,0)","v":0},{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),MIN(OFFSET(Input!$G$27,B429,0,1,1),AP428),0)","v":0},0,0,0,0,0,0,0,84000,59085,59085,59085,{"$f":"IF(A429=\"\",\"\",AL429-ROUND(AL429*OFFSET(Input!$S$27,$B429,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A429=\"\",\"\",ROUND(AP429*(1-OFFSET(Input!$T$27,MIN(B429,10),0,1,1)),2*FEE_rounding))","v":59085},5559085,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A429=1,PMF_1st=0),0,ROUND(IF(A429=1,AI429,AL428)*OFFSET(Input!$O$27,IF(A429=121,-1,0)+MIN(B429,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A429=1,PMF_1st=0),0,IF(SUM($K$5:$L429)-$AU428>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B428,B429),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C429-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[426,36,6,null,75,{"$f":"IF(A430=\"\",\"\",IF(A430=1,Age_Full_Month,IF(F429=11,0,F429+1)))","v":5},75,0,{"$f":"IF(A430=\"\",\"\",IF(AND(F430=11,G430=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H430-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C430-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B430,99),0,1,1)*K430,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*L430,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*M430,FEE_rounding)","v":0},0,0,{"$f":"IF(C430>=1,ROUND(K430*OFFSET(Input!$U$27,B430,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B430=1,0,IF($C430>=1,ROUND(OFFSET(Input!$X$27,B430,0,1,1)*AL429,AV_rounding),0))","v":0},{"$f":"IF(B430=1,0,IF(C430=1,ROUND(OFFSET(Input!$W$27,B430,0,1,1)*AVERAGE($AI$5,$AL$5:$AL428),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),OFFSET(Input!$G$27,B430,0,1,1)-AE430,0)","v":0},{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),MIN(OFFSET(Input!$G$27,B430,0,1,1),AP429),0)","v":0},0,0,0,0,0,0,0,59085,34170,34170,34170,{"$f":"IF(A430=\"\",\"\",AL430-ROUND(AL430*OFFSET(Input!$S$27,$B430,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A430=\"\",\"\",ROUND(AP430*(1-OFFSET(Input!$T$27,MIN(B430,10),0,1,1)),2*FEE_rounding))","v":34170},5534170,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A430=1,PMF_1st=0),0,ROUND(IF(A430=1,AI430,AL429)*OFFSET(Input!$O$27,IF(A430=121,-1,0)+MIN(B430,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A430=1,PMF_1st=0),0,IF(SUM($K$5:$L430)-$AU429>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B429,B430),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C430-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[427,36,7,null,75,{"$f":"IF(A431=\"\",\"\",IF(A431=1,Age_Full_Month,IF(F430=11,0,F430+1)))","v":6},75,0,{"$f":"IF(A431=\"\",\"\",IF(AND(F431=11,G431=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H431-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C431-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B431,99),0,1,1)*K431,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*L431,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*M431,FEE_rounding)","v":0},0,0,{"$f":"IF(C431>=1,ROUND(K431*OFFSET(Input!$U$27,B431,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B431=1,0,IF($C431>=1,ROUND(OFFSET(Input!$X$27,B431,0,1,1)*AL430,AV_rounding),0))","v":0},{"$f":"IF(B431=1,0,IF(C431=1,ROUND(OFFSET(Input!$W$27,B431,0,1,1)*AVERAGE($AI$5,$AL$5:$AL429),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),OFFSET(Input!$G$27,B431,0,1,1)-AE431,0)","v":0},{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),MIN(OFFSET(Input!$G$27,B431,0,1,1),AP430),0)","v":0},0,0,0,0,0,0,0,34170,9255,9255,9255,{"$f":"IF(A431=\"\",\"\",AL431-ROUND(AL431*OFFSET(Input!$S$27,$B431,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A431=\"\",\"\",ROUND(AP431*(1-OFFSET(Input!$T$27,MIN(B431,10),0,1,1)),2*FEE_rounding))","v":9255},5509255,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A431=1,PMF_1st=0),0,ROUND(IF(A431=1,AI431,AL430)*OFFSET(Input!$O$27,IF(A431=121,-1,0)+MIN(B431,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A431=1,PMF_1st=0),0,IF(SUM($K$5:$L431)-$AU430>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B430,B431),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C431-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[428,36,8,null,75,{"$f":"IF(A432=\"\",\"\",IF(A432=1,Age_Full_Month,IF(F431=11,0,F431+1)))","v":7},75,0,{"$f":"IF(A432=\"\",\"\",IF(AND(F432=11,G432=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H432-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C432-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B432,99),0,1,1)*K432,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*L432,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*M432,FEE_rounding)","v":0},0,0,{"$f":"IF(C432>=1,ROUND(K432*OFFSET(Input!$U$27,B432,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B432=1,0,IF($C432>=1,ROUND(OFFSET(Input!$X$27,B432,0,1,1)*AL431,AV_rounding),0))","v":0},{"$f":"IF(B432=1,0,IF(C432=1,ROUND(OFFSET(Input!$W$27,B432,0,1,1)*AVERAGE($AI$5,$AL$5:$AL430),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),OFFSET(Input!$G$27,B432,0,1,1)-AE432,0)","v":0},{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),MIN(OFFSET(Input!$G$27,B432,0,1,1),AP431),0)","v":0},0,0,0,0,0,0,0,9255,-15660,-15660,-15660,{"$f":"IF(A432=\"\",\"\",AL432-ROUND(AL432*OFFSET(Input!$S$27,$B432,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A432=\"\",\"\",ROUND(AP432*(1-OFFSET(Input!$T$27,MIN(B432,10),0,1,1)),2*FEE_rounding))","v":-15660},5484340,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A432=1,PMF_1st=0),0,ROUND(IF(A432=1,AI432,AL431)*OFFSET(Input!$O$27,IF(A432=121,-1,0)+MIN(B432,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A432=1,PMF_1st=0),0,IF(SUM($K$5:$L432)-$AU431>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B431,B432),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C432-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[429,36,9,null,75,{"$f":"IF(A433=\"\",\"\",IF(A433=1,Age_Full_Month,IF(F432=11,0,F432+1)))","v":8},75,0,{"$f":"IF(A433=\"\",\"\",IF(AND(F433=11,G433=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H433-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C433-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B433,99),0,1,1)*K433,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*L433,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*M433,FEE_rounding)","v":0},0,0,{"$f":"IF(C433>=1,ROUND(K433*OFFSET(Input!$U$27,B433,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B433=1,0,IF($C433>=1,ROUND(OFFSET(Input!$X$27,B433,0,1,1)*AL432,AV_rounding),0))","v":0},{"$f":"IF(B433=1,0,IF(C433=1,ROUND(OFFSET(Input!$W$27,B433,0,1,1)*AVERAGE($AI$5,$AL$5:$AL431),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),OFFSET(Input!$G$27,B433,0,1,1)-AE433,0)","v":0},{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),MIN(OFFSET(Input!$G$27,B433,0,1,1),AP432),0)","v":0},0,0,0,0,0,0,0,-15660,-40575,-40575,-40575,{"$f":"IF(A433=\"\",\"\",AL433-ROUND(AL433*OFFSET(Input!$S$27,$B433,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A433=\"\",\"\",ROUND(AP433*(1-OFFSET(Input!$T$27,MIN(B433,10),0,1,1)),2*FEE_rounding))","v":-40575},5459425,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A433=1,PMF_1st=0),0,ROUND(IF(A433=1,AI433,AL432)*OFFSET(Input!$O$27,IF(A433=121,-1,0)+MIN(B433,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A433=1,PMF_1st=0),0,IF(SUM($K$5:$L433)-$AU432>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B432,B433),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C433-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[430,36,10,null,75,{"$f":"IF(A434=\"\",\"\",IF(A434=1,Age_Full_Month,IF(F433=11,0,F433+1)))","v":9},75,0,{"$f":"IF(A434=\"\",\"\",IF(AND(F434=11,G434=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H434-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C434-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B434,99),0,1,1)*K434,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*L434,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*M434,FEE_rounding)","v":0},0,0,{"$f":"IF(C434>=1,ROUND(K434*OFFSET(Input!$U$27,B434,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B434=1,0,IF($C434>=1,ROUND(OFFSET(Input!$X$27,B434,0,1,1)*AL433,AV_rounding),0))","v":0},{"$f":"IF(B434=1,0,IF(C434=1,ROUND(OFFSET(Input!$W$27,B434,0,1,1)*AVERAGE($AI$5,$AL$5:$AL432),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),OFFSET(Input!$G$27,B434,0,1,1)-AE434,0)","v":0},{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),MIN(OFFSET(Input!$G$27,B434,0,1,1),AP433),0)","v":0},0,0,0,0,0,0,0,-40575,-65490,-65490,-65490,{"$f":"IF(A434=\"\",\"\",AL434-ROUND(AL434*OFFSET(Input!$S$27,$B434,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A434=\"\",\"\",ROUND(AP434*(1-OFFSET(Input!$T$27,MIN(B434,10),0,1,1)),2*FEE_rounding))","v":-65490},5434510,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A434=1,PMF_1st=0),0,ROUND(IF(A434=1,AI434,AL433)*OFFSET(Input!$O$27,IF(A434=121,-1,0)+MIN(B434,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A434=1,PMF_1st=0),0,IF(SUM($K$5:$L434)-$AU433>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B433,B434),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C434-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[431,36,11,null,75,{"$f":"IF(A435=\"\",\"\",IF(A435=1,Age_Full_Month,IF(F434=11,0,F434+1)))","v":10},75,0,{"$f":"IF(A435=\"\",\"\",IF(AND(F435=11,G435=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H435-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C435-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B435,99),0,1,1)*K435,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*L435,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*M435,FEE_rounding)","v":0},0,0,{"$f":"IF(C435>=1,ROUND(K435*OFFSET(Input!$U$27,B435,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B435=1,0,IF($C435>=1,ROUND(OFFSET(Input!$X$27,B435,0,1,1)*AL434,AV_rounding),0))","v":0},{"$f":"IF(B435=1,0,IF(C435=1,ROUND(OFFSET(Input!$W$27,B435,0,1,1)*AVERAGE($AI$5,$AL$5:$AL433),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),OFFSET(Input!$G$27,B435,0,1,1)-AE435,0)","v":0},{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),MIN(OFFSET(Input!$G$27,B435,0,1,1),AP434),0)","v":0},0,0,0,0,0,0,0,-65490,-90405,-90405,-90405,{"$f":"IF(A435=\"\",\"\",AL435-ROUND(AL435*OFFSET(Input!$S$27,$B435,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A435=\"\",\"\",ROUND(AP435*(1-OFFSET(Input!$T$27,MIN(B435,10),0,1,1)),2*FEE_rounding))","v":-90405},5409595,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A435=1,PMF_1st=0),0,ROUND(IF(A435=1,AI435,AL434)*OFFSET(Input!$O$27,IF(A435=121,-1,0)+MIN(B435,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A435=1,PMF_1st=0),0,IF(SUM($K$5:$L435)-$AU434>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B434,B435),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C435-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[432,36,12,null,75,{"$f":"IF(A436=\"\",\"\",IF(A436=1,Age_Full_Month,IF(F435=11,0,F435+1)))","v":11},75,0,{"$f":"IF(A436=\"\",\"\",IF(AND(F436=11,G436=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H436-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C436-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B436,99),0,1,1)*K436,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*L436,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*M436,FEE_rounding)","v":0},0,0,{"$f":"IF(C436>=1,ROUND(K436*OFFSET(Input!$U$27,B436,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B436=1,0,IF($C436>=1,ROUND(OFFSET(Input!$X$27,B436,0,1,1)*AL435,AV_rounding),0))","v":0},{"$f":"IF(B436=1,0,IF(C436=1,ROUND(OFFSET(Input!$W$27,B436,0,1,1)*AVERAGE($AI$5,$AL$5:$AL434),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),OFFSET(Input!$G$27,B436,0,1,1)-AE436,0)","v":0},{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),MIN(OFFSET(Input!$G$27,B436,0,1,1),AP435),0)","v":0},0,0,0,0,0,0,0,-90405,-115320,-115320,-115320,{"$f":"IF(A436=\"\",\"\",AL436-ROUND(AL436*OFFSET(Input!$S$27,$B436,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A436=\"\",\"\",ROUND(AP436*(1-OFFSET(Input!$T$27,MIN(B436,10),0,1,1)),2*FEE_rounding))","v":-115320},5384680,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A436=1,PMF_1st=0),0,ROUND(IF(A436=1,AI436,AL435)*OFFSET(Input!$O$27,IF(A436=121,-1,0)+MIN(B436,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A436=1,PMF_1st=0),0,IF(SUM($K$5:$L436)-$AU435>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B435,B436),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C436-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[433,37,1,null,76,{"$f":"IF(A437=\"\",\"\",IF(A437=1,Age_Full_Month,IF(F436=11,0,F436+1)))","v":0},76,0,{"$f":"IF(A437=\"\",\"\",IF(AND(F437=11,G437=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H437-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C437-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B437,99),0,1,1)*K437,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*L437,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*M437,FEE_rounding)","v":0},0,0,{"$f":"IF(C437>=1,ROUND(K437*OFFSET(Input!$U$27,B437,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B437=1,0,IF($C437>=1,ROUND(OFFSET(Input!$X$27,B437,0,1,1)*AL436,AV_rounding),0))","v":0},{"$f":"IF(B437=1,0,IF(C437=1,ROUND(OFFSET(Input!$W$27,B437,0,1,1)*AVERAGE($AI$5,$AL$5:$AL435),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),OFFSET(Input!$G$27,B437,0,1,1)-AE437,0)","v":0},{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),MIN(OFFSET(Input!$G$27,B437,0,1,1),AP436),0)","v":0},0,0,0,0,0,0,0,-115320,-142545,-142545,-142545,{"$f":"IF(A437=\"\",\"\",AL437-ROUND(AL437*OFFSET(Input!$S$27,$B437,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A437=\"\",\"\",ROUND(AP437*(1-OFFSET(Input!$T$27,MIN(B437,10),0,1,1)),2*FEE_rounding))","v":-142545},5357455,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A437=1,PMF_1st=0),0,ROUND(IF(A437=1,AI437,AL436)*OFFSET(Input!$O$27,IF(A437=121,-1,0)+MIN(B437,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A437=1,PMF_1st=0),0,IF(SUM($K$5:$L437)-$AU436>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B436,B437),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C437-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[434,37,2,null,76,{"$f":"IF(A438=\"\",\"\",IF(A438=1,Age_Full_Month,IF(F437=11,0,F437+1)))","v":1},76,0,{"$f":"IF(A438=\"\",\"\",IF(AND(F438=11,G438=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H438-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C438-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B438,99),0,1,1)*K438,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*L438,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*M438,FEE_rounding)","v":0},0,0,{"$f":"IF(C438>=1,ROUND(K438*OFFSET(Input!$U$27,B438,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B438=1,0,IF($C438>=1,ROUND(OFFSET(Input!$X$27,B438,0,1,1)*AL437,AV_rounding),0))","v":0},{"$f":"IF(B438=1,0,IF(C438=1,ROUND(OFFSET(Input!$W$27,B438,0,1,1)*AVERAGE($AI$5,$AL$5:$AL436),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),OFFSET(Input!$G$27,B438,0,1,1)-AE438,0)","v":0},{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),MIN(OFFSET(Input!$G$27,B438,0,1,1),AP437),0)","v":0},0,0,0,0,0,0,0,-142545,-169770,-169770,-169770,{"$f":"IF(A438=\"\",\"\",AL438-ROUND(AL438*OFFSET(Input!$S$27,$B438,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A438=\"\",\"\",ROUND(AP438*(1-OFFSET(Input!$T$27,MIN(B438,10),0,1,1)),2*FEE_rounding))","v":-169770},5330230,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A438=1,PMF_1st=0),0,ROUND(IF(A438=1,AI438,AL437)*OFFSET(Input!$O$27,IF(A438=121,-1,0)+MIN(B438,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A438=1,PMF_1st=0),0,IF(SUM($K$5:$L438)-$AU437>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B437,B438),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C438-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[435,37,3,null,76,{"$f":"IF(A439=\"\",\"\",IF(A439=1,Age_Full_Month,IF(F438=11,0,F438+1)))","v":2},76,0,{"$f":"IF(A439=\"\",\"\",IF(AND(F439=11,G439=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H439-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C439-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B439,99),0,1,1)*K439,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*L439,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*M439,FEE_rounding)","v":0},0,0,{"$f":"IF(C439>=1,ROUND(K439*OFFSET(Input!$U$27,B439,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B439=1,0,IF($C439>=1,ROUND(OFFSET(Input!$X$27,B439,0,1,1)*AL438,AV_rounding),0))","v":0},{"$f":"IF(B439=1,0,IF(C439=1,ROUND(OFFSET(Input!$W$27,B439,0,1,1)*AVERAGE($AI$5,$AL$5:$AL437),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),OFFSET(Input!$G$27,B439,0,1,1)-AE439,0)","v":0},{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),MIN(OFFSET(Input!$G$27,B439,0,1,1),AP438),0)","v":0},0,0,0,0,0,0,0,-169770,-196995,-196995,-196995,{"$f":"IF(A439=\"\",\"\",AL439-ROUND(AL439*OFFSET(Input!$S$27,$B439,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A439=\"\",\"\",ROUND(AP439*(1-OFFSET(Input!$T$27,MIN(B439,10),0,1,1)),2*FEE_rounding))","v":-196995},5303005,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A439=1,PMF_1st=0),0,ROUND(IF(A439=1,AI439,AL438)*OFFSET(Input!$O$27,IF(A439=121,-1,0)+MIN(B439,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A439=1,PMF_1st=0),0,IF(SUM($K$5:$L439)-$AU438>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B438,B439),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C439-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[436,37,4,null,76,{"$f":"IF(A440=\"\",\"\",IF(A440=1,Age_Full_Month,IF(F439=11,0,F439+1)))","v":3},76,0,{"$f":"IF(A440=\"\",\"\",IF(AND(F440=11,G440=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H440-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C440-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B440,99),0,1,1)*K440,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*L440,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*M440,FEE_rounding)","v":0},0,0,{"$f":"IF(C440>=1,ROUND(K440*OFFSET(Input!$U$27,B440,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B440=1,0,IF($C440>=1,ROUND(OFFSET(Input!$X$27,B440,0,1,1)*AL439,AV_rounding),0))","v":0},{"$f":"IF(B440=1,0,IF(C440=1,ROUND(OFFSET(Input!$W$27,B440,0,1,1)*AVERAGE($AI$5,$AL$5:$AL438),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),OFFSET(Input!$G$27,B440,0,1,1)-AE440,0)","v":0},{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),MIN(OFFSET(Input!$G$27,B440,0,1,1),AP439),0)","v":0},0,0,0,0,0,0,0,-196995,-224220,-224220,-224220,{"$f":"IF(A440=\"\",\"\",AL440-ROUND(AL440*OFFSET(Input!$S$27,$B440,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A440=\"\",\"\",ROUND(AP440*(1-OFFSET(Input!$T$27,MIN(B440,10),0,1,1)),2*FEE_rounding))","v":-224220},5275780,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A440=1,PMF_1st=0),0,ROUND(IF(A440=1,AI440,AL439)*OFFSET(Input!$O$27,IF(A440=121,-1,0)+MIN(B440,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A440=1,PMF_1st=0),0,IF(SUM($K$5:$L440)-$AU439>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B439,B440),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C440-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[437,37,5,null,76,{"$f":"IF(A441=\"\",\"\",IF(A441=1,Age_Full_Month,IF(F440=11,0,F440+1)))","v":4},76,0,{"$f":"IF(A441=\"\",\"\",IF(AND(F441=11,G441=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H441-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C441-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B441,99),0,1,1)*K441,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*L441,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*M441,FEE_rounding)","v":0},0,0,{"$f":"IF(C441>=1,ROUND(K441*OFFSET(Input!$U$27,B441,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B441=1,0,IF($C441>=1,ROUND(OFFSET(Input!$X$27,B441,0,1,1)*AL440,AV_rounding),0))","v":0},{"$f":"IF(B441=1,0,IF(C441=1,ROUND(OFFSET(Input!$W$27,B441,0,1,1)*AVERAGE($AI$5,$AL$5:$AL439),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),OFFSET(Input!$G$27,B441,0,1,1)-AE441,0)","v":0},{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),MIN(OFFSET(Input!$G$27,B441,0,1,1),AP440),0)","v":0},0,0,0,0,0,0,0,-224220,-251445,-251445,-251445,{"$f":"IF(A441=\"\",\"\",AL441-ROUND(AL441*OFFSET(Input!$S$27,$B441,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A441=\"\",\"\",ROUND(AP441*(1-OFFSET(Input!$T$27,MIN(B441,10),0,1,1)),2*FEE_rounding))","v":-251445},5248555,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A441=1,PMF_1st=0),0,ROUND(IF(A441=1,AI441,AL440)*OFFSET(Input!$O$27,IF(A441=121,-1,0)+MIN(B441,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A441=1,PMF_1st=0),0,IF(SUM($K$5:$L441)-$AU440>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B440,B441),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C441-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[438,37,6,null,76,{"$f":"IF(A442=\"\",\"\",IF(A442=1,Age_Full_Month,IF(F441=11,0,F441+1)))","v":5},76,0,{"$f":"IF(A442=\"\",\"\",IF(AND(F442=11,G442=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H442-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C442-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B442,99),0,1,1)*K442,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*L442,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*M442,FEE_rounding)","v":0},0,0,{"$f":"IF(C442>=1,ROUND(K442*OFFSET(Input!$U$27,B442,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B442=1,0,IF($C442>=1,ROUND(OFFSET(Input!$X$27,B442,0,1,1)*AL441,AV_rounding),0))","v":0},{"$f":"IF(B442=1,0,IF(C442=1,ROUND(OFFSET(Input!$W$27,B442,0,1,1)*AVERAGE($AI$5,$AL$5:$AL440),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),OFFSET(Input!$G$27,B442,0,1,1)-AE442,0)","v":0},{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),MIN(OFFSET(Input!$G$27,B442,0,1,1),AP441),0)","v":0},0,0,0,0,0,0,0,-251445,-278670,-278670,-278670,{"$f":"IF(A442=\"\",\"\",AL442-ROUND(AL442*OFFSET(Input!$S$27,$B442,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A442=\"\",\"\",ROUND(AP442*(1-OFFSET(Input!$T$27,MIN(B442,10),0,1,1)),2*FEE_rounding))","v":-278670},5221330,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A442=1,PMF_1st=0),0,ROUND(IF(A442=1,AI442,AL441)*OFFSET(Input!$O$27,IF(A442=121,-1,0)+MIN(B442,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A442=1,PMF_1st=0),0,IF(SUM($K$5:$L442)-$AU441>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B441,B442),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C442-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[439,37,7,null,76,{"$f":"IF(A443=\"\",\"\",IF(A443=1,Age_Full_Month,IF(F442=11,0,F442+1)))","v":6},76,0,{"$f":"IF(A443=\"\",\"\",IF(AND(F443=11,G443=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H443-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C443-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B443,99),0,1,1)*K443,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*L443,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*M443,FEE_rounding)","v":0},0,0,{"$f":"IF(C443>=1,ROUND(K443*OFFSET(Input!$U$27,B443,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B443=1,0,IF($C443>=1,ROUND(OFFSET(Input!$X$27,B443,0,1,1)*AL442,AV_rounding),0))","v":0},{"$f":"IF(B443=1,0,IF(C443=1,ROUND(OFFSET(Input!$W$27,B443,0,1,1)*AVERAGE($AI$5,$AL$5:$AL441),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),OFFSET(Input!$G$27,B443,0,1,1)-AE443,0)","v":0},{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),MIN(OFFSET(Input!$G$27,B443,0,1,1),AP442),0)","v":0},0,0,0,0,0,0,0,-278670,-305895,-305895,-305895,{"$f":"IF(A443=\"\",\"\",AL443-ROUND(AL443*OFFSET(Input!$S$27,$B443,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A443=\"\",\"\",ROUND(AP443*(1-OFFSET(Input!$T$27,MIN(B443,10),0,1,1)),2*FEE_rounding))","v":-305895},5194105,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A443=1,PMF_1st=0),0,ROUND(IF(A443=1,AI443,AL442)*OFFSET(Input!$O$27,IF(A443=121,-1,0)+MIN(B443,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A443=1,PMF_1st=0),0,IF(SUM($K$5:$L443)-$AU442>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B442,B443),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C443-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[440,37,8,null,76,{"$f":"IF(A444=\"\",\"\",IF(A444=1,Age_Full_Month,IF(F443=11,0,F443+1)))","v":7},76,0,{"$f":"IF(A444=\"\",\"\",IF(AND(F444=11,G444=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H444-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C444-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B444,99),0,1,1)*K444,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*L444,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*M444,FEE_rounding)","v":0},0,0,{"$f":"IF(C444>=1,ROUND(K444*OFFSET(Input!$U$27,B444,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B444=1,0,IF($C444>=1,ROUND(OFFSET(Input!$X$27,B444,0,1,1)*AL443,AV_rounding),0))","v":0},{"$f":"IF(B444=1,0,IF(C444=1,ROUND(OFFSET(Input!$W$27,B444,0,1,1)*AVERAGE($AI$5,$AL$5:$AL442),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),OFFSET(Input!$G$27,B444,0,1,1)-AE444,0)","v":0},{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),MIN(OFFSET(Input!$G$27,B444,0,1,1),AP443),0)","v":0},0,0,0,0,0,0,0,-305895,-333120,-333120,-333120,{"$f":"IF(A444=\"\",\"\",AL444-ROUND(AL444*OFFSET(Input!$S$27,$B444,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A444=\"\",\"\",ROUND(AP444*(1-OFFSET(Input!$T$27,MIN(B444,10),0,1,1)),2*FEE_rounding))","v":-333120},5166880,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A444=1,PMF_1st=0),0,ROUND(IF(A444=1,AI444,AL443)*OFFSET(Input!$O$27,IF(A444=121,-1,0)+MIN(B444,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A444=1,PMF_1st=0),0,IF(SUM($K$5:$L444)-$AU443>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B443,B444),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C444-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[441,37,9,null,76,{"$f":"IF(A445=\"\",\"\",IF(A445=1,Age_Full_Month,IF(F444=11,0,F444+1)))","v":8},76,0,{"$f":"IF(A445=\"\",\"\",IF(AND(F445=11,G445=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H445-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C445-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B445,99),0,1,1)*K445,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*L445,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*M445,FEE_rounding)","v":0},0,0,{"$f":"IF(C445>=1,ROUND(K445*OFFSET(Input!$U$27,B445,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B445=1,0,IF($C445>=1,ROUND(OFFSET(Input!$X$27,B445,0,1,1)*AL444,AV_rounding),0))","v":0},{"$f":"IF(B445=1,0,IF(C445=1,ROUND(OFFSET(Input!$W$27,B445,0,1,1)*AVERAGE($AI$5,$AL$5:$AL443),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),OFFSET(Input!$G$27,B445,0,1,1)-AE445,0)","v":0},{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),MIN(OFFSET(Input!$G$27,B445,0,1,1),AP444),0)","v":0},0,0,0,0,0,0,0,-333120,-360345,-360345,-360345,{"$f":"IF(A445=\"\",\"\",AL445-ROUND(AL445*OFFSET(Input!$S$27,$B445,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A445=\"\",\"\",ROUND(AP445*(1-OFFSET(Input!$T$27,MIN(B445,10),0,1,1)),2*FEE_rounding))","v":-360345},5139655,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A445=1,PMF_1st=0),0,ROUND(IF(A445=1,AI445,AL444)*OFFSET(Input!$O$27,IF(A445=121,-1,0)+MIN(B445,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A445=1,PMF_1st=0),0,IF(SUM($K$5:$L445)-$AU444>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B444,B445),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C445-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[442,37,10,null,76,{"$f":"IF(A446=\"\",\"\",IF(A446=1,Age_Full_Month,IF(F445=11,0,F445+1)))","v":9},76,0,{"$f":"IF(A446=\"\",\"\",IF(AND(F446=11,G446=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H446-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C446-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B446,99),0,1,1)*K446,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*L446,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*M446,FEE_rounding)","v":0},0,0,{"$f":"IF(C446>=1,ROUND(K446*OFFSET(Input!$U$27,B446,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B446=1,0,IF($C446>=1,ROUND(OFFSET(Input!$X$27,B446,0,1,1)*AL445,AV_rounding),0))","v":0},{"$f":"IF(B446=1,0,IF(C446=1,ROUND(OFFSET(Input!$W$27,B446,0,1,1)*AVERAGE($AI$5,$AL$5:$AL444),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),OFFSET(Input!$G$27,B446,0,1,1)-AE446,0)","v":0},{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),MIN(OFFSET(Input!$G$27,B446,0,1,1),AP445),0)","v":0},0,0,0,0,0,0,0,-360345,-387570,-387570,-387570,{"$f":"IF(A446=\"\",\"\",AL446-ROUND(AL446*OFFSET(Input!$S$27,$B446,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A446=\"\",\"\",ROUND(AP446*(1-OFFSET(Input!$T$27,MIN(B446,10),0,1,1)),2*FEE_rounding))","v":-387570},5112430,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A446=1,PMF_1st=0),0,ROUND(IF(A446=1,AI446,AL445)*OFFSET(Input!$O$27,IF(A446=121,-1,0)+MIN(B446,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A446=1,PMF_1st=0),0,IF(SUM($K$5:$L446)-$AU445>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B445,B446),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C446-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[443,37,11,null,76,{"$f":"IF(A447=\"\",\"\",IF(A447=1,Age_Full_Month,IF(F446=11,0,F446+1)))","v":10},76,0,{"$f":"IF(A447=\"\",\"\",IF(AND(F447=11,G447=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H447-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C447-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B447,99),0,1,1)*K447,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*L447,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*M447,FEE_rounding)","v":0},0,0,{"$f":"IF(C447>=1,ROUND(K447*OFFSET(Input!$U$27,B447,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B447=1,0,IF($C447>=1,ROUND(OFFSET(Input!$X$27,B447,0,1,1)*AL446,AV_rounding),0))","v":0},{"$f":"IF(B447=1,0,IF(C447=1,ROUND(OFFSET(Input!$W$27,B447,0,1,1)*AVERAGE($AI$5,$AL$5:$AL445),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),OFFSET(Input!$G$27,B447,0,1,1)-AE447,0)","v":0},{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),MIN(OFFSET(Input!$G$27,B447,0,1,1),AP446),0)","v":0},0,0,0,0,0,0,0,-387570,-414795,-414795,-414795,{"$f":"IF(A447=\"\",\"\",AL447-ROUND(AL447*OFFSET(Input!$S$27,$B447,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A447=\"\",\"\",ROUND(AP447*(1-OFFSET(Input!$T$27,MIN(B447,10),0,1,1)),2*FEE_rounding))","v":-414795},5085205,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A447=1,PMF_1st=0),0,ROUND(IF(A447=1,AI447,AL446)*OFFSET(Input!$O$27,IF(A447=121,-1,0)+MIN(B447,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A447=1,PMF_1st=0),0,IF(SUM($K$5:$L447)-$AU446>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B446,B447),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C447-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[444,37,12,null,76,{"$f":"IF(A448=\"\",\"\",IF(A448=1,Age_Full_Month,IF(F447=11,0,F447+1)))","v":11},76,0,{"$f":"IF(A448=\"\",\"\",IF(AND(F448=11,G448=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H448-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C448-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B448,99),0,1,1)*K448,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*L448,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*M448,FEE_rounding)","v":0},0,0,{"$f":"IF(C448>=1,ROUND(K448*OFFSET(Input!$U$27,B448,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B448=1,0,IF($C448>=1,ROUND(OFFSET(Input!$X$27,B448,0,1,1)*AL447,AV_rounding),0))","v":0},{"$f":"IF(B448=1,0,IF(C448=1,ROUND(OFFSET(Input!$W$27,B448,0,1,1)*AVERAGE($AI$5,$AL$5:$AL446),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),OFFSET(Input!$G$27,B448,0,1,1)-AE448,0)","v":0},{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),MIN(OFFSET(Input!$G$27,B448,0,1,1),AP447),0)","v":0},0,0,0,0,0,0,0,-414795,-442020,-442020,-442020,{"$f":"IF(A448=\"\",\"\",AL448-ROUND(AL448*OFFSET(Input!$S$27,$B448,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A448=\"\",\"\",ROUND(AP448*(1-OFFSET(Input!$T$27,MIN(B448,10),0,1,1)),2*FEE_rounding))","v":-442020},5057980,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A448=1,PMF_1st=0),0,ROUND(IF(A448=1,AI448,AL447)*OFFSET(Input!$O$27,IF(A448=121,-1,0)+MIN(B448,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A448=1,PMF_1st=0),0,IF(SUM($K$5:$L448)-$AU447>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B447,B448),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C448-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[445,38,1,null,77,{"$f":"IF(A449=\"\",\"\",IF(A449=1,Age_Full_Month,IF(F448=11,0,F448+1)))","v":0},77,0,{"$f":"IF(A449=\"\",\"\",IF(AND(F449=11,G449=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H449-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C449-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B449,99),0,1,1)*K449,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*L449,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*M449,FEE_rounding)","v":0},0,0,{"$f":"IF(C449>=1,ROUND(K449*OFFSET(Input!$U$27,B449,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B449=1,0,IF($C449>=1,ROUND(OFFSET(Input!$X$27,B449,0,1,1)*AL448,AV_rounding),0))","v":0},{"$f":"IF(B449=1,0,IF(C449=1,ROUND(OFFSET(Input!$W$27,B449,0,1,1)*AVERAGE($AI$5,$AL$5:$AL447),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),OFFSET(Input!$G$27,B449,0,1,1)-AE449,0)","v":0},{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),MIN(OFFSET(Input!$G$27,B449,0,1,1),AP448),0)","v":0},0,0,0,0,0,0,0,-442020,-471830,-471830,-471830,{"$f":"IF(A449=\"\",\"\",AL449-ROUND(AL449*OFFSET(Input!$S$27,$B449,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A449=\"\",\"\",ROUND(AP449*(1-OFFSET(Input!$T$27,MIN(B449,10),0,1,1)),2*FEE_rounding))","v":-471830},5028170,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A449=1,PMF_1st=0),0,ROUND(IF(A449=1,AI449,AL448)*OFFSET(Input!$O$27,IF(A449=121,-1,0)+MIN(B449,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A449=1,PMF_1st=0),0,IF(SUM($K$5:$L449)-$AU448>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B448,B449),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C449-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[446,38,2,null,77,{"$f":"IF(A450=\"\",\"\",IF(A450=1,Age_Full_Month,IF(F449=11,0,F449+1)))","v":1},77,0,{"$f":"IF(A450=\"\",\"\",IF(AND(F450=11,G450=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H450-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C450-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B450,99),0,1,1)*K450,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*L450,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*M450,FEE_rounding)","v":0},0,0,{"$f":"IF(C450>=1,ROUND(K450*OFFSET(Input!$U$27,B450,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B450=1,0,IF($C450>=1,ROUND(OFFSET(Input!$X$27,B450,0,1,1)*AL449,AV_rounding),0))","v":0},{"$f":"IF(B450=1,0,IF(C450=1,ROUND(OFFSET(Input!$W$27,B450,0,1,1)*AVERAGE($AI$5,$AL$5:$AL448),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),OFFSET(Input!$G$27,B450,0,1,1)-AE450,0)","v":0},{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),MIN(OFFSET(Input!$G$27,B450,0,1,1),AP449),0)","v":0},0,0,0,0,0,0,0,-471830,-501640,-501640,-501640,{"$f":"IF(A450=\"\",\"\",AL450-ROUND(AL450*OFFSET(Input!$S$27,$B450,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A450=\"\",\"\",ROUND(AP450*(1-OFFSET(Input!$T$27,MIN(B450,10),0,1,1)),2*FEE_rounding))","v":-501640},4998360,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A450=1,PMF_1st=0),0,ROUND(IF(A450=1,AI450,AL449)*OFFSET(Input!$O$27,IF(A450=121,-1,0)+MIN(B450,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A450=1,PMF_1st=0),0,IF(SUM($K$5:$L450)-$AU449>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B449,B450),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C450-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[447,38,3,null,77,{"$f":"IF(A451=\"\",\"\",IF(A451=1,Age_Full_Month,IF(F450=11,0,F450+1)))","v":2},77,0,{"$f":"IF(A451=\"\",\"\",IF(AND(F451=11,G451=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H451-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C451-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B451,99),0,1,1)*K451,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*L451,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*M451,FEE_rounding)","v":0},0,0,{"$f":"IF(C451>=1,ROUND(K451*OFFSET(Input!$U$27,B451,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B451=1,0,IF($C451>=1,ROUND(OFFSET(Input!$X$27,B451,0,1,1)*AL450,AV_rounding),0))","v":0},{"$f":"IF(B451=1,0,IF(C451=1,ROUND(OFFSET(Input!$W$27,B451,0,1,1)*AVERAGE($AI$5,$AL$5:$AL449),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),OFFSET(Input!$G$27,B451,0,1,1)-AE451,0)","v":0},{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),MIN(OFFSET(Input!$G$27,B451,0,1,1),AP450),0)","v":0},0,0,0,0,0,0,0,-501640,-531450,-531450,-531450,{"$f":"IF(A451=\"\",\"\",AL451-ROUND(AL451*OFFSET(Input!$S$27,$B451,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A451=\"\",\"\",ROUND(AP451*(1-OFFSET(Input!$T$27,MIN(B451,10),0,1,1)),2*FEE_rounding))","v":-531450},4968550,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A451=1,PMF_1st=0),0,ROUND(IF(A451=1,AI451,AL450)*OFFSET(Input!$O$27,IF(A451=121,-1,0)+MIN(B451,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A451=1,PMF_1st=0),0,IF(SUM($K$5:$L451)-$AU450>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B450,B451),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C451-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[448,38,4,null,77,{"$f":"IF(A452=\"\",\"\",IF(A452=1,Age_Full_Month,IF(F451=11,0,F451+1)))","v":3},77,0,{"$f":"IF(A452=\"\",\"\",IF(AND(F452=11,G452=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H452-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C452-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B452,99),0,1,1)*K452,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*L452,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*M452,FEE_rounding)","v":0},0,0,{"$f":"IF(C452>=1,ROUND(K452*OFFSET(Input!$U$27,B452,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B452=1,0,IF($C452>=1,ROUND(OFFSET(Input!$X$27,B452,0,1,1)*AL451,AV_rounding),0))","v":0},{"$f":"IF(B452=1,0,IF(C452=1,ROUND(OFFSET(Input!$W$27,B452,0,1,1)*AVERAGE($AI$5,$AL$5:$AL450),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),OFFSET(Input!$G$27,B452,0,1,1)-AE452,0)","v":0},{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),MIN(OFFSET(Input!$G$27,B452,0,1,1),AP451),0)","v":0},0,0,0,0,0,0,0,-531450,-561260,-561260,-561260,{"$f":"IF(A452=\"\",\"\",AL452-ROUND(AL452*OFFSET(Input!$S$27,$B452,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A452=\"\",\"\",ROUND(AP452*(1-OFFSET(Input!$T$27,MIN(B452,10),0,1,1)),2*FEE_rounding))","v":-561260},4938740,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A452=1,PMF_1st=0),0,ROUND(IF(A452=1,AI452,AL451)*OFFSET(Input!$O$27,IF(A452=121,-1,0)+MIN(B452,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A452=1,PMF_1st=0),0,IF(SUM($K$5:$L452)-$AU451>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B451,B452),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C452-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[449,38,5,null,{"$f":"IF($A453=\"\",\"\",Age_Insured+B453-1)","v":77},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Month,IF(F452=11,0,F452+1)))","v":4},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Year,IF(F452=11,G452+1,G452)))","v":77},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),DAY(EOMONTH((SignYY+INT(A453/12)+1911)&\"/\"&(IF(MOD(SignMM+A453-1,12)=0,12,MOD(SignMM+A453-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H453-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B453-1>=BPP,\"\",IF(AS452>0,1,0))","v":1},{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,IF(($BJ453+$AL452+$AP452+$AW453)/($BJ453+$AL452+$AP452)>$BK453,VLOOKUP($B453,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K453=0,0,IF(MOD(C453-1,12/Prem_Freq)=0,VLOOKUP(B453,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C453=1,VLOOKUP(B453,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C453-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B453,99),0,1,1)*K453,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*L453,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*M453,FEE_rounding)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,K453-N453))","v":0},{"$f":"IF(A454=\"\",\"\",IF(K453=\"*****\",\"*****\",L453-O453+M453-P453))","v":0},{"$f":"IF(C453>=1,ROUND(K453*OFFSET(Input!$U$27,B453,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B453=1,0,IF($C453>=1,ROUND(OFFSET(Input!$X$27,B453,0,1,1)*AL452,AV_rounding),0))","v":0},{"$f":"IF(B453=1,0,IF(C453=1,ROUND(OFFSET(Input!$W$27,B453,0,1,1)*AVERAGE($AI$5,$AL$5:$AL451),AV_rounding),0))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,BA453,AI453))","v":0},{"$f":"IF(E453=\"\",\"\",IF(SUM(AI453,-V453)>BB453,BB453,SUM(AI453,-V453)))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,0,BA453-AI453))","v":29810},0,0,{"$f":"IF(E453=\" \",\" \",IF(Z453<BI452+BC453+BE453+BD453*0+BF453,BI452+BC453+BE453+BD453*0+BF453-BI452-Z453,0))","v":0},0,0,{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),OFFSET(Input!$G$27,B453,0,1,1)-AE453,0)","v":0},{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),MIN(OFFSET(Input!$G$27,B453,0,1,1),AP452),0)","v":0},{"$f":"IF(A454=\"\",\"\",AF452+AD453+AE453)","v":0},0,0,{"$f":"IF(A453=\"\",\"\",AL452+Q453+R453*0+IF(A453=1,0,SUM(S453:U453)))","v":0},{"$f":"IF(A453=\"\",\"\",AI453-V453-W453-Z453-AD453)","v":0},{"$f":"ROUND((AJ453-AB453)*(1+IRR_0)^(1/12)+IF(A453=1,S453,0),AV_rounding)","v":0},{"$f":"ROUND(AK453-AG453,AV_rounding)","v":0},-561260,-591070,{"$f":"ROUND((AN453-AC453)*(1+IRR_0)^(1/12),AV_rounding)","v":-591070},{"$f":"ROUND(AO453-AH453,AV_rounding)","v":-591070},{"$f":"IF(A453=\"\",\"\",AL453-ROUND(AL453*OFFSET(Input!$S$27,$B453,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A453=\"\",\"\",ROUND(AP453*(1-OFFSET(Input!$T$27,MIN(B453,10),0,1,1)),2*FEE_rounding))","v":-591070},4908930,0,{"$f":"IF(A454=\"\",\"\",AU452+AD453+AE453)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,Q453+R453))","v":0},5500000,5500000,{"$f":"IF(A453=1,K453,MAX(AY452+K453-AD452-AE452,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ453/100000*VLOOKUP(Age_Insured+B453-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I453>0,I453/H453,1),2*FEE_rounding)*IF(G454>14,1,0)*IF(AND(I453=0,H453>0),0,1)","v":29810},0,null,null,{"$f":"IF(AND(A453=1,PMF_1st=0),0,ROUND(IF(A453=1,AI453,AL452)*OFFSET(Input!$O$27,IF(A453=121,-1,0)+MIN(B453,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A453=1,PMF_1st=0),0,IF(SUM($K$5:$L453)-$AU452>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B452,B453),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A453+1","v":450},{"$f":"IF($A454=\"\",\"\",INT((A454-1)/12)+1)","v":38},{"$f":"IF($A454=\"\",\"\",MOD((A454-1),12)+1)","v":6},null,77,{"$f":"IF(A454=\"\",\"\",IF(A454=1,Age_Full_Month,IF(F453=11,0,F453+1)))","v":5},77,0,{"$f":"IF(A454=\"\",\"\",IF(AND(F454=11,G454=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H454-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C454-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B454,99),0,1,1)*K454,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*L454,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*M454,FEE_rounding)","v":0},0,0,{"$f":"IF(C454>=1,ROUND(K454*OFFSET(Input!$U$27,B454,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B454=1,0,IF($C454>=1,ROUND(OFFSET(Input!$X$27,B454,0,1,1)*AL453,AV_rounding),0))","v":0},{"$f":"IF(B454=1,0,IF(C454=1,ROUND(OFFSET(Input!$W$27,B454,0,1,1)*AVERAGE($AI$5,$AL$5:$AL452),AV_rounding),0))","v":0},0,0,29810,{"$f":"Q454+R454","v":0},{"$f":"IF(E454=\" \",\" \",IF(AI454+AM454-V454>BI453+BC454+BD454+BF454+BE454,BI453+BC454+BD454+BF454+BE454,MAX(AI454+AM454-V454,0)))","v":0},0,{"$f":"BG454","v":0},0,{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),OFFSET(Input!$G$27,B454,0,1,1)-AE454,0)","v":0},{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),MIN(OFFSET(Input!$G$27,B454,0,1,1),AP453),0)","v":0},0,0,0,0,0,0,0,{"$f":"R454+AO453","v":-591070},{"$f":"AM454-X454-AA454-AE454","v":-620880},-620880,-620880,{"$f":"IF(A454=\"\",\"\",AL454-ROUND(AL454*OFFSET(Input!$S$27,$B454,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A454=\"\",\"\",ROUND(AP454*(1-OFFSET(Input!$T$27,MIN(B454,10),0,1,1)),2*FEE_rounding))","v":-620880},{"$f":"AW454+AL454+AP454","v":4879120},0,0,0,{"$f":"AW453","v":5500000},{"$f":"AW454+AI454","v":5500000},3000000,{"$f":"IF(A454=\"\",\"\",AW454)","v":5500000},29810,0,null,null,{"$f":"IF(AND(A454=1,PMF_1st=0),0,ROUND(IF(A454=1,AI454,AL453)*OFFSET(Input!$O$27,IF(A454=121,-1,0)+MIN(B454,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A454=1,PMF_1st=0),0,IF(SUM($K$5:$L454)-$AU453>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B453,B454),21),0,1,1)))","v":0},null,null,{"$f":"BI453+BC454+BD454+BE454+BF454-Z454-AA454","v":0},{"$f":"IF(MOD($C454-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E454<=30,1.9,IF($E454<=40,1.6,IF($E454<=50,1.4,IF($E454<=60,1.2,IF($E454<=70,1.1,IF($E454<=90,1.02,1))))))","v":1.02}]
[451,38,7,null,77,{"$f":"IF(A455=\"\",\"\",IF(A455=1,Age_Full_Month,IF(F454=11,0,F454+1)))","v":6},77,0,{"$f":"IF(A455=\"\",\"\",IF(AND(F455=11,G455=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H455-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C455-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B455,99),0,1,1)*K455,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*L455,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*M455,FEE_rounding)","v":0},0,0,{"$f":"IF(C455>=1,ROUND(K455*OFFSET(Input!$U$27,B455,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B455=1,0,IF($C455>=1,ROUND(OFFSET(Input!$X$27,B455,0,1,1)*AL454,AV_rounding),0))","v":0},{"$f":"IF(B455=1,0,IF(C455=1,ROUND(OFFSET(Input!$W$27,B455,0,1,1)*AVERAGE($AI$5,$AL$5:$AL453),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),OFFSET(Input!$G$27,B455,0,1,1)-AE455,0)","v":0},{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),MIN(OFFSET(Input!$G$27,B455,0,1,1),AP454),0)","v":0},0,0,0,0,0,0,0,-620880,-650690,-650690,-650690,{"$f":"IF(A455=\"\",\"\",AL455-ROUND(AL455*OFFSET(Input!$S$27,$B455,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A455=\"\",\"\",ROUND(AP455*(1-OFFSET(Input!$T$27,MIN(B455,10),0,1,1)),2*FEE_rounding))","v":-650690},4849310,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A455=1,PMF_1st=0),0,ROUND(IF(A455=1,AI455,AL454)*OFFSET(Input!$O$27,IF(A455=121,-1,0)+MIN(B455,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A455=1,PMF_1st=0),0,IF(SUM($K$5:$L455)-$AU454>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B454,B455),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C455-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[452,38,8,null,77,{"$f":"IF(A456=\"\",\"\",IF(A456=1,Age_Full_Month,IF(F455=11,0,F455+1)))","v":7},77,0,{"$f":"IF(A456=\"\",\"\",IF(AND(F456=11,G456=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H456-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C456-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B456,99),0,1,1)*K456,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*L456,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*M456,FEE_rounding)","v":0},0,0,{"$f":"IF(C456>=1,ROUND(K456*OFFSET(Input!$U$27,B456,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B456=1,0,IF($C456>=1,ROUND(OFFSET(Input!$X$27,B456,0,1,1)*AL455,AV_rounding),0))","v":0},{"$f":"IF(B456=1,0,IF(C456=1,ROUND(OFFSET(Input!$W$27,B456,0,1,1)*AVERAGE($AI$5,$AL$5:$AL454),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),OFFSET(Input!$G$27,B456,0,1,1)-AE456,0)","v":0},{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),MIN(OFFSET(Input!$G$27,B456,0,1,1),AP455),0)","v":0},0,0,0,0,0,0,0,-650690,-680500,-680500,-680500,{"$f":"IF(A456=\"\",\"\",AL456-ROUND(AL456*OFFSET(Input!$S$27,$B456,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A456=\"\",\"\",ROUND(AP456*(1-OFFSET(Input!$T$27,MIN(B456,10),0,1,1)),2*FEE_rounding))","v":-680500},4819500,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A456=1,PMF_1st=0),0,ROUND(IF(A456=1,AI456,AL455)*OFFSET(Input!$O$27,IF(A456=121,-1,0)+MIN(B456,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A456=1,PMF_1st=0),0,IF(SUM($K$5:$L456)-$AU455>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B455,B456),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C456-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[453,38,9,null,77,{"$f":"IF(A457=\"\",\"\",IF(A457=1,Age_Full_Month,IF(F456=11,0,F456+1)))","v":8},77,0,{"$f":"IF(A457=\"\",\"\",IF(AND(F457=11,G457=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H457-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C457-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B457,99),0,1,1)*K457,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*L457,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*M457,FEE_rounding)","v":0},0,0,{"$f":"IF(C457>=1,ROUND(K457*OFFSET(Input!$U$27,B457,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B457=1,0,IF($C457>=1,ROUND(OFFSET(Input!$X$27,B457,0,1,1)*AL456,AV_rounding),0))","v":0},{"$f":"IF(B457=1,0,IF(C457=1,ROUND(OFFSET(Input!$W$27,B457,0,1,1)*AVERAGE($AI$5,$AL$5:$AL455),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),OFFSET(Input!$G$27,B457,0,1,1)-AE457,0)","v":0},{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),MIN(OFFSET(Input!$G$27,B457,0,1,1),AP456),0)","v":0},0,0,0,0,0,0,0,-680500,-710310,-710310,-710310,{"$f":"IF(A457=\"\",\"\",AL457-ROUND(AL457*OFFSET(Input!$S$27,$B457,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A457=\"\",\"\",ROUND(AP457*(1-OFFSET(Input!$T$27,MIN(B457,10),0,1,1)),2*FEE_rounding))","v":-710310},4789690,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A457=1,PMF_1st=0),0,ROUND(IF(A457=1,AI457,AL456)*OFFSET(Input!$O$27,IF(A457=121,-1,0)+MIN(B457,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A457=1,PMF_1st=0),0,IF(SUM($K$5:$L457)-$AU456>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B456,B457),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C457-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[454,38,10,null,77,{"$f":"IF(A458=\"\",\"\",IF(A458=1,Age_Full_Month,IF(F457=11,0,F457+1)))","v":9},77,0,{"$f":"IF(A458=\"\",\"\",IF(AND(F458=11,G458=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H458-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C458-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B458,99),0,1,1)*K458,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*L458,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*M458,FEE_rounding)","v":0},0,0,{"$f":"IF(C458>=1,ROUND(K458*OFFSET(Input!$U$27,B458,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B458=1,0,IF($C458>=1,ROUND(OFFSET(Input!$X$27,B458,0,1,1)*AL457,AV_rounding),0))","v":0},{"$f":"IF(B458=1,0,IF(C458=1,ROUND(OFFSET(Input!$W$27,B458,0,1,1)*AVERAGE($AI$5,$AL$5:$AL456),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),OFFSET(Input!$G$27,B458,0,1,1)-AE458,0)","v":0},{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),MIN(OFFSET(Input!$G$27,B458,0,1,1),AP457),0)","v":0},0,0,0,0,0,0,0,-710310,-740120,-740120,-740120,{"$f":"IF(A458=\"\",\"\",AL458-ROUND(AL458*OFFSET(Input!$S$27,$B458,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A458=\"\",\"\",ROUND(AP458*(1-OFFSET(Input!$T$27,MIN(B458,10),0,1,1)),2*FEE_rounding))","v":-740120},4759880,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A458=1,PMF_1st=0),0,ROUND(IF(A458=1,AI458,AL457)*OFFSET(Input!$O$27,IF(A458=121,-1,0)+MIN(B458,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A458=1,PMF_1st=0),0,IF(SUM($K$5:$L458)-$AU457>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B457,B458),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C458-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[455,38,11,null,77,{"$f":"IF(A459=\"\",\"\",IF(A459=1,Age_Full_Month,IF(F458=11,0,F458+1)))","v":10},77,0,{"$f":"IF(A459=\"\",\"\",IF(AND(F459=11,G459=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H459-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C459-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B459,99),0,1,1)*K459,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*L459,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*M459,FEE_rounding)","v":0},0,0,{"$f":"IF(C459>=1,ROUND(K459*OFFSET(Input!$U$27,B459,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B459=1,0,IF($C459>=1,ROUND(OFFSET(Input!$X$27,B459,0,1,1)*AL458,AV_rounding),0))","v":0},{"$f":"IF(B459=1,0,IF(C459=1,ROUND(OFFSET(Input!$W$27,B459,0,1,1)*AVERAGE($AI$5,$AL$5:$AL457),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),OFFSET(Input!$G$27,B459,0,1,1)-AE459,0)","v":0},{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),MIN(OFFSET(Input!$G$27,B459,0,1,1),AP458),0)","v":0},0,0,0,0,0,0,0,-740120,-769930,-769930,-769930,{"$f":"IF(A459=\"\",\"\",AL459-ROUND(AL459*OFFSET(Input!$S$27,$B459,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A459=\"\",\"\",ROUND(AP459*(1-OFFSET(Input!$T$27,MIN(B459,10),0,1,1)),2*FEE_rounding))","v":-769930},4730070,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A459=1,PMF_1st=0),0,ROUND(IF(A459=1,AI459,AL458)*OFFSET(Input!$O$27,IF(A459=121,-1,0)+MIN(B459,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A459=1,PMF_1st=0),0,IF(SUM($K$5:$L459)-$AU458>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B458,B459),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C459-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[456,38,12,null,77,{"$f":"IF(A460=\"\",\"\",IF(A460=1,Age_Full_Month,IF(F459=11,0,F459+1)))","v":11},77,0,{"$f":"IF(A460=\"\",\"\",IF(AND(F460=11,G460=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H460-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C460-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B460,99),0,1,1)*K460,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*L460,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*M460,FEE_rounding)","v":0},0,0,{"$f":"IF(C460>=1,ROUND(K460*OFFSET(Input!$U$27,B460,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B460=1,0,IF($C460>=1,ROUND(OFFSET(Input!$X$27,B460,0,1,1)*AL459,AV_rounding),0))","v":0},{"$f":"IF(B460=1,0,IF(C460=1,ROUND(OFFSET(Input!$W$27,B460,0,1,1)*AVERAGE($AI$5,$AL$5:$AL458),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),OFFSET(Input!$G$27,B460,0,1,1)-AE460,0)","v":0},{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),MIN(OFFSET(Input!$G$27,B460,0,1,1),AP459),0)","v":0},0,0,0,0,0,0,0,-769930,-799740,-799740,-799740,{"$f":"IF(A460=\"\",\"\",AL460-ROUND(AL460*OFFSET(Input!$S$27,$B460,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A460=\"\",\"\",ROUND(AP460*(1-OFFSET(Input!$T$27,MIN(B460,10),0,1,1)),2*FEE_rounding))","v":-799740},4700260,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A460=1,PMF_1st=0),0,ROUND(IF(A460=1,AI460,AL459)*OFFSET(Input!$O$27,IF(A460=121,-1,0)+MIN(B460,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A460=1,PMF_1st=0),0,IF(SUM($K$5:$L460)-$AU459>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B459,B460),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C460-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[457,39,1,null,78,{"$f":"IF(A461=\"\",\"\",IF(A461=1,Age_Full_Month,IF(F460=11,0,F460+1)))","v":0},78,0,{"$f":"IF(A461=\"\",\"\",IF(AND(F461=11,G461=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H461-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C461-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B461,99),0,1,1)*K461,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*L461,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*M461,FEE_rounding)","v":0},0,0,{"$f":"IF(C461>=1,ROUND(K461*OFFSET(Input!$U$27,B461,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B461=1,0,IF($C461>=1,ROUND(OFFSET(Input!$X$27,B461,0,1,1)*AL460,AV_rounding),0))","v":0},{"$f":"IF(B461=1,0,IF(C461=1,ROUND(OFFSET(Input!$W$27,B461,0,1,1)*AVERAGE($AI$5,$AL$5:$AL459),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),OFFSET(Input!$G$27,B461,0,1,1)-AE461,0)","v":0},{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),MIN(OFFSET(Input!$G$27,B461,0,1,1),AP460),0)","v":0},0,0,0,0,0,0,0,-799740,-832300,-832300,-832300,{"$f":"IF(A461=\"\",\"\",AL461-ROUND(AL461*OFFSET(Input!$S$27,$B461,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A461=\"\",\"\",ROUND(AP461*(1-OFFSET(Input!$T$27,MIN(B461,10),0,1,1)),2*FEE_rounding))","v":-832300},4667700,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A461=1,PMF_1st=0),0,ROUND(IF(A461=1,AI461,AL460)*OFFSET(Input!$O$27,IF(A461=121,-1,0)+MIN(B461,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A461=1,PMF_1st=0),0,IF(SUM($K$5:$L461)-$AU460>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B460,B461),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C461-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[458,39,2,null,78,{"$f":"IF(A462=\"\",\"\",IF(A462=1,Age_Full_Month,IF(F461=11,0,F461+1)))","v":1},78,0,{"$f":"IF(A462=\"\",\"\",IF(AND(F462=11,G462=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H462-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C462-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B462,99),0,1,1)*K462,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*L462,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*M462,FEE_rounding)","v":0},0,0,{"$f":"IF(C462>=1,ROUND(K462*OFFSET(Input!$U$27,B462,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B462=1,0,IF($C462>=1,ROUND(OFFSET(Input!$X$27,B462,0,1,1)*AL461,AV_rounding),0))","v":0},{"$f":"IF(B462=1,0,IF(C462=1,ROUND(OFFSET(Input!$W$27,B462,0,1,1)*AVERAGE($AI$5,$AL$5:$AL460),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),OFFSET(Input!$G$27,B462,0,1,1)-AE462,0)","v":0},{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),MIN(OFFSET(Input!$G$27,B462,0,1,1),AP461),0)","v":0},0,0,0,0,0,0,0,-832300,-864860,-864860,-864860,{"$f":"IF(A462=\"\",\"\",AL462-ROUND(AL462*OFFSET(Input!$S$27,$B462,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A462=\"\",\"\",ROUND(AP462*(1-OFFSET(Input!$T$27,MIN(B462,10),0,1,1)),2*FEE_rounding))","v":-864860},4635140,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A462=1,PMF_1st=0),0,ROUND(IF(A462=1,AI462,AL461)*OFFSET(Input!$O$27,IF(A462=121,-1,0)+MIN(B462,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A462=1,PMF_1st=0),0,IF(SUM($K$5:$L462)-$AU461>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B461,B462),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C462-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[459,39,3,null,78,{"$f":"IF(A463=\"\",\"\",IF(A463=1,Age_Full_Month,IF(F462=11,0,F462+1)))","v":2},78,0,{"$f":"IF(A463=\"\",\"\",IF(AND(F463=11,G463=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H463-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C463-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B463,99),0,1,1)*K463,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*L463,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*M463,FEE_rounding)","v":0},0,0,{"$f":"IF(C463>=1,ROUND(K463*OFFSET(Input!$U$27,B463,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B463=1,0,IF($C463>=1,ROUND(OFFSET(Input!$X$27,B463,0,1,1)*AL462,AV_rounding),0))","v":0},{"$f":"IF(B463=1,0,IF(C463=1,ROUND(OFFSET(Input!$W$27,B463,0,1,1)*AVERAGE($AI$5,$AL$5:$AL461),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),OFFSET(Input!$G$27,B463,0,1,1)-AE463,0)","v":0},{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),MIN(OFFSET(Input!$G$27,B463,0,1,1),AP462),0)","v":0},0,0,0,0,0,0,0,-864860,-897420,-897420,-897420,{"$f":"IF(A463=\"\",\"\",AL463-ROUND(AL463*OFFSET(Input!$S$27,$B463,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A463=\"\",\"\",ROUND(AP463*(1-OFFSET(Input!$T$27,MIN(B463,10),0,1,1)),2*FEE_rounding))","v":-897420},4602580,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A463=1,PMF_1st=0),0,ROUND(IF(A463=1,AI463,AL462)*OFFSET(Input!$O$27,IF(A463=121,-1,0)+MIN(B463,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A463=1,PMF_1st=0),0,IF(SUM($K$5:$L463)-$AU462>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B462,B463),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C463-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[460,39,4,null,78,{"$f":"IF(A464=\"\",\"\",IF(A464=1,Age_Full_Month,IF(F463=11,0,F463+1)))","v":3},78,0,{"$f":"IF(A464=\"\",\"\",IF(AND(F464=11,G464=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H464-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C464-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B464,99),0,1,1)*K464,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*L464,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*M464,FEE_rounding)","v":0},0,0,{"$f":"IF(C464>=1,ROUND(K464*OFFSET(Input!$U$27,B464,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B464=1,0,IF($C464>=1,ROUND(OFFSET(Input!$X$27,B464,0,1,1)*AL463,AV_rounding),0))","v":0},{"$f":"IF(B464=1,0,IF(C464=1,ROUND(OFFSET(Input!$W$27,B464,0,1,1)*AVERAGE($AI$5,$AL$5:$AL462),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),OFFSET(Input!$G$27,B464,0,1,1)-AE464,0)","v":0},{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),MIN(OFFSET(Input!$G$27,B464,0,1,1),AP463),0)","v":0},0,0,0,0,0,0,0,-897420,-929980,-929980,-929980,{"$f":"IF(A464=\"\",\"\",AL464-ROUND(AL464*OFFSET(Input!$S$27,$B464,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A464=\"\",\"\",ROUND(AP464*(1-OFFSET(Input!$T$27,MIN(B464,10),0,1,1)),2*FEE_rounding))","v":-929980},4570020,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A464=1,PMF_1st=0),0,ROUND(IF(A464=1,AI464,AL463)*OFFSET(Input!$O$27,IF(A464=121,-1,0)+MIN(B464,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A464=1,PMF_1st=0),0,IF(SUM($K$5:$L464)-$AU463>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B463,B464),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C464-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[461,39,5,null,78,{"$f":"IF(A465=\"\",\"\",IF(A465=1,Age_Full_Month,IF(F464=11,0,F464+1)))","v":4},78,0,{"$f":"IF(A465=\"\",\"\",IF(AND(F465=11,G465=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H465-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C465-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B465,99),0,1,1)*K465,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*L465,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*M465,FEE_rounding)","v":0},0,0,{"$f":"IF(C465>=1,ROUND(K465*OFFSET(Input!$U$27,B465,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B465=1,0,IF($C465>=1,ROUND(OFFSET(Input!$X$27,B465,0,1,1)*AL464,AV_rounding),0))","v":0},{"$f":"IF(B465=1,0,IF(C465=1,ROUND(OFFSET(Input!$W$27,B465,0,1,1)*AVERAGE($AI$5,$AL$5:$AL463),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),OFFSET(Input!$G$27,B465,0,1,1)-AE465,0)","v":0},{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),MIN(OFFSET(Input!$G$27,B465,0,1,1),AP464),0)","v":0},0,0,0,0,0,0,0,-929980,-962540,-962540,-962540,{"$f":"IF(A465=\"\",\"\",AL465-ROUND(AL465*OFFSET(Input!$S$27,$B465,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A465=\"\",\"\",ROUND(AP465*(1-OFFSET(Input!$T$27,MIN(B465,10),0,1,1)),2*FEE_rounding))","v":-962540},4537460,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A465=1,PMF_1st=0),0,ROUND(IF(A465=1,AI465,AL464)*OFFSET(Input!$O$27,IF(A465=121,-1,0)+MIN(B465,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A465=1,PMF_1st=0),0,IF(SUM($K$5:$L465)-$AU464>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B464,B465),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C465-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[462,39,6,null,78,{"$f":"IF(A466=\"\",\"\",IF(A466=1,Age_Full_Month,IF(F465=11,0,F465+1)))","v":5},78,0,{"$f":"IF(A466=\"\",\"\",IF(AND(F466=11,G466=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H466-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C466-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B466,99),0,1,1)*K466,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*L466,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*M466,FEE_rounding)","v":0},0,0,{"$f":"IF(C466>=1,ROUND(K466*OFFSET(Input!$U$27,B466,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B466=1,0,IF($C466>=1,ROUND(OFFSET(Input!$X$27,B466,0,1,1)*AL465,AV_rounding),0))","v":0},{"$f":"IF(B466=1,0,IF(C466=1,ROUND(OFFSET(Input!$W$27,B466,0,1,1)*AVERAGE($AI$5,$AL$5:$AL464),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),OFFSET(Input!$G$27,B466,0,1,1)-AE466,0)","v":0},{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),MIN(OFFSET(Input!$G$27,B466,0,1,1),AP465),0)","v":0},0,0,0,0,0,0,0,-962540,-995100,-995100,-995100,{"$f":"IF(A466=\"\",\"\",AL466-ROUND(AL466*OFFSET(Input!$S$27,$B466,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A466=\"\",\"\",ROUND(AP466*(1-OFFSET(Input!$T$27,MIN(B466,10),0,1,1)),2*FEE_rounding))","v":-995100},4504900,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A466=1,PMF_1st=0),0,ROUND(IF(A466=1,AI466,AL465)*OFFSET(Input!$O$27,IF(A466=121,-1,0)+MIN(B466,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A466=1,PMF_1st=0),0,IF(SUM($K$5:$L466)-$AU465>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B465,B466),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C466-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[463,39,7,null,78,{"$f":"IF(A467=\"\",\"\",IF(A467=1,Age_Full_Month,IF(F466=11,0,F466+1)))","v":6},78,0,{"$f":"IF(A467=\"\",\"\",IF(AND(F467=11,G467=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H467-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C467-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B467,99),0,1,1)*K467,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*L467,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*M467,FEE_rounding)","v":0},0,0,{"$f":"IF(C467>=1,ROUND(K467*OFFSET(Input!$U$27,B467,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B467=1,0,IF($C467>=1,ROUND(OFFSET(Input!$X$27,B467,0,1,1)*AL466,AV_rounding),0))","v":0},{"$f":"IF(B467=1,0,IF(C467=1,ROUND(OFFSET(Input!$W$27,B467,0,1,1)*AVERAGE($AI$5,$AL$5:$AL465),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),OFFSET(Input!$G$27,B467,0,1,1)-AE467,0)","v":0},{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),MIN(OFFSET(Input!$G$27,B467,0,1,1),AP466),0)","v":0},0,0,0,0,0,0,0,-995100,-1027660,-1027660,-1027660,{"$f":"IF(A467=\"\",\"\",AL467-ROUND(AL467*OFFSET(Input!$S$27,$B467,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A467=\"\",\"\",ROUND(AP467*(1-OFFSET(Input!$T$27,MIN(B467,10),0,1,1)),2*FEE_rounding))","v":-1027660},4472340,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A467=1,PMF_1st=0),0,ROUND(IF(A467=1,AI467,AL466)*OFFSET(Input!$O$27,IF(A467=121,-1,0)+MIN(B467,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A467=1,PMF_1st=0),0,IF(SUM($K$5:$L467)-$AU466>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B466,B467),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C467-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[464,39,8,null,78,{"$f":"IF(A468=\"\",\"\",IF(A468=1,Age_Full_Month,IF(F467=11,0,F467+1)))","v":7},78,0,{"$f":"IF(A468=\"\",\"\",IF(AND(F468=11,G468=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H468-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C468-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B468,99),0,1,1)*K468,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*L468,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*M468,FEE_rounding)","v":0},0,0,{"$f":"IF(C468>=1,ROUND(K468*OFFSET(Input!$U$27,B468,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B468=1,0,IF($C468>=1,ROUND(OFFSET(Input!$X$27,B468,0,1,1)*AL467,AV_rounding),0))","v":0},{"$f":"IF(B468=1,0,IF(C468=1,ROUND(OFFSET(Input!$W$27,B468,0,1,1)*AVERAGE($AI$5,$AL$5:$AL466),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),OFFSET(Input!$G$27,B468,0,1,1)-AE468,0)","v":0},{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),MIN(OFFSET(Input!$G$27,B468,0,1,1),AP467),0)","v":0},0,0,0,0,0,0,0,-1027660,-1060220,-1060220,-1060220,{"$f":"IF(A468=\"\",\"\",AL468-ROUND(AL468*OFFSET(Input!$S$27,$B468,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A468=\"\",\"\",ROUND(AP468*(1-OFFSET(Input!$T$27,MIN(B468,10),0,1,1)),2*FEE_rounding))","v":-1060220},4439780,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A468=1,PMF_1st=0),0,ROUND(IF(A468=1,AI468,AL467)*OFFSET(Input!$O$27,IF(A468=121,-1,0)+MIN(B468,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A468=1,PMF_1st=0),0,IF(SUM($K$5:$L468)-$AU467>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B467,B468),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C468-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[465,39,9,null,78,{"$f":"IF(A469=\"\",\"\",IF(A469=1,Age_Full_Month,IF(F468=11,0,F468+1)))","v":8},78,0,{"$f":"IF(A469=\"\",\"\",IF(AND(F469=11,G469=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H469-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C469-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B469,99),0,1,1)*K469,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*L469,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*M469,FEE_rounding)","v":0},0,0,{"$f":"IF(C469>=1,ROUND(K469*OFFSET(Input!$U$27,B469,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B469=1,0,IF($C469>=1,ROUND(OFFSET(Input!$X$27,B469,0,1,1)*AL468,AV_rounding),0))","v":0},{"$f":"IF(B469=1,0,IF(C469=1,ROUND(OFFSET(Input!$W$27,B469,0,1,1)*AVERAGE($AI$5,$AL$5:$AL467),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),OFFSET(Input!$G$27,B469,0,1,1)-AE469,0)","v":0},{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),MIN(OFFSET(Input!$G$27,B469,0,1,1),AP468),0)","v":0},0,0,0,0,0,0,0,-1060220,-1092780,-1092780,-1092780,{"$f":"IF(A469=\"\",\"\",AL469-ROUND(AL469*OFFSET(Input!$S$27,$B469,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A469=\"\",\"\",ROUND(AP469*(1-OFFSET(Input!$T$27,MIN(B469,10),0,1,1)),2*FEE_rounding))","v":-1092780},4407220,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A469=1,PMF_1st=0),0,ROUND(IF(A469=1,AI469,AL468)*OFFSET(Input!$O$27,IF(A469=121,-1,0)+MIN(B469,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A469=1,PMF_1st=0),0,IF(SUM($K$5:$L469)-$AU468>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B468,B469),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C469-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[466,39,10,null,78,{"$f":"IF(A470=\"\",\"\",IF(A470=1,Age_Full_Month,IF(F469=11,0,F469+1)))","v":9},78,0,{"$f":"IF(A470=\"\",\"\",IF(AND(F470=11,G470=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H470-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C470-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B470,99),0,1,1)*K470,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*L470,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*M470,FEE_rounding)","v":0},0,0,{"$f":"IF(C470>=1,ROUND(K470*OFFSET(Input!$U$27,B470,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B470=1,0,IF($C470>=1,ROUND(OFFSET(Input!$X$27,B470,0,1,1)*AL469,AV_rounding),0))","v":0},{"$f":"IF(B470=1,0,IF(C470=1,ROUND(OFFSET(Input!$W$27,B470,0,1,1)*AVERAGE($AI$5,$AL$5:$AL468),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),OFFSET(Input!$G$27,B470,0,1,1)-AE470,0)","v":0},{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),MIN(OFFSET(Input!$G$27,B470,0,1,1),AP469),0)","v":0},0,0,0,0,0,0,0,-1092780,-1125340,-1125340,-1125340,{"$f":"IF(A470=\"\",\"\",AL470-ROUND(AL470*OFFSET(Input!$S$27,$B470,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A470=\"\",\"\",ROUND(AP470*(1-OFFSET(Input!$T$27,MIN(B470,10),0,1,1)),2*FEE_rounding))","v":-1125340},4374660,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A470=1,PMF_1st=0),0,ROUND(IF(A470=1,AI470,AL469)*OFFSET(Input!$O$27,IF(A470=121,-1,0)+MIN(B470,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A470=1,PMF_1st=0),0,IF(SUM($K$5:$L470)-$AU469>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B469,B470),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C470-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[467,39,11,null,78,{"$f":"IF(A471=\"\",\"\",IF(A471=1,Age_Full_Month,IF(F470=11,0,F470+1)))","v":10},78,0,{"$f":"IF(A471=\"\",\"\",IF(AND(F471=11,G471=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H471-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C471-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B471,99),0,1,1)*K471,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*L471,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*M471,FEE_rounding)","v":0},0,0,{"$f":"IF(C471>=1,ROUND(K471*OFFSET(Input!$U$27,B471,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B471=1,0,IF($C471>=1,ROUND(OFFSET(Input!$X$27,B471,0,1,1)*AL470,AV_rounding),0))","v":0},{"$f":"IF(B471=1,0,IF(C471=1,ROUND(OFFSET(Input!$W$27,B471,0,1,1)*AVERAGE($AI$5,$AL$5:$AL469),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),OFFSET(Input!$G$27,B471,0,1,1)-AE471,0)","v":0},{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),MIN(OFFSET(Input!$G$27,B471,0,1,1),AP470),0)","v":0},0,0,0,0,0,0,0,-1125340,-1157900,-1157900,-1157900,{"$f":"IF(A471=\"\",\"\",AL471-ROUND(AL471*OFFSET(Input!$S$27,$B471,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A471=\"\",\"\",ROUND(AP471*(1-OFFSET(Input!$T$27,MIN(B471,10),0,1,1)),2*FEE_rounding))","v":-1157900},4342100,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A471=1,PMF_1st=0),0,ROUND(IF(A471=1,AI471,AL470)*OFFSET(Input!$O$27,IF(A471=121,-1,0)+MIN(B471,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A471=1,PMF_1st=0),0,IF(SUM($K$5:$L471)-$AU470>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B470,B471),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C471-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[468,39,12,null,78,{"$f":"IF(A472=\"\",\"\",IF(A472=1,Age_Full_Month,IF(F471=11,0,F471+1)))","v":11},78,0,{"$f":"IF(A472=\"\",\"\",IF(AND(F472=11,G472=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H472-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C472-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B472,99),0,1,1)*K472,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*L472,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*M472,FEE_rounding)","v":0},0,0,{"$f":"IF(C472>=1,ROUND(K472*OFFSET(Input!$U$27,B472,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B472=1,0,IF($C472>=1,ROUND(OFFSET(Input!$X$27,B472,0,1,1)*AL471,AV_rounding),0))","v":0},{"$f":"IF(B472=1,0,IF(C472=1,ROUND(OFFSET(Input!$W$27,B472,0,1,1)*AVERAGE($AI$5,$AL$5:$AL470),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),OFFSET(Input!$G$27,B472,0,1,1)-AE472,0)","v":0},{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),MIN(OFFSET(Input!$G$27,B472,0,1,1),AP471),0)","v":0},0,0,0,0,0,0,0,-1157900,-1190460,-1190460,-1190460,{"$f":"IF(A472=\"\",\"\",AL472-ROUND(AL472*OFFSET(Input!$S$27,$B472,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A472=\"\",\"\",ROUND(AP472*(1-OFFSET(Input!$T$27,MIN(B472,10),0,1,1)),2*FEE_rounding))","v":-1190460},4309540,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A472=1,PMF_1st=0),0,ROUND(IF(A472=1,AI472,AL471)*OFFSET(Input!$O$27,IF(A472=121,-1,0)+MIN(B472,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A472=1,PMF_1st=0),0,IF(SUM($K$5:$L472)-$AU471>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B471,B472),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C472-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[469,40,1,null,79,{"$f":"IF(A473=\"\",\"\",IF(A473=1,Age_Full_Month,IF(F472=11,0,F472+1)))","v":0},79,0,{"$f":"IF(A473=\"\",\"\",IF(AND(F473=11,G473=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H473-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C473-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B473,99),0,1,1)*K473,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*L473,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*M473,FEE_rounding)","v":0},0,0,{"$f":"IF(C473>=1,ROUND(K473*OFFSET(Input!$U$27,B473,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B473=1,0,IF($C473>=1,ROUND(OFFSET(Input!$X$27,B473,0,1,1)*AL472,AV_rounding),0))","v":0},{"$f":"IF(B473=1,0,IF(C473=1,ROUND(OFFSET(Input!$W$27,B473,0,1,1)*AVERAGE($AI$5,$AL$5:$AL471),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),OFFSET(Input!$G$27,B473,0,1,1)-AE473,0)","v":0},{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),MIN(OFFSET(Input!$G$27,B473,0,1,1),AP472),0)","v":0},0,0,0,0,0,0,0,-1190460,-1226045,-1226045,-1226045,{"$f":"IF(A473=\"\",\"\",AL473-ROUND(AL473*OFFSET(Input!$S$27,$B473,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A473=\"\",\"\",ROUND(AP473*(1-OFFSET(Input!$T$27,MIN(B473,10),0,1,1)),2*FEE_rounding))","v":-1226045},4273955,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A473=1,PMF_1st=0),0,ROUND(IF(A473=1,AI473,AL472)*OFFSET(Input!$O$27,IF(A473=121,-1,0)+MIN(B473,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A473=1,PMF_1st=0),0,IF(SUM($K$5:$L473)-$AU472>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B472,B473),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C473-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[470,40,2,null,79,{"$f":"IF(A474=\"\",\"\",IF(A474=1,Age_Full_Month,IF(F473=11,0,F473+1)))","v":1},79,0,{"$f":"IF(A474=\"\",\"\",IF(AND(F474=11,G474=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H474-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C474-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B474,99),0,1,1)*K474,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*L474,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*M474,FEE_rounding)","v":0},0,0,{"$f":"IF(C474>=1,ROUND(K474*OFFSET(Input!$U$27,B474,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B474=1,0,IF($C474>=1,ROUND(OFFSET(Input!$X$27,B474,0,1,1)*AL473,AV_rounding),0))","v":0},{"$f":"IF(B474=1,0,IF(C474=1,ROUND(OFFSET(Input!$W$27,B474,0,1,1)*AVERAGE($AI$5,$AL$5:$AL472),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),OFFSET(Input!$G$27,B474,0,1,1)-AE474,0)","v":0},{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),MIN(OFFSET(Input!$G$27,B474,0,1,1),AP473),0)","v":0},0,0,0,0,0,0,0,-1226045,-1261630,-1261630,-1261630,{"$f":"IF(A474=\"\",\"\",AL474-ROUND(AL474*OFFSET(Input!$S$27,$B474,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A474=\"\",\"\",ROUND(AP474*(1-OFFSET(Input!$T$27,MIN(B474,10),0,1,1)),2*FEE_rounding))","v":-1261630},4238370,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A474=1,PMF_1st=0),0,ROUND(IF(A474=1,AI474,AL473)*OFFSET(Input!$O$27,IF(A474=121,-1,0)+MIN(B474,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A474=1,PMF_1st=0),0,IF(SUM($K$5:$L474)-$AU473>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B473,B474),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C474-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[471,40,3,null,79,{"$f":"IF(A475=\"\",\"\",IF(A475=1,Age_Full_Month,IF(F474=11,0,F474+1)))","v":2},79,0,{"$f":"IF(A475=\"\",\"\",IF(AND(F475=11,G475=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H475-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C475-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B475,99),0,1,1)*K475,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*L475,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*M475,FEE_rounding)","v":0},0,0,{"$f":"IF(C475>=1,ROUND(K475*OFFSET(Input!$U$27,B475,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B475=1,0,IF($C475>=1,ROUND(OFFSET(Input!$X$27,B475,0,1,1)*AL474,AV_rounding),0))","v":0},{"$f":"IF(B475=1,0,IF(C475=1,ROUND(OFFSET(Input!$W$27,B475,0,1,1)*AVERAGE($AI$5,$AL$5:$AL473),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),OFFSET(Input!$G$27,B475,0,1,1)-AE475,0)","v":0},{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),MIN(OFFSET(Input!$G$27,B475,0,1,1),AP474),0)","v":0},0,0,0,0,0,0,0,-1261630,-1297215,-1297215,-1297215,{"$f":"IF(A475=\"\",\"\",AL475-ROUND(AL475*OFFSET(Input!$S$27,$B475,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A475=\"\",\"\",ROUND(AP475*(1-OFFSET(Input!$T$27,MIN(B475,10),0,1,1)),2*FEE_rounding))","v":-1297215},4202785,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A475=1,PMF_1st=0),0,ROUND(IF(A475=1,AI475,AL474)*OFFSET(Input!$O$27,IF(A475=121,-1,0)+MIN(B475,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A475=1,PMF_1st=0),0,IF(SUM($K$5:$L475)-$AU474>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B474,B475),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C475-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[472,40,4,null,79,{"$f":"IF(A476=\"\",\"\",IF(A476=1,Age_Full_Month,IF(F475=11,0,F475+1)))","v":3},79,0,{"$f":"IF(A476=\"\",\"\",IF(AND(F476=11,G476=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H476-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C476-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B476,99),0,1,1)*K476,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*L476,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*M476,FEE_rounding)","v":0},0,0,{"$f":"IF(C476>=1,ROUND(K476*OFFSET(Input!$U$27,B476,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B476=1,0,IF($C476>=1,ROUND(OFFSET(Input!$X$27,B476,0,1,1)*AL475,AV_rounding),0))","v":0},{"$f":"IF(B476=1,0,IF(C476=1,ROUND(OFFSET(Input!$W$27,B476,0,1,1)*AVERAGE($AI$5,$AL$5:$AL474),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),OFFSET(Input!$G$27,B476,0,1,1)-AE476,0)","v":0},{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),MIN(OFFSET(Input!$G$27,B476,0,1,1),AP475),0)","v":0},0,0,0,0,0,0,0,-1297215,-1332800,-1332800,-1332800,{"$f":"IF(A476=\"\",\"\",AL476-ROUND(AL476*OFFSET(Input!$S$27,$B476,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A476=\"\",\"\",ROUND(AP476*(1-OFFSET(Input!$T$27,MIN(B476,10),0,1,1)),2*FEE_rounding))","v":-1332800},4167200,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A476=1,PMF_1st=0),0,ROUND(IF(A476=1,AI476,AL475)*OFFSET(Input!$O$27,IF(A476=121,-1,0)+MIN(B476,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A476=1,PMF_1st=0),0,IF(SUM($K$5:$L476)-$AU475>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B475,B476),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C476-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[473,40,5,null,79,{"$f":"IF(A477=\"\",\"\",IF(A477=1,Age_Full_Month,IF(F476=11,0,F476+1)))","v":4},79,0,{"$f":"IF(A477=\"\",\"\",IF(AND(F477=11,G477=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H477-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C477-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B477,99),0,1,1)*K477,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*L477,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*M477,FEE_rounding)","v":0},0,0,{"$f":"IF(C477>=1,ROUND(K477*OFFSET(Input!$U$27,B477,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B477=1,0,IF($C477>=1,ROUND(OFFSET(Input!$X$27,B477,0,1,1)*AL476,AV_rounding),0))","v":0},{"$f":"IF(B477=1,0,IF(C477=1,ROUND(OFFSET(Input!$W$27,B477,0,1,1)*AVERAGE($AI$5,$AL$5:$AL475),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),OFFSET(Input!$G$27,B477,0,1,1)-AE477,0)","v":0},{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),MIN(OFFSET(Input!$G$27,B477,0,1,1),AP476),0)","v":0},0,0,0,0,0,0,0,-1332800,-1368385,-1368385,-1368385,{"$f":"IF(A477=\"\",\"\",AL477-ROUND(AL477*OFFSET(Input!$S$27,$B477,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A477=\"\",\"\",ROUND(AP477*(1-OFFSET(Input!$T$27,MIN(B477,10),0,1,1)),2*FEE_rounding))","v":-1368385},4131615,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A477=1,PMF_1st=0),0,ROUND(IF(A477=1,AI477,AL476)*OFFSET(Input!$O$27,IF(A477=121,-1,0)+MIN(B477,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A477=1,PMF_1st=0),0,IF(SUM($K$5:$L477)-$AU476>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B476,B477),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C477-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[474,40,6,null,79,{"$f":"IF(A478=\"\",\"\",IF(A478=1,Age_Full_Month,IF(F477=11,0,F477+1)))","v":5},79,0,{"$f":"IF(A478=\"\",\"\",IF(AND(F478=11,G478=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H478-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C478-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B478,99),0,1,1)*K478,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*L478,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*M478,FEE_rounding)","v":0},0,0,{"$f":"IF(C478>=1,ROUND(K478*OFFSET(Input!$U$27,B478,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B478=1,0,IF($C478>=1,ROUND(OFFSET(Input!$X$27,B478,0,1,1)*AL477,AV_rounding),0))","v":0},{"$f":"IF(B478=1,0,IF(C478=1,ROUND(OFFSET(Input!$W$27,B478,0,1,1)*AVERAGE($AI$5,$AL$5:$AL476),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),OFFSET(Input!$G$27,B478,0,1,1)-AE478,0)","v":0},{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),MIN(OFFSET(Input!$G$27,B478,0,1,1),AP477),0)","v":0},0,0,0,0,0,0,0,-1368385,-1403970,-1403970,-1403970,{"$f":"IF(A478=\"\",\"\",AL478-ROUND(AL478*OFFSET(Input!$S$27,$B478,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A478=\"\",\"\",ROUND(AP478*(1-OFFSET(Input!$T$27,MIN(B478,10),0,1,1)),2*FEE_rounding))","v":-1403970},4096030,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A478=1,PMF_1st=0),0,ROUND(IF(A478=1,AI478,AL477)*OFFSET(Input!$O$27,IF(A478=121,-1,0)+MIN(B478,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A478=1,PMF_1st=0),0,IF(SUM($K$5:$L478)-$AU477>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B477,B478),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C478-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[475,40,7,null,79,{"$f":"IF(A479=\"\",\"\",IF(A479=1,Age_Full_Month,IF(F478=11,0,F478+1)))","v":6},79,0,{"$f":"IF(A479=\"\",\"\",IF(AND(F479=11,G479=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H479-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C479-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B479,99),0,1,1)*K479,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*L479,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*M479,FEE_rounding)","v":0},0,0,{"$f":"IF(C479>=1,ROUND(K479*OFFSET(Input!$U$27,B479,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B479=1,0,IF($C479>=1,ROUND(OFFSET(Input!$X$27,B479,0,1,1)*AL478,AV_rounding),0))","v":0},{"$f":"IF(B479=1,0,IF(C479=1,ROUND(OFFSET(Input!$W$27,B479,0,1,1)*AVERAGE($AI$5,$AL$5:$AL477),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),OFFSET(Input!$G$27,B479,0,1,1)-AE479,0)","v":0},{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),MIN(OFFSET(Input!$G$27,B479,0,1,1),AP478),0)","v":0},0,0,0,0,0,0,0,-1403970,-1439555,-1439555,-1439555,{"$f":"IF(A479=\"\",\"\",AL479-ROUND(AL479*OFFSET(Input!$S$27,$B479,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A479=\"\",\"\",ROUND(AP479*(1-OFFSET(Input!$T$27,MIN(B479,10),0,1,1)),2*FEE_rounding))","v":-1439555},4060445,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A479=1,PMF_1st=0),0,ROUND(IF(A479=1,AI479,AL478)*OFFSET(Input!$O$27,IF(A479=121,-1,0)+MIN(B479,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A479=1,PMF_1st=0),0,IF(SUM($K$5:$L479)-$AU478>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B478,B479),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C479-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[476,40,8,null,79,{"$f":"IF(A480=\"\",\"\",IF(A480=1,Age_Full_Month,IF(F479=11,0,F479+1)))","v":7},79,0,{"$f":"IF(A480=\"\",\"\",IF(AND(F480=11,G480=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H480-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C480-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B480,99),0,1,1)*K480,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*L480,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*M480,FEE_rounding)","v":0},0,0,{"$f":"IF(C480>=1,ROUND(K480*OFFSET(Input!$U$27,B480,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B480=1,0,IF($C480>=1,ROUND(OFFSET(Input!$X$27,B480,0,1,1)*AL479,AV_rounding),0))","v":0},{"$f":"IF(B480=1,0,IF(C480=1,ROUND(OFFSET(Input!$W$27,B480,0,1,1)*AVERAGE($AI$5,$AL$5:$AL478),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),OFFSET(Input!$G$27,B480,0,1,1)-AE480,0)","v":0},{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),MIN(OFFSET(Input!$G$27,B480,0,1,1),AP479),0)","v":0},0,0,0,0,0,0,0,-1439555,-1475140,-1475140,-1475140,{"$f":"IF(A480=\"\",\"\",AL480-ROUND(AL480*OFFSET(Input!$S$27,$B480,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A480=\"\",\"\",ROUND(AP480*(1-OFFSET(Input!$T$27,MIN(B480,10),0,1,1)),2*FEE_rounding))","v":-1475140},4024860,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A480=1,PMF_1st=0),0,ROUND(IF(A480=1,AI480,AL479)*OFFSET(Input!$O$27,IF(A480=121,-1,0)+MIN(B480,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A480=1,PMF_1st=0),0,IF(SUM($K$5:$L480)-$AU479>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B479,B480),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C480-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[477,40,9,null,79,{"$f":"IF(A481=\"\",\"\",IF(A481=1,Age_Full_Month,IF(F480=11,0,F480+1)))","v":8},79,0,{"$f":"IF(A481=\"\",\"\",IF(AND(F481=11,G481=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H481-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C481-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B481,99),0,1,1)*K481,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*L481,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*M481,FEE_rounding)","v":0},0,0,{"$f":"IF(C481>=1,ROUND(K481*OFFSET(Input!$U$27,B481,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B481=1,0,IF($C481>=1,ROUND(OFFSET(Input!$X$27,B481,0,1,1)*AL480,AV_rounding),0))","v":0},{"$f":"IF(B481=1,0,IF(C481=1,ROUND(OFFSET(Input!$W$27,B481,0,1,1)*AVERAGE($AI$5,$AL$5:$AL479),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),OFFSET(Input!$G$27,B481,0,1,1)-AE481,0)","v":0},{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),MIN(OFFSET(Input!$G$27,B481,0,1,1),AP480),0)","v":0},0,0,0,0,0,0,0,-1475140,-1510725,-1510725,-1510725,{"$f":"IF(A481=\"\",\"\",AL481-ROUND(AL481*OFFSET(Input!$S$27,$B481,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A481=\"\",\"\",ROUND(AP481*(1-OFFSET(Input!$T$27,MIN(B481,10),0,1,1)),2*FEE_rounding))","v":-1510725},3989275,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A481=1,PMF_1st=0),0,ROUND(IF(A481=1,AI481,AL480)*OFFSET(Input!$O$27,IF(A481=121,-1,0)+MIN(B481,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A481=1,PMF_1st=0),0,IF(SUM($K$5:$L481)-$AU480>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B480,B481),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C481-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[478,40,10,null,79,{"$f":"IF(A482=\"\",\"\",IF(A482=1,Age_Full_Month,IF(F481=11,0,F481+1)))","v":9},79,0,{"$f":"IF(A482=\"\",\"\",IF(AND(F482=11,G482=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H482-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C482-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B482,99),0,1,1)*K482,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*L482,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*M482,FEE_rounding)","v":0},0,0,{"$f":"IF(C482>=1,ROUND(K482*OFFSET(Input!$U$27,B482,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B482=1,0,IF($C482>=1,ROUND(OFFSET(Input!$X$27,B482,0,1,1)*AL481,AV_rounding),0))","v":0},{"$f":"IF(B482=1,0,IF(C482=1,ROUND(OFFSET(Input!$W$27,B482,0,1,1)*AVERAGE($AI$5,$AL$5:$AL480),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),OFFSET(Input!$G$27,B482,0,1,1)-AE482,0)","v":0},{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),MIN(OFFSET(Input!$G$27,B482,0,1,1),AP481),0)","v":0},0,0,0,0,0,0,0,-1510725,-1546310,-1546310,-1546310,{"$f":"IF(A482=\"\",\"\",AL482-ROUND(AL482*OFFSET(Input!$S$27,$B482,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A482=\"\",\"\",ROUND(AP482*(1-OFFSET(Input!$T$27,MIN(B482,10),0,1,1)),2*FEE_rounding))","v":-1546310},3953690,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A482=1,PMF_1st=0),0,ROUND(IF(A482=1,AI482,AL481)*OFFSET(Input!$O$27,IF(A482=121,-1,0)+MIN(B482,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A482=1,PMF_1st=0),0,IF(SUM($K$5:$L482)-$AU481>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B481,B482),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C482-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[479,40,11,null,79,{"$f":"IF(A483=\"\",\"\",IF(A483=1,Age_Full_Month,IF(F482=11,0,F482+1)))","v":10},79,0,{"$f":"IF(A483=\"\",\"\",IF(AND(F483=11,G483=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H483-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C483-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B483,99),0,1,1)*K483,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*L483,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*M483,FEE_rounding)","v":0},0,0,{"$f":"IF(C483>=1,ROUND(K483*OFFSET(Input!$U$27,B483,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B483=1,0,IF($C483>=1,ROUND(OFFSET(Input!$X$27,B483,0,1,1)*AL482,AV_rounding),0))","v":0},{"$f":"IF(B483=1,0,IF(C483=1,ROUND(OFFSET(Input!$W$27,B483,0,1,1)*AVERAGE($AI$5,$AL$5:$AL481),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),OFFSET(Input!$G$27,B483,0,1,1)-AE483,0)","v":0},{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),MIN(OFFSET(Input!$G$27,B483,0,1,1),AP482),0)","v":0},0,0,0,0,0,0,0,-1546310,-1581895,-1581895,-1581895,{"$f":"IF(A483=\"\",\"\",AL483-ROUND(AL483*OFFSET(Input!$S$27,$B483,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A483=\"\",\"\",ROUND(AP483*(1-OFFSET(Input!$T$27,MIN(B483,10),0,1,1)),2*FEE_rounding))","v":-1581895},3918105,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A483=1,PMF_1st=0),0,ROUND(IF(A483=1,AI483,AL482)*OFFSET(Input!$O$27,IF(A483=121,-1,0)+MIN(B483,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A483=1,PMF_1st=0),0,IF(SUM($K$5:$L483)-$AU482>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B482,B483),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C483-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[480,40,12,null,79,{"$f":"IF(A484=\"\",\"\",IF(A484=1,Age_Full_Month,IF(F483=11,0,F483+1)))","v":11},79,0,{"$f":"IF(A484=\"\",\"\",IF(AND(F484=11,G484=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H484-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C484-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B484,99),0,1,1)*K484,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*L484,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*M484,FEE_rounding)","v":0},0,0,{"$f":"IF(C484>=1,ROUND(K484*OFFSET(Input!$U$27,B484,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B484=1,0,IF($C484>=1,ROUND(OFFSET(Input!$X$27,B484,0,1,1)*AL483,AV_rounding),0))","v":0},{"$f":"IF(B484=1,0,IF(C484=1,ROUND(OFFSET(Input!$W$27,B484,0,1,1)*AVERAGE($AI$5,$AL$5:$AL482),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),OFFSET(Input!$G$27,B484,0,1,1)-AE484,0)","v":0},{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),MIN(OFFSET(Input!$G$27,B484,0,1,1),AP483),0)","v":0},0,0,0,0,0,0,0,-1581895,-1617480,-1617480,-1617480,{"$f":"IF(A484=\"\",\"\",AL484-ROUND(AL484*OFFSET(Input!$S$27,$B484,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A484=\"\",\"\",ROUND(AP484*(1-OFFSET(Input!$T$27,MIN(B484,10),0,1,1)),2*FEE_rounding))","v":-1617480},3882520,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A484=1,PMF_1st=0),0,ROUND(IF(A484=1,AI484,AL483)*OFFSET(Input!$O$27,IF(A484=121,-1,0)+MIN(B484,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A484=1,PMF_1st=0),0,IF(SUM($K$5:$L484)-$AU483>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B483,B484),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C484-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[481,41,1,null,80,{"$f":"IF(A485=\"\",\"\",IF(A485=1,Age_Full_Month,IF(F484=11,0,F484+1)))","v":0},80,0,{"$f":"IF(A485=\"\",\"\",IF(AND(F485=11,G485=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H485-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C485-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B485,99),0,1,1)*K485,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*L485,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*M485,FEE_rounding)","v":0},0,0,{"$f":"IF(C485>=1,ROUND(K485*OFFSET(Input!$U$27,B485,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B485=1,0,IF($C485>=1,ROUND(OFFSET(Input!$X$27,B485,0,1,1)*AL484,AV_rounding),0))","v":0},{"$f":"IF(B485=1,0,IF(C485=1,ROUND(OFFSET(Input!$W$27,B485,0,1,1)*AVERAGE($AI$5,$AL$5:$AL483),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),OFFSET(Input!$G$27,B485,0,1,1)-AE485,0)","v":0},{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),MIN(OFFSET(Input!$G$27,B485,0,1,1),AP484),0)","v":0},0,0,0,0,0,0,0,-1617480,-1656365,-1656365,-1656365,{"$f":"IF(A485=\"\",\"\",AL485-ROUND(AL485*OFFSET(Input!$S$27,$B485,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A485=\"\",\"\",ROUND(AP485*(1-OFFSET(Input!$T$27,MIN(B485,10),0,1,1)),2*FEE_rounding))","v":-1656365},3843635,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A485=1,PMF_1st=0),0,ROUND(IF(A485=1,AI485,AL484)*OFFSET(Input!$O$27,IF(A485=121,-1,0)+MIN(B485,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A485=1,PMF_1st=0),0,IF(SUM($K$5:$L485)-$AU484>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B484,B485),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C485-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[482,41,2,null,80,{"$f":"IF(A486=\"\",\"\",IF(A486=1,Age_Full_Month,IF(F485=11,0,F485+1)))","v":1},80,0,{"$f":"IF(A486=\"\",\"\",IF(AND(F486=11,G486=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H486-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C486-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B486,99),0,1,1)*K486,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*L486,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*M486,FEE_rounding)","v":0},0,0,{"$f":"IF(C486>=1,ROUND(K486*OFFSET(Input!$U$27,B486,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B486=1,0,IF($C486>=1,ROUND(OFFSET(Input!$X$27,B486,0,1,1)*AL485,AV_rounding),0))","v":0},{"$f":"IF(B486=1,0,IF(C486=1,ROUND(OFFSET(Input!$W$27,B486,0,1,1)*AVERAGE($AI$5,$AL$5:$AL484),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),OFFSET(Input!$G$27,B486,0,1,1)-AE486,0)","v":0},{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),MIN(OFFSET(Input!$G$27,B486,0,1,1),AP485),0)","v":0},0,0,0,0,0,0,0,-1656365,-1695250,-1695250,-1695250,{"$f":"IF(A486=\"\",\"\",AL486-ROUND(AL486*OFFSET(Input!$S$27,$B486,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A486=\"\",\"\",ROUND(AP486*(1-OFFSET(Input!$T$27,MIN(B486,10),0,1,1)),2*FEE_rounding))","v":-1695250},3804750,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A486=1,PMF_1st=0),0,ROUND(IF(A486=1,AI486,AL485)*OFFSET(Input!$O$27,IF(A486=121,-1,0)+MIN(B486,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A486=1,PMF_1st=0),0,IF(SUM($K$5:$L486)-$AU485>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B485,B486),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C486-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[483,41,3,null,80,{"$f":"IF(A487=\"\",\"\",IF(A487=1,Age_Full_Month,IF(F486=11,0,F486+1)))","v":2},80,0,{"$f":"IF(A487=\"\",\"\",IF(AND(F487=11,G487=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H487-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C487-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B487,99),0,1,1)*K487,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*L487,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*M487,FEE_rounding)","v":0},0,0,{"$f":"IF(C487>=1,ROUND(K487*OFFSET(Input!$U$27,B487,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B487=1,0,IF($C487>=1,ROUND(OFFSET(Input!$X$27,B487,0,1,1)*AL486,AV_rounding),0))","v":0},{"$f":"IF(B487=1,0,IF(C487=1,ROUND(OFFSET(Input!$W$27,B487,0,1,1)*AVERAGE($AI$5,$AL$5:$AL485),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),OFFSET(Input!$G$27,B487,0,1,1)-AE487,0)","v":0},{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),MIN(OFFSET(Input!$G$27,B487,0,1,1),AP486),0)","v":0},0,0,0,0,0,0,0,-1695250,-1734135,-1734135,-1734135,{"$f":"IF(A487=\"\",\"\",AL487-ROUND(AL487*OFFSET(Input!$S$27,$B487,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A487=\"\",\"\",ROUND(AP487*(1-OFFSET(Input!$T$27,MIN(B487,10),0,1,1)),2*FEE_rounding))","v":-1734135},3765865,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A487=1,PMF_1st=0),0,ROUND(IF(A487=1,AI487,AL486)*OFFSET(Input!$O$27,IF(A487=121,-1,0)+MIN(B487,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A487=1,PMF_1st=0),0,IF(SUM($K$5:$L487)-$AU486>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B486,B487),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C487-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[484,41,4,null,80,{"$f":"IF(A488=\"\",\"\",IF(A488=1,Age_Full_Month,IF(F487=11,0,F487+1)))","v":3},80,0,{"$f":"IF(A488=\"\",\"\",IF(AND(F488=11,G488=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H488-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C488-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B488,99),0,1,1)*K488,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*L488,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*M488,FEE_rounding)","v":0},0,0,{"$f":"IF(C488>=1,ROUND(K488*OFFSET(Input!$U$27,B488,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B488=1,0,IF($C488>=1,ROUND(OFFSET(Input!$X$27,B488,0,1,1)*AL487,AV_rounding),0))","v":0},{"$f":"IF(B488=1,0,IF(C488=1,ROUND(OFFSET(Input!$W$27,B488,0,1,1)*AVERAGE($AI$5,$AL$5:$AL486),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),OFFSET(Input!$G$27,B488,0,1,1)-AE488,0)","v":0},{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),MIN(OFFSET(Input!$G$27,B488,0,1,1),AP487),0)","v":0},0,0,0,0,0,0,0,-1734135,-1773020,-1773020,-1773020,{"$f":"IF(A488=\"\",\"\",AL488-ROUND(AL488*OFFSET(Input!$S$27,$B488,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A488=\"\",\"\",ROUND(AP488*(1-OFFSET(Input!$T$27,MIN(B488,10),0,1,1)),2*FEE_rounding))","v":-1773020},3726980,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A488=1,PMF_1st=0),0,ROUND(IF(A488=1,AI488,AL487)*OFFSET(Input!$O$27,IF(A488=121,-1,0)+MIN(B488,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A488=1,PMF_1st=0),0,IF(SUM($K$5:$L488)-$AU487>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B487,B488),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C488-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[485,41,5,null,80,{"$f":"IF(A489=\"\",\"\",IF(A489=1,Age_Full_Month,IF(F488=11,0,F488+1)))","v":4},80,0,{"$f":"IF(A489=\"\",\"\",IF(AND(F489=11,G489=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H489-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C489-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B489,99),0,1,1)*K489,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*L489,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*M489,FEE_rounding)","v":0},0,0,{"$f":"IF(C489>=1,ROUND(K489*OFFSET(Input!$U$27,B489,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B489=1,0,IF($C489>=1,ROUND(OFFSET(Input!$X$27,B489,0,1,1)*AL488,AV_rounding),0))","v":0},{"$f":"IF(B489=1,0,IF(C489=1,ROUND(OFFSET(Input!$W$27,B489,0,1,1)*AVERAGE($AI$5,$AL$5:$AL487),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),OFFSET(Input!$G$27,B489,0,1,1)-AE489,0)","v":0},{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),MIN(OFFSET(Input!$G$27,B489,0,1,1),AP488),0)","v":0},0,0,0,0,0,0,0,-1773020,-1811905,-1811905,-1811905,{"$f":"IF(A489=\"\",\"\",AL489-ROUND(AL489*OFFSET(Input!$S$27,$B489,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A489=\"\",\"\",ROUND(AP489*(1-OFFSET(Input!$T$27,MIN(B489,10),0,1,1)),2*FEE_rounding))","v":-1811905},3688095,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A489=1,PMF_1st=0),0,ROUND(IF(A489=1,AI489,AL488)*OFFSET(Input!$O$27,IF(A489=121,-1,0)+MIN(B489,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A489=1,PMF_1st=0),0,IF(SUM($K$5:$L489)-$AU488>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B488,B489),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C489-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[486,41,6,null,80,{"$f":"IF(A490=\"\",\"\",IF(A490=1,Age_Full_Month,IF(F489=11,0,F489+1)))","v":5},80,0,{"$f":"IF(A490=\"\",\"\",IF(AND(F490=11,G490=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H490-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C490-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B490,99),0,1,1)*K490,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*L490,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*M490,FEE_rounding)","v":0},0,0,{"$f":"IF(C490>=1,ROUND(K490*OFFSET(Input!$U$27,B490,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B490=1,0,IF($C490>=1,ROUND(OFFSET(Input!$X$27,B490,0,1,1)*AL489,AV_rounding),0))","v":0},{"$f":"IF(B490=1,0,IF(C490=1,ROUND(OFFSET(Input!$W$27,B490,0,1,1)*AVERAGE($AI$5,$AL$5:$AL488),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),OFFSET(Input!$G$27,B490,0,1,1)-AE490,0)","v":0},{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),MIN(OFFSET(Input!$G$27,B490,0,1,1),AP489),0)","v":0},0,0,0,0,0,0,0,-1811905,-1850790,-1850790,-1850790,{"$f":"IF(A490=\"\",\"\",AL490-ROUND(AL490*OFFSET(Input!$S$27,$B490,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A490=\"\",\"\",ROUND(AP490*(1-OFFSET(Input!$T$27,MIN(B490,10),0,1,1)),2*FEE_rounding))","v":-1850790},3649210,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A490=1,PMF_1st=0),0,ROUND(IF(A490=1,AI490,AL489)*OFFSET(Input!$O$27,IF(A490=121,-1,0)+MIN(B490,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A490=1,PMF_1st=0),0,IF(SUM($K$5:$L490)-$AU489>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B489,B490),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C490-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[487,41,7,null,80,{"$f":"IF(A491=\"\",\"\",IF(A491=1,Age_Full_Month,IF(F490=11,0,F490+1)))","v":6},80,0,{"$f":"IF(A491=\"\",\"\",IF(AND(F491=11,G491=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H491-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C491-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B491,99),0,1,1)*K491,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*L491,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*M491,FEE_rounding)","v":0},0,0,{"$f":"IF(C491>=1,ROUND(K491*OFFSET(Input!$U$27,B491,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B491=1,0,IF($C491>=1,ROUND(OFFSET(Input!$X$27,B491,0,1,1)*AL490,AV_rounding),0))","v":0},{"$f":"IF(B491=1,0,IF(C491=1,ROUND(OFFSET(Input!$W$27,B491,0,1,1)*AVERAGE($AI$5,$AL$5:$AL489),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),OFFSET(Input!$G$27,B491,0,1,1)-AE491,0)","v":0},{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),MIN(OFFSET(Input!$G$27,B491,0,1,1),AP490),0)","v":0},0,0,0,0,0,0,0,-1850790,-1889675,-1889675,-1889675,{"$f":"IF(A491=\"\",\"\",AL491-ROUND(AL491*OFFSET(Input!$S$27,$B491,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A491=\"\",\"\",ROUND(AP491*(1-OFFSET(Input!$T$27,MIN(B491,10),0,1,1)),2*FEE_rounding))","v":-1889675},3610325,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A491=1,PMF_1st=0),0,ROUND(IF(A491=1,AI491,AL490)*OFFSET(Input!$O$27,IF(A491=121,-1,0)+MIN(B491,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A491=1,PMF_1st=0),0,IF(SUM($K$5:$L491)-$AU490>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B490,B491),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C491-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[488,41,8,null,80,{"$f":"IF(A492=\"\",\"\",IF(A492=1,Age_Full_Month,IF(F491=11,0,F491+1)))","v":7},80,0,{"$f":"IF(A492=\"\",\"\",IF(AND(F492=11,G492=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H492-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C492-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B492,99),0,1,1)*K492,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*L492,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*M492,FEE_rounding)","v":0},0,0,{"$f":"IF(C492>=1,ROUND(K492*OFFSET(Input!$U$27,B492,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B492=1,0,IF($C492>=1,ROUND(OFFSET(Input!$X$27,B492,0,1,1)*AL491,AV_rounding),0))","v":0},{"$f":"IF(B492=1,0,IF(C492=1,ROUND(OFFSET(Input!$W$27,B492,0,1,1)*AVERAGE($AI$5,$AL$5:$AL490),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),OFFSET(Input!$G$27,B492,0,1,1)-AE492,0)","v":0},{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),MIN(OFFSET(Input!$G$27,B492,0,1,1),AP491),0)","v":0},0,0,0,0,0,0,0,-1889675,-1928560,-1928560,-1928560,{"$f":"IF(A492=\"\",\"\",AL492-ROUND(AL492*OFFSET(Input!$S$27,$B492,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A492=\"\",\"\",ROUND(AP492*(1-OFFSET(Input!$T$27,MIN(B492,10),0,1,1)),2*FEE_rounding))","v":-1928560},3571440,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A492=1,PMF_1st=0),0,ROUND(IF(A492=1,AI492,AL491)*OFFSET(Input!$O$27,IF(A492=121,-1,0)+MIN(B492,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A492=1,PMF_1st=0),0,IF(SUM($K$5:$L492)-$AU491>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B491,B492),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C492-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[489,41,9,null,80,{"$f":"IF(A493=\"\",\"\",IF(A493=1,Age_Full_Month,IF(F492=11,0,F492+1)))","v":8},80,0,{"$f":"IF(A493=\"\",\"\",IF(AND(F493=11,G493=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H493-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C493-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B493,99),0,1,1)*K493,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*L493,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*M493,FEE_rounding)","v":0},0,0,{"$f":"IF(C493>=1,ROUND(K493*OFFSET(Input!$U$27,B493,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B493=1,0,IF($C493>=1,ROUND(OFFSET(Input!$X$27,B493,0,1,1)*AL492,AV_rounding),0))","v":0},{"$f":"IF(B493=1,0,IF(C493=1,ROUND(OFFSET(Input!$W$27,B493,0,1,1)*AVERAGE($AI$5,$AL$5:$AL491),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),OFFSET(Input!$G$27,B493,0,1,1)-AE493,0)","v":0},{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),MIN(OFFSET(Input!$G$27,B493,0,1,1),AP492),0)","v":0},0,0,0,0,0,0,0,-1928560,-1967445,-1967445,-1967445,{"$f":"IF(A493=\"\",\"\",AL493-ROUND(AL493*OFFSET(Input!$S$27,$B493,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A493=\"\",\"\",ROUND(AP493*(1-OFFSET(Input!$T$27,MIN(B493,10),0,1,1)),2*FEE_rounding))","v":-1967445},3532555,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A493=1,PMF_1st=0),0,ROUND(IF(A493=1,AI493,AL492)*OFFSET(Input!$O$27,IF(A493=121,-1,0)+MIN(B493,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A493=1,PMF_1st=0),0,IF(SUM($K$5:$L493)-$AU492>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B492,B493),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C493-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[490,41,10,null,80,{"$f":"IF(A494=\"\",\"\",IF(A494=1,Age_Full_Month,IF(F493=11,0,F493+1)))","v":9},80,0,{"$f":"IF(A494=\"\",\"\",IF(AND(F494=11,G494=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H494-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C494-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B494,99),0,1,1)*K494,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*L494,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*M494,FEE_rounding)","v":0},0,0,{"$f":"IF(C494>=1,ROUND(K494*OFFSET(Input!$U$27,B494,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B494=1,0,IF($C494>=1,ROUND(OFFSET(Input!$X$27,B494,0,1,1)*AL493,AV_rounding),0))","v":0},{"$f":"IF(B494=1,0,IF(C494=1,ROUND(OFFSET(Input!$W$27,B494,0,1,1)*AVERAGE($AI$5,$AL$5:$AL492),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),OFFSET(Input!$G$27,B494,0,1,1)-AE494,0)","v":0},{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),MIN(OFFSET(Input!$G$27,B494,0,1,1),AP493),0)","v":0},0,0,0,0,0,0,0,-1967445,-2006330,-2006330,-2006330,{"$f":"IF(A494=\"\",\"\",AL494-ROUND(AL494*OFFSET(Input!$S$27,$B494,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A494=\"\",\"\",ROUND(AP494*(1-OFFSET(Input!$T$27,MIN(B494,10),0,1,1)),2*FEE_rounding))","v":-2006330},3493670,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A494=1,PMF_1st=0),0,ROUND(IF(A494=1,AI494,AL493)*OFFSET(Input!$O$27,IF(A494=121,-1,0)+MIN(B494,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A494=1,PMF_1st=0),0,IF(SUM($K$5:$L494)-$AU493>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B493,B494),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C494-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[491,41,11,null,80,{"$f":"IF(A495=\"\",\"\",IF(A495=1,Age_Full_Month,IF(F494=11,0,F494+1)))","v":10},80,0,{"$f":"IF(A495=\"\",\"\",IF(AND(F495=11,G495=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H495-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C495-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B495,99),0,1,1)*K495,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*L495,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*M495,FEE_rounding)","v":0},0,0,{"$f":"IF(C495>=1,ROUND(K495*OFFSET(Input!$U$27,B495,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B495=1,0,IF($C495>=1,ROUND(OFFSET(Input!$X$27,B495,0,1,1)*AL494,AV_rounding),0))","v":0},{"$f":"IF(B495=1,0,IF(C495=1,ROUND(OFFSET(Input!$W$27,B495,0,1,1)*AVERAGE($AI$5,$AL$5:$AL493),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),OFFSET(Input!$G$27,B495,0,1,1)-AE495,0)","v":0},{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),MIN(OFFSET(Input!$G$27,B495,0,1,1),AP494),0)","v":0},0,0,0,0,0,0,0,-2006330,-2045215,-2045215,-2045215,{"$f":"IF(A495=\"\",\"\",AL495-ROUND(AL495*OFFSET(Input!$S$27,$B495,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A495=\"\",\"\",ROUND(AP495*(1-OFFSET(Input!$T$27,MIN(B495,10),0,1,1)),2*FEE_rounding))","v":-2045215},3454785,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A495=1,PMF_1st=0),0,ROUND(IF(A495=1,AI495,AL494)*OFFSET(Input!$O$27,IF(A495=121,-1,0)+MIN(B495,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A495=1,PMF_1st=0),0,IF(SUM($K$5:$L495)-$AU494>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B494,B495),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C495-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[492,41,12,null,80,{"$f":"IF(A496=\"\",\"\",IF(A496=1,Age_Full_Month,IF(F495=11,0,F495+1)))","v":11},80,0,{"$f":"IF(A496=\"\",\"\",IF(AND(F496=11,G496=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H496-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C496-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B496,99),0,1,1)*K496,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*L496,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*M496,FEE_rounding)","v":0},0,0,{"$f":"IF(C496>=1,ROUND(K496*OFFSET(Input!$U$27,B496,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B496=1,0,IF($C496>=1,ROUND(OFFSET(Input!$X$27,B496,0,1,1)*AL495,AV_rounding),0))","v":0},{"$f":"IF(B496=1,0,IF(C496=1,ROUND(OFFSET(Input!$W$27,B496,0,1,1)*AVERAGE($AI$5,$AL$5:$AL494),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),OFFSET(Input!$G$27,B496,0,1,1)-AE496,0)","v":0},{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),MIN(OFFSET(Input!$G$27,B496,0,1,1),AP495),0)","v":0},0,0,0,0,0,0,0,-2045215,-2084100,-2084100,-2084100,{"$f":"IF(A496=\"\",\"\",AL496-ROUND(AL496*OFFSET(Input!$S$27,$B496,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A496=\"\",\"\",ROUND(AP496*(1-OFFSET(Input!$T$27,MIN(B496,10),0,1,1)),2*FEE_rounding))","v":-2084100},3415900,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A496=1,PMF_1st=0),0,ROUND(IF(A496=1,AI496,AL495)*OFFSET(Input!$O$27,IF(A496=121,-1,0)+MIN(B496,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A496=1,PMF_1st=0),0,IF(SUM($K$5:$L496)-$AU495>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B495,B496),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C496-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[493,42,1,null,81,{"$f":"IF(A497=\"\",\"\",IF(A497=1,Age_Full_Month,IF(F496=11,0,F496+1)))","v":0},81,0,{"$f":"IF(A497=\"\",\"\",IF(AND(F497=11,G497=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H497-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C497-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B497,99),0,1,1)*K497,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*L497,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*M497,FEE_rounding)","v":0},0,0,{"$f":"IF(C497>=1,ROUND(K497*OFFSET(Input!$U$27,B497,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B497=1,0,IF($C497>=1,ROUND(OFFSET(Input!$X$27,B497,0,1,1)*AL496,AV_rounding),0))","v":0},{"$f":"IF(B497=1,0,IF(C497=1,ROUND(OFFSET(Input!$W$27,B497,0,1,1)*AVERAGE($AI$5,$AL$5:$AL495),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),OFFSET(Input!$G$27,B497,0,1,1)-AE497,0)","v":0},{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),MIN(OFFSET(Input!$G$27,B497,0,1,1),AP496),0)","v":0},0,0,0,0,0,0,0,-2084100,-2126615,-2126615,-2126615,{"$f":"IF(A497=\"\",\"\",AL497-ROUND(AL497*OFFSET(Input!$S$27,$B497,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A497=\"\",\"\",ROUND(AP497*(1-OFFSET(Input!$T$27,MIN(B497,10),0,1,1)),2*FEE_rounding))","v":-2126615},3373385,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A497=1,PMF_1st=0),0,ROUND(IF(A497=1,AI497,AL496)*OFFSET(Input!$O$27,IF(A497=121,-1,0)+MIN(B497,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A497=1,PMF_1st=0),0,IF(SUM($K$5:$L497)-$AU496>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B496,B497),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C497-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[494,42,2,null,81,{"$f":"IF(A498=\"\",\"\",IF(A498=1,Age_Full_Month,IF(F497=11,0,F497+1)))","v":1},81,0,{"$f":"IF(A498=\"\",\"\",IF(AND(F498=11,G498=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H498-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C498-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B498,99),0,1,1)*K498,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*L498,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*M498,FEE_rounding)","v":0},0,0,{"$f":"IF(C498>=1,ROUND(K498*OFFSET(Input!$U$27,B498,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B498=1,0,IF($C498>=1,ROUND(OFFSET(Input!$X$27,B498,0,1,1)*AL497,AV_rounding),0))","v":0},{"$f":"IF(B498=1,0,IF(C498=1,ROUND(OFFSET(Input!$W$27,B498,0,1,1)*AVERAGE($AI$5,$AL$5:$AL496),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),OFFSET(Input!$G$27,B498,0,1,1)-AE498,0)","v":0},{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),MIN(OFFSET(Input!$G$27,B498,0,1,1),AP497),0)","v":0},0,0,0,0,0,0,0,-2126615,-2169130,-2169130,-2169130,{"$f":"IF(A498=\"\",\"\",AL498-ROUND(AL498*OFFSET(Input!$S$27,$B498,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A498=\"\",\"\",ROUND(AP498*(1-OFFSET(Input!$T$27,MIN(B498,10),0,1,1)),2*FEE_rounding))","v":-2169130},3330870,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A498=1,PMF_1st=0),0,ROUND(IF(A498=1,AI498,AL497)*OFFSET(Input!$O$27,IF(A498=121,-1,0)+MIN(B498,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A498=1,PMF_1st=0),0,IF(SUM($K$5:$L498)-$AU497>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B497,B498),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C498-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[495,42,3,null,81,{"$f":"IF(A499=\"\",\"\",IF(A499=1,Age_Full_Month,IF(F498=11,0,F498+1)))","v":2},81,0,{"$f":"IF(A499=\"\",\"\",IF(AND(F499=11,G499=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H499-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C499-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B499,99),0,1,1)*K499,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*L499,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*M499,FEE_rounding)","v":0},0,0,{"$f":"IF(C499>=1,ROUND(K499*OFFSET(Input!$U$27,B499,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B499=1,0,IF($C499>=1,ROUND(OFFSET(Input!$X$27,B499,0,1,1)*AL498,AV_rounding),0))","v":0},{"$f":"IF(B499=1,0,IF(C499=1,ROUND(OFFSET(Input!$W$27,B499,0,1,1)*AVERAGE($AI$5,$AL$5:$AL497),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),OFFSET(Input!$G$27,B499,0,1,1)-AE499,0)","v":0},{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),MIN(OFFSET(Input!$G$27,B499,0,1,1),AP498),0)","v":0},0,0,0,0,0,0,0,-2169130,-2211645,-2211645,-2211645,{"$f":"IF(A499=\"\",\"\",AL499-ROUND(AL499*OFFSET(Input!$S$27,$B499,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A499=\"\",\"\",ROUND(AP499*(1-OFFSET(Input!$T$27,MIN(B499,10),0,1,1)),2*FEE_rounding))","v":-2211645},3288355,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A499=1,PMF_1st=0),0,ROUND(IF(A499=1,AI499,AL498)*OFFSET(Input!$O$27,IF(A499=121,-1,0)+MIN(B499,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A499=1,PMF_1st=0),0,IF(SUM($K$5:$L499)-$AU498>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B498,B499),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C499-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[496,42,4,null,81,{"$f":"IF(A500=\"\",\"\",IF(A500=1,Age_Full_Month,IF(F499=11,0,F499+1)))","v":3},81,0,{"$f":"IF(A500=\"\",\"\",IF(AND(F500=11,G500=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H500-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C500-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B500,99),0,1,1)*K500,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*L500,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*M500,FEE_rounding)","v":0},0,0,{"$f":"IF(C500>=1,ROUND(K500*OFFSET(Input!$U$27,B500,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B500=1,0,IF($C500>=1,ROUND(OFFSET(Input!$X$27,B500,0,1,1)*AL499,AV_rounding),0))","v":0},{"$f":"IF(B500=1,0,IF(C500=1,ROUND(OFFSET(Input!$W$27,B500,0,1,1)*AVERAGE($AI$5,$AL$5:$AL498),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),OFFSET(Input!$G$27,B500,0,1,1)-AE500,0)","v":0},{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),MIN(OFFSET(Input!$G$27,B500,0,1,1),AP499),0)","v":0},0,0,0,0,0,0,0,-2211645,-2254160,-2254160,-2254160,{"$f":"IF(A500=\"\",\"\",AL500-ROUND(AL500*OFFSET(Input!$S$27,$B500,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A500=\"\",\"\",ROUND(AP500*(1-OFFSET(Input!$T$27,MIN(B500,10),0,1,1)),2*FEE_rounding))","v":-2254160},3245840,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A500=1,PMF_1st=0),0,ROUND(IF(A500=1,AI500,AL499)*OFFSET(Input!$O$27,IF(A500=121,-1,0)+MIN(B500,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A500=1,PMF_1st=0),0,IF(SUM($K$5:$L500)-$AU499>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B499,B500),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C500-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[497,42,5,null,81,{"$f":"IF(A501=\"\",\"\",IF(A501=1,Age_Full_Month,IF(F500=11,0,F500+1)))","v":4},81,0,{"$f":"IF(A501=\"\",\"\",IF(AND(F501=11,G501=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H501-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C501-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B501,99),0,1,1)*K501,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*L501,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*M501,FEE_rounding)","v":0},0,0,{"$f":"IF(C501>=1,ROUND(K501*OFFSET(Input!$U$27,B501,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B501=1,0,IF($C501>=1,ROUND(OFFSET(Input!$X$27,B501,0,1,1)*AL500,AV_rounding),0))","v":0},{"$f":"IF(B501=1,0,IF(C501=1,ROUND(OFFSET(Input!$W$27,B501,0,1,1)*AVERAGE($AI$5,$AL$5:$AL499),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),OFFSET(Input!$G$27,B501,0,1,1)-AE501,0)","v":0},{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),MIN(OFFSET(Input!$G$27,B501,0,1,1),AP500),0)","v":0},0,0,0,0,0,0,0,-2254160,-2296675,-2296675,-2296675,{"$f":"IF(A501=\"\",\"\",AL501-ROUND(AL501*OFFSET(Input!$S$27,$B501,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A501=\"\",\"\",ROUND(AP501*(1-OFFSET(Input!$T$27,MIN(B501,10),0,1,1)),2*FEE_rounding))","v":-2296675},3203325,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A501=1,PMF_1st=0),0,ROUND(IF(A501=1,AI501,AL500)*OFFSET(Input!$O$27,IF(A501=121,-1,0)+MIN(B501,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A501=1,PMF_1st=0),0,IF(SUM($K$5:$L501)-$AU500>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B500,B501),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C501-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[498,42,6,null,81,{"$f":"IF(A502=\"\",\"\",IF(A502=1,Age_Full_Month,IF(F501=11,0,F501+1)))","v":5},81,0,{"$f":"IF(A502=\"\",\"\",IF(AND(F502=11,G502=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H502-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C502-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B502,99),0,1,1)*K502,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*L502,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*M502,FEE_rounding)","v":0},0,0,{"$f":"IF(C502>=1,ROUND(K502*OFFSET(Input!$U$27,B502,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B502=1,0,IF($C502>=1,ROUND(OFFSET(Input!$X$27,B502,0,1,1)*AL501,AV_rounding),0))","v":0},{"$f":"IF(B502=1,0,IF(C502=1,ROUND(OFFSET(Input!$W$27,B502,0,1,1)*AVERAGE($AI$5,$AL$5:$AL500),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),OFFSET(Input!$G$27,B502,0,1,1)-AE502,0)","v":0},{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),MIN(OFFSET(Input!$G$27,B502,0,1,1),AP501),0)","v":0},0,0,0,0,0,0,0,-2296675,-2339190,-2339190,-2339190,{"$f":"IF(A502=\"\",\"\",AL502-ROUND(AL502*OFFSET(Input!$S$27,$B502,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A502=\"\",\"\",ROUND(AP502*(1-OFFSET(Input!$T$27,MIN(B502,10),0,1,1)),2*FEE_rounding))","v":-2339190},3160810,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A502=1,PMF_1st=0),0,ROUND(IF(A502=1,AI502,AL501)*OFFSET(Input!$O$27,IF(A502=121,-1,0)+MIN(B502,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A502=1,PMF_1st=0),0,IF(SUM($K$5:$L502)-$AU501>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B501,B502),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C502-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[499,42,7,null,81,{"$f":"IF(A503=\"\",\"\",IF(A503=1,Age_Full_Month,IF(F502=11,0,F502+1)))","v":6},81,0,{"$f":"IF(A503=\"\",\"\",IF(AND(F503=11,G503=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H503-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C503-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B503,99),0,1,1)*K503,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*L503,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*M503,FEE_rounding)","v":0},0,0,{"$f":"IF(C503>=1,ROUND(K503*OFFSET(Input!$U$27,B503,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B503=1,0,IF($C503>=1,ROUND(OFFSET(Input!$X$27,B503,0,1,1)*AL502,AV_rounding),0))","v":0},{"$f":"IF(B503=1,0,IF(C503=1,ROUND(OFFSET(Input!$W$27,B503,0,1,1)*AVERAGE($AI$5,$AL$5:$AL501),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),OFFSET(Input!$G$27,B503,0,1,1)-AE503,0)","v":0},{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),MIN(OFFSET(Input!$G$27,B503,0,1,1),AP502),0)","v":0},0,0,0,0,0,0,0,-2339190,-2381705,-2381705,-2381705,{"$f":"IF(A503=\"\",\"\",AL503-ROUND(AL503*OFFSET(Input!$S$27,$B503,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A503=\"\",\"\",ROUND(AP503*(1-OFFSET(Input!$T$27,MIN(B503,10),0,1,1)),2*FEE_rounding))","v":-2381705},3118295,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A503=1,PMF_1st=0),0,ROUND(IF(A503=1,AI503,AL502)*OFFSET(Input!$O$27,IF(A503=121,-1,0)+MIN(B503,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A503=1,PMF_1st=0),0,IF(SUM($K$5:$L503)-$AU502>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B502,B503),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C503-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[500,42,8,null,81,{"$f":"IF(A504=\"\",\"\",IF(A504=1,Age_Full_Month,IF(F503=11,0,F503+1)))","v":7},81,0,{"$f":"IF(A504=\"\",\"\",IF(AND(F504=11,G504=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H504-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C504-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B504,99),0,1,1)*K504,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*L504,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*M504,FEE_rounding)","v":0},0,0,{"$f":"IF(C504>=1,ROUND(K504*OFFSET(Input!$U$27,B504,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B504=1,0,IF($C504>=1,ROUND(OFFSET(Input!$X$27,B504,0,1,1)*AL503,AV_rounding),0))","v":0},{"$f":"IF(B504=1,0,IF(C504=1,ROUND(OFFSET(Input!$W$27,B504,0,1,1)*AVERAGE($AI$5,$AL$5:$AL502),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),OFFSET(Input!$G$27,B504,0,1,1)-AE504,0)","v":0},{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),MIN(OFFSET(Input!$G$27,B504,0,1,1),AP503),0)","v":0},0,0,0,0,0,0,0,-2381705,-2424220,-2424220,-2424220,{"$f":"IF(A504=\"\",\"\",AL504-ROUND(AL504*OFFSET(Input!$S$27,$B504,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A504=\"\",\"\",ROUND(AP504*(1-OFFSET(Input!$T$27,MIN(B504,10),0,1,1)),2*FEE_rounding))","v":-2424220},3075780,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A504=1,PMF_1st=0),0,ROUND(IF(A504=1,AI504,AL503)*OFFSET(Input!$O$27,IF(A504=121,-1,0)+MIN(B504,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A504=1,PMF_1st=0),0,IF(SUM($K$5:$L504)-$AU503>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B503,B504),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C504-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[501,42,9,null,81,{"$f":"IF(A505=\"\",\"\",IF(A505=1,Age_Full_Month,IF(F504=11,0,F504+1)))","v":8},81,0,{"$f":"IF(A505=\"\",\"\",IF(AND(F505=11,G505=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H505-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C505-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B505,99),0,1,1)*K505,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*L505,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*M505,FEE_rounding)","v":0},0,0,{"$f":"IF(C505>=1,ROUND(K505*OFFSET(Input!$U$27,B505,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B505=1,0,IF($C505>=1,ROUND(OFFSET(Input!$X$27,B505,0,1,1)*AL504,AV_rounding),0))","v":0},{"$f":"IF(B505=1,0,IF(C505=1,ROUND(OFFSET(Input!$W$27,B505,0,1,1)*AVERAGE($AI$5,$AL$5:$AL503),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),OFFSET(Input!$G$27,B505,0,1,1)-AE505,0)","v":0},{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),MIN(OFFSET(Input!$G$27,B505,0,1,1),AP504),0)","v":0},0,0,0,0,0,0,0,-2424220,-2466735,-2466735,-2466735,{"$f":"IF(A505=\"\",\"\",AL505-ROUND(AL505*OFFSET(Input!$S$27,$B505,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A505=\"\",\"\",ROUND(AP505*(1-OFFSET(Input!$T$27,MIN(B505,10),0,1,1)),2*FEE_rounding))","v":-2466735},3033265,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A505=1,PMF_1st=0),0,ROUND(IF(A505=1,AI505,AL504)*OFFSET(Input!$O$27,IF(A505=121,-1,0)+MIN(B505,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A505=1,PMF_1st=0),0,IF(SUM($K$5:$L505)-$AU504>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B504,B505),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C505-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[502,42,10,null,81,{"$f":"IF(A506=\"\",\"\",IF(A506=1,Age_Full_Month,IF(F505=11,0,F505+1)))","v":9},81,0,{"$f":"IF(A506=\"\",\"\",IF(AND(F506=11,G506=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H506-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C506-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B506,99),0,1,1)*K506,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*L506,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*M506,FEE_rounding)","v":0},0,0,{"$f":"IF(C506>=1,ROUND(K506*OFFSET(Input!$U$27,B506,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B506=1,0,IF($C506>=1,ROUND(OFFSET(Input!$X$27,B506,0,1,1)*AL505,AV_rounding),0))","v":0},{"$f":"IF(B506=1,0,IF(C506=1,ROUND(OFFSET(Input!$W$27,B506,0,1,1)*AVERAGE($AI$5,$AL$5:$AL504),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),OFFSET(Input!$G$27,B506,0,1,1)-AE506,0)","v":0},{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),MIN(OFFSET(Input!$G$27,B506,0,1,1),AP505),0)","v":0},0,0,0,0,0,0,0,-2466735,-2509250,-2509250,-2509250,{"$f":"IF(A506=\"\",\"\",AL506-ROUND(AL506*OFFSET(Input!$S$27,$B506,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A506=\"\",\"\",ROUND(AP506*(1-OFFSET(Input!$T$27,MIN(B506,10),0,1,1)),2*FEE_rounding))","v":-2509250},2990750,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A506=1,PMF_1st=0),0,ROUND(IF(A506=1,AI506,AL505)*OFFSET(Input!$O$27,IF(A506=121,-1,0)+MIN(B506,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A506=1,PMF_1st=0),0,IF(SUM($K$5:$L506)-$AU505>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B505,B506),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C506-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[503,42,11,null,81,{"$f":"IF(A507=\"\",\"\",IF(A507=1,Age_Full_Month,IF(F506=11,0,F506+1)))","v":10},81,0,{"$f":"IF(A507=\"\",\"\",IF(AND(F507=11,G507=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H507-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C507-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B507,99),0,1,1)*K507,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*L507,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*M507,FEE_rounding)","v":0},0,0,{"$f":"IF(C507>=1,ROUND(K507*OFFSET(Input!$U$27,B507,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B507=1,0,IF($C507>=1,ROUND(OFFSET(Input!$X$27,B507,0,1,1)*AL506,AV_rounding),0))","v":0},{"$f":"IF(B507=1,0,IF(C507=1,ROUND(OFFSET(Input!$W$27,B507,0,1,1)*AVERAGE($AI$5,$AL$5:$AL505),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),OFFSET(Input!$G$27,B507,0,1,1)-AE507,0)","v":0},{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),MIN(OFFSET(Input!$G$27,B507,0,1,1),AP506),0)","v":0},0,0,0,0,0,0,0,-2509250,-2551765,-2551765,-2551765,{"$f":"IF(A507=\"\",\"\",AL507-ROUND(AL507*OFFSET(Input!$S$27,$B507,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A507=\"\",\"\",ROUND(AP507*(1-OFFSET(Input!$T$27,MIN(B507,10),0,1,1)),2*FEE_rounding))","v":-2551765},2948235,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A507=1,PMF_1st=0),0,ROUND(IF(A507=1,AI507,AL506)*OFFSET(Input!$O$27,IF(A507=121,-1,0)+MIN(B507,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A507=1,PMF_1st=0),0,IF(SUM($K$5:$L507)-$AU506>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B506,B507),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C507-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[504,42,12,null,81,{"$f":"IF(A508=\"\",\"\",IF(A508=1,Age_Full_Month,IF(F507=11,0,F507+1)))","v":11},81,0,{"$f":"IF(A508=\"\",\"\",IF(AND(F508=11,G508=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H508-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C508-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B508,99),0,1,1)*K508,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*L508,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*M508,FEE_rounding)","v":0},0,0,{"$f":"IF(C508>=1,ROUND(K508*OFFSET(Input!$U$27,B508,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B508=1,0,IF($C508>=1,ROUND(OFFSET(Input!$X$27,B508,0,1,1)*AL507,AV_rounding),0))","v":0},{"$f":"IF(B508=1,0,IF(C508=1,ROUND(OFFSET(Input!$W$27,B508,0,1,1)*AVERAGE($AI$5,$AL$5:$AL506),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),OFFSET(Input!$G$27,B508,0,1,1)-AE508,0)","v":0},{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),MIN(OFFSET(Input!$G$27,B508,0,1,1),AP507),0)","v":0},0,0,0,0,0,0,0,-2551765,-2594280,-2594280,-2594280,{"$f":"IF(A508=\"\",\"\",AL508-ROUND(AL508*OFFSET(Input!$S$27,$B508,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A508=\"\",\"\",ROUND(AP508*(1-OFFSET(Input!$T$27,MIN(B508,10),0,1,1)),2*FEE_rounding))","v":-2594280},2905720,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A508=1,PMF_1st=0),0,ROUND(IF(A508=1,AI508,AL507)*OFFSET(Input!$O$27,IF(A508=121,-1,0)+MIN(B508,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A508=1,PMF_1st=0),0,IF(SUM($K$5:$L508)-$AU507>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B507,B508),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C508-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[505,43,1,null,82,{"$f":"IF(A509=\"\",\"\",IF(A509=1,Age_Full_Month,IF(F508=11,0,F508+1)))","v":0},82,0,{"$f":"IF(A509=\"\",\"\",IF(AND(F509=11,G509=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H509-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C509-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B509,99),0,1,1)*K509,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*L509,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*M509,FEE_rounding)","v":0},0,0,{"$f":"IF(C509>=1,ROUND(K509*OFFSET(Input!$U$27,B509,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B509=1,0,IF($C509>=1,ROUND(OFFSET(Input!$X$27,B509,0,1,1)*AL508,AV_rounding),0))","v":0},{"$f":"IF(B509=1,0,IF(C509=1,ROUND(OFFSET(Input!$W$27,B509,0,1,1)*AVERAGE($AI$5,$AL$5:$AL507),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),OFFSET(Input!$G$27,B509,0,1,1)-AE509,0)","v":0},{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),MIN(OFFSET(Input!$G$27,B509,0,1,1),AP508),0)","v":0},0,0,0,0,0,0,0,-2594280,-2640700,-2640700,-2640700,{"$f":"IF(A509=\"\",\"\",AL509-ROUND(AL509*OFFSET(Input!$S$27,$B509,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A509=\"\",\"\",ROUND(AP509*(1-OFFSET(Input!$T$27,MIN(B509,10),0,1,1)),2*FEE_rounding))","v":-2640700},2859300,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A509=1,PMF_1st=0),0,ROUND(IF(A509=1,AI509,AL508)*OFFSET(Input!$O$27,IF(A509=121,-1,0)+MIN(B509,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A509=1,PMF_1st=0),0,IF(SUM($K$5:$L509)-$AU508>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B508,B509),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C509-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[506,43,2,null,82,{"$f":"IF(A510=\"\",\"\",IF(A510=1,Age_Full_Month,IF(F509=11,0,F509+1)))","v":1},82,0,{"$f":"IF(A510=\"\",\"\",IF(AND(F510=11,G510=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H510-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C510-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B510,99),0,1,1)*K510,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*L510,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*M510,FEE_rounding)","v":0},0,0,{"$f":"IF(C510>=1,ROUND(K510*OFFSET(Input!$U$27,B510,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B510=1,0,IF($C510>=1,ROUND(OFFSET(Input!$X$27,B510,0,1,1)*AL509,AV_rounding),0))","v":0},{"$f":"IF(B510=1,0,IF(C510=1,ROUND(OFFSET(Input!$W$27,B510,0,1,1)*AVERAGE($AI$5,$AL$5:$AL508),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),OFFSET(Input!$G$27,B510,0,1,1)-AE510,0)","v":0},{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),MIN(OFFSET(Input!$G$27,B510,0,1,1),AP509),0)","v":0},0,0,0,0,0,0,0,-2640700,-2687120,-2687120,-2687120,{"$f":"IF(A510=\"\",\"\",AL510-ROUND(AL510*OFFSET(Input!$S$27,$B510,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A510=\"\",\"\",ROUND(AP510*(1-OFFSET(Input!$T$27,MIN(B510,10),0,1,1)),2*FEE_rounding))","v":-2687120},2812880,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A510=1,PMF_1st=0),0,ROUND(IF(A510=1,AI510,AL509)*OFFSET(Input!$O$27,IF(A510=121,-1,0)+MIN(B510,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A510=1,PMF_1st=0),0,IF(SUM($K$5:$L510)-$AU509>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B509,B510),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C510-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[507,43,3,null,82,{"$f":"IF(A511=\"\",\"\",IF(A511=1,Age_Full_Month,IF(F510=11,0,F510+1)))","v":2},82,0,{"$f":"IF(A511=\"\",\"\",IF(AND(F511=11,G511=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H511-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C511-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B511,99),0,1,1)*K511,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*L511,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*M511,FEE_rounding)","v":0},0,0,{"$f":"IF(C511>=1,ROUND(K511*OFFSET(Input!$U$27,B511,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B511=1,0,IF($C511>=1,ROUND(OFFSET(Input!$X$27,B511,0,1,1)*AL510,AV_rounding),0))","v":0},{"$f":"IF(B511=1,0,IF(C511=1,ROUND(OFFSET(Input!$W$27,B511,0,1,1)*AVERAGE($AI$5,$AL$5:$AL509),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),OFFSET(Input!$G$27,B511,0,1,1)-AE511,0)","v":0},{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),MIN(OFFSET(Input!$G$27,B511,0,1,1),AP510),0)","v":0},0,0,0,0,0,0,0,-2687120,-2733540,-2733540,-2733540,{"$f":"IF(A511=\"\",\"\",AL511-ROUND(AL511*OFFSET(Input!$S$27,$B511,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A511=\"\",\"\",ROUND(AP511*(1-OFFSET(Input!$T$27,MIN(B511,10),0,1,1)),2*FEE_rounding))","v":-2733540},2766460,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A511=1,PMF_1st=0),0,ROUND(IF(A511=1,AI511,AL510)*OFFSET(Input!$O$27,IF(A511=121,-1,0)+MIN(B511,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A511=1,PMF_1st=0),0,IF(SUM($K$5:$L511)-$AU510>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B510,B511),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C511-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[508,43,4,null,82,{"$f":"IF(A512=\"\",\"\",IF(A512=1,Age_Full_Month,IF(F511=11,0,F511+1)))","v":3},82,0,{"$f":"IF(A512=\"\",\"\",IF(AND(F512=11,G512=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H512-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C512-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B512,99),0,1,1)*K512,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*L512,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*M512,FEE_rounding)","v":0},0,0,{"$f":"IF(C512>=1,ROUND(K512*OFFSET(Input!$U$27,B512,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B512=1,0,IF($C512>=1,ROUND(OFFSET(Input!$X$27,B512,0,1,1)*AL511,AV_rounding),0))","v":0},{"$f":"IF(B512=1,0,IF(C512=1,ROUND(OFFSET(Input!$W$27,B512,0,1,1)*AVERAGE($AI$5,$AL$5:$AL510),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),OFFSET(Input!$G$27,B512,0,1,1)-AE512,0)","v":0},{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),MIN(OFFSET(Input!$G$27,B512,0,1,1),AP511),0)","v":0},0,0,0,0,0,0,0,-2733540,-2779960,-2779960,-2779960,{"$f":"IF(A512=\"\",\"\",AL512-ROUND(AL512*OFFSET(Input!$S$27,$B512,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A512=\"\",\"\",ROUND(AP512*(1-OFFSET(Input!$T$27,MIN(B512,10),0,1,1)),2*FEE_rounding))","v":-2779960},2720040,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A512=1,PMF_1st=0),0,ROUND(IF(A512=1,AI512,AL511)*OFFSET(Input!$O$27,IF(A512=121,-1,0)+MIN(B512,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A512=1,PMF_1st=0),0,IF(SUM($K$5:$L512)-$AU511>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B511,B512),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C512-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[509,43,5,null,82,{"$f":"IF(A513=\"\",\"\",IF(A513=1,Age_Full_Month,IF(F512=11,0,F512+1)))","v":4},82,0,{"$f":"IF(A513=\"\",\"\",IF(AND(F513=11,G513=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H513-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C513-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B513,99),0,1,1)*K513,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*L513,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*M513,FEE_rounding)","v":0},0,0,{"$f":"IF(C513>=1,ROUND(K513*OFFSET(Input!$U$27,B513,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B513=1,0,IF($C513>=1,ROUND(OFFSET(Input!$X$27,B513,0,1,1)*AL512,AV_rounding),0))","v":0},{"$f":"IF(B513=1,0,IF(C513=1,ROUND(OFFSET(Input!$W$27,B513,0,1,1)*AVERAGE($AI$5,$AL$5:$AL511),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),OFFSET(Input!$G$27,B513,0,1,1)-AE513,0)","v":0},{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),MIN(OFFSET(Input!$G$27,B513,0,1,1),AP512),0)","v":0},0,0,0,0,0,0,0,-2779960,-2826380,-2826380,-2826380,{"$f":"IF(A513=\"\",\"\",AL513-ROUND(AL513*OFFSET(Input!$S$27,$B513,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A513=\"\",\"\",ROUND(AP513*(1-OFFSET(Input!$T$27,MIN(B513,10),0,1,1)),2*FEE_rounding))","v":-2826380},2673620,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A513=1,PMF_1st=0),0,ROUND(IF(A513=1,AI513,AL512)*OFFSET(Input!$O$27,IF(A513=121,-1,0)+MIN(B513,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A513=1,PMF_1st=0),0,IF(SUM($K$5:$L513)-$AU512>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B512,B513),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C513-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[510,43,6,null,82,{"$f":"IF(A514=\"\",\"\",IF(A514=1,Age_Full_Month,IF(F513=11,0,F513+1)))","v":5},82,0,{"$f":"IF(A514=\"\",\"\",IF(AND(F514=11,G514=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H514-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C514-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B514,99),0,1,1)*K514,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*L514,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*M514,FEE_rounding)","v":0},0,0,{"$f":"IF(C514>=1,ROUND(K514*OFFSET(Input!$U$27,B514,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B514=1,0,IF($C514>=1,ROUND(OFFSET(Input!$X$27,B514,0,1,1)*AL513,AV_rounding),0))","v":0},{"$f":"IF(B514=1,0,IF(C514=1,ROUND(OFFSET(Input!$W$27,B514,0,1,1)*AVERAGE($AI$5,$AL$5:$AL512),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),OFFSET(Input!$G$27,B514,0,1,1)-AE514,0)","v":0},{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),MIN(OFFSET(Input!$G$27,B514,0,1,1),AP513),0)","v":0},0,0,0,0,0,0,0,-2826380,-2872800,-2872800,-2872800,{"$f":"IF(A514=\"\",\"\",AL514-ROUND(AL514*OFFSET(Input!$S$27,$B514,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A514=\"\",\"\",ROUND(AP514*(1-OFFSET(Input!$T$27,MIN(B514,10),0,1,1)),2*FEE_rounding))","v":-2872800},2627200,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A514=1,PMF_1st=0),0,ROUND(IF(A514=1,AI514,AL513)*OFFSET(Input!$O$27,IF(A514=121,-1,0)+MIN(B514,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A514=1,PMF_1st=0),0,IF(SUM($K$5:$L514)-$AU513>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B513,B514),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C514-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[511,43,7,null,82,{"$f":"IF(A515=\"\",\"\",IF(A515=1,Age_Full_Month,IF(F514=11,0,F514+1)))","v":6},82,0,{"$f":"IF(A515=\"\",\"\",IF(AND(F515=11,G515=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H515-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C515-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B515,99),0,1,1)*K515,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*L515,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*M515,FEE_rounding)","v":0},0,0,{"$f":"IF(C515>=1,ROUND(K515*OFFSET(Input!$U$27,B515,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B515=1,0,IF($C515>=1,ROUND(OFFSET(Input!$X$27,B515,0,1,1)*AL514,AV_rounding),0))","v":0},{"$f":"IF(B515=1,0,IF(C515=1,ROUND(OFFSET(Input!$W$27,B515,0,1,1)*AVERAGE($AI$5,$AL$5:$AL513),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),OFFSET(Input!$G$27,B515,0,1,1)-AE515,0)","v":0},{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),MIN(OFFSET(Input!$G$27,B515,0,1,1),AP514),0)","v":0},0,0,0,0,0,0,0,-2872800,-2919220,-2919220,-2919220,{"$f":"IF(A515=\"\",\"\",AL515-ROUND(AL515*OFFSET(Input!$S$27,$B515,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A515=\"\",\"\",ROUND(AP515*(1-OFFSET(Input!$T$27,MIN(B515,10),0,1,1)),2*FEE_rounding))","v":-2919220},2580780,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A515=1,PMF_1st=0),0,ROUND(IF(A515=1,AI515,AL514)*OFFSET(Input!$O$27,IF(A515=121,-1,0)+MIN(B515,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A515=1,PMF_1st=0),0,IF(SUM($K$5:$L515)-$AU514>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B514,B515),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C515-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[512,43,8,null,82,{"$f":"IF(A516=\"\",\"\",IF(A516=1,Age_Full_Month,IF(F515=11,0,F515+1)))","v":7},82,0,{"$f":"IF(A516=\"\",\"\",IF(AND(F516=11,G516=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H516-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C516-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B516,99),0,1,1)*K516,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*L516,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*M516,FEE_rounding)","v":0},0,0,{"$f":"IF(C516>=1,ROUND(K516*OFFSET(Input!$U$27,B516,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B516=1,0,IF($C516>=1,ROUND(OFFSET(Input!$X$27,B516,0,1,1)*AL515,AV_rounding),0))","v":0},{"$f":"IF(B516=1,0,IF(C516=1,ROUND(OFFSET(Input!$W$27,B516,0,1,1)*AVERAGE($AI$5,$AL$5:$AL514),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),OFFSET(Input!$G$27,B516,0,1,1)-AE516,0)","v":0},{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),MIN(OFFSET(Input!$G$27,B516,0,1,1),AP515),0)","v":0},0,0,0,0,0,0,0,-2919220,-2965640,-2965640,-2965640,{"$f":"IF(A516=\"\",\"\",AL516-ROUND(AL516*OFFSET(Input!$S$27,$B516,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A516=\"\",\"\",ROUND(AP516*(1-OFFSET(Input!$T$27,MIN(B516,10),0,1,1)),2*FEE_rounding))","v":-2965640},2534360,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A516=1,PMF_1st=0),0,ROUND(IF(A516=1,AI516,AL515)*OFFSET(Input!$O$27,IF(A516=121,-1,0)+MIN(B516,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A516=1,PMF_1st=0),0,IF(SUM($K$5:$L516)-$AU515>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B515,B516),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C516-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[513,43,9,null,{"$f":"IF($A517=\"\",\"\",Age_Insured+B517-1)","v":82},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Month,IF(F516=11,0,F516+1)))","v":8},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Year,IF(F516=11,G516+1,G516)))","v":82},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),DAY(EOMONTH((SignYY+INT(A517/12)+1911)&\"/\"&(IF(MOD(SignMM+A517-1,12)=0,12,MOD(SignMM+A517-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H517-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B517-1>=BPP,\"\",IF(AS516>0,1,0))","v":1},{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,IF(($BJ517+$AL516+$AP516+$AW517)/($BJ517+$AL516+$AP516)>$BK517,VLOOKUP($B517,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K517=0,0,IF(MOD(C517-1,12/Prem_Freq)=0,VLOOKUP(B517,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C517=1,VLOOKUP(B517,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C517-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B517,99),0,1,1)*K517,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*L517,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*M517,FEE_rounding)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,K517-N517))","v":0},{"$f":"IF(A518=\"\",\"\",IF(K517=\"*****\",\"*****\",L517-O517+M517-P517))","v":0},{"$f":"IF(C517>=1,ROUND(K517*OFFSET(Input!$U$27,B517,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B517=1,0,IF($C517>=1,ROUND(OFFSET(Input!$X$27,B517,0,1,1)*AL516,AV_rounding),0))","v":0},{"$f":"IF(B517=1,0,IF(C517=1,ROUND(OFFSET(Input!$W$27,B517,0,1,1)*AVERAGE($AI$5,$AL$5:$AL515),AV_rounding),0))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,BA517,AI517))","v":0},{"$f":"IF(E517=\"\",\"\",IF(SUM(AI517,-V517)>BB517,BB517,SUM(AI517,-V517)))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,0,BA517-AI517))","v":46420},0,0,{"$f":"IF(E517=\" \",\" \",IF(Z517<BI516+BC517+BE517+BD517*0+BF517,BI516+BC517+BE517+BD517*0+BF517-BI516-Z517,0))","v":0},0,0,{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),OFFSET(Input!$G$27,B517,0,1,1)-AE517,0)","v":0},{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),MIN(OFFSET(Input!$G$27,B517,0,1,1),AP516),0)","v":0},{"$f":"IF(A518=\"\",\"\",AF516+AD517+AE517)","v":0},0,0,{"$f":"IF(A517=\"\",\"\",AL516+Q517+R517*0+IF(A517=1,0,SUM(S517:U517)))","v":0},{"$f":"IF(A517=\"\",\"\",AI517-V517-W517-Z517-AD517)","v":0},{"$f":"ROUND((AJ517-AB517)*(1+IRR_0)^(1/12)+IF(A517=1,S517,0),AV_rounding)","v":0},{"$f":"ROUND(AK517-AG517,AV_rounding)","v":0},-2965640,-3012060,{"$f":"ROUND((AN517-AC517)*(1+IRR_0)^(1/12),AV_rounding)","v":-3012060},{"$f":"ROUND(AO517-AH517,AV_rounding)","v":-3012060},{"$f":"IF(A517=\"\",\"\",AL517-ROUND(AL517*OFFSET(Input!$S$27,$B517,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A517=\"\",\"\",ROUND(AP517*(1-OFFSET(Input!$T$27,MIN(B517,10),0,1,1)),2*FEE_rounding))","v":-3012060},2487940,0,{"$f":"IF(A518=\"\",\"\",AU516+AD517+AE517)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,Q517+R517))","v":0},5500000,5500000,{"$f":"IF(A517=1,K517,MAX(AY516+K517-AD516-AE516,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ517/100000*VLOOKUP(Age_Insured+B517-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I517>0,I517/H517,1),2*FEE_rounding)*IF(G518>14,1,0)*IF(AND(I517=0,H517>0),0,1)","v":46420},0,null,null,{"$f":"IF(AND(A517=1,PMF_1st=0),0,ROUND(IF(A517=1,AI517,AL516)*OFFSET(Input!$O$27,IF(A517=121,-1,0)+MIN(B517,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A517=1,PMF_1st=0),0,IF(SUM($K$5:$L517)-$AU516>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B516,B517),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A517+1","v":514},{"$f":"IF($A518=\"\",\"\",INT((A518-1)/12)+1)","v":43},{"$f":"IF($A518=\"\",\"\",MOD((A518-1),12)+1)","v":10},null,82,{"$f":"IF(A518=\"\",\"\",IF(A518=1,Age_Full_Month,IF(F517=11,0,F517+1)))","v":9},82,0,{"$f":"IF(A518=\"\",\"\",IF(AND(F518=11,G518=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H518-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C518-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B518,99),0,1,1)*K518,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*L518,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*M518,FEE_rounding)","v":0},0,0,{"$f":"IF(C518>=1,ROUND(K518*OFFSET(Input!$U$27,B518,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B518=1,0,IF($C518>=1,ROUND(OFFSET(Input!$X$27,B518,0,1,1)*AL517,AV_rounding),0))","v":0},{"$f":"IF(B518=1,0,IF(C518=1,ROUND(OFFSET(Input!$W$27,B518,0,1,1)*AVERAGE($AI$5,$AL$5:$AL516),AV_rounding),0))","v":0},0,0,46420,{"$f":"Q518+R518","v":0},{"$f":"IF(E518=\" \",\" \",IF(AI518+AM518-V518>BI517+BC518+BD518+BF518+BE518,BI517+BC518+BD518+BF518+BE518,MAX(AI518+AM518-V518,0)))","v":0},0,{"$f":"BG518","v":0},0,{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),OFFSET(Input!$G$27,B518,0,1,1)-AE518,0)","v":0},{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),MIN(OFFSET(Input!$G$27,B518,0,1,1),AP517),0)","v":0},0,0,0,0,0,0,0,{"$f":"R518+AO517","v":-3012060},{"$f":"AM518-X518-AA518-AE518","v":-3058480},-3058480,-3058480,{"$f":"IF(A518=\"\",\"\",AL518-ROUND(AL518*OFFSET(Input!$S$27,$B518,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A518=\"\",\"\",ROUND(AP518*(1-OFFSET(Input!$T$27,MIN(B518,10),0,1,1)),2*FEE_rounding))","v":-3058480},{"$f":"AW518+AL518+AP518","v":2441520},0,0,0,{"$f":"AW517","v":5500000},{"$f":"AW518+AI518","v":5500000},3000000,{"$f":"IF(A518=\"\",\"\",AW518)","v":5500000},46420,0,null,null,{"$f":"IF(AND(A518=1,PMF_1st=0),0,ROUND(IF(A518=1,AI518,AL517)*OFFSET(Input!$O$27,IF(A518=121,-1,0)+MIN(B518,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A518=1,PMF_1st=0),0,IF(SUM($K$5:$L518)-$AU517>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B517,B518),21),0,1,1)))","v":0},null,null,{"$f":"BI517+BC518+BD518+BE518+BF518-Z518-AA518","v":0},{"$f":"IF(MOD($C518-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E518<=30,1.9,IF($E518<=40,1.6,IF($E518<=50,1.4,IF($E518<=60,1.2,IF($E518<=70,1.1,IF($E518<=90,1.02,1))))))","v":1.02}]
[515,43,11,null,82,{"$f":"IF(A519=\"\",\"\",IF(A519=1,Age_Full_Month,IF(F518=11,0,F518+1)))","v":10},82,0,{"$f":"IF(A519=\"\",\"\",IF(AND(F519=11,G519=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H519-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C519-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B519,99),0,1,1)*K519,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*L519,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*M519,FEE_rounding)","v":0},0,0,{"$f":"IF(C519>=1,ROUND(K519*OFFSET(Input!$U$27,B519,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B519=1,0,IF($C519>=1,ROUND(OFFSET(Input!$X$27,B519,0,1,1)*AL518,AV_rounding),0))","v":0},{"$f":"IF(B519=1,0,IF(C519=1,ROUND(OFFSET(Input!$W$27,B519,0,1,1)*AVERAGE($AI$5,$AL$5:$AL517),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),OFFSET(Input!$G$27,B519,0,1,1)-AE519,0)","v":0},{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),MIN(OFFSET(Input!$G$27,B519,0,1,1),AP518),0)","v":0},0,0,0,0,0,0,0,-3058480,-3104900,-3104900,-3104900,{"$f":"IF(A519=\"\",\"\",AL519-ROUND(AL519*OFFSET(Input!$S$27,$B519,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A519=\"\",\"\",ROUND(AP519*(1-OFFSET(Input!$T$27,MIN(B519,10),0,1,1)),2*FEE_rounding))","v":-3104900},2395100,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A519=1,PMF_1st=0),0,ROUND(IF(A519=1,AI519,AL518)*OFFSET(Input!$O$27,IF(A519=121,-1,0)+MIN(B519,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A519=1,PMF_1st=0),0,IF(SUM($K$5:$L519)-$AU518>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B518,B519),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C519-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[516,43,12,null,82,{"$f":"IF(A520=\"\",\"\",IF(A520=1,Age_Full_Month,IF(F519=11,0,F519+1)))","v":11},82,0,{"$f":"IF(A520=\"\",\"\",IF(AND(F520=11,G520=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H520-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C520-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B520,99),0,1,1)*K520,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*L520,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*M520,FEE_rounding)","v":0},0,0,{"$f":"IF(C520>=1,ROUND(K520*OFFSET(Input!$U$27,B520,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B520=1,0,IF($C520>=1,ROUND(OFFSET(Input!$X$27,B520,0,1,1)*AL519,AV_rounding),0))","v":0},{"$f":"IF(B520=1,0,IF(C520=1,ROUND(OFFSET(Input!$W$27,B520,0,1,1)*AVERAGE($AI$5,$AL$5:$AL518),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),OFFSET(Input!$G$27,B520,0,1,1)-AE520,0)","v":0},{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),MIN(OFFSET(Input!$G$27,B520,0,1,1),AP519),0)","v":0},0,0,0,0,0,0,0,-3104900,-3151320,-3151320,-3151320,{"$f":"IF(A520=\"\",\"\",AL520-ROUND(AL520*OFFSET(Input!$S$27,$B520,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A520=\"\",\"\",ROUND(AP520*(1-OFFSET(Input!$T$27,MIN(B520,10),0,1,1)),2*FEE_rounding))","v":-3151320},2348680,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A520=1,PMF_1st=0),0,ROUND(IF(A520=1,AI520,AL519)*OFFSET(Input!$O$27,IF(A520=121,-1,0)+MIN(B520,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A520=1,PMF_1st=0),0,IF(SUM($K$5:$L520)-$AU519>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B519,B520),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C520-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[517,44,1,null,83,{"$f":"IF(A521=\"\",\"\",IF(A521=1,Age_Full_Month,IF(F520=11,0,F520+1)))","v":0},83,0,{"$f":"IF(A521=\"\",\"\",IF(AND(F521=11,G521=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H521-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C521-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B521,99),0,1,1)*K521,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*L521,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*M521,FEE_rounding)","v":0},0,0,{"$f":"IF(C521>=1,ROUND(K521*OFFSET(Input!$U$27,B521,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B521=1,0,IF($C521>=1,ROUND(OFFSET(Input!$X$27,B521,0,1,1)*AL520,AV_rounding),0))","v":0},{"$f":"IF(B521=1,0,IF(C521=1,ROUND(OFFSET(Input!$W$27,B521,0,1,1)*AVERAGE($AI$5,$AL$5:$AL519),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),OFFSET(Input!$G$27,B521,0,1,1)-AE521,0)","v":0},{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),MIN(OFFSET(Input!$G$27,B521,0,1,1),AP520),0)","v":0},0,0,0,0,0,0,0,-3151320,-3201975,-3201975,-3201975,{"$f":"IF(A521=\"\",\"\",AL521-ROUND(AL521*OFFSET(Input!$S$27,$B521,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A521=\"\",\"\",ROUND(AP521*(1-OFFSET(Input!$T$27,MIN(B521,10),0,1,1)),2*FEE_rounding))","v":-3201975},2298025,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A521=1,PMF_1st=0),0,ROUND(IF(A521=1,AI521,AL520)*OFFSET(Input!$O$27,IF(A521=121,-1,0)+MIN(B521,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A521=1,PMF_1st=0),0,IF(SUM($K$5:$L521)-$AU520>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B520,B521),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C521-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[518,44,2,null,83,{"$f":"IF(A522=\"\",\"\",IF(A522=1,Age_Full_Month,IF(F521=11,0,F521+1)))","v":1},83,0,{"$f":"IF(A522=\"\",\"\",IF(AND(F522=11,G522=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H522-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C522-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B522,99),0,1,1)*K522,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*L522,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*M522,FEE_rounding)","v":0},0,0,{"$f":"IF(C522>=1,ROUND(K522*OFFSET(Input!$U$27,B522,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B522=1,0,IF($C522>=1,ROUND(OFFSET(Input!$X$27,B522,0,1,1)*AL521,AV_rounding),0))","v":0},{"$f":"IF(B522=1,0,IF(C522=1,ROUND(OFFSET(Input!$W$27,B522,0,1,1)*AVERAGE($AI$5,$AL$5:$AL520),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),OFFSET(Input!$G$27,B522,0,1,1)-AE522,0)","v":0},{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),MIN(OFFSET(Input!$G$27,B522,0,1,1),AP521),0)","v":0},0,0,0,0,0,0,0,-3201975,-3252630,-3252630,-3252630,{"$f":"IF(A522=\"\",\"\",AL522-ROUND(AL522*OFFSET(Input!$S$27,$B522,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A522=\"\",\"\",ROUND(AP522*(1-OFFSET(Input!$T$27,MIN(B522,10),0,1,1)),2*FEE_rounding))","v":-3252630},2247370,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A522=1,PMF_1st=0),0,ROUND(IF(A522=1,AI522,AL521)*OFFSET(Input!$O$27,IF(A522=121,-1,0)+MIN(B522,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A522=1,PMF_1st=0),0,IF(SUM($K$5:$L522)-$AU521>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B521,B522),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C522-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[519,44,3,null,83,{"$f":"IF(A523=\"\",\"\",IF(A523=1,Age_Full_Month,IF(F522=11,0,F522+1)))","v":2},83,0,{"$f":"IF(A523=\"\",\"\",IF(AND(F523=11,G523=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H523-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C523-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B523,99),0,1,1)*K523,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*L523,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*M523,FEE_rounding)","v":0},0,0,{"$f":"IF(C523>=1,ROUND(K523*OFFSET(Input!$U$27,B523,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B523=1,0,IF($C523>=1,ROUND(OFFSET(Input!$X$27,B523,0,1,1)*AL522,AV_rounding),0))","v":0},{"$f":"IF(B523=1,0,IF(C523=1,ROUND(OFFSET(Input!$W$27,B523,0,1,1)*AVERAGE($AI$5,$AL$5:$AL521),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),OFFSET(Input!$G$27,B523,0,1,1)-AE523,0)","v":0},{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),MIN(OFFSET(Input!$G$27,B523,0,1,1),AP522),0)","v":0},0,0,0,0,0,0,0,-3252630,-3303285,-3303285,-3303285,{"$f":"IF(A523=\"\",\"\",AL523-ROUND(AL523*OFFSET(Input!$S$27,$B523,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A523=\"\",\"\",ROUND(AP523*(1-OFFSET(Input!$T$27,MIN(B523,10),0,1,1)),2*FEE_rounding))","v":-3303285},2196715,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A523=1,PMF_1st=0),0,ROUND(IF(A523=1,AI523,AL522)*OFFSET(Input!$O$27,IF(A523=121,-1,0)+MIN(B523,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A523=1,PMF_1st=0),0,IF(SUM($K$5:$L523)-$AU522>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B522,B523),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C523-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[520,44,4,null,83,{"$f":"IF(A524=\"\",\"\",IF(A524=1,Age_Full_Month,IF(F523=11,0,F523+1)))","v":3},83,0,{"$f":"IF(A524=\"\",\"\",IF(AND(F524=11,G524=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H524-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C524-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B524,99),0,1,1)*K524,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*L524,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*M524,FEE_rounding)","v":0},0,0,{"$f":"IF(C524>=1,ROUND(K524*OFFSET(Input!$U$27,B524,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B524=1,0,IF($C524>=1,ROUND(OFFSET(Input!$X$27,B524,0,1,1)*AL523,AV_rounding),0))","v":0},{"$f":"IF(B524=1,0,IF(C524=1,ROUND(OFFSET(Input!$W$27,B524,0,1,1)*AVERAGE($AI$5,$AL$5:$AL522),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),OFFSET(Input!$G$27,B524,0,1,1)-AE524,0)","v":0},{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),MIN(OFFSET(Input!$G$27,B524,0,1,1),AP523),0)","v":0},0,0,0,0,0,0,0,-3303285,-3353940,-3353940,-3353940,{"$f":"IF(A524=\"\",\"\",AL524-ROUND(AL524*OFFSET(Input!$S$27,$B524,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A524=\"\",\"\",ROUND(AP524*(1-OFFSET(Input!$T$27,MIN(B524,10),0,1,1)),2*FEE_rounding))","v":-3353940},2146060,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A524=1,PMF_1st=0),0,ROUND(IF(A524=1,AI524,AL523)*OFFSET(Input!$O$27,IF(A524=121,-1,0)+MIN(B524,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A524=1,PMF_1st=0),0,IF(SUM($K$5:$L524)-$AU523>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B523,B524),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C524-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[521,44,5,null,83,{"$f":"IF(A525=\"\",\"\",IF(A525=1,Age_Full_Month,IF(F524=11,0,F524+1)))","v":4},83,0,{"$f":"IF(A525=\"\",\"\",IF(AND(F525=11,G525=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H525-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C525-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B525,99),0,1,1)*K525,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*L525,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*M525,FEE_rounding)","v":0},0,0,{"$f":"IF(C525>=1,ROUND(K525*OFFSET(Input!$U$27,B525,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B525=1,0,IF($C525>=1,ROUND(OFFSET(Input!$X$27,B525,0,1,1)*AL524,AV_rounding),0))","v":0},{"$f":"IF(B525=1,0,IF(C525=1,ROUND(OFFSET(Input!$W$27,B525,0,1,1)*AVERAGE($AI$5,$AL$5:$AL523),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),OFFSET(Input!$G$27,B525,0,1,1)-AE525,0)","v":0},{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),MIN(OFFSET(Input!$G$27,B525,0,1,1),AP524),0)","v":0},0,0,0,0,0,0,0,-3353940,-3404595,-3404595,-3404595,{"$f":"IF(A525=\"\",\"\",AL525-ROUND(AL525*OFFSET(Input!$S$27,$B525,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A525=\"\",\"\",ROUND(AP525*(1-OFFSET(Input!$T$27,MIN(B525,10),0,1,1)),2*FEE_rounding))","v":-3404595},2095405,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A525=1,PMF_1st=0),0,ROUND(IF(A525=1,AI525,AL524)*OFFSET(Input!$O$27,IF(A525=121,-1,0)+MIN(B525,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A525=1,PMF_1st=0),0,IF(SUM($K$5:$L525)-$AU524>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B524,B525),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C525-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[522,44,6,null,83,{"$f":"IF(A526=\"\",\"\",IF(A526=1,Age_Full_Month,IF(F525=11,0,F525+1)))","v":5},83,0,{"$f":"IF(A526=\"\",\"\",IF(AND(F526=11,G526=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H526-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C526-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B526,99),0,1,1)*K526,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*L526,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*M526,FEE_rounding)","v":0},0,0,{"$f":"IF(C526>=1,ROUND(K526*OFFSET(Input!$U$27,B526,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B526=1,0,IF($C526>=1,ROUND(OFFSET(Input!$X$27,B526,0,1,1)*AL525,AV_rounding),0))","v":0},{"$f":"IF(B526=1,0,IF(C526=1,ROUND(OFFSET(Input!$W$27,B526,0,1,1)*AVERAGE($AI$5,$AL$5:$AL524),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),OFFSET(Input!$G$27,B526,0,1,1)-AE526,0)","v":0},{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),MIN(OFFSET(Input!$G$27,B526,0,1,1),AP525),0)","v":0},0,0,0,0,0,0,0,-3404595,-3455250,-3455250,-3455250,{"$f":"IF(A526=\"\",\"\",AL526-ROUND(AL526*OFFSET(Input!$S$27,$B526,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A526=\"\",\"\",ROUND(AP526*(1-OFFSET(Input!$T$27,MIN(B526,10),0,1,1)),2*FEE_rounding))","v":-3455250},2044750,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A526=1,PMF_1st=0),0,ROUND(IF(A526=1,AI526,AL525)*OFFSET(Input!$O$27,IF(A526=121,-1,0)+MIN(B526,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A526=1,PMF_1st=0),0,IF(SUM($K$5:$L526)-$AU525>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B525,B526),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C526-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[523,44,7,null,83,{"$f":"IF(A527=\"\",\"\",IF(A527=1,Age_Full_Month,IF(F526=11,0,F526+1)))","v":6},83,0,{"$f":"IF(A527=\"\",\"\",IF(AND(F527=11,G527=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H527-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C527-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B527,99),0,1,1)*K527,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*L527,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*M527,FEE_rounding)","v":0},0,0,{"$f":"IF(C527>=1,ROUND(K527*OFFSET(Input!$U$27,B527,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B527=1,0,IF($C527>=1,ROUND(OFFSET(Input!$X$27,B527,0,1,1)*AL526,AV_rounding),0))","v":0},{"$f":"IF(B527=1,0,IF(C527=1,ROUND(OFFSET(Input!$W$27,B527,0,1,1)*AVERAGE($AI$5,$AL$5:$AL525),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),OFFSET(Input!$G$27,B527,0,1,1)-AE527,0)","v":0},{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),MIN(OFFSET(Input!$G$27,B527,0,1,1),AP526),0)","v":0},0,0,0,0,0,0,0,-3455250,-3505905,-3505905,-3505905,{"$f":"IF(A527=\"\",\"\",AL527-ROUND(AL527*OFFSET(Input!$S$27,$B527,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A527=\"\",\"\",ROUND(AP527*(1-OFFSET(Input!$T$27,MIN(B527,10),0,1,1)),2*FEE_rounding))","v":-3505905},1994095,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A527=1,PMF_1st=0),0,ROUND(IF(A527=1,AI527,AL526)*OFFSET(Input!$O$27,IF(A527=121,-1,0)+MIN(B527,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A527=1,PMF_1st=0),0,IF(SUM($K$5:$L527)-$AU526>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B526,B527),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C527-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[524,44,8,null,83,{"$f":"IF(A528=\"\",\"\",IF(A528=1,Age_Full_Month,IF(F527=11,0,F527+1)))","v":7},83,0,{"$f":"IF(A528=\"\",\"\",IF(AND(F528=11,G528=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H528-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C528-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B528,99),0,1,1)*K528,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*L528,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*M528,FEE_rounding)","v":0},0,0,{"$f":"IF(C528>=1,ROUND(K528*OFFSET(Input!$U$27,B528,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B528=1,0,IF($C528>=1,ROUND(OFFSET(Input!$X$27,B528,0,1,1)*AL527,AV_rounding),0))","v":0},{"$f":"IF(B528=1,0,IF(C528=1,ROUND(OFFSET(Input!$W$27,B528,0,1,1)*AVERAGE($AI$5,$AL$5:$AL526),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),OFFSET(Input!$G$27,B528,0,1,1)-AE528,0)","v":0},{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),MIN(OFFSET(Input!$G$27,B528,0,1,1),AP527),0)","v":0},0,0,0,0,0,0,0,-3505905,-3556560,-3556560,-3556560,{"$f":"IF(A528=\"\",\"\",AL528-ROUND(AL528*OFFSET(Input!$S$27,$B528,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A528=\"\",\"\",ROUND(AP528*(1-OFFSET(Input!$T$27,MIN(B528,10),0,1,1)),2*FEE_rounding))","v":-3556560},1943440,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A528=1,PMF_1st=0),0,ROUND(IF(A528=1,AI528,AL527)*OFFSET(Input!$O$27,IF(A528=121,-1,0)+MIN(B528,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A528=1,PMF_1st=0),0,IF(SUM($K$5:$L528)-$AU527>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B527,B528),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C528-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[525,44,9,null,83,{"$f":"IF(A529=\"\",\"\",IF(A529=1,Age_Full_Month,IF(F528=11,0,F528+1)))","v":8},83,0,{"$f":"IF(A529=\"\",\"\",IF(AND(F529=11,G529=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H529-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C529-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B529,99),0,1,1)*K529,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*L529,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*M529,FEE_rounding)","v":0},0,0,{"$f":"IF(C529>=1,ROUND(K529*OFFSET(Input!$U$27,B529,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B529=1,0,IF($C529>=1,ROUND(OFFSET(Input!$X$27,B529,0,1,1)*AL528,AV_rounding),0))","v":0},{"$f":"IF(B529=1,0,IF(C529=1,ROUND(OFFSET(Input!$W$27,B529,0,1,1)*AVERAGE($AI$5,$AL$5:$AL527),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),OFFSET(Input!$G$27,B529,0,1,1)-AE529,0)","v":0},{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),MIN(OFFSET(Input!$G$27,B529,0,1,1),AP528),0)","v":0},0,0,0,0,0,0,0,-3556560,-3607215,-3607215,-3607215,{"$f":"IF(A529=\"\",\"\",AL529-ROUND(AL529*OFFSET(Input!$S$27,$B529,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A529=\"\",\"\",ROUND(AP529*(1-OFFSET(Input!$T$27,MIN(B529,10),0,1,1)),2*FEE_rounding))","v":-3607215},1892785,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A529=1,PMF_1st=0),0,ROUND(IF(A529=1,AI529,AL528)*OFFSET(Input!$O$27,IF(A529=121,-1,0)+MIN(B529,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A529=1,PMF_1st=0),0,IF(SUM($K$5:$L529)-$AU528>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B528,B529),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C529-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[526,44,10,null,83,{"$f":"IF(A530=\"\",\"\",IF(A530=1,Age_Full_Month,IF(F529=11,0,F529+1)))","v":9},83,0,{"$f":"IF(A530=\"\",\"\",IF(AND(F530=11,G530=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H530-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C530-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B530,99),0,1,1)*K530,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*L530,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*M530,FEE_rounding)","v":0},0,0,{"$f":"IF(C530>=1,ROUND(K530*OFFSET(Input!$U$27,B530,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B530=1,0,IF($C530>=1,ROUND(OFFSET(Input!$X$27,B530,0,1,1)*AL529,AV_rounding),0))","v":0},{"$f":"IF(B530=1,0,IF(C530=1,ROUND(OFFSET(Input!$W$27,B530,0,1,1)*AVERAGE($AI$5,$AL$5:$AL528),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),OFFSET(Input!$G$27,B530,0,1,1)-AE530,0)","v":0},{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),MIN(OFFSET(Input!$G$27,B530,0,1,1),AP529),0)","v":0},0,0,0,0,0,0,0,-3607215,-3657870,-3657870,-3657870,{"$f":"IF(A530=\"\",\"\",AL530-ROUND(AL530*OFFSET(Input!$S$27,$B530,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A530=\"\",\"\",ROUND(AP530*(1-OFFSET(Input!$T$27,MIN(B530,10),0,1,1)),2*FEE_rounding))","v":-3657870},1842130,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A530=1,PMF_1st=0),0,ROUND(IF(A530=1,AI530,AL529)*OFFSET(Input!$O$27,IF(A530=121,-1,0)+MIN(B530,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A530=1,PMF_1st=0),0,IF(SUM($K$5:$L530)-$AU529>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B529,B530),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C530-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[527,44,11,null,83,{"$f":"IF(A531=\"\",\"\",IF(A531=1,Age_Full_Month,IF(F530=11,0,F530+1)))","v":10},83,0,{"$f":"IF(A531=\"\",\"\",IF(AND(F531=11,G531=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H531-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C531-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B531,99),0,1,1)*K531,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*L531,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*M531,FEE_rounding)","v":0},0,0,{"$f":"IF(C531>=1,ROUND(K531*OFFSET(Input!$U$27,B531,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B531=1,0,IF($C531>=1,ROUND(OFFSET(Input!$X$27,B531,0,1,1)*AL530,AV_rounding),0))","v":0},{"$f":"IF(B531=1,0,IF(C531=1,ROUND(OFFSET(Input!$W$27,B531,0,1,1)*AVERAGE($AI$5,$AL$5:$AL529),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),OFFSET(Input!$G$27,B531,0,1,1)-AE531,0)","v":0},{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),MIN(OFFSET(Input!$G$27,B531,0,1,1),AP530),0)","v":0},0,0,0,0,0,0,0,-3657870,-3708525,-3708525,-3708525,{"$f":"IF(A531=\"\",\"\",AL531-ROUND(AL531*OFFSET(Input!$S$27,$B531,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A531=\"\",\"\",ROUND(AP531*(1-OFFSET(Input!$T$27,MIN(B531,10),0,1,1)),2*FEE_rounding))","v":-3708525},1791475,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A531=1,PMF_1st=0),0,ROUND(IF(A531=1,AI531,AL530)*OFFSET(Input!$O$27,IF(A531=121,-1,0)+MIN(B531,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A531=1,PMF_1st=0),0,IF(SUM($K$5:$L531)-$AU530>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B530,B531),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C531-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[528,44,12,null,83,{"$f":"IF(A532=\"\",\"\",IF(A532=1,Age_Full_Month,IF(F531=11,0,F531+1)))","v":11},83,0,{"$f":"IF(A532=\"\",\"\",IF(AND(F532=11,G532=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H532-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C532-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B532,99),0,1,1)*K532,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*L532,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*M532,FEE_rounding)","v":0},0,0,{"$f":"IF(C532>=1,ROUND(K532*OFFSET(Input!$U$27,B532,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B532=1,0,IF($C532>=1,ROUND(OFFSET(Input!$X$27,B532,0,1,1)*AL531,AV_rounding),0))","v":0},{"$f":"IF(B532=1,0,IF(C532=1,ROUND(OFFSET(Input!$W$27,B532,0,1,1)*AVERAGE($AI$5,$AL$5:$AL530),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),OFFSET(Input!$G$27,B532,0,1,1)-AE532,0)","v":0},{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),MIN(OFFSET(Input!$G$27,B532,0,1,1),AP531),0)","v":0},0,0,0,0,0,0,0,-3708525,-3759180,-3759180,-3759180,{"$f":"IF(A532=\"\",\"\",AL532-ROUND(AL532*OFFSET(Input!$S$27,$B532,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A532=\"\",\"\",ROUND(AP532*(1-OFFSET(Input!$T$27,MIN(B532,10),0,1,1)),2*FEE_rounding))","v":-3759180},1740820,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A532=1,PMF_1st=0),0,ROUND(IF(A532=1,AI532,AL531)*OFFSET(Input!$O$27,IF(A532=121,-1,0)+MIN(B532,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A532=1,PMF_1st=0),0,IF(SUM($K$5:$L532)-$AU531>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B531,B532),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C532-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[529,45,1,null,84,{"$f":"IF(A533=\"\",\"\",IF(A533=1,Age_Full_Month,IF(F532=11,0,F532+1)))","v":0},84,0,{"$f":"IF(A533=\"\",\"\",IF(AND(F533=11,G533=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H533-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C533-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B533,99),0,1,1)*K533,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*L533,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*M533,FEE_rounding)","v":0},0,0,{"$f":"IF(C533>=1,ROUND(K533*OFFSET(Input!$U$27,B533,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B533=1,0,IF($C533>=1,ROUND(OFFSET(Input!$X$27,B533,0,1,1)*AL532,AV_rounding),0))","v":0},{"$f":"IF(B533=1,0,IF(C533=1,ROUND(OFFSET(Input!$W$27,B533,0,1,1)*AVERAGE($AI$5,$AL$5:$AL531),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),OFFSET(Input!$G$27,B533,0,1,1)-AE533,0)","v":0},{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),MIN(OFFSET(Input!$G$27,B533,0,1,1),AP532),0)","v":0},0,0,0,0,0,0,0,-3759180,-3814455,-3814455,-3814455,{"$f":"IF(A533=\"\",\"\",AL533-ROUND(AL533*OFFSET(Input!$S$27,$B533,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A533=\"\",\"\",ROUND(AP533*(1-OFFSET(Input!$T$27,MIN(B533,10),0,1,1)),2*FEE_rounding))","v":-3814455},1685545,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A533=1,PMF_1st=0),0,ROUND(IF(A533=1,AI533,AL532)*OFFSET(Input!$O$27,IF(A533=121,-1,0)+MIN(B533,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A533=1,PMF_1st=0),0,IF(SUM($K$5:$L533)-$AU532>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B532,B533),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C533-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[530,45,2,null,84,{"$f":"IF(A534=\"\",\"\",IF(A534=1,Age_Full_Month,IF(F533=11,0,F533+1)))","v":1},84,0,{"$f":"IF(A534=\"\",\"\",IF(AND(F534=11,G534=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H534-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C534-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B534,99),0,1,1)*K534,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*L534,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*M534,FEE_rounding)","v":0},0,0,{"$f":"IF(C534>=1,ROUND(K534*OFFSET(Input!$U$27,B534,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B534=1,0,IF($C534>=1,ROUND(OFFSET(Input!$X$27,B534,0,1,1)*AL533,AV_rounding),0))","v":0},{"$f":"IF(B534=1,0,IF(C534=1,ROUND(OFFSET(Input!$W$27,B534,0,1,1)*AVERAGE($AI$5,$AL$5:$AL532),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),OFFSET(Input!$G$27,B534,0,1,1)-AE534,0)","v":0},{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),MIN(OFFSET(Input!$G$27,B534,0,1,1),AP533),0)","v":0},0,0,0,0,0,0,0,-3814455,-3869730,-3869730,-3869730,{"$f":"IF(A534=\"\",\"\",AL534-ROUND(AL534*OFFSET(Input!$S$27,$B534,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A534=\"\",\"\",ROUND(AP534*(1-OFFSET(Input!$T$27,MIN(B534,10),0,1,1)),2*FEE_rounding))","v":-3869730},1630270,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A534=1,PMF_1st=0),0,ROUND(IF(A534=1,AI534,AL533)*OFFSET(Input!$O$27,IF(A534=121,-1,0)+MIN(B534,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A534=1,PMF_1st=0),0,IF(SUM($K$5:$L534)-$AU533>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B533,B534),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C534-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[531,45,3,null,84,{"$f":"IF(A535=\"\",\"\",IF(A535=1,Age_Full_Month,IF(F534=11,0,F534+1)))","v":2},84,0,{"$f":"IF(A535=\"\",\"\",IF(AND(F535=11,G535=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H535-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C535-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B535,99),0,1,1)*K535,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*L535,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*M535,FEE_rounding)","v":0},0,0,{"$f":"IF(C535>=1,ROUND(K535*OFFSET(Input!$U$27,B535,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B535=1,0,IF($C535>=1,ROUND(OFFSET(Input!$X$27,B535,0,1,1)*AL534,AV_rounding),0))","v":0},{"$f":"IF(B535=1,0,IF(C535=1,ROUND(OFFSET(Input!$W$27,B535,0,1,1)*AVERAGE($AI$5,$AL$5:$AL533),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),OFFSET(Input!$G$27,B535,0,1,1)-AE535,0)","v":0},{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),MIN(OFFSET(Input!$G$27,B535,0,1,1),AP534),0)","v":0},0,0,0,0,0,0,0,-3869730,-3925005,-3925005,-3925005,{"$f":"IF(A535=\"\",\"\",AL535-ROUND(AL535*OFFSET(Input!$S$27,$B535,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A535=\"\",\"\",ROUND(AP535*(1-OFFSET(Input!$T$27,MIN(B535,10),0,1,1)),2*FEE_rounding))","v":-3925005},1574995,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A535=1,PMF_1st=0),0,ROUND(IF(A535=1,AI535,AL534)*OFFSET(Input!$O$27,IF(A535=121,-1,0)+MIN(B535,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A535=1,PMF_1st=0),0,IF(SUM($K$5:$L535)-$AU534>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B534,B535),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C535-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[532,45,4,null,84,{"$f":"IF(A536=\"\",\"\",IF(A536=1,Age_Full_Month,IF(F535=11,0,F535+1)))","v":3},84,0,{"$f":"IF(A536=\"\",\"\",IF(AND(F536=11,G536=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H536-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C536-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B536,99),0,1,1)*K536,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*L536,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*M536,FEE_rounding)","v":0},0,0,{"$f":"IF(C536>=1,ROUND(K536*OFFSET(Input!$U$27,B536,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B536=1,0,IF($C536>=1,ROUND(OFFSET(Input!$X$27,B536,0,1,1)*AL535,AV_rounding),0))","v":0},{"$f":"IF(B536=1,0,IF(C536=1,ROUND(OFFSET(Input!$W$27,B536,0,1,1)*AVERAGE($AI$5,$AL$5:$AL534),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),OFFSET(Input!$G$27,B536,0,1,1)-AE536,0)","v":0},{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),MIN(OFFSET(Input!$G$27,B536,0,1,1),AP535),0)","v":0},0,0,0,0,0,0,0,-3925005,-3980280,-3980280,-3980280,{"$f":"IF(A536=\"\",\"\",AL536-ROUND(AL536*OFFSET(Input!$S$27,$B536,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A536=\"\",\"\",ROUND(AP536*(1-OFFSET(Input!$T$27,MIN(B536,10),0,1,1)),2*FEE_rounding))","v":-3980280},1519720,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A536=1,PMF_1st=0),0,ROUND(IF(A536=1,AI536,AL535)*OFFSET(Input!$O$27,IF(A536=121,-1,0)+MIN(B536,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A536=1,PMF_1st=0),0,IF(SUM($K$5:$L536)-$AU535>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B535,B536),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C536-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[533,45,5,null,84,{"$f":"IF(A537=\"\",\"\",IF(A537=1,Age_Full_Month,IF(F536=11,0,F536+1)))","v":4},84,0,{"$f":"IF(A537=\"\",\"\",IF(AND(F537=11,G537=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H537-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C537-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B537,99),0,1,1)*K537,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*L537,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*M537,FEE_rounding)","v":0},0,0,{"$f":"IF(C537>=1,ROUND(K537*OFFSET(Input!$U$27,B537,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B537=1,0,IF($C537>=1,ROUND(OFFSET(Input!$X$27,B537,0,1,1)*AL536,AV_rounding),0))","v":0},{"$f":"IF(B537=1,0,IF(C537=1,ROUND(OFFSET(Input!$W$27,B537,0,1,1)*AVERAGE($AI$5,$AL$5:$AL535),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),OFFSET(Input!$G$27,B537,0,1,1)-AE537,0)","v":0},{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),MIN(OFFSET(Input!$G$27,B537,0,1,1),AP536),0)","v":0},0,0,0,0,0,0,0,-3980280,-4035555,-4035555,-4035555,{"$f":"IF(A537=\"\",\"\",AL537-ROUND(AL537*OFFSET(Input!$S$27,$B537,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A537=\"\",\"\",ROUND(AP537*(1-OFFSET(Input!$T$27,MIN(B537,10),0,1,1)),2*FEE_rounding))","v":-4035555},1464445,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A537=1,PMF_1st=0),0,ROUND(IF(A537=1,AI537,AL536)*OFFSET(Input!$O$27,IF(A537=121,-1,0)+MIN(B537,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A537=1,PMF_1st=0),0,IF(SUM($K$5:$L537)-$AU536>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B536,B537),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C537-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[534,45,6,null,84,{"$f":"IF(A538=\"\",\"\",IF(A538=1,Age_Full_Month,IF(F537=11,0,F537+1)))","v":5},84,0,{"$f":"IF(A538=\"\",\"\",IF(AND(F538=11,G538=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H538-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C538-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B538,99),0,1,1)*K538,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*L538,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*M538,FEE_rounding)","v":0},0,0,{"$f":"IF(C538>=1,ROUND(K538*OFFSET(Input!$U$27,B538,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B538=1,0,IF($C538>=1,ROUND(OFFSET(Input!$X$27,B538,0,1,1)*AL537,AV_rounding),0))","v":0},{"$f":"IF(B538=1,0,IF(C538=1,ROUND(OFFSET(Input!$W$27,B538,0,1,1)*AVERAGE($AI$5,$AL$5:$AL536),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),OFFSET(Input!$G$27,B538,0,1,1)-AE538,0)","v":0},{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),MIN(OFFSET(Input!$G$27,B538,0,1,1),AP537),0)","v":0},0,0,0,0,0,0,0,-4035555,-4090830,-4090830,-4090830,{"$f":"IF(A538=\"\",\"\",AL538-ROUND(AL538*OFFSET(Input!$S$27,$B538,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A538=\"\",\"\",ROUND(AP538*(1-OFFSET(Input!$T$27,MIN(B538,10),0,1,1)),2*FEE_rounding))","v":-4090830},1409170,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A538=1,PMF_1st=0),0,ROUND(IF(A538=1,AI538,AL537)*OFFSET(Input!$O$27,IF(A538=121,-1,0)+MIN(B538,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A538=1,PMF_1st=0),0,IF(SUM($K$5:$L538)-$AU537>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B537,B538),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C538-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[535,45,7,null,84,{"$f":"IF(A539=\"\",\"\",IF(A539=1,Age_Full_Month,IF(F538=11,0,F538+1)))","v":6},84,0,{"$f":"IF(A539=\"\",\"\",IF(AND(F539=11,G539=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H539-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C539-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B539,99),0,1,1)*K539,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*L539,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*M539,FEE_rounding)","v":0},0,0,{"$f":"IF(C539>=1,ROUND(K539*OFFSET(Input!$U$27,B539,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B539=1,0,IF($C539>=1,ROUND(OFFSET(Input!$X$27,B539,0,1,1)*AL538,AV_rounding),0))","v":0},{"$f":"IF(B539=1,0,IF(C539=1,ROUND(OFFSET(Input!$W$27,B539,0,1,1)*AVERAGE($AI$5,$AL$5:$AL537),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),OFFSET(Input!$G$27,B539,0,1,1)-AE539,0)","v":0},{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),MIN(OFFSET(Input!$G$27,B539,0,1,1),AP538),0)","v":0},0,0,0,0,0,0,0,-4090830,-4146105,-4146105,-4146105,{"$f":"IF(A539=\"\",\"\",AL539-ROUND(AL539*OFFSET(Input!$S$27,$B539,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A539=\"\",\"\",ROUND(AP539*(1-OFFSET(Input!$T$27,MIN(B539,10),0,1,1)),2*FEE_rounding))","v":-4146105},1353895,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A539=1,PMF_1st=0),0,ROUND(IF(A539=1,AI539,AL538)*OFFSET(Input!$O$27,IF(A539=121,-1,0)+MIN(B539,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A539=1,PMF_1st=0),0,IF(SUM($K$5:$L539)-$AU538>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B538,B539),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C539-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[536,45,8,null,84,{"$f":"IF(A540=\"\",\"\",IF(A540=1,Age_Full_Month,IF(F539=11,0,F539+1)))","v":7},84,0,{"$f":"IF(A540=\"\",\"\",IF(AND(F540=11,G540=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H540-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C540-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B540,99),0,1,1)*K540,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*L540,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*M540,FEE_rounding)","v":0},0,0,{"$f":"IF(C540>=1,ROUND(K540*OFFSET(Input!$U$27,B540,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B540=1,0,IF($C540>=1,ROUND(OFFSET(Input!$X$27,B540,0,1,1)*AL539,AV_rounding),0))","v":0},{"$f":"IF(B540=1,0,IF(C540=1,ROUND(OFFSET(Input!$W$27,B540,0,1,1)*AVERAGE($AI$5,$AL$5:$AL538),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),OFFSET(Input!$G$27,B540,0,1,1)-AE540,0)","v":0},{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),MIN(OFFSET(Input!$G$27,B540,0,1,1),AP539),0)","v":0},0,0,0,0,0,0,0,-4146105,-4201380,-4201380,-4201380,{"$f":"IF(A540=\"\",\"\",AL540-ROUND(AL540*OFFSET(Input!$S$27,$B540,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A540=\"\",\"\",ROUND(AP540*(1-OFFSET(Input!$T$27,MIN(B540,10),0,1,1)),2*FEE_rounding))","v":-4201380},1298620,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A540=1,PMF_1st=0),0,ROUND(IF(A540=1,AI540,AL539)*OFFSET(Input!$O$27,IF(A540=121,-1,0)+MIN(B540,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A540=1,PMF_1st=0),0,IF(SUM($K$5:$L540)-$AU539>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B539,B540),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C540-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[537,45,9,null,84,{"$f":"IF(A541=\"\",\"\",IF(A541=1,Age_Full_Month,IF(F540=11,0,F540+1)))","v":8},84,0,{"$f":"IF(A541=\"\",\"\",IF(AND(F541=11,G541=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H541-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C541-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B541,99),0,1,1)*K541,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*L541,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*M541,FEE_rounding)","v":0},0,0,{"$f":"IF(C541>=1,ROUND(K541*OFFSET(Input!$U$27,B541,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B541=1,0,IF($C541>=1,ROUND(OFFSET(Input!$X$27,B541,0,1,1)*AL540,AV_rounding),0))","v":0},{"$f":"IF(B541=1,0,IF(C541=1,ROUND(OFFSET(Input!$W$27,B541,0,1,1)*AVERAGE($AI$5,$AL$5:$AL539),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),OFFSET(Input!$G$27,B541,0,1,1)-AE541,0)","v":0},{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),MIN(OFFSET(Input!$G$27,B541,0,1,1),AP540),0)","v":0},0,0,0,0,0,0,0,-4201380,-4256655,-4256655,-4256655,{"$f":"IF(A541=\"\",\"\",AL541-ROUND(AL541*OFFSET(Input!$S$27,$B541,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A541=\"\",\"\",ROUND(AP541*(1-OFFSET(Input!$T$27,MIN(B541,10),0,1,1)),2*FEE_rounding))","v":-4256655},1243345,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A541=1,PMF_1st=0),0,ROUND(IF(A541=1,AI541,AL540)*OFFSET(Input!$O$27,IF(A541=121,-1,0)+MIN(B541,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A541=1,PMF_1st=0),0,IF(SUM($K$5:$L541)-$AU540>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B540,B541),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C541-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[538,45,10,null,84,{"$f":"IF(A542=\"\",\"\",IF(A542=1,Age_Full_Month,IF(F541=11,0,F541+1)))","v":9},84,0,{"$f":"IF(A542=\"\",\"\",IF(AND(F542=11,G542=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H542-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C542-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B542,99),0,1,1)*K542,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*L542,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*M542,FEE_rounding)","v":0},0,0,{"$f":"IF(C542>=1,ROUND(K542*OFFSET(Input!$U$27,B542,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B542=1,0,IF($C542>=1,ROUND(OFFSET(Input!$X$27,B542,0,1,1)*AL541,AV_rounding),0))","v":0},{"$f":"IF(B542=1,0,IF(C542=1,ROUND(OFFSET(Input!$W$27,B542,0,1,1)*AVERAGE($AI$5,$AL$5:$AL540),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),OFFSET(Input!$G$27,B542,0,1,1)-AE542,0)","v":0},{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),MIN(OFFSET(Input!$G$27,B542,0,1,1),AP541),0)","v":0},0,0,0,0,0,0,0,-4256655,-4311930,-4311930,-4311930,{"$f":"IF(A542=\"\",\"\",AL542-ROUND(AL542*OFFSET(Input!$S$27,$B542,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A542=\"\",\"\",ROUND(AP542*(1-OFFSET(Input!$T$27,MIN(B542,10),0,1,1)),2*FEE_rounding))","v":-4311930},1188070,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A542=1,PMF_1st=0),0,ROUND(IF(A542=1,AI542,AL541)*OFFSET(Input!$O$27,IF(A542=121,-1,0)+MIN(B542,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A542=1,PMF_1st=0),0,IF(SUM($K$5:$L542)-$AU541>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B541,B542),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C542-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[539,45,11,null,84,{"$f":"IF(A543=\"\",\"\",IF(A543=1,Age_Full_Month,IF(F542=11,0,F542+1)))","v":10},84,0,{"$f":"IF(A543=\"\",\"\",IF(AND(F543=11,G543=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H543-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C543-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B543,99),0,1,1)*K543,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*L543,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*M543,FEE_rounding)","v":0},0,0,{"$f":"IF(C543>=1,ROUND(K543*OFFSET(Input!$U$27,B543,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B543=1,0,IF($C543>=1,ROUND(OFFSET(Input!$X$27,B543,0,1,1)*AL542,AV_rounding),0))","v":0},{"$f":"IF(B543=1,0,IF(C543=1,ROUND(OFFSET(Input!$W$27,B543,0,1,1)*AVERAGE($AI$5,$AL$5:$AL541),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),OFFSET(Input!$G$27,B543,0,1,1)-AE543,0)","v":0},{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),MIN(OFFSET(Input!$G$27,B543,0,1,1),AP542),0)","v":0},0,0,0,0,0,0,0,-4311930,-4367205,-4367205,-4367205,{"$f":"IF(A543=\"\",\"\",AL543-ROUND(AL543*OFFSET(Input!$S$27,$B543,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A543=\"\",\"\",ROUND(AP543*(1-OFFSET(Input!$T$27,MIN(B543,10),0,1,1)),2*FEE_rounding))","v":-4367205},1132795,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A543=1,PMF_1st=0),0,ROUND(IF(A543=1,AI543,AL542)*OFFSET(Input!$O$27,IF(A543=121,-1,0)+MIN(B543,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A543=1,PMF_1st=0),0,IF(SUM($K$5:$L543)-$AU542>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B542,B543),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C543-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[540,45,12,null,84,{"$f":"IF(A544=\"\",\"\",IF(A544=1,Age_Full_Month,IF(F543=11,0,F543+1)))","v":11},84,0,{"$f":"IF(A544=\"\",\"\",IF(AND(F544=11,G544=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H544-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C544-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B544,99),0,1,1)*K544,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*L544,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*M544,FEE_rounding)","v":0},0,0,{"$f":"IF(C544>=1,ROUND(K544*OFFSET(Input!$U$27,B544,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B544=1,0,IF($C544>=1,ROUND(OFFSET(Input!$X$27,B544,0,1,1)*AL543,AV_rounding),0))","v":0},{"$f":"IF(B544=1,0,IF(C544=1,ROUND(OFFSET(Input!$W$27,B544,0,1,1)*AVERAGE($AI$5,$AL$5:$AL542),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),OFFSET(Input!$G$27,B544,0,1,1)-AE544,0)","v":0},{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),MIN(OFFSET(Input!$G$27,B544,0,1,1),AP543),0)","v":0},0,0,0,0,0,0,0,-4367205,-4422480,-4422480,-4422480,{"$f":"IF(A544=\"\",\"\",AL544-ROUND(AL544*OFFSET(Input!$S$27,$B544,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A544=\"\",\"\",ROUND(AP544*(1-OFFSET(Input!$T$27,MIN(B544,10),0,1,1)),2*FEE_rounding))","v":-4422480},1077520,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A544=1,PMF_1st=0),0,ROUND(IF(A544=1,AI544,AL543)*OFFSET(Input!$O$27,IF(A544=121,-1,0)+MIN(B544,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A544=1,PMF_1st=0),0,IF(SUM($K$5:$L544)-$AU543>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B543,B544),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C544-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[541,46,1,null,85,{"$f":"IF(A545=\"\",\"\",IF(A545=1,Age_Full_Month,IF(F544=11,0,F544+1)))","v":0},85,0,{"$f":"IF(A545=\"\",\"\",IF(AND(F545=11,G545=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H545-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C545-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B545,99),0,1,1)*K545,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*L545,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*M545,FEE_rounding)","v":0},0,0,{"$f":"IF(C545>=1,ROUND(K545*OFFSET(Input!$U$27,B545,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B545=1,0,IF($C545>=1,ROUND(OFFSET(Input!$X$27,B545,0,1,1)*AL544,AV_rounding),0))","v":0},{"$f":"IF(B545=1,0,IF(C545=1,ROUND(OFFSET(Input!$W$27,B545,0,1,1)*AVERAGE($AI$5,$AL$5:$AL543),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),OFFSET(Input!$G$27,B545,0,1,1)-AE545,0)","v":0},{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),MIN(OFFSET(Input!$G$27,B545,0,1,1),AP544),0)","v":0},0,0,0,0,0,0,0,-4422480,-4482760,-4482760,-4482760,{"$f":"IF(A545=\"\",\"\",AL545-ROUND(AL545*OFFSET(Input!$S$27,$B545,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A545=\"\",\"\",ROUND(AP545*(1-OFFSET(Input!$T$27,MIN(B545,10),0,1,1)),2*FEE_rounding))","v":-4482760},1017240,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A545=1,PMF_1st=0),0,ROUND(IF(A545=1,AI545,AL544)*OFFSET(Input!$O$27,IF(A545=121,-1,0)+MIN(B545,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A545=1,PMF_1st=0),0,IF(SUM($K$5:$L545)-$AU544>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B544,B545),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C545-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[542,46,2,null,85,{"$f":"IF(A546=\"\",\"\",IF(A546=1,Age_Full_Month,IF(F545=11,0,F545+1)))","v":1},85,0,{"$f":"IF(A546=\"\",\"\",IF(AND(F546=11,G546=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H546-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C546-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B546,99),0,1,1)*K546,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*L546,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*M546,FEE_rounding)","v":0},0,0,{"$f":"IF(C546>=1,ROUND(K546*OFFSET(Input!$U$27,B546,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B546=1,0,IF($C546>=1,ROUND(OFFSET(Input!$X$27,B546,0,1,1)*AL545,AV_rounding),0))","v":0},{"$f":"IF(B546=1,0,IF(C546=1,ROUND(OFFSET(Input!$W$27,B546,0,1,1)*AVERAGE($AI$5,$AL$5:$AL544),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),OFFSET(Input!$G$27,B546,0,1,1)-AE546,0)","v":0},{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),MIN(OFFSET(Input!$G$27,B546,0,1,1),AP545),0)","v":0},0,0,0,0,0,0,0,-4482760,-4543040,-4543040,-4543040,{"$f":"IF(A546=\"\",\"\",AL546-ROUND(AL546*OFFSET(Input!$S$27,$B546,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A546=\"\",\"\",ROUND(AP546*(1-OFFSET(Input!$T$27,MIN(B546,10),0,1,1)),2*FEE_rounding))","v":-4543040},956960,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A546=1,PMF_1st=0),0,ROUND(IF(A546=1,AI546,AL545)*OFFSET(Input!$O$27,IF(A546=121,-1,0)+MIN(B546,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A546=1,PMF_1st=0),0,IF(SUM($K$5:$L546)-$AU545>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B545,B546),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C546-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[543,46,3,null,85,{"$f":"IF(A547=\"\",\"\",IF(A547=1,Age_Full_Month,IF(F546=11,0,F546+1)))","v":2},85,0,{"$f":"IF(A547=\"\",\"\",IF(AND(F547=11,G547=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H547-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C547-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B547,99),0,1,1)*K547,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*L547,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*M547,FEE_rounding)","v":0},0,0,{"$f":"IF(C547>=1,ROUND(K547*OFFSET(Input!$U$27,B547,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B547=1,0,IF($C547>=1,ROUND(OFFSET(Input!$X$27,B547,0,1,1)*AL546,AV_rounding),0))","v":0},{"$f":"IF(B547=1,0,IF(C547=1,ROUND(OFFSET(Input!$W$27,B547,0,1,1)*AVERAGE($AI$5,$AL$5:$AL545),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),OFFSET(Input!$G$27,B547,0,1,1)-AE547,0)","v":0},{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),MIN(OFFSET(Input!$G$27,B547,0,1,1),AP546),0)","v":0},0,0,0,0,0,0,0,-4543040,-4603320,-4603320,-4603320,{"$f":"IF(A547=\"\",\"\",AL547-ROUND(AL547*OFFSET(Input!$S$27,$B547,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A547=\"\",\"\",ROUND(AP547*(1-OFFSET(Input!$T$27,MIN(B547,10),0,1,1)),2*FEE_rounding))","v":-4603320},896680,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A547=1,PMF_1st=0),0,ROUND(IF(A547=1,AI547,AL546)*OFFSET(Input!$O$27,IF(A547=121,-1,0)+MIN(B547,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A547=1,PMF_1st=0),0,IF(SUM($K$5:$L547)-$AU546>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B546,B547),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C547-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[544,46,4,null,85,{"$f":"IF(A548=\"\",\"\",IF(A548=1,Age_Full_Month,IF(F547=11,0,F547+1)))","v":3},85,0,{"$f":"IF(A548=\"\",\"\",IF(AND(F548=11,G548=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H548-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C548-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B548,99),0,1,1)*K548,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*L548,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*M548,FEE_rounding)","v":0},0,0,{"$f":"IF(C548>=1,ROUND(K548*OFFSET(Input!$U$27,B548,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B548=1,0,IF($C548>=1,ROUND(OFFSET(Input!$X$27,B548,0,1,1)*AL547,AV_rounding),0))","v":0},{"$f":"IF(B548=1,0,IF(C548=1,ROUND(OFFSET(Input!$W$27,B548,0,1,1)*AVERAGE($AI$5,$AL$5:$AL546),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),OFFSET(Input!$G$27,B548,0,1,1)-AE548,0)","v":0},{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),MIN(OFFSET(Input!$G$27,B548,0,1,1),AP547),0)","v":0},0,0,0,0,0,0,0,-4603320,-4663600,-4663600,-4663600,{"$f":"IF(A548=\"\",\"\",AL548-ROUND(AL548*OFFSET(Input!$S$27,$B548,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A548=\"\",\"\",ROUND(AP548*(1-OFFSET(Input!$T$27,MIN(B548,10),0,1,1)),2*FEE_rounding))","v":-4663600},836400,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A548=1,PMF_1st=0),0,ROUND(IF(A548=1,AI548,AL547)*OFFSET(Input!$O$27,IF(A548=121,-1,0)+MIN(B548,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A548=1,PMF_1st=0),0,IF(SUM($K$5:$L548)-$AU547>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B547,B548),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C548-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[545,46,5,null,85,{"$f":"IF(A549=\"\",\"\",IF(A549=1,Age_Full_Month,IF(F548=11,0,F548+1)))","v":4},85,0,{"$f":"IF(A549=\"\",\"\",IF(AND(F549=11,G549=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H549-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C549-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B549,99),0,1,1)*K549,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*L549,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*M549,FEE_rounding)","v":0},0,0,{"$f":"IF(C549>=1,ROUND(K549*OFFSET(Input!$U$27,B549,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B549=1,0,IF($C549>=1,ROUND(OFFSET(Input!$X$27,B549,0,1,1)*AL548,AV_rounding),0))","v":0},{"$f":"IF(B549=1,0,IF(C549=1,ROUND(OFFSET(Input!$W$27,B549,0,1,1)*AVERAGE($AI$5,$AL$5:$AL547),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),OFFSET(Input!$G$27,B549,0,1,1)-AE549,0)","v":0},{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),MIN(OFFSET(Input!$G$27,B549,0,1,1),AP548),0)","v":0},0,0,0,0,0,0,0,-4663600,-4723880,-4723880,-4723880,{"$f":"IF(A549=\"\",\"\",AL549-ROUND(AL549*OFFSET(Input!$S$27,$B549,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A549=\"\",\"\",ROUND(AP549*(1-OFFSET(Input!$T$27,MIN(B549,10),0,1,1)),2*FEE_rounding))","v":-4723880},776120,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A549=1,PMF_1st=0),0,ROUND(IF(A549=1,AI549,AL548)*OFFSET(Input!$O$27,IF(A549=121,-1,0)+MIN(B549,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A549=1,PMF_1st=0),0,IF(SUM($K$5:$L549)-$AU548>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B548,B549),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C549-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[546,46,6,null,85,{"$f":"IF(A550=\"\",\"\",IF(A550=1,Age_Full_Month,IF(F549=11,0,F549+1)))","v":5},85,0,{"$f":"IF(A550=\"\",\"\",IF(AND(F550=11,G550=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H550-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C550-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B550,99),0,1,1)*K550,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*L550,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*M550,FEE_rounding)","v":0},0,0,{"$f":"IF(C550>=1,ROUND(K550*OFFSET(Input!$U$27,B550,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B550=1,0,IF($C550>=1,ROUND(OFFSET(Input!$X$27,B550,0,1,1)*AL549,AV_rounding),0))","v":0},{"$f":"IF(B550=1,0,IF(C550=1,ROUND(OFFSET(Input!$W$27,B550,0,1,1)*AVERAGE($AI$5,$AL$5:$AL548),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),OFFSET(Input!$G$27,B550,0,1,1)-AE550,0)","v":0},{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),MIN(OFFSET(Input!$G$27,B550,0,1,1),AP549),0)","v":0},0,0,0,0,0,0,0,-4723880,-4784160,-4784160,-4784160,{"$f":"IF(A550=\"\",\"\",AL550-ROUND(AL550*OFFSET(Input!$S$27,$B550,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A550=\"\",\"\",ROUND(AP550*(1-OFFSET(Input!$T$27,MIN(B550,10),0,1,1)),2*FEE_rounding))","v":-4784160},715840,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A550=1,PMF_1st=0),0,ROUND(IF(A550=1,AI550,AL549)*OFFSET(Input!$O$27,IF(A550=121,-1,0)+MIN(B550,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A550=1,PMF_1st=0),0,IF(SUM($K$5:$L550)-$AU549>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B549,B550),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C550-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[547,46,7,null,85,{"$f":"IF(A551=\"\",\"\",IF(A551=1,Age_Full_Month,IF(F550=11,0,F550+1)))","v":6},85,0,{"$f":"IF(A551=\"\",\"\",IF(AND(F551=11,G551=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H551-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C551-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B551,99),0,1,1)*K551,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*L551,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*M551,FEE_rounding)","v":0},0,0,{"$f":"IF(C551>=1,ROUND(K551*OFFSET(Input!$U$27,B551,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B551=1,0,IF($C551>=1,ROUND(OFFSET(Input!$X$27,B551,0,1,1)*AL550,AV_rounding),0))","v":0},{"$f":"IF(B551=1,0,IF(C551=1,ROUND(OFFSET(Input!$W$27,B551,0,1,1)*AVERAGE($AI$5,$AL$5:$AL549),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),OFFSET(Input!$G$27,B551,0,1,1)-AE551,0)","v":0},{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),MIN(OFFSET(Input!$G$27,B551,0,1,1),AP550),0)","v":0},0,0,0,0,0,0,0,-4784160,-4844440,-4844440,-4844440,{"$f":"IF(A551=\"\",\"\",AL551-ROUND(AL551*OFFSET(Input!$S$27,$B551,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A551=\"\",\"\",ROUND(AP551*(1-OFFSET(Input!$T$27,MIN(B551,10),0,1,1)),2*FEE_rounding))","v":-4844440},655560,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A551=1,PMF_1st=0),0,ROUND(IF(A551=1,AI551,AL550)*OFFSET(Input!$O$27,IF(A551=121,-1,0)+MIN(B551,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A551=1,PMF_1st=0),0,IF(SUM($K$5:$L551)-$AU550>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B550,B551),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C551-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[548,46,8,null,85,{"$f":"IF(A552=\"\",\"\",IF(A552=1,Age_Full_Month,IF(F551=11,0,F551+1)))","v":7},85,0,{"$f":"IF(A552=\"\",\"\",IF(AND(F552=11,G552=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H552-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C552-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B552,99),0,1,1)*K552,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*L552,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*M552,FEE_rounding)","v":0},0,0,{"$f":"IF(C552>=1,ROUND(K552*OFFSET(Input!$U$27,B552,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B552=1,0,IF($C552>=1,ROUND(OFFSET(Input!$X$27,B552,0,1,1)*AL551,AV_rounding),0))","v":0},{"$f":"IF(B552=1,0,IF(C552=1,ROUND(OFFSET(Input!$W$27,B552,0,1,1)*AVERAGE($AI$5,$AL$5:$AL550),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),OFFSET(Input!$G$27,B552,0,1,1)-AE552,0)","v":0},{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),MIN(OFFSET(Input!$G$27,B552,0,1,1),AP551),0)","v":0},0,0,0,0,0,0,0,-4844440,-4904720,-4904720,-4904720,{"$f":"IF(A552=\"\",\"\",AL552-ROUND(AL552*OFFSET(Input!$S$27,$B552,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A552=\"\",\"\",ROUND(AP552*(1-OFFSET(Input!$T$27,MIN(B552,10),0,1,1)),2*FEE_rounding))","v":-4904720},595280,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A552=1,PMF_1st=0),0,ROUND(IF(A552=1,AI552,AL551)*OFFSET(Input!$O$27,IF(A552=121,-1,0)+MIN(B552,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A552=1,PMF_1st=0),0,IF(SUM($K$5:$L552)-$AU551>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B551,B552),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C552-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[549,46,9,null,85,{"$f":"IF(A553=\"\",\"\",IF(A553=1,Age_Full_Month,IF(F552=11,0,F552+1)))","v":8},85,0,{"$f":"IF(A553=\"\",\"\",IF(AND(F553=11,G553=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H553-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C553-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B553,99),0,1,1)*K553,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*L553,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*M553,FEE_rounding)","v":0},0,0,{"$f":"IF(C553>=1,ROUND(K553*OFFSET(Input!$U$27,B553,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B553=1,0,IF($C553>=1,ROUND(OFFSET(Input!$X$27,B553,0,1,1)*AL552,AV_rounding),0))","v":0},{"$f":"IF(B553=1,0,IF(C553=1,ROUND(OFFSET(Input!$W$27,B553,0,1,1)*AVERAGE($AI$5,$AL$5:$AL551),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),OFFSET(Input!$G$27,B553,0,1,1)-AE553,0)","v":0},{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),MIN(OFFSET(Input!$G$27,B553,0,1,1),AP552),0)","v":0},0,0,0,0,0,0,0,-4904720,-4965000,-4965000,-4965000,{"$f":"IF(A553=\"\",\"\",AL553-ROUND(AL553*OFFSET(Input!$S$27,$B553,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A553=\"\",\"\",ROUND(AP553*(1-OFFSET(Input!$T$27,MIN(B553,10),0,1,1)),2*FEE_rounding))","v":-4965000},535000,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A553=1,PMF_1st=0),0,ROUND(IF(A553=1,AI553,AL552)*OFFSET(Input!$O$27,IF(A553=121,-1,0)+MIN(B553,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A553=1,PMF_1st=0),0,IF(SUM($K$5:$L553)-$AU552>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B552,B553),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C553-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[550,46,10,null,85,{"$f":"IF(A554=\"\",\"\",IF(A554=1,Age_Full_Month,IF(F553=11,0,F553+1)))","v":9},85,0,{"$f":"IF(A554=\"\",\"\",IF(AND(F554=11,G554=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H554-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C554-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B554,99),0,1,1)*K554,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*L554,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*M554,FEE_rounding)","v":0},0,0,{"$f":"IF(C554>=1,ROUND(K554*OFFSET(Input!$U$27,B554,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B554=1,0,IF($C554>=1,ROUND(OFFSET(Input!$X$27,B554,0,1,1)*AL553,AV_rounding),0))","v":0},{"$f":"IF(B554=1,0,IF(C554=1,ROUND(OFFSET(Input!$W$27,B554,0,1,1)*AVERAGE($AI$5,$AL$5:$AL552),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),OFFSET(Input!$G$27,B554,0,1,1)-AE554,0)","v":0},{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),MIN(OFFSET(Input!$G$27,B554,0,1,1),AP553),0)","v":0},0,0,0,0,0,0,0,-4965000,-5025280,-5025280,-5025280,{"$f":"IF(A554=\"\",\"\",AL554-ROUND(AL554*OFFSET(Input!$S$27,$B554,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A554=\"\",\"\",ROUND(AP554*(1-OFFSET(Input!$T$27,MIN(B554,10),0,1,1)),2*FEE_rounding))","v":-5025280},474720,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A554=1,PMF_1st=0),0,ROUND(IF(A554=1,AI554,AL553)*OFFSET(Input!$O$27,IF(A554=121,-1,0)+MIN(B554,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A554=1,PMF_1st=0),0,IF(SUM($K$5:$L554)-$AU553>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B553,B554),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C554-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[551,46,11,null,85,{"$f":"IF(A555=\"\",\"\",IF(A555=1,Age_Full_Month,IF(F554=11,0,F554+1)))","v":10},85,0,{"$f":"IF(A555=\"\",\"\",IF(AND(F555=11,G555=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H555-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C555-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B555,99),0,1,1)*K555,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*L555,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*M555,FEE_rounding)","v":0},0,0,{"$f":"IF(C555>=1,ROUND(K555*OFFSET(Input!$U$27,B555,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B555=1,0,IF($C555>=1,ROUND(OFFSET(Input!$X$27,B555,0,1,1)*AL554,AV_rounding),0))","v":0},{"$f":"IF(B555=1,0,IF(C555=1,ROUND(OFFSET(Input!$W$27,B555,0,1,1)*AVERAGE($AI$5,$AL$5:$AL553),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),OFFSET(Input!$G$27,B555,0,1,1)-AE555,0)","v":0},{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),MIN(OFFSET(Input!$G$27,B555,0,1,1),AP554),0)","v":0},0,0,0,0,0,0,0,-5025280,-5085560,-5085560,-5085560,{"$f":"IF(A555=\"\",\"\",AL555-ROUND(AL555*OFFSET(Input!$S$27,$B555,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A555=\"\",\"\",ROUND(AP555*(1-OFFSET(Input!$T$27,MIN(B555,10),0,1,1)),2*FEE_rounding))","v":-5085560},414440,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A555=1,PMF_1st=0),0,ROUND(IF(A555=1,AI555,AL554)*OFFSET(Input!$O$27,IF(A555=121,-1,0)+MIN(B555,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A555=1,PMF_1st=0),0,IF(SUM($K$5:$L555)-$AU554>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B554,B555),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C555-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[552,46,12,null,85,{"$f":"IF(A556=\"\",\"\",IF(A556=1,Age_Full_Month,IF(F555=11,0,F555+1)))","v":11},85,0,{"$f":"IF(A556=\"\",\"\",IF(AND(F556=11,G556=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H556-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C556-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B556,99),0,1,1)*K556,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*L556,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*M556,FEE_rounding)","v":0},0,0,{"$f":"IF(C556>=1,ROUND(K556*OFFSET(Input!$U$27,B556,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B556=1,0,IF($C556>=1,ROUND(OFFSET(Input!$X$27,B556,0,1,1)*AL555,AV_rounding),0))","v":0},{"$f":"IF(B556=1,0,IF(C556=1,ROUND(OFFSET(Input!$W$27,B556,0,1,1)*AVERAGE($AI$5,$AL$5:$AL554),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),OFFSET(Input!$G$27,B556,0,1,1)-AE556,0)","v":0},{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),MIN(OFFSET(Input!$G$27,B556,0,1,1),AP555),0)","v":0},0,0,0,0,0,0,0,-5085560,-5145840,-5145840,-5145840,{"$f":"IF(A556=\"\",\"\",AL556-ROUND(AL556*OFFSET(Input!$S$27,$B556,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A556=\"\",\"\",ROUND(AP556*(1-OFFSET(Input!$T$27,MIN(B556,10),0,1,1)),2*FEE_rounding))","v":-5145840},354160,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A556=1,PMF_1st=0),0,ROUND(IF(A556=1,AI556,AL555)*OFFSET(Input!$O$27,IF(A556=121,-1,0)+MIN(B556,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A556=1,PMF_1st=0),0,IF(SUM($K$5:$L556)-$AU555>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B555,B556),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C556-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[553,47,1,null,86,{"$f":"IF(A557=\"\",\"\",IF(A557=1,Age_Full_Month,IF(F556=11,0,F556+1)))","v":0},86,0,{"$f":"IF(A557=\"\",\"\",IF(AND(F557=11,G557=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H557-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C557-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B557,99),0,1,1)*K557,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*L557,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*M557,FEE_rounding)","v":0},0,0,{"$f":"IF(C557>=1,ROUND(K557*OFFSET(Input!$U$27,B557,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B557=1,0,IF($C557>=1,ROUND(OFFSET(Input!$X$27,B557,0,1,1)*AL556,AV_rounding),0))","v":0},{"$f":"IF(B557=1,0,IF(C557=1,ROUND(OFFSET(Input!$W$27,B557,0,1,1)*AVERAGE($AI$5,$AL$5:$AL555),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),OFFSET(Input!$G$27,B557,0,1,1)-AE557,0)","v":0},{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),MIN(OFFSET(Input!$G$27,B557,0,1,1),AP556),0)","v":0},0,0,0,0,0,0,0,-5145840,-5211565,-5211565,-5211565,{"$f":"IF(A557=\"\",\"\",AL557-ROUND(AL557*OFFSET(Input!$S$27,$B557,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A557=\"\",\"\",ROUND(AP557*(1-OFFSET(Input!$T$27,MIN(B557,10),0,1,1)),2*FEE_rounding))","v":-5211565},288435,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A557=1,PMF_1st=0),0,ROUND(IF(A557=1,AI557,AL556)*OFFSET(Input!$O$27,IF(A557=121,-1,0)+MIN(B557,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A557=1,PMF_1st=0),0,IF(SUM($K$5:$L557)-$AU556>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B556,B557),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C557-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[554,47,2,null,86,{"$f":"IF(A558=\"\",\"\",IF(A558=1,Age_Full_Month,IF(F557=11,0,F557+1)))","v":1},86,0,{"$f":"IF(A558=\"\",\"\",IF(AND(F558=11,G558=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H558-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C558-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B558,99),0,1,1)*K558,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*L558,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*M558,FEE_rounding)","v":0},0,0,{"$f":"IF(C558>=1,ROUND(K558*OFFSET(Input!$U$27,B558,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B558=1,0,IF($C558>=1,ROUND(OFFSET(Input!$X$27,B558,0,1,1)*AL557,AV_rounding),0))","v":0},{"$f":"IF(B558=1,0,IF(C558=1,ROUND(OFFSET(Input!$W$27,B558,0,1,1)*AVERAGE($AI$5,$AL$5:$AL556),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),OFFSET(Input!$G$27,B558,0,1,1)-AE558,0)","v":0},{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),MIN(OFFSET(Input!$G$27,B558,0,1,1),AP557),0)","v":0},0,0,0,0,0,0,0,-5211565,-5277290,-5277290,-5277290,{"$f":"IF(A558=\"\",\"\",AL558-ROUND(AL558*OFFSET(Input!$S$27,$B558,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A558=\"\",\"\",ROUND(AP558*(1-OFFSET(Input!$T$27,MIN(B558,10),0,1,1)),2*FEE_rounding))","v":-5277290},222710,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A558=1,PMF_1st=0),0,ROUND(IF(A558=1,AI558,AL557)*OFFSET(Input!$O$27,IF(A558=121,-1,0)+MIN(B558,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A558=1,PMF_1st=0),0,IF(SUM($K$5:$L558)-$AU557>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B557,B558),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C558-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[555,47,3,null,86,{"$f":"IF(A559=\"\",\"\",IF(A559=1,Age_Full_Month,IF(F558=11,0,F558+1)))","v":2},86,0,{"$f":"IF(A559=\"\",\"\",IF(AND(F559=11,G559=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H559-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C559-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B559,99),0,1,1)*K559,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*L559,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*M559,FEE_rounding)","v":0},0,0,{"$f":"IF(C559>=1,ROUND(K559*OFFSET(Input!$U$27,B559,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B559=1,0,IF($C559>=1,ROUND(OFFSET(Input!$X$27,B559,0,1,1)*AL558,AV_rounding),0))","v":0},{"$f":"IF(B559=1,0,IF(C559=1,ROUND(OFFSET(Input!$W$27,B559,0,1,1)*AVERAGE($AI$5,$AL$5:$AL557),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),OFFSET(Input!$G$27,B559,0,1,1)-AE559,0)","v":0},{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),MIN(OFFSET(Input!$G$27,B559,0,1,1),AP558),0)","v":0},0,0,0,0,0,0,0,-5277290,-5343015,-5343015,-5343015,{"$f":"IF(A559=\"\",\"\",AL559-ROUND(AL559*OFFSET(Input!$S$27,$B559,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A559=\"\",\"\",ROUND(AP559*(1-OFFSET(Input!$T$27,MIN(B559,10),0,1,1)),2*FEE_rounding))","v":-5343015},156985,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A559=1,PMF_1st=0),0,ROUND(IF(A559=1,AI559,AL558)*OFFSET(Input!$O$27,IF(A559=121,-1,0)+MIN(B559,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A559=1,PMF_1st=0),0,IF(SUM($K$5:$L559)-$AU558>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B558,B559),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C559-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[556,47,4,null,86,{"$f":"IF(A560=\"\",\"\",IF(A560=1,Age_Full_Month,IF(F559=11,0,F559+1)))","v":3},86,0,{"$f":"IF(A560=\"\",\"\",IF(AND(F560=11,G560=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H560-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C560-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B560,99),0,1,1)*K560,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*L560,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*M560,FEE_rounding)","v":0},0,0,{"$f":"IF(C560>=1,ROUND(K560*OFFSET(Input!$U$27,B560,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B560=1,0,IF($C560>=1,ROUND(OFFSET(Input!$X$27,B560,0,1,1)*AL559,AV_rounding),0))","v":0},{"$f":"IF(B560=1,0,IF(C560=1,ROUND(OFFSET(Input!$W$27,B560,0,1,1)*AVERAGE($AI$5,$AL$5:$AL558),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),OFFSET(Input!$G$27,B560,0,1,1)-AE560,0)","v":0},{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),MIN(OFFSET(Input!$G$27,B560,0,1,1),AP559),0)","v":0},0,0,0,0,0,0,0,-5343015,-5408740,-5408740,-5408740,{"$f":"IF(A560=\"\",\"\",AL560-ROUND(AL560*OFFSET(Input!$S$27,$B560,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A560=\"\",\"\",ROUND(AP560*(1-OFFSET(Input!$T$27,MIN(B560,10),0,1,1)),2*FEE_rounding))","v":-5408740},91260,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A560=1,PMF_1st=0),0,ROUND(IF(A560=1,AI560,AL559)*OFFSET(Input!$O$27,IF(A560=121,-1,0)+MIN(B560,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A560=1,PMF_1st=0),0,IF(SUM($K$5:$L560)-$AU559>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B559,B560),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C560-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[557,47,5,null,86,{"$f":"IF(A561=\"\",\"\",IF(A561=1,Age_Full_Month,IF(F560=11,0,F560+1)))","v":4},86,0,{"$f":"IF(A561=\"\",\"\",IF(AND(F561=11,G561=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H561-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C561-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B561,99),0,1,1)*K561,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*L561,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*M561,FEE_rounding)","v":0},0,0,{"$f":"IF(C561>=1,ROUND(K561*OFFSET(Input!$U$27,B561,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B561=1,0,IF($C561>=1,ROUND(OFFSET(Input!$X$27,B561,0,1,1)*AL560,AV_rounding),0))","v":0},{"$f":"IF(B561=1,0,IF(C561=1,ROUND(OFFSET(Input!$W$27,B561,0,1,1)*AVERAGE($AI$5,$AL$5:$AL559),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),OFFSET(Input!$G$27,B561,0,1,1)-AE561,0)","v":0},{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),MIN(OFFSET(Input!$G$27,B561,0,1,1),AP560),0)","v":0},0,0,0,0,0,0,0,-5408740,-5474465,-5474465,-5474465,{"$f":"IF(A561=\"\",\"\",AL561-ROUND(AL561*OFFSET(Input!$S$27,$B561,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A561=\"\",\"\",ROUND(AP561*(1-OFFSET(Input!$T$27,MIN(B561,10),0,1,1)),2*FEE_rounding))","v":-5474465},25535,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A561=1,PMF_1st=0),0,ROUND(IF(A561=1,AI561,AL560)*OFFSET(Input!$O$27,IF(A561=121,-1,0)+MIN(B561,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A561=1,PMF_1st=0),0,IF(SUM($K$5:$L561)-$AU560>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B560,B561),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C561-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[558,47,6,null,86,{"$f":"IF(A562=\"\",\"\",IF(A562=1,Age_Full_Month,IF(F561=11,0,F561+1)))","v":5},86,0,{"$f":"IF(A562=\"\",\"\",IF(AND(F562=11,G562=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H562-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C562-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B562,99),0,1,1)*K562,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*L562,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*M562,FEE_rounding)","v":0},0,0,{"$f":"IF(C562>=1,ROUND(K562*OFFSET(Input!$U$27,B562,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B562=1,0,IF($C562>=1,ROUND(OFFSET(Input!$X$27,B562,0,1,1)*AL561,AV_rounding),0))","v":0},{"$f":"IF(B562=1,0,IF(C562=1,ROUND(OFFSET(Input!$W$27,B562,0,1,1)*AVERAGE($AI$5,$AL$5:$AL560),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),OFFSET(Input!$G$27,B562,0,1,1)-AE562,0)","v":0},{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),MIN(OFFSET(Input!$G$27,B562,0,1,1),AP561),0)","v":0},0,0,0,0,0,0,0,-5474465,-5540190,-5540190,-5540190,{"$f":"IF(A562=\"\",\"\",AL562-ROUND(AL562*OFFSET(Input!$S$27,$B562,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A562=\"\",\"\",ROUND(AP562*(1-OFFSET(Input!$T$27,MIN(B562,10),0,1,1)),2*FEE_rounding))","v":-5540190},-40190,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A562=1,PMF_1st=0),0,ROUND(IF(A562=1,AI562,AL561)*OFFSET(Input!$O$27,IF(A562=121,-1,0)+MIN(B562,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A562=1,PMF_1st=0),0,IF(SUM($K$5:$L562)-$AU561>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B561,B562),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C562-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[559,47,7,null,86,{"$f":"IF(A563=\"\",\"\",IF(A563=1,Age_Full_Month,IF(F562=11,0,F562+1)))","v":6},86,0,{"$f":"IF(A563=\"\",\"\",IF(AND(F563=11,G563=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H563-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C563-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B563,99),0,1,1)*K563,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*L563,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*M563,FEE_rounding)","v":0},0,0,{"$f":"IF(C563>=1,ROUND(K563*OFFSET(Input!$U$27,B563,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B563=1,0,IF($C563>=1,ROUND(OFFSET(Input!$X$27,B563,0,1,1)*AL562,AV_rounding),0))","v":0},{"$f":"IF(B563=1,0,IF(C563=1,ROUND(OFFSET(Input!$W$27,B563,0,1,1)*AVERAGE($AI$5,$AL$5:$AL561),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),OFFSET(Input!$G$27,B563,0,1,1)-AE563,0)","v":0},{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),MIN(OFFSET(Input!$G$27,B563,0,1,1),AP562),0)","v":0},0,0,0,0,0,0,0,-5540190,-5605915,-5605915,-5605915,{"$f":"IF(A563=\"\",\"\",AL563-ROUND(AL563*OFFSET(Input!$S$27,$B563,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A563=\"\",\"\",ROUND(AP563*(1-OFFSET(Input!$T$27,MIN(B563,10),0,1,1)),2*FEE_rounding))","v":-5605915},-105915,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A563=1,PMF_1st=0),0,ROUND(IF(A563=1,AI563,AL562)*OFFSET(Input!$O$27,IF(A563=121,-1,0)+MIN(B563,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A563=1,PMF_1st=0),0,IF(SUM($K$5:$L563)-$AU562>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B562,B563),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C563-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[560,47,8,null,86,{"$f":"IF(A564=\"\",\"\",IF(A564=1,Age_Full_Month,IF(F563=11,0,F563+1)))","v":7},86,0,{"$f":"IF(A564=\"\",\"\",IF(AND(F564=11,G564=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H564-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C564-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B564,99),0,1,1)*K564,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*L564,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*M564,FEE_rounding)","v":0},0,0,{"$f":"IF(C564>=1,ROUND(K564*OFFSET(Input!$U$27,B564,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B564=1,0,IF($C564>=1,ROUND(OFFSET(Input!$X$27,B564,0,1,1)*AL563,AV_rounding),0))","v":0},{"$f":"IF(B564=1,0,IF(C564=1,ROUND(OFFSET(Input!$W$27,B564,0,1,1)*AVERAGE($AI$5,$AL$5:$AL562),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),OFFSET(Input!$G$27,B564,0,1,1)-AE564,0)","v":0},{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),MIN(OFFSET(Input!$G$27,B564,0,1,1),AP563),0)","v":0},0,0,0,0,0,0,0,-5605915,-5671640,-5671640,-5671640,{"$f":"IF(A564=\"\",\"\",AL564-ROUND(AL564*OFFSET(Input!$S$27,$B564,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A564=\"\",\"\",ROUND(AP564*(1-OFFSET(Input!$T$27,MIN(B564,10),0,1,1)),2*FEE_rounding))","v":-5671640},-171640,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A564=1,PMF_1st=0),0,ROUND(IF(A564=1,AI564,AL563)*OFFSET(Input!$O$27,IF(A564=121,-1,0)+MIN(B564,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A564=1,PMF_1st=0),0,IF(SUM($K$5:$L564)-$AU563>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B563,B564),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C564-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[561,47,9,null,86,{"$f":"IF(A565=\"\",\"\",IF(A565=1,Age_Full_Month,IF(F564=11,0,F564+1)))","v":8},86,0,{"$f":"IF(A565=\"\",\"\",IF(AND(F565=11,G565=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H565-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C565-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B565,99),0,1,1)*K565,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*L565,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*M565,FEE_rounding)","v":0},0,0,{"$f":"IF(C565>=1,ROUND(K565*OFFSET(Input!$U$27,B565,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B565=1,0,IF($C565>=1,ROUND(OFFSET(Input!$X$27,B565,0,1,1)*AL564,AV_rounding),0))","v":0},{"$f":"IF(B565=1,0,IF(C565=1,ROUND(OFFSET(Input!$W$27,B565,0,1,1)*AVERAGE($AI$5,$AL$5:$AL563),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),OFFSET(Input!$G$27,B565,0,1,1)-AE565,0)","v":0},{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),MIN(OFFSET(Input!$G$27,B565,0,1,1),AP564),0)","v":0},0,0,0,0,0,0,0,-5671640,-5737365,-5737365,-5737365,{"$f":"IF(A565=\"\",\"\",AL565-ROUND(AL565*OFFSET(Input!$S$27,$B565,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A565=\"\",\"\",ROUND(AP565*(1-OFFSET(Input!$T$27,MIN(B565,10),0,1,1)),2*FEE_rounding))","v":-5737365},-237365,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A565=1,PMF_1st=0),0,ROUND(IF(A565=1,AI565,AL564)*OFFSET(Input!$O$27,IF(A565=121,-1,0)+MIN(B565,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A565=1,PMF_1st=0),0,IF(SUM($K$5:$L565)-$AU564>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B564,B565),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C565-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[562,47,10,null,86,{"$f":"IF(A566=\"\",\"\",IF(A566=1,Age_Full_Month,IF(F565=11,0,F565+1)))","v":9},86,0,{"$f":"IF(A566=\"\",\"\",IF(AND(F566=11,G566=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H566-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C566-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B566,99),0,1,1)*K566,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*L566,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*M566,FEE_rounding)","v":0},0,0,{"$f":"IF(C566>=1,ROUND(K566*OFFSET(Input!$U$27,B566,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B566=1,0,IF($C566>=1,ROUND(OFFSET(Input!$X$27,B566,0,1,1)*AL565,AV_rounding),0))","v":0},{"$f":"IF(B566=1,0,IF(C566=1,ROUND(OFFSET(Input!$W$27,B566,0,1,1)*AVERAGE($AI$5,$AL$5:$AL564),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),OFFSET(Input!$G$27,B566,0,1,1)-AE566,0)","v":0},{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),MIN(OFFSET(Input!$G$27,B566,0,1,1),AP565),0)","v":0},0,0,0,0,0,0,0,-5737365,-5803090,-5803090,-5803090,{"$f":"IF(A566=\"\",\"\",AL566-ROUND(AL566*OFFSET(Input!$S$27,$B566,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A566=\"\",\"\",ROUND(AP566*(1-OFFSET(Input!$T$27,MIN(B566,10),0,1,1)),2*FEE_rounding))","v":-5803090},-303090,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A566=1,PMF_1st=0),0,ROUND(IF(A566=1,AI566,AL565)*OFFSET(Input!$O$27,IF(A566=121,-1,0)+MIN(B566,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A566=1,PMF_1st=0),0,IF(SUM($K$5:$L566)-$AU565>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B565,B566),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C566-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[563,47,11,null,86,{"$f":"IF(A567=\"\",\"\",IF(A567=1,Age_Full_Month,IF(F566=11,0,F566+1)))","v":10},86,0,{"$f":"IF(A567=\"\",\"\",IF(AND(F567=11,G567=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H567-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C567-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B567,99),0,1,1)*K567,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*L567,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*M567,FEE_rounding)","v":0},0,0,{"$f":"IF(C567>=1,ROUND(K567*OFFSET(Input!$U$27,B567,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B567=1,0,IF($C567>=1,ROUND(OFFSET(Input!$X$27,B567,0,1,1)*AL566,AV_rounding),0))","v":0},{"$f":"IF(B567=1,0,IF(C567=1,ROUND(OFFSET(Input!$W$27,B567,0,1,1)*AVERAGE($AI$5,$AL$5:$AL565),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),OFFSET(Input!$G$27,B567,0,1,1)-AE567,0)","v":0},{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),MIN(OFFSET(Input!$G$27,B567,0,1,1),AP566),0)","v":0},0,0,0,0,0,0,0,-5803090,-5868815,-5868815,-5868815,{"$f":"IF(A567=\"\",\"\",AL567-ROUND(AL567*OFFSET(Input!$S$27,$B567,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A567=\"\",\"\",ROUND(AP567*(1-OFFSET(Input!$T$27,MIN(B567,10),0,1,1)),2*FEE_rounding))","v":-5868815},-368815,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A567=1,PMF_1st=0),0,ROUND(IF(A567=1,AI567,AL566)*OFFSET(Input!$O$27,IF(A567=121,-1,0)+MIN(B567,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A567=1,PMF_1st=0),0,IF(SUM($K$5:$L567)-$AU566>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B566,B567),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C567-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[564,47,12,null,86,{"$f":"IF(A568=\"\",\"\",IF(A568=1,Age_Full_Month,IF(F567=11,0,F567+1)))","v":11},86,0,{"$f":"IF(A568=\"\",\"\",IF(AND(F568=11,G568=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H568-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C568-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B568,99),0,1,1)*K568,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*L568,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*M568,FEE_rounding)","v":0},0,0,{"$f":"IF(C568>=1,ROUND(K568*OFFSET(Input!$U$27,B568,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B568=1,0,IF($C568>=1,ROUND(OFFSET(Input!$X$27,B568,0,1,1)*AL567,AV_rounding),0))","v":0},{"$f":"IF(B568=1,0,IF(C568=1,ROUND(OFFSET(Input!$W$27,B568,0,1,1)*AVERAGE($AI$5,$AL$5:$AL566),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),OFFSET(Input!$G$27,B568,0,1,1)-AE568,0)","v":0},{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),MIN(OFFSET(Input!$G$27,B568,0,1,1),AP567),0)","v":0},0,0,0,0,0,0,0,-5868815,-5934540,-5934540,-5934540,{"$f":"IF(A568=\"\",\"\",AL568-ROUND(AL568*OFFSET(Input!$S$27,$B568,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A568=\"\",\"\",ROUND(AP568*(1-OFFSET(Input!$T$27,MIN(B568,10),0,1,1)),2*FEE_rounding))","v":-5934540},-434540,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A568=1,PMF_1st=0),0,ROUND(IF(A568=1,AI568,AL567)*OFFSET(Input!$O$27,IF(A568=121,-1,0)+MIN(B568,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A568=1,PMF_1st=0),0,IF(SUM($K$5:$L568)-$AU567>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B567,B568),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C568-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[565,48,1,null,87,{"$f":"IF(A569=\"\",\"\",IF(A569=1,Age_Full_Month,IF(F568=11,0,F568+1)))","v":0},87,0,{"$f":"IF(A569=\"\",\"\",IF(AND(F569=11,G569=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H569-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C569-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B569,99),0,1,1)*K569,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*L569,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*M569,FEE_rounding)","v":0},0,0,{"$f":"IF(C569>=1,ROUND(K569*OFFSET(Input!$U$27,B569,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B569=1,0,IF($C569>=1,ROUND(OFFSET(Input!$X$27,B569,0,1,1)*AL568,AV_rounding),0))","v":0},{"$f":"IF(B569=1,0,IF(C569=1,ROUND(OFFSET(Input!$W$27,B569,0,1,1)*AVERAGE($AI$5,$AL$5:$AL567),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),OFFSET(Input!$G$27,B569,0,1,1)-AE569,0)","v":0},{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),MIN(OFFSET(Input!$G$27,B569,0,1,1),AP568),0)","v":0},0,0,0,0,0,0,0,-5934540,-6006150,-6006150,-6006150,{"$f":"IF(A569=\"\",\"\",AL569-ROUND(AL569*OFFSET(Input!$S$27,$B569,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A569=\"\",\"\",ROUND(AP569*(1-OFFSET(Input!$T$27,MIN(B569,10),0,1,1)),2*FEE_rounding))","v":-6006150},-506150,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A569=1,PMF_1st=0),0,ROUND(IF(A569=1,AI569,AL568)*OFFSET(Input!$O$27,IF(A569=121,-1,0)+MIN(B569,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A569=1,PMF_1st=0),0,IF(SUM($K$5:$L569)-$AU568>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B568,B569),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C569-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[566,48,2,null,87,{"$f":"IF(A570=\"\",\"\",IF(A570=1,Age_Full_Month,IF(F569=11,0,F569+1)))","v":1},87,0,{"$f":"IF(A570=\"\",\"\",IF(AND(F570=11,G570=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H570-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C570-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B570,99),0,1,1)*K570,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*L570,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*M570,FEE_rounding)","v":0},0,0,{"$f":"IF(C570>=1,ROUND(K570*OFFSET(Input!$U$27,B570,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B570=1,0,IF($C570>=1,ROUND(OFFSET(Input!$X$27,B570,0,1,1)*AL569,AV_rounding),0))","v":0},{"$f":"IF(B570=1,0,IF(C570=1,ROUND(OFFSET(Input!$W$27,B570,0,1,1)*AVERAGE($AI$5,$AL$5:$AL568),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),OFFSET(Input!$G$27,B570,0,1,1)-AE570,0)","v":0},{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),MIN(OFFSET(Input!$G$27,B570,0,1,1),AP569),0)","v":0},0,0,0,0,0,0,0,-6006150,-6077760,-6077760,-6077760,{"$f":"IF(A570=\"\",\"\",AL570-ROUND(AL570*OFFSET(Input!$S$27,$B570,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A570=\"\",\"\",ROUND(AP570*(1-OFFSET(Input!$T$27,MIN(B570,10),0,1,1)),2*FEE_rounding))","v":-6077760},-577760,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A570=1,PMF_1st=0),0,ROUND(IF(A570=1,AI570,AL569)*OFFSET(Input!$O$27,IF(A570=121,-1,0)+MIN(B570,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A570=1,PMF_1st=0),0,IF(SUM($K$5:$L570)-$AU569>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B569,B570),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C570-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[567,48,3,null,87,{"$f":"IF(A571=\"\",\"\",IF(A571=1,Age_Full_Month,IF(F570=11,0,F570+1)))","v":2},87,0,{"$f":"IF(A571=\"\",\"\",IF(AND(F571=11,G571=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H571-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C571-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B571,99),0,1,1)*K571,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*L571,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*M571,FEE_rounding)","v":0},0,0,{"$f":"IF(C571>=1,ROUND(K571*OFFSET(Input!$U$27,B571,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B571=1,0,IF($C571>=1,ROUND(OFFSET(Input!$X$27,B571,0,1,1)*AL570,AV_rounding),0))","v":0},{"$f":"IF(B571=1,0,IF(C571=1,ROUND(OFFSET(Input!$W$27,B571,0,1,1)*AVERAGE($AI$5,$AL$5:$AL569),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),OFFSET(Input!$G$27,B571,0,1,1)-AE571,0)","v":0},{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),MIN(OFFSET(Input!$G$27,B571,0,1,1),AP570),0)","v":0},0,0,0,0,0,0,0,-6077760,-6149370,-6149370,-6149370,{"$f":"IF(A571=\"\",\"\",AL571-ROUND(AL571*OFFSET(Input!$S$27,$B571,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A571=\"\",\"\",ROUND(AP571*(1-OFFSET(Input!$T$27,MIN(B571,10),0,1,1)),2*FEE_rounding))","v":-6149370},-649370,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A571=1,PMF_1st=0),0,ROUND(IF(A571=1,AI571,AL570)*OFFSET(Input!$O$27,IF(A571=121,-1,0)+MIN(B571,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A571=1,PMF_1st=0),0,IF(SUM($K$5:$L571)-$AU570>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B570,B571),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C571-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[568,48,4,null,87,{"$f":"IF(A572=\"\",\"\",IF(A572=1,Age_Full_Month,IF(F571=11,0,F571+1)))","v":3},87,0,{"$f":"IF(A572=\"\",\"\",IF(AND(F572=11,G572=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H572-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C572-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B572,99),0,1,1)*K572,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*L572,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*M572,FEE_rounding)","v":0},0,0,{"$f":"IF(C572>=1,ROUND(K572*OFFSET(Input!$U$27,B572,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B572=1,0,IF($C572>=1,ROUND(OFFSET(Input!$X$27,B572,0,1,1)*AL571,AV_rounding),0))","v":0},{"$f":"IF(B572=1,0,IF(C572=1,ROUND(OFFSET(Input!$W$27,B572,0,1,1)*AVERAGE($AI$5,$AL$5:$AL570),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),OFFSET(Input!$G$27,B572,0,1,1)-AE572,0)","v":0},{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),MIN(OFFSET(Input!$G$27,B572,0,1,1),AP571),0)","v":0},0,0,0,0,0,0,0,-6149370,-6220980,-6220980,-6220980,{"$f":"IF(A572=\"\",\"\",AL572-ROUND(AL572*OFFSET(Input!$S$27,$B572,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A572=\"\",\"\",ROUND(AP572*(1-OFFSET(Input!$T$27,MIN(B572,10),0,1,1)),2*FEE_rounding))","v":-6220980},-720980,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A572=1,PMF_1st=0),0,ROUND(IF(A572=1,AI572,AL571)*OFFSET(Input!$O$27,IF(A572=121,-1,0)+MIN(B572,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A572=1,PMF_1st=0),0,IF(SUM($K$5:$L572)-$AU571>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B571,B572),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C572-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[569,48,5,null,87,{"$f":"IF(A573=\"\",\"\",IF(A573=1,Age_Full_Month,IF(F572=11,0,F572+1)))","v":4},87,0,{"$f":"IF(A573=\"\",\"\",IF(AND(F573=11,G573=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H573-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C573-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B573,99),0,1,1)*K573,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*L573,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*M573,FEE_rounding)","v":0},0,0,{"$f":"IF(C573>=1,ROUND(K573*OFFSET(Input!$U$27,B573,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B573=1,0,IF($C573>=1,ROUND(OFFSET(Input!$X$27,B573,0,1,1)*AL572,AV_rounding),0))","v":0},{"$f":"IF(B573=1,0,IF(C573=1,ROUND(OFFSET(Input!$W$27,B573,0,1,1)*AVERAGE($AI$5,$AL$5:$AL571),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),OFFSET(Input!$G$27,B573,0,1,1)-AE573,0)","v":0},{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),MIN(OFFSET(Input!$G$27,B573,0,1,1),AP572),0)","v":0},0,0,0,0,0,0,0,-6220980,-6292590,-6292590,-6292590,{"$f":"IF(A573=\"\",\"\",AL573-ROUND(AL573*OFFSET(Input!$S$27,$B573,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A573=\"\",\"\",ROUND(AP573*(1-OFFSET(Input!$T$27,MIN(B573,10),0,1,1)),2*FEE_rounding))","v":-6292590},-792590,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A573=1,PMF_1st=0),0,ROUND(IF(A573=1,AI573,AL572)*OFFSET(Input!$O$27,IF(A573=121,-1,0)+MIN(B573,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A573=1,PMF_1st=0),0,IF(SUM($K$5:$L573)-$AU572>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B572,B573),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C573-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[570,48,6,null,87,{"$f":"IF(A574=\"\",\"\",IF(A574=1,Age_Full_Month,IF(F573=11,0,F573+1)))","v":5},87,0,{"$f":"IF(A574=\"\",\"\",IF(AND(F574=11,G574=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H574-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C574-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B574,99),0,1,1)*K574,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*L574,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*M574,FEE_rounding)","v":0},0,0,{"$f":"IF(C574>=1,ROUND(K574*OFFSET(Input!$U$27,B574,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B574=1,0,IF($C574>=1,ROUND(OFFSET(Input!$X$27,B574,0,1,1)*AL573,AV_rounding),0))","v":0},{"$f":"IF(B574=1,0,IF(C574=1,ROUND(OFFSET(Input!$W$27,B574,0,1,1)*AVERAGE($AI$5,$AL$5:$AL572),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),OFFSET(Input!$G$27,B574,0,1,1)-AE574,0)","v":0},{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),MIN(OFFSET(Input!$G$27,B574,0,1,1),AP573),0)","v":0},0,0,0,0,0,0,0,-6292590,-6364200,-6364200,-6364200,{"$f":"IF(A574=\"\",\"\",AL574-ROUND(AL574*OFFSET(Input!$S$27,$B574,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A574=\"\",\"\",ROUND(AP574*(1-OFFSET(Input!$T$27,MIN(B574,10),0,1,1)),2*FEE_rounding))","v":-6364200},-864200,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A574=1,PMF_1st=0),0,ROUND(IF(A574=1,AI574,AL573)*OFFSET(Input!$O$27,IF(A574=121,-1,0)+MIN(B574,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A574=1,PMF_1st=0),0,IF(SUM($K$5:$L574)-$AU573>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B573,B574),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C574-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[571,48,7,null,87,{"$f":"IF(A575=\"\",\"\",IF(A575=1,Age_Full_Month,IF(F574=11,0,F574+1)))","v":6},87,0,{"$f":"IF(A575=\"\",\"\",IF(AND(F575=11,G575=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H575-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C575-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B575,99),0,1,1)*K575,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*L575,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*M575,FEE_rounding)","v":0},0,0,{"$f":"IF(C575>=1,ROUND(K575*OFFSET(Input!$U$27,B575,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B575=1,0,IF($C575>=1,ROUND(OFFSET(Input!$X$27,B575,0,1,1)*AL574,AV_rounding),0))","v":0},{"$f":"IF(B575=1,0,IF(C575=1,ROUND(OFFSET(Input!$W$27,B575,0,1,1)*AVERAGE($AI$5,$AL$5:$AL573),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),OFFSET(Input!$G$27,B575,0,1,1)-AE575,0)","v":0},{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),MIN(OFFSET(Input!$G$27,B575,0,1,1),AP574),0)","v":0},0,0,0,0,0,0,0,-6364200,-6435810,-6435810,-6435810,{"$f":"IF(A575=\"\",\"\",AL575-ROUND(AL575*OFFSET(Input!$S$27,$B575,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A575=\"\",\"\",ROUND(AP575*(1-OFFSET(Input!$T$27,MIN(B575,10),0,1,1)),2*FEE_rounding))","v":-6435810},-935810,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A575=1,PMF_1st=0),0,ROUND(IF(A575=1,AI575,AL574)*OFFSET(Input!$O$27,IF(A575=121,-1,0)+MIN(B575,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A575=1,PMF_1st=0),0,IF(SUM($K$5:$L575)-$AU574>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B574,B575),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C575-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[572,48,8,null,87,{"$f":"IF(A576=\"\",\"\",IF(A576=1,Age_Full_Month,IF(F575=11,0,F575+1)))","v":7},87,0,{"$f":"IF(A576=\"\",\"\",IF(AND(F576=11,G576=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H576-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C576-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B576,99),0,1,1)*K576,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*L576,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*M576,FEE_rounding)","v":0},0,0,{"$f":"IF(C576>=1,ROUND(K576*OFFSET(Input!$U$27,B576,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B576=1,0,IF($C576>=1,ROUND(OFFSET(Input!$X$27,B576,0,1,1)*AL575,AV_rounding),0))","v":0},{"$f":"IF(B576=1,0,IF(C576=1,ROUND(OFFSET(Input!$W$27,B576,0,1,1)*AVERAGE($AI$5,$AL$5:$AL574),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),OFFSET(Input!$G$27,B576,0,1,1)-AE576,0)","v":0},{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),MIN(OFFSET(Input!$G$27,B576,0,1,1),AP575),0)","v":0},0,0,0,0,0,0,0,-6435810,-6507420,-6507420,-6507420,{"$f":"IF(A576=\"\",\"\",AL576-ROUND(AL576*OFFSET(Input!$S$27,$B576,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A576=\"\",\"\",ROUND(AP576*(1-OFFSET(Input!$T$27,MIN(B576,10),0,1,1)),2*FEE_rounding))","v":-6507420},-1007420,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A576=1,PMF_1st=0),0,ROUND(IF(A576=1,AI576,AL575)*OFFSET(Input!$O$27,IF(A576=121,-1,0)+MIN(B576,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A576=1,PMF_1st=0),0,IF(SUM($K$5:$L576)-$AU575>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B575,B576),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C576-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[573,48,9,null,87,{"$f":"IF(A577=\"\",\"\",IF(A577=1,Age_Full_Month,IF(F576=11,0,F576+1)))","v":8},87,0,{"$f":"IF(A577=\"\",\"\",IF(AND(F577=11,G577=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H577-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C577-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B577,99),0,1,1)*K577,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*L577,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*M577,FEE_rounding)","v":0},0,0,{"$f":"IF(C577>=1,ROUND(K577*OFFSET(Input!$U$27,B577,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B577=1,0,IF($C577>=1,ROUND(OFFSET(Input!$X$27,B577,0,1,1)*AL576,AV_rounding),0))","v":0},{"$f":"IF(B577=1,0,IF(C577=1,ROUND(OFFSET(Input!$W$27,B577,0,1,1)*AVERAGE($AI$5,$AL$5:$AL575),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),OFFSET(Input!$G$27,B577,0,1,1)-AE577,0)","v":0},{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),MIN(OFFSET(Input!$G$27,B577,0,1,1),AP576),0)","v":0},0,0,0,0,0,0,0,-6507420,-6579030,-6579030,-6579030,{"$f":"IF(A577=\"\",\"\",AL577-ROUND(AL577*OFFSET(Input!$S$27,$B577,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A577=\"\",\"\",ROUND(AP577*(1-OFFSET(Input!$T$27,MIN(B577,10),0,1,1)),2*FEE_rounding))","v":-6579030},-1079030,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A577=1,PMF_1st=0),0,ROUND(IF(A577=1,AI577,AL576)*OFFSET(Input!$O$27,IF(A577=121,-1,0)+MIN(B577,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A577=1,PMF_1st=0),0,IF(SUM($K$5:$L577)-$AU576>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B576,B577),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C577-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[574,48,10,null,87,{"$f":"IF(A578=\"\",\"\",IF(A578=1,Age_Full_Month,IF(F577=11,0,F577+1)))","v":9},87,0,{"$f":"IF(A578=\"\",\"\",IF(AND(F578=11,G578=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H578-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C578-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B578,99),0,1,1)*K578,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*L578,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*M578,FEE_rounding)","v":0},0,0,{"$f":"IF(C578>=1,ROUND(K578*OFFSET(Input!$U$27,B578,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B578=1,0,IF($C578>=1,ROUND(OFFSET(Input!$X$27,B578,0,1,1)*AL577,AV_rounding),0))","v":0},{"$f":"IF(B578=1,0,IF(C578=1,ROUND(OFFSET(Input!$W$27,B578,0,1,1)*AVERAGE($AI$5,$AL$5:$AL576),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),OFFSET(Input!$G$27,B578,0,1,1)-AE578,0)","v":0},{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),MIN(OFFSET(Input!$G$27,B578,0,1,1),AP577),0)","v":0},0,0,0,0,0,0,0,-6579030,-6650640,-6650640,-6650640,{"$f":"IF(A578=\"\",\"\",AL578-ROUND(AL578*OFFSET(Input!$S$27,$B578,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A578=\"\",\"\",ROUND(AP578*(1-OFFSET(Input!$T$27,MIN(B578,10),0,1,1)),2*FEE_rounding))","v":-6650640},-1150640,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A578=1,PMF_1st=0),0,ROUND(IF(A578=1,AI578,AL577)*OFFSET(Input!$O$27,IF(A578=121,-1,0)+MIN(B578,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A578=1,PMF_1st=0),0,IF(SUM($K$5:$L578)-$AU577>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B577,B578),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C578-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[575,48,11,null,87,{"$f":"IF(A579=\"\",\"\",IF(A579=1,Age_Full_Month,IF(F578=11,0,F578+1)))","v":10},87,0,{"$f":"IF(A579=\"\",\"\",IF(AND(F579=11,G579=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H579-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C579-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B579,99),0,1,1)*K579,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*L579,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*M579,FEE_rounding)","v":0},0,0,{"$f":"IF(C579>=1,ROUND(K579*OFFSET(Input!$U$27,B579,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B579=1,0,IF($C579>=1,ROUND(OFFSET(Input!$X$27,B579,0,1,1)*AL578,AV_rounding),0))","v":0},{"$f":"IF(B579=1,0,IF(C579=1,ROUND(OFFSET(Input!$W$27,B579,0,1,1)*AVERAGE($AI$5,$AL$5:$AL577),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),OFFSET(Input!$G$27,B579,0,1,1)-AE579,0)","v":0},{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),MIN(OFFSET(Input!$G$27,B579,0,1,1),AP578),0)","v":0},0,0,0,0,0,0,0,-6650640,-6722250,-6722250,-6722250,{"$f":"IF(A579=\"\",\"\",AL579-ROUND(AL579*OFFSET(Input!$S$27,$B579,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A579=\"\",\"\",ROUND(AP579*(1-OFFSET(Input!$T$27,MIN(B579,10),0,1,1)),2*FEE_rounding))","v":-6722250},-1222250,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A579=1,PMF_1st=0),0,ROUND(IF(A579=1,AI579,AL578)*OFFSET(Input!$O$27,IF(A579=121,-1,0)+MIN(B579,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A579=1,PMF_1st=0),0,IF(SUM($K$5:$L579)-$AU578>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B578,B579),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C579-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[576,48,12,null,87,{"$f":"IF(A580=\"\",\"\",IF(A580=1,Age_Full_Month,IF(F579=11,0,F579+1)))","v":11},87,0,{"$f":"IF(A580=\"\",\"\",IF(AND(F580=11,G580=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H580-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C580-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B580,99),0,1,1)*K580,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*L580,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*M580,FEE_rounding)","v":0},0,0,{"$f":"IF(C580>=1,ROUND(K580*OFFSET(Input!$U$27,B580,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B580=1,0,IF($C580>=1,ROUND(OFFSET(Input!$X$27,B580,0,1,1)*AL579,AV_rounding),0))","v":0},{"$f":"IF(B580=1,0,IF(C580=1,ROUND(OFFSET(Input!$W$27,B580,0,1,1)*AVERAGE($AI$5,$AL$5:$AL578),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),OFFSET(Input!$G$27,B580,0,1,1)-AE580,0)","v":0},{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),MIN(OFFSET(Input!$G$27,B580,0,1,1),AP579),0)","v":0},0,0,0,0,0,0,0,-6722250,-6793860,-6793860,-6793860,{"$f":"IF(A580=\"\",\"\",AL580-ROUND(AL580*OFFSET(Input!$S$27,$B580,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A580=\"\",\"\",ROUND(AP580*(1-OFFSET(Input!$T$27,MIN(B580,10),0,1,1)),2*FEE_rounding))","v":-6793860},-1293860,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A580=1,PMF_1st=0),0,ROUND(IF(A580=1,AI580,AL579)*OFFSET(Input!$O$27,IF(A580=121,-1,0)+MIN(B580,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A580=1,PMF_1st=0),0,IF(SUM($K$5:$L580)-$AU579>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B579,B580),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C580-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[577,49,1,null,{"$f":"IF($A581=\"\",\"\",Age_Insured+B581-1)","v":88},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Month,IF(F580=11,0,F580+1)))","v":0},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Year,IF(F580=11,G580+1,G580)))","v":88},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),DAY(EOMONTH((SignYY+INT(A581/12)+1911)&\"/\"&(IF(MOD(SignMM+A581-1,12)=0,12,MOD(SignMM+A581-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H581-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B581-1>=BPP,\"\",IF(AS580>0,1,0))","v":0},{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,IF(($BJ581+$AL580+$AP580+$AW581)/($BJ581+$AL580+$AP580)>$BK581,VLOOKUP($B581,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K581=0,0,IF(MOD(C581-1,12/Prem_Freq)=0,VLOOKUP(B581,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C581=1,VLOOKUP(B581,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C581-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B581,99),0,1,1)*K581,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*L581,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*M581,FEE_rounding)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,K581-N581))","v":0},{"$f":"IF(A582=\"\",\"\",IF(K581=\"*****\",\"*****\",L581-O581+M581-P581))","v":0},{"$f":"IF(C581>=1,ROUND(K581*OFFSET(Input!$U$27,B581,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B581=1,0,IF($C581>=1,ROUND(OFFSET(Input!$X$27,B581,0,1,1)*AL580,AV_rounding),0))","v":0},{"$f":"IF(B581=1,0,IF(C581=1,ROUND(OFFSET(Input!$W$27,B581,0,1,1)*AVERAGE($AI$5,$AL$5:$AL579),AV_rounding),0))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,BA581,AI581))","v":0},{"$f":"IF(E581=\"\",\"\",IF(SUM(AI581,-V581)>BB581,BB581,SUM(AI581,-V581)))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,0,BA581-AI581))","v":77935},0,0,{"$f":"IF(E581=\" \",\" \",IF(Z581<BI580+BC581+BE581+BD581*0+BF581,BI580+BC581+BE581+BD581*0+BF581-BI580-Z581,0))","v":0},0,0,{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),OFFSET(Input!$G$27,B581,0,1,1)-AE581,0)","v":0},{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),MIN(OFFSET(Input!$G$27,B581,0,1,1),AP580),0)","v":0},{"$f":"IF(A582=\"\",\"\",AF580+AD581+AE581)","v":0},0,0,{"$f":"IF(A581=\"\",\"\",AL580+Q581+R581*0+IF(A581=1,0,SUM(S581:U581)))","v":0},{"$f":"IF(A581=\"\",\"\",AI581-V581-W581-Z581-AD581)","v":0},{"$f":"ROUND((AJ581-AB581)*(1+IRR_0)^(1/12)+IF(A581=1,S581,0),AV_rounding)","v":0},{"$f":"ROUND(AK581-AG581,AV_rounding)","v":0},-6793860,-6871795,{"$f":"ROUND((AN581-AC581)*(1+IRR_0)^(1/12),AV_rounding)","v":-6871795},{"$f":"ROUND(AO581-AH581,AV_rounding)","v":-6871795},{"$f":"IF(A581=\"\",\"\",AL581-ROUND(AL581*OFFSET(Input!$S$27,$B581,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A581=\"\",\"\",ROUND(AP581*(1-OFFSET(Input!$T$27,MIN(B581,10),0,1,1)),2*FEE_rounding))","v":-6871795},-1371795,0,{"$f":"IF(A582=\"\",\"\",AU580+AD581+AE581)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,Q581+R581))","v":0},5500000,5500000,{"$f":"IF(A581=1,K581,MAX(AY580+K581-AD580-AE580,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ581/100000*VLOOKUP(Age_Insured+B581-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I581>0,I581/H581,1),2*FEE_rounding)*IF(G582>14,1,0)*IF(AND(I581=0,H581>0),0,1)","v":77935},0,null,null,{"$f":"IF(AND(A581=1,PMF_1st=0),0,ROUND(IF(A581=1,AI581,AL580)*OFFSET(Input!$O$27,IF(A581=121,-1,0)+MIN(B581,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A581=1,PMF_1st=0),0,IF(SUM($K$5:$L581)-$AU580>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B580,B581),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A581+1","v":578},{"$f":"IF($A582=\"\",\"\",INT((A582-1)/12)+1)","v":49},{"$f":"IF($A582=\"\",\"\",MOD((A582-1),12)+1)","v":2},null,88,{"$f":"IF(A582=\"\",\"\",IF(A582=1,Age_Full_Month,IF(F581=11,0,F581+1)))","v":1},88,0,{"$f":"IF(A582=\"\",\"\",IF(AND(F582=11,G582=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H582-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C582-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B582,99),0,1,1)*K582,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*L582,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*M582,FEE_rounding)","v":0},0,0,{"$f":"IF(C582>=1,ROUND(K582*OFFSET(Input!$U$27,B582,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B582=1,0,IF($C582>=1,ROUND(OFFSET(Input!$X$27,B582,0,1,1)*AL581,AV_rounding),0))","v":0},{"$f":"IF(B582=1,0,IF(C582=1,ROUND(OFFSET(Input!$W$27,B582,0,1,1)*AVERAGE($AI$5,$AL$5:$AL580),AV_rounding),0))","v":0},0,0,77935,{"$f":"Q582+R582","v":0},{"$f":"IF(E582=\" \",\" \",IF(AI582+AM582-V582>BI581+BC582+BD582+BF582+BE582,BI581+BC582+BD582+BF582+BE582,MAX(AI582+AM582-V582,0)))","v":0},0,{"$f":"BG582","v":0},0,{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),OFFSET(Input!$G$27,B582,0,1,1)-AE582,0)","v":0},{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),MIN(OFFSET(Input!$G$27,B582,0,1,1),AP581),0)","v":0},0,0,0,0,0,0,0,{"$f":"R582+AO581","v":-6871795},{"$f":"AM582-X582-AA582-AE582","v":-6949730},-6949730,-6949730,{"$f":"IF(A582=\"\",\"\",AL582-ROUND(AL582*OFFSET(Input!$S$27,$B582,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A582=\"\",\"\",ROUND(AP582*(1-OFFSET(Input!$T$27,MIN(B582,10),0,1,1)),2*FEE_rounding))","v":-6949730},{"$f":"AW582+AL582+AP582","v":-1449730},0,0,0,{"$f":"AW581","v":5500000},{"$f":"AW582+AI582","v":5500000},3000000,{"$f":"IF(A582=\"\",\"\",AW582)","v":5500000},77935,0,null,null,{"$f":"IF(AND(A582=1,PMF_1st=0),0,ROUND(IF(A582=1,AI582,AL581)*OFFSET(Input!$O$27,IF(A582=121,-1,0)+MIN(B582,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A582=1,PMF_1st=0),0,IF(SUM($K$5:$L582)-$AU581>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B581,B582),21),0,1,1)))","v":0},null,null,{"$f":"BI581+BC582+BD582+BE582+BF582-Z582-AA582","v":0},{"$f":"IF(MOD($C582-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E582<=30,1.9,IF($E582<=40,1.6,IF($E582<=50,1.4,IF($E582<=60,1.2,IF($E582<=70,1.1,IF($E582<=90,1.02,1))))))","v":1.02}]
[579,49,3,null,88,{"$f":"IF(A583=\"\",\"\",IF(A583=1,Age_Full_Month,IF(F582=11,0,F582+1)))","v":2},88,0,{"$f":"IF(A583=\"\",\"\",IF(AND(F583=11,G583=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H583-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C583-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B583,99),0,1,1)*K583,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*L583,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*M583,FEE_rounding)","v":0},0,0,{"$f":"IF(C583>=1,ROUND(K583*OFFSET(Input!$U$27,B583,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B583=1,0,IF($C583>=1,ROUND(OFFSET(Input!$X$27,B583,0,1,1)*AL582,AV_rounding),0))","v":0},{"$f":"IF(B583=1,0,IF(C583=1,ROUND(OFFSET(Input!$W$27,B583,0,1,1)*AVERAGE($AI$5,$AL$5:$AL581),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),OFFSET(Input!$G$27,B583,0,1,1)-AE583,0)","v":0},{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),MIN(OFFSET(Input!$G$27,B583,0,1,1),AP582),0)","v":0},0,0,0,0,0,0,0,-6949730,-7027665,-7027665,-7027665,{"$f":"IF(A583=\"\",\"\",AL583-ROUND(AL583*OFFSET(Input!$S$27,$B583,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A583=\"\",\"\",ROUND(AP583*(1-OFFSET(Input!$T$27,MIN(B583,10),0,1,1)),2*FEE_rounding))","v":-7027665},-1527665,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A583=1,PMF_1st=0),0,ROUND(IF(A583=1,AI583,AL582)*OFFSET(Input!$O$27,IF(A583=121,-1,0)+MIN(B583,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A583=1,PMF_1st=0),0,IF(SUM($K$5:$L583)-$AU582>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B582,B583),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C583-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[580,49,4,null,88,{"$f":"IF(A584=\"\",\"\",IF(A584=1,Age_Full_Month,IF(F583=11,0,F583+1)))","v":3},88,0,{"$f":"IF(A584=\"\",\"\",IF(AND(F584=11,G584=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H584-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C584-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B584,99),0,1,1)*K584,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*L584,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*M584,FEE_rounding)","v":0},0,0,{"$f":"IF(C584>=1,ROUND(K584*OFFSET(Input!$U$27,B584,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B584=1,0,IF($C584>=1,ROUND(OFFSET(Input!$X$27,B584,0,1,1)*AL583,AV_rounding),0))","v":0},{"$f":"IF(B584=1,0,IF(C584=1,ROUND(OFFSET(Input!$W$27,B584,0,1,1)*AVERAGE($AI$5,$AL$5:$AL582),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),OFFSET(Input!$G$27,B584,0,1,1)-AE584,0)","v":0},{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),MIN(OFFSET(Input!$G$27,B584,0,1,1),AP583),0)","v":0},0,0,0,0,0,0,0,-7027665,-7105600,-7105600,-7105600,{"$f":"IF(A584=\"\",\"\",AL584-ROUND(AL584*OFFSET(Input!$S$27,$B584,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A584=\"\",\"\",ROUND(AP584*(1-OFFSET(Input!$T$27,MIN(B584,10),0,1,1)),2*FEE_rounding))","v":-7105600},-1605600,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A584=1,PMF_1st=0),0,ROUND(IF(A584=1,AI584,AL583)*OFFSET(Input!$O$27,IF(A584=121,-1,0)+MIN(B584,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A584=1,PMF_1st=0),0,IF(SUM($K$5:$L584)-$AU583>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B583,B584),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C584-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[581,49,5,null,88,{"$f":"IF(A585=\"\",\"\",IF(A585=1,Age_Full_Month,IF(F584=11,0,F584+1)))","v":4},88,0,{"$f":"IF(A585=\"\",\"\",IF(AND(F585=11,G585=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H585-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C585-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B585,99),0,1,1)*K585,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*L585,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*M585,FEE_rounding)","v":0},0,0,{"$f":"IF(C585>=1,ROUND(K585*OFFSET(Input!$U$27,B585,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B585=1,0,IF($C585>=1,ROUND(OFFSET(Input!$X$27,B585,0,1,1)*AL584,AV_rounding),0))","v":0},{"$f":"IF(B585=1,0,IF(C585=1,ROUND(OFFSET(Input!$W$27,B585,0,1,1)*AVERAGE($AI$5,$AL$5:$AL583),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),OFFSET(Input!$G$27,B585,0,1,1)-AE585,0)","v":0},{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),MIN(OFFSET(Input!$G$27,B585,0,1,1),AP584),0)","v":0},0,0,0,0,0,0,0,-7105600,-7183535,-7183535,-7183535,{"$f":"IF(A585=\"\",\"\",AL585-ROUND(AL585*OFFSET(Input!$S$27,$B585,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A585=\"\",\"\",ROUND(AP585*(1-OFFSET(Input!$T$27,MIN(B585,10),0,1,1)),2*FEE_rounding))","v":-7183535},-1683535,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A585=1,PMF_1st=0),0,ROUND(IF(A585=1,AI585,AL584)*OFFSET(Input!$O$27,IF(A585=121,-1,0)+MIN(B585,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A585=1,PMF_1st=0),0,IF(SUM($K$5:$L585)-$AU584>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B584,B585),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C585-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[582,49,6,null,88,{"$f":"IF(A586=\"\",\"\",IF(A586=1,Age_Full_Month,IF(F585=11,0,F585+1)))","v":5},88,0,{"$f":"IF(A586=\"\",\"\",IF(AND(F586=11,G586=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H586-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C586-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B586,99),0,1,1)*K586,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*L586,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*M586,FEE_rounding)","v":0},0,0,{"$f":"IF(C586>=1,ROUND(K586*OFFSET(Input!$U$27,B586,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B586=1,0,IF($C586>=1,ROUND(OFFSET(Input!$X$27,B586,0,1,1)*AL585,AV_rounding),0))","v":0},{"$f":"IF(B586=1,0,IF(C586=1,ROUND(OFFSET(Input!$W$27,B586,0,1,1)*AVERAGE($AI$5,$AL$5:$AL584),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),OFFSET(Input!$G$27,B586,0,1,1)-AE586,0)","v":0},{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),MIN(OFFSET(Input!$G$27,B586,0,1,1),AP585),0)","v":0},0,0,0,0,0,0,0,-7183535,-7261470,-7261470,-7261470,{"$f":"IF(A586=\"\",\"\",AL586-ROUND(AL586*OFFSET(Input!$S$27,$B586,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A586=\"\",\"\",ROUND(AP586*(1-OFFSET(Input!$T$27,MIN(B586,10),0,1,1)),2*FEE_rounding))","v":-7261470},-1761470,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A586=1,PMF_1st=0),0,ROUND(IF(A586=1,AI586,AL585)*OFFSET(Input!$O$27,IF(A586=121,-1,0)+MIN(B586,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A586=1,PMF_1st=0),0,IF(SUM($K$5:$L586)-$AU585>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B585,B586),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C586-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[583,49,7,null,88,{"$f":"IF(A587=\"\",\"\",IF(A587=1,Age_Full_Month,IF(F586=11,0,F586+1)))","v":6},88,0,{"$f":"IF(A587=\"\",\"\",IF(AND(F587=11,G587=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H587-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C587-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B587,99),0,1,1)*K587,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*L587,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*M587,FEE_rounding)","v":0},0,0,{"$f":"IF(C587>=1,ROUND(K587*OFFSET(Input!$U$27,B587,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B587=1,0,IF($C587>=1,ROUND(OFFSET(Input!$X$27,B587,0,1,1)*AL586,AV_rounding),0))","v":0},{"$f":"IF(B587=1,0,IF(C587=1,ROUND(OFFSET(Input!$W$27,B587,0,1,1)*AVERAGE($AI$5,$AL$5:$AL585),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),OFFSET(Input!$G$27,B587,0,1,1)-AE587,0)","v":0},{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),MIN(OFFSET(Input!$G$27,B587,0,1,1),AP586),0)","v":0},0,0,0,0,0,0,0,-7261470,-7339405,-7339405,-7339405,{"$f":"IF(A587=\"\",\"\",AL587-ROUND(AL587*OFFSET(Input!$S$27,$B587,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A587=\"\",\"\",ROUND(AP587*(1-OFFSET(Input!$T$27,MIN(B587,10),0,1,1)),2*FEE_rounding))","v":-7339405},-1839405,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A587=1,PMF_1st=0),0,ROUND(IF(A587=1,AI587,AL586)*OFFSET(Input!$O$27,IF(A587=121,-1,0)+MIN(B587,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A587=1,PMF_1st=0),0,IF(SUM($K$5:$L587)-$AU586>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B586,B587),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C587-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[584,49,8,null,88,{"$f":"IF(A588=\"\",\"\",IF(A588=1,Age_Full_Month,IF(F587=11,0,F587+1)))","v":7},88,0,{"$f":"IF(A588=\"\",\"\",IF(AND(F588=11,G588=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H588-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C588-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B588,99),0,1,1)*K588,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*L588,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*M588,FEE_rounding)","v":0},0,0,{"$f":"IF(C588>=1,ROUND(K588*OFFSET(Input!$U$27,B588,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B588=1,0,IF($C588>=1,ROUND(OFFSET(Input!$X$27,B588,0,1,1)*AL587,AV_rounding),0))","v":0},{"$f":"IF(B588=1,0,IF(C588=1,ROUND(OFFSET(Input!$W$27,B588,0,1,1)*AVERAGE($AI$5,$AL$5:$AL586),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),OFFSET(Input!$G$27,B588,0,1,1)-AE588,0)","v":0},{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),MIN(OFFSET(Input!$G$27,B588,0,1,1),AP587),0)","v":0},0,0,0,0,0,0,0,-7339405,-7417340,-7417340,-7417340,{"$f":"IF(A588=\"\",\"\",AL588-ROUND(AL588*OFFSET(Input!$S$27,$B588,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A588=\"\",\"\",ROUND(AP588*(1-OFFSET(Input!$T$27,MIN(B588,10),0,1,1)),2*FEE_rounding))","v":-7417340},-1917340,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A588=1,PMF_1st=0),0,ROUND(IF(A588=1,AI588,AL587)*OFFSET(Input!$O$27,IF(A588=121,-1,0)+MIN(B588,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A588=1,PMF_1st=0),0,IF(SUM($K$5:$L588)-$AU587>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B587,B588),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C588-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[585,49,9,null,88,{"$f":"IF(A589=\"\",\"\",IF(A589=1,Age_Full_Month,IF(F588=11,0,F588+1)))","v":8},88,0,{"$f":"IF(A589=\"\",\"\",IF(AND(F589=11,G589=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H589-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C589-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B589,99),0,1,1)*K589,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*L589,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*M589,FEE_rounding)","v":0},0,0,{"$f":"IF(C589>=1,ROUND(K589*OFFSET(Input!$U$27,B589,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B589=1,0,IF($C589>=1,ROUND(OFFSET(Input!$X$27,B589,0,1,1)*AL588,AV_rounding),0))","v":0},{"$f":"IF(B589=1,0,IF(C589=1,ROUND(OFFSET(Input!$W$27,B589,0,1,1)*AVERAGE($AI$5,$AL$5:$AL587),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),OFFSET(Input!$G$27,B589,0,1,1)-AE589,0)","v":0},{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),MIN(OFFSET(Input!$G$27,B589,0,1,1),AP588),0)","v":0},0,0,0,0,0,0,0,-7417340,-7495275,-7495275,-7495275,{"$f":"IF(A589=\"\",\"\",AL589-ROUND(AL589*OFFSET(Input!$S$27,$B589,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A589=\"\",\"\",ROUND(AP589*(1-OFFSET(Input!$T$27,MIN(B589,10),0,1,1)),2*FEE_rounding))","v":-7495275},-1995275,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A589=1,PMF_1st=0),0,ROUND(IF(A589=1,AI589,AL588)*OFFSET(Input!$O$27,IF(A589=121,-1,0)+MIN(B589,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A589=1,PMF_1st=0),0,IF(SUM($K$5:$L589)-$AU588>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B588,B589),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C589-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[586,49,10,null,88,{"$f":"IF(A590=\"\",\"\",IF(A590=1,Age_Full_Month,IF(F589=11,0,F589+1)))","v":9},88,0,{"$f":"IF(A590=\"\",\"\",IF(AND(F590=11,G590=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H590-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C590-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B590,99),0,1,1)*K590,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*L590,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*M590,FEE_rounding)","v":0},0,0,{"$f":"IF(C590>=1,ROUND(K590*OFFSET(Input!$U$27,B590,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B590=1,0,IF($C590>=1,ROUND(OFFSET(Input!$X$27,B590,0,1,1)*AL589,AV_rounding),0))","v":0},{"$f":"IF(B590=1,0,IF(C590=1,ROUND(OFFSET(Input!$W$27,B590,0,1,1)*AVERAGE($AI$5,$AL$5:$AL588),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),OFFSET(Input!$G$27,B590,0,1,1)-AE590,0)","v":0},{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),MIN(OFFSET(Input!$G$27,B590,0,1,1),AP589),0)","v":0},0,0,0,0,0,0,0,-7495275,-7573210,-7573210,-7573210,{"$f":"IF(A590=\"\",\"\",AL590-ROUND(AL590*OFFSET(Input!$S$27,$B590,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A590=\"\",\"\",ROUND(AP590*(1-OFFSET(Input!$T$27,MIN(B590,10),0,1,1)),2*FEE_rounding))","v":-7573210},-2073210,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A590=1,PMF_1st=0),0,ROUND(IF(A590=1,AI590,AL589)*OFFSET(Input!$O$27,IF(A590=121,-1,0)+MIN(B590,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A590=1,PMF_1st=0),0,IF(SUM($K$5:$L590)-$AU589>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B589,B590),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C590-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[587,49,11,null,88,{"$f":"IF(A591=\"\",\"\",IF(A591=1,Age_Full_Month,IF(F590=11,0,F590+1)))","v":10},88,0,{"$f":"IF(A591=\"\",\"\",IF(AND(F591=11,G591=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H591-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C591-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B591,99),0,1,1)*K591,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*L591,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*M591,FEE_rounding)","v":0},0,0,{"$f":"IF(C591>=1,ROUND(K591*OFFSET(Input!$U$27,B591,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B591=1,0,IF($C591>=1,ROUND(OFFSET(Input!$X$27,B591,0,1,1)*AL590,AV_rounding),0))","v":0},{"$f":"IF(B591=1,0,IF(C591=1,ROUND(OFFSET(Input!$W$27,B591,0,1,1)*AVERAGE($AI$5,$AL$5:$AL589),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),OFFSET(Input!$G$27,B591,0,1,1)-AE591,0)","v":0},{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),MIN(OFFSET(Input!$G$27,B591,0,1,1),AP590),0)","v":0},0,0,0,0,0,0,0,-7573210,-7651145,-7651145,-7651145,{"$f":"IF(A591=\"\",\"\",AL591-ROUND(AL591*OFFSET(Input!$S$27,$B591,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A591=\"\",\"\",ROUND(AP591*(1-OFFSET(Input!$T$27,MIN(B591,10),0,1,1)),2*FEE_rounding))","v":-7651145},-2151145,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A591=1,PMF_1st=0),0,ROUND(IF(A591=1,AI591,AL590)*OFFSET(Input!$O$27,IF(A591=121,-1,0)+MIN(B591,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A591=1,PMF_1st=0),0,IF(SUM($K$5:$L591)-$AU590>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B590,B591),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C591-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[588,49,12,null,88,{"$f":"IF(A592=\"\",\"\",IF(A592=1,Age_Full_Month,IF(F591=11,0,F591+1)))","v":11},88,0,{"$f":"IF(A592=\"\",\"\",IF(AND(F592=11,G592=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H592-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C592-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B592,99),0,1,1)*K592,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*L592,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*M592,FEE_rounding)","v":0},0,0,{"$f":"IF(C592>=1,ROUND(K592*OFFSET(Input!$U$27,B592,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B592=1,0,IF($C592>=1,ROUND(OFFSET(Input!$X$27,B592,0,1,1)*AL591,AV_rounding),0))","v":0},{"$f":"IF(B592=1,0,IF(C592=1,ROUND(OFFSET(Input!$W$27,B592,0,1,1)*AVERAGE($AI$5,$AL$5:$AL590),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),OFFSET(Input!$G$27,B592,0,1,1)-AE592,0)","v":0},{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),MIN(OFFSET(Input!$G$27,B592,0,1,1),AP591),0)","v":0},0,0,0,0,0,0,0,-7651145,-7729080,-7729080,-7729080,{"$f":"IF(A592=\"\",\"\",AL592-ROUND(AL592*OFFSET(Input!$S$27,$B592,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A592=\"\",\"\",ROUND(AP592*(1-OFFSET(Input!$T$27,MIN(B592,10),0,1,1)),2*FEE_rounding))","v":-7729080},-2229080,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A592=1,PMF_1st=0),0,ROUND(IF(A592=1,AI592,AL591)*OFFSET(Input!$O$27,IF(A592=121,-1,0)+MIN(B592,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A592=1,PMF_1st=0),0,IF(SUM($K$5:$L592)-$AU591>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B591,B592),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C592-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[589,50,1,null,89,{"$f":"IF(A593=\"\",\"\",IF(A593=1,Age_Full_Month,IF(F592=11,0,F592+1)))","v":0},89,0,{"$f":"IF(A593=\"\",\"\",IF(AND(F593=11,G593=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H593-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C593-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B593,99),0,1,1)*K593,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*L593,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*M593,FEE_rounding)","v":0},0,0,{"$f":"IF(C593>=1,ROUND(K593*OFFSET(Input!$U$27,B593,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B593=1,0,IF($C593>=1,ROUND(OFFSET(Input!$X$27,B593,0,1,1)*AL592,AV_rounding),0))","v":0},{"$f":"IF(B593=1,0,IF(C593=1,ROUND(OFFSET(Input!$W$27,B593,0,1,1)*AVERAGE($AI$5,$AL$5:$AL591),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),OFFSET(Input!$G$27,B593,0,1,1)-AE593,0)","v":0},{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),MIN(OFFSET(Input!$G$27,B593,0,1,1),AP592),0)","v":0},0,0,0,0,0,0,0,-7729080,-7813835,-7813835,-7813835,{"$f":"IF(A593=\"\",\"\",AL593-ROUND(AL593*OFFSET(Input!$S$27,$B593,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A593=\"\",\"\",ROUND(AP593*(1-OFFSET(Input!$T$27,MIN(B593,10),0,1,1)),2*FEE_rounding))","v":-7813835},-2313835,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A593=1,PMF_1st=0),0,ROUND(IF(A593=1,AI593,AL592)*OFFSET(Input!$O$27,IF(A593=121,-1,0)+MIN(B593,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A593=1,PMF_1st=0),0,IF(SUM($K$5:$L593)-$AU592>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B592,B593),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C593-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[590,50,2,null,89,{"$f":"IF(A594=\"\",\"\",IF(A594=1,Age_Full_Month,IF(F593=11,0,F593+1)))","v":1},89,0,{"$f":"IF(A594=\"\",\"\",IF(AND(F594=11,G594=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H594-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C594-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B594,99),0,1,1)*K594,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*L594,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*M594,FEE_rounding)","v":0},0,0,{"$f":"IF(C594>=1,ROUND(K594*OFFSET(Input!$U$27,B594,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B594=1,0,IF($C594>=1,ROUND(OFFSET(Input!$X$27,B594,0,1,1)*AL593,AV_rounding),0))","v":0},{"$f":"IF(B594=1,0,IF(C594=1,ROUND(OFFSET(Input!$W$27,B594,0,1,1)*AVERAGE($AI$5,$AL$5:$AL592),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),OFFSET(Input!$G$27,B594,0,1,1)-AE594,0)","v":0},{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),MIN(OFFSET(Input!$G$27,B594,0,1,1),AP593),0)","v":0},0,0,0,0,0,0,0,-7813835,-7898590,-7898590,-7898590,{"$f":"IF(A594=\"\",\"\",AL594-ROUND(AL594*OFFSET(Input!$S$27,$B594,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A594=\"\",\"\",ROUND(AP594*(1-OFFSET(Input!$T$27,MIN(B594,10),0,1,1)),2*FEE_rounding))","v":-7898590},-2398590,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A594=1,PMF_1st=0),0,ROUND(IF(A594=1,AI594,AL593)*OFFSET(Input!$O$27,IF(A594=121,-1,0)+MIN(B594,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A594=1,PMF_1st=0),0,IF(SUM($K$5:$L594)-$AU593>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B593,B594),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C594-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[591,50,3,null,89,{"$f":"IF(A595=\"\",\"\",IF(A595=1,Age_Full_Month,IF(F594=11,0,F594+1)))","v":2},89,0,{"$f":"IF(A595=\"\",\"\",IF(AND(F595=11,G595=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H595-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C595-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B595,99),0,1,1)*K595,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*L595,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*M595,FEE_rounding)","v":0},0,0,{"$f":"IF(C595>=1,ROUND(K595*OFFSET(Input!$U$27,B595,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B595=1,0,IF($C595>=1,ROUND(OFFSET(Input!$X$27,B595,0,1,1)*AL594,AV_rounding),0))","v":0},{"$f":"IF(B595=1,0,IF(C595=1,ROUND(OFFSET(Input!$W$27,B595,0,1,1)*AVERAGE($AI$5,$AL$5:$AL593),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),OFFSET(Input!$G$27,B595,0,1,1)-AE595,0)","v":0},{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),MIN(OFFSET(Input!$G$27,B595,0,1,1),AP594),0)","v":0},0,0,0,0,0,0,0,-7898590,-7983345,-7983345,-7983345,{"$f":"IF(A595=\"\",\"\",AL595-ROUND(AL595*OFFSET(Input!$S$27,$B595,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A595=\"\",\"\",ROUND(AP595*(1-OFFSET(Input!$T$27,MIN(B595,10),0,1,1)),2*FEE_rounding))","v":-7983345},-2483345,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A595=1,PMF_1st=0),0,ROUND(IF(A595=1,AI595,AL594)*OFFSET(Input!$O$27,IF(A595=121,-1,0)+MIN(B595,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A595=1,PMF_1st=0),0,IF(SUM($K$5:$L595)-$AU594>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B594,B595),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C595-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[592,50,4,null,89,{"$f":"IF(A596=\"\",\"\",IF(A596=1,Age_Full_Month,IF(F595=11,0,F595+1)))","v":3},89,0,{"$f":"IF(A596=\"\",\"\",IF(AND(F596=11,G596=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H596-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C596-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B596,99),0,1,1)*K596,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*L596,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*M596,FEE_rounding)","v":0},0,0,{"$f":"IF(C596>=1,ROUND(K596*OFFSET(Input!$U$27,B596,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B596=1,0,IF($C596>=1,ROUND(OFFSET(Input!$X$27,B596,0,1,1)*AL595,AV_rounding),0))","v":0},{"$f":"IF(B596=1,0,IF(C596=1,ROUND(OFFSET(Input!$W$27,B596,0,1,1)*AVERAGE($AI$5,$AL$5:$AL594),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),OFFSET(Input!$G$27,B596,0,1,1)-AE596,0)","v":0},{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),MIN(OFFSET(Input!$G$27,B596,0,1,1),AP595),0)","v":0},0,0,0,0,0,0,0,-7983345,-8068100,-8068100,-8068100,{"$f":"IF(A596=\"\",\"\",AL596-ROUND(AL596*OFFSET(Input!$S$27,$B596,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A596=\"\",\"\",ROUND(AP596*(1-OFFSET(Input!$T$27,MIN(B596,10),0,1,1)),2*FEE_rounding))","v":-8068100},-2568100,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A596=1,PMF_1st=0),0,ROUND(IF(A596=1,AI596,AL595)*OFFSET(Input!$O$27,IF(A596=121,-1,0)+MIN(B596,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A596=1,PMF_1st=0),0,IF(SUM($K$5:$L596)-$AU595>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B595,B596),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C596-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[593,50,5,null,89,{"$f":"IF(A597=\"\",\"\",IF(A597=1,Age_Full_Month,IF(F596=11,0,F596+1)))","v":4},89,0,{"$f":"IF(A597=\"\",\"\",IF(AND(F597=11,G597=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H597-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C597-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B597,99),0,1,1)*K597,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*L597,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*M597,FEE_rounding)","v":0},0,0,{"$f":"IF(C597>=1,ROUND(K597*OFFSET(Input!$U$27,B597,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B597=1,0,IF($C597>=1,ROUND(OFFSET(Input!$X$27,B597,0,1,1)*AL596,AV_rounding),0))","v":0},{"$f":"IF(B597=1,0,IF(C597=1,ROUND(OFFSET(Input!$W$27,B597,0,1,1)*AVERAGE($AI$5,$AL$5:$AL595),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),OFFSET(Input!$G$27,B597,0,1,1)-AE597,0)","v":0},{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),MIN(OFFSET(Input!$G$27,B597,0,1,1),AP596),0)","v":0},0,0,0,0,0,0,0,-8068100,-8152855,-8152855,-8152855,{"$f":"IF(A597=\"\",\"\",AL597-ROUND(AL597*OFFSET(Input!$S$27,$B597,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A597=\"\",\"\",ROUND(AP597*(1-OFFSET(Input!$T$27,MIN(B597,10),0,1,1)),2*FEE_rounding))","v":-8152855},-2652855,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A597=1,PMF_1st=0),0,ROUND(IF(A597=1,AI597,AL596)*OFFSET(Input!$O$27,IF(A597=121,-1,0)+MIN(B597,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A597=1,PMF_1st=0),0,IF(SUM($K$5:$L597)-$AU596>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B596,B597),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C597-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[594,50,6,null,89,{"$f":"IF(A598=\"\",\"\",IF(A598=1,Age_Full_Month,IF(F597=11,0,F597+1)))","v":5},89,0,{"$f":"IF(A598=\"\",\"\",IF(AND(F598=11,G598=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H598-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C598-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B598,99),0,1,1)*K598,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*L598,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*M598,FEE_rounding)","v":0},0,0,{"$f":"IF(C598>=1,ROUND(K598*OFFSET(Input!$U$27,B598,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B598=1,0,IF($C598>=1,ROUND(OFFSET(Input!$X$27,B598,0,1,1)*AL597,AV_rounding),0))","v":0},{"$f":"IF(B598=1,0,IF(C598=1,ROUND(OFFSET(Input!$W$27,B598,0,1,1)*AVERAGE($AI$5,$AL$5:$AL596),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),OFFSET(Input!$G$27,B598,0,1,1)-AE598,0)","v":0},{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),MIN(OFFSET(Input!$G$27,B598,0,1,1),AP597),0)","v":0},0,0,0,0,0,0,0,-8152855,-8237610,-8237610,-8237610,{"$f":"IF(A598=\"\",\"\",AL598-ROUND(AL598*OFFSET(Input!$S$27,$B598,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A598=\"\",\"\",ROUND(AP598*(1-OFFSET(Input!$T$27,MIN(B598,10),0,1,1)),2*FEE_rounding))","v":-8237610},-2737610,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A598=1,PMF_1st=0),0,ROUND(IF(A598=1,AI598,AL597)*OFFSET(Input!$O$27,IF(A598=121,-1,0)+MIN(B598,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A598=1,PMF_1st=0),0,IF(SUM($K$5:$L598)-$AU597>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B597,B598),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C598-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[595,50,7,null,89,{"$f":"IF(A599=\"\",\"\",IF(A599=1,Age_Full_Month,IF(F598=11,0,F598+1)))","v":6},89,0,{"$f":"IF(A599=\"\",\"\",IF(AND(F599=11,G599=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H599-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C599-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B599,99),0,1,1)*K599,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*L599,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*M599,FEE_rounding)","v":0},0,0,{"$f":"IF(C599>=1,ROUND(K599*OFFSET(Input!$U$27,B599,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B599=1,0,IF($C599>=1,ROUND(OFFSET(Input!$X$27,B599,0,1,1)*AL598,AV_rounding),0))","v":0},{"$f":"IF(B599=1,0,IF(C599=1,ROUND(OFFSET(Input!$W$27,B599,0,1,1)*AVERAGE($AI$5,$AL$5:$AL597),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),OFFSET(Input!$G$27,B599,0,1,1)-AE599,0)","v":0},{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),MIN(OFFSET(Input!$G$27,B599,0,1,1),AP598),0)","v":0},0,0,0,0,0,0,0,-8237610,-8322365,-8322365,-8322365,{"$f":"IF(A599=\"\",\"\",AL599-ROUND(AL599*OFFSET(Input!$S$27,$B599,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A599=\"\",\"\",ROUND(AP599*(1-OFFSET(Input!$T$27,MIN(B599,10),0,1,1)),2*FEE_rounding))","v":-8322365},-2822365,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A599=1,PMF_1st=0),0,ROUND(IF(A599=1,AI599,AL598)*OFFSET(Input!$O$27,IF(A599=121,-1,0)+MIN(B599,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A599=1,PMF_1st=0),0,IF(SUM($K$5:$L599)-$AU598>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B598,B599),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C599-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[596,50,8,null,89,{"$f":"IF(A600=\"\",\"\",IF(A600=1,Age_Full_Month,IF(F599=11,0,F599+1)))","v":7},89,0,{"$f":"IF(A600=\"\",\"\",IF(AND(F600=11,G600=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H600-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C600-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B600,99),0,1,1)*K600,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*L600,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*M600,FEE_rounding)","v":0},0,0,{"$f":"IF(C600>=1,ROUND(K600*OFFSET(Input!$U$27,B600,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B600=1,0,IF($C600>=1,ROUND(OFFSET(Input!$X$27,B600,0,1,1)*AL599,AV_rounding),0))","v":0},{"$f":"IF(B600=1,0,IF(C600=1,ROUND(OFFSET(Input!$W$27,B600,0,1,1)*AVERAGE($AI$5,$AL$5:$AL598),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),OFFSET(Input!$G$27,B600,0,1,1)-AE600,0)","v":0},{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),MIN(OFFSET(Input!$G$27,B600,0,1,1),AP599),0)","v":0},0,0,0,0,0,0,0,-8322365,-8407120,-8407120,-8407120,{"$f":"IF(A600=\"\",\"\",AL600-ROUND(AL600*OFFSET(Input!$S$27,$B600,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A600=\"\",\"\",ROUND(AP600*(1-OFFSET(Input!$T$27,MIN(B600,10),0,1,1)),2*FEE_rounding))","v":-8407120},-2907120,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A600=1,PMF_1st=0),0,ROUND(IF(A600=1,AI600,AL599)*OFFSET(Input!$O$27,IF(A600=121,-1,0)+MIN(B600,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A600=1,PMF_1st=0),0,IF(SUM($K$5:$L600)-$AU599>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B599,B600),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C600-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[597,50,9,null,89,{"$f":"IF(A601=\"\",\"\",IF(A601=1,Age_Full_Month,IF(F600=11,0,F600+1)))","v":8},89,0,{"$f":"IF(A601=\"\",\"\",IF(AND(F601=11,G601=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H601-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C601-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B601,99),0,1,1)*K601,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*L601,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*M601,FEE_rounding)","v":0},0,0,{"$f":"IF(C601>=1,ROUND(K601*OFFSET(Input!$U$27,B601,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B601=1,0,IF($C601>=1,ROUND(OFFSET(Input!$X$27,B601,0,1,1)*AL600,AV_rounding),0))","v":0},{"$f":"IF(B601=1,0,IF(C601=1,ROUND(OFFSET(Input!$W$27,B601,0,1,1)*AVERAGE($AI$5,$AL$5:$AL599),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),OFFSET(Input!$G$27,B601,0,1,1)-AE601,0)","v":0},{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),MIN(OFFSET(Input!$G$27,B601,0,1,1),AP600),0)","v":0},0,0,0,0,0,0,0,-8407120,-8491875,-8491875,-8491875,{"$f":"IF(A601=\"\",\"\",AL601-ROUND(AL601*OFFSET(Input!$S$27,$B601,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A601=\"\",\"\",ROUND(AP601*(1-OFFSET(Input!$T$27,MIN(B601,10),0,1,1)),2*FEE_rounding))","v":-8491875},-2991875,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A601=1,PMF_1st=0),0,ROUND(IF(A601=1,AI601,AL600)*OFFSET(Input!$O$27,IF(A601=121,-1,0)+MIN(B601,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A601=1,PMF_1st=0),0,IF(SUM($K$5:$L601)-$AU600>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B600,B601),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C601-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[598,50,10,null,89,{"$f":"IF(A602=\"\",\"\",IF(A602=1,Age_Full_Month,IF(F601=11,0,F601+1)))","v":9},89,0,{"$f":"IF(A602=\"\",\"\",IF(AND(F602=11,G602=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H602-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C602-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B602,99),0,1,1)*K602,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*L602,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*M602,FEE_rounding)","v":0},0,0,{"$f":"IF(C602>=1,ROUND(K602*OFFSET(Input!$U$27,B602,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B602=1,0,IF($C602>=1,ROUND(OFFSET(Input!$X$27,B602,0,1,1)*AL601,AV_rounding),0))","v":0},{"$f":"IF(B602=1,0,IF(C602=1,ROUND(OFFSET(Input!$W$27,B602,0,1,1)*AVERAGE($AI$5,$AL$5:$AL600),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),OFFSET(Input!$G$27,B602,0,1,1)-AE602,0)","v":0},{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),MIN(OFFSET(Input!$G$27,B602,0,1,1),AP601),0)","v":0},0,0,0,0,0,0,0,-8491875,-8576630,-8576630,-8576630,{"$f":"IF(A602=\"\",\"\",AL602-ROUND(AL602*OFFSET(Input!$S$27,$B602,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A602=\"\",\"\",ROUND(AP602*(1-OFFSET(Input!$T$27,MIN(B602,10),0,1,1)),2*FEE_rounding))","v":-8576630},-3076630,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A602=1,PMF_1st=0),0,ROUND(IF(A602=1,AI602,AL601)*OFFSET(Input!$O$27,IF(A602=121,-1,0)+MIN(B602,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A602=1,PMF_1st=0),0,IF(SUM($K$5:$L602)-$AU601>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B601,B602),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C602-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[599,50,11,null,89,{"$f":"IF(A603=\"\",\"\",IF(A603=1,Age_Full_Month,IF(F602=11,0,F602+1)))","v":10},89,0,{"$f":"IF(A603=\"\",\"\",IF(AND(F603=11,G603=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H603-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C603-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B603,99),0,1,1)*K603,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*L603,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*M603,FEE_rounding)","v":0},0,0,{"$f":"IF(C603>=1,ROUND(K603*OFFSET(Input!$U$27,B603,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B603=1,0,IF($C603>=1,ROUND(OFFSET(Input!$X$27,B603,0,1,1)*AL602,AV_rounding),0))","v":0},{"$f":"IF(B603=1,0,IF(C603=1,ROUND(OFFSET(Input!$W$27,B603,0,1,1)*AVERAGE($AI$5,$AL$5:$AL601),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),OFFSET(Input!$G$27,B603,0,1,1)-AE603,0)","v":0},{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),MIN(OFFSET(Input!$G$27,B603,0,1,1),AP602),0)","v":0},0,0,0,0,0,0,0,-8576630,-8661385,-8661385,-8661385,{"$f":"IF(A603=\"\",\"\",AL603-ROUND(AL603*OFFSET(Input!$S$27,$B603,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A603=\"\",\"\",ROUND(AP603*(1-OFFSET(Input!$T$27,MIN(B603,10),0,1,1)),2*FEE_rounding))","v":-8661385},-3161385,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A603=1,PMF_1st=0),0,ROUND(IF(A603=1,AI603,AL602)*OFFSET(Input!$O$27,IF(A603=121,-1,0)+MIN(B603,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A603=1,PMF_1st=0),0,IF(SUM($K$5:$L603)-$AU602>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B602,B603),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C603-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[600,50,12,null,89,{"$f":"IF(A604=\"\",\"\",IF(A604=1,Age_Full_Month,IF(F603=11,0,F603+1)))","v":11},89,0,{"$f":"IF(A604=\"\",\"\",IF(AND(F604=11,G604=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H604-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C604-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B604,99),0,1,1)*K604,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*L604,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*M604,FEE_rounding)","v":0},0,0,{"$f":"IF(C604>=1,ROUND(K604*OFFSET(Input!$U$27,B604,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B604=1,0,IF($C604>=1,ROUND(OFFSET(Input!$X$27,B604,0,1,1)*AL603,AV_rounding),0))","v":0},{"$f":"IF(B604=1,0,IF(C604=1,ROUND(OFFSET(Input!$W$27,B604,0,1,1)*AVERAGE($AI$5,$AL$5:$AL602),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),OFFSET(Input!$G$27,B604,0,1,1)-AE604,0)","v":0},{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),MIN(OFFSET(Input!$G$27,B604,0,1,1),AP603),0)","v":0},0,0,0,0,0,0,0,-8661385,-8746140,-8746140,-8746140,{"$f":"IF(A604=\"\",\"\",AL604-ROUND(AL604*OFFSET(Input!$S$27,$B604,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A604=\"\",\"\",ROUND(AP604*(1-OFFSET(Input!$T$27,MIN(B604,10),0,1,1)),2*FEE_rounding))","v":-8746140},-3246140,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A604=1,PMF_1st=0),0,ROUND(IF(A604=1,AI604,AL603)*OFFSET(Input!$O$27,IF(A604=121,-1,0)+MIN(B604,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A604=1,PMF_1st=0),0,IF(SUM($K$5:$L604)-$AU603>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B603,B604),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C604-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[601,51,1,null,90,{"$f":"IF(A605=\"\",\"\",IF(A605=1,Age_Full_Month,IF(F604=11,0,F604+1)))","v":0},90,0,{"$f":"IF(A605=\"\",\"\",IF(AND(F605=11,G605=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H605-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C605-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B605,99),0,1,1)*K605,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*L605,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*M605,FEE_rounding)","v":0},0,0,{"$f":"IF(C605>=1,ROUND(K605*OFFSET(Input!$U$27,B605,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B605=1,0,IF($C605>=1,ROUND(OFFSET(Input!$X$27,B605,0,1,1)*AL604,AV_rounding),0))","v":0},{"$f":"IF(B605=1,0,IF(C605=1,ROUND(OFFSET(Input!$W$27,B605,0,1,1)*AVERAGE($AI$5,$AL$5:$AL603),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),OFFSET(Input!$G$27,B605,0,1,1)-AE605,0)","v":0},{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),MIN(OFFSET(Input!$G$27,B605,0,1,1),AP604),0)","v":0},0,0,0,0,0,0,0,-8746140,-8838265,-8838265,-8838265,{"$f":"IF(A605=\"\",\"\",AL605-ROUND(AL605*OFFSET(Input!$S$27,$B605,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A605=\"\",\"\",ROUND(AP605*(1-OFFSET(Input!$T$27,MIN(B605,10),0,1,1)),2*FEE_rounding))","v":-8838265},-3338265,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A605=1,PMF_1st=0),0,ROUND(IF(A605=1,AI605,AL604)*OFFSET(Input!$O$27,IF(A605=121,-1,0)+MIN(B605,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A605=1,PMF_1st=0),0,IF(SUM($K$5:$L605)-$AU604>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B604,B605),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C605-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[602,51,2,null,90,{"$f":"IF(A606=\"\",\"\",IF(A606=1,Age_Full_Month,IF(F605=11,0,F605+1)))","v":1},90,0,{"$f":"IF(A606=\"\",\"\",IF(AND(F606=11,G606=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H606-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C606-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B606,99),0,1,1)*K606,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*L606,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*M606,FEE_rounding)","v":0},0,0,{"$f":"IF(C606>=1,ROUND(K606*OFFSET(Input!$U$27,B606,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B606=1,0,IF($C606>=1,ROUND(OFFSET(Input!$X$27,B606,0,1,1)*AL605,AV_rounding),0))","v":0},{"$f":"IF(B606=1,0,IF(C606=1,ROUND(OFFSET(Input!$W$27,B606,0,1,1)*AVERAGE($AI$5,$AL$5:$AL604),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),OFFSET(Input!$G$27,B606,0,1,1)-AE606,0)","v":0},{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),MIN(OFFSET(Input!$G$27,B606,0,1,1),AP605),0)","v":0},0,0,0,0,0,0,0,-8838265,-8930390,-8930390,-8930390,{"$f":"IF(A606=\"\",\"\",AL606-ROUND(AL606*OFFSET(Input!$S$27,$B606,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A606=\"\",\"\",ROUND(AP606*(1-OFFSET(Input!$T$27,MIN(B606,10),0,1,1)),2*FEE_rounding))","v":-8930390},-3430390,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A606=1,PMF_1st=0),0,ROUND(IF(A606=1,AI606,AL605)*OFFSET(Input!$O$27,IF(A606=121,-1,0)+MIN(B606,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A606=1,PMF_1st=0),0,IF(SUM($K$5:$L606)-$AU605>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B605,B606),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C606-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[603,51,3,null,90,{"$f":"IF(A607=\"\",\"\",IF(A607=1,Age_Full_Month,IF(F606=11,0,F606+1)))","v":2},90,0,{"$f":"IF(A607=\"\",\"\",IF(AND(F607=11,G607=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H607-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C607-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B607,99),0,1,1)*K607,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*L607,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*M607,FEE_rounding)","v":0},0,0,{"$f":"IF(C607>=1,ROUND(K607*OFFSET(Input!$U$27,B607,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B607=1,0,IF($C607>=1,ROUND(OFFSET(Input!$X$27,B607,0,1,1)*AL606,AV_rounding),0))","v":0},{"$f":"IF(B607=1,0,IF(C607=1,ROUND(OFFSET(Input!$W$27,B607,0,1,1)*AVERAGE($AI$5,$AL$5:$AL605),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),OFFSET(Input!$G$27,B607,0,1,1)-AE607,0)","v":0},{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),MIN(OFFSET(Input!$G$27,B607,0,1,1),AP606),0)","v":0},0,0,0,0,0,0,0,-8930390,-9022515,-9022515,-9022515,{"$f":"IF(A607=\"\",\"\",AL607-ROUND(AL607*OFFSET(Input!$S$27,$B607,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A607=\"\",\"\",ROUND(AP607*(1-OFFSET(Input!$T$27,MIN(B607,10),0,1,1)),2*FEE_rounding))","v":-9022515},-3522515,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A607=1,PMF_1st=0),0,ROUND(IF(A607=1,AI607,AL606)*OFFSET(Input!$O$27,IF(A607=121,-1,0)+MIN(B607,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A607=1,PMF_1st=0),0,IF(SUM($K$5:$L607)-$AU606>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B606,B607),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C607-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[604,51,4,null,90,{"$f":"IF(A608=\"\",\"\",IF(A608=1,Age_Full_Month,IF(F607=11,0,F607+1)))","v":3},90,0,{"$f":"IF(A608=\"\",\"\",IF(AND(F608=11,G608=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H608-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C608-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B608,99),0,1,1)*K608,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*L608,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*M608,FEE_rounding)","v":0},0,0,{"$f":"IF(C608>=1,ROUND(K608*OFFSET(Input!$U$27,B608,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B608=1,0,IF($C608>=1,ROUND(OFFSET(Input!$X$27,B608,0,1,1)*AL607,AV_rounding),0))","v":0},{"$f":"IF(B608=1,0,IF(C608=1,ROUND(OFFSET(Input!$W$27,B608,0,1,1)*AVERAGE($AI$5,$AL$5:$AL606),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),OFFSET(Input!$G$27,B608,0,1,1)-AE608,0)","v":0},{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),MIN(OFFSET(Input!$G$27,B608,0,1,1),AP607),0)","v":0},0,0,0,0,0,0,0,-9022515,-9114640,-9114640,-9114640,{"$f":"IF(A608=\"\",\"\",AL608-ROUND(AL608*OFFSET(Input!$S$27,$B608,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A608=\"\",\"\",ROUND(AP608*(1-OFFSET(Input!$T$27,MIN(B608,10),0,1,1)),2*FEE_rounding))","v":-9114640},-3614640,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A608=1,PMF_1st=0),0,ROUND(IF(A608=1,AI608,AL607)*OFFSET(Input!$O$27,IF(A608=121,-1,0)+MIN(B608,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A608=1,PMF_1st=0),0,IF(SUM($K$5:$L608)-$AU607>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B607,B608),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C608-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[605,51,5,null,90,{"$f":"IF(A609=\"\",\"\",IF(A609=1,Age_Full_Month,IF(F608=11,0,F608+1)))","v":4},90,0,{"$f":"IF(A609=\"\",\"\",IF(AND(F609=11,G609=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H609-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C609-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B609,99),0,1,1)*K609,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*L609,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*M609,FEE_rounding)","v":0},0,0,{"$f":"IF(C609>=1,ROUND(K609*OFFSET(Input!$U$27,B609,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B609=1,0,IF($C609>=1,ROUND(OFFSET(Input!$X$27,B609,0,1,1)*AL608,AV_rounding),0))","v":0},{"$f":"IF(B609=1,0,IF(C609=1,ROUND(OFFSET(Input!$W$27,B609,0,1,1)*AVERAGE($AI$5,$AL$5:$AL607),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),OFFSET(Input!$G$27,B609,0,1,1)-AE609,0)","v":0},{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),MIN(OFFSET(Input!$G$27,B609,0,1,1),AP608),0)","v":0},0,0,0,0,0,0,0,-9114640,-9206765,-9206765,-9206765,{"$f":"IF(A609=\"\",\"\",AL609-ROUND(AL609*OFFSET(Input!$S$27,$B609,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A609=\"\",\"\",ROUND(AP609*(1-OFFSET(Input!$T$27,MIN(B609,10),0,1,1)),2*FEE_rounding))","v":-9206765},-3706765,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A609=1,PMF_1st=0),0,ROUND(IF(A609=1,AI609,AL608)*OFFSET(Input!$O$27,IF(A609=121,-1,0)+MIN(B609,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A609=1,PMF_1st=0),0,IF(SUM($K$5:$L609)-$AU608>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B608,B609),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C609-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[606,51,6,null,90,{"$f":"IF(A610=\"\",\"\",IF(A610=1,Age_Full_Month,IF(F609=11,0,F609+1)))","v":5},90,0,{"$f":"IF(A610=\"\",\"\",IF(AND(F610=11,G610=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H610-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C610-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B610,99),0,1,1)*K610,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*L610,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*M610,FEE_rounding)","v":0},0,0,{"$f":"IF(C610>=1,ROUND(K610*OFFSET(Input!$U$27,B610,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B610=1,0,IF($C610>=1,ROUND(OFFSET(Input!$X$27,B610,0,1,1)*AL609,AV_rounding),0))","v":0},{"$f":"IF(B610=1,0,IF(C610=1,ROUND(OFFSET(Input!$W$27,B610,0,1,1)*AVERAGE($AI$5,$AL$5:$AL608),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),OFFSET(Input!$G$27,B610,0,1,1)-AE610,0)","v":0},{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),MIN(OFFSET(Input!$G$27,B610,0,1,1),AP609),0)","v":0},0,0,0,0,0,0,0,-9206765,-9298890,-9298890,-9298890,{"$f":"IF(A610=\"\",\"\",AL610-ROUND(AL610*OFFSET(Input!$S$27,$B610,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A610=\"\",\"\",ROUND(AP610*(1-OFFSET(Input!$T$27,MIN(B610,10),0,1,1)),2*FEE_rounding))","v":-9298890},-3798890,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A610=1,PMF_1st=0),0,ROUND(IF(A610=1,AI610,AL609)*OFFSET(Input!$O$27,IF(A610=121,-1,0)+MIN(B610,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A610=1,PMF_1st=0),0,IF(SUM($K$5:$L610)-$AU609>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B609,B610),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C610-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[607,51,7,null,90,{"$f":"IF(A611=\"\",\"\",IF(A611=1,Age_Full_Month,IF(F610=11,0,F610+1)))","v":6},90,0,{"$f":"IF(A611=\"\",\"\",IF(AND(F611=11,G611=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H611-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C611-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B611,99),0,1,1)*K611,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*L611,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*M611,FEE_rounding)","v":0},0,0,{"$f":"IF(C611>=1,ROUND(K611*OFFSET(Input!$U$27,B611,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B611=1,0,IF($C611>=1,ROUND(OFFSET(Input!$X$27,B611,0,1,1)*AL610,AV_rounding),0))","v":0},{"$f":"IF(B611=1,0,IF(C611=1,ROUND(OFFSET(Input!$W$27,B611,0,1,1)*AVERAGE($AI$5,$AL$5:$AL609),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),OFFSET(Input!$G$27,B611,0,1,1)-AE611,0)","v":0},{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),MIN(OFFSET(Input!$G$27,B611,0,1,1),AP610),0)","v":0},0,0,0,0,0,0,0,-9298890,-9391015,-9391015,-9391015,{"$f":"IF(A611=\"\",\"\",AL611-ROUND(AL611*OFFSET(Input!$S$27,$B611,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A611=\"\",\"\",ROUND(AP611*(1-OFFSET(Input!$T$27,MIN(B611,10),0,1,1)),2*FEE_rounding))","v":-9391015},-3891015,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A611=1,PMF_1st=0),0,ROUND(IF(A611=1,AI611,AL610)*OFFSET(Input!$O$27,IF(A611=121,-1,0)+MIN(B611,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A611=1,PMF_1st=0),0,IF(SUM($K$5:$L611)-$AU610>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B610,B611),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C611-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[608,51,8,null,90,{"$f":"IF(A612=\"\",\"\",IF(A612=1,Age_Full_Month,IF(F611=11,0,F611+1)))","v":7},90,0,{"$f":"IF(A612=\"\",\"\",IF(AND(F612=11,G612=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H612-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C612-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B612,99),0,1,1)*K612,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*L612,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*M612,FEE_rounding)","v":0},0,0,{"$f":"IF(C612>=1,ROUND(K612*OFFSET(Input!$U$27,B612,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B612=1,0,IF($C612>=1,ROUND(OFFSET(Input!$X$27,B612,0,1,1)*AL611,AV_rounding),0))","v":0},{"$f":"IF(B612=1,0,IF(C612=1,ROUND(OFFSET(Input!$W$27,B612,0,1,1)*AVERAGE($AI$5,$AL$5:$AL610),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),OFFSET(Input!$G$27,B612,0,1,1)-AE612,0)","v":0},{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),MIN(OFFSET(Input!$G$27,B612,0,1,1),AP611),0)","v":0},0,0,0,0,0,0,0,-9391015,-9483140,-9483140,-9483140,{"$f":"IF(A612=\"\",\"\",AL612-ROUND(AL612*OFFSET(Input!$S$27,$B612,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A612=\"\",\"\",ROUND(AP612*(1-OFFSET(Input!$T$27,MIN(B612,10),0,1,1)),2*FEE_rounding))","v":-9483140},-3983140,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A612=1,PMF_1st=0),0,ROUND(IF(A612=1,AI612,AL611)*OFFSET(Input!$O$27,IF(A612=121,-1,0)+MIN(B612,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A612=1,PMF_1st=0),0,IF(SUM($K$5:$L612)-$AU611>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B611,B612),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C612-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[609,51,9,null,90,{"$f":"IF(A613=\"\",\"\",IF(A613=1,Age_Full_Month,IF(F612=11,0,F612+1)))","v":8},90,0,{"$f":"IF(A613=\"\",\"\",IF(AND(F613=11,G613=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H613-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C613-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B613,99),0,1,1)*K613,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*L613,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*M613,FEE_rounding)","v":0},0,0,{"$f":"IF(C613>=1,ROUND(K613*OFFSET(Input!$U$27,B613,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B613=1,0,IF($C613>=1,ROUND(OFFSET(Input!$X$27,B613,0,1,1)*AL612,AV_rounding),0))","v":0},{"$f":"IF(B613=1,0,IF(C613=1,ROUND(OFFSET(Input!$W$27,B613,0,1,1)*AVERAGE($AI$5,$AL$5:$AL611),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),OFFSET(Input!$G$27,B613,0,1,1)-AE613,0)","v":0},{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),MIN(OFFSET(Input!$G$27,B613,0,1,1),AP612),0)","v":0},0,0,0,0,0,0,0,-9483140,-9575265,-9575265,-9575265,{"$f":"IF(A613=\"\",\"\",AL613-ROUND(AL613*OFFSET(Input!$S$27,$B613,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A613=\"\",\"\",ROUND(AP613*(1-OFFSET(Input!$T$27,MIN(B613,10),0,1,1)),2*FEE_rounding))","v":-9575265},-4075265,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A613=1,PMF_1st=0),0,ROUND(IF(A613=1,AI613,AL612)*OFFSET(Input!$O$27,IF(A613=121,-1,0)+MIN(B613,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A613=1,PMF_1st=0),0,IF(SUM($K$5:$L613)-$AU612>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B612,B613),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C613-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[610,51,10,null,90,{"$f":"IF(A614=\"\",\"\",IF(A614=1,Age_Full_Month,IF(F613=11,0,F613+1)))","v":9},90,0,{"$f":"IF(A614=\"\",\"\",IF(AND(F614=11,G614=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H614-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C614-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B614,99),0,1,1)*K614,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*L614,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*M614,FEE_rounding)","v":0},0,0,{"$f":"IF(C614>=1,ROUND(K614*OFFSET(Input!$U$27,B614,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B614=1,0,IF($C614>=1,ROUND(OFFSET(Input!$X$27,B614,0,1,1)*AL613,AV_rounding),0))","v":0},{"$f":"IF(B614=1,0,IF(C614=1,ROUND(OFFSET(Input!$W$27,B614,0,1,1)*AVERAGE($AI$5,$AL$5:$AL612),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),OFFSET(Input!$G$27,B614,0,1,1)-AE614,0)","v":0},{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),MIN(OFFSET(Input!$G$27,B614,0,1,1),AP613),0)","v":0},0,0,0,0,0,0,0,-9575265,-9667390,-9667390,-9667390,{"$f":"IF(A614=\"\",\"\",AL614-ROUND(AL614*OFFSET(Input!$S$27,$B614,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A614=\"\",\"\",ROUND(AP614*(1-OFFSET(Input!$T$27,MIN(B614,10),0,1,1)),2*FEE_rounding))","v":-9667390},-4167390,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A614=1,PMF_1st=0),0,ROUND(IF(A614=1,AI614,AL613)*OFFSET(Input!$O$27,IF(A614=121,-1,0)+MIN(B614,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A614=1,PMF_1st=0),0,IF(SUM($K$5:$L614)-$AU613>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B613,B614),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C614-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[611,51,11,null,90,{"$f":"IF(A615=\"\",\"\",IF(A615=1,Age_Full_Month,IF(F614=11,0,F614+1)))","v":10},90,0,{"$f":"IF(A615=\"\",\"\",IF(AND(F615=11,G615=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H615-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C615-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B615,99),0,1,1)*K615,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*L615,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*M615,FEE_rounding)","v":0},0,0,{"$f":"IF(C615>=1,ROUND(K615*OFFSET(Input!$U$27,B615,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B615=1,0,IF($C615>=1,ROUND(OFFSET(Input!$X$27,B615,0,1,1)*AL614,AV_rounding),0))","v":0},{"$f":"IF(B615=1,0,IF(C615=1,ROUND(OFFSET(Input!$W$27,B615,0,1,1)*AVERAGE($AI$5,$AL$5:$AL613),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),OFFSET(Input!$G$27,B615,0,1,1)-AE615,0)","v":0},{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),MIN(OFFSET(Input!$G$27,B615,0,1,1),AP614),0)","v":0},0,0,0,0,0,0,0,-9667390,-9759515,-9759515,-9759515,{"$f":"IF(A615=\"\",\"\",AL615-ROUND(AL615*OFFSET(Input!$S$27,$B615,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A615=\"\",\"\",ROUND(AP615*(1-OFFSET(Input!$T$27,MIN(B615,10),0,1,1)),2*FEE_rounding))","v":-9759515},-4259515,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A615=1,PMF_1st=0),0,ROUND(IF(A615=1,AI615,AL614)*OFFSET(Input!$O$27,IF(A615=121,-1,0)+MIN(B615,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A615=1,PMF_1st=0),0,IF(SUM($K$5:$L615)-$AU614>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B614,B615),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C615-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[612,51,12,null,90,{"$f":"IF(A616=\"\",\"\",IF(A616=1,Age_Full_Month,IF(F615=11,0,F615+1)))","v":11},90,0,{"$f":"IF(A616=\"\",\"\",IF(AND(F616=11,G616=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H616-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C616-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B616,99),0,1,1)*K616,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*L616,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*M616,FEE_rounding)","v":0},0,0,{"$f":"IF(C616>=1,ROUND(K616*OFFSET(Input!$U$27,B616,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B616=1,0,IF($C616>=1,ROUND(OFFSET(Input!$X$27,B616,0,1,1)*AL615,AV_rounding),0))","v":0},{"$f":"IF(B616=1,0,IF(C616=1,ROUND(OFFSET(Input!$W$27,B616,0,1,1)*AVERAGE($AI$5,$AL$5:$AL614),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),OFFSET(Input!$G$27,B616,0,1,1)-AE616,0)","v":0},{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),MIN(OFFSET(Input!$G$27,B616,0,1,1),AP615),0)","v":0},0,0,0,0,0,0,0,-9759515,-9851640,-9851640,-9851640,{"$f":"IF(A616=\"\",\"\",AL616-ROUND(AL616*OFFSET(Input!$S$27,$B616,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A616=\"\",\"\",ROUND(AP616*(1-OFFSET(Input!$T$27,MIN(B616,10),0,1,1)),2*FEE_rounding))","v":-9851640},-4351640,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A616=1,PMF_1st=0),0,ROUND(IF(A616=1,AI616,AL615)*OFFSET(Input!$O$27,IF(A616=121,-1,0)+MIN(B616,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A616=1,PMF_1st=0),0,IF(SUM($K$5:$L616)-$AU615>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B615,B616),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C616-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[613,52,1,null,91,{"$f":"IF(A617=\"\",\"\",IF(A617=1,Age_Full_Month,IF(F616=11,0,F616+1)))","v":0},91,0,{"$f":"IF(A617=\"\",\"\",IF(AND(F617=11,G617=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H617-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C617-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B617,99),0,1,1)*K617,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*L617,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*M617,FEE_rounding)","v":0},0,0,{"$f":"IF(C617>=1,ROUND(K617*OFFSET(Input!$U$27,B617,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B617=1,0,IF($C617>=1,ROUND(OFFSET(Input!$X$27,B617,0,1,1)*AL616,AV_rounding),0))","v":0},{"$f":"IF(B617=1,0,IF(C617=1,ROUND(OFFSET(Input!$W$27,B617,0,1,1)*AVERAGE($AI$5,$AL$5:$AL615),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),OFFSET(Input!$G$27,B617,0,1,1)-AE617,0)","v":0},{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),MIN(OFFSET(Input!$G$27,B617,0,1,1),AP616),0)","v":0},0,0,0,0,0,0,0,-9851640,-9951740,-9951740,-9951740,{"$f":"IF(A617=\"\",\"\",AL617-ROUND(AL617*OFFSET(Input!$S$27,$B617,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A617=\"\",\"\",ROUND(AP617*(1-OFFSET(Input!$T$27,MIN(B617,10),0,1,1)),2*FEE_rounding))","v":-9951740},-4451740,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A617=1,PMF_1st=0),0,ROUND(IF(A617=1,AI617,AL616)*OFFSET(Input!$O$27,IF(A617=121,-1,0)+MIN(B617,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A617=1,PMF_1st=0),0,IF(SUM($K$5:$L617)-$AU616>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B616,B617),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C617-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[614,52,2,null,91,{"$f":"IF(A618=\"\",\"\",IF(A618=1,Age_Full_Month,IF(F617=11,0,F617+1)))","v":1},91,0,{"$f":"IF(A618=\"\",\"\",IF(AND(F618=11,G618=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H618-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C618-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B618,99),0,1,1)*K618,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*L618,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*M618,FEE_rounding)","v":0},0,0,{"$f":"IF(C618>=1,ROUND(K618*OFFSET(Input!$U$27,B618,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B618=1,0,IF($C618>=1,ROUND(OFFSET(Input!$X$27,B618,0,1,1)*AL617,AV_rounding),0))","v":0},{"$f":"IF(B618=1,0,IF(C618=1,ROUND(OFFSET(Input!$W$27,B618,0,1,1)*AVERAGE($AI$5,$AL$5:$AL616),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),OFFSET(Input!$G$27,B618,0,1,1)-AE618,0)","v":0},{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),MIN(OFFSET(Input!$G$27,B618,0,1,1),AP617),0)","v":0},0,0,0,0,0,0,0,-9951740,-10051840,-10051840,-10051840,{"$f":"IF(A618=\"\",\"\",AL618-ROUND(AL618*OFFSET(Input!$S$27,$B618,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A618=\"\",\"\",ROUND(AP618*(1-OFFSET(Input!$T$27,MIN(B618,10),0,1,1)),2*FEE_rounding))","v":-10051840},-4551840,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A618=1,PMF_1st=0),0,ROUND(IF(A618=1,AI618,AL617)*OFFSET(Input!$O$27,IF(A618=121,-1,0)+MIN(B618,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A618=1,PMF_1st=0),0,IF(SUM($K$5:$L618)-$AU617>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B617,B618),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C618-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[615,52,3,null,91,{"$f":"IF(A619=\"\",\"\",IF(A619=1,Age_Full_Month,IF(F618=11,0,F618+1)))","v":2},91,0,{"$f":"IF(A619=\"\",\"\",IF(AND(F619=11,G619=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H619-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C619-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B619,99),0,1,1)*K619,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*L619,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*M619,FEE_rounding)","v":0},0,0,{"$f":"IF(C619>=1,ROUND(K619*OFFSET(Input!$U$27,B619,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B619=1,0,IF($C619>=1,ROUND(OFFSET(Input!$X$27,B619,0,1,1)*AL618,AV_rounding),0))","v":0},{"$f":"IF(B619=1,0,IF(C619=1,ROUND(OFFSET(Input!$W$27,B619,0,1,1)*AVERAGE($AI$5,$AL$5:$AL617),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),OFFSET(Input!$G$27,B619,0,1,1)-AE619,0)","v":0},{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),MIN(OFFSET(Input!$G$27,B619,0,1,1),AP618),0)","v":0},0,0,0,0,0,0,0,-10051840,-10151940,-10151940,-10151940,{"$f":"IF(A619=\"\",\"\",AL619-ROUND(AL619*OFFSET(Input!$S$27,$B619,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A619=\"\",\"\",ROUND(AP619*(1-OFFSET(Input!$T$27,MIN(B619,10),0,1,1)),2*FEE_rounding))","v":-10151940},-4651940,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A619=1,PMF_1st=0),0,ROUND(IF(A619=1,AI619,AL618)*OFFSET(Input!$O$27,IF(A619=121,-1,0)+MIN(B619,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A619=1,PMF_1st=0),0,IF(SUM($K$5:$L619)-$AU618>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B618,B619),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C619-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[616,52,4,null,91,{"$f":"IF(A620=\"\",\"\",IF(A620=1,Age_Full_Month,IF(F619=11,0,F619+1)))","v":3},91,0,{"$f":"IF(A620=\"\",\"\",IF(AND(F620=11,G620=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H620-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C620-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B620,99),0,1,1)*K620,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*L620,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*M620,FEE_rounding)","v":0},0,0,{"$f":"IF(C620>=1,ROUND(K620*OFFSET(Input!$U$27,B620,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B620=1,0,IF($C620>=1,ROUND(OFFSET(Input!$X$27,B620,0,1,1)*AL619,AV_rounding),0))","v":0},{"$f":"IF(B620=1,0,IF(C620=1,ROUND(OFFSET(Input!$W$27,B620,0,1,1)*AVERAGE($AI$5,$AL$5:$AL618),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),OFFSET(Input!$G$27,B620,0,1,1)-AE620,0)","v":0},{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),MIN(OFFSET(Input!$G$27,B620,0,1,1),AP619),0)","v":0},0,0,0,0,0,0,0,-10151940,-10252040,-10252040,-10252040,{"$f":"IF(A620=\"\",\"\",AL620-ROUND(AL620*OFFSET(Input!$S$27,$B620,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A620=\"\",\"\",ROUND(AP620*(1-OFFSET(Input!$T$27,MIN(B620,10),0,1,1)),2*FEE_rounding))","v":-10252040},-4752040,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A620=1,PMF_1st=0),0,ROUND(IF(A620=1,AI620,AL619)*OFFSET(Input!$O$27,IF(A620=121,-1,0)+MIN(B620,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A620=1,PMF_1st=0),0,IF(SUM($K$5:$L620)-$AU619>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B619,B620),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C620-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[617,52,5,null,91,{"$f":"IF(A621=\"\",\"\",IF(A621=1,Age_Full_Month,IF(F620=11,0,F620+1)))","v":4},91,0,{"$f":"IF(A621=\"\",\"\",IF(AND(F621=11,G621=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H621-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C621-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B621,99),0,1,1)*K621,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*L621,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*M621,FEE_rounding)","v":0},0,0,{"$f":"IF(C621>=1,ROUND(K621*OFFSET(Input!$U$27,B621,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B621=1,0,IF($C621>=1,ROUND(OFFSET(Input!$X$27,B621,0,1,1)*AL620,AV_rounding),0))","v":0},{"$f":"IF(B621=1,0,IF(C621=1,ROUND(OFFSET(Input!$W$27,B621,0,1,1)*AVERAGE($AI$5,$AL$5:$AL619),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),OFFSET(Input!$G$27,B621,0,1,1)-AE621,0)","v":0},{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),MIN(OFFSET(Input!$G$27,B621,0,1,1),AP620),0)","v":0},0,0,0,0,0,0,0,-10252040,-10352140,-10352140,-10352140,{"$f":"IF(A621=\"\",\"\",AL621-ROUND(AL621*OFFSET(Input!$S$27,$B621,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A621=\"\",\"\",ROUND(AP621*(1-OFFSET(Input!$T$27,MIN(B621,10),0,1,1)),2*FEE_rounding))","v":-10352140},-4852140,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A621=1,PMF_1st=0),0,ROUND(IF(A621=1,AI621,AL620)*OFFSET(Input!$O$27,IF(A621=121,-1,0)+MIN(B621,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A621=1,PMF_1st=0),0,IF(SUM($K$5:$L621)-$AU620>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B620,B621),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C621-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[618,52,6,null,91,{"$f":"IF(A622=\"\",\"\",IF(A622=1,Age_Full_Month,IF(F621=11,0,F621+1)))","v":5},91,0,{"$f":"IF(A622=\"\",\"\",IF(AND(F622=11,G622=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H622-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C622-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B622,99),0,1,1)*K622,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*L622,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*M622,FEE_rounding)","v":0},0,0,{"$f":"IF(C622>=1,ROUND(K622*OFFSET(Input!$U$27,B622,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B622=1,0,IF($C622>=1,ROUND(OFFSET(Input!$X$27,B622,0,1,1)*AL621,AV_rounding),0))","v":0},{"$f":"IF(B622=1,0,IF(C622=1,ROUND(OFFSET(Input!$W$27,B622,0,1,1)*AVERAGE($AI$5,$AL$5:$AL620),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),OFFSET(Input!$G$27,B622,0,1,1)-AE622,0)","v":0},{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),MIN(OFFSET(Input!$G$27,B622,0,1,1),AP621),0)","v":0},0,0,0,0,0,0,0,-10352140,-10452240,-10452240,-10452240,{"$f":"IF(A622=\"\",\"\",AL622-ROUND(AL622*OFFSET(Input!$S$27,$B622,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A622=\"\",\"\",ROUND(AP622*(1-OFFSET(Input!$T$27,MIN(B622,10),0,1,1)),2*FEE_rounding))","v":-10452240},-4952240,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A622=1,PMF_1st=0),0,ROUND(IF(A622=1,AI622,AL621)*OFFSET(Input!$O$27,IF(A622=121,-1,0)+MIN(B622,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A622=1,PMF_1st=0),0,IF(SUM($K$5:$L622)-$AU621>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B621,B622),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C622-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[619,52,7,null,91,{"$f":"IF(A623=\"\",\"\",IF(A623=1,Age_Full_Month,IF(F622=11,0,F622+1)))","v":6},91,0,{"$f":"IF(A623=\"\",\"\",IF(AND(F623=11,G623=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H623-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C623-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B623,99),0,1,1)*K623,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*L623,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*M623,FEE_rounding)","v":0},0,0,{"$f":"IF(C623>=1,ROUND(K623*OFFSET(Input!$U$27,B623,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B623=1,0,IF($C623>=1,ROUND(OFFSET(Input!$X$27,B623,0,1,1)*AL622,AV_rounding),0))","v":0},{"$f":"IF(B623=1,0,IF(C623=1,ROUND(OFFSET(Input!$W$27,B623,0,1,1)*AVERAGE($AI$5,$AL$5:$AL621),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),OFFSET(Input!$G$27,B623,0,1,1)-AE623,0)","v":0},{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),MIN(OFFSET(Input!$G$27,B623,0,1,1),AP622),0)","v":0},0,0,0,0,0,0,0,-10452240,-10552340,-10552340,-10552340,{"$f":"IF(A623=\"\",\"\",AL623-ROUND(AL623*OFFSET(Input!$S$27,$B623,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A623=\"\",\"\",ROUND(AP623*(1-OFFSET(Input!$T$27,MIN(B623,10),0,1,1)),2*FEE_rounding))","v":-10552340},-5052340,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A623=1,PMF_1st=0),0,ROUND(IF(A623=1,AI623,AL622)*OFFSET(Input!$O$27,IF(A623=121,-1,0)+MIN(B623,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A623=1,PMF_1st=0),0,IF(SUM($K$5:$L623)-$AU622>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B622,B623),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C623-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[620,52,8,null,91,{"$f":"IF(A624=\"\",\"\",IF(A624=1,Age_Full_Month,IF(F623=11,0,F623+1)))","v":7},91,0,{"$f":"IF(A624=\"\",\"\",IF(AND(F624=11,G624=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H624-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C624-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B624,99),0,1,1)*K624,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*L624,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*M624,FEE_rounding)","v":0},0,0,{"$f":"IF(C624>=1,ROUND(K624*OFFSET(Input!$U$27,B624,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B624=1,0,IF($C624>=1,ROUND(OFFSET(Input!$X$27,B624,0,1,1)*AL623,AV_rounding),0))","v":0},{"$f":"IF(B624=1,0,IF(C624=1,ROUND(OFFSET(Input!$W$27,B624,0,1,1)*AVERAGE($AI$5,$AL$5:$AL622),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),OFFSET(Input!$G$27,B624,0,1,1)-AE624,0)","v":0},{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),MIN(OFFSET(Input!$G$27,B624,0,1,1),AP623),0)","v":0},0,0,0,0,0,0,0,-10552340,-10652440,-10652440,-10652440,{"$f":"IF(A624=\"\",\"\",AL624-ROUND(AL624*OFFSET(Input!$S$27,$B624,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A624=\"\",\"\",ROUND(AP624*(1-OFFSET(Input!$T$27,MIN(B624,10),0,1,1)),2*FEE_rounding))","v":-10652440},-5152440,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A624=1,PMF_1st=0),0,ROUND(IF(A624=1,AI624,AL623)*OFFSET(Input!$O$27,IF(A624=121,-1,0)+MIN(B624,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A624=1,PMF_1st=0),0,IF(SUM($K$5:$L624)-$AU623>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B623,B624),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C624-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[621,52,9,null,91,{"$f":"IF(A625=\"\",\"\",IF(A625=1,Age_Full_Month,IF(F624=11,0,F624+1)))","v":8},91,0,{"$f":"IF(A625=\"\",\"\",IF(AND(F625=11,G625=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H625-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C625-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B625,99),0,1,1)*K625,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*L625,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*M625,FEE_rounding)","v":0},0,0,{"$f":"IF(C625>=1,ROUND(K625*OFFSET(Input!$U$27,B625,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B625=1,0,IF($C625>=1,ROUND(OFFSET(Input!$X$27,B625,0,1,1)*AL624,AV_rounding),0))","v":0},{"$f":"IF(B625=1,0,IF(C625=1,ROUND(OFFSET(Input!$W$27,B625,0,1,1)*AVERAGE($AI$5,$AL$5:$AL623),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),OFFSET(Input!$G$27,B625,0,1,1)-AE625,0)","v":0},{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),MIN(OFFSET(Input!$G$27,B625,0,1,1),AP624),0)","v":0},0,0,0,0,0,0,0,-10652440,-10752540,-10752540,-10752540,{"$f":"IF(A625=\"\",\"\",AL625-ROUND(AL625*OFFSET(Input!$S$27,$B625,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A625=\"\",\"\",ROUND(AP625*(1-OFFSET(Input!$T$27,MIN(B625,10),0,1,1)),2*FEE_rounding))","v":-10752540},-5252540,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A625=1,PMF_1st=0),0,ROUND(IF(A625=1,AI625,AL624)*OFFSET(Input!$O$27,IF(A625=121,-1,0)+MIN(B625,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A625=1,PMF_1st=0),0,IF(SUM($K$5:$L625)-$AU624>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B624,B625),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C625-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[622,52,10,null,91,{"$f":"IF(A626=\"\",\"\",IF(A626=1,Age_Full_Month,IF(F625=11,0,F625+1)))","v":9},91,0,{"$f":"IF(A626=\"\",\"\",IF(AND(F626=11,G626=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H626-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C626-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B626,99),0,1,1)*K626,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*L626,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*M626,FEE_rounding)","v":0},0,0,{"$f":"IF(C626>=1,ROUND(K626*OFFSET(Input!$U$27,B626,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B626=1,0,IF($C626>=1,ROUND(OFFSET(Input!$X$27,B626,0,1,1)*AL625,AV_rounding),0))","v":0},{"$f":"IF(B626=1,0,IF(C626=1,ROUND(OFFSET(Input!$W$27,B626,0,1,1)*AVERAGE($AI$5,$AL$5:$AL624),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),OFFSET(Input!$G$27,B626,0,1,1)-AE626,0)","v":0},{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),MIN(OFFSET(Input!$G$27,B626,0,1,1),AP625),0)","v":0},0,0,0,0,0,0,0,-10752540,-10852640,-10852640,-10852640,{"$f":"IF(A626=\"\",\"\",AL626-ROUND(AL626*OFFSET(Input!$S$27,$B626,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A626=\"\",\"\",ROUND(AP626*(1-OFFSET(Input!$T$27,MIN(B626,10),0,1,1)),2*FEE_rounding))","v":-10852640},-5352640,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A626=1,PMF_1st=0),0,ROUND(IF(A626=1,AI626,AL625)*OFFSET(Input!$O$27,IF(A626=121,-1,0)+MIN(B626,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A626=1,PMF_1st=0),0,IF(SUM($K$5:$L626)-$AU625>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B625,B626),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C626-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[623,52,11,null,91,{"$f":"IF(A627=\"\",\"\",IF(A627=1,Age_Full_Month,IF(F626=11,0,F626+1)))","v":10},91,0,{"$f":"IF(A627=\"\",\"\",IF(AND(F627=11,G627=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H627-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C627-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B627,99),0,1,1)*K627,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*L627,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*M627,FEE_rounding)","v":0},0,0,{"$f":"IF(C627>=1,ROUND(K627*OFFSET(Input!$U$27,B627,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B627=1,0,IF($C627>=1,ROUND(OFFSET(Input!$X$27,B627,0,1,1)*AL626,AV_rounding),0))","v":0},{"$f":"IF(B627=1,0,IF(C627=1,ROUND(OFFSET(Input!$W$27,B627,0,1,1)*AVERAGE($AI$5,$AL$5:$AL625),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),OFFSET(Input!$G$27,B627,0,1,1)-AE627,0)","v":0},{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),MIN(OFFSET(Input!$G$27,B627,0,1,1),AP626),0)","v":0},0,0,0,0,0,0,0,-10852640,-10952740,-10952740,-10952740,{"$f":"IF(A627=\"\",\"\",AL627-ROUND(AL627*OFFSET(Input!$S$27,$B627,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A627=\"\",\"\",ROUND(AP627*(1-OFFSET(Input!$T$27,MIN(B627,10),0,1,1)),2*FEE_rounding))","v":-10952740},-5452740,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A627=1,PMF_1st=0),0,ROUND(IF(A627=1,AI627,AL626)*OFFSET(Input!$O$27,IF(A627=121,-1,0)+MIN(B627,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A627=1,PMF_1st=0),0,IF(SUM($K$5:$L627)-$AU626>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B626,B627),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C627-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[624,52,12,null,91,{"$f":"IF(A628=\"\",\"\",IF(A628=1,Age_Full_Month,IF(F627=11,0,F627+1)))","v":11},91,0,{"$f":"IF(A628=\"\",\"\",IF(AND(F628=11,G628=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H628-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C628-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B628,99),0,1,1)*K628,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*L628,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*M628,FEE_rounding)","v":0},0,0,{"$f":"IF(C628>=1,ROUND(K628*OFFSET(Input!$U$27,B628,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B628=1,0,IF($C628>=1,ROUND(OFFSET(Input!$X$27,B628,0,1,1)*AL627,AV_rounding),0))","v":0},{"$f":"IF(B628=1,0,IF(C628=1,ROUND(OFFSET(Input!$W$27,B628,0,1,1)*AVERAGE($AI$5,$AL$5:$AL626),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),OFFSET(Input!$G$27,B628,0,1,1)-AE628,0)","v":0},{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),MIN(OFFSET(Input!$G$27,B628,0,1,1),AP627),0)","v":0},0,0,0,0,0,0,0,-10952740,-11052840,-11052840,-11052840,{"$f":"IF(A628=\"\",\"\",AL628-ROUND(AL628*OFFSET(Input!$S$27,$B628,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A628=\"\",\"\",ROUND(AP628*(1-OFFSET(Input!$T$27,MIN(B628,10),0,1,1)),2*FEE_rounding))","v":-11052840},-5552840,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A628=1,PMF_1st=0),0,ROUND(IF(A628=1,AI628,AL627)*OFFSET(Input!$O$27,IF(A628=121,-1,0)+MIN(B628,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A628=1,PMF_1st=0),0,IF(SUM($K$5:$L628)-$AU627>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B627,B628),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C628-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[625,53,1,null,92,{"$f":"IF(A629=\"\",\"\",IF(A629=1,Age_Full_Month,IF(F628=11,0,F628+1)))","v":0},92,0,{"$f":"IF(A629=\"\",\"\",IF(AND(F629=11,G629=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H629-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C629-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B629,99),0,1,1)*K629,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*L629,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*M629,FEE_rounding)","v":0},0,0,{"$f":"IF(C629>=1,ROUND(K629*OFFSET(Input!$U$27,B629,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B629=1,0,IF($C629>=1,ROUND(OFFSET(Input!$X$27,B629,0,1,1)*AL628,AV_rounding),0))","v":0},{"$f":"IF(B629=1,0,IF(C629=1,ROUND(OFFSET(Input!$W$27,B629,0,1,1)*AVERAGE($AI$5,$AL$5:$AL627),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),OFFSET(Input!$G$27,B629,0,1,1)-AE629,0)","v":0},{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),MIN(OFFSET(Input!$G$27,B629,0,1,1),AP628),0)","v":0},0,0,0,0,0,0,0,-11052840,-11161410,-11161410,-11161410,{"$f":"IF(A629=\"\",\"\",AL629-ROUND(AL629*OFFSET(Input!$S$27,$B629,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A629=\"\",\"\",ROUND(AP629*(1-OFFSET(Input!$T$27,MIN(B629,10),0,1,1)),2*FEE_rounding))","v":-11161410},-5661410,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A629=1,PMF_1st=0),0,ROUND(IF(A629=1,AI629,AL628)*OFFSET(Input!$O$27,IF(A629=121,-1,0)+MIN(B629,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A629=1,PMF_1st=0),0,IF(SUM($K$5:$L629)-$AU628>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B628,B629),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C629-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[626,53,2,null,92,{"$f":"IF(A630=\"\",\"\",IF(A630=1,Age_Full_Month,IF(F629=11,0,F629+1)))","v":1},92,0,{"$f":"IF(A630=\"\",\"\",IF(AND(F630=11,G630=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H630-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C630-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B630,99),0,1,1)*K630,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*L630,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*M630,FEE_rounding)","v":0},0,0,{"$f":"IF(C630>=1,ROUND(K630*OFFSET(Input!$U$27,B630,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B630=1,0,IF($C630>=1,ROUND(OFFSET(Input!$X$27,B630,0,1,1)*AL629,AV_rounding),0))","v":0},{"$f":"IF(B630=1,0,IF(C630=1,ROUND(OFFSET(Input!$W$27,B630,0,1,1)*AVERAGE($AI$5,$AL$5:$AL628),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),OFFSET(Input!$G$27,B630,0,1,1)-AE630,0)","v":0},{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),MIN(OFFSET(Input!$G$27,B630,0,1,1),AP629),0)","v":0},0,0,0,0,0,0,0,-11161410,-11269980,-11269980,-11269980,{"$f":"IF(A630=\"\",\"\",AL630-ROUND(AL630*OFFSET(Input!$S$27,$B630,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A630=\"\",\"\",ROUND(AP630*(1-OFFSET(Input!$T$27,MIN(B630,10),0,1,1)),2*FEE_rounding))","v":-11269980},-5769980,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A630=1,PMF_1st=0),0,ROUND(IF(A630=1,AI630,AL629)*OFFSET(Input!$O$27,IF(A630=121,-1,0)+MIN(B630,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A630=1,PMF_1st=0),0,IF(SUM($K$5:$L630)-$AU629>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B629,B630),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C630-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[627,53,3,null,92,{"$f":"IF(A631=\"\",\"\",IF(A631=1,Age_Full_Month,IF(F630=11,0,F630+1)))","v":2},92,0,{"$f":"IF(A631=\"\",\"\",IF(AND(F631=11,G631=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H631-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C631-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B631,99),0,1,1)*K631,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*L631,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*M631,FEE_rounding)","v":0},0,0,{"$f":"IF(C631>=1,ROUND(K631*OFFSET(Input!$U$27,B631,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B631=1,0,IF($C631>=1,ROUND(OFFSET(Input!$X$27,B631,0,1,1)*AL630,AV_rounding),0))","v":0},{"$f":"IF(B631=1,0,IF(C631=1,ROUND(OFFSET(Input!$W$27,B631,0,1,1)*AVERAGE($AI$5,$AL$5:$AL629),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),OFFSET(Input!$G$27,B631,0,1,1)-AE631,0)","v":0},{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),MIN(OFFSET(Input!$G$27,B631,0,1,1),AP630),0)","v":0},0,0,0,0,0,0,0,-11269980,-11378550,-11378550,-11378550,{"$f":"IF(A631=\"\",\"\",AL631-ROUND(AL631*OFFSET(Input!$S$27,$B631,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A631=\"\",\"\",ROUND(AP631*(1-OFFSET(Input!$T$27,MIN(B631,10),0,1,1)),2*FEE_rounding))","v":-11378550},-5878550,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A631=1,PMF_1st=0),0,ROUND(IF(A631=1,AI631,AL630)*OFFSET(Input!$O$27,IF(A631=121,-1,0)+MIN(B631,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A631=1,PMF_1st=0),0,IF(SUM($K$5:$L631)-$AU630>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B630,B631),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C631-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[628,53,4,null,92,{"$f":"IF(A632=\"\",\"\",IF(A632=1,Age_Full_Month,IF(F631=11,0,F631+1)))","v":3},92,0,{"$f":"IF(A632=\"\",\"\",IF(AND(F632=11,G632=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H632-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C632-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B632,99),0,1,1)*K632,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*L632,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*M632,FEE_rounding)","v":0},0,0,{"$f":"IF(C632>=1,ROUND(K632*OFFSET(Input!$U$27,B632,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B632=1,0,IF($C632>=1,ROUND(OFFSET(Input!$X$27,B632,0,1,1)*AL631,AV_rounding),0))","v":0},{"$f":"IF(B632=1,0,IF(C632=1,ROUND(OFFSET(Input!$W$27,B632,0,1,1)*AVERAGE($AI$5,$AL$5:$AL630),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),OFFSET(Input!$G$27,B632,0,1,1)-AE632,0)","v":0},{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),MIN(OFFSET(Input!$G$27,B632,0,1,1),AP631),0)","v":0},0,0,0,0,0,0,0,-11378550,-11487120,-11487120,-11487120,{"$f":"IF(A632=\"\",\"\",AL632-ROUND(AL632*OFFSET(Input!$S$27,$B632,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A632=\"\",\"\",ROUND(AP632*(1-OFFSET(Input!$T$27,MIN(B632,10),0,1,1)),2*FEE_rounding))","v":-11487120},-5987120,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A632=1,PMF_1st=0),0,ROUND(IF(A632=1,AI632,AL631)*OFFSET(Input!$O$27,IF(A632=121,-1,0)+MIN(B632,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A632=1,PMF_1st=0),0,IF(SUM($K$5:$L632)-$AU631>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B631,B632),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C632-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[629,53,5,null,92,{"$f":"IF(A633=\"\",\"\",IF(A633=1,Age_Full_Month,IF(F632=11,0,F632+1)))","v":4},92,0,{"$f":"IF(A633=\"\",\"\",IF(AND(F633=11,G633=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H633-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C633-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B633,99),0,1,1)*K633,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*L633,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*M633,FEE_rounding)","v":0},0,0,{"$f":"IF(C633>=1,ROUND(K633*OFFSET(Input!$U$27,B633,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B633=1,0,IF($C633>=1,ROUND(OFFSET(Input!$X$27,B633,0,1,1)*AL632,AV_rounding),0))","v":0},{"$f":"IF(B633=1,0,IF(C633=1,ROUND(OFFSET(Input!$W$27,B633,0,1,1)*AVERAGE($AI$5,$AL$5:$AL631),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),OFFSET(Input!$G$27,B633,0,1,1)-AE633,0)","v":0},{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),MIN(OFFSET(Input!$G$27,B633,0,1,1),AP632),0)","v":0},0,0,0,0,0,0,0,-11487120,-11595690,-11595690,-11595690,{"$f":"IF(A633=\"\",\"\",AL633-ROUND(AL633*OFFSET(Input!$S$27,$B633,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A633=\"\",\"\",ROUND(AP633*(1-OFFSET(Input!$T$27,MIN(B633,10),0,1,1)),2*FEE_rounding))","v":-11595690},-6095690,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A633=1,PMF_1st=0),0,ROUND(IF(A633=1,AI633,AL632)*OFFSET(Input!$O$27,IF(A633=121,-1,0)+MIN(B633,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A633=1,PMF_1st=0),0,IF(SUM($K$5:$L633)-$AU632>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B632,B633),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C633-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[630,53,6,null,92,{"$f":"IF(A634=\"\",\"\",IF(A634=1,Age_Full_Month,IF(F633=11,0,F633+1)))","v":5},92,0,{"$f":"IF(A634=\"\",\"\",IF(AND(F634=11,G634=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H634-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C634-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B634,99),0,1,1)*K634,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*L634,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*M634,FEE_rounding)","v":0},0,0,{"$f":"IF(C634>=1,ROUND(K634*OFFSET(Input!$U$27,B634,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B634=1,0,IF($C634>=1,ROUND(OFFSET(Input!$X$27,B634,0,1,1)*AL633,AV_rounding),0))","v":0},{"$f":"IF(B634=1,0,IF(C634=1,ROUND(OFFSET(Input!$W$27,B634,0,1,1)*AVERAGE($AI$5,$AL$5:$AL632),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),OFFSET(Input!$G$27,B634,0,1,1)-AE634,0)","v":0},{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),MIN(OFFSET(Input!$G$27,B634,0,1,1),AP633),0)","v":0},0,0,0,0,0,0,0,-11595690,-11704260,-11704260,-11704260,{"$f":"IF(A634=\"\",\"\",AL634-ROUND(AL634*OFFSET(Input!$S$27,$B634,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A634=\"\",\"\",ROUND(AP634*(1-OFFSET(Input!$T$27,MIN(B634,10),0,1,1)),2*FEE_rounding))","v":-11704260},-6204260,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A634=1,PMF_1st=0),0,ROUND(IF(A634=1,AI634,AL633)*OFFSET(Input!$O$27,IF(A634=121,-1,0)+MIN(B634,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A634=1,PMF_1st=0),0,IF(SUM($K$5:$L634)-$AU633>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B633,B634),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C634-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[631,53,7,null,92,{"$f":"IF(A635=\"\",\"\",IF(A635=1,Age_Full_Month,IF(F634=11,0,F634+1)))","v":6},92,0,{"$f":"IF(A635=\"\",\"\",IF(AND(F635=11,G635=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H635-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C635-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B635,99),0,1,1)*K635,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*L635,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*M635,FEE_rounding)","v":0},0,0,{"$f":"IF(C635>=1,ROUND(K635*OFFSET(Input!$U$27,B635,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B635=1,0,IF($C635>=1,ROUND(OFFSET(Input!$X$27,B635,0,1,1)*AL634,AV_rounding),0))","v":0},{"$f":"IF(B635=1,0,IF(C635=1,ROUND(OFFSET(Input!$W$27,B635,0,1,1)*AVERAGE($AI$5,$AL$5:$AL633),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),OFFSET(Input!$G$27,B635,0,1,1)-AE635,0)","v":0},{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),MIN(OFFSET(Input!$G$27,B635,0,1,1),AP634),0)","v":0},0,0,0,0,0,0,0,-11704260,-11812830,-11812830,-11812830,{"$f":"IF(A635=\"\",\"\",AL635-ROUND(AL635*OFFSET(Input!$S$27,$B635,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A635=\"\",\"\",ROUND(AP635*(1-OFFSET(Input!$T$27,MIN(B635,10),0,1,1)),2*FEE_rounding))","v":-11812830},-6312830,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A635=1,PMF_1st=0),0,ROUND(IF(A635=1,AI635,AL634)*OFFSET(Input!$O$27,IF(A635=121,-1,0)+MIN(B635,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A635=1,PMF_1st=0),0,IF(SUM($K$5:$L635)-$AU634>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B634,B635),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C635-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[632,53,8,null,92,{"$f":"IF(A636=\"\",\"\",IF(A636=1,Age_Full_Month,IF(F635=11,0,F635+1)))","v":7},92,0,{"$f":"IF(A636=\"\",\"\",IF(AND(F636=11,G636=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H636-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C636-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B636,99),0,1,1)*K636,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*L636,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*M636,FEE_rounding)","v":0},0,0,{"$f":"IF(C636>=1,ROUND(K636*OFFSET(Input!$U$27,B636,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B636=1,0,IF($C636>=1,ROUND(OFFSET(Input!$X$27,B636,0,1,1)*AL635,AV_rounding),0))","v":0},{"$f":"IF(B636=1,0,IF(C636=1,ROUND(OFFSET(Input!$W$27,B636,0,1,1)*AVERAGE($AI$5,$AL$5:$AL634),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),OFFSET(Input!$G$27,B636,0,1,1)-AE636,0)","v":0},{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),MIN(OFFSET(Input!$G$27,B636,0,1,1),AP635),0)","v":0},0,0,0,0,0,0,0,-11812830,-11921400,-11921400,-11921400,{"$f":"IF(A636=\"\",\"\",AL636-ROUND(AL636*OFFSET(Input!$S$27,$B636,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A636=\"\",\"\",ROUND(AP636*(1-OFFSET(Input!$T$27,MIN(B636,10),0,1,1)),2*FEE_rounding))","v":-11921400},-6421400,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A636=1,PMF_1st=0),0,ROUND(IF(A636=1,AI636,AL635)*OFFSET(Input!$O$27,IF(A636=121,-1,0)+MIN(B636,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A636=1,PMF_1st=0),0,IF(SUM($K$5:$L636)-$AU635>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B635,B636),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C636-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[633,53,9,null,92,{"$f":"IF(A637=\"\",\"\",IF(A637=1,Age_Full_Month,IF(F636=11,0,F636+1)))","v":8},92,0,{"$f":"IF(A637=\"\",\"\",IF(AND(F637=11,G637=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H637-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C637-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B637,99),0,1,1)*K637,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*L637,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*M637,FEE_rounding)","v":0},0,0,{"$f":"IF(C637>=1,ROUND(K637*OFFSET(Input!$U$27,B637,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B637=1,0,IF($C637>=1,ROUND(OFFSET(Input!$X$27,B637,0,1,1)*AL636,AV_rounding),0))","v":0},{"$f":"IF(B637=1,0,IF(C637=1,ROUND(OFFSET(Input!$W$27,B637,0,1,1)*AVERAGE($AI$5,$AL$5:$AL635),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),OFFSET(Input!$G$27,B637,0,1,1)-AE637,0)","v":0},{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),MIN(OFFSET(Input!$G$27,B637,0,1,1),AP636),0)","v":0},0,0,0,0,0,0,0,-11921400,-12029970,-12029970,-12029970,{"$f":"IF(A637=\"\",\"\",AL637-ROUND(AL637*OFFSET(Input!$S$27,$B637,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A637=\"\",\"\",ROUND(AP637*(1-OFFSET(Input!$T$27,MIN(B637,10),0,1,1)),2*FEE_rounding))","v":-12029970},-6529970,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A637=1,PMF_1st=0),0,ROUND(IF(A637=1,AI637,AL636)*OFFSET(Input!$O$27,IF(A637=121,-1,0)+MIN(B637,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A637=1,PMF_1st=0),0,IF(SUM($K$5:$L637)-$AU636>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B636,B637),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C637-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[634,53,10,null,92,{"$f":"IF(A638=\"\",\"\",IF(A638=1,Age_Full_Month,IF(F637=11,0,F637+1)))","v":9},92,0,{"$f":"IF(A638=\"\",\"\",IF(AND(F638=11,G638=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H638-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C638-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B638,99),0,1,1)*K638,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*L638,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*M638,FEE_rounding)","v":0},0,0,{"$f":"IF(C638>=1,ROUND(K638*OFFSET(Input!$U$27,B638,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B638=1,0,IF($C638>=1,ROUND(OFFSET(Input!$X$27,B638,0,1,1)*AL637,AV_rounding),0))","v":0},{"$f":"IF(B638=1,0,IF(C638=1,ROUND(OFFSET(Input!$W$27,B638,0,1,1)*AVERAGE($AI$5,$AL$5:$AL636),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),OFFSET(Input!$G$27,B638,0,1,1)-AE638,0)","v":0},{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),MIN(OFFSET(Input!$G$27,B638,0,1,1),AP637),0)","v":0},0,0,0,0,0,0,0,-12029970,-12138540,-12138540,-12138540,{"$f":"IF(A638=\"\",\"\",AL638-ROUND(AL638*OFFSET(Input!$S$27,$B638,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A638=\"\",\"\",ROUND(AP638*(1-OFFSET(Input!$T$27,MIN(B638,10),0,1,1)),2*FEE_rounding))","v":-12138540},-6638540,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A638=1,PMF_1st=0),0,ROUND(IF(A638=1,AI638,AL637)*OFFSET(Input!$O$27,IF(A638=121,-1,0)+MIN(B638,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A638=1,PMF_1st=0),0,IF(SUM($K$5:$L638)-$AU637>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B637,B638),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C638-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[635,53,11,null,92,{"$f":"IF(A639=\"\",\"\",IF(A639=1,Age_Full_Month,IF(F638=11,0,F638+1)))","v":10},92,0,{"$f":"IF(A639=\"\",\"\",IF(AND(F639=11,G639=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H639-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C639-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B639,99),0,1,1)*K639,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*L639,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*M639,FEE_rounding)","v":0},0,0,{"$f":"IF(C639>=1,ROUND(K639*OFFSET(Input!$U$27,B639,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B639=1,0,IF($C639>=1,ROUND(OFFSET(Input!$X$27,B639,0,1,1)*AL638,AV_rounding),0))","v":0},{"$f":"IF(B639=1,0,IF(C639=1,ROUND(OFFSET(Input!$W$27,B639,0,1,1)*AVERAGE($AI$5,$AL$5:$AL637),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),OFFSET(Input!$G$27,B639,0,1,1)-AE639,0)","v":0},{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),MIN(OFFSET(Input!$G$27,B639,0,1,1),AP638),0)","v":0},0,0,0,0,0,0,0,-12138540,-12247110,-12247110,-12247110,{"$f":"IF(A639=\"\",\"\",AL639-ROUND(AL639*OFFSET(Input!$S$27,$B639,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A639=\"\",\"\",ROUND(AP639*(1-OFFSET(Input!$T$27,MIN(B639,10),0,1,1)),2*FEE_rounding))","v":-12247110},-6747110,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A639=1,PMF_1st=0),0,ROUND(IF(A639=1,AI639,AL638)*OFFSET(Input!$O$27,IF(A639=121,-1,0)+MIN(B639,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A639=1,PMF_1st=0),0,IF(SUM($K$5:$L639)-$AU638>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B638,B639),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C639-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[636,53,12,null,92,{"$f":"IF(A640=\"\",\"\",IF(A640=1,Age_Full_Month,IF(F639=11,0,F639+1)))","v":11},92,0,{"$f":"IF(A640=\"\",\"\",IF(AND(F640=11,G640=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H640-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C640-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B640,99),0,1,1)*K640,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*L640,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*M640,FEE_rounding)","v":0},0,0,{"$f":"IF(C640>=1,ROUND(K640*OFFSET(Input!$U$27,B640,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B640=1,0,IF($C640>=1,ROUND(OFFSET(Input!$X$27,B640,0,1,1)*AL639,AV_rounding),0))","v":0},{"$f":"IF(B640=1,0,IF(C640=1,ROUND(OFFSET(Input!$W$27,B640,0,1,1)*AVERAGE($AI$5,$AL$5:$AL638),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),OFFSET(Input!$G$27,B640,0,1,1)-AE640,0)","v":0},{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),MIN(OFFSET(Input!$G$27,B640,0,1,1),AP639),0)","v":0},0,0,0,0,0,0,0,-12247110,-12355680,-12355680,-12355680,{"$f":"IF(A640=\"\",\"\",AL640-ROUND(AL640*OFFSET(Input!$S$27,$B640,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A640=\"\",\"\",ROUND(AP640*(1-OFFSET(Input!$T$27,MIN(B640,10),0,1,1)),2*FEE_rounding))","v":-12355680},-6855680,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A640=1,PMF_1st=0),0,ROUND(IF(A640=1,AI640,AL639)*OFFSET(Input!$O$27,IF(A640=121,-1,0)+MIN(B640,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A640=1,PMF_1st=0),0,IF(SUM($K$5:$L640)-$AU639>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B639,B640),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C640-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[637,54,1,null,93,{"$f":"IF(A641=\"\",\"\",IF(A641=1,Age_Full_Month,IF(F640=11,0,F640+1)))","v":0},93,0,{"$f":"IF(A641=\"\",\"\",IF(AND(F641=11,G641=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H641-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C641-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B641,99),0,1,1)*K641,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*L641,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*M641,FEE_rounding)","v":0},0,0,{"$f":"IF(C641>=1,ROUND(K641*OFFSET(Input!$U$27,B641,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B641=1,0,IF($C641>=1,ROUND(OFFSET(Input!$X$27,B641,0,1,1)*AL640,AV_rounding),0))","v":0},{"$f":"IF(B641=1,0,IF(C641=1,ROUND(OFFSET(Input!$W$27,B641,0,1,1)*AVERAGE($AI$5,$AL$5:$AL639),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),OFFSET(Input!$G$27,B641,0,1,1)-AE641,0)","v":0},{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),MIN(OFFSET(Input!$G$27,B641,0,1,1),AP640),0)","v":0},0,0,0,0,0,0,0,-12355680,-12473380,-12473380,-12473380,{"$f":"IF(A641=\"\",\"\",AL641-ROUND(AL641*OFFSET(Input!$S$27,$B641,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A641=\"\",\"\",ROUND(AP641*(1-OFFSET(Input!$T$27,MIN(B641,10),0,1,1)),2*FEE_rounding))","v":-12473380},-6973380,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A641=1,PMF_1st=0),0,ROUND(IF(A641=1,AI641,AL640)*OFFSET(Input!$O$27,IF(A641=121,-1,0)+MIN(B641,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A641=1,PMF_1st=0),0,IF(SUM($K$5:$L641)-$AU640>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B640,B641),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C641-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[638,54,2,null,93,{"$f":"IF(A642=\"\",\"\",IF(A642=1,Age_Full_Month,IF(F641=11,0,F641+1)))","v":1},93,0,{"$f":"IF(A642=\"\",\"\",IF(AND(F642=11,G642=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H642-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C642-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B642,99),0,1,1)*K642,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*L642,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*M642,FEE_rounding)","v":0},0,0,{"$f":"IF(C642>=1,ROUND(K642*OFFSET(Input!$U$27,B642,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B642=1,0,IF($C642>=1,ROUND(OFFSET(Input!$X$27,B642,0,1,1)*AL641,AV_rounding),0))","v":0},{"$f":"IF(B642=1,0,IF(C642=1,ROUND(OFFSET(Input!$W$27,B642,0,1,1)*AVERAGE($AI$5,$AL$5:$AL640),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),OFFSET(Input!$G$27,B642,0,1,1)-AE642,0)","v":0},{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),MIN(OFFSET(Input!$G$27,B642,0,1,1),AP641),0)","v":0},0,0,0,0,0,0,0,-12473380,-12591080,-12591080,-12591080,{"$f":"IF(A642=\"\",\"\",AL642-ROUND(AL642*OFFSET(Input!$S$27,$B642,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A642=\"\",\"\",ROUND(AP642*(1-OFFSET(Input!$T$27,MIN(B642,10),0,1,1)),2*FEE_rounding))","v":-12591080},-7091080,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A642=1,PMF_1st=0),0,ROUND(IF(A642=1,AI642,AL641)*OFFSET(Input!$O$27,IF(A642=121,-1,0)+MIN(B642,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A642=1,PMF_1st=0),0,IF(SUM($K$5:$L642)-$AU641>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B641,B642),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C642-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[639,54,3,null,93,{"$f":"IF(A643=\"\",\"\",IF(A643=1,Age_Full_Month,IF(F642=11,0,F642+1)))","v":2},93,0,{"$f":"IF(A643=\"\",\"\",IF(AND(F643=11,G643=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H643-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C643-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B643,99),0,1,1)*K643,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*L643,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*M643,FEE_rounding)","v":0},0,0,{"$f":"IF(C643>=1,ROUND(K643*OFFSET(Input!$U$27,B643,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B643=1,0,IF($C643>=1,ROUND(OFFSET(Input!$X$27,B643,0,1,1)*AL642,AV_rounding),0))","v":0},{"$f":"IF(B643=1,0,IF(C643=1,ROUND(OFFSET(Input!$W$27,B643,0,1,1)*AVERAGE($AI$5,$AL$5:$AL641),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),OFFSET(Input!$G$27,B643,0,1,1)-AE643,0)","v":0},{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),MIN(OFFSET(Input!$G$27,B643,0,1,1),AP642),0)","v":0},0,0,0,0,0,0,0,-12591080,-12708780,-12708780,-12708780,{"$f":"IF(A643=\"\",\"\",AL643-ROUND(AL643*OFFSET(Input!$S$27,$B643,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A643=\"\",\"\",ROUND(AP643*(1-OFFSET(Input!$T$27,MIN(B643,10),0,1,1)),2*FEE_rounding))","v":-12708780},-7208780,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A643=1,PMF_1st=0),0,ROUND(IF(A643=1,AI643,AL642)*OFFSET(Input!$O$27,IF(A643=121,-1,0)+MIN(B643,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A643=1,PMF_1st=0),0,IF(SUM($K$5:$L643)-$AU642>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B642,B643),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C643-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[640,54,4,null,93,{"$f":"IF(A644=\"\",\"\",IF(A644=1,Age_Full_Month,IF(F643=11,0,F643+1)))","v":3},93,0,{"$f":"IF(A644=\"\",\"\",IF(AND(F644=11,G644=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H644-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C644-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B644,99),0,1,1)*K644,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*L644,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*M644,FEE_rounding)","v":0},0,0,{"$f":"IF(C644>=1,ROUND(K644*OFFSET(Input!$U$27,B644,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B644=1,0,IF($C644>=1,ROUND(OFFSET(Input!$X$27,B644,0,1,1)*AL643,AV_rounding),0))","v":0},{"$f":"IF(B644=1,0,IF(C644=1,ROUND(OFFSET(Input!$W$27,B644,0,1,1)*AVERAGE($AI$5,$AL$5:$AL642),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),OFFSET(Input!$G$27,B644,0,1,1)-AE644,0)","v":0},{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),MIN(OFFSET(Input!$G$27,B644,0,1,1),AP643),0)","v":0},0,0,0,0,0,0,0,-12708780,-12826480,-12826480,-12826480,{"$f":"IF(A644=\"\",\"\",AL644-ROUND(AL644*OFFSET(Input!$S$27,$B644,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A644=\"\",\"\",ROUND(AP644*(1-OFFSET(Input!$T$27,MIN(B644,10),0,1,1)),2*FEE_rounding))","v":-12826480},-7326480,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A644=1,PMF_1st=0),0,ROUND(IF(A644=1,AI644,AL643)*OFFSET(Input!$O$27,IF(A644=121,-1,0)+MIN(B644,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A644=1,PMF_1st=0),0,IF(SUM($K$5:$L644)-$AU643>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B643,B644),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C644-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[641,54,5,null,{"$f":"IF($A645=\"\",\"\",Age_Insured+B645-1)","v":93},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Month,IF(F644=11,0,F644+1)))","v":4},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Year,IF(F644=11,G644+1,G644)))","v":93},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),DAY(EOMONTH((SignYY+INT(A645/12)+1911)&\"/\"&(IF(MOD(SignMM+A645-1,12)=0,12,MOD(SignMM+A645-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H645-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B645-1>=BPP,\"\",IF(AS644>0,1,0))","v":0},{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,IF(($BJ645+$AL644+$AP644+$AW645)/($BJ645+$AL644+$AP644)>$BK645,VLOOKUP($B645,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K645=0,0,IF(MOD(C645-1,12/Prem_Freq)=0,VLOOKUP(B645,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C645=1,VLOOKUP(B645,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C645-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B645,99),0,1,1)*K645,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*L645,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*M645,FEE_rounding)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,K645-N645))","v":0},{"$f":"IF(A646=\"\",\"\",IF(K645=\"*****\",\"*****\",L645-O645+M645-P645))","v":0},{"$f":"IF(C645>=1,ROUND(K645*OFFSET(Input!$U$27,B645,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B645=1,0,IF($C645>=1,ROUND(OFFSET(Input!$X$27,B645,0,1,1)*AL644,AV_rounding),0))","v":0},{"$f":"IF(B645=1,0,IF(C645=1,ROUND(OFFSET(Input!$W$27,B645,0,1,1)*AVERAGE($AI$5,$AL$5:$AL643),AV_rounding),0))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,BA645,AI645))","v":0},{"$f":"IF(E645=\"\",\"\",IF(SUM(AI645,-V645)>BB645,BB645,SUM(AI645,-V645)))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,0,BA645-AI645))","v":117700},0,0,{"$f":"IF(E645=\" \",\" \",IF(Z645<BI644+BC645+BE645+BD645*0+BF645,BI644+BC645+BE645+BD645*0+BF645-BI644-Z645,0))","v":0},0,0,{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),OFFSET(Input!$G$27,B645,0,1,1)-AE645,0)","v":0},{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),MIN(OFFSET(Input!$G$27,B645,0,1,1),AP644),0)","v":0},{"$f":"IF(A646=\"\",\"\",AF644+AD645+AE645)","v":0},0,0,{"$f":"IF(A645=\"\",\"\",AL644+Q645+R645*0+IF(A645=1,0,SUM(S645:U645)))","v":0},{"$f":"IF(A645=\"\",\"\",AI645-V645-W645-Z645-AD645)","v":0},{"$f":"ROUND((AJ645-AB645)*(1+IRR_0)^(1/12)+IF(A645=1,S645,0),AV_rounding)","v":0},{"$f":"ROUND(AK645-AG645,AV_rounding)","v":0},-12826480,-12944180,{"$f":"ROUND((AN645-AC645)*(1+IRR_0)^(1/12),AV_rounding)","v":-12944180},{"$f":"ROUND(AO645-AH645,AV_rounding)","v":-12944180},{"$f":"IF(A645=\"\",\"\",AL645-ROUND(AL645*OFFSET(Input!$S$27,$B645,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A645=\"\",\"\",ROUND(AP645*(1-OFFSET(Input!$T$27,MIN(B645,10),0,1,1)),2*FEE_rounding))","v":-12944180},-7444180,0,{"$f":"IF(A646=\"\",\"\",AU644+AD645+AE645)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,Q645+R645))","v":0},5500000,5500000,{"$f":"IF(A645=1,K645,MAX(AY644+K645-AD644-AE644,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ645/100000*VLOOKUP(Age_Insured+B645-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I645>0,I645/H645,1),2*FEE_rounding)*IF(G646>14,1,0)*IF(AND(I645=0,H645>0),0,1)","v":117700},0,null,null,{"$f":"IF(AND(A645=1,PMF_1st=0),0,ROUND(IF(A645=1,AI645,AL644)*OFFSET(Input!$O$27,IF(A645=121,-1,0)+MIN(B645,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A645=1,PMF_1st=0),0,IF(SUM($K$5:$L645)-$AU644>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B644,B645),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A645+1","v":642},{"$f":"IF($A646=\"\",\"\",INT((A646-1)/12)+1)","v":54},{"$f":"IF($A646=\"\",\"\",MOD((A646-1),12)+1)","v":6},null,93,{"$f":"IF(A646=\"\",\"\",IF(A646=1,Age_Full_Month,IF(F645=11,0,F645+1)))","v":5},93,0,{"$f":"IF(A646=\"\",\"\",IF(AND(F646=11,G646=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H646-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C646-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B646,99),0,1,1)*K646,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*L646,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*M646,FEE_rounding)","v":0},0,0,{"$f":"IF(C646>=1,ROUND(K646*OFFSET(Input!$U$27,B646,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B646=1,0,IF($C646>=1,ROUND(OFFSET(Input!$X$27,B646,0,1,1)*AL645,AV_rounding),0))","v":0},{"$f":"IF(B646=1,0,IF(C646=1,ROUND(OFFSET(Input!$W$27,B646,0,1,1)*AVERAGE($AI$5,$AL$5:$AL644),AV_rounding),0))","v":0},0,0,117700,{"$f":"Q646+R646","v":0},{"$f":"IF(E646=\" \",\" \",IF(AI646+AM646-V646>BI645+BC646+BD646+BF646+BE646,BI645+BC646+BD646+BF646+BE646,MAX(AI646+AM646-V646,0)))","v":0},0,{"$f":"BG646","v":0},0,{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),OFFSET(Input!$G$27,B646,0,1,1)-AE646,0)","v":0},{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),MIN(OFFSET(Input!$G$27,B646,0,1,1),AP645),0)","v":0},0,0,0,0,0,0,0,{"$f":"R646+AO645","v":-12944180},{"$f":"AM646-X646-AA646-AE646","v":-13061880},-13061880,-13061880,{"$f":"IF(A646=\"\",\"\",AL646-ROUND(AL646*OFFSET(Input!$S$27,$B646,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A646=\"\",\"\",ROUND(AP646*(1-OFFSET(Input!$T$27,MIN(B646,10),0,1,1)),2*FEE_rounding))","v":-13061880},{"$f":"AW646+AL646+AP646","v":-7561880},0,0,0,{"$f":"AW645","v":5500000},{"$f":"AW646+AI646","v":5500000},3000000,{"$f":"IF(A646=\"\",\"\",AW646)","v":5500000},117700,0,null,null,{"$f":"IF(AND(A646=1,PMF_1st=0),0,ROUND(IF(A646=1,AI646,AL645)*OFFSET(Input!$O$27,IF(A646=121,-1,0)+MIN(B646,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A646=1,PMF_1st=0),0,IF(SUM($K$5:$L646)-$AU645>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B645,B646),21),0,1,1)))","v":0},null,null,{"$f":"BI645+BC646+BD646+BE646+BF646-Z646-AA646","v":0},{"$f":"IF(MOD($C646-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E646<=30,1.9,IF($E646<=40,1.6,IF($E646<=50,1.4,IF($E646<=60,1.2,IF($E646<=70,1.1,IF($E646<=90,1.02,1))))))","v":1}]
[643,54,7,null,93,{"$f":"IF(A647=\"\",\"\",IF(A647=1,Age_Full_Month,IF(F646=11,0,F646+1)))","v":6},93,0,{"$f":"IF(A647=\"\",\"\",IF(AND(F647=11,G647=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H647-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C647-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B647,99),0,1,1)*K647,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*L647,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*M647,FEE_rounding)","v":0},0,0,{"$f":"IF(C647>=1,ROUND(K647*OFFSET(Input!$U$27,B647,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B647=1,0,IF($C647>=1,ROUND(OFFSET(Input!$X$27,B647,0,1,1)*AL646,AV_rounding),0))","v":0},{"$f":"IF(B647=1,0,IF(C647=1,ROUND(OFFSET(Input!$W$27,B647,0,1,1)*AVERAGE($AI$5,$AL$5:$AL645),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),OFFSET(Input!$G$27,B647,0,1,1)-AE647,0)","v":0},{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),MIN(OFFSET(Input!$G$27,B647,0,1,1),AP646),0)","v":0},0,0,0,0,0,0,0,-13061880,-13179580,-13179580,-13179580,{"$f":"IF(A647=\"\",\"\",AL647-ROUND(AL647*OFFSET(Input!$S$27,$B647,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A647=\"\",\"\",ROUND(AP647*(1-OFFSET(Input!$T$27,MIN(B647,10),0,1,1)),2*FEE_rounding))","v":-13179580},-7679580,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A647=1,PMF_1st=0),0,ROUND(IF(A647=1,AI647,AL646)*OFFSET(Input!$O$27,IF(A647=121,-1,0)+MIN(B647,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A647=1,PMF_1st=0),0,IF(SUM($K$5:$L647)-$AU646>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B646,B647),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C647-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[644,54,8,null,93,{"$f":"IF(A648=\"\",\"\",IF(A648=1,Age_Full_Month,IF(F647=11,0,F647+1)))","v":7},93,0,{"$f":"IF(A648=\"\",\"\",IF(AND(F648=11,G648=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H648-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C648-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B648,99),0,1,1)*K648,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*L648,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*M648,FEE_rounding)","v":0},0,0,{"$f":"IF(C648>=1,ROUND(K648*OFFSET(Input!$U$27,B648,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B648=1,0,IF($C648>=1,ROUND(OFFSET(Input!$X$27,B648,0,1,1)*AL647,AV_rounding),0))","v":0},{"$f":"IF(B648=1,0,IF(C648=1,ROUND(OFFSET(Input!$W$27,B648,0,1,1)*AVERAGE($AI$5,$AL$5:$AL646),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),OFFSET(Input!$G$27,B648,0,1,1)-AE648,0)","v":0},{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),MIN(OFFSET(Input!$G$27,B648,0,1,1),AP647),0)","v":0},0,0,0,0,0,0,0,-13179580,-13297280,-13297280,-13297280,{"$f":"IF(A648=\"\",\"\",AL648-ROUND(AL648*OFFSET(Input!$S$27,$B648,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A648=\"\",\"\",ROUND(AP648*(1-OFFSET(Input!$T$27,MIN(B648,10),0,1,1)),2*FEE_rounding))","v":-13297280},-7797280,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A648=1,PMF_1st=0),0,ROUND(IF(A648=1,AI648,AL647)*OFFSET(Input!$O$27,IF(A648=121,-1,0)+MIN(B648,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A648=1,PMF_1st=0),0,IF(SUM($K$5:$L648)-$AU647>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B647,B648),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C648-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[645,54,9,null,93,{"$f":"IF(A649=\"\",\"\",IF(A649=1,Age_Full_Month,IF(F648=11,0,F648+1)))","v":8},93,0,{"$f":"IF(A649=\"\",\"\",IF(AND(F649=11,G649=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H649-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C649-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B649,99),0,1,1)*K649,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*L649,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*M649,FEE_rounding)","v":0},0,0,{"$f":"IF(C649>=1,ROUND(K649*OFFSET(Input!$U$27,B649,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B649=1,0,IF($C649>=1,ROUND(OFFSET(Input!$X$27,B649,0,1,1)*AL648,AV_rounding),0))","v":0},{"$f":"IF(B649=1,0,IF(C649=1,ROUND(OFFSET(Input!$W$27,B649,0,1,1)*AVERAGE($AI$5,$AL$5:$AL647),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),OFFSET(Input!$G$27,B649,0,1,1)-AE649,0)","v":0},{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),MIN(OFFSET(Input!$G$27,B649,0,1,1),AP648),0)","v":0},0,0,0,0,0,0,0,-13297280,-13414980,-13414980,-13414980,{"$f":"IF(A649=\"\",\"\",AL649-ROUND(AL649*OFFSET(Input!$S$27,$B649,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A649=\"\",\"\",ROUND(AP649*(1-OFFSET(Input!$T$27,MIN(B649,10),0,1,1)),2*FEE_rounding))","v":-13414980},-7914980,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A649=1,PMF_1st=0),0,ROUND(IF(A649=1,AI649,AL648)*OFFSET(Input!$O$27,IF(A649=121,-1,0)+MIN(B649,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A649=1,PMF_1st=0),0,IF(SUM($K$5:$L649)-$AU648>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B648,B649),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C649-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[646,54,10,null,93,{"$f":"IF(A650=\"\",\"\",IF(A650=1,Age_Full_Month,IF(F649=11,0,F649+1)))","v":9},93,0,{"$f":"IF(A650=\"\",\"\",IF(AND(F650=11,G650=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H650-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C650-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B650,99),0,1,1)*K650,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*L650,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*M650,FEE_rounding)","v":0},0,0,{"$f":"IF(C650>=1,ROUND(K650*OFFSET(Input!$U$27,B650,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B650=1,0,IF($C650>=1,ROUND(OFFSET(Input!$X$27,B650,0,1,1)*AL649,AV_rounding),0))","v":0},{"$f":"IF(B650=1,0,IF(C650=1,ROUND(OFFSET(Input!$W$27,B650,0,1,1)*AVERAGE($AI$5,$AL$5:$AL648),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),OFFSET(Input!$G$27,B650,0,1,1)-AE650,0)","v":0},{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),MIN(OFFSET(Input!$G$27,B650,0,1,1),AP649),0)","v":0},0,0,0,0,0,0,0,-13414980,-13532680,-13532680,-13532680,{"$f":"IF(A650=\"\",\"\",AL650-ROUND(AL650*OFFSET(Input!$S$27,$B650,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A650=\"\",\"\",ROUND(AP650*(1-OFFSET(Input!$T$27,MIN(B650,10),0,1,1)),2*FEE_rounding))","v":-13532680},-8032680,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A650=1,PMF_1st=0),0,ROUND(IF(A650=1,AI650,AL649)*OFFSET(Input!$O$27,IF(A650=121,-1,0)+MIN(B650,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A650=1,PMF_1st=0),0,IF(SUM($K$5:$L650)-$AU649>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B649,B650),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C650-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[647,54,11,null,93,{"$f":"IF(A651=\"\",\"\",IF(A651=1,Age_Full_Month,IF(F650=11,0,F650+1)))","v":10},93,0,{"$f":"IF(A651=\"\",\"\",IF(AND(F651=11,G651=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H651-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C651-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B651,99),0,1,1)*K651,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*L651,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*M651,FEE_rounding)","v":0},0,0,{"$f":"IF(C651>=1,ROUND(K651*OFFSET(Input!$U$27,B651,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B651=1,0,IF($C651>=1,ROUND(OFFSET(Input!$X$27,B651,0,1,1)*AL650,AV_rounding),0))","v":0},{"$f":"IF(B651=1,0,IF(C651=1,ROUND(OFFSET(Input!$W$27,B651,0,1,1)*AVERAGE($AI$5,$AL$5:$AL649),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),OFFSET(Input!$G$27,B651,0,1,1)-AE651,0)","v":0},{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),MIN(OFFSET(Input!$G$27,B651,0,1,1),AP650),0)","v":0},0,0,0,0,0,0,0,-13532680,-13650380,-13650380,-13650380,{"$f":"IF(A651=\"\",\"\",AL651-ROUND(AL651*OFFSET(Input!$S$27,$B651,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A651=\"\",\"\",ROUND(AP651*(1-OFFSET(Input!$T$27,MIN(B651,10),0,1,1)),2*FEE_rounding))","v":-13650380},-8150380,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A651=1,PMF_1st=0),0,ROUND(IF(A651=1,AI651,AL650)*OFFSET(Input!$O$27,IF(A651=121,-1,0)+MIN(B651,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A651=1,PMF_1st=0),0,IF(SUM($K$5:$L651)-$AU650>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B650,B651),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C651-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[648,54,12,null,93,{"$f":"IF(A652=\"\",\"\",IF(A652=1,Age_Full_Month,IF(F651=11,0,F651+1)))","v":11},93,0,{"$f":"IF(A652=\"\",\"\",IF(AND(F652=11,G652=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H652-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C652-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B652,99),0,1,1)*K652,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*L652,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*M652,FEE_rounding)","v":0},0,0,{"$f":"IF(C652>=1,ROUND(K652*OFFSET(Input!$U$27,B652,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B652=1,0,IF($C652>=1,ROUND(OFFSET(Input!$X$27,B652,0,1,1)*AL651,AV_rounding),0))","v":0},{"$f":"IF(B652=1,0,IF(C652=1,ROUND(OFFSET(Input!$W$27,B652,0,1,1)*AVERAGE($AI$5,$AL$5:$AL650),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),OFFSET(Input!$G$27,B652,0,1,1)-AE652,0)","v":0},{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),MIN(OFFSET(Input!$G$27,B652,0,1,1),AP651),0)","v":0},0,0,0,0,0,0,0,-13650380,-13768080,-13768080,-13768080,{"$f":"IF(A652=\"\",\"\",AL652-ROUND(AL652*OFFSET(Input!$S$27,$B652,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A652=\"\",\"\",ROUND(AP652*(1-OFFSET(Input!$T$27,MIN(B652,10),0,1,1)),2*FEE_rounding))","v":-13768080},-8268080,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A652=1,PMF_1st=0),0,ROUND(IF(A652=1,AI652,AL651)*OFFSET(Input!$O$27,IF(A652=121,-1,0)+MIN(B652,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A652=1,PMF_1st=0),0,IF(SUM($K$5:$L652)-$AU651>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B651,B652),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C652-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[649,55,1,null,94,{"$f":"IF(A653=\"\",\"\",IF(A653=1,Age_Full_Month,IF(F652=11,0,F652+1)))","v":0},94,0,{"$f":"IF(A653=\"\",\"\",IF(AND(F653=11,G653=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H653-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C653-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B653,99),0,1,1)*K653,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*L653,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*M653,FEE_rounding)","v":0},0,0,{"$f":"IF(C653>=1,ROUND(K653*OFFSET(Input!$U$27,B653,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B653=1,0,IF($C653>=1,ROUND(OFFSET(Input!$X$27,B653,0,1,1)*AL652,AV_rounding),0))","v":0},{"$f":"IF(B653=1,0,IF(C653=1,ROUND(OFFSET(Input!$W$27,B653,0,1,1)*AVERAGE($AI$5,$AL$5:$AL651),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),OFFSET(Input!$G$27,B653,0,1,1)-AE653,0)","v":0},{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),MIN(OFFSET(Input!$G$27,B653,0,1,1),AP652),0)","v":0},0,0,0,0,0,0,0,-13768080,-13895515,-13895515,-13895515,{"$f":"IF(A653=\"\",\"\",AL653-ROUND(AL653*OFFSET(Input!$S$27,$B653,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A653=\"\",\"\",ROUND(AP653*(1-OFFSET(Input!$T$27,MIN(B653,10),0,1,1)),2*FEE_rounding))","v":-13895515},-8395515,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A653=1,PMF_1st=0),0,ROUND(IF(A653=1,AI653,AL652)*OFFSET(Input!$O$27,IF(A653=121,-1,0)+MIN(B653,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A653=1,PMF_1st=0),0,IF(SUM($K$5:$L653)-$AU652>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B652,B653),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C653-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[650,55,2,null,94,{"$f":"IF(A654=\"\",\"\",IF(A654=1,Age_Full_Month,IF(F653=11,0,F653+1)))","v":1},94,0,{"$f":"IF(A654=\"\",\"\",IF(AND(F654=11,G654=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H654-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C654-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B654,99),0,1,1)*K654,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*L654,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*M654,FEE_rounding)","v":0},0,0,{"$f":"IF(C654>=1,ROUND(K654*OFFSET(Input!$U$27,B654,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B654=1,0,IF($C654>=1,ROUND(OFFSET(Input!$X$27,B654,0,1,1)*AL653,AV_rounding),0))","v":0},{"$f":"IF(B654=1,0,IF(C654=1,ROUND(OFFSET(Input!$W$27,B654,0,1,1)*AVERAGE($AI$5,$AL$5:$AL652),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),OFFSET(Input!$G$27,B654,0,1,1)-AE654,0)","v":0},{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),MIN(OFFSET(Input!$G$27,B654,0,1,1),AP653),0)","v":0},0,0,0,0,0,0,0,-13895515,-14022950,-14022950,-14022950,{"$f":"IF(A654=\"\",\"\",AL654-ROUND(AL654*OFFSET(Input!$S$27,$B654,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A654=\"\",\"\",ROUND(AP654*(1-OFFSET(Input!$T$27,MIN(B654,10),0,1,1)),2*FEE_rounding))","v":-14022950},-8522950,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A654=1,PMF_1st=0),0,ROUND(IF(A654=1,AI654,AL653)*OFFSET(Input!$O$27,IF(A654=121,-1,0)+MIN(B654,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A654=1,PMF_1st=0),0,IF(SUM($K$5:$L654)-$AU653>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B653,B654),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C654-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[651,55,3,null,94,{"$f":"IF(A655=\"\",\"\",IF(A655=1,Age_Full_Month,IF(F654=11,0,F654+1)))","v":2},94,0,{"$f":"IF(A655=\"\",\"\",IF(AND(F655=11,G655=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H655-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C655-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B655,99),0,1,1)*K655,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*L655,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*M655,FEE_rounding)","v":0},0,0,{"$f":"IF(C655>=1,ROUND(K655*OFFSET(Input!$U$27,B655,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B655=1,0,IF($C655>=1,ROUND(OFFSET(Input!$X$27,B655,0,1,1)*AL654,AV_rounding),0))","v":0},{"$f":"IF(B655=1,0,IF(C655=1,ROUND(OFFSET(Input!$W$27,B655,0,1,1)*AVERAGE($AI$5,$AL$5:$AL653),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),OFFSET(Input!$G$27,B655,0,1,1)-AE655,0)","v":0},{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),MIN(OFFSET(Input!$G$27,B655,0,1,1),AP654),0)","v":0},0,0,0,0,0,0,0,-14022950,-14150385,-14150385,-14150385,{"$f":"IF(A655=\"\",\"\",AL655-ROUND(AL655*OFFSET(Input!$S$27,$B655,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A655=\"\",\"\",ROUND(AP655*(1-OFFSET(Input!$T$27,MIN(B655,10),0,1,1)),2*FEE_rounding))","v":-14150385},-8650385,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A655=1,PMF_1st=0),0,ROUND(IF(A655=1,AI655,AL654)*OFFSET(Input!$O$27,IF(A655=121,-1,0)+MIN(B655,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A655=1,PMF_1st=0),0,IF(SUM($K$5:$L655)-$AU654>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B654,B655),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C655-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[652,55,4,null,94,{"$f":"IF(A656=\"\",\"\",IF(A656=1,Age_Full_Month,IF(F655=11,0,F655+1)))","v":3},94,0,{"$f":"IF(A656=\"\",\"\",IF(AND(F656=11,G656=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H656-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C656-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B656,99),0,1,1)*K656,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*L656,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*M656,FEE_rounding)","v":0},0,0,{"$f":"IF(C656>=1,ROUND(K656*OFFSET(Input!$U$27,B656,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B656=1,0,IF($C656>=1,ROUND(OFFSET(Input!$X$27,B656,0,1,1)*AL655,AV_rounding),0))","v":0},{"$f":"IF(B656=1,0,IF(C656=1,ROUND(OFFSET(Input!$W$27,B656,0,1,1)*AVERAGE($AI$5,$AL$5:$AL654),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),OFFSET(Input!$G$27,B656,0,1,1)-AE656,0)","v":0},{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),MIN(OFFSET(Input!$G$27,B656,0,1,1),AP655),0)","v":0},0,0,0,0,0,0,0,-14150385,-14277820,-14277820,-14277820,{"$f":"IF(A656=\"\",\"\",AL656-ROUND(AL656*OFFSET(Input!$S$27,$B656,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A656=\"\",\"\",ROUND(AP656*(1-OFFSET(Input!$T$27,MIN(B656,10),0,1,1)),2*FEE_rounding))","v":-14277820},-8777820,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A656=1,PMF_1st=0),0,ROUND(IF(A656=1,AI656,AL655)*OFFSET(Input!$O$27,IF(A656=121,-1,0)+MIN(B656,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A656=1,PMF_1st=0),0,IF(SUM($K$5:$L656)-$AU655>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B655,B656),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C656-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[653,55,5,null,94,{"$f":"IF(A657=\"\",\"\",IF(A657=1,Age_Full_Month,IF(F656=11,0,F656+1)))","v":4},94,0,{"$f":"IF(A657=\"\",\"\",IF(AND(F657=11,G657=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H657-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C657-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B657,99),0,1,1)*K657,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*L657,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*M657,FEE_rounding)","v":0},0,0,{"$f":"IF(C657>=1,ROUND(K657*OFFSET(Input!$U$27,B657,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B657=1,0,IF($C657>=1,ROUND(OFFSET(Input!$X$27,B657,0,1,1)*AL656,AV_rounding),0))","v":0},{"$f":"IF(B657=1,0,IF(C657=1,ROUND(OFFSET(Input!$W$27,B657,0,1,1)*AVERAGE($AI$5,$AL$5:$AL655),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),OFFSET(Input!$G$27,B657,0,1,1)-AE657,0)","v":0},{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),MIN(OFFSET(Input!$G$27,B657,0,1,1),AP656),0)","v":0},0,0,0,0,0,0,0,-14277820,-14405255,-14405255,-14405255,{"$f":"IF(A657=\"\",\"\",AL657-ROUND(AL657*OFFSET(Input!$S$27,$B657,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A657=\"\",\"\",ROUND(AP657*(1-OFFSET(Input!$T$27,MIN(B657,10),0,1,1)),2*FEE_rounding))","v":-14405255},-8905255,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A657=1,PMF_1st=0),0,ROUND(IF(A657=1,AI657,AL656)*OFFSET(Input!$O$27,IF(A657=121,-1,0)+MIN(B657,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A657=1,PMF_1st=0),0,IF(SUM($K$5:$L657)-$AU656>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B656,B657),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C657-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[654,55,6,null,94,{"$f":"IF(A658=\"\",\"\",IF(A658=1,Age_Full_Month,IF(F657=11,0,F657+1)))","v":5},94,0,{"$f":"IF(A658=\"\",\"\",IF(AND(F658=11,G658=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H658-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C658-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B658,99),0,1,1)*K658,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*L658,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*M658,FEE_rounding)","v":0},0,0,{"$f":"IF(C658>=1,ROUND(K658*OFFSET(Input!$U$27,B658,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B658=1,0,IF($C658>=1,ROUND(OFFSET(Input!$X$27,B658,0,1,1)*AL657,AV_rounding),0))","v":0},{"$f":"IF(B658=1,0,IF(C658=1,ROUND(OFFSET(Input!$W$27,B658,0,1,1)*AVERAGE($AI$5,$AL$5:$AL656),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),OFFSET(Input!$G$27,B658,0,1,1)-AE658,0)","v":0},{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),MIN(OFFSET(Input!$G$27,B658,0,1,1),AP657),0)","v":0},0,0,0,0,0,0,0,-14405255,-14532690,-14532690,-14532690,{"$f":"IF(A658=\"\",\"\",AL658-ROUND(AL658*OFFSET(Input!$S$27,$B658,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A658=\"\",\"\",ROUND(AP658*(1-OFFSET(Input!$T$27,MIN(B658,10),0,1,1)),2*FEE_rounding))","v":-14532690},-9032690,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A658=1,PMF_1st=0),0,ROUND(IF(A658=1,AI658,AL657)*OFFSET(Input!$O$27,IF(A658=121,-1,0)+MIN(B658,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A658=1,PMF_1st=0),0,IF(SUM($K$5:$L658)-$AU657>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B657,B658),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C658-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[655,55,7,null,94,{"$f":"IF(A659=\"\",\"\",IF(A659=1,Age_Full_Month,IF(F658=11,0,F658+1)))","v":6},94,0,{"$f":"IF(A659=\"\",\"\",IF(AND(F659=11,G659=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H659-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C659-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B659,99),0,1,1)*K659,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*L659,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*M659,FEE_rounding)","v":0},0,0,{"$f":"IF(C659>=1,ROUND(K659*OFFSET(Input!$U$27,B659,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B659=1,0,IF($C659>=1,ROUND(OFFSET(Input!$X$27,B659,0,1,1)*AL658,AV_rounding),0))","v":0},{"$f":"IF(B659=1,0,IF(C659=1,ROUND(OFFSET(Input!$W$27,B659,0,1,1)*AVERAGE($AI$5,$AL$5:$AL657),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),OFFSET(Input!$G$27,B659,0,1,1)-AE659,0)","v":0},{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),MIN(OFFSET(Input!$G$27,B659,0,1,1),AP658),0)","v":0},0,0,0,0,0,0,0,-14532690,-14660125,-14660125,-14660125,{"$f":"IF(A659=\"\",\"\",AL659-ROUND(AL659*OFFSET(Input!$S$27,$B659,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A659=\"\",\"\",ROUND(AP659*(1-OFFSET(Input!$T$27,MIN(B659,10),0,1,1)),2*FEE_rounding))","v":-14660125},-9160125,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A659=1,PMF_1st=0),0,ROUND(IF(A659=1,AI659,AL658)*OFFSET(Input!$O$27,IF(A659=121,-1,0)+MIN(B659,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A659=1,PMF_1st=0),0,IF(SUM($K$5:$L659)-$AU658>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B658,B659),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C659-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[656,55,8,null,94,{"$f":"IF(A660=\"\",\"\",IF(A660=1,Age_Full_Month,IF(F659=11,0,F659+1)))","v":7},94,0,{"$f":"IF(A660=\"\",\"\",IF(AND(F660=11,G660=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H660-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C660-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B660,99),0,1,1)*K660,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*L660,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*M660,FEE_rounding)","v":0},0,0,{"$f":"IF(C660>=1,ROUND(K660*OFFSET(Input!$U$27,B660,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B660=1,0,IF($C660>=1,ROUND(OFFSET(Input!$X$27,B660,0,1,1)*AL659,AV_rounding),0))","v":0},{"$f":"IF(B660=1,0,IF(C660=1,ROUND(OFFSET(Input!$W$27,B660,0,1,1)*AVERAGE($AI$5,$AL$5:$AL658),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),OFFSET(Input!$G$27,B660,0,1,1)-AE660,0)","v":0},{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),MIN(OFFSET(Input!$G$27,B660,0,1,1),AP659),0)","v":0},0,0,0,0,0,0,0,-14660125,-14787560,-14787560,-14787560,{"$f":"IF(A660=\"\",\"\",AL660-ROUND(AL660*OFFSET(Input!$S$27,$B660,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A660=\"\",\"\",ROUND(AP660*(1-OFFSET(Input!$T$27,MIN(B660,10),0,1,1)),2*FEE_rounding))","v":-14787560},-9287560,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A660=1,PMF_1st=0),0,ROUND(IF(A660=1,AI660,AL659)*OFFSET(Input!$O$27,IF(A660=121,-1,0)+MIN(B660,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A660=1,PMF_1st=0),0,IF(SUM($K$5:$L660)-$AU659>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B659,B660),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C660-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[657,55,9,null,94,{"$f":"IF(A661=\"\",\"\",IF(A661=1,Age_Full_Month,IF(F660=11,0,F660+1)))","v":8},94,0,{"$f":"IF(A661=\"\",\"\",IF(AND(F661=11,G661=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H661-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C661-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B661,99),0,1,1)*K661,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*L661,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*M661,FEE_rounding)","v":0},0,0,{"$f":"IF(C661>=1,ROUND(K661*OFFSET(Input!$U$27,B661,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B661=1,0,IF($C661>=1,ROUND(OFFSET(Input!$X$27,B661,0,1,1)*AL660,AV_rounding),0))","v":0},{"$f":"IF(B661=1,0,IF(C661=1,ROUND(OFFSET(Input!$W$27,B661,0,1,1)*AVERAGE($AI$5,$AL$5:$AL659),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),OFFSET(Input!$G$27,B661,0,1,1)-AE661,0)","v":0},{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),MIN(OFFSET(Input!$G$27,B661,0,1,1),AP660),0)","v":0},0,0,0,0,0,0,0,-14787560,-14914995,-14914995,-14914995,{"$f":"IF(A661=\"\",\"\",AL661-ROUND(AL661*OFFSET(Input!$S$27,$B661,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A661=\"\",\"\",ROUND(AP661*(1-OFFSET(Input!$T$27,MIN(B661,10),0,1,1)),2*FEE_rounding))","v":-14914995},-9414995,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A661=1,PMF_1st=0),0,ROUND(IF(A661=1,AI661,AL660)*OFFSET(Input!$O$27,IF(A661=121,-1,0)+MIN(B661,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A661=1,PMF_1st=0),0,IF(SUM($K$5:$L661)-$AU660>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B660,B661),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C661-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[658,55,10,null,94,{"$f":"IF(A662=\"\",\"\",IF(A662=1,Age_Full_Month,IF(F661=11,0,F661+1)))","v":9},94,0,{"$f":"IF(A662=\"\",\"\",IF(AND(F662=11,G662=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H662-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C662-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B662,99),0,1,1)*K662,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*L662,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*M662,FEE_rounding)","v":0},0,0,{"$f":"IF(C662>=1,ROUND(K662*OFFSET(Input!$U$27,B662,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B662=1,0,IF($C662>=1,ROUND(OFFSET(Input!$X$27,B662,0,1,1)*AL661,AV_rounding),0))","v":0},{"$f":"IF(B662=1,0,IF(C662=1,ROUND(OFFSET(Input!$W$27,B662,0,1,1)*AVERAGE($AI$5,$AL$5:$AL660),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),OFFSET(Input!$G$27,B662,0,1,1)-AE662,0)","v":0},{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),MIN(OFFSET(Input!$G$27,B662,0,1,1),AP661),0)","v":0},0,0,0,0,0,0,0,-14914995,-15042430,-15042430,-15042430,{"$f":"IF(A662=\"\",\"\",AL662-ROUND(AL662*OFFSET(Input!$S$27,$B662,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A662=\"\",\"\",ROUND(AP662*(1-OFFSET(Input!$T$27,MIN(B662,10),0,1,1)),2*FEE_rounding))","v":-15042430},-9542430,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A662=1,PMF_1st=0),0,ROUND(IF(A662=1,AI662,AL661)*OFFSET(Input!$O$27,IF(A662=121,-1,0)+MIN(B662,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A662=1,PMF_1st=0),0,IF(SUM($K$5:$L662)-$AU661>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B661,B662),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C662-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[659,55,11,null,94,{"$f":"IF(A663=\"\",\"\",IF(A663=1,Age_Full_Month,IF(F662=11,0,F662+1)))","v":10},94,0,{"$f":"IF(A663=\"\",\"\",IF(AND(F663=11,G663=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H663-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C663-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B663,99),0,1,1)*K663,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*L663,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*M663,FEE_rounding)","v":0},0,0,{"$f":"IF(C663>=1,ROUND(K663*OFFSET(Input!$U$27,B663,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B663=1,0,IF($C663>=1,ROUND(OFFSET(Input!$X$27,B663,0,1,1)*AL662,AV_rounding),0))","v":0},{"$f":"IF(B663=1,0,IF(C663=1,ROUND(OFFSET(Input!$W$27,B663,0,1,1)*AVERAGE($AI$5,$AL$5:$AL661),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),OFFSET(Input!$G$27,B663,0,1,1)-AE663,0)","v":0},{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),MIN(OFFSET(Input!$G$27,B663,0,1,1),AP662),0)","v":0},0,0,0,0,0,0,0,-15042430,-15169865,-15169865,-15169865,{"$f":"IF(A663=\"\",\"\",AL663-ROUND(AL663*OFFSET(Input!$S$27,$B663,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A663=\"\",\"\",ROUND(AP663*(1-OFFSET(Input!$T$27,MIN(B663,10),0,1,1)),2*FEE_rounding))","v":-15169865},-9669865,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A663=1,PMF_1st=0),0,ROUND(IF(A663=1,AI663,AL662)*OFFSET(Input!$O$27,IF(A663=121,-1,0)+MIN(B663,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A663=1,PMF_1st=0),0,IF(SUM($K$5:$L663)-$AU662>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B662,B663),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C663-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[660,55,12,null,94,{"$f":"IF(A664=\"\",\"\",IF(A664=1,Age_Full_Month,IF(F663=11,0,F663+1)))","v":11},94,0,{"$f":"IF(A664=\"\",\"\",IF(AND(F664=11,G664=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H664-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C664-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B664,99),0,1,1)*K664,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*L664,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*M664,FEE_rounding)","v":0},0,0,{"$f":"IF(C664>=1,ROUND(K664*OFFSET(Input!$U$27,B664,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B664=1,0,IF($C664>=1,ROUND(OFFSET(Input!$X$27,B664,0,1,1)*AL663,AV_rounding),0))","v":0},{"$f":"IF(B664=1,0,IF(C664=1,ROUND(OFFSET(Input!$W$27,B664,0,1,1)*AVERAGE($AI$5,$AL$5:$AL662),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),OFFSET(Input!$G$27,B664,0,1,1)-AE664,0)","v":0},{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),MIN(OFFSET(Input!$G$27,B664,0,1,1),AP663),0)","v":0},0,0,0,0,0,0,0,-15169865,-15297300,-15297300,-15297300,{"$f":"IF(A664=\"\",\"\",AL664-ROUND(AL664*OFFSET(Input!$S$27,$B664,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A664=\"\",\"\",ROUND(AP664*(1-OFFSET(Input!$T$27,MIN(B664,10),0,1,1)),2*FEE_rounding))","v":-15297300},-9797300,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A664=1,PMF_1st=0),0,ROUND(IF(A664=1,AI664,AL663)*OFFSET(Input!$O$27,IF(A664=121,-1,0)+MIN(B664,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A664=1,PMF_1st=0),0,IF(SUM($K$5:$L664)-$AU663>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B663,B664),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C664-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[661,56,1,null,95,{"$f":"IF(A665=\"\",\"\",IF(A665=1,Age_Full_Month,IF(F664=11,0,F664+1)))","v":0},95,0,{"$f":"IF(A665=\"\",\"\",IF(AND(F665=11,G665=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H665-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C665-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B665,99),0,1,1)*K665,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*L665,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*M665,FEE_rounding)","v":0},0,0,{"$f":"IF(C665>=1,ROUND(K665*OFFSET(Input!$U$27,B665,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B665=1,0,IF($C665>=1,ROUND(OFFSET(Input!$X$27,B665,0,1,1)*AL664,AV_rounding),0))","v":0},{"$f":"IF(B665=1,0,IF(C665=1,ROUND(OFFSET(Input!$W$27,B665,0,1,1)*AVERAGE($AI$5,$AL$5:$AL663),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),OFFSET(Input!$G$27,B665,0,1,1)-AE665,0)","v":0},{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),MIN(OFFSET(Input!$G$27,B665,0,1,1),AP664),0)","v":0},0,0,0,0,0,0,0,-15297300,-15435075,-15435075,-15435075,{"$f":"IF(A665=\"\",\"\",AL665-ROUND(AL665*OFFSET(Input!$S$27,$B665,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A665=\"\",\"\",ROUND(AP665*(1-OFFSET(Input!$T$27,MIN(B665,10),0,1,1)),2*FEE_rounding))","v":-15435075},-9935075,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A665=1,PMF_1st=0),0,ROUND(IF(A665=1,AI665,AL664)*OFFSET(Input!$O$27,IF(A665=121,-1,0)+MIN(B665,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A665=1,PMF_1st=0),0,IF(SUM($K$5:$L665)-$AU664>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B664,B665),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C665-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[662,56,2,null,95,{"$f":"IF(A666=\"\",\"\",IF(A666=1,Age_Full_Month,IF(F665=11,0,F665+1)))","v":1},95,0,{"$f":"IF(A666=\"\",\"\",IF(AND(F666=11,G666=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H666-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C666-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B666,99),0,1,1)*K666,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*L666,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*M666,FEE_rounding)","v":0},0,0,{"$f":"IF(C666>=1,ROUND(K666*OFFSET(Input!$U$27,B666,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B666=1,0,IF($C666>=1,ROUND(OFFSET(Input!$X$27,B666,0,1,1)*AL665,AV_rounding),0))","v":0},{"$f":"IF(B666=1,0,IF(C666=1,ROUND(OFFSET(Input!$W$27,B666,0,1,1)*AVERAGE($AI$5,$AL$5:$AL664),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),OFFSET(Input!$G$27,B666,0,1,1)-AE666,0)","v":0},{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),MIN(OFFSET(Input!$G$27,B666,0,1,1),AP665),0)","v":0},0,0,0,0,0,0,0,-15435075,-15572850,-15572850,-15572850,{"$f":"IF(A666=\"\",\"\",AL666-ROUND(AL666*OFFSET(Input!$S$27,$B666,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A666=\"\",\"\",ROUND(AP666*(1-OFFSET(Input!$T$27,MIN(B666,10),0,1,1)),2*FEE_rounding))","v":-15572850},-10072850,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A666=1,PMF_1st=0),0,ROUND(IF(A666=1,AI666,AL665)*OFFSET(Input!$O$27,IF(A666=121,-1,0)+MIN(B666,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A666=1,PMF_1st=0),0,IF(SUM($K$5:$L666)-$AU665>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B665,B666),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C666-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[663,56,3,null,95,{"$f":"IF(A667=\"\",\"\",IF(A667=1,Age_Full_Month,IF(F666=11,0,F666+1)))","v":2},95,0,{"$f":"IF(A667=\"\",\"\",IF(AND(F667=11,G667=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H667-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C667-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B667,99),0,1,1)*K667,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*L667,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*M667,FEE_rounding)","v":0},0,0,{"$f":"IF(C667>=1,ROUND(K667*OFFSET(Input!$U$27,B667,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B667=1,0,IF($C667>=1,ROUND(OFFSET(Input!$X$27,B667,0,1,1)*AL666,AV_rounding),0))","v":0},{"$f":"IF(B667=1,0,IF(C667=1,ROUND(OFFSET(Input!$W$27,B667,0,1,1)*AVERAGE($AI$5,$AL$5:$AL665),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),OFFSET(Input!$G$27,B667,0,1,1)-AE667,0)","v":0},{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),MIN(OFFSET(Input!$G$27,B667,0,1,1),AP666),0)","v":0},0,0,0,0,0,0,0,-15572850,-15710625,-15710625,-15710625,{"$f":"IF(A667=\"\",\"\",AL667-ROUND(AL667*OFFSET(Input!$S$27,$B667,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A667=\"\",\"\",ROUND(AP667*(1-OFFSET(Input!$T$27,MIN(B667,10),0,1,1)),2*FEE_rounding))","v":-15710625},-10210625,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A667=1,PMF_1st=0),0,ROUND(IF(A667=1,AI667,AL666)*OFFSET(Input!$O$27,IF(A667=121,-1,0)+MIN(B667,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A667=1,PMF_1st=0),0,IF(SUM($K$5:$L667)-$AU666>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B666,B667),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C667-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[664,56,4,null,95,{"$f":"IF(A668=\"\",\"\",IF(A668=1,Age_Full_Month,IF(F667=11,0,F667+1)))","v":3},95,0,{"$f":"IF(A668=\"\",\"\",IF(AND(F668=11,G668=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H668-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C668-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B668,99),0,1,1)*K668,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*L668,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*M668,FEE_rounding)","v":0},0,0,{"$f":"IF(C668>=1,ROUND(K668*OFFSET(Input!$U$27,B668,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B668=1,0,IF($C668>=1,ROUND(OFFSET(Input!$X$27,B668,0,1,1)*AL667,AV_rounding),0))","v":0},{"$f":"IF(B668=1,0,IF(C668=1,ROUND(OFFSET(Input!$W$27,B668,0,1,1)*AVERAGE($AI$5,$AL$5:$AL666),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),OFFSET(Input!$G$27,B668,0,1,1)-AE668,0)","v":0},{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),MIN(OFFSET(Input!$G$27,B668,0,1,1),AP667),0)","v":0},0,0,0,0,0,0,0,-15710625,-15848400,-15848400,-15848400,{"$f":"IF(A668=\"\",\"\",AL668-ROUND(AL668*OFFSET(Input!$S$27,$B668,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A668=\"\",\"\",ROUND(AP668*(1-OFFSET(Input!$T$27,MIN(B668,10),0,1,1)),2*FEE_rounding))","v":-15848400},-10348400,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A668=1,PMF_1st=0),0,ROUND(IF(A668=1,AI668,AL667)*OFFSET(Input!$O$27,IF(A668=121,-1,0)+MIN(B668,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A668=1,PMF_1st=0),0,IF(SUM($K$5:$L668)-$AU667>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B667,B668),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C668-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[665,56,5,null,95,{"$f":"IF(A669=\"\",\"\",IF(A669=1,Age_Full_Month,IF(F668=11,0,F668+1)))","v":4},95,0,{"$f":"IF(A669=\"\",\"\",IF(AND(F669=11,G669=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H669-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C669-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B669,99),0,1,1)*K669,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*L669,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*M669,FEE_rounding)","v":0},0,0,{"$f":"IF(C669>=1,ROUND(K669*OFFSET(Input!$U$27,B669,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B669=1,0,IF($C669>=1,ROUND(OFFSET(Input!$X$27,B669,0,1,1)*AL668,AV_rounding),0))","v":0},{"$f":"IF(B669=1,0,IF(C669=1,ROUND(OFFSET(Input!$W$27,B669,0,1,1)*AVERAGE($AI$5,$AL$5:$AL667),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),OFFSET(Input!$G$27,B669,0,1,1)-AE669,0)","v":0},{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),MIN(OFFSET(Input!$G$27,B669,0,1,1),AP668),0)","v":0},0,0,0,0,0,0,0,-15848400,-15986175,-15986175,-15986175,{"$f":"IF(A669=\"\",\"\",AL669-ROUND(AL669*OFFSET(Input!$S$27,$B669,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A669=\"\",\"\",ROUND(AP669*(1-OFFSET(Input!$T$27,MIN(B669,10),0,1,1)),2*FEE_rounding))","v":-15986175},-10486175,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A669=1,PMF_1st=0),0,ROUND(IF(A669=1,AI669,AL668)*OFFSET(Input!$O$27,IF(A669=121,-1,0)+MIN(B669,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A669=1,PMF_1st=0),0,IF(SUM($K$5:$L669)-$AU668>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B668,B669),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C669-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[666,56,6,null,95,{"$f":"IF(A670=\"\",\"\",IF(A670=1,Age_Full_Month,IF(F669=11,0,F669+1)))","v":5},95,0,{"$f":"IF(A670=\"\",\"\",IF(AND(F670=11,G670=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H670-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C670-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B670,99),0,1,1)*K670,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*L670,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*M670,FEE_rounding)","v":0},0,0,{"$f":"IF(C670>=1,ROUND(K670*OFFSET(Input!$U$27,B670,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B670=1,0,IF($C670>=1,ROUND(OFFSET(Input!$X$27,B670,0,1,1)*AL669,AV_rounding),0))","v":0},{"$f":"IF(B670=1,0,IF(C670=1,ROUND(OFFSET(Input!$W$27,B670,0,1,1)*AVERAGE($AI$5,$AL$5:$AL668),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),OFFSET(Input!$G$27,B670,0,1,1)-AE670,0)","v":0},{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),MIN(OFFSET(Input!$G$27,B670,0,1,1),AP669),0)","v":0},0,0,0,0,0,0,0,-15986175,-16123950,-16123950,-16123950,{"$f":"IF(A670=\"\",\"\",AL670-ROUND(AL670*OFFSET(Input!$S$27,$B670,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A670=\"\",\"\",ROUND(AP670*(1-OFFSET(Input!$T$27,MIN(B670,10),0,1,1)),2*FEE_rounding))","v":-16123950},-10623950,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A670=1,PMF_1st=0),0,ROUND(IF(A670=1,AI670,AL669)*OFFSET(Input!$O$27,IF(A670=121,-1,0)+MIN(B670,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A670=1,PMF_1st=0),0,IF(SUM($K$5:$L670)-$AU669>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B669,B670),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C670-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[667,56,7,null,95,{"$f":"IF(A671=\"\",\"\",IF(A671=1,Age_Full_Month,IF(F670=11,0,F670+1)))","v":6},95,0,{"$f":"IF(A671=\"\",\"\",IF(AND(F671=11,G671=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H671-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C671-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B671,99),0,1,1)*K671,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*L671,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*M671,FEE_rounding)","v":0},0,0,{"$f":"IF(C671>=1,ROUND(K671*OFFSET(Input!$U$27,B671,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B671=1,0,IF($C671>=1,ROUND(OFFSET(Input!$X$27,B671,0,1,1)*AL670,AV_rounding),0))","v":0},{"$f":"IF(B671=1,0,IF(C671=1,ROUND(OFFSET(Input!$W$27,B671,0,1,1)*AVERAGE($AI$5,$AL$5:$AL669),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),OFFSET(Input!$G$27,B671,0,1,1)-AE671,0)","v":0},{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),MIN(OFFSET(Input!$G$27,B671,0,1,1),AP670),0)","v":0},0,0,0,0,0,0,0,-16123950,-16261725,-16261725,-16261725,{"$f":"IF(A671=\"\",\"\",AL671-ROUND(AL671*OFFSET(Input!$S$27,$B671,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A671=\"\",\"\",ROUND(AP671*(1-OFFSET(Input!$T$27,MIN(B671,10),0,1,1)),2*FEE_rounding))","v":-16261725},-10761725,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A671=1,PMF_1st=0),0,ROUND(IF(A671=1,AI671,AL670)*OFFSET(Input!$O$27,IF(A671=121,-1,0)+MIN(B671,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A671=1,PMF_1st=0),0,IF(SUM($K$5:$L671)-$AU670>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B670,B671),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C671-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[668,56,8,null,95,{"$f":"IF(A672=\"\",\"\",IF(A672=1,Age_Full_Month,IF(F671=11,0,F671+1)))","v":7},95,0,{"$f":"IF(A672=\"\",\"\",IF(AND(F672=11,G672=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H672-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C672-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B672,99),0,1,1)*K672,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*L672,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*M672,FEE_rounding)","v":0},0,0,{"$f":"IF(C672>=1,ROUND(K672*OFFSET(Input!$U$27,B672,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B672=1,0,IF($C672>=1,ROUND(OFFSET(Input!$X$27,B672,0,1,1)*AL671,AV_rounding),0))","v":0},{"$f":"IF(B672=1,0,IF(C672=1,ROUND(OFFSET(Input!$W$27,B672,0,1,1)*AVERAGE($AI$5,$AL$5:$AL670),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),OFFSET(Input!$G$27,B672,0,1,1)-AE672,0)","v":0},{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),MIN(OFFSET(Input!$G$27,B672,0,1,1),AP671),0)","v":0},0,0,0,0,0,0,0,-16261725,-16399500,-16399500,-16399500,{"$f":"IF(A672=\"\",\"\",AL672-ROUND(AL672*OFFSET(Input!$S$27,$B672,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A672=\"\",\"\",ROUND(AP672*(1-OFFSET(Input!$T$27,MIN(B672,10),0,1,1)),2*FEE_rounding))","v":-16399500},-10899500,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A672=1,PMF_1st=0),0,ROUND(IF(A672=1,AI672,AL671)*OFFSET(Input!$O$27,IF(A672=121,-1,0)+MIN(B672,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A672=1,PMF_1st=0),0,IF(SUM($K$5:$L672)-$AU671>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B671,B672),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C672-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[669,56,9,null,95,{"$f":"IF(A673=\"\",\"\",IF(A673=1,Age_Full_Month,IF(F672=11,0,F672+1)))","v":8},95,0,{"$f":"IF(A673=\"\",\"\",IF(AND(F673=11,G673=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H673-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C673-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B673,99),0,1,1)*K673,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*L673,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*M673,FEE_rounding)","v":0},0,0,{"$f":"IF(C673>=1,ROUND(K673*OFFSET(Input!$U$27,B673,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B673=1,0,IF($C673>=1,ROUND(OFFSET(Input!$X$27,B673,0,1,1)*AL672,AV_rounding),0))","v":0},{"$f":"IF(B673=1,0,IF(C673=1,ROUND(OFFSET(Input!$W$27,B673,0,1,1)*AVERAGE($AI$5,$AL$5:$AL671),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),OFFSET(Input!$G$27,B673,0,1,1)-AE673,0)","v":0},{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),MIN(OFFSET(Input!$G$27,B673,0,1,1),AP672),0)","v":0},0,0,0,0,0,0,0,-16399500,-16537275,-16537275,-16537275,{"$f":"IF(A673=\"\",\"\",AL673-ROUND(AL673*OFFSET(Input!$S$27,$B673,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A673=\"\",\"\",ROUND(AP673*(1-OFFSET(Input!$T$27,MIN(B673,10),0,1,1)),2*FEE_rounding))","v":-16537275},-11037275,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A673=1,PMF_1st=0),0,ROUND(IF(A673=1,AI673,AL672)*OFFSET(Input!$O$27,IF(A673=121,-1,0)+MIN(B673,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A673=1,PMF_1st=0),0,IF(SUM($K$5:$L673)-$AU672>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B672,B673),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C673-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[670,56,10,null,95,{"$f":"IF(A674=\"\",\"\",IF(A674=1,Age_Full_Month,IF(F673=11,0,F673+1)))","v":9},95,0,{"$f":"IF(A674=\"\",\"\",IF(AND(F674=11,G674=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H674-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C674-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B674,99),0,1,1)*K674,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*L674,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*M674,FEE_rounding)","v":0},0,0,{"$f":"IF(C674>=1,ROUND(K674*OFFSET(Input!$U$27,B674,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B674=1,0,IF($C674>=1,ROUND(OFFSET(Input!$X$27,B674,0,1,1)*AL673,AV_rounding),0))","v":0},{"$f":"IF(B674=1,0,IF(C674=1,ROUND(OFFSET(Input!$W$27,B674,0,1,1)*AVERAGE($AI$5,$AL$5:$AL672),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),OFFSET(Input!$G$27,B674,0,1,1)-AE674,0)","v":0},{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),MIN(OFFSET(Input!$G$27,B674,0,1,1),AP673),0)","v":0},0,0,0,0,0,0,0,-16537275,-16675050,-16675050,-16675050,{"$f":"IF(A674=\"\",\"\",AL674-ROUND(AL674*OFFSET(Input!$S$27,$B674,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A674=\"\",\"\",ROUND(AP674*(1-OFFSET(Input!$T$27,MIN(B674,10),0,1,1)),2*FEE_rounding))","v":-16675050},-11175050,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A674=1,PMF_1st=0),0,ROUND(IF(A674=1,AI674,AL673)*OFFSET(Input!$O$27,IF(A674=121,-1,0)+MIN(B674,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A674=1,PMF_1st=0),0,IF(SUM($K$5:$L674)-$AU673>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B673,B674),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C674-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[671,56,11,null,95,{"$f":"IF(A675=\"\",\"\",IF(A675=1,Age_Full_Month,IF(F674=11,0,F674+1)))","v":10},95,0,{"$f":"IF(A675=\"\",\"\",IF(AND(F675=11,G675=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H675-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C675-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B675,99),0,1,1)*K675,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*L675,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*M675,FEE_rounding)","v":0},0,0,{"$f":"IF(C675>=1,ROUND(K675*OFFSET(Input!$U$27,B675,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B675=1,0,IF($C675>=1,ROUND(OFFSET(Input!$X$27,B675,0,1,1)*AL674,AV_rounding),0))","v":0},{"$f":"IF(B675=1,0,IF(C675=1,ROUND(OFFSET(Input!$W$27,B675,0,1,1)*AVERAGE($AI$5,$AL$5:$AL673),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),OFFSET(Input!$G$27,B675,0,1,1)-AE675,0)","v":0},{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),MIN(OFFSET(Input!$G$27,B675,0,1,1),AP674),0)","v":0},0,0,0,0,0,0,0,-16675050,-16812825,-16812825,-16812825,{"$f":"IF(A675=\"\",\"\",AL675-ROUND(AL675*OFFSET(Input!$S$27,$B675,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A675=\"\",\"\",ROUND(AP675*(1-OFFSET(Input!$T$27,MIN(B675,10),0,1,1)),2*FEE_rounding))","v":-16812825},-11312825,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A675=1,PMF_1st=0),0,ROUND(IF(A675=1,AI675,AL674)*OFFSET(Input!$O$27,IF(A675=121,-1,0)+MIN(B675,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A675=1,PMF_1st=0),0,IF(SUM($K$5:$L675)-$AU674>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B674,B675),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C675-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[672,56,12,null,95,{"$f":"IF(A676=\"\",\"\",IF(A676=1,Age_Full_Month,IF(F675=11,0,F675+1)))","v":11},95,0,{"$f":"IF(A676=\"\",\"\",IF(AND(F676=11,G676=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H676-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C676-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B676,99),0,1,1)*K676,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*L676,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*M676,FEE_rounding)","v":0},0,0,{"$f":"IF(C676>=1,ROUND(K676*OFFSET(Input!$U$27,B676,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B676=1,0,IF($C676>=1,ROUND(OFFSET(Input!$X$27,B676,0,1,1)*AL675,AV_rounding),0))","v":0},{"$f":"IF(B676=1,0,IF(C676=1,ROUND(OFFSET(Input!$W$27,B676,0,1,1)*AVERAGE($AI$5,$AL$5:$AL674),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),OFFSET(Input!$G$27,B676,0,1,1)-AE676,0)","v":0},{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),MIN(OFFSET(Input!$G$27,B676,0,1,1),AP675),0)","v":0},0,0,0,0,0,0,0,-16812825,-16950600,-16950600,-16950600,{"$f":"IF(A676=\"\",\"\",AL676-ROUND(AL676*OFFSET(Input!$S$27,$B676,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A676=\"\",\"\",ROUND(AP676*(1-OFFSET(Input!$T$27,MIN(B676,10),0,1,1)),2*FEE_rounding))","v":-16950600},-11450600,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A676=1,PMF_1st=0),0,ROUND(IF(A676=1,AI676,AL675)*OFFSET(Input!$O$27,IF(A676=121,-1,0)+MIN(B676,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A676=1,PMF_1st=0),0,IF(SUM($K$5:$L676)-$AU675>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B675,B676),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C676-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[673,57,1,null,96,{"$f":"IF(A677=\"\",\"\",IF(A677=1,Age_Full_Month,IF(F676=11,0,F676+1)))","v":0},96,0,{"$f":"IF(A677=\"\",\"\",IF(AND(F677=11,G677=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H677-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C677-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B677,99),0,1,1)*K677,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*L677,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*M677,FEE_rounding)","v":0},0,0,{"$f":"IF(C677>=1,ROUND(K677*OFFSET(Input!$U$27,B677,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B677=1,0,IF($C677>=1,ROUND(OFFSET(Input!$X$27,B677,0,1,1)*AL676,AV_rounding),0))","v":0},{"$f":"IF(B677=1,0,IF(C677=1,ROUND(OFFSET(Input!$W$27,B677,0,1,1)*AVERAGE($AI$5,$AL$5:$AL675),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),OFFSET(Input!$G$27,B677,0,1,1)-AE677,0)","v":0},{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),MIN(OFFSET(Input!$G$27,B677,0,1,1),AP676),0)","v":0},0,0,0,0,0,0,0,-16950600,-17099375,-17099375,-17099375,{"$f":"IF(A677=\"\",\"\",AL677-ROUND(AL677*OFFSET(Input!$S$27,$B677,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A677=\"\",\"\",ROUND(AP677*(1-OFFSET(Input!$T$27,MIN(B677,10),0,1,1)),2*FEE_rounding))","v":-17099375},-11599375,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A677=1,PMF_1st=0),0,ROUND(IF(A677=1,AI677,AL676)*OFFSET(Input!$O$27,IF(A677=121,-1,0)+MIN(B677,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A677=1,PMF_1st=0),0,IF(SUM($K$5:$L677)-$AU676>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B676,B677),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C677-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[674,57,2,null,96,{"$f":"IF(A678=\"\",\"\",IF(A678=1,Age_Full_Month,IF(F677=11,0,F677+1)))","v":1},96,0,{"$f":"IF(A678=\"\",\"\",IF(AND(F678=11,G678=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H678-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C678-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B678,99),0,1,1)*K678,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*L678,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*M678,FEE_rounding)","v":0},0,0,{"$f":"IF(C678>=1,ROUND(K678*OFFSET(Input!$U$27,B678,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B678=1,0,IF($C678>=1,ROUND(OFFSET(Input!$X$27,B678,0,1,1)*AL677,AV_rounding),0))","v":0},{"$f":"IF(B678=1,0,IF(C678=1,ROUND(OFFSET(Input!$W$27,B678,0,1,1)*AVERAGE($AI$5,$AL$5:$AL676),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),OFFSET(Input!$G$27,B678,0,1,1)-AE678,0)","v":0},{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),MIN(OFFSET(Input!$G$27,B678,0,1,1),AP677),0)","v":0},0,0,0,0,0,0,0,-17099375,-17248150,-17248150,-17248150,{"$f":"IF(A678=\"\",\"\",AL678-ROUND(AL678*OFFSET(Input!$S$27,$B678,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A678=\"\",\"\",ROUND(AP678*(1-OFFSET(Input!$T$27,MIN(B678,10),0,1,1)),2*FEE_rounding))","v":-17248150},-11748150,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A678=1,PMF_1st=0),0,ROUND(IF(A678=1,AI678,AL677)*OFFSET(Input!$O$27,IF(A678=121,-1,0)+MIN(B678,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A678=1,PMF_1st=0),0,IF(SUM($K$5:$L678)-$AU677>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B677,B678),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C678-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[675,57,3,null,96,{"$f":"IF(A679=\"\",\"\",IF(A679=1,Age_Full_Month,IF(F678=11,0,F678+1)))","v":2},96,0,{"$f":"IF(A679=\"\",\"\",IF(AND(F679=11,G679=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H679-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C679-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B679,99),0,1,1)*K679,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*L679,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*M679,FEE_rounding)","v":0},0,0,{"$f":"IF(C679>=1,ROUND(K679*OFFSET(Input!$U$27,B679,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B679=1,0,IF($C679>=1,ROUND(OFFSET(Input!$X$27,B679,0,1,1)*AL678,AV_rounding),0))","v":0},{"$f":"IF(B679=1,0,IF(C679=1,ROUND(OFFSET(Input!$W$27,B679,0,1,1)*AVERAGE($AI$5,$AL$5:$AL677),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),OFFSET(Input!$G$27,B679,0,1,1)-AE679,0)","v":0},{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),MIN(OFFSET(Input!$G$27,B679,0,1,1),AP678),0)","v":0},0,0,0,0,0,0,0,-17248150,-17396925,-17396925,-17396925,{"$f":"IF(A679=\"\",\"\",AL679-ROUND(AL679*OFFSET(Input!$S$27,$B679,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A679=\"\",\"\",ROUND(AP679*(1-OFFSET(Input!$T$27,MIN(B679,10),0,1,1)),2*FEE_rounding))","v":-17396925},-11896925,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A679=1,PMF_1st=0),0,ROUND(IF(A679=1,AI679,AL678)*OFFSET(Input!$O$27,IF(A679=121,-1,0)+MIN(B679,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A679=1,PMF_1st=0),0,IF(SUM($K$5:$L679)-$AU678>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B678,B679),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C679-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[676,57,4,null,96,{"$f":"IF(A680=\"\",\"\",IF(A680=1,Age_Full_Month,IF(F679=11,0,F679+1)))","v":3},96,0,{"$f":"IF(A680=\"\",\"\",IF(AND(F680=11,G680=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H680-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C680-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B680,99),0,1,1)*K680,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*L680,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*M680,FEE_rounding)","v":0},0,0,{"$f":"IF(C680>=1,ROUND(K680*OFFSET(Input!$U$27,B680,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B680=1,0,IF($C680>=1,ROUND(OFFSET(Input!$X$27,B680,0,1,1)*AL679,AV_rounding),0))","v":0},{"$f":"IF(B680=1,0,IF(C680=1,ROUND(OFFSET(Input!$W$27,B680,0,1,1)*AVERAGE($AI$5,$AL$5:$AL678),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),OFFSET(Input!$G$27,B680,0,1,1)-AE680,0)","v":0},{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),MIN(OFFSET(Input!$G$27,B680,0,1,1),AP679),0)","v":0},0,0,0,0,0,0,0,-17396925,-17545700,-17545700,-17545700,{"$f":"IF(A680=\"\",\"\",AL680-ROUND(AL680*OFFSET(Input!$S$27,$B680,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A680=\"\",\"\",ROUND(AP680*(1-OFFSET(Input!$T$27,MIN(B680,10),0,1,1)),2*FEE_rounding))","v":-17545700},-12045700,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A680=1,PMF_1st=0),0,ROUND(IF(A680=1,AI680,AL679)*OFFSET(Input!$O$27,IF(A680=121,-1,0)+MIN(B680,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A680=1,PMF_1st=0),0,IF(SUM($K$5:$L680)-$AU679>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B679,B680),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C680-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[677,57,5,null,96,{"$f":"IF(A681=\"\",\"\",IF(A681=1,Age_Full_Month,IF(F680=11,0,F680+1)))","v":4},96,0,{"$f":"IF(A681=\"\",\"\",IF(AND(F681=11,G681=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H681-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C681-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B681,99),0,1,1)*K681,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*L681,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*M681,FEE_rounding)","v":0},0,0,{"$f":"IF(C681>=1,ROUND(K681*OFFSET(Input!$U$27,B681,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B681=1,0,IF($C681>=1,ROUND(OFFSET(Input!$X$27,B681,0,1,1)*AL680,AV_rounding),0))","v":0},{"$f":"IF(B681=1,0,IF(C681=1,ROUND(OFFSET(Input!$W$27,B681,0,1,1)*AVERAGE($AI$5,$AL$5:$AL679),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),OFFSET(Input!$G$27,B681,0,1,1)-AE681,0)","v":0},{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),MIN(OFFSET(Input!$G$27,B681,0,1,1),AP680),0)","v":0},0,0,0,0,0,0,0,-17545700,-17694475,-17694475,-17694475,{"$f":"IF(A681=\"\",\"\",AL681-ROUND(AL681*OFFSET(Input!$S$27,$B681,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A681=\"\",\"\",ROUND(AP681*(1-OFFSET(Input!$T$27,MIN(B681,10),0,1,1)),2*FEE_rounding))","v":-17694475},-12194475,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A681=1,PMF_1st=0),0,ROUND(IF(A681=1,AI681,AL680)*OFFSET(Input!$O$27,IF(A681=121,-1,0)+MIN(B681,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A681=1,PMF_1st=0),0,IF(SUM($K$5:$L681)-$AU680>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B680,B681),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C681-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[678,57,6,null,96,{"$f":"IF(A682=\"\",\"\",IF(A682=1,Age_Full_Month,IF(F681=11,0,F681+1)))","v":5},96,0,{"$f":"IF(A682=\"\",\"\",IF(AND(F682=11,G682=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H682-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C682-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B682,99),0,1,1)*K682,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*L682,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*M682,FEE_rounding)","v":0},0,0,{"$f":"IF(C682>=1,ROUND(K682*OFFSET(Input!$U$27,B682,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B682=1,0,IF($C682>=1,ROUND(OFFSET(Input!$X$27,B682,0,1,1)*AL681,AV_rounding),0))","v":0},{"$f":"IF(B682=1,0,IF(C682=1,ROUND(OFFSET(Input!$W$27,B682,0,1,1)*AVERAGE($AI$5,$AL$5:$AL680),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),OFFSET(Input!$G$27,B682,0,1,1)-AE682,0)","v":0},{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),MIN(OFFSET(Input!$G$27,B682,0,1,1),AP681),0)","v":0},0,0,0,0,0,0,0,-17694475,-17843250,-17843250,-17843250,{"$f":"IF(A682=\"\",\"\",AL682-ROUND(AL682*OFFSET(Input!$S$27,$B682,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A682=\"\",\"\",ROUND(AP682*(1-OFFSET(Input!$T$27,MIN(B682,10),0,1,1)),2*FEE_rounding))","v":-17843250},-12343250,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A682=1,PMF_1st=0),0,ROUND(IF(A682=1,AI682,AL681)*OFFSET(Input!$O$27,IF(A682=121,-1,0)+MIN(B682,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A682=1,PMF_1st=0),0,IF(SUM($K$5:$L682)-$AU681>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B681,B682),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C682-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[679,57,7,null,96,{"$f":"IF(A683=\"\",\"\",IF(A683=1,Age_Full_Month,IF(F682=11,0,F682+1)))","v":6},96,0,{"$f":"IF(A683=\"\",\"\",IF(AND(F683=11,G683=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H683-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C683-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B683,99),0,1,1)*K683,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*L683,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*M683,FEE_rounding)","v":0},0,0,{"$f":"IF(C683>=1,ROUND(K683*OFFSET(Input!$U$27,B683,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B683=1,0,IF($C683>=1,ROUND(OFFSET(Input!$X$27,B683,0,1,1)*AL682,AV_rounding),0))","v":0},{"$f":"IF(B683=1,0,IF(C683=1,ROUND(OFFSET(Input!$W$27,B683,0,1,1)*AVERAGE($AI$5,$AL$5:$AL681),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),OFFSET(Input!$G$27,B683,0,1,1)-AE683,0)","v":0},{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),MIN(OFFSET(Input!$G$27,B683,0,1,1),AP682),0)","v":0},0,0,0,0,0,0,0,-17843250,-17992025,-17992025,-17992025,{"$f":"IF(A683=\"\",\"\",AL683-ROUND(AL683*OFFSET(Input!$S$27,$B683,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A683=\"\",\"\",ROUND(AP683*(1-OFFSET(Input!$T$27,MIN(B683,10),0,1,1)),2*FEE_rounding))","v":-17992025},-12492025,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A683=1,PMF_1st=0),0,ROUND(IF(A683=1,AI683,AL682)*OFFSET(Input!$O$27,IF(A683=121,-1,0)+MIN(B683,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A683=1,PMF_1st=0),0,IF(SUM($K$5:$L683)-$AU682>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B682,B683),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C683-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[680,57,8,null,96,{"$f":"IF(A684=\"\",\"\",IF(A684=1,Age_Full_Month,IF(F683=11,0,F683+1)))","v":7},96,0,{"$f":"IF(A684=\"\",\"\",IF(AND(F684=11,G684=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H684-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C684-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B684,99),0,1,1)*K684,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*L684,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*M684,FEE_rounding)","v":0},0,0,{"$f":"IF(C684>=1,ROUND(K684*OFFSET(Input!$U$27,B684,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B684=1,0,IF($C684>=1,ROUND(OFFSET(Input!$X$27,B684,0,1,1)*AL683,AV_rounding),0))","v":0},{"$f":"IF(B684=1,0,IF(C684=1,ROUND(OFFSET(Input!$W$27,B684,0,1,1)*AVERAGE($AI$5,$AL$5:$AL682),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),OFFSET(Input!$G$27,B684,0,1,1)-AE684,0)","v":0},{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),MIN(OFFSET(Input!$G$27,B684,0,1,1),AP683),0)","v":0},0,0,0,0,0,0,0,-17992025,-18140800,-18140800,-18140800,{"$f":"IF(A684=\"\",\"\",AL684-ROUND(AL684*OFFSET(Input!$S$27,$B684,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A684=\"\",\"\",ROUND(AP684*(1-OFFSET(Input!$T$27,MIN(B684,10),0,1,1)),2*FEE_rounding))","v":-18140800},-12640800,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A684=1,PMF_1st=0),0,ROUND(IF(A684=1,AI684,AL683)*OFFSET(Input!$O$27,IF(A684=121,-1,0)+MIN(B684,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A684=1,PMF_1st=0),0,IF(SUM($K$5:$L684)-$AU683>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B683,B684),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C684-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[681,57,9,null,96,{"$f":"IF(A685=\"\",\"\",IF(A685=1,Age_Full_Month,IF(F684=11,0,F684+1)))","v":8},96,0,{"$f":"IF(A685=\"\",\"\",IF(AND(F685=11,G685=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H685-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C685-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B685,99),0,1,1)*K685,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*L685,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*M685,FEE_rounding)","v":0},0,0,{"$f":"IF(C685>=1,ROUND(K685*OFFSET(Input!$U$27,B685,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B685=1,0,IF($C685>=1,ROUND(OFFSET(Input!$X$27,B685,0,1,1)*AL684,AV_rounding),0))","v":0},{"$f":"IF(B685=1,0,IF(C685=1,ROUND(OFFSET(Input!$W$27,B685,0,1,1)*AVERAGE($AI$5,$AL$5:$AL683),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),OFFSET(Input!$G$27,B685,0,1,1)-AE685,0)","v":0},{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),MIN(OFFSET(Input!$G$27,B685,0,1,1),AP684),0)","v":0},0,0,0,0,0,0,0,-18140800,-18289575,-18289575,-18289575,{"$f":"IF(A685=\"\",\"\",AL685-ROUND(AL685*OFFSET(Input!$S$27,$B685,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A685=\"\",\"\",ROUND(AP685*(1-OFFSET(Input!$T$27,MIN(B685,10),0,1,1)),2*FEE_rounding))","v":-18289575},-12789575,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A685=1,PMF_1st=0),0,ROUND(IF(A685=1,AI685,AL684)*OFFSET(Input!$O$27,IF(A685=121,-1,0)+MIN(B685,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A685=1,PMF_1st=0),0,IF(SUM($K$5:$L685)-$AU684>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B684,B685),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C685-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[682,57,10,null,96,{"$f":"IF(A686=\"\",\"\",IF(A686=1,Age_Full_Month,IF(F685=11,0,F685+1)))","v":9},96,0,{"$f":"IF(A686=\"\",\"\",IF(AND(F686=11,G686=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H686-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C686-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B686,99),0,1,1)*K686,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*L686,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*M686,FEE_rounding)","v":0},0,0,{"$f":"IF(C686>=1,ROUND(K686*OFFSET(Input!$U$27,B686,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B686=1,0,IF($C686>=1,ROUND(OFFSET(Input!$X$27,B686,0,1,1)*AL685,AV_rounding),0))","v":0},{"$f":"IF(B686=1,0,IF(C686=1,ROUND(OFFSET(Input!$W$27,B686,0,1,1)*AVERAGE($AI$5,$AL$5:$AL684),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),OFFSET(Input!$G$27,B686,0,1,1)-AE686,0)","v":0},{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),MIN(OFFSET(Input!$G$27,B686,0,1,1),AP685),0)","v":0},0,0,0,0,0,0,0,-18289575,-18438350,-18438350,-18438350,{"$f":"IF(A686=\"\",\"\",AL686-ROUND(AL686*OFFSET(Input!$S$27,$B686,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A686=\"\",\"\",ROUND(AP686*(1-OFFSET(Input!$T$27,MIN(B686,10),0,1,1)),2*FEE_rounding))","v":-18438350},-12938350,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A686=1,PMF_1st=0),0,ROUND(IF(A686=1,AI686,AL685)*OFFSET(Input!$O$27,IF(A686=121,-1,0)+MIN(B686,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A686=1,PMF_1st=0),0,IF(SUM($K$5:$L686)-$AU685>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B685,B686),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C686-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[683,57,11,null,96,{"$f":"IF(A687=\"\",\"\",IF(A687=1,Age_Full_Month,IF(F686=11,0,F686+1)))","v":10},96,0,{"$f":"IF(A687=\"\",\"\",IF(AND(F687=11,G687=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H687-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C687-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B687,99),0,1,1)*K687,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*L687,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*M687,FEE_rounding)","v":0},0,0,{"$f":"IF(C687>=1,ROUND(K687*OFFSET(Input!$U$27,B687,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B687=1,0,IF($C687>=1,ROUND(OFFSET(Input!$X$27,B687,0,1,1)*AL686,AV_rounding),0))","v":0},{"$f":"IF(B687=1,0,IF(C687=1,ROUND(OFFSET(Input!$W$27,B687,0,1,1)*AVERAGE($AI$5,$AL$5:$AL685),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),OFFSET(Input!$G$27,B687,0,1,1)-AE687,0)","v":0},{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),MIN(OFFSET(Input!$G$27,B687,0,1,1),AP686),0)","v":0},0,0,0,0,0,0,0,-18438350,-18587125,-18587125,-18587125,{"$f":"IF(A687=\"\",\"\",AL687-ROUND(AL687*OFFSET(Input!$S$27,$B687,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A687=\"\",\"\",ROUND(AP687*(1-OFFSET(Input!$T$27,MIN(B687,10),0,1,1)),2*FEE_rounding))","v":-18587125},-13087125,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A687=1,PMF_1st=0),0,ROUND(IF(A687=1,AI687,AL686)*OFFSET(Input!$O$27,IF(A687=121,-1,0)+MIN(B687,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A687=1,PMF_1st=0),0,IF(SUM($K$5:$L687)-$AU686>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B686,B687),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C687-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[684,57,12,null,96,{"$f":"IF(A688=\"\",\"\",IF(A688=1,Age_Full_Month,IF(F687=11,0,F687+1)))","v":11},96,0,{"$f":"IF(A688=\"\",\"\",IF(AND(F688=11,G688=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H688-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C688-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B688,99),0,1,1)*K688,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*L688,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*M688,FEE_rounding)","v":0},0,0,{"$f":"IF(C688>=1,ROUND(K688*OFFSET(Input!$U$27,B688,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B688=1,0,IF($C688>=1,ROUND(OFFSET(Input!$X$27,B688,0,1,1)*AL687,AV_rounding),0))","v":0},{"$f":"IF(B688=1,0,IF(C688=1,ROUND(OFFSET(Input!$W$27,B688,0,1,1)*AVERAGE($AI$5,$AL$5:$AL686),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),OFFSET(Input!$G$27,B688,0,1,1)-AE688,0)","v":0},{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),MIN(OFFSET(Input!$G$27,B688,0,1,1),AP687),0)","v":0},0,0,0,0,0,0,0,-18587125,-18735900,-18735900,-18735900,{"$f":"IF(A688=\"\",\"\",AL688-ROUND(AL688*OFFSET(Input!$S$27,$B688,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A688=\"\",\"\",ROUND(AP688*(1-OFFSET(Input!$T$27,MIN(B688,10),0,1,1)),2*FEE_rounding))","v":-18735900},-13235900,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A688=1,PMF_1st=0),0,ROUND(IF(A688=1,AI688,AL687)*OFFSET(Input!$O$27,IF(A688=121,-1,0)+MIN(B688,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A688=1,PMF_1st=0),0,IF(SUM($K$5:$L688)-$AU687>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B687,B688),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C688-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[685,58,1,null,97,{"$f":"IF(A689=\"\",\"\",IF(A689=1,Age_Full_Month,IF(F688=11,0,F688+1)))","v":0},97,0,{"$f":"IF(A689=\"\",\"\",IF(AND(F689=11,G689=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H689-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C689-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B689,99),0,1,1)*K689,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*L689,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*M689,FEE_rounding)","v":0},0,0,{"$f":"IF(C689>=1,ROUND(K689*OFFSET(Input!$U$27,B689,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B689=1,0,IF($C689>=1,ROUND(OFFSET(Input!$X$27,B689,0,1,1)*AL688,AV_rounding),0))","v":0},{"$f":"IF(B689=1,0,IF(C689=1,ROUND(OFFSET(Input!$W$27,B689,0,1,1)*AVERAGE($AI$5,$AL$5:$AL687),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),OFFSET(Input!$G$27,B689,0,1,1)-AE689,0)","v":0},{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),MIN(OFFSET(Input!$G$27,B689,0,1,1),AP688),0)","v":0},0,0,0,0,0,0,0,-18735900,-18896280,-18896280,-18896280,{"$f":"IF(A689=\"\",\"\",AL689-ROUND(AL689*OFFSET(Input!$S$27,$B689,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A689=\"\",\"\",ROUND(AP689*(1-OFFSET(Input!$T$27,MIN(B689,10),0,1,1)),2*FEE_rounding))","v":-18896280},-13396280,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A689=1,PMF_1st=0),0,ROUND(IF(A689=1,AI689,AL688)*OFFSET(Input!$O$27,IF(A689=121,-1,0)+MIN(B689,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A689=1,PMF_1st=0),0,IF(SUM($K$5:$L689)-$AU688>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B688,B689),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C689-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[686,58,2,null,97,{"$f":"IF(A690=\"\",\"\",IF(A690=1,Age_Full_Month,IF(F689=11,0,F689+1)))","v":1},97,0,{"$f":"IF(A690=\"\",\"\",IF(AND(F690=11,G690=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H690-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C690-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B690,99),0,1,1)*K690,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*L690,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*M690,FEE_rounding)","v":0},0,0,{"$f":"IF(C690>=1,ROUND(K690*OFFSET(Input!$U$27,B690,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B690=1,0,IF($C690>=1,ROUND(OFFSET(Input!$X$27,B690,0,1,1)*AL689,AV_rounding),0))","v":0},{"$f":"IF(B690=1,0,IF(C690=1,ROUND(OFFSET(Input!$W$27,B690,0,1,1)*AVERAGE($AI$5,$AL$5:$AL688),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),OFFSET(Input!$G$27,B690,0,1,1)-AE690,0)","v":0},{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),MIN(OFFSET(Input!$G$27,B690,0,1,1),AP689),0)","v":0},0,0,0,0,0,0,0,-18896280,-19056660,-19056660,-19056660,{"$f":"IF(A690=\"\",\"\",AL690-ROUND(AL690*OFFSET(Input!$S$27,$B690,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A690=\"\",\"\",ROUND(AP690*(1-OFFSET(Input!$T$27,MIN(B690,10),0,1,1)),2*FEE_rounding))","v":-19056660},-13556660,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A690=1,PMF_1st=0),0,ROUND(IF(A690=1,AI690,AL689)*OFFSET(Input!$O$27,IF(A690=121,-1,0)+MIN(B690,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A690=1,PMF_1st=0),0,IF(SUM($K$5:$L690)-$AU689>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B689,B690),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C690-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[687,58,3,null,97,{"$f":"IF(A691=\"\",\"\",IF(A691=1,Age_Full_Month,IF(F690=11,0,F690+1)))","v":2},97,0,{"$f":"IF(A691=\"\",\"\",IF(AND(F691=11,G691=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H691-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C691-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B691,99),0,1,1)*K691,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*L691,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*M691,FEE_rounding)","v":0},0,0,{"$f":"IF(C691>=1,ROUND(K691*OFFSET(Input!$U$27,B691,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B691=1,0,IF($C691>=1,ROUND(OFFSET(Input!$X$27,B691,0,1,1)*AL690,AV_rounding),0))","v":0},{"$f":"IF(B691=1,0,IF(C691=1,ROUND(OFFSET(Input!$W$27,B691,0,1,1)*AVERAGE($AI$5,$AL$5:$AL689),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),OFFSET(Input!$G$27,B691,0,1,1)-AE691,0)","v":0},{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),MIN(OFFSET(Input!$G$27,B691,0,1,1),AP690),0)","v":0},0,0,0,0,0,0,0,-19056660,-19217040,-19217040,-19217040,{"$f":"IF(A691=\"\",\"\",AL691-ROUND(AL691*OFFSET(Input!$S$27,$B691,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A691=\"\",\"\",ROUND(AP691*(1-OFFSET(Input!$T$27,MIN(B691,10),0,1,1)),2*FEE_rounding))","v":-19217040},-13717040,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A691=1,PMF_1st=0),0,ROUND(IF(A691=1,AI691,AL690)*OFFSET(Input!$O$27,IF(A691=121,-1,0)+MIN(B691,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A691=1,PMF_1st=0),0,IF(SUM($K$5:$L691)-$AU690>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B690,B691),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C691-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[688,58,4,null,97,{"$f":"IF(A692=\"\",\"\",IF(A692=1,Age_Full_Month,IF(F691=11,0,F691+1)))","v":3},97,0,{"$f":"IF(A692=\"\",\"\",IF(AND(F692=11,G692=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H692-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C692-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B692,99),0,1,1)*K692,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*L692,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*M692,FEE_rounding)","v":0},0,0,{"$f":"IF(C692>=1,ROUND(K692*OFFSET(Input!$U$27,B692,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B692=1,0,IF($C692>=1,ROUND(OFFSET(Input!$X$27,B692,0,1,1)*AL691,AV_rounding),0))","v":0},{"$f":"IF(B692=1,0,IF(C692=1,ROUND(OFFSET(Input!$W$27,B692,0,1,1)*AVERAGE($AI$5,$AL$5:$AL690),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),OFFSET(Input!$G$27,B692,0,1,1)-AE692,0)","v":0},{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),MIN(OFFSET(Input!$G$27,B692,0,1,1),AP691),0)","v":0},0,0,0,0,0,0,0,-19217040,-19377420,-19377420,-19377420,{"$f":"IF(A692=\"\",\"\",AL692-ROUND(AL692*OFFSET(Input!$S$27,$B692,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A692=\"\",\"\",ROUND(AP692*(1-OFFSET(Input!$T$27,MIN(B692,10),0,1,1)),2*FEE_rounding))","v":-19377420},-13877420,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A692=1,PMF_1st=0),0,ROUND(IF(A692=1,AI692,AL691)*OFFSET(Input!$O$27,IF(A692=121,-1,0)+MIN(B692,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A692=1,PMF_1st=0),0,IF(SUM($K$5:$L692)-$AU691>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B691,B692),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C692-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[689,58,5,null,97,{"$f":"IF(A693=\"\",\"\",IF(A693=1,Age_Full_Month,IF(F692=11,0,F692+1)))","v":4},97,0,{"$f":"IF(A693=\"\",\"\",IF(AND(F693=11,G693=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H693-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C693-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B693,99),0,1,1)*K693,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*L693,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*M693,FEE_rounding)","v":0},0,0,{"$f":"IF(C693>=1,ROUND(K693*OFFSET(Input!$U$27,B693,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B693=1,0,IF($C693>=1,ROUND(OFFSET(Input!$X$27,B693,0,1,1)*AL692,AV_rounding),0))","v":0},{"$f":"IF(B693=1,0,IF(C693=1,ROUND(OFFSET(Input!$W$27,B693,0,1,1)*AVERAGE($AI$5,$AL$5:$AL691),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),OFFSET(Input!$G$27,B693,0,1,1)-AE693,0)","v":0},{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),MIN(OFFSET(Input!$G$27,B693,0,1,1),AP692),0)","v":0},0,0,0,0,0,0,0,-19377420,-19537800,-19537800,-19537800,{"$f":"IF(A693=\"\",\"\",AL693-ROUND(AL693*OFFSET(Input!$S$27,$B693,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A693=\"\",\"\",ROUND(AP693*(1-OFFSET(Input!$T$27,MIN(B693,10),0,1,1)),2*FEE_rounding))","v":-19537800},-14037800,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A693=1,PMF_1st=0),0,ROUND(IF(A693=1,AI693,AL692)*OFFSET(Input!$O$27,IF(A693=121,-1,0)+MIN(B693,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A693=1,PMF_1st=0),0,IF(SUM($K$5:$L693)-$AU692>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B692,B693),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C693-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[690,58,6,null,97,{"$f":"IF(A694=\"\",\"\",IF(A694=1,Age_Full_Month,IF(F693=11,0,F693+1)))","v":5},97,0,{"$f":"IF(A694=\"\",\"\",IF(AND(F694=11,G694=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H694-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C694-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B694,99),0,1,1)*K694,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*L694,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*M694,FEE_rounding)","v":0},0,0,{"$f":"IF(C694>=1,ROUND(K694*OFFSET(Input!$U$27,B694,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B694=1,0,IF($C694>=1,ROUND(OFFSET(Input!$X$27,B694,0,1,1)*AL693,AV_rounding),0))","v":0},{"$f":"IF(B694=1,0,IF(C694=1,ROUND(OFFSET(Input!$W$27,B694,0,1,1)*AVERAGE($AI$5,$AL$5:$AL692),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),OFFSET(Input!$G$27,B694,0,1,1)-AE694,0)","v":0},{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),MIN(OFFSET(Input!$G$27,B694,0,1,1),AP693),0)","v":0},0,0,0,0,0,0,0,-19537800,-19698180,-19698180,-19698180,{"$f":"IF(A694=\"\",\"\",AL694-ROUND(AL694*OFFSET(Input!$S$27,$B694,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A694=\"\",\"\",ROUND(AP694*(1-OFFSET(Input!$T$27,MIN(B694,10),0,1,1)),2*FEE_rounding))","v":-19698180},-14198180,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A694=1,PMF_1st=0),0,ROUND(IF(A694=1,AI694,AL693)*OFFSET(Input!$O$27,IF(A694=121,-1,0)+MIN(B694,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A694=1,PMF_1st=0),0,IF(SUM($K$5:$L694)-$AU693>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B693,B694),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C694-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[691,58,7,null,97,{"$f":"IF(A695=\"\",\"\",IF(A695=1,Age_Full_Month,IF(F694=11,0,F694+1)))","v":6},97,0,{"$f":"IF(A695=\"\",\"\",IF(AND(F695=11,G695=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H695-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C695-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B695,99),0,1,1)*K695,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*L695,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*M695,FEE_rounding)","v":0},0,0,{"$f":"IF(C695>=1,ROUND(K695*OFFSET(Input!$U$27,B695,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B695=1,0,IF($C695>=1,ROUND(OFFSET(Input!$X$27,B695,0,1,1)*AL694,AV_rounding),0))","v":0},{"$f":"IF(B695=1,0,IF(C695=1,ROUND(OFFSET(Input!$W$27,B695,0,1,1)*AVERAGE($AI$5,$AL$5:$AL693),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),OFFSET(Input!$G$27,B695,0,1,1)-AE695,0)","v":0},{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),MIN(OFFSET(Input!$G$27,B695,0,1,1),AP694),0)","v":0},0,0,0,0,0,0,0,-19698180,-19858560,-19858560,-19858560,{"$f":"IF(A695=\"\",\"\",AL695-ROUND(AL695*OFFSET(Input!$S$27,$B695,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A695=\"\",\"\",ROUND(AP695*(1-OFFSET(Input!$T$27,MIN(B695,10),0,1,1)),2*FEE_rounding))","v":-19858560},-14358560,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A695=1,PMF_1st=0),0,ROUND(IF(A695=1,AI695,AL694)*OFFSET(Input!$O$27,IF(A695=121,-1,0)+MIN(B695,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A695=1,PMF_1st=0),0,IF(SUM($K$5:$L695)-$AU694>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B694,B695),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C695-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[692,58,8,null,97,{"$f":"IF(A696=\"\",\"\",IF(A696=1,Age_Full_Month,IF(F695=11,0,F695+1)))","v":7},97,0,{"$f":"IF(A696=\"\",\"\",IF(AND(F696=11,G696=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H696-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C696-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B696,99),0,1,1)*K696,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*L696,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*M696,FEE_rounding)","v":0},0,0,{"$f":"IF(C696>=1,ROUND(K696*OFFSET(Input!$U$27,B696,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B696=1,0,IF($C696>=1,ROUND(OFFSET(Input!$X$27,B696,0,1,1)*AL695,AV_rounding),0))","v":0},{"$f":"IF(B696=1,0,IF(C696=1,ROUND(OFFSET(Input!$W$27,B696,0,1,1)*AVERAGE($AI$5,$AL$5:$AL694),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),OFFSET(Input!$G$27,B696,0,1,1)-AE696,0)","v":0},{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),MIN(OFFSET(Input!$G$27,B696,0,1,1),AP695),0)","v":0},0,0,0,0,0,0,0,-19858560,-20018940,-20018940,-20018940,{"$f":"IF(A696=\"\",\"\",AL696-ROUND(AL696*OFFSET(Input!$S$27,$B696,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A696=\"\",\"\",ROUND(AP696*(1-OFFSET(Input!$T$27,MIN(B696,10),0,1,1)),2*FEE_rounding))","v":-20018940},-14518940,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A696=1,PMF_1st=0),0,ROUND(IF(A696=1,AI696,AL695)*OFFSET(Input!$O$27,IF(A696=121,-1,0)+MIN(B696,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A696=1,PMF_1st=0),0,IF(SUM($K$5:$L696)-$AU695>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B695,B696),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C696-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[693,58,9,null,97,{"$f":"IF(A697=\"\",\"\",IF(A697=1,Age_Full_Month,IF(F696=11,0,F696+1)))","v":8},97,0,{"$f":"IF(A697=\"\",\"\",IF(AND(F697=11,G697=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H697-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C697-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B697,99),0,1,1)*K697,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*L697,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*M697,FEE_rounding)","v":0},0,0,{"$f":"IF(C697>=1,ROUND(K697*OFFSET(Input!$U$27,B697,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B697=1,0,IF($C697>=1,ROUND(OFFSET(Input!$X$27,B697,0,1,1)*AL696,AV_rounding),0))","v":0},{"$f":"IF(B697=1,0,IF(C697=1,ROUND(OFFSET(Input!$W$27,B697,0,1,1)*AVERAGE($AI$5,$AL$5:$AL695),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),OFFSET(Input!$G$27,B697,0,1,1)-AE697,0)","v":0},{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),MIN(OFFSET(Input!$G$27,B697,0,1,1),AP696),0)","v":0},0,0,0,0,0,0,0,-20018940,-20179320,-20179320,-20179320,{"$f":"IF(A697=\"\",\"\",AL697-ROUND(AL697*OFFSET(Input!$S$27,$B697,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A697=\"\",\"\",ROUND(AP697*(1-OFFSET(Input!$T$27,MIN(B697,10),0,1,1)),2*FEE_rounding))","v":-20179320},-14679320,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A697=1,PMF_1st=0),0,ROUND(IF(A697=1,AI697,AL696)*OFFSET(Input!$O$27,IF(A697=121,-1,0)+MIN(B697,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A697=1,PMF_1st=0),0,IF(SUM($K$5:$L697)-$AU696>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B696,B697),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C697-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[694,58,10,null,97,{"$f":"IF(A698=\"\",\"\",IF(A698=1,Age_Full_Month,IF(F697=11,0,F697+1)))","v":9},97,0,{"$f":"IF(A698=\"\",\"\",IF(AND(F698=11,G698=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H698-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C698-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B698,99),0,1,1)*K698,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*L698,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*M698,FEE_rounding)","v":0},0,0,{"$f":"IF(C698>=1,ROUND(K698*OFFSET(Input!$U$27,B698,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B698=1,0,IF($C698>=1,ROUND(OFFSET(Input!$X$27,B698,0,1,1)*AL697,AV_rounding),0))","v":0},{"$f":"IF(B698=1,0,IF(C698=1,ROUND(OFFSET(Input!$W$27,B698,0,1,1)*AVERAGE($AI$5,$AL$5:$AL696),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),OFFSET(Input!$G$27,B698,0,1,1)-AE698,0)","v":0},{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),MIN(OFFSET(Input!$G$27,B698,0,1,1),AP697),0)","v":0},0,0,0,0,0,0,0,-20179320,-20339700,-20339700,-20339700,{"$f":"IF(A698=\"\",\"\",AL698-ROUND(AL698*OFFSET(Input!$S$27,$B698,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A698=\"\",\"\",ROUND(AP698*(1-OFFSET(Input!$T$27,MIN(B698,10),0,1,1)),2*FEE_rounding))","v":-20339700},-14839700,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A698=1,PMF_1st=0),0,ROUND(IF(A698=1,AI698,AL697)*OFFSET(Input!$O$27,IF(A698=121,-1,0)+MIN(B698,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A698=1,PMF_1st=0),0,IF(SUM($K$5:$L698)-$AU697>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B697,B698),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C698-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[695,58,11,null,97,{"$f":"IF(A699=\"\",\"\",IF(A699=1,Age_Full_Month,IF(F698=11,0,F698+1)))","v":10},97,0,{"$f":"IF(A699=\"\",\"\",IF(AND(F699=11,G699=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H699-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C699-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B699,99),0,1,1)*K699,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*L699,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*M699,FEE_rounding)","v":0},0,0,{"$f":"IF(C699>=1,ROUND(K699*OFFSET(Input!$U$27,B699,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B699=1,0,IF($C699>=1,ROUND(OFFSET(Input!$X$27,B699,0,1,1)*AL698,AV_rounding),0))","v":0},{"$f":"IF(B699=1,0,IF(C699=1,ROUND(OFFSET(Input!$W$27,B699,0,1,1)*AVERAGE($AI$5,$AL$5:$AL697),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),OFFSET(Input!$G$27,B699,0,1,1)-AE699,0)","v":0},{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),MIN(OFFSET(Input!$G$27,B699,0,1,1),AP698),0)","v":0},0,0,0,0,0,0,0,-20339700,-20500080,-20500080,-20500080,{"$f":"IF(A699=\"\",\"\",AL699-ROUND(AL699*OFFSET(Input!$S$27,$B699,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A699=\"\",\"\",ROUND(AP699*(1-OFFSET(Input!$T$27,MIN(B699,10),0,1,1)),2*FEE_rounding))","v":-20500080},-15000080,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A699=1,PMF_1st=0),0,ROUND(IF(A699=1,AI699,AL698)*OFFSET(Input!$O$27,IF(A699=121,-1,0)+MIN(B699,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A699=1,PMF_1st=0),0,IF(SUM($K$5:$L699)-$AU698>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B698,B699),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C699-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[696,58,12,null,97,{"$f":"IF(A700=\"\",\"\",IF(A700=1,Age_Full_Month,IF(F699=11,0,F699+1)))","v":11},97,0,{"$f":"IF(A700=\"\",\"\",IF(AND(F700=11,G700=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H700-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C700-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B700,99),0,1,1)*K700,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*L700,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*M700,FEE_rounding)","v":0},0,0,{"$f":"IF(C700>=1,ROUND(K700*OFFSET(Input!$U$27,B700,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B700=1,0,IF($C700>=1,ROUND(OFFSET(Input!$X$27,B700,0,1,1)*AL699,AV_rounding),0))","v":0},{"$f":"IF(B700=1,0,IF(C700=1,ROUND(OFFSET(Input!$W$27,B700,0,1,1)*AVERAGE($AI$5,$AL$5:$AL698),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),OFFSET(Input!$G$27,B700,0,1,1)-AE700,0)","v":0},{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),MIN(OFFSET(Input!$G$27,B700,0,1,1),AP699),0)","v":0},0,0,0,0,0,0,0,-20500080,-20660460,-20660460,-20660460,{"$f":"IF(A700=\"\",\"\",AL700-ROUND(AL700*OFFSET(Input!$S$27,$B700,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A700=\"\",\"\",ROUND(AP700*(1-OFFSET(Input!$T$27,MIN(B700,10),0,1,1)),2*FEE_rounding))","v":-20660460},-15160460,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A700=1,PMF_1st=0),0,ROUND(IF(A700=1,AI700,AL699)*OFFSET(Input!$O$27,IF(A700=121,-1,0)+MIN(B700,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A700=1,PMF_1st=0),0,IF(SUM($K$5:$L700)-$AU699>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B699,B700),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C700-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[697,59,1,null,98,{"$f":"IF(A701=\"\",\"\",IF(A701=1,Age_Full_Month,IF(F700=11,0,F700+1)))","v":0},98,0,{"$f":"IF(A701=\"\",\"\",IF(AND(F701=11,G701=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H701-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C701-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B701,99),0,1,1)*K701,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*L701,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*M701,FEE_rounding)","v":0},0,0,{"$f":"IF(C701>=1,ROUND(K701*OFFSET(Input!$U$27,B701,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B701=1,0,IF($C701>=1,ROUND(OFFSET(Input!$X$27,B701,0,1,1)*AL700,AV_rounding),0))","v":0},{"$f":"IF(B701=1,0,IF(C701=1,ROUND(OFFSET(Input!$W$27,B701,0,1,1)*AVERAGE($AI$5,$AL$5:$AL699),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),OFFSET(Input!$G$27,B701,0,1,1)-AE701,0)","v":0},{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),MIN(OFFSET(Input!$G$27,B701,0,1,1),AP700),0)","v":0},0,0,0,0,0,0,0,-20660460,-20833105,-20833105,-20833105,{"$f":"IF(A701=\"\",\"\",AL701-ROUND(AL701*OFFSET(Input!$S$27,$B701,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A701=\"\",\"\",ROUND(AP701*(1-OFFSET(Input!$T$27,MIN(B701,10),0,1,1)),2*FEE_rounding))","v":-20833105},-15333105,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A701=1,PMF_1st=0),0,ROUND(IF(A701=1,AI701,AL700)*OFFSET(Input!$O$27,IF(A701=121,-1,0)+MIN(B701,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A701=1,PMF_1st=0),0,IF(SUM($K$5:$L701)-$AU700>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B700,B701),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C701-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[698,59,2,null,98,{"$f":"IF(A702=\"\",\"\",IF(A702=1,Age_Full_Month,IF(F701=11,0,F701+1)))","v":1},98,0,{"$f":"IF(A702=\"\",\"\",IF(AND(F702=11,G702=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H702-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C702-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B702,99),0,1,1)*K702,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*L702,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*M702,FEE_rounding)","v":0},0,0,{"$f":"IF(C702>=1,ROUND(K702*OFFSET(Input!$U$27,B702,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B702=1,0,IF($C702>=1,ROUND(OFFSET(Input!$X$27,B702,0,1,1)*AL701,AV_rounding),0))","v":0},{"$f":"IF(B702=1,0,IF(C702=1,ROUND(OFFSET(Input!$W$27,B702,0,1,1)*AVERAGE($AI$5,$AL$5:$AL700),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),OFFSET(Input!$G$27,B702,0,1,1)-AE702,0)","v":0},{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),MIN(OFFSET(Input!$G$27,B702,0,1,1),AP701),0)","v":0},0,0,0,0,0,0,0,-20833105,-21005750,-21005750,-21005750,{"$f":"IF(A702=\"\",\"\",AL702-ROUND(AL702*OFFSET(Input!$S$27,$B702,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A702=\"\",\"\",ROUND(AP702*(1-OFFSET(Input!$T$27,MIN(B702,10),0,1,1)),2*FEE_rounding))","v":-21005750},-15505750,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A702=1,PMF_1st=0),0,ROUND(IF(A702=1,AI702,AL701)*OFFSET(Input!$O$27,IF(A702=121,-1,0)+MIN(B702,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A702=1,PMF_1st=0),0,IF(SUM($K$5:$L702)-$AU701>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B701,B702),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C702-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[699,59,3,null,98,{"$f":"IF(A703=\"\",\"\",IF(A703=1,Age_Full_Month,IF(F702=11,0,F702+1)))","v":2},98,0,{"$f":"IF(A703=\"\",\"\",IF(AND(F703=11,G703=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H703-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C703-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B703,99),0,1,1)*K703,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*L703,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*M703,FEE_rounding)","v":0},0,0,{"$f":"IF(C703>=1,ROUND(K703*OFFSET(Input!$U$27,B703,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B703=1,0,IF($C703>=1,ROUND(OFFSET(Input!$X$27,B703,0,1,1)*AL702,AV_rounding),0))","v":0},{"$f":"IF(B703=1,0,IF(C703=1,ROUND(OFFSET(Input!$W$27,B703,0,1,1)*AVERAGE($AI$5,$AL$5:$AL701),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),OFFSET(Input!$G$27,B703,0,1,1)-AE703,0)","v":0},{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),MIN(OFFSET(Input!$G$27,B703,0,1,1),AP702),0)","v":0},0,0,0,0,0,0,0,-21005750,-21178395,-21178395,-21178395,{"$f":"IF(A703=\"\",\"\",AL703-ROUND(AL703*OFFSET(Input!$S$27,$B703,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A703=\"\",\"\",ROUND(AP703*(1-OFFSET(Input!$T$27,MIN(B703,10),0,1,1)),2*FEE_rounding))","v":-21178395},-15678395,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A703=1,PMF_1st=0),0,ROUND(IF(A703=1,AI703,AL702)*OFFSET(Input!$O$27,IF(A703=121,-1,0)+MIN(B703,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A703=1,PMF_1st=0),0,IF(SUM($K$5:$L703)-$AU702>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B702,B703),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C703-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[700,59,4,null,98,{"$f":"IF(A704=\"\",\"\",IF(A704=1,Age_Full_Month,IF(F703=11,0,F703+1)))","v":3},98,0,{"$f":"IF(A704=\"\",\"\",IF(AND(F704=11,G704=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H704-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C704-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B704,99),0,1,1)*K704,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*L704,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*M704,FEE_rounding)","v":0},0,0,{"$f":"IF(C704>=1,ROUND(K704*OFFSET(Input!$U$27,B704,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B704=1,0,IF($C704>=1,ROUND(OFFSET(Input!$X$27,B704,0,1,1)*AL703,AV_rounding),0))","v":0},{"$f":"IF(B704=1,0,IF(C704=1,ROUND(OFFSET(Input!$W$27,B704,0,1,1)*AVERAGE($AI$5,$AL$5:$AL702),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),OFFSET(Input!$G$27,B704,0,1,1)-AE704,0)","v":0},{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),MIN(OFFSET(Input!$G$27,B704,0,1,1),AP703),0)","v":0},0,0,0,0,0,0,0,-21178395,-21351040,-21351040,-21351040,{"$f":"IF(A704=\"\",\"\",AL704-ROUND(AL704*OFFSET(Input!$S$27,$B704,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A704=\"\",\"\",ROUND(AP704*(1-OFFSET(Input!$T$27,MIN(B704,10),0,1,1)),2*FEE_rounding))","v":-21351040},-15851040,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A704=1,PMF_1st=0),0,ROUND(IF(A704=1,AI704,AL703)*OFFSET(Input!$O$27,IF(A704=121,-1,0)+MIN(B704,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A704=1,PMF_1st=0),0,IF(SUM($K$5:$L704)-$AU703>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B703,B704),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C704-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[701,59,5,null,98,{"$f":"IF(A705=\"\",\"\",IF(A705=1,Age_Full_Month,IF(F704=11,0,F704+1)))","v":4},98,0,{"$f":"IF(A705=\"\",\"\",IF(AND(F705=11,G705=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H705-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C705-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B705,99),0,1,1)*K705,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*L705,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*M705,FEE_rounding)","v":0},0,0,{"$f":"IF(C705>=1,ROUND(K705*OFFSET(Input!$U$27,B705,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B705=1,0,IF($C705>=1,ROUND(OFFSET(Input!$X$27,B705,0,1,1)*AL704,AV_rounding),0))","v":0},{"$f":"IF(B705=1,0,IF(C705=1,ROUND(OFFSET(Input!$W$27,B705,0,1,1)*AVERAGE($AI$5,$AL$5:$AL703),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),OFFSET(Input!$G$27,B705,0,1,1)-AE705,0)","v":0},{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),MIN(OFFSET(Input!$G$27,B705,0,1,1),AP704),0)","v":0},0,0,0,0,0,0,0,-21351040,-21523685,-21523685,-21523685,{"$f":"IF(A705=\"\",\"\",AL705-ROUND(AL705*OFFSET(Input!$S$27,$B705,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A705=\"\",\"\",ROUND(AP705*(1-OFFSET(Input!$T$27,MIN(B705,10),0,1,1)),2*FEE_rounding))","v":-21523685},-16023685,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A705=1,PMF_1st=0),0,ROUND(IF(A705=1,AI705,AL704)*OFFSET(Input!$O$27,IF(A705=121,-1,0)+MIN(B705,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A705=1,PMF_1st=0),0,IF(SUM($K$5:$L705)-$AU704>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B704,B705),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C705-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[702,59,6,null,98,{"$f":"IF(A706=\"\",\"\",IF(A706=1,Age_Full_Month,IF(F705=11,0,F705+1)))","v":5},98,0,{"$f":"IF(A706=\"\",\"\",IF(AND(F706=11,G706=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H706-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C706-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B706,99),0,1,1)*K706,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*L706,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*M706,FEE_rounding)","v":0},0,0,{"$f":"IF(C706>=1,ROUND(K706*OFFSET(Input!$U$27,B706,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B706=1,0,IF($C706>=1,ROUND(OFFSET(Input!$X$27,B706,0,1,1)*AL705,AV_rounding),0))","v":0},{"$f":"IF(B706=1,0,IF(C706=1,ROUND(OFFSET(Input!$W$27,B706,0,1,1)*AVERAGE($AI$5,$AL$5:$AL704),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),OFFSET(Input!$G$27,B706,0,1,1)-AE706,0)","v":0},{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),MIN(OFFSET(Input!$G$27,B706,0,1,1),AP705),0)","v":0},0,0,0,0,0,0,0,-21523685,-21696330,-21696330,-21696330,{"$f":"IF(A706=\"\",\"\",AL706-ROUND(AL706*OFFSET(Input!$S$27,$B706,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A706=\"\",\"\",ROUND(AP706*(1-OFFSET(Input!$T$27,MIN(B706,10),0,1,1)),2*FEE_rounding))","v":-21696330},-16196330,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A706=1,PMF_1st=0),0,ROUND(IF(A706=1,AI706,AL705)*OFFSET(Input!$O$27,IF(A706=121,-1,0)+MIN(B706,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A706=1,PMF_1st=0),0,IF(SUM($K$5:$L706)-$AU705>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B705,B706),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C706-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[703,59,7,null,98,{"$f":"IF(A707=\"\",\"\",IF(A707=1,Age_Full_Month,IF(F706=11,0,F706+1)))","v":6},98,0,{"$f":"IF(A707=\"\",\"\",IF(AND(F707=11,G707=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H707-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C707-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B707,99),0,1,1)*K707,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*L707,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*M707,FEE_rounding)","v":0},0,0,{"$f":"IF(C707>=1,ROUND(K707*OFFSET(Input!$U$27,B707,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B707=1,0,IF($C707>=1,ROUND(OFFSET(Input!$X$27,B707,0,1,1)*AL706,AV_rounding),0))","v":0},{"$f":"IF(B707=1,0,IF(C707=1,ROUND(OFFSET(Input!$W$27,B707,0,1,1)*AVERAGE($AI$5,$AL$5:$AL705),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),OFFSET(Input!$G$27,B707,0,1,1)-AE707,0)","v":0},{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),MIN(OFFSET(Input!$G$27,B707,0,1,1),AP706),0)","v":0},0,0,0,0,0,0,0,-21696330,-21868975,-21868975,-21868975,{"$f":"IF(A707=\"\",\"\",AL707-ROUND(AL707*OFFSET(Input!$S$27,$B707,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A707=\"\",\"\",ROUND(AP707*(1-OFFSET(Input!$T$27,MIN(B707,10),0,1,1)),2*FEE_rounding))","v":-21868975},-16368975,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A707=1,PMF_1st=0),0,ROUND(IF(A707=1,AI707,AL706)*OFFSET(Input!$O$27,IF(A707=121,-1,0)+MIN(B707,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A707=1,PMF_1st=0),0,IF(SUM($K$5:$L707)-$AU706>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B706,B707),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C707-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[704,59,8,null,98,{"$f":"IF(A708=\"\",\"\",IF(A708=1,Age_Full_Month,IF(F707=11,0,F707+1)))","v":7},98,0,{"$f":"IF(A708=\"\",\"\",IF(AND(F708=11,G708=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H708-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C708-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B708,99),0,1,1)*K708,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*L708,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*M708,FEE_rounding)","v":0},0,0,{"$f":"IF(C708>=1,ROUND(K708*OFFSET(Input!$U$27,B708,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B708=1,0,IF($C708>=1,ROUND(OFFSET(Input!$X$27,B708,0,1,1)*AL707,AV_rounding),0))","v":0},{"$f":"IF(B708=1,0,IF(C708=1,ROUND(OFFSET(Input!$W$27,B708,0,1,1)*AVERAGE($AI$5,$AL$5:$AL706),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),OFFSET(Input!$G$27,B708,0,1,1)-AE708,0)","v":0},{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),MIN(OFFSET(Input!$G$27,B708,0,1,1),AP707),0)","v":0},0,0,0,0,0,0,0,-21868975,-22041620,-22041620,-22041620,{"$f":"IF(A708=\"\",\"\",AL708-ROUND(AL708*OFFSET(Input!$S$27,$B708,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A708=\"\",\"\",ROUND(AP708*(1-OFFSET(Input!$T$27,MIN(B708,10),0,1,1)),2*FEE_rounding))","v":-22041620},-16541620,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A708=1,PMF_1st=0),0,ROUND(IF(A708=1,AI708,AL707)*OFFSET(Input!$O$27,IF(A708=121,-1,0)+MIN(B708,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A708=1,PMF_1st=0),0,IF(SUM($K$5:$L708)-$AU707>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B707,B708),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C708-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[705,59,9,null,{"$f":"IF($A709=\"\",\"\",Age_Insured+B709-1)","v":98},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Month,IF(F708=11,0,F708+1)))","v":8},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Year,IF(F708=11,G708+1,G708)))","v":98},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),DAY(EOMONTH((SignYY+INT(A709/12)+1911)&\"/\"&(IF(MOD(SignMM+A709-1,12)=0,12,MOD(SignMM+A709-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H709-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B709-1>=BPP,\"\",IF(AS708>0,1,0))","v":0},{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,IF(($BJ709+$AL708+$AP708+$AW709)/($BJ709+$AL708+$AP708)>$BK709,VLOOKUP($B709,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K709=0,0,IF(MOD(C709-1,12/Prem_Freq)=0,VLOOKUP(B709,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C709=1,VLOOKUP(B709,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C709-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B709,99),0,1,1)*K709,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*L709,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*M709,FEE_rounding)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,K709-N709))","v":0},{"$f":"IF(A710=\"\",\"\",IF(K709=\"*****\",\"*****\",L709-O709+M709-P709))","v":0},{"$f":"IF(C709>=1,ROUND(K709*OFFSET(Input!$U$27,B709,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B709=1,0,IF($C709>=1,ROUND(OFFSET(Input!$X$27,B709,0,1,1)*AL708,AV_rounding),0))","v":0},{"$f":"IF(B709=1,0,IF(C709=1,ROUND(OFFSET(Input!$W$27,B709,0,1,1)*AVERAGE($AI$5,$AL$5:$AL707),AV_rounding),0))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,BA709,AI709))","v":0},{"$f":"IF(E709=\"\",\"\",IF(SUM(AI709,-V709)>BB709,BB709,SUM(AI709,-V709)))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,0,BA709-AI709))","v":172645},0,0,{"$f":"IF(E709=\" \",\" \",IF(Z709<BI708+BC709+BE709+BD709*0+BF709,BI708+BC709+BE709+BD709*0+BF709-BI708-Z709,0))","v":0},0,0,{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),OFFSET(Input!$G$27,B709,0,1,1)-AE709,0)","v":0},{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),MIN(OFFSET(Input!$G$27,B709,0,1,1),AP708),0)","v":0},{"$f":"IF(A710=\"\",\"\",AF708+AD709+AE709)","v":0},0,0,{"$f":"IF(A709=\"\",\"\",AL708+Q709+R709*0+IF(A709=1,0,SUM(S709:U709)))","v":0},{"$f":"IF(A709=\"\",\"\",AI709-V709-W709-Z709-AD709)","v":0},{"$f":"ROUND((AJ709-AB709)*(1+IRR_0)^(1/12)+IF(A709=1,S709,0),AV_rounding)","v":0},{"$f":"ROUND(AK709-AG709,AV_rounding)","v":0},-22041620,-22214265,{"$f":"ROUND((AN709-AC709)*(1+IRR_0)^(1/12),AV_rounding)","v":-22214265},{"$f":"ROUND(AO709-AH709,AV_rounding)","v":-22214265},{"$f":"IF(A709=\"\",\"\",AL709-ROUND(AL709*OFFSET(Input!$S$27,$B709,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A709=\"\",\"\",ROUND(AP709*(1-OFFSET(Input!$T$27,MIN(B709,10),0,1,1)),2*FEE_rounding))","v":-22214265},-16714265,0,{"$f":"IF(A710=\"\",\"\",AU708+AD709+AE709)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,Q709+R709))","v":0},5500000,5500000,{"$f":"IF(A709=1,K709,MAX(AY708+K709-AD708-AE708,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ709/100000*VLOOKUP(Age_Insured+B709-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I709>0,I709/H709,1),2*FEE_rounding)*IF(G710>14,1,0)*IF(AND(I709=0,H709>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A709=1,PMF_1st=0),0,ROUND(IF(A709=1,AI709,AL708)*OFFSET(Input!$O$27,IF(A709=121,-1,0)+MIN(B709,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A709=1,PMF_1st=0),0,IF(SUM($K$5:$L709)-$AU708>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B708,B709),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A709+1","v":706},{"$f":"IF($A710=\"\",\"\",INT((A710-1)/12)+1)","v":59},{"$f":"IF($A710=\"\",\"\",MOD((A710-1),12)+1)","v":10},null,98,{"$f":"IF(A710=\"\",\"\",IF(A710=1,Age_Full_Month,IF(F709=11,0,F709+1)))","v":9},98,0,{"$f":"IF(A710=\"\",\"\",IF(AND(F710=11,G710=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H710-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C710-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B710,99),0,1,1)*K710,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*L710,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*M710,FEE_rounding)","v":0},0,0,{"$f":"IF(C710>=1,ROUND(K710*OFFSET(Input!$U$27,B710,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B710=1,0,IF($C710>=1,ROUND(OFFSET(Input!$X$27,B710,0,1,1)*AL709,AV_rounding),0))","v":0},{"$f":"IF(B710=1,0,IF(C710=1,ROUND(OFFSET(Input!$W$27,B710,0,1,1)*AVERAGE($AI$5,$AL$5:$AL708),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q710+R710","v":0},{"$f":"IF(E710=\" \",\" \",IF(AI710+AM710-V710>BI709+BC710+BD710+BF710+BE710,BI709+BC710+BD710+BF710+BE710,MAX(AI710+AM710-V710,0)))","v":0},0,{"$f":"BG710","v":0},0,{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),OFFSET(Input!$G$27,B710,0,1,1)-AE710,0)","v":0},{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),MIN(OFFSET(Input!$G$27,B710,0,1,1),AP709),0)","v":0},0,0,0,0,0,0,0,{"$f":"R710+AO709","v":-22214265},{"$f":"AM710-X710-AA710-AE710","v":-22386910},-22386910,-22386910,{"$f":"IF(A710=\"\",\"\",AL710-ROUND(AL710*OFFSET(Input!$S$27,$B710,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A710=\"\",\"\",ROUND(AP710*(1-OFFSET(Input!$T$27,MIN(B710,10),0,1,1)),2*FEE_rounding))","v":-22386910},{"$f":"AW710+AL710+AP710","v":-16886910},0,0,0,{"$f":"AW709","v":5500000},{"$f":"AW710+AI710","v":5500000},3000000,{"$f":"IF(A710=\"\",\"\",AW710)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A710=1,PMF_1st=0),0,ROUND(IF(A710=1,AI710,AL709)*OFFSET(Input!$O$27,IF(A710=121,-1,0)+MIN(B710,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A710=1,PMF_1st=0),0,IF(SUM($K$5:$L710)-$AU709>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B709,B710),21),0,1,1)))","v":0},null,null,{"$f":"BI709+BC710+BD710+BE710+BF710-Z710-AA710","v":0},{"$f":"IF(MOD($C710-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E710<=30,1.9,IF($E710<=40,1.6,IF($E710<=50,1.4,IF($E710<=60,1.2,IF($E710<=70,1.1,IF($E710<=90,1.02,1))))))","v":1}]
[707,59,11,null,98,{"$f":"IF(A711=\"\",\"\",IF(A711=1,Age_Full_Month,IF(F710=11,0,F710+1)))","v":10},98,0,{"$f":"IF(A711=\"\",\"\",IF(AND(F711=11,G711=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H711-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C711-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B711,99),0,1,1)*K711,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*L711,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*M711,FEE_rounding)","v":0},0,0,{"$f":"IF(C711>=1,ROUND(K711*OFFSET(Input!$U$27,B711,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B711=1,0,IF($C711>=1,ROUND(OFFSET(Input!$X$27,B711,0,1,1)*AL710,AV_rounding),0))","v":0},{"$f":"IF(B711=1,0,IF(C711=1,ROUND(OFFSET(Input!$W$27,B711,0,1,1)*AVERAGE($AI$5,$AL$5:$AL709),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),OFFSET(Input!$G$27,B711,0,1,1)-AE711,0)","v":0},{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),MIN(OFFSET(Input!$G$27,B711,0,1,1),AP710),0)","v":0},0,0,0,0,0,0,0,-22386910,-22559555,-22559555,-22559555,{"$f":"IF(A711=\"\",\"\",AL711-ROUND(AL711*OFFSET(Input!$S$27,$B711,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A711=\"\",\"\",ROUND(AP711*(1-OFFSET(Input!$T$27,MIN(B711,10),0,1,1)),2*FEE_rounding))","v":-22559555},-17059555,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A711=1,PMF_1st=0),0,ROUND(IF(A711=1,AI711,AL710)*OFFSET(Input!$O$27,IF(A711=121,-1,0)+MIN(B711,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A711=1,PMF_1st=0),0,IF(SUM($K$5:$L711)-$AU710>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B710,B711),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C711-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[708,59,12,null,98,{"$f":"IF(A712=\"\",\"\",IF(A712=1,Age_Full_Month,IF(F711=11,0,F711+1)))","v":11},98,0,{"$f":"IF(A712=\"\",\"\",IF(AND(F712=11,G712=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H712-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C712-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B712,99),0,1,1)*K712,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*L712,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*M712,FEE_rounding)","v":0},0,0,{"$f":"IF(C712>=1,ROUND(K712*OFFSET(Input!$U$27,B712,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B712=1,0,IF($C712>=1,ROUND(OFFSET(Input!$X$27,B712,0,1,1)*AL711,AV_rounding),0))","v":0},{"$f":"IF(B712=1,0,IF(C712=1,ROUND(OFFSET(Input!$W$27,B712,0,1,1)*AVERAGE($AI$5,$AL$5:$AL710),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),OFFSET(Input!$G$27,B712,0,1,1)-AE712,0)","v":0},{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),MIN(OFFSET(Input!$G$27,B712,0,1,1),AP711),0)","v":0},0,0,0,0,0,0,0,-22559555,-22732200,-22732200,-22732200,{"$f":"IF(A712=\"\",\"\",AL712-ROUND(AL712*OFFSET(Input!$S$27,$B712,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A712=\"\",\"\",ROUND(AP712*(1-OFFSET(Input!$T$27,MIN(B712,10),0,1,1)),2*FEE_rounding))","v":-22732200},-17232200,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A712=1,PMF_1st=0),0,ROUND(IF(A712=1,AI712,AL711)*OFFSET(Input!$O$27,IF(A712=121,-1,0)+MIN(B712,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A712=1,PMF_1st=0),0,IF(SUM($K$5:$L712)-$AU711>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B711,B712),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C712-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[709,60,1,null,99,{"$f":"IF(A713=\"\",\"\",IF(A713=1,Age_Full_Month,IF(F712=11,0,F712+1)))","v":0},99,0,{"$f":"IF(A713=\"\",\"\",IF(AND(F713=11,G713=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H713-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C713-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B713,99),0,1,1)*K713,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*L713,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*M713,FEE_rounding)","v":0},0,0,{"$f":"IF(C713>=1,ROUND(K713*OFFSET(Input!$U$27,B713,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B713=1,0,IF($C713>=1,ROUND(OFFSET(Input!$X$27,B713,0,1,1)*AL712,AV_rounding),0))","v":0},{"$f":"IF(B713=1,0,IF(C713=1,ROUND(OFFSET(Input!$W$27,B713,0,1,1)*AVERAGE($AI$5,$AL$5:$AL711),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),OFFSET(Input!$G$27,B713,0,1,1)-AE713,0)","v":0},{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),MIN(OFFSET(Input!$G$27,B713,0,1,1),AP712),0)","v":0},0,0,0,0,0,0,0,-22732200,-22904845,-22904845,-22904845,{"$f":"IF(A713=\"\",\"\",AL713-ROUND(AL713*OFFSET(Input!$S$27,$B713,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A713=\"\",\"\",ROUND(AP713*(1-OFFSET(Input!$T$27,MIN(B713,10),0,1,1)),2*FEE_rounding))","v":-22904845},-17404845,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A713=1,PMF_1st=0),0,ROUND(IF(A713=1,AI713,AL712)*OFFSET(Input!$O$27,IF(A713=121,-1,0)+MIN(B713,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A713=1,PMF_1st=0),0,IF(SUM($K$5:$L713)-$AU712>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B712,B713),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C713-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[710,60,2,null,99,{"$f":"IF(A714=\"\",\"\",IF(A714=1,Age_Full_Month,IF(F713=11,0,F713+1)))","v":1},99,0,{"$f":"IF(A714=\"\",\"\",IF(AND(F714=11,G714=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H714-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C714-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B714,99),0,1,1)*K714,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*L714,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*M714,FEE_rounding)","v":0},0,0,{"$f":"IF(C714>=1,ROUND(K714*OFFSET(Input!$U$27,B714,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B714=1,0,IF($C714>=1,ROUND(OFFSET(Input!$X$27,B714,0,1,1)*AL713,AV_rounding),0))","v":0},{"$f":"IF(B714=1,0,IF(C714=1,ROUND(OFFSET(Input!$W$27,B714,0,1,1)*AVERAGE($AI$5,$AL$5:$AL712),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),OFFSET(Input!$G$27,B714,0,1,1)-AE714,0)","v":0},{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),MIN(OFFSET(Input!$G$27,B714,0,1,1),AP713),0)","v":0},0,0,0,0,0,0,0,-22904845,-23077490,-23077490,-23077490,{"$f":"IF(A714=\"\",\"\",AL714-ROUND(AL714*OFFSET(Input!$S$27,$B714,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A714=\"\",\"\",ROUND(AP714*(1-OFFSET(Input!$T$27,MIN(B714,10),0,1,1)),2*FEE_rounding))","v":-23077490},-17577490,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A714=1,PMF_1st=0),0,ROUND(IF(A714=1,AI714,AL713)*OFFSET(Input!$O$27,IF(A714=121,-1,0)+MIN(B714,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A714=1,PMF_1st=0),0,IF(SUM($K$5:$L714)-$AU713>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B713,B714),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C714-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[711,60,3,null,99,{"$f":"IF(A715=\"\",\"\",IF(A715=1,Age_Full_Month,IF(F714=11,0,F714+1)))","v":2},99,0,{"$f":"IF(A715=\"\",\"\",IF(AND(F715=11,G715=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H715-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C715-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B715,99),0,1,1)*K715,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*L715,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*M715,FEE_rounding)","v":0},0,0,{"$f":"IF(C715>=1,ROUND(K715*OFFSET(Input!$U$27,B715,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B715=1,0,IF($C715>=1,ROUND(OFFSET(Input!$X$27,B715,0,1,1)*AL714,AV_rounding),0))","v":0},{"$f":"IF(B715=1,0,IF(C715=1,ROUND(OFFSET(Input!$W$27,B715,0,1,1)*AVERAGE($AI$5,$AL$5:$AL713),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),OFFSET(Input!$G$27,B715,0,1,1)-AE715,0)","v":0},{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),MIN(OFFSET(Input!$G$27,B715,0,1,1),AP714),0)","v":0},0,0,0,0,0,0,0,-23077490,-23250135,-23250135,-23250135,{"$f":"IF(A715=\"\",\"\",AL715-ROUND(AL715*OFFSET(Input!$S$27,$B715,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A715=\"\",\"\",ROUND(AP715*(1-OFFSET(Input!$T$27,MIN(B715,10),0,1,1)),2*FEE_rounding))","v":-23250135},-17750135,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A715=1,PMF_1st=0),0,ROUND(IF(A715=1,AI715,AL714)*OFFSET(Input!$O$27,IF(A715=121,-1,0)+MIN(B715,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A715=1,PMF_1st=0),0,IF(SUM($K$5:$L715)-$AU714>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B714,B715),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C715-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[712,60,4,null,99,{"$f":"IF(A716=\"\",\"\",IF(A716=1,Age_Full_Month,IF(F715=11,0,F715+1)))","v":3},99,0,{"$f":"IF(A716=\"\",\"\",IF(AND(F716=11,G716=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H716-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C716-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B716,99),0,1,1)*K716,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*L716,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*M716,FEE_rounding)","v":0},0,0,{"$f":"IF(C716>=1,ROUND(K716*OFFSET(Input!$U$27,B716,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B716=1,0,IF($C716>=1,ROUND(OFFSET(Input!$X$27,B716,0,1,1)*AL715,AV_rounding),0))","v":0},{"$f":"IF(B716=1,0,IF(C716=1,ROUND(OFFSET(Input!$W$27,B716,0,1,1)*AVERAGE($AI$5,$AL$5:$AL714),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),OFFSET(Input!$G$27,B716,0,1,1)-AE716,0)","v":0},{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),MIN(OFFSET(Input!$G$27,B716,0,1,1),AP715),0)","v":0},0,0,0,0,0,0,0,-23250135,-23422780,-23422780,-23422780,{"$f":"IF(A716=\"\",\"\",AL716-ROUND(AL716*OFFSET(Input!$S$27,$B716,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A716=\"\",\"\",ROUND(AP716*(1-OFFSET(Input!$T$27,MIN(B716,10),0,1,1)),2*FEE_rounding))","v":-23422780},-17922780,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A716=1,PMF_1st=0),0,ROUND(IF(A716=1,AI716,AL715)*OFFSET(Input!$O$27,IF(A716=121,-1,0)+MIN(B716,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A716=1,PMF_1st=0),0,IF(SUM($K$5:$L716)-$AU715>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B715,B716),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C716-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[713,60,5,null,99,{"$f":"IF(A717=\"\",\"\",IF(A717=1,Age_Full_Month,IF(F716=11,0,F716+1)))","v":4},99,0,{"$f":"IF(A717=\"\",\"\",IF(AND(F717=11,G717=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H717-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C717-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B717,99),0,1,1)*K717,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*L717,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*M717,FEE_rounding)","v":0},0,0,{"$f":"IF(C717>=1,ROUND(K717*OFFSET(Input!$U$27,B717,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B717=1,0,IF($C717>=1,ROUND(OFFSET(Input!$X$27,B717,0,1,1)*AL716,AV_rounding),0))","v":0},{"$f":"IF(B717=1,0,IF(C717=1,ROUND(OFFSET(Input!$W$27,B717,0,1,1)*AVERAGE($AI$5,$AL$5:$AL715),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),OFFSET(Input!$G$27,B717,0,1,1)-AE717,0)","v":0},{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),MIN(OFFSET(Input!$G$27,B717,0,1,1),AP716),0)","v":0},0,0,0,0,0,0,0,-23422780,-23595425,-23595425,-23595425,{"$f":"IF(A717=\"\",\"\",AL717-ROUND(AL717*OFFSET(Input!$S$27,$B717,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A717=\"\",\"\",ROUND(AP717*(1-OFFSET(Input!$T$27,MIN(B717,10),0,1,1)),2*FEE_rounding))","v":-23595425},-18095425,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A717=1,PMF_1st=0),0,ROUND(IF(A717=1,AI717,AL716)*OFFSET(Input!$O$27,IF(A717=121,-1,0)+MIN(B717,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A717=1,PMF_1st=0),0,IF(SUM($K$5:$L717)-$AU716>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B716,B717),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C717-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[714,60,6,null,99,{"$f":"IF(A718=\"\",\"\",IF(A718=1,Age_Full_Month,IF(F717=11,0,F717+1)))","v":5},99,0,{"$f":"IF(A718=\"\",\"\",IF(AND(F718=11,G718=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H718-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C718-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B718,99),0,1,1)*K718,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*L718,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*M718,FEE_rounding)","v":0},0,0,{"$f":"IF(C718>=1,ROUND(K718*OFFSET(Input!$U$27,B718,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B718=1,0,IF($C718>=1,ROUND(OFFSET(Input!$X$27,B718,0,1,1)*AL717,AV_rounding),0))","v":0},{"$f":"IF(B718=1,0,IF(C718=1,ROUND(OFFSET(Input!$W$27,B718,0,1,1)*AVERAGE($AI$5,$AL$5:$AL716),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),OFFSET(Input!$G$27,B718,0,1,1)-AE718,0)","v":0},{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),MIN(OFFSET(Input!$G$27,B718,0,1,1),AP717),0)","v":0},0,0,0,0,0,0,0,-23595425,-23768070,-23768070,-23768070,{"$f":"IF(A718=\"\",\"\",AL718-ROUND(AL718*OFFSET(Input!$S$27,$B718,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A718=\"\",\"\",ROUND(AP718*(1-OFFSET(Input!$T$27,MIN(B718,10),0,1,1)),2*FEE_rounding))","v":-23768070},-18268070,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A718=1,PMF_1st=0),0,ROUND(IF(A718=1,AI718,AL717)*OFFSET(Input!$O$27,IF(A718=121,-1,0)+MIN(B718,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A718=1,PMF_1st=0),0,IF(SUM($K$5:$L718)-$AU717>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B717,B718),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C718-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[715,60,7,null,99,{"$f":"IF(A719=\"\",\"\",IF(A719=1,Age_Full_Month,IF(F718=11,0,F718+1)))","v":6},99,0,{"$f":"IF(A719=\"\",\"\",IF(AND(F719=11,G719=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H719-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C719-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B719,99),0,1,1)*K719,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*L719,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*M719,FEE_rounding)","v":0},0,0,{"$f":"IF(C719>=1,ROUND(K719*OFFSET(Input!$U$27,B719,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B719=1,0,IF($C719>=1,ROUND(OFFSET(Input!$X$27,B719,0,1,1)*AL718,AV_rounding),0))","v":0},{"$f":"IF(B719=1,0,IF(C719=1,ROUND(OFFSET(Input!$W$27,B719,0,1,1)*AVERAGE($AI$5,$AL$5:$AL717),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),OFFSET(Input!$G$27,B719,0,1,1)-AE719,0)","v":0},{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),MIN(OFFSET(Input!$G$27,B719,0,1,1),AP718),0)","v":0},0,0,0,0,0,0,0,-23768070,-23940715,-23940715,-23940715,{"$f":"IF(A719=\"\",\"\",AL719-ROUND(AL719*OFFSET(Input!$S$27,$B719,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A719=\"\",\"\",ROUND(AP719*(1-OFFSET(Input!$T$27,MIN(B719,10),0,1,1)),2*FEE_rounding))","v":-23940715},-18440715,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A719=1,PMF_1st=0),0,ROUND(IF(A719=1,AI719,AL718)*OFFSET(Input!$O$27,IF(A719=121,-1,0)+MIN(B719,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A719=1,PMF_1st=0),0,IF(SUM($K$5:$L719)-$AU718>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B718,B719),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C719-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[716,60,8,null,99,{"$f":"IF(A720=\"\",\"\",IF(A720=1,Age_Full_Month,IF(F719=11,0,F719+1)))","v":7},99,0,{"$f":"IF(A720=\"\",\"\",IF(AND(F720=11,G720=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H720-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C720-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B720,99),0,1,1)*K720,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*L720,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*M720,FEE_rounding)","v":0},0,0,{"$f":"IF(C720>=1,ROUND(K720*OFFSET(Input!$U$27,B720,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B720=1,0,IF($C720>=1,ROUND(OFFSET(Input!$X$27,B720,0,1,1)*AL719,AV_rounding),0))","v":0},{"$f":"IF(B720=1,0,IF(C720=1,ROUND(OFFSET(Input!$W$27,B720,0,1,1)*AVERAGE($AI$5,$AL$5:$AL718),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),OFFSET(Input!$G$27,B720,0,1,1)-AE720,0)","v":0},{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),MIN(OFFSET(Input!$G$27,B720,0,1,1),AP719),0)","v":0},0,0,0,0,0,0,0,-23940715,-24113360,-24113360,-24113360,{"$f":"IF(A720=\"\",\"\",AL720-ROUND(AL720*OFFSET(Input!$S$27,$B720,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A720=\"\",\"\",ROUND(AP720*(1-OFFSET(Input!$T$27,MIN(B720,10),0,1,1)),2*FEE_rounding))","v":-24113360},-18613360,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A720=1,PMF_1st=0),0,ROUND(IF(A720=1,AI720,AL719)*OFFSET(Input!$O$27,IF(A720=121,-1,0)+MIN(B720,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A720=1,PMF_1st=0),0,IF(SUM($K$5:$L720)-$AU719>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B719,B720),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C720-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[717,60,9,null,99,{"$f":"IF(A721=\"\",\"\",IF(A721=1,Age_Full_Month,IF(F720=11,0,F720+1)))","v":8},99,0,{"$f":"IF(A721=\"\",\"\",IF(AND(F721=11,G721=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H721-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C721-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B721,99),0,1,1)*K721,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*L721,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*M721,FEE_rounding)","v":0},0,0,{"$f":"IF(C721>=1,ROUND(K721*OFFSET(Input!$U$27,B721,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B721=1,0,IF($C721>=1,ROUND(OFFSET(Input!$X$27,B721,0,1,1)*AL720,AV_rounding),0))","v":0},{"$f":"IF(B721=1,0,IF(C721=1,ROUND(OFFSET(Input!$W$27,B721,0,1,1)*AVERAGE($AI$5,$AL$5:$AL719),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),OFFSET(Input!$G$27,B721,0,1,1)-AE721,0)","v":0},{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),MIN(OFFSET(Input!$G$27,B721,0,1,1),AP720),0)","v":0},0,0,0,0,0,0,0,-24113360,-24286005,-24286005,-24286005,{"$f":"IF(A721=\"\",\"\",AL721-ROUND(AL721*OFFSET(Input!$S$27,$B721,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A721=\"\",\"\",ROUND(AP721*(1-OFFSET(Input!$T$27,MIN(B721,10),0,1,1)),2*FEE_rounding))","v":-24286005},-18786005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A721=1,PMF_1st=0),0,ROUND(IF(A721=1,AI721,AL720)*OFFSET(Input!$O$27,IF(A721=121,-1,0)+MIN(B721,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A721=1,PMF_1st=0),0,IF(SUM($K$5:$L721)-$AU720>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B720,B721),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C721-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[718,60,10,null,99,{"$f":"IF(A722=\"\",\"\",IF(A722=1,Age_Full_Month,IF(F721=11,0,F721+1)))","v":9},99,0,{"$f":"IF(A722=\"\",\"\",IF(AND(F722=11,G722=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H722-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C722-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B722,99),0,1,1)*K722,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*L722,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*M722,FEE_rounding)","v":0},0,0,{"$f":"IF(C722>=1,ROUND(K722*OFFSET(Input!$U$27,B722,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B722=1,0,IF($C722>=1,ROUND(OFFSET(Input!$X$27,B722,0,1,1)*AL721,AV_rounding),0))","v":0},{"$f":"IF(B722=1,0,IF(C722=1,ROUND(OFFSET(Input!$W$27,B722,0,1,1)*AVERAGE($AI$5,$AL$5:$AL720),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),OFFSET(Input!$G$27,B722,0,1,1)-AE722,0)","v":0},{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),MIN(OFFSET(Input!$G$27,B722,0,1,1),AP721),0)","v":0},0,0,0,0,0,0,0,-24286005,-24458650,-24458650,-24458650,{"$f":"IF(A722=\"\",\"\",AL722-ROUND(AL722*OFFSET(Input!$S$27,$B722,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A722=\"\",\"\",ROUND(AP722*(1-OFFSET(Input!$T$27,MIN(B722,10),0,1,1)),2*FEE_rounding))","v":-24458650},-18958650,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A722=1,PMF_1st=0),0,ROUND(IF(A722=1,AI722,AL721)*OFFSET(Input!$O$27,IF(A722=121,-1,0)+MIN(B722,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A722=1,PMF_1st=0),0,IF(SUM($K$5:$L722)-$AU721>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B721,B722),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C722-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[719,60,11,null,99,{"$f":"IF(A723=\"\",\"\",IF(A723=1,Age_Full_Month,IF(F722=11,0,F722+1)))","v":10},99,0,{"$f":"IF(A723=\"\",\"\",IF(AND(F723=11,G723=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H723-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C723-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B723,99),0,1,1)*K723,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*L723,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*M723,FEE_rounding)","v":0},0,0,{"$f":"IF(C723>=1,ROUND(K723*OFFSET(Input!$U$27,B723,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B723=1,0,IF($C723>=1,ROUND(OFFSET(Input!$X$27,B723,0,1,1)*AL722,AV_rounding),0))","v":0},{"$f":"IF(B723=1,0,IF(C723=1,ROUND(OFFSET(Input!$W$27,B723,0,1,1)*AVERAGE($AI$5,$AL$5:$AL721),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),OFFSET(Input!$G$27,B723,0,1,1)-AE723,0)","v":0},{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),MIN(OFFSET(Input!$G$27,B723,0,1,1),AP722),0)","v":0},0,0,0,0,0,0,0,-24458650,-24631295,-24631295,-24631295,{"$f":"IF(A723=\"\",\"\",AL723-ROUND(AL723*OFFSET(Input!$S$27,$B723,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A723=\"\",\"\",ROUND(AP723*(1-OFFSET(Input!$T$27,MIN(B723,10),0,1,1)),2*FEE_rounding))","v":-24631295},-19131295,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A723=1,PMF_1st=0),0,ROUND(IF(A723=1,AI723,AL722)*OFFSET(Input!$O$27,IF(A723=121,-1,0)+MIN(B723,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A723=1,PMF_1st=0),0,IF(SUM($K$5:$L723)-$AU722>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B722,B723),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C723-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[720,60,12,null,99,{"$f":"IF(A724=\"\",\"\",IF(A724=1,Age_Full_Month,IF(F723=11,0,F723+1)))","v":11},99,0,{"$f":"IF(A724=\"\",\"\",IF(AND(F724=11,G724=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H724-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C724-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B724,99),0,1,1)*K724,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*L724,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*M724,FEE_rounding)","v":0},0,0,{"$f":"IF(C724>=1,ROUND(K724*OFFSET(Input!$U$27,B724,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B724=1,0,IF($C724>=1,ROUND(OFFSET(Input!$X$27,B724,0,1,1)*AL723,AV_rounding),0))","v":0},{"$f":"IF(B724=1,0,IF(C724=1,ROUND(OFFSET(Input!$W$27,B724,0,1,1)*AVERAGE($AI$5,$AL$5:$AL722),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),OFFSET(Input!$G$27,B724,0,1,1)-AE724,0)","v":0},{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),MIN(OFFSET(Input!$G$27,B724,0,1,1),AP723),0)","v":0},0,0,0,0,0,0,0,-24631295,-24803940,-24803940,-24803940,{"$f":"IF(A724=\"\",\"\",AL724-ROUND(AL724*OFFSET(Input!$S$27,$B724,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A724=\"\",\"\",ROUND(AP724*(1-OFFSET(Input!$T$27,MIN(B724,10),0,1,1)),2*FEE_rounding))","v":-24803940},-19303940,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A724=1,PMF_1st=0),0,ROUND(IF(A724=1,AI724,AL723)*OFFSET(Input!$O$27,IF(A724=121,-1,0)+MIN(B724,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A724=1,PMF_1st=0),0,IF(SUM($K$5:$L724)-$AU723>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B723,B724),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C724-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[721,61,1,null,100,{"$f":"IF(A725=\"\",\"\",IF(A725=1,Age_Full_Month,IF(F724=11,0,F724+1)))","v":0},100,0,{"$f":"IF(A725=\"\",\"\",IF(AND(F725=11,G725=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H725-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C725-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B725,99),0,1,1)*K725,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*L725,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*M725,FEE_rounding)","v":0},0,0,{"$f":"IF(C725>=1,ROUND(K725*OFFSET(Input!$U$27,B725,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B725=1,0,IF($C725>=1,ROUND(OFFSET(Input!$X$27,B725,0,1,1)*AL724,AV_rounding),0))","v":0},{"$f":"IF(B725=1,0,IF(C725=1,ROUND(OFFSET(Input!$W$27,B725,0,1,1)*AVERAGE($AI$5,$AL$5:$AL723),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),OFFSET(Input!$G$27,B725,0,1,1)-AE725,0)","v":0},{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),MIN(OFFSET(Input!$G$27,B725,0,1,1),AP724),0)","v":0},0,0,0,0,0,0,0,-24803940,-24976585,-24976585,-24976585,{"$f":"IF(A725=\"\",\"\",AL725-ROUND(AL725*OFFSET(Input!$S$27,$B725,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A725=\"\",\"\",ROUND(AP725*(1-OFFSET(Input!$T$27,MIN(B725,10),0,1,1)),2*FEE_rounding))","v":-24976585},-19476585,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A725=1,PMF_1st=0),0,ROUND(IF(A725=1,AI725,AL724)*OFFSET(Input!$O$27,IF(A725=121,-1,0)+MIN(B725,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A725=1,PMF_1st=0),0,IF(SUM($K$5:$L725)-$AU724>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B724,B725),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C725-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[722,61,2,null,100,{"$f":"IF(A726=\"\",\"\",IF(A726=1,Age_Full_Month,IF(F725=11,0,F725+1)))","v":1},100,0,{"$f":"IF(A726=\"\",\"\",IF(AND(F726=11,G726=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H726-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C726-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B726,99),0,1,1)*K726,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*L726,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*M726,FEE_rounding)","v":0},0,0,{"$f":"IF(C726>=1,ROUND(K726*OFFSET(Input!$U$27,B726,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B726=1,0,IF($C726>=1,ROUND(OFFSET(Input!$X$27,B726,0,1,1)*AL725,AV_rounding),0))","v":0},{"$f":"IF(B726=1,0,IF(C726=1,ROUND(OFFSET(Input!$W$27,B726,0,1,1)*AVERAGE($AI$5,$AL$5:$AL724),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),OFFSET(Input!$G$27,B726,0,1,1)-AE726,0)","v":0},{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),MIN(OFFSET(Input!$G$27,B726,0,1,1),AP725),0)","v":0},0,0,0,0,0,0,0,-24976585,-25149230,-25149230,-25149230,{"$f":"IF(A726=\"\",\"\",AL726-ROUND(AL726*OFFSET(Input!$S$27,$B726,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A726=\"\",\"\",ROUND(AP726*(1-OFFSET(Input!$T$27,MIN(B726,10),0,1,1)),2*FEE_rounding))","v":-25149230},-19649230,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A726=1,PMF_1st=0),0,ROUND(IF(A726=1,AI726,AL725)*OFFSET(Input!$O$27,IF(A726=121,-1,0)+MIN(B726,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A726=1,PMF_1st=0),0,IF(SUM($K$5:$L726)-$AU725>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B725,B726),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C726-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[723,61,3,null,100,{"$f":"IF(A727=\"\",\"\",IF(A727=1,Age_Full_Month,IF(F726=11,0,F726+1)))","v":2},100,0,{"$f":"IF(A727=\"\",\"\",IF(AND(F727=11,G727=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H727-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C727-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B727,99),0,1,1)*K727,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*L727,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*M727,FEE_rounding)","v":0},0,0,{"$f":"IF(C727>=1,ROUND(K727*OFFSET(Input!$U$27,B727,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B727=1,0,IF($C727>=1,ROUND(OFFSET(Input!$X$27,B727,0,1,1)*AL726,AV_rounding),0))","v":0},{"$f":"IF(B727=1,0,IF(C727=1,ROUND(OFFSET(Input!$W$27,B727,0,1,1)*AVERAGE($AI$5,$AL$5:$AL725),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),OFFSET(Input!$G$27,B727,0,1,1)-AE727,0)","v":0},{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),MIN(OFFSET(Input!$G$27,B727,0,1,1),AP726),0)","v":0},0,0,0,0,0,0,0,-25149230,-25321875,-25321875,-25321875,{"$f":"IF(A727=\"\",\"\",AL727-ROUND(AL727*OFFSET(Input!$S$27,$B727,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A727=\"\",\"\",ROUND(AP727*(1-OFFSET(Input!$T$27,MIN(B727,10),0,1,1)),2*FEE_rounding))","v":-25321875},-19821875,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A727=1,PMF_1st=0),0,ROUND(IF(A727=1,AI727,AL726)*OFFSET(Input!$O$27,IF(A727=121,-1,0)+MIN(B727,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A727=1,PMF_1st=0),0,IF(SUM($K$5:$L727)-$AU726>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B726,B727),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C727-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[724,61,4,null,100,{"$f":"IF(A728=\"\",\"\",IF(A728=1,Age_Full_Month,IF(F727=11,0,F727+1)))","v":3},100,0,{"$f":"IF(A728=\"\",\"\",IF(AND(F728=11,G728=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H728-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C728-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B728,99),0,1,1)*K728,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*L728,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*M728,FEE_rounding)","v":0},0,0,{"$f":"IF(C728>=1,ROUND(K728*OFFSET(Input!$U$27,B728,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B728=1,0,IF($C728>=1,ROUND(OFFSET(Input!$X$27,B728,0,1,1)*AL727,AV_rounding),0))","v":0},{"$f":"IF(B728=1,0,IF(C728=1,ROUND(OFFSET(Input!$W$27,B728,0,1,1)*AVERAGE($AI$5,$AL$5:$AL726),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),OFFSET(Input!$G$27,B728,0,1,1)-AE728,0)","v":0},{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),MIN(OFFSET(Input!$G$27,B728,0,1,1),AP727),0)","v":0},0,0,0,0,0,0,0,-25321875,-25494520,-25494520,-25494520,{"$f":"IF(A728=\"\",\"\",AL728-ROUND(AL728*OFFSET(Input!$S$27,$B728,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A728=\"\",\"\",ROUND(AP728*(1-OFFSET(Input!$T$27,MIN(B728,10),0,1,1)),2*FEE_rounding))","v":-25494520},-19994520,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A728=1,PMF_1st=0),0,ROUND(IF(A728=1,AI728,AL727)*OFFSET(Input!$O$27,IF(A728=121,-1,0)+MIN(B728,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A728=1,PMF_1st=0),0,IF(SUM($K$5:$L728)-$AU727>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B727,B728),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C728-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[725,61,5,null,100,{"$f":"IF(A729=\"\",\"\",IF(A729=1,Age_Full_Month,IF(F728=11,0,F728+1)))","v":4},100,0,{"$f":"IF(A729=\"\",\"\",IF(AND(F729=11,G729=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H729-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C729-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B729,99),0,1,1)*K729,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*L729,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*M729,FEE_rounding)","v":0},0,0,{"$f":"IF(C729>=1,ROUND(K729*OFFSET(Input!$U$27,B729,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B729=1,0,IF($C729>=1,ROUND(OFFSET(Input!$X$27,B729,0,1,1)*AL728,AV_rounding),0))","v":0},{"$f":"IF(B729=1,0,IF(C729=1,ROUND(OFFSET(Input!$W$27,B729,0,1,1)*AVERAGE($AI$5,$AL$5:$AL727),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),OFFSET(Input!$G$27,B729,0,1,1)-AE729,0)","v":0},{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),MIN(OFFSET(Input!$G$27,B729,0,1,1),AP728),0)","v":0},0,0,0,0,0,0,0,-25494520,-25667165,-25667165,-25667165,{"$f":"IF(A729=\"\",\"\",AL729-ROUND(AL729*OFFSET(Input!$S$27,$B729,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A729=\"\",\"\",ROUND(AP729*(1-OFFSET(Input!$T$27,MIN(B729,10),0,1,1)),2*FEE_rounding))","v":-25667165},-20167165,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A729=1,PMF_1st=0),0,ROUND(IF(A729=1,AI729,AL728)*OFFSET(Input!$O$27,IF(A729=121,-1,0)+MIN(B729,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A729=1,PMF_1st=0),0,IF(SUM($K$5:$L729)-$AU728>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B728,B729),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C729-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[726,61,6,null,100,{"$f":"IF(A730=\"\",\"\",IF(A730=1,Age_Full_Month,IF(F729=11,0,F729+1)))","v":5},100,0,{"$f":"IF(A730=\"\",\"\",IF(AND(F730=11,G730=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H730-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C730-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B730,99),0,1,1)*K730,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*L730,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*M730,FEE_rounding)","v":0},0,0,{"$f":"IF(C730>=1,ROUND(K730*OFFSET(Input!$U$27,B730,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B730=1,0,IF($C730>=1,ROUND(OFFSET(Input!$X$27,B730,0,1,1)*AL729,AV_rounding),0))","v":0},{"$f":"IF(B730=1,0,IF(C730=1,ROUND(OFFSET(Input!$W$27,B730,0,1,1)*AVERAGE($AI$5,$AL$5:$AL728),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),OFFSET(Input!$G$27,B730,0,1,1)-AE730,0)","v":0},{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),MIN(OFFSET(Input!$G$27,B730,0,1,1),AP729),0)","v":0},0,0,0,0,0,0,0,-25667165,-25839810,-25839810,-25839810,{"$f":"IF(A730=\"\",\"\",AL730-ROUND(AL730*OFFSET(Input!$S$27,$B730,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A730=\"\",\"\",ROUND(AP730*(1-OFFSET(Input!$T$27,MIN(B730,10),0,1,1)),2*FEE_rounding))","v":-25839810},-20339810,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A730=1,PMF_1st=0),0,ROUND(IF(A730=1,AI730,AL729)*OFFSET(Input!$O$27,IF(A730=121,-1,0)+MIN(B730,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A730=1,PMF_1st=0),0,IF(SUM($K$5:$L730)-$AU729>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B729,B730),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C730-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[727,61,7,null,100,{"$f":"IF(A731=\"\",\"\",IF(A731=1,Age_Full_Month,IF(F730=11,0,F730+1)))","v":6},100,0,{"$f":"IF(A731=\"\",\"\",IF(AND(F731=11,G731=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H731-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C731-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B731,99),0,1,1)*K731,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*L731,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*M731,FEE_rounding)","v":0},0,0,{"$f":"IF(C731>=1,ROUND(K731*OFFSET(Input!$U$27,B731,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B731=1,0,IF($C731>=1,ROUND(OFFSET(Input!$X$27,B731,0,1,1)*AL730,AV_rounding),0))","v":0},{"$f":"IF(B731=1,0,IF(C731=1,ROUND(OFFSET(Input!$W$27,B731,0,1,1)*AVERAGE($AI$5,$AL$5:$AL729),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),OFFSET(Input!$G$27,B731,0,1,1)-AE731,0)","v":0},{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),MIN(OFFSET(Input!$G$27,B731,0,1,1),AP730),0)","v":0},0,0,0,0,0,0,0,-25839810,-26012455,-26012455,-26012455,{"$f":"IF(A731=\"\",\"\",AL731-ROUND(AL731*OFFSET(Input!$S$27,$B731,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A731=\"\",\"\",ROUND(AP731*(1-OFFSET(Input!$T$27,MIN(B731,10),0,1,1)),2*FEE_rounding))","v":-26012455},-20512455,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A731=1,PMF_1st=0),0,ROUND(IF(A731=1,AI731,AL730)*OFFSET(Input!$O$27,IF(A731=121,-1,0)+MIN(B731,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A731=1,PMF_1st=0),0,IF(SUM($K$5:$L731)-$AU730>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B730,B731),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C731-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[728,61,8,null,100,{"$f":"IF(A732=\"\",\"\",IF(A732=1,Age_Full_Month,IF(F731=11,0,F731+1)))","v":7},100,0,{"$f":"IF(A732=\"\",\"\",IF(AND(F732=11,G732=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H732-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C732-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B732,99),0,1,1)*K732,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*L732,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*M732,FEE_rounding)","v":0},0,0,{"$f":"IF(C732>=1,ROUND(K732*OFFSET(Input!$U$27,B732,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B732=1,0,IF($C732>=1,ROUND(OFFSET(Input!$X$27,B732,0,1,1)*AL731,AV_rounding),0))","v":0},{"$f":"IF(B732=1,0,IF(C732=1,ROUND(OFFSET(Input!$W$27,B732,0,1,1)*AVERAGE($AI$5,$AL$5:$AL730),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),OFFSET(Input!$G$27,B732,0,1,1)-AE732,0)","v":0},{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),MIN(OFFSET(Input!$G$27,B732,0,1,1),AP731),0)","v":0},0,0,0,0,0,0,0,-26012455,-26185100,-26185100,-26185100,{"$f":"IF(A732=\"\",\"\",AL732-ROUND(AL732*OFFSET(Input!$S$27,$B732,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A732=\"\",\"\",ROUND(AP732*(1-OFFSET(Input!$T$27,MIN(B732,10),0,1,1)),2*FEE_rounding))","v":-26185100},-20685100,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A732=1,PMF_1st=0),0,ROUND(IF(A732=1,AI732,AL731)*OFFSET(Input!$O$27,IF(A732=121,-1,0)+MIN(B732,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A732=1,PMF_1st=0),0,IF(SUM($K$5:$L732)-$AU731>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B731,B732),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C732-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[729,61,9,null,100,{"$f":"IF(A733=\"\",\"\",IF(A733=1,Age_Full_Month,IF(F732=11,0,F732+1)))","v":8},100,0,{"$f":"IF(A733=\"\",\"\",IF(AND(F733=11,G733=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H733-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C733-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B733,99),0,1,1)*K733,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*L733,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*M733,FEE_rounding)","v":0},0,0,{"$f":"IF(C733>=1,ROUND(K733*OFFSET(Input!$U$27,B733,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B733=1,0,IF($C733>=1,ROUND(OFFSET(Input!$X$27,B733,0,1,1)*AL732,AV_rounding),0))","v":0},{"$f":"IF(B733=1,0,IF(C733=1,ROUND(OFFSET(Input!$W$27,B733,0,1,1)*AVERAGE($AI$5,$AL$5:$AL731),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),OFFSET(Input!$G$27,B733,0,1,1)-AE733,0)","v":0},{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),MIN(OFFSET(Input!$G$27,B733,0,1,1),AP732),0)","v":0},0,0,0,0,0,0,0,-26185100,-26357745,-26357745,-26357745,{"$f":"IF(A733=\"\",\"\",AL733-ROUND(AL733*OFFSET(Input!$S$27,$B733,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A733=\"\",\"\",ROUND(AP733*(1-OFFSET(Input!$T$27,MIN(B733,10),0,1,1)),2*FEE_rounding))","v":-26357745},-20857745,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A733=1,PMF_1st=0),0,ROUND(IF(A733=1,AI733,AL732)*OFFSET(Input!$O$27,IF(A733=121,-1,0)+MIN(B733,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A733=1,PMF_1st=0),0,IF(SUM($K$5:$L733)-$AU732>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B732,B733),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C733-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[730,61,10,null,100,{"$f":"IF(A734=\"\",\"\",IF(A734=1,Age_Full_Month,IF(F733=11,0,F733+1)))","v":9},100,0,{"$f":"IF(A734=\"\",\"\",IF(AND(F734=11,G734=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H734-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C734-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B734,99),0,1,1)*K734,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*L734,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*M734,FEE_rounding)","v":0},0,0,{"$f":"IF(C734>=1,ROUND(K734*OFFSET(Input!$U$27,B734,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B734=1,0,IF($C734>=1,ROUND(OFFSET(Input!$X$27,B734,0,1,1)*AL733,AV_rounding),0))","v":0},{"$f":"IF(B734=1,0,IF(C734=1,ROUND(OFFSET(Input!$W$27,B734,0,1,1)*AVERAGE($AI$5,$AL$5:$AL732),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),OFFSET(Input!$G$27,B734,0,1,1)-AE734,0)","v":0},{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),MIN(OFFSET(Input!$G$27,B734,0,1,1),AP733),0)","v":0},0,0,0,0,0,0,0,-26357745,-26530390,-26530390,-26530390,{"$f":"IF(A734=\"\",\"\",AL734-ROUND(AL734*OFFSET(Input!$S$27,$B734,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A734=\"\",\"\",ROUND(AP734*(1-OFFSET(Input!$T$27,MIN(B734,10),0,1,1)),2*FEE_rounding))","v":-26530390},-21030390,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A734=1,PMF_1st=0),0,ROUND(IF(A734=1,AI734,AL733)*OFFSET(Input!$O$27,IF(A734=121,-1,0)+MIN(B734,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A734=1,PMF_1st=0),0,IF(SUM($K$5:$L734)-$AU733>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B733,B734),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C734-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[731,61,11,null,100,{"$f":"IF(A735=\"\",\"\",IF(A735=1,Age_Full_Month,IF(F734=11,0,F734+1)))","v":10},100,0,{"$f":"IF(A735=\"\",\"\",IF(AND(F735=11,G735=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H735-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C735-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B735,99),0,1,1)*K735,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*L735,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*M735,FEE_rounding)","v":0},0,0,{"$f":"IF(C735>=1,ROUND(K735*OFFSET(Input!$U$27,B735,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B735=1,0,IF($C735>=1,ROUND(OFFSET(Input!$X$27,B735,0,1,1)*AL734,AV_rounding),0))","v":0},{"$f":"IF(B735=1,0,IF(C735=1,ROUND(OFFSET(Input!$W$27,B735,0,1,1)*AVERAGE($AI$5,$AL$5:$AL733),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),OFFSET(Input!$G$27,B735,0,1,1)-AE735,0)","v":0},{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),MIN(OFFSET(Input!$G$27,B735,0,1,1),AP734),0)","v":0},0,0,0,0,0,0,0,-26530390,-26703035,-26703035,-26703035,{"$f":"IF(A735=\"\",\"\",AL735-ROUND(AL735*OFFSET(Input!$S$27,$B735,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A735=\"\",\"\",ROUND(AP735*(1-OFFSET(Input!$T$27,MIN(B735,10),0,1,1)),2*FEE_rounding))","v":-26703035},-21203035,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A735=1,PMF_1st=0),0,ROUND(IF(A735=1,AI735,AL734)*OFFSET(Input!$O$27,IF(A735=121,-1,0)+MIN(B735,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A735=1,PMF_1st=0),0,IF(SUM($K$5:$L735)-$AU734>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B734,B735),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C735-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[732,61,12,null,100,{"$f":"IF(A736=\"\",\"\",IF(A736=1,Age_Full_Month,IF(F735=11,0,F735+1)))","v":11},100,0,{"$f":"IF(A736=\"\",\"\",IF(AND(F736=11,G736=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H736-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C736-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B736,99),0,1,1)*K736,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*L736,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*M736,FEE_rounding)","v":0},0,0,{"$f":"IF(C736>=1,ROUND(K736*OFFSET(Input!$U$27,B736,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B736=1,0,IF($C736>=1,ROUND(OFFSET(Input!$X$27,B736,0,1,1)*AL735,AV_rounding),0))","v":0},{"$f":"IF(B736=1,0,IF(C736=1,ROUND(OFFSET(Input!$W$27,B736,0,1,1)*AVERAGE($AI$5,$AL$5:$AL734),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),OFFSET(Input!$G$27,B736,0,1,1)-AE736,0)","v":0},{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),MIN(OFFSET(Input!$G$27,B736,0,1,1),AP735),0)","v":0},0,0,0,0,0,0,0,-26703035,-26875680,-26875680,-26875680,{"$f":"IF(A736=\"\",\"\",AL736-ROUND(AL736*OFFSET(Input!$S$27,$B736,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A736=\"\",\"\",ROUND(AP736*(1-OFFSET(Input!$T$27,MIN(B736,10),0,1,1)),2*FEE_rounding))","v":-26875680},-21375680,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A736=1,PMF_1st=0),0,ROUND(IF(A736=1,AI736,AL735)*OFFSET(Input!$O$27,IF(A736=121,-1,0)+MIN(B736,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A736=1,PMF_1st=0),0,IF(SUM($K$5:$L736)-$AU735>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B735,B736),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C736-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[733,62,1,null,101,{"$f":"IF(A737=\"\",\"\",IF(A737=1,Age_Full_Month,IF(F736=11,0,F736+1)))","v":0},101,0,{"$f":"IF(A737=\"\",\"\",IF(AND(F737=11,G737=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H737-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C737-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B737,99),0,1,1)*K737,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*L737,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*M737,FEE_rounding)","v":0},0,0,{"$f":"IF(C737>=1,ROUND(K737*OFFSET(Input!$U$27,B737,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B737=1,0,IF($C737>=1,ROUND(OFFSET(Input!$X$27,B737,0,1,1)*AL736,AV_rounding),0))","v":0},{"$f":"IF(B737=1,0,IF(C737=1,ROUND(OFFSET(Input!$W$27,B737,0,1,1)*AVERAGE($AI$5,$AL$5:$AL735),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),OFFSET(Input!$G$27,B737,0,1,1)-AE737,0)","v":0},{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),MIN(OFFSET(Input!$G$27,B737,0,1,1),AP736),0)","v":0},0,0,0,0,0,0,0,-26875680,-27048325,-27048325,-27048325,{"$f":"IF(A737=\"\",\"\",AL737-ROUND(AL737*OFFSET(Input!$S$27,$B737,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A737=\"\",\"\",ROUND(AP737*(1-OFFSET(Input!$T$27,MIN(B737,10),0,1,1)),2*FEE_rounding))","v":-27048325},-21548325,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A737=1,PMF_1st=0),0,ROUND(IF(A737=1,AI737,AL736)*OFFSET(Input!$O$27,IF(A737=121,-1,0)+MIN(B737,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A737=1,PMF_1st=0),0,IF(SUM($K$5:$L737)-$AU736>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B736,B737),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C737-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[734,62,2,null,101,{"$f":"IF(A738=\"\",\"\",IF(A738=1,Age_Full_Month,IF(F737=11,0,F737+1)))","v":1},101,0,{"$f":"IF(A738=\"\",\"\",IF(AND(F738=11,G738=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H738-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C738-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B738,99),0,1,1)*K738,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*L738,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*M738,FEE_rounding)","v":0},0,0,{"$f":"IF(C738>=1,ROUND(K738*OFFSET(Input!$U$27,B738,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B738=1,0,IF($C738>=1,ROUND(OFFSET(Input!$X$27,B738,0,1,1)*AL737,AV_rounding),0))","v":0},{"$f":"IF(B738=1,0,IF(C738=1,ROUND(OFFSET(Input!$W$27,B738,0,1,1)*AVERAGE($AI$5,$AL$5:$AL736),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),OFFSET(Input!$G$27,B738,0,1,1)-AE738,0)","v":0},{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),MIN(OFFSET(Input!$G$27,B738,0,1,1),AP737),0)","v":0},0,0,0,0,0,0,0,-27048325,-27220970,-27220970,-27220970,{"$f":"IF(A738=\"\",\"\",AL738-ROUND(AL738*OFFSET(Input!$S$27,$B738,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A738=\"\",\"\",ROUND(AP738*(1-OFFSET(Input!$T$27,MIN(B738,10),0,1,1)),2*FEE_rounding))","v":-27220970},-21720970,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A738=1,PMF_1st=0),0,ROUND(IF(A738=1,AI738,AL737)*OFFSET(Input!$O$27,IF(A738=121,-1,0)+MIN(B738,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A738=1,PMF_1st=0),0,IF(SUM($K$5:$L738)-$AU737>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B737,B738),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C738-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[735,62,3,null,101,{"$f":"IF(A739=\"\",\"\",IF(A739=1,Age_Full_Month,IF(F738=11,0,F738+1)))","v":2},101,0,{"$f":"IF(A739=\"\",\"\",IF(AND(F739=11,G739=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H739-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C739-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B739,99),0,1,1)*K739,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*L739,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*M739,FEE_rounding)","v":0},0,0,{"$f":"IF(C739>=1,ROUND(K739*OFFSET(Input!$U$27,B739,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B739=1,0,IF($C739>=1,ROUND(OFFSET(Input!$X$27,B739,0,1,1)*AL738,AV_rounding),0))","v":0},{"$f":"IF(B739=1,0,IF(C739=1,ROUND(OFFSET(Input!$W$27,B739,0,1,1)*AVERAGE($AI$5,$AL$5:$AL737),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),OFFSET(Input!$G$27,B739,0,1,1)-AE739,0)","v":0},{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),MIN(OFFSET(Input!$G$27,B739,0,1,1),AP738),0)","v":0},0,0,0,0,0,0,0,-27220970,-27393615,-27393615,-27393615,{"$f":"IF(A739=\"\",\"\",AL739-ROUND(AL739*OFFSET(Input!$S$27,$B739,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A739=\"\",\"\",ROUND(AP739*(1-OFFSET(Input!$T$27,MIN(B739,10),0,1,1)),2*FEE_rounding))","v":-27393615},-21893615,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A739=1,PMF_1st=0),0,ROUND(IF(A739=1,AI739,AL738)*OFFSET(Input!$O$27,IF(A739=121,-1,0)+MIN(B739,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A739=1,PMF_1st=0),0,IF(SUM($K$5:$L739)-$AU738>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B738,B739),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C739-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[736,62,4,null,101,{"$f":"IF(A740=\"\",\"\",IF(A740=1,Age_Full_Month,IF(F739=11,0,F739+1)))","v":3},101,0,{"$f":"IF(A740=\"\",\"\",IF(AND(F740=11,G740=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H740-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C740-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B740,99),0,1,1)*K740,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*L740,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*M740,FEE_rounding)","v":0},0,0,{"$f":"IF(C740>=1,ROUND(K740*OFFSET(Input!$U$27,B740,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B740=1,0,IF($C740>=1,ROUND(OFFSET(Input!$X$27,B740,0,1,1)*AL739,AV_rounding),0))","v":0},{"$f":"IF(B740=1,0,IF(C740=1,ROUND(OFFSET(Input!$W$27,B740,0,1,1)*AVERAGE($AI$5,$AL$5:$AL738),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),OFFSET(Input!$G$27,B740,0,1,1)-AE740,0)","v":0},{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),MIN(OFFSET(Input!$G$27,B740,0,1,1),AP739),0)","v":0},0,0,0,0,0,0,0,-27393615,-27566260,-27566260,-27566260,{"$f":"IF(A740=\"\",\"\",AL740-ROUND(AL740*OFFSET(Input!$S$27,$B740,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A740=\"\",\"\",ROUND(AP740*(1-OFFSET(Input!$T$27,MIN(B740,10),0,1,1)),2*FEE_rounding))","v":-27566260},-22066260,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A740=1,PMF_1st=0),0,ROUND(IF(A740=1,AI740,AL739)*OFFSET(Input!$O$27,IF(A740=121,-1,0)+MIN(B740,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A740=1,PMF_1st=0),0,IF(SUM($K$5:$L740)-$AU739>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B739,B740),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C740-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[737,62,5,null,101,{"$f":"IF(A741=\"\",\"\",IF(A741=1,Age_Full_Month,IF(F740=11,0,F740+1)))","v":4},101,0,{"$f":"IF(A741=\"\",\"\",IF(AND(F741=11,G741=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H741-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C741-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B741,99),0,1,1)*K741,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*L741,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*M741,FEE_rounding)","v":0},0,0,{"$f":"IF(C741>=1,ROUND(K741*OFFSET(Input!$U$27,B741,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B741=1,0,IF($C741>=1,ROUND(OFFSET(Input!$X$27,B741,0,1,1)*AL740,AV_rounding),0))","v":0},{"$f":"IF(B741=1,0,IF(C741=1,ROUND(OFFSET(Input!$W$27,B741,0,1,1)*AVERAGE($AI$5,$AL$5:$AL739),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),OFFSET(Input!$G$27,B741,0,1,1)-AE741,0)","v":0},{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),MIN(OFFSET(Input!$G$27,B741,0,1,1),AP740),0)","v":0},0,0,0,0,0,0,0,-27566260,-27738905,-27738905,-27738905,{"$f":"IF(A741=\"\",\"\",AL741-ROUND(AL741*OFFSET(Input!$S$27,$B741,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A741=\"\",\"\",ROUND(AP741*(1-OFFSET(Input!$T$27,MIN(B741,10),0,1,1)),2*FEE_rounding))","v":-27738905},-22238905,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A741=1,PMF_1st=0),0,ROUND(IF(A741=1,AI741,AL740)*OFFSET(Input!$O$27,IF(A741=121,-1,0)+MIN(B741,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A741=1,PMF_1st=0),0,IF(SUM($K$5:$L741)-$AU740>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B740,B741),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C741-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[738,62,6,null,101,{"$f":"IF(A742=\"\",\"\",IF(A742=1,Age_Full_Month,IF(F741=11,0,F741+1)))","v":5},101,0,{"$f":"IF(A742=\"\",\"\",IF(AND(F742=11,G742=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H742-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C742-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B742,99),0,1,1)*K742,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*L742,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*M742,FEE_rounding)","v":0},0,0,{"$f":"IF(C742>=1,ROUND(K742*OFFSET(Input!$U$27,B742,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B742=1,0,IF($C742>=1,ROUND(OFFSET(Input!$X$27,B742,0,1,1)*AL741,AV_rounding),0))","v":0},{"$f":"IF(B742=1,0,IF(C742=1,ROUND(OFFSET(Input!$W$27,B742,0,1,1)*AVERAGE($AI$5,$AL$5:$AL740),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),OFFSET(Input!$G$27,B742,0,1,1)-AE742,0)","v":0},{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),MIN(OFFSET(Input!$G$27,B742,0,1,1),AP741),0)","v":0},0,0,0,0,0,0,0,-27738905,-27911550,-27911550,-27911550,{"$f":"IF(A742=\"\",\"\",AL742-ROUND(AL742*OFFSET(Input!$S$27,$B742,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A742=\"\",\"\",ROUND(AP742*(1-OFFSET(Input!$T$27,MIN(B742,10),0,1,1)),2*FEE_rounding))","v":-27911550},-22411550,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A742=1,PMF_1st=0),0,ROUND(IF(A742=1,AI742,AL741)*OFFSET(Input!$O$27,IF(A742=121,-1,0)+MIN(B742,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A742=1,PMF_1st=0),0,IF(SUM($K$5:$L742)-$AU741>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B741,B742),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C742-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[739,62,7,null,101,{"$f":"IF(A743=\"\",\"\",IF(A743=1,Age_Full_Month,IF(F742=11,0,F742+1)))","v":6},101,0,{"$f":"IF(A743=\"\",\"\",IF(AND(F743=11,G743=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H743-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C743-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B743,99),0,1,1)*K743,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*L743,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*M743,FEE_rounding)","v":0},0,0,{"$f":"IF(C743>=1,ROUND(K743*OFFSET(Input!$U$27,B743,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B743=1,0,IF($C743>=1,ROUND(OFFSET(Input!$X$27,B743,0,1,1)*AL742,AV_rounding),0))","v":0},{"$f":"IF(B743=1,0,IF(C743=1,ROUND(OFFSET(Input!$W$27,B743,0,1,1)*AVERAGE($AI$5,$AL$5:$AL741),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),OFFSET(Input!$G$27,B743,0,1,1)-AE743,0)","v":0},{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),MIN(OFFSET(Input!$G$27,B743,0,1,1),AP742),0)","v":0},0,0,0,0,0,0,0,-27911550,-28084195,-28084195,-28084195,{"$f":"IF(A743=\"\",\"\",AL743-ROUND(AL743*OFFSET(Input!$S$27,$B743,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A743=\"\",\"\",ROUND(AP743*(1-OFFSET(Input!$T$27,MIN(B743,10),0,1,1)),2*FEE_rounding))","v":-28084195},-22584195,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A743=1,PMF_1st=0),0,ROUND(IF(A743=1,AI743,AL742)*OFFSET(Input!$O$27,IF(A743=121,-1,0)+MIN(B743,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A743=1,PMF_1st=0),0,IF(SUM($K$5:$L743)-$AU742>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B742,B743),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C743-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[740,62,8,null,101,{"$f":"IF(A744=\"\",\"\",IF(A744=1,Age_Full_Month,IF(F743=11,0,F743+1)))","v":7},101,0,{"$f":"IF(A744=\"\",\"\",IF(AND(F744=11,G744=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H744-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C744-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B744,99),0,1,1)*K744,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*L744,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*M744,FEE_rounding)","v":0},0,0,{"$f":"IF(C744>=1,ROUND(K744*OFFSET(Input!$U$27,B744,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B744=1,0,IF($C744>=1,ROUND(OFFSET(Input!$X$27,B744,0,1,1)*AL743,AV_rounding),0))","v":0},{"$f":"IF(B744=1,0,IF(C744=1,ROUND(OFFSET(Input!$W$27,B744,0,1,1)*AVERAGE($AI$5,$AL$5:$AL742),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),OFFSET(Input!$G$27,B744,0,1,1)-AE744,0)","v":0},{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),MIN(OFFSET(Input!$G$27,B744,0,1,1),AP743),0)","v":0},0,0,0,0,0,0,0,-28084195,-28256840,-28256840,-28256840,{"$f":"IF(A744=\"\",\"\",AL744-ROUND(AL744*OFFSET(Input!$S$27,$B744,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A744=\"\",\"\",ROUND(AP744*(1-OFFSET(Input!$T$27,MIN(B744,10),0,1,1)),2*FEE_rounding))","v":-28256840},-22756840,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A744=1,PMF_1st=0),0,ROUND(IF(A744=1,AI744,AL743)*OFFSET(Input!$O$27,IF(A744=121,-1,0)+MIN(B744,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A744=1,PMF_1st=0),0,IF(SUM($K$5:$L744)-$AU743>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B743,B744),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C744-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[741,62,9,null,101,{"$f":"IF(A745=\"\",\"\",IF(A745=1,Age_Full_Month,IF(F744=11,0,F744+1)))","v":8},101,0,{"$f":"IF(A745=\"\",\"\",IF(AND(F745=11,G745=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H745-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C745-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B745,99),0,1,1)*K745,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*L745,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*M745,FEE_rounding)","v":0},0,0,{"$f":"IF(C745>=1,ROUND(K745*OFFSET(Input!$U$27,B745,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B745=1,0,IF($C745>=1,ROUND(OFFSET(Input!$X$27,B745,0,1,1)*AL744,AV_rounding),0))","v":0},{"$f":"IF(B745=1,0,IF(C745=1,ROUND(OFFSET(Input!$W$27,B745,0,1,1)*AVERAGE($AI$5,$AL$5:$AL743),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),OFFSET(Input!$G$27,B745,0,1,1)-AE745,0)","v":0},{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),MIN(OFFSET(Input!$G$27,B745,0,1,1),AP744),0)","v":0},0,0,0,0,0,0,0,-28256840,-28429485,-28429485,-28429485,{"$f":"IF(A745=\"\",\"\",AL745-ROUND(AL745*OFFSET(Input!$S$27,$B745,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A745=\"\",\"\",ROUND(AP745*(1-OFFSET(Input!$T$27,MIN(B745,10),0,1,1)),2*FEE_rounding))","v":-28429485},-22929485,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A745=1,PMF_1st=0),0,ROUND(IF(A745=1,AI745,AL744)*OFFSET(Input!$O$27,IF(A745=121,-1,0)+MIN(B745,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A745=1,PMF_1st=0),0,IF(SUM($K$5:$L745)-$AU744>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B744,B745),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C745-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[742,62,10,null,101,{"$f":"IF(A746=\"\",\"\",IF(A746=1,Age_Full_Month,IF(F745=11,0,F745+1)))","v":9},101,0,{"$f":"IF(A746=\"\",\"\",IF(AND(F746=11,G746=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H746-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C746-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B746,99),0,1,1)*K746,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*L746,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*M746,FEE_rounding)","v":0},0,0,{"$f":"IF(C746>=1,ROUND(K746*OFFSET(Input!$U$27,B746,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B746=1,0,IF($C746>=1,ROUND(OFFSET(Input!$X$27,B746,0,1,1)*AL745,AV_rounding),0))","v":0},{"$f":"IF(B746=1,0,IF(C746=1,ROUND(OFFSET(Input!$W$27,B746,0,1,1)*AVERAGE($AI$5,$AL$5:$AL744),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),OFFSET(Input!$G$27,B746,0,1,1)-AE746,0)","v":0},{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),MIN(OFFSET(Input!$G$27,B746,0,1,1),AP745),0)","v":0},0,0,0,0,0,0,0,-28429485,-28602130,-28602130,-28602130,{"$f":"IF(A746=\"\",\"\",AL746-ROUND(AL746*OFFSET(Input!$S$27,$B746,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A746=\"\",\"\",ROUND(AP746*(1-OFFSET(Input!$T$27,MIN(B746,10),0,1,1)),2*FEE_rounding))","v":-28602130},-23102130,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A746=1,PMF_1st=0),0,ROUND(IF(A746=1,AI746,AL745)*OFFSET(Input!$O$27,IF(A746=121,-1,0)+MIN(B746,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A746=1,PMF_1st=0),0,IF(SUM($K$5:$L746)-$AU745>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B745,B746),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C746-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[743,62,11,null,101,{"$f":"IF(A747=\"\",\"\",IF(A747=1,Age_Full_Month,IF(F746=11,0,F746+1)))","v":10},101,0,{"$f":"IF(A747=\"\",\"\",IF(AND(F747=11,G747=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H747-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C747-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B747,99),0,1,1)*K747,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*L747,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*M747,FEE_rounding)","v":0},0,0,{"$f":"IF(C747>=1,ROUND(K747*OFFSET(Input!$U$27,B747,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B747=1,0,IF($C747>=1,ROUND(OFFSET(Input!$X$27,B747,0,1,1)*AL746,AV_rounding),0))","v":0},{"$f":"IF(B747=1,0,IF(C747=1,ROUND(OFFSET(Input!$W$27,B747,0,1,1)*AVERAGE($AI$5,$AL$5:$AL745),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),OFFSET(Input!$G$27,B747,0,1,1)-AE747,0)","v":0},{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),MIN(OFFSET(Input!$G$27,B747,0,1,1),AP746),0)","v":0},0,0,0,0,0,0,0,-28602130,-28774775,-28774775,-28774775,{"$f":"IF(A747=\"\",\"\",AL747-ROUND(AL747*OFFSET(Input!$S$27,$B747,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A747=\"\",\"\",ROUND(AP747*(1-OFFSET(Input!$T$27,MIN(B747,10),0,1,1)),2*FEE_rounding))","v":-28774775},-23274775,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A747=1,PMF_1st=0),0,ROUND(IF(A747=1,AI747,AL746)*OFFSET(Input!$O$27,IF(A747=121,-1,0)+MIN(B747,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A747=1,PMF_1st=0),0,IF(SUM($K$5:$L747)-$AU746>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B746,B747),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C747-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[744,62,12,null,101,{"$f":"IF(A748=\"\",\"\",IF(A748=1,Age_Full_Month,IF(F747=11,0,F747+1)))","v":11},101,0,{"$f":"IF(A748=\"\",\"\",IF(AND(F748=11,G748=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H748-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C748-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B748,99),0,1,1)*K748,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*L748,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*M748,FEE_rounding)","v":0},0,0,{"$f":"IF(C748>=1,ROUND(K748*OFFSET(Input!$U$27,B748,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B748=1,0,IF($C748>=1,ROUND(OFFSET(Input!$X$27,B748,0,1,1)*AL747,AV_rounding),0))","v":0},{"$f":"IF(B748=1,0,IF(C748=1,ROUND(OFFSET(Input!$W$27,B748,0,1,1)*AVERAGE($AI$5,$AL$5:$AL746),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),OFFSET(Input!$G$27,B748,0,1,1)-AE748,0)","v":0},{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),MIN(OFFSET(Input!$G$27,B748,0,1,1),AP747),0)","v":0},0,0,0,0,0,0,0,-28774775,-28947420,-28947420,-28947420,{"$f":"IF(A748=\"\",\"\",AL748-ROUND(AL748*OFFSET(Input!$S$27,$B748,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A748=\"\",\"\",ROUND(AP748*(1-OFFSET(Input!$T$27,MIN(B748,10),0,1,1)),2*FEE_rounding))","v":-28947420},-23447420,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A748=1,PMF_1st=0),0,ROUND(IF(A748=1,AI748,AL747)*OFFSET(Input!$O$27,IF(A748=121,-1,0)+MIN(B748,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A748=1,PMF_1st=0),0,IF(SUM($K$5:$L748)-$AU747>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B747,B748),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C748-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[745,63,1,null,102,{"$f":"IF(A749=\"\",\"\",IF(A749=1,Age_Full_Month,IF(F748=11,0,F748+1)))","v":0},102,0,{"$f":"IF(A749=\"\",\"\",IF(AND(F749=11,G749=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H749-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C749-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B749,99),0,1,1)*K749,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*L749,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*M749,FEE_rounding)","v":0},0,0,{"$f":"IF(C749>=1,ROUND(K749*OFFSET(Input!$U$27,B749,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B749=1,0,IF($C749>=1,ROUND(OFFSET(Input!$X$27,B749,0,1,1)*AL748,AV_rounding),0))","v":0},{"$f":"IF(B749=1,0,IF(C749=1,ROUND(OFFSET(Input!$W$27,B749,0,1,1)*AVERAGE($AI$5,$AL$5:$AL747),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),OFFSET(Input!$G$27,B749,0,1,1)-AE749,0)","v":0},{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),MIN(OFFSET(Input!$G$27,B749,0,1,1),AP748),0)","v":0},0,0,0,0,0,0,0,-28947420,-29120065,-29120065,-29120065,{"$f":"IF(A749=\"\",\"\",AL749-ROUND(AL749*OFFSET(Input!$S$27,$B749,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A749=\"\",\"\",ROUND(AP749*(1-OFFSET(Input!$T$27,MIN(B749,10),0,1,1)),2*FEE_rounding))","v":-29120065},-23620065,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A749=1,PMF_1st=0),0,ROUND(IF(A749=1,AI749,AL748)*OFFSET(Input!$O$27,IF(A749=121,-1,0)+MIN(B749,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A749=1,PMF_1st=0),0,IF(SUM($K$5:$L749)-$AU748>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B748,B749),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C749-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[746,63,2,null,102,{"$f":"IF(A750=\"\",\"\",IF(A750=1,Age_Full_Month,IF(F749=11,0,F749+1)))","v":1},102,0,{"$f":"IF(A750=\"\",\"\",IF(AND(F750=11,G750=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H750-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C750-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B750,99),0,1,1)*K750,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*L750,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*M750,FEE_rounding)","v":0},0,0,{"$f":"IF(C750>=1,ROUND(K750*OFFSET(Input!$U$27,B750,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B750=1,0,IF($C750>=1,ROUND(OFFSET(Input!$X$27,B750,0,1,1)*AL749,AV_rounding),0))","v":0},{"$f":"IF(B750=1,0,IF(C750=1,ROUND(OFFSET(Input!$W$27,B750,0,1,1)*AVERAGE($AI$5,$AL$5:$AL748),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),OFFSET(Input!$G$27,B750,0,1,1)-AE750,0)","v":0},{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),MIN(OFFSET(Input!$G$27,B750,0,1,1),AP749),0)","v":0},0,0,0,0,0,0,0,-29120065,-29292710,-29292710,-29292710,{"$f":"IF(A750=\"\",\"\",AL750-ROUND(AL750*OFFSET(Input!$S$27,$B750,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A750=\"\",\"\",ROUND(AP750*(1-OFFSET(Input!$T$27,MIN(B750,10),0,1,1)),2*FEE_rounding))","v":-29292710},-23792710,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A750=1,PMF_1st=0),0,ROUND(IF(A750=1,AI750,AL749)*OFFSET(Input!$O$27,IF(A750=121,-1,0)+MIN(B750,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A750=1,PMF_1st=0),0,IF(SUM($K$5:$L750)-$AU749>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B749,B750),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C750-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[747,63,3,null,102,{"$f":"IF(A751=\"\",\"\",IF(A751=1,Age_Full_Month,IF(F750=11,0,F750+1)))","v":2},102,0,{"$f":"IF(A751=\"\",\"\",IF(AND(F751=11,G751=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H751-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C751-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B751,99),0,1,1)*K751,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*L751,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*M751,FEE_rounding)","v":0},0,0,{"$f":"IF(C751>=1,ROUND(K751*OFFSET(Input!$U$27,B751,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B751=1,0,IF($C751>=1,ROUND(OFFSET(Input!$X$27,B751,0,1,1)*AL750,AV_rounding),0))","v":0},{"$f":"IF(B751=1,0,IF(C751=1,ROUND(OFFSET(Input!$W$27,B751,0,1,1)*AVERAGE($AI$5,$AL$5:$AL749),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),OFFSET(Input!$G$27,B751,0,1,1)-AE751,0)","v":0},{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),MIN(OFFSET(Input!$G$27,B751,0,1,1),AP750),0)","v":0},0,0,0,0,0,0,0,-29292710,-29465355,-29465355,-29465355,{"$f":"IF(A751=\"\",\"\",AL751-ROUND(AL751*OFFSET(Input!$S$27,$B751,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A751=\"\",\"\",ROUND(AP751*(1-OFFSET(Input!$T$27,MIN(B751,10),0,1,1)),2*FEE_rounding))","v":-29465355},-23965355,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A751=1,PMF_1st=0),0,ROUND(IF(A751=1,AI751,AL750)*OFFSET(Input!$O$27,IF(A751=121,-1,0)+MIN(B751,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A751=1,PMF_1st=0),0,IF(SUM($K$5:$L751)-$AU750>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B750,B751),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C751-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[748,63,4,null,102,{"$f":"IF(A752=\"\",\"\",IF(A752=1,Age_Full_Month,IF(F751=11,0,F751+1)))","v":3},102,0,{"$f":"IF(A752=\"\",\"\",IF(AND(F752=11,G752=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H752-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C752-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B752,99),0,1,1)*K752,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*L752,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*M752,FEE_rounding)","v":0},0,0,{"$f":"IF(C752>=1,ROUND(K752*OFFSET(Input!$U$27,B752,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B752=1,0,IF($C752>=1,ROUND(OFFSET(Input!$X$27,B752,0,1,1)*AL751,AV_rounding),0))","v":0},{"$f":"IF(B752=1,0,IF(C752=1,ROUND(OFFSET(Input!$W$27,B752,0,1,1)*AVERAGE($AI$5,$AL$5:$AL750),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),OFFSET(Input!$G$27,B752,0,1,1)-AE752,0)","v":0},{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),MIN(OFFSET(Input!$G$27,B752,0,1,1),AP751),0)","v":0},0,0,0,0,0,0,0,-29465355,-29638000,-29638000,-29638000,{"$f":"IF(A752=\"\",\"\",AL752-ROUND(AL752*OFFSET(Input!$S$27,$B752,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A752=\"\",\"\",ROUND(AP752*(1-OFFSET(Input!$T$27,MIN(B752,10),0,1,1)),2*FEE_rounding))","v":-29638000},-24138000,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A752=1,PMF_1st=0),0,ROUND(IF(A752=1,AI752,AL751)*OFFSET(Input!$O$27,IF(A752=121,-1,0)+MIN(B752,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A752=1,PMF_1st=0),0,IF(SUM($K$5:$L752)-$AU751>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B751,B752),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C752-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[749,63,5,null,102,{"$f":"IF(A753=\"\",\"\",IF(A753=1,Age_Full_Month,IF(F752=11,0,F752+1)))","v":4},102,0,{"$f":"IF(A753=\"\",\"\",IF(AND(F753=11,G753=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H753-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C753-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B753,99),0,1,1)*K753,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*L753,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*M753,FEE_rounding)","v":0},0,0,{"$f":"IF(C753>=1,ROUND(K753*OFFSET(Input!$U$27,B753,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B753=1,0,IF($C753>=1,ROUND(OFFSET(Input!$X$27,B753,0,1,1)*AL752,AV_rounding),0))","v":0},{"$f":"IF(B753=1,0,IF(C753=1,ROUND(OFFSET(Input!$W$27,B753,0,1,1)*AVERAGE($AI$5,$AL$5:$AL751),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),OFFSET(Input!$G$27,B753,0,1,1)-AE753,0)","v":0},{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),MIN(OFFSET(Input!$G$27,B753,0,1,1),AP752),0)","v":0},0,0,0,0,0,0,0,-29638000,-29810645,-29810645,-29810645,{"$f":"IF(A753=\"\",\"\",AL753-ROUND(AL753*OFFSET(Input!$S$27,$B753,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A753=\"\",\"\",ROUND(AP753*(1-OFFSET(Input!$T$27,MIN(B753,10),0,1,1)),2*FEE_rounding))","v":-29810645},-24310645,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A753=1,PMF_1st=0),0,ROUND(IF(A753=1,AI753,AL752)*OFFSET(Input!$O$27,IF(A753=121,-1,0)+MIN(B753,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A753=1,PMF_1st=0),0,IF(SUM($K$5:$L753)-$AU752>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B752,B753),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C753-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[750,63,6,null,102,{"$f":"IF(A754=\"\",\"\",IF(A754=1,Age_Full_Month,IF(F753=11,0,F753+1)))","v":5},102,0,{"$f":"IF(A754=\"\",\"\",IF(AND(F754=11,G754=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H754-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C754-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B754,99),0,1,1)*K754,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*L754,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*M754,FEE_rounding)","v":0},0,0,{"$f":"IF(C754>=1,ROUND(K754*OFFSET(Input!$U$27,B754,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B754=1,0,IF($C754>=1,ROUND(OFFSET(Input!$X$27,B754,0,1,1)*AL753,AV_rounding),0))","v":0},{"$f":"IF(B754=1,0,IF(C754=1,ROUND(OFFSET(Input!$W$27,B754,0,1,1)*AVERAGE($AI$5,$AL$5:$AL752),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),OFFSET(Input!$G$27,B754,0,1,1)-AE754,0)","v":0},{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),MIN(OFFSET(Input!$G$27,B754,0,1,1),AP753),0)","v":0},0,0,0,0,0,0,0,-29810645,-29983290,-29983290,-29983290,{"$f":"IF(A754=\"\",\"\",AL754-ROUND(AL754*OFFSET(Input!$S$27,$B754,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A754=\"\",\"\",ROUND(AP754*(1-OFFSET(Input!$T$27,MIN(B754,10),0,1,1)),2*FEE_rounding))","v":-29983290},-24483290,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A754=1,PMF_1st=0),0,ROUND(IF(A754=1,AI754,AL753)*OFFSET(Input!$O$27,IF(A754=121,-1,0)+MIN(B754,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A754=1,PMF_1st=0),0,IF(SUM($K$5:$L754)-$AU753>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B753,B754),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C754-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[751,63,7,null,102,{"$f":"IF(A755=\"\",\"\",IF(A755=1,Age_Full_Month,IF(F754=11,0,F754+1)))","v":6},102,0,{"$f":"IF(A755=\"\",\"\",IF(AND(F755=11,G755=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H755-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C755-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B755,99),0,1,1)*K755,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*L755,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*M755,FEE_rounding)","v":0},0,0,{"$f":"IF(C755>=1,ROUND(K755*OFFSET(Input!$U$27,B755,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B755=1,0,IF($C755>=1,ROUND(OFFSET(Input!$X$27,B755,0,1,1)*AL754,AV_rounding),0))","v":0},{"$f":"IF(B755=1,0,IF(C755=1,ROUND(OFFSET(Input!$W$27,B755,0,1,1)*AVERAGE($AI$5,$AL$5:$AL753),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),OFFSET(Input!$G$27,B755,0,1,1)-AE755,0)","v":0},{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),MIN(OFFSET(Input!$G$27,B755,0,1,1),AP754),0)","v":0},0,0,0,0,0,0,0,-29983290,-30155935,-30155935,-30155935,{"$f":"IF(A755=\"\",\"\",AL755-ROUND(AL755*OFFSET(Input!$S$27,$B755,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A755=\"\",\"\",ROUND(AP755*(1-OFFSET(Input!$T$27,MIN(B755,10),0,1,1)),2*FEE_rounding))","v":-30155935},-24655935,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A755=1,PMF_1st=0),0,ROUND(IF(A755=1,AI755,AL754)*OFFSET(Input!$O$27,IF(A755=121,-1,0)+MIN(B755,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A755=1,PMF_1st=0),0,IF(SUM($K$5:$L755)-$AU754>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B754,B755),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C755-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[752,63,8,null,102,{"$f":"IF(A756=\"\",\"\",IF(A756=1,Age_Full_Month,IF(F755=11,0,F755+1)))","v":7},102,0,{"$f":"IF(A756=\"\",\"\",IF(AND(F756=11,G756=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H756-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C756-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B756,99),0,1,1)*K756,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*L756,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*M756,FEE_rounding)","v":0},0,0,{"$f":"IF(C756>=1,ROUND(K756*OFFSET(Input!$U$27,B756,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B756=1,0,IF($C756>=1,ROUND(OFFSET(Input!$X$27,B756,0,1,1)*AL755,AV_rounding),0))","v":0},{"$f":"IF(B756=1,0,IF(C756=1,ROUND(OFFSET(Input!$W$27,B756,0,1,1)*AVERAGE($AI$5,$AL$5:$AL754),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),OFFSET(Input!$G$27,B756,0,1,1)-AE756,0)","v":0},{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),MIN(OFFSET(Input!$G$27,B756,0,1,1),AP755),0)","v":0},0,0,0,0,0,0,0,-30155935,-30328580,-30328580,-30328580,{"$f":"IF(A756=\"\",\"\",AL756-ROUND(AL756*OFFSET(Input!$S$27,$B756,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A756=\"\",\"\",ROUND(AP756*(1-OFFSET(Input!$T$27,MIN(B756,10),0,1,1)),2*FEE_rounding))","v":-30328580},-24828580,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A756=1,PMF_1st=0),0,ROUND(IF(A756=1,AI756,AL755)*OFFSET(Input!$O$27,IF(A756=121,-1,0)+MIN(B756,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A756=1,PMF_1st=0),0,IF(SUM($K$5:$L756)-$AU755>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B755,B756),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C756-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[753,63,9,null,102,{"$f":"IF(A757=\"\",\"\",IF(A757=1,Age_Full_Month,IF(F756=11,0,F756+1)))","v":8},102,0,{"$f":"IF(A757=\"\",\"\",IF(AND(F757=11,G757=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H757-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C757-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B757,99),0,1,1)*K757,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*L757,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*M757,FEE_rounding)","v":0},0,0,{"$f":"IF(C757>=1,ROUND(K757*OFFSET(Input!$U$27,B757,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B757=1,0,IF($C757>=1,ROUND(OFFSET(Input!$X$27,B757,0,1,1)*AL756,AV_rounding),0))","v":0},{"$f":"IF(B757=1,0,IF(C757=1,ROUND(OFFSET(Input!$W$27,B757,0,1,1)*AVERAGE($AI$5,$AL$5:$AL755),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),OFFSET(Input!$G$27,B757,0,1,1)-AE757,0)","v":0},{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),MIN(OFFSET(Input!$G$27,B757,0,1,1),AP756),0)","v":0},0,0,0,0,0,0,0,-30328580,-30501225,-30501225,-30501225,{"$f":"IF(A757=\"\",\"\",AL757-ROUND(AL757*OFFSET(Input!$S$27,$B757,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A757=\"\",\"\",ROUND(AP757*(1-OFFSET(Input!$T$27,MIN(B757,10),0,1,1)),2*FEE_rounding))","v":-30501225},-25001225,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A757=1,PMF_1st=0),0,ROUND(IF(A757=1,AI757,AL756)*OFFSET(Input!$O$27,IF(A757=121,-1,0)+MIN(B757,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A757=1,PMF_1st=0),0,IF(SUM($K$5:$L757)-$AU756>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B756,B757),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C757-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[754,63,10,null,102,{"$f":"IF(A758=\"\",\"\",IF(A758=1,Age_Full_Month,IF(F757=11,0,F757+1)))","v":9},102,0,{"$f":"IF(A758=\"\",\"\",IF(AND(F758=11,G758=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H758-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C758-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B758,99),0,1,1)*K758,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*L758,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*M758,FEE_rounding)","v":0},0,0,{"$f":"IF(C758>=1,ROUND(K758*OFFSET(Input!$U$27,B758,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B758=1,0,IF($C758>=1,ROUND(OFFSET(Input!$X$27,B758,0,1,1)*AL757,AV_rounding),0))","v":0},{"$f":"IF(B758=1,0,IF(C758=1,ROUND(OFFSET(Input!$W$27,B758,0,1,1)*AVERAGE($AI$5,$AL$5:$AL756),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),OFFSET(Input!$G$27,B758,0,1,1)-AE758,0)","v":0},{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),MIN(OFFSET(Input!$G$27,B758,0,1,1),AP757),0)","v":0},0,0,0,0,0,0,0,-30501225,-30673870,-30673870,-30673870,{"$f":"IF(A758=\"\",\"\",AL758-ROUND(AL758*OFFSET(Input!$S$27,$B758,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A758=\"\",\"\",ROUND(AP758*(1-OFFSET(Input!$T$27,MIN(B758,10),0,1,1)),2*FEE_rounding))","v":-30673870},-25173870,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A758=1,PMF_1st=0),0,ROUND(IF(A758=1,AI758,AL757)*OFFSET(Input!$O$27,IF(A758=121,-1,0)+MIN(B758,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A758=1,PMF_1st=0),0,IF(SUM($K$5:$L758)-$AU757>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B757,B758),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C758-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[755,63,11,null,102,{"$f":"IF(A759=\"\",\"\",IF(A759=1,Age_Full_Month,IF(F758=11,0,F758+1)))","v":10},102,0,{"$f":"IF(A759=\"\",\"\",IF(AND(F759=11,G759=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H759-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C759-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B759,99),0,1,1)*K759,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*L759,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*M759,FEE_rounding)","v":0},0,0,{"$f":"IF(C759>=1,ROUND(K759*OFFSET(Input!$U$27,B759,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B759=1,0,IF($C759>=1,ROUND(OFFSET(Input!$X$27,B759,0,1,1)*AL758,AV_rounding),0))","v":0},{"$f":"IF(B759=1,0,IF(C759=1,ROUND(OFFSET(Input!$W$27,B759,0,1,1)*AVERAGE($AI$5,$AL$5:$AL757),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),OFFSET(Input!$G$27,B759,0,1,1)-AE759,0)","v":0},{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),MIN(OFFSET(Input!$G$27,B759,0,1,1),AP758),0)","v":0},0,0,0,0,0,0,0,-30673870,-30846515,-30846515,-30846515,{"$f":"IF(A759=\"\",\"\",AL759-ROUND(AL759*OFFSET(Input!$S$27,$B759,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A759=\"\",\"\",ROUND(AP759*(1-OFFSET(Input!$T$27,MIN(B759,10),0,1,1)),2*FEE_rounding))","v":-30846515},-25346515,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A759=1,PMF_1st=0),0,ROUND(IF(A759=1,AI759,AL758)*OFFSET(Input!$O$27,IF(A759=121,-1,0)+MIN(B759,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A759=1,PMF_1st=0),0,IF(SUM($K$5:$L759)-$AU758>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B758,B759),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C759-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[756,63,12,null,102,{"$f":"IF(A760=\"\",\"\",IF(A760=1,Age_Full_Month,IF(F759=11,0,F759+1)))","v":11},102,0,{"$f":"IF(A760=\"\",\"\",IF(AND(F760=11,G760=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H760-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C760-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B760,99),0,1,1)*K760,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*L760,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*M760,FEE_rounding)","v":0},0,0,{"$f":"IF(C760>=1,ROUND(K760*OFFSET(Input!$U$27,B760,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B760=1,0,IF($C760>=1,ROUND(OFFSET(Input!$X$27,B760,0,1,1)*AL759,AV_rounding),0))","v":0},{"$f":"IF(B760=1,0,IF(C760=1,ROUND(OFFSET(Input!$W$27,B760,0,1,1)*AVERAGE($AI$5,$AL$5:$AL758),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),OFFSET(Input!$G$27,B760,0,1,1)-AE760,0)","v":0},{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),MIN(OFFSET(Input!$G$27,B760,0,1,1),AP759),0)","v":0},0,0,0,0,0,0,0,-30846515,-31019160,-31019160,-31019160,{"$f":"IF(A760=\"\",\"\",AL760-ROUND(AL760*OFFSET(Input!$S$27,$B760,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A760=\"\",\"\",ROUND(AP760*(1-OFFSET(Input!$T$27,MIN(B760,10),0,1,1)),2*FEE_rounding))","v":-31019160},-25519160,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A760=1,PMF_1st=0),0,ROUND(IF(A760=1,AI760,AL759)*OFFSET(Input!$O$27,IF(A760=121,-1,0)+MIN(B760,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A760=1,PMF_1st=0),0,IF(SUM($K$5:$L760)-$AU759>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B759,B760),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C760-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[757,64,1,null,103,{"$f":"IF(A761=\"\",\"\",IF(A761=1,Age_Full_Month,IF(F760=11,0,F760+1)))","v":0},103,0,{"$f":"IF(A761=\"\",\"\",IF(AND(F761=11,G761=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H761-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C761-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B761,99),0,1,1)*K761,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*L761,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*M761,FEE_rounding)","v":0},0,0,{"$f":"IF(C761>=1,ROUND(K761*OFFSET(Input!$U$27,B761,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B761=1,0,IF($C761>=1,ROUND(OFFSET(Input!$X$27,B761,0,1,1)*AL760,AV_rounding),0))","v":0},{"$f":"IF(B761=1,0,IF(C761=1,ROUND(OFFSET(Input!$W$27,B761,0,1,1)*AVERAGE($AI$5,$AL$5:$AL759),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),OFFSET(Input!$G$27,B761,0,1,1)-AE761,0)","v":0},{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),MIN(OFFSET(Input!$G$27,B761,0,1,1),AP760),0)","v":0},0,0,0,0,0,0,0,-31019160,-31191805,-31191805,-31191805,{"$f":"IF(A761=\"\",\"\",AL761-ROUND(AL761*OFFSET(Input!$S$27,$B761,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A761=\"\",\"\",ROUND(AP761*(1-OFFSET(Input!$T$27,MIN(B761,10),0,1,1)),2*FEE_rounding))","v":-31191805},-25691805,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A761=1,PMF_1st=0),0,ROUND(IF(A761=1,AI761,AL760)*OFFSET(Input!$O$27,IF(A761=121,-1,0)+MIN(B761,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A761=1,PMF_1st=0),0,IF(SUM($K$5:$L761)-$AU760>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B760,B761),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C761-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[758,64,2,null,103,{"$f":"IF(A762=\"\",\"\",IF(A762=1,Age_Full_Month,IF(F761=11,0,F761+1)))","v":1},103,0,{"$f":"IF(A762=\"\",\"\",IF(AND(F762=11,G762=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H762-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C762-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B762,99),0,1,1)*K762,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*L762,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*M762,FEE_rounding)","v":0},0,0,{"$f":"IF(C762>=1,ROUND(K762*OFFSET(Input!$U$27,B762,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B762=1,0,IF($C762>=1,ROUND(OFFSET(Input!$X$27,B762,0,1,1)*AL761,AV_rounding),0))","v":0},{"$f":"IF(B762=1,0,IF(C762=1,ROUND(OFFSET(Input!$W$27,B762,0,1,1)*AVERAGE($AI$5,$AL$5:$AL760),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),OFFSET(Input!$G$27,B762,0,1,1)-AE762,0)","v":0},{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),MIN(OFFSET(Input!$G$27,B762,0,1,1),AP761),0)","v":0},0,0,0,0,0,0,0,-31191805,-31364450,-31364450,-31364450,{"$f":"IF(A762=\"\",\"\",AL762-ROUND(AL762*OFFSET(Input!$S$27,$B762,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A762=\"\",\"\",ROUND(AP762*(1-OFFSET(Input!$T$27,MIN(B762,10),0,1,1)),2*FEE_rounding))","v":-31364450},-25864450,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A762=1,PMF_1st=0),0,ROUND(IF(A762=1,AI762,AL761)*OFFSET(Input!$O$27,IF(A762=121,-1,0)+MIN(B762,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A762=1,PMF_1st=0),0,IF(SUM($K$5:$L762)-$AU761>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B761,B762),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C762-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[759,64,3,null,103,{"$f":"IF(A763=\"\",\"\",IF(A763=1,Age_Full_Month,IF(F762=11,0,F762+1)))","v":2},103,0,{"$f":"IF(A763=\"\",\"\",IF(AND(F763=11,G763=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H763-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C763-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B763,99),0,1,1)*K763,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*L763,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*M763,FEE_rounding)","v":0},0,0,{"$f":"IF(C763>=1,ROUND(K763*OFFSET(Input!$U$27,B763,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B763=1,0,IF($C763>=1,ROUND(OFFSET(Input!$X$27,B763,0,1,1)*AL762,AV_rounding),0))","v":0},{"$f":"IF(B763=1,0,IF(C763=1,ROUND(OFFSET(Input!$W$27,B763,0,1,1)*AVERAGE($AI$5,$AL$5:$AL761),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),OFFSET(Input!$G$27,B763,0,1,1)-AE763,0)","v":0},{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),MIN(OFFSET(Input!$G$27,B763,0,1,1),AP762),0)","v":0},0,0,0,0,0,0,0,-31364450,-31537095,-31537095,-31537095,{"$f":"IF(A763=\"\",\"\",AL763-ROUND(AL763*OFFSET(Input!$S$27,$B763,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A763=\"\",\"\",ROUND(AP763*(1-OFFSET(Input!$T$27,MIN(B763,10),0,1,1)),2*FEE_rounding))","v":-31537095},-26037095,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A763=1,PMF_1st=0),0,ROUND(IF(A763=1,AI763,AL762)*OFFSET(Input!$O$27,IF(A763=121,-1,0)+MIN(B763,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A763=1,PMF_1st=0),0,IF(SUM($K$5:$L763)-$AU762>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B762,B763),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C763-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[760,64,4,null,103,{"$f":"IF(A764=\"\",\"\",IF(A764=1,Age_Full_Month,IF(F763=11,0,F763+1)))","v":3},103,0,{"$f":"IF(A764=\"\",\"\",IF(AND(F764=11,G764=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H764-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C764-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B764,99),0,1,1)*K764,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*L764,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*M764,FEE_rounding)","v":0},0,0,{"$f":"IF(C764>=1,ROUND(K764*OFFSET(Input!$U$27,B764,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B764=1,0,IF($C764>=1,ROUND(OFFSET(Input!$X$27,B764,0,1,1)*AL763,AV_rounding),0))","v":0},{"$f":"IF(B764=1,0,IF(C764=1,ROUND(OFFSET(Input!$W$27,B764,0,1,1)*AVERAGE($AI$5,$AL$5:$AL762),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),OFFSET(Input!$G$27,B764,0,1,1)-AE764,0)","v":0},{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),MIN(OFFSET(Input!$G$27,B764,0,1,1),AP763),0)","v":0},0,0,0,0,0,0,0,-31537095,-31709740,-31709740,-31709740,{"$f":"IF(A764=\"\",\"\",AL764-ROUND(AL764*OFFSET(Input!$S$27,$B764,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A764=\"\",\"\",ROUND(AP764*(1-OFFSET(Input!$T$27,MIN(B764,10),0,1,1)),2*FEE_rounding))","v":-31709740},-26209740,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A764=1,PMF_1st=0),0,ROUND(IF(A764=1,AI764,AL763)*OFFSET(Input!$O$27,IF(A764=121,-1,0)+MIN(B764,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A764=1,PMF_1st=0),0,IF(SUM($K$5:$L764)-$AU763>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B763,B764),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C764-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[761,64,5,null,103,{"$f":"IF(A765=\"\",\"\",IF(A765=1,Age_Full_Month,IF(F764=11,0,F764+1)))","v":4},103,0,{"$f":"IF(A765=\"\",\"\",IF(AND(F765=11,G765=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H765-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C765-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B765,99),0,1,1)*K765,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*L765,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*M765,FEE_rounding)","v":0},0,0,{"$f":"IF(C765>=1,ROUND(K765*OFFSET(Input!$U$27,B765,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B765=1,0,IF($C765>=1,ROUND(OFFSET(Input!$X$27,B765,0,1,1)*AL764,AV_rounding),0))","v":0},{"$f":"IF(B765=1,0,IF(C765=1,ROUND(OFFSET(Input!$W$27,B765,0,1,1)*AVERAGE($AI$5,$AL$5:$AL763),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),OFFSET(Input!$G$27,B765,0,1,1)-AE765,0)","v":0},{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),MIN(OFFSET(Input!$G$27,B765,0,1,1),AP764),0)","v":0},0,0,0,0,0,0,0,-31709740,-31882385,-31882385,-31882385,{"$f":"IF(A765=\"\",\"\",AL765-ROUND(AL765*OFFSET(Input!$S$27,$B765,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A765=\"\",\"\",ROUND(AP765*(1-OFFSET(Input!$T$27,MIN(B765,10),0,1,1)),2*FEE_rounding))","v":-31882385},-26382385,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A765=1,PMF_1st=0),0,ROUND(IF(A765=1,AI765,AL764)*OFFSET(Input!$O$27,IF(A765=121,-1,0)+MIN(B765,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A765=1,PMF_1st=0),0,IF(SUM($K$5:$L765)-$AU764>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B764,B765),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C765-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[762,64,6,null,103,{"$f":"IF(A766=\"\",\"\",IF(A766=1,Age_Full_Month,IF(F765=11,0,F765+1)))","v":5},103,0,{"$f":"IF(A766=\"\",\"\",IF(AND(F766=11,G766=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H766-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C766-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B766,99),0,1,1)*K766,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*L766,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*M766,FEE_rounding)","v":0},0,0,{"$f":"IF(C766>=1,ROUND(K766*OFFSET(Input!$U$27,B766,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B766=1,0,IF($C766>=1,ROUND(OFFSET(Input!$X$27,B766,0,1,1)*AL765,AV_rounding),0))","v":0},{"$f":"IF(B766=1,0,IF(C766=1,ROUND(OFFSET(Input!$W$27,B766,0,1,1)*AVERAGE($AI$5,$AL$5:$AL764),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),OFFSET(Input!$G$27,B766,0,1,1)-AE766,0)","v":0},{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),MIN(OFFSET(Input!$G$27,B766,0,1,1),AP765),0)","v":0},0,0,0,0,0,0,0,-31882385,-32055030,-32055030,-32055030,{"$f":"IF(A766=\"\",\"\",AL766-ROUND(AL766*OFFSET(Input!$S$27,$B766,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A766=\"\",\"\",ROUND(AP766*(1-OFFSET(Input!$T$27,MIN(B766,10),0,1,1)),2*FEE_rounding))","v":-32055030},-26555030,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A766=1,PMF_1st=0),0,ROUND(IF(A766=1,AI766,AL765)*OFFSET(Input!$O$27,IF(A766=121,-1,0)+MIN(B766,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A766=1,PMF_1st=0),0,IF(SUM($K$5:$L766)-$AU765>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B765,B766),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C766-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[763,64,7,null,103,{"$f":"IF(A767=\"\",\"\",IF(A767=1,Age_Full_Month,IF(F766=11,0,F766+1)))","v":6},103,0,{"$f":"IF(A767=\"\",\"\",IF(AND(F767=11,G767=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H767-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C767-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B767,99),0,1,1)*K767,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*L767,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*M767,FEE_rounding)","v":0},0,0,{"$f":"IF(C767>=1,ROUND(K767*OFFSET(Input!$U$27,B767,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B767=1,0,IF($C767>=1,ROUND(OFFSET(Input!$X$27,B767,0,1,1)*AL766,AV_rounding),0))","v":0},{"$f":"IF(B767=1,0,IF(C767=1,ROUND(OFFSET(Input!$W$27,B767,0,1,1)*AVERAGE($AI$5,$AL$5:$AL765),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),OFFSET(Input!$G$27,B767,0,1,1)-AE767,0)","v":0},{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),MIN(OFFSET(Input!$G$27,B767,0,1,1),AP766),0)","v":0},0,0,0,0,0,0,0,-32055030,-32227675,-32227675,-32227675,{"$f":"IF(A767=\"\",\"\",AL767-ROUND(AL767*OFFSET(Input!$S$27,$B767,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A767=\"\",\"\",ROUND(AP767*(1-OFFSET(Input!$T$27,MIN(B767,10),0,1,1)),2*FEE_rounding))","v":-32227675},-26727675,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A767=1,PMF_1st=0),0,ROUND(IF(A767=1,AI767,AL766)*OFFSET(Input!$O$27,IF(A767=121,-1,0)+MIN(B767,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A767=1,PMF_1st=0),0,IF(SUM($K$5:$L767)-$AU766>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B766,B767),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C767-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[764,64,8,null,103,{"$f":"IF(A768=\"\",\"\",IF(A768=1,Age_Full_Month,IF(F767=11,0,F767+1)))","v":7},103,0,{"$f":"IF(A768=\"\",\"\",IF(AND(F768=11,G768=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H768-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C768-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B768,99),0,1,1)*K768,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*L768,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*M768,FEE_rounding)","v":0},0,0,{"$f":"IF(C768>=1,ROUND(K768*OFFSET(Input!$U$27,B768,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B768=1,0,IF($C768>=1,ROUND(OFFSET(Input!$X$27,B768,0,1,1)*AL767,AV_rounding),0))","v":0},{"$f":"IF(B768=1,0,IF(C768=1,ROUND(OFFSET(Input!$W$27,B768,0,1,1)*AVERAGE($AI$5,$AL$5:$AL766),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),OFFSET(Input!$G$27,B768,0,1,1)-AE768,0)","v":0},{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),MIN(OFFSET(Input!$G$27,B768,0,1,1),AP767),0)","v":0},0,0,0,0,0,0,0,-32227675,-32400320,-32400320,-32400320,{"$f":"IF(A768=\"\",\"\",AL768-ROUND(AL768*OFFSET(Input!$S$27,$B768,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A768=\"\",\"\",ROUND(AP768*(1-OFFSET(Input!$T$27,MIN(B768,10),0,1,1)),2*FEE_rounding))","v":-32400320},-26900320,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A768=1,PMF_1st=0),0,ROUND(IF(A768=1,AI768,AL767)*OFFSET(Input!$O$27,IF(A768=121,-1,0)+MIN(B768,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A768=1,PMF_1st=0),0,IF(SUM($K$5:$L768)-$AU767>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B767,B768),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C768-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[765,64,9,null,103,{"$f":"IF(A769=\"\",\"\",IF(A769=1,Age_Full_Month,IF(F768=11,0,F768+1)))","v":8},103,0,{"$f":"IF(A769=\"\",\"\",IF(AND(F769=11,G769=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H769-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C769-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B769,99),0,1,1)*K769,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*L769,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*M769,FEE_rounding)","v":0},0,0,{"$f":"IF(C769>=1,ROUND(K769*OFFSET(Input!$U$27,B769,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B769=1,0,IF($C769>=1,ROUND(OFFSET(Input!$X$27,B769,0,1,1)*AL768,AV_rounding),0))","v":0},{"$f":"IF(B769=1,0,IF(C769=1,ROUND(OFFSET(Input!$W$27,B769,0,1,1)*AVERAGE($AI$5,$AL$5:$AL767),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),OFFSET(Input!$G$27,B769,0,1,1)-AE769,0)","v":0},{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),MIN(OFFSET(Input!$G$27,B769,0,1,1),AP768),0)","v":0},0,0,0,0,0,0,0,-32400320,-32572965,-32572965,-32572965,{"$f":"IF(A769=\"\",\"\",AL769-ROUND(AL769*OFFSET(Input!$S$27,$B769,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A769=\"\",\"\",ROUND(AP769*(1-OFFSET(Input!$T$27,MIN(B769,10),0,1,1)),2*FEE_rounding))","v":-32572965},-27072965,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A769=1,PMF_1st=0),0,ROUND(IF(A769=1,AI769,AL768)*OFFSET(Input!$O$27,IF(A769=121,-1,0)+MIN(B769,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A769=1,PMF_1st=0),0,IF(SUM($K$5:$L769)-$AU768>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B768,B769),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C769-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[766,64,10,null,103,{"$f":"IF(A770=\"\",\"\",IF(A770=1,Age_Full_Month,IF(F769=11,0,F769+1)))","v":9},103,0,{"$f":"IF(A770=\"\",\"\",IF(AND(F770=11,G770=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H770-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C770-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B770,99),0,1,1)*K770,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*L770,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*M770,FEE_rounding)","v":0},0,0,{"$f":"IF(C770>=1,ROUND(K770*OFFSET(Input!$U$27,B770,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B770=1,0,IF($C770>=1,ROUND(OFFSET(Input!$X$27,B770,0,1,1)*AL769,AV_rounding),0))","v":0},{"$f":"IF(B770=1,0,IF(C770=1,ROUND(OFFSET(Input!$W$27,B770,0,1,1)*AVERAGE($AI$5,$AL$5:$AL768),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),OFFSET(Input!$G$27,B770,0,1,1)-AE770,0)","v":0},{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),MIN(OFFSET(Input!$G$27,B770,0,1,1),AP769),0)","v":0},0,0,0,0,0,0,0,-32572965,-32745610,-32745610,-32745610,{"$f":"IF(A770=\"\",\"\",AL770-ROUND(AL770*OFFSET(Input!$S$27,$B770,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A770=\"\",\"\",ROUND(AP770*(1-OFFSET(Input!$T$27,MIN(B770,10),0,1,1)),2*FEE_rounding))","v":-32745610},-27245610,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A770=1,PMF_1st=0),0,ROUND(IF(A770=1,AI770,AL769)*OFFSET(Input!$O$27,IF(A770=121,-1,0)+MIN(B770,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A770=1,PMF_1st=0),0,IF(SUM($K$5:$L770)-$AU769>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B769,B770),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C770-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[767,64,11,null,103,{"$f":"IF(A771=\"\",\"\",IF(A771=1,Age_Full_Month,IF(F770=11,0,F770+1)))","v":10},103,0,{"$f":"IF(A771=\"\",\"\",IF(AND(F771=11,G771=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H771-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C771-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B771,99),0,1,1)*K771,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*L771,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*M771,FEE_rounding)","v":0},0,0,{"$f":"IF(C771>=1,ROUND(K771*OFFSET(Input!$U$27,B771,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B771=1,0,IF($C771>=1,ROUND(OFFSET(Input!$X$27,B771,0,1,1)*AL770,AV_rounding),0))","v":0},{"$f":"IF(B771=1,0,IF(C771=1,ROUND(OFFSET(Input!$W$27,B771,0,1,1)*AVERAGE($AI$5,$AL$5:$AL769),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),OFFSET(Input!$G$27,B771,0,1,1)-AE771,0)","v":0},{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),MIN(OFFSET(Input!$G$27,B771,0,1,1),AP770),0)","v":0},0,0,0,0,0,0,0,-32745610,-32918255,-32918255,-32918255,{"$f":"IF(A771=\"\",\"\",AL771-ROUND(AL771*OFFSET(Input!$S$27,$B771,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A771=\"\",\"\",ROUND(AP771*(1-OFFSET(Input!$T$27,MIN(B771,10),0,1,1)),2*FEE_rounding))","v":-32918255},-27418255,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A771=1,PMF_1st=0),0,ROUND(IF(A771=1,AI771,AL770)*OFFSET(Input!$O$27,IF(A771=121,-1,0)+MIN(B771,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A771=1,PMF_1st=0),0,IF(SUM($K$5:$L771)-$AU770>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B770,B771),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C771-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[768,64,12,null,103,{"$f":"IF(A772=\"\",\"\",IF(A772=1,Age_Full_Month,IF(F771=11,0,F771+1)))","v":11},103,0,{"$f":"IF(A772=\"\",\"\",IF(AND(F772=11,G772=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H772-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C772-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B772,99),0,1,1)*K772,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*L772,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*M772,FEE_rounding)","v":0},0,0,{"$f":"IF(C772>=1,ROUND(K772*OFFSET(Input!$U$27,B772,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B772=1,0,IF($C772>=1,ROUND(OFFSET(Input!$X$27,B772,0,1,1)*AL771,AV_rounding),0))","v":0},{"$f":"IF(B772=1,0,IF(C772=1,ROUND(OFFSET(Input!$W$27,B772,0,1,1)*AVERAGE($AI$5,$AL$5:$AL770),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),OFFSET(Input!$G$27,B772,0,1,1)-AE772,0)","v":0},{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),MIN(OFFSET(Input!$G$27,B772,0,1,1),AP771),0)","v":0},0,0,0,0,0,0,0,-32918255,-33090900,-33090900,-33090900,{"$f":"IF(A772=\"\",\"\",AL772-ROUND(AL772*OFFSET(Input!$S$27,$B772,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A772=\"\",\"\",ROUND(AP772*(1-OFFSET(Input!$T$27,MIN(B772,10),0,1,1)),2*FEE_rounding))","v":-33090900},-27590900,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A772=1,PMF_1st=0),0,ROUND(IF(A772=1,AI772,AL771)*OFFSET(Input!$O$27,IF(A772=121,-1,0)+MIN(B772,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A772=1,PMF_1st=0),0,IF(SUM($K$5:$L772)-$AU771>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B771,B772),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C772-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[769,65,1,null,{"$f":"IF($A773=\"\",\"\",Age_Insured+B773-1)","v":104},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Month,IF(F772=11,0,F772+1)))","v":0},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Year,IF(F772=11,G772+1,G772)))","v":104},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),DAY(EOMONTH((SignYY+INT(A773/12)+1911)&\"/\"&(IF(MOD(SignMM+A773-1,12)=0,12,MOD(SignMM+A773-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H773-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B773-1>=BPP,\"\",IF(AS772>0,1,0))","v":""},{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,IF(($BJ773+$AL772+$AP772+$AW773)/($BJ773+$AL772+$AP772)>$BK773,VLOOKUP($B773,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K773=0,0,IF(MOD(C773-1,12/Prem_Freq)=0,VLOOKUP(B773,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C773=1,VLOOKUP(B773,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C773-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B773,99),0,1,1)*K773,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*L773,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*M773,FEE_rounding)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,K773-N773))","v":0},{"$f":"IF(A774=\"\",\"\",IF(K773=\"*****\",\"*****\",L773-O773+M773-P773))","v":0},{"$f":"IF(C773>=1,ROUND(K773*OFFSET(Input!$U$27,B773,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B773=1,0,IF($C773>=1,ROUND(OFFSET(Input!$X$27,B773,0,1,1)*AL772,AV_rounding),0))","v":0},{"$f":"IF(B773=1,0,IF(C773=1,ROUND(OFFSET(Input!$W$27,B773,0,1,1)*AVERAGE($AI$5,$AL$5:$AL771),AV_rounding),0))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,BA773,AI773))","v":0},{"$f":"IF(E773=\"\",\"\",IF(SUM(AI773,-V773)>BB773,BB773,SUM(AI773,-V773)))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,0,BA773-AI773))","v":172645},0,0,{"$f":"IF(E773=\" \",\" \",IF(Z773<BI772+BC773+BE773+BD773*0+BF773,BI772+BC773+BE773+BD773*0+BF773-BI772-Z773,0))","v":0},0,0,{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),OFFSET(Input!$G$27,B773,0,1,1)-AE773,0)","v":0},{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),MIN(OFFSET(Input!$G$27,B773,0,1,1),AP772),0)","v":0},{"$f":"IF(A774=\"\",\"\",AF772+AD773+AE773)","v":0},0,0,{"$f":"IF(A773=\"\",\"\",AL772+Q773+R773*0+IF(A773=1,0,SUM(S773:U773)))","v":0},{"$f":"IF(A773=\"\",\"\",AI773-V773-W773-Z773-AD773)","v":0},{"$f":"ROUND((AJ773-AB773)*(1+IRR_0)^(1/12)+IF(A773=1,S773,0),AV_rounding)","v":0},{"$f":"ROUND(AK773-AG773,AV_rounding)","v":0},-33090900,-33263545,{"$f":"ROUND((AN773-AC773)*(1+IRR_0)^(1/12),AV_rounding)","v":-33263545},{"$f":"ROUND(AO773-AH773,AV_rounding)","v":-33263545},{"$f":"IF(A773=\"\",\"\",AL773-ROUND(AL773*OFFSET(Input!$S$27,$B773,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A773=\"\",\"\",ROUND(AP773*(1-OFFSET(Input!$T$27,MIN(B773,10),0,1,1)),2*FEE_rounding))","v":-33263545},-27763545,0,{"$f":"IF(A774=\"\",\"\",AU772+AD773+AE773)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,Q773+R773))","v":0},5500000,5500000,{"$f":"IF(A773=1,K773,MAX(AY772+K773-AD772-AE772,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ773/100000*VLOOKUP(Age_Insured+B773-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I773>0,I773/H773,1),2*FEE_rounding)*IF(G774>14,1,0)*IF(AND(I773=0,H773>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A773=1,PMF_1st=0),0,ROUND(IF(A773=1,AI773,AL772)*OFFSET(Input!$O$27,IF(A773=121,-1,0)+MIN(B773,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A773=1,PMF_1st=0),0,IF(SUM($K$5:$L773)-$AU772>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B772,B773),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A773+1","v":770},{"$f":"IF($A774=\"\",\"\",INT((A774-1)/12)+1)","v":65},{"$f":"IF($A774=\"\",\"\",MOD((A774-1),12)+1)","v":2},null,104,{"$f":"IF(A774=\"\",\"\",IF(A774=1,Age_Full_Month,IF(F773=11,0,F773+1)))","v":1},104,0,{"$f":"IF(A774=\"\",\"\",IF(AND(F774=11,G774=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H774-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C774-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B774,99),0,1,1)*K774,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*L774,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*M774,FEE_rounding)","v":0},0,0,{"$f":"IF(C774>=1,ROUND(K774*OFFSET(Input!$U$27,B774,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B774=1,0,IF($C774>=1,ROUND(OFFSET(Input!$X$27,B774,0,1,1)*AL773,AV_rounding),0))","v":0},{"$f":"IF(B774=1,0,IF(C774=1,ROUND(OFFSET(Input!$W$27,B774,0,1,1)*AVERAGE($AI$5,$AL$5:$AL772),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q774+R774","v":0},{"$f":"IF(E774=\" \",\" \",IF(AI774+AM774-V774>BI773+BC774+BD774+BF774+BE774,BI773+BC774+BD774+BF774+BE774,MAX(AI774+AM774-V774,0)))","v":0},0,{"$f":"BG774","v":0},0,{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),OFFSET(Input!$G$27,B774,0,1,1)-AE774,0)","v":0},{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),MIN(OFFSET(Input!$G$27,B774,0,1,1),AP773),0)","v":0},0,0,0,0,0,0,0,{"$f":"R774+AO773","v":-33263545},{"$f":"AM774-X774-AA774-AE774","v":-33436190},-33436190,-33436190,{"$f":"IF(A774=\"\",\"\",AL774-ROUND(AL774*OFFSET(Input!$S$27,$B774,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A774=\"\",\"\",ROUND(AP774*(1-OFFSET(Input!$T$27,MIN(B774,10),0,1,1)),2*FEE_rounding))","v":-33436190},{"$f":"AW774+AL774+AP774","v":-27936190},0,0,0,{"$f":"AW773","v":5500000},{"$f":"AW774+AI774","v":5500000},3000000,{"$f":"IF(A774=\"\",\"\",AW774)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A774=1,PMF_1st=0),0,ROUND(IF(A774=1,AI774,AL773)*OFFSET(Input!$O$27,IF(A774=121,-1,0)+MIN(B774,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A774=1,PMF_1st=0),0,IF(SUM($K$5:$L774)-$AU773>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B773,B774),21),0,1,1)))","v":0},null,null,{"$f":"BI773+BC774+BD774+BE774+BF774-Z774-AA774","v":0},{"$f":"IF(MOD($C774-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E774<=30,1.9,IF($E774<=40,1.6,IF($E774<=50,1.4,IF($E774<=60,1.2,IF($E774<=70,1.1,IF($E774<=90,1.02,1))))))","v":1}]
[771,65,3,null,104,{"$f":"IF(A775=\"\",\"\",IF(A775=1,Age_Full_Month,IF(F774=11,0,F774+1)))","v":2},104,0,{"$f":"IF(A775=\"\",\"\",IF(AND(F775=11,G775=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H775-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C775-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B775,99),0,1,1)*K775,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*L775,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*M775,FEE_rounding)","v":0},0,0,{"$f":"IF(C775>=1,ROUND(K775*OFFSET(Input!$U$27,B775,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B775=1,0,IF($C775>=1,ROUND(OFFSET(Input!$X$27,B775,0,1,1)*AL774,AV_rounding),0))","v":0},{"$f":"IF(B775=1,0,IF(C775=1,ROUND(OFFSET(Input!$W$27,B775,0,1,1)*AVERAGE($AI$5,$AL$5:$AL773),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),OFFSET(Input!$G$27,B775,0,1,1)-AE775,0)","v":0},{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),MIN(OFFSET(Input!$G$27,B775,0,1,1),AP774),0)","v":0},0,0,0,0,0,0,0,-33436190,-33608835,-33608835,-33608835,{"$f":"IF(A775=\"\",\"\",AL775-ROUND(AL775*OFFSET(Input!$S$27,$B775,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A775=\"\",\"\",ROUND(AP775*(1-OFFSET(Input!$T$27,MIN(B775,10),0,1,1)),2*FEE_rounding))","v":-33608835},-28108835,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A775=1,PMF_1st=0),0,ROUND(IF(A775=1,AI775,AL774)*OFFSET(Input!$O$27,IF(A775=121,-1,0)+MIN(B775,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A775=1,PMF_1st=0),0,IF(SUM($K$5:$L775)-$AU774>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B774,B775),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C775-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[772,65,4,null,104,{"$f":"IF(A776=\"\",\"\",IF(A776=1,Age_Full_Month,IF(F775=11,0,F775+1)))","v":3},104,0,{"$f":"IF(A776=\"\",\"\",IF(AND(F776=11,G776=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H776-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C776-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B776,99),0,1,1)*K776,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*L776,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*M776,FEE_rounding)","v":0},0,0,{"$f":"IF(C776>=1,ROUND(K776*OFFSET(Input!$U$27,B776,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B776=1,0,IF($C776>=1,ROUND(OFFSET(Input!$X$27,B776,0,1,1)*AL775,AV_rounding),0))","v":0},{"$f":"IF(B776=1,0,IF(C776=1,ROUND(OFFSET(Input!$W$27,B776,0,1,1)*AVERAGE($AI$5,$AL$5:$AL774),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),OFFSET(Input!$G$27,B776,0,1,1)-AE776,0)","v":0},{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),MIN(OFFSET(Input!$G$27,B776,0,1,1),AP775),0)","v":0},0,0,0,0,0,0,0,-33608835,-33781480,-33781480,-33781480,{"$f":"IF(A776=\"\",\"\",AL776-ROUND(AL776*OFFSET(Input!$S$27,$B776,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A776=\"\",\"\",ROUND(AP776*(1-OFFSET(Input!$T$27,MIN(B776,10),0,1,1)),2*FEE_rounding))","v":-33781480},-28281480,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A776=1,PMF_1st=0),0,ROUND(IF(A776=1,AI776,AL775)*OFFSET(Input!$O$27,IF(A776=121,-1,0)+MIN(B776,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A776=1,PMF_1st=0),0,IF(SUM($K$5:$L776)-$AU775>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B775,B776),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C776-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[773,65,5,null,104,{"$f":"IF(A777=\"\",\"\",IF(A777=1,Age_Full_Month,IF(F776=11,0,F776+1)))","v":4},104,0,{"$f":"IF(A777=\"\",\"\",IF(AND(F777=11,G777=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H777-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C777-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B777,99),0,1,1)*K777,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*L777,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*M777,FEE_rounding)","v":0},0,0,{"$f":"IF(C777>=1,ROUND(K777*OFFSET(Input!$U$27,B777,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B777=1,0,IF($C777>=1,ROUND(OFFSET(Input!$X$27,B777,0,1,1)*AL776,AV_rounding),0))","v":0},{"$f":"IF(B777=1,0,IF(C777=1,ROUND(OFFSET(Input!$W$27,B777,0,1,1)*AVERAGE($AI$5,$AL$5:$AL775),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),OFFSET(Input!$G$27,B777,0,1,1)-AE777,0)","v":0},{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),MIN(OFFSET(Input!$G$27,B777,0,1,1),AP776),0)","v":0},0,0,0,0,0,0,0,-33781480,-33954125,-33954125,-33954125,{"$f":"IF(A777=\"\",\"\",AL777-ROUND(AL777*OFFSET(Input!$S$27,$B777,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A777=\"\",\"\",ROUND(AP777*(1-OFFSET(Input!$T$27,MIN(B777,10),0,1,1)),2*FEE_rounding))","v":-33954125},-28454125,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A777=1,PMF_1st=0),0,ROUND(IF(A777=1,AI777,AL776)*OFFSET(Input!$O$27,IF(A777=121,-1,0)+MIN(B777,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A777=1,PMF_1st=0),0,IF(SUM($K$5:$L777)-$AU776>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B776,B777),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C777-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[774,65,6,null,104,{"$f":"IF(A778=\"\",\"\",IF(A778=1,Age_Full_Month,IF(F777=11,0,F777+1)))","v":5},104,0,{"$f":"IF(A778=\"\",\"\",IF(AND(F778=11,G778=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H778-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C778-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B778,99),0,1,1)*K778,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*L778,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*M778,FEE_rounding)","v":0},0,0,{"$f":"IF(C778>=1,ROUND(K778*OFFSET(Input!$U$27,B778,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B778=1,0,IF($C778>=1,ROUND(OFFSET(Input!$X$27,B778,0,1,1)*AL777,AV_rounding),0))","v":0},{"$f":"IF(B778=1,0,IF(C778=1,ROUND(OFFSET(Input!$W$27,B778,0,1,1)*AVERAGE($AI$5,$AL$5:$AL776),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),OFFSET(Input!$G$27,B778,0,1,1)-AE778,0)","v":0},{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),MIN(OFFSET(Input!$G$27,B778,0,1,1),AP777),0)","v":0},0,0,0,0,0,0,0,-33954125,-34126770,-34126770,-34126770,{"$f":"IF(A778=\"\",\"\",AL778-ROUND(AL778*OFFSET(Input!$S$27,$B778,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A778=\"\",\"\",ROUND(AP778*(1-OFFSET(Input!$T$27,MIN(B778,10),0,1,1)),2*FEE_rounding))","v":-34126770},-28626770,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A778=1,PMF_1st=0),0,ROUND(IF(A778=1,AI778,AL777)*OFFSET(Input!$O$27,IF(A778=121,-1,0)+MIN(B778,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A778=1,PMF_1st=0),0,IF(SUM($K$5:$L778)-$AU777>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B777,B778),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C778-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[775,65,7,null,104,{"$f":"IF(A779=\"\",\"\",IF(A779=1,Age_Full_Month,IF(F778=11,0,F778+1)))","v":6},104,0,{"$f":"IF(A779=\"\",\"\",IF(AND(F779=11,G779=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H779-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C779-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B779,99),0,1,1)*K779,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*L779,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*M779,FEE_rounding)","v":0},0,0,{"$f":"IF(C779>=1,ROUND(K779*OFFSET(Input!$U$27,B779,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B779=1,0,IF($C779>=1,ROUND(OFFSET(Input!$X$27,B779,0,1,1)*AL778,AV_rounding),0))","v":0},{"$f":"IF(B779=1,0,IF(C779=1,ROUND(OFFSET(Input!$W$27,B779,0,1,1)*AVERAGE($AI$5,$AL$5:$AL777),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),OFFSET(Input!$G$27,B779,0,1,1)-AE779,0)","v":0},{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),MIN(OFFSET(Input!$G$27,B779,0,1,1),AP778),0)","v":0},0,0,0,0,0,0,0,-34126770,-34299415,-34299415,-34299415,{"$f":"IF(A779=\"\",\"\",AL779-ROUND(AL779*OFFSET(Input!$S$27,$B779,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A779=\"\",\"\",ROUND(AP779*(1-OFFSET(Input!$T$27,MIN(B779,10),0,1,1)),2*FEE_rounding))","v":-34299415},-28799415,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A779=1,PMF_1st=0),0,ROUND(IF(A779=1,AI779,AL778)*OFFSET(Input!$O$27,IF(A779=121,-1,0)+MIN(B779,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A779=1,PMF_1st=0),0,IF(SUM($K$5:$L779)-$AU778>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B778,B779),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C779-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[776,65,8,null,104,{"$f":"IF(A780=\"\",\"\",IF(A780=1,Age_Full_Month,IF(F779=11,0,F779+1)))","v":7},104,0,{"$f":"IF(A780=\"\",\"\",IF(AND(F780=11,G780=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H780-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C780-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B780,99),0,1,1)*K780,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*L780,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*M780,FEE_rounding)","v":0},0,0,{"$f":"IF(C780>=1,ROUND(K780*OFFSET(Input!$U$27,B780,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B780=1,0,IF($C780>=1,ROUND(OFFSET(Input!$X$27,B780,0,1,1)*AL779,AV_rounding),0))","v":0},{"$f":"IF(B780=1,0,IF(C780=1,ROUND(OFFSET(Input!$W$27,B780,0,1,1)*AVERAGE($AI$5,$AL$5:$AL778),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),OFFSET(Input!$G$27,B780,0,1,1)-AE780,0)","v":0},{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),MIN(OFFSET(Input!$G$27,B780,0,1,1),AP779),0)","v":0},0,0,0,0,0,0,0,-34299415,-34472060,-34472060,-34472060,{"$f":"IF(A780=\"\",\"\",AL780-ROUND(AL780*OFFSET(Input!$S$27,$B780,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A780=\"\",\"\",ROUND(AP780*(1-OFFSET(Input!$T$27,MIN(B780,10),0,1,1)),2*FEE_rounding))","v":-34472060},-28972060,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A780=1,PMF_1st=0),0,ROUND(IF(A780=1,AI780,AL779)*OFFSET(Input!$O$27,IF(A780=121,-1,0)+MIN(B780,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A780=1,PMF_1st=0),0,IF(SUM($K$5:$L780)-$AU779>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B779,B780),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C780-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[777,65,9,null,104,{"$f":"IF(A781=\"\",\"\",IF(A781=1,Age_Full_Month,IF(F780=11,0,F780+1)))","v":8},104,0,{"$f":"IF(A781=\"\",\"\",IF(AND(F781=11,G781=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H781-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C781-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B781,99),0,1,1)*K781,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*L781,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*M781,FEE_rounding)","v":0},0,0,{"$f":"IF(C781>=1,ROUND(K781*OFFSET(Input!$U$27,B781,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B781=1,0,IF($C781>=1,ROUND(OFFSET(Input!$X$27,B781,0,1,1)*AL780,AV_rounding),0))","v":0},{"$f":"IF(B781=1,0,IF(C781=1,ROUND(OFFSET(Input!$W$27,B781,0,1,1)*AVERAGE($AI$5,$AL$5:$AL779),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),OFFSET(Input!$G$27,B781,0,1,1)-AE781,0)","v":0},{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),MIN(OFFSET(Input!$G$27,B781,0,1,1),AP780),0)","v":0},0,0,0,0,0,0,0,-34472060,-34644705,-34644705,-34644705,{"$f":"IF(A781=\"\",\"\",AL781-ROUND(AL781*OFFSET(Input!$S$27,$B781,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A781=\"\",\"\",ROUND(AP781*(1-OFFSET(Input!$T$27,MIN(B781,10),0,1,1)),2*FEE_rounding))","v":-34644705},-29144705,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A781=1,PMF_1st=0),0,ROUND(IF(A781=1,AI781,AL780)*OFFSET(Input!$O$27,IF(A781=121,-1,0)+MIN(B781,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A781=1,PMF_1st=0),0,IF(SUM($K$5:$L781)-$AU780>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B780,B781),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C781-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[778,65,10,null,104,{"$f":"IF(A782=\"\",\"\",IF(A782=1,Age_Full_Month,IF(F781=11,0,F781+1)))","v":9},104,0,{"$f":"IF(A782=\"\",\"\",IF(AND(F782=11,G782=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H782-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C782-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B782,99),0,1,1)*K782,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*L782,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*M782,FEE_rounding)","v":0},0,0,{"$f":"IF(C782>=1,ROUND(K782*OFFSET(Input!$U$27,B782,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B782=1,0,IF($C782>=1,ROUND(OFFSET(Input!$X$27,B782,0,1,1)*AL781,AV_rounding),0))","v":0},{"$f":"IF(B782=1,0,IF(C782=1,ROUND(OFFSET(Input!$W$27,B782,0,1,1)*AVERAGE($AI$5,$AL$5:$AL780),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),OFFSET(Input!$G$27,B782,0,1,1)-AE782,0)","v":0},{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),MIN(OFFSET(Input!$G$27,B782,0,1,1),AP781),0)","v":0},0,0,0,0,0,0,0,-34644705,-34817350,-34817350,-34817350,{"$f":"IF(A782=\"\",\"\",AL782-ROUND(AL782*OFFSET(Input!$S$27,$B782,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A782=\"\",\"\",ROUND(AP782*(1-OFFSET(Input!$T$27,MIN(B782,10),0,1,1)),2*FEE_rounding))","v":-34817350},-29317350,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A782=1,PMF_1st=0),0,ROUND(IF(A782=1,AI782,AL781)*OFFSET(Input!$O$27,IF(A782=121,-1,0)+MIN(B782,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A782=1,PMF_1st=0),0,IF(SUM($K$5:$L782)-$AU781>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B781,B782),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C782-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[779,65,11,null,104,{"$f":"IF(A783=\"\",\"\",IF(A783=1,Age_Full_Month,IF(F782=11,0,F782+1)))","v":10},104,0,{"$f":"IF(A783=\"\",\"\",IF(AND(F783=11,G783=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H783-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C783-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B783,99),0,1,1)*K783,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*L783,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*M783,FEE_rounding)","v":0},0,0,{"$f":"IF(C783>=1,ROUND(K783*OFFSET(Input!$U$27,B783,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B783=1,0,IF($C783>=1,ROUND(OFFSET(Input!$X$27,B783,0,1,1)*AL782,AV_rounding),0))","v":0},{"$f":"IF(B783=1,0,IF(C783=1,ROUND(OFFSET(Input!$W$27,B783,0,1,1)*AVERAGE($AI$5,$AL$5:$AL781),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),OFFSET(Input!$G$27,B783,0,1,1)-AE783,0)","v":0},{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),MIN(OFFSET(Input!$G$27,B783,0,1,1),AP782),0)","v":0},0,0,0,0,0,0,0,-34817350,-34989995,-34989995,-34989995,{"$f":"IF(A783=\"\",\"\",AL783-ROUND(AL783*OFFSET(Input!$S$27,$B783,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A783=\"\",\"\",ROUND(AP783*(1-OFFSET(Input!$T$27,MIN(B783,10),0,1,1)),2*FEE_rounding))","v":-34989995},-29489995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A783=1,PMF_1st=0),0,ROUND(IF(A783=1,AI783,AL782)*OFFSET(Input!$O$27,IF(A783=121,-1,0)+MIN(B783,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A783=1,PMF_1st=0),0,IF(SUM($K$5:$L783)-$AU782>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B782,B783),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C783-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[780,65,12,null,104,{"$f":"IF(A784=\"\",\"\",IF(A784=1,Age_Full_Month,IF(F783=11,0,F783+1)))","v":11},104,0,{"$f":"IF(A784=\"\",\"\",IF(AND(F784=11,G784=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H784-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C784-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B784,99),0,1,1)*K784,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*L784,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*M784,FEE_rounding)","v":0},0,0,{"$f":"IF(C784>=1,ROUND(K784*OFFSET(Input!$U$27,B784,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B784=1,0,IF($C784>=1,ROUND(OFFSET(Input!$X$27,B784,0,1,1)*AL783,AV_rounding),0))","v":0},{"$f":"IF(B784=1,0,IF(C784=1,ROUND(OFFSET(Input!$W$27,B784,0,1,1)*AVERAGE($AI$5,$AL$5:$AL782),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),OFFSET(Input!$G$27,B784,0,1,1)-AE784,0)","v":0},{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),MIN(OFFSET(Input!$G$27,B784,0,1,1),AP783),0)","v":0},0,0,0,0,0,0,0,-34989995,-35162640,-35162640,-35162640,{"$f":"IF(A784=\"\",\"\",AL784-ROUND(AL784*OFFSET(Input!$S$27,$B784,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A784=\"\",\"\",ROUND(AP784*(1-OFFSET(Input!$T$27,MIN(B784,10),0,1,1)),2*FEE_rounding))","v":-35162640},-29662640,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A784=1,PMF_1st=0),0,ROUND(IF(A784=1,AI784,AL783)*OFFSET(Input!$O$27,IF(A784=121,-1,0)+MIN(B784,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A784=1,PMF_1st=0),0,IF(SUM($K$5:$L784)-$AU783>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B783,B784),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C784-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[781,66,1,null,105,{"$f":"IF(A785=\"\",\"\",IF(A785=1,Age_Full_Month,IF(F784=11,0,F784+1)))","v":0},105,0,{"$f":"IF(A785=\"\",\"\",IF(AND(F785=11,G785=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H785-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C785-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B785,99),0,1,1)*K785,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*L785,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*M785,FEE_rounding)","v":0},0,0,{"$f":"IF(C785>=1,ROUND(K785*OFFSET(Input!$U$27,B785,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B785=1,0,IF($C785>=1,ROUND(OFFSET(Input!$X$27,B785,0,1,1)*AL784,AV_rounding),0))","v":0},{"$f":"IF(B785=1,0,IF(C785=1,ROUND(OFFSET(Input!$W$27,B785,0,1,1)*AVERAGE($AI$5,$AL$5:$AL783),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),OFFSET(Input!$G$27,B785,0,1,1)-AE785,0)","v":0},{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),MIN(OFFSET(Input!$G$27,B785,0,1,1),AP784),0)","v":0},0,0,0,0,0,0,0,-35162640,-35335285,-35335285,-35335285,{"$f":"IF(A785=\"\",\"\",AL785-ROUND(AL785*OFFSET(Input!$S$27,$B785,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A785=\"\",\"\",ROUND(AP785*(1-OFFSET(Input!$T$27,MIN(B785,10),0,1,1)),2*FEE_rounding))","v":-35335285},-29835285,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A785=1,PMF_1st=0),0,ROUND(IF(A785=1,AI785,AL784)*OFFSET(Input!$O$27,IF(A785=121,-1,0)+MIN(B785,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A785=1,PMF_1st=0),0,IF(SUM($K$5:$L785)-$AU784>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B784,B785),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C785-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[782,66,2,null,105,{"$f":"IF(A786=\"\",\"\",IF(A786=1,Age_Full_Month,IF(F785=11,0,F785+1)))","v":1},105,0,{"$f":"IF(A786=\"\",\"\",IF(AND(F786=11,G786=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H786-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C786-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B786,99),0,1,1)*K786,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*L786,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*M786,FEE_rounding)","v":0},0,0,{"$f":"IF(C786>=1,ROUND(K786*OFFSET(Input!$U$27,B786,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B786=1,0,IF($C786>=1,ROUND(OFFSET(Input!$X$27,B786,0,1,1)*AL785,AV_rounding),0))","v":0},{"$f":"IF(B786=1,0,IF(C786=1,ROUND(OFFSET(Input!$W$27,B786,0,1,1)*AVERAGE($AI$5,$AL$5:$AL784),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),OFFSET(Input!$G$27,B786,0,1,1)-AE786,0)","v":0},{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),MIN(OFFSET(Input!$G$27,B786,0,1,1),AP785),0)","v":0},0,0,0,0,0,0,0,-35335285,-35507930,-35507930,-35507930,{"$f":"IF(A786=\"\",\"\",AL786-ROUND(AL786*OFFSET(Input!$S$27,$B786,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A786=\"\",\"\",ROUND(AP786*(1-OFFSET(Input!$T$27,MIN(B786,10),0,1,1)),2*FEE_rounding))","v":-35507930},-30007930,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A786=1,PMF_1st=0),0,ROUND(IF(A786=1,AI786,AL785)*OFFSET(Input!$O$27,IF(A786=121,-1,0)+MIN(B786,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A786=1,PMF_1st=0),0,IF(SUM($K$5:$L786)-$AU785>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B785,B786),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C786-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[783,66,3,null,105,{"$f":"IF(A787=\"\",\"\",IF(A787=1,Age_Full_Month,IF(F786=11,0,F786+1)))","v":2},105,0,{"$f":"IF(A787=\"\",\"\",IF(AND(F787=11,G787=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H787-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C787-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B787,99),0,1,1)*K787,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*L787,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*M787,FEE_rounding)","v":0},0,0,{"$f":"IF(C787>=1,ROUND(K787*OFFSET(Input!$U$27,B787,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B787=1,0,IF($C787>=1,ROUND(OFFSET(Input!$X$27,B787,0,1,1)*AL786,AV_rounding),0))","v":0},{"$f":"IF(B787=1,0,IF(C787=1,ROUND(OFFSET(Input!$W$27,B787,0,1,1)*AVERAGE($AI$5,$AL$5:$AL785),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),OFFSET(Input!$G$27,B787,0,1,1)-AE787,0)","v":0},{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),MIN(OFFSET(Input!$G$27,B787,0,1,1),AP786),0)","v":0},0,0,0,0,0,0,0,-35507930,-35680575,-35680575,-35680575,{"$f":"IF(A787=\"\",\"\",AL787-ROUND(AL787*OFFSET(Input!$S$27,$B787,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A787=\"\",\"\",ROUND(AP787*(1-OFFSET(Input!$T$27,MIN(B787,10),0,1,1)),2*FEE_rounding))","v":-35680575},-30180575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A787=1,PMF_1st=0),0,ROUND(IF(A787=1,AI787,AL786)*OFFSET(Input!$O$27,IF(A787=121,-1,0)+MIN(B787,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A787=1,PMF_1st=0),0,IF(SUM($K$5:$L787)-$AU786>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B786,B787),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C787-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[784,66,4,null,105,{"$f":"IF(A788=\"\",\"\",IF(A788=1,Age_Full_Month,IF(F787=11,0,F787+1)))","v":3},105,0,{"$f":"IF(A788=\"\",\"\",IF(AND(F788=11,G788=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H788-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C788-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B788,99),0,1,1)*K788,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*L788,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*M788,FEE_rounding)","v":0},0,0,{"$f":"IF(C788>=1,ROUND(K788*OFFSET(Input!$U$27,B788,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B788=1,0,IF($C788>=1,ROUND(OFFSET(Input!$X$27,B788,0,1,1)*AL787,AV_rounding),0))","v":0},{"$f":"IF(B788=1,0,IF(C788=1,ROUND(OFFSET(Input!$W$27,B788,0,1,1)*AVERAGE($AI$5,$AL$5:$AL786),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),OFFSET(Input!$G$27,B788,0,1,1)-AE788,0)","v":0},{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),MIN(OFFSET(Input!$G$27,B788,0,1,1),AP787),0)","v":0},0,0,0,0,0,0,0,-35680575,-35853220,-35853220,-35853220,{"$f":"IF(A788=\"\",\"\",AL788-ROUND(AL788*OFFSET(Input!$S$27,$B788,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A788=\"\",\"\",ROUND(AP788*(1-OFFSET(Input!$T$27,MIN(B788,10),0,1,1)),2*FEE_rounding))","v":-35853220},-30353220,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A788=1,PMF_1st=0),0,ROUND(IF(A788=1,AI788,AL787)*OFFSET(Input!$O$27,IF(A788=121,-1,0)+MIN(B788,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A788=1,PMF_1st=0),0,IF(SUM($K$5:$L788)-$AU787>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B787,B788),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C788-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[785,66,5,null,105,{"$f":"IF(A789=\"\",\"\",IF(A789=1,Age_Full_Month,IF(F788=11,0,F788+1)))","v":4},105,0,{"$f":"IF(A789=\"\",\"\",IF(AND(F789=11,G789=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H789-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C789-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B789,99),0,1,1)*K789,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*L789,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*M789,FEE_rounding)","v":0},0,0,{"$f":"IF(C789>=1,ROUND(K789*OFFSET(Input!$U$27,B789,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B789=1,0,IF($C789>=1,ROUND(OFFSET(Input!$X$27,B789,0,1,1)*AL788,AV_rounding),0))","v":0},{"$f":"IF(B789=1,0,IF(C789=1,ROUND(OFFSET(Input!$W$27,B789,0,1,1)*AVERAGE($AI$5,$AL$5:$AL787),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),OFFSET(Input!$G$27,B789,0,1,1)-AE789,0)","v":0},{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),MIN(OFFSET(Input!$G$27,B789,0,1,1),AP788),0)","v":0},0,0,0,0,0,0,0,-35853220,-36025865,-36025865,-36025865,{"$f":"IF(A789=\"\",\"\",AL789-ROUND(AL789*OFFSET(Input!$S$27,$B789,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A789=\"\",\"\",ROUND(AP789*(1-OFFSET(Input!$T$27,MIN(B789,10),0,1,1)),2*FEE_rounding))","v":-36025865},-30525865,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A789=1,PMF_1st=0),0,ROUND(IF(A789=1,AI789,AL788)*OFFSET(Input!$O$27,IF(A789=121,-1,0)+MIN(B789,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A789=1,PMF_1st=0),0,IF(SUM($K$5:$L789)-$AU788>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B788,B789),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C789-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[786,66,6,null,105,{"$f":"IF(A790=\"\",\"\",IF(A790=1,Age_Full_Month,IF(F789=11,0,F789+1)))","v":5},105,0,{"$f":"IF(A790=\"\",\"\",IF(AND(F790=11,G790=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H790-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C790-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B790,99),0,1,1)*K790,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*L790,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*M790,FEE_rounding)","v":0},0,0,{"$f":"IF(C790>=1,ROUND(K790*OFFSET(Input!$U$27,B790,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B790=1,0,IF($C790>=1,ROUND(OFFSET(Input!$X$27,B790,0,1,1)*AL789,AV_rounding),0))","v":0},{"$f":"IF(B790=1,0,IF(C790=1,ROUND(OFFSET(Input!$W$27,B790,0,1,1)*AVERAGE($AI$5,$AL$5:$AL788),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),OFFSET(Input!$G$27,B790,0,1,1)-AE790,0)","v":0},{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),MIN(OFFSET(Input!$G$27,B790,0,1,1),AP789),0)","v":0},0,0,0,0,0,0,0,-36025865,-36198510,-36198510,-36198510,{"$f":"IF(A790=\"\",\"\",AL790-ROUND(AL790*OFFSET(Input!$S$27,$B790,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A790=\"\",\"\",ROUND(AP790*(1-OFFSET(Input!$T$27,MIN(B790,10),0,1,1)),2*FEE_rounding))","v":-36198510},-30698510,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A790=1,PMF_1st=0),0,ROUND(IF(A790=1,AI790,AL789)*OFFSET(Input!$O$27,IF(A790=121,-1,0)+MIN(B790,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A790=1,PMF_1st=0),0,IF(SUM($K$5:$L790)-$AU789>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B789,B790),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C790-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[787,66,7,null,105,{"$f":"IF(A791=\"\",\"\",IF(A791=1,Age_Full_Month,IF(F790=11,0,F790+1)))","v":6},105,0,{"$f":"IF(A791=\"\",\"\",IF(AND(F791=11,G791=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H791-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C791-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B791,99),0,1,1)*K791,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*L791,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*M791,FEE_rounding)","v":0},0,0,{"$f":"IF(C791>=1,ROUND(K791*OFFSET(Input!$U$27,B791,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B791=1,0,IF($C791>=1,ROUND(OFFSET(Input!$X$27,B791,0,1,1)*AL790,AV_rounding),0))","v":0},{"$f":"IF(B791=1,0,IF(C791=1,ROUND(OFFSET(Input!$W$27,B791,0,1,1)*AVERAGE($AI$5,$AL$5:$AL789),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),OFFSET(Input!$G$27,B791,0,1,1)-AE791,0)","v":0},{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),MIN(OFFSET(Input!$G$27,B791,0,1,1),AP790),0)","v":0},0,0,0,0,0,0,0,-36198510,-36371155,-36371155,-36371155,{"$f":"IF(A791=\"\",\"\",AL791-ROUND(AL791*OFFSET(Input!$S$27,$B791,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A791=\"\",\"\",ROUND(AP791*(1-OFFSET(Input!$T$27,MIN(B791,10),0,1,1)),2*FEE_rounding))","v":-36371155},-30871155,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A791=1,PMF_1st=0),0,ROUND(IF(A791=1,AI791,AL790)*OFFSET(Input!$O$27,IF(A791=121,-1,0)+MIN(B791,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A791=1,PMF_1st=0),0,IF(SUM($K$5:$L791)-$AU790>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B790,B791),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C791-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[788,66,8,null,105,{"$f":"IF(A792=\"\",\"\",IF(A792=1,Age_Full_Month,IF(F791=11,0,F791+1)))","v":7},105,0,{"$f":"IF(A792=\"\",\"\",IF(AND(F792=11,G792=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H792-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C792-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B792,99),0,1,1)*K792,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*L792,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*M792,FEE_rounding)","v":0},0,0,{"$f":"IF(C792>=1,ROUND(K792*OFFSET(Input!$U$27,B792,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B792=1,0,IF($C792>=1,ROUND(OFFSET(Input!$X$27,B792,0,1,1)*AL791,AV_rounding),0))","v":0},{"$f":"IF(B792=1,0,IF(C792=1,ROUND(OFFSET(Input!$W$27,B792,0,1,1)*AVERAGE($AI$5,$AL$5:$AL790),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),OFFSET(Input!$G$27,B792,0,1,1)-AE792,0)","v":0},{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),MIN(OFFSET(Input!$G$27,B792,0,1,1),AP791),0)","v":0},0,0,0,0,0,0,0,-36371155,-36543800,-36543800,-36543800,{"$f":"IF(A792=\"\",\"\",AL792-ROUND(AL792*OFFSET(Input!$S$27,$B792,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A792=\"\",\"\",ROUND(AP792*(1-OFFSET(Input!$T$27,MIN(B792,10),0,1,1)),2*FEE_rounding))","v":-36543800},-31043800,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A792=1,PMF_1st=0),0,ROUND(IF(A792=1,AI792,AL791)*OFFSET(Input!$O$27,IF(A792=121,-1,0)+MIN(B792,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A792=1,PMF_1st=0),0,IF(SUM($K$5:$L792)-$AU791>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B791,B792),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C792-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[789,66,9,null,105,{"$f":"IF(A793=\"\",\"\",IF(A793=1,Age_Full_Month,IF(F792=11,0,F792+1)))","v":8},105,0,{"$f":"IF(A793=\"\",\"\",IF(AND(F793=11,G793=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H793-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C793-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B793,99),0,1,1)*K793,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*L793,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*M793,FEE_rounding)","v":0},0,0,{"$f":"IF(C793>=1,ROUND(K793*OFFSET(Input!$U$27,B793,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B793=1,0,IF($C793>=1,ROUND(OFFSET(Input!$X$27,B793,0,1,1)*AL792,AV_rounding),0))","v":0},{"$f":"IF(B793=1,0,IF(C793=1,ROUND(OFFSET(Input!$W$27,B793,0,1,1)*AVERAGE($AI$5,$AL$5:$AL791),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),OFFSET(Input!$G$27,B793,0,1,1)-AE793,0)","v":0},{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),MIN(OFFSET(Input!$G$27,B793,0,1,1),AP792),0)","v":0},0,0,0,0,0,0,0,-36543800,-36716445,-36716445,-36716445,{"$f":"IF(A793=\"\",\"\",AL793-ROUND(AL793*OFFSET(Input!$S$27,$B793,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A793=\"\",\"\",ROUND(AP793*(1-OFFSET(Input!$T$27,MIN(B793,10),0,1,1)),2*FEE_rounding))","v":-36716445},-31216445,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A793=1,PMF_1st=0),0,ROUND(IF(A793=1,AI793,AL792)*OFFSET(Input!$O$27,IF(A793=121,-1,0)+MIN(B793,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A793=1,PMF_1st=0),0,IF(SUM($K$5:$L793)-$AU792>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B792,B793),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C793-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[790,66,10,null,105,{"$f":"IF(A794=\"\",\"\",IF(A794=1,Age_Full_Month,IF(F793=11,0,F793+1)))","v":9},105,0,{"$f":"IF(A794=\"\",\"\",IF(AND(F794=11,G794=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H794-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C794-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B794,99),0,1,1)*K794,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*L794,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*M794,FEE_rounding)","v":0},0,0,{"$f":"IF(C794>=1,ROUND(K794*OFFSET(Input!$U$27,B794,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B794=1,0,IF($C794>=1,ROUND(OFFSET(Input!$X$27,B794,0,1,1)*AL793,AV_rounding),0))","v":0},{"$f":"IF(B794=1,0,IF(C794=1,ROUND(OFFSET(Input!$W$27,B794,0,1,1)*AVERAGE($AI$5,$AL$5:$AL792),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),OFFSET(Input!$G$27,B794,0,1,1)-AE794,0)","v":0},{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),MIN(OFFSET(Input!$G$27,B794,0,1,1),AP793),0)","v":0},0,0,0,0,0,0,0,-36716445,-36889090,-36889090,-36889090,{"$f":"IF(A794=\"\",\"\",AL794-ROUND(AL794*OFFSET(Input!$S$27,$B794,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A794=\"\",\"\",ROUND(AP794*(1-OFFSET(Input!$T$27,MIN(B794,10),0,1,1)),2*FEE_rounding))","v":-36889090},-31389090,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A794=1,PMF_1st=0),0,ROUND(IF(A794=1,AI794,AL793)*OFFSET(Input!$O$27,IF(A794=121,-1,0)+MIN(B794,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A794=1,PMF_1st=0),0,IF(SUM($K$5:$L794)-$AU793>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B793,B794),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C794-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[791,66,11,null,105,{"$f":"IF(A795=\"\",\"\",IF(A795=1,Age_Full_Month,IF(F794=11,0,F794+1)))","v":10},105,0,{"$f":"IF(A795=\"\",\"\",IF(AND(F795=11,G795=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H795-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C795-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B795,99),0,1,1)*K795,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*L795,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*M795,FEE_rounding)","v":0},0,0,{"$f":"IF(C795>=1,ROUND(K795*OFFSET(Input!$U$27,B795,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B795=1,0,IF($C795>=1,ROUND(OFFSET(Input!$X$27,B795,0,1,1)*AL794,AV_rounding),0))","v":0},{"$f":"IF(B795=1,0,IF(C795=1,ROUND(OFFSET(Input!$W$27,B795,0,1,1)*AVERAGE($AI$5,$AL$5:$AL793),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),OFFSET(Input!$G$27,B795,0,1,1)-AE795,0)","v":0},{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),MIN(OFFSET(Input!$G$27,B795,0,1,1),AP794),0)","v":0},0,0,0,0,0,0,0,-36889090,-37061735,-37061735,-37061735,{"$f":"IF(A795=\"\",\"\",AL795-ROUND(AL795*OFFSET(Input!$S$27,$B795,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A795=\"\",\"\",ROUND(AP795*(1-OFFSET(Input!$T$27,MIN(B795,10),0,1,1)),2*FEE_rounding))","v":-37061735},-31561735,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A795=1,PMF_1st=0),0,ROUND(IF(A795=1,AI795,AL794)*OFFSET(Input!$O$27,IF(A795=121,-1,0)+MIN(B795,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A795=1,PMF_1st=0),0,IF(SUM($K$5:$L795)-$AU794>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B794,B795),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C795-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[792,66,12,null,105,{"$f":"IF(A796=\"\",\"\",IF(A796=1,Age_Full_Month,IF(F795=11,0,F795+1)))","v":11},105,0,{"$f":"IF(A796=\"\",\"\",IF(AND(F796=11,G796=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H796-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C796-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B796,99),0,1,1)*K796,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*L796,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*M796,FEE_rounding)","v":0},0,0,{"$f":"IF(C796>=1,ROUND(K796*OFFSET(Input!$U$27,B796,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B796=1,0,IF($C796>=1,ROUND(OFFSET(Input!$X$27,B796,0,1,1)*AL795,AV_rounding),0))","v":0},{"$f":"IF(B796=1,0,IF(C796=1,ROUND(OFFSET(Input!$W$27,B796,0,1,1)*AVERAGE($AI$5,$AL$5:$AL794),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),OFFSET(Input!$G$27,B796,0,1,1)-AE796,0)","v":0},{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),MIN(OFFSET(Input!$G$27,B796,0,1,1),AP795),0)","v":0},0,0,0,0,0,0,0,-37061735,-37234380,-37234380,-37234380,{"$f":"IF(A796=\"\",\"\",AL796-ROUND(AL796*OFFSET(Input!$S$27,$B796,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A796=\"\",\"\",ROUND(AP796*(1-OFFSET(Input!$T$27,MIN(B796,10),0,1,1)),2*FEE_rounding))","v":-37234380},-31734380,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A796=1,PMF_1st=0),0,ROUND(IF(A796=1,AI796,AL795)*OFFSET(Input!$O$27,IF(A796=121,-1,0)+MIN(B796,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A796=1,PMF_1st=0),0,IF(SUM($K$5:$L796)-$AU795>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B795,B796),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C796-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[793,67,1,null,106,{"$f":"IF(A797=\"\",\"\",IF(A797=1,Age_Full_Month,IF(F796=11,0,F796+1)))","v":0},106,0,{"$f":"IF(A797=\"\",\"\",IF(AND(F797=11,G797=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H797-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C797-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B797,99),0,1,1)*K797,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*L797,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*M797,FEE_rounding)","v":0},0,0,{"$f":"IF(C797>=1,ROUND(K797*OFFSET(Input!$U$27,B797,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B797=1,0,IF($C797>=1,ROUND(OFFSET(Input!$X$27,B797,0,1,1)*AL796,AV_rounding),0))","v":0},{"$f":"IF(B797=1,0,IF(C797=1,ROUND(OFFSET(Input!$W$27,B797,0,1,1)*AVERAGE($AI$5,$AL$5:$AL795),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),OFFSET(Input!$G$27,B797,0,1,1)-AE797,0)","v":0},{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),MIN(OFFSET(Input!$G$27,B797,0,1,1),AP796),0)","v":0},0,0,0,0,0,0,0,-37234380,-37407025,-37407025,-37407025,{"$f":"IF(A797=\"\",\"\",AL797-ROUND(AL797*OFFSET(Input!$S$27,$B797,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A797=\"\",\"\",ROUND(AP797*(1-OFFSET(Input!$T$27,MIN(B797,10),0,1,1)),2*FEE_rounding))","v":-37407025},-31907025,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A797=1,PMF_1st=0),0,ROUND(IF(A797=1,AI797,AL796)*OFFSET(Input!$O$27,IF(A797=121,-1,0)+MIN(B797,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A797=1,PMF_1st=0),0,IF(SUM($K$5:$L797)-$AU796>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B796,B797),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C797-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[794,67,2,null,106,{"$f":"IF(A798=\"\",\"\",IF(A798=1,Age_Full_Month,IF(F797=11,0,F797+1)))","v":1},106,0,{"$f":"IF(A798=\"\",\"\",IF(AND(F798=11,G798=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H798-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C798-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B798,99),0,1,1)*K798,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*L798,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*M798,FEE_rounding)","v":0},0,0,{"$f":"IF(C798>=1,ROUND(K798*OFFSET(Input!$U$27,B798,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B798=1,0,IF($C798>=1,ROUND(OFFSET(Input!$X$27,B798,0,1,1)*AL797,AV_rounding),0))","v":0},{"$f":"IF(B798=1,0,IF(C798=1,ROUND(OFFSET(Input!$W$27,B798,0,1,1)*AVERAGE($AI$5,$AL$5:$AL796),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),OFFSET(Input!$G$27,B798,0,1,1)-AE798,0)","v":0},{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),MIN(OFFSET(Input!$G$27,B798,0,1,1),AP797),0)","v":0},0,0,0,0,0,0,0,-37407025,-37579670,-37579670,-37579670,{"$f":"IF(A798=\"\",\"\",AL798-ROUND(AL798*OFFSET(Input!$S$27,$B798,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A798=\"\",\"\",ROUND(AP798*(1-OFFSET(Input!$T$27,MIN(B798,10),0,1,1)),2*FEE_rounding))","v":-37579670},-32079670,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A798=1,PMF_1st=0),0,ROUND(IF(A798=1,AI798,AL797)*OFFSET(Input!$O$27,IF(A798=121,-1,0)+MIN(B798,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A798=1,PMF_1st=0),0,IF(SUM($K$5:$L798)-$AU797>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B797,B798),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C798-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[795,67,3,null,106,{"$f":"IF(A799=\"\",\"\",IF(A799=1,Age_Full_Month,IF(F798=11,0,F798+1)))","v":2},106,0,{"$f":"IF(A799=\"\",\"\",IF(AND(F799=11,G799=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H799-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C799-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B799,99),0,1,1)*K799,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*L799,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*M799,FEE_rounding)","v":0},0,0,{"$f":"IF(C799>=1,ROUND(K799*OFFSET(Input!$U$27,B799,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B799=1,0,IF($C799>=1,ROUND(OFFSET(Input!$X$27,B799,0,1,1)*AL798,AV_rounding),0))","v":0},{"$f":"IF(B799=1,0,IF(C799=1,ROUND(OFFSET(Input!$W$27,B799,0,1,1)*AVERAGE($AI$5,$AL$5:$AL797),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),OFFSET(Input!$G$27,B799,0,1,1)-AE799,0)","v":0},{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),MIN(OFFSET(Input!$G$27,B799,0,1,1),AP798),0)","v":0},0,0,0,0,0,0,0,-37579670,-37752315,-37752315,-37752315,{"$f":"IF(A799=\"\",\"\",AL799-ROUND(AL799*OFFSET(Input!$S$27,$B799,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A799=\"\",\"\",ROUND(AP799*(1-OFFSET(Input!$T$27,MIN(B799,10),0,1,1)),2*FEE_rounding))","v":-37752315},-32252315,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A799=1,PMF_1st=0),0,ROUND(IF(A799=1,AI799,AL798)*OFFSET(Input!$O$27,IF(A799=121,-1,0)+MIN(B799,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A799=1,PMF_1st=0),0,IF(SUM($K$5:$L799)-$AU798>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B798,B799),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C799-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[796,67,4,null,106,{"$f":"IF(A800=\"\",\"\",IF(A800=1,Age_Full_Month,IF(F799=11,0,F799+1)))","v":3},106,0,{"$f":"IF(A800=\"\",\"\",IF(AND(F800=11,G800=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H800-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C800-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B800,99),0,1,1)*K800,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*L800,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*M800,FEE_rounding)","v":0},0,0,{"$f":"IF(C800>=1,ROUND(K800*OFFSET(Input!$U$27,B800,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B800=1,0,IF($C800>=1,ROUND(OFFSET(Input!$X$27,B800,0,1,1)*AL799,AV_rounding),0))","v":0},{"$f":"IF(B800=1,0,IF(C800=1,ROUND(OFFSET(Input!$W$27,B800,0,1,1)*AVERAGE($AI$5,$AL$5:$AL798),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),OFFSET(Input!$G$27,B800,0,1,1)-AE800,0)","v":0},{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),MIN(OFFSET(Input!$G$27,B800,0,1,1),AP799),0)","v":0},0,0,0,0,0,0,0,-37752315,-37924960,-37924960,-37924960,{"$f":"IF(A800=\"\",\"\",AL800-ROUND(AL800*OFFSET(Input!$S$27,$B800,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A800=\"\",\"\",ROUND(AP800*(1-OFFSET(Input!$T$27,MIN(B800,10),0,1,1)),2*FEE_rounding))","v":-37924960},-32424960,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A800=1,PMF_1st=0),0,ROUND(IF(A800=1,AI800,AL799)*OFFSET(Input!$O$27,IF(A800=121,-1,0)+MIN(B800,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A800=1,PMF_1st=0),0,IF(SUM($K$5:$L800)-$AU799>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B799,B800),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C800-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[797,67,5,null,106,{"$f":"IF(A801=\"\",\"\",IF(A801=1,Age_Full_Month,IF(F800=11,0,F800+1)))","v":4},106,0,{"$f":"IF(A801=\"\",\"\",IF(AND(F801=11,G801=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H801-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C801-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B801,99),0,1,1)*K801,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*L801,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*M801,FEE_rounding)","v":0},0,0,{"$f":"IF(C801>=1,ROUND(K801*OFFSET(Input!$U$27,B801,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B801=1,0,IF($C801>=1,ROUND(OFFSET(Input!$X$27,B801,0,1,1)*AL800,AV_rounding),0))","v":0},{"$f":"IF(B801=1,0,IF(C801=1,ROUND(OFFSET(Input!$W$27,B801,0,1,1)*AVERAGE($AI$5,$AL$5:$AL799),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),OFFSET(Input!$G$27,B801,0,1,1)-AE801,0)","v":0},{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),MIN(OFFSET(Input!$G$27,B801,0,1,1),AP800),0)","v":0},0,0,0,0,0,0,0,-37924960,-38097605,-38097605,-38097605,{"$f":"IF(A801=\"\",\"\",AL801-ROUND(AL801*OFFSET(Input!$S$27,$B801,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A801=\"\",\"\",ROUND(AP801*(1-OFFSET(Input!$T$27,MIN(B801,10),0,1,1)),2*FEE_rounding))","v":-38097605},-32597605,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A801=1,PMF_1st=0),0,ROUND(IF(A801=1,AI801,AL800)*OFFSET(Input!$O$27,IF(A801=121,-1,0)+MIN(B801,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A801=1,PMF_1st=0),0,IF(SUM($K$5:$L801)-$AU800>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B800,B801),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C801-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[798,67,6,null,106,{"$f":"IF(A802=\"\",\"\",IF(A802=1,Age_Full_Month,IF(F801=11,0,F801+1)))","v":5},106,0,{"$f":"IF(A802=\"\",\"\",IF(AND(F802=11,G802=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H802-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C802-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B802,99),0,1,1)*K802,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*L802,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*M802,FEE_rounding)","v":0},0,0,{"$f":"IF(C802>=1,ROUND(K802*OFFSET(Input!$U$27,B802,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B802=1,0,IF($C802>=1,ROUND(OFFSET(Input!$X$27,B802,0,1,1)*AL801,AV_rounding),0))","v":0},{"$f":"IF(B802=1,0,IF(C802=1,ROUND(OFFSET(Input!$W$27,B802,0,1,1)*AVERAGE($AI$5,$AL$5:$AL800),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),OFFSET(Input!$G$27,B802,0,1,1)-AE802,0)","v":0},{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),MIN(OFFSET(Input!$G$27,B802,0,1,1),AP801),0)","v":0},0,0,0,0,0,0,0,-38097605,-38270250,-38270250,-38270250,{"$f":"IF(A802=\"\",\"\",AL802-ROUND(AL802*OFFSET(Input!$S$27,$B802,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A802=\"\",\"\",ROUND(AP802*(1-OFFSET(Input!$T$27,MIN(B802,10),0,1,1)),2*FEE_rounding))","v":-38270250},-32770250,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A802=1,PMF_1st=0),0,ROUND(IF(A802=1,AI802,AL801)*OFFSET(Input!$O$27,IF(A802=121,-1,0)+MIN(B802,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A802=1,PMF_1st=0),0,IF(SUM($K$5:$L802)-$AU801>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B801,B802),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C802-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[799,67,7,null,106,{"$f":"IF(A803=\"\",\"\",IF(A803=1,Age_Full_Month,IF(F802=11,0,F802+1)))","v":6},106,0,{"$f":"IF(A803=\"\",\"\",IF(AND(F803=11,G803=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H803-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C803-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B803,99),0,1,1)*K803,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*L803,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*M803,FEE_rounding)","v":0},0,0,{"$f":"IF(C803>=1,ROUND(K803*OFFSET(Input!$U$27,B803,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B803=1,0,IF($C803>=1,ROUND(OFFSET(Input!$X$27,B803,0,1,1)*AL802,AV_rounding),0))","v":0},{"$f":"IF(B803=1,0,IF(C803=1,ROUND(OFFSET(Input!$W$27,B803,0,1,1)*AVERAGE($AI$5,$AL$5:$AL801),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),OFFSET(Input!$G$27,B803,0,1,1)-AE803,0)","v":0},{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),MIN(OFFSET(Input!$G$27,B803,0,1,1),AP802),0)","v":0},0,0,0,0,0,0,0,-38270250,-38442895,-38442895,-38442895,{"$f":"IF(A803=\"\",\"\",AL803-ROUND(AL803*OFFSET(Input!$S$27,$B803,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A803=\"\",\"\",ROUND(AP803*(1-OFFSET(Input!$T$27,MIN(B803,10),0,1,1)),2*FEE_rounding))","v":-38442895},-32942895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A803=1,PMF_1st=0),0,ROUND(IF(A803=1,AI803,AL802)*OFFSET(Input!$O$27,IF(A803=121,-1,0)+MIN(B803,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A803=1,PMF_1st=0),0,IF(SUM($K$5:$L803)-$AU802>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B802,B803),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C803-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[800,67,8,null,106,{"$f":"IF(A804=\"\",\"\",IF(A804=1,Age_Full_Month,IF(F803=11,0,F803+1)))","v":7},106,0,{"$f":"IF(A804=\"\",\"\",IF(AND(F804=11,G804=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H804-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C804-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B804,99),0,1,1)*K804,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*L804,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*M804,FEE_rounding)","v":0},0,0,{"$f":"IF(C804>=1,ROUND(K804*OFFSET(Input!$U$27,B804,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B804=1,0,IF($C804>=1,ROUND(OFFSET(Input!$X$27,B804,0,1,1)*AL803,AV_rounding),0))","v":0},{"$f":"IF(B804=1,0,IF(C804=1,ROUND(OFFSET(Input!$W$27,B804,0,1,1)*AVERAGE($AI$5,$AL$5:$AL802),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),OFFSET(Input!$G$27,B804,0,1,1)-AE804,0)","v":0},{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),MIN(OFFSET(Input!$G$27,B804,0,1,1),AP803),0)","v":0},0,0,0,0,0,0,0,-38442895,-38615540,-38615540,-38615540,{"$f":"IF(A804=\"\",\"\",AL804-ROUND(AL804*OFFSET(Input!$S$27,$B804,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A804=\"\",\"\",ROUND(AP804*(1-OFFSET(Input!$T$27,MIN(B804,10),0,1,1)),2*FEE_rounding))","v":-38615540},-33115540,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A804=1,PMF_1st=0),0,ROUND(IF(A804=1,AI804,AL803)*OFFSET(Input!$O$27,IF(A804=121,-1,0)+MIN(B804,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A804=1,PMF_1st=0),0,IF(SUM($K$5:$L804)-$AU803>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B803,B804),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C804-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[801,67,9,null,106,{"$f":"IF(A805=\"\",\"\",IF(A805=1,Age_Full_Month,IF(F804=11,0,F804+1)))","v":8},106,0,{"$f":"IF(A805=\"\",\"\",IF(AND(F805=11,G805=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H805-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C805-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B805,99),0,1,1)*K805,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*L805,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*M805,FEE_rounding)","v":0},0,0,{"$f":"IF(C805>=1,ROUND(K805*OFFSET(Input!$U$27,B805,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B805=1,0,IF($C805>=1,ROUND(OFFSET(Input!$X$27,B805,0,1,1)*AL804,AV_rounding),0))","v":0},{"$f":"IF(B805=1,0,IF(C805=1,ROUND(OFFSET(Input!$W$27,B805,0,1,1)*AVERAGE($AI$5,$AL$5:$AL803),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),OFFSET(Input!$G$27,B805,0,1,1)-AE805,0)","v":0},{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),MIN(OFFSET(Input!$G$27,B805,0,1,1),AP804),0)","v":0},0,0,0,0,0,0,0,-38615540,-38788185,-38788185,-38788185,{"$f":"IF(A805=\"\",\"\",AL805-ROUND(AL805*OFFSET(Input!$S$27,$B805,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A805=\"\",\"\",ROUND(AP805*(1-OFFSET(Input!$T$27,MIN(B805,10),0,1,1)),2*FEE_rounding))","v":-38788185},-33288185,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A805=1,PMF_1st=0),0,ROUND(IF(A805=1,AI805,AL804)*OFFSET(Input!$O$27,IF(A805=121,-1,0)+MIN(B805,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A805=1,PMF_1st=0),0,IF(SUM($K$5:$L805)-$AU804>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B804,B805),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C805-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[802,67,10,null,106,{"$f":"IF(A806=\"\",\"\",IF(A806=1,Age_Full_Month,IF(F805=11,0,F805+1)))","v":9},106,0,{"$f":"IF(A806=\"\",\"\",IF(AND(F806=11,G806=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H806-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C806-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B806,99),0,1,1)*K806,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*L806,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*M806,FEE_rounding)","v":0},0,0,{"$f":"IF(C806>=1,ROUND(K806*OFFSET(Input!$U$27,B806,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B806=1,0,IF($C806>=1,ROUND(OFFSET(Input!$X$27,B806,0,1,1)*AL805,AV_rounding),0))","v":0},{"$f":"IF(B806=1,0,IF(C806=1,ROUND(OFFSET(Input!$W$27,B806,0,1,1)*AVERAGE($AI$5,$AL$5:$AL804),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),OFFSET(Input!$G$27,B806,0,1,1)-AE806,0)","v":0},{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),MIN(OFFSET(Input!$G$27,B806,0,1,1),AP805),0)","v":0},0,0,0,0,0,0,0,-38788185,-38960830,-38960830,-38960830,{"$f":"IF(A806=\"\",\"\",AL806-ROUND(AL806*OFFSET(Input!$S$27,$B806,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A806=\"\",\"\",ROUND(AP806*(1-OFFSET(Input!$T$27,MIN(B806,10),0,1,1)),2*FEE_rounding))","v":-38960830},-33460830,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A806=1,PMF_1st=0),0,ROUND(IF(A806=1,AI806,AL805)*OFFSET(Input!$O$27,IF(A806=121,-1,0)+MIN(B806,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A806=1,PMF_1st=0),0,IF(SUM($K$5:$L806)-$AU805>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B805,B806),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C806-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[803,67,11,null,106,{"$f":"IF(A807=\"\",\"\",IF(A807=1,Age_Full_Month,IF(F806=11,0,F806+1)))","v":10},106,0,{"$f":"IF(A807=\"\",\"\",IF(AND(F807=11,G807=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H807-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C807-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B807,99),0,1,1)*K807,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*L807,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*M807,FEE_rounding)","v":0},0,0,{"$f":"IF(C807>=1,ROUND(K807*OFFSET(Input!$U$27,B807,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B807=1,0,IF($C807>=1,ROUND(OFFSET(Input!$X$27,B807,0,1,1)*AL806,AV_rounding),0))","v":0},{"$f":"IF(B807=1,0,IF(C807=1,ROUND(OFFSET(Input!$W$27,B807,0,1,1)*AVERAGE($AI$5,$AL$5:$AL805),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),OFFSET(Input!$G$27,B807,0,1,1)-AE807,0)","v":0},{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),MIN(OFFSET(Input!$G$27,B807,0,1,1),AP806),0)","v":0},0,0,0,0,0,0,0,-38960830,-39133475,-39133475,-39133475,{"$f":"IF(A807=\"\",\"\",AL807-ROUND(AL807*OFFSET(Input!$S$27,$B807,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A807=\"\",\"\",ROUND(AP807*(1-OFFSET(Input!$T$27,MIN(B807,10),0,1,1)),2*FEE_rounding))","v":-39133475},-33633475,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A807=1,PMF_1st=0),0,ROUND(IF(A807=1,AI807,AL806)*OFFSET(Input!$O$27,IF(A807=121,-1,0)+MIN(B807,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A807=1,PMF_1st=0),0,IF(SUM($K$5:$L807)-$AU806>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B806,B807),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C807-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[804,67,12,null,106,{"$f":"IF(A808=\"\",\"\",IF(A808=1,Age_Full_Month,IF(F807=11,0,F807+1)))","v":11},106,0,{"$f":"IF(A808=\"\",\"\",IF(AND(F808=11,G808=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H808-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C808-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B808,99),0,1,1)*K808,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*L808,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*M808,FEE_rounding)","v":0},0,0,{"$f":"IF(C808>=1,ROUND(K808*OFFSET(Input!$U$27,B808,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B808=1,0,IF($C808>=1,ROUND(OFFSET(Input!$X$27,B808,0,1,1)*AL807,AV_rounding),0))","v":0},{"$f":"IF(B808=1,0,IF(C808=1,ROUND(OFFSET(Input!$W$27,B808,0,1,1)*AVERAGE($AI$5,$AL$5:$AL806),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),OFFSET(Input!$G$27,B808,0,1,1)-AE808,0)","v":0},{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),MIN(OFFSET(Input!$G$27,B808,0,1,1),AP807),0)","v":0},0,0,0,0,0,0,0,-39133475,-39306120,-39306120,-39306120,{"$f":"IF(A808=\"\",\"\",AL808-ROUND(AL808*OFFSET(Input!$S$27,$B808,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A808=\"\",\"\",ROUND(AP808*(1-OFFSET(Input!$T$27,MIN(B808,10),0,1,1)),2*FEE_rounding))","v":-39306120},-33806120,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A808=1,PMF_1st=0),0,ROUND(IF(A808=1,AI808,AL807)*OFFSET(Input!$O$27,IF(A808=121,-1,0)+MIN(B808,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A808=1,PMF_1st=0),0,IF(SUM($K$5:$L808)-$AU807>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B807,B808),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C808-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[805,68,1,null,107,{"$f":"IF(A809=\"\",\"\",IF(A809=1,Age_Full_Month,IF(F808=11,0,F808+1)))","v":0},107,0,{"$f":"IF(A809=\"\",\"\",IF(AND(F809=11,G809=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H809-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C809-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B809,99),0,1,1)*K809,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*L809,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*M809,FEE_rounding)","v":0},0,0,{"$f":"IF(C809>=1,ROUND(K809*OFFSET(Input!$U$27,B809,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B809=1,0,IF($C809>=1,ROUND(OFFSET(Input!$X$27,B809,0,1,1)*AL808,AV_rounding),0))","v":0},{"$f":"IF(B809=1,0,IF(C809=1,ROUND(OFFSET(Input!$W$27,B809,0,1,1)*AVERAGE($AI$5,$AL$5:$AL807),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),OFFSET(Input!$G$27,B809,0,1,1)-AE809,0)","v":0},{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),MIN(OFFSET(Input!$G$27,B809,0,1,1),AP808),0)","v":0},0,0,0,0,0,0,0,-39306120,-39478765,-39478765,-39478765,{"$f":"IF(A809=\"\",\"\",AL809-ROUND(AL809*OFFSET(Input!$S$27,$B809,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A809=\"\",\"\",ROUND(AP809*(1-OFFSET(Input!$T$27,MIN(B809,10),0,1,1)),2*FEE_rounding))","v":-39478765},-33978765,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A809=1,PMF_1st=0),0,ROUND(IF(A809=1,AI809,AL808)*OFFSET(Input!$O$27,IF(A809=121,-1,0)+MIN(B809,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A809=1,PMF_1st=0),0,IF(SUM($K$5:$L809)-$AU808>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B808,B809),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C809-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[806,68,2,null,107,{"$f":"IF(A810=\"\",\"\",IF(A810=1,Age_Full_Month,IF(F809=11,0,F809+1)))","v":1},107,0,{"$f":"IF(A810=\"\",\"\",IF(AND(F810=11,G810=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H810-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C810-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B810,99),0,1,1)*K810,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*L810,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*M810,FEE_rounding)","v":0},0,0,{"$f":"IF(C810>=1,ROUND(K810*OFFSET(Input!$U$27,B810,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B810=1,0,IF($C810>=1,ROUND(OFFSET(Input!$X$27,B810,0,1,1)*AL809,AV_rounding),0))","v":0},{"$f":"IF(B810=1,0,IF(C810=1,ROUND(OFFSET(Input!$W$27,B810,0,1,1)*AVERAGE($AI$5,$AL$5:$AL808),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),OFFSET(Input!$G$27,B810,0,1,1)-AE810,0)","v":0},{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),MIN(OFFSET(Input!$G$27,B810,0,1,1),AP809),0)","v":0},0,0,0,0,0,0,0,-39478765,-39651410,-39651410,-39651410,{"$f":"IF(A810=\"\",\"\",AL810-ROUND(AL810*OFFSET(Input!$S$27,$B810,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A810=\"\",\"\",ROUND(AP810*(1-OFFSET(Input!$T$27,MIN(B810,10),0,1,1)),2*FEE_rounding))","v":-39651410},-34151410,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A810=1,PMF_1st=0),0,ROUND(IF(A810=1,AI810,AL809)*OFFSET(Input!$O$27,IF(A810=121,-1,0)+MIN(B810,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A810=1,PMF_1st=0),0,IF(SUM($K$5:$L810)-$AU809>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B809,B810),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C810-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[807,68,3,null,107,{"$f":"IF(A811=\"\",\"\",IF(A811=1,Age_Full_Month,IF(F810=11,0,F810+1)))","v":2},107,0,{"$f":"IF(A811=\"\",\"\",IF(AND(F811=11,G811=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H811-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C811-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B811,99),0,1,1)*K811,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*L811,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*M811,FEE_rounding)","v":0},0,0,{"$f":"IF(C811>=1,ROUND(K811*OFFSET(Input!$U$27,B811,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B811=1,0,IF($C811>=1,ROUND(OFFSET(Input!$X$27,B811,0,1,1)*AL810,AV_rounding),0))","v":0},{"$f":"IF(B811=1,0,IF(C811=1,ROUND(OFFSET(Input!$W$27,B811,0,1,1)*AVERAGE($AI$5,$AL$5:$AL809),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),OFFSET(Input!$G$27,B811,0,1,1)-AE811,0)","v":0},{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),MIN(OFFSET(Input!$G$27,B811,0,1,1),AP810),0)","v":0},0,0,0,0,0,0,0,-39651410,-39824055,-39824055,-39824055,{"$f":"IF(A811=\"\",\"\",AL811-ROUND(AL811*OFFSET(Input!$S$27,$B811,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A811=\"\",\"\",ROUND(AP811*(1-OFFSET(Input!$T$27,MIN(B811,10),0,1,1)),2*FEE_rounding))","v":-39824055},-34324055,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A811=1,PMF_1st=0),0,ROUND(IF(A811=1,AI811,AL810)*OFFSET(Input!$O$27,IF(A811=121,-1,0)+MIN(B811,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A811=1,PMF_1st=0),0,IF(SUM($K$5:$L811)-$AU810>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B810,B811),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C811-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[808,68,4,null,107,{"$f":"IF(A812=\"\",\"\",IF(A812=1,Age_Full_Month,IF(F811=11,0,F811+1)))","v":3},107,0,{"$f":"IF(A812=\"\",\"\",IF(AND(F812=11,G812=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H812-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C812-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B812,99),0,1,1)*K812,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*L812,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*M812,FEE_rounding)","v":0},0,0,{"$f":"IF(C812>=1,ROUND(K812*OFFSET(Input!$U$27,B812,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B812=1,0,IF($C812>=1,ROUND(OFFSET(Input!$X$27,B812,0,1,1)*AL811,AV_rounding),0))","v":0},{"$f":"IF(B812=1,0,IF(C812=1,ROUND(OFFSET(Input!$W$27,B812,0,1,1)*AVERAGE($AI$5,$AL$5:$AL810),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),OFFSET(Input!$G$27,B812,0,1,1)-AE812,0)","v":0},{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),MIN(OFFSET(Input!$G$27,B812,0,1,1),AP811),0)","v":0},0,0,0,0,0,0,0,-39824055,-39996700,-39996700,-39996700,{"$f":"IF(A812=\"\",\"\",AL812-ROUND(AL812*OFFSET(Input!$S$27,$B812,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A812=\"\",\"\",ROUND(AP812*(1-OFFSET(Input!$T$27,MIN(B812,10),0,1,1)),2*FEE_rounding))","v":-39996700},-34496700,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A812=1,PMF_1st=0),0,ROUND(IF(A812=1,AI812,AL811)*OFFSET(Input!$O$27,IF(A812=121,-1,0)+MIN(B812,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A812=1,PMF_1st=0),0,IF(SUM($K$5:$L812)-$AU811>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B811,B812),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C812-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[809,68,5,null,107,{"$f":"IF(A813=\"\",\"\",IF(A813=1,Age_Full_Month,IF(F812=11,0,F812+1)))","v":4},107,0,{"$f":"IF(A813=\"\",\"\",IF(AND(F813=11,G813=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H813-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C813-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B813,99),0,1,1)*K813,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*L813,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*M813,FEE_rounding)","v":0},0,0,{"$f":"IF(C813>=1,ROUND(K813*OFFSET(Input!$U$27,B813,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B813=1,0,IF($C813>=1,ROUND(OFFSET(Input!$X$27,B813,0,1,1)*AL812,AV_rounding),0))","v":0},{"$f":"IF(B813=1,0,IF(C813=1,ROUND(OFFSET(Input!$W$27,B813,0,1,1)*AVERAGE($AI$5,$AL$5:$AL811),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),OFFSET(Input!$G$27,B813,0,1,1)-AE813,0)","v":0},{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),MIN(OFFSET(Input!$G$27,B813,0,1,1),AP812),0)","v":0},0,0,0,0,0,0,0,-39996700,-40169345,-40169345,-40169345,{"$f":"IF(A813=\"\",\"\",AL813-ROUND(AL813*OFFSET(Input!$S$27,$B813,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A813=\"\",\"\",ROUND(AP813*(1-OFFSET(Input!$T$27,MIN(B813,10),0,1,1)),2*FEE_rounding))","v":-40169345},-34669345,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A813=1,PMF_1st=0),0,ROUND(IF(A813=1,AI813,AL812)*OFFSET(Input!$O$27,IF(A813=121,-1,0)+MIN(B813,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A813=1,PMF_1st=0),0,IF(SUM($K$5:$L813)-$AU812>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B812,B813),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C813-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[810,68,6,null,107,{"$f":"IF(A814=\"\",\"\",IF(A814=1,Age_Full_Month,IF(F813=11,0,F813+1)))","v":5},107,0,{"$f":"IF(A814=\"\",\"\",IF(AND(F814=11,G814=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H814-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C814-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B814,99),0,1,1)*K814,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*L814,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*M814,FEE_rounding)","v":0},0,0,{"$f":"IF(C814>=1,ROUND(K814*OFFSET(Input!$U$27,B814,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B814=1,0,IF($C814>=1,ROUND(OFFSET(Input!$X$27,B814,0,1,1)*AL813,AV_rounding),0))","v":0},{"$f":"IF(B814=1,0,IF(C814=1,ROUND(OFFSET(Input!$W$27,B814,0,1,1)*AVERAGE($AI$5,$AL$5:$AL812),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),OFFSET(Input!$G$27,B814,0,1,1)-AE814,0)","v":0},{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),MIN(OFFSET(Input!$G$27,B814,0,1,1),AP813),0)","v":0},0,0,0,0,0,0,0,-40169345,-40341990,-40341990,-40341990,{"$f":"IF(A814=\"\",\"\",AL814-ROUND(AL814*OFFSET(Input!$S$27,$B814,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A814=\"\",\"\",ROUND(AP814*(1-OFFSET(Input!$T$27,MIN(B814,10),0,1,1)),2*FEE_rounding))","v":-40341990},-34841990,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A814=1,PMF_1st=0),0,ROUND(IF(A814=1,AI814,AL813)*OFFSET(Input!$O$27,IF(A814=121,-1,0)+MIN(B814,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A814=1,PMF_1st=0),0,IF(SUM($K$5:$L814)-$AU813>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B813,B814),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C814-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[811,68,7,null,107,{"$f":"IF(A815=\"\",\"\",IF(A815=1,Age_Full_Month,IF(F814=11,0,F814+1)))","v":6},107,0,{"$f":"IF(A815=\"\",\"\",IF(AND(F815=11,G815=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H815-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C815-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B815,99),0,1,1)*K815,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*L815,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*M815,FEE_rounding)","v":0},0,0,{"$f":"IF(C815>=1,ROUND(K815*OFFSET(Input!$U$27,B815,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B815=1,0,IF($C815>=1,ROUND(OFFSET(Input!$X$27,B815,0,1,1)*AL814,AV_rounding),0))","v":0},{"$f":"IF(B815=1,0,IF(C815=1,ROUND(OFFSET(Input!$W$27,B815,0,1,1)*AVERAGE($AI$5,$AL$5:$AL813),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),OFFSET(Input!$G$27,B815,0,1,1)-AE815,0)","v":0},{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),MIN(OFFSET(Input!$G$27,B815,0,1,1),AP814),0)","v":0},0,0,0,0,0,0,0,-40341990,-40514635,-40514635,-40514635,{"$f":"IF(A815=\"\",\"\",AL815-ROUND(AL815*OFFSET(Input!$S$27,$B815,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A815=\"\",\"\",ROUND(AP815*(1-OFFSET(Input!$T$27,MIN(B815,10),0,1,1)),2*FEE_rounding))","v":-40514635},-35014635,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A815=1,PMF_1st=0),0,ROUND(IF(A815=1,AI815,AL814)*OFFSET(Input!$O$27,IF(A815=121,-1,0)+MIN(B815,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A815=1,PMF_1st=0),0,IF(SUM($K$5:$L815)-$AU814>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B814,B815),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C815-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[812,68,8,null,107,{"$f":"IF(A816=\"\",\"\",IF(A816=1,Age_Full_Month,IF(F815=11,0,F815+1)))","v":7},107,0,{"$f":"IF(A816=\"\",\"\",IF(AND(F816=11,G816=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H816-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C816-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B816,99),0,1,1)*K816,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*L816,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*M816,FEE_rounding)","v":0},0,0,{"$f":"IF(C816>=1,ROUND(K816*OFFSET(Input!$U$27,B816,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B816=1,0,IF($C816>=1,ROUND(OFFSET(Input!$X$27,B816,0,1,1)*AL815,AV_rounding),0))","v":0},{"$f":"IF(B816=1,0,IF(C816=1,ROUND(OFFSET(Input!$W$27,B816,0,1,1)*AVERAGE($AI$5,$AL$5:$AL814),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),OFFSET(Input!$G$27,B816,0,1,1)-AE816,0)","v":0},{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),MIN(OFFSET(Input!$G$27,B816,0,1,1),AP815),0)","v":0},0,0,0,0,0,0,0,-40514635,-40687280,-40687280,-40687280,{"$f":"IF(A816=\"\",\"\",AL816-ROUND(AL816*OFFSET(Input!$S$27,$B816,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A816=\"\",\"\",ROUND(AP816*(1-OFFSET(Input!$T$27,MIN(B816,10),0,1,1)),2*FEE_rounding))","v":-40687280},-35187280,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A816=1,PMF_1st=0),0,ROUND(IF(A816=1,AI816,AL815)*OFFSET(Input!$O$27,IF(A816=121,-1,0)+MIN(B816,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A816=1,PMF_1st=0),0,IF(SUM($K$5:$L816)-$AU815>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B815,B816),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C816-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[813,68,9,null,107,{"$f":"IF(A817=\"\",\"\",IF(A817=1,Age_Full_Month,IF(F816=11,0,F816+1)))","v":8},107,0,{"$f":"IF(A817=\"\",\"\",IF(AND(F817=11,G817=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H817-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C817-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B817,99),0,1,1)*K817,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*L817,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*M817,FEE_rounding)","v":0},0,0,{"$f":"IF(C817>=1,ROUND(K817*OFFSET(Input!$U$27,B817,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B817=1,0,IF($C817>=1,ROUND(OFFSET(Input!$X$27,B817,0,1,1)*AL816,AV_rounding),0))","v":0},{"$f":"IF(B817=1,0,IF(C817=1,ROUND(OFFSET(Input!$W$27,B817,0,1,1)*AVERAGE($AI$5,$AL$5:$AL815),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),OFFSET(Input!$G$27,B817,0,1,1)-AE817,0)","v":0},{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),MIN(OFFSET(Input!$G$27,B817,0,1,1),AP816),0)","v":0},0,0,0,0,0,0,0,-40687280,-40859925,-40859925,-40859925,{"$f":"IF(A817=\"\",\"\",AL817-ROUND(AL817*OFFSET(Input!$S$27,$B817,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A817=\"\",\"\",ROUND(AP817*(1-OFFSET(Input!$T$27,MIN(B817,10),0,1,1)),2*FEE_rounding))","v":-40859925},-35359925,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A817=1,PMF_1st=0),0,ROUND(IF(A817=1,AI817,AL816)*OFFSET(Input!$O$27,IF(A817=121,-1,0)+MIN(B817,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A817=1,PMF_1st=0),0,IF(SUM($K$5:$L817)-$AU816>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B816,B817),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C817-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[814,68,10,null,107,{"$f":"IF(A818=\"\",\"\",IF(A818=1,Age_Full_Month,IF(F817=11,0,F817+1)))","v":9},107,0,{"$f":"IF(A818=\"\",\"\",IF(AND(F818=11,G818=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H818-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C818-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B818,99),0,1,1)*K818,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*L818,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*M818,FEE_rounding)","v":0},0,0,{"$f":"IF(C818>=1,ROUND(K818*OFFSET(Input!$U$27,B818,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B818=1,0,IF($C818>=1,ROUND(OFFSET(Input!$X$27,B818,0,1,1)*AL817,AV_rounding),0))","v":0},{"$f":"IF(B818=1,0,IF(C818=1,ROUND(OFFSET(Input!$W$27,B818,0,1,1)*AVERAGE($AI$5,$AL$5:$AL816),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),OFFSET(Input!$G$27,B818,0,1,1)-AE818,0)","v":0},{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),MIN(OFFSET(Input!$G$27,B818,0,1,1),AP817),0)","v":0},0,0,0,0,0,0,0,-40859925,-41032570,-41032570,-41032570,{"$f":"IF(A818=\"\",\"\",AL818-ROUND(AL818*OFFSET(Input!$S$27,$B818,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A818=\"\",\"\",ROUND(AP818*(1-OFFSET(Input!$T$27,MIN(B818,10),0,1,1)),2*FEE_rounding))","v":-41032570},-35532570,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A818=1,PMF_1st=0),0,ROUND(IF(A818=1,AI818,AL817)*OFFSET(Input!$O$27,IF(A818=121,-1,0)+MIN(B818,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A818=1,PMF_1st=0),0,IF(SUM($K$5:$L818)-$AU817>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B817,B818),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C818-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[815,68,11,null,107,{"$f":"IF(A819=\"\",\"\",IF(A819=1,Age_Full_Month,IF(F818=11,0,F818+1)))","v":10},107,0,{"$f":"IF(A819=\"\",\"\",IF(AND(F819=11,G819=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H819-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C819-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B819,99),0,1,1)*K819,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*L819,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*M819,FEE_rounding)","v":0},0,0,{"$f":"IF(C819>=1,ROUND(K819*OFFSET(Input!$U$27,B819,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B819=1,0,IF($C819>=1,ROUND(OFFSET(Input!$X$27,B819,0,1,1)*AL818,AV_rounding),0))","v":0},{"$f":"IF(B819=1,0,IF(C819=1,ROUND(OFFSET(Input!$W$27,B819,0,1,1)*AVERAGE($AI$5,$AL$5:$AL817),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),OFFSET(Input!$G$27,B819,0,1,1)-AE819,0)","v":0},{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),MIN(OFFSET(Input!$G$27,B819,0,1,1),AP818),0)","v":0},0,0,0,0,0,0,0,-41032570,-41205215,-41205215,-41205215,{"$f":"IF(A819=\"\",\"\",AL819-ROUND(AL819*OFFSET(Input!$S$27,$B819,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A819=\"\",\"\",ROUND(AP819*(1-OFFSET(Input!$T$27,MIN(B819,10),0,1,1)),2*FEE_rounding))","v":-41205215},-35705215,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A819=1,PMF_1st=0),0,ROUND(IF(A819=1,AI819,AL818)*OFFSET(Input!$O$27,IF(A819=121,-1,0)+MIN(B819,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A819=1,PMF_1st=0),0,IF(SUM($K$5:$L819)-$AU818>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B818,B819),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C819-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[816,68,12,null,107,{"$f":"IF(A820=\"\",\"\",IF(A820=1,Age_Full_Month,IF(F819=11,0,F819+1)))","v":11},107,0,{"$f":"IF(A820=\"\",\"\",IF(AND(F820=11,G820=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H820-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C820-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B820,99),0,1,1)*K820,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*L820,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*M820,FEE_rounding)","v":0},0,0,{"$f":"IF(C820>=1,ROUND(K820*OFFSET(Input!$U$27,B820,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B820=1,0,IF($C820>=1,ROUND(OFFSET(Input!$X$27,B820,0,1,1)*AL819,AV_rounding),0))","v":0},{"$f":"IF(B820=1,0,IF(C820=1,ROUND(OFFSET(Input!$W$27,B820,0,1,1)*AVERAGE($AI$5,$AL$5:$AL818),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),OFFSET(Input!$G$27,B820,0,1,1)-AE820,0)","v":0},{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),MIN(OFFSET(Input!$G$27,B820,0,1,1),AP819),0)","v":0},0,0,0,0,0,0,0,-41205215,-41377860,-41377860,-41377860,{"$f":"IF(A820=\"\",\"\",AL820-ROUND(AL820*OFFSET(Input!$S$27,$B820,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A820=\"\",\"\",ROUND(AP820*(1-OFFSET(Input!$T$27,MIN(B820,10),0,1,1)),2*FEE_rounding))","v":-41377860},-35877860,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A820=1,PMF_1st=0),0,ROUND(IF(A820=1,AI820,AL819)*OFFSET(Input!$O$27,IF(A820=121,-1,0)+MIN(B820,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A820=1,PMF_1st=0),0,IF(SUM($K$5:$L820)-$AU819>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B819,B820),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C820-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[817,69,1,null,108,{"$f":"IF(A821=\"\",\"\",IF(A821=1,Age_Full_Month,IF(F820=11,0,F820+1)))","v":0},108,0,{"$f":"IF(A821=\"\",\"\",IF(AND(F821=11,G821=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H821-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C821-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B821,99),0,1,1)*K821,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*L821,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*M821,FEE_rounding)","v":0},0,0,{"$f":"IF(C821>=1,ROUND(K821*OFFSET(Input!$U$27,B821,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B821=1,0,IF($C821>=1,ROUND(OFFSET(Input!$X$27,B821,0,1,1)*AL820,AV_rounding),0))","v":0},{"$f":"IF(B821=1,0,IF(C821=1,ROUND(OFFSET(Input!$W$27,B821,0,1,1)*AVERAGE($AI$5,$AL$5:$AL819),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),OFFSET(Input!$G$27,B821,0,1,1)-AE821,0)","v":0},{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),MIN(OFFSET(Input!$G$27,B821,0,1,1),AP820),0)","v":0},0,0,0,0,0,0,0,-41377860,-41550505,-41550505,-41550505,{"$f":"IF(A821=\"\",\"\",AL821-ROUND(AL821*OFFSET(Input!$S$27,$B821,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A821=\"\",\"\",ROUND(AP821*(1-OFFSET(Input!$T$27,MIN(B821,10),0,1,1)),2*FEE_rounding))","v":-41550505},-36050505,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A821=1,PMF_1st=0),0,ROUND(IF(A821=1,AI821,AL820)*OFFSET(Input!$O$27,IF(A821=121,-1,0)+MIN(B821,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A821=1,PMF_1st=0),0,IF(SUM($K$5:$L821)-$AU820>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B820,B821),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C821-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[818,69,2,null,108,{"$f":"IF(A822=\"\",\"\",IF(A822=1,Age_Full_Month,IF(F821=11,0,F821+1)))","v":1},108,0,{"$f":"IF(A822=\"\",\"\",IF(AND(F822=11,G822=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H822-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C822-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B822,99),0,1,1)*K822,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*L822,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*M822,FEE_rounding)","v":0},0,0,{"$f":"IF(C822>=1,ROUND(K822*OFFSET(Input!$U$27,B822,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B822=1,0,IF($C822>=1,ROUND(OFFSET(Input!$X$27,B822,0,1,1)*AL821,AV_rounding),0))","v":0},{"$f":"IF(B822=1,0,IF(C822=1,ROUND(OFFSET(Input!$W$27,B822,0,1,1)*AVERAGE($AI$5,$AL$5:$AL820),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),OFFSET(Input!$G$27,B822,0,1,1)-AE822,0)","v":0},{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),MIN(OFFSET(Input!$G$27,B822,0,1,1),AP821),0)","v":0},0,0,0,0,0,0,0,-41550505,-41723150,-41723150,-41723150,{"$f":"IF(A822=\"\",\"\",AL822-ROUND(AL822*OFFSET(Input!$S$27,$B822,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A822=\"\",\"\",ROUND(AP822*(1-OFFSET(Input!$T$27,MIN(B822,10),0,1,1)),2*FEE_rounding))","v":-41723150},-36223150,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A822=1,PMF_1st=0),0,ROUND(IF(A822=1,AI822,AL821)*OFFSET(Input!$O$27,IF(A822=121,-1,0)+MIN(B822,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A822=1,PMF_1st=0),0,IF(SUM($K$5:$L822)-$AU821>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B821,B822),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C822-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[819,69,3,null,108,{"$f":"IF(A823=\"\",\"\",IF(A823=1,Age_Full_Month,IF(F822=11,0,F822+1)))","v":2},108,0,{"$f":"IF(A823=\"\",\"\",IF(AND(F823=11,G823=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H823-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C823-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B823,99),0,1,1)*K823,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*L823,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*M823,FEE_rounding)","v":0},0,0,{"$f":"IF(C823>=1,ROUND(K823*OFFSET(Input!$U$27,B823,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B823=1,0,IF($C823>=1,ROUND(OFFSET(Input!$X$27,B823,0,1,1)*AL822,AV_rounding),0))","v":0},{"$f":"IF(B823=1,0,IF(C823=1,ROUND(OFFSET(Input!$W$27,B823,0,1,1)*AVERAGE($AI$5,$AL$5:$AL821),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),OFFSET(Input!$G$27,B823,0,1,1)-AE823,0)","v":0},{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),MIN(OFFSET(Input!$G$27,B823,0,1,1),AP822),0)","v":0},0,0,0,0,0,0,0,-41723150,-41895795,-41895795,-41895795,{"$f":"IF(A823=\"\",\"\",AL823-ROUND(AL823*OFFSET(Input!$S$27,$B823,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A823=\"\",\"\",ROUND(AP823*(1-OFFSET(Input!$T$27,MIN(B823,10),0,1,1)),2*FEE_rounding))","v":-41895795},-36395795,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A823=1,PMF_1st=0),0,ROUND(IF(A823=1,AI823,AL822)*OFFSET(Input!$O$27,IF(A823=121,-1,0)+MIN(B823,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A823=1,PMF_1st=0),0,IF(SUM($K$5:$L823)-$AU822>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B822,B823),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C823-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[820,69,4,null,108,{"$f":"IF(A824=\"\",\"\",IF(A824=1,Age_Full_Month,IF(F823=11,0,F823+1)))","v":3},108,0,{"$f":"IF(A824=\"\",\"\",IF(AND(F824=11,G824=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H824-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C824-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B824,99),0,1,1)*K824,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*L824,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*M824,FEE_rounding)","v":0},0,0,{"$f":"IF(C824>=1,ROUND(K824*OFFSET(Input!$U$27,B824,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B824=1,0,IF($C824>=1,ROUND(OFFSET(Input!$X$27,B824,0,1,1)*AL823,AV_rounding),0))","v":0},{"$f":"IF(B824=1,0,IF(C824=1,ROUND(OFFSET(Input!$W$27,B824,0,1,1)*AVERAGE($AI$5,$AL$5:$AL822),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),OFFSET(Input!$G$27,B824,0,1,1)-AE824,0)","v":0},{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),MIN(OFFSET(Input!$G$27,B824,0,1,1),AP823),0)","v":0},0,0,0,0,0,0,0,-41895795,-42068440,-42068440,-42068440,{"$f":"IF(A824=\"\",\"\",AL824-ROUND(AL824*OFFSET(Input!$S$27,$B824,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A824=\"\",\"\",ROUND(AP824*(1-OFFSET(Input!$T$27,MIN(B824,10),0,1,1)),2*FEE_rounding))","v":-42068440},-36568440,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A824=1,PMF_1st=0),0,ROUND(IF(A824=1,AI824,AL823)*OFFSET(Input!$O$27,IF(A824=121,-1,0)+MIN(B824,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A824=1,PMF_1st=0),0,IF(SUM($K$5:$L824)-$AU823>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B823,B824),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C824-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[821,69,5,null,108,{"$f":"IF(A825=\"\",\"\",IF(A825=1,Age_Full_Month,IF(F824=11,0,F824+1)))","v":4},108,0,{"$f":"IF(A825=\"\",\"\",IF(AND(F825=11,G825=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H825-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C825-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B825,99),0,1,1)*K825,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*L825,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*M825,FEE_rounding)","v":0},0,0,{"$f":"IF(C825>=1,ROUND(K825*OFFSET(Input!$U$27,B825,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B825=1,0,IF($C825>=1,ROUND(OFFSET(Input!$X$27,B825,0,1,1)*AL824,AV_rounding),0))","v":0},{"$f":"IF(B825=1,0,IF(C825=1,ROUND(OFFSET(Input!$W$27,B825,0,1,1)*AVERAGE($AI$5,$AL$5:$AL823),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),OFFSET(Input!$G$27,B825,0,1,1)-AE825,0)","v":0},{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),MIN(OFFSET(Input!$G$27,B825,0,1,1),AP824),0)","v":0},0,0,0,0,0,0,0,-42068440,-42241085,-42241085,-42241085,{"$f":"IF(A825=\"\",\"\",AL825-ROUND(AL825*OFFSET(Input!$S$27,$B825,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A825=\"\",\"\",ROUND(AP825*(1-OFFSET(Input!$T$27,MIN(B825,10),0,1,1)),2*FEE_rounding))","v":-42241085},-36741085,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A825=1,PMF_1st=0),0,ROUND(IF(A825=1,AI825,AL824)*OFFSET(Input!$O$27,IF(A825=121,-1,0)+MIN(B825,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A825=1,PMF_1st=0),0,IF(SUM($K$5:$L825)-$AU824>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B824,B825),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C825-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[822,69,6,null,108,{"$f":"IF(A826=\"\",\"\",IF(A826=1,Age_Full_Month,IF(F825=11,0,F825+1)))","v":5},108,0,{"$f":"IF(A826=\"\",\"\",IF(AND(F826=11,G826=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H826-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C826-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B826,99),0,1,1)*K826,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*L826,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*M826,FEE_rounding)","v":0},0,0,{"$f":"IF(C826>=1,ROUND(K826*OFFSET(Input!$U$27,B826,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B826=1,0,IF($C826>=1,ROUND(OFFSET(Input!$X$27,B826,0,1,1)*AL825,AV_rounding),0))","v":0},{"$f":"IF(B826=1,0,IF(C826=1,ROUND(OFFSET(Input!$W$27,B826,0,1,1)*AVERAGE($AI$5,$AL$5:$AL824),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),OFFSET(Input!$G$27,B826,0,1,1)-AE826,0)","v":0},{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),MIN(OFFSET(Input!$G$27,B826,0,1,1),AP825),0)","v":0},0,0,0,0,0,0,0,-42241085,-42413730,-42413730,-42413730,{"$f":"IF(A826=\"\",\"\",AL826-ROUND(AL826*OFFSET(Input!$S$27,$B826,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A826=\"\",\"\",ROUND(AP826*(1-OFFSET(Input!$T$27,MIN(B826,10),0,1,1)),2*FEE_rounding))","v":-42413730},-36913730,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A826=1,PMF_1st=0),0,ROUND(IF(A826=1,AI826,AL825)*OFFSET(Input!$O$27,IF(A826=121,-1,0)+MIN(B826,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A826=1,PMF_1st=0),0,IF(SUM($K$5:$L826)-$AU825>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B825,B826),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C826-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[823,69,7,null,108,{"$f":"IF(A827=\"\",\"\",IF(A827=1,Age_Full_Month,IF(F826=11,0,F826+1)))","v":6},108,0,{"$f":"IF(A827=\"\",\"\",IF(AND(F827=11,G827=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H827-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C827-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B827,99),0,1,1)*K827,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*L827,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*M827,FEE_rounding)","v":0},0,0,{"$f":"IF(C827>=1,ROUND(K827*OFFSET(Input!$U$27,B827,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B827=1,0,IF($C827>=1,ROUND(OFFSET(Input!$X$27,B827,0,1,1)*AL826,AV_rounding),0))","v":0},{"$f":"IF(B827=1,0,IF(C827=1,ROUND(OFFSET(Input!$W$27,B827,0,1,1)*AVERAGE($AI$5,$AL$5:$AL825),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),OFFSET(Input!$G$27,B827,0,1,1)-AE827,0)","v":0},{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),MIN(OFFSET(Input!$G$27,B827,0,1,1),AP826),0)","v":0},0,0,0,0,0,0,0,-42413730,-42586375,-42586375,-42586375,{"$f":"IF(A827=\"\",\"\",AL827-ROUND(AL827*OFFSET(Input!$S$27,$B827,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A827=\"\",\"\",ROUND(AP827*(1-OFFSET(Input!$T$27,MIN(B827,10),0,1,1)),2*FEE_rounding))","v":-42586375},-37086375,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A827=1,PMF_1st=0),0,ROUND(IF(A827=1,AI827,AL826)*OFFSET(Input!$O$27,IF(A827=121,-1,0)+MIN(B827,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A827=1,PMF_1st=0),0,IF(SUM($K$5:$L827)-$AU826>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B826,B827),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C827-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[824,69,8,null,108,{"$f":"IF(A828=\"\",\"\",IF(A828=1,Age_Full_Month,IF(F827=11,0,F827+1)))","v":7},108,0,{"$f":"IF(A828=\"\",\"\",IF(AND(F828=11,G828=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H828-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C828-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B828,99),0,1,1)*K828,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*L828,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*M828,FEE_rounding)","v":0},0,0,{"$f":"IF(C828>=1,ROUND(K828*OFFSET(Input!$U$27,B828,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B828=1,0,IF($C828>=1,ROUND(OFFSET(Input!$X$27,B828,0,1,1)*AL827,AV_rounding),0))","v":0},{"$f":"IF(B828=1,0,IF(C828=1,ROUND(OFFSET(Input!$W$27,B828,0,1,1)*AVERAGE($AI$5,$AL$5:$AL826),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),OFFSET(Input!$G$27,B828,0,1,1)-AE828,0)","v":0},{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),MIN(OFFSET(Input!$G$27,B828,0,1,1),AP827),0)","v":0},0,0,0,0,0,0,0,-42586375,-42759020,-42759020,-42759020,{"$f":"IF(A828=\"\",\"\",AL828-ROUND(AL828*OFFSET(Input!$S$27,$B828,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A828=\"\",\"\",ROUND(AP828*(1-OFFSET(Input!$T$27,MIN(B828,10),0,1,1)),2*FEE_rounding))","v":-42759020},-37259020,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A828=1,PMF_1st=0),0,ROUND(IF(A828=1,AI828,AL827)*OFFSET(Input!$O$27,IF(A828=121,-1,0)+MIN(B828,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A828=1,PMF_1st=0),0,IF(SUM($K$5:$L828)-$AU827>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B827,B828),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C828-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[825,69,9,null,108,{"$f":"IF(A829=\"\",\"\",IF(A829=1,Age_Full_Month,IF(F828=11,0,F828+1)))","v":8},108,0,{"$f":"IF(A829=\"\",\"\",IF(AND(F829=11,G829=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H829-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C829-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B829,99),0,1,1)*K829,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*L829,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*M829,FEE_rounding)","v":0},0,0,{"$f":"IF(C829>=1,ROUND(K829*OFFSET(Input!$U$27,B829,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B829=1,0,IF($C829>=1,ROUND(OFFSET(Input!$X$27,B829,0,1,1)*AL828,AV_rounding),0))","v":0},{"$f":"IF(B829=1,0,IF(C829=1,ROUND(OFFSET(Input!$W$27,B829,0,1,1)*AVERAGE($AI$5,$AL$5:$AL827),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),OFFSET(Input!$G$27,B829,0,1,1)-AE829,0)","v":0},{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),MIN(OFFSET(Input!$G$27,B829,0,1,1),AP828),0)","v":0},0,0,0,0,0,0,0,-42759020,-42931665,-42931665,-42931665,{"$f":"IF(A829=\"\",\"\",AL829-ROUND(AL829*OFFSET(Input!$S$27,$B829,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A829=\"\",\"\",ROUND(AP829*(1-OFFSET(Input!$T$27,MIN(B829,10),0,1,1)),2*FEE_rounding))","v":-42931665},-37431665,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A829=1,PMF_1st=0),0,ROUND(IF(A829=1,AI829,AL828)*OFFSET(Input!$O$27,IF(A829=121,-1,0)+MIN(B829,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A829=1,PMF_1st=0),0,IF(SUM($K$5:$L829)-$AU828>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B828,B829),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C829-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[826,69,10,null,108,{"$f":"IF(A830=\"\",\"\",IF(A830=1,Age_Full_Month,IF(F829=11,0,F829+1)))","v":9},108,0,{"$f":"IF(A830=\"\",\"\",IF(AND(F830=11,G830=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H830-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C830-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B830,99),0,1,1)*K830,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*L830,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*M830,FEE_rounding)","v":0},0,0,{"$f":"IF(C830>=1,ROUND(K830*OFFSET(Input!$U$27,B830,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B830=1,0,IF($C830>=1,ROUND(OFFSET(Input!$X$27,B830,0,1,1)*AL829,AV_rounding),0))","v":0},{"$f":"IF(B830=1,0,IF(C830=1,ROUND(OFFSET(Input!$W$27,B830,0,1,1)*AVERAGE($AI$5,$AL$5:$AL828),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),OFFSET(Input!$G$27,B830,0,1,1)-AE830,0)","v":0},{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),MIN(OFFSET(Input!$G$27,B830,0,1,1),AP829),0)","v":0},0,0,0,0,0,0,0,-42931665,-43104310,-43104310,-43104310,{"$f":"IF(A830=\"\",\"\",AL830-ROUND(AL830*OFFSET(Input!$S$27,$B830,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A830=\"\",\"\",ROUND(AP830*(1-OFFSET(Input!$T$27,MIN(B830,10),0,1,1)),2*FEE_rounding))","v":-43104310},-37604310,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A830=1,PMF_1st=0),0,ROUND(IF(A830=1,AI830,AL829)*OFFSET(Input!$O$27,IF(A830=121,-1,0)+MIN(B830,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A830=1,PMF_1st=0),0,IF(SUM($K$5:$L830)-$AU829>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B829,B830),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C830-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[827,69,11,null,108,{"$f":"IF(A831=\"\",\"\",IF(A831=1,Age_Full_Month,IF(F830=11,0,F830+1)))","v":10},108,0,{"$f":"IF(A831=\"\",\"\",IF(AND(F831=11,G831=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H831-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C831-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B831,99),0,1,1)*K831,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*L831,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*M831,FEE_rounding)","v":0},0,0,{"$f":"IF(C831>=1,ROUND(K831*OFFSET(Input!$U$27,B831,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B831=1,0,IF($C831>=1,ROUND(OFFSET(Input!$X$27,B831,0,1,1)*AL830,AV_rounding),0))","v":0},{"$f":"IF(B831=1,0,IF(C831=1,ROUND(OFFSET(Input!$W$27,B831,0,1,1)*AVERAGE($AI$5,$AL$5:$AL829),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),OFFSET(Input!$G$27,B831,0,1,1)-AE831,0)","v":0},{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),MIN(OFFSET(Input!$G$27,B831,0,1,1),AP830),0)","v":0},0,0,0,0,0,0,0,-43104310,-43276955,-43276955,-43276955,{"$f":"IF(A831=\"\",\"\",AL831-ROUND(AL831*OFFSET(Input!$S$27,$B831,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A831=\"\",\"\",ROUND(AP831*(1-OFFSET(Input!$T$27,MIN(B831,10),0,1,1)),2*FEE_rounding))","v":-43276955},-37776955,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A831=1,PMF_1st=0),0,ROUND(IF(A831=1,AI831,AL830)*OFFSET(Input!$O$27,IF(A831=121,-1,0)+MIN(B831,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A831=1,PMF_1st=0),0,IF(SUM($K$5:$L831)-$AU830>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B830,B831),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C831-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[828,69,12,null,108,{"$f":"IF(A832=\"\",\"\",IF(A832=1,Age_Full_Month,IF(F831=11,0,F831+1)))","v":11},108,0,{"$f":"IF(A832=\"\",\"\",IF(AND(F832=11,G832=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H832-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C832-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B832,99),0,1,1)*K832,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*L832,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*M832,FEE_rounding)","v":0},0,0,{"$f":"IF(C832>=1,ROUND(K832*OFFSET(Input!$U$27,B832,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B832=1,0,IF($C832>=1,ROUND(OFFSET(Input!$X$27,B832,0,1,1)*AL831,AV_rounding),0))","v":0},{"$f":"IF(B832=1,0,IF(C832=1,ROUND(OFFSET(Input!$W$27,B832,0,1,1)*AVERAGE($AI$5,$AL$5:$AL830),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),OFFSET(Input!$G$27,B832,0,1,1)-AE832,0)","v":0},{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),MIN(OFFSET(Input!$G$27,B832,0,1,1),AP831),0)","v":0},0,0,0,0,0,0,0,-43276955,-43449600,-43449600,-43449600,{"$f":"IF(A832=\"\",\"\",AL832-ROUND(AL832*OFFSET(Input!$S$27,$B832,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A832=\"\",\"\",ROUND(AP832*(1-OFFSET(Input!$T$27,MIN(B832,10),0,1,1)),2*FEE_rounding))","v":-43449600},-37949600,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A832=1,PMF_1st=0),0,ROUND(IF(A832=1,AI832,AL831)*OFFSET(Input!$O$27,IF(A832=121,-1,0)+MIN(B832,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A832=1,PMF_1st=0),0,IF(SUM($K$5:$L832)-$AU831>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B831,B832),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C832-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[829,70,1,null,109,{"$f":"IF(A833=\"\",\"\",IF(A833=1,Age_Full_Month,IF(F832=11,0,F832+1)))","v":0},109,0,{"$f":"IF(A833=\"\",\"\",IF(AND(F833=11,G833=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H833-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C833-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B833,99),0,1,1)*K833,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*L833,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*M833,FEE_rounding)","v":0},0,0,{"$f":"IF(C833>=1,ROUND(K833*OFFSET(Input!$U$27,B833,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B833=1,0,IF($C833>=1,ROUND(OFFSET(Input!$X$27,B833,0,1,1)*AL832,AV_rounding),0))","v":0},{"$f":"IF(B833=1,0,IF(C833=1,ROUND(OFFSET(Input!$W$27,B833,0,1,1)*AVERAGE($AI$5,$AL$5:$AL831),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),OFFSET(Input!$G$27,B833,0,1,1)-AE833,0)","v":0},{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),MIN(OFFSET(Input!$G$27,B833,0,1,1),AP832),0)","v":0},0,0,0,0,0,0,0,-43449600,-43622245,-43622245,-43622245,{"$f":"IF(A833=\"\",\"\",AL833-ROUND(AL833*OFFSET(Input!$S$27,$B833,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A833=\"\",\"\",ROUND(AP833*(1-OFFSET(Input!$T$27,MIN(B833,10),0,1,1)),2*FEE_rounding))","v":-43622245},-38122245,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A833=1,PMF_1st=0),0,ROUND(IF(A833=1,AI833,AL832)*OFFSET(Input!$O$27,IF(A833=121,-1,0)+MIN(B833,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A833=1,PMF_1st=0),0,IF(SUM($K$5:$L833)-$AU832>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B832,B833),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C833-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[830,70,2,null,109,{"$f":"IF(A834=\"\",\"\",IF(A834=1,Age_Full_Month,IF(F833=11,0,F833+1)))","v":1},109,0,{"$f":"IF(A834=\"\",\"\",IF(AND(F834=11,G834=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H834-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C834-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B834,99),0,1,1)*K834,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*L834,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*M834,FEE_rounding)","v":0},0,0,{"$f":"IF(C834>=1,ROUND(K834*OFFSET(Input!$U$27,B834,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B834=1,0,IF($C834>=1,ROUND(OFFSET(Input!$X$27,B834,0,1,1)*AL833,AV_rounding),0))","v":0},{"$f":"IF(B834=1,0,IF(C834=1,ROUND(OFFSET(Input!$W$27,B834,0,1,1)*AVERAGE($AI$5,$AL$5:$AL832),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),OFFSET(Input!$G$27,B834,0,1,1)-AE834,0)","v":0},{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),MIN(OFFSET(Input!$G$27,B834,0,1,1),AP833),0)","v":0},0,0,0,0,0,0,0,-43622245,-43794890,-43794890,-43794890,{"$f":"IF(A834=\"\",\"\",AL834-ROUND(AL834*OFFSET(Input!$S$27,$B834,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A834=\"\",\"\",ROUND(AP834*(1-OFFSET(Input!$T$27,MIN(B834,10),0,1,1)),2*FEE_rounding))","v":-43794890},-38294890,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A834=1,PMF_1st=0),0,ROUND(IF(A834=1,AI834,AL833)*OFFSET(Input!$O$27,IF(A834=121,-1,0)+MIN(B834,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A834=1,PMF_1st=0),0,IF(SUM($K$5:$L834)-$AU833>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B833,B834),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C834-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[831,70,3,null,109,{"$f":"IF(A835=\"\",\"\",IF(A835=1,Age_Full_Month,IF(F834=11,0,F834+1)))","v":2},109,0,{"$f":"IF(A835=\"\",\"\",IF(AND(F835=11,G835=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H835-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C835-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B835,99),0,1,1)*K835,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*L835,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*M835,FEE_rounding)","v":0},0,0,{"$f":"IF(C835>=1,ROUND(K835*OFFSET(Input!$U$27,B835,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B835=1,0,IF($C835>=1,ROUND(OFFSET(Input!$X$27,B835,0,1,1)*AL834,AV_rounding),0))","v":0},{"$f":"IF(B835=1,0,IF(C835=1,ROUND(OFFSET(Input!$W$27,B835,0,1,1)*AVERAGE($AI$5,$AL$5:$AL833),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),OFFSET(Input!$G$27,B835,0,1,1)-AE835,0)","v":0},{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),MIN(OFFSET(Input!$G$27,B835,0,1,1),AP834),0)","v":0},0,0,0,0,0,0,0,-43794890,-43967535,-43967535,-43967535,{"$f":"IF(A835=\"\",\"\",AL835-ROUND(AL835*OFFSET(Input!$S$27,$B835,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A835=\"\",\"\",ROUND(AP835*(1-OFFSET(Input!$T$27,MIN(B835,10),0,1,1)),2*FEE_rounding))","v":-43967535},-38467535,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A835=1,PMF_1st=0),0,ROUND(IF(A835=1,AI835,AL834)*OFFSET(Input!$O$27,IF(A835=121,-1,0)+MIN(B835,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A835=1,PMF_1st=0),0,IF(SUM($K$5:$L835)-$AU834>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B834,B835),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C835-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[832,70,4,null,109,{"$f":"IF(A836=\"\",\"\",IF(A836=1,Age_Full_Month,IF(F835=11,0,F835+1)))","v":3},109,0,{"$f":"IF(A836=\"\",\"\",IF(AND(F836=11,G836=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H836-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C836-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B836,99),0,1,1)*K836,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*L836,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*M836,FEE_rounding)","v":0},0,0,{"$f":"IF(C836>=1,ROUND(K836*OFFSET(Input!$U$27,B836,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B836=1,0,IF($C836>=1,ROUND(OFFSET(Input!$X$27,B836,0,1,1)*AL835,AV_rounding),0))","v":0},{"$f":"IF(B836=1,0,IF(C836=1,ROUND(OFFSET(Input!$W$27,B836,0,1,1)*AVERAGE($AI$5,$AL$5:$AL834),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),OFFSET(Input!$G$27,B836,0,1,1)-AE836,0)","v":0},{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),MIN(OFFSET(Input!$G$27,B836,0,1,1),AP835),0)","v":0},0,0,0,0,0,0,0,-43967535,-44140180,-44140180,-44140180,{"$f":"IF(A836=\"\",\"\",AL836-ROUND(AL836*OFFSET(Input!$S$27,$B836,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A836=\"\",\"\",ROUND(AP836*(1-OFFSET(Input!$T$27,MIN(B836,10),0,1,1)),2*FEE_rounding))","v":-44140180},-38640180,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A836=1,PMF_1st=0),0,ROUND(IF(A836=1,AI836,AL835)*OFFSET(Input!$O$27,IF(A836=121,-1,0)+MIN(B836,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A836=1,PMF_1st=0),0,IF(SUM($K$5:$L836)-$AU835>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B835,B836),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C836-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[833,70,5,null,{"$f":"IF($A837=\"\",\"\",Age_Insured+B837-1)","v":109},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Month,IF(F836=11,0,F836+1)))","v":4},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Year,IF(F836=11,G836+1,G836)))","v":109},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),DAY(EOMONTH((SignYY+INT(A837/12)+1911)&\"/\"&(IF(MOD(SignMM+A837-1,12)=0,12,MOD(SignMM+A837-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H837-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B837-1>=BPP,\"\",IF(AS836>0,1,0))","v":""},{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,IF(($BJ837+$AL836+$AP836+$AW837)/($BJ837+$AL836+$AP836)>$BK837,VLOOKUP($B837,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K837=0,0,IF(MOD(C837-1,12/Prem_Freq)=0,VLOOKUP(B837,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C837=1,VLOOKUP(B837,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C837-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B837,99),0,1,1)*K837,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*L837,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*M837,FEE_rounding)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,K837-N837))","v":0},{"$f":"IF(A838=\"\",\"\",IF(K837=\"*****\",\"*****\",L837-O837+M837-P837))","v":0},{"$f":"IF(C837>=1,ROUND(K837*OFFSET(Input!$U$27,B837,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B837=1,0,IF($C837>=1,ROUND(OFFSET(Input!$X$27,B837,0,1,1)*AL836,AV_rounding),0))","v":0},{"$f":"IF(B837=1,0,IF(C837=1,ROUND(OFFSET(Input!$W$27,B837,0,1,1)*AVERAGE($AI$5,$AL$5:$AL835),AV_rounding),0))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,BA837,AI837))","v":0},{"$f":"IF(E837=\"\",\"\",IF(SUM(AI837,-V837)>BB837,BB837,SUM(AI837,-V837)))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,0,BA837-AI837))","v":172645},0,0,{"$f":"IF(E837=\" \",\" \",IF(Z837<BI836+BC837+BE837+BD837*0+BF837,BI836+BC837+BE837+BD837*0+BF837-BI836-Z837,0))","v":0},0,0,{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),OFFSET(Input!$G$27,B837,0,1,1)-AE837,0)","v":0},{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),MIN(OFFSET(Input!$G$27,B837,0,1,1),AP836),0)","v":0},{"$f":"IF(A838=\"\",\"\",AF836+AD837+AE837)","v":0},0,0,{"$f":"IF(A837=\"\",\"\",AL836+Q837+R837*0+IF(A837=1,0,SUM(S837:U837)))","v":0},{"$f":"IF(A837=\"\",\"\",AI837-V837-W837-Z837-AD837)","v":0},{"$f":"ROUND((AJ837-AB837)*(1+IRR_0)^(1/12)+IF(A837=1,S837,0),AV_rounding)","v":0},{"$f":"ROUND(AK837-AG837,AV_rounding)","v":0},-44140180,-44312825,{"$f":"ROUND((AN837-AC837)*(1+IRR_0)^(1/12),AV_rounding)","v":-44312825},{"$f":"ROUND(AO837-AH837,AV_rounding)","v":-44312825},{"$f":"IF(A837=\"\",\"\",AL837-ROUND(AL837*OFFSET(Input!$S$27,$B837,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A837=\"\",\"\",ROUND(AP837*(1-OFFSET(Input!$T$27,MIN(B837,10),0,1,1)),2*FEE_rounding))","v":-44312825},-38812825,0,{"$f":"IF(A838=\"\",\"\",AU836+AD837+AE837)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,Q837+R837))","v":0},5500000,5500000,{"$f":"IF(A837=1,K837,MAX(AY836+K837-AD836-AE836,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ837/100000*VLOOKUP(Age_Insured+B837-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I837>0,I837/H837,1),2*FEE_rounding)*IF(G838>14,1,0)*IF(AND(I837=0,H837>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A837=1,PMF_1st=0),0,ROUND(IF(A837=1,AI837,AL836)*OFFSET(Input!$O$27,IF(A837=121,-1,0)+MIN(B837,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A837=1,PMF_1st=0),0,IF(SUM($K$5:$L837)-$AU836>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B836,B837),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A837+1","v":834},{"$f":"IF($A838=\"\",\"\",INT((A838-1)/12)+1)","v":70},{"$f":"IF($A838=\"\",\"\",MOD((A838-1),12)+1)","v":6},null,109,{"$f":"IF(A838=\"\",\"\",IF(A838=1,Age_Full_Month,IF(F837=11,0,F837+1)))","v":5},109,0,{"$f":"IF(A838=\"\",\"\",IF(AND(F838=11,G838=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H838-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C838-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B838,99),0,1,1)*K838,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*L838,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*M838,FEE_rounding)","v":0},0,0,{"$f":"IF(C838>=1,ROUND(K838*OFFSET(Input!$U$27,B838,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B838=1,0,IF($C838>=1,ROUND(OFFSET(Input!$X$27,B838,0,1,1)*AL837,AV_rounding),0))","v":0},{"$f":"IF(B838=1,0,IF(C838=1,ROUND(OFFSET(Input!$W$27,B838,0,1,1)*AVERAGE($AI$5,$AL$5:$AL836),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q838+R838","v":0},{"$f":"IF(E838=\" \",\" \",IF(AI838+AM838-V838>BI837+BC838+BD838+BF838+BE838,BI837+BC838+BD838+BF838+BE838,MAX(AI838+AM838-V838,0)))","v":0},0,{"$f":"BG838","v":0},0,{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),OFFSET(Input!$G$27,B838,0,1,1)-AE838,0)","v":0},{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),MIN(OFFSET(Input!$G$27,B838,0,1,1),AP837),0)","v":0},0,0,0,0,0,0,0,{"$f":"R838+AO837","v":-44312825},{"$f":"AM838-X838-AA838-AE838","v":-44485470},-44485470,-44485470,{"$f":"IF(A838=\"\",\"\",AL838-ROUND(AL838*OFFSET(Input!$S$27,$B838,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A838=\"\",\"\",ROUND(AP838*(1-OFFSET(Input!$T$27,MIN(B838,10),0,1,1)),2*FEE_rounding))","v":-44485470},{"$f":"AW838+AL838+AP838","v":-38985470},0,0,0,{"$f":"AW837","v":5500000},{"$f":"AW838+AI838","v":5500000},3000000,{"$f":"IF(A838=\"\",\"\",AW838)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A838=1,PMF_1st=0),0,ROUND(IF(A838=1,AI838,AL837)*OFFSET(Input!$O$27,IF(A838=121,-1,0)+MIN(B838,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A838=1,PMF_1st=0),0,IF(SUM($K$5:$L838)-$AU837>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B837,B838),21),0,1,1)))","v":0},null,null,{"$f":"BI837+BC838+BD838+BE838+BF838-Z838-AA838","v":0},{"$f":"IF(MOD($C838-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E838<=30,1.9,IF($E838<=40,1.6,IF($E838<=50,1.4,IF($E838<=60,1.2,IF($E838<=70,1.1,IF($E838<=90,1.02,1))))))","v":1}]
[835,70,7,null,109,{"$f":"IF(A839=\"\",\"\",IF(A839=1,Age_Full_Month,IF(F838=11,0,F838+1)))","v":6},109,0,{"$f":"IF(A839=\"\",\"\",IF(AND(F839=11,G839=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H839-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C839-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B839,99),0,1,1)*K839,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*L839,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*M839,FEE_rounding)","v":0},0,0,{"$f":"IF(C839>=1,ROUND(K839*OFFSET(Input!$U$27,B839,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B839=1,0,IF($C839>=1,ROUND(OFFSET(Input!$X$27,B839,0,1,1)*AL838,AV_rounding),0))","v":0},{"$f":"IF(B839=1,0,IF(C839=1,ROUND(OFFSET(Input!$W$27,B839,0,1,1)*AVERAGE($AI$5,$AL$5:$AL837),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),OFFSET(Input!$G$27,B839,0,1,1)-AE839,0)","v":0},{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),MIN(OFFSET(Input!$G$27,B839,0,1,1),AP838),0)","v":0},0,0,0,0,0,0,0,-44485470,-44658115,-44658115,-44658115,{"$f":"IF(A839=\"\",\"\",AL839-ROUND(AL839*OFFSET(Input!$S$27,$B839,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A839=\"\",\"\",ROUND(AP839*(1-OFFSET(Input!$T$27,MIN(B839,10),0,1,1)),2*FEE_rounding))","v":-44658115},-39158115,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A839=1,PMF_1st=0),0,ROUND(IF(A839=1,AI839,AL838)*OFFSET(Input!$O$27,IF(A839=121,-1,0)+MIN(B839,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A839=1,PMF_1st=0),0,IF(SUM($K$5:$L839)-$AU838>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B838,B839),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C839-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[836,70,8,null,109,{"$f":"IF(A840=\"\",\"\",IF(A840=1,Age_Full_Month,IF(F839=11,0,F839+1)))","v":7},109,0,{"$f":"IF(A840=\"\",\"\",IF(AND(F840=11,G840=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H840-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C840-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B840,99),0,1,1)*K840,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*L840,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*M840,FEE_rounding)","v":0},0,0,{"$f":"IF(C840>=1,ROUND(K840*OFFSET(Input!$U$27,B840,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B840=1,0,IF($C840>=1,ROUND(OFFSET(Input!$X$27,B840,0,1,1)*AL839,AV_rounding),0))","v":0},{"$f":"IF(B840=1,0,IF(C840=1,ROUND(OFFSET(Input!$W$27,B840,0,1,1)*AVERAGE($AI$5,$AL$5:$AL838),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),OFFSET(Input!$G$27,B840,0,1,1)-AE840,0)","v":0},{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),MIN(OFFSET(Input!$G$27,B840,0,1,1),AP839),0)","v":0},0,0,0,0,0,0,0,-44658115,-44830760,-44830760,-44830760,{"$f":"IF(A840=\"\",\"\",AL840-ROUND(AL840*OFFSET(Input!$S$27,$B840,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A840=\"\",\"\",ROUND(AP840*(1-OFFSET(Input!$T$27,MIN(B840,10),0,1,1)),2*FEE_rounding))","v":-44830760},-39330760,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A840=1,PMF_1st=0),0,ROUND(IF(A840=1,AI840,AL839)*OFFSET(Input!$O$27,IF(A840=121,-1,0)+MIN(B840,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A840=1,PMF_1st=0),0,IF(SUM($K$5:$L840)-$AU839>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B839,B840),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C840-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[837,70,9,null,109,{"$f":"IF(A841=\"\",\"\",IF(A841=1,Age_Full_Month,IF(F840=11,0,F840+1)))","v":8},109,0,{"$f":"IF(A841=\"\",\"\",IF(AND(F841=11,G841=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H841-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C841-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B841,99),0,1,1)*K841,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*L841,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*M841,FEE_rounding)","v":0},0,0,{"$f":"IF(C841>=1,ROUND(K841*OFFSET(Input!$U$27,B841,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B841=1,0,IF($C841>=1,ROUND(OFFSET(Input!$X$27,B841,0,1,1)*AL840,AV_rounding),0))","v":0},{"$f":"IF(B841=1,0,IF(C841=1,ROUND(OFFSET(Input!$W$27,B841,0,1,1)*AVERAGE($AI$5,$AL$5:$AL839),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),OFFSET(Input!$G$27,B841,0,1,1)-AE841,0)","v":0},{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),MIN(OFFSET(Input!$G$27,B841,0,1,1),AP840),0)","v":0},0,0,0,0,0,0,0,-44830760,-45003405,-45003405,-45003405,{"$f":"IF(A841=\"\",\"\",AL841-ROUND(AL841*OFFSET(Input!$S$27,$B841,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A841=\"\",\"\",ROUND(AP841*(1-OFFSET(Input!$T$27,MIN(B841,10),0,1,1)),2*FEE_rounding))","v":-45003405},-39503405,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A841=1,PMF_1st=0),0,ROUND(IF(A841=1,AI841,AL840)*OFFSET(Input!$O$27,IF(A841=121,-1,0)+MIN(B841,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A841=1,PMF_1st=0),0,IF(SUM($K$5:$L841)-$AU840>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B840,B841),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C841-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[838,70,10,null,109,{"$f":"IF(A842=\"\",\"\",IF(A842=1,Age_Full_Month,IF(F841=11,0,F841+1)))","v":9},109,0,{"$f":"IF(A842=\"\",\"\",IF(AND(F842=11,G842=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H842-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C842-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B842,99),0,1,1)*K842,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*L842,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*M842,FEE_rounding)","v":0},0,0,{"$f":"IF(C842>=1,ROUND(K842*OFFSET(Input!$U$27,B842,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B842=1,0,IF($C842>=1,ROUND(OFFSET(Input!$X$27,B842,0,1,1)*AL841,AV_rounding),0))","v":0},{"$f":"IF(B842=1,0,IF(C842=1,ROUND(OFFSET(Input!$W$27,B842,0,1,1)*AVERAGE($AI$5,$AL$5:$AL840),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),OFFSET(Input!$G$27,B842,0,1,1)-AE842,0)","v":0},{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),MIN(OFFSET(Input!$G$27,B842,0,1,1),AP841),0)","v":0},0,0,0,0,0,0,0,-45003405,-45176050,-45176050,-45176050,{"$f":"IF(A842=\"\",\"\",AL842-ROUND(AL842*OFFSET(Input!$S$27,$B842,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A842=\"\",\"\",ROUND(AP842*(1-OFFSET(Input!$T$27,MIN(B842,10),0,1,1)),2*FEE_rounding))","v":-45176050},-39676050,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A842=1,PMF_1st=0),0,ROUND(IF(A842=1,AI842,AL841)*OFFSET(Input!$O$27,IF(A842=121,-1,0)+MIN(B842,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A842=1,PMF_1st=0),0,IF(SUM($K$5:$L842)-$AU841>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B841,B842),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C842-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[839,70,11,null,109,{"$f":"IF(A843=\"\",\"\",IF(A843=1,Age_Full_Month,IF(F842=11,0,F842+1)))","v":10},109,0,{"$f":"IF(A843=\"\",\"\",IF(AND(F843=11,G843=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H843-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C843-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B843,99),0,1,1)*K843,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*L843,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*M843,FEE_rounding)","v":0},0,0,{"$f":"IF(C843>=1,ROUND(K843*OFFSET(Input!$U$27,B843,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B843=1,0,IF($C843>=1,ROUND(OFFSET(Input!$X$27,B843,0,1,1)*AL842,AV_rounding),0))","v":0},{"$f":"IF(B843=1,0,IF(C843=1,ROUND(OFFSET(Input!$W$27,B843,0,1,1)*AVERAGE($AI$5,$AL$5:$AL841),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),OFFSET(Input!$G$27,B843,0,1,1)-AE843,0)","v":0},{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),MIN(OFFSET(Input!$G$27,B843,0,1,1),AP842),0)","v":0},0,0,0,0,0,0,0,-45176050,-45348695,-45348695,-45348695,{"$f":"IF(A843=\"\",\"\",AL843-ROUND(AL843*OFFSET(Input!$S$27,$B843,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A843=\"\",\"\",ROUND(AP843*(1-OFFSET(Input!$T$27,MIN(B843,10),0,1,1)),2*FEE_rounding))","v":-45348695},-39848695,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A843=1,PMF_1st=0),0,ROUND(IF(A843=1,AI843,AL842)*OFFSET(Input!$O$27,IF(A843=121,-1,0)+MIN(B843,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A843=1,PMF_1st=0),0,IF(SUM($K$5:$L843)-$AU842>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B842,B843),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C843-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[840,70,12,null,109,{"$f":"IF(A844=\"\",\"\",IF(A844=1,Age_Full_Month,IF(F843=11,0,F843+1)))","v":11},109,0,{"$f":"IF(A844=\"\",\"\",IF(AND(F844=11,G844=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H844-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C844-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B844,99),0,1,1)*K844,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*L844,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*M844,FEE_rounding)","v":0},0,0,{"$f":"IF(C844>=1,ROUND(K844*OFFSET(Input!$U$27,B844,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B844=1,0,IF($C844>=1,ROUND(OFFSET(Input!$X$27,B844,0,1,1)*AL843,AV_rounding),0))","v":0},{"$f":"IF(B844=1,0,IF(C844=1,ROUND(OFFSET(Input!$W$27,B844,0,1,1)*AVERAGE($AI$5,$AL$5:$AL842),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),OFFSET(Input!$G$27,B844,0,1,1)-AE844,0)","v":0},{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),MIN(OFFSET(Input!$G$27,B844,0,1,1),AP843),0)","v":0},0,0,0,0,0,0,0,-45348695,-45521340,-45521340,-45521340,{"$f":"IF(A844=\"\",\"\",AL844-ROUND(AL844*OFFSET(Input!$S$27,$B844,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A844=\"\",\"\",ROUND(AP844*(1-OFFSET(Input!$T$27,MIN(B844,10),0,1,1)),2*FEE_rounding))","v":-45521340},-40021340,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A844=1,PMF_1st=0),0,ROUND(IF(A844=1,AI844,AL843)*OFFSET(Input!$O$27,IF(A844=121,-1,0)+MIN(B844,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A844=1,PMF_1st=0),0,IF(SUM($K$5:$L844)-$AU843>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B843,B844),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C844-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[841,71,1,null,110,{"$f":"IF(A845=\"\",\"\",IF(A845=1,Age_Full_Month,IF(F844=11,0,F844+1)))","v":0},110,0,{"$f":"IF(A845=\"\",\"\",IF(AND(F845=11,G845=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H845-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C845-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B845,99),0,1,1)*K845,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*L845,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*M845,FEE_rounding)","v":0},0,0,{"$f":"IF(C845>=1,ROUND(K845*OFFSET(Input!$U$27,B845,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B845=1,0,IF($C845>=1,ROUND(OFFSET(Input!$X$27,B845,0,1,1)*AL844,AV_rounding),0))","v":0},{"$f":"IF(B845=1,0,IF(C845=1,ROUND(OFFSET(Input!$W$27,B845,0,1,1)*AVERAGE($AI$5,$AL$5:$AL843),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),OFFSET(Input!$G$27,B845,0,1,1)-AE845,0)","v":0},{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),MIN(OFFSET(Input!$G$27,B845,0,1,1),AP844),0)","v":0},0,0,0,0,0,0,0,-45521340,-45693985,-45693985,-45693985,{"$f":"IF(A845=\"\",\"\",AL845-ROUND(AL845*OFFSET(Input!$S$27,$B845,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A845=\"\",\"\",ROUND(AP845*(1-OFFSET(Input!$T$27,MIN(B845,10),0,1,1)),2*FEE_rounding))","v":-45693985},-40193985,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A845=1,PMF_1st=0),0,ROUND(IF(A845=1,AI845,AL844)*OFFSET(Input!$O$27,IF(A845=121,-1,0)+MIN(B845,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A845=1,PMF_1st=0),0,IF(SUM($K$5:$L845)-$AU844>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B844,B845),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C845-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[842,71,2,null,110,{"$f":"IF(A846=\"\",\"\",IF(A846=1,Age_Full_Month,IF(F845=11,0,F845+1)))","v":1},110,0,{"$f":"IF(A846=\"\",\"\",IF(AND(F846=11,G846=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H846-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C846-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B846,99),0,1,1)*K846,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*L846,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*M846,FEE_rounding)","v":0},0,0,{"$f":"IF(C846>=1,ROUND(K846*OFFSET(Input!$U$27,B846,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B846=1,0,IF($C846>=1,ROUND(OFFSET(Input!$X$27,B846,0,1,1)*AL845,AV_rounding),0))","v":0},{"$f":"IF(B846=1,0,IF(C846=1,ROUND(OFFSET(Input!$W$27,B846,0,1,1)*AVERAGE($AI$5,$AL$5:$AL844),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),OFFSET(Input!$G$27,B846,0,1,1)-AE846,0)","v":0},{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),MIN(OFFSET(Input!$G$27,B846,0,1,1),AP845),0)","v":0},0,0,0,0,0,0,0,-45693985,-45866630,-45866630,-45866630,{"$f":"IF(A846=\"\",\"\",AL846-ROUND(AL846*OFFSET(Input!$S$27,$B846,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A846=\"\",\"\",ROUND(AP846*(1-OFFSET(Input!$T$27,MIN(B846,10),0,1,1)),2*FEE_rounding))","v":-45866630},-40366630,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A846=1,PMF_1st=0),0,ROUND(IF(A846=1,AI846,AL845)*OFFSET(Input!$O$27,IF(A846=121,-1,0)+MIN(B846,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A846=1,PMF_1st=0),0,IF(SUM($K$5:$L846)-$AU845>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B845,B846),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C846-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[843,71,3,null,110,{"$f":"IF(A847=\"\",\"\",IF(A847=1,Age_Full_Month,IF(F846=11,0,F846+1)))","v":2},110,0,{"$f":"IF(A847=\"\",\"\",IF(AND(F847=11,G847=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H847-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C847-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B847,99),0,1,1)*K847,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*L847,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*M847,FEE_rounding)","v":0},0,0,{"$f":"IF(C847>=1,ROUND(K847*OFFSET(Input!$U$27,B847,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B847=1,0,IF($C847>=1,ROUND(OFFSET(Input!$X$27,B847,0,1,1)*AL846,AV_rounding),0))","v":0},{"$f":"IF(B847=1,0,IF(C847=1,ROUND(OFFSET(Input!$W$27,B847,0,1,1)*AVERAGE($AI$5,$AL$5:$AL845),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),OFFSET(Input!$G$27,B847,0,1,1)-AE847,0)","v":0},{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),MIN(OFFSET(Input!$G$27,B847,0,1,1),AP846),0)","v":0},0,0,0,0,0,0,0,-45866630,-46039275,-46039275,-46039275,{"$f":"IF(A847=\"\",\"\",AL847-ROUND(AL847*OFFSET(Input!$S$27,$B847,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A847=\"\",\"\",ROUND(AP847*(1-OFFSET(Input!$T$27,MIN(B847,10),0,1,1)),2*FEE_rounding))","v":-46039275},-40539275,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A847=1,PMF_1st=0),0,ROUND(IF(A847=1,AI847,AL846)*OFFSET(Input!$O$27,IF(A847=121,-1,0)+MIN(B847,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A847=1,PMF_1st=0),0,IF(SUM($K$5:$L847)-$AU846>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B846,B847),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C847-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[844,71,4,null,110,{"$f":"IF(A848=\"\",\"\",IF(A848=1,Age_Full_Month,IF(F847=11,0,F847+1)))","v":3},110,0,{"$f":"IF(A848=\"\",\"\",IF(AND(F848=11,G848=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H848-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C848-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B848,99),0,1,1)*K848,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*L848,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*M848,FEE_rounding)","v":0},0,0,{"$f":"IF(C848>=1,ROUND(K848*OFFSET(Input!$U$27,B848,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B848=1,0,IF($C848>=1,ROUND(OFFSET(Input!$X$27,B848,0,1,1)*AL847,AV_rounding),0))","v":0},{"$f":"IF(B848=1,0,IF(C848=1,ROUND(OFFSET(Input!$W$27,B848,0,1,1)*AVERAGE($AI$5,$AL$5:$AL846),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),OFFSET(Input!$G$27,B848,0,1,1)-AE848,0)","v":0},{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),MIN(OFFSET(Input!$G$27,B848,0,1,1),AP847),0)","v":0},0,0,0,0,0,0,0,-46039275,-46211920,-46211920,-46211920,{"$f":"IF(A848=\"\",\"\",AL848-ROUND(AL848*OFFSET(Input!$S$27,$B848,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A848=\"\",\"\",ROUND(AP848*(1-OFFSET(Input!$T$27,MIN(B848,10),0,1,1)),2*FEE_rounding))","v":-46211920},-40711920,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A848=1,PMF_1st=0),0,ROUND(IF(A848=1,AI848,AL847)*OFFSET(Input!$O$27,IF(A848=121,-1,0)+MIN(B848,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A848=1,PMF_1st=0),0,IF(SUM($K$5:$L848)-$AU847>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B847,B848),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C848-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[845,71,5,null,110,{"$f":"IF(A849=\"\",\"\",IF(A849=1,Age_Full_Month,IF(F848=11,0,F848+1)))","v":4},110,0,{"$f":"IF(A849=\"\",\"\",IF(AND(F849=11,G849=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H849-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C849-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B849,99),0,1,1)*K849,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*L849,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*M849,FEE_rounding)","v":0},0,0,{"$f":"IF(C849>=1,ROUND(K849*OFFSET(Input!$U$27,B849,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B849=1,0,IF($C849>=1,ROUND(OFFSET(Input!$X$27,B849,0,1,1)*AL848,AV_rounding),0))","v":0},{"$f":"IF(B849=1,0,IF(C849=1,ROUND(OFFSET(Input!$W$27,B849,0,1,1)*AVERAGE($AI$5,$AL$5:$AL847),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),OFFSET(Input!$G$27,B849,0,1,1)-AE849,0)","v":0},{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),MIN(OFFSET(Input!$G$27,B849,0,1,1),AP848),0)","v":0},0,0,0,0,0,0,0,-46211920,-46384565,-46384565,-46384565,{"$f":"IF(A849=\"\",\"\",AL849-ROUND(AL849*OFFSET(Input!$S$27,$B849,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A849=\"\",\"\",ROUND(AP849*(1-OFFSET(Input!$T$27,MIN(B849,10),0,1,1)),2*FEE_rounding))","v":-46384565},-40884565,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A849=1,PMF_1st=0),0,ROUND(IF(A849=1,AI849,AL848)*OFFSET(Input!$O$27,IF(A849=121,-1,0)+MIN(B849,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A849=1,PMF_1st=0),0,IF(SUM($K$5:$L849)-$AU848>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B848,B849),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C849-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[846,71,6,null,110,{"$f":"IF(A850=\"\",\"\",IF(A850=1,Age_Full_Month,IF(F849=11,0,F849+1)))","v":5},110,0,{"$f":"IF(A850=\"\",\"\",IF(AND(F850=11,G850=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H850-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C850-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B850,99),0,1,1)*K850,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*L850,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*M850,FEE_rounding)","v":0},0,0,{"$f":"IF(C850>=1,ROUND(K850*OFFSET(Input!$U$27,B850,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B850=1,0,IF($C850>=1,ROUND(OFFSET(Input!$X$27,B850,0,1,1)*AL849,AV_rounding),0))","v":0},{"$f":"IF(B850=1,0,IF(C850=1,ROUND(OFFSET(Input!$W$27,B850,0,1,1)*AVERAGE($AI$5,$AL$5:$AL848),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),OFFSET(Input!$G$27,B850,0,1,1)-AE850,0)","v":0},{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),MIN(OFFSET(Input!$G$27,B850,0,1,1),AP849),0)","v":0},0,0,0,0,0,0,0,-46384565,-46557210,-46557210,-46557210,{"$f":"IF(A850=\"\",\"\",AL850-ROUND(AL850*OFFSET(Input!$S$27,$B850,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A850=\"\",\"\",ROUND(AP850*(1-OFFSET(Input!$T$27,MIN(B850,10),0,1,1)),2*FEE_rounding))","v":-46557210},-41057210,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A850=1,PMF_1st=0),0,ROUND(IF(A850=1,AI850,AL849)*OFFSET(Input!$O$27,IF(A850=121,-1,0)+MIN(B850,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A850=1,PMF_1st=0),0,IF(SUM($K$5:$L850)-$AU849>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B849,B850),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C850-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[847,71,7,null,110,{"$f":"IF(A851=\"\",\"\",IF(A851=1,Age_Full_Month,IF(F850=11,0,F850+1)))","v":6},110,0,{"$f":"IF(A851=\"\",\"\",IF(AND(F851=11,G851=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H851-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C851-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B851,99),0,1,1)*K851,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*L851,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*M851,FEE_rounding)","v":0},0,0,{"$f":"IF(C851>=1,ROUND(K851*OFFSET(Input!$U$27,B851,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B851=1,0,IF($C851>=1,ROUND(OFFSET(Input!$X$27,B851,0,1,1)*AL850,AV_rounding),0))","v":0},{"$f":"IF(B851=1,0,IF(C851=1,ROUND(OFFSET(Input!$W$27,B851,0,1,1)*AVERAGE($AI$5,$AL$5:$AL849),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),OFFSET(Input!$G$27,B851,0,1,1)-AE851,0)","v":0},{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),MIN(OFFSET(Input!$G$27,B851,0,1,1),AP850),0)","v":0},0,0,0,0,0,0,0,-46557210,-46729855,-46729855,-46729855,{"$f":"IF(A851=\"\",\"\",AL851-ROUND(AL851*OFFSET(Input!$S$27,$B851,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A851=\"\",\"\",ROUND(AP851*(1-OFFSET(Input!$T$27,MIN(B851,10),0,1,1)),2*FEE_rounding))","v":-46729855},-41229855,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A851=1,PMF_1st=0),0,ROUND(IF(A851=1,AI851,AL850)*OFFSET(Input!$O$27,IF(A851=121,-1,0)+MIN(B851,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A851=1,PMF_1st=0),0,IF(SUM($K$5:$L851)-$AU850>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B850,B851),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C851-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[848,71,8,null,110,{"$f":"IF(A852=\"\",\"\",IF(A852=1,Age_Full_Month,IF(F851=11,0,F851+1)))","v":7},110,0,{"$f":"IF(A852=\"\",\"\",IF(AND(F852=11,G852=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H852-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C852-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B852,99),0,1,1)*K852,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*L852,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*M852,FEE_rounding)","v":0},0,0,{"$f":"IF(C852>=1,ROUND(K852*OFFSET(Input!$U$27,B852,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B852=1,0,IF($C852>=1,ROUND(OFFSET(Input!$X$27,B852,0,1,1)*AL851,AV_rounding),0))","v":0},{"$f":"IF(B852=1,0,IF(C852=1,ROUND(OFFSET(Input!$W$27,B852,0,1,1)*AVERAGE($AI$5,$AL$5:$AL850),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),OFFSET(Input!$G$27,B852,0,1,1)-AE852,0)","v":0},{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),MIN(OFFSET(Input!$G$27,B852,0,1,1),AP851),0)","v":0},0,0,0,0,0,0,0,-46729855,-46902500,-46902500,-46902500,{"$f":"IF(A852=\"\",\"\",AL852-ROUND(AL852*OFFSET(Input!$S$27,$B852,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A852=\"\",\"\",ROUND(AP852*(1-OFFSET(Input!$T$27,MIN(B852,10),0,1,1)),2*FEE_rounding))","v":-46902500},-41402500,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A852=1,PMF_1st=0),0,ROUND(IF(A852=1,AI852,AL851)*OFFSET(Input!$O$27,IF(A852=121,-1,0)+MIN(B852,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A852=1,PMF_1st=0),0,IF(SUM($K$5:$L852)-$AU851>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B851,B852),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C852-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[849,71,9,null,110,{"$f":"IF(A853=\"\",\"\",IF(A853=1,Age_Full_Month,IF(F852=11,0,F852+1)))","v":8},110,0,{"$f":"IF(A853=\"\",\"\",IF(AND(F853=11,G853=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H853-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C853-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B853,99),0,1,1)*K853,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*L853,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*M853,FEE_rounding)","v":0},0,0,{"$f":"IF(C853>=1,ROUND(K853*OFFSET(Input!$U$27,B853,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B853=1,0,IF($C853>=1,ROUND(OFFSET(Input!$X$27,B853,0,1,1)*AL852,AV_rounding),0))","v":0},{"$f":"IF(B853=1,0,IF(C853=1,ROUND(OFFSET(Input!$W$27,B853,0,1,1)*AVERAGE($AI$5,$AL$5:$AL851),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),OFFSET(Input!$G$27,B853,0,1,1)-AE853,0)","v":0},{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),MIN(OFFSET(Input!$G$27,B853,0,1,1),AP852),0)","v":0},0,0,0,0,0,0,0,-46902500,-47075145,-47075145,-47075145,{"$f":"IF(A853=\"\",\"\",AL853-ROUND(AL853*OFFSET(Input!$S$27,$B853,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A853=\"\",\"\",ROUND(AP853*(1-OFFSET(Input!$T$27,MIN(B853,10),0,1,1)),2*FEE_rounding))","v":-47075145},-41575145,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A853=1,PMF_1st=0),0,ROUND(IF(A853=1,AI853,AL852)*OFFSET(Input!$O$27,IF(A853=121,-1,0)+MIN(B853,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A853=1,PMF_1st=0),0,IF(SUM($K$5:$L853)-$AU852>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B852,B853),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C853-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[850,71,10,null,110,{"$f":"IF(A854=\"\",\"\",IF(A854=1,Age_Full_Month,IF(F853=11,0,F853+1)))","v":9},110,0,{"$f":"IF(A854=\"\",\"\",IF(AND(F854=11,G854=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H854-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C854-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B854,99),0,1,1)*K854,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*L854,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*M854,FEE_rounding)","v":0},0,0,{"$f":"IF(C854>=1,ROUND(K854*OFFSET(Input!$U$27,B854,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B854=1,0,IF($C854>=1,ROUND(OFFSET(Input!$X$27,B854,0,1,1)*AL853,AV_rounding),0))","v":0},{"$f":"IF(B854=1,0,IF(C854=1,ROUND(OFFSET(Input!$W$27,B854,0,1,1)*AVERAGE($AI$5,$AL$5:$AL852),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),OFFSET(Input!$G$27,B854,0,1,1)-AE854,0)","v":0},{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),MIN(OFFSET(Input!$G$27,B854,0,1,1),AP853),0)","v":0},0,0,0,0,0,0,0,-47075145,-47247790,-47247790,-47247790,{"$f":"IF(A854=\"\",\"\",AL854-ROUND(AL854*OFFSET(Input!$S$27,$B854,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A854=\"\",\"\",ROUND(AP854*(1-OFFSET(Input!$T$27,MIN(B854,10),0,1,1)),2*FEE_rounding))","v":-47247790},-41747790,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A854=1,PMF_1st=0),0,ROUND(IF(A854=1,AI854,AL853)*OFFSET(Input!$O$27,IF(A854=121,-1,0)+MIN(B854,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A854=1,PMF_1st=0),0,IF(SUM($K$5:$L854)-$AU853>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B853,B854),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C854-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[851,71,11,null,110,{"$f":"IF(A855=\"\",\"\",IF(A855=1,Age_Full_Month,IF(F854=11,0,F854+1)))","v":10},110,0,{"$f":"IF(A855=\"\",\"\",IF(AND(F855=11,G855=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H855-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C855-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B855,99),0,1,1)*K855,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*L855,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*M855,FEE_rounding)","v":0},0,0,{"$f":"IF(C855>=1,ROUND(K855*OFFSET(Input!$U$27,B855,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B855=1,0,IF($C855>=1,ROUND(OFFSET(Input!$X$27,B855,0,1,1)*AL854,AV_rounding),0))","v":0},{"$f":"IF(B855=1,0,IF(C855=1,ROUND(OFFSET(Input!$W$27,B855,0,1,1)*AVERAGE($AI$5,$AL$5:$AL853),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),OFFSET(Input!$G$27,B855,0,1,1)-AE855,0)","v":0},{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),MIN(OFFSET(Input!$G$27,B855,0,1,1),AP854),0)","v":0},0,0,0,0,0,0,0,-47247790,-47420435,-47420435,-47420435,{"$f":"IF(A855=\"\",\"\",AL855-ROUND(AL855*OFFSET(Input!$S$27,$B855,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A855=\"\",\"\",ROUND(AP855*(1-OFFSET(Input!$T$27,MIN(B855,10),0,1,1)),2*FEE_rounding))","v":-47420435},-41920435,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A855=1,PMF_1st=0),0,ROUND(IF(A855=1,AI855,AL854)*OFFSET(Input!$O$27,IF(A855=121,-1,0)+MIN(B855,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A855=1,PMF_1st=0),0,IF(SUM($K$5:$L855)-$AU854>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B854,B855),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C855-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[852,71,12,null,110,{"$f":"IF(A856=\"\",\"\",IF(A856=1,Age_Full_Month,IF(F855=11,0,F855+1)))","v":11},110,0,{"$f":"IF(A856=\"\",\"\",IF(AND(F856=11,G856=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H856-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C856-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B856,99),0,1,1)*K856,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*L856,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*M856,FEE_rounding)","v":0},0,0,{"$f":"IF(C856>=1,ROUND(K856*OFFSET(Input!$U$27,B856,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B856=1,0,IF($C856>=1,ROUND(OFFSET(Input!$X$27,B856,0,1,1)*AL855,AV_rounding),0))","v":0},{"$f":"IF(B856=1,0,IF(C856=1,ROUND(OFFSET(Input!$W$27,B856,0,1,1)*AVERAGE($AI$5,$AL$5:$AL854),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),OFFSET(Input!$G$27,B856,0,1,1)-AE856,0)","v":0},{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),MIN(OFFSET(Input!$G$27,B856,0,1,1),AP855),0)","v":0},0,0,0,0,0,0,0,-47420435,-47593080,-47593080,-47593080,{"$f":"IF(A856=\"\",\"\",AL856-ROUND(AL856*OFFSET(Input!$S$27,$B856,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A856=\"\",\"\",ROUND(AP856*(1-OFFSET(Input!$T$27,MIN(B856,10),0,1,1)),2*FEE_rounding))","v":-47593080},-42093080,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A856=1,PMF_1st=0),0,ROUND(IF(A856=1,AI856,AL855)*OFFSET(Input!$O$27,IF(A856=121,-1,0)+MIN(B856,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A856=1,PMF_1st=0),0,IF(SUM($K$5:$L856)-$AU855>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B855,B856),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C856-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[853,72,1,null,111,{"$f":"IF(A857=\"\",\"\",IF(A857=1,Age_Full_Month,IF(F856=11,0,F856+1)))","v":0},111,0,{"$f":"IF(A857=\"\",\"\",IF(AND(F857=11,G857=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H857-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C857-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B857,99),0,1,1)*K857,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*L857,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*M857,FEE_rounding)","v":0},0,0,{"$f":"IF(C857>=1,ROUND(K857*OFFSET(Input!$U$27,B857,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B857=1,0,IF($C857>=1,ROUND(OFFSET(Input!$X$27,B857,0,1,1)*AL856,AV_rounding),0))","v":0},{"$f":"IF(B857=1,0,IF(C857=1,ROUND(OFFSET(Input!$W$27,B857,0,1,1)*AVERAGE($AI$5,$AL$5:$AL855),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),OFFSET(Input!$G$27,B857,0,1,1)-AE857,0)","v":0},{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),MIN(OFFSET(Input!$G$27,B857,0,1,1),AP856),0)","v":0},0,0,0,0,0,0,0,-47593080,-47765725,-47765725,-47765725,{"$f":"IF(A857=\"\",\"\",AL857-ROUND(AL857*OFFSET(Input!$S$27,$B857,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A857=\"\",\"\",ROUND(AP857*(1-OFFSET(Input!$T$27,MIN(B857,10),0,1,1)),2*FEE_rounding))","v":-47765725},-42265725,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A857=1,PMF_1st=0),0,ROUND(IF(A857=1,AI857,AL856)*OFFSET(Input!$O$27,IF(A857=121,-1,0)+MIN(B857,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A857=1,PMF_1st=0),0,IF(SUM($K$5:$L857)-$AU856>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B856,B857),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C857-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[854,72,2,null,111,{"$f":"IF(A858=\"\",\"\",IF(A858=1,Age_Full_Month,IF(F857=11,0,F857+1)))","v":1},111,0,{"$f":"IF(A858=\"\",\"\",IF(AND(F858=11,G858=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H858-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C858-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B858,99),0,1,1)*K858,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*L858,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*M858,FEE_rounding)","v":0},0,0,{"$f":"IF(C858>=1,ROUND(K858*OFFSET(Input!$U$27,B858,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B858=1,0,IF($C858>=1,ROUND(OFFSET(Input!$X$27,B858,0,1,1)*AL857,AV_rounding),0))","v":0},{"$f":"IF(B858=1,0,IF(C858=1,ROUND(OFFSET(Input!$W$27,B858,0,1,1)*AVERAGE($AI$5,$AL$5:$AL856),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),OFFSET(Input!$G$27,B858,0,1,1)-AE858,0)","v":0},{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),MIN(OFFSET(Input!$G$27,B858,0,1,1),AP857),0)","v":0},0,0,0,0,0,0,0,-47765725,-47938370,-47938370,-47938370,{"$f":"IF(A858=\"\",\"\",AL858-ROUND(AL858*OFFSET(Input!$S$27,$B858,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A858=\"\",\"\",ROUND(AP858*(1-OFFSET(Input!$T$27,MIN(B858,10),0,1,1)),2*FEE_rounding))","v":-47938370},-42438370,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A858=1,PMF_1st=0),0,ROUND(IF(A858=1,AI858,AL857)*OFFSET(Input!$O$27,IF(A858=121,-1,0)+MIN(B858,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A858=1,PMF_1st=0),0,IF(SUM($K$5:$L858)-$AU857>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B857,B858),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C858-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[855,72,3,null,111,{"$f":"IF(A859=\"\",\"\",IF(A859=1,Age_Full_Month,IF(F858=11,0,F858+1)))","v":2},111,0,{"$f":"IF(A859=\"\",\"\",IF(AND(F859=11,G859=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H859-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C859-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B859,99),0,1,1)*K859,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*L859,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*M859,FEE_rounding)","v":0},0,0,{"$f":"IF(C859>=1,ROUND(K859*OFFSET(Input!$U$27,B859,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B859=1,0,IF($C859>=1,ROUND(OFFSET(Input!$X$27,B859,0,1,1)*AL858,AV_rounding),0))","v":0},{"$f":"IF(B859=1,0,IF(C859=1,ROUND(OFFSET(Input!$W$27,B859,0,1,1)*AVERAGE($AI$5,$AL$5:$AL857),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),OFFSET(Input!$G$27,B859,0,1,1)-AE859,0)","v":0},{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),MIN(OFFSET(Input!$G$27,B859,0,1,1),AP858),0)","v":0},0,0,0,0,0,0,0,-47938370,-48111015,-48111015,-48111015,{"$f":"IF(A859=\"\",\"\",AL859-ROUND(AL859*OFFSET(Input!$S$27,$B859,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A859=\"\",\"\",ROUND(AP859*(1-OFFSET(Input!$T$27,MIN(B859,10),0,1,1)),2*FEE_rounding))","v":-48111015},-42611015,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A859=1,PMF_1st=0),0,ROUND(IF(A859=1,AI859,AL858)*OFFSET(Input!$O$27,IF(A859=121,-1,0)+MIN(B859,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A859=1,PMF_1st=0),0,IF(SUM($K$5:$L859)-$AU858>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B858,B859),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C859-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[856,72,4,null,111,{"$f":"IF(A860=\"\",\"\",IF(A860=1,Age_Full_Month,IF(F859=11,0,F859+1)))","v":3},111,0,{"$f":"IF(A860=\"\",\"\",IF(AND(F860=11,G860=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H860-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C860-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B860,99),0,1,1)*K860,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*L860,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*M860,FEE_rounding)","v":0},0,0,{"$f":"IF(C860>=1,ROUND(K860*OFFSET(Input!$U$27,B860,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B860=1,0,IF($C860>=1,ROUND(OFFSET(Input!$X$27,B860,0,1,1)*AL859,AV_rounding),0))","v":0},{"$f":"IF(B860=1,0,IF(C860=1,ROUND(OFFSET(Input!$W$27,B860,0,1,1)*AVERAGE($AI$5,$AL$5:$AL858),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),OFFSET(Input!$G$27,B860,0,1,1)-AE860,0)","v":0},{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),MIN(OFFSET(Input!$G$27,B860,0,1,1),AP859),0)","v":0},0,0,0,0,0,0,0,-48111015,-48283660,-48283660,-48283660,{"$f":"IF(A860=\"\",\"\",AL860-ROUND(AL860*OFFSET(Input!$S$27,$B860,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A860=\"\",\"\",ROUND(AP860*(1-OFFSET(Input!$T$27,MIN(B860,10),0,1,1)),2*FEE_rounding))","v":-48283660},-42783660,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A860=1,PMF_1st=0),0,ROUND(IF(A860=1,AI860,AL859)*OFFSET(Input!$O$27,IF(A860=121,-1,0)+MIN(B860,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A860=1,PMF_1st=0),0,IF(SUM($K$5:$L860)-$AU859>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B859,B860),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C860-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[857,72,5,null,111,{"$f":"IF(A861=\"\",\"\",IF(A861=1,Age_Full_Month,IF(F860=11,0,F860+1)))","v":4},111,0,{"$f":"IF(A861=\"\",\"\",IF(AND(F861=11,G861=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H861-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C861-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B861,99),0,1,1)*K861,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*L861,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*M861,FEE_rounding)","v":0},0,0,{"$f":"IF(C861>=1,ROUND(K861*OFFSET(Input!$U$27,B861,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B861=1,0,IF($C861>=1,ROUND(OFFSET(Input!$X$27,B861,0,1,1)*AL860,AV_rounding),0))","v":0},{"$f":"IF(B861=1,0,IF(C861=1,ROUND(OFFSET(Input!$W$27,B861,0,1,1)*AVERAGE($AI$5,$AL$5:$AL859),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),OFFSET(Input!$G$27,B861,0,1,1)-AE861,0)","v":0},{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),MIN(OFFSET(Input!$G$27,B861,0,1,1),AP860),0)","v":0},0,0,0,0,0,0,0,-48283660,-48456305,-48456305,-48456305,{"$f":"IF(A861=\"\",\"\",AL861-ROUND(AL861*OFFSET(Input!$S$27,$B861,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A861=\"\",\"\",ROUND(AP861*(1-OFFSET(Input!$T$27,MIN(B861,10),0,1,1)),2*FEE_rounding))","v":-48456305},-42956305,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A861=1,PMF_1st=0),0,ROUND(IF(A861=1,AI861,AL860)*OFFSET(Input!$O$27,IF(A861=121,-1,0)+MIN(B861,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A861=1,PMF_1st=0),0,IF(SUM($K$5:$L861)-$AU860>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B860,B861),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C861-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[858,72,6,null,111,{"$f":"IF(A862=\"\",\"\",IF(A862=1,Age_Full_Month,IF(F861=11,0,F861+1)))","v":5},111,0,{"$f":"IF(A862=\"\",\"\",IF(AND(F862=11,G862=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H862-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C862-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B862,99),0,1,1)*K862,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*L862,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*M862,FEE_rounding)","v":0},0,0,{"$f":"IF(C862>=1,ROUND(K862*OFFSET(Input!$U$27,B862,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B862=1,0,IF($C862>=1,ROUND(OFFSET(Input!$X$27,B862,0,1,1)*AL861,AV_rounding),0))","v":0},{"$f":"IF(B862=1,0,IF(C862=1,ROUND(OFFSET(Input!$W$27,B862,0,1,1)*AVERAGE($AI$5,$AL$5:$AL860),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),OFFSET(Input!$G$27,B862,0,1,1)-AE862,0)","v":0},{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),MIN(OFFSET(Input!$G$27,B862,0,1,1),AP861),0)","v":0},0,0,0,0,0,0,0,-48456305,-48628950,-48628950,-48628950,{"$f":"IF(A862=\"\",\"\",AL862-ROUND(AL862*OFFSET(Input!$S$27,$B862,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A862=\"\",\"\",ROUND(AP862*(1-OFFSET(Input!$T$27,MIN(B862,10),0,1,1)),2*FEE_rounding))","v":-48628950},-43128950,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A862=1,PMF_1st=0),0,ROUND(IF(A862=1,AI862,AL861)*OFFSET(Input!$O$27,IF(A862=121,-1,0)+MIN(B862,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A862=1,PMF_1st=0),0,IF(SUM($K$5:$L862)-$AU861>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B861,B862),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C862-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[859,72,7,null,111,{"$f":"IF(A863=\"\",\"\",IF(A863=1,Age_Full_Month,IF(F862=11,0,F862+1)))","v":6},111,0,{"$f":"IF(A863=\"\",\"\",IF(AND(F863=11,G863=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H863-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C863-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B863,99),0,1,1)*K863,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*L863,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*M863,FEE_rounding)","v":0},0,0,{"$f":"IF(C863>=1,ROUND(K863*OFFSET(Input!$U$27,B863,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B863=1,0,IF($C863>=1,ROUND(OFFSET(Input!$X$27,B863,0,1,1)*AL862,AV_rounding),0))","v":0},{"$f":"IF(B863=1,0,IF(C863=1,ROUND(OFFSET(Input!$W$27,B863,0,1,1)*AVERAGE($AI$5,$AL$5:$AL861),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),OFFSET(Input!$G$27,B863,0,1,1)-AE863,0)","v":0},{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),MIN(OFFSET(Input!$G$27,B863,0,1,1),AP862),0)","v":0},0,0,0,0,0,0,0,-48628950,-48801595,-48801595,-48801595,{"$f":"IF(A863=\"\",\"\",AL863-ROUND(AL863*OFFSET(Input!$S$27,$B863,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A863=\"\",\"\",ROUND(AP863*(1-OFFSET(Input!$T$27,MIN(B863,10),0,1,1)),2*FEE_rounding))","v":-48801595},-43301595,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A863=1,PMF_1st=0),0,ROUND(IF(A863=1,AI863,AL862)*OFFSET(Input!$O$27,IF(A863=121,-1,0)+MIN(B863,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A863=1,PMF_1st=0),0,IF(SUM($K$5:$L863)-$AU862>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B862,B863),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C863-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[860,72,8,null,111,{"$f":"IF(A864=\"\",\"\",IF(A864=1,Age_Full_Month,IF(F863=11,0,F863+1)))","v":7},111,0,{"$f":"IF(A864=\"\",\"\",IF(AND(F864=11,G864=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H864-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C864-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B864,99),0,1,1)*K864,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*L864,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*M864,FEE_rounding)","v":0},0,0,{"$f":"IF(C864>=1,ROUND(K864*OFFSET(Input!$U$27,B864,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B864=1,0,IF($C864>=1,ROUND(OFFSET(Input!$X$27,B864,0,1,1)*AL863,AV_rounding),0))","v":0},{"$f":"IF(B864=1,0,IF(C864=1,ROUND(OFFSET(Input!$W$27,B864,0,1,1)*AVERAGE($AI$5,$AL$5:$AL862),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),OFFSET(Input!$G$27,B864,0,1,1)-AE864,0)","v":0},{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),MIN(OFFSET(Input!$G$27,B864,0,1,1),AP863),0)","v":0},0,0,0,0,0,0,0,-48801595,-48974240,-48974240,-48974240,{"$f":"IF(A864=\"\",\"\",AL864-ROUND(AL864*OFFSET(Input!$S$27,$B864,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A864=\"\",\"\",ROUND(AP864*(1-OFFSET(Input!$T$27,MIN(B864,10),0,1,1)),2*FEE_rounding))","v":-48974240},-43474240,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A864=1,PMF_1st=0),0,ROUND(IF(A864=1,AI864,AL863)*OFFSET(Input!$O$27,IF(A864=121,-1,0)+MIN(B864,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A864=1,PMF_1st=0),0,IF(SUM($K$5:$L864)-$AU863>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B863,B864),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C864-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[861,72,9,null,111,{"$f":"IF(A865=\"\",\"\",IF(A865=1,Age_Full_Month,IF(F864=11,0,F864+1)))","v":8},111,0,{"$f":"IF(A865=\"\",\"\",IF(AND(F865=11,G865=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H865-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C865-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B865,99),0,1,1)*K865,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*L865,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*M865,FEE_rounding)","v":0},0,0,{"$f":"IF(C865>=1,ROUND(K865*OFFSET(Input!$U$27,B865,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B865=1,0,IF($C865>=1,ROUND(OFFSET(Input!$X$27,B865,0,1,1)*AL864,AV_rounding),0))","v":0},{"$f":"IF(B865=1,0,IF(C865=1,ROUND(OFFSET(Input!$W$27,B865,0,1,1)*AVERAGE($AI$5,$AL$5:$AL863),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),OFFSET(Input!$G$27,B865,0,1,1)-AE865,0)","v":0},{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),MIN(OFFSET(Input!$G$27,B865,0,1,1),AP864),0)","v":0},0,0,0,0,0,0,0,-48974240,-49146885,-49146885,-49146885,{"$f":"IF(A865=\"\",\"\",AL865-ROUND(AL865*OFFSET(Input!$S$27,$B865,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A865=\"\",\"\",ROUND(AP865*(1-OFFSET(Input!$T$27,MIN(B865,10),0,1,1)),2*FEE_rounding))","v":-49146885},-43646885,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A865=1,PMF_1st=0),0,ROUND(IF(A865=1,AI865,AL864)*OFFSET(Input!$O$27,IF(A865=121,-1,0)+MIN(B865,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A865=1,PMF_1st=0),0,IF(SUM($K$5:$L865)-$AU864>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B864,B865),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C865-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[862,72,10,null,111,{"$f":"IF(A866=\"\",\"\",IF(A866=1,Age_Full_Month,IF(F865=11,0,F865+1)))","v":9},111,0,{"$f":"IF(A866=\"\",\"\",IF(AND(F866=11,G866=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H866-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C866-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B866,99),0,1,1)*K866,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*L866,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*M866,FEE_rounding)","v":0},0,0,{"$f":"IF(C866>=1,ROUND(K866*OFFSET(Input!$U$27,B866,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B866=1,0,IF($C866>=1,ROUND(OFFSET(Input!$X$27,B866,0,1,1)*AL865,AV_rounding),0))","v":0},{"$f":"IF(B866=1,0,IF(C866=1,ROUND(OFFSET(Input!$W$27,B866,0,1,1)*AVERAGE($AI$5,$AL$5:$AL864),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),OFFSET(Input!$G$27,B866,0,1,1)-AE866,0)","v":0},{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),MIN(OFFSET(Input!$G$27,B866,0,1,1),AP865),0)","v":0},0,0,0,0,0,0,0,-49146885,-49319530,-49319530,-49319530,{"$f":"IF(A866=\"\",\"\",AL866-ROUND(AL866*OFFSET(Input!$S$27,$B866,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A866=\"\",\"\",ROUND(AP866*(1-OFFSET(Input!$T$27,MIN(B866,10),0,1,1)),2*FEE_rounding))","v":-49319530},-43819530,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A866=1,PMF_1st=0),0,ROUND(IF(A866=1,AI866,AL865)*OFFSET(Input!$O$27,IF(A866=121,-1,0)+MIN(B866,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A866=1,PMF_1st=0),0,IF(SUM($K$5:$L866)-$AU865>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B865,B866),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C866-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[863,72,11,null,111,{"$f":"IF(A867=\"\",\"\",IF(A867=1,Age_Full_Month,IF(F866=11,0,F866+1)))","v":10},111,0,{"$f":"IF(A867=\"\",\"\",IF(AND(F867=11,G867=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H867-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C867-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B867,99),0,1,1)*K867,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*L867,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*M867,FEE_rounding)","v":0},0,0,{"$f":"IF(C867>=1,ROUND(K867*OFFSET(Input!$U$27,B867,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B867=1,0,IF($C867>=1,ROUND(OFFSET(Input!$X$27,B867,0,1,1)*AL866,AV_rounding),0))","v":0},{"$f":"IF(B867=1,0,IF(C867=1,ROUND(OFFSET(Input!$W$27,B867,0,1,1)*AVERAGE($AI$5,$AL$5:$AL865),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),OFFSET(Input!$G$27,B867,0,1,1)-AE867,0)","v":0},{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),MIN(OFFSET(Input!$G$27,B867,0,1,1),AP866),0)","v":0},0,0,0,0,0,0,0,-49319530,-49492175,-49492175,-49492175,{"$f":"IF(A867=\"\",\"\",AL867-ROUND(AL867*OFFSET(Input!$S$27,$B867,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A867=\"\",\"\",ROUND(AP867*(1-OFFSET(Input!$T$27,MIN(B867,10),0,1,1)),2*FEE_rounding))","v":-49492175},-43992175,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A867=1,PMF_1st=0),0,ROUND(IF(A867=1,AI867,AL866)*OFFSET(Input!$O$27,IF(A867=121,-1,0)+MIN(B867,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A867=1,PMF_1st=0),0,IF(SUM($K$5:$L867)-$AU866>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B866,B867),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C867-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[864,72,12,null,111,{"$f":"IF(A868=\"\",\"\",IF(A868=1,Age_Full_Month,IF(F867=11,0,F867+1)))","v":11},111,0,{"$f":"IF(A868=\"\",\"\",IF(AND(F868=11,G868=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H868-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C868-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B868,99),0,1,1)*K868,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*L868,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*M868,FEE_rounding)","v":0},0,0,{"$f":"IF(C868>=1,ROUND(K868*OFFSET(Input!$U$27,B868,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B868=1,0,IF($C868>=1,ROUND(OFFSET(Input!$X$27,B868,0,1,1)*AL867,AV_rounding),0))","v":0},{"$f":"IF(B868=1,0,IF(C868=1,ROUND(OFFSET(Input!$W$27,B868,0,1,1)*AVERAGE($AI$5,$AL$5:$AL866),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),OFFSET(Input!$G$27,B868,0,1,1)-AE868,0)","v":0},{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),MIN(OFFSET(Input!$G$27,B868,0,1,1),AP867),0)","v":0},0,0,0,0,0,0,0,-49492175,-49664820,-49664820,-49664820,{"$f":"IF(A868=\"\",\"\",AL868-ROUND(AL868*OFFSET(Input!$S$27,$B868,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A868=\"\",\"\",ROUND(AP868*(1-OFFSET(Input!$T$27,MIN(B868,10),0,1,1)),2*FEE_rounding))","v":-49664820},-44164820,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A868=1,PMF_1st=0),0,ROUND(IF(A868=1,AI868,AL867)*OFFSET(Input!$O$27,IF(A868=121,-1,0)+MIN(B868,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A868=1,PMF_1st=0),0,IF(SUM($K$5:$L868)-$AU867>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B867,B868),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C868-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[865,73,1,null,112,{"$f":"IF(A869=\"\",\"\",IF(A869=1,Age_Full_Month,IF(F868=11,0,F868+1)))","v":0},112,0,{"$f":"IF(A869=\"\",\"\",IF(AND(F869=11,G869=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H869-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C869-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B869,99),0,1,1)*K869,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*L869,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*M869,FEE_rounding)","v":0},0,0,{"$f":"IF(C869>=1,ROUND(K869*OFFSET(Input!$U$27,B869,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B869=1,0,IF($C869>=1,ROUND(OFFSET(Input!$X$27,B869,0,1,1)*AL868,AV_rounding),0))","v":0},{"$f":"IF(B869=1,0,IF(C869=1,ROUND(OFFSET(Input!$W$27,B869,0,1,1)*AVERAGE($AI$5,$AL$5:$AL867),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),OFFSET(Input!$G$27,B869,0,1,1)-AE869,0)","v":0},{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),MIN(OFFSET(Input!$G$27,B869,0,1,1),AP868),0)","v":0},0,0,0,0,0,0,0,-49664820,-49837465,-49837465,-49837465,{"$f":"IF(A869=\"\",\"\",AL869-ROUND(AL869*OFFSET(Input!$S$27,$B869,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A869=\"\",\"\",ROUND(AP869*(1-OFFSET(Input!$T$27,MIN(B869,10),0,1,1)),2*FEE_rounding))","v":-49837465},-44337465,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A869=1,PMF_1st=0),0,ROUND(IF(A869=1,AI869,AL868)*OFFSET(Input!$O$27,IF(A869=121,-1,0)+MIN(B869,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A869=1,PMF_1st=0),0,IF(SUM($K$5:$L869)-$AU868>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B868,B869),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C869-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[866,73,2,null,112,{"$f":"IF(A870=\"\",\"\",IF(A870=1,Age_Full_Month,IF(F869=11,0,F869+1)))","v":1},112,0,{"$f":"IF(A870=\"\",\"\",IF(AND(F870=11,G870=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H870-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C870-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B870,99),0,1,1)*K870,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*L870,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*M870,FEE_rounding)","v":0},0,0,{"$f":"IF(C870>=1,ROUND(K870*OFFSET(Input!$U$27,B870,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B870=1,0,IF($C870>=1,ROUND(OFFSET(Input!$X$27,B870,0,1,1)*AL869,AV_rounding),0))","v":0},{"$f":"IF(B870=1,0,IF(C870=1,ROUND(OFFSET(Input!$W$27,B870,0,1,1)*AVERAGE($AI$5,$AL$5:$AL868),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),OFFSET(Input!$G$27,B870,0,1,1)-AE870,0)","v":0},{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),MIN(OFFSET(Input!$G$27,B870,0,1,1),AP869),0)","v":0},0,0,0,0,0,0,0,-49837465,-50010110,-50010110,-50010110,{"$f":"IF(A870=\"\",\"\",AL870-ROUND(AL870*OFFSET(Input!$S$27,$B870,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A870=\"\",\"\",ROUND(AP870*(1-OFFSET(Input!$T$27,MIN(B870,10),0,1,1)),2*FEE_rounding))","v":-50010110},-44510110,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A870=1,PMF_1st=0),0,ROUND(IF(A870=1,AI870,AL869)*OFFSET(Input!$O$27,IF(A870=121,-1,0)+MIN(B870,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A870=1,PMF_1st=0),0,IF(SUM($K$5:$L870)-$AU869>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B869,B870),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C870-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[867,73,3,null,112,{"$f":"IF(A871=\"\",\"\",IF(A871=1,Age_Full_Month,IF(F870=11,0,F870+1)))","v":2},112,0,{"$f":"IF(A871=\"\",\"\",IF(AND(F871=11,G871=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H871-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C871-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B871,99),0,1,1)*K871,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*L871,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*M871,FEE_rounding)","v":0},0,0,{"$f":"IF(C871>=1,ROUND(K871*OFFSET(Input!$U$27,B871,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B871=1,0,IF($C871>=1,ROUND(OFFSET(Input!$X$27,B871,0,1,1)*AL870,AV_rounding),0))","v":0},{"$f":"IF(B871=1,0,IF(C871=1,ROUND(OFFSET(Input!$W$27,B871,0,1,1)*AVERAGE($AI$5,$AL$5:$AL869),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),OFFSET(Input!$G$27,B871,0,1,1)-AE871,0)","v":0},{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),MIN(OFFSET(Input!$G$27,B871,0,1,1),AP870),0)","v":0},0,0,0,0,0,0,0,-50010110,-50182755,-50182755,-50182755,{"$f":"IF(A871=\"\",\"\",AL871-ROUND(AL871*OFFSET(Input!$S$27,$B871,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A871=\"\",\"\",ROUND(AP871*(1-OFFSET(Input!$T$27,MIN(B871,10),0,1,1)),2*FEE_rounding))","v":-50182755},-44682755,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A871=1,PMF_1st=0),0,ROUND(IF(A871=1,AI871,AL870)*OFFSET(Input!$O$27,IF(A871=121,-1,0)+MIN(B871,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A871=1,PMF_1st=0),0,IF(SUM($K$5:$L871)-$AU870>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B870,B871),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C871-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[868,73,4,null,112,{"$f":"IF(A872=\"\",\"\",IF(A872=1,Age_Full_Month,IF(F871=11,0,F871+1)))","v":3},112,0,{"$f":"IF(A872=\"\",\"\",IF(AND(F872=11,G872=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H872-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C872-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B872,99),0,1,1)*K872,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*L872,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*M872,FEE_rounding)","v":0},0,0,{"$f":"IF(C872>=1,ROUND(K872*OFFSET(Input!$U$27,B872,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B872=1,0,IF($C872>=1,ROUND(OFFSET(Input!$X$27,B872,0,1,1)*AL871,AV_rounding),0))","v":0},{"$f":"IF(B872=1,0,IF(C872=1,ROUND(OFFSET(Input!$W$27,B872,0,1,1)*AVERAGE($AI$5,$AL$5:$AL870),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),OFFSET(Input!$G$27,B872,0,1,1)-AE872,0)","v":0},{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),MIN(OFFSET(Input!$G$27,B872,0,1,1),AP871),0)","v":0},0,0,0,0,0,0,0,-50182755,-50355400,-50355400,-50355400,{"$f":"IF(A872=\"\",\"\",AL872-ROUND(AL872*OFFSET(Input!$S$27,$B872,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A872=\"\",\"\",ROUND(AP872*(1-OFFSET(Input!$T$27,MIN(B872,10),0,1,1)),2*FEE_rounding))","v":-50355400},-44855400,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A872=1,PMF_1st=0),0,ROUND(IF(A872=1,AI872,AL871)*OFFSET(Input!$O$27,IF(A872=121,-1,0)+MIN(B872,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A872=1,PMF_1st=0),0,IF(SUM($K$5:$L872)-$AU871>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B871,B872),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C872-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[869,73,5,null,112,{"$f":"IF(A873=\"\",\"\",IF(A873=1,Age_Full_Month,IF(F872=11,0,F872+1)))","v":4},112,0,{"$f":"IF(A873=\"\",\"\",IF(AND(F873=11,G873=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H873-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C873-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B873,99),0,1,1)*K873,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*L873,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*M873,FEE_rounding)","v":0},0,0,{"$f":"IF(C873>=1,ROUND(K873*OFFSET(Input!$U$27,B873,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B873=1,0,IF($C873>=1,ROUND(OFFSET(Input!$X$27,B873,0,1,1)*AL872,AV_rounding),0))","v":0},{"$f":"IF(B873=1,0,IF(C873=1,ROUND(OFFSET(Input!$W$27,B873,0,1,1)*AVERAGE($AI$5,$AL$5:$AL871),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),OFFSET(Input!$G$27,B873,0,1,1)-AE873,0)","v":0},{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),MIN(OFFSET(Input!$G$27,B873,0,1,1),AP872),0)","v":0},0,0,0,0,0,0,0,-50355400,-50528045,-50528045,-50528045,{"$f":"IF(A873=\"\",\"\",AL873-ROUND(AL873*OFFSET(Input!$S$27,$B873,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A873=\"\",\"\",ROUND(AP873*(1-OFFSET(Input!$T$27,MIN(B873,10),0,1,1)),2*FEE_rounding))","v":-50528045},-45028045,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A873=1,PMF_1st=0),0,ROUND(IF(A873=1,AI873,AL872)*OFFSET(Input!$O$27,IF(A873=121,-1,0)+MIN(B873,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A873=1,PMF_1st=0),0,IF(SUM($K$5:$L873)-$AU872>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B872,B873),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C873-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[870,73,6,null,112,{"$f":"IF(A874=\"\",\"\",IF(A874=1,Age_Full_Month,IF(F873=11,0,F873+1)))","v":5},112,0,{"$f":"IF(A874=\"\",\"\",IF(AND(F874=11,G874=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H874-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C874-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B874,99),0,1,1)*K874,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*L874,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*M874,FEE_rounding)","v":0},0,0,{"$f":"IF(C874>=1,ROUND(K874*OFFSET(Input!$U$27,B874,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B874=1,0,IF($C874>=1,ROUND(OFFSET(Input!$X$27,B874,0,1,1)*AL873,AV_rounding),0))","v":0},{"$f":"IF(B874=1,0,IF(C874=1,ROUND(OFFSET(Input!$W$27,B874,0,1,1)*AVERAGE($AI$5,$AL$5:$AL872),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),OFFSET(Input!$G$27,B874,0,1,1)-AE874,0)","v":0},{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),MIN(OFFSET(Input!$G$27,B874,0,1,1),AP873),0)","v":0},0,0,0,0,0,0,0,-50528045,-50700690,-50700690,-50700690,{"$f":"IF(A874=\"\",\"\",AL874-ROUND(AL874*OFFSET(Input!$S$27,$B874,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A874=\"\",\"\",ROUND(AP874*(1-OFFSET(Input!$T$27,MIN(B874,10),0,1,1)),2*FEE_rounding))","v":-50700690},-45200690,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A874=1,PMF_1st=0),0,ROUND(IF(A874=1,AI874,AL873)*OFFSET(Input!$O$27,IF(A874=121,-1,0)+MIN(B874,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A874=1,PMF_1st=0),0,IF(SUM($K$5:$L874)-$AU873>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B873,B874),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C874-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[871,73,7,null,112,{"$f":"IF(A875=\"\",\"\",IF(A875=1,Age_Full_Month,IF(F874=11,0,F874+1)))","v":6},112,0,{"$f":"IF(A875=\"\",\"\",IF(AND(F875=11,G875=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H875-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C875-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B875,99),0,1,1)*K875,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*L875,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*M875,FEE_rounding)","v":0},0,0,{"$f":"IF(C875>=1,ROUND(K875*OFFSET(Input!$U$27,B875,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B875=1,0,IF($C875>=1,ROUND(OFFSET(Input!$X$27,B875,0,1,1)*AL874,AV_rounding),0))","v":0},{"$f":"IF(B875=1,0,IF(C875=1,ROUND(OFFSET(Input!$W$27,B875,0,1,1)*AVERAGE($AI$5,$AL$5:$AL873),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),OFFSET(Input!$G$27,B875,0,1,1)-AE875,0)","v":0},{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),MIN(OFFSET(Input!$G$27,B875,0,1,1),AP874),0)","v":0},0,0,0,0,0,0,0,-50700690,-50873335,-50873335,-50873335,{"$f":"IF(A875=\"\",\"\",AL875-ROUND(AL875*OFFSET(Input!$S$27,$B875,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A875=\"\",\"\",ROUND(AP875*(1-OFFSET(Input!$T$27,MIN(B875,10),0,1,1)),2*FEE_rounding))","v":-50873335},-45373335,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A875=1,PMF_1st=0),0,ROUND(IF(A875=1,AI875,AL874)*OFFSET(Input!$O$27,IF(A875=121,-1,0)+MIN(B875,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A875=1,PMF_1st=0),0,IF(SUM($K$5:$L875)-$AU874>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B874,B875),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C875-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[872,73,8,null,112,{"$f":"IF(A876=\"\",\"\",IF(A876=1,Age_Full_Month,IF(F875=11,0,F875+1)))","v":7},112,0,{"$f":"IF(A876=\"\",\"\",IF(AND(F876=11,G876=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H876-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C876-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B876,99),0,1,1)*K876,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*L876,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*M876,FEE_rounding)","v":0},0,0,{"$f":"IF(C876>=1,ROUND(K876*OFFSET(Input!$U$27,B876,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B876=1,0,IF($C876>=1,ROUND(OFFSET(Input!$X$27,B876,0,1,1)*AL875,AV_rounding),0))","v":0},{"$f":"IF(B876=1,0,IF(C876=1,ROUND(OFFSET(Input!$W$27,B876,0,1,1)*AVERAGE($AI$5,$AL$5:$AL874),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),OFFSET(Input!$G$27,B876,0,1,1)-AE876,0)","v":0},{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),MIN(OFFSET(Input!$G$27,B876,0,1,1),AP875),0)","v":0},0,0,0,0,0,0,0,-50873335,-51045980,-51045980,-51045980,{"$f":"IF(A876=\"\",\"\",AL876-ROUND(AL876*OFFSET(Input!$S$27,$B876,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A876=\"\",\"\",ROUND(AP876*(1-OFFSET(Input!$T$27,MIN(B876,10),0,1,1)),2*FEE_rounding))","v":-51045980},-45545980,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A876=1,PMF_1st=0),0,ROUND(IF(A876=1,AI876,AL875)*OFFSET(Input!$O$27,IF(A876=121,-1,0)+MIN(B876,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A876=1,PMF_1st=0),0,IF(SUM($K$5:$L876)-$AU875>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B875,B876),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C876-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[873,73,9,null,112,{"$f":"IF(A877=\"\",\"\",IF(A877=1,Age_Full_Month,IF(F876=11,0,F876+1)))","v":8},112,0,{"$f":"IF(A877=\"\",\"\",IF(AND(F877=11,G877=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H877-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C877-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B877,99),0,1,1)*K877,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*L877,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*M877,FEE_rounding)","v":0},0,0,{"$f":"IF(C877>=1,ROUND(K877*OFFSET(Input!$U$27,B877,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B877=1,0,IF($C877>=1,ROUND(OFFSET(Input!$X$27,B877,0,1,1)*AL876,AV_rounding),0))","v":0},{"$f":"IF(B877=1,0,IF(C877=1,ROUND(OFFSET(Input!$W$27,B877,0,1,1)*AVERAGE($AI$5,$AL$5:$AL875),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),OFFSET(Input!$G$27,B877,0,1,1)-AE877,0)","v":0},{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),MIN(OFFSET(Input!$G$27,B877,0,1,1),AP876),0)","v":0},0,0,0,0,0,0,0,-51045980,-51218625,-51218625,-51218625,{"$f":"IF(A877=\"\",\"\",AL877-ROUND(AL877*OFFSET(Input!$S$27,$B877,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A877=\"\",\"\",ROUND(AP877*(1-OFFSET(Input!$T$27,MIN(B877,10),0,1,1)),2*FEE_rounding))","v":-51218625},-45718625,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A877=1,PMF_1st=0),0,ROUND(IF(A877=1,AI877,AL876)*OFFSET(Input!$O$27,IF(A877=121,-1,0)+MIN(B877,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A877=1,PMF_1st=0),0,IF(SUM($K$5:$L877)-$AU876>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B876,B877),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C877-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[874,73,10,null,112,{"$f":"IF(A878=\"\",\"\",IF(A878=1,Age_Full_Month,IF(F877=11,0,F877+1)))","v":9},112,0,{"$f":"IF(A878=\"\",\"\",IF(AND(F878=11,G878=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H878-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C878-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B878,99),0,1,1)*K878,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*L878,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*M878,FEE_rounding)","v":0},0,0,{"$f":"IF(C878>=1,ROUND(K878*OFFSET(Input!$U$27,B878,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B878=1,0,IF($C878>=1,ROUND(OFFSET(Input!$X$27,B878,0,1,1)*AL877,AV_rounding),0))","v":0},{"$f":"IF(B878=1,0,IF(C878=1,ROUND(OFFSET(Input!$W$27,B878,0,1,1)*AVERAGE($AI$5,$AL$5:$AL876),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),OFFSET(Input!$G$27,B878,0,1,1)-AE878,0)","v":0},{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),MIN(OFFSET(Input!$G$27,B878,0,1,1),AP877),0)","v":0},0,0,0,0,0,0,0,-51218625,-51391270,-51391270,-51391270,{"$f":"IF(A878=\"\",\"\",AL878-ROUND(AL878*OFFSET(Input!$S$27,$B878,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A878=\"\",\"\",ROUND(AP878*(1-OFFSET(Input!$T$27,MIN(B878,10),0,1,1)),2*FEE_rounding))","v":-51391270},-45891270,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A878=1,PMF_1st=0),0,ROUND(IF(A878=1,AI878,AL877)*OFFSET(Input!$O$27,IF(A878=121,-1,0)+MIN(B878,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A878=1,PMF_1st=0),0,IF(SUM($K$5:$L878)-$AU877>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B877,B878),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C878-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[875,73,11,null,112,{"$f":"IF(A879=\"\",\"\",IF(A879=1,Age_Full_Month,IF(F878=11,0,F878+1)))","v":10},112,0,{"$f":"IF(A879=\"\",\"\",IF(AND(F879=11,G879=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H879-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C879-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B879,99),0,1,1)*K879,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*L879,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*M879,FEE_rounding)","v":0},0,0,{"$f":"IF(C879>=1,ROUND(K879*OFFSET(Input!$U$27,B879,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B879=1,0,IF($C879>=1,ROUND(OFFSET(Input!$X$27,B879,0,1,1)*AL878,AV_rounding),0))","v":0},{"$f":"IF(B879=1,0,IF(C879=1,ROUND(OFFSET(Input!$W$27,B879,0,1,1)*AVERAGE($AI$5,$AL$5:$AL877),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),OFFSET(Input!$G$27,B879,0,1,1)-AE879,0)","v":0},{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),MIN(OFFSET(Input!$G$27,B879,0,1,1),AP878),0)","v":0},0,0,0,0,0,0,0,-51391270,-51563915,-51563915,-51563915,{"$f":"IF(A879=\"\",\"\",AL879-ROUND(AL879*OFFSET(Input!$S$27,$B879,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A879=\"\",\"\",ROUND(AP879*(1-OFFSET(Input!$T$27,MIN(B879,10),0,1,1)),2*FEE_rounding))","v":-51563915},-46063915,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A879=1,PMF_1st=0),0,ROUND(IF(A879=1,AI879,AL878)*OFFSET(Input!$O$27,IF(A879=121,-1,0)+MIN(B879,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A879=1,PMF_1st=0),0,IF(SUM($K$5:$L879)-$AU878>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B878,B879),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C879-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[876,73,12,null,112,{"$f":"IF(A880=\"\",\"\",IF(A880=1,Age_Full_Month,IF(F879=11,0,F879+1)))","v":11},112,0,{"$f":"IF(A880=\"\",\"\",IF(AND(F880=11,G880=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H880-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C880-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B880,99),0,1,1)*K880,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*L880,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*M880,FEE_rounding)","v":0},0,0,{"$f":"IF(C880>=1,ROUND(K880*OFFSET(Input!$U$27,B880,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B880=1,0,IF($C880>=1,ROUND(OFFSET(Input!$X$27,B880,0,1,1)*AL879,AV_rounding),0))","v":0},{"$f":"IF(B880=1,0,IF(C880=1,ROUND(OFFSET(Input!$W$27,B880,0,1,1)*AVERAGE($AI$5,$AL$5:$AL878),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),OFFSET(Input!$G$27,B880,0,1,1)-AE880,0)","v":0},{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),MIN(OFFSET(Input!$G$27,B880,0,1,1),AP879),0)","v":0},0,0,0,0,0,0,0,-51563915,-51736560,-51736560,-51736560,{"$f":"IF(A880=\"\",\"\",AL880-ROUND(AL880*OFFSET(Input!$S$27,$B880,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A880=\"\",\"\",ROUND(AP880*(1-OFFSET(Input!$T$27,MIN(B880,10),0,1,1)),2*FEE_rounding))","v":-51736560},-46236560,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A880=1,PMF_1st=0),0,ROUND(IF(A880=1,AI880,AL879)*OFFSET(Input!$O$27,IF(A880=121,-1,0)+MIN(B880,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A880=1,PMF_1st=0),0,IF(SUM($K$5:$L880)-$AU879>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B879,B880),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C880-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[877,74,1,null,113,{"$f":"IF(A881=\"\",\"\",IF(A881=1,Age_Full_Month,IF(F880=11,0,F880+1)))","v":0},113,0,{"$f":"IF(A881=\"\",\"\",IF(AND(F881=11,G881=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H881-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C881-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B881,99),0,1,1)*K881,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*L881,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*M881,FEE_rounding)","v":0},0,0,{"$f":"IF(C881>=1,ROUND(K881*OFFSET(Input!$U$27,B881,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B881=1,0,IF($C881>=1,ROUND(OFFSET(Input!$X$27,B881,0,1,1)*AL880,AV_rounding),0))","v":0},{"$f":"IF(B881=1,0,IF(C881=1,ROUND(OFFSET(Input!$W$27,B881,0,1,1)*AVERAGE($AI$5,$AL$5:$AL879),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),OFFSET(Input!$G$27,B881,0,1,1)-AE881,0)","v":0},{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),MIN(OFFSET(Input!$G$27,B881,0,1,1),AP880),0)","v":0},0,0,0,0,0,0,0,-51736560,-51909205,-51909205,-51909205,{"$f":"IF(A881=\"\",\"\",AL881-ROUND(AL881*OFFSET(Input!$S$27,$B881,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A881=\"\",\"\",ROUND(AP881*(1-OFFSET(Input!$T$27,MIN(B881,10),0,1,1)),2*FEE_rounding))","v":-51909205},-46409205,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A881=1,PMF_1st=0),0,ROUND(IF(A881=1,AI881,AL880)*OFFSET(Input!$O$27,IF(A881=121,-1,0)+MIN(B881,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A881=1,PMF_1st=0),0,IF(SUM($K$5:$L881)-$AU880>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B880,B881),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C881-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[878,74,2,null,113,{"$f":"IF(A882=\"\",\"\",IF(A882=1,Age_Full_Month,IF(F881=11,0,F881+1)))","v":1},113,0,{"$f":"IF(A882=\"\",\"\",IF(AND(F882=11,G882=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H882-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C882-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B882,99),0,1,1)*K882,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*L882,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*M882,FEE_rounding)","v":0},0,0,{"$f":"IF(C882>=1,ROUND(K882*OFFSET(Input!$U$27,B882,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B882=1,0,IF($C882>=1,ROUND(OFFSET(Input!$X$27,B882,0,1,1)*AL881,AV_rounding),0))","v":0},{"$f":"IF(B882=1,0,IF(C882=1,ROUND(OFFSET(Input!$W$27,B882,0,1,1)*AVERAGE($AI$5,$AL$5:$AL880),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),OFFSET(Input!$G$27,B882,0,1,1)-AE882,0)","v":0},{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),MIN(OFFSET(Input!$G$27,B882,0,1,1),AP881),0)","v":0},0,0,0,0,0,0,0,-51909205,-52081850,-52081850,-52081850,{"$f":"IF(A882=\"\",\"\",AL882-ROUND(AL882*OFFSET(Input!$S$27,$B882,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A882=\"\",\"\",ROUND(AP882*(1-OFFSET(Input!$T$27,MIN(B882,10),0,1,1)),2*FEE_rounding))","v":-52081850},-46581850,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A882=1,PMF_1st=0),0,ROUND(IF(A882=1,AI882,AL881)*OFFSET(Input!$O$27,IF(A882=121,-1,0)+MIN(B882,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A882=1,PMF_1st=0),0,IF(SUM($K$5:$L882)-$AU881>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B881,B882),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C882-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[879,74,3,null,113,{"$f":"IF(A883=\"\",\"\",IF(A883=1,Age_Full_Month,IF(F882=11,0,F882+1)))","v":2},113,0,{"$f":"IF(A883=\"\",\"\",IF(AND(F883=11,G883=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H883-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C883-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B883,99),0,1,1)*K883,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*L883,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*M883,FEE_rounding)","v":0},0,0,{"$f":"IF(C883>=1,ROUND(K883*OFFSET(Input!$U$27,B883,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B883=1,0,IF($C883>=1,ROUND(OFFSET(Input!$X$27,B883,0,1,1)*AL882,AV_rounding),0))","v":0},{"$f":"IF(B883=1,0,IF(C883=1,ROUND(OFFSET(Input!$W$27,B883,0,1,1)*AVERAGE($AI$5,$AL$5:$AL881),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),OFFSET(Input!$G$27,B883,0,1,1)-AE883,0)","v":0},{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),MIN(OFFSET(Input!$G$27,B883,0,1,1),AP882),0)","v":0},0,0,0,0,0,0,0,-52081850,-52254495,-52254495,-52254495,{"$f":"IF(A883=\"\",\"\",AL883-ROUND(AL883*OFFSET(Input!$S$27,$B883,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A883=\"\",\"\",ROUND(AP883*(1-OFFSET(Input!$T$27,MIN(B883,10),0,1,1)),2*FEE_rounding))","v":-52254495},-46754495,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A883=1,PMF_1st=0),0,ROUND(IF(A883=1,AI883,AL882)*OFFSET(Input!$O$27,IF(A883=121,-1,0)+MIN(B883,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A883=1,PMF_1st=0),0,IF(SUM($K$5:$L883)-$AU882>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B882,B883),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C883-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[880,74,4,null,113,{"$f":"IF(A884=\"\",\"\",IF(A884=1,Age_Full_Month,IF(F883=11,0,F883+1)))","v":3},113,0,{"$f":"IF(A884=\"\",\"\",IF(AND(F884=11,G884=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H884-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C884-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B884,99),0,1,1)*K884,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*L884,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*M884,FEE_rounding)","v":0},0,0,{"$f":"IF(C884>=1,ROUND(K884*OFFSET(Input!$U$27,B884,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B884=1,0,IF($C884>=1,ROUND(OFFSET(Input!$X$27,B884,0,1,1)*AL883,AV_rounding),0))","v":0},{"$f":"IF(B884=1,0,IF(C884=1,ROUND(OFFSET(Input!$W$27,B884,0,1,1)*AVERAGE($AI$5,$AL$5:$AL882),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),OFFSET(Input!$G$27,B884,0,1,1)-AE884,0)","v":0},{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),MIN(OFFSET(Input!$G$27,B884,0,1,1),AP883),0)","v":0},0,0,0,0,0,0,0,-52254495,-52427140,-52427140,-52427140,{"$f":"IF(A884=\"\",\"\",AL884-ROUND(AL884*OFFSET(Input!$S$27,$B884,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A884=\"\",\"\",ROUND(AP884*(1-OFFSET(Input!$T$27,MIN(B884,10),0,1,1)),2*FEE_rounding))","v":-52427140},-46927140,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A884=1,PMF_1st=0),0,ROUND(IF(A884=1,AI884,AL883)*OFFSET(Input!$O$27,IF(A884=121,-1,0)+MIN(B884,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A884=1,PMF_1st=0),0,IF(SUM($K$5:$L884)-$AU883>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B883,B884),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C884-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[881,74,5,null,113,{"$f":"IF(A885=\"\",\"\",IF(A885=1,Age_Full_Month,IF(F884=11,0,F884+1)))","v":4},113,0,{"$f":"IF(A885=\"\",\"\",IF(AND(F885=11,G885=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H885-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C885-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B885,99),0,1,1)*K885,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*L885,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*M885,FEE_rounding)","v":0},0,0,{"$f":"IF(C885>=1,ROUND(K885*OFFSET(Input!$U$27,B885,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B885=1,0,IF($C885>=1,ROUND(OFFSET(Input!$X$27,B885,0,1,1)*AL884,AV_rounding),0))","v":0},{"$f":"IF(B885=1,0,IF(C885=1,ROUND(OFFSET(Input!$W$27,B885,0,1,1)*AVERAGE($AI$5,$AL$5:$AL883),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),OFFSET(Input!$G$27,B885,0,1,1)-AE885,0)","v":0},{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),MIN(OFFSET(Input!$G$27,B885,0,1,1),AP884),0)","v":0},0,0,0,0,0,0,0,-52427140,-52599785,-52599785,-52599785,{"$f":"IF(A885=\"\",\"\",AL885-ROUND(AL885*OFFSET(Input!$S$27,$B885,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A885=\"\",\"\",ROUND(AP885*(1-OFFSET(Input!$T$27,MIN(B885,10),0,1,1)),2*FEE_rounding))","v":-52599785},-47099785,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A885=1,PMF_1st=0),0,ROUND(IF(A885=1,AI885,AL884)*OFFSET(Input!$O$27,IF(A885=121,-1,0)+MIN(B885,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A885=1,PMF_1st=0),0,IF(SUM($K$5:$L885)-$AU884>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B884,B885),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C885-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[882,74,6,null,113,{"$f":"IF(A886=\"\",\"\",IF(A886=1,Age_Full_Month,IF(F885=11,0,F885+1)))","v":5},113,0,{"$f":"IF(A886=\"\",\"\",IF(AND(F886=11,G886=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H886-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C886-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B886,99),0,1,1)*K886,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*L886,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*M886,FEE_rounding)","v":0},0,0,{"$f":"IF(C886>=1,ROUND(K886*OFFSET(Input!$U$27,B886,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B886=1,0,IF($C886>=1,ROUND(OFFSET(Input!$X$27,B886,0,1,1)*AL885,AV_rounding),0))","v":0},{"$f":"IF(B886=1,0,IF(C886=1,ROUND(OFFSET(Input!$W$27,B886,0,1,1)*AVERAGE($AI$5,$AL$5:$AL884),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),OFFSET(Input!$G$27,B886,0,1,1)-AE886,0)","v":0},{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),MIN(OFFSET(Input!$G$27,B886,0,1,1),AP885),0)","v":0},0,0,0,0,0,0,0,-52599785,-52772430,-52772430,-52772430,{"$f":"IF(A886=\"\",\"\",AL886-ROUND(AL886*OFFSET(Input!$S$27,$B886,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A886=\"\",\"\",ROUND(AP886*(1-OFFSET(Input!$T$27,MIN(B886,10),0,1,1)),2*FEE_rounding))","v":-52772430},-47272430,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A886=1,PMF_1st=0),0,ROUND(IF(A886=1,AI886,AL885)*OFFSET(Input!$O$27,IF(A886=121,-1,0)+MIN(B886,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A886=1,PMF_1st=0),0,IF(SUM($K$5:$L886)-$AU885>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B885,B886),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C886-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[883,74,7,null,113,{"$f":"IF(A887=\"\",\"\",IF(A887=1,Age_Full_Month,IF(F886=11,0,F886+1)))","v":6},113,0,{"$f":"IF(A887=\"\",\"\",IF(AND(F887=11,G887=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H887-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C887-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B887,99),0,1,1)*K887,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*L887,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*M887,FEE_rounding)","v":0},0,0,{"$f":"IF(C887>=1,ROUND(K887*OFFSET(Input!$U$27,B887,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B887=1,0,IF($C887>=1,ROUND(OFFSET(Input!$X$27,B887,0,1,1)*AL886,AV_rounding),0))","v":0},{"$f":"IF(B887=1,0,IF(C887=1,ROUND(OFFSET(Input!$W$27,B887,0,1,1)*AVERAGE($AI$5,$AL$5:$AL885),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),OFFSET(Input!$G$27,B887,0,1,1)-AE887,0)","v":0},{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),MIN(OFFSET(Input!$G$27,B887,0,1,1),AP886),0)","v":0},0,0,0,0,0,0,0,-52772430,-52945075,-52945075,-52945075,{"$f":"IF(A887=\"\",\"\",AL887-ROUND(AL887*OFFSET(Input!$S$27,$B887,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A887=\"\",\"\",ROUND(AP887*(1-OFFSET(Input!$T$27,MIN(B887,10),0,1,1)),2*FEE_rounding))","v":-52945075},-47445075,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A887=1,PMF_1st=0),0,ROUND(IF(A887=1,AI887,AL886)*OFFSET(Input!$O$27,IF(A887=121,-1,0)+MIN(B887,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A887=1,PMF_1st=0),0,IF(SUM($K$5:$L887)-$AU886>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B886,B887),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C887-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[884,74,8,null,113,{"$f":"IF(A888=\"\",\"\",IF(A888=1,Age_Full_Month,IF(F887=11,0,F887+1)))","v":7},113,0,{"$f":"IF(A888=\"\",\"\",IF(AND(F888=11,G888=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H888-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C888-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B888,99),0,1,1)*K888,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*L888,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*M888,FEE_rounding)","v":0},0,0,{"$f":"IF(C888>=1,ROUND(K888*OFFSET(Input!$U$27,B888,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B888=1,0,IF($C888>=1,ROUND(OFFSET(Input!$X$27,B888,0,1,1)*AL887,AV_rounding),0))","v":0},{"$f":"IF(B888=1,0,IF(C888=1,ROUND(OFFSET(Input!$W$27,B888,0,1,1)*AVERAGE($AI$5,$AL$5:$AL886),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),OFFSET(Input!$G$27,B888,0,1,1)-AE888,0)","v":0},{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),MIN(OFFSET(Input!$G$27,B888,0,1,1),AP887),0)","v":0},0,0,0,0,0,0,0,-52945075,-53117720,-53117720,-53117720,{"$f":"IF(A888=\"\",\"\",AL888-ROUND(AL888*OFFSET(Input!$S$27,$B888,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A888=\"\",\"\",ROUND(AP888*(1-OFFSET(Input!$T$27,MIN(B888,10),0,1,1)),2*FEE_rounding))","v":-53117720},-47617720,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A888=1,PMF_1st=0),0,ROUND(IF(A888=1,AI888,AL887)*OFFSET(Input!$O$27,IF(A888=121,-1,0)+MIN(B888,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A888=1,PMF_1st=0),0,IF(SUM($K$5:$L888)-$AU887>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B887,B888),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C888-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[885,74,9,null,113,{"$f":"IF(A889=\"\",\"\",IF(A889=1,Age_Full_Month,IF(F888=11,0,F888+1)))","v":8},113,0,{"$f":"IF(A889=\"\",\"\",IF(AND(F889=11,G889=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H889-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C889-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B889,99),0,1,1)*K889,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*L889,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*M889,FEE_rounding)","v":0},0,0,{"$f":"IF(C889>=1,ROUND(K889*OFFSET(Input!$U$27,B889,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B889=1,0,IF($C889>=1,ROUND(OFFSET(Input!$X$27,B889,0,1,1)*AL888,AV_rounding),0))","v":0},{"$f":"IF(B889=1,0,IF(C889=1,ROUND(OFFSET(Input!$W$27,B889,0,1,1)*AVERAGE($AI$5,$AL$5:$AL887),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),OFFSET(Input!$G$27,B889,0,1,1)-AE889,0)","v":0},{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),MIN(OFFSET(Input!$G$27,B889,0,1,1),AP888),0)","v":0},0,0,0,0,0,0,0,-53117720,-53290365,-53290365,-53290365,{"$f":"IF(A889=\"\",\"\",AL889-ROUND(AL889*OFFSET(Input!$S$27,$B889,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A889=\"\",\"\",ROUND(AP889*(1-OFFSET(Input!$T$27,MIN(B889,10),0,1,1)),2*FEE_rounding))","v":-53290365},-47790365,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A889=1,PMF_1st=0),0,ROUND(IF(A889=1,AI889,AL888)*OFFSET(Input!$O$27,IF(A889=121,-1,0)+MIN(B889,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A889=1,PMF_1st=0),0,IF(SUM($K$5:$L889)-$AU888>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B888,B889),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C889-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[886,74,10,null,113,{"$f":"IF(A890=\"\",\"\",IF(A890=1,Age_Full_Month,IF(F889=11,0,F889+1)))","v":9},113,0,{"$f":"IF(A890=\"\",\"\",IF(AND(F890=11,G890=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H890-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C890-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B890,99),0,1,1)*K890,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*L890,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*M890,FEE_rounding)","v":0},0,0,{"$f":"IF(C890>=1,ROUND(K890*OFFSET(Input!$U$27,B890,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B890=1,0,IF($C890>=1,ROUND(OFFSET(Input!$X$27,B890,0,1,1)*AL889,AV_rounding),0))","v":0},{"$f":"IF(B890=1,0,IF(C890=1,ROUND(OFFSET(Input!$W$27,B890,0,1,1)*AVERAGE($AI$5,$AL$5:$AL888),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),OFFSET(Input!$G$27,B890,0,1,1)-AE890,0)","v":0},{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),MIN(OFFSET(Input!$G$27,B890,0,1,1),AP889),0)","v":0},0,0,0,0,0,0,0,-53290365,-53463010,-53463010,-53463010,{"$f":"IF(A890=\"\",\"\",AL890-ROUND(AL890*OFFSET(Input!$S$27,$B890,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A890=\"\",\"\",ROUND(AP890*(1-OFFSET(Input!$T$27,MIN(B890,10),0,1,1)),2*FEE_rounding))","v":-53463010},-47963010,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A890=1,PMF_1st=0),0,ROUND(IF(A890=1,AI890,AL889)*OFFSET(Input!$O$27,IF(A890=121,-1,0)+MIN(B890,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A890=1,PMF_1st=0),0,IF(SUM($K$5:$L890)-$AU889>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B889,B890),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C890-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[887,74,11,null,113,{"$f":"IF(A891=\"\",\"\",IF(A891=1,Age_Full_Month,IF(F890=11,0,F890+1)))","v":10},113,0,{"$f":"IF(A891=\"\",\"\",IF(AND(F891=11,G891=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H891-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C891-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B891,99),0,1,1)*K891,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*L891,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*M891,FEE_rounding)","v":0},0,0,{"$f":"IF(C891>=1,ROUND(K891*OFFSET(Input!$U$27,B891,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B891=1,0,IF($C891>=1,ROUND(OFFSET(Input!$X$27,B891,0,1,1)*AL890,AV_rounding),0))","v":0},{"$f":"IF(B891=1,0,IF(C891=1,ROUND(OFFSET(Input!$W$27,B891,0,1,1)*AVERAGE($AI$5,$AL$5:$AL889),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),OFFSET(Input!$G$27,B891,0,1,1)-AE891,0)","v":0},{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),MIN(OFFSET(Input!$G$27,B891,0,1,1),AP890),0)","v":0},0,0,0,0,0,0,0,-53463010,-53635655,-53635655,-53635655,{"$f":"IF(A891=\"\",\"\",AL891-ROUND(AL891*OFFSET(Input!$S$27,$B891,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A891=\"\",\"\",ROUND(AP891*(1-OFFSET(Input!$T$27,MIN(B891,10),0,1,1)),2*FEE_rounding))","v":-53635655},-48135655,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A891=1,PMF_1st=0),0,ROUND(IF(A891=1,AI891,AL890)*OFFSET(Input!$O$27,IF(A891=121,-1,0)+MIN(B891,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A891=1,PMF_1st=0),0,IF(SUM($K$5:$L891)-$AU890>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B890,B891),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C891-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[888,74,12,null,113,{"$f":"IF(A892=\"\",\"\",IF(A892=1,Age_Full_Month,IF(F891=11,0,F891+1)))","v":11},113,0,{"$f":"IF(A892=\"\",\"\",IF(AND(F892=11,G892=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H892-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C892-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B892,99),0,1,1)*K892,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*L892,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*M892,FEE_rounding)","v":0},0,0,{"$f":"IF(C892>=1,ROUND(K892*OFFSET(Input!$U$27,B892,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B892=1,0,IF($C892>=1,ROUND(OFFSET(Input!$X$27,B892,0,1,1)*AL891,AV_rounding),0))","v":0},{"$f":"IF(B892=1,0,IF(C892=1,ROUND(OFFSET(Input!$W$27,B892,0,1,1)*AVERAGE($AI$5,$AL$5:$AL890),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),OFFSET(Input!$G$27,B892,0,1,1)-AE892,0)","v":0},{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),MIN(OFFSET(Input!$G$27,B892,0,1,1),AP891),0)","v":0},0,0,0,0,0,0,0,-53635655,-53808300,-53808300,-53808300,{"$f":"IF(A892=\"\",\"\",AL892-ROUND(AL892*OFFSET(Input!$S$27,$B892,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A892=\"\",\"\",ROUND(AP892*(1-OFFSET(Input!$T$27,MIN(B892,10),0,1,1)),2*FEE_rounding))","v":-53808300},-48308300,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A892=1,PMF_1st=0),0,ROUND(IF(A892=1,AI892,AL891)*OFFSET(Input!$O$27,IF(A892=121,-1,0)+MIN(B892,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A892=1,PMF_1st=0),0,IF(SUM($K$5:$L892)-$AU891>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B891,B892),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C892-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[889,75,1,null,114,{"$f":"IF(A893=\"\",\"\",IF(A893=1,Age_Full_Month,IF(F892=11,0,F892+1)))","v":0},114,0,{"$f":"IF(A893=\"\",\"\",IF(AND(F893=11,G893=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H893-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C893-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B893,99),0,1,1)*K893,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*L893,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*M893,FEE_rounding)","v":0},0,0,{"$f":"IF(C893>=1,ROUND(K893*OFFSET(Input!$U$27,B893,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B893=1,0,IF($C893>=1,ROUND(OFFSET(Input!$X$27,B893,0,1,1)*AL892,AV_rounding),0))","v":0},{"$f":"IF(B893=1,0,IF(C893=1,ROUND(OFFSET(Input!$W$27,B893,0,1,1)*AVERAGE($AI$5,$AL$5:$AL891),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),OFFSET(Input!$G$27,B893,0,1,1)-AE893,0)","v":0},{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),MIN(OFFSET(Input!$G$27,B893,0,1,1),AP892),0)","v":0},0,0,0,0,0,0,0,-53808300,-53980945,-53980945,-53980945,{"$f":"IF(A893=\"\",\"\",AL893-ROUND(AL893*OFFSET(Input!$S$27,$B893,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A893=\"\",\"\",ROUND(AP893*(1-OFFSET(Input!$T$27,MIN(B893,10),0,1,1)),2*FEE_rounding))","v":-53980945},-48480945,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A893=1,PMF_1st=0),0,ROUND(IF(A893=1,AI893,AL892)*OFFSET(Input!$O$27,IF(A893=121,-1,0)+MIN(B893,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A893=1,PMF_1st=0),0,IF(SUM($K$5:$L893)-$AU892>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B892,B893),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C893-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[890,75,2,null,114,{"$f":"IF(A894=\"\",\"\",IF(A894=1,Age_Full_Month,IF(F893=11,0,F893+1)))","v":1},114,0,{"$f":"IF(A894=\"\",\"\",IF(AND(F894=11,G894=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H894-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C894-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B894,99),0,1,1)*K894,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*L894,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*M894,FEE_rounding)","v":0},0,0,{"$f":"IF(C894>=1,ROUND(K894*OFFSET(Input!$U$27,B894,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B894=1,0,IF($C894>=1,ROUND(OFFSET(Input!$X$27,B894,0,1,1)*AL893,AV_rounding),0))","v":0},{"$f":"IF(B894=1,0,IF(C894=1,ROUND(OFFSET(Input!$W$27,B894,0,1,1)*AVERAGE($AI$5,$AL$5:$AL892),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),OFFSET(Input!$G$27,B894,0,1,1)-AE894,0)","v":0},{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),MIN(OFFSET(Input!$G$27,B894,0,1,1),AP893),0)","v":0},0,0,0,0,0,0,0,-53980945,-54153590,-54153590,-54153590,{"$f":"IF(A894=\"\",\"\",AL894-ROUND(AL894*OFFSET(Input!$S$27,$B894,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A894=\"\",\"\",ROUND(AP894*(1-OFFSET(Input!$T$27,MIN(B894,10),0,1,1)),2*FEE_rounding))","v":-54153590},-48653590,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A894=1,PMF_1st=0),0,ROUND(IF(A894=1,AI894,AL893)*OFFSET(Input!$O$27,IF(A894=121,-1,0)+MIN(B894,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A894=1,PMF_1st=0),0,IF(SUM($K$5:$L894)-$AU893>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B893,B894),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C894-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[891,75,3,null,114,{"$f":"IF(A895=\"\",\"\",IF(A895=1,Age_Full_Month,IF(F894=11,0,F894+1)))","v":2},114,0,{"$f":"IF(A895=\"\",\"\",IF(AND(F895=11,G895=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H895-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C895-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B895,99),0,1,1)*K895,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*L895,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*M895,FEE_rounding)","v":0},0,0,{"$f":"IF(C895>=1,ROUND(K895*OFFSET(Input!$U$27,B895,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B895=1,0,IF($C895>=1,ROUND(OFFSET(Input!$X$27,B895,0,1,1)*AL894,AV_rounding),0))","v":0},{"$f":"IF(B895=1,0,IF(C895=1,ROUND(OFFSET(Input!$W$27,B895,0,1,1)*AVERAGE($AI$5,$AL$5:$AL893),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),OFFSET(Input!$G$27,B895,0,1,1)-AE895,0)","v":0},{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),MIN(OFFSET(Input!$G$27,B895,0,1,1),AP894),0)","v":0},0,0,0,0,0,0,0,-54153590,-54326235,-54326235,-54326235,{"$f":"IF(A895=\"\",\"\",AL895-ROUND(AL895*OFFSET(Input!$S$27,$B895,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A895=\"\",\"\",ROUND(AP895*(1-OFFSET(Input!$T$27,MIN(B895,10),0,1,1)),2*FEE_rounding))","v":-54326235},-48826235,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A895=1,PMF_1st=0),0,ROUND(IF(A895=1,AI895,AL894)*OFFSET(Input!$O$27,IF(A895=121,-1,0)+MIN(B895,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A895=1,PMF_1st=0),0,IF(SUM($K$5:$L895)-$AU894>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B894,B895),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C895-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[892,75,4,null,114,{"$f":"IF(A896=\"\",\"\",IF(A896=1,Age_Full_Month,IF(F895=11,0,F895+1)))","v":3},114,0,{"$f":"IF(A896=\"\",\"\",IF(AND(F896=11,G896=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H896-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C896-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B896,99),0,1,1)*K896,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*L896,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*M896,FEE_rounding)","v":0},0,0,{"$f":"IF(C896>=1,ROUND(K896*OFFSET(Input!$U$27,B896,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B896=1,0,IF($C896>=1,ROUND(OFFSET(Input!$X$27,B896,0,1,1)*AL895,AV_rounding),0))","v":0},{"$f":"IF(B896=1,0,IF(C896=1,ROUND(OFFSET(Input!$W$27,B896,0,1,1)*AVERAGE($AI$5,$AL$5:$AL894),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),OFFSET(Input!$G$27,B896,0,1,1)-AE896,0)","v":0},{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),MIN(OFFSET(Input!$G$27,B896,0,1,1),AP895),0)","v":0},0,0,0,0,0,0,0,-54326235,-54498880,-54498880,-54498880,{"$f":"IF(A896=\"\",\"\",AL896-ROUND(AL896*OFFSET(Input!$S$27,$B896,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A896=\"\",\"\",ROUND(AP896*(1-OFFSET(Input!$T$27,MIN(B896,10),0,1,1)),2*FEE_rounding))","v":-54498880},-48998880,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A896=1,PMF_1st=0),0,ROUND(IF(A896=1,AI896,AL895)*OFFSET(Input!$O$27,IF(A896=121,-1,0)+MIN(B896,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A896=1,PMF_1st=0),0,IF(SUM($K$5:$L896)-$AU895>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B895,B896),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C896-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[893,75,5,null,114,{"$f":"IF(A897=\"\",\"\",IF(A897=1,Age_Full_Month,IF(F896=11,0,F896+1)))","v":4},114,0,{"$f":"IF(A897=\"\",\"\",IF(AND(F897=11,G897=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H897-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C897-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B897,99),0,1,1)*K897,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*L897,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*M897,FEE_rounding)","v":0},0,0,{"$f":"IF(C897>=1,ROUND(K897*OFFSET(Input!$U$27,B897,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B897=1,0,IF($C897>=1,ROUND(OFFSET(Input!$X$27,B897,0,1,1)*AL896,AV_rounding),0))","v":0},{"$f":"IF(B897=1,0,IF(C897=1,ROUND(OFFSET(Input!$W$27,B897,0,1,1)*AVERAGE($AI$5,$AL$5:$AL895),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),OFFSET(Input!$G$27,B897,0,1,1)-AE897,0)","v":0},{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),MIN(OFFSET(Input!$G$27,B897,0,1,1),AP896),0)","v":0},0,0,0,0,0,0,0,-54498880,-54671525,-54671525,-54671525,{"$f":"IF(A897=\"\",\"\",AL897-ROUND(AL897*OFFSET(Input!$S$27,$B897,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A897=\"\",\"\",ROUND(AP897*(1-OFFSET(Input!$T$27,MIN(B897,10),0,1,1)),2*FEE_rounding))","v":-54671525},-49171525,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A897=1,PMF_1st=0),0,ROUND(IF(A897=1,AI897,AL896)*OFFSET(Input!$O$27,IF(A897=121,-1,0)+MIN(B897,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A897=1,PMF_1st=0),0,IF(SUM($K$5:$L897)-$AU896>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B896,B897),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C897-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[894,75,6,null,114,{"$f":"IF(A898=\"\",\"\",IF(A898=1,Age_Full_Month,IF(F897=11,0,F897+1)))","v":5},114,0,{"$f":"IF(A898=\"\",\"\",IF(AND(F898=11,G898=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H898-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C898-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B898,99),0,1,1)*K898,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*L898,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*M898,FEE_rounding)","v":0},0,0,{"$f":"IF(C898>=1,ROUND(K898*OFFSET(Input!$U$27,B898,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B898=1,0,IF($C898>=1,ROUND(OFFSET(Input!$X$27,B898,0,1,1)*AL897,AV_rounding),0))","v":0},{"$f":"IF(B898=1,0,IF(C898=1,ROUND(OFFSET(Input!$W$27,B898,0,1,1)*AVERAGE($AI$5,$AL$5:$AL896),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),OFFSET(Input!$G$27,B898,0,1,1)-AE898,0)","v":0},{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),MIN(OFFSET(Input!$G$27,B898,0,1,1),AP897),0)","v":0},0,0,0,0,0,0,0,-54671525,-54844170,-54844170,-54844170,{"$f":"IF(A898=\"\",\"\",AL898-ROUND(AL898*OFFSET(Input!$S$27,$B898,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A898=\"\",\"\",ROUND(AP898*(1-OFFSET(Input!$T$27,MIN(B898,10),0,1,1)),2*FEE_rounding))","v":-54844170},-49344170,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A898=1,PMF_1st=0),0,ROUND(IF(A898=1,AI898,AL897)*OFFSET(Input!$O$27,IF(A898=121,-1,0)+MIN(B898,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A898=1,PMF_1st=0),0,IF(SUM($K$5:$L898)-$AU897>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B897,B898),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C898-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[895,75,7,null,114,{"$f":"IF(A899=\"\",\"\",IF(A899=1,Age_Full_Month,IF(F898=11,0,F898+1)))","v":6},114,0,{"$f":"IF(A899=\"\",\"\",IF(AND(F899=11,G899=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H899-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C899-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B899,99),0,1,1)*K899,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*L899,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*M899,FEE_rounding)","v":0},0,0,{"$f":"IF(C899>=1,ROUND(K899*OFFSET(Input!$U$27,B899,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B899=1,0,IF($C899>=1,ROUND(OFFSET(Input!$X$27,B899,0,1,1)*AL898,AV_rounding),0))","v":0},{"$f":"IF(B899=1,0,IF(C899=1,ROUND(OFFSET(Input!$W$27,B899,0,1,1)*AVERAGE($AI$5,$AL$5:$AL897),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),OFFSET(Input!$G$27,B899,0,1,1)-AE899,0)","v":0},{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),MIN(OFFSET(Input!$G$27,B899,0,1,1),AP898),0)","v":0},0,0,0,0,0,0,0,-54844170,-55016815,-55016815,-55016815,{"$f":"IF(A899=\"\",\"\",AL899-ROUND(AL899*OFFSET(Input!$S$27,$B899,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A899=\"\",\"\",ROUND(AP899*(1-OFFSET(Input!$T$27,MIN(B899,10),0,1,1)),2*FEE_rounding))","v":-55016815},-49516815,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A899=1,PMF_1st=0),0,ROUND(IF(A899=1,AI899,AL898)*OFFSET(Input!$O$27,IF(A899=121,-1,0)+MIN(B899,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A899=1,PMF_1st=0),0,IF(SUM($K$5:$L899)-$AU898>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B898,B899),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C899-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[896,75,8,null,114,{"$f":"IF(A900=\"\",\"\",IF(A900=1,Age_Full_Month,IF(F899=11,0,F899+1)))","v":7},114,0,{"$f":"IF(A900=\"\",\"\",IF(AND(F900=11,G900=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H900-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C900-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B900,99),0,1,1)*K900,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*L900,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*M900,FEE_rounding)","v":0},0,0,{"$f":"IF(C900>=1,ROUND(K900*OFFSET(Input!$U$27,B900,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B900=1,0,IF($C900>=1,ROUND(OFFSET(Input!$X$27,B900,0,1,1)*AL899,AV_rounding),0))","v":0},{"$f":"IF(B900=1,0,IF(C900=1,ROUND(OFFSET(Input!$W$27,B900,0,1,1)*AVERAGE($AI$5,$AL$5:$AL898),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),OFFSET(Input!$G$27,B900,0,1,1)-AE900,0)","v":0},{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),MIN(OFFSET(Input!$G$27,B900,0,1,1),AP899),0)","v":0},0,0,0,0,0,0,0,-55016815,-55189460,-55189460,-55189460,{"$f":"IF(A900=\"\",\"\",AL900-ROUND(AL900*OFFSET(Input!$S$27,$B900,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A900=\"\",\"\",ROUND(AP900*(1-OFFSET(Input!$T$27,MIN(B900,10),0,1,1)),2*FEE_rounding))","v":-55189460},-49689460,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A900=1,PMF_1st=0),0,ROUND(IF(A900=1,AI900,AL899)*OFFSET(Input!$O$27,IF(A900=121,-1,0)+MIN(B900,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A900=1,PMF_1st=0),0,IF(SUM($K$5:$L900)-$AU899>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B899,B900),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C900-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[897,75,9,null,{"$f":"IF($A901=\"\",\"\",Age_Insured+B901-1)","v":114},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Month,IF(F900=11,0,F900+1)))","v":8},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Year,IF(F900=11,G900+1,G900)))","v":114},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),DAY(EOMONTH((SignYY+INT(A901/12)+1911)&\"/\"&(IF(MOD(SignMM+A901-1,12)=0,12,MOD(SignMM+A901-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H901-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B901-1>=BPP,\"\",IF(AS900>0,1,0))","v":""},{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,IF(($BJ901+$AL900+$AP900+$AW901)/($BJ901+$AL900+$AP900)>$BK901,VLOOKUP($B901,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K901=0,0,IF(MOD(C901-1,12/Prem_Freq)=0,VLOOKUP(B901,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C901=1,VLOOKUP(B901,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C901-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B901,99),0,1,1)*K901,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*L901,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*M901,FEE_rounding)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,K901-N901))","v":0},{"$f":"IF(A902=\"\",\"\",IF(K901=\"*****\",\"*****\",L901-O901+M901-P901))","v":0},{"$f":"IF(C901>=1,ROUND(K901*OFFSET(Input!$U$27,B901,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B901=1,0,IF($C901>=1,ROUND(OFFSET(Input!$X$27,B901,0,1,1)*AL900,AV_rounding),0))","v":0},{"$f":"IF(B901=1,0,IF(C901=1,ROUND(OFFSET(Input!$W$27,B901,0,1,1)*AVERAGE($AI$5,$AL$5:$AL899),AV_rounding),0))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,BA901,AI901))","v":0},{"$f":"IF(E901=\"\",\"\",IF(SUM(AI901,-V901)>BB901,BB901,SUM(AI901,-V901)))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,0,BA901-AI901))","v":172645},0,0,{"$f":"IF(E901=\" \",\" \",IF(Z901<BI900+BC901+BE901+BD901*0+BF901,BI900+BC901+BE901+BD901*0+BF901-BI900-Z901,0))","v":0},0,0,{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),OFFSET(Input!$G$27,B901,0,1,1)-AE901,0)","v":0},{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),MIN(OFFSET(Input!$G$27,B901,0,1,1),AP900),0)","v":0},{"$f":"IF(A902=\"\",\"\",AF900+AD901+AE901)","v":0},0,0,{"$f":"IF(A901=\"\",\"\",AL900+Q901+R901*0+IF(A901=1,0,SUM(S901:U901)))","v":0},{"$f":"IF(A901=\"\",\"\",AI901-V901-W901-Z901-AD901)","v":0},{"$f":"ROUND((AJ901-AB901)*(1+IRR_0)^(1/12)+IF(A901=1,S901,0),AV_rounding)","v":0},{"$f":"ROUND(AK901-AG901,AV_rounding)","v":0},-55189460,-55362105,{"$f":"ROUND((AN901-AC901)*(1+IRR_0)^(1/12),AV_rounding)","v":-55362105},{"$f":"ROUND(AO901-AH901,AV_rounding)","v":-55362105},{"$f":"IF(A901=\"\",\"\",AL901-ROUND(AL901*OFFSET(Input!$S$27,$B901,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A901=\"\",\"\",ROUND(AP901*(1-OFFSET(Input!$T$27,MIN(B901,10),0,1,1)),2*FEE_rounding))","v":-55362105},-49862105,0,{"$f":"IF(A902=\"\",\"\",AU900+AD901+AE901)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,Q901+R901))","v":0},5500000,5500000,{"$f":"IF(A901=1,K901,MAX(AY900+K901-AD900-AE900,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ901/100000*VLOOKUP(Age_Insured+B901-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I901>0,I901/H901,1),2*FEE_rounding)*IF(G902>14,1,0)*IF(AND(I901=0,H901>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A901=1,PMF_1st=0),0,ROUND(IF(A901=1,AI901,AL900)*OFFSET(Input!$O$27,IF(A901=121,-1,0)+MIN(B901,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A901=1,PMF_1st=0),0,IF(SUM($K$5:$L901)-$AU900>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B900,B901),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A901+1","v":898},{"$f":"IF($A902=\"\",\"\",INT((A902-1)/12)+1)","v":75},{"$f":"IF($A902=\"\",\"\",MOD((A902-1),12)+1)","v":10},null,114,{"$f":"IF(A902=\"\",\"\",IF(A902=1,Age_Full_Month,IF(F901=11,0,F901+1)))","v":9},114,0,{"$f":"IF(A902=\"\",\"\",IF(AND(F902=11,G902=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H902-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C902-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B902,99),0,1,1)*K902,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*L902,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*M902,FEE_rounding)","v":0},0,0,{"$f":"IF(C902>=1,ROUND(K902*OFFSET(Input!$U$27,B902,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B902=1,0,IF($C902>=1,ROUND(OFFSET(Input!$X$27,B902,0,1,1)*AL901,AV_rounding),0))","v":0},{"$f":"IF(B902=1,0,IF(C902=1,ROUND(OFFSET(Input!$W$27,B902,0,1,1)*AVERAGE($AI$5,$AL$5:$AL900),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q902+R902","v":0},{"$f":"IF(E902=\" \",\" \",IF(AI902+AM902-V902>BI901+BC902+BD902+BF902+BE902,BI901+BC902+BD902+BF902+BE902,MAX(AI902+AM902-V902,0)))","v":0},0,{"$f":"BG902","v":0},0,{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),OFFSET(Input!$G$27,B902,0,1,1)-AE902,0)","v":0},{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),MIN(OFFSET(Input!$G$27,B902,0,1,1),AP901),0)","v":0},0,0,0,0,0,0,0,{"$f":"R902+AO901","v":-55362105},{"$f":"AM902-X902-AA902-AE902","v":-55534750},-55534750,-55534750,{"$f":"IF(A902=\"\",\"\",AL902-ROUND(AL902*OFFSET(Input!$S$27,$B902,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A902=\"\",\"\",ROUND(AP902*(1-OFFSET(Input!$T$27,MIN(B902,10),0,1,1)),2*FEE_rounding))","v":-55534750},{"$f":"AW902+AL902+AP902","v":-50034750},0,0,0,{"$f":"AW901","v":5500000},{"$f":"AW902+AI902","v":5500000},3000000,{"$f":"IF(A902=\"\",\"\",AW902)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A902=1,PMF_1st=0),0,ROUND(IF(A902=1,AI902,AL901)*OFFSET(Input!$O$27,IF(A902=121,-1,0)+MIN(B902,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A902=1,PMF_1st=0),0,IF(SUM($K$5:$L902)-$AU901>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B901,B902),21),0,1,1)))","v":0},null,null,{"$f":"BI901+BC902+BD902+BE902+BF902-Z902-AA902","v":0},{"$f":"IF(MOD($C902-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E902<=30,1.9,IF($E902<=40,1.6,IF($E902<=50,1.4,IF($E902<=60,1.2,IF($E902<=70,1.1,IF($E902<=90,1.02,1))))))","v":1}]
[899,75,11,null,114,{"$f":"IF(A903=\"\",\"\",IF(A903=1,Age_Full_Month,IF(F902=11,0,F902+1)))","v":10},114,0,{"$f":"IF(A903=\"\",\"\",IF(AND(F903=11,G903=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H903-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C903-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B903,99),0,1,1)*K903,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*L903,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*M903,FEE_rounding)","v":0},0,0,{"$f":"IF(C903>=1,ROUND(K903*OFFSET(Input!$U$27,B903,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B903=1,0,IF($C903>=1,ROUND(OFFSET(Input!$X$27,B903,0,1,1)*AL902,AV_rounding),0))","v":0},{"$f":"IF(B903=1,0,IF(C903=1,ROUND(OFFSET(Input!$W$27,B903,0,1,1)*AVERAGE($AI$5,$AL$5:$AL901),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),OFFSET(Input!$G$27,B903,0,1,1)-AE903,0)","v":0},{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),MIN(OFFSET(Input!$G$27,B903,0,1,1),AP902),0)","v":0},0,0,0,0,0,0,0,-55534750,-55707395,-55707395,-55707395,{"$f":"IF(A903=\"\",\"\",AL903-ROUND(AL903*OFFSET(Input!$S$27,$B903,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A903=\"\",\"\",ROUND(AP903*(1-OFFSET(Input!$T$27,MIN(B903,10),0,1,1)),2*FEE_rounding))","v":-55707395},-50207395,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A903=1,PMF_1st=0),0,ROUND(IF(A903=1,AI903,AL902)*OFFSET(Input!$O$27,IF(A903=121,-1,0)+MIN(B903,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A903=1,PMF_1st=0),0,IF(SUM($K$5:$L903)-$AU902>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B902,B903),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C903-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[900,75,12,null,114,{"$f":"IF(A904=\"\",\"\",IF(A904=1,Age_Full_Month,IF(F903=11,0,F903+1)))","v":11},114,0,{"$f":"IF(A904=\"\",\"\",IF(AND(F904=11,G904=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H904-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C904-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B904,99),0,1,1)*K904,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*L904,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*M904,FEE_rounding)","v":0},0,0,{"$f":"IF(C904>=1,ROUND(K904*OFFSET(Input!$U$27,B904,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B904=1,0,IF($C904>=1,ROUND(OFFSET(Input!$X$27,B904,0,1,1)*AL903,AV_rounding),0))","v":0},{"$f":"IF(B904=1,0,IF(C904=1,ROUND(OFFSET(Input!$W$27,B904,0,1,1)*AVERAGE($AI$5,$AL$5:$AL902),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),OFFSET(Input!$G$27,B904,0,1,1)-AE904,0)","v":0},{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),MIN(OFFSET(Input!$G$27,B904,0,1,1),AP903),0)","v":0},0,0,0,0,0,0,0,-55707395,-55880040,-55880040,-55880040,{"$f":"IF(A904=\"\",\"\",AL904-ROUND(AL904*OFFSET(Input!$S$27,$B904,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A904=\"\",\"\",ROUND(AP904*(1-OFFSET(Input!$T$27,MIN(B904,10),0,1,1)),2*FEE_rounding))","v":-55880040},-50380040,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A904=1,PMF_1st=0),0,ROUND(IF(A904=1,AI904,AL903)*OFFSET(Input!$O$27,IF(A904=121,-1,0)+MIN(B904,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A904=1,PMF_1st=0),0,IF(SUM($K$5:$L904)-$AU903>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B903,B904),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C904-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[901,76,1,null,115,{"$f":"IF(A905=\"\",\"\",IF(A905=1,Age_Full_Month,IF(F904=11,0,F904+1)))","v":0},115,0,{"$f":"IF(A905=\"\",\"\",IF(AND(F905=11,G905=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H905-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C905-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B905,99),0,1,1)*K905,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*L905,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*M905,FEE_rounding)","v":0},0,0,{"$f":"IF(C905>=1,ROUND(K905*OFFSET(Input!$U$27,B905,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B905=1,0,IF($C905>=1,ROUND(OFFSET(Input!$X$27,B905,0,1,1)*AL904,AV_rounding),0))","v":0},{"$f":"IF(B905=1,0,IF(C905=1,ROUND(OFFSET(Input!$W$27,B905,0,1,1)*AVERAGE($AI$5,$AL$5:$AL903),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),OFFSET(Input!$G$27,B905,0,1,1)-AE905,0)","v":0},{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),MIN(OFFSET(Input!$G$27,B905,0,1,1),AP904),0)","v":0},0,0,0,0,0,0,0,-55880040,-56052685,-56052685,-56052685,{"$f":"IF(A905=\"\",\"\",AL905-ROUND(AL905*OFFSET(Input!$S$27,$B905,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A905=\"\",\"\",ROUND(AP905*(1-OFFSET(Input!$T$27,MIN(B905,10),0,1,1)),2*FEE_rounding))","v":-56052685},-50552685,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A905=1,PMF_1st=0),0,ROUND(IF(A905=1,AI905,AL904)*OFFSET(Input!$O$27,IF(A905=121,-1,0)+MIN(B905,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A905=1,PMF_1st=0),0,IF(SUM($K$5:$L905)-$AU904>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B904,B905),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C905-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[902,76,2,null,115,{"$f":"IF(A906=\"\",\"\",IF(A906=1,Age_Full_Month,IF(F905=11,0,F905+1)))","v":1},115,0,{"$f":"IF(A906=\"\",\"\",IF(AND(F906=11,G906=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H906-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C906-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B906,99),0,1,1)*K906,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*L906,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*M906,FEE_rounding)","v":0},0,0,{"$f":"IF(C906>=1,ROUND(K906*OFFSET(Input!$U$27,B906,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B906=1,0,IF($C906>=1,ROUND(OFFSET(Input!$X$27,B906,0,1,1)*AL905,AV_rounding),0))","v":0},{"$f":"IF(B906=1,0,IF(C906=1,ROUND(OFFSET(Input!$W$27,B906,0,1,1)*AVERAGE($AI$5,$AL$5:$AL904),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),OFFSET(Input!$G$27,B906,0,1,1)-AE906,0)","v":0},{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),MIN(OFFSET(Input!$G$27,B906,0,1,1),AP905),0)","v":0},0,0,0,0,0,0,0,-56052685,-56225330,-56225330,-56225330,{"$f":"IF(A906=\"\",\"\",AL906-ROUND(AL906*OFFSET(Input!$S$27,$B906,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A906=\"\",\"\",ROUND(AP906*(1-OFFSET(Input!$T$27,MIN(B906,10),0,1,1)),2*FEE_rounding))","v":-56225330},-50725330,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A906=1,PMF_1st=0),0,ROUND(IF(A906=1,AI906,AL905)*OFFSET(Input!$O$27,IF(A906=121,-1,0)+MIN(B906,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A906=1,PMF_1st=0),0,IF(SUM($K$5:$L906)-$AU905>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B905,B906),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C906-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[903,76,3,null,115,{"$f":"IF(A907=\"\",\"\",IF(A907=1,Age_Full_Month,IF(F906=11,0,F906+1)))","v":2},115,0,{"$f":"IF(A907=\"\",\"\",IF(AND(F907=11,G907=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H907-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C907-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B907,99),0,1,1)*K907,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*L907,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*M907,FEE_rounding)","v":0},0,0,{"$f":"IF(C907>=1,ROUND(K907*OFFSET(Input!$U$27,B907,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B907=1,0,IF($C907>=1,ROUND(OFFSET(Input!$X$27,B907,0,1,1)*AL906,AV_rounding),0))","v":0},{"$f":"IF(B907=1,0,IF(C907=1,ROUND(OFFSET(Input!$W$27,B907,0,1,1)*AVERAGE($AI$5,$AL$5:$AL905),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),OFFSET(Input!$G$27,B907,0,1,1)-AE907,0)","v":0},{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),MIN(OFFSET(Input!$G$27,B907,0,1,1),AP906),0)","v":0},0,0,0,0,0,0,0,-56225330,-56397975,-56397975,-56397975,{"$f":"IF(A907=\"\",\"\",AL907-ROUND(AL907*OFFSET(Input!$S$27,$B907,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A907=\"\",\"\",ROUND(AP907*(1-OFFSET(Input!$T$27,MIN(B907,10),0,1,1)),2*FEE_rounding))","v":-56397975},-50897975,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A907=1,PMF_1st=0),0,ROUND(IF(A907=1,AI907,AL906)*OFFSET(Input!$O$27,IF(A907=121,-1,0)+MIN(B907,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A907=1,PMF_1st=0),0,IF(SUM($K$5:$L907)-$AU906>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B906,B907),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C907-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[904,76,4,null,115,{"$f":"IF(A908=\"\",\"\",IF(A908=1,Age_Full_Month,IF(F907=11,0,F907+1)))","v":3},115,0,{"$f":"IF(A908=\"\",\"\",IF(AND(F908=11,G908=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H908-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C908-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B908,99),0,1,1)*K908,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*L908,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*M908,FEE_rounding)","v":0},0,0,{"$f":"IF(C908>=1,ROUND(K908*OFFSET(Input!$U$27,B908,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B908=1,0,IF($C908>=1,ROUND(OFFSET(Input!$X$27,B908,0,1,1)*AL907,AV_rounding),0))","v":0},{"$f":"IF(B908=1,0,IF(C908=1,ROUND(OFFSET(Input!$W$27,B908,0,1,1)*AVERAGE($AI$5,$AL$5:$AL906),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),OFFSET(Input!$G$27,B908,0,1,1)-AE908,0)","v":0},{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),MIN(OFFSET(Input!$G$27,B908,0,1,1),AP907),0)","v":0},0,0,0,0,0,0,0,-56397975,-56570620,-56570620,-56570620,{"$f":"IF(A908=\"\",\"\",AL908-ROUND(AL908*OFFSET(Input!$S$27,$B908,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A908=\"\",\"\",ROUND(AP908*(1-OFFSET(Input!$T$27,MIN(B908,10),0,1,1)),2*FEE_rounding))","v":-56570620},-51070620,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A908=1,PMF_1st=0),0,ROUND(IF(A908=1,AI908,AL907)*OFFSET(Input!$O$27,IF(A908=121,-1,0)+MIN(B908,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A908=1,PMF_1st=0),0,IF(SUM($K$5:$L908)-$AU907>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B907,B908),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C908-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[905,76,5,null,115,{"$f":"IF(A909=\"\",\"\",IF(A909=1,Age_Full_Month,IF(F908=11,0,F908+1)))","v":4},115,0,{"$f":"IF(A909=\"\",\"\",IF(AND(F909=11,G909=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H909-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C909-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B909,99),0,1,1)*K909,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*L909,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*M909,FEE_rounding)","v":0},0,0,{"$f":"IF(C909>=1,ROUND(K909*OFFSET(Input!$U$27,B909,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B909=1,0,IF($C909>=1,ROUND(OFFSET(Input!$X$27,B909,0,1,1)*AL908,AV_rounding),0))","v":0},{"$f":"IF(B909=1,0,IF(C909=1,ROUND(OFFSET(Input!$W$27,B909,0,1,1)*AVERAGE($AI$5,$AL$5:$AL907),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),OFFSET(Input!$G$27,B909,0,1,1)-AE909,0)","v":0},{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),MIN(OFFSET(Input!$G$27,B909,0,1,1),AP908),0)","v":0},0,0,0,0,0,0,0,-56570620,-56743265,-56743265,-56743265,{"$f":"IF(A909=\"\",\"\",AL909-ROUND(AL909*OFFSET(Input!$S$27,$B909,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A909=\"\",\"\",ROUND(AP909*(1-OFFSET(Input!$T$27,MIN(B909,10),0,1,1)),2*FEE_rounding))","v":-56743265},-51243265,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A909=1,PMF_1st=0),0,ROUND(IF(A909=1,AI909,AL908)*OFFSET(Input!$O$27,IF(A909=121,-1,0)+MIN(B909,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A909=1,PMF_1st=0),0,IF(SUM($K$5:$L909)-$AU908>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B908,B909),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C909-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[906,76,6,null,115,{"$f":"IF(A910=\"\",\"\",IF(A910=1,Age_Full_Month,IF(F909=11,0,F909+1)))","v":5},115,0,{"$f":"IF(A910=\"\",\"\",IF(AND(F910=11,G910=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H910-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C910-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B910,99),0,1,1)*K910,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*L910,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*M910,FEE_rounding)","v":0},0,0,{"$f":"IF(C910>=1,ROUND(K910*OFFSET(Input!$U$27,B910,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B910=1,0,IF($C910>=1,ROUND(OFFSET(Input!$X$27,B910,0,1,1)*AL909,AV_rounding),0))","v":0},{"$f":"IF(B910=1,0,IF(C910=1,ROUND(OFFSET(Input!$W$27,B910,0,1,1)*AVERAGE($AI$5,$AL$5:$AL908),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),OFFSET(Input!$G$27,B910,0,1,1)-AE910,0)","v":0},{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),MIN(OFFSET(Input!$G$27,B910,0,1,1),AP909),0)","v":0},0,0,0,0,0,0,0,-56743265,-56915910,-56915910,-56915910,{"$f":"IF(A910=\"\",\"\",AL910-ROUND(AL910*OFFSET(Input!$S$27,$B910,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A910=\"\",\"\",ROUND(AP910*(1-OFFSET(Input!$T$27,MIN(B910,10),0,1,1)),2*FEE_rounding))","v":-56915910},-51415910,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A910=1,PMF_1st=0),0,ROUND(IF(A910=1,AI910,AL909)*OFFSET(Input!$O$27,IF(A910=121,-1,0)+MIN(B910,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A910=1,PMF_1st=0),0,IF(SUM($K$5:$L910)-$AU909>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B909,B910),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C910-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[907,76,7,null,115,{"$f":"IF(A911=\"\",\"\",IF(A911=1,Age_Full_Month,IF(F910=11,0,F910+1)))","v":6},115,0,{"$f":"IF(A911=\"\",\"\",IF(AND(F911=11,G911=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H911-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C911-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B911,99),0,1,1)*K911,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*L911,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*M911,FEE_rounding)","v":0},0,0,{"$f":"IF(C911>=1,ROUND(K911*OFFSET(Input!$U$27,B911,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B911=1,0,IF($C911>=1,ROUND(OFFSET(Input!$X$27,B911,0,1,1)*AL910,AV_rounding),0))","v":0},{"$f":"IF(B911=1,0,IF(C911=1,ROUND(OFFSET(Input!$W$27,B911,0,1,1)*AVERAGE($AI$5,$AL$5:$AL909),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),OFFSET(Input!$G$27,B911,0,1,1)-AE911,0)","v":0},{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),MIN(OFFSET(Input!$G$27,B911,0,1,1),AP910),0)","v":0},0,0,0,0,0,0,0,-56915910,-57088555,-57088555,-57088555,{"$f":"IF(A911=\"\",\"\",AL911-ROUND(AL911*OFFSET(Input!$S$27,$B911,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A911=\"\",\"\",ROUND(AP911*(1-OFFSET(Input!$T$27,MIN(B911,10),0,1,1)),2*FEE_rounding))","v":-57088555},-51588555,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A911=1,PMF_1st=0),0,ROUND(IF(A911=1,AI911,AL910)*OFFSET(Input!$O$27,IF(A911=121,-1,0)+MIN(B911,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A911=1,PMF_1st=0),0,IF(SUM($K$5:$L911)-$AU910>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B910,B911),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C911-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[908,76,8,null,115,{"$f":"IF(A912=\"\",\"\",IF(A912=1,Age_Full_Month,IF(F911=11,0,F911+1)))","v":7},115,0,{"$f":"IF(A912=\"\",\"\",IF(AND(F912=11,G912=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H912-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C912-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B912,99),0,1,1)*K912,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*L912,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*M912,FEE_rounding)","v":0},0,0,{"$f":"IF(C912>=1,ROUND(K912*OFFSET(Input!$U$27,B912,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B912=1,0,IF($C912>=1,ROUND(OFFSET(Input!$X$27,B912,0,1,1)*AL911,AV_rounding),0))","v":0},{"$f":"IF(B912=1,0,IF(C912=1,ROUND(OFFSET(Input!$W$27,B912,0,1,1)*AVERAGE($AI$5,$AL$5:$AL910),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),OFFSET(Input!$G$27,B912,0,1,1)-AE912,0)","v":0},{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),MIN(OFFSET(Input!$G$27,B912,0,1,1),AP911),0)","v":0},0,0,0,0,0,0,0,-57088555,-57261200,-57261200,-57261200,{"$f":"IF(A912=\"\",\"\",AL912-ROUND(AL912*OFFSET(Input!$S$27,$B912,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A912=\"\",\"\",ROUND(AP912*(1-OFFSET(Input!$T$27,MIN(B912,10),0,1,1)),2*FEE_rounding))","v":-57261200},-51761200,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A912=1,PMF_1st=0),0,ROUND(IF(A912=1,AI912,AL911)*OFFSET(Input!$O$27,IF(A912=121,-1,0)+MIN(B912,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A912=1,PMF_1st=0),0,IF(SUM($K$5:$L912)-$AU911>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B911,B912),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C912-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[909,76,9,null,115,{"$f":"IF(A913=\"\",\"\",IF(A913=1,Age_Full_Month,IF(F912=11,0,F912+1)))","v":8},115,0,{"$f":"IF(A913=\"\",\"\",IF(AND(F913=11,G913=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H913-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C913-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B913,99),0,1,1)*K913,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*L913,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*M913,FEE_rounding)","v":0},0,0,{"$f":"IF(C913>=1,ROUND(K913*OFFSET(Input!$U$27,B913,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B913=1,0,IF($C913>=1,ROUND(OFFSET(Input!$X$27,B913,0,1,1)*AL912,AV_rounding),0))","v":0},{"$f":"IF(B913=1,0,IF(C913=1,ROUND(OFFSET(Input!$W$27,B913,0,1,1)*AVERAGE($AI$5,$AL$5:$AL911),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),OFFSET(Input!$G$27,B913,0,1,1)-AE913,0)","v":0},{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),MIN(OFFSET(Input!$G$27,B913,0,1,1),AP912),0)","v":0},0,0,0,0,0,0,0,-57261200,-57433845,-57433845,-57433845,{"$f":"IF(A913=\"\",\"\",AL913-ROUND(AL913*OFFSET(Input!$S$27,$B913,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A913=\"\",\"\",ROUND(AP913*(1-OFFSET(Input!$T$27,MIN(B913,10),0,1,1)),2*FEE_rounding))","v":-57433845},-51933845,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A913=1,PMF_1st=0),0,ROUND(IF(A913=1,AI913,AL912)*OFFSET(Input!$O$27,IF(A913=121,-1,0)+MIN(B913,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A913=1,PMF_1st=0),0,IF(SUM($K$5:$L913)-$AU912>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B912,B913),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C913-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[910,76,10,null,115,{"$f":"IF(A914=\"\",\"\",IF(A914=1,Age_Full_Month,IF(F913=11,0,F913+1)))","v":9},115,0,{"$f":"IF(A914=\"\",\"\",IF(AND(F914=11,G914=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H914-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C914-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B914,99),0,1,1)*K914,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*L914,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*M914,FEE_rounding)","v":0},0,0,{"$f":"IF(C914>=1,ROUND(K914*OFFSET(Input!$U$27,B914,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B914=1,0,IF($C914>=1,ROUND(OFFSET(Input!$X$27,B914,0,1,1)*AL913,AV_rounding),0))","v":0},{"$f":"IF(B914=1,0,IF(C914=1,ROUND(OFFSET(Input!$W$27,B914,0,1,1)*AVERAGE($AI$5,$AL$5:$AL912),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),OFFSET(Input!$G$27,B914,0,1,1)-AE914,0)","v":0},{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),MIN(OFFSET(Input!$G$27,B914,0,1,1),AP913),0)","v":0},0,0,0,0,0,0,0,-57433845,-57606490,-57606490,-57606490,{"$f":"IF(A914=\"\",\"\",AL914-ROUND(AL914*OFFSET(Input!$S$27,$B914,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A914=\"\",\"\",ROUND(AP914*(1-OFFSET(Input!$T$27,MIN(B914,10),0,1,1)),2*FEE_rounding))","v":-57606490},-52106490,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A914=1,PMF_1st=0),0,ROUND(IF(A914=1,AI914,AL913)*OFFSET(Input!$O$27,IF(A914=121,-1,0)+MIN(B914,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A914=1,PMF_1st=0),0,IF(SUM($K$5:$L914)-$AU913>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B913,B914),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C914-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[911,76,11,null,115,{"$f":"IF(A915=\"\",\"\",IF(A915=1,Age_Full_Month,IF(F914=11,0,F914+1)))","v":10},115,0,{"$f":"IF(A915=\"\",\"\",IF(AND(F915=11,G915=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H915-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C915-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B915,99),0,1,1)*K915,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*L915,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*M915,FEE_rounding)","v":0},0,0,{"$f":"IF(C915>=1,ROUND(K915*OFFSET(Input!$U$27,B915,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B915=1,0,IF($C915>=1,ROUND(OFFSET(Input!$X$27,B915,0,1,1)*AL914,AV_rounding),0))","v":0},{"$f":"IF(B915=1,0,IF(C915=1,ROUND(OFFSET(Input!$W$27,B915,0,1,1)*AVERAGE($AI$5,$AL$5:$AL913),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),OFFSET(Input!$G$27,B915,0,1,1)-AE915,0)","v":0},{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),MIN(OFFSET(Input!$G$27,B915,0,1,1),AP914),0)","v":0},0,0,0,0,0,0,0,-57606490,-57779135,-57779135,-57779135,{"$f":"IF(A915=\"\",\"\",AL915-ROUND(AL915*OFFSET(Input!$S$27,$B915,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A915=\"\",\"\",ROUND(AP915*(1-OFFSET(Input!$T$27,MIN(B915,10),0,1,1)),2*FEE_rounding))","v":-57779135},-52279135,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A915=1,PMF_1st=0),0,ROUND(IF(A915=1,AI915,AL914)*OFFSET(Input!$O$27,IF(A915=121,-1,0)+MIN(B915,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A915=1,PMF_1st=0),0,IF(SUM($K$5:$L915)-$AU914>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B914,B915),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C915-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[912,76,12,null,115,{"$f":"IF(A916=\"\",\"\",IF(A916=1,Age_Full_Month,IF(F915=11,0,F915+1)))","v":11},115,0,{"$f":"IF(A916=\"\",\"\",IF(AND(F916=11,G916=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H916-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C916-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B916,99),0,1,1)*K916,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*L916,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*M916,FEE_rounding)","v":0},0,0,{"$f":"IF(C916>=1,ROUND(K916*OFFSET(Input!$U$27,B916,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B916=1,0,IF($C916>=1,ROUND(OFFSET(Input!$X$27,B916,0,1,1)*AL915,AV_rounding),0))","v":0},{"$f":"IF(B916=1,0,IF(C916=1,ROUND(OFFSET(Input!$W$27,B916,0,1,1)*AVERAGE($AI$5,$AL$5:$AL914),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),OFFSET(Input!$G$27,B916,0,1,1)-AE916,0)","v":0},{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),MIN(OFFSET(Input!$G$27,B916,0,1,1),AP915),0)","v":0},0,0,0,0,0,0,0,-57779135,-57951780,-57951780,-57951780,{"$f":"IF(A916=\"\",\"\",AL916-ROUND(AL916*OFFSET(Input!$S$27,$B916,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A916=\"\",\"\",ROUND(AP916*(1-OFFSET(Input!$T$27,MIN(B916,10),0,1,1)),2*FEE_rounding))","v":-57951780},-52451780,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A916=1,PMF_1st=0),0,ROUND(IF(A916=1,AI916,AL915)*OFFSET(Input!$O$27,IF(A916=121,-1,0)+MIN(B916,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A916=1,PMF_1st=0),0,IF(SUM($K$5:$L916)-$AU915>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B915,B916),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C916-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[913,77,1,null,116,{"$f":"IF(A917=\"\",\"\",IF(A917=1,Age_Full_Month,IF(F916=11,0,F916+1)))","v":0},116,0,{"$f":"IF(A917=\"\",\"\",IF(AND(F917=11,G917=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H917-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C917-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B917,99),0,1,1)*K917,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*L917,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*M917,FEE_rounding)","v":0},0,0,{"$f":"IF(C917>=1,ROUND(K917*OFFSET(Input!$U$27,B917,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B917=1,0,IF($C917>=1,ROUND(OFFSET(Input!$X$27,B917,0,1,1)*AL916,AV_rounding),0))","v":0},{"$f":"IF(B917=1,0,IF(C917=1,ROUND(OFFSET(Input!$W$27,B917,0,1,1)*AVERAGE($AI$5,$AL$5:$AL915),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),OFFSET(Input!$G$27,B917,0,1,1)-AE917,0)","v":0},{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),MIN(OFFSET(Input!$G$27,B917,0,1,1),AP916),0)","v":0},0,0,0,0,0,0,0,-57951780,-58124425,-58124425,-58124425,{"$f":"IF(A917=\"\",\"\",AL917-ROUND(AL917*OFFSET(Input!$S$27,$B917,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A917=\"\",\"\",ROUND(AP917*(1-OFFSET(Input!$T$27,MIN(B917,10),0,1,1)),2*FEE_rounding))","v":-58124425},-52624425,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A917=1,PMF_1st=0),0,ROUND(IF(A917=1,AI917,AL916)*OFFSET(Input!$O$27,IF(A917=121,-1,0)+MIN(B917,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A917=1,PMF_1st=0),0,IF(SUM($K$5:$L917)-$AU916>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B916,B917),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C917-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[914,77,2,null,116,{"$f":"IF(A918=\"\",\"\",IF(A918=1,Age_Full_Month,IF(F917=11,0,F917+1)))","v":1},116,0,{"$f":"IF(A918=\"\",\"\",IF(AND(F918=11,G918=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H918-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C918-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B918,99),0,1,1)*K918,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*L918,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*M918,FEE_rounding)","v":0},0,0,{"$f":"IF(C918>=1,ROUND(K918*OFFSET(Input!$U$27,B918,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B918=1,0,IF($C918>=1,ROUND(OFFSET(Input!$X$27,B918,0,1,1)*AL917,AV_rounding),0))","v":0},{"$f":"IF(B918=1,0,IF(C918=1,ROUND(OFFSET(Input!$W$27,B918,0,1,1)*AVERAGE($AI$5,$AL$5:$AL916),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),OFFSET(Input!$G$27,B918,0,1,1)-AE918,0)","v":0},{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),MIN(OFFSET(Input!$G$27,B918,0,1,1),AP917),0)","v":0},0,0,0,0,0,0,0,-58124425,-58297070,-58297070,-58297070,{"$f":"IF(A918=\"\",\"\",AL918-ROUND(AL918*OFFSET(Input!$S$27,$B918,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A918=\"\",\"\",ROUND(AP918*(1-OFFSET(Input!$T$27,MIN(B918,10),0,1,1)),2*FEE_rounding))","v":-58297070},-52797070,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A918=1,PMF_1st=0),0,ROUND(IF(A918=1,AI918,AL917)*OFFSET(Input!$O$27,IF(A918=121,-1,0)+MIN(B918,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A918=1,PMF_1st=0),0,IF(SUM($K$5:$L918)-$AU917>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B917,B918),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C918-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[915,77,3,null,116,{"$f":"IF(A919=\"\",\"\",IF(A919=1,Age_Full_Month,IF(F918=11,0,F918+1)))","v":2},116,0,{"$f":"IF(A919=\"\",\"\",IF(AND(F919=11,G919=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H919-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C919-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B919,99),0,1,1)*K919,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*L919,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*M919,FEE_rounding)","v":0},0,0,{"$f":"IF(C919>=1,ROUND(K919*OFFSET(Input!$U$27,B919,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B919=1,0,IF($C919>=1,ROUND(OFFSET(Input!$X$27,B919,0,1,1)*AL918,AV_rounding),0))","v":0},{"$f":"IF(B919=1,0,IF(C919=1,ROUND(OFFSET(Input!$W$27,B919,0,1,1)*AVERAGE($AI$5,$AL$5:$AL917),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),OFFSET(Input!$G$27,B919,0,1,1)-AE919,0)","v":0},{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),MIN(OFFSET(Input!$G$27,B919,0,1,1),AP918),0)","v":0},0,0,0,0,0,0,0,-58297070,-58469715,-58469715,-58469715,{"$f":"IF(A919=\"\",\"\",AL919-ROUND(AL919*OFFSET(Input!$S$27,$B919,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A919=\"\",\"\",ROUND(AP919*(1-OFFSET(Input!$T$27,MIN(B919,10),0,1,1)),2*FEE_rounding))","v":-58469715},-52969715,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A919=1,PMF_1st=0),0,ROUND(IF(A919=1,AI919,AL918)*OFFSET(Input!$O$27,IF(A919=121,-1,0)+MIN(B919,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A919=1,PMF_1st=0),0,IF(SUM($K$5:$L919)-$AU918>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B918,B919),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C919-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[916,77,4,null,116,{"$f":"IF(A920=\"\",\"\",IF(A920=1,Age_Full_Month,IF(F919=11,0,F919+1)))","v":3},116,0,{"$f":"IF(A920=\"\",\"\",IF(AND(F920=11,G920=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H920-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C920-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B920,99),0,1,1)*K920,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*L920,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*M920,FEE_rounding)","v":0},0,0,{"$f":"IF(C920>=1,ROUND(K920*OFFSET(Input!$U$27,B920,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B920=1,0,IF($C920>=1,ROUND(OFFSET(Input!$X$27,B920,0,1,1)*AL919,AV_rounding),0))","v":0},{"$f":"IF(B920=1,0,IF(C920=1,ROUND(OFFSET(Input!$W$27,B920,0,1,1)*AVERAGE($AI$5,$AL$5:$AL918),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),OFFSET(Input!$G$27,B920,0,1,1)-AE920,0)","v":0},{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),MIN(OFFSET(Input!$G$27,B920,0,1,1),AP919),0)","v":0},0,0,0,0,0,0,0,-58469715,-58642360,-58642360,-58642360,{"$f":"IF(A920=\"\",\"\",AL920-ROUND(AL920*OFFSET(Input!$S$27,$B920,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A920=\"\",\"\",ROUND(AP920*(1-OFFSET(Input!$T$27,MIN(B920,10),0,1,1)),2*FEE_rounding))","v":-58642360},-53142360,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A920=1,PMF_1st=0),0,ROUND(IF(A920=1,AI920,AL919)*OFFSET(Input!$O$27,IF(A920=121,-1,0)+MIN(B920,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A920=1,PMF_1st=0),0,IF(SUM($K$5:$L920)-$AU919>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B919,B920),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C920-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[917,77,5,null,116,{"$f":"IF(A921=\"\",\"\",IF(A921=1,Age_Full_Month,IF(F920=11,0,F920+1)))","v":4},116,0,{"$f":"IF(A921=\"\",\"\",IF(AND(F921=11,G921=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H921-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C921-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B921,99),0,1,1)*K921,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*L921,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*M921,FEE_rounding)","v":0},0,0,{"$f":"IF(C921>=1,ROUND(K921*OFFSET(Input!$U$27,B921,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B921=1,0,IF($C921>=1,ROUND(OFFSET(Input!$X$27,B921,0,1,1)*AL920,AV_rounding),0))","v":0},{"$f":"IF(B921=1,0,IF(C921=1,ROUND(OFFSET(Input!$W$27,B921,0,1,1)*AVERAGE($AI$5,$AL$5:$AL919),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),OFFSET(Input!$G$27,B921,0,1,1)-AE921,0)","v":0},{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),MIN(OFFSET(Input!$G$27,B921,0,1,1),AP920),0)","v":0},0,0,0,0,0,0,0,-58642360,-58815005,-58815005,-58815005,{"$f":"IF(A921=\"\",\"\",AL921-ROUND(AL921*OFFSET(Input!$S$27,$B921,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A921=\"\",\"\",ROUND(AP921*(1-OFFSET(Input!$T$27,MIN(B921,10),0,1,1)),2*FEE_rounding))","v":-58815005},-53315005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A921=1,PMF_1st=0),0,ROUND(IF(A921=1,AI921,AL920)*OFFSET(Input!$O$27,IF(A921=121,-1,0)+MIN(B921,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A921=1,PMF_1st=0),0,IF(SUM($K$5:$L921)-$AU920>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B920,B921),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C921-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[918,77,6,null,116,{"$f":"IF(A922=\"\",\"\",IF(A922=1,Age_Full_Month,IF(F921=11,0,F921+1)))","v":5},116,0,{"$f":"IF(A922=\"\",\"\",IF(AND(F922=11,G922=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H922-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C922-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B922,99),0,1,1)*K922,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*L922,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*M922,FEE_rounding)","v":0},0,0,{"$f":"IF(C922>=1,ROUND(K922*OFFSET(Input!$U$27,B922,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B922=1,0,IF($C922>=1,ROUND(OFFSET(Input!$X$27,B922,0,1,1)*AL921,AV_rounding),0))","v":0},{"$f":"IF(B922=1,0,IF(C922=1,ROUND(OFFSET(Input!$W$27,B922,0,1,1)*AVERAGE($AI$5,$AL$5:$AL920),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),OFFSET(Input!$G$27,B922,0,1,1)-AE922,0)","v":0},{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),MIN(OFFSET(Input!$G$27,B922,0,1,1),AP921),0)","v":0},0,0,0,0,0,0,0,-58815005,-58987650,-58987650,-58987650,{"$f":"IF(A922=\"\",\"\",AL922-ROUND(AL922*OFFSET(Input!$S$27,$B922,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A922=\"\",\"\",ROUND(AP922*(1-OFFSET(Input!$T$27,MIN(B922,10),0,1,1)),2*FEE_rounding))","v":-58987650},-53487650,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A922=1,PMF_1st=0),0,ROUND(IF(A922=1,AI922,AL921)*OFFSET(Input!$O$27,IF(A922=121,-1,0)+MIN(B922,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A922=1,PMF_1st=0),0,IF(SUM($K$5:$L922)-$AU921>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B921,B922),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C922-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[919,77,7,null,116,{"$f":"IF(A923=\"\",\"\",IF(A923=1,Age_Full_Month,IF(F922=11,0,F922+1)))","v":6},116,0,{"$f":"IF(A923=\"\",\"\",IF(AND(F923=11,G923=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H923-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C923-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B923,99),0,1,1)*K923,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*L923,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*M923,FEE_rounding)","v":0},0,0,{"$f":"IF(C923>=1,ROUND(K923*OFFSET(Input!$U$27,B923,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B923=1,0,IF($C923>=1,ROUND(OFFSET(Input!$X$27,B923,0,1,1)*AL922,AV_rounding),0))","v":0},{"$f":"IF(B923=1,0,IF(C923=1,ROUND(OFFSET(Input!$W$27,B923,0,1,1)*AVERAGE($AI$5,$AL$5:$AL921),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),OFFSET(Input!$G$27,B923,0,1,1)-AE923,0)","v":0},{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),MIN(OFFSET(Input!$G$27,B923,0,1,1),AP922),0)","v":0},0,0,0,0,0,0,0,-58987650,-59160295,-59160295,-59160295,{"$f":"IF(A923=\"\",\"\",AL923-ROUND(AL923*OFFSET(Input!$S$27,$B923,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A923=\"\",\"\",ROUND(AP923*(1-OFFSET(Input!$T$27,MIN(B923,10),0,1,1)),2*FEE_rounding))","v":-59160295},-53660295,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A923=1,PMF_1st=0),0,ROUND(IF(A923=1,AI923,AL922)*OFFSET(Input!$O$27,IF(A923=121,-1,0)+MIN(B923,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A923=1,PMF_1st=0),0,IF(SUM($K$5:$L923)-$AU922>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B922,B923),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C923-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[920,77,8,null,116,{"$f":"IF(A924=\"\",\"\",IF(A924=1,Age_Full_Month,IF(F923=11,0,F923+1)))","v":7},116,0,{"$f":"IF(A924=\"\",\"\",IF(AND(F924=11,G924=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H924-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C924-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B924,99),0,1,1)*K924,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*L924,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*M924,FEE_rounding)","v":0},0,0,{"$f":"IF(C924>=1,ROUND(K924*OFFSET(Input!$U$27,B924,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B924=1,0,IF($C924>=1,ROUND(OFFSET(Input!$X$27,B924,0,1,1)*AL923,AV_rounding),0))","v":0},{"$f":"IF(B924=1,0,IF(C924=1,ROUND(OFFSET(Input!$W$27,B924,0,1,1)*AVERAGE($AI$5,$AL$5:$AL922),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),OFFSET(Input!$G$27,B924,0,1,1)-AE924,0)","v":0},{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),MIN(OFFSET(Input!$G$27,B924,0,1,1),AP923),0)","v":0},0,0,0,0,0,0,0,-59160295,-59332940,-59332940,-59332940,{"$f":"IF(A924=\"\",\"\",AL924-ROUND(AL924*OFFSET(Input!$S$27,$B924,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A924=\"\",\"\",ROUND(AP924*(1-OFFSET(Input!$T$27,MIN(B924,10),0,1,1)),2*FEE_rounding))","v":-59332940},-53832940,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A924=1,PMF_1st=0),0,ROUND(IF(A924=1,AI924,AL923)*OFFSET(Input!$O$27,IF(A924=121,-1,0)+MIN(B924,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A924=1,PMF_1st=0),0,IF(SUM($K$5:$L924)-$AU923>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B923,B924),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C924-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[921,77,9,null,116,{"$f":"IF(A925=\"\",\"\",IF(A925=1,Age_Full_Month,IF(F924=11,0,F924+1)))","v":8},116,0,{"$f":"IF(A925=\"\",\"\",IF(AND(F925=11,G925=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H925-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C925-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B925,99),0,1,1)*K925,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*L925,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*M925,FEE_rounding)","v":0},0,0,{"$f":"IF(C925>=1,ROUND(K925*OFFSET(Input!$U$27,B925,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B925=1,0,IF($C925>=1,ROUND(OFFSET(Input!$X$27,B925,0,1,1)*AL924,AV_rounding),0))","v":0},{"$f":"IF(B925=1,0,IF(C925=1,ROUND(OFFSET(Input!$W$27,B925,0,1,1)*AVERAGE($AI$5,$AL$5:$AL923),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),OFFSET(Input!$G$27,B925,0,1,1)-AE925,0)","v":0},{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),MIN(OFFSET(Input!$G$27,B925,0,1,1),AP924),0)","v":0},0,0,0,0,0,0,0,-59332940,-59505585,-59505585,-59505585,{"$f":"IF(A925=\"\",\"\",AL925-ROUND(AL925*OFFSET(Input!$S$27,$B925,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A925=\"\",\"\",ROUND(AP925*(1-OFFSET(Input!$T$27,MIN(B925,10),0,1,1)),2*FEE_rounding))","v":-59505585},-54005585,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A925=1,PMF_1st=0),0,ROUND(IF(A925=1,AI925,AL924)*OFFSET(Input!$O$27,IF(A925=121,-1,0)+MIN(B925,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A925=1,PMF_1st=0),0,IF(SUM($K$5:$L925)-$AU924>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B924,B925),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C925-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[922,77,10,null,116,{"$f":"IF(A926=\"\",\"\",IF(A926=1,Age_Full_Month,IF(F925=11,0,F925+1)))","v":9},116,0,{"$f":"IF(A926=\"\",\"\",IF(AND(F926=11,G926=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H926-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C926-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B926,99),0,1,1)*K926,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*L926,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*M926,FEE_rounding)","v":0},0,0,{"$f":"IF(C926>=1,ROUND(K926*OFFSET(Input!$U$27,B926,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B926=1,0,IF($C926>=1,ROUND(OFFSET(Input!$X$27,B926,0,1,1)*AL925,AV_rounding),0))","v":0},{"$f":"IF(B926=1,0,IF(C926=1,ROUND(OFFSET(Input!$W$27,B926,0,1,1)*AVERAGE($AI$5,$AL$5:$AL924),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),OFFSET(Input!$G$27,B926,0,1,1)-AE926,0)","v":0},{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),MIN(OFFSET(Input!$G$27,B926,0,1,1),AP925),0)","v":0},0,0,0,0,0,0,0,-59505585,-59678230,-59678230,-59678230,{"$f":"IF(A926=\"\",\"\",AL926-ROUND(AL926*OFFSET(Input!$S$27,$B926,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A926=\"\",\"\",ROUND(AP926*(1-OFFSET(Input!$T$27,MIN(B926,10),0,1,1)),2*FEE_rounding))","v":-59678230},-54178230,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A926=1,PMF_1st=0),0,ROUND(IF(A926=1,AI926,AL925)*OFFSET(Input!$O$27,IF(A926=121,-1,0)+MIN(B926,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A926=1,PMF_1st=0),0,IF(SUM($K$5:$L926)-$AU925>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B925,B926),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C926-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[923,77,11,null,116,{"$f":"IF(A927=\"\",\"\",IF(A927=1,Age_Full_Month,IF(F926=11,0,F926+1)))","v":10},116,0,{"$f":"IF(A927=\"\",\"\",IF(AND(F927=11,G927=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H927-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C927-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B927,99),0,1,1)*K927,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*L927,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*M927,FEE_rounding)","v":0},0,0,{"$f":"IF(C927>=1,ROUND(K927*OFFSET(Input!$U$27,B927,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B927=1,0,IF($C927>=1,ROUND(OFFSET(Input!$X$27,B927,0,1,1)*AL926,AV_rounding),0))","v":0},{"$f":"IF(B927=1,0,IF(C927=1,ROUND(OFFSET(Input!$W$27,B927,0,1,1)*AVERAGE($AI$5,$AL$5:$AL925),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),OFFSET(Input!$G$27,B927,0,1,1)-AE927,0)","v":0},{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),MIN(OFFSET(Input!$G$27,B927,0,1,1),AP926),0)","v":0},0,0,0,0,0,0,0,-59678230,-59850875,-59850875,-59850875,{"$f":"IF(A927=\"\",\"\",AL927-ROUND(AL927*OFFSET(Input!$S$27,$B927,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A927=\"\",\"\",ROUND(AP927*(1-OFFSET(Input!$T$27,MIN(B927,10),0,1,1)),2*FEE_rounding))","v":-59850875},-54350875,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A927=1,PMF_1st=0),0,ROUND(IF(A927=1,AI927,AL926)*OFFSET(Input!$O$27,IF(A927=121,-1,0)+MIN(B927,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A927=1,PMF_1st=0),0,IF(SUM($K$5:$L927)-$AU926>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B926,B927),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C927-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[924,77,12,null,116,{"$f":"IF(A928=\"\",\"\",IF(A928=1,Age_Full_Month,IF(F927=11,0,F927+1)))","v":11},116,0,{"$f":"IF(A928=\"\",\"\",IF(AND(F928=11,G928=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H928-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C928-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B928,99),0,1,1)*K928,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*L928,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*M928,FEE_rounding)","v":0},0,0,{"$f":"IF(C928>=1,ROUND(K928*OFFSET(Input!$U$27,B928,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B928=1,0,IF($C928>=1,ROUND(OFFSET(Input!$X$27,B928,0,1,1)*AL927,AV_rounding),0))","v":0},{"$f":"IF(B928=1,0,IF(C928=1,ROUND(OFFSET(Input!$W$27,B928,0,1,1)*AVERAGE($AI$5,$AL$5:$AL926),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),OFFSET(Input!$G$27,B928,0,1,1)-AE928,0)","v":0},{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),MIN(OFFSET(Input!$G$27,B928,0,1,1),AP927),0)","v":0},0,0,0,0,0,0,0,-59850875,-60023520,-60023520,-60023520,{"$f":"IF(A928=\"\",\"\",AL928-ROUND(AL928*OFFSET(Input!$S$27,$B928,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A928=\"\",\"\",ROUND(AP928*(1-OFFSET(Input!$T$27,MIN(B928,10),0,1,1)),2*FEE_rounding))","v":-60023520},-54523520,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A928=1,PMF_1st=0),0,ROUND(IF(A928=1,AI928,AL927)*OFFSET(Input!$O$27,IF(A928=121,-1,0)+MIN(B928,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A928=1,PMF_1st=0),0,IF(SUM($K$5:$L928)-$AU927>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B927,B928),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C928-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[925,78,1,null,117,{"$f":"IF(A929=\"\",\"\",IF(A929=1,Age_Full_Month,IF(F928=11,0,F928+1)))","v":0},117,0,{"$f":"IF(A929=\"\",\"\",IF(AND(F929=11,G929=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H929-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C929-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B929,99),0,1,1)*K929,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*L929,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*M929,FEE_rounding)","v":0},0,0,{"$f":"IF(C929>=1,ROUND(K929*OFFSET(Input!$U$27,B929,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B929=1,0,IF($C929>=1,ROUND(OFFSET(Input!$X$27,B929,0,1,1)*AL928,AV_rounding),0))","v":0},{"$f":"IF(B929=1,0,IF(C929=1,ROUND(OFFSET(Input!$W$27,B929,0,1,1)*AVERAGE($AI$5,$AL$5:$AL927),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),OFFSET(Input!$G$27,B929,0,1,1)-AE929,0)","v":0},{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),MIN(OFFSET(Input!$G$27,B929,0,1,1),AP928),0)","v":0},0,0,0,0,0,0,0,-60023520,-60196165,-60196165,-60196165,{"$f":"IF(A929=\"\",\"\",AL929-ROUND(AL929*OFFSET(Input!$S$27,$B929,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A929=\"\",\"\",ROUND(AP929*(1-OFFSET(Input!$T$27,MIN(B929,10),0,1,1)),2*FEE_rounding))","v":-60196165},-54696165,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A929=1,PMF_1st=0),0,ROUND(IF(A929=1,AI929,AL928)*OFFSET(Input!$O$27,IF(A929=121,-1,0)+MIN(B929,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A929=1,PMF_1st=0),0,IF(SUM($K$5:$L929)-$AU928>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B928,B929),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C929-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[926,78,2,null,117,{"$f":"IF(A930=\"\",\"\",IF(A930=1,Age_Full_Month,IF(F929=11,0,F929+1)))","v":1},117,0,{"$f":"IF(A930=\"\",\"\",IF(AND(F930=11,G930=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H930-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C930-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B930,99),0,1,1)*K930,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*L930,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*M930,FEE_rounding)","v":0},0,0,{"$f":"IF(C930>=1,ROUND(K930*OFFSET(Input!$U$27,B930,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B930=1,0,IF($C930>=1,ROUND(OFFSET(Input!$X$27,B930,0,1,1)*AL929,AV_rounding),0))","v":0},{"$f":"IF(B930=1,0,IF(C930=1,ROUND(OFFSET(Input!$W$27,B930,0,1,1)*AVERAGE($AI$5,$AL$5:$AL928),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),OFFSET(Input!$G$27,B930,0,1,1)-AE930,0)","v":0},{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),MIN(OFFSET(Input!$G$27,B930,0,1,1),AP929),0)","v":0},0,0,0,0,0,0,0,-60196165,-60368810,-60368810,-60368810,{"$f":"IF(A930=\"\",\"\",AL930-ROUND(AL930*OFFSET(Input!$S$27,$B930,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A930=\"\",\"\",ROUND(AP930*(1-OFFSET(Input!$T$27,MIN(B930,10),0,1,1)),2*FEE_rounding))","v":-60368810},-54868810,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A930=1,PMF_1st=0),0,ROUND(IF(A930=1,AI930,AL929)*OFFSET(Input!$O$27,IF(A930=121,-1,0)+MIN(B930,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A930=1,PMF_1st=0),0,IF(SUM($K$5:$L930)-$AU929>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B929,B930),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C930-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[927,78,3,null,117,{"$f":"IF(A931=\"\",\"\",IF(A931=1,Age_Full_Month,IF(F930=11,0,F930+1)))","v":2},117,0,{"$f":"IF(A931=\"\",\"\",IF(AND(F931=11,G931=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H931-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C931-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B931,99),0,1,1)*K931,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*L931,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*M931,FEE_rounding)","v":0},0,0,{"$f":"IF(C931>=1,ROUND(K931*OFFSET(Input!$U$27,B931,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B931=1,0,IF($C931>=1,ROUND(OFFSET(Input!$X$27,B931,0,1,1)*AL930,AV_rounding),0))","v":0},{"$f":"IF(B931=1,0,IF(C931=1,ROUND(OFFSET(Input!$W$27,B931,0,1,1)*AVERAGE($AI$5,$AL$5:$AL929),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),OFFSET(Input!$G$27,B931,0,1,1)-AE931,0)","v":0},{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),MIN(OFFSET(Input!$G$27,B931,0,1,1),AP930),0)","v":0},0,0,0,0,0,0,0,-60368810,-60541455,-60541455,-60541455,{"$f":"IF(A931=\"\",\"\",AL931-ROUND(AL931*OFFSET(Input!$S$27,$B931,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A931=\"\",\"\",ROUND(AP931*(1-OFFSET(Input!$T$27,MIN(B931,10),0,1,1)),2*FEE_rounding))","v":-60541455},-55041455,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A931=1,PMF_1st=0),0,ROUND(IF(A931=1,AI931,AL930)*OFFSET(Input!$O$27,IF(A931=121,-1,0)+MIN(B931,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A931=1,PMF_1st=0),0,IF(SUM($K$5:$L931)-$AU930>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B930,B931),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C931-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[928,78,4,null,117,{"$f":"IF(A932=\"\",\"\",IF(A932=1,Age_Full_Month,IF(F931=11,0,F931+1)))","v":3},117,0,{"$f":"IF(A932=\"\",\"\",IF(AND(F932=11,G932=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H932-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C932-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B932,99),0,1,1)*K932,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*L932,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*M932,FEE_rounding)","v":0},0,0,{"$f":"IF(C932>=1,ROUND(K932*OFFSET(Input!$U$27,B932,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B932=1,0,IF($C932>=1,ROUND(OFFSET(Input!$X$27,B932,0,1,1)*AL931,AV_rounding),0))","v":0},{"$f":"IF(B932=1,0,IF(C932=1,ROUND(OFFSET(Input!$W$27,B932,0,1,1)*AVERAGE($AI$5,$AL$5:$AL930),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),OFFSET(Input!$G$27,B932,0,1,1)-AE932,0)","v":0},{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),MIN(OFFSET(Input!$G$27,B932,0,1,1),AP931),0)","v":0},0,0,0,0,0,0,0,-60541455,-60714100,-60714100,-60714100,{"$f":"IF(A932=\"\",\"\",AL932-ROUND(AL932*OFFSET(Input!$S$27,$B932,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A932=\"\",\"\",ROUND(AP932*(1-OFFSET(Input!$T$27,MIN(B932,10),0,1,1)),2*FEE_rounding))","v":-60714100},-55214100,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A932=1,PMF_1st=0),0,ROUND(IF(A932=1,AI932,AL931)*OFFSET(Input!$O$27,IF(A932=121,-1,0)+MIN(B932,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A932=1,PMF_1st=0),0,IF(SUM($K$5:$L932)-$AU931>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B931,B932),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C932-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[929,78,5,null,117,{"$f":"IF(A933=\"\",\"\",IF(A933=1,Age_Full_Month,IF(F932=11,0,F932+1)))","v":4},117,0,{"$f":"IF(A933=\"\",\"\",IF(AND(F933=11,G933=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H933-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C933-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B933,99),0,1,1)*K933,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*L933,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*M933,FEE_rounding)","v":0},0,0,{"$f":"IF(C933>=1,ROUND(K933*OFFSET(Input!$U$27,B933,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B933=1,0,IF($C933>=1,ROUND(OFFSET(Input!$X$27,B933,0,1,1)*AL932,AV_rounding),0))","v":0},{"$f":"IF(B933=1,0,IF(C933=1,ROUND(OFFSET(Input!$W$27,B933,0,1,1)*AVERAGE($AI$5,$AL$5:$AL931),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),OFFSET(Input!$G$27,B933,0,1,1)-AE933,0)","v":0},{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),MIN(OFFSET(Input!$G$27,B933,0,1,1),AP932),0)","v":0},0,0,0,0,0,0,0,-60714100,-60886745,-60886745,-60886745,{"$f":"IF(A933=\"\",\"\",AL933-ROUND(AL933*OFFSET(Input!$S$27,$B933,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A933=\"\",\"\",ROUND(AP933*(1-OFFSET(Input!$T$27,MIN(B933,10),0,1,1)),2*FEE_rounding))","v":-60886745},-55386745,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A933=1,PMF_1st=0),0,ROUND(IF(A933=1,AI933,AL932)*OFFSET(Input!$O$27,IF(A933=121,-1,0)+MIN(B933,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A933=1,PMF_1st=0),0,IF(SUM($K$5:$L933)-$AU932>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B932,B933),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C933-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[930,78,6,null,117,{"$f":"IF(A934=\"\",\"\",IF(A934=1,Age_Full_Month,IF(F933=11,0,F933+1)))","v":5},117,0,{"$f":"IF(A934=\"\",\"\",IF(AND(F934=11,G934=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H934-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C934-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B934,99),0,1,1)*K934,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*L934,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*M934,FEE_rounding)","v":0},0,0,{"$f":"IF(C934>=1,ROUND(K934*OFFSET(Input!$U$27,B934,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B934=1,0,IF($C934>=1,ROUND(OFFSET(Input!$X$27,B934,0,1,1)*AL933,AV_rounding),0))","v":0},{"$f":"IF(B934=1,0,IF(C934=1,ROUND(OFFSET(Input!$W$27,B934,0,1,1)*AVERAGE($AI$5,$AL$5:$AL932),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),OFFSET(Input!$G$27,B934,0,1,1)-AE934,0)","v":0},{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),MIN(OFFSET(Input!$G$27,B934,0,1,1),AP933),0)","v":0},0,0,0,0,0,0,0,-60886745,-61059390,-61059390,-61059390,{"$f":"IF(A934=\"\",\"\",AL934-ROUND(AL934*OFFSET(Input!$S$27,$B934,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A934=\"\",\"\",ROUND(AP934*(1-OFFSET(Input!$T$27,MIN(B934,10),0,1,1)),2*FEE_rounding))","v":-61059390},-55559390,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A934=1,PMF_1st=0),0,ROUND(IF(A934=1,AI934,AL933)*OFFSET(Input!$O$27,IF(A934=121,-1,0)+MIN(B934,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A934=1,PMF_1st=0),0,IF(SUM($K$5:$L934)-$AU933>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B933,B934),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C934-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[931,78,7,null,117,{"$f":"IF(A935=\"\",\"\",IF(A935=1,Age_Full_Month,IF(F934=11,0,F934+1)))","v":6},117,0,{"$f":"IF(A935=\"\",\"\",IF(AND(F935=11,G935=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H935-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C935-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B935,99),0,1,1)*K935,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*L935,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*M935,FEE_rounding)","v":0},0,0,{"$f":"IF(C935>=1,ROUND(K935*OFFSET(Input!$U$27,B935,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B935=1,0,IF($C935>=1,ROUND(OFFSET(Input!$X$27,B935,0,1,1)*AL934,AV_rounding),0))","v":0},{"$f":"IF(B935=1,0,IF(C935=1,ROUND(OFFSET(Input!$W$27,B935,0,1,1)*AVERAGE($AI$5,$AL$5:$AL933),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),OFFSET(Input!$G$27,B935,0,1,1)-AE935,0)","v":0},{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),MIN(OFFSET(Input!$G$27,B935,0,1,1),AP934),0)","v":0},0,0,0,0,0,0,0,-61059390,-61232035,-61232035,-61232035,{"$f":"IF(A935=\"\",\"\",AL935-ROUND(AL935*OFFSET(Input!$S$27,$B935,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A935=\"\",\"\",ROUND(AP935*(1-OFFSET(Input!$T$27,MIN(B935,10),0,1,1)),2*FEE_rounding))","v":-61232035},-55732035,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A935=1,PMF_1st=0),0,ROUND(IF(A935=1,AI935,AL934)*OFFSET(Input!$O$27,IF(A935=121,-1,0)+MIN(B935,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A935=1,PMF_1st=0),0,IF(SUM($K$5:$L935)-$AU934>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B934,B935),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C935-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[932,78,8,null,117,{"$f":"IF(A936=\"\",\"\",IF(A936=1,Age_Full_Month,IF(F935=11,0,F935+1)))","v":7},117,0,{"$f":"IF(A936=\"\",\"\",IF(AND(F936=11,G936=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H936-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C936-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B936,99),0,1,1)*K936,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*L936,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*M936,FEE_rounding)","v":0},0,0,{"$f":"IF(C936>=1,ROUND(K936*OFFSET(Input!$U$27,B936,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B936=1,0,IF($C936>=1,ROUND(OFFSET(Input!$X$27,B936,0,1,1)*AL935,AV_rounding),0))","v":0},{"$f":"IF(B936=1,0,IF(C936=1,ROUND(OFFSET(Input!$W$27,B936,0,1,1)*AVERAGE($AI$5,$AL$5:$AL934),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),OFFSET(Input!$G$27,B936,0,1,1)-AE936,0)","v":0},{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),MIN(OFFSET(Input!$G$27,B936,0,1,1),AP935),0)","v":0},0,0,0,0,0,0,0,-61232035,-61404680,-61404680,-61404680,{"$f":"IF(A936=\"\",\"\",AL936-ROUND(AL936*OFFSET(Input!$S$27,$B936,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A936=\"\",\"\",ROUND(AP936*(1-OFFSET(Input!$T$27,MIN(B936,10),0,1,1)),2*FEE_rounding))","v":-61404680},-55904680,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A936=1,PMF_1st=0),0,ROUND(IF(A936=1,AI936,AL935)*OFFSET(Input!$O$27,IF(A936=121,-1,0)+MIN(B936,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A936=1,PMF_1st=0),0,IF(SUM($K$5:$L936)-$AU935>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B935,B936),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C936-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[933,78,9,null,117,{"$f":"IF(A937=\"\",\"\",IF(A937=1,Age_Full_Month,IF(F936=11,0,F936+1)))","v":8},117,0,{"$f":"IF(A937=\"\",\"\",IF(AND(F937=11,G937=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H937-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C937-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B937,99),0,1,1)*K937,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*L937,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*M937,FEE_rounding)","v":0},0,0,{"$f":"IF(C937>=1,ROUND(K937*OFFSET(Input!$U$27,B937,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B937=1,0,IF($C937>=1,ROUND(OFFSET(Input!$X$27,B937,0,1,1)*AL936,AV_rounding),0))","v":0},{"$f":"IF(B937=1,0,IF(C937=1,ROUND(OFFSET(Input!$W$27,B937,0,1,1)*AVERAGE($AI$5,$AL$5:$AL935),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),OFFSET(Input!$G$27,B937,0,1,1)-AE937,0)","v":0},{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),MIN(OFFSET(Input!$G$27,B937,0,1,1),AP936),0)","v":0},0,0,0,0,0,0,0,-61404680,-61577325,-61577325,-61577325,{"$f":"IF(A937=\"\",\"\",AL937-ROUND(AL937*OFFSET(Input!$S$27,$B937,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A937=\"\",\"\",ROUND(AP937*(1-OFFSET(Input!$T$27,MIN(B937,10),0,1,1)),2*FEE_rounding))","v":-61577325},-56077325,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A937=1,PMF_1st=0),0,ROUND(IF(A937=1,AI937,AL936)*OFFSET(Input!$O$27,IF(A937=121,-1,0)+MIN(B937,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A937=1,PMF_1st=0),0,IF(SUM($K$5:$L937)-$AU936>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B936,B937),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C937-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[934,78,10,null,117,{"$f":"IF(A938=\"\",\"\",IF(A938=1,Age_Full_Month,IF(F937=11,0,F937+1)))","v":9},117,0,{"$f":"IF(A938=\"\",\"\",IF(AND(F938=11,G938=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H938-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C938-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B938,99),0,1,1)*K938,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*L938,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*M938,FEE_rounding)","v":0},0,0,{"$f":"IF(C938>=1,ROUND(K938*OFFSET(Input!$U$27,B938,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B938=1,0,IF($C938>=1,ROUND(OFFSET(Input!$X$27,B938,0,1,1)*AL937,AV_rounding),0))","v":0},{"$f":"IF(B938=1,0,IF(C938=1,ROUND(OFFSET(Input!$W$27,B938,0,1,1)*AVERAGE($AI$5,$AL$5:$AL936),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),OFFSET(Input!$G$27,B938,0,1,1)-AE938,0)","v":0},{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),MIN(OFFSET(Input!$G$27,B938,0,1,1),AP937),0)","v":0},0,0,0,0,0,0,0,-61577325,-61749970,-61749970,-61749970,{"$f":"IF(A938=\"\",\"\",AL938-ROUND(AL938*OFFSET(Input!$S$27,$B938,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A938=\"\",\"\",ROUND(AP938*(1-OFFSET(Input!$T$27,MIN(B938,10),0,1,1)),2*FEE_rounding))","v":-61749970},-56249970,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A938=1,PMF_1st=0),0,ROUND(IF(A938=1,AI938,AL937)*OFFSET(Input!$O$27,IF(A938=121,-1,0)+MIN(B938,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A938=1,PMF_1st=0),0,IF(SUM($K$5:$L938)-$AU937>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B937,B938),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C938-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[935,78,11,null,117,{"$f":"IF(A939=\"\",\"\",IF(A939=1,Age_Full_Month,IF(F938=11,0,F938+1)))","v":10},117,0,{"$f":"IF(A939=\"\",\"\",IF(AND(F939=11,G939=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H939-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C939-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B939,99),0,1,1)*K939,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*L939,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*M939,FEE_rounding)","v":0},0,0,{"$f":"IF(C939>=1,ROUND(K939*OFFSET(Input!$U$27,B939,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B939=1,0,IF($C939>=1,ROUND(OFFSET(Input!$X$27,B939,0,1,1)*AL938,AV_rounding),0))","v":0},{"$f":"IF(B939=1,0,IF(C939=1,ROUND(OFFSET(Input!$W$27,B939,0,1,1)*AVERAGE($AI$5,$AL$5:$AL937),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),OFFSET(Input!$G$27,B939,0,1,1)-AE939,0)","v":0},{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),MIN(OFFSET(Input!$G$27,B939,0,1,1),AP938),0)","v":0},0,0,0,0,0,0,0,-61749970,-61922615,-61922615,-61922615,{"$f":"IF(A939=\"\",\"\",AL939-ROUND(AL939*OFFSET(Input!$S$27,$B939,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A939=\"\",\"\",ROUND(AP939*(1-OFFSET(Input!$T$27,MIN(B939,10),0,1,1)),2*FEE_rounding))","v":-61922615},-56422615,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A939=1,PMF_1st=0),0,ROUND(IF(A939=1,AI939,AL938)*OFFSET(Input!$O$27,IF(A939=121,-1,0)+MIN(B939,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A939=1,PMF_1st=0),0,IF(SUM($K$5:$L939)-$AU938>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B938,B939),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C939-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[936,78,12,null,117,{"$f":"IF(A940=\"\",\"\",IF(A940=1,Age_Full_Month,IF(F939=11,0,F939+1)))","v":11},117,0,{"$f":"IF(A940=\"\",\"\",IF(AND(F940=11,G940=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H940-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C940-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B940,99),0,1,1)*K940,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*L940,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*M940,FEE_rounding)","v":0},0,0,{"$f":"IF(C940>=1,ROUND(K940*OFFSET(Input!$U$27,B940,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B940=1,0,IF($C940>=1,ROUND(OFFSET(Input!$X$27,B940,0,1,1)*AL939,AV_rounding),0))","v":0},{"$f":"IF(B940=1,0,IF(C940=1,ROUND(OFFSET(Input!$W$27,B940,0,1,1)*AVERAGE($AI$5,$AL$5:$AL938),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),OFFSET(Input!$G$27,B940,0,1,1)-AE940,0)","v":0},{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),MIN(OFFSET(Input!$G$27,B940,0,1,1),AP939),0)","v":0},0,0,0,0,0,0,0,-61922615,-62095260,-62095260,-62095260,{"$f":"IF(A940=\"\",\"\",AL940-ROUND(AL940*OFFSET(Input!$S$27,$B940,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A940=\"\",\"\",ROUND(AP940*(1-OFFSET(Input!$T$27,MIN(B940,10),0,1,1)),2*FEE_rounding))","v":-62095260},-56595260,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A940=1,PMF_1st=0),0,ROUND(IF(A940=1,AI940,AL939)*OFFSET(Input!$O$27,IF(A940=121,-1,0)+MIN(B940,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A940=1,PMF_1st=0),0,IF(SUM($K$5:$L940)-$AU939>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B939,B940),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C940-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[937,79,1,null,118,{"$f":"IF(A941=\"\",\"\",IF(A941=1,Age_Full_Month,IF(F940=11,0,F940+1)))","v":0},118,0,{"$f":"IF(A941=\"\",\"\",IF(AND(F941=11,G941=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H941-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C941-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B941,99),0,1,1)*K941,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*L941,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*M941,FEE_rounding)","v":0},0,0,{"$f":"IF(C941>=1,ROUND(K941*OFFSET(Input!$U$27,B941,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B941=1,0,IF($C941>=1,ROUND(OFFSET(Input!$X$27,B941,0,1,1)*AL940,AV_rounding),0))","v":0},{"$f":"IF(B941=1,0,IF(C941=1,ROUND(OFFSET(Input!$W$27,B941,0,1,1)*AVERAGE($AI$5,$AL$5:$AL939),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),OFFSET(Input!$G$27,B941,0,1,1)-AE941,0)","v":0},{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),MIN(OFFSET(Input!$G$27,B941,0,1,1),AP940),0)","v":0},0,0,0,0,0,0,0,-62095260,-62267905,-62267905,-62267905,{"$f":"IF(A941=\"\",\"\",AL941-ROUND(AL941*OFFSET(Input!$S$27,$B941,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A941=\"\",\"\",ROUND(AP941*(1-OFFSET(Input!$T$27,MIN(B941,10),0,1,1)),2*FEE_rounding))","v":-62267905},-56767905,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A941=1,PMF_1st=0),0,ROUND(IF(A941=1,AI941,AL940)*OFFSET(Input!$O$27,IF(A941=121,-1,0)+MIN(B941,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A941=1,PMF_1st=0),0,IF(SUM($K$5:$L941)-$AU940>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B940,B941),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C941-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[938,79,2,null,118,{"$f":"IF(A942=\"\",\"\",IF(A942=1,Age_Full_Month,IF(F941=11,0,F941+1)))","v":1},118,0,{"$f":"IF(A942=\"\",\"\",IF(AND(F942=11,G942=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H942-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C942-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B942,99),0,1,1)*K942,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*L942,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*M942,FEE_rounding)","v":0},0,0,{"$f":"IF(C942>=1,ROUND(K942*OFFSET(Input!$U$27,B942,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B942=1,0,IF($C942>=1,ROUND(OFFSET(Input!$X$27,B942,0,1,1)*AL941,AV_rounding),0))","v":0},{"$f":"IF(B942=1,0,IF(C942=1,ROUND(OFFSET(Input!$W$27,B942,0,1,1)*AVERAGE($AI$5,$AL$5:$AL940),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),OFFSET(Input!$G$27,B942,0,1,1)-AE942,0)","v":0},{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),MIN(OFFSET(Input!$G$27,B942,0,1,1),AP941),0)","v":0},0,0,0,0,0,0,0,-62267905,-62440550,-62440550,-62440550,{"$f":"IF(A942=\"\",\"\",AL942-ROUND(AL942*OFFSET(Input!$S$27,$B942,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A942=\"\",\"\",ROUND(AP942*(1-OFFSET(Input!$T$27,MIN(B942,10),0,1,1)),2*FEE_rounding))","v":-62440550},-56940550,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A942=1,PMF_1st=0),0,ROUND(IF(A942=1,AI942,AL941)*OFFSET(Input!$O$27,IF(A942=121,-1,0)+MIN(B942,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A942=1,PMF_1st=0),0,IF(SUM($K$5:$L942)-$AU941>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B941,B942),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C942-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[939,79,3,null,118,{"$f":"IF(A943=\"\",\"\",IF(A943=1,Age_Full_Month,IF(F942=11,0,F942+1)))","v":2},118,0,{"$f":"IF(A943=\"\",\"\",IF(AND(F943=11,G943=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H943-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C943-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B943,99),0,1,1)*K943,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*L943,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*M943,FEE_rounding)","v":0},0,0,{"$f":"IF(C943>=1,ROUND(K943*OFFSET(Input!$U$27,B943,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B943=1,0,IF($C943>=1,ROUND(OFFSET(Input!$X$27,B943,0,1,1)*AL942,AV_rounding),0))","v":0},{"$f":"IF(B943=1,0,IF(C943=1,ROUND(OFFSET(Input!$W$27,B943,0,1,1)*AVERAGE($AI$5,$AL$5:$AL941),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),OFFSET(Input!$G$27,B943,0,1,1)-AE943,0)","v":0},{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),MIN(OFFSET(Input!$G$27,B943,0,1,1),AP942),0)","v":0},0,0,0,0,0,0,0,-62440550,-62613195,-62613195,-62613195,{"$f":"IF(A943=\"\",\"\",AL943-ROUND(AL943*OFFSET(Input!$S$27,$B943,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A943=\"\",\"\",ROUND(AP943*(1-OFFSET(Input!$T$27,MIN(B943,10),0,1,1)),2*FEE_rounding))","v":-62613195},-57113195,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A943=1,PMF_1st=0),0,ROUND(IF(A943=1,AI943,AL942)*OFFSET(Input!$O$27,IF(A943=121,-1,0)+MIN(B943,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A943=1,PMF_1st=0),0,IF(SUM($K$5:$L943)-$AU942>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B942,B943),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C943-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[940,79,4,null,118,{"$f":"IF(A944=\"\",\"\",IF(A944=1,Age_Full_Month,IF(F943=11,0,F943+1)))","v":3},118,0,{"$f":"IF(A944=\"\",\"\",IF(AND(F944=11,G944=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H944-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C944-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B944,99),0,1,1)*K944,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*L944,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*M944,FEE_rounding)","v":0},0,0,{"$f":"IF(C944>=1,ROUND(K944*OFFSET(Input!$U$27,B944,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B944=1,0,IF($C944>=1,ROUND(OFFSET(Input!$X$27,B944,0,1,1)*AL943,AV_rounding),0))","v":0},{"$f":"IF(B944=1,0,IF(C944=1,ROUND(OFFSET(Input!$W$27,B944,0,1,1)*AVERAGE($AI$5,$AL$5:$AL942),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),OFFSET(Input!$G$27,B944,0,1,1)-AE944,0)","v":0},{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),MIN(OFFSET(Input!$G$27,B944,0,1,1),AP943),0)","v":0},0,0,0,0,0,0,0,-62613195,-62785840,-62785840,-62785840,{"$f":"IF(A944=\"\",\"\",AL944-ROUND(AL944*OFFSET(Input!$S$27,$B944,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A944=\"\",\"\",ROUND(AP944*(1-OFFSET(Input!$T$27,MIN(B944,10),0,1,1)),2*FEE_rounding))","v":-62785840},-57285840,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A944=1,PMF_1st=0),0,ROUND(IF(A944=1,AI944,AL943)*OFFSET(Input!$O$27,IF(A944=121,-1,0)+MIN(B944,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A944=1,PMF_1st=0),0,IF(SUM($K$5:$L944)-$AU943>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B943,B944),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C944-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[941,79,5,null,118,{"$f":"IF(A945=\"\",\"\",IF(A945=1,Age_Full_Month,IF(F944=11,0,F944+1)))","v":4},118,0,{"$f":"IF(A945=\"\",\"\",IF(AND(F945=11,G945=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H945-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C945-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B945,99),0,1,1)*K945,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*L945,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*M945,FEE_rounding)","v":0},0,0,{"$f":"IF(C945>=1,ROUND(K945*OFFSET(Input!$U$27,B945,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B945=1,0,IF($C945>=1,ROUND(OFFSET(Input!$X$27,B945,0,1,1)*AL944,AV_rounding),0))","v":0},{"$f":"IF(B945=1,0,IF(C945=1,ROUND(OFFSET(Input!$W$27,B945,0,1,1)*AVERAGE($AI$5,$AL$5:$AL943),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),OFFSET(Input!$G$27,B945,0,1,1)-AE945,0)","v":0},{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),MIN(OFFSET(Input!$G$27,B945,0,1,1),AP944),0)","v":0},0,0,0,0,0,0,0,-62785840,-62958485,-62958485,-62958485,{"$f":"IF(A945=\"\",\"\",AL945-ROUND(AL945*OFFSET(Input!$S$27,$B945,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A945=\"\",\"\",ROUND(AP945*(1-OFFSET(Input!$T$27,MIN(B945,10),0,1,1)),2*FEE_rounding))","v":-62958485},-57458485,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A945=1,PMF_1st=0),0,ROUND(IF(A945=1,AI945,AL944)*OFFSET(Input!$O$27,IF(A945=121,-1,0)+MIN(B945,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A945=1,PMF_1st=0),0,IF(SUM($K$5:$L945)-$AU944>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B944,B945),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C945-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[942,79,6,null,118,{"$f":"IF(A946=\"\",\"\",IF(A946=1,Age_Full_Month,IF(F945=11,0,F945+1)))","v":5},118,0,{"$f":"IF(A946=\"\",\"\",IF(AND(F946=11,G946=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H946-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C946-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B946,99),0,1,1)*K946,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*L946,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*M946,FEE_rounding)","v":0},0,0,{"$f":"IF(C946>=1,ROUND(K946*OFFSET(Input!$U$27,B946,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B946=1,0,IF($C946>=1,ROUND(OFFSET(Input!$X$27,B946,0,1,1)*AL945,AV_rounding),0))","v":0},{"$f":"IF(B946=1,0,IF(C946=1,ROUND(OFFSET(Input!$W$27,B946,0,1,1)*AVERAGE($AI$5,$AL$5:$AL944),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),OFFSET(Input!$G$27,B946,0,1,1)-AE946,0)","v":0},{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),MIN(OFFSET(Input!$G$27,B946,0,1,1),AP945),0)","v":0},0,0,0,0,0,0,0,-62958485,-63131130,-63131130,-63131130,{"$f":"IF(A946=\"\",\"\",AL946-ROUND(AL946*OFFSET(Input!$S$27,$B946,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A946=\"\",\"\",ROUND(AP946*(1-OFFSET(Input!$T$27,MIN(B946,10),0,1,1)),2*FEE_rounding))","v":-63131130},-57631130,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A946=1,PMF_1st=0),0,ROUND(IF(A946=1,AI946,AL945)*OFFSET(Input!$O$27,IF(A946=121,-1,0)+MIN(B946,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A946=1,PMF_1st=0),0,IF(SUM($K$5:$L946)-$AU945>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B945,B946),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C946-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[943,79,7,null,118,{"$f":"IF(A947=\"\",\"\",IF(A947=1,Age_Full_Month,IF(F946=11,0,F946+1)))","v":6},118,0,{"$f":"IF(A947=\"\",\"\",IF(AND(F947=11,G947=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H947-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C947-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B947,99),0,1,1)*K947,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*L947,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*M947,FEE_rounding)","v":0},0,0,{"$f":"IF(C947>=1,ROUND(K947*OFFSET(Input!$U$27,B947,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B947=1,0,IF($C947>=1,ROUND(OFFSET(Input!$X$27,B947,0,1,1)*AL946,AV_rounding),0))","v":0},{"$f":"IF(B947=1,0,IF(C947=1,ROUND(OFFSET(Input!$W$27,B947,0,1,1)*AVERAGE($AI$5,$AL$5:$AL945),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),OFFSET(Input!$G$27,B947,0,1,1)-AE947,0)","v":0},{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),MIN(OFFSET(Input!$G$27,B947,0,1,1),AP946),0)","v":0},0,0,0,0,0,0,0,-63131130,-63303775,-63303775,-63303775,{"$f":"IF(A947=\"\",\"\",AL947-ROUND(AL947*OFFSET(Input!$S$27,$B947,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A947=\"\",\"\",ROUND(AP947*(1-OFFSET(Input!$T$27,MIN(B947,10),0,1,1)),2*FEE_rounding))","v":-63303775},-57803775,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A947=1,PMF_1st=0),0,ROUND(IF(A947=1,AI947,AL946)*OFFSET(Input!$O$27,IF(A947=121,-1,0)+MIN(B947,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A947=1,PMF_1st=0),0,IF(SUM($K$5:$L947)-$AU946>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B946,B947),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C947-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[944,79,8,null,118,{"$f":"IF(A948=\"\",\"\",IF(A948=1,Age_Full_Month,IF(F947=11,0,F947+1)))","v":7},118,0,{"$f":"IF(A948=\"\",\"\",IF(AND(F948=11,G948=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H948-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C948-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B948,99),0,1,1)*K948,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*L948,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*M948,FEE_rounding)","v":0},0,0,{"$f":"IF(C948>=1,ROUND(K948*OFFSET(Input!$U$27,B948,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B948=1,0,IF($C948>=1,ROUND(OFFSET(Input!$X$27,B948,0,1,1)*AL947,AV_rounding),0))","v":0},{"$f":"IF(B948=1,0,IF(C948=1,ROUND(OFFSET(Input!$W$27,B948,0,1,1)*AVERAGE($AI$5,$AL$5:$AL946),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),OFFSET(Input!$G$27,B948,0,1,1)-AE948,0)","v":0},{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),MIN(OFFSET(Input!$G$27,B948,0,1,1),AP947),0)","v":0},0,0,0,0,0,0,0,-63303775,-63476420,-63476420,-63476420,{"$f":"IF(A948=\"\",\"\",AL948-ROUND(AL948*OFFSET(Input!$S$27,$B948,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A948=\"\",\"\",ROUND(AP948*(1-OFFSET(Input!$T$27,MIN(B948,10),0,1,1)),2*FEE_rounding))","v":-63476420},-57976420,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A948=1,PMF_1st=0),0,ROUND(IF(A948=1,AI948,AL947)*OFFSET(Input!$O$27,IF(A948=121,-1,0)+MIN(B948,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A948=1,PMF_1st=0),0,IF(SUM($K$5:$L948)-$AU947>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B947,B948),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C948-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[945,79,9,null,118,{"$f":"IF(A949=\"\",\"\",IF(A949=1,Age_Full_Month,IF(F948=11,0,F948+1)))","v":8},118,0,{"$f":"IF(A949=\"\",\"\",IF(AND(F949=11,G949=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H949-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C949-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B949,99),0,1,1)*K949,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*L949,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*M949,FEE_rounding)","v":0},0,0,{"$f":"IF(C949>=1,ROUND(K949*OFFSET(Input!$U$27,B949,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B949=1,0,IF($C949>=1,ROUND(OFFSET(Input!$X$27,B949,0,1,1)*AL948,AV_rounding),0))","v":0},{"$f":"IF(B949=1,0,IF(C949=1,ROUND(OFFSET(Input!$W$27,B949,0,1,1)*AVERAGE($AI$5,$AL$5:$AL947),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),OFFSET(Input!$G$27,B949,0,1,1)-AE949,0)","v":0},{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),MIN(OFFSET(Input!$G$27,B949,0,1,1),AP948),0)","v":0},0,0,0,0,0,0,0,-63476420,-63649065,-63649065,-63649065,{"$f":"IF(A949=\"\",\"\",AL949-ROUND(AL949*OFFSET(Input!$S$27,$B949,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A949=\"\",\"\",ROUND(AP949*(1-OFFSET(Input!$T$27,MIN(B949,10),0,1,1)),2*FEE_rounding))","v":-63649065},-58149065,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A949=1,PMF_1st=0),0,ROUND(IF(A949=1,AI949,AL948)*OFFSET(Input!$O$27,IF(A949=121,-1,0)+MIN(B949,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A949=1,PMF_1st=0),0,IF(SUM($K$5:$L949)-$AU948>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B948,B949),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C949-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[946,79,10,null,118,{"$f":"IF(A950=\"\",\"\",IF(A950=1,Age_Full_Month,IF(F949=11,0,F949+1)))","v":9},118,0,{"$f":"IF(A950=\"\",\"\",IF(AND(F950=11,G950=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H950-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C950-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B950,99),0,1,1)*K950,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*L950,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*M950,FEE_rounding)","v":0},0,0,{"$f":"IF(C950>=1,ROUND(K950*OFFSET(Input!$U$27,B950,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B950=1,0,IF($C950>=1,ROUND(OFFSET(Input!$X$27,B950,0,1,1)*AL949,AV_rounding),0))","v":0},{"$f":"IF(B950=1,0,IF(C950=1,ROUND(OFFSET(Input!$W$27,B950,0,1,1)*AVERAGE($AI$5,$AL$5:$AL948),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),OFFSET(Input!$G$27,B950,0,1,1)-AE950,0)","v":0},{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),MIN(OFFSET(Input!$G$27,B950,0,1,1),AP949),0)","v":0},0,0,0,0,0,0,0,-63649065,-63821710,-63821710,-63821710,{"$f":"IF(A950=\"\",\"\",AL950-ROUND(AL950*OFFSET(Input!$S$27,$B950,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A950=\"\",\"\",ROUND(AP950*(1-OFFSET(Input!$T$27,MIN(B950,10),0,1,1)),2*FEE_rounding))","v":-63821710},-58321710,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A950=1,PMF_1st=0),0,ROUND(IF(A950=1,AI950,AL949)*OFFSET(Input!$O$27,IF(A950=121,-1,0)+MIN(B950,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A950=1,PMF_1st=0),0,IF(SUM($K$5:$L950)-$AU949>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B949,B950),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C950-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[947,79,11,null,118,{"$f":"IF(A951=\"\",\"\",IF(A951=1,Age_Full_Month,IF(F950=11,0,F950+1)))","v":10},118,0,{"$f":"IF(A951=\"\",\"\",IF(AND(F951=11,G951=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H951-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C951-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B951,99),0,1,1)*K951,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*L951,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*M951,FEE_rounding)","v":0},0,0,{"$f":"IF(C951>=1,ROUND(K951*OFFSET(Input!$U$27,B951,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B951=1,0,IF($C951>=1,ROUND(OFFSET(Input!$X$27,B951,0,1,1)*AL950,AV_rounding),0))","v":0},{"$f":"IF(B951=1,0,IF(C951=1,ROUND(OFFSET(Input!$W$27,B951,0,1,1)*AVERAGE($AI$5,$AL$5:$AL949),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),OFFSET(Input!$G$27,B951,0,1,1)-AE951,0)","v":0},{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),MIN(OFFSET(Input!$G$27,B951,0,1,1),AP950),0)","v":0},0,0,0,0,0,0,0,-63821710,-63994355,-63994355,-63994355,{"$f":"IF(A951=\"\",\"\",AL951-ROUND(AL951*OFFSET(Input!$S$27,$B951,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A951=\"\",\"\",ROUND(AP951*(1-OFFSET(Input!$T$27,MIN(B951,10),0,1,1)),2*FEE_rounding))","v":-63994355},-58494355,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A951=1,PMF_1st=0),0,ROUND(IF(A951=1,AI951,AL950)*OFFSET(Input!$O$27,IF(A951=121,-1,0)+MIN(B951,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A951=1,PMF_1st=0),0,IF(SUM($K$5:$L951)-$AU950>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B950,B951),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C951-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[948,79,12,null,118,{"$f":"IF(A952=\"\",\"\",IF(A952=1,Age_Full_Month,IF(F951=11,0,F951+1)))","v":11},118,0,{"$f":"IF(A952=\"\",\"\",IF(AND(F952=11,G952=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H952-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C952-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B952,99),0,1,1)*K952,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*L952,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*M952,FEE_rounding)","v":0},0,0,{"$f":"IF(C952>=1,ROUND(K952*OFFSET(Input!$U$27,B952,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B952=1,0,IF($C952>=1,ROUND(OFFSET(Input!$X$27,B952,0,1,1)*AL951,AV_rounding),0))","v":0},{"$f":"IF(B952=1,0,IF(C952=1,ROUND(OFFSET(Input!$W$27,B952,0,1,1)*AVERAGE($AI$5,$AL$5:$AL950),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),OFFSET(Input!$G$27,B952,0,1,1)-AE952,0)","v":0},{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),MIN(OFFSET(Input!$G$27,B952,0,1,1),AP951),0)","v":0},0,0,0,0,0,0,0,-63994355,-64167000,-64167000,-64167000,{"$f":"IF(A952=\"\",\"\",AL952-ROUND(AL952*OFFSET(Input!$S$27,$B952,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A952=\"\",\"\",ROUND(AP952*(1-OFFSET(Input!$T$27,MIN(B952,10),0,1,1)),2*FEE_rounding))","v":-64167000},-58667000,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A952=1,PMF_1st=0),0,ROUND(IF(A952=1,AI952,AL951)*OFFSET(Input!$O$27,IF(A952=121,-1,0)+MIN(B952,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A952=1,PMF_1st=0),0,IF(SUM($K$5:$L952)-$AU951>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B951,B952),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C952-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[949,80,1,null,119,{"$f":"IF(A953=\"\",\"\",IF(A953=1,Age_Full_Month,IF(F952=11,0,F952+1)))","v":0},119,0,{"$f":"IF(A953=\"\",\"\",IF(AND(F953=11,G953=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H953-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C953-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B953,99),0,1,1)*K953,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*L953,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*M953,FEE_rounding)","v":0},0,0,{"$f":"IF(C953>=1,ROUND(K953*OFFSET(Input!$U$27,B953,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B953=1,0,IF($C953>=1,ROUND(OFFSET(Input!$X$27,B953,0,1,1)*AL952,AV_rounding),0))","v":0},{"$f":"IF(B953=1,0,IF(C953=1,ROUND(OFFSET(Input!$W$27,B953,0,1,1)*AVERAGE($AI$5,$AL$5:$AL951),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),OFFSET(Input!$G$27,B953,0,1,1)-AE953,0)","v":0},{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),MIN(OFFSET(Input!$G$27,B953,0,1,1),AP952),0)","v":0},0,0,0,0,0,0,0,-64167000,-64339645,-64339645,-64339645,{"$f":"IF(A953=\"\",\"\",AL953-ROUND(AL953*OFFSET(Input!$S$27,$B953,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A953=\"\",\"\",ROUND(AP953*(1-OFFSET(Input!$T$27,MIN(B953,10),0,1,1)),2*FEE_rounding))","v":-64339645},-58839645,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A953=1,PMF_1st=0),0,ROUND(IF(A953=1,AI953,AL952)*OFFSET(Input!$O$27,IF(A953=121,-1,0)+MIN(B953,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A953=1,PMF_1st=0),0,IF(SUM($K$5:$L953)-$AU952>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B952,B953),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C953-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[950,80,2,null,119,{"$f":"IF(A954=\"\",\"\",IF(A954=1,Age_Full_Month,IF(F953=11,0,F953+1)))","v":1},119,0,{"$f":"IF(A954=\"\",\"\",IF(AND(F954=11,G954=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H954-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C954-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B954,99),0,1,1)*K954,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*L954,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*M954,FEE_rounding)","v":0},0,0,{"$f":"IF(C954>=1,ROUND(K954*OFFSET(Input!$U$27,B954,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B954=1,0,IF($C954>=1,ROUND(OFFSET(Input!$X$27,B954,0,1,1)*AL953,AV_rounding),0))","v":0},{"$f":"IF(B954=1,0,IF(C954=1,ROUND(OFFSET(Input!$W$27,B954,0,1,1)*AVERAGE($AI$5,$AL$5:$AL952),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),OFFSET(Input!$G$27,B954,0,1,1)-AE954,0)","v":0},{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),MIN(OFFSET(Input!$G$27,B954,0,1,1),AP953),0)","v":0},0,0,0,0,0,0,0,-64339645,-64512290,-64512290,-64512290,{"$f":"IF(A954=\"\",\"\",AL954-ROUND(AL954*OFFSET(Input!$S$27,$B954,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A954=\"\",\"\",ROUND(AP954*(1-OFFSET(Input!$T$27,MIN(B954,10),0,1,1)),2*FEE_rounding))","v":-64512290},-59012290,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A954=1,PMF_1st=0),0,ROUND(IF(A954=1,AI954,AL953)*OFFSET(Input!$O$27,IF(A954=121,-1,0)+MIN(B954,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A954=1,PMF_1st=0),0,IF(SUM($K$5:$L954)-$AU953>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B953,B954),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C954-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[951,80,3,null,119,{"$f":"IF(A955=\"\",\"\",IF(A955=1,Age_Full_Month,IF(F954=11,0,F954+1)))","v":2},119,0,{"$f":"IF(A955=\"\",\"\",IF(AND(F955=11,G955=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H955-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C955-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B955,99),0,1,1)*K955,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*L955,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*M955,FEE_rounding)","v":0},0,0,{"$f":"IF(C955>=1,ROUND(K955*OFFSET(Input!$U$27,B955,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B955=1,0,IF($C955>=1,ROUND(OFFSET(Input!$X$27,B955,0,1,1)*AL954,AV_rounding),0))","v":0},{"$f":"IF(B955=1,0,IF(C955=1,ROUND(OFFSET(Input!$W$27,B955,0,1,1)*AVERAGE($AI$5,$AL$5:$AL953),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),OFFSET(Input!$G$27,B955,0,1,1)-AE955,0)","v":0},{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),MIN(OFFSET(Input!$G$27,B955,0,1,1),AP954),0)","v":0},0,0,0,0,0,0,0,-64512290,-64684935,-64684935,-64684935,{"$f":"IF(A955=\"\",\"\",AL955-ROUND(AL955*OFFSET(Input!$S$27,$B955,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A955=\"\",\"\",ROUND(AP955*(1-OFFSET(Input!$T$27,MIN(B955,10),0,1,1)),2*FEE_rounding))","v":-64684935},-59184935,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A955=1,PMF_1st=0),0,ROUND(IF(A955=1,AI955,AL954)*OFFSET(Input!$O$27,IF(A955=121,-1,0)+MIN(B955,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A955=1,PMF_1st=0),0,IF(SUM($K$5:$L955)-$AU954>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B954,B955),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C955-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[952,80,4,null,119,{"$f":"IF(A956=\"\",\"\",IF(A956=1,Age_Full_Month,IF(F955=11,0,F955+1)))","v":3},119,0,{"$f":"IF(A956=\"\",\"\",IF(AND(F956=11,G956=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H956-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C956-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B956,99),0,1,1)*K956,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*L956,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*M956,FEE_rounding)","v":0},0,0,{"$f":"IF(C956>=1,ROUND(K956*OFFSET(Input!$U$27,B956,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B956=1,0,IF($C956>=1,ROUND(OFFSET(Input!$X$27,B956,0,1,1)*AL955,AV_rounding),0))","v":0},{"$f":"IF(B956=1,0,IF(C956=1,ROUND(OFFSET(Input!$W$27,B956,0,1,1)*AVERAGE($AI$5,$AL$5:$AL954),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),OFFSET(Input!$G$27,B956,0,1,1)-AE956,0)","v":0},{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),MIN(OFFSET(Input!$G$27,B956,0,1,1),AP955),0)","v":0},0,0,0,0,0,0,0,-64684935,-64857580,-64857580,-64857580,{"$f":"IF(A956=\"\",\"\",AL956-ROUND(AL956*OFFSET(Input!$S$27,$B956,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A956=\"\",\"\",ROUND(AP956*(1-OFFSET(Input!$T$27,MIN(B956,10),0,1,1)),2*FEE_rounding))","v":-64857580},-59357580,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A956=1,PMF_1st=0),0,ROUND(IF(A956=1,AI956,AL955)*OFFSET(Input!$O$27,IF(A956=121,-1,0)+MIN(B956,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A956=1,PMF_1st=0),0,IF(SUM($K$5:$L956)-$AU955>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B955,B956),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C956-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[953,80,5,null,119,{"$f":"IF(A957=\"\",\"\",IF(A957=1,Age_Full_Month,IF(F956=11,0,F956+1)))","v":4},119,0,{"$f":"IF(A957=\"\",\"\",IF(AND(F957=11,G957=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H957-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C957-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B957,99),0,1,1)*K957,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*L957,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*M957,FEE_rounding)","v":0},0,0,{"$f":"IF(C957>=1,ROUND(K957*OFFSET(Input!$U$27,B957,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B957=1,0,IF($C957>=1,ROUND(OFFSET(Input!$X$27,B957,0,1,1)*AL956,AV_rounding),0))","v":0},{"$f":"IF(B957=1,0,IF(C957=1,ROUND(OFFSET(Input!$W$27,B957,0,1,1)*AVERAGE($AI$5,$AL$5:$AL955),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),OFFSET(Input!$G$27,B957,0,1,1)-AE957,0)","v":0},{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),MIN(OFFSET(Input!$G$27,B957,0,1,1),AP956),0)","v":0},0,0,0,0,0,0,0,-64857580,-65030225,-65030225,-65030225,{"$f":"IF(A957=\"\",\"\",AL957-ROUND(AL957*OFFSET(Input!$S$27,$B957,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A957=\"\",\"\",ROUND(AP957*(1-OFFSET(Input!$T$27,MIN(B957,10),0,1,1)),2*FEE_rounding))","v":-65030225},-59530225,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A957=1,PMF_1st=0),0,ROUND(IF(A957=1,AI957,AL956)*OFFSET(Input!$O$27,IF(A957=121,-1,0)+MIN(B957,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A957=1,PMF_1st=0),0,IF(SUM($K$5:$L957)-$AU956>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B956,B957),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C957-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[954,80,6,null,119,{"$f":"IF(A958=\"\",\"\",IF(A958=1,Age_Full_Month,IF(F957=11,0,F957+1)))","v":5},119,0,{"$f":"IF(A958=\"\",\"\",IF(AND(F958=11,G958=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H958-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C958-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B958,99),0,1,1)*K958,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*L958,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*M958,FEE_rounding)","v":0},0,0,{"$f":"IF(C958>=1,ROUND(K958*OFFSET(Input!$U$27,B958,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B958=1,0,IF($C958>=1,ROUND(OFFSET(Input!$X$27,B958,0,1,1)*AL957,AV_rounding),0))","v":0},{"$f":"IF(B958=1,0,IF(C958=1,ROUND(OFFSET(Input!$W$27,B958,0,1,1)*AVERAGE($AI$5,$AL$5:$AL956),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),OFFSET(Input!$G$27,B958,0,1,1)-AE958,0)","v":0},{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),MIN(OFFSET(Input!$G$27,B958,0,1,1),AP957),0)","v":0},0,0,0,0,0,0,0,-65030225,-65202870,-65202870,-65202870,{"$f":"IF(A958=\"\",\"\",AL958-ROUND(AL958*OFFSET(Input!$S$27,$B958,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A958=\"\",\"\",ROUND(AP958*(1-OFFSET(Input!$T$27,MIN(B958,10),0,1,1)),2*FEE_rounding))","v":-65202870},-59702870,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A958=1,PMF_1st=0),0,ROUND(IF(A958=1,AI958,AL957)*OFFSET(Input!$O$27,IF(A958=121,-1,0)+MIN(B958,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A958=1,PMF_1st=0),0,IF(SUM($K$5:$L958)-$AU957>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B957,B958),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C958-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[955,80,7,null,119,{"$f":"IF(A959=\"\",\"\",IF(A959=1,Age_Full_Month,IF(F958=11,0,F958+1)))","v":6},119,0,{"$f":"IF(A959=\"\",\"\",IF(AND(F959=11,G959=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H959-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C959-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B959,99),0,1,1)*K959,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*L959,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*M959,FEE_rounding)","v":0},0,0,{"$f":"IF(C959>=1,ROUND(K959*OFFSET(Input!$U$27,B959,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B959=1,0,IF($C959>=1,ROUND(OFFSET(Input!$X$27,B959,0,1,1)*AL958,AV_rounding),0))","v":0},{"$f":"IF(B959=1,0,IF(C959=1,ROUND(OFFSET(Input!$W$27,B959,0,1,1)*AVERAGE($AI$5,$AL$5:$AL957),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),OFFSET(Input!$G$27,B959,0,1,1)-AE959,0)","v":0},{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),MIN(OFFSET(Input!$G$27,B959,0,1,1),AP958),0)","v":0},0,0,0,0,0,0,0,-65202870,-65375515,-65375515,-65375515,{"$f":"IF(A959=\"\",\"\",AL959-ROUND(AL959*OFFSET(Input!$S$27,$B959,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A959=\"\",\"\",ROUND(AP959*(1-OFFSET(Input!$T$27,MIN(B959,10),0,1,1)),2*FEE_rounding))","v":-65375515},-59875515,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A959=1,PMF_1st=0),0,ROUND(IF(A959=1,AI959,AL958)*OFFSET(Input!$O$27,IF(A959=121,-1,0)+MIN(B959,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A959=1,PMF_1st=0),0,IF(SUM($K$5:$L959)-$AU958>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B958,B959),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C959-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[956,80,8,null,119,{"$f":"IF(A960=\"\",\"\",IF(A960=1,Age_Full_Month,IF(F959=11,0,F959+1)))","v":7},119,0,{"$f":"IF(A960=\"\",\"\",IF(AND(F960=11,G960=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H960-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C960-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B960,99),0,1,1)*K960,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*L960,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*M960,FEE_rounding)","v":0},0,0,{"$f":"IF(C960>=1,ROUND(K960*OFFSET(Input!$U$27,B960,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B960=1,0,IF($C960>=1,ROUND(OFFSET(Input!$X$27,B960,0,1,1)*AL959,AV_rounding),0))","v":0},{"$f":"IF(B960=1,0,IF(C960=1,ROUND(OFFSET(Input!$W$27,B960,0,1,1)*AVERAGE($AI$5,$AL$5:$AL958),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),OFFSET(Input!$G$27,B960,0,1,1)-AE960,0)","v":0},{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),MIN(OFFSET(Input!$G$27,B960,0,1,1),AP959),0)","v":0},0,0,0,0,0,0,0,-65375515,-65548160,-65548160,-65548160,{"$f":"IF(A960=\"\",\"\",AL960-ROUND(AL960*OFFSET(Input!$S$27,$B960,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A960=\"\",\"\",ROUND(AP960*(1-OFFSET(Input!$T$27,MIN(B960,10),0,1,1)),2*FEE_rounding))","v":-65548160},-60048160,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A960=1,PMF_1st=0),0,ROUND(IF(A960=1,AI960,AL959)*OFFSET(Input!$O$27,IF(A960=121,-1,0)+MIN(B960,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A960=1,PMF_1st=0),0,IF(SUM($K$5:$L960)-$AU959>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B959,B960),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C960-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[957,80,9,null,119,{"$f":"IF(A961=\"\",\"\",IF(A961=1,Age_Full_Month,IF(F960=11,0,F960+1)))","v":8},119,0,{"$f":"IF(A961=\"\",\"\",IF(AND(F961=11,G961=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H961-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C961-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B961,99),0,1,1)*K961,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*L961,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*M961,FEE_rounding)","v":0},0,0,{"$f":"IF(C961>=1,ROUND(K961*OFFSET(Input!$U$27,B961,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B961=1,0,IF($C961>=1,ROUND(OFFSET(Input!$X$27,B961,0,1,1)*AL960,AV_rounding),0))","v":0},{"$f":"IF(B961=1,0,IF(C961=1,ROUND(OFFSET(Input!$W$27,B961,0,1,1)*AVERAGE($AI$5,$AL$5:$AL959),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),OFFSET(Input!$G$27,B961,0,1,1)-AE961,0)","v":0},{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),MIN(OFFSET(Input!$G$27,B961,0,1,1),AP960),0)","v":0},0,0,0,0,0,0,0,-65548160,-65720805,-65720805,-65720805,{"$f":"IF(A961=\"\",\"\",AL961-ROUND(AL961*OFFSET(Input!$S$27,$B961,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A961=\"\",\"\",ROUND(AP961*(1-OFFSET(Input!$T$27,MIN(B961,10),0,1,1)),2*FEE_rounding))","v":-65720805},-60220805,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A961=1,PMF_1st=0),0,ROUND(IF(A961=1,AI961,AL960)*OFFSET(Input!$O$27,IF(A961=121,-1,0)+MIN(B961,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A961=1,PMF_1st=0),0,IF(SUM($K$5:$L961)-$AU960>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B960,B961),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C961-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[958,80,10,null,119,{"$f":"IF(A962=\"\",\"\",IF(A962=1,Age_Full_Month,IF(F961=11,0,F961+1)))","v":9},119,0,{"$f":"IF(A962=\"\",\"\",IF(AND(F962=11,G962=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H962-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C962-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B962,99),0,1,1)*K962,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*L962,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*M962,FEE_rounding)","v":0},0,0,{"$f":"IF(C962>=1,ROUND(K962*OFFSET(Input!$U$27,B962,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B962=1,0,IF($C962>=1,ROUND(OFFSET(Input!$X$27,B962,0,1,1)*AL961,AV_rounding),0))","v":0},{"$f":"IF(B962=1,0,IF(C962=1,ROUND(OFFSET(Input!$W$27,B962,0,1,1)*AVERAGE($AI$5,$AL$5:$AL960),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),OFFSET(Input!$G$27,B962,0,1,1)-AE962,0)","v":0},{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),MIN(OFFSET(Input!$G$27,B962,0,1,1),AP961),0)","v":0},0,0,0,0,0,0,0,-65720805,-65893450,-65893450,-65893450,{"$f":"IF(A962=\"\",\"\",AL962-ROUND(AL962*OFFSET(Input!$S$27,$B962,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A962=\"\",\"\",ROUND(AP962*(1-OFFSET(Input!$T$27,MIN(B962,10),0,1,1)),2*FEE_rounding))","v":-65893450},-60393450,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A962=1,PMF_1st=0),0,ROUND(IF(A962=1,AI962,AL961)*OFFSET(Input!$O$27,IF(A962=121,-1,0)+MIN(B962,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A962=1,PMF_1st=0),0,IF(SUM($K$5:$L962)-$AU961>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B961,B962),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C962-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[959,80,11,null,119,{"$f":"IF(A963=\"\",\"\",IF(A963=1,Age_Full_Month,IF(F962=11,0,F962+1)))","v":10},119,0,{"$f":"IF(A963=\"\",\"\",IF(AND(F963=11,G963=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H963-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C963-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B963,99),0,1,1)*K963,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*L963,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*M963,FEE_rounding)","v":0},0,0,{"$f":"IF(C963>=1,ROUND(K963*OFFSET(Input!$U$27,B963,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B963=1,0,IF($C963>=1,ROUND(OFFSET(Input!$X$27,B963,0,1,1)*AL962,AV_rounding),0))","v":0},{"$f":"IF(B963=1,0,IF(C963=1,ROUND(OFFSET(Input!$W$27,B963,0,1,1)*AVERAGE($AI$5,$AL$5:$AL961),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),OFFSET(Input!$G$27,B963,0,1,1)-AE963,0)","v":0},{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),MIN(OFFSET(Input!$G$27,B963,0,1,1),AP962),0)","v":0},0,0,0,0,0,0,0,-65893450,-66066095,-66066095,-66066095,{"$f":"IF(A963=\"\",\"\",AL963-ROUND(AL963*OFFSET(Input!$S$27,$B963,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A963=\"\",\"\",ROUND(AP963*(1-OFFSET(Input!$T$27,MIN(B963,10),0,1,1)),2*FEE_rounding))","v":-66066095},-60566095,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A963=1,PMF_1st=0),0,ROUND(IF(A963=1,AI963,AL962)*OFFSET(Input!$O$27,IF(A963=121,-1,0)+MIN(B963,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A963=1,PMF_1st=0),0,IF(SUM($K$5:$L963)-$AU962>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B962,B963),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C963-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[960,80,12,null,119,{"$f":"IF(A964=\"\",\"\",IF(A964=1,Age_Full_Month,IF(F963=11,0,F963+1)))","v":11},119,0,{"$f":"IF(A964=\"\",\"\",IF(AND(F964=11,G964=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H964-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C964-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B964,99),0,1,1)*K964,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*L964,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*M964,FEE_rounding)","v":0},0,0,{"$f":"IF(C964>=1,ROUND(K964*OFFSET(Input!$U$27,B964,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B964=1,0,IF($C964>=1,ROUND(OFFSET(Input!$X$27,B964,0,1,1)*AL963,AV_rounding),0))","v":0},{"$f":"IF(B964=1,0,IF(C964=1,ROUND(OFFSET(Input!$W$27,B964,0,1,1)*AVERAGE($AI$5,$AL$5:$AL962),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),OFFSET(Input!$G$27,B964,0,1,1)-AE964,0)","v":0},{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),MIN(OFFSET(Input!$G$27,B964,0,1,1),AP963),0)","v":0},0,0,0,0,0,0,0,-66066095,-66238740,-66238740,-66238740,{"$f":"IF(A964=\"\",\"\",AL964-ROUND(AL964*OFFSET(Input!$S$27,$B964,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A964=\"\",\"\",ROUND(AP964*(1-OFFSET(Input!$T$27,MIN(B964,10),0,1,1)),2*FEE_rounding))","v":-66238740},-60738740,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A964=1,PMF_1st=0),0,ROUND(IF(A964=1,AI964,AL963)*OFFSET(Input!$O$27,IF(A964=121,-1,0)+MIN(B964,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A964=1,PMF_1st=0),0,IF(SUM($K$5:$L964)-$AU963>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B963,B964),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C964-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[961,81,1,null,{"$f":"IF($A965=\"\",\"\",Age_Insured+B965-1)","v":120},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Month,IF(F964=11,0,F964+1)))","v":0},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Year,IF(F964=11,G964+1,G964)))","v":120},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),DAY(EOMONTH((SignYY+INT(A965/12)+1911)&\"/\"&(IF(MOD(SignMM+A965-1,12)=0,12,MOD(SignMM+A965-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H965-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B965-1>=BPP,\"\",IF(AS964>0,1,0))","v":""},{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,IF(($BJ965+$AL964+$AP964+$AW965)/($BJ965+$AL964+$AP964)>$BK965,VLOOKUP($B965,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K965=0,0,IF(MOD(C965-1,12/Prem_Freq)=0,VLOOKUP(B965,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C965=1,VLOOKUP(B965,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C965-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B965,99),0,1,1)*K965,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*L965,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*M965,FEE_rounding)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,K965-N965))","v":0},{"$f":"IF(A966=\"\",\"\",IF(K965=\"*****\",\"*****\",L965-O965+M965-P965))","v":0},{"$f":"IF(C965>=1,ROUND(K965*OFFSET(Input!$U$27,B965,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B965=1,0,IF($C965>=1,ROUND(OFFSET(Input!$X$27,B965,0,1,1)*AL964,AV_rounding),0))","v":0},{"$f":"IF(B965=1,0,IF(C965=1,ROUND(OFFSET(Input!$W$27,B965,0,1,1)*AVERAGE($AI$5,$AL$5:$AL963),AV_rounding),0))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,BA965,AI965))","v":0},{"$f":"IF(E965=\"\",\"\",IF(SUM(AI965,-V965)>BB965,BB965,SUM(AI965,-V965)))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,0,BA965-AI965))","v":172645},0,0,{"$f":"IF(E965=\" \",\" \",IF(Z965<BI964+BC965+BE965+BD965*0+BF965,BI964+BC965+BE965+BD965*0+BF965-BI964-Z965,0))","v":0},0,0,{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),OFFSET(Input!$G$27,B965,0,1,1)-AE965,0)","v":0},{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),MIN(OFFSET(Input!$G$27,B965,0,1,1),AP964),0)","v":0},{"$f":"IF(A966=\"\",\"\",AF964+AD965+AE965)","v":0},0,0,{"$f":"IF(A965=\"\",\"\",AL964+Q965+R965*0+IF(A965=1,0,SUM(S965:U965)))","v":0},{"$f":"IF(A965=\"\",\"\",AI965-V965-W965-Z965-AD965)","v":0},{"$f":"ROUND((AJ965-AB965)*(1+IRR_0)^(1/12)+IF(A965=1,S965,0),AV_rounding)","v":0},{"$f":"ROUND(AK965-AG965,AV_rounding)","v":0},-66238740,-66411385,{"$f":"ROUND((AN965-AC965)*(1+IRR_0)^(1/12),AV_rounding)","v":-66411385},{"$f":"ROUND(AO965-AH965,AV_rounding)","v":-66411385},{"$f":"IF(A965=\"\",\"\",AL965-ROUND(AL965*OFFSET(Input!$S$27,$B965,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A965=\"\",\"\",ROUND(AP965*(1-OFFSET(Input!$T$27,MIN(B965,10),0,1,1)),2*FEE_rounding))","v":-66411385},-60911385,0,{"$f":"IF(A966=\"\",\"\",AU964+AD965+AE965)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,Q965+R965))","v":0},5500000,5500000,{"$f":"IF(A965=1,K965,MAX(AY964+K965-AD964-AE964,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ965/100000*VLOOKUP(Age_Insured+B965-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I965>0,I965/H965,1),2*FEE_rounding)*IF(G966>14,1,0)*IF(AND(I965=0,H965>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A965=1,PMF_1st=0),0,ROUND(IF(A965=1,AI965,AL964)*OFFSET(Input!$O$27,IF(A965=121,-1,0)+MIN(B965,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A965=1,PMF_1st=0),0,IF(SUM($K$5:$L965)-$AU964>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B964,B965),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A965+1","v":962},{"$f":"IF($A966=\"\",\"\",INT((A966-1)/12)+1)","v":81},{"$f":"IF($A966=\"\",\"\",MOD((A966-1),12)+1)","v":2},null,120,{"$f":"IF(A966=\"\",\"\",IF(A966=1,Age_Full_Month,IF(F965=11,0,F965+1)))","v":1},120,0,{"$f":"IF(A966=\"\",\"\",IF(AND(F966=11,G966=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H966-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C966-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B966,99),0,1,1)*K966,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*L966,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*M966,FEE_rounding)","v":0},0,0,{"$f":"IF(C966>=1,ROUND(K966*OFFSET(Input!$U$27,B966,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B966=1,0,IF($C966>=1,ROUND(OFFSET(Input!$X$27,B966,0,1,1)*AL965,AV_rounding),0))","v":0},{"$f":"IF(B966=1,0,IF(C966=1,ROUND(OFFSET(Input!$W$27,B966,0,1,1)*AVERAGE($AI$5,$AL$5:$AL964),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q966+R966","v":0},{"$f":"IF(E966=\" \",\" \",IF(AI966+AM966-V966>BI965+BC966+BD966+BF966+BE966,BI965+BC966+BD966+BF966+BE966,MAX(AI966+AM966-V966,0)))","v":0},0,{"$f":"BG966","v":0},0,{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),OFFSET(Input!$G$27,B966,0,1,1)-AE966,0)","v":0},{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),MIN(OFFSET(Input!$G$27,B966,0,1,1),AP965),0)","v":0},0,0,0,0,0,0,0,{"$f":"R966+AO965","v":-66411385},{"$f":"AM966-X966-AA966-AE966","v":-66584030},-66584030,-66584030,{"$f":"IF(A966=\"\",\"\",AL966-ROUND(AL966*OFFSET(Input!$S$27,$B966,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A966=\"\",\"\",ROUND(AP966*(1-OFFSET(Input!$T$27,MIN(B966,10),0,1,1)),2*FEE_rounding))","v":-66584030},{"$f":"AW966+AL966+AP966","v":-61084030},0,0,0,{"$f":"AW965","v":5500000},{"$f":"AW966+AI966","v":5500000},3000000,{"$f":"IF(A966=\"\",\"\",AW966)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A966=1,PMF_1st=0),0,ROUND(IF(A966=1,AI966,AL965)*OFFSET(Input!$O$27,IF(A966=121,-1,0)+MIN(B966,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A966=1,PMF_1st=0),0,IF(SUM($K$5:$L966)-$AU965>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B965,B966),21),0,1,1)))","v":0},null,null,{"$f":"BI965+BC966+BD966+BE966+BF966-Z966-AA966","v":0},{"$f":"IF(MOD($C966-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E966<=30,1.9,IF($E966<=40,1.6,IF($E966<=50,1.4,IF($E966<=60,1.2,IF($E966<=70,1.1,IF($E966<=90,1.02,1))))))","v":1}]
[963,81,3,null,120,{"$f":"IF(A967=\"\",\"\",IF(A967=1,Age_Full_Month,IF(F966=11,0,F966+1)))","v":2},120,0,{"$f":"IF(A967=\"\",\"\",IF(AND(F967=11,G967=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H967-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C967-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B967,99),0,1,1)*K967,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*L967,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*M967,FEE_rounding)","v":0},0,0,{"$f":"IF(C967>=1,ROUND(K967*OFFSET(Input!$U$27,B967,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B967=1,0,IF($C967>=1,ROUND(OFFSET(Input!$X$27,B967,0,1,1)*AL966,AV_rounding),0))","v":0},{"$f":"IF(B967=1,0,IF(C967=1,ROUND(OFFSET(Input!$W$27,B967,0,1,1)*AVERAGE($AI$5,$AL$5:$AL965),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),OFFSET(Input!$G$27,B967,0,1,1)-AE967,0)","v":0},{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),MIN(OFFSET(Input!$G$27,B967,0,1,1),AP966),0)","v":0},0,0,0,0,0,0,0,-66584030,-66756675,-66756675,-66756675,{"$f":"IF(A967=\"\",\"\",AL967-ROUND(AL967*OFFSET(Input!$S$27,$B967,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A967=\"\",\"\",ROUND(AP967*(1-OFFSET(Input!$T$27,MIN(B967,10),0,1,1)),2*FEE_rounding))","v":-66756675},-61256675,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A967=1,PMF_1st=0),0,ROUND(IF(A967=1,AI967,AL966)*OFFSET(Input!$O$27,IF(A967=121,-1,0)+MIN(B967,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A967=1,PMF_1st=0),0,IF(SUM($K$5:$L967)-$AU966>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B966,B967),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C967-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[964,81,4,null,120,{"$f":"IF(A968=\"\",\"\",IF(A968=1,Age_Full_Month,IF(F967=11,0,F967+1)))","v":3},120,0,{"$f":"IF(A968=\"\",\"\",IF(AND(F968=11,G968=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H968-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C968-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B968,99),0,1,1)*K968,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*L968,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*M968,FEE_rounding)","v":0},0,0,{"$f":"IF(C968>=1,ROUND(K968*OFFSET(Input!$U$27,B968,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B968=1,0,IF($C968>=1,ROUND(OFFSET(Input!$X$27,B968,0,1,1)*AL967,AV_rounding),0))","v":0},{"$f":"IF(B968=1,0,IF(C968=1,ROUND(OFFSET(Input!$W$27,B968,0,1,1)*AVERAGE($AI$5,$AL$5:$AL966),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),OFFSET(Input!$G$27,B968,0,1,1)-AE968,0)","v":0},{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),MIN(OFFSET(Input!$G$27,B968,0,1,1),AP967),0)","v":0},0,0,0,0,0,0,0,-66756675,-66929320,-66929320,-66929320,{"$f":"IF(A968=\"\",\"\",AL968-ROUND(AL968*OFFSET(Input!$S$27,$B968,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A968=\"\",\"\",ROUND(AP968*(1-OFFSET(Input!$T$27,MIN(B968,10),0,1,1)),2*FEE_rounding))","v":-66929320},-61429320,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A968=1,PMF_1st=0),0,ROUND(IF(A968=1,AI968,AL967)*OFFSET(Input!$O$27,IF(A968=121,-1,0)+MIN(B968,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A968=1,PMF_1st=0),0,IF(SUM($K$5:$L968)-$AU967>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B967,B968),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C968-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[965,81,5,null,120,{"$f":"IF(A969=\"\",\"\",IF(A969=1,Age_Full_Month,IF(F968=11,0,F968+1)))","v":4},120,0,{"$f":"IF(A969=\"\",\"\",IF(AND(F969=11,G969=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H969-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C969-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B969,99),0,1,1)*K969,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*L969,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*M969,FEE_rounding)","v":0},0,0,{"$f":"IF(C969>=1,ROUND(K969*OFFSET(Input!$U$27,B969,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B969=1,0,IF($C969>=1,ROUND(OFFSET(Input!$X$27,B969,0,1,1)*AL968,AV_rounding),0))","v":0},{"$f":"IF(B969=1,0,IF(C969=1,ROUND(OFFSET(Input!$W$27,B969,0,1,1)*AVERAGE($AI$5,$AL$5:$AL967),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),OFFSET(Input!$G$27,B969,0,1,1)-AE969,0)","v":0},{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),MIN(OFFSET(Input!$G$27,B969,0,1,1),AP968),0)","v":0},0,0,0,0,0,0,0,-66929320,-67101965,-67101965,-67101965,{"$f":"IF(A969=\"\",\"\",AL969-ROUND(AL969*OFFSET(Input!$S$27,$B969,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A969=\"\",\"\",ROUND(AP969*(1-OFFSET(Input!$T$27,MIN(B969,10),0,1,1)),2*FEE_rounding))","v":-67101965},-61601965,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A969=1,PMF_1st=0),0,ROUND(IF(A969=1,AI969,AL968)*OFFSET(Input!$O$27,IF(A969=121,-1,0)+MIN(B969,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A969=1,PMF_1st=0),0,IF(SUM($K$5:$L969)-$AU968>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B968,B969),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C969-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[966,81,6,null,120,{"$f":"IF(A970=\"\",\"\",IF(A970=1,Age_Full_Month,IF(F969=11,0,F969+1)))","v":5},120,0,{"$f":"IF(A970=\"\",\"\",IF(AND(F970=11,G970=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H970-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C970-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B970,99),0,1,1)*K970,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*L970,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*M970,FEE_rounding)","v":0},0,0,{"$f":"IF(C970>=1,ROUND(K970*OFFSET(Input!$U$27,B970,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B970=1,0,IF($C970>=1,ROUND(OFFSET(Input!$X$27,B970,0,1,1)*AL969,AV_rounding),0))","v":0},{"$f":"IF(B970=1,0,IF(C970=1,ROUND(OFFSET(Input!$W$27,B970,0,1,1)*AVERAGE($AI$5,$AL$5:$AL968),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),OFFSET(Input!$G$27,B970,0,1,1)-AE970,0)","v":0},{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),MIN(OFFSET(Input!$G$27,B970,0,1,1),AP969),0)","v":0},0,0,0,0,0,0,0,-67101965,-67274610,-67274610,-67274610,{"$f":"IF(A970=\"\",\"\",AL970-ROUND(AL970*OFFSET(Input!$S$27,$B970,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A970=\"\",\"\",ROUND(AP970*(1-OFFSET(Input!$T$27,MIN(B970,10),0,1,1)),2*FEE_rounding))","v":-67274610},-61774610,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A970=1,PMF_1st=0),0,ROUND(IF(A970=1,AI970,AL969)*OFFSET(Input!$O$27,IF(A970=121,-1,0)+MIN(B970,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A970=1,PMF_1st=0),0,IF(SUM($K$5:$L970)-$AU969>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B969,B970),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C970-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[967,81,7,null,120,{"$f":"IF(A971=\"\",\"\",IF(A971=1,Age_Full_Month,IF(F970=11,0,F970+1)))","v":6},120,0,{"$f":"IF(A971=\"\",\"\",IF(AND(F971=11,G971=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H971-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C971-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B971,99),0,1,1)*K971,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*L971,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*M971,FEE_rounding)","v":0},0,0,{"$f":"IF(C971>=1,ROUND(K971*OFFSET(Input!$U$27,B971,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B971=1,0,IF($C971>=1,ROUND(OFFSET(Input!$X$27,B971,0,1,1)*AL970,AV_rounding),0))","v":0},{"$f":"IF(B971=1,0,IF(C971=1,ROUND(OFFSET(Input!$W$27,B971,0,1,1)*AVERAGE($AI$5,$AL$5:$AL969),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),OFFSET(Input!$G$27,B971,0,1,1)-AE971,0)","v":0},{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),MIN(OFFSET(Input!$G$27,B971,0,1,1),AP970),0)","v":0},0,0,0,0,0,0,0,-67274610,-67447255,-67447255,-67447255,{"$f":"IF(A971=\"\",\"\",AL971-ROUND(AL971*OFFSET(Input!$S$27,$B971,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A971=\"\",\"\",ROUND(AP971*(1-OFFSET(Input!$T$27,MIN(B971,10),0,1,1)),2*FEE_rounding))","v":-67447255},-61947255,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A971=1,PMF_1st=0),0,ROUND(IF(A971=1,AI971,AL970)*OFFSET(Input!$O$27,IF(A971=121,-1,0)+MIN(B971,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A971=1,PMF_1st=0),0,IF(SUM($K$5:$L971)-$AU970>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B970,B971),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C971-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[968,81,8,null,120,{"$f":"IF(A972=\"\",\"\",IF(A972=1,Age_Full_Month,IF(F971=11,0,F971+1)))","v":7},120,0,{"$f":"IF(A972=\"\",\"\",IF(AND(F972=11,G972=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H972-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C972-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B972,99),0,1,1)*K972,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*L972,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*M972,FEE_rounding)","v":0},0,0,{"$f":"IF(C972>=1,ROUND(K972*OFFSET(Input!$U$27,B972,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B972=1,0,IF($C972>=1,ROUND(OFFSET(Input!$X$27,B972,0,1,1)*AL971,AV_rounding),0))","v":0},{"$f":"IF(B972=1,0,IF(C972=1,ROUND(OFFSET(Input!$W$27,B972,0,1,1)*AVERAGE($AI$5,$AL$5:$AL970),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),OFFSET(Input!$G$27,B972,0,1,1)-AE972,0)","v":0},{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),MIN(OFFSET(Input!$G$27,B972,0,1,1),AP971),0)","v":0},0,0,0,0,0,0,0,-67447255,-67619900,-67619900,-67619900,{"$f":"IF(A972=\"\",\"\",AL972-ROUND(AL972*OFFSET(Input!$S$27,$B972,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A972=\"\",\"\",ROUND(AP972*(1-OFFSET(Input!$T$27,MIN(B972,10),0,1,1)),2*FEE_rounding))","v":-67619900},-62119900,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A972=1,PMF_1st=0),0,ROUND(IF(A972=1,AI972,AL971)*OFFSET(Input!$O$27,IF(A972=121,-1,0)+MIN(B972,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A972=1,PMF_1st=0),0,IF(SUM($K$5:$L972)-$AU971>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B971,B972),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C972-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[969,81,9,null,120,{"$f":"IF(A973=\"\",\"\",IF(A973=1,Age_Full_Month,IF(F972=11,0,F972+1)))","v":8},120,0,{"$f":"IF(A973=\"\",\"\",IF(AND(F973=11,G973=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H973-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C973-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B973,99),0,1,1)*K973,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*L973,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*M973,FEE_rounding)","v":0},0,0,{"$f":"IF(C973>=1,ROUND(K973*OFFSET(Input!$U$27,B973,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B973=1,0,IF($C973>=1,ROUND(OFFSET(Input!$X$27,B973,0,1,1)*AL972,AV_rounding),0))","v":0},{"$f":"IF(B973=1,0,IF(C973=1,ROUND(OFFSET(Input!$W$27,B973,0,1,1)*AVERAGE($AI$5,$AL$5:$AL971),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),OFFSET(Input!$G$27,B973,0,1,1)-AE973,0)","v":0},{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),MIN(OFFSET(Input!$G$27,B973,0,1,1),AP972),0)","v":0},0,0,0,0,0,0,0,-67619900,-67792545,-67792545,-67792545,{"$f":"IF(A973=\"\",\"\",AL973-ROUND(AL973*OFFSET(Input!$S$27,$B973,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A973=\"\",\"\",ROUND(AP973*(1-OFFSET(Input!$T$27,MIN(B973,10),0,1,1)),2*FEE_rounding))","v":-67792545},-62292545,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A973=1,PMF_1st=0),0,ROUND(IF(A973=1,AI973,AL972)*OFFSET(Input!$O$27,IF(A973=121,-1,0)+MIN(B973,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A973=1,PMF_1st=0),0,IF(SUM($K$5:$L973)-$AU972>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B972,B973),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C973-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[970,81,10,null,120,{"$f":"IF(A974=\"\",\"\",IF(A974=1,Age_Full_Month,IF(F973=11,0,F973+1)))","v":9},120,0,{"$f":"IF(A974=\"\",\"\",IF(AND(F974=11,G974=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H974-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C974-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B974,99),0,1,1)*K974,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*L974,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*M974,FEE_rounding)","v":0},0,0,{"$f":"IF(C974>=1,ROUND(K974*OFFSET(Input!$U$27,B974,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B974=1,0,IF($C974>=1,ROUND(OFFSET(Input!$X$27,B974,0,1,1)*AL973,AV_rounding),0))","v":0},{"$f":"IF(B974=1,0,IF(C974=1,ROUND(OFFSET(Input!$W$27,B974,0,1,1)*AVERAGE($AI$5,$AL$5:$AL972),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),OFFSET(Input!$G$27,B974,0,1,1)-AE974,0)","v":0},{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),MIN(OFFSET(Input!$G$27,B974,0,1,1),AP973),0)","v":0},0,0,0,0,0,0,0,-67792545,-67965190,-67965190,-67965190,{"$f":"IF(A974=\"\",\"\",AL974-ROUND(AL974*OFFSET(Input!$S$27,$B974,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A974=\"\",\"\",ROUND(AP974*(1-OFFSET(Input!$T$27,MIN(B974,10),0,1,1)),2*FEE_rounding))","v":-67965190},-62465190,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A974=1,PMF_1st=0),0,ROUND(IF(A974=1,AI974,AL973)*OFFSET(Input!$O$27,IF(A974=121,-1,0)+MIN(B974,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A974=1,PMF_1st=0),0,IF(SUM($K$5:$L974)-$AU973>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B973,B974),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C974-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[971,81,11,null,120,{"$f":"IF(A975=\"\",\"\",IF(A975=1,Age_Full_Month,IF(F974=11,0,F974+1)))","v":10},120,0,{"$f":"IF(A975=\"\",\"\",IF(AND(F975=11,G975=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H975-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C975-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B975,99),0,1,1)*K975,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*L975,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*M975,FEE_rounding)","v":0},0,0,{"$f":"IF(C975>=1,ROUND(K975*OFFSET(Input!$U$27,B975,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B975=1,0,IF($C975>=1,ROUND(OFFSET(Input!$X$27,B975,0,1,1)*AL974,AV_rounding),0))","v":0},{"$f":"IF(B975=1,0,IF(C975=1,ROUND(OFFSET(Input!$W$27,B975,0,1,1)*AVERAGE($AI$5,$AL$5:$AL973),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),OFFSET(Input!$G$27,B975,0,1,1)-AE975,0)","v":0},{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),MIN(OFFSET(Input!$G$27,B975,0,1,1),AP974),0)","v":0},0,0,0,0,0,0,0,-67965190,-68137835,-68137835,-68137835,{"$f":"IF(A975=\"\",\"\",AL975-ROUND(AL975*OFFSET(Input!$S$27,$B975,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A975=\"\",\"\",ROUND(AP975*(1-OFFSET(Input!$T$27,MIN(B975,10),0,1,1)),2*FEE_rounding))","v":-68137835},-62637835,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A975=1,PMF_1st=0),0,ROUND(IF(A975=1,AI975,AL974)*OFFSET(Input!$O$27,IF(A975=121,-1,0)+MIN(B975,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A975=1,PMF_1st=0),0,IF(SUM($K$5:$L975)-$AU974>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B974,B975),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C975-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[972,81,12,null,120,{"$f":"IF(A976=\"\",\"\",IF(A976=1,Age_Full_Month,IF(F975=11,0,F975+1)))","v":11},120,0,{"$f":"IF(A976=\"\",\"\",IF(AND(F976=11,G976=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H976-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C976-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B976,99),0,1,1)*K976,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*L976,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*M976,FEE_rounding)","v":0},0,0,{"$f":"IF(C976>=1,ROUND(K976*OFFSET(Input!$U$27,B976,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B976=1,0,IF($C976>=1,ROUND(OFFSET(Input!$X$27,B976,0,1,1)*AL975,AV_rounding),0))","v":0},{"$f":"IF(B976=1,0,IF(C976=1,ROUND(OFFSET(Input!$W$27,B976,0,1,1)*AVERAGE($AI$5,$AL$5:$AL974),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),OFFSET(Input!$G$27,B976,0,1,1)-AE976,0)","v":0},{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),MIN(OFFSET(Input!$G$27,B976,0,1,1),AP975),0)","v":0},0,0,0,0,0,0,0,-68137835,-68310480,-68310480,-68310480,{"$f":"IF(A976=\"\",\"\",AL976-ROUND(AL976*OFFSET(Input!$S$27,$B976,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A976=\"\",\"\",ROUND(AP976*(1-OFFSET(Input!$T$27,MIN(B976,10),0,1,1)),2*FEE_rounding))","v":-68310480},-62810480,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A976=1,PMF_1st=0),0,ROUND(IF(A976=1,AI976,AL975)*OFFSET(Input!$O$27,IF(A976=121,-1,0)+MIN(B976,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A976=1,PMF_1st=0),0,IF(SUM($K$5:$L976)-$AU975>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B975,B976),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C976-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[973,82,1,null,121,{"$f":"IF(A977=\"\",\"\",IF(A977=1,Age_Full_Month,IF(F976=11,0,F976+1)))","v":0},121,0,{"$f":"IF(A977=\"\",\"\",IF(AND(F977=11,G977=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H977-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C977-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B977,99),0,1,1)*K977,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*L977,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*M977,FEE_rounding)","v":0},0,0,{"$f":"IF(C977>=1,ROUND(K977*OFFSET(Input!$U$27,B977,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B977=1,0,IF($C977>=1,ROUND(OFFSET(Input!$X$27,B977,0,1,1)*AL976,AV_rounding),0))","v":0},{"$f":"IF(B977=1,0,IF(C977=1,ROUND(OFFSET(Input!$W$27,B977,0,1,1)*AVERAGE($AI$5,$AL$5:$AL975),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),OFFSET(Input!$G$27,B977,0,1,1)-AE977,0)","v":0},{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),MIN(OFFSET(Input!$G$27,B977,0,1,1),AP976),0)","v":0},0,0,0,0,0,0,0,-68310480,-68483125,-68483125,-68483125,{"$f":"IF(A977=\"\",\"\",AL977-ROUND(AL977*OFFSET(Input!$S$27,$B977,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A977=\"\",\"\",ROUND(AP977*(1-OFFSET(Input!$T$27,MIN(B977,10),0,1,1)),2*FEE_rounding))","v":-68483125},-62983125,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A977=1,PMF_1st=0),0,ROUND(IF(A977=1,AI977,AL976)*OFFSET(Input!$O$27,IF(A977=121,-1,0)+MIN(B977,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A977=1,PMF_1st=0),0,IF(SUM($K$5:$L977)-$AU976>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B976,B977),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C977-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[974,82,2,null,121,{"$f":"IF(A978=\"\",\"\",IF(A978=1,Age_Full_Month,IF(F977=11,0,F977+1)))","v":1},121,0,{"$f":"IF(A978=\"\",\"\",IF(AND(F978=11,G978=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H978-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C978-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B978,99),0,1,1)*K978,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*L978,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*M978,FEE_rounding)","v":0},0,0,{"$f":"IF(C978>=1,ROUND(K978*OFFSET(Input!$U$27,B978,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B978=1,0,IF($C978>=1,ROUND(OFFSET(Input!$X$27,B978,0,1,1)*AL977,AV_rounding),0))","v":0},{"$f":"IF(B978=1,0,IF(C978=1,ROUND(OFFSET(Input!$W$27,B978,0,1,1)*AVERAGE($AI$5,$AL$5:$AL976),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),OFFSET(Input!$G$27,B978,0,1,1)-AE978,0)","v":0},{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),MIN(OFFSET(Input!$G$27,B978,0,1,1),AP977),0)","v":0},0,0,0,0,0,0,0,-68483125,-68655770,-68655770,-68655770,{"$f":"IF(A978=\"\",\"\",AL978-ROUND(AL978*OFFSET(Input!$S$27,$B978,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A978=\"\",\"\",ROUND(AP978*(1-OFFSET(Input!$T$27,MIN(B978,10),0,1,1)),2*FEE_rounding))","v":-68655770},-63155770,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A978=1,PMF_1st=0),0,ROUND(IF(A978=1,AI978,AL977)*OFFSET(Input!$O$27,IF(A978=121,-1,0)+MIN(B978,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A978=1,PMF_1st=0),0,IF(SUM($K$5:$L978)-$AU977>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B977,B978),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C978-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[975,82,3,null,121,{"$f":"IF(A979=\"\",\"\",IF(A979=1,Age_Full_Month,IF(F978=11,0,F978+1)))","v":2},121,0,{"$f":"IF(A979=\"\",\"\",IF(AND(F979=11,G979=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H979-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C979-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B979,99),0,1,1)*K979,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*L979,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*M979,FEE_rounding)","v":0},0,0,{"$f":"IF(C979>=1,ROUND(K979*OFFSET(Input!$U$27,B979,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B979=1,0,IF($C979>=1,ROUND(OFFSET(Input!$X$27,B979,0,1,1)*AL978,AV_rounding),0))","v":0},{"$f":"IF(B979=1,0,IF(C979=1,ROUND(OFFSET(Input!$W$27,B979,0,1,1)*AVERAGE($AI$5,$AL$5:$AL977),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),OFFSET(Input!$G$27,B979,0,1,1)-AE979,0)","v":0},{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),MIN(OFFSET(Input!$G$27,B979,0,1,1),AP978),0)","v":0},0,0,0,0,0,0,0,-68655770,-68828415,-68828415,-68828415,{"$f":"IF(A979=\"\",\"\",AL979-ROUND(AL979*OFFSET(Input!$S$27,$B979,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A979=\"\",\"\",ROUND(AP979*(1-OFFSET(Input!$T$27,MIN(B979,10),0,1,1)),2*FEE_rounding))","v":-68828415},-63328415,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A979=1,PMF_1st=0),0,ROUND(IF(A979=1,AI979,AL978)*OFFSET(Input!$O$27,IF(A979=121,-1,0)+MIN(B979,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A979=1,PMF_1st=0),0,IF(SUM($K$5:$L979)-$AU978>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B978,B979),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C979-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[976,82,4,null,121,{"$f":"IF(A980=\"\",\"\",IF(A980=1,Age_Full_Month,IF(F979=11,0,F979+1)))","v":3},121,0,{"$f":"IF(A980=\"\",\"\",IF(AND(F980=11,G980=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H980-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C980-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B980,99),0,1,1)*K980,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*L980,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*M980,FEE_rounding)","v":0},0,0,{"$f":"IF(C980>=1,ROUND(K980*OFFSET(Input!$U$27,B980,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B980=1,0,IF($C980>=1,ROUND(OFFSET(Input!$X$27,B980,0,1,1)*AL979,AV_rounding),0))","v":0},{"$f":"IF(B980=1,0,IF(C980=1,ROUND(OFFSET(Input!$W$27,B980,0,1,1)*AVERAGE($AI$5,$AL$5:$AL978),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),OFFSET(Input!$G$27,B980,0,1,1)-AE980,0)","v":0},{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),MIN(OFFSET(Input!$G$27,B980,0,1,1),AP979),0)","v":0},0,0,0,0,0,0,0,-68828415,-69001060,-69001060,-69001060,{"$f":"IF(A980=\"\",\"\",AL980-ROUND(AL980*OFFSET(Input!$S$27,$B980,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A980=\"\",\"\",ROUND(AP980*(1-OFFSET(Input!$T$27,MIN(B980,10),0,1,1)),2*FEE_rounding))","v":-69001060},-63501060,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A980=1,PMF_1st=0),0,ROUND(IF(A980=1,AI980,AL979)*OFFSET(Input!$O$27,IF(A980=121,-1,0)+MIN(B980,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A980=1,PMF_1st=0),0,IF(SUM($K$5:$L980)-$AU979>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B979,B980),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C980-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[977,82,5,null,121,{"$f":"IF(A981=\"\",\"\",IF(A981=1,Age_Full_Month,IF(F980=11,0,F980+1)))","v":4},121,0,{"$f":"IF(A981=\"\",\"\",IF(AND(F981=11,G981=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H981-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C981-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B981,99),0,1,1)*K981,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*L981,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*M981,FEE_rounding)","v":0},0,0,{"$f":"IF(C981>=1,ROUND(K981*OFFSET(Input!$U$27,B981,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B981=1,0,IF($C981>=1,ROUND(OFFSET(Input!$X$27,B981,0,1,1)*AL980,AV_rounding),0))","v":0},{"$f":"IF(B981=1,0,IF(C981=1,ROUND(OFFSET(Input!$W$27,B981,0,1,1)*AVERAGE($AI$5,$AL$5:$AL979),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),OFFSET(Input!$G$27,B981,0,1,1)-AE981,0)","v":0},{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),MIN(OFFSET(Input!$G$27,B981,0,1,1),AP980),0)","v":0},0,0,0,0,0,0,0,-69001060,-69173705,-69173705,-69173705,{"$f":"IF(A981=\"\",\"\",AL981-ROUND(AL981*OFFSET(Input!$S$27,$B981,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A981=\"\",\"\",ROUND(AP981*(1-OFFSET(Input!$T$27,MIN(B981,10),0,1,1)),2*FEE_rounding))","v":-69173705},-63673705,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A981=1,PMF_1st=0),0,ROUND(IF(A981=1,AI981,AL980)*OFFSET(Input!$O$27,IF(A981=121,-1,0)+MIN(B981,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A981=1,PMF_1st=0),0,IF(SUM($K$5:$L981)-$AU980>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B980,B981),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C981-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[978,82,6,null,121,{"$f":"IF(A982=\"\",\"\",IF(A982=1,Age_Full_Month,IF(F981=11,0,F981+1)))","v":5},121,0,{"$f":"IF(A982=\"\",\"\",IF(AND(F982=11,G982=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H982-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C982-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B982,99),0,1,1)*K982,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*L982,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*M982,FEE_rounding)","v":0},0,0,{"$f":"IF(C982>=1,ROUND(K982*OFFSET(Input!$U$27,B982,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B982=1,0,IF($C982>=1,ROUND(OFFSET(Input!$X$27,B982,0,1,1)*AL981,AV_rounding),0))","v":0},{"$f":"IF(B982=1,0,IF(C982=1,ROUND(OFFSET(Input!$W$27,B982,0,1,1)*AVERAGE($AI$5,$AL$5:$AL980),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),OFFSET(Input!$G$27,B982,0,1,1)-AE982,0)","v":0},{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),MIN(OFFSET(Input!$G$27,B982,0,1,1),AP981),0)","v":0},0,0,0,0,0,0,0,-69173705,-69346350,-69346350,-69346350,{"$f":"IF(A982=\"\",\"\",AL982-ROUND(AL982*OFFSET(Input!$S$27,$B982,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A982=\"\",\"\",ROUND(AP982*(1-OFFSET(Input!$T$27,MIN(B982,10),0,1,1)),2*FEE_rounding))","v":-69346350},-63846350,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A982=1,PMF_1st=0),0,ROUND(IF(A982=1,AI982,AL981)*OFFSET(Input!$O$27,IF(A982=121,-1,0)+MIN(B982,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A982=1,PMF_1st=0),0,IF(SUM($K$5:$L982)-$AU981>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B981,B982),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C982-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[979,82,7,null,121,{"$f":"IF(A983=\"\",\"\",IF(A983=1,Age_Full_Month,IF(F982=11,0,F982+1)))","v":6},121,0,{"$f":"IF(A983=\"\",\"\",IF(AND(F983=11,G983=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H983-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C983-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B983,99),0,1,1)*K983,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*L983,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*M983,FEE_rounding)","v":0},0,0,{"$f":"IF(C983>=1,ROUND(K983*OFFSET(Input!$U$27,B983,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B983=1,0,IF($C983>=1,ROUND(OFFSET(Input!$X$27,B983,0,1,1)*AL982,AV_rounding),0))","v":0},{"$f":"IF(B983=1,0,IF(C983=1,ROUND(OFFSET(Input!$W$27,B983,0,1,1)*AVERAGE($AI$5,$AL$5:$AL981),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),OFFSET(Input!$G$27,B983,0,1,1)-AE983,0)","v":0},{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),MIN(OFFSET(Input!$G$27,B983,0,1,1),AP982),0)","v":0},0,0,0,0,0,0,0,-69346350,-69518995,-69518995,-69518995,{"$f":"IF(A983=\"\",\"\",AL983-ROUND(AL983*OFFSET(Input!$S$27,$B983,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A983=\"\",\"\",ROUND(AP983*(1-OFFSET(Input!$T$27,MIN(B983,10),0,1,1)),2*FEE_rounding))","v":-69518995},-64018995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A983=1,PMF_1st=0),0,ROUND(IF(A983=1,AI983,AL982)*OFFSET(Input!$O$27,IF(A983=121,-1,0)+MIN(B983,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A983=1,PMF_1st=0),0,IF(SUM($K$5:$L983)-$AU982>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B982,B983),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C983-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[980,82,8,null,121,{"$f":"IF(A984=\"\",\"\",IF(A984=1,Age_Full_Month,IF(F983=11,0,F983+1)))","v":7},121,0,{"$f":"IF(A984=\"\",\"\",IF(AND(F984=11,G984=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H984-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C984-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B984,99),0,1,1)*K984,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*L984,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*M984,FEE_rounding)","v":0},0,0,{"$f":"IF(C984>=1,ROUND(K984*OFFSET(Input!$U$27,B984,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B984=1,0,IF($C984>=1,ROUND(OFFSET(Input!$X$27,B984,0,1,1)*AL983,AV_rounding),0))","v":0},{"$f":"IF(B984=1,0,IF(C984=1,ROUND(OFFSET(Input!$W$27,B984,0,1,1)*AVERAGE($AI$5,$AL$5:$AL982),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),OFFSET(Input!$G$27,B984,0,1,1)-AE984,0)","v":0},{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),MIN(OFFSET(Input!$G$27,B984,0,1,1),AP983),0)","v":0},0,0,0,0,0,0,0,-69518995,-69691640,-69691640,-69691640,{"$f":"IF(A984=\"\",\"\",AL984-ROUND(AL984*OFFSET(Input!$S$27,$B984,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A984=\"\",\"\",ROUND(AP984*(1-OFFSET(Input!$T$27,MIN(B984,10),0,1,1)),2*FEE_rounding))","v":-69691640},-64191640,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A984=1,PMF_1st=0),0,ROUND(IF(A984=1,AI984,AL983)*OFFSET(Input!$O$27,IF(A984=121,-1,0)+MIN(B984,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A984=1,PMF_1st=0),0,IF(SUM($K$5:$L984)-$AU983>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B983,B984),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C984-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[981,82,9,null,121,{"$f":"IF(A985=\"\",\"\",IF(A985=1,Age_Full_Month,IF(F984=11,0,F984+1)))","v":8},121,0,{"$f":"IF(A985=\"\",\"\",IF(AND(F985=11,G985=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H985-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C985-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B985,99),0,1,1)*K985,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*L985,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*M985,FEE_rounding)","v":0},0,0,{"$f":"IF(C985>=1,ROUND(K985*OFFSET(Input!$U$27,B985,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B985=1,0,IF($C985>=1,ROUND(OFFSET(Input!$X$27,B985,0,1,1)*AL984,AV_rounding),0))","v":0},{"$f":"IF(B985=1,0,IF(C985=1,ROUND(OFFSET(Input!$W$27,B985,0,1,1)*AVERAGE($AI$5,$AL$5:$AL983),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),OFFSET(Input!$G$27,B985,0,1,1)-AE985,0)","v":0},{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),MIN(OFFSET(Input!$G$27,B985,0,1,1),AP984),0)","v":0},0,0,0,0,0,0,0,-69691640,-69864285,-69864285,-69864285,{"$f":"IF(A985=\"\",\"\",AL985-ROUND(AL985*OFFSET(Input!$S$27,$B985,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A985=\"\",\"\",ROUND(AP985*(1-OFFSET(Input!$T$27,MIN(B985,10),0,1,1)),2*FEE_rounding))","v":-69864285},-64364285,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A985=1,PMF_1st=0),0,ROUND(IF(A985=1,AI985,AL984)*OFFSET(Input!$O$27,IF(A985=121,-1,0)+MIN(B985,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A985=1,PMF_1st=0),0,IF(SUM($K$5:$L985)-$AU984>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B984,B985),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C985-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[982,82,10,null,121,{"$f":"IF(A986=\"\",\"\",IF(A986=1,Age_Full_Month,IF(F985=11,0,F985+1)))","v":9},121,0,{"$f":"IF(A986=\"\",\"\",IF(AND(F986=11,G986=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H986-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C986-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B986,99),0,1,1)*K986,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*L986,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*M986,FEE_rounding)","v":0},0,0,{"$f":"IF(C986>=1,ROUND(K986*OFFSET(Input!$U$27,B986,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B986=1,0,IF($C986>=1,ROUND(OFFSET(Input!$X$27,B986,0,1,1)*AL985,AV_rounding),0))","v":0},{"$f":"IF(B986=1,0,IF(C986=1,ROUND(OFFSET(Input!$W$27,B986,0,1,1)*AVERAGE($AI$5,$AL$5:$AL984),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),OFFSET(Input!$G$27,B986,0,1,1)-AE986,0)","v":0},{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),MIN(OFFSET(Input!$G$27,B986,0,1,1),AP985),0)","v":0},0,0,0,0,0,0,0,-69864285,-70036930,-70036930,-70036930,{"$f":"IF(A986=\"\",\"\",AL986-ROUND(AL986*OFFSET(Input!$S$27,$B986,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A986=\"\",\"\",ROUND(AP986*(1-OFFSET(Input!$T$27,MIN(B986,10),0,1,1)),2*FEE_rounding))","v":-70036930},-64536930,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A986=1,PMF_1st=0),0,ROUND(IF(A986=1,AI986,AL985)*OFFSET(Input!$O$27,IF(A986=121,-1,0)+MIN(B986,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A986=1,PMF_1st=0),0,IF(SUM($K$5:$L986)-$AU985>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B985,B986),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C986-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[983,82,11,null,121,{"$f":"IF(A987=\"\",\"\",IF(A987=1,Age_Full_Month,IF(F986=11,0,F986+1)))","v":10},121,0,{"$f":"IF(A987=\"\",\"\",IF(AND(F987=11,G987=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H987-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C987-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B987,99),0,1,1)*K987,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*L987,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*M987,FEE_rounding)","v":0},0,0,{"$f":"IF(C987>=1,ROUND(K987*OFFSET(Input!$U$27,B987,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B987=1,0,IF($C987>=1,ROUND(OFFSET(Input!$X$27,B987,0,1,1)*AL986,AV_rounding),0))","v":0},{"$f":"IF(B987=1,0,IF(C987=1,ROUND(OFFSET(Input!$W$27,B987,0,1,1)*AVERAGE($AI$5,$AL$5:$AL985),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),OFFSET(Input!$G$27,B987,0,1,1)-AE987,0)","v":0},{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),MIN(OFFSET(Input!$G$27,B987,0,1,1),AP986),0)","v":0},0,0,0,0,0,0,0,-70036930,-70209575,-70209575,-70209575,{"$f":"IF(A987=\"\",\"\",AL987-ROUND(AL987*OFFSET(Input!$S$27,$B987,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A987=\"\",\"\",ROUND(AP987*(1-OFFSET(Input!$T$27,MIN(B987,10),0,1,1)),2*FEE_rounding))","v":-70209575},-64709575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A987=1,PMF_1st=0),0,ROUND(IF(A987=1,AI987,AL986)*OFFSET(Input!$O$27,IF(A987=121,-1,0)+MIN(B987,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A987=1,PMF_1st=0),0,IF(SUM($K$5:$L987)-$AU986>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B986,B987),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C987-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[984,82,12,null,121,{"$f":"IF(A988=\"\",\"\",IF(A988=1,Age_Full_Month,IF(F987=11,0,F987+1)))","v":11},121,0,{"$f":"IF(A988=\"\",\"\",IF(AND(F988=11,G988=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H988-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C988-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B988,99),0,1,1)*K988,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*L988,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*M988,FEE_rounding)","v":0},0,0,{"$f":"IF(C988>=1,ROUND(K988*OFFSET(Input!$U$27,B988,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B988=1,0,IF($C988>=1,ROUND(OFFSET(Input!$X$27,B988,0,1,1)*AL987,AV_rounding),0))","v":0},{"$f":"IF(B988=1,0,IF(C988=1,ROUND(OFFSET(Input!$W$27,B988,0,1,1)*AVERAGE($AI$5,$AL$5:$AL986),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),OFFSET(Input!$G$27,B988,0,1,1)-AE988,0)","v":0},{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),MIN(OFFSET(Input!$G$27,B988,0,1,1),AP987),0)","v":0},0,0,0,0,0,0,0,-70209575,-70382220,-70382220,-70382220,{"$f":"IF(A988=\"\",\"\",AL988-ROUND(AL988*OFFSET(Input!$S$27,$B988,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A988=\"\",\"\",ROUND(AP988*(1-OFFSET(Input!$T$27,MIN(B988,10),0,1,1)),2*FEE_rounding))","v":-70382220},-64882220,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A988=1,PMF_1st=0),0,ROUND(IF(A988=1,AI988,AL987)*OFFSET(Input!$O$27,IF(A988=121,-1,0)+MIN(B988,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A988=1,PMF_1st=0),0,IF(SUM($K$5:$L988)-$AU987>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B987,B988),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C988-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[985,83,1,null,122,{"$f":"IF(A989=\"\",\"\",IF(A989=1,Age_Full_Month,IF(F988=11,0,F988+1)))","v":0},122,0,{"$f":"IF(A989=\"\",\"\",IF(AND(F989=11,G989=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H989-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C989-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B989,99),0,1,1)*K989,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*L989,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*M989,FEE_rounding)","v":0},0,0,{"$f":"IF(C989>=1,ROUND(K989*OFFSET(Input!$U$27,B989,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B989=1,0,IF($C989>=1,ROUND(OFFSET(Input!$X$27,B989,0,1,1)*AL988,AV_rounding),0))","v":0},{"$f":"IF(B989=1,0,IF(C989=1,ROUND(OFFSET(Input!$W$27,B989,0,1,1)*AVERAGE($AI$5,$AL$5:$AL987),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),OFFSET(Input!$G$27,B989,0,1,1)-AE989,0)","v":0},{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),MIN(OFFSET(Input!$G$27,B989,0,1,1),AP988),0)","v":0},0,0,0,0,0,0,0,-70382220,-70554865,-70554865,-70554865,{"$f":"IF(A989=\"\",\"\",AL989-ROUND(AL989*OFFSET(Input!$S$27,$B989,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A989=\"\",\"\",ROUND(AP989*(1-OFFSET(Input!$T$27,MIN(B989,10),0,1,1)),2*FEE_rounding))","v":-70554865},-65054865,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A989=1,PMF_1st=0),0,ROUND(IF(A989=1,AI989,AL988)*OFFSET(Input!$O$27,IF(A989=121,-1,0)+MIN(B989,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A989=1,PMF_1st=0),0,IF(SUM($K$5:$L989)-$AU988>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B988,B989),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C989-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[986,83,2,null,122,{"$f":"IF(A990=\"\",\"\",IF(A990=1,Age_Full_Month,IF(F989=11,0,F989+1)))","v":1},122,0,{"$f":"IF(A990=\"\",\"\",IF(AND(F990=11,G990=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H990-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C990-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B990,99),0,1,1)*K990,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*L990,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*M990,FEE_rounding)","v":0},0,0,{"$f":"IF(C990>=1,ROUND(K990*OFFSET(Input!$U$27,B990,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B990=1,0,IF($C990>=1,ROUND(OFFSET(Input!$X$27,B990,0,1,1)*AL989,AV_rounding),0))","v":0},{"$f":"IF(B990=1,0,IF(C990=1,ROUND(OFFSET(Input!$W$27,B990,0,1,1)*AVERAGE($AI$5,$AL$5:$AL988),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),OFFSET(Input!$G$27,B990,0,1,1)-AE990,0)","v":0},{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),MIN(OFFSET(Input!$G$27,B990,0,1,1),AP989),0)","v":0},0,0,0,0,0,0,0,-70554865,-70727510,-70727510,-70727510,{"$f":"IF(A990=\"\",\"\",AL990-ROUND(AL990*OFFSET(Input!$S$27,$B990,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A990=\"\",\"\",ROUND(AP990*(1-OFFSET(Input!$T$27,MIN(B990,10),0,1,1)),2*FEE_rounding))","v":-70727510},-65227510,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A990=1,PMF_1st=0),0,ROUND(IF(A990=1,AI990,AL989)*OFFSET(Input!$O$27,IF(A990=121,-1,0)+MIN(B990,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A990=1,PMF_1st=0),0,IF(SUM($K$5:$L990)-$AU989>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B989,B990),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C990-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[987,83,3,null,122,{"$f":"IF(A991=\"\",\"\",IF(A991=1,Age_Full_Month,IF(F990=11,0,F990+1)))","v":2},122,0,{"$f":"IF(A991=\"\",\"\",IF(AND(F991=11,G991=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H991-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C991-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B991,99),0,1,1)*K991,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*L991,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*M991,FEE_rounding)","v":0},0,0,{"$f":"IF(C991>=1,ROUND(K991*OFFSET(Input!$U$27,B991,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B991=1,0,IF($C991>=1,ROUND(OFFSET(Input!$X$27,B991,0,1,1)*AL990,AV_rounding),0))","v":0},{"$f":"IF(B991=1,0,IF(C991=1,ROUND(OFFSET(Input!$W$27,B991,0,1,1)*AVERAGE($AI$5,$AL$5:$AL989),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),OFFSET(Input!$G$27,B991,0,1,1)-AE991,0)","v":0},{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),MIN(OFFSET(Input!$G$27,B991,0,1,1),AP990),0)","v":0},0,0,0,0,0,0,0,-70727510,-70900155,-70900155,-70900155,{"$f":"IF(A991=\"\",\"\",AL991-ROUND(AL991*OFFSET(Input!$S$27,$B991,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A991=\"\",\"\",ROUND(AP991*(1-OFFSET(Input!$T$27,MIN(B991,10),0,1,1)),2*FEE_rounding))","v":-70900155},-65400155,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A991=1,PMF_1st=0),0,ROUND(IF(A991=1,AI991,AL990)*OFFSET(Input!$O$27,IF(A991=121,-1,0)+MIN(B991,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A991=1,PMF_1st=0),0,IF(SUM($K$5:$L991)-$AU990>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B990,B991),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C991-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[988,83,4,null,122,{"$f":"IF(A992=\"\",\"\",IF(A992=1,Age_Full_Month,IF(F991=11,0,F991+1)))","v":3},122,0,{"$f":"IF(A992=\"\",\"\",IF(AND(F992=11,G992=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H992-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C992-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B992,99),0,1,1)*K992,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*L992,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*M992,FEE_rounding)","v":0},0,0,{"$f":"IF(C992>=1,ROUND(K992*OFFSET(Input!$U$27,B992,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B992=1,0,IF($C992>=1,ROUND(OFFSET(Input!$X$27,B992,0,1,1)*AL991,AV_rounding),0))","v":0},{"$f":"IF(B992=1,0,IF(C992=1,ROUND(OFFSET(Input!$W$27,B992,0,1,1)*AVERAGE($AI$5,$AL$5:$AL990),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),OFFSET(Input!$G$27,B992,0,1,1)-AE992,0)","v":0},{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),MIN(OFFSET(Input!$G$27,B992,0,1,1),AP991),0)","v":0},0,0,0,0,0,0,0,-70900155,-71072800,-71072800,-71072800,{"$f":"IF(A992=\"\",\"\",AL992-ROUND(AL992*OFFSET(Input!$S$27,$B992,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A992=\"\",\"\",ROUND(AP992*(1-OFFSET(Input!$T$27,MIN(B992,10),0,1,1)),2*FEE_rounding))","v":-71072800},-65572800,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A992=1,PMF_1st=0),0,ROUND(IF(A992=1,AI992,AL991)*OFFSET(Input!$O$27,IF(A992=121,-1,0)+MIN(B992,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A992=1,PMF_1st=0),0,IF(SUM($K$5:$L992)-$AU991>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B991,B992),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C992-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[989,83,5,null,122,{"$f":"IF(A993=\"\",\"\",IF(A993=1,Age_Full_Month,IF(F992=11,0,F992+1)))","v":4},122,0,{"$f":"IF(A993=\"\",\"\",IF(AND(F993=11,G993=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H993-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C993-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B993,99),0,1,1)*K993,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*L993,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*M993,FEE_rounding)","v":0},0,0,{"$f":"IF(C993>=1,ROUND(K993*OFFSET(Input!$U$27,B993,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B993=1,0,IF($C993>=1,ROUND(OFFSET(Input!$X$27,B993,0,1,1)*AL992,AV_rounding),0))","v":0},{"$f":"IF(B993=1,0,IF(C993=1,ROUND(OFFSET(Input!$W$27,B993,0,1,1)*AVERAGE($AI$5,$AL$5:$AL991),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),OFFSET(Input!$G$27,B993,0,1,1)-AE993,0)","v":0},{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),MIN(OFFSET(Input!$G$27,B993,0,1,1),AP992),0)","v":0},0,0,0,0,0,0,0,-71072800,-71245445,-71245445,-71245445,{"$f":"IF(A993=\"\",\"\",AL993-ROUND(AL993*OFFSET(Input!$S$27,$B993,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A993=\"\",\"\",ROUND(AP993*(1-OFFSET(Input!$T$27,MIN(B993,10),0,1,1)),2*FEE_rounding))","v":-71245445},-65745445,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A993=1,PMF_1st=0),0,ROUND(IF(A993=1,AI993,AL992)*OFFSET(Input!$O$27,IF(A993=121,-1,0)+MIN(B993,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A993=1,PMF_1st=0),0,IF(SUM($K$5:$L993)-$AU992>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B992,B993),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C993-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[990,83,6,null,122,{"$f":"IF(A994=\"\",\"\",IF(A994=1,Age_Full_Month,IF(F993=11,0,F993+1)))","v":5},122,0,{"$f":"IF(A994=\"\",\"\",IF(AND(F994=11,G994=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H994-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C994-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B994,99),0,1,1)*K994,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*L994,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*M994,FEE_rounding)","v":0},0,0,{"$f":"IF(C994>=1,ROUND(K994*OFFSET(Input!$U$27,B994,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B994=1,0,IF($C994>=1,ROUND(OFFSET(Input!$X$27,B994,0,1,1)*AL993,AV_rounding),0))","v":0},{"$f":"IF(B994=1,0,IF(C994=1,ROUND(OFFSET(Input!$W$27,B994,0,1,1)*AVERAGE($AI$5,$AL$5:$AL992),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),OFFSET(Input!$G$27,B994,0,1,1)-AE994,0)","v":0},{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),MIN(OFFSET(Input!$G$27,B994,0,1,1),AP993),0)","v":0},0,0,0,0,0,0,0,-71245445,-71418090,-71418090,-71418090,{"$f":"IF(A994=\"\",\"\",AL994-ROUND(AL994*OFFSET(Input!$S$27,$B994,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A994=\"\",\"\",ROUND(AP994*(1-OFFSET(Input!$T$27,MIN(B994,10),0,1,1)),2*FEE_rounding))","v":-71418090},-65918090,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A994=1,PMF_1st=0),0,ROUND(IF(A994=1,AI994,AL993)*OFFSET(Input!$O$27,IF(A994=121,-1,0)+MIN(B994,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A994=1,PMF_1st=0),0,IF(SUM($K$5:$L994)-$AU993>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B993,B994),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C994-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[991,83,7,null,122,{"$f":"IF(A995=\"\",\"\",IF(A995=1,Age_Full_Month,IF(F994=11,0,F994+1)))","v":6},122,0,{"$f":"IF(A995=\"\",\"\",IF(AND(F995=11,G995=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H995-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C995-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B995,99),0,1,1)*K995,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*L995,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*M995,FEE_rounding)","v":0},0,0,{"$f":"IF(C995>=1,ROUND(K995*OFFSET(Input!$U$27,B995,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B995=1,0,IF($C995>=1,ROUND(OFFSET(Input!$X$27,B995,0,1,1)*AL994,AV_rounding),0))","v":0},{"$f":"IF(B995=1,0,IF(C995=1,ROUND(OFFSET(Input!$W$27,B995,0,1,1)*AVERAGE($AI$5,$AL$5:$AL993),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),OFFSET(Input!$G$27,B995,0,1,1)-AE995,0)","v":0},{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),MIN(OFFSET(Input!$G$27,B995,0,1,1),AP994),0)","v":0},0,0,0,0,0,0,0,-71418090,-71590735,-71590735,-71590735,{"$f":"IF(A995=\"\",\"\",AL995-ROUND(AL995*OFFSET(Input!$S$27,$B995,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A995=\"\",\"\",ROUND(AP995*(1-OFFSET(Input!$T$27,MIN(B995,10),0,1,1)),2*FEE_rounding))","v":-71590735},-66090735,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A995=1,PMF_1st=0),0,ROUND(IF(A995=1,AI995,AL994)*OFFSET(Input!$O$27,IF(A995=121,-1,0)+MIN(B995,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A995=1,PMF_1st=0),0,IF(SUM($K$5:$L995)-$AU994>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B994,B995),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C995-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[992,83,8,null,122,{"$f":"IF(A996=\"\",\"\",IF(A996=1,Age_Full_Month,IF(F995=11,0,F995+1)))","v":7},122,0,{"$f":"IF(A996=\"\",\"\",IF(AND(F996=11,G996=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H996-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C996-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B996,99),0,1,1)*K996,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*L996,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*M996,FEE_rounding)","v":0},0,0,{"$f":"IF(C996>=1,ROUND(K996*OFFSET(Input!$U$27,B996,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B996=1,0,IF($C996>=1,ROUND(OFFSET(Input!$X$27,B996,0,1,1)*AL995,AV_rounding),0))","v":0},{"$f":"IF(B996=1,0,IF(C996=1,ROUND(OFFSET(Input!$W$27,B996,0,1,1)*AVERAGE($AI$5,$AL$5:$AL994),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),OFFSET(Input!$G$27,B996,0,1,1)-AE996,0)","v":0},{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),MIN(OFFSET(Input!$G$27,B996,0,1,1),AP995),0)","v":0},0,0,0,0,0,0,0,-71590735,-71763380,-71763380,-71763380,{"$f":"IF(A996=\"\",\"\",AL996-ROUND(AL996*OFFSET(Input!$S$27,$B996,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A996=\"\",\"\",ROUND(AP996*(1-OFFSET(Input!$T$27,MIN(B996,10),0,1,1)),2*FEE_rounding))","v":-71763380},-66263380,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A996=1,PMF_1st=0),0,ROUND(IF(A996=1,AI996,AL995)*OFFSET(Input!$O$27,IF(A996=121,-1,0)+MIN(B996,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A996=1,PMF_1st=0),0,IF(SUM($K$5:$L996)-$AU995>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B995,B996),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C996-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[993,83,9,null,122,{"$f":"IF(A997=\"\",\"\",IF(A997=1,Age_Full_Month,IF(F996=11,0,F996+1)))","v":8},122,0,{"$f":"IF(A997=\"\",\"\",IF(AND(F997=11,G997=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H997-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C997-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B997,99),0,1,1)*K997,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*L997,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*M997,FEE_rounding)","v":0},0,0,{"$f":"IF(C997>=1,ROUND(K997*OFFSET(Input!$U$27,B997,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B997=1,0,IF($C997>=1,ROUND(OFFSET(Input!$X$27,B997,0,1,1)*AL996,AV_rounding),0))","v":0},{"$f":"IF(B997=1,0,IF(C997=1,ROUND(OFFSET(Input!$W$27,B997,0,1,1)*AVERAGE($AI$5,$AL$5:$AL995),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),OFFSET(Input!$G$27,B997,0,1,1)-AE997,0)","v":0},{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),MIN(OFFSET(Input!$G$27,B997,0,1,1),AP996),0)","v":0},0,0,0,0,0,0,0,-71763380,-71936025,-71936025,-71936025,{"$f":"IF(A997=\"\",\"\",AL997-ROUND(AL997*OFFSET(Input!$S$27,$B997,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A997=\"\",\"\",ROUND(AP997*(1-OFFSET(Input!$T$27,MIN(B997,10),0,1,1)),2*FEE_rounding))","v":-71936025},-66436025,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A997=1,PMF_1st=0),0,ROUND(IF(A997=1,AI997,AL996)*OFFSET(Input!$O$27,IF(A997=121,-1,0)+MIN(B997,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A997=1,PMF_1st=0),0,IF(SUM($K$5:$L997)-$AU996>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B996,B997),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C997-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[994,83,10,null,122,{"$f":"IF(A998=\"\",\"\",IF(A998=1,Age_Full_Month,IF(F997=11,0,F997+1)))","v":9},122,0,{"$f":"IF(A998=\"\",\"\",IF(AND(F998=11,G998=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H998-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C998-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B998,99),0,1,1)*K998,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*L998,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*M998,FEE_rounding)","v":0},0,0,{"$f":"IF(C998>=1,ROUND(K998*OFFSET(Input!$U$27,B998,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B998=1,0,IF($C998>=1,ROUND(OFFSET(Input!$X$27,B998,0,1,1)*AL997,AV_rounding),0))","v":0},{"$f":"IF(B998=1,0,IF(C998=1,ROUND(OFFSET(Input!$W$27,B998,0,1,1)*AVERAGE($AI$5,$AL$5:$AL996),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),OFFSET(Input!$G$27,B998,0,1,1)-AE998,0)","v":0},{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),MIN(OFFSET(Input!$G$27,B998,0,1,1),AP997),0)","v":0},0,0,0,0,0,0,0,-71936025,-72108670,-72108670,-72108670,{"$f":"IF(A998=\"\",\"\",AL998-ROUND(AL998*OFFSET(Input!$S$27,$B998,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A998=\"\",\"\",ROUND(AP998*(1-OFFSET(Input!$T$27,MIN(B998,10),0,1,1)),2*FEE_rounding))","v":-72108670},-66608670,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A998=1,PMF_1st=0),0,ROUND(IF(A998=1,AI998,AL997)*OFFSET(Input!$O$27,IF(A998=121,-1,0)+MIN(B998,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A998=1,PMF_1st=0),0,IF(SUM($K$5:$L998)-$AU997>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B997,B998),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C998-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[995,83,11,null,122,{"$f":"IF(A999=\"\",\"\",IF(A999=1,Age_Full_Month,IF(F998=11,0,F998+1)))","v":10},122,0,{"$f":"IF(A999=\"\",\"\",IF(AND(F999=11,G999=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H999-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C999-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B999,99),0,1,1)*K999,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*L999,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*M999,FEE_rounding)","v":0},0,0,{"$f":"IF(C999>=1,ROUND(K999*OFFSET(Input!$U$27,B999,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B999=1,0,IF($C999>=1,ROUND(OFFSET(Input!$X$27,B999,0,1,1)*AL998,AV_rounding),0))","v":0},{"$f":"IF(B999=1,0,IF(C999=1,ROUND(OFFSET(Input!$W$27,B999,0,1,1)*AVERAGE($AI$5,$AL$5:$AL997),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),OFFSET(Input!$G$27,B999,0,1,1)-AE999,0)","v":0},{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),MIN(OFFSET(Input!$G$27,B999,0,1,1),AP998),0)","v":0},0,0,0,0,0,0,0,-72108670,-72281315,-72281315,-72281315,{"$f":"IF(A999=\"\",\"\",AL999-ROUND(AL999*OFFSET(Input!$S$27,$B999,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A999=\"\",\"\",ROUND(AP999*(1-OFFSET(Input!$T$27,MIN(B999,10),0,1,1)),2*FEE_rounding))","v":-72281315},-66781315,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A999=1,PMF_1st=0),0,ROUND(IF(A999=1,AI999,AL998)*OFFSET(Input!$O$27,IF(A999=121,-1,0)+MIN(B999,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A999=1,PMF_1st=0),0,IF(SUM($K$5:$L999)-$AU998>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B998,B999),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C999-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[996,83,12,null,122,{"$f":"IF(A1000=\"\",\"\",IF(A1000=1,Age_Full_Month,IF(F999=11,0,F999+1)))","v":11},122,0,{"$f":"IF(A1000=\"\",\"\",IF(AND(F1000=11,G1000=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1000-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1000-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1000,99),0,1,1)*K1000,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*L1000,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*M1000,FEE_rounding)","v":0},0,0,{"$f":"IF(C1000>=1,ROUND(K1000*OFFSET(Input!$U$27,B1000,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1000=1,0,IF($C1000>=1,ROUND(OFFSET(Input!$X$27,B1000,0,1,1)*AL999,AV_rounding),0))","v":0},{"$f":"IF(B1000=1,0,IF(C1000=1,ROUND(OFFSET(Input!$W$27,B1000,0,1,1)*AVERAGE($AI$5,$AL$5:$AL998),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),OFFSET(Input!$G$27,B1000,0,1,1)-AE1000,0)","v":0},{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1000,0,1,1),AP999),0)","v":0},0,0,0,0,0,0,0,-72281315,-72453960,-72453960,-72453960,{"$f":"IF(A1000=\"\",\"\",AL1000-ROUND(AL1000*OFFSET(Input!$S$27,$B1000,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1000=\"\",\"\",ROUND(AP1000*(1-OFFSET(Input!$T$27,MIN(B1000,10),0,1,1)),2*FEE_rounding))","v":-72453960},-66953960,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1000=1,PMF_1st=0),0,ROUND(IF(A1000=1,AI1000,AL999)*OFFSET(Input!$O$27,IF(A1000=121,-1,0)+MIN(B1000,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1000=1,PMF_1st=0),0,IF(SUM($K$5:$L1000)-$AU999>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B999,B1000),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1000-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[997,84,1,null,123,{"$f":"IF(A1001=\"\",\"\",IF(A1001=1,Age_Full_Month,IF(F1000=11,0,F1000+1)))","v":0},123,0,{"$f":"IF(A1001=\"\",\"\",IF(AND(F1001=11,G1001=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1001-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1001-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1001,99),0,1,1)*K1001,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*L1001,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*M1001,FEE_rounding)","v":0},0,0,{"$f":"IF(C1001>=1,ROUND(K1001*OFFSET(Input!$U$27,B1001,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1001=1,0,IF($C1001>=1,ROUND(OFFSET(Input!$X$27,B1001,0,1,1)*AL1000,AV_rounding),0))","v":0},{"$f":"IF(B1001=1,0,IF(C1001=1,ROUND(OFFSET(Input!$W$27,B1001,0,1,1)*AVERAGE($AI$5,$AL$5:$AL999),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),OFFSET(Input!$G$27,B1001,0,1,1)-AE1001,0)","v":0},{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1001,0,1,1),AP1000),0)","v":0},0,0,0,0,0,0,0,-72453960,-72626605,-72626605,-72626605,{"$f":"IF(A1001=\"\",\"\",AL1001-ROUND(AL1001*OFFSET(Input!$S$27,$B1001,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1001=\"\",\"\",ROUND(AP1001*(1-OFFSET(Input!$T$27,MIN(B1001,10),0,1,1)),2*FEE_rounding))","v":-72626605},-67126605,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1001=1,PMF_1st=0),0,ROUND(IF(A1001=1,AI1001,AL1000)*OFFSET(Input!$O$27,IF(A1001=121,-1,0)+MIN(B1001,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1001=1,PMF_1st=0),0,IF(SUM($K$5:$L1001)-$AU1000>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1000,B1001),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1001-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[998,84,2,null,123,{"$f":"IF(A1002=\"\",\"\",IF(A1002=1,Age_Full_Month,IF(F1001=11,0,F1001+1)))","v":1},123,0,{"$f":"IF(A1002=\"\",\"\",IF(AND(F1002=11,G1002=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1002-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1002-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1002,99),0,1,1)*K1002,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*L1002,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*M1002,FEE_rounding)","v":0},0,0,{"$f":"IF(C1002>=1,ROUND(K1002*OFFSET(Input!$U$27,B1002,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1002=1,0,IF($C1002>=1,ROUND(OFFSET(Input!$X$27,B1002,0,1,1)*AL1001,AV_rounding),0))","v":0},{"$f":"IF(B1002=1,0,IF(C1002=1,ROUND(OFFSET(Input!$W$27,B1002,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1000),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),OFFSET(Input!$G$27,B1002,0,1,1)-AE1002,0)","v":0},{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1002,0,1,1),AP1001),0)","v":0},0,0,0,0,0,0,0,-72626605,-72799250,-72799250,-72799250,{"$f":"IF(A1002=\"\",\"\",AL1002-ROUND(AL1002*OFFSET(Input!$S$27,$B1002,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1002=\"\",\"\",ROUND(AP1002*(1-OFFSET(Input!$T$27,MIN(B1002,10),0,1,1)),2*FEE_rounding))","v":-72799250},-67299250,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1002=1,PMF_1st=0),0,ROUND(IF(A1002=1,AI1002,AL1001)*OFFSET(Input!$O$27,IF(A1002=121,-1,0)+MIN(B1002,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1002=1,PMF_1st=0),0,IF(SUM($K$5:$L1002)-$AU1001>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1001,B1002),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1002-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[999,84,3,null,123,{"$f":"IF(A1003=\"\",\"\",IF(A1003=1,Age_Full_Month,IF(F1002=11,0,F1002+1)))","v":2},123,0,{"$f":"IF(A1003=\"\",\"\",IF(AND(F1003=11,G1003=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1003-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1003-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1003,99),0,1,1)*K1003,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*L1003,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*M1003,FEE_rounding)","v":0},0,0,{"$f":"IF(C1003>=1,ROUND(K1003*OFFSET(Input!$U$27,B1003,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1003=1,0,IF($C1003>=1,ROUND(OFFSET(Input!$X$27,B1003,0,1,1)*AL1002,AV_rounding),0))","v":0},{"$f":"IF(B1003=1,0,IF(C1003=1,ROUND(OFFSET(Input!$W$27,B1003,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1001),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),OFFSET(Input!$G$27,B1003,0,1,1)-AE1003,0)","v":0},{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1003,0,1,1),AP1002),0)","v":0},0,0,0,0,0,0,0,-72799250,-72971895,-72971895,-72971895,{"$f":"IF(A1003=\"\",\"\",AL1003-ROUND(AL1003*OFFSET(Input!$S$27,$B1003,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1003=\"\",\"\",ROUND(AP1003*(1-OFFSET(Input!$T$27,MIN(B1003,10),0,1,1)),2*FEE_rounding))","v":-72971895},-67471895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1003=1,PMF_1st=0),0,ROUND(IF(A1003=1,AI1003,AL1002)*OFFSET(Input!$O$27,IF(A1003=121,-1,0)+MIN(B1003,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1003=1,PMF_1st=0),0,IF(SUM($K$5:$L1003)-$AU1002>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1002,B1003),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1003-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1000,84,4,null,123,{"$f":"IF(A1004=\"\",\"\",IF(A1004=1,Age_Full_Month,IF(F1003=11,0,F1003+1)))","v":3},123,0,{"$f":"IF(A1004=\"\",\"\",IF(AND(F1004=11,G1004=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1004-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1004-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1004,99),0,1,1)*K1004,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*L1004,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*M1004,FEE_rounding)","v":0},0,0,{"$f":"IF(C1004>=1,ROUND(K1004*OFFSET(Input!$U$27,B1004,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1004=1,0,IF($C1004>=1,ROUND(OFFSET(Input!$X$27,B1004,0,1,1)*AL1003,AV_rounding),0))","v":0},{"$f":"IF(B1004=1,0,IF(C1004=1,ROUND(OFFSET(Input!$W$27,B1004,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1002),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),OFFSET(Input!$G$27,B1004,0,1,1)-AE1004,0)","v":0},{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1004,0,1,1),AP1003),0)","v":0},0,0,0,0,0,0,0,-72971895,-73144540,-73144540,-73144540,{"$f":"IF(A1004=\"\",\"\",AL1004-ROUND(AL1004*OFFSET(Input!$S$27,$B1004,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1004=\"\",\"\",ROUND(AP1004*(1-OFFSET(Input!$T$27,MIN(B1004,10),0,1,1)),2*FEE_rounding))","v":-73144540},-67644540,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1004=1,PMF_1st=0),0,ROUND(IF(A1004=1,AI1004,AL1003)*OFFSET(Input!$O$27,IF(A1004=121,-1,0)+MIN(B1004,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1004=1,PMF_1st=0),0,IF(SUM($K$5:$L1004)-$AU1003>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1003,B1004),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1004-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1001,84,5,null,123,{"$f":"IF(A1005=\"\",\"\",IF(A1005=1,Age_Full_Month,IF(F1004=11,0,F1004+1)))","v":4},123,0,{"$f":"IF(A1005=\"\",\"\",IF(AND(F1005=11,G1005=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1005-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1005-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1005,99),0,1,1)*K1005,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*L1005,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*M1005,FEE_rounding)","v":0},0,0,{"$f":"IF(C1005>=1,ROUND(K1005*OFFSET(Input!$U$27,B1005,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1005=1,0,IF($C1005>=1,ROUND(OFFSET(Input!$X$27,B1005,0,1,1)*AL1004,AV_rounding),0))","v":0},{"$f":"IF(B1005=1,0,IF(C1005=1,ROUND(OFFSET(Input!$W$27,B1005,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1003),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),OFFSET(Input!$G$27,B1005,0,1,1)-AE1005,0)","v":0},{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1005,0,1,1),AP1004),0)","v":0},0,0,0,0,0,0,0,-73144540,-73317185,-73317185,-73317185,{"$f":"IF(A1005=\"\",\"\",AL1005-ROUND(AL1005*OFFSET(Input!$S$27,$B1005,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1005=\"\",\"\",ROUND(AP1005*(1-OFFSET(Input!$T$27,MIN(B1005,10),0,1,1)),2*FEE_rounding))","v":-73317185},-67817185,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1005=1,PMF_1st=0),0,ROUND(IF(A1005=1,AI1005,AL1004)*OFFSET(Input!$O$27,IF(A1005=121,-1,0)+MIN(B1005,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1005=1,PMF_1st=0),0,IF(SUM($K$5:$L1005)-$AU1004>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1004,B1005),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1005-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1002,84,6,null,123,{"$f":"IF(A1006=\"\",\"\",IF(A1006=1,Age_Full_Month,IF(F1005=11,0,F1005+1)))","v":5},123,0,{"$f":"IF(A1006=\"\",\"\",IF(AND(F1006=11,G1006=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1006-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1006-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1006,99),0,1,1)*K1006,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*L1006,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*M1006,FEE_rounding)","v":0},0,0,{"$f":"IF(C1006>=1,ROUND(K1006*OFFSET(Input!$U$27,B1006,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1006=1,0,IF($C1006>=1,ROUND(OFFSET(Input!$X$27,B1006,0,1,1)*AL1005,AV_rounding),0))","v":0},{"$f":"IF(B1006=1,0,IF(C1006=1,ROUND(OFFSET(Input!$W$27,B1006,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1004),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),OFFSET(Input!$G$27,B1006,0,1,1)-AE1006,0)","v":0},{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1006,0,1,1),AP1005),0)","v":0},0,0,0,0,0,0,0,-73317185,-73489830,-73489830,-73489830,{"$f":"IF(A1006=\"\",\"\",AL1006-ROUND(AL1006*OFFSET(Input!$S$27,$B1006,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1006=\"\",\"\",ROUND(AP1006*(1-OFFSET(Input!$T$27,MIN(B1006,10),0,1,1)),2*FEE_rounding))","v":-73489830},-67989830,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1006=1,PMF_1st=0),0,ROUND(IF(A1006=1,AI1006,AL1005)*OFFSET(Input!$O$27,IF(A1006=121,-1,0)+MIN(B1006,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1006=1,PMF_1st=0),0,IF(SUM($K$5:$L1006)-$AU1005>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1005,B1006),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1006-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1003,84,7,null,123,{"$f":"IF(A1007=\"\",\"\",IF(A1007=1,Age_Full_Month,IF(F1006=11,0,F1006+1)))","v":6},123,0,{"$f":"IF(A1007=\"\",\"\",IF(AND(F1007=11,G1007=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1007-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1007-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1007,99),0,1,1)*K1007,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*L1007,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*M1007,FEE_rounding)","v":0},0,0,{"$f":"IF(C1007>=1,ROUND(K1007*OFFSET(Input!$U$27,B1007,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1007=1,0,IF($C1007>=1,ROUND(OFFSET(Input!$X$27,B1007,0,1,1)*AL1006,AV_rounding),0))","v":0},{"$f":"IF(B1007=1,0,IF(C1007=1,ROUND(OFFSET(Input!$W$27,B1007,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1005),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),OFFSET(Input!$G$27,B1007,0,1,1)-AE1007,0)","v":0},{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1007,0,1,1),AP1006),0)","v":0},0,0,0,0,0,0,0,-73489830,-73662475,-73662475,-73662475,{"$f":"IF(A1007=\"\",\"\",AL1007-ROUND(AL1007*OFFSET(Input!$S$27,$B1007,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1007=\"\",\"\",ROUND(AP1007*(1-OFFSET(Input!$T$27,MIN(B1007,10),0,1,1)),2*FEE_rounding))","v":-73662475},-68162475,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1007=1,PMF_1st=0),0,ROUND(IF(A1007=1,AI1007,AL1006)*OFFSET(Input!$O$27,IF(A1007=121,-1,0)+MIN(B1007,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1007=1,PMF_1st=0),0,IF(SUM($K$5:$L1007)-$AU1006>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1006,B1007),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1007-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1004,84,8,null,123,{"$f":"IF(A1008=\"\",\"\",IF(A1008=1,Age_Full_Month,IF(F1007=11,0,F1007+1)))","v":7},123,0,{"$f":"IF(A1008=\"\",\"\",IF(AND(F1008=11,G1008=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1008-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1008-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1008,99),0,1,1)*K1008,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*L1008,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*M1008,FEE_rounding)","v":0},0,0,{"$f":"IF(C1008>=1,ROUND(K1008*OFFSET(Input!$U$27,B1008,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1008=1,0,IF($C1008>=1,ROUND(OFFSET(Input!$X$27,B1008,0,1,1)*AL1007,AV_rounding),0))","v":0},{"$f":"IF(B1008=1,0,IF(C1008=1,ROUND(OFFSET(Input!$W$27,B1008,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1006),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),OFFSET(Input!$G$27,B1008,0,1,1)-AE1008,0)","v":0},{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1008,0,1,1),AP1007),0)","v":0},0,0,0,0,0,0,0,-73662475,-73835120,-73835120,-73835120,{"$f":"IF(A1008=\"\",\"\",AL1008-ROUND(AL1008*OFFSET(Input!$S$27,$B1008,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1008=\"\",\"\",ROUND(AP1008*(1-OFFSET(Input!$T$27,MIN(B1008,10),0,1,1)),2*FEE_rounding))","v":-73835120},-68335120,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1008=1,PMF_1st=0),0,ROUND(IF(A1008=1,AI1008,AL1007)*OFFSET(Input!$O$27,IF(A1008=121,-1,0)+MIN(B1008,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1008=1,PMF_1st=0),0,IF(SUM($K$5:$L1008)-$AU1007>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1007,B1008),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1008-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1005,84,9,null,123,{"$f":"IF(A1009=\"\",\"\",IF(A1009=1,Age_Full_Month,IF(F1008=11,0,F1008+1)))","v":8},123,0,{"$f":"IF(A1009=\"\",\"\",IF(AND(F1009=11,G1009=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1009-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1009-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1009,99),0,1,1)*K1009,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*L1009,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*M1009,FEE_rounding)","v":0},0,0,{"$f":"IF(C1009>=1,ROUND(K1009*OFFSET(Input!$U$27,B1009,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1009=1,0,IF($C1009>=1,ROUND(OFFSET(Input!$X$27,B1009,0,1,1)*AL1008,AV_rounding),0))","v":0},{"$f":"IF(B1009=1,0,IF(C1009=1,ROUND(OFFSET(Input!$W$27,B1009,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1007),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),OFFSET(Input!$G$27,B1009,0,1,1)-AE1009,0)","v":0},{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1009,0,1,1),AP1008),0)","v":0},0,0,0,0,0,0,0,-73835120,-74007765,-74007765,-74007765,{"$f":"IF(A1009=\"\",\"\",AL1009-ROUND(AL1009*OFFSET(Input!$S$27,$B1009,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1009=\"\",\"\",ROUND(AP1009*(1-OFFSET(Input!$T$27,MIN(B1009,10),0,1,1)),2*FEE_rounding))","v":-74007765},-68507765,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1009=1,PMF_1st=0),0,ROUND(IF(A1009=1,AI1009,AL1008)*OFFSET(Input!$O$27,IF(A1009=121,-1,0)+MIN(B1009,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1009=1,PMF_1st=0),0,IF(SUM($K$5:$L1009)-$AU1008>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1008,B1009),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1009-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1006,84,10,null,123,{"$f":"IF(A1010=\"\",\"\",IF(A1010=1,Age_Full_Month,IF(F1009=11,0,F1009+1)))","v":9},123,0,{"$f":"IF(A1010=\"\",\"\",IF(AND(F1010=11,G1010=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1010-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1010-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1010,99),0,1,1)*K1010,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*L1010,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*M1010,FEE_rounding)","v":0},0,0,{"$f":"IF(C1010>=1,ROUND(K1010*OFFSET(Input!$U$27,B1010,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1010=1,0,IF($C1010>=1,ROUND(OFFSET(Input!$X$27,B1010,0,1,1)*AL1009,AV_rounding),0))","v":0},{"$f":"IF(B1010=1,0,IF(C1010=1,ROUND(OFFSET(Input!$W$27,B1010,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1008),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),OFFSET(Input!$G$27,B1010,0,1,1)-AE1010,0)","v":0},{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1010,0,1,1),AP1009),0)","v":0},0,0,0,0,0,0,0,-74007765,-74180410,-74180410,-74180410,{"$f":"IF(A1010=\"\",\"\",AL1010-ROUND(AL1010*OFFSET(Input!$S$27,$B1010,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1010=\"\",\"\",ROUND(AP1010*(1-OFFSET(Input!$T$27,MIN(B1010,10),0,1,1)),2*FEE_rounding))","v":-74180410},-68680410,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1010=1,PMF_1st=0),0,ROUND(IF(A1010=1,AI1010,AL1009)*OFFSET(Input!$O$27,IF(A1010=121,-1,0)+MIN(B1010,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1010=1,PMF_1st=0),0,IF(SUM($K$5:$L1010)-$AU1009>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1009,B1010),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1010-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1007,84,11,null,123,{"$f":"IF(A1011=\"\",\"\",IF(A1011=1,Age_Full_Month,IF(F1010=11,0,F1010+1)))","v":10},123,0,{"$f":"IF(A1011=\"\",\"\",IF(AND(F1011=11,G1011=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1011-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1011-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1011,99),0,1,1)*K1011,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*L1011,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*M1011,FEE_rounding)","v":0},0,0,{"$f":"IF(C1011>=1,ROUND(K1011*OFFSET(Input!$U$27,B1011,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1011=1,0,IF($C1011>=1,ROUND(OFFSET(Input!$X$27,B1011,0,1,1)*AL1010,AV_rounding),0))","v":0},{"$f":"IF(B1011=1,0,IF(C1011=1,ROUND(OFFSET(Input!$W$27,B1011,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1009),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),OFFSET(Input!$G$27,B1011,0,1,1)-AE1011,0)","v":0},{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1011,0,1,1),AP1010),0)","v":0},0,0,0,0,0,0,0,-74180410,-74353055,-74353055,-74353055,{"$f":"IF(A1011=\"\",\"\",AL1011-ROUND(AL1011*OFFSET(Input!$S$27,$B1011,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1011=\"\",\"\",ROUND(AP1011*(1-OFFSET(Input!$T$27,MIN(B1011,10),0,1,1)),2*FEE_rounding))","v":-74353055},-68853055,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1011=1,PMF_1st=0),0,ROUND(IF(A1011=1,AI1011,AL1010)*OFFSET(Input!$O$27,IF(A1011=121,-1,0)+MIN(B1011,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1011=1,PMF_1st=0),0,IF(SUM($K$5:$L1011)-$AU1010>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1010,B1011),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1011-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1008,84,12,null,123,{"$f":"IF(A1012=\"\",\"\",IF(A1012=1,Age_Full_Month,IF(F1011=11,0,F1011+1)))","v":11},123,0,{"$f":"IF(A1012=\"\",\"\",IF(AND(F1012=11,G1012=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1012-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1012-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1012,99),0,1,1)*K1012,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*L1012,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*M1012,FEE_rounding)","v":0},0,0,{"$f":"IF(C1012>=1,ROUND(K1012*OFFSET(Input!$U$27,B1012,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1012=1,0,IF($C1012>=1,ROUND(OFFSET(Input!$X$27,B1012,0,1,1)*AL1011,AV_rounding),0))","v":0},{"$f":"IF(B1012=1,0,IF(C1012=1,ROUND(OFFSET(Input!$W$27,B1012,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1010),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),OFFSET(Input!$G$27,B1012,0,1,1)-AE1012,0)","v":0},{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1012,0,1,1),AP1011),0)","v":0},0,0,0,0,0,0,0,-74353055,-74525700,-74525700,-74525700,{"$f":"IF(A1012=\"\",\"\",AL1012-ROUND(AL1012*OFFSET(Input!$S$27,$B1012,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1012=\"\",\"\",ROUND(AP1012*(1-OFFSET(Input!$T$27,MIN(B1012,10),0,1,1)),2*FEE_rounding))","v":-74525700},-69025700,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1012=1,PMF_1st=0),0,ROUND(IF(A1012=1,AI1012,AL1011)*OFFSET(Input!$O$27,IF(A1012=121,-1,0)+MIN(B1012,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1012=1,PMF_1st=0),0,IF(SUM($K$5:$L1012)-$AU1011>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1011,B1012),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1012-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1009,85,1,null,124,{"$f":"IF(A1013=\"\",\"\",IF(A1013=1,Age_Full_Month,IF(F1012=11,0,F1012+1)))","v":0},124,0,{"$f":"IF(A1013=\"\",\"\",IF(AND(F1013=11,G1013=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1013-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1013-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1013,99),0,1,1)*K1013,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*L1013,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*M1013,FEE_rounding)","v":0},0,0,{"$f":"IF(C1013>=1,ROUND(K1013*OFFSET(Input!$U$27,B1013,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1013=1,0,IF($C1013>=1,ROUND(OFFSET(Input!$X$27,B1013,0,1,1)*AL1012,AV_rounding),0))","v":0},{"$f":"IF(B1013=1,0,IF(C1013=1,ROUND(OFFSET(Input!$W$27,B1013,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1011),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),OFFSET(Input!$G$27,B1013,0,1,1)-AE1013,0)","v":0},{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1013,0,1,1),AP1012),0)","v":0},0,0,0,0,0,0,0,-74525700,-74698345,-74698345,-74698345,{"$f":"IF(A1013=\"\",\"\",AL1013-ROUND(AL1013*OFFSET(Input!$S$27,$B1013,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1013=\"\",\"\",ROUND(AP1013*(1-OFFSET(Input!$T$27,MIN(B1013,10),0,1,1)),2*FEE_rounding))","v":-74698345},-69198345,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1013=1,PMF_1st=0),0,ROUND(IF(A1013=1,AI1013,AL1012)*OFFSET(Input!$O$27,IF(A1013=121,-1,0)+MIN(B1013,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1013=1,PMF_1st=0),0,IF(SUM($K$5:$L1013)-$AU1012>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1012,B1013),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1013-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1010,85,2,null,124,{"$f":"IF(A1014=\"\",\"\",IF(A1014=1,Age_Full_Month,IF(F1013=11,0,F1013+1)))","v":1},124,0,{"$f":"IF(A1014=\"\",\"\",IF(AND(F1014=11,G1014=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1014-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1014-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1014,99),0,1,1)*K1014,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*L1014,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*M1014,FEE_rounding)","v":0},0,0,{"$f":"IF(C1014>=1,ROUND(K1014*OFFSET(Input!$U$27,B1014,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1014=1,0,IF($C1014>=1,ROUND(OFFSET(Input!$X$27,B1014,0,1,1)*AL1013,AV_rounding),0))","v":0},{"$f":"IF(B1014=1,0,IF(C1014=1,ROUND(OFFSET(Input!$W$27,B1014,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1012),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),OFFSET(Input!$G$27,B1014,0,1,1)-AE1014,0)","v":0},{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1014,0,1,1),AP1013),0)","v":0},0,0,0,0,0,0,0,-74698345,-74870990,-74870990,-74870990,{"$f":"IF(A1014=\"\",\"\",AL1014-ROUND(AL1014*OFFSET(Input!$S$27,$B1014,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1014=\"\",\"\",ROUND(AP1014*(1-OFFSET(Input!$T$27,MIN(B1014,10),0,1,1)),2*FEE_rounding))","v":-74870990},-69370990,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1014=1,PMF_1st=0),0,ROUND(IF(A1014=1,AI1014,AL1013)*OFFSET(Input!$O$27,IF(A1014=121,-1,0)+MIN(B1014,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1014=1,PMF_1st=0),0,IF(SUM($K$5:$L1014)-$AU1013>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1013,B1014),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1014-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1011,85,3,null,124,{"$f":"IF(A1015=\"\",\"\",IF(A1015=1,Age_Full_Month,IF(F1014=11,0,F1014+1)))","v":2},124,0,{"$f":"IF(A1015=\"\",\"\",IF(AND(F1015=11,G1015=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1015-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1015-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1015,99),0,1,1)*K1015,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*L1015,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*M1015,FEE_rounding)","v":0},0,0,{"$f":"IF(C1015>=1,ROUND(K1015*OFFSET(Input!$U$27,B1015,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1015=1,0,IF($C1015>=1,ROUND(OFFSET(Input!$X$27,B1015,0,1,1)*AL1014,AV_rounding),0))","v":0},{"$f":"IF(B1015=1,0,IF(C1015=1,ROUND(OFFSET(Input!$W$27,B1015,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1013),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),OFFSET(Input!$G$27,B1015,0,1,1)-AE1015,0)","v":0},{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1015,0,1,1),AP1014),0)","v":0},0,0,0,0,0,0,0,-74870990,-75043635,-75043635,-75043635,{"$f":"IF(A1015=\"\",\"\",AL1015-ROUND(AL1015*OFFSET(Input!$S$27,$B1015,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1015=\"\",\"\",ROUND(AP1015*(1-OFFSET(Input!$T$27,MIN(B1015,10),0,1,1)),2*FEE_rounding))","v":-75043635},-69543635,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1015=1,PMF_1st=0),0,ROUND(IF(A1015=1,AI1015,AL1014)*OFFSET(Input!$O$27,IF(A1015=121,-1,0)+MIN(B1015,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1015=1,PMF_1st=0),0,IF(SUM($K$5:$L1015)-$AU1014>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1014,B1015),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1015-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1012,85,4,null,124,{"$f":"IF(A1016=\"\",\"\",IF(A1016=1,Age_Full_Month,IF(F1015=11,0,F1015+1)))","v":3},124,0,{"$f":"IF(A1016=\"\",\"\",IF(AND(F1016=11,G1016=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1016-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1016-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1016,99),0,1,1)*K1016,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*L1016,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*M1016,FEE_rounding)","v":0},0,0,{"$f":"IF(C1016>=1,ROUND(K1016*OFFSET(Input!$U$27,B1016,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1016=1,0,IF($C1016>=1,ROUND(OFFSET(Input!$X$27,B1016,0,1,1)*AL1015,AV_rounding),0))","v":0},{"$f":"IF(B1016=1,0,IF(C1016=1,ROUND(OFFSET(Input!$W$27,B1016,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1014),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),OFFSET(Input!$G$27,B1016,0,1,1)-AE1016,0)","v":0},{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1016,0,1,1),AP1015),0)","v":0},0,0,0,0,0,0,0,-75043635,-75216280,-75216280,-75216280,{"$f":"IF(A1016=\"\",\"\",AL1016-ROUND(AL1016*OFFSET(Input!$S$27,$B1016,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1016=\"\",\"\",ROUND(AP1016*(1-OFFSET(Input!$T$27,MIN(B1016,10),0,1,1)),2*FEE_rounding))","v":-75216280},-69716280,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1016=1,PMF_1st=0),0,ROUND(IF(A1016=1,AI1016,AL1015)*OFFSET(Input!$O$27,IF(A1016=121,-1,0)+MIN(B1016,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1016=1,PMF_1st=0),0,IF(SUM($K$5:$L1016)-$AU1015>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1015,B1016),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1016-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1013,85,5,null,124,{"$f":"IF(A1017=\"\",\"\",IF(A1017=1,Age_Full_Month,IF(F1016=11,0,F1016+1)))","v":4},124,0,{"$f":"IF(A1017=\"\",\"\",IF(AND(F1017=11,G1017=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1017-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1017-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1017,99),0,1,1)*K1017,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*L1017,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*M1017,FEE_rounding)","v":0},0,0,{"$f":"IF(C1017>=1,ROUND(K1017*OFFSET(Input!$U$27,B1017,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1017=1,0,IF($C1017>=1,ROUND(OFFSET(Input!$X$27,B1017,0,1,1)*AL1016,AV_rounding),0))","v":0},{"$f":"IF(B1017=1,0,IF(C1017=1,ROUND(OFFSET(Input!$W$27,B1017,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1015),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),OFFSET(Input!$G$27,B1017,0,1,1)-AE1017,0)","v":0},{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1017,0,1,1),AP1016),0)","v":0},0,0,0,0,0,0,0,-75216280,-75388925,-75388925,-75388925,{"$f":"IF(A1017=\"\",\"\",AL1017-ROUND(AL1017*OFFSET(Input!$S$27,$B1017,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1017=\"\",\"\",ROUND(AP1017*(1-OFFSET(Input!$T$27,MIN(B1017,10),0,1,1)),2*FEE_rounding))","v":-75388925},-69888925,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1017=1,PMF_1st=0),0,ROUND(IF(A1017=1,AI1017,AL1016)*OFFSET(Input!$O$27,IF(A1017=121,-1,0)+MIN(B1017,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1017=1,PMF_1st=0),0,IF(SUM($K$5:$L1017)-$AU1016>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1016,B1017),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1017-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1014,85,6,null,124,{"$f":"IF(A1018=\"\",\"\",IF(A1018=1,Age_Full_Month,IF(F1017=11,0,F1017+1)))","v":5},124,0,{"$f":"IF(A1018=\"\",\"\",IF(AND(F1018=11,G1018=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1018-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1018-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1018,99),0,1,1)*K1018,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*L1018,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*M1018,FEE_rounding)","v":0},0,0,{"$f":"IF(C1018>=1,ROUND(K1018*OFFSET(Input!$U$27,B1018,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1018=1,0,IF($C1018>=1,ROUND(OFFSET(Input!$X$27,B1018,0,1,1)*AL1017,AV_rounding),0))","v":0},{"$f":"IF(B1018=1,0,IF(C1018=1,ROUND(OFFSET(Input!$W$27,B1018,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1016),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),OFFSET(Input!$G$27,B1018,0,1,1)-AE1018,0)","v":0},{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1018,0,1,1),AP1017),0)","v":0},0,0,0,0,0,0,0,-75388925,-75561570,-75561570,-75561570,{"$f":"IF(A1018=\"\",\"\",AL1018-ROUND(AL1018*OFFSET(Input!$S$27,$B1018,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1018=\"\",\"\",ROUND(AP1018*(1-OFFSET(Input!$T$27,MIN(B1018,10),0,1,1)),2*FEE_rounding))","v":-75561570},-70061570,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1018=1,PMF_1st=0),0,ROUND(IF(A1018=1,AI1018,AL1017)*OFFSET(Input!$O$27,IF(A1018=121,-1,0)+MIN(B1018,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1018=1,PMF_1st=0),0,IF(SUM($K$5:$L1018)-$AU1017>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1017,B1018),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1018-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1015,85,7,null,124,{"$f":"IF(A1019=\"\",\"\",IF(A1019=1,Age_Full_Month,IF(F1018=11,0,F1018+1)))","v":6},124,0,{"$f":"IF(A1019=\"\",\"\",IF(AND(F1019=11,G1019=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1019-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1019-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1019,99),0,1,1)*K1019,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*L1019,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*M1019,FEE_rounding)","v":0},0,0,{"$f":"IF(C1019>=1,ROUND(K1019*OFFSET(Input!$U$27,B1019,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1019=1,0,IF($C1019>=1,ROUND(OFFSET(Input!$X$27,B1019,0,1,1)*AL1018,AV_rounding),0))","v":0},{"$f":"IF(B1019=1,0,IF(C1019=1,ROUND(OFFSET(Input!$W$27,B1019,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1017),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),OFFSET(Input!$G$27,B1019,0,1,1)-AE1019,0)","v":0},{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1019,0,1,1),AP1018),0)","v":0},0,0,0,0,0,0,0,-75561570,-75734215,-75734215,-75734215,{"$f":"IF(A1019=\"\",\"\",AL1019-ROUND(AL1019*OFFSET(Input!$S$27,$B1019,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1019=\"\",\"\",ROUND(AP1019*(1-OFFSET(Input!$T$27,MIN(B1019,10),0,1,1)),2*FEE_rounding))","v":-75734215},-70234215,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1019=1,PMF_1st=0),0,ROUND(IF(A1019=1,AI1019,AL1018)*OFFSET(Input!$O$27,IF(A1019=121,-1,0)+MIN(B1019,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1019=1,PMF_1st=0),0,IF(SUM($K$5:$L1019)-$AU1018>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1018,B1019),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1019-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1016,85,8,null,124,{"$f":"IF(A1020=\"\",\"\",IF(A1020=1,Age_Full_Month,IF(F1019=11,0,F1019+1)))","v":7},124,0,{"$f":"IF(A1020=\"\",\"\",IF(AND(F1020=11,G1020=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1020-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1020-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1020,99),0,1,1)*K1020,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*L1020,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*M1020,FEE_rounding)","v":0},0,0,{"$f":"IF(C1020>=1,ROUND(K1020*OFFSET(Input!$U$27,B1020,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1020=1,0,IF($C1020>=1,ROUND(OFFSET(Input!$X$27,B1020,0,1,1)*AL1019,AV_rounding),0))","v":0},{"$f":"IF(B1020=1,0,IF(C1020=1,ROUND(OFFSET(Input!$W$27,B1020,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1018),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),OFFSET(Input!$G$27,B1020,0,1,1)-AE1020,0)","v":0},{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1020,0,1,1),AP1019),0)","v":0},0,0,0,0,0,0,0,-75734215,-75906860,-75906860,-75906860,{"$f":"IF(A1020=\"\",\"\",AL1020-ROUND(AL1020*OFFSET(Input!$S$27,$B1020,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1020=\"\",\"\",ROUND(AP1020*(1-OFFSET(Input!$T$27,MIN(B1020,10),0,1,1)),2*FEE_rounding))","v":-75906860},-70406860,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1020=1,PMF_1st=0),0,ROUND(IF(A1020=1,AI1020,AL1019)*OFFSET(Input!$O$27,IF(A1020=121,-1,0)+MIN(B1020,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1020=1,PMF_1st=0),0,IF(SUM($K$5:$L1020)-$AU1019>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1019,B1020),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1020-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1017,85,9,null,124,{"$f":"IF(A1021=\"\",\"\",IF(A1021=1,Age_Full_Month,IF(F1020=11,0,F1020+1)))","v":8},124,0,{"$f":"IF(A1021=\"\",\"\",IF(AND(F1021=11,G1021=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1021-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1021-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1021,99),0,1,1)*K1021,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*L1021,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*M1021,FEE_rounding)","v":0},0,0,{"$f":"IF(C1021>=1,ROUND(K1021*OFFSET(Input!$U$27,B1021,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1021=1,0,IF($C1021>=1,ROUND(OFFSET(Input!$X$27,B1021,0,1,1)*AL1020,AV_rounding),0))","v":0},{"$f":"IF(B1021=1,0,IF(C1021=1,ROUND(OFFSET(Input!$W$27,B1021,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1019),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),OFFSET(Input!$G$27,B1021,0,1,1)-AE1021,0)","v":0},{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1021,0,1,1),AP1020),0)","v":0},0,0,0,0,0,0,0,-75906860,-76079505,-76079505,-76079505,{"$f":"IF(A1021=\"\",\"\",AL1021-ROUND(AL1021*OFFSET(Input!$S$27,$B1021,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1021=\"\",\"\",ROUND(AP1021*(1-OFFSET(Input!$T$27,MIN(B1021,10),0,1,1)),2*FEE_rounding))","v":-76079505},-70579505,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1021=1,PMF_1st=0),0,ROUND(IF(A1021=1,AI1021,AL1020)*OFFSET(Input!$O$27,IF(A1021=121,-1,0)+MIN(B1021,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1021=1,PMF_1st=0),0,IF(SUM($K$5:$L1021)-$AU1020>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1020,B1021),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1021-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1018,85,10,null,124,{"$f":"IF(A1022=\"\",\"\",IF(A1022=1,Age_Full_Month,IF(F1021=11,0,F1021+1)))","v":9},124,0,{"$f":"IF(A1022=\"\",\"\",IF(AND(F1022=11,G1022=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1022-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1022-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1022,99),0,1,1)*K1022,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*L1022,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*M1022,FEE_rounding)","v":0},0,0,{"$f":"IF(C1022>=1,ROUND(K1022*OFFSET(Input!$U$27,B1022,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1022=1,0,IF($C1022>=1,ROUND(OFFSET(Input!$X$27,B1022,0,1,1)*AL1021,AV_rounding),0))","v":0},{"$f":"IF(B1022=1,0,IF(C1022=1,ROUND(OFFSET(Input!$W$27,B1022,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1020),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),OFFSET(Input!$G$27,B1022,0,1,1)-AE1022,0)","v":0},{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1022,0,1,1),AP1021),0)","v":0},0,0,0,0,0,0,0,-76079505,-76252150,-76252150,-76252150,{"$f":"IF(A1022=\"\",\"\",AL1022-ROUND(AL1022*OFFSET(Input!$S$27,$B1022,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1022=\"\",\"\",ROUND(AP1022*(1-OFFSET(Input!$T$27,MIN(B1022,10),0,1,1)),2*FEE_rounding))","v":-76252150},-70752150,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1022=1,PMF_1st=0),0,ROUND(IF(A1022=1,AI1022,AL1021)*OFFSET(Input!$O$27,IF(A1022=121,-1,0)+MIN(B1022,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1022=1,PMF_1st=0),0,IF(SUM($K$5:$L1022)-$AU1021>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1021,B1022),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1022-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1019,85,11,null,124,{"$f":"IF(A1023=\"\",\"\",IF(A1023=1,Age_Full_Month,IF(F1022=11,0,F1022+1)))","v":10},124,0,{"$f":"IF(A1023=\"\",\"\",IF(AND(F1023=11,G1023=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1023-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1023-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1023,99),0,1,1)*K1023,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*L1023,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*M1023,FEE_rounding)","v":0},0,0,{"$f":"IF(C1023>=1,ROUND(K1023*OFFSET(Input!$U$27,B1023,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1023=1,0,IF($C1023>=1,ROUND(OFFSET(Input!$X$27,B1023,0,1,1)*AL1022,AV_rounding),0))","v":0},{"$f":"IF(B1023=1,0,IF(C1023=1,ROUND(OFFSET(Input!$W$27,B1023,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1021),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),OFFSET(Input!$G$27,B1023,0,1,1)-AE1023,0)","v":0},{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1023,0,1,1),AP1022),0)","v":0},0,0,0,0,0,0,0,-76252150,-76424795,-76424795,-76424795,{"$f":"IF(A1023=\"\",\"\",AL1023-ROUND(AL1023*OFFSET(Input!$S$27,$B1023,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1023=\"\",\"\",ROUND(AP1023*(1-OFFSET(Input!$T$27,MIN(B1023,10),0,1,1)),2*FEE_rounding))","v":-76424795},-70924795,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1023=1,PMF_1st=0),0,ROUND(IF(A1023=1,AI1023,AL1022)*OFFSET(Input!$O$27,IF(A1023=121,-1,0)+MIN(B1023,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1023=1,PMF_1st=0),0,IF(SUM($K$5:$L1023)-$AU1022>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1022,B1023),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1023-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1020,85,12,null,124,{"$f":"IF(A1024=\"\",\"\",IF(A1024=1,Age_Full_Month,IF(F1023=11,0,F1023+1)))","v":11},124,0,{"$f":"IF(A1024=\"\",\"\",IF(AND(F1024=11,G1024=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1024-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1024-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1024,99),0,1,1)*K1024,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*L1024,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*M1024,FEE_rounding)","v":0},0,0,{"$f":"IF(C1024>=1,ROUND(K1024*OFFSET(Input!$U$27,B1024,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1024=1,0,IF($C1024>=1,ROUND(OFFSET(Input!$X$27,B1024,0,1,1)*AL1023,AV_rounding),0))","v":0},{"$f":"IF(B1024=1,0,IF(C1024=1,ROUND(OFFSET(Input!$W$27,B1024,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1022),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),OFFSET(Input!$G$27,B1024,0,1,1)-AE1024,0)","v":0},{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1024,0,1,1),AP1023),0)","v":0},0,0,0,0,0,0,0,-76424795,-76597440,-76597440,-76597440,{"$f":"IF(A1024=\"\",\"\",AL1024-ROUND(AL1024*OFFSET(Input!$S$27,$B1024,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1024=\"\",\"\",ROUND(AP1024*(1-OFFSET(Input!$T$27,MIN(B1024,10),0,1,1)),2*FEE_rounding))","v":-76597440},-71097440,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1024=1,PMF_1st=0),0,ROUND(IF(A1024=1,AI1024,AL1023)*OFFSET(Input!$O$27,IF(A1024=121,-1,0)+MIN(B1024,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1024=1,PMF_1st=0),0,IF(SUM($K$5:$L1024)-$AU1023>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1023,B1024),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1024-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1021,86,1,null,125,{"$f":"IF(A1025=\"\",\"\",IF(A1025=1,Age_Full_Month,IF(F1024=11,0,F1024+1)))","v":0},125,0,{"$f":"IF(A1025=\"\",\"\",IF(AND(F1025=11,G1025=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1025-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1025-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1025,99),0,1,1)*K1025,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*L1025,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*M1025,FEE_rounding)","v":0},0,0,{"$f":"IF(C1025>=1,ROUND(K1025*OFFSET(Input!$U$27,B1025,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1025=1,0,IF($C1025>=1,ROUND(OFFSET(Input!$X$27,B1025,0,1,1)*AL1024,AV_rounding),0))","v":0},{"$f":"IF(B1025=1,0,IF(C1025=1,ROUND(OFFSET(Input!$W$27,B1025,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1023),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),OFFSET(Input!$G$27,B1025,0,1,1)-AE1025,0)","v":0},{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1025,0,1,1),AP1024),0)","v":0},0,0,0,0,0,0,0,-76597440,-76770085,-76770085,-76770085,{"$f":"IF(A1025=\"\",\"\",AL1025-ROUND(AL1025*OFFSET(Input!$S$27,$B1025,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1025=\"\",\"\",ROUND(AP1025*(1-OFFSET(Input!$T$27,MIN(B1025,10),0,1,1)),2*FEE_rounding))","v":-76770085},-71270085,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1025=1,PMF_1st=0),0,ROUND(IF(A1025=1,AI1025,AL1024)*OFFSET(Input!$O$27,IF(A1025=121,-1,0)+MIN(B1025,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1025=1,PMF_1st=0),0,IF(SUM($K$5:$L1025)-$AU1024>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1024,B1025),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1025-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1022,86,2,null,125,{"$f":"IF(A1026=\"\",\"\",IF(A1026=1,Age_Full_Month,IF(F1025=11,0,F1025+1)))","v":1},125,0,{"$f":"IF(A1026=\"\",\"\",IF(AND(F1026=11,G1026=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1026-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1026-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1026,99),0,1,1)*K1026,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*L1026,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*M1026,FEE_rounding)","v":0},0,0,{"$f":"IF(C1026>=1,ROUND(K1026*OFFSET(Input!$U$27,B1026,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1026=1,0,IF($C1026>=1,ROUND(OFFSET(Input!$X$27,B1026,0,1,1)*AL1025,AV_rounding),0))","v":0},{"$f":"IF(B1026=1,0,IF(C1026=1,ROUND(OFFSET(Input!$W$27,B1026,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1024),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),OFFSET(Input!$G$27,B1026,0,1,1)-AE1026,0)","v":0},{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1026,0,1,1),AP1025),0)","v":0},0,0,0,0,0,0,0,-76770085,-76942730,-76942730,-76942730,{"$f":"IF(A1026=\"\",\"\",AL1026-ROUND(AL1026*OFFSET(Input!$S$27,$B1026,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1026=\"\",\"\",ROUND(AP1026*(1-OFFSET(Input!$T$27,MIN(B1026,10),0,1,1)),2*FEE_rounding))","v":-76942730},-71442730,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1026=1,PMF_1st=0),0,ROUND(IF(A1026=1,AI1026,AL1025)*OFFSET(Input!$O$27,IF(A1026=121,-1,0)+MIN(B1026,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1026=1,PMF_1st=0),0,IF(SUM($K$5:$L1026)-$AU1025>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1025,B1026),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1026-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1023,86,3,null,125,{"$f":"IF(A1027=\"\",\"\",IF(A1027=1,Age_Full_Month,IF(F1026=11,0,F1026+1)))","v":2},125,0,{"$f":"IF(A1027=\"\",\"\",IF(AND(F1027=11,G1027=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1027-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1027-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1027,99),0,1,1)*K1027,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*L1027,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*M1027,FEE_rounding)","v":0},0,0,{"$f":"IF(C1027>=1,ROUND(K1027*OFFSET(Input!$U$27,B1027,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1027=1,0,IF($C1027>=1,ROUND(OFFSET(Input!$X$27,B1027,0,1,1)*AL1026,AV_rounding),0))","v":0},{"$f":"IF(B1027=1,0,IF(C1027=1,ROUND(OFFSET(Input!$W$27,B1027,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1025),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),OFFSET(Input!$G$27,B1027,0,1,1)-AE1027,0)","v":0},{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1027,0,1,1),AP1026),0)","v":0},0,0,0,0,0,0,0,-76942730,-77115375,-77115375,-77115375,{"$f":"IF(A1027=\"\",\"\",AL1027-ROUND(AL1027*OFFSET(Input!$S$27,$B1027,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1027=\"\",\"\",ROUND(AP1027*(1-OFFSET(Input!$T$27,MIN(B1027,10),0,1,1)),2*FEE_rounding))","v":-77115375},-71615375,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1027=1,PMF_1st=0),0,ROUND(IF(A1027=1,AI1027,AL1026)*OFFSET(Input!$O$27,IF(A1027=121,-1,0)+MIN(B1027,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1027=1,PMF_1st=0),0,IF(SUM($K$5:$L1027)-$AU1026>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1026,B1027),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1027-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1024,86,4,null,125,{"$f":"IF(A1028=\"\",\"\",IF(A1028=1,Age_Full_Month,IF(F1027=11,0,F1027+1)))","v":3},125,0,{"$f":"IF(A1028=\"\",\"\",IF(AND(F1028=11,G1028=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1028-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1028-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1028,99),0,1,1)*K1028,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*L1028,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*M1028,FEE_rounding)","v":0},0,0,{"$f":"IF(C1028>=1,ROUND(K1028*OFFSET(Input!$U$27,B1028,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1028=1,0,IF($C1028>=1,ROUND(OFFSET(Input!$X$27,B1028,0,1,1)*AL1027,AV_rounding),0))","v":0},{"$f":"IF(B1028=1,0,IF(C1028=1,ROUND(OFFSET(Input!$W$27,B1028,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1026),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),OFFSET(Input!$G$27,B1028,0,1,1)-AE1028,0)","v":0},{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1028,0,1,1),AP1027),0)","v":0},0,0,0,0,0,0,0,-77115375,-77288020,-77288020,-77288020,{"$f":"IF(A1028=\"\",\"\",AL1028-ROUND(AL1028*OFFSET(Input!$S$27,$B1028,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1028=\"\",\"\",ROUND(AP1028*(1-OFFSET(Input!$T$27,MIN(B1028,10),0,1,1)),2*FEE_rounding))","v":-77288020},-71788020,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1028=1,PMF_1st=0),0,ROUND(IF(A1028=1,AI1028,AL1027)*OFFSET(Input!$O$27,IF(A1028=121,-1,0)+MIN(B1028,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1028=1,PMF_1st=0),0,IF(SUM($K$5:$L1028)-$AU1027>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1027,B1028),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1028-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1025,86,5,null,{"$f":"IF($A1029=\"\",\"\",Age_Insured+B1029-1)","v":125},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Month,IF(F1028=11,0,F1028+1)))","v":4},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Year,IF(F1028=11,G1028+1,G1028)))","v":125},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),DAY(EOMONTH((SignYY+INT(A1029/12)+1911)&\"/\"&(IF(MOD(SignMM+A1029-1,12)=0,12,MOD(SignMM+A1029-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1029-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1029-1>=BPP,\"\",IF(AS1028>0,1,0))","v":""},{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,IF(($BJ1029+$AL1028+$AP1028+$AW1029)/($BJ1029+$AL1028+$AP1028)>$BK1029,VLOOKUP($B1029,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1029=0,0,IF(MOD(C1029-1,12/Prem_Freq)=0,VLOOKUP(B1029,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1029=1,VLOOKUP(B1029,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1029-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1029,99),0,1,1)*K1029,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*L1029,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*M1029,FEE_rounding)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,K1029-N1029))","v":0},{"$f":"IF(A1030=\"\",\"\",IF(K1029=\"*****\",\"*****\",L1029-O1029+M1029-P1029))","v":0},{"$f":"IF(C1029>=1,ROUND(K1029*OFFSET(Input!$U$27,B1029,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1029=1,0,IF($C1029>=1,ROUND(OFFSET(Input!$X$27,B1029,0,1,1)*AL1028,AV_rounding),0))","v":0},{"$f":"IF(B1029=1,0,IF(C1029=1,ROUND(OFFSET(Input!$W$27,B1029,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1027),AV_rounding),0))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,BA1029,AI1029))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(SUM(AI1029,-V1029)>BB1029,BB1029,SUM(AI1029,-V1029)))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,0,BA1029-AI1029))","v":172645},0,0,{"$f":"IF(E1029=\" \",\" \",IF(Z1029<BI1028+BC1029+BE1029+BD1029*0+BF1029,BI1028+BC1029+BE1029+BD1029*0+BF1029-BI1028-Z1029,0))","v":0},0,0,{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),OFFSET(Input!$G$27,B1029,0,1,1)-AE1029,0)","v":0},{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1029,0,1,1),AP1028),0)","v":0},{"$f":"IF(A1030=\"\",\"\",AF1028+AD1029+AE1029)","v":0},0,0,{"$f":"IF(A1029=\"\",\"\",AL1028+Q1029+R1029*0+IF(A1029=1,0,SUM(S1029:U1029)))","v":0},{"$f":"IF(A1029=\"\",\"\",AI1029-V1029-W1029-Z1029-AD1029)","v":0},{"$f":"ROUND((AJ1029-AB1029)*(1+IRR_0)^(1/12)+IF(A1029=1,S1029,0),AV_rounding)","v":0},{"$f":"ROUND(AK1029-AG1029,AV_rounding)","v":0},-77288020,-77460665,{"$f":"ROUND((AN1029-AC1029)*(1+IRR_0)^(1/12),AV_rounding)","v":-77460665},{"$f":"ROUND(AO1029-AH1029,AV_rounding)","v":-77460665},{"$f":"IF(A1029=\"\",\"\",AL1029-ROUND(AL1029*OFFSET(Input!$S$27,$B1029,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1029=\"\",\"\",ROUND(AP1029*(1-OFFSET(Input!$T$27,MIN(B1029,10),0,1,1)),2*FEE_rounding))","v":-77460665},-71960665,0,{"$f":"IF(A1030=\"\",\"\",AU1028+AD1029+AE1029)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,Q1029+R1029))","v":0},5500000,5500000,{"$f":"IF(A1029=1,K1029,MAX(AY1028+K1029-AD1028-AE1028,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1029/100000*VLOOKUP(Age_Insured+B1029-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1029>0,I1029/H1029,1),2*FEE_rounding)*IF(G1030>14,1,0)*IF(AND(I1029=0,H1029>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1029=1,PMF_1st=0),0,ROUND(IF(A1029=1,AI1029,AL1028)*OFFSET(Input!$O$27,IF(A1029=121,-1,0)+MIN(B1029,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1029=1,PMF_1st=0),0,IF(SUM($K$5:$L1029)-$AU1028>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1028,B1029),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1029+1","v":1026},{"$f":"IF($A1030=\"\",\"\",INT((A1030-1)/12)+1)","v":86},{"$f":"IF($A1030=\"\",\"\",MOD((A1030-1),12)+1)","v":6},null,125,{"$f":"IF(A1030=\"\",\"\",IF(A1030=1,Age_Full_Month,IF(F1029=11,0,F1029+1)))","v":5},125,0,{"$f":"IF(A1030=\"\",\"\",IF(AND(F1030=11,G1030=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1030-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1030-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1030,99),0,1,1)*K1030,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*L1030,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*M1030,FEE_rounding)","v":0},0,0,{"$f":"IF(C1030>=1,ROUND(K1030*OFFSET(Input!$U$27,B1030,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1030=1,0,IF($C1030>=1,ROUND(OFFSET(Input!$X$27,B1030,0,1,1)*AL1029,AV_rounding),0))","v":0},{"$f":"IF(B1030=1,0,IF(C1030=1,ROUND(OFFSET(Input!$W$27,B1030,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1028),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1030+R1030","v":0},{"$f":"IF(E1030=\" \",\" \",IF(AI1030+AM1030-V1030>BI1029+BC1030+BD1030+BF1030+BE1030,BI1029+BC1030+BD1030+BF1030+BE1030,MAX(AI1030+AM1030-V1030,0)))","v":0},0,{"$f":"BG1030","v":0},0,{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),OFFSET(Input!$G$27,B1030,0,1,1)-AE1030,0)","v":0},{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1030,0,1,1),AP1029),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1030+AO1029","v":-77460665},{"$f":"AM1030-X1030-AA1030-AE1030","v":-77633310},-77633310,-77633310,{"$f":"IF(A1030=\"\",\"\",AL1030-ROUND(AL1030*OFFSET(Input!$S$27,$B1030,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1030=\"\",\"\",ROUND(AP1030*(1-OFFSET(Input!$T$27,MIN(B1030,10),0,1,1)),2*FEE_rounding))","v":-77633310},{"$f":"AW1030+AL1030+AP1030","v":-72133310},0,0,0,{"$f":"AW1029","v":5500000},{"$f":"AW1030+AI1030","v":5500000},3000000,{"$f":"IF(A1030=\"\",\"\",AW1030)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1030=1,PMF_1st=0),0,ROUND(IF(A1030=1,AI1030,AL1029)*OFFSET(Input!$O$27,IF(A1030=121,-1,0)+MIN(B1030,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1030=1,PMF_1st=0),0,IF(SUM($K$5:$L1030)-$AU1029>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1029,B1030),21),0,1,1)))","v":0},null,null,{"$f":"BI1029+BC1030+BD1030+BE1030+BF1030-Z1030-AA1030","v":0},{"$f":"IF(MOD($C1030-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1030<=30,1.9,IF($E1030<=40,1.6,IF($E1030<=50,1.4,IF($E1030<=60,1.2,IF($E1030<=70,1.1,IF($E1030<=90,1.02,1))))))","v":1}]
[1027,86,7,null,125,{"$f":"IF(A1031=\"\",\"\",IF(A1031=1,Age_Full_Month,IF(F1030=11,0,F1030+1)))","v":6},125,0,{"$f":"IF(A1031=\"\",\"\",IF(AND(F1031=11,G1031=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1031-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1031-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1031,99),0,1,1)*K1031,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*L1031,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*M1031,FEE_rounding)","v":0},0,0,{"$f":"IF(C1031>=1,ROUND(K1031*OFFSET(Input!$U$27,B1031,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1031=1,0,IF($C1031>=1,ROUND(OFFSET(Input!$X$27,B1031,0,1,1)*AL1030,AV_rounding),0))","v":0},{"$f":"IF(B1031=1,0,IF(C1031=1,ROUND(OFFSET(Input!$W$27,B1031,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1029),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),OFFSET(Input!$G$27,B1031,0,1,1)-AE1031,0)","v":0},{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1031,0,1,1),AP1030),0)","v":0},0,0,0,0,0,0,0,-77633310,-77805955,-77805955,-77805955,{"$f":"IF(A1031=\"\",\"\",AL1031-ROUND(AL1031*OFFSET(Input!$S$27,$B1031,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1031=\"\",\"\",ROUND(AP1031*(1-OFFSET(Input!$T$27,MIN(B1031,10),0,1,1)),2*FEE_rounding))","v":-77805955},-72305955,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1031=1,PMF_1st=0),0,ROUND(IF(A1031=1,AI1031,AL1030)*OFFSET(Input!$O$27,IF(A1031=121,-1,0)+MIN(B1031,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1031=1,PMF_1st=0),0,IF(SUM($K$5:$L1031)-$AU1030>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1030,B1031),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1031-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1028,86,8,null,125,{"$f":"IF(A1032=\"\",\"\",IF(A1032=1,Age_Full_Month,IF(F1031=11,0,F1031+1)))","v":7},125,0,{"$f":"IF(A1032=\"\",\"\",IF(AND(F1032=11,G1032=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1032-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1032-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1032,99),0,1,1)*K1032,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*L1032,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*M1032,FEE_rounding)","v":0},0,0,{"$f":"IF(C1032>=1,ROUND(K1032*OFFSET(Input!$U$27,B1032,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1032=1,0,IF($C1032>=1,ROUND(OFFSET(Input!$X$27,B1032,0,1,1)*AL1031,AV_rounding),0))","v":0},{"$f":"IF(B1032=1,0,IF(C1032=1,ROUND(OFFSET(Input!$W$27,B1032,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1030),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),OFFSET(Input!$G$27,B1032,0,1,1)-AE1032,0)","v":0},{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1032,0,1,1),AP1031),0)","v":0},0,0,0,0,0,0,0,-77805955,-77978600,-77978600,-77978600,{"$f":"IF(A1032=\"\",\"\",AL1032-ROUND(AL1032*OFFSET(Input!$S$27,$B1032,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1032=\"\",\"\",ROUND(AP1032*(1-OFFSET(Input!$T$27,MIN(B1032,10),0,1,1)),2*FEE_rounding))","v":-77978600},-72478600,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1032=1,PMF_1st=0),0,ROUND(IF(A1032=1,AI1032,AL1031)*OFFSET(Input!$O$27,IF(A1032=121,-1,0)+MIN(B1032,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1032=1,PMF_1st=0),0,IF(SUM($K$5:$L1032)-$AU1031>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1031,B1032),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1032-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1029,86,9,null,125,{"$f":"IF(A1033=\"\",\"\",IF(A1033=1,Age_Full_Month,IF(F1032=11,0,F1032+1)))","v":8},125,0,{"$f":"IF(A1033=\"\",\"\",IF(AND(F1033=11,G1033=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1033-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1033-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1033,99),0,1,1)*K1033,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*L1033,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*M1033,FEE_rounding)","v":0},0,0,{"$f":"IF(C1033>=1,ROUND(K1033*OFFSET(Input!$U$27,B1033,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1033=1,0,IF($C1033>=1,ROUND(OFFSET(Input!$X$27,B1033,0,1,1)*AL1032,AV_rounding),0))","v":0},{"$f":"IF(B1033=1,0,IF(C1033=1,ROUND(OFFSET(Input!$W$27,B1033,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1031),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),OFFSET(Input!$G$27,B1033,0,1,1)-AE1033,0)","v":0},{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1033,0,1,1),AP1032),0)","v":0},0,0,0,0,0,0,0,-77978600,-78151245,-78151245,-78151245,{"$f":"IF(A1033=\"\",\"\",AL1033-ROUND(AL1033*OFFSET(Input!$S$27,$B1033,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1033=\"\",\"\",ROUND(AP1033*(1-OFFSET(Input!$T$27,MIN(B1033,10),0,1,1)),2*FEE_rounding))","v":-78151245},-72651245,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1033=1,PMF_1st=0),0,ROUND(IF(A1033=1,AI1033,AL1032)*OFFSET(Input!$O$27,IF(A1033=121,-1,0)+MIN(B1033,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1033=1,PMF_1st=0),0,IF(SUM($K$5:$L1033)-$AU1032>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1032,B1033),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1033-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1030,86,10,null,125,{"$f":"IF(A1034=\"\",\"\",IF(A1034=1,Age_Full_Month,IF(F1033=11,0,F1033+1)))","v":9},125,0,{"$f":"IF(A1034=\"\",\"\",IF(AND(F1034=11,G1034=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1034-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1034-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1034,99),0,1,1)*K1034,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*L1034,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*M1034,FEE_rounding)","v":0},0,0,{"$f":"IF(C1034>=1,ROUND(K1034*OFFSET(Input!$U$27,B1034,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1034=1,0,IF($C1034>=1,ROUND(OFFSET(Input!$X$27,B1034,0,1,1)*AL1033,AV_rounding),0))","v":0},{"$f":"IF(B1034=1,0,IF(C1034=1,ROUND(OFFSET(Input!$W$27,B1034,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1032),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),OFFSET(Input!$G$27,B1034,0,1,1)-AE1034,0)","v":0},{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1034,0,1,1),AP1033),0)","v":0},0,0,0,0,0,0,0,-78151245,-78323890,-78323890,-78323890,{"$f":"IF(A1034=\"\",\"\",AL1034-ROUND(AL1034*OFFSET(Input!$S$27,$B1034,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1034=\"\",\"\",ROUND(AP1034*(1-OFFSET(Input!$T$27,MIN(B1034,10),0,1,1)),2*FEE_rounding))","v":-78323890},-72823890,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1034=1,PMF_1st=0),0,ROUND(IF(A1034=1,AI1034,AL1033)*OFFSET(Input!$O$27,IF(A1034=121,-1,0)+MIN(B1034,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1034=1,PMF_1st=0),0,IF(SUM($K$5:$L1034)-$AU1033>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1033,B1034),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1034-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1031,86,11,null,125,{"$f":"IF(A1035=\"\",\"\",IF(A1035=1,Age_Full_Month,IF(F1034=11,0,F1034+1)))","v":10},125,0,{"$f":"IF(A1035=\"\",\"\",IF(AND(F1035=11,G1035=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1035-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1035-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1035,99),0,1,1)*K1035,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*L1035,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*M1035,FEE_rounding)","v":0},0,0,{"$f":"IF(C1035>=1,ROUND(K1035*OFFSET(Input!$U$27,B1035,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1035=1,0,IF($C1035>=1,ROUND(OFFSET(Input!$X$27,B1035,0,1,1)*AL1034,AV_rounding),0))","v":0},{"$f":"IF(B1035=1,0,IF(C1035=1,ROUND(OFFSET(Input!$W$27,B1035,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1033),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),OFFSET(Input!$G$27,B1035,0,1,1)-AE1035,0)","v":0},{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1035,0,1,1),AP1034),0)","v":0},0,0,0,0,0,0,0,-78323890,-78496535,-78496535,-78496535,{"$f":"IF(A1035=\"\",\"\",AL1035-ROUND(AL1035*OFFSET(Input!$S$27,$B1035,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1035=\"\",\"\",ROUND(AP1035*(1-OFFSET(Input!$T$27,MIN(B1035,10),0,1,1)),2*FEE_rounding))","v":-78496535},-72996535,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1035=1,PMF_1st=0),0,ROUND(IF(A1035=1,AI1035,AL1034)*OFFSET(Input!$O$27,IF(A1035=121,-1,0)+MIN(B1035,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1035=1,PMF_1st=0),0,IF(SUM($K$5:$L1035)-$AU1034>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1034,B1035),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1035-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1032,86,12,null,125,{"$f":"IF(A1036=\"\",\"\",IF(A1036=1,Age_Full_Month,IF(F1035=11,0,F1035+1)))","v":11},125,0,{"$f":"IF(A1036=\"\",\"\",IF(AND(F1036=11,G1036=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1036-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1036-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1036,99),0,1,1)*K1036,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*L1036,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*M1036,FEE_rounding)","v":0},0,0,{"$f":"IF(C1036>=1,ROUND(K1036*OFFSET(Input!$U$27,B1036,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1036=1,0,IF($C1036>=1,ROUND(OFFSET(Input!$X$27,B1036,0,1,1)*AL1035,AV_rounding),0))","v":0},{"$f":"IF(B1036=1,0,IF(C1036=1,ROUND(OFFSET(Input!$W$27,B1036,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1034),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),OFFSET(Input!$G$27,B1036,0,1,1)-AE1036,0)","v":0},{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1036,0,1,1),AP1035),0)","v":0},0,0,0,0,0,0,0,-78496535,-78669180,-78669180,-78669180,{"$f":"IF(A1036=\"\",\"\",AL1036-ROUND(AL1036*OFFSET(Input!$S$27,$B1036,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1036=\"\",\"\",ROUND(AP1036*(1-OFFSET(Input!$T$27,MIN(B1036,10),0,1,1)),2*FEE_rounding))","v":-78669180},-73169180,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1036=1,PMF_1st=0),0,ROUND(IF(A1036=1,AI1036,AL1035)*OFFSET(Input!$O$27,IF(A1036=121,-1,0)+MIN(B1036,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1036=1,PMF_1st=0),0,IF(SUM($K$5:$L1036)-$AU1035>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1035,B1036),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1036-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1033,87,1,null,126,{"$f":"IF(A1037=\"\",\"\",IF(A1037=1,Age_Full_Month,IF(F1036=11,0,F1036+1)))","v":0},126,0,{"$f":"IF(A1037=\"\",\"\",IF(AND(F1037=11,G1037=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1037-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1037-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1037,99),0,1,1)*K1037,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*L1037,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*M1037,FEE_rounding)","v":0},0,0,{"$f":"IF(C1037>=1,ROUND(K1037*OFFSET(Input!$U$27,B1037,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1037=1,0,IF($C1037>=1,ROUND(OFFSET(Input!$X$27,B1037,0,1,1)*AL1036,AV_rounding),0))","v":0},{"$f":"IF(B1037=1,0,IF(C1037=1,ROUND(OFFSET(Input!$W$27,B1037,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1035),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),OFFSET(Input!$G$27,B1037,0,1,1)-AE1037,0)","v":0},{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1037,0,1,1),AP1036),0)","v":0},0,0,0,0,0,0,0,-78669180,-78841825,-78841825,-78841825,{"$f":"IF(A1037=\"\",\"\",AL1037-ROUND(AL1037*OFFSET(Input!$S$27,$B1037,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1037=\"\",\"\",ROUND(AP1037*(1-OFFSET(Input!$T$27,MIN(B1037,10),0,1,1)),2*FEE_rounding))","v":-78841825},-73341825,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1037=1,PMF_1st=0),0,ROUND(IF(A1037=1,AI1037,AL1036)*OFFSET(Input!$O$27,IF(A1037=121,-1,0)+MIN(B1037,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1037=1,PMF_1st=0),0,IF(SUM($K$5:$L1037)-$AU1036>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1036,B1037),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1037-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1034,87,2,null,126,{"$f":"IF(A1038=\"\",\"\",IF(A1038=1,Age_Full_Month,IF(F1037=11,0,F1037+1)))","v":1},126,0,{"$f":"IF(A1038=\"\",\"\",IF(AND(F1038=11,G1038=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1038-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1038-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1038,99),0,1,1)*K1038,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*L1038,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*M1038,FEE_rounding)","v":0},0,0,{"$f":"IF(C1038>=1,ROUND(K1038*OFFSET(Input!$U$27,B1038,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1038=1,0,IF($C1038>=1,ROUND(OFFSET(Input!$X$27,B1038,0,1,1)*AL1037,AV_rounding),0))","v":0},{"$f":"IF(B1038=1,0,IF(C1038=1,ROUND(OFFSET(Input!$W$27,B1038,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1036),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),OFFSET(Input!$G$27,B1038,0,1,1)-AE1038,0)","v":0},{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1038,0,1,1),AP1037),0)","v":0},0,0,0,0,0,0,0,-78841825,-79014470,-79014470,-79014470,{"$f":"IF(A1038=\"\",\"\",AL1038-ROUND(AL1038*OFFSET(Input!$S$27,$B1038,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1038=\"\",\"\",ROUND(AP1038*(1-OFFSET(Input!$T$27,MIN(B1038,10),0,1,1)),2*FEE_rounding))","v":-79014470},-73514470,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1038=1,PMF_1st=0),0,ROUND(IF(A1038=1,AI1038,AL1037)*OFFSET(Input!$O$27,IF(A1038=121,-1,0)+MIN(B1038,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1038=1,PMF_1st=0),0,IF(SUM($K$5:$L1038)-$AU1037>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1037,B1038),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1038-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1035,87,3,null,126,{"$f":"IF(A1039=\"\",\"\",IF(A1039=1,Age_Full_Month,IF(F1038=11,0,F1038+1)))","v":2},126,0,{"$f":"IF(A1039=\"\",\"\",IF(AND(F1039=11,G1039=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1039-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1039-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1039,99),0,1,1)*K1039,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*L1039,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*M1039,FEE_rounding)","v":0},0,0,{"$f":"IF(C1039>=1,ROUND(K1039*OFFSET(Input!$U$27,B1039,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1039=1,0,IF($C1039>=1,ROUND(OFFSET(Input!$X$27,B1039,0,1,1)*AL1038,AV_rounding),0))","v":0},{"$f":"IF(B1039=1,0,IF(C1039=1,ROUND(OFFSET(Input!$W$27,B1039,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1037),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),OFFSET(Input!$G$27,B1039,0,1,1)-AE1039,0)","v":0},{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1039,0,1,1),AP1038),0)","v":0},0,0,0,0,0,0,0,-79014470,-79187115,-79187115,-79187115,{"$f":"IF(A1039=\"\",\"\",AL1039-ROUND(AL1039*OFFSET(Input!$S$27,$B1039,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1039=\"\",\"\",ROUND(AP1039*(1-OFFSET(Input!$T$27,MIN(B1039,10),0,1,1)),2*FEE_rounding))","v":-79187115},-73687115,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1039=1,PMF_1st=0),0,ROUND(IF(A1039=1,AI1039,AL1038)*OFFSET(Input!$O$27,IF(A1039=121,-1,0)+MIN(B1039,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1039=1,PMF_1st=0),0,IF(SUM($K$5:$L1039)-$AU1038>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1038,B1039),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1039-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1036,87,4,null,126,{"$f":"IF(A1040=\"\",\"\",IF(A1040=1,Age_Full_Month,IF(F1039=11,0,F1039+1)))","v":3},126,0,{"$f":"IF(A1040=\"\",\"\",IF(AND(F1040=11,G1040=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1040-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1040-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1040,99),0,1,1)*K1040,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*L1040,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*M1040,FEE_rounding)","v":0},0,0,{"$f":"IF(C1040>=1,ROUND(K1040*OFFSET(Input!$U$27,B1040,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1040=1,0,IF($C1040>=1,ROUND(OFFSET(Input!$X$27,B1040,0,1,1)*AL1039,AV_rounding),0))","v":0},{"$f":"IF(B1040=1,0,IF(C1040=1,ROUND(OFFSET(Input!$W$27,B1040,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1038),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),OFFSET(Input!$G$27,B1040,0,1,1)-AE1040,0)","v":0},{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1040,0,1,1),AP1039),0)","v":0},0,0,0,0,0,0,0,-79187115,-79359760,-79359760,-79359760,{"$f":"IF(A1040=\"\",\"\",AL1040-ROUND(AL1040*OFFSET(Input!$S$27,$B1040,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1040=\"\",\"\",ROUND(AP1040*(1-OFFSET(Input!$T$27,MIN(B1040,10),0,1,1)),2*FEE_rounding))","v":-79359760},-73859760,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1040=1,PMF_1st=0),0,ROUND(IF(A1040=1,AI1040,AL1039)*OFFSET(Input!$O$27,IF(A1040=121,-1,0)+MIN(B1040,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1040=1,PMF_1st=0),0,IF(SUM($K$5:$L1040)-$AU1039>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1039,B1040),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1040-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1037,87,5,null,126,{"$f":"IF(A1041=\"\",\"\",IF(A1041=1,Age_Full_Month,IF(F1040=11,0,F1040+1)))","v":4},126,0,{"$f":"IF(A1041=\"\",\"\",IF(AND(F1041=11,G1041=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1041-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1041-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1041,99),0,1,1)*K1041,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*L1041,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*M1041,FEE_rounding)","v":0},0,0,{"$f":"IF(C1041>=1,ROUND(K1041*OFFSET(Input!$U$27,B1041,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1041=1,0,IF($C1041>=1,ROUND(OFFSET(Input!$X$27,B1041,0,1,1)*AL1040,AV_rounding),0))","v":0},{"$f":"IF(B1041=1,0,IF(C1041=1,ROUND(OFFSET(Input!$W$27,B1041,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1039),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),OFFSET(Input!$G$27,B1041,0,1,1)-AE1041,0)","v":0},{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1041,0,1,1),AP1040),0)","v":0},0,0,0,0,0,0,0,-79359760,-79532405,-79532405,-79532405,{"$f":"IF(A1041=\"\",\"\",AL1041-ROUND(AL1041*OFFSET(Input!$S$27,$B1041,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1041=\"\",\"\",ROUND(AP1041*(1-OFFSET(Input!$T$27,MIN(B1041,10),0,1,1)),2*FEE_rounding))","v":-79532405},-74032405,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1041=1,PMF_1st=0),0,ROUND(IF(A1041=1,AI1041,AL1040)*OFFSET(Input!$O$27,IF(A1041=121,-1,0)+MIN(B1041,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1041=1,PMF_1st=0),0,IF(SUM($K$5:$L1041)-$AU1040>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1040,B1041),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1041-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1038,87,6,null,126,{"$f":"IF(A1042=\"\",\"\",IF(A1042=1,Age_Full_Month,IF(F1041=11,0,F1041+1)))","v":5},126,0,{"$f":"IF(A1042=\"\",\"\",IF(AND(F1042=11,G1042=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1042-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1042-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1042,99),0,1,1)*K1042,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*L1042,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*M1042,FEE_rounding)","v":0},0,0,{"$f":"IF(C1042>=1,ROUND(K1042*OFFSET(Input!$U$27,B1042,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1042=1,0,IF($C1042>=1,ROUND(OFFSET(Input!$X$27,B1042,0,1,1)*AL1041,AV_rounding),0))","v":0},{"$f":"IF(B1042=1,0,IF(C1042=1,ROUND(OFFSET(Input!$W$27,B1042,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1040),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),OFFSET(Input!$G$27,B1042,0,1,1)-AE1042,0)","v":0},{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1042,0,1,1),AP1041),0)","v":0},0,0,0,0,0,0,0,-79532405,-79705050,-79705050,-79705050,{"$f":"IF(A1042=\"\",\"\",AL1042-ROUND(AL1042*OFFSET(Input!$S$27,$B1042,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1042=\"\",\"\",ROUND(AP1042*(1-OFFSET(Input!$T$27,MIN(B1042,10),0,1,1)),2*FEE_rounding))","v":-79705050},-74205050,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1042=1,PMF_1st=0),0,ROUND(IF(A1042=1,AI1042,AL1041)*OFFSET(Input!$O$27,IF(A1042=121,-1,0)+MIN(B1042,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1042=1,PMF_1st=0),0,IF(SUM($K$5:$L1042)-$AU1041>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1041,B1042),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1042-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1039,87,7,null,126,{"$f":"IF(A1043=\"\",\"\",IF(A1043=1,Age_Full_Month,IF(F1042=11,0,F1042+1)))","v":6},126,0,{"$f":"IF(A1043=\"\",\"\",IF(AND(F1043=11,G1043=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1043-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1043-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1043,99),0,1,1)*K1043,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*L1043,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*M1043,FEE_rounding)","v":0},0,0,{"$f":"IF(C1043>=1,ROUND(K1043*OFFSET(Input!$U$27,B1043,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1043=1,0,IF($C1043>=1,ROUND(OFFSET(Input!$X$27,B1043,0,1,1)*AL1042,AV_rounding),0))","v":0},{"$f":"IF(B1043=1,0,IF(C1043=1,ROUND(OFFSET(Input!$W$27,B1043,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1041),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),OFFSET(Input!$G$27,B1043,0,1,1)-AE1043,0)","v":0},{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1043,0,1,1),AP1042),0)","v":0},0,0,0,0,0,0,0,-79705050,-79877695,-79877695,-79877695,{"$f":"IF(A1043=\"\",\"\",AL1043-ROUND(AL1043*OFFSET(Input!$S$27,$B1043,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1043=\"\",\"\",ROUND(AP1043*(1-OFFSET(Input!$T$27,MIN(B1043,10),0,1,1)),2*FEE_rounding))","v":-79877695},-74377695,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1043=1,PMF_1st=0),0,ROUND(IF(A1043=1,AI1043,AL1042)*OFFSET(Input!$O$27,IF(A1043=121,-1,0)+MIN(B1043,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1043=1,PMF_1st=0),0,IF(SUM($K$5:$L1043)-$AU1042>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1042,B1043),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1043-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1040,87,8,null,126,{"$f":"IF(A1044=\"\",\"\",IF(A1044=1,Age_Full_Month,IF(F1043=11,0,F1043+1)))","v":7},126,0,{"$f":"IF(A1044=\"\",\"\",IF(AND(F1044=11,G1044=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1044-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1044-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1044,99),0,1,1)*K1044,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*L1044,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*M1044,FEE_rounding)","v":0},0,0,{"$f":"IF(C1044>=1,ROUND(K1044*OFFSET(Input!$U$27,B1044,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1044=1,0,IF($C1044>=1,ROUND(OFFSET(Input!$X$27,B1044,0,1,1)*AL1043,AV_rounding),0))","v":0},{"$f":"IF(B1044=1,0,IF(C1044=1,ROUND(OFFSET(Input!$W$27,B1044,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1042),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),OFFSET(Input!$G$27,B1044,0,1,1)-AE1044,0)","v":0},{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1044,0,1,1),AP1043),0)","v":0},0,0,0,0,0,0,0,-79877695,-80050340,-80050340,-80050340,{"$f":"IF(A1044=\"\",\"\",AL1044-ROUND(AL1044*OFFSET(Input!$S$27,$B1044,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1044=\"\",\"\",ROUND(AP1044*(1-OFFSET(Input!$T$27,MIN(B1044,10),0,1,1)),2*FEE_rounding))","v":-80050340},-74550340,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1044=1,PMF_1st=0),0,ROUND(IF(A1044=1,AI1044,AL1043)*OFFSET(Input!$O$27,IF(A1044=121,-1,0)+MIN(B1044,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1044=1,PMF_1st=0),0,IF(SUM($K$5:$L1044)-$AU1043>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1043,B1044),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1044-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1041,87,9,null,126,{"$f":"IF(A1045=\"\",\"\",IF(A1045=1,Age_Full_Month,IF(F1044=11,0,F1044+1)))","v":8},126,0,{"$f":"IF(A1045=\"\",\"\",IF(AND(F1045=11,G1045=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1045-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1045-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1045,99),0,1,1)*K1045,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*L1045,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*M1045,FEE_rounding)","v":0},0,0,{"$f":"IF(C1045>=1,ROUND(K1045*OFFSET(Input!$U$27,B1045,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1045=1,0,IF($C1045>=1,ROUND(OFFSET(Input!$X$27,B1045,0,1,1)*AL1044,AV_rounding),0))","v":0},{"$f":"IF(B1045=1,0,IF(C1045=1,ROUND(OFFSET(Input!$W$27,B1045,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1043),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),OFFSET(Input!$G$27,B1045,0,1,1)-AE1045,0)","v":0},{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1045,0,1,1),AP1044),0)","v":0},0,0,0,0,0,0,0,-80050340,-80222985,-80222985,-80222985,{"$f":"IF(A1045=\"\",\"\",AL1045-ROUND(AL1045*OFFSET(Input!$S$27,$B1045,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1045=\"\",\"\",ROUND(AP1045*(1-OFFSET(Input!$T$27,MIN(B1045,10),0,1,1)),2*FEE_rounding))","v":-80222985},-74722985,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1045=1,PMF_1st=0),0,ROUND(IF(A1045=1,AI1045,AL1044)*OFFSET(Input!$O$27,IF(A1045=121,-1,0)+MIN(B1045,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1045=1,PMF_1st=0),0,IF(SUM($K$5:$L1045)-$AU1044>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1044,B1045),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1045-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1042,87,10,null,126,{"$f":"IF(A1046=\"\",\"\",IF(A1046=1,Age_Full_Month,IF(F1045=11,0,F1045+1)))","v":9},126,0,{"$f":"IF(A1046=\"\",\"\",IF(AND(F1046=11,G1046=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1046-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1046-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1046,99),0,1,1)*K1046,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*L1046,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*M1046,FEE_rounding)","v":0},0,0,{"$f":"IF(C1046>=1,ROUND(K1046*OFFSET(Input!$U$27,B1046,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1046=1,0,IF($C1046>=1,ROUND(OFFSET(Input!$X$27,B1046,0,1,1)*AL1045,AV_rounding),0))","v":0},{"$f":"IF(B1046=1,0,IF(C1046=1,ROUND(OFFSET(Input!$W$27,B1046,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1044),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),OFFSET(Input!$G$27,B1046,0,1,1)-AE1046,0)","v":0},{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1046,0,1,1),AP1045),0)","v":0},0,0,0,0,0,0,0,-80222985,-80395630,-80395630,-80395630,{"$f":"IF(A1046=\"\",\"\",AL1046-ROUND(AL1046*OFFSET(Input!$S$27,$B1046,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1046=\"\",\"\",ROUND(AP1046*(1-OFFSET(Input!$T$27,MIN(B1046,10),0,1,1)),2*FEE_rounding))","v":-80395630},-74895630,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1046=1,PMF_1st=0),0,ROUND(IF(A1046=1,AI1046,AL1045)*OFFSET(Input!$O$27,IF(A1046=121,-1,0)+MIN(B1046,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1046=1,PMF_1st=0),0,IF(SUM($K$5:$L1046)-$AU1045>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1045,B1046),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1046-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1043,87,11,null,126,{"$f":"IF(A1047=\"\",\"\",IF(A1047=1,Age_Full_Month,IF(F1046=11,0,F1046+1)))","v":10},126,0,{"$f":"IF(A1047=\"\",\"\",IF(AND(F1047=11,G1047=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1047-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1047-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1047,99),0,1,1)*K1047,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*L1047,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*M1047,FEE_rounding)","v":0},0,0,{"$f":"IF(C1047>=1,ROUND(K1047*OFFSET(Input!$U$27,B1047,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1047=1,0,IF($C1047>=1,ROUND(OFFSET(Input!$X$27,B1047,0,1,1)*AL1046,AV_rounding),0))","v":0},{"$f":"IF(B1047=1,0,IF(C1047=1,ROUND(OFFSET(Input!$W$27,B1047,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1045),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),OFFSET(Input!$G$27,B1047,0,1,1)-AE1047,0)","v":0},{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1047,0,1,1),AP1046),0)","v":0},0,0,0,0,0,0,0,-80395630,-80568275,-80568275,-80568275,{"$f":"IF(A1047=\"\",\"\",AL1047-ROUND(AL1047*OFFSET(Input!$S$27,$B1047,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1047=\"\",\"\",ROUND(AP1047*(1-OFFSET(Input!$T$27,MIN(B1047,10),0,1,1)),2*FEE_rounding))","v":-80568275},-75068275,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1047=1,PMF_1st=0),0,ROUND(IF(A1047=1,AI1047,AL1046)*OFFSET(Input!$O$27,IF(A1047=121,-1,0)+MIN(B1047,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1047=1,PMF_1st=0),0,IF(SUM($K$5:$L1047)-$AU1046>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1046,B1047),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1047-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1044,87,12,null,126,{"$f":"IF(A1048=\"\",\"\",IF(A1048=1,Age_Full_Month,IF(F1047=11,0,F1047+1)))","v":11},126,0,{"$f":"IF(A1048=\"\",\"\",IF(AND(F1048=11,G1048=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1048-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1048-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1048,99),0,1,1)*K1048,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*L1048,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*M1048,FEE_rounding)","v":0},0,0,{"$f":"IF(C1048>=1,ROUND(K1048*OFFSET(Input!$U$27,B1048,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1048=1,0,IF($C1048>=1,ROUND(OFFSET(Input!$X$27,B1048,0,1,1)*AL1047,AV_rounding),0))","v":0},{"$f":"IF(B1048=1,0,IF(C1048=1,ROUND(OFFSET(Input!$W$27,B1048,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1046),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),OFFSET(Input!$G$27,B1048,0,1,1)-AE1048,0)","v":0},{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1048,0,1,1),AP1047),0)","v":0},0,0,0,0,0,0,0,-80568275,-80740920,-80740920,-80740920,{"$f":"IF(A1048=\"\",\"\",AL1048-ROUND(AL1048*OFFSET(Input!$S$27,$B1048,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1048=\"\",\"\",ROUND(AP1048*(1-OFFSET(Input!$T$27,MIN(B1048,10),0,1,1)),2*FEE_rounding))","v":-80740920},-75240920,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1048=1,PMF_1st=0),0,ROUND(IF(A1048=1,AI1048,AL1047)*OFFSET(Input!$O$27,IF(A1048=121,-1,0)+MIN(B1048,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1048=1,PMF_1st=0),0,IF(SUM($K$5:$L1048)-$AU1047>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1047,B1048),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1048-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1045,88,1,null,127,{"$f":"IF(A1049=\"\",\"\",IF(A1049=1,Age_Full_Month,IF(F1048=11,0,F1048+1)))","v":0},127,0,{"$f":"IF(A1049=\"\",\"\",IF(AND(F1049=11,G1049=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1049-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1049-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1049,99),0,1,1)*K1049,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*L1049,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*M1049,FEE_rounding)","v":0},0,0,{"$f":"IF(C1049>=1,ROUND(K1049*OFFSET(Input!$U$27,B1049,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1049=1,0,IF($C1049>=1,ROUND(OFFSET(Input!$X$27,B1049,0,1,1)*AL1048,AV_rounding),0))","v":0},{"$f":"IF(B1049=1,0,IF(C1049=1,ROUND(OFFSET(Input!$W$27,B1049,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1047),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),OFFSET(Input!$G$27,B1049,0,1,1)-AE1049,0)","v":0},{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1049,0,1,1),AP1048),0)","v":0},0,0,0,0,0,0,0,-80740920,-80913565,-80913565,-80913565,{"$f":"IF(A1049=\"\",\"\",AL1049-ROUND(AL1049*OFFSET(Input!$S$27,$B1049,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1049=\"\",\"\",ROUND(AP1049*(1-OFFSET(Input!$T$27,MIN(B1049,10),0,1,1)),2*FEE_rounding))","v":-80913565},-75413565,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1049=1,PMF_1st=0),0,ROUND(IF(A1049=1,AI1049,AL1048)*OFFSET(Input!$O$27,IF(A1049=121,-1,0)+MIN(B1049,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1049=1,PMF_1st=0),0,IF(SUM($K$5:$L1049)-$AU1048>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1048,B1049),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1049-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1046,88,2,null,127,{"$f":"IF(A1050=\"\",\"\",IF(A1050=1,Age_Full_Month,IF(F1049=11,0,F1049+1)))","v":1},127,0,{"$f":"IF(A1050=\"\",\"\",IF(AND(F1050=11,G1050=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1050-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1050-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1050,99),0,1,1)*K1050,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*L1050,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*M1050,FEE_rounding)","v":0},0,0,{"$f":"IF(C1050>=1,ROUND(K1050*OFFSET(Input!$U$27,B1050,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1050=1,0,IF($C1050>=1,ROUND(OFFSET(Input!$X$27,B1050,0,1,1)*AL1049,AV_rounding),0))","v":0},{"$f":"IF(B1050=1,0,IF(C1050=1,ROUND(OFFSET(Input!$W$27,B1050,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1048),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),OFFSET(Input!$G$27,B1050,0,1,1)-AE1050,0)","v":0},{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1050,0,1,1),AP1049),0)","v":0},0,0,0,0,0,0,0,-80913565,-81086210,-81086210,-81086210,{"$f":"IF(A1050=\"\",\"\",AL1050-ROUND(AL1050*OFFSET(Input!$S$27,$B1050,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1050=\"\",\"\",ROUND(AP1050*(1-OFFSET(Input!$T$27,MIN(B1050,10),0,1,1)),2*FEE_rounding))","v":-81086210},-75586210,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1050=1,PMF_1st=0),0,ROUND(IF(A1050=1,AI1050,AL1049)*OFFSET(Input!$O$27,IF(A1050=121,-1,0)+MIN(B1050,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1050=1,PMF_1st=0),0,IF(SUM($K$5:$L1050)-$AU1049>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1049,B1050),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1050-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1047,88,3,null,127,{"$f":"IF(A1051=\"\",\"\",IF(A1051=1,Age_Full_Month,IF(F1050=11,0,F1050+1)))","v":2},127,0,{"$f":"IF(A1051=\"\",\"\",IF(AND(F1051=11,G1051=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1051-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1051-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1051,99),0,1,1)*K1051,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*L1051,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*M1051,FEE_rounding)","v":0},0,0,{"$f":"IF(C1051>=1,ROUND(K1051*OFFSET(Input!$U$27,B1051,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1051=1,0,IF($C1051>=1,ROUND(OFFSET(Input!$X$27,B1051,0,1,1)*AL1050,AV_rounding),0))","v":0},{"$f":"IF(B1051=1,0,IF(C1051=1,ROUND(OFFSET(Input!$W$27,B1051,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1049),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),OFFSET(Input!$G$27,B1051,0,1,1)-AE1051,0)","v":0},{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1051,0,1,1),AP1050),0)","v":0},0,0,0,0,0,0,0,-81086210,-81258855,-81258855,-81258855,{"$f":"IF(A1051=\"\",\"\",AL1051-ROUND(AL1051*OFFSET(Input!$S$27,$B1051,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1051=\"\",\"\",ROUND(AP1051*(1-OFFSET(Input!$T$27,MIN(B1051,10),0,1,1)),2*FEE_rounding))","v":-81258855},-75758855,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1051=1,PMF_1st=0),0,ROUND(IF(A1051=1,AI1051,AL1050)*OFFSET(Input!$O$27,IF(A1051=121,-1,0)+MIN(B1051,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1051=1,PMF_1st=0),0,IF(SUM($K$5:$L1051)-$AU1050>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1050,B1051),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1051-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1048,88,4,null,127,{"$f":"IF(A1052=\"\",\"\",IF(A1052=1,Age_Full_Month,IF(F1051=11,0,F1051+1)))","v":3},127,0,{"$f":"IF(A1052=\"\",\"\",IF(AND(F1052=11,G1052=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1052-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1052-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1052,99),0,1,1)*K1052,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*L1052,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*M1052,FEE_rounding)","v":0},0,0,{"$f":"IF(C1052>=1,ROUND(K1052*OFFSET(Input!$U$27,B1052,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1052=1,0,IF($C1052>=1,ROUND(OFFSET(Input!$X$27,B1052,0,1,1)*AL1051,AV_rounding),0))","v":0},{"$f":"IF(B1052=1,0,IF(C1052=1,ROUND(OFFSET(Input!$W$27,B1052,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1050),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),OFFSET(Input!$G$27,B1052,0,1,1)-AE1052,0)","v":0},{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1052,0,1,1),AP1051),0)","v":0},0,0,0,0,0,0,0,-81258855,-81431500,-81431500,-81431500,{"$f":"IF(A1052=\"\",\"\",AL1052-ROUND(AL1052*OFFSET(Input!$S$27,$B1052,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1052=\"\",\"\",ROUND(AP1052*(1-OFFSET(Input!$T$27,MIN(B1052,10),0,1,1)),2*FEE_rounding))","v":-81431500},-75931500,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1052=1,PMF_1st=0),0,ROUND(IF(A1052=1,AI1052,AL1051)*OFFSET(Input!$O$27,IF(A1052=121,-1,0)+MIN(B1052,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1052=1,PMF_1st=0),0,IF(SUM($K$5:$L1052)-$AU1051>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1051,B1052),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1052-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1049,88,5,null,127,{"$f":"IF(A1053=\"\",\"\",IF(A1053=1,Age_Full_Month,IF(F1052=11,0,F1052+1)))","v":4},127,0,{"$f":"IF(A1053=\"\",\"\",IF(AND(F1053=11,G1053=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1053-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1053-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1053,99),0,1,1)*K1053,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*L1053,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*M1053,FEE_rounding)","v":0},0,0,{"$f":"IF(C1053>=1,ROUND(K1053*OFFSET(Input!$U$27,B1053,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1053=1,0,IF($C1053>=1,ROUND(OFFSET(Input!$X$27,B1053,0,1,1)*AL1052,AV_rounding),0))","v":0},{"$f":"IF(B1053=1,0,IF(C1053=1,ROUND(OFFSET(Input!$W$27,B1053,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1051),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),OFFSET(Input!$G$27,B1053,0,1,1)-AE1053,0)","v":0},{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1053,0,1,1),AP1052),0)","v":0},0,0,0,0,0,0,0,-81431500,-81604145,-81604145,-81604145,{"$f":"IF(A1053=\"\",\"\",AL1053-ROUND(AL1053*OFFSET(Input!$S$27,$B1053,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1053=\"\",\"\",ROUND(AP1053*(1-OFFSET(Input!$T$27,MIN(B1053,10),0,1,1)),2*FEE_rounding))","v":-81604145},-76104145,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1053=1,PMF_1st=0),0,ROUND(IF(A1053=1,AI1053,AL1052)*OFFSET(Input!$O$27,IF(A1053=121,-1,0)+MIN(B1053,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1053=1,PMF_1st=0),0,IF(SUM($K$5:$L1053)-$AU1052>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1052,B1053),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1053-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1050,88,6,null,127,{"$f":"IF(A1054=\"\",\"\",IF(A1054=1,Age_Full_Month,IF(F1053=11,0,F1053+1)))","v":5},127,0,{"$f":"IF(A1054=\"\",\"\",IF(AND(F1054=11,G1054=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1054-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1054-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1054,99),0,1,1)*K1054,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*L1054,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*M1054,FEE_rounding)","v":0},0,0,{"$f":"IF(C1054>=1,ROUND(K1054*OFFSET(Input!$U$27,B1054,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1054=1,0,IF($C1054>=1,ROUND(OFFSET(Input!$X$27,B1054,0,1,1)*AL1053,AV_rounding),0))","v":0},{"$f":"IF(B1054=1,0,IF(C1054=1,ROUND(OFFSET(Input!$W$27,B1054,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1052),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),OFFSET(Input!$G$27,B1054,0,1,1)-AE1054,0)","v":0},{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1054,0,1,1),AP1053),0)","v":0},0,0,0,0,0,0,0,-81604145,-81776790,-81776790,-81776790,{"$f":"IF(A1054=\"\",\"\",AL1054-ROUND(AL1054*OFFSET(Input!$S$27,$B1054,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1054=\"\",\"\",ROUND(AP1054*(1-OFFSET(Input!$T$27,MIN(B1054,10),0,1,1)),2*FEE_rounding))","v":-81776790},-76276790,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1054=1,PMF_1st=0),0,ROUND(IF(A1054=1,AI1054,AL1053)*OFFSET(Input!$O$27,IF(A1054=121,-1,0)+MIN(B1054,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1054=1,PMF_1st=0),0,IF(SUM($K$5:$L1054)-$AU1053>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1053,B1054),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1054-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1051,88,7,null,127,{"$f":"IF(A1055=\"\",\"\",IF(A1055=1,Age_Full_Month,IF(F1054=11,0,F1054+1)))","v":6},127,0,{"$f":"IF(A1055=\"\",\"\",IF(AND(F1055=11,G1055=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1055-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1055-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1055,99),0,1,1)*K1055,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*L1055,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*M1055,FEE_rounding)","v":0},0,0,{"$f":"IF(C1055>=1,ROUND(K1055*OFFSET(Input!$U$27,B1055,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1055=1,0,IF($C1055>=1,ROUND(OFFSET(Input!$X$27,B1055,0,1,1)*AL1054,AV_rounding),0))","v":0},{"$f":"IF(B1055=1,0,IF(C1055=1,ROUND(OFFSET(Input!$W$27,B1055,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1053),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),OFFSET(Input!$G$27,B1055,0,1,1)-AE1055,0)","v":0},{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1055,0,1,1),AP1054),0)","v":0},0,0,0,0,0,0,0,-81776790,-81949435,-81949435,-81949435,{"$f":"IF(A1055=\"\",\"\",AL1055-ROUND(AL1055*OFFSET(Input!$S$27,$B1055,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1055=\"\",\"\",ROUND(AP1055*(1-OFFSET(Input!$T$27,MIN(B1055,10),0,1,1)),2*FEE_rounding))","v":-81949435},-76449435,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1055=1,PMF_1st=0),0,ROUND(IF(A1055=1,AI1055,AL1054)*OFFSET(Input!$O$27,IF(A1055=121,-1,0)+MIN(B1055,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1055=1,PMF_1st=0),0,IF(SUM($K$5:$L1055)-$AU1054>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1054,B1055),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1055-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1052,88,8,null,127,{"$f":"IF(A1056=\"\",\"\",IF(A1056=1,Age_Full_Month,IF(F1055=11,0,F1055+1)))","v":7},127,0,{"$f":"IF(A1056=\"\",\"\",IF(AND(F1056=11,G1056=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1056-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1056-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1056,99),0,1,1)*K1056,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*L1056,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*M1056,FEE_rounding)","v":0},0,0,{"$f":"IF(C1056>=1,ROUND(K1056*OFFSET(Input!$U$27,B1056,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1056=1,0,IF($C1056>=1,ROUND(OFFSET(Input!$X$27,B1056,0,1,1)*AL1055,AV_rounding),0))","v":0},{"$f":"IF(B1056=1,0,IF(C1056=1,ROUND(OFFSET(Input!$W$27,B1056,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1054),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),OFFSET(Input!$G$27,B1056,0,1,1)-AE1056,0)","v":0},{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1056,0,1,1),AP1055),0)","v":0},0,0,0,0,0,0,0,-81949435,-82122080,-82122080,-82122080,{"$f":"IF(A1056=\"\",\"\",AL1056-ROUND(AL1056*OFFSET(Input!$S$27,$B1056,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1056=\"\",\"\",ROUND(AP1056*(1-OFFSET(Input!$T$27,MIN(B1056,10),0,1,1)),2*FEE_rounding))","v":-82122080},-76622080,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1056=1,PMF_1st=0),0,ROUND(IF(A1056=1,AI1056,AL1055)*OFFSET(Input!$O$27,IF(A1056=121,-1,0)+MIN(B1056,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1056=1,PMF_1st=0),0,IF(SUM($K$5:$L1056)-$AU1055>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1055,B1056),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1056-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1053,88,9,null,127,{"$f":"IF(A1057=\"\",\"\",IF(A1057=1,Age_Full_Month,IF(F1056=11,0,F1056+1)))","v":8},127,0,{"$f":"IF(A1057=\"\",\"\",IF(AND(F1057=11,G1057=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1057-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1057-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1057,99),0,1,1)*K1057,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*L1057,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*M1057,FEE_rounding)","v":0},0,0,{"$f":"IF(C1057>=1,ROUND(K1057*OFFSET(Input!$U$27,B1057,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1057=1,0,IF($C1057>=1,ROUND(OFFSET(Input!$X$27,B1057,0,1,1)*AL1056,AV_rounding),0))","v":0},{"$f":"IF(B1057=1,0,IF(C1057=1,ROUND(OFFSET(Input!$W$27,B1057,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1055),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),OFFSET(Input!$G$27,B1057,0,1,1)-AE1057,0)","v":0},{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1057,0,1,1),AP1056),0)","v":0},0,0,0,0,0,0,0,-82122080,-82294725,-82294725,-82294725,{"$f":"IF(A1057=\"\",\"\",AL1057-ROUND(AL1057*OFFSET(Input!$S$27,$B1057,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1057=\"\",\"\",ROUND(AP1057*(1-OFFSET(Input!$T$27,MIN(B1057,10),0,1,1)),2*FEE_rounding))","v":-82294725},-76794725,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1057=1,PMF_1st=0),0,ROUND(IF(A1057=1,AI1057,AL1056)*OFFSET(Input!$O$27,IF(A1057=121,-1,0)+MIN(B1057,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1057=1,PMF_1st=0),0,IF(SUM($K$5:$L1057)-$AU1056>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1056,B1057),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1057-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1054,88,10,null,127,{"$f":"IF(A1058=\"\",\"\",IF(A1058=1,Age_Full_Month,IF(F1057=11,0,F1057+1)))","v":9},127,0,{"$f":"IF(A1058=\"\",\"\",IF(AND(F1058=11,G1058=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1058-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1058-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1058,99),0,1,1)*K1058,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*L1058,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*M1058,FEE_rounding)","v":0},0,0,{"$f":"IF(C1058>=1,ROUND(K1058*OFFSET(Input!$U$27,B1058,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1058=1,0,IF($C1058>=1,ROUND(OFFSET(Input!$X$27,B1058,0,1,1)*AL1057,AV_rounding),0))","v":0},{"$f":"IF(B1058=1,0,IF(C1058=1,ROUND(OFFSET(Input!$W$27,B1058,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1056),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),OFFSET(Input!$G$27,B1058,0,1,1)-AE1058,0)","v":0},{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1058,0,1,1),AP1057),0)","v":0},0,0,0,0,0,0,0,-82294725,-82467370,-82467370,-82467370,{"$f":"IF(A1058=\"\",\"\",AL1058-ROUND(AL1058*OFFSET(Input!$S$27,$B1058,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1058=\"\",\"\",ROUND(AP1058*(1-OFFSET(Input!$T$27,MIN(B1058,10),0,1,1)),2*FEE_rounding))","v":-82467370},-76967370,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1058=1,PMF_1st=0),0,ROUND(IF(A1058=1,AI1058,AL1057)*OFFSET(Input!$O$27,IF(A1058=121,-1,0)+MIN(B1058,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1058=1,PMF_1st=0),0,IF(SUM($K$5:$L1058)-$AU1057>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1057,B1058),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1058-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1055,88,11,null,127,{"$f":"IF(A1059=\"\",\"\",IF(A1059=1,Age_Full_Month,IF(F1058=11,0,F1058+1)))","v":10},127,0,{"$f":"IF(A1059=\"\",\"\",IF(AND(F1059=11,G1059=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1059-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1059-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1059,99),0,1,1)*K1059,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*L1059,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*M1059,FEE_rounding)","v":0},0,0,{"$f":"IF(C1059>=1,ROUND(K1059*OFFSET(Input!$U$27,B1059,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1059=1,0,IF($C1059>=1,ROUND(OFFSET(Input!$X$27,B1059,0,1,1)*AL1058,AV_rounding),0))","v":0},{"$f":"IF(B1059=1,0,IF(C1059=1,ROUND(OFFSET(Input!$W$27,B1059,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1057),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),OFFSET(Input!$G$27,B1059,0,1,1)-AE1059,0)","v":0},{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1059,0,1,1),AP1058),0)","v":0},0,0,0,0,0,0,0,-82467370,-82640015,-82640015,-82640015,{"$f":"IF(A1059=\"\",\"\",AL1059-ROUND(AL1059*OFFSET(Input!$S$27,$B1059,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1059=\"\",\"\",ROUND(AP1059*(1-OFFSET(Input!$T$27,MIN(B1059,10),0,1,1)),2*FEE_rounding))","v":-82640015},-77140015,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1059=1,PMF_1st=0),0,ROUND(IF(A1059=1,AI1059,AL1058)*OFFSET(Input!$O$27,IF(A1059=121,-1,0)+MIN(B1059,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1059=1,PMF_1st=0),0,IF(SUM($K$5:$L1059)-$AU1058>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1058,B1059),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1059-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1056,88,12,null,127,{"$f":"IF(A1060=\"\",\"\",IF(A1060=1,Age_Full_Month,IF(F1059=11,0,F1059+1)))","v":11},127,0,{"$f":"IF(A1060=\"\",\"\",IF(AND(F1060=11,G1060=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1060-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1060-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1060,99),0,1,1)*K1060,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*L1060,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*M1060,FEE_rounding)","v":0},0,0,{"$f":"IF(C1060>=1,ROUND(K1060*OFFSET(Input!$U$27,B1060,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1060=1,0,IF($C1060>=1,ROUND(OFFSET(Input!$X$27,B1060,0,1,1)*AL1059,AV_rounding),0))","v":0},{"$f":"IF(B1060=1,0,IF(C1060=1,ROUND(OFFSET(Input!$W$27,B1060,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1058),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),OFFSET(Input!$G$27,B1060,0,1,1)-AE1060,0)","v":0},{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1060,0,1,1),AP1059),0)","v":0},0,0,0,0,0,0,0,-82640015,-82812660,-82812660,-82812660,{"$f":"IF(A1060=\"\",\"\",AL1060-ROUND(AL1060*OFFSET(Input!$S$27,$B1060,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1060=\"\",\"\",ROUND(AP1060*(1-OFFSET(Input!$T$27,MIN(B1060,10),0,1,1)),2*FEE_rounding))","v":-82812660},-77312660,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1060=1,PMF_1st=0),0,ROUND(IF(A1060=1,AI1060,AL1059)*OFFSET(Input!$O$27,IF(A1060=121,-1,0)+MIN(B1060,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1060=1,PMF_1st=0),0,IF(SUM($K$5:$L1060)-$AU1059>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1059,B1060),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1060-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1057,89,1,null,128,{"$f":"IF(A1061=\"\",\"\",IF(A1061=1,Age_Full_Month,IF(F1060=11,0,F1060+1)))","v":0},128,0,{"$f":"IF(A1061=\"\",\"\",IF(AND(F1061=11,G1061=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1061-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1061-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1061,99),0,1,1)*K1061,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*L1061,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*M1061,FEE_rounding)","v":0},0,0,{"$f":"IF(C1061>=1,ROUND(K1061*OFFSET(Input!$U$27,B1061,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1061=1,0,IF($C1061>=1,ROUND(OFFSET(Input!$X$27,B1061,0,1,1)*AL1060,AV_rounding),0))","v":0},{"$f":"IF(B1061=1,0,IF(C1061=1,ROUND(OFFSET(Input!$W$27,B1061,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1059),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),OFFSET(Input!$G$27,B1061,0,1,1)-AE1061,0)","v":0},{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1061,0,1,1),AP1060),0)","v":0},0,0,0,0,0,0,0,-82812660,-82985305,-82985305,-82985305,{"$f":"IF(A1061=\"\",\"\",AL1061-ROUND(AL1061*OFFSET(Input!$S$27,$B1061,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1061=\"\",\"\",ROUND(AP1061*(1-OFFSET(Input!$T$27,MIN(B1061,10),0,1,1)),2*FEE_rounding))","v":-82985305},-77485305,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1061=1,PMF_1st=0),0,ROUND(IF(A1061=1,AI1061,AL1060)*OFFSET(Input!$O$27,IF(A1061=121,-1,0)+MIN(B1061,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1061=1,PMF_1st=0),0,IF(SUM($K$5:$L1061)-$AU1060>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1060,B1061),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1061-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1058,89,2,null,128,{"$f":"IF(A1062=\"\",\"\",IF(A1062=1,Age_Full_Month,IF(F1061=11,0,F1061+1)))","v":1},128,0,{"$f":"IF(A1062=\"\",\"\",IF(AND(F1062=11,G1062=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1062-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1062-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1062,99),0,1,1)*K1062,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*L1062,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*M1062,FEE_rounding)","v":0},0,0,{"$f":"IF(C1062>=1,ROUND(K1062*OFFSET(Input!$U$27,B1062,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1062=1,0,IF($C1062>=1,ROUND(OFFSET(Input!$X$27,B1062,0,1,1)*AL1061,AV_rounding),0))","v":0},{"$f":"IF(B1062=1,0,IF(C1062=1,ROUND(OFFSET(Input!$W$27,B1062,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1060),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),OFFSET(Input!$G$27,B1062,0,1,1)-AE1062,0)","v":0},{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1062,0,1,1),AP1061),0)","v":0},0,0,0,0,0,0,0,-82985305,-83157950,-83157950,-83157950,{"$f":"IF(A1062=\"\",\"\",AL1062-ROUND(AL1062*OFFSET(Input!$S$27,$B1062,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1062=\"\",\"\",ROUND(AP1062*(1-OFFSET(Input!$T$27,MIN(B1062,10),0,1,1)),2*FEE_rounding))","v":-83157950},-77657950,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1062=1,PMF_1st=0),0,ROUND(IF(A1062=1,AI1062,AL1061)*OFFSET(Input!$O$27,IF(A1062=121,-1,0)+MIN(B1062,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1062=1,PMF_1st=0),0,IF(SUM($K$5:$L1062)-$AU1061>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1061,B1062),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1062-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1059,89,3,null,128,{"$f":"IF(A1063=\"\",\"\",IF(A1063=1,Age_Full_Month,IF(F1062=11,0,F1062+1)))","v":2},128,0,{"$f":"IF(A1063=\"\",\"\",IF(AND(F1063=11,G1063=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1063-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1063-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1063,99),0,1,1)*K1063,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*L1063,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*M1063,FEE_rounding)","v":0},0,0,{"$f":"IF(C1063>=1,ROUND(K1063*OFFSET(Input!$U$27,B1063,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1063=1,0,IF($C1063>=1,ROUND(OFFSET(Input!$X$27,B1063,0,1,1)*AL1062,AV_rounding),0))","v":0},{"$f":"IF(B1063=1,0,IF(C1063=1,ROUND(OFFSET(Input!$W$27,B1063,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1061),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),OFFSET(Input!$G$27,B1063,0,1,1)-AE1063,0)","v":0},{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1063,0,1,1),AP1062),0)","v":0},0,0,0,0,0,0,0,-83157950,-83330595,-83330595,-83330595,{"$f":"IF(A1063=\"\",\"\",AL1063-ROUND(AL1063*OFFSET(Input!$S$27,$B1063,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1063=\"\",\"\",ROUND(AP1063*(1-OFFSET(Input!$T$27,MIN(B1063,10),0,1,1)),2*FEE_rounding))","v":-83330595},-77830595,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1063=1,PMF_1st=0),0,ROUND(IF(A1063=1,AI1063,AL1062)*OFFSET(Input!$O$27,IF(A1063=121,-1,0)+MIN(B1063,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1063=1,PMF_1st=0),0,IF(SUM($K$5:$L1063)-$AU1062>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1062,B1063),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1063-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1060,89,4,null,128,{"$f":"IF(A1064=\"\",\"\",IF(A1064=1,Age_Full_Month,IF(F1063=11,0,F1063+1)))","v":3},128,0,{"$f":"IF(A1064=\"\",\"\",IF(AND(F1064=11,G1064=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1064-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1064-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1064,99),0,1,1)*K1064,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*L1064,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*M1064,FEE_rounding)","v":0},0,0,{"$f":"IF(C1064>=1,ROUND(K1064*OFFSET(Input!$U$27,B1064,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1064=1,0,IF($C1064>=1,ROUND(OFFSET(Input!$X$27,B1064,0,1,1)*AL1063,AV_rounding),0))","v":0},{"$f":"IF(B1064=1,0,IF(C1064=1,ROUND(OFFSET(Input!$W$27,B1064,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1062),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),OFFSET(Input!$G$27,B1064,0,1,1)-AE1064,0)","v":0},{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1064,0,1,1),AP1063),0)","v":0},0,0,0,0,0,0,0,-83330595,-83503240,-83503240,-83503240,{"$f":"IF(A1064=\"\",\"\",AL1064-ROUND(AL1064*OFFSET(Input!$S$27,$B1064,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1064=\"\",\"\",ROUND(AP1064*(1-OFFSET(Input!$T$27,MIN(B1064,10),0,1,1)),2*FEE_rounding))","v":-83503240},-78003240,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1064=1,PMF_1st=0),0,ROUND(IF(A1064=1,AI1064,AL1063)*OFFSET(Input!$O$27,IF(A1064=121,-1,0)+MIN(B1064,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1064=1,PMF_1st=0),0,IF(SUM($K$5:$L1064)-$AU1063>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1063,B1064),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1064-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1061,89,5,null,128,{"$f":"IF(A1065=\"\",\"\",IF(A1065=1,Age_Full_Month,IF(F1064=11,0,F1064+1)))","v":4},128,0,{"$f":"IF(A1065=\"\",\"\",IF(AND(F1065=11,G1065=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1065-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1065-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1065,99),0,1,1)*K1065,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*L1065,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*M1065,FEE_rounding)","v":0},0,0,{"$f":"IF(C1065>=1,ROUND(K1065*OFFSET(Input!$U$27,B1065,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1065=1,0,IF($C1065>=1,ROUND(OFFSET(Input!$X$27,B1065,0,1,1)*AL1064,AV_rounding),0))","v":0},{"$f":"IF(B1065=1,0,IF(C1065=1,ROUND(OFFSET(Input!$W$27,B1065,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1063),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),OFFSET(Input!$G$27,B1065,0,1,1)-AE1065,0)","v":0},{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1065,0,1,1),AP1064),0)","v":0},0,0,0,0,0,0,0,-83503240,-83675885,-83675885,-83675885,{"$f":"IF(A1065=\"\",\"\",AL1065-ROUND(AL1065*OFFSET(Input!$S$27,$B1065,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1065=\"\",\"\",ROUND(AP1065*(1-OFFSET(Input!$T$27,MIN(B1065,10),0,1,1)),2*FEE_rounding))","v":-83675885},-78175885,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1065=1,PMF_1st=0),0,ROUND(IF(A1065=1,AI1065,AL1064)*OFFSET(Input!$O$27,IF(A1065=121,-1,0)+MIN(B1065,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1065=1,PMF_1st=0),0,IF(SUM($K$5:$L1065)-$AU1064>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1064,B1065),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1065-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1062,89,6,null,128,{"$f":"IF(A1066=\"\",\"\",IF(A1066=1,Age_Full_Month,IF(F1065=11,0,F1065+1)))","v":5},128,0,{"$f":"IF(A1066=\"\",\"\",IF(AND(F1066=11,G1066=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1066-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1066-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1066,99),0,1,1)*K1066,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*L1066,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*M1066,FEE_rounding)","v":0},0,0,{"$f":"IF(C1066>=1,ROUND(K1066*OFFSET(Input!$U$27,B1066,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1066=1,0,IF($C1066>=1,ROUND(OFFSET(Input!$X$27,B1066,0,1,1)*AL1065,AV_rounding),0))","v":0},{"$f":"IF(B1066=1,0,IF(C1066=1,ROUND(OFFSET(Input!$W$27,B1066,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1064),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),OFFSET(Input!$G$27,B1066,0,1,1)-AE1066,0)","v":0},{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1066,0,1,1),AP1065),0)","v":0},0,0,0,0,0,0,0,-83675885,-83848530,-83848530,-83848530,{"$f":"IF(A1066=\"\",\"\",AL1066-ROUND(AL1066*OFFSET(Input!$S$27,$B1066,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1066=\"\",\"\",ROUND(AP1066*(1-OFFSET(Input!$T$27,MIN(B1066,10),0,1,1)),2*FEE_rounding))","v":-83848530},-78348530,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1066=1,PMF_1st=0),0,ROUND(IF(A1066=1,AI1066,AL1065)*OFFSET(Input!$O$27,IF(A1066=121,-1,0)+MIN(B1066,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1066=1,PMF_1st=0),0,IF(SUM($K$5:$L1066)-$AU1065>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1065,B1066),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1066-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1063,89,7,null,128,{"$f":"IF(A1067=\"\",\"\",IF(A1067=1,Age_Full_Month,IF(F1066=11,0,F1066+1)))","v":6},128,0,{"$f":"IF(A1067=\"\",\"\",IF(AND(F1067=11,G1067=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1067-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1067-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1067,99),0,1,1)*K1067,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*L1067,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*M1067,FEE_rounding)","v":0},0,0,{"$f":"IF(C1067>=1,ROUND(K1067*OFFSET(Input!$U$27,B1067,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1067=1,0,IF($C1067>=1,ROUND(OFFSET(Input!$X$27,B1067,0,1,1)*AL1066,AV_rounding),0))","v":0},{"$f":"IF(B1067=1,0,IF(C1067=1,ROUND(OFFSET(Input!$W$27,B1067,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1065),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),OFFSET(Input!$G$27,B1067,0,1,1)-AE1067,0)","v":0},{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1067,0,1,1),AP1066),0)","v":0},0,0,0,0,0,0,0,-83848530,-84021175,-84021175,-84021175,{"$f":"IF(A1067=\"\",\"\",AL1067-ROUND(AL1067*OFFSET(Input!$S$27,$B1067,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1067=\"\",\"\",ROUND(AP1067*(1-OFFSET(Input!$T$27,MIN(B1067,10),0,1,1)),2*FEE_rounding))","v":-84021175},-78521175,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1067=1,PMF_1st=0),0,ROUND(IF(A1067=1,AI1067,AL1066)*OFFSET(Input!$O$27,IF(A1067=121,-1,0)+MIN(B1067,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1067=1,PMF_1st=0),0,IF(SUM($K$5:$L1067)-$AU1066>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1066,B1067),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1067-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1064,89,8,null,128,{"$f":"IF(A1068=\"\",\"\",IF(A1068=1,Age_Full_Month,IF(F1067=11,0,F1067+1)))","v":7},128,0,{"$f":"IF(A1068=\"\",\"\",IF(AND(F1068=11,G1068=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1068-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1068-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1068,99),0,1,1)*K1068,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*L1068,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*M1068,FEE_rounding)","v":0},0,0,{"$f":"IF(C1068>=1,ROUND(K1068*OFFSET(Input!$U$27,B1068,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1068=1,0,IF($C1068>=1,ROUND(OFFSET(Input!$X$27,B1068,0,1,1)*AL1067,AV_rounding),0))","v":0},{"$f":"IF(B1068=1,0,IF(C1068=1,ROUND(OFFSET(Input!$W$27,B1068,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1066),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),OFFSET(Input!$G$27,B1068,0,1,1)-AE1068,0)","v":0},{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1068,0,1,1),AP1067),0)","v":0},0,0,0,0,0,0,0,-84021175,-84193820,-84193820,-84193820,{"$f":"IF(A1068=\"\",\"\",AL1068-ROUND(AL1068*OFFSET(Input!$S$27,$B1068,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1068=\"\",\"\",ROUND(AP1068*(1-OFFSET(Input!$T$27,MIN(B1068,10),0,1,1)),2*FEE_rounding))","v":-84193820},-78693820,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1068=1,PMF_1st=0),0,ROUND(IF(A1068=1,AI1068,AL1067)*OFFSET(Input!$O$27,IF(A1068=121,-1,0)+MIN(B1068,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1068=1,PMF_1st=0),0,IF(SUM($K$5:$L1068)-$AU1067>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1067,B1068),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1068-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1065,89,9,null,128,{"$f":"IF(A1069=\"\",\"\",IF(A1069=1,Age_Full_Month,IF(F1068=11,0,F1068+1)))","v":8},128,0,{"$f":"IF(A1069=\"\",\"\",IF(AND(F1069=11,G1069=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1069-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1069-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1069,99),0,1,1)*K1069,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*L1069,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*M1069,FEE_rounding)","v":0},0,0,{"$f":"IF(C1069>=1,ROUND(K1069*OFFSET(Input!$U$27,B1069,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1069=1,0,IF($C1069>=1,ROUND(OFFSET(Input!$X$27,B1069,0,1,1)*AL1068,AV_rounding),0))","v":0},{"$f":"IF(B1069=1,0,IF(C1069=1,ROUND(OFFSET(Input!$W$27,B1069,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1067),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),OFFSET(Input!$G$27,B1069,0,1,1)-AE1069,0)","v":0},{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1069,0,1,1),AP1068),0)","v":0},0,0,0,0,0,0,0,-84193820,-84366465,-84366465,-84366465,{"$f":"IF(A1069=\"\",\"\",AL1069-ROUND(AL1069*OFFSET(Input!$S$27,$B1069,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1069=\"\",\"\",ROUND(AP1069*(1-OFFSET(Input!$T$27,MIN(B1069,10),0,1,1)),2*FEE_rounding))","v":-84366465},-78866465,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1069=1,PMF_1st=0),0,ROUND(IF(A1069=1,AI1069,AL1068)*OFFSET(Input!$O$27,IF(A1069=121,-1,0)+MIN(B1069,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1069=1,PMF_1st=0),0,IF(SUM($K$5:$L1069)-$AU1068>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1068,B1069),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1069-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1066,89,10,null,128,{"$f":"IF(A1070=\"\",\"\",IF(A1070=1,Age_Full_Month,IF(F1069=11,0,F1069+1)))","v":9},128,0,{"$f":"IF(A1070=\"\",\"\",IF(AND(F1070=11,G1070=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1070-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1070-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1070,99),0,1,1)*K1070,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*L1070,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*M1070,FEE_rounding)","v":0},0,0,{"$f":"IF(C1070>=1,ROUND(K1070*OFFSET(Input!$U$27,B1070,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1070=1,0,IF($C1070>=1,ROUND(OFFSET(Input!$X$27,B1070,0,1,1)*AL1069,AV_rounding),0))","v":0},{"$f":"IF(B1070=1,0,IF(C1070=1,ROUND(OFFSET(Input!$W$27,B1070,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1068),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),OFFSET(Input!$G$27,B1070,0,1,1)-AE1070,0)","v":0},{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1070,0,1,1),AP1069),0)","v":0},0,0,0,0,0,0,0,-84366465,-84539110,-84539110,-84539110,{"$f":"IF(A1070=\"\",\"\",AL1070-ROUND(AL1070*OFFSET(Input!$S$27,$B1070,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1070=\"\",\"\",ROUND(AP1070*(1-OFFSET(Input!$T$27,MIN(B1070,10),0,1,1)),2*FEE_rounding))","v":-84539110},-79039110,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1070=1,PMF_1st=0),0,ROUND(IF(A1070=1,AI1070,AL1069)*OFFSET(Input!$O$27,IF(A1070=121,-1,0)+MIN(B1070,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1070=1,PMF_1st=0),0,IF(SUM($K$5:$L1070)-$AU1069>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1069,B1070),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1070-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1067,89,11,null,128,{"$f":"IF(A1071=\"\",\"\",IF(A1071=1,Age_Full_Month,IF(F1070=11,0,F1070+1)))","v":10},128,0,{"$f":"IF(A1071=\"\",\"\",IF(AND(F1071=11,G1071=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1071-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1071-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1071,99),0,1,1)*K1071,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*L1071,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*M1071,FEE_rounding)","v":0},0,0,{"$f":"IF(C1071>=1,ROUND(K1071*OFFSET(Input!$U$27,B1071,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1071=1,0,IF($C1071>=1,ROUND(OFFSET(Input!$X$27,B1071,0,1,1)*AL1070,AV_rounding),0))","v":0},{"$f":"IF(B1071=1,0,IF(C1071=1,ROUND(OFFSET(Input!$W$27,B1071,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1069),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),OFFSET(Input!$G$27,B1071,0,1,1)-AE1071,0)","v":0},{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1071,0,1,1),AP1070),0)","v":0},0,0,0,0,0,0,0,-84539110,-84711755,-84711755,-84711755,{"$f":"IF(A1071=\"\",\"\",AL1071-ROUND(AL1071*OFFSET(Input!$S$27,$B1071,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1071=\"\",\"\",ROUND(AP1071*(1-OFFSET(Input!$T$27,MIN(B1071,10),0,1,1)),2*FEE_rounding))","v":-84711755},-79211755,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1071=1,PMF_1st=0),0,ROUND(IF(A1071=1,AI1071,AL1070)*OFFSET(Input!$O$27,IF(A1071=121,-1,0)+MIN(B1071,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1071=1,PMF_1st=0),0,IF(SUM($K$5:$L1071)-$AU1070>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1070,B1071),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1071-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1068,89,12,null,128,{"$f":"IF(A1072=\"\",\"\",IF(A1072=1,Age_Full_Month,IF(F1071=11,0,F1071+1)))","v":11},128,0,{"$f":"IF(A1072=\"\",\"\",IF(AND(F1072=11,G1072=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1072-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1072-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1072,99),0,1,1)*K1072,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*L1072,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*M1072,FEE_rounding)","v":0},0,0,{"$f":"IF(C1072>=1,ROUND(K1072*OFFSET(Input!$U$27,B1072,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1072=1,0,IF($C1072>=1,ROUND(OFFSET(Input!$X$27,B1072,0,1,1)*AL1071,AV_rounding),0))","v":0},{"$f":"IF(B1072=1,0,IF(C1072=1,ROUND(OFFSET(Input!$W$27,B1072,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1070),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),OFFSET(Input!$G$27,B1072,0,1,1)-AE1072,0)","v":0},{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1072,0,1,1),AP1071),0)","v":0},0,0,0,0,0,0,0,-84711755,-84884400,-84884400,-84884400,{"$f":"IF(A1072=\"\",\"\",AL1072-ROUND(AL1072*OFFSET(Input!$S$27,$B1072,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1072=\"\",\"\",ROUND(AP1072*(1-OFFSET(Input!$T$27,MIN(B1072,10),0,1,1)),2*FEE_rounding))","v":-84884400},-79384400,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1072=1,PMF_1st=0),0,ROUND(IF(A1072=1,AI1072,AL1071)*OFFSET(Input!$O$27,IF(A1072=121,-1,0)+MIN(B1072,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1072=1,PMF_1st=0),0,IF(SUM($K$5:$L1072)-$AU1071>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1071,B1072),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1072-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1069,90,1,null,129,{"$f":"IF(A1073=\"\",\"\",IF(A1073=1,Age_Full_Month,IF(F1072=11,0,F1072+1)))","v":0},129,0,{"$f":"IF(A1073=\"\",\"\",IF(AND(F1073=11,G1073=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1073-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1073-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1073,99),0,1,1)*K1073,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*L1073,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*M1073,FEE_rounding)","v":0},0,0,{"$f":"IF(C1073>=1,ROUND(K1073*OFFSET(Input!$U$27,B1073,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1073=1,0,IF($C1073>=1,ROUND(OFFSET(Input!$X$27,B1073,0,1,1)*AL1072,AV_rounding),0))","v":0},{"$f":"IF(B1073=1,0,IF(C1073=1,ROUND(OFFSET(Input!$W$27,B1073,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1071),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),OFFSET(Input!$G$27,B1073,0,1,1)-AE1073,0)","v":0},{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1073,0,1,1),AP1072),0)","v":0},0,0,0,0,0,0,0,-84884400,-85057045,-85057045,-85057045,{"$f":"IF(A1073=\"\",\"\",AL1073-ROUND(AL1073*OFFSET(Input!$S$27,$B1073,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1073=\"\",\"\",ROUND(AP1073*(1-OFFSET(Input!$T$27,MIN(B1073,10),0,1,1)),2*FEE_rounding))","v":-85057045},-79557045,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1073=1,PMF_1st=0),0,ROUND(IF(A1073=1,AI1073,AL1072)*OFFSET(Input!$O$27,IF(A1073=121,-1,0)+MIN(B1073,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1073=1,PMF_1st=0),0,IF(SUM($K$5:$L1073)-$AU1072>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1072,B1073),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1073-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1070,90,2,null,129,{"$f":"IF(A1074=\"\",\"\",IF(A1074=1,Age_Full_Month,IF(F1073=11,0,F1073+1)))","v":1},129,0,{"$f":"IF(A1074=\"\",\"\",IF(AND(F1074=11,G1074=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1074-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1074-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1074,99),0,1,1)*K1074,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*L1074,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*M1074,FEE_rounding)","v":0},0,0,{"$f":"IF(C1074>=1,ROUND(K1074*OFFSET(Input!$U$27,B1074,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1074=1,0,IF($C1074>=1,ROUND(OFFSET(Input!$X$27,B1074,0,1,1)*AL1073,AV_rounding),0))","v":0},{"$f":"IF(B1074=1,0,IF(C1074=1,ROUND(OFFSET(Input!$W$27,B1074,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1072),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),OFFSET(Input!$G$27,B1074,0,1,1)-AE1074,0)","v":0},{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1074,0,1,1),AP1073),0)","v":0},0,0,0,0,0,0,0,-85057045,-85229690,-85229690,-85229690,{"$f":"IF(A1074=\"\",\"\",AL1074-ROUND(AL1074*OFFSET(Input!$S$27,$B1074,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1074=\"\",\"\",ROUND(AP1074*(1-OFFSET(Input!$T$27,MIN(B1074,10),0,1,1)),2*FEE_rounding))","v":-85229690},-79729690,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1074=1,PMF_1st=0),0,ROUND(IF(A1074=1,AI1074,AL1073)*OFFSET(Input!$O$27,IF(A1074=121,-1,0)+MIN(B1074,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1074=1,PMF_1st=0),0,IF(SUM($K$5:$L1074)-$AU1073>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1073,B1074),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1074-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1071,90,3,null,129,{"$f":"IF(A1075=\"\",\"\",IF(A1075=1,Age_Full_Month,IF(F1074=11,0,F1074+1)))","v":2},129,0,{"$f":"IF(A1075=\"\",\"\",IF(AND(F1075=11,G1075=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1075-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1075-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1075,99),0,1,1)*K1075,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*L1075,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*M1075,FEE_rounding)","v":0},0,0,{"$f":"IF(C1075>=1,ROUND(K1075*OFFSET(Input!$U$27,B1075,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1075=1,0,IF($C1075>=1,ROUND(OFFSET(Input!$X$27,B1075,0,1,1)*AL1074,AV_rounding),0))","v":0},{"$f":"IF(B1075=1,0,IF(C1075=1,ROUND(OFFSET(Input!$W$27,B1075,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1073),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),OFFSET(Input!$G$27,B1075,0,1,1)-AE1075,0)","v":0},{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1075,0,1,1),AP1074),0)","v":0},0,0,0,0,0,0,0,-85229690,-85402335,-85402335,-85402335,{"$f":"IF(A1075=\"\",\"\",AL1075-ROUND(AL1075*OFFSET(Input!$S$27,$B1075,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1075=\"\",\"\",ROUND(AP1075*(1-OFFSET(Input!$T$27,MIN(B1075,10),0,1,1)),2*FEE_rounding))","v":-85402335},-79902335,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1075=1,PMF_1st=0),0,ROUND(IF(A1075=1,AI1075,AL1074)*OFFSET(Input!$O$27,IF(A1075=121,-1,0)+MIN(B1075,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1075=1,PMF_1st=0),0,IF(SUM($K$5:$L1075)-$AU1074>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1074,B1075),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1075-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1072,90,4,null,129,{"$f":"IF(A1076=\"\",\"\",IF(A1076=1,Age_Full_Month,IF(F1075=11,0,F1075+1)))","v":3},129,0,{"$f":"IF(A1076=\"\",\"\",IF(AND(F1076=11,G1076=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1076-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1076-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1076,99),0,1,1)*K1076,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*L1076,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*M1076,FEE_rounding)","v":0},0,0,{"$f":"IF(C1076>=1,ROUND(K1076*OFFSET(Input!$U$27,B1076,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1076=1,0,IF($C1076>=1,ROUND(OFFSET(Input!$X$27,B1076,0,1,1)*AL1075,AV_rounding),0))","v":0},{"$f":"IF(B1076=1,0,IF(C1076=1,ROUND(OFFSET(Input!$W$27,B1076,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1074),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),OFFSET(Input!$G$27,B1076,0,1,1)-AE1076,0)","v":0},{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1076,0,1,1),AP1075),0)","v":0},0,0,0,0,0,0,0,-85402335,-85574980,-85574980,-85574980,{"$f":"IF(A1076=\"\",\"\",AL1076-ROUND(AL1076*OFFSET(Input!$S$27,$B1076,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1076=\"\",\"\",ROUND(AP1076*(1-OFFSET(Input!$T$27,MIN(B1076,10),0,1,1)),2*FEE_rounding))","v":-85574980},-80074980,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1076=1,PMF_1st=0),0,ROUND(IF(A1076=1,AI1076,AL1075)*OFFSET(Input!$O$27,IF(A1076=121,-1,0)+MIN(B1076,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1076=1,PMF_1st=0),0,IF(SUM($K$5:$L1076)-$AU1075>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1075,B1076),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1076-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1073,90,5,null,129,{"$f":"IF(A1077=\"\",\"\",IF(A1077=1,Age_Full_Month,IF(F1076=11,0,F1076+1)))","v":4},129,0,{"$f":"IF(A1077=\"\",\"\",IF(AND(F1077=11,G1077=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1077-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1077-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1077,99),0,1,1)*K1077,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*L1077,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*M1077,FEE_rounding)","v":0},0,0,{"$f":"IF(C1077>=1,ROUND(K1077*OFFSET(Input!$U$27,B1077,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1077=1,0,IF($C1077>=1,ROUND(OFFSET(Input!$X$27,B1077,0,1,1)*AL1076,AV_rounding),0))","v":0},{"$f":"IF(B1077=1,0,IF(C1077=1,ROUND(OFFSET(Input!$W$27,B1077,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1075),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),OFFSET(Input!$G$27,B1077,0,1,1)-AE1077,0)","v":0},{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1077,0,1,1),AP1076),0)","v":0},0,0,0,0,0,0,0,-85574980,-85747625,-85747625,-85747625,{"$f":"IF(A1077=\"\",\"\",AL1077-ROUND(AL1077*OFFSET(Input!$S$27,$B1077,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1077=\"\",\"\",ROUND(AP1077*(1-OFFSET(Input!$T$27,MIN(B1077,10),0,1,1)),2*FEE_rounding))","v":-85747625},-80247625,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1077=1,PMF_1st=0),0,ROUND(IF(A1077=1,AI1077,AL1076)*OFFSET(Input!$O$27,IF(A1077=121,-1,0)+MIN(B1077,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1077=1,PMF_1st=0),0,IF(SUM($K$5:$L1077)-$AU1076>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1076,B1077),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1077-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1074,90,6,null,129,{"$f":"IF(A1078=\"\",\"\",IF(A1078=1,Age_Full_Month,IF(F1077=11,0,F1077+1)))","v":5},129,0,{"$f":"IF(A1078=\"\",\"\",IF(AND(F1078=11,G1078=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1078-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1078-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1078,99),0,1,1)*K1078,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*L1078,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*M1078,FEE_rounding)","v":0},0,0,{"$f":"IF(C1078>=1,ROUND(K1078*OFFSET(Input!$U$27,B1078,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1078=1,0,IF($C1078>=1,ROUND(OFFSET(Input!$X$27,B1078,0,1,1)*AL1077,AV_rounding),0))","v":0},{"$f":"IF(B1078=1,0,IF(C1078=1,ROUND(OFFSET(Input!$W$27,B1078,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1076),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),OFFSET(Input!$G$27,B1078,0,1,1)-AE1078,0)","v":0},{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1078,0,1,1),AP1077),0)","v":0},0,0,0,0,0,0,0,-85747625,-85920270,-85920270,-85920270,{"$f":"IF(A1078=\"\",\"\",AL1078-ROUND(AL1078*OFFSET(Input!$S$27,$B1078,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1078=\"\",\"\",ROUND(AP1078*(1-OFFSET(Input!$T$27,MIN(B1078,10),0,1,1)),2*FEE_rounding))","v":-85920270},-80420270,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1078=1,PMF_1st=0),0,ROUND(IF(A1078=1,AI1078,AL1077)*OFFSET(Input!$O$27,IF(A1078=121,-1,0)+MIN(B1078,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1078=1,PMF_1st=0),0,IF(SUM($K$5:$L1078)-$AU1077>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1077,B1078),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1078-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1075,90,7,null,129,{"$f":"IF(A1079=\"\",\"\",IF(A1079=1,Age_Full_Month,IF(F1078=11,0,F1078+1)))","v":6},129,0,{"$f":"IF(A1079=\"\",\"\",IF(AND(F1079=11,G1079=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1079-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1079-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1079,99),0,1,1)*K1079,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*L1079,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*M1079,FEE_rounding)","v":0},0,0,{"$f":"IF(C1079>=1,ROUND(K1079*OFFSET(Input!$U$27,B1079,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1079=1,0,IF($C1079>=1,ROUND(OFFSET(Input!$X$27,B1079,0,1,1)*AL1078,AV_rounding),0))","v":0},{"$f":"IF(B1079=1,0,IF(C1079=1,ROUND(OFFSET(Input!$W$27,B1079,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1077),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),OFFSET(Input!$G$27,B1079,0,1,1)-AE1079,0)","v":0},{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1079,0,1,1),AP1078),0)","v":0},0,0,0,0,0,0,0,-85920270,-86092915,-86092915,-86092915,{"$f":"IF(A1079=\"\",\"\",AL1079-ROUND(AL1079*OFFSET(Input!$S$27,$B1079,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1079=\"\",\"\",ROUND(AP1079*(1-OFFSET(Input!$T$27,MIN(B1079,10),0,1,1)),2*FEE_rounding))","v":-86092915},-80592915,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1079=1,PMF_1st=0),0,ROUND(IF(A1079=1,AI1079,AL1078)*OFFSET(Input!$O$27,IF(A1079=121,-1,0)+MIN(B1079,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1079=1,PMF_1st=0),0,IF(SUM($K$5:$L1079)-$AU1078>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1078,B1079),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1079-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1076,90,8,null,129,{"$f":"IF(A1080=\"\",\"\",IF(A1080=1,Age_Full_Month,IF(F1079=11,0,F1079+1)))","v":7},129,0,{"$f":"IF(A1080=\"\",\"\",IF(AND(F1080=11,G1080=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1080-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1080-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1080,99),0,1,1)*K1080,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*L1080,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*M1080,FEE_rounding)","v":0},0,0,{"$f":"IF(C1080>=1,ROUND(K1080*OFFSET(Input!$U$27,B1080,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1080=1,0,IF($C1080>=1,ROUND(OFFSET(Input!$X$27,B1080,0,1,1)*AL1079,AV_rounding),0))","v":0},{"$f":"IF(B1080=1,0,IF(C1080=1,ROUND(OFFSET(Input!$W$27,B1080,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1078),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),OFFSET(Input!$G$27,B1080,0,1,1)-AE1080,0)","v":0},{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1080,0,1,1),AP1079),0)","v":0},0,0,0,0,0,0,0,-86092915,-86265560,-86265560,-86265560,{"$f":"IF(A1080=\"\",\"\",AL1080-ROUND(AL1080*OFFSET(Input!$S$27,$B1080,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1080=\"\",\"\",ROUND(AP1080*(1-OFFSET(Input!$T$27,MIN(B1080,10),0,1,1)),2*FEE_rounding))","v":-86265560},-80765560,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1080=1,PMF_1st=0),0,ROUND(IF(A1080=1,AI1080,AL1079)*OFFSET(Input!$O$27,IF(A1080=121,-1,0)+MIN(B1080,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1080=1,PMF_1st=0),0,IF(SUM($K$5:$L1080)-$AU1079>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1079,B1080),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1080-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1077,90,9,null,129,{"$f":"IF(A1081=\"\",\"\",IF(A1081=1,Age_Full_Month,IF(F1080=11,0,F1080+1)))","v":8},129,0,{"$f":"IF(A1081=\"\",\"\",IF(AND(F1081=11,G1081=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1081-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1081-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1081,99),0,1,1)*K1081,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*L1081,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*M1081,FEE_rounding)","v":0},0,0,{"$f":"IF(C1081>=1,ROUND(K1081*OFFSET(Input!$U$27,B1081,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1081=1,0,IF($C1081>=1,ROUND(OFFSET(Input!$X$27,B1081,0,1,1)*AL1080,AV_rounding),0))","v":0},{"$f":"IF(B1081=1,0,IF(C1081=1,ROUND(OFFSET(Input!$W$27,B1081,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1079),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),OFFSET(Input!$G$27,B1081,0,1,1)-AE1081,0)","v":0},{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1081,0,1,1),AP1080),0)","v":0},0,0,0,0,0,0,0,-86265560,-86438205,-86438205,-86438205,{"$f":"IF(A1081=\"\",\"\",AL1081-ROUND(AL1081*OFFSET(Input!$S$27,$B1081,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1081=\"\",\"\",ROUND(AP1081*(1-OFFSET(Input!$T$27,MIN(B1081,10),0,1,1)),2*FEE_rounding))","v":-86438205},-80938205,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1081=1,PMF_1st=0),0,ROUND(IF(A1081=1,AI1081,AL1080)*OFFSET(Input!$O$27,IF(A1081=121,-1,0)+MIN(B1081,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1081=1,PMF_1st=0),0,IF(SUM($K$5:$L1081)-$AU1080>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1080,B1081),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1081-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1078,90,10,null,129,{"$f":"IF(A1082=\"\",\"\",IF(A1082=1,Age_Full_Month,IF(F1081=11,0,F1081+1)))","v":9},129,0,{"$f":"IF(A1082=\"\",\"\",IF(AND(F1082=11,G1082=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1082-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1082-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1082,99),0,1,1)*K1082,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*L1082,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*M1082,FEE_rounding)","v":0},0,0,{"$f":"IF(C1082>=1,ROUND(K1082*OFFSET(Input!$U$27,B1082,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1082=1,0,IF($C1082>=1,ROUND(OFFSET(Input!$X$27,B1082,0,1,1)*AL1081,AV_rounding),0))","v":0},{"$f":"IF(B1082=1,0,IF(C1082=1,ROUND(OFFSET(Input!$W$27,B1082,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1080),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),OFFSET(Input!$G$27,B1082,0,1,1)-AE1082,0)","v":0},{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1082,0,1,1),AP1081),0)","v":0},0,0,0,0,0,0,0,-86438205,-86610850,-86610850,-86610850,{"$f":"IF(A1082=\"\",\"\",AL1082-ROUND(AL1082*OFFSET(Input!$S$27,$B1082,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1082=\"\",\"\",ROUND(AP1082*(1-OFFSET(Input!$T$27,MIN(B1082,10),0,1,1)),2*FEE_rounding))","v":-86610850},-81110850,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1082=1,PMF_1st=0),0,ROUND(IF(A1082=1,AI1082,AL1081)*OFFSET(Input!$O$27,IF(A1082=121,-1,0)+MIN(B1082,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1082=1,PMF_1st=0),0,IF(SUM($K$5:$L1082)-$AU1081>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1081,B1082),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1082-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1079,90,11,null,129,{"$f":"IF(A1083=\"\",\"\",IF(A1083=1,Age_Full_Month,IF(F1082=11,0,F1082+1)))","v":10},129,0,{"$f":"IF(A1083=\"\",\"\",IF(AND(F1083=11,G1083=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1083-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1083-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1083,99),0,1,1)*K1083,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*L1083,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*M1083,FEE_rounding)","v":0},0,0,{"$f":"IF(C1083>=1,ROUND(K1083*OFFSET(Input!$U$27,B1083,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1083=1,0,IF($C1083>=1,ROUND(OFFSET(Input!$X$27,B1083,0,1,1)*AL1082,AV_rounding),0))","v":0},{"$f":"IF(B1083=1,0,IF(C1083=1,ROUND(OFFSET(Input!$W$27,B1083,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1081),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),OFFSET(Input!$G$27,B1083,0,1,1)-AE1083,0)","v":0},{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1083,0,1,1),AP1082),0)","v":0},0,0,0,0,0,0,0,-86610850,-86783495,-86783495,-86783495,{"$f":"IF(A1083=\"\",\"\",AL1083-ROUND(AL1083*OFFSET(Input!$S$27,$B1083,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1083=\"\",\"\",ROUND(AP1083*(1-OFFSET(Input!$T$27,MIN(B1083,10),0,1,1)),2*FEE_rounding))","v":-86783495},-81283495,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1083=1,PMF_1st=0),0,ROUND(IF(A1083=1,AI1083,AL1082)*OFFSET(Input!$O$27,IF(A1083=121,-1,0)+MIN(B1083,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1083=1,PMF_1st=0),0,IF(SUM($K$5:$L1083)-$AU1082>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1082,B1083),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1083-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1080,90,12,null,129,{"$f":"IF(A1084=\"\",\"\",IF(A1084=1,Age_Full_Month,IF(F1083=11,0,F1083+1)))","v":11},129,0,{"$f":"IF(A1084=\"\",\"\",IF(AND(F1084=11,G1084=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1084-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1084-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1084,99),0,1,1)*K1084,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*L1084,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*M1084,FEE_rounding)","v":0},0,0,{"$f":"IF(C1084>=1,ROUND(K1084*OFFSET(Input!$U$27,B1084,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1084=1,0,IF($C1084>=1,ROUND(OFFSET(Input!$X$27,B1084,0,1,1)*AL1083,AV_rounding),0))","v":0},{"$f":"IF(B1084=1,0,IF(C1084=1,ROUND(OFFSET(Input!$W$27,B1084,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1082),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),OFFSET(Input!$G$27,B1084,0,1,1)-AE1084,0)","v":0},{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1084,0,1,1),AP1083),0)","v":0},0,0,0,0,0,0,0,-86783495,-86956140,-86956140,-86956140,{"$f":"IF(A1084=\"\",\"\",AL1084-ROUND(AL1084*OFFSET(Input!$S$27,$B1084,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1084=\"\",\"\",ROUND(AP1084*(1-OFFSET(Input!$T$27,MIN(B1084,10),0,1,1)),2*FEE_rounding))","v":-86956140},-81456140,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1084=1,PMF_1st=0),0,ROUND(IF(A1084=1,AI1084,AL1083)*OFFSET(Input!$O$27,IF(A1084=121,-1,0)+MIN(B1084,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1084=1,PMF_1st=0),0,IF(SUM($K$5:$L1084)-$AU1083>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1083,B1084),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1084-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1081,91,1,null,130,{"$f":"IF(A1085=\"\",\"\",IF(A1085=1,Age_Full_Month,IF(F1084=11,0,F1084+1)))","v":0},130,0,{"$f":"IF(A1085=\"\",\"\",IF(AND(F1085=11,G1085=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1085-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1085-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1085,99),0,1,1)*K1085,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*L1085,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*M1085,FEE_rounding)","v":0},0,0,{"$f":"IF(C1085>=1,ROUND(K1085*OFFSET(Input!$U$27,B1085,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1085=1,0,IF($C1085>=1,ROUND(OFFSET(Input!$X$27,B1085,0,1,1)*AL1084,AV_rounding),0))","v":0},{"$f":"IF(B1085=1,0,IF(C1085=1,ROUND(OFFSET(Input!$W$27,B1085,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1083),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),OFFSET(Input!$G$27,B1085,0,1,1)-AE1085,0)","v":0},{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1085,0,1,1),AP1084),0)","v":0},0,0,0,0,0,0,0,-86956140,-87128785,-87128785,-87128785,{"$f":"IF(A1085=\"\",\"\",AL1085-ROUND(AL1085*OFFSET(Input!$S$27,$B1085,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1085=\"\",\"\",ROUND(AP1085*(1-OFFSET(Input!$T$27,MIN(B1085,10),0,1,1)),2*FEE_rounding))","v":-87128785},-81628785,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1085=1,PMF_1st=0),0,ROUND(IF(A1085=1,AI1085,AL1084)*OFFSET(Input!$O$27,IF(A1085=121,-1,0)+MIN(B1085,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1085=1,PMF_1st=0),0,IF(SUM($K$5:$L1085)-$AU1084>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1084,B1085),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1085-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1082,91,2,null,130,{"$f":"IF(A1086=\"\",\"\",IF(A1086=1,Age_Full_Month,IF(F1085=11,0,F1085+1)))","v":1},130,0,{"$f":"IF(A1086=\"\",\"\",IF(AND(F1086=11,G1086=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1086-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1086-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1086,99),0,1,1)*K1086,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*L1086,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*M1086,FEE_rounding)","v":0},0,0,{"$f":"IF(C1086>=1,ROUND(K1086*OFFSET(Input!$U$27,B1086,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1086=1,0,IF($C1086>=1,ROUND(OFFSET(Input!$X$27,B1086,0,1,1)*AL1085,AV_rounding),0))","v":0},{"$f":"IF(B1086=1,0,IF(C1086=1,ROUND(OFFSET(Input!$W$27,B1086,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1084),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),OFFSET(Input!$G$27,B1086,0,1,1)-AE1086,0)","v":0},{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1086,0,1,1),AP1085),0)","v":0},0,0,0,0,0,0,0,-87128785,-87301430,-87301430,-87301430,{"$f":"IF(A1086=\"\",\"\",AL1086-ROUND(AL1086*OFFSET(Input!$S$27,$B1086,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1086=\"\",\"\",ROUND(AP1086*(1-OFFSET(Input!$T$27,MIN(B1086,10),0,1,1)),2*FEE_rounding))","v":-87301430},-81801430,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1086=1,PMF_1st=0),0,ROUND(IF(A1086=1,AI1086,AL1085)*OFFSET(Input!$O$27,IF(A1086=121,-1,0)+MIN(B1086,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1086=1,PMF_1st=0),0,IF(SUM($K$5:$L1086)-$AU1085>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1085,B1086),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1086-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1083,91,3,null,130,{"$f":"IF(A1087=\"\",\"\",IF(A1087=1,Age_Full_Month,IF(F1086=11,0,F1086+1)))","v":2},130,0,{"$f":"IF(A1087=\"\",\"\",IF(AND(F1087=11,G1087=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1087-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1087-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1087,99),0,1,1)*K1087,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*L1087,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*M1087,FEE_rounding)","v":0},0,0,{"$f":"IF(C1087>=1,ROUND(K1087*OFFSET(Input!$U$27,B1087,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1087=1,0,IF($C1087>=1,ROUND(OFFSET(Input!$X$27,B1087,0,1,1)*AL1086,AV_rounding),0))","v":0},{"$f":"IF(B1087=1,0,IF(C1087=1,ROUND(OFFSET(Input!$W$27,B1087,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1085),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),OFFSET(Input!$G$27,B1087,0,1,1)-AE1087,0)","v":0},{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1087,0,1,1),AP1086),0)","v":0},0,0,0,0,0,0,0,-87301430,-87474075,-87474075,-87474075,{"$f":"IF(A1087=\"\",\"\",AL1087-ROUND(AL1087*OFFSET(Input!$S$27,$B1087,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1087=\"\",\"\",ROUND(AP1087*(1-OFFSET(Input!$T$27,MIN(B1087,10),0,1,1)),2*FEE_rounding))","v":-87474075},-81974075,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1087=1,PMF_1st=0),0,ROUND(IF(A1087=1,AI1087,AL1086)*OFFSET(Input!$O$27,IF(A1087=121,-1,0)+MIN(B1087,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1087=1,PMF_1st=0),0,IF(SUM($K$5:$L1087)-$AU1086>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1086,B1087),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1087-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1084,91,4,null,130,{"$f":"IF(A1088=\"\",\"\",IF(A1088=1,Age_Full_Month,IF(F1087=11,0,F1087+1)))","v":3},130,0,{"$f":"IF(A1088=\"\",\"\",IF(AND(F1088=11,G1088=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1088-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1088-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1088,99),0,1,1)*K1088,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*L1088,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*M1088,FEE_rounding)","v":0},0,0,{"$f":"IF(C1088>=1,ROUND(K1088*OFFSET(Input!$U$27,B1088,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1088=1,0,IF($C1088>=1,ROUND(OFFSET(Input!$X$27,B1088,0,1,1)*AL1087,AV_rounding),0))","v":0},{"$f":"IF(B1088=1,0,IF(C1088=1,ROUND(OFFSET(Input!$W$27,B1088,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1086),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),OFFSET(Input!$G$27,B1088,0,1,1)-AE1088,0)","v":0},{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1088,0,1,1),AP1087),0)","v":0},0,0,0,0,0,0,0,-87474075,-87646720,-87646720,-87646720,{"$f":"IF(A1088=\"\",\"\",AL1088-ROUND(AL1088*OFFSET(Input!$S$27,$B1088,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1088=\"\",\"\",ROUND(AP1088*(1-OFFSET(Input!$T$27,MIN(B1088,10),0,1,1)),2*FEE_rounding))","v":-87646720},-82146720,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1088=1,PMF_1st=0),0,ROUND(IF(A1088=1,AI1088,AL1087)*OFFSET(Input!$O$27,IF(A1088=121,-1,0)+MIN(B1088,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1088=1,PMF_1st=0),0,IF(SUM($K$5:$L1088)-$AU1087>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1087,B1088),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1088-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1085,91,5,null,130,{"$f":"IF(A1089=\"\",\"\",IF(A1089=1,Age_Full_Month,IF(F1088=11,0,F1088+1)))","v":4},130,0,{"$f":"IF(A1089=\"\",\"\",IF(AND(F1089=11,G1089=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1089-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1089-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1089,99),0,1,1)*K1089,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*L1089,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*M1089,FEE_rounding)","v":0},0,0,{"$f":"IF(C1089>=1,ROUND(K1089*OFFSET(Input!$U$27,B1089,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1089=1,0,IF($C1089>=1,ROUND(OFFSET(Input!$X$27,B1089,0,1,1)*AL1088,AV_rounding),0))","v":0},{"$f":"IF(B1089=1,0,IF(C1089=1,ROUND(OFFSET(Input!$W$27,B1089,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1087),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),OFFSET(Input!$G$27,B1089,0,1,1)-AE1089,0)","v":0},{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1089,0,1,1),AP1088),0)","v":0},0,0,0,0,0,0,0,-87646720,-87819365,-87819365,-87819365,{"$f":"IF(A1089=\"\",\"\",AL1089-ROUND(AL1089*OFFSET(Input!$S$27,$B1089,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1089=\"\",\"\",ROUND(AP1089*(1-OFFSET(Input!$T$27,MIN(B1089,10),0,1,1)),2*FEE_rounding))","v":-87819365},-82319365,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1089=1,PMF_1st=0),0,ROUND(IF(A1089=1,AI1089,AL1088)*OFFSET(Input!$O$27,IF(A1089=121,-1,0)+MIN(B1089,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1089=1,PMF_1st=0),0,IF(SUM($K$5:$L1089)-$AU1088>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1088,B1089),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1089-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1086,91,6,null,130,{"$f":"IF(A1090=\"\",\"\",IF(A1090=1,Age_Full_Month,IF(F1089=11,0,F1089+1)))","v":5},130,0,{"$f":"IF(A1090=\"\",\"\",IF(AND(F1090=11,G1090=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1090-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1090-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1090,99),0,1,1)*K1090,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*L1090,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*M1090,FEE_rounding)","v":0},0,0,{"$f":"IF(C1090>=1,ROUND(K1090*OFFSET(Input!$U$27,B1090,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1090=1,0,IF($C1090>=1,ROUND(OFFSET(Input!$X$27,B1090,0,1,1)*AL1089,AV_rounding),0))","v":0},{"$f":"IF(B1090=1,0,IF(C1090=1,ROUND(OFFSET(Input!$W$27,B1090,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1088),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),OFFSET(Input!$G$27,B1090,0,1,1)-AE1090,0)","v":0},{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1090,0,1,1),AP1089),0)","v":0},0,0,0,0,0,0,0,-87819365,-87992010,-87992010,-87992010,{"$f":"IF(A1090=\"\",\"\",AL1090-ROUND(AL1090*OFFSET(Input!$S$27,$B1090,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1090=\"\",\"\",ROUND(AP1090*(1-OFFSET(Input!$T$27,MIN(B1090,10),0,1,1)),2*FEE_rounding))","v":-87992010},-82492010,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1090=1,PMF_1st=0),0,ROUND(IF(A1090=1,AI1090,AL1089)*OFFSET(Input!$O$27,IF(A1090=121,-1,0)+MIN(B1090,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1090=1,PMF_1st=0),0,IF(SUM($K$5:$L1090)-$AU1089>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1089,B1090),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1090-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1087,91,7,null,130,{"$f":"IF(A1091=\"\",\"\",IF(A1091=1,Age_Full_Month,IF(F1090=11,0,F1090+1)))","v":6},130,0,{"$f":"IF(A1091=\"\",\"\",IF(AND(F1091=11,G1091=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1091-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1091-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1091,99),0,1,1)*K1091,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*L1091,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*M1091,FEE_rounding)","v":0},0,0,{"$f":"IF(C1091>=1,ROUND(K1091*OFFSET(Input!$U$27,B1091,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1091=1,0,IF($C1091>=1,ROUND(OFFSET(Input!$X$27,B1091,0,1,1)*AL1090,AV_rounding),0))","v":0},{"$f":"IF(B1091=1,0,IF(C1091=1,ROUND(OFFSET(Input!$W$27,B1091,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1089),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),OFFSET(Input!$G$27,B1091,0,1,1)-AE1091,0)","v":0},{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1091,0,1,1),AP1090),0)","v":0},0,0,0,0,0,0,0,-87992010,-88164655,-88164655,-88164655,{"$f":"IF(A1091=\"\",\"\",AL1091-ROUND(AL1091*OFFSET(Input!$S$27,$B1091,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1091=\"\",\"\",ROUND(AP1091*(1-OFFSET(Input!$T$27,MIN(B1091,10),0,1,1)),2*FEE_rounding))","v":-88164655},-82664655,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1091=1,PMF_1st=0),0,ROUND(IF(A1091=1,AI1091,AL1090)*OFFSET(Input!$O$27,IF(A1091=121,-1,0)+MIN(B1091,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1091=1,PMF_1st=0),0,IF(SUM($K$5:$L1091)-$AU1090>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1090,B1091),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1091-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1088,91,8,null,130,{"$f":"IF(A1092=\"\",\"\",IF(A1092=1,Age_Full_Month,IF(F1091=11,0,F1091+1)))","v":7},130,0,{"$f":"IF(A1092=\"\",\"\",IF(AND(F1092=11,G1092=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1092-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1092-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1092,99),0,1,1)*K1092,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*L1092,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*M1092,FEE_rounding)","v":0},0,0,{"$f":"IF(C1092>=1,ROUND(K1092*OFFSET(Input!$U$27,B1092,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1092=1,0,IF($C1092>=1,ROUND(OFFSET(Input!$X$27,B1092,0,1,1)*AL1091,AV_rounding),0))","v":0},{"$f":"IF(B1092=1,0,IF(C1092=1,ROUND(OFFSET(Input!$W$27,B1092,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1090),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),OFFSET(Input!$G$27,B1092,0,1,1)-AE1092,0)","v":0},{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1092,0,1,1),AP1091),0)","v":0},0,0,0,0,0,0,0,-88164655,-88337300,-88337300,-88337300,{"$f":"IF(A1092=\"\",\"\",AL1092-ROUND(AL1092*OFFSET(Input!$S$27,$B1092,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1092=\"\",\"\",ROUND(AP1092*(1-OFFSET(Input!$T$27,MIN(B1092,10),0,1,1)),2*FEE_rounding))","v":-88337300},-82837300,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1092=1,PMF_1st=0),0,ROUND(IF(A1092=1,AI1092,AL1091)*OFFSET(Input!$O$27,IF(A1092=121,-1,0)+MIN(B1092,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1092=1,PMF_1st=0),0,IF(SUM($K$5:$L1092)-$AU1091>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1091,B1092),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1092-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1089,91,9,null,{"$f":"IF($A1093=\"\",\"\",Age_Insured+B1093-1)","v":130},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Month,IF(F1092=11,0,F1092+1)))","v":8},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Year,IF(F1092=11,G1092+1,G1092)))","v":130},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),DAY(EOMONTH((SignYY+INT(A1093/12)+1911)&\"/\"&(IF(MOD(SignMM+A1093-1,12)=0,12,MOD(SignMM+A1093-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1093-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1093-1>=BPP,\"\",IF(AS1092>0,1,0))","v":""},{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,IF(($BJ1093+$AL1092+$AP1092+$AW1093)/($BJ1093+$AL1092+$AP1092)>$BK1093,VLOOKUP($B1093,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1093=0,0,IF(MOD(C1093-1,12/Prem_Freq)=0,VLOOKUP(B1093,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1093=1,VLOOKUP(B1093,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1093-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1093,99),0,1,1)*K1093,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*L1093,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*M1093,FEE_rounding)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,K1093-N1093))","v":0},{"$f":"IF(A1094=\"\",\"\",IF(K1093=\"*****\",\"*****\",L1093-O1093+M1093-P1093))","v":0},{"$f":"IF(C1093>=1,ROUND(K1093*OFFSET(Input!$U$27,B1093,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1093=1,0,IF($C1093>=1,ROUND(OFFSET(Input!$X$27,B1093,0,1,1)*AL1092,AV_rounding),0))","v":0},{"$f":"IF(B1093=1,0,IF(C1093=1,ROUND(OFFSET(Input!$W$27,B1093,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1091),AV_rounding),0))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,BA1093,AI1093))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(SUM(AI1093,-V1093)>BB1093,BB1093,SUM(AI1093,-V1093)))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,0,BA1093-AI1093))","v":172645},0,0,{"$f":"IF(E1093=\" \",\" \",IF(Z1093<BI1092+BC1093+BE1093+BD1093*0+BF1093,BI1092+BC1093+BE1093+BD1093*0+BF1093-BI1092-Z1093,0))","v":0},0,0,{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),OFFSET(Input!$G$27,B1093,0,1,1)-AE1093,0)","v":0},{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1093,0,1,1),AP1092),0)","v":0},{"$f":"IF(A1094=\"\",\"\",AF1092+AD1093+AE1093)","v":0},0,0,{"$f":"IF(A1093=\"\",\"\",AL1092+Q1093+R1093*0+IF(A1093=1,0,SUM(S1093:U1093)))","v":0},{"$f":"IF(A1093=\"\",\"\",AI1093-V1093-W1093-Z1093-AD1093)","v":0},{"$f":"ROUND((AJ1093-AB1093)*(1+IRR_0)^(1/12)+IF(A1093=1,S1093,0),AV_rounding)","v":0},{"$f":"ROUND(AK1093-AG1093,AV_rounding)","v":0},-88337300,-88509945,{"$f":"ROUND((AN1093-AC1093)*(1+IRR_0)^(1/12),AV_rounding)","v":-88509945},{"$f":"ROUND(AO1093-AH1093,AV_rounding)","v":-88509945},{"$f":"IF(A1093=\"\",\"\",AL1093-ROUND(AL1093*OFFSET(Input!$S$27,$B1093,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1093=\"\",\"\",ROUND(AP1093*(1-OFFSET(Input!$T$27,MIN(B1093,10),0,1,1)),2*FEE_rounding))","v":-88509945},-83009945,0,{"$f":"IF(A1094=\"\",\"\",AU1092+AD1093+AE1093)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,Q1093+R1093))","v":0},5500000,5500000,{"$f":"IF(A1093=1,K1093,MAX(AY1092+K1093-AD1092-AE1092,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1093/100000*VLOOKUP(Age_Insured+B1093-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1093>0,I1093/H1093,1),2*FEE_rounding)*IF(G1094>14,1,0)*IF(AND(I1093=0,H1093>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1093=1,PMF_1st=0),0,ROUND(IF(A1093=1,AI1093,AL1092)*OFFSET(Input!$O$27,IF(A1093=121,-1,0)+MIN(B1093,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1093=1,PMF_1st=0),0,IF(SUM($K$5:$L1093)-$AU1092>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1092,B1093),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1093+1","v":1090},{"$f":"IF($A1094=\"\",\"\",INT((A1094-1)/12)+1)","v":91},{"$f":"IF($A1094=\"\",\"\",MOD((A1094-1),12)+1)","v":10},null,130,{"$f":"IF(A1094=\"\",\"\",IF(A1094=1,Age_Full_Month,IF(F1093=11,0,F1093+1)))","v":9},130,0,{"$f":"IF(A1094=\"\",\"\",IF(AND(F1094=11,G1094=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1094-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1094-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1094,99),0,1,1)*K1094,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*L1094,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*M1094,FEE_rounding)","v":0},0,0,{"$f":"IF(C1094>=1,ROUND(K1094*OFFSET(Input!$U$27,B1094,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1094=1,0,IF($C1094>=1,ROUND(OFFSET(Input!$X$27,B1094,0,1,1)*AL1093,AV_rounding),0))","v":0},{"$f":"IF(B1094=1,0,IF(C1094=1,ROUND(OFFSET(Input!$W$27,B1094,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1092),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1094+R1094","v":0},{"$f":"IF(E1094=\" \",\" \",IF(AI1094+AM1094-V1094>BI1093+BC1094+BD1094+BF1094+BE1094,BI1093+BC1094+BD1094+BF1094+BE1094,MAX(AI1094+AM1094-V1094,0)))","v":0},0,{"$f":"BG1094","v":0},0,{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),OFFSET(Input!$G$27,B1094,0,1,1)-AE1094,0)","v":0},{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1094,0,1,1),AP1093),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1094+AO1093","v":-88509945},{"$f":"AM1094-X1094-AA1094-AE1094","v":-88682590},-88682590,-88682590,{"$f":"IF(A1094=\"\",\"\",AL1094-ROUND(AL1094*OFFSET(Input!$S$27,$B1094,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1094=\"\",\"\",ROUND(AP1094*(1-OFFSET(Input!$T$27,MIN(B1094,10),0,1,1)),2*FEE_rounding))","v":-88682590},{"$f":"AW1094+AL1094+AP1094","v":-83182590},0,0,0,{"$f":"AW1093","v":5500000},{"$f":"AW1094+AI1094","v":5500000},3000000,{"$f":"IF(A1094=\"\",\"\",AW1094)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1094=1,PMF_1st=0),0,ROUND(IF(A1094=1,AI1094,AL1093)*OFFSET(Input!$O$27,IF(A1094=121,-1,0)+MIN(B1094,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1094=1,PMF_1st=0),0,IF(SUM($K$5:$L1094)-$AU1093>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1093,B1094),21),0,1,1)))","v":0},null,null,{"$f":"BI1093+BC1094+BD1094+BE1094+BF1094-Z1094-AA1094","v":0},{"$f":"IF(MOD($C1094-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1094<=30,1.9,IF($E1094<=40,1.6,IF($E1094<=50,1.4,IF($E1094<=60,1.2,IF($E1094<=70,1.1,IF($E1094<=90,1.02,1))))))","v":1}]
[1091,91,11,null,130,{"$f":"IF(A1095=\"\",\"\",IF(A1095=1,Age_Full_Month,IF(F1094=11,0,F1094+1)))","v":10},130,0,{"$f":"IF(A1095=\"\",\"\",IF(AND(F1095=11,G1095=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1095-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1095-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1095,99),0,1,1)*K1095,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*L1095,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*M1095,FEE_rounding)","v":0},0,0,{"$f":"IF(C1095>=1,ROUND(K1095*OFFSET(Input!$U$27,B1095,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1095=1,0,IF($C1095>=1,ROUND(OFFSET(Input!$X$27,B1095,0,1,1)*AL1094,AV_rounding),0))","v":0},{"$f":"IF(B1095=1,0,IF(C1095=1,ROUND(OFFSET(Input!$W$27,B1095,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1093),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),OFFSET(Input!$G$27,B1095,0,1,1)-AE1095,0)","v":0},{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1095,0,1,1),AP1094),0)","v":0},0,0,0,0,0,0,0,-88682590,-88855235,-88855235,-88855235,{"$f":"IF(A1095=\"\",\"\",AL1095-ROUND(AL1095*OFFSET(Input!$S$27,$B1095,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1095=\"\",\"\",ROUND(AP1095*(1-OFFSET(Input!$T$27,MIN(B1095,10),0,1,1)),2*FEE_rounding))","v":-88855235},-83355235,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1095=1,PMF_1st=0),0,ROUND(IF(A1095=1,AI1095,AL1094)*OFFSET(Input!$O$27,IF(A1095=121,-1,0)+MIN(B1095,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1095=1,PMF_1st=0),0,IF(SUM($K$5:$L1095)-$AU1094>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1094,B1095),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1095-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1092,91,12,null,130,{"$f":"IF(A1096=\"\",\"\",IF(A1096=1,Age_Full_Month,IF(F1095=11,0,F1095+1)))","v":11},130,0,{"$f":"IF(A1096=\"\",\"\",IF(AND(F1096=11,G1096=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1096-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1096-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1096,99),0,1,1)*K1096,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*L1096,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*M1096,FEE_rounding)","v":0},0,0,{"$f":"IF(C1096>=1,ROUND(K1096*OFFSET(Input!$U$27,B1096,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1096=1,0,IF($C1096>=1,ROUND(OFFSET(Input!$X$27,B1096,0,1,1)*AL1095,AV_rounding),0))","v":0},{"$f":"IF(B1096=1,0,IF(C1096=1,ROUND(OFFSET(Input!$W$27,B1096,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1094),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),OFFSET(Input!$G$27,B1096,0,1,1)-AE1096,0)","v":0},{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1096,0,1,1),AP1095),0)","v":0},0,0,0,0,0,0,0,-88855235,-89027880,-89027880,-89027880,{"$f":"IF(A1096=\"\",\"\",AL1096-ROUND(AL1096*OFFSET(Input!$S$27,$B1096,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1096=\"\",\"\",ROUND(AP1096*(1-OFFSET(Input!$T$27,MIN(B1096,10),0,1,1)),2*FEE_rounding))","v":-89027880},-83527880,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1096=1,PMF_1st=0),0,ROUND(IF(A1096=1,AI1096,AL1095)*OFFSET(Input!$O$27,IF(A1096=121,-1,0)+MIN(B1096,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1096=1,PMF_1st=0),0,IF(SUM($K$5:$L1096)-$AU1095>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1095,B1096),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1096-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1093,92,1,null,131,{"$f":"IF(A1097=\"\",\"\",IF(A1097=1,Age_Full_Month,IF(F1096=11,0,F1096+1)))","v":0},131,0,{"$f":"IF(A1097=\"\",\"\",IF(AND(F1097=11,G1097=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1097-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1097-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1097,99),0,1,1)*K1097,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*L1097,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*M1097,FEE_rounding)","v":0},0,0,{"$f":"IF(C1097>=1,ROUND(K1097*OFFSET(Input!$U$27,B1097,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1097=1,0,IF($C1097>=1,ROUND(OFFSET(Input!$X$27,B1097,0,1,1)*AL1096,AV_rounding),0))","v":0},{"$f":"IF(B1097=1,0,IF(C1097=1,ROUND(OFFSET(Input!$W$27,B1097,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1095),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),OFFSET(Input!$G$27,B1097,0,1,1)-AE1097,0)","v":0},{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1097,0,1,1),AP1096),0)","v":0},0,0,0,0,0,0,0,-89027880,-89200525,-89200525,-89200525,{"$f":"IF(A1097=\"\",\"\",AL1097-ROUND(AL1097*OFFSET(Input!$S$27,$B1097,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1097=\"\",\"\",ROUND(AP1097*(1-OFFSET(Input!$T$27,MIN(B1097,10),0,1,1)),2*FEE_rounding))","v":-89200525},-83700525,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1097=1,PMF_1st=0),0,ROUND(IF(A1097=1,AI1097,AL1096)*OFFSET(Input!$O$27,IF(A1097=121,-1,0)+MIN(B1097,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1097=1,PMF_1st=0),0,IF(SUM($K$5:$L1097)-$AU1096>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1096,B1097),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1097-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1094,92,2,null,131,{"$f":"IF(A1098=\"\",\"\",IF(A1098=1,Age_Full_Month,IF(F1097=11,0,F1097+1)))","v":1},131,0,{"$f":"IF(A1098=\"\",\"\",IF(AND(F1098=11,G1098=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1098-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1098-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1098,99),0,1,1)*K1098,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*L1098,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*M1098,FEE_rounding)","v":0},0,0,{"$f":"IF(C1098>=1,ROUND(K1098*OFFSET(Input!$U$27,B1098,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1098=1,0,IF($C1098>=1,ROUND(OFFSET(Input!$X$27,B1098,0,1,1)*AL1097,AV_rounding),0))","v":0},{"$f":"IF(B1098=1,0,IF(C1098=1,ROUND(OFFSET(Input!$W$27,B1098,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1096),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),OFFSET(Input!$G$27,B1098,0,1,1)-AE1098,0)","v":0},{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1098,0,1,1),AP1097),0)","v":0},0,0,0,0,0,0,0,-89200525,-89373170,-89373170,-89373170,{"$f":"IF(A1098=\"\",\"\",AL1098-ROUND(AL1098*OFFSET(Input!$S$27,$B1098,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1098=\"\",\"\",ROUND(AP1098*(1-OFFSET(Input!$T$27,MIN(B1098,10),0,1,1)),2*FEE_rounding))","v":-89373170},-83873170,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1098=1,PMF_1st=0),0,ROUND(IF(A1098=1,AI1098,AL1097)*OFFSET(Input!$O$27,IF(A1098=121,-1,0)+MIN(B1098,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1098=1,PMF_1st=0),0,IF(SUM($K$5:$L1098)-$AU1097>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1097,B1098),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1098-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1095,92,3,null,131,{"$f":"IF(A1099=\"\",\"\",IF(A1099=1,Age_Full_Month,IF(F1098=11,0,F1098+1)))","v":2},131,0,{"$f":"IF(A1099=\"\",\"\",IF(AND(F1099=11,G1099=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1099-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1099-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1099,99),0,1,1)*K1099,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*L1099,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*M1099,FEE_rounding)","v":0},0,0,{"$f":"IF(C1099>=1,ROUND(K1099*OFFSET(Input!$U$27,B1099,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1099=1,0,IF($C1099>=1,ROUND(OFFSET(Input!$X$27,B1099,0,1,1)*AL1098,AV_rounding),0))","v":0},{"$f":"IF(B1099=1,0,IF(C1099=1,ROUND(OFFSET(Input!$W$27,B1099,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1097),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),OFFSET(Input!$G$27,B1099,0,1,1)-AE1099,0)","v":0},{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1099,0,1,1),AP1098),0)","v":0},0,0,0,0,0,0,0,-89373170,-89545815,-89545815,-89545815,{"$f":"IF(A1099=\"\",\"\",AL1099-ROUND(AL1099*OFFSET(Input!$S$27,$B1099,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1099=\"\",\"\",ROUND(AP1099*(1-OFFSET(Input!$T$27,MIN(B1099,10),0,1,1)),2*FEE_rounding))","v":-89545815},-84045815,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1099=1,PMF_1st=0),0,ROUND(IF(A1099=1,AI1099,AL1098)*OFFSET(Input!$O$27,IF(A1099=121,-1,0)+MIN(B1099,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1099=1,PMF_1st=0),0,IF(SUM($K$5:$L1099)-$AU1098>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1098,B1099),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1099-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1096,92,4,null,131,{"$f":"IF(A1100=\"\",\"\",IF(A1100=1,Age_Full_Month,IF(F1099=11,0,F1099+1)))","v":3},131,0,{"$f":"IF(A1100=\"\",\"\",IF(AND(F1100=11,G1100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1100-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1100,99),0,1,1)*K1100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*L1100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*M1100,FEE_rounding)","v":0},0,0,{"$f":"IF(C1100>=1,ROUND(K1100*OFFSET(Input!$U$27,B1100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1100=1,0,IF($C1100>=1,ROUND(OFFSET(Input!$X$27,B1100,0,1,1)*AL1099,AV_rounding),0))","v":0},{"$f":"IF(B1100=1,0,IF(C1100=1,ROUND(OFFSET(Input!$W$27,B1100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1098),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),OFFSET(Input!$G$27,B1100,0,1,1)-AE1100,0)","v":0},{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1100,0,1,1),AP1099),0)","v":0},0,0,0,0,0,0,0,-89545815,-89718460,-89718460,-89718460,{"$f":"IF(A1100=\"\",\"\",AL1100-ROUND(AL1100*OFFSET(Input!$S$27,$B1100,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1100=\"\",\"\",ROUND(AP1100*(1-OFFSET(Input!$T$27,MIN(B1100,10),0,1,1)),2*FEE_rounding))","v":-89718460},-84218460,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1100=1,PMF_1st=0),0,ROUND(IF(A1100=1,AI1100,AL1099)*OFFSET(Input!$O$27,IF(A1100=121,-1,0)+MIN(B1100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1100=1,PMF_1st=0),0,IF(SUM($K$5:$L1100)-$AU1099>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1099,B1100),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1097,92,5,null,131,{"$f":"IF(A1101=\"\",\"\",IF(A1101=1,Age_Full_Month,IF(F1100=11,0,F1100+1)))","v":4},131,0,{"$f":"IF(A1101=\"\",\"\",IF(AND(F1101=11,G1101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1101-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1101,99),0,1,1)*K1101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*L1101,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*M1101,FEE_rounding)","v":0},0,0,{"$f":"IF(C1101>=1,ROUND(K1101*OFFSET(Input!$U$27,B1101,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1101=1,0,IF($C1101>=1,ROUND(OFFSET(Input!$X$27,B1101,0,1,1)*AL1100,AV_rounding),0))","v":0},{"$f":"IF(B1101=1,0,IF(C1101=1,ROUND(OFFSET(Input!$W$27,B1101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1099),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),OFFSET(Input!$G$27,B1101,0,1,1)-AE1101,0)","v":0},{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1101,0,1,1),AP1100),0)","v":0},0,0,0,0,0,0,0,-89718460,-89891105,-89891105,-89891105,{"$f":"IF(A1101=\"\",\"\",AL1101-ROUND(AL1101*OFFSET(Input!$S$27,$B1101,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1101=\"\",\"\",ROUND(AP1101*(1-OFFSET(Input!$T$27,MIN(B1101,10),0,1,1)),2*FEE_rounding))","v":-89891105},-84391105,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1101=1,PMF_1st=0),0,ROUND(IF(A1101=1,AI1101,AL1100)*OFFSET(Input!$O$27,IF(A1101=121,-1,0)+MIN(B1101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1101=1,PMF_1st=0),0,IF(SUM($K$5:$L1101)-$AU1100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1100,B1101),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1098,92,6,null,131,{"$f":"IF(A1102=\"\",\"\",IF(A1102=1,Age_Full_Month,IF(F1101=11,0,F1101+1)))","v":5},131,0,{"$f":"IF(A1102=\"\",\"\",IF(AND(F1102=11,G1102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1102-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1102,99),0,1,1)*K1102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*L1102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*M1102,FEE_rounding)","v":0},0,0,{"$f":"IF(C1102>=1,ROUND(K1102*OFFSET(Input!$U$27,B1102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1102=1,0,IF($C1102>=1,ROUND(OFFSET(Input!$X$27,B1102,0,1,1)*AL1101,AV_rounding),0))","v":0},{"$f":"IF(B1102=1,0,IF(C1102=1,ROUND(OFFSET(Input!$W$27,B1102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1100),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),OFFSET(Input!$G$27,B1102,0,1,1)-AE1102,0)","v":0},{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1102,0,1,1),AP1101),0)","v":0},0,0,0,0,0,0,0,-89891105,-90063750,-90063750,-90063750,{"$f":"IF(A1102=\"\",\"\",AL1102-ROUND(AL1102*OFFSET(Input!$S$27,$B1102,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1102=\"\",\"\",ROUND(AP1102*(1-OFFSET(Input!$T$27,MIN(B1102,10),0,1,1)),2*FEE_rounding))","v":-90063750},-84563750,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1102=1,PMF_1st=0),0,ROUND(IF(A1102=1,AI1102,AL1101)*OFFSET(Input!$O$27,IF(A1102=121,-1,0)+MIN(B1102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1102=1,PMF_1st=0),0,IF(SUM($K$5:$L1102)-$AU1101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1101,B1102),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1099,92,7,null,131,{"$f":"IF(A1103=\"\",\"\",IF(A1103=1,Age_Full_Month,IF(F1102=11,0,F1102+1)))","v":6},131,0,{"$f":"IF(A1103=\"\",\"\",IF(AND(F1103=11,G1103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1103-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1103,99),0,1,1)*K1103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*L1103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*M1103,FEE_rounding)","v":0},0,0,{"$f":"IF(C1103>=1,ROUND(K1103*OFFSET(Input!$U$27,B1103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1103=1,0,IF($C1103>=1,ROUND(OFFSET(Input!$X$27,B1103,0,1,1)*AL1102,AV_rounding),0))","v":0},{"$f":"IF(B1103=1,0,IF(C1103=1,ROUND(OFFSET(Input!$W$27,B1103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1101),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),OFFSET(Input!$G$27,B1103,0,1,1)-AE1103,0)","v":0},{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1103,0,1,1),AP1102),0)","v":0},0,0,0,0,0,0,0,-90063750,-90236395,-90236395,-90236395,{"$f":"IF(A1103=\"\",\"\",AL1103-ROUND(AL1103*OFFSET(Input!$S$27,$B1103,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1103=\"\",\"\",ROUND(AP1103*(1-OFFSET(Input!$T$27,MIN(B1103,10),0,1,1)),2*FEE_rounding))","v":-90236395},-84736395,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1103=1,PMF_1st=0),0,ROUND(IF(A1103=1,AI1103,AL1102)*OFFSET(Input!$O$27,IF(A1103=121,-1,0)+MIN(B1103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1103=1,PMF_1st=0),0,IF(SUM($K$5:$L1103)-$AU1102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1102,B1103),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1100,92,8,null,131,{"$f":"IF(A1104=\"\",\"\",IF(A1104=1,Age_Full_Month,IF(F1103=11,0,F1103+1)))","v":7},131,0,{"$f":"IF(A1104=\"\",\"\",IF(AND(F1104=11,G1104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1104-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1104,99),0,1,1)*K1104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*L1104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*M1104,FEE_rounding)","v":0},0,0,{"$f":"IF(C1104>=1,ROUND(K1104*OFFSET(Input!$U$27,B1104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1104=1,0,IF($C1104>=1,ROUND(OFFSET(Input!$X$27,B1104,0,1,1)*AL1103,AV_rounding),0))","v":0},{"$f":"IF(B1104=1,0,IF(C1104=1,ROUND(OFFSET(Input!$W$27,B1104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1102),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),OFFSET(Input!$G$27,B1104,0,1,1)-AE1104,0)","v":0},{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1104,0,1,1),AP1103),0)","v":0},0,0,0,0,0,0,0,-90236395,-90409040,-90409040,-90409040,{"$f":"IF(A1104=\"\",\"\",AL1104-ROUND(AL1104*OFFSET(Input!$S$27,$B1104,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1104=\"\",\"\",ROUND(AP1104*(1-OFFSET(Input!$T$27,MIN(B1104,10),0,1,1)),2*FEE_rounding))","v":-90409040},-84909040,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1104=1,PMF_1st=0),0,ROUND(IF(A1104=1,AI1104,AL1103)*OFFSET(Input!$O$27,IF(A1104=121,-1,0)+MIN(B1104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1104=1,PMF_1st=0),0,IF(SUM($K$5:$L1104)-$AU1103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1103,B1104),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1101,92,9,null,131,{"$f":"IF(A1105=\"\",\"\",IF(A1105=1,Age_Full_Month,IF(F1104=11,0,F1104+1)))","v":8},131,0,{"$f":"IF(A1105=\"\",\"\",IF(AND(F1105=11,G1105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1105-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1105,99),0,1,1)*K1105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*L1105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*M1105,FEE_rounding)","v":0},0,0,{"$f":"IF(C1105>=1,ROUND(K1105*OFFSET(Input!$U$27,B1105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1105=1,0,IF($C1105>=1,ROUND(OFFSET(Input!$X$27,B1105,0,1,1)*AL1104,AV_rounding),0))","v":0},{"$f":"IF(B1105=1,0,IF(C1105=1,ROUND(OFFSET(Input!$W$27,B1105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1103),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),OFFSET(Input!$G$27,B1105,0,1,1)-AE1105,0)","v":0},{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1105,0,1,1),AP1104),0)","v":0},0,0,0,0,0,0,0,-90409040,-90581685,-90581685,-90581685,{"$f":"IF(A1105=\"\",\"\",AL1105-ROUND(AL1105*OFFSET(Input!$S$27,$B1105,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1105=\"\",\"\",ROUND(AP1105*(1-OFFSET(Input!$T$27,MIN(B1105,10),0,1,1)),2*FEE_rounding))","v":-90581685},-85081685,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1105=1,PMF_1st=0),0,ROUND(IF(A1105=1,AI1105,AL1104)*OFFSET(Input!$O$27,IF(A1105=121,-1,0)+MIN(B1105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1105=1,PMF_1st=0),0,IF(SUM($K$5:$L1105)-$AU1104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1104,B1105),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1102,92,10,null,131,{"$f":"IF(A1106=\"\",\"\",IF(A1106=1,Age_Full_Month,IF(F1105=11,0,F1105+1)))","v":9},131,0,{"$f":"IF(A1106=\"\",\"\",IF(AND(F1106=11,G1106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1106-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1106,99),0,1,1)*K1106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*L1106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*M1106,FEE_rounding)","v":0},0,0,{"$f":"IF(C1106>=1,ROUND(K1106*OFFSET(Input!$U$27,B1106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1106=1,0,IF($C1106>=1,ROUND(OFFSET(Input!$X$27,B1106,0,1,1)*AL1105,AV_rounding),0))","v":0},{"$f":"IF(B1106=1,0,IF(C1106=1,ROUND(OFFSET(Input!$W$27,B1106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1104),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),OFFSET(Input!$G$27,B1106,0,1,1)-AE1106,0)","v":0},{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1106,0,1,1),AP1105),0)","v":0},0,0,0,0,0,0,0,-90581685,-90754330,-90754330,-90754330,{"$f":"IF(A1106=\"\",\"\",AL1106-ROUND(AL1106*OFFSET(Input!$S$27,$B1106,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1106=\"\",\"\",ROUND(AP1106*(1-OFFSET(Input!$T$27,MIN(B1106,10),0,1,1)),2*FEE_rounding))","v":-90754330},-85254330,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1106=1,PMF_1st=0),0,ROUND(IF(A1106=1,AI1106,AL1105)*OFFSET(Input!$O$27,IF(A1106=121,-1,0)+MIN(B1106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1106=1,PMF_1st=0),0,IF(SUM($K$5:$L1106)-$AU1105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1105,B1106),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1103,92,11,null,131,{"$f":"IF(A1107=\"\",\"\",IF(A1107=1,Age_Full_Month,IF(F1106=11,0,F1106+1)))","v":10},131,0,{"$f":"IF(A1107=\"\",\"\",IF(AND(F1107=11,G1107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1107-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1107,99),0,1,1)*K1107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*L1107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*M1107,FEE_rounding)","v":0},0,0,{"$f":"IF(C1107>=1,ROUND(K1107*OFFSET(Input!$U$27,B1107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1107=1,0,IF($C1107>=1,ROUND(OFFSET(Input!$X$27,B1107,0,1,1)*AL1106,AV_rounding),0))","v":0},{"$f":"IF(B1107=1,0,IF(C1107=1,ROUND(OFFSET(Input!$W$27,B1107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1105),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),OFFSET(Input!$G$27,B1107,0,1,1)-AE1107,0)","v":0},{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1107,0,1,1),AP1106),0)","v":0},0,0,0,0,0,0,0,-90754330,-90926975,-90926975,-90926975,{"$f":"IF(A1107=\"\",\"\",AL1107-ROUND(AL1107*OFFSET(Input!$S$27,$B1107,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1107=\"\",\"\",ROUND(AP1107*(1-OFFSET(Input!$T$27,MIN(B1107,10),0,1,1)),2*FEE_rounding))","v":-90926975},-85426975,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1107=1,PMF_1st=0),0,ROUND(IF(A1107=1,AI1107,AL1106)*OFFSET(Input!$O$27,IF(A1107=121,-1,0)+MIN(B1107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1107=1,PMF_1st=0),0,IF(SUM($K$5:$L1107)-$AU1106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1106,B1107),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1104,92,12,null,131,{"$f":"IF(A1108=\"\",\"\",IF(A1108=1,Age_Full_Month,IF(F1107=11,0,F1107+1)))","v":11},131,0,{"$f":"IF(A1108=\"\",\"\",IF(AND(F1108=11,G1108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1108-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1108,99),0,1,1)*K1108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*L1108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*M1108,FEE_rounding)","v":0},0,0,{"$f":"IF(C1108>=1,ROUND(K1108*OFFSET(Input!$U$27,B1108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1108=1,0,IF($C1108>=1,ROUND(OFFSET(Input!$X$27,B1108,0,1,1)*AL1107,AV_rounding),0))","v":0},{"$f":"IF(B1108=1,0,IF(C1108=1,ROUND(OFFSET(Input!$W$27,B1108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1106),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),OFFSET(Input!$G$27,B1108,0,1,1)-AE1108,0)","v":0},{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1108,0,1,1),AP1107),0)","v":0},0,0,0,0,0,0,0,-90926975,-91099620,-91099620,-91099620,{"$f":"IF(A1108=\"\",\"\",AL1108-ROUND(AL1108*OFFSET(Input!$S$27,$B1108,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1108=\"\",\"\",ROUND(AP1108*(1-OFFSET(Input!$T$27,MIN(B1108,10),0,1,1)),2*FEE_rounding))","v":-91099620},-85599620,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1108=1,PMF_1st=0),0,ROUND(IF(A1108=1,AI1108,AL1107)*OFFSET(Input!$O$27,IF(A1108=121,-1,0)+MIN(B1108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1108=1,PMF_1st=0),0,IF(SUM($K$5:$L1108)-$AU1107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1107,B1108),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1105,93,1,null,132,{"$f":"IF(A1109=\"\",\"\",IF(A1109=1,Age_Full_Month,IF(F1108=11,0,F1108+1)))","v":0},132,0,{"$f":"IF(A1109=\"\",\"\",IF(AND(F1109=11,G1109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1109-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1109,99),0,1,1)*K1109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*L1109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*M1109,FEE_rounding)","v":0},0,0,{"$f":"IF(C1109>=1,ROUND(K1109*OFFSET(Input!$U$27,B1109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1109=1,0,IF($C1109>=1,ROUND(OFFSET(Input!$X$27,B1109,0,1,1)*AL1108,AV_rounding),0))","v":0},{"$f":"IF(B1109=1,0,IF(C1109=1,ROUND(OFFSET(Input!$W$27,B1109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1107),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),OFFSET(Input!$G$27,B1109,0,1,1)-AE1109,0)","v":0},{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1109,0,1,1),AP1108),0)","v":0},0,0,0,0,0,0,0,-91099620,-91272265,-91272265,-91272265,{"$f":"IF(A1109=\"\",\"\",AL1109-ROUND(AL1109*OFFSET(Input!$S$27,$B1109,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1109=\"\",\"\",ROUND(AP1109*(1-OFFSET(Input!$T$27,MIN(B1109,10),0,1,1)),2*FEE_rounding))","v":-91272265},-85772265,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1109=1,PMF_1st=0),0,ROUND(IF(A1109=1,AI1109,AL1108)*OFFSET(Input!$O$27,IF(A1109=121,-1,0)+MIN(B1109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1109=1,PMF_1st=0),0,IF(SUM($K$5:$L1109)-$AU1108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1108,B1109),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1106,93,2,null,132,{"$f":"IF(A1110=\"\",\"\",IF(A1110=1,Age_Full_Month,IF(F1109=11,0,F1109+1)))","v":1},132,0,{"$f":"IF(A1110=\"\",\"\",IF(AND(F1110=11,G1110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1110-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1110,99),0,1,1)*K1110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*L1110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*M1110,FEE_rounding)","v":0},0,0,{"$f":"IF(C1110>=1,ROUND(K1110*OFFSET(Input!$U$27,B1110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1110=1,0,IF($C1110>=1,ROUND(OFFSET(Input!$X$27,B1110,0,1,1)*AL1109,AV_rounding),0))","v":0},{"$f":"IF(B1110=1,0,IF(C1110=1,ROUND(OFFSET(Input!$W$27,B1110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1108),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),OFFSET(Input!$G$27,B1110,0,1,1)-AE1110,0)","v":0},{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1110,0,1,1),AP1109),0)","v":0},0,0,0,0,0,0,0,-91272265,-91444910,-91444910,-91444910,{"$f":"IF(A1110=\"\",\"\",AL1110-ROUND(AL1110*OFFSET(Input!$S$27,$B1110,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1110=\"\",\"\",ROUND(AP1110*(1-OFFSET(Input!$T$27,MIN(B1110,10),0,1,1)),2*FEE_rounding))","v":-91444910},-85944910,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1110=1,PMF_1st=0),0,ROUND(IF(A1110=1,AI1110,AL1109)*OFFSET(Input!$O$27,IF(A1110=121,-1,0)+MIN(B1110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1110=1,PMF_1st=0),0,IF(SUM($K$5:$L1110)-$AU1109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1109,B1110),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1107,93,3,null,132,{"$f":"IF(A1111=\"\",\"\",IF(A1111=1,Age_Full_Month,IF(F1110=11,0,F1110+1)))","v":2},132,0,{"$f":"IF(A1111=\"\",\"\",IF(AND(F1111=11,G1111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1111-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1111,99),0,1,1)*K1111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*L1111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*M1111,FEE_rounding)","v":0},0,0,{"$f":"IF(C1111>=1,ROUND(K1111*OFFSET(Input!$U$27,B1111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1111=1,0,IF($C1111>=1,ROUND(OFFSET(Input!$X$27,B1111,0,1,1)*AL1110,AV_rounding),0))","v":0},{"$f":"IF(B1111=1,0,IF(C1111=1,ROUND(OFFSET(Input!$W$27,B1111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1109),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),OFFSET(Input!$G$27,B1111,0,1,1)-AE1111,0)","v":0},{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1111,0,1,1),AP1110),0)","v":0},0,0,0,0,0,0,0,-91444910,-91617555,-91617555,-91617555,{"$f":"IF(A1111=\"\",\"\",AL1111-ROUND(AL1111*OFFSET(Input!$S$27,$B1111,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1111=\"\",\"\",ROUND(AP1111*(1-OFFSET(Input!$T$27,MIN(B1111,10),0,1,1)),2*FEE_rounding))","v":-91617555},-86117555,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1111=1,PMF_1st=0),0,ROUND(IF(A1111=1,AI1111,AL1110)*OFFSET(Input!$O$27,IF(A1111=121,-1,0)+MIN(B1111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1111=1,PMF_1st=0),0,IF(SUM($K$5:$L1111)-$AU1110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1110,B1111),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1108,93,4,null,132,{"$f":"IF(A1112=\"\",\"\",IF(A1112=1,Age_Full_Month,IF(F1111=11,0,F1111+1)))","v":3},132,0,{"$f":"IF(A1112=\"\",\"\",IF(AND(F1112=11,G1112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1112-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1112,99),0,1,1)*K1112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*L1112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*M1112,FEE_rounding)","v":0},0,0,{"$f":"IF(C1112>=1,ROUND(K1112*OFFSET(Input!$U$27,B1112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1112=1,0,IF($C1112>=1,ROUND(OFFSET(Input!$X$27,B1112,0,1,1)*AL1111,AV_rounding),0))","v":0},{"$f":"IF(B1112=1,0,IF(C1112=1,ROUND(OFFSET(Input!$W$27,B1112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1110),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),OFFSET(Input!$G$27,B1112,0,1,1)-AE1112,0)","v":0},{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1112,0,1,1),AP1111),0)","v":0},0,0,0,0,0,0,0,-91617555,-91790200,-91790200,-91790200,{"$f":"IF(A1112=\"\",\"\",AL1112-ROUND(AL1112*OFFSET(Input!$S$27,$B1112,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1112=\"\",\"\",ROUND(AP1112*(1-OFFSET(Input!$T$27,MIN(B1112,10),0,1,1)),2*FEE_rounding))","v":-91790200},-86290200,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1112=1,PMF_1st=0),0,ROUND(IF(A1112=1,AI1112,AL1111)*OFFSET(Input!$O$27,IF(A1112=121,-1,0)+MIN(B1112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1112=1,PMF_1st=0),0,IF(SUM($K$5:$L1112)-$AU1111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1111,B1112),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1109,93,5,null,132,{"$f":"IF(A1113=\"\",\"\",IF(A1113=1,Age_Full_Month,IF(F1112=11,0,F1112+1)))","v":4},132,0,{"$f":"IF(A1113=\"\",\"\",IF(AND(F1113=11,G1113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1113-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1113,99),0,1,1)*K1113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*L1113,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*M1113,FEE_rounding)","v":0},0,0,{"$f":"IF(C1113>=1,ROUND(K1113*OFFSET(Input!$U$27,B1113,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1113=1,0,IF($C1113>=1,ROUND(OFFSET(Input!$X$27,B1113,0,1,1)*AL1112,AV_rounding),0))","v":0},{"$f":"IF(B1113=1,0,IF(C1113=1,ROUND(OFFSET(Input!$W$27,B1113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1111),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),OFFSET(Input!$G$27,B1113,0,1,1)-AE1113,0)","v":0},{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1113,0,1,1),AP1112),0)","v":0},0,0,0,0,0,0,0,-91790200,-91962845,-91962845,-91962845,{"$f":"IF(A1113=\"\",\"\",AL1113-ROUND(AL1113*OFFSET(Input!$S$27,$B1113,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1113=\"\",\"\",ROUND(AP1113*(1-OFFSET(Input!$T$27,MIN(B1113,10),0,1,1)),2*FEE_rounding))","v":-91962845},-86462845,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1113=1,PMF_1st=0),0,ROUND(IF(A1113=1,AI1113,AL1112)*OFFSET(Input!$O$27,IF(A1113=121,-1,0)+MIN(B1113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1113=1,PMF_1st=0),0,IF(SUM($K$5:$L1113)-$AU1112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1112,B1113),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1110,93,6,null,132,{"$f":"IF(A1114=\"\",\"\",IF(A1114=1,Age_Full_Month,IF(F1113=11,0,F1113+1)))","v":5},132,0,{"$f":"IF(A1114=\"\",\"\",IF(AND(F1114=11,G1114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1114-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1114,99),0,1,1)*K1114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*L1114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*M1114,FEE_rounding)","v":0},0,0,{"$f":"IF(C1114>=1,ROUND(K1114*OFFSET(Input!$U$27,B1114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1114=1,0,IF($C1114>=1,ROUND(OFFSET(Input!$X$27,B1114,0,1,1)*AL1113,AV_rounding),0))","v":0},{"$f":"IF(B1114=1,0,IF(C1114=1,ROUND(OFFSET(Input!$W$27,B1114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1112),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),OFFSET(Input!$G$27,B1114,0,1,1)-AE1114,0)","v":0},{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1114,0,1,1),AP1113),0)","v":0},0,0,0,0,0,0,0,-91962845,-92135490,-92135490,-92135490,{"$f":"IF(A1114=\"\",\"\",AL1114-ROUND(AL1114*OFFSET(Input!$S$27,$B1114,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1114=\"\",\"\",ROUND(AP1114*(1-OFFSET(Input!$T$27,MIN(B1114,10),0,1,1)),2*FEE_rounding))","v":-92135490},-86635490,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1114=1,PMF_1st=0),0,ROUND(IF(A1114=1,AI1114,AL1113)*OFFSET(Input!$O$27,IF(A1114=121,-1,0)+MIN(B1114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1114=1,PMF_1st=0),0,IF(SUM($K$5:$L1114)-$AU1113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1113,B1114),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1111,93,7,null,132,{"$f":"IF(A1115=\"\",\"\",IF(A1115=1,Age_Full_Month,IF(F1114=11,0,F1114+1)))","v":6},132,0,{"$f":"IF(A1115=\"\",\"\",IF(AND(F1115=11,G1115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1115-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1115,99),0,1,1)*K1115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*L1115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*M1115,FEE_rounding)","v":0},0,0,{"$f":"IF(C1115>=1,ROUND(K1115*OFFSET(Input!$U$27,B1115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1115=1,0,IF($C1115>=1,ROUND(OFFSET(Input!$X$27,B1115,0,1,1)*AL1114,AV_rounding),0))","v":0},{"$f":"IF(B1115=1,0,IF(C1115=1,ROUND(OFFSET(Input!$W$27,B1115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1113),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),OFFSET(Input!$G$27,B1115,0,1,1)-AE1115,0)","v":0},{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1115,0,1,1),AP1114),0)","v":0},0,0,0,0,0,0,0,-92135490,-92308135,-92308135,-92308135,{"$f":"IF(A1115=\"\",\"\",AL1115-ROUND(AL1115*OFFSET(Input!$S$27,$B1115,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1115=\"\",\"\",ROUND(AP1115*(1-OFFSET(Input!$T$27,MIN(B1115,10),0,1,1)),2*FEE_rounding))","v":-92308135},-86808135,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1115=1,PMF_1st=0),0,ROUND(IF(A1115=1,AI1115,AL1114)*OFFSET(Input!$O$27,IF(A1115=121,-1,0)+MIN(B1115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1115=1,PMF_1st=0),0,IF(SUM($K$5:$L1115)-$AU1114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1114,B1115),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1112,93,8,null,132,{"$f":"IF(A1116=\"\",\"\",IF(A1116=1,Age_Full_Month,IF(F1115=11,0,F1115+1)))","v":7},132,0,{"$f":"IF(A1116=\"\",\"\",IF(AND(F1116=11,G1116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1116-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1116,99),0,1,1)*K1116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*L1116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*M1116,FEE_rounding)","v":0},0,0,{"$f":"IF(C1116>=1,ROUND(K1116*OFFSET(Input!$U$27,B1116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1116=1,0,IF($C1116>=1,ROUND(OFFSET(Input!$X$27,B1116,0,1,1)*AL1115,AV_rounding),0))","v":0},{"$f":"IF(B1116=1,0,IF(C1116=1,ROUND(OFFSET(Input!$W$27,B1116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1114),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),OFFSET(Input!$G$27,B1116,0,1,1)-AE1116,0)","v":0},{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1116,0,1,1),AP1115),0)","v":0},0,0,0,0,0,0,0,-92308135,-92480780,-92480780,-92480780,{"$f":"IF(A1116=\"\",\"\",AL1116-ROUND(AL1116*OFFSET(Input!$S$27,$B1116,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1116=\"\",\"\",ROUND(AP1116*(1-OFFSET(Input!$T$27,MIN(B1116,10),0,1,1)),2*FEE_rounding))","v":-92480780},-86980780,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1116=1,PMF_1st=0),0,ROUND(IF(A1116=1,AI1116,AL1115)*OFFSET(Input!$O$27,IF(A1116=121,-1,0)+MIN(B1116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1116=1,PMF_1st=0),0,IF(SUM($K$5:$L1116)-$AU1115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1115,B1116),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1113,93,9,null,132,{"$f":"IF(A1117=\"\",\"\",IF(A1117=1,Age_Full_Month,IF(F1116=11,0,F1116+1)))","v":8},132,0,{"$f":"IF(A1117=\"\",\"\",IF(AND(F1117=11,G1117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1117-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1117,99),0,1,1)*K1117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*L1117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*M1117,FEE_rounding)","v":0},0,0,{"$f":"IF(C1117>=1,ROUND(K1117*OFFSET(Input!$U$27,B1117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1117=1,0,IF($C1117>=1,ROUND(OFFSET(Input!$X$27,B1117,0,1,1)*AL1116,AV_rounding),0))","v":0},{"$f":"IF(B1117=1,0,IF(C1117=1,ROUND(OFFSET(Input!$W$27,B1117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1115),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),OFFSET(Input!$G$27,B1117,0,1,1)-AE1117,0)","v":0},{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1117,0,1,1),AP1116),0)","v":0},0,0,0,0,0,0,0,-92480780,-92653425,-92653425,-92653425,{"$f":"IF(A1117=\"\",\"\",AL1117-ROUND(AL1117*OFFSET(Input!$S$27,$B1117,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1117=\"\",\"\",ROUND(AP1117*(1-OFFSET(Input!$T$27,MIN(B1117,10),0,1,1)),2*FEE_rounding))","v":-92653425},-87153425,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1117=1,PMF_1st=0),0,ROUND(IF(A1117=1,AI1117,AL1116)*OFFSET(Input!$O$27,IF(A1117=121,-1,0)+MIN(B1117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1117=1,PMF_1st=0),0,IF(SUM($K$5:$L1117)-$AU1116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1116,B1117),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1114,93,10,null,132,{"$f":"IF(A1118=\"\",\"\",IF(A1118=1,Age_Full_Month,IF(F1117=11,0,F1117+1)))","v":9},132,0,{"$f":"IF(A1118=\"\",\"\",IF(AND(F1118=11,G1118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1118-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1118,99),0,1,1)*K1118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*L1118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*M1118,FEE_rounding)","v":0},0,0,{"$f":"IF(C1118>=1,ROUND(K1118*OFFSET(Input!$U$27,B1118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1118=1,0,IF($C1118>=1,ROUND(OFFSET(Input!$X$27,B1118,0,1,1)*AL1117,AV_rounding),0))","v":0},{"$f":"IF(B1118=1,0,IF(C1118=1,ROUND(OFFSET(Input!$W$27,B1118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1116),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),OFFSET(Input!$G$27,B1118,0,1,1)-AE1118,0)","v":0},{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1118,0,1,1),AP1117),0)","v":0},0,0,0,0,0,0,0,-92653425,-92826070,-92826070,-92826070,{"$f":"IF(A1118=\"\",\"\",AL1118-ROUND(AL1118*OFFSET(Input!$S$27,$B1118,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1118=\"\",\"\",ROUND(AP1118*(1-OFFSET(Input!$T$27,MIN(B1118,10),0,1,1)),2*FEE_rounding))","v":-92826070},-87326070,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1118=1,PMF_1st=0),0,ROUND(IF(A1118=1,AI1118,AL1117)*OFFSET(Input!$O$27,IF(A1118=121,-1,0)+MIN(B1118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1118=1,PMF_1st=0),0,IF(SUM($K$5:$L1118)-$AU1117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1117,B1118),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1115,93,11,null,132,{"$f":"IF(A1119=\"\",\"\",IF(A1119=1,Age_Full_Month,IF(F1118=11,0,F1118+1)))","v":10},132,0,{"$f":"IF(A1119=\"\",\"\",IF(AND(F1119=11,G1119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1119-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1119,99),0,1,1)*K1119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*L1119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*M1119,FEE_rounding)","v":0},0,0,{"$f":"IF(C1119>=1,ROUND(K1119*OFFSET(Input!$U$27,B1119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1119=1,0,IF($C1119>=1,ROUND(OFFSET(Input!$X$27,B1119,0,1,1)*AL1118,AV_rounding),0))","v":0},{"$f":"IF(B1119=1,0,IF(C1119=1,ROUND(OFFSET(Input!$W$27,B1119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1117),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),OFFSET(Input!$G$27,B1119,0,1,1)-AE1119,0)","v":0},{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1119,0,1,1),AP1118),0)","v":0},0,0,0,0,0,0,0,-92826070,-92998715,-92998715,-92998715,{"$f":"IF(A1119=\"\",\"\",AL1119-ROUND(AL1119*OFFSET(Input!$S$27,$B1119,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1119=\"\",\"\",ROUND(AP1119*(1-OFFSET(Input!$T$27,MIN(B1119,10),0,1,1)),2*FEE_rounding))","v":-92998715},-87498715,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1119=1,PMF_1st=0),0,ROUND(IF(A1119=1,AI1119,AL1118)*OFFSET(Input!$O$27,IF(A1119=121,-1,0)+MIN(B1119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1119=1,PMF_1st=0),0,IF(SUM($K$5:$L1119)-$AU1118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1118,B1119),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1116,93,12,null,132,{"$f":"IF(A1120=\"\",\"\",IF(A1120=1,Age_Full_Month,IF(F1119=11,0,F1119+1)))","v":11},132,0,{"$f":"IF(A1120=\"\",\"\",IF(AND(F1120=11,G1120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1120-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1120,99),0,1,1)*K1120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*L1120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*M1120,FEE_rounding)","v":0},0,0,{"$f":"IF(C1120>=1,ROUND(K1120*OFFSET(Input!$U$27,B1120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1120=1,0,IF($C1120>=1,ROUND(OFFSET(Input!$X$27,B1120,0,1,1)*AL1119,AV_rounding),0))","v":0},{"$f":"IF(B1120=1,0,IF(C1120=1,ROUND(OFFSET(Input!$W$27,B1120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1118),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),OFFSET(Input!$G$27,B1120,0,1,1)-AE1120,0)","v":0},{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1120,0,1,1),AP1119),0)","v":0},0,0,0,0,0,0,0,-92998715,-93171360,-93171360,-93171360,{"$f":"IF(A1120=\"\",\"\",AL1120-ROUND(AL1120*OFFSET(Input!$S$27,$B1120,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1120=\"\",\"\",ROUND(AP1120*(1-OFFSET(Input!$T$27,MIN(B1120,10),0,1,1)),2*FEE_rounding))","v":-93171360},-87671360,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1120=1,PMF_1st=0),0,ROUND(IF(A1120=1,AI1120,AL1119)*OFFSET(Input!$O$27,IF(A1120=121,-1,0)+MIN(B1120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1120=1,PMF_1st=0),0,IF(SUM($K$5:$L1120)-$AU1119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1119,B1120),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1117,94,1,null,133,{"$f":"IF(A1121=\"\",\"\",IF(A1121=1,Age_Full_Month,IF(F1120=11,0,F1120+1)))","v":0},133,0,{"$f":"IF(A1121=\"\",\"\",IF(AND(F1121=11,G1121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1121-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1121,99),0,1,1)*K1121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*L1121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*M1121,FEE_rounding)","v":0},0,0,{"$f":"IF(C1121>=1,ROUND(K1121*OFFSET(Input!$U$27,B1121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1121=1,0,IF($C1121>=1,ROUND(OFFSET(Input!$X$27,B1121,0,1,1)*AL1120,AV_rounding),0))","v":0},{"$f":"IF(B1121=1,0,IF(C1121=1,ROUND(OFFSET(Input!$W$27,B1121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1119),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),OFFSET(Input!$G$27,B1121,0,1,1)-AE1121,0)","v":0},{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1121,0,1,1),AP1120),0)","v":0},0,0,0,0,0,0,0,-93171360,-93344005,-93344005,-93344005,{"$f":"IF(A1121=\"\",\"\",AL1121-ROUND(AL1121*OFFSET(Input!$S$27,$B1121,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1121=\"\",\"\",ROUND(AP1121*(1-OFFSET(Input!$T$27,MIN(B1121,10),0,1,1)),2*FEE_rounding))","v":-93344005},-87844005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1121=1,PMF_1st=0),0,ROUND(IF(A1121=1,AI1121,AL1120)*OFFSET(Input!$O$27,IF(A1121=121,-1,0)+MIN(B1121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1121=1,PMF_1st=0),0,IF(SUM($K$5:$L1121)-$AU1120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1120,B1121),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1118,94,2,null,133,{"$f":"IF(A1122=\"\",\"\",IF(A1122=1,Age_Full_Month,IF(F1121=11,0,F1121+1)))","v":1},133,0,{"$f":"IF(A1122=\"\",\"\",IF(AND(F1122=11,G1122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1122-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1122,99),0,1,1)*K1122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*L1122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*M1122,FEE_rounding)","v":0},0,0,{"$f":"IF(C1122>=1,ROUND(K1122*OFFSET(Input!$U$27,B1122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1122=1,0,IF($C1122>=1,ROUND(OFFSET(Input!$X$27,B1122,0,1,1)*AL1121,AV_rounding),0))","v":0},{"$f":"IF(B1122=1,0,IF(C1122=1,ROUND(OFFSET(Input!$W$27,B1122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1120),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),OFFSET(Input!$G$27,B1122,0,1,1)-AE1122,0)","v":0},{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1122,0,1,1),AP1121),0)","v":0},0,0,0,0,0,0,0,-93344005,-93516650,-93516650,-93516650,{"$f":"IF(A1122=\"\",\"\",AL1122-ROUND(AL1122*OFFSET(Input!$S$27,$B1122,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1122=\"\",\"\",ROUND(AP1122*(1-OFFSET(Input!$T$27,MIN(B1122,10),0,1,1)),2*FEE_rounding))","v":-93516650},-88016650,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1122=1,PMF_1st=0),0,ROUND(IF(A1122=1,AI1122,AL1121)*OFFSET(Input!$O$27,IF(A1122=121,-1,0)+MIN(B1122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1122=1,PMF_1st=0),0,IF(SUM($K$5:$L1122)-$AU1121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1121,B1122),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1119,94,3,null,133,{"$f":"IF(A1123=\"\",\"\",IF(A1123=1,Age_Full_Month,IF(F1122=11,0,F1122+1)))","v":2},133,0,{"$f":"IF(A1123=\"\",\"\",IF(AND(F1123=11,G1123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1123-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1123,99),0,1,1)*K1123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*L1123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*M1123,FEE_rounding)","v":0},0,0,{"$f":"IF(C1123>=1,ROUND(K1123*OFFSET(Input!$U$27,B1123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1123=1,0,IF($C1123>=1,ROUND(OFFSET(Input!$X$27,B1123,0,1,1)*AL1122,AV_rounding),0))","v":0},{"$f":"IF(B1123=1,0,IF(C1123=1,ROUND(OFFSET(Input!$W$27,B1123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1121),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),OFFSET(Input!$G$27,B1123,0,1,1)-AE1123,0)","v":0},{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1123,0,1,1),AP1122),0)","v":0},0,0,0,0,0,0,0,-93516650,-93689295,-93689295,-93689295,{"$f":"IF(A1123=\"\",\"\",AL1123-ROUND(AL1123*OFFSET(Input!$S$27,$B1123,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1123=\"\",\"\",ROUND(AP1123*(1-OFFSET(Input!$T$27,MIN(B1123,10),0,1,1)),2*FEE_rounding))","v":-93689295},-88189295,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1123=1,PMF_1st=0),0,ROUND(IF(A1123=1,AI1123,AL1122)*OFFSET(Input!$O$27,IF(A1123=121,-1,0)+MIN(B1123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1123=1,PMF_1st=0),0,IF(SUM($K$5:$L1123)-$AU1122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1122,B1123),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1120,94,4,null,133,{"$f":"IF(A1124=\"\",\"\",IF(A1124=1,Age_Full_Month,IF(F1123=11,0,F1123+1)))","v":3},133,0,{"$f":"IF(A1124=\"\",\"\",IF(AND(F1124=11,G1124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1124-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1124,99),0,1,1)*K1124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*L1124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*M1124,FEE_rounding)","v":0},0,0,{"$f":"IF(C1124>=1,ROUND(K1124*OFFSET(Input!$U$27,B1124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1124=1,0,IF($C1124>=1,ROUND(OFFSET(Input!$X$27,B1124,0,1,1)*AL1123,AV_rounding),0))","v":0},{"$f":"IF(B1124=1,0,IF(C1124=1,ROUND(OFFSET(Input!$W$27,B1124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1122),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),OFFSET(Input!$G$27,B1124,0,1,1)-AE1124,0)","v":0},{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1124,0,1,1),AP1123),0)","v":0},0,0,0,0,0,0,0,-93689295,-93861940,-93861940,-93861940,{"$f":"IF(A1124=\"\",\"\",AL1124-ROUND(AL1124*OFFSET(Input!$S$27,$B1124,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1124=\"\",\"\",ROUND(AP1124*(1-OFFSET(Input!$T$27,MIN(B1124,10),0,1,1)),2*FEE_rounding))","v":-93861940},-88361940,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1124=1,PMF_1st=0),0,ROUND(IF(A1124=1,AI1124,AL1123)*OFFSET(Input!$O$27,IF(A1124=121,-1,0)+MIN(B1124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1124=1,PMF_1st=0),0,IF(SUM($K$5:$L1124)-$AU1123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1123,B1124),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1121,94,5,null,133,{"$f":"IF(A1125=\"\",\"\",IF(A1125=1,Age_Full_Month,IF(F1124=11,0,F1124+1)))","v":4},133,0,{"$f":"IF(A1125=\"\",\"\",IF(AND(F1125=11,G1125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1125-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1125,99),0,1,1)*K1125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*L1125,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*M1125,FEE_rounding)","v":0},0,0,{"$f":"IF(C1125>=1,ROUND(K1125*OFFSET(Input!$U$27,B1125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1125=1,0,IF($C1125>=1,ROUND(OFFSET(Input!$X$27,B1125,0,1,1)*AL1124,AV_rounding),0))","v":0},{"$f":"IF(B1125=1,0,IF(C1125=1,ROUND(OFFSET(Input!$W$27,B1125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1123),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),OFFSET(Input!$G$27,B1125,0,1,1)-AE1125,0)","v":0},{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1125,0,1,1),AP1124),0)","v":0},0,0,0,0,0,0,0,-93861940,-94034585,-94034585,-94034585,{"$f":"IF(A1125=\"\",\"\",AL1125-ROUND(AL1125*OFFSET(Input!$S$27,$B1125,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1125=\"\",\"\",ROUND(AP1125*(1-OFFSET(Input!$T$27,MIN(B1125,10),0,1,1)),2*FEE_rounding))","v":-94034585},-88534585,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1125=1,PMF_1st=0),0,ROUND(IF(A1125=1,AI1125,AL1124)*OFFSET(Input!$O$27,IF(A1125=121,-1,0)+MIN(B1125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1125=1,PMF_1st=0),0,IF(SUM($K$5:$L1125)-$AU1124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1124,B1125),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1122,94,6,null,133,{"$f":"IF(A1126=\"\",\"\",IF(A1126=1,Age_Full_Month,IF(F1125=11,0,F1125+1)))","v":5},133,0,{"$f":"IF(A1126=\"\",\"\",IF(AND(F1126=11,G1126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1126-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1126,99),0,1,1)*K1126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*L1126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*M1126,FEE_rounding)","v":0},0,0,{"$f":"IF(C1126>=1,ROUND(K1126*OFFSET(Input!$U$27,B1126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1126=1,0,IF($C1126>=1,ROUND(OFFSET(Input!$X$27,B1126,0,1,1)*AL1125,AV_rounding),0))","v":0},{"$f":"IF(B1126=1,0,IF(C1126=1,ROUND(OFFSET(Input!$W$27,B1126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1124),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),OFFSET(Input!$G$27,B1126,0,1,1)-AE1126,0)","v":0},{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1126,0,1,1),AP1125),0)","v":0},0,0,0,0,0,0,0,-94034585,-94207230,-94207230,-94207230,{"$f":"IF(A1126=\"\",\"\",AL1126-ROUND(AL1126*OFFSET(Input!$S$27,$B1126,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1126=\"\",\"\",ROUND(AP1126*(1-OFFSET(Input!$T$27,MIN(B1126,10),0,1,1)),2*FEE_rounding))","v":-94207230},-88707230,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1126=1,PMF_1st=0),0,ROUND(IF(A1126=1,AI1126,AL1125)*OFFSET(Input!$O$27,IF(A1126=121,-1,0)+MIN(B1126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1126=1,PMF_1st=0),0,IF(SUM($K$5:$L1126)-$AU1125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1125,B1126),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1123,94,7,null,133,{"$f":"IF(A1127=\"\",\"\",IF(A1127=1,Age_Full_Month,IF(F1126=11,0,F1126+1)))","v":6},133,0,{"$f":"IF(A1127=\"\",\"\",IF(AND(F1127=11,G1127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1127-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1127,99),0,1,1)*K1127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*L1127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*M1127,FEE_rounding)","v":0},0,0,{"$f":"IF(C1127>=1,ROUND(K1127*OFFSET(Input!$U$27,B1127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1127=1,0,IF($C1127>=1,ROUND(OFFSET(Input!$X$27,B1127,0,1,1)*AL1126,AV_rounding),0))","v":0},{"$f":"IF(B1127=1,0,IF(C1127=1,ROUND(OFFSET(Input!$W$27,B1127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1125),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),OFFSET(Input!$G$27,B1127,0,1,1)-AE1127,0)","v":0},{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1127,0,1,1),AP1126),0)","v":0},0,0,0,0,0,0,0,-94207230,-94379875,-94379875,-94379875,{"$f":"IF(A1127=\"\",\"\",AL1127-ROUND(AL1127*OFFSET(Input!$S$27,$B1127,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1127=\"\",\"\",ROUND(AP1127*(1-OFFSET(Input!$T$27,MIN(B1127,10),0,1,1)),2*FEE_rounding))","v":-94379875},-88879875,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1127=1,PMF_1st=0),0,ROUND(IF(A1127=1,AI1127,AL1126)*OFFSET(Input!$O$27,IF(A1127=121,-1,0)+MIN(B1127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1127=1,PMF_1st=0),0,IF(SUM($K$5:$L1127)-$AU1126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1126,B1127),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1124,94,8,null,133,{"$f":"IF(A1128=\"\",\"\",IF(A1128=1,Age_Full_Month,IF(F1127=11,0,F1127+1)))","v":7},133,0,{"$f":"IF(A1128=\"\",\"\",IF(AND(F1128=11,G1128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1128-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1128,99),0,1,1)*K1128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*L1128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*M1128,FEE_rounding)","v":0},0,0,{"$f":"IF(C1128>=1,ROUND(K1128*OFFSET(Input!$U$27,B1128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1128=1,0,IF($C1128>=1,ROUND(OFFSET(Input!$X$27,B1128,0,1,1)*AL1127,AV_rounding),0))","v":0},{"$f":"IF(B1128=1,0,IF(C1128=1,ROUND(OFFSET(Input!$W$27,B1128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1126),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),OFFSET(Input!$G$27,B1128,0,1,1)-AE1128,0)","v":0},{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1128,0,1,1),AP1127),0)","v":0},0,0,0,0,0,0,0,-94379875,-94552520,-94552520,-94552520,{"$f":"IF(A1128=\"\",\"\",AL1128-ROUND(AL1128*OFFSET(Input!$S$27,$B1128,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1128=\"\",\"\",ROUND(AP1128*(1-OFFSET(Input!$T$27,MIN(B1128,10),0,1,1)),2*FEE_rounding))","v":-94552520},-89052520,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1128=1,PMF_1st=0),0,ROUND(IF(A1128=1,AI1128,AL1127)*OFFSET(Input!$O$27,IF(A1128=121,-1,0)+MIN(B1128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1128=1,PMF_1st=0),0,IF(SUM($K$5:$L1128)-$AU1127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1127,B1128),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1125,94,9,null,133,{"$f":"IF(A1129=\"\",\"\",IF(A1129=1,Age_Full_Month,IF(F1128=11,0,F1128+1)))","v":8},133,0,{"$f":"IF(A1129=\"\",\"\",IF(AND(F1129=11,G1129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1129-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1129,99),0,1,1)*K1129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*L1129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*M1129,FEE_rounding)","v":0},0,0,{"$f":"IF(C1129>=1,ROUND(K1129*OFFSET(Input!$U$27,B1129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1129=1,0,IF($C1129>=1,ROUND(OFFSET(Input!$X$27,B1129,0,1,1)*AL1128,AV_rounding),0))","v":0},{"$f":"IF(B1129=1,0,IF(C1129=1,ROUND(OFFSET(Input!$W$27,B1129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1127),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),OFFSET(Input!$G$27,B1129,0,1,1)-AE1129,0)","v":0},{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1129,0,1,1),AP1128),0)","v":0},0,0,0,0,0,0,0,-94552520,-94725165,-94725165,-94725165,{"$f":"IF(A1129=\"\",\"\",AL1129-ROUND(AL1129*OFFSET(Input!$S$27,$B1129,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1129=\"\",\"\",ROUND(AP1129*(1-OFFSET(Input!$T$27,MIN(B1129,10),0,1,1)),2*FEE_rounding))","v":-94725165},-89225165,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1129=1,PMF_1st=0),0,ROUND(IF(A1129=1,AI1129,AL1128)*OFFSET(Input!$O$27,IF(A1129=121,-1,0)+MIN(B1129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1129=1,PMF_1st=0),0,IF(SUM($K$5:$L1129)-$AU1128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1128,B1129),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1126,94,10,null,133,{"$f":"IF(A1130=\"\",\"\",IF(A1130=1,Age_Full_Month,IF(F1129=11,0,F1129+1)))","v":9},133,0,{"$f":"IF(A1130=\"\",\"\",IF(AND(F1130=11,G1130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1130-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1130,99),0,1,1)*K1130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*L1130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*M1130,FEE_rounding)","v":0},0,0,{"$f":"IF(C1130>=1,ROUND(K1130*OFFSET(Input!$U$27,B1130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1130=1,0,IF($C1130>=1,ROUND(OFFSET(Input!$X$27,B1130,0,1,1)*AL1129,AV_rounding),0))","v":0},{"$f":"IF(B1130=1,0,IF(C1130=1,ROUND(OFFSET(Input!$W$27,B1130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1128),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),OFFSET(Input!$G$27,B1130,0,1,1)-AE1130,0)","v":0},{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1130,0,1,1),AP1129),0)","v":0},0,0,0,0,0,0,0,-94725165,-94897810,-94897810,-94897810,{"$f":"IF(A1130=\"\",\"\",AL1130-ROUND(AL1130*OFFSET(Input!$S$27,$B1130,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1130=\"\",\"\",ROUND(AP1130*(1-OFFSET(Input!$T$27,MIN(B1130,10),0,1,1)),2*FEE_rounding))","v":-94897810},-89397810,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1130=1,PMF_1st=0),0,ROUND(IF(A1130=1,AI1130,AL1129)*OFFSET(Input!$O$27,IF(A1130=121,-1,0)+MIN(B1130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1130=1,PMF_1st=0),0,IF(SUM($K$5:$L1130)-$AU1129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1129,B1130),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1127,94,11,null,133,{"$f":"IF(A1131=\"\",\"\",IF(A1131=1,Age_Full_Month,IF(F1130=11,0,F1130+1)))","v":10},133,0,{"$f":"IF(A1131=\"\",\"\",IF(AND(F1131=11,G1131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1131-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1131,99),0,1,1)*K1131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*L1131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*M1131,FEE_rounding)","v":0},0,0,{"$f":"IF(C1131>=1,ROUND(K1131*OFFSET(Input!$U$27,B1131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1131=1,0,IF($C1131>=1,ROUND(OFFSET(Input!$X$27,B1131,0,1,1)*AL1130,AV_rounding),0))","v":0},{"$f":"IF(B1131=1,0,IF(C1131=1,ROUND(OFFSET(Input!$W$27,B1131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1129),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),OFFSET(Input!$G$27,B1131,0,1,1)-AE1131,0)","v":0},{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1131,0,1,1),AP1130),0)","v":0},0,0,0,0,0,0,0,-94897810,-95070455,-95070455,-95070455,{"$f":"IF(A1131=\"\",\"\",AL1131-ROUND(AL1131*OFFSET(Input!$S$27,$B1131,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1131=\"\",\"\",ROUND(AP1131*(1-OFFSET(Input!$T$27,MIN(B1131,10),0,1,1)),2*FEE_rounding))","v":-95070455},-89570455,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1131=1,PMF_1st=0),0,ROUND(IF(A1131=1,AI1131,AL1130)*OFFSET(Input!$O$27,IF(A1131=121,-1,0)+MIN(B1131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1131=1,PMF_1st=0),0,IF(SUM($K$5:$L1131)-$AU1130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1130,B1131),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1128,94,12,null,133,{"$f":"IF(A1132=\"\",\"\",IF(A1132=1,Age_Full_Month,IF(F1131=11,0,F1131+1)))","v":11},133,0,{"$f":"IF(A1132=\"\",\"\",IF(AND(F1132=11,G1132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1132-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1132,99),0,1,1)*K1132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*L1132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*M1132,FEE_rounding)","v":0},0,0,{"$f":"IF(C1132>=1,ROUND(K1132*OFFSET(Input!$U$27,B1132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1132=1,0,IF($C1132>=1,ROUND(OFFSET(Input!$X$27,B1132,0,1,1)*AL1131,AV_rounding),0))","v":0},{"$f":"IF(B1132=1,0,IF(C1132=1,ROUND(OFFSET(Input!$W$27,B1132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1130),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),OFFSET(Input!$G$27,B1132,0,1,1)-AE1132,0)","v":0},{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1132,0,1,1),AP1131),0)","v":0},0,0,0,0,0,0,0,-95070455,-95243100,-95243100,-95243100,{"$f":"IF(A1132=\"\",\"\",AL1132-ROUND(AL1132*OFFSET(Input!$S$27,$B1132,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1132=\"\",\"\",ROUND(AP1132*(1-OFFSET(Input!$T$27,MIN(B1132,10),0,1,1)),2*FEE_rounding))","v":-95243100},-89743100,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1132=1,PMF_1st=0),0,ROUND(IF(A1132=1,AI1132,AL1131)*OFFSET(Input!$O$27,IF(A1132=121,-1,0)+MIN(B1132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1132=1,PMF_1st=0),0,IF(SUM($K$5:$L1132)-$AU1131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1131,B1132),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1129,95,1,null,134,{"$f":"IF(A1133=\"\",\"\",IF(A1133=1,Age_Full_Month,IF(F1132=11,0,F1132+1)))","v":0},134,0,{"$f":"IF(A1133=\"\",\"\",IF(AND(F1133=11,G1133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1133-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1133,99),0,1,1)*K1133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*L1133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*M1133,FEE_rounding)","v":0},0,0,{"$f":"IF(C1133>=1,ROUND(K1133*OFFSET(Input!$U$27,B1133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1133=1,0,IF($C1133>=1,ROUND(OFFSET(Input!$X$27,B1133,0,1,1)*AL1132,AV_rounding),0))","v":0},{"$f":"IF(B1133=1,0,IF(C1133=1,ROUND(OFFSET(Input!$W$27,B1133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1131),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),OFFSET(Input!$G$27,B1133,0,1,1)-AE1133,0)","v":0},{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1133,0,1,1),AP1132),0)","v":0},0,0,0,0,0,0,0,-95243100,-95415745,-95415745,-95415745,{"$f":"IF(A1133=\"\",\"\",AL1133-ROUND(AL1133*OFFSET(Input!$S$27,$B1133,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1133=\"\",\"\",ROUND(AP1133*(1-OFFSET(Input!$T$27,MIN(B1133,10),0,1,1)),2*FEE_rounding))","v":-95415745},-89915745,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1133=1,PMF_1st=0),0,ROUND(IF(A1133=1,AI1133,AL1132)*OFFSET(Input!$O$27,IF(A1133=121,-1,0)+MIN(B1133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1133=1,PMF_1st=0),0,IF(SUM($K$5:$L1133)-$AU1132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1132,B1133),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1130,95,2,null,134,{"$f":"IF(A1134=\"\",\"\",IF(A1134=1,Age_Full_Month,IF(F1133=11,0,F1133+1)))","v":1},134,0,{"$f":"IF(A1134=\"\",\"\",IF(AND(F1134=11,G1134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1134-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1134,99),0,1,1)*K1134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*L1134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*M1134,FEE_rounding)","v":0},0,0,{"$f":"IF(C1134>=1,ROUND(K1134*OFFSET(Input!$U$27,B1134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1134=1,0,IF($C1134>=1,ROUND(OFFSET(Input!$X$27,B1134,0,1,1)*AL1133,AV_rounding),0))","v":0},{"$f":"IF(B1134=1,0,IF(C1134=1,ROUND(OFFSET(Input!$W$27,B1134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1132),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),OFFSET(Input!$G$27,B1134,0,1,1)-AE1134,0)","v":0},{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1134,0,1,1),AP1133),0)","v":0},0,0,0,0,0,0,0,-95415745,-95588390,-95588390,-95588390,{"$f":"IF(A1134=\"\",\"\",AL1134-ROUND(AL1134*OFFSET(Input!$S$27,$B1134,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1134=\"\",\"\",ROUND(AP1134*(1-OFFSET(Input!$T$27,MIN(B1134,10),0,1,1)),2*FEE_rounding))","v":-95588390},-90088390,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1134=1,PMF_1st=0),0,ROUND(IF(A1134=1,AI1134,AL1133)*OFFSET(Input!$O$27,IF(A1134=121,-1,0)+MIN(B1134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1134=1,PMF_1st=0),0,IF(SUM($K$5:$L1134)-$AU1133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1133,B1134),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1131,95,3,null,134,{"$f":"IF(A1135=\"\",\"\",IF(A1135=1,Age_Full_Month,IF(F1134=11,0,F1134+1)))","v":2},134,0,{"$f":"IF(A1135=\"\",\"\",IF(AND(F1135=11,G1135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1135-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1135,99),0,1,1)*K1135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*L1135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*M1135,FEE_rounding)","v":0},0,0,{"$f":"IF(C1135>=1,ROUND(K1135*OFFSET(Input!$U$27,B1135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1135=1,0,IF($C1135>=1,ROUND(OFFSET(Input!$X$27,B1135,0,1,1)*AL1134,AV_rounding),0))","v":0},{"$f":"IF(B1135=1,0,IF(C1135=1,ROUND(OFFSET(Input!$W$27,B1135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1133),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),OFFSET(Input!$G$27,B1135,0,1,1)-AE1135,0)","v":0},{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1135,0,1,1),AP1134),0)","v":0},0,0,0,0,0,0,0,-95588390,-95761035,-95761035,-95761035,{"$f":"IF(A1135=\"\",\"\",AL1135-ROUND(AL1135*OFFSET(Input!$S$27,$B1135,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1135=\"\",\"\",ROUND(AP1135*(1-OFFSET(Input!$T$27,MIN(B1135,10),0,1,1)),2*FEE_rounding))","v":-95761035},-90261035,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1135=1,PMF_1st=0),0,ROUND(IF(A1135=1,AI1135,AL1134)*OFFSET(Input!$O$27,IF(A1135=121,-1,0)+MIN(B1135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1135=1,PMF_1st=0),0,IF(SUM($K$5:$L1135)-$AU1134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1134,B1135),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1132,95,4,null,134,{"$f":"IF(A1136=\"\",\"\",IF(A1136=1,Age_Full_Month,IF(F1135=11,0,F1135+1)))","v":3},134,0,{"$f":"IF(A1136=\"\",\"\",IF(AND(F1136=11,G1136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1136-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1136,99),0,1,1)*K1136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*L1136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*M1136,FEE_rounding)","v":0},0,0,{"$f":"IF(C1136>=1,ROUND(K1136*OFFSET(Input!$U$27,B1136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1136=1,0,IF($C1136>=1,ROUND(OFFSET(Input!$X$27,B1136,0,1,1)*AL1135,AV_rounding),0))","v":0},{"$f":"IF(B1136=1,0,IF(C1136=1,ROUND(OFFSET(Input!$W$27,B1136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1134),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),OFFSET(Input!$G$27,B1136,0,1,1)-AE1136,0)","v":0},{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1136,0,1,1),AP1135),0)","v":0},0,0,0,0,0,0,0,-95761035,-95933680,-95933680,-95933680,{"$f":"IF(A1136=\"\",\"\",AL1136-ROUND(AL1136*OFFSET(Input!$S$27,$B1136,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1136=\"\",\"\",ROUND(AP1136*(1-OFFSET(Input!$T$27,MIN(B1136,10),0,1,1)),2*FEE_rounding))","v":-95933680},-90433680,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1136=1,PMF_1st=0),0,ROUND(IF(A1136=1,AI1136,AL1135)*OFFSET(Input!$O$27,IF(A1136=121,-1,0)+MIN(B1136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1136=1,PMF_1st=0),0,IF(SUM($K$5:$L1136)-$AU1135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1135,B1136),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1133,95,5,null,134,{"$f":"IF(A1137=\"\",\"\",IF(A1137=1,Age_Full_Month,IF(F1136=11,0,F1136+1)))","v":4},134,0,{"$f":"IF(A1137=\"\",\"\",IF(AND(F1137=11,G1137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1137-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1137,99),0,1,1)*K1137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*L1137,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*M1137,FEE_rounding)","v":0},0,0,{"$f":"IF(C1137>=1,ROUND(K1137*OFFSET(Input!$U$27,B1137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1137=1,0,IF($C1137>=1,ROUND(OFFSET(Input!$X$27,B1137,0,1,1)*AL1136,AV_rounding),0))","v":0},{"$f":"IF(B1137=1,0,IF(C1137=1,ROUND(OFFSET(Input!$W$27,B1137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1135),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),OFFSET(Input!$G$27,B1137,0,1,1)-AE1137,0)","v":0},{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1137,0,1,1),AP1136),0)","v":0},0,0,0,0,0,0,0,-95933680,-96106325,-96106325,-96106325,{"$f":"IF(A1137=\"\",\"\",AL1137-ROUND(AL1137*OFFSET(Input!$S$27,$B1137,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1137=\"\",\"\",ROUND(AP1137*(1-OFFSET(Input!$T$27,MIN(B1137,10),0,1,1)),2*FEE_rounding))","v":-96106325},-90606325,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1137=1,PMF_1st=0),0,ROUND(IF(A1137=1,AI1137,AL1136)*OFFSET(Input!$O$27,IF(A1137=121,-1,0)+MIN(B1137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1137=1,PMF_1st=0),0,IF(SUM($K$5:$L1137)-$AU1136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1136,B1137),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1134,95,6,null,134,{"$f":"IF(A1138=\"\",\"\",IF(A1138=1,Age_Full_Month,IF(F1137=11,0,F1137+1)))","v":5},134,0,{"$f":"IF(A1138=\"\",\"\",IF(AND(F1138=11,G1138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1138-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1138,99),0,1,1)*K1138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*L1138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*M1138,FEE_rounding)","v":0},0,0,{"$f":"IF(C1138>=1,ROUND(K1138*OFFSET(Input!$U$27,B1138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1138=1,0,IF($C1138>=1,ROUND(OFFSET(Input!$X$27,B1138,0,1,1)*AL1137,AV_rounding),0))","v":0},{"$f":"IF(B1138=1,0,IF(C1138=1,ROUND(OFFSET(Input!$W$27,B1138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1136),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),OFFSET(Input!$G$27,B1138,0,1,1)-AE1138,0)","v":0},{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1138,0,1,1),AP1137),0)","v":0},0,0,0,0,0,0,0,-96106325,-96278970,-96278970,-96278970,{"$f":"IF(A1138=\"\",\"\",AL1138-ROUND(AL1138*OFFSET(Input!$S$27,$B1138,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1138=\"\",\"\",ROUND(AP1138*(1-OFFSET(Input!$T$27,MIN(B1138,10),0,1,1)),2*FEE_rounding))","v":-96278970},-90778970,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1138=1,PMF_1st=0),0,ROUND(IF(A1138=1,AI1138,AL1137)*OFFSET(Input!$O$27,IF(A1138=121,-1,0)+MIN(B1138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1138=1,PMF_1st=0),0,IF(SUM($K$5:$L1138)-$AU1137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1137,B1138),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1135,95,7,null,134,{"$f":"IF(A1139=\"\",\"\",IF(A1139=1,Age_Full_Month,IF(F1138=11,0,F1138+1)))","v":6},134,0,{"$f":"IF(A1139=\"\",\"\",IF(AND(F1139=11,G1139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1139-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1139,99),0,1,1)*K1139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*L1139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*M1139,FEE_rounding)","v":0},0,0,{"$f":"IF(C1139>=1,ROUND(K1139*OFFSET(Input!$U$27,B1139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1139=1,0,IF($C1139>=1,ROUND(OFFSET(Input!$X$27,B1139,0,1,1)*AL1138,AV_rounding),0))","v":0},{"$f":"IF(B1139=1,0,IF(C1139=1,ROUND(OFFSET(Input!$W$27,B1139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1137),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),OFFSET(Input!$G$27,B1139,0,1,1)-AE1139,0)","v":0},{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1139,0,1,1),AP1138),0)","v":0},0,0,0,0,0,0,0,-96278970,-96451615,-96451615,-96451615,{"$f":"IF(A1139=\"\",\"\",AL1139-ROUND(AL1139*OFFSET(Input!$S$27,$B1139,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1139=\"\",\"\",ROUND(AP1139*(1-OFFSET(Input!$T$27,MIN(B1139,10),0,1,1)),2*FEE_rounding))","v":-96451615},-90951615,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1139=1,PMF_1st=0),0,ROUND(IF(A1139=1,AI1139,AL1138)*OFFSET(Input!$O$27,IF(A1139=121,-1,0)+MIN(B1139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1139=1,PMF_1st=0),0,IF(SUM($K$5:$L1139)-$AU1138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1138,B1139),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1136,95,8,null,134,{"$f":"IF(A1140=\"\",\"\",IF(A1140=1,Age_Full_Month,IF(F1139=11,0,F1139+1)))","v":7},134,0,{"$f":"IF(A1140=\"\",\"\",IF(AND(F1140=11,G1140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1140-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1140,99),0,1,1)*K1140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*L1140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*M1140,FEE_rounding)","v":0},0,0,{"$f":"IF(C1140>=1,ROUND(K1140*OFFSET(Input!$U$27,B1140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1140=1,0,IF($C1140>=1,ROUND(OFFSET(Input!$X$27,B1140,0,1,1)*AL1139,AV_rounding),0))","v":0},{"$f":"IF(B1140=1,0,IF(C1140=1,ROUND(OFFSET(Input!$W$27,B1140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1138),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),OFFSET(Input!$G$27,B1140,0,1,1)-AE1140,0)","v":0},{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1140,0,1,1),AP1139),0)","v":0},0,0,0,0,0,0,0,-96451615,-96624260,-96624260,-96624260,{"$f":"IF(A1140=\"\",\"\",AL1140-ROUND(AL1140*OFFSET(Input!$S$27,$B1140,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1140=\"\",\"\",ROUND(AP1140*(1-OFFSET(Input!$T$27,MIN(B1140,10),0,1,1)),2*FEE_rounding))","v":-96624260},-91124260,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1140=1,PMF_1st=0),0,ROUND(IF(A1140=1,AI1140,AL1139)*OFFSET(Input!$O$27,IF(A1140=121,-1,0)+MIN(B1140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1140=1,PMF_1st=0),0,IF(SUM($K$5:$L1140)-$AU1139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1139,B1140),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1137,95,9,null,134,{"$f":"IF(A1141=\"\",\"\",IF(A1141=1,Age_Full_Month,IF(F1140=11,0,F1140+1)))","v":8},134,0,{"$f":"IF(A1141=\"\",\"\",IF(AND(F1141=11,G1141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1141-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1141,99),0,1,1)*K1141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*L1141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*M1141,FEE_rounding)","v":0},0,0,{"$f":"IF(C1141>=1,ROUND(K1141*OFFSET(Input!$U$27,B1141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1141=1,0,IF($C1141>=1,ROUND(OFFSET(Input!$X$27,B1141,0,1,1)*AL1140,AV_rounding),0))","v":0},{"$f":"IF(B1141=1,0,IF(C1141=1,ROUND(OFFSET(Input!$W$27,B1141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1139),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),OFFSET(Input!$G$27,B1141,0,1,1)-AE1141,0)","v":0},{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1141,0,1,1),AP1140),0)","v":0},0,0,0,0,0,0,0,-96624260,-96796905,-96796905,-96796905,{"$f":"IF(A1141=\"\",\"\",AL1141-ROUND(AL1141*OFFSET(Input!$S$27,$B1141,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1141=\"\",\"\",ROUND(AP1141*(1-OFFSET(Input!$T$27,MIN(B1141,10),0,1,1)),2*FEE_rounding))","v":-96796905},-91296905,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1141=1,PMF_1st=0),0,ROUND(IF(A1141=1,AI1141,AL1140)*OFFSET(Input!$O$27,IF(A1141=121,-1,0)+MIN(B1141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1141=1,PMF_1st=0),0,IF(SUM($K$5:$L1141)-$AU1140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1140,B1141),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1138,95,10,null,134,{"$f":"IF(A1142=\"\",\"\",IF(A1142=1,Age_Full_Month,IF(F1141=11,0,F1141+1)))","v":9},134,0,{"$f":"IF(A1142=\"\",\"\",IF(AND(F1142=11,G1142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1142-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1142,99),0,1,1)*K1142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*L1142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*M1142,FEE_rounding)","v":0},0,0,{"$f":"IF(C1142>=1,ROUND(K1142*OFFSET(Input!$U$27,B1142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1142=1,0,IF($C1142>=1,ROUND(OFFSET(Input!$X$27,B1142,0,1,1)*AL1141,AV_rounding),0))","v":0},{"$f":"IF(B1142=1,0,IF(C1142=1,ROUND(OFFSET(Input!$W$27,B1142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1140),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),OFFSET(Input!$G$27,B1142,0,1,1)-AE1142,0)","v":0},{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1142,0,1,1),AP1141),0)","v":0},0,0,0,0,0,0,0,-96796905,-96969550,-96969550,-96969550,{"$f":"IF(A1142=\"\",\"\",AL1142-ROUND(AL1142*OFFSET(Input!$S$27,$B1142,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1142=\"\",\"\",ROUND(AP1142*(1-OFFSET(Input!$T$27,MIN(B1142,10),0,1,1)),2*FEE_rounding))","v":-96969550},-91469550,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1142=1,PMF_1st=0),0,ROUND(IF(A1142=1,AI1142,AL1141)*OFFSET(Input!$O$27,IF(A1142=121,-1,0)+MIN(B1142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1142=1,PMF_1st=0),0,IF(SUM($K$5:$L1142)-$AU1141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1141,B1142),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1139,95,11,null,134,{"$f":"IF(A1143=\"\",\"\",IF(A1143=1,Age_Full_Month,IF(F1142=11,0,F1142+1)))","v":10},134,0,{"$f":"IF(A1143=\"\",\"\",IF(AND(F1143=11,G1143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1143-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1143,99),0,1,1)*K1143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*L1143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*M1143,FEE_rounding)","v":0},0,0,{"$f":"IF(C1143>=1,ROUND(K1143*OFFSET(Input!$U$27,B1143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1143=1,0,IF($C1143>=1,ROUND(OFFSET(Input!$X$27,B1143,0,1,1)*AL1142,AV_rounding),0))","v":0},{"$f":"IF(B1143=1,0,IF(C1143=1,ROUND(OFFSET(Input!$W$27,B1143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1141),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),OFFSET(Input!$G$27,B1143,0,1,1)-AE1143,0)","v":0},{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1143,0,1,1),AP1142),0)","v":0},0,0,0,0,0,0,0,-96969550,-97142195,-97142195,-97142195,{"$f":"IF(A1143=\"\",\"\",AL1143-ROUND(AL1143*OFFSET(Input!$S$27,$B1143,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1143=\"\",\"\",ROUND(AP1143*(1-OFFSET(Input!$T$27,MIN(B1143,10),0,1,1)),2*FEE_rounding))","v":-97142195},-91642195,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1143=1,PMF_1st=0),0,ROUND(IF(A1143=1,AI1143,AL1142)*OFFSET(Input!$O$27,IF(A1143=121,-1,0)+MIN(B1143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1143=1,PMF_1st=0),0,IF(SUM($K$5:$L1143)-$AU1142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1142,B1143),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1140,95,12,null,134,{"$f":"IF(A1144=\"\",\"\",IF(A1144=1,Age_Full_Month,IF(F1143=11,0,F1143+1)))","v":11},134,0,{"$f":"IF(A1144=\"\",\"\",IF(AND(F1144=11,G1144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1144-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1144,99),0,1,1)*K1144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*L1144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*M1144,FEE_rounding)","v":0},0,0,{"$f":"IF(C1144>=1,ROUND(K1144*OFFSET(Input!$U$27,B1144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1144=1,0,IF($C1144>=1,ROUND(OFFSET(Input!$X$27,B1144,0,1,1)*AL1143,AV_rounding),0))","v":0},{"$f":"IF(B1144=1,0,IF(C1144=1,ROUND(OFFSET(Input!$W$27,B1144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1142),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),OFFSET(Input!$G$27,B1144,0,1,1)-AE1144,0)","v":0},{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1144,0,1,1),AP1143),0)","v":0},0,0,0,0,0,0,0,-97142195,-97314840,-97314840,-97314840,{"$f":"IF(A1144=\"\",\"\",AL1144-ROUND(AL1144*OFFSET(Input!$S$27,$B1144,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1144=\"\",\"\",ROUND(AP1144*(1-OFFSET(Input!$T$27,MIN(B1144,10),0,1,1)),2*FEE_rounding))","v":-97314840},-91814840,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1144=1,PMF_1st=0),0,ROUND(IF(A1144=1,AI1144,AL1143)*OFFSET(Input!$O$27,IF(A1144=121,-1,0)+MIN(B1144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1144=1,PMF_1st=0),0,IF(SUM($K$5:$L1144)-$AU1143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1143,B1144),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1141,96,1,null,135,{"$f":"IF(A1145=\"\",\"\",IF(A1145=1,Age_Full_Month,IF(F1144=11,0,F1144+1)))","v":0},135,0,{"$f":"IF(A1145=\"\",\"\",IF(AND(F1145=11,G1145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1145-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1145,99),0,1,1)*K1145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*L1145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*M1145,FEE_rounding)","v":0},0,0,{"$f":"IF(C1145>=1,ROUND(K1145*OFFSET(Input!$U$27,B1145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1145=1,0,IF($C1145>=1,ROUND(OFFSET(Input!$X$27,B1145,0,1,1)*AL1144,AV_rounding),0))","v":0},{"$f":"IF(B1145=1,0,IF(C1145=1,ROUND(OFFSET(Input!$W$27,B1145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1143),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),OFFSET(Input!$G$27,B1145,0,1,1)-AE1145,0)","v":0},{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1145,0,1,1),AP1144),0)","v":0},0,0,0,0,0,0,0,-97314840,-97487485,-97487485,-97487485,{"$f":"IF(A1145=\"\",\"\",AL1145-ROUND(AL1145*OFFSET(Input!$S$27,$B1145,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1145=\"\",\"\",ROUND(AP1145*(1-OFFSET(Input!$T$27,MIN(B1145,10),0,1,1)),2*FEE_rounding))","v":-97487485},-91987485,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1145=1,PMF_1st=0),0,ROUND(IF(A1145=1,AI1145,AL1144)*OFFSET(Input!$O$27,IF(A1145=121,-1,0)+MIN(B1145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1145=1,PMF_1st=0),0,IF(SUM($K$5:$L1145)-$AU1144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1144,B1145),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1142,96,2,null,135,{"$f":"IF(A1146=\"\",\"\",IF(A1146=1,Age_Full_Month,IF(F1145=11,0,F1145+1)))","v":1},135,0,{"$f":"IF(A1146=\"\",\"\",IF(AND(F1146=11,G1146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1146-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1146,99),0,1,1)*K1146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*L1146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*M1146,FEE_rounding)","v":0},0,0,{"$f":"IF(C1146>=1,ROUND(K1146*OFFSET(Input!$U$27,B1146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1146=1,0,IF($C1146>=1,ROUND(OFFSET(Input!$X$27,B1146,0,1,1)*AL1145,AV_rounding),0))","v":0},{"$f":"IF(B1146=1,0,IF(C1146=1,ROUND(OFFSET(Input!$W$27,B1146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1144),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),OFFSET(Input!$G$27,B1146,0,1,1)-AE1146,0)","v":0},{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1146,0,1,1),AP1145),0)","v":0},0,0,0,0,0,0,0,-97487485,-97660130,-97660130,-97660130,{"$f":"IF(A1146=\"\",\"\",AL1146-ROUND(AL1146*OFFSET(Input!$S$27,$B1146,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1146=\"\",\"\",ROUND(AP1146*(1-OFFSET(Input!$T$27,MIN(B1146,10),0,1,1)),2*FEE_rounding))","v":-97660130},-92160130,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1146=1,PMF_1st=0),0,ROUND(IF(A1146=1,AI1146,AL1145)*OFFSET(Input!$O$27,IF(A1146=121,-1,0)+MIN(B1146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1146=1,PMF_1st=0),0,IF(SUM($K$5:$L1146)-$AU1145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1145,B1146),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1143,96,3,null,135,{"$f":"IF(A1147=\"\",\"\",IF(A1147=1,Age_Full_Month,IF(F1146=11,0,F1146+1)))","v":2},135,0,{"$f":"IF(A1147=\"\",\"\",IF(AND(F1147=11,G1147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1147-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1147,99),0,1,1)*K1147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*L1147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*M1147,FEE_rounding)","v":0},0,0,{"$f":"IF(C1147>=1,ROUND(K1147*OFFSET(Input!$U$27,B1147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1147=1,0,IF($C1147>=1,ROUND(OFFSET(Input!$X$27,B1147,0,1,1)*AL1146,AV_rounding),0))","v":0},{"$f":"IF(B1147=1,0,IF(C1147=1,ROUND(OFFSET(Input!$W$27,B1147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1145),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),OFFSET(Input!$G$27,B1147,0,1,1)-AE1147,0)","v":0},{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1147,0,1,1),AP1146),0)","v":0},0,0,0,0,0,0,0,-97660130,-97832775,-97832775,-97832775,{"$f":"IF(A1147=\"\",\"\",AL1147-ROUND(AL1147*OFFSET(Input!$S$27,$B1147,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1147=\"\",\"\",ROUND(AP1147*(1-OFFSET(Input!$T$27,MIN(B1147,10),0,1,1)),2*FEE_rounding))","v":-97832775},-92332775,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1147=1,PMF_1st=0),0,ROUND(IF(A1147=1,AI1147,AL1146)*OFFSET(Input!$O$27,IF(A1147=121,-1,0)+MIN(B1147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1147=1,PMF_1st=0),0,IF(SUM($K$5:$L1147)-$AU1146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1146,B1147),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1144,96,4,null,135,{"$f":"IF(A1148=\"\",\"\",IF(A1148=1,Age_Full_Month,IF(F1147=11,0,F1147+1)))","v":3},135,0,{"$f":"IF(A1148=\"\",\"\",IF(AND(F1148=11,G1148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1148-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1148,99),0,1,1)*K1148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*L1148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*M1148,FEE_rounding)","v":0},0,0,{"$f":"IF(C1148>=1,ROUND(K1148*OFFSET(Input!$U$27,B1148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1148=1,0,IF($C1148>=1,ROUND(OFFSET(Input!$X$27,B1148,0,1,1)*AL1147,AV_rounding),0))","v":0},{"$f":"IF(B1148=1,0,IF(C1148=1,ROUND(OFFSET(Input!$W$27,B1148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1146),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),OFFSET(Input!$G$27,B1148,0,1,1)-AE1148,0)","v":0},{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1148,0,1,1),AP1147),0)","v":0},0,0,0,0,0,0,0,-97832775,-98005420,-98005420,-98005420,{"$f":"IF(A1148=\"\",\"\",AL1148-ROUND(AL1148*OFFSET(Input!$S$27,$B1148,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1148=\"\",\"\",ROUND(AP1148*(1-OFFSET(Input!$T$27,MIN(B1148,10),0,1,1)),2*FEE_rounding))","v":-98005420},-92505420,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1148=1,PMF_1st=0),0,ROUND(IF(A1148=1,AI1148,AL1147)*OFFSET(Input!$O$27,IF(A1148=121,-1,0)+MIN(B1148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1148=1,PMF_1st=0),0,IF(SUM($K$5:$L1148)-$AU1147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1147,B1148),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1145,96,5,null,135,{"$f":"IF(A1149=\"\",\"\",IF(A1149=1,Age_Full_Month,IF(F1148=11,0,F1148+1)))","v":4},135,0,{"$f":"IF(A1149=\"\",\"\",IF(AND(F1149=11,G1149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1149-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1149,99),0,1,1)*K1149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*L1149,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*M1149,FEE_rounding)","v":0},0,0,{"$f":"IF(C1149>=1,ROUND(K1149*OFFSET(Input!$U$27,B1149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1149=1,0,IF($C1149>=1,ROUND(OFFSET(Input!$X$27,B1149,0,1,1)*AL1148,AV_rounding),0))","v":0},{"$f":"IF(B1149=1,0,IF(C1149=1,ROUND(OFFSET(Input!$W$27,B1149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1147),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),OFFSET(Input!$G$27,B1149,0,1,1)-AE1149,0)","v":0},{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1149,0,1,1),AP1148),0)","v":0},0,0,0,0,0,0,0,-98005420,-98178065,-98178065,-98178065,{"$f":"IF(A1149=\"\",\"\",AL1149-ROUND(AL1149*OFFSET(Input!$S$27,$B1149,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1149=\"\",\"\",ROUND(AP1149*(1-OFFSET(Input!$T$27,MIN(B1149,10),0,1,1)),2*FEE_rounding))","v":-98178065},-92678065,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1149=1,PMF_1st=0),0,ROUND(IF(A1149=1,AI1149,AL1148)*OFFSET(Input!$O$27,IF(A1149=121,-1,0)+MIN(B1149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1149=1,PMF_1st=0),0,IF(SUM($K$5:$L1149)-$AU1148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1148,B1149),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1146,96,6,null,135,{"$f":"IF(A1150=\"\",\"\",IF(A1150=1,Age_Full_Month,IF(F1149=11,0,F1149+1)))","v":5},135,0,{"$f":"IF(A1150=\"\",\"\",IF(AND(F1150=11,G1150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1150-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1150,99),0,1,1)*K1150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*L1150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*M1150,FEE_rounding)","v":0},0,0,{"$f":"IF(C1150>=1,ROUND(K1150*OFFSET(Input!$U$27,B1150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1150=1,0,IF($C1150>=1,ROUND(OFFSET(Input!$X$27,B1150,0,1,1)*AL1149,AV_rounding),0))","v":0},{"$f":"IF(B1150=1,0,IF(C1150=1,ROUND(OFFSET(Input!$W$27,B1150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1148),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),OFFSET(Input!$G$27,B1150,0,1,1)-AE1150,0)","v":0},{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1150,0,1,1),AP1149),0)","v":0},0,0,0,0,0,0,0,-98178065,-98350710,-98350710,-98350710,{"$f":"IF(A1150=\"\",\"\",AL1150-ROUND(AL1150*OFFSET(Input!$S$27,$B1150,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1150=\"\",\"\",ROUND(AP1150*(1-OFFSET(Input!$T$27,MIN(B1150,10),0,1,1)),2*FEE_rounding))","v":-98350710},-92850710,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1150=1,PMF_1st=0),0,ROUND(IF(A1150=1,AI1150,AL1149)*OFFSET(Input!$O$27,IF(A1150=121,-1,0)+MIN(B1150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1150=1,PMF_1st=0),0,IF(SUM($K$5:$L1150)-$AU1149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1149,B1150),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1147,96,7,null,135,{"$f":"IF(A1151=\"\",\"\",IF(A1151=1,Age_Full_Month,IF(F1150=11,0,F1150+1)))","v":6},135,0,{"$f":"IF(A1151=\"\",\"\",IF(AND(F1151=11,G1151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1151-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1151,99),0,1,1)*K1151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*L1151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*M1151,FEE_rounding)","v":0},0,0,{"$f":"IF(C1151>=1,ROUND(K1151*OFFSET(Input!$U$27,B1151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1151=1,0,IF($C1151>=1,ROUND(OFFSET(Input!$X$27,B1151,0,1,1)*AL1150,AV_rounding),0))","v":0},{"$f":"IF(B1151=1,0,IF(C1151=1,ROUND(OFFSET(Input!$W$27,B1151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1149),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),OFFSET(Input!$G$27,B1151,0,1,1)-AE1151,0)","v":0},{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1151,0,1,1),AP1150),0)","v":0},0,0,0,0,0,0,0,-98350710,-98523355,-98523355,-98523355,{"$f":"IF(A1151=\"\",\"\",AL1151-ROUND(AL1151*OFFSET(Input!$S$27,$B1151,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1151=\"\",\"\",ROUND(AP1151*(1-OFFSET(Input!$T$27,MIN(B1151,10),0,1,1)),2*FEE_rounding))","v":-98523355},-93023355,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1151=1,PMF_1st=0),0,ROUND(IF(A1151=1,AI1151,AL1150)*OFFSET(Input!$O$27,IF(A1151=121,-1,0)+MIN(B1151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1151=1,PMF_1st=0),0,IF(SUM($K$5:$L1151)-$AU1150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1150,B1151),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1148,96,8,null,135,{"$f":"IF(A1152=\"\",\"\",IF(A1152=1,Age_Full_Month,IF(F1151=11,0,F1151+1)))","v":7},135,0,{"$f":"IF(A1152=\"\",\"\",IF(AND(F1152=11,G1152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1152-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1152,99),0,1,1)*K1152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*L1152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*M1152,FEE_rounding)","v":0},0,0,{"$f":"IF(C1152>=1,ROUND(K1152*OFFSET(Input!$U$27,B1152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1152=1,0,IF($C1152>=1,ROUND(OFFSET(Input!$X$27,B1152,0,1,1)*AL1151,AV_rounding),0))","v":0},{"$f":"IF(B1152=1,0,IF(C1152=1,ROUND(OFFSET(Input!$W$27,B1152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1150),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),OFFSET(Input!$G$27,B1152,0,1,1)-AE1152,0)","v":0},{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1152,0,1,1),AP1151),0)","v":0},0,0,0,0,0,0,0,-98523355,-98696000,-98696000,-98696000,{"$f":"IF(A1152=\"\",\"\",AL1152-ROUND(AL1152*OFFSET(Input!$S$27,$B1152,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1152=\"\",\"\",ROUND(AP1152*(1-OFFSET(Input!$T$27,MIN(B1152,10),0,1,1)),2*FEE_rounding))","v":-98696000},-93196000,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1152=1,PMF_1st=0),0,ROUND(IF(A1152=1,AI1152,AL1151)*OFFSET(Input!$O$27,IF(A1152=121,-1,0)+MIN(B1152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1152=1,PMF_1st=0),0,IF(SUM($K$5:$L1152)-$AU1151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1151,B1152),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1149,96,9,null,135,{"$f":"IF(A1153=\"\",\"\",IF(A1153=1,Age_Full_Month,IF(F1152=11,0,F1152+1)))","v":8},135,0,{"$f":"IF(A1153=\"\",\"\",IF(AND(F1153=11,G1153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1153-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1153,99),0,1,1)*K1153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*L1153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*M1153,FEE_rounding)","v":0},0,0,{"$f":"IF(C1153>=1,ROUND(K1153*OFFSET(Input!$U$27,B1153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1153=1,0,IF($C1153>=1,ROUND(OFFSET(Input!$X$27,B1153,0,1,1)*AL1152,AV_rounding),0))","v":0},{"$f":"IF(B1153=1,0,IF(C1153=1,ROUND(OFFSET(Input!$W$27,B1153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1151),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),OFFSET(Input!$G$27,B1153,0,1,1)-AE1153,0)","v":0},{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1153,0,1,1),AP1152),0)","v":0},0,0,0,0,0,0,0,-98696000,-98868645,-98868645,-98868645,{"$f":"IF(A1153=\"\",\"\",AL1153-ROUND(AL1153*OFFSET(Input!$S$27,$B1153,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1153=\"\",\"\",ROUND(AP1153*(1-OFFSET(Input!$T$27,MIN(B1153,10),0,1,1)),2*FEE_rounding))","v":-98868645},-93368645,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1153=1,PMF_1st=0),0,ROUND(IF(A1153=1,AI1153,AL1152)*OFFSET(Input!$O$27,IF(A1153=121,-1,0)+MIN(B1153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1153=1,PMF_1st=0),0,IF(SUM($K$5:$L1153)-$AU1152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1152,B1153),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1150,96,10,null,135,{"$f":"IF(A1154=\"\",\"\",IF(A1154=1,Age_Full_Month,IF(F1153=11,0,F1153+1)))","v":9},135,0,{"$f":"IF(A1154=\"\",\"\",IF(AND(F1154=11,G1154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1154-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1154,99),0,1,1)*K1154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*L1154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*M1154,FEE_rounding)","v":0},0,0,{"$f":"IF(C1154>=1,ROUND(K1154*OFFSET(Input!$U$27,B1154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1154=1,0,IF($C1154>=1,ROUND(OFFSET(Input!$X$27,B1154,0,1,1)*AL1153,AV_rounding),0))","v":0},{"$f":"IF(B1154=1,0,IF(C1154=1,ROUND(OFFSET(Input!$W$27,B1154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1152),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),OFFSET(Input!$G$27,B1154,0,1,1)-AE1154,0)","v":0},{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1154,0,1,1),AP1153),0)","v":0},0,0,0,0,0,0,0,-98868645,-99041290,-99041290,-99041290,{"$f":"IF(A1154=\"\",\"\",AL1154-ROUND(AL1154*OFFSET(Input!$S$27,$B1154,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1154=\"\",\"\",ROUND(AP1154*(1-OFFSET(Input!$T$27,MIN(B1154,10),0,1,1)),2*FEE_rounding))","v":-99041290},-93541290,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1154=1,PMF_1st=0),0,ROUND(IF(A1154=1,AI1154,AL1153)*OFFSET(Input!$O$27,IF(A1154=121,-1,0)+MIN(B1154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1154=1,PMF_1st=0),0,IF(SUM($K$5:$L1154)-$AU1153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1153,B1154),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1151,96,11,null,135,{"$f":"IF(A1155=\"\",\"\",IF(A1155=1,Age_Full_Month,IF(F1154=11,0,F1154+1)))","v":10},135,0,{"$f":"IF(A1155=\"\",\"\",IF(AND(F1155=11,G1155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1155-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1155,99),0,1,1)*K1155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*L1155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*M1155,FEE_rounding)","v":0},0,0,{"$f":"IF(C1155>=1,ROUND(K1155*OFFSET(Input!$U$27,B1155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1155=1,0,IF($C1155>=1,ROUND(OFFSET(Input!$X$27,B1155,0,1,1)*AL1154,AV_rounding),0))","v":0},{"$f":"IF(B1155=1,0,IF(C1155=1,ROUND(OFFSET(Input!$W$27,B1155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1153),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),OFFSET(Input!$G$27,B1155,0,1,1)-AE1155,0)","v":0},{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1155,0,1,1),AP1154),0)","v":0},0,0,0,0,0,0,0,-99041290,-99213935,-99213935,-99213935,{"$f":"IF(A1155=\"\",\"\",AL1155-ROUND(AL1155*OFFSET(Input!$S$27,$B1155,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1155=\"\",\"\",ROUND(AP1155*(1-OFFSET(Input!$T$27,MIN(B1155,10),0,1,1)),2*FEE_rounding))","v":-99213935},-93713935,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1155=1,PMF_1st=0),0,ROUND(IF(A1155=1,AI1155,AL1154)*OFFSET(Input!$O$27,IF(A1155=121,-1,0)+MIN(B1155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1155=1,PMF_1st=0),0,IF(SUM($K$5:$L1155)-$AU1154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1154,B1155),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1152,96,12,null,135,{"$f":"IF(A1156=\"\",\"\",IF(A1156=1,Age_Full_Month,IF(F1155=11,0,F1155+1)))","v":11},135,0,{"$f":"IF(A1156=\"\",\"\",IF(AND(F1156=11,G1156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1156-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1156,99),0,1,1)*K1156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*L1156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*M1156,FEE_rounding)","v":0},0,0,{"$f":"IF(C1156>=1,ROUND(K1156*OFFSET(Input!$U$27,B1156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1156=1,0,IF($C1156>=1,ROUND(OFFSET(Input!$X$27,B1156,0,1,1)*AL1155,AV_rounding),0))","v":0},{"$f":"IF(B1156=1,0,IF(C1156=1,ROUND(OFFSET(Input!$W$27,B1156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1154),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),OFFSET(Input!$G$27,B1156,0,1,1)-AE1156,0)","v":0},{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1156,0,1,1),AP1155),0)","v":0},0,0,0,0,0,0,0,-99213935,-99386580,-99386580,-99386580,{"$f":"IF(A1156=\"\",\"\",AL1156-ROUND(AL1156*OFFSET(Input!$S$27,$B1156,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1156=\"\",\"\",ROUND(AP1156*(1-OFFSET(Input!$T$27,MIN(B1156,10),0,1,1)),2*FEE_rounding))","v":-99386580},-93886580,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1156=1,PMF_1st=0),0,ROUND(IF(A1156=1,AI1156,AL1155)*OFFSET(Input!$O$27,IF(A1156=121,-1,0)+MIN(B1156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1156=1,PMF_1st=0),0,IF(SUM($K$5:$L1156)-$AU1155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1155,B1156),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1153,97,1,null,{"$f":"IF($A1157=\"\",\"\",Age_Insured+B1157-1)","v":136},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Month,IF(F1156=11,0,F1156+1)))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Year,IF(F1156=11,G1156+1,G1156)))","v":136},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),DAY(EOMONTH((SignYY+INT(A1157/12)+1911)&\"/\"&(IF(MOD(SignMM+A1157-1,12)=0,12,MOD(SignMM+A1157-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1157-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1157-1>=BPP,\"\",IF(AS1156>0,1,0))","v":""},{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,IF(($BJ1157+$AL1156+$AP1156+$AW1157)/($BJ1157+$AL1156+$AP1156)>$BK1157,VLOOKUP($B1157,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1157=0,0,IF(MOD(C1157-1,12/Prem_Freq)=0,VLOOKUP(B1157,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1157=1,VLOOKUP(B1157,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1157,99),0,1,1)*K1157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*L1157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*M1157,FEE_rounding)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,K1157-N1157))","v":0},{"$f":"IF(A1158=\"\",\"\",IF(K1157=\"*****\",\"*****\",L1157-O1157+M1157-P1157))","v":0},{"$f":"IF(C1157>=1,ROUND(K1157*OFFSET(Input!$U$27,B1157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1157=1,0,IF($C1157>=1,ROUND(OFFSET(Input!$X$27,B1157,0,1,1)*AL1156,AV_rounding),0))","v":0},{"$f":"IF(B1157=1,0,IF(C1157=1,ROUND(OFFSET(Input!$W$27,B1157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1155),AV_rounding),0))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,BA1157,AI1157))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(SUM(AI1157,-V1157)>BB1157,BB1157,SUM(AI1157,-V1157)))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,0,BA1157-AI1157))","v":172645},0,0,{"$f":"IF(E1157=\" \",\" \",IF(Z1157<BI1156+BC1157+BE1157+BD1157*0+BF1157,BI1156+BC1157+BE1157+BD1157*0+BF1157-BI1156-Z1157,0))","v":0},0,0,{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),OFFSET(Input!$G$27,B1157,0,1,1)-AE1157,0)","v":0},{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1157,0,1,1),AP1156),0)","v":0},{"$f":"IF(A1158=\"\",\"\",AF1156+AD1157+AE1157)","v":0},0,0,{"$f":"IF(A1157=\"\",\"\",AL1156+Q1157+R1157*0+IF(A1157=1,0,SUM(S1157:U1157)))","v":0},{"$f":"IF(A1157=\"\",\"\",AI1157-V1157-W1157-Z1157-AD1157)","v":0},{"$f":"ROUND((AJ1157-AB1157)*(1+IRR_0)^(1/12)+IF(A1157=1,S1157,0),AV_rounding)","v":0},{"$f":"ROUND(AK1157-AG1157,AV_rounding)","v":0},-99386580,-99559225,{"$f":"ROUND((AN1157-AC1157)*(1+IRR_0)^(1/12),AV_rounding)","v":-99559225},{"$f":"ROUND(AO1157-AH1157,AV_rounding)","v":-99559225},{"$f":"IF(A1157=\"\",\"\",AL1157-ROUND(AL1157*OFFSET(Input!$S$27,$B1157,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1157=\"\",\"\",ROUND(AP1157*(1-OFFSET(Input!$T$27,MIN(B1157,10),0,1,1)),2*FEE_rounding))","v":-99559225},-94059225,0,{"$f":"IF(A1158=\"\",\"\",AU1156+AD1157+AE1157)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,Q1157+R1157))","v":0},5500000,5500000,{"$f":"IF(A1157=1,K1157,MAX(AY1156+K1157-AD1156-AE1156,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1157/100000*VLOOKUP(Age_Insured+B1157-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1157>0,I1157/H1157,1),2*FEE_rounding)*IF(G1158>14,1,0)*IF(AND(I1157=0,H1157>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1157=1,PMF_1st=0),0,ROUND(IF(A1157=1,AI1157,AL1156)*OFFSET(Input!$O$27,IF(A1157=121,-1,0)+MIN(B1157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1157=1,PMF_1st=0),0,IF(SUM($K$5:$L1157)-$AU1156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1156,B1157),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1157+1","v":1154},{"$f":"IF($A1158=\"\",\"\",INT((A1158-1)/12)+1)","v":97},{"$f":"IF($A1158=\"\",\"\",MOD((A1158-1),12)+1)","v":2},null,136,{"$f":"IF(A1158=\"\",\"\",IF(A1158=1,Age_Full_Month,IF(F1157=11,0,F1157+1)))","v":1},136,0,{"$f":"IF(A1158=\"\",\"\",IF(AND(F1158=11,G1158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1158-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1158,99),0,1,1)*K1158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*L1158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*M1158,FEE_rounding)","v":0},0,0,{"$f":"IF(C1158>=1,ROUND(K1158*OFFSET(Input!$U$27,B1158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1158=1,0,IF($C1158>=1,ROUND(OFFSET(Input!$X$27,B1158,0,1,1)*AL1157,AV_rounding),0))","v":0},{"$f":"IF(B1158=1,0,IF(C1158=1,ROUND(OFFSET(Input!$W$27,B1158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1156),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1158+R1158","v":0},{"$f":"IF(E1158=\" \",\" \",IF(AI1158+AM1158-V1158>BI1157+BC1158+BD1158+BF1158+BE1158,BI1157+BC1158+BD1158+BF1158+BE1158,MAX(AI1158+AM1158-V1158,0)))","v":0},0,{"$f":"BG1158","v":0},0,{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),OFFSET(Input!$G$27,B1158,0,1,1)-AE1158,0)","v":0},{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1158,0,1,1),AP1157),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1158+AO1157","v":-99559225},{"$f":"AM1158-X1158-AA1158-AE1158","v":-99731870},-99731870,-99731870,{"$f":"IF(A1158=\"\",\"\",AL1158-ROUND(AL1158*OFFSET(Input!$S$27,$B1158,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1158=\"\",\"\",ROUND(AP1158*(1-OFFSET(Input!$T$27,MIN(B1158,10),0,1,1)),2*FEE_rounding))","v":-99731870},{"$f":"AW1158+AL1158+AP1158","v":-94231870},0,0,0,{"$f":"AW1157","v":5500000},{"$f":"AW1158+AI1158","v":5500000},3000000,{"$f":"IF(A1158=\"\",\"\",AW1158)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1158=1,PMF_1st=0),0,ROUND(IF(A1158=1,AI1158,AL1157)*OFFSET(Input!$O$27,IF(A1158=121,-1,0)+MIN(B1158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1158=1,PMF_1st=0),0,IF(SUM($K$5:$L1158)-$AU1157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1157,B1158),21),0,1,1)))","v":0},null,null,{"$f":"BI1157+BC1158+BD1158+BE1158+BF1158-Z1158-AA1158","v":0},{"$f":"IF(MOD($C1158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1158<=30,1.9,IF($E1158<=40,1.6,IF($E1158<=50,1.4,IF($E1158<=60,1.2,IF($E1158<=70,1.1,IF($E1158<=90,1.02,1))))))","v":1}]
[1155,97,3,null,136,{"$f":"IF(A1159=\"\",\"\",IF(A1159=1,Age_Full_Month,IF(F1158=11,0,F1158+1)))","v":2},136,0,{"$f":"IF(A1159=\"\",\"\",IF(AND(F1159=11,G1159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1159-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1159,99),0,1,1)*K1159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*L1159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*M1159,FEE_rounding)","v":0},0,0,{"$f":"IF(C1159>=1,ROUND(K1159*OFFSET(Input!$U$27,B1159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1159=1,0,IF($C1159>=1,ROUND(OFFSET(Input!$X$27,B1159,0,1,1)*AL1158,AV_rounding),0))","v":0},{"$f":"IF(B1159=1,0,IF(C1159=1,ROUND(OFFSET(Input!$W$27,B1159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1157),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),OFFSET(Input!$G$27,B1159,0,1,1)-AE1159,0)","v":0},{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1159,0,1,1),AP1158),0)","v":0},0,0,0,0,0,0,0,-99731870,-99904515,-99904515,-99904515,{"$f":"IF(A1159=\"\",\"\",AL1159-ROUND(AL1159*OFFSET(Input!$S$27,$B1159,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1159=\"\",\"\",ROUND(AP1159*(1-OFFSET(Input!$T$27,MIN(B1159,10),0,1,1)),2*FEE_rounding))","v":-99904515},-94404515,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1159=1,PMF_1st=0),0,ROUND(IF(A1159=1,AI1159,AL1158)*OFFSET(Input!$O$27,IF(A1159=121,-1,0)+MIN(B1159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1159=1,PMF_1st=0),0,IF(SUM($K$5:$L1159)-$AU1158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1158,B1159),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1156,97,4,null,136,{"$f":"IF(A1160=\"\",\"\",IF(A1160=1,Age_Full_Month,IF(F1159=11,0,F1159+1)))","v":3},136,0,{"$f":"IF(A1160=\"\",\"\",IF(AND(F1160=11,G1160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1160-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1160,99),0,1,1)*K1160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*L1160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*M1160,FEE_rounding)","v":0},0,0,{"$f":"IF(C1160>=1,ROUND(K1160*OFFSET(Input!$U$27,B1160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1160=1,0,IF($C1160>=1,ROUND(OFFSET(Input!$X$27,B1160,0,1,1)*AL1159,AV_rounding),0))","v":0},{"$f":"IF(B1160=1,0,IF(C1160=1,ROUND(OFFSET(Input!$W$27,B1160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1158),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),OFFSET(Input!$G$27,B1160,0,1,1)-AE1160,0)","v":0},{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1160,0,1,1),AP1159),0)","v":0},0,0,0,0,0,0,0,-99904515,-100077160,-100077160,-100077160,{"$f":"IF(A1160=\"\",\"\",AL1160-ROUND(AL1160*OFFSET(Input!$S$27,$B1160,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1160=\"\",\"\",ROUND(AP1160*(1-OFFSET(Input!$T$27,MIN(B1160,10),0,1,1)),2*FEE_rounding))","v":-100077160},-94577160,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1160=1,PMF_1st=0),0,ROUND(IF(A1160=1,AI1160,AL1159)*OFFSET(Input!$O$27,IF(A1160=121,-1,0)+MIN(B1160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1160=1,PMF_1st=0),0,IF(SUM($K$5:$L1160)-$AU1159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1159,B1160),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1157,97,5,null,136,{"$f":"IF(A1161=\"\",\"\",IF(A1161=1,Age_Full_Month,IF(F1160=11,0,F1160+1)))","v":4},136,0,{"$f":"IF(A1161=\"\",\"\",IF(AND(F1161=11,G1161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1161-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1161,99),0,1,1)*K1161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*L1161,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*M1161,FEE_rounding)","v":0},0,0,{"$f":"IF(C1161>=1,ROUND(K1161*OFFSET(Input!$U$27,B1161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1161=1,0,IF($C1161>=1,ROUND(OFFSET(Input!$X$27,B1161,0,1,1)*AL1160,AV_rounding),0))","v":0},{"$f":"IF(B1161=1,0,IF(C1161=1,ROUND(OFFSET(Input!$W$27,B1161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1159),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),OFFSET(Input!$G$27,B1161,0,1,1)-AE1161,0)","v":0},{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1161,0,1,1),AP1160),0)","v":0},0,0,0,0,0,0,0,-100077160,-100249805,-100249805,-100249805,{"$f":"IF(A1161=\"\",\"\",AL1161-ROUND(AL1161*OFFSET(Input!$S$27,$B1161,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1161=\"\",\"\",ROUND(AP1161*(1-OFFSET(Input!$T$27,MIN(B1161,10),0,1,1)),2*FEE_rounding))","v":-100249805},-94749805,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1161=1,PMF_1st=0),0,ROUND(IF(A1161=1,AI1161,AL1160)*OFFSET(Input!$O$27,IF(A1161=121,-1,0)+MIN(B1161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1161=1,PMF_1st=0),0,IF(SUM($K$5:$L1161)-$AU1160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1160,B1161),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1158,97,6,null,136,{"$f":"IF(A1162=\"\",\"\",IF(A1162=1,Age_Full_Month,IF(F1161=11,0,F1161+1)))","v":5},136,0,{"$f":"IF(A1162=\"\",\"\",IF(AND(F1162=11,G1162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1162-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1162,99),0,1,1)*K1162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*L1162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*M1162,FEE_rounding)","v":0},0,0,{"$f":"IF(C1162>=1,ROUND(K1162*OFFSET(Input!$U$27,B1162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1162=1,0,IF($C1162>=1,ROUND(OFFSET(Input!$X$27,B1162,0,1,1)*AL1161,AV_rounding),0))","v":0},{"$f":"IF(B1162=1,0,IF(C1162=1,ROUND(OFFSET(Input!$W$27,B1162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1160),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),OFFSET(Input!$G$27,B1162,0,1,1)-AE1162,0)","v":0},{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1162,0,1,1),AP1161),0)","v":0},0,0,0,0,0,0,0,-100249805,-100422450,-100422450,-100422450,{"$f":"IF(A1162=\"\",\"\",AL1162-ROUND(AL1162*OFFSET(Input!$S$27,$B1162,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1162=\"\",\"\",ROUND(AP1162*(1-OFFSET(Input!$T$27,MIN(B1162,10),0,1,1)),2*FEE_rounding))","v":-100422450},-94922450,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1162=1,PMF_1st=0),0,ROUND(IF(A1162=1,AI1162,AL1161)*OFFSET(Input!$O$27,IF(A1162=121,-1,0)+MIN(B1162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1162=1,PMF_1st=0),0,IF(SUM($K$5:$L1162)-$AU1161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1161,B1162),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1159,97,7,null,136,{"$f":"IF(A1163=\"\",\"\",IF(A1163=1,Age_Full_Month,IF(F1162=11,0,F1162+1)))","v":6},136,0,{"$f":"IF(A1163=\"\",\"\",IF(AND(F1163=11,G1163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1163-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1163,99),0,1,1)*K1163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*L1163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*M1163,FEE_rounding)","v":0},0,0,{"$f":"IF(C1163>=1,ROUND(K1163*OFFSET(Input!$U$27,B1163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1163=1,0,IF($C1163>=1,ROUND(OFFSET(Input!$X$27,B1163,0,1,1)*AL1162,AV_rounding),0))","v":0},{"$f":"IF(B1163=1,0,IF(C1163=1,ROUND(OFFSET(Input!$W$27,B1163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1161),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),OFFSET(Input!$G$27,B1163,0,1,1)-AE1163,0)","v":0},{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1163,0,1,1),AP1162),0)","v":0},0,0,0,0,0,0,0,-100422450,-100595095,-100595095,-100595095,{"$f":"IF(A1163=\"\",\"\",AL1163-ROUND(AL1163*OFFSET(Input!$S$27,$B1163,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1163=\"\",\"\",ROUND(AP1163*(1-OFFSET(Input!$T$27,MIN(B1163,10),0,1,1)),2*FEE_rounding))","v":-100595095},-95095095,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1163=1,PMF_1st=0),0,ROUND(IF(A1163=1,AI1163,AL1162)*OFFSET(Input!$O$27,IF(A1163=121,-1,0)+MIN(B1163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1163=1,PMF_1st=0),0,IF(SUM($K$5:$L1163)-$AU1162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1162,B1163),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1160,97,8,null,136,{"$f":"IF(A1164=\"\",\"\",IF(A1164=1,Age_Full_Month,IF(F1163=11,0,F1163+1)))","v":7},136,0,{"$f":"IF(A1164=\"\",\"\",IF(AND(F1164=11,G1164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1164-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1164,99),0,1,1)*K1164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*L1164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*M1164,FEE_rounding)","v":0},0,0,{"$f":"IF(C1164>=1,ROUND(K1164*OFFSET(Input!$U$27,B1164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1164=1,0,IF($C1164>=1,ROUND(OFFSET(Input!$X$27,B1164,0,1,1)*AL1163,AV_rounding),0))","v":0},{"$f":"IF(B1164=1,0,IF(C1164=1,ROUND(OFFSET(Input!$W$27,B1164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1162),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),OFFSET(Input!$G$27,B1164,0,1,1)-AE1164,0)","v":0},{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1164,0,1,1),AP1163),0)","v":0},0,0,0,0,0,0,0,-100595095,-100767740,-100767740,-100767740,{"$f":"IF(A1164=\"\",\"\",AL1164-ROUND(AL1164*OFFSET(Input!$S$27,$B1164,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1164=\"\",\"\",ROUND(AP1164*(1-OFFSET(Input!$T$27,MIN(B1164,10),0,1,1)),2*FEE_rounding))","v":-100767740},-95267740,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1164=1,PMF_1st=0),0,ROUND(IF(A1164=1,AI1164,AL1163)*OFFSET(Input!$O$27,IF(A1164=121,-1,0)+MIN(B1164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1164=1,PMF_1st=0),0,IF(SUM($K$5:$L1164)-$AU1163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1163,B1164),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1161,97,9,null,136,{"$f":"IF(A1165=\"\",\"\",IF(A1165=1,Age_Full_Month,IF(F1164=11,0,F1164+1)))","v":8},136,0,{"$f":"IF(A1165=\"\",\"\",IF(AND(F1165=11,G1165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1165-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1165,99),0,1,1)*K1165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*L1165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*M1165,FEE_rounding)","v":0},0,0,{"$f":"IF(C1165>=1,ROUND(K1165*OFFSET(Input!$U$27,B1165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1165=1,0,IF($C1165>=1,ROUND(OFFSET(Input!$X$27,B1165,0,1,1)*AL1164,AV_rounding),0))","v":0},{"$f":"IF(B1165=1,0,IF(C1165=1,ROUND(OFFSET(Input!$W$27,B1165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1163),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),OFFSET(Input!$G$27,B1165,0,1,1)-AE1165,0)","v":0},{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1165,0,1,1),AP1164),0)","v":0},0,0,0,0,0,0,0,-100767740,-100940385,-100940385,-100940385,{"$f":"IF(A1165=\"\",\"\",AL1165-ROUND(AL1165*OFFSET(Input!$S$27,$B1165,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1165=\"\",\"\",ROUND(AP1165*(1-OFFSET(Input!$T$27,MIN(B1165,10),0,1,1)),2*FEE_rounding))","v":-100940385},-95440385,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1165=1,PMF_1st=0),0,ROUND(IF(A1165=1,AI1165,AL1164)*OFFSET(Input!$O$27,IF(A1165=121,-1,0)+MIN(B1165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1165=1,PMF_1st=0),0,IF(SUM($K$5:$L1165)-$AU1164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1164,B1165),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1162,97,10,null,136,{"$f":"IF(A1166=\"\",\"\",IF(A1166=1,Age_Full_Month,IF(F1165=11,0,F1165+1)))","v":9},136,0,{"$f":"IF(A1166=\"\",\"\",IF(AND(F1166=11,G1166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1166-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1166,99),0,1,1)*K1166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*L1166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*M1166,FEE_rounding)","v":0},0,0,{"$f":"IF(C1166>=1,ROUND(K1166*OFFSET(Input!$U$27,B1166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1166=1,0,IF($C1166>=1,ROUND(OFFSET(Input!$X$27,B1166,0,1,1)*AL1165,AV_rounding),0))","v":0},{"$f":"IF(B1166=1,0,IF(C1166=1,ROUND(OFFSET(Input!$W$27,B1166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1164),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),OFFSET(Input!$G$27,B1166,0,1,1)-AE1166,0)","v":0},{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1166,0,1,1),AP1165),0)","v":0},0,0,0,0,0,0,0,-100940385,-101113030,-101113030,-101113030,{"$f":"IF(A1166=\"\",\"\",AL1166-ROUND(AL1166*OFFSET(Input!$S$27,$B1166,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1166=\"\",\"\",ROUND(AP1166*(1-OFFSET(Input!$T$27,MIN(B1166,10),0,1,1)),2*FEE_rounding))","v":-101113030},-95613030,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1166=1,PMF_1st=0),0,ROUND(IF(A1166=1,AI1166,AL1165)*OFFSET(Input!$O$27,IF(A1166=121,-1,0)+MIN(B1166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1166=1,PMF_1st=0),0,IF(SUM($K$5:$L1166)-$AU1165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1165,B1166),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1163,97,11,null,136,{"$f":"IF(A1167=\"\",\"\",IF(A1167=1,Age_Full_Month,IF(F1166=11,0,F1166+1)))","v":10},136,0,{"$f":"IF(A1167=\"\",\"\",IF(AND(F1167=11,G1167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1167-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1167,99),0,1,1)*K1167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*L1167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*M1167,FEE_rounding)","v":0},0,0,{"$f":"IF(C1167>=1,ROUND(K1167*OFFSET(Input!$U$27,B1167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1167=1,0,IF($C1167>=1,ROUND(OFFSET(Input!$X$27,B1167,0,1,1)*AL1166,AV_rounding),0))","v":0},{"$f":"IF(B1167=1,0,IF(C1167=1,ROUND(OFFSET(Input!$W$27,B1167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1165),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),OFFSET(Input!$G$27,B1167,0,1,1)-AE1167,0)","v":0},{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1167,0,1,1),AP1166),0)","v":0},0,0,0,0,0,0,0,-101113030,-101285675,-101285675,-101285675,{"$f":"IF(A1167=\"\",\"\",AL1167-ROUND(AL1167*OFFSET(Input!$S$27,$B1167,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1167=\"\",\"\",ROUND(AP1167*(1-OFFSET(Input!$T$27,MIN(B1167,10),0,1,1)),2*FEE_rounding))","v":-101285675},-95785675,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1167=1,PMF_1st=0),0,ROUND(IF(A1167=1,AI1167,AL1166)*OFFSET(Input!$O$27,IF(A1167=121,-1,0)+MIN(B1167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1167=1,PMF_1st=0),0,IF(SUM($K$5:$L1167)-$AU1166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1166,B1167),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1164,97,12,null,136,{"$f":"IF(A1168=\"\",\"\",IF(A1168=1,Age_Full_Month,IF(F1167=11,0,F1167+1)))","v":11},136,0,{"$f":"IF(A1168=\"\",\"\",IF(AND(F1168=11,G1168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1168-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1168,99),0,1,1)*K1168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*L1168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*M1168,FEE_rounding)","v":0},0,0,{"$f":"IF(C1168>=1,ROUND(K1168*OFFSET(Input!$U$27,B1168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1168=1,0,IF($C1168>=1,ROUND(OFFSET(Input!$X$27,B1168,0,1,1)*AL1167,AV_rounding),0))","v":0},{"$f":"IF(B1168=1,0,IF(C1168=1,ROUND(OFFSET(Input!$W$27,B1168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1166),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),OFFSET(Input!$G$27,B1168,0,1,1)-AE1168,0)","v":0},{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1168,0,1,1),AP1167),0)","v":0},0,0,0,0,0,0,0,-101285675,-101458320,-101458320,-101458320,{"$f":"IF(A1168=\"\",\"\",AL1168-ROUND(AL1168*OFFSET(Input!$S$27,$B1168,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1168=\"\",\"\",ROUND(AP1168*(1-OFFSET(Input!$T$27,MIN(B1168,10),0,1,1)),2*FEE_rounding))","v":-101458320},-95958320,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1168=1,PMF_1st=0),0,ROUND(IF(A1168=1,AI1168,AL1167)*OFFSET(Input!$O$27,IF(A1168=121,-1,0)+MIN(B1168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1168=1,PMF_1st=0),0,IF(SUM($K$5:$L1168)-$AU1167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1167,B1168),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1165,98,1,null,137,{"$f":"IF(A1169=\"\",\"\",IF(A1169=1,Age_Full_Month,IF(F1168=11,0,F1168+1)))","v":0},137,0,{"$f":"IF(A1169=\"\",\"\",IF(AND(F1169=11,G1169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1169-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1169,99),0,1,1)*K1169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*L1169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*M1169,FEE_rounding)","v":0},0,0,{"$f":"IF(C1169>=1,ROUND(K1169*OFFSET(Input!$U$27,B1169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1169=1,0,IF($C1169>=1,ROUND(OFFSET(Input!$X$27,B1169,0,1,1)*AL1168,AV_rounding),0))","v":0},{"$f":"IF(B1169=1,0,IF(C1169=1,ROUND(OFFSET(Input!$W$27,B1169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1167),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),OFFSET(Input!$G$27,B1169,0,1,1)-AE1169,0)","v":0},{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1169,0,1,1),AP1168),0)","v":0},0,0,0,0,0,0,0,-101458320,-101630965,-101630965,-101630965,{"$f":"IF(A1169=\"\",\"\",AL1169-ROUND(AL1169*OFFSET(Input!$S$27,$B1169,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1169=\"\",\"\",ROUND(AP1169*(1-OFFSET(Input!$T$27,MIN(B1169,10),0,1,1)),2*FEE_rounding))","v":-101630965},-96130965,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1169=1,PMF_1st=0),0,ROUND(IF(A1169=1,AI1169,AL1168)*OFFSET(Input!$O$27,IF(A1169=121,-1,0)+MIN(B1169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1169=1,PMF_1st=0),0,IF(SUM($K$5:$L1169)-$AU1168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1168,B1169),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1166,98,2,null,137,{"$f":"IF(A1170=\"\",\"\",IF(A1170=1,Age_Full_Month,IF(F1169=11,0,F1169+1)))","v":1},137,0,{"$f":"IF(A1170=\"\",\"\",IF(AND(F1170=11,G1170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1170-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1170,99),0,1,1)*K1170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*L1170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*M1170,FEE_rounding)","v":0},0,0,{"$f":"IF(C1170>=1,ROUND(K1170*OFFSET(Input!$U$27,B1170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1170=1,0,IF($C1170>=1,ROUND(OFFSET(Input!$X$27,B1170,0,1,1)*AL1169,AV_rounding),0))","v":0},{"$f":"IF(B1170=1,0,IF(C1170=1,ROUND(OFFSET(Input!$W$27,B1170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1168),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),OFFSET(Input!$G$27,B1170,0,1,1)-AE1170,0)","v":0},{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1170,0,1,1),AP1169),0)","v":0},0,0,0,0,0,0,0,-101630965,-101803610,-101803610,-101803610,{"$f":"IF(A1170=\"\",\"\",AL1170-ROUND(AL1170*OFFSET(Input!$S$27,$B1170,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1170=\"\",\"\",ROUND(AP1170*(1-OFFSET(Input!$T$27,MIN(B1170,10),0,1,1)),2*FEE_rounding))","v":-101803610},-96303610,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1170=1,PMF_1st=0),0,ROUND(IF(A1170=1,AI1170,AL1169)*OFFSET(Input!$O$27,IF(A1170=121,-1,0)+MIN(B1170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1170=1,PMF_1st=0),0,IF(SUM($K$5:$L1170)-$AU1169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1169,B1170),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1167,98,3,null,137,{"$f":"IF(A1171=\"\",\"\",IF(A1171=1,Age_Full_Month,IF(F1170=11,0,F1170+1)))","v":2},137,0,{"$f":"IF(A1171=\"\",\"\",IF(AND(F1171=11,G1171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1171-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1171,99),0,1,1)*K1171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*L1171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*M1171,FEE_rounding)","v":0},0,0,{"$f":"IF(C1171>=1,ROUND(K1171*OFFSET(Input!$U$27,B1171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1171=1,0,IF($C1171>=1,ROUND(OFFSET(Input!$X$27,B1171,0,1,1)*AL1170,AV_rounding),0))","v":0},{"$f":"IF(B1171=1,0,IF(C1171=1,ROUND(OFFSET(Input!$W$27,B1171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1169),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),OFFSET(Input!$G$27,B1171,0,1,1)-AE1171,0)","v":0},{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1171,0,1,1),AP1170),0)","v":0},0,0,0,0,0,0,0,-101803610,-101976255,-101976255,-101976255,{"$f":"IF(A1171=\"\",\"\",AL1171-ROUND(AL1171*OFFSET(Input!$S$27,$B1171,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1171=\"\",\"\",ROUND(AP1171*(1-OFFSET(Input!$T$27,MIN(B1171,10),0,1,1)),2*FEE_rounding))","v":-101976255},-96476255,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1171=1,PMF_1st=0),0,ROUND(IF(A1171=1,AI1171,AL1170)*OFFSET(Input!$O$27,IF(A1171=121,-1,0)+MIN(B1171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1171=1,PMF_1st=0),0,IF(SUM($K$5:$L1171)-$AU1170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1170,B1171),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1168,98,4,null,137,{"$f":"IF(A1172=\"\",\"\",IF(A1172=1,Age_Full_Month,IF(F1171=11,0,F1171+1)))","v":3},137,0,{"$f":"IF(A1172=\"\",\"\",IF(AND(F1172=11,G1172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1172-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1172,99),0,1,1)*K1172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*L1172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*M1172,FEE_rounding)","v":0},0,0,{"$f":"IF(C1172>=1,ROUND(K1172*OFFSET(Input!$U$27,B1172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1172=1,0,IF($C1172>=1,ROUND(OFFSET(Input!$X$27,B1172,0,1,1)*AL1171,AV_rounding),0))","v":0},{"$f":"IF(B1172=1,0,IF(C1172=1,ROUND(OFFSET(Input!$W$27,B1172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1170),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),OFFSET(Input!$G$27,B1172,0,1,1)-AE1172,0)","v":0},{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1172,0,1,1),AP1171),0)","v":0},0,0,0,0,0,0,0,-101976255,-102148900,-102148900,-102148900,{"$f":"IF(A1172=\"\",\"\",AL1172-ROUND(AL1172*OFFSET(Input!$S$27,$B1172,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1172=\"\",\"\",ROUND(AP1172*(1-OFFSET(Input!$T$27,MIN(B1172,10),0,1,1)),2*FEE_rounding))","v":-102148900},-96648900,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1172=1,PMF_1st=0),0,ROUND(IF(A1172=1,AI1172,AL1171)*OFFSET(Input!$O$27,IF(A1172=121,-1,0)+MIN(B1172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1172=1,PMF_1st=0),0,IF(SUM($K$5:$L1172)-$AU1171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1171,B1172),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1169,98,5,null,137,{"$f":"IF(A1173=\"\",\"\",IF(A1173=1,Age_Full_Month,IF(F1172=11,0,F1172+1)))","v":4},137,0,{"$f":"IF(A1173=\"\",\"\",IF(AND(F1173=11,G1173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1173-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1173,99),0,1,1)*K1173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*L1173,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*M1173,FEE_rounding)","v":0},0,0,{"$f":"IF(C1173>=1,ROUND(K1173*OFFSET(Input!$U$27,B1173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1173=1,0,IF($C1173>=1,ROUND(OFFSET(Input!$X$27,B1173,0,1,1)*AL1172,AV_rounding),0))","v":0},{"$f":"IF(B1173=1,0,IF(C1173=1,ROUND(OFFSET(Input!$W$27,B1173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1171),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),OFFSET(Input!$G$27,B1173,0,1,1)-AE1173,0)","v":0},{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1173,0,1,1),AP1172),0)","v":0},0,0,0,0,0,0,0,-102148900,-102321545,-102321545,-102321545,{"$f":"IF(A1173=\"\",\"\",AL1173-ROUND(AL1173*OFFSET(Input!$S$27,$B1173,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1173=\"\",\"\",ROUND(AP1173*(1-OFFSET(Input!$T$27,MIN(B1173,10),0,1,1)),2*FEE_rounding))","v":-102321545},-96821545,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1173=1,PMF_1st=0),0,ROUND(IF(A1173=1,AI1173,AL1172)*OFFSET(Input!$O$27,IF(A1173=121,-1,0)+MIN(B1173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1173=1,PMF_1st=0),0,IF(SUM($K$5:$L1173)-$AU1172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1172,B1173),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1170,98,6,null,137,{"$f":"IF(A1174=\"\",\"\",IF(A1174=1,Age_Full_Month,IF(F1173=11,0,F1173+1)))","v":5},137,0,{"$f":"IF(A1174=\"\",\"\",IF(AND(F1174=11,G1174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1174-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1174,99),0,1,1)*K1174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*L1174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*M1174,FEE_rounding)","v":0},0,0,{"$f":"IF(C1174>=1,ROUND(K1174*OFFSET(Input!$U$27,B1174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1174=1,0,IF($C1174>=1,ROUND(OFFSET(Input!$X$27,B1174,0,1,1)*AL1173,AV_rounding),0))","v":0},{"$f":"IF(B1174=1,0,IF(C1174=1,ROUND(OFFSET(Input!$W$27,B1174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1172),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),OFFSET(Input!$G$27,B1174,0,1,1)-AE1174,0)","v":0},{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1174,0,1,1),AP1173),0)","v":0},0,0,0,0,0,0,0,-102321545,-102494190,-102494190,-102494190,{"$f":"IF(A1174=\"\",\"\",AL1174-ROUND(AL1174*OFFSET(Input!$S$27,$B1174,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1174=\"\",\"\",ROUND(AP1174*(1-OFFSET(Input!$T$27,MIN(B1174,10),0,1,1)),2*FEE_rounding))","v":-102494190},-96994190,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1174=1,PMF_1st=0),0,ROUND(IF(A1174=1,AI1174,AL1173)*OFFSET(Input!$O$27,IF(A1174=121,-1,0)+MIN(B1174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1174=1,PMF_1st=0),0,IF(SUM($K$5:$L1174)-$AU1173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1173,B1174),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1171,98,7,null,137,{"$f":"IF(A1175=\"\",\"\",IF(A1175=1,Age_Full_Month,IF(F1174=11,0,F1174+1)))","v":6},137,0,{"$f":"IF(A1175=\"\",\"\",IF(AND(F1175=11,G1175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1175-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1175,99),0,1,1)*K1175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*L1175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*M1175,FEE_rounding)","v":0},0,0,{"$f":"IF(C1175>=1,ROUND(K1175*OFFSET(Input!$U$27,B1175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1175=1,0,IF($C1175>=1,ROUND(OFFSET(Input!$X$27,B1175,0,1,1)*AL1174,AV_rounding),0))","v":0},{"$f":"IF(B1175=1,0,IF(C1175=1,ROUND(OFFSET(Input!$W$27,B1175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1173),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),OFFSET(Input!$G$27,B1175,0,1,1)-AE1175,0)","v":0},{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1175,0,1,1),AP1174),0)","v":0},0,0,0,0,0,0,0,-102494190,-102666835,-102666835,-102666835,{"$f":"IF(A1175=\"\",\"\",AL1175-ROUND(AL1175*OFFSET(Input!$S$27,$B1175,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1175=\"\",\"\",ROUND(AP1175*(1-OFFSET(Input!$T$27,MIN(B1175,10),0,1,1)),2*FEE_rounding))","v":-102666835},-97166835,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1175=1,PMF_1st=0),0,ROUND(IF(A1175=1,AI1175,AL1174)*OFFSET(Input!$O$27,IF(A1175=121,-1,0)+MIN(B1175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1175=1,PMF_1st=0),0,IF(SUM($K$5:$L1175)-$AU1174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1174,B1175),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1172,98,8,null,137,{"$f":"IF(A1176=\"\",\"\",IF(A1176=1,Age_Full_Month,IF(F1175=11,0,F1175+1)))","v":7},137,0,{"$f":"IF(A1176=\"\",\"\",IF(AND(F1176=11,G1176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1176-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1176,99),0,1,1)*K1176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*L1176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*M1176,FEE_rounding)","v":0},0,0,{"$f":"IF(C1176>=1,ROUND(K1176*OFFSET(Input!$U$27,B1176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1176=1,0,IF($C1176>=1,ROUND(OFFSET(Input!$X$27,B1176,0,1,1)*AL1175,AV_rounding),0))","v":0},{"$f":"IF(B1176=1,0,IF(C1176=1,ROUND(OFFSET(Input!$W$27,B1176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1174),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),OFFSET(Input!$G$27,B1176,0,1,1)-AE1176,0)","v":0},{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1176,0,1,1),AP1175),0)","v":0},0,0,0,0,0,0,0,-102666835,-102839480,-102839480,-102839480,{"$f":"IF(A1176=\"\",\"\",AL1176-ROUND(AL1176*OFFSET(Input!$S$27,$B1176,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1176=\"\",\"\",ROUND(AP1176*(1-OFFSET(Input!$T$27,MIN(B1176,10),0,1,1)),2*FEE_rounding))","v":-102839480},-97339480,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1176=1,PMF_1st=0),0,ROUND(IF(A1176=1,AI1176,AL1175)*OFFSET(Input!$O$27,IF(A1176=121,-1,0)+MIN(B1176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1176=1,PMF_1st=0),0,IF(SUM($K$5:$L1176)-$AU1175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1175,B1176),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1173,98,9,null,137,{"$f":"IF(A1177=\"\",\"\",IF(A1177=1,Age_Full_Month,IF(F1176=11,0,F1176+1)))","v":8},137,0,{"$f":"IF(A1177=\"\",\"\",IF(AND(F1177=11,G1177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1177-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1177,99),0,1,1)*K1177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*L1177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*M1177,FEE_rounding)","v":0},0,0,{"$f":"IF(C1177>=1,ROUND(K1177*OFFSET(Input!$U$27,B1177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1177=1,0,IF($C1177>=1,ROUND(OFFSET(Input!$X$27,B1177,0,1,1)*AL1176,AV_rounding),0))","v":0},{"$f":"IF(B1177=1,0,IF(C1177=1,ROUND(OFFSET(Input!$W$27,B1177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1175),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),OFFSET(Input!$G$27,B1177,0,1,1)-AE1177,0)","v":0},{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1177,0,1,1),AP1176),0)","v":0},0,0,0,0,0,0,0,-102839480,-103012125,-103012125,-103012125,{"$f":"IF(A1177=\"\",\"\",AL1177-ROUND(AL1177*OFFSET(Input!$S$27,$B1177,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1177=\"\",\"\",ROUND(AP1177*(1-OFFSET(Input!$T$27,MIN(B1177,10),0,1,1)),2*FEE_rounding))","v":-103012125},-97512125,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1177=1,PMF_1st=0),0,ROUND(IF(A1177=1,AI1177,AL1176)*OFFSET(Input!$O$27,IF(A1177=121,-1,0)+MIN(B1177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1177=1,PMF_1st=0),0,IF(SUM($K$5:$L1177)-$AU1176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1176,B1177),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1174,98,10,null,137,{"$f":"IF(A1178=\"\",\"\",IF(A1178=1,Age_Full_Month,IF(F1177=11,0,F1177+1)))","v":9},137,0,{"$f":"IF(A1178=\"\",\"\",IF(AND(F1178=11,G1178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1178-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1178,99),0,1,1)*K1178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*L1178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*M1178,FEE_rounding)","v":0},0,0,{"$f":"IF(C1178>=1,ROUND(K1178*OFFSET(Input!$U$27,B1178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1178=1,0,IF($C1178>=1,ROUND(OFFSET(Input!$X$27,B1178,0,1,1)*AL1177,AV_rounding),0))","v":0},{"$f":"IF(B1178=1,0,IF(C1178=1,ROUND(OFFSET(Input!$W$27,B1178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1176),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),OFFSET(Input!$G$27,B1178,0,1,1)-AE1178,0)","v":0},{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1178,0,1,1),AP1177),0)","v":0},0,0,0,0,0,0,0,-103012125,-103184770,-103184770,-103184770,{"$f":"IF(A1178=\"\",\"\",AL1178-ROUND(AL1178*OFFSET(Input!$S$27,$B1178,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1178=\"\",\"\",ROUND(AP1178*(1-OFFSET(Input!$T$27,MIN(B1178,10),0,1,1)),2*FEE_rounding))","v":-103184770},-97684770,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1178=1,PMF_1st=0),0,ROUND(IF(A1178=1,AI1178,AL1177)*OFFSET(Input!$O$27,IF(A1178=121,-1,0)+MIN(B1178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1178=1,PMF_1st=0),0,IF(SUM($K$5:$L1178)-$AU1177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1177,B1178),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1175,98,11,null,137,{"$f":"IF(A1179=\"\",\"\",IF(A1179=1,Age_Full_Month,IF(F1178=11,0,F1178+1)))","v":10},137,0,{"$f":"IF(A1179=\"\",\"\",IF(AND(F1179=11,G1179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1179-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1179,99),0,1,1)*K1179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*L1179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*M1179,FEE_rounding)","v":0},0,0,{"$f":"IF(C1179>=1,ROUND(K1179*OFFSET(Input!$U$27,B1179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1179=1,0,IF($C1179>=1,ROUND(OFFSET(Input!$X$27,B1179,0,1,1)*AL1178,AV_rounding),0))","v":0},{"$f":"IF(B1179=1,0,IF(C1179=1,ROUND(OFFSET(Input!$W$27,B1179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1177),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),OFFSET(Input!$G$27,B1179,0,1,1)-AE1179,0)","v":0},{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1179,0,1,1),AP1178),0)","v":0},0,0,0,0,0,0,0,-103184770,-103357415,-103357415,-103357415,{"$f":"IF(A1179=\"\",\"\",AL1179-ROUND(AL1179*OFFSET(Input!$S$27,$B1179,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1179=\"\",\"\",ROUND(AP1179*(1-OFFSET(Input!$T$27,MIN(B1179,10),0,1,1)),2*FEE_rounding))","v":-103357415},-97857415,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1179=1,PMF_1st=0),0,ROUND(IF(A1179=1,AI1179,AL1178)*OFFSET(Input!$O$27,IF(A1179=121,-1,0)+MIN(B1179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1179=1,PMF_1st=0),0,IF(SUM($K$5:$L1179)-$AU1178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1178,B1179),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1176,98,12,null,137,{"$f":"IF(A1180=\"\",\"\",IF(A1180=1,Age_Full_Month,IF(F1179=11,0,F1179+1)))","v":11},137,0,{"$f":"IF(A1180=\"\",\"\",IF(AND(F1180=11,G1180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1180-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1180,99),0,1,1)*K1180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*L1180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*M1180,FEE_rounding)","v":0},0,0,{"$f":"IF(C1180>=1,ROUND(K1180*OFFSET(Input!$U$27,B1180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1180=1,0,IF($C1180>=1,ROUND(OFFSET(Input!$X$27,B1180,0,1,1)*AL1179,AV_rounding),0))","v":0},{"$f":"IF(B1180=1,0,IF(C1180=1,ROUND(OFFSET(Input!$W$27,B1180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1178),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),OFFSET(Input!$G$27,B1180,0,1,1)-AE1180,0)","v":0},{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1180,0,1,1),AP1179),0)","v":0},0,0,0,0,0,0,0,-103357415,-103530060,-103530060,-103530060,{"$f":"IF(A1180=\"\",\"\",AL1180-ROUND(AL1180*OFFSET(Input!$S$27,$B1180,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1180=\"\",\"\",ROUND(AP1180*(1-OFFSET(Input!$T$27,MIN(B1180,10),0,1,1)),2*FEE_rounding))","v":-103530060},-98030060,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1180=1,PMF_1st=0),0,ROUND(IF(A1180=1,AI1180,AL1179)*OFFSET(Input!$O$27,IF(A1180=121,-1,0)+MIN(B1180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1180=1,PMF_1st=0),0,IF(SUM($K$5:$L1180)-$AU1179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1179,B1180),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1177,99,1,null,138,{"$f":"IF(A1181=\"\",\"\",IF(A1181=1,Age_Full_Month,IF(F1180=11,0,F1180+1)))","v":0},138,0,{"$f":"IF(A1181=\"\",\"\",IF(AND(F1181=11,G1181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1181-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1181,99),0,1,1)*K1181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*L1181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*M1181,FEE_rounding)","v":0},0,0,{"$f":"IF(C1181>=1,ROUND(K1181*OFFSET(Input!$U$27,B1181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1181=1,0,IF($C1181>=1,ROUND(OFFSET(Input!$X$27,B1181,0,1,1)*AL1180,AV_rounding),0))","v":0},{"$f":"IF(B1181=1,0,IF(C1181=1,ROUND(OFFSET(Input!$W$27,B1181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1179),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),OFFSET(Input!$G$27,B1181,0,1,1)-AE1181,0)","v":0},{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1181,0,1,1),AP1180),0)","v":0},0,0,0,0,0,0,0,-103530060,-103702705,-103702705,-103702705,{"$f":"IF(A1181=\"\",\"\",AL1181-ROUND(AL1181*OFFSET(Input!$S$27,$B1181,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1181=\"\",\"\",ROUND(AP1181*(1-OFFSET(Input!$T$27,MIN(B1181,10),0,1,1)),2*FEE_rounding))","v":-103702705},-98202705,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1181=1,PMF_1st=0),0,ROUND(IF(A1181=1,AI1181,AL1180)*OFFSET(Input!$O$27,IF(A1181=121,-1,0)+MIN(B1181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1181=1,PMF_1st=0),0,IF(SUM($K$5:$L1181)-$AU1180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1180,B1181),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1178,99,2,null,138,{"$f":"IF(A1182=\"\",\"\",IF(A1182=1,Age_Full_Month,IF(F1181=11,0,F1181+1)))","v":1},138,0,{"$f":"IF(A1182=\"\",\"\",IF(AND(F1182=11,G1182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1182-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1182,99),0,1,1)*K1182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*L1182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*M1182,FEE_rounding)","v":0},0,0,{"$f":"IF(C1182>=1,ROUND(K1182*OFFSET(Input!$U$27,B1182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1182=1,0,IF($C1182>=1,ROUND(OFFSET(Input!$X$27,B1182,0,1,1)*AL1181,AV_rounding),0))","v":0},{"$f":"IF(B1182=1,0,IF(C1182=1,ROUND(OFFSET(Input!$W$27,B1182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1180),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),OFFSET(Input!$G$27,B1182,0,1,1)-AE1182,0)","v":0},{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1182,0,1,1),AP1181),0)","v":0},0,0,0,0,0,0,0,-103702705,-103875350,-103875350,-103875350,{"$f":"IF(A1182=\"\",\"\",AL1182-ROUND(AL1182*OFFSET(Input!$S$27,$B1182,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1182=\"\",\"\",ROUND(AP1182*(1-OFFSET(Input!$T$27,MIN(B1182,10),0,1,1)),2*FEE_rounding))","v":-103875350},-98375350,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1182=1,PMF_1st=0),0,ROUND(IF(A1182=1,AI1182,AL1181)*OFFSET(Input!$O$27,IF(A1182=121,-1,0)+MIN(B1182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1182=1,PMF_1st=0),0,IF(SUM($K$5:$L1182)-$AU1181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1181,B1182),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1179,99,3,null,138,{"$f":"IF(A1183=\"\",\"\",IF(A1183=1,Age_Full_Month,IF(F1182=11,0,F1182+1)))","v":2},138,0,{"$f":"IF(A1183=\"\",\"\",IF(AND(F1183=11,G1183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1183-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1183,99),0,1,1)*K1183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*L1183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*M1183,FEE_rounding)","v":0},0,0,{"$f":"IF(C1183>=1,ROUND(K1183*OFFSET(Input!$U$27,B1183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1183=1,0,IF($C1183>=1,ROUND(OFFSET(Input!$X$27,B1183,0,1,1)*AL1182,AV_rounding),0))","v":0},{"$f":"IF(B1183=1,0,IF(C1183=1,ROUND(OFFSET(Input!$W$27,B1183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1181),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),OFFSET(Input!$G$27,B1183,0,1,1)-AE1183,0)","v":0},{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1183,0,1,1),AP1182),0)","v":0},0,0,0,0,0,0,0,-103875350,-104047995,-104047995,-104047995,{"$f":"IF(A1183=\"\",\"\",AL1183-ROUND(AL1183*OFFSET(Input!$S$27,$B1183,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1183=\"\",\"\",ROUND(AP1183*(1-OFFSET(Input!$T$27,MIN(B1183,10),0,1,1)),2*FEE_rounding))","v":-104047995},-98547995,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1183=1,PMF_1st=0),0,ROUND(IF(A1183=1,AI1183,AL1182)*OFFSET(Input!$O$27,IF(A1183=121,-1,0)+MIN(B1183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1183=1,PMF_1st=0),0,IF(SUM($K$5:$L1183)-$AU1182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1182,B1183),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1180,99,4,null,138,{"$f":"IF(A1184=\"\",\"\",IF(A1184=1,Age_Full_Month,IF(F1183=11,0,F1183+1)))","v":3},138,0,{"$f":"IF(A1184=\"\",\"\",IF(AND(F1184=11,G1184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1184-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1184,99),0,1,1)*K1184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*L1184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*M1184,FEE_rounding)","v":0},0,0,{"$f":"IF(C1184>=1,ROUND(K1184*OFFSET(Input!$U$27,B1184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1184=1,0,IF($C1184>=1,ROUND(OFFSET(Input!$X$27,B1184,0,1,1)*AL1183,AV_rounding),0))","v":0},{"$f":"IF(B1184=1,0,IF(C1184=1,ROUND(OFFSET(Input!$W$27,B1184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1182),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),OFFSET(Input!$G$27,B1184,0,1,1)-AE1184,0)","v":0},{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1184,0,1,1),AP1183),0)","v":0},0,0,0,0,0,0,0,-104047995,-104220640,-104220640,-104220640,{"$f":"IF(A1184=\"\",\"\",AL1184-ROUND(AL1184*OFFSET(Input!$S$27,$B1184,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1184=\"\",\"\",ROUND(AP1184*(1-OFFSET(Input!$T$27,MIN(B1184,10),0,1,1)),2*FEE_rounding))","v":-104220640},-98720640,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1184=1,PMF_1st=0),0,ROUND(IF(A1184=1,AI1184,AL1183)*OFFSET(Input!$O$27,IF(A1184=121,-1,0)+MIN(B1184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1184=1,PMF_1st=0),0,IF(SUM($K$5:$L1184)-$AU1183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1183,B1184),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1181,99,5,null,138,{"$f":"IF(A1185=\"\",\"\",IF(A1185=1,Age_Full_Month,IF(F1184=11,0,F1184+1)))","v":4},138,0,{"$f":"IF(A1185=\"\",\"\",IF(AND(F1185=11,G1185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1185-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1185,99),0,1,1)*K1185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*L1185,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*M1185,FEE_rounding)","v":0},0,0,{"$f":"IF(C1185>=1,ROUND(K1185*OFFSET(Input!$U$27,B1185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1185=1,0,IF($C1185>=1,ROUND(OFFSET(Input!$X$27,B1185,0,1,1)*AL1184,AV_rounding),0))","v":0},{"$f":"IF(B1185=1,0,IF(C1185=1,ROUND(OFFSET(Input!$W$27,B1185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1183),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),OFFSET(Input!$G$27,B1185,0,1,1)-AE1185,0)","v":0},{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1185,0,1,1),AP1184),0)","v":0},0,0,0,0,0,0,0,-104220640,-104393285,-104393285,-104393285,{"$f":"IF(A1185=\"\",\"\",AL1185-ROUND(AL1185*OFFSET(Input!$S$27,$B1185,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1185=\"\",\"\",ROUND(AP1185*(1-OFFSET(Input!$T$27,MIN(B1185,10),0,1,1)),2*FEE_rounding))","v":-104393285},-98893285,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1185=1,PMF_1st=0),0,ROUND(IF(A1185=1,AI1185,AL1184)*OFFSET(Input!$O$27,IF(A1185=121,-1,0)+MIN(B1185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1185=1,PMF_1st=0),0,IF(SUM($K$5:$L1185)-$AU1184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1184,B1185),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1182,99,6,null,138,{"$f":"IF(A1186=\"\",\"\",IF(A1186=1,Age_Full_Month,IF(F1185=11,0,F1185+1)))","v":5},138,0,{"$f":"IF(A1186=\"\",\"\",IF(AND(F1186=11,G1186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1186-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1186,99),0,1,1)*K1186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*L1186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*M1186,FEE_rounding)","v":0},0,0,{"$f":"IF(C1186>=1,ROUND(K1186*OFFSET(Input!$U$27,B1186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1186=1,0,IF($C1186>=1,ROUND(OFFSET(Input!$X$27,B1186,0,1,1)*AL1185,AV_rounding),0))","v":0},{"$f":"IF(B1186=1,0,IF(C1186=1,ROUND(OFFSET(Input!$W$27,B1186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1184),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),OFFSET(Input!$G$27,B1186,0,1,1)-AE1186,0)","v":0},{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1186,0,1,1),AP1185),0)","v":0},0,0,0,0,0,0,0,-104393285,-104565930,-104565930,-104565930,{"$f":"IF(A1186=\"\",\"\",AL1186-ROUND(AL1186*OFFSET(Input!$S$27,$B1186,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1186=\"\",\"\",ROUND(AP1186*(1-OFFSET(Input!$T$27,MIN(B1186,10),0,1,1)),2*FEE_rounding))","v":-104565930},-99065930,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1186=1,PMF_1st=0),0,ROUND(IF(A1186=1,AI1186,AL1185)*OFFSET(Input!$O$27,IF(A1186=121,-1,0)+MIN(B1186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1186=1,PMF_1st=0),0,IF(SUM($K$5:$L1186)-$AU1185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1185,B1186),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1183,99,7,null,138,{"$f":"IF(A1187=\"\",\"\",IF(A1187=1,Age_Full_Month,IF(F1186=11,0,F1186+1)))","v":6},138,0,{"$f":"IF(A1187=\"\",\"\",IF(AND(F1187=11,G1187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1187-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1187,99),0,1,1)*K1187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*L1187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*M1187,FEE_rounding)","v":0},0,0,{"$f":"IF(C1187>=1,ROUND(K1187*OFFSET(Input!$U$27,B1187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1187=1,0,IF($C1187>=1,ROUND(OFFSET(Input!$X$27,B1187,0,1,1)*AL1186,AV_rounding),0))","v":0},{"$f":"IF(B1187=1,0,IF(C1187=1,ROUND(OFFSET(Input!$W$27,B1187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1185),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),OFFSET(Input!$G$27,B1187,0,1,1)-AE1187,0)","v":0},{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1187,0,1,1),AP1186),0)","v":0},0,0,0,0,0,0,0,-104565930,-104738575,-104738575,-104738575,{"$f":"IF(A1187=\"\",\"\",AL1187-ROUND(AL1187*OFFSET(Input!$S$27,$B1187,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1187=\"\",\"\",ROUND(AP1187*(1-OFFSET(Input!$T$27,MIN(B1187,10),0,1,1)),2*FEE_rounding))","v":-104738575},-99238575,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1187=1,PMF_1st=0),0,ROUND(IF(A1187=1,AI1187,AL1186)*OFFSET(Input!$O$27,IF(A1187=121,-1,0)+MIN(B1187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1187=1,PMF_1st=0),0,IF(SUM($K$5:$L1187)-$AU1186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1186,B1187),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1184,99,8,null,138,{"$f":"IF(A1188=\"\",\"\",IF(A1188=1,Age_Full_Month,IF(F1187=11,0,F1187+1)))","v":7},138,0,{"$f":"IF(A1188=\"\",\"\",IF(AND(F1188=11,G1188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1188-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1188,99),0,1,1)*K1188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*L1188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*M1188,FEE_rounding)","v":0},0,0,{"$f":"IF(C1188>=1,ROUND(K1188*OFFSET(Input!$U$27,B1188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1188=1,0,IF($C1188>=1,ROUND(OFFSET(Input!$X$27,B1188,0,1,1)*AL1187,AV_rounding),0))","v":0},{"$f":"IF(B1188=1,0,IF(C1188=1,ROUND(OFFSET(Input!$W$27,B1188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1186),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),OFFSET(Input!$G$27,B1188,0,1,1)-AE1188,0)","v":0},{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1188,0,1,1),AP1187),0)","v":0},0,0,0,0,0,0,0,-104738575,-104911220,-104911220,-104911220,{"$f":"IF(A1188=\"\",\"\",AL1188-ROUND(AL1188*OFFSET(Input!$S$27,$B1188,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1188=\"\",\"\",ROUND(AP1188*(1-OFFSET(Input!$T$27,MIN(B1188,10),0,1,1)),2*FEE_rounding))","v":-104911220},-99411220,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1188=1,PMF_1st=0),0,ROUND(IF(A1188=1,AI1188,AL1187)*OFFSET(Input!$O$27,IF(A1188=121,-1,0)+MIN(B1188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1188=1,PMF_1st=0),0,IF(SUM($K$5:$L1188)-$AU1187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1187,B1188),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1185,99,9,null,138,{"$f":"IF(A1189=\"\",\"\",IF(A1189=1,Age_Full_Month,IF(F1188=11,0,F1188+1)))","v":8},138,0,{"$f":"IF(A1189=\"\",\"\",IF(AND(F1189=11,G1189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1189-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1189,99),0,1,1)*K1189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*L1189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*M1189,FEE_rounding)","v":0},0,0,{"$f":"IF(C1189>=1,ROUND(K1189*OFFSET(Input!$U$27,B1189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1189=1,0,IF($C1189>=1,ROUND(OFFSET(Input!$X$27,B1189,0,1,1)*AL1188,AV_rounding),0))","v":0},{"$f":"IF(B1189=1,0,IF(C1189=1,ROUND(OFFSET(Input!$W$27,B1189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1187),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),OFFSET(Input!$G$27,B1189,0,1,1)-AE1189,0)","v":0},{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1189,0,1,1),AP1188),0)","v":0},0,0,0,0,0,0,0,-104911220,-105083865,-105083865,-105083865,{"$f":"IF(A1189=\"\",\"\",AL1189-ROUND(AL1189*OFFSET(Input!$S$27,$B1189,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1189=\"\",\"\",ROUND(AP1189*(1-OFFSET(Input!$T$27,MIN(B1189,10),0,1,1)),2*FEE_rounding))","v":-105083865},-99583865,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1189=1,PMF_1st=0),0,ROUND(IF(A1189=1,AI1189,AL1188)*OFFSET(Input!$O$27,IF(A1189=121,-1,0)+MIN(B1189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1189=1,PMF_1st=0),0,IF(SUM($K$5:$L1189)-$AU1188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1188,B1189),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1186,99,10,null,138,{"$f":"IF(A1190=\"\",\"\",IF(A1190=1,Age_Full_Month,IF(F1189=11,0,F1189+1)))","v":9},138,0,{"$f":"IF(A1190=\"\",\"\",IF(AND(F1190=11,G1190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1190-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1190,99),0,1,1)*K1190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*L1190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*M1190,FEE_rounding)","v":0},0,0,{"$f":"IF(C1190>=1,ROUND(K1190*OFFSET(Input!$U$27,B1190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1190=1,0,IF($C1190>=1,ROUND(OFFSET(Input!$X$27,B1190,0,1,1)*AL1189,AV_rounding),0))","v":0},{"$f":"IF(B1190=1,0,IF(C1190=1,ROUND(OFFSET(Input!$W$27,B1190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1188),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),OFFSET(Input!$G$27,B1190,0,1,1)-AE1190,0)","v":0},{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1190,0,1,1),AP1189),0)","v":0},0,0,0,0,0,0,0,-105083865,-105256510,-105256510,-105256510,{"$f":"IF(A1190=\"\",\"\",AL1190-ROUND(AL1190*OFFSET(Input!$S$27,$B1190,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1190=\"\",\"\",ROUND(AP1190*(1-OFFSET(Input!$T$27,MIN(B1190,10),0,1,1)),2*FEE_rounding))","v":-105256510},-99756510,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1190=1,PMF_1st=0),0,ROUND(IF(A1190=1,AI1190,AL1189)*OFFSET(Input!$O$27,IF(A1190=121,-1,0)+MIN(B1190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1190=1,PMF_1st=0),0,IF(SUM($K$5:$L1190)-$AU1189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1189,B1190),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1187,99,11,null,138,{"$f":"IF(A1191=\"\",\"\",IF(A1191=1,Age_Full_Month,IF(F1190=11,0,F1190+1)))","v":10},138,0,{"$f":"IF(A1191=\"\",\"\",IF(AND(F1191=11,G1191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1191-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1191,99),0,1,1)*K1191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*L1191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*M1191,FEE_rounding)","v":0},0,0,{"$f":"IF(C1191>=1,ROUND(K1191*OFFSET(Input!$U$27,B1191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1191=1,0,IF($C1191>=1,ROUND(OFFSET(Input!$X$27,B1191,0,1,1)*AL1190,AV_rounding),0))","v":0},{"$f":"IF(B1191=1,0,IF(C1191=1,ROUND(OFFSET(Input!$W$27,B1191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1189),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),OFFSET(Input!$G$27,B1191,0,1,1)-AE1191,0)","v":0},{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1191,0,1,1),AP1190),0)","v":0},0,0,0,0,0,0,0,-105256510,-105429155,-105429155,-105429155,{"$f":"IF(A1191=\"\",\"\",AL1191-ROUND(AL1191*OFFSET(Input!$S$27,$B1191,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1191=\"\",\"\",ROUND(AP1191*(1-OFFSET(Input!$T$27,MIN(B1191,10),0,1,1)),2*FEE_rounding))","v":-105429155},-99929155,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1191=1,PMF_1st=0),0,ROUND(IF(A1191=1,AI1191,AL1190)*OFFSET(Input!$O$27,IF(A1191=121,-1,0)+MIN(B1191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1191=1,PMF_1st=0),0,IF(SUM($K$5:$L1191)-$AU1190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1190,B1191),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1188,99,12,null,138,{"$f":"IF(A1192=\"\",\"\",IF(A1192=1,Age_Full_Month,IF(F1191=11,0,F1191+1)))","v":11},138,0,{"$f":"IF(A1192=\"\",\"\",IF(AND(F1192=11,G1192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1192-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1192,99),0,1,1)*K1192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*L1192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*M1192,FEE_rounding)","v":0},0,0,{"$f":"IF(C1192>=1,ROUND(K1192*OFFSET(Input!$U$27,B1192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1192=1,0,IF($C1192>=1,ROUND(OFFSET(Input!$X$27,B1192,0,1,1)*AL1191,AV_rounding),0))","v":0},{"$f":"IF(B1192=1,0,IF(C1192=1,ROUND(OFFSET(Input!$W$27,B1192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1190),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),OFFSET(Input!$G$27,B1192,0,1,1)-AE1192,0)","v":0},{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1192,0,1,1),AP1191),0)","v":0},0,0,0,0,0,0,0,-105429155,-105601800,-105601800,-105601800,{"$f":"IF(A1192=\"\",\"\",AL1192-ROUND(AL1192*OFFSET(Input!$S$27,$B1192,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1192=\"\",\"\",ROUND(AP1192*(1-OFFSET(Input!$T$27,MIN(B1192,10),0,1,1)),2*FEE_rounding))","v":-105601800},-100101800,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1192=1,PMF_1st=0),0,ROUND(IF(A1192=1,AI1192,AL1191)*OFFSET(Input!$O$27,IF(A1192=121,-1,0)+MIN(B1192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1192=1,PMF_1st=0),0,IF(SUM($K$5:$L1192)-$AU1191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1191,B1192),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1189,100,1,null,139,{"$f":"IF(A1193=\"\",\"\",IF(A1193=1,Age_Full_Month,IF(F1192=11,0,F1192+1)))","v":0},139,0,{"$f":"IF(A1193=\"\",\"\",IF(AND(F1193=11,G1193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1193-Input!$E$10+SignDD),0))","v":0},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(MOD(C1193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1193,99),0,1,1)*K1193,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*L1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*M1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"",{"$f":"IF(C1193>=1,ROUND(K1193*OFFSET(Input!$U$27,B1193,0,1,1),AV_rounding),0)","v":{"$error":"#N/A"}},{"$f":"IF(B1193=1,0,IF($C1193>=1,ROUND(OFFSET(Input!$X$27,B1193,0,1,1)*AL1192,AV_rounding),0))","v":0},{"$f":"IF(B1193=1,0,IF(C1193=1,ROUND(OFFSET(Input!$W$27,B1193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1191),AV_rounding),0))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),OFFSET(Input!$G$27,B1193,0,1,1)-AE1193,0)","v":0},{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1193,0,1,1),AP1192),0)","v":0},"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A1193=\"\",\"\",AL1193-ROUND(AL1193*OFFSET(Input!$S$27,$B1193,0,1,1),2*FEE_rounding))","v":{"$error":"#N/A"}},{"$f":"IF(A1193=\"\",\"\",ROUND(AP1193*(1-OFFSET(Input!$T$27,MIN(B1193,10),0,1,1)),2*FEE_rounding))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},0,"",{"$error":"#N/A"},5500000,{"$error":"#N/A"},{"$error":"#N/A"},5500000,0,0,null,null,{"$f":"IF(AND(A1193=1,PMF_1st=0),0,ROUND(IF(A1193=1,AI1193,AL1192)*OFFSET(Input!$O$27,IF(A1193=121,-1,0)+MIN(B1193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1193=1,PMF_1st=0),0,IF(SUM($K$5:$L1193)-$AU1192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1192,B1193),21),0,1,1)))","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$f":"IF(MOD($C1193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,5,0)/Prem_Freq,0)","v":{"$error":"#N/A"}},1]

{"sheet":"AV_year_0%","index":37,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[2,25,3,25],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,21,3,21],[2,22,2,24],[2,19,3,19],[2,20,3,20],[2,18,3,18],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,6,3,6],[2,2,3,2],[2,5,3,5],[2,13,3,13],[2,8,3,8],[2,7,3,7],[2,12,3,12],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["年度","年齡","目標保險費","累積\n目標保險費","分期超額\n保險費","累積\n分期超額\n保險費","單筆超額\n保險費","保費投\n資比例","當年度\n投資淨額","部分終止\n金額","保費費用","基本保額","基本保額\n(萬元)","加值\n回饋金首年","加值回饋金\n投資","加值回饋金\n長期","主約每年\n保險成本","附約每年\n保險成本","實際用於投資\n之保費金額","主約每年\n保單管理費","每年\n資產撥回","累積每年\n資產撥回","假設預期回報率3%",null,null,"每年保單管理費/\n年度末保單帳戶價值\n之佔比"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年度末保\n單帳價值","解約金","壽險保障"]
[1,{"$f":"IF(Age_Insured+A5-1<99,Age_Insured+A5-1,\"\")","v":40},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(A5=1,D5,D5-D4))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(ISERROR(SUM(OFFSET('A_month_0%'!$K$5,12*(A5-1),0,12,1))),0,SUM(OFFSET('A_month_0%'!$K$5,12*(A5-1),0,12,1))))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(ISERROR(SUM(OFFSET('A_month_0%'!$L$5,12*(A5-1),0,12,1))),0,SUM(OFFSET('A_month_0%'!$L$5,12*(A5-1),0,12,1))))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(OR(W5=\" \",W5=\"******\"),\" \",IF(D5>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A5-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A5-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A5-1),0,12,1)),\" \"))","v":0.5},{"$f":"IF(OR(W5=\" \",W5=\"******\")=TRUE,\" \",IF(D5+N5-K5-Q5-R5-T5<0,\" \",D5+N5-K5-Q5-R5-T5))","v":33320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A5-1),0,12,2)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A5-1),0,12,3)))))","v":50300},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A5)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",L5/10000)))","v":550},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A5-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A5-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A5-1),0,12,2))))","v":15180},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A5-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A5-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A5-1),0,12,2))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A5-1),0,12,1)))))","v":59700},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A5-1),0,12,4)))))","v":1200},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(X5=\" \",\" \",IF(A5=1,U5,V3+U5))","v":0},{"$f":"IF(OR(B5=\" \",W4=\" \"),\" \",IF(W4=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A5,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A5,0,1,1)<=0,IF(B5<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A5,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A5,0,1,1),AV_rounding*2),0))))","v":43320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A5,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A5,0,1,1),0))))","v":43320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A5,0,1,1),0))))","v":5543320},{"$f":"IF(B5=\"\",\"\",(T5+K5)/W5)","v":1.1888273314866113}]
[{"$f":"A5+1","v":2},41,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",IF(A6=1,D6,D6-D5))))","v":100000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",D5+SUM(OFFSET('A_month_0%'!$K$5,12*(A6-1),0,12,1)))))","v":200000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A6-1),0,12,1)))))","v":10000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",F5+SUM(OFFSET('A_month_0%'!$L$5,12*(A6-1),0,12,1)))))","v":20000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(OR(W6=\" \",W6=\"******\"),\" \",IF(D6>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A6-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A6-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A6-1),0,12,1)),\" \"))","v":0.7},{"$f":"IF(OR(W6=\" \",W6=\"******\")=TRUE,\" \",IF(D6+N6-K6-Q6-R6-T6<0,\" \",D6+N6-K6-Q6-R6-T6))","v":152000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A6-1),0,12,2)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A6-1),0,12,3)))))","v":30300},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A6)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",L6/10000)))","v":550},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A6-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A6-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A6-1),0,12,2))))","v":16500},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A6-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A6-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A6-1),0,12,2))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A6-1),0,12,1)))))","v":79700},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A6-1),0,12,4)))))","v":1200},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(X6=\" \",\" \",IF(A6=1,U6,V4+U6))","v":0},{"$f":"IF(OR(B6=\" \",W5=\" \"),\" \",IF(W5=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A6,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A6,0,1,1)<=0,IF(B6<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A6,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A6,0,1,1),AV_rounding*2),0))))","v":105320},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A6,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A6,0,1,1),0))))","v":105320},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A6,0,1,1),0))))","v":5605320},{"$f":"IF(B6=\"\",\"\",(T6+K6)/W6)","v":0.2990884922142043}]
[{"$f":"A6+1","v":3},42,100000,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",D6+SUM(OFFSET('A_month_0%'!$K$5,12*(A7-1),0,12,1)))))","v":300000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A7-1),0,12,1)))))","v":10000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",F6+SUM(OFFSET('A_month_0%'!$L$5,12*(A7-1),0,12,1)))))","v":30000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(OR(W7=\" \",W7=\"******\"),\" \",IF(D7>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A7-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A7-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A7-1),0,12,1)),\" \"))","v":0.8},260680,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A7-1),0,12,2)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A7-1),0,12,3)))))","v":20300},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A7)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A7-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A7-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A7-1),0,12,2))))","v":17820},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A7-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A7-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A7-1),0,12,2))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A7-1),0,12,1)))))","v":89700},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A7-1),0,12,4)))))","v":1200},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A7-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B7=\" \",W6=\" \"),\" \",IF(W6=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A7,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A7,0,1,1)<=0,IF(B7<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A7,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A7,0,1,1),AV_rounding*2),0))))","v":176000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A7,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A7,0,1,1),0))))","v":176000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A7,0,1,1),0))))","v":5676000},0.12215909090909091]
[4,43,100000,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",D7+SUM(OFFSET('A_month_0%'!$K$5,12*(A8-1),0,12,1)))))","v":400000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A8-1),0,12,1)))))","v":10000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",F7+SUM(OFFSET('A_month_0%'!$L$5,12*(A8-1),0,12,1)))))","v":40000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(OR(W8=\" \",W8=\"******\"),\" \",IF(D8>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A8-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A8-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A8-1),0,12,1)),\" \"))","v":0.8},359360,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A8-1),0,12,2)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A8-1),0,12,3)))))","v":20300},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A8)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A8-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A8-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A8-1),0,12,2))))","v":19140},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A8-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A8-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A8-1),0,12,2))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A8-1),0,12,1)))))","v":89700},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A8-1),0,12,4)))))","v":1200},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A8-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B8=\" \",W7=\" \"),\" \",IF(W7=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A8,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A8,0,1,1)<=0,IF(B8<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A8,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A8,0,1,1),AV_rounding*2),0))))","v":245360},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A8,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A8,0,1,1),0))))","v":245360},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A8,0,1,1),0))))","v":5745360},8.7626344962504071E-2]
[5,44,100000,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",D8+SUM(OFFSET('A_month_0%'!$K$5,12*(A9-1),0,12,1)))))","v":500000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A9-1),0,12,1)))))","v":10000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",F8+SUM(OFFSET('A_month_0%'!$L$5,12*(A9-1),0,12,1)))))","v":50000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(OR(W9=\" \",W9=\"******\"),\" \",IF(D9>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A9-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A9-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A9-1),0,12,1)),\" \"))","v":0.8},458040,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A9-1),0,12,2)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A9-1),0,12,3)))))","v":20300},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A9)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A9-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A9-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A9-1),0,12,2))))","v":20460},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A9-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A9-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A9-1),0,12,2))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A9-1),0,12,1)))))","v":89700},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A9-1),0,12,4)))))","v":1200},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A9-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B9=\" \",W8=\" \"),\" \",IF(W8=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A9,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A9,0,1,1)<=0,IF(B9<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A9,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A9,0,1,1),AV_rounding*2),0))))","v":313400},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A9,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A9,0,1,1),0))))","v":313400},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A9,0,1,1),0))))","v":5813400},6.8602425015954052E-2]
[6,45,100000,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",D9+SUM(OFFSET('A_month_0%'!$K$5,12*(A10-1),0,12,1)))))","v":600000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A10-1),0,12,1)))))","v":10000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",F9+SUM(OFFSET('A_month_0%'!$L$5,12*(A10-1),0,12,1)))))","v":60000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(OR(W10=\" \",W10=\"******\"),\" \",IF(D10>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A10-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A10-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A10-1),0,12,1)),\" \"))","v":1},596060,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A10-1),0,12,2)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A10-1),0,12,3)))))","v":300},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A10)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A10-1),0,12,1)))))","v":20000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A10-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A10-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A10-1),0,12,2))))","v":22440},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A10-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A10-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A10-1),0,12,2))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A10-1),0,12,1)))))","v":109700},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A10-1),0,12,4)))))","v":1200},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A10-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B10=\" \",W9=\" \"),\" \",IF(W9=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A10,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A10,0,1,1)<=0,IF(B10<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A10,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A10,0,1,1),AV_rounding*2),0))))","v":419460},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A10,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A10,0,1,1),0))))","v":419460},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A10,0,1,1),0))))","v":5919460},3.576026319553712E-3]
[7,46,100000,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",D10+SUM(OFFSET('A_month_0%'!$K$5,12*(A11-1),0,12,1)))))","v":700000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A11-1),0,12,1)))))","v":10000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",F10+SUM(OFFSET('A_month_0%'!$L$5,12*(A11-1),0,12,1)))))","v":70000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(OR(W11=\" \",W11=\"******\"),\" \",IF(D11>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A11-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A11-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A11-1),0,12,1)),\" \"))","v":1},694080,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A11-1),0,12,2)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A11-1),0,12,3)))))","v":300},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A11)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A11-1),0,12,1)))))","v":20000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A11-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A11-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A11-1),0,12,2))))","v":24420},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A11-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A11-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A11-1),0,12,2))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A11-1),0,12,1)))))","v":109700},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A11-1),0,12,4)))))","v":1200},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A11-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B11=\" \",W10=\" \"),\" \",IF(W10=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A11,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A11,0,1,1)<=0,IF(B11<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A11,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A11,0,1,1),AV_rounding*2),0))))","v":523540},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A11,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A11,0,1,1),0))))","v":523540},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A11,0,1,1),0))))","v":6023540},2.8651105932689003E-3]
[8,47,100000,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",D11+SUM(OFFSET('A_month_0%'!$K$5,12*(A12-1),0,12,1)))))","v":800000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A12-1),0,12,1)))))","v":10000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",F11+SUM(OFFSET('A_month_0%'!$L$5,12*(A12-1),0,12,1)))))","v":80000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(OR(W12=\" \",W12=\"******\"),\" \",IF(D12>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A12-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A12-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A12-1),0,12,1)),\" \"))","v":1},792100,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A12-1),0,12,2)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A12-1),0,12,3)))))","v":300},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A12)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A12-1),0,12,1)))))","v":20000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A12-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A12-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A12-1),0,12,2))))","v":26400},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A12-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A12-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A12-1),0,12,2))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A12-1),0,12,1)))))","v":109700},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A12-1),0,12,4)))))","v":1200},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A12-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B12=\" \",W11=\" \"),\" \",IF(W11=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A12,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A12,0,1,1)<=0,IF(B12<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A12,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A12,0,1,1),AV_rounding*2),0))))","v":625640},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A12,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A12,0,1,1),0))))","v":625640},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A12,0,1,1),0))))","v":6125640},2.3975449140080556E-3]
[9,48,100000,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",D12+SUM(OFFSET('A_month_0%'!$K$5,12*(A13-1),0,12,1)))))","v":900000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A13-1),0,12,1)))))","v":10000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",F12+SUM(OFFSET('A_month_0%'!$L$5,12*(A13-1),0,12,1)))))","v":90000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(OR(W13=\" \",W13=\"******\"),\" \",IF(D13>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A13-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A13-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A13-1),0,12,1)),\" \"))","v":1},900120,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A13-1),0,12,2)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A13-1),0,12,3)))))","v":300},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A13)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A13-1),0,12,1)))))","v":30000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A13-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A13-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A13-1),0,12,2))))","v":28380},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A13-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A13-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A13-1),0,12,2))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A13-1),0,12,1)))))","v":109700},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A13-1),0,12,4)))))","v":1200},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A13-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B13=\" \",W12=\" \"),\" \",IF(W12=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A13,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A13,0,1,1)<=0,IF(B13<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A13,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A13,0,1,1),AV_rounding*2),0))))","v":735760},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A13,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A13,0,1,1),0))))","v":735760},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A13,0,1,1),0))))","v":6235760},2.0387082744373164E-3]
[10,49,100000,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",D13+SUM(OFFSET('A_month_0%'!$K$5,12*(A14-1),0,12,1)))))","v":1000000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A14-1),0,12,1)))))","v":10000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",F13+SUM(OFFSET('A_month_0%'!$L$5,12*(A14-1),0,12,1)))))","v":100000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(OR(W14=\" \",W14=\"******\"),\" \",IF(D14>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A14-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A14-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A14-1),0,12,1)),\" \"))","v":1},1017480,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A14-1),0,12,2)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A14-1),0,12,3)))))","v":300},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A14)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A14-1),0,12,1)))))","v":50000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A14-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A14-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A14-1),0,12,2))))","v":31020},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A14-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A14-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A14-1),0,12,2))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A14-1),0,12,1)))))","v":109700},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A14-1),0,12,4)))))","v":1200},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A14-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B14=\" \",W13=\" \"),\" \",IF(W13=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A14,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A14,0,1,1)<=0,IF(B14<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A14,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A14,0,1,1),AV_rounding*2),0))))","v":863240},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A14,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A14,0,1,1),0))))","v":863240},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A14,0,1,1),0))))","v":6363240},1.7376395903804273E-3]
[11,50,100000,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",D14+SUM(OFFSET('A_month_0%'!$K$5,12*(A15-1),0,12,1)))))","v":1100000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A15-1),0,12,1)))))","v":10000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",F14+SUM(OFFSET('A_month_0%'!$L$5,12*(A15-1),0,12,1)))))","v":110000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(OR(W15=\" \",W15=\"******\"),\" \",IF(D15>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A15-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A15-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A15-1),0,12,1)),\" \"))","v":1},1065500,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A15-1),0,12,2)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A15-1),0,12,3)))))","v":300},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A15)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A15-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A15-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A15-1),0,12,2))))","v":33000},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A15-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A15-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A15-1),0,12,2))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A15-1),0,12,1)))))","v":109700},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A15-1),0,12,4)))))","v":1200},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A15-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B15=\" \",W14=\" \"),\" \",IF(W14=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A15,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A15,0,1,1)<=0,IF(B15<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A15,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A15,0,1,1),AV_rounding*2),0))))","v":938740},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A15,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A15,0,1,1),0))))","v":938740},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A15,0,1,1),0))))","v":6438740},1.5978865287513049E-3]
[12,51,100000,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",D15+SUM(OFFSET('A_month_0%'!$K$5,12*(A16-1),0,12,1)))))","v":1200000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A16-1),0,12,1)))))","v":10000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",F15+SUM(OFFSET('A_month_0%'!$L$5,12*(A16-1),0,12,1)))))","v":120000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(OR(W16=\" \",W16=\"******\"),\" \",IF(D16>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A16-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A16-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A16-1),0,12,1)),\" \"))","v":1},1162200,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A16-1),0,12,2)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A16-1),0,12,3)))))","v":300},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A16)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A16-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A16-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A16-1),0,12,2))))","v":36300},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A16-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A16-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A16-1),0,12,2))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A16-1),0,12,1)))))","v":109700},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A16-1),0,12,4)))))","v":1200},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A16-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B16=\" \",W15=\" \"),\" \",IF(W15=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A16,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A16,0,1,1)<=0,IF(B16<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A16,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A16,0,1,1),AV_rounding*2),0))))","v":1010940},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A16,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A16,0,1,1),0))))","v":1010940},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A16,0,1,1),0))))","v":6510940},1.4837675826458543E-3]
[13,52,100000,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",D16+SUM(OFFSET('A_month_0%'!$K$5,12*(A17-1),0,12,1)))))","v":1300000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A17-1),0,12,1)))))","v":10000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",F16+SUM(OFFSET('A_month_0%'!$L$5,12*(A17-1),0,12,1)))))","v":130000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(OR(W17=\" \",W17=\"******\"),\" \",IF(D17>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A17-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A17-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A17-1),0,12,1)),\" \"))","v":1},1259560,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A17-1),0,12,2)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A17-1),0,12,3)))))","v":300},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A17)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A17-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A17-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A17-1),0,12,2))))","v":38940},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A17-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A17-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A17-1),0,12,2))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A17-1),0,12,1)))))","v":109700},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A17-1),0,12,4)))))","v":1200},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A17-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B17=\" \",W16=\" \"),\" \",IF(W16=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A17,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A17,0,1,1)<=0,IF(B17<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A17,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A17,0,1,1),AV_rounding*2),0))))","v":1080500},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A17,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A17,0,1,1),0))))","v":1080500},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A17,0,1,1),0))))","v":6580500},1.3882461823229986E-3]
[14,53,100000,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",D17+SUM(OFFSET('A_month_0%'!$K$5,12*(A18-1),0,12,1)))))","v":1400000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A18-1),0,12,1)))))","v":10000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",F17+SUM(OFFSET('A_month_0%'!$L$5,12*(A18-1),0,12,1)))))","v":140000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(OR(W18=\" \",W18=\"******\"),\" \",IF(D18>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A18-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A18-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A18-1),0,12,1)),\" \"))","v":1},1356260,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A18-1),0,12,2)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A18-1),0,12,3)))))","v":300},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A18)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A18-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A18-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A18-1),0,12,2))))","v":42240},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A18-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A18-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A18-1),0,12,2))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A18-1),0,12,1)))))","v":109700},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A18-1),0,12,4)))))","v":1200},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A18-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B18=\" \",W17=\" \"),\" \",IF(W17=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A18,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A18,0,1,1)<=0,IF(B18<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A18,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A18,0,1,1),AV_rounding*2),0))))","v":1146760},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A18,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A18,0,1,1),0))))","v":1146760},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A18,0,1,1),0))))","v":6646760},1.3080330670759356E-3]
[15,54,100000,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",D18+SUM(OFFSET('A_month_0%'!$K$5,12*(A19-1),0,12,1)))))","v":1500000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A19-1),0,12,1)))))","v":10000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",F18+SUM(OFFSET('A_month_0%'!$L$5,12*(A19-1),0,12,1)))))","v":150000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(OR(W19=\" \",W19=\"******\"),\" \",IF(D19>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A19-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A19-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A19-1),0,12,1)),\" \"))","v":1},1452300,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A19-1),0,12,2)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A19-1),0,12,3)))))","v":300},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A19)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A19-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A19-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A19-1),0,12,2))))","v":46200},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A19-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A19-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A19-1),0,12,2))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A19-1),0,12,1)))))","v":109700},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A19-1),0,12,4)))))","v":1200},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A19-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B19=\" \",W18=\" \"),\" \",IF(W18=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A19,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A19,0,1,1)<=0,IF(B19<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A19,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A19,0,1,1),AV_rounding*2),0))))","v":1209060},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A19,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A19,0,1,1),0))))","v":1209060},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A19,0,1,1),0))))","v":6709060},1.2406332191950771E-3]
[16,55,100000,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",D19+SUM(OFFSET('A_month_0%'!$K$5,12*(A20-1),0,12,1)))))","v":1600000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A20-1),0,12,1)))))","v":10000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",F19+SUM(OFFSET('A_month_0%'!$L$5,12*(A20-1),0,12,1)))))","v":160000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(OR(W20=\" \",W20=\"******\"),\" \",IF(D20>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A20-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A20-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A20-1),0,12,1)),\" \"))","v":1},1548340,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A20-1),0,12,2)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A20-1),0,12,3)))))","v":300},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A20)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A20-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A20-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A20-1),0,12,2))))","v":50160},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A20-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A20-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A20-1),0,12,2))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A20-1),0,12,1)))))","v":109700},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A20-1),0,12,4)))))","v":1200},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A20-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B20=\" \",W19=\" \"),\" \",IF(W19=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A20,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A20,0,1,1)<=0,IF(B20<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A20,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A20,0,1,1),AV_rounding*2),0))))","v":1267400},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A20,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A20,0,1,1),0))))","v":1267400},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A20,0,1,1),0))))","v":6767400},1.1835253274420073E-3]
[17,56,100000,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",D20+SUM(OFFSET('A_month_0%'!$K$5,12*(A21-1),0,12,1)))))","v":1700000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A21-1),0,12,1)))))","v":10000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",F20+SUM(OFFSET('A_month_0%'!$L$5,12*(A21-1),0,12,1)))))","v":170000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(OR(W21=\" \",W21=\"******\"),\" \",IF(D21>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A21-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A21-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A21-1),0,12,1)),\" \"))","v":1},1643720,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A21-1),0,12,2)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A21-1),0,12,3)))))","v":300},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A21)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A21-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A21-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A21-1),0,12,2))))","v":54780},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A21-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A21-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A21-1),0,12,2))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A21-1),0,12,1)))))","v":109700},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A21-1),0,12,4)))))","v":1200},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A21-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B21=\" \",W20=\" \"),\" \",IF(W20=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A21,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A21,0,1,1)<=0,IF(B21<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A21,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A21,0,1,1),AV_rounding*2),0))))","v":1321120},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A21,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A21,0,1,1),0))))","v":1321120},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A21,0,1,1),0))))","v":6821120},1.1354002664405959E-3]
[18,57,100000,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",D21+SUM(OFFSET('A_month_0%'!$K$5,12*(A22-1),0,12,1)))))","v":1800000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A22-1),0,12,1)))))","v":10000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",F21+SUM(OFFSET('A_month_0%'!$L$5,12*(A22-1),0,12,1)))))","v":180000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(OR(W22=\" \",W22=\"******\"),\" \",IF(D22>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A22-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A22-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A22-1),0,12,1)),\" \"))","v":1},1739100,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A22-1),0,12,2)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A22-1),0,12,3)))))","v":300},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A22)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A22-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A22-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A22-1),0,12,2))))","v":59400},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A22-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A22-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A22-1),0,12,2))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A22-1),0,12,1)))))","v":109700},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A22-1),0,12,4)))))","v":1200},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A22-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B22=\" \",W21=\" \"),\" \",IF(W21=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A22,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A22,0,1,1)<=0,IF(B22<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A22,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A22,0,1,1),AV_rounding*2),0))))","v":1370220},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A22,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A22,0,1,1),0))))","v":1370220},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A22,0,1,1),0))))","v":6870220},1.0947147173446599E-3]
[19,58,100000,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",D22+SUM(OFFSET('A_month_0%'!$K$5,12*(A23-1),0,12,1)))))","v":1900000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A23-1),0,12,1)))))","v":10000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",F22+SUM(OFFSET('A_month_0%'!$L$5,12*(A23-1),0,12,1)))))","v":190000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(OR(W23=\" \",W23=\"******\"),\" \",IF(D23>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A23-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A23-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A23-1),0,12,1)),\" \"))","v":1},1833160,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A23-1),0,12,2)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A23-1),0,12,3)))))","v":300},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A23)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A23-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A23-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A23-1),0,12,2))))","v":65340},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A23-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A23-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A23-1),0,12,2))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A23-1),0,12,1)))))","v":109700},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A23-1),0,12,4)))))","v":1200},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A23-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B23=\" \",W22=\" \"),\" \",IF(W22=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A23,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A23,0,1,1)<=0,IF(B23<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A23,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A23,0,1,1),AV_rounding*2),0))))","v":1413380},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A23,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A23,0,1,1),0))))","v":1413380},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A23,0,1,1),0))))","v":6913380},1.0612857122642178E-3]
[20,59,100000,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",D23+SUM(OFFSET('A_month_0%'!$K$5,12*(A24-1),0,12,1)))))","v":2000000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A24-1),0,12,1)))))","v":10000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",F23+SUM(OFFSET('A_month_0%'!$L$5,12*(A24-1),0,12,1)))))","v":200000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(OR(W24=\" \",W24=\"******\"),\" \",IF(D24>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A24-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A24-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A24-1),0,12,1)),\" \"))","v":1},1927220,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A24-1),0,12,2)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A24-1),0,12,3)))))","v":300},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A24)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A24-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A24-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A24-1),0,12,2))))","v":71280},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A24-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A24-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A24-1),0,12,2))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A24-1),0,12,1)))))","v":109700},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A24-1),0,12,4)))))","v":1200},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A24-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B24=\" \",W23=\" \"),\" \",IF(W23=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A24,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A24,0,1,1)<=0,IF(B24<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A24,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A24,0,1,1),AV_rounding*2),0))))","v":1450600},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A24,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A24,0,1,1),0))))","v":1450600},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A24,0,1,1),0))))","v":6950600},1.0340548738453053E-3]
[21,60,100000,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",D24+SUM(OFFSET('A_month_0%'!$K$5,12*(A25-1),0,12,1)))))","v":2100000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A25-1),0,12,1)))))","v":10000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",F24+SUM(OFFSET('A_month_0%'!$L$5,12*(A25-1),0,12,1)))))","v":210000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(OR(W25=\" \",W25=\"******\"),\" \",IF(D25>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A25-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A25-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A25-1),0,12,1)),\" \"))","v":1},2020620,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A25-1),0,12,2)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A25-1),0,12,3)))))","v":300},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A25)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A25-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A25-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A25-1),0,12,2))))","v":77880},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A25-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A25-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A25-1),0,12,2))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A25-1),0,12,1)))))","v":109700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A25-1),0,12,4)))))","v":1200},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A25-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B25=\" \",W24=\" \"),\" \",IF(W24=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A25,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A25,0,1,1)<=0,IF(B25<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A25,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A25,0,1,1),AV_rounding*2),0))))","v":1481220},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A25,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A25,0,1,1),0))))","v":1481220},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A25,0,1,1),0))))","v":6981220},1.0126787377972212E-3]
[22,61,100000,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",D25+SUM(OFFSET('A_month_0%'!$K$5,12*(A26-1),0,12,1)))))","v":2200000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A26-1),0,12,1)))))","v":10000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",F25+SUM(OFFSET('A_month_0%'!$L$5,12*(A26-1),0,12,1)))))","v":220000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(OR(W26=\" \",W26=\"******\"),\" \",IF(D26>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A26-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A26-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A26-1),0,12,1)),\" \"))","v":1},2113360,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A26-1),0,12,2)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A26-1),0,12,3)))))","v":300},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A26)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A26-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A26-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A26-1),0,12,2))))","v":85140},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A26-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A26-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A26-1),0,12,2))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A26-1),0,12,1)))))","v":109700},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A26-1),0,12,4)))))","v":1200},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A26-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B26=\" \",W25=\" \"),\" \",IF(W25=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A26,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A26,0,1,1)<=0,IF(B26<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A26,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A26,0,1,1),AV_rounding*2),0))))","v":1504580},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A26,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A26,0,1,1),0))))","v":1504580},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A26,0,1,1),0))))","v":7004580},9.9695596113201024E-4]
[23,62,100000,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",D26+SUM(OFFSET('A_month_0%'!$K$5,12*(A27-1),0,12,1)))))","v":2300000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A27-1),0,12,1)))))","v":10000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",F26+SUM(OFFSET('A_month_0%'!$L$5,12*(A27-1),0,12,1)))))","v":230000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(OR(W27=\" \",W27=\"******\"),\" \",IF(D27>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A27-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A27-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A27-1),0,12,1)),\" \"))","v":1},2205440,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A27-1),0,12,2)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A27-1),0,12,3)))))","v":300},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A27)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A27-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A27-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A27-1),0,12,2))))","v":93060},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A27-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A27-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A27-1),0,12,2))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A27-1),0,12,1)))))","v":109700},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A27-1),0,12,4)))))","v":1200},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A27-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B27=\" \",W26=\" \"),\" \",IF(W26=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A27,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A27,0,1,1)<=0,IF(B27<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A27,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A27,0,1,1),AV_rounding*2),0))))","v":1520020},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A27,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A27,0,1,1),0))))","v":1520020},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A27,0,1,1),0))))","v":7020020},9.8682912066946492E-4]
[24,63,100000,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",D27+SUM(OFFSET('A_month_0%'!$K$5,12*(A28-1),0,12,1)))))","v":2400000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A28-1),0,12,1)))))","v":10000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",F27+SUM(OFFSET('A_month_0%'!$L$5,12*(A28-1),0,12,1)))))","v":240000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(OR(W28=\" \",W28=\"******\"),\" \",IF(D28>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A28-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A28-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A28-1),0,12,1)),\" \"))","v":1},2296860,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A28-1),0,12,2)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A28-1),0,12,3)))))","v":300},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A28)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A28-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A28-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A28-1),0,12,2))))","v":101640},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A28-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A28-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A28-1),0,12,2))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A28-1),0,12,1)))))","v":109700},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A28-1),0,12,4)))))","v":1200},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A28-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B28=\" \",W27=\" \"),\" \",IF(W27=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A28,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A28,0,1,1)<=0,IF(B28<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A28,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A28,0,1,1),AV_rounding*2),0))))","v":1526880},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A28,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A28,0,1,1),0))))","v":1526880},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A28,0,1,1),0))))","v":7026880},9.8239547312165996E-4]
[25,64,100000,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",D28+SUM(OFFSET('A_month_0%'!$K$5,12*(A29-1),0,12,1)))))","v":2500000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A29-1),0,12,1)))))","v":10000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",F28+SUM(OFFSET('A_month_0%'!$L$5,12*(A29-1),0,12,1)))))","v":250000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(OR(W29=\" \",W29=\"******\"),\" \",IF(D29>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A29-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A29-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A29-1),0,12,1)),\" \"))","v":1},2386960,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A29-1),0,12,2)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A29-1),0,12,3)))))","v":300},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A29)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A29-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A29-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A29-1),0,12,2))))","v":111540},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A29-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A29-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A29-1),0,12,2))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A29-1),0,12,1)))))","v":109700},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A29-1),0,12,4)))))","v":1200},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A29-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B29=\" \",W28=\" \"),\" \",IF(W28=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A29,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A29,0,1,1)<=0,IF(B29<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A29,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A29,0,1,1),AV_rounding*2),0))))","v":1523840},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A29,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A29,0,1,1),0))))","v":1523840},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A29,0,1,1),0))))","v":7023840},9.8435531289374207E-4]
[26,65,100000,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",D29+SUM(OFFSET('A_month_0%'!$K$5,12*(A30-1),0,12,1)))))","v":2600000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A30-1),0,12,1)))))","v":10000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",F29+SUM(OFFSET('A_month_0%'!$L$5,12*(A30-1),0,12,1)))))","v":260000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(OR(W30=\" \",W30=\"******\"),\" \",IF(D30>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A30-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A30-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A30-1),0,12,1)),\" \"))","v":1},2476400,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A30-1),0,12,2)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A30-1),0,12,3)))))","v":300},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A30)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A30-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A30-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A30-1),0,12,2))))","v":122100},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A30-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A30-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A30-1),0,12,2))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A30-1),0,12,1)))))","v":109700},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A30-1),0,12,4)))))","v":1200},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A30-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B30=\" \",W29=\" \"),\" \",IF(W29=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A30,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A30,0,1,1)<=0,IF(B30<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A30,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A30,0,1,1),AV_rounding*2),0))))","v":1510240},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A30,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A30,0,1,1),0))))","v":1510240},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A30,0,1,1),0))))","v":7010240},9.9321962072253418E-4]
[27,66,100000,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",D30+SUM(OFFSET('A_month_0%'!$K$5,12*(A31-1),0,12,1)))))","v":2700000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A31-1),0,12,1)))))","v":10000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",F30+SUM(OFFSET('A_month_0%'!$L$5,12*(A31-1),0,12,1)))))","v":270000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(OR(W31=\" \",W31=\"******\"),\" \",IF(D31>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A31-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A31-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A31-1),0,12,1)),\" \"))","v":1},2565180,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A31-1),0,12,2)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A31-1),0,12,3)))))","v":300},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A31)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A31-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A31-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A31-1),0,12,2))))","v":133320},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A31-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A31-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A31-1),0,12,2))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A31-1),0,12,1)))))","v":109700},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A31-1),0,12,4)))))","v":1200},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A31-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B31=\" \",W30=\" \"),\" \",IF(W30=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A31,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A31,0,1,1)<=0,IF(B31<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A31,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A31,0,1,1),AV_rounding*2),0))))","v":1485420},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A31,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A31,0,1,1),0))))","v":1485420},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A31,0,1,1),0))))","v":6985420},1.0098154057438301E-3]
[28,67,100000,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",D31+SUM(OFFSET('A_month_0%'!$K$5,12*(A32-1),0,12,1)))))","v":2800000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A32-1),0,12,1)))))","v":10000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",F31+SUM(OFFSET('A_month_0%'!$L$5,12*(A32-1),0,12,1)))))","v":280000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(OR(W32=\" \",W32=\"******\"),\" \",IF(D32>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A32-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A32-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A32-1),0,12,1)),\" \"))","v":1},2653840,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A32-1),0,12,2)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A32-1),0,12,3)))))","v":300},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A32)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A32-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A32-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A32-1),0,12,2))))","v":145860},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A32-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A32-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A32-1),0,12,2))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A32-1),0,12,1)))))","v":109700},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A32-1),0,12,4)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A32-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B32=\" \",W31=\" \"),\" \",IF(W31=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A32,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A32,0,1,1)<=0,IF(B32<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A32,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A32,0,1,1),AV_rounding*2),0))))","v":1449260},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A32,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A32,0,1,1),0))))","v":1449260},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A32,0,1,1),0))))","v":6949260},2.0700219422325875E-4]
[29,68,100000,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",D32+SUM(OFFSET('A_month_0%'!$K$5,12*(A33-1),0,12,1)))))","v":2900000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A33-1),0,12,1)))))","v":10000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",F32+SUM(OFFSET('A_month_0%'!$L$5,12*(A33-1),0,12,1)))))","v":290000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(OR(W33=\" \",W33=\"******\"),\" \",IF(D33>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A33-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A33-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A33-1),0,12,1)),\" \"))","v":1},2739980,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A33-1),0,12,2)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A33-1),0,12,3)))))","v":300},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A33)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A33-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A33-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A33-1),0,12,2))))","v":159720},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A33-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A33-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A33-1),0,12,2))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A33-1),0,12,1)))))","v":109700},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A33-1),0,12,4)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A33-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B33=\" \",W32=\" \"),\" \",IF(W32=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A33,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A33,0,1,1)<=0,IF(B33<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A33,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A33,0,1,1),AV_rounding*2),0))))","v":1399240},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A33,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A33,0,1,1),0))))","v":1399240},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A33,0,1,1),0))))","v":6899240},2.1440210399931392E-4]
[30,69,100000,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",D33+SUM(OFFSET('A_month_0%'!$K$5,12*(A34-1),0,12,1)))))","v":3000000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A34-1),0,12,1)))))","v":10000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",F33+SUM(OFFSET('A_month_0%'!$L$5,12*(A34-1),0,12,1)))))","v":300000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(OR(W34=\" \",W34=\"******\"),\" \",IF(D34>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A34-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A34-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A34-1),0,12,1)),\" \"))","v":1},2825460,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A34-1),0,12,2)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A34-1),0,12,3)))))","v":300},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A34)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A34-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A34-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A34-1),0,12,2))))","v":174240},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A34-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A34-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A34-1),0,12,2))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A34-1),0,12,1)))))","v":109700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A34-1),0,12,4)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A34-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B34=\" \",W33=\" \"),\" \",IF(W33=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A34,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A34,0,1,1)<=0,IF(B34<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A34,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A34,0,1,1),AV_rounding*2),0))))","v":1334700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A34,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A34,0,1,1),0))))","v":1334700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A34,0,1,1),0))))","v":6834700},2.2476961114857271E-4]
[31,70,0,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",D34+SUM(OFFSET('A_month_0%'!$K$5,12*(A35-1),0,12,1)))))","v":3000000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",F34+SUM(OFFSET('A_month_0%'!$L$5,12*(A35-1),0,12,1)))))","v":300000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(OR(W35=\" \",W35=\"******\"),\" \",IF(D35>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A35-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A35-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A35-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2809260,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A35-1),0,12,2)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A35-1),0,12,3)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A35)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A35-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A35-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A35-1),0,12,2))))","v":190740},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A35-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A35-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A35-1),0,12,2))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A35-1),0,12,4)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A35-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B35=\" \",W34=\" \"),\" \",IF(W34=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A35,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A35,0,1,1)<=0,IF(B35<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A35,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A35,0,1,1),AV_rounding*2),0))))","v":1143960},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A35,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A35,0,1,1),0))))","v":1143960},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A35,0,1,1),0))))","v":6643960},0]
[32,71,0,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",D35+SUM(OFFSET('A_month_0%'!$K$5,12*(A36-1),0,12,1)))))","v":3000000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",F35+SUM(OFFSET('A_month_0%'!$L$5,12*(A36-1),0,12,1)))))","v":300000},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(OR(W36=\" \",W36=\"******\"),\" \",IF(D36>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A36-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A36-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A36-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2791440,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A36-1),0,12,2)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A36-1),0,12,3)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A36)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A36-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A36-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A36-1),0,12,2))))","v":208560},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A36-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A36-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A36-1),0,12,2))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A36-1),0,12,1)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A36-1),0,12,4)))))","v":0},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A36-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B36=\" \",W35=\" \"),\" \",IF(W35=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A36,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A36,0,1,1)<=0,IF(B36<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A36,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A36,0,1,1),AV_rounding*2),0))))","v":935400},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A36,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A36,0,1,1),0))))","v":935400},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A36,0,1,1),0))))","v":6435400},0]
[33,72,0,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",D36+SUM(OFFSET('A_month_0%'!$K$5,12*(A37-1),0,12,1)))))","v":3000000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",F36+SUM(OFFSET('A_month_0%'!$L$5,12*(A37-1),0,12,1)))))","v":300000},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(OR(W37=\" \",W37=\"******\"),\" \",IF(D37>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A37-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A37-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A37-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2771640,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A37-1),0,12,2)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A37-1),0,12,3)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A37)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A37-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A37-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A37-1),0,12,2))))","v":228360},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A37-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A37-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A37-1),0,12,2))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A37-1),0,12,1)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A37-1),0,12,4)))))","v":0},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A37-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B37=\" \",W36=\" \"),\" \",IF(W36=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A37,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A37,0,1,1)<=0,IF(B37<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A37,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A37,0,1,1),AV_rounding*2),0))))","v":707040},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A37,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A37,0,1,1),0))))","v":707040},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A37,0,1,1),0))))","v":6207040},0]
[34,73,0,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",D37+SUM(OFFSET('A_month_0%'!$K$5,12*(A38-1),0,12,1)))))","v":3000000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",F37+SUM(OFFSET('A_month_0%'!$L$5,12*(A38-1),0,12,1)))))","v":300000},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(OR(W38=\" \",W38=\"******\"),\" \",IF(D38>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A38-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A38-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A38-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2749860,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A38-1),0,12,2)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A38-1),0,12,3)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A38)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A38-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A38-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A38-1),0,12,2))))","v":250140},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A38-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A38-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A38-1),0,12,2))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A38-1),0,12,1)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A38-1),0,12,4)))))","v":0},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A38-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B38=\" \",W37=\" \"),\" \",IF(W37=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A38,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A38,0,1,1)<=0,IF(B38<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A38,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A38,0,1,1),AV_rounding*2),0))))","v":456900},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A38,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A38,0,1,1),0))))","v":456900},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A38,0,1,1),0))))","v":5956900},0]
[35,74,0,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",D38+SUM(OFFSET('A_month_0%'!$K$5,12*(A39-1),0,12,1)))))","v":3000000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",F38+SUM(OFFSET('A_month_0%'!$L$5,12*(A39-1),0,12,1)))))","v":300000},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(OR(W39=\" \",W39=\"******\"),\" \",IF(D39>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A39-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A39-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A39-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2726760,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A39-1),0,12,2)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A39-1),0,12,3)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A39)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A39-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A39-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A39-1),0,12,2))))","v":273240},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A39-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A39-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A39-1),0,12,2))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A39-1),0,12,1)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A39-1),0,12,4)))))","v":0},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A39-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B39=\" \",W38=\" \"),\" \",IF(W38=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A39,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A39,0,1,1)<=0,IF(B39<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A39,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A39,0,1,1),AV_rounding*2),0))))","v":183660},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A39,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A39,0,1,1),0))))","v":183660},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A39,0,1,1),0))))","v":5683660},0]
[36,75," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",D39+SUM(OFFSET('A_month_0%'!$K$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",F39+SUM(OFFSET('A_month_0%'!$L$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W40=\" \",W40=\"******\"),\" \",IF(D40>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A40-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A40-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A40-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A40-1),0,12,2)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A40-1),0,12,3)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A40)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A40-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A40-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A40-1),0,12,2))))","v":" "},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A40-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A40-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A40-1),0,12,2))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A40-1),0,12,4)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A40-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B40=\" \",W39=\" \"),\" \",IF(W39=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A40,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A40,0,1,1)<=0,IF(B40<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A40,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A40,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A40,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A40,0,1,1),0))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A40,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[37,76," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",D40+SUM(OFFSET('A_month_0%'!$K$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",F40+SUM(OFFSET('A_month_0%'!$L$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W41=\" \",W41=\"******\"),\" \",IF(D41>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A41-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A41-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A41-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A41-1),0,12,2)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A41-1),0,12,3)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A41)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A41-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A41-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A41-1),0,12,2))))","v":" "},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A41-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A41-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A41-1),0,12,2))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A41-1),0,12,4)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A41-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B41=\" \",W40=\" \"),\" \",IF(W40=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A41,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A41,0,1,1)<=0,IF(B41<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A41,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A41,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A41,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A41,0,1,1),0))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A41,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[38,77," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",D41+SUM(OFFSET('A_month_0%'!$K$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",F41+SUM(OFFSET('A_month_0%'!$L$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W42=\" \",W42=\"******\"),\" \",IF(D42>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A42-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A42-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A42-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A42-1),0,12,2)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A42-1),0,12,3)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A42)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A42-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A42-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A42-1),0,12,2))))","v":" "},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A42-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A42-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A42-1),0,12,2))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A42-1),0,12,4)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A42-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B42=\" \",W41=\" \"),\" \",IF(W41=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A42,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A42,0,1,1)<=0,IF(B42<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A42,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A42,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A42,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A42,0,1,1),0))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A42,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[39,78," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",D42+SUM(OFFSET('A_month_0%'!$K$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",F42+SUM(OFFSET('A_month_0%'!$L$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W43=\" \",W43=\"******\"),\" \",IF(D43>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A43-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A43-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A43-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A43-1),0,12,2)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A43-1),0,12,3)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A43)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A43-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A43-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A43-1),0,12,2))))","v":" "},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A43-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A43-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A43-1),0,12,2))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A43-1),0,12,4)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A43-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B43=\" \",W42=\" \"),\" \",IF(W42=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A43,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A43,0,1,1)<=0,IF(B43<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A43,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A43,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A43,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A43,0,1,1),0))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A43,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[40,79," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",D43+SUM(OFFSET('A_month_0%'!$K$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",F43+SUM(OFFSET('A_month_0%'!$L$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W44=\" \",W44=\"******\"),\" \",IF(D44>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A44-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A44-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A44-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A44-1),0,12,2)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A44-1),0,12,3)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A44)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A44-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A44-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A44-1),0,12,2))))","v":" "},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A44-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A44-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A44-1),0,12,2))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A44-1),0,12,4)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A44-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B44=\" \",W43=\" \"),\" \",IF(W43=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A44,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A44,0,1,1)<=0,IF(B44<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A44,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A44,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A44,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A44,0,1,1),0))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A44,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[41,80," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",D44+SUM(OFFSET('A_month_0%'!$K$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",F44+SUM(OFFSET('A_month_0%'!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W45=\" \",W45=\"******\"),\" \",IF(D45>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A45-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A45-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A45-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A45-1),0,12,2)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A45-1),0,12,3)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A45)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A45-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A45-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A45-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A45-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A45-1),0,12,4)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A45-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B45=\" \",W44=\" \"),\" \",IF(W44=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A45,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A45,0,1,1)<=0,IF(B45<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A45,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A45,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A45,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A45,0,1,1),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A45,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[42,81," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",D45+SUM(OFFSET('A_month_0%'!$K$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",F45+SUM(OFFSET('A_month_0%'!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W46=\" \",W46=\"******\"),\" \",IF(D46>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A46-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A46-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A46-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A46-1),0,12,2)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A46-1),0,12,3)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A46)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A46-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A46-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A46-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A46-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A46-1),0,12,4)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A46-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B46=\" \",W45=\" \"),\" \",IF(W45=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A46,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A46,0,1,1)<=0,IF(B46<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A46,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A46,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A46,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A46,0,1,1),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A46,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[43,82," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",D46+SUM(OFFSET('A_month_0%'!$K$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",F46+SUM(OFFSET('A_month_0%'!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W47=\" \",W47=\"******\"),\" \",IF(D47>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A47-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A47-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A47-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A47-1),0,12,2)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A47-1),0,12,3)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A47)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A47-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A47-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A47-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A47-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A47-1),0,12,4)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A47-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B47=\" \",W46=\" \"),\" \",IF(W46=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A47,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A47,0,1,1)<=0,IF(B47<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A47,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A47,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A47,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A47,0,1,1),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A47,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[44,83," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",D47+SUM(OFFSET('A_month_0%'!$K$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",F47+SUM(OFFSET('A_month_0%'!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W48=\" \",W48=\"******\"),\" \",IF(D48>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A48-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A48-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A48-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A48-1),0,12,2)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A48-1),0,12,3)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A48)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A48-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A48-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A48-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A48-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A48-1),0,12,4)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A48-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B48=\" \",W47=\" \"),\" \",IF(W47=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A48,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A48,0,1,1)<=0,IF(B48<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A48,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A48,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A48,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A48,0,1,1),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A48,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[45,84," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",D48+SUM(OFFSET('A_month_0%'!$K$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",F48+SUM(OFFSET('A_month_0%'!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W49=\" \",W49=\"******\"),\" \",IF(D49>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A49-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A49-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A49-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A49-1),0,12,2)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A49-1),0,12,3)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A49)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A49-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A49-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A49-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A49-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A49-1),0,12,4)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A49-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B49=\" \",W48=\" \"),\" \",IF(W48=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A49,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A49,0,1,1)<=0,IF(B49<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A49,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A49,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A49,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A49,0,1,1),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A49,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[46,85," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",D49+SUM(OFFSET('A_month_0%'!$K$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",F49+SUM(OFFSET('A_month_0%'!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W50=\" \",W50=\"******\"),\" \",IF(D50>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A50-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A50-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A50-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A50-1),0,12,2)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A50-1),0,12,3)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A50)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A50-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A50-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A50-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A50-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A50-1),0,12,4)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A50-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B50=\" \",W49=\" \"),\" \",IF(W49=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A50,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A50,0,1,1)<=0,IF(B50<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A50,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A50,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A50,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A50,0,1,1),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A50,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[47,86," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",D50+SUM(OFFSET('A_month_0%'!$K$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",F50+SUM(OFFSET('A_month_0%'!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W51=\" \",W51=\"******\"),\" \",IF(D51>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A51-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A51-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A51-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A51-1),0,12,2)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A51-1),0,12,3)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A51)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A51-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A51-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A51-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A51-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A51-1),0,12,4)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A51-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B51=\" \",W50=\" \"),\" \",IF(W50=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A51,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A51,0,1,1)<=0,IF(B51<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A51,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A51,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A51,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A51,0,1,1),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A51,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[48,87," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",D51+SUM(OFFSET('A_month_0%'!$K$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",F51+SUM(OFFSET('A_month_0%'!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W52=\" \",W52=\"******\"),\" \",IF(D52>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A52-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A52-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A52-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A52-1),0,12,2)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A52-1),0,12,3)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A52)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A52-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A52-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A52-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A52-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A52-1),0,12,4)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A52-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B52=\" \",W51=\" \"),\" \",IF(W51=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A52,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A52,0,1,1)<=0,IF(B52<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A52,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A52,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A52,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A52,0,1,1),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A52,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[49,88," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",D52+SUM(OFFSET('A_month_0%'!$K$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",F52+SUM(OFFSET('A_month_0%'!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W53=\" \",W53=\"******\"),\" \",IF(D53>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A53-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A53-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A53-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A53-1),0,12,2)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A53-1),0,12,3)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A53)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A53-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A53-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A53-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A53-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A53-1),0,12,4)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A53-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B53=\" \",W52=\" \"),\" \",IF(W52=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A53,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A53,0,1,1)<=0,IF(B53<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A53,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A53,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A53,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A53,0,1,1),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A53,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[50,89," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",D53+SUM(OFFSET('A_month_0%'!$K$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",F53+SUM(OFFSET('A_month_0%'!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W54=\" \",W54=\"******\"),\" \",IF(D54>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A54-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A54-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A54-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A54-1),0,12,2)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A54-1),0,12,3)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A54)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A54-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A54-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A54-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A54-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A54-1),0,12,4)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A54-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B54=\" \",W53=\" \"),\" \",IF(W53=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A54,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A54,0,1,1)<=0,IF(B54<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A54,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A54,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A54,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A54,0,1,1),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A54,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[51,90," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",D54+SUM(OFFSET('A_month_0%'!$K$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",F54+SUM(OFFSET('A_month_0%'!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W55=\" \",W55=\"******\"),\" \",IF(D55>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A55-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A55-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A55-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A55-1),0,12,2)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A55-1),0,12,3)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A55)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A55-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A55-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A55-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A55-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A55-1),0,12,4)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A55-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B55=\" \",W54=\" \"),\" \",IF(W54=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A55,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A55,0,1,1)<=0,IF(B55<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A55,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A55,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A55,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A55,0,1,1),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A55,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[52,91," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",D55+SUM(OFFSET('A_month_0%'!$K$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",F55+SUM(OFFSET('A_month_0%'!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W56=\" \",W56=\"******\"),\" \",IF(D56>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A56-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A56-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A56-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A56-1),0,12,2)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A56-1),0,12,3)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A56)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A56-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A56-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A56-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A56-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A56-1),0,12,4)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A56-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B56=\" \",W55=\" \"),\" \",IF(W55=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A56,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A56,0,1,1)<=0,IF(B56<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A56,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A56,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A56,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A56,0,1,1),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A56,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[53,92," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",D56+SUM(OFFSET('A_month_0%'!$K$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",F56+SUM(OFFSET('A_month_0%'!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W57=\" \",W57=\"******\"),\" \",IF(D57>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A57-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A57-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A57-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A57-1),0,12,2)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A57-1),0,12,3)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A57)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A57-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A57-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A57-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A57-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A57-1),0,12,4)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A57-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B57=\" \",W56=\" \"),\" \",IF(W56=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A57,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A57,0,1,1)<=0,IF(B57<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A57,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A57,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A57,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A57,0,1,1),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A57,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[54,93," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",D57+SUM(OFFSET('A_month_0%'!$K$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",F57+SUM(OFFSET('A_month_0%'!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W58=\" \",W58=\"******\"),\" \",IF(D58>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A58-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A58-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A58-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A58-1),0,12,2)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A58-1),0,12,3)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A58)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A58-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A58-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A58-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A58-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A58-1),0,12,4)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A58-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B58=\" \",W57=\" \"),\" \",IF(W57=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A58,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A58,0,1,1)<=0,IF(B58<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A58,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A58,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A58,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A58,0,1,1),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A58,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[55,94," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",D58+SUM(OFFSET('A_month_0%'!$K$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",F58+SUM(OFFSET('A_month_0%'!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W59=\" \",W59=\"******\"),\" \",IF(D59>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A59-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A59-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A59-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A59-1),0,12,2)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A59-1),0,12,3)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A59)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A59-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A59-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A59-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A59-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A59-1),0,12,4)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A59-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B59=\" \",W58=\" \"),\" \",IF(W58=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A59,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A59,0,1,1)<=0,IF(B59<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A59,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A59,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A59,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A59,0,1,1),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A59,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[56,95," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",D59+SUM(OFFSET('A_month_0%'!$K$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",F59+SUM(OFFSET('A_month_0%'!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W60=\" \",W60=\"******\"),\" \",IF(D60>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A60-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A60-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A60-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A60-1),0,12,2)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A60-1),0,12,3)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A60)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A60-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A60-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A60-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A60-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A60-1),0,12,4)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A60-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B60=\" \",W59=\" \"),\" \",IF(W59=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A60,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A60,0,1,1)<=0,IF(B60<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A60,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A60,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A60,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A60,0,1,1),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A60,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[57,96," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",D60+SUM(OFFSET('A_month_0%'!$K$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",F60+SUM(OFFSET('A_month_0%'!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W61=\" \",W61=\"******\"),\" \",IF(D61>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A61-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A61-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A61-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A61-1),0,12,2)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A61-1),0,12,3)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A61)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A61-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A61-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A61-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A61-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A61-1),0,12,4)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A61-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B61=\" \",W60=\" \"),\" \",IF(W60=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A61,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A61,0,1,1)<=0,IF(B61<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A61,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A61,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A61,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A61,0,1,1),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A61,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[58,97," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",D61+SUM(OFFSET('A_month_0%'!$K$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",F61+SUM(OFFSET('A_month_0%'!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W62=\" \",W62=\"******\"),\" \",IF(D62>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A62-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A62-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A62-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A62-1),0,12,2)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A62-1),0,12,3)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A62)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A62-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A62-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A62-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A62-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A62-1),0,12,4)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A62-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B62=\" \",W61=\" \"),\" \",IF(W61=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A62,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A62,0,1,1)<=0,IF(B62<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A62,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A62,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A62,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A62,0,1,1),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A62,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[59,98," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",D62+SUM(OFFSET('A_month_0%'!$K$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",F62+SUM(OFFSET('A_month_0%'!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W63=\" \",W63=\"******\"),\" \",IF(D63>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A63-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A63-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A63-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A63-1),0,12,2)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A63-1),0,12,3)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A63)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A63-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A63-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A63-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A63-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A63-1),0,12,4)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A63-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B63=\" \",W62=\" \"),\" \",IF(W62=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A63,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A63,0,1,1)<=0,IF(B63<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A63,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A63,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A63,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A63,0,1,1),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A63,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[60,"","",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",D63+SUM(OFFSET('A_month_0%'!$K$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",F63+SUM(OFFSET('A_month_0%'!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(OR(W64=\" \",W64=\"******\"),\" \",IF(D64>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A64-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A64-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A64-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A64-1),0,12,2)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A64-1),0,12,3)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A64)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A64-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A64-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A64-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A64-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A64-1),0,12,4)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A64-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B64=\" \",W63=\" \"),\" \",IF(W63=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A64,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A64,0,1,1)<=0,IF(B64<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A64,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A64,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A64,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A64,0,1,1),0))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A64,0,1,1),0))))","v":""},""]
[61,"","",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",D64+SUM(OFFSET('A_month_0%'!$K$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",F64+SUM(OFFSET('A_month_0%'!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(OR(W65=\" \",W65=\"******\"),\" \",IF(D65>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A65-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A65-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A65-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A65-1),0,12,2)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A65-1),0,12,3)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A65)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A65-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A65-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A65-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A65-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A65-1),0,12,4)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A65-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B65=\" \",W64=\" \"),\" \",IF(W64=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A65,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A65,0,1,1)<=0,IF(B65<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A65,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A65,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A65,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A65,0,1,1),0))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A65,0,1,1),0))))","v":""},""]
[62,"","",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",D65+SUM(OFFSET('A_month_0%'!$K$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",F65+SUM(OFFSET('A_month_0%'!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(OR(W66=\" \",W66=\"******\"),\" \",IF(D66>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A66-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A66-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A66-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A66-1),0,12,2)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A66-1),0,12,3)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A66)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A66-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A66-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A66-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A66-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A66-1),0,12,4)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A66-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B66=\" \",W65=\" \"),\" \",IF(W65=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A66,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A66,0,1,1)<=0,IF(B66<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A66,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A66,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A66,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A66,0,1,1),0))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A66,0,1,1),0))))","v":""},""]
[63,"","",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",D66+SUM(OFFSET('A_month_0%'!$K$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",F66+SUM(OFFSET('A_month_0%'!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(OR(W67=\" \",W67=\"******\"),\" \",IF(D67>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A67-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A67-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A67-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A67-1),0,12,2)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A67-1),0,12,3)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A67)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A67-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A67-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A67-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A67-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A67-1),0,12,4)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A67-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B67=\" \",W66=\" \"),\" \",IF(W66=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A67,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A67,0,1,1)<=0,IF(B67<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A67,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A67,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A67,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A67,0,1,1),0))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A67,0,1,1),0))))","v":""},""]
[64,"","",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",D67+SUM(OFFSET('A_month_0%'!$K$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",F67+SUM(OFFSET('A_month_0%'!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(OR(W68=\" \",W68=\"******\"),\" \",IF(D68>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A68-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A68-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A68-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A68-1),0,12,2)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A68-1),0,12,3)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A68)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A68-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A68-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A68-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A68-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A68-1),0,12,4)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A68-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B68=\" \",W67=\" \"),\" \",IF(W67=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A68,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A68,0,1,1)<=0,IF(B68<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A68,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A68,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A68,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A68,0,1,1),0))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A68,0,1,1),0))))","v":""},""]
[65,{"$f":"IF(Age_Insured+A69-1<99,Age_Insured+A69-1,\"\")","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",D68+SUM(OFFSET('A_month_0%'!$K$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",F68+SUM(OFFSET('A_month_0%'!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(OR(W69=\" \",W69=\"******\"),\" \",IF(D69>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A69-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A69-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A69-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A69-1),0,12,2)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A69-1),0,12,3)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A69)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A69-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A69-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A69-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A69-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A69-1),0,12,4)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A69-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B69=\" \",W68=\" \"),\" \",IF(W68=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A69,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A69,0,1,1)<=0,IF(B69<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A69,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A69,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A69,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A69,0,1,1),0))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A69,0,1,1),0))))","v":""},""]
[66,"",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",IF(A70=1,D70,D70-D69))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",D69+SUM(OFFSET('A_month_0%'!$K$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",F69+SUM(OFFSET('A_month_0%'!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(OR(W70=\" \",W70=\"******\"),\" \",IF(D70>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A70-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A70-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A70-1),0,12,1)),\" \"))","v":" "},{"$f":"IF(OR(W70=\" \",W70=\"******\")=TRUE,\" \",IF(D70+N70-K70-Q70-R70-T70<0,\" \",D70+N70-K70-Q70-R70-T70))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A70-1),0,12,2)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A70-1),0,12,3)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A70)*12-1,0,1,1))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",L70/10000)))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A70-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A70-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A70-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A70-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A70-1),0,12,4)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(X70=\" \",\" \",IF(A70=1,U70,V68+U70))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(B70=\" \",W69=\" \"),\" \",IF(W69=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A70,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A70,0,1,1)<=0,IF(B70<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A70,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A70,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A70,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",(T70+K70)/W70)","v":""}]
[{"$f":"A70+1","v":67},"","",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",D70+SUM(OFFSET('A_month_0%'!$K$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",F70+SUM(OFFSET('A_month_0%'!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(OR(W71=\" \",W71=\"******\"),\" \",IF(D71>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A71-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A71-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A71-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A71-1),0,12,2)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A71-1),0,12,3)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A71)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A71-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A71-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A71-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A71-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A71-1),0,12,4)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A71-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B71=\" \",W70=\" \"),\" \",IF(W70=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A71,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A71,0,1,1)<=0,IF(B71<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A71,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A71,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A71,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A71,0,1,1),0))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A71,0,1,1),0))))","v":""},""]
[68,"","",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",D71+SUM(OFFSET('A_month_0%'!$K$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",F71+SUM(OFFSET('A_month_0%'!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(OR(W72=\" \",W72=\"******\"),\" \",IF(D72>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A72-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A72-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A72-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A72-1),0,12,2)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A72-1),0,12,3)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A72)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A72-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A72-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A72-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A72-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A72-1),0,12,4)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A72-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B72=\" \",W71=\" \"),\" \",IF(W71=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A72,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A72,0,1,1)<=0,IF(B72<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A72,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A72,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A72,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A72,0,1,1),0))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A72,0,1,1),0))))","v":""},""]
[69,"","",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",D72+SUM(OFFSET('A_month_0%'!$K$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",F72+SUM(OFFSET('A_month_0%'!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(OR(W73=\" \",W73=\"******\"),\" \",IF(D73>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A73-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A73-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A73-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A73-1),0,12,2)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A73-1),0,12,3)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A73)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A73-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A73-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A73-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A73-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A73-1),0,12,4)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A73-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B73=\" \",W72=\" \"),\" \",IF(W72=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A73,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A73,0,1,1)<=0,IF(B73<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A73,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A73,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A73,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A73,0,1,1),0))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A73,0,1,1),0))))","v":""},""]
[70,"","",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",D73+SUM(OFFSET('A_month_0%'!$K$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",F73+SUM(OFFSET('A_month_0%'!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(OR(W74=\" \",W74=\"******\"),\" \",IF(D74>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A74-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A74-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A74-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A74-1),0,12,2)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A74-1),0,12,3)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A74)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A74-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A74-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A74-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A74-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A74-1),0,12,4)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A74-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B74=\" \",W73=\" \"),\" \",IF(W73=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A74,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A74,0,1,1)<=0,IF(B74<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A74,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A74,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A74,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A74,0,1,1),0))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A74,0,1,1),0))))","v":""},""]
[71,"","",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",D74+SUM(OFFSET('A_month_0%'!$K$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",F74+SUM(OFFSET('A_month_0%'!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(OR(W75=\" \",W75=\"******\"),\" \",IF(D75>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A75-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A75-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A75-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A75-1),0,12,2)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A75-1),0,12,3)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A75)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A75-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A75-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A75-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A75-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A75-1),0,12,4)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A75-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B75=\" \",W74=\" \"),\" \",IF(W74=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A75,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A75,0,1,1)<=0,IF(B75<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A75,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A75,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A75,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A75,0,1,1),0))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A75,0,1,1),0))))","v":""},""]
[72,"","",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",D75+SUM(OFFSET('A_month_0%'!$K$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",F75+SUM(OFFSET('A_month_0%'!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(OR(W76=\" \",W76=\"******\"),\" \",IF(D76>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A76-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A76-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A76-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A76-1),0,12,2)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A76-1),0,12,3)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A76)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A76-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A76-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A76-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A76-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A76-1),0,12,4)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A76-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B76=\" \",W75=\" \"),\" \",IF(W75=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A76,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A76,0,1,1)<=0,IF(B76<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A76,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A76,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A76,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A76,0,1,1),0))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A76,0,1,1),0))))","v":""},""]
[73,"","",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",D76+SUM(OFFSET('A_month_0%'!$K$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",F76+SUM(OFFSET('A_month_0%'!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(OR(W77=\" \",W77=\"******\"),\" \",IF(D77>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A77-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A77-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A77-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A77-1),0,12,2)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A77-1),0,12,3)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A77)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A77-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A77-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A77-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A77-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A77-1),0,12,4)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A77-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B77=\" \",W76=\" \"),\" \",IF(W76=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A77,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A77,0,1,1)<=0,IF(B77<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A77,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A77,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A77,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A77,0,1,1),0))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A77,0,1,1),0))))","v":""},""]
[74,"","",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",D77+SUM(OFFSET('A_month_0%'!$K$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",F77+SUM(OFFSET('A_month_0%'!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(OR(W78=\" \",W78=\"******\"),\" \",IF(D78>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A78-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A78-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A78-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A78-1),0,12,2)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A78-1),0,12,3)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A78)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A78-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A78-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A78-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A78-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A78-1),0,12,4)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A78-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B78=\" \",W77=\" \"),\" \",IF(W77=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A78,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A78,0,1,1)<=0,IF(B78<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A78,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A78,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A78,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A78,0,1,1),0))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A78,0,1,1),0))))","v":""},""]
[75,"","",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",D78+SUM(OFFSET('A_month_0%'!$K$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",F78+SUM(OFFSET('A_month_0%'!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(OR(W79=\" \",W79=\"******\"),\" \",IF(D79>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A79-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A79-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A79-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A79-1),0,12,2)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A79-1),0,12,3)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A79)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A79-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A79-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A79-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A79-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A79-1),0,12,4)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A79-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B79=\" \",W78=\" \"),\" \",IF(W78=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A79,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A79,0,1,1)<=0,IF(B79<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A79,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A79,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A79,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A79,0,1,1),0))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A79,0,1,1),0))))","v":""},""]
[76,"","",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",D79+SUM(OFFSET('A_month_0%'!$K$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",F79+SUM(OFFSET('A_month_0%'!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(OR(W80=\" \",W80=\"******\"),\" \",IF(D80>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A80-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A80-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A80-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A80-1),0,12,2)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A80-1),0,12,3)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A80)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A80-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A80-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A80-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A80-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A80-1),0,12,4)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A80-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B80=\" \",W79=\" \"),\" \",IF(W79=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A80,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A80,0,1,1)<=0,IF(B80<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A80,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A80,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A80,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A80,0,1,1),0))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A80,0,1,1),0))))","v":""},""]
[77,"","",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",D80+SUM(OFFSET('A_month_0%'!$K$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",F80+SUM(OFFSET('A_month_0%'!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(OR(W81=\" \",W81=\"******\"),\" \",IF(D81>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A81-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A81-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A81-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A81-1),0,12,2)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A81-1),0,12,3)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A81)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A81-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A81-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A81-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A81-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A81-1),0,12,4)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A81-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B81=\" \",W80=\" \"),\" \",IF(W80=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A81,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A81,0,1,1)<=0,IF(B81<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A81,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A81,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A81,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A81,0,1,1),0))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A81,0,1,1),0))))","v":""},""]
[78,"","",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",D81+SUM(OFFSET('A_month_0%'!$K$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",F81+SUM(OFFSET('A_month_0%'!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(OR(W82=\" \",W82=\"******\"),\" \",IF(D82>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A82-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A82-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A82-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A82-1),0,12,2)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A82-1),0,12,3)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A82)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A82-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A82-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A82-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A82-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A82-1),0,12,4)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A82-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B82=\" \",W81=\" \"),\" \",IF(W81=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A82,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A82,0,1,1)<=0,IF(B82<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A82,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A82,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A82,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A82,0,1,1),0))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A82,0,1,1),0))))","v":""},""]
[79,"","",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",D82+SUM(OFFSET('A_month_0%'!$K$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",F82+SUM(OFFSET('A_month_0%'!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(OR(W83=\" \",W83=\"******\"),\" \",IF(D83>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A83-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A83-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A83-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A83-1),0,12,2)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A83-1),0,12,3)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A83)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A83-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A83-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A83-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A83-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A83-1),0,12,4)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A83-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B83=\" \",W82=\" \"),\" \",IF(W82=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A83,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A83,0,1,1)<=0,IF(B83<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A83,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A83,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A83,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A83,0,1,1),0))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A83,0,1,1),0))))","v":""},""]
[80,"","",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",D83+SUM(OFFSET('A_month_0%'!$K$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",F83+SUM(OFFSET('A_month_0%'!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(OR(W84=\" \",W84=\"******\"),\" \",IF(D84>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A84-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A84-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A84-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A84-1),0,12,2)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A84-1),0,12,3)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A84)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A84-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A84-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A84-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A84-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A84-1),0,12,4)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A84-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B84=\" \",W83=\" \"),\" \",IF(W83=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A84,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A84,0,1,1)<=0,IF(B84<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A84,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A84,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A84,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A84,0,1,1),0))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A84,0,1,1),0))))","v":""},""]
[81,"","",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",D84+SUM(OFFSET('A_month_0%'!$K$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",F84+SUM(OFFSET('A_month_0%'!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(OR(W85=\" \",W85=\"******\"),\" \",IF(D85>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A85-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A85-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A85-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A85-1),0,12,2)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A85-1),0,12,3)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A85)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A85-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A85-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A85-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A85-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A85-1),0,12,4)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A85-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B85=\" \",W84=\" \"),\" \",IF(W84=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A85,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A85,0,1,1)<=0,IF(B85<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A85,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A85,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A85,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A85,0,1,1),0))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A85,0,1,1),0))))","v":""},""]
[82,"","",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",D85+SUM(OFFSET('A_month_0%'!$K$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",F85+SUM(OFFSET('A_month_0%'!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(OR(W86=\" \",W86=\"******\"),\" \",IF(D86>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A86-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A86-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A86-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A86-1),0,12,2)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A86-1),0,12,3)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A86)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A86-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A86-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A86-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A86-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A86-1),0,12,4)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A86-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B86=\" \",W85=\" \"),\" \",IF(W85=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A86,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A86,0,1,1)<=0,IF(B86<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A86,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A86,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A86,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A86,0,1,1),0))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A86,0,1,1),0))))","v":""},""]
[83,"","",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",D86+SUM(OFFSET('A_month_0%'!$K$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",F86+SUM(OFFSET('A_month_0%'!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(OR(W87=\" \",W87=\"******\"),\" \",IF(D87>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A87-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A87-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A87-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A87-1),0,12,2)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A87-1),0,12,3)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A87)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A87-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A87-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A87-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A87-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A87-1),0,12,4)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A87-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B87=\" \",W86=\" \"),\" \",IF(W86=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A87,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A87,0,1,1)<=0,IF(B87<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A87,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A87,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A87,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A87,0,1,1),0))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A87,0,1,1),0))))","v":""},""]
[84,"","",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",D87+SUM(OFFSET('A_month_0%'!$K$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",F87+SUM(OFFSET('A_month_0%'!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(OR(W88=\" \",W88=\"******\"),\" \",IF(D88>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A88-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A88-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A88-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A88-1),0,12,2)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A88-1),0,12,3)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A88)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A88-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A88-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A88-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A88-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A88-1),0,12,4)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A88-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B88=\" \",W87=\" \"),\" \",IF(W87=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A88,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A88,0,1,1)<=0,IF(B88<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A88,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A88,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A88,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A88,0,1,1),0))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A88,0,1,1),0))))","v":""},""]
[85,"","",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",D88+SUM(OFFSET('A_month_0%'!$K$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",F88+SUM(OFFSET('A_month_0%'!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(OR(W89=\" \",W89=\"******\"),\" \",IF(D89>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A89-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A89-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A89-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A89-1),0,12,2)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A89-1),0,12,3)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A89)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A89-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A89-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A89-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A89-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A89-1),0,12,4)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A89-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B89=\" \",W88=\" \"),\" \",IF(W88=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A89,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A89,0,1,1)<=0,IF(B89<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A89,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A89,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A89,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A89,0,1,1),0))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A89,0,1,1),0))))","v":""},""]
[86,"","",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",D89+SUM(OFFSET('A_month_0%'!$K$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",F89+SUM(OFFSET('A_month_0%'!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(OR(W90=\" \",W90=\"******\"),\" \",IF(D90>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A90-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A90-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A90-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A90-1),0,12,2)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A90-1),0,12,3)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A90)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A90-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A90-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A90-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A90-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A90-1),0,12,4)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A90-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B90=\" \",W89=\" \"),\" \",IF(W89=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A90,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A90,0,1,1)<=0,IF(B90<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A90,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A90,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A90,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A90,0,1,1),0))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A90,0,1,1),0))))","v":""},""]
[87,"","",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",D90+SUM(OFFSET('A_month_0%'!$K$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",F90+SUM(OFFSET('A_month_0%'!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(OR(W91=\" \",W91=\"******\"),\" \",IF(D91>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A91-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A91-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A91-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A91-1),0,12,2)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A91-1),0,12,3)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A91)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A91-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A91-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A91-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A91-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A91-1),0,12,4)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A91-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B91=\" \",W90=\" \"),\" \",IF(W90=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A91,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A91,0,1,1)<=0,IF(B91<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A91,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A91,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A91,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A91,0,1,1),0))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A91,0,1,1),0))))","v":""},""]
[88,"","",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",D91+SUM(OFFSET('A_month_0%'!$K$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",F91+SUM(OFFSET('A_month_0%'!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(OR(W92=\" \",W92=\"******\"),\" \",IF(D92>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A92-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A92-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A92-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A92-1),0,12,2)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A92-1),0,12,3)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A92)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A92-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A92-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A92-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A92-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A92-1),0,12,4)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A92-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B92=\" \",W91=\" \"),\" \",IF(W91=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A92,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A92,0,1,1)<=0,IF(B92<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A92,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A92,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A92,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A92,0,1,1),0))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A92,0,1,1),0))))","v":""},""]
[89,"","",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",D92+SUM(OFFSET('A_month_0%'!$K$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",F92+SUM(OFFSET('A_month_0%'!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(OR(W93=\" \",W93=\"******\"),\" \",IF(D93>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A93-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A93-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A93-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A93-1),0,12,2)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A93-1),0,12,3)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A93)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A93-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A93-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A93-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A93-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A93-1),0,12,4)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A93-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B93=\" \",W92=\" \"),\" \",IF(W92=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A93,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A93,0,1,1)<=0,IF(B93<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A93,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A93,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A93,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A93,0,1,1),0))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A93,0,1,1),0))))","v":""},""]
[90,"","",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",D93+SUM(OFFSET('A_month_0%'!$K$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",F93+SUM(OFFSET('A_month_0%'!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(OR(W94=\" \",W94=\"******\"),\" \",IF(D94>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A94-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A94-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A94-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A94-1),0,12,2)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A94-1),0,12,3)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A94)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A94-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A94-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A94-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A94-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A94-1),0,12,4)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A94-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B94=\" \",W93=\" \"),\" \",IF(W93=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A94,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A94,0,1,1)<=0,IF(B94<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A94,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A94,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A94,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A94,0,1,1),0))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A94,0,1,1),0))))","v":""},""]
[91,"","",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",D94+SUM(OFFSET('A_month_0%'!$K$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",F94+SUM(OFFSET('A_month_0%'!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(OR(W95=\" \",W95=\"******\"),\" \",IF(D95>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A95-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A95-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A95-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A95-1),0,12,2)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A95-1),0,12,3)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A95)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A95-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A95-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A95-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A95-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A95-1),0,12,4)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A95-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B95=\" \",W94=\" \"),\" \",IF(W94=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A95,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A95,0,1,1)<=0,IF(B95<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A95,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A95,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A95,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A95,0,1,1),0))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A95,0,1,1),0))))","v":""},""]
[92,"","",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",D95+SUM(OFFSET('A_month_0%'!$K$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",F95+SUM(OFFSET('A_month_0%'!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(OR(W96=\" \",W96=\"******\"),\" \",IF(D96>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A96-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A96-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A96-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A96-1),0,12,2)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A96-1),0,12,3)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A96)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A96-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A96-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A96-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A96-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A96-1),0,12,4)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A96-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B96=\" \",W95=\" \"),\" \",IF(W95=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A96,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A96,0,1,1)<=0,IF(B96<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A96,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A96,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A96,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A96,0,1,1),0))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A96,0,1,1),0))))","v":""},""]
[93,"","",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",D96+SUM(OFFSET('A_month_0%'!$K$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",F96+SUM(OFFSET('A_month_0%'!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(OR(W97=\" \",W97=\"******\"),\" \",IF(D97>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A97-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A97-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A97-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A97-1),0,12,2)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A97-1),0,12,3)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A97)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A97-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A97-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A97-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A97-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A97-1),0,12,4)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A97-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B97=\" \",W96=\" \"),\" \",IF(W96=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A97,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A97,0,1,1)<=0,IF(B97<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A97,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A97,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A97,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A97,0,1,1),0))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A97,0,1,1),0))))","v":""},""]
[94,"","",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",D97+SUM(OFFSET('A_month_0%'!$K$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",F97+SUM(OFFSET('A_month_0%'!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(OR(W98=\" \",W98=\"******\"),\" \",IF(D98>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A98-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A98-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A98-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A98-1),0,12,2)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A98-1),0,12,3)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A98)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A98-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A98-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A98-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A98-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A98-1),0,12,4)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A98-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B98=\" \",W97=\" \"),\" \",IF(W97=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A98,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A98,0,1,1)<=0,IF(B98<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A98,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A98,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A98,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A98,0,1,1),0))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A98,0,1,1),0))))","v":""},""]
[95,"","",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",D98+SUM(OFFSET('A_month_0%'!$K$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",F98+SUM(OFFSET('A_month_0%'!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(OR(W99=\" \",W99=\"******\"),\" \",IF(D99>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A99-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A99-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A99-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A99-1),0,12,2)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A99-1),0,12,3)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A99)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A99-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A99-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A99-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A99-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A99-1),0,12,4)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A99-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B99=\" \",W98=\" \"),\" \",IF(W98=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A99,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A99,0,1,1)<=0,IF(B99<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A99,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A99,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A99,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A99,0,1,1),0))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A99,0,1,1),0))))","v":""},""]
[96,"","",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",D99+SUM(OFFSET('A_month_0%'!$K$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",F99+SUM(OFFSET('A_month_0%'!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(OR(W100=\" \",W100=\"******\"),\" \",IF(D100>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A100-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A100-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A100-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A100-1),0,12,2)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A100-1),0,12,3)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A100)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A100-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A100-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A100-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A100-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A100-1),0,12,4)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A100-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B100=\" \",W99=\" \"),\" \",IF(W99=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A100,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A100,0,1,1)<=0,IF(B100<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A100,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A100,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A100,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A100,0,1,1),0))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A100,0,1,1),0))))","v":""},""]
[97,{"$f":"IF(Age_Insured+A101-1<99,Age_Insured+A101-1,\"\")","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",D100+SUM(OFFSET('A_month_0%'!$K$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",F100+SUM(OFFSET('A_month_0%'!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(OR(W101=\" \",W101=\"******\"),\" \",IF(D101>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A101-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A101-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A101-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A101-1),0,12,2)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A101-1),0,12,3)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A101)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A101-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A101-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A101-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A101-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A101-1),0,12,4)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A101-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B101=\" \",W100=\" \"),\" \",IF(W100=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A101,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A101,0,1,1)<=0,IF(B101<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A101,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A101,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A101,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A101,0,1,1),0))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A101,0,1,1),0))))","v":""},""]
[98,{"$f":"IF(Age_Insured+A102-1<99,Age_Insured+A102-1,\"\")","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",D101+SUM(OFFSET('A_month_0%'!$K$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",F101+SUM(OFFSET('A_month_0%'!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(OR(W102=\" \",W102=\"******\"),\" \",IF(D102>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A102-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A102-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A102-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A102-1),0,12,2)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A102-1),0,12,3)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A102)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A102-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A102-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A102-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A102-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A102-1),0,12,4)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A102-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B102=\" \",W101=\" \"),\" \",IF(W101=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A102,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A102,0,1,1)<=0,IF(B102<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A102,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A102,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A102,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A102,0,1,1),0))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A102,0,1,1),0))))","v":""},""]
[99,{"$f":"IF(Age_Insured+A103-1<99,Age_Insured+A103-1,\"\")","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",D102+SUM(OFFSET('A_month_0%'!$K$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",F102+SUM(OFFSET('A_month_0%'!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$M$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(OR(W103=\" \",W103=\"******\"),\" \",IF(D103>0,(SUM(OFFSET('A_month_0%'!$Q$5,12*(A103-1),0,12,1))+SUM(OFFSET('A_month_0%'!$P$5,12*(A103-1),0,12,1)))/SUM(OFFSET('A_month_0%'!$K$5,12*(A103-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$AD$5,12*(A103-1),0,12,2)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$N$5,12*(A103-1),0,12,3)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",OFFSET('A_month_0%'!$AW$5,(A103)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$S$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$T$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$U$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BA$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$V$5,12*(A103-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BA$5,12*(A103-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BA$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET('A_month_0%'!$BB$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET('A_month_0%'!$W$5,12*(A103-1),0,12,3))*SUM(OFFSET('A_month_0%'!$BB$5,12*(A103-1),0,12,1))/SUM(OFFSET('A_month_0%'!$BB$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$Y$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET('A_month_0%'!$Z$5,12*(A103-1),0,12,4)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month!$AG$5,12*(A103-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B103=\" \",W102=\" \"),\" \",IF(W102=\"******\",\"******\",IF(OFFSET('A_month_0%'!$AL$4,12*A103,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A103,0,1,1)<=0,IF(B103<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET('A_month_0%'!$AL$4,12*A103,0,1,1)+OFFSET('A_month_0%'!$AP$4,12*A103,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AQ$4,12*A103,0,1,1)+OFFSET('A_month_0%'!$AR$4,12*A103,0,1,1),0))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET('A_month_0%'!$AS$4,12*A103,0,1,1),0))))","v":""},""]

{"sheet":"A_month_低","index":38,"n_rows":1193,"n_cols":63,"rows_kept":1193,"cut":false,"hidden":true,"merged":[[1,49,2,49],[1,50,2,50],[1,51,2,51],[1,52,1,53],[1,54,1,59],[1,42,1,43],[1,44,2,44],[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,38,1,41],[1,34,1,37],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,10,1,12],[1,13,1,15],[1,16,1,17],[1,18,1,20],[1,21,1,23],[1,25,1,27],[1,29,1,31],[1,32,1,33],[1,24,2,24],[1,5,2,5],[1,0,2,0],[1,1,2,1],[1,2,2,2],[1,3,2,3],[1,4,2,4]]}
[]
["t ","保單\n年度","月","保險費\n年度","保險\n年齡","足月","足歲","該月天數","該月滿15足歲\n的天數",null,"保費",null,null,"附加費用",null,null,"Allocation",null,"加值給付",null,null,"COI",null,null,"實際用於投資\n之保費金額","保單管理費",null,null,null,"部分終止",null,null,"資產撥回",null,"帳戶價值",null,null,null,"增額帳戶價值",null,null,null,"期末解約金",null,"壽險保障\n(期末)","ETF","累積部分\n提領金額","預定\n投入金額","基本保額","保險金額","累積保險餘額","淨危險保額","COI",null,"保單管理費"]
[null,null,null,null,null,null,null,null,null,"InForce","目標","分期超額","單筆超額","目標","分期超額","單筆超額","目標","超額","基本","投保","長久","主約","附約","增額",null,"期初","增額期初","期末","增額期末","目標","超額","累積金額","基本期末","增額期末","期初","期初\n(扣每月費用)","期末","期末資產撥回","期初","期初\n(扣每月費用)","期末","期末資產撥回","目標","超額",null,null,null,null,null,null,null,null,"主契約","附約","目標固定","超額固定","目標變動\n(期初)","目標固定\n(期初)","目標變動\n(期末)","超額變動\n(期末)"]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Premium_顯示*Prem_Freq/12*VLOOKUP(Age_Insured,保額係數表,2,TRUE)","v":5500000}]
[{"$f":"A4+1","v":1},{"$f":"IF($A5=\"\",\"\",INT((A5-1)/12)+1)","v":1},{"$f":"IF($A5=\"\",\"\",MOD((A5-1),12)+1)","v":1},null,{"$f":"IF($A5=\"\",\"\",Age_Insured+B5-1)","v":40},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Month,IF(F4=11,0,F4+1)))","v":0},{"$f":"IF(A5=\"\",\"\",IF(A5=1,Age_Full_Year,IF(F4=11,G4+1,G4)))","v":40},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),DAY(EOMONTH((SignYY+INT(A5/12)+1911)&\"/\"&(IF(MOD(SignMM+A5-1,12)=0,12,MOD(SignMM+A5-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A5=\"\",\"\",IF(AND(F5=11,G5=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H5-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B5-1>=BPP,\"\",IF(AS4>0,1,0))","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,IF(($BJ5+$AL4+$AP4+$AW5)/($BJ5+$AL4+$AP4)>$BK5,VLOOKUP($B5,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K5=0,0,IF(MOD(C5-1,12/Prem_Freq)=0,VLOOKUP(B5,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C5=1,VLOOKUP(B5,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C5-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B5,99),0,1,1)*K5,0)","v":50000},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*L5,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B5,0,1,1)*M5,FEE_rounding)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,K5-N5))","v":50000},{"$f":"IF(A6=\"\",\"\",IF(K5=\"*****\",\"*****\",L5-O5+M5-P5))","v":9700},{"$f":"IF(C5>=1,ROUND(K5*OFFSET(Input!$U$27,B5,0,1,1),AV_rounding),0)","v":0},0,0,{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,BA5,AI5))","v":1265},{"$f":"IF(E5=\"\",\"\",IF(SUM(AI5,-V5)>BB5,BB5,SUM(AI5,-V5)))","v":0},{"$f":"IF(E5=\"\",\"\",IF(AI5>BA5+BB5,0,BA5-AI5))","v":0},{"$f":"Q5+R5","v":59700},{"$f":"IF(E5=\" \",\" \",IF(AI5+AM5-V5>BI4+BC5+BD5+BF5+BE5,BI4+BC5+BD5+BF5+BE5,MAX(AI5+AM5-V5,0)))","v":100},{"$f":"IF(E5=\" \",\" \",IF(Z5<BI4+BC5+BE5+BD5*0+BF5,BI4+BC5+BE5+BD5*0+BF5-BI4-Z5,0))","v":0},{"$f":"BG5","v":0},{"$f":"BH5","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),OFFSET(Input!$G$27,B5,0,1,1)-AE5,0)","v":0},{"$f":"IF(AND(C5=1,OFFSET(Input!$G$27,B5,0,1,1)>0),MIN(OFFSET(Input!$G$27,B5,0,1,1),AP4),0)","v":0},{"$f":"IF(A6=\"\",\"\",AF4+AD5+AE5)","v":0},0,0,{"$f":"IF(A5=\"\",\"\",AL4+Q5+R5*0+IF(A5=1,0,SUM(S5:U5)))","v":50000},{"$f":"IF(A5=\"\",\"\",AI5-V5-W5-Z5-AD5)","v":48635},{"$f":"ROUND((AJ5-AB5)*(1+IRR_3)^(1/12)+IF(A5=1,S5,0),AV_rounding)","v":48384.869570924297},{"$f":"ROUND(AK5-AG5,AV_rounding)","v":48384.869570924297},{"$f":"R5+AO4","v":9700},{"$f":"AM5-X5-AA5-AE5","v":9700},{"$f":"ROUND((AN5-AC5)*(1+IRR_3)^(1/12),AV_rounding)","v":9650.1127755313191},{"$f":"ROUND(AO5-AH5,AV_rounding)","v":9650.1127755313191},{"$f":"IF(A5=\"\",\"\",AL5-ROUND(AL5*OFFSET(Input!$S$27,$B5,0,1,1),2*FEE_rounding))","v":48384.869570924297},{"$f":"IF(A5=\"\",\"\",ROUND(AP5*(1-OFFSET(Input!$T$27,MIN(B5,10),0,1,1)),2*FEE_rounding))","v":9650.1127755313191},{"$f":"AW5+AL5+AP5","v":5558034.9823464556},0,{"$f":"IF(A6=\"\",\"\",AU4+AD5+AE5)","v":0},{"$f":"IF(A5=\"\",\"\",IF(K5=\"*****\",0,Q5+R5))","v":59700},{"$f":"AW4","v":5500000},{"$f":"AW5+AI5","v":5550000},{"$f":"IF(A5=1,K5,MAX(AY4+K5-AD4-AE4,0))","v":100000},{"$f":"IF(A5=\"\",\"\",AW5)","v":5500000},{"$f":"ROUND(ROUND(AZ5/100000*VLOOKUP(Age_Insured+B5-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I5>0,I5/H5,1),2*FEE_rounding)*IF(G6>14,1,0)*IF(AND(I5=0,H5>0),0,1)","v":1265},0,null,null,{"$f":"IF(AND(A5=1,PMF_1st=0),0,ROUND(IF(A5=1,AI5,AL4)*OFFSET(Input!$O$27,IF(A5=121,-1,0)+MIN(B5,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A5=1,PMF_1st=0),0,IF(SUM($K$5:$L5)-$AU4>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B4,B5),21),0,1,1)))","v":100},null,null,{"$f":"BI4+BC5+BD5+BE5+BF5-Z5-AA5","v":0},{"$f":"IF(MOD($C5-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B5,99),0,1,1))*VLOOKUP($B5,InputSet,5,0)/Prem_Freq,0)","v":59700},{"$f":"IF($E5<=30,1.9,IF($E5<=40,1.6,IF($E5<=50,1.4,IF($E5<=60,1.2,IF($E5<=70,1.1,IF($E5<=90,1.02,1))))))","v":1.6}]
[{"$f":"A5+1","v":2},{"$f":"IF($A6=\"\",\"\",INT((A6-1)/12)+1)","v":1},{"$f":"IF($A6=\"\",\"\",MOD((A6-1),12)+1)","v":2},null,40,{"$f":"IF(A6=\"\",\"\",IF(A6=1,Age_Full_Month,IF(F5=11,0,F5+1)))","v":1},40,0,{"$f":"IF(A6=\"\",\"\",IF(AND(F6=11,G6=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H6-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C6-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B6,99),0,1,1)*K6,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*L6,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B6,0,1,1)*M6,FEE_rounding)","v":0},0,0,{"$f":"IF(C6>=1,ROUND(K6*OFFSET(Input!$U$27,B6,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,{"$f":"Q6+R6","v":0},{"$f":"IF(E6=\" \",\" \",IF(AI6+AM6-V6>BI5+BC6+BD6+BF6+BE6,BI5+BC6+BD6+BF6+BE6,MAX(AI6+AM6-V6,0)))","v":100},0,{"$f":"BG6","v":0},0,{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),OFFSET(Input!$G$27,B6,0,1,1)-AE6,0)","v":0},{"$f":"IF(AND(C6=1,OFFSET(Input!$G$27,B6,0,1,1)>0),MIN(OFFSET(Input!$G$27,B6,0,1,1),AP5),0)","v":0},0,0,0,48384.869570924297,47019.869570924297,46778.045778370397,46778.045778370397,{"$f":"R6+AO5","v":9650.1127755313191},{"$f":"AM6-X6-AA6-AE6","v":9650.1127755313191},9600.48212169822,9600.48212169822,{"$f":"IF(A6=\"\",\"\",AL6-ROUND(AL6*OFFSET(Input!$S$27,$B6,0,1,1),2*FEE_rounding))","v":46778.045778370397},{"$f":"IF(A6=\"\",\"\",ROUND(AP6*(1-OFFSET(Input!$T$27,MIN(B6,10),0,1,1)),2*FEE_rounding))","v":9600.48212169822},{"$f":"AW6+AL6+AP6","v":5556378.527900069},0,0,0,{"$f":"AW5","v":5500000},{"$f":"AW6+AI6","v":5548384.869570924},100000,{"$f":"IF(A6=\"\",\"\",AW6)","v":5500000},1265,0,null,null,{"$f":"IF(AND(A6=1,PMF_1st=0),0,ROUND(IF(A6=1,AI6,AL5)*OFFSET(Input!$O$27,IF(A6=121,-1,0)+MIN(B6,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A6=1,PMF_1st=0),0,IF(SUM($K$5:$L6)-$AU5>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B5,B6),21),0,1,1)))","v":100},null,null,{"$f":"BI5+BC6+BD6+BE6+BF6-Z6-AA6","v":0},{"$f":"IF(MOD($C6-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B6,99),0,1,1))*VLOOKUP($B6,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E6<=30,1.9,IF($E6<=40,1.6,IF($E6<=50,1.4,IF($E6<=60,1.2,IF($E6<=70,1.1,IF($E6<=90,1.02,1))))))","v":1.6}]
[3,1,3,null,40,{"$f":"IF(A7=\"\",\"\",IF(A7=1,Age_Full_Month,IF(F6=11,0,F6+1)))","v":2},40,0,{"$f":"IF(A7=\"\",\"\",IF(AND(F7=11,G7=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H7-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C7-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B7,99),0,1,1)*K7,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*L7,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B7,0,1,1)*M7,FEE_rounding)","v":0},0,0,{"$f":"IF(C7>=1,ROUND(K7*OFFSET(Input!$U$27,B7,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),OFFSET(Input!$G$27,B7,0,1,1)-AE7,0)","v":0},{"$f":"IF(AND(C7=1,OFFSET(Input!$G$27,B7,0,1,1)>0),MIN(OFFSET(Input!$G$27,B7,0,1,1),AP6),0)","v":0},0,0,0,46778.045778370397,45413.045778370397,45179.485901200103,45179.485901200103,9600.48212169822,9600.48212169822,9551.1067189546393,9551.1067189546393,{"$f":"IF(A7=\"\",\"\",AL7-ROUND(AL7*OFFSET(Input!$S$27,$B7,0,1,1),2*FEE_rounding))","v":45179.485901200103},{"$f":"IF(A7=\"\",\"\",ROUND(AP7*(1-OFFSET(Input!$T$27,MIN(B7,10),0,1,1)),2*FEE_rounding))","v":9551.1067189546393},5554730.5926201548,0,0,0,5500000,5546778.0457783705,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A7=1,PMF_1st=0),0,ROUND(IF(A7=1,AI7,AL6)*OFFSET(Input!$O$27,IF(A7=121,-1,0)+MIN(B7,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A7=1,PMF_1st=0),0,IF(SUM($K$5:$L7)-$AU6>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B6,B7),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C7-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B7,99),0,1,1))*VLOOKUP($B7,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[4,1,4,null,40,{"$f":"IF(A8=\"\",\"\",IF(A8=1,Age_Full_Month,IF(F7=11,0,F7+1)))","v":3},40,0,{"$f":"IF(A8=\"\",\"\",IF(AND(F8=11,G8=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H8-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C8-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B8,99),0,1,1)*K8,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*L8,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B8,0,1,1)*M8,FEE_rounding)","v":0},0,0,{"$f":"IF(C8>=1,ROUND(K8*OFFSET(Input!$U$27,B8,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),OFFSET(Input!$G$27,B8,0,1,1)-AE8,0)","v":0},{"$f":"IF(AND(C8=1,OFFSET(Input!$G$27,B8,0,1,1)>0),MIN(OFFSET(Input!$G$27,B8,0,1,1),AP7),0)","v":0},0,0,0,45179.485901200103,43814.485901200103,43589.147437990498,43589.147437990498,9551.1067189546393,9551.1067189546393,9501.9852545409394,9501.9852545409394,{"$f":"IF(A8=\"\",\"\",AL8-ROUND(AL8*OFFSET(Input!$S$27,$B8,0,1,1),2*FEE_rounding))","v":43589.147437990498},{"$f":"IF(A8=\"\",\"\",ROUND(AP8*(1-OFFSET(Input!$T$27,MIN(B8,10),0,1,1)),2*FEE_rounding))","v":9501.9852545409394},5553091.1326925317,0,0,0,5500000,5545179.4859012002,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A8=1,PMF_1st=0),0,ROUND(IF(A8=1,AI8,AL7)*OFFSET(Input!$O$27,IF(A8=121,-1,0)+MIN(B8,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A8=1,PMF_1st=0),0,IF(SUM($K$5:$L8)-$AU7>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B7,B8),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C8-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B8,99),0,1,1))*VLOOKUP($B8,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[5,1,5,null,40,{"$f":"IF(A9=\"\",\"\",IF(A9=1,Age_Full_Month,IF(F8=11,0,F8+1)))","v":4},40,0,{"$f":"IF(A9=\"\",\"\",IF(AND(F9=11,G9=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H9-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C9-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B9,99),0,1,1)*K9,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*L9,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B9,0,1,1)*M9,FEE_rounding)","v":0},0,0,{"$f":"IF(C9>=1,ROUND(K9*OFFSET(Input!$U$27,B9,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),OFFSET(Input!$G$27,B9,0,1,1)-AE9,0)","v":0},{"$f":"IF(AND(C9=1,OFFSET(Input!$G$27,B9,0,1,1)>0),MIN(OFFSET(Input!$G$27,B9,0,1,1),AP8),0)","v":0},0,0,0,43589.147437990498,42224.147437990498,42006.9881059041,42006.9881059041,9501.9852545409394,9501.9852545409394,9453.1164224490403,9453.1164224490403,{"$f":"IF(A9=\"\",\"\",AL9-ROUND(AL9*OFFSET(Input!$S$27,$B9,0,1,1),2*FEE_rounding))","v":42006.9881059041},{"$f":"IF(A9=\"\",\"\",ROUND(AP9*(1-OFFSET(Input!$T$27,MIN(B9,10),0,1,1)),2*FEE_rounding))","v":9453.1164224490403},5551460.1045283535,0,0,0,5500000,5543589.1474379906,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A9=1,PMF_1st=0),0,ROUND(IF(A9=1,AI9,AL8)*OFFSET(Input!$O$27,IF(A9=121,-1,0)+MIN(B9,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A9=1,PMF_1st=0),0,IF(SUM($K$5:$L9)-$AU8>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B8,B9),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C9-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B9,99),0,1,1))*VLOOKUP($B9,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[6,1,6,null,40,{"$f":"IF(A10=\"\",\"\",IF(A10=1,Age_Full_Month,IF(F9=11,0,F9+1)))","v":5},40,0,{"$f":"IF(A10=\"\",\"\",IF(AND(F10=11,G10=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H10-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C10-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B10,99),0,1,1)*K10,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*L10,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B10,0,1,1)*M10,FEE_rounding)","v":0},0,0,{"$f":"IF(C10>=1,ROUND(K10*OFFSET(Input!$U$27,B10,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),OFFSET(Input!$G$27,B10,0,1,1)-AE10,0)","v":0},{"$f":"IF(AND(C10=1,OFFSET(Input!$G$27,B10,0,1,1)>0),MIN(OFFSET(Input!$G$27,B10,0,1,1),AP9),0)","v":0},0,0,0,42006.9881059041,40641.9881059041,40432.965839564597,40432.965839564597,9453.1164224490403,9453.1164224490403,9404.4989233876695,9404.4989233876695,{"$f":"IF(A10=\"\",\"\",AL10-ROUND(AL10*OFFSET(Input!$S$27,$B10,0,1,1),2*FEE_rounding))","v":40432.965839564597},{"$f":"IF(A10=\"\",\"\",ROUND(AP10*(1-OFFSET(Input!$T$27,MIN(B10,10),0,1,1)),2*FEE_rounding))","v":9404.4989233876695},5549837.4647629522,0,0,0,5500000,5542006.9881059043,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A10=1,PMF_1st=0),0,ROUND(IF(A10=1,AI10,AL9)*OFFSET(Input!$O$27,IF(A10=121,-1,0)+MIN(B10,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A10=1,PMF_1st=0),0,IF(SUM($K$5:$L10)-$AU9>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B9,B10),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C10-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B10,99),0,1,1))*VLOOKUP($B10,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[7,1,7,null,40,{"$f":"IF(A11=\"\",\"\",IF(A11=1,Age_Full_Month,IF(F10=11,0,F10+1)))","v":6},40,0,{"$f":"IF(A11=\"\",\"\",IF(AND(F11=11,G11=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H11-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C11-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B11,99),0,1,1)*K11,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*L11,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B11,0,1,1)*M11,FEE_rounding)","v":0},0,0,{"$f":"IF(C11>=1,ROUND(K11*OFFSET(Input!$U$27,B11,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),OFFSET(Input!$G$27,B11,0,1,1)-AE11,0)","v":0},{"$f":"IF(AND(C11=1,OFFSET(Input!$G$27,B11,0,1,1)>0),MIN(OFFSET(Input!$G$27,B11,0,1,1),AP10),0)","v":0},0,0,0,40432.965839564597,39067.965839564597,38867.038789938502,38867.038789938502,9404.4989233876695,9404.4989233876695,9356.1314647478193,9356.1314647478193,{"$f":"IF(A11=\"\",\"\",AL11-ROUND(AL11*OFFSET(Input!$S$27,$B11,0,1,1),2*FEE_rounding))","v":38867.038789938502},{"$f":"IF(A11=\"\",\"\",ROUND(AP11*(1-OFFSET(Input!$T$27,MIN(B11,10),0,1,1)),2*FEE_rounding))","v":9356.1314647478193},5548223.1702546859,0,0,0,5500000,5540432.9658395648,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A11=1,PMF_1st=0),0,ROUND(IF(A11=1,AI11,AL10)*OFFSET(Input!$O$27,IF(A11=121,-1,0)+MIN(B11,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A11=1,PMF_1st=0),0,IF(SUM($K$5:$L11)-$AU10>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B10,B11),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C11-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B11,99),0,1,1))*VLOOKUP($B11,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[8,1,8,null,40,{"$f":"IF(A12=\"\",\"\",IF(A12=1,Age_Full_Month,IF(F11=11,0,F11+1)))","v":7},40,0,{"$f":"IF(A12=\"\",\"\",IF(AND(F12=11,G12=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H12-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C12-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B12,99),0,1,1)*K12,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*L12,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B12,0,1,1)*M12,FEE_rounding)","v":0},0,0,{"$f":"IF(C12>=1,ROUND(K12*OFFSET(Input!$U$27,B12,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),OFFSET(Input!$G$27,B12,0,1,1)-AE12,0)","v":0},{"$f":"IF(AND(C12=1,OFFSET(Input!$G$27,B12,0,1,1)>0),MIN(OFFSET(Input!$G$27,B12,0,1,1),AP11),0)","v":0},0,0,0,38867.038789938502,37502.038789938502,37309.165323222303,37309.165323222303,9356.1314647478193,9356.1314647478193,9308.0127605683992,9308.0127605683992,{"$f":"IF(A12=\"\",\"\",AL12-ROUND(AL12*OFFSET(Input!$S$27,$B12,0,1,1),2*FEE_rounding))","v":37309.165323222303},{"$f":"IF(A12=\"\",\"\",ROUND(AP12*(1-OFFSET(Input!$T$27,MIN(B12,10),0,1,1)),2*FEE_rounding))","v":9308.0127605683992},5546617.1780837905,0,0,0,5500000,5538867.0387899382,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A12=1,PMF_1st=0),0,ROUND(IF(A12=1,AI12,AL11)*OFFSET(Input!$O$27,IF(A12=121,-1,0)+MIN(B12,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A12=1,PMF_1st=0),0,IF(SUM($K$5:$L12)-$AU11>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B11,B12),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C12-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B12,99),0,1,1))*VLOOKUP($B12,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[9,1,9,null,40,{"$f":"IF(A13=\"\",\"\",IF(A13=1,Age_Full_Month,IF(F12=11,0,F12+1)))","v":8},40,0,{"$f":"IF(A13=\"\",\"\",IF(AND(F13=11,G13=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H13-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C13-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B13,99),0,1,1)*K13,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*L13,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B13,0,1,1)*M13,FEE_rounding)","v":0},0,0,{"$f":"IF(C13>=1,ROUND(K13*OFFSET(Input!$U$27,B13,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),OFFSET(Input!$G$27,B13,0,1,1)-AE13,0)","v":0},{"$f":"IF(AND(C13=1,OFFSET(Input!$G$27,B13,0,1,1)>0),MIN(OFFSET(Input!$G$27,B13,0,1,1),AP12),0)","v":0},0,0,0,37309.165323222303,35944.165323222303,35759.304019735799,35759.304019735799,9308.0127605683992,9308.0127605683992,9260.1415315020204,9260.1415315020204,{"$f":"IF(A13=\"\",\"\",AL13-ROUND(AL13*OFFSET(Input!$S$27,$B13,0,1,1),2*FEE_rounding))","v":35759.304019735799},{"$f":"IF(A13=\"\",\"\",ROUND(AP13*(1-OFFSET(Input!$T$27,MIN(B13,10),0,1,1)),2*FEE_rounding))","v":9260.1415315020204},5545019.445551238,0,0,0,5500000,5537309.1653232221,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A13=1,PMF_1st=0),0,ROUND(IF(A13=1,AI13,AL12)*OFFSET(Input!$O$27,IF(A13=121,-1,0)+MIN(B13,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A13=1,PMF_1st=0),0,IF(SUM($K$5:$L13)-$AU12>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B12,B13),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C13-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B13,99),0,1,1))*VLOOKUP($B13,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[10,1,10,null,40,{"$f":"IF(A14=\"\",\"\",IF(A14=1,Age_Full_Month,IF(F13=11,0,F13+1)))","v":9},40,0,{"$f":"IF(A14=\"\",\"\",IF(AND(F14=11,G14=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H14-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C14-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B14,99),0,1,1)*K14,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*L14,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B14,0,1,1)*M14,FEE_rounding)","v":0},0,0,{"$f":"IF(C14>=1,ROUND(K14*OFFSET(Input!$U$27,B14,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),OFFSET(Input!$G$27,B14,0,1,1)-AE14,0)","v":0},{"$f":"IF(AND(C14=1,OFFSET(Input!$G$27,B14,0,1,1)>0),MIN(OFFSET(Input!$G$27,B14,0,1,1),AP13),0)","v":0},0,0,0,35759.304019735799,34394.304019735799,34217.413672820701,34217.413672820701,9260.1415315020204,9260.1415315020204,9212.5165047810096,9212.5165047810096,{"$f":"IF(A14=\"\",\"\",AL14-ROUND(AL14*OFFSET(Input!$S$27,$B14,0,1,1),2*FEE_rounding))","v":34217.413672820701},{"$f":"IF(A14=\"\",\"\",ROUND(AP14*(1-OFFSET(Input!$T$27,MIN(B14,10),0,1,1)),2*FEE_rounding))","v":9212.5165047810096},5543429.930177602,0,0,0,5500000,5535759.3040197361,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A14=1,PMF_1st=0),0,ROUND(IF(A14=1,AI14,AL13)*OFFSET(Input!$O$27,IF(A14=121,-1,0)+MIN(B14,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A14=1,PMF_1st=0),0,IF(SUM($K$5:$L14)-$AU13>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B13,B14),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C14-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B14,99),0,1,1))*VLOOKUP($B14,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[11,1,11,null,40,{"$f":"IF(A15=\"\",\"\",IF(A15=1,Age_Full_Month,IF(F14=11,0,F14+1)))","v":10},40,0,{"$f":"IF(A15=\"\",\"\",IF(AND(F15=11,G15=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H15-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C15-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B15,99),0,1,1)*K15,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*L15,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B15,0,1,1)*M15,FEE_rounding)","v":0},0,0,{"$f":"IF(C15>=1,ROUND(K15*OFFSET(Input!$U$27,B15,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),OFFSET(Input!$G$27,B15,0,1,1)-AE15,0)","v":0},{"$f":"IF(AND(C15=1,OFFSET(Input!$G$27,B15,0,1,1)>0),MIN(OFFSET(Input!$G$27,B15,0,1,1),AP14),0)","v":0},0,0,0,34217.413672820701,32852.413672820701,32683.453287745,32683.453287745,9212.5165047810096,9212.5165047810096,9165.1364141835402,9165.1364141835402,{"$f":"IF(A15=\"\",\"\",AL15-ROUND(AL15*OFFSET(Input!$S$27,$B15,0,1,1),2*FEE_rounding))","v":32683.453287745},{"$f":"IF(A15=\"\",\"\",ROUND(AP15*(1-OFFSET(Input!$T$27,MIN(B15,10),0,1,1)),2*FEE_rounding))","v":9165.1364141835402},5541848.5897019282,0,0,0,5500000,5534217.4136728207,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A15=1,PMF_1st=0),0,ROUND(IF(A15=1,AI15,AL14)*OFFSET(Input!$O$27,IF(A15=121,-1,0)+MIN(B15,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A15=1,PMF_1st=0),0,IF(SUM($K$5:$L15)-$AU14>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B14,B15),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C15-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B15,99),0,1,1))*VLOOKUP($B15,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[12,1,12,null,40,{"$f":"IF(A16=\"\",\"\",IF(A16=1,Age_Full_Month,IF(F15=11,0,F15+1)))","v":11},40,0,{"$f":"IF(A16=\"\",\"\",IF(AND(F16=11,G16=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H16-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C16-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B16,99),0,1,1)*K16,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*L16,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B16,0,1,1)*M16,FEE_rounding)","v":0},0,0,{"$f":"IF(C16>=1,ROUND(K16*OFFSET(Input!$U$27,B16,0,1,1),AV_rounding),0)","v":0},0,0,1265,0,0,0,100,0,0,0,{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),OFFSET(Input!$G$27,B16,0,1,1)-AE16,0)","v":0},{"$f":"IF(AND(C16=1,OFFSET(Input!$G$27,B16,0,1,1)>0),MIN(OFFSET(Input!$G$27,B16,0,1,1),AP15),0)","v":0},0,0,0,32683.453287745,31318.453287745,31157.382080613301,31157.382080613301,9165.1364141835402,9165.1364141835402,9117.9999999999909,9117.9999999999909,{"$f":"IF(A16=\"\",\"\",AL16-ROUND(AL16*OFFSET(Input!$S$27,$B16,0,1,1),2*FEE_rounding))","v":31157.382080613301},{"$f":"IF(A16=\"\",\"\",ROUND(AP16*(1-OFFSET(Input!$T$27,MIN(B16,10),0,1,1)),2*FEE_rounding))","v":9117.9999999999909},5540275.3820806136,0,0,0,5500000,5532683.4532877449,100000,5500000,1265,0,null,null,{"$f":"IF(AND(A16=1,PMF_1st=0),0,ROUND(IF(A16=1,AI16,AL15)*OFFSET(Input!$O$27,IF(A16=121,-1,0)+MIN(B16,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A16=1,PMF_1st=0),0,IF(SUM($K$5:$L16)-$AU15>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B15,B16),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C16-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B16,99),0,1,1))*VLOOKUP($B16,InputSet,5,0)/Prem_Freq,0)","v":0},1.6]
[13,2,1,null,41,{"$f":"IF(A17=\"\",\"\",IF(A17=1,Age_Full_Month,IF(F16=11,0,F16+1)))","v":0},41,0,{"$f":"IF(A17=\"\",\"\",IF(AND(F17=11,G17=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H17-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C17-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B17,99),0,1,1)*K17,0)","v":30000},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*L17,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B17,0,1,1)*M17,FEE_rounding)","v":0},70000,9700,{"$f":"IF(C17>=1,ROUND(K17*OFFSET(Input!$U$27,B17,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B17=1,0,IF($C17>=1,ROUND(OFFSET(Input!$X$27,B17,0,1,1)*AL16,AV_rounding),0))","v":0},{"$f":"IF(B17=1,0,IF(C17=1,ROUND(OFFSET(Input!$W$27,B17,0,1,1)*AVERAGE($AI$5,$AL$5:$AL15),AV_rounding),0))","v":0},1375,0,0,79700,100,0,0,0,{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),OFFSET(Input!$G$27,B17,0,1,1)-AE17,0)","v":0},{"$f":"IF(AND(C17=1,OFFSET(Input!$G$27,B17,0,1,1)>0),MIN(OFFSET(Input!$G$27,B17,0,1,1),AP16),0)","v":0},0,0,0,101157.3820806133,99682.382080613301,99169.714310466006,99169.714310466006,18817.999999999993,18817.999999999993,18721.218784530702,18721.218784530702,{"$f":"IF(A17=\"\",\"\",AL17-ROUND(AL17*OFFSET(Input!$S$27,$B17,0,1,1),2*FEE_rounding))","v":99169.714310466006},{"$f":"IF(A17=\"\",\"\",ROUND(AP17*(1-OFFSET(Input!$T$27,MIN(B17,10),0,1,1)),2*FEE_rounding))","v":18721.218784530702},5617890.933094997,0,0,79700,5500000,5601157.3820806136,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A17=1,PMF_1st=0),0,ROUND(IF(A17=1,AI17,AL16)*OFFSET(Input!$O$27,IF(A17=121,-1,0)+MIN(B17,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A17=1,PMF_1st=0),0,IF(SUM($K$5:$L17)-$AU16>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B16,B17),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C17-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B17,99),0,1,1))*VLOOKUP($B17,InputSet,5,0)/Prem_Freq,0)","v":79700},1.4]
[14,2,2,null,41,{"$f":"IF(A18=\"\",\"\",IF(A18=1,Age_Full_Month,IF(F17=11,0,F17+1)))","v":1},41,0,{"$f":"IF(A18=\"\",\"\",IF(AND(F18=11,G18=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H18-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C18-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B18,99),0,1,1)*K18,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*L18,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B18,0,1,1)*M18,FEE_rounding)","v":0},0,0,{"$f":"IF(C18>=1,ROUND(K18*OFFSET(Input!$U$27,B18,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B18=1,0,IF($C18>=1,ROUND(OFFSET(Input!$X$27,B18,0,1,1)*AL17,AV_rounding),0))","v":0},{"$f":"IF(B18=1,0,IF(C18=1,ROUND(OFFSET(Input!$W$27,B18,0,1,1)*AVERAGE($AI$5,$AL$5:$AL16),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),OFFSET(Input!$G$27,B18,0,1,1)-AE18,0)","v":0},{"$f":"IF(AND(C18=1,OFFSET(Input!$G$27,B18,0,1,1)>0),MIN(OFFSET(Input!$G$27,B18,0,1,1),AP17),0)","v":0},0,0,0,99169.714310466006,97694.714310466006,97192.269141166005,97192.269141166005,18721.218784530702,18721.218784530702,18624.935316094499,18624.935316094499,{"$f":"IF(A18=\"\",\"\",AL18-ROUND(AL18*OFFSET(Input!$S$27,$B18,0,1,1),2*FEE_rounding))","v":97192.269141166005},{"$f":"IF(A18=\"\",\"\",ROUND(AP18*(1-OFFSET(Input!$T$27,MIN(B18,10),0,1,1)),2*FEE_rounding))","v":18624.935316094499},5615817.2044572597,0,0,0,5500000,5599169.7143104663,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A18=1,PMF_1st=0),0,ROUND(IF(A18=1,AI18,AL17)*OFFSET(Input!$O$27,IF(A18=121,-1,0)+MIN(B18,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A18=1,PMF_1st=0),0,IF(SUM($K$5:$L18)-$AU17>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B17,B18),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C18-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B18,99),0,1,1))*VLOOKUP($B18,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[15,2,3,null,41,{"$f":"IF(A19=\"\",\"\",IF(A19=1,Age_Full_Month,IF(F18=11,0,F18+1)))","v":2},41,0,{"$f":"IF(A19=\"\",\"\",IF(AND(F19=11,G19=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H19-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C19-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B19,99),0,1,1)*K19,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*L19,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B19,0,1,1)*M19,FEE_rounding)","v":0},0,0,{"$f":"IF(C19>=1,ROUND(K19*OFFSET(Input!$U$27,B19,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B19=1,0,IF($C19>=1,ROUND(OFFSET(Input!$X$27,B19,0,1,1)*AL18,AV_rounding),0))","v":0},{"$f":"IF(B19=1,0,IF(C19=1,ROUND(OFFSET(Input!$W$27,B19,0,1,1)*AVERAGE($AI$5,$AL$5:$AL17),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),OFFSET(Input!$G$27,B19,0,1,1)-AE19,0)","v":0},{"$f":"IF(AND(C19=1,OFFSET(Input!$G$27,B19,0,1,1)>0),MIN(OFFSET(Input!$G$27,B19,0,1,1),AP18),0)","v":0},0,0,0,97192.269141166005,95717.269141166005,95224.9939977459,95224.9939977459,18624.935316094499,18624.935316094499,18529.147034771999,18529.147034771999,{"$f":"IF(A19=\"\",\"\",AL19-ROUND(AL19*OFFSET(Input!$S$27,$B19,0,1,1),2*FEE_rounding))","v":95224.9939977459},{"$f":"IF(A19=\"\",\"\",ROUND(AP19*(1-OFFSET(Input!$T$27,MIN(B19,10),0,1,1)),2*FEE_rounding))","v":18529.147034771999},5613754.1410325179,0,0,0,5500000,5597192.2691411655,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A19=1,PMF_1st=0),0,ROUND(IF(A19=1,AI19,AL18)*OFFSET(Input!$O$27,IF(A19=121,-1,0)+MIN(B19,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A19=1,PMF_1st=0),0,IF(SUM($K$5:$L19)-$AU18>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B18,B19),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C19-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B19,99),0,1,1))*VLOOKUP($B19,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[16,2,4,null,41,{"$f":"IF(A20=\"\",\"\",IF(A20=1,Age_Full_Month,IF(F19=11,0,F19+1)))","v":3},41,0,{"$f":"IF(A20=\"\",\"\",IF(AND(F20=11,G20=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H20-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C20-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B20,99),0,1,1)*K20,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*L20,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B20,0,1,1)*M20,FEE_rounding)","v":0},0,0,{"$f":"IF(C20>=1,ROUND(K20*OFFSET(Input!$U$27,B20,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B20=1,0,IF($C20>=1,ROUND(OFFSET(Input!$X$27,B20,0,1,1)*AL19,AV_rounding),0))","v":0},{"$f":"IF(B20=1,0,IF(C20=1,ROUND(OFFSET(Input!$W$27,B20,0,1,1)*AVERAGE($AI$5,$AL$5:$AL18),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),OFFSET(Input!$G$27,B20,0,1,1)-AE20,0)","v":0},{"$f":"IF(AND(C20=1,OFFSET(Input!$G$27,B20,0,1,1)>0),MIN(OFFSET(Input!$G$27,B20,0,1,1),AP19),0)","v":0},0,0,0,95224.9939977459,93749.9939977459,93267.836575632202,93267.836575632202,18529.147034771999,18529.147034771999,18433.8513938094,18433.8513938094,{"$f":"IF(A20=\"\",\"\",AL20-ROUND(AL20*OFFSET(Input!$S$27,$B20,0,1,1),2*FEE_rounding))","v":93267.836575632202},{"$f":"IF(A20=\"\",\"\",ROUND(AP20*(1-OFFSET(Input!$T$27,MIN(B20,10),0,1,1)),2*FEE_rounding))","v":18433.8513938094},5611701.6879694415,0,0,0,5500000,5595224.9939977461,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A20=1,PMF_1st=0),0,ROUND(IF(A20=1,AI20,AL19)*OFFSET(Input!$O$27,IF(A20=121,-1,0)+MIN(B20,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A20=1,PMF_1st=0),0,IF(SUM($K$5:$L20)-$AU19>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B19,B20),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C20-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B20,99),0,1,1))*VLOOKUP($B20,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[17,2,5,null,41,{"$f":"IF(A21=\"\",\"\",IF(A21=1,Age_Full_Month,IF(F20=11,0,F20+1)))","v":4},41,0,{"$f":"IF(A21=\"\",\"\",IF(AND(F21=11,G21=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H21-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C21-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B21,99),0,1,1)*K21,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*L21,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B21,0,1,1)*M21,FEE_rounding)","v":0},0,0,{"$f":"IF(C21>=1,ROUND(K21*OFFSET(Input!$U$27,B21,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B21=1,0,IF($C21>=1,ROUND(OFFSET(Input!$X$27,B21,0,1,1)*AL20,AV_rounding),0))","v":0},{"$f":"IF(B21=1,0,IF(C21=1,ROUND(OFFSET(Input!$W$27,B21,0,1,1)*AVERAGE($AI$5,$AL$5:$AL19),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),OFFSET(Input!$G$27,B21,0,1,1)-AE21,0)","v":0},{"$f":"IF(AND(C21=1,OFFSET(Input!$G$27,B21,0,1,1)>0),MIN(OFFSET(Input!$G$27,B21,0,1,1),AP20),0)","v":0},0,0,0,93267.836575632202,91792.836575632202,91320.744839254301,91320.744839254301,18433.8513938094,18433.8513938094,18339.045859551101,18339.045859551101,{"$f":"IF(A21=\"\",\"\",AL21-ROUND(AL21*OFFSET(Input!$S$27,$B21,0,1,1),2*FEE_rounding))","v":91320.744839254301},{"$f":"IF(A21=\"\",\"\",ROUND(AP21*(1-OFFSET(Input!$T$27,MIN(B21,10),0,1,1)),2*FEE_rounding))","v":18339.045859551101},5609659.7906988058,0,0,0,5500000,5593267.836575632,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A21=1,PMF_1st=0),0,ROUND(IF(A21=1,AI21,AL20)*OFFSET(Input!$O$27,IF(A21=121,-1,0)+MIN(B21,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A21=1,PMF_1st=0),0,IF(SUM($K$5:$L21)-$AU20>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B20,B21),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C21-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B21,99),0,1,1))*VLOOKUP($B21,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[18,2,6,null,41,{"$f":"IF(A22=\"\",\"\",IF(A22=1,Age_Full_Month,IF(F21=11,0,F21+1)))","v":5},41,0,{"$f":"IF(A22=\"\",\"\",IF(AND(F22=11,G22=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H22-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C22-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B22,99),0,1,1)*K22,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*L22,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B22,0,1,1)*M22,FEE_rounding)","v":0},0,0,{"$f":"IF(C22>=1,ROUND(K22*OFFSET(Input!$U$27,B22,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B22=1,0,IF($C22>=1,ROUND(OFFSET(Input!$X$27,B22,0,1,1)*AL21,AV_rounding),0))","v":0},{"$f":"IF(B22=1,0,IF(C22=1,ROUND(OFFSET(Input!$W$27,B22,0,1,1)*AVERAGE($AI$5,$AL$5:$AL20),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),OFFSET(Input!$G$27,B22,0,1,1)-AE22,0)","v":0},{"$f":"IF(AND(C22=1,OFFSET(Input!$G$27,B22,0,1,1)>0),MIN(OFFSET(Input!$G$27,B22,0,1,1),AP21),0)","v":0},0,0,0,91320.744839254301,89845.744839254301,89383.667020661305,89383.667020661305,18339.045859551101,18339.045859551101,18244.727911372,18244.727911372,{"$f":"IF(A22=\"\",\"\",AL22-ROUND(AL22*OFFSET(Input!$S$27,$B22,0,1,1),2*FEE_rounding))","v":89383.667020661305},{"$f":"IF(A22=\"\",\"\",ROUND(AP22*(1-OFFSET(Input!$T$27,MIN(B22,10),0,1,1)),2*FEE_rounding))","v":18244.727911372},5607628.3949320335,0,0,0,5500000,5591320.7448392548,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A22=1,PMF_1st=0),0,ROUND(IF(A22=1,AI22,AL21)*OFFSET(Input!$O$27,IF(A22=121,-1,0)+MIN(B22,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A22=1,PMF_1st=0),0,IF(SUM($K$5:$L22)-$AU21>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B21,B22),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C22-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B22,99),0,1,1))*VLOOKUP($B22,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[19,2,7,null,41,{"$f":"IF(A23=\"\",\"\",IF(A23=1,Age_Full_Month,IF(F22=11,0,F22+1)))","v":6},41,0,{"$f":"IF(A23=\"\",\"\",IF(AND(F23=11,G23=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H23-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C23-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B23,99),0,1,1)*K23,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*L23,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B23,0,1,1)*M23,FEE_rounding)","v":0},0,0,{"$f":"IF(C23>=1,ROUND(K23*OFFSET(Input!$U$27,B23,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B23=1,0,IF($C23>=1,ROUND(OFFSET(Input!$X$27,B23,0,1,1)*AL22,AV_rounding),0))","v":0},{"$f":"IF(B23=1,0,IF(C23=1,ROUND(OFFSET(Input!$W$27,B23,0,1,1)*AVERAGE($AI$5,$AL$5:$AL21),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),OFFSET(Input!$G$27,B23,0,1,1)-AE23,0)","v":0},{"$f":"IF(AND(C23=1,OFFSET(Input!$G$27,B23,0,1,1)>0),MIN(OFFSET(Input!$G$27,B23,0,1,1),AP22),0)","v":0},0,0,0,89383.667020661305,87908.667020661305,87456.551618145604,87456.551618145604,18244.727911372,18244.727911372,18150.8950416107,18150.8950416107,{"$f":"IF(A23=\"\",\"\",AL23-ROUND(AL23*OFFSET(Input!$S$27,$B23,0,1,1),2*FEE_rounding))","v":87456.551618145604},{"$f":"IF(A23=\"\",\"\",ROUND(AP23*(1-OFFSET(Input!$T$27,MIN(B23,10),0,1,1)),2*FEE_rounding))","v":18150.8950416107},5605607.4466597568,0,0,0,5500000,5589383.6670206618,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A23=1,PMF_1st=0),0,ROUND(IF(A23=1,AI23,AL22)*OFFSET(Input!$O$27,IF(A23=121,-1,0)+MIN(B23,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A23=1,PMF_1st=0),0,IF(SUM($K$5:$L23)-$AU22>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B22,B23),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C23-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B23,99),0,1,1))*VLOOKUP($B23,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[20,2,8,null,41,{"$f":"IF(A24=\"\",\"\",IF(A24=1,Age_Full_Month,IF(F23=11,0,F23+1)))","v":7},41,0,{"$f":"IF(A24=\"\",\"\",IF(AND(F24=11,G24=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H24-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C24-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B24,99),0,1,1)*K24,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*L24,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B24,0,1,1)*M24,FEE_rounding)","v":0},0,0,{"$f":"IF(C24>=1,ROUND(K24*OFFSET(Input!$U$27,B24,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B24=1,0,IF($C24>=1,ROUND(OFFSET(Input!$X$27,B24,0,1,1)*AL23,AV_rounding),0))","v":0},{"$f":"IF(B24=1,0,IF(C24=1,ROUND(OFFSET(Input!$W$27,B24,0,1,1)*AVERAGE($AI$5,$AL$5:$AL22),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),OFFSET(Input!$G$27,B24,0,1,1)-AE24,0)","v":0},{"$f":"IF(AND(C24=1,OFFSET(Input!$G$27,B24,0,1,1)>0),MIN(OFFSET(Input!$G$27,B24,0,1,1),AP23),0)","v":0},0,0,0,87456.551618145604,85981.551618145604,85539.347394873403,85539.347394873403,18150.8950416107,18150.8950416107,18057.5447555026,18057.5447555026,{"$f":"IF(A24=\"\",\"\",AL24-ROUND(AL24*OFFSET(Input!$S$27,$B24,0,1,1),2*FEE_rounding))","v":85539.347394873403},{"$f":"IF(A24=\"\",\"\",ROUND(AP24*(1-OFFSET(Input!$T$27,MIN(B24,10),0,1,1)),2*FEE_rounding))","v":18057.5447555026},5603596.892150376,0,0,0,5500000,5587456.5516181458,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A24=1,PMF_1st=0),0,ROUND(IF(A24=1,AI24,AL23)*OFFSET(Input!$O$27,IF(A24=121,-1,0)+MIN(B24,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A24=1,PMF_1st=0),0,IF(SUM($K$5:$L24)-$AU23>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B23,B24),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C24-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B24,99),0,1,1))*VLOOKUP($B24,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[21,2,9,null,41,{"$f":"IF(A25=\"\",\"\",IF(A25=1,Age_Full_Month,IF(F24=11,0,F24+1)))","v":8},41,0,{"$f":"IF(A25=\"\",\"\",IF(AND(F25=11,G25=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H25-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C25-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B25,99),0,1,1)*K25,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*L25,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B25,0,1,1)*M25,FEE_rounding)","v":0},0,0,{"$f":"IF(C25>=1,ROUND(K25*OFFSET(Input!$U$27,B25,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B25=1,0,IF($C25>=1,ROUND(OFFSET(Input!$X$27,B25,0,1,1)*AL24,AV_rounding),0))","v":0},{"$f":"IF(B25=1,0,IF(C25=1,ROUND(OFFSET(Input!$W$27,B25,0,1,1)*AVERAGE($AI$5,$AL$5:$AL23),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),OFFSET(Input!$G$27,B25,0,1,1)-AE25,0)","v":0},{"$f":"IF(AND(C25=1,OFFSET(Input!$G$27,B25,0,1,1)>0),MIN(OFFSET(Input!$G$27,B25,0,1,1),AP24),0)","v":0},0,0,0,85539.347394873403,84064.347394873403,83632.003377522706,83632.003377522706,18057.5447555026,18057.5447555026,17964.674571113799,17964.674571113799,{"$f":"IF(A25=\"\",\"\",AL25-ROUND(AL25*OFFSET(Input!$S$27,$B25,0,1,1),2*FEE_rounding))","v":83632.003377522706},{"$f":"IF(A25=\"\",\"\",ROUND(AP25*(1-OFFSET(Input!$T$27,MIN(B25,10),0,1,1)),2*FEE_rounding))","v":17964.674571113799},5601596.677948636,0,0,0,5500000,5585539.3473948734,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A25=1,PMF_1st=0),0,ROUND(IF(A25=1,AI25,AL24)*OFFSET(Input!$O$27,IF(A25=121,-1,0)+MIN(B25,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A25=1,PMF_1st=0),0,IF(SUM($K$5:$L25)-$AU24>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B24,B25),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C25-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B25,99),0,1,1))*VLOOKUP($B25,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[22,2,10,null,41,{"$f":"IF(A26=\"\",\"\",IF(A26=1,Age_Full_Month,IF(F25=11,0,F25+1)))","v":9},41,0,{"$f":"IF(A26=\"\",\"\",IF(AND(F26=11,G26=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H26-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C26-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B26,99),0,1,1)*K26,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*L26,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B26,0,1,1)*M26,FEE_rounding)","v":0},0,0,{"$f":"IF(C26>=1,ROUND(K26*OFFSET(Input!$U$27,B26,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B26=1,0,IF($C26>=1,ROUND(OFFSET(Input!$X$27,B26,0,1,1)*AL25,AV_rounding),0))","v":0},{"$f":"IF(B26=1,0,IF(C26=1,ROUND(OFFSET(Input!$W$27,B26,0,1,1)*AVERAGE($AI$5,$AL$5:$AL24),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),OFFSET(Input!$G$27,B26,0,1,1)-AE26,0)","v":0},{"$f":"IF(AND(C26=1,OFFSET(Input!$G$27,B26,0,1,1)>0),MIN(OFFSET(Input!$G$27,B26,0,1,1),AP25),0)","v":0},0,0,0,83632.003377522706,82157.003377522706,81734.468854927996,81734.468854927996,17964.674571113799,17964.674571113799,17872.282019275,17872.282019275,{"$f":"IF(A26=\"\",\"\",AL26-ROUND(AL26*OFFSET(Input!$S$27,$B26,0,1,1),2*FEE_rounding))","v":81734.468854927996},{"$f":"IF(A26=\"\",\"\",ROUND(AP26*(1-OFFSET(Input!$T$27,MIN(B26,10),0,1,1)),2*FEE_rounding))","v":17872.282019275},5599606.7508742036,0,0,0,5500000,5583632.0033775223,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A26=1,PMF_1st=0),0,ROUND(IF(A26=1,AI26,AL25)*OFFSET(Input!$O$27,IF(A26=121,-1,0)+MIN(B26,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A26=1,PMF_1st=0),0,IF(SUM($K$5:$L26)-$AU25>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B25,B26),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C26-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B26,99),0,1,1))*VLOOKUP($B26,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[23,2,11,null,41,{"$f":"IF(A27=\"\",\"\",IF(A27=1,Age_Full_Month,IF(F26=11,0,F26+1)))","v":10},41,0,{"$f":"IF(A27=\"\",\"\",IF(AND(F27=11,G27=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H27-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C27-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B27,99),0,1,1)*K27,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*L27,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B27,0,1,1)*M27,FEE_rounding)","v":0},0,0,{"$f":"IF(C27>=1,ROUND(K27*OFFSET(Input!$U$27,B27,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B27=1,0,IF($C27>=1,ROUND(OFFSET(Input!$X$27,B27,0,1,1)*AL26,AV_rounding),0))","v":0},{"$f":"IF(B27=1,0,IF(C27=1,ROUND(OFFSET(Input!$W$27,B27,0,1,1)*AVERAGE($AI$5,$AL$5:$AL25),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),OFFSET(Input!$G$27,B27,0,1,1)-AE27,0)","v":0},{"$f":"IF(AND(C27=1,OFFSET(Input!$G$27,B27,0,1,1)>0),MIN(OFFSET(Input!$G$27,B27,0,1,1),AP26),0)","v":0},0,0,0,81734.468854927996,80259.468854927996,79846.693376731797,79846.693376731797,17872.282019275,17872.282019275,17780.364643515899,17780.364643515899,{"$f":"IF(A27=\"\",\"\",AL27-ROUND(AL27*OFFSET(Input!$S$27,$B27,0,1,1),2*FEE_rounding))","v":79846.693376731797},{"$f":"IF(A27=\"\",\"\",ROUND(AP27*(1-OFFSET(Input!$T$27,MIN(B27,10),0,1,1)),2*FEE_rounding))","v":17780.364643515899},5597627.0580202481,0,0,0,5500000,5581734.4688549284,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A27=1,PMF_1st=0),0,ROUND(IF(A27=1,AI27,AL26)*OFFSET(Input!$O$27,IF(A27=121,-1,0)+MIN(B27,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A27=1,PMF_1st=0),0,IF(SUM($K$5:$L27)-$AU26>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B26,B27),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C27-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B27,99),0,1,1))*VLOOKUP($B27,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[24,2,12,null,41,{"$f":"IF(A28=\"\",\"\",IF(A28=1,Age_Full_Month,IF(F27=11,0,F27+1)))","v":11},41,0,{"$f":"IF(A28=\"\",\"\",IF(AND(F28=11,G28=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H28-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C28-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B28,99),0,1,1)*K28,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*L28,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B28,0,1,1)*M28,FEE_rounding)","v":0},0,0,{"$f":"IF(C28>=1,ROUND(K28*OFFSET(Input!$U$27,B28,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B28=1,0,IF($C28>=1,ROUND(OFFSET(Input!$X$27,B28,0,1,1)*AL27,AV_rounding),0))","v":0},{"$f":"IF(B28=1,0,IF(C28=1,ROUND(OFFSET(Input!$W$27,B28,0,1,1)*AVERAGE($AI$5,$AL$5:$AL26),AV_rounding),0))","v":0},1375,0,0,0,100,0,0,0,{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),OFFSET(Input!$G$27,B28,0,1,1)-AE28,0)","v":0},{"$f":"IF(AND(C28=1,OFFSET(Input!$G$27,B28,0,1,1)>0),MIN(OFFSET(Input!$G$27,B28,0,1,1),AP27),0)","v":0},0,0,0,79846.693376731797,78371.693376731797,77968.626752043594,77968.626752043594,17780.364643515899,17780.364643515899,17688.919999999802,17688.919999999802,{"$f":"IF(A28=\"\",\"\",AL28-ROUND(AL28*OFFSET(Input!$S$27,$B28,0,1,1),2*FEE_rounding))","v":77968.626752043594},{"$f":"IF(A28=\"\",\"\",ROUND(AP28*(1-OFFSET(Input!$T$27,MIN(B28,10),0,1,1)),2*FEE_rounding))","v":17688.919999999802},5595657.5467520431,0,0,0,5500000,5579846.6933767321,200000,5500000,1375,0,null,null,{"$f":"IF(AND(A28=1,PMF_1st=0),0,ROUND(IF(A28=1,AI28,AL27)*OFFSET(Input!$O$27,IF(A28=121,-1,0)+MIN(B28,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A28=1,PMF_1st=0),0,IF(SUM($K$5:$L28)-$AU27>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B27,B28),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C28-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B28,99),0,1,1))*VLOOKUP($B28,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[25,3,1,null,42,{"$f":"IF(A29=\"\",\"\",IF(A29=1,Age_Full_Month,IF(F28=11,0,F28+1)))","v":0},42,0,{"$f":"IF(A29=\"\",\"\",IF(AND(F29=11,G29=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H29-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C29-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B29,99),0,1,1)*K29,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*L29,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B29,0,1,1)*M29,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C29>=1,ROUND(K29*OFFSET(Input!$U$27,B29,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B29=1,0,IF($C29>=1,ROUND(OFFSET(Input!$X$27,B29,0,1,1)*AL28,AV_rounding),0))","v":0},{"$f":"IF(B29=1,0,IF(C29=1,ROUND(OFFSET(Input!$W$27,B29,0,1,1)*AVERAGE($AI$5,$AL$5:$AL27),AV_rounding),0))","v":0},1485,0,0,89700,100,0,0,0,{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),OFFSET(Input!$G$27,B29,0,1,1)-AE29,0)","v":0},{"$f":"IF(AND(C29=1,OFFSET(Input!$G$27,B29,0,1,1)>0),MIN(OFFSET(Input!$G$27,B29,0,1,1),AP28),0)","v":0},0,0,0,157968.62675204361,156383.62675204361,155579.34375297101,155579.34375297101,27388.919999999802,27388.919999999802,27248.058432990001,27248.058432990001,{"$f":"IF(A29=\"\",\"\",AL29-ROUND(AL29*OFFSET(Input!$S$27,$B29,0,1,1),2*FEE_rounding))","v":155579.34375297101},{"$f":"IF(A29=\"\",\"\",ROUND(AP29*(1-OFFSET(Input!$T$27,MIN(B29,10),0,1,1)),2*FEE_rounding))","v":27248.058432990001},5682827.4021859607,0,0,89700,5500000,5657968.6267520431,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A29=1,PMF_1st=0),0,ROUND(IF(A29=1,AI29,AL28)*OFFSET(Input!$O$27,IF(A29=121,-1,0)+MIN(B29,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A29=1,PMF_1st=0),0,IF(SUM($K$5:$L29)-$AU28>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B28,B29),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C29-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B29,99),0,1,1))*VLOOKUP($B29,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[26,3,2,null,42,{"$f":"IF(A30=\"\",\"\",IF(A30=1,Age_Full_Month,IF(F29=11,0,F29+1)))","v":1},42,0,{"$f":"IF(A30=\"\",\"\",IF(AND(F30=11,G30=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H30-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C30-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B30,99),0,1,1)*K30,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*L30,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B30,0,1,1)*M30,FEE_rounding)","v":0},0,0,{"$f":"IF(C30>=1,ROUND(K30*OFFSET(Input!$U$27,B30,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B30=1,0,IF($C30>=1,ROUND(OFFSET(Input!$X$27,B30,0,1,1)*AL29,AV_rounding),0))","v":0},{"$f":"IF(B30=1,0,IF(C30=1,ROUND(OFFSET(Input!$W$27,B30,0,1,1)*AVERAGE($AI$5,$AL$5:$AL28),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),OFFSET(Input!$G$27,B30,0,1,1)-AE30,0)","v":0},{"$f":"IF(AND(C30=1,OFFSET(Input!$G$27,B30,0,1,1)>0),MIN(OFFSET(Input!$G$27,B30,0,1,1),AP29),0)","v":0},0,0,0,155579.34375297101,153994.34375297101,153202.34886702101,153202.34886702101,27248.058432990001,27248.058432990001,27107.921318826899,27107.921318826899,{"$f":"IF(A30=\"\",\"\",AL30-ROUND(AL30*OFFSET(Input!$S$27,$B30,0,1,1),2*FEE_rounding))","v":153202.34886702101},{"$f":"IF(A30=\"\",\"\",ROUND(AP30*(1-OFFSET(Input!$T$27,MIN(B30,10),0,1,1)),2*FEE_rounding))","v":27107.921318826899},5680310.2701858478,0,0,0,5500000,5655579.3437529709,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A30=1,PMF_1st=0),0,ROUND(IF(A30=1,AI30,AL29)*OFFSET(Input!$O$27,IF(A30=121,-1,0)+MIN(B30,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A30=1,PMF_1st=0),0,IF(SUM($K$5:$L30)-$AU29>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B29,B30),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C30-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B30,99),0,1,1))*VLOOKUP($B30,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[27,3,3,null,42,{"$f":"IF(A31=\"\",\"\",IF(A31=1,Age_Full_Month,IF(F30=11,0,F30+1)))","v":2},42,0,{"$f":"IF(A31=\"\",\"\",IF(AND(F31=11,G31=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H31-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C31-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B31,99),0,1,1)*K31,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*L31,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B31,0,1,1)*M31,FEE_rounding)","v":0},0,0,{"$f":"IF(C31>=1,ROUND(K31*OFFSET(Input!$U$27,B31,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B31=1,0,IF($C31>=1,ROUND(OFFSET(Input!$X$27,B31,0,1,1)*AL30,AV_rounding),0))","v":0},{"$f":"IF(B31=1,0,IF(C31=1,ROUND(OFFSET(Input!$W$27,B31,0,1,1)*AVERAGE($AI$5,$AL$5:$AL29),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),OFFSET(Input!$G$27,B31,0,1,1)-AE31,0)","v":0},{"$f":"IF(AND(C31=1,OFFSET(Input!$G$27,B31,0,1,1)>0),MIN(OFFSET(Input!$G$27,B31,0,1,1),AP30),0)","v":0},0,0,0,153202.34886702101,151617.34886702101,150837.57889627101,150837.57889627101,27107.921318826899,27107.921318826899,26968.504931640098,26968.504931640098,{"$f":"IF(A31=\"\",\"\",AL31-ROUND(AL31*OFFSET(Input!$S$27,$B31,0,1,1),2*FEE_rounding))","v":150837.57889627101},{"$f":"IF(A31=\"\",\"\",ROUND(AP31*(1-OFFSET(Input!$T$27,MIN(B31,10),0,1,1)),2*FEE_rounding))","v":26968.504931640098},5677806.0838279109,0,0,0,5500000,5653202.3488670206,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A31=1,PMF_1st=0),0,ROUND(IF(A31=1,AI31,AL30)*OFFSET(Input!$O$27,IF(A31=121,-1,0)+MIN(B31,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A31=1,PMF_1st=0),0,IF(SUM($K$5:$L31)-$AU30>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B30,B31),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C31-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B31,99),0,1,1))*VLOOKUP($B31,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[28,3,4,null,42,{"$f":"IF(A32=\"\",\"\",IF(A32=1,Age_Full_Month,IF(F31=11,0,F31+1)))","v":3},42,0,{"$f":"IF(A32=\"\",\"\",IF(AND(F32=11,G32=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H32-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C32-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B32,99),0,1,1)*K32,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*L32,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B32,0,1,1)*M32,FEE_rounding)","v":0},0,0,{"$f":"IF(C32>=1,ROUND(K32*OFFSET(Input!$U$27,B32,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B32=1,0,IF($C32>=1,ROUND(OFFSET(Input!$X$27,B32,0,1,1)*AL31,AV_rounding),0))","v":0},{"$f":"IF(B32=1,0,IF(C32=1,ROUND(OFFSET(Input!$W$27,B32,0,1,1)*AVERAGE($AI$5,$AL$5:$AL30),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),OFFSET(Input!$G$27,B32,0,1,1)-AE32,0)","v":0},{"$f":"IF(AND(C32=1,OFFSET(Input!$G$27,B32,0,1,1)>0),MIN(OFFSET(Input!$G$27,B32,0,1,1),AP31),0)","v":0},0,0,0,150837.57889627101,149252.57889627101,148484.97096782501,148484.97096782501,26968.504931640098,26968.504931640098,26829.805564721599,26829.805564721599,{"$f":"IF(A32=\"\",\"\",AL32-ROUND(AL32*OFFSET(Input!$S$27,$B32,0,1,1),2*FEE_rounding))","v":148484.97096782501},{"$f":"IF(A32=\"\",\"\",ROUND(AP32*(1-OFFSET(Input!$T$27,MIN(B32,10),0,1,1)),2*FEE_rounding))","v":26829.805564721599},5675314.7765325466,0,0,0,5500000,5650837.5788962711,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A32=1,PMF_1st=0),0,ROUND(IF(A32=1,AI32,AL31)*OFFSET(Input!$O$27,IF(A32=121,-1,0)+MIN(B32,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A32=1,PMF_1st=0),0,IF(SUM($K$5:$L32)-$AU31>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B31,B32),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C32-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B32,99),0,1,1))*VLOOKUP($B32,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[29,3,5,null,42,{"$f":"IF(A33=\"\",\"\",IF(A33=1,Age_Full_Month,IF(F32=11,0,F32+1)))","v":4},42,0,{"$f":"IF(A33=\"\",\"\",IF(AND(F33=11,G33=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H33-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C33-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B33,99),0,1,1)*K33,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*L33,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B33,0,1,1)*M33,FEE_rounding)","v":0},0,0,{"$f":"IF(C33>=1,ROUND(K33*OFFSET(Input!$U$27,B33,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B33=1,0,IF($C33>=1,ROUND(OFFSET(Input!$X$27,B33,0,1,1)*AL32,AV_rounding),0))","v":0},{"$f":"IF(B33=1,0,IF(C33=1,ROUND(OFFSET(Input!$W$27,B33,0,1,1)*AVERAGE($AI$5,$AL$5:$AL31),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),OFFSET(Input!$G$27,B33,0,1,1)-AE33,0)","v":0},{"$f":"IF(AND(C33=1,OFFSET(Input!$G$27,B33,0,1,1)>0),MIN(OFFSET(Input!$G$27,B33,0,1,1),AP32),0)","v":0},0,0,0,148484.97096782501,146899.97096782501,146144.46253214299,146144.46253214299,26829.805564721599,26829.805564721599,26691.819530426899,26691.819530426899,{"$f":"IF(A33=\"\",\"\",AL33-ROUND(AL33*OFFSET(Input!$S$27,$B33,0,1,1),2*FEE_rounding))","v":146144.46253214299},{"$f":"IF(A33=\"\",\"\",ROUND(AP33*(1-OFFSET(Input!$T$27,MIN(B33,10),0,1,1)),2*FEE_rounding))","v":26691.819530426899},5672836.2820625696,0,0,0,5500000,5648484.9709678246,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A33=1,PMF_1st=0),0,ROUND(IF(A33=1,AI33,AL32)*OFFSET(Input!$O$27,IF(A33=121,-1,0)+MIN(B33,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A33=1,PMF_1st=0),0,IF(SUM($K$5:$L33)-$AU32>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B32,B33),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C33-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B33,99),0,1,1))*VLOOKUP($B33,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[30,3,6,null,42,{"$f":"IF(A34=\"\",\"\",IF(A34=1,Age_Full_Month,IF(F33=11,0,F33+1)))","v":5},42,0,{"$f":"IF(A34=\"\",\"\",IF(AND(F34=11,G34=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H34-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C34-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B34,99),0,1,1)*K34,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*L34,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B34,0,1,1)*M34,FEE_rounding)","v":0},0,0,{"$f":"IF(C34>=1,ROUND(K34*OFFSET(Input!$U$27,B34,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B34=1,0,IF($C34>=1,ROUND(OFFSET(Input!$X$27,B34,0,1,1)*AL33,AV_rounding),0))","v":0},{"$f":"IF(B34=1,0,IF(C34=1,ROUND(OFFSET(Input!$W$27,B34,0,1,1)*AVERAGE($AI$5,$AL$5:$AL32),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),OFFSET(Input!$G$27,B34,0,1,1)-AE34,0)","v":0},{"$f":"IF(AND(C34=1,OFFSET(Input!$G$27,B34,0,1,1)>0),MIN(OFFSET(Input!$G$27,B34,0,1,1),AP33),0)","v":0},0,0,0,146144.46253214299,144559.46253214299,143815.99136137901,143815.99136137901,26691.819530426899,26691.819530426899,26554.543160077199,26554.543160077199,{"$f":"IF(A34=\"\",\"\",AL34-ROUND(AL34*OFFSET(Input!$S$27,$B34,0,1,1),2*FEE_rounding))","v":143815.99136137901},{"$f":"IF(A34=\"\",\"\",ROUND(AP34*(1-OFFSET(Input!$T$27,MIN(B34,10),0,1,1)),2*FEE_rounding))","v":26554.543160077199},5670370.5345214559,0,0,0,5500000,5646144.4625321431,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A34=1,PMF_1st=0),0,ROUND(IF(A34=1,AI34,AL33)*OFFSET(Input!$O$27,IF(A34=121,-1,0)+MIN(B34,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A34=1,PMF_1st=0),0,IF(SUM($K$5:$L34)-$AU33>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B33,B34),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C34-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B34,99),0,1,1))*VLOOKUP($B34,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[31,3,7,null,42,{"$f":"IF(A35=\"\",\"\",IF(A35=1,Age_Full_Month,IF(F34=11,0,F34+1)))","v":6},42,0,{"$f":"IF(A35=\"\",\"\",IF(AND(F35=11,G35=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H35-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C35-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B35,99),0,1,1)*K35,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*L35,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B35,0,1,1)*M35,FEE_rounding)","v":0},0,0,{"$f":"IF(C35>=1,ROUND(K35*OFFSET(Input!$U$27,B35,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B35=1,0,IF($C35>=1,ROUND(OFFSET(Input!$X$27,B35,0,1,1)*AL34,AV_rounding),0))","v":0},{"$f":"IF(B35=1,0,IF(C35=1,ROUND(OFFSET(Input!$W$27,B35,0,1,1)*AVERAGE($AI$5,$AL$5:$AL33),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),OFFSET(Input!$G$27,B35,0,1,1)-AE35,0)","v":0},{"$f":"IF(AND(C35=1,OFFSET(Input!$G$27,B35,0,1,1)>0),MIN(OFFSET(Input!$G$27,B35,0,1,1),AP34),0)","v":0},0,0,0,143815.99136137901,142230.99136137901,141499.495547725,141499.495547725,26554.543160077199,26554.543160077199,26417.9728038617,26417.9728038617,{"$f":"IF(A35=\"\",\"\",AL35-ROUND(AL35*OFFSET(Input!$S$27,$B35,0,1,1),2*FEE_rounding))","v":141499.495547725},{"$f":"IF(A35=\"\",\"\",ROUND(AP35*(1-OFFSET(Input!$T$27,MIN(B35,10),0,1,1)),2*FEE_rounding))","v":26417.9728038617},5667917.4683515867,0,0,0,5500000,5643815.9913613787,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A35=1,PMF_1st=0),0,ROUND(IF(A35=1,AI35,AL34)*OFFSET(Input!$O$27,IF(A35=121,-1,0)+MIN(B35,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A35=1,PMF_1st=0),0,IF(SUM($K$5:$L35)-$AU34>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B34,B35),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C35-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B35,99),0,1,1))*VLOOKUP($B35,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[32,3,8,null,42,{"$f":"IF(A36=\"\",\"\",IF(A36=1,Age_Full_Month,IF(F35=11,0,F35+1)))","v":7},42,0,{"$f":"IF(A36=\"\",\"\",IF(AND(F36=11,G36=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H36-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C36-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B36,99),0,1,1)*K36,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*L36,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B36,0,1,1)*M36,FEE_rounding)","v":0},0,0,{"$f":"IF(C36>=1,ROUND(K36*OFFSET(Input!$U$27,B36,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B36=1,0,IF($C36>=1,ROUND(OFFSET(Input!$X$27,B36,0,1,1)*AL35,AV_rounding),0))","v":0},{"$f":"IF(B36=1,0,IF(C36=1,ROUND(OFFSET(Input!$W$27,B36,0,1,1)*AVERAGE($AI$5,$AL$5:$AL34),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),OFFSET(Input!$G$27,B36,0,1,1)-AE36,0)","v":0},{"$f":"IF(AND(C36=1,OFFSET(Input!$G$27,B36,0,1,1)>0),MIN(OFFSET(Input!$G$27,B36,0,1,1),AP35),0)","v":0},0,0,0,141499.495547725,139914.495547725,139194.913501765,139194.913501765,26417.9728038617,26417.9728038617,26282.1048307407,26282.1048307407,{"$f":"IF(A36=\"\",\"\",AL36-ROUND(AL36*OFFSET(Input!$S$27,$B36,0,1,1),2*FEE_rounding))","v":139194.913501765},{"$f":"IF(A36=\"\",\"\",ROUND(AP36*(1-OFFSET(Input!$T$27,MIN(B36,10),0,1,1)),2*FEE_rounding))","v":26282.1048307407},5665477.0183325056,0,0,0,5500000,5641499.4955477249,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A36=1,PMF_1st=0),0,ROUND(IF(A36=1,AI36,AL35)*OFFSET(Input!$O$27,IF(A36=121,-1,0)+MIN(B36,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A36=1,PMF_1st=0),0,IF(SUM($K$5:$L36)-$AU35>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B35,B36),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C36-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B36,99),0,1,1))*VLOOKUP($B36,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[33,3,9,null,42,{"$f":"IF(A37=\"\",\"\",IF(A37=1,Age_Full_Month,IF(F36=11,0,F36+1)))","v":8},42,0,{"$f":"IF(A37=\"\",\"\",IF(AND(F37=11,G37=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H37-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C37-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B37,99),0,1,1)*K37,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*L37,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B37,0,1,1)*M37,FEE_rounding)","v":0},0,0,{"$f":"IF(C37>=1,ROUND(K37*OFFSET(Input!$U$27,B37,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B37=1,0,IF($C37>=1,ROUND(OFFSET(Input!$X$27,B37,0,1,1)*AL36,AV_rounding),0))","v":0},{"$f":"IF(B37=1,0,IF(C37=1,ROUND(OFFSET(Input!$W$27,B37,0,1,1)*AVERAGE($AI$5,$AL$5:$AL35),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),OFFSET(Input!$G$27,B37,0,1,1)-AE37,0)","v":0},{"$f":"IF(AND(C37=1,OFFSET(Input!$G$27,B37,0,1,1)>0),MIN(OFFSET(Input!$G$27,B37,0,1,1),AP36),0)","v":0},0,0,0,139194.913501765,137609.913501765,136902.18395083901,136902.18395083901,26282.1048307407,26282.1048307407,26146.9356283489,26146.9356283489,{"$f":"IF(A37=\"\",\"\",AL37-ROUND(AL37*OFFSET(Input!$S$27,$B37,0,1,1),2*FEE_rounding))","v":136902.18395083901},{"$f":"IF(A37=\"\",\"\",ROUND(AP37*(1-OFFSET(Input!$T$27,MIN(B37,10),0,1,1)),2*FEE_rounding))","v":26146.9356283489},5663049.1195791876,0,0,0,5500000,5639194.9135017646,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A37=1,PMF_1st=0),0,ROUND(IF(A37=1,AI37,AL36)*OFFSET(Input!$O$27,IF(A37=121,-1,0)+MIN(B37,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A37=1,PMF_1st=0),0,IF(SUM($K$5:$L37)-$AU36>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B36,B37),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C37-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B37,99),0,1,1))*VLOOKUP($B37,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[34,3,10,null,42,{"$f":"IF(A38=\"\",\"\",IF(A38=1,Age_Full_Month,IF(F37=11,0,F37+1)))","v":9},42,0,{"$f":"IF(A38=\"\",\"\",IF(AND(F38=11,G38=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H38-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C38-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B38,99),0,1,1)*K38,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*L38,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B38,0,1,1)*M38,FEE_rounding)","v":0},0,0,{"$f":"IF(C38>=1,ROUND(K38*OFFSET(Input!$U$27,B38,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B38=1,0,IF($C38>=1,ROUND(OFFSET(Input!$X$27,B38,0,1,1)*AL37,AV_rounding),0))","v":0},{"$f":"IF(B38=1,0,IF(C38=1,ROUND(OFFSET(Input!$W$27,B38,0,1,1)*AVERAGE($AI$5,$AL$5:$AL36),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),OFFSET(Input!$G$27,B38,0,1,1)-AE38,0)","v":0},{"$f":"IF(AND(C38=1,OFFSET(Input!$G$27,B38,0,1,1)>0),MIN(OFFSET(Input!$G$27,B38,0,1,1),AP37),0)","v":0},0,0,0,136902.18395083901,135317.18395083901,134621.245937414,134621.245937414,26146.9356283489,26146.9356283489,26012.461602899501,26012.461602899501,{"$f":"IF(A38=\"\",\"\",AL38-ROUND(AL38*OFFSET(Input!$S$27,$B38,0,1,1),2*FEE_rounding))","v":134621.245937414},{"$f":"IF(A38=\"\",\"\",ROUND(AP38*(1-OFFSET(Input!$T$27,MIN(B38,10),0,1,1)),2*FEE_rounding))","v":26012.461602899501},5660633.7075403137,0,0,0,5500000,5636902.1839508386,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A38=1,PMF_1st=0),0,ROUND(IF(A38=1,AI38,AL37)*OFFSET(Input!$O$27,IF(A38=121,-1,0)+MIN(B38,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A38=1,PMF_1st=0),0,IF(SUM($K$5:$L38)-$AU37>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B37,B38),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C38-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B38,99),0,1,1))*VLOOKUP($B38,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[35,3,11,null,42,{"$f":"IF(A39=\"\",\"\",IF(A39=1,Age_Full_Month,IF(F38=11,0,F38+1)))","v":10},42,0,{"$f":"IF(A39=\"\",\"\",IF(AND(F39=11,G39=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H39-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C39-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B39,99),0,1,1)*K39,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*L39,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B39,0,1,1)*M39,FEE_rounding)","v":0},0,0,{"$f":"IF(C39>=1,ROUND(K39*OFFSET(Input!$U$27,B39,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B39=1,0,IF($C39>=1,ROUND(OFFSET(Input!$X$27,B39,0,1,1)*AL38,AV_rounding),0))","v":0},{"$f":"IF(B39=1,0,IF(C39=1,ROUND(OFFSET(Input!$W$27,B39,0,1,1)*AVERAGE($AI$5,$AL$5:$AL37),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),OFFSET(Input!$G$27,B39,0,1,1)-AE39,0)","v":0},{"$f":"IF(AND(C39=1,OFFSET(Input!$G$27,B39,0,1,1)>0),MIN(OFFSET(Input!$G$27,B39,0,1,1),AP38),0)","v":0},0,0,0,134621.245937414,133036.245937414,132352.03881746001,132352.03881746001,26012.461602899501,26012.461602899501,25878.6791790885,25878.6791790885,{"$f":"IF(A39=\"\",\"\",AL39-ROUND(AL39*OFFSET(Input!$S$27,$B39,0,1,1),2*FEE_rounding))","v":132352.03881746001},{"$f":"IF(A39=\"\",\"\",ROUND(AP39*(1-OFFSET(Input!$T$27,MIN(B39,10),0,1,1)),2*FEE_rounding))","v":25878.6791790885},5658230.7179965479,0,0,0,5500000,5634621.2459374145,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A39=1,PMF_1st=0),0,ROUND(IF(A39=1,AI39,AL38)*OFFSET(Input!$O$27,IF(A39=121,-1,0)+MIN(B39,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A39=1,PMF_1st=0),0,IF(SUM($K$5:$L39)-$AU38>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B38,B39),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C39-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B39,99),0,1,1))*VLOOKUP($B39,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[36,3,12,null,42,{"$f":"IF(A40=\"\",\"\",IF(A40=1,Age_Full_Month,IF(F39=11,0,F39+1)))","v":11},42,0,{"$f":"IF(A40=\"\",\"\",IF(AND(F40=11,G40=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H40-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C40-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B40,99),0,1,1)*K40,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*L40,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B40,0,1,1)*M40,FEE_rounding)","v":0},0,0,{"$f":"IF(C40>=1,ROUND(K40*OFFSET(Input!$U$27,B40,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B40=1,0,IF($C40>=1,ROUND(OFFSET(Input!$X$27,B40,0,1,1)*AL39,AV_rounding),0))","v":0},{"$f":"IF(B40=1,0,IF(C40=1,ROUND(OFFSET(Input!$W$27,B40,0,1,1)*AVERAGE($AI$5,$AL$5:$AL38),AV_rounding),0))","v":0},1485,0,0,0,100,0,0,0,{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),OFFSET(Input!$G$27,B40,0,1,1)-AE40,0)","v":0},{"$f":"IF(AND(C40=1,OFFSET(Input!$G$27,B40,0,1,1)>0),MIN(OFFSET(Input!$G$27,B40,0,1,1),AP39),0)","v":0},0,0,0,132352.03881746001,130767.03881746001,130094.502258842,130094.502258842,25878.6791790885,25878.6791790885,25745.5847999998,25745.5847999998,{"$f":"IF(A40=\"\",\"\",AL40-ROUND(AL40*OFFSET(Input!$S$27,$B40,0,1,1),2*FEE_rounding))","v":130094.502258842},{"$f":"IF(A40=\"\",\"\",ROUND(AP40*(1-OFFSET(Input!$T$27,MIN(B40,10),0,1,1)),2*FEE_rounding))","v":25745.5847999998},5655840.0870588413,0,0,0,5500000,5632352.0388174597,300000,5500000,1485,0,null,null,{"$f":"IF(AND(A40=1,PMF_1st=0),0,ROUND(IF(A40=1,AI40,AL39)*OFFSET(Input!$O$27,IF(A40=121,-1,0)+MIN(B40,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A40=1,PMF_1st=0),0,IF(SUM($K$5:$L40)-$AU39>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B39,B40),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C40-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B40,99),0,1,1))*VLOOKUP($B40,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[37,4,1,null,43,{"$f":"IF(A41=\"\",\"\",IF(A41=1,Age_Full_Month,IF(F40=11,0,F40+1)))","v":0},43,0,{"$f":"IF(A41=\"\",\"\",IF(AND(F41=11,G41=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H41-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C41-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B41,99),0,1,1)*K41,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*L41,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B41,0,1,1)*M41,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C41>=1,ROUND(K41*OFFSET(Input!$U$27,B41,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B41=1,0,IF($C41>=1,ROUND(OFFSET(Input!$X$27,B41,0,1,1)*AL40,AV_rounding),0))","v":0},{"$f":"IF(B41=1,0,IF(C41=1,ROUND(OFFSET(Input!$W$27,B41,0,1,1)*AVERAGE($AI$5,$AL$5:$AL39),AV_rounding),0))","v":0},1595,0,0,89700,100,0,0,0,{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),OFFSET(Input!$G$27,B41,0,1,1)-AE41,0)","v":0},{"$f":"IF(AND(C41=1,OFFSET(Input!$G$27,B41,0,1,1)>0),MIN(OFFSET(Input!$G$27,B41,0,1,1),AP40),0)","v":0},0,0,0,210094.502258842,208399.502258842,207327.700944579,207327.700944579,35445.5847999998,35445.5847999998,35263.2877025419,35263.2877025419,{"$f":"IF(A41=\"\",\"\",AL41-ROUND(AL41*OFFSET(Input!$S$27,$B41,0,1,1),2*FEE_rounding))","v":207327.700944579},{"$f":"IF(A41=\"\",\"\",ROUND(AP41*(1-OFFSET(Input!$T$27,MIN(B41,10),0,1,1)),2*FEE_rounding))","v":35263.2877025419},5742590.988647121,0,0,89700,5500000,5710094.5022588419,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A41=1,PMF_1st=0),0,ROUND(IF(A41=1,AI41,AL40)*OFFSET(Input!$O$27,IF(A41=121,-1,0)+MIN(B41,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A41=1,PMF_1st=0),0,IF(SUM($K$5:$L41)-$AU40>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B40,B41),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C41-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B41,99),0,1,1))*VLOOKUP($B41,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[38,4,2,null,43,{"$f":"IF(A42=\"\",\"\",IF(A42=1,Age_Full_Month,IF(F41=11,0,F41+1)))","v":1},43,0,{"$f":"IF(A42=\"\",\"\",IF(AND(F42=11,G42=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H42-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C42-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B42,99),0,1,1)*K42,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*L42,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B42,0,1,1)*M42,FEE_rounding)","v":0},0,0,{"$f":"IF(C42>=1,ROUND(K42*OFFSET(Input!$U$27,B42,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B42=1,0,IF($C42>=1,ROUND(OFFSET(Input!$X$27,B42,0,1,1)*AL41,AV_rounding),0))","v":0},{"$f":"IF(B42=1,0,IF(C42=1,ROUND(OFFSET(Input!$W$27,B42,0,1,1)*AVERAGE($AI$5,$AL$5:$AL40),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),OFFSET(Input!$G$27,B42,0,1,1)-AE42,0)","v":0},{"$f":"IF(AND(C42=1,OFFSET(Input!$G$27,B42,0,1,1)>0),MIN(OFFSET(Input!$G$27,B42,0,1,1),AP41),0)","v":0},0,0,0,207327.700944579,205632.700944579,204575.129324979,204575.129324979,35263.2877025419,35263.2877025419,35081.928161395503,35081.928161395503,{"$f":"IF(A42=\"\",\"\",AL42-ROUND(AL42*OFFSET(Input!$S$27,$B42,0,1,1),2*FEE_rounding))","v":204575.129324979},{"$f":"IF(A42=\"\",\"\",ROUND(AP42*(1-OFFSET(Input!$T$27,MIN(B42,10),0,1,1)),2*FEE_rounding))","v":35081.928161395503},5739657.0574863749,0,0,0,5500000,5707327.7009445792,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A42=1,PMF_1st=0),0,ROUND(IF(A42=1,AI42,AL41)*OFFSET(Input!$O$27,IF(A42=121,-1,0)+MIN(B42,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A42=1,PMF_1st=0),0,IF(SUM($K$5:$L42)-$AU41>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B41,B42),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C42-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B42,99),0,1,1))*VLOOKUP($B42,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[39,4,3,null,43,{"$f":"IF(A43=\"\",\"\",IF(A43=1,Age_Full_Month,IF(F42=11,0,F42+1)))","v":2},43,0,{"$f":"IF(A43=\"\",\"\",IF(AND(F43=11,G43=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H43-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C43-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B43,99),0,1,1)*K43,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*L43,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B43,0,1,1)*M43,FEE_rounding)","v":0},0,0,{"$f":"IF(C43>=1,ROUND(K43*OFFSET(Input!$U$27,B43,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B43=1,0,IF($C43>=1,ROUND(OFFSET(Input!$X$27,B43,0,1,1)*AL42,AV_rounding),0))","v":0},{"$f":"IF(B43=1,0,IF(C43=1,ROUND(OFFSET(Input!$W$27,B43,0,1,1)*AVERAGE($AI$5,$AL$5:$AL41),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),OFFSET(Input!$G$27,B43,0,1,1)-AE43,0)","v":0},{"$f":"IF(AND(C43=1,OFFSET(Input!$G$27,B43,0,1,1)>0),MIN(OFFSET(Input!$G$27,B43,0,1,1),AP42),0)","v":0},0,0,0,204575.129324979,202880.129324979,201836.714216539,201836.714216539,35081.928161395503,35081.928161395503,34901.501354696396,34901.501354696396,{"$f":"IF(A43=\"\",\"\",AL43-ROUND(AL43*OFFSET(Input!$S$27,$B43,0,1,1),2*FEE_rounding))","v":201836.714216539},{"$f":"IF(A43=\"\",\"\",ROUND(AP43*(1-OFFSET(Input!$T$27,MIN(B43,10),0,1,1)),2*FEE_rounding))","v":34901.501354696396},5736738.2155712349,0,0,0,5500000,5704575.1293249791,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A43=1,PMF_1st=0),0,ROUND(IF(A43=1,AI43,AL42)*OFFSET(Input!$O$27,IF(A43=121,-1,0)+MIN(B43,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A43=1,PMF_1st=0),0,IF(SUM($K$5:$L43)-$AU42>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B42,B43),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C43-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B43,99),0,1,1))*VLOOKUP($B43,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[40,4,4,null,43,{"$f":"IF(A44=\"\",\"\",IF(A44=1,Age_Full_Month,IF(F43=11,0,F43+1)))","v":3},43,0,{"$f":"IF(A44=\"\",\"\",IF(AND(F44=11,G44=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H44-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C44-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B44,99),0,1,1)*K44,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*L44,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B44,0,1,1)*M44,FEE_rounding)","v":0},0,0,{"$f":"IF(C44>=1,ROUND(K44*OFFSET(Input!$U$27,B44,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B44=1,0,IF($C44>=1,ROUND(OFFSET(Input!$X$27,B44,0,1,1)*AL43,AV_rounding),0))","v":0},{"$f":"IF(B44=1,0,IF(C44=1,ROUND(OFFSET(Input!$W$27,B44,0,1,1)*AVERAGE($AI$5,$AL$5:$AL42),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),OFFSET(Input!$G$27,B44,0,1,1)-AE44,0)","v":0},{"$f":"IF(AND(C44=1,OFFSET(Input!$G$27,B44,0,1,1)>0),MIN(OFFSET(Input!$G$27,B44,0,1,1),AP43),0)","v":0},0,0,0,201836.714216539,200141.714216539,199112.38281213999,199112.38281213999,34901.501354696396,34901.501354696396,34722.0024853793,34722.0024853793,{"$f":"IF(A44=\"\",\"\",AL44-ROUND(AL44*OFFSET(Input!$S$27,$B44,0,1,1),2*FEE_rounding))","v":199112.38281213999},{"$f":"IF(A44=\"\",\"\",ROUND(AP44*(1-OFFSET(Input!$T$27,MIN(B44,10),0,1,1)),2*FEE_rounding))","v":34722.0024853793},5733834.3852975192,0,0,0,5500000,5701836.7142165387,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A44=1,PMF_1st=0),0,ROUND(IF(A44=1,AI44,AL43)*OFFSET(Input!$O$27,IF(A44=121,-1,0)+MIN(B44,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A44=1,PMF_1st=0),0,IF(SUM($K$5:$L44)-$AU43>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B43,B44),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C44-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B44,99),0,1,1))*VLOOKUP($B44,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[41,4,5,null,43,{"$f":"IF(A45=\"\",\"\",IF(A45=1,Age_Full_Month,IF(F44=11,0,F44+1)))","v":4},43,0,{"$f":"IF(A45=\"\",\"\",IF(AND(F45=11,G45=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H45-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C45-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B45,99),0,1,1)*K45,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*L45,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B45,0,1,1)*M45,FEE_rounding)","v":0},0,0,{"$f":"IF(C45>=1,ROUND(K45*OFFSET(Input!$U$27,B45,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B45=1,0,IF($C45>=1,ROUND(OFFSET(Input!$X$27,B45,0,1,1)*AL44,AV_rounding),0))","v":0},{"$f":"IF(B45=1,0,IF(C45=1,ROUND(OFFSET(Input!$W$27,B45,0,1,1)*AVERAGE($AI$5,$AL$5:$AL43),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),OFFSET(Input!$G$27,B45,0,1,1)-AE45,0)","v":0},{"$f":"IF(AND(C45=1,OFFSET(Input!$G$27,B45,0,1,1)>0),MIN(OFFSET(Input!$G$27,B45,0,1,1),AP44),0)","v":0},0,0,0,199112.38281213999,197417.38281213999,196402.06267911199,196402.06267911199,34722.0024853793,34722.0024853793,34543.426781050402,34543.426781050402,{"$f":"IF(A45=\"\",\"\",AL45-ROUND(AL45*OFFSET(Input!$S$27,$B45,0,1,1),2*FEE_rounding))","v":196402.06267911199},{"$f":"IF(A45=\"\",\"\",ROUND(AP45*(1-OFFSET(Input!$T$27,MIN(B45,10),0,1,1)),2*FEE_rounding))","v":34543.426781050402},5730945.4894601628,0,0,0,5500000,5699112.3828121396,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A45=1,PMF_1st=0),0,ROUND(IF(A45=1,AI45,AL44)*OFFSET(Input!$O$27,IF(A45=121,-1,0)+MIN(B45,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A45=1,PMF_1st=0),0,IF(SUM($K$5:$L45)-$AU44>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B44,B45),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C45-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B45,99),0,1,1))*VLOOKUP($B45,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[42,4,6,null,43,{"$f":"IF(A46=\"\",\"\",IF(A46=1,Age_Full_Month,IF(F45=11,0,F45+1)))","v":5},43,0,{"$f":"IF(A46=\"\",\"\",IF(AND(F46=11,G46=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H46-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C46-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B46,99),0,1,1)*K46,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*L46,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B46,0,1,1)*M46,FEE_rounding)","v":0},0,0,{"$f":"IF(C46>=1,ROUND(K46*OFFSET(Input!$U$27,B46,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B46=1,0,IF($C46>=1,ROUND(OFFSET(Input!$X$27,B46,0,1,1)*AL45,AV_rounding),0))","v":0},{"$f":"IF(B46=1,0,IF(C46=1,ROUND(OFFSET(Input!$W$27,B46,0,1,1)*AVERAGE($AI$5,$AL$5:$AL44),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),OFFSET(Input!$G$27,B46,0,1,1)-AE46,0)","v":0},{"$f":"IF(AND(C46=1,OFFSET(Input!$G$27,B46,0,1,1)>0),MIN(OFFSET(Input!$G$27,B46,0,1,1),AP45),0)","v":0},0,0,0,196402.06267911199,194707.06267911199,193705.681757307,193705.681757307,34543.426781050402,34543.426781050402,34365.769493860302,34365.769493860302,{"$f":"IF(A46=\"\",\"\",AL46-ROUND(AL46*OFFSET(Input!$S$27,$B46,0,1,1),2*FEE_rounding))","v":193705.681757307},{"$f":"IF(A46=\"\",\"\",ROUND(AP46*(1-OFFSET(Input!$T$27,MIN(B46,10),0,1,1)),2*FEE_rounding))","v":34365.769493860302},5728071.4512511669,0,0,0,5500000,5696402.062679112,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A46=1,PMF_1st=0),0,ROUND(IF(A46=1,AI46,AL45)*OFFSET(Input!$O$27,IF(A46=121,-1,0)+MIN(B46,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A46=1,PMF_1st=0),0,IF(SUM($K$5:$L46)-$AU45>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B45,B46),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C46-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B46,99),0,1,1))*VLOOKUP($B46,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[43,4,7,null,43,{"$f":"IF(A47=\"\",\"\",IF(A47=1,Age_Full_Month,IF(F46=11,0,F46+1)))","v":6},43,0,{"$f":"IF(A47=\"\",\"\",IF(AND(F47=11,G47=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H47-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C47-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B47,99),0,1,1)*K47,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*L47,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B47,0,1,1)*M47,FEE_rounding)","v":0},0,0,{"$f":"IF(C47>=1,ROUND(K47*OFFSET(Input!$U$27,B47,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B47=1,0,IF($C47>=1,ROUND(OFFSET(Input!$X$27,B47,0,1,1)*AL46,AV_rounding),0))","v":0},{"$f":"IF(B47=1,0,IF(C47=1,ROUND(OFFSET(Input!$W$27,B47,0,1,1)*AVERAGE($AI$5,$AL$5:$AL45),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),OFFSET(Input!$G$27,B47,0,1,1)-AE47,0)","v":0},{"$f":"IF(AND(C47=1,OFFSET(Input!$G$27,B47,0,1,1)>0),MIN(OFFSET(Input!$G$27,B47,0,1,1),AP46),0)","v":0},0,0,0,193705.681757307,192010.681757307,191023.168357182,191023.168357182,34365.769493860302,34365.769493860302,34189.025900377899,34189.025900377899,{"$f":"IF(A47=\"\",\"\",AL47-ROUND(AL47*OFFSET(Input!$S$27,$B47,0,1,1),2*FEE_rounding))","v":191023.168357182},{"$f":"IF(A47=\"\",\"\",ROUND(AP47*(1-OFFSET(Input!$T$27,MIN(B47,10),0,1,1)),2*FEE_rounding))","v":34189.025900377899},5725212.1942575602,0,0,0,5500000,5693705.6817573067,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A47=1,PMF_1st=0),0,ROUND(IF(A47=1,AI47,AL46)*OFFSET(Input!$O$27,IF(A47=121,-1,0)+MIN(B47,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A47=1,PMF_1st=0),0,IF(SUM($K$5:$L47)-$AU46>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B46,B47),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C47-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B47,99),0,1,1))*VLOOKUP($B47,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[44,4,8,null,43,{"$f":"IF(A48=\"\",\"\",IF(A48=1,Age_Full_Month,IF(F47=11,0,F47+1)))","v":7},43,0,{"$f":"IF(A48=\"\",\"\",IF(AND(F48=11,G48=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H48-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C48-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B48,99),0,1,1)*K48,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*L48,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B48,0,1,1)*M48,FEE_rounding)","v":0},0,0,{"$f":"IF(C48>=1,ROUND(K48*OFFSET(Input!$U$27,B48,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B48=1,0,IF($C48>=1,ROUND(OFFSET(Input!$X$27,B48,0,1,1)*AL47,AV_rounding),0))","v":0},{"$f":"IF(B48=1,0,IF(C48=1,ROUND(OFFSET(Input!$W$27,B48,0,1,1)*AVERAGE($AI$5,$AL$5:$AL46),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),OFFSET(Input!$G$27,B48,0,1,1)-AE48,0)","v":0},{"$f":"IF(AND(C48=1,OFFSET(Input!$G$27,B48,0,1,1)>0),MIN(OFFSET(Input!$G$27,B48,0,1,1),AP47),0)","v":0},0,0,0,191023.168357182,189328.168357182,188354.451157895,188354.451157895,34189.025900377899,34189.025900377899,34013.1913014647,34013.1913014647,{"$f":"IF(A48=\"\",\"\",AL48-ROUND(AL48*OFFSET(Input!$S$27,$B48,0,1,1),2*FEE_rounding))","v":188354.451157895},{"$f":"IF(A48=\"\",\"\",ROUND(AP48*(1-OFFSET(Input!$T$27,MIN(B48,10),0,1,1)),2*FEE_rounding))","v":34013.1913014647},5722367.64245936,0,0,0,5500000,5691023.1683571823,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A48=1,PMF_1st=0),0,ROUND(IF(A48=1,AI48,AL47)*OFFSET(Input!$O$27,IF(A48=121,-1,0)+MIN(B48,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A48=1,PMF_1st=0),0,IF(SUM($K$5:$L48)-$AU47>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B47,B48),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C48-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B48,99),0,1,1))*VLOOKUP($B48,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[45,4,9,null,43,{"$f":"IF(A49=\"\",\"\",IF(A49=1,Age_Full_Month,IF(F48=11,0,F48+1)))","v":8},43,0,{"$f":"IF(A49=\"\",\"\",IF(AND(F49=11,G49=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H49-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C49-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B49,99),0,1,1)*K49,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*L49,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B49,0,1,1)*M49,FEE_rounding)","v":0},0,0,{"$f":"IF(C49>=1,ROUND(K49*OFFSET(Input!$U$27,B49,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B49=1,0,IF($C49>=1,ROUND(OFFSET(Input!$X$27,B49,0,1,1)*AL48,AV_rounding),0))","v":0},{"$f":"IF(B49=1,0,IF(C49=1,ROUND(OFFSET(Input!$W$27,B49,0,1,1)*AVERAGE($AI$5,$AL$5:$AL47),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),OFFSET(Input!$G$27,B49,0,1,1)-AE49,0)","v":0},{"$f":"IF(AND(C49=1,OFFSET(Input!$G$27,B49,0,1,1)>0),MIN(OFFSET(Input!$G$27,B49,0,1,1),AP48),0)","v":0},0,0,0,188354.451157895,186659.451157895,185699.45920540899,185699.45920540899,34013.1913014647,34013.1913014647,33838.26102215,33838.26102215,{"$f":"IF(A49=\"\",\"\",AL49-ROUND(AL49*OFFSET(Input!$S$27,$B49,0,1,1),2*FEE_rounding))","v":185699.45920540899},{"$f":"IF(A49=\"\",\"\",ROUND(AP49*(1-OFFSET(Input!$T$27,MIN(B49,10),0,1,1)),2*FEE_rounding))","v":33838.26102215},5719537.7202275582,0,0,0,5500000,5688354.4511578949,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A49=1,PMF_1st=0),0,ROUND(IF(A49=1,AI49,AL48)*OFFSET(Input!$O$27,IF(A49=121,-1,0)+MIN(B49,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A49=1,PMF_1st=0),0,IF(SUM($K$5:$L49)-$AU48>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B48,B49),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C49-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B49,99),0,1,1))*VLOOKUP($B49,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[46,4,10,null,43,{"$f":"IF(A50=\"\",\"\",IF(A50=1,Age_Full_Month,IF(F49=11,0,F49+1)))","v":9},43,0,{"$f":"IF(A50=\"\",\"\",IF(AND(F50=11,G50=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H50-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C50-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B50,99),0,1,1)*K50,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*L50,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B50,0,1,1)*M50,FEE_rounding)","v":0},0,0,{"$f":"IF(C50>=1,ROUND(K50*OFFSET(Input!$U$27,B50,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B50=1,0,IF($C50>=1,ROUND(OFFSET(Input!$X$27,B50,0,1,1)*AL49,AV_rounding),0))","v":0},{"$f":"IF(B50=1,0,IF(C50=1,ROUND(OFFSET(Input!$W$27,B50,0,1,1)*AVERAGE($AI$5,$AL$5:$AL48),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),OFFSET(Input!$G$27,B50,0,1,1)-AE50,0)","v":0},{"$f":"IF(AND(C50=1,OFFSET(Input!$G$27,B50,0,1,1)>0),MIN(OFFSET(Input!$G$27,B50,0,1,1),AP49),0)","v":0},0,0,0,185699.45920540899,184004.45920540899,183058.12191060299,183058.12191060299,33838.26102215,33838.26102215,33664.230411506498,33664.230411506498,{"$f":"IF(A50=\"\",\"\",AL50-ROUND(AL50*OFFSET(Input!$S$27,$B50,0,1,1),2*FEE_rounding))","v":183058.12191060299},{"$f":"IF(A50=\"\",\"\",ROUND(AP50*(1-OFFSET(Input!$T$27,MIN(B50,10),0,1,1)),2*FEE_rounding))","v":33664.230411506498},5716722.352322109,0,0,0,5500000,5685699.4592054086,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A50=1,PMF_1st=0),0,ROUND(IF(A50=1,AI50,AL49)*OFFSET(Input!$O$27,IF(A50=121,-1,0)+MIN(B50,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A50=1,PMF_1st=0),0,IF(SUM($K$5:$L50)-$AU49>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B49,B50),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C50-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B50,99),0,1,1))*VLOOKUP($B50,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[47,4,11,null,43,{"$f":"IF(A51=\"\",\"\",IF(A51=1,Age_Full_Month,IF(F50=11,0,F50+1)))","v":10},43,0,{"$f":"IF(A51=\"\",\"\",IF(AND(F51=11,G51=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H51-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C51-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B51,99),0,1,1)*K51,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*L51,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B51,0,1,1)*M51,FEE_rounding)","v":0},0,0,{"$f":"IF(C51>=1,ROUND(K51*OFFSET(Input!$U$27,B51,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B51=1,0,IF($C51>=1,ROUND(OFFSET(Input!$X$27,B51,0,1,1)*AL50,AV_rounding),0))","v":0},{"$f":"IF(B51=1,0,IF(C51=1,ROUND(OFFSET(Input!$W$27,B51,0,1,1)*AVERAGE($AI$5,$AL$5:$AL49),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),OFFSET(Input!$G$27,B51,0,1,1)-AE51,0)","v":0},{"$f":"IF(AND(C51=1,OFFSET(Input!$G$27,B51,0,1,1)>0),MIN(OFFSET(Input!$G$27,B51,0,1,1),AP50),0)","v":0},0,0,0,183058.12191060299,181363.12191060299,180430.36904739699,180430.36904739699,33664.230411506498,33664.230411506498,33491.094842526698,33491.094842526698,{"$f":"IF(A51=\"\",\"\",AL51-ROUND(AL51*OFFSET(Input!$S$27,$B51,0,1,1),2*FEE_rounding))","v":180430.36904739699},{"$f":"IF(A51=\"\",\"\",ROUND(AP51*(1-OFFSET(Input!$T$27,MIN(B51,10),0,1,1)),2*FEE_rounding))","v":33491.094842526698},5713921.4638899239,0,0,0,5500000,5683058.1219106028,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A51=1,PMF_1st=0),0,ROUND(IF(A51=1,AI51,AL50)*OFFSET(Input!$O$27,IF(A51=121,-1,0)+MIN(B51,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A51=1,PMF_1st=0),0,IF(SUM($K$5:$L51)-$AU50>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B50,B51),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C51-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B51,99),0,1,1))*VLOOKUP($B51,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[48,4,12,null,43,{"$f":"IF(A52=\"\",\"\",IF(A52=1,Age_Full_Month,IF(F51=11,0,F51+1)))","v":11},43,0,{"$f":"IF(A52=\"\",\"\",IF(AND(F52=11,G52=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H52-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C52-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B52,99),0,1,1)*K52,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*L52,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B52,0,1,1)*M52,FEE_rounding)","v":0},0,0,{"$f":"IF(C52>=1,ROUND(K52*OFFSET(Input!$U$27,B52,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B52=1,0,IF($C52>=1,ROUND(OFFSET(Input!$X$27,B52,0,1,1)*AL51,AV_rounding),0))","v":0},{"$f":"IF(B52=1,0,IF(C52=1,ROUND(OFFSET(Input!$W$27,B52,0,1,1)*AVERAGE($AI$5,$AL$5:$AL50),AV_rounding),0))","v":0},1595,0,0,0,100,0,0,0,{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),OFFSET(Input!$G$27,B52,0,1,1)-AE52,0)","v":0},{"$f":"IF(AND(C52=1,OFFSET(Input!$G$27,B52,0,1,1)>0),MIN(OFFSET(Input!$G$27,B52,0,1,1),AP51),0)","v":0},0,0,0,180430.36904739699,178735.36904739699,177816.13075088599,177816.13075088599,33491.094842526698,33491.094842526698,33318.849711999799,33318.849711999799,{"$f":"IF(A52=\"\",\"\",AL52-ROUND(AL52*OFFSET(Input!$S$27,$B52,0,1,1),2*FEE_rounding))","v":177816.13075088599},{"$f":"IF(A52=\"\",\"\",ROUND(AP52*(1-OFFSET(Input!$T$27,MIN(B52,10),0,1,1)),2*FEE_rounding))","v":33318.849711999799},5711134.9804628864,0,0,0,5500000,5680430.3690473968,400000,5500000,1595,0,null,null,{"$f":"IF(AND(A52=1,PMF_1st=0),0,ROUND(IF(A52=1,AI52,AL51)*OFFSET(Input!$O$27,IF(A52=121,-1,0)+MIN(B52,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A52=1,PMF_1st=0),0,IF(SUM($K$5:$L52)-$AU51>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B51,B52),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C52-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B52,99),0,1,1))*VLOOKUP($B52,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[49,5,1,null,44,{"$f":"IF(A53=\"\",\"\",IF(A53=1,Age_Full_Month,IF(F52=11,0,F52+1)))","v":0},44,0,{"$f":"IF(A53=\"\",\"\",IF(AND(F53=11,G53=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H53-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C53-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B53,99),0,1,1)*K53,0)","v":20000},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*L53,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B53,0,1,1)*M53,FEE_rounding)","v":0},80000,9700,{"$f":"IF(C53>=1,ROUND(K53*OFFSET(Input!$U$27,B53,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B53=1,0,IF($C53>=1,ROUND(OFFSET(Input!$X$27,B53,0,1,1)*AL52,AV_rounding),0))","v":0},{"$f":"IF(B53=1,0,IF(C53=1,ROUND(OFFSET(Input!$W$27,B53,0,1,1)*AVERAGE($AI$5,$AL$5:$AL51),AV_rounding),0))","v":0},1705,0,0,89700,100,0,0,0,{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),OFFSET(Input!$G$27,B53,0,1,1)-AE53,0)","v":0},{"$f":"IF(AND(C53=1,OFFSET(Input!$G$27,B53,0,1,1)>0),MIN(OFFSET(Input!$G$27,B53,0,1,1),AP52),0)","v":0},0,0,0,257816.13075088599,256011.13075088599,254694.46222034501,254694.46222034501,43018.849711999799,43018.849711999799,42797.603215920702,42797.603215920702,{"$f":"IF(A53=\"\",\"\",AL53-ROUND(AL53*OFFSET(Input!$S$27,$B53,0,1,1),2*FEE_rounding))","v":254694.46222034501},{"$f":"IF(A53=\"\",\"\",ROUND(AP53*(1-OFFSET(Input!$T$27,MIN(B53,10),0,1,1)),2*FEE_rounding))","v":42797.603215920702},5797492.0654362654,0,0,89700,5500000,5757816.1307508862,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A53=1,PMF_1st=0),0,ROUND(IF(A53=1,AI53,AL52)*OFFSET(Input!$O$27,IF(A53=121,-1,0)+MIN(B53,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A53=1,PMF_1st=0),0,IF(SUM($K$5:$L53)-$AU52>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B52,B53),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C53-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B53,99),0,1,1))*VLOOKUP($B53,InputSet,5,0)/Prem_Freq,0)","v":89700},1.4]
[50,5,2,null,44,{"$f":"IF(A54=\"\",\"\",IF(A54=1,Age_Full_Month,IF(F53=11,0,F53+1)))","v":1},44,0,{"$f":"IF(A54=\"\",\"\",IF(AND(F54=11,G54=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H54-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C54-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B54,99),0,1,1)*K54,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*L54,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B54,0,1,1)*M54,FEE_rounding)","v":0},0,0,{"$f":"IF(C54>=1,ROUND(K54*OFFSET(Input!$U$27,B54,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B54=1,0,IF($C54>=1,ROUND(OFFSET(Input!$X$27,B54,0,1,1)*AL53,AV_rounding),0))","v":0},{"$f":"IF(B54=1,0,IF(C54=1,ROUND(OFFSET(Input!$W$27,B54,0,1,1)*AVERAGE($AI$5,$AL$5:$AL52),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),OFFSET(Input!$G$27,B54,0,1,1)-AE54,0)","v":0},{"$f":"IF(AND(C54=1,OFFSET(Input!$G$27,B54,0,1,1)>0),MIN(OFFSET(Input!$G$27,B54,0,1,1),AP53),0)","v":0},0,0,0,254694.46222034501,252889.46222034501,251588.84847111299,251588.84847111299,42797.603215920702,42797.603215920702,42577.494593410003,42577.494593410003,{"$f":"IF(A54=\"\",\"\",AL54-ROUND(AL54*OFFSET(Input!$S$27,$B54,0,1,1),2*FEE_rounding))","v":251588.84847111299},{"$f":"IF(A54=\"\",\"\",ROUND(AP54*(1-OFFSET(Input!$T$27,MIN(B54,10),0,1,1)),2*FEE_rounding))","v":42577.494593410003},5794166.3430645224,0,0,0,5500000,5754694.4622203447,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A54=1,PMF_1st=0),0,ROUND(IF(A54=1,AI54,AL53)*OFFSET(Input!$O$27,IF(A54=121,-1,0)+MIN(B54,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A54=1,PMF_1st=0),0,IF(SUM($K$5:$L54)-$AU53>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B53,B54),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C54-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B54,99),0,1,1))*VLOOKUP($B54,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[51,5,3,null,44,{"$f":"IF(A55=\"\",\"\",IF(A55=1,Age_Full_Month,IF(F54=11,0,F54+1)))","v":2},44,0,{"$f":"IF(A55=\"\",\"\",IF(AND(F55=11,G55=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H55-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C55-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B55,99),0,1,1)*K55,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*L55,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B55,0,1,1)*M55,FEE_rounding)","v":0},0,0,{"$f":"IF(C55>=1,ROUND(K55*OFFSET(Input!$U$27,B55,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B55=1,0,IF($C55>=1,ROUND(OFFSET(Input!$X$27,B55,0,1,1)*AL54,AV_rounding),0))","v":0},{"$f":"IF(B55=1,0,IF(C55=1,ROUND(OFFSET(Input!$W$27,B55,0,1,1)*AVERAGE($AI$5,$AL$5:$AL53),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),OFFSET(Input!$G$27,B55,0,1,1)-AE55,0)","v":0},{"$f":"IF(AND(C55=1,OFFSET(Input!$G$27,B55,0,1,1)>0),MIN(OFFSET(Input!$G$27,B55,0,1,1),AP54),0)","v":0},0,0,0,251588.84847111299,249783.84847111299,248499.20693324399,248499.20693324399,42577.494593410003,42577.494593410003,42358.517992369198,42358.517992369198,{"$f":"IF(A55=\"\",\"\",AL55-ROUND(AL55*OFFSET(Input!$S$27,$B55,0,1,1),2*FEE_rounding))","v":248499.20693324399},{"$f":"IF(A55=\"\",\"\",ROUND(AP55*(1-OFFSET(Input!$T$27,MIN(B55,10),0,1,1)),2*FEE_rounding))","v":42358.517992369198},5790857.724925613,0,0,0,5500000,5751588.8484711125,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A55=1,PMF_1st=0),0,ROUND(IF(A55=1,AI55,AL54)*OFFSET(Input!$O$27,IF(A55=121,-1,0)+MIN(B55,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A55=1,PMF_1st=0),0,IF(SUM($K$5:$L55)-$AU54>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B54,B55),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C55-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B55,99),0,1,1))*VLOOKUP($B55,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[52,5,4,null,44,{"$f":"IF(A56=\"\",\"\",IF(A56=1,Age_Full_Month,IF(F55=11,0,F55+1)))","v":3},44,0,{"$f":"IF(A56=\"\",\"\",IF(AND(F56=11,G56=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H56-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C56-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B56,99),0,1,1)*K56,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*L56,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B56,0,1,1)*M56,FEE_rounding)","v":0},0,0,{"$f":"IF(C56>=1,ROUND(K56*OFFSET(Input!$U$27,B56,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B56=1,0,IF($C56>=1,ROUND(OFFSET(Input!$X$27,B56,0,1,1)*AL55,AV_rounding),0))","v":0},{"$f":"IF(B56=1,0,IF(C56=1,ROUND(OFFSET(Input!$W$27,B56,0,1,1)*AVERAGE($AI$5,$AL$5:$AL54),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),OFFSET(Input!$G$27,B56,0,1,1)-AE56,0)","v":0},{"$f":"IF(AND(C56=1,OFFSET(Input!$G$27,B56,0,1,1)>0),MIN(OFFSET(Input!$G$27,B56,0,1,1),AP55),0)","v":0},0,0,0,248499.20693324399,246694.20693324399,245425.45546145001,245425.45546145001,42358.517992369198,42358.517992369198,42140.667590797399,42140.667590797399,{"$f":"IF(A56=\"\",\"\",AL56-ROUND(AL56*OFFSET(Input!$S$27,$B56,0,1,1),2*FEE_rounding))","v":245425.45546145001},{"$f":"IF(A56=\"\",\"\",ROUND(AP56*(1-OFFSET(Input!$T$27,MIN(B56,10),0,1,1)),2*FEE_rounding))","v":42140.667590797399},5787566.1230522469,0,0,0,5500000,5748499.2069332441,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A56=1,PMF_1st=0),0,ROUND(IF(A56=1,AI56,AL55)*OFFSET(Input!$O$27,IF(A56=121,-1,0)+MIN(B56,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A56=1,PMF_1st=0),0,IF(SUM($K$5:$L56)-$AU55>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B55,B56),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C56-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B56,99),0,1,1))*VLOOKUP($B56,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[53,5,5,null,44,{"$f":"IF(A57=\"\",\"\",IF(A57=1,Age_Full_Month,IF(F56=11,0,F56+1)))","v":4},44,0,{"$f":"IF(A57=\"\",\"\",IF(AND(F57=11,G57=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H57-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C57-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B57,99),0,1,1)*K57,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*L57,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B57,0,1,1)*M57,FEE_rounding)","v":0},0,0,{"$f":"IF(C57>=1,ROUND(K57*OFFSET(Input!$U$27,B57,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B57=1,0,IF($C57>=1,ROUND(OFFSET(Input!$X$27,B57,0,1,1)*AL56,AV_rounding),0))","v":0},{"$f":"IF(B57=1,0,IF(C57=1,ROUND(OFFSET(Input!$W$27,B57,0,1,1)*AVERAGE($AI$5,$AL$5:$AL55),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),OFFSET(Input!$G$27,B57,0,1,1)-AE57,0)","v":0},{"$f":"IF(AND(C57=1,OFFSET(Input!$G$27,B57,0,1,1)>0),MIN(OFFSET(Input!$G$27,B57,0,1,1),AP56),0)","v":0},0,0,0,245425.45546145001,243620.45546145001,242367.51233291699,242367.51233291699,42140.667590797399,42140.667590797399,41923.9375966363,41923.9375966363,{"$f":"IF(A57=\"\",\"\",AL57-ROUND(AL57*OFFSET(Input!$S$27,$B57,0,1,1),2*FEE_rounding))","v":242367.51233291699},{"$f":"IF(A57=\"\",\"\",ROUND(AP57*(1-OFFSET(Input!$T$27,MIN(B57,10),0,1,1)),2*FEE_rounding))","v":41923.9375966363},5784291.4499295531,0,0,0,5500000,5745425.4554614499,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A57=1,PMF_1st=0),0,ROUND(IF(A57=1,AI57,AL56)*OFFSET(Input!$O$27,IF(A57=121,-1,0)+MIN(B57,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A57=1,PMF_1st=0),0,IF(SUM($K$5:$L57)-$AU56>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B56,B57),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C57-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B57,99),0,1,1))*VLOOKUP($B57,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[54,5,6,null,44,{"$f":"IF(A58=\"\",\"\",IF(A58=1,Age_Full_Month,IF(F57=11,0,F57+1)))","v":5},44,0,{"$f":"IF(A58=\"\",\"\",IF(AND(F58=11,G58=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H58-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C58-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B58,99),0,1,1)*K58,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*L58,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B58,0,1,1)*M58,FEE_rounding)","v":0},0,0,{"$f":"IF(C58>=1,ROUND(K58*OFFSET(Input!$U$27,B58,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B58=1,0,IF($C58>=1,ROUND(OFFSET(Input!$X$27,B58,0,1,1)*AL57,AV_rounding),0))","v":0},{"$f":"IF(B58=1,0,IF(C58=1,ROUND(OFFSET(Input!$W$27,B58,0,1,1)*AVERAGE($AI$5,$AL$5:$AL56),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),OFFSET(Input!$G$27,B58,0,1,1)-AE58,0)","v":0},{"$f":"IF(AND(C58=1,OFFSET(Input!$G$27,B58,0,1,1)>0),MIN(OFFSET(Input!$G$27,B58,0,1,1),AP57),0)","v":0},0,0,0,242367.51233291699,240562.51233291699,239325.29624513301,239325.29624513301,41923.9375966363,41923.9375966363,41708.322247616299,41708.322247616299,{"$f":"IF(A58=\"\",\"\",AL58-ROUND(AL58*OFFSET(Input!$S$27,$B58,0,1,1),2*FEE_rounding))","v":239325.29624513301},{"$f":"IF(A58=\"\",\"\",ROUND(AP58*(1-OFFSET(Input!$T$27,MIN(B58,10),0,1,1)),2*FEE_rounding))","v":41708.322247616299},5781033.6184927486,0,0,0,5500000,5742367.5123329172,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A58=1,PMF_1st=0),0,ROUND(IF(A58=1,AI58,AL57)*OFFSET(Input!$O$27,IF(A58=121,-1,0)+MIN(B58,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A58=1,PMF_1st=0),0,IF(SUM($K$5:$L58)-$AU57>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B57,B58),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C58-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B58,99),0,1,1))*VLOOKUP($B58,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[55,5,7,null,44,{"$f":"IF(A59=\"\",\"\",IF(A59=1,Age_Full_Month,IF(F58=11,0,F58+1)))","v":6},44,0,{"$f":"IF(A59=\"\",\"\",IF(AND(F59=11,G59=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H59-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C59-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B59,99),0,1,1)*K59,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*L59,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B59,0,1,1)*M59,FEE_rounding)","v":0},0,0,{"$f":"IF(C59>=1,ROUND(K59*OFFSET(Input!$U$27,B59,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B59=1,0,IF($C59>=1,ROUND(OFFSET(Input!$X$27,B59,0,1,1)*AL58,AV_rounding),0))","v":0},{"$f":"IF(B59=1,0,IF(C59=1,ROUND(OFFSET(Input!$W$27,B59,0,1,1)*AVERAGE($AI$5,$AL$5:$AL57),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),OFFSET(Input!$G$27,B59,0,1,1)-AE59,0)","v":0},{"$f":"IF(AND(C59=1,OFFSET(Input!$G$27,B59,0,1,1)>0),MIN(OFFSET(Input!$G$27,B59,0,1,1),AP58),0)","v":0},0,0,0,239325.29624513301,237520.29624513301,236298.72631372599,236298.72631372599,41708.322247616299,41708.322247616299,41493.815811102999,41493.815811102999,{"$f":"IF(A59=\"\",\"\",AL59-ROUND(AL59*OFFSET(Input!$S$27,$B59,0,1,1),2*FEE_rounding))","v":236298.72631372599},{"$f":"IF(A59=\"\",\"\",ROUND(AP59*(1-OFFSET(Input!$T$27,MIN(B59,10),0,1,1)),2*FEE_rounding))","v":41493.815811102999},5777792.5421248293,0,0,0,5500000,5739325.2962451326,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A59=1,PMF_1st=0),0,ROUND(IF(A59=1,AI59,AL58)*OFFSET(Input!$O$27,IF(A59=121,-1,0)+MIN(B59,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A59=1,PMF_1st=0),0,IF(SUM($K$5:$L59)-$AU58>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B58,B59),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C59-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B59,99),0,1,1))*VLOOKUP($B59,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[56,5,8,null,44,{"$f":"IF(A60=\"\",\"\",IF(A60=1,Age_Full_Month,IF(F59=11,0,F59+1)))","v":7},44,0,{"$f":"IF(A60=\"\",\"\",IF(AND(F60=11,G60=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H60-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C60-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B60,99),0,1,1)*K60,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*L60,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B60,0,1,1)*M60,FEE_rounding)","v":0},0,0,{"$f":"IF(C60>=1,ROUND(K60*OFFSET(Input!$U$27,B60,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B60=1,0,IF($C60>=1,ROUND(OFFSET(Input!$X$27,B60,0,1,1)*AL59,AV_rounding),0))","v":0},{"$f":"IF(B60=1,0,IF(C60=1,ROUND(OFFSET(Input!$W$27,B60,0,1,1)*AVERAGE($AI$5,$AL$5:$AL58),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),OFFSET(Input!$G$27,B60,0,1,1)-AE60,0)","v":0},{"$f":"IF(AND(C60=1,OFFSET(Input!$G$27,B60,0,1,1)>0),MIN(OFFSET(Input!$G$27,B60,0,1,1),AP59),0)","v":0},0,0,0,236298.72631372599,234493.72631372599,233287.722070313,233287.722070313,41493.815811102999,41493.815811102999,41280.412583945203,41280.412583945203,{"$f":"IF(A60=\"\",\"\",AL60-ROUND(AL60*OFFSET(Input!$S$27,$B60,0,1,1),2*FEE_rounding))","v":233287.722070313},{"$f":"IF(A60=\"\",\"\",ROUND(AP60*(1-OFFSET(Input!$T$27,MIN(B60,10),0,1,1)),2*FEE_rounding))","v":41280.412583945203},5774568.1346542584,0,0,0,5500000,5736298.726313726,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A60=1,PMF_1st=0),0,ROUND(IF(A60=1,AI60,AL59)*OFFSET(Input!$O$27,IF(A60=121,-1,0)+MIN(B60,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A60=1,PMF_1st=0),0,IF(SUM($K$5:$L60)-$AU59>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B59,B60),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C60-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B60,99),0,1,1))*VLOOKUP($B60,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[57,5,9,null,44,{"$f":"IF(A61=\"\",\"\",IF(A61=1,Age_Full_Month,IF(F60=11,0,F60+1)))","v":8},44,0,{"$f":"IF(A61=\"\",\"\",IF(AND(F61=11,G61=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H61-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C61-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B61,99),0,1,1)*K61,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*L61,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B61,0,1,1)*M61,FEE_rounding)","v":0},0,0,{"$f":"IF(C61>=1,ROUND(K61*OFFSET(Input!$U$27,B61,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B61=1,0,IF($C61>=1,ROUND(OFFSET(Input!$X$27,B61,0,1,1)*AL60,AV_rounding),0))","v":0},{"$f":"IF(B61=1,0,IF(C61=1,ROUND(OFFSET(Input!$W$27,B61,0,1,1)*AVERAGE($AI$5,$AL$5:$AL59),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),OFFSET(Input!$G$27,B61,0,1,1)-AE61,0)","v":0},{"$f":"IF(AND(C61=1,OFFSET(Input!$G$27,B61,0,1,1)>0),MIN(OFFSET(Input!$G$27,B61,0,1,1),AP60),0)","v":0},0,0,0,233287.722070313,231482.722070313,230292.20346036,230292.20346036,41280.412583945203,41280.412583945203,41068.106892322998,41068.106892322998,{"$f":"IF(A61=\"\",\"\",AL61-ROUND(AL61*OFFSET(Input!$S$27,$B61,0,1,1),2*FEE_rounding))","v":230292.20346036},{"$f":"IF(A61=\"\",\"\",ROUND(AP61*(1-OFFSET(Input!$T$27,MIN(B61,10),0,1,1)),2*FEE_rounding))","v":41068.106892322998},5771360.3103526831,0,0,0,5500000,5733287.7220703131,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A61=1,PMF_1st=0),0,ROUND(IF(A61=1,AI61,AL60)*OFFSET(Input!$O$27,IF(A61=121,-1,0)+MIN(B61,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A61=1,PMF_1st=0),0,IF(SUM($K$5:$L61)-$AU60>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B60,B61),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C61-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B61,99),0,1,1))*VLOOKUP($B61,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[58,5,10,null,44,{"$f":"IF(A62=\"\",\"\",IF(A62=1,Age_Full_Month,IF(F61=11,0,F61+1)))","v":9},44,0,{"$f":"IF(A62=\"\",\"\",IF(AND(F62=11,G62=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H62-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C62-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B62,99),0,1,1)*K62,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*L62,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B62,0,1,1)*M62,FEE_rounding)","v":0},0,0,{"$f":"IF(C62>=1,ROUND(K62*OFFSET(Input!$U$27,B62,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B62=1,0,IF($C62>=1,ROUND(OFFSET(Input!$X$27,B62,0,1,1)*AL61,AV_rounding),0))","v":0},{"$f":"IF(B62=1,0,IF(C62=1,ROUND(OFFSET(Input!$W$27,B62,0,1,1)*AVERAGE($AI$5,$AL$5:$AL60),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),OFFSET(Input!$G$27,B62,0,1,1)-AE62,0)","v":0},{"$f":"IF(AND(C62=1,OFFSET(Input!$G$27,B62,0,1,1)>0),MIN(OFFSET(Input!$G$27,B62,0,1,1),AP61),0)","v":0},0,0,0,230292.20346036,228487.20346036,227312.09084105599,227312.09084105599,41068.106892322998,41068.106892322998,40856.8930915971,40856.8930915971,{"$f":"IF(A62=\"\",\"\",AL62-ROUND(AL62*OFFSET(Input!$S$27,$B62,0,1,1),2*FEE_rounding))","v":227312.09084105599},{"$f":"IF(A62=\"\",\"\",ROUND(AP62*(1-OFFSET(Input!$T$27,MIN(B62,10),0,1,1)),2*FEE_rounding))","v":40856.8930915971},5768168.9839326525,0,0,0,5500000,5730292.2034603599,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A62=1,PMF_1st=0),0,ROUND(IF(A62=1,AI62,AL61)*OFFSET(Input!$O$27,IF(A62=121,-1,0)+MIN(B62,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A62=1,PMF_1st=0),0,IF(SUM($K$5:$L62)-$AU61>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B61,B62),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C62-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B62,99),0,1,1))*VLOOKUP($B62,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[59,5,11,null,44,{"$f":"IF(A63=\"\",\"\",IF(A63=1,Age_Full_Month,IF(F62=11,0,F62+1)))","v":10},44,0,{"$f":"IF(A63=\"\",\"\",IF(AND(F63=11,G63=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H63-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C63-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B63,99),0,1,1)*K63,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*L63,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B63,0,1,1)*M63,FEE_rounding)","v":0},0,0,{"$f":"IF(C63>=1,ROUND(K63*OFFSET(Input!$U$27,B63,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B63=1,0,IF($C63>=1,ROUND(OFFSET(Input!$X$27,B63,0,1,1)*AL62,AV_rounding),0))","v":0},{"$f":"IF(B63=1,0,IF(C63=1,ROUND(OFFSET(Input!$W$27,B63,0,1,1)*AVERAGE($AI$5,$AL$5:$AL61),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),OFFSET(Input!$G$27,B63,0,1,1)-AE63,0)","v":0},{"$f":"IF(AND(C63=1,OFFSET(Input!$G$27,B63,0,1,1)>0),MIN(OFFSET(Input!$G$27,B63,0,1,1),AP62),0)","v":0},0,0,0,227312.09084105599,225507.09084105599,224347.304979193,224347.304979193,40856.8930915971,40856.8930915971,40646.765566158603,40646.765566158603,{"$f":"IF(A63=\"\",\"\",AL63-ROUND(AL63*OFFSET(Input!$S$27,$B63,0,1,1),2*FEE_rounding))","v":224347.304979193},{"$f":"IF(A63=\"\",\"\",ROUND(AP63*(1-OFFSET(Input!$T$27,MIN(B63,10),0,1,1)),2*FEE_rounding))","v":40646.765566158603},5764994.0705453521,0,0,0,5500000,5727312.0908410558,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A63=1,PMF_1st=0),0,ROUND(IF(A63=1,AI63,AL62)*OFFSET(Input!$O$27,IF(A63=121,-1,0)+MIN(B63,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A63=1,PMF_1st=0),0,IF(SUM($K$5:$L63)-$AU62>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B62,B63),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C63-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B63,99),0,1,1))*VLOOKUP($B63,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[60,5,12,null,44,{"$f":"IF(A64=\"\",\"\",IF(A64=1,Age_Full_Month,IF(F63=11,0,F63+1)))","v":11},44,0,{"$f":"IF(A64=\"\",\"\",IF(AND(F64=11,G64=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H64-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C64-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B64,99),0,1,1)*K64,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*L64,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B64,0,1,1)*M64,FEE_rounding)","v":0},0,0,{"$f":"IF(C64>=1,ROUND(K64*OFFSET(Input!$U$27,B64,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B64=1,0,IF($C64>=1,ROUND(OFFSET(Input!$X$27,B64,0,1,1)*AL63,AV_rounding),0))","v":0},{"$f":"IF(B64=1,0,IF(C64=1,ROUND(OFFSET(Input!$W$27,B64,0,1,1)*AVERAGE($AI$5,$AL$5:$AL62),AV_rounding),0))","v":0},1705,0,0,0,100,0,0,0,{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),OFFSET(Input!$G$27,B64,0,1,1)-AE64,0)","v":0},{"$f":"IF(AND(C64=1,OFFSET(Input!$G$27,B64,0,1,1)>0),MIN(OFFSET(Input!$G$27,B64,0,1,1),AP63),0)","v":0},0,0,0,224347.304979193,222542.304979193,221397.76704906201,221397.76704906201,40646.765566158603,40646.765566158603,40437.718729279797,40437.718729279797,{"$f":"IF(A64=\"\",\"\",AL64-ROUND(AL64*OFFSET(Input!$S$27,$B64,0,1,1),2*FEE_rounding))","v":221397.76704906201},{"$f":"IF(A64=\"\",\"\",ROUND(AP64*(1-OFFSET(Input!$T$27,MIN(B64,10),0,1,1)),2*FEE_rounding))","v":40437.718729279797},5761835.485778342,0,0,0,5500000,5724347.304979193,500000,5500000,1705,0,null,null,{"$f":"IF(AND(A64=1,PMF_1st=0),0,ROUND(IF(A64=1,AI64,AL63)*OFFSET(Input!$O$27,IF(A64=121,-1,0)+MIN(B64,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A64=1,PMF_1st=0),0,IF(SUM($K$5:$L64)-$AU63>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B63,B64),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C64-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B64,99),0,1,1))*VLOOKUP($B64,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[61,6,1,null,45,{"$f":"IF(A65=\"\",\"\",IF(A65=1,Age_Full_Month,IF(F64=11,0,F64+1)))","v":0},45,0,{"$f":"IF(A65=\"\",\"\",IF(AND(F65=11,G65=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H65-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C65-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B65,99),0,1,1)*K65,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*L65,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B65,0,1,1)*M65,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C65>=1,ROUND(K65*OFFSET(Input!$U$27,B65,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B65=1,0,IF($C65>=1,ROUND(OFFSET(Input!$X$27,B65,0,1,1)*AL64,AV_rounding),0))","v":0},{"$f":"IF(B65=1,0,IF(C65=1,ROUND(OFFSET(Input!$W$27,B65,0,1,1)*AVERAGE($AI$5,$AL$5:$AL63),AV_rounding),0))","v":0},1870,0,0,109700,100,0,0,0,{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),OFFSET(Input!$G$27,B65,0,1,1)-AE65,0)","v":0},{"$f":"IF(AND(C65=1,OFFSET(Input!$G$27,B65,0,1,1)>0),MIN(OFFSET(Input!$G$27,B65,0,1,1),AP64),0)","v":0},0,0,0,341397.76704906201,339427.76704906201,337682.085687652,337682.085687652,50137.718729279797,50137.718729279797,49879.8597984968,49879.8597984968,{"$f":"IF(A65=\"\",\"\",AL65-ROUND(AL65*OFFSET(Input!$S$27,$B65,0,1,1),2*FEE_rounding))","v":337682.085687652},{"$f":"IF(A65=\"\",\"\",ROUND(AP65*(1-OFFSET(Input!$T$27,MIN(B65,10),0,1,1)),2*FEE_rounding))","v":49879.8597984968},5887561.9454861488,0,0,109700,5500000,5841397.7670490621,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A65=1,PMF_1st=0),0,ROUND(IF(A65=1,AI65,AL64)*OFFSET(Input!$O$27,IF(A65=121,-1,0)+MIN(B65,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A65=1,PMF_1st=0),0,IF(SUM($K$5:$L65)-$AU64>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B64,B65),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C65-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B65,99),0,1,1))*VLOOKUP($B65,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[62,6,2,null,45,{"$f":"IF(A66=\"\",\"\",IF(A66=1,Age_Full_Month,IF(F65=11,0,F65+1)))","v":1},45,0,{"$f":"IF(A66=\"\",\"\",IF(AND(F66=11,G66=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H66-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C66-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B66,99),0,1,1)*K66,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*L66,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B66,0,1,1)*M66,FEE_rounding)","v":0},0,0,{"$f":"IF(C66>=1,ROUND(K66*OFFSET(Input!$U$27,B66,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B66=1,0,IF($C66>=1,ROUND(OFFSET(Input!$X$27,B66,0,1,1)*AL65,AV_rounding),0))","v":0},{"$f":"IF(B66=1,0,IF(C66=1,ROUND(OFFSET(Input!$W$27,B66,0,1,1)*AVERAGE($AI$5,$AL$5:$AL64),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),OFFSET(Input!$G$27,B66,0,1,1)-AE66,0)","v":0},{"$f":"IF(AND(C66=1,OFFSET(Input!$G$27,B66,0,1,1)>0),MIN(OFFSET(Input!$G$27,B66,0,1,1),AP65),0)","v":0},0,0,0,337682.085687652,335712.085687652,333985.51412316202,333985.51412316202,49879.8597984968,49879.8597984968,49623.327039503602,49623.327039503602,{"$f":"IF(A66=\"\",\"\",AL66-ROUND(AL66*OFFSET(Input!$S$27,$B66,0,1,1),2*FEE_rounding))","v":333985.51412316202},{"$f":"IF(A66=\"\",\"\",ROUND(AP66*(1-OFFSET(Input!$T$27,MIN(B66,10),0,1,1)),2*FEE_rounding))","v":49623.327039503602},5883608.8411626657,0,0,0,5500000,5837682.0856876522,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A66=1,PMF_1st=0),0,ROUND(IF(A66=1,AI66,AL65)*OFFSET(Input!$O$27,IF(A66=121,-1,0)+MIN(B66,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A66=1,PMF_1st=0),0,IF(SUM($K$5:$L66)-$AU65>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B65,B66),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C66-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B66,99),0,1,1))*VLOOKUP($B66,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[63,6,3,null,45,{"$f":"IF(A67=\"\",\"\",IF(A67=1,Age_Full_Month,IF(F66=11,0,F66+1)))","v":2},45,0,{"$f":"IF(A67=\"\",\"\",IF(AND(F67=11,G67=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H67-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C67-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B67,99),0,1,1)*K67,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*L67,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B67,0,1,1)*M67,FEE_rounding)","v":0},0,0,{"$f":"IF(C67>=1,ROUND(K67*OFFSET(Input!$U$27,B67,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B67=1,0,IF($C67>=1,ROUND(OFFSET(Input!$X$27,B67,0,1,1)*AL66,AV_rounding),0))","v":0},{"$f":"IF(B67=1,0,IF(C67=1,ROUND(OFFSET(Input!$W$27,B67,0,1,1)*AVERAGE($AI$5,$AL$5:$AL65),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),OFFSET(Input!$G$27,B67,0,1,1)-AE67,0)","v":0},{"$f":"IF(AND(C67=1,OFFSET(Input!$G$27,B67,0,1,1)>0),MIN(OFFSET(Input!$G$27,B67,0,1,1),AP66),0)","v":0},0,0,0,333985.51412316202,332015.51412316202,330307.954073662,330307.954073662,49623.327039503602,49623.327039503602,49368.1136317817,49368.1136317817,{"$f":"IF(A67=\"\",\"\",AL67-ROUND(AL67*OFFSET(Input!$S$27,$B67,0,1,1),2*FEE_rounding))","v":330307.954073662},{"$f":"IF(A67=\"\",\"\",ROUND(AP67*(1-OFFSET(Input!$T$27,MIN(B67,10),0,1,1)),2*FEE_rounding))","v":49368.1136317817},5879676.0677054441,0,0,0,5500000,5833985.5141231623,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A67=1,PMF_1st=0),0,ROUND(IF(A67=1,AI67,AL66)*OFFSET(Input!$O$27,IF(A67=121,-1,0)+MIN(B67,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A67=1,PMF_1st=0),0,IF(SUM($K$5:$L67)-$AU66>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B66,B67),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C67-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B67,99),0,1,1))*VLOOKUP($B67,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[64,6,4,null,45,{"$f":"IF(A68=\"\",\"\",IF(A68=1,Age_Full_Month,IF(F67=11,0,F67+1)))","v":3},45,0,{"$f":"IF(A68=\"\",\"\",IF(AND(F68=11,G68=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H68-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C68-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B68,99),0,1,1)*K68,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*L68,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B68,0,1,1)*M68,FEE_rounding)","v":0},0,0,{"$f":"IF(C68>=1,ROUND(K68*OFFSET(Input!$U$27,B68,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B68=1,0,IF($C68>=1,ROUND(OFFSET(Input!$X$27,B68,0,1,1)*AL67,AV_rounding),0))","v":0},{"$f":"IF(B68=1,0,IF(C68=1,ROUND(OFFSET(Input!$W$27,B68,0,1,1)*AVERAGE($AI$5,$AL$5:$AL66),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),OFFSET(Input!$G$27,B68,0,1,1)-AE68,0)","v":0},{"$f":"IF(AND(C68=1,OFFSET(Input!$G$27,B68,0,1,1)>0),MIN(OFFSET(Input!$G$27,B68,0,1,1),AP67),0)","v":0},0,0,0,330307.954073662,328337.954073662,326649.30776268698,326649.30776268698,49368.1136317817,49368.1136317817,49114.212789890596,49114.212789890596,{"$f":"IF(A68=\"\",\"\",AL68-ROUND(AL68*OFFSET(Input!$S$27,$B68,0,1,1),2*FEE_rounding))","v":326649.30776268698},{"$f":"IF(A68=\"\",\"\",ROUND(AP68*(1-OFFSET(Input!$T$27,MIN(B68,10),0,1,1)),2*FEE_rounding))","v":49114.212789890596},5875763.5205525775,0,0,0,5500000,5830307.9540736619,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A68=1,PMF_1st=0),0,ROUND(IF(A68=1,AI68,AL67)*OFFSET(Input!$O$27,IF(A68=121,-1,0)+MIN(B68,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A68=1,PMF_1st=0),0,IF(SUM($K$5:$L68)-$AU67>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B67,B68),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C68-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B68,99),0,1,1))*VLOOKUP($B68,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[65,6,5,null,{"$f":"IF($A69=\"\",\"\",Age_Insured+B69-1)","v":45},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Month,IF(F68=11,0,F68+1)))","v":4},{"$f":"IF(A69=\"\",\"\",IF(A69=1,Age_Full_Year,IF(F68=11,G68+1,G68)))","v":45},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),DAY(EOMONTH((SignYY+INT(A69/12)+1911)&\"/\"&(IF(MOD(SignMM+A69-1,12)=0,12,MOD(SignMM+A69-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A69=\"\",\"\",IF(AND(F69=11,G69=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H69-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B69-1>=BPP,\"\",IF(AS68>0,1,0))","v":1},{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,IF(($BJ69+$AL68+$AP68+$AW69)/($BJ69+$AL68+$AP68)>$BK69,VLOOKUP($B69,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K69=0,0,IF(MOD(C69-1,12/Prem_Freq)=0,VLOOKUP(B69,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C69=1,VLOOKUP(B69,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C69-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B69,99),0,1,1)*K69,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*L69,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B69,0,1,1)*M69,FEE_rounding)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,K69-N69))","v":0},{"$f":"IF(A70=\"\",\"\",IF(K69=\"*****\",\"*****\",L69-O69+M69-P69))","v":0},{"$f":"IF(C69>=1,ROUND(K69*OFFSET(Input!$U$27,B69,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B69=1,0,IF($C69>=1,ROUND(OFFSET(Input!$X$27,B69,0,1,1)*AL68,AV_rounding),0))","v":0},{"$f":"IF(B69=1,0,IF(C69=1,ROUND(OFFSET(Input!$W$27,B69,0,1,1)*AVERAGE($AI$5,$AL$5:$AL67),AV_rounding),0))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,BA69,AI69))","v":1870},{"$f":"IF(E69=\"\",\"\",IF(SUM(AI69,-V69)>BB69,BB69,SUM(AI69,-V69)))","v":0},{"$f":"IF(E69=\"\",\"\",IF(AI69>BA69+BB69,0,BA69-AI69))","v":0},0,100,{"$f":"IF(E69=\" \",\" \",IF(Z69<BI68+BC69+BE69+BD69*0+BF69,BI68+BC69+BE69+BD69*0+BF69-BI68-Z69,0))","v":0},0,0,{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),OFFSET(Input!$G$27,B69,0,1,1)-AE69,0)","v":0},{"$f":"IF(AND(C69=1,OFFSET(Input!$G$27,B69,0,1,1)>0),MIN(OFFSET(Input!$G$27,B69,0,1,1),AP68),0)","v":0},{"$f":"IF(A70=\"\",\"\",AF68+AD69+AE69)","v":0},0,0,{"$f":"IF(A69=\"\",\"\",AL68+Q69+R69*0+IF(A69=1,0,SUM(S69:U69)))","v":326649.30776268698},{"$f":"IF(A69=\"\",\"\",AI69-V69-W69-Z69-AD69)","v":324679.30776268698},{"$f":"ROUND((AJ69-AB69)*(1+IRR_3)^(1/12)+IF(A69=1,S69,0),AV_rounding)","v":323009.47791663598},{"$f":"ROUND(AK69-AG69,AV_rounding)","v":323009.47791663598},49114.212789890596,49114.212789890596,{"$f":"ROUND((AN69-AC69)*(1+IRR_3)^(1/12),AV_rounding)","v":48861.6177632873},{"$f":"ROUND(AO69-AH69,AV_rounding)","v":48861.6177632873},{"$f":"IF(A69=\"\",\"\",AL69-ROUND(AL69*OFFSET(Input!$S$27,$B69,0,1,1),2*FEE_rounding))","v":323009.47791663598},{"$f":"IF(A69=\"\",\"\",ROUND(AP69*(1-OFFSET(Input!$T$27,MIN(B69,10),0,1,1)),2*FEE_rounding))","v":48861.6177632873},5871871.095679923,0,{"$f":"IF(A70=\"\",\"\",AU68+AD69+AE69)","v":0},{"$f":"IF(A69=\"\",\"\",IF(K69=\"*****\",0,Q69+R69))","v":0},5500000,5826649.3077626871,{"$f":"IF(A69=1,K69,MAX(AY68+K69-AD68-AE68,0))","v":600000},5500000,{"$f":"ROUND(ROUND(AZ69/100000*VLOOKUP(Age_Insured+B69-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I69>0,I69/H69,1),2*FEE_rounding)*IF(G70>14,1,0)*IF(AND(I69=0,H69>0),0,1)","v":1870},0,null,null,{"$f":"IF(AND(A69=1,PMF_1st=0),0,ROUND(IF(A69=1,AI69,AL68)*OFFSET(Input!$O$27,IF(A69=121,-1,0)+MIN(B69,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A69=1,PMF_1st=0),0,IF(SUM($K$5:$L69)-$AU68>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B68,B69),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C69-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B69,99),0,1,1))*VLOOKUP($B69,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A69+1","v":66},{"$f":"IF($A70=\"\",\"\",INT((A70-1)/12)+1)","v":6},{"$f":"IF($A70=\"\",\"\",MOD((A70-1),12)+1)","v":6},null,45,{"$f":"IF(A70=\"\",\"\",IF(A70=1,Age_Full_Month,IF(F69=11,0,F69+1)))","v":5},45,0,{"$f":"IF(A70=\"\",\"\",IF(AND(F70=11,G70=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H70-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C70-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B70,99),0,1,1)*K70,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*L70,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B70,0,1,1)*M70,FEE_rounding)","v":0},0,0,{"$f":"IF(C70>=1,ROUND(K70*OFFSET(Input!$U$27,B70,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B70=1,0,IF($C70>=1,ROUND(OFFSET(Input!$X$27,B70,0,1,1)*AL69,AV_rounding),0))","v":0},{"$f":"IF(B70=1,0,IF(C70=1,ROUND(OFFSET(Input!$W$27,B70,0,1,1)*AVERAGE($AI$5,$AL$5:$AL68),AV_rounding),0))","v":0},1870,0,0,{"$f":"Q70+R70","v":0},{"$f":"IF(E70=\" \",\" \",IF(AI70+AM70-V70>BI69+BC70+BD70+BF70+BE70,BI69+BC70+BD70+BF70+BE70,MAX(AI70+AM70-V70,0)))","v":100},0,{"$f":"BG70","v":0},0,{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),OFFSET(Input!$G$27,B70,0,1,1)-AE70,0)","v":0},{"$f":"IF(AND(C70=1,OFFSET(Input!$G$27,B70,0,1,1)>0),MIN(OFFSET(Input!$G$27,B70,0,1,1),AP69),0)","v":0},0,0,0,323009.47791663598,321039.47791663598,319388.36776218901,319388.36776218901,{"$f":"R70+AO69","v":48861.6177632873},{"$f":"AM70-X70-AA70-AE70","v":48861.6177632873},48610.321836147101,48610.321836147101,{"$f":"IF(A70=\"\",\"\",AL70-ROUND(AL70*OFFSET(Input!$S$27,$B70,0,1,1),2*FEE_rounding))","v":319388.36776218901},{"$f":"IF(A70=\"\",\"\",ROUND(AP70*(1-OFFSET(Input!$T$27,MIN(B70,10),0,1,1)),2*FEE_rounding))","v":48610.321836147101},{"$f":"AW70+AL70+AP70","v":5867998.6895983368},0,0,0,{"$f":"AW69","v":5500000},{"$f":"AW70+AI70","v":5823009.4779166356},600000,{"$f":"IF(A70=\"\",\"\",AW70)","v":5500000},1870,0,null,null,{"$f":"IF(AND(A70=1,PMF_1st=0),0,ROUND(IF(A70=1,AI70,AL69)*OFFSET(Input!$O$27,IF(A70=121,-1,0)+MIN(B70,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A70=1,PMF_1st=0),0,IF(SUM($K$5:$L70)-$AU69>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B69,B70),21),0,1,1)))","v":100},null,null,{"$f":"BI69+BC70+BD70+BE70+BF70-Z70-AA70","v":0},{"$f":"IF(MOD($C70-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B70,99),0,1,1))*VLOOKUP($B70,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E70<=30,1.9,IF($E70<=40,1.6,IF($E70<=50,1.4,IF($E70<=60,1.2,IF($E70<=70,1.1,IF($E70<=90,1.02,1))))))","v":1.4}]
[67,6,7,null,45,{"$f":"IF(A71=\"\",\"\",IF(A71=1,Age_Full_Month,IF(F70=11,0,F70+1)))","v":6},45,0,{"$f":"IF(A71=\"\",\"\",IF(AND(F71=11,G71=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H71-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C71-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B71,99),0,1,1)*K71,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*L71,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B71,0,1,1)*M71,FEE_rounding)","v":0},0,0,{"$f":"IF(C71>=1,ROUND(K71*OFFSET(Input!$U$27,B71,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B71=1,0,IF($C71>=1,ROUND(OFFSET(Input!$X$27,B71,0,1,1)*AL70,AV_rounding),0))","v":0},{"$f":"IF(B71=1,0,IF(C71=1,ROUND(OFFSET(Input!$W$27,B71,0,1,1)*AVERAGE($AI$5,$AL$5:$AL69),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),OFFSET(Input!$G$27,B71,0,1,1)-AE71,0)","v":0},{"$f":"IF(AND(C71=1,OFFSET(Input!$G$27,B71,0,1,1)>0),MIN(OFFSET(Input!$G$27,B71,0,1,1),AP70),0)","v":0},0,0,0,319388.36776218901,317418.36776218901,315785.88102373201,315785.88102373201,48610.321836147101,48610.321836147101,48360.318327184803,48360.318327184803,{"$f":"IF(A71=\"\",\"\",AL71-ROUND(AL71*OFFSET(Input!$S$27,$B71,0,1,1),2*FEE_rounding))","v":315785.88102373201},{"$f":"IF(A71=\"\",\"\",ROUND(AP71*(1-OFFSET(Input!$T$27,MIN(B71,10),0,1,1)),2*FEE_rounding))","v":48360.318327184803},5864146.1993509168,0,0,0,5500000,5819388.3677621894,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A71=1,PMF_1st=0),0,ROUND(IF(A71=1,AI71,AL70)*OFFSET(Input!$O$27,IF(A71=121,-1,0)+MIN(B71,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A71=1,PMF_1st=0),0,IF(SUM($K$5:$L71)-$AU70>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B70,B71),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C71-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B71,99),0,1,1))*VLOOKUP($B71,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[68,6,8,null,45,{"$f":"IF(A72=\"\",\"\",IF(A72=1,Age_Full_Month,IF(F71=11,0,F71+1)))","v":7},45,0,{"$f":"IF(A72=\"\",\"\",IF(AND(F72=11,G72=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H72-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C72-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B72,99),0,1,1)*K72,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*L72,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B72,0,1,1)*M72,FEE_rounding)","v":0},0,0,{"$f":"IF(C72>=1,ROUND(K72*OFFSET(Input!$U$27,B72,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B72=1,0,IF($C72>=1,ROUND(OFFSET(Input!$X$27,B72,0,1,1)*AL71,AV_rounding),0))","v":0},{"$f":"IF(B72=1,0,IF(C72=1,ROUND(OFFSET(Input!$W$27,B72,0,1,1)*AVERAGE($AI$5,$AL$5:$AL70),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),OFFSET(Input!$G$27,B72,0,1,1)-AE72,0)","v":0},{"$f":"IF(AND(C72=1,OFFSET(Input!$G$27,B72,0,1,1)>0),MIN(OFFSET(Input!$G$27,B72,0,1,1),AP71),0)","v":0},0,0,0,315785.88102373201,313815.88102373201,312201.92192079697,312201.92192079697,48360.318327184803,48360.318327184803,48111.600589476999,48111.600589476999,{"$f":"IF(A72=\"\",\"\",AL72-ROUND(AL72*OFFSET(Input!$S$27,$B72,0,1,1),2*FEE_rounding))","v":312201.92192079697},{"$f":"IF(A72=\"\",\"\",ROUND(AP72*(1-OFFSET(Input!$T$27,MIN(B72,10),0,1,1)),2*FEE_rounding))","v":48111.600589476999},5860313.5225102743,0,0,0,5500000,5815785.881023732,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A72=1,PMF_1st=0),0,ROUND(IF(A72=1,AI72,AL71)*OFFSET(Input!$O$27,IF(A72=121,-1,0)+MIN(B72,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A72=1,PMF_1st=0),0,IF(SUM($K$5:$L72)-$AU71>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B71,B72),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C72-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B72,99),0,1,1))*VLOOKUP($B72,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[69,6,9,null,45,{"$f":"IF(A73=\"\",\"\",IF(A73=1,Age_Full_Month,IF(F72=11,0,F72+1)))","v":8},45,0,{"$f":"IF(A73=\"\",\"\",IF(AND(F73=11,G73=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H73-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C73-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B73,99),0,1,1)*K73,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*L73,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B73,0,1,1)*M73,FEE_rounding)","v":0},0,0,{"$f":"IF(C73>=1,ROUND(K73*OFFSET(Input!$U$27,B73,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B73=1,0,IF($C73>=1,ROUND(OFFSET(Input!$X$27,B73,0,1,1)*AL72,AV_rounding),0))","v":0},{"$f":"IF(B73=1,0,IF(C73=1,ROUND(OFFSET(Input!$W$27,B73,0,1,1)*AVERAGE($AI$5,$AL$5:$AL71),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),OFFSET(Input!$G$27,B73,0,1,1)-AE73,0)","v":0},{"$f":"IF(AND(C73=1,OFFSET(Input!$G$27,B73,0,1,1)>0),MIN(OFFSET(Input!$G$27,B73,0,1,1),AP72),0)","v":0},0,0,0,312201.92192079697,310231.92192079697,308636.39516551699,308636.39516551699,48111.600589476999,48111.600589476999,47864.1620102858,47864.1620102858,{"$f":"IF(A73=\"\",\"\",AL73-ROUND(AL73*OFFSET(Input!$S$27,$B73,0,1,1),2*FEE_rounding))","v":308636.39516551699},{"$f":"IF(A73=\"\",\"\",ROUND(AP73*(1-OFFSET(Input!$T$27,MIN(B73,10),0,1,1)),2*FEE_rounding))","v":47864.1620102858},5856500.557175803,0,0,0,5500000,5812201.9219207969,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A73=1,PMF_1st=0),0,ROUND(IF(A73=1,AI73,AL72)*OFFSET(Input!$O$27,IF(A73=121,-1,0)+MIN(B73,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A73=1,PMF_1st=0),0,IF(SUM($K$5:$L73)-$AU72>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B72,B73),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C73-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B73,99),0,1,1))*VLOOKUP($B73,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[70,6,10,null,45,{"$f":"IF(A74=\"\",\"\",IF(A74=1,Age_Full_Month,IF(F73=11,0,F73+1)))","v":9},45,0,{"$f":"IF(A74=\"\",\"\",IF(AND(F74=11,G74=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H74-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C74-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B74,99),0,1,1)*K74,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*L74,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B74,0,1,1)*M74,FEE_rounding)","v":0},0,0,{"$f":"IF(C74>=1,ROUND(K74*OFFSET(Input!$U$27,B74,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B74=1,0,IF($C74>=1,ROUND(OFFSET(Input!$X$27,B74,0,1,1)*AL73,AV_rounding),0))","v":0},{"$f":"IF(B74=1,0,IF(C74=1,ROUND(OFFSET(Input!$W$27,B74,0,1,1)*AVERAGE($AI$5,$AL$5:$AL72),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),OFFSET(Input!$G$27,B74,0,1,1)-AE74,0)","v":0},{"$f":"IF(AND(C74=1,OFFSET(Input!$G$27,B74,0,1,1)>0),MIN(OFFSET(Input!$G$27,B74,0,1,1),AP73),0)","v":0},0,0,0,308636.39516551699,306666.39516551699,305089.20596009202,305089.20596009202,47864.1620102858,47864.1620102858,47617.996010882402,47617.996010882402,{"$f":"IF(A74=\"\",\"\",AL74-ROUND(AL74*OFFSET(Input!$S$27,$B74,0,1,1),2*FEE_rounding))","v":305089.20596009202},{"$f":"IF(A74=\"\",\"\",ROUND(AP74*(1-OFFSET(Input!$T$27,MIN(B74,10),0,1,1)),2*FEE_rounding))","v":47617.996010882402},5852707.2019709749,0,0,0,5500000,5808636.395165517,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A74=1,PMF_1st=0),0,ROUND(IF(A74=1,AI74,AL73)*OFFSET(Input!$O$27,IF(A74=121,-1,0)+MIN(B74,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A74=1,PMF_1st=0),0,IF(SUM($K$5:$L74)-$AU73>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B73,B74),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C74-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B74,99),0,1,1))*VLOOKUP($B74,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[71,6,11,null,45,{"$f":"IF(A75=\"\",\"\",IF(A75=1,Age_Full_Month,IF(F74=11,0,F74+1)))","v":10},45,0,{"$f":"IF(A75=\"\",\"\",IF(AND(F75=11,G75=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H75-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C75-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B75,99),0,1,1)*K75,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*L75,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B75,0,1,1)*M75,FEE_rounding)","v":0},0,0,{"$f":"IF(C75>=1,ROUND(K75*OFFSET(Input!$U$27,B75,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B75=1,0,IF($C75>=1,ROUND(OFFSET(Input!$X$27,B75,0,1,1)*AL74,AV_rounding),0))","v":0},{"$f":"IF(B75=1,0,IF(C75=1,ROUND(OFFSET(Input!$W$27,B75,0,1,1)*AVERAGE($AI$5,$AL$5:$AL73),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),OFFSET(Input!$G$27,B75,0,1,1)-AE75,0)","v":0},{"$f":"IF(AND(C75=1,OFFSET(Input!$G$27,B75,0,1,1)>0),MIN(OFFSET(Input!$G$27,B75,0,1,1),AP74),0)","v":0},0,0,0,305089.20596009202,303119.20596009202,301560.25999426702,301560.25999426702,47617.996010882402,47617.996010882402,47373.096046372702,47373.096046372702,{"$f":"IF(A75=\"\",\"\",AL75-ROUND(AL75*OFFSET(Input!$S$27,$B75,0,1,1),2*FEE_rounding))","v":301560.25999426702},{"$f":"IF(A75=\"\",\"\",ROUND(AP75*(1-OFFSET(Input!$T$27,MIN(B75,10),0,1,1)),2*FEE_rounding))","v":47373.096046372702},5848933.3560406389,0,0,0,5500000,5805089.2059600921,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A75=1,PMF_1st=0),0,ROUND(IF(A75=1,AI75,AL74)*OFFSET(Input!$O$27,IF(A75=121,-1,0)+MIN(B75,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A75=1,PMF_1st=0),0,IF(SUM($K$5:$L75)-$AU74>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B74,B75),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C75-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B75,99),0,1,1))*VLOOKUP($B75,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[72,6,12,null,45,{"$f":"IF(A76=\"\",\"\",IF(A76=1,Age_Full_Month,IF(F75=11,0,F75+1)))","v":11},45,0,{"$f":"IF(A76=\"\",\"\",IF(AND(F76=11,G76=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H76-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C76-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B76,99),0,1,1)*K76,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*L76,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B76,0,1,1)*M76,FEE_rounding)","v":0},0,0,{"$f":"IF(C76>=1,ROUND(K76*OFFSET(Input!$U$27,B76,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B76=1,0,IF($C76>=1,ROUND(OFFSET(Input!$X$27,B76,0,1,1)*AL75,AV_rounding),0))","v":0},{"$f":"IF(B76=1,0,IF(C76=1,ROUND(OFFSET(Input!$W$27,B76,0,1,1)*AVERAGE($AI$5,$AL$5:$AL74),AV_rounding),0))","v":0},1870,0,0,0,100,0,0,0,{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),OFFSET(Input!$G$27,B76,0,1,1)-AE76,0)","v":0},{"$f":"IF(AND(C76=1,OFFSET(Input!$G$27,B76,0,1,1)>0),MIN(OFFSET(Input!$G$27,B76,0,1,1),AP75),0)","v":0},0,0,0,301560.25999426702,299590.25999426702,298049.46344282699,298049.46344282699,47373.096046372702,47373.096046372702,47129.455605522999,47129.455605522999,{"$f":"IF(A76=\"\",\"\",AL76-ROUND(AL76*OFFSET(Input!$S$27,$B76,0,1,1),2*FEE_rounding))","v":298049.46344282699},{"$f":"IF(A76=\"\",\"\",ROUND(AP76*(1-OFFSET(Input!$T$27,MIN(B76,10),0,1,1)),2*FEE_rounding))","v":47129.455605522999},5845178.9190483494,0,0,0,5500000,5801560.2599942666,600000,5500000,1870,0,null,null,{"$f":"IF(AND(A76=1,PMF_1st=0),0,ROUND(IF(A76=1,AI76,AL75)*OFFSET(Input!$O$27,IF(A76=121,-1,0)+MIN(B76,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A76=1,PMF_1st=0),0,IF(SUM($K$5:$L76)-$AU75>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B75,B76),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C76-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B76,99),0,1,1))*VLOOKUP($B76,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[73,7,1,null,46,{"$f":"IF(A77=\"\",\"\",IF(A77=1,Age_Full_Month,IF(F76=11,0,F76+1)))","v":0},46,0,{"$f":"IF(A77=\"\",\"\",IF(AND(F77=11,G77=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H77-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C77-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B77,99),0,1,1)*K77,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*L77,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B77,0,1,1)*M77,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C77>=1,ROUND(K77*OFFSET(Input!$U$27,B77,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B77=1,0,IF($C77>=1,ROUND(OFFSET(Input!$X$27,B77,0,1,1)*AL76,AV_rounding),0))","v":0},{"$f":"IF(B77=1,0,IF(C77=1,ROUND(OFFSET(Input!$W$27,B77,0,1,1)*AVERAGE($AI$5,$AL$5:$AL75),AV_rounding),0))","v":0},2035,0,0,109700,100,0,0,0,{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),OFFSET(Input!$G$27,B77,0,1,1)-AE77,0)","v":0},{"$f":"IF(AND(C77=1,OFFSET(Input!$G$27,B77,0,1,1)>0),MIN(OFFSET(Input!$G$27,B77,0,1,1),AP76),0)","v":0},0,0,0,418049.46344282699,415914.46344282699,413775.41002040001,413775.41002040001,56829.455605522999,56829.455605522999,56537.180986118299,56537.180986118299,{"$f":"IF(A77=\"\",\"\",AL77-ROUND(AL77*OFFSET(Input!$S$27,$B77,0,1,1),2*FEE_rounding))","v":413775.41002040001},{"$f":"IF(A77=\"\",\"\",ROUND(AP77*(1-OFFSET(Input!$T$27,MIN(B77,10),0,1,1)),2*FEE_rounding))","v":56537.180986118299},5970312.5910065183,0,0,109700,5500000,5918049.4634428266,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A77=1,PMF_1st=0),0,ROUND(IF(A77=1,AI77,AL76)*OFFSET(Input!$O$27,IF(A77=121,-1,0)+MIN(B77,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A77=1,PMF_1st=0),0,IF(SUM($K$5:$L77)-$AU76>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B76,B77),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C77-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B77,99),0,1,1))*VLOOKUP($B77,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[74,7,2,null,46,{"$f":"IF(A78=\"\",\"\",IF(A78=1,Age_Full_Month,IF(F77=11,0,F77+1)))","v":1},46,0,{"$f":"IF(A78=\"\",\"\",IF(AND(F78=11,G78=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H78-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C78-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B78,99),0,1,1)*K78,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*L78,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B78,0,1,1)*M78,FEE_rounding)","v":0},0,0,{"$f":"IF(C78>=1,ROUND(K78*OFFSET(Input!$U$27,B78,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B78=1,0,IF($C78>=1,ROUND(OFFSET(Input!$X$27,B78,0,1,1)*AL77,AV_rounding),0))","v":0},{"$f":"IF(B78=1,0,IF(C78=1,ROUND(OFFSET(Input!$W$27,B78,0,1,1)*AVERAGE($AI$5,$AL$5:$AL76),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),OFFSET(Input!$G$27,B78,0,1,1)-AE78,0)","v":0},{"$f":"IF(AND(C78=1,OFFSET(Input!$G$27,B78,0,1,1)>0),MIN(OFFSET(Input!$G$27,B78,0,1,1),AP77),0)","v":0},0,0,0,413775.41002040001,411640.41002040001,409523.33810956799,409523.33810956799,56537.180986118299,56537.180986118299,56246.409538831598,56246.409538831598,{"$f":"IF(A78=\"\",\"\",AL78-ROUND(AL78*OFFSET(Input!$S$27,$B78,0,1,1),2*FEE_rounding))","v":409523.33810956799},{"$f":"IF(A78=\"\",\"\",ROUND(AP78*(1-OFFSET(Input!$T$27,MIN(B78,10),0,1,1)),2*FEE_rounding))","v":56246.409538831598},5965769.7476483993,0,0,0,5500000,5913775.4100203998,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A78=1,PMF_1st=0),0,ROUND(IF(A78=1,AI78,AL77)*OFFSET(Input!$O$27,IF(A78=121,-1,0)+MIN(B78,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A78=1,PMF_1st=0),0,IF(SUM($K$5:$L78)-$AU77>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B77,B78),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C78-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B78,99),0,1,1))*VLOOKUP($B78,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[75,7,3,null,46,{"$f":"IF(A79=\"\",\"\",IF(A79=1,Age_Full_Month,IF(F78=11,0,F78+1)))","v":2},46,0,{"$f":"IF(A79=\"\",\"\",IF(AND(F79=11,G79=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H79-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C79-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B79,99),0,1,1)*K79,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*L79,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B79,0,1,1)*M79,FEE_rounding)","v":0},0,0,{"$f":"IF(C79>=1,ROUND(K79*OFFSET(Input!$U$27,B79,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B79=1,0,IF($C79>=1,ROUND(OFFSET(Input!$X$27,B79,0,1,1)*AL78,AV_rounding),0))","v":0},{"$f":"IF(B79=1,0,IF(C79=1,ROUND(OFFSET(Input!$W$27,B79,0,1,1)*AVERAGE($AI$5,$AL$5:$AL77),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),OFFSET(Input!$G$27,B79,0,1,1)-AE79,0)","v":0},{"$f":"IF(AND(C79=1,OFFSET(Input!$G$27,B79,0,1,1)>0),MIN(OFFSET(Input!$G$27,B79,0,1,1),AP78),0)","v":0},0,0,0,409523.33810956799,407388.33810956799,405293.13465913502,405293.13465913502,56246.409538831598,56246.409538831598,55957.133532829401,55957.133532829401,{"$f":"IF(A79=\"\",\"\",AL79-ROUND(AL79*OFFSET(Input!$S$27,$B79,0,1,1),2*FEE_rounding))","v":405293.13465913502},{"$f":"IF(A79=\"\",\"\",ROUND(AP79*(1-OFFSET(Input!$T$27,MIN(B79,10),0,1,1)),2*FEE_rounding))","v":55957.133532829401},5961250.2681919644,0,0,0,5500000,5909523.3381095678,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A79=1,PMF_1st=0),0,ROUND(IF(A79=1,AI79,AL78)*OFFSET(Input!$O$27,IF(A79=121,-1,0)+MIN(B79,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A79=1,PMF_1st=0),0,IF(SUM($K$5:$L79)-$AU78>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B78,B79),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C79-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B79,99),0,1,1))*VLOOKUP($B79,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[76,7,4,null,46,{"$f":"IF(A80=\"\",\"\",IF(A80=1,Age_Full_Month,IF(F79=11,0,F79+1)))","v":3},46,0,{"$f":"IF(A80=\"\",\"\",IF(AND(F80=11,G80=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H80-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C80-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B80,99),0,1,1)*K80,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*L80,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B80,0,1,1)*M80,FEE_rounding)","v":0},0,0,{"$f":"IF(C80>=1,ROUND(K80*OFFSET(Input!$U$27,B80,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B80=1,0,IF($C80>=1,ROUND(OFFSET(Input!$X$27,B80,0,1,1)*AL79,AV_rounding),0))","v":0},{"$f":"IF(B80=1,0,IF(C80=1,ROUND(OFFSET(Input!$W$27,B80,0,1,1)*AVERAGE($AI$5,$AL$5:$AL78),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),OFFSET(Input!$G$27,B80,0,1,1)-AE80,0)","v":0},{"$f":"IF(AND(C80=1,OFFSET(Input!$G$27,B80,0,1,1)>0),MIN(OFFSET(Input!$G$27,B80,0,1,1),AP79),0)","v":0},0,0,0,405293.13465913502,403158.13465913502,401084.68719932903,401084.68719932903,55957.133532829401,55957.133532829401,55669.345277038003,55669.345277038003,{"$f":"IF(A80=\"\",\"\",AL80-ROUND(AL80*OFFSET(Input!$S$27,$B80,0,1,1),2*FEE_rounding))","v":401084.68719932903},{"$f":"IF(A80=\"\",\"\",ROUND(AP80*(1-OFFSET(Input!$T$27,MIN(B80,10),0,1,1)),2*FEE_rounding))","v":55669.345277038003},5956754.0324763674,0,0,0,5500000,5905293.1346591348,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A80=1,PMF_1st=0),0,ROUND(IF(A80=1,AI80,AL79)*OFFSET(Input!$O$27,IF(A80=121,-1,0)+MIN(B80,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A80=1,PMF_1st=0),0,IF(SUM($K$5:$L80)-$AU79>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B79,B80),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C80-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B80,99),0,1,1))*VLOOKUP($B80,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[77,7,5,null,46,{"$f":"IF(A81=\"\",\"\",IF(A81=1,Age_Full_Month,IF(F80=11,0,F80+1)))","v":4},46,0,{"$f":"IF(A81=\"\",\"\",IF(AND(F81=11,G81=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H81-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C81-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B81,99),0,1,1)*K81,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*L81,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B81,0,1,1)*M81,FEE_rounding)","v":0},0,0,{"$f":"IF(C81>=1,ROUND(K81*OFFSET(Input!$U$27,B81,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B81=1,0,IF($C81>=1,ROUND(OFFSET(Input!$X$27,B81,0,1,1)*AL80,AV_rounding),0))","v":0},{"$f":"IF(B81=1,0,IF(C81=1,ROUND(OFFSET(Input!$W$27,B81,0,1,1)*AVERAGE($AI$5,$AL$5:$AL79),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),OFFSET(Input!$G$27,B81,0,1,1)-AE81,0)","v":0},{"$f":"IF(AND(C81=1,OFFSET(Input!$G$27,B81,0,1,1)>0),MIN(OFFSET(Input!$G$27,B81,0,1,1),AP80),0)","v":0},0,0,0,401084.68719932903,398949.68719932903,396897.88383881102,396897.88383881102,55669.345277038003,55669.345277038003,55383.037119938999,55383.037119938999,{"$f":"IF(A81=\"\",\"\",AL81-ROUND(AL81*OFFSET(Input!$S$27,$B81,0,1,1),2*FEE_rounding))","v":396897.88383881102},{"$f":"IF(A81=\"\",\"\",ROUND(AP81*(1-OFFSET(Input!$T$27,MIN(B81,10),0,1,1)),2*FEE_rounding))","v":55383.037119938999},5952280.9209587499,0,0,0,5500000,5901084.687199329,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A81=1,PMF_1st=0),0,ROUND(IF(A81=1,AI81,AL80)*OFFSET(Input!$O$27,IF(A81=121,-1,0)+MIN(B81,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A81=1,PMF_1st=0),0,IF(SUM($K$5:$L81)-$AU80>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B80,B81),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C81-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B81,99),0,1,1))*VLOOKUP($B81,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[78,7,6,null,46,{"$f":"IF(A82=\"\",\"\",IF(A82=1,Age_Full_Month,IF(F81=11,0,F81+1)))","v":5},46,0,{"$f":"IF(A82=\"\",\"\",IF(AND(F82=11,G82=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H82-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C82-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B82,99),0,1,1)*K82,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*L82,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B82,0,1,1)*M82,FEE_rounding)","v":0},0,0,{"$f":"IF(C82>=1,ROUND(K82*OFFSET(Input!$U$27,B82,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B82=1,0,IF($C82>=1,ROUND(OFFSET(Input!$X$27,B82,0,1,1)*AL81,AV_rounding),0))","v":0},{"$f":"IF(B82=1,0,IF(C82=1,ROUND(OFFSET(Input!$W$27,B82,0,1,1)*AVERAGE($AI$5,$AL$5:$AL80),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),OFFSET(Input!$G$27,B82,0,1,1)-AE82,0)","v":0},{"$f":"IF(AND(C82=1,OFFSET(Input!$G$27,B82,0,1,1)>0),MIN(OFFSET(Input!$G$27,B82,0,1,1),AP81),0)","v":0},0,0,0,396897.88383881102,394762.88383881102,392732.61326170102,392732.61326170102,55383.037119938999,55383.037119938999,55098.201449365799,55098.201449365799,{"$f":"IF(A82=\"\",\"\",AL82-ROUND(AL82*OFFSET(Input!$S$27,$B82,0,1,1),2*FEE_rounding))","v":392732.61326170102},{"$f":"IF(A82=\"\",\"\",ROUND(AP82*(1-OFFSET(Input!$T$27,MIN(B82,10),0,1,1)),2*FEE_rounding))","v":55098.201449365799},5947830.814711066,0,0,0,5500000,5896897.883838811,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A82=1,PMF_1st=0),0,ROUND(IF(A82=1,AI82,AL81)*OFFSET(Input!$O$27,IF(A82=121,-1,0)+MIN(B82,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A82=1,PMF_1st=0),0,IF(SUM($K$5:$L82)-$AU81>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B81,B82),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C82-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B82,99),0,1,1))*VLOOKUP($B82,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[79,7,7,null,46,{"$f":"IF(A83=\"\",\"\",IF(A83=1,Age_Full_Month,IF(F82=11,0,F82+1)))","v":6},46,0,{"$f":"IF(A83=\"\",\"\",IF(AND(F83=11,G83=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H83-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C83-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B83,99),0,1,1)*K83,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*L83,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B83,0,1,1)*M83,FEE_rounding)","v":0},0,0,{"$f":"IF(C83>=1,ROUND(K83*OFFSET(Input!$U$27,B83,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B83=1,0,IF($C83>=1,ROUND(OFFSET(Input!$X$27,B83,0,1,1)*AL82,AV_rounding),0))","v":0},{"$f":"IF(B83=1,0,IF(C83=1,ROUND(OFFSET(Input!$W$27,B83,0,1,1)*AVERAGE($AI$5,$AL$5:$AL81),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),OFFSET(Input!$G$27,B83,0,1,1)-AE83,0)","v":0},{"$f":"IF(AND(C83=1,OFFSET(Input!$G$27,B83,0,1,1)>0),MIN(OFFSET(Input!$G$27,B83,0,1,1),AP82),0)","v":0},0,0,0,392732.61326170102,390597.61326170102,388588.76472461701,388588.76472461701,55098.201449365799,55098.201449365799,54814.830692301301,54814.830692301301,{"$f":"IF(A83=\"\",\"\",AL83-ROUND(AL83*OFFSET(Input!$S$27,$B83,0,1,1),2*FEE_rounding))","v":388588.76472461701},{"$f":"IF(A83=\"\",\"\",ROUND(AP83*(1-OFFSET(Input!$T$27,MIN(B83,10),0,1,1)),2*FEE_rounding))","v":54814.830692301301},5943403.5954169184,0,0,0,5500000,5892732.6132617006,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A83=1,PMF_1st=0),0,ROUND(IF(A83=1,AI83,AL82)*OFFSET(Input!$O$27,IF(A83=121,-1,0)+MIN(B83,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A83=1,PMF_1st=0),0,IF(SUM($K$5:$L83)-$AU82>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B82,B83),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C83-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B83,99),0,1,1))*VLOOKUP($B83,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[80,7,8,null,46,{"$f":"IF(A84=\"\",\"\",IF(A84=1,Age_Full_Month,IF(F83=11,0,F83+1)))","v":7},46,0,{"$f":"IF(A84=\"\",\"\",IF(AND(F84=11,G84=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H84-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C84-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B84,99),0,1,1)*K84,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*L84,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B84,0,1,1)*M84,FEE_rounding)","v":0},0,0,{"$f":"IF(C84>=1,ROUND(K84*OFFSET(Input!$U$27,B84,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B84=1,0,IF($C84>=1,ROUND(OFFSET(Input!$X$27,B84,0,1,1)*AL83,AV_rounding),0))","v":0},{"$f":"IF(B84=1,0,IF(C84=1,ROUND(OFFSET(Input!$W$27,B84,0,1,1)*AVERAGE($AI$5,$AL$5:$AL82),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),OFFSET(Input!$G$27,B84,0,1,1)-AE84,0)","v":0},{"$f":"IF(AND(C84=1,OFFSET(Input!$G$27,B84,0,1,1)>0),MIN(OFFSET(Input!$G$27,B84,0,1,1),AP83),0)","v":0},0,0,0,388588.76472461701,386453.76472461701,384466.22805373202,384466.22805373202,54814.830692301301,54814.830692301301,54532.917314676597,54532.917314676597,{"$f":"IF(A84=\"\",\"\",AL84-ROUND(AL84*OFFSET(Input!$S$27,$B84,0,1,1),2*FEE_rounding))","v":384466.22805373202},{"$f":"IF(A84=\"\",\"\",ROUND(AP84*(1-OFFSET(Input!$T$27,MIN(B84,10),0,1,1)),2*FEE_rounding))","v":54532.917314676597},5938999.1453684084,0,0,0,5500000,5888588.7647246169,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A84=1,PMF_1st=0),0,ROUND(IF(A84=1,AI84,AL83)*OFFSET(Input!$O$27,IF(A84=121,-1,0)+MIN(B84,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A84=1,PMF_1st=0),0,IF(SUM($K$5:$L84)-$AU83>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B83,B84),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C84-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B84,99),0,1,1))*VLOOKUP($B84,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[81,7,9,null,46,{"$f":"IF(A85=\"\",\"\",IF(A85=1,Age_Full_Month,IF(F84=11,0,F84+1)))","v":8},46,0,{"$f":"IF(A85=\"\",\"\",IF(AND(F85=11,G85=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H85-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C85-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B85,99),0,1,1)*K85,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*L85,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B85,0,1,1)*M85,FEE_rounding)","v":0},0,0,{"$f":"IF(C85>=1,ROUND(K85*OFFSET(Input!$U$27,B85,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B85=1,0,IF($C85>=1,ROUND(OFFSET(Input!$X$27,B85,0,1,1)*AL84,AV_rounding),0))","v":0},{"$f":"IF(B85=1,0,IF(C85=1,ROUND(OFFSET(Input!$W$27,B85,0,1,1)*AVERAGE($AI$5,$AL$5:$AL83),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),OFFSET(Input!$G$27,B85,0,1,1)-AE85,0)","v":0},{"$f":"IF(AND(C85=1,OFFSET(Input!$G$27,B85,0,1,1)>0),MIN(OFFSET(Input!$G$27,B85,0,1,1),AP84),0)","v":0},0,0,0,384466.22805373202,382331.22805373202,380364.89364184497,380364.89364184497,54532.917314676597,54532.917314676597,54252.4538211705,54252.4538211705,{"$f":"IF(A85=\"\",\"\",AL85-ROUND(AL85*OFFSET(Input!$S$27,$B85,0,1,1),2*FEE_rounding))","v":380364.89364184497},{"$f":"IF(A85=\"\",\"\",ROUND(AP85*(1-OFFSET(Input!$T$27,MIN(B85,10),0,1,1)),2*FEE_rounding))","v":54252.4538211705},5934617.3474630155,0,0,0,5500000,5884466.2280537318,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A85=1,PMF_1st=0),0,ROUND(IF(A85=1,AI85,AL84)*OFFSET(Input!$O$27,IF(A85=121,-1,0)+MIN(B85,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A85=1,PMF_1st=0),0,IF(SUM($K$5:$L85)-$AU84>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B84,B85),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C85-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B85,99),0,1,1))*VLOOKUP($B85,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[82,7,10,null,46,{"$f":"IF(A86=\"\",\"\",IF(A86=1,Age_Full_Month,IF(F85=11,0,F85+1)))","v":9},46,0,{"$f":"IF(A86=\"\",\"\",IF(AND(F86=11,G86=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H86-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C86-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B86,99),0,1,1)*K86,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*L86,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B86,0,1,1)*M86,FEE_rounding)","v":0},0,0,{"$f":"IF(C86>=1,ROUND(K86*OFFSET(Input!$U$27,B86,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B86=1,0,IF($C86>=1,ROUND(OFFSET(Input!$X$27,B86,0,1,1)*AL85,AV_rounding),0))","v":0},{"$f":"IF(B86=1,0,IF(C86=1,ROUND(OFFSET(Input!$W$27,B86,0,1,1)*AVERAGE($AI$5,$AL$5:$AL84),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),OFFSET(Input!$G$27,B86,0,1,1)-AE86,0)","v":0},{"$f":"IF(AND(C86=1,OFFSET(Input!$G$27,B86,0,1,1)>0),MIN(OFFSET(Input!$G$27,B86,0,1,1),AP85),0)","v":0},0,0,0,380364.89364184497,378229.89364184497,376284.65244546602,376284.65244546602,54252.4538211705,54252.4538211705,53973.432755010297,53973.432755010297,{"$f":"IF(A86=\"\",\"\",AL86-ROUND(AL86*OFFSET(Input!$S$27,$B86,0,1,1),2*FEE_rounding))","v":376284.65244546602},{"$f":"IF(A86=\"\",\"\",ROUND(AP86*(1-OFFSET(Input!$T$27,MIN(B86,10),0,1,1)),2*FEE_rounding))","v":53973.432755010297},5930258.0852004765,0,0,0,5500000,5880364.8936418453,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A86=1,PMF_1st=0),0,ROUND(IF(A86=1,AI86,AL85)*OFFSET(Input!$O$27,IF(A86=121,-1,0)+MIN(B86,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A86=1,PMF_1st=0),0,IF(SUM($K$5:$L86)-$AU85>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B85,B86),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C86-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B86,99),0,1,1))*VLOOKUP($B86,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[83,7,11,null,46,{"$f":"IF(A87=\"\",\"\",IF(A87=1,Age_Full_Month,IF(F86=11,0,F86+1)))","v":10},46,0,{"$f":"IF(A87=\"\",\"\",IF(AND(F87=11,G87=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H87-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C87-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B87,99),0,1,1)*K87,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*L87,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B87,0,1,1)*M87,FEE_rounding)","v":0},0,0,{"$f":"IF(C87>=1,ROUND(K87*OFFSET(Input!$U$27,B87,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B87=1,0,IF($C87>=1,ROUND(OFFSET(Input!$X$27,B87,0,1,1)*AL86,AV_rounding),0))","v":0},{"$f":"IF(B87=1,0,IF(C87=1,ROUND(OFFSET(Input!$W$27,B87,0,1,1)*AVERAGE($AI$5,$AL$5:$AL85),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),OFFSET(Input!$G$27,B87,0,1,1)-AE87,0)","v":0},{"$f":"IF(AND(C87=1,OFFSET(Input!$G$27,B87,0,1,1)>0),MIN(OFFSET(Input!$G$27,B87,0,1,1),AP86),0)","v":0},0,0,0,376284.65244546602,374149.65244546602,372225.39598191698,372225.39598191698,53973.432755010297,53973.432755010297,53695.846697773697,53695.846697773697,{"$f":"IF(A87=\"\",\"\",AL87-ROUND(AL87*OFFSET(Input!$S$27,$B87,0,1,1),2*FEE_rounding))","v":372225.39598191698},{"$f":"IF(A87=\"\",\"\",ROUND(AP87*(1-OFFSET(Input!$T$27,MIN(B87,10),0,1,1)),2*FEE_rounding))","v":53695.846697773697},5925921.2426796909,0,0,0,5500000,5876284.6524454663,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A87=1,PMF_1st=0),0,ROUND(IF(A87=1,AI87,AL86)*OFFSET(Input!$O$27,IF(A87=121,-1,0)+MIN(B87,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A87=1,PMF_1st=0),0,IF(SUM($K$5:$L87)-$AU86>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B86,B87),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C87-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B87,99),0,1,1))*VLOOKUP($B87,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[84,7,12,null,46,{"$f":"IF(A88=\"\",\"\",IF(A88=1,Age_Full_Month,IF(F87=11,0,F87+1)))","v":11},46,0,{"$f":"IF(A88=\"\",\"\",IF(AND(F88=11,G88=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H88-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C88-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B88,99),0,1,1)*K88,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*L88,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B88,0,1,1)*M88,FEE_rounding)","v":0},0,0,{"$f":"IF(C88>=1,ROUND(K88*OFFSET(Input!$U$27,B88,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B88=1,0,IF($C88>=1,ROUND(OFFSET(Input!$X$27,B88,0,1,1)*AL87,AV_rounding),0))","v":0},{"$f":"IF(B88=1,0,IF(C88=1,ROUND(OFFSET(Input!$W$27,B88,0,1,1)*AVERAGE($AI$5,$AL$5:$AL86),AV_rounding),0))","v":0},2035,0,0,0,100,0,0,0,{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),OFFSET(Input!$G$27,B88,0,1,1)-AE88,0)","v":0},{"$f":"IF(AND(C88=1,OFFSET(Input!$G$27,B88,0,1,1)>0),MIN(OFFSET(Input!$G$27,B88,0,1,1),AP87),0)","v":0},0,0,0,372225.39598191698,370090.39598191698,368187.01632644801,368187.01632644801,53695.846697773697,53695.846697773697,53419.688269191502,53419.688269191502,{"$f":"IF(A88=\"\",\"\",AL88-ROUND(AL88*OFFSET(Input!$S$27,$B88,0,1,1),2*FEE_rounding))","v":368187.01632644801},{"$f":"IF(A88=\"\",\"\",ROUND(AP88*(1-OFFSET(Input!$T$27,MIN(B88,10),0,1,1)),2*FEE_rounding))","v":53419.688269191502},5921606.7045956394,0,0,0,5500000,5872225.3959819172,700000,5500000,2035,0,null,null,{"$f":"IF(AND(A88=1,PMF_1st=0),0,ROUND(IF(A88=1,AI88,AL87)*OFFSET(Input!$O$27,IF(A88=121,-1,0)+MIN(B88,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A88=1,PMF_1st=0),0,IF(SUM($K$5:$L88)-$AU87>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B87,B88),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C88-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B88,99),0,1,1))*VLOOKUP($B88,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[85,8,1,null,47,{"$f":"IF(A89=\"\",\"\",IF(A89=1,Age_Full_Month,IF(F88=11,0,F88+1)))","v":0},47,0,{"$f":"IF(A89=\"\",\"\",IF(AND(F89=11,G89=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H89-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C89-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B89,99),0,1,1)*K89,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*L89,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B89,0,1,1)*M89,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C89>=1,ROUND(K89*OFFSET(Input!$U$27,B89,0,1,1),AV_rounding),0)","v":20000},{"$f":"IF(B89=1,0,IF($C89>=1,ROUND(OFFSET(Input!$X$27,B89,0,1,1)*AL88,AV_rounding),0))","v":0},{"$f":"IF(B89=1,0,IF(C89=1,ROUND(OFFSET(Input!$W$27,B89,0,1,1)*AVERAGE($AI$5,$AL$5:$AL87),AV_rounding),0))","v":0},2200,0,0,109700,100,0,0,0,{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),OFFSET(Input!$G$27,B89,0,1,1)-AE89,0)","v":0},{"$f":"IF(AND(C89=1,OFFSET(Input!$G$27,B89,0,1,1)>0),MIN(OFFSET(Input!$G$27,B89,0,1,1),AP88),0)","v":0},0,0,0,488187.01632644801,485887.01632644801,483388.093166665,483388.093166665,63119.688269191502,63119.688269191502,62795.062902482401,62795.062902482401,{"$f":"IF(A89=\"\",\"\",AL89-ROUND(AL89*OFFSET(Input!$S$27,$B89,0,1,1),2*FEE_rounding))","v":483388.093166665},{"$f":"IF(A89=\"\",\"\",ROUND(AP89*(1-OFFSET(Input!$T$27,MIN(B89,10),0,1,1)),2*FEE_rounding))","v":62795.062902482401},6046183.1560691474,0,0,109700,5500000,5988187.0163264479,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A89=1,PMF_1st=0),0,ROUND(IF(A89=1,AI89,AL88)*OFFSET(Input!$O$27,IF(A89=121,-1,0)+MIN(B89,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A89=1,PMF_1st=0),0,IF(SUM($K$5:$L89)-$AU88>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B88,B89),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C89-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B89,99),0,1,1))*VLOOKUP($B89,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[86,8,2,null,47,{"$f":"IF(A90=\"\",\"\",IF(A90=1,Age_Full_Month,IF(F89=11,0,F89+1)))","v":1},47,0,{"$f":"IF(A90=\"\",\"\",IF(AND(F90=11,G90=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H90-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C90-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B90,99),0,1,1)*K90,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*L90,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B90,0,1,1)*M90,FEE_rounding)","v":0},0,0,{"$f":"IF(C90>=1,ROUND(K90*OFFSET(Input!$U$27,B90,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B90=1,0,IF($C90>=1,ROUND(OFFSET(Input!$X$27,B90,0,1,1)*AL89,AV_rounding),0))","v":0},{"$f":"IF(B90=1,0,IF(C90=1,ROUND(OFFSET(Input!$W$27,B90,0,1,1)*AVERAGE($AI$5,$AL$5:$AL88),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),OFFSET(Input!$G$27,B90,0,1,1)-AE90,0)","v":0},{"$f":"IF(AND(C90=1,OFFSET(Input!$G$27,B90,0,1,1)>0),MIN(OFFSET(Input!$G$27,B90,0,1,1),AP89),0)","v":0},0,0,0,483388.093166665,481088.093166665,478613.85093027202,478613.85093027202,62795.062902482401,62795.062902482401,62472.107088199802,62472.107088199802,{"$f":"IF(A90=\"\",\"\",AL90-ROUND(AL90*OFFSET(Input!$S$27,$B90,0,1,1),2*FEE_rounding))","v":478613.85093027202},{"$f":"IF(A90=\"\",\"\",ROUND(AP90*(1-OFFSET(Input!$T$27,MIN(B90,10),0,1,1)),2*FEE_rounding))","v":62472.107088199802},6041085.9580184715,0,0,0,5500000,5983388.0931666652,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A90=1,PMF_1st=0),0,ROUND(IF(A90=1,AI90,AL89)*OFFSET(Input!$O$27,IF(A90=121,-1,0)+MIN(B90,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A90=1,PMF_1st=0),0,IF(SUM($K$5:$L90)-$AU89>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B89,B90),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C90-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B90,99),0,1,1))*VLOOKUP($B90,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[87,8,3,null,47,{"$f":"IF(A91=\"\",\"\",IF(A91=1,Age_Full_Month,IF(F90=11,0,F90+1)))","v":2},47,0,{"$f":"IF(A91=\"\",\"\",IF(AND(F91=11,G91=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H91-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C91-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B91,99),0,1,1)*K91,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*L91,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B91,0,1,1)*M91,FEE_rounding)","v":0},0,0,{"$f":"IF(C91>=1,ROUND(K91*OFFSET(Input!$U$27,B91,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B91=1,0,IF($C91>=1,ROUND(OFFSET(Input!$X$27,B91,0,1,1)*AL90,AV_rounding),0))","v":0},{"$f":"IF(B91=1,0,IF(C91=1,ROUND(OFFSET(Input!$W$27,B91,0,1,1)*AVERAGE($AI$5,$AL$5:$AL89),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),OFFSET(Input!$G$27,B91,0,1,1)-AE91,0)","v":0},{"$f":"IF(AND(C91=1,OFFSET(Input!$G$27,B91,0,1,1)>0),MIN(OFFSET(Input!$G$27,B91,0,1,1),AP90),0)","v":0},0,0,0,478613.85093027202,476313.85093027202,473864.16268296301,473864.16268296301,62472.107088199802,62472.107088199802,62150.8122398142,62150.8122398142,{"$f":"IF(A91=\"\",\"\",AL91-ROUND(AL91*OFFSET(Input!$S$27,$B91,0,1,1),2*FEE_rounding))","v":473864.16268296301},{"$f":"IF(A91=\"\",\"\",ROUND(AP91*(1-OFFSET(Input!$T$27,MIN(B91,10),0,1,1)),2*FEE_rounding))","v":62150.8122398142},6036014.9749227772,0,0,0,5500000,5978613.8509302717,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A91=1,PMF_1st=0),0,ROUND(IF(A91=1,AI91,AL90)*OFFSET(Input!$O$27,IF(A91=121,-1,0)+MIN(B91,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A91=1,PMF_1st=0),0,IF(SUM($K$5:$L91)-$AU90>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B90,B91),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C91-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B91,99),0,1,1))*VLOOKUP($B91,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[88,8,4,null,47,{"$f":"IF(A92=\"\",\"\",IF(A92=1,Age_Full_Month,IF(F91=11,0,F91+1)))","v":3},47,0,{"$f":"IF(A92=\"\",\"\",IF(AND(F92=11,G92=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H92-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C92-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B92,99),0,1,1)*K92,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*L92,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B92,0,1,1)*M92,FEE_rounding)","v":0},0,0,{"$f":"IF(C92>=1,ROUND(K92*OFFSET(Input!$U$27,B92,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B92=1,0,IF($C92>=1,ROUND(OFFSET(Input!$X$27,B92,0,1,1)*AL91,AV_rounding),0))","v":0},{"$f":"IF(B92=1,0,IF(C92=1,ROUND(OFFSET(Input!$W$27,B92,0,1,1)*AVERAGE($AI$5,$AL$5:$AL90),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),OFFSET(Input!$G$27,B92,0,1,1)-AE92,0)","v":0},{"$f":"IF(AND(C92=1,OFFSET(Input!$G$27,B92,0,1,1)>0),MIN(OFFSET(Input!$G$27,B92,0,1,1),AP91),0)","v":0},0,0,0,473864.16268296301,471564.16268296301,469138.90214325697,469138.90214325697,62150.8122398142,62150.8122398142,61831.1698149566,61831.1698149566,{"$f":"IF(A92=\"\",\"\",AL92-ROUND(AL92*OFFSET(Input!$S$27,$B92,0,1,1),2*FEE_rounding))","v":469138.90214325697},{"$f":"IF(A92=\"\",\"\",ROUND(AP92*(1-OFFSET(Input!$T$27,MIN(B92,10),0,1,1)),2*FEE_rounding))","v":61831.1698149566},6030970.0719582131,0,0,0,5500000,5973864.1626829626,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A92=1,PMF_1st=0),0,ROUND(IF(A92=1,AI92,AL91)*OFFSET(Input!$O$27,IF(A92=121,-1,0)+MIN(B92,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A92=1,PMF_1st=0),0,IF(SUM($K$5:$L92)-$AU91>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B91,B92),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C92-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B92,99),0,1,1))*VLOOKUP($B92,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[89,8,5,null,47,{"$f":"IF(A93=\"\",\"\",IF(A93=1,Age_Full_Month,IF(F92=11,0,F92+1)))","v":4},47,0,{"$f":"IF(A93=\"\",\"\",IF(AND(F93=11,G93=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H93-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C93-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B93,99),0,1,1)*K93,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*L93,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B93,0,1,1)*M93,FEE_rounding)","v":0},0,0,{"$f":"IF(C93>=1,ROUND(K93*OFFSET(Input!$U$27,B93,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B93=1,0,IF($C93>=1,ROUND(OFFSET(Input!$X$27,B93,0,1,1)*AL92,AV_rounding),0))","v":0},{"$f":"IF(B93=1,0,IF(C93=1,ROUND(OFFSET(Input!$W$27,B93,0,1,1)*AVERAGE($AI$5,$AL$5:$AL91),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),OFFSET(Input!$G$27,B93,0,1,1)-AE93,0)","v":0},{"$f":"IF(AND(C93=1,OFFSET(Input!$G$27,B93,0,1,1)>0),MIN(OFFSET(Input!$G$27,B93,0,1,1),AP92),0)","v":0},0,0,0,469138.90214325697,466838.90214325697,464437.94367914001,464437.94367914001,61831.1698149566,61831.1698149566,61513.171315191699,61513.171315191699,{"$f":"IF(A93=\"\",\"\",AL93-ROUND(AL93*OFFSET(Input!$S$27,$B93,0,1,1),2*FEE_rounding))","v":464437.94367914001},{"$f":"IF(A93=\"\",\"\",ROUND(AP93*(1-OFFSET(Input!$T$27,MIN(B93,10),0,1,1)),2*FEE_rounding))","v":61513.171315191699},6025951.1149943313,0,0,0,5500000,5969138.9021432567,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A93=1,PMF_1st=0),0,ROUND(IF(A93=1,AI93,AL92)*OFFSET(Input!$O$27,IF(A93=121,-1,0)+MIN(B93,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A93=1,PMF_1st=0),0,IF(SUM($K$5:$L93)-$AU92>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B92,B93),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C93-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B93,99),0,1,1))*VLOOKUP($B93,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[90,8,6,null,47,{"$f":"IF(A94=\"\",\"\",IF(A94=1,Age_Full_Month,IF(F93=11,0,F93+1)))","v":5},47,0,{"$f":"IF(A94=\"\",\"\",IF(AND(F94=11,G94=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H94-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C94-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B94,99),0,1,1)*K94,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*L94,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B94,0,1,1)*M94,FEE_rounding)","v":0},0,0,{"$f":"IF(C94>=1,ROUND(K94*OFFSET(Input!$U$27,B94,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B94=1,0,IF($C94>=1,ROUND(OFFSET(Input!$X$27,B94,0,1,1)*AL93,AV_rounding),0))","v":0},{"$f":"IF(B94=1,0,IF(C94=1,ROUND(OFFSET(Input!$W$27,B94,0,1,1)*AVERAGE($AI$5,$AL$5:$AL92),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),OFFSET(Input!$G$27,B94,0,1,1)-AE94,0)","v":0},{"$f":"IF(AND(C94=1,OFFSET(Input!$G$27,B94,0,1,1)>0),MIN(OFFSET(Input!$G$27,B94,0,1,1),AP93),0)","v":0},0,0,0,464437.94367914001,462137.94367914001,459761.16230472602,459761.16230472602,61513.171315191699,61513.171315191699,61196.8082857915,61196.8082857915,{"$f":"IF(A94=\"\",\"\",AL94-ROUND(AL94*OFFSET(Input!$S$27,$B94,0,1,1),2*FEE_rounding))","v":459761.16230472602},{"$f":"IF(A94=\"\",\"\",ROUND(AP94*(1-OFFSET(Input!$T$27,MIN(B94,10),0,1,1)),2*FEE_rounding))","v":61196.8082857915},6020957.9705905179,0,0,0,5500000,5964437.9436791399,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A94=1,PMF_1st=0),0,ROUND(IF(A94=1,AI94,AL93)*OFFSET(Input!$O$27,IF(A94=121,-1,0)+MIN(B94,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A94=1,PMF_1st=0),0,IF(SUM($K$5:$L94)-$AU93>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B93,B94),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C94-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B94,99),0,1,1))*VLOOKUP($B94,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[91,8,7,null,47,{"$f":"IF(A95=\"\",\"\",IF(A95=1,Age_Full_Month,IF(F94=11,0,F94+1)))","v":6},47,0,{"$f":"IF(A95=\"\",\"\",IF(AND(F95=11,G95=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H95-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C95-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B95,99),0,1,1)*K95,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*L95,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B95,0,1,1)*M95,FEE_rounding)","v":0},0,0,{"$f":"IF(C95>=1,ROUND(K95*OFFSET(Input!$U$27,B95,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B95=1,0,IF($C95>=1,ROUND(OFFSET(Input!$X$27,B95,0,1,1)*AL94,AV_rounding),0))","v":0},{"$f":"IF(B95=1,0,IF(C95=1,ROUND(OFFSET(Input!$W$27,B95,0,1,1)*AVERAGE($AI$5,$AL$5:$AL93),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),OFFSET(Input!$G$27,B95,0,1,1)-AE95,0)","v":0},{"$f":"IF(AND(C95=1,OFFSET(Input!$G$27,B95,0,1,1)>0),MIN(OFFSET(Input!$G$27,B95,0,1,1),AP94),0)","v":0},0,0,0,459761.16230472602,457461.16230472602,455108.43367693201,455108.43367693201,61196.8082857915,61196.8082857915,60882.072315511097,60882.072315511097,{"$f":"IF(A95=\"\",\"\",AL95-ROUND(AL95*OFFSET(Input!$S$27,$B95,0,1,1),2*FEE_rounding))","v":455108.43367693201},{"$f":"IF(A95=\"\",\"\",ROUND(AP95*(1-OFFSET(Input!$T$27,MIN(B95,10),0,1,1)),2*FEE_rounding))","v":60882.072315511097},6015990.5059924433,0,0,0,5500000,5959761.1623047264,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A95=1,PMF_1st=0),0,ROUND(IF(A95=1,AI95,AL94)*OFFSET(Input!$O$27,IF(A95=121,-1,0)+MIN(B95,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A95=1,PMF_1st=0),0,IF(SUM($K$5:$L95)-$AU94>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B94,B95),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C95-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B95,99),0,1,1))*VLOOKUP($B95,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[92,8,8,null,47,{"$f":"IF(A96=\"\",\"\",IF(A96=1,Age_Full_Month,IF(F95=11,0,F95+1)))","v":7},47,0,{"$f":"IF(A96=\"\",\"\",IF(AND(F96=11,G96=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H96-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C96-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B96,99),0,1,1)*K96,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*L96,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B96,0,1,1)*M96,FEE_rounding)","v":0},0,0,{"$f":"IF(C96>=1,ROUND(K96*OFFSET(Input!$U$27,B96,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B96=1,0,IF($C96>=1,ROUND(OFFSET(Input!$X$27,B96,0,1,1)*AL95,AV_rounding),0))","v":0},{"$f":"IF(B96=1,0,IF(C96=1,ROUND(OFFSET(Input!$W$27,B96,0,1,1)*AVERAGE($AI$5,$AL$5:$AL94),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),OFFSET(Input!$G$27,B96,0,1,1)-AE96,0)","v":0},{"$f":"IF(AND(C96=1,OFFSET(Input!$G$27,B96,0,1,1)>0),MIN(OFFSET(Input!$G$27,B96,0,1,1),AP95),0)","v":0},0,0,0,455108.43367693201,452808.43367693201,450479.634092174,450479.634092174,60882.072315511097,60882.072315511097,60568.955036364503,60568.955036364503,{"$f":"IF(A96=\"\",\"\",AL96-ROUND(AL96*OFFSET(Input!$S$27,$B96,0,1,1),2*FEE_rounding))","v":450479.634092174},{"$f":"IF(A96=\"\",\"\",ROUND(AP96*(1-OFFSET(Input!$T$27,MIN(B96,10),0,1,1)),2*FEE_rounding))","v":60568.955036364503},6011048.589128539,0,0,0,5500000,5955108.433676932,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A96=1,PMF_1st=0),0,ROUND(IF(A96=1,AI96,AL95)*OFFSET(Input!$O$27,IF(A96=121,-1,0)+MIN(B96,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A96=1,PMF_1st=0),0,IF(SUM($K$5:$L96)-$AU95>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B95,B96),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C96-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B96,99),0,1,1))*VLOOKUP($B96,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[93,8,9,null,47,{"$f":"IF(A97=\"\",\"\",IF(A97=1,Age_Full_Month,IF(F96=11,0,F96+1)))","v":8},47,0,{"$f":"IF(A97=\"\",\"\",IF(AND(F97=11,G97=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H97-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C97-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B97,99),0,1,1)*K97,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*L97,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B97,0,1,1)*M97,FEE_rounding)","v":0},0,0,{"$f":"IF(C97>=1,ROUND(K97*OFFSET(Input!$U$27,B97,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B97=1,0,IF($C97>=1,ROUND(OFFSET(Input!$X$27,B97,0,1,1)*AL96,AV_rounding),0))","v":0},{"$f":"IF(B97=1,0,IF(C97=1,ROUND(OFFSET(Input!$W$27,B97,0,1,1)*AVERAGE($AI$5,$AL$5:$AL95),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),OFFSET(Input!$G$27,B97,0,1,1)-AE97,0)","v":0},{"$f":"IF(AND(C97=1,OFFSET(Input!$G$27,B97,0,1,1)>0),MIN(OFFSET(Input!$G$27,B97,0,1,1),AP96),0)","v":0},0,0,0,450479.634092174,448179.634092174,445874.64048307599,445874.64048307599,60568.955036364503,60568.955036364503,60257.448123402399,60257.448123402399,{"$f":"IF(A97=\"\",\"\",AL97-ROUND(AL97*OFFSET(Input!$S$27,$B97,0,1,1),2*FEE_rounding))","v":445874.64048307599},{"$f":"IF(A97=\"\",\"\",ROUND(AP97*(1-OFFSET(Input!$T$27,MIN(B97,10),0,1,1)),2*FEE_rounding))","v":60257.448123402399},6006132.0886064777,0,0,0,5500000,5950479.6340921745,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A97=1,PMF_1st=0),0,ROUND(IF(A97=1,AI97,AL96)*OFFSET(Input!$O$27,IF(A97=121,-1,0)+MIN(B97,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A97=1,PMF_1st=0),0,IF(SUM($K$5:$L97)-$AU96>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B96,B97),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C97-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B97,99),0,1,1))*VLOOKUP($B97,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[94,8,10,null,47,{"$f":"IF(A98=\"\",\"\",IF(A98=1,Age_Full_Month,IF(F97=11,0,F97+1)))","v":9},47,0,{"$f":"IF(A98=\"\",\"\",IF(AND(F98=11,G98=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H98-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C98-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B98,99),0,1,1)*K98,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*L98,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B98,0,1,1)*M98,FEE_rounding)","v":0},0,0,{"$f":"IF(C98>=1,ROUND(K98*OFFSET(Input!$U$27,B98,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B98=1,0,IF($C98>=1,ROUND(OFFSET(Input!$X$27,B98,0,1,1)*AL97,AV_rounding),0))","v":0},{"$f":"IF(B98=1,0,IF(C98=1,ROUND(OFFSET(Input!$W$27,B98,0,1,1)*AVERAGE($AI$5,$AL$5:$AL96),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),OFFSET(Input!$G$27,B98,0,1,1)-AE98,0)","v":0},{"$f":"IF(AND(C98=1,OFFSET(Input!$G$27,B98,0,1,1)>0),MIN(OFFSET(Input!$G$27,B98,0,1,1),AP97),0)","v":0},0,0,0,445874.64048307599,443574.64048307599,441293.33041519998,441293.33041519998,60257.448123402399,60257.448123402399,59947.543294490803,59947.543294490803,{"$f":"IF(A98=\"\",\"\",AL98-ROUND(AL98*OFFSET(Input!$S$27,$B98,0,1,1),2*FEE_rounding))","v":441293.33041519998},{"$f":"IF(A98=\"\",\"\",ROUND(AP98*(1-OFFSET(Input!$T$27,MIN(B98,10),0,1,1)),2*FEE_rounding))","v":59947.543294490803},6001240.8737096917,0,0,0,5500000,5945874.6404830758,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A98=1,PMF_1st=0),0,ROUND(IF(A98=1,AI98,AL97)*OFFSET(Input!$O$27,IF(A98=121,-1,0)+MIN(B98,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A98=1,PMF_1st=0),0,IF(SUM($K$5:$L98)-$AU97>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B97,B98),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C98-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B98,99),0,1,1))*VLOOKUP($B98,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[95,8,11,null,47,{"$f":"IF(A99=\"\",\"\",IF(A99=1,Age_Full_Month,IF(F98=11,0,F98+1)))","v":10},47,0,{"$f":"IF(A99=\"\",\"\",IF(AND(F99=11,G99=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H99-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C99-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B99,99),0,1,1)*K99,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*L99,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B99,0,1,1)*M99,FEE_rounding)","v":0},0,0,{"$f":"IF(C99>=1,ROUND(K99*OFFSET(Input!$U$27,B99,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B99=1,0,IF($C99>=1,ROUND(OFFSET(Input!$X$27,B99,0,1,1)*AL98,AV_rounding),0))","v":0},{"$f":"IF(B99=1,0,IF(C99=1,ROUND(OFFSET(Input!$W$27,B99,0,1,1)*AVERAGE($AI$5,$AL$5:$AL97),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),OFFSET(Input!$G$27,B99,0,1,1)-AE99,0)","v":0},{"$f":"IF(AND(C99=1,OFFSET(Input!$G$27,B99,0,1,1)>0),MIN(OFFSET(Input!$G$27,B99,0,1,1),AP98),0)","v":0},0,0,0,441293.33041519998,438993.33041519998,436735.58208378998,436735.58208378998,59947.543294490803,59947.543294490803,59639.232310091,59639.232310091,{"$f":"IF(A99=\"\",\"\",AL99-ROUND(AL99*OFFSET(Input!$S$27,$B99,0,1,1),2*FEE_rounding))","v":436735.58208378998},{"$f":"IF(A99=\"\",\"\",ROUND(AP99*(1-OFFSET(Input!$T$27,MIN(B99,10),0,1,1)),2*FEE_rounding))","v":59639.232310091},5996374.8143938808,0,0,0,5500000,5941293.3304152004,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A99=1,PMF_1st=0),0,ROUND(IF(A99=1,AI99,AL98)*OFFSET(Input!$O$27,IF(A99=121,-1,0)+MIN(B99,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A99=1,PMF_1st=0),0,IF(SUM($K$5:$L99)-$AU98>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B98,B99),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C99-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B99,99),0,1,1))*VLOOKUP($B99,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[96,8,12,null,47,{"$f":"IF(A100=\"\",\"\",IF(A100=1,Age_Full_Month,IF(F99=11,0,F99+1)))","v":11},47,0,{"$f":"IF(A100=\"\",\"\",IF(AND(F100=11,G100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H100-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B100,99),0,1,1)*K100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*L100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B100,0,1,1)*M100,FEE_rounding)","v":0},0,0,{"$f":"IF(C100>=1,ROUND(K100*OFFSET(Input!$U$27,B100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B100=1,0,IF($C100>=1,ROUND(OFFSET(Input!$X$27,B100,0,1,1)*AL99,AV_rounding),0))","v":0},{"$f":"IF(B100=1,0,IF(C100=1,ROUND(OFFSET(Input!$W$27,B100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL98),AV_rounding),0))","v":0},2200,0,0,0,100,0,0,0,{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),OFFSET(Input!$G$27,B100,0,1,1)-AE100,0)","v":0},{"$f":"IF(AND(C100=1,OFFSET(Input!$G$27,B100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B100,0,1,1),AP99),0)","v":0},0,0,0,436735.58208378998,434435.58208378998,432201.27431053302,432201.27431053302,59639.232310091,59639.232310091,59332.506973040101,59332.506973040101,{"$f":"IF(A100=\"\",\"\",AL100-ROUND(AL100*OFFSET(Input!$S$27,$B100,0,1,1),2*FEE_rounding))","v":432201.27431053302},{"$f":"IF(A100=\"\",\"\",ROUND(AP100*(1-OFFSET(Input!$T$27,MIN(B100,10),0,1,1)),2*FEE_rounding))","v":59332.506973040101},5991533.7812835732,0,0,0,5500000,5936735.5820837896,800000,5500000,2200,0,null,null,{"$f":"IF(AND(A100=1,PMF_1st=0),0,ROUND(IF(A100=1,AI100,AL99)*OFFSET(Input!$O$27,IF(A100=121,-1,0)+MIN(B100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A100=1,PMF_1st=0),0,IF(SUM($K$5:$L100)-$AU99>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B99,B100),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B100,99),0,1,1))*VLOOKUP($B100,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[97,9,1,null,48,{"$f":"IF(A101=\"\",\"\",IF(A101=1,Age_Full_Month,IF(F100=11,0,F100+1)))","v":0},48,0,{"$f":"IF(A101=\"\",\"\",IF(AND(F101=11,G101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H101-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B101,99),0,1,1)*K101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*L101,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B101,0,1,1)*M101,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C101>=1,ROUND(K101*OFFSET(Input!$U$27,B101,0,1,1),AV_rounding),0)","v":30000},{"$f":"IF(B101=1,0,IF($C101>=1,ROUND(OFFSET(Input!$X$27,B101,0,1,1)*AL100,AV_rounding),0))","v":0},{"$f":"IF(B101=1,0,IF(C101=1,ROUND(OFFSET(Input!$W$27,B101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL99),AV_rounding),0))","v":0},2365,0,0,109700,100,0,0,0,{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),OFFSET(Input!$G$27,B101,0,1,1)-AE101,0)","v":0},{"$f":"IF(AND(C101=1,OFFSET(Input!$G$27,B101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B101,0,1,1),AP100),0)","v":0},0,0,0,562201.27431053296,559736.27431053296,556857.54346931702,556857.54346931702,69032.506973040101,69032.506973040101,68677.471903864804,68677.471903864804,{"$f":"IF(A101=\"\",\"\",AL101-ROUND(AL101*OFFSET(Input!$S$27,$B101,0,1,1),2*FEE_rounding))","v":556857.54346931702},{"$f":"IF(A101=\"\",\"\",ROUND(AP101*(1-OFFSET(Input!$T$27,MIN(B101,10),0,1,1)),2*FEE_rounding))","v":68677.471903864804},6125535.0153731825,0,0,109700,5500000,6062201.274310533,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A101=1,PMF_1st=0),0,ROUND(IF(A101=1,AI101,AL100)*OFFSET(Input!$O$27,IF(A101=121,-1,0)+MIN(B101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A101=1,PMF_1st=0),0,IF(SUM($K$5:$L101)-$AU100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B100,B101),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B101,99),0,1,1))*VLOOKUP($B101,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[98,9,2,null,48,{"$f":"IF(A102=\"\",\"\",IF(A102=1,Age_Full_Month,IF(F101=11,0,F101+1)))","v":1},48,0,{"$f":"IF(A102=\"\",\"\",IF(AND(F102=11,G102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H102-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B102,99),0,1,1)*K102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*L102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B102,0,1,1)*M102,FEE_rounding)","v":0},0,0,{"$f":"IF(C102>=1,ROUND(K102*OFFSET(Input!$U$27,B102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B102=1,0,IF($C102>=1,ROUND(OFFSET(Input!$X$27,B102,0,1,1)*AL101,AV_rounding),0))","v":0},{"$f":"IF(B102=1,0,IF(C102=1,ROUND(OFFSET(Input!$W$27,B102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL100),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),OFFSET(Input!$G$27,B102,0,1,1)-AE102,0)","v":0},{"$f":"IF(AND(C102=1,OFFSET(Input!$G$27,B102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B102,0,1,1),AP101),0)","v":0},0,0,0,556857.54346931702,554392.54346931702,551541.295504387,551541.295504387,68677.471903864804,68677.471903864804,68324.262784606093,68324.262784606093,{"$f":"IF(A102=\"\",\"\",AL102-ROUND(AL102*OFFSET(Input!$S$27,$B102,0,1,1),2*FEE_rounding))","v":551541.295504387},{"$f":"IF(A102=\"\",\"\",ROUND(AP102*(1-OFFSET(Input!$T$27,MIN(B102,10),0,1,1)),2*FEE_rounding))","v":68324.262784606093},6119865.5582889933,0,0,0,5500000,6056857.5434693173,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A102=1,PMF_1st=0),0,ROUND(IF(A102=1,AI102,AL101)*OFFSET(Input!$O$27,IF(A102=121,-1,0)+MIN(B102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A102=1,PMF_1st=0),0,IF(SUM($K$5:$L102)-$AU101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B101,B102),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B102,99),0,1,1))*VLOOKUP($B102,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[99,9,3,null,48,{"$f":"IF(A103=\"\",\"\",IF(A103=1,Age_Full_Month,IF(F102=11,0,F102+1)))","v":2},48,0,{"$f":"IF(A103=\"\",\"\",IF(AND(F103=11,G103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H103-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B103,99),0,1,1)*K103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*L103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B103,0,1,1)*M103,FEE_rounding)","v":0},0,0,{"$f":"IF(C103>=1,ROUND(K103*OFFSET(Input!$U$27,B103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B103=1,0,IF($C103>=1,ROUND(OFFSET(Input!$X$27,B103,0,1,1)*AL102,AV_rounding),0))","v":0},{"$f":"IF(B103=1,0,IF(C103=1,ROUND(OFFSET(Input!$W$27,B103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL101),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),OFFSET(Input!$G$27,B103,0,1,1)-AE103,0)","v":0},{"$f":"IF(AND(C103=1,OFFSET(Input!$G$27,B103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B103,0,1,1),AP102),0)","v":0},0,0,0,551541.295504387,549076.295504387,546252.38907095802,546252.38907095802,68324.262784606093,68324.262784606093,67972.870224380007,67972.870224380007,{"$f":"IF(A103=\"\",\"\",AL103-ROUND(AL103*OFFSET(Input!$S$27,$B103,0,1,1),2*FEE_rounding))","v":546252.38907095802},{"$f":"IF(A103=\"\",\"\",ROUND(AP103*(1-OFFSET(Input!$T$27,MIN(B103,10),0,1,1)),2*FEE_rounding))","v":67972.870224380007},6114225.2592953378,0,0,0,5500000,6051541.2955043875,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A103=1,PMF_1st=0),0,ROUND(IF(A103=1,AI103,AL102)*OFFSET(Input!$O$27,IF(A103=121,-1,0)+MIN(B103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A103=1,PMF_1st=0),0,IF(SUM($K$5:$L103)-$AU102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B102,B103),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B103,99),0,1,1))*VLOOKUP($B103,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[100,9,4,null,48,{"$f":"IF(A104=\"\",\"\",IF(A104=1,Age_Full_Month,IF(F103=11,0,F103+1)))","v":3},48,0,{"$f":"IF(A104=\"\",\"\",IF(AND(F104=11,G104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H104-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B104,99),0,1,1)*K104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*L104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B104,0,1,1)*M104,FEE_rounding)","v":0},0,0,{"$f":"IF(C104>=1,ROUND(K104*OFFSET(Input!$U$27,B104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B104=1,0,IF($C104>=1,ROUND(OFFSET(Input!$X$27,B104,0,1,1)*AL103,AV_rounding),0))","v":0},{"$f":"IF(B104=1,0,IF(C104=1,ROUND(OFFSET(Input!$W$27,B104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL102),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),OFFSET(Input!$G$27,B104,0,1,1)-AE104,0)","v":0},{"$f":"IF(AND(C104=1,OFFSET(Input!$G$27,B104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B104,0,1,1),AP103),0)","v":0},0,0,0,546252.38907095802,543787.38907095802,540990.68355118297,540990.68355118297,67972.870224380007,67972.870224380007,67623.2848806002,67623.2848806002,{"$f":"IF(A104=\"\",\"\",AL104-ROUND(AL104*OFFSET(Input!$S$27,$B104,0,1,1),2*FEE_rounding))","v":540990.68355118297},{"$f":"IF(A104=\"\",\"\",ROUND(AP104*(1-OFFSET(Input!$T$27,MIN(B104,10),0,1,1)),2*FEE_rounding))","v":67623.2848806002},6108613.9684317829,0,0,0,5500000,6046252.3890709579,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A104=1,PMF_1st=0),0,ROUND(IF(A104=1,AI104,AL103)*OFFSET(Input!$O$27,IF(A104=121,-1,0)+MIN(B104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A104=1,PMF_1st=0),0,IF(SUM($K$5:$L104)-$AU103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B103,B104),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B104,99),0,1,1))*VLOOKUP($B104,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[101,9,5,null,48,{"$f":"IF(A105=\"\",\"\",IF(A105=1,Age_Full_Month,IF(F104=11,0,F104+1)))","v":4},48,0,{"$f":"IF(A105=\"\",\"\",IF(AND(F105=11,G105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H105-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B105,99),0,1,1)*K105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*L105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B105,0,1,1)*M105,FEE_rounding)","v":0},0,0,{"$f":"IF(C105>=1,ROUND(K105*OFFSET(Input!$U$27,B105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B105=1,0,IF($C105>=1,ROUND(OFFSET(Input!$X$27,B105,0,1,1)*AL104,AV_rounding),0))","v":0},{"$f":"IF(B105=1,0,IF(C105=1,ROUND(OFFSET(Input!$W$27,B105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL103),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),OFFSET(Input!$G$27,B105,0,1,1)-AE105,0)","v":0},{"$f":"IF(AND(C105=1,OFFSET(Input!$G$27,B105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B105,0,1,1),AP104),0)","v":0},0,0,0,540990.68355118297,538525.68355118297,535756.03905041295,535756.03905041295,67623.2848806002,67623.2848806002,67275.497458729296,67275.497458729296,{"$f":"IF(A105=\"\",\"\",AL105-ROUND(AL105*OFFSET(Input!$S$27,$B105,0,1,1),2*FEE_rounding))","v":535756.03905041295},{"$f":"IF(A105=\"\",\"\",ROUND(AP105*(1-OFFSET(Input!$T$27,MIN(B105,10),0,1,1)),2*FEE_rounding))","v":67275.497458729296},6103031.5365091423,0,0,0,5500000,6040990.683551183,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A105=1,PMF_1st=0),0,ROUND(IF(A105=1,AI105,AL104)*OFFSET(Input!$O$27,IF(A105=121,-1,0)+MIN(B105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A105=1,PMF_1st=0),0,IF(SUM($K$5:$L105)-$AU104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B104,B105),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B105,99),0,1,1))*VLOOKUP($B105,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[102,9,6,null,48,{"$f":"IF(A106=\"\",\"\",IF(A106=1,Age_Full_Month,IF(F105=11,0,F105+1)))","v":5},48,0,{"$f":"IF(A106=\"\",\"\",IF(AND(F106=11,G106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H106-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B106,99),0,1,1)*K106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*L106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B106,0,1,1)*M106,FEE_rounding)","v":0},0,0,{"$f":"IF(C106>=1,ROUND(K106*OFFSET(Input!$U$27,B106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B106=1,0,IF($C106>=1,ROUND(OFFSET(Input!$X$27,B106,0,1,1)*AL105,AV_rounding),0))","v":0},{"$f":"IF(B106=1,0,IF(C106=1,ROUND(OFFSET(Input!$W$27,B106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL104),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),OFFSET(Input!$G$27,B106,0,1,1)-AE106,0)","v":0},{"$f":"IF(AND(C106=1,OFFSET(Input!$G$27,B106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B106,0,1,1),AP105),0)","v":0},0,0,0,535756.03905041295,533291.03905041295,530548.31639348099,530548.31639348099,67275.497458729296,67275.497458729296,66929.498712031796,66929.498712031796,{"$f":"IF(A106=\"\",\"\",AL106-ROUND(AL106*OFFSET(Input!$S$27,$B106,0,1,1),2*FEE_rounding))","v":530548.31639348099},{"$f":"IF(A106=\"\",\"\",ROUND(AP106*(1-OFFSET(Input!$T$27,MIN(B106,10),0,1,1)),2*FEE_rounding))","v":66929.498712031796},6097477.8151055127,0,0,0,5500000,6035756.0390504133,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A106=1,PMF_1st=0),0,ROUND(IF(A106=1,AI106,AL105)*OFFSET(Input!$O$27,IF(A106=121,-1,0)+MIN(B106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A106=1,PMF_1st=0),0,IF(SUM($K$5:$L106)-$AU105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B105,B106),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B106,99),0,1,1))*VLOOKUP($B106,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[103,9,7,null,48,{"$f":"IF(A107=\"\",\"\",IF(A107=1,Age_Full_Month,IF(F106=11,0,F106+1)))","v":6},48,0,{"$f":"IF(A107=\"\",\"\",IF(AND(F107=11,G107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H107-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B107,99),0,1,1)*K107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*L107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B107,0,1,1)*M107,FEE_rounding)","v":0},0,0,{"$f":"IF(C107>=1,ROUND(K107*OFFSET(Input!$U$27,B107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B107=1,0,IF($C107>=1,ROUND(OFFSET(Input!$X$27,B107,0,1,1)*AL106,AV_rounding),0))","v":0},{"$f":"IF(B107=1,0,IF(C107=1,ROUND(OFFSET(Input!$W$27,B107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL105),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),OFFSET(Input!$G$27,B107,0,1,1)-AE107,0)","v":0},{"$f":"IF(AND(C107=1,OFFSET(Input!$G$27,B107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B107,0,1,1),AP106),0)","v":0},0,0,0,530548.31639348099,528083.31639348099,525367.37712099799,525367.37712099799,66929.498712031796,66929.498712031796,66585.279441328297,66585.279441328297,{"$f":"IF(A107=\"\",\"\",AL107-ROUND(AL107*OFFSET(Input!$S$27,$B107,0,1,1),2*FEE_rounding))","v":525367.37712099799},{"$f":"IF(A107=\"\",\"\",ROUND(AP107*(1-OFFSET(Input!$T$27,MIN(B107,10),0,1,1)),2*FEE_rounding))","v":66585.279441328297},6091952.6565623265,0,0,0,5500000,6030548.3163934806,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A107=1,PMF_1st=0),0,ROUND(IF(A107=1,AI107,AL106)*OFFSET(Input!$O$27,IF(A107=121,-1,0)+MIN(B107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A107=1,PMF_1st=0),0,IF(SUM($K$5:$L107)-$AU106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B106,B107),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B107,99),0,1,1))*VLOOKUP($B107,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[104,9,8,null,48,{"$f":"IF(A108=\"\",\"\",IF(A108=1,Age_Full_Month,IF(F107=11,0,F107+1)))","v":7},48,0,{"$f":"IF(A108=\"\",\"\",IF(AND(F108=11,G108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H108-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B108,99),0,1,1)*K108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*L108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B108,0,1,1)*M108,FEE_rounding)","v":0},0,0,{"$f":"IF(C108>=1,ROUND(K108*OFFSET(Input!$U$27,B108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B108=1,0,IF($C108>=1,ROUND(OFFSET(Input!$X$27,B108,0,1,1)*AL107,AV_rounding),0))","v":0},{"$f":"IF(B108=1,0,IF(C108=1,ROUND(OFFSET(Input!$W$27,B108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL106),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),OFFSET(Input!$G$27,B108,0,1,1)-AE108,0)","v":0},{"$f":"IF(AND(C108=1,OFFSET(Input!$G$27,B108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B108,0,1,1),AP107),0)","v":0},0,0,0,525367.37712099799,522902.37712099799,520213.083485674,520213.083485674,66585.279441328297,66585.279441328297,66242.830494751004,66242.830494751004,{"$f":"IF(A108=\"\",\"\",AL108-ROUND(AL108*OFFSET(Input!$S$27,$B108,0,1,1),2*FEE_rounding))","v":520213.083485674},{"$f":"IF(A108=\"\",\"\",ROUND(AP108*(1-OFFSET(Input!$T$27,MIN(B108,10),0,1,1)),2*FEE_rounding))","v":66242.830494751004},6086455.9139804253,0,0,0,5500000,6025367.3771209978,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A108=1,PMF_1st=0),0,ROUND(IF(A108=1,AI108,AL107)*OFFSET(Input!$O$27,IF(A108=121,-1,0)+MIN(B108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A108=1,PMF_1st=0),0,IF(SUM($K$5:$L108)-$AU107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B107,B108),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B108,99),0,1,1))*VLOOKUP($B108,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[105,9,9,null,48,{"$f":"IF(A109=\"\",\"\",IF(A109=1,Age_Full_Month,IF(F108=11,0,F108+1)))","v":8},48,0,{"$f":"IF(A109=\"\",\"\",IF(AND(F109=11,G109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H109-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B109,99),0,1,1)*K109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*L109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B109,0,1,1)*M109,FEE_rounding)","v":0},0,0,{"$f":"IF(C109>=1,ROUND(K109*OFFSET(Input!$U$27,B109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B109=1,0,IF($C109>=1,ROUND(OFFSET(Input!$X$27,B109,0,1,1)*AL108,AV_rounding),0))","v":0},{"$f":"IF(B109=1,0,IF(C109=1,ROUND(OFFSET(Input!$W$27,B109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL107),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),OFFSET(Input!$G$27,B109,0,1,1)-AE109,0)","v":0},{"$f":"IF(AND(C109=1,OFFSET(Input!$G$27,B109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B109,0,1,1),AP108),0)","v":0},0,0,0,520213.083485674,517748.083485674,515085.298448655,515085.298448655,66242.830494751004,66242.830494751004,65902.142767500205,65902.142767500205,{"$f":"IF(A109=\"\",\"\",AL109-ROUND(AL109*OFFSET(Input!$S$27,$B109,0,1,1),2*FEE_rounding))","v":515085.298448655},{"$f":"IF(A109=\"\",\"\",ROUND(AP109*(1-OFFSET(Input!$T$27,MIN(B109,10),0,1,1)),2*FEE_rounding))","v":65902.142767500205},6080987.441216155,0,0,0,5500000,6020213.0834856741,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A109=1,PMF_1st=0),0,ROUND(IF(A109=1,AI109,AL108)*OFFSET(Input!$O$27,IF(A109=121,-1,0)+MIN(B109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A109=1,PMF_1st=0),0,IF(SUM($K$5:$L109)-$AU108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B108,B109),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B109,99),0,1,1))*VLOOKUP($B109,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[106,9,10,null,48,{"$f":"IF(A110=\"\",\"\",IF(A110=1,Age_Full_Month,IF(F109=11,0,F109+1)))","v":9},48,0,{"$f":"IF(A110=\"\",\"\",IF(AND(F110=11,G110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H110-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B110,99),0,1,1)*K110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*L110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B110,0,1,1)*M110,FEE_rounding)","v":0},0,0,{"$f":"IF(C110>=1,ROUND(K110*OFFSET(Input!$U$27,B110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B110=1,0,IF($C110>=1,ROUND(OFFSET(Input!$X$27,B110,0,1,1)*AL109,AV_rounding),0))","v":0},{"$f":"IF(B110=1,0,IF(C110=1,ROUND(OFFSET(Input!$W$27,B110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL108),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),OFFSET(Input!$G$27,B110,0,1,1)-AE110,0)","v":0},{"$f":"IF(AND(C110=1,OFFSET(Input!$G$27,B110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B110,0,1,1),AP109),0)","v":0},0,0,0,515085.298448655,512620.298448655,509983.885675881,509983.885675881,65902.142767500205,65902.142767500205,65563.207201602301,65563.207201602301,{"$f":"IF(A110=\"\",\"\",AL110-ROUND(AL110*OFFSET(Input!$S$27,$B110,0,1,1),2*FEE_rounding))","v":509983.885675881},{"$f":"IF(A110=\"\",\"\",ROUND(AP110*(1-OFFSET(Input!$T$27,MIN(B110,10),0,1,1)),2*FEE_rounding))","v":65563.207201602301},6075547.092877483,0,0,0,5500000,6015085.2984486548,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A110=1,PMF_1st=0),0,ROUND(IF(A110=1,AI110,AL109)*OFFSET(Input!$O$27,IF(A110=121,-1,0)+MIN(B110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A110=1,PMF_1st=0),0,IF(SUM($K$5:$L110)-$AU109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B109,B110),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B110,99),0,1,1))*VLOOKUP($B110,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[107,9,11,null,48,{"$f":"IF(A111=\"\",\"\",IF(A111=1,Age_Full_Month,IF(F110=11,0,F110+1)))","v":10},48,0,{"$f":"IF(A111=\"\",\"\",IF(AND(F111=11,G111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H111-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B111,99),0,1,1)*K111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*L111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B111,0,1,1)*M111,FEE_rounding)","v":0},0,0,{"$f":"IF(C111>=1,ROUND(K111*OFFSET(Input!$U$27,B111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B111=1,0,IF($C111>=1,ROUND(OFFSET(Input!$X$27,B111,0,1,1)*AL110,AV_rounding),0))","v":0},{"$f":"IF(B111=1,0,IF(C111=1,ROUND(OFFSET(Input!$W$27,B111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL109),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),OFFSET(Input!$G$27,B111,0,1,1)-AE111,0)","v":0},{"$f":"IF(AND(C111=1,OFFSET(Input!$G$27,B111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B111,0,1,1),AP110),0)","v":0},0,0,0,509983.885675881,507518.885675881,504908.70953445701,504908.70953445701,65563.207201602301,65563.207201602301,65226.014785669002,65226.014785669002,{"$f":"IF(A111=\"\",\"\",AL111-ROUND(AL111*OFFSET(Input!$S$27,$B111,0,1,1),2*FEE_rounding))","v":504908.70953445701},{"$f":"IF(A111=\"\",\"\",ROUND(AP111*(1-OFFSET(Input!$T$27,MIN(B111,10),0,1,1)),2*FEE_rounding))","v":65226.014785669002},6070134.7243201258,0,0,0,5500000,6009983.8856758811,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A111=1,PMF_1st=0),0,ROUND(IF(A111=1,AI111,AL110)*OFFSET(Input!$O$27,IF(A111=121,-1,0)+MIN(B111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A111=1,PMF_1st=0),0,IF(SUM($K$5:$L111)-$AU110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B110,B111),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B111,99),0,1,1))*VLOOKUP($B111,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[108,9,12,null,48,{"$f":"IF(A112=\"\",\"\",IF(A112=1,Age_Full_Month,IF(F111=11,0,F111+1)))","v":11},48,0,{"$f":"IF(A112=\"\",\"\",IF(AND(F112=11,G112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H112-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B112,99),0,1,1)*K112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*L112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B112,0,1,1)*M112,FEE_rounding)","v":0},0,0,{"$f":"IF(C112>=1,ROUND(K112*OFFSET(Input!$U$27,B112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B112=1,0,IF($C112>=1,ROUND(OFFSET(Input!$X$27,B112,0,1,1)*AL111,AV_rounding),0))","v":0},{"$f":"IF(B112=1,0,IF(C112=1,ROUND(OFFSET(Input!$W$27,B112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL110),AV_rounding),0))","v":0},2365,0,0,0,100,0,0,0,{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),OFFSET(Input!$G$27,B112,0,1,1)-AE112,0)","v":0},{"$f":"IF(AND(C112=1,OFFSET(Input!$G$27,B112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B112,0,1,1),AP111),0)","v":0},0,0,0,504908.70953445701,502443.70953445701,499859.63508905302,499859.63508905302,65226.014785669002,65226.014785669002,64890.556554657604,64890.556554657604,{"$f":"IF(A112=\"\",\"\",AL112-ROUND(AL112*OFFSET(Input!$S$27,$B112,0,1,1),2*FEE_rounding))","v":499859.63508905302},{"$f":"IF(A112=\"\",\"\",ROUND(AP112*(1-OFFSET(Input!$T$27,MIN(B112,10),0,1,1)),2*FEE_rounding))","v":64890.556554657604},6064750.1916437102,0,0,0,5500000,6004908.709534457,900000,5500000,2365,0,null,null,{"$f":"IF(AND(A112=1,PMF_1st=0),0,ROUND(IF(A112=1,AI112,AL111)*OFFSET(Input!$O$27,IF(A112=121,-1,0)+MIN(B112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A112=1,PMF_1st=0),0,IF(SUM($K$5:$L112)-$AU111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B111,B112),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B112,99),0,1,1))*VLOOKUP($B112,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[109,10,1,null,49,{"$f":"IF(A113=\"\",\"\",IF(A113=1,Age_Full_Month,IF(F112=11,0,F112+1)))","v":0},49,0,{"$f":"IF(A113=\"\",\"\",IF(AND(F113=11,G113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H113-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B113,99),0,1,1)*K113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*L113,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B113,0,1,1)*M113,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C113>=1,ROUND(K113*OFFSET(Input!$U$27,B113,0,1,1),AV_rounding),0)","v":50000},{"$f":"IF(B113=1,0,IF($C113>=1,ROUND(OFFSET(Input!$X$27,B113,0,1,1)*AL112,AV_rounding),0))","v":0},{"$f":"IF(B113=1,0,IF(C113=1,ROUND(OFFSET(Input!$W$27,B113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL111),AV_rounding),0))","v":0},2585,0,0,109700,100,0,0,0,{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),OFFSET(Input!$G$27,B113,0,1,1)-AE113,0)","v":0},{"$f":"IF(AND(C113=1,OFFSET(Input!$G$27,B113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B113,0,1,1),AP112),0)","v":0},0,0,0,649859.63508905307,647174.63508905307,643846.20763635996,643846.20763635996,74590.556554657611,74590.556554657611,74206.936365164205,74206.936365164205,{"$f":"IF(A113=\"\",\"\",AL113-ROUND(AL113*OFFSET(Input!$S$27,$B113,0,1,1),2*FEE_rounding))","v":643846.20763635996},{"$f":"IF(A113=\"\",\"\",ROUND(AP113*(1-OFFSET(Input!$T$27,MIN(B113,10),0,1,1)),2*FEE_rounding))","v":74206.936365164205},6218053.144001524,0,0,109700,5500000,6149859.6350890528,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A113=1,PMF_1st=0),0,ROUND(IF(A113=1,AI113,AL112)*OFFSET(Input!$O$27,IF(A113=121,-1,0)+MIN(B113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A113=1,PMF_1st=0),0,IF(SUM($K$5:$L113)-$AU112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B112,B113),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B113,99),0,1,1))*VLOOKUP($B113,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[110,10,2,null,49,{"$f":"IF(A114=\"\",\"\",IF(A114=1,Age_Full_Month,IF(F113=11,0,F113+1)))","v":1},49,0,{"$f":"IF(A114=\"\",\"\",IF(AND(F114=11,G114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H114-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B114,99),0,1,1)*K114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*L114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B114,0,1,1)*M114,FEE_rounding)","v":0},0,0,{"$f":"IF(C114>=1,ROUND(K114*OFFSET(Input!$U$27,B114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B114=1,0,IF($C114>=1,ROUND(OFFSET(Input!$X$27,B114,0,1,1)*AL113,AV_rounding),0))","v":0},{"$f":"IF(B114=1,0,IF(C114=1,ROUND(OFFSET(Input!$W$27,B114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL112),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),OFFSET(Input!$G$27,B114,0,1,1)-AE114,0)","v":0},{"$f":"IF(AND(C114=1,OFFSET(Input!$G$27,B114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B114,0,1,1),AP113),0)","v":0},0,0,0,643846.20763635996,641161.20763635996,637863.70731821901,637863.70731821901,74206.936365164205,74206.936365164205,73825.289139227898,73825.289139227898,{"$f":"IF(A114=\"\",\"\",AL114-ROUND(AL114*OFFSET(Input!$S$27,$B114,0,1,1),2*FEE_rounding))","v":637863.70731821901},{"$f":"IF(A114=\"\",\"\",ROUND(AP114*(1-OFFSET(Input!$T$27,MIN(B114,10),0,1,1)),2*FEE_rounding))","v":73825.289139227898},6211688.9964574473,0,0,0,5500000,6143846.2076363601,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A114=1,PMF_1st=0),0,ROUND(IF(A114=1,AI114,AL113)*OFFSET(Input!$O$27,IF(A114=121,-1,0)+MIN(B114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A114=1,PMF_1st=0),0,IF(SUM($K$5:$L114)-$AU113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B113,B114),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B114,99),0,1,1))*VLOOKUP($B114,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[111,10,3,null,49,{"$f":"IF(A115=\"\",\"\",IF(A115=1,Age_Full_Month,IF(F114=11,0,F114+1)))","v":2},49,0,{"$f":"IF(A115=\"\",\"\",IF(AND(F115=11,G115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H115-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B115,99),0,1,1)*K115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*L115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B115,0,1,1)*M115,FEE_rounding)","v":0},0,0,{"$f":"IF(C115>=1,ROUND(K115*OFFSET(Input!$U$27,B115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B115=1,0,IF($C115>=1,ROUND(OFFSET(Input!$X$27,B115,0,1,1)*AL114,AV_rounding),0))","v":0},{"$f":"IF(B115=1,0,IF(C115=1,ROUND(OFFSET(Input!$W$27,B115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL113),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),OFFSET(Input!$G$27,B115,0,1,1)-AE115,0)","v":0},{"$f":"IF(AND(C115=1,OFFSET(Input!$G$27,B115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B115,0,1,1),AP114),0)","v":0},0,0,0,637863.70731821901,635178.70731821901,631911.975075981,631911.975075981,73825.289139227898,73825.289139227898,73445.604729871804,73445.604729871804,{"$f":"IF(A115=\"\",\"\",AL115-ROUND(AL115*OFFSET(Input!$S$27,$B115,0,1,1),2*FEE_rounding))","v":631911.975075981},{"$f":"IF(A115=\"\",\"\",ROUND(AP115*(1-OFFSET(Input!$T$27,MIN(B115,10),0,1,1)),2*FEE_rounding))","v":73445.604729871804},6205357.5798058528,0,0,0,5500000,6137863.7073182194,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A115=1,PMF_1st=0),0,ROUND(IF(A115=1,AI115,AL114)*OFFSET(Input!$O$27,IF(A115=121,-1,0)+MIN(B115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A115=1,PMF_1st=0),0,IF(SUM($K$5:$L115)-$AU114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B114,B115),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B115,99),0,1,1))*VLOOKUP($B115,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[112,10,4,null,49,{"$f":"IF(A116=\"\",\"\",IF(A116=1,Age_Full_Month,IF(F115=11,0,F115+1)))","v":3},49,0,{"$f":"IF(A116=\"\",\"\",IF(AND(F116=11,G116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H116-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B116,99),0,1,1)*K116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*L116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B116,0,1,1)*M116,FEE_rounding)","v":0},0,0,{"$f":"IF(C116>=1,ROUND(K116*OFFSET(Input!$U$27,B116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B116=1,0,IF($C116>=1,ROUND(OFFSET(Input!$X$27,B116,0,1,1)*AL115,AV_rounding),0))","v":0},{"$f":"IF(B116=1,0,IF(C116=1,ROUND(OFFSET(Input!$W$27,B116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL114),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),OFFSET(Input!$G$27,B116,0,1,1)-AE116,0)","v":0},{"$f":"IF(AND(C116=1,OFFSET(Input!$G$27,B116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B116,0,1,1),AP115),0)","v":0},0,0,0,631911.975075981,629226.975075981,625990.85266903602,625990.85266903602,73445.604729871804,73445.604729871804,73067.873042305102,73067.873042305102,{"$f":"IF(A116=\"\",\"\",AL116-ROUND(AL116*OFFSET(Input!$S$27,$B116,0,1,1),2*FEE_rounding))","v":625990.85266903602},{"$f":"IF(A116=\"\",\"\",ROUND(AP116*(1-OFFSET(Input!$T$27,MIN(B116,10),0,1,1)),2*FEE_rounding))","v":73067.873042305102},6199058.725711341,0,0,0,5500000,6131911.9750759806,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A116=1,PMF_1st=0),0,ROUND(IF(A116=1,AI116,AL115)*OFFSET(Input!$O$27,IF(A116=121,-1,0)+MIN(B116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A116=1,PMF_1st=0),0,IF(SUM($K$5:$L116)-$AU115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B115,B116),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B116,99),0,1,1))*VLOOKUP($B116,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[113,10,5,null,49,{"$f":"IF(A117=\"\",\"\",IF(A117=1,Age_Full_Month,IF(F116=11,0,F116+1)))","v":4},49,0,{"$f":"IF(A117=\"\",\"\",IF(AND(F117=11,G117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H117-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B117,99),0,1,1)*K117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*L117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B117,0,1,1)*M117,FEE_rounding)","v":0},0,0,{"$f":"IF(C117>=1,ROUND(K117*OFFSET(Input!$U$27,B117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B117=1,0,IF($C117>=1,ROUND(OFFSET(Input!$X$27,B117,0,1,1)*AL116,AV_rounding),0))","v":0},{"$f":"IF(B117=1,0,IF(C117=1,ROUND(OFFSET(Input!$W$27,B117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL115),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),OFFSET(Input!$G$27,B117,0,1,1)-AE117,0)","v":0},{"$f":"IF(AND(C117=1,OFFSET(Input!$G$27,B117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B117,0,1,1),AP116),0)","v":0},0,0,0,625990.85266903602,623305.85266903602,620100.18267060898,620100.18267060898,73067.873042305102,73067.873042305102,72692.084033654493,72692.084033654493,{"$f":"IF(A117=\"\",\"\",AL117-ROUND(AL117*OFFSET(Input!$S$27,$B117,0,1,1),2*FEE_rounding))","v":620100.18267060898},{"$f":"IF(A117=\"\",\"\",ROUND(AP117*(1-OFFSET(Input!$T$27,MIN(B117,10),0,1,1)),2*FEE_rounding))","v":72692.084033654493},6192792.2667042632,0,0,0,5500000,6125990.852669036,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A117=1,PMF_1st=0),0,ROUND(IF(A117=1,AI117,AL116)*OFFSET(Input!$O$27,IF(A117=121,-1,0)+MIN(B117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A117=1,PMF_1st=0),0,IF(SUM($K$5:$L117)-$AU116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B116,B117),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B117,99),0,1,1))*VLOOKUP($B117,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[114,10,6,null,49,{"$f":"IF(A118=\"\",\"\",IF(A118=1,Age_Full_Month,IF(F117=11,0,F117+1)))","v":5},49,0,{"$f":"IF(A118=\"\",\"\",IF(AND(F118=11,G118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H118-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B118,99),0,1,1)*K118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*L118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B118,0,1,1)*M118,FEE_rounding)","v":0},0,0,{"$f":"IF(C118>=1,ROUND(K118*OFFSET(Input!$U$27,B118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B118=1,0,IF($C118>=1,ROUND(OFFSET(Input!$X$27,B118,0,1,1)*AL117,AV_rounding),0))","v":0},{"$f":"IF(B118=1,0,IF(C118=1,ROUND(OFFSET(Input!$W$27,B118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL116),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),OFFSET(Input!$G$27,B118,0,1,1)-AE118,0)","v":0},{"$f":"IF(AND(C118=1,OFFSET(Input!$G$27,B118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B118,0,1,1),AP117),0)","v":0},0,0,0,620100.18267060898,617415.18267060898,614239.80846357194,614239.80846357194,72692.084033654493,72692.084033654493,72318.227712697495,72318.227712697495,{"$f":"IF(A118=\"\",\"\",AL118-ROUND(AL118*OFFSET(Input!$S$27,$B118,0,1,1),2*FEE_rounding))","v":614239.80846357194},{"$f":"IF(A118=\"\",\"\",ROUND(AP118*(1-OFFSET(Input!$T$27,MIN(B118,10),0,1,1)),2*FEE_rounding))","v":72318.227712697495},6186558.0361762689,0,0,0,5500000,6120100.1826706091,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A118=1,PMF_1st=0),0,ROUND(IF(A118=1,AI118,AL117)*OFFSET(Input!$O$27,IF(A118=121,-1,0)+MIN(B118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A118=1,PMF_1st=0),0,IF(SUM($K$5:$L118)-$AU117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B117,B118),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B118,99),0,1,1))*VLOOKUP($B118,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[115,10,7,null,49,{"$f":"IF(A119=\"\",\"\",IF(A119=1,Age_Full_Month,IF(F118=11,0,F118+1)))","v":6},49,0,{"$f":"IF(A119=\"\",\"\",IF(AND(F119=11,G119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H119-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B119,99),0,1,1)*K119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*L119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B119,0,1,1)*M119,FEE_rounding)","v":0},0,0,{"$f":"IF(C119>=1,ROUND(K119*OFFSET(Input!$U$27,B119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B119=1,0,IF($C119>=1,ROUND(OFFSET(Input!$X$27,B119,0,1,1)*AL118,AV_rounding),0))","v":0},{"$f":"IF(B119=1,0,IF(C119=1,ROUND(OFFSET(Input!$W$27,B119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL117),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),OFFSET(Input!$G$27,B119,0,1,1)-AE119,0)","v":0},{"$f":"IF(AND(C119=1,OFFSET(Input!$G$27,B119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B119,0,1,1),AP118),0)","v":0},0,0,0,614239.80846357194,611554.80846357194,608409.57423628098,608409.57423628098,72318.227712697495,72318.227712697495,71946.294139596401,71946.294139596401,{"$f":"IF(A119=\"\",\"\",AL119-ROUND(AL119*OFFSET(Input!$S$27,$B119,0,1,1),2*FEE_rounding))","v":608409.57423628098},{"$f":"IF(A119=\"\",\"\",ROUND(AP119*(1-OFFSET(Input!$T$27,MIN(B119,10),0,1,1)),2*FEE_rounding))","v":71946.294139596401},6180355.8683758778,0,0,0,5500000,6114239.8084635716,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A119=1,PMF_1st=0),0,ROUND(IF(A119=1,AI119,AL118)*OFFSET(Input!$O$27,IF(A119=121,-1,0)+MIN(B119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A119=1,PMF_1st=0),0,IF(SUM($K$5:$L119)-$AU118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B118,B119),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B119,99),0,1,1))*VLOOKUP($B119,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[116,10,8,null,49,{"$f":"IF(A120=\"\",\"\",IF(A120=1,Age_Full_Month,IF(F119=11,0,F119+1)))","v":7},49,0,{"$f":"IF(A120=\"\",\"\",IF(AND(F120=11,G120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H120-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B120,99),0,1,1)*K120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*L120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B120,0,1,1)*M120,FEE_rounding)","v":0},0,0,{"$f":"IF(C120>=1,ROUND(K120*OFFSET(Input!$U$27,B120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B120=1,0,IF($C120>=1,ROUND(OFFSET(Input!$X$27,B120,0,1,1)*AL119,AV_rounding),0))","v":0},{"$f":"IF(B120=1,0,IF(C120=1,ROUND(OFFSET(Input!$W$27,B120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL118),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),OFFSET(Input!$G$27,B120,0,1,1)-AE120,0)","v":0},{"$f":"IF(AND(C120=1,OFFSET(Input!$G$27,B120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B120,0,1,1),AP119),0)","v":0},0,0,0,608409.57423628098,605724.57423628098,602609.32497843297,602609.32497843297,71946.294139596401,71946.294139596401,71576.273425634397,71576.273425634397,{"$f":"IF(A120=\"\",\"\",AL120-ROUND(AL120*OFFSET(Input!$S$27,$B120,0,1,1),2*FEE_rounding))","v":602609.32497843297},{"$f":"IF(A120=\"\",\"\",ROUND(AP120*(1-OFFSET(Input!$T$27,MIN(B120,10),0,1,1)),2*FEE_rounding))","v":71576.273425634397},6174185.5984040666,0,0,0,5500000,6108409.5742362812,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A120=1,PMF_1st=0),0,ROUND(IF(A120=1,AI120,AL119)*OFFSET(Input!$O$27,IF(A120=121,-1,0)+MIN(B120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A120=1,PMF_1st=0),0,IF(SUM($K$5:$L120)-$AU119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B119,B120),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B120,99),0,1,1))*VLOOKUP($B120,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[117,10,9,null,49,{"$f":"IF(A121=\"\",\"\",IF(A121=1,Age_Full_Month,IF(F120=11,0,F120+1)))","v":8},49,0,{"$f":"IF(A121=\"\",\"\",IF(AND(F121=11,G121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H121-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B121,99),0,1,1)*K121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*L121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B121,0,1,1)*M121,FEE_rounding)","v":0},0,0,{"$f":"IF(C121>=1,ROUND(K121*OFFSET(Input!$U$27,B121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B121=1,0,IF($C121>=1,ROUND(OFFSET(Input!$X$27,B121,0,1,1)*AL120,AV_rounding),0))","v":0},{"$f":"IF(B121=1,0,IF(C121=1,ROUND(OFFSET(Input!$W$27,B121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL119),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),OFFSET(Input!$G$27,B121,0,1,1)-AE121,0)","v":0},{"$f":"IF(AND(C121=1,OFFSET(Input!$G$27,B121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B121,0,1,1),AP120),0)","v":0},0,0,0,602609.32497843297,599924.32497843297,596838.90647694597,596838.90647694597,71576.273425634397,71576.273425634397,71208.155732952306,71208.155732952306,{"$f":"IF(A121=\"\",\"\",AL121-ROUND(AL121*OFFSET(Input!$S$27,$B121,0,1,1),2*FEE_rounding))","v":596838.90647694597},{"$f":"IF(A121=\"\",\"\",ROUND(AP121*(1-OFFSET(Input!$T$27,MIN(B121,10),0,1,1)),2*FEE_rounding))","v":71208.155732952306},6168047.0622098977,0,0,0,5500000,6102609.3249784326,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A121=1,PMF_1st=0),0,ROUND(IF(A121=1,AI121,AL120)*OFFSET(Input!$O$27,IF(A121=121,-1,0)+MIN(B121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A121=1,PMF_1st=0),0,IF(SUM($K$5:$L121)-$AU120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B120,B121),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B121,99),0,1,1))*VLOOKUP($B121,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[118,10,10,null,49,{"$f":"IF(A122=\"\",\"\",IF(A122=1,Age_Full_Month,IF(F121=11,0,F121+1)))","v":9},49,0,{"$f":"IF(A122=\"\",\"\",IF(AND(F122=11,G122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H122-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B122,99),0,1,1)*K122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*L122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B122,0,1,1)*M122,FEE_rounding)","v":0},0,0,{"$f":"IF(C122>=1,ROUND(K122*OFFSET(Input!$U$27,B122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B122=1,0,IF($C122>=1,ROUND(OFFSET(Input!$X$27,B122,0,1,1)*AL121,AV_rounding),0))","v":0},{"$f":"IF(B122=1,0,IF(C122=1,ROUND(OFFSET(Input!$W$27,B122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL120),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),OFFSET(Input!$G$27,B122,0,1,1)-AE122,0)","v":0},{"$f":"IF(AND(C122=1,OFFSET(Input!$G$27,B122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B122,0,1,1),AP121),0)","v":0},0,0,0,596838.90647694597,594153.90647694597,591098.16531185701,591098.16531185701,71208.155732952306,71208.155732952306,70841.931274287301,70841.931274287301,{"$f":"IF(A122=\"\",\"\",AL122-ROUND(AL122*OFFSET(Input!$S$27,$B122,0,1,1),2*FEE_rounding))","v":591098.16531185701},{"$f":"IF(A122=\"\",\"\",ROUND(AP122*(1-OFFSET(Input!$T$27,MIN(B122,10),0,1,1)),2*FEE_rounding))","v":70841.931274287301},6161940.0965861445,0,0,0,5500000,6096838.9064769456,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A122=1,PMF_1st=0),0,ROUND(IF(A122=1,AI122,AL121)*OFFSET(Input!$O$27,IF(A122=121,-1,0)+MIN(B122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A122=1,PMF_1st=0),0,IF(SUM($K$5:$L122)-$AU121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B121,B122),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B122,99),0,1,1))*VLOOKUP($B122,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[119,10,11,null,49,{"$f":"IF(A123=\"\",\"\",IF(A123=1,Age_Full_Month,IF(F122=11,0,F122+1)))","v":10},49,0,{"$f":"IF(A123=\"\",\"\",IF(AND(F123=11,G123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H123-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B123,99),0,1,1)*K123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*L123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B123,0,1,1)*M123,FEE_rounding)","v":0},0,0,{"$f":"IF(C123>=1,ROUND(K123*OFFSET(Input!$U$27,B123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B123=1,0,IF($C123>=1,ROUND(OFFSET(Input!$X$27,B123,0,1,1)*AL122,AV_rounding),0))","v":0},{"$f":"IF(B123=1,0,IF(C123=1,ROUND(OFFSET(Input!$W$27,B123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL121),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),OFFSET(Input!$G$27,B123,0,1,1)-AE123,0)","v":0},{"$f":"IF(AND(C123=1,OFFSET(Input!$G$27,B123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B123,0,1,1),AP122),0)","v":0},0,0,0,591098.16531185701,588413.16531185701,585386.948852245,585386.948852245,70841.931274287301,70841.931274287301,70477.590312712506,70477.590312712506,{"$f":"IF(A123=\"\",\"\",AL123-ROUND(AL123*OFFSET(Input!$S$27,$B123,0,1,1),2*FEE_rounding))","v":585386.948852245},{"$f":"IF(A123=\"\",\"\",ROUND(AP123*(1-OFFSET(Input!$T$27,MIN(B123,10),0,1,1)),2*FEE_rounding))","v":70477.590312712506},6155864.5391649576,0,0,0,5500000,6091098.1653118571,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A123=1,PMF_1st=0),0,ROUND(IF(A123=1,AI123,AL122)*OFFSET(Input!$O$27,IF(A123=121,-1,0)+MIN(B123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A123=1,PMF_1st=0),0,IF(SUM($K$5:$L123)-$AU122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B122,B123),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B123,99),0,1,1))*VLOOKUP($B123,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[120,10,12,null,49,{"$f":"IF(A124=\"\",\"\",IF(A124=1,Age_Full_Month,IF(F123=11,0,F123+1)))","v":11},49,0,{"$f":"IF(A124=\"\",\"\",IF(AND(F124=11,G124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H124-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B124,99),0,1,1)*K124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*L124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B124,0,1,1)*M124,FEE_rounding)","v":0},0,0,{"$f":"IF(C124>=1,ROUND(K124*OFFSET(Input!$U$27,B124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B124=1,0,IF($C124>=1,ROUND(OFFSET(Input!$X$27,B124,0,1,1)*AL123,AV_rounding),0))","v":0},{"$f":"IF(B124=1,0,IF(C124=1,ROUND(OFFSET(Input!$W$27,B124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL122),AV_rounding),0))","v":0},2585,0,0,0,100,0,0,0,{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),OFFSET(Input!$G$27,B124,0,1,1)-AE124,0)","v":0},{"$f":"IF(AND(C124=1,OFFSET(Input!$G$27,B124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B124,0,1,1),AP123),0)","v":0},0,0,0,585386.948852245,582701.948852245,579705.10525217,579705.10525217,70477.590312712506,70477.590312712506,70115.123161378302,70115.123161378302,{"$f":"IF(A124=\"\",\"\",AL124-ROUND(AL124*OFFSET(Input!$S$27,$B124,0,1,1),2*FEE_rounding))","v":579705.10525217},{"$f":"IF(A124=\"\",\"\",ROUND(AP124*(1-OFFSET(Input!$T$27,MIN(B124,10),0,1,1)),2*FEE_rounding))","v":70115.123161378302},6149820.2284135483,0,0,0,5500000,6085386.9488522448,1000000,5500000,2585,0,null,null,{"$f":"IF(AND(A124=1,PMF_1st=0),0,ROUND(IF(A124=1,AI124,AL123)*OFFSET(Input!$O$27,IF(A124=121,-1,0)+MIN(B124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A124=1,PMF_1st=0),0,IF(SUM($K$5:$L124)-$AU123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B123,B124),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B124,99),0,1,1))*VLOOKUP($B124,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[121,11,1,null,50,{"$f":"IF(A125=\"\",\"\",IF(A125=1,Age_Full_Month,IF(F124=11,0,F124+1)))","v":0},50,0,{"$f":"IF(A125=\"\",\"\",IF(AND(F125=11,G125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H125-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B125,99),0,1,1)*K125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*L125,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B125,0,1,1)*M125,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C125>=1,ROUND(K125*OFFSET(Input!$U$27,B125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B125=1,0,IF($C125>=1,ROUND(OFFSET(Input!$X$27,B125,0,1,1)*AL124,AV_rounding),0))","v":0},{"$f":"IF(B125=1,0,IF(C125=1,ROUND(OFFSET(Input!$W$27,B125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL123),AV_rounding),0))","v":0},2750,0,0,109700,100,0,0,0,{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),OFFSET(Input!$G$27,B125,0,1,1)-AE125,0)","v":0},{"$f":"IF(AND(C125=1,OFFSET(Input!$G$27,B125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B125,0,1,1),AP124),0)","v":0},0,0,0,679705.10525217,676855.10525217,673374.03076057299,673374.03076057299,79815.123161378302,79815.123161378302,79404.632958785805,79404.632958785805,{"$f":"IF(A125=\"\",\"\",AL125-ROUND(AL125*OFFSET(Input!$S$27,$B125,0,1,1),2*FEE_rounding))","v":673374.03076057299},{"$f":"IF(A125=\"\",\"\",ROUND(AP125*(1-OFFSET(Input!$T$27,MIN(B125,10),0,1,1)),2*FEE_rounding))","v":79404.632958785805},6252778.6637193589,0,0,109700,5500000,6179705.10525217,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A125=1,PMF_1st=0),0,ROUND(IF(A125=1,AI125,AL124)*OFFSET(Input!$O$27,IF(A125=121,-1,0)+MIN(B125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A125=1,PMF_1st=0),0,IF(SUM($K$5:$L125)-$AU124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B124,B125),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B125,99),0,1,1))*VLOOKUP($B125,InputSet,5,0)/Prem_Freq,0)","v":109700},1.4]
[122,11,2,null,50,{"$f":"IF(A126=\"\",\"\",IF(A126=1,Age_Full_Month,IF(F125=11,0,F125+1)))","v":1},50,0,{"$f":"IF(A126=\"\",\"\",IF(AND(F126=11,G126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H126-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B126,99),0,1,1)*K126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*L126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B126,0,1,1)*M126,FEE_rounding)","v":0},0,0,{"$f":"IF(C126>=1,ROUND(K126*OFFSET(Input!$U$27,B126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B126=1,0,IF($C126>=1,ROUND(OFFSET(Input!$X$27,B126,0,1,1)*AL125,AV_rounding),0))","v":0},{"$f":"IF(B126=1,0,IF(C126=1,ROUND(OFFSET(Input!$W$27,B126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL124),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),OFFSET(Input!$G$27,B126,0,1,1)-AE126,0)","v":0},{"$f":"IF(AND(C126=1,OFFSET(Input!$G$27,B126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B126,0,1,1),AP125),0)","v":0},0,0,0,673374.03076057299,670524.03076057299,667075.51706632599,667075.51706632599,79404.632958785805,79404.632958785805,78996.253912572603,78996.253912572603,{"$f":"IF(A126=\"\",\"\",AL126-ROUND(AL126*OFFSET(Input!$S$27,$B126,0,1,1),2*FEE_rounding))","v":667075.51706632599},{"$f":"IF(A126=\"\",\"\",ROUND(AP126*(1-OFFSET(Input!$T$27,MIN(B126,10),0,1,1)),2*FEE_rounding))","v":78996.253912572603},6246071.7709788987,0,0,0,5500000,6173374.0307605732,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A126=1,PMF_1st=0),0,ROUND(IF(A126=1,AI126,AL125)*OFFSET(Input!$O$27,IF(A126=121,-1,0)+MIN(B126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A126=1,PMF_1st=0),0,IF(SUM($K$5:$L126)-$AU125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B125,B126),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B126,99),0,1,1))*VLOOKUP($B126,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[123,11,3,null,50,{"$f":"IF(A127=\"\",\"\",IF(A127=1,Age_Full_Month,IF(F126=11,0,F126+1)))","v":2},50,0,{"$f":"IF(A127=\"\",\"\",IF(AND(F127=11,G127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H127-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B127,99),0,1,1)*K127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*L127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B127,0,1,1)*M127,FEE_rounding)","v":0},0,0,{"$f":"IF(C127>=1,ROUND(K127*OFFSET(Input!$U$27,B127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B127=1,0,IF($C127>=1,ROUND(OFFSET(Input!$X$27,B127,0,1,1)*AL126,AV_rounding),0))","v":0},{"$f":"IF(B127=1,0,IF(C127=1,ROUND(OFFSET(Input!$W$27,B127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL125),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),OFFSET(Input!$G$27,B127,0,1,1)-AE127,0)","v":0},{"$f":"IF(AND(C127=1,OFFSET(Input!$G$27,B127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B127,0,1,1),AP126),0)","v":0},0,0,0,667075.51706632599,664225.51706632599,660809.39670883003,660809.39670883003,78996.253912572603,78996.253912572603,78589.975165034295,78589.975165034295,{"$f":"IF(A127=\"\",\"\",AL127-ROUND(AL127*OFFSET(Input!$S$27,$B127,0,1,1),2*FEE_rounding))","v":660809.39670883003},{"$f":"IF(A127=\"\",\"\",ROUND(AP127*(1-OFFSET(Input!$T$27,MIN(B127,10),0,1,1)),2*FEE_rounding))","v":78589.975165034295},6239399.3718738649,0,0,0,5500000,6167075.517066326,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A127=1,PMF_1st=0),0,ROUND(IF(A127=1,AI127,AL126)*OFFSET(Input!$O$27,IF(A127=121,-1,0)+MIN(B127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A127=1,PMF_1st=0),0,IF(SUM($K$5:$L127)-$AU126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B126,B127),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B127,99),0,1,1))*VLOOKUP($B127,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[124,11,4,null,50,{"$f":"IF(A128=\"\",\"\",IF(A128=1,Age_Full_Month,IF(F127=11,0,F127+1)))","v":3},50,0,{"$f":"IF(A128=\"\",\"\",IF(AND(F128=11,G128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H128-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B128,99),0,1,1)*K128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*L128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B128,0,1,1)*M128,FEE_rounding)","v":0},0,0,{"$f":"IF(C128>=1,ROUND(K128*OFFSET(Input!$U$27,B128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B128=1,0,IF($C128>=1,ROUND(OFFSET(Input!$X$27,B128,0,1,1)*AL127,AV_rounding),0))","v":0},{"$f":"IF(B128=1,0,IF(C128=1,ROUND(OFFSET(Input!$W$27,B128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL126),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),OFFSET(Input!$G$27,B128,0,1,1)-AE128,0)","v":0},{"$f":"IF(AND(C128=1,OFFSET(Input!$G$27,B128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B128,0,1,1),AP127),0)","v":0},0,0,0,660809.39670883003,657959.39670883003,654575.50308873795,654575.50308873795,78589.975165034295,78589.975165034295,78185.785914307897,78185.785914307897,{"$f":"IF(A128=\"\",\"\",AL128-ROUND(AL128*OFFSET(Input!$S$27,$B128,0,1,1),2*FEE_rounding))","v":654575.50308873795},{"$f":"IF(A128=\"\",\"\",ROUND(AP128*(1-OFFSET(Input!$T$27,MIN(B128,10),0,1,1)),2*FEE_rounding))","v":78185.785914307897},6232761.2890030453,0,0,0,5500000,6160809.3967088303,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A128=1,PMF_1st=0),0,ROUND(IF(A128=1,AI128,AL127)*OFFSET(Input!$O$27,IF(A128=121,-1,0)+MIN(B128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A128=1,PMF_1st=0),0,IF(SUM($K$5:$L128)-$AU127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B127,B128),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B128,99),0,1,1))*VLOOKUP($B128,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[125,11,5,null,50,{"$f":"IF(A129=\"\",\"\",IF(A129=1,Age_Full_Month,IF(F128=11,0,F128+1)))","v":4},50,0,{"$f":"IF(A129=\"\",\"\",IF(AND(F129=11,G129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H129-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B129,99),0,1,1)*K129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*L129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B129,0,1,1)*M129,FEE_rounding)","v":0},0,0,{"$f":"IF(C129>=1,ROUND(K129*OFFSET(Input!$U$27,B129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B129=1,0,IF($C129>=1,ROUND(OFFSET(Input!$X$27,B129,0,1,1)*AL128,AV_rounding),0))","v":0},{"$f":"IF(B129=1,0,IF(C129=1,ROUND(OFFSET(Input!$W$27,B129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL127),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),OFFSET(Input!$G$27,B129,0,1,1)-AE129,0)","v":0},{"$f":"IF(AND(C129=1,OFFSET(Input!$G$27,B129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B129,0,1,1),AP128),0)","v":0},0,0,0,654575.50308873795,651725.50308873795,648373.67046352604,648373.67046352604,78185.785914307897,78185.785914307897,77783.675414084399,77783.675414084399,{"$f":"IF(A129=\"\",\"\",AL129-ROUND(AL129*OFFSET(Input!$S$27,$B129,0,1,1),2*FEE_rounding))","v":648373.67046352604},{"$f":"IF(A129=\"\",\"\",ROUND(AP129*(1-OFFSET(Input!$T$27,MIN(B129,10),0,1,1)),2*FEE_rounding))","v":77783.675414084399},6226157.3458776101,0,0,0,5500000,6154575.5030887378,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A129=1,PMF_1st=0),0,ROUND(IF(A129=1,AI129,AL128)*OFFSET(Input!$O$27,IF(A129=121,-1,0)+MIN(B129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A129=1,PMF_1st=0),0,IF(SUM($K$5:$L129)-$AU128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B128,B129),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B129,99),0,1,1))*VLOOKUP($B129,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[126,11,6,null,50,{"$f":"IF(A130=\"\",\"\",IF(A130=1,Age_Full_Month,IF(F129=11,0,F129+1)))","v":5},50,0,{"$f":"IF(A130=\"\",\"\",IF(AND(F130=11,G130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H130-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B130,99),0,1,1)*K130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*L130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B130,0,1,1)*M130,FEE_rounding)","v":0},0,0,{"$f":"IF(C130>=1,ROUND(K130*OFFSET(Input!$U$27,B130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B130=1,0,IF($C130>=1,ROUND(OFFSET(Input!$X$27,B130,0,1,1)*AL129,AV_rounding),0))","v":0},{"$f":"IF(B130=1,0,IF(C130=1,ROUND(OFFSET(Input!$W$27,B130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL128),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),OFFSET(Input!$G$27,B130,0,1,1)-AE130,0)","v":0},{"$f":"IF(AND(C130=1,OFFSET(Input!$G$27,B130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B130,0,1,1),AP129),0)","v":0},0,0,0,648373.67046352604,645523.67046352604,642203.73394308705,642203.73394308705,77783.675414084399,77783.675414084399,77383.632973323402,77383.632973323402,{"$f":"IF(A130=\"\",\"\",AL130-ROUND(AL130*OFFSET(Input!$S$27,$B130,0,1,1),2*FEE_rounding))","v":642203.73394308705},{"$f":"IF(A130=\"\",\"\",ROUND(AP130*(1-OFFSET(Input!$T$27,MIN(B130,10),0,1,1)),2*FEE_rounding))","v":77383.632973323402},6219587.3669164106,0,0,0,5500000,6148373.6704635257,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A130=1,PMF_1st=0),0,ROUND(IF(A130=1,AI130,AL129)*OFFSET(Input!$O$27,IF(A130=121,-1,0)+MIN(B130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A130=1,PMF_1st=0),0,IF(SUM($K$5:$L130)-$AU129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B129,B130),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B130,99),0,1,1))*VLOOKUP($B130,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[127,11,7,null,50,{"$f":"IF(A131=\"\",\"\",IF(A131=1,Age_Full_Month,IF(F130=11,0,F130+1)))","v":6},50,0,{"$f":"IF(A131=\"\",\"\",IF(AND(F131=11,G131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H131-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B131,99),0,1,1)*K131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*L131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B131,0,1,1)*M131,FEE_rounding)","v":0},0,0,{"$f":"IF(C131>=1,ROUND(K131*OFFSET(Input!$U$27,B131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B131=1,0,IF($C131>=1,ROUND(OFFSET(Input!$X$27,B131,0,1,1)*AL130,AV_rounding),0))","v":0},{"$f":"IF(B131=1,0,IF(C131=1,ROUND(OFFSET(Input!$W$27,B131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL129),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),OFFSET(Input!$G$27,B131,0,1,1)-AE131,0)","v":0},{"$f":"IF(AND(C131=1,OFFSET(Input!$G$27,B131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B131,0,1,1),AP130),0)","v":0},0,0,0,642203.73394308705,639353.73394308705,636065.52948534396,636065.52948534396,77383.632973323402,77383.632973323402,76985.647955968496,76985.647955968496,{"$f":"IF(A131=\"\",\"\",AL131-ROUND(AL131*OFFSET(Input!$S$27,$B131,0,1,1),2*FEE_rounding))","v":636065.52948534396},{"$f":"IF(A131=\"\",\"\",ROUND(AP131*(1-OFFSET(Input!$T$27,MIN(B131,10),0,1,1)),2*FEE_rounding))","v":76985.647955968496},6213051.177441312,0,0,0,5500000,6142203.733943087,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A131=1,PMF_1st=0),0,ROUND(IF(A131=1,AI131,AL130)*OFFSET(Input!$O$27,IF(A131=121,-1,0)+MIN(B131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A131=1,PMF_1st=0),0,IF(SUM($K$5:$L131)-$AU130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B130,B131),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B131,99),0,1,1))*VLOOKUP($B131,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[128,11,8,null,50,{"$f":"IF(A132=\"\",\"\",IF(A132=1,Age_Full_Month,IF(F131=11,0,F131+1)))","v":7},50,0,{"$f":"IF(A132=\"\",\"\",IF(AND(F132=11,G132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H132-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B132,99),0,1,1)*K132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*L132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B132,0,1,1)*M132,FEE_rounding)","v":0},0,0,{"$f":"IF(C132>=1,ROUND(K132*OFFSET(Input!$U$27,B132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B132=1,0,IF($C132>=1,ROUND(OFFSET(Input!$X$27,B132,0,1,1)*AL131,AV_rounding),0))","v":0},{"$f":"IF(B132=1,0,IF(C132=1,ROUND(OFFSET(Input!$W$27,B132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL130),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),OFFSET(Input!$G$27,B132,0,1,1)-AE132,0)","v":0},{"$f":"IF(AND(C132=1,OFFSET(Input!$G$27,B132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B132,0,1,1),AP131),0)","v":0},0,0,0,636065.52948534396,633215.52948534396,629958.893891891,629958.893891891,76985.647955968496,76985.647955968496,76589.709780664794,76589.709780664794,{"$f":"IF(A132=\"\",\"\",AL132-ROUND(AL132*OFFSET(Input!$S$27,$B132,0,1,1),2*FEE_rounding))","v":629958.893891891},{"$f":"IF(A132=\"\",\"\",ROUND(AP132*(1-OFFSET(Input!$T$27,MIN(B132,10),0,1,1)),2*FEE_rounding))","v":76589.709780664794},6206548.6036725566,0,0,0,5500000,6136065.529485344,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A132=1,PMF_1st=0),0,ROUND(IF(A132=1,AI132,AL131)*OFFSET(Input!$O$27,IF(A132=121,-1,0)+MIN(B132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A132=1,PMF_1st=0),0,IF(SUM($K$5:$L132)-$AU131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B131,B132),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B132,99),0,1,1))*VLOOKUP($B132,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[129,11,9,null,{"$f":"IF($A133=\"\",\"\",Age_Insured+B133-1)","v":50},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Month,IF(F132=11,0,F132+1)))","v":8},{"$f":"IF(A133=\"\",\"\",IF(A133=1,Age_Full_Year,IF(F132=11,G132+1,G132)))","v":50},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),DAY(EOMONTH((SignYY+INT(A133/12)+1911)&\"/\"&(IF(MOD(SignMM+A133-1,12)=0,12,MOD(SignMM+A133-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A133=\"\",\"\",IF(AND(F133=11,G133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H133-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B133-1>=BPP,\"\",IF(AS132>0,1,0))","v":1},{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,IF(($BJ133+$AL132+$AP132+$AW133)/($BJ133+$AL132+$AP132)>$BK133,VLOOKUP($B133,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K133=0,0,IF(MOD(C133-1,12/Prem_Freq)=0,VLOOKUP(B133,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C133=1,VLOOKUP(B133,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B133,99),0,1,1)*K133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*L133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B133,0,1,1)*M133,FEE_rounding)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,K133-N133))","v":0},{"$f":"IF(A134=\"\",\"\",IF(K133=\"*****\",\"*****\",L133-O133+M133-P133))","v":0},{"$f":"IF(C133>=1,ROUND(K133*OFFSET(Input!$U$27,B133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B133=1,0,IF($C133>=1,ROUND(OFFSET(Input!$X$27,B133,0,1,1)*AL132,AV_rounding),0))","v":0},{"$f":"IF(B133=1,0,IF(C133=1,ROUND(OFFSET(Input!$W$27,B133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL131),AV_rounding),0))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,BA133,AI133))","v":2750},{"$f":"IF(E133=\"\",\"\",IF(SUM(AI133,-V133)>BB133,BB133,SUM(AI133,-V133)))","v":0},{"$f":"IF(E133=\"\",\"\",IF(AI133>BA133+BB133,0,BA133-AI133))","v":0},0,100,{"$f":"IF(E133=\" \",\" \",IF(Z133<BI132+BC133+BE133+BD133*0+BF133,BI132+BC133+BE133+BD133*0+BF133-BI132-Z133,0))","v":0},0,0,{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),OFFSET(Input!$G$27,B133,0,1,1)-AE133,0)","v":0},{"$f":"IF(AND(C133=1,OFFSET(Input!$G$27,B133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B133,0,1,1),AP132),0)","v":0},{"$f":"IF(A134=\"\",\"\",AF132+AD133+AE133)","v":0},0,0,{"$f":"IF(A133=\"\",\"\",AL132+Q133+R133*0+IF(A133=1,0,SUM(S133:U133)))","v":629958.893891891},{"$f":"IF(A133=\"\",\"\",AI133-V133-W133-Z133-AD133)","v":627108.893891891},{"$f":"ROUND((AJ133-AB133)*(1+IRR_3)^(1/12)+IF(A133=1,S133,0),AV_rounding)","v":623883.664803655},{"$f":"ROUND(AK133-AG133,AV_rounding)","v":623883.664803655},76589.709780664794,76589.709780664794,{"$f":"ROUND((AN133-AC133)*(1+IRR_3)^(1/12),AV_rounding)","v":76195.807920477193},{"$f":"ROUND(AO133-AH133,AV_rounding)","v":76195.807920477193},{"$f":"IF(A133=\"\",\"\",AL133-ROUND(AL133*OFFSET(Input!$S$27,$B133,0,1,1),2*FEE_rounding))","v":623883.664803655},{"$f":"IF(A133=\"\",\"\",ROUND(AP133*(1-OFFSET(Input!$T$27,MIN(B133,10),0,1,1)),2*FEE_rounding))","v":76195.807920477193},6200079.4727241322,0,{"$f":"IF(A134=\"\",\"\",AU132+AD133+AE133)","v":0},{"$f":"IF(A133=\"\",\"\",IF(K133=\"*****\",0,Q133+R133))","v":0},5500000,6129958.8938918915,{"$f":"IF(A133=1,K133,MAX(AY132+K133-AD132-AE132,0))","v":1100000},5500000,{"$f":"ROUND(ROUND(AZ133/100000*VLOOKUP(Age_Insured+B133-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I133>0,I133/H133,1),2*FEE_rounding)*IF(G134>14,1,0)*IF(AND(I133=0,H133>0),0,1)","v":2750},0,null,null,{"$f":"IF(AND(A133=1,PMF_1st=0),0,ROUND(IF(A133=1,AI133,AL132)*OFFSET(Input!$O$27,IF(A133=121,-1,0)+MIN(B133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A133=1,PMF_1st=0),0,IF(SUM($K$5:$L133)-$AU132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B132,B133),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B133,99),0,1,1))*VLOOKUP($B133,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[{"$f":"A133+1","v":130},{"$f":"IF($A134=\"\",\"\",INT((A134-1)/12)+1)","v":11},{"$f":"IF($A134=\"\",\"\",MOD((A134-1),12)+1)","v":10},null,50,{"$f":"IF(A134=\"\",\"\",IF(A134=1,Age_Full_Month,IF(F133=11,0,F133+1)))","v":9},50,0,{"$f":"IF(A134=\"\",\"\",IF(AND(F134=11,G134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H134-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B134,99),0,1,1)*K134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*L134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B134,0,1,1)*M134,FEE_rounding)","v":0},0,0,{"$f":"IF(C134>=1,ROUND(K134*OFFSET(Input!$U$27,B134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B134=1,0,IF($C134>=1,ROUND(OFFSET(Input!$X$27,B134,0,1,1)*AL133,AV_rounding),0))","v":0},{"$f":"IF(B134=1,0,IF(C134=1,ROUND(OFFSET(Input!$W$27,B134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL132),AV_rounding),0))","v":0},2750,0,0,{"$f":"Q134+R134","v":0},{"$f":"IF(E134=\" \",\" \",IF(AI134+AM134-V134>BI133+BC134+BD134+BF134+BE134,BI133+BC134+BD134+BF134+BE134,MAX(AI134+AM134-V134,0)))","v":100},0,{"$f":"BG134","v":0},0,{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),OFFSET(Input!$G$27,B134,0,1,1)-AE134,0)","v":0},{"$f":"IF(AND(C134=1,OFFSET(Input!$G$27,B134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B134,0,1,1),AP133),0)","v":0},0,0,0,623883.664803655,621033.664803655,617839.68069657602,617839.68069657602,{"$f":"R134+AO133","v":76195.807920477193},{"$f":"AM134-X134-AA134-AE134","v":76195.807920477193},75803.931902611104,75803.931902611104,{"$f":"IF(A134=\"\",\"\",AL134-ROUND(AL134*OFFSET(Input!$S$27,$B134,0,1,1),2*FEE_rounding))","v":617839.68069657602},{"$f":"IF(A134=\"\",\"\",ROUND(AP134*(1-OFFSET(Input!$T$27,MIN(B134,10),0,1,1)),2*FEE_rounding))","v":75803.931902611104},{"$f":"AW134+AL134+AP134","v":6193643.6125991866},0,0,0,{"$f":"AW133","v":5500000},{"$f":"AW134+AI134","v":6123883.6648036549},1100000,{"$f":"IF(A134=\"\",\"\",AW134)","v":5500000},2750,0,null,null,{"$f":"IF(AND(A134=1,PMF_1st=0),0,ROUND(IF(A134=1,AI134,AL133)*OFFSET(Input!$O$27,IF(A134=121,-1,0)+MIN(B134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A134=1,PMF_1st=0),0,IF(SUM($K$5:$L134)-$AU133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B133,B134),21),0,1,1)))","v":100},null,null,{"$f":"BI133+BC134+BD134+BE134+BF134-Z134-AA134","v":0},{"$f":"IF(MOD($C134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B134,99),0,1,1))*VLOOKUP($B134,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E134<=30,1.9,IF($E134<=40,1.6,IF($E134<=50,1.4,IF($E134<=60,1.2,IF($E134<=70,1.1,IF($E134<=90,1.02,1))))))","v":1.4}]
[131,11,11,null,50,{"$f":"IF(A135=\"\",\"\",IF(A135=1,Age_Full_Month,IF(F134=11,0,F134+1)))","v":10},50,0,{"$f":"IF(A135=\"\",\"\",IF(AND(F135=11,G135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H135-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B135,99),0,1,1)*K135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*L135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B135,0,1,1)*M135,FEE_rounding)","v":0},0,0,{"$f":"IF(C135>=1,ROUND(K135*OFFSET(Input!$U$27,B135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B135=1,0,IF($C135>=1,ROUND(OFFSET(Input!$X$27,B135,0,1,1)*AL134,AV_rounding),0))","v":0},{"$f":"IF(B135=1,0,IF(C135=1,ROUND(OFFSET(Input!$W$27,B135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL133),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),OFFSET(Input!$G$27,B135,0,1,1)-AE135,0)","v":0},{"$f":"IF(AND(C135=1,OFFSET(Input!$G$27,B135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B135,0,1,1),AP134),0)","v":0},0,0,0,617839.68069657602,614989.68069657602,611826.78087731497,611826.78087731497,75803.931902611104,75803.931902611104,75414.071308133294,75414.071308133294,{"$f":"IF(A135=\"\",\"\",AL135-ROUND(AL135*OFFSET(Input!$S$27,$B135,0,1,1),2*FEE_rounding))","v":611826.78087731497},{"$f":"IF(A135=\"\",\"\",ROUND(AP135*(1-OFFSET(Input!$T$27,MIN(B135,10),0,1,1)),2*FEE_rounding))","v":75414.071308133294},6187240.8521854477,0,0,0,5500000,6117839.6806965759,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A135=1,PMF_1st=0),0,ROUND(IF(A135=1,AI135,AL134)*OFFSET(Input!$O$27,IF(A135=121,-1,0)+MIN(B135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A135=1,PMF_1st=0),0,IF(SUM($K$5:$L135)-$AU134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B134,B135),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B135,99),0,1,1))*VLOOKUP($B135,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[132,11,12,null,50,{"$f":"IF(A136=\"\",\"\",IF(A136=1,Age_Full_Month,IF(F135=11,0,F135+1)))","v":11},50,0,{"$f":"IF(A136=\"\",\"\",IF(AND(F136=11,G136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H136-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B136,99),0,1,1)*K136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*L136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B136,0,1,1)*M136,FEE_rounding)","v":0},0,0,{"$f":"IF(C136>=1,ROUND(K136*OFFSET(Input!$U$27,B136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B136=1,0,IF($C136>=1,ROUND(OFFSET(Input!$X$27,B136,0,1,1)*AL135,AV_rounding),0))","v":0},{"$f":"IF(B136=1,0,IF(C136=1,ROUND(OFFSET(Input!$W$27,B136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL134),AV_rounding),0))","v":0},2750,0,0,0,100,0,0,0,{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),OFFSET(Input!$G$27,B136,0,1,1)-AE136,0)","v":0},{"$f":"IF(AND(C136=1,OFFSET(Input!$G$27,B136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B136,0,1,1),AP135),0)","v":0},0,0,0,611826.78087731497,608976.78087731497,605844.805478981,605844.805478981,75414.071308133294,75414.071308133294,75026.215771695599,75026.215771695599,{"$f":"IF(A136=\"\",\"\",AL136-ROUND(AL136*OFFSET(Input!$S$27,$B136,0,1,1),2*FEE_rounding))","v":605844.805478981},{"$f":"IF(A136=\"\",\"\",ROUND(AP136*(1-OFFSET(Input!$T$27,MIN(B136,10),0,1,1)),2*FEE_rounding))","v":75026.215771695599},6180871.0212506764,0,0,0,5500000,6111826.7808773145,1100000,5500000,2750,0,null,null,{"$f":"IF(AND(A136=1,PMF_1st=0),0,ROUND(IF(A136=1,AI136,AL135)*OFFSET(Input!$O$27,IF(A136=121,-1,0)+MIN(B136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A136=1,PMF_1st=0),0,IF(SUM($K$5:$L136)-$AU135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B135,B136),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B136,99),0,1,1))*VLOOKUP($B136,InputSet,5,0)/Prem_Freq,0)","v":0},1.4]
[133,12,1,null,51,{"$f":"IF(A137=\"\",\"\",IF(A137=1,Age_Full_Month,IF(F136=11,0,F136+1)))","v":0},51,0,{"$f":"IF(A137=\"\",\"\",IF(AND(F137=11,G137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H137-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B137,99),0,1,1)*K137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*L137,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B137,0,1,1)*M137,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C137>=1,ROUND(K137*OFFSET(Input!$U$27,B137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B137=1,0,IF($C137>=1,ROUND(OFFSET(Input!$X$27,B137,0,1,1)*AL136,AV_rounding),0))","v":0},{"$f":"IF(B137=1,0,IF(C137=1,ROUND(OFFSET(Input!$W$27,B137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL135),AV_rounding),0))","v":0},3025,0,0,109700,100,0,0,0,{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),OFFSET(Input!$G$27,B137,0,1,1)-AE137,0)","v":0},{"$f":"IF(AND(C137=1,OFFSET(Input!$G$27,B137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B137,0,1,1),AP136),0)","v":0},0,0,0,705844.805478981,702719.805478981,699105.70850222697,699105.70850222697,84726.215771695599,84726.215771695599,84290.467756790007,84290.467756790007,{"$f":"IF(A137=\"\",\"\",AL137-ROUND(AL137*OFFSET(Input!$S$27,$B137,0,1,1),2*FEE_rounding))","v":699105.70850222697},{"$f":"IF(A137=\"\",\"\",ROUND(AP137*(1-OFFSET(Input!$T$27,MIN(B137,10),0,1,1)),2*FEE_rounding))","v":84290.467756790007},6283396.1762590175,0,0,109700,5500000,6205844.8054789808,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A137=1,PMF_1st=0),0,ROUND(IF(A137=1,AI137,AL136)*OFFSET(Input!$O$27,IF(A137=121,-1,0)+MIN(B137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A137=1,PMF_1st=0),0,IF(SUM($K$5:$L137)-$AU136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B136,B137),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B137,99),0,1,1))*VLOOKUP($B137,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[134,12,2,null,51,{"$f":"IF(A138=\"\",\"\",IF(A138=1,Age_Full_Month,IF(F137=11,0,F137+1)))","v":1},51,0,{"$f":"IF(A138=\"\",\"\",IF(AND(F138=11,G138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H138-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B138,99),0,1,1)*K138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*L138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B138,0,1,1)*M138,FEE_rounding)","v":0},0,0,{"$f":"IF(C138>=1,ROUND(K138*OFFSET(Input!$U$27,B138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B138=1,0,IF($C138>=1,ROUND(OFFSET(Input!$X$27,B138,0,1,1)*AL137,AV_rounding),0))","v":0},{"$f":"IF(B138=1,0,IF(C138=1,ROUND(OFFSET(Input!$W$27,B138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL136),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),OFFSET(Input!$G$27,B138,0,1,1)-AE138,0)","v":0},{"$f":"IF(AND(C138=1,OFFSET(Input!$G$27,B138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B138,0,1,1),AP137),0)","v":0},0,0,0,699105.70850222697,695980.70850222697,692401.27078769903,692401.27078769903,84290.467756790007,84290.467756790007,83856.960799516499,83856.960799516499,{"$f":"IF(A138=\"\",\"\",AL138-ROUND(AL138*OFFSET(Input!$S$27,$B138,0,1,1),2*FEE_rounding))","v":692401.27078769903},{"$f":"IF(A138=\"\",\"\",ROUND(AP138*(1-OFFSET(Input!$T$27,MIN(B138,10),0,1,1)),2*FEE_rounding))","v":83856.960799516499},6276258.2315872153,0,0,0,5500000,6199105.7085022274,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A138=1,PMF_1st=0),0,ROUND(IF(A138=1,AI138,AL137)*OFFSET(Input!$O$27,IF(A138=121,-1,0)+MIN(B138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A138=1,PMF_1st=0),0,IF(SUM($K$5:$L138)-$AU137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B137,B138),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B138,99),0,1,1))*VLOOKUP($B138,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[135,12,3,null,51,{"$f":"IF(A139=\"\",\"\",IF(A139=1,Age_Full_Month,IF(F138=11,0,F138+1)))","v":2},51,0,{"$f":"IF(A139=\"\",\"\",IF(AND(F139=11,G139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H139-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B139,99),0,1,1)*K139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*L139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B139,0,1,1)*M139,FEE_rounding)","v":0},0,0,{"$f":"IF(C139>=1,ROUND(K139*OFFSET(Input!$U$27,B139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B139=1,0,IF($C139>=1,ROUND(OFFSET(Input!$X$27,B139,0,1,1)*AL138,AV_rounding),0))","v":0},{"$f":"IF(B139=1,0,IF(C139=1,ROUND(OFFSET(Input!$W$27,B139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL137),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),OFFSET(Input!$G$27,B139,0,1,1)-AE139,0)","v":0},{"$f":"IF(AND(C139=1,OFFSET(Input!$G$27,B139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B139,0,1,1),AP138),0)","v":0},0,0,0,692401.27078769903,689276.27078769903,685731.314082367,685731.314082367,83856.960799516499,83856.960799516499,83425.683374086904,83425.683374086904,{"$f":"IF(A139=\"\",\"\",AL139-ROUND(AL139*OFFSET(Input!$S$27,$B139,0,1,1),2*FEE_rounding))","v":685731.314082367},{"$f":"IF(A139=\"\",\"\",ROUND(AP139*(1-OFFSET(Input!$T$27,MIN(B139,10),0,1,1)),2*FEE_rounding))","v":83425.683374086904},6269156.9974564547,0,0,0,5500000,6192401.2707876991,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A139=1,PMF_1st=0),0,ROUND(IF(A139=1,AI139,AL138)*OFFSET(Input!$O$27,IF(A139=121,-1,0)+MIN(B139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A139=1,PMF_1st=0),0,IF(SUM($K$5:$L139)-$AU138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B138,B139),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B139,99),0,1,1))*VLOOKUP($B139,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[136,12,4,null,51,{"$f":"IF(A140=\"\",\"\",IF(A140=1,Age_Full_Month,IF(F139=11,0,F139+1)))","v":3},51,0,{"$f":"IF(A140=\"\",\"\",IF(AND(F140=11,G140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H140-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B140,99),0,1,1)*K140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*L140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B140,0,1,1)*M140,FEE_rounding)","v":0},0,0,{"$f":"IF(C140>=1,ROUND(K140*OFFSET(Input!$U$27,B140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B140=1,0,IF($C140>=1,ROUND(OFFSET(Input!$X$27,B140,0,1,1)*AL139,AV_rounding),0))","v":0},{"$f":"IF(B140=1,0,IF(C140=1,ROUND(OFFSET(Input!$W$27,B140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL138),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),OFFSET(Input!$G$27,B140,0,1,1)-AE140,0)","v":0},{"$f":"IF(AND(C140=1,OFFSET(Input!$G$27,B140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B140,0,1,1),AP139),0)","v":0},0,0,0,685731.314082367,682606.314082367,679095.66104995797,679095.66104995797,83425.683374086904,83425.683374086904,82996.624013990397,82996.624013990397,{"$f":"IF(A140=\"\",\"\",AL140-ROUND(AL140*OFFSET(Input!$S$27,$B140,0,1,1),2*FEE_rounding))","v":679095.66104995797},{"$f":"IF(A140=\"\",\"\",ROUND(AP140*(1-OFFSET(Input!$T$27,MIN(B140,10),0,1,1)),2*FEE_rounding))","v":82996.624013990397},6262092.2850639485,0,0,0,5500000,6185731.3140823673,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A140=1,PMF_1st=0),0,ROUND(IF(A140=1,AI140,AL139)*OFFSET(Input!$O$27,IF(A140=121,-1,0)+MIN(B140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A140=1,PMF_1st=0),0,IF(SUM($K$5:$L140)-$AU139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B139,B140),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B140,99),0,1,1))*VLOOKUP($B140,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[137,12,5,null,51,{"$f":"IF(A141=\"\",\"\",IF(A141=1,Age_Full_Month,IF(F140=11,0,F140+1)))","v":4},51,0,{"$f":"IF(A141=\"\",\"\",IF(AND(F141=11,G141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H141-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B141,99),0,1,1)*K141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*L141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B141,0,1,1)*M141,FEE_rounding)","v":0},0,0,{"$f":"IF(C141>=1,ROUND(K141*OFFSET(Input!$U$27,B141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B141=1,0,IF($C141>=1,ROUND(OFFSET(Input!$X$27,B141,0,1,1)*AL140,AV_rounding),0))","v":0},{"$f":"IF(B141=1,0,IF(C141=1,ROUND(OFFSET(Input!$W$27,B141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL139),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),OFFSET(Input!$G$27,B141,0,1,1)-AE141,0)","v":0},{"$f":"IF(AND(C141=1,OFFSET(Input!$G$27,B141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B141,0,1,1),AP140),0)","v":0},0,0,0,679095.66104995797,675970.66104995797,672494.13526624197,672494.13526624197,82996.624013990397,82996.624013990397,82569.771311688499,82569.771311688499,{"$f":"IF(A141=\"\",\"\",AL141-ROUND(AL141*OFFSET(Input!$S$27,$B141,0,1,1),2*FEE_rounding))","v":672494.13526624197},{"$f":"IF(A141=\"\",\"\",ROUND(AP141*(1-OFFSET(Input!$T$27,MIN(B141,10),0,1,1)),2*FEE_rounding))","v":82569.771311688499},6255063.9065779299,0,0,0,5500000,6179095.6610499583,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A141=1,PMF_1st=0),0,ROUND(IF(A141=1,AI141,AL140)*OFFSET(Input!$O$27,IF(A141=121,-1,0)+MIN(B141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A141=1,PMF_1st=0),0,IF(SUM($K$5:$L141)-$AU140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B140,B141),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B141,99),0,1,1))*VLOOKUP($B141,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[138,12,6,null,51,{"$f":"IF(A142=\"\",\"\",IF(A142=1,Age_Full_Month,IF(F141=11,0,F141+1)))","v":5},51,0,{"$f":"IF(A142=\"\",\"\",IF(AND(F142=11,G142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H142-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B142,99),0,1,1)*K142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*L142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B142,0,1,1)*M142,FEE_rounding)","v":0},0,0,{"$f":"IF(C142>=1,ROUND(K142*OFFSET(Input!$U$27,B142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B142=1,0,IF($C142>=1,ROUND(OFFSET(Input!$X$27,B142,0,1,1)*AL141,AV_rounding),0))","v":0},{"$f":"IF(B142=1,0,IF(C142=1,ROUND(OFFSET(Input!$W$27,B142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL140),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),OFFSET(Input!$G$27,B142,0,1,1)-AE142,0)","v":0},{"$f":"IF(AND(C142=1,OFFSET(Input!$G$27,B142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B142,0,1,1),AP141),0)","v":0},0,0,0,672494.13526624197,669369.13526624197,665926.56121434097,665926.56121434097,82569.771311688499,82569.771311688499,82145.113918311807,82145.113918311807,{"$f":"IF(A142=\"\",\"\",AL142-ROUND(AL142*OFFSET(Input!$S$27,$B142,0,1,1),2*FEE_rounding))","v":665926.56121434097},{"$f":"IF(A142=\"\",\"\",ROUND(AP142*(1-OFFSET(Input!$T$27,MIN(B142,10),0,1,1)),2*FEE_rounding))","v":82145.113918311807},6248071.6751326527,0,0,0,5500000,6172494.1352662416,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A142=1,PMF_1st=0),0,ROUND(IF(A142=1,AI142,AL141)*OFFSET(Input!$O$27,IF(A142=121,-1,0)+MIN(B142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A142=1,PMF_1st=0),0,IF(SUM($K$5:$L142)-$AU141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B141,B142),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B142,99),0,1,1))*VLOOKUP($B142,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[139,12,7,null,51,{"$f":"IF(A143=\"\",\"\",IF(A143=1,Age_Full_Month,IF(F142=11,0,F142+1)))","v":6},51,0,{"$f":"IF(A143=\"\",\"\",IF(AND(F143=11,G143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H143-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B143,99),0,1,1)*K143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*L143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B143,0,1,1)*M143,FEE_rounding)","v":0},0,0,{"$f":"IF(C143>=1,ROUND(K143*OFFSET(Input!$U$27,B143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B143=1,0,IF($C143>=1,ROUND(OFFSET(Input!$X$27,B143,0,1,1)*AL142,AV_rounding),0))","v":0},{"$f":"IF(B143=1,0,IF(C143=1,ROUND(OFFSET(Input!$W$27,B143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL141),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),OFFSET(Input!$G$27,B143,0,1,1)-AE143,0)","v":0},{"$f":"IF(AND(C143=1,OFFSET(Input!$G$27,B143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B143,0,1,1),AP142),0)","v":0},0,0,0,665926.56121434097,662801.56121434097,659392.76428006298,659392.76428006298,82145.113918311807,82145.113918311807,81722.6405433584,81722.6405433584,{"$f":"IF(A143=\"\",\"\",AL143-ROUND(AL143*OFFSET(Input!$S$27,$B143,0,1,1),2*FEE_rounding))","v":659392.76428006298},{"$f":"IF(A143=\"\",\"\",ROUND(AP143*(1-OFFSET(Input!$T$27,MIN(B143,10),0,1,1)),2*FEE_rounding))","v":81722.6405433584},6241115.4048234215,0,0,0,5500000,6165926.5612143409,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A143=1,PMF_1st=0),0,ROUND(IF(A143=1,AI143,AL142)*OFFSET(Input!$O$27,IF(A143=121,-1,0)+MIN(B143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A143=1,PMF_1st=0),0,IF(SUM($K$5:$L143)-$AU142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B142,B143),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B143,99),0,1,1))*VLOOKUP($B143,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[140,12,8,null,51,{"$f":"IF(A144=\"\",\"\",IF(A144=1,Age_Full_Month,IF(F143=11,0,F143+1)))","v":7},51,0,{"$f":"IF(A144=\"\",\"\",IF(AND(F144=11,G144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H144-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B144,99),0,1,1)*K144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*L144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B144,0,1,1)*M144,FEE_rounding)","v":0},0,0,{"$f":"IF(C144>=1,ROUND(K144*OFFSET(Input!$U$27,B144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B144=1,0,IF($C144>=1,ROUND(OFFSET(Input!$X$27,B144,0,1,1)*AL143,AV_rounding),0))","v":0},{"$f":"IF(B144=1,0,IF(C144=1,ROUND(OFFSET(Input!$W$27,B144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL142),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),OFFSET(Input!$G$27,B144,0,1,1)-AE144,0)","v":0},{"$f":"IF(AND(C144=1,OFFSET(Input!$G$27,B144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B144,0,1,1),AP143),0)","v":0},0,0,0,659392.76428006298,656267.76428006298,652892.57074725896,652892.57074725896,81722.6405433584,81722.6405433584,81302.339954393494,81302.339954393494,{"$f":"IF(A144=\"\",\"\",AL144-ROUND(AL144*OFFSET(Input!$S$27,$B144,0,1,1),2*FEE_rounding))","v":652892.57074725896},{"$f":"IF(A144=\"\",\"\",ROUND(AP144*(1-OFFSET(Input!$T$27,MIN(B144,10),0,1,1)),2*FEE_rounding))","v":81302.339954393494},6234194.910701653,0,0,0,5500000,6159392.7642800631,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A144=1,PMF_1st=0),0,ROUND(IF(A144=1,AI144,AL143)*OFFSET(Input!$O$27,IF(A144=121,-1,0)+MIN(B144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A144=1,PMF_1st=0),0,IF(SUM($K$5:$L144)-$AU143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B143,B144),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B144,99),0,1,1))*VLOOKUP($B144,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[141,12,9,null,51,{"$f":"IF(A145=\"\",\"\",IF(A145=1,Age_Full_Month,IF(F144=11,0,F144+1)))","v":8},51,0,{"$f":"IF(A145=\"\",\"\",IF(AND(F145=11,G145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H145-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B145,99),0,1,1)*K145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*L145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B145,0,1,1)*M145,FEE_rounding)","v":0},0,0,{"$f":"IF(C145>=1,ROUND(K145*OFFSET(Input!$U$27,B145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B145=1,0,IF($C145>=1,ROUND(OFFSET(Input!$X$27,B145,0,1,1)*AL144,AV_rounding),0))","v":0},{"$f":"IF(B145=1,0,IF(C145=1,ROUND(OFFSET(Input!$W$27,B145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL143),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),OFFSET(Input!$G$27,B145,0,1,1)-AE145,0)","v":0},{"$f":"IF(AND(C145=1,OFFSET(Input!$G$27,B145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B145,0,1,1),AP144),0)","v":0},0,0,0,652892.57074725896,649767.57074725896,646425.80779320304,646425.80779320304,81302.339954393494,81302.339954393494,80884.200976750799,80884.200976750799,{"$f":"IF(A145=\"\",\"\",AL145-ROUND(AL145*OFFSET(Input!$S$27,$B145,0,1,1),2*FEE_rounding))","v":646425.80779320304},{"$f":"IF(A145=\"\",\"\",ROUND(AP145*(1-OFFSET(Input!$T$27,MIN(B145,10),0,1,1)),2*FEE_rounding))","v":80884.200976750799},6227310.0087699536,0,0,0,5500000,6152892.5707472591,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A145=1,PMF_1st=0),0,ROUND(IF(A145=1,AI145,AL144)*OFFSET(Input!$O$27,IF(A145=121,-1,0)+MIN(B145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A145=1,PMF_1st=0),0,IF(SUM($K$5:$L145)-$AU144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B144,B145),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B145,99),0,1,1))*VLOOKUP($B145,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[142,12,10,null,51,{"$f":"IF(A146=\"\",\"\",IF(A146=1,Age_Full_Month,IF(F145=11,0,F145+1)))","v":9},51,0,{"$f":"IF(A146=\"\",\"\",IF(AND(F146=11,G146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H146-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B146,99),0,1,1)*K146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*L146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B146,0,1,1)*M146,FEE_rounding)","v":0},0,0,{"$f":"IF(C146>=1,ROUND(K146*OFFSET(Input!$U$27,B146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B146=1,0,IF($C146>=1,ROUND(OFFSET(Input!$X$27,B146,0,1,1)*AL145,AV_rounding),0))","v":0},{"$f":"IF(B146=1,0,IF(C146=1,ROUND(OFFSET(Input!$W$27,B146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL144),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),OFFSET(Input!$G$27,B146,0,1,1)-AE146,0)","v":0},{"$f":"IF(AND(C146=1,OFFSET(Input!$G$27,B146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B146,0,1,1),AP145),0)","v":0},0,0,0,646425.80779320304,643300.80779320304,639992.30348400003,639992.30348400003,80884.200976750799,80884.200976750799,80468.212493235595,80468.212493235595,{"$f":"IF(A146=\"\",\"\",AL146-ROUND(AL146*OFFSET(Input!$S$27,$B146,0,1,1),2*FEE_rounding))","v":639992.30348400003},{"$f":"IF(A146=\"\",\"\",ROUND(AP146*(1-OFFSET(Input!$T$27,MIN(B146,10),0,1,1)),2*FEE_rounding))","v":80468.212493235595},6220460.5159772355,0,0,0,5500000,6146425.8077932028,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A146=1,PMF_1st=0),0,ROUND(IF(A146=1,AI146,AL145)*OFFSET(Input!$O$27,IF(A146=121,-1,0)+MIN(B146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A146=1,PMF_1st=0),0,IF(SUM($K$5:$L146)-$AU145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B145,B146),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B146,99),0,1,1))*VLOOKUP($B146,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[143,12,11,null,51,{"$f":"IF(A147=\"\",\"\",IF(A147=1,Age_Full_Month,IF(F146=11,0,F146+1)))","v":10},51,0,{"$f":"IF(A147=\"\",\"\",IF(AND(F147=11,G147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H147-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B147,99),0,1,1)*K147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*L147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B147,0,1,1)*M147,FEE_rounding)","v":0},0,0,{"$f":"IF(C147>=1,ROUND(K147*OFFSET(Input!$U$27,B147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B147=1,0,IF($C147>=1,ROUND(OFFSET(Input!$X$27,B147,0,1,1)*AL146,AV_rounding),0))","v":0},{"$f":"IF(B147=1,0,IF(C147=1,ROUND(OFFSET(Input!$W$27,B147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL145),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),OFFSET(Input!$G$27,B147,0,1,1)-AE147,0)","v":0},{"$f":"IF(AND(C147=1,OFFSET(Input!$G$27,B147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B147,0,1,1),AP146),0)","v":0},0,0,0,639992.30348400003,636867.30348400003,633591.88677001302,633591.88677001302,80468.212493235595,80468.212493235595,80054.363443829003,80054.363443829003,{"$f":"IF(A147=\"\",\"\",AL147-ROUND(AL147*OFFSET(Input!$S$27,$B147,0,1,1),2*FEE_rounding))","v":633591.88677001302},{"$f":"IF(A147=\"\",\"\",ROUND(AP147*(1-OFFSET(Input!$T$27,MIN(B147,10),0,1,1)),2*FEE_rounding))","v":80054.363443829003},6213646.2502138419,0,0,0,5500000,6139992.3034840003,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A147=1,PMF_1st=0),0,ROUND(IF(A147=1,AI147,AL146)*OFFSET(Input!$O$27,IF(A147=121,-1,0)+MIN(B147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A147=1,PMF_1st=0),0,IF(SUM($K$5:$L147)-$AU146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B146,B147),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B147,99),0,1,1))*VLOOKUP($B147,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[144,12,12,null,51,{"$f":"IF(A148=\"\",\"\",IF(A148=1,Age_Full_Month,IF(F147=11,0,F147+1)))","v":11},51,0,{"$f":"IF(A148=\"\",\"\",IF(AND(F148=11,G148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H148-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B148,99),0,1,1)*K148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*L148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B148,0,1,1)*M148,FEE_rounding)","v":0},0,0,{"$f":"IF(C148>=1,ROUND(K148*OFFSET(Input!$U$27,B148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B148=1,0,IF($C148>=1,ROUND(OFFSET(Input!$X$27,B148,0,1,1)*AL147,AV_rounding),0))","v":0},{"$f":"IF(B148=1,0,IF(C148=1,ROUND(OFFSET(Input!$W$27,B148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL146),AV_rounding),0))","v":0},3025,0,0,0,100,0,0,0,{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),OFFSET(Input!$G$27,B148,0,1,1)-AE148,0)","v":0},{"$f":"IF(AND(C148=1,OFFSET(Input!$G$27,B148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B148,0,1,1),AP147),0)","v":0},0,0,0,633591.88677001302,630466.88677001302,627224.38748131495,627224.38748131495,80054.363443829003,80054.363443829003,79642.642825393996,79642.642825393996,{"$f":"IF(A148=\"\",\"\",AL148-ROUND(AL148*OFFSET(Input!$S$27,$B148,0,1,1),2*FEE_rounding))","v":627224.38748131495},{"$f":"IF(A148=\"\",\"\",ROUND(AP148*(1-OFFSET(Input!$T$27,MIN(B148,10),0,1,1)),2*FEE_rounding))","v":79642.642825393996},6206867.030306709,0,0,0,5500000,6133591.8867700128,1200000,5500000,3025,0,null,null,{"$f":"IF(AND(A148=1,PMF_1st=0),0,ROUND(IF(A148=1,AI148,AL147)*OFFSET(Input!$O$27,IF(A148=121,-1,0)+MIN(B148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A148=1,PMF_1st=0),0,IF(SUM($K$5:$L148)-$AU147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B147,B148),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B148,99),0,1,1))*VLOOKUP($B148,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[145,13,1,null,52,{"$f":"IF(A149=\"\",\"\",IF(A149=1,Age_Full_Month,IF(F148=11,0,F148+1)))","v":0},52,0,{"$f":"IF(A149=\"\",\"\",IF(AND(F149=11,G149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H149-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B149,99),0,1,1)*K149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*L149,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B149,0,1,1)*M149,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C149>=1,ROUND(K149*OFFSET(Input!$U$27,B149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B149=1,0,IF($C149>=1,ROUND(OFFSET(Input!$X$27,B149,0,1,1)*AL148,AV_rounding),0))","v":0},{"$f":"IF(B149=1,0,IF(C149=1,ROUND(OFFSET(Input!$W$27,B149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL147),AV_rounding),0))","v":0},3245,0,0,109700,100,0,0,0,{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),OFFSET(Input!$G$27,B149,0,1,1)-AE149,0)","v":0},{"$f":"IF(AND(C149=1,OFFSET(Input!$G$27,B149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B149,0,1,1),AP148),0)","v":0},0,0,0,727224.38748131495,723879.38748131495,720156.46650280606,720156.46650280606,89342.642825393996,89342.642825393996,88883.152466914005,88883.152466914005,{"$f":"IF(A149=\"\",\"\",AL149-ROUND(AL149*OFFSET(Input!$S$27,$B149,0,1,1),2*FEE_rounding))","v":720156.46650280606},{"$f":"IF(A149=\"\",\"\",ROUND(AP149*(1-OFFSET(Input!$T$27,MIN(B149,10),0,1,1)),2*FEE_rounding))","v":88883.152466914005},6309039.6189697199,0,0,109700,5500000,6227224.3874813151,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A149=1,PMF_1st=0),0,ROUND(IF(A149=1,AI149,AL148)*OFFSET(Input!$O$27,IF(A149=121,-1,0)+MIN(B149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A149=1,PMF_1st=0),0,IF(SUM($K$5:$L149)-$AU148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B148,B149),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B149,99),0,1,1))*VLOOKUP($B149,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[146,13,2,null,52,{"$f":"IF(A150=\"\",\"\",IF(A150=1,Age_Full_Month,IF(F149=11,0,F149+1)))","v":1},52,0,{"$f":"IF(A150=\"\",\"\",IF(AND(F150=11,G150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H150-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B150,99),0,1,1)*K150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*L150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B150,0,1,1)*M150,FEE_rounding)","v":0},0,0,{"$f":"IF(C150>=1,ROUND(K150*OFFSET(Input!$U$27,B150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B150=1,0,IF($C150>=1,ROUND(OFFSET(Input!$X$27,B150,0,1,1)*AL149,AV_rounding),0))","v":0},{"$f":"IF(B150=1,0,IF(C150=1,ROUND(OFFSET(Input!$W$27,B150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL148),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),OFFSET(Input!$G$27,B150,0,1,1)-AE150,0)","v":0},{"$f":"IF(AND(C150=1,OFFSET(Input!$G$27,B150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B150,0,1,1),AP149),0)","v":0},0,0,0,720156.46650280606,716811.46650280606,713124.89593258395,713124.89593258395,88883.152466914005,88883.152466914005,88426.025273243795,88426.025273243795,{"$f":"IF(A150=\"\",\"\",AL150-ROUND(AL150*OFFSET(Input!$S$27,$B150,0,1,1),2*FEE_rounding))","v":713124.89593258395},{"$f":"IF(A150=\"\",\"\",ROUND(AP150*(1-OFFSET(Input!$T$27,MIN(B150,10),0,1,1)),2*FEE_rounding))","v":88426.025273243795},6301550.921205828,0,0,0,5500000,6220156.4665028062,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A150=1,PMF_1st=0),0,ROUND(IF(A150=1,AI150,AL149)*OFFSET(Input!$O$27,IF(A150=121,-1,0)+MIN(B150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A150=1,PMF_1st=0),0,IF(SUM($K$5:$L150)-$AU149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B149,B150),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B150,99),0,1,1))*VLOOKUP($B150,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[147,13,3,null,52,{"$f":"IF(A151=\"\",\"\",IF(A151=1,Age_Full_Month,IF(F150=11,0,F150+1)))","v":2},52,0,{"$f":"IF(A151=\"\",\"\",IF(AND(F151=11,G151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H151-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B151,99),0,1,1)*K151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*L151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B151,0,1,1)*M151,FEE_rounding)","v":0},0,0,{"$f":"IF(C151>=1,ROUND(K151*OFFSET(Input!$U$27,B151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B151=1,0,IF($C151>=1,ROUND(OFFSET(Input!$X$27,B151,0,1,1)*AL150,AV_rounding),0))","v":0},{"$f":"IF(B151=1,0,IF(C151=1,ROUND(OFFSET(Input!$W$27,B151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL149),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),OFFSET(Input!$G$27,B151,0,1,1)-AE151,0)","v":0},{"$f":"IF(AND(C151=1,OFFSET(Input!$G$27,B151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B151,0,1,1),AP150),0)","v":0},0,0,0,713124.89593258395,709779.89593258395,706129.48882003303,706129.48882003303,88426.025273243795,88426.025273243795,87971.249090596393,87971.249090596393,{"$f":"IF(A151=\"\",\"\",AL151-ROUND(AL151*OFFSET(Input!$S$27,$B151,0,1,1),2*FEE_rounding))","v":706129.48882003303},{"$f":"IF(A151=\"\",\"\",ROUND(AP151*(1-OFFSET(Input!$T$27,MIN(B151,10),0,1,1)),2*FEE_rounding))","v":87971.249090596393},6294100.7379106293,0,0,0,5500000,6213124.8959325841,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A151=1,PMF_1st=0),0,ROUND(IF(A151=1,AI151,AL150)*OFFSET(Input!$O$27,IF(A151=121,-1,0)+MIN(B151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A151=1,PMF_1st=0),0,IF(SUM($K$5:$L151)-$AU150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B150,B151),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B151,99),0,1,1))*VLOOKUP($B151,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[148,13,4,null,52,{"$f":"IF(A152=\"\",\"\",IF(A152=1,Age_Full_Month,IF(F151=11,0,F151+1)))","v":3},52,0,{"$f":"IF(A152=\"\",\"\",IF(AND(F152=11,G152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H152-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B152,99),0,1,1)*K152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*L152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B152,0,1,1)*M152,FEE_rounding)","v":0},0,0,{"$f":"IF(C152>=1,ROUND(K152*OFFSET(Input!$U$27,B152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B152=1,0,IF($C152>=1,ROUND(OFFSET(Input!$X$27,B152,0,1,1)*AL151,AV_rounding),0))","v":0},{"$f":"IF(B152=1,0,IF(C152=1,ROUND(OFFSET(Input!$W$27,B152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL150),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),OFFSET(Input!$G$27,B152,0,1,1)-AE152,0)","v":0},{"$f":"IF(AND(C152=1,OFFSET(Input!$G$27,B152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B152,0,1,1),AP151),0)","v":0},0,0,0,706129.48882003303,702784.48882003303,699170.05917602498,699170.05917602498,87971.249090596393,87971.249090596393,87518.811827691999,87518.811827691999,{"$f":"IF(A152=\"\",\"\",AL152-ROUND(AL152*OFFSET(Input!$S$27,$B152,0,1,1),2*FEE_rounding))","v":699170.05917602498},{"$f":"IF(A152=\"\",\"\",ROUND(AP152*(1-OFFSET(Input!$T$27,MIN(B152,10),0,1,1)),2*FEE_rounding))","v":87518.811827691999},6286688.8710037172,0,0,0,5500000,6206129.4888200331,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A152=1,PMF_1st=0),0,ROUND(IF(A152=1,AI152,AL151)*OFFSET(Input!$O$27,IF(A152=121,-1,0)+MIN(B152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A152=1,PMF_1st=0),0,IF(SUM($K$5:$L152)-$AU151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B151,B152),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B152,99),0,1,1))*VLOOKUP($B152,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[149,13,5,null,52,{"$f":"IF(A153=\"\",\"\",IF(A153=1,Age_Full_Month,IF(F152=11,0,F152+1)))","v":4},52,0,{"$f":"IF(A153=\"\",\"\",IF(AND(F153=11,G153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H153-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B153,99),0,1,1)*K153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*L153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B153,0,1,1)*M153,FEE_rounding)","v":0},0,0,{"$f":"IF(C153>=1,ROUND(K153*OFFSET(Input!$U$27,B153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B153=1,0,IF($C153>=1,ROUND(OFFSET(Input!$X$27,B153,0,1,1)*AL152,AV_rounding),0))","v":0},{"$f":"IF(B153=1,0,IF(C153=1,ROUND(OFFSET(Input!$W$27,B153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL151),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),OFFSET(Input!$G$27,B153,0,1,1)-AE153,0)","v":0},{"$f":"IF(AND(C153=1,OFFSET(Input!$G$27,B153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B153,0,1,1),AP152),0)","v":0},0,0,0,699170.05917602498,695825.05917602498,692246.42196797905,692246.42196797905,87518.811827691999,87518.811827691999,87068.701455436298,87068.701455436298,{"$f":"IF(A153=\"\",\"\",AL153-ROUND(AL153*OFFSET(Input!$S$27,$B153,0,1,1),2*FEE_rounding))","v":692246.42196797905},{"$f":"IF(A153=\"\",\"\",ROUND(AP153*(1-OFFSET(Input!$T$27,MIN(B153,10),0,1,1)),2*FEE_rounding))","v":87068.701455436298},6279315.1234234162,0,0,0,5500000,6199170.059176025,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A153=1,PMF_1st=0),0,ROUND(IF(A153=1,AI153,AL152)*OFFSET(Input!$O$27,IF(A153=121,-1,0)+MIN(B153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A153=1,PMF_1st=0),0,IF(SUM($K$5:$L153)-$AU152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B152,B153),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B153,99),0,1,1))*VLOOKUP($B153,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[150,13,6,null,52,{"$f":"IF(A154=\"\",\"\",IF(A154=1,Age_Full_Month,IF(F153=11,0,F153+1)))","v":5},52,0,{"$f":"IF(A154=\"\",\"\",IF(AND(F154=11,G154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H154-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B154,99),0,1,1)*K154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*L154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B154,0,1,1)*M154,FEE_rounding)","v":0},0,0,{"$f":"IF(C154>=1,ROUND(K154*OFFSET(Input!$U$27,B154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B154=1,0,IF($C154>=1,ROUND(OFFSET(Input!$X$27,B154,0,1,1)*AL153,AV_rounding),0))","v":0},{"$f":"IF(B154=1,0,IF(C154=1,ROUND(OFFSET(Input!$W$27,B154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL152),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),OFFSET(Input!$G$27,B154,0,1,1)-AE154,0)","v":0},{"$f":"IF(AND(C154=1,OFFSET(Input!$G$27,B154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B154,0,1,1),AP153),0)","v":0},0,0,0,692246.42196797905,688901.42196797905,685358.393114937,685358.393114937,87068.701455436298,87068.701455436298,86620.906006600795,86620.906006600795,{"$f":"IF(A154=\"\",\"\",AL154-ROUND(AL154*OFFSET(Input!$S$27,$B154,0,1,1),2*FEE_rounding))","v":685358.393114937},{"$f":"IF(A154=\"\",\"\",ROUND(AP154*(1-OFFSET(Input!$T$27,MIN(B154,10),0,1,1)),2*FEE_rounding))","v":86620.906006600795},6271979.2991215382,0,0,0,5500000,6192246.4219679795,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A154=1,PMF_1st=0),0,ROUND(IF(A154=1,AI154,AL153)*OFFSET(Input!$O$27,IF(A154=121,-1,0)+MIN(B154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A154=1,PMF_1st=0),0,IF(SUM($K$5:$L154)-$AU153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B153,B154),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B154,99),0,1,1))*VLOOKUP($B154,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[151,13,7,null,52,{"$f":"IF(A155=\"\",\"\",IF(A155=1,Age_Full_Month,IF(F154=11,0,F154+1)))","v":6},52,0,{"$f":"IF(A155=\"\",\"\",IF(AND(F155=11,G155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H155-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B155,99),0,1,1)*K155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*L155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B155,0,1,1)*M155,FEE_rounding)","v":0},0,0,{"$f":"IF(C155>=1,ROUND(K155*OFFSET(Input!$U$27,B155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B155=1,0,IF($C155>=1,ROUND(OFFSET(Input!$X$27,B155,0,1,1)*AL154,AV_rounding),0))","v":0},{"$f":"IF(B155=1,0,IF(C155=1,ROUND(OFFSET(Input!$W$27,B155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL153),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),OFFSET(Input!$G$27,B155,0,1,1)-AE155,0)","v":0},{"$f":"IF(AND(C155=1,OFFSET(Input!$G$27,B155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B155,0,1,1),AP154),0)","v":0},0,0,0,685358.393114937,682013.393114937,678505.789482672,678505.789482672,86620.906006600795,86620.906006600795,86175.413575504703,86175.413575504703,{"$f":"IF(A155=\"\",\"\",AL155-ROUND(AL155*OFFSET(Input!$S$27,$B155,0,1,1),2*FEE_rounding))","v":678505.789482672},{"$f":"IF(A155=\"\",\"\",ROUND(AP155*(1-OFFSET(Input!$T$27,MIN(B155,10),0,1,1)),2*FEE_rounding))","v":86175.413575504703},6264681.2030581767,0,0,0,5500000,6185358.3931149375,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A155=1,PMF_1st=0),0,ROUND(IF(A155=1,AI155,AL154)*OFFSET(Input!$O$27,IF(A155=121,-1,0)+MIN(B155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A155=1,PMF_1st=0),0,IF(SUM($K$5:$L155)-$AU154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B154,B155),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B155,99),0,1,1))*VLOOKUP($B155,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[152,13,8,null,52,{"$f":"IF(A156=\"\",\"\",IF(A156=1,Age_Full_Month,IF(F155=11,0,F155+1)))","v":7},52,0,{"$f":"IF(A156=\"\",\"\",IF(AND(F156=11,G156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H156-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B156,99),0,1,1)*K156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*L156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B156,0,1,1)*M156,FEE_rounding)","v":0},0,0,{"$f":"IF(C156>=1,ROUND(K156*OFFSET(Input!$U$27,B156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B156=1,0,IF($C156>=1,ROUND(OFFSET(Input!$X$27,B156,0,1,1)*AL155,AV_rounding),0))","v":0},{"$f":"IF(B156=1,0,IF(C156=1,ROUND(OFFSET(Input!$W$27,B156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL154),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),OFFSET(Input!$G$27,B156,0,1,1)-AE156,0)","v":0},{"$f":"IF(AND(C156=1,OFFSET(Input!$G$27,B156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B156,0,1,1),AP155),0)","v":0},0,0,0,678505.789482672,675160.789482672,671688.42887881899,671688.42887881899,86175.413575504703,86175.413575504703,85732.212317698199,85732.212317698199,{"$f":"IF(A156=\"\",\"\",AL156-ROUND(AL156*OFFSET(Input!$S$27,$B156,0,1,1),2*FEE_rounding))","v":671688.42887881899},{"$f":"IF(A156=\"\",\"\",ROUND(AP156*(1-OFFSET(Input!$T$27,MIN(B156,10),0,1,1)),2*FEE_rounding))","v":85732.212317698199},6257420.6411965173,0,0,0,5500000,6178505.7894826718,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A156=1,PMF_1st=0),0,ROUND(IF(A156=1,AI156,AL155)*OFFSET(Input!$O$27,IF(A156=121,-1,0)+MIN(B156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A156=1,PMF_1st=0),0,IF(SUM($K$5:$L156)-$AU155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B155,B156),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B156,99),0,1,1))*VLOOKUP($B156,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[153,13,9,null,52,{"$f":"IF(A157=\"\",\"\",IF(A157=1,Age_Full_Month,IF(F156=11,0,F156+1)))","v":8},52,0,{"$f":"IF(A157=\"\",\"\",IF(AND(F157=11,G157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H157-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B157,99),0,1,1)*K157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*L157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B157,0,1,1)*M157,FEE_rounding)","v":0},0,0,{"$f":"IF(C157>=1,ROUND(K157*OFFSET(Input!$U$27,B157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B157=1,0,IF($C157>=1,ROUND(OFFSET(Input!$X$27,B157,0,1,1)*AL156,AV_rounding),0))","v":0},{"$f":"IF(B157=1,0,IF(C157=1,ROUND(OFFSET(Input!$W$27,B157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL155),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),OFFSET(Input!$G$27,B157,0,1,1)-AE157,0)","v":0},{"$f":"IF(AND(C157=1,OFFSET(Input!$G$27,B157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B157,0,1,1),AP156),0)","v":0},0,0,0,671688.42887881899,668343.42887881899,664906.13004803099,664906.13004803099,85732.212317698199,85732.212317698199,85291.290449647699,85291.290449647699,{"$f":"IF(A157=\"\",\"\",AL157-ROUND(AL157*OFFSET(Input!$S$27,$B157,0,1,1),2*FEE_rounding))","v":664906.13004803099},{"$f":"IF(A157=\"\",\"\",ROUND(AP157*(1-OFFSET(Input!$T$27,MIN(B157,10),0,1,1)),2*FEE_rounding))","v":85291.290449647699},6250197.4204976782,0,0,0,5500000,6171688.4288788186,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A157=1,PMF_1st=0),0,ROUND(IF(A157=1,AI157,AL156)*OFFSET(Input!$O$27,IF(A157=121,-1,0)+MIN(B157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A157=1,PMF_1st=0),0,IF(SUM($K$5:$L157)-$AU156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B156,B157),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B157,99),0,1,1))*VLOOKUP($B157,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[154,13,10,null,52,{"$f":"IF(A158=\"\",\"\",IF(A158=1,Age_Full_Month,IF(F157=11,0,F157+1)))","v":9},52,0,{"$f":"IF(A158=\"\",\"\",IF(AND(F158=11,G158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H158-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B158,99),0,1,1)*K158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*L158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B158,0,1,1)*M158,FEE_rounding)","v":0},0,0,{"$f":"IF(C158>=1,ROUND(K158*OFFSET(Input!$U$27,B158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B158=1,0,IF($C158>=1,ROUND(OFFSET(Input!$X$27,B158,0,1,1)*AL157,AV_rounding),0))","v":0},{"$f":"IF(B158=1,0,IF(C158=1,ROUND(OFFSET(Input!$W$27,B158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL156),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),OFFSET(Input!$G$27,B158,0,1,1)-AE158,0)","v":0},{"$f":"IF(AND(C158=1,OFFSET(Input!$G$27,B158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B158,0,1,1),AP157),0)","v":0},0,0,0,664906.13004803099,661561.13004803099,658158.71266715904,658158.71266715904,85291.290449647699,85291.290449647699,84852.636248422394,84852.636248422394,{"$f":"IF(A158=\"\",\"\",AL158-ROUND(AL158*OFFSET(Input!$S$27,$B158,0,1,1),2*FEE_rounding))","v":658158.71266715904},{"$f":"IF(A158=\"\",\"\",ROUND(AP158*(1-OFFSET(Input!$T$27,MIN(B158,10),0,1,1)),2*FEE_rounding))","v":84852.636248422394},6243011.3489155816,0,0,0,5500000,6164906.130048031,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A158=1,PMF_1st=0),0,ROUND(IF(A158=1,AI158,AL157)*OFFSET(Input!$O$27,IF(A158=121,-1,0)+MIN(B158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A158=1,PMF_1st=0),0,IF(SUM($K$5:$L158)-$AU157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B157,B158),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B158,99),0,1,1))*VLOOKUP($B158,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[155,13,11,null,52,{"$f":"IF(A159=\"\",\"\",IF(A159=1,Age_Full_Month,IF(F158=11,0,F158+1)))","v":10},52,0,{"$f":"IF(A159=\"\",\"\",IF(AND(F159=11,G159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H159-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B159,99),0,1,1)*K159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*L159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B159,0,1,1)*M159,FEE_rounding)","v":0},0,0,{"$f":"IF(C159>=1,ROUND(K159*OFFSET(Input!$U$27,B159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B159=1,0,IF($C159>=1,ROUND(OFFSET(Input!$X$27,B159,0,1,1)*AL158,AV_rounding),0))","v":0},{"$f":"IF(B159=1,0,IF(C159=1,ROUND(OFFSET(Input!$W$27,B159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL157),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),OFFSET(Input!$G$27,B159,0,1,1)-AE159,0)","v":0},{"$f":"IF(AND(C159=1,OFFSET(Input!$G$27,B159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B159,0,1,1),AP158),0)","v":0},0,0,0,658158.71266715904,654813.71266715904,651445.99734045798,651445.99734045798,84852.636248422394,84852.636248422394,84416.238051382796,84416.238051382796,{"$f":"IF(A159=\"\",\"\",AL159-ROUND(AL159*OFFSET(Input!$S$27,$B159,0,1,1),2*FEE_rounding))","v":651445.99734045798},{"$f":"IF(A159=\"\",\"\",ROUND(AP159*(1-OFFSET(Input!$T$27,MIN(B159,10),0,1,1)),2*FEE_rounding))","v":84416.238051382796},6235862.2353918403,0,0,0,5500000,6158158.7126671588,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A159=1,PMF_1st=0),0,ROUND(IF(A159=1,AI159,AL158)*OFFSET(Input!$O$27,IF(A159=121,-1,0)+MIN(B159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A159=1,PMF_1st=0),0,IF(SUM($K$5:$L159)-$AU158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B158,B159),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B159,99),0,1,1))*VLOOKUP($B159,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[156,13,12,null,52,{"$f":"IF(A160=\"\",\"\",IF(A160=1,Age_Full_Month,IF(F159=11,0,F159+1)))","v":11},52,0,{"$f":"IF(A160=\"\",\"\",IF(AND(F160=11,G160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H160-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B160,99),0,1,1)*K160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*L160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B160,0,1,1)*M160,FEE_rounding)","v":0},0,0,{"$f":"IF(C160>=1,ROUND(K160*OFFSET(Input!$U$27,B160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B160=1,0,IF($C160>=1,ROUND(OFFSET(Input!$X$27,B160,0,1,1)*AL159,AV_rounding),0))","v":0},{"$f":"IF(B160=1,0,IF(C160=1,ROUND(OFFSET(Input!$W$27,B160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL158),AV_rounding),0))","v":0},3245,0,0,0,100,0,0,0,{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),OFFSET(Input!$G$27,B160,0,1,1)-AE160,0)","v":0},{"$f":"IF(AND(C160=1,OFFSET(Input!$G$27,B160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B160,0,1,1),AP159),0)","v":0},0,0,0,651445.99734045798,648100.99734045798,644767.80559481902,644767.80559481902,84416.238051382796,84416.238051382796,83982.084255870301,83982.084255870301,{"$f":"IF(A160=\"\",\"\",AL160-ROUND(AL160*OFFSET(Input!$S$27,$B160,0,1,1),2*FEE_rounding))","v":644767.80559481902},{"$f":"IF(A160=\"\",\"\",ROUND(AP160*(1-OFFSET(Input!$T$27,MIN(B160,10),0,1,1)),2*FEE_rounding))","v":83982.084255870301},6228749.8898506891,0,0,0,5500000,6151445.9973404575,1300000,5500000,3245,0,null,null,{"$f":"IF(AND(A160=1,PMF_1st=0),0,ROUND(IF(A160=1,AI160,AL159)*OFFSET(Input!$O$27,IF(A160=121,-1,0)+MIN(B160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A160=1,PMF_1st=0),0,IF(SUM($K$5:$L160)-$AU159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B159,B160),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B160,99),0,1,1))*VLOOKUP($B160,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[157,14,1,null,53,{"$f":"IF(A161=\"\",\"\",IF(A161=1,Age_Full_Month,IF(F160=11,0,F160+1)))","v":0},53,0,{"$f":"IF(A161=\"\",\"\",IF(AND(F161=11,G161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H161-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B161,99),0,1,1)*K161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*L161,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B161,0,1,1)*M161,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C161>=1,ROUND(K161*OFFSET(Input!$U$27,B161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B161=1,0,IF($C161>=1,ROUND(OFFSET(Input!$X$27,B161,0,1,1)*AL160,AV_rounding),0))","v":0},{"$f":"IF(B161=1,0,IF(C161=1,ROUND(OFFSET(Input!$W$27,B161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL159),AV_rounding),0))","v":0},3520,0,0,109700,100,0,0,0,{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),OFFSET(Input!$G$27,B161,0,1,1)-AE161,0)","v":0},{"$f":"IF(AND(C161=1,OFFSET(Input!$G$27,B161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B161,0,1,1),AP160),0)","v":0},0,0,0,744767.80559481902,741147.80559481902,737336.07292036701,737336.07292036701,93682.084255870301,93682.084255870301,93200.276094430403,93200.276094430403,{"$f":"IF(A161=\"\",\"\",AL161-ROUND(AL161*OFFSET(Input!$S$27,$B161,0,1,1),2*FEE_rounding))","v":737336.07292036701},{"$f":"IF(A161=\"\",\"\",ROUND(AP161*(1-OFFSET(Input!$T$27,MIN(B161,10),0,1,1)),2*FEE_rounding))","v":93200.276094430403},6330536.3490147972,0,0,109700,5500000,6244767.8055948187,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A161=1,PMF_1st=0),0,ROUND(IF(A161=1,AI161,AL160)*OFFSET(Input!$O$27,IF(A161=121,-1,0)+MIN(B161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A161=1,PMF_1st=0),0,IF(SUM($K$5:$L161)-$AU160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B160,B161),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B161,99),0,1,1))*VLOOKUP($B161,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[158,14,2,null,53,{"$f":"IF(A162=\"\",\"\",IF(A162=1,Age_Full_Month,IF(F161=11,0,F161+1)))","v":1},53,0,{"$f":"IF(A162=\"\",\"\",IF(AND(F162=11,G162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H162-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B162,99),0,1,1)*K162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*L162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B162,0,1,1)*M162,FEE_rounding)","v":0},0,0,{"$f":"IF(C162>=1,ROUND(K162*OFFSET(Input!$U$27,B162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B162=1,0,IF($C162>=1,ROUND(OFFSET(Input!$X$27,B162,0,1,1)*AL161,AV_rounding),0))","v":0},{"$f":"IF(B162=1,0,IF(C162=1,ROUND(OFFSET(Input!$W$27,B162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL160),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),OFFSET(Input!$G$27,B162,0,1,1)-AE162,0)","v":0},{"$f":"IF(AND(C162=1,OFFSET(Input!$G$27,B162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B162,0,1,1),AP161),0)","v":0},0,0,0,737336.07292036701,733716.07292036701,729942.56174242299,729942.56174242299,93200.276094430403,93200.276094430403,92720.945878547296,92720.945878547296,{"$f":"IF(A162=\"\",\"\",AL162-ROUND(AL162*OFFSET(Input!$S$27,$B162,0,1,1),2*FEE_rounding))","v":729942.56174242299},{"$f":"IF(A162=\"\",\"\",ROUND(AP162*(1-OFFSET(Input!$T$27,MIN(B162,10),0,1,1)),2*FEE_rounding))","v":92720.945878547296},6322663.5076209707,0,0,0,5500000,6237336.0729203671,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A162=1,PMF_1st=0),0,ROUND(IF(A162=1,AI162,AL161)*OFFSET(Input!$O$27,IF(A162=121,-1,0)+MIN(B162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A162=1,PMF_1st=0),0,IF(SUM($K$5:$L162)-$AU161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B161,B162),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B162,99),0,1,1))*VLOOKUP($B162,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[159,14,3,null,53,{"$f":"IF(A163=\"\",\"\",IF(A163=1,Age_Full_Month,IF(F162=11,0,F162+1)))","v":2},53,0,{"$f":"IF(A163=\"\",\"\",IF(AND(F163=11,G163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H163-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B163,99),0,1,1)*K163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*L163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B163,0,1,1)*M163,FEE_rounding)","v":0},0,0,{"$f":"IF(C163>=1,ROUND(K163*OFFSET(Input!$U$27,B163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B163=1,0,IF($C163>=1,ROUND(OFFSET(Input!$X$27,B163,0,1,1)*AL162,AV_rounding),0))","v":0},{"$f":"IF(B163=1,0,IF(C163=1,ROUND(OFFSET(Input!$W$27,B163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL161),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),OFFSET(Input!$G$27,B163,0,1,1)-AE163,0)","v":0},{"$f":"IF(AND(C163=1,OFFSET(Input!$G$27,B163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B163,0,1,1),AP162),0)","v":0},0,0,0,729942.56174242299,726322.56174242299,722587.07548733905,722587.07548733905,92720.945878547296,92720.945878547296,92244.080864115196,92244.080864115196,{"$f":"IF(A163=\"\",\"\",AL163-ROUND(AL163*OFFSET(Input!$S$27,$B163,0,1,1),2*FEE_rounding))","v":722587.07548733905},{"$f":"IF(A163=\"\",\"\",ROUND(AP163*(1-OFFSET(Input!$T$27,MIN(B163,10),0,1,1)),2*FEE_rounding))","v":92244.080864115196},6314831.1563514546,0,0,0,5500000,6229942.5617424231,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A163=1,PMF_1st=0),0,ROUND(IF(A163=1,AI163,AL162)*OFFSET(Input!$O$27,IF(A163=121,-1,0)+MIN(B163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A163=1,PMF_1st=0),0,IF(SUM($K$5:$L163)-$AU162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B162,B163),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B163,99),0,1,1))*VLOOKUP($B163,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[160,14,4,null,53,{"$f":"IF(A164=\"\",\"\",IF(A164=1,Age_Full_Month,IF(F163=11,0,F163+1)))","v":3},53,0,{"$f":"IF(A164=\"\",\"\",IF(AND(F164=11,G164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H164-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B164,99),0,1,1)*K164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*L164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B164,0,1,1)*M164,FEE_rounding)","v":0},0,0,{"$f":"IF(C164>=1,ROUND(K164*OFFSET(Input!$U$27,B164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B164=1,0,IF($C164>=1,ROUND(OFFSET(Input!$X$27,B164,0,1,1)*AL163,AV_rounding),0))","v":0},{"$f":"IF(B164=1,0,IF(C164=1,ROUND(OFFSET(Input!$W$27,B164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL162),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),OFFSET(Input!$G$27,B164,0,1,1)-AE164,0)","v":0},{"$f":"IF(AND(C164=1,OFFSET(Input!$G$27,B164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B164,0,1,1),AP163),0)","v":0},0,0,0,722587.07548733905,718967.07548733905,715269.41859244998,715269.41859244998,92244.080864115196,92244.080864115196,91769.668372571294,91769.668372571294,{"$f":"IF(A164=\"\",\"\",AL164-ROUND(AL164*OFFSET(Input!$S$27,$B164,0,1,1),2*FEE_rounding))","v":715269.41859244998},{"$f":"IF(A164=\"\",\"\",ROUND(AP164*(1-OFFSET(Input!$T$27,MIN(B164,10),0,1,1)),2*FEE_rounding))","v":91769.668372571294},6307039.0869650217,0,0,0,5500000,6222587.0754873389,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A164=1,PMF_1st=0),0,ROUND(IF(A164=1,AI164,AL163)*OFFSET(Input!$O$27,IF(A164=121,-1,0)+MIN(B164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A164=1,PMF_1st=0),0,IF(SUM($K$5:$L164)-$AU163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B163,B164),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B164,99),0,1,1))*VLOOKUP($B164,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[161,14,5,null,53,{"$f":"IF(A165=\"\",\"\",IF(A165=1,Age_Full_Month,IF(F164=11,0,F164+1)))","v":4},53,0,{"$f":"IF(A165=\"\",\"\",IF(AND(F165=11,G165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H165-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B165,99),0,1,1)*K165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*L165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B165,0,1,1)*M165,FEE_rounding)","v":0},0,0,{"$f":"IF(C165>=1,ROUND(K165*OFFSET(Input!$U$27,B165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B165=1,0,IF($C165>=1,ROUND(OFFSET(Input!$X$27,B165,0,1,1)*AL164,AV_rounding),0))","v":0},{"$f":"IF(B165=1,0,IF(C165=1,ROUND(OFFSET(Input!$W$27,B165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL163),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),OFFSET(Input!$G$27,B165,0,1,1)-AE165,0)","v":0},{"$f":"IF(AND(C165=1,OFFSET(Input!$G$27,B165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B165,0,1,1),AP164),0)","v":0},0,0,0,715269.41859244998,711649.41859244998,707989.39650087,707989.39650087,91769.668372571294,91769.668372571294,91297.695790558995,91297.695790558995,{"$f":"IF(A165=\"\",\"\",AL165-ROUND(AL165*OFFSET(Input!$S$27,$B165,0,1,1),2*FEE_rounding))","v":707989.39650087},{"$f":"IF(A165=\"\",\"\",ROUND(AP165*(1-OFFSET(Input!$T$27,MIN(B165,10),0,1,1)),2*FEE_rounding))","v":91297.695790558995},6299287.0922914287,0,0,0,5500000,6215269.4185924502,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A165=1,PMF_1st=0),0,ROUND(IF(A165=1,AI165,AL164)*OFFSET(Input!$O$27,IF(A165=121,-1,0)+MIN(B165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A165=1,PMF_1st=0),0,IF(SUM($K$5:$L165)-$AU164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B164,B165),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B165,99),0,1,1))*VLOOKUP($B165,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[162,14,6,null,53,{"$f":"IF(A166=\"\",\"\",IF(A166=1,Age_Full_Month,IF(F165=11,0,F165+1)))","v":5},53,0,{"$f":"IF(A166=\"\",\"\",IF(AND(F166=11,G166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H166-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B166,99),0,1,1)*K166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*L166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B166,0,1,1)*M166,FEE_rounding)","v":0},0,0,{"$f":"IF(C166>=1,ROUND(K166*OFFSET(Input!$U$27,B166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B166=1,0,IF($C166>=1,ROUND(OFFSET(Input!$X$27,B166,0,1,1)*AL165,AV_rounding),0))","v":0},{"$f":"IF(B166=1,0,IF(C166=1,ROUND(OFFSET(Input!$W$27,B166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL164),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),OFFSET(Input!$G$27,B166,0,1,1)-AE166,0)","v":0},{"$f":"IF(AND(C166=1,OFFSET(Input!$G$27,B166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B166,0,1,1),AP165),0)","v":0},0,0,0,707989.39650087,704369.39650087,700746.81565632299,700746.81565632299,91297.695790558995,91297.695790558995,90828.150569592297,90828.150569592297,{"$f":"IF(A166=\"\",\"\",AL166-ROUND(AL166*OFFSET(Input!$S$27,$B166,0,1,1),2*FEE_rounding))","v":700746.81565632299},{"$f":"IF(A166=\"\",\"\",ROUND(AP166*(1-OFFSET(Input!$T$27,MIN(B166,10),0,1,1)),2*FEE_rounding))","v":90828.150569592297},6291574.9662259156,0,0,0,5500000,6207989.3965008697,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A166=1,PMF_1st=0),0,ROUND(IF(A166=1,AI166,AL165)*OFFSET(Input!$O$27,IF(A166=121,-1,0)+MIN(B166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A166=1,PMF_1st=0),0,IF(SUM($K$5:$L166)-$AU165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B165,B166),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B166,99),0,1,1))*VLOOKUP($B166,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[163,14,7,null,53,{"$f":"IF(A167=\"\",\"\",IF(A167=1,Age_Full_Month,IF(F166=11,0,F166+1)))","v":6},53,0,{"$f":"IF(A167=\"\",\"\",IF(AND(F167=11,G167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H167-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B167,99),0,1,1)*K167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*L167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B167,0,1,1)*M167,FEE_rounding)","v":0},0,0,{"$f":"IF(C167>=1,ROUND(K167*OFFSET(Input!$U$27,B167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B167=1,0,IF($C167>=1,ROUND(OFFSET(Input!$X$27,B167,0,1,1)*AL166,AV_rounding),0))","v":0},{"$f":"IF(B167=1,0,IF(C167=1,ROUND(OFFSET(Input!$W$27,B167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL165),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),OFFSET(Input!$G$27,B167,0,1,1)-AE167,0)","v":0},{"$f":"IF(AND(C167=1,OFFSET(Input!$G$27,B167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B167,0,1,1),AP166),0)","v":0},0,0,0,700746.81565632299,697126.81565632299,693541.48349799495,693541.48349799495,90828.150569592297,90828.150569592297,90361.020225722095,90361.020225722095,{"$f":"IF(A167=\"\",\"\",AL167-ROUND(AL167*OFFSET(Input!$S$27,$B167,0,1,1),2*FEE_rounding))","v":693541.48349799495},{"$f":"IF(A167=\"\",\"\",ROUND(AP167*(1-OFFSET(Input!$T$27,MIN(B167,10),0,1,1)),2*FEE_rounding))","v":90361.020225722095},6283902.5037237173,0,0,0,5500000,6200746.815656323,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A167=1,PMF_1st=0),0,ROUND(IF(A167=1,AI167,AL166)*OFFSET(Input!$O$27,IF(A167=121,-1,0)+MIN(B167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A167=1,PMF_1st=0),0,IF(SUM($K$5:$L167)-$AU166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B166,B167),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B167,99),0,1,1))*VLOOKUP($B167,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[164,14,8,null,53,{"$f":"IF(A168=\"\",\"\",IF(A168=1,Age_Full_Month,IF(F167=11,0,F167+1)))","v":7},53,0,{"$f":"IF(A168=\"\",\"\",IF(AND(F168=11,G168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H168-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B168,99),0,1,1)*K168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*L168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B168,0,1,1)*M168,FEE_rounding)","v":0},0,0,{"$f":"IF(C168>=1,ROUND(K168*OFFSET(Input!$U$27,B168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B168=1,0,IF($C168>=1,ROUND(OFFSET(Input!$X$27,B168,0,1,1)*AL167,AV_rounding),0))","v":0},{"$f":"IF(B168=1,0,IF(C168=1,ROUND(OFFSET(Input!$W$27,B168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL166),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),OFFSET(Input!$G$27,B168,0,1,1)-AE168,0)","v":0},{"$f":"IF(AND(C168=1,OFFSET(Input!$G$27,B168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B168,0,1,1),AP167),0)","v":0},0,0,0,693541.48349799495,689921.48349799495,686373.20845541405,686373.20845541405,90361.020225722095,90361.020225722095,89896.292339204607,89896.292339204607,{"$f":"IF(A168=\"\",\"\",AL168-ROUND(AL168*OFFSET(Input!$S$27,$B168,0,1,1),2*FEE_rounding))","v":686373.20845541405},{"$f":"IF(A168=\"\",\"\",ROUND(AP168*(1-OFFSET(Input!$T$27,MIN(B168,10),0,1,1)),2*FEE_rounding))","v":89896.292339204607},6276269.5007946184,0,0,0,5500000,6193541.483497995,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A168=1,PMF_1st=0),0,ROUND(IF(A168=1,AI168,AL167)*OFFSET(Input!$O$27,IF(A168=121,-1,0)+MIN(B168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A168=1,PMF_1st=0),0,IF(SUM($K$5:$L168)-$AU167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B167,B168),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B168,99),0,1,1))*VLOOKUP($B168,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[165,14,9,null,53,{"$f":"IF(A169=\"\",\"\",IF(A169=1,Age_Full_Month,IF(F168=11,0,F168+1)))","v":8},53,0,{"$f":"IF(A169=\"\",\"\",IF(AND(F169=11,G169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H169-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B169,99),0,1,1)*K169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*L169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B169,0,1,1)*M169,FEE_rounding)","v":0},0,0,{"$f":"IF(C169>=1,ROUND(K169*OFFSET(Input!$U$27,B169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B169=1,0,IF($C169>=1,ROUND(OFFSET(Input!$X$27,B169,0,1,1)*AL168,AV_rounding),0))","v":0},{"$f":"IF(B169=1,0,IF(C169=1,ROUND(OFFSET(Input!$W$27,B169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL167),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),OFFSET(Input!$G$27,B169,0,1,1)-AE169,0)","v":0},{"$f":"IF(AND(C169=1,OFFSET(Input!$G$27,B169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B169,0,1,1),AP168),0)","v":0},0,0,0,686373.20845541405,682753.20845541405,679241.79994336003,679241.79994336003,89896.292339204607,89896.292339204607,89433.954554170807,89433.954554170807,{"$f":"IF(A169=\"\",\"\",AL169-ROUND(AL169*OFFSET(Input!$S$27,$B169,0,1,1),2*FEE_rounding))","v":679241.79994336003},{"$f":"IF(A169=\"\",\"\",ROUND(AP169*(1-OFFSET(Input!$T$27,MIN(B169,10),0,1,1)),2*FEE_rounding))","v":89433.954554170807},6268675.7544975299,0,0,0,5500000,6186373.2084554136,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A169=1,PMF_1st=0),0,ROUND(IF(A169=1,AI169,AL168)*OFFSET(Input!$O$27,IF(A169=121,-1,0)+MIN(B169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A169=1,PMF_1st=0),0,IF(SUM($K$5:$L169)-$AU168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B168,B169),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B169,99),0,1,1))*VLOOKUP($B169,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[166,14,10,null,53,{"$f":"IF(A170=\"\",\"\",IF(A170=1,Age_Full_Month,IF(F169=11,0,F169+1)))","v":9},53,0,{"$f":"IF(A170=\"\",\"\",IF(AND(F170=11,G170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H170-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B170,99),0,1,1)*K170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*L170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B170,0,1,1)*M170,FEE_rounding)","v":0},0,0,{"$f":"IF(C170>=1,ROUND(K170*OFFSET(Input!$U$27,B170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B170=1,0,IF($C170>=1,ROUND(OFFSET(Input!$X$27,B170,0,1,1)*AL169,AV_rounding),0))","v":0},{"$f":"IF(B170=1,0,IF(C170=1,ROUND(OFFSET(Input!$W$27,B170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL168),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),OFFSET(Input!$G$27,B170,0,1,1)-AE170,0)","v":0},{"$f":"IF(AND(C170=1,OFFSET(Input!$G$27,B170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B170,0,1,1),AP169),0)","v":0},0,0,0,679241.79994336003,675621.79994336003,672147.06835679198,672147.06835679198,89433.954554170807,89433.954554170807,88973.994578298007,88973.994578298007,{"$f":"IF(A170=\"\",\"\",AL170-ROUND(AL170*OFFSET(Input!$S$27,$B170,0,1,1),2*FEE_rounding))","v":672147.06835679198},{"$f":"IF(A170=\"\",\"\",ROUND(AP170*(1-OFFSET(Input!$T$27,MIN(B170,10),0,1,1)),2*FEE_rounding))","v":88973.994578298007},6261121.0629350897,0,0,0,5500000,6179241.7999433596,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A170=1,PMF_1st=0),0,ROUND(IF(A170=1,AI170,AL169)*OFFSET(Input!$O$27,IF(A170=121,-1,0)+MIN(B170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A170=1,PMF_1st=0),0,IF(SUM($K$5:$L170)-$AU169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B169,B170),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B170,99),0,1,1))*VLOOKUP($B170,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[167,14,11,null,53,{"$f":"IF(A171=\"\",\"\",IF(A171=1,Age_Full_Month,IF(F170=11,0,F170+1)))","v":10},53,0,{"$f":"IF(A171=\"\",\"\",IF(AND(F171=11,G171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H171-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B171,99),0,1,1)*K171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*L171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B171,0,1,1)*M171,FEE_rounding)","v":0},0,0,{"$f":"IF(C171>=1,ROUND(K171*OFFSET(Input!$U$27,B171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B171=1,0,IF($C171>=1,ROUND(OFFSET(Input!$X$27,B171,0,1,1)*AL170,AV_rounding),0))","v":0},{"$f":"IF(B171=1,0,IF(C171=1,ROUND(OFFSET(Input!$W$27,B171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL169),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),OFFSET(Input!$G$27,B171,0,1,1)-AE171,0)","v":0},{"$f":"IF(AND(C171=1,OFFSET(Input!$G$27,B171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B171,0,1,1),AP170),0)","v":0},0,0,0,672147.06835679198,668527.06835679198,665088.82506581198,665088.82506581198,88973.994578298007,88973.994578298007,88516.400182483296,88516.400182483296,{"$f":"IF(A171=\"\",\"\",AL171-ROUND(AL171*OFFSET(Input!$S$27,$B171,0,1,1),2*FEE_rounding))","v":665088.82506581198},{"$f":"IF(A171=\"\",\"\",ROUND(AP171*(1-OFFSET(Input!$T$27,MIN(B171,10),0,1,1)),2*FEE_rounding))","v":88516.400182483296},6253605.2252482958,0,0,0,5500000,6172147.0683567915,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A171=1,PMF_1st=0),0,ROUND(IF(A171=1,AI171,AL170)*OFFSET(Input!$O$27,IF(A171=121,-1,0)+MIN(B171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A171=1,PMF_1st=0),0,IF(SUM($K$5:$L171)-$AU170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B170,B171),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B171,99),0,1,1))*VLOOKUP($B171,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[168,14,12,null,53,{"$f":"IF(A172=\"\",\"\",IF(A172=1,Age_Full_Month,IF(F171=11,0,F171+1)))","v":11},53,0,{"$f":"IF(A172=\"\",\"\",IF(AND(F172=11,G172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H172-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B172,99),0,1,1)*K172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*L172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B172,0,1,1)*M172,FEE_rounding)","v":0},0,0,{"$f":"IF(C172>=1,ROUND(K172*OFFSET(Input!$U$27,B172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B172=1,0,IF($C172>=1,ROUND(OFFSET(Input!$X$27,B172,0,1,1)*AL171,AV_rounding),0))","v":0},{"$f":"IF(B172=1,0,IF(C172=1,ROUND(OFFSET(Input!$W$27,B172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL170),AV_rounding),0))","v":0},3520,0,0,0,100,0,0,0,{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),OFFSET(Input!$G$27,B172,0,1,1)-AE172,0)","v":0},{"$f":"IF(AND(C172=1,OFFSET(Input!$G$27,B172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B172,0,1,1),AP171),0)","v":0},0,0,0,665088.82506581198,661468.82506581198,658066.88241064805,658066.88241064805,88516.400182483296,88516.400182483296,88061.159200517999,88061.159200517999,{"$f":"IF(A172=\"\",\"\",AL172-ROUND(AL172*OFFSET(Input!$S$27,$B172,0,1,1),2*FEE_rounding))","v":658066.88241064805},{"$f":"IF(A172=\"\",\"\",ROUND(AP172*(1-OFFSET(Input!$T$27,MIN(B172,10),0,1,1)),2*FEE_rounding))","v":88061.159200517999},6246128.0416111667,0,0,0,5500000,6165088.8250658121,1400000,5500000,3520,0,null,null,{"$f":"IF(AND(A172=1,PMF_1st=0),0,ROUND(IF(A172=1,AI172,AL171)*OFFSET(Input!$O$27,IF(A172=121,-1,0)+MIN(B172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A172=1,PMF_1st=0),0,IF(SUM($K$5:$L172)-$AU171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B171,B172),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B172,99),0,1,1))*VLOOKUP($B172,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[169,15,1,null,54,{"$f":"IF(A173=\"\",\"\",IF(A173=1,Age_Full_Month,IF(F172=11,0,F172+1)))","v":0},54,0,{"$f":"IF(A173=\"\",\"\",IF(AND(F173=11,G173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H173-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B173,99),0,1,1)*K173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*L173,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B173,0,1,1)*M173,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C173>=1,ROUND(K173*OFFSET(Input!$U$27,B173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B173=1,0,IF($C173>=1,ROUND(OFFSET(Input!$X$27,B173,0,1,1)*AL172,AV_rounding),0))","v":0},{"$f":"IF(B173=1,0,IF(C173=1,ROUND(OFFSET(Input!$W$27,B173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL171),AV_rounding),0))","v":0},3850,0,0,109700,100,0,0,0,{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),OFFSET(Input!$G$27,B173,0,1,1)-AE173,0)","v":0},{"$f":"IF(AND(C173=1,OFFSET(Input!$G$27,B173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B173,0,1,1),AP172),0)","v":0},0,0,0,758066.88241064805,754116.88241064805,750238.44960771594,750238.44960771594,97761.159200517999,97761.159200517999,97258.372304295801,97258.372304295801,{"$f":"IF(A173=\"\",\"\",AL173-ROUND(AL173*OFFSET(Input!$S$27,$B173,0,1,1),2*FEE_rounding))","v":750238.44960771594},{"$f":"IF(A173=\"\",\"\",ROUND(AP173*(1-OFFSET(Input!$T$27,MIN(B173,10),0,1,1)),2*FEE_rounding))","v":97258.372304295801},6347496.8219120121,0,0,109700,5500000,6258066.8824106483,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A173=1,PMF_1st=0),0,ROUND(IF(A173=1,AI173,AL172)*OFFSET(Input!$O$27,IF(A173=121,-1,0)+MIN(B173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A173=1,PMF_1st=0),0,IF(SUM($K$5:$L173)-$AU172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B172,B173),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B173,99),0,1,1))*VLOOKUP($B173,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[170,15,2,null,54,{"$f":"IF(A174=\"\",\"\",IF(A174=1,Age_Full_Month,IF(F173=11,0,F173+1)))","v":1},54,0,{"$f":"IF(A174=\"\",\"\",IF(AND(F174=11,G174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H174-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B174,99),0,1,1)*K174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*L174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B174,0,1,1)*M174,FEE_rounding)","v":0},0,0,{"$f":"IF(C174>=1,ROUND(K174*OFFSET(Input!$U$27,B174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B174=1,0,IF($C174>=1,ROUND(OFFSET(Input!$X$27,B174,0,1,1)*AL173,AV_rounding),0))","v":0},{"$f":"IF(B174=1,0,IF(C174=1,ROUND(OFFSET(Input!$W$27,B174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL172),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),OFFSET(Input!$G$27,B174,0,1,1)-AE174,0)","v":0},{"$f":"IF(AND(C174=1,OFFSET(Input!$G$27,B174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B174,0,1,1),AP173),0)","v":0},0,0,0,750238.44960771594,746288.44960771594,742450.27853514196,742450.27853514196,97258.372304295801,97258.372304295801,96758.171247532606,96758.171247532606,{"$f":"IF(A174=\"\",\"\",AL174-ROUND(AL174*OFFSET(Input!$S$27,$B174,0,1,1),2*FEE_rounding))","v":742450.27853514196},{"$f":"IF(A174=\"\",\"\",ROUND(AP174*(1-OFFSET(Input!$T$27,MIN(B174,10),0,1,1)),2*FEE_rounding))","v":96758.171247532606},6339208.4497826742,0,0,0,5500000,6250238.4496077159,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A174=1,PMF_1st=0),0,ROUND(IF(A174=1,AI174,AL173)*OFFSET(Input!$O$27,IF(A174=121,-1,0)+MIN(B174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A174=1,PMF_1st=0),0,IF(SUM($K$5:$L174)-$AU173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B173,B174),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B174,99),0,1,1))*VLOOKUP($B174,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[171,15,3,null,54,{"$f":"IF(A175=\"\",\"\",IF(A175=1,Age_Full_Month,IF(F174=11,0,F174+1)))","v":2},54,0,{"$f":"IF(A175=\"\",\"\",IF(AND(F175=11,G175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H175-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B175,99),0,1,1)*K175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*L175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B175,0,1,1)*M175,FEE_rounding)","v":0},0,0,{"$f":"IF(C175>=1,ROUND(K175*OFFSET(Input!$U$27,B175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B175=1,0,IF($C175>=1,ROUND(OFFSET(Input!$X$27,B175,0,1,1)*AL174,AV_rounding),0))","v":0},{"$f":"IF(B175=1,0,IF(C175=1,ROUND(OFFSET(Input!$W$27,B175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL173),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),OFFSET(Input!$G$27,B175,0,1,1)-AE175,0)","v":0},{"$f":"IF(AND(C175=1,OFFSET(Input!$G$27,B175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B175,0,1,1),AP174),0)","v":0},0,0,0,742450.27853514196,738500.27853514196,734702.16212633101,734702.16212633101,96758.171247532606,96758.171247532606,96260.542731222798,96260.542731222798,{"$f":"IF(A175=\"\",\"\",AL175-ROUND(AL175*OFFSET(Input!$S$27,$B175,0,1,1),2*FEE_rounding))","v":734702.16212633101},{"$f":"IF(A175=\"\",\"\",ROUND(AP175*(1-OFFSET(Input!$T$27,MIN(B175,10),0,1,1)),2*FEE_rounding))","v":96260.542731222798},6330962.7048575534,0,0,0,5500000,6242450.2785351416,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A175=1,PMF_1st=0),0,ROUND(IF(A175=1,AI175,AL174)*OFFSET(Input!$O$27,IF(A175=121,-1,0)+MIN(B175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A175=1,PMF_1st=0),0,IF(SUM($K$5:$L175)-$AU174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B174,B175),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B175,99),0,1,1))*VLOOKUP($B175,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[172,15,4,null,54,{"$f":"IF(A176=\"\",\"\",IF(A176=1,Age_Full_Month,IF(F175=11,0,F175+1)))","v":3},54,0,{"$f":"IF(A176=\"\",\"\",IF(AND(F176=11,G176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H176-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B176,99),0,1,1)*K176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*L176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B176,0,1,1)*M176,FEE_rounding)","v":0},0,0,{"$f":"IF(C176>=1,ROUND(K176*OFFSET(Input!$U$27,B176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B176=1,0,IF($C176>=1,ROUND(OFFSET(Input!$X$27,B176,0,1,1)*AL175,AV_rounding),0))","v":0},{"$f":"IF(B176=1,0,IF(C176=1,ROUND(OFFSET(Input!$W$27,B176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL174),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),OFFSET(Input!$G$27,B176,0,1,1)-AE176,0)","v":0},{"$f":"IF(AND(C176=1,OFFSET(Input!$G$27,B176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B176,0,1,1),AP175),0)","v":0},0,0,0,734702.16212633101,730752.16212633101,726993.89437963301,726993.89437963301,96260.542731222798,96260.542731222798,95765.473524757894,95765.473524757894,{"$f":"IF(A176=\"\",\"\",AL176-ROUND(AL176*OFFSET(Input!$S$27,$B176,0,1,1),2*FEE_rounding))","v":726993.89437963301},{"$f":"IF(A176=\"\",\"\",ROUND(AP176*(1-OFFSET(Input!$T$27,MIN(B176,10),0,1,1)),2*FEE_rounding))","v":95765.473524757894},6322759.3679043902,0,0,0,5500000,6234702.1621263307,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A176=1,PMF_1st=0),0,ROUND(IF(A176=1,AI176,AL175)*OFFSET(Input!$O$27,IF(A176=121,-1,0)+MIN(B176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A176=1,PMF_1st=0),0,IF(SUM($K$5:$L176)-$AU175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B175,B176),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B176,99),0,1,1))*VLOOKUP($B176,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[173,15,5,null,54,{"$f":"IF(A177=\"\",\"\",IF(A177=1,Age_Full_Month,IF(F176=11,0,F176+1)))","v":4},54,0,{"$f":"IF(A177=\"\",\"\",IF(AND(F177=11,G177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H177-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B177,99),0,1,1)*K177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*L177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B177,0,1,1)*M177,FEE_rounding)","v":0},0,0,{"$f":"IF(C177>=1,ROUND(K177*OFFSET(Input!$U$27,B177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B177=1,0,IF($C177>=1,ROUND(OFFSET(Input!$X$27,B177,0,1,1)*AL176,AV_rounding),0))","v":0},{"$f":"IF(B177=1,0,IF(C177=1,ROUND(OFFSET(Input!$W$27,B177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL175),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),OFFSET(Input!$G$27,B177,0,1,1)-AE177,0)","v":0},{"$f":"IF(AND(C177=1,OFFSET(Input!$G$27,B177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B177,0,1,1),AP176),0)","v":0},0,0,0,726993.89437963301,723043.89437963301,719325.27035286697,719325.27035286697,95765.473524757894,95765.473524757894,95272.950465574497,95272.950465574497,{"$f":"IF(A177=\"\",\"\",AL177-ROUND(AL177*OFFSET(Input!$S$27,$B177,0,1,1),2*FEE_rounding))","v":719325.27035286697},{"$f":"IF(A177=\"\",\"\",ROUND(AP177*(1-OFFSET(Input!$T$27,MIN(B177,10),0,1,1)),2*FEE_rounding))","v":95272.950465574497},6314598.2208184414,0,0,0,5500000,6226993.8943796325,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A177=1,PMF_1st=0),0,ROUND(IF(A177=1,AI177,AL176)*OFFSET(Input!$O$27,IF(A177=121,-1,0)+MIN(B177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A177=1,PMF_1st=0),0,IF(SUM($K$5:$L177)-$AU176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B176,B177),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B177,99),0,1,1))*VLOOKUP($B177,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[174,15,6,null,54,{"$f":"IF(A178=\"\",\"\",IF(A178=1,Age_Full_Month,IF(F177=11,0,F177+1)))","v":5},54,0,{"$f":"IF(A178=\"\",\"\",IF(AND(F178=11,G178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H178-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B178,99),0,1,1)*K178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*L178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B178,0,1,1)*M178,FEE_rounding)","v":0},0,0,{"$f":"IF(C178>=1,ROUND(K178*OFFSET(Input!$U$27,B178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B178=1,0,IF($C178>=1,ROUND(OFFSET(Input!$X$27,B178,0,1,1)*AL177,AV_rounding),0))","v":0},{"$f":"IF(B178=1,0,IF(C178=1,ROUND(OFFSET(Input!$W$27,B178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL176),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),OFFSET(Input!$G$27,B178,0,1,1)-AE178,0)","v":0},{"$f":"IF(AND(C178=1,OFFSET(Input!$G$27,B178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B178,0,1,1),AP177),0)","v":0},0,0,0,719325.27035286697,715375.27035286697,711696.08615787304,711696.08615787304,95272.950465574497,95272.950465574497,94782.960458804402,94782.960458804402,{"$f":"IF(A178=\"\",\"\",AL178-ROUND(AL178*OFFSET(Input!$S$27,$B178,0,1,1),2*FEE_rounding))","v":711696.08615787304},{"$f":"IF(A178=\"\",\"\",ROUND(AP178*(1-OFFSET(Input!$T$27,MIN(B178,10),0,1,1)),2*FEE_rounding))","v":94782.960458804402},6306479.0466166781,0,0,0,5500000,6219325.2703528665,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A178=1,PMF_1st=0),0,ROUND(IF(A178=1,AI178,AL177)*OFFSET(Input!$O$27,IF(A178=121,-1,0)+MIN(B178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A178=1,PMF_1st=0),0,IF(SUM($K$5:$L178)-$AU177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B177,B178),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B178,99),0,1,1))*VLOOKUP($B178,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[175,15,7,null,54,{"$f":"IF(A179=\"\",\"\",IF(A179=1,Age_Full_Month,IF(F178=11,0,F178+1)))","v":6},54,0,{"$f":"IF(A179=\"\",\"\",IF(AND(F179=11,G179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H179-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B179,99),0,1,1)*K179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*L179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B179,0,1,1)*M179,FEE_rounding)","v":0},0,0,{"$f":"IF(C179>=1,ROUND(K179*OFFSET(Input!$U$27,B179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B179=1,0,IF($C179>=1,ROUND(OFFSET(Input!$X$27,B179,0,1,1)*AL178,AV_rounding),0))","v":0},{"$f":"IF(B179=1,0,IF(C179=1,ROUND(OFFSET(Input!$W$27,B179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL177),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),OFFSET(Input!$G$27,B179,0,1,1)-AE179,0)","v":0},{"$f":"IF(AND(C179=1,OFFSET(Input!$G$27,B179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B179,0,1,1),AP178),0)","v":0},0,0,0,711696.08615787304,707746.08615787304,704106.13895509101,704106.13895509101,94782.960458804402,94782.960458804402,94295.4904769266,94295.4904769266,{"$f":"IF(A179=\"\",\"\",AL179-ROUND(AL179*OFFSET(Input!$S$27,$B179,0,1,1),2*FEE_rounding))","v":704106.13895509101},{"$f":"IF(A179=\"\",\"\",ROUND(AP179*(1-OFFSET(Input!$T$27,MIN(B179,10),0,1,1)),2*FEE_rounding))","v":94295.4904769266},6298401.6294320179,0,0,0,5500000,6211696.0861578733,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A179=1,PMF_1st=0),0,ROUND(IF(A179=1,AI179,AL178)*OFFSET(Input!$O$27,IF(A179=121,-1,0)+MIN(B179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A179=1,PMF_1st=0),0,IF(SUM($K$5:$L179)-$AU178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B178,B179),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B179,99),0,1,1))*VLOOKUP($B179,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[176,15,8,null,54,{"$f":"IF(A180=\"\",\"\",IF(A180=1,Age_Full_Month,IF(F179=11,0,F179+1)))","v":7},54,0,{"$f":"IF(A180=\"\",\"\",IF(AND(F180=11,G180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H180-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B180,99),0,1,1)*K180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*L180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B180,0,1,1)*M180,FEE_rounding)","v":0},0,0,{"$f":"IF(C180>=1,ROUND(K180*OFFSET(Input!$U$27,B180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B180=1,0,IF($C180>=1,ROUND(OFFSET(Input!$X$27,B180,0,1,1)*AL179,AV_rounding),0))","v":0},{"$f":"IF(B180=1,0,IF(C180=1,ROUND(OFFSET(Input!$W$27,B180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL178),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),OFFSET(Input!$G$27,B180,0,1,1)-AE180,0)","v":0},{"$f":"IF(AND(C180=1,OFFSET(Input!$G$27,B180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B180,0,1,1),AP179),0)","v":0},0,0,0,704106.13895509101,700156.13895509101,696555.22694816499,696555.22694816499,94295.4904769266,94295.4904769266,93810.527559420705,93810.527559420705,{"$f":"IF(A180=\"\",\"\",AL180-ROUND(AL180*OFFSET(Input!$S$27,$B180,0,1,1),2*FEE_rounding))","v":696555.22694816499},{"$f":"IF(A180=\"\",\"\",ROUND(AP180*(1-OFFSET(Input!$T$27,MIN(B180,10),0,1,1)),2*FEE_rounding))","v":93810.527559420705},6290365.7545075864,0,0,0,5500000,6204106.1389550911,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A180=1,PMF_1st=0),0,ROUND(IF(A180=1,AI180,AL179)*OFFSET(Input!$O$27,IF(A180=121,-1,0)+MIN(B180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A180=1,PMF_1st=0),0,IF(SUM($K$5:$L180)-$AU179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B179,B180),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B180,99),0,1,1))*VLOOKUP($B180,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[177,15,9,null,54,{"$f":"IF(A181=\"\",\"\",IF(A181=1,Age_Full_Month,IF(F180=11,0,F180+1)))","v":8},54,0,{"$f":"IF(A181=\"\",\"\",IF(AND(F181=11,G181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H181-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B181,99),0,1,1)*K181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*L181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B181,0,1,1)*M181,FEE_rounding)","v":0},0,0,{"$f":"IF(C181>=1,ROUND(K181*OFFSET(Input!$U$27,B181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B181=1,0,IF($C181>=1,ROUND(OFFSET(Input!$X$27,B181,0,1,1)*AL180,AV_rounding),0))","v":0},{"$f":"IF(B181=1,0,IF(C181=1,ROUND(OFFSET(Input!$W$27,B181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL179),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),OFFSET(Input!$G$27,B181,0,1,1)-AE181,0)","v":0},{"$f":"IF(AND(C181=1,OFFSET(Input!$G$27,B181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B181,0,1,1),AP180),0)","v":0},0,0,0,696555.22694816499,692605.22694816499,689043.14937858295,689043.14937858295,93810.527559420705,93810.527559420705,93328.058812422503,93328.058812422503,{"$f":"IF(A181=\"\",\"\",AL181-ROUND(AL181*OFFSET(Input!$S$27,$B181,0,1,1),2*FEE_rounding))","v":689043.14937858295},{"$f":"IF(A181=\"\",\"\",ROUND(AP181*(1-OFFSET(Input!$T$27,MIN(B181,10),0,1,1)),2*FEE_rounding))","v":93328.058812422503},6282371.2081910055,0,0,0,5500000,6196555.2269481653,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A181=1,PMF_1st=0),0,ROUND(IF(A181=1,AI181,AL180)*OFFSET(Input!$O$27,IF(A181=121,-1,0)+MIN(B181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A181=1,PMF_1st=0),0,IF(SUM($K$5:$L181)-$AU180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B180,B181),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B181,99),0,1,1))*VLOOKUP($B181,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[178,15,10,null,54,{"$f":"IF(A182=\"\",\"\",IF(A182=1,Age_Full_Month,IF(F181=11,0,F181+1)))","v":9},54,0,{"$f":"IF(A182=\"\",\"\",IF(AND(F182=11,G182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H182-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B182,99),0,1,1)*K182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*L182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B182,0,1,1)*M182,FEE_rounding)","v":0},0,0,{"$f":"IF(C182>=1,ROUND(K182*OFFSET(Input!$U$27,B182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B182=1,0,IF($C182>=1,ROUND(OFFSET(Input!$X$27,B182,0,1,1)*AL181,AV_rounding),0))","v":0},{"$f":"IF(B182=1,0,IF(C182=1,ROUND(OFFSET(Input!$W$27,B182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL180),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),OFFSET(Input!$G$27,B182,0,1,1)-AE182,0)","v":0},{"$f":"IF(AND(C182=1,OFFSET(Input!$G$27,B182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B182,0,1,1),AP181),0)","v":0},0,0,0,689043.14937858295,685093.14937858295,681569.70652033505,681569.70652033505,93328.058812422503,93328.058812422503,92848.071408381104,92848.071408381104,{"$f":"IF(A182=\"\",\"\",AL182-ROUND(AL182*OFFSET(Input!$S$27,$B182,0,1,1),2*FEE_rounding))","v":681569.70652033505},{"$f":"IF(A182=\"\",\"\",ROUND(AP182*(1-OFFSET(Input!$T$27,MIN(B182,10),0,1,1)),2*FEE_rounding))","v":92848.071408381104},6274417.7779287156,0,0,0,5500000,6189043.1493785828,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A182=1,PMF_1st=0),0,ROUND(IF(A182=1,AI182,AL181)*OFFSET(Input!$O$27,IF(A182=121,-1,0)+MIN(B182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A182=1,PMF_1st=0),0,IF(SUM($K$5:$L182)-$AU181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B181,B182),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B182,99),0,1,1))*VLOOKUP($B182,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[179,15,11,null,54,{"$f":"IF(A183=\"\",\"\",IF(A183=1,Age_Full_Month,IF(F182=11,0,F182+1)))","v":10},54,0,{"$f":"IF(A183=\"\",\"\",IF(AND(F183=11,G183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H183-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B183,99),0,1,1)*K183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*L183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B183,0,1,1)*M183,FEE_rounding)","v":0},0,0,{"$f":"IF(C183>=1,ROUND(K183*OFFSET(Input!$U$27,B183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B183=1,0,IF($C183>=1,ROUND(OFFSET(Input!$X$27,B183,0,1,1)*AL182,AV_rounding),0))","v":0},{"$f":"IF(B183=1,0,IF(C183=1,ROUND(OFFSET(Input!$W$27,B183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL181),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),OFFSET(Input!$G$27,B183,0,1,1)-AE183,0)","v":0},{"$f":"IF(AND(C183=1,OFFSET(Input!$G$27,B183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B183,0,1,1),AP182),0)","v":0},0,0,0,681569.70652033505,677619.70652033505,674134.69967460504,674134.69967460504,92848.071408381104,92848.071408381104,92370.5525857178,92370.5525857178,{"$f":"IF(A183=\"\",\"\",AL183-ROUND(AL183*OFFSET(Input!$S$27,$B183,0,1,1),2*FEE_rounding))","v":674134.69967460504},{"$f":"IF(A183=\"\",\"\",ROUND(AP183*(1-OFFSET(Input!$T$27,MIN(B183,10),0,1,1)),2*FEE_rounding))","v":92370.5525857178},6266505.2522603236,0,0,0,5500000,6181569.7065203348,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A183=1,PMF_1st=0),0,ROUND(IF(A183=1,AI183,AL182)*OFFSET(Input!$O$27,IF(A183=121,-1,0)+MIN(B183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A183=1,PMF_1st=0),0,IF(SUM($K$5:$L183)-$AU182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B182,B183),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B183,99),0,1,1))*VLOOKUP($B183,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[180,15,12,null,54,{"$f":"IF(A184=\"\",\"\",IF(A184=1,Age_Full_Month,IF(F183=11,0,F183+1)))","v":11},54,0,{"$f":"IF(A184=\"\",\"\",IF(AND(F184=11,G184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H184-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B184,99),0,1,1)*K184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*L184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B184,0,1,1)*M184,FEE_rounding)","v":0},0,0,{"$f":"IF(C184>=1,ROUND(K184*OFFSET(Input!$U$27,B184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B184=1,0,IF($C184>=1,ROUND(OFFSET(Input!$X$27,B184,0,1,1)*AL183,AV_rounding),0))","v":0},{"$f":"IF(B184=1,0,IF(C184=1,ROUND(OFFSET(Input!$W$27,B184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL182),AV_rounding),0))","v":0},3850,0,0,0,100,0,0,0,{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),OFFSET(Input!$G$27,B184,0,1,1)-AE184,0)","v":0},{"$f":"IF(AND(C184=1,OFFSET(Input!$G$27,B184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B184,0,1,1),AP183),0)","v":0},0,0,0,674134.69967460504,670184.69967460504,666737.93116448703,666737.93116448703,92370.5525857178,92370.5525857178,91895.489648486895,91895.489648486895,{"$f":"IF(A184=\"\",\"\",AL184-ROUND(AL184*OFFSET(Input!$S$27,$B184,0,1,1),2*FEE_rounding))","v":666737.93116448703},{"$f":"IF(A184=\"\",\"\",ROUND(AP184*(1-OFFSET(Input!$T$27,MIN(B184,10),0,1,1)),2*FEE_rounding))","v":91895.489648486895},6258633.4208129738,0,0,0,5500000,6174134.6996746054,1500000,5500000,3850,0,null,null,{"$f":"IF(AND(A184=1,PMF_1st=0),0,ROUND(IF(A184=1,AI184,AL183)*OFFSET(Input!$O$27,IF(A184=121,-1,0)+MIN(B184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A184=1,PMF_1st=0),0,IF(SUM($K$5:$L184)-$AU183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B183,B184),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B184,99),0,1,1))*VLOOKUP($B184,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[181,16,1,null,55,{"$f":"IF(A185=\"\",\"\",IF(A185=1,Age_Full_Month,IF(F184=11,0,F184+1)))","v":0},55,0,{"$f":"IF(A185=\"\",\"\",IF(AND(F185=11,G185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H185-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B185,99),0,1,1)*K185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*L185,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B185,0,1,1)*M185,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C185>=1,ROUND(K185*OFFSET(Input!$U$27,B185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B185=1,0,IF($C185>=1,ROUND(OFFSET(Input!$X$27,B185,0,1,1)*AL184,AV_rounding),0))","v":0},{"$f":"IF(B185=1,0,IF(C185=1,ROUND(OFFSET(Input!$W$27,B185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL183),AV_rounding),0))","v":0},4180,0,0,109700,100,0,0,0,{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),OFFSET(Input!$G$27,B185,0,1,1)-AE185,0)","v":0},{"$f":"IF(AND(C185=1,OFFSET(Input!$G$27,B185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B185,0,1,1),AP184),0)","v":0},0,0,0,766737.93116448703,762457.93116448703,758536.60024078295,758536.60024078295,101595.4896484869,101595.4896484869,101072.98274156899,101072.98274156899,{"$f":"IF(A185=\"\",\"\",AL185-ROUND(AL185*OFFSET(Input!$S$27,$B185,0,1,1),2*FEE_rounding))","v":758536.60024078295},{"$f":"IF(A185=\"\",\"\",ROUND(AP185*(1-OFFSET(Input!$T$27,MIN(B185,10),0,1,1)),2*FEE_rounding))","v":101072.98274156899},6359609.582982352,0,0,109700,5500000,6266737.9311644873,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A185=1,PMF_1st=0),0,ROUND(IF(A185=1,AI185,AL184)*OFFSET(Input!$O$27,IF(A185=121,-1,0)+MIN(B185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A185=1,PMF_1st=0),0,IF(SUM($K$5:$L185)-$AU184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B184,B185),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B185,99),0,1,1))*VLOOKUP($B185,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[182,16,2,null,55,{"$f":"IF(A186=\"\",\"\",IF(A186=1,Age_Full_Month,IF(F185=11,0,F185+1)))","v":1},55,0,{"$f":"IF(A186=\"\",\"\",IF(AND(F186=11,G186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H186-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B186,99),0,1,1)*K186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*L186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B186,0,1,1)*M186,FEE_rounding)","v":0},0,0,{"$f":"IF(C186>=1,ROUND(K186*OFFSET(Input!$U$27,B186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B186=1,0,IF($C186>=1,ROUND(OFFSET(Input!$X$27,B186,0,1,1)*AL185,AV_rounding),0))","v":0},{"$f":"IF(B186=1,0,IF(C186=1,ROUND(OFFSET(Input!$W$27,B186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL184),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),OFFSET(Input!$G$27,B186,0,1,1)-AE186,0)","v":0},{"$f":"IF(AND(C186=1,OFFSET(Input!$G$27,B186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B186,0,1,1),AP185),0)","v":0},0,0,0,758536.60024078295,754256.60024078295,750377.44886725699,750377.44886725699,101072.98274156899,101072.98274156899,100553.163094378,100553.163094378,{"$f":"IF(A186=\"\",\"\",AL186-ROUND(AL186*OFFSET(Input!$S$27,$B186,0,1,1),2*FEE_rounding))","v":750377.44886725699},{"$f":"IF(A186=\"\",\"\",ROUND(AP186*(1-OFFSET(Input!$T$27,MIN(B186,10),0,1,1)),2*FEE_rounding))","v":100553.163094378},6350930.6119616348,0,0,0,5500000,6258536.6002407828,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A186=1,PMF_1st=0),0,ROUND(IF(A186=1,AI186,AL185)*OFFSET(Input!$O$27,IF(A186=121,-1,0)+MIN(B186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A186=1,PMF_1st=0),0,IF(SUM($K$5:$L186)-$AU185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B185,B186),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B186,99),0,1,1))*VLOOKUP($B186,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[183,16,3,null,55,{"$f":"IF(A187=\"\",\"\",IF(A187=1,Age_Full_Month,IF(F186=11,0,F186+1)))","v":2},55,0,{"$f":"IF(A187=\"\",\"\",IF(AND(F187=11,G187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H187-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B187,99),0,1,1)*K187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*L187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B187,0,1,1)*M187,FEE_rounding)","v":0},0,0,{"$f":"IF(C187>=1,ROUND(K187*OFFSET(Input!$U$27,B187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B187=1,0,IF($C187>=1,ROUND(OFFSET(Input!$X$27,B187,0,1,1)*AL186,AV_rounding),0))","v":0},{"$f":"IF(B187=1,0,IF(C187=1,ROUND(OFFSET(Input!$W$27,B187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL185),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),OFFSET(Input!$G$27,B187,0,1,1)-AE187,0)","v":0},{"$f":"IF(AND(C187=1,OFFSET(Input!$G$27,B187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B187,0,1,1),AP186),0)","v":0},0,0,0,750377.44886725699,746097.44886725699,742260.26011394197,742260.26011394197,100553.163094378,100553.163094378,100036.016886303,100036.016886303,{"$f":"IF(A187=\"\",\"\",AL187-ROUND(AL187*OFFSET(Input!$S$27,$B187,0,1,1),2*FEE_rounding))","v":742260.26011394197},{"$f":"IF(A187=\"\",\"\",ROUND(AP187*(1-OFFSET(Input!$T$27,MIN(B187,10),0,1,1)),2*FEE_rounding))","v":100036.016886303},6342296.2770002447,0,0,0,5500000,6250377.4488672568,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A187=1,PMF_1st=0),0,ROUND(IF(A187=1,AI187,AL186)*OFFSET(Input!$O$27,IF(A187=121,-1,0)+MIN(B187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A187=1,PMF_1st=0),0,IF(SUM($K$5:$L187)-$AU186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B186,B187),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B187,99),0,1,1))*VLOOKUP($B187,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[184,16,4,null,55,{"$f":"IF(A188=\"\",\"\",IF(A188=1,Age_Full_Month,IF(F187=11,0,F187+1)))","v":3},55,0,{"$f":"IF(A188=\"\",\"\",IF(AND(F188=11,G188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H188-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B188,99),0,1,1)*K188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*L188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B188,0,1,1)*M188,FEE_rounding)","v":0},0,0,{"$f":"IF(C188>=1,ROUND(K188*OFFSET(Input!$U$27,B188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B188=1,0,IF($C188>=1,ROUND(OFFSET(Input!$X$27,B188,0,1,1)*AL187,AV_rounding),0))","v":0},{"$f":"IF(B188=1,0,IF(C188=1,ROUND(OFFSET(Input!$W$27,B188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL186),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),OFFSET(Input!$G$27,B188,0,1,1)-AE188,0)","v":0},{"$f":"IF(AND(C188=1,OFFSET(Input!$G$27,B188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B188,0,1,1),AP187),0)","v":0},0,0,0,742260.26011394197,737980.26011394197,734184.81816654396,734184.81816654396,100036.016886303,100036.016886303,99521.530367812302,99521.530367812302,{"$f":"IF(A188=\"\",\"\",AL188-ROUND(AL188*OFFSET(Input!$S$27,$B188,0,1,1),2*FEE_rounding))","v":734184.81816654396},{"$f":"IF(A188=\"\",\"\",ROUND(AP188*(1-OFFSET(Input!$T$27,MIN(B188,10),0,1,1)),2*FEE_rounding))","v":99521.530367812302},6333706.3485343559,0,0,0,5500000,6242260.2601139415,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A188=1,PMF_1st=0),0,ROUND(IF(A188=1,AI188,AL187)*OFFSET(Input!$O$27,IF(A188=121,-1,0)+MIN(B188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A188=1,PMF_1st=0),0,IF(SUM($K$5:$L188)-$AU187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B187,B188),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B188,99),0,1,1))*VLOOKUP($B188,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[185,16,5,null,55,{"$f":"IF(A189=\"\",\"\",IF(A189=1,Age_Full_Month,IF(F188=11,0,F188+1)))","v":4},55,0,{"$f":"IF(A189=\"\",\"\",IF(AND(F189=11,G189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H189-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B189,99),0,1,1)*K189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*L189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B189,0,1,1)*M189,FEE_rounding)","v":0},0,0,{"$f":"IF(C189>=1,ROUND(K189*OFFSET(Input!$U$27,B189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B189=1,0,IF($C189>=1,ROUND(OFFSET(Input!$X$27,B189,0,1,1)*AL188,AV_rounding),0))","v":0},{"$f":"IF(B189=1,0,IF(C189=1,ROUND(OFFSET(Input!$W$27,B189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL187),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),OFFSET(Input!$G$27,B189,0,1,1)-AE189,0)","v":0},{"$f":"IF(AND(C189=1,OFFSET(Input!$G$27,B189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B189,0,1,1),AP188),0)","v":0},0,0,0,734184.81816654396,729904.81816654396,726150.90832070401,726150.90832070401,99521.530367812302,99521.530367812302,99009.689860087994,99009.689860087994,{"$f":"IF(A189=\"\",\"\",AL189-ROUND(AL189*OFFSET(Input!$S$27,$B189,0,1,1),2*FEE_rounding))","v":726150.90832070401},{"$f":"IF(A189=\"\",\"\",ROUND(AP189*(1-OFFSET(Input!$T$27,MIN(B189,10),0,1,1)),2*FEE_rounding))","v":99009.689860087994},6325160.5981807923,0,0,0,5500000,6234184.8181665437,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A189=1,PMF_1st=0),0,ROUND(IF(A189=1,AI189,AL188)*OFFSET(Input!$O$27,IF(A189=121,-1,0)+MIN(B189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A189=1,PMF_1st=0),0,IF(SUM($K$5:$L189)-$AU188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B188,B189),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B189,99),0,1,1))*VLOOKUP($B189,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[186,16,6,null,55,{"$f":"IF(A190=\"\",\"\",IF(A190=1,Age_Full_Month,IF(F189=11,0,F189+1)))","v":5},55,0,{"$f":"IF(A190=\"\",\"\",IF(AND(F190=11,G190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H190-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B190,99),0,1,1)*K190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*L190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B190,0,1,1)*M190,FEE_rounding)","v":0},0,0,{"$f":"IF(C190>=1,ROUND(K190*OFFSET(Input!$U$27,B190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B190=1,0,IF($C190>=1,ROUND(OFFSET(Input!$X$27,B190,0,1,1)*AL189,AV_rounding),0))","v":0},{"$f":"IF(B190=1,0,IF(C190=1,ROUND(OFFSET(Input!$W$27,B190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL188),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),OFFSET(Input!$G$27,B190,0,1,1)-AE190,0)","v":0},{"$f":"IF(AND(C190=1,OFFSET(Input!$G$27,B190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B190,0,1,1),AP189),0)","v":0},0,0,0,726150.90832070401,721870.90832070401,718158.31697629101,718158.31697629101,99009.689860087994,99009.689860087994,98500.481754662702,98500.481754662702,{"$f":"IF(A190=\"\",\"\",AL190-ROUND(AL190*OFFSET(Input!$S$27,$B190,0,1,1),2*FEE_rounding))","v":718158.31697629101},{"$f":"IF(A190=\"\",\"\",ROUND(AP190*(1-OFFSET(Input!$T$27,MIN(B190,10),0,1,1)),2*FEE_rounding))","v":98500.481754662702},6316658.7987309536,0,0,0,5500000,6226150.9083207045,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A190=1,PMF_1st=0),0,ROUND(IF(A190=1,AI190,AL189)*OFFSET(Input!$O$27,IF(A190=121,-1,0)+MIN(B190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A190=1,PMF_1st=0),0,IF(SUM($K$5:$L190)-$AU189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B189,B190),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B190,99),0,1,1))*VLOOKUP($B190,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[187,16,7,null,55,{"$f":"IF(A191=\"\",\"\",IF(A191=1,Age_Full_Month,IF(F190=11,0,F190+1)))","v":6},55,0,{"$f":"IF(A191=\"\",\"\",IF(AND(F191=11,G191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H191-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B191,99),0,1,1)*K191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*L191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B191,0,1,1)*M191,FEE_rounding)","v":0},0,0,{"$f":"IF(C191>=1,ROUND(K191*OFFSET(Input!$U$27,B191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B191=1,0,IF($C191>=1,ROUND(OFFSET(Input!$X$27,B191,0,1,1)*AL190,AV_rounding),0))","v":0},{"$f":"IF(B191=1,0,IF(C191=1,ROUND(OFFSET(Input!$W$27,B191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL189),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),OFFSET(Input!$G$27,B191,0,1,1)-AE191,0)","v":0},{"$f":"IF(AND(C191=1,OFFSET(Input!$G$27,B191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B191,0,1,1),AP190),0)","v":0},0,0,0,718158.31697629101,713878.31697629101,710206.83163172205,710206.83163172205,98500.481754662702,98500.481754662702,97993.892513057697,97993.892513057697,{"$f":"IF(A191=\"\",\"\",AL191-ROUND(AL191*OFFSET(Input!$S$27,$B191,0,1,1),2*FEE_rounding))","v":710206.83163172205},{"$f":"IF(A191=\"\",\"\",ROUND(AP191*(1-OFFSET(Input!$T$27,MIN(B191,10),0,1,1)),2*FEE_rounding))","v":97993.892513057697},6308200.7241447801,0,0,0,5500000,6218158.3169762911,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A191=1,PMF_1st=0),0,ROUND(IF(A191=1,AI191,AL190)*OFFSET(Input!$O$27,IF(A191=121,-1,0)+MIN(B191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A191=1,PMF_1st=0),0,IF(SUM($K$5:$L191)-$AU190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B190,B191),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B191,99),0,1,1))*VLOOKUP($B191,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[188,16,8,null,55,{"$f":"IF(A192=\"\",\"\",IF(A192=1,Age_Full_Month,IF(F191=11,0,F191+1)))","v":7},55,0,{"$f":"IF(A192=\"\",\"\",IF(AND(F192=11,G192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H192-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B192,99),0,1,1)*K192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*L192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B192,0,1,1)*M192,FEE_rounding)","v":0},0,0,{"$f":"IF(C192>=1,ROUND(K192*OFFSET(Input!$U$27,B192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B192=1,0,IF($C192>=1,ROUND(OFFSET(Input!$X$27,B192,0,1,1)*AL191,AV_rounding),0))","v":0},{"$f":"IF(B192=1,0,IF(C192=1,ROUND(OFFSET(Input!$W$27,B192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL190),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),OFFSET(Input!$G$27,B192,0,1,1)-AE192,0)","v":0},{"$f":"IF(AND(C192=1,OFFSET(Input!$G$27,B192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B192,0,1,1),AP191),0)","v":0},0,0,0,710206.83163172205,705926.83163172205,702296.24087831203,702296.24087831203,97993.892513057697,97993.892513057697,97489.908666422794,97489.908666422794,{"$f":"IF(A192=\"\",\"\",AL192-ROUND(AL192*OFFSET(Input!$S$27,$B192,0,1,1),2*FEE_rounding))","v":702296.24087831203},{"$f":"IF(A192=\"\",\"\",ROUND(AP192*(1-OFFSET(Input!$T$27,MIN(B192,10),0,1,1)),2*FEE_rounding))","v":97489.908666422794},6299786.1495447345,0,0,0,5500000,6210206.8316317219,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A192=1,PMF_1st=0),0,ROUND(IF(A192=1,AI192,AL191)*OFFSET(Input!$O$27,IF(A192=121,-1,0)+MIN(B192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A192=1,PMF_1st=0),0,IF(SUM($K$5:$L192)-$AU191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B191,B192),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B192,99),0,1,1))*VLOOKUP($B192,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[189,16,9,null,55,{"$f":"IF(A193=\"\",\"\",IF(A193=1,Age_Full_Month,IF(F192=11,0,F192+1)))","v":8},55,0,{"$f":"IF(A193=\"\",\"\",IF(AND(F193=11,G193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H193-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B193,99),0,1,1)*K193,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*L193,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B193,0,1,1)*M193,FEE_rounding)","v":0},0,0,{"$f":"IF(C193>=1,ROUND(K193*OFFSET(Input!$U$27,B193,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B193=1,0,IF($C193>=1,ROUND(OFFSET(Input!$X$27,B193,0,1,1)*AL192,AV_rounding),0))","v":0},{"$f":"IF(B193=1,0,IF(C193=1,ROUND(OFFSET(Input!$W$27,B193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL191),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),OFFSET(Input!$G$27,B193,0,1,1)-AE193,0)","v":0},{"$f":"IF(AND(C193=1,OFFSET(Input!$G$27,B193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B193,0,1,1),AP192),0)","v":0},0,0,0,702296.24087831203,698016.24087831203,694426.33439465403,694426.33439465403,97489.908666422794,97489.908666422794,96988.516815178096,96988.516815178096,{"$f":"IF(A193=\"\",\"\",AL193-ROUND(AL193*OFFSET(Input!$S$27,$B193,0,1,1),2*FEE_rounding))","v":694426.33439465403},{"$f":"IF(A193=\"\",\"\",ROUND(AP193*(1-OFFSET(Input!$T$27,MIN(B193,10),0,1,1)),2*FEE_rounding))","v":96988.516815178096},6291414.8512098324,0,0,0,5500000,6202296.2408783119,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A193=1,PMF_1st=0),0,ROUND(IF(A193=1,AI193,AL192)*OFFSET(Input!$O$27,IF(A193=121,-1,0)+MIN(B193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A193=1,PMF_1st=0),0,IF(SUM($K$5:$L193)-$AU192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B192,B193),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B193,99),0,1,1))*VLOOKUP($B193,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[190,16,10,null,55,{"$f":"IF(A194=\"\",\"\",IF(A194=1,Age_Full_Month,IF(F193=11,0,F193+1)))","v":9},55,0,{"$f":"IF(A194=\"\",\"\",IF(AND(F194=11,G194=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H194-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C194-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B194,99),0,1,1)*K194,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*L194,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B194,0,1,1)*M194,FEE_rounding)","v":0},0,0,{"$f":"IF(C194>=1,ROUND(K194*OFFSET(Input!$U$27,B194,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B194=1,0,IF($C194>=1,ROUND(OFFSET(Input!$X$27,B194,0,1,1)*AL193,AV_rounding),0))","v":0},{"$f":"IF(B194=1,0,IF(C194=1,ROUND(OFFSET(Input!$W$27,B194,0,1,1)*AVERAGE($AI$5,$AL$5:$AL192),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),OFFSET(Input!$G$27,B194,0,1,1)-AE194,0)","v":0},{"$f":"IF(AND(C194=1,OFFSET(Input!$G$27,B194,0,1,1)>0),MIN(OFFSET(Input!$G$27,B194,0,1,1),AP193),0)","v":0},0,0,0,694426.33439465403,690146.33439465403,686596.90294102696,686596.90294102696,96988.516815178096,96988.516815178096,96489.703628658201,96489.703628658201,{"$f":"IF(A194=\"\",\"\",AL194-ROUND(AL194*OFFSET(Input!$S$27,$B194,0,1,1),2*FEE_rounding))","v":686596.90294102696},{"$f":"IF(A194=\"\",\"\",ROUND(AP194*(1-OFFSET(Input!$T$27,MIN(B194,10),0,1,1)),2*FEE_rounding))","v":96489.703628658201},6283086.606569685,0,0,0,5500000,6194426.3343946543,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A194=1,PMF_1st=0),0,ROUND(IF(A194=1,AI194,AL193)*OFFSET(Input!$O$27,IF(A194=121,-1,0)+MIN(B194,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A194=1,PMF_1st=0),0,IF(SUM($K$5:$L194)-$AU193>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B193,B194),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C194-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B194,99),0,1,1))*VLOOKUP($B194,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[191,16,11,null,55,{"$f":"IF(A195=\"\",\"\",IF(A195=1,Age_Full_Month,IF(F194=11,0,F194+1)))","v":10},55,0,{"$f":"IF(A195=\"\",\"\",IF(AND(F195=11,G195=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H195-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C195-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B195,99),0,1,1)*K195,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*L195,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B195,0,1,1)*M195,FEE_rounding)","v":0},0,0,{"$f":"IF(C195>=1,ROUND(K195*OFFSET(Input!$U$27,B195,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B195=1,0,IF($C195>=1,ROUND(OFFSET(Input!$X$27,B195,0,1,1)*AL194,AV_rounding),0))","v":0},{"$f":"IF(B195=1,0,IF(C195=1,ROUND(OFFSET(Input!$W$27,B195,0,1,1)*AVERAGE($AI$5,$AL$5:$AL193),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),OFFSET(Input!$G$27,B195,0,1,1)-AE195,0)","v":0},{"$f":"IF(AND(C195=1,OFFSET(Input!$G$27,B195,0,1,1)>0),MIN(OFFSET(Input!$G$27,B195,0,1,1),AP194),0)","v":0},0,0,0,686596.90294102696,682316.90294102696,678807.73835383204,678807.73835383204,96489.703628658201,96489.703628658201,95993.455844757205,95993.455844757205,{"$f":"IF(A195=\"\",\"\",AL195-ROUND(AL195*OFFSET(Input!$S$27,$B195,0,1,1),2*FEE_rounding))","v":678807.73835383204},{"$f":"IF(A195=\"\",\"\",ROUND(AP195*(1-OFFSET(Input!$T$27,MIN(B195,10),0,1,1)),2*FEE_rounding))","v":95993.455844757205},6274801.1941985888,0,0,0,5500000,6186596.9029410267,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A195=1,PMF_1st=0),0,ROUND(IF(A195=1,AI195,AL194)*OFFSET(Input!$O$27,IF(A195=121,-1,0)+MIN(B195,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A195=1,PMF_1st=0),0,IF(SUM($K$5:$L195)-$AU194>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B194,B195),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C195-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B195,99),0,1,1))*VLOOKUP($B195,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[192,16,12,null,55,{"$f":"IF(A196=\"\",\"\",IF(A196=1,Age_Full_Month,IF(F195=11,0,F195+1)))","v":11},55,0,{"$f":"IF(A196=\"\",\"\",IF(AND(F196=11,G196=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H196-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C196-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B196,99),0,1,1)*K196,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*L196,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B196,0,1,1)*M196,FEE_rounding)","v":0},0,0,{"$f":"IF(C196>=1,ROUND(K196*OFFSET(Input!$U$27,B196,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B196=1,0,IF($C196>=1,ROUND(OFFSET(Input!$X$27,B196,0,1,1)*AL195,AV_rounding),0))","v":0},{"$f":"IF(B196=1,0,IF(C196=1,ROUND(OFFSET(Input!$W$27,B196,0,1,1)*AVERAGE($AI$5,$AL$5:$AL194),AV_rounding),0))","v":0},4180,0,0,0,100,0,0,0,{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),OFFSET(Input!$G$27,B196,0,1,1)-AE196,0)","v":0},{"$f":"IF(AND(C196=1,OFFSET(Input!$G$27,B196,0,1,1)>0),MIN(OFFSET(Input!$G$27,B196,0,1,1),AP195),0)","v":0},0,0,0,678807.73835383204,674527.73835383204,671058.63354005804,671058.63354005804,95993.455844757205,95993.455844757205,95499.760269576596,95499.760269576596,{"$f":"IF(A196=\"\",\"\",AL196-ROUND(AL196*OFFSET(Input!$S$27,$B196,0,1,1),2*FEE_rounding))","v":671058.63354005804},{"$f":"IF(A196=\"\",\"\",ROUND(AP196*(1-OFFSET(Input!$T$27,MIN(B196,10),0,1,1)),2*FEE_rounding))","v":95499.760269576596},6266558.3938096352,0,0,0,5500000,6178807.7383538317,1600000,5500000,4180,0,null,null,{"$f":"IF(AND(A196=1,PMF_1st=0),0,ROUND(IF(A196=1,AI196,AL195)*OFFSET(Input!$O$27,IF(A196=121,-1,0)+MIN(B196,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A196=1,PMF_1st=0),0,IF(SUM($K$5:$L196)-$AU195>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B195,B196),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C196-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B196,99),0,1,1))*VLOOKUP($B196,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[193,17,1,null,{"$f":"IF($A197=\"\",\"\",Age_Insured+B197-1)","v":56},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Month,IF(F196=11,0,F196+1)))","v":0},{"$f":"IF(A197=\"\",\"\",IF(A197=1,Age_Full_Year,IF(F196=11,G196+1,G196)))","v":56},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),DAY(EOMONTH((SignYY+INT(A197/12)+1911)&\"/\"&(IF(MOD(SignMM+A197-1,12)=0,12,MOD(SignMM+A197-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A197=\"\",\"\",IF(AND(F197=11,G197=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H197-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B197-1>=BPP,\"\",IF(AS196>0,1,0))","v":1},{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,IF(($BJ197+$AL196+$AP196+$AW197)/($BJ197+$AL196+$AP196)>$BK197,VLOOKUP($B197,InputSet,4,0)/Prem_Freq,0),0)","v":100000},{"$f":"IF(分期超額檢核,IF(K197=0,0,IF(MOD(C197-1,12/Prem_Freq)=0,VLOOKUP(B197,InputSet,5,0)/Prem_Freq,0)),0)","v":10000},{"$f":"IF(單筆超額檢核,IF(C197=1,VLOOKUP(B197,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C197-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B197,99),0,1,1)*K197,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*L197,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B197,0,1,1)*M197,FEE_rounding)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,K197-N197))","v":100000},{"$f":"IF(A198=\"\",\"\",IF(K197=\"*****\",\"*****\",L197-O197+M197-P197))","v":9700},{"$f":"IF(C197>=1,ROUND(K197*OFFSET(Input!$U$27,B197,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B197=1,0,IF($C197>=1,ROUND(OFFSET(Input!$X$27,B197,0,1,1)*AL196,AV_rounding),0))","v":0},{"$f":"IF(B197=1,0,IF(C197=1,ROUND(OFFSET(Input!$W$27,B197,0,1,1)*AVERAGE($AI$5,$AL$5:$AL195),AV_rounding),0))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,BA197,AI197))","v":4565},{"$f":"IF(E197=\"\",\"\",IF(SUM(AI197,-V197)>BB197,BB197,SUM(AI197,-V197)))","v":0},{"$f":"IF(E197=\"\",\"\",IF(AI197>BA197+BB197,0,BA197-AI197))","v":0},109700,100,{"$f":"IF(E197=\" \",\" \",IF(Z197<BI196+BC197+BE197+BD197*0+BF197,BI196+BC197+BE197+BD197*0+BF197-BI196-Z197,0))","v":0},0,0,{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),OFFSET(Input!$G$27,B197,0,1,1)-AE197,0)","v":0},{"$f":"IF(AND(C197=1,OFFSET(Input!$G$27,B197,0,1,1)>0),MIN(OFFSET(Input!$G$27,B197,0,1,1),AP196),0)","v":0},{"$f":"IF(A198=\"\",\"\",AF196+AD197+AE197)","v":0},0,0,{"$f":"IF(A197=\"\",\"\",AL196+Q197+R197*0+IF(A197=1,0,SUM(S197:U197)))","v":771058.63354005804},{"$f":"IF(A197=\"\",\"\",AI197-V197-W197-Z197-AD197)","v":766393.63354005804},{"$f":"ROUND((AJ197-AB197)*(1+IRR_3)^(1/12)+IF(A197=1,S197,0),AV_rounding)","v":762452.06124853401},{"$f":"ROUND(AK197-AG197,AV_rounding)","v":762452.06124853401},105199.7602695766,105199.7602695766,{"$f":"ROUND((AN197-AC197)*(1+IRR_3)^(1/12),AV_rounding)","v":104658.71655260499},{"$f":"ROUND(AO197-AH197,AV_rounding)","v":104658.71655260499},{"$f":"IF(A197=\"\",\"\",AL197-ROUND(AL197*OFFSET(Input!$S$27,$B197,0,1,1),2*FEE_rounding))","v":762452.06124853401},{"$f":"IF(A197=\"\",\"\",ROUND(AP197*(1-OFFSET(Input!$T$27,MIN(B197,10),0,1,1)),2*FEE_rounding))","v":104658.71655260499},6367110.7778011393,0,{"$f":"IF(A198=\"\",\"\",AU196+AD197+AE197)","v":0},{"$f":"IF(A197=\"\",\"\",IF(K197=\"*****\",0,Q197+R197))","v":109700},5500000,6271058.6335400585,{"$f":"IF(A197=1,K197,MAX(AY196+K197-AD196-AE196,0))","v":1700000},5500000,{"$f":"ROUND(ROUND(AZ197/100000*VLOOKUP(Age_Insured+B197-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I197>0,I197/H197,1),2*FEE_rounding)*IF(G198>14,1,0)*IF(AND(I197=0,H197>0),0,1)","v":4565},0,null,null,{"$f":"IF(AND(A197=1,PMF_1st=0),0,ROUND(IF(A197=1,AI197,AL196)*OFFSET(Input!$O$27,IF(A197=121,-1,0)+MIN(B197,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A197=1,PMF_1st=0),0,IF(SUM($K$5:$L197)-$AU196>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B196,B197),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C197-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B197,99),0,1,1))*VLOOKUP($B197,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[{"$f":"A197+1","v":194},{"$f":"IF($A198=\"\",\"\",INT((A198-1)/12)+1)","v":17},{"$f":"IF($A198=\"\",\"\",MOD((A198-1),12)+1)","v":2},null,56,{"$f":"IF(A198=\"\",\"\",IF(A198=1,Age_Full_Month,IF(F197=11,0,F197+1)))","v":1},56,0,{"$f":"IF(A198=\"\",\"\",IF(AND(F198=11,G198=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H198-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C198-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B198,99),0,1,1)*K198,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*L198,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B198,0,1,1)*M198,FEE_rounding)","v":0},0,0,{"$f":"IF(C198>=1,ROUND(K198*OFFSET(Input!$U$27,B198,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B198=1,0,IF($C198>=1,ROUND(OFFSET(Input!$X$27,B198,0,1,1)*AL197,AV_rounding),0))","v":0},{"$f":"IF(B198=1,0,IF(C198=1,ROUND(OFFSET(Input!$W$27,B198,0,1,1)*AVERAGE($AI$5,$AL$5:$AL196),AV_rounding),0))","v":0},4565,0,0,{"$f":"Q198+R198","v":0},{"$f":"IF(E198=\" \",\" \",IF(AI198+AM198-V198>BI197+BC198+BD198+BF198+BE198,BI197+BC198+BD198+BF198+BE198,MAX(AI198+AM198-V198,0)))","v":100},0,{"$f":"BG198","v":0},0,{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),OFFSET(Input!$G$27,B198,0,1,1)-AE198,0)","v":0},{"$f":"IF(AND(C198=1,OFFSET(Input!$G$27,B198,0,1,1)>0),MIN(OFFSET(Input!$G$27,B198,0,1,1),AP197),0)","v":0},0,0,0,762452.06124853401,757787.06124853401,753889.75266874302,753889.75266874302,{"$f":"R198+AO197","v":104658.71655260499},{"$f":"AM198-X198-AA198-AE198","v":104658.71655260499},104120.455430413,104120.455430413,{"$f":"IF(A198=\"\",\"\",AL198-ROUND(AL198*OFFSET(Input!$S$27,$B198,0,1,1),2*FEE_rounding))","v":753889.75266874302},{"$f":"IF(A198=\"\",\"\",ROUND(AP198*(1-OFFSET(Input!$T$27,MIN(B198,10),0,1,1)),2*FEE_rounding))","v":104120.455430413},{"$f":"AW198+AL198+AP198","v":6358010.2080991557},0,0,0,{"$f":"AW197","v":5500000},{"$f":"AW198+AI198","v":6262452.0612485344},1700000,{"$f":"IF(A198=\"\",\"\",AW198)","v":5500000},4565,0,null,null,{"$f":"IF(AND(A198=1,PMF_1st=0),0,ROUND(IF(A198=1,AI198,AL197)*OFFSET(Input!$O$27,IF(A198=121,-1,0)+MIN(B198,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A198=1,PMF_1st=0),0,IF(SUM($K$5:$L198)-$AU197>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B197,B198),21),0,1,1)))","v":100},null,null,{"$f":"BI197+BC198+BD198+BE198+BF198-Z198-AA198","v":0},{"$f":"IF(MOD($C198-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B198,99),0,1,1))*VLOOKUP($B198,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E198<=30,1.9,IF($E198<=40,1.6,IF($E198<=50,1.4,IF($E198<=60,1.2,IF($E198<=70,1.1,IF($E198<=90,1.02,1))))))","v":1.2}]
[195,17,3,null,56,{"$f":"IF(A199=\"\",\"\",IF(A199=1,Age_Full_Month,IF(F198=11,0,F198+1)))","v":2},56,0,{"$f":"IF(A199=\"\",\"\",IF(AND(F199=11,G199=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H199-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C199-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B199,99),0,1,1)*K199,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*L199,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B199,0,1,1)*M199,FEE_rounding)","v":0},0,0,{"$f":"IF(C199>=1,ROUND(K199*OFFSET(Input!$U$27,B199,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B199=1,0,IF($C199>=1,ROUND(OFFSET(Input!$X$27,B199,0,1,1)*AL198,AV_rounding),0))","v":0},{"$f":"IF(B199=1,0,IF(C199=1,ROUND(OFFSET(Input!$W$27,B199,0,1,1)*AVERAGE($AI$5,$AL$5:$AL197),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),OFFSET(Input!$G$27,B199,0,1,1)-AE199,0)","v":0},{"$f":"IF(AND(C199=1,OFFSET(Input!$G$27,B199,0,1,1)>0),MIN(OFFSET(Input!$G$27,B199,0,1,1),AP198),0)","v":0},0,0,0,753889.75266874302,749224.75266874302,745371.48015184805,745371.48015184805,104120.455430413,104120.455430413,103584.962592079,103584.962592079,{"$f":"IF(A199=\"\",\"\",AL199-ROUND(AL199*OFFSET(Input!$S$27,$B199,0,1,1),2*FEE_rounding))","v":745371.48015184805},{"$f":"IF(A199=\"\",\"\",ROUND(AP199*(1-OFFSET(Input!$T$27,MIN(B199,10),0,1,1)),2*FEE_rounding))","v":103584.962592079},6348956.4427439272,0,0,0,5500000,6253889.752668743,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A199=1,PMF_1st=0),0,ROUND(IF(A199=1,AI199,AL198)*OFFSET(Input!$O$27,IF(A199=121,-1,0)+MIN(B199,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A199=1,PMF_1st=0),0,IF(SUM($K$5:$L199)-$AU198>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B198,B199),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C199-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B199,99),0,1,1))*VLOOKUP($B199,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[196,17,4,null,56,{"$f":"IF(A200=\"\",\"\",IF(A200=1,Age_Full_Month,IF(F199=11,0,F199+1)))","v":3},56,0,{"$f":"IF(A200=\"\",\"\",IF(AND(F200=11,G200=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H200-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C200-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B200,99),0,1,1)*K200,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*L200,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B200,0,1,1)*M200,FEE_rounding)","v":0},0,0,{"$f":"IF(C200>=1,ROUND(K200*OFFSET(Input!$U$27,B200,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B200=1,0,IF($C200>=1,ROUND(OFFSET(Input!$X$27,B200,0,1,1)*AL199,AV_rounding),0))","v":0},{"$f":"IF(B200=1,0,IF(C200=1,ROUND(OFFSET(Input!$W$27,B200,0,1,1)*AVERAGE($AI$5,$AL$5:$AL198),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),OFFSET(Input!$G$27,B200,0,1,1)-AE200,0)","v":0},{"$f":"IF(AND(C200=1,OFFSET(Input!$G$27,B200,0,1,1)>0),MIN(OFFSET(Input!$G$27,B200,0,1,1),AP199),0)","v":0},0,0,0,745371.48015184805,740706.48015184805,736897.01721981296,736897.01721981296,103584.962592079,103584.962592079,103052.223800284,103052.223800284,{"$f":"IF(A200=\"\",\"\",AL200-ROUND(AL200*OFFSET(Input!$S$27,$B200,0,1,1),2*FEE_rounding))","v":736897.01721981296},{"$f":"IF(A200=\"\",\"\",ROUND(AP200*(1-OFFSET(Input!$T$27,MIN(B200,10),0,1,1)),2*FEE_rounding))","v":103052.223800284},6339949.2410200965,0,0,0,5500000,6245371.4801518479,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A200=1,PMF_1st=0),0,ROUND(IF(A200=1,AI200,AL199)*OFFSET(Input!$O$27,IF(A200=121,-1,0)+MIN(B200,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A200=1,PMF_1st=0),0,IF(SUM($K$5:$L200)-$AU199>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B199,B200),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C200-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B200,99),0,1,1))*VLOOKUP($B200,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[197,17,5,null,56,{"$f":"IF(A201=\"\",\"\",IF(A201=1,Age_Full_Month,IF(F200=11,0,F200+1)))","v":4},56,0,{"$f":"IF(A201=\"\",\"\",IF(AND(F201=11,G201=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H201-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C201-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B201,99),0,1,1)*K201,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*L201,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B201,0,1,1)*M201,FEE_rounding)","v":0},0,0,{"$f":"IF(C201>=1,ROUND(K201*OFFSET(Input!$U$27,B201,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B201=1,0,IF($C201>=1,ROUND(OFFSET(Input!$X$27,B201,0,1,1)*AL200,AV_rounding),0))","v":0},{"$f":"IF(B201=1,0,IF(C201=1,ROUND(OFFSET(Input!$W$27,B201,0,1,1)*AVERAGE($AI$5,$AL$5:$AL199),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),OFFSET(Input!$G$27,B201,0,1,1)-AE201,0)","v":0},{"$f":"IF(AND(C201=1,OFFSET(Input!$G$27,B201,0,1,1)>0),MIN(OFFSET(Input!$G$27,B201,0,1,1),AP200),0)","v":0},0,0,0,736897.01721981296,732232.01721981296,728466.13855937996,728466.13855937996,103052.223800284,103052.223800284,102522.224890931,102522.224890931,{"$f":"IF(A201=\"\",\"\",AL201-ROUND(AL201*OFFSET(Input!$S$27,$B201,0,1,1),2*FEE_rounding))","v":728466.13855937996},{"$f":"IF(A201=\"\",\"\",ROUND(AP201*(1-OFFSET(Input!$T$27,MIN(B201,10),0,1,1)),2*FEE_rounding))","v":102522.224890931},6330988.3634503102,0,0,0,5500000,6236897.0172198126,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A201=1,PMF_1st=0),0,ROUND(IF(A201=1,AI201,AL200)*OFFSET(Input!$O$27,IF(A201=121,-1,0)+MIN(B201,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A201=1,PMF_1st=0),0,IF(SUM($K$5:$L201)-$AU200>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B200,B201),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C201-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B201,99),0,1,1))*VLOOKUP($B201,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[198,17,6,null,56,{"$f":"IF(A202=\"\",\"\",IF(A202=1,Age_Full_Month,IF(F201=11,0,F201+1)))","v":5},56,0,{"$f":"IF(A202=\"\",\"\",IF(AND(F202=11,G202=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H202-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C202-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B202,99),0,1,1)*K202,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*L202,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B202,0,1,1)*M202,FEE_rounding)","v":0},0,0,{"$f":"IF(C202>=1,ROUND(K202*OFFSET(Input!$U$27,B202,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B202=1,0,IF($C202>=1,ROUND(OFFSET(Input!$X$27,B202,0,1,1)*AL201,AV_rounding),0))","v":0},{"$f":"IF(B202=1,0,IF(C202=1,ROUND(OFFSET(Input!$W$27,B202,0,1,1)*AVERAGE($AI$5,$AL$5:$AL200),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),OFFSET(Input!$G$27,B202,0,1,1)-AE202,0)","v":0},{"$f":"IF(AND(C202=1,OFFSET(Input!$G$27,B202,0,1,1)>0),MIN(OFFSET(Input!$G$27,B202,0,1,1),AP201),0)","v":0},0,0,0,728466.13855937996,723801.13855937996,720078.62001608103,720078.62001608103,102522.224890931,102522.224890931,101994.95177277,101994.95177277,{"$f":"IF(A202=\"\",\"\",AL202-ROUND(AL202*OFFSET(Input!$S$27,$B202,0,1,1),2*FEE_rounding))","v":720078.62001608103},{"$f":"IF(A202=\"\",\"\",ROUND(AP202*(1-OFFSET(Input!$T$27,MIN(B202,10),0,1,1)),2*FEE_rounding))","v":101994.95177277},6322073.5717888512,0,0,0,5500000,6228466.1385593796,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A202=1,PMF_1st=0),0,ROUND(IF(A202=1,AI202,AL201)*OFFSET(Input!$O$27,IF(A202=121,-1,0)+MIN(B202,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A202=1,PMF_1st=0),0,IF(SUM($K$5:$L202)-$AU201>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B201,B202),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C202-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B202,99),0,1,1))*VLOOKUP($B202,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[199,17,7,null,56,{"$f":"IF(A203=\"\",\"\",IF(A203=1,Age_Full_Month,IF(F202=11,0,F202+1)))","v":6},56,0,{"$f":"IF(A203=\"\",\"\",IF(AND(F203=11,G203=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H203-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C203-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B203,99),0,1,1)*K203,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*L203,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B203,0,1,1)*M203,FEE_rounding)","v":0},0,0,{"$f":"IF(C203>=1,ROUND(K203*OFFSET(Input!$U$27,B203,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B203=1,0,IF($C203>=1,ROUND(OFFSET(Input!$X$27,B203,0,1,1)*AL202,AV_rounding),0))","v":0},{"$f":"IF(B203=1,0,IF(C203=1,ROUND(OFFSET(Input!$W$27,B203,0,1,1)*AVERAGE($AI$5,$AL$5:$AL201),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),OFFSET(Input!$G$27,B203,0,1,1)-AE203,0)","v":0},{"$f":"IF(AND(C203=1,OFFSET(Input!$G$27,B203,0,1,1)>0),MIN(OFFSET(Input!$G$27,B203,0,1,1),AP202),0)","v":0},0,0,0,720078.62001608103,715413.62001608103,711734.23858827702,711734.23858827702,101994.95177277,101994.95177277,101470.390427021,101470.390427021,{"$f":"IF(A203=\"\",\"\",AL203-ROUND(AL203*OFFSET(Input!$S$27,$B203,0,1,1),2*FEE_rounding))","v":711734.23858827702},{"$f":"IF(A203=\"\",\"\",ROUND(AP203*(1-OFFSET(Input!$T$27,MIN(B203,10),0,1,1)),2*FEE_rounding))","v":101470.390427021},6313204.6290152986,0,0,0,5500000,6220078.6200160813,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A203=1,PMF_1st=0),0,ROUND(IF(A203=1,AI203,AL202)*OFFSET(Input!$O$27,IF(A203=121,-1,0)+MIN(B203,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A203=1,PMF_1st=0),0,IF(SUM($K$5:$L203)-$AU202>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B202,B203),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C203-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B203,99),0,1,1))*VLOOKUP($B203,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[200,17,8,null,56,{"$f":"IF(A204=\"\",\"\",IF(A204=1,Age_Full_Month,IF(F203=11,0,F203+1)))","v":7},56,0,{"$f":"IF(A204=\"\",\"\",IF(AND(F204=11,G204=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H204-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C204-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B204,99),0,1,1)*K204,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*L204,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B204,0,1,1)*M204,FEE_rounding)","v":0},0,0,{"$f":"IF(C204>=1,ROUND(K204*OFFSET(Input!$U$27,B204,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B204=1,0,IF($C204>=1,ROUND(OFFSET(Input!$X$27,B204,0,1,1)*AL203,AV_rounding),0))","v":0},{"$f":"IF(B204=1,0,IF(C204=1,ROUND(OFFSET(Input!$W$27,B204,0,1,1)*AVERAGE($AI$5,$AL$5:$AL202),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),OFFSET(Input!$G$27,B204,0,1,1)-AE204,0)","v":0},{"$f":"IF(AND(C204=1,OFFSET(Input!$G$27,B204,0,1,1)>0),MIN(OFFSET(Input!$G$27,B204,0,1,1),AP203),0)","v":0},0,0,0,711734.23858827702,707069.23858827702,703432.77242122998,703432.77242122998,101470.390427021,101470.390427021,100948.526907005,100948.526907005,{"$f":"IF(A204=\"\",\"\",AL204-ROUND(AL204*OFFSET(Input!$S$27,$B204,0,1,1),2*FEE_rounding))","v":703432.77242122998},{"$f":"IF(A204=\"\",\"\",ROUND(AP204*(1-OFFSET(Input!$T$27,MIN(B204,10),0,1,1)),2*FEE_rounding))","v":100948.526907005},6304381.299328235,0,0,0,5500000,6211734.2385882773,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A204=1,PMF_1st=0),0,ROUND(IF(A204=1,AI204,AL203)*OFFSET(Input!$O$27,IF(A204=121,-1,0)+MIN(B204,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A204=1,PMF_1st=0),0,IF(SUM($K$5:$L204)-$AU203>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B203,B204),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C204-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B204,99),0,1,1))*VLOOKUP($B204,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[201,17,9,null,56,{"$f":"IF(A205=\"\",\"\",IF(A205=1,Age_Full_Month,IF(F204=11,0,F204+1)))","v":8},56,0,{"$f":"IF(A205=\"\",\"\",IF(AND(F205=11,G205=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H205-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C205-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B205,99),0,1,1)*K205,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*L205,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B205,0,1,1)*M205,FEE_rounding)","v":0},0,0,{"$f":"IF(C205>=1,ROUND(K205*OFFSET(Input!$U$27,B205,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B205=1,0,IF($C205>=1,ROUND(OFFSET(Input!$X$27,B205,0,1,1)*AL204,AV_rounding),0))","v":0},{"$f":"IF(B205=1,0,IF(C205=1,ROUND(OFFSET(Input!$W$27,B205,0,1,1)*AVERAGE($AI$5,$AL$5:$AL203),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),OFFSET(Input!$G$27,B205,0,1,1)-AE205,0)","v":0},{"$f":"IF(AND(C205=1,OFFSET(Input!$G$27,B205,0,1,1)>0),MIN(OFFSET(Input!$G$27,B205,0,1,1),AP204),0)","v":0},0,0,0,703432.77242122998,698767.77242122998,695174.00080120296,695174.00080120296,100948.526907005,100948.526907005,100429.347337769,100429.347337769,{"$f":"IF(A205=\"\",\"\",AL205-ROUND(AL205*OFFSET(Input!$S$27,$B205,0,1,1),2*FEE_rounding))","v":695174.00080120296},{"$f":"IF(A205=\"\",\"\",ROUND(AP205*(1-OFFSET(Input!$T$27,MIN(B205,10),0,1,1)),2*FEE_rounding))","v":100429.347337769},6295603.3481389722,0,0,0,5500000,6203432.7724212296,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A205=1,PMF_1st=0),0,ROUND(IF(A205=1,AI205,AL204)*OFFSET(Input!$O$27,IF(A205=121,-1,0)+MIN(B205,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A205=1,PMF_1st=0),0,IF(SUM($K$5:$L205)-$AU204>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B204,B205),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C205-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B205,99),0,1,1))*VLOOKUP($B205,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[202,17,10,null,56,{"$f":"IF(A206=\"\",\"\",IF(A206=1,Age_Full_Month,IF(F205=11,0,F205+1)))","v":9},56,0,{"$f":"IF(A206=\"\",\"\",IF(AND(F206=11,G206=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H206-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C206-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B206,99),0,1,1)*K206,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*L206,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B206,0,1,1)*M206,FEE_rounding)","v":0},0,0,{"$f":"IF(C206>=1,ROUND(K206*OFFSET(Input!$U$27,B206,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B206=1,0,IF($C206>=1,ROUND(OFFSET(Input!$X$27,B206,0,1,1)*AL205,AV_rounding),0))","v":0},{"$f":"IF(B206=1,0,IF(C206=1,ROUND(OFFSET(Input!$W$27,B206,0,1,1)*AVERAGE($AI$5,$AL$5:$AL204),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),OFFSET(Input!$G$27,B206,0,1,1)-AE206,0)","v":0},{"$f":"IF(AND(C206=1,OFFSET(Input!$G$27,B206,0,1,1)>0),MIN(OFFSET(Input!$G$27,B206,0,1,1),AP205),0)","v":0},0,0,0,695174.00080120296,690509.00080120296,686957.70414959302,686957.70414959302,100429.347337769,100429.347337769,99912.837915719196,99912.837915719196,{"$f":"IF(A206=\"\",\"\",AL206-ROUND(AL206*OFFSET(Input!$S$27,$B206,0,1,1),2*FEE_rounding))","v":686957.70414959302},{"$f":"IF(A206=\"\",\"\",ROUND(AP206*(1-OFFSET(Input!$T$27,MIN(B206,10),0,1,1)),2*FEE_rounding))","v":99912.837915719196},6286870.5420653122,0,0,0,5500000,6195174.0008012028,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A206=1,PMF_1st=0),0,ROUND(IF(A206=1,AI206,AL205)*OFFSET(Input!$O$27,IF(A206=121,-1,0)+MIN(B206,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A206=1,PMF_1st=0),0,IF(SUM($K$5:$L206)-$AU205>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B205,B206),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C206-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B206,99),0,1,1))*VLOOKUP($B206,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[203,17,11,null,56,{"$f":"IF(A207=\"\",\"\",IF(A207=1,Age_Full_Month,IF(F206=11,0,F206+1)))","v":10},56,0,{"$f":"IF(A207=\"\",\"\",IF(AND(F207=11,G207=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H207-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C207-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B207,99),0,1,1)*K207,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*L207,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B207,0,1,1)*M207,FEE_rounding)","v":0},0,0,{"$f":"IF(C207>=1,ROUND(K207*OFFSET(Input!$U$27,B207,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B207=1,0,IF($C207>=1,ROUND(OFFSET(Input!$X$27,B207,0,1,1)*AL206,AV_rounding),0))","v":0},{"$f":"IF(B207=1,0,IF(C207=1,ROUND(OFFSET(Input!$W$27,B207,0,1,1)*AVERAGE($AI$5,$AL$5:$AL205),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),OFFSET(Input!$G$27,B207,0,1,1)-AE207,0)","v":0},{"$f":"IF(AND(C207=1,OFFSET(Input!$G$27,B207,0,1,1)>0),MIN(OFFSET(Input!$G$27,B207,0,1,1),AP206),0)","v":0},0,0,0,686957.70414959302,682292.70414959302,678783.66401709197,678783.66401709197,99912.837915719196,99912.837915719196,99398.984908254803,99398.984908254803,{"$f":"IF(A207=\"\",\"\",AL207-ROUND(AL207*OFFSET(Input!$S$27,$B207,0,1,1),2*FEE_rounding))","v":678783.66401709197},{"$f":"IF(A207=\"\",\"\",ROUND(AP207*(1-OFFSET(Input!$T$27,MIN(B207,10),0,1,1)),2*FEE_rounding))","v":99398.984908254803},6278182.6489253473,0,0,0,5500000,6186957.7041495927,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A207=1,PMF_1st=0),0,ROUND(IF(A207=1,AI207,AL206)*OFFSET(Input!$O$27,IF(A207=121,-1,0)+MIN(B207,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A207=1,PMF_1st=0),0,IF(SUM($K$5:$L207)-$AU206>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B206,B207),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C207-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B207,99),0,1,1))*VLOOKUP($B207,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[204,17,12,null,56,{"$f":"IF(A208=\"\",\"\",IF(A208=1,Age_Full_Month,IF(F207=11,0,F207+1)))","v":11},56,0,{"$f":"IF(A208=\"\",\"\",IF(AND(F208=11,G208=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H208-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C208-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B208,99),0,1,1)*K208,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*L208,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B208,0,1,1)*M208,FEE_rounding)","v":0},0,0,{"$f":"IF(C208>=1,ROUND(K208*OFFSET(Input!$U$27,B208,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B208=1,0,IF($C208>=1,ROUND(OFFSET(Input!$X$27,B208,0,1,1)*AL207,AV_rounding),0))","v":0},{"$f":"IF(B208=1,0,IF(C208=1,ROUND(OFFSET(Input!$W$27,B208,0,1,1)*AVERAGE($AI$5,$AL$5:$AL206),AV_rounding),0))","v":0},4565,0,0,0,100,0,0,0,{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),OFFSET(Input!$G$27,B208,0,1,1)-AE208,0)","v":0},{"$f":"IF(AND(C208=1,OFFSET(Input!$G$27,B208,0,1,1)>0),MIN(OFFSET(Input!$G$27,B208,0,1,1),AP207),0)","v":0},0,0,0,678783.66401709197,674118.66401709197,670651.66307788098,670651.66307788098,99398.984908254803,99398.984908254803,98887.774653401502,98887.774653401502,{"$f":"IF(A208=\"\",\"\",AL208-ROUND(AL208*OFFSET(Input!$S$27,$B208,0,1,1),2*FEE_rounding))","v":670651.66307788098},{"$f":"IF(A208=\"\",\"\",ROUND(AP208*(1-OFFSET(Input!$T$27,MIN(B208,10),0,1,1)),2*FEE_rounding))","v":98887.774653401502},6269539.4377312819,0,0,0,5500000,6178783.6640170924,1700000,5500000,4565,0,null,null,{"$f":"IF(AND(A208=1,PMF_1st=0),0,ROUND(IF(A208=1,AI208,AL207)*OFFSET(Input!$O$27,IF(A208=121,-1,0)+MIN(B208,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A208=1,PMF_1st=0),0,IF(SUM($K$5:$L208)-$AU207>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B207,B208),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C208-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B208,99),0,1,1))*VLOOKUP($B208,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[205,18,1,null,57,{"$f":"IF(A209=\"\",\"\",IF(A209=1,Age_Full_Month,IF(F208=11,0,F208+1)))","v":0},57,0,{"$f":"IF(A209=\"\",\"\",IF(AND(F209=11,G209=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H209-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C209-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B209,99),0,1,1)*K209,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*L209,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B209,0,1,1)*M209,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C209>=1,ROUND(K209*OFFSET(Input!$U$27,B209,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B209=1,0,IF($C209>=1,ROUND(OFFSET(Input!$X$27,B209,0,1,1)*AL208,AV_rounding),0))","v":0},{"$f":"IF(B209=1,0,IF(C209=1,ROUND(OFFSET(Input!$W$27,B209,0,1,1)*AVERAGE($AI$5,$AL$5:$AL207),AV_rounding),0))","v":0},4950,0,0,109700,100,0,0,0,{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),OFFSET(Input!$G$27,B209,0,1,1)-AE209,0)","v":0},{"$f":"IF(AND(C209=1,OFFSET(Input!$G$27,B209,0,1,1)>0),MIN(OFFSET(Input!$G$27,B209,0,1,1),AP208),0)","v":0},0,0,0,770651.66307788098,765601.66307788098,761664.16390060598,761664.16390060598,108587.7746534015,108587.7746534015,108029.30633498001,108029.30633498001,{"$f":"IF(A209=\"\",\"\",AL209-ROUND(AL209*OFFSET(Input!$S$27,$B209,0,1,1),2*FEE_rounding))","v":761664.16390060598},{"$f":"IF(A209=\"\",\"\",ROUND(AP209*(1-OFFSET(Input!$T$27,MIN(B209,10),0,1,1)),2*FEE_rounding))","v":108029.30633498001},6369693.4702355862,0,0,109700,5500000,6270651.6630778806,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A209=1,PMF_1st=0),0,ROUND(IF(A209=1,AI209,AL208)*OFFSET(Input!$O$27,IF(A209=121,-1,0)+MIN(B209,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A209=1,PMF_1st=0),0,IF(SUM($K$5:$L209)-$AU208>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B208,B209),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C209-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B209,99),0,1,1))*VLOOKUP($B209,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[206,18,2,null,57,{"$f":"IF(A210=\"\",\"\",IF(A210=1,Age_Full_Month,IF(F209=11,0,F209+1)))","v":1},57,0,{"$f":"IF(A210=\"\",\"\",IF(AND(F210=11,G210=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H210-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C210-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B210,99),0,1,1)*K210,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*L210,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B210,0,1,1)*M210,FEE_rounding)","v":0},0,0,{"$f":"IF(C210>=1,ROUND(K210*OFFSET(Input!$U$27,B210,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B210=1,0,IF($C210>=1,ROUND(OFFSET(Input!$X$27,B210,0,1,1)*AL209,AV_rounding),0))","v":0},{"$f":"IF(B210=1,0,IF(C210=1,ROUND(OFFSET(Input!$W$27,B210,0,1,1)*AVERAGE($AI$5,$AL$5:$AL208),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),OFFSET(Input!$G$27,B210,0,1,1)-AE210,0)","v":0},{"$f":"IF(AND(C210=1,OFFSET(Input!$G$27,B210,0,1,1)>0),MIN(OFFSET(Input!$G$27,B210,0,1,1),AP209),0)","v":0},0,0,0,761664.16390060598,756614.16390060598,752722.88754692604,752722.88754692604,108029.30633498001,108029.30633498001,107473.710226286,107473.710226286,{"$f":"IF(A210=\"\",\"\",AL210-ROUND(AL210*OFFSET(Input!$S$27,$B210,0,1,1),2*FEE_rounding))","v":752722.88754692604},{"$f":"IF(A210=\"\",\"\",ROUND(AP210*(1-OFFSET(Input!$T$27,MIN(B210,10),0,1,1)),2*FEE_rounding))","v":107473.710226286},6360196.597773212,0,0,0,5500000,6261664.1639006063,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A210=1,PMF_1st=0),0,ROUND(IF(A210=1,AI210,AL209)*OFFSET(Input!$O$27,IF(A210=121,-1,0)+MIN(B210,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A210=1,PMF_1st=0),0,IF(SUM($K$5:$L210)-$AU209>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B209,B210),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C210-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B210,99),0,1,1))*VLOOKUP($B210,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[207,18,3,null,57,{"$f":"IF(A211=\"\",\"\",IF(A211=1,Age_Full_Month,IF(F210=11,0,F210+1)))","v":2},57,0,{"$f":"IF(A211=\"\",\"\",IF(AND(F211=11,G211=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H211-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C211-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B211,99),0,1,1)*K211,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*L211,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B211,0,1,1)*M211,FEE_rounding)","v":0},0,0,{"$f":"IF(C211>=1,ROUND(K211*OFFSET(Input!$U$27,B211,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B211=1,0,IF($C211>=1,ROUND(OFFSET(Input!$X$27,B211,0,1,1)*AL210,AV_rounding),0))","v":0},{"$f":"IF(B211=1,0,IF(C211=1,ROUND(OFFSET(Input!$W$27,B211,0,1,1)*AVERAGE($AI$5,$AL$5:$AL209),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),OFFSET(Input!$G$27,B211,0,1,1)-AE211,0)","v":0},{"$f":"IF(AND(C211=1,OFFSET(Input!$G$27,B211,0,1,1)>0),MIN(OFFSET(Input!$G$27,B211,0,1,1),AP210),0)","v":0},0,0,0,752722.88754692604,747672.88754692604,743827.59629226604,743827.59629226604,107473.710226286,107473.710226286,106920.97155550899,106920.97155550899,{"$f":"IF(A211=\"\",\"\",AL211-ROUND(AL211*OFFSET(Input!$S$27,$B211,0,1,1),2*FEE_rounding))","v":743827.59629226604},{"$f":"IF(A211=\"\",\"\",ROUND(AP211*(1-OFFSET(Input!$T$27,MIN(B211,10),0,1,1)),2*FEE_rounding))","v":106920.97155550899},6350748.5678477744,0,0,0,5500000,6252722.8875469258,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A211=1,PMF_1st=0),0,ROUND(IF(A211=1,AI211,AL210)*OFFSET(Input!$O$27,IF(A211=121,-1,0)+MIN(B211,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A211=1,PMF_1st=0),0,IF(SUM($K$5:$L211)-$AU210>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B210,B211),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C211-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B211,99),0,1,1))*VLOOKUP($B211,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[208,18,4,null,57,{"$f":"IF(A212=\"\",\"\",IF(A212=1,Age_Full_Month,IF(F211=11,0,F211+1)))","v":3},57,0,{"$f":"IF(A212=\"\",\"\",IF(AND(F212=11,G212=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H212-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C212-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B212,99),0,1,1)*K212,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*L212,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B212,0,1,1)*M212,FEE_rounding)","v":0},0,0,{"$f":"IF(C212>=1,ROUND(K212*OFFSET(Input!$U$27,B212,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B212=1,0,IF($C212>=1,ROUND(OFFSET(Input!$X$27,B212,0,1,1)*AL211,AV_rounding),0))","v":0},{"$f":"IF(B212=1,0,IF(C212=1,ROUND(OFFSET(Input!$W$27,B212,0,1,1)*AVERAGE($AI$5,$AL$5:$AL210),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),OFFSET(Input!$G$27,B212,0,1,1)-AE212,0)","v":0},{"$f":"IF(AND(C212=1,OFFSET(Input!$G$27,B212,0,1,1)>0),MIN(OFFSET(Input!$G$27,B212,0,1,1),AP211),0)","v":0},0,0,0,743827.59629226604,738777.59629226604,734978.05363467196,734978.05363467196,106920.97155550899,106920.97155550899,106371.075626808,106371.075626808,{"$f":"IF(A212=\"\",\"\",AL212-ROUND(AL212*OFFSET(Input!$S$27,$B212,0,1,1),2*FEE_rounding))","v":734978.05363467196},{"$f":"IF(A212=\"\",\"\",ROUND(AP212*(1-OFFSET(Input!$T$27,MIN(B212,10),0,1,1)),2*FEE_rounding))","v":106371.075626808},6341349.1292614797,0,0,0,5500000,6243827.5962922657,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A212=1,PMF_1st=0),0,ROUND(IF(A212=1,AI212,AL211)*OFFSET(Input!$O$27,IF(A212=121,-1,0)+MIN(B212,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A212=1,PMF_1st=0),0,IF(SUM($K$5:$L212)-$AU211>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B211,B212),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C212-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B212,99),0,1,1))*VLOOKUP($B212,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[209,18,5,null,57,{"$f":"IF(A213=\"\",\"\",IF(A213=1,Age_Full_Month,IF(F212=11,0,F212+1)))","v":4},57,0,{"$f":"IF(A213=\"\",\"\",IF(AND(F213=11,G213=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H213-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C213-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B213,99),0,1,1)*K213,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*L213,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B213,0,1,1)*M213,FEE_rounding)","v":0},0,0,{"$f":"IF(C213>=1,ROUND(K213*OFFSET(Input!$U$27,B213,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B213=1,0,IF($C213>=1,ROUND(OFFSET(Input!$X$27,B213,0,1,1)*AL212,AV_rounding),0))","v":0},{"$f":"IF(B213=1,0,IF(C213=1,ROUND(OFFSET(Input!$W$27,B213,0,1,1)*AVERAGE($AI$5,$AL$5:$AL211),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),OFFSET(Input!$G$27,B213,0,1,1)-AE213,0)","v":0},{"$f":"IF(AND(C213=1,OFFSET(Input!$G$27,B213,0,1,1)>0),MIN(OFFSET(Input!$G$27,B213,0,1,1),AP212),0)","v":0},0,0,0,734978.05363467196,729928.05363467196,726174.02428852103,726174.02428852103,106371.075626808,106371.075626808,105824.007819925,105824.007819925,{"$f":"IF(A213=\"\",\"\",AL213-ROUND(AL213*OFFSET(Input!$S$27,$B213,0,1,1),2*FEE_rounding))","v":726174.02428852103},{"$f":"IF(A213=\"\",\"\",ROUND(AP213*(1-OFFSET(Input!$T$27,MIN(B213,10),0,1,1)),2*FEE_rounding))","v":105824.007819925},6331998.0321084466,0,0,0,5500000,6234978.0536346715,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A213=1,PMF_1st=0),0,ROUND(IF(A213=1,AI213,AL212)*OFFSET(Input!$O$27,IF(A213=121,-1,0)+MIN(B213,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A213=1,PMF_1st=0),0,IF(SUM($K$5:$L213)-$AU212>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B212,B213),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C213-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B213,99),0,1,1))*VLOOKUP($B213,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[210,18,6,null,57,{"$f":"IF(A214=\"\",\"\",IF(A214=1,Age_Full_Month,IF(F213=11,0,F213+1)))","v":5},57,0,{"$f":"IF(A214=\"\",\"\",IF(AND(F214=11,G214=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H214-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C214-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B214,99),0,1,1)*K214,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*L214,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B214,0,1,1)*M214,FEE_rounding)","v":0},0,0,{"$f":"IF(C214>=1,ROUND(K214*OFFSET(Input!$U$27,B214,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B214=1,0,IF($C214>=1,ROUND(OFFSET(Input!$X$27,B214,0,1,1)*AL213,AV_rounding),0))","v":0},{"$f":"IF(B214=1,0,IF(C214=1,ROUND(OFFSET(Input!$W$27,B214,0,1,1)*AVERAGE($AI$5,$AL$5:$AL212),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),OFFSET(Input!$G$27,B214,0,1,1)-AE214,0)","v":0},{"$f":"IF(AND(C214=1,OFFSET(Input!$G$27,B214,0,1,1)>0),MIN(OFFSET(Input!$G$27,B214,0,1,1),AP213),0)","v":0},0,0,0,726174.02428852103,721124.02428852103,717415.27417826897,717415.27417826897,105824.007819925,105824.007819925,105279.753589792,105279.753589792,{"$f":"IF(A214=\"\",\"\",AL214-ROUND(AL214*OFFSET(Input!$S$27,$B214,0,1,1),2*FEE_rounding))","v":717415.27417826897},{"$f":"IF(A214=\"\",\"\",ROUND(AP214*(1-OFFSET(Input!$T$27,MIN(B214,10),0,1,1)),2*FEE_rounding))","v":105279.753589792},6322695.0277680615,0,0,0,5500000,6226174.0242885211,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A214=1,PMF_1st=0),0,ROUND(IF(A214=1,AI214,AL213)*OFFSET(Input!$O$27,IF(A214=121,-1,0)+MIN(B214,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A214=1,PMF_1st=0),0,IF(SUM($K$5:$L214)-$AU213>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B213,B214),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C214-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B214,99),0,1,1))*VLOOKUP($B214,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[211,18,7,null,57,{"$f":"IF(A215=\"\",\"\",IF(A215=1,Age_Full_Month,IF(F214=11,0,F214+1)))","v":6},57,0,{"$f":"IF(A215=\"\",\"\",IF(AND(F215=11,G215=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H215-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C215-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B215,99),0,1,1)*K215,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*L215,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B215,0,1,1)*M215,FEE_rounding)","v":0},0,0,{"$f":"IF(C215>=1,ROUND(K215*OFFSET(Input!$U$27,B215,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B215=1,0,IF($C215>=1,ROUND(OFFSET(Input!$X$27,B215,0,1,1)*AL214,AV_rounding),0))","v":0},{"$f":"IF(B215=1,0,IF(C215=1,ROUND(OFFSET(Input!$W$27,B215,0,1,1)*AVERAGE($AI$5,$AL$5:$AL213),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),OFFSET(Input!$G$27,B215,0,1,1)-AE215,0)","v":0},{"$f":"IF(AND(C215=1,OFFSET(Input!$G$27,B215,0,1,1)>0),MIN(OFFSET(Input!$G$27,B215,0,1,1),AP214),0)","v":0},0,0,0,717415.27417826897,712365.27417826897,708701.57043222501,708701.57043222501,105279.753589792,105279.753589792,104738.298466149,104738.298466149,{"$f":"IF(A215=\"\",\"\",AL215-ROUND(AL215*OFFSET(Input!$S$27,$B215,0,1,1),2*FEE_rounding))","v":708701.57043222501},{"$f":"IF(A215=\"\",\"\",ROUND(AP215*(1-OFFSET(Input!$T$27,MIN(B215,10),0,1,1)),2*FEE_rounding))","v":104738.298466149},6313439.868898374,0,0,0,5500000,6217415.2741782693,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A215=1,PMF_1st=0),0,ROUND(IF(A215=1,AI215,AL214)*OFFSET(Input!$O$27,IF(A215=121,-1,0)+MIN(B215,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A215=1,PMF_1st=0),0,IF(SUM($K$5:$L215)-$AU214>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B214,B215),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C215-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B215,99),0,1,1))*VLOOKUP($B215,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[212,18,8,null,57,{"$f":"IF(A216=\"\",\"\",IF(A216=1,Age_Full_Month,IF(F215=11,0,F215+1)))","v":7},57,0,{"$f":"IF(A216=\"\",\"\",IF(AND(F216=11,G216=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H216-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C216-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B216,99),0,1,1)*K216,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*L216,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B216,0,1,1)*M216,FEE_rounding)","v":0},0,0,{"$f":"IF(C216>=1,ROUND(K216*OFFSET(Input!$U$27,B216,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B216=1,0,IF($C216>=1,ROUND(OFFSET(Input!$X$27,B216,0,1,1)*AL215,AV_rounding),0))","v":0},{"$f":"IF(B216=1,0,IF(C216=1,ROUND(OFFSET(Input!$W$27,B216,0,1,1)*AVERAGE($AI$5,$AL$5:$AL214),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),OFFSET(Input!$G$27,B216,0,1,1)-AE216,0)","v":0},{"$f":"IF(AND(C216=1,OFFSET(Input!$G$27,B216,0,1,1)>0),MIN(OFFSET(Input!$G$27,B216,0,1,1),AP215),0)","v":0},0,0,0,708701.57043222501,703651.57043222501,700032.68137636001,700032.68137636001,104738.298466149,104738.298466149,104199.628053154,104199.628053154,{"$f":"IF(A216=\"\",\"\",AL216-ROUND(AL216*OFFSET(Input!$S$27,$B216,0,1,1),2*FEE_rounding))","v":700032.68137636001},{"$f":"IF(A216=\"\",\"\",ROUND(AP216*(1-OFFSET(Input!$T$27,MIN(B216,10),0,1,1)),2*FEE_rounding))","v":104199.628053154},6304232.3094295142,0,0,0,5500000,6208701.5704322252,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A216=1,PMF_1st=0),0,ROUND(IF(A216=1,AI216,AL215)*OFFSET(Input!$O$27,IF(A216=121,-1,0)+MIN(B216,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A216=1,PMF_1st=0),0,IF(SUM($K$5:$L216)-$AU215>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B215,B216),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C216-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B216,99),0,1,1))*VLOOKUP($B216,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[213,18,9,null,57,{"$f":"IF(A217=\"\",\"\",IF(A217=1,Age_Full_Month,IF(F216=11,0,F216+1)))","v":8},57,0,{"$f":"IF(A217=\"\",\"\",IF(AND(F217=11,G217=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H217-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C217-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B217,99),0,1,1)*K217,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*L217,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B217,0,1,1)*M217,FEE_rounding)","v":0},0,0,{"$f":"IF(C217>=1,ROUND(K217*OFFSET(Input!$U$27,B217,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B217=1,0,IF($C217>=1,ROUND(OFFSET(Input!$X$27,B217,0,1,1)*AL216,AV_rounding),0))","v":0},{"$f":"IF(B217=1,0,IF(C217=1,ROUND(OFFSET(Input!$W$27,B217,0,1,1)*AVERAGE($AI$5,$AL$5:$AL215),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),OFFSET(Input!$G$27,B217,0,1,1)-AE217,0)","v":0},{"$f":"IF(AND(C217=1,OFFSET(Input!$G$27,B217,0,1,1)>0),MIN(OFFSET(Input!$G$27,B217,0,1,1),AP216),0)","v":0},0,0,0,700032.68137636001,694982.68137636001,691408.37652814703,691408.37652814703,104199.628053154,104199.628053154,103663.728029005,103663.728029005,{"$f":"IF(A217=\"\",\"\",AL217-ROUND(AL217*OFFSET(Input!$S$27,$B217,0,1,1),2*FEE_rounding))","v":691408.37652814703},{"$f":"IF(A217=\"\",\"\",ROUND(AP217*(1-OFFSET(Input!$T$27,MIN(B217,10),0,1,1)),2*FEE_rounding))","v":103663.728029005},6295072.1045571519,0,0,0,5500000,6200032.6813763604,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A217=1,PMF_1st=0),0,ROUND(IF(A217=1,AI217,AL216)*OFFSET(Input!$O$27,IF(A217=121,-1,0)+MIN(B217,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A217=1,PMF_1st=0),0,IF(SUM($K$5:$L217)-$AU216>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B216,B217),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C217-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B217,99),0,1,1))*VLOOKUP($B217,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[214,18,10,null,57,{"$f":"IF(A218=\"\",\"\",IF(A218=1,Age_Full_Month,IF(F217=11,0,F217+1)))","v":9},57,0,{"$f":"IF(A218=\"\",\"\",IF(AND(F218=11,G218=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H218-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C218-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B218,99),0,1,1)*K218,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*L218,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B218,0,1,1)*M218,FEE_rounding)","v":0},0,0,{"$f":"IF(C218>=1,ROUND(K218*OFFSET(Input!$U$27,B218,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B218=1,0,IF($C218>=1,ROUND(OFFSET(Input!$X$27,B218,0,1,1)*AL217,AV_rounding),0))","v":0},{"$f":"IF(B218=1,0,IF(C218=1,ROUND(OFFSET(Input!$W$27,B218,0,1,1)*AVERAGE($AI$5,$AL$5:$AL216),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),OFFSET(Input!$G$27,B218,0,1,1)-AE218,0)","v":0},{"$f":"IF(AND(C218=1,OFFSET(Input!$G$27,B218,0,1,1)>0),MIN(OFFSET(Input!$G$27,B218,0,1,1),AP217),0)","v":0},0,0,0,691408.37652814703,686358.37652814703,682828.42659043404,682828.42659043404,103663.728029005,103663.728029005,103130.584145557,103130.584145557,{"$f":"IF(A218=\"\",\"\",AL218-ROUND(AL218*OFFSET(Input!$S$27,$B218,0,1,1),2*FEE_rounding))","v":682828.42659043404},{"$f":"IF(A218=\"\",\"\",ROUND(AP218*(1-OFFSET(Input!$T$27,MIN(B218,10),0,1,1)),2*FEE_rounding))","v":103130.584145557},6285959.0107359914,0,0,0,5500000,6191408.3765281467,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A218=1,PMF_1st=0),0,ROUND(IF(A218=1,AI218,AL217)*OFFSET(Input!$O$27,IF(A218=121,-1,0)+MIN(B218,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A218=1,PMF_1st=0),0,IF(SUM($K$5:$L218)-$AU217>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B217,B218),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C218-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B218,99),0,1,1))*VLOOKUP($B218,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[215,18,11,null,57,{"$f":"IF(A219=\"\",\"\",IF(A219=1,Age_Full_Month,IF(F218=11,0,F218+1)))","v":10},57,0,{"$f":"IF(A219=\"\",\"\",IF(AND(F219=11,G219=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H219-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C219-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B219,99),0,1,1)*K219,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*L219,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B219,0,1,1)*M219,FEE_rounding)","v":0},0,0,{"$f":"IF(C219>=1,ROUND(K219*OFFSET(Input!$U$27,B219,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B219=1,0,IF($C219>=1,ROUND(OFFSET(Input!$X$27,B219,0,1,1)*AL218,AV_rounding),0))","v":0},{"$f":"IF(B219=1,0,IF(C219=1,ROUND(OFFSET(Input!$W$27,B219,0,1,1)*AVERAGE($AI$5,$AL$5:$AL217),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),OFFSET(Input!$G$27,B219,0,1,1)-AE219,0)","v":0},{"$f":"IF(AND(C219=1,OFFSET(Input!$G$27,B219,0,1,1)>0),MIN(OFFSET(Input!$G$27,B219,0,1,1),AP218),0)","v":0},0,0,0,682828.42659043404,677778.42659043404,674292.60344534705,674292.60344534705,103130.584145557,103130.584145557,102600.18222794301,102600.18222794301,{"$f":"IF(A219=\"\",\"\",AL219-ROUND(AL219*OFFSET(Input!$S$27,$B219,0,1,1),2*FEE_rounding))","v":674292.60344534705},{"$f":"IF(A219=\"\",\"\",ROUND(AP219*(1-OFFSET(Input!$T$27,MIN(B219,10),0,1,1)),2*FEE_rounding))","v":102600.18222794301},6276892.7856732905,0,0,0,5500000,6182828.4265904343,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A219=1,PMF_1st=0),0,ROUND(IF(A219=1,AI219,AL218)*OFFSET(Input!$O$27,IF(A219=121,-1,0)+MIN(B219,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A219=1,PMF_1st=0),0,IF(SUM($K$5:$L219)-$AU218>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B218,B219),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C219-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B219,99),0,1,1))*VLOOKUP($B219,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[216,18,12,null,57,{"$f":"IF(A220=\"\",\"\",IF(A220=1,Age_Full_Month,IF(F219=11,0,F219+1)))","v":11},57,0,{"$f":"IF(A220=\"\",\"\",IF(AND(F220=11,G220=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H220-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C220-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B220,99),0,1,1)*K220,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*L220,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B220,0,1,1)*M220,FEE_rounding)","v":0},0,0,{"$f":"IF(C220>=1,ROUND(K220*OFFSET(Input!$U$27,B220,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B220=1,0,IF($C220>=1,ROUND(OFFSET(Input!$X$27,B220,0,1,1)*AL219,AV_rounding),0))","v":0},{"$f":"IF(B220=1,0,IF(C220=1,ROUND(OFFSET(Input!$W$27,B220,0,1,1)*AVERAGE($AI$5,$AL$5:$AL218),AV_rounding),0))","v":0},4950,0,0,0,100,0,0,0,{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),OFFSET(Input!$G$27,B220,0,1,1)-AE220,0)","v":0},{"$f":"IF(AND(C220=1,OFFSET(Input!$G$27,B220,0,1,1)>0),MIN(OFFSET(Input!$G$27,B220,0,1,1),AP219),0)","v":0},0,0,0,674292.60344534705,669242.60344534705,665800.68014822504,665800.68014822504,102600.18222794301,102600.18222794301,102072.50817419701,102072.50817419701,{"$f":"IF(A220=\"\",\"\",AL220-ROUND(AL220*OFFSET(Input!$S$27,$B220,0,1,1),2*FEE_rounding))","v":665800.68014822504},{"$f":"IF(A220=\"\",\"\",ROUND(AP220*(1-OFFSET(Input!$T$27,MIN(B220,10),0,1,1)),2*FEE_rounding))","v":102072.50817419701},6267873.1883224221,0,0,0,5500000,6174292.6034453474,1800000,5500000,4950,0,null,null,{"$f":"IF(AND(A220=1,PMF_1st=0),0,ROUND(IF(A220=1,AI220,AL219)*OFFSET(Input!$O$27,IF(A220=121,-1,0)+MIN(B220,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A220=1,PMF_1st=0),0,IF(SUM($K$5:$L220)-$AU219>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B219,B220),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C220-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B220,99),0,1,1))*VLOOKUP($B220,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[217,19,1,null,58,{"$f":"IF(A221=\"\",\"\",IF(A221=1,Age_Full_Month,IF(F220=11,0,F220+1)))","v":0},58,0,{"$f":"IF(A221=\"\",\"\",IF(AND(F221=11,G221=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H221-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C221-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B221,99),0,1,1)*K221,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*L221,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B221,0,1,1)*M221,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C221>=1,ROUND(K221*OFFSET(Input!$U$27,B221,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B221=1,0,IF($C221>=1,ROUND(OFFSET(Input!$X$27,B221,0,1,1)*AL220,AV_rounding),0))","v":0},{"$f":"IF(B221=1,0,IF(C221=1,ROUND(OFFSET(Input!$W$27,B221,0,1,1)*AVERAGE($AI$5,$AL$5:$AL219),AV_rounding),0))","v":0},5445,0,0,109700,100,0,0,0,{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),OFFSET(Input!$G$27,B221,0,1,1)-AE221,0)","v":0},{"$f":"IF(AND(C221=1,OFFSET(Input!$G$27,B221,0,1,1)>0),MIN(OFFSET(Input!$G$27,B221,0,1,1),AP220),0)","v":0},0,0,0,765800.68014822504,760255.68014822504,756345.67542975605,756345.67542975605,111772.50817419701,111772.50817419701,111197.660730412,111197.660730412,{"$f":"IF(A221=\"\",\"\",AL221-ROUND(AL221*OFFSET(Input!$S$27,$B221,0,1,1),2*FEE_rounding))","v":756345.67542975605},{"$f":"IF(A221=\"\",\"\",ROUND(AP221*(1-OFFSET(Input!$T$27,MIN(B221,10),0,1,1)),2*FEE_rounding))","v":111197.660730412},6367543.3361601681,0,0,109700,5500000,6265800.6801482253,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A221=1,PMF_1st=0),0,ROUND(IF(A221=1,AI221,AL220)*OFFSET(Input!$O$27,IF(A221=121,-1,0)+MIN(B221,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A221=1,PMF_1st=0),0,IF(SUM($K$5:$L221)-$AU220>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B220,B221),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C221-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B221,99),0,1,1))*VLOOKUP($B221,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[218,19,2,null,58,{"$f":"IF(A222=\"\",\"\",IF(A222=1,Age_Full_Month,IF(F221=11,0,F221+1)))","v":1},58,0,{"$f":"IF(A222=\"\",\"\",IF(AND(F222=11,G222=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H222-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C222-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B222,99),0,1,1)*K222,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*L222,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B222,0,1,1)*M222,FEE_rounding)","v":0},0,0,{"$f":"IF(C222>=1,ROUND(K222*OFFSET(Input!$U$27,B222,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B222=1,0,IF($C222>=1,ROUND(OFFSET(Input!$X$27,B222,0,1,1)*AL221,AV_rounding),0))","v":0},{"$f":"IF(B222=1,0,IF(C222=1,ROUND(OFFSET(Input!$W$27,B222,0,1,1)*AVERAGE($AI$5,$AL$5:$AL220),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),OFFSET(Input!$G$27,B222,0,1,1)-AE222,0)","v":0},{"$f":"IF(AND(C222=1,OFFSET(Input!$G$27,B222,0,1,1)>0),MIN(OFFSET(Input!$G$27,B222,0,1,1),AP221),0)","v":0},0,0,0,756345.67542975605,750800.67542975605,746939.29792187898,746939.29792187898,111197.660730412,111197.660730412,110625.769734407,110625.769734407,{"$f":"IF(A222=\"\",\"\",AL222-ROUND(AL222*OFFSET(Input!$S$27,$B222,0,1,1),2*FEE_rounding))","v":746939.29792187898},{"$f":"IF(A222=\"\",\"\",ROUND(AP222*(1-OFFSET(Input!$T$27,MIN(B222,10),0,1,1)),2*FEE_rounding))","v":110625.769734407},6357565.0676562861,0,0,0,5500000,6256345.6754297558,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A222=1,PMF_1st=0),0,ROUND(IF(A222=1,AI222,AL221)*OFFSET(Input!$O$27,IF(A222=121,-1,0)+MIN(B222,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A222=1,PMF_1st=0),0,IF(SUM($K$5:$L222)-$AU221>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B221,B222),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C222-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B222,99),0,1,1))*VLOOKUP($B222,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[219,19,3,null,58,{"$f":"IF(A223=\"\",\"\",IF(A223=1,Age_Full_Month,IF(F222=11,0,F222+1)))","v":2},58,0,{"$f":"IF(A223=\"\",\"\",IF(AND(F223=11,G223=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H223-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C223-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B223,99),0,1,1)*K223,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*L223,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B223,0,1,1)*M223,FEE_rounding)","v":0},0,0,{"$f":"IF(C223>=1,ROUND(K223*OFFSET(Input!$U$27,B223,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B223=1,0,IF($C223>=1,ROUND(OFFSET(Input!$X$27,B223,0,1,1)*AL222,AV_rounding),0))","v":0},{"$f":"IF(B223=1,0,IF(C223=1,ROUND(OFFSET(Input!$W$27,B223,0,1,1)*AVERAGE($AI$5,$AL$5:$AL221),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),OFFSET(Input!$G$27,B223,0,1,1)-AE223,0)","v":0},{"$f":"IF(AND(C223=1,OFFSET(Input!$G$27,B223,0,1,1)>0),MIN(OFFSET(Input!$G$27,B223,0,1,1),AP222),0)","v":0},0,0,0,746939.29792187898,741394.29792187898,737581.29753422597,737581.29753422597,110625.769734407,110625.769734407,110056.819981133,110056.819981133,{"$f":"IF(A223=\"\",\"\",AL223-ROUND(AL223*OFFSET(Input!$S$27,$B223,0,1,1),2*FEE_rounding))","v":737581.29753422597},{"$f":"IF(A223=\"\",\"\",ROUND(AP223*(1-OFFSET(Input!$T$27,MIN(B223,10),0,1,1)),2*FEE_rounding))","v":110056.819981133},6347638.1175153581,0,0,0,5500000,6246939.2979218792,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A223=1,PMF_1st=0),0,ROUND(IF(A223=1,AI223,AL222)*OFFSET(Input!$O$27,IF(A223=121,-1,0)+MIN(B223,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A223=1,PMF_1st=0),0,IF(SUM($K$5:$L223)-$AU222>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B222,B223),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C223-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B223,99),0,1,1))*VLOOKUP($B223,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[220,19,4,null,58,{"$f":"IF(A224=\"\",\"\",IF(A224=1,Age_Full_Month,IF(F223=11,0,F223+1)))","v":3},58,0,{"$f":"IF(A224=\"\",\"\",IF(AND(F224=11,G224=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H224-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C224-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B224,99),0,1,1)*K224,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*L224,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B224,0,1,1)*M224,FEE_rounding)","v":0},0,0,{"$f":"IF(C224>=1,ROUND(K224*OFFSET(Input!$U$27,B224,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B224=1,0,IF($C224>=1,ROUND(OFFSET(Input!$X$27,B224,0,1,1)*AL223,AV_rounding),0))","v":0},{"$f":"IF(B224=1,0,IF(C224=1,ROUND(OFFSET(Input!$W$27,B224,0,1,1)*AVERAGE($AI$5,$AL$5:$AL222),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),OFFSET(Input!$G$27,B224,0,1,1)-AE224,0)","v":0},{"$f":"IF(AND(C224=1,OFFSET(Input!$G$27,B224,0,1,1)>0),MIN(OFFSET(Input!$G$27,B224,0,1,1),AP223),0)","v":0},0,0,0,737581.29753422597,732036.29753422597,728271.42546264699,728271.42546264699,110056.819981133,110056.819981133,109490.79634374,109490.79634374,{"$f":"IF(A224=\"\",\"\",AL224-ROUND(AL224*OFFSET(Input!$S$27,$B224,0,1,1),2*FEE_rounding))","v":728271.42546264699},{"$f":"IF(A224=\"\",\"\",ROUND(AP224*(1-OFFSET(Input!$T$27,MIN(B224,10),0,1,1)),2*FEE_rounding))","v":109490.79634374},6337762.2218063874,0,0,0,5500000,6237581.2975342255,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A224=1,PMF_1st=0),0,ROUND(IF(A224=1,AI224,AL223)*OFFSET(Input!$O$27,IF(A224=121,-1,0)+MIN(B224,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A224=1,PMF_1st=0),0,IF(SUM($K$5:$L224)-$AU223>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B223,B224),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C224-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B224,99),0,1,1))*VLOOKUP($B224,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[221,19,5,null,58,{"$f":"IF(A225=\"\",\"\",IF(A225=1,Age_Full_Month,IF(F224=11,0,F224+1)))","v":4},58,0,{"$f":"IF(A225=\"\",\"\",IF(AND(F225=11,G225=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H225-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C225-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B225,99),0,1,1)*K225,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*L225,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B225,0,1,1)*M225,FEE_rounding)","v":0},0,0,{"$f":"IF(C225>=1,ROUND(K225*OFFSET(Input!$U$27,B225,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B225=1,0,IF($C225>=1,ROUND(OFFSET(Input!$X$27,B225,0,1,1)*AL224,AV_rounding),0))","v":0},{"$f":"IF(B225=1,0,IF(C225=1,ROUND(OFFSET(Input!$W$27,B225,0,1,1)*AVERAGE($AI$5,$AL$5:$AL223),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),OFFSET(Input!$G$27,B225,0,1,1)-AE225,0)","v":0},{"$f":"IF(AND(C225=1,OFFSET(Input!$G$27,B225,0,1,1)>0),MIN(OFFSET(Input!$G$27,B225,0,1,1),AP224),0)","v":0},0,0,0,728271.42546264699,722726.42546264699,719009.434182595,719009.434182595,109490.79634374,109490.79634374,108927.683773178,108927.683773178,{"$f":"IF(A225=\"\",\"\",AL225-ROUND(AL225*OFFSET(Input!$S$27,$B225,0,1,1),2*FEE_rounding))","v":719009.434182595},{"$f":"IF(A225=\"\",\"\",ROUND(AP225*(1-OFFSET(Input!$T$27,MIN(B225,10),0,1,1)),2*FEE_rounding))","v":108927.683773178},6327937.1179557731,0,0,0,5500000,6228271.4254626473,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A225=1,PMF_1st=0),0,ROUND(IF(A225=1,AI225,AL224)*OFFSET(Input!$O$27,IF(A225=121,-1,0)+MIN(B225,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A225=1,PMF_1st=0),0,IF(SUM($K$5:$L225)-$AU224>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B224,B225),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C225-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B225,99),0,1,1))*VLOOKUP($B225,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[222,19,6,null,58,{"$f":"IF(A226=\"\",\"\",IF(A226=1,Age_Full_Month,IF(F225=11,0,F225+1)))","v":5},58,0,{"$f":"IF(A226=\"\",\"\",IF(AND(F226=11,G226=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H226-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C226-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B226,99),0,1,1)*K226,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*L226,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B226,0,1,1)*M226,FEE_rounding)","v":0},0,0,{"$f":"IF(C226>=1,ROUND(K226*OFFSET(Input!$U$27,B226,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B226=1,0,IF($C226>=1,ROUND(OFFSET(Input!$X$27,B226,0,1,1)*AL225,AV_rounding),0))","v":0},{"$f":"IF(B226=1,0,IF(C226=1,ROUND(OFFSET(Input!$W$27,B226,0,1,1)*AVERAGE($AI$5,$AL$5:$AL224),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),OFFSET(Input!$G$27,B226,0,1,1)-AE226,0)","v":0},{"$f":"IF(AND(C226=1,OFFSET(Input!$G$27,B226,0,1,1)>0),MIN(OFFSET(Input!$G$27,B226,0,1,1),AP225),0)","v":0},0,0,0,719009.434182595,713464.434182595,709795.07744254498,709795.07744254498,108927.683773178,108927.683773178,108367.467297792,108367.467297792,{"$f":"IF(A226=\"\",\"\",AL226-ROUND(AL226*OFFSET(Input!$S$27,$B226,0,1,1),2*FEE_rounding))","v":709795.07744254498},{"$f":"IF(A226=\"\",\"\",ROUND(AP226*(1-OFFSET(Input!$T$27,MIN(B226,10),0,1,1)),2*FEE_rounding))","v":108367.467297792},6318162.5447403379,0,0,0,5500000,6219009.4341825955,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A226=1,PMF_1st=0),0,ROUND(IF(A226=1,AI226,AL225)*OFFSET(Input!$O$27,IF(A226=121,-1,0)+MIN(B226,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A226=1,PMF_1st=0),0,IF(SUM($K$5:$L226)-$AU225>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B225,B226),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C226-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B226,99),0,1,1))*VLOOKUP($B226,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[223,19,7,null,58,{"$f":"IF(A227=\"\",\"\",IF(A227=1,Age_Full_Month,IF(F226=11,0,F226+1)))","v":6},58,0,{"$f":"IF(A227=\"\",\"\",IF(AND(F227=11,G227=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H227-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C227-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B227,99),0,1,1)*K227,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*L227,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B227,0,1,1)*M227,FEE_rounding)","v":0},0,0,{"$f":"IF(C227>=1,ROUND(K227*OFFSET(Input!$U$27,B227,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B227=1,0,IF($C227>=1,ROUND(OFFSET(Input!$X$27,B227,0,1,1)*AL226,AV_rounding),0))","v":0},{"$f":"IF(B227=1,0,IF(C227=1,ROUND(OFFSET(Input!$W$27,B227,0,1,1)*AVERAGE($AI$5,$AL$5:$AL225),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),OFFSET(Input!$G$27,B227,0,1,1)-AE227,0)","v":0},{"$f":"IF(AND(C227=1,OFFSET(Input!$G$27,B227,0,1,1)>0),MIN(OFFSET(Input!$G$27,B227,0,1,1),AP226),0)","v":0},0,0,0,709795.07744254498,704250.07744254498,700628.11025744595,700628.11025744595,108367.467297792,108367.467297792,107810.13202292701,107810.13202292701,{"$f":"IF(A227=\"\",\"\",AL227-ROUND(AL227*OFFSET(Input!$S$27,$B227,0,1,1),2*FEE_rounding))","v":700628.11025744595},{"$f":"IF(A227=\"\",\"\",ROUND(AP227*(1-OFFSET(Input!$T$27,MIN(B227,10),0,1,1)),2*FEE_rounding))","v":107810.13202292701},6308438.2422803724,0,0,0,5500000,6209795.0774425454,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A227=1,PMF_1st=0),0,ROUND(IF(A227=1,AI227,AL226)*OFFSET(Input!$O$27,IF(A227=121,-1,0)+MIN(B227,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A227=1,PMF_1st=0),0,IF(SUM($K$5:$L227)-$AU226>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B226,B227),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C227-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B227,99),0,1,1))*VLOOKUP($B227,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[224,19,8,null,58,{"$f":"IF(A228=\"\",\"\",IF(A228=1,Age_Full_Month,IF(F227=11,0,F227+1)))","v":7},58,0,{"$f":"IF(A228=\"\",\"\",IF(AND(F228=11,G228=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H228-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C228-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B228,99),0,1,1)*K228,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*L228,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B228,0,1,1)*M228,FEE_rounding)","v":0},0,0,{"$f":"IF(C228>=1,ROUND(K228*OFFSET(Input!$U$27,B228,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B228=1,0,IF($C228>=1,ROUND(OFFSET(Input!$X$27,B228,0,1,1)*AL227,AV_rounding),0))","v":0},{"$f":"IF(B228=1,0,IF(C228=1,ROUND(OFFSET(Input!$W$27,B228,0,1,1)*AVERAGE($AI$5,$AL$5:$AL226),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),OFFSET(Input!$G$27,B228,0,1,1)-AE228,0)","v":0},{"$f":"IF(AND(C228=1,OFFSET(Input!$G$27,B228,0,1,1)>0),MIN(OFFSET(Input!$G$27,B228,0,1,1),AP227),0)","v":0},0,0,0,700628.11025744595,695083.11025744595,691508.28890220902,691508.28890220902,107810.13202292701,107810.13202292701,107255.66313053299,107255.66313053299,{"$f":"IF(A228=\"\",\"\",AL228-ROUND(AL228*OFFSET(Input!$S$27,$B228,0,1,1),2*FEE_rounding))","v":691508.28890220902},{"$f":"IF(A228=\"\",\"\",ROUND(AP228*(1-OFFSET(Input!$T$27,MIN(B228,10),0,1,1)),2*FEE_rounding))","v":107255.66313053299},6298763.9520327421,0,0,0,5500000,6200628.1102574458,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A228=1,PMF_1st=0),0,ROUND(IF(A228=1,AI228,AL227)*OFFSET(Input!$O$27,IF(A228=121,-1,0)+MIN(B228,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A228=1,PMF_1st=0),0,IF(SUM($K$5:$L228)-$AU227>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B227,B228),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C228-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B228,99),0,1,1))*VLOOKUP($B228,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[225,19,9,null,58,{"$f":"IF(A229=\"\",\"\",IF(A229=1,Age_Full_Month,IF(F228=11,0,F228+1)))","v":8},58,0,{"$f":"IF(A229=\"\",\"\",IF(AND(F229=11,G229=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H229-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C229-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B229,99),0,1,1)*K229,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*L229,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B229,0,1,1)*M229,FEE_rounding)","v":0},0,0,{"$f":"IF(C229>=1,ROUND(K229*OFFSET(Input!$U$27,B229,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B229=1,0,IF($C229>=1,ROUND(OFFSET(Input!$X$27,B229,0,1,1)*AL228,AV_rounding),0))","v":0},{"$f":"IF(B229=1,0,IF(C229=1,ROUND(OFFSET(Input!$W$27,B229,0,1,1)*AVERAGE($AI$5,$AL$5:$AL227),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),OFFSET(Input!$G$27,B229,0,1,1)-AE229,0)","v":0},{"$f":"IF(AND(C229=1,OFFSET(Input!$G$27,B229,0,1,1)>0),MIN(OFFSET(Input!$G$27,B229,0,1,1),AP228),0)","v":0},0,0,0,691508.28890220902,685963.28890220902,682435.37090522598,682435.37090522598,107255.66313053299,107255.66313053299,106704.04587876701,106704.04587876701,{"$f":"IF(A229=\"\",\"\",AL229-ROUND(AL229*OFFSET(Input!$S$27,$B229,0,1,1),2*FEE_rounding))","v":682435.37090522598},{"$f":"IF(A229=\"\",\"\",ROUND(AP229*(1-OFFSET(Input!$T$27,MIN(B229,10),0,1,1)),2*FEE_rounding))","v":106704.04587876701},6289139.4167839931,0,0,0,5500000,6191508.2889022091,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A229=1,PMF_1st=0),0,ROUND(IF(A229=1,AI229,AL228)*OFFSET(Input!$O$27,IF(A229=121,-1,0)+MIN(B229,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A229=1,PMF_1st=0),0,IF(SUM($K$5:$L229)-$AU228>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B228,B229),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C229-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B229,99),0,1,1))*VLOOKUP($B229,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[226,19,10,null,58,{"$f":"IF(A230=\"\",\"\",IF(A230=1,Age_Full_Month,IF(F229=11,0,F229+1)))","v":9},58,0,{"$f":"IF(A230=\"\",\"\",IF(AND(F230=11,G230=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H230-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C230-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B230,99),0,1,1)*K230,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*L230,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B230,0,1,1)*M230,FEE_rounding)","v":0},0,0,{"$f":"IF(C230>=1,ROUND(K230*OFFSET(Input!$U$27,B230,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B230=1,0,IF($C230>=1,ROUND(OFFSET(Input!$X$27,B230,0,1,1)*AL229,AV_rounding),0))","v":0},{"$f":"IF(B230=1,0,IF(C230=1,ROUND(OFFSET(Input!$W$27,B230,0,1,1)*AVERAGE($AI$5,$AL$5:$AL228),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),OFFSET(Input!$G$27,B230,0,1,1)-AE230,0)","v":0},{"$f":"IF(AND(C230=1,OFFSET(Input!$G$27,B230,0,1,1)>0),MIN(OFFSET(Input!$G$27,B230,0,1,1),AP229),0)","v":0},0,0,0,682435.37090522598,676890.37090522598,673409.11504192301,673409.11504192301,106704.04587876701,106704.04587876701,106155.265601605,106155.265601605,{"$f":"IF(A230=\"\",\"\",AL230-ROUND(AL230*OFFSET(Input!$S$27,$B230,0,1,1),2*FEE_rounding))","v":673409.11504192301},{"$f":"IF(A230=\"\",\"\",ROUND(AP230*(1-OFFSET(Input!$T$27,MIN(B230,10),0,1,1)),2*FEE_rounding))","v":106155.265601605},6279564.380643528,0,0,0,5500000,6182435.3709052261,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A230=1,PMF_1st=0),0,ROUND(IF(A230=1,AI230,AL229)*OFFSET(Input!$O$27,IF(A230=121,-1,0)+MIN(B230,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A230=1,PMF_1st=0),0,IF(SUM($K$5:$L230)-$AU229>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B229,B230),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C230-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B230,99),0,1,1))*VLOOKUP($B230,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[227,19,11,null,58,{"$f":"IF(A231=\"\",\"\",IF(A231=1,Age_Full_Month,IF(F230=11,0,F230+1)))","v":10},58,0,{"$f":"IF(A231=\"\",\"\",IF(AND(F231=11,G231=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H231-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C231-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B231,99),0,1,1)*K231,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*L231,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B231,0,1,1)*M231,FEE_rounding)","v":0},0,0,{"$f":"IF(C231>=1,ROUND(K231*OFFSET(Input!$U$27,B231,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B231=1,0,IF($C231>=1,ROUND(OFFSET(Input!$X$27,B231,0,1,1)*AL230,AV_rounding),0))","v":0},{"$f":"IF(B231=1,0,IF(C231=1,ROUND(OFFSET(Input!$W$27,B231,0,1,1)*AVERAGE($AI$5,$AL$5:$AL229),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),OFFSET(Input!$G$27,B231,0,1,1)-AE231,0)","v":0},{"$f":"IF(AND(C231=1,OFFSET(Input!$G$27,B231,0,1,1)>0),MIN(OFFSET(Input!$G$27,B231,0,1,1),AP230),0)","v":0},0,0,0,673409.11504192301,667864.11504192301,664429.28132834798,664429.28132834798,106155.265601605,106155.265601605,105609.30770845,105609.30770845,{"$f":"IF(A231=\"\",\"\",AL231-ROUND(AL231*OFFSET(Input!$S$27,$B231,0,1,1),2*FEE_rounding))","v":664429.28132834798},{"$f":"IF(A231=\"\",\"\",ROUND(AP231*(1-OFFSET(Input!$T$27,MIN(B231,10),0,1,1)),2*FEE_rounding))","v":105609.30770845},6270038.5890367981,0,0,0,5500000,6173409.1150419228,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A231=1,PMF_1st=0),0,ROUND(IF(A231=1,AI231,AL230)*OFFSET(Input!$O$27,IF(A231=121,-1,0)+MIN(B231,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A231=1,PMF_1st=0),0,IF(SUM($K$5:$L231)-$AU230>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B230,B231),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C231-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B231,99),0,1,1))*VLOOKUP($B231,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[228,19,12,null,58,{"$f":"IF(A232=\"\",\"\",IF(A232=1,Age_Full_Month,IF(F231=11,0,F231+1)))","v":11},58,0,{"$f":"IF(A232=\"\",\"\",IF(AND(F232=11,G232=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H232-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C232-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B232,99),0,1,1)*K232,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*L232,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B232,0,1,1)*M232,FEE_rounding)","v":0},0,0,{"$f":"IF(C232>=1,ROUND(K232*OFFSET(Input!$U$27,B232,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B232=1,0,IF($C232>=1,ROUND(OFFSET(Input!$X$27,B232,0,1,1)*AL231,AV_rounding),0))","v":0},{"$f":"IF(B232=1,0,IF(C232=1,ROUND(OFFSET(Input!$W$27,B232,0,1,1)*AVERAGE($AI$5,$AL$5:$AL230),AV_rounding),0))","v":0},5445,0,0,0,100,0,0,0,{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),OFFSET(Input!$G$27,B232,0,1,1)-AE232,0)","v":0},{"$f":"IF(AND(C232=1,OFFSET(Input!$G$27,B232,0,1,1)>0),MIN(OFFSET(Input!$G$27,B232,0,1,1),AP231),0)","v":0},0,0,0,664429.28132834798,658884.28132834798,655495.63101479004,655495.63101479004,105609.30770845,105609.30770845,105066.157683746,105066.157683746,{"$f":"IF(A232=\"\",\"\",AL232-ROUND(AL232*OFFSET(Input!$S$27,$B232,0,1,1),2*FEE_rounding))","v":655495.63101479004},{"$f":"IF(A232=\"\",\"\",ROUND(AP232*(1-OFFSET(Input!$T$27,MIN(B232,10),0,1,1)),2*FEE_rounding))","v":105066.157683746},6260561.7886985363,0,0,0,5500000,6164429.2813283484,1900000,5500000,5445,0,null,null,{"$f":"IF(AND(A232=1,PMF_1st=0),0,ROUND(IF(A232=1,AI232,AL231)*OFFSET(Input!$O$27,IF(A232=121,-1,0)+MIN(B232,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A232=1,PMF_1st=0),0,IF(SUM($K$5:$L232)-$AU231>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B231,B232),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C232-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B232,99),0,1,1))*VLOOKUP($B232,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[229,20,1,null,59,{"$f":"IF(A233=\"\",\"\",IF(A233=1,Age_Full_Month,IF(F232=11,0,F232+1)))","v":0},59,0,{"$f":"IF(A233=\"\",\"\",IF(AND(F233=11,G233=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H233-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C233-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B233,99),0,1,1)*K233,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*L233,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B233,0,1,1)*M233,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C233>=1,ROUND(K233*OFFSET(Input!$U$27,B233,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B233=1,0,IF($C233>=1,ROUND(OFFSET(Input!$X$27,B233,0,1,1)*AL232,AV_rounding),0))","v":0},{"$f":"IF(B233=1,0,IF(C233=1,ROUND(OFFSET(Input!$W$27,B233,0,1,1)*AVERAGE($AI$5,$AL$5:$AL231),AV_rounding),0))","v":0},5940,0,0,109700,100,0,0,0,{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),OFFSET(Input!$G$27,B233,0,1,1)-AE233,0)","v":0},{"$f":"IF(AND(C233=1,OFFSET(Input!$G$27,B233,0,1,1)>0),MIN(OFFSET(Input!$G$27,B233,0,1,1),AP232),0)","v":0},0,0,0,755495.63101479004,749455.63101479004,745601.17108759901,745601.17108759901,114766.157683746,114766.157683746,114175.91386211901,114175.91386211901,{"$f":"IF(A233=\"\",\"\",AL233-ROUND(AL233*OFFSET(Input!$S$27,$B233,0,1,1),2*FEE_rounding))","v":745601.17108759901},{"$f":"IF(A233=\"\",\"\",ROUND(AP233*(1-OFFSET(Input!$T$27,MIN(B233,10),0,1,1)),2*FEE_rounding))","v":114175.91386211901},6359777.0849497188,0,0,109700,5500000,6255495.6310147904,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A233=1,PMF_1st=0),0,ROUND(IF(A233=1,AI233,AL232)*OFFSET(Input!$O$27,IF(A233=121,-1,0)+MIN(B233,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A233=1,PMF_1st=0),0,IF(SUM($K$5:$L233)-$AU232>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B232,B233),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C233-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B233,99),0,1,1))*VLOOKUP($B233,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[230,20,2,null,59,{"$f":"IF(A234=\"\",\"\",IF(A234=1,Age_Full_Month,IF(F233=11,0,F233+1)))","v":1},59,0,{"$f":"IF(A234=\"\",\"\",IF(AND(F234=11,G234=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H234-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C234-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B234,99),0,1,1)*K234,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*L234,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B234,0,1,1)*M234,FEE_rounding)","v":0},0,0,{"$f":"IF(C234>=1,ROUND(K234*OFFSET(Input!$U$27,B234,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B234=1,0,IF($C234>=1,ROUND(OFFSET(Input!$X$27,B234,0,1,1)*AL233,AV_rounding),0))","v":0},{"$f":"IF(B234=1,0,IF(C234=1,ROUND(OFFSET(Input!$W$27,B234,0,1,1)*AVERAGE($AI$5,$AL$5:$AL232),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),OFFSET(Input!$G$27,B234,0,1,1)-AE234,0)","v":0},{"$f":"IF(AND(C234=1,OFFSET(Input!$G$27,B234,0,1,1)>0),MIN(OFFSET(Input!$G$27,B234,0,1,1),AP233),0)","v":0},0,0,0,745601.17108759901,739561.17108759901,735757.59849477699,735757.59849477699,114175.91386211901,114175.91386211901,113588.705672041,113588.705672041,{"$f":"IF(A234=\"\",\"\",AL234-ROUND(AL234*OFFSET(Input!$S$27,$B234,0,1,1),2*FEE_rounding))","v":735757.59849477699},{"$f":"IF(A234=\"\",\"\",ROUND(AP234*(1-OFFSET(Input!$T$27,MIN(B234,10),0,1,1)),2*FEE_rounding))","v":113588.705672041},6349346.304166818,0,0,0,5500000,6245601.1710875994,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A234=1,PMF_1st=0),0,ROUND(IF(A234=1,AI234,AL233)*OFFSET(Input!$O$27,IF(A234=121,-1,0)+MIN(B234,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A234=1,PMF_1st=0),0,IF(SUM($K$5:$L234)-$AU233>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B233,B234),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C234-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B234,99),0,1,1))*VLOOKUP($B234,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[231,20,3,null,59,{"$f":"IF(A235=\"\",\"\",IF(A235=1,Age_Full_Month,IF(F234=11,0,F234+1)))","v":2},59,0,{"$f":"IF(A235=\"\",\"\",IF(AND(F235=11,G235=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H235-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C235-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B235,99),0,1,1)*K235,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*L235,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B235,0,1,1)*M235,FEE_rounding)","v":0},0,0,{"$f":"IF(C235>=1,ROUND(K235*OFFSET(Input!$U$27,B235,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B235=1,0,IF($C235>=1,ROUND(OFFSET(Input!$X$27,B235,0,1,1)*AL234,AV_rounding),0))","v":0},{"$f":"IF(B235=1,0,IF(C235=1,ROUND(OFFSET(Input!$W$27,B235,0,1,1)*AVERAGE($AI$5,$AL$5:$AL233),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),OFFSET(Input!$G$27,B235,0,1,1)-AE235,0)","v":0},{"$f":"IF(AND(C235=1,OFFSET(Input!$G$27,B235,0,1,1)>0),MIN(OFFSET(Input!$G$27,B235,0,1,1),AP234),0)","v":0},0,0,0,735757.59849477699,729717.59849477699,725964.65152211103,725964.65152211103,113588.705672041,113588.705672041,113004.51750122001,113004.51750122001,{"$f":"IF(A235=\"\",\"\",AL235-ROUND(AL235*OFFSET(Input!$S$27,$B235,0,1,1),2*FEE_rounding))","v":725964.65152211103},{"$f":"IF(A235=\"\",\"\",ROUND(AP235*(1-OFFSET(Input!$T$27,MIN(B235,10),0,1,1)),2*FEE_rounding))","v":113004.51750122001},6338969.1690233313,0,0,0,5500000,6235757.5984947775,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A235=1,PMF_1st=0),0,ROUND(IF(A235=1,AI235,AL234)*OFFSET(Input!$O$27,IF(A235=121,-1,0)+MIN(B235,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A235=1,PMF_1st=0),0,IF(SUM($K$5:$L235)-$AU234>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B234,B235),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C235-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B235,99),0,1,1))*VLOOKUP($B235,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[232,20,4,null,59,{"$f":"IF(A236=\"\",\"\",IF(A236=1,Age_Full_Month,IF(F235=11,0,F235+1)))","v":3},59,0,{"$f":"IF(A236=\"\",\"\",IF(AND(F236=11,G236=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H236-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C236-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B236,99),0,1,1)*K236,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*L236,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B236,0,1,1)*M236,FEE_rounding)","v":0},0,0,{"$f":"IF(C236>=1,ROUND(K236*OFFSET(Input!$U$27,B236,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B236=1,0,IF($C236>=1,ROUND(OFFSET(Input!$X$27,B236,0,1,1)*AL235,AV_rounding),0))","v":0},{"$f":"IF(B236=1,0,IF(C236=1,ROUND(OFFSET(Input!$W$27,B236,0,1,1)*AVERAGE($AI$5,$AL$5:$AL234),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),OFFSET(Input!$G$27,B236,0,1,1)-AE236,0)","v":0},{"$f":"IF(AND(C236=1,OFFSET(Input!$G$27,B236,0,1,1)>0),MIN(OFFSET(Input!$G$27,B236,0,1,1),AP235),0)","v":0},0,0,0,725964.65152211103,719924.65152211103,716222.06980138703,716222.06980138703,113004.51750122001,113004.51750122001,112423.333817657,112423.333817657,{"$f":"IF(A236=\"\",\"\",AL236-ROUND(AL236*OFFSET(Input!$S$27,$B236,0,1,1),2*FEE_rounding))","v":716222.06980138703},{"$f":"IF(A236=\"\",\"\",ROUND(AP236*(1-OFFSET(Input!$T$27,MIN(B236,10),0,1,1)),2*FEE_rounding))","v":112423.333817657},6328645.4036190445,0,0,0,5500000,6225964.6515221111,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A236=1,PMF_1st=0),0,ROUND(IF(A236=1,AI236,AL235)*OFFSET(Input!$O$27,IF(A236=121,-1,0)+MIN(B236,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A236=1,PMF_1st=0),0,IF(SUM($K$5:$L236)-$AU235>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B235,B236),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C236-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B236,99),0,1,1))*VLOOKUP($B236,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[233,20,5,null,59,{"$f":"IF(A237=\"\",\"\",IF(A237=1,Age_Full_Month,IF(F236=11,0,F236+1)))","v":4},59,0,{"$f":"IF(A237=\"\",\"\",IF(AND(F237=11,G237=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H237-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C237-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B237,99),0,1,1)*K237,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*L237,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B237,0,1,1)*M237,FEE_rounding)","v":0},0,0,{"$f":"IF(C237>=1,ROUND(K237*OFFSET(Input!$U$27,B237,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B237=1,0,IF($C237>=1,ROUND(OFFSET(Input!$X$27,B237,0,1,1)*AL236,AV_rounding),0))","v":0},{"$f":"IF(B237=1,0,IF(C237=1,ROUND(OFFSET(Input!$W$27,B237,0,1,1)*AVERAGE($AI$5,$AL$5:$AL235),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),OFFSET(Input!$G$27,B237,0,1,1)-AE237,0)","v":0},{"$f":"IF(AND(C237=1,OFFSET(Input!$G$27,B237,0,1,1)>0),MIN(OFFSET(Input!$G$27,B237,0,1,1),AP236),0)","v":0},0,0,0,716222.06980138703,710182.06980138703,706529.59430346801,706529.59430346801,112423.333817657,112423.333817657,111845.139169236,111845.139169236,{"$f":"IF(A237=\"\",\"\",AL237-ROUND(AL237*OFFSET(Input!$S$27,$B237,0,1,1),2*FEE_rounding))","v":706529.59430346801},{"$f":"IF(A237=\"\",\"\",ROUND(AP237*(1-OFFSET(Input!$T$27,MIN(B237,10),0,1,1)),2*FEE_rounding))","v":111845.139169236},6318374.733472704,0,0,0,5500000,6216222.0698013874,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A237=1,PMF_1st=0),0,ROUND(IF(A237=1,AI237,AL236)*OFFSET(Input!$O$27,IF(A237=121,-1,0)+MIN(B237,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A237=1,PMF_1st=0),0,IF(SUM($K$5:$L237)-$AU236>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B236,B237),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C237-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B237,99),0,1,1))*VLOOKUP($B237,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[234,20,6,null,59,{"$f":"IF(A238=\"\",\"\",IF(A238=1,Age_Full_Month,IF(F237=11,0,F237+1)))","v":5},59,0,{"$f":"IF(A238=\"\",\"\",IF(AND(F238=11,G238=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H238-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C238-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B238,99),0,1,1)*K238,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*L238,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B238,0,1,1)*M238,FEE_rounding)","v":0},0,0,{"$f":"IF(C238>=1,ROUND(K238*OFFSET(Input!$U$27,B238,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B238=1,0,IF($C238>=1,ROUND(OFFSET(Input!$X$27,B238,0,1,1)*AL237,AV_rounding),0))","v":0},{"$f":"IF(B238=1,0,IF(C238=1,ROUND(OFFSET(Input!$W$27,B238,0,1,1)*AVERAGE($AI$5,$AL$5:$AL236),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),OFFSET(Input!$G$27,B238,0,1,1)-AE238,0)","v":0},{"$f":"IF(AND(C238=1,OFFSET(Input!$G$27,B238,0,1,1)>0),MIN(OFFSET(Input!$G$27,B238,0,1,1),AP237),0)","v":0},0,0,0,706529.59430346801,700489.59430346801,696886.96733140701,696886.96733140701,111845.139169236,111845.139169236,111269.91818331199,111269.91818331199,{"$f":"IF(A238=\"\",\"\",AL238-ROUND(AL238*OFFSET(Input!$S$27,$B238,0,1,1),2*FEE_rounding))","v":696886.96733140701},{"$f":"IF(A238=\"\",\"\",ROUND(AP238*(1-OFFSET(Input!$T$27,MIN(B238,10),0,1,1)),2*FEE_rounding))","v":111269.91818331199},6308156.8855147185,0,0,0,5500000,6206529.5943034682,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A238=1,PMF_1st=0),0,ROUND(IF(A238=1,AI238,AL237)*OFFSET(Input!$O$27,IF(A238=121,-1,0)+MIN(B238,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A238=1,PMF_1st=0),0,IF(SUM($K$5:$L238)-$AU237>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B237,B238),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C238-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B238,99),0,1,1))*VLOOKUP($B238,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[235,20,7,null,59,{"$f":"IF(A239=\"\",\"\",IF(A239=1,Age_Full_Month,IF(F238=11,0,F238+1)))","v":6},59,0,{"$f":"IF(A239=\"\",\"\",IF(AND(F239=11,G239=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H239-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C239-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B239,99),0,1,1)*K239,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*L239,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B239,0,1,1)*M239,FEE_rounding)","v":0},0,0,{"$f":"IF(C239>=1,ROUND(K239*OFFSET(Input!$U$27,B239,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B239=1,0,IF($C239>=1,ROUND(OFFSET(Input!$X$27,B239,0,1,1)*AL238,AV_rounding),0))","v":0},{"$f":"IF(B239=1,0,IF(C239=1,ROUND(OFFSET(Input!$W$27,B239,0,1,1)*AVERAGE($AI$5,$AL$5:$AL237),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),OFFSET(Input!$G$27,B239,0,1,1)-AE239,0)","v":0},{"$f":"IF(AND(C239=1,OFFSET(Input!$G$27,B239,0,1,1)>0),MIN(OFFSET(Input!$G$27,B239,0,1,1),AP238),0)","v":0},0,0,0,696886.96733140701,690846.96733140701,687293.93251359602,687293.93251359602,111269.91818331199,111269.91818331199,110697.655566299,110697.655566299,{"$f":"IF(A239=\"\",\"\",AL239-ROUND(AL239*OFFSET(Input!$S$27,$B239,0,1,1),2*FEE_rounding))","v":687293.93251359602},{"$f":"IF(A239=\"\",\"\",ROUND(AP239*(1-OFFSET(Input!$T$27,MIN(B239,10),0,1,1)),2*FEE_rounding))","v":110697.655566299},6297991.5880798958,0,0,0,5500000,6196886.9673314067,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A239=1,PMF_1st=0),0,ROUND(IF(A239=1,AI239,AL238)*OFFSET(Input!$O$27,IF(A239=121,-1,0)+MIN(B239,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A239=1,PMF_1st=0),0,IF(SUM($K$5:$L239)-$AU238>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B238,B239),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C239-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B239,99),0,1,1))*VLOOKUP($B239,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[236,20,8,null,59,{"$f":"IF(A240=\"\",\"\",IF(A240=1,Age_Full_Month,IF(F239=11,0,F239+1)))","v":7},59,0,{"$f":"IF(A240=\"\",\"\",IF(AND(F240=11,G240=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H240-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C240-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B240,99),0,1,1)*K240,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*L240,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B240,0,1,1)*M240,FEE_rounding)","v":0},0,0,{"$f":"IF(C240>=1,ROUND(K240*OFFSET(Input!$U$27,B240,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B240=1,0,IF($C240>=1,ROUND(OFFSET(Input!$X$27,B240,0,1,1)*AL239,AV_rounding),0))","v":0},{"$f":"IF(B240=1,0,IF(C240=1,ROUND(OFFSET(Input!$W$27,B240,0,1,1)*AVERAGE($AI$5,$AL$5:$AL238),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),OFFSET(Input!$G$27,B240,0,1,1)-AE240,0)","v":0},{"$f":"IF(AND(C240=1,OFFSET(Input!$G$27,B240,0,1,1)>0),MIN(OFFSET(Input!$G$27,B240,0,1,1),AP239),0)","v":0},0,0,0,687293.93251359602,681253.93251359602,677750.23479694896,677750.23479694896,110697.655566299,110697.655566299,110128.336103269,110128.336103269,{"$f":"IF(A240=\"\",\"\",AL240-ROUND(AL240*OFFSET(Input!$S$27,$B240,0,1,1),2*FEE_rounding))","v":677750.23479694896},{"$f":"IF(A240=\"\",\"\",ROUND(AP240*(1-OFFSET(Input!$T$27,MIN(B240,10),0,1,1)),2*FEE_rounding))","v":110128.336103269},6287878.5709002176,0,0,0,5500000,6187293.9325135965,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A240=1,PMF_1st=0),0,ROUND(IF(A240=1,AI240,AL239)*OFFSET(Input!$O$27,IF(A240=121,-1,0)+MIN(B240,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A240=1,PMF_1st=0),0,IF(SUM($K$5:$L240)-$AU239>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B239,B240),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C240-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B240,99),0,1,1))*VLOOKUP($B240,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[237,20,9,null,59,{"$f":"IF(A241=\"\",\"\",IF(A241=1,Age_Full_Month,IF(F240=11,0,F240+1)))","v":8},59,0,{"$f":"IF(A241=\"\",\"\",IF(AND(F241=11,G241=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H241-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C241-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B241,99),0,1,1)*K241,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*L241,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B241,0,1,1)*M241,FEE_rounding)","v":0},0,0,{"$f":"IF(C241>=1,ROUND(K241*OFFSET(Input!$U$27,B241,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B241=1,0,IF($C241>=1,ROUND(OFFSET(Input!$X$27,B241,0,1,1)*AL240,AV_rounding),0))","v":0},{"$f":"IF(B241=1,0,IF(C241=1,ROUND(OFFSET(Input!$W$27,B241,0,1,1)*AVERAGE($AI$5,$AL$5:$AL239),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),OFFSET(Input!$G$27,B241,0,1,1)-AE241,0)","v":0},{"$f":"IF(AND(C241=1,OFFSET(Input!$G$27,B241,0,1,1)>0),MIN(OFFSET(Input!$G$27,B241,0,1,1),AP240),0)","v":0},0,0,0,677750.23479694896,671710.23479694896,668255.62044012197,668255.62044012197,110128.336103269,110128.336103269,109561.944657543,109561.944657543,{"$f":"IF(A241=\"\",\"\",AL241-ROUND(AL241*OFFSET(Input!$S$27,$B241,0,1,1),2*FEE_rounding))","v":668255.62044012197},{"$f":"IF(A241=\"\",\"\",ROUND(AP241*(1-OFFSET(Input!$T$27,MIN(B241,10),0,1,1)),2*FEE_rounding))","v":109561.944657543},6277817.5650976645,0,0,0,5500000,6177750.2347969487,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A241=1,PMF_1st=0),0,ROUND(IF(A241=1,AI241,AL240)*OFFSET(Input!$O$27,IF(A241=121,-1,0)+MIN(B241,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A241=1,PMF_1st=0),0,IF(SUM($K$5:$L241)-$AU240>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B240,B241),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C241-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B241,99),0,1,1))*VLOOKUP($B241,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[238,20,10,null,59,{"$f":"IF(A242=\"\",\"\",IF(A242=1,Age_Full_Month,IF(F241=11,0,F241+1)))","v":9},59,0,{"$f":"IF(A242=\"\",\"\",IF(AND(F242=11,G242=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H242-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C242-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B242,99),0,1,1)*K242,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*L242,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B242,0,1,1)*M242,FEE_rounding)","v":0},0,0,{"$f":"IF(C242>=1,ROUND(K242*OFFSET(Input!$U$27,B242,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B242=1,0,IF($C242>=1,ROUND(OFFSET(Input!$X$27,B242,0,1,1)*AL241,AV_rounding),0))","v":0},{"$f":"IF(B242=1,0,IF(C242=1,ROUND(OFFSET(Input!$W$27,B242,0,1,1)*AVERAGE($AI$5,$AL$5:$AL240),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),OFFSET(Input!$G$27,B242,0,1,1)-AE242,0)","v":0},{"$f":"IF(AND(C242=1,OFFSET(Input!$G$27,B242,0,1,1)>0),MIN(OFFSET(Input!$G$27,B242,0,1,1),AP241),0)","v":0},0,0,0,668255.62044012197,662215.62044012197,658809.83700676495,658809.83700676495,109561.944657543,109561.944657543,108998.46617029,108998.46617029,{"$f":"IF(A242=\"\",\"\",AL242-ROUND(AL242*OFFSET(Input!$S$27,$B242,0,1,1),2*FEE_rounding))","v":658809.83700676495},{"$f":"IF(A242=\"\",\"\",ROUND(AP242*(1-OFFSET(Input!$T$27,MIN(B242,10),0,1,1)),2*FEE_rounding))","v":108998.46617029},6267808.303177054,0,0,0,5500000,6168255.6204401217,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A242=1,PMF_1st=0),0,ROUND(IF(A242=1,AI242,AL241)*OFFSET(Input!$O$27,IF(A242=121,-1,0)+MIN(B242,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A242=1,PMF_1st=0),0,IF(SUM($K$5:$L242)-$AU241>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B241,B242),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C242-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B242,99),0,1,1))*VLOOKUP($B242,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[239,20,11,null,59,{"$f":"IF(A243=\"\",\"\",IF(A243=1,Age_Full_Month,IF(F242=11,0,F242+1)))","v":10},59,0,{"$f":"IF(A243=\"\",\"\",IF(AND(F243=11,G243=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H243-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C243-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B243,99),0,1,1)*K243,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*L243,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B243,0,1,1)*M243,FEE_rounding)","v":0},0,0,{"$f":"IF(C243>=1,ROUND(K243*OFFSET(Input!$U$27,B243,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B243=1,0,IF($C243>=1,ROUND(OFFSET(Input!$X$27,B243,0,1,1)*AL242,AV_rounding),0))","v":0},{"$f":"IF(B243=1,0,IF(C243=1,ROUND(OFFSET(Input!$W$27,B243,0,1,1)*AVERAGE($AI$5,$AL$5:$AL241),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),OFFSET(Input!$G$27,B243,0,1,1)-AE243,0)","v":0},{"$f":"IF(AND(C243=1,OFFSET(Input!$G$27,B243,0,1,1)>0),MIN(OFFSET(Input!$G$27,B243,0,1,1),AP242),0)","v":0},0,0,0,658809.83700676495,652769.83700676495,649412.63335881196,649412.63335881196,108998.46617029,108998.46617029,108437.88566012699,108437.88566012699,{"$f":"IF(A243=\"\",\"\",AL243-ROUND(AL243*OFFSET(Input!$S$27,$B243,0,1,1),2*FEE_rounding))","v":649412.63335881196},{"$f":"IF(A243=\"\",\"\",ROUND(AP243*(1-OFFSET(Input!$T$27,MIN(B243,10),0,1,1)),2*FEE_rounding))","v":108437.88566012699},6257850.5190189388,0,0,0,5500000,6158809.8370067645,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A243=1,PMF_1st=0),0,ROUND(IF(A243=1,AI243,AL242)*OFFSET(Input!$O$27,IF(A243=121,-1,0)+MIN(B243,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A243=1,PMF_1st=0),0,IF(SUM($K$5:$L243)-$AU242>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B242,B243),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C243-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B243,99),0,1,1))*VLOOKUP($B243,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[240,20,12,null,59,{"$f":"IF(A244=\"\",\"\",IF(A244=1,Age_Full_Month,IF(F243=11,0,F243+1)))","v":11},59,0,{"$f":"IF(A244=\"\",\"\",IF(AND(F244=11,G244=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H244-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C244-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B244,99),0,1,1)*K244,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*L244,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B244,0,1,1)*M244,FEE_rounding)","v":0},0,0,{"$f":"IF(C244>=1,ROUND(K244*OFFSET(Input!$U$27,B244,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B244=1,0,IF($C244>=1,ROUND(OFFSET(Input!$X$27,B244,0,1,1)*AL243,AV_rounding),0))","v":0},{"$f":"IF(B244=1,0,IF(C244=1,ROUND(OFFSET(Input!$W$27,B244,0,1,1)*AVERAGE($AI$5,$AL$5:$AL242),AV_rounding),0))","v":0},5940,0,0,0,100,0,0,0,{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),OFFSET(Input!$G$27,B244,0,1,1)-AE244,0)","v":0},{"$f":"IF(AND(C244=1,OFFSET(Input!$G$27,B244,0,1,1)>0),MIN(OFFSET(Input!$G$27,B244,0,1,1),AP243),0)","v":0},0,0,0,649412.63335881196,643372.63335881196,640063.75964980398,640063.75964980398,108437.88566012699,108437.88566012699,107880.188222721,107880.188222721,{"$f":"IF(A244=\"\",\"\",AL244-ROUND(AL244*OFFSET(Input!$S$27,$B244,0,1,1),2*FEE_rounding))","v":640063.75964980398},{"$f":"IF(A244=\"\",\"\",ROUND(AP244*(1-OFFSET(Input!$T$27,MIN(B244,10),0,1,1)),2*FEE_rounding))","v":107880.188222721},6247943.9478725251,0,0,0,5500000,6149412.633358812,2000000,5500000,5940,0,null,null,{"$f":"IF(AND(A244=1,PMF_1st=0),0,ROUND(IF(A244=1,AI244,AL243)*OFFSET(Input!$O$27,IF(A244=121,-1,0)+MIN(B244,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A244=1,PMF_1st=0),0,IF(SUM($K$5:$L244)-$AU243>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B243,B244),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C244-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B244,99),0,1,1))*VLOOKUP($B244,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[241,21,1,null,60,{"$f":"IF(A245=\"\",\"\",IF(A245=1,Age_Full_Month,IF(F244=11,0,F244+1)))","v":0},60,0,{"$f":"IF(A245=\"\",\"\",IF(AND(F245=11,G245=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H245-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C245-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B245,99),0,1,1)*K245,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*L245,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B245,0,1,1)*M245,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C245>=1,ROUND(K245*OFFSET(Input!$U$27,B245,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B245=1,0,IF($C245>=1,ROUND(OFFSET(Input!$X$27,B245,0,1,1)*AL244,AV_rounding),0))","v":0},{"$f":"IF(B245=1,0,IF(C245=1,ROUND(OFFSET(Input!$W$27,B245,0,1,1)*AVERAGE($AI$5,$AL$5:$AL243),AV_rounding),0))","v":0},6490,0,0,109700,100,0,0,0,{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),OFFSET(Input!$G$27,B245,0,1,1)-AE245,0)","v":0},{"$f":"IF(AND(C245=1,OFFSET(Input!$G$27,B245,0,1,1)>0),MIN(OFFSET(Input!$G$27,B245,0,1,1),AP244),0)","v":0},0,0,0,740063.75964980398,733473.75964980398,729701.49469212,729701.49469212,117580.188222721,117580.188222721,116975.47180592301,116975.47180592301,{"$f":"IF(A245=\"\",\"\",AL245-ROUND(AL245*OFFSET(Input!$S$27,$B245,0,1,1),2*FEE_rounding))","v":729701.49469212},{"$f":"IF(A245=\"\",\"\",ROUND(AP245*(1-OFFSET(Input!$T$27,MIN(B245,10),0,1,1)),2*FEE_rounding))","v":116975.47180592301},6346676.9664980425,0,0,109700,5500000,6240063.7596498039,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A245=1,PMF_1st=0),0,ROUND(IF(A245=1,AI245,AL244)*OFFSET(Input!$O$27,IF(A245=121,-1,0)+MIN(B245,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A245=1,PMF_1st=0),0,IF(SUM($K$5:$L245)-$AU244>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B244,B245),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C245-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B245,99),0,1,1))*VLOOKUP($B245,InputSet,5,0)/Prem_Freq,0)","v":109700},1.2]
[242,21,2,null,60,{"$f":"IF(A246=\"\",\"\",IF(A246=1,Age_Full_Month,IF(F245=11,0,F245+1)))","v":1},60,0,{"$f":"IF(A246=\"\",\"\",IF(AND(F246=11,G246=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H246-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C246-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B246,99),0,1,1)*K246,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*L246,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B246,0,1,1)*M246,FEE_rounding)","v":0},0,0,{"$f":"IF(C246>=1,ROUND(K246*OFFSET(Input!$U$27,B246,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B246=1,0,IF($C246>=1,ROUND(OFFSET(Input!$X$27,B246,0,1,1)*AL245,AV_rounding),0))","v":0},{"$f":"IF(B246=1,0,IF(C246=1,ROUND(OFFSET(Input!$W$27,B246,0,1,1)*AVERAGE($AI$5,$AL$5:$AL244),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),OFFSET(Input!$G$27,B246,0,1,1)-AE246,0)","v":0},{"$f":"IF(AND(C246=1,OFFSET(Input!$G$27,B246,0,1,1)>0),MIN(OFFSET(Input!$G$27,B246,0,1,1),AP245),0)","v":0},0,0,0,729701.49469212,723111.49469212,719392.52299607999,719392.52299607999,116975.47180592301,116975.47180592301,116373.86545341701,116373.86545341701,{"$f":"IF(A246=\"\",\"\",AL246-ROUND(AL246*OFFSET(Input!$S$27,$B246,0,1,1),2*FEE_rounding))","v":719392.52299607999},{"$f":"IF(A246=\"\",\"\",ROUND(AP246*(1-OFFSET(Input!$T$27,MIN(B246,10),0,1,1)),2*FEE_rounding))","v":116373.86545341701},6335766.3884494975,0,0,0,5500000,6229701.4946921198,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A246=1,PMF_1st=0),0,ROUND(IF(A246=1,AI246,AL245)*OFFSET(Input!$O$27,IF(A246=121,-1,0)+MIN(B246,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A246=1,PMF_1st=0),0,IF(SUM($K$5:$L246)-$AU245>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B245,B246),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C246-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B246,99),0,1,1))*VLOOKUP($B246,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[243,21,3,null,60,{"$f":"IF(A247=\"\",\"\",IF(A247=1,Age_Full_Month,IF(F246=11,0,F246+1)))","v":2},60,0,{"$f":"IF(A247=\"\",\"\",IF(AND(F247=11,G247=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H247-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C247-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B247,99),0,1,1)*K247,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*L247,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B247,0,1,1)*M247,FEE_rounding)","v":0},0,0,{"$f":"IF(C247>=1,ROUND(K247*OFFSET(Input!$U$27,B247,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B247=1,0,IF($C247>=1,ROUND(OFFSET(Input!$X$27,B247,0,1,1)*AL246,AV_rounding),0))","v":0},{"$f":"IF(B247=1,0,IF(C247=1,ROUND(OFFSET(Input!$W$27,B247,0,1,1)*AVERAGE($AI$5,$AL$5:$AL245),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),OFFSET(Input!$G$27,B247,0,1,1)-AE247,0)","v":0},{"$f":"IF(AND(C247=1,OFFSET(Input!$G$27,B247,0,1,1)>0),MIN(OFFSET(Input!$G$27,B247,0,1,1),AP246),0)","v":0},0,0,0,719392.52299607999,712802.52299607999,709136.57047375501,709136.57047375501,116373.86545341701,116373.86545341701,115775.35317010101,115775.35317010101,{"$f":"IF(A247=\"\",\"\",AL247-ROUND(AL247*OFFSET(Input!$S$27,$B247,0,1,1),2*FEE_rounding))","v":709136.57047375501},{"$f":"IF(A247=\"\",\"\",ROUND(AP247*(1-OFFSET(Input!$T$27,MIN(B247,10),0,1,1)),2*FEE_rounding))","v":115775.35317010101},6324911.9236438554,0,0,0,5500000,6219392.5229960801,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A247=1,PMF_1st=0),0,ROUND(IF(A247=1,AI247,AL246)*OFFSET(Input!$O$27,IF(A247=121,-1,0)+MIN(B247,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A247=1,PMF_1st=0),0,IF(SUM($K$5:$L247)-$AU246>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B246,B247),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C247-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B247,99),0,1,1))*VLOOKUP($B247,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[244,21,4,null,60,{"$f":"IF(A248=\"\",\"\",IF(A248=1,Age_Full_Month,IF(F247=11,0,F247+1)))","v":3},60,0,{"$f":"IF(A248=\"\",\"\",IF(AND(F248=11,G248=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H248-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C248-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B248,99),0,1,1)*K248,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*L248,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B248,0,1,1)*M248,FEE_rounding)","v":0},0,0,{"$f":"IF(C248>=1,ROUND(K248*OFFSET(Input!$U$27,B248,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B248=1,0,IF($C248>=1,ROUND(OFFSET(Input!$X$27,B248,0,1,1)*AL247,AV_rounding),0))","v":0},{"$f":"IF(B248=1,0,IF(C248=1,ROUND(OFFSET(Input!$W$27,B248,0,1,1)*AVERAGE($AI$5,$AL$5:$AL246),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),OFFSET(Input!$G$27,B248,0,1,1)-AE248,0)","v":0},{"$f":"IF(AND(C248=1,OFFSET(Input!$G$27,B248,0,1,1)>0),MIN(OFFSET(Input!$G$27,B248,0,1,1),AP247),0)","v":0},0,0,0,709136.57047375501,702546.57047375501,698933.36444685503,698933.36444685503,115775.35317010101,115775.35317010101,115179.919043138,115179.919043138,{"$f":"IF(A248=\"\",\"\",AL248-ROUND(AL248*OFFSET(Input!$S$27,$B248,0,1,1),2*FEE_rounding))","v":698933.36444685503},{"$f":"IF(A248=\"\",\"\",ROUND(AP248*(1-OFFSET(Input!$T$27,MIN(B248,10),0,1,1)),2*FEE_rounding))","v":115179.919043138},6314113.2834899928,0,0,0,5500000,6209136.5704737548,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A248=1,PMF_1st=0),0,ROUND(IF(A248=1,AI248,AL247)*OFFSET(Input!$O$27,IF(A248=121,-1,0)+MIN(B248,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A248=1,PMF_1st=0),0,IF(SUM($K$5:$L248)-$AU247>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B247,B248),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C248-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B248,99),0,1,1))*VLOOKUP($B248,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[245,21,5,null,60,{"$f":"IF(A249=\"\",\"\",IF(A249=1,Age_Full_Month,IF(F248=11,0,F248+1)))","v":4},60,0,{"$f":"IF(A249=\"\",\"\",IF(AND(F249=11,G249=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H249-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C249-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B249,99),0,1,1)*K249,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*L249,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B249,0,1,1)*M249,FEE_rounding)","v":0},0,0,{"$f":"IF(C249>=1,ROUND(K249*OFFSET(Input!$U$27,B249,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B249=1,0,IF($C249>=1,ROUND(OFFSET(Input!$X$27,B249,0,1,1)*AL248,AV_rounding),0))","v":0},{"$f":"IF(B249=1,0,IF(C249=1,ROUND(OFFSET(Input!$W$27,B249,0,1,1)*AVERAGE($AI$5,$AL$5:$AL247),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),OFFSET(Input!$G$27,B249,0,1,1)-AE249,0)","v":0},{"$f":"IF(AND(C249=1,OFFSET(Input!$G$27,B249,0,1,1)>0),MIN(OFFSET(Input!$G$27,B249,0,1,1),AP248),0)","v":0},0,0,0,698933.36444685503,692343.36444685503,688782.63363947696,688782.63363947696,115179.919043138,115179.919043138,114587.54724153101,114587.54724153101,{"$f":"IF(A249=\"\",\"\",AL249-ROUND(AL249*OFFSET(Input!$S$27,$B249,0,1,1),2*FEE_rounding))","v":688782.63363947696},{"$f":"IF(A249=\"\",\"\",ROUND(AP249*(1-OFFSET(Input!$T$27,MIN(B249,10),0,1,1)),2*FEE_rounding))","v":114587.54724153101},6303370.1808810085,0,0,0,5500000,6198933.3644468552,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A249=1,PMF_1st=0),0,ROUND(IF(A249=1,AI249,AL248)*OFFSET(Input!$O$27,IF(A249=121,-1,0)+MIN(B249,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A249=1,PMF_1st=0),0,IF(SUM($K$5:$L249)-$AU248>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B248,B249),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C249-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B249,99),0,1,1))*VLOOKUP($B249,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[246,21,6,null,60,{"$f":"IF(A250=\"\",\"\",IF(A250=1,Age_Full_Month,IF(F249=11,0,F249+1)))","v":5},60,0,{"$f":"IF(A250=\"\",\"\",IF(AND(F250=11,G250=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H250-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C250-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B250,99),0,1,1)*K250,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*L250,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B250,0,1,1)*M250,FEE_rounding)","v":0},0,0,{"$f":"IF(C250>=1,ROUND(K250*OFFSET(Input!$U$27,B250,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B250=1,0,IF($C250>=1,ROUND(OFFSET(Input!$X$27,B250,0,1,1)*AL249,AV_rounding),0))","v":0},{"$f":"IF(B250=1,0,IF(C250=1,ROUND(OFFSET(Input!$W$27,B250,0,1,1)*AVERAGE($AI$5,$AL$5:$AL248),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),OFFSET(Input!$G$27,B250,0,1,1)-AE250,0)","v":0},{"$f":"IF(AND(C250=1,OFFSET(Input!$G$27,B250,0,1,1)>0),MIN(OFFSET(Input!$G$27,B250,0,1,1),AP249),0)","v":0},0,0,0,688782.63363947696,682192.63363947696,678684.10817089397,678684.10817089397,114587.54724153101,114587.54724153101,113998.222015701,113998.222015701,{"$f":"IF(A250=\"\",\"\",AL250-ROUND(AL250*OFFSET(Input!$S$27,$B250,0,1,1),2*FEE_rounding))","v":678684.10817089397},{"$f":"IF(A250=\"\",\"\",ROUND(AP250*(1-OFFSET(Input!$T$27,MIN(B250,10),0,1,1)),2*FEE_rounding))","v":113998.222015701},6292682.3301865952,0,0,0,5500000,6188782.6336394772,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A250=1,PMF_1st=0),0,ROUND(IF(A250=1,AI250,AL249)*OFFSET(Input!$O$27,IF(A250=121,-1,0)+MIN(B250,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A250=1,PMF_1st=0),0,IF(SUM($K$5:$L250)-$AU249>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B249,B250),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C250-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B250,99),0,1,1))*VLOOKUP($B250,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[247,21,7,null,60,{"$f":"IF(A251=\"\",\"\",IF(A251=1,Age_Full_Month,IF(F250=11,0,F250+1)))","v":6},60,0,{"$f":"IF(A251=\"\",\"\",IF(AND(F251=11,G251=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H251-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C251-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B251,99),0,1,1)*K251,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*L251,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B251,0,1,1)*M251,FEE_rounding)","v":0},0,0,{"$f":"IF(C251>=1,ROUND(K251*OFFSET(Input!$U$27,B251,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B251=1,0,IF($C251>=1,ROUND(OFFSET(Input!$X$27,B251,0,1,1)*AL250,AV_rounding),0))","v":0},{"$f":"IF(B251=1,0,IF(C251=1,ROUND(OFFSET(Input!$W$27,B251,0,1,1)*AVERAGE($AI$5,$AL$5:$AL249),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),OFFSET(Input!$G$27,B251,0,1,1)-AE251,0)","v":0},{"$f":"IF(AND(C251=1,OFFSET(Input!$G$27,B251,0,1,1)>0),MIN(OFFSET(Input!$G$27,B251,0,1,1),AP250),0)","v":0},0,0,0,678684.10817089397,672094.10817089397,668637.51954837795,668637.51954837795,113998.222015701,113998.222015701,113411.927697069,113411.927697069,{"$f":"IF(A251=\"\",\"\",AL251-ROUND(AL251*OFFSET(Input!$S$27,$B251,0,1,1),2*FEE_rounding))","v":668637.51954837795},{"$f":"IF(A251=\"\",\"\",ROUND(AP251*(1-OFFSET(Input!$T$27,MIN(B251,10),0,1,1)),2*FEE_rounding))","v":113411.927697069},6282049.447245447,0,0,0,5500000,6178684.108170894,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A251=1,PMF_1st=0),0,ROUND(IF(A251=1,AI251,AL250)*OFFSET(Input!$O$27,IF(A251=121,-1,0)+MIN(B251,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A251=1,PMF_1st=0),0,IF(SUM($K$5:$L251)-$AU250>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B250,B251),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C251-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B251,99),0,1,1))*VLOOKUP($B251,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[248,21,8,null,60,{"$f":"IF(A252=\"\",\"\",IF(A252=1,Age_Full_Month,IF(F251=11,0,F251+1)))","v":7},60,0,{"$f":"IF(A252=\"\",\"\",IF(AND(F252=11,G252=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H252-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C252-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B252,99),0,1,1)*K252,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*L252,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B252,0,1,1)*M252,FEE_rounding)","v":0},0,0,{"$f":"IF(C252>=1,ROUND(K252*OFFSET(Input!$U$27,B252,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B252=1,0,IF($C252>=1,ROUND(OFFSET(Input!$X$27,B252,0,1,1)*AL251,AV_rounding),0))","v":0},{"$f":"IF(B252=1,0,IF(C252=1,ROUND(OFFSET(Input!$W$27,B252,0,1,1)*AVERAGE($AI$5,$AL$5:$AL250),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),OFFSET(Input!$G$27,B252,0,1,1)-AE252,0)","v":0},{"$f":"IF(AND(C252=1,OFFSET(Input!$G$27,B252,0,1,1)>0),MIN(OFFSET(Input!$G$27,B252,0,1,1),AP251),0)","v":0},0,0,0,668637.51954837795,662047.51954837795,658642.60066006402,658642.60066006402,113411.927697069,113411.927697069,112828.64869764099,112828.64869764099,{"$f":"IF(A252=\"\",\"\",AL252-ROUND(AL252*OFFSET(Input!$S$27,$B252,0,1,1),2*FEE_rounding))","v":658642.60066006402},{"$f":"IF(A252=\"\",\"\",ROUND(AP252*(1-OFFSET(Input!$T$27,MIN(B252,10),0,1,1)),2*FEE_rounding))","v":112828.64869764099},6271471.249357705,0,0,0,5500000,6168637.519548378,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A252=1,PMF_1st=0),0,ROUND(IF(A252=1,AI252,AL251)*OFFSET(Input!$O$27,IF(A252=121,-1,0)+MIN(B252,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A252=1,PMF_1st=0),0,IF(SUM($K$5:$L252)-$AU251>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B251,B252),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C252-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B252,99),0,1,1))*VLOOKUP($B252,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[249,21,9,null,60,{"$f":"IF(A253=\"\",\"\",IF(A253=1,Age_Full_Month,IF(F252=11,0,F252+1)))","v":8},60,0,{"$f":"IF(A253=\"\",\"\",IF(AND(F253=11,G253=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H253-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C253-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B253,99),0,1,1)*K253,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*L253,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B253,0,1,1)*M253,FEE_rounding)","v":0},0,0,{"$f":"IF(C253>=1,ROUND(K253*OFFSET(Input!$U$27,B253,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B253=1,0,IF($C253>=1,ROUND(OFFSET(Input!$X$27,B253,0,1,1)*AL252,AV_rounding),0))","v":0},{"$f":"IF(B253=1,0,IF(C253=1,ROUND(OFFSET(Input!$W$27,B253,0,1,1)*AVERAGE($AI$5,$AL$5:$AL251),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),OFFSET(Input!$G$27,B253,0,1,1)-AE253,0)","v":0},{"$f":"IF(AND(C253=1,OFFSET(Input!$G$27,B253,0,1,1)>0),MIN(OFFSET(Input!$G$27,B253,0,1,1),AP252),0)","v":0},0,0,0,658642.60066006402,652052.60066006402,648699.08576784597,648699.08576784597,112828.64869764099,112828.64869764099,112248.369509592,112248.369509592,{"$f":"IF(A253=\"\",\"\",AL253-ROUND(AL253*OFFSET(Input!$S$27,$B253,0,1,1),2*FEE_rounding))","v":648699.08576784597},{"$f":"IF(A253=\"\",\"\",ROUND(AP253*(1-OFFSET(Input!$T$27,MIN(B253,10),0,1,1)),2*FEE_rounding))","v":112248.369509592},6260947.4552774373,0,0,0,5500000,6158642.6006600643,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A253=1,PMF_1st=0),0,ROUND(IF(A253=1,AI253,AL252)*OFFSET(Input!$O$27,IF(A253=121,-1,0)+MIN(B253,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A253=1,PMF_1st=0),0,IF(SUM($K$5:$L253)-$AU252>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B252,B253),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C253-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B253,99),0,1,1))*VLOOKUP($B253,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[250,21,10,null,60,{"$f":"IF(A254=\"\",\"\",IF(A254=1,Age_Full_Month,IF(F253=11,0,F253+1)))","v":9},60,0,{"$f":"IF(A254=\"\",\"\",IF(AND(F254=11,G254=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H254-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C254-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B254,99),0,1,1)*K254,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*L254,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B254,0,1,1)*M254,FEE_rounding)","v":0},0,0,{"$f":"IF(C254>=1,ROUND(K254*OFFSET(Input!$U$27,B254,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B254=1,0,IF($C254>=1,ROUND(OFFSET(Input!$X$27,B254,0,1,1)*AL253,AV_rounding),0))","v":0},{"$f":"IF(B254=1,0,IF(C254=1,ROUND(OFFSET(Input!$W$27,B254,0,1,1)*AVERAGE($AI$5,$AL$5:$AL252),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),OFFSET(Input!$G$27,B254,0,1,1)-AE254,0)","v":0},{"$f":"IF(AND(C254=1,OFFSET(Input!$G$27,B254,0,1,1)>0),MIN(OFFSET(Input!$G$27,B254,0,1,1),AP253),0)","v":0},0,0,0,648699.08576784597,642109.08576784597,638806.71050031204,638806.71050031204,112248.369509592,112248.369509592,111671.074704853,111671.074704853,{"$f":"IF(A254=\"\",\"\",AL254-ROUND(AL254*OFFSET(Input!$S$27,$B254,0,1,1),2*FEE_rounding))","v":638806.71050031204},{"$f":"IF(A254=\"\",\"\",ROUND(AP254*(1-OFFSET(Input!$T$27,MIN(B254,10),0,1,1)),2*FEE_rounding))","v":111671.074704853},6250477.7852051649,0,0,0,5500000,6148699.0857678456,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A254=1,PMF_1st=0),0,ROUND(IF(A254=1,AI254,AL253)*OFFSET(Input!$O$27,IF(A254=121,-1,0)+MIN(B254,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A254=1,PMF_1st=0),0,IF(SUM($K$5:$L254)-$AU253>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B253,B254),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C254-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B254,99),0,1,1))*VLOOKUP($B254,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[251,21,11,null,60,{"$f":"IF(A255=\"\",\"\",IF(A255=1,Age_Full_Month,IF(F254=11,0,F254+1)))","v":10},60,0,{"$f":"IF(A255=\"\",\"\",IF(AND(F255=11,G255=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H255-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C255-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B255,99),0,1,1)*K255,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*L255,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B255,0,1,1)*M255,FEE_rounding)","v":0},0,0,{"$f":"IF(C255>=1,ROUND(K255*OFFSET(Input!$U$27,B255,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B255=1,0,IF($C255>=1,ROUND(OFFSET(Input!$X$27,B255,0,1,1)*AL254,AV_rounding),0))","v":0},{"$f":"IF(B255=1,0,IF(C255=1,ROUND(OFFSET(Input!$W$27,B255,0,1,1)*AVERAGE($AI$5,$AL$5:$AL253),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),OFFSET(Input!$G$27,B255,0,1,1)-AE255,0)","v":0},{"$f":"IF(AND(C255=1,OFFSET(Input!$G$27,B255,0,1,1)>0),MIN(OFFSET(Input!$G$27,B255,0,1,1),AP254),0)","v":0},0,0,0,638806.71050031204,632216.71050031204,628965.211845716,628965.211845716,111671.074704853,111671.074704853,111096.748934702,111096.748934702,{"$f":"IF(A255=\"\",\"\",AL255-ROUND(AL255*OFFSET(Input!$S$27,$B255,0,1,1),2*FEE_rounding))","v":628965.211845716},{"$f":"IF(A255=\"\",\"\",ROUND(AP255*(1-OFFSET(Input!$T$27,MIN(B255,10),0,1,1)),2*FEE_rounding))","v":111096.748934702},6240061.9607804185,0,0,0,5500000,6138806.710500312,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A255=1,PMF_1st=0),0,ROUND(IF(A255=1,AI255,AL254)*OFFSET(Input!$O$27,IF(A255=121,-1,0)+MIN(B255,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A255=1,PMF_1st=0),0,IF(SUM($K$5:$L255)-$AU254>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B254,B255),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C255-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B255,99),0,1,1))*VLOOKUP($B255,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[252,21,12,null,60,{"$f":"IF(A256=\"\",\"\",IF(A256=1,Age_Full_Month,IF(F255=11,0,F255+1)))","v":11},60,0,{"$f":"IF(A256=\"\",\"\",IF(AND(F256=11,G256=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H256-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C256-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B256,99),0,1,1)*K256,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*L256,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B256,0,1,1)*M256,FEE_rounding)","v":0},0,0,{"$f":"IF(C256>=1,ROUND(K256*OFFSET(Input!$U$27,B256,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B256=1,0,IF($C256>=1,ROUND(OFFSET(Input!$X$27,B256,0,1,1)*AL255,AV_rounding),0))","v":0},{"$f":"IF(B256=1,0,IF(C256=1,ROUND(OFFSET(Input!$W$27,B256,0,1,1)*AVERAGE($AI$5,$AL$5:$AL254),AV_rounding),0))","v":0},6490,0,0,0,100,0,0,0,{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),OFFSET(Input!$G$27,B256,0,1,1)-AE256,0)","v":0},{"$f":"IF(AND(C256=1,OFFSET(Input!$G$27,B256,0,1,1)>0),MIN(OFFSET(Input!$G$27,B256,0,1,1),AP255),0)","v":0},0,0,0,628965.211845716,622375.211845716,619174.32814498502,619174.32814498502,111096.748934702,111096.748934702,110525.37692935699,110525.37692935699,{"$f":"IF(A256=\"\",\"\",AL256-ROUND(AL256*OFFSET(Input!$S$27,$B256,0,1,1),2*FEE_rounding))","v":619174.32814498502},{"$f":"IF(A256=\"\",\"\",ROUND(AP256*(1-OFFSET(Input!$T$27,MIN(B256,10),0,1,1)),2*FEE_rounding))","v":110525.37692935699},6229699.705074342,0,0,0,5500000,6128965.2118457165,2100000,5500000,6490,0,null,null,{"$f":"IF(AND(A256=1,PMF_1st=0),0,ROUND(IF(A256=1,AI256,AL255)*OFFSET(Input!$O$27,IF(A256=121,-1,0)+MIN(B256,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A256=1,PMF_1st=0),0,IF(SUM($K$5:$L256)-$AU255>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B255,B256),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C256-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B256,99),0,1,1))*VLOOKUP($B256,InputSet,5,0)/Prem_Freq,0)","v":0},1.2]
[253,22,1,null,61,{"$f":"IF(A257=\"\",\"\",IF(A257=1,Age_Full_Month,IF(F256=11,0,F256+1)))","v":0},61,0,{"$f":"IF(A257=\"\",\"\",IF(AND(F257=11,G257=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H257-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C257-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B257,99),0,1,1)*K257,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*L257,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B257,0,1,1)*M257,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C257>=1,ROUND(K257*OFFSET(Input!$U$27,B257,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B257=1,0,IF($C257>=1,ROUND(OFFSET(Input!$X$27,B257,0,1,1)*AL256,AV_rounding),0))","v":0},{"$f":"IF(B257=1,0,IF(C257=1,ROUND(OFFSET(Input!$W$27,B257,0,1,1)*AVERAGE($AI$5,$AL$5:$AL255),AV_rounding),0))","v":0},7095,0,0,109700,100,0,0,0,{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),OFFSET(Input!$G$27,B257,0,1,1)-AE257,0)","v":0},{"$f":"IF(AND(C257=1,OFFSET(Input!$G$27,B257,0,1,1)>0),MIN(OFFSET(Input!$G$27,B257,0,1,1),AP256),0)","v":0},0,0,0,719174.32814498502,711979.32814498502,708317.60932434304,708317.60932434304,120225.37692935699,120225.37692935699,119607.05627309901,119607.05627309901,{"$f":"IF(A257=\"\",\"\",AL257-ROUND(AL257*OFFSET(Input!$S$27,$B257,0,1,1),2*FEE_rounding))","v":708317.60932434304},{"$f":"IF(A257=\"\",\"\",ROUND(AP257*(1-OFFSET(Input!$T$27,MIN(B257,10),0,1,1)),2*FEE_rounding))","v":119607.05627309901},6327924.6655974425,0,0,109700,5500000,6219174.3281449853,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A257=1,PMF_1st=0),0,ROUND(IF(A257=1,AI257,AL256)*OFFSET(Input!$O$27,IF(A257=121,-1,0)+MIN(B257,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A257=1,PMF_1st=0),0,IF(SUM($K$5:$L257)-$AU256>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B256,B257),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C257-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B257,99),0,1,1))*VLOOKUP($B257,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[254,22,2,null,61,{"$f":"IF(A258=\"\",\"\",IF(A258=1,Age_Full_Month,IF(F257=11,0,F257+1)))","v":1},61,0,{"$f":"IF(A258=\"\",\"\",IF(AND(F258=11,G258=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H258-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C258-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B258,99),0,1,1)*K258,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*L258,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B258,0,1,1)*M258,FEE_rounding)","v":0},0,0,{"$f":"IF(C258>=1,ROUND(K258*OFFSET(Input!$U$27,B258,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B258=1,0,IF($C258>=1,ROUND(OFFSET(Input!$X$27,B258,0,1,1)*AL257,AV_rounding),0))","v":0},{"$f":"IF(B258=1,0,IF(C258=1,ROUND(OFFSET(Input!$W$27,B258,0,1,1)*AVERAGE($AI$5,$AL$5:$AL256),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),OFFSET(Input!$G$27,B258,0,1,1)-AE258,0)","v":0},{"$f":"IF(AND(C258=1,OFFSET(Input!$G$27,B258,0,1,1)>0),MIN(OFFSET(Input!$G$27,B258,0,1,1),AP257),0)","v":0},0,0,0,708317.60932434304,701122.60932434304,697516.726747907,697516.726747907,119607.05627309901,119607.05627309901,118991.91564791001,118991.91564791001,{"$f":"IF(A258=\"\",\"\",AL258-ROUND(AL258*OFFSET(Input!$S$27,$B258,0,1,1),2*FEE_rounding))","v":697516.726747907},{"$f":"IF(A258=\"\",\"\",ROUND(AP258*(1-OFFSET(Input!$T$27,MIN(B258,10),0,1,1)),2*FEE_rounding))","v":118991.91564791001},6316508.6423958167,0,0,0,5500000,6208317.6093243435,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A258=1,PMF_1st=0),0,ROUND(IF(A258=1,AI258,AL257)*OFFSET(Input!$O$27,IF(A258=121,-1,0)+MIN(B258,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A258=1,PMF_1st=0),0,IF(SUM($K$5:$L258)-$AU257>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B257,B258),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C258-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B258,99),0,1,1))*VLOOKUP($B258,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[255,22,3,null,61,{"$f":"IF(A259=\"\",\"\",IF(A259=1,Age_Full_Month,IF(F258=11,0,F258+1)))","v":2},61,0,{"$f":"IF(A259=\"\",\"\",IF(AND(F259=11,G259=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H259-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C259-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B259,99),0,1,1)*K259,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*L259,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B259,0,1,1)*M259,FEE_rounding)","v":0},0,0,{"$f":"IF(C259>=1,ROUND(K259*OFFSET(Input!$U$27,B259,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B259=1,0,IF($C259>=1,ROUND(OFFSET(Input!$X$27,B259,0,1,1)*AL258,AV_rounding),0))","v":0},{"$f":"IF(B259=1,0,IF(C259=1,ROUND(OFFSET(Input!$W$27,B259,0,1,1)*AVERAGE($AI$5,$AL$5:$AL257),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),OFFSET(Input!$G$27,B259,0,1,1)-AE259,0)","v":0},{"$f":"IF(AND(C259=1,OFFSET(Input!$G$27,B259,0,1,1)>0),MIN(OFFSET(Input!$G$27,B259,0,1,1),AP258),0)","v":0},0,0,0,697516.726747907,690321.726747907,686771.39324915595,686771.39324915595,118991.91564791001,118991.91564791001,118379.93869885,118379.93869885,{"$f":"IF(A259=\"\",\"\",AL259-ROUND(AL259*OFFSET(Input!$S$27,$B259,0,1,1),2*FEE_rounding))","v":686771.39324915595},{"$f":"IF(A259=\"\",\"\",ROUND(AP259*(1-OFFSET(Input!$T$27,MIN(B259,10),0,1,1)),2*FEE_rounding))","v":118379.93869885},6305151.3319480056,0,0,0,5500000,6197516.7267479068,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A259=1,PMF_1st=0),0,ROUND(IF(A259=1,AI259,AL258)*OFFSET(Input!$O$27,IF(A259=121,-1,0)+MIN(B259,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A259=1,PMF_1st=0),0,IF(SUM($K$5:$L259)-$AU258>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B258,B259),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C259-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B259,99),0,1,1))*VLOOKUP($B259,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[256,22,4,null,61,{"$f":"IF(A260=\"\",\"\",IF(A260=1,Age_Full_Month,IF(F259=11,0,F259+1)))","v":3},61,0,{"$f":"IF(A260=\"\",\"\",IF(AND(F260=11,G260=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H260-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C260-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B260,99),0,1,1)*K260,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*L260,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B260,0,1,1)*M260,FEE_rounding)","v":0},0,0,{"$f":"IF(C260>=1,ROUND(K260*OFFSET(Input!$U$27,B260,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B260=1,0,IF($C260>=1,ROUND(OFFSET(Input!$X$27,B260,0,1,1)*AL259,AV_rounding),0))","v":0},{"$f":"IF(B260=1,0,IF(C260=1,ROUND(OFFSET(Input!$W$27,B260,0,1,1)*AVERAGE($AI$5,$AL$5:$AL258),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),OFFSET(Input!$G$27,B260,0,1,1)-AE260,0)","v":0},{"$f":"IF(AND(C260=1,OFFSET(Input!$G$27,B260,0,1,1)>0),MIN(OFFSET(Input!$G$27,B260,0,1,1),AP259),0)","v":0},0,0,0,686771.39324915595,679576.39324915595,676081.32313847204,676081.32313847204,118379.93869885,118379.93869885,117771.10915509101,117771.10915509101,{"$f":"IF(A260=\"\",\"\",AL260-ROUND(AL260*OFFSET(Input!$S$27,$B260,0,1,1),2*FEE_rounding))","v":676081.32313847204},{"$f":"IF(A260=\"\",\"\",ROUND(AP260*(1-OFFSET(Input!$T$27,MIN(B260,10),0,1,1)),2*FEE_rounding))","v":117771.10915509101},6293852.4322935631,0,0,0,5500000,6186771.393249156,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A260=1,PMF_1st=0),0,ROUND(IF(A260=1,AI260,AL259)*OFFSET(Input!$O$27,IF(A260=121,-1,0)+MIN(B260,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A260=1,PMF_1st=0),0,IF(SUM($K$5:$L260)-$AU259>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B259,B260),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C260-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B260,99),0,1,1))*VLOOKUP($B260,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[257,22,5,null,{"$f":"IF($A261=\"\",\"\",Age_Insured+B261-1)","v":61},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Month,IF(F260=11,0,F260+1)))","v":4},{"$f":"IF(A261=\"\",\"\",IF(A261=1,Age_Full_Year,IF(F260=11,G260+1,G260)))","v":61},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),DAY(EOMONTH((SignYY+INT(A261/12)+1911)&\"/\"&(IF(MOD(SignMM+A261-1,12)=0,12,MOD(SignMM+A261-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A261=\"\",\"\",IF(AND(F261=11,G261=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H261-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B261-1>=BPP,\"\",IF(AS260>0,1,0))","v":1},{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,IF(($BJ261+$AL260+$AP260+$AW261)/($BJ261+$AL260+$AP260)>$BK261,VLOOKUP($B261,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K261=0,0,IF(MOD(C261-1,12/Prem_Freq)=0,VLOOKUP(B261,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C261=1,VLOOKUP(B261,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C261-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B261,99),0,1,1)*K261,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*L261,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B261,0,1,1)*M261,FEE_rounding)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,K261-N261))","v":0},{"$f":"IF(A262=\"\",\"\",IF(K261=\"*****\",\"*****\",L261-O261+M261-P261))","v":0},{"$f":"IF(C261>=1,ROUND(K261*OFFSET(Input!$U$27,B261,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B261=1,0,IF($C261>=1,ROUND(OFFSET(Input!$X$27,B261,0,1,1)*AL260,AV_rounding),0))","v":0},{"$f":"IF(B261=1,0,IF(C261=1,ROUND(OFFSET(Input!$W$27,B261,0,1,1)*AVERAGE($AI$5,$AL$5:$AL259),AV_rounding),0))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,BA261,AI261))","v":7095},{"$f":"IF(E261=\"\",\"\",IF(SUM(AI261,-V261)>BB261,BB261,SUM(AI261,-V261)))","v":0},{"$f":"IF(E261=\"\",\"\",IF(AI261>BA261+BB261,0,BA261-AI261))","v":0},0,100,{"$f":"IF(E261=\" \",\" \",IF(Z261<BI260+BC261+BE261+BD261*0+BF261,BI260+BC261+BE261+BD261*0+BF261-BI260-Z261,0))","v":0},0,0,{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),OFFSET(Input!$G$27,B261,0,1,1)-AE261,0)","v":0},{"$f":"IF(AND(C261=1,OFFSET(Input!$G$27,B261,0,1,1)>0),MIN(OFFSET(Input!$G$27,B261,0,1,1),AP260),0)","v":0},{"$f":"IF(A262=\"\",\"\",AF260+AD261+AE261)","v":0},0,0,{"$f":"IF(A261=\"\",\"\",AL260+Q261+R261*0+IF(A261=1,0,SUM(S261:U261)))","v":676081.32313847204},{"$f":"IF(A261=\"\",\"\",AI261-V261-W261-Z261-AD261)","v":668886.32313847204},{"$f":"ROUND((AJ261-AB261)*(1+IRR_3)^(1/12)+IF(A261=1,S261,0),AV_rounding)","v":665446.23219553998},{"$f":"ROUND(AK261-AG261,AV_rounding)","v":665446.23219553998},117771.10915509101,117771.10915509101,{"$f":"ROUND((AN261-AC261)*(1+IRR_3)^(1/12),AV_rounding)","v":117165.410829488},{"$f":"ROUND(AO261-AH261,AV_rounding)","v":117165.410829488},{"$f":"IF(A261=\"\",\"\",AL261-ROUND(AL261*OFFSET(Input!$S$27,$B261,0,1,1),2*FEE_rounding))","v":665446.23219553998},{"$f":"IF(A261=\"\",\"\",ROUND(AP261*(1-OFFSET(Input!$T$27,MIN(B261,10),0,1,1)),2*FEE_rounding))","v":117165.410829488},6282611.6430250285,0,{"$f":"IF(A262=\"\",\"\",AU260+AD261+AE261)","v":0},{"$f":"IF(A261=\"\",\"\",IF(K261=\"*****\",0,Q261+R261))","v":0},5500000,6176081.3231384717,{"$f":"IF(A261=1,K261,MAX(AY260+K261-AD260-AE260,0))","v":2200000},5500000,{"$f":"ROUND(ROUND(AZ261/100000*VLOOKUP(Age_Insured+B261-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I261>0,I261/H261,1),2*FEE_rounding)*IF(G262>14,1,0)*IF(AND(I261=0,H261>0),0,1)","v":7095},0,null,null,{"$f":"IF(AND(A261=1,PMF_1st=0),0,ROUND(IF(A261=1,AI261,AL260)*OFFSET(Input!$O$27,IF(A261=121,-1,0)+MIN(B261,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A261=1,PMF_1st=0),0,IF(SUM($K$5:$L261)-$AU260>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B260,B261),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C261-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B261,99),0,1,1))*VLOOKUP($B261,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A261+1","v":258},{"$f":"IF($A262=\"\",\"\",INT((A262-1)/12)+1)","v":22},{"$f":"IF($A262=\"\",\"\",MOD((A262-1),12)+1)","v":6},null,61,{"$f":"IF(A262=\"\",\"\",IF(A262=1,Age_Full_Month,IF(F261=11,0,F261+1)))","v":5},61,0,{"$f":"IF(A262=\"\",\"\",IF(AND(F262=11,G262=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H262-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C262-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B262,99),0,1,1)*K262,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*L262,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B262,0,1,1)*M262,FEE_rounding)","v":0},0,0,{"$f":"IF(C262>=1,ROUND(K262*OFFSET(Input!$U$27,B262,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B262=1,0,IF($C262>=1,ROUND(OFFSET(Input!$X$27,B262,0,1,1)*AL261,AV_rounding),0))","v":0},{"$f":"IF(B262=1,0,IF(C262=1,ROUND(OFFSET(Input!$W$27,B262,0,1,1)*AVERAGE($AI$5,$AL$5:$AL260),AV_rounding),0))","v":0},7095,0,0,{"$f":"Q262+R262","v":0},{"$f":"IF(E262=\" \",\" \",IF(AI262+AM262-V262>BI261+BC262+BD262+BF262+BE262,BI261+BC262+BD262+BF262+BE262,MAX(AI262+AM262-V262,0)))","v":100},0,{"$f":"BG262","v":0},0,{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),OFFSET(Input!$G$27,B262,0,1,1)-AE262,0)","v":0},{"$f":"IF(AND(C262=1,OFFSET(Input!$G$27,B262,0,1,1)>0),MIN(OFFSET(Input!$G$27,B262,0,1,1),AP261),0)","v":0},0,0,0,665446.23219553998,658251.23219553998,654865.83766179497,654865.83766179497,{"$f":"R262+AO261","v":117165.410829488},{"$f":"AM262-X262-AA262-AE262","v":117165.410829488},116562.827618146,116562.827618146,{"$f":"IF(A262=\"\",\"\",AL262-ROUND(AL262*OFFSET(Input!$S$27,$B262,0,1,1),2*FEE_rounding))","v":654865.83766179497},{"$f":"IF(A262=\"\",\"\",ROUND(AP262*(1-OFFSET(Input!$T$27,MIN(B262,10),0,1,1)),2*FEE_rounding))","v":116562.827618146},{"$f":"AW262+AL262+AP262","v":6271428.6652799416},0,0,0,{"$f":"AW261","v":5500000},{"$f":"AW262+AI262","v":6165446.2321955403},2200000,{"$f":"IF(A262=\"\",\"\",AW262)","v":5500000},7095,0,null,null,{"$f":"IF(AND(A262=1,PMF_1st=0),0,ROUND(IF(A262=1,AI262,AL261)*OFFSET(Input!$O$27,IF(A262=121,-1,0)+MIN(B262,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A262=1,PMF_1st=0),0,IF(SUM($K$5:$L262)-$AU261>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B261,B262),21),0,1,1)))","v":100},null,null,{"$f":"BI261+BC262+BD262+BE262+BF262-Z262-AA262","v":0},{"$f":"IF(MOD($C262-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B262,99),0,1,1))*VLOOKUP($B262,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E262<=30,1.9,IF($E262<=40,1.6,IF($E262<=50,1.4,IF($E262<=60,1.2,IF($E262<=70,1.1,IF($E262<=90,1.02,1))))))","v":1.1000000000000001}]
[259,22,7,null,61,{"$f":"IF(A263=\"\",\"\",IF(A263=1,Age_Full_Month,IF(F262=11,0,F262+1)))","v":6},61,0,{"$f":"IF(A263=\"\",\"\",IF(AND(F263=11,G263=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H263-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C263-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B263,99),0,1,1)*K263,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*L263,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B263,0,1,1)*M263,FEE_rounding)","v":0},0,0,{"$f":"IF(C263>=1,ROUND(K263*OFFSET(Input!$U$27,B263,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B263=1,0,IF($C263>=1,ROUND(OFFSET(Input!$X$27,B263,0,1,1)*AL262,AV_rounding),0))","v":0},{"$f":"IF(B263=1,0,IF(C263=1,ROUND(OFFSET(Input!$W$27,B263,0,1,1)*AVERAGE($AI$5,$AL$5:$AL261),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),OFFSET(Input!$G$27,B263,0,1,1)-AE263,0)","v":0},{"$f":"IF(AND(C263=1,OFFSET(Input!$G$27,B263,0,1,1)>0),MIN(OFFSET(Input!$G$27,B263,0,1,1),AP262),0)","v":0},0,0,0,654865.83766179497,647670.83766179497,644339.85823290295,644339.85823290295,116562.827618146,116562.827618146,115963.343499992,115963.343499992,{"$f":"IF(A263=\"\",\"\",AL263-ROUND(AL263*OFFSET(Input!$S$27,$B263,0,1,1),2*FEE_rounding))","v":644339.85823290295},{"$f":"IF(A263=\"\",\"\",ROUND(AP263*(1-OFFSET(Input!$T$27,MIN(B263,10),0,1,1)),2*FEE_rounding))","v":115963.343499992},6260303.2017328953,0,0,0,5500000,6154865.8376617953,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A263=1,PMF_1st=0),0,ROUND(IF(A263=1,AI263,AL262)*OFFSET(Input!$O$27,IF(A263=121,-1,0)+MIN(B263,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A263=1,PMF_1st=0),0,IF(SUM($K$5:$L263)-$AU262>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B262,B263),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C263-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B263,99),0,1,1))*VLOOKUP($B263,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[260,22,8,null,61,{"$f":"IF(A264=\"\",\"\",IF(A264=1,Age_Full_Month,IF(F263=11,0,F263+1)))","v":7},61,0,{"$f":"IF(A264=\"\",\"\",IF(AND(F264=11,G264=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H264-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C264-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B264,99),0,1,1)*K264,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*L264,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B264,0,1,1)*M264,FEE_rounding)","v":0},0,0,{"$f":"IF(C264>=1,ROUND(K264*OFFSET(Input!$U$27,B264,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B264=1,0,IF($C264>=1,ROUND(OFFSET(Input!$X$27,B264,0,1,1)*AL263,AV_rounding),0))","v":0},{"$f":"IF(B264=1,0,IF(C264=1,ROUND(OFFSET(Input!$W$27,B264,0,1,1)*AVERAGE($AI$5,$AL$5:$AL262),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),OFFSET(Input!$G$27,B264,0,1,1)-AE264,0)","v":0},{"$f":"IF(AND(C264=1,OFFSET(Input!$G$27,B264,0,1,1)>0),MIN(OFFSET(Input!$G$27,B264,0,1,1),AP263),0)","v":0},0,0,0,644339.85823290295,637144.85823290295,633868.01405128103,633868.01405128103,115963.343499992,115963.343499992,115366.94253635,115366.94253635,{"$f":"IF(A264=\"\",\"\",AL264-ROUND(AL264*OFFSET(Input!$S$27,$B264,0,1,1),2*FEE_rounding))","v":633868.01405128103},{"$f":"IF(A264=\"\",\"\",ROUND(AP264*(1-OFFSET(Input!$T$27,MIN(B264,10),0,1,1)),2*FEE_rounding))","v":115366.94253635},6249234.9565876313,0,0,0,5500000,6144339.8582329033,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A264=1,PMF_1st=0),0,ROUND(IF(A264=1,AI264,AL263)*OFFSET(Input!$O$27,IF(A264=121,-1,0)+MIN(B264,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A264=1,PMF_1st=0),0,IF(SUM($K$5:$L264)-$AU263>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B263,B264),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C264-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B264,99),0,1,1))*VLOOKUP($B264,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[261,22,9,null,61,{"$f":"IF(A265=\"\",\"\",IF(A265=1,Age_Full_Month,IF(F264=11,0,F264+1)))","v":8},61,0,{"$f":"IF(A265=\"\",\"\",IF(AND(F265=11,G265=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H265-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C265-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B265,99),0,1,1)*K265,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*L265,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B265,0,1,1)*M265,FEE_rounding)","v":0},0,0,{"$f":"IF(C265>=1,ROUND(K265*OFFSET(Input!$U$27,B265,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B265=1,0,IF($C265>=1,ROUND(OFFSET(Input!$X$27,B265,0,1,1)*AL264,AV_rounding),0))","v":0},{"$f":"IF(B265=1,0,IF(C265=1,ROUND(OFFSET(Input!$W$27,B265,0,1,1)*AVERAGE($AI$5,$AL$5:$AL263),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),OFFSET(Input!$G$27,B265,0,1,1)-AE265,0)","v":0},{"$f":"IF(AND(C265=1,OFFSET(Input!$G$27,B265,0,1,1)>0),MIN(OFFSET(Input!$G$27,B265,0,1,1),AP264),0)","v":0},0,0,0,633868.01405128103,626673.01405128103,623450.02669865801,623450.02669865801,115366.94253635,115366.94253635,114773.608870517,114773.608870517,{"$f":"IF(A265=\"\",\"\",AL265-ROUND(AL265*OFFSET(Input!$S$27,$B265,0,1,1),2*FEE_rounding))","v":623450.02669865801},{"$f":"IF(A265=\"\",\"\",ROUND(AP265*(1-OFFSET(Input!$T$27,MIN(B265,10),0,1,1)),2*FEE_rounding))","v":114773.608870517},6238223.6355691757,0,0,0,5500000,6133868.0140512809,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A265=1,PMF_1st=0),0,ROUND(IF(A265=1,AI265,AL264)*OFFSET(Input!$O$27,IF(A265=121,-1,0)+MIN(B265,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A265=1,PMF_1st=0),0,IF(SUM($K$5:$L265)-$AU264>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B264,B265),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C265-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B265,99),0,1,1))*VLOOKUP($B265,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[262,22,10,null,61,{"$f":"IF(A266=\"\",\"\",IF(A266=1,Age_Full_Month,IF(F265=11,0,F265+1)))","v":9},61,0,{"$f":"IF(A266=\"\",\"\",IF(AND(F266=11,G266=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H266-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C266-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B266,99),0,1,1)*K266,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*L266,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B266,0,1,1)*M266,FEE_rounding)","v":0},0,0,{"$f":"IF(C266>=1,ROUND(K266*OFFSET(Input!$U$27,B266,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B266=1,0,IF($C266>=1,ROUND(OFFSET(Input!$X$27,B266,0,1,1)*AL265,AV_rounding),0))","v":0},{"$f":"IF(B266=1,0,IF(C266=1,ROUND(OFFSET(Input!$W$27,B266,0,1,1)*AVERAGE($AI$5,$AL$5:$AL264),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),OFFSET(Input!$G$27,B266,0,1,1)-AE266,0)","v":0},{"$f":"IF(AND(C266=1,OFFSET(Input!$G$27,B266,0,1,1)>0),MIN(OFFSET(Input!$G$27,B266,0,1,1),AP265),0)","v":0},0,0,0,623450.02669865801,616255.02669865801,613085.619188671,613085.619188671,114773.608870517,114773.608870517,114183.326727341,114183.326727341,{"$f":"IF(A266=\"\",\"\",AL266-ROUND(AL266*OFFSET(Input!$S$27,$B266,0,1,1),2*FEE_rounding))","v":613085.619188671},{"$f":"IF(A266=\"\",\"\",ROUND(AP266*(1-OFFSET(Input!$T$27,MIN(B266,10),0,1,1)),2*FEE_rounding))","v":114183.326727341},6227268.9459160119,0,0,0,5500000,6123450.0266986582,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A266=1,PMF_1st=0),0,ROUND(IF(A266=1,AI266,AL265)*OFFSET(Input!$O$27,IF(A266=121,-1,0)+MIN(B266,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A266=1,PMF_1st=0),0,IF(SUM($K$5:$L266)-$AU265>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B265,B266),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C266-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B266,99),0,1,1))*VLOOKUP($B266,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[263,22,11,null,61,{"$f":"IF(A267=\"\",\"\",IF(A267=1,Age_Full_Month,IF(F266=11,0,F266+1)))","v":10},61,0,{"$f":"IF(A267=\"\",\"\",IF(AND(F267=11,G267=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H267-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C267-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B267,99),0,1,1)*K267,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*L267,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B267,0,1,1)*M267,FEE_rounding)","v":0},0,0,{"$f":"IF(C267>=1,ROUND(K267*OFFSET(Input!$U$27,B267,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B267=1,0,IF($C267>=1,ROUND(OFFSET(Input!$X$27,B267,0,1,1)*AL266,AV_rounding),0))","v":0},{"$f":"IF(B267=1,0,IF(C267=1,ROUND(OFFSET(Input!$W$27,B267,0,1,1)*AVERAGE($AI$5,$AL$5:$AL265),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),OFFSET(Input!$G$27,B267,0,1,1)-AE267,0)","v":0},{"$f":"IF(AND(C267=1,OFFSET(Input!$G$27,B267,0,1,1)>0),MIN(OFFSET(Input!$G$27,B267,0,1,1),AP266),0)","v":0},0,0,0,613085.619188671,605890.619188671,602774.51595950301,602774.51595950301,114183.326727341,114183.326727341,113596.080412802,113596.080412802,{"$f":"IF(A267=\"\",\"\",AL267-ROUND(AL267*OFFSET(Input!$S$27,$B267,0,1,1),2*FEE_rounding))","v":602774.51595950301},{"$f":"IF(A267=\"\",\"\",ROUND(AP267*(1-OFFSET(Input!$T$27,MIN(B267,10),0,1,1)),2*FEE_rounding))","v":113596.080412802},6216370.5963723054,0,0,0,5500000,6113085.619188671,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A267=1,PMF_1st=0),0,ROUND(IF(A267=1,AI267,AL266)*OFFSET(Input!$O$27,IF(A267=121,-1,0)+MIN(B267,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A267=1,PMF_1st=0),0,IF(SUM($K$5:$L267)-$AU266>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B266,B267),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C267-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B267,99),0,1,1))*VLOOKUP($B267,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[264,22,12,null,61,{"$f":"IF(A268=\"\",\"\",IF(A268=1,Age_Full_Month,IF(F267=11,0,F267+1)))","v":11},61,0,{"$f":"IF(A268=\"\",\"\",IF(AND(F268=11,G268=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H268-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C268-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B268,99),0,1,1)*K268,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*L268,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B268,0,1,1)*M268,FEE_rounding)","v":0},0,0,{"$f":"IF(C268>=1,ROUND(K268*OFFSET(Input!$U$27,B268,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B268=1,0,IF($C268>=1,ROUND(OFFSET(Input!$X$27,B268,0,1,1)*AL267,AV_rounding),0))","v":0},{"$f":"IF(B268=1,0,IF(C268=1,ROUND(OFFSET(Input!$W$27,B268,0,1,1)*AVERAGE($AI$5,$AL$5:$AL266),AV_rounding),0))","v":0},7095,0,0,0,100,0,0,0,{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),OFFSET(Input!$G$27,B268,0,1,1)-AE268,0)","v":0},{"$f":"IF(AND(C268=1,OFFSET(Input!$G$27,B268,0,1,1)>0),MIN(OFFSET(Input!$G$27,B268,0,1,1),AP267),0)","v":0},0,0,0,602774.51595950301,595579.51595950301,592516.44286655204,592516.44286655204,113596.080412802,113596.080412802,113011.854313594,113011.854313594,{"$f":"IF(A268=\"\",\"\",AL268-ROUND(AL268*OFFSET(Input!$S$27,$B268,0,1,1),2*FEE_rounding))","v":592516.44286655204},{"$f":"IF(A268=\"\",\"\",ROUND(AP268*(1-OFFSET(Input!$T$27,MIN(B268,10),0,1,1)),2*FEE_rounding))","v":113011.854313594},6205528.297180146,0,0,0,5500000,6102774.5159595031,2200000,5500000,7095,0,null,null,{"$f":"IF(AND(A268=1,PMF_1st=0),0,ROUND(IF(A268=1,AI268,AL267)*OFFSET(Input!$O$27,IF(A268=121,-1,0)+MIN(B268,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A268=1,PMF_1st=0),0,IF(SUM($K$5:$L268)-$AU267>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B267,B268),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C268-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B268,99),0,1,1))*VLOOKUP($B268,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[265,23,1,null,62,{"$f":"IF(A269=\"\",\"\",IF(A269=1,Age_Full_Month,IF(F268=11,0,F268+1)))","v":0},62,0,{"$f":"IF(A269=\"\",\"\",IF(AND(F269=11,G269=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H269-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C269-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B269,99),0,1,1)*K269,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*L269,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B269,0,1,1)*M269,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C269>=1,ROUND(K269*OFFSET(Input!$U$27,B269,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B269=1,0,IF($C269>=1,ROUND(OFFSET(Input!$X$27,B269,0,1,1)*AL268,AV_rounding),0))","v":0},{"$f":"IF(B269=1,0,IF(C269=1,ROUND(OFFSET(Input!$W$27,B269,0,1,1)*AVERAGE($AI$5,$AL$5:$AL267),AV_rounding),0))","v":0},7755,0,0,109700,100,0,0,0,{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),OFFSET(Input!$G$27,B269,0,1,1)-AE269,0)","v":0},{"$f":"IF(AND(C269=1,OFFSET(Input!$G$27,B269,0,1,1)>0),MIN(OFFSET(Input!$G$27,B269,0,1,1),AP268),0)","v":0},0,0,0,692516.44286655204,684661.44286655204,681140.22028043505,681140.22028043505,122711.854313594,122711.854313594,122080.745672242,122080.745672242,{"$f":"IF(A269=\"\",\"\",AL269-ROUND(AL269*OFFSET(Input!$S$27,$B269,0,1,1),2*FEE_rounding))","v":681140.22028043505},{"$f":"IF(A269=\"\",\"\",ROUND(AP269*(1-OFFSET(Input!$T$27,MIN(B269,10),0,1,1)),2*FEE_rounding))","v":122080.745672242},6303220.9659526767,0,0,109700,5500000,6192516.4428665517,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A269=1,PMF_1st=0),0,ROUND(IF(A269=1,AI269,AL268)*OFFSET(Input!$O$27,IF(A269=121,-1,0)+MIN(B269,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A269=1,PMF_1st=0),0,IF(SUM($K$5:$L269)-$AU268>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B268,B269),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C269-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B269,99),0,1,1))*VLOOKUP($B269,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[266,23,2,null,62,{"$f":"IF(A270=\"\",\"\",IF(A270=1,Age_Full_Month,IF(F269=11,0,F269+1)))","v":1},62,0,{"$f":"IF(A270=\"\",\"\",IF(AND(F270=11,G270=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H270-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C270-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B270,99),0,1,1)*K270,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*L270,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B270,0,1,1)*M270,FEE_rounding)","v":0},0,0,{"$f":"IF(C270>=1,ROUND(K270*OFFSET(Input!$U$27,B270,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B270=1,0,IF($C270>=1,ROUND(OFFSET(Input!$X$27,B270,0,1,1)*AL269,AV_rounding),0))","v":0},{"$f":"IF(B270=1,0,IF(C270=1,ROUND(OFFSET(Input!$W$27,B270,0,1,1)*AVERAGE($AI$5,$AL$5:$AL268),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),OFFSET(Input!$G$27,B270,0,1,1)-AE270,0)","v":0},{"$f":"IF(AND(C270=1,OFFSET(Input!$G$27,B270,0,1,1)>0),MIN(OFFSET(Input!$G$27,B270,0,1,1),AP269),0)","v":0},0,0,0,681140.22028043505,673285.22028043505,669822.50575305603,669822.50575305603,122080.745672242,122080.745672242,121452.882830731,121452.882830731,{"$f":"IF(A270=\"\",\"\",AL270-ROUND(AL270*OFFSET(Input!$S$27,$B270,0,1,1),2*FEE_rounding))","v":669822.50575305603},{"$f":"IF(A270=\"\",\"\",ROUND(AP270*(1-OFFSET(Input!$T$27,MIN(B270,10),0,1,1)),2*FEE_rounding))","v":121452.882830731},6291275.3885837868,0,0,0,5500000,6181140.2202804349,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A270=1,PMF_1st=0),0,ROUND(IF(A270=1,AI270,AL269)*OFFSET(Input!$O$27,IF(A270=121,-1,0)+MIN(B270,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A270=1,PMF_1st=0),0,IF(SUM($K$5:$L270)-$AU269>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B269,B270),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C270-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B270,99),0,1,1))*VLOOKUP($B270,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[267,23,3,null,62,{"$f":"IF(A271=\"\",\"\",IF(A271=1,Age_Full_Month,IF(F270=11,0,F270+1)))","v":2},62,0,{"$f":"IF(A271=\"\",\"\",IF(AND(F271=11,G271=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H271-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C271-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B271,99),0,1,1)*K271,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*L271,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B271,0,1,1)*M271,FEE_rounding)","v":0},0,0,{"$f":"IF(C271>=1,ROUND(K271*OFFSET(Input!$U$27,B271,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B271=1,0,IF($C271>=1,ROUND(OFFSET(Input!$X$27,B271,0,1,1)*AL270,AV_rounding),0))","v":0},{"$f":"IF(B271=1,0,IF(C271=1,ROUND(OFFSET(Input!$W$27,B271,0,1,1)*AVERAGE($AI$5,$AL$5:$AL269),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),OFFSET(Input!$G$27,B271,0,1,1)-AE271,0)","v":0},{"$f":"IF(AND(C271=1,OFFSET(Input!$G$27,B271,0,1,1)>0),MIN(OFFSET(Input!$G$27,B271,0,1,1),AP270),0)","v":0},0,0,0,669822.50575305603,661967.50575305603,658562.99837671802,658562.99837671802,121452.882830731,121452.882830731,120828.249095871,120828.249095871,{"$f":"IF(A271=\"\",\"\",AL271-ROUND(AL271*OFFSET(Input!$S$27,$B271,0,1,1),2*FEE_rounding))","v":658562.99837671802},{"$f":"IF(A271=\"\",\"\",ROUND(AP271*(1-OFFSET(Input!$T$27,MIN(B271,10),0,1,1)),2*FEE_rounding))","v":120828.249095871},6279391.2474725889,0,0,0,5500000,6169822.5057530561,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A271=1,PMF_1st=0),0,ROUND(IF(A271=1,AI271,AL270)*OFFSET(Input!$O$27,IF(A271=121,-1,0)+MIN(B271,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A271=1,PMF_1st=0),0,IF(SUM($K$5:$L271)-$AU270>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B270,B271),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C271-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B271,99),0,1,1))*VLOOKUP($B271,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[268,23,4,null,62,{"$f":"IF(A272=\"\",\"\",IF(A272=1,Age_Full_Month,IF(F271=11,0,F271+1)))","v":3},62,0,{"$f":"IF(A272=\"\",\"\",IF(AND(F272=11,G272=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H272-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C272-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B272,99),0,1,1)*K272,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*L272,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B272,0,1,1)*M272,FEE_rounding)","v":0},0,0,{"$f":"IF(C272>=1,ROUND(K272*OFFSET(Input!$U$27,B272,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B272=1,0,IF($C272>=1,ROUND(OFFSET(Input!$X$27,B272,0,1,1)*AL271,AV_rounding),0))","v":0},{"$f":"IF(B272=1,0,IF(C272=1,ROUND(OFFSET(Input!$W$27,B272,0,1,1)*AVERAGE($AI$5,$AL$5:$AL270),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),OFFSET(Input!$G$27,B272,0,1,1)-AE272,0)","v":0},{"$f":"IF(AND(C272=1,OFFSET(Input!$G$27,B272,0,1,1)>0),MIN(OFFSET(Input!$G$27,B272,0,1,1),AP271),0)","v":0},0,0,0,658562.99837671802,650707.99837671802,647361.39879129699,647361.39879129699,120828.249095871,120828.249095871,120206.827860324,120206.827860324,{"$f":"IF(A272=\"\",\"\",AL272-ROUND(AL272*OFFSET(Input!$S$27,$B272,0,1,1),2*FEE_rounding))","v":647361.39879129699},{"$f":"IF(A272=\"\",\"\",ROUND(AP272*(1-OFFSET(Input!$T$27,MIN(B272,10),0,1,1)),2*FEE_rounding))","v":120206.827860324},6267568.2266516211,0,0,0,5500000,6158562.9983767178,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A272=1,PMF_1st=0),0,ROUND(IF(A272=1,AI272,AL271)*OFFSET(Input!$O$27,IF(A272=121,-1,0)+MIN(B272,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A272=1,PMF_1st=0),0,IF(SUM($K$5:$L272)-$AU271>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B271,B272),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C272-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B272,99),0,1,1))*VLOOKUP($B272,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[269,23,5,null,62,{"$f":"IF(A273=\"\",\"\",IF(A273=1,Age_Full_Month,IF(F272=11,0,F272+1)))","v":4},62,0,{"$f":"IF(A273=\"\",\"\",IF(AND(F273=11,G273=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H273-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C273-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B273,99),0,1,1)*K273,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*L273,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B273,0,1,1)*M273,FEE_rounding)","v":0},0,0,{"$f":"IF(C273>=1,ROUND(K273*OFFSET(Input!$U$27,B273,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B273=1,0,IF($C273>=1,ROUND(OFFSET(Input!$X$27,B273,0,1,1)*AL272,AV_rounding),0))","v":0},{"$f":"IF(B273=1,0,IF(C273=1,ROUND(OFFSET(Input!$W$27,B273,0,1,1)*AVERAGE($AI$5,$AL$5:$AL271),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),OFFSET(Input!$G$27,B273,0,1,1)-AE273,0)","v":0},{"$f":"IF(AND(C273=1,OFFSET(Input!$G$27,B273,0,1,1)>0),MIN(OFFSET(Input!$G$27,B273,0,1,1),AP272),0)","v":0},0,0,0,647361.39879129699,639506.39879129699,636217.40917628002,636217.40917628002,120206.827860324,120206.827860324,119588.60260216601,119588.60260216601,{"$f":"IF(A273=\"\",\"\",AL273-ROUND(AL273*OFFSET(Input!$S$27,$B273,0,1,1),2*FEE_rounding))","v":636217.40917628002},{"$f":"IF(A273=\"\",\"\",ROUND(AP273*(1-OFFSET(Input!$T$27,MIN(B273,10),0,1,1)),2*FEE_rounding))","v":119588.60260216601},6255806.0117784459,0,0,0,5500000,6147361.3987912973,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A273=1,PMF_1st=0),0,ROUND(IF(A273=1,AI273,AL272)*OFFSET(Input!$O$27,IF(A273=121,-1,0)+MIN(B273,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A273=1,PMF_1st=0),0,IF(SUM($K$5:$L273)-$AU272>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B272,B273),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C273-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B273,99),0,1,1))*VLOOKUP($B273,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[270,23,6,null,62,{"$f":"IF(A274=\"\",\"\",IF(A274=1,Age_Full_Month,IF(F273=11,0,F273+1)))","v":5},62,0,{"$f":"IF(A274=\"\",\"\",IF(AND(F274=11,G274=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H274-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C274-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B274,99),0,1,1)*K274,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*L274,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B274,0,1,1)*M274,FEE_rounding)","v":0},0,0,{"$f":"IF(C274>=1,ROUND(K274*OFFSET(Input!$U$27,B274,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B274=1,0,IF($C274>=1,ROUND(OFFSET(Input!$X$27,B274,0,1,1)*AL273,AV_rounding),0))","v":0},{"$f":"IF(B274=1,0,IF(C274=1,ROUND(OFFSET(Input!$W$27,B274,0,1,1)*AVERAGE($AI$5,$AL$5:$AL272),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),OFFSET(Input!$G$27,B274,0,1,1)-AE274,0)","v":0},{"$f":"IF(AND(C274=1,OFFSET(Input!$G$27,B274,0,1,1)>0),MIN(OFFSET(Input!$G$27,B274,0,1,1),AP273),0)","v":0},0,0,0,636217.40917628002,628362.40917628002,625130.73324285098,625130.73324285098,119588.60260216601,119588.60260216601,118973.55688444299,118973.55688444299,{"$f":"IF(A274=\"\",\"\",AL274-ROUND(AL274*OFFSET(Input!$S$27,$B274,0,1,1),2*FEE_rounding))","v":625130.73324285098},{"$f":"IF(A274=\"\",\"\",ROUND(AP274*(1-OFFSET(Input!$T$27,MIN(B274,10),0,1,1)),2*FEE_rounding))","v":118973.55688444299},6244104.2901272941,0,0,0,5500000,6136217.4091762798,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A274=1,PMF_1st=0),0,ROUND(IF(A274=1,AI274,AL273)*OFFSET(Input!$O$27,IF(A274=121,-1,0)+MIN(B274,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A274=1,PMF_1st=0),0,IF(SUM($K$5:$L274)-$AU273>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B273,B274),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C274-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B274,99),0,1,1))*VLOOKUP($B274,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[271,23,7,null,62,{"$f":"IF(A275=\"\",\"\",IF(A275=1,Age_Full_Month,IF(F274=11,0,F274+1)))","v":6},62,0,{"$f":"IF(A275=\"\",\"\",IF(AND(F275=11,G275=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H275-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C275-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B275,99),0,1,1)*K275,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*L275,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B275,0,1,1)*M275,FEE_rounding)","v":0},0,0,{"$f":"IF(C275>=1,ROUND(K275*OFFSET(Input!$U$27,B275,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B275=1,0,IF($C275>=1,ROUND(OFFSET(Input!$X$27,B275,0,1,1)*AL274,AV_rounding),0))","v":0},{"$f":"IF(B275=1,0,IF(C275=1,ROUND(OFFSET(Input!$W$27,B275,0,1,1)*AVERAGE($AI$5,$AL$5:$AL273),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),OFFSET(Input!$G$27,B275,0,1,1)-AE275,0)","v":0},{"$f":"IF(AND(C275=1,OFFSET(Input!$G$27,B275,0,1,1)>0),MIN(OFFSET(Input!$G$27,B275,0,1,1),AP274),0)","v":0},0,0,0,625130.73324285098,617275.73324285098,614101.07622600999,614101.07622600999,118973.55688444299,118973.55688444299,118361.67435473901,118361.67435473901,{"$f":"IF(A275=\"\",\"\",AL275-ROUND(AL275*OFFSET(Input!$S$27,$B275,0,1,1),2*FEE_rounding))","v":614101.07622600999},{"$f":"IF(A275=\"\",\"\",ROUND(AP275*(1-OFFSET(Input!$T$27,MIN(B275,10),0,1,1)),2*FEE_rounding))","v":118361.67435473901},6232462.7505807485,0,0,0,5500000,6125130.7332428508,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A275=1,PMF_1st=0),0,ROUND(IF(A275=1,AI275,AL274)*OFFSET(Input!$O$27,IF(A275=121,-1,0)+MIN(B275,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A275=1,PMF_1st=0),0,IF(SUM($K$5:$L275)-$AU274>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B274,B275),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C275-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B275,99),0,1,1))*VLOOKUP($B275,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[272,23,8,null,62,{"$f":"IF(A276=\"\",\"\",IF(A276=1,Age_Full_Month,IF(F275=11,0,F275+1)))","v":7},62,0,{"$f":"IF(A276=\"\",\"\",IF(AND(F276=11,G276=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H276-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C276-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B276,99),0,1,1)*K276,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*L276,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B276,0,1,1)*M276,FEE_rounding)","v":0},0,0,{"$f":"IF(C276>=1,ROUND(K276*OFFSET(Input!$U$27,B276,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B276=1,0,IF($C276>=1,ROUND(OFFSET(Input!$X$27,B276,0,1,1)*AL275,AV_rounding),0))","v":0},{"$f":"IF(B276=1,0,IF(C276=1,ROUND(OFFSET(Input!$W$27,B276,0,1,1)*AVERAGE($AI$5,$AL$5:$AL274),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),OFFSET(Input!$G$27,B276,0,1,1)-AE276,0)","v":0},{"$f":"IF(AND(C276=1,OFFSET(Input!$G$27,B276,0,1,1)>0),MIN(OFFSET(Input!$G$27,B276,0,1,1),AP275),0)","v":0},0,0,0,614101.07622600999,606246.07622600999,603128.14487673703,603128.14487673703,118361.67435473901,118361.67435473901,117752.938744737,117752.938744737,{"$f":"IF(A276=\"\",\"\",AL276-ROUND(AL276*OFFSET(Input!$S$27,$B276,0,1,1),2*FEE_rounding))","v":603128.14487673703},{"$f":"IF(A276=\"\",\"\",ROUND(AP276*(1-OFFSET(Input!$T$27,MIN(B276,10),0,1,1)),2*FEE_rounding))","v":117752.938744737},6220881.083621474,0,0,0,5500000,6114101.07622601,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A276=1,PMF_1st=0),0,ROUND(IF(A276=1,AI276,AL275)*OFFSET(Input!$O$27,IF(A276=121,-1,0)+MIN(B276,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A276=1,PMF_1st=0),0,IF(SUM($K$5:$L276)-$AU275>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B275,B276),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C276-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B276,99),0,1,1))*VLOOKUP($B276,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[273,23,9,null,62,{"$f":"IF(A277=\"\",\"\",IF(A277=1,Age_Full_Month,IF(F276=11,0,F276+1)))","v":8},62,0,{"$f":"IF(A277=\"\",\"\",IF(AND(F277=11,G277=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H277-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C277-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B277,99),0,1,1)*K277,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*L277,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B277,0,1,1)*M277,FEE_rounding)","v":0},0,0,{"$f":"IF(C277>=1,ROUND(K277*OFFSET(Input!$U$27,B277,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B277=1,0,IF($C277>=1,ROUND(OFFSET(Input!$X$27,B277,0,1,1)*AL276,AV_rounding),0))","v":0},{"$f":"IF(B277=1,0,IF(C277=1,ROUND(OFFSET(Input!$W$27,B277,0,1,1)*AVERAGE($AI$5,$AL$5:$AL275),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),OFFSET(Input!$G$27,B277,0,1,1)-AE277,0)","v":0},{"$f":"IF(AND(C277=1,OFFSET(Input!$G$27,B277,0,1,1)>0),MIN(OFFSET(Input!$G$27,B277,0,1,1),AP276),0)","v":0},0,0,0,603128.14487673703,595273.14487673703,592211.64745419601,592211.64745419601,117752.938744737,117752.938744737,117147.333869788,117147.333869788,{"$f":"IF(A277=\"\",\"\",AL277-ROUND(AL277*OFFSET(Input!$S$27,$B277,0,1,1),2*FEE_rounding))","v":592211.64745419601},{"$f":"IF(A277=\"\",\"\",ROUND(AP277*(1-OFFSET(Input!$T$27,MIN(B277,10),0,1,1)),2*FEE_rounding))","v":117147.333869788},6209358.9813239835,0,0,0,5500000,6103128.1448767371,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A277=1,PMF_1st=0),0,ROUND(IF(A277=1,AI277,AL276)*OFFSET(Input!$O$27,IF(A277=121,-1,0)+MIN(B277,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A277=1,PMF_1st=0),0,IF(SUM($K$5:$L277)-$AU276>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B276,B277),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C277-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B277,99),0,1,1))*VLOOKUP($B277,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[274,23,10,null,62,{"$f":"IF(A278=\"\",\"\",IF(A278=1,Age_Full_Month,IF(F277=11,0,F277+1)))","v":9},62,0,{"$f":"IF(A278=\"\",\"\",IF(AND(F278=11,G278=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H278-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C278-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B278,99),0,1,1)*K278,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*L278,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B278,0,1,1)*M278,FEE_rounding)","v":0},0,0,{"$f":"IF(C278>=1,ROUND(K278*OFFSET(Input!$U$27,B278,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B278=1,0,IF($C278>=1,ROUND(OFFSET(Input!$X$27,B278,0,1,1)*AL277,AV_rounding),0))","v":0},{"$f":"IF(B278=1,0,IF(C278=1,ROUND(OFFSET(Input!$W$27,B278,0,1,1)*AVERAGE($AI$5,$AL$5:$AL276),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),OFFSET(Input!$G$27,B278,0,1,1)-AE278,0)","v":0},{"$f":"IF(AND(C278=1,OFFSET(Input!$G$27,B278,0,1,1)>0),MIN(OFFSET(Input!$G$27,B278,0,1,1),AP277),0)","v":0},0,0,0,592211.64745419601,584356.64745419601,581351.29371797806,581351.29371797806,117147.333869788,117147.333869788,116544.84362848201,116544.84362848201,{"$f":"IF(A278=\"\",\"\",AL278-ROUND(AL278*OFFSET(Input!$S$27,$B278,0,1,1),2*FEE_rounding))","v":581351.29371797806},{"$f":"IF(A278=\"\",\"\",ROUND(AP278*(1-OFFSET(Input!$T$27,MIN(B278,10),0,1,1)),2*FEE_rounding))","v":116544.84362848201},6197896.1373464605,0,0,0,5500000,6092211.6474541957,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A278=1,PMF_1st=0),0,ROUND(IF(A278=1,AI278,AL277)*OFFSET(Input!$O$27,IF(A278=121,-1,0)+MIN(B278,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A278=1,PMF_1st=0),0,IF(SUM($K$5:$L278)-$AU277>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B277,B278),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C278-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B278,99),0,1,1))*VLOOKUP($B278,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[275,23,11,null,62,{"$f":"IF(A279=\"\",\"\",IF(A279=1,Age_Full_Month,IF(F278=11,0,F278+1)))","v":10},62,0,{"$f":"IF(A279=\"\",\"\",IF(AND(F279=11,G279=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H279-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C279-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B279,99),0,1,1)*K279,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*L279,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B279,0,1,1)*M279,FEE_rounding)","v":0},0,0,{"$f":"IF(C279>=1,ROUND(K279*OFFSET(Input!$U$27,B279,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B279=1,0,IF($C279>=1,ROUND(OFFSET(Input!$X$27,B279,0,1,1)*AL278,AV_rounding),0))","v":0},{"$f":"IF(B279=1,0,IF(C279=1,ROUND(OFFSET(Input!$W$27,B279,0,1,1)*AVERAGE($AI$5,$AL$5:$AL277),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),OFFSET(Input!$G$27,B279,0,1,1)-AE279,0)","v":0},{"$f":"IF(AND(C279=1,OFFSET(Input!$G$27,B279,0,1,1)>0),MIN(OFFSET(Input!$G$27,B279,0,1,1),AP278),0)","v":0},0,0,0,581351.29371797806,573496.29371797806,570546.79492038395,570546.79492038395,116544.84362848201,116544.84362848201,115945.45200221799,115945.45200221799,{"$f":"IF(A279=\"\",\"\",AL279-ROUND(AL279*OFFSET(Input!$S$27,$B279,0,1,1),2*FEE_rounding))","v":570546.79492038395},{"$f":"IF(A279=\"\",\"\",ROUND(AP279*(1-OFFSET(Input!$T$27,MIN(B279,10),0,1,1)),2*FEE_rounding))","v":115945.45200221799},6186492.2469226019,0,0,0,5500000,6081351.2937179785,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A279=1,PMF_1st=0),0,ROUND(IF(A279=1,AI279,AL278)*OFFSET(Input!$O$27,IF(A279=121,-1,0)+MIN(B279,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A279=1,PMF_1st=0),0,IF(SUM($K$5:$L279)-$AU278>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B278,B279),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C279-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B279,99),0,1,1))*VLOOKUP($B279,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[276,23,12,null,62,{"$f":"IF(A280=\"\",\"\",IF(A280=1,Age_Full_Month,IF(F279=11,0,F279+1)))","v":11},62,0,{"$f":"IF(A280=\"\",\"\",IF(AND(F280=11,G280=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H280-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C280-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B280,99),0,1,1)*K280,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*L280,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B280,0,1,1)*M280,FEE_rounding)","v":0},0,0,{"$f":"IF(C280>=1,ROUND(K280*OFFSET(Input!$U$27,B280,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B280=1,0,IF($C280>=1,ROUND(OFFSET(Input!$X$27,B280,0,1,1)*AL279,AV_rounding),0))","v":0},{"$f":"IF(B280=1,0,IF(C280=1,ROUND(OFFSET(Input!$W$27,B280,0,1,1)*AVERAGE($AI$5,$AL$5:$AL278),AV_rounding),0))","v":0},7755,0,0,0,100,0,0,0,{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),OFFSET(Input!$G$27,B280,0,1,1)-AE280,0)","v":0},{"$f":"IF(AND(C280=1,OFFSET(Input!$G$27,B280,0,1,1)>0),MIN(OFFSET(Input!$G$27,B280,0,1,1),AP279),0)","v":0},0,0,0,570546.79492038395,562691.79492038395,559797.86379874696,559797.86379874696,115945.45200221799,115945.45200221799,115349.14305477899,115349.14305477899,{"$f":"IF(A280=\"\",\"\",AL280-ROUND(AL280*OFFSET(Input!$S$27,$B280,0,1,1),2*FEE_rounding))","v":559797.86379874696},{"$f":"IF(A280=\"\",\"\",ROUND(AP280*(1-OFFSET(Input!$T$27,MIN(B280,10),0,1,1)),2*FEE_rounding))","v":115349.14305477899},6175147.0068535255,0,0,0,5500000,6070546.794920384,2300000,5500000,7755,0,null,null,{"$f":"IF(AND(A280=1,PMF_1st=0),0,ROUND(IF(A280=1,AI280,AL279)*OFFSET(Input!$O$27,IF(A280=121,-1,0)+MIN(B280,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A280=1,PMF_1st=0),0,IF(SUM($K$5:$L280)-$AU279>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B279,B280),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C280-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B280,99),0,1,1))*VLOOKUP($B280,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[277,24,1,null,63,{"$f":"IF(A281=\"\",\"\",IF(A281=1,Age_Full_Month,IF(F280=11,0,F280+1)))","v":0},63,0,{"$f":"IF(A281=\"\",\"\",IF(AND(F281=11,G281=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H281-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C281-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B281,99),0,1,1)*K281,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*L281,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B281,0,1,1)*M281,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C281>=1,ROUND(K281*OFFSET(Input!$U$27,B281,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B281=1,0,IF($C281>=1,ROUND(OFFSET(Input!$X$27,B281,0,1,1)*AL280,AV_rounding),0))","v":0},{"$f":"IF(B281=1,0,IF(C281=1,ROUND(OFFSET(Input!$W$27,B281,0,1,1)*AVERAGE($AI$5,$AL$5:$AL279),AV_rounding),0))","v":0},8470,0,0,109700,100,0,0,0,{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),OFFSET(Input!$G$27,B281,0,1,1)-AE281,0)","v":0},{"$f":"IF(AND(C281=1,OFFSET(Input!$G$27,B281,0,1,1)>0),MIN(OFFSET(Input!$G$27,B281,0,1,1),AP280),0)","v":0},0,0,0,659797.86379874696,651227.86379874696,647878.59053878905,647878.59053878905,125049.14305477899,125049.14305477899,124406.01370744,124406.01370744,{"$f":"IF(A281=\"\",\"\",AL281-ROUND(AL281*OFFSET(Input!$S$27,$B281,0,1,1),2*FEE_rounding))","v":647878.59053878905},{"$f":"IF(A281=\"\",\"\",ROUND(AP281*(1-OFFSET(Input!$T$27,MIN(B281,10),0,1,1)),2*FEE_rounding))","v":124406.01370744},6272284.6042462289,0,0,109700,5500000,6159797.8637987468,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A281=1,PMF_1st=0),0,ROUND(IF(A281=1,AI281,AL280)*OFFSET(Input!$O$27,IF(A281=121,-1,0)+MIN(B281,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A281=1,PMF_1st=0),0,IF(SUM($K$5:$L281)-$AU280>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B280,B281),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C281-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B281,99),0,1,1))*VLOOKUP($B281,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[278,24,2,null,63,{"$f":"IF(A282=\"\",\"\",IF(A282=1,Age_Full_Month,IF(F281=11,0,F281+1)))","v":1},63,0,{"$f":"IF(A282=\"\",\"\",IF(AND(F282=11,G282=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H282-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C282-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B282,99),0,1,1)*K282,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*L282,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B282,0,1,1)*M282,FEE_rounding)","v":0},0,0,{"$f":"IF(C282>=1,ROUND(K282*OFFSET(Input!$U$27,B282,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B282=1,0,IF($C282>=1,ROUND(OFFSET(Input!$X$27,B282,0,1,1)*AL281,AV_rounding),0))","v":0},{"$f":"IF(B282=1,0,IF(C282=1,ROUND(OFFSET(Input!$W$27,B282,0,1,1)*AVERAGE($AI$5,$AL$5:$AL280),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),OFFSET(Input!$G$27,B282,0,1,1)-AE282,0)","v":0},{"$f":"IF(AND(C282=1,OFFSET(Input!$G$27,B282,0,1,1)>0),MIN(OFFSET(Input!$G$27,B282,0,1,1),AP281),0)","v":0},0,0,0,647878.59053878905,639308.59053878905,636020.61825415306,636020.61825415306,124406.01370744,124406.01370744,123766.191982587,123766.191982587,{"$f":"IF(A282=\"\",\"\",AL282-ROUND(AL282*OFFSET(Input!$S$27,$B282,0,1,1),2*FEE_rounding))","v":636020.61825415306},{"$f":"IF(A282=\"\",\"\",ROUND(AP282*(1-OFFSET(Input!$T$27,MIN(B282,10),0,1,1)),2*FEE_rounding))","v":123766.191982587},6259786.8102367399,0,0,0,5500000,6147878.5905387886,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A282=1,PMF_1st=0),0,ROUND(IF(A282=1,AI282,AL281)*OFFSET(Input!$O$27,IF(A282=121,-1,0)+MIN(B282,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A282=1,PMF_1st=0),0,IF(SUM($K$5:$L282)-$AU281>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B281,B282),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C282-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B282,99),0,1,1))*VLOOKUP($B282,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[279,24,3,null,63,{"$f":"IF(A283=\"\",\"\",IF(A283=1,Age_Full_Month,IF(F282=11,0,F282+1)))","v":2},63,0,{"$f":"IF(A283=\"\",\"\",IF(AND(F283=11,G283=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H283-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C283-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B283,99),0,1,1)*K283,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*L283,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B283,0,1,1)*M283,FEE_rounding)","v":0},0,0,{"$f":"IF(C283>=1,ROUND(K283*OFFSET(Input!$U$27,B283,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B283=1,0,IF($C283>=1,ROUND(OFFSET(Input!$X$27,B283,0,1,1)*AL282,AV_rounding),0))","v":0},{"$f":"IF(B283=1,0,IF(C283=1,ROUND(OFFSET(Input!$W$27,B283,0,1,1)*AVERAGE($AI$5,$AL$5:$AL281),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),OFFSET(Input!$G$27,B283,0,1,1)-AE283,0)","v":0},{"$f":"IF(AND(C283=1,OFFSET(Input!$G$27,B283,0,1,1)>0),MIN(OFFSET(Input!$G$27,B283,0,1,1),AP282),0)","v":0},0,0,0,636020.61825415306,627450.61825415306,624223.63167313696,624223.63167313696,123766.191982587,123766.191982587,123129.660869075,123129.660869075,{"$f":"IF(A283=\"\",\"\",AL283-ROUND(AL283*OFFSET(Input!$S$27,$B283,0,1,1),2*FEE_rounding))","v":624223.63167313696},{"$f":"IF(A283=\"\",\"\",ROUND(AP283*(1-OFFSET(Input!$T$27,MIN(B283,10),0,1,1)),2*FEE_rounding))","v":123129.660869075},6247353.2925422117,0,0,0,5500000,6136020.6182541531,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A283=1,PMF_1st=0),0,ROUND(IF(A283=1,AI283,AL282)*OFFSET(Input!$O$27,IF(A283=121,-1,0)+MIN(B283,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A283=1,PMF_1st=0),0,IF(SUM($K$5:$L283)-$AU282>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B282,B283),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C283-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B283,99),0,1,1))*VLOOKUP($B283,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[280,24,4,null,63,{"$f":"IF(A284=\"\",\"\",IF(A284=1,Age_Full_Month,IF(F283=11,0,F283+1)))","v":3},63,0,{"$f":"IF(A284=\"\",\"\",IF(AND(F284=11,G284=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H284-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C284-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B284,99),0,1,1)*K284,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*L284,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B284,0,1,1)*M284,FEE_rounding)","v":0},0,0,{"$f":"IF(C284>=1,ROUND(K284*OFFSET(Input!$U$27,B284,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B284=1,0,IF($C284>=1,ROUND(OFFSET(Input!$X$27,B284,0,1,1)*AL283,AV_rounding),0))","v":0},{"$f":"IF(B284=1,0,IF(C284=1,ROUND(OFFSET(Input!$W$27,B284,0,1,1)*AVERAGE($AI$5,$AL$5:$AL282),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),OFFSET(Input!$G$27,B284,0,1,1)-AE284,0)","v":0},{"$f":"IF(AND(C284=1,OFFSET(Input!$G$27,B284,0,1,1)>0),MIN(OFFSET(Input!$G$27,B284,0,1,1),AP283),0)","v":0},0,0,0,624223.63167313696,615653.63167313696,612487.31714548403,612487.31714548403,123129.660869075,123129.660869075,122496.40344324701,122496.40344324701,{"$f":"IF(A284=\"\",\"\",AL284-ROUND(AL284*OFFSET(Input!$S$27,$B284,0,1,1),2*FEE_rounding))","v":612487.31714548403},{"$f":"IF(A284=\"\",\"\",ROUND(AP284*(1-OFFSET(Input!$T$27,MIN(B284,10),0,1,1)),2*FEE_rounding))","v":122496.40344324701},6234983.7205887306,0,0,0,5500000,6124223.6316731367,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A284=1,PMF_1st=0),0,ROUND(IF(A284=1,AI284,AL283)*OFFSET(Input!$O$27,IF(A284=121,-1,0)+MIN(B284,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A284=1,PMF_1st=0),0,IF(SUM($K$5:$L284)-$AU283>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B283,B284),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C284-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B284,99),0,1,1))*VLOOKUP($B284,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[281,24,5,null,63,{"$f":"IF(A285=\"\",\"\",IF(A285=1,Age_Full_Month,IF(F284=11,0,F284+1)))","v":4},63,0,{"$f":"IF(A285=\"\",\"\",IF(AND(F285=11,G285=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H285-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C285-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B285,99),0,1,1)*K285,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*L285,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B285,0,1,1)*M285,FEE_rounding)","v":0},0,0,{"$f":"IF(C285>=1,ROUND(K285*OFFSET(Input!$U$27,B285,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B285=1,0,IF($C285>=1,ROUND(OFFSET(Input!$X$27,B285,0,1,1)*AL284,AV_rounding),0))","v":0},{"$f":"IF(B285=1,0,IF(C285=1,ROUND(OFFSET(Input!$W$27,B285,0,1,1)*AVERAGE($AI$5,$AL$5:$AL283),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),OFFSET(Input!$G$27,B285,0,1,1)-AE285,0)","v":0},{"$f":"IF(AND(C285=1,OFFSET(Input!$G$27,B285,0,1,1)>0),MIN(OFFSET(Input!$G$27,B285,0,1,1),AP284),0)","v":0},0,0,0,612487.31714548403,603917.31714548403,600811.36263404496,600811.36263404496,122496.40344324701,122496.40344324701,121866.40286848599,121866.40286848599,{"$f":"IF(A285=\"\",\"\",AL285-ROUND(AL285*OFFSET(Input!$S$27,$B285,0,1,1),2*FEE_rounding))","v":600811.36263404496},{"$f":"IF(A285=\"\",\"\",ROUND(AP285*(1-OFFSET(Input!$T$27,MIN(B285,10),0,1,1)),2*FEE_rounding))","v":121866.40286848599},6222677.7655025311,0,0,0,5500000,6112487.3171454836,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A285=1,PMF_1st=0),0,ROUND(IF(A285=1,AI285,AL284)*OFFSET(Input!$O$27,IF(A285=121,-1,0)+MIN(B285,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A285=1,PMF_1st=0),0,IF(SUM($K$5:$L285)-$AU284>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B284,B285),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C285-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B285,99),0,1,1))*VLOOKUP($B285,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[282,24,6,null,63,{"$f":"IF(A286=\"\",\"\",IF(A286=1,Age_Full_Month,IF(F285=11,0,F285+1)))","v":5},63,0,{"$f":"IF(A286=\"\",\"\",IF(AND(F286=11,G286=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H286-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C286-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B286,99),0,1,1)*K286,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*L286,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B286,0,1,1)*M286,FEE_rounding)","v":0},0,0,{"$f":"IF(C286>=1,ROUND(K286*OFFSET(Input!$U$27,B286,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B286=1,0,IF($C286>=1,ROUND(OFFSET(Input!$X$27,B286,0,1,1)*AL285,AV_rounding),0))","v":0},{"$f":"IF(B286=1,0,IF(C286=1,ROUND(OFFSET(Input!$W$27,B286,0,1,1)*AVERAGE($AI$5,$AL$5:$AL284),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),OFFSET(Input!$G$27,B286,0,1,1)-AE286,0)","v":0},{"$f":"IF(AND(C286=1,OFFSET(Input!$G$27,B286,0,1,1)>0),MIN(OFFSET(Input!$G$27,B286,0,1,1),AP285),0)","v":0},0,0,0,600811.36263404496,592241.36263404496,589195.45770648203,589195.45770648203,121866.40286848599,121866.40286848599,121239.642394765,121239.642394765,{"$f":"IF(A286=\"\",\"\",AL286-ROUND(AL286*OFFSET(Input!$S$27,$B286,0,1,1),2*FEE_rounding))","v":589195.45770648203},{"$f":"IF(A286=\"\",\"\",ROUND(AP286*(1-OFFSET(Input!$T$27,MIN(B286,10),0,1,1)),2*FEE_rounding))","v":121239.642394765},6210435.1001012474,0,0,0,5500000,6100811.3626340451,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A286=1,PMF_1st=0),0,ROUND(IF(A286=1,AI286,AL285)*OFFSET(Input!$O$27,IF(A286=121,-1,0)+MIN(B286,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A286=1,PMF_1st=0),0,IF(SUM($K$5:$L286)-$AU285>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B285,B286),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C286-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B286,99),0,1,1))*VLOOKUP($B286,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[283,24,7,null,63,{"$f":"IF(A287=\"\",\"\",IF(A287=1,Age_Full_Month,IF(F286=11,0,F286+1)))","v":6},63,0,{"$f":"IF(A287=\"\",\"\",IF(AND(F287=11,G287=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H287-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C287-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B287,99),0,1,1)*K287,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*L287,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B287,0,1,1)*M287,FEE_rounding)","v":0},0,0,{"$f":"IF(C287>=1,ROUND(K287*OFFSET(Input!$U$27,B287,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B287=1,0,IF($C287>=1,ROUND(OFFSET(Input!$X$27,B287,0,1,1)*AL286,AV_rounding),0))","v":0},{"$f":"IF(B287=1,0,IF(C287=1,ROUND(OFFSET(Input!$W$27,B287,0,1,1)*AVERAGE($AI$5,$AL$5:$AL285),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),OFFSET(Input!$G$27,B287,0,1,1)-AE287,0)","v":0},{"$f":"IF(AND(C287=1,OFFSET(Input!$G$27,B287,0,1,1)>0),MIN(OFFSET(Input!$G$27,B287,0,1,1),AP286),0)","v":0},0,0,0,589195.45770648203,580625.45770648203,577639.29352701502,577639.29352701502,121239.642394765,121239.642394765,120616.105358203,120616.105358203,{"$f":"IF(A287=\"\",\"\",AL287-ROUND(AL287*OFFSET(Input!$S$27,$B287,0,1,1),2*FEE_rounding))","v":577639.29352701502},{"$f":"IF(A287=\"\",\"\",ROUND(AP287*(1-OFFSET(Input!$T$27,MIN(B287,10),0,1,1)),2*FEE_rounding))","v":120616.105358203},6198255.3988852175,0,0,0,5500000,6089195.4577064821,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A287=1,PMF_1st=0),0,ROUND(IF(A287=1,AI287,AL286)*OFFSET(Input!$O$27,IF(A287=121,-1,0)+MIN(B287,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A287=1,PMF_1st=0),0,IF(SUM($K$5:$L287)-$AU286>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B286,B287),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C287-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B287,99),0,1,1))*VLOOKUP($B287,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[284,24,8,null,63,{"$f":"IF(A288=\"\",\"\",IF(A288=1,Age_Full_Month,IF(F287=11,0,F287+1)))","v":7},63,0,{"$f":"IF(A288=\"\",\"\",IF(AND(F288=11,G288=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H288-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C288-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B288,99),0,1,1)*K288,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*L288,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B288,0,1,1)*M288,FEE_rounding)","v":0},0,0,{"$f":"IF(C288>=1,ROUND(K288*OFFSET(Input!$U$27,B288,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B288=1,0,IF($C288>=1,ROUND(OFFSET(Input!$X$27,B288,0,1,1)*AL287,AV_rounding),0))","v":0},{"$f":"IF(B288=1,0,IF(C288=1,ROUND(OFFSET(Input!$W$27,B288,0,1,1)*AVERAGE($AI$5,$AL$5:$AL286),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),OFFSET(Input!$G$27,B288,0,1,1)-AE288,0)","v":0},{"$f":"IF(AND(C288=1,OFFSET(Input!$G$27,B288,0,1,1)>0),MIN(OFFSET(Input!$G$27,B288,0,1,1),AP287),0)","v":0},0,0,0,577639.29352701502,569069.29352701502,566142.56284820905,566142.56284820905,120616.105358203,120616.105358203,119995.775180621,119995.775180621,{"$f":"IF(A288=\"\",\"\",AL288-ROUND(AL288*OFFSET(Input!$S$27,$B288,0,1,1),2*FEE_rounding))","v":566142.56284820905},{"$f":"IF(A288=\"\",\"\",ROUND(AP288*(1-OFFSET(Input!$T$27,MIN(B288,10),0,1,1)),2*FEE_rounding))","v":119995.775180621},6186138.3380288305,0,0,0,5500000,6077639.2935270146,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A288=1,PMF_1st=0),0,ROUND(IF(A288=1,AI288,AL287)*OFFSET(Input!$O$27,IF(A288=121,-1,0)+MIN(B288,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A288=1,PMF_1st=0),0,IF(SUM($K$5:$L288)-$AU287>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B287,B288),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C288-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B288,99),0,1,1))*VLOOKUP($B288,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[285,24,9,null,63,{"$f":"IF(A289=\"\",\"\",IF(A289=1,Age_Full_Month,IF(F288=11,0,F288+1)))","v":8},63,0,{"$f":"IF(A289=\"\",\"\",IF(AND(F289=11,G289=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H289-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C289-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B289,99),0,1,1)*K289,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*L289,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B289,0,1,1)*M289,FEE_rounding)","v":0},0,0,{"$f":"IF(C289>=1,ROUND(K289*OFFSET(Input!$U$27,B289,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B289=1,0,IF($C289>=1,ROUND(OFFSET(Input!$X$27,B289,0,1,1)*AL288,AV_rounding),0))","v":0},{"$f":"IF(B289=1,0,IF(C289=1,ROUND(OFFSET(Input!$W$27,B289,0,1,1)*AVERAGE($AI$5,$AL$5:$AL287),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),OFFSET(Input!$G$27,B289,0,1,1)-AE289,0)","v":0},{"$f":"IF(AND(C289=1,OFFSET(Input!$G$27,B289,0,1,1)>0),MIN(OFFSET(Input!$G$27,B289,0,1,1),AP288),0)","v":0},0,0,0,566142.56284820905,557572.56284820905,554704.96000280802,554704.96000280802,119995.775180621,119995.775180621,119378.63536910299,119378.63536910299,{"$f":"IF(A289=\"\",\"\",AL289-ROUND(AL289*OFFSET(Input!$S$27,$B289,0,1,1),2*FEE_rounding))","v":554704.96000280802},{"$f":"IF(A289=\"\",\"\",ROUND(AP289*(1-OFFSET(Input!$T$27,MIN(B289,10),0,1,1)),2*FEE_rounding))","v":119378.63536910299},6174083.5953719113,0,0,0,5500000,6066142.5628482094,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A289=1,PMF_1st=0),0,ROUND(IF(A289=1,AI289,AL288)*OFFSET(Input!$O$27,IF(A289=121,-1,0)+MIN(B289,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A289=1,PMF_1st=0),0,IF(SUM($K$5:$L289)-$AU288>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B288,B289),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C289-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B289,99),0,1,1))*VLOOKUP($B289,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[286,24,10,null,63,{"$f":"IF(A290=\"\",\"\",IF(A290=1,Age_Full_Month,IF(F289=11,0,F289+1)))","v":9},63,0,{"$f":"IF(A290=\"\",\"\",IF(AND(F290=11,G290=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H290-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C290-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B290,99),0,1,1)*K290,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*L290,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B290,0,1,1)*M290,FEE_rounding)","v":0},0,0,{"$f":"IF(C290>=1,ROUND(K290*OFFSET(Input!$U$27,B290,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B290=1,0,IF($C290>=1,ROUND(OFFSET(Input!$X$27,B290,0,1,1)*AL289,AV_rounding),0))","v":0},{"$f":"IF(B290=1,0,IF(C290=1,ROUND(OFFSET(Input!$W$27,B290,0,1,1)*AVERAGE($AI$5,$AL$5:$AL288),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),OFFSET(Input!$G$27,B290,0,1,1)-AE290,0)","v":0},{"$f":"IF(AND(C290=1,OFFSET(Input!$G$27,B290,0,1,1)>0),MIN(OFFSET(Input!$G$27,B290,0,1,1),AP289),0)","v":0},0,0,0,554704.96000280802,546134.96000280802,543326.18089560699,543326.18089560699,119378.63536910299,119378.63536910299,118764.66951555399,118764.66951555399,{"$f":"IF(A290=\"\",\"\",AL290-ROUND(AL290*OFFSET(Input!$S$27,$B290,0,1,1),2*FEE_rounding))","v":543326.18089560699},{"$f":"IF(A290=\"\",\"\",ROUND(AP290*(1-OFFSET(Input!$T$27,MIN(B290,10),0,1,1)),2*FEE_rounding))","v":118764.66951555399},6162090.8504111608,0,0,0,5500000,6054704.9600028079,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A290=1,PMF_1st=0),0,ROUND(IF(A290=1,AI290,AL289)*OFFSET(Input!$O$27,IF(A290=121,-1,0)+MIN(B290,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A290=1,PMF_1st=0),0,IF(SUM($K$5:$L290)-$AU289>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B289,B290),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C290-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B290,99),0,1,1))*VLOOKUP($B290,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[287,24,11,null,63,{"$f":"IF(A291=\"\",\"\",IF(A291=1,Age_Full_Month,IF(F290=11,0,F290+1)))","v":10},63,0,{"$f":"IF(A291=\"\",\"\",IF(AND(F291=11,G291=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H291-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C291-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B291,99),0,1,1)*K291,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*L291,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B291,0,1,1)*M291,FEE_rounding)","v":0},0,0,{"$f":"IF(C291>=1,ROUND(K291*OFFSET(Input!$U$27,B291,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B291=1,0,IF($C291>=1,ROUND(OFFSET(Input!$X$27,B291,0,1,1)*AL290,AV_rounding),0))","v":0},{"$f":"IF(B291=1,0,IF(C291=1,ROUND(OFFSET(Input!$W$27,B291,0,1,1)*AVERAGE($AI$5,$AL$5:$AL289),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),OFFSET(Input!$G$27,B291,0,1,1)-AE291,0)","v":0},{"$f":"IF(AND(C291=1,OFFSET(Input!$G$27,B291,0,1,1)>0),MIN(OFFSET(Input!$G$27,B291,0,1,1),AP290),0)","v":0},0,0,0,543326.18089560699,534756.18089560699,532005.92299536394,532005.92299536394,118764.66951555399,118764.66951555399,118153.86129626801,118153.86129626801,{"$f":"IF(A291=\"\",\"\",AL291-ROUND(AL291*OFFSET(Input!$S$27,$B291,0,1,1),2*FEE_rounding))","v":532005.92299536394},{"$f":"IF(A291=\"\",\"\",ROUND(AP291*(1-OFFSET(Input!$T$27,MIN(B291,10),0,1,1)),2*FEE_rounding))","v":118153.86129626801},6150159.7842916325,0,0,0,5500000,6043326.180895607,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A291=1,PMF_1st=0),0,ROUND(IF(A291=1,AI291,AL290)*OFFSET(Input!$O$27,IF(A291=121,-1,0)+MIN(B291,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A291=1,PMF_1st=0),0,IF(SUM($K$5:$L291)-$AU290>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B290,B291),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C291-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B291,99),0,1,1))*VLOOKUP($B291,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[288,24,12,null,63,{"$f":"IF(A292=\"\",\"\",IF(A292=1,Age_Full_Month,IF(F291=11,0,F291+1)))","v":11},63,0,{"$f":"IF(A292=\"\",\"\",IF(AND(F292=11,G292=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H292-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C292-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B292,99),0,1,1)*K292,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*L292,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B292,0,1,1)*M292,FEE_rounding)","v":0},0,0,{"$f":"IF(C292>=1,ROUND(K292*OFFSET(Input!$U$27,B292,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B292=1,0,IF($C292>=1,ROUND(OFFSET(Input!$X$27,B292,0,1,1)*AL291,AV_rounding),0))","v":0},{"$f":"IF(B292=1,0,IF(C292=1,ROUND(OFFSET(Input!$W$27,B292,0,1,1)*AVERAGE($AI$5,$AL$5:$AL290),AV_rounding),0))","v":0},8470,0,0,0,100,0,0,0,{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),OFFSET(Input!$G$27,B292,0,1,1)-AE292,0)","v":0},{"$f":"IF(AND(C292=1,OFFSET(Input!$G$27,B292,0,1,1)>0),MIN(OFFSET(Input!$G$27,B292,0,1,1),AP291),0)","v":0},0,0,0,532005.92299536394,523435.92299536394,520743.88532676199,520743.88532676199,118153.86129626801,118153.86129626801,117546.194471492,117546.194471492,{"$f":"IF(A292=\"\",\"\",AL292-ROUND(AL292*OFFSET(Input!$S$27,$B292,0,1,1),2*FEE_rounding))","v":520743.88532676199},{"$f":"IF(A292=\"\",\"\",ROUND(AP292*(1-OFFSET(Input!$T$27,MIN(B292,10),0,1,1)),2*FEE_rounding))","v":117546.194471492},6138290.0797982542,0,0,0,5500000,6032005.9229953643,2400000,5500000,8470,0,null,null,{"$f":"IF(AND(A292=1,PMF_1st=0),0,ROUND(IF(A292=1,AI292,AL291)*OFFSET(Input!$O$27,IF(A292=121,-1,0)+MIN(B292,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A292=1,PMF_1st=0),0,IF(SUM($K$5:$L292)-$AU291>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B291,B292),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C292-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B292,99),0,1,1))*VLOOKUP($B292,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[289,25,1,null,64,{"$f":"IF(A293=\"\",\"\",IF(A293=1,Age_Full_Month,IF(F292=11,0,F292+1)))","v":0},64,0,{"$f":"IF(A293=\"\",\"\",IF(AND(F293=11,G293=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H293-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C293-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B293,99),0,1,1)*K293,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*L293,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B293,0,1,1)*M293,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C293>=1,ROUND(K293*OFFSET(Input!$U$27,B293,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B293=1,0,IF($C293>=1,ROUND(OFFSET(Input!$X$27,B293,0,1,1)*AL292,AV_rounding),0))","v":0},{"$f":"IF(B293=1,0,IF(C293=1,ROUND(OFFSET(Input!$W$27,B293,0,1,1)*AVERAGE($AI$5,$AL$5:$AL291),AV_rounding),0))","v":0},9295,0,0,109700,100,0,0,0,{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),OFFSET(Input!$G$27,B293,0,1,1)-AE293,0)","v":0},{"$f":"IF(AND(C293=1,OFFSET(Input!$G$27,B293,0,1,1)>0),MIN(OFFSET(Input!$G$27,B293,0,1,1),AP292),0)","v":0},0,0,0,620743.88532676199,611348.88532676199,608204.71016480599,608204.71016480599,127246.194471492,127246.194471492,126591.765660524,126591.765660524,{"$f":"IF(A293=\"\",\"\",AL293-ROUND(AL293*OFFSET(Input!$S$27,$B293,0,1,1),2*FEE_rounding))","v":608204.71016480599},{"$f":"IF(A293=\"\",\"\",ROUND(AP293*(1-OFFSET(Input!$T$27,MIN(B293,10),0,1,1)),2*FEE_rounding))","v":126591.765660524},6234796.4758253302,0,0,109700,5500000,6120743.8853267618,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A293=1,PMF_1st=0),0,ROUND(IF(A293=1,AI293,AL292)*OFFSET(Input!$O$27,IF(A293=121,-1,0)+MIN(B293,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A293=1,PMF_1st=0),0,IF(SUM($K$5:$L293)-$AU292>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B292,B293),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C293-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B293,99),0,1,1))*VLOOKUP($B293,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[290,25,2,null,64,{"$f":"IF(A294=\"\",\"\",IF(A294=1,Age_Full_Month,IF(F293=11,0,F293+1)))","v":1},64,0,{"$f":"IF(A294=\"\",\"\",IF(AND(F294=11,G294=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H294-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C294-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B294,99),0,1,1)*K294,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*L294,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B294,0,1,1)*M294,FEE_rounding)","v":0},0,0,{"$f":"IF(C294>=1,ROUND(K294*OFFSET(Input!$U$27,B294,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B294=1,0,IF($C294>=1,ROUND(OFFSET(Input!$X$27,B294,0,1,1)*AL293,AV_rounding),0))","v":0},{"$f":"IF(B294=1,0,IF(C294=1,ROUND(OFFSET(Input!$W$27,B294,0,1,1)*AVERAGE($AI$5,$AL$5:$AL292),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),OFFSET(Input!$G$27,B294,0,1,1)-AE294,0)","v":0},{"$f":"IF(AND(C294=1,OFFSET(Input!$G$27,B294,0,1,1)>0),MIN(OFFSET(Input!$G$27,B294,0,1,1),AP293),0)","v":0},0,0,0,608204.71016480599,598809.71016480599,595730.02414160804,595730.02414160804,126591.765660524,126591.765660524,125940.702585329,125940.702585329,{"$f":"IF(A294=\"\",\"\",AL294-ROUND(AL294*OFFSET(Input!$S$27,$B294,0,1,1),2*FEE_rounding))","v":595730.02414160804},{"$f":"IF(A294=\"\",\"\",ROUND(AP294*(1-OFFSET(Input!$T$27,MIN(B294,10),0,1,1)),2*FEE_rounding))","v":125940.702585329},6221670.7267269371,0,0,0,5500000,6108204.7101648059,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A294=1,PMF_1st=0),0,ROUND(IF(A294=1,AI294,AL293)*OFFSET(Input!$O$27,IF(A294=121,-1,0)+MIN(B294,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A294=1,PMF_1st=0),0,IF(SUM($K$5:$L294)-$AU293>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B293,B294),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C294-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B294,99),0,1,1))*VLOOKUP($B294,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[291,25,3,null,64,{"$f":"IF(A295=\"\",\"\",IF(A295=1,Age_Full_Month,IF(F294=11,0,F294+1)))","v":2},64,0,{"$f":"IF(A295=\"\",\"\",IF(AND(F295=11,G295=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H295-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C295-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B295,99),0,1,1)*K295,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*L295,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B295,0,1,1)*M295,FEE_rounding)","v":0},0,0,{"$f":"IF(C295>=1,ROUND(K295*OFFSET(Input!$U$27,B295,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B295=1,0,IF($C295>=1,ROUND(OFFSET(Input!$X$27,B295,0,1,1)*AL294,AV_rounding),0))","v":0},{"$f":"IF(B295=1,0,IF(C295=1,ROUND(OFFSET(Input!$W$27,B295,0,1,1)*AVERAGE($AI$5,$AL$5:$AL293),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),OFFSET(Input!$G$27,B295,0,1,1)-AE295,0)","v":0},{"$f":"IF(AND(C295=1,OFFSET(Input!$G$27,B295,0,1,1)>0),MIN(OFFSET(Input!$G$27,B295,0,1,1),AP294),0)","v":0},0,0,0,595730.02414160804,586335.02414160804,583319.49558870099,583319.49558870099,125940.702585329,125940.702585329,125292.987935884,125292.987935884,{"$f":"IF(A295=\"\",\"\",AL295-ROUND(AL295*OFFSET(Input!$S$27,$B295,0,1,1),2*FEE_rounding))","v":583319.49558870099},{"$f":"IF(A295=\"\",\"\",ROUND(AP295*(1-OFFSET(Input!$T$27,MIN(B295,10),0,1,1)),2*FEE_rounding))","v":125292.987935884},6208612.4835245851,0,0,0,5500000,6095730.0241416078,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A295=1,PMF_1st=0),0,ROUND(IF(A295=1,AI295,AL294)*OFFSET(Input!$O$27,IF(A295=121,-1,0)+MIN(B295,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A295=1,PMF_1st=0),0,IF(SUM($K$5:$L295)-$AU294>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B294,B295),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C295-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B295,99),0,1,1))*VLOOKUP($B295,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[292,25,4,null,64,{"$f":"IF(A296=\"\",\"\",IF(A296=1,Age_Full_Month,IF(F295=11,0,F295+1)))","v":3},64,0,{"$f":"IF(A296=\"\",\"\",IF(AND(F296=11,G296=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H296-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C296-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B296,99),0,1,1)*K296,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*L296,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B296,0,1,1)*M296,FEE_rounding)","v":0},0,0,{"$f":"IF(C296>=1,ROUND(K296*OFFSET(Input!$U$27,B296,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B296=1,0,IF($C296>=1,ROUND(OFFSET(Input!$X$27,B296,0,1,1)*AL295,AV_rounding),0))","v":0},{"$f":"IF(B296=1,0,IF(C296=1,ROUND(OFFSET(Input!$W$27,B296,0,1,1)*AVERAGE($AI$5,$AL$5:$AL294),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),OFFSET(Input!$G$27,B296,0,1,1)-AE296,0)","v":0},{"$f":"IF(AND(C296=1,OFFSET(Input!$G$27,B296,0,1,1)>0),MIN(OFFSET(Input!$G$27,B296,0,1,1),AP295),0)","v":0},0,0,0,583319.49558870099,573924.49558870099,570972.79454339098,570972.79454339098,125292.987935884,125292.987935884,124648.604491192,124648.604491192,{"$f":"IF(A296=\"\",\"\",AL296-ROUND(AL296*OFFSET(Input!$S$27,$B296,0,1,1),2*FEE_rounding))","v":570972.79454339098},{"$f":"IF(A296=\"\",\"\",ROUND(AP296*(1-OFFSET(Input!$T$27,MIN(B296,10),0,1,1)),2*FEE_rounding))","v":124648.604491192},6195621.399034583,0,0,0,5500000,6083319.4955887012,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A296=1,PMF_1st=0),0,ROUND(IF(A296=1,AI296,AL295)*OFFSET(Input!$O$27,IF(A296=121,-1,0)+MIN(B296,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A296=1,PMF_1st=0),0,IF(SUM($K$5:$L296)-$AU295>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B295,B296),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C296-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B296,99),0,1,1))*VLOOKUP($B296,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[293,25,5,null,64,{"$f":"IF(A297=\"\",\"\",IF(A297=1,Age_Full_Month,IF(F296=11,0,F296+1)))","v":4},64,0,{"$f":"IF(A297=\"\",\"\",IF(AND(F297=11,G297=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H297-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C297-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B297,99),0,1,1)*K297,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*L297,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B297,0,1,1)*M297,FEE_rounding)","v":0},0,0,{"$f":"IF(C297>=1,ROUND(K297*OFFSET(Input!$U$27,B297,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B297=1,0,IF($C297>=1,ROUND(OFFSET(Input!$X$27,B297,0,1,1)*AL296,AV_rounding),0))","v":0},{"$f":"IF(B297=1,0,IF(C297=1,ROUND(OFFSET(Input!$W$27,B297,0,1,1)*AVERAGE($AI$5,$AL$5:$AL295),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),OFFSET(Input!$G$27,B297,0,1,1)-AE297,0)","v":0},{"$f":"IF(AND(C297=1,OFFSET(Input!$G$27,B297,0,1,1)>0),MIN(OFFSET(Input!$G$27,B297,0,1,1),AP296),0)","v":0},0,0,0,570972.79454339098,561577.79454339098,558689.592739988,558689.592739988,124648.604491192,124648.604491192,124007.53511882501,124007.53511882501,{"$f":"IF(A297=\"\",\"\",AL297-ROUND(AL297*OFFSET(Input!$S$27,$B297,0,1,1),2*FEE_rounding))","v":558689.592739988},{"$f":"IF(A297=\"\",\"\",ROUND(AP297*(1-OFFSET(Input!$T$27,MIN(B297,10),0,1,1)),2*FEE_rounding))","v":124007.53511882501},6182697.1278588129,0,0,0,5500000,6070972.7945433911,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A297=1,PMF_1st=0),0,ROUND(IF(A297=1,AI297,AL296)*OFFSET(Input!$O$27,IF(A297=121,-1,0)+MIN(B297,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A297=1,PMF_1st=0),0,IF(SUM($K$5:$L297)-$AU296>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B296,B297),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C297-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B297,99),0,1,1))*VLOOKUP($B297,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[294,25,6,null,64,{"$f":"IF(A298=\"\",\"\",IF(A298=1,Age_Full_Month,IF(F297=11,0,F297+1)))","v":5},64,0,{"$f":"IF(A298=\"\",\"\",IF(AND(F298=11,G298=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H298-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C298-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B298,99),0,1,1)*K298,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*L298,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B298,0,1,1)*M298,FEE_rounding)","v":0},0,0,{"$f":"IF(C298>=1,ROUND(K298*OFFSET(Input!$U$27,B298,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B298=1,0,IF($C298>=1,ROUND(OFFSET(Input!$X$27,B298,0,1,1)*AL297,AV_rounding),0))","v":0},{"$f":"IF(B298=1,0,IF(C298=1,ROUND(OFFSET(Input!$W$27,B298,0,1,1)*AVERAGE($AI$5,$AL$5:$AL296),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),OFFSET(Input!$G$27,B298,0,1,1)-AE298,0)","v":0},{"$f":"IF(AND(C298=1,OFFSET(Input!$G$27,B298,0,1,1)>0),MIN(OFFSET(Input!$G$27,B298,0,1,1),AP297),0)","v":0},0,0,0,558689.592739988,549294.592739988,546469.56360107497,546469.56360107497,124007.53511882501,124007.53511882501,123369.762774466,123369.762774466,{"$f":"IF(A298=\"\",\"\",AL298-ROUND(AL298*OFFSET(Input!$S$27,$B298,0,1,1),2*FEE_rounding))","v":546469.56360107497},{"$f":"IF(A298=\"\",\"\",ROUND(AP298*(1-OFFSET(Input!$T$27,MIN(B298,10),0,1,1)),2*FEE_rounding))","v":123369.762774466},6169839.3263755403,0,0,0,5500000,6058689.5927399881,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A298=1,PMF_1st=0),0,ROUND(IF(A298=1,AI298,AL297)*OFFSET(Input!$O$27,IF(A298=121,-1,0)+MIN(B298,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A298=1,PMF_1st=0),0,IF(SUM($K$5:$L298)-$AU297>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B297,B298),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C298-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B298,99),0,1,1))*VLOOKUP($B298,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[295,25,7,null,64,{"$f":"IF(A299=\"\",\"\",IF(A299=1,Age_Full_Month,IF(F298=11,0,F298+1)))","v":6},64,0,{"$f":"IF(A299=\"\",\"\",IF(AND(F299=11,G299=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H299-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C299-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B299,99),0,1,1)*K299,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*L299,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B299,0,1,1)*M299,FEE_rounding)","v":0},0,0,{"$f":"IF(C299>=1,ROUND(K299*OFFSET(Input!$U$27,B299,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B299=1,0,IF($C299>=1,ROUND(OFFSET(Input!$X$27,B299,0,1,1)*AL298,AV_rounding),0))","v":0},{"$f":"IF(B299=1,0,IF(C299=1,ROUND(OFFSET(Input!$W$27,B299,0,1,1)*AVERAGE($AI$5,$AL$5:$AL297),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),OFFSET(Input!$G$27,B299,0,1,1)-AE299,0)","v":0},{"$f":"IF(AND(C299=1,OFFSET(Input!$G$27,B299,0,1,1)>0),MIN(OFFSET(Input!$G$27,B299,0,1,1),AP298),0)","v":0},0,0,0,546469.56360107497,537074.56360107497,534312.38222882897,534312.38222882897,123369.762774466,123369.762774466,122735.270501458,122735.270501458,{"$f":"IF(A299=\"\",\"\",AL299-ROUND(AL299*OFFSET(Input!$S$27,$B299,0,1,1),2*FEE_rounding))","v":534312.38222882897},{"$f":"IF(A299=\"\",\"\",ROUND(AP299*(1-OFFSET(Input!$T$27,MIN(B299,10),0,1,1)),2*FEE_rounding))","v":122735.270501458},6157047.6527302871,0,0,0,5500000,6046469.5636010747,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A299=1,PMF_1st=0),0,ROUND(IF(A299=1,AI299,AL298)*OFFSET(Input!$O$27,IF(A299=121,-1,0)+MIN(B299,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A299=1,PMF_1st=0),0,IF(SUM($K$5:$L299)-$AU298>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B298,B299),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C299-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B299,99),0,1,1))*VLOOKUP($B299,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[296,25,8,null,64,{"$f":"IF(A300=\"\",\"\",IF(A300=1,Age_Full_Month,IF(F299=11,0,F299+1)))","v":7},64,0,{"$f":"IF(A300=\"\",\"\",IF(AND(F300=11,G300=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H300-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C300-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B300,99),0,1,1)*K300,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*L300,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B300,0,1,1)*M300,FEE_rounding)","v":0},0,0,{"$f":"IF(C300>=1,ROUND(K300*OFFSET(Input!$U$27,B300,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B300=1,0,IF($C300>=1,ROUND(OFFSET(Input!$X$27,B300,0,1,1)*AL299,AV_rounding),0))","v":0},{"$f":"IF(B300=1,0,IF(C300=1,ROUND(OFFSET(Input!$W$27,B300,0,1,1)*AVERAGE($AI$5,$AL$5:$AL298),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),OFFSET(Input!$G$27,B300,0,1,1)-AE300,0)","v":0},{"$f":"IF(AND(C300=1,OFFSET(Input!$G$27,B300,0,1,1)>0),MIN(OFFSET(Input!$G$27,B300,0,1,1),AP299),0)","v":0},0,0,0,534312.38222882897,524917.38222882897,522217.72539637901,522217.72539637901,122735.270501458,122735.270501458,122104.04143035199,122104.04143035199,{"$f":"IF(A300=\"\",\"\",AL300-ROUND(AL300*OFFSET(Input!$S$27,$B300,0,1,1),2*FEE_rounding))","v":522217.72539637901},{"$f":"IF(A300=\"\",\"\",ROUND(AP300*(1-OFFSET(Input!$T$27,MIN(B300,10),0,1,1)),2*FEE_rounding))","v":122104.04143035199},6144321.7668267312,0,0,0,5500000,6034312.382228829,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A300=1,PMF_1st=0),0,ROUND(IF(A300=1,AI300,AL299)*OFFSET(Input!$O$27,IF(A300=121,-1,0)+MIN(B300,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A300=1,PMF_1st=0),0,IF(SUM($K$5:$L300)-$AU299>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B299,B300),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C300-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B300,99),0,1,1))*VLOOKUP($B300,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[297,25,9,null,64,{"$f":"IF(A301=\"\",\"\",IF(A301=1,Age_Full_Month,IF(F300=11,0,F300+1)))","v":8},64,0,{"$f":"IF(A301=\"\",\"\",IF(AND(F301=11,G301=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H301-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C301-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B301,99),0,1,1)*K301,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*L301,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B301,0,1,1)*M301,FEE_rounding)","v":0},0,0,{"$f":"IF(C301>=1,ROUND(K301*OFFSET(Input!$U$27,B301,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B301=1,0,IF($C301>=1,ROUND(OFFSET(Input!$X$27,B301,0,1,1)*AL300,AV_rounding),0))","v":0},{"$f":"IF(B301=1,0,IF(C301=1,ROUND(OFFSET(Input!$W$27,B301,0,1,1)*AVERAGE($AI$5,$AL$5:$AL299),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),OFFSET(Input!$G$27,B301,0,1,1)-AE301,0)","v":0},{"$f":"IF(AND(C301=1,OFFSET(Input!$G$27,B301,0,1,1)>0),MIN(OFFSET(Input!$G$27,B301,0,1,1),AP300),0)","v":0},0,0,0,522217.72539637901,512822.72539637901,510185.271539215,510185.271539215,122104.04143035199,122104.04143035199,121476.058778458,121476.058778458,{"$f":"IF(A301=\"\",\"\",AL301-ROUND(AL301*OFFSET(Input!$S$27,$B301,0,1,1),2*FEE_rounding))","v":510185.271539215},{"$f":"IF(A301=\"\",\"\",ROUND(AP301*(1-OFFSET(Input!$T$27,MIN(B301,10),0,1,1)),2*FEE_rounding))","v":121476.058778458},6131661.3303176733,0,0,0,5500000,6022217.7253963789,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A301=1,PMF_1st=0),0,ROUND(IF(A301=1,AI301,AL300)*OFFSET(Input!$O$27,IF(A301=121,-1,0)+MIN(B301,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A301=1,PMF_1st=0),0,IF(SUM($K$5:$L301)-$AU300>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B300,B301),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C301-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B301,99),0,1,1))*VLOOKUP($B301,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[298,25,10,null,64,{"$f":"IF(A302=\"\",\"\",IF(A302=1,Age_Full_Month,IF(F301=11,0,F301+1)))","v":9},64,0,{"$f":"IF(A302=\"\",\"\",IF(AND(F302=11,G302=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H302-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C302-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B302,99),0,1,1)*K302,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*L302,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B302,0,1,1)*M302,FEE_rounding)","v":0},0,0,{"$f":"IF(C302>=1,ROUND(K302*OFFSET(Input!$U$27,B302,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B302=1,0,IF($C302>=1,ROUND(OFFSET(Input!$X$27,B302,0,1,1)*AL301,AV_rounding),0))","v":0},{"$f":"IF(B302=1,0,IF(C302=1,ROUND(OFFSET(Input!$W$27,B302,0,1,1)*AVERAGE($AI$5,$AL$5:$AL300),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),OFFSET(Input!$G$27,B302,0,1,1)-AE302,0)","v":0},{"$f":"IF(AND(C302=1,OFFSET(Input!$G$27,B302,0,1,1)>0),MIN(OFFSET(Input!$G$27,B302,0,1,1),AP301),0)","v":0},0,0,0,510185.271539215,500790.271539215,498214.70074663701,498214.70074663701,121476.058778458,121476.058778458,120851.305849401,120851.305849401,{"$f":"IF(A302=\"\",\"\",AL302-ROUND(AL302*OFFSET(Input!$S$27,$B302,0,1,1),2*FEE_rounding))","v":498214.70074663701},{"$f":"IF(A302=\"\",\"\",ROUND(AP302*(1-OFFSET(Input!$T$27,MIN(B302,10),0,1,1)),2*FEE_rounding))","v":120851.305849401},6119066.0065960381,0,0,0,5500000,6010185.271539215,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A302=1,PMF_1st=0),0,ROUND(IF(A302=1,AI302,AL301)*OFFSET(Input!$O$27,IF(A302=121,-1,0)+MIN(B302,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A302=1,PMF_1st=0),0,IF(SUM($K$5:$L302)-$AU301>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B301,B302),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C302-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B302,99),0,1,1))*VLOOKUP($B302,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[299,25,11,null,64,{"$f":"IF(A303=\"\",\"\",IF(A303=1,Age_Full_Month,IF(F302=11,0,F302+1)))","v":10},64,0,{"$f":"IF(A303=\"\",\"\",IF(AND(F303=11,G303=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H303-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C303-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B303,99),0,1,1)*K303,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*L303,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B303,0,1,1)*M303,FEE_rounding)","v":0},0,0,{"$f":"IF(C303>=1,ROUND(K303*OFFSET(Input!$U$27,B303,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B303=1,0,IF($C303>=1,ROUND(OFFSET(Input!$X$27,B303,0,1,1)*AL302,AV_rounding),0))","v":0},{"$f":"IF(B303=1,0,IF(C303=1,ROUND(OFFSET(Input!$W$27,B303,0,1,1)*AVERAGE($AI$5,$AL$5:$AL301),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),OFFSET(Input!$G$27,B303,0,1,1)-AE303,0)","v":0},{"$f":"IF(AND(C303=1,OFFSET(Input!$G$27,B303,0,1,1)>0),MIN(OFFSET(Input!$G$27,B303,0,1,1),AP302),0)","v":0},0,0,0,498214.70074663701,488819.70074663701,486305.694753249,486305.694753249,120851.305849401,120851.305849401,120229.766032675,120229.766032675,{"$f":"IF(A303=\"\",\"\",AL303-ROUND(AL303*OFFSET(Input!$S$27,$B303,0,1,1),2*FEE_rounding))","v":486305.694753249},{"$f":"IF(A303=\"\",\"\",ROUND(AP303*(1-OFFSET(Input!$T$27,MIN(B303,10),0,1,1)),2*FEE_rounding))","v":120229.766032675},6106535.4607859245,0,0,0,5500000,5998214.7007466368,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A303=1,PMF_1st=0),0,ROUND(IF(A303=1,AI303,AL302)*OFFSET(Input!$O$27,IF(A303=121,-1,0)+MIN(B303,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A303=1,PMF_1st=0),0,IF(SUM($K$5:$L303)-$AU302>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B302,B303),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C303-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B303,99),0,1,1))*VLOOKUP($B303,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[300,25,12,null,64,{"$f":"IF(A304=\"\",\"\",IF(A304=1,Age_Full_Month,IF(F303=11,0,F303+1)))","v":11},64,0,{"$f":"IF(A304=\"\",\"\",IF(AND(F304=11,G304=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H304-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C304-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B304,99),0,1,1)*K304,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*L304,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B304,0,1,1)*M304,FEE_rounding)","v":0},0,0,{"$f":"IF(C304>=1,ROUND(K304*OFFSET(Input!$U$27,B304,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B304=1,0,IF($C304>=1,ROUND(OFFSET(Input!$X$27,B304,0,1,1)*AL303,AV_rounding),0))","v":0},{"$f":"IF(B304=1,0,IF(C304=1,ROUND(OFFSET(Input!$W$27,B304,0,1,1)*AVERAGE($AI$5,$AL$5:$AL302),AV_rounding),0))","v":0},9295,0,0,0,100,0,0,0,{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),OFFSET(Input!$G$27,B304,0,1,1)-AE304,0)","v":0},{"$f":"IF(AND(C304=1,OFFSET(Input!$G$27,B304,0,1,1)>0),MIN(OFFSET(Input!$G$27,B304,0,1,1),AP303),0)","v":0},0,0,0,486305.694753249,476910.694753249,474457.93693049898,474457.93693049898,120229.766032675,120229.766032675,119611.422803202,119611.422803202,{"$f":"IF(A304=\"\",\"\",AL304-ROUND(AL304*OFFSET(Input!$S$27,$B304,0,1,1),2*FEE_rounding))","v":474457.93693049898},{"$f":"IF(A304=\"\",\"\",ROUND(AP304*(1-OFFSET(Input!$T$27,MIN(B304,10),0,1,1)),2*FEE_rounding))","v":119611.422803202},6094069.3597337008,0,0,0,5500000,5986305.6947532492,2500000,5500000,9295,0,null,null,{"$f":"IF(AND(A304=1,PMF_1st=0),0,ROUND(IF(A304=1,AI304,AL303)*OFFSET(Input!$O$27,IF(A304=121,-1,0)+MIN(B304,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A304=1,PMF_1st=0),0,IF(SUM($K$5:$L304)-$AU303>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B303,B304),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C304-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B304,99),0,1,1))*VLOOKUP($B304,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[301,26,1,null,65,{"$f":"IF(A305=\"\",\"\",IF(A305=1,Age_Full_Month,IF(F304=11,0,F304+1)))","v":0},65,0,{"$f":"IF(A305=\"\",\"\",IF(AND(F305=11,G305=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H305-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C305-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B305,99),0,1,1)*K305,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*L305,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B305,0,1,1)*M305,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C305>=1,ROUND(K305*OFFSET(Input!$U$27,B305,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B305=1,0,IF($C305>=1,ROUND(OFFSET(Input!$X$27,B305,0,1,1)*AL304,AV_rounding),0))","v":0},{"$f":"IF(B305=1,0,IF(C305=1,ROUND(OFFSET(Input!$W$27,B305,0,1,1)*AVERAGE($AI$5,$AL$5:$AL303),AV_rounding),0))","v":0},10175,0,0,109700,100,0,0,0,{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),OFFSET(Input!$G$27,B305,0,1,1)-AE305,0)","v":0},{"$f":"IF(AND(C305=1,OFFSET(Input!$G$27,B305,0,1,1)>0),MIN(OFFSET(Input!$G$27,B305,0,1,1),AP304),0)","v":0},0,0,0,574457.93693049904,564182.93693049904,561281.33684637002,561281.33684637002,129311.422803202,129311.422803202,128646.372496424,128646.372496424,{"$f":"IF(A305=\"\",\"\",AL305-ROUND(AL305*OFFSET(Input!$S$27,$B305,0,1,1),2*FEE_rounding))","v":561281.33684637002},{"$f":"IF(A305=\"\",\"\",ROUND(AP305*(1-OFFSET(Input!$T$27,MIN(B305,10),0,1,1)),2*FEE_rounding))","v":128646.372496424},6189927.7093427945,0,0,109700,5500000,6074457.936930499,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A305=1,PMF_1st=0),0,ROUND(IF(A305=1,AI305,AL304)*OFFSET(Input!$O$27,IF(A305=121,-1,0)+MIN(B305,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A305=1,PMF_1st=0),0,IF(SUM($K$5:$L305)-$AU304>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B304,B305),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C305-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B305,99),0,1,1))*VLOOKUP($B305,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[302,26,2,null,65,{"$f":"IF(A306=\"\",\"\",IF(A306=1,Age_Full_Month,IF(F305=11,0,F305+1)))","v":1},65,0,{"$f":"IF(A306=\"\",\"\",IF(AND(F306=11,G306=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H306-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C306-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B306,99),0,1,1)*K306,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*L306,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B306,0,1,1)*M306,FEE_rounding)","v":0},0,0,{"$f":"IF(C306>=1,ROUND(K306*OFFSET(Input!$U$27,B306,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B306=1,0,IF($C306>=1,ROUND(OFFSET(Input!$X$27,B306,0,1,1)*AL305,AV_rounding),0))","v":0},{"$f":"IF(B306=1,0,IF(C306=1,ROUND(OFFSET(Input!$W$27,B306,0,1,1)*AVERAGE($AI$5,$AL$5:$AL304),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),OFFSET(Input!$G$27,B306,0,1,1)-AE306,0)","v":0},{"$f":"IF(AND(C306=1,OFFSET(Input!$G$27,B306,0,1,1)>0),MIN(OFFSET(Input!$G$27,B306,0,1,1),AP305),0)","v":0},0,0,0,561281.33684637002,551006.33684637002,548172.50418555306,548172.50418555306,128646.372496424,128646.372496424,127984.74255190699,127984.74255190699,{"$f":"IF(A306=\"\",\"\",AL306-ROUND(AL306*OFFSET(Input!$S$27,$B306,0,1,1),2*FEE_rounding))","v":548172.50418555306},{"$f":"IF(A306=\"\",\"\",ROUND(AP306*(1-OFFSET(Input!$T$27,MIN(B306,10),0,1,1)),2*FEE_rounding))","v":127984.74255190699},6176157.2467374597,0,0,0,5500000,6061281.3368463702,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A306=1,PMF_1st=0),0,ROUND(IF(A306=1,AI306,AL305)*OFFSET(Input!$O$27,IF(A306=121,-1,0)+MIN(B306,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A306=1,PMF_1st=0),0,IF(SUM($K$5:$L306)-$AU305>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B305,B306),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C306-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B306,99),0,1,1))*VLOOKUP($B306,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[303,26,3,null,65,{"$f":"IF(A307=\"\",\"\",IF(A307=1,Age_Full_Month,IF(F306=11,0,F306+1)))","v":2},65,0,{"$f":"IF(A307=\"\",\"\",IF(AND(F307=11,G307=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H307-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C307-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B307,99),0,1,1)*K307,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*L307,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B307,0,1,1)*M307,FEE_rounding)","v":0},0,0,{"$f":"IF(C307>=1,ROUND(K307*OFFSET(Input!$U$27,B307,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B307=1,0,IF($C307>=1,ROUND(OFFSET(Input!$X$27,B307,0,1,1)*AL306,AV_rounding),0))","v":0},{"$f":"IF(B307=1,0,IF(C307=1,ROUND(OFFSET(Input!$W$27,B307,0,1,1)*AVERAGE($AI$5,$AL$5:$AL305),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),OFFSET(Input!$G$27,B307,0,1,1)-AE307,0)","v":0},{"$f":"IF(AND(C307=1,OFFSET(Input!$G$27,B307,0,1,1)>0),MIN(OFFSET(Input!$G$27,B307,0,1,1),AP306),0)","v":0},0,0,0,548172.50418555306,537897.50418555306,535131.09041932097,535131.09041932097,127984.74255190699,127984.74255190699,127326.515378685,127326.515378685,{"$f":"IF(A307=\"\",\"\",AL307-ROUND(AL307*OFFSET(Input!$S$27,$B307,0,1,1),2*FEE_rounding))","v":535131.09041932097},{"$f":"IF(A307=\"\",\"\",ROUND(AP307*(1-OFFSET(Input!$T$27,MIN(B307,10),0,1,1)),2*FEE_rounding))","v":127326.515378685},6162457.6057980061,0,0,0,5500000,6048172.5041855527,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A307=1,PMF_1st=0),0,ROUND(IF(A307=1,AI307,AL306)*OFFSET(Input!$O$27,IF(A307=121,-1,0)+MIN(B307,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A307=1,PMF_1st=0),0,IF(SUM($K$5:$L307)-$AU306>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B306,B307),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C307-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B307,99),0,1,1))*VLOOKUP($B307,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[304,26,4,null,65,{"$f":"IF(A308=\"\",\"\",IF(A308=1,Age_Full_Month,IF(F307=11,0,F307+1)))","v":3},65,0,{"$f":"IF(A308=\"\",\"\",IF(AND(F308=11,G308=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H308-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C308-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B308,99),0,1,1)*K308,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*L308,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B308,0,1,1)*M308,FEE_rounding)","v":0},0,0,{"$f":"IF(C308>=1,ROUND(K308*OFFSET(Input!$U$27,B308,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B308=1,0,IF($C308>=1,ROUND(OFFSET(Input!$X$27,B308,0,1,1)*AL307,AV_rounding),0))","v":0},{"$f":"IF(B308=1,0,IF(C308=1,ROUND(OFFSET(Input!$W$27,B308,0,1,1)*AVERAGE($AI$5,$AL$5:$AL306),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),OFFSET(Input!$G$27,B308,0,1,1)-AE308,0)","v":0},{"$f":"IF(AND(C308=1,OFFSET(Input!$G$27,B308,0,1,1)>0),MIN(OFFSET(Input!$G$27,B308,0,1,1),AP307),0)","v":0},0,0,0,535131.09041932097,524856.09041932097,522156.74881143402,522156.74881143402,127326.515378685,127326.515378685,126671.673476261,126671.673476261,{"$f":"IF(A308=\"\",\"\",AL308-ROUND(AL308*OFFSET(Input!$S$27,$B308,0,1,1),2*FEE_rounding))","v":522156.74881143402},{"$f":"IF(A308=\"\",\"\",ROUND(AP308*(1-OFFSET(Input!$T$27,MIN(B308,10),0,1,1)),2*FEE_rounding))","v":126671.673476261},6148828.4222876951,0,0,0,5500000,6035131.0904193213,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A308=1,PMF_1st=0),0,ROUND(IF(A308=1,AI308,AL307)*OFFSET(Input!$O$27,IF(A308=121,-1,0)+MIN(B308,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A308=1,PMF_1st=0),0,IF(SUM($K$5:$L308)-$AU307>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B307,B308),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C308-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B308,99),0,1,1))*VLOOKUP($B308,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[305,26,5,null,65,{"$f":"IF(A309=\"\",\"\",IF(A309=1,Age_Full_Month,IF(F308=11,0,F308+1)))","v":4},65,0,{"$f":"IF(A309=\"\",\"\",IF(AND(F309=11,G309=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H309-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C309-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B309,99),0,1,1)*K309,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*L309,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B309,0,1,1)*M309,FEE_rounding)","v":0},0,0,{"$f":"IF(C309>=1,ROUND(K309*OFFSET(Input!$U$27,B309,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B309=1,0,IF($C309>=1,ROUND(OFFSET(Input!$X$27,B309,0,1,1)*AL308,AV_rounding),0))","v":0},{"$f":"IF(B309=1,0,IF(C309=1,ROUND(OFFSET(Input!$W$27,B309,0,1,1)*AVERAGE($AI$5,$AL$5:$AL307),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),OFFSET(Input!$G$27,B309,0,1,1)-AE309,0)","v":0},{"$f":"IF(AND(C309=1,OFFSET(Input!$G$27,B309,0,1,1)>0),MIN(OFFSET(Input!$G$27,B309,0,1,1),AP308),0)","v":0},0,0,0,522156.74881143402,511881.74881143402,509249.134408921,509249.134408921,126671.673476261,126671.673476261,126020.199434144,126020.199434144,{"$f":"IF(A309=\"\",\"\",AL309-ROUND(AL309*OFFSET(Input!$S$27,$B309,0,1,1),2*FEE_rounding))","v":509249.134408921},{"$f":"IF(A309=\"\",\"\",ROUND(AP309*(1-OFFSET(Input!$T$27,MIN(B309,10),0,1,1)),2*FEE_rounding))","v":126020.199434144},6135269.3338430654,0,0,0,5500000,6022156.748811434,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A309=1,PMF_1st=0),0,ROUND(IF(A309=1,AI309,AL308)*OFFSET(Input!$O$27,IF(A309=121,-1,0)+MIN(B309,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A309=1,PMF_1st=0),0,IF(SUM($K$5:$L309)-$AU308>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B308,B309),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C309-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B309,99),0,1,1))*VLOOKUP($B309,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[306,26,6,null,65,{"$f":"IF(A310=\"\",\"\",IF(A310=1,Age_Full_Month,IF(F309=11,0,F309+1)))","v":5},65,0,{"$f":"IF(A310=\"\",\"\",IF(AND(F310=11,G310=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H310-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C310-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B310,99),0,1,1)*K310,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*L310,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B310,0,1,1)*M310,FEE_rounding)","v":0},0,0,{"$f":"IF(C310>=1,ROUND(K310*OFFSET(Input!$U$27,B310,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B310=1,0,IF($C310>=1,ROUND(OFFSET(Input!$X$27,B310,0,1,1)*AL309,AV_rounding),0))","v":0},{"$f":"IF(B310=1,0,IF(C310=1,ROUND(OFFSET(Input!$W$27,B310,0,1,1)*AVERAGE($AI$5,$AL$5:$AL308),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),OFFSET(Input!$G$27,B310,0,1,1)-AE310,0)","v":0},{"$f":"IF(AND(C310=1,OFFSET(Input!$G$27,B310,0,1,1)>0),MIN(OFFSET(Input!$G$27,B310,0,1,1),AP309),0)","v":0},0,0,0,509249.134408921,498974.134408921,496407.90403290797,496407.90403290797,126020.199434144,126020.199434144,125372.075931385,125372.075931385,{"$f":"IF(A310=\"\",\"\",AL310-ROUND(AL310*OFFSET(Input!$S$27,$B310,0,1,1),2*FEE_rounding))","v":496407.90403290797},{"$f":"IF(A310=\"\",\"\",ROUND(AP310*(1-OFFSET(Input!$T$27,MIN(B310,10),0,1,1)),2*FEE_rounding))","v":125372.075931385},6121779.9799642935,0,0,0,5500000,6009249.134408921,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A310=1,PMF_1st=0),0,ROUND(IF(A310=1,AI310,AL309)*OFFSET(Input!$O$27,IF(A310=121,-1,0)+MIN(B310,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A310=1,PMF_1st=0),0,IF(SUM($K$5:$L310)-$AU309>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B309,B310),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C310-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B310,99),0,1,1))*VLOOKUP($B310,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[307,26,7,null,65,{"$f":"IF(A311=\"\",\"\",IF(A311=1,Age_Full_Month,IF(F310=11,0,F310+1)))","v":6},65,0,{"$f":"IF(A311=\"\",\"\",IF(AND(F311=11,G311=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H311-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C311-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B311,99),0,1,1)*K311,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*L311,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B311,0,1,1)*M311,FEE_rounding)","v":0},0,0,{"$f":"IF(C311>=1,ROUND(K311*OFFSET(Input!$U$27,B311,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B311=1,0,IF($C311>=1,ROUND(OFFSET(Input!$X$27,B311,0,1,1)*AL310,AV_rounding),0))","v":0},{"$f":"IF(B311=1,0,IF(C311=1,ROUND(OFFSET(Input!$W$27,B311,0,1,1)*AVERAGE($AI$5,$AL$5:$AL309),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),OFFSET(Input!$G$27,B311,0,1,1)-AE311,0)","v":0},{"$f":"IF(AND(C311=1,OFFSET(Input!$G$27,B311,0,1,1)>0),MIN(OFFSET(Input!$G$27,B311,0,1,1),AP310),0)","v":0},0,0,0,496407.90403290797,486132.90403290797,483632.71626949502,483632.71626949502,125372.075931385,125372.075931385,124727.28573611801,124727.28573611801,{"$f":"IF(A311=\"\",\"\",AL311-ROUND(AL311*OFFSET(Input!$S$27,$B311,0,1,1),2*FEE_rounding))","v":483632.71626949502},{"$f":"IF(A311=\"\",\"\",ROUND(AP311*(1-OFFSET(Input!$T$27,MIN(B311,10),0,1,1)),2*FEE_rounding))","v":124727.28573611801},6108360.0020056134,0,0,0,5500000,5996407.9040329084,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A311=1,PMF_1st=0),0,ROUND(IF(A311=1,AI311,AL310)*OFFSET(Input!$O$27,IF(A311=121,-1,0)+MIN(B311,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A311=1,PMF_1st=0),0,IF(SUM($K$5:$L311)-$AU310>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B310,B311),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C311-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B311,99),0,1,1))*VLOOKUP($B311,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[308,26,8,null,65,{"$f":"IF(A312=\"\",\"\",IF(A312=1,Age_Full_Month,IF(F311=11,0,F311+1)))","v":7},65,0,{"$f":"IF(A312=\"\",\"\",IF(AND(F312=11,G312=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H312-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C312-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B312,99),0,1,1)*K312,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*L312,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B312,0,1,1)*M312,FEE_rounding)","v":0},0,0,{"$f":"IF(C312>=1,ROUND(K312*OFFSET(Input!$U$27,B312,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B312=1,0,IF($C312>=1,ROUND(OFFSET(Input!$X$27,B312,0,1,1)*AL311,AV_rounding),0))","v":0},{"$f":"IF(B312=1,0,IF(C312=1,ROUND(OFFSET(Input!$W$27,B312,0,1,1)*AVERAGE($AI$5,$AL$5:$AL310),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),OFFSET(Input!$G$27,B312,0,1,1)-AE312,0)","v":0},{"$f":"IF(AND(C312=1,OFFSET(Input!$G$27,B312,0,1,1)>0),MIN(OFFSET(Input!$G$27,B312,0,1,1),AP311),0)","v":0},0,0,0,483632.71626949502,473357.71626949502,470923.23146067897,470923.23146067897,124727.28573611801,124727.28573611801,124085.811705099,124085.811705099,{"$f":"IF(A312=\"\",\"\",AL312-ROUND(AL312*OFFSET(Input!$S$27,$B312,0,1,1),2*FEE_rounding))","v":470923.23146067897},{"$f":"IF(A312=\"\",\"\",ROUND(AP312*(1-OFFSET(Input!$T$27,MIN(B312,10),0,1,1)),2*FEE_rounding))","v":124085.811705099},6095009.0431657787,0,0,0,5500000,5983632.716269495,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A312=1,PMF_1st=0),0,ROUND(IF(A312=1,AI312,AL311)*OFFSET(Input!$O$27,IF(A312=121,-1,0)+MIN(B312,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A312=1,PMF_1st=0),0,IF(SUM($K$5:$L312)-$AU311>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B311,B312),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C312-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B312,99),0,1,1))*VLOOKUP($B312,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[309,26,9,null,65,{"$f":"IF(A313=\"\",\"\",IF(A313=1,Age_Full_Month,IF(F312=11,0,F312+1)))","v":8},65,0,{"$f":"IF(A313=\"\",\"\",IF(AND(F313=11,G313=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H313-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C313-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B313,99),0,1,1)*K313,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*L313,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B313,0,1,1)*M313,FEE_rounding)","v":0},0,0,{"$f":"IF(C313>=1,ROUND(K313*OFFSET(Input!$U$27,B313,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B313=1,0,IF($C313>=1,ROUND(OFFSET(Input!$X$27,B313,0,1,1)*AL312,AV_rounding),0))","v":0},{"$f":"IF(B313=1,0,IF(C313=1,ROUND(OFFSET(Input!$W$27,B313,0,1,1)*AVERAGE($AI$5,$AL$5:$AL311),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),OFFSET(Input!$G$27,B313,0,1,1)-AE313,0)","v":0},{"$f":"IF(AND(C313=1,OFFSET(Input!$G$27,B313,0,1,1)>0),MIN(OFFSET(Input!$G$27,B313,0,1,1),AP312),0)","v":0},0,0,0,470923.23146067897,460648.23146067897,458279.11169532,458279.11169532,124085.811705099,124085.811705099,123447.63678325299,123447.63678325299,{"$f":"IF(A313=\"\",\"\",AL313-ROUND(AL313*OFFSET(Input!$S$27,$B313,0,1,1),2*FEE_rounding))","v":458279.11169532},{"$f":"IF(A313=\"\",\"\",ROUND(AP313*(1-OFFSET(Input!$T$27,MIN(B313,10),0,1,1)),2*FEE_rounding))","v":123447.63678325299},6081726.7484785737,0,0,0,5500000,5970923.2314606793,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A313=1,PMF_1st=0),0,ROUND(IF(A313=1,AI313,AL312)*OFFSET(Input!$O$27,IF(A313=121,-1,0)+MIN(B313,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A313=1,PMF_1st=0),0,IF(SUM($K$5:$L313)-$AU312>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B312,B313),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C313-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B313,99),0,1,1))*VLOOKUP($B313,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[310,26,10,null,65,{"$f":"IF(A314=\"\",\"\",IF(A314=1,Age_Full_Month,IF(F313=11,0,F313+1)))","v":9},65,0,{"$f":"IF(A314=\"\",\"\",IF(AND(F314=11,G314=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H314-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C314-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B314,99),0,1,1)*K314,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*L314,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B314,0,1,1)*M314,FEE_rounding)","v":0},0,0,{"$f":"IF(C314>=1,ROUND(K314*OFFSET(Input!$U$27,B314,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B314=1,0,IF($C314>=1,ROUND(OFFSET(Input!$X$27,B314,0,1,1)*AL313,AV_rounding),0))","v":0},{"$f":"IF(B314=1,0,IF(C314=1,ROUND(OFFSET(Input!$W$27,B314,0,1,1)*AVERAGE($AI$5,$AL$5:$AL312),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),OFFSET(Input!$G$27,B314,0,1,1)-AE314,0)","v":0},{"$f":"IF(AND(C314=1,OFFSET(Input!$G$27,B314,0,1,1)>0),MIN(OFFSET(Input!$G$27,B314,0,1,1),AP313),0)","v":0},0,0,0,458279.11169532,448004.11169532,445700.02080016199,445700.02080016199,123447.63678325299,123447.63678325299,122812.74400321901,122812.74400321901,{"$f":"IF(A314=\"\",\"\",AL314-ROUND(AL314*OFFSET(Input!$S$27,$B314,0,1,1),2*FEE_rounding))","v":445700.02080016199},{"$f":"IF(A314=\"\",\"\",ROUND(AP314*(1-OFFSET(Input!$T$27,MIN(B314,10),0,1,1)),2*FEE_rounding))","v":122812.74400321901},6068512.7648033807,0,0,0,5500000,5958279.1116953203,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A314=1,PMF_1st=0),0,ROUND(IF(A314=1,AI314,AL313)*OFFSET(Input!$O$27,IF(A314=121,-1,0)+MIN(B314,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A314=1,PMF_1st=0),0,IF(SUM($K$5:$L314)-$AU313>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B313,B314),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C314-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B314,99),0,1,1))*VLOOKUP($B314,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[311,26,11,null,65,{"$f":"IF(A315=\"\",\"\",IF(A315=1,Age_Full_Month,IF(F314=11,0,F314+1)))","v":10},65,0,{"$f":"IF(A315=\"\",\"\",IF(AND(F315=11,G315=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H315-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C315-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B315,99),0,1,1)*K315,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*L315,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B315,0,1,1)*M315,FEE_rounding)","v":0},0,0,{"$f":"IF(C315>=1,ROUND(K315*OFFSET(Input!$U$27,B315,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B315=1,0,IF($C315>=1,ROUND(OFFSET(Input!$X$27,B315,0,1,1)*AL314,AV_rounding),0))","v":0},{"$f":"IF(B315=1,0,IF(C315=1,ROUND(OFFSET(Input!$W$27,B315,0,1,1)*AVERAGE($AI$5,$AL$5:$AL313),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),OFFSET(Input!$G$27,B315,0,1,1)-AE315,0)","v":0},{"$f":"IF(AND(C315=1,OFFSET(Input!$G$27,B315,0,1,1)>0),MIN(OFFSET(Input!$G$27,B315,0,1,1),AP314),0)","v":0},0,0,0,445700.02080016199,435425.02080016199,433185.62433089002,433185.62433089002,122812.74400321901,122812.74400321901,122181.116484899,122181.116484899,{"$f":"IF(A315=\"\",\"\",AL315-ROUND(AL315*OFFSET(Input!$S$27,$B315,0,1,1),2*FEE_rounding))","v":433185.62433089002},{"$f":"IF(A315=\"\",\"\",ROUND(AP315*(1-OFFSET(Input!$T$27,MIN(B315,10),0,1,1)),2*FEE_rounding))","v":122181.116484899},6055366.7408157894,0,0,0,5500000,5945700.0208001621,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A315=1,PMF_1st=0),0,ROUND(IF(A315=1,AI315,AL314)*OFFSET(Input!$O$27,IF(A315=121,-1,0)+MIN(B315,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A315=1,PMF_1st=0),0,IF(SUM($K$5:$L315)-$AU314>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B314,B315),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C315-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B315,99),0,1,1))*VLOOKUP($B315,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[312,26,12,null,65,{"$f":"IF(A316=\"\",\"\",IF(A316=1,Age_Full_Month,IF(F315=11,0,F315+1)))","v":11},65,0,{"$f":"IF(A316=\"\",\"\",IF(AND(F316=11,G316=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H316-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C316-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B316,99),0,1,1)*K316,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*L316,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B316,0,1,1)*M316,FEE_rounding)","v":0},0,0,{"$f":"IF(C316>=1,ROUND(K316*OFFSET(Input!$U$27,B316,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B316=1,0,IF($C316>=1,ROUND(OFFSET(Input!$X$27,B316,0,1,1)*AL315,AV_rounding),0))","v":0},{"$f":"IF(B316=1,0,IF(C316=1,ROUND(OFFSET(Input!$W$27,B316,0,1,1)*AVERAGE($AI$5,$AL$5:$AL314),AV_rounding),0))","v":0},10175,0,0,0,100,0,0,0,{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),OFFSET(Input!$G$27,B316,0,1,1)-AE316,0)","v":0},{"$f":"IF(AND(C316=1,OFFSET(Input!$G$27,B316,0,1,1)>0),MIN(OFFSET(Input!$G$27,B316,0,1,1),AP315),0)","v":0},0,0,0,433185.62433089002,422910.62433089002,420735.58956324199,420735.58956324199,122181.116484899,122181.116484899,121552.737435011,121552.737435011,{"$f":"IF(A316=\"\",\"\",AL316-ROUND(AL316*OFFSET(Input!$S$27,$B316,0,1,1),2*FEE_rounding))","v":420735.58956324199},{"$f":"IF(A316=\"\",\"\",ROUND(AP316*(1-OFFSET(Input!$T$27,MIN(B316,10),0,1,1)),2*FEE_rounding))","v":121552.737435011},6042288.3269982534,0,0,0,5500000,5933185.6243308904,2600000,5500000,10175,0,null,null,{"$f":"IF(AND(A316=1,PMF_1st=0),0,ROUND(IF(A316=1,AI316,AL315)*OFFSET(Input!$O$27,IF(A316=121,-1,0)+MIN(B316,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A316=1,PMF_1st=0),0,IF(SUM($K$5:$L316)-$AU315>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B315,B316),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C316-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B316,99),0,1,1))*VLOOKUP($B316,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[313,27,1,null,66,{"$f":"IF(A317=\"\",\"\",IF(A317=1,Age_Full_Month,IF(F316=11,0,F316+1)))","v":0},66,0,{"$f":"IF(A317=\"\",\"\",IF(AND(F317=11,G317=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H317-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C317-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B317,99),0,1,1)*K317,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*L317,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B317,0,1,1)*M317,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C317>=1,ROUND(K317*OFFSET(Input!$U$27,B317,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B317=1,0,IF($C317>=1,ROUND(OFFSET(Input!$X$27,B317,0,1,1)*AL316,AV_rounding),0))","v":0},{"$f":"IF(B317=1,0,IF(C317=1,ROUND(OFFSET(Input!$W$27,B317,0,1,1)*AVERAGE($AI$5,$AL$5:$AL315),AV_rounding),0))","v":0},11110,0,0,109700,100,0,0,0,{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),OFFSET(Input!$G$27,B317,0,1,1)-AE317,0)","v":0},{"$f":"IF(AND(C317=1,OFFSET(Input!$G$27,B317,0,1,1)>0),MIN(OFFSET(Input!$G$27,B317,0,1,1),AP316),0)","v":0},0,0,0,520735.58956324199,509525.58956324199,506905.09291797603,506905.09291797603,131252.73743501102,131252.73743501102,130577.702922171,130577.702922171,{"$f":"IF(A317=\"\",\"\",AL317-ROUND(AL317*OFFSET(Input!$S$27,$B317,0,1,1),2*FEE_rounding))","v":506905.09291797603},{"$f":"IF(A317=\"\",\"\",ROUND(AP317*(1-OFFSET(Input!$T$27,MIN(B317,10),0,1,1)),2*FEE_rounding))","v":130577.702922171},6137482.795840147,0,0,109700,5500000,6020735.5895632422,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A317=1,PMF_1st=0),0,ROUND(IF(A317=1,AI317,AL316)*OFFSET(Input!$O$27,IF(A317=121,-1,0)+MIN(B317,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A317=1,PMF_1st=0),0,IF(SUM($K$5:$L317)-$AU316>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B316,B317),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C317-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B317,99),0,1,1))*VLOOKUP($B317,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[314,27,2,null,66,{"$f":"IF(A318=\"\",\"\",IF(A318=1,Age_Full_Month,IF(F317=11,0,F317+1)))","v":1},66,0,{"$f":"IF(A318=\"\",\"\",IF(AND(F318=11,G318=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H318-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C318-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B318,99),0,1,1)*K318,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*L318,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B318,0,1,1)*M318,FEE_rounding)","v":0},0,0,{"$f":"IF(C318>=1,ROUND(K318*OFFSET(Input!$U$27,B318,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B318=1,0,IF($C318>=1,ROUND(OFFSET(Input!$X$27,B318,0,1,1)*AL317,AV_rounding),0))","v":0},{"$f":"IF(B318=1,0,IF(C318=1,ROUND(OFFSET(Input!$W$27,B318,0,1,1)*AVERAGE($AI$5,$AL$5:$AL316),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),OFFSET(Input!$G$27,B318,0,1,1)-AE318,0)","v":0},{"$f":"IF(AND(C318=1,OFFSET(Input!$G$27,B318,0,1,1)>0),MIN(OFFSET(Input!$G$27,B318,0,1,1),AP317),0)","v":0},0,0,0,506905.09291797603,495695.09291797603,493145.72669442702,493145.72669442702,130577.702922171,130577.702922171,129906.140120492,129906.140120492,{"$f":"IF(A318=\"\",\"\",AL318-ROUND(AL318*OFFSET(Input!$S$27,$B318,0,1,1),2*FEE_rounding))","v":493145.72669442702},{"$f":"IF(A318=\"\",\"\",ROUND(AP318*(1-OFFSET(Input!$T$27,MIN(B318,10),0,1,1)),2*FEE_rounding))","v":129906.140120492},6123051.8668149197,0,0,0,5500000,6006905.092917976,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A318=1,PMF_1st=0),0,ROUND(IF(A318=1,AI318,AL317)*OFFSET(Input!$O$27,IF(A318=121,-1,0)+MIN(B318,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A318=1,PMF_1st=0),0,IF(SUM($K$5:$L318)-$AU317>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B317,B318),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C318-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B318,99),0,1,1))*VLOOKUP($B318,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[315,27,3,null,66,{"$f":"IF(A319=\"\",\"\",IF(A319=1,Age_Full_Month,IF(F318=11,0,F318+1)))","v":2},66,0,{"$f":"IF(A319=\"\",\"\",IF(AND(F319=11,G319=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H319-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C319-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B319,99),0,1,1)*K319,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*L319,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B319,0,1,1)*M319,FEE_rounding)","v":0},0,0,{"$f":"IF(C319>=1,ROUND(K319*OFFSET(Input!$U$27,B319,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B319=1,0,IF($C319>=1,ROUND(OFFSET(Input!$X$27,B319,0,1,1)*AL318,AV_rounding),0))","v":0},{"$f":"IF(B319=1,0,IF(C319=1,ROUND(OFFSET(Input!$W$27,B319,0,1,1)*AVERAGE($AI$5,$AL$5:$AL317),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),OFFSET(Input!$G$27,B319,0,1,1)-AE319,0)","v":0},{"$f":"IF(AND(C319=1,OFFSET(Input!$G$27,B319,0,1,1)>0),MIN(OFFSET(Input!$G$27,B319,0,1,1),AP318),0)","v":0},0,0,0,493145.72669442702,481935.72669442702,479457.12506792397,479457.12506792397,129906.140120492,129906.140120492,129238.03117492,129238.03117492,{"$f":"IF(A319=\"\",\"\",AL319-ROUND(AL319*OFFSET(Input!$S$27,$B319,0,1,1),2*FEE_rounding))","v":479457.12506792397},{"$f":"IF(A319=\"\",\"\",ROUND(AP319*(1-OFFSET(Input!$T$27,MIN(B319,10),0,1,1)),2*FEE_rounding))","v":129238.03117492},6108695.1562428437,0,0,0,5500000,5993145.7266944274,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A319=1,PMF_1st=0),0,ROUND(IF(A319=1,AI319,AL318)*OFFSET(Input!$O$27,IF(A319=121,-1,0)+MIN(B319,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A319=1,PMF_1st=0),0,IF(SUM($K$5:$L319)-$AU318>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B318,B319),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C319-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B319,99),0,1,1))*VLOOKUP($B319,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[316,27,4,null,66,{"$f":"IF(A320=\"\",\"\",IF(A320=1,Age_Full_Month,IF(F319=11,0,F319+1)))","v":3},66,0,{"$f":"IF(A320=\"\",\"\",IF(AND(F320=11,G320=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H320-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C320-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B320,99),0,1,1)*K320,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*L320,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B320,0,1,1)*M320,FEE_rounding)","v":0},0,0,{"$f":"IF(C320>=1,ROUND(K320*OFFSET(Input!$U$27,B320,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B320=1,0,IF($C320>=1,ROUND(OFFSET(Input!$X$27,B320,0,1,1)*AL319,AV_rounding),0))","v":0},{"$f":"IF(B320=1,0,IF(C320=1,ROUND(OFFSET(Input!$W$27,B320,0,1,1)*AVERAGE($AI$5,$AL$5:$AL318),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),OFFSET(Input!$G$27,B320,0,1,1)-AE320,0)","v":0},{"$f":"IF(AND(C320=1,OFFSET(Input!$G$27,B320,0,1,1)>0),MIN(OFFSET(Input!$G$27,B320,0,1,1),AP319),0)","v":0},0,0,0,479457.12506792397,468247.12506792397,465838.92409523501,465838.92409523501,129238.03117492,129238.03117492,128573.358322228,128573.358322228,{"$f":"IF(A320=\"\",\"\",AL320-ROUND(AL320*OFFSET(Input!$S$27,$B320,0,1,1),2*FEE_rounding))","v":465838.92409523501},{"$f":"IF(A320=\"\",\"\",ROUND(AP320*(1-OFFSET(Input!$T$27,MIN(B320,10),0,1,1)),2*FEE_rounding))","v":128573.358322228},6094412.2824174631,0,0,0,5500000,5979457.1250679241,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A320=1,PMF_1st=0),0,ROUND(IF(A320=1,AI320,AL319)*OFFSET(Input!$O$27,IF(A320=121,-1,0)+MIN(B320,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A320=1,PMF_1st=0),0,IF(SUM($K$5:$L320)-$AU319>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B319,B320),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C320-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B320,99),0,1,1))*VLOOKUP($B320,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[317,27,5,null,66,{"$f":"IF(A321=\"\",\"\",IF(A321=1,Age_Full_Month,IF(F320=11,0,F320+1)))","v":4},66,0,{"$f":"IF(A321=\"\",\"\",IF(AND(F321=11,G321=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H321-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C321-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B321,99),0,1,1)*K321,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*L321,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B321,0,1,1)*M321,FEE_rounding)","v":0},0,0,{"$f":"IF(C321>=1,ROUND(K321*OFFSET(Input!$U$27,B321,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B321=1,0,IF($C321>=1,ROUND(OFFSET(Input!$X$27,B321,0,1,1)*AL320,AV_rounding),0))","v":0},{"$f":"IF(B321=1,0,IF(C321=1,ROUND(OFFSET(Input!$W$27,B321,0,1,1)*AVERAGE($AI$5,$AL$5:$AL319),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),OFFSET(Input!$G$27,B321,0,1,1)-AE321,0)","v":0},{"$f":"IF(AND(C321=1,OFFSET(Input!$G$27,B321,0,1,1)>0),MIN(OFFSET(Input!$G$27,B321,0,1,1),AP320),0)","v":0},0,0,0,465838.92409523501,454628.92409523501,452290.76170489501,452290.76170489501,128573.358322228,128573.358322228,127912.103890546,127912.103890546,{"$f":"IF(A321=\"\",\"\",AL321-ROUND(AL321*OFFSET(Input!$S$27,$B321,0,1,1),2*FEE_rounding))","v":452290.76170489501},{"$f":"IF(A321=\"\",\"\",ROUND(AP321*(1-OFFSET(Input!$T$27,MIN(B321,10),0,1,1)),2*FEE_rounding))","v":127912.103890546},6080202.8655954404,0,0,0,5500000,5965838.9240952348,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A321=1,PMF_1st=0),0,ROUND(IF(A321=1,AI321,AL320)*OFFSET(Input!$O$27,IF(A321=121,-1,0)+MIN(B321,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A321=1,PMF_1st=0),0,IF(SUM($K$5:$L321)-$AU320>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B320,B321),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C321-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B321,99),0,1,1))*VLOOKUP($B321,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[318,27,6,null,66,{"$f":"IF(A322=\"\",\"\",IF(A322=1,Age_Full_Month,IF(F321=11,0,F321+1)))","v":5},66,0,{"$f":"IF(A322=\"\",\"\",IF(AND(F322=11,G322=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H322-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C322-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B322,99),0,1,1)*K322,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*L322,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B322,0,1,1)*M322,FEE_rounding)","v":0},0,0,{"$f":"IF(C322>=1,ROUND(K322*OFFSET(Input!$U$27,B322,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B322=1,0,IF($C322>=1,ROUND(OFFSET(Input!$X$27,B322,0,1,1)*AL321,AV_rounding),0))","v":0},{"$f":"IF(B322=1,0,IF(C322=1,ROUND(OFFSET(Input!$W$27,B322,0,1,1)*AVERAGE($AI$5,$AL$5:$AL320),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),OFFSET(Input!$G$27,B322,0,1,1)-AE322,0)","v":0},{"$f":"IF(AND(C322=1,OFFSET(Input!$G$27,B322,0,1,1)>0),MIN(OFFSET(Input!$G$27,B322,0,1,1),AP321),0)","v":0},0,0,0,452290.76170489501,441080.76170489501,438812.27768757602,438812.27768757602,127912.103890546,127912.103890546,127254.250298891,127254.250298891,{"$f":"IF(A322=\"\",\"\",AL322-ROUND(AL322*OFFSET(Input!$S$27,$B322,0,1,1),2*FEE_rounding))","v":438812.27768757602},{"$f":"IF(A322=\"\",\"\",ROUND(AP322*(1-OFFSET(Input!$T$27,MIN(B322,10),0,1,1)),2*FEE_rounding))","v":127254.250298891},6066066.5279864669,0,0,0,5500000,5952290.7617048947,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A322=1,PMF_1st=0),0,ROUND(IF(A322=1,AI322,AL321)*OFFSET(Input!$O$27,IF(A322=121,-1,0)+MIN(B322,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A322=1,PMF_1st=0),0,IF(SUM($K$5:$L322)-$AU321>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B321,B322),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C322-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B322,99),0,1,1))*VLOOKUP($B322,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[319,27,7,null,66,{"$f":"IF(A323=\"\",\"\",IF(A323=1,Age_Full_Month,IF(F322=11,0,F322+1)))","v":6},66,0,{"$f":"IF(A323=\"\",\"\",IF(AND(F323=11,G323=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H323-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C323-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B323,99),0,1,1)*K323,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*L323,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B323,0,1,1)*M323,FEE_rounding)","v":0},0,0,{"$f":"IF(C323>=1,ROUND(K323*OFFSET(Input!$U$27,B323,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B323=1,0,IF($C323>=1,ROUND(OFFSET(Input!$X$27,B323,0,1,1)*AL322,AV_rounding),0))","v":0},{"$f":"IF(B323=1,0,IF(C323=1,ROUND(OFFSET(Input!$W$27,B323,0,1,1)*AVERAGE($AI$5,$AL$5:$AL321),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),OFFSET(Input!$G$27,B323,0,1,1)-AE323,0)","v":0},{"$f":"IF(AND(C323=1,OFFSET(Input!$G$27,B323,0,1,1)>0),MIN(OFFSET(Input!$G$27,B323,0,1,1),AP322),0)","v":0},0,0,0,438812.27768757602,427602.27768757602,425403.11368651199,425403.11368651199,127254.250298891,127254.250298891,126599.78005669999,126599.78005669999,{"$f":"IF(A323=\"\",\"\",AL323-ROUND(AL323*OFFSET(Input!$S$27,$B323,0,1,1),2*FEE_rounding))","v":425403.11368651199},{"$f":"IF(A323=\"\",\"\",ROUND(AP323*(1-OFFSET(Input!$T$27,MIN(B323,10),0,1,1)),2*FEE_rounding))","v":126599.78005669999},6052002.8937432123,0,0,0,5500000,5938812.2776875757,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A323=1,PMF_1st=0),0,ROUND(IF(A323=1,AI323,AL322)*OFFSET(Input!$O$27,IF(A323=121,-1,0)+MIN(B323,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A323=1,PMF_1st=0),0,IF(SUM($K$5:$L323)-$AU322>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B322,B323),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C323-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B323,99),0,1,1))*VLOOKUP($B323,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[320,27,8,null,66,{"$f":"IF(A324=\"\",\"\",IF(A324=1,Age_Full_Month,IF(F323=11,0,F323+1)))","v":7},66,0,{"$f":"IF(A324=\"\",\"\",IF(AND(F324=11,G324=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H324-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C324-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B324,99),0,1,1)*K324,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*L324,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B324,0,1,1)*M324,FEE_rounding)","v":0},0,0,{"$f":"IF(C324>=1,ROUND(K324*OFFSET(Input!$U$27,B324,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B324=1,0,IF($C324>=1,ROUND(OFFSET(Input!$X$27,B324,0,1,1)*AL323,AV_rounding),0))","v":0},{"$f":"IF(B324=1,0,IF(C324=1,ROUND(OFFSET(Input!$W$27,B324,0,1,1)*AVERAGE($AI$5,$AL$5:$AL322),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),OFFSET(Input!$G$27,B324,0,1,1)-AE324,0)","v":0},{"$f":"IF(AND(C324=1,OFFSET(Input!$G$27,B324,0,1,1)>0),MIN(OFFSET(Input!$G$27,B324,0,1,1),AP323),0)","v":0},0,0,0,425403.11368651199,414193.11368651199,412062.91318797,412062.91318797,126599.78005669999,126599.78005669999,125948.675763362,125948.675763362,{"$f":"IF(A324=\"\",\"\",AL324-ROUND(AL324*OFFSET(Input!$S$27,$B324,0,1,1),2*FEE_rounding))","v":412062.91318797},{"$f":"IF(A324=\"\",\"\",ROUND(AP324*(1-OFFSET(Input!$T$27,MIN(B324,10),0,1,1)),2*FEE_rounding))","v":125948.675763362},6038011.5889513325,0,0,0,5500000,5925403.1136865122,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A324=1,PMF_1st=0),0,ROUND(IF(A324=1,AI324,AL323)*OFFSET(Input!$O$27,IF(A324=121,-1,0)+MIN(B324,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A324=1,PMF_1st=0),0,IF(SUM($K$5:$L324)-$AU323>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B323,B324),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C324-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B324,99),0,1,1))*VLOOKUP($B324,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[321,27,9,null,{"$f":"IF($A325=\"\",\"\",Age_Insured+B325-1)","v":66},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Month,IF(F324=11,0,F324+1)))","v":8},{"$f":"IF(A325=\"\",\"\",IF(A325=1,Age_Full_Year,IF(F324=11,G324+1,G324)))","v":66},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),DAY(EOMONTH((SignYY+INT(A325/12)+1911)&\"/\"&(IF(MOD(SignMM+A325-1,12)=0,12,MOD(SignMM+A325-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A325=\"\",\"\",IF(AND(F325=11,G325=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H325-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B325-1>=BPP,\"\",IF(AS324>0,1,0))","v":1},{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,IF(($BJ325+$AL324+$AP324+$AW325)/($BJ325+$AL324+$AP324)>$BK325,VLOOKUP($B325,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K325=0,0,IF(MOD(C325-1,12/Prem_Freq)=0,VLOOKUP(B325,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C325=1,VLOOKUP(B325,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C325-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B325,99),0,1,1)*K325,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*L325,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B325,0,1,1)*M325,FEE_rounding)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,K325-N325))","v":0},{"$f":"IF(A326=\"\",\"\",IF(K325=\"*****\",\"*****\",L325-O325+M325-P325))","v":0},{"$f":"IF(C325>=1,ROUND(K325*OFFSET(Input!$U$27,B325,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B325=1,0,IF($C325>=1,ROUND(OFFSET(Input!$X$27,B325,0,1,1)*AL324,AV_rounding),0))","v":0},{"$f":"IF(B325=1,0,IF(C325=1,ROUND(OFFSET(Input!$W$27,B325,0,1,1)*AVERAGE($AI$5,$AL$5:$AL323),AV_rounding),0))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,BA325,AI325))","v":11110},{"$f":"IF(E325=\"\",\"\",IF(SUM(AI325,-V325)>BB325,BB325,SUM(AI325,-V325)))","v":0},{"$f":"IF(E325=\"\",\"\",IF(AI325>BA325+BB325,0,BA325-AI325))","v":0},0,100,{"$f":"IF(E325=\" \",\" \",IF(Z325<BI324+BC325+BE325+BD325*0+BF325,BI324+BC325+BE325+BD325*0+BF325-BI324-Z325,0))","v":0},0,0,{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),OFFSET(Input!$G$27,B325,0,1,1)-AE325,0)","v":0},{"$f":"IF(AND(C325=1,OFFSET(Input!$G$27,B325,0,1,1)>0),MIN(OFFSET(Input!$G$27,B325,0,1,1),AP324),0)","v":0},{"$f":"IF(A326=\"\",\"\",AF324+AD325+AE325)","v":0},0,0,{"$f":"IF(A325=\"\",\"\",AL324+Q325+R325*0+IF(A325=1,0,SUM(S325:U325)))","v":412062.91318797},{"$f":"IF(A325=\"\",\"\",AI325-V325-W325-Z325-AD325)","v":400852.91318797},{"$f":"ROUND((AJ325-AB325)*(1+IRR_3)^(1/12)+IF(A325=1,S325,0),AV_rounding)","v":398791.32151177101},{"$f":"ROUND(AK325-AG325,AV_rounding)","v":398791.32151177101},125948.675763362,125948.675763362,{"$f":"ROUND((AN325-AC325)*(1+IRR_3)^(1/12),AV_rounding)","v":125300.92010776},{"$f":"ROUND(AO325-AH325,AV_rounding)","v":125300.92010776},{"$f":"IF(A325=\"\",\"\",AL325-ROUND(AL325*OFFSET(Input!$S$27,$B325,0,1,1),2*FEE_rounding))","v":398791.32151177101},{"$f":"IF(A325=\"\",\"\",ROUND(AP325*(1-OFFSET(Input!$T$27,MIN(B325,10),0,1,1)),2*FEE_rounding))","v":125300.92010776},6024092.2416195311,0,{"$f":"IF(A326=\"\",\"\",AU324+AD325+AE325)","v":0},{"$f":"IF(A325=\"\",\"\",IF(K325=\"*****\",0,Q325+R325))","v":0},5500000,5912062.9131879704,{"$f":"IF(A325=1,K325,MAX(AY324+K325-AD324-AE324,0))","v":2700000},5500000,{"$f":"ROUND(ROUND(AZ325/100000*VLOOKUP(Age_Insured+B325-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I325>0,I325/H325,1),2*FEE_rounding)*IF(G326>14,1,0)*IF(AND(I325=0,H325>0),0,1)","v":11110},0,null,null,{"$f":"IF(AND(A325=1,PMF_1st=0),0,ROUND(IF(A325=1,AI325,AL324)*OFFSET(Input!$O$27,IF(A325=121,-1,0)+MIN(B325,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A325=1,PMF_1st=0),0,IF(SUM($K$5:$L325)-$AU324>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B324,B325),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C325-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B325,99),0,1,1))*VLOOKUP($B325,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[{"$f":"A325+1","v":322},{"$f":"IF($A326=\"\",\"\",INT((A326-1)/12)+1)","v":27},{"$f":"IF($A326=\"\",\"\",MOD((A326-1),12)+1)","v":10},null,66,{"$f":"IF(A326=\"\",\"\",IF(A326=1,Age_Full_Month,IF(F325=11,0,F325+1)))","v":9},66,0,{"$f":"IF(A326=\"\",\"\",IF(AND(F326=11,G326=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H326-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C326-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B326,99),0,1,1)*K326,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*L326,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B326,0,1,1)*M326,FEE_rounding)","v":0},0,0,{"$f":"IF(C326>=1,ROUND(K326*OFFSET(Input!$U$27,B326,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B326=1,0,IF($C326>=1,ROUND(OFFSET(Input!$X$27,B326,0,1,1)*AL325,AV_rounding),0))","v":0},{"$f":"IF(B326=1,0,IF(C326=1,ROUND(OFFSET(Input!$W$27,B326,0,1,1)*AVERAGE($AI$5,$AL$5:$AL324),AV_rounding),0))","v":0},11110,0,0,{"$f":"Q326+R326","v":0},{"$f":"IF(E326=\" \",\" \",IF(AI326+AM326-V326>BI325+BC326+BD326+BF326+BE326,BI325+BC326+BD326+BF326+BE326,MAX(AI326+AM326-V326,0)))","v":100},0,{"$f":"BG326","v":0},0,{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),OFFSET(Input!$G$27,B326,0,1,1)-AE326,0)","v":0},{"$f":"IF(AND(C326=1,OFFSET(Input!$G$27,B326,0,1,1)>0),MIN(OFFSET(Input!$G$27,B326,0,1,1),AP325),0)","v":0},0,0,0,398791.32151177101,387581.32151177101,385587.98580186098,385587.98580186098,{"$f":"R326+AO325","v":125300.92010776},{"$f":"AM326-X326-AA326-AE326","v":125300.92010776},124656.495867807,124656.495867807,{"$f":"IF(A326=\"\",\"\",AL326-ROUND(AL326*OFFSET(Input!$S$27,$B326,0,1,1),2*FEE_rounding))","v":385587.98580186098},{"$f":"IF(A326=\"\",\"\",ROUND(AP326*(1-OFFSET(Input!$T$27,MIN(B326,10),0,1,1)),2*FEE_rounding))","v":124656.495867807},{"$f":"AW326+AL326+AP326","v":6010244.4816696681},0,0,0,{"$f":"AW325","v":5500000},{"$f":"AW326+AI326","v":5898791.3215117706},2700000,{"$f":"IF(A326=\"\",\"\",AW326)","v":5500000},11110,0,null,null,{"$f":"IF(AND(A326=1,PMF_1st=0),0,ROUND(IF(A326=1,AI326,AL325)*OFFSET(Input!$O$27,IF(A326=121,-1,0)+MIN(B326,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A326=1,PMF_1st=0),0,IF(SUM($K$5:$L326)-$AU325>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B325,B326),21),0,1,1)))","v":100},null,null,{"$f":"BI325+BC326+BD326+BE326+BF326-Z326-AA326","v":0},{"$f":"IF(MOD($C326-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B326,99),0,1,1))*VLOOKUP($B326,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E326<=30,1.9,IF($E326<=40,1.6,IF($E326<=50,1.4,IF($E326<=60,1.2,IF($E326<=70,1.1,IF($E326<=90,1.02,1))))))","v":1.1000000000000001}]
[323,27,11,null,66,{"$f":"IF(A327=\"\",\"\",IF(A327=1,Age_Full_Month,IF(F326=11,0,F326+1)))","v":10},66,0,{"$f":"IF(A327=\"\",\"\",IF(AND(F327=11,G327=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H327-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C327-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B327,99),0,1,1)*K327,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*L327,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B327,0,1,1)*M327,FEE_rounding)","v":0},0,0,{"$f":"IF(C327>=1,ROUND(K327*OFFSET(Input!$U$27,B327,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B327=1,0,IF($C327>=1,ROUND(OFFSET(Input!$X$27,B327,0,1,1)*AL326,AV_rounding),0))","v":0},{"$f":"IF(B327=1,0,IF(C327=1,ROUND(OFFSET(Input!$W$27,B327,0,1,1)*AVERAGE($AI$5,$AL$5:$AL325),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),OFFSET(Input!$G$27,B327,0,1,1)-AE327,0)","v":0},{"$f":"IF(AND(C327=1,OFFSET(Input!$G$27,B327,0,1,1)>0),MIN(OFFSET(Input!$G$27,B327,0,1,1),AP326),0)","v":0},0,0,0,385587.98580186098,374377.98580186098,372452.55501692998,372452.55501692998,124656.495867807,124656.495867807,124015.385909989,124015.385909989,{"$f":"IF(A327=\"\",\"\",AL327-ROUND(AL327*OFFSET(Input!$S$27,$B327,0,1,1),2*FEE_rounding))","v":372452.55501692998},{"$f":"IF(A327=\"\",\"\",ROUND(AP327*(1-OFFSET(Input!$T$27,MIN(B327,10),0,1,1)),2*FEE_rounding))","v":124015.385909989},5996467.9409269188,0,0,0,5500000,5885587.9858018607,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A327=1,PMF_1st=0),0,ROUND(IF(A327=1,AI327,AL326)*OFFSET(Input!$O$27,IF(A327=121,-1,0)+MIN(B327,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A327=1,PMF_1st=0),0,IF(SUM($K$5:$L327)-$AU326>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B326,B327),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C327-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B327,99),0,1,1))*VLOOKUP($B327,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[324,27,12,null,66,{"$f":"IF(A328=\"\",\"\",IF(A328=1,Age_Full_Month,IF(F327=11,0,F327+1)))","v":11},66,0,{"$f":"IF(A328=\"\",\"\",IF(AND(F328=11,G328=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H328-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C328-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B328,99),0,1,1)*K328,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*L328,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B328,0,1,1)*M328,FEE_rounding)","v":0},0,0,{"$f":"IF(C328>=1,ROUND(K328*OFFSET(Input!$U$27,B328,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B328=1,0,IF($C328>=1,ROUND(OFFSET(Input!$X$27,B328,0,1,1)*AL327,AV_rounding),0))","v":0},{"$f":"IF(B328=1,0,IF(C328=1,ROUND(OFFSET(Input!$W$27,B328,0,1,1)*AVERAGE($AI$5,$AL$5:$AL326),AV_rounding),0))","v":0},11110,0,0,0,100,0,0,0,{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),OFFSET(Input!$G$27,B328,0,1,1)-AE328,0)","v":0},{"$f":"IF(AND(C328=1,OFFSET(Input!$G$27,B328,0,1,1)>0),MIN(OFFSET(Input!$G$27,B328,0,1,1),AP327),0)","v":0},0,0,0,372452.55501692998,361242.55501692998,359384.67992107698,359384.67992107698,124015.385909989,124015.385909989,123377.57318891,123377.57318891,{"$f":"IF(A328=\"\",\"\",AL328-ROUND(AL328*OFFSET(Input!$S$27,$B328,0,1,1),2*FEE_rounding))","v":359384.67992107698},{"$f":"IF(A328=\"\",\"\",ROUND(AP328*(1-OFFSET(Input!$T$27,MIN(B328,10),0,1,1)),2*FEE_rounding))","v":123377.57318891},5982762.2531099869,0,0,0,5500000,5872452.5550169302,2700000,5500000,11110,0,null,null,{"$f":"IF(AND(A328=1,PMF_1st=0),0,ROUND(IF(A328=1,AI328,AL327)*OFFSET(Input!$O$27,IF(A328=121,-1,0)+MIN(B328,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A328=1,PMF_1st=0),0,IF(SUM($K$5:$L328)-$AU327>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B327,B328),21),0,1,1)))","v":100},null,null,0,{"$f":"IF(MOD($C328-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B328,99),0,1,1))*VLOOKUP($B328,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[325,28,1,null,67,{"$f":"IF(A329=\"\",\"\",IF(A329=1,Age_Full_Month,IF(F328=11,0,F328+1)))","v":0},67,0,{"$f":"IF(A329=\"\",\"\",IF(AND(F329=11,G329=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H329-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C329-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B329,99),0,1,1)*K329,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*L329,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B329,0,1,1)*M329,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C329>=1,ROUND(K329*OFFSET(Input!$U$27,B329,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B329=1,0,IF($C329>=1,ROUND(OFFSET(Input!$X$27,B329,0,1,1)*AL328,AV_rounding),0))","v":0},{"$f":"IF(B329=1,0,IF(C329=1,ROUND(OFFSET(Input!$W$27,B329,0,1,1)*AVERAGE($AI$5,$AL$5:$AL327),AV_rounding),0))","v":0},12155,0,0,109700,0,0,0,0,{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),OFFSET(Input!$G$27,B329,0,1,1)-AE329,0)","v":0},{"$f":"IF(AND(C329=1,OFFSET(Input!$G$27,B329,0,1,1)>0),MIN(OFFSET(Input!$G$27,B329,0,1,1),AP328),0)","v":0},0,0,0,459384.67992107698,447229.67992107698,444929.571938471,444929.571938471,133077.57318891,133077.57318891,132393.15352237201,132393.15352237201,{"$f":"IF(A329=\"\",\"\",AL329-ROUND(AL329*OFFSET(Input!$S$27,$B329,0,1,1),2*FEE_rounding))","v":444929.571938471},{"$f":"IF(A329=\"\",\"\",ROUND(AP329*(1-OFFSET(Input!$T$27,MIN(B329,10),0,1,1)),2*FEE_rounding))","v":132393.15352237201},6077322.7254608432,0,0,109700,5500000,5959384.6799210766,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A329=1,PMF_1st=0),0,ROUND(IF(A329=1,AI329,AL328)*OFFSET(Input!$O$27,IF(A329=121,-1,0)+MIN(B329,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A329=1,PMF_1st=0),0,IF(SUM($K$5:$L329)-$AU328>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B328,B329),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C329-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B329,99),0,1,1))*VLOOKUP($B329,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[326,28,2,null,67,{"$f":"IF(A330=\"\",\"\",IF(A330=1,Age_Full_Month,IF(F329=11,0,F329+1)))","v":1},67,0,{"$f":"IF(A330=\"\",\"\",IF(AND(F330=11,G330=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H330-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C330-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B330,99),0,1,1)*K330,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*L330,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B330,0,1,1)*M330,FEE_rounding)","v":0},0,0,{"$f":"IF(C330>=1,ROUND(K330*OFFSET(Input!$U$27,B330,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B330=1,0,IF($C330>=1,ROUND(OFFSET(Input!$X$27,B330,0,1,1)*AL329,AV_rounding),0))","v":0},{"$f":"IF(B330=1,0,IF(C330=1,ROUND(OFFSET(Input!$W$27,B330,0,1,1)*AVERAGE($AI$5,$AL$5:$AL328),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),OFFSET(Input!$G$27,B330,0,1,1)-AE330,0)","v":0},{"$f":"IF(AND(C330=1,OFFSET(Input!$G$27,B330,0,1,1)>0),MIN(OFFSET(Input!$G$27,B330,0,1,1),AP329),0)","v":0},0,0,0,444929.571938471,432774.571938471,430548.80676170503,430548.80676170503,132393.15352237201,132393.15352237201,131712.25383496101,131712.25383496101,{"$f":"IF(A330=\"\",\"\",AL330-ROUND(AL330*OFFSET(Input!$S$27,$B330,0,1,1),2*FEE_rounding))","v":430548.80676170503},{"$f":"IF(A330=\"\",\"\",ROUND(AP330*(1-OFFSET(Input!$T$27,MIN(B330,10),0,1,1)),2*FEE_rounding))","v":131712.25383496101},6062261.0605966663,0,0,0,5500000,5944929.5719384709,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A330=1,PMF_1st=0),0,ROUND(IF(A330=1,AI330,AL329)*OFFSET(Input!$O$27,IF(A330=121,-1,0)+MIN(B330,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A330=1,PMF_1st=0),0,IF(SUM($K$5:$L330)-$AU329>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B329,B330),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C330-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B330,99),0,1,1))*VLOOKUP($B330,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[327,28,3,null,67,{"$f":"IF(A331=\"\",\"\",IF(A331=1,Age_Full_Month,IF(F330=11,0,F330+1)))","v":2},67,0,{"$f":"IF(A331=\"\",\"\",IF(AND(F331=11,G331=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H331-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C331-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B331,99),0,1,1)*K331,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*L331,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B331,0,1,1)*M331,FEE_rounding)","v":0},0,0,{"$f":"IF(C331>=1,ROUND(K331*OFFSET(Input!$U$27,B331,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B331=1,0,IF($C331>=1,ROUND(OFFSET(Input!$X$27,B331,0,1,1)*AL330,AV_rounding),0))","v":0},{"$f":"IF(B331=1,0,IF(C331=1,ROUND(OFFSET(Input!$W$27,B331,0,1,1)*AVERAGE($AI$5,$AL$5:$AL329),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),OFFSET(Input!$G$27,B331,0,1,1)-AE331,0)","v":0},{"$f":"IF(AND(C331=1,OFFSET(Input!$G$27,B331,0,1,1)>0),MIN(OFFSET(Input!$G$27,B331,0,1,1),AP330),0)","v":0},0,0,0,430548.80676170503,418393.80676170503,416242.00204477401,416242.00204477401,131712.25383496101,131712.25383496101,131034.856023379,131034.856023379,{"$f":"IF(A331=\"\",\"\",AL331-ROUND(AL331*OFFSET(Input!$S$27,$B331,0,1,1),2*FEE_rounding))","v":416242.00204477401},{"$f":"IF(A331=\"\",\"\",ROUND(AP331*(1-OFFSET(Input!$T$27,MIN(B331,10),0,1,1)),2*FEE_rounding))","v":131034.856023379},6047276.8580681523,0,0,0,5500000,5930548.8067617053,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A331=1,PMF_1st=0),0,ROUND(IF(A331=1,AI331,AL330)*OFFSET(Input!$O$27,IF(A331=121,-1,0)+MIN(B331,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A331=1,PMF_1st=0),0,IF(SUM($K$5:$L331)-$AU330>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B330,B331),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C331-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B331,99),0,1,1))*VLOOKUP($B331,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[328,28,4,null,67,{"$f":"IF(A332=\"\",\"\",IF(A332=1,Age_Full_Month,IF(F331=11,0,F331+1)))","v":3},67,0,{"$f":"IF(A332=\"\",\"\",IF(AND(F332=11,G332=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H332-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C332-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B332,99),0,1,1)*K332,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*L332,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B332,0,1,1)*M332,FEE_rounding)","v":0},0,0,{"$f":"IF(C332>=1,ROUND(K332*OFFSET(Input!$U$27,B332,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B332=1,0,IF($C332>=1,ROUND(OFFSET(Input!$X$27,B332,0,1,1)*AL331,AV_rounding),0))","v":0},{"$f":"IF(B332=1,0,IF(C332=1,ROUND(OFFSET(Input!$W$27,B332,0,1,1)*AVERAGE($AI$5,$AL$5:$AL330),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),OFFSET(Input!$G$27,B332,0,1,1)-AE332,0)","v":0},{"$f":"IF(AND(C332=1,OFFSET(Input!$G$27,B332,0,1,1)>0),MIN(OFFSET(Input!$G$27,B332,0,1,1),AP331),0)","v":0},0,0,0,416242.00204477401,404087.00204477401,402008.77740808501,402008.77740808501,131034.856023379,131034.856023379,130360.942077435,130360.942077435,{"$f":"IF(A332=\"\",\"\",AL332-ROUND(AL332*OFFSET(Input!$S$27,$B332,0,1,1),2*FEE_rounding))","v":402008.77740808501},{"$f":"IF(A332=\"\",\"\",ROUND(AP332*(1-OFFSET(Input!$T$27,MIN(B332,10),0,1,1)),2*FEE_rounding))","v":130360.942077435},6032369.7194855195,0,0,0,5500000,5916242.0020447737,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A332=1,PMF_1st=0),0,ROUND(IF(A332=1,AI332,AL331)*OFFSET(Input!$O$27,IF(A332=121,-1,0)+MIN(B332,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A332=1,PMF_1st=0),0,IF(SUM($K$5:$L332)-$AU331>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B331,B332),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C332-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B332,99),0,1,1))*VLOOKUP($B332,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[329,28,5,null,67,{"$f":"IF(A333=\"\",\"\",IF(A333=1,Age_Full_Month,IF(F332=11,0,F332+1)))","v":4},67,0,{"$f":"IF(A333=\"\",\"\",IF(AND(F333=11,G333=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H333-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C333-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B333,99),0,1,1)*K333,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*L333,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B333,0,1,1)*M333,FEE_rounding)","v":0},0,0,{"$f":"IF(C333>=1,ROUND(K333*OFFSET(Input!$U$27,B333,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B333=1,0,IF($C333>=1,ROUND(OFFSET(Input!$X$27,B333,0,1,1)*AL332,AV_rounding),0))","v":0},{"$f":"IF(B333=1,0,IF(C333=1,ROUND(OFFSET(Input!$W$27,B333,0,1,1)*AVERAGE($AI$5,$AL$5:$AL331),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),OFFSET(Input!$G$27,B333,0,1,1)-AE333,0)","v":0},{"$f":"IF(AND(C333=1,OFFSET(Input!$G$27,B333,0,1,1)>0),MIN(OFFSET(Input!$G$27,B333,0,1,1),AP332),0)","v":0},0,0,0,402008.77740808501,389853.77740808501,387848.754428341,387848.754428341,130360.942077435,130360.942077435,129690.49407956201,129690.49407956201,{"$f":"IF(A333=\"\",\"\",AL333-ROUND(AL333*OFFSET(Input!$S$27,$B333,0,1,1),2*FEE_rounding))","v":387848.754428341},{"$f":"IF(A333=\"\",\"\",ROUND(AP333*(1-OFFSET(Input!$T$27,MIN(B333,10),0,1,1)),2*FEE_rounding))","v":129690.49407956201},6017539.248507903,0,0,0,5500000,5902008.7774080848,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A333=1,PMF_1st=0),0,ROUND(IF(A333=1,AI333,AL332)*OFFSET(Input!$O$27,IF(A333=121,-1,0)+MIN(B333,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A333=1,PMF_1st=0),0,IF(SUM($K$5:$L333)-$AU332>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B332,B333),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C333-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B333,99),0,1,1))*VLOOKUP($B333,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[330,28,6,null,67,{"$f":"IF(A334=\"\",\"\",IF(A334=1,Age_Full_Month,IF(F333=11,0,F333+1)))","v":5},67,0,{"$f":"IF(A334=\"\",\"\",IF(AND(F334=11,G334=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H334-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C334-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B334,99),0,1,1)*K334,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*L334,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B334,0,1,1)*M334,FEE_rounding)","v":0},0,0,{"$f":"IF(C334>=1,ROUND(K334*OFFSET(Input!$U$27,B334,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B334=1,0,IF($C334>=1,ROUND(OFFSET(Input!$X$27,B334,0,1,1)*AL333,AV_rounding),0))","v":0},{"$f":"IF(B334=1,0,IF(C334=1,ROUND(OFFSET(Input!$W$27,B334,0,1,1)*AVERAGE($AI$5,$AL$5:$AL332),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),OFFSET(Input!$G$27,B334,0,1,1)-AE334,0)","v":0},{"$f":"IF(AND(C334=1,OFFSET(Input!$G$27,B334,0,1,1)>0),MIN(OFFSET(Input!$G$27,B334,0,1,1),AP333),0)","v":0},0,0,0,387848.754428341,375693.754428341,373761.55662847997,373761.55662847997,129690.49407956201,129690.49407956201,129023.494204345,129023.494204345,{"$f":"IF(A334=\"\",\"\",AL334-ROUND(AL334*OFFSET(Input!$S$27,$B334,0,1,1),2*FEE_rounding))","v":373761.55662847997},{"$f":"IF(A334=\"\",\"\",ROUND(AP334*(1-OFFSET(Input!$T$27,MIN(B334,10),0,1,1)),2*FEE_rounding))","v":129023.494204345},6002785.0508328248,0,0,0,5500000,5887848.7544283411,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A334=1,PMF_1st=0),0,ROUND(IF(A334=1,AI334,AL333)*OFFSET(Input!$O$27,IF(A334=121,-1,0)+MIN(B334,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A334=1,PMF_1st=0),0,IF(SUM($K$5:$L334)-$AU333>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B333,B334),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C334-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B334,99),0,1,1))*VLOOKUP($B334,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[331,28,7,null,67,{"$f":"IF(A335=\"\",\"\",IF(A335=1,Age_Full_Month,IF(F334=11,0,F334+1)))","v":6},67,0,{"$f":"IF(A335=\"\",\"\",IF(AND(F335=11,G335=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H335-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C335-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B335,99),0,1,1)*K335,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*L335,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B335,0,1,1)*M335,FEE_rounding)","v":0},0,0,{"$f":"IF(C335>=1,ROUND(K335*OFFSET(Input!$U$27,B335,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B335=1,0,IF($C335>=1,ROUND(OFFSET(Input!$X$27,B335,0,1,1)*AL334,AV_rounding),0))","v":0},{"$f":"IF(B335=1,0,IF(C335=1,ROUND(OFFSET(Input!$W$27,B335,0,1,1)*AVERAGE($AI$5,$AL$5:$AL333),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),OFFSET(Input!$G$27,B335,0,1,1)-AE335,0)","v":0},{"$f":"IF(AND(C335=1,OFFSET(Input!$G$27,B335,0,1,1)>0),MIN(OFFSET(Input!$G$27,B335,0,1,1),AP334),0)","v":0},0,0,0,373761.55662847997,361606.55662847997,359746.809467668,359746.809467668,129023.494204345,129023.494204345,128359.924718045,128359.924718045,{"$f":"IF(A335=\"\",\"\",AL335-ROUND(AL335*OFFSET(Input!$S$27,$B335,0,1,1),2*FEE_rounding))","v":359746.809467668},{"$f":"IF(A335=\"\",\"\",ROUND(AP335*(1-OFFSET(Input!$T$27,MIN(B335,10),0,1,1)),2*FEE_rounding))","v":128359.924718045},5988106.7341857124,0,0,0,5500000,5873761.5566284796,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A335=1,PMF_1st=0),0,ROUND(IF(A335=1,AI335,AL334)*OFFSET(Input!$O$27,IF(A335=121,-1,0)+MIN(B335,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A335=1,PMF_1st=0),0,IF(SUM($K$5:$L335)-$AU334>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B334,B335),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C335-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B335,99),0,1,1))*VLOOKUP($B335,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[332,28,8,null,67,{"$f":"IF(A336=\"\",\"\",IF(A336=1,Age_Full_Month,IF(F335=11,0,F335+1)))","v":7},67,0,{"$f":"IF(A336=\"\",\"\",IF(AND(F336=11,G336=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H336-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C336-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B336,99),0,1,1)*K336,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*L336,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B336,0,1,1)*M336,FEE_rounding)","v":0},0,0,{"$f":"IF(C336>=1,ROUND(K336*OFFSET(Input!$U$27,B336,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B336=1,0,IF($C336>=1,ROUND(OFFSET(Input!$X$27,B336,0,1,1)*AL335,AV_rounding),0))","v":0},{"$f":"IF(B336=1,0,IF(C336=1,ROUND(OFFSET(Input!$W$27,B336,0,1,1)*AVERAGE($AI$5,$AL$5:$AL334),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),OFFSET(Input!$G$27,B336,0,1,1)-AE336,0)","v":0},{"$f":"IF(AND(C336=1,OFFSET(Input!$G$27,B336,0,1,1)>0),MIN(OFFSET(Input!$G$27,B336,0,1,1),AP335),0)","v":0},0,0,0,359746.809467668,347591.809467668,345804.14033133897,345804.14033133897,128359.924718045,128359.924718045,127699.767978128,127699.767978128,{"$f":"IF(A336=\"\",\"\",AL336-ROUND(AL336*OFFSET(Input!$S$27,$B336,0,1,1),2*FEE_rounding))","v":345804.14033133897},{"$f":"IF(A336=\"\",\"\",ROUND(AP336*(1-OFFSET(Input!$T$27,MIN(B336,10),0,1,1)),2*FEE_rounding))","v":127699.767978128},5973503.9083094671,0,0,0,5500000,5859746.8094676677,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A336=1,PMF_1st=0),0,ROUND(IF(A336=1,AI336,AL335)*OFFSET(Input!$O$27,IF(A336=121,-1,0)+MIN(B336,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A336=1,PMF_1st=0),0,IF(SUM($K$5:$L336)-$AU335>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B335,B336),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C336-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B336,99),0,1,1))*VLOOKUP($B336,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[333,28,9,null,67,{"$f":"IF(A337=\"\",\"\",IF(A337=1,Age_Full_Month,IF(F336=11,0,F336+1)))","v":8},67,0,{"$f":"IF(A337=\"\",\"\",IF(AND(F337=11,G337=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H337-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C337-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B337,99),0,1,1)*K337,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*L337,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B337,0,1,1)*M337,FEE_rounding)","v":0},0,0,{"$f":"IF(C337>=1,ROUND(K337*OFFSET(Input!$U$27,B337,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B337=1,0,IF($C337>=1,ROUND(OFFSET(Input!$X$27,B337,0,1,1)*AL336,AV_rounding),0))","v":0},{"$f":"IF(B337=1,0,IF(C337=1,ROUND(OFFSET(Input!$W$27,B337,0,1,1)*AVERAGE($AI$5,$AL$5:$AL335),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),OFFSET(Input!$G$27,B337,0,1,1)-AE337,0)","v":0},{"$f":"IF(AND(C337=1,OFFSET(Input!$G$27,B337,0,1,1)>0),MIN(OFFSET(Input!$G$27,B337,0,1,1),AP336),0)","v":0},0,0,0,345804.14033133897,333649.14033133897,331933.17852128798,331933.17852128798,127699.767978128,127699.767978128,127043.006432796,127043.006432796,{"$f":"IF(A337=\"\",\"\",AL337-ROUND(AL337*OFFSET(Input!$S$27,$B337,0,1,1),2*FEE_rounding))","v":331933.17852128798},{"$f":"IF(A337=\"\",\"\",ROUND(AP337*(1-OFFSET(Input!$T$27,MIN(B337,10),0,1,1)),2*FEE_rounding))","v":127043.006432796},5958976.1849540835,0,0,0,5500000,5845804.1403313391,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A337=1,PMF_1st=0),0,ROUND(IF(A337=1,AI337,AL336)*OFFSET(Input!$O$27,IF(A337=121,-1,0)+MIN(B337,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A337=1,PMF_1st=0),0,IF(SUM($K$5:$L337)-$AU336>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B336,B337),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C337-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B337,99),0,1,1))*VLOOKUP($B337,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[334,28,10,null,67,{"$f":"IF(A338=\"\",\"\",IF(A338=1,Age_Full_Month,IF(F337=11,0,F337+1)))","v":9},67,0,{"$f":"IF(A338=\"\",\"\",IF(AND(F338=11,G338=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H338-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C338-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B338,99),0,1,1)*K338,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*L338,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B338,0,1,1)*M338,FEE_rounding)","v":0},0,0,{"$f":"IF(C338>=1,ROUND(K338*OFFSET(Input!$U$27,B338,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B338=1,0,IF($C338>=1,ROUND(OFFSET(Input!$X$27,B338,0,1,1)*AL337,AV_rounding),0))","v":0},{"$f":"IF(B338=1,0,IF(C338=1,ROUND(OFFSET(Input!$W$27,B338,0,1,1)*AVERAGE($AI$5,$AL$5:$AL336),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),OFFSET(Input!$G$27,B338,0,1,1)-AE338,0)","v":0},{"$f":"IF(AND(C338=1,OFFSET(Input!$G$27,B338,0,1,1)>0),MIN(OFFSET(Input!$G$27,B338,0,1,1),AP337),0)","v":0},0,0,0,331933.17852128798,319778.17852128798,318133.55524581601,318133.55524581601,127043.006432796,127043.006432796,126389.622620519,126389.622620519,{"$f":"IF(A338=\"\",\"\",AL338-ROUND(AL338*OFFSET(Input!$S$27,$B338,0,1,1),2*FEE_rounding))","v":318133.55524581601},{"$f":"IF(A338=\"\",\"\",ROUND(AP338*(1-OFFSET(Input!$T$27,MIN(B338,10),0,1,1)),2*FEE_rounding))","v":126389.622620519},5944523.177866335,0,0,0,5500000,5831933.1785212876,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A338=1,PMF_1st=0),0,ROUND(IF(A338=1,AI338,AL337)*OFFSET(Input!$O$27,IF(A338=121,-1,0)+MIN(B338,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A338=1,PMF_1st=0),0,IF(SUM($K$5:$L338)-$AU337>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B337,B338),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C338-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B338,99),0,1,1))*VLOOKUP($B338,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[335,28,11,null,67,{"$f":"IF(A339=\"\",\"\",IF(A339=1,Age_Full_Month,IF(F338=11,0,F338+1)))","v":10},67,0,{"$f":"IF(A339=\"\",\"\",IF(AND(F339=11,G339=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H339-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C339-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B339,99),0,1,1)*K339,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*L339,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B339,0,1,1)*M339,FEE_rounding)","v":0},0,0,{"$f":"IF(C339>=1,ROUND(K339*OFFSET(Input!$U$27,B339,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B339=1,0,IF($C339>=1,ROUND(OFFSET(Input!$X$27,B339,0,1,1)*AL338,AV_rounding),0))","v":0},{"$f":"IF(B339=1,0,IF(C339=1,ROUND(OFFSET(Input!$W$27,B339,0,1,1)*AVERAGE($AI$5,$AL$5:$AL337),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),OFFSET(Input!$G$27,B339,0,1,1)-AE339,0)","v":0},{"$f":"IF(AND(C339=1,OFFSET(Input!$G$27,B339,0,1,1)>0),MIN(OFFSET(Input!$G$27,B339,0,1,1),AP338),0)","v":0},0,0,0,318133.55524581601,305978.55524581601,304404.90360992402,304404.90360992402,126389.622620519,126389.622620519,125739.599169572,125739.599169572,{"$f":"IF(A339=\"\",\"\",AL339-ROUND(AL339*OFFSET(Input!$S$27,$B339,0,1,1),2*FEE_rounding))","v":304404.90360992402},{"$f":"IF(A339=\"\",\"\",ROUND(AP339*(1-OFFSET(Input!$T$27,MIN(B339,10),0,1,1)),2*FEE_rounding))","v":125739.599169572},5930144.5027794959,0,0,0,5500000,5818133.5552458158,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A339=1,PMF_1st=0),0,ROUND(IF(A339=1,AI339,AL338)*OFFSET(Input!$O$27,IF(A339=121,-1,0)+MIN(B339,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A339=1,PMF_1st=0),0,IF(SUM($K$5:$L339)-$AU338>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B338,B339),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C339-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B339,99),0,1,1))*VLOOKUP($B339,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[336,28,12,null,67,{"$f":"IF(A340=\"\",\"\",IF(A340=1,Age_Full_Month,IF(F339=11,0,F339+1)))","v":11},67,0,{"$f":"IF(A340=\"\",\"\",IF(AND(F340=11,G340=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H340-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C340-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B340,99),0,1,1)*K340,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*L340,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B340,0,1,1)*M340,FEE_rounding)","v":0},0,0,{"$f":"IF(C340>=1,ROUND(K340*OFFSET(Input!$U$27,B340,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B340=1,0,IF($C340>=1,ROUND(OFFSET(Input!$X$27,B340,0,1,1)*AL339,AV_rounding),0))","v":0},{"$f":"IF(B340=1,0,IF(C340=1,ROUND(OFFSET(Input!$W$27,B340,0,1,1)*AVERAGE($AI$5,$AL$5:$AL338),AV_rounding),0))","v":0},12155,0,0,0,0,0,0,0,{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),OFFSET(Input!$G$27,B340,0,1,1)-AE340,0)","v":0},{"$f":"IF(AND(C340=1,OFFSET(Input!$G$27,B340,0,1,1)>0),MIN(OFFSET(Input!$G$27,B340,0,1,1),AP339),0)","v":0},0,0,0,304404.90360992402,292249.90360992402,290746.85860555898,290746.85860555898,125739.599169572,125739.599169572,125092.918797575,125092.918797575,{"$f":"IF(A340=\"\",\"\",AL340-ROUND(AL340*OFFSET(Input!$S$27,$B340,0,1,1),2*FEE_rounding))","v":290746.85860555898},{"$f":"IF(A340=\"\",\"\",ROUND(AP340*(1-OFFSET(Input!$T$27,MIN(B340,10),0,1,1)),2*FEE_rounding))","v":125092.918797575},5915839.7774031339,0,0,0,5500000,5804404.903609924,2800000,5500000,12155,0,null,null,{"$f":"IF(AND(A340=1,PMF_1st=0),0,ROUND(IF(A340=1,AI340,AL339)*OFFSET(Input!$O$27,IF(A340=121,-1,0)+MIN(B340,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A340=1,PMF_1st=0),0,IF(SUM($K$5:$L340)-$AU339>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B339,B340),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C340-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B340,99),0,1,1))*VLOOKUP($B340,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[337,29,1,null,68,{"$f":"IF(A341=\"\",\"\",IF(A341=1,Age_Full_Month,IF(F340=11,0,F340+1)))","v":0},68,0,{"$f":"IF(A341=\"\",\"\",IF(AND(F341=11,G341=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H341-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C341-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B341,99),0,1,1)*K341,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*L341,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B341,0,1,1)*M341,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C341>=1,ROUND(K341*OFFSET(Input!$U$27,B341,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B341=1,0,IF($C341>=1,ROUND(OFFSET(Input!$X$27,B341,0,1,1)*AL340,AV_rounding),0))","v":0},{"$f":"IF(B341=1,0,IF(C341=1,ROUND(OFFSET(Input!$W$27,B341,0,1,1)*AVERAGE($AI$5,$AL$5:$AL339),AV_rounding),0))","v":0},13310,0,0,109700,0,0,0,0,{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),OFFSET(Input!$G$27,B341,0,1,1)-AE341,0)","v":0},{"$f":"IF(AND(C341=1,OFFSET(Input!$G$27,B341,0,1,1)>0),MIN(OFFSET(Input!$G$27,B341,0,1,1),AP340),0)","v":0},0,0,0,390746.85860555898,377436.85860555898,375495.69599854801,375495.69599854801,134792.918797575,134792.918797575,134099.67708656,134099.67708656,{"$f":"IF(A341=\"\",\"\",AL341-ROUND(AL341*OFFSET(Input!$S$27,$B341,0,1,1),2*FEE_rounding))","v":375495.69599854801},{"$f":"IF(A341=\"\",\"\",ROUND(AP341*(1-OFFSET(Input!$T$27,MIN(B341,10),0,1,1)),2*FEE_rounding))","v":134099.67708656},6009595.3730851077,0,0,109700,5500000,5890746.858605559,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A341=1,PMF_1st=0),0,ROUND(IF(A341=1,AI341,AL340)*OFFSET(Input!$O$27,IF(A341=121,-1,0)+MIN(B341,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A341=1,PMF_1st=0),0,IF(SUM($K$5:$L341)-$AU340>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B340,B341),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C341-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B341,99),0,1,1))*VLOOKUP($B341,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[338,29,2,null,68,{"$f":"IF(A342=\"\",\"\",IF(A342=1,Age_Full_Month,IF(F341=11,0,F341+1)))","v":1},68,0,{"$f":"IF(A342=\"\",\"\",IF(AND(F342=11,G342=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H342-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C342-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B342,99),0,1,1)*K342,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*L342,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B342,0,1,1)*M342,FEE_rounding)","v":0},0,0,{"$f":"IF(C342>=1,ROUND(K342*OFFSET(Input!$U$27,B342,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B342=1,0,IF($C342>=1,ROUND(OFFSET(Input!$X$27,B342,0,1,1)*AL341,AV_rounding),0))","v":0},{"$f":"IF(B342=1,0,IF(C342=1,ROUND(OFFSET(Input!$W$27,B342,0,1,1)*AVERAGE($AI$5,$AL$5:$AL340),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),OFFSET(Input!$G$27,B342,0,1,1)-AE342,0)","v":0},{"$f":"IF(AND(C342=1,OFFSET(Input!$G$27,B342,0,1,1)>0),MIN(OFFSET(Input!$G$27,B342,0,1,1),AP341),0)","v":0},0,0,0,375495.69599854801,362185.69599854801,360322.97031652502,360322.97031652502,134099.67708656,134099.67708656,133410.000726561,133410.000726561,{"$f":"IF(A342=\"\",\"\",AL342-ROUND(AL342*OFFSET(Input!$S$27,$B342,0,1,1),2*FEE_rounding))","v":360322.97031652502},{"$f":"IF(A342=\"\",\"\",ROUND(AP342*(1-OFFSET(Input!$T$27,MIN(B342,10),0,1,1)),2*FEE_rounding))","v":133410.000726561},5993732.9710430857,0,0,0,5500000,5875495.6959985476,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A342=1,PMF_1st=0),0,ROUND(IF(A342=1,AI342,AL341)*OFFSET(Input!$O$27,IF(A342=121,-1,0)+MIN(B342,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A342=1,PMF_1st=0),0,IF(SUM($K$5:$L342)-$AU341>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B341,B342),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C342-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B342,99),0,1,1))*VLOOKUP($B342,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[339,29,3,null,68,{"$f":"IF(A343=\"\",\"\",IF(A343=1,Age_Full_Month,IF(F342=11,0,F342+1)))","v":2},68,0,{"$f":"IF(A343=\"\",\"\",IF(AND(F343=11,G343=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H343-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C343-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B343,99),0,1,1)*K343,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*L343,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B343,0,1,1)*M343,FEE_rounding)","v":0},0,0,{"$f":"IF(C343>=1,ROUND(K343*OFFSET(Input!$U$27,B343,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B343=1,0,IF($C343>=1,ROUND(OFFSET(Input!$X$27,B343,0,1,1)*AL342,AV_rounding),0))","v":0},{"$f":"IF(B343=1,0,IF(C343=1,ROUND(OFFSET(Input!$W$27,B343,0,1,1)*AVERAGE($AI$5,$AL$5:$AL341),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),OFFSET(Input!$G$27,B343,0,1,1)-AE343,0)","v":0},{"$f":"IF(AND(C343=1,OFFSET(Input!$G$27,B343,0,1,1)>0),MIN(OFFSET(Input!$G$27,B343,0,1,1),AP342),0)","v":0},0,0,0,360322.97031652502,347012.97031652502,345228.27815737802,345228.27815737802,133410.000726561,133410.000726561,132723.871380931,132723.871380931,{"$f":"IF(A343=\"\",\"\",AL343-ROUND(AL343*OFFSET(Input!$S$27,$B343,0,1,1),2*FEE_rounding))","v":345228.27815737802},{"$f":"IF(A343=\"\",\"\",ROUND(AP343*(1-OFFSET(Input!$T$27,MIN(B343,10),0,1,1)),2*FEE_rounding))","v":132723.871380931},5977952.1495383084,0,0,0,5500000,5860322.9703165246,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A343=1,PMF_1st=0),0,ROUND(IF(A343=1,AI343,AL342)*OFFSET(Input!$O$27,IF(A343=121,-1,0)+MIN(B343,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A343=1,PMF_1st=0),0,IF(SUM($K$5:$L343)-$AU342>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B342,B343),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C343-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B343,99),0,1,1))*VLOOKUP($B343,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[340,29,4,null,68,{"$f":"IF(A344=\"\",\"\",IF(A344=1,Age_Full_Month,IF(F343=11,0,F343+1)))","v":3},68,0,{"$f":"IF(A344=\"\",\"\",IF(AND(F344=11,G344=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H344-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C344-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B344,99),0,1,1)*K344,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*L344,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B344,0,1,1)*M344,FEE_rounding)","v":0},0,0,{"$f":"IF(C344>=1,ROUND(K344*OFFSET(Input!$U$27,B344,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B344=1,0,IF($C344>=1,ROUND(OFFSET(Input!$X$27,B344,0,1,1)*AL343,AV_rounding),0))","v":0},{"$f":"IF(B344=1,0,IF(C344=1,ROUND(OFFSET(Input!$W$27,B344,0,1,1)*AVERAGE($AI$5,$AL$5:$AL342),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),OFFSET(Input!$G$27,B344,0,1,1)-AE344,0)","v":0},{"$f":"IF(AND(C344=1,OFFSET(Input!$G$27,B344,0,1,1)>0),MIN(OFFSET(Input!$G$27,B344,0,1,1),AP343),0)","v":0},0,0,0,345228.27815737802,331918.27815737802,330211.21819369798,330211.21819369798,132723.871380931,132723.871380931,132041.27080733,132041.27080733,{"$f":"IF(A344=\"\",\"\",AL344-ROUND(AL344*OFFSET(Input!$S$27,$B344,0,1,1),2*FEE_rounding))","v":330211.21819369798},{"$f":"IF(A344=\"\",\"\",ROUND(AP344*(1-OFFSET(Input!$T$27,MIN(B344,10),0,1,1)),2*FEE_rounding))","v":132041.27080733},5962252.4890010273,0,0,0,5500000,5845228.2781573776,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A344=1,PMF_1st=0),0,ROUND(IF(A344=1,AI344,AL343)*OFFSET(Input!$O$27,IF(A344=121,-1,0)+MIN(B344,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A344=1,PMF_1st=0),0,IF(SUM($K$5:$L344)-$AU343>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B343,B344),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C344-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B344,99),0,1,1))*VLOOKUP($B344,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[341,29,5,null,68,{"$f":"IF(A345=\"\",\"\",IF(A345=1,Age_Full_Month,IF(F344=11,0,F344+1)))","v":4},68,0,{"$f":"IF(A345=\"\",\"\",IF(AND(F345=11,G345=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H345-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C345-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B345,99),0,1,1)*K345,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*L345,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B345,0,1,1)*M345,FEE_rounding)","v":0},0,0,{"$f":"IF(C345>=1,ROUND(K345*OFFSET(Input!$U$27,B345,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B345=1,0,IF($C345>=1,ROUND(OFFSET(Input!$X$27,B345,0,1,1)*AL344,AV_rounding),0))","v":0},{"$f":"IF(B345=1,0,IF(C345=1,ROUND(OFFSET(Input!$W$27,B345,0,1,1)*AVERAGE($AI$5,$AL$5:$AL343),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),OFFSET(Input!$G$27,B345,0,1,1)-AE345,0)","v":0},{"$f":"IF(AND(C345=1,OFFSET(Input!$G$27,B345,0,1,1)>0),MIN(OFFSET(Input!$G$27,B345,0,1,1),AP344),0)","v":0},0,0,0,330211.21819369798,316901.21819369798,315271.391162107,315271.391162107,132041.27080733,132041.27080733,131362.18085723801,131362.18085723801,{"$f":"IF(A345=\"\",\"\",AL345-ROUND(AL345*OFFSET(Input!$S$27,$B345,0,1,1),2*FEE_rounding))","v":315271.391162107},{"$f":"IF(A345=\"\",\"\",ROUND(AP345*(1-OFFSET(Input!$T$27,MIN(B345,10),0,1,1)),2*FEE_rounding))","v":131362.18085723801},5946633.5720193451,0,0,0,5500000,5830211.2181936977,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A345=1,PMF_1st=0),0,ROUND(IF(A345=1,AI345,AL344)*OFFSET(Input!$O$27,IF(A345=121,-1,0)+MIN(B345,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A345=1,PMF_1st=0),0,IF(SUM($K$5:$L345)-$AU344>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B344,B345),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C345-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B345,99),0,1,1))*VLOOKUP($B345,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[342,29,6,null,68,{"$f":"IF(A346=\"\",\"\",IF(A346=1,Age_Full_Month,IF(F345=11,0,F345+1)))","v":5},68,0,{"$f":"IF(A346=\"\",\"\",IF(AND(F346=11,G346=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H346-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C346-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B346,99),0,1,1)*K346,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*L346,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B346,0,1,1)*M346,FEE_rounding)","v":0},0,0,{"$f":"IF(C346>=1,ROUND(K346*OFFSET(Input!$U$27,B346,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B346=1,0,IF($C346>=1,ROUND(OFFSET(Input!$X$27,B346,0,1,1)*AL345,AV_rounding),0))","v":0},{"$f":"IF(B346=1,0,IF(C346=1,ROUND(OFFSET(Input!$W$27,B346,0,1,1)*AVERAGE($AI$5,$AL$5:$AL344),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),OFFSET(Input!$G$27,B346,0,1,1)-AE346,0)","v":0},{"$f":"IF(AND(C346=1,OFFSET(Input!$G$27,B346,0,1,1)>0),MIN(OFFSET(Input!$G$27,B346,0,1,1),AP345),0)","v":0},0,0,0,315271.391162107,301961.391162107,300408.399852645,300408.399852645,131362.18085723801,131362.18085723801,130686.583475473,130686.583475473,{"$f":"IF(A346=\"\",\"\",AL346-ROUND(AL346*OFFSET(Input!$S$27,$B346,0,1,1),2*FEE_rounding))","v":300408.399852645},{"$f":"IF(A346=\"\",\"\",ROUND(AP346*(1-OFFSET(Input!$T$27,MIN(B346,10),0,1,1)),2*FEE_rounding))","v":130686.583475473},5931094.983328118,0,0,0,5500000,5815271.3911621068,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A346=1,PMF_1st=0),0,ROUND(IF(A346=1,AI346,AL345)*OFFSET(Input!$O$27,IF(A346=121,-1,0)+MIN(B346,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A346=1,PMF_1st=0),0,IF(SUM($K$5:$L346)-$AU345>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B345,B346),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C346-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B346,99),0,1,1))*VLOOKUP($B346,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[343,29,7,null,68,{"$f":"IF(A347=\"\",\"\",IF(A347=1,Age_Full_Month,IF(F346=11,0,F346+1)))","v":6},68,0,{"$f":"IF(A347=\"\",\"\",IF(AND(F347=11,G347=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H347-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C347-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B347,99),0,1,1)*K347,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*L347,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B347,0,1,1)*M347,FEE_rounding)","v":0},0,0,{"$f":"IF(C347>=1,ROUND(K347*OFFSET(Input!$U$27,B347,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B347=1,0,IF($C347>=1,ROUND(OFFSET(Input!$X$27,B347,0,1,1)*AL346,AV_rounding),0))","v":0},{"$f":"IF(B347=1,0,IF(C347=1,ROUND(OFFSET(Input!$W$27,B347,0,1,1)*AVERAGE($AI$5,$AL$5:$AL345),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),OFFSET(Input!$G$27,B347,0,1,1)-AE347,0)","v":0},{"$f":"IF(AND(C347=1,OFFSET(Input!$G$27,B347,0,1,1)>0),MIN(OFFSET(Input!$G$27,B347,0,1,1),AP346),0)","v":0},0,0,0,300408.399852645,287098.399852645,285621.84909820702,285621.84909820702,130686.583475473,130686.583475473,130014.460699712,130014.460699712,{"$f":"IF(A347=\"\",\"\",AL347-ROUND(AL347*OFFSET(Input!$S$27,$B347,0,1,1),2*FEE_rounding))","v":285621.84909820702},{"$f":"IF(A347=\"\",\"\",ROUND(AP347*(1-OFFSET(Input!$T$27,MIN(B347,10),0,1,1)),2*FEE_rounding))","v":130014.460699712},5915636.3097979194,0,0,0,5500000,5800408.3998526447,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A347=1,PMF_1st=0),0,ROUND(IF(A347=1,AI347,AL346)*OFFSET(Input!$O$27,IF(A347=121,-1,0)+MIN(B347,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A347=1,PMF_1st=0),0,IF(SUM($K$5:$L347)-$AU346>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B346,B347),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C347-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B347,99),0,1,1))*VLOOKUP($B347,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[344,29,8,null,68,{"$f":"IF(A348=\"\",\"\",IF(A348=1,Age_Full_Month,IF(F347=11,0,F347+1)))","v":7},68,0,{"$f":"IF(A348=\"\",\"\",IF(AND(F348=11,G348=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H348-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C348-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B348,99),0,1,1)*K348,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*L348,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B348,0,1,1)*M348,FEE_rounding)","v":0},0,0,{"$f":"IF(C348>=1,ROUND(K348*OFFSET(Input!$U$27,B348,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B348=1,0,IF($C348>=1,ROUND(OFFSET(Input!$X$27,B348,0,1,1)*AL347,AV_rounding),0))","v":0},{"$f":"IF(B348=1,0,IF(C348=1,ROUND(OFFSET(Input!$W$27,B348,0,1,1)*AVERAGE($AI$5,$AL$5:$AL346),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),OFFSET(Input!$G$27,B348,0,1,1)-AE348,0)","v":0},{"$f":"IF(AND(C348=1,OFFSET(Input!$G$27,B348,0,1,1)>0),MIN(OFFSET(Input!$G$27,B348,0,1,1),AP347),0)","v":0},0,0,0,285621.84909820702,272311.84909820702,270911.34576403798,270911.34576403798,130014.460699712,130014.460699712,129345.794660011,129345.794660011,{"$f":"IF(A348=\"\",\"\",AL348-ROUND(AL348*OFFSET(Input!$S$27,$B348,0,1,1),2*FEE_rounding))","v":270911.34576403798},{"$f":"IF(A348=\"\",\"\",ROUND(AP348*(1-OFFSET(Input!$T$27,MIN(B348,10),0,1,1)),2*FEE_rounding))","v":129345.794660011},5900257.1404240495,0,0,0,5500000,5785621.8490982074,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A348=1,PMF_1st=0),0,ROUND(IF(A348=1,AI348,AL347)*OFFSET(Input!$O$27,IF(A348=121,-1,0)+MIN(B348,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A348=1,PMF_1st=0),0,IF(SUM($K$5:$L348)-$AU347>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B347,B348),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C348-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B348,99),0,1,1))*VLOOKUP($B348,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[345,29,9,null,68,{"$f":"IF(A349=\"\",\"\",IF(A349=1,Age_Full_Month,IF(F348=11,0,F348+1)))","v":8},68,0,{"$f":"IF(A349=\"\",\"\",IF(AND(F349=11,G349=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H349-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C349-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B349,99),0,1,1)*K349,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*L349,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B349,0,1,1)*M349,FEE_rounding)","v":0},0,0,{"$f":"IF(C349>=1,ROUND(K349*OFFSET(Input!$U$27,B349,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B349=1,0,IF($C349>=1,ROUND(OFFSET(Input!$X$27,B349,0,1,1)*AL348,AV_rounding),0))","v":0},{"$f":"IF(B349=1,0,IF(C349=1,ROUND(OFFSET(Input!$W$27,B349,0,1,1)*AVERAGE($AI$5,$AL$5:$AL347),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),OFFSET(Input!$G$27,B349,0,1,1)-AE349,0)","v":0},{"$f":"IF(AND(C349=1,OFFSET(Input!$G$27,B349,0,1,1)>0),MIN(OFFSET(Input!$G$27,B349,0,1,1),AP348),0)","v":0},0,0,0,270911.34576403798,257601.34576403798,256276.49873727901,256276.49873727901,129345.794660011,129345.794660011,128680.567578332,128680.567578332,{"$f":"IF(A349=\"\",\"\",AL349-ROUND(AL349*OFFSET(Input!$S$27,$B349,0,1,1),2*FEE_rounding))","v":256276.49873727901},{"$f":"IF(A349=\"\",\"\",ROUND(AP349*(1-OFFSET(Input!$T$27,MIN(B349,10),0,1,1)),2*FEE_rounding))","v":128680.567578332},5884957.0663156109,0,0,0,5500000,5770911.3457640382,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A349=1,PMF_1st=0),0,ROUND(IF(A349=1,AI349,AL348)*OFFSET(Input!$O$27,IF(A349=121,-1,0)+MIN(B349,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A349=1,PMF_1st=0),0,IF(SUM($K$5:$L349)-$AU348>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B348,B349),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C349-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B349,99),0,1,1))*VLOOKUP($B349,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[346,29,10,null,68,{"$f":"IF(A350=\"\",\"\",IF(A350=1,Age_Full_Month,IF(F349=11,0,F349+1)))","v":9},68,0,{"$f":"IF(A350=\"\",\"\",IF(AND(F350=11,G350=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H350-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C350-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B350,99),0,1,1)*K350,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*L350,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B350,0,1,1)*M350,FEE_rounding)","v":0},0,0,{"$f":"IF(C350>=1,ROUND(K350*OFFSET(Input!$U$27,B350,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B350=1,0,IF($C350>=1,ROUND(OFFSET(Input!$X$27,B350,0,1,1)*AL349,AV_rounding),0))","v":0},{"$f":"IF(B350=1,0,IF(C350=1,ROUND(OFFSET(Input!$W$27,B350,0,1,1)*AVERAGE($AI$5,$AL$5:$AL348),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),OFFSET(Input!$G$27,B350,0,1,1)-AE350,0)","v":0},{"$f":"IF(AND(C350=1,OFFSET(Input!$G$27,B350,0,1,1)>0),MIN(OFFSET(Input!$G$27,B350,0,1,1),AP349),0)","v":0},0,0,0,256276.49873727901,242966.49873727901,241716.91891656999,241716.91891656999,128680.567578332,128680.567578332,128018.76176807001,128018.76176807001,{"$f":"IF(A350=\"\",\"\",AL350-ROUND(AL350*OFFSET(Input!$S$27,$B350,0,1,1),2*FEE_rounding))","v":241716.91891656999},{"$f":"IF(A350=\"\",\"\",ROUND(AP350*(1-OFFSET(Input!$T$27,MIN(B350,10),0,1,1)),2*FEE_rounding))","v":128018.76176807001},5869735.6806846401,0,0,0,5500000,5756276.4987372793,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A350=1,PMF_1st=0),0,ROUND(IF(A350=1,AI350,AL349)*OFFSET(Input!$O$27,IF(A350=121,-1,0)+MIN(B350,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A350=1,PMF_1st=0),0,IF(SUM($K$5:$L350)-$AU349>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B349,B350),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C350-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B350,99),0,1,1))*VLOOKUP($B350,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[347,29,11,null,68,{"$f":"IF(A351=\"\",\"\",IF(A351=1,Age_Full_Month,IF(F350=11,0,F350+1)))","v":10},68,0,{"$f":"IF(A351=\"\",\"\",IF(AND(F351=11,G351=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H351-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C351-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B351,99),0,1,1)*K351,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*L351,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B351,0,1,1)*M351,FEE_rounding)","v":0},0,0,{"$f":"IF(C351>=1,ROUND(K351*OFFSET(Input!$U$27,B351,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B351=1,0,IF($C351>=1,ROUND(OFFSET(Input!$X$27,B351,0,1,1)*AL350,AV_rounding),0))","v":0},{"$f":"IF(B351=1,0,IF(C351=1,ROUND(OFFSET(Input!$W$27,B351,0,1,1)*AVERAGE($AI$5,$AL$5:$AL349),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),OFFSET(Input!$G$27,B351,0,1,1)-AE351,0)","v":0},{"$f":"IF(AND(C351=1,OFFSET(Input!$G$27,B351,0,1,1)>0),MIN(OFFSET(Input!$G$27,B351,0,1,1),AP350),0)","v":0},0,0,0,241716.91891656999,228406.91891656999,227232.21920170501,227232.21920170501,128018.76176807001,128018.76176807001,127360.35963358299,127360.35963358299,{"$f":"IF(A351=\"\",\"\",AL351-ROUND(AL351*OFFSET(Input!$S$27,$B351,0,1,1),2*FEE_rounding))","v":227232.21920170501},{"$f":"IF(A351=\"\",\"\",ROUND(AP351*(1-OFFSET(Input!$T$27,MIN(B351,10),0,1,1)),2*FEE_rounding))","v":127360.35963358299},5854592.5788352881,0,0,0,5500000,5741716.91891657,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A351=1,PMF_1st=0),0,ROUND(IF(A351=1,AI351,AL350)*OFFSET(Input!$O$27,IF(A351=121,-1,0)+MIN(B351,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A351=1,PMF_1st=0),0,IF(SUM($K$5:$L351)-$AU350>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B350,B351),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C351-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B351,99),0,1,1))*VLOOKUP($B351,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[348,29,12,null,68,{"$f":"IF(A352=\"\",\"\",IF(A352=1,Age_Full_Month,IF(F351=11,0,F351+1)))","v":11},68,0,{"$f":"IF(A352=\"\",\"\",IF(AND(F352=11,G352=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H352-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C352-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B352,99),0,1,1)*K352,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*L352,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B352,0,1,1)*M352,FEE_rounding)","v":0},0,0,{"$f":"IF(C352>=1,ROUND(K352*OFFSET(Input!$U$27,B352,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B352=1,0,IF($C352>=1,ROUND(OFFSET(Input!$X$27,B352,0,1,1)*AL351,AV_rounding),0))","v":0},{"$f":"IF(B352=1,0,IF(C352=1,ROUND(OFFSET(Input!$W$27,B352,0,1,1)*AVERAGE($AI$5,$AL$5:$AL350),AV_rounding),0))","v":0},13310,0,0,0,0,0,0,0,{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),OFFSET(Input!$G$27,B352,0,1,1)-AE352,0)","v":0},{"$f":"IF(AND(C352=1,OFFSET(Input!$G$27,B352,0,1,1)>0),MIN(OFFSET(Input!$G$27,B352,0,1,1),AP351),0)","v":0},0,0,0,227232.21920170501,213922.21920170501,212822.01448333901,212822.01448333901,127360.35963358299,127360.35963358299,126705.343669722,126705.343669722,{"$f":"IF(A352=\"\",\"\",AL352-ROUND(AL352*OFFSET(Input!$S$27,$B352,0,1,1),2*FEE_rounding))","v":212822.01448333901},{"$f":"IF(A352=\"\",\"\",ROUND(AP352*(1-OFFSET(Input!$T$27,MIN(B352,10),0,1,1)),2*FEE_rounding))","v":126705.343669722},5839527.358153061,0,0,0,5500000,5727232.2192017054,2900000,5500000,13310,0,null,null,{"$f":"IF(AND(A352=1,PMF_1st=0),0,ROUND(IF(A352=1,AI352,AL351)*OFFSET(Input!$O$27,IF(A352=121,-1,0)+MIN(B352,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A352=1,PMF_1st=0),0,IF(SUM($K$5:$L352)-$AU351>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B351,B352),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C352-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B352,99),0,1,1))*VLOOKUP($B352,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[349,30,1,null,69,{"$f":"IF(A353=\"\",\"\",IF(A353=1,Age_Full_Month,IF(F352=11,0,F352+1)))","v":0},69,0,{"$f":"IF(A353=\"\",\"\",IF(AND(F353=11,G353=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H353-Input!$E$10+SignDD),0))","v":0},1,100000,10000,0,{"$f":"IF(MOD(C353-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B353,99),0,1,1)*K353,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*L353,FEE_rounding)","v":300},{"$f":"ROUND(OFFSET(Input!$L$27,B353,0,1,1)*M353,FEE_rounding)","v":0},100000,9700,{"$f":"IF(C353>=1,ROUND(K353*OFFSET(Input!$U$27,B353,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B353=1,0,IF($C353>=1,ROUND(OFFSET(Input!$X$27,B353,0,1,1)*AL352,AV_rounding),0))","v":0},{"$f":"IF(B353=1,0,IF(C353=1,ROUND(OFFSET(Input!$W$27,B353,0,1,1)*AVERAGE($AI$5,$AL$5:$AL351),AV_rounding),0))","v":0},14520,0,0,109700,0,0,0,0,{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),OFFSET(Input!$G$27,B353,0,1,1)-AE353,0)","v":0},{"$f":"IF(AND(C353=1,OFFSET(Input!$G$27,B353,0,1,1)>0),MIN(OFFSET(Input!$G$27,B353,0,1,1),AP352),0)","v":0},0,0,0,312822.01448333904,298302.01448333904,296767.84339509299,296767.84339509299,136405.343669722,136405.343669722,135703.80923689899,135703.80923689899,{"$f":"IF(A353=\"\",\"\",AL353-ROUND(AL353*OFFSET(Input!$S$27,$B353,0,1,1),2*FEE_rounding))","v":296767.84339509299},{"$f":"IF(A353=\"\",\"\",ROUND(AP353*(1-OFFSET(Input!$T$27,MIN(B353,10),0,1,1)),2*FEE_rounding))","v":135703.80923689899},5932471.6526319925,0,0,109700,5500000,5812822.0144833392,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A353=1,PMF_1st=0),0,ROUND(IF(A353=1,AI353,AL352)*OFFSET(Input!$O$27,IF(A353=121,-1,0)+MIN(B353,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A353=1,PMF_1st=0),0,IF(SUM($K$5:$L353)-$AU352>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B352,B353),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C353-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B353,99),0,1,1))*VLOOKUP($B353,InputSet,5,0)/Prem_Freq,0)","v":109700},1.1000000000000001]
[350,30,2,null,69,{"$f":"IF(A354=\"\",\"\",IF(A354=1,Age_Full_Month,IF(F353=11,0,F353+1)))","v":1},69,0,{"$f":"IF(A354=\"\",\"\",IF(AND(F354=11,G354=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H354-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C354-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B354,99),0,1,1)*K354,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*L354,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B354,0,1,1)*M354,FEE_rounding)","v":0},0,0,{"$f":"IF(C354>=1,ROUND(K354*OFFSET(Input!$U$27,B354,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B354=1,0,IF($C354>=1,ROUND(OFFSET(Input!$X$27,B354,0,1,1)*AL353,AV_rounding),0))","v":0},{"$f":"IF(B354=1,0,IF(C354=1,ROUND(OFFSET(Input!$W$27,B354,0,1,1)*AVERAGE($AI$5,$AL$5:$AL352),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),OFFSET(Input!$G$27,B354,0,1,1)-AE354,0)","v":0},{"$f":"IF(AND(C354=1,OFFSET(Input!$G$27,B354,0,1,1)>0),MIN(OFFSET(Input!$G$27,B354,0,1,1),AP353),0)","v":0},0,0,0,296767.84339509299,282247.84339509299,280796.23911475798,280796.23911475798,135703.80923689899,135703.80923689899,135005.88280466601,135005.88280466601,{"$f":"IF(A354=\"\",\"\",AL354-ROUND(AL354*OFFSET(Input!$S$27,$B354,0,1,1),2*FEE_rounding))","v":280796.23911475798},{"$f":"IF(A354=\"\",\"\",ROUND(AP354*(1-OFFSET(Input!$T$27,MIN(B354,10),0,1,1)),2*FEE_rounding))","v":135005.88280466601},5915802.1219194233,0,0,0,5500000,5796767.8433950935,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A354=1,PMF_1st=0),0,ROUND(IF(A354=1,AI354,AL353)*OFFSET(Input!$O$27,IF(A354=121,-1,0)+MIN(B354,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A354=1,PMF_1st=0),0,IF(SUM($K$5:$L354)-$AU353>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B353,B354),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C354-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B354,99),0,1,1))*VLOOKUP($B354,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[351,30,3,null,69,{"$f":"IF(A355=\"\",\"\",IF(A355=1,Age_Full_Month,IF(F354=11,0,F354+1)))","v":2},69,0,{"$f":"IF(A355=\"\",\"\",IF(AND(F355=11,G355=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H355-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C355-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B355,99),0,1,1)*K355,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*L355,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B355,0,1,1)*M355,FEE_rounding)","v":0},0,0,{"$f":"IF(C355>=1,ROUND(K355*OFFSET(Input!$U$27,B355,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B355=1,0,IF($C355>=1,ROUND(OFFSET(Input!$X$27,B355,0,1,1)*AL354,AV_rounding),0))","v":0},{"$f":"IF(B355=1,0,IF(C355=1,ROUND(OFFSET(Input!$W$27,B355,0,1,1)*AVERAGE($AI$5,$AL$5:$AL353),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),OFFSET(Input!$G$27,B355,0,1,1)-AE355,0)","v":0},{"$f":"IF(AND(C355=1,OFFSET(Input!$G$27,B355,0,1,1)>0),MIN(OFFSET(Input!$G$27,B355,0,1,1),AP354),0)","v":0},0,0,0,280796.23911475798,266276.23911475798,264906.77700018103,264906.77700018103,135005.88280466601,135005.88280466601,134311.54581703001,134311.54581703001,{"$f":"IF(A355=\"\",\"\",AL355-ROUND(AL355*OFFSET(Input!$S$27,$B355,0,1,1),2*FEE_rounding))","v":264906.77700018103},{"$f":"IF(A355=\"\",\"\",ROUND(AP355*(1-OFFSET(Input!$T$27,MIN(B355,10),0,1,1)),2*FEE_rounding))","v":134311.54581703001},5899218.322817211,0,0,0,5500000,5780796.2391147576,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A355=1,PMF_1st=0),0,ROUND(IF(A355=1,AI355,AL354)*OFFSET(Input!$O$27,IF(A355=121,-1,0)+MIN(B355,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A355=1,PMF_1st=0),0,IF(SUM($K$5:$L355)-$AU354>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B354,B355),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C355-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B355,99),0,1,1))*VLOOKUP($B355,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[352,30,4,null,69,{"$f":"IF(A356=\"\",\"\",IF(A356=1,Age_Full_Month,IF(F355=11,0,F355+1)))","v":3},69,0,{"$f":"IF(A356=\"\",\"\",IF(AND(F356=11,G356=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H356-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C356-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B356,99),0,1,1)*K356,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*L356,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B356,0,1,1)*M356,FEE_rounding)","v":0},0,0,{"$f":"IF(C356>=1,ROUND(K356*OFFSET(Input!$U$27,B356,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B356=1,0,IF($C356>=1,ROUND(OFFSET(Input!$X$27,B356,0,1,1)*AL355,AV_rounding),0))","v":0},{"$f":"IF(B356=1,0,IF(C356=1,ROUND(OFFSET(Input!$W$27,B356,0,1,1)*AVERAGE($AI$5,$AL$5:$AL354),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),OFFSET(Input!$G$27,B356,0,1,1)-AE356,0)","v":0},{"$f":"IF(AND(C356=1,OFFSET(Input!$G$27,B356,0,1,1)>0),MIN(OFFSET(Input!$G$27,B356,0,1,1),AP355),0)","v":0},0,0,0,264906.77700018103,250386.77700018103,249099.03459314999,249099.03459314999,134311.54581703001,134311.54581703001,133620.779813431,133620.779813431,{"$f":"IF(A356=\"\",\"\",AL356-ROUND(AL356*OFFSET(Input!$S$27,$B356,0,1,1),2*FEE_rounding))","v":249099.03459314999},{"$f":"IF(A356=\"\",\"\",ROUND(AP356*(1-OFFSET(Input!$T$27,MIN(B356,10),0,1,1)),2*FEE_rounding))","v":133620.779813431},5882719.8144065812,0,0,0,5500000,5764906.7770001814,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A356=1,PMF_1st=0),0,ROUND(IF(A356=1,AI356,AL355)*OFFSET(Input!$O$27,IF(A356=121,-1,0)+MIN(B356,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A356=1,PMF_1st=0),0,IF(SUM($K$5:$L356)-$AU355>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B355,B356),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C356-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B356,99),0,1,1))*VLOOKUP($B356,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[353,30,5,null,69,{"$f":"IF(A357=\"\",\"\",IF(A357=1,Age_Full_Month,IF(F356=11,0,F356+1)))","v":4},69,0,{"$f":"IF(A357=\"\",\"\",IF(AND(F357=11,G357=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H357-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C357-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B357,99),0,1,1)*K357,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*L357,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B357,0,1,1)*M357,FEE_rounding)","v":0},0,0,{"$f":"IF(C357>=1,ROUND(K357*OFFSET(Input!$U$27,B357,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B357=1,0,IF($C357>=1,ROUND(OFFSET(Input!$X$27,B357,0,1,1)*AL356,AV_rounding),0))","v":0},{"$f":"IF(B357=1,0,IF(C357=1,ROUND(OFFSET(Input!$W$27,B357,0,1,1)*AVERAGE($AI$5,$AL$5:$AL355),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),OFFSET(Input!$G$27,B357,0,1,1)-AE357,0)","v":0},{"$f":"IF(AND(C357=1,OFFSET(Input!$G$27,B357,0,1,1)>0),MIN(OFFSET(Input!$G$27,B357,0,1,1),AP356),0)","v":0},0,0,0,249099.03459314999,234579.03459314999,233372.59160816099,233372.59160816099,133620.779813431,133620.779813431,132933.566428252,132933.566428252,{"$f":"IF(A357=\"\",\"\",AL357-ROUND(AL357*OFFSET(Input!$S$27,$B357,0,1,1),2*FEE_rounding))","v":233372.59160816099},{"$f":"IF(A357=\"\",\"\",ROUND(AP357*(1-OFFSET(Input!$T$27,MIN(B357,10),0,1,1)),2*FEE_rounding))","v":132933.566428252},5866306.1580364127,0,0,0,5500000,5749099.03459315,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A357=1,PMF_1st=0),0,ROUND(IF(A357=1,AI357,AL356)*OFFSET(Input!$O$27,IF(A357=121,-1,0)+MIN(B357,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A357=1,PMF_1st=0),0,IF(SUM($K$5:$L357)-$AU356>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B356,B357),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C357-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B357,99),0,1,1))*VLOOKUP($B357,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[354,30,6,null,69,{"$f":"IF(A358=\"\",\"\",IF(A358=1,Age_Full_Month,IF(F357=11,0,F357+1)))","v":5},69,0,{"$f":"IF(A358=\"\",\"\",IF(AND(F358=11,G358=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H358-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C358-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B358,99),0,1,1)*K358,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*L358,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B358,0,1,1)*M358,FEE_rounding)","v":0},0,0,{"$f":"IF(C358>=1,ROUND(K358*OFFSET(Input!$U$27,B358,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B358=1,0,IF($C358>=1,ROUND(OFFSET(Input!$X$27,B358,0,1,1)*AL357,AV_rounding),0))","v":0},{"$f":"IF(B358=1,0,IF(C358=1,ROUND(OFFSET(Input!$W$27,B358,0,1,1)*AVERAGE($AI$5,$AL$5:$AL356),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),OFFSET(Input!$G$27,B358,0,1,1)-AE358,0)","v":0},{"$f":"IF(AND(C358=1,OFFSET(Input!$G$27,B358,0,1,1)>0),MIN(OFFSET(Input!$G$27,B358,0,1,1),AP357),0)","v":0},0,0,0,233372.59160816099,218852.59160816099,217727.029921243,217727.029921243,132933.566428252,132933.566428252,132249.88739033201,132249.88739033201,{"$f":"IF(A358=\"\",\"\",AL358-ROUND(AL358*OFFSET(Input!$S$27,$B358,0,1,1),2*FEE_rounding))","v":217727.029921243},{"$f":"IF(A358=\"\",\"\",ROUND(AP358*(1-OFFSET(Input!$T$27,MIN(B358,10),0,1,1)),2*FEE_rounding))","v":132249.88739033201},5849976.9173115753,0,0,0,5500000,5733372.5916081611,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A358=1,PMF_1st=0),0,ROUND(IF(A358=1,AI358,AL357)*OFFSET(Input!$O$27,IF(A358=121,-1,0)+MIN(B358,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A358=1,PMF_1st=0),0,IF(SUM($K$5:$L358)-$AU357>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B357,B358),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C358-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B358,99),0,1,1))*VLOOKUP($B358,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[355,30,7,null,69,{"$f":"IF(A359=\"\",\"\",IF(A359=1,Age_Full_Month,IF(F358=11,0,F358+1)))","v":6},69,0,{"$f":"IF(A359=\"\",\"\",IF(AND(F359=11,G359=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H359-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C359-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B359,99),0,1,1)*K359,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*L359,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B359,0,1,1)*M359,FEE_rounding)","v":0},0,0,{"$f":"IF(C359>=1,ROUND(K359*OFFSET(Input!$U$27,B359,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B359=1,0,IF($C359>=1,ROUND(OFFSET(Input!$X$27,B359,0,1,1)*AL358,AV_rounding),0))","v":0},{"$f":"IF(B359=1,0,IF(C359=1,ROUND(OFFSET(Input!$W$27,B359,0,1,1)*AVERAGE($AI$5,$AL$5:$AL357),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),OFFSET(Input!$G$27,B359,0,1,1)-AE359,0)","v":0},{"$f":"IF(AND(C359=1,OFFSET(Input!$G$27,B359,0,1,1)>0),MIN(OFFSET(Input!$G$27,B359,0,1,1),AP358),0)","v":0},0,0,0,217727.029921243,203207.029921243,202161.933558841,202161.933558841,132249.88739033201,132249.88739033201,131569.724522476,131569.724522476,{"$f":"IF(A359=\"\",\"\",AL359-ROUND(AL359*OFFSET(Input!$S$27,$B359,0,1,1),2*FEE_rounding))","v":202161.933558841},{"$f":"IF(A359=\"\",\"\",ROUND(AP359*(1-OFFSET(Input!$T$27,MIN(B359,10),0,1,1)),2*FEE_rounding))","v":131569.724522476},5833731.6580813173,0,0,0,5500000,5717727.029921243,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A359=1,PMF_1st=0),0,ROUND(IF(A359=1,AI359,AL358)*OFFSET(Input!$O$27,IF(A359=121,-1,0)+MIN(B359,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A359=1,PMF_1st=0),0,IF(SUM($K$5:$L359)-$AU358>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B358,B359),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C359-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B359,99),0,1,1))*VLOOKUP($B359,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[356,30,8,null,69,{"$f":"IF(A360=\"\",\"\",IF(A360=1,Age_Full_Month,IF(F359=11,0,F359+1)))","v":7},69,0,{"$f":"IF(A360=\"\",\"\",IF(AND(F360=11,G360=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H360-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C360-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B360,99),0,1,1)*K360,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*L360,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B360,0,1,1)*M360,FEE_rounding)","v":0},0,0,{"$f":"IF(C360>=1,ROUND(K360*OFFSET(Input!$U$27,B360,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B360=1,0,IF($C360>=1,ROUND(OFFSET(Input!$X$27,B360,0,1,1)*AL359,AV_rounding),0))","v":0},{"$f":"IF(B360=1,0,IF(C360=1,ROUND(OFFSET(Input!$W$27,B360,0,1,1)*AVERAGE($AI$5,$AL$5:$AL358),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),OFFSET(Input!$G$27,B360,0,1,1)-AE360,0)","v":0},{"$f":"IF(AND(C360=1,OFFSET(Input!$G$27,B360,0,1,1)>0),MIN(OFFSET(Input!$G$27,B360,0,1,1),AP359),0)","v":0},0,0,0,202161.933558841,187641.933558841,186676.88868676001,186676.88868676001,131569.724522476,131569.724522476,130893.059740977,130893.059740977,{"$f":"IF(A360=\"\",\"\",AL360-ROUND(AL360*OFFSET(Input!$S$27,$B360,0,1,1),2*FEE_rounding))","v":186676.88868676001},{"$f":"IF(A360=\"\",\"\",ROUND(AP360*(1-OFFSET(Input!$T$27,MIN(B360,10),0,1,1)),2*FEE_rounding))","v":130893.059740977},5817569.9484277377,0,0,0,5500000,5702161.9335588412,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A360=1,PMF_1st=0),0,ROUND(IF(A360=1,AI360,AL359)*OFFSET(Input!$O$27,IF(A360=121,-1,0)+MIN(B360,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A360=1,PMF_1st=0),0,IF(SUM($K$5:$L360)-$AU359>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B359,B360),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C360-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B360,99),0,1,1))*VLOOKUP($B360,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[357,30,9,null,69,{"$f":"IF(A361=\"\",\"\",IF(A361=1,Age_Full_Month,IF(F360=11,0,F360+1)))","v":8},69,0,{"$f":"IF(A361=\"\",\"\",IF(AND(F361=11,G361=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H361-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C361-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B361,99),0,1,1)*K361,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*L361,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B361,0,1,1)*M361,FEE_rounding)","v":0},0,0,{"$f":"IF(C361>=1,ROUND(K361*OFFSET(Input!$U$27,B361,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B361=1,0,IF($C361>=1,ROUND(OFFSET(Input!$X$27,B361,0,1,1)*AL360,AV_rounding),0))","v":0},{"$f":"IF(B361=1,0,IF(C361=1,ROUND(OFFSET(Input!$W$27,B361,0,1,1)*AVERAGE($AI$5,$AL$5:$AL359),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),OFFSET(Input!$G$27,B361,0,1,1)-AE361,0)","v":0},{"$f":"IF(AND(C361=1,OFFSET(Input!$G$27,B361,0,1,1)>0),MIN(OFFSET(Input!$G$27,B361,0,1,1),AP360),0)","v":0},0,0,0,186676.88868676001,172156.88868676001,171271.48359915701,171271.48359915701,130893.059740977,130893.059740977,130219.875055133,130219.875055133,{"$f":"IF(A361=\"\",\"\",AL361-ROUND(AL361*OFFSET(Input!$S$27,$B361,0,1,1),2*FEE_rounding))","v":171271.48359915701},{"$f":"IF(A361=\"\",\"\",ROUND(AP361*(1-OFFSET(Input!$T$27,MIN(B361,10),0,1,1)),2*FEE_rounding))","v":130219.875055133},5801491.3586542904,0,0,0,5500000,5686676.8886867603,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A361=1,PMF_1st=0),0,ROUND(IF(A361=1,AI361,AL360)*OFFSET(Input!$O$27,IF(A361=121,-1,0)+MIN(B361,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A361=1,PMF_1st=0),0,IF(SUM($K$5:$L361)-$AU360>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B360,B361),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C361-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B361,99),0,1,1))*VLOOKUP($B361,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[358,30,10,null,69,{"$f":"IF(A362=\"\",\"\",IF(A362=1,Age_Full_Month,IF(F361=11,0,F361+1)))","v":9},69,0,{"$f":"IF(A362=\"\",\"\",IF(AND(F362=11,G362=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H362-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C362-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B362,99),0,1,1)*K362,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*L362,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B362,0,1,1)*M362,FEE_rounding)","v":0},0,0,{"$f":"IF(C362>=1,ROUND(K362*OFFSET(Input!$U$27,B362,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B362=1,0,IF($C362>=1,ROUND(OFFSET(Input!$X$27,B362,0,1,1)*AL361,AV_rounding),0))","v":0},{"$f":"IF(B362=1,0,IF(C362=1,ROUND(OFFSET(Input!$W$27,B362,0,1,1)*AVERAGE($AI$5,$AL$5:$AL360),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),OFFSET(Input!$G$27,B362,0,1,1)-AE362,0)","v":0},{"$f":"IF(AND(C362=1,OFFSET(Input!$G$27,B362,0,1,1)>0),MIN(OFFSET(Input!$G$27,B362,0,1,1),AP361),0)","v":0},0,0,0,171271.48359915701,156751.48359915701,155945.308707599,155945.308707599,130219.875055133,130219.875055133,129550.152566766,129550.152566766,{"$f":"IF(A362=\"\",\"\",AL362-ROUND(AL362*OFFSET(Input!$S$27,$B362,0,1,1),2*FEE_rounding))","v":155945.308707599},{"$f":"IF(A362=\"\",\"\",ROUND(AP362*(1-OFFSET(Input!$T$27,MIN(B362,10),0,1,1)),2*FEE_rounding))","v":129550.152566766},5785495.461274365,0,0,0,5500000,5671271.4835991571,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A362=1,PMF_1st=0),0,ROUND(IF(A362=1,AI362,AL361)*OFFSET(Input!$O$27,IF(A362=121,-1,0)+MIN(B362,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A362=1,PMF_1st=0),0,IF(SUM($K$5:$L362)-$AU361>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B361,B362),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C362-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B362,99),0,1,1))*VLOOKUP($B362,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[359,30,11,null,69,{"$f":"IF(A363=\"\",\"\",IF(A363=1,Age_Full_Month,IF(F362=11,0,F362+1)))","v":10},69,0,{"$f":"IF(A363=\"\",\"\",IF(AND(F363=11,G363=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H363-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C363-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B363,99),0,1,1)*K363,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*L363,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B363,0,1,1)*M363,FEE_rounding)","v":0},0,0,{"$f":"IF(C363>=1,ROUND(K363*OFFSET(Input!$U$27,B363,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B363=1,0,IF($C363>=1,ROUND(OFFSET(Input!$X$27,B363,0,1,1)*AL362,AV_rounding),0))","v":0},{"$f":"IF(B363=1,0,IF(C363=1,ROUND(OFFSET(Input!$W$27,B363,0,1,1)*AVERAGE($AI$5,$AL$5:$AL361),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),OFFSET(Input!$G$27,B363,0,1,1)-AE363,0)","v":0},{"$f":"IF(AND(C363=1,OFFSET(Input!$G$27,B363,0,1,1)>0),MIN(OFFSET(Input!$G$27,B363,0,1,1),AP362),0)","v":0},0,0,0,155945.308707599,141425.308707599,140697.95653017101,140697.95653017101,129550.152566766,129550.152566766,128883.874469751,128883.874469751,{"$f":"IF(A363=\"\",\"\",AL363-ROUND(AL363*OFFSET(Input!$S$27,$B363,0,1,1),2*FEE_rounding))","v":140697.95653017101},{"$f":"IF(A363=\"\",\"\",ROUND(AP363*(1-OFFSET(Input!$T$27,MIN(B363,10),0,1,1)),2*FEE_rounding))","v":128883.874469751},5769581.830999922,0,0,0,5500000,5655945.3087075986,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A363=1,PMF_1st=0),0,ROUND(IF(A363=1,AI363,AL362)*OFFSET(Input!$O$27,IF(A363=121,-1,0)+MIN(B363,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A363=1,PMF_1st=0),0,IF(SUM($K$5:$L363)-$AU362>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B362,B363),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C363-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B363,99),0,1,1))*VLOOKUP($B363,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[360,30,12,null,69,{"$f":"IF(A364=\"\",\"\",IF(A364=1,Age_Full_Month,IF(F363=11,0,F363+1)))","v":11},69,0,{"$f":"IF(A364=\"\",\"\",IF(AND(F364=11,G364=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H364-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C364-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B364,99),0,1,1)*K364,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*L364,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B364,0,1,1)*M364,FEE_rounding)","v":0},0,0,{"$f":"IF(C364>=1,ROUND(K364*OFFSET(Input!$U$27,B364,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B364=1,0,IF($C364>=1,ROUND(OFFSET(Input!$X$27,B364,0,1,1)*AL363,AV_rounding),0))","v":0},{"$f":"IF(B364=1,0,IF(C364=1,ROUND(OFFSET(Input!$W$27,B364,0,1,1)*AVERAGE($AI$5,$AL$5:$AL362),AV_rounding),0))","v":0},14520,0,0,0,0,0,0,0,{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),OFFSET(Input!$G$27,B364,0,1,1)-AE364,0)","v":0},{"$f":"IF(AND(C364=1,OFFSET(Input!$G$27,B364,0,1,1)>0),MIN(OFFSET(Input!$G$27,B364,0,1,1),AP363),0)","v":0},0,0,0,140697.95653017101,126177.95653017101,125529.021680643,125529.021680643,128883.874469751,128883.874469751,128221.02304953799,128221.02304953799,{"$f":"IF(A364=\"\",\"\",AL364-ROUND(AL364*OFFSET(Input!$S$27,$B364,0,1,1),2*FEE_rounding))","v":125529.021680643},{"$f":"IF(A364=\"\",\"\",ROUND(AP364*(1-OFFSET(Input!$T$27,MIN(B364,10),0,1,1)),2*FEE_rounding))","v":128221.02304953799},5753750.0447301809,0,0,0,5500000,5640697.9565301714,3000000,5500000,14520,0,null,null,{"$f":"IF(AND(A364=1,PMF_1st=0),0,ROUND(IF(A364=1,AI364,AL363)*OFFSET(Input!$O$27,IF(A364=121,-1,0)+MIN(B364,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A364=1,PMF_1st=0),0,IF(SUM($K$5:$L364)-$AU363>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B363,B364),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C364-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B364,99),0,1,1))*VLOOKUP($B364,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[361,31,1,null,70,{"$f":"IF(A365=\"\",\"\",IF(A365=1,Age_Full_Month,IF(F364=11,0,F364+1)))","v":0},70,0,{"$f":"IF(A365=\"\",\"\",IF(AND(F365=11,G365=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H365-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C365-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B365,99),0,1,1)*K365,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*L365,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B365,0,1,1)*M365,FEE_rounding)","v":0},0,0,{"$f":"IF(C365>=1,ROUND(K365*OFFSET(Input!$U$27,B365,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B365=1,0,IF($C365>=1,ROUND(OFFSET(Input!$X$27,B365,0,1,1)*AL364,AV_rounding),0))","v":0},{"$f":"IF(B365=1,0,IF(C365=1,ROUND(OFFSET(Input!$W$27,B365,0,1,1)*AVERAGE($AI$5,$AL$5:$AL363),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),OFFSET(Input!$G$27,B365,0,1,1)-AE365,0)","v":0},{"$f":"IF(AND(C365=1,OFFSET(Input!$G$27,B365,0,1,1)>0),MIN(OFFSET(Input!$G$27,B365,0,1,1),AP364),0)","v":0},0,0,0,125529.021680643,109634.021680643,109070.172500335,109070.172500335,128221.02304953799,128221.02304953799,127561.580682685,127561.580682685,{"$f":"IF(A365=\"\",\"\",AL365-ROUND(AL365*OFFSET(Input!$S$27,$B365,0,1,1),2*FEE_rounding))","v":109070.172500335},{"$f":"IF(A365=\"\",\"\",ROUND(AP365*(1-OFFSET(Input!$T$27,MIN(B365,10),0,1,1)),2*FEE_rounding))","v":127561.580682685},5736631.7531830193,0,0,0,5500000,5625529.0216806429,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A365=1,PMF_1st=0),0,ROUND(IF(A365=1,AI365,AL364)*OFFSET(Input!$O$27,IF(A365=121,-1,0)+MIN(B365,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A365=1,PMF_1st=0),0,IF(SUM($K$5:$L365)-$AU364>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B364,B365),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C365-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B365,99),0,1,1))*VLOOKUP($B365,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[362,31,2,null,70,{"$f":"IF(A366=\"\",\"\",IF(A366=1,Age_Full_Month,IF(F365=11,0,F365+1)))","v":1},70,0,{"$f":"IF(A366=\"\",\"\",IF(AND(F366=11,G366=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H366-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C366-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B366,99),0,1,1)*K366,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*L366,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B366,0,1,1)*M366,FEE_rounding)","v":0},0,0,{"$f":"IF(C366>=1,ROUND(K366*OFFSET(Input!$U$27,B366,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B366=1,0,IF($C366>=1,ROUND(OFFSET(Input!$X$27,B366,0,1,1)*AL365,AV_rounding),0))","v":0},{"$f":"IF(B366=1,0,IF(C366=1,ROUND(OFFSET(Input!$W$27,B366,0,1,1)*AVERAGE($AI$5,$AL$5:$AL364),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),OFFSET(Input!$G$27,B366,0,1,1)-AE366,0)","v":0},{"$f":"IF(AND(C366=1,OFFSET(Input!$G$27,B366,0,1,1)>0),MIN(OFFSET(Input!$G$27,B366,0,1,1),AP365),0)","v":0},0,0,0,109070.172500335,93175.172500335,92695.971392558495,92695.971392558495,127561.580682685,127561.580682685,126905.52983638601,126905.52983638601,{"$f":"IF(A366=\"\",\"\",AL366-ROUND(AL366*OFFSET(Input!$S$27,$B366,0,1,1),2*FEE_rounding))","v":92695.971392558495},{"$f":"IF(A366=\"\",\"\",ROUND(AP366*(1-OFFSET(Input!$T$27,MIN(B366,10),0,1,1)),2*FEE_rounding))","v":126905.52983638601},5719601.5012289453,0,0,0,5500000,5609070.1725003347,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A366=1,PMF_1st=0),0,ROUND(IF(A366=1,AI366,AL365)*OFFSET(Input!$O$27,IF(A366=121,-1,0)+MIN(B366,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A366=1,PMF_1st=0),0,IF(SUM($K$5:$L366)-$AU365>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B365,B366),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C366-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B366,99),0,1,1))*VLOOKUP($B366,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[363,31,3,null,70,{"$f":"IF(A367=\"\",\"\",IF(A367=1,Age_Full_Month,IF(F366=11,0,F366+1)))","v":2},70,0,{"$f":"IF(A367=\"\",\"\",IF(AND(F367=11,G367=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H367-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C367-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B367,99),0,1,1)*K367,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*L367,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B367,0,1,1)*M367,FEE_rounding)","v":0},0,0,{"$f":"IF(C367>=1,ROUND(K367*OFFSET(Input!$U$27,B367,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B367=1,0,IF($C367>=1,ROUND(OFFSET(Input!$X$27,B367,0,1,1)*AL366,AV_rounding),0))","v":0},{"$f":"IF(B367=1,0,IF(C367=1,ROUND(OFFSET(Input!$W$27,B367,0,1,1)*AVERAGE($AI$5,$AL$5:$AL365),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),OFFSET(Input!$G$27,B367,0,1,1)-AE367,0)","v":0},{"$f":"IF(AND(C367=1,OFFSET(Input!$G$27,B367,0,1,1)>0),MIN(OFFSET(Input!$G$27,B367,0,1,1),AP366),0)","v":0},0,0,0,92695.971392558495,76800.971392558495,76405.983011190096,76405.983011190096,126905.52983638601,126905.52983638601,126252.853068008,126252.853068008,{"$f":"IF(A367=\"\",\"\",AL367-ROUND(AL367*OFFSET(Input!$S$27,$B367,0,1,1),2*FEE_rounding))","v":76405.983011190096},{"$f":"IF(A367=\"\",\"\",ROUND(AP367*(1-OFFSET(Input!$T$27,MIN(B367,10),0,1,1)),2*FEE_rounding))","v":126252.853068008},5702658.8360791979,0,0,0,5500000,5592695.9713925589,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A367=1,PMF_1st=0),0,ROUND(IF(A367=1,AI367,AL366)*OFFSET(Input!$O$27,IF(A367=121,-1,0)+MIN(B367,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A367=1,PMF_1st=0),0,IF(SUM($K$5:$L367)-$AU366>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B366,B367),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C367-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B367,99),0,1,1))*VLOOKUP($B367,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[364,31,4,null,70,{"$f":"IF(A368=\"\",\"\",IF(A368=1,Age_Full_Month,IF(F367=11,0,F367+1)))","v":3},70,0,{"$f":"IF(A368=\"\",\"\",IF(AND(F368=11,G368=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H368-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C368-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B368,99),0,1,1)*K368,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*L368,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B368,0,1,1)*M368,FEE_rounding)","v":0},0,0,{"$f":"IF(C368>=1,ROUND(K368*OFFSET(Input!$U$27,B368,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B368=1,0,IF($C368>=1,ROUND(OFFSET(Input!$X$27,B368,0,1,1)*AL367,AV_rounding),0))","v":0},{"$f":"IF(B368=1,0,IF(C368=1,ROUND(OFFSET(Input!$W$27,B368,0,1,1)*AVERAGE($AI$5,$AL$5:$AL366),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),OFFSET(Input!$G$27,B368,0,1,1)-AE368,0)","v":0},{"$f":"IF(AND(C368=1,OFFSET(Input!$G$27,B368,0,1,1)>0),MIN(OFFSET(Input!$G$27,B368,0,1,1),AP367),0)","v":0},0,0,0,76405.983011190096,60510.983011190096,60199.774249097303,60199.774249097303,126252.853068008,126252.853068008,125603.53302462499,125603.53302462499,{"$f":"IF(A368=\"\",\"\",AL368-ROUND(AL368*OFFSET(Input!$S$27,$B368,0,1,1),2*FEE_rounding))","v":60199.774249097303},{"$f":"IF(A368=\"\",\"\",ROUND(AP368*(1-OFFSET(Input!$T$27,MIN(B368,10),0,1,1)),2*FEE_rounding))","v":125603.53302462499},5685803.3072737223,0,0,0,5500000,5576405.9830111898,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A368=1,PMF_1st=0),0,ROUND(IF(A368=1,AI368,AL367)*OFFSET(Input!$O$27,IF(A368=121,-1,0)+MIN(B368,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A368=1,PMF_1st=0),0,IF(SUM($K$5:$L368)-$AU367>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B367,B368),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C368-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B368,99),0,1,1))*VLOOKUP($B368,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[365,31,5,null,70,{"$f":"IF(A369=\"\",\"\",IF(A369=1,Age_Full_Month,IF(F368=11,0,F368+1)))","v":4},70,0,{"$f":"IF(A369=\"\",\"\",IF(AND(F369=11,G369=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H369-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C369-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B369,99),0,1,1)*K369,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*L369,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B369,0,1,1)*M369,FEE_rounding)","v":0},0,0,{"$f":"IF(C369>=1,ROUND(K369*OFFSET(Input!$U$27,B369,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B369=1,0,IF($C369>=1,ROUND(OFFSET(Input!$X$27,B369,0,1,1)*AL368,AV_rounding),0))","v":0},{"$f":"IF(B369=1,0,IF(C369=1,ROUND(OFFSET(Input!$W$27,B369,0,1,1)*AVERAGE($AI$5,$AL$5:$AL367),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),OFFSET(Input!$G$27,B369,0,1,1)-AE369,0)","v":0},{"$f":"IF(AND(C369=1,OFFSET(Input!$G$27,B369,0,1,1)>0),MIN(OFFSET(Input!$G$27,B369,0,1,1),AP368),0)","v":0},0,0,0,60199.774249097303,44304.774249097303,44076.914226623201,44076.914226623201,125603.53302462499,125603.53302462499,124957.552442557,124957.552442557,{"$f":"IF(A369=\"\",\"\",AL369-ROUND(AL369*OFFSET(Input!$S$27,$B369,0,1,1),2*FEE_rounding))","v":44076.914226623201},{"$f":"IF(A369=\"\",\"\",ROUND(AP369*(1-OFFSET(Input!$T$27,MIN(B369,10),0,1,1)),2*FEE_rounding))","v":124957.552442557},5669034.4666691804,0,0,0,5500000,5560199.7742490973,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A369=1,PMF_1st=0),0,ROUND(IF(A369=1,AI369,AL368)*OFFSET(Input!$O$27,IF(A369=121,-1,0)+MIN(B369,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A369=1,PMF_1st=0),0,IF(SUM($K$5:$L369)-$AU368>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B368,B369),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C369-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B369,99),0,1,1))*VLOOKUP($B369,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[366,31,6,null,70,{"$f":"IF(A370=\"\",\"\",IF(A370=1,Age_Full_Month,IF(F369=11,0,F369+1)))","v":5},70,0,{"$f":"IF(A370=\"\",\"\",IF(AND(F370=11,G370=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H370-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C370-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B370,99),0,1,1)*K370,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*L370,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B370,0,1,1)*M370,FEE_rounding)","v":0},0,0,{"$f":"IF(C370>=1,ROUND(K370*OFFSET(Input!$U$27,B370,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B370=1,0,IF($C370>=1,ROUND(OFFSET(Input!$X$27,B370,0,1,1)*AL369,AV_rounding),0))","v":0},{"$f":"IF(B370=1,0,IF(C370=1,ROUND(OFFSET(Input!$W$27,B370,0,1,1)*AVERAGE($AI$5,$AL$5:$AL368),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),OFFSET(Input!$G$27,B370,0,1,1)-AE370,0)","v":0},{"$f":"IF(AND(C370=1,OFFSET(Input!$G$27,B370,0,1,1)>0),MIN(OFFSET(Input!$G$27,B370,0,1,1),AP369),0)","v":0},0,0,0,44076.914226623201,28181.914226623201,28036.9742801303,28036.9742801303,124957.552442557,124957.552442557,124314.894146912,124314.894146912,{"$f":"IF(A370=\"\",\"\",AL370-ROUND(AL370*OFFSET(Input!$S$27,$B370,0,1,1),2*FEE_rounding))","v":28036.9742801303},{"$f":"IF(A370=\"\",\"\",ROUND(AP370*(1-OFFSET(Input!$T$27,MIN(B370,10),0,1,1)),2*FEE_rounding))","v":124314.894146912},5652351.8684270419,0,0,0,5500000,5544076.9142266233,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A370=1,PMF_1st=0),0,ROUND(IF(A370=1,AI370,AL369)*OFFSET(Input!$O$27,IF(A370=121,-1,0)+MIN(B370,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A370=1,PMF_1st=0),0,IF(SUM($K$5:$L370)-$AU369>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B369,B370),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C370-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B370,99),0,1,1))*VLOOKUP($B370,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[367,31,7,null,70,{"$f":"IF(A371=\"\",\"\",IF(A371=1,Age_Full_Month,IF(F370=11,0,F370+1)))","v":6},70,0,{"$f":"IF(A371=\"\",\"\",IF(AND(F371=11,G371=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H371-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C371-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B371,99),0,1,1)*K371,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*L371,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B371,0,1,1)*M371,FEE_rounding)","v":0},0,0,{"$f":"IF(C371>=1,ROUND(K371*OFFSET(Input!$U$27,B371,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B371=1,0,IF($C371>=1,ROUND(OFFSET(Input!$X$27,B371,0,1,1)*AL370,AV_rounding),0))","v":0},{"$f":"IF(B371=1,0,IF(C371=1,ROUND(OFFSET(Input!$W$27,B371,0,1,1)*AVERAGE($AI$5,$AL$5:$AL369),AV_rounding),0))","v":0},15895,0,0,0,0,0,0,0,{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),OFFSET(Input!$G$27,B371,0,1,1)-AE371,0)","v":0},{"$f":"IF(AND(C371=1,OFFSET(Input!$G$27,B371,0,1,1)>0),MIN(OFFSET(Input!$G$27,B371,0,1,1),AP370),0)","v":0},0,0,0,28036.9742801303,12141.9742801303,12079.527950603901,12079.527950603901,124314.894146912,124314.894146912,123675.54105112801,123675.54105112801,{"$f":"IF(A371=\"\",\"\",AL371-ROUND(AL371*OFFSET(Input!$S$27,$B371,0,1,1),2*FEE_rounding))","v":12079.527950603901},{"$f":"IF(A371=\"\",\"\",ROUND(AP371*(1-OFFSET(Input!$T$27,MIN(B371,10),0,1,1)),2*FEE_rounding))","v":123675.54105112801},5635755.0690017315,0,0,0,5500000,5528036.9742801301,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A371=1,PMF_1st=0),0,ROUND(IF(A371=1,AI371,AL370)*OFFSET(Input!$O$27,IF(A371=121,-1,0)+MIN(B371,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A371=1,PMF_1st=0),0,IF(SUM($K$5:$L371)-$AU370>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B370,B371),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C371-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B371,99),0,1,1))*VLOOKUP($B371,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[368,31,8,null,70,{"$f":"IF(A372=\"\",\"\",IF(A372=1,Age_Full_Month,IF(F371=11,0,F371+1)))","v":7},70,0,{"$f":"IF(A372=\"\",\"\",IF(AND(F372=11,G372=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H372-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C372-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B372,99),0,1,1)*K372,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*L372,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B372,0,1,1)*M372,FEE_rounding)","v":0},0,0,{"$f":"IF(C372>=1,ROUND(K372*OFFSET(Input!$U$27,B372,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B372=1,0,IF($C372>=1,ROUND(OFFSET(Input!$X$27,B372,0,1,1)*AL371,AV_rounding),0))","v":0},{"$f":"IF(B372=1,0,IF(C372=1,ROUND(OFFSET(Input!$W$27,B372,0,1,1)*AVERAGE($AI$5,$AL$5:$AL370),AV_rounding),0))","v":0},12079.527950603901,0,3815.4720493960995,0,0,0,0,0,{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),OFFSET(Input!$G$27,B372,0,1,1)-AE372,0)","v":0},{"$f":"IF(AND(C372=1,OFFSET(Input!$G$27,B372,0,1,1)>0),MIN(OFFSET(Input!$G$27,B372,0,1,1),AP371),0)","v":0},0,0,0,12079.527950603901,0,0,0,123675.54105112801,119860.0690017319,119243.627128833,119243.627128833,{"$f":"IF(A372=\"\",\"\",AL372-ROUND(AL372*OFFSET(Input!$S$27,$B372,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A372=\"\",\"\",ROUND(AP372*(1-OFFSET(Input!$T$27,MIN(B372,10),0,1,1)),2*FEE_rounding))","v":119243.627128833},5619243.627128833,0,0,0,5500000,5512079.5279506035,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A372=1,PMF_1st=0),0,ROUND(IF(A372=1,AI372,AL371)*OFFSET(Input!$O$27,IF(A372=121,-1,0)+MIN(B372,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A372=1,PMF_1st=0),0,IF(SUM($K$5:$L372)-$AU371>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B371,B372),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C372-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B372,99),0,1,1))*VLOOKUP($B372,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[369,31,9,null,70,{"$f":"IF(A373=\"\",\"\",IF(A373=1,Age_Full_Month,IF(F372=11,0,F372+1)))","v":8},70,0,{"$f":"IF(A373=\"\",\"\",IF(AND(F373=11,G373=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H373-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C373-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B373,99),0,1,1)*K373,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*L373,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B373,0,1,1)*M373,FEE_rounding)","v":0},0,0,{"$f":"IF(C373>=1,ROUND(K373*OFFSET(Input!$U$27,B373,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B373=1,0,IF($C373>=1,ROUND(OFFSET(Input!$X$27,B373,0,1,1)*AL372,AV_rounding),0))","v":0},{"$f":"IF(B373=1,0,IF(C373=1,ROUND(OFFSET(Input!$W$27,B373,0,1,1)*AVERAGE($AI$5,$AL$5:$AL371),AV_rounding),0))","v":0},0,0,15895,0,0,0,0,0,{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),OFFSET(Input!$G$27,B373,0,1,1)-AE373,0)","v":0},{"$f":"IF(AND(C373=1,OFFSET(Input!$G$27,B373,0,1,1)>0),MIN(OFFSET(Input!$G$27,B373,0,1,1),AP372),0)","v":0},0,0,0,0,0,0,0,119243.627128833,103348.627128833,102817.103813358,102817.103813358,{"$f":"IF(A373=\"\",\"\",AL373-ROUND(AL373*OFFSET(Input!$S$27,$B373,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A373=\"\",\"\",ROUND(AP373*(1-OFFSET(Input!$T$27,MIN(B373,10),0,1,1)),2*FEE_rounding))","v":102817.103813358},5602817.1038133577,0,0,0,5500000,5500000,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A373=1,PMF_1st=0),0,ROUND(IF(A373=1,AI373,AL372)*OFFSET(Input!$O$27,IF(A373=121,-1,0)+MIN(B373,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A373=1,PMF_1st=0),0,IF(SUM($K$5:$L373)-$AU372>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B372,B373),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C373-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B373,99),0,1,1))*VLOOKUP($B373,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[370,31,10,null,70,{"$f":"IF(A374=\"\",\"\",IF(A374=1,Age_Full_Month,IF(F373=11,0,F373+1)))","v":9},70,0,{"$f":"IF(A374=\"\",\"\",IF(AND(F374=11,G374=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H374-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C374-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B374,99),0,1,1)*K374,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*L374,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B374,0,1,1)*M374,FEE_rounding)","v":0},0,0,{"$f":"IF(C374>=1,ROUND(K374*OFFSET(Input!$U$27,B374,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B374=1,0,IF($C374>=1,ROUND(OFFSET(Input!$X$27,B374,0,1,1)*AL373,AV_rounding),0))","v":0},{"$f":"IF(B374=1,0,IF(C374=1,ROUND(OFFSET(Input!$W$27,B374,0,1,1)*AVERAGE($AI$5,$AL$5:$AL372),AV_rounding),0))","v":0},0,0,15895,0,0,0,0,0,{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),OFFSET(Input!$G$27,B374,0,1,1)-AE374,0)","v":0},{"$f":"IF(AND(C374=1,OFFSET(Input!$G$27,B374,0,1,1)>0),MIN(OFFSET(Input!$G$27,B374,0,1,1),AP373),0)","v":0},0,0,0,0,0,0,0,102817.103813358,86922.103813358,86475.062318076903,86475.062318076903,{"$f":"IF(A374=\"\",\"\",AL374-ROUND(AL374*OFFSET(Input!$S$27,$B374,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A374=\"\",\"\",ROUND(AP374*(1-OFFSET(Input!$T$27,MIN(B374,10),0,1,1)),2*FEE_rounding))","v":86475.062318076903},5586475.0623180773,0,0,0,5500000,5500000,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A374=1,PMF_1st=0),0,ROUND(IF(A374=1,AI374,AL373)*OFFSET(Input!$O$27,IF(A374=121,-1,0)+MIN(B374,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A374=1,PMF_1st=0),0,IF(SUM($K$5:$L374)-$AU373>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B373,B374),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C374-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B374,99),0,1,1))*VLOOKUP($B374,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[371,31,11,null,70,{"$f":"IF(A375=\"\",\"\",IF(A375=1,Age_Full_Month,IF(F374=11,0,F374+1)))","v":10},70,0,{"$f":"IF(A375=\"\",\"\",IF(AND(F375=11,G375=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H375-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C375-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B375,99),0,1,1)*K375,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*L375,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B375,0,1,1)*M375,FEE_rounding)","v":0},0,0,{"$f":"IF(C375>=1,ROUND(K375*OFFSET(Input!$U$27,B375,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B375=1,0,IF($C375>=1,ROUND(OFFSET(Input!$X$27,B375,0,1,1)*AL374,AV_rounding),0))","v":0},{"$f":"IF(B375=1,0,IF(C375=1,ROUND(OFFSET(Input!$W$27,B375,0,1,1)*AVERAGE($AI$5,$AL$5:$AL373),AV_rounding),0))","v":0},0,0,15895,0,0,0,0,0,{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),OFFSET(Input!$G$27,B375,0,1,1)-AE375,0)","v":0},{"$f":"IF(AND(C375=1,OFFSET(Input!$G$27,B375,0,1,1)>0),MIN(OFFSET(Input!$G$27,B375,0,1,1),AP374),0)","v":0},0,0,0,0,0,0,0,86475.062318076903,70580.062318076903,70217.068151904197,70217.068151904197,{"$f":"IF(A375=\"\",\"\",AL375-ROUND(AL375*OFFSET(Input!$S$27,$B375,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A375=\"\",\"\",ROUND(AP375*(1-OFFSET(Input!$T$27,MIN(B375,10),0,1,1)),2*FEE_rounding))","v":70217.068151904197},5570217.0681519043,0,0,0,5500000,5500000,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A375=1,PMF_1st=0),0,ROUND(IF(A375=1,AI375,AL374)*OFFSET(Input!$O$27,IF(A375=121,-1,0)+MIN(B375,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A375=1,PMF_1st=0),0,IF(SUM($K$5:$L375)-$AU374>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B374,B375),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C375-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B375,99),0,1,1))*VLOOKUP($B375,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[372,31,12,null,70,{"$f":"IF(A376=\"\",\"\",IF(A376=1,Age_Full_Month,IF(F375=11,0,F375+1)))","v":11},70,0,{"$f":"IF(A376=\"\",\"\",IF(AND(F376=11,G376=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H376-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C376-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B376,99),0,1,1)*K376,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*L376,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B376,0,1,1)*M376,FEE_rounding)","v":0},0,0,{"$f":"IF(C376>=1,ROUND(K376*OFFSET(Input!$U$27,B376,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B376=1,0,IF($C376>=1,ROUND(OFFSET(Input!$X$27,B376,0,1,1)*AL375,AV_rounding),0))","v":0},{"$f":"IF(B376=1,0,IF(C376=1,ROUND(OFFSET(Input!$W$27,B376,0,1,1)*AVERAGE($AI$5,$AL$5:$AL374),AV_rounding),0))","v":0},0,0,15895,0,0,0,0,0,{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),OFFSET(Input!$G$27,B376,0,1,1)-AE376,0)","v":0},{"$f":"IF(AND(C376=1,OFFSET(Input!$G$27,B376,0,1,1)>0),MIN(OFFSET(Input!$G$27,B376,0,1,1),AP375),0)","v":0},0,0,0,0,0,0,0,70217.068151904197,54322.068151904197,54042.689058347802,54042.689058347802,{"$f":"IF(A376=\"\",\"\",AL376-ROUND(AL376*OFFSET(Input!$S$27,$B376,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A376=\"\",\"\",ROUND(AP376*(1-OFFSET(Input!$T$27,MIN(B376,10),0,1,1)),2*FEE_rounding))","v":54042.689058347802},5554042.6890583476,0,0,0,5500000,5500000,3000000,5500000,15895,0,null,null,{"$f":"IF(AND(A376=1,PMF_1st=0),0,ROUND(IF(A376=1,AI376,AL375)*OFFSET(Input!$O$27,IF(A376=121,-1,0)+MIN(B376,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A376=1,PMF_1st=0),0,IF(SUM($K$5:$L376)-$AU375>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B375,B376),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C376-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B376,99),0,1,1))*VLOOKUP($B376,InputSet,5,0)/Prem_Freq,0)","v":0},1.1000000000000001]
[373,32,1,null,71,{"$f":"IF(A377=\"\",\"\",IF(A377=1,Age_Full_Month,IF(F376=11,0,F376+1)))","v":0},71,0,{"$f":"IF(A377=\"\",\"\",IF(AND(F377=11,G377=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H377-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C377-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B377,99),0,1,1)*K377,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*L377,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B377,0,1,1)*M377,FEE_rounding)","v":0},0,0,{"$f":"IF(C377>=1,ROUND(K377*OFFSET(Input!$U$27,B377,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B377=1,0,IF($C377>=1,ROUND(OFFSET(Input!$X$27,B377,0,1,1)*AL376,AV_rounding),0))","v":0},{"$f":"IF(B377=1,0,IF(C377=1,ROUND(OFFSET(Input!$W$27,B377,0,1,1)*AVERAGE($AI$5,$AL$5:$AL375),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),OFFSET(Input!$G$27,B377,0,1,1)-AE377,0)","v":0},{"$f":"IF(AND(C377=1,OFFSET(Input!$G$27,B377,0,1,1)>0),MIN(OFFSET(Input!$G$27,B377,0,1,1),AP376),0)","v":0},0,0,0,0,0,0,0,54042.689058347802,36662.689058347802,36474.132378071597,36474.132378071597,{"$f":"IF(A377=\"\",\"\",AL377-ROUND(AL377*OFFSET(Input!$S$27,$B377,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A377=\"\",\"\",ROUND(AP377*(1-OFFSET(Input!$T$27,MIN(B377,10),0,1,1)),2*FEE_rounding))","v":36474.132378071597},5536474.1323780715,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A377=1,PMF_1st=0),0,ROUND(IF(A377=1,AI377,AL376)*OFFSET(Input!$O$27,IF(A377=121,-1,0)+MIN(B377,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A377=1,PMF_1st=0),0,IF(SUM($K$5:$L377)-$AU376>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B376,B377),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C377-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B377,99),0,1,1))*VLOOKUP($B377,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[374,32,2,null,71,{"$f":"IF(A378=\"\",\"\",IF(A378=1,Age_Full_Month,IF(F377=11,0,F377+1)))","v":1},71,0,{"$f":"IF(A378=\"\",\"\",IF(AND(F378=11,G378=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H378-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C378-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B378,99),0,1,1)*K378,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*L378,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B378,0,1,1)*M378,FEE_rounding)","v":0},0,0,{"$f":"IF(C378>=1,ROUND(K378*OFFSET(Input!$U$27,B378,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B378=1,0,IF($C378>=1,ROUND(OFFSET(Input!$X$27,B378,0,1,1)*AL377,AV_rounding),0))","v":0},{"$f":"IF(B378=1,0,IF(C378=1,ROUND(OFFSET(Input!$W$27,B378,0,1,1)*AVERAGE($AI$5,$AL$5:$AL376),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),OFFSET(Input!$G$27,B378,0,1,1)-AE378,0)","v":0},{"$f":"IF(AND(C378=1,OFFSET(Input!$G$27,B378,0,1,1)>0),MIN(OFFSET(Input!$G$27,B378,0,1,1),AP377),0)","v":0},0,0,0,0,0,0,0,36474.132378071597,19094.132378071597,18995.931010238601,18995.931010238601,{"$f":"IF(A378=\"\",\"\",AL378-ROUND(AL378*OFFSET(Input!$S$27,$B378,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A378=\"\",\"\",ROUND(AP378*(1-OFFSET(Input!$T$27,MIN(B378,10),0,1,1)),2*FEE_rounding))","v":18995.931010238601},5518995.9310102388,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A378=1,PMF_1st=0),0,ROUND(IF(A378=1,AI378,AL377)*OFFSET(Input!$O$27,IF(A378=121,-1,0)+MIN(B378,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A378=1,PMF_1st=0),0,IF(SUM($K$5:$L378)-$AU377>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B377,B378),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C378-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B378,99),0,1,1))*VLOOKUP($B378,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[375,32,3,null,71,{"$f":"IF(A379=\"\",\"\",IF(A379=1,Age_Full_Month,IF(F378=11,0,F378+1)))","v":2},71,0,{"$f":"IF(A379=\"\",\"\",IF(AND(F379=11,G379=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H379-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C379-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B379,99),0,1,1)*K379,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*L379,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B379,0,1,1)*M379,FEE_rounding)","v":0},0,0,{"$f":"IF(C379>=1,ROUND(K379*OFFSET(Input!$U$27,B379,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B379=1,0,IF($C379>=1,ROUND(OFFSET(Input!$X$27,B379,0,1,1)*AL378,AV_rounding),0))","v":0},{"$f":"IF(B379=1,0,IF(C379=1,ROUND(OFFSET(Input!$W$27,B379,0,1,1)*AVERAGE($AI$5,$AL$5:$AL377),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),OFFSET(Input!$G$27,B379,0,1,1)-AE379,0)","v":0},{"$f":"IF(AND(C379=1,OFFSET(Input!$G$27,B379,0,1,1)>0),MIN(OFFSET(Input!$G$27,B379,0,1,1),AP378),0)","v":0},0,0,0,0,0,0,0,18995.931010238601,1615.9310102386007,1607.6202563176,1607.6202563176,{"$f":"IF(A379=\"\",\"\",AL379-ROUND(AL379*OFFSET(Input!$S$27,$B379,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A379=\"\",\"\",ROUND(AP379*(1-OFFSET(Input!$T$27,MIN(B379,10),0,1,1)),2*FEE_rounding))","v":1607.6202563176},5501607.6202563178,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A379=1,PMF_1st=0),0,ROUND(IF(A379=1,AI379,AL378)*OFFSET(Input!$O$27,IF(A379=121,-1,0)+MIN(B379,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A379=1,PMF_1st=0),0,IF(SUM($K$5:$L379)-$AU378>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B378,B379),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C379-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B379,99),0,1,1))*VLOOKUP($B379,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[376,32,4,null,71,{"$f":"IF(A380=\"\",\"\",IF(A380=1,Age_Full_Month,IF(F379=11,0,F379+1)))","v":3},71,0,{"$f":"IF(A380=\"\",\"\",IF(AND(F380=11,G380=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H380-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C380-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B380,99),0,1,1)*K380,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*L380,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B380,0,1,1)*M380,FEE_rounding)","v":0},0,0,{"$f":"IF(C380>=1,ROUND(K380*OFFSET(Input!$U$27,B380,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B380=1,0,IF($C380>=1,ROUND(OFFSET(Input!$X$27,B380,0,1,1)*AL379,AV_rounding),0))","v":0},{"$f":"IF(B380=1,0,IF(C380=1,ROUND(OFFSET(Input!$W$27,B380,0,1,1)*AVERAGE($AI$5,$AL$5:$AL378),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),OFFSET(Input!$G$27,B380,0,1,1)-AE380,0)","v":0},{"$f":"IF(AND(C380=1,OFFSET(Input!$G$27,B380,0,1,1)>0),MIN(OFFSET(Input!$G$27,B380,0,1,1),AP379),0)","v":0},0,0,0,0,0,0,0,1607.6202563176,-15772.379743682401,-15691.262192272299,-15691.262192272299,{"$f":"IF(A380=\"\",\"\",AL380-ROUND(AL380*OFFSET(Input!$S$27,$B380,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A380=\"\",\"\",ROUND(AP380*(1-OFFSET(Input!$T$27,MIN(B380,10),0,1,1)),2*FEE_rounding))","v":-15691.262192272299},5484308.7378077274,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A380=1,PMF_1st=0),0,ROUND(IF(A380=1,AI380,AL379)*OFFSET(Input!$O$27,IF(A380=121,-1,0)+MIN(B380,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A380=1,PMF_1st=0),0,IF(SUM($K$5:$L380)-$AU379>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B379,B380),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C380-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B380,99),0,1,1))*VLOOKUP($B380,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[377,32,5,null,71,{"$f":"IF(A381=\"\",\"\",IF(A381=1,Age_Full_Month,IF(F380=11,0,F380+1)))","v":4},71,0,{"$f":"IF(A381=\"\",\"\",IF(AND(F381=11,G381=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H381-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C381-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B381,99),0,1,1)*K381,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*L381,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B381,0,1,1)*M381,FEE_rounding)","v":0},0,0,{"$f":"IF(C381>=1,ROUND(K381*OFFSET(Input!$U$27,B381,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B381=1,0,IF($C381>=1,ROUND(OFFSET(Input!$X$27,B381,0,1,1)*AL380,AV_rounding),0))","v":0},{"$f":"IF(B381=1,0,IF(C381=1,ROUND(OFFSET(Input!$W$27,B381,0,1,1)*AVERAGE($AI$5,$AL$5:$AL379),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),OFFSET(Input!$G$27,B381,0,1,1)-AE381,0)","v":0},{"$f":"IF(AND(C381=1,OFFSET(Input!$G$27,B381,0,1,1)>0),MIN(OFFSET(Input!$G$27,B381,0,1,1),AP380),0)","v":0},0,0,0,0,0,0,0,-15691.262192272299,-33071.262192272297,-32901.176266452901,-32901.176266452901,{"$f":"IF(A381=\"\",\"\",AL381-ROUND(AL381*OFFSET(Input!$S$27,$B381,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A381=\"\",\"\",ROUND(AP381*(1-OFFSET(Input!$T$27,MIN(B381,10),0,1,1)),2*FEE_rounding))","v":-32901.176266452901},5467098.8237335468,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A381=1,PMF_1st=0),0,ROUND(IF(A381=1,AI381,AL380)*OFFSET(Input!$O$27,IF(A381=121,-1,0)+MIN(B381,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A381=1,PMF_1st=0),0,IF(SUM($K$5:$L381)-$AU380>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B380,B381),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C381-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B381,99),0,1,1))*VLOOKUP($B381,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[378,32,6,null,71,{"$f":"IF(A382=\"\",\"\",IF(A382=1,Age_Full_Month,IF(F381=11,0,F381+1)))","v":5},71,0,{"$f":"IF(A382=\"\",\"\",IF(AND(F382=11,G382=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H382-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C382-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B382,99),0,1,1)*K382,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*L382,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B382,0,1,1)*M382,FEE_rounding)","v":0},0,0,{"$f":"IF(C382>=1,ROUND(K382*OFFSET(Input!$U$27,B382,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B382=1,0,IF($C382>=1,ROUND(OFFSET(Input!$X$27,B382,0,1,1)*AL381,AV_rounding),0))","v":0},{"$f":"IF(B382=1,0,IF(C382=1,ROUND(OFFSET(Input!$W$27,B382,0,1,1)*AVERAGE($AI$5,$AL$5:$AL380),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),OFFSET(Input!$G$27,B382,0,1,1)-AE382,0)","v":0},{"$f":"IF(AND(C382=1,OFFSET(Input!$G$27,B382,0,1,1)>0),MIN(OFFSET(Input!$G$27,B382,0,1,1),AP381),0)","v":0},0,0,0,0,0,0,0,-32901.176266452901,-50281.176266452901,-50022.579531715397,-50022.579531715397,{"$f":"IF(A382=\"\",\"\",AL382-ROUND(AL382*OFFSET(Input!$S$27,$B382,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A382=\"\",\"\",ROUND(AP382*(1-OFFSET(Input!$T$27,MIN(B382,10),0,1,1)),2*FEE_rounding))","v":-50022.579531715397},5449977.4204682847,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A382=1,PMF_1st=0),0,ROUND(IF(A382=1,AI382,AL381)*OFFSET(Input!$O$27,IF(A382=121,-1,0)+MIN(B382,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A382=1,PMF_1st=0),0,IF(SUM($K$5:$L382)-$AU381>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B381,B382),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C382-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B382,99),0,1,1))*VLOOKUP($B382,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[379,32,7,null,71,{"$f":"IF(A383=\"\",\"\",IF(A383=1,Age_Full_Month,IF(F382=11,0,F382+1)))","v":6},71,0,{"$f":"IF(A383=\"\",\"\",IF(AND(F383=11,G383=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H383-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C383-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B383,99),0,1,1)*K383,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*L383,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B383,0,1,1)*M383,FEE_rounding)","v":0},0,0,{"$f":"IF(C383>=1,ROUND(K383*OFFSET(Input!$U$27,B383,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B383=1,0,IF($C383>=1,ROUND(OFFSET(Input!$X$27,B383,0,1,1)*AL382,AV_rounding),0))","v":0},{"$f":"IF(B383=1,0,IF(C383=1,ROUND(OFFSET(Input!$W$27,B383,0,1,1)*AVERAGE($AI$5,$AL$5:$AL381),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),OFFSET(Input!$G$27,B383,0,1,1)-AE383,0)","v":0},{"$f":"IF(AND(C383=1,OFFSET(Input!$G$27,B383,0,1,1)>0),MIN(OFFSET(Input!$G$27,B383,0,1,1),AP382),0)","v":0},0,0,0,0,0,0,0,-50022.579531715397,-67402.579531715397,-67055.927200285805,-67055.927200285805,{"$f":"IF(A383=\"\",\"\",AL383-ROUND(AL383*OFFSET(Input!$S$27,$B383,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A383=\"\",\"\",ROUND(AP383*(1-OFFSET(Input!$T$27,MIN(B383,10),0,1,1)),2*FEE_rounding))","v":-67055.927200285805},5432944.0727997143,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A383=1,PMF_1st=0),0,ROUND(IF(A383=1,AI383,AL382)*OFFSET(Input!$O$27,IF(A383=121,-1,0)+MIN(B383,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A383=1,PMF_1st=0),0,IF(SUM($K$5:$L383)-$AU382>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B382,B383),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C383-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B383,99),0,1,1))*VLOOKUP($B383,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[380,32,8,null,71,{"$f":"IF(A384=\"\",\"\",IF(A384=1,Age_Full_Month,IF(F383=11,0,F383+1)))","v":7},71,0,{"$f":"IF(A384=\"\",\"\",IF(AND(F384=11,G384=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H384-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C384-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B384,99),0,1,1)*K384,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*L384,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B384,0,1,1)*M384,FEE_rounding)","v":0},0,0,{"$f":"IF(C384>=1,ROUND(K384*OFFSET(Input!$U$27,B384,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B384=1,0,IF($C384>=1,ROUND(OFFSET(Input!$X$27,B384,0,1,1)*AL383,AV_rounding),0))","v":0},{"$f":"IF(B384=1,0,IF(C384=1,ROUND(OFFSET(Input!$W$27,B384,0,1,1)*AVERAGE($AI$5,$AL$5:$AL382),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),OFFSET(Input!$G$27,B384,0,1,1)-AE384,0)","v":0},{"$f":"IF(AND(C384=1,OFFSET(Input!$G$27,B384,0,1,1)>0),MIN(OFFSET(Input!$G$27,B384,0,1,1),AP383),0)","v":0},0,0,0,0,0,0,0,-67055.927200285805,-84435.927200285805,-84001.672143227901,-84001.672143227901,{"$f":"IF(A384=\"\",\"\",AL384-ROUND(AL384*OFFSET(Input!$S$27,$B384,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A384=\"\",\"\",ROUND(AP384*(1-OFFSET(Input!$T$27,MIN(B384,10),0,1,1)),2*FEE_rounding))","v":-84001.672143227901},5415998.3278567716,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A384=1,PMF_1st=0),0,ROUND(IF(A384=1,AI384,AL383)*OFFSET(Input!$O$27,IF(A384=121,-1,0)+MIN(B384,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A384=1,PMF_1st=0),0,IF(SUM($K$5:$L384)-$AU383>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B383,B384),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C384-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B384,99),0,1,1))*VLOOKUP($B384,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[381,32,9,null,71,{"$f":"IF(A385=\"\",\"\",IF(A385=1,Age_Full_Month,IF(F384=11,0,F384+1)))","v":8},71,0,{"$f":"IF(A385=\"\",\"\",IF(AND(F385=11,G385=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H385-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C385-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B385,99),0,1,1)*K385,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*L385,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B385,0,1,1)*M385,FEE_rounding)","v":0},0,0,{"$f":"IF(C385>=1,ROUND(K385*OFFSET(Input!$U$27,B385,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B385=1,0,IF($C385>=1,ROUND(OFFSET(Input!$X$27,B385,0,1,1)*AL384,AV_rounding),0))","v":0},{"$f":"IF(B385=1,0,IF(C385=1,ROUND(OFFSET(Input!$W$27,B385,0,1,1)*AVERAGE($AI$5,$AL$5:$AL383),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),OFFSET(Input!$G$27,B385,0,1,1)-AE385,0)","v":0},{"$f":"IF(AND(C385=1,OFFSET(Input!$G$27,B385,0,1,1)>0),MIN(OFFSET(Input!$G$27,B385,0,1,1),AP384),0)","v":0},0,0,0,0,0,0,0,-84001.672143227901,-101381.6721432279,-100860.26490248401,-100860.26490248401,{"$f":"IF(A385=\"\",\"\",AL385-ROUND(AL385*OFFSET(Input!$S$27,$B385,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A385=\"\",\"\",ROUND(AP385*(1-OFFSET(Input!$T$27,MIN(B385,10),0,1,1)),2*FEE_rounding))","v":-100860.26490248401},5399139.7350975163,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A385=1,PMF_1st=0),0,ROUND(IF(A385=1,AI385,AL384)*OFFSET(Input!$O$27,IF(A385=121,-1,0)+MIN(B385,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A385=1,PMF_1st=0),0,IF(SUM($K$5:$L385)-$AU384>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B384,B385),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C385-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B385,99),0,1,1))*VLOOKUP($B385,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[382,32,10,null,71,{"$f":"IF(A386=\"\",\"\",IF(A386=1,Age_Full_Month,IF(F385=11,0,F385+1)))","v":9},71,0,{"$f":"IF(A386=\"\",\"\",IF(AND(F386=11,G386=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H386-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C386-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B386,99),0,1,1)*K386,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*L386,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B386,0,1,1)*M386,FEE_rounding)","v":0},0,0,{"$f":"IF(C386>=1,ROUND(K386*OFFSET(Input!$U$27,B386,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B386=1,0,IF($C386>=1,ROUND(OFFSET(Input!$X$27,B386,0,1,1)*AL385,AV_rounding),0))","v":0},{"$f":"IF(B386=1,0,IF(C386=1,ROUND(OFFSET(Input!$W$27,B386,0,1,1)*AVERAGE($AI$5,$AL$5:$AL384),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),OFFSET(Input!$G$27,B386,0,1,1)-AE386,0)","v":0},{"$f":"IF(AND(C386=1,OFFSET(Input!$G$27,B386,0,1,1)>0),MIN(OFFSET(Input!$G$27,B386,0,1,1),AP385),0)","v":0},0,0,0,0,0,0,0,-100860.26490248401,-118240.26490248401,-117632.153702852,-117632.153702852,{"$f":"IF(A386=\"\",\"\",AL386-ROUND(AL386*OFFSET(Input!$S$27,$B386,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A386=\"\",\"\",ROUND(AP386*(1-OFFSET(Input!$T$27,MIN(B386,10),0,1,1)),2*FEE_rounding))","v":-117632.153702852},5382367.8462971477,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A386=1,PMF_1st=0),0,ROUND(IF(A386=1,AI386,AL385)*OFFSET(Input!$O$27,IF(A386=121,-1,0)+MIN(B386,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A386=1,PMF_1st=0),0,IF(SUM($K$5:$L386)-$AU385>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B385,B386),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C386-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B386,99),0,1,1))*VLOOKUP($B386,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[383,32,11,null,71,{"$f":"IF(A387=\"\",\"\",IF(A387=1,Age_Full_Month,IF(F386=11,0,F386+1)))","v":10},71,0,{"$f":"IF(A387=\"\",\"\",IF(AND(F387=11,G387=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H387-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C387-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B387,99),0,1,1)*K387,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*L387,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B387,0,1,1)*M387,FEE_rounding)","v":0},0,0,{"$f":"IF(C387>=1,ROUND(K387*OFFSET(Input!$U$27,B387,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B387=1,0,IF($C387>=1,ROUND(OFFSET(Input!$X$27,B387,0,1,1)*AL386,AV_rounding),0))","v":0},{"$f":"IF(B387=1,0,IF(C387=1,ROUND(OFFSET(Input!$W$27,B387,0,1,1)*AVERAGE($AI$5,$AL$5:$AL385),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),OFFSET(Input!$G$27,B387,0,1,1)-AE387,0)","v":0},{"$f":"IF(AND(C387=1,OFFSET(Input!$G$27,B387,0,1,1)>0),MIN(OFFSET(Input!$G$27,B387,0,1,1),AP386),0)","v":0},0,0,0,0,0,0,0,-117632.153702852,-135012.153702852,-134317.78446390599,-134317.78446390599,{"$f":"IF(A387=\"\",\"\",AL387-ROUND(AL387*OFFSET(Input!$S$27,$B387,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A387=\"\",\"\",ROUND(AP387*(1-OFFSET(Input!$T$27,MIN(B387,10),0,1,1)),2*FEE_rounding))","v":-134317.78446390599},5365682.2155360943,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A387=1,PMF_1st=0),0,ROUND(IF(A387=1,AI387,AL386)*OFFSET(Input!$O$27,IF(A387=121,-1,0)+MIN(B387,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A387=1,PMF_1st=0),0,IF(SUM($K$5:$L387)-$AU386>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B386,B387),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C387-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B387,99),0,1,1))*VLOOKUP($B387,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[384,32,12,null,71,{"$f":"IF(A388=\"\",\"\",IF(A388=1,Age_Full_Month,IF(F387=11,0,F387+1)))","v":11},71,0,{"$f":"IF(A388=\"\",\"\",IF(AND(F388=11,G388=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H388-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C388-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B388,99),0,1,1)*K388,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*L388,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B388,0,1,1)*M388,FEE_rounding)","v":0},0,0,{"$f":"IF(C388>=1,ROUND(K388*OFFSET(Input!$U$27,B388,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B388=1,0,IF($C388>=1,ROUND(OFFSET(Input!$X$27,B388,0,1,1)*AL387,AV_rounding),0))","v":0},{"$f":"IF(B388=1,0,IF(C388=1,ROUND(OFFSET(Input!$W$27,B388,0,1,1)*AVERAGE($AI$5,$AL$5:$AL386),AV_rounding),0))","v":0},0,0,17380,0,0,0,0,0,{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),OFFSET(Input!$G$27,B388,0,1,1)-AE388,0)","v":0},{"$f":"IF(AND(C388=1,OFFSET(Input!$G$27,B388,0,1,1)>0),MIN(OFFSET(Input!$G$27,B388,0,1,1),AP387),0)","v":0},0,0,0,0,0,0,0,-134317.78446390599,-151697.78446390599,-150917.600811849,-150917.600811849,{"$f":"IF(A388=\"\",\"\",AL388-ROUND(AL388*OFFSET(Input!$S$27,$B388,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A388=\"\",\"\",ROUND(AP388*(1-OFFSET(Input!$T$27,MIN(B388,10),0,1,1)),2*FEE_rounding))","v":-150917.600811849},5349082.3991881507,0,0,0,5500000,5500000,3000000,5500000,17380,0,null,null,{"$f":"IF(AND(A388=1,PMF_1st=0),0,ROUND(IF(A388=1,AI388,AL387)*OFFSET(Input!$O$27,IF(A388=121,-1,0)+MIN(B388,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A388=1,PMF_1st=0),0,IF(SUM($K$5:$L388)-$AU387>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B387,B388),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C388-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B388,99),0,1,1))*VLOOKUP($B388,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[385,33,1,null,{"$f":"IF($A389=\"\",\"\",Age_Insured+B389-1)","v":72},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Month,IF(F388=11,0,F388+1)))","v":0},{"$f":"IF(A389=\"\",\"\",IF(A389=1,Age_Full_Year,IF(F388=11,G388+1,G388)))","v":72},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),DAY(EOMONTH((SignYY+INT(A389/12)+1911)&\"/\"&(IF(MOD(SignMM+A389-1,12)=0,12,MOD(SignMM+A389-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A389=\"\",\"\",IF(AND(F389=11,G389=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H389-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B389-1>=BPP,\"\",IF(AS388>0,1,0))","v":1},{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,IF(($BJ389+$AL388+$AP388+$AW389)/($BJ389+$AL388+$AP388)>$BK389,VLOOKUP($B389,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K389=0,0,IF(MOD(C389-1,12/Prem_Freq)=0,VLOOKUP(B389,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C389=1,VLOOKUP(B389,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C389-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B389,99),0,1,1)*K389,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*L389,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B389,0,1,1)*M389,FEE_rounding)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,K389-N389))","v":0},{"$f":"IF(A390=\"\",\"\",IF(K389=\"*****\",\"*****\",L389-O389+M389-P389))","v":0},{"$f":"IF(C389>=1,ROUND(K389*OFFSET(Input!$U$27,B389,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B389=1,0,IF($C389>=1,ROUND(OFFSET(Input!$X$27,B389,0,1,1)*AL388,AV_rounding),0))","v":0},{"$f":"IF(B389=1,0,IF(C389=1,ROUND(OFFSET(Input!$W$27,B389,0,1,1)*AVERAGE($AI$5,$AL$5:$AL387),AV_rounding),0))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,BA389,AI389))","v":0},{"$f":"IF(E389=\"\",\"\",IF(SUM(AI389,-V389)>BB389,BB389,SUM(AI389,-V389)))","v":0},{"$f":"IF(E389=\"\",\"\",IF(AI389>BA389+BB389,0,BA389-AI389))","v":19030},0,0,{"$f":"IF(E389=\" \",\" \",IF(Z389<BI388+BC389+BE389+BD389*0+BF389,BI388+BC389+BE389+BD389*0+BF389-BI388-Z389,0))","v":0},0,0,{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),OFFSET(Input!$G$27,B389,0,1,1)-AE389,0)","v":0},{"$f":"IF(AND(C389=1,OFFSET(Input!$G$27,B389,0,1,1)>0),MIN(OFFSET(Input!$G$27,B389,0,1,1),AP388),0)","v":0},{"$f":"IF(A390=\"\",\"\",AF388+AD389+AE389)","v":0},0,0,{"$f":"IF(A389=\"\",\"\",AL388+Q389+R389*0+IF(A389=1,0,SUM(S389:U389)))","v":0},{"$f":"IF(A389=\"\",\"\",AI389-V389-W389-Z389-AD389)","v":0},{"$f":"ROUND((AJ389-AB389)*(1+IRR_3)^(1/12)+IF(A389=1,S389,0),AV_rounding)","v":0},{"$f":"ROUND(AK389-AG389,AV_rounding)","v":0},-150917.600811849,-169947.600811849,{"$f":"ROUND((AN389-AC389)*(1+IRR_3)^(1/12),AV_rounding)","v":-169073.558120136},{"$f":"ROUND(AO389-AH389,AV_rounding)","v":-169073.558120136},{"$f":"IF(A389=\"\",\"\",AL389-ROUND(AL389*OFFSET(Input!$S$27,$B389,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A389=\"\",\"\",ROUND(AP389*(1-OFFSET(Input!$T$27,MIN(B389,10),0,1,1)),2*FEE_rounding))","v":-169073.558120136},5330926.4418798639,0,{"$f":"IF(A390=\"\",\"\",AU388+AD389+AE389)","v":0},{"$f":"IF(A389=\"\",\"\",IF(K389=\"*****\",0,Q389+R389))","v":0},5500000,5500000,{"$f":"IF(A389=1,K389,MAX(AY388+K389-AD388-AE388,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ389/100000*VLOOKUP(Age_Insured+B389-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I389>0,I389/H389,1),2*FEE_rounding)*IF(G390>14,1,0)*IF(AND(I389=0,H389>0),0,1)","v":19030},0,null,null,{"$f":"IF(AND(A389=1,PMF_1st=0),0,ROUND(IF(A389=1,AI389,AL388)*OFFSET(Input!$O$27,IF(A389=121,-1,0)+MIN(B389,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A389=1,PMF_1st=0),0,IF(SUM($K$5:$L389)-$AU388>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B388,B389),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C389-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B389,99),0,1,1))*VLOOKUP($B389,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A389+1","v":386},{"$f":"IF($A390=\"\",\"\",INT((A390-1)/12)+1)","v":33},{"$f":"IF($A390=\"\",\"\",MOD((A390-1),12)+1)","v":2},null,72,{"$f":"IF(A390=\"\",\"\",IF(A390=1,Age_Full_Month,IF(F389=11,0,F389+1)))","v":1},72,0,{"$f":"IF(A390=\"\",\"\",IF(AND(F390=11,G390=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H390-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C390-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B390,99),0,1,1)*K390,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*L390,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B390,0,1,1)*M390,FEE_rounding)","v":0},0,0,{"$f":"IF(C390>=1,ROUND(K390*OFFSET(Input!$U$27,B390,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B390=1,0,IF($C390>=1,ROUND(OFFSET(Input!$X$27,B390,0,1,1)*AL389,AV_rounding),0))","v":0},{"$f":"IF(B390=1,0,IF(C390=1,ROUND(OFFSET(Input!$W$27,B390,0,1,1)*AVERAGE($AI$5,$AL$5:$AL388),AV_rounding),0))","v":0},0,0,19030,{"$f":"Q390+R390","v":0},{"$f":"IF(E390=\" \",\" \",IF(AI390+AM390-V390>BI389+BC390+BD390+BF390+BE390,BI389+BC390+BD390+BF390+BE390,MAX(AI390+AM390-V390,0)))","v":0},0,{"$f":"BG390","v":0},0,{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),OFFSET(Input!$G$27,B390,0,1,1)-AE390,0)","v":0},{"$f":"IF(AND(C390=1,OFFSET(Input!$G$27,B390,0,1,1)>0),MIN(OFFSET(Input!$G$27,B390,0,1,1),AP389),0)","v":0},0,0,0,0,0,0,0,{"$f":"R390+AO389","v":-169073.558120136},{"$f":"AM390-X390-AA390-AE390","v":-188103.558120136},-187136.139107013,-187136.139107013,{"$f":"IF(A390=\"\",\"\",AL390-ROUND(AL390*OFFSET(Input!$S$27,$B390,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A390=\"\",\"\",ROUND(AP390*(1-OFFSET(Input!$T$27,MIN(B390,10),0,1,1)),2*FEE_rounding))","v":-187136.139107013},{"$f":"AW390+AL390+AP390","v":5312863.8608929869},0,0,0,{"$f":"AW389","v":5500000},{"$f":"AW390+AI390","v":5500000},3000000,{"$f":"IF(A390=\"\",\"\",AW390)","v":5500000},19030,0,null,null,{"$f":"IF(AND(A390=1,PMF_1st=0),0,ROUND(IF(A390=1,AI390,AL389)*OFFSET(Input!$O$27,IF(A390=121,-1,0)+MIN(B390,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A390=1,PMF_1st=0),0,IF(SUM($K$5:$L390)-$AU389>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B389,B390),21),0,1,1)))","v":0},null,null,{"$f":"BI389+BC390+BD390+BE390+BF390-Z390-AA390","v":0},{"$f":"IF(MOD($C390-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B390,99),0,1,1))*VLOOKUP($B390,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E390<=30,1.9,IF($E390<=40,1.6,IF($E390<=50,1.4,IF($E390<=60,1.2,IF($E390<=70,1.1,IF($E390<=90,1.02,1))))))","v":1.02}]
[387,33,3,null,72,{"$f":"IF(A391=\"\",\"\",IF(A391=1,Age_Full_Month,IF(F390=11,0,F390+1)))","v":2},72,0,{"$f":"IF(A391=\"\",\"\",IF(AND(F391=11,G391=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H391-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C391-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B391,99),0,1,1)*K391,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*L391,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B391,0,1,1)*M391,FEE_rounding)","v":0},0,0,{"$f":"IF(C391>=1,ROUND(K391*OFFSET(Input!$U$27,B391,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B391=1,0,IF($C391>=1,ROUND(OFFSET(Input!$X$27,B391,0,1,1)*AL390,AV_rounding),0))","v":0},{"$f":"IF(B391=1,0,IF(C391=1,ROUND(OFFSET(Input!$W$27,B391,0,1,1)*AVERAGE($AI$5,$AL$5:$AL389),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),OFFSET(Input!$G$27,B391,0,1,1)-AE391,0)","v":0},{"$f":"IF(AND(C391=1,OFFSET(Input!$G$27,B391,0,1,1)>0),MIN(OFFSET(Input!$G$27,B391,0,1,1),AP390),0)","v":0},0,0,0,0,0,0,0,-187136.139107013,-206166.139107013,-205105.82400809799,-205105.82400809799,{"$f":"IF(A391=\"\",\"\",AL391-ROUND(AL391*OFFSET(Input!$S$27,$B391,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A391=\"\",\"\",ROUND(AP391*(1-OFFSET(Input!$T$27,MIN(B391,10),0,1,1)),2*FEE_rounding))","v":-205105.82400809799},5294894.1759919021,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A391=1,PMF_1st=0),0,ROUND(IF(A391=1,AI391,AL390)*OFFSET(Input!$O$27,IF(A391=121,-1,0)+MIN(B391,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A391=1,PMF_1st=0),0,IF(SUM($K$5:$L391)-$AU390>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B390,B391),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C391-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B391,99),0,1,1))*VLOOKUP($B391,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[388,33,4,null,72,{"$f":"IF(A392=\"\",\"\",IF(A392=1,Age_Full_Month,IF(F391=11,0,F391+1)))","v":3},72,0,{"$f":"IF(A392=\"\",\"\",IF(AND(F392=11,G392=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H392-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C392-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B392,99),0,1,1)*K392,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*L392,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B392,0,1,1)*M392,FEE_rounding)","v":0},0,0,{"$f":"IF(C392>=1,ROUND(K392*OFFSET(Input!$U$27,B392,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B392=1,0,IF($C392>=1,ROUND(OFFSET(Input!$X$27,B392,0,1,1)*AL391,AV_rounding),0))","v":0},{"$f":"IF(B392=1,0,IF(C392=1,ROUND(OFFSET(Input!$W$27,B392,0,1,1)*AVERAGE($AI$5,$AL$5:$AL390),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),OFFSET(Input!$G$27,B392,0,1,1)-AE392,0)","v":0},{"$f":"IF(AND(C392=1,OFFSET(Input!$G$27,B392,0,1,1)>0),MIN(OFFSET(Input!$G$27,B392,0,1,1),AP391),0)","v":0},0,0,0,0,0,0,0,-205105.82400809799,-224135.82400809799,-222983.090589153,-222983.090589153,{"$f":"IF(A392=\"\",\"\",AL392-ROUND(AL392*OFFSET(Input!$S$27,$B392,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A392=\"\",\"\",ROUND(AP392*(1-OFFSET(Input!$T$27,MIN(B392,10),0,1,1)),2*FEE_rounding))","v":-222983.090589153},5277016.9094108474,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A392=1,PMF_1st=0),0,ROUND(IF(A392=1,AI392,AL391)*OFFSET(Input!$O$27,IF(A392=121,-1,0)+MIN(B392,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A392=1,PMF_1st=0),0,IF(SUM($K$5:$L392)-$AU391>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B391,B392),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C392-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B392,99),0,1,1))*VLOOKUP($B392,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[389,33,5,null,72,{"$f":"IF(A393=\"\",\"\",IF(A393=1,Age_Full_Month,IF(F392=11,0,F392+1)))","v":4},72,0,{"$f":"IF(A393=\"\",\"\",IF(AND(F393=11,G393=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H393-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C393-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B393,99),0,1,1)*K393,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*L393,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B393,0,1,1)*M393,FEE_rounding)","v":0},0,0,{"$f":"IF(C393>=1,ROUND(K393*OFFSET(Input!$U$27,B393,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B393=1,0,IF($C393>=1,ROUND(OFFSET(Input!$X$27,B393,0,1,1)*AL392,AV_rounding),0))","v":0},{"$f":"IF(B393=1,0,IF(C393=1,ROUND(OFFSET(Input!$W$27,B393,0,1,1)*AVERAGE($AI$5,$AL$5:$AL391),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),OFFSET(Input!$G$27,B393,0,1,1)-AE393,0)","v":0},{"$f":"IF(AND(C393=1,OFFSET(Input!$G$27,B393,0,1,1)>0),MIN(OFFSET(Input!$G$27,B393,0,1,1),AP392),0)","v":0},0,0,0,0,0,0,0,-222983.090589153,-242013.090589153,-240768.414158784,-240768.414158784,{"$f":"IF(A393=\"\",\"\",AL393-ROUND(AL393*OFFSET(Input!$S$27,$B393,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A393=\"\",\"\",ROUND(AP393*(1-OFFSET(Input!$T$27,MIN(B393,10),0,1,1)),2*FEE_rounding))","v":-240768.414158784},5259231.5858412161,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A393=1,PMF_1st=0),0,ROUND(IF(A393=1,AI393,AL392)*OFFSET(Input!$O$27,IF(A393=121,-1,0)+MIN(B393,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A393=1,PMF_1st=0),0,IF(SUM($K$5:$L393)-$AU392>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B392,B393),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C393-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B393,99),0,1,1))*VLOOKUP($B393,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[390,33,6,null,72,{"$f":"IF(A394=\"\",\"\",IF(A394=1,Age_Full_Month,IF(F393=11,0,F393+1)))","v":5},72,0,{"$f":"IF(A394=\"\",\"\",IF(AND(F394=11,G394=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H394-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C394-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B394,99),0,1,1)*K394,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*L394,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B394,0,1,1)*M394,FEE_rounding)","v":0},0,0,{"$f":"IF(C394>=1,ROUND(K394*OFFSET(Input!$U$27,B394,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B394=1,0,IF($C394>=1,ROUND(OFFSET(Input!$X$27,B394,0,1,1)*AL393,AV_rounding),0))","v":0},{"$f":"IF(B394=1,0,IF(C394=1,ROUND(OFFSET(Input!$W$27,B394,0,1,1)*AVERAGE($AI$5,$AL$5:$AL392),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),OFFSET(Input!$G$27,B394,0,1,1)-AE394,0)","v":0},{"$f":"IF(AND(C394=1,OFFSET(Input!$G$27,B394,0,1,1)>0),MIN(OFFSET(Input!$G$27,B394,0,1,1),AP393),0)","v":0},0,0,0,0,0,0,0,-240768.414158784,-259798.414158784,-258462.26758107799,-258462.26758107799,{"$f":"IF(A394=\"\",\"\",AL394-ROUND(AL394*OFFSET(Input!$S$27,$B394,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A394=\"\",\"\",ROUND(AP394*(1-OFFSET(Input!$T$27,MIN(B394,10),0,1,1)),2*FEE_rounding))","v":-258462.26758107799},5241537.7324189218,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A394=1,PMF_1st=0),0,ROUND(IF(A394=1,AI394,AL393)*OFFSET(Input!$O$27,IF(A394=121,-1,0)+MIN(B394,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A394=1,PMF_1st=0),0,IF(SUM($K$5:$L394)-$AU393>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B393,B394),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C394-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B394,99),0,1,1))*VLOOKUP($B394,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[391,33,7,null,72,{"$f":"IF(A395=\"\",\"\",IF(A395=1,Age_Full_Month,IF(F394=11,0,F394+1)))","v":6},72,0,{"$f":"IF(A395=\"\",\"\",IF(AND(F395=11,G395=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H395-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C395-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B395,99),0,1,1)*K395,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*L395,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B395,0,1,1)*M395,FEE_rounding)","v":0},0,0,{"$f":"IF(C395>=1,ROUND(K395*OFFSET(Input!$U$27,B395,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B395=1,0,IF($C395>=1,ROUND(OFFSET(Input!$X$27,B395,0,1,1)*AL394,AV_rounding),0))","v":0},{"$f":"IF(B395=1,0,IF(C395=1,ROUND(OFFSET(Input!$W$27,B395,0,1,1)*AVERAGE($AI$5,$AL$5:$AL393),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),OFFSET(Input!$G$27,B395,0,1,1)-AE395,0)","v":0},{"$f":"IF(AND(C395=1,OFFSET(Input!$G$27,B395,0,1,1)>0),MIN(OFFSET(Input!$G$27,B395,0,1,1),AP394),0)","v":0},0,0,0,0,0,0,0,-258462.26758107799,-277492.26758107799,-276065.12128817698,-276065.12128817698,{"$f":"IF(A395=\"\",\"\",AL395-ROUND(AL395*OFFSET(Input!$S$27,$B395,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A395=\"\",\"\",ROUND(AP395*(1-OFFSET(Input!$T$27,MIN(B395,10),0,1,1)),2*FEE_rounding))","v":-276065.12128817698},5223934.8787118234,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A395=1,PMF_1st=0),0,ROUND(IF(A395=1,AI395,AL394)*OFFSET(Input!$O$27,IF(A395=121,-1,0)+MIN(B395,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A395=1,PMF_1st=0),0,IF(SUM($K$5:$L395)-$AU394>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B394,B395),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C395-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B395,99),0,1,1))*VLOOKUP($B395,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[392,33,8,null,72,{"$f":"IF(A396=\"\",\"\",IF(A396=1,Age_Full_Month,IF(F395=11,0,F395+1)))","v":7},72,0,{"$f":"IF(A396=\"\",\"\",IF(AND(F396=11,G396=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H396-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C396-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B396,99),0,1,1)*K396,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*L396,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B396,0,1,1)*M396,FEE_rounding)","v":0},0,0,{"$f":"IF(C396>=1,ROUND(K396*OFFSET(Input!$U$27,B396,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B396=1,0,IF($C396>=1,ROUND(OFFSET(Input!$X$27,B396,0,1,1)*AL395,AV_rounding),0))","v":0},{"$f":"IF(B396=1,0,IF(C396=1,ROUND(OFFSET(Input!$W$27,B396,0,1,1)*AVERAGE($AI$5,$AL$5:$AL394),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),OFFSET(Input!$G$27,B396,0,1,1)-AE396,0)","v":0},{"$f":"IF(AND(C396=1,OFFSET(Input!$G$27,B396,0,1,1)>0),MIN(OFFSET(Input!$G$27,B396,0,1,1),AP395),0)","v":0},0,0,0,0,0,0,0,-276065.12128817698,-295095.12128817698,-293577.44329278398,-293577.44329278398,{"$f":"IF(A396=\"\",\"\",AL396-ROUND(AL396*OFFSET(Input!$S$27,$B396,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A396=\"\",\"\",ROUND(AP396*(1-OFFSET(Input!$T$27,MIN(B396,10),0,1,1)),2*FEE_rounding))","v":-293577.44329278398},5206422.5567072164,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A396=1,PMF_1st=0),0,ROUND(IF(A396=1,AI396,AL395)*OFFSET(Input!$O$27,IF(A396=121,-1,0)+MIN(B396,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A396=1,PMF_1st=0),0,IF(SUM($K$5:$L396)-$AU395>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B395,B396),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C396-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B396,99),0,1,1))*VLOOKUP($B396,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[393,33,9,null,72,{"$f":"IF(A397=\"\",\"\",IF(A397=1,Age_Full_Month,IF(F396=11,0,F396+1)))","v":8},72,0,{"$f":"IF(A397=\"\",\"\",IF(AND(F397=11,G397=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H397-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C397-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B397,99),0,1,1)*K397,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*L397,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B397,0,1,1)*M397,FEE_rounding)","v":0},0,0,{"$f":"IF(C397>=1,ROUND(K397*OFFSET(Input!$U$27,B397,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B397=1,0,IF($C397>=1,ROUND(OFFSET(Input!$X$27,B397,0,1,1)*AL396,AV_rounding),0))","v":0},{"$f":"IF(B397=1,0,IF(C397=1,ROUND(OFFSET(Input!$W$27,B397,0,1,1)*AVERAGE($AI$5,$AL$5:$AL395),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),OFFSET(Input!$G$27,B397,0,1,1)-AE397,0)","v":0},{"$f":"IF(AND(C397=1,OFFSET(Input!$G$27,B397,0,1,1)>0),MIN(OFFSET(Input!$G$27,B397,0,1,1),AP396),0)","v":0},0,0,0,0,0,0,0,-293577.44329278398,-312607.44329278398,-310999.69920060597,-310999.69920060597,{"$f":"IF(A397=\"\",\"\",AL397-ROUND(AL397*OFFSET(Input!$S$27,$B397,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A397=\"\",\"\",ROUND(AP397*(1-OFFSET(Input!$T$27,MIN(B397,10),0,1,1)),2*FEE_rounding))","v":-310999.69920060597},5189000.300799394,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A397=1,PMF_1st=0),0,ROUND(IF(A397=1,AI397,AL396)*OFFSET(Input!$O$27,IF(A397=121,-1,0)+MIN(B397,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A397=1,PMF_1st=0),0,IF(SUM($K$5:$L397)-$AU396>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B396,B397),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C397-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B397,99),0,1,1))*VLOOKUP($B397,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[394,33,10,null,72,{"$f":"IF(A398=\"\",\"\",IF(A398=1,Age_Full_Month,IF(F397=11,0,F397+1)))","v":9},72,0,{"$f":"IF(A398=\"\",\"\",IF(AND(F398=11,G398=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H398-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C398-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B398,99),0,1,1)*K398,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*L398,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B398,0,1,1)*M398,FEE_rounding)","v":0},0,0,{"$f":"IF(C398>=1,ROUND(K398*OFFSET(Input!$U$27,B398,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B398=1,0,IF($C398>=1,ROUND(OFFSET(Input!$X$27,B398,0,1,1)*AL397,AV_rounding),0))","v":0},{"$f":"IF(B398=1,0,IF(C398=1,ROUND(OFFSET(Input!$W$27,B398,0,1,1)*AVERAGE($AI$5,$AL$5:$AL396),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),OFFSET(Input!$G$27,B398,0,1,1)-AE398,0)","v":0},{"$f":"IF(AND(C398=1,OFFSET(Input!$G$27,B398,0,1,1)>0),MIN(OFFSET(Input!$G$27,B398,0,1,1),AP397),0)","v":0},0,0,0,0,0,0,0,-310999.69920060597,-330029.69920060597,-328332.352222735,-328332.352222735,{"$f":"IF(A398=\"\",\"\",AL398-ROUND(AL398*OFFSET(Input!$S$27,$B398,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A398=\"\",\"\",ROUND(AP398*(1-OFFSET(Input!$T$27,MIN(B398,10),0,1,1)),2*FEE_rounding))","v":-328332.352222735},5171667.6477772649,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A398=1,PMF_1st=0),0,ROUND(IF(A398=1,AI398,AL397)*OFFSET(Input!$O$27,IF(A398=121,-1,0)+MIN(B398,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A398=1,PMF_1st=0),0,IF(SUM($K$5:$L398)-$AU397>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B397,B398),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C398-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B398,99),0,1,1))*VLOOKUP($B398,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[395,33,11,null,72,{"$f":"IF(A399=\"\",\"\",IF(A399=1,Age_Full_Month,IF(F398=11,0,F398+1)))","v":10},72,0,{"$f":"IF(A399=\"\",\"\",IF(AND(F399=11,G399=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H399-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C399-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B399,99),0,1,1)*K399,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*L399,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B399,0,1,1)*M399,FEE_rounding)","v":0},0,0,{"$f":"IF(C399>=1,ROUND(K399*OFFSET(Input!$U$27,B399,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B399=1,0,IF($C399>=1,ROUND(OFFSET(Input!$X$27,B399,0,1,1)*AL398,AV_rounding),0))","v":0},{"$f":"IF(B399=1,0,IF(C399=1,ROUND(OFFSET(Input!$W$27,B399,0,1,1)*AVERAGE($AI$5,$AL$5:$AL397),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),OFFSET(Input!$G$27,B399,0,1,1)-AE399,0)","v":0},{"$f":"IF(AND(C399=1,OFFSET(Input!$G$27,B399,0,1,1)>0),MIN(OFFSET(Input!$G$27,B399,0,1,1),AP398),0)","v":0},0,0,0,0,0,0,0,-328332.352222735,-347362.352222735,-345575.86318796099,-345575.86318796099,{"$f":"IF(A399=\"\",\"\",AL399-ROUND(AL399*OFFSET(Input!$S$27,$B399,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A399=\"\",\"\",ROUND(AP399*(1-OFFSET(Input!$T$27,MIN(B399,10),0,1,1)),2*FEE_rounding))","v":-345575.86318796099},5154424.1368120387,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A399=1,PMF_1st=0),0,ROUND(IF(A399=1,AI399,AL398)*OFFSET(Input!$O$27,IF(A399=121,-1,0)+MIN(B399,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A399=1,PMF_1st=0),0,IF(SUM($K$5:$L399)-$AU398>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B398,B399),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C399-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B399,99),0,1,1))*VLOOKUP($B399,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[396,33,12,null,72,{"$f":"IF(A400=\"\",\"\",IF(A400=1,Age_Full_Month,IF(F399=11,0,F399+1)))","v":11},72,0,{"$f":"IF(A400=\"\",\"\",IF(AND(F400=11,G400=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H400-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C400-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B400,99),0,1,1)*K400,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*L400,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B400,0,1,1)*M400,FEE_rounding)","v":0},0,0,{"$f":"IF(C400>=1,ROUND(K400*OFFSET(Input!$U$27,B400,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B400=1,0,IF($C400>=1,ROUND(OFFSET(Input!$X$27,B400,0,1,1)*AL399,AV_rounding),0))","v":0},{"$f":"IF(B400=1,0,IF(C400=1,ROUND(OFFSET(Input!$W$27,B400,0,1,1)*AVERAGE($AI$5,$AL$5:$AL398),AV_rounding),0))","v":0},0,0,19030,0,0,0,0,0,{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),OFFSET(Input!$G$27,B400,0,1,1)-AE400,0)","v":0},{"$f":"IF(AND(C400=1,OFFSET(Input!$G$27,B400,0,1,1)>0),MIN(OFFSET(Input!$G$27,B400,0,1,1),AP399),0)","v":0},0,0,0,0,0,0,0,-345575.86318796099,-364605.86318796099,-362730.69055502699,-362730.69055502699,{"$f":"IF(A400=\"\",\"\",AL400-ROUND(AL400*OFFSET(Input!$S$27,$B400,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A400=\"\",\"\",ROUND(AP400*(1-OFFSET(Input!$T$27,MIN(B400,10),0,1,1)),2*FEE_rounding))","v":-362730.69055502699},5137269.3094449732,0,0,0,5500000,5500000,3000000,5500000,19030,0,null,null,{"$f":"IF(AND(A400=1,PMF_1st=0),0,ROUND(IF(A400=1,AI400,AL399)*OFFSET(Input!$O$27,IF(A400=121,-1,0)+MIN(B400,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A400=1,PMF_1st=0),0,IF(SUM($K$5:$L400)-$AU399>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B399,B400),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C400-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B400,99),0,1,1))*VLOOKUP($B400,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[397,34,1,null,73,{"$f":"IF(A401=\"\",\"\",IF(A401=1,Age_Full_Month,IF(F400=11,0,F400+1)))","v":0},73,0,{"$f":"IF(A401=\"\",\"\",IF(AND(F401=11,G401=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H401-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C401-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B401,99),0,1,1)*K401,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*L401,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B401,0,1,1)*M401,FEE_rounding)","v":0},0,0,{"$f":"IF(C401>=1,ROUND(K401*OFFSET(Input!$U$27,B401,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B401=1,0,IF($C401>=1,ROUND(OFFSET(Input!$X$27,B401,0,1,1)*AL400,AV_rounding),0))","v":0},{"$f":"IF(B401=1,0,IF(C401=1,ROUND(OFFSET(Input!$W$27,B401,0,1,1)*AVERAGE($AI$5,$AL$5:$AL399),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),OFFSET(Input!$G$27,B401,0,1,1)-AE401,0)","v":0},{"$f":"IF(AND(C401=1,OFFSET(Input!$G$27,B401,0,1,1)>0),MIN(OFFSET(Input!$G$27,B401,0,1,1),AP400),0)","v":0},0,0,0,0,0,0,0,-362730.69055502699,-383575.69055502699,-381602.95585652703,-381602.95585652703,{"$f":"IF(A401=\"\",\"\",AL401-ROUND(AL401*OFFSET(Input!$S$27,$B401,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A401=\"\",\"\",ROUND(AP401*(1-OFFSET(Input!$T$27,MIN(B401,10),0,1,1)),2*FEE_rounding))","v":-381602.95585652703},5118397.0441434728,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A401=1,PMF_1st=0),0,ROUND(IF(A401=1,AI401,AL400)*OFFSET(Input!$O$27,IF(A401=121,-1,0)+MIN(B401,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A401=1,PMF_1st=0),0,IF(SUM($K$5:$L401)-$AU400>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B400,B401),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C401-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B401,99),0,1,1))*VLOOKUP($B401,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[398,34,2,null,73,{"$f":"IF(A402=\"\",\"\",IF(A402=1,Age_Full_Month,IF(F401=11,0,F401+1)))","v":1},73,0,{"$f":"IF(A402=\"\",\"\",IF(AND(F402=11,G402=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H402-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C402-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B402,99),0,1,1)*K402,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*L402,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B402,0,1,1)*M402,FEE_rounding)","v":0},0,0,{"$f":"IF(C402>=1,ROUND(K402*OFFSET(Input!$U$27,B402,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B402=1,0,IF($C402>=1,ROUND(OFFSET(Input!$X$27,B402,0,1,1)*AL401,AV_rounding),0))","v":0},{"$f":"IF(B402=1,0,IF(C402=1,ROUND(OFFSET(Input!$W$27,B402,0,1,1)*AVERAGE($AI$5,$AL$5:$AL400),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),OFFSET(Input!$G$27,B402,0,1,1)-AE402,0)","v":0},{"$f":"IF(AND(C402=1,OFFSET(Input!$G$27,B402,0,1,1)>0),MIN(OFFSET(Input!$G$27,B402,0,1,1),AP401),0)","v":0},0,0,0,0,0,0,0,-381602.95585652703,-402447.95585652703,-400378.16085541598,-400378.16085541598,{"$f":"IF(A402=\"\",\"\",AL402-ROUND(AL402*OFFSET(Input!$S$27,$B402,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A402=\"\",\"\",ROUND(AP402*(1-OFFSET(Input!$T$27,MIN(B402,10),0,1,1)),2*FEE_rounding))","v":-400378.16085541598},5099621.8391445838,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A402=1,PMF_1st=0),0,ROUND(IF(A402=1,AI402,AL401)*OFFSET(Input!$O$27,IF(A402=121,-1,0)+MIN(B402,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A402=1,PMF_1st=0),0,IF(SUM($K$5:$L402)-$AU401>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B401,B402),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C402-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B402,99),0,1,1))*VLOOKUP($B402,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[399,34,3,null,73,{"$f":"IF(A403=\"\",\"\",IF(A403=1,Age_Full_Month,IF(F402=11,0,F402+1)))","v":2},73,0,{"$f":"IF(A403=\"\",\"\",IF(AND(F403=11,G403=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H403-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C403-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B403,99),0,1,1)*K403,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*L403,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B403,0,1,1)*M403,FEE_rounding)","v":0},0,0,{"$f":"IF(C403>=1,ROUND(K403*OFFSET(Input!$U$27,B403,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B403=1,0,IF($C403>=1,ROUND(OFFSET(Input!$X$27,B403,0,1,1)*AL402,AV_rounding),0))","v":0},{"$f":"IF(B403=1,0,IF(C403=1,ROUND(OFFSET(Input!$W$27,B403,0,1,1)*AVERAGE($AI$5,$AL$5:$AL401),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),OFFSET(Input!$G$27,B403,0,1,1)-AE403,0)","v":0},{"$f":"IF(AND(C403=1,OFFSET(Input!$G$27,B403,0,1,1)>0),MIN(OFFSET(Input!$G$27,B403,0,1,1),AP402),0)","v":0},0,0,0,0,0,0,0,-400378.16085541598,-421223.16085541598,-419056.80473407602,-419056.80473407602,{"$f":"IF(A403=\"\",\"\",AL403-ROUND(AL403*OFFSET(Input!$S$27,$B403,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A403=\"\",\"\",ROUND(AP403*(1-OFFSET(Input!$T$27,MIN(B403,10),0,1,1)),2*FEE_rounding))","v":-419056.80473407602},5080943.1952659236,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A403=1,PMF_1st=0),0,ROUND(IF(A403=1,AI403,AL402)*OFFSET(Input!$O$27,IF(A403=121,-1,0)+MIN(B403,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A403=1,PMF_1st=0),0,IF(SUM($K$5:$L403)-$AU402>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B402,B403),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C403-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B403,99),0,1,1))*VLOOKUP($B403,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[400,34,4,null,73,{"$f":"IF(A404=\"\",\"\",IF(A404=1,Age_Full_Month,IF(F403=11,0,F403+1)))","v":3},73,0,{"$f":"IF(A404=\"\",\"\",IF(AND(F404=11,G404=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H404-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C404-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B404,99),0,1,1)*K404,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*L404,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B404,0,1,1)*M404,FEE_rounding)","v":0},0,0,{"$f":"IF(C404>=1,ROUND(K404*OFFSET(Input!$U$27,B404,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B404=1,0,IF($C404>=1,ROUND(OFFSET(Input!$X$27,B404,0,1,1)*AL403,AV_rounding),0))","v":0},{"$f":"IF(B404=1,0,IF(C404=1,ROUND(OFFSET(Input!$W$27,B404,0,1,1)*AVERAGE($AI$5,$AL$5:$AL402),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),OFFSET(Input!$G$27,B404,0,1,1)-AE404,0)","v":0},{"$f":"IF(AND(C404=1,OFFSET(Input!$G$27,B404,0,1,1)>0),MIN(OFFSET(Input!$G$27,B404,0,1,1),AP403),0)","v":0},0,0,0,0,0,0,0,-419056.80473407602,-439901.80473407602,-437639.38410758699,-437639.38410758699,{"$f":"IF(A404=\"\",\"\",AL404-ROUND(AL404*OFFSET(Input!$S$27,$B404,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A404=\"\",\"\",ROUND(AP404*(1-OFFSET(Input!$T$27,MIN(B404,10),0,1,1)),2*FEE_rounding))","v":-437639.38410758699},5062360.6158924131,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A404=1,PMF_1st=0),0,ROUND(IF(A404=1,AI404,AL403)*OFFSET(Input!$O$27,IF(A404=121,-1,0)+MIN(B404,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A404=1,PMF_1st=0),0,IF(SUM($K$5:$L404)-$AU403>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B403,B404),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C404-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B404,99),0,1,1))*VLOOKUP($B404,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[401,34,5,null,73,{"$f":"IF(A405=\"\",\"\",IF(A405=1,Age_Full_Month,IF(F404=11,0,F404+1)))","v":4},73,0,{"$f":"IF(A405=\"\",\"\",IF(AND(F405=11,G405=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H405-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C405-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B405,99),0,1,1)*K405,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*L405,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B405,0,1,1)*M405,FEE_rounding)","v":0},0,0,{"$f":"IF(C405>=1,ROUND(K405*OFFSET(Input!$U$27,B405,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B405=1,0,IF($C405>=1,ROUND(OFFSET(Input!$X$27,B405,0,1,1)*AL404,AV_rounding),0))","v":0},{"$f":"IF(B405=1,0,IF(C405=1,ROUND(OFFSET(Input!$W$27,B405,0,1,1)*AVERAGE($AI$5,$AL$5:$AL403),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),OFFSET(Input!$G$27,B405,0,1,1)-AE405,0)","v":0},{"$f":"IF(AND(C405=1,OFFSET(Input!$G$27,B405,0,1,1)>0),MIN(OFFSET(Input!$G$27,B405,0,1,1),AP404),0)","v":0},0,0,0,0,0,0,0,-437639.38410758699,-458484.38410758699,-456126.393036931,-456126.393036931,{"$f":"IF(A405=\"\",\"\",AL405-ROUND(AL405*OFFSET(Input!$S$27,$B405,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A405=\"\",\"\",ROUND(AP405*(1-OFFSET(Input!$T$27,MIN(B405,10),0,1,1)),2*FEE_rounding))","v":-456126.393036931},5043873.6069630692,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A405=1,PMF_1st=0),0,ROUND(IF(A405=1,AI405,AL404)*OFFSET(Input!$O$27,IF(A405=121,-1,0)+MIN(B405,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A405=1,PMF_1st=0),0,IF(SUM($K$5:$L405)-$AU404>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B404,B405),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C405-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B405,99),0,1,1))*VLOOKUP($B405,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[402,34,6,null,73,{"$f":"IF(A406=\"\",\"\",IF(A406=1,Age_Full_Month,IF(F405=11,0,F405+1)))","v":5},73,0,{"$f":"IF(A406=\"\",\"\",IF(AND(F406=11,G406=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H406-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C406-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B406,99),0,1,1)*K406,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*L406,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B406,0,1,1)*M406,FEE_rounding)","v":0},0,0,{"$f":"IF(C406>=1,ROUND(K406*OFFSET(Input!$U$27,B406,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B406=1,0,IF($C406>=1,ROUND(OFFSET(Input!$X$27,B406,0,1,1)*AL405,AV_rounding),0))","v":0},{"$f":"IF(B406=1,0,IF(C406=1,ROUND(OFFSET(Input!$W$27,B406,0,1,1)*AVERAGE($AI$5,$AL$5:$AL404),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),OFFSET(Input!$G$27,B406,0,1,1)-AE406,0)","v":0},{"$f":"IF(AND(C406=1,OFFSET(Input!$G$27,B406,0,1,1)>0),MIN(OFFSET(Input!$G$27,B406,0,1,1),AP405),0)","v":0},0,0,0,0,0,0,0,-456126.393036931,-476971.393036931,-474518.32304212998,-474518.32304212998,{"$f":"IF(A406=\"\",\"\",AL406-ROUND(AL406*OFFSET(Input!$S$27,$B406,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A406=\"\",\"\",ROUND(AP406*(1-OFFSET(Input!$T$27,MIN(B406,10),0,1,1)),2*FEE_rounding))","v":-474518.32304212998},5025481.6769578699,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A406=1,PMF_1st=0),0,ROUND(IF(A406=1,AI406,AL405)*OFFSET(Input!$O$27,IF(A406=121,-1,0)+MIN(B406,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A406=1,PMF_1st=0),0,IF(SUM($K$5:$L406)-$AU405>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B405,B406),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C406-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B406,99),0,1,1))*VLOOKUP($B406,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[403,34,7,null,73,{"$f":"IF(A407=\"\",\"\",IF(A407=1,Age_Full_Month,IF(F406=11,0,F406+1)))","v":6},73,0,{"$f":"IF(A407=\"\",\"\",IF(AND(F407=11,G407=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H407-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C407-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B407,99),0,1,1)*K407,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*L407,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B407,0,1,1)*M407,FEE_rounding)","v":0},0,0,{"$f":"IF(C407>=1,ROUND(K407*OFFSET(Input!$U$27,B407,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B407=1,0,IF($C407>=1,ROUND(OFFSET(Input!$X$27,B407,0,1,1)*AL406,AV_rounding),0))","v":0},{"$f":"IF(B407=1,0,IF(C407=1,ROUND(OFFSET(Input!$W$27,B407,0,1,1)*AVERAGE($AI$5,$AL$5:$AL405),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),OFFSET(Input!$G$27,B407,0,1,1)-AE407,0)","v":0},{"$f":"IF(AND(C407=1,OFFSET(Input!$G$27,B407,0,1,1)>0),MIN(OFFSET(Input!$G$27,B407,0,1,1),AP406),0)","v":0},0,0,0,0,0,0,0,-474518.32304212998,-495363.32304212998,-492815.66311531002,-492815.66311531002,{"$f":"IF(A407=\"\",\"\",AL407-ROUND(AL407*OFFSET(Input!$S$27,$B407,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A407=\"\",\"\",ROUND(AP407*(1-OFFSET(Input!$T$27,MIN(B407,10),0,1,1)),2*FEE_rounding))","v":-492815.66311531002},5007184.3368846904,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A407=1,PMF_1st=0),0,ROUND(IF(A407=1,AI407,AL406)*OFFSET(Input!$O$27,IF(A407=121,-1,0)+MIN(B407,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A407=1,PMF_1st=0),0,IF(SUM($K$5:$L407)-$AU406>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B406,B407),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C407-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B407,99),0,1,1))*VLOOKUP($B407,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[404,34,8,null,73,{"$f":"IF(A408=\"\",\"\",IF(A408=1,Age_Full_Month,IF(F407=11,0,F407+1)))","v":7},73,0,{"$f":"IF(A408=\"\",\"\",IF(AND(F408=11,G408=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H408-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C408-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B408,99),0,1,1)*K408,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*L408,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B408,0,1,1)*M408,FEE_rounding)","v":0},0,0,{"$f":"IF(C408>=1,ROUND(K408*OFFSET(Input!$U$27,B408,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B408=1,0,IF($C408>=1,ROUND(OFFSET(Input!$X$27,B408,0,1,1)*AL407,AV_rounding),0))","v":0},{"$f":"IF(B408=1,0,IF(C408=1,ROUND(OFFSET(Input!$W$27,B408,0,1,1)*AVERAGE($AI$5,$AL$5:$AL406),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),OFFSET(Input!$G$27,B408,0,1,1)-AE408,0)","v":0},{"$f":"IF(AND(C408=1,OFFSET(Input!$G$27,B408,0,1,1)>0),MIN(OFFSET(Input!$G$27,B408,0,1,1),AP407),0)","v":0},0,0,0,0,0,0,0,-492815.66311531002,-513660.66311531002,-511018.89973370498,-511018.89973370498,{"$f":"IF(A408=\"\",\"\",AL408-ROUND(AL408*OFFSET(Input!$S$27,$B408,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A408=\"\",\"\",ROUND(AP408*(1-OFFSET(Input!$T$27,MIN(B408,10),0,1,1)),2*FEE_rounding))","v":-511018.89973370498},4988981.1002662946,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A408=1,PMF_1st=0),0,ROUND(IF(A408=1,AI408,AL407)*OFFSET(Input!$O$27,IF(A408=121,-1,0)+MIN(B408,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A408=1,PMF_1st=0),0,IF(SUM($K$5:$L408)-$AU407>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B407,B408),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C408-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B408,99),0,1,1))*VLOOKUP($B408,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[405,34,9,null,73,{"$f":"IF(A409=\"\",\"\",IF(A409=1,Age_Full_Month,IF(F408=11,0,F408+1)))","v":8},73,0,{"$f":"IF(A409=\"\",\"\",IF(AND(F409=11,G409=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H409-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C409-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B409,99),0,1,1)*K409,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*L409,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B409,0,1,1)*M409,FEE_rounding)","v":0},0,0,{"$f":"IF(C409>=1,ROUND(K409*OFFSET(Input!$U$27,B409,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B409=1,0,IF($C409>=1,ROUND(OFFSET(Input!$X$27,B409,0,1,1)*AL408,AV_rounding),0))","v":0},{"$f":"IF(B409=1,0,IF(C409=1,ROUND(OFFSET(Input!$W$27,B409,0,1,1)*AVERAGE($AI$5,$AL$5:$AL407),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),OFFSET(Input!$G$27,B409,0,1,1)-AE409,0)","v":0},{"$f":"IF(AND(C409=1,OFFSET(Input!$G$27,B409,0,1,1)>0),MIN(OFFSET(Input!$G$27,B409,0,1,1),AP408),0)","v":0},0,0,0,0,0,0,0,-511018.89973370498,-531863.89973370498,-529128.51687259099,-529128.51687259099,{"$f":"IF(A409=\"\",\"\",AL409-ROUND(AL409*OFFSET(Input!$S$27,$B409,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A409=\"\",\"\",ROUND(AP409*(1-OFFSET(Input!$T$27,MIN(B409,10),0,1,1)),2*FEE_rounding))","v":-529128.51687259099},4970871.4831274087,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A409=1,PMF_1st=0),0,ROUND(IF(A409=1,AI409,AL408)*OFFSET(Input!$O$27,IF(A409=121,-1,0)+MIN(B409,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A409=1,PMF_1st=0),0,IF(SUM($K$5:$L409)-$AU408>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B408,B409),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C409-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B409,99),0,1,1))*VLOOKUP($B409,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[406,34,10,null,73,{"$f":"IF(A410=\"\",\"\",IF(A410=1,Age_Full_Month,IF(F409=11,0,F409+1)))","v":9},73,0,{"$f":"IF(A410=\"\",\"\",IF(AND(F410=11,G410=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H410-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C410-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B410,99),0,1,1)*K410,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*L410,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B410,0,1,1)*M410,FEE_rounding)","v":0},0,0,{"$f":"IF(C410>=1,ROUND(K410*OFFSET(Input!$U$27,B410,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B410=1,0,IF($C410>=1,ROUND(OFFSET(Input!$X$27,B410,0,1,1)*AL409,AV_rounding),0))","v":0},{"$f":"IF(B410=1,0,IF(C410=1,ROUND(OFFSET(Input!$W$27,B410,0,1,1)*AVERAGE($AI$5,$AL$5:$AL408),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),OFFSET(Input!$G$27,B410,0,1,1)-AE410,0)","v":0},{"$f":"IF(AND(C410=1,OFFSET(Input!$G$27,B410,0,1,1)>0),MIN(OFFSET(Input!$G$27,B410,0,1,1),AP409),0)","v":0},0,0,0,0,0,0,0,-529128.51687259099,-549973.51687259099,-547144.99601815199,-547144.99601815199,{"$f":"IF(A410=\"\",\"\",AL410-ROUND(AL410*OFFSET(Input!$S$27,$B410,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A410=\"\",\"\",ROUND(AP410*(1-OFFSET(Input!$T$27,MIN(B410,10),0,1,1)),2*FEE_rounding))","v":-547144.99601815199},4952855.0039818482,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A410=1,PMF_1st=0),0,ROUND(IF(A410=1,AI410,AL409)*OFFSET(Input!$O$27,IF(A410=121,-1,0)+MIN(B410,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A410=1,PMF_1st=0),0,IF(SUM($K$5:$L410)-$AU409>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B409,B410),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C410-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B410,99),0,1,1))*VLOOKUP($B410,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[407,34,11,null,73,{"$f":"IF(A411=\"\",\"\",IF(A411=1,Age_Full_Month,IF(F410=11,0,F410+1)))","v":10},73,0,{"$f":"IF(A411=\"\",\"\",IF(AND(F411=11,G411=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H411-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C411-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B411,99),0,1,1)*K411,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*L411,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B411,0,1,1)*M411,FEE_rounding)","v":0},0,0,{"$f":"IF(C411>=1,ROUND(K411*OFFSET(Input!$U$27,B411,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B411=1,0,IF($C411>=1,ROUND(OFFSET(Input!$X$27,B411,0,1,1)*AL410,AV_rounding),0))","v":0},{"$f":"IF(B411=1,0,IF(C411=1,ROUND(OFFSET(Input!$W$27,B411,0,1,1)*AVERAGE($AI$5,$AL$5:$AL409),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),OFFSET(Input!$G$27,B411,0,1,1)-AE411,0)","v":0},{"$f":"IF(AND(C411=1,OFFSET(Input!$G$27,B411,0,1,1)>0),MIN(OFFSET(Input!$G$27,B411,0,1,1),AP410),0)","v":0},0,0,0,0,0,0,0,-547144.99601815199,-567989.99601815199,-565068.81618028402,-565068.81618028402,{"$f":"IF(A411=\"\",\"\",AL411-ROUND(AL411*OFFSET(Input!$S$27,$B411,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A411=\"\",\"\",ROUND(AP411*(1-OFFSET(Input!$T$27,MIN(B411,10),0,1,1)),2*FEE_rounding))","v":-565068.81618028402},4934931.1838197159,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A411=1,PMF_1st=0),0,ROUND(IF(A411=1,AI411,AL410)*OFFSET(Input!$O$27,IF(A411=121,-1,0)+MIN(B411,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A411=1,PMF_1st=0),0,IF(SUM($K$5:$L411)-$AU410>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B410,B411),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C411-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B411,99),0,1,1))*VLOOKUP($B411,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[408,34,12,null,73,{"$f":"IF(A412=\"\",\"\",IF(A412=1,Age_Full_Month,IF(F411=11,0,F411+1)))","v":11},73,0,{"$f":"IF(A412=\"\",\"\",IF(AND(F412=11,G412=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H412-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C412-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B412,99),0,1,1)*K412,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*L412,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B412,0,1,1)*M412,FEE_rounding)","v":0},0,0,{"$f":"IF(C412>=1,ROUND(K412*OFFSET(Input!$U$27,B412,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B412=1,0,IF($C412>=1,ROUND(OFFSET(Input!$X$27,B412,0,1,1)*AL411,AV_rounding),0))","v":0},{"$f":"IF(B412=1,0,IF(C412=1,ROUND(OFFSET(Input!$W$27,B412,0,1,1)*AVERAGE($AI$5,$AL$5:$AL410),AV_rounding),0))","v":0},0,0,20845,0,0,0,0,0,{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),OFFSET(Input!$G$27,B412,0,1,1)-AE412,0)","v":0},{"$f":"IF(AND(C412=1,OFFSET(Input!$G$27,B412,0,1,1)>0),MIN(OFFSET(Input!$G$27,B412,0,1,1),AP411),0)","v":0},0,0,0,0,0,0,0,-565068.81618028402,-585913.81618028402,-582900.45390532597,-582900.45390532597,{"$f":"IF(A412=\"\",\"\",AL412-ROUND(AL412*OFFSET(Input!$S$27,$B412,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A412=\"\",\"\",ROUND(AP412*(1-OFFSET(Input!$T$27,MIN(B412,10),0,1,1)),2*FEE_rounding))","v":-582900.45390532597},4917099.5460946737,0,0,0,5500000,5500000,3000000,5500000,20845,0,null,null,{"$f":"IF(AND(A412=1,PMF_1st=0),0,ROUND(IF(A412=1,AI412,AL411)*OFFSET(Input!$O$27,IF(A412=121,-1,0)+MIN(B412,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A412=1,PMF_1st=0),0,IF(SUM($K$5:$L412)-$AU411>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B411,B412),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C412-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B412,99),0,1,1))*VLOOKUP($B412,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[409,35,1,null,74,{"$f":"IF(A413=\"\",\"\",IF(A413=1,Age_Full_Month,IF(F412=11,0,F412+1)))","v":0},74,0,{"$f":"IF(A413=\"\",\"\",IF(AND(F413=11,G413=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H413-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C413-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B413,99),0,1,1)*K413,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*L413,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B413,0,1,1)*M413,FEE_rounding)","v":0},0,0,{"$f":"IF(C413>=1,ROUND(K413*OFFSET(Input!$U$27,B413,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B413=1,0,IF($C413>=1,ROUND(OFFSET(Input!$X$27,B413,0,1,1)*AL412,AV_rounding),0))","v":0},{"$f":"IF(B413=1,0,IF(C413=1,ROUND(OFFSET(Input!$W$27,B413,0,1,1)*AVERAGE($AI$5,$AL$5:$AL411),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),OFFSET(Input!$G$27,B413,0,1,1)-AE413,0)","v":0},{"$f":"IF(AND(C413=1,OFFSET(Input!$G$27,B413,0,1,1)>0),MIN(OFFSET(Input!$G$27,B413,0,1,1),AP412),0)","v":0},0,0,0,0,0,0,0,-582900.45390532597,-605670.45390532597,-602555.48298903496,-602555.48298903496,{"$f":"IF(A413=\"\",\"\",AL413-ROUND(AL413*OFFSET(Input!$S$27,$B413,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A413=\"\",\"\",ROUND(AP413*(1-OFFSET(Input!$T$27,MIN(B413,10),0,1,1)),2*FEE_rounding))","v":-602555.48298903496},4897444.5170109654,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A413=1,PMF_1st=0),0,ROUND(IF(A413=1,AI413,AL412)*OFFSET(Input!$O$27,IF(A413=121,-1,0)+MIN(B413,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A413=1,PMF_1st=0),0,IF(SUM($K$5:$L413)-$AU412>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B412,B413),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C413-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B413,99),0,1,1))*VLOOKUP($B413,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[410,35,2,null,74,{"$f":"IF(A414=\"\",\"\",IF(A414=1,Age_Full_Month,IF(F413=11,0,F413+1)))","v":1},74,0,{"$f":"IF(A414=\"\",\"\",IF(AND(F414=11,G414=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H414-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C414-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B414,99),0,1,1)*K414,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*L414,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B414,0,1,1)*M414,FEE_rounding)","v":0},0,0,{"$f":"IF(C414>=1,ROUND(K414*OFFSET(Input!$U$27,B414,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B414=1,0,IF($C414>=1,ROUND(OFFSET(Input!$X$27,B414,0,1,1)*AL413,AV_rounding),0))","v":0},{"$f":"IF(B414=1,0,IF(C414=1,ROUND(OFFSET(Input!$W$27,B414,0,1,1)*AVERAGE($AI$5,$AL$5:$AL412),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),OFFSET(Input!$G$27,B414,0,1,1)-AE414,0)","v":0},{"$f":"IF(AND(C414=1,OFFSET(Input!$G$27,B414,0,1,1)>0),MIN(OFFSET(Input!$G$27,B414,0,1,1),AP413),0)","v":0},0,0,0,0,0,0,0,-602555.48298903496,-625325.48298903496,-622109.42600595602,-622109.42600595602,{"$f":"IF(A414=\"\",\"\",AL414-ROUND(AL414*OFFSET(Input!$S$27,$B414,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A414=\"\",\"\",ROUND(AP414*(1-OFFSET(Input!$T$27,MIN(B414,10),0,1,1)),2*FEE_rounding))","v":-622109.42600595602},4877890.5739940442,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A414=1,PMF_1st=0),0,ROUND(IF(A414=1,AI414,AL413)*OFFSET(Input!$O$27,IF(A414=121,-1,0)+MIN(B414,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A414=1,PMF_1st=0),0,IF(SUM($K$5:$L414)-$AU413>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B413,B414),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C414-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B414,99),0,1,1))*VLOOKUP($B414,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[411,35,3,null,74,{"$f":"IF(A415=\"\",\"\",IF(A415=1,Age_Full_Month,IF(F414=11,0,F414+1)))","v":2},74,0,{"$f":"IF(A415=\"\",\"\",IF(AND(F415=11,G415=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H415-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C415-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B415,99),0,1,1)*K415,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*L415,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B415,0,1,1)*M415,FEE_rounding)","v":0},0,0,{"$f":"IF(C415>=1,ROUND(K415*OFFSET(Input!$U$27,B415,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B415=1,0,IF($C415>=1,ROUND(OFFSET(Input!$X$27,B415,0,1,1)*AL414,AV_rounding),0))","v":0},{"$f":"IF(B415=1,0,IF(C415=1,ROUND(OFFSET(Input!$W$27,B415,0,1,1)*AVERAGE($AI$5,$AL$5:$AL413),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),OFFSET(Input!$G$27,B415,0,1,1)-AE415,0)","v":0},{"$f":"IF(AND(C415=1,OFFSET(Input!$G$27,B415,0,1,1)>0),MIN(OFFSET(Input!$G$27,B415,0,1,1),AP414),0)","v":0},0,0,0,0,0,0,0,-622109.42600595602,-644879.42600595602,-641562.80284302903,-641562.80284302903,{"$f":"IF(A415=\"\",\"\",AL415-ROUND(AL415*OFFSET(Input!$S$27,$B415,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A415=\"\",\"\",ROUND(AP415*(1-OFFSET(Input!$T$27,MIN(B415,10),0,1,1)),2*FEE_rounding))","v":-641562.80284302903},4858437.1971569713,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A415=1,PMF_1st=0),0,ROUND(IF(A415=1,AI415,AL414)*OFFSET(Input!$O$27,IF(A415=121,-1,0)+MIN(B415,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A415=1,PMF_1st=0),0,IF(SUM($K$5:$L415)-$AU414>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B414,B415),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C415-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B415,99),0,1,1))*VLOOKUP($B415,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[412,35,4,null,74,{"$f":"IF(A416=\"\",\"\",IF(A416=1,Age_Full_Month,IF(F415=11,0,F415+1)))","v":3},74,0,{"$f":"IF(A416=\"\",\"\",IF(AND(F416=11,G416=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H416-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C416-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B416,99),0,1,1)*K416,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*L416,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B416,0,1,1)*M416,FEE_rounding)","v":0},0,0,{"$f":"IF(C416>=1,ROUND(K416*OFFSET(Input!$U$27,B416,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B416=1,0,IF($C416>=1,ROUND(OFFSET(Input!$X$27,B416,0,1,1)*AL415,AV_rounding),0))","v":0},{"$f":"IF(B416=1,0,IF(C416=1,ROUND(OFFSET(Input!$W$27,B416,0,1,1)*AVERAGE($AI$5,$AL$5:$AL414),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),OFFSET(Input!$G$27,B416,0,1,1)-AE416,0)","v":0},{"$f":"IF(AND(C416=1,OFFSET(Input!$G$27,B416,0,1,1)>0),MIN(OFFSET(Input!$G$27,B416,0,1,1),AP415),0)","v":0},0,0,0,0,0,0,0,-641562.80284302903,-664332.80284302903,-660916.13071340602,-660916.13071340602,{"$f":"IF(A416=\"\",\"\",AL416-ROUND(AL416*OFFSET(Input!$S$27,$B416,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A416=\"\",\"\",ROUND(AP416*(1-OFFSET(Input!$T$27,MIN(B416,10),0,1,1)),2*FEE_rounding))","v":-660916.13071340602},4839083.869286594,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A416=1,PMF_1st=0),0,ROUND(IF(A416=1,AI416,AL415)*OFFSET(Input!$O$27,IF(A416=121,-1,0)+MIN(B416,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A416=1,PMF_1st=0),0,IF(SUM($K$5:$L416)-$AU415>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B415,B416),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C416-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B416,99),0,1,1))*VLOOKUP($B416,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[413,35,5,null,74,{"$f":"IF(A417=\"\",\"\",IF(A417=1,Age_Full_Month,IF(F416=11,0,F416+1)))","v":4},74,0,{"$f":"IF(A417=\"\",\"\",IF(AND(F417=11,G417=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H417-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C417-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B417,99),0,1,1)*K417,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*L417,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B417,0,1,1)*M417,FEE_rounding)","v":0},0,0,{"$f":"IF(C417>=1,ROUND(K417*OFFSET(Input!$U$27,B417,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B417=1,0,IF($C417>=1,ROUND(OFFSET(Input!$X$27,B417,0,1,1)*AL416,AV_rounding),0))","v":0},{"$f":"IF(B417=1,0,IF(C417=1,ROUND(OFFSET(Input!$W$27,B417,0,1,1)*AVERAGE($AI$5,$AL$5:$AL415),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),OFFSET(Input!$G$27,B417,0,1,1)-AE417,0)","v":0},{"$f":"IF(AND(C417=1,OFFSET(Input!$G$27,B417,0,1,1)>0),MIN(OFFSET(Input!$G$27,B417,0,1,1),AP416),0)","v":0},0,0,0,0,0,0,0,-660916.13071340602,-683686.13071340602,-680169.92417020805,-680169.92417020805,{"$f":"IF(A417=\"\",\"\",AL417-ROUND(AL417*OFFSET(Input!$S$27,$B417,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A417=\"\",\"\",ROUND(AP417*(1-OFFSET(Input!$T$27,MIN(B417,10),0,1,1)),2*FEE_rounding))","v":-680169.92417020805},4819830.0758297918,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A417=1,PMF_1st=0),0,ROUND(IF(A417=1,AI417,AL416)*OFFSET(Input!$O$27,IF(A417=121,-1,0)+MIN(B417,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A417=1,PMF_1st=0),0,IF(SUM($K$5:$L417)-$AU416>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B416,B417),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C417-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B417,99),0,1,1))*VLOOKUP($B417,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[414,35,6,null,74,{"$f":"IF(A418=\"\",\"\",IF(A418=1,Age_Full_Month,IF(F417=11,0,F417+1)))","v":5},74,0,{"$f":"IF(A418=\"\",\"\",IF(AND(F418=11,G418=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H418-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C418-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B418,99),0,1,1)*K418,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*L418,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B418,0,1,1)*M418,FEE_rounding)","v":0},0,0,{"$f":"IF(C418>=1,ROUND(K418*OFFSET(Input!$U$27,B418,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B418=1,0,IF($C418>=1,ROUND(OFFSET(Input!$X$27,B418,0,1,1)*AL417,AV_rounding),0))","v":0},{"$f":"IF(B418=1,0,IF(C418=1,ROUND(OFFSET(Input!$W$27,B418,0,1,1)*AVERAGE($AI$5,$AL$5:$AL416),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),OFFSET(Input!$G$27,B418,0,1,1)-AE418,0)","v":0},{"$f":"IF(AND(C418=1,OFFSET(Input!$G$27,B418,0,1,1)>0),MIN(OFFSET(Input!$G$27,B418,0,1,1),AP417),0)","v":0},0,0,0,0,0,0,0,-680169.92417020805,-702939.92417020805,-699324.69512020005,-699324.69512020005,{"$f":"IF(A418=\"\",\"\",AL418-ROUND(AL418*OFFSET(Input!$S$27,$B418,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A418=\"\",\"\",ROUND(AP418*(1-OFFSET(Input!$T$27,MIN(B418,10),0,1,1)),2*FEE_rounding))","v":-699324.69512020005},4800675.3048797995,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A418=1,PMF_1st=0),0,ROUND(IF(A418=1,AI418,AL417)*OFFSET(Input!$O$27,IF(A418=121,-1,0)+MIN(B418,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A418=1,PMF_1st=0),0,IF(SUM($K$5:$L418)-$AU417>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B417,B418),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C418-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B418,99),0,1,1))*VLOOKUP($B418,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[415,35,7,null,74,{"$f":"IF(A419=\"\",\"\",IF(A419=1,Age_Full_Month,IF(F418=11,0,F418+1)))","v":6},74,0,{"$f":"IF(A419=\"\",\"\",IF(AND(F419=11,G419=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H419-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C419-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B419,99),0,1,1)*K419,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*L419,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B419,0,1,1)*M419,FEE_rounding)","v":0},0,0,{"$f":"IF(C419>=1,ROUND(K419*OFFSET(Input!$U$27,B419,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B419=1,0,IF($C419>=1,ROUND(OFFSET(Input!$X$27,B419,0,1,1)*AL418,AV_rounding),0))","v":0},{"$f":"IF(B419=1,0,IF(C419=1,ROUND(OFFSET(Input!$W$27,B419,0,1,1)*AVERAGE($AI$5,$AL$5:$AL417),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),OFFSET(Input!$G$27,B419,0,1,1)-AE419,0)","v":0},{"$f":"IF(AND(C419=1,OFFSET(Input!$G$27,B419,0,1,1)>0),MIN(OFFSET(Input!$G$27,B419,0,1,1),AP418),0)","v":0},0,0,0,0,0,0,0,-699324.69512020005,-722094.69512020005,-718380.95283740596,-718380.95283740596,{"$f":"IF(A419=\"\",\"\",AL419-ROUND(AL419*OFFSET(Input!$S$27,$B419,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A419=\"\",\"\",ROUND(AP419*(1-OFFSET(Input!$T$27,MIN(B419,10),0,1,1)),2*FEE_rounding))","v":-718380.95283740596},4781619.0471625943,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A419=1,PMF_1st=0),0,ROUND(IF(A419=1,AI419,AL418)*OFFSET(Input!$O$27,IF(A419=121,-1,0)+MIN(B419,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A419=1,PMF_1st=0),0,IF(SUM($K$5:$L419)-$AU418>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B418,B419),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C419-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B419,99),0,1,1))*VLOOKUP($B419,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[416,35,8,null,74,{"$f":"IF(A420=\"\",\"\",IF(A420=1,Age_Full_Month,IF(F419=11,0,F419+1)))","v":7},74,0,{"$f":"IF(A420=\"\",\"\",IF(AND(F420=11,G420=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H420-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C420-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B420,99),0,1,1)*K420,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*L420,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B420,0,1,1)*M420,FEE_rounding)","v":0},0,0,{"$f":"IF(C420>=1,ROUND(K420*OFFSET(Input!$U$27,B420,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B420=1,0,IF($C420>=1,ROUND(OFFSET(Input!$X$27,B420,0,1,1)*AL419,AV_rounding),0))","v":0},{"$f":"IF(B420=1,0,IF(C420=1,ROUND(OFFSET(Input!$W$27,B420,0,1,1)*AVERAGE($AI$5,$AL$5:$AL418),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),OFFSET(Input!$G$27,B420,0,1,1)-AE420,0)","v":0},{"$f":"IF(AND(C420=1,OFFSET(Input!$G$27,B420,0,1,1)>0),MIN(OFFSET(Input!$G$27,B420,0,1,1),AP419),0)","v":0},0,0,0,0,0,0,0,-718380.95283740596,-741150.95283740596,-737339.20397664502,-737339.20397664502,{"$f":"IF(A420=\"\",\"\",AL420-ROUND(AL420*OFFSET(Input!$S$27,$B420,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A420=\"\",\"\",ROUND(AP420*(1-OFFSET(Input!$T$27,MIN(B420,10),0,1,1)),2*FEE_rounding))","v":-737339.20397664502},4762660.7960233549,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A420=1,PMF_1st=0),0,ROUND(IF(A420=1,AI420,AL419)*OFFSET(Input!$O$27,IF(A420=121,-1,0)+MIN(B420,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A420=1,PMF_1st=0),0,IF(SUM($K$5:$L420)-$AU419>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B419,B420),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C420-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B420,99),0,1,1))*VLOOKUP($B420,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[417,35,9,null,74,{"$f":"IF(A421=\"\",\"\",IF(A421=1,Age_Full_Month,IF(F420=11,0,F420+1)))","v":8},74,0,{"$f":"IF(A421=\"\",\"\",IF(AND(F421=11,G421=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H421-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C421-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B421,99),0,1,1)*K421,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*L421,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B421,0,1,1)*M421,FEE_rounding)","v":0},0,0,{"$f":"IF(C421>=1,ROUND(K421*OFFSET(Input!$U$27,B421,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B421=1,0,IF($C421>=1,ROUND(OFFSET(Input!$X$27,B421,0,1,1)*AL420,AV_rounding),0))","v":0},{"$f":"IF(B421=1,0,IF(C421=1,ROUND(OFFSET(Input!$W$27,B421,0,1,1)*AVERAGE($AI$5,$AL$5:$AL419),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),OFFSET(Input!$G$27,B421,0,1,1)-AE421,0)","v":0},{"$f":"IF(AND(C421=1,OFFSET(Input!$G$27,B421,0,1,1)>0),MIN(OFFSET(Input!$G$27,B421,0,1,1),AP420),0)","v":0},0,0,0,0,0,0,0,-737339.20397664502,-760109.20397664502,-756199.95258700603,-756199.95258700603,{"$f":"IF(A421=\"\",\"\",AL421-ROUND(AL421*OFFSET(Input!$S$27,$B421,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A421=\"\",\"\",ROUND(AP421*(1-OFFSET(Input!$T$27,MIN(B421,10),0,1,1)),2*FEE_rounding))","v":-756199.95258700603},4743800.0474129943,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A421=1,PMF_1st=0),0,ROUND(IF(A421=1,AI421,AL420)*OFFSET(Input!$O$27,IF(A421=121,-1,0)+MIN(B421,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A421=1,PMF_1st=0),0,IF(SUM($K$5:$L421)-$AU420>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B420,B421),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C421-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B421,99),0,1,1))*VLOOKUP($B421,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[418,35,10,null,74,{"$f":"IF(A422=\"\",\"\",IF(A422=1,Age_Full_Month,IF(F421=11,0,F421+1)))","v":9},74,0,{"$f":"IF(A422=\"\",\"\",IF(AND(F422=11,G422=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H422-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C422-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B422,99),0,1,1)*K422,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*L422,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B422,0,1,1)*M422,FEE_rounding)","v":0},0,0,{"$f":"IF(C422>=1,ROUND(K422*OFFSET(Input!$U$27,B422,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B422=1,0,IF($C422>=1,ROUND(OFFSET(Input!$X$27,B422,0,1,1)*AL421,AV_rounding),0))","v":0},{"$f":"IF(B422=1,0,IF(C422=1,ROUND(OFFSET(Input!$W$27,B422,0,1,1)*AVERAGE($AI$5,$AL$5:$AL420),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),OFFSET(Input!$G$27,B422,0,1,1)-AE422,0)","v":0},{"$f":"IF(AND(C422=1,OFFSET(Input!$G$27,B422,0,1,1)>0),MIN(OFFSET(Input!$G$27,B422,0,1,1),AP421),0)","v":0},0,0,0,0,0,0,0,-756199.95258700603,-778969.95258700603,-774963.70012524701,-774963.70012524701,{"$f":"IF(A422=\"\",\"\",AL422-ROUND(AL422*OFFSET(Input!$S$27,$B422,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A422=\"\",\"\",ROUND(AP422*(1-OFFSET(Input!$T$27,MIN(B422,10),0,1,1)),2*FEE_rounding))","v":-774963.70012524701},4725036.2998747528,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A422=1,PMF_1st=0),0,ROUND(IF(A422=1,AI422,AL421)*OFFSET(Input!$O$27,IF(A422=121,-1,0)+MIN(B422,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A422=1,PMF_1st=0),0,IF(SUM($K$5:$L422)-$AU421>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B421,B422),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C422-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B422,99),0,1,1))*VLOOKUP($B422,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[419,35,11,null,74,{"$f":"IF(A423=\"\",\"\",IF(A423=1,Age_Full_Month,IF(F422=11,0,F422+1)))","v":10},74,0,{"$f":"IF(A423=\"\",\"\",IF(AND(F423=11,G423=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H423-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C423-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B423,99),0,1,1)*K423,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*L423,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B423,0,1,1)*M423,FEE_rounding)","v":0},0,0,{"$f":"IF(C423>=1,ROUND(K423*OFFSET(Input!$U$27,B423,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B423=1,0,IF($C423>=1,ROUND(OFFSET(Input!$X$27,B423,0,1,1)*AL422,AV_rounding),0))","v":0},{"$f":"IF(B423=1,0,IF(C423=1,ROUND(OFFSET(Input!$W$27,B423,0,1,1)*AVERAGE($AI$5,$AL$5:$AL421),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),OFFSET(Input!$G$27,B423,0,1,1)-AE423,0)","v":0},{"$f":"IF(AND(C423=1,OFFSET(Input!$G$27,B423,0,1,1)>0),MIN(OFFSET(Input!$G$27,B423,0,1,1),AP422),0)","v":0},0,0,0,0,0,0,0,-774963.70012524701,-797733.70012524701,-793630.94546912506,-793630.94546912506,{"$f":"IF(A423=\"\",\"\",AL423-ROUND(AL423*OFFSET(Input!$S$27,$B423,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A423=\"\",\"\",ROUND(AP423*(1-OFFSET(Input!$T$27,MIN(B423,10),0,1,1)),2*FEE_rounding))","v":-793630.94546912506},4706369.0545308748,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A423=1,PMF_1st=0),0,ROUND(IF(A423=1,AI423,AL422)*OFFSET(Input!$O$27,IF(A423=121,-1,0)+MIN(B423,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A423=1,PMF_1st=0),0,IF(SUM($K$5:$L423)-$AU422>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B422,B423),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C423-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B423,99),0,1,1))*VLOOKUP($B423,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[420,35,12,null,74,{"$f":"IF(A424=\"\",\"\",IF(A424=1,Age_Full_Month,IF(F423=11,0,F423+1)))","v":11},74,0,{"$f":"IF(A424=\"\",\"\",IF(AND(F424=11,G424=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H424-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C424-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B424,99),0,1,1)*K424,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*L424,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B424,0,1,1)*M424,FEE_rounding)","v":0},0,0,{"$f":"IF(C424>=1,ROUND(K424*OFFSET(Input!$U$27,B424,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B424=1,0,IF($C424>=1,ROUND(OFFSET(Input!$X$27,B424,0,1,1)*AL423,AV_rounding),0))","v":0},{"$f":"IF(B424=1,0,IF(C424=1,ROUND(OFFSET(Input!$W$27,B424,0,1,1)*AVERAGE($AI$5,$AL$5:$AL422),AV_rounding),0))","v":0},0,0,22770,0,0,0,0,0,{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),OFFSET(Input!$G$27,B424,0,1,1)-AE424,0)","v":0},{"$f":"IF(AND(C424=1,OFFSET(Input!$G$27,B424,0,1,1)>0),MIN(OFFSET(Input!$G$27,B424,0,1,1),AP423),0)","v":0},0,0,0,0,0,0,0,-793630.94546912506,-816400.94546912506,-812202.18493066495,-812202.18493066495,{"$f":"IF(A424=\"\",\"\",AL424-ROUND(AL424*OFFSET(Input!$S$27,$B424,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A424=\"\",\"\",ROUND(AP424*(1-OFFSET(Input!$T$27,MIN(B424,10),0,1,1)),2*FEE_rounding))","v":-812202.18493066495},4687797.8150693346,0,0,0,5500000,5500000,3000000,5500000,22770,0,null,null,{"$f":"IF(AND(A424=1,PMF_1st=0),0,ROUND(IF(A424=1,AI424,AL423)*OFFSET(Input!$O$27,IF(A424=121,-1,0)+MIN(B424,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A424=1,PMF_1st=0),0,IF(SUM($K$5:$L424)-$AU423>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B423,B424),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C424-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B424,99),0,1,1))*VLOOKUP($B424,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[421,36,1,null,75,{"$f":"IF(A425=\"\",\"\",IF(A425=1,Age_Full_Month,IF(F424=11,0,F424+1)))","v":0},75,0,{"$f":"IF(A425=\"\",\"\",IF(AND(F425=11,G425=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H425-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C425-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B425,99),0,1,1)*K425,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*L425,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B425,0,1,1)*M425,FEE_rounding)","v":0},0,0,{"$f":"IF(C425>=1,ROUND(K425*OFFSET(Input!$U$27,B425,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B425=1,0,IF($C425>=1,ROUND(OFFSET(Input!$X$27,B425,0,1,1)*AL424,AV_rounding),0))","v":0},{"$f":"IF(B425=1,0,IF(C425=1,ROUND(OFFSET(Input!$W$27,B425,0,1,1)*AVERAGE($AI$5,$AL$5:$AL423),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),OFFSET(Input!$G$27,B425,0,1,1)-AE425,0)","v":0},{"$f":"IF(AND(C425=1,OFFSET(Input!$G$27,B425,0,1,1)>0),MIN(OFFSET(Input!$G$27,B425,0,1,1),AP424),0)","v":0},0,0,0,0,0,0,0,-812202.18493066495,-837117.18493066495,-832811.88050682703,-832811.88050682703,{"$f":"IF(A425=\"\",\"\",AL425-ROUND(AL425*OFFSET(Input!$S$27,$B425,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A425=\"\",\"\",ROUND(AP425*(1-OFFSET(Input!$T$27,MIN(B425,10),0,1,1)),2*FEE_rounding))","v":-832811.88050682703},4667188.1194931734,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A425=1,PMF_1st=0),0,ROUND(IF(A425=1,AI425,AL424)*OFFSET(Input!$O$27,IF(A425=121,-1,0)+MIN(B425,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A425=1,PMF_1st=0),0,IF(SUM($K$5:$L425)-$AU424>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B424,B425),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C425-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B425,99),0,1,1))*VLOOKUP($B425,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[422,36,2,null,75,{"$f":"IF(A426=\"\",\"\",IF(A426=1,Age_Full_Month,IF(F425=11,0,F425+1)))","v":1},75,0,{"$f":"IF(A426=\"\",\"\",IF(AND(F426=11,G426=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H426-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C426-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B426,99),0,1,1)*K426,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*L426,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B426,0,1,1)*M426,FEE_rounding)","v":0},0,0,{"$f":"IF(C426>=1,ROUND(K426*OFFSET(Input!$U$27,B426,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B426=1,0,IF($C426>=1,ROUND(OFFSET(Input!$X$27,B426,0,1,1)*AL425,AV_rounding),0))","v":0},{"$f":"IF(B426=1,0,IF(C426=1,ROUND(OFFSET(Input!$W$27,B426,0,1,1)*AVERAGE($AI$5,$AL$5:$AL424),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),OFFSET(Input!$G$27,B426,0,1,1)-AE426,0)","v":0},{"$f":"IF(AND(C426=1,OFFSET(Input!$G$27,B426,0,1,1)>0),MIN(OFFSET(Input!$G$27,B426,0,1,1),AP425),0)","v":0},0,0,0,0,0,0,0,-832811.88050682703,-857726.88050682703,-853315.58015418099,-853315.58015418099,{"$f":"IF(A426=\"\",\"\",AL426-ROUND(AL426*OFFSET(Input!$S$27,$B426,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A426=\"\",\"\",ROUND(AP426*(1-OFFSET(Input!$T$27,MIN(B426,10),0,1,1)),2*FEE_rounding))","v":-853315.58015418099},4646684.4198458195,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A426=1,PMF_1st=0),0,ROUND(IF(A426=1,AI426,AL425)*OFFSET(Input!$O$27,IF(A426=121,-1,0)+MIN(B426,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A426=1,PMF_1st=0),0,IF(SUM($K$5:$L426)-$AU425>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B425,B426),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C426-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B426,99),0,1,1))*VLOOKUP($B426,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[423,36,3,null,75,{"$f":"IF(A427=\"\",\"\",IF(A427=1,Age_Full_Month,IF(F426=11,0,F426+1)))","v":2},75,0,{"$f":"IF(A427=\"\",\"\",IF(AND(F427=11,G427=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H427-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C427-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B427,99),0,1,1)*K427,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*L427,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B427,0,1,1)*M427,FEE_rounding)","v":0},0,0,{"$f":"IF(C427>=1,ROUND(K427*OFFSET(Input!$U$27,B427,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B427=1,0,IF($C427>=1,ROUND(OFFSET(Input!$X$27,B427,0,1,1)*AL426,AV_rounding),0))","v":0},{"$f":"IF(B427=1,0,IF(C427=1,ROUND(OFFSET(Input!$W$27,B427,0,1,1)*AVERAGE($AI$5,$AL$5:$AL425),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),OFFSET(Input!$G$27,B427,0,1,1)-AE427,0)","v":0},{"$f":"IF(AND(C427=1,OFFSET(Input!$G$27,B427,0,1,1)>0),MIN(OFFSET(Input!$G$27,B427,0,1,1),AP426),0)","v":0},0,0,0,0,0,0,0,-853315.58015418099,-878230.58015418099,-873713.82901114901,-873713.82901114901,{"$f":"IF(A427=\"\",\"\",AL427-ROUND(AL427*OFFSET(Input!$S$27,$B427,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A427=\"\",\"\",ROUND(AP427*(1-OFFSET(Input!$T$27,MIN(B427,10),0,1,1)),2*FEE_rounding))","v":-873713.82901114901},4626286.1709888512,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A427=1,PMF_1st=0),0,ROUND(IF(A427=1,AI427,AL426)*OFFSET(Input!$O$27,IF(A427=121,-1,0)+MIN(B427,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A427=1,PMF_1st=0),0,IF(SUM($K$5:$L427)-$AU426>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B426,B427),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C427-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B427,99),0,1,1))*VLOOKUP($B427,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[424,36,4,null,75,{"$f":"IF(A428=\"\",\"\",IF(A428=1,Age_Full_Month,IF(F427=11,0,F427+1)))","v":3},75,0,{"$f":"IF(A428=\"\",\"\",IF(AND(F428=11,G428=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H428-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C428-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B428,99),0,1,1)*K428,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*L428,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B428,0,1,1)*M428,FEE_rounding)","v":0},0,0,{"$f":"IF(C428>=1,ROUND(K428*OFFSET(Input!$U$27,B428,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B428=1,0,IF($C428>=1,ROUND(OFFSET(Input!$X$27,B428,0,1,1)*AL427,AV_rounding),0))","v":0},{"$f":"IF(B428=1,0,IF(C428=1,ROUND(OFFSET(Input!$W$27,B428,0,1,1)*AVERAGE($AI$5,$AL$5:$AL426),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),OFFSET(Input!$G$27,B428,0,1,1)-AE428,0)","v":0},{"$f":"IF(AND(C428=1,OFFSET(Input!$G$27,B428,0,1,1)>0),MIN(OFFSET(Input!$G$27,B428,0,1,1),AP427),0)","v":0},0,0,0,0,0,0,0,-873713.82901114901,-898628.82901114901,-894007.16941249894,-894007.16941249894,{"$f":"IF(A428=\"\",\"\",AL428-ROUND(AL428*OFFSET(Input!$S$27,$B428,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A428=\"\",\"\",ROUND(AP428*(1-OFFSET(Input!$T$27,MIN(B428,10),0,1,1)),2*FEE_rounding))","v":-894007.16941249894},4605992.8305875007,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A428=1,PMF_1st=0),0,ROUND(IF(A428=1,AI428,AL427)*OFFSET(Input!$O$27,IF(A428=121,-1,0)+MIN(B428,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A428=1,PMF_1st=0),0,IF(SUM($K$5:$L428)-$AU427>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B427,B428),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C428-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B428,99),0,1,1))*VLOOKUP($B428,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[425,36,5,null,75,{"$f":"IF(A429=\"\",\"\",IF(A429=1,Age_Full_Month,IF(F428=11,0,F428+1)))","v":4},75,0,{"$f":"IF(A429=\"\",\"\",IF(AND(F429=11,G429=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H429-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C429-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B429,99),0,1,1)*K429,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*L429,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B429,0,1,1)*M429,FEE_rounding)","v":0},0,0,{"$f":"IF(C429>=1,ROUND(K429*OFFSET(Input!$U$27,B429,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B429=1,0,IF($C429>=1,ROUND(OFFSET(Input!$X$27,B429,0,1,1)*AL428,AV_rounding),0))","v":0},{"$f":"IF(B429=1,0,IF(C429=1,ROUND(OFFSET(Input!$W$27,B429,0,1,1)*AVERAGE($AI$5,$AL$5:$AL427),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),OFFSET(Input!$G$27,B429,0,1,1)-AE429,0)","v":0},{"$f":"IF(AND(C429=1,OFFSET(Input!$G$27,B429,0,1,1)>0),MIN(OFFSET(Input!$G$27,B429,0,1,1),AP428),0)","v":0},0,0,0,0,0,0,0,-894007.16941249894,-918922.16941249894,-914196.14090376406,-914196.14090376406,{"$f":"IF(A429=\"\",\"\",AL429-ROUND(AL429*OFFSET(Input!$S$27,$B429,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A429=\"\",\"\",ROUND(AP429*(1-OFFSET(Input!$T$27,MIN(B429,10),0,1,1)),2*FEE_rounding))","v":-914196.14090376406},4585803.8590962356,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A429=1,PMF_1st=0),0,ROUND(IF(A429=1,AI429,AL428)*OFFSET(Input!$O$27,IF(A429=121,-1,0)+MIN(B429,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A429=1,PMF_1st=0),0,IF(SUM($K$5:$L429)-$AU428>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B428,B429),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C429-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B429,99),0,1,1))*VLOOKUP($B429,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[426,36,6,null,75,{"$f":"IF(A430=\"\",\"\",IF(A430=1,Age_Full_Month,IF(F429=11,0,F429+1)))","v":5},75,0,{"$f":"IF(A430=\"\",\"\",IF(AND(F430=11,G430=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H430-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C430-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B430,99),0,1,1)*K430,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*L430,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B430,0,1,1)*M430,FEE_rounding)","v":0},0,0,{"$f":"IF(C430>=1,ROUND(K430*OFFSET(Input!$U$27,B430,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B430=1,0,IF($C430>=1,ROUND(OFFSET(Input!$X$27,B430,0,1,1)*AL429,AV_rounding),0))","v":0},{"$f":"IF(B430=1,0,IF(C430=1,ROUND(OFFSET(Input!$W$27,B430,0,1,1)*AVERAGE($AI$5,$AL$5:$AL428),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),OFFSET(Input!$G$27,B430,0,1,1)-AE430,0)","v":0},{"$f":"IF(AND(C430=1,OFFSET(Input!$G$27,B430,0,1,1)>0),MIN(OFFSET(Input!$G$27,B430,0,1,1),AP429),0)","v":0},0,0,0,0,0,0,0,-914196.14090376406,-939111.14090376406,-934281.280255588,-934281.280255588,{"$f":"IF(A430=\"\",\"\",AL430-ROUND(AL430*OFFSET(Input!$S$27,$B430,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A430=\"\",\"\",ROUND(AP430*(1-OFFSET(Input!$T$27,MIN(B430,10),0,1,1)),2*FEE_rounding))","v":-934281.280255588},4565718.7197444122,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A430=1,PMF_1st=0),0,ROUND(IF(A430=1,AI430,AL429)*OFFSET(Input!$O$27,IF(A430=121,-1,0)+MIN(B430,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A430=1,PMF_1st=0),0,IF(SUM($K$5:$L430)-$AU429>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B429,B430),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C430-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B430,99),0,1,1))*VLOOKUP($B430,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[427,36,7,null,75,{"$f":"IF(A431=\"\",\"\",IF(A431=1,Age_Full_Month,IF(F430=11,0,F430+1)))","v":6},75,0,{"$f":"IF(A431=\"\",\"\",IF(AND(F431=11,G431=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H431-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C431-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B431,99),0,1,1)*K431,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*L431,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B431,0,1,1)*M431,FEE_rounding)","v":0},0,0,{"$f":"IF(C431>=1,ROUND(K431*OFFSET(Input!$U$27,B431,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B431=1,0,IF($C431>=1,ROUND(OFFSET(Input!$X$27,B431,0,1,1)*AL430,AV_rounding),0))","v":0},{"$f":"IF(B431=1,0,IF(C431=1,ROUND(OFFSET(Input!$W$27,B431,0,1,1)*AVERAGE($AI$5,$AL$5:$AL429),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),OFFSET(Input!$G$27,B431,0,1,1)-AE431,0)","v":0},{"$f":"IF(AND(C431=1,OFFSET(Input!$G$27,B431,0,1,1)>0),MIN(OFFSET(Input!$G$27,B431,0,1,1),AP430),0)","v":0},0,0,0,0,0,0,0,-934281.280255588,-959196.280255588,-954263.12147799705,-954263.12147799705,{"$f":"IF(A431=\"\",\"\",AL431-ROUND(AL431*OFFSET(Input!$S$27,$B431,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A431=\"\",\"\",ROUND(AP431*(1-OFFSET(Input!$T$27,MIN(B431,10),0,1,1)),2*FEE_rounding))","v":-954263.12147799705},4545736.8785220031,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A431=1,PMF_1st=0),0,ROUND(IF(A431=1,AI431,AL430)*OFFSET(Input!$O$27,IF(A431=121,-1,0)+MIN(B431,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A431=1,PMF_1st=0),0,IF(SUM($K$5:$L431)-$AU430>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B430,B431),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C431-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B431,99),0,1,1))*VLOOKUP($B431,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[428,36,8,null,75,{"$f":"IF(A432=\"\",\"\",IF(A432=1,Age_Full_Month,IF(F431=11,0,F431+1)))","v":7},75,0,{"$f":"IF(A432=\"\",\"\",IF(AND(F432=11,G432=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H432-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C432-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B432,99),0,1,1)*K432,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*L432,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B432,0,1,1)*M432,FEE_rounding)","v":0},0,0,{"$f":"IF(C432>=1,ROUND(K432*OFFSET(Input!$U$27,B432,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B432=1,0,IF($C432>=1,ROUND(OFFSET(Input!$X$27,B432,0,1,1)*AL431,AV_rounding),0))","v":0},{"$f":"IF(B432=1,0,IF(C432=1,ROUND(OFFSET(Input!$W$27,B432,0,1,1)*AVERAGE($AI$5,$AL$5:$AL430),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),OFFSET(Input!$G$27,B432,0,1,1)-AE432,0)","v":0},{"$f":"IF(AND(C432=1,OFFSET(Input!$G$27,B432,0,1,1)>0),MIN(OFFSET(Input!$G$27,B432,0,1,1),AP431),0)","v":0},0,0,0,0,0,0,0,-954263.12147799705,-979178.12147799705,-974142.19583459501,-974142.19583459501,{"$f":"IF(A432=\"\",\"\",AL432-ROUND(AL432*OFFSET(Input!$S$27,$B432,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A432=\"\",\"\",ROUND(AP432*(1-OFFSET(Input!$T$27,MIN(B432,10),0,1,1)),2*FEE_rounding))","v":-974142.19583459501},4525857.8041654052,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A432=1,PMF_1st=0),0,ROUND(IF(A432=1,AI432,AL431)*OFFSET(Input!$O$27,IF(A432=121,-1,0)+MIN(B432,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A432=1,PMF_1st=0),0,IF(SUM($K$5:$L432)-$AU431>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B431,B432),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C432-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B432,99),0,1,1))*VLOOKUP($B432,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[429,36,9,null,75,{"$f":"IF(A433=\"\",\"\",IF(A433=1,Age_Full_Month,IF(F432=11,0,F432+1)))","v":8},75,0,{"$f":"IF(A433=\"\",\"\",IF(AND(F433=11,G433=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H433-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C433-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B433,99),0,1,1)*K433,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*L433,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B433,0,1,1)*M433,FEE_rounding)","v":0},0,0,{"$f":"IF(C433>=1,ROUND(K433*OFFSET(Input!$U$27,B433,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B433=1,0,IF($C433>=1,ROUND(OFFSET(Input!$X$27,B433,0,1,1)*AL432,AV_rounding),0))","v":0},{"$f":"IF(B433=1,0,IF(C433=1,ROUND(OFFSET(Input!$W$27,B433,0,1,1)*AVERAGE($AI$5,$AL$5:$AL431),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),OFFSET(Input!$G$27,B433,0,1,1)-AE433,0)","v":0},{"$f":"IF(AND(C433=1,OFFSET(Input!$G$27,B433,0,1,1)>0),MIN(OFFSET(Input!$G$27,B433,0,1,1),AP432),0)","v":0},0,0,0,0,0,0,0,-974142.19583459501,-999057.19583459501,-993919.03185669298,-993919.03185669298,{"$f":"IF(A433=\"\",\"\",AL433-ROUND(AL433*OFFSET(Input!$S$27,$B433,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A433=\"\",\"\",ROUND(AP433*(1-OFFSET(Input!$T$27,MIN(B433,10),0,1,1)),2*FEE_rounding))","v":-993919.03185669298},4506080.9681433067,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A433=1,PMF_1st=0),0,ROUND(IF(A433=1,AI433,AL432)*OFFSET(Input!$O$27,IF(A433=121,-1,0)+MIN(B433,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A433=1,PMF_1st=0),0,IF(SUM($K$5:$L433)-$AU432>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B432,B433),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C433-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B433,99),0,1,1))*VLOOKUP($B433,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[430,36,10,null,75,{"$f":"IF(A434=\"\",\"\",IF(A434=1,Age_Full_Month,IF(F433=11,0,F433+1)))","v":9},75,0,{"$f":"IF(A434=\"\",\"\",IF(AND(F434=11,G434=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H434-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C434-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B434,99),0,1,1)*K434,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*L434,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B434,0,1,1)*M434,FEE_rounding)","v":0},0,0,{"$f":"IF(C434>=1,ROUND(K434*OFFSET(Input!$U$27,B434,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B434=1,0,IF($C434>=1,ROUND(OFFSET(Input!$X$27,B434,0,1,1)*AL433,AV_rounding),0))","v":0},{"$f":"IF(B434=1,0,IF(C434=1,ROUND(OFFSET(Input!$W$27,B434,0,1,1)*AVERAGE($AI$5,$AL$5:$AL432),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),OFFSET(Input!$G$27,B434,0,1,1)-AE434,0)","v":0},{"$f":"IF(AND(C434=1,OFFSET(Input!$G$27,B434,0,1,1)>0),MIN(OFFSET(Input!$G$27,B434,0,1,1),AP433),0)","v":0},0,0,0,0,0,0,0,-993919.03185669298,-1018834.031856693,-1013594.15535736,-1013594.15535736,{"$f":"IF(A434=\"\",\"\",AL434-ROUND(AL434*OFFSET(Input!$S$27,$B434,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A434=\"\",\"\",ROUND(AP434*(1-OFFSET(Input!$T$27,MIN(B434,10),0,1,1)),2*FEE_rounding))","v":-1013594.15535736},4486405.8446426401,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A434=1,PMF_1st=0),0,ROUND(IF(A434=1,AI434,AL433)*OFFSET(Input!$O$27,IF(A434=121,-1,0)+MIN(B434,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A434=1,PMF_1st=0),0,IF(SUM($K$5:$L434)-$AU433>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B433,B434),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C434-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B434,99),0,1,1))*VLOOKUP($B434,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[431,36,11,null,75,{"$f":"IF(A435=\"\",\"\",IF(A435=1,Age_Full_Month,IF(F434=11,0,F434+1)))","v":10},75,0,{"$f":"IF(A435=\"\",\"\",IF(AND(F435=11,G435=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H435-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C435-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B435,99),0,1,1)*K435,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*L435,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B435,0,1,1)*M435,FEE_rounding)","v":0},0,0,{"$f":"IF(C435>=1,ROUND(K435*OFFSET(Input!$U$27,B435,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B435=1,0,IF($C435>=1,ROUND(OFFSET(Input!$X$27,B435,0,1,1)*AL434,AV_rounding),0))","v":0},{"$f":"IF(B435=1,0,IF(C435=1,ROUND(OFFSET(Input!$W$27,B435,0,1,1)*AVERAGE($AI$5,$AL$5:$AL433),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),OFFSET(Input!$G$27,B435,0,1,1)-AE435,0)","v":0},{"$f":"IF(AND(C435=1,OFFSET(Input!$G$27,B435,0,1,1)>0),MIN(OFFSET(Input!$G$27,B435,0,1,1),AP434),0)","v":0},0,0,0,0,0,0,0,-1013594.15535736,-1038509.15535736,-1033168.08944539,-1033168.08944539,{"$f":"IF(A435=\"\",\"\",AL435-ROUND(AL435*OFFSET(Input!$S$27,$B435,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A435=\"\",\"\",ROUND(AP435*(1-OFFSET(Input!$T$27,MIN(B435,10),0,1,1)),2*FEE_rounding))","v":-1033168.08944539},4466831.9105546102,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A435=1,PMF_1st=0),0,ROUND(IF(A435=1,AI435,AL434)*OFFSET(Input!$O$27,IF(A435=121,-1,0)+MIN(B435,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A435=1,PMF_1st=0),0,IF(SUM($K$5:$L435)-$AU434>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B434,B435),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C435-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B435,99),0,1,1))*VLOOKUP($B435,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[432,36,12,null,75,{"$f":"IF(A436=\"\",\"\",IF(A436=1,Age_Full_Month,IF(F435=11,0,F435+1)))","v":11},75,0,{"$f":"IF(A436=\"\",\"\",IF(AND(F436=11,G436=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H436-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C436-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B436,99),0,1,1)*K436,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*L436,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B436,0,1,1)*M436,FEE_rounding)","v":0},0,0,{"$f":"IF(C436>=1,ROUND(K436*OFFSET(Input!$U$27,B436,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B436=1,0,IF($C436>=1,ROUND(OFFSET(Input!$X$27,B436,0,1,1)*AL435,AV_rounding),0))","v":0},{"$f":"IF(B436=1,0,IF(C436=1,ROUND(OFFSET(Input!$W$27,B436,0,1,1)*AVERAGE($AI$5,$AL$5:$AL434),AV_rounding),0))","v":0},0,0,24915,0,0,0,0,0,{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),OFFSET(Input!$G$27,B436,0,1,1)-AE436,0)","v":0},{"$f":"IF(AND(C436=1,OFFSET(Input!$G$27,B436,0,1,1)>0),MIN(OFFSET(Input!$G$27,B436,0,1,1),AP435),0)","v":0},0,0,0,0,0,0,0,-1033168.08944539,-1058083.08944539,-1052641.35453924,-1052641.35453924,{"$f":"IF(A436=\"\",\"\",AL436-ROUND(AL436*OFFSET(Input!$S$27,$B436,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A436=\"\",\"\",ROUND(AP436*(1-OFFSET(Input!$T$27,MIN(B436,10),0,1,1)),2*FEE_rounding))","v":-1052641.35453924},4447358.6454607602,0,0,0,5500000,5500000,3000000,5500000,24915,0,null,null,{"$f":"IF(AND(A436=1,PMF_1st=0),0,ROUND(IF(A436=1,AI436,AL435)*OFFSET(Input!$O$27,IF(A436=121,-1,0)+MIN(B436,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A436=1,PMF_1st=0),0,IF(SUM($K$5:$L436)-$AU435>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B435,B436),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C436-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B436,99),0,1,1))*VLOOKUP($B436,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[433,37,1,null,76,{"$f":"IF(A437=\"\",\"\",IF(A437=1,Age_Full_Month,IF(F436=11,0,F436+1)))","v":0},76,0,{"$f":"IF(A437=\"\",\"\",IF(AND(F437=11,G437=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H437-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C437-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B437,99),0,1,1)*K437,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*L437,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B437,0,1,1)*M437,FEE_rounding)","v":0},0,0,{"$f":"IF(C437>=1,ROUND(K437*OFFSET(Input!$U$27,B437,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B437=1,0,IF($C437>=1,ROUND(OFFSET(Input!$X$27,B437,0,1,1)*AL436,AV_rounding),0))","v":0},{"$f":"IF(B437=1,0,IF(C437=1,ROUND(OFFSET(Input!$W$27,B437,0,1,1)*AVERAGE($AI$5,$AL$5:$AL435),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),OFFSET(Input!$G$27,B437,0,1,1)-AE437,0)","v":0},{"$f":"IF(AND(C437=1,OFFSET(Input!$G$27,B437,0,1,1)>0),MIN(OFFSET(Input!$G$27,B437,0,1,1),AP436),0)","v":0},0,0,0,0,0,0,0,-1052641.35453924,-1079866.35453924,-1074312.5880211899,-1074312.5880211899,{"$f":"IF(A437=\"\",\"\",AL437-ROUND(AL437*OFFSET(Input!$S$27,$B437,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A437=\"\",\"\",ROUND(AP437*(1-OFFSET(Input!$T$27,MIN(B437,10),0,1,1)),2*FEE_rounding))","v":-1074312.5880211899},4425687.4119788101,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A437=1,PMF_1st=0),0,ROUND(IF(A437=1,AI437,AL436)*OFFSET(Input!$O$27,IF(A437=121,-1,0)+MIN(B437,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A437=1,PMF_1st=0),0,IF(SUM($K$5:$L437)-$AU436>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B436,B437),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C437-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B437,99),0,1,1))*VLOOKUP($B437,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[434,37,2,null,76,{"$f":"IF(A438=\"\",\"\",IF(A438=1,Age_Full_Month,IF(F437=11,0,F437+1)))","v":1},76,0,{"$f":"IF(A438=\"\",\"\",IF(AND(F438=11,G438=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H438-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C438-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B438,99),0,1,1)*K438,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*L438,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B438,0,1,1)*M438,FEE_rounding)","v":0},0,0,{"$f":"IF(C438>=1,ROUND(K438*OFFSET(Input!$U$27,B438,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B438=1,0,IF($C438>=1,ROUND(OFFSET(Input!$X$27,B438,0,1,1)*AL437,AV_rounding),0))","v":0},{"$f":"IF(B438=1,0,IF(C438=1,ROUND(OFFSET(Input!$W$27,B438,0,1,1)*AVERAGE($AI$5,$AL$5:$AL436),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),OFFSET(Input!$G$27,B438,0,1,1)-AE438,0)","v":0},{"$f":"IF(AND(C438=1,OFFSET(Input!$G$27,B438,0,1,1)>0),MIN(OFFSET(Input!$G$27,B438,0,1,1),AP437),0)","v":0},0,0,0,0,0,0,0,-1074312.5880211899,-1101537.5880211899,-1095872.3660712601,-1095872.3660712601,{"$f":"IF(A438=\"\",\"\",AL438-ROUND(AL438*OFFSET(Input!$S$27,$B438,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A438=\"\",\"\",ROUND(AP438*(1-OFFSET(Input!$T$27,MIN(B438,10),0,1,1)),2*FEE_rounding))","v":-1095872.3660712601},4404127.6339287404,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A438=1,PMF_1st=0),0,ROUND(IF(A438=1,AI438,AL437)*OFFSET(Input!$O$27,IF(A438=121,-1,0)+MIN(B438,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A438=1,PMF_1st=0),0,IF(SUM($K$5:$L438)-$AU437>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B437,B438),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C438-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B438,99),0,1,1))*VLOOKUP($B438,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[435,37,3,null,76,{"$f":"IF(A439=\"\",\"\",IF(A439=1,Age_Full_Month,IF(F438=11,0,F438+1)))","v":2},76,0,{"$f":"IF(A439=\"\",\"\",IF(AND(F439=11,G439=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H439-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C439-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B439,99),0,1,1)*K439,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*L439,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B439,0,1,1)*M439,FEE_rounding)","v":0},0,0,{"$f":"IF(C439>=1,ROUND(K439*OFFSET(Input!$U$27,B439,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B439=1,0,IF($C439>=1,ROUND(OFFSET(Input!$X$27,B439,0,1,1)*AL438,AV_rounding),0))","v":0},{"$f":"IF(B439=1,0,IF(C439=1,ROUND(OFFSET(Input!$W$27,B439,0,1,1)*AVERAGE($AI$5,$AL$5:$AL437),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),OFFSET(Input!$G$27,B439,0,1,1)-AE439,0)","v":0},{"$f":"IF(AND(C439=1,OFFSET(Input!$G$27,B439,0,1,1)>0),MIN(OFFSET(Input!$G$27,B439,0,1,1),AP438),0)","v":0},0,0,0,0,0,0,0,-1095872.3660712601,-1123097.3660712601,-1117321.2619061701,-1117321.2619061701,{"$f":"IF(A439=\"\",\"\",AL439-ROUND(AL439*OFFSET(Input!$S$27,$B439,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A439=\"\",\"\",ROUND(AP439*(1-OFFSET(Input!$T$27,MIN(B439,10),0,1,1)),2*FEE_rounding))","v":-1117321.2619061701},4382678.7380938297,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A439=1,PMF_1st=0),0,ROUND(IF(A439=1,AI439,AL438)*OFFSET(Input!$O$27,IF(A439=121,-1,0)+MIN(B439,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A439=1,PMF_1st=0),0,IF(SUM($K$5:$L439)-$AU438>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B438,B439),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C439-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B439,99),0,1,1))*VLOOKUP($B439,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[436,37,4,null,76,{"$f":"IF(A440=\"\",\"\",IF(A440=1,Age_Full_Month,IF(F439=11,0,F439+1)))","v":3},76,0,{"$f":"IF(A440=\"\",\"\",IF(AND(F440=11,G440=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H440-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C440-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B440,99),0,1,1)*K440,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*L440,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B440,0,1,1)*M440,FEE_rounding)","v":0},0,0,{"$f":"IF(C440>=1,ROUND(K440*OFFSET(Input!$U$27,B440,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B440=1,0,IF($C440>=1,ROUND(OFFSET(Input!$X$27,B440,0,1,1)*AL439,AV_rounding),0))","v":0},{"$f":"IF(B440=1,0,IF(C440=1,ROUND(OFFSET(Input!$W$27,B440,0,1,1)*AVERAGE($AI$5,$AL$5:$AL438),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),OFFSET(Input!$G$27,B440,0,1,1)-AE440,0)","v":0},{"$f":"IF(AND(C440=1,OFFSET(Input!$G$27,B440,0,1,1)>0),MIN(OFFSET(Input!$G$27,B440,0,1,1),AP439),0)","v":0},0,0,0,0,0,0,0,-1117321.2619061701,-1144546.2619061701,-1138659.8457945699,-1138659.8457945699,{"$f":"IF(A440=\"\",\"\",AL440-ROUND(AL440*OFFSET(Input!$S$27,$B440,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A440=\"\",\"\",ROUND(AP440*(1-OFFSET(Input!$T$27,MIN(B440,10),0,1,1)),2*FEE_rounding))","v":-1138659.8457945699},4361340.1542054303,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A440=1,PMF_1st=0),0,ROUND(IF(A440=1,AI440,AL439)*OFFSET(Input!$O$27,IF(A440=121,-1,0)+MIN(B440,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A440=1,PMF_1st=0),0,IF(SUM($K$5:$L440)-$AU439>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B439,B440),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C440-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B440,99),0,1,1))*VLOOKUP($B440,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[437,37,5,null,76,{"$f":"IF(A441=\"\",\"\",IF(A441=1,Age_Full_Month,IF(F440=11,0,F440+1)))","v":4},76,0,{"$f":"IF(A441=\"\",\"\",IF(AND(F441=11,G441=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H441-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C441-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B441,99),0,1,1)*K441,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*L441,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B441,0,1,1)*M441,FEE_rounding)","v":0},0,0,{"$f":"IF(C441>=1,ROUND(K441*OFFSET(Input!$U$27,B441,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B441=1,0,IF($C441>=1,ROUND(OFFSET(Input!$X$27,B441,0,1,1)*AL440,AV_rounding),0))","v":0},{"$f":"IF(B441=1,0,IF(C441=1,ROUND(OFFSET(Input!$W$27,B441,0,1,1)*AVERAGE($AI$5,$AL$5:$AL439),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),OFFSET(Input!$G$27,B441,0,1,1)-AE441,0)","v":0},{"$f":"IF(AND(C441=1,OFFSET(Input!$G$27,B441,0,1,1)>0),MIN(OFFSET(Input!$G$27,B441,0,1,1),AP440),0)","v":0},0,0,0,0,0,0,0,-1138659.8457945699,-1165884.8457945699,-1159888.6850722199,-1159888.6850722199,{"$f":"IF(A441=\"\",\"\",AL441-ROUND(AL441*OFFSET(Input!$S$27,$B441,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A441=\"\",\"\",ROUND(AP441*(1-OFFSET(Input!$T$27,MIN(B441,10),0,1,1)),2*FEE_rounding))","v":-1159888.6850722199},4340111.3149277801,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A441=1,PMF_1st=0),0,ROUND(IF(A441=1,AI441,AL440)*OFFSET(Input!$O$27,IF(A441=121,-1,0)+MIN(B441,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A441=1,PMF_1st=0),0,IF(SUM($K$5:$L441)-$AU440>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B440,B441),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C441-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B441,99),0,1,1))*VLOOKUP($B441,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[438,37,6,null,76,{"$f":"IF(A442=\"\",\"\",IF(A442=1,Age_Full_Month,IF(F441=11,0,F441+1)))","v":5},76,0,{"$f":"IF(A442=\"\",\"\",IF(AND(F442=11,G442=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H442-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C442-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B442,99),0,1,1)*K442,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*L442,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B442,0,1,1)*M442,FEE_rounding)","v":0},0,0,{"$f":"IF(C442>=1,ROUND(K442*OFFSET(Input!$U$27,B442,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B442=1,0,IF($C442>=1,ROUND(OFFSET(Input!$X$27,B442,0,1,1)*AL441,AV_rounding),0))","v":0},{"$f":"IF(B442=1,0,IF(C442=1,ROUND(OFFSET(Input!$W$27,B442,0,1,1)*AVERAGE($AI$5,$AL$5:$AL440),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),OFFSET(Input!$G$27,B442,0,1,1)-AE442,0)","v":0},{"$f":"IF(AND(C442=1,OFFSET(Input!$G$27,B442,0,1,1)>0),MIN(OFFSET(Input!$G$27,B442,0,1,1),AP441),0)","v":0},0,0,0,0,0,0,0,-1159888.6850722199,-1187113.6850722199,-1181008.3441570599,-1181008.3441570599,{"$f":"IF(A442=\"\",\"\",AL442-ROUND(AL442*OFFSET(Input!$S$27,$B442,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A442=\"\",\"\",ROUND(AP442*(1-OFFSET(Input!$T$27,MIN(B442,10),0,1,1)),2*FEE_rounding))","v":-1181008.3441570599},4318991.6558429403,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A442=1,PMF_1st=0),0,ROUND(IF(A442=1,AI442,AL441)*OFFSET(Input!$O$27,IF(A442=121,-1,0)+MIN(B442,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A442=1,PMF_1st=0),0,IF(SUM($K$5:$L442)-$AU441>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B441,B442),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C442-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B442,99),0,1,1))*VLOOKUP($B442,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[439,37,7,null,76,{"$f":"IF(A443=\"\",\"\",IF(A443=1,Age_Full_Month,IF(F442=11,0,F442+1)))","v":6},76,0,{"$f":"IF(A443=\"\",\"\",IF(AND(F443=11,G443=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H443-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C443-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B443,99),0,1,1)*K443,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*L443,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B443,0,1,1)*M443,FEE_rounding)","v":0},0,0,{"$f":"IF(C443>=1,ROUND(K443*OFFSET(Input!$U$27,B443,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B443=1,0,IF($C443>=1,ROUND(OFFSET(Input!$X$27,B443,0,1,1)*AL442,AV_rounding),0))","v":0},{"$f":"IF(B443=1,0,IF(C443=1,ROUND(OFFSET(Input!$W$27,B443,0,1,1)*AVERAGE($AI$5,$AL$5:$AL441),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),OFFSET(Input!$G$27,B443,0,1,1)-AE443,0)","v":0},{"$f":"IF(AND(C443=1,OFFSET(Input!$G$27,B443,0,1,1)>0),MIN(OFFSET(Input!$G$27,B443,0,1,1),AP442),0)","v":0},0,0,0,0,0,0,0,-1181008.3441570599,-1208233.3441570599,-1202019.38456422,-1202019.38456422,{"$f":"IF(A443=\"\",\"\",AL443-ROUND(AL443*OFFSET(Input!$S$27,$B443,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A443=\"\",\"\",ROUND(AP443*(1-OFFSET(Input!$T$27,MIN(B443,10),0,1,1)),2*FEE_rounding))","v":-1202019.38456422},4297980.61543578,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A443=1,PMF_1st=0),0,ROUND(IF(A443=1,AI443,AL442)*OFFSET(Input!$O$27,IF(A443=121,-1,0)+MIN(B443,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A443=1,PMF_1st=0),0,IF(SUM($K$5:$L443)-$AU442>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B442,B443),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C443-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B443,99),0,1,1))*VLOOKUP($B443,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[440,37,8,null,76,{"$f":"IF(A444=\"\",\"\",IF(A444=1,Age_Full_Month,IF(F443=11,0,F443+1)))","v":7},76,0,{"$f":"IF(A444=\"\",\"\",IF(AND(F444=11,G444=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H444-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C444-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B444,99),0,1,1)*K444,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*L444,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B444,0,1,1)*M444,FEE_rounding)","v":0},0,0,{"$f":"IF(C444>=1,ROUND(K444*OFFSET(Input!$U$27,B444,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B444=1,0,IF($C444>=1,ROUND(OFFSET(Input!$X$27,B444,0,1,1)*AL443,AV_rounding),0))","v":0},{"$f":"IF(B444=1,0,IF(C444=1,ROUND(OFFSET(Input!$W$27,B444,0,1,1)*AVERAGE($AI$5,$AL$5:$AL442),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),OFFSET(Input!$G$27,B444,0,1,1)-AE444,0)","v":0},{"$f":"IF(AND(C444=1,OFFSET(Input!$G$27,B444,0,1,1)>0),MIN(OFFSET(Input!$G$27,B444,0,1,1),AP443),0)","v":0},0,0,0,0,0,0,0,-1202019.38456422,-1229244.38456422,-1222922.36492096,-1222922.36492096,{"$f":"IF(A444=\"\",\"\",AL444-ROUND(AL444*OFFSET(Input!$S$27,$B444,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A444=\"\",\"\",ROUND(AP444*(1-OFFSET(Input!$T$27,MIN(B444,10),0,1,1)),2*FEE_rounding))","v":-1222922.36492096},4277077.6350790402,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A444=1,PMF_1st=0),0,ROUND(IF(A444=1,AI444,AL443)*OFFSET(Input!$O$27,IF(A444=121,-1,0)+MIN(B444,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A444=1,PMF_1st=0),0,IF(SUM($K$5:$L444)-$AU443>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B443,B444),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C444-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B444,99),0,1,1))*VLOOKUP($B444,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[441,37,9,null,76,{"$f":"IF(A445=\"\",\"\",IF(A445=1,Age_Full_Month,IF(F444=11,0,F444+1)))","v":8},76,0,{"$f":"IF(A445=\"\",\"\",IF(AND(F445=11,G445=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H445-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C445-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B445,99),0,1,1)*K445,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*L445,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B445,0,1,1)*M445,FEE_rounding)","v":0},0,0,{"$f":"IF(C445>=1,ROUND(K445*OFFSET(Input!$U$27,B445,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B445=1,0,IF($C445>=1,ROUND(OFFSET(Input!$X$27,B445,0,1,1)*AL444,AV_rounding),0))","v":0},{"$f":"IF(B445=1,0,IF(C445=1,ROUND(OFFSET(Input!$W$27,B445,0,1,1)*AVERAGE($AI$5,$AL$5:$AL443),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),OFFSET(Input!$G$27,B445,0,1,1)-AE445,0)","v":0},{"$f":"IF(AND(C445=1,OFFSET(Input!$G$27,B445,0,1,1)>0),MIN(OFFSET(Input!$G$27,B445,0,1,1),AP444),0)","v":0},0,0,0,0,0,0,0,-1222922.36492096,-1250147.36492096,-1243717.8409815,-1243717.8409815,{"$f":"IF(A445=\"\",\"\",AL445-ROUND(AL445*OFFSET(Input!$S$27,$B445,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A445=\"\",\"\",ROUND(AP445*(1-OFFSET(Input!$T$27,MIN(B445,10),0,1,1)),2*FEE_rounding))","v":-1243717.8409815},4256282.1590184998,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A445=1,PMF_1st=0),0,ROUND(IF(A445=1,AI445,AL444)*OFFSET(Input!$O$27,IF(A445=121,-1,0)+MIN(B445,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A445=1,PMF_1st=0),0,IF(SUM($K$5:$L445)-$AU444>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B444,B445),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C445-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B445,99),0,1,1))*VLOOKUP($B445,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[442,37,10,null,76,{"$f":"IF(A446=\"\",\"\",IF(A446=1,Age_Full_Month,IF(F445=11,0,F445+1)))","v":9},76,0,{"$f":"IF(A446=\"\",\"\",IF(AND(F446=11,G446=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H446-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C446-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B446,99),0,1,1)*K446,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*L446,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B446,0,1,1)*M446,FEE_rounding)","v":0},0,0,{"$f":"IF(C446>=1,ROUND(K446*OFFSET(Input!$U$27,B446,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B446=1,0,IF($C446>=1,ROUND(OFFSET(Input!$X$27,B446,0,1,1)*AL445,AV_rounding),0))","v":0},{"$f":"IF(B446=1,0,IF(C446=1,ROUND(OFFSET(Input!$W$27,B446,0,1,1)*AVERAGE($AI$5,$AL$5:$AL444),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),OFFSET(Input!$G$27,B446,0,1,1)-AE446,0)","v":0},{"$f":"IF(AND(C446=1,OFFSET(Input!$G$27,B446,0,1,1)>0),MIN(OFFSET(Input!$G$27,B446,0,1,1),AP445),0)","v":0},0,0,0,0,0,0,0,-1243717.8409815,-1270942.8409815,-1264406.36564182,-1264406.36564182,{"$f":"IF(A446=\"\",\"\",AL446-ROUND(AL446*OFFSET(Input!$S$27,$B446,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A446=\"\",\"\",ROUND(AP446*(1-OFFSET(Input!$T$27,MIN(B446,10),0,1,1)),2*FEE_rounding))","v":-1264406.36564182},4235593.6343581798,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A446=1,PMF_1st=0),0,ROUND(IF(A446=1,AI446,AL445)*OFFSET(Input!$O$27,IF(A446=121,-1,0)+MIN(B446,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A446=1,PMF_1st=0),0,IF(SUM($K$5:$L446)-$AU445>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B445,B446),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C446-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B446,99),0,1,1))*VLOOKUP($B446,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[443,37,11,null,76,{"$f":"IF(A447=\"\",\"\",IF(A447=1,Age_Full_Month,IF(F446=11,0,F446+1)))","v":10},76,0,{"$f":"IF(A447=\"\",\"\",IF(AND(F447=11,G447=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H447-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C447-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B447,99),0,1,1)*K447,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*L447,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B447,0,1,1)*M447,FEE_rounding)","v":0},0,0,{"$f":"IF(C447>=1,ROUND(K447*OFFSET(Input!$U$27,B447,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B447=1,0,IF($C447>=1,ROUND(OFFSET(Input!$X$27,B447,0,1,1)*AL446,AV_rounding),0))","v":0},{"$f":"IF(B447=1,0,IF(C447=1,ROUND(OFFSET(Input!$W$27,B447,0,1,1)*AVERAGE($AI$5,$AL$5:$AL445),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),OFFSET(Input!$G$27,B447,0,1,1)-AE447,0)","v":0},{"$f":"IF(AND(C447=1,OFFSET(Input!$G$27,B447,0,1,1)>0),MIN(OFFSET(Input!$G$27,B447,0,1,1),AP446),0)","v":0},0,0,0,0,0,0,0,-1264406.36564182,-1291631.36564182,-1284988.4889543401,-1284988.4889543401,{"$f":"IF(A447=\"\",\"\",AL447-ROUND(AL447*OFFSET(Input!$S$27,$B447,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A447=\"\",\"\",ROUND(AP447*(1-OFFSET(Input!$T$27,MIN(B447,10),0,1,1)),2*FEE_rounding))","v":-1284988.4889543401},4215011.5110456599,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A447=1,PMF_1st=0),0,ROUND(IF(A447=1,AI447,AL446)*OFFSET(Input!$O$27,IF(A447=121,-1,0)+MIN(B447,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A447=1,PMF_1st=0),0,IF(SUM($K$5:$L447)-$AU446>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B446,B447),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C447-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B447,99),0,1,1))*VLOOKUP($B447,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[444,37,12,null,76,{"$f":"IF(A448=\"\",\"\",IF(A448=1,Age_Full_Month,IF(F447=11,0,F447+1)))","v":11},76,0,{"$f":"IF(A448=\"\",\"\",IF(AND(F448=11,G448=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H448-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C448-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B448,99),0,1,1)*K448,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*L448,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B448,0,1,1)*M448,FEE_rounding)","v":0},0,0,{"$f":"IF(C448>=1,ROUND(K448*OFFSET(Input!$U$27,B448,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B448=1,0,IF($C448>=1,ROUND(OFFSET(Input!$X$27,B448,0,1,1)*AL447,AV_rounding),0))","v":0},{"$f":"IF(B448=1,0,IF(C448=1,ROUND(OFFSET(Input!$W$27,B448,0,1,1)*AVERAGE($AI$5,$AL$5:$AL446),AV_rounding),0))","v":0},0,0,27225,0,0,0,0,0,{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),OFFSET(Input!$G$27,B448,0,1,1)-AE448,0)","v":0},{"$f":"IF(AND(C448=1,OFFSET(Input!$G$27,B448,0,1,1)>0),MIN(OFFSET(Input!$G$27,B448,0,1,1),AP447),0)","v":0},0,0,0,0,0,0,0,-1284988.4889543401,-1312213.4889543401,-1305464.75814256,-1305464.75814256,{"$f":"IF(A448=\"\",\"\",AL448-ROUND(AL448*OFFSET(Input!$S$27,$B448,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A448=\"\",\"\",ROUND(AP448*(1-OFFSET(Input!$T$27,MIN(B448,10),0,1,1)),2*FEE_rounding))","v":-1305464.75814256},4194535.2418574402,0,0,0,5500000,5500000,3000000,5500000,27225,0,null,null,{"$f":"IF(AND(A448=1,PMF_1st=0),0,ROUND(IF(A448=1,AI448,AL447)*OFFSET(Input!$O$27,IF(A448=121,-1,0)+MIN(B448,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A448=1,PMF_1st=0),0,IF(SUM($K$5:$L448)-$AU447>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B447,B448),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C448-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B448,99),0,1,1))*VLOOKUP($B448,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[445,38,1,null,77,{"$f":"IF(A449=\"\",\"\",IF(A449=1,Age_Full_Month,IF(F448=11,0,F448+1)))","v":0},77,0,{"$f":"IF(A449=\"\",\"\",IF(AND(F449=11,G449=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H449-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C449-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B449,99),0,1,1)*K449,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*L449,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B449,0,1,1)*M449,FEE_rounding)","v":0},0,0,{"$f":"IF(C449>=1,ROUND(K449*OFFSET(Input!$U$27,B449,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B449=1,0,IF($C449>=1,ROUND(OFFSET(Input!$X$27,B449,0,1,1)*AL448,AV_rounding),0))","v":0},{"$f":"IF(B449=1,0,IF(C449=1,ROUND(OFFSET(Input!$W$27,B449,0,1,1)*AVERAGE($AI$5,$AL$5:$AL447),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),OFFSET(Input!$G$27,B449,0,1,1)-AE449,0)","v":0},{"$f":"IF(AND(C449=1,OFFSET(Input!$G$27,B449,0,1,1)>0),MIN(OFFSET(Input!$G$27,B449,0,1,1),AP448),0)","v":0},0,0,0,0,0,0,0,-1305464.75814256,-1335274.75814256,-1328407.4229274199,-1328407.4229274199,{"$f":"IF(A449=\"\",\"\",AL449-ROUND(AL449*OFFSET(Input!$S$27,$B449,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A449=\"\",\"\",ROUND(AP449*(1-OFFSET(Input!$T$27,MIN(B449,10),0,1,1)),2*FEE_rounding))","v":-1328407.4229274199},4171592.5770725803,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A449=1,PMF_1st=0),0,ROUND(IF(A449=1,AI449,AL448)*OFFSET(Input!$O$27,IF(A449=121,-1,0)+MIN(B449,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A449=1,PMF_1st=0),0,IF(SUM($K$5:$L449)-$AU448>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B448,B449),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C449-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B449,99),0,1,1))*VLOOKUP($B449,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[446,38,2,null,77,{"$f":"IF(A450=\"\",\"\",IF(A450=1,Age_Full_Month,IF(F449=11,0,F449+1)))","v":1},77,0,{"$f":"IF(A450=\"\",\"\",IF(AND(F450=11,G450=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H450-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C450-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B450,99),0,1,1)*K450,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*L450,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B450,0,1,1)*M450,FEE_rounding)","v":0},0,0,{"$f":"IF(C450>=1,ROUND(K450*OFFSET(Input!$U$27,B450,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B450=1,0,IF($C450>=1,ROUND(OFFSET(Input!$X$27,B450,0,1,1)*AL449,AV_rounding),0))","v":0},{"$f":"IF(B450=1,0,IF(C450=1,ROUND(OFFSET(Input!$W$27,B450,0,1,1)*AVERAGE($AI$5,$AL$5:$AL448),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),OFFSET(Input!$G$27,B450,0,1,1)-AE450,0)","v":0},{"$f":"IF(AND(C450=1,OFFSET(Input!$G$27,B450,0,1,1)>0),MIN(OFFSET(Input!$G$27,B450,0,1,1),AP449),0)","v":0},0,0,0,0,0,0,0,-1328407.4229274199,-1358217.4229274199,-1351232.0932928999,-1351232.0932928999,{"$f":"IF(A450=\"\",\"\",AL450-ROUND(AL450*OFFSET(Input!$S$27,$B450,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A450=\"\",\"\",ROUND(AP450*(1-OFFSET(Input!$T$27,MIN(B450,10),0,1,1)),2*FEE_rounding))","v":-1351232.0932928999},4148767.9067071001,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A450=1,PMF_1st=0),0,ROUND(IF(A450=1,AI450,AL449)*OFFSET(Input!$O$27,IF(A450=121,-1,0)+MIN(B450,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A450=1,PMF_1st=0),0,IF(SUM($K$5:$L450)-$AU449>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B449,B450),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C450-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B450,99),0,1,1))*VLOOKUP($B450,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[447,38,3,null,77,{"$f":"IF(A451=\"\",\"\",IF(A451=1,Age_Full_Month,IF(F450=11,0,F450+1)))","v":2},77,0,{"$f":"IF(A451=\"\",\"\",IF(AND(F451=11,G451=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H451-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C451-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B451,99),0,1,1)*K451,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*L451,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B451,0,1,1)*M451,FEE_rounding)","v":0},0,0,{"$f":"IF(C451>=1,ROUND(K451*OFFSET(Input!$U$27,B451,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B451=1,0,IF($C451>=1,ROUND(OFFSET(Input!$X$27,B451,0,1,1)*AL450,AV_rounding),0))","v":0},{"$f":"IF(B451=1,0,IF(C451=1,ROUND(OFFSET(Input!$W$27,B451,0,1,1)*AVERAGE($AI$5,$AL$5:$AL449),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),OFFSET(Input!$G$27,B451,0,1,1)-AE451,0)","v":0},{"$f":"IF(AND(C451=1,OFFSET(Input!$G$27,B451,0,1,1)>0),MIN(OFFSET(Input!$G$27,B451,0,1,1),AP450),0)","v":0},0,0,0,0,0,0,0,-1351232.0932928999,-1381042.0932928999,-1373939.3760858099,-1373939.3760858099,{"$f":"IF(A451=\"\",\"\",AL451-ROUND(AL451*OFFSET(Input!$S$27,$B451,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A451=\"\",\"\",ROUND(AP451*(1-OFFSET(Input!$T$27,MIN(B451,10),0,1,1)),2*FEE_rounding))","v":-1373939.3760858099},4126060.6239141901,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A451=1,PMF_1st=0),0,ROUND(IF(A451=1,AI451,AL450)*OFFSET(Input!$O$27,IF(A451=121,-1,0)+MIN(B451,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A451=1,PMF_1st=0),0,IF(SUM($K$5:$L451)-$AU450>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B450,B451),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C451-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B451,99),0,1,1))*VLOOKUP($B451,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[448,38,4,null,77,{"$f":"IF(A452=\"\",\"\",IF(A452=1,Age_Full_Month,IF(F451=11,0,F451+1)))","v":3},77,0,{"$f":"IF(A452=\"\",\"\",IF(AND(F452=11,G452=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H452-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C452-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B452,99),0,1,1)*K452,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*L452,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B452,0,1,1)*M452,FEE_rounding)","v":0},0,0,{"$f":"IF(C452>=1,ROUND(K452*OFFSET(Input!$U$27,B452,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B452=1,0,IF($C452>=1,ROUND(OFFSET(Input!$X$27,B452,0,1,1)*AL451,AV_rounding),0))","v":0},{"$f":"IF(B452=1,0,IF(C452=1,ROUND(OFFSET(Input!$W$27,B452,0,1,1)*AVERAGE($AI$5,$AL$5:$AL450),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),OFFSET(Input!$G$27,B452,0,1,1)-AE452,0)","v":0},{"$f":"IF(AND(C452=1,OFFSET(Input!$G$27,B452,0,1,1)>0),MIN(OFFSET(Input!$G$27,B452,0,1,1),AP451),0)","v":0},0,0,0,0,0,0,0,-1373939.3760858099,-1403749.3760858099,-1396529.8750319399,-1396529.8750319399,{"$f":"IF(A452=\"\",\"\",AL452-ROUND(AL452*OFFSET(Input!$S$27,$B452,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A452=\"\",\"\",ROUND(AP452*(1-OFFSET(Input!$T$27,MIN(B452,10),0,1,1)),2*FEE_rounding))","v":-1396529.8750319399},4103470.1249680603,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A452=1,PMF_1st=0),0,ROUND(IF(A452=1,AI452,AL451)*OFFSET(Input!$O$27,IF(A452=121,-1,0)+MIN(B452,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A452=1,PMF_1st=0),0,IF(SUM($K$5:$L452)-$AU451>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B451,B452),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C452-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B452,99),0,1,1))*VLOOKUP($B452,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[449,38,5,null,{"$f":"IF($A453=\"\",\"\",Age_Insured+B453-1)","v":77},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Month,IF(F452=11,0,F452+1)))","v":4},{"$f":"IF(A453=\"\",\"\",IF(A453=1,Age_Full_Year,IF(F452=11,G452+1,G452)))","v":77},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),DAY(EOMONTH((SignYY+INT(A453/12)+1911)&\"/\"&(IF(MOD(SignMM+A453-1,12)=0,12,MOD(SignMM+A453-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A453=\"\",\"\",IF(AND(F453=11,G453=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H453-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B453-1>=BPP,\"\",IF(AS452>0,1,0))","v":1},{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,IF(($BJ453+$AL452+$AP452+$AW453)/($BJ453+$AL452+$AP452)>$BK453,VLOOKUP($B453,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K453=0,0,IF(MOD(C453-1,12/Prem_Freq)=0,VLOOKUP(B453,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C453=1,VLOOKUP(B453,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C453-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B453,99),0,1,1)*K453,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*L453,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B453,0,1,1)*M453,FEE_rounding)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,K453-N453))","v":0},{"$f":"IF(A454=\"\",\"\",IF(K453=\"*****\",\"*****\",L453-O453+M453-P453))","v":0},{"$f":"IF(C453>=1,ROUND(K453*OFFSET(Input!$U$27,B453,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B453=1,0,IF($C453>=1,ROUND(OFFSET(Input!$X$27,B453,0,1,1)*AL452,AV_rounding),0))","v":0},{"$f":"IF(B453=1,0,IF(C453=1,ROUND(OFFSET(Input!$W$27,B453,0,1,1)*AVERAGE($AI$5,$AL$5:$AL451),AV_rounding),0))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,BA453,AI453))","v":0},{"$f":"IF(E453=\"\",\"\",IF(SUM(AI453,-V453)>BB453,BB453,SUM(AI453,-V453)))","v":0},{"$f":"IF(E453=\"\",\"\",IF(AI453>BA453+BB453,0,BA453-AI453))","v":29810},0,0,{"$f":"IF(E453=\" \",\" \",IF(Z453<BI452+BC453+BE453+BD453*0+BF453,BI452+BC453+BE453+BD453*0+BF453-BI452-Z453,0))","v":0},0,0,{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),OFFSET(Input!$G$27,B453,0,1,1)-AE453,0)","v":0},{"$f":"IF(AND(C453=1,OFFSET(Input!$G$27,B453,0,1,1)>0),MIN(OFFSET(Input!$G$27,B453,0,1,1),AP452),0)","v":0},{"$f":"IF(A454=\"\",\"\",AF452+AD453+AE453)","v":0},0,0,{"$f":"IF(A453=\"\",\"\",AL452+Q453+R453*0+IF(A453=1,0,SUM(S453:U453)))","v":0},{"$f":"IF(A453=\"\",\"\",AI453-V453-W453-Z453-AD453)","v":0},{"$f":"ROUND((AJ453-AB453)*(1+IRR_3)^(1/12)+IF(A453=1,S453,0),AV_rounding)","v":0},{"$f":"ROUND(AK453-AG453,AV_rounding)","v":0},-1396529.8750319399,-1426339.8750319399,{"$f":"ROUND((AN453-AC453)*(1+IRR_3)^(1/12),AV_rounding)","v":-1419004.19075211},{"$f":"ROUND(AO453-AH453,AV_rounding)","v":-1419004.19075211},{"$f":"IF(A453=\"\",\"\",AL453-ROUND(AL453*OFFSET(Input!$S$27,$B453,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A453=\"\",\"\",ROUND(AP453*(1-OFFSET(Input!$T$27,MIN(B453,10),0,1,1)),2*FEE_rounding))","v":-1419004.19075211},4080995.80924789,0,{"$f":"IF(A454=\"\",\"\",AU452+AD453+AE453)","v":0},{"$f":"IF(A453=\"\",\"\",IF(K453=\"*****\",0,Q453+R453))","v":0},5500000,5500000,{"$f":"IF(A453=1,K453,MAX(AY452+K453-AD452-AE452,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ453/100000*VLOOKUP(Age_Insured+B453-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I453>0,I453/H453,1),2*FEE_rounding)*IF(G454>14,1,0)*IF(AND(I453=0,H453>0),0,1)","v":29810},0,null,null,{"$f":"IF(AND(A453=1,PMF_1st=0),0,ROUND(IF(A453=1,AI453,AL452)*OFFSET(Input!$O$27,IF(A453=121,-1,0)+MIN(B453,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A453=1,PMF_1st=0),0,IF(SUM($K$5:$L453)-$AU452>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B452,B453),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C453-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B453,99),0,1,1))*VLOOKUP($B453,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A453+1","v":450},{"$f":"IF($A454=\"\",\"\",INT((A454-1)/12)+1)","v":38},{"$f":"IF($A454=\"\",\"\",MOD((A454-1),12)+1)","v":6},null,77,{"$f":"IF(A454=\"\",\"\",IF(A454=1,Age_Full_Month,IF(F453=11,0,F453+1)))","v":5},77,0,{"$f":"IF(A454=\"\",\"\",IF(AND(F454=11,G454=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H454-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C454-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B454,99),0,1,1)*K454,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*L454,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B454,0,1,1)*M454,FEE_rounding)","v":0},0,0,{"$f":"IF(C454>=1,ROUND(K454*OFFSET(Input!$U$27,B454,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B454=1,0,IF($C454>=1,ROUND(OFFSET(Input!$X$27,B454,0,1,1)*AL453,AV_rounding),0))","v":0},{"$f":"IF(B454=1,0,IF(C454=1,ROUND(OFFSET(Input!$W$27,B454,0,1,1)*AVERAGE($AI$5,$AL$5:$AL452),AV_rounding),0))","v":0},0,0,29810,{"$f":"Q454+R454","v":0},{"$f":"IF(E454=\" \",\" \",IF(AI454+AM454-V454>BI453+BC454+BD454+BF454+BE454,BI453+BC454+BD454+BF454+BE454,MAX(AI454+AM454-V454,0)))","v":0},0,{"$f":"BG454","v":0},0,{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),OFFSET(Input!$G$27,B454,0,1,1)-AE454,0)","v":0},{"$f":"IF(AND(C454=1,OFFSET(Input!$G$27,B454,0,1,1)>0),MIN(OFFSET(Input!$G$27,B454,0,1,1),AP453),0)","v":0},0,0,0,0,0,0,0,{"$f":"R454+AO453","v":-1419004.19075211},{"$f":"AM454-X454-AA454-AE454","v":-1448814.19075211},-1441362.92077814,-1441362.92077814,{"$f":"IF(A454=\"\",\"\",AL454-ROUND(AL454*OFFSET(Input!$S$27,$B454,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A454=\"\",\"\",ROUND(AP454*(1-OFFSET(Input!$T$27,MIN(B454,10),0,1,1)),2*FEE_rounding))","v":-1441362.92077814},{"$f":"AW454+AL454+AP454","v":4058637.07922186},0,0,0,{"$f":"AW453","v":5500000},{"$f":"AW454+AI454","v":5500000},3000000,{"$f":"IF(A454=\"\",\"\",AW454)","v":5500000},29810,0,null,null,{"$f":"IF(AND(A454=1,PMF_1st=0),0,ROUND(IF(A454=1,AI454,AL453)*OFFSET(Input!$O$27,IF(A454=121,-1,0)+MIN(B454,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A454=1,PMF_1st=0),0,IF(SUM($K$5:$L454)-$AU453>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B453,B454),21),0,1,1)))","v":0},null,null,{"$f":"BI453+BC454+BD454+BE454+BF454-Z454-AA454","v":0},{"$f":"IF(MOD($C454-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B454,99),0,1,1))*VLOOKUP($B454,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E454<=30,1.9,IF($E454<=40,1.6,IF($E454<=50,1.4,IF($E454<=60,1.2,IF($E454<=70,1.1,IF($E454<=90,1.02,1))))))","v":1.02}]
[451,38,7,null,77,{"$f":"IF(A455=\"\",\"\",IF(A455=1,Age_Full_Month,IF(F454=11,0,F454+1)))","v":6},77,0,{"$f":"IF(A455=\"\",\"\",IF(AND(F455=11,G455=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H455-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C455-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B455,99),0,1,1)*K455,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*L455,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B455,0,1,1)*M455,FEE_rounding)","v":0},0,0,{"$f":"IF(C455>=1,ROUND(K455*OFFSET(Input!$U$27,B455,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B455=1,0,IF($C455>=1,ROUND(OFFSET(Input!$X$27,B455,0,1,1)*AL454,AV_rounding),0))","v":0},{"$f":"IF(B455=1,0,IF(C455=1,ROUND(OFFSET(Input!$W$27,B455,0,1,1)*AVERAGE($AI$5,$AL$5:$AL453),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),OFFSET(Input!$G$27,B455,0,1,1)-AE455,0)","v":0},{"$f":"IF(AND(C455=1,OFFSET(Input!$G$27,B455,0,1,1)>0),MIN(OFFSET(Input!$G$27,B455,0,1,1),AP454),0)","v":0},0,0,0,0,0,0,0,-1441362.92077814,-1471172.92077814,-1463606.6595687501,-1463606.6595687501,{"$f":"IF(A455=\"\",\"\",AL455-ROUND(AL455*OFFSET(Input!$S$27,$B455,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A455=\"\",\"\",ROUND(AP455*(1-OFFSET(Input!$T$27,MIN(B455,10),0,1,1)),2*FEE_rounding))","v":-1463606.6595687501},4036393.3404312497,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A455=1,PMF_1st=0),0,ROUND(IF(A455=1,AI455,AL454)*OFFSET(Input!$O$27,IF(A455=121,-1,0)+MIN(B455,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A455=1,PMF_1st=0),0,IF(SUM($K$5:$L455)-$AU454>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B454,B455),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C455-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B455,99),0,1,1))*VLOOKUP($B455,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[452,38,8,null,77,{"$f":"IF(A456=\"\",\"\",IF(A456=1,Age_Full_Month,IF(F455=11,0,F455+1)))","v":7},77,0,{"$f":"IF(A456=\"\",\"\",IF(AND(F456=11,G456=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H456-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C456-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B456,99),0,1,1)*K456,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*L456,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B456,0,1,1)*M456,FEE_rounding)","v":0},0,0,{"$f":"IF(C456>=1,ROUND(K456*OFFSET(Input!$U$27,B456,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B456=1,0,IF($C456>=1,ROUND(OFFSET(Input!$X$27,B456,0,1,1)*AL455,AV_rounding),0))","v":0},{"$f":"IF(B456=1,0,IF(C456=1,ROUND(OFFSET(Input!$W$27,B456,0,1,1)*AVERAGE($AI$5,$AL$5:$AL454),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),OFFSET(Input!$G$27,B456,0,1,1)-AE456,0)","v":0},{"$f":"IF(AND(C456=1,OFFSET(Input!$G$27,B456,0,1,1)>0),MIN(OFFSET(Input!$G$27,B456,0,1,1),AP455),0)","v":0},0,0,0,0,0,0,0,-1463606.6595687501,-1493416.6595687501,-1485735.9985253301,-1485735.9985253301,{"$f":"IF(A456=\"\",\"\",AL456-ROUND(AL456*OFFSET(Input!$S$27,$B456,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A456=\"\",\"\",ROUND(AP456*(1-OFFSET(Input!$T$27,MIN(B456,10),0,1,1)),2*FEE_rounding))","v":-1485735.9985253301},4014264.0014746701,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A456=1,PMF_1st=0),0,ROUND(IF(A456=1,AI456,AL455)*OFFSET(Input!$O$27,IF(A456=121,-1,0)+MIN(B456,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A456=1,PMF_1st=0),0,IF(SUM($K$5:$L456)-$AU455>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B455,B456),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C456-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B456,99),0,1,1))*VLOOKUP($B456,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[453,38,9,null,77,{"$f":"IF(A457=\"\",\"\",IF(A457=1,Age_Full_Month,IF(F456=11,0,F456+1)))","v":8},77,0,{"$f":"IF(A457=\"\",\"\",IF(AND(F457=11,G457=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H457-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C457-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B457,99),0,1,1)*K457,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*L457,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B457,0,1,1)*M457,FEE_rounding)","v":0},0,0,{"$f":"IF(C457>=1,ROUND(K457*OFFSET(Input!$U$27,B457,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B457=1,0,IF($C457>=1,ROUND(OFFSET(Input!$X$27,B457,0,1,1)*AL456,AV_rounding),0))","v":0},{"$f":"IF(B457=1,0,IF(C457=1,ROUND(OFFSET(Input!$W$27,B457,0,1,1)*AVERAGE($AI$5,$AL$5:$AL455),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),OFFSET(Input!$G$27,B457,0,1,1)-AE457,0)","v":0},{"$f":"IF(AND(C457=1,OFFSET(Input!$G$27,B457,0,1,1)>0),MIN(OFFSET(Input!$G$27,B457,0,1,1),AP456),0)","v":0},0,0,0,0,0,0,0,-1485735.9985253301,-1515545.9985253301,-1507751.5260077,-1507751.5260077,{"$f":"IF(A457=\"\",\"\",AL457-ROUND(AL457*OFFSET(Input!$S$27,$B457,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A457=\"\",\"\",ROUND(AP457*(1-OFFSET(Input!$T$27,MIN(B457,10),0,1,1)),2*FEE_rounding))","v":-1507751.5260077},3992248.4739923002,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A457=1,PMF_1st=0),0,ROUND(IF(A457=1,AI457,AL456)*OFFSET(Input!$O$27,IF(A457=121,-1,0)+MIN(B457,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A457=1,PMF_1st=0),0,IF(SUM($K$5:$L457)-$AU456>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B456,B457),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C457-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B457,99),0,1,1))*VLOOKUP($B457,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[454,38,10,null,77,{"$f":"IF(A458=\"\",\"\",IF(A458=1,Age_Full_Month,IF(F457=11,0,F457+1)))","v":9},77,0,{"$f":"IF(A458=\"\",\"\",IF(AND(F458=11,G458=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H458-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C458-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B458,99),0,1,1)*K458,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*L458,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B458,0,1,1)*M458,FEE_rounding)","v":0},0,0,{"$f":"IF(C458>=1,ROUND(K458*OFFSET(Input!$U$27,B458,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B458=1,0,IF($C458>=1,ROUND(OFFSET(Input!$X$27,B458,0,1,1)*AL457,AV_rounding),0))","v":0},{"$f":"IF(B458=1,0,IF(C458=1,ROUND(OFFSET(Input!$W$27,B458,0,1,1)*AVERAGE($AI$5,$AL$5:$AL456),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),OFFSET(Input!$G$27,B458,0,1,1)-AE458,0)","v":0},{"$f":"IF(AND(C458=1,OFFSET(Input!$G$27,B458,0,1,1)>0),MIN(OFFSET(Input!$G$27,B458,0,1,1),AP457),0)","v":0},0,0,0,0,0,0,0,-1507751.5260077,-1537561.5260077,-1529653.8273497301,-1529653.8273497301,{"$f":"IF(A458=\"\",\"\",AL458-ROUND(AL458*OFFSET(Input!$S$27,$B458,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A458=\"\",\"\",ROUND(AP458*(1-OFFSET(Input!$T$27,MIN(B458,10),0,1,1)),2*FEE_rounding))","v":-1529653.8273497301},3970346.1726502702,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A458=1,PMF_1st=0),0,ROUND(IF(A458=1,AI458,AL457)*OFFSET(Input!$O$27,IF(A458=121,-1,0)+MIN(B458,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A458=1,PMF_1st=0),0,IF(SUM($K$5:$L458)-$AU457>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B457,B458),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C458-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B458,99),0,1,1))*VLOOKUP($B458,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[455,38,11,null,77,{"$f":"IF(A459=\"\",\"\",IF(A459=1,Age_Full_Month,IF(F458=11,0,F458+1)))","v":10},77,0,{"$f":"IF(A459=\"\",\"\",IF(AND(F459=11,G459=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H459-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C459-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B459,99),0,1,1)*K459,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*L459,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B459,0,1,1)*M459,FEE_rounding)","v":0},0,0,{"$f":"IF(C459>=1,ROUND(K459*OFFSET(Input!$U$27,B459,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B459=1,0,IF($C459>=1,ROUND(OFFSET(Input!$X$27,B459,0,1,1)*AL458,AV_rounding),0))","v":0},{"$f":"IF(B459=1,0,IF(C459=1,ROUND(OFFSET(Input!$W$27,B459,0,1,1)*AVERAGE($AI$5,$AL$5:$AL457),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),OFFSET(Input!$G$27,B459,0,1,1)-AE459,0)","v":0},{"$f":"IF(AND(C459=1,OFFSET(Input!$G$27,B459,0,1,1)>0),MIN(OFFSET(Input!$G$27,B459,0,1,1),AP458),0)","v":0},0,0,0,0,0,0,0,-1529653.8273497301,-1559463.8273497301,-1551443.48487491,-1551443.48487491,{"$f":"IF(A459=\"\",\"\",AL459-ROUND(AL459*OFFSET(Input!$S$27,$B459,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A459=\"\",\"\",ROUND(AP459*(1-OFFSET(Input!$T$27,MIN(B459,10),0,1,1)),2*FEE_rounding))","v":-1551443.48487491},3948556.5151250903,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A459=1,PMF_1st=0),0,ROUND(IF(A459=1,AI459,AL458)*OFFSET(Input!$O$27,IF(A459=121,-1,0)+MIN(B459,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A459=1,PMF_1st=0),0,IF(SUM($K$5:$L459)-$AU458>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B458,B459),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C459-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B459,99),0,1,1))*VLOOKUP($B459,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[456,38,12,null,77,{"$f":"IF(A460=\"\",\"\",IF(A460=1,Age_Full_Month,IF(F459=11,0,F459+1)))","v":11},77,0,{"$f":"IF(A460=\"\",\"\",IF(AND(F460=11,G460=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H460-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C460-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B460,99),0,1,1)*K460,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*L460,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B460,0,1,1)*M460,FEE_rounding)","v":0},0,0,{"$f":"IF(C460>=1,ROUND(K460*OFFSET(Input!$U$27,B460,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B460=1,0,IF($C460>=1,ROUND(OFFSET(Input!$X$27,B460,0,1,1)*AL459,AV_rounding),0))","v":0},{"$f":"IF(B460=1,0,IF(C460=1,ROUND(OFFSET(Input!$W$27,B460,0,1,1)*AVERAGE($AI$5,$AL$5:$AL458),AV_rounding),0))","v":0},0,0,29810,0,0,0,0,0,{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),OFFSET(Input!$G$27,B460,0,1,1)-AE460,0)","v":0},{"$f":"IF(AND(C460=1,OFFSET(Input!$G$27,B460,0,1,1)>0),MIN(OFFSET(Input!$G$27,B460,0,1,1),AP459),0)","v":0},0,0,0,0,0,0,0,-1551443.48487491,-1581253.48487491,-1573121.07791183,-1573121.07791183,{"$f":"IF(A460=\"\",\"\",AL460-ROUND(AL460*OFFSET(Input!$S$27,$B460,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A460=\"\",\"\",ROUND(AP460*(1-OFFSET(Input!$T$27,MIN(B460,10),0,1,1)),2*FEE_rounding))","v":-1573121.07791183},3926878.92208817,0,0,0,5500000,5500000,3000000,5500000,29810,0,null,null,{"$f":"IF(AND(A460=1,PMF_1st=0),0,ROUND(IF(A460=1,AI460,AL459)*OFFSET(Input!$O$27,IF(A460=121,-1,0)+MIN(B460,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A460=1,PMF_1st=0),0,IF(SUM($K$5:$L460)-$AU459>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B459,B460),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C460-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B460,99),0,1,1))*VLOOKUP($B460,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[457,39,1,null,78,{"$f":"IF(A461=\"\",\"\",IF(A461=1,Age_Full_Month,IF(F460=11,0,F460+1)))","v":0},78,0,{"$f":"IF(A461=\"\",\"\",IF(AND(F461=11,G461=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H461-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C461-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B461,99),0,1,1)*K461,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*L461,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B461,0,1,1)*M461,FEE_rounding)","v":0},0,0,{"$f":"IF(C461>=1,ROUND(K461*OFFSET(Input!$U$27,B461,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B461=1,0,IF($C461>=1,ROUND(OFFSET(Input!$X$27,B461,0,1,1)*AL460,AV_rounding),0))","v":0},{"$f":"IF(B461=1,0,IF(C461=1,ROUND(OFFSET(Input!$W$27,B461,0,1,1)*AVERAGE($AI$5,$AL$5:$AL459),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),OFFSET(Input!$G$27,B461,0,1,1)-AE461,0)","v":0},{"$f":"IF(AND(C461=1,OFFSET(Input!$G$27,B461,0,1,1)>0),MIN(OFFSET(Input!$G$27,B461,0,1,1),AP460),0)","v":0},0,0,0,0,0,0,0,-1573121.07791183,-1605681.07791183,-1597423.03952431,-1597423.03952431,{"$f":"IF(A461=\"\",\"\",AL461-ROUND(AL461*OFFSET(Input!$S$27,$B461,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A461=\"\",\"\",ROUND(AP461*(1-OFFSET(Input!$T$27,MIN(B461,10),0,1,1)),2*FEE_rounding))","v":-1597423.03952431},3902576.9604756897,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A461=1,PMF_1st=0),0,ROUND(IF(A461=1,AI461,AL460)*OFFSET(Input!$O$27,IF(A461=121,-1,0)+MIN(B461,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A461=1,PMF_1st=0),0,IF(SUM($K$5:$L461)-$AU460>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B460,B461),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C461-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B461,99),0,1,1))*VLOOKUP($B461,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[458,39,2,null,78,{"$f":"IF(A462=\"\",\"\",IF(A462=1,Age_Full_Month,IF(F461=11,0,F461+1)))","v":1},78,0,{"$f":"IF(A462=\"\",\"\",IF(AND(F462=11,G462=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H462-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C462-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B462,99),0,1,1)*K462,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*L462,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B462,0,1,1)*M462,FEE_rounding)","v":0},0,0,{"$f":"IF(C462>=1,ROUND(K462*OFFSET(Input!$U$27,B462,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B462=1,0,IF($C462>=1,ROUND(OFFSET(Input!$X$27,B462,0,1,1)*AL461,AV_rounding),0))","v":0},{"$f":"IF(B462=1,0,IF(C462=1,ROUND(OFFSET(Input!$W$27,B462,0,1,1)*AVERAGE($AI$5,$AL$5:$AL460),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),OFFSET(Input!$G$27,B462,0,1,1)-AE462,0)","v":0},{"$f":"IF(AND(C462=1,OFFSET(Input!$G$27,B462,0,1,1)>0),MIN(OFFSET(Input!$G$27,B462,0,1,1),AP461),0)","v":0},0,0,0,0,0,0,0,-1597423.03952431,-1629983.03952431,-1621600.01583638,-1621600.01583638,{"$f":"IF(A462=\"\",\"\",AL462-ROUND(AL462*OFFSET(Input!$S$27,$B462,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A462=\"\",\"\",ROUND(AP462*(1-OFFSET(Input!$T$27,MIN(B462,10),0,1,1)),2*FEE_rounding))","v":-1621600.01583638},3878399.98416362,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A462=1,PMF_1st=0),0,ROUND(IF(A462=1,AI462,AL461)*OFFSET(Input!$O$27,IF(A462=121,-1,0)+MIN(B462,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A462=1,PMF_1st=0),0,IF(SUM($K$5:$L462)-$AU461>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B461,B462),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C462-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B462,99),0,1,1))*VLOOKUP($B462,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[459,39,3,null,78,{"$f":"IF(A463=\"\",\"\",IF(A463=1,Age_Full_Month,IF(F462=11,0,F462+1)))","v":2},78,0,{"$f":"IF(A463=\"\",\"\",IF(AND(F463=11,G463=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H463-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C463-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B463,99),0,1,1)*K463,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*L463,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B463,0,1,1)*M463,FEE_rounding)","v":0},0,0,{"$f":"IF(C463>=1,ROUND(K463*OFFSET(Input!$U$27,B463,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B463=1,0,IF($C463>=1,ROUND(OFFSET(Input!$X$27,B463,0,1,1)*AL462,AV_rounding),0))","v":0},{"$f":"IF(B463=1,0,IF(C463=1,ROUND(OFFSET(Input!$W$27,B463,0,1,1)*AVERAGE($AI$5,$AL$5:$AL461),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),OFFSET(Input!$G$27,B463,0,1,1)-AE463,0)","v":0},{"$f":"IF(AND(C463=1,OFFSET(Input!$G$27,B463,0,1,1)>0),MIN(OFFSET(Input!$G$27,B463,0,1,1),AP462),0)","v":0},0,0,0,0,0,0,0,-1621600.01583638,-1654160.01583638,-1645652.6496490401,-1645652.6496490401,{"$f":"IF(A463=\"\",\"\",AL463-ROUND(AL463*OFFSET(Input!$S$27,$B463,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A463=\"\",\"\",ROUND(AP463*(1-OFFSET(Input!$T$27,MIN(B463,10),0,1,1)),2*FEE_rounding))","v":-1645652.6496490401},3854347.3503509602,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A463=1,PMF_1st=0),0,ROUND(IF(A463=1,AI463,AL462)*OFFSET(Input!$O$27,IF(A463=121,-1,0)+MIN(B463,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A463=1,PMF_1st=0),0,IF(SUM($K$5:$L463)-$AU462>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B462,B463),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C463-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B463,99),0,1,1))*VLOOKUP($B463,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[460,39,4,null,78,{"$f":"IF(A464=\"\",\"\",IF(A464=1,Age_Full_Month,IF(F463=11,0,F463+1)))","v":3},78,0,{"$f":"IF(A464=\"\",\"\",IF(AND(F464=11,G464=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H464-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C464-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B464,99),0,1,1)*K464,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*L464,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B464,0,1,1)*M464,FEE_rounding)","v":0},0,0,{"$f":"IF(C464>=1,ROUND(K464*OFFSET(Input!$U$27,B464,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B464=1,0,IF($C464>=1,ROUND(OFFSET(Input!$X$27,B464,0,1,1)*AL463,AV_rounding),0))","v":0},{"$f":"IF(B464=1,0,IF(C464=1,ROUND(OFFSET(Input!$W$27,B464,0,1,1)*AVERAGE($AI$5,$AL$5:$AL462),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),OFFSET(Input!$G$27,B464,0,1,1)-AE464,0)","v":0},{"$f":"IF(AND(C464=1,OFFSET(Input!$G$27,B464,0,1,1)>0),MIN(OFFSET(Input!$G$27,B464,0,1,1),AP463),0)","v":0},0,0,0,0,0,0,0,-1645652.6496490401,-1678212.6496490401,-1669581.58045737,-1669581.58045737,{"$f":"IF(A464=\"\",\"\",AL464-ROUND(AL464*OFFSET(Input!$S$27,$B464,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A464=\"\",\"\",ROUND(AP464*(1-OFFSET(Input!$T$27,MIN(B464,10),0,1,1)),2*FEE_rounding))","v":-1669581.58045737},3830418.4195426302,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A464=1,PMF_1st=0),0,ROUND(IF(A464=1,AI464,AL463)*OFFSET(Input!$O$27,IF(A464=121,-1,0)+MIN(B464,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A464=1,PMF_1st=0),0,IF(SUM($K$5:$L464)-$AU463>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B463,B464),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C464-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B464,99),0,1,1))*VLOOKUP($B464,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[461,39,5,null,78,{"$f":"IF(A465=\"\",\"\",IF(A465=1,Age_Full_Month,IF(F464=11,0,F464+1)))","v":4},78,0,{"$f":"IF(A465=\"\",\"\",IF(AND(F465=11,G465=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H465-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C465-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B465,99),0,1,1)*K465,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*L465,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B465,0,1,1)*M465,FEE_rounding)","v":0},0,0,{"$f":"IF(C465>=1,ROUND(K465*OFFSET(Input!$U$27,B465,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B465=1,0,IF($C465>=1,ROUND(OFFSET(Input!$X$27,B465,0,1,1)*AL464,AV_rounding),0))","v":0},{"$f":"IF(B465=1,0,IF(C465=1,ROUND(OFFSET(Input!$W$27,B465,0,1,1)*AVERAGE($AI$5,$AL$5:$AL463),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),OFFSET(Input!$G$27,B465,0,1,1)-AE465,0)","v":0},{"$f":"IF(AND(C465=1,OFFSET(Input!$G$27,B465,0,1,1)>0),MIN(OFFSET(Input!$G$27,B465,0,1,1),AP464),0)","v":0},0,0,0,0,0,0,0,-1669581.58045737,-1702141.58045737,-1693387.4444675001,-1693387.4444675001,{"$f":"IF(A465=\"\",\"\",AL465-ROUND(AL465*OFFSET(Input!$S$27,$B465,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A465=\"\",\"\",ROUND(AP465*(1-OFFSET(Input!$T$27,MIN(B465,10),0,1,1)),2*FEE_rounding))","v":-1693387.4444675001},3806612.5555325001,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A465=1,PMF_1st=0),0,ROUND(IF(A465=1,AI465,AL464)*OFFSET(Input!$O$27,IF(A465=121,-1,0)+MIN(B465,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A465=1,PMF_1st=0),0,IF(SUM($K$5:$L465)-$AU464>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B464,B465),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C465-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B465,99),0,1,1))*VLOOKUP($B465,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[462,39,6,null,78,{"$f":"IF(A466=\"\",\"\",IF(A466=1,Age_Full_Month,IF(F465=11,0,F465+1)))","v":5},78,0,{"$f":"IF(A466=\"\",\"\",IF(AND(F466=11,G466=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H466-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C466-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B466,99),0,1,1)*K466,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*L466,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B466,0,1,1)*M466,FEE_rounding)","v":0},0,0,{"$f":"IF(C466>=1,ROUND(K466*OFFSET(Input!$U$27,B466,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B466=1,0,IF($C466>=1,ROUND(OFFSET(Input!$X$27,B466,0,1,1)*AL465,AV_rounding),0))","v":0},{"$f":"IF(B466=1,0,IF(C466=1,ROUND(OFFSET(Input!$W$27,B466,0,1,1)*AVERAGE($AI$5,$AL$5:$AL464),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),OFFSET(Input!$G$27,B466,0,1,1)-AE466,0)","v":0},{"$f":"IF(AND(C466=1,OFFSET(Input!$G$27,B466,0,1,1)>0),MIN(OFFSET(Input!$G$27,B466,0,1,1),AP465),0)","v":0},0,0,0,0,0,0,0,-1693387.4444675001,-1725947.4444675001,-1717070.87461355,-1717070.87461355,{"$f":"IF(A466=\"\",\"\",AL466-ROUND(AL466*OFFSET(Input!$S$27,$B466,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A466=\"\",\"\",ROUND(AP466*(1-OFFSET(Input!$T$27,MIN(B466,10),0,1,1)),2*FEE_rounding))","v":-1717070.87461355},3782929.12538645,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A466=1,PMF_1st=0),0,ROUND(IF(A466=1,AI466,AL465)*OFFSET(Input!$O$27,IF(A466=121,-1,0)+MIN(B466,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A466=1,PMF_1st=0),0,IF(SUM($K$5:$L466)-$AU465>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B465,B466),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C466-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B466,99),0,1,1))*VLOOKUP($B466,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[463,39,7,null,78,{"$f":"IF(A467=\"\",\"\",IF(A467=1,Age_Full_Month,IF(F466=11,0,F466+1)))","v":6},78,0,{"$f":"IF(A467=\"\",\"\",IF(AND(F467=11,G467=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H467-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C467-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B467,99),0,1,1)*K467,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*L467,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B467,0,1,1)*M467,FEE_rounding)","v":0},0,0,{"$f":"IF(C467>=1,ROUND(K467*OFFSET(Input!$U$27,B467,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B467=1,0,IF($C467>=1,ROUND(OFFSET(Input!$X$27,B467,0,1,1)*AL466,AV_rounding),0))","v":0},{"$f":"IF(B467=1,0,IF(C467=1,ROUND(OFFSET(Input!$W$27,B467,0,1,1)*AVERAGE($AI$5,$AL$5:$AL465),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),OFFSET(Input!$G$27,B467,0,1,1)-AE467,0)","v":0},{"$f":"IF(AND(C467=1,OFFSET(Input!$G$27,B467,0,1,1)>0),MIN(OFFSET(Input!$G$27,B467,0,1,1),AP466),0)","v":0},0,0,0,0,0,0,0,-1717070.87461355,-1749630.87461355,-1740632.50057446,-1740632.50057446,{"$f":"IF(A467=\"\",\"\",AL467-ROUND(AL467*OFFSET(Input!$S$27,$B467,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A467=\"\",\"\",ROUND(AP467*(1-OFFSET(Input!$T$27,MIN(B467,10),0,1,1)),2*FEE_rounding))","v":-1740632.50057446},3759367.4994255397,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A467=1,PMF_1st=0),0,ROUND(IF(A467=1,AI467,AL466)*OFFSET(Input!$O$27,IF(A467=121,-1,0)+MIN(B467,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A467=1,PMF_1st=0),0,IF(SUM($K$5:$L467)-$AU466>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B466,B467),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C467-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B467,99),0,1,1))*VLOOKUP($B467,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[464,39,8,null,78,{"$f":"IF(A468=\"\",\"\",IF(A468=1,Age_Full_Month,IF(F467=11,0,F467+1)))","v":7},78,0,{"$f":"IF(A468=\"\",\"\",IF(AND(F468=11,G468=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H468-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C468-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B468,99),0,1,1)*K468,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*L468,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B468,0,1,1)*M468,FEE_rounding)","v":0},0,0,{"$f":"IF(C468>=1,ROUND(K468*OFFSET(Input!$U$27,B468,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B468=1,0,IF($C468>=1,ROUND(OFFSET(Input!$X$27,B468,0,1,1)*AL467,AV_rounding),0))","v":0},{"$f":"IF(B468=1,0,IF(C468=1,ROUND(OFFSET(Input!$W$27,B468,0,1,1)*AVERAGE($AI$5,$AL$5:$AL466),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),OFFSET(Input!$G$27,B468,0,1,1)-AE468,0)","v":0},{"$f":"IF(AND(C468=1,OFFSET(Input!$G$27,B468,0,1,1)>0),MIN(OFFSET(Input!$G$27,B468,0,1,1),AP467),0)","v":0},0,0,0,0,0,0,0,-1740632.50057446,-1773192.50057446,-1764072.94879071,-1764072.94879071,{"$f":"IF(A468=\"\",\"\",AL468-ROUND(AL468*OFFSET(Input!$S$27,$B468,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A468=\"\",\"\",ROUND(AP468*(1-OFFSET(Input!$T$27,MIN(B468,10),0,1,1)),2*FEE_rounding))","v":-1764072.94879071},3735927.05120929,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A468=1,PMF_1st=0),0,ROUND(IF(A468=1,AI468,AL467)*OFFSET(Input!$O$27,IF(A468=121,-1,0)+MIN(B468,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A468=1,PMF_1st=0),0,IF(SUM($K$5:$L468)-$AU467>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B467,B468),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C468-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B468,99),0,1,1))*VLOOKUP($B468,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[465,39,9,null,78,{"$f":"IF(A469=\"\",\"\",IF(A469=1,Age_Full_Month,IF(F468=11,0,F468+1)))","v":8},78,0,{"$f":"IF(A469=\"\",\"\",IF(AND(F469=11,G469=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H469-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C469-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B469,99),0,1,1)*K469,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*L469,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B469,0,1,1)*M469,FEE_rounding)","v":0},0,0,{"$f":"IF(C469>=1,ROUND(K469*OFFSET(Input!$U$27,B469,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B469=1,0,IF($C469>=1,ROUND(OFFSET(Input!$X$27,B469,0,1,1)*AL468,AV_rounding),0))","v":0},{"$f":"IF(B469=1,0,IF(C469=1,ROUND(OFFSET(Input!$W$27,B469,0,1,1)*AVERAGE($AI$5,$AL$5:$AL467),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),OFFSET(Input!$G$27,B469,0,1,1)-AE469,0)","v":0},{"$f":"IF(AND(C469=1,OFFSET(Input!$G$27,B469,0,1,1)>0),MIN(OFFSET(Input!$G$27,B469,0,1,1),AP468),0)","v":0},0,0,0,0,0,0,0,-1764072.94879071,-1796632.94879071,-1787392.8424810001,-1787392.8424810001,{"$f":"IF(A469=\"\",\"\",AL469-ROUND(AL469*OFFSET(Input!$S$27,$B469,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A469=\"\",\"\",ROUND(AP469*(1-OFFSET(Input!$T$27,MIN(B469,10),0,1,1)),2*FEE_rounding))","v":-1787392.8424810001},3712607.1575189997,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A469=1,PMF_1st=0),0,ROUND(IF(A469=1,AI469,AL468)*OFFSET(Input!$O$27,IF(A469=121,-1,0)+MIN(B469,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A469=1,PMF_1st=0),0,IF(SUM($K$5:$L469)-$AU468>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B468,B469),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C469-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B469,99),0,1,1))*VLOOKUP($B469,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[466,39,10,null,78,{"$f":"IF(A470=\"\",\"\",IF(A470=1,Age_Full_Month,IF(F469=11,0,F469+1)))","v":9},78,0,{"$f":"IF(A470=\"\",\"\",IF(AND(F470=11,G470=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H470-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C470-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B470,99),0,1,1)*K470,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*L470,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B470,0,1,1)*M470,FEE_rounding)","v":0},0,0,{"$f":"IF(C470>=1,ROUND(K470*OFFSET(Input!$U$27,B470,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B470=1,0,IF($C470>=1,ROUND(OFFSET(Input!$X$27,B470,0,1,1)*AL469,AV_rounding),0))","v":0},{"$f":"IF(B470=1,0,IF(C470=1,ROUND(OFFSET(Input!$W$27,B470,0,1,1)*AVERAGE($AI$5,$AL$5:$AL468),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),OFFSET(Input!$G$27,B470,0,1,1)-AE470,0)","v":0},{"$f":"IF(AND(C470=1,OFFSET(Input!$G$27,B470,0,1,1)>0),MIN(OFFSET(Input!$G$27,B470,0,1,1),AP469),0)","v":0},0,0,0,0,0,0,0,-1787392.8424810001,-1819952.8424810001,-1810592.8016588101,-1810592.8016588101,{"$f":"IF(A470=\"\",\"\",AL470-ROUND(AL470*OFFSET(Input!$S$27,$B470,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A470=\"\",\"\",ROUND(AP470*(1-OFFSET(Input!$T$27,MIN(B470,10),0,1,1)),2*FEE_rounding))","v":-1810592.8016588101},3689407.1983411899,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A470=1,PMF_1st=0),0,ROUND(IF(A470=1,AI470,AL469)*OFFSET(Input!$O$27,IF(A470=121,-1,0)+MIN(B470,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A470=1,PMF_1st=0),0,IF(SUM($K$5:$L470)-$AU469>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B469,B470),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C470-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B470,99),0,1,1))*VLOOKUP($B470,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[467,39,11,null,78,{"$f":"IF(A471=\"\",\"\",IF(A471=1,Age_Full_Month,IF(F470=11,0,F470+1)))","v":10},78,0,{"$f":"IF(A471=\"\",\"\",IF(AND(F471=11,G471=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H471-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C471-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B471,99),0,1,1)*K471,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*L471,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B471,0,1,1)*M471,FEE_rounding)","v":0},0,0,{"$f":"IF(C471>=1,ROUND(K471*OFFSET(Input!$U$27,B471,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B471=1,0,IF($C471>=1,ROUND(OFFSET(Input!$X$27,B471,0,1,1)*AL470,AV_rounding),0))","v":0},{"$f":"IF(B471=1,0,IF(C471=1,ROUND(OFFSET(Input!$W$27,B471,0,1,1)*AVERAGE($AI$5,$AL$5:$AL469),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),OFFSET(Input!$G$27,B471,0,1,1)-AE471,0)","v":0},{"$f":"IF(AND(C471=1,OFFSET(Input!$G$27,B471,0,1,1)>0),MIN(OFFSET(Input!$G$27,B471,0,1,1),AP470),0)","v":0},0,0,0,0,0,0,0,-1810592.8016588101,-1843152.8016588101,-1833673.44314887,-1833673.44314887,{"$f":"IF(A471=\"\",\"\",AL471-ROUND(AL471*OFFSET(Input!$S$27,$B471,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A471=\"\",\"\",ROUND(AP471*(1-OFFSET(Input!$T$27,MIN(B471,10),0,1,1)),2*FEE_rounding))","v":-1833673.44314887},3666326.55685113,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A471=1,PMF_1st=0),0,ROUND(IF(A471=1,AI471,AL470)*OFFSET(Input!$O$27,IF(A471=121,-1,0)+MIN(B471,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A471=1,PMF_1st=0),0,IF(SUM($K$5:$L471)-$AU470>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B470,B471),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C471-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B471,99),0,1,1))*VLOOKUP($B471,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[468,39,12,null,78,{"$f":"IF(A472=\"\",\"\",IF(A472=1,Age_Full_Month,IF(F471=11,0,F471+1)))","v":11},78,0,{"$f":"IF(A472=\"\",\"\",IF(AND(F472=11,G472=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H472-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C472-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B472,99),0,1,1)*K472,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*L472,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B472,0,1,1)*M472,FEE_rounding)","v":0},0,0,{"$f":"IF(C472>=1,ROUND(K472*OFFSET(Input!$U$27,B472,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B472=1,0,IF($C472>=1,ROUND(OFFSET(Input!$X$27,B472,0,1,1)*AL471,AV_rounding),0))","v":0},{"$f":"IF(B472=1,0,IF(C472=1,ROUND(OFFSET(Input!$W$27,B472,0,1,1)*AVERAGE($AI$5,$AL$5:$AL470),AV_rounding),0))","v":0},0,0,32560,0,0,0,0,0,{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),OFFSET(Input!$G$27,B472,0,1,1)-AE472,0)","v":0},{"$f":"IF(AND(C472=1,OFFSET(Input!$G$27,B472,0,1,1)>0),MIN(OFFSET(Input!$G$27,B472,0,1,1),AP471),0)","v":0},0,0,0,0,0,0,0,-1833673.44314887,-1866233.44314887,-1856635.38060358,-1856635.38060358,{"$f":"IF(A472=\"\",\"\",AL472-ROUND(AL472*OFFSET(Input!$S$27,$B472,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A472=\"\",\"\",ROUND(AP472*(1-OFFSET(Input!$T$27,MIN(B472,10),0,1,1)),2*FEE_rounding))","v":-1856635.38060358},3643364.6193964202,0,0,0,5500000,5500000,3000000,5500000,32560,0,null,null,{"$f":"IF(AND(A472=1,PMF_1st=0),0,ROUND(IF(A472=1,AI472,AL471)*OFFSET(Input!$O$27,IF(A472=121,-1,0)+MIN(B472,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A472=1,PMF_1st=0),0,IF(SUM($K$5:$L472)-$AU471>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B471,B472),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C472-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B472,99),0,1,1))*VLOOKUP($B472,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[469,40,1,null,79,{"$f":"IF(A473=\"\",\"\",IF(A473=1,Age_Full_Month,IF(F472=11,0,F472+1)))","v":0},79,0,{"$f":"IF(A473=\"\",\"\",IF(AND(F473=11,G473=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H473-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C473-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B473,99),0,1,1)*K473,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*L473,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B473,0,1,1)*M473,FEE_rounding)","v":0},0,0,{"$f":"IF(C473>=1,ROUND(K473*OFFSET(Input!$U$27,B473,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B473=1,0,IF($C473>=1,ROUND(OFFSET(Input!$X$27,B473,0,1,1)*AL472,AV_rounding),0))","v":0},{"$f":"IF(B473=1,0,IF(C473=1,ROUND(OFFSET(Input!$W$27,B473,0,1,1)*AVERAGE($AI$5,$AL$5:$AL471),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),OFFSET(Input!$G$27,B473,0,1,1)-AE473,0)","v":0},{"$f":"IF(AND(C473=1,OFFSET(Input!$G$27,B473,0,1,1)>0),MIN(OFFSET(Input!$G$27,B473,0,1,1),AP472),0)","v":0},0,0,0,0,0,0,0,-1856635.38060358,-1892220.38060358,-1882488.6669055,-1882488.6669055,{"$f":"IF(A473=\"\",\"\",AL473-ROUND(AL473*OFFSET(Input!$S$27,$B473,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A473=\"\",\"\",ROUND(AP473*(1-OFFSET(Input!$T$27,MIN(B473,10),0,1,1)),2*FEE_rounding))","v":-1882488.6669055},3617511.3330945,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A473=1,PMF_1st=0),0,ROUND(IF(A473=1,AI473,AL472)*OFFSET(Input!$O$27,IF(A473=121,-1,0)+MIN(B473,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A473=1,PMF_1st=0),0,IF(SUM($K$5:$L473)-$AU472>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B472,B473),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C473-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B473,99),0,1,1))*VLOOKUP($B473,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[470,40,2,null,79,{"$f":"IF(A474=\"\",\"\",IF(A474=1,Age_Full_Month,IF(F473=11,0,F473+1)))","v":1},79,0,{"$f":"IF(A474=\"\",\"\",IF(AND(F474=11,G474=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H474-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C474-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B474,99),0,1,1)*K474,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*L474,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B474,0,1,1)*M474,FEE_rounding)","v":0},0,0,{"$f":"IF(C474>=1,ROUND(K474*OFFSET(Input!$U$27,B474,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B474=1,0,IF($C474>=1,ROUND(OFFSET(Input!$X$27,B474,0,1,1)*AL473,AV_rounding),0))","v":0},{"$f":"IF(B474=1,0,IF(C474=1,ROUND(OFFSET(Input!$W$27,B474,0,1,1)*AVERAGE($AI$5,$AL$5:$AL472),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),OFFSET(Input!$G$27,B474,0,1,1)-AE474,0)","v":0},{"$f":"IF(AND(C474=1,OFFSET(Input!$G$27,B474,0,1,1)>0),MIN(OFFSET(Input!$G$27,B474,0,1,1),AP473),0)","v":0},0,0,0,0,0,0,0,-1882488.6669055,-1918073.6669055,-1908208.9894242201,-1908208.9894242201,{"$f":"IF(A474=\"\",\"\",AL474-ROUND(AL474*OFFSET(Input!$S$27,$B474,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A474=\"\",\"\",ROUND(AP474*(1-OFFSET(Input!$T$27,MIN(B474,10),0,1,1)),2*FEE_rounding))","v":-1908208.9894242201},3591791.0105757797,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A474=1,PMF_1st=0),0,ROUND(IF(A474=1,AI474,AL473)*OFFSET(Input!$O$27,IF(A474=121,-1,0)+MIN(B474,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A474=1,PMF_1st=0),0,IF(SUM($K$5:$L474)-$AU473>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B473,B474),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C474-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B474,99),0,1,1))*VLOOKUP($B474,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[471,40,3,null,79,{"$f":"IF(A475=\"\",\"\",IF(A475=1,Age_Full_Month,IF(F474=11,0,F474+1)))","v":2},79,0,{"$f":"IF(A475=\"\",\"\",IF(AND(F475=11,G475=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H475-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C475-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B475,99),0,1,1)*K475,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*L475,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B475,0,1,1)*M475,FEE_rounding)","v":0},0,0,{"$f":"IF(C475>=1,ROUND(K475*OFFSET(Input!$U$27,B475,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B475=1,0,IF($C475>=1,ROUND(OFFSET(Input!$X$27,B475,0,1,1)*AL474,AV_rounding),0))","v":0},{"$f":"IF(B475=1,0,IF(C475=1,ROUND(OFFSET(Input!$W$27,B475,0,1,1)*AVERAGE($AI$5,$AL$5:$AL473),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),OFFSET(Input!$G$27,B475,0,1,1)-AE475,0)","v":0},{"$f":"IF(AND(C475=1,OFFSET(Input!$G$27,B475,0,1,1)>0),MIN(OFFSET(Input!$G$27,B475,0,1,1),AP474),0)","v":0},0,0,0,0,0,0,0,-1908208.9894242201,-1943793.9894242201,-1933797.0319941901,-1933797.0319941901,{"$f":"IF(A475=\"\",\"\",AL475-ROUND(AL475*OFFSET(Input!$S$27,$B475,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A475=\"\",\"\",ROUND(AP475*(1-OFFSET(Input!$T$27,MIN(B475,10),0,1,1)),2*FEE_rounding))","v":-1933797.0319941901},3566202.9680058099,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A475=1,PMF_1st=0),0,ROUND(IF(A475=1,AI475,AL474)*OFFSET(Input!$O$27,IF(A475=121,-1,0)+MIN(B475,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A475=1,PMF_1st=0),0,IF(SUM($K$5:$L475)-$AU474>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B474,B475),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C475-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B475,99),0,1,1))*VLOOKUP($B475,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[472,40,4,null,79,{"$f":"IF(A476=\"\",\"\",IF(A476=1,Age_Full_Month,IF(F475=11,0,F475+1)))","v":3},79,0,{"$f":"IF(A476=\"\",\"\",IF(AND(F476=11,G476=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H476-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C476-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B476,99),0,1,1)*K476,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*L476,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B476,0,1,1)*M476,FEE_rounding)","v":0},0,0,{"$f":"IF(C476>=1,ROUND(K476*OFFSET(Input!$U$27,B476,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B476=1,0,IF($C476>=1,ROUND(OFFSET(Input!$X$27,B476,0,1,1)*AL475,AV_rounding),0))","v":0},{"$f":"IF(B476=1,0,IF(C476=1,ROUND(OFFSET(Input!$W$27,B476,0,1,1)*AVERAGE($AI$5,$AL$5:$AL474),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),OFFSET(Input!$G$27,B476,0,1,1)-AE476,0)","v":0},{"$f":"IF(AND(C476=1,OFFSET(Input!$G$27,B476,0,1,1)>0),MIN(OFFSET(Input!$G$27,B476,0,1,1),AP475),0)","v":0},0,0,0,0,0,0,0,-1933797.0319941901,-1969382.0319941901,-1959253.4749328799,-1959253.4749328799,{"$f":"IF(A476=\"\",\"\",AL476-ROUND(AL476*OFFSET(Input!$S$27,$B476,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A476=\"\",\"\",ROUND(AP476*(1-OFFSET(Input!$T$27,MIN(B476,10),0,1,1)),2*FEE_rounding))","v":-1959253.4749328799},3540746.5250671199,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A476=1,PMF_1st=0),0,ROUND(IF(A476=1,AI476,AL475)*OFFSET(Input!$O$27,IF(A476=121,-1,0)+MIN(B476,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A476=1,PMF_1st=0),0,IF(SUM($K$5:$L476)-$AU475>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B475,B476),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C476-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B476,99),0,1,1))*VLOOKUP($B476,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[473,40,5,null,79,{"$f":"IF(A477=\"\",\"\",IF(A477=1,Age_Full_Month,IF(F476=11,0,F476+1)))","v":4},79,0,{"$f":"IF(A477=\"\",\"\",IF(AND(F477=11,G477=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H477-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C477-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B477,99),0,1,1)*K477,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*L477,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B477,0,1,1)*M477,FEE_rounding)","v":0},0,0,{"$f":"IF(C477>=1,ROUND(K477*OFFSET(Input!$U$27,B477,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B477=1,0,IF($C477>=1,ROUND(OFFSET(Input!$X$27,B477,0,1,1)*AL476,AV_rounding),0))","v":0},{"$f":"IF(B477=1,0,IF(C477=1,ROUND(OFFSET(Input!$W$27,B477,0,1,1)*AVERAGE($AI$5,$AL$5:$AL475),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),OFFSET(Input!$G$27,B477,0,1,1)-AE477,0)","v":0},{"$f":"IF(AND(C477=1,OFFSET(Input!$G$27,B477,0,1,1)>0),MIN(OFFSET(Input!$G$27,B477,0,1,1),AP476),0)","v":0},0,0,0,0,0,0,0,-1959253.4749328799,-1994838.4749328799,-1984578.99505889,-1984578.99505889,{"$f":"IF(A477=\"\",\"\",AL477-ROUND(AL477*OFFSET(Input!$S$27,$B477,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A477=\"\",\"\",ROUND(AP477*(1-OFFSET(Input!$T$27,MIN(B477,10),0,1,1)),2*FEE_rounding))","v":-1984578.99505889},3515421.00494111,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A477=1,PMF_1st=0),0,ROUND(IF(A477=1,AI477,AL476)*OFFSET(Input!$O$27,IF(A477=121,-1,0)+MIN(B477,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A477=1,PMF_1st=0),0,IF(SUM($K$5:$L477)-$AU476>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B476,B477),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C477-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B477,99),0,1,1))*VLOOKUP($B477,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[474,40,6,null,79,{"$f":"IF(A478=\"\",\"\",IF(A478=1,Age_Full_Month,IF(F477=11,0,F477+1)))","v":5},79,0,{"$f":"IF(A478=\"\",\"\",IF(AND(F478=11,G478=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H478-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C478-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B478,99),0,1,1)*K478,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*L478,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B478,0,1,1)*M478,FEE_rounding)","v":0},0,0,{"$f":"IF(C478>=1,ROUND(K478*OFFSET(Input!$U$27,B478,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B478=1,0,IF($C478>=1,ROUND(OFFSET(Input!$X$27,B478,0,1,1)*AL477,AV_rounding),0))","v":0},{"$f":"IF(B478=1,0,IF(C478=1,ROUND(OFFSET(Input!$W$27,B478,0,1,1)*AVERAGE($AI$5,$AL$5:$AL476),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),OFFSET(Input!$G$27,B478,0,1,1)-AE478,0)","v":0},{"$f":"IF(AND(C478=1,OFFSET(Input!$G$27,B478,0,1,1)>0),MIN(OFFSET(Input!$G$27,B478,0,1,1),AP477),0)","v":0},0,0,0,0,0,0,0,-1984578.99505889,-2020163.99505889,-2009774.2657099201,-2009774.2657099201,{"$f":"IF(A478=\"\",\"\",AL478-ROUND(AL478*OFFSET(Input!$S$27,$B478,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A478=\"\",\"\",ROUND(AP478*(1-OFFSET(Input!$T$27,MIN(B478,10),0,1,1)),2*FEE_rounding))","v":-2009774.2657099201},3490225.7342900801,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A478=1,PMF_1st=0),0,ROUND(IF(A478=1,AI478,AL477)*OFFSET(Input!$O$27,IF(A478=121,-1,0)+MIN(B478,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A478=1,PMF_1st=0),0,IF(SUM($K$5:$L478)-$AU477>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B477,B478),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C478-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B478,99),0,1,1))*VLOOKUP($B478,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[475,40,7,null,79,{"$f":"IF(A479=\"\",\"\",IF(A479=1,Age_Full_Month,IF(F478=11,0,F478+1)))","v":6},79,0,{"$f":"IF(A479=\"\",\"\",IF(AND(F479=11,G479=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H479-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C479-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B479,99),0,1,1)*K479,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*L479,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B479,0,1,1)*M479,FEE_rounding)","v":0},0,0,{"$f":"IF(C479>=1,ROUND(K479*OFFSET(Input!$U$27,B479,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B479=1,0,IF($C479>=1,ROUND(OFFSET(Input!$X$27,B479,0,1,1)*AL478,AV_rounding),0))","v":0},{"$f":"IF(B479=1,0,IF(C479=1,ROUND(OFFSET(Input!$W$27,B479,0,1,1)*AVERAGE($AI$5,$AL$5:$AL477),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),OFFSET(Input!$G$27,B479,0,1,1)-AE479,0)","v":0},{"$f":"IF(AND(C479=1,OFFSET(Input!$G$27,B479,0,1,1)>0),MIN(OFFSET(Input!$G$27,B479,0,1,1),AP478),0)","v":0},0,0,0,0,0,0,0,-2009774.2657099201,-2045359.2657099201,-2034839.9567606901,-2034839.9567606901,{"$f":"IF(A479=\"\",\"\",AL479-ROUND(AL479*OFFSET(Input!$S$27,$B479,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A479=\"\",\"\",ROUND(AP479*(1-OFFSET(Input!$T$27,MIN(B479,10),0,1,1)),2*FEE_rounding))","v":-2034839.9567606901},3465160.0432393099,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A479=1,PMF_1st=0),0,ROUND(IF(A479=1,AI479,AL478)*OFFSET(Input!$O$27,IF(A479=121,-1,0)+MIN(B479,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A479=1,PMF_1st=0),0,IF(SUM($K$5:$L479)-$AU478>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B478,B479),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C479-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B479,99),0,1,1))*VLOOKUP($B479,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[476,40,8,null,79,{"$f":"IF(A480=\"\",\"\",IF(A480=1,Age_Full_Month,IF(F479=11,0,F479+1)))","v":7},79,0,{"$f":"IF(A480=\"\",\"\",IF(AND(F480=11,G480=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H480-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C480-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B480,99),0,1,1)*K480,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*L480,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B480,0,1,1)*M480,FEE_rounding)","v":0},0,0,{"$f":"IF(C480>=1,ROUND(K480*OFFSET(Input!$U$27,B480,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B480=1,0,IF($C480>=1,ROUND(OFFSET(Input!$X$27,B480,0,1,1)*AL479,AV_rounding),0))","v":0},{"$f":"IF(B480=1,0,IF(C480=1,ROUND(OFFSET(Input!$W$27,B480,0,1,1)*AVERAGE($AI$5,$AL$5:$AL478),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),OFFSET(Input!$G$27,B480,0,1,1)-AE480,0)","v":0},{"$f":"IF(AND(C480=1,OFFSET(Input!$G$27,B480,0,1,1)>0),MIN(OFFSET(Input!$G$27,B480,0,1,1),AP479),0)","v":0},0,0,0,0,0,0,0,-2034839.9567606901,-2070424.9567606901,-2059776.7346407401,-2059776.7346407401,{"$f":"IF(A480=\"\",\"\",AL480-ROUND(AL480*OFFSET(Input!$S$27,$B480,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A480=\"\",\"\",ROUND(AP480*(1-OFFSET(Input!$T$27,MIN(B480,10),0,1,1)),2*FEE_rounding))","v":-2059776.7346407401},3440223.2653592601,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A480=1,PMF_1st=0),0,ROUND(IF(A480=1,AI480,AL479)*OFFSET(Input!$O$27,IF(A480=121,-1,0)+MIN(B480,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A480=1,PMF_1st=0),0,IF(SUM($K$5:$L480)-$AU479>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B479,B480),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C480-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B480,99),0,1,1))*VLOOKUP($B480,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[477,40,9,null,79,{"$f":"IF(A481=\"\",\"\",IF(A481=1,Age_Full_Month,IF(F480=11,0,F480+1)))","v":8},79,0,{"$f":"IF(A481=\"\",\"\",IF(AND(F481=11,G481=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H481-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C481-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B481,99),0,1,1)*K481,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*L481,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B481,0,1,1)*M481,FEE_rounding)","v":0},0,0,{"$f":"IF(C481>=1,ROUND(K481*OFFSET(Input!$U$27,B481,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B481=1,0,IF($C481>=1,ROUND(OFFSET(Input!$X$27,B481,0,1,1)*AL480,AV_rounding),0))","v":0},{"$f":"IF(B481=1,0,IF(C481=1,ROUND(OFFSET(Input!$W$27,B481,0,1,1)*AVERAGE($AI$5,$AL$5:$AL479),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),OFFSET(Input!$G$27,B481,0,1,1)-AE481,0)","v":0},{"$f":"IF(AND(C481=1,OFFSET(Input!$G$27,B481,0,1,1)>0),MIN(OFFSET(Input!$G$27,B481,0,1,1),AP480),0)","v":0},0,0,0,0,0,0,0,-2059776.7346407401,-2095361.7346407401,-2084585.26235217,-2084585.26235217,{"$f":"IF(A481=\"\",\"\",AL481-ROUND(AL481*OFFSET(Input!$S$27,$B481,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A481=\"\",\"\",ROUND(AP481*(1-OFFSET(Input!$T$27,MIN(B481,10),0,1,1)),2*FEE_rounding))","v":-2084585.26235217},3415414.73764783,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A481=1,PMF_1st=0),0,ROUND(IF(A481=1,AI481,AL480)*OFFSET(Input!$O$27,IF(A481=121,-1,0)+MIN(B481,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A481=1,PMF_1st=0),0,IF(SUM($K$5:$L481)-$AU480>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B480,B481),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C481-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B481,99),0,1,1))*VLOOKUP($B481,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[478,40,10,null,79,{"$f":"IF(A482=\"\",\"\",IF(A482=1,Age_Full_Month,IF(F481=11,0,F481+1)))","v":9},79,0,{"$f":"IF(A482=\"\",\"\",IF(AND(F482=11,G482=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H482-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C482-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B482,99),0,1,1)*K482,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*L482,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B482,0,1,1)*M482,FEE_rounding)","v":0},0,0,{"$f":"IF(C482>=1,ROUND(K482*OFFSET(Input!$U$27,B482,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B482=1,0,IF($C482>=1,ROUND(OFFSET(Input!$X$27,B482,0,1,1)*AL481,AV_rounding),0))","v":0},{"$f":"IF(B482=1,0,IF(C482=1,ROUND(OFFSET(Input!$W$27,B482,0,1,1)*AVERAGE($AI$5,$AL$5:$AL480),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),OFFSET(Input!$G$27,B482,0,1,1)-AE482,0)","v":0},{"$f":"IF(AND(C482=1,OFFSET(Input!$G$27,B482,0,1,1)>0),MIN(OFFSET(Input!$G$27,B482,0,1,1),AP481),0)","v":0},0,0,0,0,0,0,0,-2084585.26235217,-2120170.26235217,-2109266.1994872401,-2109266.1994872401,{"$f":"IF(A482=\"\",\"\",AL482-ROUND(AL482*OFFSET(Input!$S$27,$B482,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A482=\"\",\"\",ROUND(AP482*(1-OFFSET(Input!$T$27,MIN(B482,10),0,1,1)),2*FEE_rounding))","v":-2109266.1994872401},3390733.8005127599,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A482=1,PMF_1st=0),0,ROUND(IF(A482=1,AI482,AL481)*OFFSET(Input!$O$27,IF(A482=121,-1,0)+MIN(B482,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A482=1,PMF_1st=0),0,IF(SUM($K$5:$L482)-$AU481>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B481,B482),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C482-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B482,99),0,1,1))*VLOOKUP($B482,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[479,40,11,null,79,{"$f":"IF(A483=\"\",\"\",IF(A483=1,Age_Full_Month,IF(F482=11,0,F482+1)))","v":10},79,0,{"$f":"IF(A483=\"\",\"\",IF(AND(F483=11,G483=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H483-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C483-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B483,99),0,1,1)*K483,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*L483,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B483,0,1,1)*M483,FEE_rounding)","v":0},0,0,{"$f":"IF(C483>=1,ROUND(K483*OFFSET(Input!$U$27,B483,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B483=1,0,IF($C483>=1,ROUND(OFFSET(Input!$X$27,B483,0,1,1)*AL482,AV_rounding),0))","v":0},{"$f":"IF(B483=1,0,IF(C483=1,ROUND(OFFSET(Input!$W$27,B483,0,1,1)*AVERAGE($AI$5,$AL$5:$AL481),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),OFFSET(Input!$G$27,B483,0,1,1)-AE483,0)","v":0},{"$f":"IF(AND(C483=1,OFFSET(Input!$G$27,B483,0,1,1)>0),MIN(OFFSET(Input!$G$27,B483,0,1,1),AP482),0)","v":0},0,0,0,0,0,0,0,-2109266.1994872401,-2144851.1994872401,-2133820.2022459302,-2133820.2022459302,{"$f":"IF(A483=\"\",\"\",AL483-ROUND(AL483*OFFSET(Input!$S$27,$B483,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A483=\"\",\"\",ROUND(AP483*(1-OFFSET(Input!$T$27,MIN(B483,10),0,1,1)),2*FEE_rounding))","v":-2133820.2022459302},3366179.7977540698,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A483=1,PMF_1st=0),0,ROUND(IF(A483=1,AI483,AL482)*OFFSET(Input!$O$27,IF(A483=121,-1,0)+MIN(B483,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A483=1,PMF_1st=0),0,IF(SUM($K$5:$L483)-$AU482>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B482,B483),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C483-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B483,99),0,1,1))*VLOOKUP($B483,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[480,40,12,null,79,{"$f":"IF(A484=\"\",\"\",IF(A484=1,Age_Full_Month,IF(F483=11,0,F483+1)))","v":11},79,0,{"$f":"IF(A484=\"\",\"\",IF(AND(F484=11,G484=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H484-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C484-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B484,99),0,1,1)*K484,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*L484,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B484,0,1,1)*M484,FEE_rounding)","v":0},0,0,{"$f":"IF(C484>=1,ROUND(K484*OFFSET(Input!$U$27,B484,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B484=1,0,IF($C484>=1,ROUND(OFFSET(Input!$X$27,B484,0,1,1)*AL483,AV_rounding),0))","v":0},{"$f":"IF(B484=1,0,IF(C484=1,ROUND(OFFSET(Input!$W$27,B484,0,1,1)*AVERAGE($AI$5,$AL$5:$AL482),AV_rounding),0))","v":0},0,0,35585,0,0,0,0,0,{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),OFFSET(Input!$G$27,B484,0,1,1)-AE484,0)","v":0},{"$f":"IF(AND(C484=1,OFFSET(Input!$G$27,B484,0,1,1)>0),MIN(OFFSET(Input!$G$27,B484,0,1,1),AP483),0)","v":0},0,0,0,0,0,0,0,-2133820.2022459302,-2169405.2022459302,-2158247.9234533599,-2158247.9234533599,{"$f":"IF(A484=\"\",\"\",AL484-ROUND(AL484*OFFSET(Input!$S$27,$B484,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A484=\"\",\"\",ROUND(AP484*(1-OFFSET(Input!$T$27,MIN(B484,10),0,1,1)),2*FEE_rounding))","v":-2158247.9234533599},3341752.0765466401,0,0,0,5500000,5500000,3000000,5500000,35585,0,null,null,{"$f":"IF(AND(A484=1,PMF_1st=0),0,ROUND(IF(A484=1,AI484,AL483)*OFFSET(Input!$O$27,IF(A484=121,-1,0)+MIN(B484,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A484=1,PMF_1st=0),0,IF(SUM($K$5:$L484)-$AU483>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B483,B484),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C484-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B484,99),0,1,1))*VLOOKUP($B484,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[481,41,1,null,80,{"$f":"IF(A485=\"\",\"\",IF(A485=1,Age_Full_Month,IF(F484=11,0,F484+1)))","v":0},80,0,{"$f":"IF(A485=\"\",\"\",IF(AND(F485=11,G485=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H485-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C485-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B485,99),0,1,1)*K485,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*L485,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B485,0,1,1)*M485,FEE_rounding)","v":0},0,0,{"$f":"IF(C485>=1,ROUND(K485*OFFSET(Input!$U$27,B485,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B485=1,0,IF($C485>=1,ROUND(OFFSET(Input!$X$27,B485,0,1,1)*AL484,AV_rounding),0))","v":0},{"$f":"IF(B485=1,0,IF(C485=1,ROUND(OFFSET(Input!$W$27,B485,0,1,1)*AVERAGE($AI$5,$AL$5:$AL483),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),OFFSET(Input!$G$27,B485,0,1,1)-AE485,0)","v":0},{"$f":"IF(AND(C485=1,OFFSET(Input!$G$27,B485,0,1,1)>0),MIN(OFFSET(Input!$G$27,B485,0,1,1),AP484),0)","v":0},0,0,0,0,0,0,0,-2158247.9234533599,-2197132.9234533599,-2185833.0406348198,-2185833.0406348198,{"$f":"IF(A485=\"\",\"\",AL485-ROUND(AL485*OFFSET(Input!$S$27,$B485,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A485=\"\",\"\",ROUND(AP485*(1-OFFSET(Input!$T$27,MIN(B485,10),0,1,1)),2*FEE_rounding))","v":-2185833.0406348198},3314166.9593651802,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A485=1,PMF_1st=0),0,ROUND(IF(A485=1,AI485,AL484)*OFFSET(Input!$O$27,IF(A485=121,-1,0)+MIN(B485,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A485=1,PMF_1st=0),0,IF(SUM($K$5:$L485)-$AU484>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B484,B485),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C485-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B485,99),0,1,1))*VLOOKUP($B485,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[482,41,2,null,80,{"$f":"IF(A486=\"\",\"\",IF(A486=1,Age_Full_Month,IF(F485=11,0,F485+1)))","v":1},80,0,{"$f":"IF(A486=\"\",\"\",IF(AND(F486=11,G486=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H486-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C486-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B486,99),0,1,1)*K486,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*L486,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B486,0,1,1)*M486,FEE_rounding)","v":0},0,0,{"$f":"IF(C486>=1,ROUND(K486*OFFSET(Input!$U$27,B486,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B486=1,0,IF($C486>=1,ROUND(OFFSET(Input!$X$27,B486,0,1,1)*AL485,AV_rounding),0))","v":0},{"$f":"IF(B486=1,0,IF(C486=1,ROUND(OFFSET(Input!$W$27,B486,0,1,1)*AVERAGE($AI$5,$AL$5:$AL484),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),OFFSET(Input!$G$27,B486,0,1,1)-AE486,0)","v":0},{"$f":"IF(AND(C486=1,OFFSET(Input!$G$27,B486,0,1,1)>0),MIN(OFFSET(Input!$G$27,B486,0,1,1),AP485),0)","v":0},0,0,0,0,0,0,0,-2185833.0406348198,-2224718.0406348198,-2213276.2872046502,-2213276.2872046502,{"$f":"IF(A486=\"\",\"\",AL486-ROUND(AL486*OFFSET(Input!$S$27,$B486,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A486=\"\",\"\",ROUND(AP486*(1-OFFSET(Input!$T$27,MIN(B486,10),0,1,1)),2*FEE_rounding))","v":-2213276.2872046502},3286723.7127953498,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A486=1,PMF_1st=0),0,ROUND(IF(A486=1,AI486,AL485)*OFFSET(Input!$O$27,IF(A486=121,-1,0)+MIN(B486,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A486=1,PMF_1st=0),0,IF(SUM($K$5:$L486)-$AU485>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B485,B486),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C486-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B486,99),0,1,1))*VLOOKUP($B486,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[483,41,3,null,80,{"$f":"IF(A487=\"\",\"\",IF(A487=1,Age_Full_Month,IF(F486=11,0,F486+1)))","v":2},80,0,{"$f":"IF(A487=\"\",\"\",IF(AND(F487=11,G487=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H487-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C487-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B487,99),0,1,1)*K487,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*L487,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B487,0,1,1)*M487,FEE_rounding)","v":0},0,0,{"$f":"IF(C487>=1,ROUND(K487*OFFSET(Input!$U$27,B487,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B487=1,0,IF($C487>=1,ROUND(OFFSET(Input!$X$27,B487,0,1,1)*AL486,AV_rounding),0))","v":0},{"$f":"IF(B487=1,0,IF(C487=1,ROUND(OFFSET(Input!$W$27,B487,0,1,1)*AVERAGE($AI$5,$AL$5:$AL485),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),OFFSET(Input!$G$27,B487,0,1,1)-AE487,0)","v":0},{"$f":"IF(AND(C487=1,OFFSET(Input!$G$27,B487,0,1,1)>0),MIN(OFFSET(Input!$G$27,B487,0,1,1),AP486),0)","v":0},0,0,0,0,0,0,0,-2213276.2872046502,-2252161.2872046502,-2240578.3928052201,-2240578.3928052201,{"$f":"IF(A487=\"\",\"\",AL487-ROUND(AL487*OFFSET(Input!$S$27,$B487,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A487=\"\",\"\",ROUND(AP487*(1-OFFSET(Input!$T$27,MIN(B487,10),0,1,1)),2*FEE_rounding))","v":-2240578.3928052201},3259421.6071947799,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A487=1,PMF_1st=0),0,ROUND(IF(A487=1,AI487,AL486)*OFFSET(Input!$O$27,IF(A487=121,-1,0)+MIN(B487,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A487=1,PMF_1st=0),0,IF(SUM($K$5:$L487)-$AU486>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B486,B487),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C487-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B487,99),0,1,1))*VLOOKUP($B487,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[484,41,4,null,80,{"$f":"IF(A488=\"\",\"\",IF(A488=1,Age_Full_Month,IF(F487=11,0,F487+1)))","v":3},80,0,{"$f":"IF(A488=\"\",\"\",IF(AND(F488=11,G488=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H488-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C488-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B488,99),0,1,1)*K488,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*L488,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B488,0,1,1)*M488,FEE_rounding)","v":0},0,0,{"$f":"IF(C488>=1,ROUND(K488*OFFSET(Input!$U$27,B488,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B488=1,0,IF($C488>=1,ROUND(OFFSET(Input!$X$27,B488,0,1,1)*AL487,AV_rounding),0))","v":0},{"$f":"IF(B488=1,0,IF(C488=1,ROUND(OFFSET(Input!$W$27,B488,0,1,1)*AVERAGE($AI$5,$AL$5:$AL486),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),OFFSET(Input!$G$27,B488,0,1,1)-AE488,0)","v":0},{"$f":"IF(AND(C488=1,OFFSET(Input!$G$27,B488,0,1,1)>0),MIN(OFFSET(Input!$G$27,B488,0,1,1),AP487),0)","v":0},0,0,0,0,0,0,0,-2240578.3928052201,-2279463.3928052201,-2267740.08332635,-2267740.08332635,{"$f":"IF(A488=\"\",\"\",AL488-ROUND(AL488*OFFSET(Input!$S$27,$B488,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A488=\"\",\"\",ROUND(AP488*(1-OFFSET(Input!$T$27,MIN(B488,10),0,1,1)),2*FEE_rounding))","v":-2267740.08332635},3232259.91667365,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A488=1,PMF_1st=0),0,ROUND(IF(A488=1,AI488,AL487)*OFFSET(Input!$O$27,IF(A488=121,-1,0)+MIN(B488,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A488=1,PMF_1st=0),0,IF(SUM($K$5:$L488)-$AU487>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B487,B488),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C488-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B488,99),0,1,1))*VLOOKUP($B488,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[485,41,5,null,80,{"$f":"IF(A489=\"\",\"\",IF(A489=1,Age_Full_Month,IF(F488=11,0,F488+1)))","v":4},80,0,{"$f":"IF(A489=\"\",\"\",IF(AND(F489=11,G489=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H489-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C489-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B489,99),0,1,1)*K489,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*L489,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B489,0,1,1)*M489,FEE_rounding)","v":0},0,0,{"$f":"IF(C489>=1,ROUND(K489*OFFSET(Input!$U$27,B489,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B489=1,0,IF($C489>=1,ROUND(OFFSET(Input!$X$27,B489,0,1,1)*AL488,AV_rounding),0))","v":0},{"$f":"IF(B489=1,0,IF(C489=1,ROUND(OFFSET(Input!$W$27,B489,0,1,1)*AVERAGE($AI$5,$AL$5:$AL487),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),OFFSET(Input!$G$27,B489,0,1,1)-AE489,0)","v":0},{"$f":"IF(AND(C489=1,OFFSET(Input!$G$27,B489,0,1,1)>0),MIN(OFFSET(Input!$G$27,B489,0,1,1),AP488),0)","v":0},0,0,0,0,0,0,0,-2267740.08332635,-2306625.08332635,-2294762.0809245999,-2294762.0809245999,{"$f":"IF(A489=\"\",\"\",AL489-ROUND(AL489*OFFSET(Input!$S$27,$B489,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A489=\"\",\"\",ROUND(AP489*(1-OFFSET(Input!$T$27,MIN(B489,10),0,1,1)),2*FEE_rounding))","v":-2294762.0809245999},3205237.9190754001,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A489=1,PMF_1st=0),0,ROUND(IF(A489=1,AI489,AL488)*OFFSET(Input!$O$27,IF(A489=121,-1,0)+MIN(B489,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A489=1,PMF_1st=0),0,IF(SUM($K$5:$L489)-$AU488>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B488,B489),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C489-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B489,99),0,1,1))*VLOOKUP($B489,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[486,41,6,null,80,{"$f":"IF(A490=\"\",\"\",IF(A490=1,Age_Full_Month,IF(F489=11,0,F489+1)))","v":5},80,0,{"$f":"IF(A490=\"\",\"\",IF(AND(F490=11,G490=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H490-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C490-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B490,99),0,1,1)*K490,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*L490,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B490,0,1,1)*M490,FEE_rounding)","v":0},0,0,{"$f":"IF(C490>=1,ROUND(K490*OFFSET(Input!$U$27,B490,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B490=1,0,IF($C490>=1,ROUND(OFFSET(Input!$X$27,B490,0,1,1)*AL489,AV_rounding),0))","v":0},{"$f":"IF(B490=1,0,IF(C490=1,ROUND(OFFSET(Input!$W$27,B490,0,1,1)*AVERAGE($AI$5,$AL$5:$AL488),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),OFFSET(Input!$G$27,B490,0,1,1)-AE490,0)","v":0},{"$f":"IF(AND(C490=1,OFFSET(Input!$G$27,B490,0,1,1)>0),MIN(OFFSET(Input!$G$27,B490,0,1,1),AP489),0)","v":0},0,0,0,0,0,0,0,-2294762.0809245999,-2333647.0809245999,-2321645.1040424602,-2321645.1040424602,{"$f":"IF(A490=\"\",\"\",AL490-ROUND(AL490*OFFSET(Input!$S$27,$B490,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A490=\"\",\"\",ROUND(AP490*(1-OFFSET(Input!$T$27,MIN(B490,10),0,1,1)),2*FEE_rounding))","v":-2321645.1040424602},3178354.8959575398,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A490=1,PMF_1st=0),0,ROUND(IF(A490=1,AI490,AL489)*OFFSET(Input!$O$27,IF(A490=121,-1,0)+MIN(B490,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A490=1,PMF_1st=0),0,IF(SUM($K$5:$L490)-$AU489>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B489,B490),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C490-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B490,99),0,1,1))*VLOOKUP($B490,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[487,41,7,null,80,{"$f":"IF(A491=\"\",\"\",IF(A491=1,Age_Full_Month,IF(F490=11,0,F490+1)))","v":6},80,0,{"$f":"IF(A491=\"\",\"\",IF(AND(F491=11,G491=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H491-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C491-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B491,99),0,1,1)*K491,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*L491,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B491,0,1,1)*M491,FEE_rounding)","v":0},0,0,{"$f":"IF(C491>=1,ROUND(K491*OFFSET(Input!$U$27,B491,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B491=1,0,IF($C491>=1,ROUND(OFFSET(Input!$X$27,B491,0,1,1)*AL490,AV_rounding),0))","v":0},{"$f":"IF(B491=1,0,IF(C491=1,ROUND(OFFSET(Input!$W$27,B491,0,1,1)*AVERAGE($AI$5,$AL$5:$AL489),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),OFFSET(Input!$G$27,B491,0,1,1)-AE491,0)","v":0},{"$f":"IF(AND(C491=1,OFFSET(Input!$G$27,B491,0,1,1)>0),MIN(OFFSET(Input!$G$27,B491,0,1,1),AP490),0)","v":0},0,0,0,0,0,0,0,-2321645.1040424602,-2360530.1040424602,-2348389.8674274702,-2348389.8674274702,{"$f":"IF(A491=\"\",\"\",AL491-ROUND(AL491*OFFSET(Input!$S$27,$B491,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A491=\"\",\"\",ROUND(AP491*(1-OFFSET(Input!$T$27,MIN(B491,10),0,1,1)),2*FEE_rounding))","v":-2348389.8674274702},3151610.1325725298,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A491=1,PMF_1st=0),0,ROUND(IF(A491=1,AI491,AL490)*OFFSET(Input!$O$27,IF(A491=121,-1,0)+MIN(B491,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A491=1,PMF_1st=0),0,IF(SUM($K$5:$L491)-$AU490>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B490,B491),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C491-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B491,99),0,1,1))*VLOOKUP($B491,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[488,41,8,null,80,{"$f":"IF(A492=\"\",\"\",IF(A492=1,Age_Full_Month,IF(F491=11,0,F491+1)))","v":7},80,0,{"$f":"IF(A492=\"\",\"\",IF(AND(F492=11,G492=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H492-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C492-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B492,99),0,1,1)*K492,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*L492,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B492,0,1,1)*M492,FEE_rounding)","v":0},0,0,{"$f":"IF(C492>=1,ROUND(K492*OFFSET(Input!$U$27,B492,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B492=1,0,IF($C492>=1,ROUND(OFFSET(Input!$X$27,B492,0,1,1)*AL491,AV_rounding),0))","v":0},{"$f":"IF(B492=1,0,IF(C492=1,ROUND(OFFSET(Input!$W$27,B492,0,1,1)*AVERAGE($AI$5,$AL$5:$AL490),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),OFFSET(Input!$G$27,B492,0,1,1)-AE492,0)","v":0},{"$f":"IF(AND(C492=1,OFFSET(Input!$G$27,B492,0,1,1)>0),MIN(OFFSET(Input!$G$27,B492,0,1,1),AP491),0)","v":0},0,0,0,0,0,0,0,-2348389.8674274702,-2387274.8674274702,-2374997.0821512002,-2374997.0821512002,{"$f":"IF(A492=\"\",\"\",AL492-ROUND(AL492*OFFSET(Input!$S$27,$B492,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A492=\"\",\"\",ROUND(AP492*(1-OFFSET(Input!$T$27,MIN(B492,10),0,1,1)),2*FEE_rounding))","v":-2374997.0821512002},3125002.9178487998,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A492=1,PMF_1st=0),0,ROUND(IF(A492=1,AI492,AL491)*OFFSET(Input!$O$27,IF(A492=121,-1,0)+MIN(B492,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A492=1,PMF_1st=0),0,IF(SUM($K$5:$L492)-$AU491>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B491,B492),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C492-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B492,99),0,1,1))*VLOOKUP($B492,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[489,41,9,null,80,{"$f":"IF(A493=\"\",\"\",IF(A493=1,Age_Full_Month,IF(F492=11,0,F492+1)))","v":8},80,0,{"$f":"IF(A493=\"\",\"\",IF(AND(F493=11,G493=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H493-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C493-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B493,99),0,1,1)*K493,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*L493,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B493,0,1,1)*M493,FEE_rounding)","v":0},0,0,{"$f":"IF(C493>=1,ROUND(K493*OFFSET(Input!$U$27,B493,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B493=1,0,IF($C493>=1,ROUND(OFFSET(Input!$X$27,B493,0,1,1)*AL492,AV_rounding),0))","v":0},{"$f":"IF(B493=1,0,IF(C493=1,ROUND(OFFSET(Input!$W$27,B493,0,1,1)*AVERAGE($AI$5,$AL$5:$AL491),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),OFFSET(Input!$G$27,B493,0,1,1)-AE493,0)","v":0},{"$f":"IF(AND(C493=1,OFFSET(Input!$G$27,B493,0,1,1)>0),MIN(OFFSET(Input!$G$27,B493,0,1,1),AP492),0)","v":0},0,0,0,0,0,0,0,-2374997.0821512002,-2413882.0821512002,-2401467.4556281902,-2401467.4556281902,{"$f":"IF(A493=\"\",\"\",AL493-ROUND(AL493*OFFSET(Input!$S$27,$B493,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A493=\"\",\"\",ROUND(AP493*(1-OFFSET(Input!$T$27,MIN(B493,10),0,1,1)),2*FEE_rounding))","v":-2401467.4556281902},3098532.5443718098,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A493=1,PMF_1st=0),0,ROUND(IF(A493=1,AI493,AL492)*OFFSET(Input!$O$27,IF(A493=121,-1,0)+MIN(B493,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A493=1,PMF_1st=0),0,IF(SUM($K$5:$L493)-$AU492>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B492,B493),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C493-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B493,99),0,1,1))*VLOOKUP($B493,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[490,41,10,null,80,{"$f":"IF(A494=\"\",\"\",IF(A494=1,Age_Full_Month,IF(F493=11,0,F493+1)))","v":9},80,0,{"$f":"IF(A494=\"\",\"\",IF(AND(F494=11,G494=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H494-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C494-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B494,99),0,1,1)*K494,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*L494,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B494,0,1,1)*M494,FEE_rounding)","v":0},0,0,{"$f":"IF(C494>=1,ROUND(K494*OFFSET(Input!$U$27,B494,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B494=1,0,IF($C494>=1,ROUND(OFFSET(Input!$X$27,B494,0,1,1)*AL493,AV_rounding),0))","v":0},{"$f":"IF(B494=1,0,IF(C494=1,ROUND(OFFSET(Input!$W$27,B494,0,1,1)*AVERAGE($AI$5,$AL$5:$AL492),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),OFFSET(Input!$G$27,B494,0,1,1)-AE494,0)","v":0},{"$f":"IF(AND(C494=1,OFFSET(Input!$G$27,B494,0,1,1)>0),MIN(OFFSET(Input!$G$27,B494,0,1,1),AP493),0)","v":0},0,0,0,0,0,0,0,-2401467.4556281902,-2440352.4556281902,-2427801.6916347202,-2427801.6916347202,{"$f":"IF(A494=\"\",\"\",AL494-ROUND(AL494*OFFSET(Input!$S$27,$B494,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A494=\"\",\"\",ROUND(AP494*(1-OFFSET(Input!$T$27,MIN(B494,10),0,1,1)),2*FEE_rounding))","v":-2427801.6916347202},3072198.3083652798,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A494=1,PMF_1st=0),0,ROUND(IF(A494=1,AI494,AL493)*OFFSET(Input!$O$27,IF(A494=121,-1,0)+MIN(B494,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A494=1,PMF_1st=0),0,IF(SUM($K$5:$L494)-$AU493>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B493,B494),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C494-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B494,99),0,1,1))*VLOOKUP($B494,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[491,41,11,null,80,{"$f":"IF(A495=\"\",\"\",IF(A495=1,Age_Full_Month,IF(F494=11,0,F494+1)))","v":10},80,0,{"$f":"IF(A495=\"\",\"\",IF(AND(F495=11,G495=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H495-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C495-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B495,99),0,1,1)*K495,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*L495,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B495,0,1,1)*M495,FEE_rounding)","v":0},0,0,{"$f":"IF(C495>=1,ROUND(K495*OFFSET(Input!$U$27,B495,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B495=1,0,IF($C495>=1,ROUND(OFFSET(Input!$X$27,B495,0,1,1)*AL494,AV_rounding),0))","v":0},{"$f":"IF(B495=1,0,IF(C495=1,ROUND(OFFSET(Input!$W$27,B495,0,1,1)*AVERAGE($AI$5,$AL$5:$AL493),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),OFFSET(Input!$G$27,B495,0,1,1)-AE495,0)","v":0},{"$f":"IF(AND(C495=1,OFFSET(Input!$G$27,B495,0,1,1)>0),MIN(OFFSET(Input!$G$27,B495,0,1,1),AP494),0)","v":0},0,0,0,0,0,0,0,-2427801.6916347202,-2466686.6916347202,-2454000.4903275599,-2454000.4903275599,{"$f":"IF(A495=\"\",\"\",AL495-ROUND(AL495*OFFSET(Input!$S$27,$B495,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A495=\"\",\"\",ROUND(AP495*(1-OFFSET(Input!$T$27,MIN(B495,10),0,1,1)),2*FEE_rounding))","v":-2454000.4903275599},3045999.5096724401,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A495=1,PMF_1st=0),0,ROUND(IF(A495=1,AI495,AL494)*OFFSET(Input!$O$27,IF(A495=121,-1,0)+MIN(B495,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A495=1,PMF_1st=0),0,IF(SUM($K$5:$L495)-$AU494>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B494,B495),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C495-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B495,99),0,1,1))*VLOOKUP($B495,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[492,41,12,null,80,{"$f":"IF(A496=\"\",\"\",IF(A496=1,Age_Full_Month,IF(F495=11,0,F495+1)))","v":11},80,0,{"$f":"IF(A496=\"\",\"\",IF(AND(F496=11,G496=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H496-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C496-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B496,99),0,1,1)*K496,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*L496,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B496,0,1,1)*M496,FEE_rounding)","v":0},0,0,{"$f":"IF(C496>=1,ROUND(K496*OFFSET(Input!$U$27,B496,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B496=1,0,IF($C496>=1,ROUND(OFFSET(Input!$X$27,B496,0,1,1)*AL495,AV_rounding),0))","v":0},{"$f":"IF(B496=1,0,IF(C496=1,ROUND(OFFSET(Input!$W$27,B496,0,1,1)*AVERAGE($AI$5,$AL$5:$AL494),AV_rounding),0))","v":0},0,0,38885,0,0,0,0,0,{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),OFFSET(Input!$G$27,B496,0,1,1)-AE496,0)","v":0},{"$f":"IF(AND(C496=1,OFFSET(Input!$G$27,B496,0,1,1)>0),MIN(OFFSET(Input!$G$27,B496,0,1,1),AP495),0)","v":0},0,0,0,0,0,0,0,-2454000.4903275599,-2492885.4903275599,-2480064.5482625398,-2480064.5482625398,{"$f":"IF(A496=\"\",\"\",AL496-ROUND(AL496*OFFSET(Input!$S$27,$B496,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A496=\"\",\"\",ROUND(AP496*(1-OFFSET(Input!$T$27,MIN(B496,10),0,1,1)),2*FEE_rounding))","v":-2480064.5482625398},3019935.4517374602,0,0,0,5500000,5500000,3000000,5500000,38885,0,null,null,{"$f":"IF(AND(A496=1,PMF_1st=0),0,ROUND(IF(A496=1,AI496,AL495)*OFFSET(Input!$O$27,IF(A496=121,-1,0)+MIN(B496,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A496=1,PMF_1st=0),0,IF(SUM($K$5:$L496)-$AU495>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B495,B496),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C496-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B496,99),0,1,1))*VLOOKUP($B496,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[493,42,1,null,81,{"$f":"IF(A497=\"\",\"\",IF(A497=1,Age_Full_Month,IF(F496=11,0,F496+1)))","v":0},81,0,{"$f":"IF(A497=\"\",\"\",IF(AND(F497=11,G497=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H497-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C497-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B497,99),0,1,1)*K497,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*L497,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B497,0,1,1)*M497,FEE_rounding)","v":0},0,0,{"$f":"IF(C497>=1,ROUND(K497*OFFSET(Input!$U$27,B497,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B497=1,0,IF($C497>=1,ROUND(OFFSET(Input!$X$27,B497,0,1,1)*AL496,AV_rounding),0))","v":0},{"$f":"IF(B497=1,0,IF(C497=1,ROUND(OFFSET(Input!$W$27,B497,0,1,1)*AVERAGE($AI$5,$AL$5:$AL495),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),OFFSET(Input!$G$27,B497,0,1,1)-AE497,0)","v":0},{"$f":"IF(AND(C497=1,OFFSET(Input!$G$27,B497,0,1,1)>0),MIN(OFFSET(Input!$G$27,B497,0,1,1),AP496),0)","v":0},0,0,0,0,0,0,0,-2480064.5482625398,-2522579.5482625398,-2509605.8892765301,-2509605.8892765301,{"$f":"IF(A497=\"\",\"\",AL497-ROUND(AL497*OFFSET(Input!$S$27,$B497,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A497=\"\",\"\",ROUND(AP497*(1-OFFSET(Input!$T$27,MIN(B497,10),0,1,1)),2*FEE_rounding))","v":-2509605.8892765301},2990394.1107234699,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A497=1,PMF_1st=0),0,ROUND(IF(A497=1,AI497,AL496)*OFFSET(Input!$O$27,IF(A497=121,-1,0)+MIN(B497,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A497=1,PMF_1st=0),0,IF(SUM($K$5:$L497)-$AU496>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B496,B497),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C497-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B497,99),0,1,1))*VLOOKUP($B497,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[494,42,2,null,81,{"$f":"IF(A498=\"\",\"\",IF(A498=1,Age_Full_Month,IF(F497=11,0,F497+1)))","v":1},81,0,{"$f":"IF(A498=\"\",\"\",IF(AND(F498=11,G498=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H498-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C498-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B498,99),0,1,1)*K498,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*L498,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B498,0,1,1)*M498,FEE_rounding)","v":0},0,0,{"$f":"IF(C498>=1,ROUND(K498*OFFSET(Input!$U$27,B498,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B498=1,0,IF($C498>=1,ROUND(OFFSET(Input!$X$27,B498,0,1,1)*AL497,AV_rounding),0))","v":0},{"$f":"IF(B498=1,0,IF(C498=1,ROUND(OFFSET(Input!$W$27,B498,0,1,1)*AVERAGE($AI$5,$AL$5:$AL496),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),OFFSET(Input!$G$27,B498,0,1,1)-AE498,0)","v":0},{"$f":"IF(AND(C498=1,OFFSET(Input!$G$27,B498,0,1,1)>0),MIN(OFFSET(Input!$G$27,B498,0,1,1),AP497),0)","v":0},0,0,0,0,0,0,0,-2509605.8892765301,-2552120.8892765301,-2538995.2987946202,-2538995.2987946202,{"$f":"IF(A498=\"\",\"\",AL498-ROUND(AL498*OFFSET(Input!$S$27,$B498,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A498=\"\",\"\",ROUND(AP498*(1-OFFSET(Input!$T$27,MIN(B498,10),0,1,1)),2*FEE_rounding))","v":-2538995.2987946202},2961004.7012053798,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A498=1,PMF_1st=0),0,ROUND(IF(A498=1,AI498,AL497)*OFFSET(Input!$O$27,IF(A498=121,-1,0)+MIN(B498,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A498=1,PMF_1st=0),0,IF(SUM($K$5:$L498)-$AU497>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B497,B498),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C498-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B498,99),0,1,1))*VLOOKUP($B498,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[495,42,3,null,81,{"$f":"IF(A499=\"\",\"\",IF(A499=1,Age_Full_Month,IF(F498=11,0,F498+1)))","v":2},81,0,{"$f":"IF(A499=\"\",\"\",IF(AND(F499=11,G499=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H499-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C499-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B499,99),0,1,1)*K499,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*L499,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B499,0,1,1)*M499,FEE_rounding)","v":0},0,0,{"$f":"IF(C499>=1,ROUND(K499*OFFSET(Input!$U$27,B499,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B499=1,0,IF($C499>=1,ROUND(OFFSET(Input!$X$27,B499,0,1,1)*AL498,AV_rounding),0))","v":0},{"$f":"IF(B499=1,0,IF(C499=1,ROUND(OFFSET(Input!$W$27,B499,0,1,1)*AVERAGE($AI$5,$AL$5:$AL497),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),OFFSET(Input!$G$27,B499,0,1,1)-AE499,0)","v":0},{"$f":"IF(AND(C499=1,OFFSET(Input!$G$27,B499,0,1,1)>0),MIN(OFFSET(Input!$G$27,B499,0,1,1),AP498),0)","v":0},0,0,0,0,0,0,0,-2538995.2987946202,-2581510.2987946202,-2568233.5582024399,-2568233.5582024399,{"$f":"IF(A499=\"\",\"\",AL499-ROUND(AL499*OFFSET(Input!$S$27,$B499,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A499=\"\",\"\",ROUND(AP499*(1-OFFSET(Input!$T$27,MIN(B499,10),0,1,1)),2*FEE_rounding))","v":-2568233.5582024399},2931766.4417975601,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A499=1,PMF_1st=0),0,ROUND(IF(A499=1,AI499,AL498)*OFFSET(Input!$O$27,IF(A499=121,-1,0)+MIN(B499,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A499=1,PMF_1st=0),0,IF(SUM($K$5:$L499)-$AU498>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B498,B499),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C499-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B499,99),0,1,1))*VLOOKUP($B499,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[496,42,4,null,81,{"$f":"IF(A500=\"\",\"\",IF(A500=1,Age_Full_Month,IF(F499=11,0,F499+1)))","v":3},81,0,{"$f":"IF(A500=\"\",\"\",IF(AND(F500=11,G500=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H500-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C500-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B500,99),0,1,1)*K500,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*L500,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B500,0,1,1)*M500,FEE_rounding)","v":0},0,0,{"$f":"IF(C500>=1,ROUND(K500*OFFSET(Input!$U$27,B500,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B500=1,0,IF($C500>=1,ROUND(OFFSET(Input!$X$27,B500,0,1,1)*AL499,AV_rounding),0))","v":0},{"$f":"IF(B500=1,0,IF(C500=1,ROUND(OFFSET(Input!$W$27,B500,0,1,1)*AVERAGE($AI$5,$AL$5:$AL498),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),OFFSET(Input!$G$27,B500,0,1,1)-AE500,0)","v":0},{"$f":"IF(AND(C500=1,OFFSET(Input!$G$27,B500,0,1,1)>0),MIN(OFFSET(Input!$G$27,B500,0,1,1),AP499),0)","v":0},0,0,0,0,0,0,0,-2568233.5582024399,-2610748.5582024399,-2597321.4448669399,-2597321.4448669399,{"$f":"IF(A500=\"\",\"\",AL500-ROUND(AL500*OFFSET(Input!$S$27,$B500,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A500=\"\",\"\",ROUND(AP500*(1-OFFSET(Input!$T$27,MIN(B500,10),0,1,1)),2*FEE_rounding))","v":-2597321.4448669399},2902678.5551330601,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A500=1,PMF_1st=0),0,ROUND(IF(A500=1,AI500,AL499)*OFFSET(Input!$O$27,IF(A500=121,-1,0)+MIN(B500,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A500=1,PMF_1st=0),0,IF(SUM($K$5:$L500)-$AU499>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B499,B500),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C500-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B500,99),0,1,1))*VLOOKUP($B500,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[497,42,5,null,81,{"$f":"IF(A501=\"\",\"\",IF(A501=1,Age_Full_Month,IF(F500=11,0,F500+1)))","v":4},81,0,{"$f":"IF(A501=\"\",\"\",IF(AND(F501=11,G501=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H501-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C501-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B501,99),0,1,1)*K501,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*L501,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B501,0,1,1)*M501,FEE_rounding)","v":0},0,0,{"$f":"IF(C501>=1,ROUND(K501*OFFSET(Input!$U$27,B501,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B501=1,0,IF($C501>=1,ROUND(OFFSET(Input!$X$27,B501,0,1,1)*AL500,AV_rounding),0))","v":0},{"$f":"IF(B501=1,0,IF(C501=1,ROUND(OFFSET(Input!$W$27,B501,0,1,1)*AVERAGE($AI$5,$AL$5:$AL499),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),OFFSET(Input!$G$27,B501,0,1,1)-AE501,0)","v":0},{"$f":"IF(AND(C501=1,OFFSET(Input!$G$27,B501,0,1,1)>0),MIN(OFFSET(Input!$G$27,B501,0,1,1),AP500),0)","v":0},0,0,0,0,0,0,0,-2597321.4448669399,-2639836.4448669399,-2626259.73215708,-2626259.73215708,{"$f":"IF(A501=\"\",\"\",AL501-ROUND(AL501*OFFSET(Input!$S$27,$B501,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A501=\"\",\"\",ROUND(AP501*(1-OFFSET(Input!$T$27,MIN(B501,10),0,1,1)),2*FEE_rounding))","v":-2626259.73215708},2873740.26784292,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A501=1,PMF_1st=0),0,ROUND(IF(A501=1,AI501,AL500)*OFFSET(Input!$O$27,IF(A501=121,-1,0)+MIN(B501,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A501=1,PMF_1st=0),0,IF(SUM($K$5:$L501)-$AU500>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B500,B501),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C501-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B501,99),0,1,1))*VLOOKUP($B501,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[498,42,6,null,81,{"$f":"IF(A502=\"\",\"\",IF(A502=1,Age_Full_Month,IF(F501=11,0,F501+1)))","v":5},81,0,{"$f":"IF(A502=\"\",\"\",IF(AND(F502=11,G502=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H502-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C502-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B502,99),0,1,1)*K502,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*L502,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B502,0,1,1)*M502,FEE_rounding)","v":0},0,0,{"$f":"IF(C502>=1,ROUND(K502*OFFSET(Input!$U$27,B502,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B502=1,0,IF($C502>=1,ROUND(OFFSET(Input!$X$27,B502,0,1,1)*AL501,AV_rounding),0))","v":0},{"$f":"IF(B502=1,0,IF(C502=1,ROUND(OFFSET(Input!$W$27,B502,0,1,1)*AVERAGE($AI$5,$AL$5:$AL500),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),OFFSET(Input!$G$27,B502,0,1,1)-AE502,0)","v":0},{"$f":"IF(AND(C502=1,OFFSET(Input!$G$27,B502,0,1,1)>0),MIN(OFFSET(Input!$G$27,B502,0,1,1),AP501),0)","v":0},0,0,0,0,0,0,0,-2626259.73215708,-2668774.73215708,-2655049.1894643502,-2655049.1894643502,{"$f":"IF(A502=\"\",\"\",AL502-ROUND(AL502*OFFSET(Input!$S$27,$B502,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A502=\"\",\"\",ROUND(AP502*(1-OFFSET(Input!$T$27,MIN(B502,10),0,1,1)),2*FEE_rounding))","v":-2655049.1894643502},2844950.8105356498,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A502=1,PMF_1st=0),0,ROUND(IF(A502=1,AI502,AL501)*OFFSET(Input!$O$27,IF(A502=121,-1,0)+MIN(B502,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A502=1,PMF_1st=0),0,IF(SUM($K$5:$L502)-$AU501>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B501,B502),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C502-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B502,99),0,1,1))*VLOOKUP($B502,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[499,42,7,null,81,{"$f":"IF(A503=\"\",\"\",IF(A503=1,Age_Full_Month,IF(F502=11,0,F502+1)))","v":6},81,0,{"$f":"IF(A503=\"\",\"\",IF(AND(F503=11,G503=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H503-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C503-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B503,99),0,1,1)*K503,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*L503,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B503,0,1,1)*M503,FEE_rounding)","v":0},0,0,{"$f":"IF(C503>=1,ROUND(K503*OFFSET(Input!$U$27,B503,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B503=1,0,IF($C503>=1,ROUND(OFFSET(Input!$X$27,B503,0,1,1)*AL502,AV_rounding),0))","v":0},{"$f":"IF(B503=1,0,IF(C503=1,ROUND(OFFSET(Input!$W$27,B503,0,1,1)*AVERAGE($AI$5,$AL$5:$AL501),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),OFFSET(Input!$G$27,B503,0,1,1)-AE503,0)","v":0},{"$f":"IF(AND(C503=1,OFFSET(Input!$G$27,B503,0,1,1)>0),MIN(OFFSET(Input!$G$27,B503,0,1,1),AP502),0)","v":0},0,0,0,0,0,0,0,-2655049.1894643502,-2697564.1894643502,-2683690.5822232701,-2683690.5822232701,{"$f":"IF(A503=\"\",\"\",AL503-ROUND(AL503*OFFSET(Input!$S$27,$B503,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A503=\"\",\"\",ROUND(AP503*(1-OFFSET(Input!$T$27,MIN(B503,10),0,1,1)),2*FEE_rounding))","v":-2683690.5822232701},2816309.4177767299,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A503=1,PMF_1st=0),0,ROUND(IF(A503=1,AI503,AL502)*OFFSET(Input!$O$27,IF(A503=121,-1,0)+MIN(B503,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A503=1,PMF_1st=0),0,IF(SUM($K$5:$L503)-$AU502>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B502,B503),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C503-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B503,99),0,1,1))*VLOOKUP($B503,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[500,42,8,null,81,{"$f":"IF(A504=\"\",\"\",IF(A504=1,Age_Full_Month,IF(F503=11,0,F503+1)))","v":7},81,0,{"$f":"IF(A504=\"\",\"\",IF(AND(F504=11,G504=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H504-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C504-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B504,99),0,1,1)*K504,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*L504,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B504,0,1,1)*M504,FEE_rounding)","v":0},0,0,{"$f":"IF(C504>=1,ROUND(K504*OFFSET(Input!$U$27,B504,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B504=1,0,IF($C504>=1,ROUND(OFFSET(Input!$X$27,B504,0,1,1)*AL503,AV_rounding),0))","v":0},{"$f":"IF(B504=1,0,IF(C504=1,ROUND(OFFSET(Input!$W$27,B504,0,1,1)*AVERAGE($AI$5,$AL$5:$AL502),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),OFFSET(Input!$G$27,B504,0,1,1)-AE504,0)","v":0},{"$f":"IF(AND(C504=1,OFFSET(Input!$G$27,B504,0,1,1)>0),MIN(OFFSET(Input!$G$27,B504,0,1,1),AP503),0)","v":0},0,0,0,0,0,0,0,-2683690.5822232701,-2726205.5822232701,-2712184.6719317101,-2712184.6719317101,{"$f":"IF(A504=\"\",\"\",AL504-ROUND(AL504*OFFSET(Input!$S$27,$B504,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A504=\"\",\"\",ROUND(AP504*(1-OFFSET(Input!$T$27,MIN(B504,10),0,1,1)),2*FEE_rounding))","v":-2712184.6719317101},2787815.3280682899,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A504=1,PMF_1st=0),0,ROUND(IF(A504=1,AI504,AL503)*OFFSET(Input!$O$27,IF(A504=121,-1,0)+MIN(B504,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A504=1,PMF_1st=0),0,IF(SUM($K$5:$L504)-$AU503>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B503,B504),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C504-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B504,99),0,1,1))*VLOOKUP($B504,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[501,42,9,null,81,{"$f":"IF(A505=\"\",\"\",IF(A505=1,Age_Full_Month,IF(F504=11,0,F504+1)))","v":8},81,0,{"$f":"IF(A505=\"\",\"\",IF(AND(F505=11,G505=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H505-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C505-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B505,99),0,1,1)*K505,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*L505,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B505,0,1,1)*M505,FEE_rounding)","v":0},0,0,{"$f":"IF(C505>=1,ROUND(K505*OFFSET(Input!$U$27,B505,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B505=1,0,IF($C505>=1,ROUND(OFFSET(Input!$X$27,B505,0,1,1)*AL504,AV_rounding),0))","v":0},{"$f":"IF(B505=1,0,IF(C505=1,ROUND(OFFSET(Input!$W$27,B505,0,1,1)*AVERAGE($AI$5,$AL$5:$AL503),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),OFFSET(Input!$G$27,B505,0,1,1)-AE505,0)","v":0},{"$f":"IF(AND(C505=1,OFFSET(Input!$G$27,B505,0,1,1)>0),MIN(OFFSET(Input!$G$27,B505,0,1,1),AP504),0)","v":0},0,0,0,0,0,0,0,-2712184.6719317101,-2754699.6719317101,-2740532.2161711501,-2740532.2161711501,{"$f":"IF(A505=\"\",\"\",AL505-ROUND(AL505*OFFSET(Input!$S$27,$B505,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A505=\"\",\"\",ROUND(AP505*(1-OFFSET(Input!$T$27,MIN(B505,10),0,1,1)),2*FEE_rounding))","v":-2740532.2161711501},2759467.7838288499,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A505=1,PMF_1st=0),0,ROUND(IF(A505=1,AI505,AL504)*OFFSET(Input!$O$27,IF(A505=121,-1,0)+MIN(B505,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A505=1,PMF_1st=0),0,IF(SUM($K$5:$L505)-$AU504>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B504,B505),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C505-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B505,99),0,1,1))*VLOOKUP($B505,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[502,42,10,null,81,{"$f":"IF(A506=\"\",\"\",IF(A506=1,Age_Full_Month,IF(F505=11,0,F505+1)))","v":9},81,0,{"$f":"IF(A506=\"\",\"\",IF(AND(F506=11,G506=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H506-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C506-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B506,99),0,1,1)*K506,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*L506,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B506,0,1,1)*M506,FEE_rounding)","v":0},0,0,{"$f":"IF(C506>=1,ROUND(K506*OFFSET(Input!$U$27,B506,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B506=1,0,IF($C506>=1,ROUND(OFFSET(Input!$X$27,B506,0,1,1)*AL505,AV_rounding),0))","v":0},{"$f":"IF(B506=1,0,IF(C506=1,ROUND(OFFSET(Input!$W$27,B506,0,1,1)*AVERAGE($AI$5,$AL$5:$AL504),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),OFFSET(Input!$G$27,B506,0,1,1)-AE506,0)","v":0},{"$f":"IF(AND(C506=1,OFFSET(Input!$G$27,B506,0,1,1)>0),MIN(OFFSET(Input!$G$27,B506,0,1,1),AP505),0)","v":0},0,0,0,0,0,0,0,-2740532.2161711501,-2783047.2161711501,-2768733.9686268098,-2768733.9686268098,{"$f":"IF(A506=\"\",\"\",AL506-ROUND(AL506*OFFSET(Input!$S$27,$B506,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A506=\"\",\"\",ROUND(AP506*(1-OFFSET(Input!$T$27,MIN(B506,10),0,1,1)),2*FEE_rounding))","v":-2768733.9686268098},2731266.0313731902,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A506=1,PMF_1st=0),0,ROUND(IF(A506=1,AI506,AL505)*OFFSET(Input!$O$27,IF(A506=121,-1,0)+MIN(B506,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A506=1,PMF_1st=0),0,IF(SUM($K$5:$L506)-$AU505>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B505,B506),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C506-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B506,99),0,1,1))*VLOOKUP($B506,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[503,42,11,null,81,{"$f":"IF(A507=\"\",\"\",IF(A507=1,Age_Full_Month,IF(F506=11,0,F506+1)))","v":10},81,0,{"$f":"IF(A507=\"\",\"\",IF(AND(F507=11,G507=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H507-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C507-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B507,99),0,1,1)*K507,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*L507,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B507,0,1,1)*M507,FEE_rounding)","v":0},0,0,{"$f":"IF(C507>=1,ROUND(K507*OFFSET(Input!$U$27,B507,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B507=1,0,IF($C507>=1,ROUND(OFFSET(Input!$X$27,B507,0,1,1)*AL506,AV_rounding),0))","v":0},{"$f":"IF(B507=1,0,IF(C507=1,ROUND(OFFSET(Input!$W$27,B507,0,1,1)*AVERAGE($AI$5,$AL$5:$AL505),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),OFFSET(Input!$G$27,B507,0,1,1)-AE507,0)","v":0},{"$f":"IF(AND(C507=1,OFFSET(Input!$G$27,B507,0,1,1)>0),MIN(OFFSET(Input!$G$27,B507,0,1,1),AP506),0)","v":0},0,0,0,0,0,0,0,-2768733.9686268098,-2811248.9686268098,-2796790.6791077098,-2796790.6791077098,{"$f":"IF(A507=\"\",\"\",AL507-ROUND(AL507*OFFSET(Input!$S$27,$B507,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A507=\"\",\"\",ROUND(AP507*(1-OFFSET(Input!$T$27,MIN(B507,10),0,1,1)),2*FEE_rounding))","v":-2796790.6791077098},2703209.3208922902,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A507=1,PMF_1st=0),0,ROUND(IF(A507=1,AI507,AL506)*OFFSET(Input!$O$27,IF(A507=121,-1,0)+MIN(B507,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A507=1,PMF_1st=0),0,IF(SUM($K$5:$L507)-$AU506>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B506,B507),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C507-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B507,99),0,1,1))*VLOOKUP($B507,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[504,42,12,null,81,{"$f":"IF(A508=\"\",\"\",IF(A508=1,Age_Full_Month,IF(F507=11,0,F507+1)))","v":11},81,0,{"$f":"IF(A508=\"\",\"\",IF(AND(F508=11,G508=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H508-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C508-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B508,99),0,1,1)*K508,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*L508,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B508,0,1,1)*M508,FEE_rounding)","v":0},0,0,{"$f":"IF(C508>=1,ROUND(K508*OFFSET(Input!$U$27,B508,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B508=1,0,IF($C508>=1,ROUND(OFFSET(Input!$X$27,B508,0,1,1)*AL507,AV_rounding),0))","v":0},{"$f":"IF(B508=1,0,IF(C508=1,ROUND(OFFSET(Input!$W$27,B508,0,1,1)*AVERAGE($AI$5,$AL$5:$AL506),AV_rounding),0))","v":0},0,0,42515,0,0,0,0,0,{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),OFFSET(Input!$G$27,B508,0,1,1)-AE508,0)","v":0},{"$f":"IF(AND(C508=1,OFFSET(Input!$G$27,B508,0,1,1)>0),MIN(OFFSET(Input!$G$27,B508,0,1,1),AP507),0)","v":0},0,0,0,0,0,0,0,-2796790.6791077098,-2839305.6791077098,-2824703.09356659,-2824703.09356659,{"$f":"IF(A508=\"\",\"\",AL508-ROUND(AL508*OFFSET(Input!$S$27,$B508,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A508=\"\",\"\",ROUND(AP508*(1-OFFSET(Input!$T$27,MIN(B508,10),0,1,1)),2*FEE_rounding))","v":-2824703.09356659},2675296.90643341,0,0,0,5500000,5500000,3000000,5500000,42515,0,null,null,{"$f":"IF(AND(A508=1,PMF_1st=0),0,ROUND(IF(A508=1,AI508,AL507)*OFFSET(Input!$O$27,IF(A508=121,-1,0)+MIN(B508,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A508=1,PMF_1st=0),0,IF(SUM($K$5:$L508)-$AU507>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B507,B508),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C508-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B508,99),0,1,1))*VLOOKUP($B508,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[505,43,1,null,82,{"$f":"IF(A509=\"\",\"\",IF(A509=1,Age_Full_Month,IF(F508=11,0,F508+1)))","v":0},82,0,{"$f":"IF(A509=\"\",\"\",IF(AND(F509=11,G509=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H509-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C509-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B509,99),0,1,1)*K509,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*L509,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B509,0,1,1)*M509,FEE_rounding)","v":0},0,0,{"$f":"IF(C509>=1,ROUND(K509*OFFSET(Input!$U$27,B509,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B509=1,0,IF($C509>=1,ROUND(OFFSET(Input!$X$27,B509,0,1,1)*AL508,AV_rounding),0))","v":0},{"$f":"IF(B509=1,0,IF(C509=1,ROUND(OFFSET(Input!$W$27,B509,0,1,1)*AVERAGE($AI$5,$AL$5:$AL507),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),OFFSET(Input!$G$27,B509,0,1,1)-AE509,0)","v":0},{"$f":"IF(AND(C509=1,OFFSET(Input!$G$27,B509,0,1,1)>0),MIN(OFFSET(Input!$G$27,B509,0,1,1),AP508),0)","v":0},0,0,0,0,0,0,0,-2824703.09356659,-2871123.09356659,-2856356.87065463,-2856356.87065463,{"$f":"IF(A509=\"\",\"\",AL509-ROUND(AL509*OFFSET(Input!$S$27,$B509,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A509=\"\",\"\",ROUND(AP509*(1-OFFSET(Input!$T$27,MIN(B509,10),0,1,1)),2*FEE_rounding))","v":-2856356.87065463},2643643.12934537,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A509=1,PMF_1st=0),0,ROUND(IF(A509=1,AI509,AL508)*OFFSET(Input!$O$27,IF(A509=121,-1,0)+MIN(B509,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A509=1,PMF_1st=0),0,IF(SUM($K$5:$L509)-$AU508>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B508,B509),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C509-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B509,99),0,1,1))*VLOOKUP($B509,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[506,43,2,null,82,{"$f":"IF(A510=\"\",\"\",IF(A510=1,Age_Full_Month,IF(F509=11,0,F509+1)))","v":1},82,0,{"$f":"IF(A510=\"\",\"\",IF(AND(F510=11,G510=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H510-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C510-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B510,99),0,1,1)*K510,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*L510,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B510,0,1,1)*M510,FEE_rounding)","v":0},0,0,{"$f":"IF(C510>=1,ROUND(K510*OFFSET(Input!$U$27,B510,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B510=1,0,IF($C510>=1,ROUND(OFFSET(Input!$X$27,B510,0,1,1)*AL509,AV_rounding),0))","v":0},{"$f":"IF(B510=1,0,IF(C510=1,ROUND(OFFSET(Input!$W$27,B510,0,1,1)*AVERAGE($AI$5,$AL$5:$AL508),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),OFFSET(Input!$G$27,B510,0,1,1)-AE510,0)","v":0},{"$f":"IF(AND(C510=1,OFFSET(Input!$G$27,B510,0,1,1)>0),MIN(OFFSET(Input!$G$27,B510,0,1,1),AP509),0)","v":0},0,0,0,0,0,0,0,-2856356.87065463,-2902776.87065463,-2887847.85196093,-2887847.85196093,{"$f":"IF(A510=\"\",\"\",AL510-ROUND(AL510*OFFSET(Input!$S$27,$B510,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A510=\"\",\"\",ROUND(AP510*(1-OFFSET(Input!$T$27,MIN(B510,10),0,1,1)),2*FEE_rounding))","v":-2887847.85196093},2612152.14803907,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A510=1,PMF_1st=0),0,ROUND(IF(A510=1,AI510,AL509)*OFFSET(Input!$O$27,IF(A510=121,-1,0)+MIN(B510,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A510=1,PMF_1st=0),0,IF(SUM($K$5:$L510)-$AU509>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B509,B510),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C510-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B510,99),0,1,1))*VLOOKUP($B510,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[507,43,3,null,82,{"$f":"IF(A511=\"\",\"\",IF(A511=1,Age_Full_Month,IF(F510=11,0,F510+1)))","v":2},82,0,{"$f":"IF(A511=\"\",\"\",IF(AND(F511=11,G511=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H511-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C511-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B511,99),0,1,1)*K511,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*L511,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B511,0,1,1)*M511,FEE_rounding)","v":0},0,0,{"$f":"IF(C511>=1,ROUND(K511*OFFSET(Input!$U$27,B511,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B511=1,0,IF($C511>=1,ROUND(OFFSET(Input!$X$27,B511,0,1,1)*AL510,AV_rounding),0))","v":0},{"$f":"IF(B511=1,0,IF(C511=1,ROUND(OFFSET(Input!$W$27,B511,0,1,1)*AVERAGE($AI$5,$AL$5:$AL509),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),OFFSET(Input!$G$27,B511,0,1,1)-AE511,0)","v":0},{"$f":"IF(AND(C511=1,OFFSET(Input!$G$27,B511,0,1,1)>0),MIN(OFFSET(Input!$G$27,B511,0,1,1),AP510),0)","v":0},0,0,0,0,0,0,0,-2887847.85196093,-2934267.85196093,-2919176.87474629,-2919176.87474629,{"$f":"IF(A511=\"\",\"\",AL511-ROUND(AL511*OFFSET(Input!$S$27,$B511,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A511=\"\",\"\",ROUND(AP511*(1-OFFSET(Input!$T$27,MIN(B511,10),0,1,1)),2*FEE_rounding))","v":-2919176.87474629},2580823.12525371,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A511=1,PMF_1st=0),0,ROUND(IF(A511=1,AI511,AL510)*OFFSET(Input!$O$27,IF(A511=121,-1,0)+MIN(B511,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A511=1,PMF_1st=0),0,IF(SUM($K$5:$L511)-$AU510>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B510,B511),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C511-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B511,99),0,1,1))*VLOOKUP($B511,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[508,43,4,null,82,{"$f":"IF(A512=\"\",\"\",IF(A512=1,Age_Full_Month,IF(F511=11,0,F511+1)))","v":3},82,0,{"$f":"IF(A512=\"\",\"\",IF(AND(F512=11,G512=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H512-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C512-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B512,99),0,1,1)*K512,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*L512,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B512,0,1,1)*M512,FEE_rounding)","v":0},0,0,{"$f":"IF(C512>=1,ROUND(K512*OFFSET(Input!$U$27,B512,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B512=1,0,IF($C512>=1,ROUND(OFFSET(Input!$X$27,B512,0,1,1)*AL511,AV_rounding),0))","v":0},{"$f":"IF(B512=1,0,IF(C512=1,ROUND(OFFSET(Input!$W$27,B512,0,1,1)*AVERAGE($AI$5,$AL$5:$AL510),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),OFFSET(Input!$G$27,B512,0,1,1)-AE512,0)","v":0},{"$f":"IF(AND(C512=1,OFFSET(Input!$G$27,B512,0,1,1)>0),MIN(OFFSET(Input!$G$27,B512,0,1,1),AP511),0)","v":0},0,0,0,0,0,0,0,-2919176.87474629,-2965596.87474629,-2950344.7719654599,-2950344.7719654599,{"$f":"IF(A512=\"\",\"\",AL512-ROUND(AL512*OFFSET(Input!$S$27,$B512,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A512=\"\",\"\",ROUND(AP512*(1-OFFSET(Input!$T$27,MIN(B512,10),0,1,1)),2*FEE_rounding))","v":-2950344.7719654599},2549655.2280345401,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A512=1,PMF_1st=0),0,ROUND(IF(A512=1,AI512,AL511)*OFFSET(Input!$O$27,IF(A512=121,-1,0)+MIN(B512,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A512=1,PMF_1st=0),0,IF(SUM($K$5:$L512)-$AU511>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B511,B512),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C512-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B512,99),0,1,1))*VLOOKUP($B512,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[509,43,5,null,82,{"$f":"IF(A513=\"\",\"\",IF(A513=1,Age_Full_Month,IF(F512=11,0,F512+1)))","v":4},82,0,{"$f":"IF(A513=\"\",\"\",IF(AND(F513=11,G513=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H513-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C513-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B513,99),0,1,1)*K513,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*L513,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B513,0,1,1)*M513,FEE_rounding)","v":0},0,0,{"$f":"IF(C513>=1,ROUND(K513*OFFSET(Input!$U$27,B513,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B513=1,0,IF($C513>=1,ROUND(OFFSET(Input!$X$27,B513,0,1,1)*AL512,AV_rounding),0))","v":0},{"$f":"IF(B513=1,0,IF(C513=1,ROUND(OFFSET(Input!$W$27,B513,0,1,1)*AVERAGE($AI$5,$AL$5:$AL511),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),OFFSET(Input!$G$27,B513,0,1,1)-AE513,0)","v":0},{"$f":"IF(AND(C513=1,OFFSET(Input!$G$27,B513,0,1,1)>0),MIN(OFFSET(Input!$G$27,B513,0,1,1),AP512),0)","v":0},0,0,0,0,0,0,0,-2950344.7719654599,-2996764.7719654599,-2981352.3722892902,-2981352.3722892902,{"$f":"IF(A513=\"\",\"\",AL513-ROUND(AL513*OFFSET(Input!$S$27,$B513,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A513=\"\",\"\",ROUND(AP513*(1-OFFSET(Input!$T$27,MIN(B513,10),0,1,1)),2*FEE_rounding))","v":-2981352.3722892902},2518647.6277107098,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A513=1,PMF_1st=0),0,ROUND(IF(A513=1,AI513,AL512)*OFFSET(Input!$O$27,IF(A513=121,-1,0)+MIN(B513,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A513=1,PMF_1st=0),0,IF(SUM($K$5:$L513)-$AU512>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B512,B513),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C513-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B513,99),0,1,1))*VLOOKUP($B513,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[510,43,6,null,82,{"$f":"IF(A514=\"\",\"\",IF(A514=1,Age_Full_Month,IF(F513=11,0,F513+1)))","v":5},82,0,{"$f":"IF(A514=\"\",\"\",IF(AND(F514=11,G514=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H514-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C514-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B514,99),0,1,1)*K514,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*L514,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B514,0,1,1)*M514,FEE_rounding)","v":0},0,0,{"$f":"IF(C514>=1,ROUND(K514*OFFSET(Input!$U$27,B514,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B514=1,0,IF($C514>=1,ROUND(OFFSET(Input!$X$27,B514,0,1,1)*AL513,AV_rounding),0))","v":0},{"$f":"IF(B514=1,0,IF(C514=1,ROUND(OFFSET(Input!$W$27,B514,0,1,1)*AVERAGE($AI$5,$AL$5:$AL512),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),OFFSET(Input!$G$27,B514,0,1,1)-AE514,0)","v":0},{"$f":"IF(AND(C514=1,OFFSET(Input!$G$27,B514,0,1,1)>0),MIN(OFFSET(Input!$G$27,B514,0,1,1),AP513),0)","v":0},0,0,0,0,0,0,0,-2981352.3722892902,-3027772.3722892902,-3012200.5001267702,-3012200.5001267702,{"$f":"IF(A514=\"\",\"\",AL514-ROUND(AL514*OFFSET(Input!$S$27,$B514,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A514=\"\",\"\",ROUND(AP514*(1-OFFSET(Input!$T$27,MIN(B514,10),0,1,1)),2*FEE_rounding))","v":-3012200.5001267702},2487799.4998732298,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A514=1,PMF_1st=0),0,ROUND(IF(A514=1,AI514,AL513)*OFFSET(Input!$O$27,IF(A514=121,-1,0)+MIN(B514,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A514=1,PMF_1st=0),0,IF(SUM($K$5:$L514)-$AU513>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B513,B514),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C514-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B514,99),0,1,1))*VLOOKUP($B514,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[511,43,7,null,82,{"$f":"IF(A515=\"\",\"\",IF(A515=1,Age_Full_Month,IF(F514=11,0,F514+1)))","v":6},82,0,{"$f":"IF(A515=\"\",\"\",IF(AND(F515=11,G515=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H515-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C515-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B515,99),0,1,1)*K515,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*L515,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B515,0,1,1)*M515,FEE_rounding)","v":0},0,0,{"$f":"IF(C515>=1,ROUND(K515*OFFSET(Input!$U$27,B515,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B515=1,0,IF($C515>=1,ROUND(OFFSET(Input!$X$27,B515,0,1,1)*AL514,AV_rounding),0))","v":0},{"$f":"IF(B515=1,0,IF(C515=1,ROUND(OFFSET(Input!$W$27,B515,0,1,1)*AVERAGE($AI$5,$AL$5:$AL513),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),OFFSET(Input!$G$27,B515,0,1,1)-AE515,0)","v":0},{"$f":"IF(AND(C515=1,OFFSET(Input!$G$27,B515,0,1,1)>0),MIN(OFFSET(Input!$G$27,B515,0,1,1),AP514),0)","v":0},0,0,0,0,0,0,0,-3012200.5001267702,-3058620.5001267702,-3042889.9756469401,-3042889.9756469401,{"$f":"IF(A515=\"\",\"\",AL515-ROUND(AL515*OFFSET(Input!$S$27,$B515,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A515=\"\",\"\",ROUND(AP515*(1-OFFSET(Input!$T$27,MIN(B515,10),0,1,1)),2*FEE_rounding))","v":-3042889.9756469401},2457110.0243530599,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A515=1,PMF_1st=0),0,ROUND(IF(A515=1,AI515,AL514)*OFFSET(Input!$O$27,IF(A515=121,-1,0)+MIN(B515,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A515=1,PMF_1st=0),0,IF(SUM($K$5:$L515)-$AU514>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B514,B515),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C515-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B515,99),0,1,1))*VLOOKUP($B515,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[512,43,8,null,82,{"$f":"IF(A516=\"\",\"\",IF(A516=1,Age_Full_Month,IF(F515=11,0,F515+1)))","v":7},82,0,{"$f":"IF(A516=\"\",\"\",IF(AND(F516=11,G516=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H516-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C516-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B516,99),0,1,1)*K516,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*L516,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B516,0,1,1)*M516,FEE_rounding)","v":0},0,0,{"$f":"IF(C516>=1,ROUND(K516*OFFSET(Input!$U$27,B516,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B516=1,0,IF($C516>=1,ROUND(OFFSET(Input!$X$27,B516,0,1,1)*AL515,AV_rounding),0))","v":0},{"$f":"IF(B516=1,0,IF(C516=1,ROUND(OFFSET(Input!$W$27,B516,0,1,1)*AVERAGE($AI$5,$AL$5:$AL514),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),OFFSET(Input!$G$27,B516,0,1,1)-AE516,0)","v":0},{"$f":"IF(AND(C516=1,OFFSET(Input!$G$27,B516,0,1,1)>0),MIN(OFFSET(Input!$G$27,B516,0,1,1),AP515),0)","v":0},0,0,0,0,0,0,0,-3042889.9756469401,-3089309.9756469401,-3073421.6148007102,-3073421.6148007102,{"$f":"IF(A516=\"\",\"\",AL516-ROUND(AL516*OFFSET(Input!$S$27,$B516,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A516=\"\",\"\",ROUND(AP516*(1-OFFSET(Input!$T$27,MIN(B516,10),0,1,1)),2*FEE_rounding))","v":-3073421.6148007102},2426578.3851992898,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A516=1,PMF_1st=0),0,ROUND(IF(A516=1,AI516,AL515)*OFFSET(Input!$O$27,IF(A516=121,-1,0)+MIN(B516,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A516=1,PMF_1st=0),0,IF(SUM($K$5:$L516)-$AU515>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B515,B516),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C516-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B516,99),0,1,1))*VLOOKUP($B516,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[513,43,9,null,{"$f":"IF($A517=\"\",\"\",Age_Insured+B517-1)","v":82},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Month,IF(F516=11,0,F516+1)))","v":8},{"$f":"IF(A517=\"\",\"\",IF(A517=1,Age_Full_Year,IF(F516=11,G516+1,G516)))","v":82},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),DAY(EOMONTH((SignYY+INT(A517/12)+1911)&\"/\"&(IF(MOD(SignMM+A517-1,12)=0,12,MOD(SignMM+A517-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A517=\"\",\"\",IF(AND(F517=11,G517=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H517-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B517-1>=BPP,\"\",IF(AS516>0,1,0))","v":1},{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,IF(($BJ517+$AL516+$AP516+$AW517)/($BJ517+$AL516+$AP516)>$BK517,VLOOKUP($B517,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K517=0,0,IF(MOD(C517-1,12/Prem_Freq)=0,VLOOKUP(B517,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C517=1,VLOOKUP(B517,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C517-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B517,99),0,1,1)*K517,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*L517,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B517,0,1,1)*M517,FEE_rounding)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,K517-N517))","v":0},{"$f":"IF(A518=\"\",\"\",IF(K517=\"*****\",\"*****\",L517-O517+M517-P517))","v":0},{"$f":"IF(C517>=1,ROUND(K517*OFFSET(Input!$U$27,B517,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B517=1,0,IF($C517>=1,ROUND(OFFSET(Input!$X$27,B517,0,1,1)*AL516,AV_rounding),0))","v":0},{"$f":"IF(B517=1,0,IF(C517=1,ROUND(OFFSET(Input!$W$27,B517,0,1,1)*AVERAGE($AI$5,$AL$5:$AL515),AV_rounding),0))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,BA517,AI517))","v":0},{"$f":"IF(E517=\"\",\"\",IF(SUM(AI517,-V517)>BB517,BB517,SUM(AI517,-V517)))","v":0},{"$f":"IF(E517=\"\",\"\",IF(AI517>BA517+BB517,0,BA517-AI517))","v":46420},0,0,{"$f":"IF(E517=\" \",\" \",IF(Z517<BI516+BC517+BE517+BD517*0+BF517,BI516+BC517+BE517+BD517*0+BF517-BI516-Z517,0))","v":0},0,0,{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),OFFSET(Input!$G$27,B517,0,1,1)-AE517,0)","v":0},{"$f":"IF(AND(C517=1,OFFSET(Input!$G$27,B517,0,1,1)>0),MIN(OFFSET(Input!$G$27,B517,0,1,1),AP516),0)","v":0},{"$f":"IF(A518=\"\",\"\",AF516+AD517+AE517)","v":0},0,0,{"$f":"IF(A517=\"\",\"\",AL516+Q517+R517*0+IF(A517=1,0,SUM(S517:U517)))","v":0},{"$f":"IF(A517=\"\",\"\",AI517-V517-W517-Z517-AD517)","v":0},{"$f":"ROUND((AJ517-AB517)*(1+IRR_3)^(1/12)+IF(A517=1,S517,0),AV_rounding)","v":0},{"$f":"ROUND(AK517-AG517,AV_rounding)","v":0},-3073421.6148007102,-3119841.6148007102,{"$f":"ROUND((AN517-AC517)*(1+IRR_3)^(1/12),AV_rounding)","v":-3103796.2293425398},{"$f":"ROUND(AO517-AH517,AV_rounding)","v":-3103796.2293425398},{"$f":"IF(A517=\"\",\"\",AL517-ROUND(AL517*OFFSET(Input!$S$27,$B517,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A517=\"\",\"\",ROUND(AP517*(1-OFFSET(Input!$T$27,MIN(B517,10),0,1,1)),2*FEE_rounding))","v":-3103796.2293425398},2396203.7706574602,0,{"$f":"IF(A518=\"\",\"\",AU516+AD517+AE517)","v":0},{"$f":"IF(A517=\"\",\"\",IF(K517=\"*****\",0,Q517+R517))","v":0},5500000,5500000,{"$f":"IF(A517=1,K517,MAX(AY516+K517-AD516-AE516,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ517/100000*VLOOKUP(Age_Insured+B517-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I517>0,I517/H517,1),2*FEE_rounding)*IF(G518>14,1,0)*IF(AND(I517=0,H517>0),0,1)","v":46420},0,null,null,{"$f":"IF(AND(A517=1,PMF_1st=0),0,ROUND(IF(A517=1,AI517,AL516)*OFFSET(Input!$O$27,IF(A517=121,-1,0)+MIN(B517,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A517=1,PMF_1st=0),0,IF(SUM($K$5:$L517)-$AU516>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B516,B517),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C517-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B517,99),0,1,1))*VLOOKUP($B517,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A517+1","v":514},{"$f":"IF($A518=\"\",\"\",INT((A518-1)/12)+1)","v":43},{"$f":"IF($A518=\"\",\"\",MOD((A518-1),12)+1)","v":10},null,82,{"$f":"IF(A518=\"\",\"\",IF(A518=1,Age_Full_Month,IF(F517=11,0,F517+1)))","v":9},82,0,{"$f":"IF(A518=\"\",\"\",IF(AND(F518=11,G518=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H518-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C518-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B518,99),0,1,1)*K518,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*L518,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B518,0,1,1)*M518,FEE_rounding)","v":0},0,0,{"$f":"IF(C518>=1,ROUND(K518*OFFSET(Input!$U$27,B518,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B518=1,0,IF($C518>=1,ROUND(OFFSET(Input!$X$27,B518,0,1,1)*AL517,AV_rounding),0))","v":0},{"$f":"IF(B518=1,0,IF(C518=1,ROUND(OFFSET(Input!$W$27,B518,0,1,1)*AVERAGE($AI$5,$AL$5:$AL516),AV_rounding),0))","v":0},0,0,46420,{"$f":"Q518+R518","v":0},{"$f":"IF(E518=\" \",\" \",IF(AI518+AM518-V518>BI517+BC518+BD518+BF518+BE518,BI517+BC518+BD518+BF518+BE518,MAX(AI518+AM518-V518,0)))","v":0},0,{"$f":"BG518","v":0},0,{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),OFFSET(Input!$G$27,B518,0,1,1)-AE518,0)","v":0},{"$f":"IF(AND(C518=1,OFFSET(Input!$G$27,B518,0,1,1)>0),MIN(OFFSET(Input!$G$27,B518,0,1,1),AP517),0)","v":0},0,0,0,0,0,0,0,{"$f":"R518+AO517","v":-3103796.2293425398},{"$f":"AM518-X518-AA518-AE518","v":-3150216.2293425398},-3134014.6268520099,-3134014.6268520099,{"$f":"IF(A518=\"\",\"\",AL518-ROUND(AL518*OFFSET(Input!$S$27,$B518,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A518=\"\",\"\",ROUND(AP518*(1-OFFSET(Input!$T$27,MIN(B518,10),0,1,1)),2*FEE_rounding))","v":-3134014.6268520099},{"$f":"AW518+AL518+AP518","v":2365985.3731479901},0,0,0,{"$f":"AW517","v":5500000},{"$f":"AW518+AI518","v":5500000},3000000,{"$f":"IF(A518=\"\",\"\",AW518)","v":5500000},46420,0,null,null,{"$f":"IF(AND(A518=1,PMF_1st=0),0,ROUND(IF(A518=1,AI518,AL517)*OFFSET(Input!$O$27,IF(A518=121,-1,0)+MIN(B518,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A518=1,PMF_1st=0),0,IF(SUM($K$5:$L518)-$AU517>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B517,B518),21),0,1,1)))","v":0},null,null,{"$f":"BI517+BC518+BD518+BE518+BF518-Z518-AA518","v":0},{"$f":"IF(MOD($C518-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B518,99),0,1,1))*VLOOKUP($B518,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E518<=30,1.9,IF($E518<=40,1.6,IF($E518<=50,1.4,IF($E518<=60,1.2,IF($E518<=70,1.1,IF($E518<=90,1.02,1))))))","v":1.02}]
[515,43,11,null,82,{"$f":"IF(A519=\"\",\"\",IF(A519=1,Age_Full_Month,IF(F518=11,0,F518+1)))","v":10},82,0,{"$f":"IF(A519=\"\",\"\",IF(AND(F519=11,G519=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H519-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C519-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B519,99),0,1,1)*K519,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*L519,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B519,0,1,1)*M519,FEE_rounding)","v":0},0,0,{"$f":"IF(C519>=1,ROUND(K519*OFFSET(Input!$U$27,B519,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B519=1,0,IF($C519>=1,ROUND(OFFSET(Input!$X$27,B519,0,1,1)*AL518,AV_rounding),0))","v":0},{"$f":"IF(B519=1,0,IF(C519=1,ROUND(OFFSET(Input!$W$27,B519,0,1,1)*AVERAGE($AI$5,$AL$5:$AL517),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),OFFSET(Input!$G$27,B519,0,1,1)-AE519,0)","v":0},{"$f":"IF(AND(C519=1,OFFSET(Input!$G$27,B519,0,1,1)>0),MIN(OFFSET(Input!$G$27,B519,0,1,1),AP518),0)","v":0},0,0,0,0,0,0,0,-3134014.6268520099,-3180434.6268520099,-3164077.6107553402,-3164077.6107553402,{"$f":"IF(A519=\"\",\"\",AL519-ROUND(AL519*OFFSET(Input!$S$27,$B519,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A519=\"\",\"\",ROUND(AP519*(1-OFFSET(Input!$T$27,MIN(B519,10),0,1,1)),2*FEE_rounding))","v":-3164077.6107553402},2335922.3892446598,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A519=1,PMF_1st=0),0,ROUND(IF(A519=1,AI519,AL518)*OFFSET(Input!$O$27,IF(A519=121,-1,0)+MIN(B519,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A519=1,PMF_1st=0),0,IF(SUM($K$5:$L519)-$AU518>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B518,B519),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C519-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B519,99),0,1,1))*VLOOKUP($B519,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[516,43,12,null,82,{"$f":"IF(A520=\"\",\"\",IF(A520=1,Age_Full_Month,IF(F519=11,0,F519+1)))","v":11},82,0,{"$f":"IF(A520=\"\",\"\",IF(AND(F520=11,G520=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H520-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C520-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B520,99),0,1,1)*K520,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*L520,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B520,0,1,1)*M520,FEE_rounding)","v":0},0,0,{"$f":"IF(C520>=1,ROUND(K520*OFFSET(Input!$U$27,B520,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B520=1,0,IF($C520>=1,ROUND(OFFSET(Input!$X$27,B520,0,1,1)*AL519,AV_rounding),0))","v":0},{"$f":"IF(B520=1,0,IF(C520=1,ROUND(OFFSET(Input!$W$27,B520,0,1,1)*AVERAGE($AI$5,$AL$5:$AL518),AV_rounding),0))","v":0},0,0,46420,0,0,0,0,0,{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),OFFSET(Input!$G$27,B520,0,1,1)-AE520,0)","v":0},{"$f":"IF(AND(C520=1,OFFSET(Input!$G$27,B520,0,1,1)>0),MIN(OFFSET(Input!$G$27,B520,0,1,1),AP519),0)","v":0},0,0,0,0,0,0,0,-3164077.6107553402,-3210497.6107553402,-3193985.9803466899,-3193985.9803466899,{"$f":"IF(A520=\"\",\"\",AL520-ROUND(AL520*OFFSET(Input!$S$27,$B520,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A520=\"\",\"\",ROUND(AP520*(1-OFFSET(Input!$T$27,MIN(B520,10),0,1,1)),2*FEE_rounding))","v":-3193985.9803466899},2306014.0196533101,0,0,0,5500000,5500000,3000000,5500000,46420,0,null,null,{"$f":"IF(AND(A520=1,PMF_1st=0),0,ROUND(IF(A520=1,AI520,AL519)*OFFSET(Input!$O$27,IF(A520=121,-1,0)+MIN(B520,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A520=1,PMF_1st=0),0,IF(SUM($K$5:$L520)-$AU519>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B519,B520),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C520-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B520,99),0,1,1))*VLOOKUP($B520,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[517,44,1,null,83,{"$f":"IF(A521=\"\",\"\",IF(A521=1,Age_Full_Month,IF(F520=11,0,F520+1)))","v":0},83,0,{"$f":"IF(A521=\"\",\"\",IF(AND(F521=11,G521=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H521-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C521-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B521,99),0,1,1)*K521,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*L521,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B521,0,1,1)*M521,FEE_rounding)","v":0},0,0,{"$f":"IF(C521>=1,ROUND(K521*OFFSET(Input!$U$27,B521,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B521=1,0,IF($C521>=1,ROUND(OFFSET(Input!$X$27,B521,0,1,1)*AL520,AV_rounding),0))","v":0},{"$f":"IF(B521=1,0,IF(C521=1,ROUND(OFFSET(Input!$W$27,B521,0,1,1)*AVERAGE($AI$5,$AL$5:$AL519),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),OFFSET(Input!$G$27,B521,0,1,1)-AE521,0)","v":0},{"$f":"IF(AND(C521=1,OFFSET(Input!$G$27,B521,0,1,1)>0),MIN(OFFSET(Input!$G$27,B521,0,1,1),AP520),0)","v":0},0,0,0,0,0,0,0,-3193985.9803466899,-3244640.9803466899,-3227953.7501501101,-3227953.7501501101,{"$f":"IF(A521=\"\",\"\",AL521-ROUND(AL521*OFFSET(Input!$S$27,$B521,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A521=\"\",\"\",ROUND(AP521*(1-OFFSET(Input!$T$27,MIN(B521,10),0,1,1)),2*FEE_rounding))","v":-3227953.7501501101},2272046.2498498899,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A521=1,PMF_1st=0),0,ROUND(IF(A521=1,AI521,AL520)*OFFSET(Input!$O$27,IF(A521=121,-1,0)+MIN(B521,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A521=1,PMF_1st=0),0,IF(SUM($K$5:$L521)-$AU520>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B520,B521),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C521-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B521,99),0,1,1))*VLOOKUP($B521,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[518,44,2,null,83,{"$f":"IF(A522=\"\",\"\",IF(A522=1,Age_Full_Month,IF(F521=11,0,F521+1)))","v":1},83,0,{"$f":"IF(A522=\"\",\"\",IF(AND(F522=11,G522=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H522-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C522-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B522,99),0,1,1)*K522,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*L522,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B522,0,1,1)*M522,FEE_rounding)","v":0},0,0,{"$f":"IF(C522>=1,ROUND(K522*OFFSET(Input!$U$27,B522,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B522=1,0,IF($C522>=1,ROUND(OFFSET(Input!$X$27,B522,0,1,1)*AL521,AV_rounding),0))","v":0},{"$f":"IF(B522=1,0,IF(C522=1,ROUND(OFFSET(Input!$W$27,B522,0,1,1)*AVERAGE($AI$5,$AL$5:$AL520),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),OFFSET(Input!$G$27,B522,0,1,1)-AE522,0)","v":0},{"$f":"IF(AND(C522=1,OFFSET(Input!$G$27,B522,0,1,1)>0),MIN(OFFSET(Input!$G$27,B522,0,1,1),AP521),0)","v":0},0,0,0,0,0,0,0,-3227953.7501501101,-3278608.7501501101,-3261746.8232775601,-3261746.8232775601,{"$f":"IF(A522=\"\",\"\",AL522-ROUND(AL522*OFFSET(Input!$S$27,$B522,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A522=\"\",\"\",ROUND(AP522*(1-OFFSET(Input!$T$27,MIN(B522,10),0,1,1)),2*FEE_rounding))","v":-3261746.8232775601},2238253.1767224399,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A522=1,PMF_1st=0),0,ROUND(IF(A522=1,AI522,AL521)*OFFSET(Input!$O$27,IF(A522=121,-1,0)+MIN(B522,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A522=1,PMF_1st=0),0,IF(SUM($K$5:$L522)-$AU521>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B521,B522),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C522-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B522,99),0,1,1))*VLOOKUP($B522,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[519,44,3,null,83,{"$f":"IF(A523=\"\",\"\",IF(A523=1,Age_Full_Month,IF(F522=11,0,F522+1)))","v":2},83,0,{"$f":"IF(A523=\"\",\"\",IF(AND(F523=11,G523=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H523-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C523-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B523,99),0,1,1)*K523,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*L523,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B523,0,1,1)*M523,FEE_rounding)","v":0},0,0,{"$f":"IF(C523>=1,ROUND(K523*OFFSET(Input!$U$27,B523,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B523=1,0,IF($C523>=1,ROUND(OFFSET(Input!$X$27,B523,0,1,1)*AL522,AV_rounding),0))","v":0},{"$f":"IF(B523=1,0,IF(C523=1,ROUND(OFFSET(Input!$W$27,B523,0,1,1)*AVERAGE($AI$5,$AL$5:$AL521),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),OFFSET(Input!$G$27,B523,0,1,1)-AE523,0)","v":0},{"$f":"IF(AND(C523=1,OFFSET(Input!$G$27,B523,0,1,1)>0),MIN(OFFSET(Input!$G$27,B523,0,1,1),AP522),0)","v":0},0,0,0,0,0,0,0,-3261746.8232775601,-3312401.8232775601,-3295366.09819629,-3295366.09819629,{"$f":"IF(A523=\"\",\"\",AL523-ROUND(AL523*OFFSET(Input!$S$27,$B523,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A523=\"\",\"\",ROUND(AP523*(1-OFFSET(Input!$T$27,MIN(B523,10),0,1,1)),2*FEE_rounding))","v":-3295366.09819629},2204633.90180371,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A523=1,PMF_1st=0),0,ROUND(IF(A523=1,AI523,AL522)*OFFSET(Input!$O$27,IF(A523=121,-1,0)+MIN(B523,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A523=1,PMF_1st=0),0,IF(SUM($K$5:$L523)-$AU522>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B522,B523),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C523-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B523,99),0,1,1))*VLOOKUP($B523,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[520,44,4,null,83,{"$f":"IF(A524=\"\",\"\",IF(A524=1,Age_Full_Month,IF(F523=11,0,F523+1)))","v":3},83,0,{"$f":"IF(A524=\"\",\"\",IF(AND(F524=11,G524=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H524-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C524-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B524,99),0,1,1)*K524,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*L524,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B524,0,1,1)*M524,FEE_rounding)","v":0},0,0,{"$f":"IF(C524>=1,ROUND(K524*OFFSET(Input!$U$27,B524,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B524=1,0,IF($C524>=1,ROUND(OFFSET(Input!$X$27,B524,0,1,1)*AL523,AV_rounding),0))","v":0},{"$f":"IF(B524=1,0,IF(C524=1,ROUND(OFFSET(Input!$W$27,B524,0,1,1)*AVERAGE($AI$5,$AL$5:$AL522),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),OFFSET(Input!$G$27,B524,0,1,1)-AE524,0)","v":0},{"$f":"IF(AND(C524=1,OFFSET(Input!$G$27,B524,0,1,1)>0),MIN(OFFSET(Input!$G$27,B524,0,1,1),AP523),0)","v":0},0,0,0,0,0,0,0,-3295366.09819629,-3346021.09819629,-3328812.4687527199,-3328812.4687527199,{"$f":"IF(A524=\"\",\"\",AL524-ROUND(AL524*OFFSET(Input!$S$27,$B524,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A524=\"\",\"\",ROUND(AP524*(1-OFFSET(Input!$T$27,MIN(B524,10),0,1,1)),2*FEE_rounding))","v":-3328812.4687527199},2171187.5312472801,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A524=1,PMF_1st=0),0,ROUND(IF(A524=1,AI524,AL523)*OFFSET(Input!$O$27,IF(A524=121,-1,0)+MIN(B524,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A524=1,PMF_1st=0),0,IF(SUM($K$5:$L524)-$AU523>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B523,B524),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C524-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B524,99),0,1,1))*VLOOKUP($B524,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[521,44,5,null,83,{"$f":"IF(A525=\"\",\"\",IF(A525=1,Age_Full_Month,IF(F524=11,0,F524+1)))","v":4},83,0,{"$f":"IF(A525=\"\",\"\",IF(AND(F525=11,G525=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H525-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C525-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B525,99),0,1,1)*K525,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*L525,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B525,0,1,1)*M525,FEE_rounding)","v":0},0,0,{"$f":"IF(C525>=1,ROUND(K525*OFFSET(Input!$U$27,B525,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B525=1,0,IF($C525>=1,ROUND(OFFSET(Input!$X$27,B525,0,1,1)*AL524,AV_rounding),0))","v":0},{"$f":"IF(B525=1,0,IF(C525=1,ROUND(OFFSET(Input!$W$27,B525,0,1,1)*AVERAGE($AI$5,$AL$5:$AL523),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),OFFSET(Input!$G$27,B525,0,1,1)-AE525,0)","v":0},{"$f":"IF(AND(C525=1,OFFSET(Input!$G$27,B525,0,1,1)>0),MIN(OFFSET(Input!$G$27,B525,0,1,1),AP524),0)","v":0},0,0,0,0,0,0,0,-3328812.4687527199,-3379467.4687527199,-3362086.8241961999,-3362086.8241961999,{"$f":"IF(A525=\"\",\"\",AL525-ROUND(AL525*OFFSET(Input!$S$27,$B525,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A525=\"\",\"\",ROUND(AP525*(1-OFFSET(Input!$T$27,MIN(B525,10),0,1,1)),2*FEE_rounding))","v":-3362086.8241961999},2137913.1758038001,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A525=1,PMF_1st=0),0,ROUND(IF(A525=1,AI525,AL524)*OFFSET(Input!$O$27,IF(A525=121,-1,0)+MIN(B525,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A525=1,PMF_1st=0),0,IF(SUM($K$5:$L525)-$AU524>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B524,B525),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C525-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B525,99),0,1,1))*VLOOKUP($B525,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[522,44,6,null,83,{"$f":"IF(A526=\"\",\"\",IF(A526=1,Age_Full_Month,IF(F525=11,0,F525+1)))","v":5},83,0,{"$f":"IF(A526=\"\",\"\",IF(AND(F526=11,G526=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H526-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C526-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B526,99),0,1,1)*K526,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*L526,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B526,0,1,1)*M526,FEE_rounding)","v":0},0,0,{"$f":"IF(C526>=1,ROUND(K526*OFFSET(Input!$U$27,B526,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B526=1,0,IF($C526>=1,ROUND(OFFSET(Input!$X$27,B526,0,1,1)*AL525,AV_rounding),0))","v":0},{"$f":"IF(B526=1,0,IF(C526=1,ROUND(OFFSET(Input!$W$27,B526,0,1,1)*AVERAGE($AI$5,$AL$5:$AL524),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),OFFSET(Input!$G$27,B526,0,1,1)-AE526,0)","v":0},{"$f":"IF(AND(C526=1,OFFSET(Input!$G$27,B526,0,1,1)>0),MIN(OFFSET(Input!$G$27,B526,0,1,1),AP525),0)","v":0},0,0,0,0,0,0,0,-3362086.8241961999,-3412741.8241961999,-3395190.0492026601,-3395190.0492026601,{"$f":"IF(A526=\"\",\"\",AL526-ROUND(AL526*OFFSET(Input!$S$27,$B526,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A526=\"\",\"\",ROUND(AP526*(1-OFFSET(Input!$T$27,MIN(B526,10),0,1,1)),2*FEE_rounding))","v":-3395190.0492026601},2104809.9507973399,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A526=1,PMF_1st=0),0,ROUND(IF(A526=1,AI526,AL525)*OFFSET(Input!$O$27,IF(A526=121,-1,0)+MIN(B526,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A526=1,PMF_1st=0),0,IF(SUM($K$5:$L526)-$AU525>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B525,B526),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C526-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B526,99),0,1,1))*VLOOKUP($B526,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[523,44,7,null,83,{"$f":"IF(A527=\"\",\"\",IF(A527=1,Age_Full_Month,IF(F526=11,0,F526+1)))","v":6},83,0,{"$f":"IF(A527=\"\",\"\",IF(AND(F527=11,G527=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H527-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C527-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B527,99),0,1,1)*K527,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*L527,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B527,0,1,1)*M527,FEE_rounding)","v":0},0,0,{"$f":"IF(C527>=1,ROUND(K527*OFFSET(Input!$U$27,B527,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B527=1,0,IF($C527>=1,ROUND(OFFSET(Input!$X$27,B527,0,1,1)*AL526,AV_rounding),0))","v":0},{"$f":"IF(B527=1,0,IF(C527=1,ROUND(OFFSET(Input!$W$27,B527,0,1,1)*AVERAGE($AI$5,$AL$5:$AL525),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),OFFSET(Input!$G$27,B527,0,1,1)-AE527,0)","v":0},{"$f":"IF(AND(C527=1,OFFSET(Input!$G$27,B527,0,1,1)>0),MIN(OFFSET(Input!$G$27,B527,0,1,1),AP526),0)","v":0},0,0,0,0,0,0,0,-3395190.0492026601,-3445845.0492026601,-3428123.0238981401,-3428123.0238981401,{"$f":"IF(A527=\"\",\"\",AL527-ROUND(AL527*OFFSET(Input!$S$27,$B527,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A527=\"\",\"\",ROUND(AP527*(1-OFFSET(Input!$T$27,MIN(B527,10),0,1,1)),2*FEE_rounding))","v":-3428123.0238981401},2071876.9761018599,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A527=1,PMF_1st=0),0,ROUND(IF(A527=1,AI527,AL526)*OFFSET(Input!$O$27,IF(A527=121,-1,0)+MIN(B527,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A527=1,PMF_1st=0),0,IF(SUM($K$5:$L527)-$AU526>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B526,B527),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C527-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B527,99),0,1,1))*VLOOKUP($B527,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[524,44,8,null,83,{"$f":"IF(A528=\"\",\"\",IF(A528=1,Age_Full_Month,IF(F527=11,0,F527+1)))","v":7},83,0,{"$f":"IF(A528=\"\",\"\",IF(AND(F528=11,G528=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H528-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C528-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B528,99),0,1,1)*K528,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*L528,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B528,0,1,1)*M528,FEE_rounding)","v":0},0,0,{"$f":"IF(C528>=1,ROUND(K528*OFFSET(Input!$U$27,B528,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B528=1,0,IF($C528>=1,ROUND(OFFSET(Input!$X$27,B528,0,1,1)*AL527,AV_rounding),0))","v":0},{"$f":"IF(B528=1,0,IF(C528=1,ROUND(OFFSET(Input!$W$27,B528,0,1,1)*AVERAGE($AI$5,$AL$5:$AL526),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),OFFSET(Input!$G$27,B528,0,1,1)-AE528,0)","v":0},{"$f":"IF(AND(C528=1,OFFSET(Input!$G$27,B528,0,1,1)>0),MIN(OFFSET(Input!$G$27,B528,0,1,1),AP527),0)","v":0},0,0,0,0,0,0,0,-3428123.0238981401,-3478778.0238981401,-3460886.6238821698,-3460886.6238821698,{"$f":"IF(A528=\"\",\"\",AL528-ROUND(AL528*OFFSET(Input!$S$27,$B528,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A528=\"\",\"\",ROUND(AP528*(1-OFFSET(Input!$T$27,MIN(B528,10),0,1,1)),2*FEE_rounding))","v":-3460886.6238821698},2039113.3761178302,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A528=1,PMF_1st=0),0,ROUND(IF(A528=1,AI528,AL527)*OFFSET(Input!$O$27,IF(A528=121,-1,0)+MIN(B528,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A528=1,PMF_1st=0),0,IF(SUM($K$5:$L528)-$AU527>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B527,B528),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C528-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B528,99),0,1,1))*VLOOKUP($B528,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[525,44,9,null,83,{"$f":"IF(A529=\"\",\"\",IF(A529=1,Age_Full_Month,IF(F528=11,0,F528+1)))","v":8},83,0,{"$f":"IF(A529=\"\",\"\",IF(AND(F529=11,G529=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H529-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C529-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B529,99),0,1,1)*K529,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*L529,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B529,0,1,1)*M529,FEE_rounding)","v":0},0,0,{"$f":"IF(C529>=1,ROUND(K529*OFFSET(Input!$U$27,B529,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B529=1,0,IF($C529>=1,ROUND(OFFSET(Input!$X$27,B529,0,1,1)*AL528,AV_rounding),0))","v":0},{"$f":"IF(B529=1,0,IF(C529=1,ROUND(OFFSET(Input!$W$27,B529,0,1,1)*AVERAGE($AI$5,$AL$5:$AL527),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),OFFSET(Input!$G$27,B529,0,1,1)-AE529,0)","v":0},{"$f":"IF(AND(C529=1,OFFSET(Input!$G$27,B529,0,1,1)>0),MIN(OFFSET(Input!$G$27,B529,0,1,1),AP528),0)","v":0},0,0,0,0,0,0,0,-3460886.6238821698,-3511541.6238821698,-3493481.7202510601,-3493481.7202510601,{"$f":"IF(A529=\"\",\"\",AL529-ROUND(AL529*OFFSET(Input!$S$27,$B529,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A529=\"\",\"\",ROUND(AP529*(1-OFFSET(Input!$T$27,MIN(B529,10),0,1,1)),2*FEE_rounding))","v":-3493481.7202510601},2006518.2797489399,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A529=1,PMF_1st=0),0,ROUND(IF(A529=1,AI529,AL528)*OFFSET(Input!$O$27,IF(A529=121,-1,0)+MIN(B529,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A529=1,PMF_1st=0),0,IF(SUM($K$5:$L529)-$AU528>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B528,B529),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C529-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B529,99),0,1,1))*VLOOKUP($B529,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[526,44,10,null,83,{"$f":"IF(A530=\"\",\"\",IF(A530=1,Age_Full_Month,IF(F529=11,0,F529+1)))","v":9},83,0,{"$f":"IF(A530=\"\",\"\",IF(AND(F530=11,G530=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H530-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C530-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B530,99),0,1,1)*K530,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*L530,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B530,0,1,1)*M530,FEE_rounding)","v":0},0,0,{"$f":"IF(C530>=1,ROUND(K530*OFFSET(Input!$U$27,B530,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B530=1,0,IF($C530>=1,ROUND(OFFSET(Input!$X$27,B530,0,1,1)*AL529,AV_rounding),0))","v":0},{"$f":"IF(B530=1,0,IF(C530=1,ROUND(OFFSET(Input!$W$27,B530,0,1,1)*AVERAGE($AI$5,$AL$5:$AL528),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),OFFSET(Input!$G$27,B530,0,1,1)-AE530,0)","v":0},{"$f":"IF(AND(C530=1,OFFSET(Input!$G$27,B530,0,1,1)>0),MIN(OFFSET(Input!$G$27,B530,0,1,1),AP529),0)","v":0},0,0,0,0,0,0,0,-3493481.7202510601,-3544136.7202510601,-3525909.1796210702,-3525909.1796210702,{"$f":"IF(A530=\"\",\"\",AL530-ROUND(AL530*OFFSET(Input!$S$27,$B530,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A530=\"\",\"\",ROUND(AP530*(1-OFFSET(Input!$T$27,MIN(B530,10),0,1,1)),2*FEE_rounding))","v":-3525909.1796210702},1974090.8203789298,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A530=1,PMF_1st=0),0,ROUND(IF(A530=1,AI530,AL529)*OFFSET(Input!$O$27,IF(A530=121,-1,0)+MIN(B530,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A530=1,PMF_1st=0),0,IF(SUM($K$5:$L530)-$AU529>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B529,B530),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C530-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B530,99),0,1,1))*VLOOKUP($B530,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[527,44,11,null,83,{"$f":"IF(A531=\"\",\"\",IF(A531=1,Age_Full_Month,IF(F530=11,0,F530+1)))","v":10},83,0,{"$f":"IF(A531=\"\",\"\",IF(AND(F531=11,G531=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H531-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C531-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B531,99),0,1,1)*K531,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*L531,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B531,0,1,1)*M531,FEE_rounding)","v":0},0,0,{"$f":"IF(C531>=1,ROUND(K531*OFFSET(Input!$U$27,B531,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B531=1,0,IF($C531>=1,ROUND(OFFSET(Input!$X$27,B531,0,1,1)*AL530,AV_rounding),0))","v":0},{"$f":"IF(B531=1,0,IF(C531=1,ROUND(OFFSET(Input!$W$27,B531,0,1,1)*AVERAGE($AI$5,$AL$5:$AL529),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),OFFSET(Input!$G$27,B531,0,1,1)-AE531,0)","v":0},{"$f":"IF(AND(C531=1,OFFSET(Input!$G$27,B531,0,1,1)>0),MIN(OFFSET(Input!$G$27,B531,0,1,1),AP530),0)","v":0},0,0,0,0,0,0,0,-3525909.1796210702,-3576564.1796210702,-3558169.8641514401,-3558169.8641514401,{"$f":"IF(A531=\"\",\"\",AL531-ROUND(AL531*OFFSET(Input!$S$27,$B531,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A531=\"\",\"\",ROUND(AP531*(1-OFFSET(Input!$T$27,MIN(B531,10),0,1,1)),2*FEE_rounding))","v":-3558169.8641514401},1941830.1358485599,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A531=1,PMF_1st=0),0,ROUND(IF(A531=1,AI531,AL530)*OFFSET(Input!$O$27,IF(A531=121,-1,0)+MIN(B531,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A531=1,PMF_1st=0),0,IF(SUM($K$5:$L531)-$AU530>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B530,B531),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C531-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B531,99),0,1,1))*VLOOKUP($B531,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[528,44,12,null,83,{"$f":"IF(A532=\"\",\"\",IF(A532=1,Age_Full_Month,IF(F531=11,0,F531+1)))","v":11},83,0,{"$f":"IF(A532=\"\",\"\",IF(AND(F532=11,G532=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H532-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C532-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B532,99),0,1,1)*K532,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*L532,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B532,0,1,1)*M532,FEE_rounding)","v":0},0,0,{"$f":"IF(C532>=1,ROUND(K532*OFFSET(Input!$U$27,B532,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B532=1,0,IF($C532>=1,ROUND(OFFSET(Input!$X$27,B532,0,1,1)*AL531,AV_rounding),0))","v":0},{"$f":"IF(B532=1,0,IF(C532=1,ROUND(OFFSET(Input!$W$27,B532,0,1,1)*AVERAGE($AI$5,$AL$5:$AL530),AV_rounding),0))","v":0},0,0,50655,0,0,0,0,0,{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),OFFSET(Input!$G$27,B532,0,1,1)-AE532,0)","v":0},{"$f":"IF(AND(C532=1,OFFSET(Input!$G$27,B532,0,1,1)>0),MIN(OFFSET(Input!$G$27,B532,0,1,1),AP531),0)","v":0},0,0,0,0,0,0,0,-3558169.8641514401,-3608824.8641514401,-3590264.6315673101,-3590264.6315673101,{"$f":"IF(A532=\"\",\"\",AL532-ROUND(AL532*OFFSET(Input!$S$27,$B532,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A532=\"\",\"\",ROUND(AP532*(1-OFFSET(Input!$T$27,MIN(B532,10),0,1,1)),2*FEE_rounding))","v":-3590264.6315673101},1909735.3684326899,0,0,0,5500000,5500000,3000000,5500000,50655,0,null,null,{"$f":"IF(AND(A532=1,PMF_1st=0),0,ROUND(IF(A532=1,AI532,AL531)*OFFSET(Input!$O$27,IF(A532=121,-1,0)+MIN(B532,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A532=1,PMF_1st=0),0,IF(SUM($K$5:$L532)-$AU531>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B531,B532),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C532-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B532,99),0,1,1))*VLOOKUP($B532,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[529,45,1,null,84,{"$f":"IF(A533=\"\",\"\",IF(A533=1,Age_Full_Month,IF(F532=11,0,F532+1)))","v":0},84,0,{"$f":"IF(A533=\"\",\"\",IF(AND(F533=11,G533=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H533-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C533-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B533,99),0,1,1)*K533,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*L533,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B533,0,1,1)*M533,FEE_rounding)","v":0},0,0,{"$f":"IF(C533>=1,ROUND(K533*OFFSET(Input!$U$27,B533,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B533=1,0,IF($C533>=1,ROUND(OFFSET(Input!$X$27,B533,0,1,1)*AL532,AV_rounding),0))","v":0},{"$f":"IF(B533=1,0,IF(C533=1,ROUND(OFFSET(Input!$W$27,B533,0,1,1)*AVERAGE($AI$5,$AL$5:$AL531),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),OFFSET(Input!$G$27,B533,0,1,1)-AE533,0)","v":0},{"$f":"IF(AND(C533=1,OFFSET(Input!$G$27,B533,0,1,1)>0),MIN(OFFSET(Input!$G$27,B533,0,1,1),AP532),0)","v":0},0,0,0,0,0,0,0,-3590264.6315673101,-3645539.6315673101,-3626790.5744632399,-3626790.5744632399,{"$f":"IF(A533=\"\",\"\",AL533-ROUND(AL533*OFFSET(Input!$S$27,$B533,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A533=\"\",\"\",ROUND(AP533*(1-OFFSET(Input!$T$27,MIN(B533,10),0,1,1)),2*FEE_rounding))","v":-3626790.5744632399},1873209.4255367601,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A533=1,PMF_1st=0),0,ROUND(IF(A533=1,AI533,AL532)*OFFSET(Input!$O$27,IF(A533=121,-1,0)+MIN(B533,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A533=1,PMF_1st=0),0,IF(SUM($K$5:$L533)-$AU532>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B532,B533),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C533-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B533,99),0,1,1))*VLOOKUP($B533,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[530,45,2,null,84,{"$f":"IF(A534=\"\",\"\",IF(A534=1,Age_Full_Month,IF(F533=11,0,F533+1)))","v":1},84,0,{"$f":"IF(A534=\"\",\"\",IF(AND(F534=11,G534=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H534-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C534-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B534,99),0,1,1)*K534,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*L534,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B534,0,1,1)*M534,FEE_rounding)","v":0},0,0,{"$f":"IF(C534>=1,ROUND(K534*OFFSET(Input!$U$27,B534,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B534=1,0,IF($C534>=1,ROUND(OFFSET(Input!$X$27,B534,0,1,1)*AL533,AV_rounding),0))","v":0},{"$f":"IF(B534=1,0,IF(C534=1,ROUND(OFFSET(Input!$W$27,B534,0,1,1)*AVERAGE($AI$5,$AL$5:$AL532),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),OFFSET(Input!$G$27,B534,0,1,1)-AE534,0)","v":0},{"$f":"IF(AND(C534=1,OFFSET(Input!$G$27,B534,0,1,1)>0),MIN(OFFSET(Input!$G$27,B534,0,1,1),AP533),0)","v":0},0,0,0,0,0,0,0,-3626790.5744632399,-3682065.5744632399,-3663128.6639661598,-3663128.6639661598,{"$f":"IF(A534=\"\",\"\",AL534-ROUND(AL534*OFFSET(Input!$S$27,$B534,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A534=\"\",\"\",ROUND(AP534*(1-OFFSET(Input!$T$27,MIN(B534,10),0,1,1)),2*FEE_rounding))","v":-3663128.6639661598},1836871.3360338402,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A534=1,PMF_1st=0),0,ROUND(IF(A534=1,AI534,AL533)*OFFSET(Input!$O$27,IF(A534=121,-1,0)+MIN(B534,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A534=1,PMF_1st=0),0,IF(SUM($K$5:$L534)-$AU533>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B533,B534),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C534-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B534,99),0,1,1))*VLOOKUP($B534,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[531,45,3,null,84,{"$f":"IF(A535=\"\",\"\",IF(A535=1,Age_Full_Month,IF(F534=11,0,F534+1)))","v":2},84,0,{"$f":"IF(A535=\"\",\"\",IF(AND(F535=11,G535=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H535-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C535-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B535,99),0,1,1)*K535,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*L535,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B535,0,1,1)*M535,FEE_rounding)","v":0},0,0,{"$f":"IF(C535>=1,ROUND(K535*OFFSET(Input!$U$27,B535,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B535=1,0,IF($C535>=1,ROUND(OFFSET(Input!$X$27,B535,0,1,1)*AL534,AV_rounding),0))","v":0},{"$f":"IF(B535=1,0,IF(C535=1,ROUND(OFFSET(Input!$W$27,B535,0,1,1)*AVERAGE($AI$5,$AL$5:$AL533),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),OFFSET(Input!$G$27,B535,0,1,1)-AE535,0)","v":0},{"$f":"IF(AND(C535=1,OFFSET(Input!$G$27,B535,0,1,1)>0),MIN(OFFSET(Input!$G$27,B535,0,1,1),AP534),0)","v":0},0,0,0,0,0,0,0,-3663128.6639661598,-3718403.6639661598,-3699279.8662084802,-3699279.8662084802,{"$f":"IF(A535=\"\",\"\",AL535-ROUND(AL535*OFFSET(Input!$S$27,$B535,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A535=\"\",\"\",ROUND(AP535*(1-OFFSET(Input!$T$27,MIN(B535,10),0,1,1)),2*FEE_rounding))","v":-3699279.8662084802},1800720.1337915198,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A535=1,PMF_1st=0),0,ROUND(IF(A535=1,AI535,AL534)*OFFSET(Input!$O$27,IF(A535=121,-1,0)+MIN(B535,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A535=1,PMF_1st=0),0,IF(SUM($K$5:$L535)-$AU534>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B534,B535),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C535-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B535,99),0,1,1))*VLOOKUP($B535,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[532,45,4,null,84,{"$f":"IF(A536=\"\",\"\",IF(A536=1,Age_Full_Month,IF(F535=11,0,F535+1)))","v":3},84,0,{"$f":"IF(A536=\"\",\"\",IF(AND(F536=11,G536=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H536-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C536-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B536,99),0,1,1)*K536,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*L536,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B536,0,1,1)*M536,FEE_rounding)","v":0},0,0,{"$f":"IF(C536>=1,ROUND(K536*OFFSET(Input!$U$27,B536,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B536=1,0,IF($C536>=1,ROUND(OFFSET(Input!$X$27,B536,0,1,1)*AL535,AV_rounding),0))","v":0},{"$f":"IF(B536=1,0,IF(C536=1,ROUND(OFFSET(Input!$W$27,B536,0,1,1)*AVERAGE($AI$5,$AL$5:$AL534),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),OFFSET(Input!$G$27,B536,0,1,1)-AE536,0)","v":0},{"$f":"IF(AND(C536=1,OFFSET(Input!$G$27,B536,0,1,1)>0),MIN(OFFSET(Input!$G$27,B536,0,1,1),AP535),0)","v":0},0,0,0,0,0,0,0,-3699279.8662084802,-3754554.8662084802,-3735245.1423537899,-3735245.1423537899,{"$f":"IF(A536=\"\",\"\",AL536-ROUND(AL536*OFFSET(Input!$S$27,$B536,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A536=\"\",\"\",ROUND(AP536*(1-OFFSET(Input!$T$27,MIN(B536,10),0,1,1)),2*FEE_rounding))","v":-3735245.1423537899},1764754.8576462101,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A536=1,PMF_1st=0),0,ROUND(IF(A536=1,AI536,AL535)*OFFSET(Input!$O$27,IF(A536=121,-1,0)+MIN(B536,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A536=1,PMF_1st=0),0,IF(SUM($K$5:$L536)-$AU535>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B535,B536),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C536-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B536,99),0,1,1))*VLOOKUP($B536,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[533,45,5,null,84,{"$f":"IF(A537=\"\",\"\",IF(A537=1,Age_Full_Month,IF(F536=11,0,F536+1)))","v":4},84,0,{"$f":"IF(A537=\"\",\"\",IF(AND(F537=11,G537=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H537-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C537-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B537,99),0,1,1)*K537,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*L537,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B537,0,1,1)*M537,FEE_rounding)","v":0},0,0,{"$f":"IF(C537>=1,ROUND(K537*OFFSET(Input!$U$27,B537,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B537=1,0,IF($C537>=1,ROUND(OFFSET(Input!$X$27,B537,0,1,1)*AL536,AV_rounding),0))","v":0},{"$f":"IF(B537=1,0,IF(C537=1,ROUND(OFFSET(Input!$W$27,B537,0,1,1)*AVERAGE($AI$5,$AL$5:$AL535),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),OFFSET(Input!$G$27,B537,0,1,1)-AE537,0)","v":0},{"$f":"IF(AND(C537=1,OFFSET(Input!$G$27,B537,0,1,1)>0),MIN(OFFSET(Input!$G$27,B537,0,1,1),AP536),0)","v":0},0,0,0,0,0,0,0,-3735245.1423537899,-3790520.1423537899,-3771025.4486223799,-3771025.4486223799,{"$f":"IF(A537=\"\",\"\",AL537-ROUND(AL537*OFFSET(Input!$S$27,$B537,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A537=\"\",\"\",ROUND(AP537*(1-OFFSET(Input!$T$27,MIN(B537,10),0,1,1)),2*FEE_rounding))","v":-3771025.4486223799},1728974.5513776201,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A537=1,PMF_1st=0),0,ROUND(IF(A537=1,AI537,AL536)*OFFSET(Input!$O$27,IF(A537=121,-1,0)+MIN(B537,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A537=1,PMF_1st=0),0,IF(SUM($K$5:$L537)-$AU536>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B536,B537),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C537-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B537,99),0,1,1))*VLOOKUP($B537,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[534,45,6,null,84,{"$f":"IF(A538=\"\",\"\",IF(A538=1,Age_Full_Month,IF(F537=11,0,F537+1)))","v":5},84,0,{"$f":"IF(A538=\"\",\"\",IF(AND(F538=11,G538=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H538-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C538-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B538,99),0,1,1)*K538,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*L538,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B538,0,1,1)*M538,FEE_rounding)","v":0},0,0,{"$f":"IF(C538>=1,ROUND(K538*OFFSET(Input!$U$27,B538,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B538=1,0,IF($C538>=1,ROUND(OFFSET(Input!$X$27,B538,0,1,1)*AL537,AV_rounding),0))","v":0},{"$f":"IF(B538=1,0,IF(C538=1,ROUND(OFFSET(Input!$W$27,B538,0,1,1)*AVERAGE($AI$5,$AL$5:$AL536),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),OFFSET(Input!$G$27,B538,0,1,1)-AE538,0)","v":0},{"$f":"IF(AND(C538=1,OFFSET(Input!$G$27,B538,0,1,1)>0),MIN(OFFSET(Input!$G$27,B538,0,1,1),AP537),0)","v":0},0,0,0,0,0,0,0,-3771025.4486223799,-3826300.4486223799,-3806621.7363167098,-3806621.7363167098,{"$f":"IF(A538=\"\",\"\",AL538-ROUND(AL538*OFFSET(Input!$S$27,$B538,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A538=\"\",\"\",ROUND(AP538*(1-OFFSET(Input!$T$27,MIN(B538,10),0,1,1)),2*FEE_rounding))","v":-3806621.7363167098},1693378.2636832902,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A538=1,PMF_1st=0),0,ROUND(IF(A538=1,AI538,AL537)*OFFSET(Input!$O$27,IF(A538=121,-1,0)+MIN(B538,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A538=1,PMF_1st=0),0,IF(SUM($K$5:$L538)-$AU537>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B537,B538),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C538-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B538,99),0,1,1))*VLOOKUP($B538,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[535,45,7,null,84,{"$f":"IF(A539=\"\",\"\",IF(A539=1,Age_Full_Month,IF(F538=11,0,F538+1)))","v":6},84,0,{"$f":"IF(A539=\"\",\"\",IF(AND(F539=11,G539=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H539-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C539-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B539,99),0,1,1)*K539,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*L539,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B539,0,1,1)*M539,FEE_rounding)","v":0},0,0,{"$f":"IF(C539>=1,ROUND(K539*OFFSET(Input!$U$27,B539,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B539=1,0,IF($C539>=1,ROUND(OFFSET(Input!$X$27,B539,0,1,1)*AL538,AV_rounding),0))","v":0},{"$f":"IF(B539=1,0,IF(C539=1,ROUND(OFFSET(Input!$W$27,B539,0,1,1)*AVERAGE($AI$5,$AL$5:$AL537),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),OFFSET(Input!$G$27,B539,0,1,1)-AE539,0)","v":0},{"$f":"IF(AND(C539=1,OFFSET(Input!$G$27,B539,0,1,1)>0),MIN(OFFSET(Input!$G$27,B539,0,1,1),AP538),0)","v":0},0,0,0,0,0,0,0,-3806621.7363167098,-3861896.7363167098,-3842034.9518466601,-3842034.9518466601,{"$f":"IF(A539=\"\",\"\",AL539-ROUND(AL539*OFFSET(Input!$S$27,$B539,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A539=\"\",\"\",ROUND(AP539*(1-OFFSET(Input!$T$27,MIN(B539,10),0,1,1)),2*FEE_rounding))","v":-3842034.9518466601},1657965.0481533399,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A539=1,PMF_1st=0),0,ROUND(IF(A539=1,AI539,AL538)*OFFSET(Input!$O$27,IF(A539=121,-1,0)+MIN(B539,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A539=1,PMF_1st=0),0,IF(SUM($K$5:$L539)-$AU538>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B538,B539),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C539-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B539,99),0,1,1))*VLOOKUP($B539,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[536,45,8,null,84,{"$f":"IF(A540=\"\",\"\",IF(A540=1,Age_Full_Month,IF(F539=11,0,F539+1)))","v":7},84,0,{"$f":"IF(A540=\"\",\"\",IF(AND(F540=11,G540=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H540-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C540-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B540,99),0,1,1)*K540,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*L540,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B540,0,1,1)*M540,FEE_rounding)","v":0},0,0,{"$f":"IF(C540>=1,ROUND(K540*OFFSET(Input!$U$27,B540,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B540=1,0,IF($C540>=1,ROUND(OFFSET(Input!$X$27,B540,0,1,1)*AL539,AV_rounding),0))","v":0},{"$f":"IF(B540=1,0,IF(C540=1,ROUND(OFFSET(Input!$W$27,B540,0,1,1)*AVERAGE($AI$5,$AL$5:$AL538),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),OFFSET(Input!$G$27,B540,0,1,1)-AE540,0)","v":0},{"$f":"IF(AND(C540=1,OFFSET(Input!$G$27,B540,0,1,1)>0),MIN(OFFSET(Input!$G$27,B540,0,1,1),AP539),0)","v":0},0,0,0,0,0,0,0,-3842034.9518466601,-3897309.9518466601,-3877266.0367547199,-3877266.0367547199,{"$f":"IF(A540=\"\",\"\",AL540-ROUND(AL540*OFFSET(Input!$S$27,$B540,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A540=\"\",\"\",ROUND(AP540*(1-OFFSET(Input!$T$27,MIN(B540,10),0,1,1)),2*FEE_rounding))","v":-3877266.0367547199},1622733.9632452801,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A540=1,PMF_1st=0),0,ROUND(IF(A540=1,AI540,AL539)*OFFSET(Input!$O$27,IF(A540=121,-1,0)+MIN(B540,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A540=1,PMF_1st=0),0,IF(SUM($K$5:$L540)-$AU539>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B539,B540),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C540-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B540,99),0,1,1))*VLOOKUP($B540,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[537,45,9,null,84,{"$f":"IF(A541=\"\",\"\",IF(A541=1,Age_Full_Month,IF(F540=11,0,F540+1)))","v":8},84,0,{"$f":"IF(A541=\"\",\"\",IF(AND(F541=11,G541=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H541-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C541-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B541,99),0,1,1)*K541,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*L541,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B541,0,1,1)*M541,FEE_rounding)","v":0},0,0,{"$f":"IF(C541>=1,ROUND(K541*OFFSET(Input!$U$27,B541,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B541=1,0,IF($C541>=1,ROUND(OFFSET(Input!$X$27,B541,0,1,1)*AL540,AV_rounding),0))","v":0},{"$f":"IF(B541=1,0,IF(C541=1,ROUND(OFFSET(Input!$W$27,B541,0,1,1)*AVERAGE($AI$5,$AL$5:$AL539),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),OFFSET(Input!$G$27,B541,0,1,1)-AE541,0)","v":0},{"$f":"IF(AND(C541=1,OFFSET(Input!$G$27,B541,0,1,1)>0),MIN(OFFSET(Input!$G$27,B541,0,1,1),AP540),0)","v":0},0,0,0,0,0,0,0,-3877266.0367547199,-3932541.0367547199,-3912315.92774102,-3912315.92774102,{"$f":"IF(A541=\"\",\"\",AL541-ROUND(AL541*OFFSET(Input!$S$27,$B541,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A541=\"\",\"\",ROUND(AP541*(1-OFFSET(Input!$T$27,MIN(B541,10),0,1,1)),2*FEE_rounding))","v":-3912315.92774102},1587684.07225898,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A541=1,PMF_1st=0),0,ROUND(IF(A541=1,AI541,AL540)*OFFSET(Input!$O$27,IF(A541=121,-1,0)+MIN(B541,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A541=1,PMF_1st=0),0,IF(SUM($K$5:$L541)-$AU540>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B540,B541),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C541-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B541,99),0,1,1))*VLOOKUP($B541,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[538,45,10,null,84,{"$f":"IF(A542=\"\",\"\",IF(A542=1,Age_Full_Month,IF(F541=11,0,F541+1)))","v":9},84,0,{"$f":"IF(A542=\"\",\"\",IF(AND(F542=11,G542=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H542-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C542-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B542,99),0,1,1)*K542,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*L542,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B542,0,1,1)*M542,FEE_rounding)","v":0},0,0,{"$f":"IF(C542>=1,ROUND(K542*OFFSET(Input!$U$27,B542,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B542=1,0,IF($C542>=1,ROUND(OFFSET(Input!$X$27,B542,0,1,1)*AL541,AV_rounding),0))","v":0},{"$f":"IF(B542=1,0,IF(C542=1,ROUND(OFFSET(Input!$W$27,B542,0,1,1)*AVERAGE($AI$5,$AL$5:$AL540),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),OFFSET(Input!$G$27,B542,0,1,1)-AE542,0)","v":0},{"$f":"IF(AND(C542=1,OFFSET(Input!$G$27,B542,0,1,1)>0),MIN(OFFSET(Input!$G$27,B542,0,1,1),AP541),0)","v":0},0,0,0,0,0,0,0,-3912315.92774102,-3967590.92774102,-3947185.5566882198,-3947185.5566882198,{"$f":"IF(A542=\"\",\"\",AL542-ROUND(AL542*OFFSET(Input!$S$27,$B542,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A542=\"\",\"\",ROUND(AP542*(1-OFFSET(Input!$T$27,MIN(B542,10),0,1,1)),2*FEE_rounding))","v":-3947185.5566882198},1552814.4433117802,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A542=1,PMF_1st=0),0,ROUND(IF(A542=1,AI542,AL541)*OFFSET(Input!$O$27,IF(A542=121,-1,0)+MIN(B542,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A542=1,PMF_1st=0),0,IF(SUM($K$5:$L542)-$AU541>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B541,B542),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C542-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B542,99),0,1,1))*VLOOKUP($B542,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[539,45,11,null,84,{"$f":"IF(A543=\"\",\"\",IF(A543=1,Age_Full_Month,IF(F542=11,0,F542+1)))","v":10},84,0,{"$f":"IF(A543=\"\",\"\",IF(AND(F543=11,G543=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H543-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C543-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B543,99),0,1,1)*K543,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*L543,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B543,0,1,1)*M543,FEE_rounding)","v":0},0,0,{"$f":"IF(C543>=1,ROUND(K543*OFFSET(Input!$U$27,B543,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B543=1,0,IF($C543>=1,ROUND(OFFSET(Input!$X$27,B543,0,1,1)*AL542,AV_rounding),0))","v":0},{"$f":"IF(B543=1,0,IF(C543=1,ROUND(OFFSET(Input!$W$27,B543,0,1,1)*AVERAGE($AI$5,$AL$5:$AL541),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),OFFSET(Input!$G$27,B543,0,1,1)-AE543,0)","v":0},{"$f":"IF(AND(C543=1,OFFSET(Input!$G$27,B543,0,1,1)>0),MIN(OFFSET(Input!$G$27,B543,0,1,1),AP542),0)","v":0},0,0,0,0,0,0,0,-3947185.5566882198,-4002460.5566882198,-3981875.8506863099,-3981875.8506863099,{"$f":"IF(A543=\"\",\"\",AL543-ROUND(AL543*OFFSET(Input!$S$27,$B543,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A543=\"\",\"\",ROUND(AP543*(1-OFFSET(Input!$T$27,MIN(B543,10),0,1,1)),2*FEE_rounding))","v":-3981875.8506863099},1518124.1493136901,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A543=1,PMF_1st=0),0,ROUND(IF(A543=1,AI543,AL542)*OFFSET(Input!$O$27,IF(A543=121,-1,0)+MIN(B543,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A543=1,PMF_1st=0),0,IF(SUM($K$5:$L543)-$AU542>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B542,B543),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C543-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B543,99),0,1,1))*VLOOKUP($B543,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[540,45,12,null,84,{"$f":"IF(A544=\"\",\"\",IF(A544=1,Age_Full_Month,IF(F543=11,0,F543+1)))","v":11},84,0,{"$f":"IF(A544=\"\",\"\",IF(AND(F544=11,G544=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H544-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C544-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B544,99),0,1,1)*K544,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*L544,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B544,0,1,1)*M544,FEE_rounding)","v":0},0,0,{"$f":"IF(C544>=1,ROUND(K544*OFFSET(Input!$U$27,B544,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B544=1,0,IF($C544>=1,ROUND(OFFSET(Input!$X$27,B544,0,1,1)*AL543,AV_rounding),0))","v":0},{"$f":"IF(B544=1,0,IF(C544=1,ROUND(OFFSET(Input!$W$27,B544,0,1,1)*AVERAGE($AI$5,$AL$5:$AL542),AV_rounding),0))","v":0},0,0,55275,0,0,0,0,0,{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),OFFSET(Input!$G$27,B544,0,1,1)-AE544,0)","v":0},{"$f":"IF(AND(C544=1,OFFSET(Input!$G$27,B544,0,1,1)>0),MIN(OFFSET(Input!$G$27,B544,0,1,1),AP543),0)","v":0},0,0,0,0,0,0,0,-3981875.8506863099,-4037150.8506863099,-4016387.7320572301,-4016387.7320572301,{"$f":"IF(A544=\"\",\"\",AL544-ROUND(AL544*OFFSET(Input!$S$27,$B544,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A544=\"\",\"\",ROUND(AP544*(1-OFFSET(Input!$T$27,MIN(B544,10),0,1,1)),2*FEE_rounding))","v":-4016387.7320572301},1483612.2679427699,0,0,0,5500000,5500000,3000000,5500000,55275,0,null,null,{"$f":"IF(AND(A544=1,PMF_1st=0),0,ROUND(IF(A544=1,AI544,AL543)*OFFSET(Input!$O$27,IF(A544=121,-1,0)+MIN(B544,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A544=1,PMF_1st=0),0,IF(SUM($K$5:$L544)-$AU543>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B543,B544),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C544-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B544,99),0,1,1))*VLOOKUP($B544,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[541,46,1,null,85,{"$f":"IF(A545=\"\",\"\",IF(A545=1,Age_Full_Month,IF(F544=11,0,F544+1)))","v":0},85,0,{"$f":"IF(A545=\"\",\"\",IF(AND(F545=11,G545=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H545-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C545-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B545,99),0,1,1)*K545,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*L545,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B545,0,1,1)*M545,FEE_rounding)","v":0},0,0,{"$f":"IF(C545>=1,ROUND(K545*OFFSET(Input!$U$27,B545,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B545=1,0,IF($C545>=1,ROUND(OFFSET(Input!$X$27,B545,0,1,1)*AL544,AV_rounding),0))","v":0},{"$f":"IF(B545=1,0,IF(C545=1,ROUND(OFFSET(Input!$W$27,B545,0,1,1)*AVERAGE($AI$5,$AL$5:$AL543),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),OFFSET(Input!$G$27,B545,0,1,1)-AE545,0)","v":0},{"$f":"IF(AND(C545=1,OFFSET(Input!$G$27,B545,0,1,1)>0),MIN(OFFSET(Input!$G$27,B545,0,1,1),AP544),0)","v":0},0,0,0,0,0,0,0,-4016387.7320572301,-4076667.7320572301,-4055701.37760018,-4055701.37760018,{"$f":"IF(A545=\"\",\"\",AL545-ROUND(AL545*OFFSET(Input!$S$27,$B545,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A545=\"\",\"\",ROUND(AP545*(1-OFFSET(Input!$T$27,MIN(B545,10),0,1,1)),2*FEE_rounding))","v":-4055701.37760018},1444298.62239982,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A545=1,PMF_1st=0),0,ROUND(IF(A545=1,AI545,AL544)*OFFSET(Input!$O$27,IF(A545=121,-1,0)+MIN(B545,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A545=1,PMF_1st=0),0,IF(SUM($K$5:$L545)-$AU544>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B544,B545),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C545-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B545,99),0,1,1))*VLOOKUP($B545,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[542,46,2,null,85,{"$f":"IF(A546=\"\",\"\",IF(A546=1,Age_Full_Month,IF(F545=11,0,F545+1)))","v":1},85,0,{"$f":"IF(A546=\"\",\"\",IF(AND(F546=11,G546=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H546-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C546-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B546,99),0,1,1)*K546,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*L546,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B546,0,1,1)*M546,FEE_rounding)","v":0},0,0,{"$f":"IF(C546>=1,ROUND(K546*OFFSET(Input!$U$27,B546,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B546=1,0,IF($C546>=1,ROUND(OFFSET(Input!$X$27,B546,0,1,1)*AL545,AV_rounding),0))","v":0},{"$f":"IF(B546=1,0,IF(C546=1,ROUND(OFFSET(Input!$W$27,B546,0,1,1)*AVERAGE($AI$5,$AL$5:$AL544),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),OFFSET(Input!$G$27,B546,0,1,1)-AE546,0)","v":0},{"$f":"IF(AND(C546=1,OFFSET(Input!$G$27,B546,0,1,1)>0),MIN(OFFSET(Input!$G$27,B546,0,1,1),AP545),0)","v":0},0,0,0,0,0,0,0,-4055701.37760018,-4115981.37760018,-4094812.8325596401,-4094812.8325596401,{"$f":"IF(A546=\"\",\"\",AL546-ROUND(AL546*OFFSET(Input!$S$27,$B546,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A546=\"\",\"\",ROUND(AP546*(1-OFFSET(Input!$T$27,MIN(B546,10),0,1,1)),2*FEE_rounding))","v":-4094812.8325596401},1405187.1674403599,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A546=1,PMF_1st=0),0,ROUND(IF(A546=1,AI546,AL545)*OFFSET(Input!$O$27,IF(A546=121,-1,0)+MIN(B546,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A546=1,PMF_1st=0),0,IF(SUM($K$5:$L546)-$AU545>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B545,B546),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C546-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B546,99),0,1,1))*VLOOKUP($B546,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[543,46,3,null,85,{"$f":"IF(A547=\"\",\"\",IF(A547=1,Age_Full_Month,IF(F546=11,0,F546+1)))","v":2},85,0,{"$f":"IF(A547=\"\",\"\",IF(AND(F547=11,G547=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H547-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C547-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B547,99),0,1,1)*K547,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*L547,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B547,0,1,1)*M547,FEE_rounding)","v":0},0,0,{"$f":"IF(C547>=1,ROUND(K547*OFFSET(Input!$U$27,B547,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B547=1,0,IF($C547>=1,ROUND(OFFSET(Input!$X$27,B547,0,1,1)*AL546,AV_rounding),0))","v":0},{"$f":"IF(B547=1,0,IF(C547=1,ROUND(OFFSET(Input!$W$27,B547,0,1,1)*AVERAGE($AI$5,$AL$5:$AL545),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),OFFSET(Input!$G$27,B547,0,1,1)-AE547,0)","v":0},{"$f":"IF(AND(C547=1,OFFSET(Input!$G$27,B547,0,1,1)>0),MIN(OFFSET(Input!$G$27,B547,0,1,1),AP546),0)","v":0},0,0,0,0,0,0,0,-4094812.8325596401,-4155092.8325596401,-4133723.1368043702,-4133723.1368043702,{"$f":"IF(A547=\"\",\"\",AL547-ROUND(AL547*OFFSET(Input!$S$27,$B547,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A547=\"\",\"\",ROUND(AP547*(1-OFFSET(Input!$T$27,MIN(B547,10),0,1,1)),2*FEE_rounding))","v":-4133723.1368043702},1366276.8631956298,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A547=1,PMF_1st=0),0,ROUND(IF(A547=1,AI547,AL546)*OFFSET(Input!$O$27,IF(A547=121,-1,0)+MIN(B547,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A547=1,PMF_1st=0),0,IF(SUM($K$5:$L547)-$AU546>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B546,B547),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C547-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B547,99),0,1,1))*VLOOKUP($B547,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[544,46,4,null,85,{"$f":"IF(A548=\"\",\"\",IF(A548=1,Age_Full_Month,IF(F547=11,0,F547+1)))","v":3},85,0,{"$f":"IF(A548=\"\",\"\",IF(AND(F548=11,G548=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H548-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C548-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B548,99),0,1,1)*K548,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*L548,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B548,0,1,1)*M548,FEE_rounding)","v":0},0,0,{"$f":"IF(C548>=1,ROUND(K548*OFFSET(Input!$U$27,B548,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B548=1,0,IF($C548>=1,ROUND(OFFSET(Input!$X$27,B548,0,1,1)*AL547,AV_rounding),0))","v":0},{"$f":"IF(B548=1,0,IF(C548=1,ROUND(OFFSET(Input!$W$27,B548,0,1,1)*AVERAGE($AI$5,$AL$5:$AL546),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),OFFSET(Input!$G$27,B548,0,1,1)-AE548,0)","v":0},{"$f":"IF(AND(C548=1,OFFSET(Input!$G$27,B548,0,1,1)>0),MIN(OFFSET(Input!$G$27,B548,0,1,1),AP547),0)","v":0},0,0,0,0,0,0,0,-4133723.1368043702,-4194003.1368043702,-4172433.3248550799,-4172433.3248550799,{"$f":"IF(A548=\"\",\"\",AL548-ROUND(AL548*OFFSET(Input!$S$27,$B548,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A548=\"\",\"\",ROUND(AP548*(1-OFFSET(Input!$T$27,MIN(B548,10),0,1,1)),2*FEE_rounding))","v":-4172433.3248550799},1327566.6751449201,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A548=1,PMF_1st=0),0,ROUND(IF(A548=1,AI548,AL547)*OFFSET(Input!$O$27,IF(A548=121,-1,0)+MIN(B548,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A548=1,PMF_1st=0),0,IF(SUM($K$5:$L548)-$AU547>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B547,B548),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C548-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B548,99),0,1,1))*VLOOKUP($B548,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[545,46,5,null,85,{"$f":"IF(A549=\"\",\"\",IF(A549=1,Age_Full_Month,IF(F548=11,0,F548+1)))","v":4},85,0,{"$f":"IF(A549=\"\",\"\",IF(AND(F549=11,G549=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H549-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C549-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B549,99),0,1,1)*K549,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*L549,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B549,0,1,1)*M549,FEE_rounding)","v":0},0,0,{"$f":"IF(C549>=1,ROUND(K549*OFFSET(Input!$U$27,B549,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B549=1,0,IF($C549>=1,ROUND(OFFSET(Input!$X$27,B549,0,1,1)*AL548,AV_rounding),0))","v":0},{"$f":"IF(B549=1,0,IF(C549=1,ROUND(OFFSET(Input!$W$27,B549,0,1,1)*AVERAGE($AI$5,$AL$5:$AL547),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),OFFSET(Input!$G$27,B549,0,1,1)-AE549,0)","v":0},{"$f":"IF(AND(C549=1,OFFSET(Input!$G$27,B549,0,1,1)>0),MIN(OFFSET(Input!$G$27,B549,0,1,1),AP548),0)","v":0},0,0,0,0,0,0,0,-4172433.3248550799,-4232713.3248550799,-4210944.4259119201,-4210944.4259119201,{"$f":"IF(A549=\"\",\"\",AL549-ROUND(AL549*OFFSET(Input!$S$27,$B549,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A549=\"\",\"\",ROUND(AP549*(1-OFFSET(Input!$T$27,MIN(B549,10),0,1,1)),2*FEE_rounding))","v":-4210944.4259119201},1289055.5740880799,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A549=1,PMF_1st=0),0,ROUND(IF(A549=1,AI549,AL548)*OFFSET(Input!$O$27,IF(A549=121,-1,0)+MIN(B549,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A549=1,PMF_1st=0),0,IF(SUM($K$5:$L549)-$AU548>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B548,B549),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C549-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B549,99),0,1,1))*VLOOKUP($B549,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[546,46,6,null,85,{"$f":"IF(A550=\"\",\"\",IF(A550=1,Age_Full_Month,IF(F549=11,0,F549+1)))","v":5},85,0,{"$f":"IF(A550=\"\",\"\",IF(AND(F550=11,G550=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H550-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C550-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B550,99),0,1,1)*K550,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*L550,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B550,0,1,1)*M550,FEE_rounding)","v":0},0,0,{"$f":"IF(C550>=1,ROUND(K550*OFFSET(Input!$U$27,B550,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B550=1,0,IF($C550>=1,ROUND(OFFSET(Input!$X$27,B550,0,1,1)*AL549,AV_rounding),0))","v":0},{"$f":"IF(B550=1,0,IF(C550=1,ROUND(OFFSET(Input!$W$27,B550,0,1,1)*AVERAGE($AI$5,$AL$5:$AL548),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),OFFSET(Input!$G$27,B550,0,1,1)-AE550,0)","v":0},{"$f":"IF(AND(C550=1,OFFSET(Input!$G$27,B550,0,1,1)>0),MIN(OFFSET(Input!$G$27,B550,0,1,1),AP549),0)","v":0},0,0,0,0,0,0,0,-4210944.4259119201,-4271224.4259119201,-4249257.4638818596,-4249257.4638818596,{"$f":"IF(A550=\"\",\"\",AL550-ROUND(AL550*OFFSET(Input!$S$27,$B550,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A550=\"\",\"\",ROUND(AP550*(1-OFFSET(Input!$T$27,MIN(B550,10),0,1,1)),2*FEE_rounding))","v":-4249257.4638818596},1250742.5361181404,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A550=1,PMF_1st=0),0,ROUND(IF(A550=1,AI550,AL549)*OFFSET(Input!$O$27,IF(A550=121,-1,0)+MIN(B550,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A550=1,PMF_1st=0),0,IF(SUM($K$5:$L550)-$AU549>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B549,B550),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C550-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B550,99),0,1,1))*VLOOKUP($B550,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[547,46,7,null,85,{"$f":"IF(A551=\"\",\"\",IF(A551=1,Age_Full_Month,IF(F550=11,0,F550+1)))","v":6},85,0,{"$f":"IF(A551=\"\",\"\",IF(AND(F551=11,G551=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H551-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C551-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B551,99),0,1,1)*K551,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*L551,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B551,0,1,1)*M551,FEE_rounding)","v":0},0,0,{"$f":"IF(C551>=1,ROUND(K551*OFFSET(Input!$U$27,B551,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B551=1,0,IF($C551>=1,ROUND(OFFSET(Input!$X$27,B551,0,1,1)*AL550,AV_rounding),0))","v":0},{"$f":"IF(B551=1,0,IF(C551=1,ROUND(OFFSET(Input!$W$27,B551,0,1,1)*AVERAGE($AI$5,$AL$5:$AL549),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),OFFSET(Input!$G$27,B551,0,1,1)-AE551,0)","v":0},{"$f":"IF(AND(C551=1,OFFSET(Input!$G$27,B551,0,1,1)>0),MIN(OFFSET(Input!$G$27,B551,0,1,1),AP550),0)","v":0},0,0,0,0,0,0,0,-4249257.4638818596,-4309537.4638818596,-4287373.4574058903,-4287373.4574058903,{"$f":"IF(A551=\"\",\"\",AL551-ROUND(AL551*OFFSET(Input!$S$27,$B551,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A551=\"\",\"\",ROUND(AP551*(1-OFFSET(Input!$T$27,MIN(B551,10),0,1,1)),2*FEE_rounding))","v":-4287373.4574058903},1212626.5425941097,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A551=1,PMF_1st=0),0,ROUND(IF(A551=1,AI551,AL550)*OFFSET(Input!$O$27,IF(A551=121,-1,0)+MIN(B551,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A551=1,PMF_1st=0),0,IF(SUM($K$5:$L551)-$AU550>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B550,B551),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C551-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B551,99),0,1,1))*VLOOKUP($B551,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[548,46,8,null,85,{"$f":"IF(A552=\"\",\"\",IF(A552=1,Age_Full_Month,IF(F551=11,0,F551+1)))","v":7},85,0,{"$f":"IF(A552=\"\",\"\",IF(AND(F552=11,G552=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H552-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C552-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B552,99),0,1,1)*K552,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*L552,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B552,0,1,1)*M552,FEE_rounding)","v":0},0,0,{"$f":"IF(C552>=1,ROUND(K552*OFFSET(Input!$U$27,B552,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B552=1,0,IF($C552>=1,ROUND(OFFSET(Input!$X$27,B552,0,1,1)*AL551,AV_rounding),0))","v":0},{"$f":"IF(B552=1,0,IF(C552=1,ROUND(OFFSET(Input!$W$27,B552,0,1,1)*AVERAGE($AI$5,$AL$5:$AL550),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),OFFSET(Input!$G$27,B552,0,1,1)-AE552,0)","v":0},{"$f":"IF(AND(C552=1,OFFSET(Input!$G$27,B552,0,1,1)>0),MIN(OFFSET(Input!$G$27,B552,0,1,1),AP551),0)","v":0},0,0,0,0,0,0,0,-4287373.4574058903,-4347653.4574058903,-4325293.4198861299,-4325293.4198861299,{"$f":"IF(A552=\"\",\"\",AL552-ROUND(AL552*OFFSET(Input!$S$27,$B552,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A552=\"\",\"\",ROUND(AP552*(1-OFFSET(Input!$T$27,MIN(B552,10),0,1,1)),2*FEE_rounding))","v":-4325293.4198861299},1174706.5801138701,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A552=1,PMF_1st=0),0,ROUND(IF(A552=1,AI552,AL551)*OFFSET(Input!$O$27,IF(A552=121,-1,0)+MIN(B552,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A552=1,PMF_1st=0),0,IF(SUM($K$5:$L552)-$AU551>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B551,B552),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C552-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B552,99),0,1,1))*VLOOKUP($B552,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[549,46,9,null,85,{"$f":"IF(A553=\"\",\"\",IF(A553=1,Age_Full_Month,IF(F552=11,0,F552+1)))","v":8},85,0,{"$f":"IF(A553=\"\",\"\",IF(AND(F553=11,G553=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H553-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C553-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B553,99),0,1,1)*K553,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*L553,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B553,0,1,1)*M553,FEE_rounding)","v":0},0,0,{"$f":"IF(C553>=1,ROUND(K553*OFFSET(Input!$U$27,B553,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B553=1,0,IF($C553>=1,ROUND(OFFSET(Input!$X$27,B553,0,1,1)*AL552,AV_rounding),0))","v":0},{"$f":"IF(B553=1,0,IF(C553=1,ROUND(OFFSET(Input!$W$27,B553,0,1,1)*AVERAGE($AI$5,$AL$5:$AL551),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),OFFSET(Input!$G$27,B553,0,1,1)-AE553,0)","v":0},{"$f":"IF(AND(C553=1,OFFSET(Input!$G$27,B553,0,1,1)>0),MIN(OFFSET(Input!$G$27,B553,0,1,1),AP552),0)","v":0},0,0,0,0,0,0,0,-4325293.4198861299,-4385573.4198861299,-4363018.3595127501,-4363018.3595127501,{"$f":"IF(A553=\"\",\"\",AL553-ROUND(AL553*OFFSET(Input!$S$27,$B553,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A553=\"\",\"\",ROUND(AP553*(1-OFFSET(Input!$T$27,MIN(B553,10),0,1,1)),2*FEE_rounding))","v":-4363018.3595127501},1136981.6404872499,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A553=1,PMF_1st=0),0,ROUND(IF(A553=1,AI553,AL552)*OFFSET(Input!$O$27,IF(A553=121,-1,0)+MIN(B553,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A553=1,PMF_1st=0),0,IF(SUM($K$5:$L553)-$AU552>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B552,B553),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C553-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B553,99),0,1,1))*VLOOKUP($B553,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[550,46,10,null,85,{"$f":"IF(A554=\"\",\"\",IF(A554=1,Age_Full_Month,IF(F553=11,0,F553+1)))","v":9},85,0,{"$f":"IF(A554=\"\",\"\",IF(AND(F554=11,G554=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H554-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C554-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B554,99),0,1,1)*K554,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*L554,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B554,0,1,1)*M554,FEE_rounding)","v":0},0,0,{"$f":"IF(C554>=1,ROUND(K554*OFFSET(Input!$U$27,B554,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B554=1,0,IF($C554>=1,ROUND(OFFSET(Input!$X$27,B554,0,1,1)*AL553,AV_rounding),0))","v":0},{"$f":"IF(B554=1,0,IF(C554=1,ROUND(OFFSET(Input!$W$27,B554,0,1,1)*AVERAGE($AI$5,$AL$5:$AL552),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),OFFSET(Input!$G$27,B554,0,1,1)-AE554,0)","v":0},{"$f":"IF(AND(C554=1,OFFSET(Input!$G$27,B554,0,1,1)>0),MIN(OFFSET(Input!$G$27,B554,0,1,1),AP553),0)","v":0},0,0,0,0,0,0,0,-4363018.3595127501,-4423298.3595127501,-4400549.2792907897,-4400549.2792907897,{"$f":"IF(A554=\"\",\"\",AL554-ROUND(AL554*OFFSET(Input!$S$27,$B554,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A554=\"\",\"\",ROUND(AP554*(1-OFFSET(Input!$T$27,MIN(B554,10),0,1,1)),2*FEE_rounding))","v":-4400549.2792907897},1099450.7207092103,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A554=1,PMF_1st=0),0,ROUND(IF(A554=1,AI554,AL553)*OFFSET(Input!$O$27,IF(A554=121,-1,0)+MIN(B554,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A554=1,PMF_1st=0),0,IF(SUM($K$5:$L554)-$AU553>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B553,B554),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C554-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B554,99),0,1,1))*VLOOKUP($B554,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[551,46,11,null,85,{"$f":"IF(A555=\"\",\"\",IF(A555=1,Age_Full_Month,IF(F554=11,0,F554+1)))","v":10},85,0,{"$f":"IF(A555=\"\",\"\",IF(AND(F555=11,G555=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H555-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C555-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B555,99),0,1,1)*K555,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*L555,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B555,0,1,1)*M555,FEE_rounding)","v":0},0,0,{"$f":"IF(C555>=1,ROUND(K555*OFFSET(Input!$U$27,B555,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B555=1,0,IF($C555>=1,ROUND(OFFSET(Input!$X$27,B555,0,1,1)*AL554,AV_rounding),0))","v":0},{"$f":"IF(B555=1,0,IF(C555=1,ROUND(OFFSET(Input!$W$27,B555,0,1,1)*AVERAGE($AI$5,$AL$5:$AL553),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),OFFSET(Input!$G$27,B555,0,1,1)-AE555,0)","v":0},{"$f":"IF(AND(C555=1,OFFSET(Input!$G$27,B555,0,1,1)>0),MIN(OFFSET(Input!$G$27,B555,0,1,1),AP554),0)","v":0},0,0,0,0,0,0,0,-4400549.2792907897,-4460829.2792907897,-4437887.17706683,-4437887.17706683,{"$f":"IF(A555=\"\",\"\",AL555-ROUND(AL555*OFFSET(Input!$S$27,$B555,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A555=\"\",\"\",ROUND(AP555*(1-OFFSET(Input!$T$27,MIN(B555,10),0,1,1)),2*FEE_rounding))","v":-4437887.17706683},1062112.82293317,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A555=1,PMF_1st=0),0,ROUND(IF(A555=1,AI555,AL554)*OFFSET(Input!$O$27,IF(A555=121,-1,0)+MIN(B555,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A555=1,PMF_1st=0),0,IF(SUM($K$5:$L555)-$AU554>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B554,B555),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C555-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B555,99),0,1,1))*VLOOKUP($B555,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[552,46,12,null,85,{"$f":"IF(A556=\"\",\"\",IF(A556=1,Age_Full_Month,IF(F555=11,0,F555+1)))","v":11},85,0,{"$f":"IF(A556=\"\",\"\",IF(AND(F556=11,G556=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H556-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C556-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B556,99),0,1,1)*K556,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*L556,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B556,0,1,1)*M556,FEE_rounding)","v":0},0,0,{"$f":"IF(C556>=1,ROUND(K556*OFFSET(Input!$U$27,B556,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B556=1,0,IF($C556>=1,ROUND(OFFSET(Input!$X$27,B556,0,1,1)*AL555,AV_rounding),0))","v":0},{"$f":"IF(B556=1,0,IF(C556=1,ROUND(OFFSET(Input!$W$27,B556,0,1,1)*AVERAGE($AI$5,$AL$5:$AL554),AV_rounding),0))","v":0},0,0,60280,0,0,0,0,0,{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),OFFSET(Input!$G$27,B556,0,1,1)-AE556,0)","v":0},{"$f":"IF(AND(C556=1,OFFSET(Input!$G$27,B556,0,1,1)>0),MIN(OFFSET(Input!$G$27,B556,0,1,1),AP555),0)","v":0},0,0,0,0,0,0,0,-4437887.17706683,-4498167.17706683,-4475033.0455554901,-4475033.0455554901,{"$f":"IF(A556=\"\",\"\",AL556-ROUND(AL556*OFFSET(Input!$S$27,$B556,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A556=\"\",\"\",ROUND(AP556*(1-OFFSET(Input!$T$27,MIN(B556,10),0,1,1)),2*FEE_rounding))","v":-4475033.0455554901},1024966.9544445099,0,0,0,5500000,5500000,3000000,5500000,60280,0,null,null,{"$f":"IF(AND(A556=1,PMF_1st=0),0,ROUND(IF(A556=1,AI556,AL555)*OFFSET(Input!$O$27,IF(A556=121,-1,0)+MIN(B556,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A556=1,PMF_1st=0),0,IF(SUM($K$5:$L556)-$AU555>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B555,B556),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C556-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B556,99),0,1,1))*VLOOKUP($B556,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[553,47,1,null,86,{"$f":"IF(A557=\"\",\"\",IF(A557=1,Age_Full_Month,IF(F556=11,0,F556+1)))","v":0},86,0,{"$f":"IF(A557=\"\",\"\",IF(AND(F557=11,G557=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H557-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C557-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B557,99),0,1,1)*K557,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*L557,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B557,0,1,1)*M557,FEE_rounding)","v":0},0,0,{"$f":"IF(C557>=1,ROUND(K557*OFFSET(Input!$U$27,B557,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B557=1,0,IF($C557>=1,ROUND(OFFSET(Input!$X$27,B557,0,1,1)*AL556,AV_rounding),0))","v":0},{"$f":"IF(B557=1,0,IF(C557=1,ROUND(OFFSET(Input!$W$27,B557,0,1,1)*AVERAGE($AI$5,$AL$5:$AL555),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),OFFSET(Input!$G$27,B557,0,1,1)-AE557,0)","v":0},{"$f":"IF(AND(C557=1,OFFSET(Input!$G$27,B557,0,1,1)>0),MIN(OFFSET(Input!$G$27,B557,0,1,1),AP556),0)","v":0},0,0,0,0,0,0,0,-4475033.0455554901,-4540758.0455554901,-4517404.8686609901,-4517404.8686609901,{"$f":"IF(A557=\"\",\"\",AL557-ROUND(AL557*OFFSET(Input!$S$27,$B557,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A557=\"\",\"\",ROUND(AP557*(1-OFFSET(Input!$T$27,MIN(B557,10),0,1,1)),2*FEE_rounding))","v":-4517404.8686609901},982595.13133900985,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A557=1,PMF_1st=0),0,ROUND(IF(A557=1,AI557,AL556)*OFFSET(Input!$O$27,IF(A557=121,-1,0)+MIN(B557,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A557=1,PMF_1st=0),0,IF(SUM($K$5:$L557)-$AU556>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B556,B557),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C557-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B557,99),0,1,1))*VLOOKUP($B557,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[554,47,2,null,86,{"$f":"IF(A558=\"\",\"\",IF(A558=1,Age_Full_Month,IF(F557=11,0,F557+1)))","v":1},86,0,{"$f":"IF(A558=\"\",\"\",IF(AND(F558=11,G558=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H558-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C558-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B558,99),0,1,1)*K558,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*L558,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B558,0,1,1)*M558,FEE_rounding)","v":0},0,0,{"$f":"IF(C558>=1,ROUND(K558*OFFSET(Input!$U$27,B558,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B558=1,0,IF($C558>=1,ROUND(OFFSET(Input!$X$27,B558,0,1,1)*AL557,AV_rounding),0))","v":0},{"$f":"IF(B558=1,0,IF(C558=1,ROUND(OFFSET(Input!$W$27,B558,0,1,1)*AVERAGE($AI$5,$AL$5:$AL556),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),OFFSET(Input!$G$27,B558,0,1,1)-AE558,0)","v":0},{"$f":"IF(AND(C558=1,OFFSET(Input!$G$27,B558,0,1,1)>0),MIN(OFFSET(Input!$G$27,B558,0,1,1),AP557),0)","v":0},0,0,0,0,0,0,0,-4517404.8686609901,-4583129.8686609901,-4559558.7729365602,-4559558.7729365602,{"$f":"IF(A558=\"\",\"\",AL558-ROUND(AL558*OFFSET(Input!$S$27,$B558,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A558=\"\",\"\",ROUND(AP558*(1-OFFSET(Input!$T$27,MIN(B558,10),0,1,1)),2*FEE_rounding))","v":-4559558.7729365602},940441.22706343979,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A558=1,PMF_1st=0),0,ROUND(IF(A558=1,AI558,AL557)*OFFSET(Input!$O$27,IF(A558=121,-1,0)+MIN(B558,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A558=1,PMF_1st=0),0,IF(SUM($K$5:$L558)-$AU557>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B557,B558),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C558-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B558,99),0,1,1))*VLOOKUP($B558,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[555,47,3,null,86,{"$f":"IF(A559=\"\",\"\",IF(A559=1,Age_Full_Month,IF(F558=11,0,F558+1)))","v":2},86,0,{"$f":"IF(A559=\"\",\"\",IF(AND(F559=11,G559=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H559-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C559-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B559,99),0,1,1)*K559,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*L559,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B559,0,1,1)*M559,FEE_rounding)","v":0},0,0,{"$f":"IF(C559>=1,ROUND(K559*OFFSET(Input!$U$27,B559,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B559=1,0,IF($C559>=1,ROUND(OFFSET(Input!$X$27,B559,0,1,1)*AL558,AV_rounding),0))","v":0},{"$f":"IF(B559=1,0,IF(C559=1,ROUND(OFFSET(Input!$W$27,B559,0,1,1)*AVERAGE($AI$5,$AL$5:$AL557),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),OFFSET(Input!$G$27,B559,0,1,1)-AE559,0)","v":0},{"$f":"IF(AND(C559=1,OFFSET(Input!$G$27,B559,0,1,1)>0),MIN(OFFSET(Input!$G$27,B559,0,1,1),AP558),0)","v":0},0,0,0,0,0,0,0,-4559558.7729365602,-4625283.7729365602,-4601495.87914153,-4601495.87914153,{"$f":"IF(A559=\"\",\"\",AL559-ROUND(AL559*OFFSET(Input!$S$27,$B559,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A559=\"\",\"\",ROUND(AP559*(1-OFFSET(Input!$T$27,MIN(B559,10),0,1,1)),2*FEE_rounding))","v":-4601495.87914153},898504.12085846998,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A559=1,PMF_1st=0),0,ROUND(IF(A559=1,AI559,AL558)*OFFSET(Input!$O$27,IF(A559=121,-1,0)+MIN(B559,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A559=1,PMF_1st=0),0,IF(SUM($K$5:$L559)-$AU558>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B558,B559),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C559-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B559,99),0,1,1))*VLOOKUP($B559,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[556,47,4,null,86,{"$f":"IF(A560=\"\",\"\",IF(A560=1,Age_Full_Month,IF(F559=11,0,F559+1)))","v":3},86,0,{"$f":"IF(A560=\"\",\"\",IF(AND(F560=11,G560=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H560-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C560-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B560,99),0,1,1)*K560,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*L560,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B560,0,1,1)*M560,FEE_rounding)","v":0},0,0,{"$f":"IF(C560>=1,ROUND(K560*OFFSET(Input!$U$27,B560,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B560=1,0,IF($C560>=1,ROUND(OFFSET(Input!$X$27,B560,0,1,1)*AL559,AV_rounding),0))","v":0},{"$f":"IF(B560=1,0,IF(C560=1,ROUND(OFFSET(Input!$W$27,B560,0,1,1)*AVERAGE($AI$5,$AL$5:$AL558),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),OFFSET(Input!$G$27,B560,0,1,1)-AE560,0)","v":0},{"$f":"IF(AND(C560=1,OFFSET(Input!$G$27,B560,0,1,1)>0),MIN(OFFSET(Input!$G$27,B560,0,1,1),AP559),0)","v":0},0,0,0,0,0,0,0,-4601495.87914153,-4667220.87914153,-4643217.3022711501,-4643217.3022711501,{"$f":"IF(A560=\"\",\"\",AL560-ROUND(AL560*OFFSET(Input!$S$27,$B560,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A560=\"\",\"\",ROUND(AP560*(1-OFFSET(Input!$T$27,MIN(B560,10),0,1,1)),2*FEE_rounding))","v":-4643217.3022711501},856782.69772884995,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A560=1,PMF_1st=0),0,ROUND(IF(A560=1,AI560,AL559)*OFFSET(Input!$O$27,IF(A560=121,-1,0)+MIN(B560,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A560=1,PMF_1st=0),0,IF(SUM($K$5:$L560)-$AU559>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B559,B560),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C560-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B560,99),0,1,1))*VLOOKUP($B560,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[557,47,5,null,86,{"$f":"IF(A561=\"\",\"\",IF(A561=1,Age_Full_Month,IF(F560=11,0,F560+1)))","v":4},86,0,{"$f":"IF(A561=\"\",\"\",IF(AND(F561=11,G561=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H561-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C561-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B561,99),0,1,1)*K561,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*L561,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B561,0,1,1)*M561,FEE_rounding)","v":0},0,0,{"$f":"IF(C561>=1,ROUND(K561*OFFSET(Input!$U$27,B561,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B561=1,0,IF($C561>=1,ROUND(OFFSET(Input!$X$27,B561,0,1,1)*AL560,AV_rounding),0))","v":0},{"$f":"IF(B561=1,0,IF(C561=1,ROUND(OFFSET(Input!$W$27,B561,0,1,1)*AVERAGE($AI$5,$AL$5:$AL559),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),OFFSET(Input!$G$27,B561,0,1,1)-AE561,0)","v":0},{"$f":"IF(AND(C561=1,OFFSET(Input!$G$27,B561,0,1,1)>0),MIN(OFFSET(Input!$G$27,B561,0,1,1),AP560),0)","v":0},0,0,0,0,0,0,0,-4643217.3022711501,-4708942.3022711501,-4684724.1515862597,-4684724.1515862597,{"$f":"IF(A561=\"\",\"\",AL561-ROUND(AL561*OFFSET(Input!$S$27,$B561,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A561=\"\",\"\",ROUND(AP561*(1-OFFSET(Input!$T$27,MIN(B561,10),0,1,1)),2*FEE_rounding))","v":-4684724.1515862597},815275.84841374028,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A561=1,PMF_1st=0),0,ROUND(IF(A561=1,AI561,AL560)*OFFSET(Input!$O$27,IF(A561=121,-1,0)+MIN(B561,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A561=1,PMF_1st=0),0,IF(SUM($K$5:$L561)-$AU560>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B560,B561),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C561-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B561,99),0,1,1))*VLOOKUP($B561,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[558,47,6,null,86,{"$f":"IF(A562=\"\",\"\",IF(A562=1,Age_Full_Month,IF(F561=11,0,F561+1)))","v":5},86,0,{"$f":"IF(A562=\"\",\"\",IF(AND(F562=11,G562=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H562-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C562-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B562,99),0,1,1)*K562,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*L562,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B562,0,1,1)*M562,FEE_rounding)","v":0},0,0,{"$f":"IF(C562>=1,ROUND(K562*OFFSET(Input!$U$27,B562,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B562=1,0,IF($C562>=1,ROUND(OFFSET(Input!$X$27,B562,0,1,1)*AL561,AV_rounding),0))","v":0},{"$f":"IF(B562=1,0,IF(C562=1,ROUND(OFFSET(Input!$W$27,B562,0,1,1)*AVERAGE($AI$5,$AL$5:$AL560),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),OFFSET(Input!$G$27,B562,0,1,1)-AE562,0)","v":0},{"$f":"IF(AND(C562=1,OFFSET(Input!$G$27,B562,0,1,1)>0),MIN(OFFSET(Input!$G$27,B562,0,1,1),AP561),0)","v":0},0,0,0,0,0,0,0,-4684724.1515862597,-4750449.1515862597,-4726017.5306427302,-4726017.5306427302,{"$f":"IF(A562=\"\",\"\",AL562-ROUND(AL562*OFFSET(Input!$S$27,$B562,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A562=\"\",\"\",ROUND(AP562*(1-OFFSET(Input!$T$27,MIN(B562,10),0,1,1)),2*FEE_rounding))","v":-4726017.5306427302},773982.46935726982,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A562=1,PMF_1st=0),0,ROUND(IF(A562=1,AI562,AL561)*OFFSET(Input!$O$27,IF(A562=121,-1,0)+MIN(B562,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A562=1,PMF_1st=0),0,IF(SUM($K$5:$L562)-$AU561>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B561,B562),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C562-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B562,99),0,1,1))*VLOOKUP($B562,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[559,47,7,null,86,{"$f":"IF(A563=\"\",\"\",IF(A563=1,Age_Full_Month,IF(F562=11,0,F562+1)))","v":6},86,0,{"$f":"IF(A563=\"\",\"\",IF(AND(F563=11,G563=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H563-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C563-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B563,99),0,1,1)*K563,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*L563,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B563,0,1,1)*M563,FEE_rounding)","v":0},0,0,{"$f":"IF(C563>=1,ROUND(K563*OFFSET(Input!$U$27,B563,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B563=1,0,IF($C563>=1,ROUND(OFFSET(Input!$X$27,B563,0,1,1)*AL562,AV_rounding),0))","v":0},{"$f":"IF(B563=1,0,IF(C563=1,ROUND(OFFSET(Input!$W$27,B563,0,1,1)*AVERAGE($AI$5,$AL$5:$AL561),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),OFFSET(Input!$G$27,B563,0,1,1)-AE563,0)","v":0},{"$f":"IF(AND(C563=1,OFFSET(Input!$G$27,B563,0,1,1)>0),MIN(OFFSET(Input!$G$27,B563,0,1,1),AP562),0)","v":0},0,0,0,0,0,0,0,-4726017.5306427302,-4791742.5306427302,-4767098.5373208402,-4767098.5373208402,{"$f":"IF(A563=\"\",\"\",AL563-ROUND(AL563*OFFSET(Input!$S$27,$B563,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A563=\"\",\"\",ROUND(AP563*(1-OFFSET(Input!$T$27,MIN(B563,10),0,1,1)),2*FEE_rounding))","v":-4767098.5373208402},732901.46267915983,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A563=1,PMF_1st=0),0,ROUND(IF(A563=1,AI563,AL562)*OFFSET(Input!$O$27,IF(A563=121,-1,0)+MIN(B563,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A563=1,PMF_1st=0),0,IF(SUM($K$5:$L563)-$AU562>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B562,B563),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C563-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B563,99),0,1,1))*VLOOKUP($B563,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[560,47,8,null,86,{"$f":"IF(A564=\"\",\"\",IF(A564=1,Age_Full_Month,IF(F563=11,0,F563+1)))","v":7},86,0,{"$f":"IF(A564=\"\",\"\",IF(AND(F564=11,G564=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H564-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C564-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B564,99),0,1,1)*K564,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*L564,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B564,0,1,1)*M564,FEE_rounding)","v":0},0,0,{"$f":"IF(C564>=1,ROUND(K564*OFFSET(Input!$U$27,B564,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B564=1,0,IF($C564>=1,ROUND(OFFSET(Input!$X$27,B564,0,1,1)*AL563,AV_rounding),0))","v":0},{"$f":"IF(B564=1,0,IF(C564=1,ROUND(OFFSET(Input!$W$27,B564,0,1,1)*AVERAGE($AI$5,$AL$5:$AL562),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),OFFSET(Input!$G$27,B564,0,1,1)-AE564,0)","v":0},{"$f":"IF(AND(C564=1,OFFSET(Input!$G$27,B564,0,1,1)>0),MIN(OFFSET(Input!$G$27,B564,0,1,1),AP563),0)","v":0},0,0,0,0,0,0,0,-4767098.5373208402,-4832823.5373208402,-4807968.2638544599,-4807968.2638544599,{"$f":"IF(A564=\"\",\"\",AL564-ROUND(AL564*OFFSET(Input!$S$27,$B564,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A564=\"\",\"\",ROUND(AP564*(1-OFFSET(Input!$T$27,MIN(B564,10),0,1,1)),2*FEE_rounding))","v":-4807968.2638544599},692031.73614554014,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A564=1,PMF_1st=0),0,ROUND(IF(A564=1,AI564,AL563)*OFFSET(Input!$O$27,IF(A564=121,-1,0)+MIN(B564,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A564=1,PMF_1st=0),0,IF(SUM($K$5:$L564)-$AU563>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B563,B564),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C564-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B564,99),0,1,1))*VLOOKUP($B564,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[561,47,9,null,86,{"$f":"IF(A565=\"\",\"\",IF(A565=1,Age_Full_Month,IF(F564=11,0,F564+1)))","v":8},86,0,{"$f":"IF(A565=\"\",\"\",IF(AND(F565=11,G565=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H565-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C565-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B565,99),0,1,1)*K565,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*L565,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B565,0,1,1)*M565,FEE_rounding)","v":0},0,0,{"$f":"IF(C565>=1,ROUND(K565*OFFSET(Input!$U$27,B565,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B565=1,0,IF($C565>=1,ROUND(OFFSET(Input!$X$27,B565,0,1,1)*AL564,AV_rounding),0))","v":0},{"$f":"IF(B565=1,0,IF(C565=1,ROUND(OFFSET(Input!$W$27,B565,0,1,1)*AVERAGE($AI$5,$AL$5:$AL563),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),OFFSET(Input!$G$27,B565,0,1,1)-AE565,0)","v":0},{"$f":"IF(AND(C565=1,OFFSET(Input!$G$27,B565,0,1,1)>0),MIN(OFFSET(Input!$G$27,B565,0,1,1),AP564),0)","v":0},0,0,0,0,0,0,0,-4807968.2638544599,-4873693.2638544599,-4848627.7968600905,-4848627.7968600905,{"$f":"IF(A565=\"\",\"\",AL565-ROUND(AL565*OFFSET(Input!$S$27,$B565,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A565=\"\",\"\",ROUND(AP565*(1-OFFSET(Input!$T$27,MIN(B565,10),0,1,1)),2*FEE_rounding))","v":-4848627.7968600905},651372.20313990954,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A565=1,PMF_1st=0),0,ROUND(IF(A565=1,AI565,AL564)*OFFSET(Input!$O$27,IF(A565=121,-1,0)+MIN(B565,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A565=1,PMF_1st=0),0,IF(SUM($K$5:$L565)-$AU564>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B564,B565),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C565-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B565,99),0,1,1))*VLOOKUP($B565,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[562,47,10,null,86,{"$f":"IF(A566=\"\",\"\",IF(A566=1,Age_Full_Month,IF(F565=11,0,F565+1)))","v":9},86,0,{"$f":"IF(A566=\"\",\"\",IF(AND(F566=11,G566=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H566-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C566-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B566,99),0,1,1)*K566,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*L566,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B566,0,1,1)*M566,FEE_rounding)","v":0},0,0,{"$f":"IF(C566>=1,ROUND(K566*OFFSET(Input!$U$27,B566,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B566=1,0,IF($C566>=1,ROUND(OFFSET(Input!$X$27,B566,0,1,1)*AL565,AV_rounding),0))","v":0},{"$f":"IF(B566=1,0,IF(C566=1,ROUND(OFFSET(Input!$W$27,B566,0,1,1)*AVERAGE($AI$5,$AL$5:$AL564),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),OFFSET(Input!$G$27,B566,0,1,1)-AE566,0)","v":0},{"$f":"IF(AND(C566=1,OFFSET(Input!$G$27,B566,0,1,1)>0),MIN(OFFSET(Input!$G$27,B566,0,1,1),AP565),0)","v":0},0,0,0,0,0,0,0,-4848627.7968600905,-4914352.7968600905,-4889078.2173657296,-4889078.2173657296,{"$f":"IF(A566=\"\",\"\",AL566-ROUND(AL566*OFFSET(Input!$S$27,$B566,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A566=\"\",\"\",ROUND(AP566*(1-OFFSET(Input!$T$27,MIN(B566,10),0,1,1)),2*FEE_rounding))","v":-4889078.2173657296},610921.78263427038,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A566=1,PMF_1st=0),0,ROUND(IF(A566=1,AI566,AL565)*OFFSET(Input!$O$27,IF(A566=121,-1,0)+MIN(B566,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A566=1,PMF_1st=0),0,IF(SUM($K$5:$L566)-$AU565>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B565,B566),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C566-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B566,99),0,1,1))*VLOOKUP($B566,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[563,47,11,null,86,{"$f":"IF(A567=\"\",\"\",IF(A567=1,Age_Full_Month,IF(F566=11,0,F566+1)))","v":10},86,0,{"$f":"IF(A567=\"\",\"\",IF(AND(F567=11,G567=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H567-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C567-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B567,99),0,1,1)*K567,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*L567,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B567,0,1,1)*M567,FEE_rounding)","v":0},0,0,{"$f":"IF(C567>=1,ROUND(K567*OFFSET(Input!$U$27,B567,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B567=1,0,IF($C567>=1,ROUND(OFFSET(Input!$X$27,B567,0,1,1)*AL566,AV_rounding),0))","v":0},{"$f":"IF(B567=1,0,IF(C567=1,ROUND(OFFSET(Input!$W$27,B567,0,1,1)*AVERAGE($AI$5,$AL$5:$AL565),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),OFFSET(Input!$G$27,B567,0,1,1)-AE567,0)","v":0},{"$f":"IF(AND(C567=1,OFFSET(Input!$G$27,B567,0,1,1)>0),MIN(OFFSET(Input!$G$27,B567,0,1,1),AP566),0)","v":0},0,0,0,0,0,0,0,-4889078.2173657296,-4954803.2173657296,-4929320.6008396596,-4929320.6008396596,{"$f":"IF(A567=\"\",\"\",AL567-ROUND(AL567*OFFSET(Input!$S$27,$B567,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A567=\"\",\"\",ROUND(AP567*(1-OFFSET(Input!$T$27,MIN(B567,10),0,1,1)),2*FEE_rounding))","v":-4929320.6008396596},570679.39916034043,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A567=1,PMF_1st=0),0,ROUND(IF(A567=1,AI567,AL566)*OFFSET(Input!$O$27,IF(A567=121,-1,0)+MIN(B567,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A567=1,PMF_1st=0),0,IF(SUM($K$5:$L567)-$AU566>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B566,B567),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C567-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B567,99),0,1,1))*VLOOKUP($B567,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[564,47,12,null,86,{"$f":"IF(A568=\"\",\"\",IF(A568=1,Age_Full_Month,IF(F567=11,0,F567+1)))","v":11},86,0,{"$f":"IF(A568=\"\",\"\",IF(AND(F568=11,G568=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H568-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C568-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B568,99),0,1,1)*K568,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*L568,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B568,0,1,1)*M568,FEE_rounding)","v":0},0,0,{"$f":"IF(C568>=1,ROUND(K568*OFFSET(Input!$U$27,B568,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B568=1,0,IF($C568>=1,ROUND(OFFSET(Input!$X$27,B568,0,1,1)*AL567,AV_rounding),0))","v":0},{"$f":"IF(B568=1,0,IF(C568=1,ROUND(OFFSET(Input!$W$27,B568,0,1,1)*AVERAGE($AI$5,$AL$5:$AL566),AV_rounding),0))","v":0},0,0,65725,0,0,0,0,0,{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),OFFSET(Input!$G$27,B568,0,1,1)-AE568,0)","v":0},{"$f":"IF(AND(C568=1,OFFSET(Input!$G$27,B568,0,1,1)>0),MIN(OFFSET(Input!$G$27,B568,0,1,1),AP567),0)","v":0},0,0,0,0,0,0,0,-4929320.6008396596,-4995045.6008396596,-4969356.0172189996,-4969356.0172189996,{"$f":"IF(A568=\"\",\"\",AL568-ROUND(AL568*OFFSET(Input!$S$27,$B568,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A568=\"\",\"\",ROUND(AP568*(1-OFFSET(Input!$T$27,MIN(B568,10),0,1,1)),2*FEE_rounding))","v":-4969356.0172189996},530643.98278100044,0,0,0,5500000,5500000,3000000,5500000,65725,0,null,null,{"$f":"IF(AND(A568=1,PMF_1st=0),0,ROUND(IF(A568=1,AI568,AL567)*OFFSET(Input!$O$27,IF(A568=121,-1,0)+MIN(B568,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A568=1,PMF_1st=0),0,IF(SUM($K$5:$L568)-$AU567>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B567,B568),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C568-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B568,99),0,1,1))*VLOOKUP($B568,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[565,48,1,null,87,{"$f":"IF(A569=\"\",\"\",IF(A569=1,Age_Full_Month,IF(F568=11,0,F568+1)))","v":0},87,0,{"$f":"IF(A569=\"\",\"\",IF(AND(F569=11,G569=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H569-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C569-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B569,99),0,1,1)*K569,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*L569,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B569,0,1,1)*M569,FEE_rounding)","v":0},0,0,{"$f":"IF(C569>=1,ROUND(K569*OFFSET(Input!$U$27,B569,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B569=1,0,IF($C569>=1,ROUND(OFFSET(Input!$X$27,B569,0,1,1)*AL568,AV_rounding),0))","v":0},{"$f":"IF(B569=1,0,IF(C569=1,ROUND(OFFSET(Input!$W$27,B569,0,1,1)*AVERAGE($AI$5,$AL$5:$AL567),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),OFFSET(Input!$G$27,B569,0,1,1)-AE569,0)","v":0},{"$f":"IF(AND(C569=1,OFFSET(Input!$G$27,B569,0,1,1)>0),MIN(OFFSET(Input!$G$27,B569,0,1,1),AP568),0)","v":0},0,0,0,0,0,0,0,-4969356.0172189996,-5040966.0172189996,-5015040.2643076601,-5015040.2643076601,{"$f":"IF(A569=\"\",\"\",AL569-ROUND(AL569*OFFSET(Input!$S$27,$B569,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A569=\"\",\"\",ROUND(AP569*(1-OFFSET(Input!$T$27,MIN(B569,10),0,1,1)),2*FEE_rounding))","v":-5015040.2643076601},484959.73569233995,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A569=1,PMF_1st=0),0,ROUND(IF(A569=1,AI569,AL568)*OFFSET(Input!$O$27,IF(A569=121,-1,0)+MIN(B569,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A569=1,PMF_1st=0),0,IF(SUM($K$5:$L569)-$AU568>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B568,B569),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C569-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B569,99),0,1,1))*VLOOKUP($B569,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[566,48,2,null,87,{"$f":"IF(A570=\"\",\"\",IF(A570=1,Age_Full_Month,IF(F569=11,0,F569+1)))","v":1},87,0,{"$f":"IF(A570=\"\",\"\",IF(AND(F570=11,G570=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H570-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C570-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B570,99),0,1,1)*K570,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*L570,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B570,0,1,1)*M570,FEE_rounding)","v":0},0,0,{"$f":"IF(C570>=1,ROUND(K570*OFFSET(Input!$U$27,B570,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B570=1,0,IF($C570>=1,ROUND(OFFSET(Input!$X$27,B570,0,1,1)*AL569,AV_rounding),0))","v":0},{"$f":"IF(B570=1,0,IF(C570=1,ROUND(OFFSET(Input!$W$27,B570,0,1,1)*AVERAGE($AI$5,$AL$5:$AL568),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),OFFSET(Input!$G$27,B570,0,1,1)-AE570,0)","v":0},{"$f":"IF(AND(C570=1,OFFSET(Input!$G$27,B570,0,1,1)>0),MIN(OFFSET(Input!$G$27,B570,0,1,1),AP569),0)","v":0},0,0,0,0,0,0,0,-5015040.2643076601,-5086650.2643076601,-5060489.5567273302,-5060489.5567273302,{"$f":"IF(A570=\"\",\"\",AL570-ROUND(AL570*OFFSET(Input!$S$27,$B570,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A570=\"\",\"\",ROUND(AP570*(1-OFFSET(Input!$T$27,MIN(B570,10),0,1,1)),2*FEE_rounding))","v":-5060489.5567273302},439510.4432726698,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A570=1,PMF_1st=0),0,ROUND(IF(A570=1,AI570,AL569)*OFFSET(Input!$O$27,IF(A570=121,-1,0)+MIN(B570,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A570=1,PMF_1st=0),0,IF(SUM($K$5:$L570)-$AU569>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B569,B570),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C570-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B570,99),0,1,1))*VLOOKUP($B570,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[567,48,3,null,87,{"$f":"IF(A571=\"\",\"\",IF(A571=1,Age_Full_Month,IF(F570=11,0,F570+1)))","v":2},87,0,{"$f":"IF(A571=\"\",\"\",IF(AND(F571=11,G571=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H571-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C571-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B571,99),0,1,1)*K571,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*L571,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B571,0,1,1)*M571,FEE_rounding)","v":0},0,0,{"$f":"IF(C571>=1,ROUND(K571*OFFSET(Input!$U$27,B571,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B571=1,0,IF($C571>=1,ROUND(OFFSET(Input!$X$27,B571,0,1,1)*AL570,AV_rounding),0))","v":0},{"$f":"IF(B571=1,0,IF(C571=1,ROUND(OFFSET(Input!$W$27,B571,0,1,1)*AVERAGE($AI$5,$AL$5:$AL569),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),OFFSET(Input!$G$27,B571,0,1,1)-AE571,0)","v":0},{"$f":"IF(AND(C571=1,OFFSET(Input!$G$27,B571,0,1,1)>0),MIN(OFFSET(Input!$G$27,B571,0,1,1),AP570),0)","v":0},0,0,0,0,0,0,0,-5060489.5567273302,-5132099.5567273302,-5105705.1028528903,-5105705.1028528903,{"$f":"IF(A571=\"\",\"\",AL571-ROUND(AL571*OFFSET(Input!$S$27,$B571,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A571=\"\",\"\",ROUND(AP571*(1-OFFSET(Input!$T$27,MIN(B571,10),0,1,1)),2*FEE_rounding))","v":-5105705.1028528903},394294.89714710973,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A571=1,PMF_1st=0),0,ROUND(IF(A571=1,AI571,AL570)*OFFSET(Input!$O$27,IF(A571=121,-1,0)+MIN(B571,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A571=1,PMF_1st=0),0,IF(SUM($K$5:$L571)-$AU570>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B570,B571),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C571-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B571,99),0,1,1))*VLOOKUP($B571,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[568,48,4,null,87,{"$f":"IF(A572=\"\",\"\",IF(A572=1,Age_Full_Month,IF(F571=11,0,F571+1)))","v":3},87,0,{"$f":"IF(A572=\"\",\"\",IF(AND(F572=11,G572=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H572-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C572-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B572,99),0,1,1)*K572,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*L572,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B572,0,1,1)*M572,FEE_rounding)","v":0},0,0,{"$f":"IF(C572>=1,ROUND(K572*OFFSET(Input!$U$27,B572,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B572=1,0,IF($C572>=1,ROUND(OFFSET(Input!$X$27,B572,0,1,1)*AL571,AV_rounding),0))","v":0},{"$f":"IF(B572=1,0,IF(C572=1,ROUND(OFFSET(Input!$W$27,B572,0,1,1)*AVERAGE($AI$5,$AL$5:$AL570),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),OFFSET(Input!$G$27,B572,0,1,1)-AE572,0)","v":0},{"$f":"IF(AND(C572=1,OFFSET(Input!$G$27,B572,0,1,1)>0),MIN(OFFSET(Input!$G$27,B572,0,1,1),AP571),0)","v":0},0,0,0,0,0,0,0,-5105705.1028528903,-5177315.1028528903,-5150688.1048445301,-5150688.1048445301,{"$f":"IF(A572=\"\",\"\",AL572-ROUND(AL572*OFFSET(Input!$S$27,$B572,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A572=\"\",\"\",ROUND(AP572*(1-OFFSET(Input!$T$27,MIN(B572,10),0,1,1)),2*FEE_rounding))","v":-5150688.1048445301},349311.89515546989,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A572=1,PMF_1st=0),0,ROUND(IF(A572=1,AI572,AL571)*OFFSET(Input!$O$27,IF(A572=121,-1,0)+MIN(B572,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A572=1,PMF_1st=0),0,IF(SUM($K$5:$L572)-$AU571>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B571,B572),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C572-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B572,99),0,1,1))*VLOOKUP($B572,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[569,48,5,null,87,{"$f":"IF(A573=\"\",\"\",IF(A573=1,Age_Full_Month,IF(F572=11,0,F572+1)))","v":4},87,0,{"$f":"IF(A573=\"\",\"\",IF(AND(F573=11,G573=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H573-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C573-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B573,99),0,1,1)*K573,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*L573,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B573,0,1,1)*M573,FEE_rounding)","v":0},0,0,{"$f":"IF(C573>=1,ROUND(K573*OFFSET(Input!$U$27,B573,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B573=1,0,IF($C573>=1,ROUND(OFFSET(Input!$X$27,B573,0,1,1)*AL572,AV_rounding),0))","v":0},{"$f":"IF(B573=1,0,IF(C573=1,ROUND(OFFSET(Input!$W$27,B573,0,1,1)*AVERAGE($AI$5,$AL$5:$AL571),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),OFFSET(Input!$G$27,B573,0,1,1)-AE573,0)","v":0},{"$f":"IF(AND(C573=1,OFFSET(Input!$G$27,B573,0,1,1)>0),MIN(OFFSET(Input!$G$27,B573,0,1,1),AP572),0)","v":0},0,0,0,0,0,0,0,-5150688.1048445301,-5222298.1048445301,-5195439.7586797103,-5195439.7586797103,{"$f":"IF(A573=\"\",\"\",AL573-ROUND(AL573*OFFSET(Input!$S$27,$B573,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A573=\"\",\"\",ROUND(AP573*(1-OFFSET(Input!$T$27,MIN(B573,10),0,1,1)),2*FEE_rounding))","v":-5195439.7586797103},304560.24132028967,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A573=1,PMF_1st=0),0,ROUND(IF(A573=1,AI573,AL572)*OFFSET(Input!$O$27,IF(A573=121,-1,0)+MIN(B573,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A573=1,PMF_1st=0),0,IF(SUM($K$5:$L573)-$AU572>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B572,B573),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C573-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B573,99),0,1,1))*VLOOKUP($B573,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[570,48,6,null,87,{"$f":"IF(A574=\"\",\"\",IF(A574=1,Age_Full_Month,IF(F573=11,0,F573+1)))","v":5},87,0,{"$f":"IF(A574=\"\",\"\",IF(AND(F574=11,G574=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H574-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C574-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B574,99),0,1,1)*K574,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*L574,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B574,0,1,1)*M574,FEE_rounding)","v":0},0,0,{"$f":"IF(C574>=1,ROUND(K574*OFFSET(Input!$U$27,B574,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B574=1,0,IF($C574>=1,ROUND(OFFSET(Input!$X$27,B574,0,1,1)*AL573,AV_rounding),0))","v":0},{"$f":"IF(B574=1,0,IF(C574=1,ROUND(OFFSET(Input!$W$27,B574,0,1,1)*AVERAGE($AI$5,$AL$5:$AL572),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),OFFSET(Input!$G$27,B574,0,1,1)-AE574,0)","v":0},{"$f":"IF(AND(C574=1,OFFSET(Input!$G$27,B574,0,1,1)>0),MIN(OFFSET(Input!$G$27,B574,0,1,1),AP573),0)","v":0},0,0,0,0,0,0,0,-5195439.7586797103,-5267049.7586797103,-5239961.2541849697,-5239961.2541849697,{"$f":"IF(A574=\"\",\"\",AL574-ROUND(AL574*OFFSET(Input!$S$27,$B574,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A574=\"\",\"\",ROUND(AP574*(1-OFFSET(Input!$T$27,MIN(B574,10),0,1,1)),2*FEE_rounding))","v":-5239961.2541849697},260038.7458150303,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A574=1,PMF_1st=0),0,ROUND(IF(A574=1,AI574,AL573)*OFFSET(Input!$O$27,IF(A574=121,-1,0)+MIN(B574,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A574=1,PMF_1st=0),0,IF(SUM($K$5:$L574)-$AU573>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B573,B574),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C574-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B574,99),0,1,1))*VLOOKUP($B574,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[571,48,7,null,87,{"$f":"IF(A575=\"\",\"\",IF(A575=1,Age_Full_Month,IF(F574=11,0,F574+1)))","v":6},87,0,{"$f":"IF(A575=\"\",\"\",IF(AND(F575=11,G575=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H575-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C575-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B575,99),0,1,1)*K575,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*L575,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B575,0,1,1)*M575,FEE_rounding)","v":0},0,0,{"$f":"IF(C575>=1,ROUND(K575*OFFSET(Input!$U$27,B575,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B575=1,0,IF($C575>=1,ROUND(OFFSET(Input!$X$27,B575,0,1,1)*AL574,AV_rounding),0))","v":0},{"$f":"IF(B575=1,0,IF(C575=1,ROUND(OFFSET(Input!$W$27,B575,0,1,1)*AVERAGE($AI$5,$AL$5:$AL573),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),OFFSET(Input!$G$27,B575,0,1,1)-AE575,0)","v":0},{"$f":"IF(AND(C575=1,OFFSET(Input!$G$27,B575,0,1,1)>0),MIN(OFFSET(Input!$G$27,B575,0,1,1),AP574),0)","v":0},0,0,0,0,0,0,0,-5239961.2541849697,-5311571.2541849697,-5284253.7750675501,-5284253.7750675501,{"$f":"IF(A575=\"\",\"\",AL575-ROUND(AL575*OFFSET(Input!$S$27,$B575,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A575=\"\",\"\",ROUND(AP575*(1-OFFSET(Input!$T$27,MIN(B575,10),0,1,1)),2*FEE_rounding))","v":-5284253.7750675501},215746.22493244987,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A575=1,PMF_1st=0),0,ROUND(IF(A575=1,AI575,AL574)*OFFSET(Input!$O$27,IF(A575=121,-1,0)+MIN(B575,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A575=1,PMF_1st=0),0,IF(SUM($K$5:$L575)-$AU574>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B574,B575),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C575-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B575,99),0,1,1))*VLOOKUP($B575,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[572,48,8,null,87,{"$f":"IF(A576=\"\",\"\",IF(A576=1,Age_Full_Month,IF(F575=11,0,F575+1)))","v":7},87,0,{"$f":"IF(A576=\"\",\"\",IF(AND(F576=11,G576=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H576-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C576-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B576,99),0,1,1)*K576,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*L576,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B576,0,1,1)*M576,FEE_rounding)","v":0},0,0,{"$f":"IF(C576>=1,ROUND(K576*OFFSET(Input!$U$27,B576,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B576=1,0,IF($C576>=1,ROUND(OFFSET(Input!$X$27,B576,0,1,1)*AL575,AV_rounding),0))","v":0},{"$f":"IF(B576=1,0,IF(C576=1,ROUND(OFFSET(Input!$W$27,B576,0,1,1)*AVERAGE($AI$5,$AL$5:$AL574),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),OFFSET(Input!$G$27,B576,0,1,1)-AE576,0)","v":0},{"$f":"IF(AND(C576=1,OFFSET(Input!$G$27,B576,0,1,1)>0),MIN(OFFSET(Input!$G$27,B576,0,1,1),AP575),0)","v":0},0,0,0,0,0,0,0,-5284253.7750675501,-5355863.7750675501,-5328318.49894688,-5328318.49894688,{"$f":"IF(A576=\"\",\"\",AL576-ROUND(AL576*OFFSET(Input!$S$27,$B576,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A576=\"\",\"\",ROUND(AP576*(1-OFFSET(Input!$T$27,MIN(B576,10),0,1,1)),2*FEE_rounding))","v":-5328318.49894688},171681.50105312001,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A576=1,PMF_1st=0),0,ROUND(IF(A576=1,AI576,AL575)*OFFSET(Input!$O$27,IF(A576=121,-1,0)+MIN(B576,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A576=1,PMF_1st=0),0,IF(SUM($K$5:$L576)-$AU575>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B575,B576),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C576-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B576,99),0,1,1))*VLOOKUP($B576,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[573,48,9,null,87,{"$f":"IF(A577=\"\",\"\",IF(A577=1,Age_Full_Month,IF(F576=11,0,F576+1)))","v":8},87,0,{"$f":"IF(A577=\"\",\"\",IF(AND(F577=11,G577=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H577-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C577-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B577,99),0,1,1)*K577,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*L577,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B577,0,1,1)*M577,FEE_rounding)","v":0},0,0,{"$f":"IF(C577>=1,ROUND(K577*OFFSET(Input!$U$27,B577,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B577=1,0,IF($C577>=1,ROUND(OFFSET(Input!$X$27,B577,0,1,1)*AL576,AV_rounding),0))","v":0},{"$f":"IF(B577=1,0,IF(C577=1,ROUND(OFFSET(Input!$W$27,B577,0,1,1)*AVERAGE($AI$5,$AL$5:$AL575),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),OFFSET(Input!$G$27,B577,0,1,1)-AE577,0)","v":0},{"$f":"IF(AND(C577=1,OFFSET(Input!$G$27,B577,0,1,1)>0),MIN(OFFSET(Input!$G$27,B577,0,1,1),AP576),0)","v":0},0,0,0,0,0,0,0,-5328318.49894688,-5399928.49894688,-5372156.5973858703,-5372156.5973858703,{"$f":"IF(A577=\"\",\"\",AL577-ROUND(AL577*OFFSET(Input!$S$27,$B577,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A577=\"\",\"\",ROUND(AP577*(1-OFFSET(Input!$T$27,MIN(B577,10),0,1,1)),2*FEE_rounding))","v":-5372156.5973858703},127843.40261412971,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A577=1,PMF_1st=0),0,ROUND(IF(A577=1,AI577,AL576)*OFFSET(Input!$O$27,IF(A577=121,-1,0)+MIN(B577,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A577=1,PMF_1st=0),0,IF(SUM($K$5:$L577)-$AU576>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B576,B577),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C577-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B577,99),0,1,1))*VLOOKUP($B577,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[574,48,10,null,87,{"$f":"IF(A578=\"\",\"\",IF(A578=1,Age_Full_Month,IF(F577=11,0,F577+1)))","v":9},87,0,{"$f":"IF(A578=\"\",\"\",IF(AND(F578=11,G578=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H578-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C578-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B578,99),0,1,1)*K578,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*L578,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B578,0,1,1)*M578,FEE_rounding)","v":0},0,0,{"$f":"IF(C578>=1,ROUND(K578*OFFSET(Input!$U$27,B578,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B578=1,0,IF($C578>=1,ROUND(OFFSET(Input!$X$27,B578,0,1,1)*AL577,AV_rounding),0))","v":0},{"$f":"IF(B578=1,0,IF(C578=1,ROUND(OFFSET(Input!$W$27,B578,0,1,1)*AVERAGE($AI$5,$AL$5:$AL576),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),OFFSET(Input!$G$27,B578,0,1,1)-AE578,0)","v":0},{"$f":"IF(AND(C578=1,OFFSET(Input!$G$27,B578,0,1,1)>0),MIN(OFFSET(Input!$G$27,B578,0,1,1),AP577),0)","v":0},0,0,0,0,0,0,0,-5372156.5973858703,-5443766.5973858703,-5415769.2359220702,-5415769.2359220702,{"$f":"IF(A578=\"\",\"\",AL578-ROUND(AL578*OFFSET(Input!$S$27,$B578,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A578=\"\",\"\",ROUND(AP578*(1-OFFSET(Input!$T$27,MIN(B578,10),0,1,1)),2*FEE_rounding))","v":-5415769.2359220702},84230.76407792978,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A578=1,PMF_1st=0),0,ROUND(IF(A578=1,AI578,AL577)*OFFSET(Input!$O$27,IF(A578=121,-1,0)+MIN(B578,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A578=1,PMF_1st=0),0,IF(SUM($K$5:$L578)-$AU577>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B577,B578),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C578-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B578,99),0,1,1))*VLOOKUP($B578,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[575,48,11,null,87,{"$f":"IF(A579=\"\",\"\",IF(A579=1,Age_Full_Month,IF(F578=11,0,F578+1)))","v":10},87,0,{"$f":"IF(A579=\"\",\"\",IF(AND(F579=11,G579=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H579-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C579-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B579,99),0,1,1)*K579,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*L579,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B579,0,1,1)*M579,FEE_rounding)","v":0},0,0,{"$f":"IF(C579>=1,ROUND(K579*OFFSET(Input!$U$27,B579,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B579=1,0,IF($C579>=1,ROUND(OFFSET(Input!$X$27,B579,0,1,1)*AL578,AV_rounding),0))","v":0},{"$f":"IF(B579=1,0,IF(C579=1,ROUND(OFFSET(Input!$W$27,B579,0,1,1)*AVERAGE($AI$5,$AL$5:$AL577),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),OFFSET(Input!$G$27,B579,0,1,1)-AE579,0)","v":0},{"$f":"IF(AND(C579=1,OFFSET(Input!$G$27,B579,0,1,1)>0),MIN(OFFSET(Input!$G$27,B579,0,1,1),AP578),0)","v":0},0,0,0,0,0,0,0,-5415769.2359220702,-5487379.2359220702,-5459157.5740986401,-5459157.5740986401,{"$f":"IF(A579=\"\",\"\",AL579-ROUND(AL579*OFFSET(Input!$S$27,$B579,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A579=\"\",\"\",ROUND(AP579*(1-OFFSET(Input!$T$27,MIN(B579,10),0,1,1)),2*FEE_rounding))","v":-5459157.5740986401},40842.425901359878,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A579=1,PMF_1st=0),0,ROUND(IF(A579=1,AI579,AL578)*OFFSET(Input!$O$27,IF(A579=121,-1,0)+MIN(B579,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A579=1,PMF_1st=0),0,IF(SUM($K$5:$L579)-$AU578>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B578,B579),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C579-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B579,99),0,1,1))*VLOOKUP($B579,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[576,48,12,null,87,{"$f":"IF(A580=\"\",\"\",IF(A580=1,Age_Full_Month,IF(F579=11,0,F579+1)))","v":11},87,0,{"$f":"IF(A580=\"\",\"\",IF(AND(F580=11,G580=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H580-Input!$E$10+SignDD),0))","v":0},1,0,0,0,{"$f":"IF(MOD(C580-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B580,99),0,1,1)*K580,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*L580,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B580,0,1,1)*M580,FEE_rounding)","v":0},0,0,{"$f":"IF(C580>=1,ROUND(K580*OFFSET(Input!$U$27,B580,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B580=1,0,IF($C580>=1,ROUND(OFFSET(Input!$X$27,B580,0,1,1)*AL579,AV_rounding),0))","v":0},{"$f":"IF(B580=1,0,IF(C580=1,ROUND(OFFSET(Input!$W$27,B580,0,1,1)*AVERAGE($AI$5,$AL$5:$AL578),AV_rounding),0))","v":0},0,0,71610,0,0,0,0,0,{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),OFFSET(Input!$G$27,B580,0,1,1)-AE580,0)","v":0},{"$f":"IF(AND(C580=1,OFFSET(Input!$G$27,B580,0,1,1)>0),MIN(OFFSET(Input!$G$27,B580,0,1,1),AP579),0)","v":0},0,0,0,0,0,0,0,-5459157.5740986401,-5530767.5740986401,-5502322.7654952202,-5502322.7654952202,{"$f":"IF(A580=\"\",\"\",AL580-ROUND(AL580*OFFSET(Input!$S$27,$B580,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A580=\"\",\"\",ROUND(AP580*(1-OFFSET(Input!$T$27,MIN(B580,10),0,1,1)),2*FEE_rounding))","v":-5502322.7654952202},-2322.7654952201992,0,0,0,5500000,5500000,3000000,5500000,71610,0,null,null,{"$f":"IF(AND(A580=1,PMF_1st=0),0,ROUND(IF(A580=1,AI580,AL579)*OFFSET(Input!$O$27,IF(A580=121,-1,0)+MIN(B580,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A580=1,PMF_1st=0),0,IF(SUM($K$5:$L580)-$AU579>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B579,B580),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C580-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B580,99),0,1,1))*VLOOKUP($B580,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[577,49,1,null,{"$f":"IF($A581=\"\",\"\",Age_Insured+B581-1)","v":88},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Month,IF(F580=11,0,F580+1)))","v":0},{"$f":"IF(A581=\"\",\"\",IF(A581=1,Age_Full_Year,IF(F580=11,G580+1,G580)))","v":88},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),DAY(EOMONTH((SignYY+INT(A581/12)+1911)&\"/\"&(IF(MOD(SignMM+A581-1,12)=0,12,MOD(SignMM+A581-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A581=\"\",\"\",IF(AND(F581=11,G581=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H581-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B581-1>=BPP,\"\",IF(AS580>0,1,0))","v":0},{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,IF(($BJ581+$AL580+$AP580+$AW581)/($BJ581+$AL580+$AP580)>$BK581,VLOOKUP($B581,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K581=0,0,IF(MOD(C581-1,12/Prem_Freq)=0,VLOOKUP(B581,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C581=1,VLOOKUP(B581,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C581-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B581,99),0,1,1)*K581,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*L581,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B581,0,1,1)*M581,FEE_rounding)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,K581-N581))","v":0},{"$f":"IF(A582=\"\",\"\",IF(K581=\"*****\",\"*****\",L581-O581+M581-P581))","v":0},{"$f":"IF(C581>=1,ROUND(K581*OFFSET(Input!$U$27,B581,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B581=1,0,IF($C581>=1,ROUND(OFFSET(Input!$X$27,B581,0,1,1)*AL580,AV_rounding),0))","v":0},{"$f":"IF(B581=1,0,IF(C581=1,ROUND(OFFSET(Input!$W$27,B581,0,1,1)*AVERAGE($AI$5,$AL$5:$AL579),AV_rounding),0))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,BA581,AI581))","v":0},{"$f":"IF(E581=\"\",\"\",IF(SUM(AI581,-V581)>BB581,BB581,SUM(AI581,-V581)))","v":0},{"$f":"IF(E581=\"\",\"\",IF(AI581>BA581+BB581,0,BA581-AI581))","v":77935},0,0,{"$f":"IF(E581=\" \",\" \",IF(Z581<BI580+BC581+BE581+BD581*0+BF581,BI580+BC581+BE581+BD581*0+BF581-BI580-Z581,0))","v":0},0,0,{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),OFFSET(Input!$G$27,B581,0,1,1)-AE581,0)","v":0},{"$f":"IF(AND(C581=1,OFFSET(Input!$G$27,B581,0,1,1)>0),MIN(OFFSET(Input!$G$27,B581,0,1,1),AP580),0)","v":0},{"$f":"IF(A582=\"\",\"\",AF580+AD581+AE581)","v":0},0,0,{"$f":"IF(A581=\"\",\"\",AL580+Q581+R581*0+IF(A581=1,0,SUM(S581:U581)))","v":0},{"$f":"IF(A581=\"\",\"\",AI581-V581-W581-Z581-AD581)","v":0},{"$f":"ROUND((AJ581-AB581)*(1+IRR_3)^(1/12)+IF(A581=1,S581,0),AV_rounding)","v":0},{"$f":"ROUND(AK581-AG581,AV_rounding)","v":0},-5502322.7654952202,-5580257.7654952202,{"$f":"ROUND((AN581-AC581)*(1+IRR_3)^(1/12),AV_rounding)","v":-5551558.4282024},{"$f":"ROUND(AO581-AH581,AV_rounding)","v":-5551558.4282024},{"$f":"IF(A581=\"\",\"\",AL581-ROUND(AL581*OFFSET(Input!$S$27,$B581,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A581=\"\",\"\",ROUND(AP581*(1-OFFSET(Input!$T$27,MIN(B581,10),0,1,1)),2*FEE_rounding))","v":-5551558.4282024},-51558.428202399984,0,{"$f":"IF(A582=\"\",\"\",AU580+AD581+AE581)","v":0},{"$f":"IF(A581=\"\",\"\",IF(K581=\"*****\",0,Q581+R581))","v":0},5500000,5500000,{"$f":"IF(A581=1,K581,MAX(AY580+K581-AD580-AE580,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ581/100000*VLOOKUP(Age_Insured+B581-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I581>0,I581/H581,1),2*FEE_rounding)*IF(G582>14,1,0)*IF(AND(I581=0,H581>0),0,1)","v":77935},0,null,null,{"$f":"IF(AND(A581=1,PMF_1st=0),0,ROUND(IF(A581=1,AI581,AL580)*OFFSET(Input!$O$27,IF(A581=121,-1,0)+MIN(B581,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A581=1,PMF_1st=0),0,IF(SUM($K$5:$L581)-$AU580>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B580,B581),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C581-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B581,99),0,1,1))*VLOOKUP($B581,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[{"$f":"A581+1","v":578},{"$f":"IF($A582=\"\",\"\",INT((A582-1)/12)+1)","v":49},{"$f":"IF($A582=\"\",\"\",MOD((A582-1),12)+1)","v":2},null,88,{"$f":"IF(A582=\"\",\"\",IF(A582=1,Age_Full_Month,IF(F581=11,0,F581+1)))","v":1},88,0,{"$f":"IF(A582=\"\",\"\",IF(AND(F582=11,G582=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H582-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C582-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B582,99),0,1,1)*K582,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*L582,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B582,0,1,1)*M582,FEE_rounding)","v":0},0,0,{"$f":"IF(C582>=1,ROUND(K582*OFFSET(Input!$U$27,B582,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B582=1,0,IF($C582>=1,ROUND(OFFSET(Input!$X$27,B582,0,1,1)*AL581,AV_rounding),0))","v":0},{"$f":"IF(B582=1,0,IF(C582=1,ROUND(OFFSET(Input!$W$27,B582,0,1,1)*AVERAGE($AI$5,$AL$5:$AL580),AV_rounding),0))","v":0},0,0,77935,{"$f":"Q582+R582","v":0},{"$f":"IF(E582=\" \",\" \",IF(AI582+AM582-V582>BI581+BC582+BD582+BF582+BE582,BI581+BC582+BD582+BF582+BE582,MAX(AI582+AM582-V582,0)))","v":0},0,{"$f":"BG582","v":0},0,{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),OFFSET(Input!$G$27,B582,0,1,1)-AE582,0)","v":0},{"$f":"IF(AND(C582=1,OFFSET(Input!$G$27,B582,0,1,1)>0),MIN(OFFSET(Input!$G$27,B582,0,1,1),AP581),0)","v":0},0,0,0,0,0,0,0,{"$f":"R582+AO581","v":-5551558.4282024},{"$f":"AM582-X582-AA582-AE582","v":-5629493.4282024},-5600540.8712644903,-5600540.8712644903,{"$f":"IF(A582=\"\",\"\",AL582-ROUND(AL582*OFFSET(Input!$S$27,$B582,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A582=\"\",\"\",ROUND(AP582*(1-OFFSET(Input!$T$27,MIN(B582,10),0,1,1)),2*FEE_rounding))","v":-5600540.8712644903},{"$f":"AW582+AL582+AP582","v":-100540.8712644903},0,0,0,{"$f":"AW581","v":5500000},{"$f":"AW582+AI582","v":5500000},3000000,{"$f":"IF(A582=\"\",\"\",AW582)","v":5500000},77935,0,null,null,{"$f":"IF(AND(A582=1,PMF_1st=0),0,ROUND(IF(A582=1,AI582,AL581)*OFFSET(Input!$O$27,IF(A582=121,-1,0)+MIN(B582,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A582=1,PMF_1st=0),0,IF(SUM($K$5:$L582)-$AU581>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B581,B582),21),0,1,1)))","v":0},null,null,{"$f":"BI581+BC582+BD582+BE582+BF582-Z582-AA582","v":0},{"$f":"IF(MOD($C582-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B582,99),0,1,1))*VLOOKUP($B582,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E582<=30,1.9,IF($E582<=40,1.6,IF($E582<=50,1.4,IF($E582<=60,1.2,IF($E582<=70,1.1,IF($E582<=90,1.02,1))))))","v":1.02}]
[579,49,3,null,88,{"$f":"IF(A583=\"\",\"\",IF(A583=1,Age_Full_Month,IF(F582=11,0,F582+1)))","v":2},88,0,{"$f":"IF(A583=\"\",\"\",IF(AND(F583=11,G583=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H583-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C583-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B583,99),0,1,1)*K583,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*L583,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B583,0,1,1)*M583,FEE_rounding)","v":0},0,0,{"$f":"IF(C583>=1,ROUND(K583*OFFSET(Input!$U$27,B583,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B583=1,0,IF($C583>=1,ROUND(OFFSET(Input!$X$27,B583,0,1,1)*AL582,AV_rounding),0))","v":0},{"$f":"IF(B583=1,0,IF(C583=1,ROUND(OFFSET(Input!$W$27,B583,0,1,1)*AVERAGE($AI$5,$AL$5:$AL581),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),OFFSET(Input!$G$27,B583,0,1,1)-AE583,0)","v":0},{"$f":"IF(AND(C583=1,OFFSET(Input!$G$27,B583,0,1,1)>0),MIN(OFFSET(Input!$G$27,B583,0,1,1),AP582),0)","v":0},0,0,0,0,0,0,0,-5600540.8712644903,-5678475.8712644903,-5649271.39699338,-5649271.39699338,{"$f":"IF(A583=\"\",\"\",AL583-ROUND(AL583*OFFSET(Input!$S$27,$B583,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A583=\"\",\"\",ROUND(AP583*(1-OFFSET(Input!$T$27,MIN(B583,10),0,1,1)),2*FEE_rounding))","v":-5649271.39699338},-149271.39699338004,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A583=1,PMF_1st=0),0,ROUND(IF(A583=1,AI583,AL582)*OFFSET(Input!$O$27,IF(A583=121,-1,0)+MIN(B583,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A583=1,PMF_1st=0),0,IF(SUM($K$5:$L583)-$AU582>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B582,B583),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C583-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B583,99),0,1,1))*VLOOKUP($B583,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[580,49,4,null,88,{"$f":"IF(A584=\"\",\"\",IF(A584=1,Age_Full_Month,IF(F583=11,0,F583+1)))","v":3},88,0,{"$f":"IF(A584=\"\",\"\",IF(AND(F584=11,G584=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H584-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C584-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B584,99),0,1,1)*K584,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*L584,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B584,0,1,1)*M584,FEE_rounding)","v":0},0,0,{"$f":"IF(C584>=1,ROUND(K584*OFFSET(Input!$U$27,B584,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B584=1,0,IF($C584>=1,ROUND(OFFSET(Input!$X$27,B584,0,1,1)*AL583,AV_rounding),0))","v":0},{"$f":"IF(B584=1,0,IF(C584=1,ROUND(OFFSET(Input!$W$27,B584,0,1,1)*AVERAGE($AI$5,$AL$5:$AL582),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),OFFSET(Input!$G$27,B584,0,1,1)-AE584,0)","v":0},{"$f":"IF(AND(C584=1,OFFSET(Input!$G$27,B584,0,1,1)>0),MIN(OFFSET(Input!$G$27,B584,0,1,1),AP583),0)","v":0},0,0,0,0,0,0,0,-5649271.39699338,-5727206.39699338,-5697751.3010031497,-5697751.3010031497,{"$f":"IF(A584=\"\",\"\",AL584-ROUND(AL584*OFFSET(Input!$S$27,$B584,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A584=\"\",\"\",ROUND(AP584*(1-OFFSET(Input!$T$27,MIN(B584,10),0,1,1)),2*FEE_rounding))","v":-5697751.3010031497},-197751.30100314971,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A584=1,PMF_1st=0),0,ROUND(IF(A584=1,AI584,AL583)*OFFSET(Input!$O$27,IF(A584=121,-1,0)+MIN(B584,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A584=1,PMF_1st=0),0,IF(SUM($K$5:$L584)-$AU583>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B583,B584),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C584-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B584,99),0,1,1))*VLOOKUP($B584,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[581,49,5,null,88,{"$f":"IF(A585=\"\",\"\",IF(A585=1,Age_Full_Month,IF(F584=11,0,F584+1)))","v":4},88,0,{"$f":"IF(A585=\"\",\"\",IF(AND(F585=11,G585=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H585-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C585-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B585,99),0,1,1)*K585,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*L585,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B585,0,1,1)*M585,FEE_rounding)","v":0},0,0,{"$f":"IF(C585>=1,ROUND(K585*OFFSET(Input!$U$27,B585,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B585=1,0,IF($C585>=1,ROUND(OFFSET(Input!$X$27,B585,0,1,1)*AL584,AV_rounding),0))","v":0},{"$f":"IF(B585=1,0,IF(C585=1,ROUND(OFFSET(Input!$W$27,B585,0,1,1)*AVERAGE($AI$5,$AL$5:$AL583),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),OFFSET(Input!$G$27,B585,0,1,1)-AE585,0)","v":0},{"$f":"IF(AND(C585=1,OFFSET(Input!$G$27,B585,0,1,1)>0),MIN(OFFSET(Input!$G$27,B585,0,1,1),AP584),0)","v":0},0,0,0,0,0,0,0,-5697751.3010031497,-5775686.3010031497,-5745981.8722445099,-5745981.8722445099,{"$f":"IF(A585=\"\",\"\",AL585-ROUND(AL585*OFFSET(Input!$S$27,$B585,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A585=\"\",\"\",ROUND(AP585*(1-OFFSET(Input!$T$27,MIN(B585,10),0,1,1)),2*FEE_rounding))","v":-5745981.8722445099},-245981.87224450987,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A585=1,PMF_1st=0),0,ROUND(IF(A585=1,AI585,AL584)*OFFSET(Input!$O$27,IF(A585=121,-1,0)+MIN(B585,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A585=1,PMF_1st=0),0,IF(SUM($K$5:$L585)-$AU584>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B584,B585),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C585-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B585,99),0,1,1))*VLOOKUP($B585,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[582,49,6,null,88,{"$f":"IF(A586=\"\",\"\",IF(A586=1,Age_Full_Month,IF(F585=11,0,F585+1)))","v":5},88,0,{"$f":"IF(A586=\"\",\"\",IF(AND(F586=11,G586=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H586-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C586-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B586,99),0,1,1)*K586,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*L586,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B586,0,1,1)*M586,FEE_rounding)","v":0},0,0,{"$f":"IF(C586>=1,ROUND(K586*OFFSET(Input!$U$27,B586,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B586=1,0,IF($C586>=1,ROUND(OFFSET(Input!$X$27,B586,0,1,1)*AL585,AV_rounding),0))","v":0},{"$f":"IF(B586=1,0,IF(C586=1,ROUND(OFFSET(Input!$W$27,B586,0,1,1)*AVERAGE($AI$5,$AL$5:$AL584),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),OFFSET(Input!$G$27,B586,0,1,1)-AE586,0)","v":0},{"$f":"IF(AND(C586=1,OFFSET(Input!$G$27,B586,0,1,1)>0),MIN(OFFSET(Input!$G$27,B586,0,1,1),AP585),0)","v":0},0,0,0,0,0,0,0,-5745981.8722445099,-5823916.8722445099,-5793964.3930390896,-5793964.3930390896,{"$f":"IF(A586=\"\",\"\",AL586-ROUND(AL586*OFFSET(Input!$S$27,$B586,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A586=\"\",\"\",ROUND(AP586*(1-OFFSET(Input!$T$27,MIN(B586,10),0,1,1)),2*FEE_rounding))","v":-5793964.3930390896},-293964.39303908963,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A586=1,PMF_1st=0),0,ROUND(IF(A586=1,AI586,AL585)*OFFSET(Input!$O$27,IF(A586=121,-1,0)+MIN(B586,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A586=1,PMF_1st=0),0,IF(SUM($K$5:$L586)-$AU585>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B585,B586),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C586-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B586,99),0,1,1))*VLOOKUP($B586,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[583,49,7,null,88,{"$f":"IF(A587=\"\",\"\",IF(A587=1,Age_Full_Month,IF(F586=11,0,F586+1)))","v":6},88,0,{"$f":"IF(A587=\"\",\"\",IF(AND(F587=11,G587=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H587-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C587-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B587,99),0,1,1)*K587,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*L587,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B587,0,1,1)*M587,FEE_rounding)","v":0},0,0,{"$f":"IF(C587>=1,ROUND(K587*OFFSET(Input!$U$27,B587,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B587=1,0,IF($C587>=1,ROUND(OFFSET(Input!$X$27,B587,0,1,1)*AL586,AV_rounding),0))","v":0},{"$f":"IF(B587=1,0,IF(C587=1,ROUND(OFFSET(Input!$W$27,B587,0,1,1)*AVERAGE($AI$5,$AL$5:$AL585),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),OFFSET(Input!$G$27,B587,0,1,1)-AE587,0)","v":0},{"$f":"IF(AND(C587=1,OFFSET(Input!$G$27,B587,0,1,1)>0),MIN(OFFSET(Input!$G$27,B587,0,1,1),AP586),0)","v":0},0,0,0,0,0,0,0,-5793964.3930390896,-5871899.3930390896,-5841700.1391135203,-5841700.1391135203,{"$f":"IF(A587=\"\",\"\",AL587-ROUND(AL587*OFFSET(Input!$S$27,$B587,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A587=\"\",\"\",ROUND(AP587*(1-OFFSET(Input!$T$27,MIN(B587,10),0,1,1)),2*FEE_rounding))","v":-5841700.1391135203},-341700.13911352027,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A587=1,PMF_1st=0),0,ROUND(IF(A587=1,AI587,AL586)*OFFSET(Input!$O$27,IF(A587=121,-1,0)+MIN(B587,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A587=1,PMF_1st=0),0,IF(SUM($K$5:$L587)-$AU586>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B586,B587),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C587-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B587,99),0,1,1))*VLOOKUP($B587,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[584,49,8,null,88,{"$f":"IF(A588=\"\",\"\",IF(A588=1,Age_Full_Month,IF(F587=11,0,F587+1)))","v":7},88,0,{"$f":"IF(A588=\"\",\"\",IF(AND(F588=11,G588=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H588-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C588-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B588,99),0,1,1)*K588,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*L588,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B588,0,1,1)*M588,FEE_rounding)","v":0},0,0,{"$f":"IF(C588>=1,ROUND(K588*OFFSET(Input!$U$27,B588,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B588=1,0,IF($C588>=1,ROUND(OFFSET(Input!$X$27,B588,0,1,1)*AL587,AV_rounding),0))","v":0},{"$f":"IF(B588=1,0,IF(C588=1,ROUND(OFFSET(Input!$W$27,B588,0,1,1)*AVERAGE($AI$5,$AL$5:$AL586),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),OFFSET(Input!$G$27,B588,0,1,1)-AE588,0)","v":0},{"$f":"IF(AND(C588=1,OFFSET(Input!$G$27,B588,0,1,1)>0),MIN(OFFSET(Input!$G$27,B588,0,1,1),AP587),0)","v":0},0,0,0,0,0,0,0,-5841700.1391135203,-5919635.1391135203,-5889190.3796333503,-5889190.3796333503,{"$f":"IF(A588=\"\",\"\",AL588-ROUND(AL588*OFFSET(Input!$S$27,$B588,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A588=\"\",\"\",ROUND(AP588*(1-OFFSET(Input!$T$27,MIN(B588,10),0,1,1)),2*FEE_rounding))","v":-5889190.3796333503},-389190.3796333503,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A588=1,PMF_1st=0),0,ROUND(IF(A588=1,AI588,AL587)*OFFSET(Input!$O$27,IF(A588=121,-1,0)+MIN(B588,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A588=1,PMF_1st=0),0,IF(SUM($K$5:$L588)-$AU587>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B587,B588),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C588-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B588,99),0,1,1))*VLOOKUP($B588,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[585,49,9,null,88,{"$f":"IF(A589=\"\",\"\",IF(A589=1,Age_Full_Month,IF(F588=11,0,F588+1)))","v":8},88,0,{"$f":"IF(A589=\"\",\"\",IF(AND(F589=11,G589=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H589-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C589-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B589,99),0,1,1)*K589,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*L589,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B589,0,1,1)*M589,FEE_rounding)","v":0},0,0,{"$f":"IF(C589>=1,ROUND(K589*OFFSET(Input!$U$27,B589,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B589=1,0,IF($C589>=1,ROUND(OFFSET(Input!$X$27,B589,0,1,1)*AL588,AV_rounding),0))","v":0},{"$f":"IF(B589=1,0,IF(C589=1,ROUND(OFFSET(Input!$W$27,B589,0,1,1)*AVERAGE($AI$5,$AL$5:$AL587),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),OFFSET(Input!$G$27,B589,0,1,1)-AE589,0)","v":0},{"$f":"IF(AND(C589=1,OFFSET(Input!$G$27,B589,0,1,1)>0),MIN(OFFSET(Input!$G$27,B589,0,1,1),AP588),0)","v":0},0,0,0,0,0,0,0,-5889190.3796333503,-5967125.3796333503,-5936436.3772368003,-5936436.3772368003,{"$f":"IF(A589=\"\",\"\",AL589-ROUND(AL589*OFFSET(Input!$S$27,$B589,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A589=\"\",\"\",ROUND(AP589*(1-OFFSET(Input!$T$27,MIN(B589,10),0,1,1)),2*FEE_rounding))","v":-5936436.3772368003},-436436.37723680027,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A589=1,PMF_1st=0),0,ROUND(IF(A589=1,AI589,AL588)*OFFSET(Input!$O$27,IF(A589=121,-1,0)+MIN(B589,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A589=1,PMF_1st=0),0,IF(SUM($K$5:$L589)-$AU588>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B588,B589),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C589-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B589,99),0,1,1))*VLOOKUP($B589,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[586,49,10,null,88,{"$f":"IF(A590=\"\",\"\",IF(A590=1,Age_Full_Month,IF(F589=11,0,F589+1)))","v":9},88,0,{"$f":"IF(A590=\"\",\"\",IF(AND(F590=11,G590=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H590-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C590-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B590,99),0,1,1)*K590,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*L590,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B590,0,1,1)*M590,FEE_rounding)","v":0},0,0,{"$f":"IF(C590>=1,ROUND(K590*OFFSET(Input!$U$27,B590,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B590=1,0,IF($C590>=1,ROUND(OFFSET(Input!$X$27,B590,0,1,1)*AL589,AV_rounding),0))","v":0},{"$f":"IF(B590=1,0,IF(C590=1,ROUND(OFFSET(Input!$W$27,B590,0,1,1)*AVERAGE($AI$5,$AL$5:$AL588),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),OFFSET(Input!$G$27,B590,0,1,1)-AE590,0)","v":0},{"$f":"IF(AND(C590=1,OFFSET(Input!$G$27,B590,0,1,1)>0),MIN(OFFSET(Input!$G$27,B590,0,1,1),AP589),0)","v":0},0,0,0,0,0,0,0,-5936436.3772368003,-6014371.3772368003,-5983439.3880683202,-5983439.3880683202,{"$f":"IF(A590=\"\",\"\",AL590-ROUND(AL590*OFFSET(Input!$S$27,$B590,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A590=\"\",\"\",ROUND(AP590*(1-OFFSET(Input!$T$27,MIN(B590,10),0,1,1)),2*FEE_rounding))","v":-5983439.3880683202},-483439.38806832023,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A590=1,PMF_1st=0),0,ROUND(IF(A590=1,AI590,AL589)*OFFSET(Input!$O$27,IF(A590=121,-1,0)+MIN(B590,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A590=1,PMF_1st=0),0,IF(SUM($K$5:$L590)-$AU589>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B589,B590),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C590-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B590,99),0,1,1))*VLOOKUP($B590,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[587,49,11,null,88,{"$f":"IF(A591=\"\",\"\",IF(A591=1,Age_Full_Month,IF(F590=11,0,F590+1)))","v":10},88,0,{"$f":"IF(A591=\"\",\"\",IF(AND(F591=11,G591=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H591-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C591-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B591,99),0,1,1)*K591,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*L591,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B591,0,1,1)*M591,FEE_rounding)","v":0},0,0,{"$f":"IF(C591>=1,ROUND(K591*OFFSET(Input!$U$27,B591,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B591=1,0,IF($C591>=1,ROUND(OFFSET(Input!$X$27,B591,0,1,1)*AL590,AV_rounding),0))","v":0},{"$f":"IF(B591=1,0,IF(C591=1,ROUND(OFFSET(Input!$W$27,B591,0,1,1)*AVERAGE($AI$5,$AL$5:$AL589),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),OFFSET(Input!$G$27,B591,0,1,1)-AE591,0)","v":0},{"$f":"IF(AND(C591=1,OFFSET(Input!$G$27,B591,0,1,1)>0),MIN(OFFSET(Input!$G$27,B591,0,1,1),AP590),0)","v":0},0,0,0,0,0,0,0,-5983439.3880683202,-6061374.3880683202,-6030200.661812,-6030200.661812,{"$f":"IF(A591=\"\",\"\",AL591-ROUND(AL591*OFFSET(Input!$S$27,$B591,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A591=\"\",\"\",ROUND(AP591*(1-OFFSET(Input!$T$27,MIN(B591,10),0,1,1)),2*FEE_rounding))","v":-6030200.661812},-530200.66181199998,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A591=1,PMF_1st=0),0,ROUND(IF(A591=1,AI591,AL590)*OFFSET(Input!$O$27,IF(A591=121,-1,0)+MIN(B591,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A591=1,PMF_1st=0),0,IF(SUM($K$5:$L591)-$AU590>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B590,B591),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C591-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B591,99),0,1,1))*VLOOKUP($B591,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[588,49,12,null,88,{"$f":"IF(A592=\"\",\"\",IF(A592=1,Age_Full_Month,IF(F591=11,0,F591+1)))","v":11},88,0,{"$f":"IF(A592=\"\",\"\",IF(AND(F592=11,G592=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H592-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C592-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B592,99),0,1,1)*K592,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*L592,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B592,0,1,1)*M592,FEE_rounding)","v":0},0,0,{"$f":"IF(C592>=1,ROUND(K592*OFFSET(Input!$U$27,B592,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B592=1,0,IF($C592>=1,ROUND(OFFSET(Input!$X$27,B592,0,1,1)*AL591,AV_rounding),0))","v":0},{"$f":"IF(B592=1,0,IF(C592=1,ROUND(OFFSET(Input!$W$27,B592,0,1,1)*AVERAGE($AI$5,$AL$5:$AL590),AV_rounding),0))","v":0},0,0,77935,0,0,0,0,0,{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),OFFSET(Input!$G$27,B592,0,1,1)-AE592,0)","v":0},{"$f":"IF(AND(C592=1,OFFSET(Input!$G$27,B592,0,1,1)>0),MIN(OFFSET(Input!$G$27,B592,0,1,1),AP591),0)","v":0},0,0,0,0,0,0,0,-6030200.661812,-6108135.661812,-6076721.4417247903,-6076721.4417247903,{"$f":"IF(A592=\"\",\"\",AL592-ROUND(AL592*OFFSET(Input!$S$27,$B592,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A592=\"\",\"\",ROUND(AP592*(1-OFFSET(Input!$T$27,MIN(B592,10),0,1,1)),2*FEE_rounding))","v":-6076721.4417247903},-576721.44172479026,0,0,0,5500000,5500000,3000000,5500000,77935,0,null,null,{"$f":"IF(AND(A592=1,PMF_1st=0),0,ROUND(IF(A592=1,AI592,AL591)*OFFSET(Input!$O$27,IF(A592=121,-1,0)+MIN(B592,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A592=1,PMF_1st=0),0,IF(SUM($K$5:$L592)-$AU591>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B591,B592),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C592-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B592,99),0,1,1))*VLOOKUP($B592,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[589,50,1,null,89,{"$f":"IF(A593=\"\",\"\",IF(A593=1,Age_Full_Month,IF(F592=11,0,F592+1)))","v":0},89,0,{"$f":"IF(A593=\"\",\"\",IF(AND(F593=11,G593=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H593-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C593-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B593,99),0,1,1)*K593,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*L593,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B593,0,1,1)*M593,FEE_rounding)","v":0},0,0,{"$f":"IF(C593>=1,ROUND(K593*OFFSET(Input!$U$27,B593,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B593=1,0,IF($C593>=1,ROUND(OFFSET(Input!$X$27,B593,0,1,1)*AL592,AV_rounding),0))","v":0},{"$f":"IF(B593=1,0,IF(C593=1,ROUND(OFFSET(Input!$W$27,B593,0,1,1)*AVERAGE($AI$5,$AL$5:$AL591),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),OFFSET(Input!$G$27,B593,0,1,1)-AE593,0)","v":0},{"$f":"IF(AND(C593=1,OFFSET(Input!$G$27,B593,0,1,1)>0),MIN(OFFSET(Input!$G$27,B593,0,1,1),AP592),0)","v":0},0,0,0,0,0,0,0,-6076721.4417247903,-6161476.4417247903,-6129787.8893220201,-6129787.8893220201,{"$f":"IF(A593=\"\",\"\",AL593-ROUND(AL593*OFFSET(Input!$S$27,$B593,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A593=\"\",\"\",ROUND(AP593*(1-OFFSET(Input!$T$27,MIN(B593,10),0,1,1)),2*FEE_rounding))","v":-6129787.8893220201},-629787.88932202011,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A593=1,PMF_1st=0),0,ROUND(IF(A593=1,AI593,AL592)*OFFSET(Input!$O$27,IF(A593=121,-1,0)+MIN(B593,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A593=1,PMF_1st=0),0,IF(SUM($K$5:$L593)-$AU592>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B592,B593),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C593-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B593,99),0,1,1))*VLOOKUP($B593,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[590,50,2,null,89,{"$f":"IF(A594=\"\",\"\",IF(A594=1,Age_Full_Month,IF(F593=11,0,F593+1)))","v":1},89,0,{"$f":"IF(A594=\"\",\"\",IF(AND(F594=11,G594=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H594-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C594-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B594,99),0,1,1)*K594,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*L594,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B594,0,1,1)*M594,FEE_rounding)","v":0},0,0,{"$f":"IF(C594>=1,ROUND(K594*OFFSET(Input!$U$27,B594,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B594=1,0,IF($C594>=1,ROUND(OFFSET(Input!$X$27,B594,0,1,1)*AL593,AV_rounding),0))","v":0},{"$f":"IF(B594=1,0,IF(C594=1,ROUND(OFFSET(Input!$W$27,B594,0,1,1)*AVERAGE($AI$5,$AL$5:$AL592),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),OFFSET(Input!$G$27,B594,0,1,1)-AE594,0)","v":0},{"$f":"IF(AND(C594=1,OFFSET(Input!$G$27,B594,0,1,1)>0),MIN(OFFSET(Input!$G$27,B594,0,1,1),AP593),0)","v":0},0,0,0,0,0,0,0,-6129787.8893220201,-6214542.8893220201,-6182581.41549832,-6182581.41549832,{"$f":"IF(A594=\"\",\"\",AL594-ROUND(AL594*OFFSET(Input!$S$27,$B594,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A594=\"\",\"\",ROUND(AP594*(1-OFFSET(Input!$T$27,MIN(B594,10),0,1,1)),2*FEE_rounding))","v":-6182581.41549832},-682581.41549832001,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A594=1,PMF_1st=0),0,ROUND(IF(A594=1,AI594,AL593)*OFFSET(Input!$O$27,IF(A594=121,-1,0)+MIN(B594,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A594=1,PMF_1st=0),0,IF(SUM($K$5:$L594)-$AU593>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B593,B594),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C594-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B594,99),0,1,1))*VLOOKUP($B594,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[591,50,3,null,89,{"$f":"IF(A595=\"\",\"\",IF(A595=1,Age_Full_Month,IF(F594=11,0,F594+1)))","v":2},89,0,{"$f":"IF(A595=\"\",\"\",IF(AND(F595=11,G595=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H595-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C595-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B595,99),0,1,1)*K595,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*L595,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B595,0,1,1)*M595,FEE_rounding)","v":0},0,0,{"$f":"IF(C595>=1,ROUND(K595*OFFSET(Input!$U$27,B595,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B595=1,0,IF($C595>=1,ROUND(OFFSET(Input!$X$27,B595,0,1,1)*AL594,AV_rounding),0))","v":0},{"$f":"IF(B595=1,0,IF(C595=1,ROUND(OFFSET(Input!$W$27,B595,0,1,1)*AVERAGE($AI$5,$AL$5:$AL593),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),OFFSET(Input!$G$27,B595,0,1,1)-AE595,0)","v":0},{"$f":"IF(AND(C595=1,OFFSET(Input!$G$27,B595,0,1,1)>0),MIN(OFFSET(Input!$G$27,B595,0,1,1),AP594),0)","v":0},0,0,0,0,0,0,0,-6182581.41549832,-6267336.41549832,-6235103.4238920603,-6235103.4238920603,{"$f":"IF(A595=\"\",\"\",AL595-ROUND(AL595*OFFSET(Input!$S$27,$B595,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A595=\"\",\"\",ROUND(AP595*(1-OFFSET(Input!$T$27,MIN(B595,10),0,1,1)),2*FEE_rounding))","v":-6235103.4238920603},-735103.42389206029,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A595=1,PMF_1st=0),0,ROUND(IF(A595=1,AI595,AL594)*OFFSET(Input!$O$27,IF(A595=121,-1,0)+MIN(B595,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A595=1,PMF_1st=0),0,IF(SUM($K$5:$L595)-$AU594>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B594,B595),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C595-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B595,99),0,1,1))*VLOOKUP($B595,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[592,50,4,null,89,{"$f":"IF(A596=\"\",\"\",IF(A596=1,Age_Full_Month,IF(F595=11,0,F595+1)))","v":3},89,0,{"$f":"IF(A596=\"\",\"\",IF(AND(F596=11,G596=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H596-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C596-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B596,99),0,1,1)*K596,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*L596,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B596,0,1,1)*M596,FEE_rounding)","v":0},0,0,{"$f":"IF(C596>=1,ROUND(K596*OFFSET(Input!$U$27,B596,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B596=1,0,IF($C596>=1,ROUND(OFFSET(Input!$X$27,B596,0,1,1)*AL595,AV_rounding),0))","v":0},{"$f":"IF(B596=1,0,IF(C596=1,ROUND(OFFSET(Input!$W$27,B596,0,1,1)*AVERAGE($AI$5,$AL$5:$AL594),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),OFFSET(Input!$G$27,B596,0,1,1)-AE596,0)","v":0},{"$f":"IF(AND(C596=1,OFFSET(Input!$G$27,B596,0,1,1)>0),MIN(OFFSET(Input!$G$27,B596,0,1,1),AP595),0)","v":0},0,0,0,0,0,0,0,-6235103.4238920603,-6319858.4238920603,-6287355.3109226804,-6287355.3109226804,{"$f":"IF(A596=\"\",\"\",AL596-ROUND(AL596*OFFSET(Input!$S$27,$B596,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A596=\"\",\"\",ROUND(AP596*(1-OFFSET(Input!$T$27,MIN(B596,10),0,1,1)),2*FEE_rounding))","v":-6287355.3109226804},-787355.31092268042,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A596=1,PMF_1st=0),0,ROUND(IF(A596=1,AI596,AL595)*OFFSET(Input!$O$27,IF(A596=121,-1,0)+MIN(B596,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A596=1,PMF_1st=0),0,IF(SUM($K$5:$L596)-$AU595>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B595,B596),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C596-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B596,99),0,1,1))*VLOOKUP($B596,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[593,50,5,null,89,{"$f":"IF(A597=\"\",\"\",IF(A597=1,Age_Full_Month,IF(F596=11,0,F596+1)))","v":4},89,0,{"$f":"IF(A597=\"\",\"\",IF(AND(F597=11,G597=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H597-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C597-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B597,99),0,1,1)*K597,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*L597,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B597,0,1,1)*M597,FEE_rounding)","v":0},0,0,{"$f":"IF(C597>=1,ROUND(K597*OFFSET(Input!$U$27,B597,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B597=1,0,IF($C597>=1,ROUND(OFFSET(Input!$X$27,B597,0,1,1)*AL596,AV_rounding),0))","v":0},{"$f":"IF(B597=1,0,IF(C597=1,ROUND(OFFSET(Input!$W$27,B597,0,1,1)*AVERAGE($AI$5,$AL$5:$AL595),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),OFFSET(Input!$G$27,B597,0,1,1)-AE597,0)","v":0},{"$f":"IF(AND(C597=1,OFFSET(Input!$G$27,B597,0,1,1)>0),MIN(OFFSET(Input!$G$27,B597,0,1,1),AP596),0)","v":0},0,0,0,0,0,0,0,-6287355.3109226804,-6372110.3109226804,-6339338.4658278096,-6339338.4658278096,{"$f":"IF(A597=\"\",\"\",AL597-ROUND(AL597*OFFSET(Input!$S$27,$B597,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A597=\"\",\"\",ROUND(AP597*(1-OFFSET(Input!$T$27,MIN(B597,10),0,1,1)),2*FEE_rounding))","v":-6339338.4658278096},-839338.46582780965,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A597=1,PMF_1st=0),0,ROUND(IF(A597=1,AI597,AL596)*OFFSET(Input!$O$27,IF(A597=121,-1,0)+MIN(B597,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A597=1,PMF_1st=0),0,IF(SUM($K$5:$L597)-$AU596>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B596,B597),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C597-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B597,99),0,1,1))*VLOOKUP($B597,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[594,50,6,null,89,{"$f":"IF(A598=\"\",\"\",IF(A598=1,Age_Full_Month,IF(F597=11,0,F597+1)))","v":5},89,0,{"$f":"IF(A598=\"\",\"\",IF(AND(F598=11,G598=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H598-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C598-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B598,99),0,1,1)*K598,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*L598,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B598,0,1,1)*M598,FEE_rounding)","v":0},0,0,{"$f":"IF(C598>=1,ROUND(K598*OFFSET(Input!$U$27,B598,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B598=1,0,IF($C598>=1,ROUND(OFFSET(Input!$X$27,B598,0,1,1)*AL597,AV_rounding),0))","v":0},{"$f":"IF(B598=1,0,IF(C598=1,ROUND(OFFSET(Input!$W$27,B598,0,1,1)*AVERAGE($AI$5,$AL$5:$AL596),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),OFFSET(Input!$G$27,B598,0,1,1)-AE598,0)","v":0},{"$f":"IF(AND(C598=1,OFFSET(Input!$G$27,B598,0,1,1)>0),MIN(OFFSET(Input!$G$27,B598,0,1,1),AP597),0)","v":0},0,0,0,0,0,0,0,-6339338.4658278096,-6424093.4658278096,-6391054.2707002303,-6391054.2707002303,{"$f":"IF(A598=\"\",\"\",AL598-ROUND(AL598*OFFSET(Input!$S$27,$B598,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A598=\"\",\"\",ROUND(AP598*(1-OFFSET(Input!$T$27,MIN(B598,10),0,1,1)),2*FEE_rounding))","v":-6391054.2707002303},-891054.27070023026,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A598=1,PMF_1st=0),0,ROUND(IF(A598=1,AI598,AL597)*OFFSET(Input!$O$27,IF(A598=121,-1,0)+MIN(B598,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A598=1,PMF_1st=0),0,IF(SUM($K$5:$L598)-$AU597>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B597,B598),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C598-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B598,99),0,1,1))*VLOOKUP($B598,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[595,50,7,null,89,{"$f":"IF(A599=\"\",\"\",IF(A599=1,Age_Full_Month,IF(F598=11,0,F598+1)))","v":6},89,0,{"$f":"IF(A599=\"\",\"\",IF(AND(F599=11,G599=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H599-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C599-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B599,99),0,1,1)*K599,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*L599,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B599,0,1,1)*M599,FEE_rounding)","v":0},0,0,{"$f":"IF(C599>=1,ROUND(K599*OFFSET(Input!$U$27,B599,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B599=1,0,IF($C599>=1,ROUND(OFFSET(Input!$X$27,B599,0,1,1)*AL598,AV_rounding),0))","v":0},{"$f":"IF(B599=1,0,IF(C599=1,ROUND(OFFSET(Input!$W$27,B599,0,1,1)*AVERAGE($AI$5,$AL$5:$AL597),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),OFFSET(Input!$G$27,B599,0,1,1)-AE599,0)","v":0},{"$f":"IF(AND(C599=1,OFFSET(Input!$G$27,B599,0,1,1)>0),MIN(OFFSET(Input!$G$27,B599,0,1,1),AP598),0)","v":0},0,0,0,0,0,0,0,-6391054.2707002303,-6475809.2707002303,-6442504.1005245801,-6442504.1005245801,{"$f":"IF(A599=\"\",\"\",AL599-ROUND(AL599*OFFSET(Input!$S$27,$B599,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A599=\"\",\"\",ROUND(AP599*(1-OFFSET(Input!$T$27,MIN(B599,10),0,1,1)),2*FEE_rounding))","v":-6442504.1005245801},-942504.10052458011,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A599=1,PMF_1st=0),0,ROUND(IF(A599=1,AI599,AL598)*OFFSET(Input!$O$27,IF(A599=121,-1,0)+MIN(B599,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A599=1,PMF_1st=0),0,IF(SUM($K$5:$L599)-$AU598>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B598,B599),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C599-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B599,99),0,1,1))*VLOOKUP($B599,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[596,50,8,null,89,{"$f":"IF(A600=\"\",\"\",IF(A600=1,Age_Full_Month,IF(F599=11,0,F599+1)))","v":7},89,0,{"$f":"IF(A600=\"\",\"\",IF(AND(F600=11,G600=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H600-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C600-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B600,99),0,1,1)*K600,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*L600,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B600,0,1,1)*M600,FEE_rounding)","v":0},0,0,{"$f":"IF(C600>=1,ROUND(K600*OFFSET(Input!$U$27,B600,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B600=1,0,IF($C600>=1,ROUND(OFFSET(Input!$X$27,B600,0,1,1)*AL599,AV_rounding),0))","v":0},{"$f":"IF(B600=1,0,IF(C600=1,ROUND(OFFSET(Input!$W$27,B600,0,1,1)*AVERAGE($AI$5,$AL$5:$AL598),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),OFFSET(Input!$G$27,B600,0,1,1)-AE600,0)","v":0},{"$f":"IF(AND(C600=1,OFFSET(Input!$G$27,B600,0,1,1)>0),MIN(OFFSET(Input!$G$27,B600,0,1,1),AP599),0)","v":0},0,0,0,0,0,0,0,-6442504.1005245801,-6527259.1005245801,-6493689.3232139498,-6493689.3232139498,{"$f":"IF(A600=\"\",\"\",AL600-ROUND(AL600*OFFSET(Input!$S$27,$B600,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A600=\"\",\"\",ROUND(AP600*(1-OFFSET(Input!$T$27,MIN(B600,10),0,1,1)),2*FEE_rounding))","v":-6493689.3232139498},-993689.3232139498,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A600=1,PMF_1st=0),0,ROUND(IF(A600=1,AI600,AL599)*OFFSET(Input!$O$27,IF(A600=121,-1,0)+MIN(B600,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A600=1,PMF_1st=0),0,IF(SUM($K$5:$L600)-$AU599>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B599,B600),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C600-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B600,99),0,1,1))*VLOOKUP($B600,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[597,50,9,null,89,{"$f":"IF(A601=\"\",\"\",IF(A601=1,Age_Full_Month,IF(F600=11,0,F600+1)))","v":8},89,0,{"$f":"IF(A601=\"\",\"\",IF(AND(F601=11,G601=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H601-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C601-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B601,99),0,1,1)*K601,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*L601,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B601,0,1,1)*M601,FEE_rounding)","v":0},0,0,{"$f":"IF(C601>=1,ROUND(K601*OFFSET(Input!$U$27,B601,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B601=1,0,IF($C601>=1,ROUND(OFFSET(Input!$X$27,B601,0,1,1)*AL600,AV_rounding),0))","v":0},{"$f":"IF(B601=1,0,IF(C601=1,ROUND(OFFSET(Input!$W$27,B601,0,1,1)*AVERAGE($AI$5,$AL$5:$AL599),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),OFFSET(Input!$G$27,B601,0,1,1)-AE601,0)","v":0},{"$f":"IF(AND(C601=1,OFFSET(Input!$G$27,B601,0,1,1)>0),MIN(OFFSET(Input!$G$27,B601,0,1,1),AP600),0)","v":0},0,0,0,0,0,0,0,-6493689.3232139498,-6578444.3232139498,-6544611.2996462304,-6544611.2996462304,{"$f":"IF(A601=\"\",\"\",AL601-ROUND(AL601*OFFSET(Input!$S$27,$B601,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A601=\"\",\"\",ROUND(AP601*(1-OFFSET(Input!$T$27,MIN(B601,10),0,1,1)),2*FEE_rounding))","v":-6544611.2996462304},-1044611.2996462304,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A601=1,PMF_1st=0),0,ROUND(IF(A601=1,AI601,AL600)*OFFSET(Input!$O$27,IF(A601=121,-1,0)+MIN(B601,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A601=1,PMF_1st=0),0,IF(SUM($K$5:$L601)-$AU600>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B600,B601),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C601-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B601,99),0,1,1))*VLOOKUP($B601,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[598,50,10,null,89,{"$f":"IF(A602=\"\",\"\",IF(A602=1,Age_Full_Month,IF(F601=11,0,F601+1)))","v":9},89,0,{"$f":"IF(A602=\"\",\"\",IF(AND(F602=11,G602=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H602-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C602-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B602,99),0,1,1)*K602,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*L602,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B602,0,1,1)*M602,FEE_rounding)","v":0},0,0,{"$f":"IF(C602>=1,ROUND(K602*OFFSET(Input!$U$27,B602,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B602=1,0,IF($C602>=1,ROUND(OFFSET(Input!$X$27,B602,0,1,1)*AL601,AV_rounding),0))","v":0},{"$f":"IF(B602=1,0,IF(C602=1,ROUND(OFFSET(Input!$W$27,B602,0,1,1)*AVERAGE($AI$5,$AL$5:$AL600),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),OFFSET(Input!$G$27,B602,0,1,1)-AE602,0)","v":0},{"$f":"IF(AND(C602=1,OFFSET(Input!$G$27,B602,0,1,1)>0),MIN(OFFSET(Input!$G$27,B602,0,1,1),AP601),0)","v":0},0,0,0,0,0,0,0,-6544611.2996462304,-6629366.2996462304,-6595271.3837003,-6595271.3837003,{"$f":"IF(A602=\"\",\"\",AL602-ROUND(AL602*OFFSET(Input!$S$27,$B602,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A602=\"\",\"\",ROUND(AP602*(1-OFFSET(Input!$T$27,MIN(B602,10),0,1,1)),2*FEE_rounding))","v":-6595271.3837003},-1095271.3837003,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A602=1,PMF_1st=0),0,ROUND(IF(A602=1,AI602,AL601)*OFFSET(Input!$O$27,IF(A602=121,-1,0)+MIN(B602,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A602=1,PMF_1st=0),0,IF(SUM($K$5:$L602)-$AU601>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B601,B602),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C602-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B602,99),0,1,1))*VLOOKUP($B602,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[599,50,11,null,89,{"$f":"IF(A603=\"\",\"\",IF(A603=1,Age_Full_Month,IF(F602=11,0,F602+1)))","v":10},89,0,{"$f":"IF(A603=\"\",\"\",IF(AND(F603=11,G603=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H603-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C603-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B603,99),0,1,1)*K603,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*L603,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B603,0,1,1)*M603,FEE_rounding)","v":0},0,0,{"$f":"IF(C603>=1,ROUND(K603*OFFSET(Input!$U$27,B603,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B603=1,0,IF($C603>=1,ROUND(OFFSET(Input!$X$27,B603,0,1,1)*AL602,AV_rounding),0))","v":0},{"$f":"IF(B603=1,0,IF(C603=1,ROUND(OFFSET(Input!$W$27,B603,0,1,1)*AVERAGE($AI$5,$AL$5:$AL601),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),OFFSET(Input!$G$27,B603,0,1,1)-AE603,0)","v":0},{"$f":"IF(AND(C603=1,OFFSET(Input!$G$27,B603,0,1,1)>0),MIN(OFFSET(Input!$G$27,B603,0,1,1),AP602),0)","v":0},0,0,0,0,0,0,0,-6595271.3837003,-6680026.3837003,-6645670.9222920099,-6645670.9222920099,{"$f":"IF(A603=\"\",\"\",AL603-ROUND(AL603*OFFSET(Input!$S$27,$B603,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A603=\"\",\"\",ROUND(AP603*(1-OFFSET(Input!$T$27,MIN(B603,10),0,1,1)),2*FEE_rounding))","v":-6645670.9222920099},-1145670.9222920099,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A603=1,PMF_1st=0),0,ROUND(IF(A603=1,AI603,AL602)*OFFSET(Input!$O$27,IF(A603=121,-1,0)+MIN(B603,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A603=1,PMF_1st=0),0,IF(SUM($K$5:$L603)-$AU602>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B602,B603),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C603-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B603,99),0,1,1))*VLOOKUP($B603,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[600,50,12,null,89,{"$f":"IF(A604=\"\",\"\",IF(A604=1,Age_Full_Month,IF(F603=11,0,F603+1)))","v":11},89,0,{"$f":"IF(A604=\"\",\"\",IF(AND(F604=11,G604=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H604-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C604-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B604,99),0,1,1)*K604,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*L604,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B604,0,1,1)*M604,FEE_rounding)","v":0},0,0,{"$f":"IF(C604>=1,ROUND(K604*OFFSET(Input!$U$27,B604,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B604=1,0,IF($C604>=1,ROUND(OFFSET(Input!$X$27,B604,0,1,1)*AL603,AV_rounding),0))","v":0},{"$f":"IF(B604=1,0,IF(C604=1,ROUND(OFFSET(Input!$W$27,B604,0,1,1)*AVERAGE($AI$5,$AL$5:$AL602),AV_rounding),0))","v":0},0,0,84755,0,0,0,0,0,{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),OFFSET(Input!$G$27,B604,0,1,1)-AE604,0)","v":0},{"$f":"IF(AND(C604=1,OFFSET(Input!$G$27,B604,0,1,1)>0),MIN(OFFSET(Input!$G$27,B604,0,1,1),AP603),0)","v":0},0,0,0,0,0,0,0,-6645670.9222920099,-6730425.9222920099,-6695811.2554100296,-6695811.2554100296,{"$f":"IF(A604=\"\",\"\",AL604-ROUND(AL604*OFFSET(Input!$S$27,$B604,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A604=\"\",\"\",ROUND(AP604*(1-OFFSET(Input!$T$27,MIN(B604,10),0,1,1)),2*FEE_rounding))","v":-6695811.2554100296},-1195811.2554100296,0,0,0,5500000,5500000,3000000,5500000,84755,0,null,null,{"$f":"IF(AND(A604=1,PMF_1st=0),0,ROUND(IF(A604=1,AI604,AL603)*OFFSET(Input!$O$27,IF(A604=121,-1,0)+MIN(B604,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A604=1,PMF_1st=0),0,IF(SUM($K$5:$L604)-$AU603>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B603,B604),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C604-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B604,99),0,1,1))*VLOOKUP($B604,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[601,51,1,null,90,{"$f":"IF(A605=\"\",\"\",IF(A605=1,Age_Full_Month,IF(F604=11,0,F604+1)))","v":0},90,0,{"$f":"IF(A605=\"\",\"\",IF(AND(F605=11,G605=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H605-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C605-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B605,99),0,1,1)*K605,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*L605,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B605,0,1,1)*M605,FEE_rounding)","v":0},0,0,{"$f":"IF(C605>=1,ROUND(K605*OFFSET(Input!$U$27,B605,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B605=1,0,IF($C605>=1,ROUND(OFFSET(Input!$X$27,B605,0,1,1)*AL604,AV_rounding),0))","v":0},{"$f":"IF(B605=1,0,IF(C605=1,ROUND(OFFSET(Input!$W$27,B605,0,1,1)*AVERAGE($AI$5,$AL$5:$AL603),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),OFFSET(Input!$G$27,B605,0,1,1)-AE605,0)","v":0},{"$f":"IF(AND(C605=1,OFFSET(Input!$G$27,B605,0,1,1)>0),MIN(OFFSET(Input!$G$27,B605,0,1,1),AP604),0)","v":0},0,0,0,0,0,0,0,-6695811.2554100296,-6787936.2554100296,-6753025.8121468602,-6753025.8121468602,{"$f":"IF(A605=\"\",\"\",AL605-ROUND(AL605*OFFSET(Input!$S$27,$B605,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A605=\"\",\"\",ROUND(AP605*(1-OFFSET(Input!$T$27,MIN(B605,10),0,1,1)),2*FEE_rounding))","v":-6753025.8121468602},-1253025.8121468602,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A605=1,PMF_1st=0),0,ROUND(IF(A605=1,AI605,AL604)*OFFSET(Input!$O$27,IF(A605=121,-1,0)+MIN(B605,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A605=1,PMF_1st=0),0,IF(SUM($K$5:$L605)-$AU604>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B604,B605),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C605-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B605,99),0,1,1))*VLOOKUP($B605,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[602,51,2,null,90,{"$f":"IF(A606=\"\",\"\",IF(A606=1,Age_Full_Month,IF(F605=11,0,F605+1)))","v":1},90,0,{"$f":"IF(A606=\"\",\"\",IF(AND(F606=11,G606=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H606-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C606-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B606,99),0,1,1)*K606,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*L606,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B606,0,1,1)*M606,FEE_rounding)","v":0},0,0,{"$f":"IF(C606>=1,ROUND(K606*OFFSET(Input!$U$27,B606,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B606=1,0,IF($C606>=1,ROUND(OFFSET(Input!$X$27,B606,0,1,1)*AL605,AV_rounding),0))","v":0},{"$f":"IF(B606=1,0,IF(C606=1,ROUND(OFFSET(Input!$W$27,B606,0,1,1)*AVERAGE($AI$5,$AL$5:$AL604),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),OFFSET(Input!$G$27,B606,0,1,1)-AE606,0)","v":0},{"$f":"IF(AND(C606=1,OFFSET(Input!$G$27,B606,0,1,1)>0),MIN(OFFSET(Input!$G$27,B606,0,1,1),AP605),0)","v":0},0,0,0,0,0,0,0,-6753025.8121468602,-6845150.8121468602,-6809946.1136842296,-6809946.1136842296,{"$f":"IF(A606=\"\",\"\",AL606-ROUND(AL606*OFFSET(Input!$S$27,$B606,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A606=\"\",\"\",ROUND(AP606*(1-OFFSET(Input!$T$27,MIN(B606,10),0,1,1)),2*FEE_rounding))","v":-6809946.1136842296},-1309946.1136842296,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A606=1,PMF_1st=0),0,ROUND(IF(A606=1,AI606,AL605)*OFFSET(Input!$O$27,IF(A606=121,-1,0)+MIN(B606,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A606=1,PMF_1st=0),0,IF(SUM($K$5:$L606)-$AU605>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B605,B606),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C606-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B606,99),0,1,1))*VLOOKUP($B606,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[603,51,3,null,90,{"$f":"IF(A607=\"\",\"\",IF(A607=1,Age_Full_Month,IF(F606=11,0,F606+1)))","v":2},90,0,{"$f":"IF(A607=\"\",\"\",IF(AND(F607=11,G607=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H607-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C607-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B607,99),0,1,1)*K607,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*L607,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B607,0,1,1)*M607,FEE_rounding)","v":0},0,0,{"$f":"IF(C607>=1,ROUND(K607*OFFSET(Input!$U$27,B607,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B607=1,0,IF($C607>=1,ROUND(OFFSET(Input!$X$27,B607,0,1,1)*AL606,AV_rounding),0))","v":0},{"$f":"IF(B607=1,0,IF(C607=1,ROUND(OFFSET(Input!$W$27,B607,0,1,1)*AVERAGE($AI$5,$AL$5:$AL605),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),OFFSET(Input!$G$27,B607,0,1,1)-AE607,0)","v":0},{"$f":"IF(AND(C607=1,OFFSET(Input!$G$27,B607,0,1,1)>0),MIN(OFFSET(Input!$G$27,B607,0,1,1),AP606),0)","v":0},0,0,0,0,0,0,0,-6809946.1136842296,-6902071.1136842296,-6866573.6733804001,-6866573.6733804001,{"$f":"IF(A607=\"\",\"\",AL607-ROUND(AL607*OFFSET(Input!$S$27,$B607,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A607=\"\",\"\",ROUND(AP607*(1-OFFSET(Input!$T$27,MIN(B607,10),0,1,1)),2*FEE_rounding))","v":-6866573.6733804001},-1366573.6733804001,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A607=1,PMF_1st=0),0,ROUND(IF(A607=1,AI607,AL606)*OFFSET(Input!$O$27,IF(A607=121,-1,0)+MIN(B607,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A607=1,PMF_1st=0),0,IF(SUM($K$5:$L607)-$AU606>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B606,B607),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C607-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B607,99),0,1,1))*VLOOKUP($B607,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[604,51,4,null,90,{"$f":"IF(A608=\"\",\"\",IF(A608=1,Age_Full_Month,IF(F607=11,0,F607+1)))","v":3},90,0,{"$f":"IF(A608=\"\",\"\",IF(AND(F608=11,G608=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H608-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C608-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B608,99),0,1,1)*K608,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*L608,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B608,0,1,1)*M608,FEE_rounding)","v":0},0,0,{"$f":"IF(C608>=1,ROUND(K608*OFFSET(Input!$U$27,B608,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B608=1,0,IF($C608>=1,ROUND(OFFSET(Input!$X$27,B608,0,1,1)*AL607,AV_rounding),0))","v":0},{"$f":"IF(B608=1,0,IF(C608=1,ROUND(OFFSET(Input!$W$27,B608,0,1,1)*AVERAGE($AI$5,$AL$5:$AL606),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),OFFSET(Input!$G$27,B608,0,1,1)-AE608,0)","v":0},{"$f":"IF(AND(C608=1,OFFSET(Input!$G$27,B608,0,1,1)>0),MIN(OFFSET(Input!$G$27,B608,0,1,1),AP607),0)","v":0},0,0,0,0,0,0,0,-6866573.6733804001,-6958698.6733804001,-6922909.9968104204,-6922909.9968104204,{"$f":"IF(A608=\"\",\"\",AL608-ROUND(AL608*OFFSET(Input!$S$27,$B608,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A608=\"\",\"\",ROUND(AP608*(1-OFFSET(Input!$T$27,MIN(B608,10),0,1,1)),2*FEE_rounding))","v":-6922909.9968104204},-1422909.9968104204,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A608=1,PMF_1st=0),0,ROUND(IF(A608=1,AI608,AL607)*OFFSET(Input!$O$27,IF(A608=121,-1,0)+MIN(B608,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A608=1,PMF_1st=0),0,IF(SUM($K$5:$L608)-$AU607>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B607,B608),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C608-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B608,99),0,1,1))*VLOOKUP($B608,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[605,51,5,null,90,{"$f":"IF(A609=\"\",\"\",IF(A609=1,Age_Full_Month,IF(F608=11,0,F608+1)))","v":4},90,0,{"$f":"IF(A609=\"\",\"\",IF(AND(F609=11,G609=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H609-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C609-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B609,99),0,1,1)*K609,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*L609,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B609,0,1,1)*M609,FEE_rounding)","v":0},0,0,{"$f":"IF(C609>=1,ROUND(K609*OFFSET(Input!$U$27,B609,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B609=1,0,IF($C609>=1,ROUND(OFFSET(Input!$X$27,B609,0,1,1)*AL608,AV_rounding),0))","v":0},{"$f":"IF(B609=1,0,IF(C609=1,ROUND(OFFSET(Input!$W$27,B609,0,1,1)*AVERAGE($AI$5,$AL$5:$AL607),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),OFFSET(Input!$G$27,B609,0,1,1)-AE609,0)","v":0},{"$f":"IF(AND(C609=1,OFFSET(Input!$G$27,B609,0,1,1)>0),MIN(OFFSET(Input!$G$27,B609,0,1,1),AP608),0)","v":0},0,0,0,0,0,0,0,-6922909.9968104204,-7015034.9968104204,-6978956.58180614,-6978956.58180614,{"$f":"IF(A609=\"\",\"\",AL609-ROUND(AL609*OFFSET(Input!$S$27,$B609,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A609=\"\",\"\",ROUND(AP609*(1-OFFSET(Input!$T$27,MIN(B609,10),0,1,1)),2*FEE_rounding))","v":-6978956.58180614},-1478956.58180614,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A609=1,PMF_1st=0),0,ROUND(IF(A609=1,AI609,AL608)*OFFSET(Input!$O$27,IF(A609=121,-1,0)+MIN(B609,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A609=1,PMF_1st=0),0,IF(SUM($K$5:$L609)-$AU608>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B608,B609),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C609-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B609,99),0,1,1))*VLOOKUP($B609,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[606,51,6,null,90,{"$f":"IF(A610=\"\",\"\",IF(A610=1,Age_Full_Month,IF(F609=11,0,F609+1)))","v":5},90,0,{"$f":"IF(A610=\"\",\"\",IF(AND(F610=11,G610=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H610-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C610-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B610,99),0,1,1)*K610,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*L610,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B610,0,1,1)*M610,FEE_rounding)","v":0},0,0,{"$f":"IF(C610>=1,ROUND(K610*OFFSET(Input!$U$27,B610,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B610=1,0,IF($C610>=1,ROUND(OFFSET(Input!$X$27,B610,0,1,1)*AL609,AV_rounding),0))","v":0},{"$f":"IF(B610=1,0,IF(C610=1,ROUND(OFFSET(Input!$W$27,B610,0,1,1)*AVERAGE($AI$5,$AL$5:$AL608),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),OFFSET(Input!$G$27,B610,0,1,1)-AE610,0)","v":0},{"$f":"IF(AND(C610=1,OFFSET(Input!$G$27,B610,0,1,1)>0),MIN(OFFSET(Input!$G$27,B610,0,1,1),AP609),0)","v":0},0,0,0,0,0,0,0,-6978956.58180614,-7071081.58180614,-7034714.9184960397,-7034714.9184960397,{"$f":"IF(A610=\"\",\"\",AL610-ROUND(AL610*OFFSET(Input!$S$27,$B610,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A610=\"\",\"\",ROUND(AP610*(1-OFFSET(Input!$T$27,MIN(B610,10),0,1,1)),2*FEE_rounding))","v":-7034714.9184960397},-1534714.9184960397,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A610=1,PMF_1st=0),0,ROUND(IF(A610=1,AI610,AL609)*OFFSET(Input!$O$27,IF(A610=121,-1,0)+MIN(B610,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A610=1,PMF_1st=0),0,IF(SUM($K$5:$L610)-$AU609>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B609,B610),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C610-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B610,99),0,1,1))*VLOOKUP($B610,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[607,51,7,null,90,{"$f":"IF(A611=\"\",\"\",IF(A611=1,Age_Full_Month,IF(F610=11,0,F610+1)))","v":6},90,0,{"$f":"IF(A611=\"\",\"\",IF(AND(F611=11,G611=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H611-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C611-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B611,99),0,1,1)*K611,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*L611,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B611,0,1,1)*M611,FEE_rounding)","v":0},0,0,{"$f":"IF(C611>=1,ROUND(K611*OFFSET(Input!$U$27,B611,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B611=1,0,IF($C611>=1,ROUND(OFFSET(Input!$X$27,B611,0,1,1)*AL610,AV_rounding),0))","v":0},{"$f":"IF(B611=1,0,IF(C611=1,ROUND(OFFSET(Input!$W$27,B611,0,1,1)*AVERAGE($AI$5,$AL$5:$AL609),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),OFFSET(Input!$G$27,B611,0,1,1)-AE611,0)","v":0},{"$f":"IF(AND(C611=1,OFFSET(Input!$G$27,B611,0,1,1)>0),MIN(OFFSET(Input!$G$27,B611,0,1,1),AP610),0)","v":0},0,0,0,0,0,0,0,-7034714.9184960397,-7126839.9184960397,-7090186.4893448697,-7090186.4893448697,{"$f":"IF(A611=\"\",\"\",AL611-ROUND(AL611*OFFSET(Input!$S$27,$B611,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A611=\"\",\"\",ROUND(AP611*(1-OFFSET(Input!$T$27,MIN(B611,10),0,1,1)),2*FEE_rounding))","v":-7090186.4893448697},-1590186.4893448697,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A611=1,PMF_1st=0),0,ROUND(IF(A611=1,AI611,AL610)*OFFSET(Input!$O$27,IF(A611=121,-1,0)+MIN(B611,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A611=1,PMF_1st=0),0,IF(SUM($K$5:$L611)-$AU610>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B610,B611),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C611-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B611,99),0,1,1))*VLOOKUP($B611,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[608,51,8,null,90,{"$f":"IF(A612=\"\",\"\",IF(A612=1,Age_Full_Month,IF(F611=11,0,F611+1)))","v":7},90,0,{"$f":"IF(A612=\"\",\"\",IF(AND(F612=11,G612=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H612-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C612-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B612,99),0,1,1)*K612,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*L612,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B612,0,1,1)*M612,FEE_rounding)","v":0},0,0,{"$f":"IF(C612>=1,ROUND(K612*OFFSET(Input!$U$27,B612,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B612=1,0,IF($C612>=1,ROUND(OFFSET(Input!$X$27,B612,0,1,1)*AL611,AV_rounding),0))","v":0},{"$f":"IF(B612=1,0,IF(C612=1,ROUND(OFFSET(Input!$W$27,B612,0,1,1)*AVERAGE($AI$5,$AL$5:$AL610),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),OFFSET(Input!$G$27,B612,0,1,1)-AE612,0)","v":0},{"$f":"IF(AND(C612=1,OFFSET(Input!$G$27,B612,0,1,1)>0),MIN(OFFSET(Input!$G$27,B612,0,1,1),AP611),0)","v":0},0,0,0,0,0,0,0,-7090186.4893448697,-7182311.4893448697,-7145372.7691930197,-7145372.7691930197,{"$f":"IF(A612=\"\",\"\",AL612-ROUND(AL612*OFFSET(Input!$S$27,$B612,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A612=\"\",\"\",ROUND(AP612*(1-OFFSET(Input!$T$27,MIN(B612,10),0,1,1)),2*FEE_rounding))","v":-7145372.7691930197},-1645372.7691930197,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A612=1,PMF_1st=0),0,ROUND(IF(A612=1,AI612,AL611)*OFFSET(Input!$O$27,IF(A612=121,-1,0)+MIN(B612,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A612=1,PMF_1st=0),0,IF(SUM($K$5:$L612)-$AU611>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B611,B612),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C612-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B612,99),0,1,1))*VLOOKUP($B612,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[609,51,9,null,90,{"$f":"IF(A613=\"\",\"\",IF(A613=1,Age_Full_Month,IF(F612=11,0,F612+1)))","v":8},90,0,{"$f":"IF(A613=\"\",\"\",IF(AND(F613=11,G613=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H613-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C613-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B613,99),0,1,1)*K613,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*L613,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B613,0,1,1)*M613,FEE_rounding)","v":0},0,0,{"$f":"IF(C613>=1,ROUND(K613*OFFSET(Input!$U$27,B613,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B613=1,0,IF($C613>=1,ROUND(OFFSET(Input!$X$27,B613,0,1,1)*AL612,AV_rounding),0))","v":0},{"$f":"IF(B613=1,0,IF(C613=1,ROUND(OFFSET(Input!$W$27,B613,0,1,1)*AVERAGE($AI$5,$AL$5:$AL611),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),OFFSET(Input!$G$27,B613,0,1,1)-AE613,0)","v":0},{"$f":"IF(AND(C613=1,OFFSET(Input!$G$27,B613,0,1,1)>0),MIN(OFFSET(Input!$G$27,B613,0,1,1),AP612),0)","v":0},0,0,0,0,0,0,0,-7145372.7691930197,-7237497.7691930197,-7200275.22529577,-7200275.22529577,{"$f":"IF(A613=\"\",\"\",AL613-ROUND(AL613*OFFSET(Input!$S$27,$B613,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A613=\"\",\"\",ROUND(AP613*(1-OFFSET(Input!$T$27,MIN(B613,10),0,1,1)),2*FEE_rounding))","v":-7200275.22529577},-1700275.22529577,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A613=1,PMF_1st=0),0,ROUND(IF(A613=1,AI613,AL612)*OFFSET(Input!$O$27,IF(A613=121,-1,0)+MIN(B613,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A613=1,PMF_1st=0),0,IF(SUM($K$5:$L613)-$AU612>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B612,B613),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C613-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B613,99),0,1,1))*VLOOKUP($B613,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[610,51,10,null,90,{"$f":"IF(A614=\"\",\"\",IF(A614=1,Age_Full_Month,IF(F613=11,0,F613+1)))","v":9},90,0,{"$f":"IF(A614=\"\",\"\",IF(AND(F614=11,G614=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H614-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C614-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B614,99),0,1,1)*K614,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*L614,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B614,0,1,1)*M614,FEE_rounding)","v":0},0,0,{"$f":"IF(C614>=1,ROUND(K614*OFFSET(Input!$U$27,B614,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B614=1,0,IF($C614>=1,ROUND(OFFSET(Input!$X$27,B614,0,1,1)*AL613,AV_rounding),0))","v":0},{"$f":"IF(B614=1,0,IF(C614=1,ROUND(OFFSET(Input!$W$27,B614,0,1,1)*AVERAGE($AI$5,$AL$5:$AL612),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),OFFSET(Input!$G$27,B614,0,1,1)-AE614,0)","v":0},{"$f":"IF(AND(C614=1,OFFSET(Input!$G$27,B614,0,1,1)>0),MIN(OFFSET(Input!$G$27,B614,0,1,1),AP613),0)","v":0},0,0,0,0,0,0,0,-7200275.22529577,-7292400.22529577,-7254895.3173622899,-7254895.3173622899,{"$f":"IF(A614=\"\",\"\",AL614-ROUND(AL614*OFFSET(Input!$S$27,$B614,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A614=\"\",\"\",ROUND(AP614*(1-OFFSET(Input!$T$27,MIN(B614,10),0,1,1)),2*FEE_rounding))","v":-7254895.3173622899},-1754895.3173622899,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A614=1,PMF_1st=0),0,ROUND(IF(A614=1,AI614,AL613)*OFFSET(Input!$O$27,IF(A614=121,-1,0)+MIN(B614,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A614=1,PMF_1st=0),0,IF(SUM($K$5:$L614)-$AU613>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B613,B614),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C614-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B614,99),0,1,1))*VLOOKUP($B614,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[611,51,11,null,90,{"$f":"IF(A615=\"\",\"\",IF(A615=1,Age_Full_Month,IF(F614=11,0,F614+1)))","v":10},90,0,{"$f":"IF(A615=\"\",\"\",IF(AND(F615=11,G615=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H615-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C615-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B615,99),0,1,1)*K615,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*L615,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B615,0,1,1)*M615,FEE_rounding)","v":0},0,0,{"$f":"IF(C615>=1,ROUND(K615*OFFSET(Input!$U$27,B615,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B615=1,0,IF($C615>=1,ROUND(OFFSET(Input!$X$27,B615,0,1,1)*AL614,AV_rounding),0))","v":0},{"$f":"IF(B615=1,0,IF(C615=1,ROUND(OFFSET(Input!$W$27,B615,0,1,1)*AVERAGE($AI$5,$AL$5:$AL613),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),OFFSET(Input!$G$27,B615,0,1,1)-AE615,0)","v":0},{"$f":"IF(AND(C615=1,OFFSET(Input!$G$27,B615,0,1,1)>0),MIN(OFFSET(Input!$G$27,B615,0,1,1),AP614),0)","v":0},0,0,0,0,0,0,0,-7254895.3173622899,-7347020.3173622899,-7309234.4975944301,-7309234.4975944301,{"$f":"IF(A615=\"\",\"\",AL615-ROUND(AL615*OFFSET(Input!$S$27,$B615,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A615=\"\",\"\",ROUND(AP615*(1-OFFSET(Input!$T$27,MIN(B615,10),0,1,1)),2*FEE_rounding))","v":-7309234.4975944301},-1809234.4975944301,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A615=1,PMF_1st=0),0,ROUND(IF(A615=1,AI615,AL614)*OFFSET(Input!$O$27,IF(A615=121,-1,0)+MIN(B615,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A615=1,PMF_1st=0),0,IF(SUM($K$5:$L615)-$AU614>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B614,B615),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C615-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B615,99),0,1,1))*VLOOKUP($B615,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[612,51,12,null,90,{"$f":"IF(A616=\"\",\"\",IF(A616=1,Age_Full_Month,IF(F615=11,0,F615+1)))","v":11},90,0,{"$f":"IF(A616=\"\",\"\",IF(AND(F616=11,G616=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H616-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C616-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B616,99),0,1,1)*K616,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*L616,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B616,0,1,1)*M616,FEE_rounding)","v":0},0,0,{"$f":"IF(C616>=1,ROUND(K616*OFFSET(Input!$U$27,B616,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B616=1,0,IF($C616>=1,ROUND(OFFSET(Input!$X$27,B616,0,1,1)*AL615,AV_rounding),0))","v":0},{"$f":"IF(B616=1,0,IF(C616=1,ROUND(OFFSET(Input!$W$27,B616,0,1,1)*AVERAGE($AI$5,$AL$5:$AL614),AV_rounding),0))","v":0},0,0,92125,0,0,0,0,0,{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),OFFSET(Input!$G$27,B616,0,1,1)-AE616,0)","v":0},{"$f":"IF(AND(C616=1,OFFSET(Input!$G$27,B616,0,1,1)>0),MIN(OFFSET(Input!$G$27,B616,0,1,1),AP615),0)","v":0},0,0,0,0,0,0,0,-7309234.4975944301,-7401359.4975944301,-7363294.2107253699,-7363294.2107253699,{"$f":"IF(A616=\"\",\"\",AL616-ROUND(AL616*OFFSET(Input!$S$27,$B616,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A616=\"\",\"\",ROUND(AP616*(1-OFFSET(Input!$T$27,MIN(B616,10),0,1,1)),2*FEE_rounding))","v":-7363294.2107253699},-1863294.2107253699,0,0,0,5500000,5500000,3000000,5500000,92125,0,null,null,{"$f":"IF(AND(A616=1,PMF_1st=0),0,ROUND(IF(A616=1,AI616,AL615)*OFFSET(Input!$O$27,IF(A616=121,-1,0)+MIN(B616,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A616=1,PMF_1st=0),0,IF(SUM($K$5:$L616)-$AU615>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B615,B616),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C616-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B616,99),0,1,1))*VLOOKUP($B616,InputSet,5,0)/Prem_Freq,0)","v":0},1.02]
[613,52,1,null,91,{"$f":"IF(A617=\"\",\"\",IF(A617=1,Age_Full_Month,IF(F616=11,0,F616+1)))","v":0},91,0,{"$f":"IF(A617=\"\",\"\",IF(AND(F617=11,G617=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H617-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C617-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B617,99),0,1,1)*K617,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*L617,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B617,0,1,1)*M617,FEE_rounding)","v":0},0,0,{"$f":"IF(C617>=1,ROUND(K617*OFFSET(Input!$U$27,B617,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B617=1,0,IF($C617>=1,ROUND(OFFSET(Input!$X$27,B617,0,1,1)*AL616,AV_rounding),0))","v":0},{"$f":"IF(B617=1,0,IF(C617=1,ROUND(OFFSET(Input!$W$27,B617,0,1,1)*AVERAGE($AI$5,$AL$5:$AL615),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),OFFSET(Input!$G$27,B617,0,1,1)-AE617,0)","v":0},{"$f":"IF(AND(C617=1,OFFSET(Input!$G$27,B617,0,1,1)>0),MIN(OFFSET(Input!$G$27,B617,0,1,1),AP616),0)","v":0},0,0,0,0,0,0,0,-7363294.2107253699,-7463394.2107253699,-7425009.8785306597,-7425009.8785306597,{"$f":"IF(A617=\"\",\"\",AL617-ROUND(AL617*OFFSET(Input!$S$27,$B617,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A617=\"\",\"\",ROUND(AP617*(1-OFFSET(Input!$T$27,MIN(B617,10),0,1,1)),2*FEE_rounding))","v":-7425009.8785306597},-1925009.8785306597,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A617=1,PMF_1st=0),0,ROUND(IF(A617=1,AI617,AL616)*OFFSET(Input!$O$27,IF(A617=121,-1,0)+MIN(B617,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A617=1,PMF_1st=0),0,IF(SUM($K$5:$L617)-$AU616>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B616,B617),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C617-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B617,99),0,1,1))*VLOOKUP($B617,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[614,52,2,null,91,{"$f":"IF(A618=\"\",\"\",IF(A618=1,Age_Full_Month,IF(F617=11,0,F617+1)))","v":1},91,0,{"$f":"IF(A618=\"\",\"\",IF(AND(F618=11,G618=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H618-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C618-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B618,99),0,1,1)*K618,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*L618,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B618,0,1,1)*M618,FEE_rounding)","v":0},0,0,{"$f":"IF(C618>=1,ROUND(K618*OFFSET(Input!$U$27,B618,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B618=1,0,IF($C618>=1,ROUND(OFFSET(Input!$X$27,B618,0,1,1)*AL617,AV_rounding),0))","v":0},{"$f":"IF(B618=1,0,IF(C618=1,ROUND(OFFSET(Input!$W$27,B618,0,1,1)*AVERAGE($AI$5,$AL$5:$AL616),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),OFFSET(Input!$G$27,B618,0,1,1)-AE618,0)","v":0},{"$f":"IF(AND(C618=1,OFFSET(Input!$G$27,B618,0,1,1)>0),MIN(OFFSET(Input!$G$27,B618,0,1,1),AP617),0)","v":0},0,0,0,0,0,0,0,-7425009.8785306597,-7525109.8785306597,-7486408.1418645,-7486408.1418645,{"$f":"IF(A618=\"\",\"\",AL618-ROUND(AL618*OFFSET(Input!$S$27,$B618,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A618=\"\",\"\",ROUND(AP618*(1-OFFSET(Input!$T$27,MIN(B618,10),0,1,1)),2*FEE_rounding))","v":-7486408.1418645},-1986408.1418645,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A618=1,PMF_1st=0),0,ROUND(IF(A618=1,AI618,AL617)*OFFSET(Input!$O$27,IF(A618=121,-1,0)+MIN(B618,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A618=1,PMF_1st=0),0,IF(SUM($K$5:$L618)-$AU617>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B617,B618),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C618-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B618,99),0,1,1))*VLOOKUP($B618,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[615,52,3,null,91,{"$f":"IF(A619=\"\",\"\",IF(A619=1,Age_Full_Month,IF(F618=11,0,F618+1)))","v":2},91,0,{"$f":"IF(A619=\"\",\"\",IF(AND(F619=11,G619=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H619-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C619-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B619,99),0,1,1)*K619,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*L619,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B619,0,1,1)*M619,FEE_rounding)","v":0},0,0,{"$f":"IF(C619>=1,ROUND(K619*OFFSET(Input!$U$27,B619,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B619=1,0,IF($C619>=1,ROUND(OFFSET(Input!$X$27,B619,0,1,1)*AL618,AV_rounding),0))","v":0},{"$f":"IF(B619=1,0,IF(C619=1,ROUND(OFFSET(Input!$W$27,B619,0,1,1)*AVERAGE($AI$5,$AL$5:$AL617),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),OFFSET(Input!$G$27,B619,0,1,1)-AE619,0)","v":0},{"$f":"IF(AND(C619=1,OFFSET(Input!$G$27,B619,0,1,1)>0),MIN(OFFSET(Input!$G$27,B619,0,1,1),AP618),0)","v":0},0,0,0,0,0,0,0,-7486408.1418645,-7586508.1418645,-7547490.6331421603,-7547490.6331421603,{"$f":"IF(A619=\"\",\"\",AL619-ROUND(AL619*OFFSET(Input!$S$27,$B619,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A619=\"\",\"\",ROUND(AP619*(1-OFFSET(Input!$T$27,MIN(B619,10),0,1,1)),2*FEE_rounding))","v":-7547490.6331421603},-2047490.6331421603,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A619=1,PMF_1st=0),0,ROUND(IF(A619=1,AI619,AL618)*OFFSET(Input!$O$27,IF(A619=121,-1,0)+MIN(B619,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A619=1,PMF_1st=0),0,IF(SUM($K$5:$L619)-$AU618>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B618,B619),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C619-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B619,99),0,1,1))*VLOOKUP($B619,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[616,52,4,null,91,{"$f":"IF(A620=\"\",\"\",IF(A620=1,Age_Full_Month,IF(F619=11,0,F619+1)))","v":3},91,0,{"$f":"IF(A620=\"\",\"\",IF(AND(F620=11,G620=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H620-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C620-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B620,99),0,1,1)*K620,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*L620,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B620,0,1,1)*M620,FEE_rounding)","v":0},0,0,{"$f":"IF(C620>=1,ROUND(K620*OFFSET(Input!$U$27,B620,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B620=1,0,IF($C620>=1,ROUND(OFFSET(Input!$X$27,B620,0,1,1)*AL619,AV_rounding),0))","v":0},{"$f":"IF(B620=1,0,IF(C620=1,ROUND(OFFSET(Input!$W$27,B620,0,1,1)*AVERAGE($AI$5,$AL$5:$AL618),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),OFFSET(Input!$G$27,B620,0,1,1)-AE620,0)","v":0},{"$f":"IF(AND(C620=1,OFFSET(Input!$G$27,B620,0,1,1)>0),MIN(OFFSET(Input!$G$27,B620,0,1,1),AP619),0)","v":0},0,0,0,0,0,0,0,-7547490.6331421603,-7647590.6331421603,-7608258.9763833797,-7608258.9763833797,{"$f":"IF(A620=\"\",\"\",AL620-ROUND(AL620*OFFSET(Input!$S$27,$B620,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A620=\"\",\"\",ROUND(AP620*(1-OFFSET(Input!$T$27,MIN(B620,10),0,1,1)),2*FEE_rounding))","v":-7608258.9763833797},-2108258.9763833797,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A620=1,PMF_1st=0),0,ROUND(IF(A620=1,AI620,AL619)*OFFSET(Input!$O$27,IF(A620=121,-1,0)+MIN(B620,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A620=1,PMF_1st=0),0,IF(SUM($K$5:$L620)-$AU619>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B619,B620),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C620-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B620,99),0,1,1))*VLOOKUP($B620,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[617,52,5,null,91,{"$f":"IF(A621=\"\",\"\",IF(A621=1,Age_Full_Month,IF(F620=11,0,F620+1)))","v":4},91,0,{"$f":"IF(A621=\"\",\"\",IF(AND(F621=11,G621=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H621-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C621-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B621,99),0,1,1)*K621,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*L621,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B621,0,1,1)*M621,FEE_rounding)","v":0},0,0,{"$f":"IF(C621>=1,ROUND(K621*OFFSET(Input!$U$27,B621,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B621=1,0,IF($C621>=1,ROUND(OFFSET(Input!$X$27,B621,0,1,1)*AL620,AV_rounding),0))","v":0},{"$f":"IF(B621=1,0,IF(C621=1,ROUND(OFFSET(Input!$W$27,B621,0,1,1)*AVERAGE($AI$5,$AL$5:$AL619),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),OFFSET(Input!$G$27,B621,0,1,1)-AE621,0)","v":0},{"$f":"IF(AND(C621=1,OFFSET(Input!$G$27,B621,0,1,1)>0),MIN(OFFSET(Input!$G$27,B621,0,1,1),AP620),0)","v":0},0,0,0,0,0,0,0,-7608258.9763833797,-7708358.9763833797,-7668714.7872555396,-7668714.7872555396,{"$f":"IF(A621=\"\",\"\",AL621-ROUND(AL621*OFFSET(Input!$S$27,$B621,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A621=\"\",\"\",ROUND(AP621*(1-OFFSET(Input!$T$27,MIN(B621,10),0,1,1)),2*FEE_rounding))","v":-7668714.7872555396},-2168714.7872555396,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A621=1,PMF_1st=0),0,ROUND(IF(A621=1,AI621,AL620)*OFFSET(Input!$O$27,IF(A621=121,-1,0)+MIN(B621,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A621=1,PMF_1st=0),0,IF(SUM($K$5:$L621)-$AU620>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B620,B621),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C621-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B621,99),0,1,1))*VLOOKUP($B621,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[618,52,6,null,91,{"$f":"IF(A622=\"\",\"\",IF(A622=1,Age_Full_Month,IF(F621=11,0,F621+1)))","v":5},91,0,{"$f":"IF(A622=\"\",\"\",IF(AND(F622=11,G622=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H622-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C622-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B622,99),0,1,1)*K622,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*L622,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B622,0,1,1)*M622,FEE_rounding)","v":0},0,0,{"$f":"IF(C622>=1,ROUND(K622*OFFSET(Input!$U$27,B622,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B622=1,0,IF($C622>=1,ROUND(OFFSET(Input!$X$27,B622,0,1,1)*AL621,AV_rounding),0))","v":0},{"$f":"IF(B622=1,0,IF(C622=1,ROUND(OFFSET(Input!$W$27,B622,0,1,1)*AVERAGE($AI$5,$AL$5:$AL620),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),OFFSET(Input!$G$27,B622,0,1,1)-AE622,0)","v":0},{"$f":"IF(AND(C622=1,OFFSET(Input!$G$27,B622,0,1,1)>0),MIN(OFFSET(Input!$G$27,B622,0,1,1),AP621),0)","v":0},0,0,0,0,0,0,0,-7668714.7872555396,-7768814.7872555396,-7728859.6731166299,-7728859.6731166299,{"$f":"IF(A622=\"\",\"\",AL622-ROUND(AL622*OFFSET(Input!$S$27,$B622,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A622=\"\",\"\",ROUND(AP622*(1-OFFSET(Input!$T$27,MIN(B622,10),0,1,1)),2*FEE_rounding))","v":-7728859.6731166299},-2228859.6731166299,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A622=1,PMF_1st=0),0,ROUND(IF(A622=1,AI622,AL621)*OFFSET(Input!$O$27,IF(A622=121,-1,0)+MIN(B622,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A622=1,PMF_1st=0),0,IF(SUM($K$5:$L622)-$AU621>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B621,B622),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C622-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B622,99),0,1,1))*VLOOKUP($B622,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[619,52,7,null,91,{"$f":"IF(A623=\"\",\"\",IF(A623=1,Age_Full_Month,IF(F622=11,0,F622+1)))","v":6},91,0,{"$f":"IF(A623=\"\",\"\",IF(AND(F623=11,G623=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H623-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C623-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B623,99),0,1,1)*K623,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*L623,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B623,0,1,1)*M623,FEE_rounding)","v":0},0,0,{"$f":"IF(C623>=1,ROUND(K623*OFFSET(Input!$U$27,B623,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B623=1,0,IF($C623>=1,ROUND(OFFSET(Input!$X$27,B623,0,1,1)*AL622,AV_rounding),0))","v":0},{"$f":"IF(B623=1,0,IF(C623=1,ROUND(OFFSET(Input!$W$27,B623,0,1,1)*AVERAGE($AI$5,$AL$5:$AL621),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),OFFSET(Input!$G$27,B623,0,1,1)-AE623,0)","v":0},{"$f":"IF(AND(C623=1,OFFSET(Input!$G$27,B623,0,1,1)>0),MIN(OFFSET(Input!$G$27,B623,0,1,1),AP622),0)","v":0},0,0,0,0,0,0,0,-7728859.6731166299,-7828959.6731166299,-7788695.2330579702,-7788695.2330579702,{"$f":"IF(A623=\"\",\"\",AL623-ROUND(AL623*OFFSET(Input!$S$27,$B623,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A623=\"\",\"\",ROUND(AP623*(1-OFFSET(Input!$T$27,MIN(B623,10),0,1,1)),2*FEE_rounding))","v":-7788695.2330579702},-2288695.2330579702,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A623=1,PMF_1st=0),0,ROUND(IF(A623=1,AI623,AL622)*OFFSET(Input!$O$27,IF(A623=121,-1,0)+MIN(B623,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A623=1,PMF_1st=0),0,IF(SUM($K$5:$L623)-$AU622>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B622,B623),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C623-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B623,99),0,1,1))*VLOOKUP($B623,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[620,52,8,null,91,{"$f":"IF(A624=\"\",\"\",IF(A624=1,Age_Full_Month,IF(F623=11,0,F623+1)))","v":7},91,0,{"$f":"IF(A624=\"\",\"\",IF(AND(F624=11,G624=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H624-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C624-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B624,99),0,1,1)*K624,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*L624,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B624,0,1,1)*M624,FEE_rounding)","v":0},0,0,{"$f":"IF(C624>=1,ROUND(K624*OFFSET(Input!$U$27,B624,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B624=1,0,IF($C624>=1,ROUND(OFFSET(Input!$X$27,B624,0,1,1)*AL623,AV_rounding),0))","v":0},{"$f":"IF(B624=1,0,IF(C624=1,ROUND(OFFSET(Input!$W$27,B624,0,1,1)*AVERAGE($AI$5,$AL$5:$AL622),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),OFFSET(Input!$G$27,B624,0,1,1)-AE624,0)","v":0},{"$f":"IF(AND(C624=1,OFFSET(Input!$G$27,B624,0,1,1)>0),MIN(OFFSET(Input!$G$27,B624,0,1,1),AP623),0)","v":0},0,0,0,0,0,0,0,-7788695.2330579702,-7888795.2330579702,-7848223.0579467304,-7848223.0579467304,{"$f":"IF(A624=\"\",\"\",AL624-ROUND(AL624*OFFSET(Input!$S$27,$B624,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A624=\"\",\"\",ROUND(AP624*(1-OFFSET(Input!$T$27,MIN(B624,10),0,1,1)),2*FEE_rounding))","v":-7848223.0579467304},-2348223.0579467304,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A624=1,PMF_1st=0),0,ROUND(IF(A624=1,AI624,AL623)*OFFSET(Input!$O$27,IF(A624=121,-1,0)+MIN(B624,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A624=1,PMF_1st=0),0,IF(SUM($K$5:$L624)-$AU623>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B623,B624),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C624-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B624,99),0,1,1))*VLOOKUP($B624,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[621,52,9,null,91,{"$f":"IF(A625=\"\",\"\",IF(A625=1,Age_Full_Month,IF(F624=11,0,F624+1)))","v":8},91,0,{"$f":"IF(A625=\"\",\"\",IF(AND(F625=11,G625=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H625-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C625-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B625,99),0,1,1)*K625,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*L625,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B625,0,1,1)*M625,FEE_rounding)","v":0},0,0,{"$f":"IF(C625>=1,ROUND(K625*OFFSET(Input!$U$27,B625,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B625=1,0,IF($C625>=1,ROUND(OFFSET(Input!$X$27,B625,0,1,1)*AL624,AV_rounding),0))","v":0},{"$f":"IF(B625=1,0,IF(C625=1,ROUND(OFFSET(Input!$W$27,B625,0,1,1)*AVERAGE($AI$5,$AL$5:$AL623),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),OFFSET(Input!$G$27,B625,0,1,1)-AE625,0)","v":0},{"$f":"IF(AND(C625=1,OFFSET(Input!$G$27,B625,0,1,1)>0),MIN(OFFSET(Input!$G$27,B625,0,1,1),AP624),0)","v":0},0,0,0,0,0,0,0,-7848223.0579467304,-7948323.0579467304,-7907444.7304682396,-7907444.7304682396,{"$f":"IF(A625=\"\",\"\",AL625-ROUND(AL625*OFFSET(Input!$S$27,$B625,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A625=\"\",\"\",ROUND(AP625*(1-OFFSET(Input!$T$27,MIN(B625,10),0,1,1)),2*FEE_rounding))","v":-7907444.7304682396},-2407444.7304682396,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A625=1,PMF_1st=0),0,ROUND(IF(A625=1,AI625,AL624)*OFFSET(Input!$O$27,IF(A625=121,-1,0)+MIN(B625,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A625=1,PMF_1st=0),0,IF(SUM($K$5:$L625)-$AU624>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B624,B625),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C625-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B625,99),0,1,1))*VLOOKUP($B625,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[622,52,10,null,91,{"$f":"IF(A626=\"\",\"\",IF(A626=1,Age_Full_Month,IF(F625=11,0,F625+1)))","v":9},91,0,{"$f":"IF(A626=\"\",\"\",IF(AND(F626=11,G626=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H626-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C626-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B626,99),0,1,1)*K626,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*L626,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B626,0,1,1)*M626,FEE_rounding)","v":0},0,0,{"$f":"IF(C626>=1,ROUND(K626*OFFSET(Input!$U$27,B626,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B626=1,0,IF($C626>=1,ROUND(OFFSET(Input!$X$27,B626,0,1,1)*AL625,AV_rounding),0))","v":0},{"$f":"IF(B626=1,0,IF(C626=1,ROUND(OFFSET(Input!$W$27,B626,0,1,1)*AVERAGE($AI$5,$AL$5:$AL624),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),OFFSET(Input!$G$27,B626,0,1,1)-AE626,0)","v":0},{"$f":"IF(AND(C626=1,OFFSET(Input!$G$27,B626,0,1,1)>0),MIN(OFFSET(Input!$G$27,B626,0,1,1),AP625),0)","v":0},0,0,0,0,0,0,0,-7907444.7304682396,-8007544.7304682396,-7966361.8251680499,-7966361.8251680499,{"$f":"IF(A626=\"\",\"\",AL626-ROUND(AL626*OFFSET(Input!$S$27,$B626,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A626=\"\",\"\",ROUND(AP626*(1-OFFSET(Input!$T$27,MIN(B626,10),0,1,1)),2*FEE_rounding))","v":-7966361.8251680499},-2466361.8251680499,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A626=1,PMF_1st=0),0,ROUND(IF(A626=1,AI626,AL625)*OFFSET(Input!$O$27,IF(A626=121,-1,0)+MIN(B626,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A626=1,PMF_1st=0),0,IF(SUM($K$5:$L626)-$AU625>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B625,B626),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C626-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B626,99),0,1,1))*VLOOKUP($B626,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[623,52,11,null,91,{"$f":"IF(A627=\"\",\"\",IF(A627=1,Age_Full_Month,IF(F626=11,0,F626+1)))","v":10},91,0,{"$f":"IF(A627=\"\",\"\",IF(AND(F627=11,G627=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H627-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C627-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B627,99),0,1,1)*K627,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*L627,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B627,0,1,1)*M627,FEE_rounding)","v":0},0,0,{"$f":"IF(C627>=1,ROUND(K627*OFFSET(Input!$U$27,B627,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B627=1,0,IF($C627>=1,ROUND(OFFSET(Input!$X$27,B627,0,1,1)*AL626,AV_rounding),0))","v":0},{"$f":"IF(B627=1,0,IF(C627=1,ROUND(OFFSET(Input!$W$27,B627,0,1,1)*AVERAGE($AI$5,$AL$5:$AL625),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),OFFSET(Input!$G$27,B627,0,1,1)-AE627,0)","v":0},{"$f":"IF(AND(C627=1,OFFSET(Input!$G$27,B627,0,1,1)>0),MIN(OFFSET(Input!$G$27,B627,0,1,1),AP626),0)","v":0},0,0,0,0,0,0,0,-7966361.8251680499,-8066461.8251680499,-8024975.9084938001,-8024975.9084938001,{"$f":"IF(A627=\"\",\"\",AL627-ROUND(AL627*OFFSET(Input!$S$27,$B627,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A627=\"\",\"\",ROUND(AP627*(1-OFFSET(Input!$T$27,MIN(B627,10),0,1,1)),2*FEE_rounding))","v":-8024975.9084938001},-2524975.9084938001,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A627=1,PMF_1st=0),0,ROUND(IF(A627=1,AI627,AL626)*OFFSET(Input!$O$27,IF(A627=121,-1,0)+MIN(B627,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A627=1,PMF_1st=0),0,IF(SUM($K$5:$L627)-$AU626>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B626,B627),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C627-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B627,99),0,1,1))*VLOOKUP($B627,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[624,52,12,null,91,{"$f":"IF(A628=\"\",\"\",IF(A628=1,Age_Full_Month,IF(F627=11,0,F627+1)))","v":11},91,0,{"$f":"IF(A628=\"\",\"\",IF(AND(F628=11,G628=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H628-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C628-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B628,99),0,1,1)*K628,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*L628,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B628,0,1,1)*M628,FEE_rounding)","v":0},0,0,{"$f":"IF(C628>=1,ROUND(K628*OFFSET(Input!$U$27,B628,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B628=1,0,IF($C628>=1,ROUND(OFFSET(Input!$X$27,B628,0,1,1)*AL627,AV_rounding),0))","v":0},{"$f":"IF(B628=1,0,IF(C628=1,ROUND(OFFSET(Input!$W$27,B628,0,1,1)*AVERAGE($AI$5,$AL$5:$AL626),AV_rounding),0))","v":0},0,0,100100,0,0,0,0,0,{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),OFFSET(Input!$G$27,B628,0,1,1)-AE628,0)","v":0},{"$f":"IF(AND(C628=1,OFFSET(Input!$G$27,B628,0,1,1)>0),MIN(OFFSET(Input!$G$27,B628,0,1,1),AP627),0)","v":0},0,0,0,0,0,0,0,-8024975.9084938001,-8125075.9084938001,-8083288.5388368797,-8083288.5388368797,{"$f":"IF(A628=\"\",\"\",AL628-ROUND(AL628*OFFSET(Input!$S$27,$B628,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A628=\"\",\"\",ROUND(AP628*(1-OFFSET(Input!$T$27,MIN(B628,10),0,1,1)),2*FEE_rounding))","v":-8083288.5388368797},-2583288.5388368797,0,0,0,5500000,5500000,3000000,5500000,100100,0,null,null,{"$f":"IF(AND(A628=1,PMF_1st=0),0,ROUND(IF(A628=1,AI628,AL627)*OFFSET(Input!$O$27,IF(A628=121,-1,0)+MIN(B628,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A628=1,PMF_1st=0),0,IF(SUM($K$5:$L628)-$AU627>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B627,B628),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C628-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B628,99),0,1,1))*VLOOKUP($B628,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[625,53,1,null,92,{"$f":"IF(A629=\"\",\"\",IF(A629=1,Age_Full_Month,IF(F628=11,0,F628+1)))","v":0},92,0,{"$f":"IF(A629=\"\",\"\",IF(AND(F629=11,G629=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H629-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C629-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B629,99),0,1,1)*K629,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*L629,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B629,0,1,1)*M629,FEE_rounding)","v":0},0,0,{"$f":"IF(C629>=1,ROUND(K629*OFFSET(Input!$U$27,B629,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B629=1,0,IF($C629>=1,ROUND(OFFSET(Input!$X$27,B629,0,1,1)*AL628,AV_rounding),0))","v":0},{"$f":"IF(B629=1,0,IF(C629=1,ROUND(OFFSET(Input!$W$27,B629,0,1,1)*AVERAGE($AI$5,$AL$5:$AL627),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),OFFSET(Input!$G$27,B629,0,1,1)-AE629,0)","v":0},{"$f":"IF(AND(C629=1,OFFSET(Input!$G$27,B629,0,1,1)>0),MIN(OFFSET(Input!$G$27,B629,0,1,1),AP628),0)","v":0},0,0,0,0,0,0,0,-8083288.5388368797,-8191858.5388368797,-8149727.7052551601,-8149727.7052551601,{"$f":"IF(A629=\"\",\"\",AL629-ROUND(AL629*OFFSET(Input!$S$27,$B629,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A629=\"\",\"\",ROUND(AP629*(1-OFFSET(Input!$T$27,MIN(B629,10),0,1,1)),2*FEE_rounding))","v":-8149727.7052551601},-2649727.7052551601,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A629=1,PMF_1st=0),0,ROUND(IF(A629=1,AI629,AL628)*OFFSET(Input!$O$27,IF(A629=121,-1,0)+MIN(B629,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A629=1,PMF_1st=0),0,IF(SUM($K$5:$L629)-$AU628>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B628,B629),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C629-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B629,99),0,1,1))*VLOOKUP($B629,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[626,53,2,null,92,{"$f":"IF(A630=\"\",\"\",IF(A630=1,Age_Full_Month,IF(F629=11,0,F629+1)))","v":1},92,0,{"$f":"IF(A630=\"\",\"\",IF(AND(F630=11,G630=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H630-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C630-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B630,99),0,1,1)*K630,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*L630,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B630,0,1,1)*M630,FEE_rounding)","v":0},0,0,{"$f":"IF(C630>=1,ROUND(K630*OFFSET(Input!$U$27,B630,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B630=1,0,IF($C630>=1,ROUND(OFFSET(Input!$X$27,B630,0,1,1)*AL629,AV_rounding),0))","v":0},{"$f":"IF(B630=1,0,IF(C630=1,ROUND(OFFSET(Input!$W$27,B630,0,1,1)*AVERAGE($AI$5,$AL$5:$AL628),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),OFFSET(Input!$G$27,B630,0,1,1)-AE630,0)","v":0},{"$f":"IF(AND(C630=1,OFFSET(Input!$G$27,B630,0,1,1)>0),MIN(OFFSET(Input!$G$27,B630,0,1,1),AP629),0)","v":0},0,0,0,0,0,0,0,-8149727.7052551601,-8258297.7052551601,-8215825.1741880197,-8215825.1741880197,{"$f":"IF(A630=\"\",\"\",AL630-ROUND(AL630*OFFSET(Input!$S$27,$B630,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A630=\"\",\"\",ROUND(AP630*(1-OFFSET(Input!$T$27,MIN(B630,10),0,1,1)),2*FEE_rounding))","v":-8215825.1741880197},-2715825.1741880197,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A630=1,PMF_1st=0),0,ROUND(IF(A630=1,AI630,AL629)*OFFSET(Input!$O$27,IF(A630=121,-1,0)+MIN(B630,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A630=1,PMF_1st=0),0,IF(SUM($K$5:$L630)-$AU629>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B629,B630),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C630-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B630,99),0,1,1))*VLOOKUP($B630,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[627,53,3,null,92,{"$f":"IF(A631=\"\",\"\",IF(A631=1,Age_Full_Month,IF(F630=11,0,F630+1)))","v":2},92,0,{"$f":"IF(A631=\"\",\"\",IF(AND(F631=11,G631=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H631-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C631-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B631,99),0,1,1)*K631,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*L631,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B631,0,1,1)*M631,FEE_rounding)","v":0},0,0,{"$f":"IF(C631>=1,ROUND(K631*OFFSET(Input!$U$27,B631,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B631=1,0,IF($C631>=1,ROUND(OFFSET(Input!$X$27,B631,0,1,1)*AL630,AV_rounding),0))","v":0},{"$f":"IF(B631=1,0,IF(C631=1,ROUND(OFFSET(Input!$W$27,B631,0,1,1)*AVERAGE($AI$5,$AL$5:$AL629),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),OFFSET(Input!$G$27,B631,0,1,1)-AE631,0)","v":0},{"$f":"IF(AND(C631=1,OFFSET(Input!$G$27,B631,0,1,1)>0),MIN(OFFSET(Input!$G$27,B631,0,1,1),AP630),0)","v":0},0,0,0,0,0,0,0,-8215825.1741880197,-8324395.1741880197,-8281582.7029900104,-8281582.7029900104,{"$f":"IF(A631=\"\",\"\",AL631-ROUND(AL631*OFFSET(Input!$S$27,$B631,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A631=\"\",\"\",ROUND(AP631*(1-OFFSET(Input!$T$27,MIN(B631,10),0,1,1)),2*FEE_rounding))","v":-8281582.7029900104},-2781582.7029900104,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A631=1,PMF_1st=0),0,ROUND(IF(A631=1,AI631,AL630)*OFFSET(Input!$O$27,IF(A631=121,-1,0)+MIN(B631,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A631=1,PMF_1st=0),0,IF(SUM($K$5:$L631)-$AU630>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B630,B631),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C631-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B631,99),0,1,1))*VLOOKUP($B631,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[628,53,4,null,92,{"$f":"IF(A632=\"\",\"\",IF(A632=1,Age_Full_Month,IF(F631=11,0,F631+1)))","v":3},92,0,{"$f":"IF(A632=\"\",\"\",IF(AND(F632=11,G632=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H632-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C632-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B632,99),0,1,1)*K632,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*L632,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B632,0,1,1)*M632,FEE_rounding)","v":0},0,0,{"$f":"IF(C632>=1,ROUND(K632*OFFSET(Input!$U$27,B632,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B632=1,0,IF($C632>=1,ROUND(OFFSET(Input!$X$27,B632,0,1,1)*AL631,AV_rounding),0))","v":0},{"$f":"IF(B632=1,0,IF(C632=1,ROUND(OFFSET(Input!$W$27,B632,0,1,1)*AVERAGE($AI$5,$AL$5:$AL630),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),OFFSET(Input!$G$27,B632,0,1,1)-AE632,0)","v":0},{"$f":"IF(AND(C632=1,OFFSET(Input!$G$27,B632,0,1,1)>0),MIN(OFFSET(Input!$G$27,B632,0,1,1),AP631),0)","v":0},0,0,0,0,0,0,0,-8281582.7029900104,-8390152.7029900104,-8347002.0399775803,-8347002.0399775803,{"$f":"IF(A632=\"\",\"\",AL632-ROUND(AL632*OFFSET(Input!$S$27,$B632,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A632=\"\",\"\",ROUND(AP632*(1-OFFSET(Input!$T$27,MIN(B632,10),0,1,1)),2*FEE_rounding))","v":-8347002.0399775803},-2847002.0399775803,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A632=1,PMF_1st=0),0,ROUND(IF(A632=1,AI632,AL631)*OFFSET(Input!$O$27,IF(A632=121,-1,0)+MIN(B632,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A632=1,PMF_1st=0),0,IF(SUM($K$5:$L632)-$AU631>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B631,B632),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C632-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B632,99),0,1,1))*VLOOKUP($B632,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[629,53,5,null,92,{"$f":"IF(A633=\"\",\"\",IF(A633=1,Age_Full_Month,IF(F632=11,0,F632+1)))","v":4},92,0,{"$f":"IF(A633=\"\",\"\",IF(AND(F633=11,G633=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H633-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C633-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B633,99),0,1,1)*K633,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*L633,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B633,0,1,1)*M633,FEE_rounding)","v":0},0,0,{"$f":"IF(C633>=1,ROUND(K633*OFFSET(Input!$U$27,B633,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B633=1,0,IF($C633>=1,ROUND(OFFSET(Input!$X$27,B633,0,1,1)*AL632,AV_rounding),0))","v":0},{"$f":"IF(B633=1,0,IF(C633=1,ROUND(OFFSET(Input!$W$27,B633,0,1,1)*AVERAGE($AI$5,$AL$5:$AL631),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),OFFSET(Input!$G$27,B633,0,1,1)-AE633,0)","v":0},{"$f":"IF(AND(C633=1,OFFSET(Input!$G$27,B633,0,1,1)>0),MIN(OFFSET(Input!$G$27,B633,0,1,1),AP632),0)","v":0},0,0,0,0,0,0,0,-8347002.0399775803,-8455572.0399775803,-8412084.9244755693,-8412084.9244755693,{"$f":"IF(A633=\"\",\"\",AL633-ROUND(AL633*OFFSET(Input!$S$27,$B633,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A633=\"\",\"\",ROUND(AP633*(1-OFFSET(Input!$T$27,MIN(B633,10),0,1,1)),2*FEE_rounding))","v":-8412084.9244755693},-2912084.9244755693,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A633=1,PMF_1st=0),0,ROUND(IF(A633=1,AI633,AL632)*OFFSET(Input!$O$27,IF(A633=121,-1,0)+MIN(B633,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A633=1,PMF_1st=0),0,IF(SUM($K$5:$L633)-$AU632>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B632,B633),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C633-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B633,99),0,1,1))*VLOOKUP($B633,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[630,53,6,null,92,{"$f":"IF(A634=\"\",\"\",IF(A634=1,Age_Full_Month,IF(F633=11,0,F633+1)))","v":5},92,0,{"$f":"IF(A634=\"\",\"\",IF(AND(F634=11,G634=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H634-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C634-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B634,99),0,1,1)*K634,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*L634,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B634,0,1,1)*M634,FEE_rounding)","v":0},0,0,{"$f":"IF(C634>=1,ROUND(K634*OFFSET(Input!$U$27,B634,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B634=1,0,IF($C634>=1,ROUND(OFFSET(Input!$X$27,B634,0,1,1)*AL633,AV_rounding),0))","v":0},{"$f":"IF(B634=1,0,IF(C634=1,ROUND(OFFSET(Input!$W$27,B634,0,1,1)*AVERAGE($AI$5,$AL$5:$AL632),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),OFFSET(Input!$G$27,B634,0,1,1)-AE634,0)","v":0},{"$f":"IF(AND(C634=1,OFFSET(Input!$G$27,B634,0,1,1)>0),MIN(OFFSET(Input!$G$27,B634,0,1,1),AP633),0)","v":0},0,0,0,0,0,0,0,-8412084.9244755693,-8520654.9244755693,-8476833.08686346,-8476833.08686346,{"$f":"IF(A634=\"\",\"\",AL634-ROUND(AL634*OFFSET(Input!$S$27,$B634,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A634=\"\",\"\",ROUND(AP634*(1-OFFSET(Input!$T$27,MIN(B634,10),0,1,1)),2*FEE_rounding))","v":-8476833.08686346},-2976833.08686346,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A634=1,PMF_1st=0),0,ROUND(IF(A634=1,AI634,AL633)*OFFSET(Input!$O$27,IF(A634=121,-1,0)+MIN(B634,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A634=1,PMF_1st=0),0,IF(SUM($K$5:$L634)-$AU633>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B633,B634),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C634-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B634,99),0,1,1))*VLOOKUP($B634,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[631,53,7,null,92,{"$f":"IF(A635=\"\",\"\",IF(A635=1,Age_Full_Month,IF(F634=11,0,F634+1)))","v":6},92,0,{"$f":"IF(A635=\"\",\"\",IF(AND(F635=11,G635=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H635-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C635-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B635,99),0,1,1)*K635,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*L635,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B635,0,1,1)*M635,FEE_rounding)","v":0},0,0,{"$f":"IF(C635>=1,ROUND(K635*OFFSET(Input!$U$27,B635,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B635=1,0,IF($C635>=1,ROUND(OFFSET(Input!$X$27,B635,0,1,1)*AL634,AV_rounding),0))","v":0},{"$f":"IF(B635=1,0,IF(C635=1,ROUND(OFFSET(Input!$W$27,B635,0,1,1)*AVERAGE($AI$5,$AL$5:$AL633),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),OFFSET(Input!$G$27,B635,0,1,1)-AE635,0)","v":0},{"$f":"IF(AND(C635=1,OFFSET(Input!$G$27,B635,0,1,1)>0),MIN(OFFSET(Input!$G$27,B635,0,1,1),AP634),0)","v":0},0,0,0,0,0,0,0,-8476833.08686346,-8585403.08686346,-8541248.2486213502,-8541248.2486213502,{"$f":"IF(A635=\"\",\"\",AL635-ROUND(AL635*OFFSET(Input!$S$27,$B635,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A635=\"\",\"\",ROUND(AP635*(1-OFFSET(Input!$T$27,MIN(B635,10),0,1,1)),2*FEE_rounding))","v":-8541248.2486213502},-3041248.2486213502,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A635=1,PMF_1st=0),0,ROUND(IF(A635=1,AI635,AL634)*OFFSET(Input!$O$27,IF(A635=121,-1,0)+MIN(B635,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A635=1,PMF_1st=0),0,IF(SUM($K$5:$L635)-$AU634>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B634,B635),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C635-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B635,99),0,1,1))*VLOOKUP($B635,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[632,53,8,null,92,{"$f":"IF(A636=\"\",\"\",IF(A636=1,Age_Full_Month,IF(F635=11,0,F635+1)))","v":7},92,0,{"$f":"IF(A636=\"\",\"\",IF(AND(F636=11,G636=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H636-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C636-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B636,99),0,1,1)*K636,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*L636,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B636,0,1,1)*M636,FEE_rounding)","v":0},0,0,{"$f":"IF(C636>=1,ROUND(K636*OFFSET(Input!$U$27,B636,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B636=1,0,IF($C636>=1,ROUND(OFFSET(Input!$X$27,B636,0,1,1)*AL635,AV_rounding),0))","v":0},{"$f":"IF(B636=1,0,IF(C636=1,ROUND(OFFSET(Input!$W$27,B636,0,1,1)*AVERAGE($AI$5,$AL$5:$AL634),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),OFFSET(Input!$G$27,B636,0,1,1)-AE636,0)","v":0},{"$f":"IF(AND(C636=1,OFFSET(Input!$G$27,B636,0,1,1)>0),MIN(OFFSET(Input!$G$27,B636,0,1,1),AP635),0)","v":0},0,0,0,0,0,0,0,-8541248.2486213502,-8649818.2486213502,-8605332.1223757509,-8605332.1223757509,{"$f":"IF(A636=\"\",\"\",AL636-ROUND(AL636*OFFSET(Input!$S$27,$B636,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A636=\"\",\"\",ROUND(AP636*(1-OFFSET(Input!$T$27,MIN(B636,10),0,1,1)),2*FEE_rounding))","v":-8605332.1223757509},-3105332.1223757509,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A636=1,PMF_1st=0),0,ROUND(IF(A636=1,AI636,AL635)*OFFSET(Input!$O$27,IF(A636=121,-1,0)+MIN(B636,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A636=1,PMF_1st=0),0,IF(SUM($K$5:$L636)-$AU635>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B635,B636),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C636-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B636,99),0,1,1))*VLOOKUP($B636,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[633,53,9,null,92,{"$f":"IF(A637=\"\",\"\",IF(A637=1,Age_Full_Month,IF(F636=11,0,F636+1)))","v":8},92,0,{"$f":"IF(A637=\"\",\"\",IF(AND(F637=11,G637=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H637-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C637-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B637,99),0,1,1)*K637,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*L637,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B637,0,1,1)*M637,FEE_rounding)","v":0},0,0,{"$f":"IF(C637>=1,ROUND(K637*OFFSET(Input!$U$27,B637,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B637=1,0,IF($C637>=1,ROUND(OFFSET(Input!$X$27,B637,0,1,1)*AL636,AV_rounding),0))","v":0},{"$f":"IF(B637=1,0,IF(C637=1,ROUND(OFFSET(Input!$W$27,B637,0,1,1)*AVERAGE($AI$5,$AL$5:$AL635),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),OFFSET(Input!$G$27,B637,0,1,1)-AE637,0)","v":0},{"$f":"IF(AND(C637=1,OFFSET(Input!$G$27,B637,0,1,1)>0),MIN(OFFSET(Input!$G$27,B637,0,1,1),AP636),0)","v":0},0,0,0,0,0,0,0,-8605332.1223757509,-8713902.1223757509,-8669086.4119451195,-8669086.4119451195,{"$f":"IF(A637=\"\",\"\",AL637-ROUND(AL637*OFFSET(Input!$S$27,$B637,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A637=\"\",\"\",ROUND(AP637*(1-OFFSET(Input!$T$27,MIN(B637,10),0,1,1)),2*FEE_rounding))","v":-8669086.4119451195},-3169086.4119451195,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A637=1,PMF_1st=0),0,ROUND(IF(A637=1,AI637,AL636)*OFFSET(Input!$O$27,IF(A637=121,-1,0)+MIN(B637,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A637=1,PMF_1st=0),0,IF(SUM($K$5:$L637)-$AU636>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B636,B637),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C637-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B637,99),0,1,1))*VLOOKUP($B637,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[634,53,10,null,92,{"$f":"IF(A638=\"\",\"\",IF(A638=1,Age_Full_Month,IF(F637=11,0,F637+1)))","v":9},92,0,{"$f":"IF(A638=\"\",\"\",IF(AND(F638=11,G638=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H638-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C638-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B638,99),0,1,1)*K638,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*L638,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B638,0,1,1)*M638,FEE_rounding)","v":0},0,0,{"$f":"IF(C638>=1,ROUND(K638*OFFSET(Input!$U$27,B638,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B638=1,0,IF($C638>=1,ROUND(OFFSET(Input!$X$27,B638,0,1,1)*AL637,AV_rounding),0))","v":0},{"$f":"IF(B638=1,0,IF(C638=1,ROUND(OFFSET(Input!$W$27,B638,0,1,1)*AVERAGE($AI$5,$AL$5:$AL636),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),OFFSET(Input!$G$27,B638,0,1,1)-AE638,0)","v":0},{"$f":"IF(AND(C638=1,OFFSET(Input!$G$27,B638,0,1,1)>0),MIN(OFFSET(Input!$G$27,B638,0,1,1),AP637),0)","v":0},0,0,0,0,0,0,0,-8669086.4119451195,-8777656.4119451195,-8732512.8123851493,-8732512.8123851493,{"$f":"IF(A638=\"\",\"\",AL638-ROUND(AL638*OFFSET(Input!$S$27,$B638,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A638=\"\",\"\",ROUND(AP638*(1-OFFSET(Input!$T$27,MIN(B638,10),0,1,1)),2*FEE_rounding))","v":-8732512.8123851493},-3232512.8123851493,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A638=1,PMF_1st=0),0,ROUND(IF(A638=1,AI638,AL637)*OFFSET(Input!$O$27,IF(A638=121,-1,0)+MIN(B638,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A638=1,PMF_1st=0),0,IF(SUM($K$5:$L638)-$AU637>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B637,B638),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C638-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B638,99),0,1,1))*VLOOKUP($B638,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[635,53,11,null,92,{"$f":"IF(A639=\"\",\"\",IF(A639=1,Age_Full_Month,IF(F638=11,0,F638+1)))","v":10},92,0,{"$f":"IF(A639=\"\",\"\",IF(AND(F639=11,G639=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H639-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C639-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B639,99),0,1,1)*K639,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*L639,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B639,0,1,1)*M639,FEE_rounding)","v":0},0,0,{"$f":"IF(C639>=1,ROUND(K639*OFFSET(Input!$U$27,B639,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B639=1,0,IF($C639>=1,ROUND(OFFSET(Input!$X$27,B639,0,1,1)*AL638,AV_rounding),0))","v":0},{"$f":"IF(B639=1,0,IF(C639=1,ROUND(OFFSET(Input!$W$27,B639,0,1,1)*AVERAGE($AI$5,$AL$5:$AL637),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),OFFSET(Input!$G$27,B639,0,1,1)-AE639,0)","v":0},{"$f":"IF(AND(C639=1,OFFSET(Input!$G$27,B639,0,1,1)>0),MIN(OFFSET(Input!$G$27,B639,0,1,1),AP638),0)","v":0},0,0,0,0,0,0,0,-8732512.8123851493,-8841082.8123851493,-8795613.0100338403,-8795613.0100338403,{"$f":"IF(A639=\"\",\"\",AL639-ROUND(AL639*OFFSET(Input!$S$27,$B639,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A639=\"\",\"\",ROUND(AP639*(1-OFFSET(Input!$T$27,MIN(B639,10),0,1,1)),2*FEE_rounding))","v":-8795613.0100338403},-3295613.0100338403,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A639=1,PMF_1st=0),0,ROUND(IF(A639=1,AI639,AL638)*OFFSET(Input!$O$27,IF(A639=121,-1,0)+MIN(B639,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A639=1,PMF_1st=0),0,IF(SUM($K$5:$L639)-$AU638>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B638,B639),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C639-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B639,99),0,1,1))*VLOOKUP($B639,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[636,53,12,null,92,{"$f":"IF(A640=\"\",\"\",IF(A640=1,Age_Full_Month,IF(F639=11,0,F639+1)))","v":11},92,0,{"$f":"IF(A640=\"\",\"\",IF(AND(F640=11,G640=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H640-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C640-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B640,99),0,1,1)*K640,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*L640,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B640,0,1,1)*M640,FEE_rounding)","v":0},0,0,{"$f":"IF(C640>=1,ROUND(K640*OFFSET(Input!$U$27,B640,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B640=1,0,IF($C640>=1,ROUND(OFFSET(Input!$X$27,B640,0,1,1)*AL639,AV_rounding),0))","v":0},{"$f":"IF(B640=1,0,IF(C640=1,ROUND(OFFSET(Input!$W$27,B640,0,1,1)*AVERAGE($AI$5,$AL$5:$AL638),AV_rounding),0))","v":0},0,0,108570,0,0,0,0,0,{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),OFFSET(Input!$G$27,B640,0,1,1)-AE640,0)","v":0},{"$f":"IF(AND(C640=1,OFFSET(Input!$G$27,B640,0,1,1)>0),MIN(OFFSET(Input!$G$27,B640,0,1,1),AP639),0)","v":0},0,0,0,0,0,0,0,-8795613.0100338403,-8904183.0100338403,-8858388.6825563405,-8858388.6825563405,{"$f":"IF(A640=\"\",\"\",AL640-ROUND(AL640*OFFSET(Input!$S$27,$B640,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A640=\"\",\"\",ROUND(AP640*(1-OFFSET(Input!$T$27,MIN(B640,10),0,1,1)),2*FEE_rounding))","v":-8858388.6825563405},-3358388.6825563405,0,0,0,5500000,5500000,3000000,5500000,108570,0,null,null,{"$f":"IF(AND(A640=1,PMF_1st=0),0,ROUND(IF(A640=1,AI640,AL639)*OFFSET(Input!$O$27,IF(A640=121,-1,0)+MIN(B640,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A640=1,PMF_1st=0),0,IF(SUM($K$5:$L640)-$AU639>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B639,B640),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C640-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B640,99),0,1,1))*VLOOKUP($B640,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[637,54,1,null,93,{"$f":"IF(A641=\"\",\"\",IF(A641=1,Age_Full_Month,IF(F640=11,0,F640+1)))","v":0},93,0,{"$f":"IF(A641=\"\",\"\",IF(AND(F641=11,G641=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H641-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C641-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B641,99),0,1,1)*K641,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*L641,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B641,0,1,1)*M641,FEE_rounding)","v":0},0,0,{"$f":"IF(C641>=1,ROUND(K641*OFFSET(Input!$U$27,B641,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B641=1,0,IF($C641>=1,ROUND(OFFSET(Input!$X$27,B641,0,1,1)*AL640,AV_rounding),0))","v":0},{"$f":"IF(B641=1,0,IF(C641=1,ROUND(OFFSET(Input!$W$27,B641,0,1,1)*AVERAGE($AI$5,$AL$5:$AL639),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),OFFSET(Input!$G$27,B641,0,1,1)-AE641,0)","v":0},{"$f":"IF(AND(C641=1,OFFSET(Input!$G$27,B641,0,1,1)>0),MIN(OFFSET(Input!$G$27,B641,0,1,1),AP640),0)","v":0},0,0,0,0,0,0,0,-8858388.6825563405,-8976088.6825563405,-8929924.5432823692,-8929924.5432823692,{"$f":"IF(A641=\"\",\"\",AL641-ROUND(AL641*OFFSET(Input!$S$27,$B641,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A641=\"\",\"\",ROUND(AP641*(1-OFFSET(Input!$T$27,MIN(B641,10),0,1,1)),2*FEE_rounding))","v":-8929924.5432823692},-3429924.5432823692,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A641=1,PMF_1st=0),0,ROUND(IF(A641=1,AI641,AL640)*OFFSET(Input!$O$27,IF(A641=121,-1,0)+MIN(B641,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A641=1,PMF_1st=0),0,IF(SUM($K$5:$L641)-$AU640>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B640,B641),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C641-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B641,99),0,1,1))*VLOOKUP($B641,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[638,54,2,null,93,{"$f":"IF(A642=\"\",\"\",IF(A642=1,Age_Full_Month,IF(F641=11,0,F641+1)))","v":1},93,0,{"$f":"IF(A642=\"\",\"\",IF(AND(F642=11,G642=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H642-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C642-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B642,99),0,1,1)*K642,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*L642,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B642,0,1,1)*M642,FEE_rounding)","v":0},0,0,{"$f":"IF(C642>=1,ROUND(K642*OFFSET(Input!$U$27,B642,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B642=1,0,IF($C642>=1,ROUND(OFFSET(Input!$X$27,B642,0,1,1)*AL641,AV_rounding),0))","v":0},{"$f":"IF(B642=1,0,IF(C642=1,ROUND(OFFSET(Input!$W$27,B642,0,1,1)*AVERAGE($AI$5,$AL$5:$AL640),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),OFFSET(Input!$G$27,B642,0,1,1)-AE642,0)","v":0},{"$f":"IF(AND(C642=1,OFFSET(Input!$G$27,B642,0,1,1)>0),MIN(OFFSET(Input!$G$27,B642,0,1,1),AP641),0)","v":0},0,0,0,0,0,0,0,-8929924.5432823692,-9047624.5432823692,-9001092.4941587504,-9001092.4941587504,{"$f":"IF(A642=\"\",\"\",AL642-ROUND(AL642*OFFSET(Input!$S$27,$B642,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A642=\"\",\"\",ROUND(AP642*(1-OFFSET(Input!$T$27,MIN(B642,10),0,1,1)),2*FEE_rounding))","v":-9001092.4941587504},-3501092.4941587504,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A642=1,PMF_1st=0),0,ROUND(IF(A642=1,AI642,AL641)*OFFSET(Input!$O$27,IF(A642=121,-1,0)+MIN(B642,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A642=1,PMF_1st=0),0,IF(SUM($K$5:$L642)-$AU641>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B641,B642),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C642-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B642,99),0,1,1))*VLOOKUP($B642,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[639,54,3,null,93,{"$f":"IF(A643=\"\",\"\",IF(A643=1,Age_Full_Month,IF(F642=11,0,F642+1)))","v":2},93,0,{"$f":"IF(A643=\"\",\"\",IF(AND(F643=11,G643=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H643-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C643-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B643,99),0,1,1)*K643,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*L643,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B643,0,1,1)*M643,FEE_rounding)","v":0},0,0,{"$f":"IF(C643>=1,ROUND(K643*OFFSET(Input!$U$27,B643,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B643=1,0,IF($C643>=1,ROUND(OFFSET(Input!$X$27,B643,0,1,1)*AL642,AV_rounding),0))","v":0},{"$f":"IF(B643=1,0,IF(C643=1,ROUND(OFFSET(Input!$W$27,B643,0,1,1)*AVERAGE($AI$5,$AL$5:$AL641),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),OFFSET(Input!$G$27,B643,0,1,1)-AE643,0)","v":0},{"$f":"IF(AND(C643=1,OFFSET(Input!$G$27,B643,0,1,1)>0),MIN(OFFSET(Input!$G$27,B643,0,1,1),AP642),0)","v":0},0,0,0,0,0,0,0,-9001092.4941587504,-9118792.4941587504,-9071894.4273505602,-9071894.4273505602,{"$f":"IF(A643=\"\",\"\",AL643-ROUND(AL643*OFFSET(Input!$S$27,$B643,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A643=\"\",\"\",ROUND(AP643*(1-OFFSET(Input!$T$27,MIN(B643,10),0,1,1)),2*FEE_rounding))","v":-9071894.4273505602},-3571894.4273505602,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A643=1,PMF_1st=0),0,ROUND(IF(A643=1,AI643,AL642)*OFFSET(Input!$O$27,IF(A643=121,-1,0)+MIN(B643,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A643=1,PMF_1st=0),0,IF(SUM($K$5:$L643)-$AU642>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B642,B643),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C643-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B643,99),0,1,1))*VLOOKUP($B643,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[640,54,4,null,93,{"$f":"IF(A644=\"\",\"\",IF(A644=1,Age_Full_Month,IF(F643=11,0,F643+1)))","v":3},93,0,{"$f":"IF(A644=\"\",\"\",IF(AND(F644=11,G644=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H644-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C644-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B644,99),0,1,1)*K644,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*L644,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B644,0,1,1)*M644,FEE_rounding)","v":0},0,0,{"$f":"IF(C644>=1,ROUND(K644*OFFSET(Input!$U$27,B644,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B644=1,0,IF($C644>=1,ROUND(OFFSET(Input!$X$27,B644,0,1,1)*AL643,AV_rounding),0))","v":0},{"$f":"IF(B644=1,0,IF(C644=1,ROUND(OFFSET(Input!$W$27,B644,0,1,1)*AVERAGE($AI$5,$AL$5:$AL642),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),OFFSET(Input!$G$27,B644,0,1,1)-AE644,0)","v":0},{"$f":"IF(AND(C644=1,OFFSET(Input!$G$27,B644,0,1,1)>0),MIN(OFFSET(Input!$G$27,B644,0,1,1),AP643),0)","v":0},0,0,0,0,0,0,0,-9071894.4273505602,-9189594.4273505602,-9142332.2252914496,-9142332.2252914496,{"$f":"IF(A644=\"\",\"\",AL644-ROUND(AL644*OFFSET(Input!$S$27,$B644,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A644=\"\",\"\",ROUND(AP644*(1-OFFSET(Input!$T$27,MIN(B644,10),0,1,1)),2*FEE_rounding))","v":-9142332.2252914496},-3642332.2252914496,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A644=1,PMF_1st=0),0,ROUND(IF(A644=1,AI644,AL643)*OFFSET(Input!$O$27,IF(A644=121,-1,0)+MIN(B644,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A644=1,PMF_1st=0),0,IF(SUM($K$5:$L644)-$AU643>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B643,B644),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C644-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B644,99),0,1,1))*VLOOKUP($B644,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[641,54,5,null,{"$f":"IF($A645=\"\",\"\",Age_Insured+B645-1)","v":93},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Month,IF(F644=11,0,F644+1)))","v":4},{"$f":"IF(A645=\"\",\"\",IF(A645=1,Age_Full_Year,IF(F644=11,G644+1,G644)))","v":93},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),DAY(EOMONTH((SignYY+INT(A645/12)+1911)&\"/\"&(IF(MOD(SignMM+A645-1,12)=0,12,MOD(SignMM+A645-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A645=\"\",\"\",IF(AND(F645=11,G645=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H645-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B645-1>=BPP,\"\",IF(AS644>0,1,0))","v":0},{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,IF(($BJ645+$AL644+$AP644+$AW645)/($BJ645+$AL644+$AP644)>$BK645,VLOOKUP($B645,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K645=0,0,IF(MOD(C645-1,12/Prem_Freq)=0,VLOOKUP(B645,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C645=1,VLOOKUP(B645,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C645-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B645,99),0,1,1)*K645,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*L645,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B645,0,1,1)*M645,FEE_rounding)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,K645-N645))","v":0},{"$f":"IF(A646=\"\",\"\",IF(K645=\"*****\",\"*****\",L645-O645+M645-P645))","v":0},{"$f":"IF(C645>=1,ROUND(K645*OFFSET(Input!$U$27,B645,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B645=1,0,IF($C645>=1,ROUND(OFFSET(Input!$X$27,B645,0,1,1)*AL644,AV_rounding),0))","v":0},{"$f":"IF(B645=1,0,IF(C645=1,ROUND(OFFSET(Input!$W$27,B645,0,1,1)*AVERAGE($AI$5,$AL$5:$AL643),AV_rounding),0))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,BA645,AI645))","v":0},{"$f":"IF(E645=\"\",\"\",IF(SUM(AI645,-V645)>BB645,BB645,SUM(AI645,-V645)))","v":0},{"$f":"IF(E645=\"\",\"\",IF(AI645>BA645+BB645,0,BA645-AI645))","v":117700},0,0,{"$f":"IF(E645=\" \",\" \",IF(Z645<BI644+BC645+BE645+BD645*0+BF645,BI644+BC645+BE645+BD645*0+BF645-BI644-Z645,0))","v":0},0,0,{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),OFFSET(Input!$G$27,B645,0,1,1)-AE645,0)","v":0},{"$f":"IF(AND(C645=1,OFFSET(Input!$G$27,B645,0,1,1)>0),MIN(OFFSET(Input!$G$27,B645,0,1,1),AP644),0)","v":0},{"$f":"IF(A646=\"\",\"\",AF644+AD645+AE645)","v":0},0,0,{"$f":"IF(A645=\"\",\"\",AL644+Q645+R645*0+IF(A645=1,0,SUM(S645:U645)))","v":0},{"$f":"IF(A645=\"\",\"\",AI645-V645-W645-Z645-AD645)","v":0},{"$f":"ROUND((AJ645-AB645)*(1+IRR_3)^(1/12)+IF(A645=1,S645,0),AV_rounding)","v":0},{"$f":"ROUND(AK645-AG645,AV_rounding)","v":0},-9142332.2252914496,-9260032.2252914496,{"$f":"ROUND((AN645-AC645)*(1+IRR_3)^(1/12),AV_rounding)","v":-9212407.7607336808},{"$f":"ROUND(AO645-AH645,AV_rounding)","v":-9212407.7607336808},{"$f":"IF(A645=\"\",\"\",AL645-ROUND(AL645*OFFSET(Input!$S$27,$B645,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A645=\"\",\"\",ROUND(AP645*(1-OFFSET(Input!$T$27,MIN(B645,10),0,1,1)),2*FEE_rounding))","v":-9212407.7607336808},-3712407.7607336808,0,{"$f":"IF(A646=\"\",\"\",AU644+AD645+AE645)","v":0},{"$f":"IF(A645=\"\",\"\",IF(K645=\"*****\",0,Q645+R645))","v":0},5500000,5500000,{"$f":"IF(A645=1,K645,MAX(AY644+K645-AD644-AE644,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ645/100000*VLOOKUP(Age_Insured+B645-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I645>0,I645/H645,1),2*FEE_rounding)*IF(G646>14,1,0)*IF(AND(I645=0,H645>0),0,1)","v":117700},0,null,null,{"$f":"IF(AND(A645=1,PMF_1st=0),0,ROUND(IF(A645=1,AI645,AL644)*OFFSET(Input!$O$27,IF(A645=121,-1,0)+MIN(B645,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A645=1,PMF_1st=0),0,IF(SUM($K$5:$L645)-$AU644>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B644,B645),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C645-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B645,99),0,1,1))*VLOOKUP($B645,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A645+1","v":642},{"$f":"IF($A646=\"\",\"\",INT((A646-1)/12)+1)","v":54},{"$f":"IF($A646=\"\",\"\",MOD((A646-1),12)+1)","v":6},null,93,{"$f":"IF(A646=\"\",\"\",IF(A646=1,Age_Full_Month,IF(F645=11,0,F645+1)))","v":5},93,0,{"$f":"IF(A646=\"\",\"\",IF(AND(F646=11,G646=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H646-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C646-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B646,99),0,1,1)*K646,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*L646,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B646,0,1,1)*M646,FEE_rounding)","v":0},0,0,{"$f":"IF(C646>=1,ROUND(K646*OFFSET(Input!$U$27,B646,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B646=1,0,IF($C646>=1,ROUND(OFFSET(Input!$X$27,B646,0,1,1)*AL645,AV_rounding),0))","v":0},{"$f":"IF(B646=1,0,IF(C646=1,ROUND(OFFSET(Input!$W$27,B646,0,1,1)*AVERAGE($AI$5,$AL$5:$AL644),AV_rounding),0))","v":0},0,0,117700,{"$f":"Q646+R646","v":0},{"$f":"IF(E646=\" \",\" \",IF(AI646+AM646-V646>BI645+BC646+BD646+BF646+BE646,BI645+BC646+BD646+BF646+BE646,MAX(AI646+AM646-V646,0)))","v":0},0,{"$f":"BG646","v":0},0,{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),OFFSET(Input!$G$27,B646,0,1,1)-AE646,0)","v":0},{"$f":"IF(AND(C646=1,OFFSET(Input!$G$27,B646,0,1,1)>0),MIN(OFFSET(Input!$G$27,B646,0,1,1),AP645),0)","v":0},0,0,0,0,0,0,0,{"$f":"R646+AO645","v":-9212407.7607336808},{"$f":"AM646-X646-AA646-AE646","v":-9330107.7607336808},-9282122.8967979401,-9282122.8967979401,{"$f":"IF(A646=\"\",\"\",AL646-ROUND(AL646*OFFSET(Input!$S$27,$B646,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A646=\"\",\"\",ROUND(AP646*(1-OFFSET(Input!$T$27,MIN(B646,10),0,1,1)),2*FEE_rounding))","v":-9282122.8967979401},{"$f":"AW646+AL646+AP646","v":-3782122.8967979401},0,0,0,{"$f":"AW645","v":5500000},{"$f":"AW646+AI646","v":5500000},3000000,{"$f":"IF(A646=\"\",\"\",AW646)","v":5500000},117700,0,null,null,{"$f":"IF(AND(A646=1,PMF_1st=0),0,ROUND(IF(A646=1,AI646,AL645)*OFFSET(Input!$O$27,IF(A646=121,-1,0)+MIN(B646,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A646=1,PMF_1st=0),0,IF(SUM($K$5:$L646)-$AU645>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B645,B646),21),0,1,1)))","v":0},null,null,{"$f":"BI645+BC646+BD646+BE646+BF646-Z646-AA646","v":0},{"$f":"IF(MOD($C646-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B646,99),0,1,1))*VLOOKUP($B646,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E646<=30,1.9,IF($E646<=40,1.6,IF($E646<=50,1.4,IF($E646<=60,1.2,IF($E646<=70,1.1,IF($E646<=90,1.02,1))))))","v":1}]
[643,54,7,null,93,{"$f":"IF(A647=\"\",\"\",IF(A647=1,Age_Full_Month,IF(F646=11,0,F646+1)))","v":6},93,0,{"$f":"IF(A647=\"\",\"\",IF(AND(F647=11,G647=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H647-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C647-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B647,99),0,1,1)*K647,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*L647,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B647,0,1,1)*M647,FEE_rounding)","v":0},0,0,{"$f":"IF(C647>=1,ROUND(K647*OFFSET(Input!$U$27,B647,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B647=1,0,IF($C647>=1,ROUND(OFFSET(Input!$X$27,B647,0,1,1)*AL646,AV_rounding),0))","v":0},{"$f":"IF(B647=1,0,IF(C647=1,ROUND(OFFSET(Input!$W$27,B647,0,1,1)*AVERAGE($AI$5,$AL$5:$AL645),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),OFFSET(Input!$G$27,B647,0,1,1)-AE647,0)","v":0},{"$f":"IF(AND(C647=1,OFFSET(Input!$G$27,B647,0,1,1)>0),MIN(OFFSET(Input!$G$27,B647,0,1,1),AP646),0)","v":0},0,0,0,0,0,0,0,-9282122.8967979401,-9399822.8967979401,-9351479.4870228507,-9351479.4870228507,{"$f":"IF(A647=\"\",\"\",AL647-ROUND(AL647*OFFSET(Input!$S$27,$B647,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A647=\"\",\"\",ROUND(AP647*(1-OFFSET(Input!$T$27,MIN(B647,10),0,1,1)),2*FEE_rounding))","v":-9351479.4870228507},-3851479.4870228507,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A647=1,PMF_1st=0),0,ROUND(IF(A647=1,AI647,AL646)*OFFSET(Input!$O$27,IF(A647=121,-1,0)+MIN(B647,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A647=1,PMF_1st=0),0,IF(SUM($K$5:$L647)-$AU646>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B646,B647),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C647-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B647,99),0,1,1))*VLOOKUP($B647,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[644,54,8,null,93,{"$f":"IF(A648=\"\",\"\",IF(A648=1,Age_Full_Month,IF(F647=11,0,F647+1)))","v":7},93,0,{"$f":"IF(A648=\"\",\"\",IF(AND(F648=11,G648=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H648-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C648-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B648,99),0,1,1)*K648,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*L648,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B648,0,1,1)*M648,FEE_rounding)","v":0},0,0,{"$f":"IF(C648>=1,ROUND(K648*OFFSET(Input!$U$27,B648,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B648=1,0,IF($C648>=1,ROUND(OFFSET(Input!$X$27,B648,0,1,1)*AL647,AV_rounding),0))","v":0},{"$f":"IF(B648=1,0,IF(C648=1,ROUND(OFFSET(Input!$W$27,B648,0,1,1)*AVERAGE($AI$5,$AL$5:$AL646),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),OFFSET(Input!$G$27,B648,0,1,1)-AE648,0)","v":0},{"$f":"IF(AND(C648=1,OFFSET(Input!$G$27,B648,0,1,1)>0),MIN(OFFSET(Input!$G$27,B648,0,1,1),AP647),0)","v":0},0,0,0,0,0,0,0,-9351479.4870228507,-9469179.4870228507,-9420479.3754142597,-9420479.3754142597,{"$f":"IF(A648=\"\",\"\",AL648-ROUND(AL648*OFFSET(Input!$S$27,$B648,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A648=\"\",\"\",ROUND(AP648*(1-OFFSET(Input!$T$27,MIN(B648,10),0,1,1)),2*FEE_rounding))","v":-9420479.3754142597},-3920479.3754142597,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A648=1,PMF_1st=0),0,ROUND(IF(A648=1,AI648,AL647)*OFFSET(Input!$O$27,IF(A648=121,-1,0)+MIN(B648,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A648=1,PMF_1st=0),0,IF(SUM($K$5:$L648)-$AU647>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B647,B648),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C648-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B648,99),0,1,1))*VLOOKUP($B648,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[645,54,9,null,93,{"$f":"IF(A649=\"\",\"\",IF(A649=1,Age_Full_Month,IF(F648=11,0,F648+1)))","v":8},93,0,{"$f":"IF(A649=\"\",\"\",IF(AND(F649=11,G649=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H649-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C649-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B649,99),0,1,1)*K649,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*L649,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B649,0,1,1)*M649,FEE_rounding)","v":0},0,0,{"$f":"IF(C649>=1,ROUND(K649*OFFSET(Input!$U$27,B649,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B649=1,0,IF($C649>=1,ROUND(OFFSET(Input!$X$27,B649,0,1,1)*AL648,AV_rounding),0))","v":0},{"$f":"IF(B649=1,0,IF(C649=1,ROUND(OFFSET(Input!$W$27,B649,0,1,1)*AVERAGE($AI$5,$AL$5:$AL647),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),OFFSET(Input!$G$27,B649,0,1,1)-AE649,0)","v":0},{"$f":"IF(AND(C649=1,OFFSET(Input!$G$27,B649,0,1,1)>0),MIN(OFFSET(Input!$G$27,B649,0,1,1),AP648),0)","v":0},0,0,0,0,0,0,0,-9420479.3754142597,-9538179.3754142597,-9489124.3964942694,-9489124.3964942694,{"$f":"IF(A649=\"\",\"\",AL649-ROUND(AL649*OFFSET(Input!$S$27,$B649,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A649=\"\",\"\",ROUND(AP649*(1-OFFSET(Input!$T$27,MIN(B649,10),0,1,1)),2*FEE_rounding))","v":-9489124.3964942694},-3989124.3964942694,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A649=1,PMF_1st=0),0,ROUND(IF(A649=1,AI649,AL648)*OFFSET(Input!$O$27,IF(A649=121,-1,0)+MIN(B649,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A649=1,PMF_1st=0),0,IF(SUM($K$5:$L649)-$AU648>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B648,B649),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C649-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B649,99),0,1,1))*VLOOKUP($B649,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[646,54,10,null,93,{"$f":"IF(A650=\"\",\"\",IF(A650=1,Age_Full_Month,IF(F649=11,0,F649+1)))","v":9},93,0,{"$f":"IF(A650=\"\",\"\",IF(AND(F650=11,G650=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H650-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C650-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B650,99),0,1,1)*K650,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*L650,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B650,0,1,1)*M650,FEE_rounding)","v":0},0,0,{"$f":"IF(C650>=1,ROUND(K650*OFFSET(Input!$U$27,B650,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B650=1,0,IF($C650>=1,ROUND(OFFSET(Input!$X$27,B650,0,1,1)*AL649,AV_rounding),0))","v":0},{"$f":"IF(B650=1,0,IF(C650=1,ROUND(OFFSET(Input!$W$27,B650,0,1,1)*AVERAGE($AI$5,$AL$5:$AL648),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),OFFSET(Input!$G$27,B650,0,1,1)-AE650,0)","v":0},{"$f":"IF(AND(C650=1,OFFSET(Input!$G$27,B650,0,1,1)>0),MIN(OFFSET(Input!$G$27,B650,0,1,1),AP649),0)","v":0},0,0,0,0,0,0,0,-9489124.3964942694,-9606824.3964942694,-9557416.3753500301,-9557416.3753500301,{"$f":"IF(A650=\"\",\"\",AL650-ROUND(AL650*OFFSET(Input!$S$27,$B650,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A650=\"\",\"\",ROUND(AP650*(1-OFFSET(Input!$T$27,MIN(B650,10),0,1,1)),2*FEE_rounding))","v":-9557416.3753500301},-4057416.3753500301,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A650=1,PMF_1st=0),0,ROUND(IF(A650=1,AI650,AL649)*OFFSET(Input!$O$27,IF(A650=121,-1,0)+MIN(B650,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A650=1,PMF_1st=0),0,IF(SUM($K$5:$L650)-$AU649>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B649,B650),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C650-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B650,99),0,1,1))*VLOOKUP($B650,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[647,54,11,null,93,{"$f":"IF(A651=\"\",\"\",IF(A651=1,Age_Full_Month,IF(F650=11,0,F650+1)))","v":10},93,0,{"$f":"IF(A651=\"\",\"\",IF(AND(F651=11,G651=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H651-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C651-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B651,99),0,1,1)*K651,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*L651,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B651,0,1,1)*M651,FEE_rounding)","v":0},0,0,{"$f":"IF(C651>=1,ROUND(K651*OFFSET(Input!$U$27,B651,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B651=1,0,IF($C651>=1,ROUND(OFFSET(Input!$X$27,B651,0,1,1)*AL650,AV_rounding),0))","v":0},{"$f":"IF(B651=1,0,IF(C651=1,ROUND(OFFSET(Input!$W$27,B651,0,1,1)*AVERAGE($AI$5,$AL$5:$AL649),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),OFFSET(Input!$G$27,B651,0,1,1)-AE651,0)","v":0},{"$f":"IF(AND(C651=1,OFFSET(Input!$G$27,B651,0,1,1)>0),MIN(OFFSET(Input!$G$27,B651,0,1,1),AP650),0)","v":0},0,0,0,0,0,0,0,-9557416.3753500301,-9675116.3753500301,-9625357.1276822202,-9625357.1276822202,{"$f":"IF(A651=\"\",\"\",AL651-ROUND(AL651*OFFSET(Input!$S$27,$B651,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A651=\"\",\"\",ROUND(AP651*(1-OFFSET(Input!$T$27,MIN(B651,10),0,1,1)),2*FEE_rounding))","v":-9625357.1276822202},-4125357.1276822202,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A651=1,PMF_1st=0),0,ROUND(IF(A651=1,AI651,AL650)*OFFSET(Input!$O$27,IF(A651=121,-1,0)+MIN(B651,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A651=1,PMF_1st=0),0,IF(SUM($K$5:$L651)-$AU650>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B650,B651),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C651-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B651,99),0,1,1))*VLOOKUP($B651,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[648,54,12,null,93,{"$f":"IF(A652=\"\",\"\",IF(A652=1,Age_Full_Month,IF(F651=11,0,F651+1)))","v":11},93,0,{"$f":"IF(A652=\"\",\"\",IF(AND(F652=11,G652=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H652-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C652-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B652,99),0,1,1)*K652,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*L652,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B652,0,1,1)*M652,FEE_rounding)","v":0},0,0,{"$f":"IF(C652>=1,ROUND(K652*OFFSET(Input!$U$27,B652,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B652=1,0,IF($C652>=1,ROUND(OFFSET(Input!$X$27,B652,0,1,1)*AL651,AV_rounding),0))","v":0},{"$f":"IF(B652=1,0,IF(C652=1,ROUND(OFFSET(Input!$W$27,B652,0,1,1)*AVERAGE($AI$5,$AL$5:$AL650),AV_rounding),0))","v":0},0,0,117700,0,0,0,0,0,{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),OFFSET(Input!$G$27,B652,0,1,1)-AE652,0)","v":0},{"$f":"IF(AND(C652=1,OFFSET(Input!$G$27,B652,0,1,1)>0),MIN(OFFSET(Input!$G$27,B652,0,1,1),AP651),0)","v":0},0,0,0,0,0,0,0,-9625357.1276822202,-9743057.1276822202,-9692948.4598533697,-9692948.4598533697,{"$f":"IF(A652=\"\",\"\",AL652-ROUND(AL652*OFFSET(Input!$S$27,$B652,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A652=\"\",\"\",ROUND(AP652*(1-OFFSET(Input!$T$27,MIN(B652,10),0,1,1)),2*FEE_rounding))","v":-9692948.4598533697},-4192948.4598533697,0,0,0,5500000,5500000,3000000,5500000,117700,0,null,null,{"$f":"IF(AND(A652=1,PMF_1st=0),0,ROUND(IF(A652=1,AI652,AL651)*OFFSET(Input!$O$27,IF(A652=121,-1,0)+MIN(B652,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A652=1,PMF_1st=0),0,IF(SUM($K$5:$L652)-$AU651>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B651,B652),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C652-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B652,99),0,1,1))*VLOOKUP($B652,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[649,55,1,null,94,{"$f":"IF(A653=\"\",\"\",IF(A653=1,Age_Full_Month,IF(F652=11,0,F652+1)))","v":0},94,0,{"$f":"IF(A653=\"\",\"\",IF(AND(F653=11,G653=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H653-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C653-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B653,99),0,1,1)*K653,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*L653,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B653,0,1,1)*M653,FEE_rounding)","v":0},0,0,{"$f":"IF(C653>=1,ROUND(K653*OFFSET(Input!$U$27,B653,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B653=1,0,IF($C653>=1,ROUND(OFFSET(Input!$X$27,B653,0,1,1)*AL652,AV_rounding),0))","v":0},{"$f":"IF(B653=1,0,IF(C653=1,ROUND(OFFSET(Input!$W$27,B653,0,1,1)*AVERAGE($AI$5,$AL$5:$AL651),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),OFFSET(Input!$G$27,B653,0,1,1)-AE653,0)","v":0},{"$f":"IF(AND(C653=1,OFFSET(Input!$G$27,B653,0,1,1)>0),MIN(OFFSET(Input!$G$27,B653,0,1,1),AP652),0)","v":0},0,0,0,0,0,0,0,-9692948.4598533697,-9820383.4598533697,-9769877.10170592,-9769877.10170592,{"$f":"IF(A653=\"\",\"\",AL653-ROUND(AL653*OFFSET(Input!$S$27,$B653,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A653=\"\",\"\",ROUND(AP653*(1-OFFSET(Input!$T$27,MIN(B653,10),0,1,1)),2*FEE_rounding))","v":-9769877.10170592},-4269877.10170592,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A653=1,PMF_1st=0),0,ROUND(IF(A653=1,AI653,AL652)*OFFSET(Input!$O$27,IF(A653=121,-1,0)+MIN(B653,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A653=1,PMF_1st=0),0,IF(SUM($K$5:$L653)-$AU652>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B652,B653),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C653-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B653,99),0,1,1))*VLOOKUP($B653,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[650,55,2,null,94,{"$f":"IF(A654=\"\",\"\",IF(A654=1,Age_Full_Month,IF(F653=11,0,F653+1)))","v":1},94,0,{"$f":"IF(A654=\"\",\"\",IF(AND(F654=11,G654=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H654-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C654-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B654,99),0,1,1)*K654,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*L654,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B654,0,1,1)*M654,FEE_rounding)","v":0},0,0,{"$f":"IF(C654>=1,ROUND(K654*OFFSET(Input!$U$27,B654,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B654=1,0,IF($C654>=1,ROUND(OFFSET(Input!$X$27,B654,0,1,1)*AL653,AV_rounding),0))","v":0},{"$f":"IF(B654=1,0,IF(C654=1,ROUND(OFFSET(Input!$W$27,B654,0,1,1)*AVERAGE($AI$5,$AL$5:$AL652),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),OFFSET(Input!$G$27,B654,0,1,1)-AE654,0)","v":0},{"$f":"IF(AND(C654=1,OFFSET(Input!$G$27,B654,0,1,1)>0),MIN(OFFSET(Input!$G$27,B654,0,1,1),AP653),0)","v":0},0,0,0,0,0,0,0,-9769877.10170592,-9897312.10170592,-9846410.09856629,-9846410.09856629,{"$f":"IF(A654=\"\",\"\",AL654-ROUND(AL654*OFFSET(Input!$S$27,$B654,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A654=\"\",\"\",ROUND(AP654*(1-OFFSET(Input!$T$27,MIN(B654,10),0,1,1)),2*FEE_rounding))","v":-9846410.09856629},-4346410.09856629,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A654=1,PMF_1st=0),0,ROUND(IF(A654=1,AI654,AL653)*OFFSET(Input!$O$27,IF(A654=121,-1,0)+MIN(B654,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A654=1,PMF_1st=0),0,IF(SUM($K$5:$L654)-$AU653>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B653,B654),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C654-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B654,99),0,1,1))*VLOOKUP($B654,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[651,55,3,null,94,{"$f":"IF(A655=\"\",\"\",IF(A655=1,Age_Full_Month,IF(F654=11,0,F654+1)))","v":2},94,0,{"$f":"IF(A655=\"\",\"\",IF(AND(F655=11,G655=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H655-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C655-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B655,99),0,1,1)*K655,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*L655,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B655,0,1,1)*M655,FEE_rounding)","v":0},0,0,{"$f":"IF(C655>=1,ROUND(K655*OFFSET(Input!$U$27,B655,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B655=1,0,IF($C655>=1,ROUND(OFFSET(Input!$X$27,B655,0,1,1)*AL654,AV_rounding),0))","v":0},{"$f":"IF(B655=1,0,IF(C655=1,ROUND(OFFSET(Input!$W$27,B655,0,1,1)*AVERAGE($AI$5,$AL$5:$AL653),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),OFFSET(Input!$G$27,B655,0,1,1)-AE655,0)","v":0},{"$f":"IF(AND(C655=1,OFFSET(Input!$G$27,B655,0,1,1)>0),MIN(OFFSET(Input!$G$27,B655,0,1,1),AP654),0)","v":0},0,0,0,0,0,0,0,-9846410.09856629,-9973845.09856629,-9922549.4852417503,-9922549.4852417503,{"$f":"IF(A655=\"\",\"\",AL655-ROUND(AL655*OFFSET(Input!$S$27,$B655,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A655=\"\",\"\",ROUND(AP655*(1-OFFSET(Input!$T$27,MIN(B655,10),0,1,1)),2*FEE_rounding))","v":-9922549.4852417503},-4422549.4852417503,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A655=1,PMF_1st=0),0,ROUND(IF(A655=1,AI655,AL654)*OFFSET(Input!$O$27,IF(A655=121,-1,0)+MIN(B655,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A655=1,PMF_1st=0),0,IF(SUM($K$5:$L655)-$AU654>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B654,B655),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C655-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B655,99),0,1,1))*VLOOKUP($B655,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[652,55,4,null,94,{"$f":"IF(A656=\"\",\"\",IF(A656=1,Age_Full_Month,IF(F655=11,0,F655+1)))","v":3},94,0,{"$f":"IF(A656=\"\",\"\",IF(AND(F656=11,G656=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H656-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C656-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B656,99),0,1,1)*K656,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*L656,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B656,0,1,1)*M656,FEE_rounding)","v":0},0,0,{"$f":"IF(C656>=1,ROUND(K656*OFFSET(Input!$U$27,B656,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B656=1,0,IF($C656>=1,ROUND(OFFSET(Input!$X$27,B656,0,1,1)*AL655,AV_rounding),0))","v":0},{"$f":"IF(B656=1,0,IF(C656=1,ROUND(OFFSET(Input!$W$27,B656,0,1,1)*AVERAGE($AI$5,$AL$5:$AL654),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),OFFSET(Input!$G$27,B656,0,1,1)-AE656,0)","v":0},{"$f":"IF(AND(C656=1,OFFSET(Input!$G$27,B656,0,1,1)>0),MIN(OFFSET(Input!$G$27,B656,0,1,1),AP655),0)","v":0},0,0,0,0,0,0,0,-9922549.4852417503,-10049984.48524175,-9998297.2860745303,-9998297.2860745303,{"$f":"IF(A656=\"\",\"\",AL656-ROUND(AL656*OFFSET(Input!$S$27,$B656,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A656=\"\",\"\",ROUND(AP656*(1-OFFSET(Input!$T$27,MIN(B656,10),0,1,1)),2*FEE_rounding))","v":-9998297.2860745303},-4498297.2860745303,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A656=1,PMF_1st=0),0,ROUND(IF(A656=1,AI656,AL655)*OFFSET(Input!$O$27,IF(A656=121,-1,0)+MIN(B656,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A656=1,PMF_1st=0),0,IF(SUM($K$5:$L656)-$AU655>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B655,B656),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C656-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B656,99),0,1,1))*VLOOKUP($B656,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[653,55,5,null,94,{"$f":"IF(A657=\"\",\"\",IF(A657=1,Age_Full_Month,IF(F656=11,0,F656+1)))","v":4},94,0,{"$f":"IF(A657=\"\",\"\",IF(AND(F657=11,G657=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H657-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C657-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B657,99),0,1,1)*K657,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*L657,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B657,0,1,1)*M657,FEE_rounding)","v":0},0,0,{"$f":"IF(C657>=1,ROUND(K657*OFFSET(Input!$U$27,B657,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B657=1,0,IF($C657>=1,ROUND(OFFSET(Input!$X$27,B657,0,1,1)*AL656,AV_rounding),0))","v":0},{"$f":"IF(B657=1,0,IF(C657=1,ROUND(OFFSET(Input!$W$27,B657,0,1,1)*AVERAGE($AI$5,$AL$5:$AL655),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),OFFSET(Input!$G$27,B657,0,1,1)-AE657,0)","v":0},{"$f":"IF(AND(C657=1,OFFSET(Input!$G$27,B657,0,1,1)>0),MIN(OFFSET(Input!$G$27,B657,0,1,1),AP656),0)","v":0},0,0,0,0,0,0,0,-9998297.2860745303,-10125732.28607453,-10073655.514995599,-10073655.514995599,{"$f":"IF(A657=\"\",\"\",AL657-ROUND(AL657*OFFSET(Input!$S$27,$B657,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A657=\"\",\"\",ROUND(AP657*(1-OFFSET(Input!$T$27,MIN(B657,10),0,1,1)),2*FEE_rounding))","v":-10073655.514995599},-4573655.5149955992,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A657=1,PMF_1st=0),0,ROUND(IF(A657=1,AI657,AL656)*OFFSET(Input!$O$27,IF(A657=121,-1,0)+MIN(B657,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A657=1,PMF_1st=0),0,IF(SUM($K$5:$L657)-$AU656>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B656,B657),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C657-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B657,99),0,1,1))*VLOOKUP($B657,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[654,55,6,null,94,{"$f":"IF(A658=\"\",\"\",IF(A658=1,Age_Full_Month,IF(F657=11,0,F657+1)))","v":5},94,0,{"$f":"IF(A658=\"\",\"\",IF(AND(F658=11,G658=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H658-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C658-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B658,99),0,1,1)*K658,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*L658,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B658,0,1,1)*M658,FEE_rounding)","v":0},0,0,{"$f":"IF(C658>=1,ROUND(K658*OFFSET(Input!$U$27,B658,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B658=1,0,IF($C658>=1,ROUND(OFFSET(Input!$X$27,B658,0,1,1)*AL657,AV_rounding),0))","v":0},{"$f":"IF(B658=1,0,IF(C658=1,ROUND(OFFSET(Input!$W$27,B658,0,1,1)*AVERAGE($AI$5,$AL$5:$AL656),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),OFFSET(Input!$G$27,B658,0,1,1)-AE658,0)","v":0},{"$f":"IF(AND(C658=1,OFFSET(Input!$G$27,B658,0,1,1)>0),MIN(OFFSET(Input!$G$27,B658,0,1,1),AP657),0)","v":0},0,0,0,0,0,0,0,-10073655.514995599,-10201090.514995599,-10148626.1755784,-10148626.1755784,{"$f":"IF(A658=\"\",\"\",AL658-ROUND(AL658*OFFSET(Input!$S$27,$B658,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A658=\"\",\"\",ROUND(AP658*(1-OFFSET(Input!$T$27,MIN(B658,10),0,1,1)),2*FEE_rounding))","v":-10148626.1755784},-4648626.1755784005,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A658=1,PMF_1st=0),0,ROUND(IF(A658=1,AI658,AL657)*OFFSET(Input!$O$27,IF(A658=121,-1,0)+MIN(B658,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A658=1,PMF_1st=0),0,IF(SUM($K$5:$L658)-$AU657>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B657,B658),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C658-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B658,99),0,1,1))*VLOOKUP($B658,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[655,55,7,null,94,{"$f":"IF(A659=\"\",\"\",IF(A659=1,Age_Full_Month,IF(F658=11,0,F658+1)))","v":6},94,0,{"$f":"IF(A659=\"\",\"\",IF(AND(F659=11,G659=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H659-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C659-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B659,99),0,1,1)*K659,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*L659,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B659,0,1,1)*M659,FEE_rounding)","v":0},0,0,{"$f":"IF(C659>=1,ROUND(K659*OFFSET(Input!$U$27,B659,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B659=1,0,IF($C659>=1,ROUND(OFFSET(Input!$X$27,B659,0,1,1)*AL658,AV_rounding),0))","v":0},{"$f":"IF(B659=1,0,IF(C659=1,ROUND(OFFSET(Input!$W$27,B659,0,1,1)*AVERAGE($AI$5,$AL$5:$AL657),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),OFFSET(Input!$G$27,B659,0,1,1)-AE659,0)","v":0},{"$f":"IF(AND(C659=1,OFFSET(Input!$G$27,B659,0,1,1)>0),MIN(OFFSET(Input!$G$27,B659,0,1,1),AP658),0)","v":0},0,0,0,0,0,0,0,-10148626.1755784,-10276061.1755784,-10223211.2610918,-10223211.2610918,{"$f":"IF(A659=\"\",\"\",AL659-ROUND(AL659*OFFSET(Input!$S$27,$B659,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A659=\"\",\"\",ROUND(AP659*(1-OFFSET(Input!$T$27,MIN(B659,10),0,1,1)),2*FEE_rounding))","v":-10223211.2610918},-4723211.2610918004,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A659=1,PMF_1st=0),0,ROUND(IF(A659=1,AI659,AL658)*OFFSET(Input!$O$27,IF(A659=121,-1,0)+MIN(B659,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A659=1,PMF_1st=0),0,IF(SUM($K$5:$L659)-$AU658>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B658,B659),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C659-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B659,99),0,1,1))*VLOOKUP($B659,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[656,55,8,null,94,{"$f":"IF(A660=\"\",\"\",IF(A660=1,Age_Full_Month,IF(F659=11,0,F659+1)))","v":7},94,0,{"$f":"IF(A660=\"\",\"\",IF(AND(F660=11,G660=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H660-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C660-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B660,99),0,1,1)*K660,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*L660,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B660,0,1,1)*M660,FEE_rounding)","v":0},0,0,{"$f":"IF(C660>=1,ROUND(K660*OFFSET(Input!$U$27,B660,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B660=1,0,IF($C660>=1,ROUND(OFFSET(Input!$X$27,B660,0,1,1)*AL659,AV_rounding),0))","v":0},{"$f":"IF(B660=1,0,IF(C660=1,ROUND(OFFSET(Input!$W$27,B660,0,1,1)*AVERAGE($AI$5,$AL$5:$AL658),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),OFFSET(Input!$G$27,B660,0,1,1)-AE660,0)","v":0},{"$f":"IF(AND(C660=1,OFFSET(Input!$G$27,B660,0,1,1)>0),MIN(OFFSET(Input!$G$27,B660,0,1,1),AP659),0)","v":0},0,0,0,0,0,0,0,-10223211.2610918,-10350646.2610918,-10297412.754553299,-10297412.754553299,{"$f":"IF(A660=\"\",\"\",AL660-ROUND(AL660*OFFSET(Input!$S$27,$B660,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A660=\"\",\"\",ROUND(AP660*(1-OFFSET(Input!$T$27,MIN(B660,10),0,1,1)),2*FEE_rounding))","v":-10297412.754553299},-4797412.7545532994,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A660=1,PMF_1st=0),0,ROUND(IF(A660=1,AI660,AL659)*OFFSET(Input!$O$27,IF(A660=121,-1,0)+MIN(B660,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A660=1,PMF_1st=0),0,IF(SUM($K$5:$L660)-$AU659>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B659,B660),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C660-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B660,99),0,1,1))*VLOOKUP($B660,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[657,55,9,null,94,{"$f":"IF(A661=\"\",\"\",IF(A661=1,Age_Full_Month,IF(F660=11,0,F660+1)))","v":8},94,0,{"$f":"IF(A661=\"\",\"\",IF(AND(F661=11,G661=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H661-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C661-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B661,99),0,1,1)*K661,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*L661,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B661,0,1,1)*M661,FEE_rounding)","v":0},0,0,{"$f":"IF(C661>=1,ROUND(K661*OFFSET(Input!$U$27,B661,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B661=1,0,IF($C661>=1,ROUND(OFFSET(Input!$X$27,B661,0,1,1)*AL660,AV_rounding),0))","v":0},{"$f":"IF(B661=1,0,IF(C661=1,ROUND(OFFSET(Input!$W$27,B661,0,1,1)*AVERAGE($AI$5,$AL$5:$AL659),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),OFFSET(Input!$G$27,B661,0,1,1)-AE661,0)","v":0},{"$f":"IF(AND(C661=1,OFFSET(Input!$G$27,B661,0,1,1)>0),MIN(OFFSET(Input!$G$27,B661,0,1,1),AP660),0)","v":0},0,0,0,0,0,0,0,-10297412.754553299,-10424847.754553299,-10371232.628781799,-10371232.628781799,{"$f":"IF(A661=\"\",\"\",AL661-ROUND(AL661*OFFSET(Input!$S$27,$B661,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A661=\"\",\"\",ROUND(AP661*(1-OFFSET(Input!$T$27,MIN(B661,10),0,1,1)),2*FEE_rounding))","v":-10371232.628781799},-4871232.6287817992,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A661=1,PMF_1st=0),0,ROUND(IF(A661=1,AI661,AL660)*OFFSET(Input!$O$27,IF(A661=121,-1,0)+MIN(B661,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A661=1,PMF_1st=0),0,IF(SUM($K$5:$L661)-$AU660>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B660,B661),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C661-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B661,99),0,1,1))*VLOOKUP($B661,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[658,55,10,null,94,{"$f":"IF(A662=\"\",\"\",IF(A662=1,Age_Full_Month,IF(F661=11,0,F661+1)))","v":9},94,0,{"$f":"IF(A662=\"\",\"\",IF(AND(F662=11,G662=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H662-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C662-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B662,99),0,1,1)*K662,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*L662,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B662,0,1,1)*M662,FEE_rounding)","v":0},0,0,{"$f":"IF(C662>=1,ROUND(K662*OFFSET(Input!$U$27,B662,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B662=1,0,IF($C662>=1,ROUND(OFFSET(Input!$X$27,B662,0,1,1)*AL661,AV_rounding),0))","v":0},{"$f":"IF(B662=1,0,IF(C662=1,ROUND(OFFSET(Input!$W$27,B662,0,1,1)*AVERAGE($AI$5,$AL$5:$AL660),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),OFFSET(Input!$G$27,B662,0,1,1)-AE662,0)","v":0},{"$f":"IF(AND(C662=1,OFFSET(Input!$G$27,B662,0,1,1)>0),MIN(OFFSET(Input!$G$27,B662,0,1,1),AP661),0)","v":0},0,0,0,0,0,0,0,-10371232.628781799,-10498667.628781799,-10444672.8464499,-10444672.8464499,{"$f":"IF(A662=\"\",\"\",AL662-ROUND(AL662*OFFSET(Input!$S$27,$B662,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A662=\"\",\"\",ROUND(AP662*(1-OFFSET(Input!$T$27,MIN(B662,10),0,1,1)),2*FEE_rounding))","v":-10444672.8464499},-4944672.8464499004,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A662=1,PMF_1st=0),0,ROUND(IF(A662=1,AI662,AL661)*OFFSET(Input!$O$27,IF(A662=121,-1,0)+MIN(B662,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A662=1,PMF_1st=0),0,IF(SUM($K$5:$L662)-$AU661>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B661,B662),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C662-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B662,99),0,1,1))*VLOOKUP($B662,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[659,55,11,null,94,{"$f":"IF(A663=\"\",\"\",IF(A663=1,Age_Full_Month,IF(F662=11,0,F662+1)))","v":10},94,0,{"$f":"IF(A663=\"\",\"\",IF(AND(F663=11,G663=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H663-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C663-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B663,99),0,1,1)*K663,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*L663,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B663,0,1,1)*M663,FEE_rounding)","v":0},0,0,{"$f":"IF(C663>=1,ROUND(K663*OFFSET(Input!$U$27,B663,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B663=1,0,IF($C663>=1,ROUND(OFFSET(Input!$X$27,B663,0,1,1)*AL662,AV_rounding),0))","v":0},{"$f":"IF(B663=1,0,IF(C663=1,ROUND(OFFSET(Input!$W$27,B663,0,1,1)*AVERAGE($AI$5,$AL$5:$AL661),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),OFFSET(Input!$G$27,B663,0,1,1)-AE663,0)","v":0},{"$f":"IF(AND(C663=1,OFFSET(Input!$G$27,B663,0,1,1)>0),MIN(OFFSET(Input!$G$27,B663,0,1,1),AP662),0)","v":0},0,0,0,0,0,0,0,-10444672.8464499,-10572107.8464499,-10517735.3601362,-10517735.3601362,{"$f":"IF(A663=\"\",\"\",AL663-ROUND(AL663*OFFSET(Input!$S$27,$B663,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A663=\"\",\"\",ROUND(AP663*(1-OFFSET(Input!$T$27,MIN(B663,10),0,1,1)),2*FEE_rounding))","v":-10517735.3601362},-5017735.3601361997,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A663=1,PMF_1st=0),0,ROUND(IF(A663=1,AI663,AL662)*OFFSET(Input!$O$27,IF(A663=121,-1,0)+MIN(B663,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A663=1,PMF_1st=0),0,IF(SUM($K$5:$L663)-$AU662>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B662,B663),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C663-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B663,99),0,1,1))*VLOOKUP($B663,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[660,55,12,null,94,{"$f":"IF(A664=\"\",\"\",IF(A664=1,Age_Full_Month,IF(F663=11,0,F663+1)))","v":11},94,0,{"$f":"IF(A664=\"\",\"\",IF(AND(F664=11,G664=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H664-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C664-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B664,99),0,1,1)*K664,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*L664,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B664,0,1,1)*M664,FEE_rounding)","v":0},0,0,{"$f":"IF(C664>=1,ROUND(K664*OFFSET(Input!$U$27,B664,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B664=1,0,IF($C664>=1,ROUND(OFFSET(Input!$X$27,B664,0,1,1)*AL663,AV_rounding),0))","v":0},{"$f":"IF(B664=1,0,IF(C664=1,ROUND(OFFSET(Input!$W$27,B664,0,1,1)*AVERAGE($AI$5,$AL$5:$AL662),AV_rounding),0))","v":0},0,0,127435,0,0,0,0,0,{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),OFFSET(Input!$G$27,B664,0,1,1)-AE664,0)","v":0},{"$f":"IF(AND(C664=1,OFFSET(Input!$G$27,B664,0,1,1)>0),MIN(OFFSET(Input!$G$27,B664,0,1,1),AP663),0)","v":0},0,0,0,0,0,0,0,-10517735.3601362,-10645170.3601362,-10590422.1123771,-10590422.1123771,{"$f":"IF(A664=\"\",\"\",AL664-ROUND(AL664*OFFSET(Input!$S$27,$B664,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A664=\"\",\"\",ROUND(AP664*(1-OFFSET(Input!$T$27,MIN(B664,10),0,1,1)),2*FEE_rounding))","v":-10590422.1123771},-5090422.1123770997,0,0,0,5500000,5500000,3000000,5500000,127435,0,null,null,{"$f":"IF(AND(A664=1,PMF_1st=0),0,ROUND(IF(A664=1,AI664,AL663)*OFFSET(Input!$O$27,IF(A664=121,-1,0)+MIN(B664,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A664=1,PMF_1st=0),0,IF(SUM($K$5:$L664)-$AU663>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B663,B664),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C664-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B664,99),0,1,1))*VLOOKUP($B664,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[661,56,1,null,95,{"$f":"IF(A665=\"\",\"\",IF(A665=1,Age_Full_Month,IF(F664=11,0,F664+1)))","v":0},95,0,{"$f":"IF(A665=\"\",\"\",IF(AND(F665=11,G665=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H665-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C665-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B665,99),0,1,1)*K665,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*L665,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B665,0,1,1)*M665,FEE_rounding)","v":0},0,0,{"$f":"IF(C665>=1,ROUND(K665*OFFSET(Input!$U$27,B665,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B665=1,0,IF($C665>=1,ROUND(OFFSET(Input!$X$27,B665,0,1,1)*AL664,AV_rounding),0))","v":0},{"$f":"IF(B665=1,0,IF(C665=1,ROUND(OFFSET(Input!$W$27,B665,0,1,1)*AVERAGE($AI$5,$AL$5:$AL663),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),OFFSET(Input!$G$27,B665,0,1,1)-AE665,0)","v":0},{"$f":"IF(AND(C665=1,OFFSET(Input!$G$27,B665,0,1,1)>0),MIN(OFFSET(Input!$G$27,B665,0,1,1),AP664),0)","v":0},0,0,0,0,0,0,0,-10590422.1123771,-10728197.1123771,-10673021.856965801,-10673021.856965801,{"$f":"IF(A665=\"\",\"\",AL665-ROUND(AL665*OFFSET(Input!$S$27,$B665,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A665=\"\",\"\",ROUND(AP665*(1-OFFSET(Input!$T$27,MIN(B665,10),0,1,1)),2*FEE_rounding))","v":-10673021.856965801},-5173021.8569658007,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A665=1,PMF_1st=0),0,ROUND(IF(A665=1,AI665,AL664)*OFFSET(Input!$O$27,IF(A665=121,-1,0)+MIN(B665,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A665=1,PMF_1st=0),0,IF(SUM($K$5:$L665)-$AU664>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B664,B665),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C665-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B665,99),0,1,1))*VLOOKUP($B665,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[662,56,2,null,95,{"$f":"IF(A666=\"\",\"\",IF(A666=1,Age_Full_Month,IF(F665=11,0,F665+1)))","v":1},95,0,{"$f":"IF(A666=\"\",\"\",IF(AND(F666=11,G666=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H666-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C666-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B666,99),0,1,1)*K666,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*L666,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B666,0,1,1)*M666,FEE_rounding)","v":0},0,0,{"$f":"IF(C666>=1,ROUND(K666*OFFSET(Input!$U$27,B666,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B666=1,0,IF($C666>=1,ROUND(OFFSET(Input!$X$27,B666,0,1,1)*AL665,AV_rounding),0))","v":0},{"$f":"IF(B666=1,0,IF(C666=1,ROUND(OFFSET(Input!$W$27,B666,0,1,1)*AVERAGE($AI$5,$AL$5:$AL664),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),OFFSET(Input!$G$27,B666,0,1,1)-AE666,0)","v":0},{"$f":"IF(AND(C666=1,OFFSET(Input!$G$27,B666,0,1,1)>0),MIN(OFFSET(Input!$G$27,B666,0,1,1),AP665),0)","v":0},0,0,0,0,0,0,0,-10673021.856965801,-10810796.856965801,-10755196.7900082,-10755196.7900082,{"$f":"IF(A666=\"\",\"\",AL666-ROUND(AL666*OFFSET(Input!$S$27,$B666,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A666=\"\",\"\",ROUND(AP666*(1-OFFSET(Input!$T$27,MIN(B666,10),0,1,1)),2*FEE_rounding))","v":-10755196.7900082},-5255196.7900082003,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A666=1,PMF_1st=0),0,ROUND(IF(A666=1,AI666,AL665)*OFFSET(Input!$O$27,IF(A666=121,-1,0)+MIN(B666,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A666=1,PMF_1st=0),0,IF(SUM($K$5:$L666)-$AU665>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B665,B666),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C666-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B666,99),0,1,1))*VLOOKUP($B666,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[663,56,3,null,95,{"$f":"IF(A667=\"\",\"\",IF(A667=1,Age_Full_Month,IF(F666=11,0,F666+1)))","v":2},95,0,{"$f":"IF(A667=\"\",\"\",IF(AND(F667=11,G667=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H667-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C667-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B667,99),0,1,1)*K667,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*L667,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B667,0,1,1)*M667,FEE_rounding)","v":0},0,0,{"$f":"IF(C667>=1,ROUND(K667*OFFSET(Input!$U$27,B667,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B667=1,0,IF($C667>=1,ROUND(OFFSET(Input!$X$27,B667,0,1,1)*AL666,AV_rounding),0))","v":0},{"$f":"IF(B667=1,0,IF(C667=1,ROUND(OFFSET(Input!$W$27,B667,0,1,1)*AVERAGE($AI$5,$AL$5:$AL665),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),OFFSET(Input!$G$27,B667,0,1,1)-AE667,0)","v":0},{"$f":"IF(AND(C667=1,OFFSET(Input!$G$27,B667,0,1,1)>0),MIN(OFFSET(Input!$G$27,B667,0,1,1),AP666),0)","v":0},0,0,0,0,0,0,0,-10755196.7900082,-10892971.7900082,-10836949.096315499,-10836949.096315499,{"$f":"IF(A667=\"\",\"\",AL667-ROUND(AL667*OFFSET(Input!$S$27,$B667,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A667=\"\",\"\",ROUND(AP667*(1-OFFSET(Input!$T$27,MIN(B667,10),0,1,1)),2*FEE_rounding))","v":-10836949.096315499},-5336949.0963154994,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A667=1,PMF_1st=0),0,ROUND(IF(A667=1,AI667,AL666)*OFFSET(Input!$O$27,IF(A667=121,-1,0)+MIN(B667,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A667=1,PMF_1st=0),0,IF(SUM($K$5:$L667)-$AU666>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B666,B667),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C667-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B667,99),0,1,1))*VLOOKUP($B667,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[664,56,4,null,95,{"$f":"IF(A668=\"\",\"\",IF(A668=1,Age_Full_Month,IF(F667=11,0,F667+1)))","v":3},95,0,{"$f":"IF(A668=\"\",\"\",IF(AND(F668=11,G668=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H668-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C668-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B668,99),0,1,1)*K668,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*L668,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B668,0,1,1)*M668,FEE_rounding)","v":0},0,0,{"$f":"IF(C668>=1,ROUND(K668*OFFSET(Input!$U$27,B668,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B668=1,0,IF($C668>=1,ROUND(OFFSET(Input!$X$27,B668,0,1,1)*AL667,AV_rounding),0))","v":0},{"$f":"IF(B668=1,0,IF(C668=1,ROUND(OFFSET(Input!$W$27,B668,0,1,1)*AVERAGE($AI$5,$AL$5:$AL666),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),OFFSET(Input!$G$27,B668,0,1,1)-AE668,0)","v":0},{"$f":"IF(AND(C668=1,OFFSET(Input!$G$27,B668,0,1,1)>0),MIN(OFFSET(Input!$G$27,B668,0,1,1),AP667),0)","v":0},0,0,0,0,0,0,0,-10836949.096315499,-10974724.096315499,-10918280.949462401,-10918280.949462401,{"$f":"IF(A668=\"\",\"\",AL668-ROUND(AL668*OFFSET(Input!$S$27,$B668,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A668=\"\",\"\",ROUND(AP668*(1-OFFSET(Input!$T$27,MIN(B668,10),0,1,1)),2*FEE_rounding))","v":-10918280.949462401},-5418280.9494624007,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A668=1,PMF_1st=0),0,ROUND(IF(A668=1,AI668,AL667)*OFFSET(Input!$O$27,IF(A668=121,-1,0)+MIN(B668,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A668=1,PMF_1st=0),0,IF(SUM($K$5:$L668)-$AU667>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B667,B668),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C668-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B668,99),0,1,1))*VLOOKUP($B668,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[665,56,5,null,95,{"$f":"IF(A669=\"\",\"\",IF(A669=1,Age_Full_Month,IF(F668=11,0,F668+1)))","v":4},95,0,{"$f":"IF(A669=\"\",\"\",IF(AND(F669=11,G669=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H669-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C669-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B669,99),0,1,1)*K669,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*L669,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B669,0,1,1)*M669,FEE_rounding)","v":0},0,0,{"$f":"IF(C669>=1,ROUND(K669*OFFSET(Input!$U$27,B669,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B669=1,0,IF($C669>=1,ROUND(OFFSET(Input!$X$27,B669,0,1,1)*AL668,AV_rounding),0))","v":0},{"$f":"IF(B669=1,0,IF(C669=1,ROUND(OFFSET(Input!$W$27,B669,0,1,1)*AVERAGE($AI$5,$AL$5:$AL667),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),OFFSET(Input!$G$27,B669,0,1,1)-AE669,0)","v":0},{"$f":"IF(AND(C669=1,OFFSET(Input!$G$27,B669,0,1,1)>0),MIN(OFFSET(Input!$G$27,B669,0,1,1),AP668),0)","v":0},0,0,0,0,0,0,0,-10918280.949462401,-11056055.949462401,-10999194.511845,-10999194.511845,{"$f":"IF(A669=\"\",\"\",AL669-ROUND(AL669*OFFSET(Input!$S$27,$B669,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A669=\"\",\"\",ROUND(AP669*(1-OFFSET(Input!$T$27,MIN(B669,10),0,1,1)),2*FEE_rounding))","v":-10999194.511845},-5499194.5118450001,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A669=1,PMF_1st=0),0,ROUND(IF(A669=1,AI669,AL668)*OFFSET(Input!$O$27,IF(A669=121,-1,0)+MIN(B669,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A669=1,PMF_1st=0),0,IF(SUM($K$5:$L669)-$AU668>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B668,B669),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C669-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B669,99),0,1,1))*VLOOKUP($B669,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[666,56,6,null,95,{"$f":"IF(A670=\"\",\"\",IF(A670=1,Age_Full_Month,IF(F669=11,0,F669+1)))","v":5},95,0,{"$f":"IF(A670=\"\",\"\",IF(AND(F670=11,G670=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H670-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C670-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B670,99),0,1,1)*K670,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*L670,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B670,0,1,1)*M670,FEE_rounding)","v":0},0,0,{"$f":"IF(C670>=1,ROUND(K670*OFFSET(Input!$U$27,B670,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B670=1,0,IF($C670>=1,ROUND(OFFSET(Input!$X$27,B670,0,1,1)*AL669,AV_rounding),0))","v":0},{"$f":"IF(B670=1,0,IF(C670=1,ROUND(OFFSET(Input!$W$27,B670,0,1,1)*AVERAGE($AI$5,$AL$5:$AL668),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),OFFSET(Input!$G$27,B670,0,1,1)-AE670,0)","v":0},{"$f":"IF(AND(C670=1,OFFSET(Input!$G$27,B670,0,1,1)>0),MIN(OFFSET(Input!$G$27,B670,0,1,1),AP669),0)","v":0},0,0,0,0,0,0,0,-10999194.511845,-11136969.511845,-11079691.934738001,-11079691.934738001,{"$f":"IF(A670=\"\",\"\",AL670-ROUND(AL670*OFFSET(Input!$S$27,$B670,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A670=\"\",\"\",ROUND(AP670*(1-OFFSET(Input!$T$27,MIN(B670,10),0,1,1)),2*FEE_rounding))","v":-11079691.934738001},-5579691.9347380009,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A670=1,PMF_1st=0),0,ROUND(IF(A670=1,AI670,AL669)*OFFSET(Input!$O$27,IF(A670=121,-1,0)+MIN(B670,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A670=1,PMF_1st=0),0,IF(SUM($K$5:$L670)-$AU669>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B669,B670),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C670-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B670,99),0,1,1))*VLOOKUP($B670,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[667,56,7,null,95,{"$f":"IF(A671=\"\",\"\",IF(A671=1,Age_Full_Month,IF(F670=11,0,F670+1)))","v":6},95,0,{"$f":"IF(A671=\"\",\"\",IF(AND(F671=11,G671=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H671-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C671-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B671,99),0,1,1)*K671,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*L671,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B671,0,1,1)*M671,FEE_rounding)","v":0},0,0,{"$f":"IF(C671>=1,ROUND(K671*OFFSET(Input!$U$27,B671,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B671=1,0,IF($C671>=1,ROUND(OFFSET(Input!$X$27,B671,0,1,1)*AL670,AV_rounding),0))","v":0},{"$f":"IF(B671=1,0,IF(C671=1,ROUND(OFFSET(Input!$W$27,B671,0,1,1)*AVERAGE($AI$5,$AL$5:$AL669),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),OFFSET(Input!$G$27,B671,0,1,1)-AE671,0)","v":0},{"$f":"IF(AND(C671=1,OFFSET(Input!$G$27,B671,0,1,1)>0),MIN(OFFSET(Input!$G$27,B671,0,1,1),AP670),0)","v":0},0,0,0,0,0,0,0,-11079691.934738001,-11217466.934738001,-11159775.3583521,-11159775.3583521,{"$f":"IF(A671=\"\",\"\",AL671-ROUND(AL671*OFFSET(Input!$S$27,$B671,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A671=\"\",\"\",ROUND(AP671*(1-OFFSET(Input!$T$27,MIN(B671,10),0,1,1)),2*FEE_rounding))","v":-11159775.3583521},-5659775.3583521005,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A671=1,PMF_1st=0),0,ROUND(IF(A671=1,AI671,AL670)*OFFSET(Input!$O$27,IF(A671=121,-1,0)+MIN(B671,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A671=1,PMF_1st=0),0,IF(SUM($K$5:$L671)-$AU670>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B670,B671),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C671-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B671,99),0,1,1))*VLOOKUP($B671,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[668,56,8,null,95,{"$f":"IF(A672=\"\",\"\",IF(A672=1,Age_Full_Month,IF(F671=11,0,F671+1)))","v":7},95,0,{"$f":"IF(A672=\"\",\"\",IF(AND(F672=11,G672=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H672-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C672-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B672,99),0,1,1)*K672,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*L672,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B672,0,1,1)*M672,FEE_rounding)","v":0},0,0,{"$f":"IF(C672>=1,ROUND(K672*OFFSET(Input!$U$27,B672,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B672=1,0,IF($C672>=1,ROUND(OFFSET(Input!$X$27,B672,0,1,1)*AL671,AV_rounding),0))","v":0},{"$f":"IF(B672=1,0,IF(C672=1,ROUND(OFFSET(Input!$W$27,B672,0,1,1)*AVERAGE($AI$5,$AL$5:$AL670),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),OFFSET(Input!$G$27,B672,0,1,1)-AE672,0)","v":0},{"$f":"IF(AND(C672=1,OFFSET(Input!$G$27,B672,0,1,1)>0),MIN(OFFSET(Input!$G$27,B672,0,1,1),AP671),0)","v":0},0,0,0,0,0,0,0,-11159775.3583521,-11297550.3583521,-11239446.9118909,-11239446.9118909,{"$f":"IF(A672=\"\",\"\",AL672-ROUND(AL672*OFFSET(Input!$S$27,$B672,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A672=\"\",\"\",ROUND(AP672*(1-OFFSET(Input!$T$27,MIN(B672,10),0,1,1)),2*FEE_rounding))","v":-11239446.9118909},-5739446.9118908998,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A672=1,PMF_1st=0),0,ROUND(IF(A672=1,AI672,AL671)*OFFSET(Input!$O$27,IF(A672=121,-1,0)+MIN(B672,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A672=1,PMF_1st=0),0,IF(SUM($K$5:$L672)-$AU671>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B671,B672),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C672-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B672,99),0,1,1))*VLOOKUP($B672,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[669,56,9,null,95,{"$f":"IF(A673=\"\",\"\",IF(A673=1,Age_Full_Month,IF(F672=11,0,F672+1)))","v":8},95,0,{"$f":"IF(A673=\"\",\"\",IF(AND(F673=11,G673=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H673-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C673-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B673,99),0,1,1)*K673,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*L673,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B673,0,1,1)*M673,FEE_rounding)","v":0},0,0,{"$f":"IF(C673>=1,ROUND(K673*OFFSET(Input!$U$27,B673,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B673=1,0,IF($C673>=1,ROUND(OFFSET(Input!$X$27,B673,0,1,1)*AL672,AV_rounding),0))","v":0},{"$f":"IF(B673=1,0,IF(C673=1,ROUND(OFFSET(Input!$W$27,B673,0,1,1)*AVERAGE($AI$5,$AL$5:$AL671),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),OFFSET(Input!$G$27,B673,0,1,1)-AE673,0)","v":0},{"$f":"IF(AND(C673=1,OFFSET(Input!$G$27,B673,0,1,1)>0),MIN(OFFSET(Input!$G$27,B673,0,1,1),AP672),0)","v":0},0,0,0,0,0,0,0,-11239446.9118909,-11377221.9118909,-11318708.713607499,-11318708.713607499,{"$f":"IF(A673=\"\",\"\",AL673-ROUND(AL673*OFFSET(Input!$S$27,$B673,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A673=\"\",\"\",ROUND(AP673*(1-OFFSET(Input!$T$27,MIN(B673,10),0,1,1)),2*FEE_rounding))","v":-11318708.713607499},-5818708.7136074994,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A673=1,PMF_1st=0),0,ROUND(IF(A673=1,AI673,AL672)*OFFSET(Input!$O$27,IF(A673=121,-1,0)+MIN(B673,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A673=1,PMF_1st=0),0,IF(SUM($K$5:$L673)-$AU672>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B672,B673),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C673-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B673,99),0,1,1))*VLOOKUP($B673,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[670,56,10,null,95,{"$f":"IF(A674=\"\",\"\",IF(A674=1,Age_Full_Month,IF(F673=11,0,F673+1)))","v":9},95,0,{"$f":"IF(A674=\"\",\"\",IF(AND(F674=11,G674=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H674-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C674-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B674,99),0,1,1)*K674,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*L674,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B674,0,1,1)*M674,FEE_rounding)","v":0},0,0,{"$f":"IF(C674>=1,ROUND(K674*OFFSET(Input!$U$27,B674,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B674=1,0,IF($C674>=1,ROUND(OFFSET(Input!$X$27,B674,0,1,1)*AL673,AV_rounding),0))","v":0},{"$f":"IF(B674=1,0,IF(C674=1,ROUND(OFFSET(Input!$W$27,B674,0,1,1)*AVERAGE($AI$5,$AL$5:$AL672),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),OFFSET(Input!$G$27,B674,0,1,1)-AE674,0)","v":0},{"$f":"IF(AND(C674=1,OFFSET(Input!$G$27,B674,0,1,1)>0),MIN(OFFSET(Input!$G$27,B674,0,1,1),AP673),0)","v":0},0,0,0,0,0,0,0,-11318708.713607499,-11456483.713607499,-11397562.8708608,-11397562.8708608,{"$f":"IF(A674=\"\",\"\",AL674-ROUND(AL674*OFFSET(Input!$S$27,$B674,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A674=\"\",\"\",ROUND(AP674*(1-OFFSET(Input!$T$27,MIN(B674,10),0,1,1)),2*FEE_rounding))","v":-11397562.8708608},-5897562.8708608001,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A674=1,PMF_1st=0),0,ROUND(IF(A674=1,AI674,AL673)*OFFSET(Input!$O$27,IF(A674=121,-1,0)+MIN(B674,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A674=1,PMF_1st=0),0,IF(SUM($K$5:$L674)-$AU673>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B673,B674),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C674-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B674,99),0,1,1))*VLOOKUP($B674,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[671,56,11,null,95,{"$f":"IF(A675=\"\",\"\",IF(A675=1,Age_Full_Month,IF(F674=11,0,F674+1)))","v":10},95,0,{"$f":"IF(A675=\"\",\"\",IF(AND(F675=11,G675=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H675-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C675-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B675,99),0,1,1)*K675,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*L675,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B675,0,1,1)*M675,FEE_rounding)","v":0},0,0,{"$f":"IF(C675>=1,ROUND(K675*OFFSET(Input!$U$27,B675,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B675=1,0,IF($C675>=1,ROUND(OFFSET(Input!$X$27,B675,0,1,1)*AL674,AV_rounding),0))","v":0},{"$f":"IF(B675=1,0,IF(C675=1,ROUND(OFFSET(Input!$W$27,B675,0,1,1)*AVERAGE($AI$5,$AL$5:$AL673),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),OFFSET(Input!$G$27,B675,0,1,1)-AE675,0)","v":0},{"$f":"IF(AND(C675=1,OFFSET(Input!$G$27,B675,0,1,1)>0),MIN(OFFSET(Input!$G$27,B675,0,1,1),AP674),0)","v":0},0,0,0,0,0,0,0,-11397562.8708608,-11535337.8708608,-11476011.4801716,-11476011.4801716,{"$f":"IF(A675=\"\",\"\",AL675-ROUND(AL675*OFFSET(Input!$S$27,$B675,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A675=\"\",\"\",ROUND(AP675*(1-OFFSET(Input!$T$27,MIN(B675,10),0,1,1)),2*FEE_rounding))","v":-11476011.4801716},-5976011.4801716004,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A675=1,PMF_1st=0),0,ROUND(IF(A675=1,AI675,AL674)*OFFSET(Input!$O$27,IF(A675=121,-1,0)+MIN(B675,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A675=1,PMF_1st=0),0,IF(SUM($K$5:$L675)-$AU674>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B674,B675),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C675-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B675,99),0,1,1))*VLOOKUP($B675,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[672,56,12,null,95,{"$f":"IF(A676=\"\",\"\",IF(A676=1,Age_Full_Month,IF(F675=11,0,F675+1)))","v":11},95,0,{"$f":"IF(A676=\"\",\"\",IF(AND(F676=11,G676=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H676-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C676-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B676,99),0,1,1)*K676,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*L676,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B676,0,1,1)*M676,FEE_rounding)","v":0},0,0,{"$f":"IF(C676>=1,ROUND(K676*OFFSET(Input!$U$27,B676,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B676=1,0,IF($C676>=1,ROUND(OFFSET(Input!$X$27,B676,0,1,1)*AL675,AV_rounding),0))","v":0},{"$f":"IF(B676=1,0,IF(C676=1,ROUND(OFFSET(Input!$W$27,B676,0,1,1)*AVERAGE($AI$5,$AL$5:$AL674),AV_rounding),0))","v":0},0,0,137775,0,0,0,0,0,{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),OFFSET(Input!$G$27,B676,0,1,1)-AE676,0)","v":0},{"$f":"IF(AND(C676=1,OFFSET(Input!$G$27,B676,0,1,1)>0),MIN(OFFSET(Input!$G$27,B676,0,1,1),AP675),0)","v":0},0,0,0,0,0,0,0,-11476011.4801716,-11613786.4801716,-11554056.627278,-11554056.627278,{"$f":"IF(A676=\"\",\"\",AL676-ROUND(AL676*OFFSET(Input!$S$27,$B676,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A676=\"\",\"\",ROUND(AP676*(1-OFFSET(Input!$T$27,MIN(B676,10),0,1,1)),2*FEE_rounding))","v":-11554056.627278},-6054056.6272780001,0,0,0,5500000,5500000,3000000,5500000,137775,0,null,null,{"$f":"IF(AND(A676=1,PMF_1st=0),0,ROUND(IF(A676=1,AI676,AL675)*OFFSET(Input!$O$27,IF(A676=121,-1,0)+MIN(B676,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A676=1,PMF_1st=0),0,IF(SUM($K$5:$L676)-$AU675>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B675,B676),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C676-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B676,99),0,1,1))*VLOOKUP($B676,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[673,57,1,null,96,{"$f":"IF(A677=\"\",\"\",IF(A677=1,Age_Full_Month,IF(F676=11,0,F676+1)))","v":0},96,0,{"$f":"IF(A677=\"\",\"\",IF(AND(F677=11,G677=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H677-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C677-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B677,99),0,1,1)*K677,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*L677,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B677,0,1,1)*M677,FEE_rounding)","v":0},0,0,{"$f":"IF(C677>=1,ROUND(K677*OFFSET(Input!$U$27,B677,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B677=1,0,IF($C677>=1,ROUND(OFFSET(Input!$X$27,B677,0,1,1)*AL676,AV_rounding),0))","v":0},{"$f":"IF(B677=1,0,IF(C677=1,ROUND(OFFSET(Input!$W$27,B677,0,1,1)*AVERAGE($AI$5,$AL$5:$AL675),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),OFFSET(Input!$G$27,B677,0,1,1)-AE677,0)","v":0},{"$f":"IF(AND(C677=1,OFFSET(Input!$G$27,B677,0,1,1)>0),MIN(OFFSET(Input!$G$27,B677,0,1,1),AP676),0)","v":0},0,0,0,0,0,0,0,-11554056.627278,-11702831.627278,-11642643.814050199,-11642643.814050199,{"$f":"IF(A677=\"\",\"\",AL677-ROUND(AL677*OFFSET(Input!$S$27,$B677,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A677=\"\",\"\",ROUND(AP677*(1-OFFSET(Input!$T$27,MIN(B677,10),0,1,1)),2*FEE_rounding))","v":-11642643.814050199},-6142643.8140501995,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A677=1,PMF_1st=0),0,ROUND(IF(A677=1,AI677,AL676)*OFFSET(Input!$O$27,IF(A677=121,-1,0)+MIN(B677,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A677=1,PMF_1st=0),0,IF(SUM($K$5:$L677)-$AU676>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B676,B677),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C677-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B677,99),0,1,1))*VLOOKUP($B677,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[674,57,2,null,96,{"$f":"IF(A678=\"\",\"\",IF(A678=1,Age_Full_Month,IF(F677=11,0,F677+1)))","v":1},96,0,{"$f":"IF(A678=\"\",\"\",IF(AND(F678=11,G678=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H678-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C678-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B678,99),0,1,1)*K678,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*L678,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B678,0,1,1)*M678,FEE_rounding)","v":0},0,0,{"$f":"IF(C678>=1,ROUND(K678*OFFSET(Input!$U$27,B678,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B678=1,0,IF($C678>=1,ROUND(OFFSET(Input!$X$27,B678,0,1,1)*AL677,AV_rounding),0))","v":0},{"$f":"IF(B678=1,0,IF(C678=1,ROUND(OFFSET(Input!$W$27,B678,0,1,1)*AVERAGE($AI$5,$AL$5:$AL676),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),OFFSET(Input!$G$27,B678,0,1,1)-AE678,0)","v":0},{"$f":"IF(AND(C678=1,OFFSET(Input!$G$27,B678,0,1,1)>0),MIN(OFFSET(Input!$G$27,B678,0,1,1),AP677),0)","v":0},0,0,0,0,0,0,0,-11642643.814050199,-11791418.814050199,-11730775.395784101,-11730775.395784101,{"$f":"IF(A678=\"\",\"\",AL678-ROUND(AL678*OFFSET(Input!$S$27,$B678,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A678=\"\",\"\",ROUND(AP678*(1-OFFSET(Input!$T$27,MIN(B678,10),0,1,1)),2*FEE_rounding))","v":-11730775.395784101},-6230775.3957841005,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A678=1,PMF_1st=0),0,ROUND(IF(A678=1,AI678,AL677)*OFFSET(Input!$O$27,IF(A678=121,-1,0)+MIN(B678,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A678=1,PMF_1st=0),0,IF(SUM($K$5:$L678)-$AU677>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B677,B678),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C678-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B678,99),0,1,1))*VLOOKUP($B678,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[675,57,3,null,96,{"$f":"IF(A679=\"\",\"\",IF(A679=1,Age_Full_Month,IF(F678=11,0,F678+1)))","v":2},96,0,{"$f":"IF(A679=\"\",\"\",IF(AND(F679=11,G679=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H679-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C679-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B679,99),0,1,1)*K679,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*L679,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B679,0,1,1)*M679,FEE_rounding)","v":0},0,0,{"$f":"IF(C679>=1,ROUND(K679*OFFSET(Input!$U$27,B679,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B679=1,0,IF($C679>=1,ROUND(OFFSET(Input!$X$27,B679,0,1,1)*AL678,AV_rounding),0))","v":0},{"$f":"IF(B679=1,0,IF(C679=1,ROUND(OFFSET(Input!$W$27,B679,0,1,1)*AVERAGE($AI$5,$AL$5:$AL677),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),OFFSET(Input!$G$27,B679,0,1,1)-AE679,0)","v":0},{"$f":"IF(AND(C679=1,OFFSET(Input!$G$27,B679,0,1,1)>0),MIN(OFFSET(Input!$G$27,B679,0,1,1),AP678),0)","v":0},0,0,0,0,0,0,0,-11730775.395784101,-11879550.395784101,-11818453.715662301,-11818453.715662301,{"$f":"IF(A679=\"\",\"\",AL679-ROUND(AL679*OFFSET(Input!$S$27,$B679,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A679=\"\",\"\",ROUND(AP679*(1-OFFSET(Input!$T$27,MIN(B679,10),0,1,1)),2*FEE_rounding))","v":-11818453.715662301},-6318453.7156623006,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A679=1,PMF_1st=0),0,ROUND(IF(A679=1,AI679,AL678)*OFFSET(Input!$O$27,IF(A679=121,-1,0)+MIN(B679,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A679=1,PMF_1st=0),0,IF(SUM($K$5:$L679)-$AU678>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B678,B679),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C679-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B679,99),0,1,1))*VLOOKUP($B679,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[676,57,4,null,96,{"$f":"IF(A680=\"\",\"\",IF(A680=1,Age_Full_Month,IF(F679=11,0,F679+1)))","v":3},96,0,{"$f":"IF(A680=\"\",\"\",IF(AND(F680=11,G680=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H680-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C680-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B680,99),0,1,1)*K680,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*L680,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B680,0,1,1)*M680,FEE_rounding)","v":0},0,0,{"$f":"IF(C680>=1,ROUND(K680*OFFSET(Input!$U$27,B680,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B680=1,0,IF($C680>=1,ROUND(OFFSET(Input!$X$27,B680,0,1,1)*AL679,AV_rounding),0))","v":0},{"$f":"IF(B680=1,0,IF(C680=1,ROUND(OFFSET(Input!$W$27,B680,0,1,1)*AVERAGE($AI$5,$AL$5:$AL678),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),OFFSET(Input!$G$27,B680,0,1,1)-AE680,0)","v":0},{"$f":"IF(AND(C680=1,OFFSET(Input!$G$27,B680,0,1,1)>0),MIN(OFFSET(Input!$G$27,B680,0,1,1),AP679),0)","v":0},0,0,0,0,0,0,0,-11818453.715662301,-11967228.715662301,-11905681.104816301,-11905681.104816301,{"$f":"IF(A680=\"\",\"\",AL680-ROUND(AL680*OFFSET(Input!$S$27,$B680,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A680=\"\",\"\",ROUND(AP680*(1-OFFSET(Input!$T$27,MIN(B680,10),0,1,1)),2*FEE_rounding))","v":-11905681.104816301},-6405681.1048163008,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A680=1,PMF_1st=0),0,ROUND(IF(A680=1,AI680,AL679)*OFFSET(Input!$O$27,IF(A680=121,-1,0)+MIN(B680,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A680=1,PMF_1st=0),0,IF(SUM($K$5:$L680)-$AU679>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B679,B680),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C680-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B680,99),0,1,1))*VLOOKUP($B680,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[677,57,5,null,96,{"$f":"IF(A681=\"\",\"\",IF(A681=1,Age_Full_Month,IF(F680=11,0,F680+1)))","v":4},96,0,{"$f":"IF(A681=\"\",\"\",IF(AND(F681=11,G681=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H681-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C681-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B681,99),0,1,1)*K681,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*L681,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B681,0,1,1)*M681,FEE_rounding)","v":0},0,0,{"$f":"IF(C681>=1,ROUND(K681*OFFSET(Input!$U$27,B681,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B681=1,0,IF($C681>=1,ROUND(OFFSET(Input!$X$27,B681,0,1,1)*AL680,AV_rounding),0))","v":0},{"$f":"IF(B681=1,0,IF(C681=1,ROUND(OFFSET(Input!$W$27,B681,0,1,1)*AVERAGE($AI$5,$AL$5:$AL679),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),OFFSET(Input!$G$27,B681,0,1,1)-AE681,0)","v":0},{"$f":"IF(AND(C681=1,OFFSET(Input!$G$27,B681,0,1,1)>0),MIN(OFFSET(Input!$G$27,B681,0,1,1),AP680),0)","v":0},0,0,0,0,0,0,0,-11905681.104816301,-12054456.104816301,-11992459.882388599,-11992459.882388599,{"$f":"IF(A681=\"\",\"\",AL681-ROUND(AL681*OFFSET(Input!$S$27,$B681,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A681=\"\",\"\",ROUND(AP681*(1-OFFSET(Input!$T$27,MIN(B681,10),0,1,1)),2*FEE_rounding))","v":-11992459.882388599},-6492459.8823885992,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A681=1,PMF_1st=0),0,ROUND(IF(A681=1,AI681,AL680)*OFFSET(Input!$O$27,IF(A681=121,-1,0)+MIN(B681,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A681=1,PMF_1st=0),0,IF(SUM($K$5:$L681)-$AU680>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B680,B681),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C681-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B681,99),0,1,1))*VLOOKUP($B681,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[678,57,6,null,96,{"$f":"IF(A682=\"\",\"\",IF(A682=1,Age_Full_Month,IF(F681=11,0,F681+1)))","v":5},96,0,{"$f":"IF(A682=\"\",\"\",IF(AND(F682=11,G682=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H682-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C682-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B682,99),0,1,1)*K682,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*L682,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B682,0,1,1)*M682,FEE_rounding)","v":0},0,0,{"$f":"IF(C682>=1,ROUND(K682*OFFSET(Input!$U$27,B682,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B682=1,0,IF($C682>=1,ROUND(OFFSET(Input!$X$27,B682,0,1,1)*AL681,AV_rounding),0))","v":0},{"$f":"IF(B682=1,0,IF(C682=1,ROUND(OFFSET(Input!$W$27,B682,0,1,1)*AVERAGE($AI$5,$AL$5:$AL680),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),OFFSET(Input!$G$27,B682,0,1,1)-AE682,0)","v":0},{"$f":"IF(AND(C682=1,OFFSET(Input!$G$27,B682,0,1,1)>0),MIN(OFFSET(Input!$G$27,B682,0,1,1),AP681),0)","v":0},0,0,0,0,0,0,0,-11992459.882388599,-12141234.882388599,-12078792.3555943,-12078792.3555943,{"$f":"IF(A682=\"\",\"\",AL682-ROUND(AL682*OFFSET(Input!$S$27,$B682,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A682=\"\",\"\",ROUND(AP682*(1-OFFSET(Input!$T$27,MIN(B682,10),0,1,1)),2*FEE_rounding))","v":-12078792.3555943},-6578792.3555942997,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A682=1,PMF_1st=0),0,ROUND(IF(A682=1,AI682,AL681)*OFFSET(Input!$O$27,IF(A682=121,-1,0)+MIN(B682,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A682=1,PMF_1st=0),0,IF(SUM($K$5:$L682)-$AU681>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B681,B682),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C682-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B682,99),0,1,1))*VLOOKUP($B682,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[679,57,7,null,96,{"$f":"IF(A683=\"\",\"\",IF(A683=1,Age_Full_Month,IF(F682=11,0,F682+1)))","v":6},96,0,{"$f":"IF(A683=\"\",\"\",IF(AND(F683=11,G683=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H683-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C683-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B683,99),0,1,1)*K683,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*L683,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B683,0,1,1)*M683,FEE_rounding)","v":0},0,0,{"$f":"IF(C683>=1,ROUND(K683*OFFSET(Input!$U$27,B683,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B683=1,0,IF($C683>=1,ROUND(OFFSET(Input!$X$27,B683,0,1,1)*AL682,AV_rounding),0))","v":0},{"$f":"IF(B683=1,0,IF(C683=1,ROUND(OFFSET(Input!$W$27,B683,0,1,1)*AVERAGE($AI$5,$AL$5:$AL681),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),OFFSET(Input!$G$27,B683,0,1,1)-AE683,0)","v":0},{"$f":"IF(AND(C683=1,OFFSET(Input!$G$27,B683,0,1,1)>0),MIN(OFFSET(Input!$G$27,B683,0,1,1),AP682),0)","v":0},0,0,0,0,0,0,0,-12078792.3555943,-12227567.3555943,-12164680.819782499,-12164680.819782499,{"$f":"IF(A683=\"\",\"\",AL683-ROUND(AL683*OFFSET(Input!$S$27,$B683,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A683=\"\",\"\",ROUND(AP683*(1-OFFSET(Input!$T$27,MIN(B683,10),0,1,1)),2*FEE_rounding))","v":-12164680.819782499},-6664680.8197824992,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A683=1,PMF_1st=0),0,ROUND(IF(A683=1,AI683,AL682)*OFFSET(Input!$O$27,IF(A683=121,-1,0)+MIN(B683,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A683=1,PMF_1st=0),0,IF(SUM($K$5:$L683)-$AU682>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B682,B683),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C683-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B683,99),0,1,1))*VLOOKUP($B683,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[680,57,8,null,96,{"$f":"IF(A684=\"\",\"\",IF(A684=1,Age_Full_Month,IF(F683=11,0,F683+1)))","v":7},96,0,{"$f":"IF(A684=\"\",\"\",IF(AND(F684=11,G684=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H684-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C684-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B684,99),0,1,1)*K684,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*L684,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B684,0,1,1)*M684,FEE_rounding)","v":0},0,0,{"$f":"IF(C684>=1,ROUND(K684*OFFSET(Input!$U$27,B684,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B684=1,0,IF($C684>=1,ROUND(OFFSET(Input!$X$27,B684,0,1,1)*AL683,AV_rounding),0))","v":0},{"$f":"IF(B684=1,0,IF(C684=1,ROUND(OFFSET(Input!$W$27,B684,0,1,1)*AVERAGE($AI$5,$AL$5:$AL682),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),OFFSET(Input!$G$27,B684,0,1,1)-AE684,0)","v":0},{"$f":"IF(AND(C684=1,OFFSET(Input!$G$27,B684,0,1,1)>0),MIN(OFFSET(Input!$G$27,B684,0,1,1),AP683),0)","v":0},0,0,0,0,0,0,0,-12164680.819782499,-12313455.819782499,-12250127.5584973,-12250127.5584973,{"$f":"IF(A684=\"\",\"\",AL684-ROUND(AL684*OFFSET(Input!$S$27,$B684,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A684=\"\",\"\",ROUND(AP684*(1-OFFSET(Input!$T$27,MIN(B684,10),0,1,1)),2*FEE_rounding))","v":-12250127.5584973},-6750127.5584973004,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A684=1,PMF_1st=0),0,ROUND(IF(A684=1,AI684,AL683)*OFFSET(Input!$O$27,IF(A684=121,-1,0)+MIN(B684,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A684=1,PMF_1st=0),0,IF(SUM($K$5:$L684)-$AU683>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B683,B684),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C684-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B684,99),0,1,1))*VLOOKUP($B684,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[681,57,9,null,96,{"$f":"IF(A685=\"\",\"\",IF(A685=1,Age_Full_Month,IF(F684=11,0,F684+1)))","v":8},96,0,{"$f":"IF(A685=\"\",\"\",IF(AND(F685=11,G685=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H685-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C685-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B685,99),0,1,1)*K685,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*L685,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B685,0,1,1)*M685,FEE_rounding)","v":0},0,0,{"$f":"IF(C685>=1,ROUND(K685*OFFSET(Input!$U$27,B685,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B685=1,0,IF($C685>=1,ROUND(OFFSET(Input!$X$27,B685,0,1,1)*AL684,AV_rounding),0))","v":0},{"$f":"IF(B685=1,0,IF(C685=1,ROUND(OFFSET(Input!$W$27,B685,0,1,1)*AVERAGE($AI$5,$AL$5:$AL683),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),OFFSET(Input!$G$27,B685,0,1,1)-AE685,0)","v":0},{"$f":"IF(AND(C685=1,OFFSET(Input!$G$27,B685,0,1,1)>0),MIN(OFFSET(Input!$G$27,B685,0,1,1),AP684),0)","v":0},0,0,0,0,0,0,0,-12250127.5584973,-12398902.5584973,-12335134.8435384,-12335134.8435384,{"$f":"IF(A685=\"\",\"\",AL685-ROUND(AL685*OFFSET(Input!$S$27,$B685,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A685=\"\",\"\",ROUND(AP685*(1-OFFSET(Input!$T$27,MIN(B685,10),0,1,1)),2*FEE_rounding))","v":-12335134.8435384},-6835134.8435383998,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A685=1,PMF_1st=0),0,ROUND(IF(A685=1,AI685,AL684)*OFFSET(Input!$O$27,IF(A685=121,-1,0)+MIN(B685,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A685=1,PMF_1st=0),0,IF(SUM($K$5:$L685)-$AU684>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B684,B685),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C685-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B685,99),0,1,1))*VLOOKUP($B685,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[682,57,10,null,96,{"$f":"IF(A686=\"\",\"\",IF(A686=1,Age_Full_Month,IF(F685=11,0,F685+1)))","v":9},96,0,{"$f":"IF(A686=\"\",\"\",IF(AND(F686=11,G686=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H686-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C686-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B686,99),0,1,1)*K686,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*L686,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B686,0,1,1)*M686,FEE_rounding)","v":0},0,0,{"$f":"IF(C686>=1,ROUND(K686*OFFSET(Input!$U$27,B686,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B686=1,0,IF($C686>=1,ROUND(OFFSET(Input!$X$27,B686,0,1,1)*AL685,AV_rounding),0))","v":0},{"$f":"IF(B686=1,0,IF(C686=1,ROUND(OFFSET(Input!$W$27,B686,0,1,1)*AVERAGE($AI$5,$AL$5:$AL684),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),OFFSET(Input!$G$27,B686,0,1,1)-AE686,0)","v":0},{"$f":"IF(AND(C686=1,OFFSET(Input!$G$27,B686,0,1,1)>0),MIN(OFFSET(Input!$G$27,B686,0,1,1),AP685),0)","v":0},0,0,0,0,0,0,0,-12335134.8435384,-12483909.8435384,-12419704.935021801,-12419704.935021801,{"$f":"IF(A686=\"\",\"\",AL686-ROUND(AL686*OFFSET(Input!$S$27,$B686,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A686=\"\",\"\",ROUND(AP686*(1-OFFSET(Input!$T$27,MIN(B686,10),0,1,1)),2*FEE_rounding))","v":-12419704.935021801},-6919704.9350218009,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A686=1,PMF_1st=0),0,ROUND(IF(A686=1,AI686,AL685)*OFFSET(Input!$O$27,IF(A686=121,-1,0)+MIN(B686,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A686=1,PMF_1st=0),0,IF(SUM($K$5:$L686)-$AU685>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B685,B686),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C686-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B686,99),0,1,1))*VLOOKUP($B686,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[683,57,11,null,96,{"$f":"IF(A687=\"\",\"\",IF(A687=1,Age_Full_Month,IF(F686=11,0,F686+1)))","v":10},96,0,{"$f":"IF(A687=\"\",\"\",IF(AND(F687=11,G687=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H687-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C687-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B687,99),0,1,1)*K687,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*L687,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B687,0,1,1)*M687,FEE_rounding)","v":0},0,0,{"$f":"IF(C687>=1,ROUND(K687*OFFSET(Input!$U$27,B687,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B687=1,0,IF($C687>=1,ROUND(OFFSET(Input!$X$27,B687,0,1,1)*AL686,AV_rounding),0))","v":0},{"$f":"IF(B687=1,0,IF(C687=1,ROUND(OFFSET(Input!$W$27,B687,0,1,1)*AVERAGE($AI$5,$AL$5:$AL685),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),OFFSET(Input!$G$27,B687,0,1,1)-AE687,0)","v":0},{"$f":"IF(AND(C687=1,OFFSET(Input!$G$27,B687,0,1,1)>0),MIN(OFFSET(Input!$G$27,B687,0,1,1),AP686),0)","v":0},0,0,0,0,0,0,0,-12419704.935021801,-12568479.935021801,-12503840.081439501,-12503840.081439501,{"$f":"IF(A687=\"\",\"\",AL687-ROUND(AL687*OFFSET(Input!$S$27,$B687,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A687=\"\",\"\",ROUND(AP687*(1-OFFSET(Input!$T$27,MIN(B687,10),0,1,1)),2*FEE_rounding))","v":-12503840.081439501},-7003840.0814395007,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A687=1,PMF_1st=0),0,ROUND(IF(A687=1,AI687,AL686)*OFFSET(Input!$O$27,IF(A687=121,-1,0)+MIN(B687,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A687=1,PMF_1st=0),0,IF(SUM($K$5:$L687)-$AU686>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B686,B687),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C687-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B687,99),0,1,1))*VLOOKUP($B687,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[684,57,12,null,96,{"$f":"IF(A688=\"\",\"\",IF(A688=1,Age_Full_Month,IF(F687=11,0,F687+1)))","v":11},96,0,{"$f":"IF(A688=\"\",\"\",IF(AND(F688=11,G688=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H688-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C688-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B688,99),0,1,1)*K688,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*L688,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B688,0,1,1)*M688,FEE_rounding)","v":0},0,0,{"$f":"IF(C688>=1,ROUND(K688*OFFSET(Input!$U$27,B688,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B688=1,0,IF($C688>=1,ROUND(OFFSET(Input!$X$27,B688,0,1,1)*AL687,AV_rounding),0))","v":0},{"$f":"IF(B688=1,0,IF(C688=1,ROUND(OFFSET(Input!$W$27,B688,0,1,1)*AVERAGE($AI$5,$AL$5:$AL686),AV_rounding),0))","v":0},0,0,148775,0,0,0,0,0,{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),OFFSET(Input!$G$27,B688,0,1,1)-AE688,0)","v":0},{"$f":"IF(AND(C688=1,OFFSET(Input!$G$27,B688,0,1,1)>0),MIN(OFFSET(Input!$G$27,B688,0,1,1),AP687),0)","v":0},0,0,0,0,0,0,0,-12503840.081439501,-12652615.081439501,-12587542.5197195,-12587542.5197195,{"$f":"IF(A688=\"\",\"\",AL688-ROUND(AL688*OFFSET(Input!$S$27,$B688,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A688=\"\",\"\",ROUND(AP688*(1-OFFSET(Input!$T$27,MIN(B688,10),0,1,1)),2*FEE_rounding))","v":-12587542.5197195},-7087542.5197195001,0,0,0,5500000,5500000,3000000,5500000,148775,0,null,null,{"$f":"IF(AND(A688=1,PMF_1st=0),0,ROUND(IF(A688=1,AI688,AL687)*OFFSET(Input!$O$27,IF(A688=121,-1,0)+MIN(B688,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A688=1,PMF_1st=0),0,IF(SUM($K$5:$L688)-$AU687>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B687,B688),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C688-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B688,99),0,1,1))*VLOOKUP($B688,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[685,58,1,null,97,{"$f":"IF(A689=\"\",\"\",IF(A689=1,Age_Full_Month,IF(F688=11,0,F688+1)))","v":0},97,0,{"$f":"IF(A689=\"\",\"\",IF(AND(F689=11,G689=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H689-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C689-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B689,99),0,1,1)*K689,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*L689,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B689,0,1,1)*M689,FEE_rounding)","v":0},0,0,{"$f":"IF(C689>=1,ROUND(K689*OFFSET(Input!$U$27,B689,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B689=1,0,IF($C689>=1,ROUND(OFFSET(Input!$X$27,B689,0,1,1)*AL688,AV_rounding),0))","v":0},{"$f":"IF(B689=1,0,IF(C689=1,ROUND(OFFSET(Input!$W$27,B689,0,1,1)*AVERAGE($AI$5,$AL$5:$AL687),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),OFFSET(Input!$G$27,B689,0,1,1)-AE689,0)","v":0},{"$f":"IF(AND(C689=1,OFFSET(Input!$G$27,B689,0,1,1)>0),MIN(OFFSET(Input!$G$27,B689,0,1,1),AP688),0)","v":0},0,0,0,0,0,0,0,-12587542.5197195,-12747922.5197195,-12682359.7906215,-12682359.7906215,{"$f":"IF(A689=\"\",\"\",AL689-ROUND(AL689*OFFSET(Input!$S$27,$B689,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A689=\"\",\"\",ROUND(AP689*(1-OFFSET(Input!$T$27,MIN(B689,10),0,1,1)),2*FEE_rounding))","v":-12682359.7906215},-7182359.7906215005,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A689=1,PMF_1st=0),0,ROUND(IF(A689=1,AI689,AL688)*OFFSET(Input!$O$27,IF(A689=121,-1,0)+MIN(B689,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A689=1,PMF_1st=0),0,IF(SUM($K$5:$L689)-$AU688>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B688,B689),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C689-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B689,99),0,1,1))*VLOOKUP($B689,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[686,58,2,null,97,{"$f":"IF(A690=\"\",\"\",IF(A690=1,Age_Full_Month,IF(F689=11,0,F689+1)))","v":1},97,0,{"$f":"IF(A690=\"\",\"\",IF(AND(F690=11,G690=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H690-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C690-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B690,99),0,1,1)*K690,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*L690,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B690,0,1,1)*M690,FEE_rounding)","v":0},0,0,{"$f":"IF(C690>=1,ROUND(K690*OFFSET(Input!$U$27,B690,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B690=1,0,IF($C690>=1,ROUND(OFFSET(Input!$X$27,B690,0,1,1)*AL689,AV_rounding),0))","v":0},{"$f":"IF(B690=1,0,IF(C690=1,ROUND(OFFSET(Input!$W$27,B690,0,1,1)*AVERAGE($AI$5,$AL$5:$AL688),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),OFFSET(Input!$G$27,B690,0,1,1)-AE690,0)","v":0},{"$f":"IF(AND(C690=1,OFFSET(Input!$G$27,B690,0,1,1)>0),MIN(OFFSET(Input!$G$27,B690,0,1,1),AP689),0)","v":0},0,0,0,0,0,0,0,-12682359.7906215,-12842739.7906215,-12776689.4150826,-12776689.4150826,{"$f":"IF(A690=\"\",\"\",AL690-ROUND(AL690*OFFSET(Input!$S$27,$B690,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A690=\"\",\"\",ROUND(AP690*(1-OFFSET(Input!$T$27,MIN(B690,10),0,1,1)),2*FEE_rounding))","v":-12776689.4150826},-7276689.4150826,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A690=1,PMF_1st=0),0,ROUND(IF(A690=1,AI690,AL689)*OFFSET(Input!$O$27,IF(A690=121,-1,0)+MIN(B690,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A690=1,PMF_1st=0),0,IF(SUM($K$5:$L690)-$AU689>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B689,B690),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C690-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B690,99),0,1,1))*VLOOKUP($B690,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[687,58,3,null,97,{"$f":"IF(A691=\"\",\"\",IF(A691=1,Age_Full_Month,IF(F690=11,0,F690+1)))","v":2},97,0,{"$f":"IF(A691=\"\",\"\",IF(AND(F691=11,G691=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H691-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C691-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B691,99),0,1,1)*K691,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*L691,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B691,0,1,1)*M691,FEE_rounding)","v":0},0,0,{"$f":"IF(C691>=1,ROUND(K691*OFFSET(Input!$U$27,B691,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B691=1,0,IF($C691>=1,ROUND(OFFSET(Input!$X$27,B691,0,1,1)*AL690,AV_rounding),0))","v":0},{"$f":"IF(B691=1,0,IF(C691=1,ROUND(OFFSET(Input!$W$27,B691,0,1,1)*AVERAGE($AI$5,$AL$5:$AL689),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),OFFSET(Input!$G$27,B691,0,1,1)-AE691,0)","v":0},{"$f":"IF(AND(C691=1,OFFSET(Input!$G$27,B691,0,1,1)>0),MIN(OFFSET(Input!$G$27,B691,0,1,1),AP690),0)","v":0},0,0,0,0,0,0,0,-12776689.4150826,-12937069.4150826,-12870533.901074599,-12870533.901074599,{"$f":"IF(A691=\"\",\"\",AL691-ROUND(AL691*OFFSET(Input!$S$27,$B691,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A691=\"\",\"\",ROUND(AP691*(1-OFFSET(Input!$T$27,MIN(B691,10),0,1,1)),2*FEE_rounding))","v":-12870533.901074599},-7370533.9010745995,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A691=1,PMF_1st=0),0,ROUND(IF(A691=1,AI691,AL690)*OFFSET(Input!$O$27,IF(A691=121,-1,0)+MIN(B691,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A691=1,PMF_1st=0),0,IF(SUM($K$5:$L691)-$AU690>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B690,B691),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C691-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B691,99),0,1,1))*VLOOKUP($B691,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[688,58,4,null,97,{"$f":"IF(A692=\"\",\"\",IF(A692=1,Age_Full_Month,IF(F691=11,0,F691+1)))","v":3},97,0,{"$f":"IF(A692=\"\",\"\",IF(AND(F692=11,G692=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H692-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C692-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B692,99),0,1,1)*K692,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*L692,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B692,0,1,1)*M692,FEE_rounding)","v":0},0,0,{"$f":"IF(C692>=1,ROUND(K692*OFFSET(Input!$U$27,B692,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B692=1,0,IF($C692>=1,ROUND(OFFSET(Input!$X$27,B692,0,1,1)*AL691,AV_rounding),0))","v":0},{"$f":"IF(B692=1,0,IF(C692=1,ROUND(OFFSET(Input!$W$27,B692,0,1,1)*AVERAGE($AI$5,$AL$5:$AL690),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),OFFSET(Input!$G$27,B692,0,1,1)-AE692,0)","v":0},{"$f":"IF(AND(C692=1,OFFSET(Input!$G$27,B692,0,1,1)>0),MIN(OFFSET(Input!$G$27,B692,0,1,1),AP691),0)","v":0},0,0,0,0,0,0,0,-12870533.901074599,-13030913.901074599,-12963895.743671,-12963895.743671,{"$f":"IF(A692=\"\",\"\",AL692-ROUND(AL692*OFFSET(Input!$S$27,$B692,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A692=\"\",\"\",ROUND(AP692*(1-OFFSET(Input!$T$27,MIN(B692,10),0,1,1)),2*FEE_rounding))","v":-12963895.743671},-7463895.743671,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A692=1,PMF_1st=0),0,ROUND(IF(A692=1,AI692,AL691)*OFFSET(Input!$O$27,IF(A692=121,-1,0)+MIN(B692,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A692=1,PMF_1st=0),0,IF(SUM($K$5:$L692)-$AU691>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B691,B692),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C692-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B692,99),0,1,1))*VLOOKUP($B692,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[689,58,5,null,97,{"$f":"IF(A693=\"\",\"\",IF(A693=1,Age_Full_Month,IF(F692=11,0,F692+1)))","v":4},97,0,{"$f":"IF(A693=\"\",\"\",IF(AND(F693=11,G693=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H693-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C693-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B693,99),0,1,1)*K693,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*L693,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B693,0,1,1)*M693,FEE_rounding)","v":0},0,0,{"$f":"IF(C693>=1,ROUND(K693*OFFSET(Input!$U$27,B693,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B693=1,0,IF($C693>=1,ROUND(OFFSET(Input!$X$27,B693,0,1,1)*AL692,AV_rounding),0))","v":0},{"$f":"IF(B693=1,0,IF(C693=1,ROUND(OFFSET(Input!$W$27,B693,0,1,1)*AVERAGE($AI$5,$AL$5:$AL691),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),OFFSET(Input!$G$27,B693,0,1,1)-AE693,0)","v":0},{"$f":"IF(AND(C693=1,OFFSET(Input!$G$27,B693,0,1,1)>0),MIN(OFFSET(Input!$G$27,B693,0,1,1),AP692),0)","v":0},0,0,0,0,0,0,0,-12963895.743671,-13124275.743671,-13056777.425112899,-13056777.425112899,{"$f":"IF(A693=\"\",\"\",AL693-ROUND(AL693*OFFSET(Input!$S$27,$B693,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A693=\"\",\"\",ROUND(AP693*(1-OFFSET(Input!$T$27,MIN(B693,10),0,1,1)),2*FEE_rounding))","v":-13056777.425112899},-7556777.4251128994,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A693=1,PMF_1st=0),0,ROUND(IF(A693=1,AI693,AL692)*OFFSET(Input!$O$27,IF(A693=121,-1,0)+MIN(B693,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A693=1,PMF_1st=0),0,IF(SUM($K$5:$L693)-$AU692>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B692,B693),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C693-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B693,99),0,1,1))*VLOOKUP($B693,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[690,58,6,null,97,{"$f":"IF(A694=\"\",\"\",IF(A694=1,Age_Full_Month,IF(F693=11,0,F693+1)))","v":5},97,0,{"$f":"IF(A694=\"\",\"\",IF(AND(F694=11,G694=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H694-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C694-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B694,99),0,1,1)*K694,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*L694,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B694,0,1,1)*M694,FEE_rounding)","v":0},0,0,{"$f":"IF(C694>=1,ROUND(K694*OFFSET(Input!$U$27,B694,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B694=1,0,IF($C694>=1,ROUND(OFFSET(Input!$X$27,B694,0,1,1)*AL693,AV_rounding),0))","v":0},{"$f":"IF(B694=1,0,IF(C694=1,ROUND(OFFSET(Input!$W$27,B694,0,1,1)*AVERAGE($AI$5,$AL$5:$AL692),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),OFFSET(Input!$G$27,B694,0,1,1)-AE694,0)","v":0},{"$f":"IF(AND(C694=1,OFFSET(Input!$G$27,B694,0,1,1)>0),MIN(OFFSET(Input!$G$27,B694,0,1,1),AP693),0)","v":0},0,0,0,0,0,0,0,-13056777.425112899,-13217157.425112899,-13149181.414875301,-13149181.414875301,{"$f":"IF(A694=\"\",\"\",AL694-ROUND(AL694*OFFSET(Input!$S$27,$B694,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A694=\"\",\"\",ROUND(AP694*(1-OFFSET(Input!$T$27,MIN(B694,10),0,1,1)),2*FEE_rounding))","v":-13149181.414875301},-7649181.4148753006,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A694=1,PMF_1st=0),0,ROUND(IF(A694=1,AI694,AL693)*OFFSET(Input!$O$27,IF(A694=121,-1,0)+MIN(B694,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A694=1,PMF_1st=0),0,IF(SUM($K$5:$L694)-$AU693>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B693,B694),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C694-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B694,99),0,1,1))*VLOOKUP($B694,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[691,58,7,null,97,{"$f":"IF(A695=\"\",\"\",IF(A695=1,Age_Full_Month,IF(F694=11,0,F694+1)))","v":6},97,0,{"$f":"IF(A695=\"\",\"\",IF(AND(F695=11,G695=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H695-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C695-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B695,99),0,1,1)*K695,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*L695,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B695,0,1,1)*M695,FEE_rounding)","v":0},0,0,{"$f":"IF(C695>=1,ROUND(K695*OFFSET(Input!$U$27,B695,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B695=1,0,IF($C695>=1,ROUND(OFFSET(Input!$X$27,B695,0,1,1)*AL694,AV_rounding),0))","v":0},{"$f":"IF(B695=1,0,IF(C695=1,ROUND(OFFSET(Input!$W$27,B695,0,1,1)*AVERAGE($AI$5,$AL$5:$AL693),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),OFFSET(Input!$G$27,B695,0,1,1)-AE695,0)","v":0},{"$f":"IF(AND(C695=1,OFFSET(Input!$G$27,B695,0,1,1)>0),MIN(OFFSET(Input!$G$27,B695,0,1,1),AP694),0)","v":0},0,0,0,0,0,0,0,-13149181.414875301,-13309561.414875301,-13241110.169732699,-13241110.169732699,{"$f":"IF(A695=\"\",\"\",AL695-ROUND(AL695*OFFSET(Input!$S$27,$B695,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A695=\"\",\"\",ROUND(AP695*(1-OFFSET(Input!$T$27,MIN(B695,10),0,1,1)),2*FEE_rounding))","v":-13241110.169732699},-7741110.1697326992,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A695=1,PMF_1st=0),0,ROUND(IF(A695=1,AI695,AL694)*OFFSET(Input!$O$27,IF(A695=121,-1,0)+MIN(B695,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A695=1,PMF_1st=0),0,IF(SUM($K$5:$L695)-$AU694>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B694,B695),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C695-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B695,99),0,1,1))*VLOOKUP($B695,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[692,58,8,null,97,{"$f":"IF(A696=\"\",\"\",IF(A696=1,Age_Full_Month,IF(F695=11,0,F695+1)))","v":7},97,0,{"$f":"IF(A696=\"\",\"\",IF(AND(F696=11,G696=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H696-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C696-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B696,99),0,1,1)*K696,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*L696,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B696,0,1,1)*M696,FEE_rounding)","v":0},0,0,{"$f":"IF(C696>=1,ROUND(K696*OFFSET(Input!$U$27,B696,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B696=1,0,IF($C696>=1,ROUND(OFFSET(Input!$X$27,B696,0,1,1)*AL695,AV_rounding),0))","v":0},{"$f":"IF(B696=1,0,IF(C696=1,ROUND(OFFSET(Input!$W$27,B696,0,1,1)*AVERAGE($AI$5,$AL$5:$AL694),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),OFFSET(Input!$G$27,B696,0,1,1)-AE696,0)","v":0},{"$f":"IF(AND(C696=1,OFFSET(Input!$G$27,B696,0,1,1)>0),MIN(OFFSET(Input!$G$27,B696,0,1,1),AP695),0)","v":0},0,0,0,0,0,0,0,-13241110.169732699,-13401490.169732699,-13332566.133824199,-13332566.133824199,{"$f":"IF(A696=\"\",\"\",AL696-ROUND(AL696*OFFSET(Input!$S$27,$B696,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A696=\"\",\"\",ROUND(AP696*(1-OFFSET(Input!$T$27,MIN(B696,10),0,1,1)),2*FEE_rounding))","v":-13332566.133824199},-7832566.1338241994,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A696=1,PMF_1st=0),0,ROUND(IF(A696=1,AI696,AL695)*OFFSET(Input!$O$27,IF(A696=121,-1,0)+MIN(B696,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A696=1,PMF_1st=0),0,IF(SUM($K$5:$L696)-$AU695>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B695,B696),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C696-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B696,99),0,1,1))*VLOOKUP($B696,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[693,58,9,null,97,{"$f":"IF(A697=\"\",\"\",IF(A697=1,Age_Full_Month,IF(F696=11,0,F696+1)))","v":8},97,0,{"$f":"IF(A697=\"\",\"\",IF(AND(F697=11,G697=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H697-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C697-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B697,99),0,1,1)*K697,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*L697,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B697,0,1,1)*M697,FEE_rounding)","v":0},0,0,{"$f":"IF(C697>=1,ROUND(K697*OFFSET(Input!$U$27,B697,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B697=1,0,IF($C697>=1,ROUND(OFFSET(Input!$X$27,B697,0,1,1)*AL696,AV_rounding),0))","v":0},{"$f":"IF(B697=1,0,IF(C697=1,ROUND(OFFSET(Input!$W$27,B697,0,1,1)*AVERAGE($AI$5,$AL$5:$AL695),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),OFFSET(Input!$G$27,B697,0,1,1)-AE697,0)","v":0},{"$f":"IF(AND(C697=1,OFFSET(Input!$G$27,B697,0,1,1)>0),MIN(OFFSET(Input!$G$27,B697,0,1,1),AP696),0)","v":0},0,0,0,0,0,0,0,-13332566.133824199,-13492946.133824199,-13423551.7387188,-13423551.7387188,{"$f":"IF(A697=\"\",\"\",AL697-ROUND(AL697*OFFSET(Input!$S$27,$B697,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A697=\"\",\"\",ROUND(AP697*(1-OFFSET(Input!$T$27,MIN(B697,10),0,1,1)),2*FEE_rounding))","v":-13423551.7387188},-7923551.7387188002,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A697=1,PMF_1st=0),0,ROUND(IF(A697=1,AI697,AL696)*OFFSET(Input!$O$27,IF(A697=121,-1,0)+MIN(B697,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A697=1,PMF_1st=0),0,IF(SUM($K$5:$L697)-$AU696>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B696,B697),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C697-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B697,99),0,1,1))*VLOOKUP($B697,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[694,58,10,null,97,{"$f":"IF(A698=\"\",\"\",IF(A698=1,Age_Full_Month,IF(F697=11,0,F697+1)))","v":9},97,0,{"$f":"IF(A698=\"\",\"\",IF(AND(F698=11,G698=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H698-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C698-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B698,99),0,1,1)*K698,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*L698,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B698,0,1,1)*M698,FEE_rounding)","v":0},0,0,{"$f":"IF(C698>=1,ROUND(K698*OFFSET(Input!$U$27,B698,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B698=1,0,IF($C698>=1,ROUND(OFFSET(Input!$X$27,B698,0,1,1)*AL697,AV_rounding),0))","v":0},{"$f":"IF(B698=1,0,IF(C698=1,ROUND(OFFSET(Input!$W$27,B698,0,1,1)*AVERAGE($AI$5,$AL$5:$AL696),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),OFFSET(Input!$G$27,B698,0,1,1)-AE698,0)","v":0},{"$f":"IF(AND(C698=1,OFFSET(Input!$G$27,B698,0,1,1)>0),MIN(OFFSET(Input!$G$27,B698,0,1,1),AP697),0)","v":0},0,0,0,0,0,0,0,-13423551.7387188,-13583931.7387188,-13514069.403480001,-13514069.403480001,{"$f":"IF(A698=\"\",\"\",AL698-ROUND(AL698*OFFSET(Input!$S$27,$B698,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A698=\"\",\"\",ROUND(AP698*(1-OFFSET(Input!$T$27,MIN(B698,10),0,1,1)),2*FEE_rounding))","v":-13514069.403480001},-8014069.4034800008,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A698=1,PMF_1st=0),0,ROUND(IF(A698=1,AI698,AL697)*OFFSET(Input!$O$27,IF(A698=121,-1,0)+MIN(B698,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A698=1,PMF_1st=0),0,IF(SUM($K$5:$L698)-$AU697>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B697,B698),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C698-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B698,99),0,1,1))*VLOOKUP($B698,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[695,58,11,null,97,{"$f":"IF(A699=\"\",\"\",IF(A699=1,Age_Full_Month,IF(F698=11,0,F698+1)))","v":10},97,0,{"$f":"IF(A699=\"\",\"\",IF(AND(F699=11,G699=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H699-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C699-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B699,99),0,1,1)*K699,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*L699,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B699,0,1,1)*M699,FEE_rounding)","v":0},0,0,{"$f":"IF(C699>=1,ROUND(K699*OFFSET(Input!$U$27,B699,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B699=1,0,IF($C699>=1,ROUND(OFFSET(Input!$X$27,B699,0,1,1)*AL698,AV_rounding),0))","v":0},{"$f":"IF(B699=1,0,IF(C699=1,ROUND(OFFSET(Input!$W$27,B699,0,1,1)*AVERAGE($AI$5,$AL$5:$AL697),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),OFFSET(Input!$G$27,B699,0,1,1)-AE699,0)","v":0},{"$f":"IF(AND(C699=1,OFFSET(Input!$G$27,B699,0,1,1)>0),MIN(OFFSET(Input!$G$27,B699,0,1,1),AP698),0)","v":0},0,0,0,0,0,0,0,-13514069.403480001,-13674449.403480001,-13604121.534729799,-13604121.534729799,{"$f":"IF(A699=\"\",\"\",AL699-ROUND(AL699*OFFSET(Input!$S$27,$B699,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A699=\"\",\"\",ROUND(AP699*(1-OFFSET(Input!$T$27,MIN(B699,10),0,1,1)),2*FEE_rounding))","v":-13604121.534729799},-8104121.5347297993,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A699=1,PMF_1st=0),0,ROUND(IF(A699=1,AI699,AL698)*OFFSET(Input!$O$27,IF(A699=121,-1,0)+MIN(B699,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A699=1,PMF_1st=0),0,IF(SUM($K$5:$L699)-$AU698>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B698,B699),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C699-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B699,99),0,1,1))*VLOOKUP($B699,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[696,58,12,null,97,{"$f":"IF(A700=\"\",\"\",IF(A700=1,Age_Full_Month,IF(F699=11,0,F699+1)))","v":11},97,0,{"$f":"IF(A700=\"\",\"\",IF(AND(F700=11,G700=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H700-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C700-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B700,99),0,1,1)*K700,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*L700,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B700,0,1,1)*M700,FEE_rounding)","v":0},0,0,{"$f":"IF(C700>=1,ROUND(K700*OFFSET(Input!$U$27,B700,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B700=1,0,IF($C700>=1,ROUND(OFFSET(Input!$X$27,B700,0,1,1)*AL699,AV_rounding),0))","v":0},{"$f":"IF(B700=1,0,IF(C700=1,ROUND(OFFSET(Input!$W$27,B700,0,1,1)*AVERAGE($AI$5,$AL$5:$AL698),AV_rounding),0))","v":0},0,0,160380,0,0,0,0,0,{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),OFFSET(Input!$G$27,B700,0,1,1)-AE700,0)","v":0},{"$f":"IF(AND(C700=1,OFFSET(Input!$G$27,B700,0,1,1)>0),MIN(OFFSET(Input!$G$27,B700,0,1,1),AP699),0)","v":0},0,0,0,0,0,0,0,-13604121.534729799,-13764501.534729799,-13693710.526713001,-13693710.526713001,{"$f":"IF(A700=\"\",\"\",AL700-ROUND(AL700*OFFSET(Input!$S$27,$B700,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A700=\"\",\"\",ROUND(AP700*(1-OFFSET(Input!$T$27,MIN(B700,10),0,1,1)),2*FEE_rounding))","v":-13693710.526713001},-8193710.5267130006,0,0,0,5500000,5500000,3000000,5500000,160380,0,null,null,{"$f":"IF(AND(A700=1,PMF_1st=0),0,ROUND(IF(A700=1,AI700,AL699)*OFFSET(Input!$O$27,IF(A700=121,-1,0)+MIN(B700,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A700=1,PMF_1st=0),0,IF(SUM($K$5:$L700)-$AU699>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B699,B700),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C700-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B700,99),0,1,1))*VLOOKUP($B700,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[697,59,1,null,98,{"$f":"IF(A701=\"\",\"\",IF(A701=1,Age_Full_Month,IF(F700=11,0,F700+1)))","v":0},98,0,{"$f":"IF(A701=\"\",\"\",IF(AND(F701=11,G701=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H701-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C701-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B701,99),0,1,1)*K701,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*L701,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B701,0,1,1)*M701,FEE_rounding)","v":0},0,0,{"$f":"IF(C701>=1,ROUND(K701*OFFSET(Input!$U$27,B701,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B701=1,0,IF($C701>=1,ROUND(OFFSET(Input!$X$27,B701,0,1,1)*AL700,AV_rounding),0))","v":0},{"$f":"IF(B701=1,0,IF(C701=1,ROUND(OFFSET(Input!$W$27,B701,0,1,1)*AVERAGE($AI$5,$AL$5:$AL699),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),OFFSET(Input!$G$27,B701,0,1,1)-AE701,0)","v":0},{"$f":"IF(AND(C701=1,OFFSET(Input!$G$27,B701,0,1,1)>0),MIN(OFFSET(Input!$G$27,B701,0,1,1),AP700),0)","v":0},0,0,0,0,0,0,0,-13693710.526713001,-13866355.526713001,-13795040.682308501,-13795040.682308501,{"$f":"IF(A701=\"\",\"\",AL701-ROUND(AL701*OFFSET(Input!$S$27,$B701,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A701=\"\",\"\",ROUND(AP701*(1-OFFSET(Input!$T$27,MIN(B701,10),0,1,1)),2*FEE_rounding))","v":-13795040.682308501},-8295040.6823085006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A701=1,PMF_1st=0),0,ROUND(IF(A701=1,AI701,AL700)*OFFSET(Input!$O$27,IF(A701=121,-1,0)+MIN(B701,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A701=1,PMF_1st=0),0,IF(SUM($K$5:$L701)-$AU700>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B700,B701),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C701-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B701,99),0,1,1))*VLOOKUP($B701,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[698,59,2,null,98,{"$f":"IF(A702=\"\",\"\",IF(A702=1,Age_Full_Month,IF(F701=11,0,F701+1)))","v":1},98,0,{"$f":"IF(A702=\"\",\"\",IF(AND(F702=11,G702=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H702-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C702-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B702,99),0,1,1)*K702,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*L702,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B702,0,1,1)*M702,FEE_rounding)","v":0},0,0,{"$f":"IF(C702>=1,ROUND(K702*OFFSET(Input!$U$27,B702,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B702=1,0,IF($C702>=1,ROUND(OFFSET(Input!$X$27,B702,0,1,1)*AL701,AV_rounding),0))","v":0},{"$f":"IF(B702=1,0,IF(C702=1,ROUND(OFFSET(Input!$W$27,B702,0,1,1)*AVERAGE($AI$5,$AL$5:$AL700),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),OFFSET(Input!$G$27,B702,0,1,1)-AE702,0)","v":0},{"$f":"IF(AND(C702=1,OFFSET(Input!$G$27,B702,0,1,1)>0),MIN(OFFSET(Input!$G$27,B702,0,1,1),AP701),0)","v":0},0,0,0,0,0,0,0,-13795040.682308501,-13967685.682308501,-13895849.6956135,-13895849.6956135,{"$f":"IF(A702=\"\",\"\",AL702-ROUND(AL702*OFFSET(Input!$S$27,$B702,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A702=\"\",\"\",ROUND(AP702*(1-OFFSET(Input!$T$27,MIN(B702,10),0,1,1)),2*FEE_rounding))","v":-13895849.6956135},-8395849.6956134997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A702=1,PMF_1st=0),0,ROUND(IF(A702=1,AI702,AL701)*OFFSET(Input!$O$27,IF(A702=121,-1,0)+MIN(B702,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A702=1,PMF_1st=0),0,IF(SUM($K$5:$L702)-$AU701>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B701,B702),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C702-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B702,99),0,1,1))*VLOOKUP($B702,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[699,59,3,null,98,{"$f":"IF(A703=\"\",\"\",IF(A703=1,Age_Full_Month,IF(F702=11,0,F702+1)))","v":2},98,0,{"$f":"IF(A703=\"\",\"\",IF(AND(F703=11,G703=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H703-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C703-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B703,99),0,1,1)*K703,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*L703,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B703,0,1,1)*M703,FEE_rounding)","v":0},0,0,{"$f":"IF(C703>=1,ROUND(K703*OFFSET(Input!$U$27,B703,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B703=1,0,IF($C703>=1,ROUND(OFFSET(Input!$X$27,B703,0,1,1)*AL702,AV_rounding),0))","v":0},{"$f":"IF(B703=1,0,IF(C703=1,ROUND(OFFSET(Input!$W$27,B703,0,1,1)*AVERAGE($AI$5,$AL$5:$AL701),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),OFFSET(Input!$G$27,B703,0,1,1)-AE703,0)","v":0},{"$f":"IF(AND(C703=1,OFFSET(Input!$G$27,B703,0,1,1)>0),MIN(OFFSET(Input!$G$27,B703,0,1,1),AP702),0)","v":0},0,0,0,0,0,0,0,-13895849.6956135,-14068494.6956135,-13996140.246869501,-13996140.246869501,{"$f":"IF(A703=\"\",\"\",AL703-ROUND(AL703*OFFSET(Input!$S$27,$B703,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A703=\"\",\"\",ROUND(AP703*(1-OFFSET(Input!$T$27,MIN(B703,10),0,1,1)),2*FEE_rounding))","v":-13996140.246869501},-8496140.2468695007,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A703=1,PMF_1st=0),0,ROUND(IF(A703=1,AI703,AL702)*OFFSET(Input!$O$27,IF(A703=121,-1,0)+MIN(B703,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A703=1,PMF_1st=0),0,IF(SUM($K$5:$L703)-$AU702>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B702,B703),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C703-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B703,99),0,1,1))*VLOOKUP($B703,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[700,59,4,null,98,{"$f":"IF(A704=\"\",\"\",IF(A704=1,Age_Full_Month,IF(F703=11,0,F703+1)))","v":3},98,0,{"$f":"IF(A704=\"\",\"\",IF(AND(F704=11,G704=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H704-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C704-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B704,99),0,1,1)*K704,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*L704,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B704,0,1,1)*M704,FEE_rounding)","v":0},0,0,{"$f":"IF(C704>=1,ROUND(K704*OFFSET(Input!$U$27,B704,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B704=1,0,IF($C704>=1,ROUND(OFFSET(Input!$X$27,B704,0,1,1)*AL703,AV_rounding),0))","v":0},{"$f":"IF(B704=1,0,IF(C704=1,ROUND(OFFSET(Input!$W$27,B704,0,1,1)*AVERAGE($AI$5,$AL$5:$AL702),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),OFFSET(Input!$G$27,B704,0,1,1)-AE704,0)","v":0},{"$f":"IF(AND(C704=1,OFFSET(Input!$G$27,B704,0,1,1)>0),MIN(OFFSET(Input!$G$27,B704,0,1,1),AP703),0)","v":0},0,0,0,0,0,0,0,-13996140.246869501,-14168785.246869501,-14095915.002533499,-14095915.002533499,{"$f":"IF(A704=\"\",\"\",AL704-ROUND(AL704*OFFSET(Input!$S$27,$B704,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A704=\"\",\"\",ROUND(AP704*(1-OFFSET(Input!$T$27,MIN(B704,10),0,1,1)),2*FEE_rounding))","v":-14095915.002533499},-8595915.0025334992,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A704=1,PMF_1st=0),0,ROUND(IF(A704=1,AI704,AL703)*OFFSET(Input!$O$27,IF(A704=121,-1,0)+MIN(B704,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A704=1,PMF_1st=0),0,IF(SUM($K$5:$L704)-$AU703>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B703,B704),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C704-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B704,99),0,1,1))*VLOOKUP($B704,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[701,59,5,null,98,{"$f":"IF(A705=\"\",\"\",IF(A705=1,Age_Full_Month,IF(F704=11,0,F704+1)))","v":4},98,0,{"$f":"IF(A705=\"\",\"\",IF(AND(F705=11,G705=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H705-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C705-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B705,99),0,1,1)*K705,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*L705,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B705,0,1,1)*M705,FEE_rounding)","v":0},0,0,{"$f":"IF(C705>=1,ROUND(K705*OFFSET(Input!$U$27,B705,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B705=1,0,IF($C705>=1,ROUND(OFFSET(Input!$X$27,B705,0,1,1)*AL704,AV_rounding),0))","v":0},{"$f":"IF(B705=1,0,IF(C705=1,ROUND(OFFSET(Input!$W$27,B705,0,1,1)*AVERAGE($AI$5,$AL$5:$AL703),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),OFFSET(Input!$G$27,B705,0,1,1)-AE705,0)","v":0},{"$f":"IF(AND(C705=1,OFFSET(Input!$G$27,B705,0,1,1)>0),MIN(OFFSET(Input!$G$27,B705,0,1,1),AP704),0)","v":0},0,0,0,0,0,0,0,-14095915.002533499,-14268560.002533499,-14195176.615348799,-14195176.615348799,{"$f":"IF(A705=\"\",\"\",AL705-ROUND(AL705*OFFSET(Input!$S$27,$B705,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A705=\"\",\"\",ROUND(AP705*(1-OFFSET(Input!$T$27,MIN(B705,10),0,1,1)),2*FEE_rounding))","v":-14195176.615348799},-8695176.6153487992,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A705=1,PMF_1st=0),0,ROUND(IF(A705=1,AI705,AL704)*OFFSET(Input!$O$27,IF(A705=121,-1,0)+MIN(B705,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A705=1,PMF_1st=0),0,IF(SUM($K$5:$L705)-$AU704>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B704,B705),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C705-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B705,99),0,1,1))*VLOOKUP($B705,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[702,59,6,null,98,{"$f":"IF(A706=\"\",\"\",IF(A706=1,Age_Full_Month,IF(F705=11,0,F705+1)))","v":5},98,0,{"$f":"IF(A706=\"\",\"\",IF(AND(F706=11,G706=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H706-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C706-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B706,99),0,1,1)*K706,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*L706,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B706,0,1,1)*M706,FEE_rounding)","v":0},0,0,{"$f":"IF(C706>=1,ROUND(K706*OFFSET(Input!$U$27,B706,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B706=1,0,IF($C706>=1,ROUND(OFFSET(Input!$X$27,B706,0,1,1)*AL705,AV_rounding),0))","v":0},{"$f":"IF(B706=1,0,IF(C706=1,ROUND(OFFSET(Input!$W$27,B706,0,1,1)*AVERAGE($AI$5,$AL$5:$AL704),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),OFFSET(Input!$G$27,B706,0,1,1)-AE706,0)","v":0},{"$f":"IF(AND(C706=1,OFFSET(Input!$G$27,B706,0,1,1)>0),MIN(OFFSET(Input!$G$27,B706,0,1,1),AP705),0)","v":0},0,0,0,0,0,0,0,-14195176.615348799,-14367821.615348799,-14293927.724415701,-14293927.724415701,{"$f":"IF(A706=\"\",\"\",AL706-ROUND(AL706*OFFSET(Input!$S$27,$B706,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A706=\"\",\"\",ROUND(AP706*(1-OFFSET(Input!$T$27,MIN(B706,10),0,1,1)),2*FEE_rounding))","v":-14293927.724415701},-8793927.7244157009,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A706=1,PMF_1st=0),0,ROUND(IF(A706=1,AI706,AL705)*OFFSET(Input!$O$27,IF(A706=121,-1,0)+MIN(B706,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A706=1,PMF_1st=0),0,IF(SUM($K$5:$L706)-$AU705>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B705,B706),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C706-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B706,99),0,1,1))*VLOOKUP($B706,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[703,59,7,null,98,{"$f":"IF(A707=\"\",\"\",IF(A707=1,Age_Full_Month,IF(F706=11,0,F706+1)))","v":6},98,0,{"$f":"IF(A707=\"\",\"\",IF(AND(F707=11,G707=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H707-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C707-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B707,99),0,1,1)*K707,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*L707,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B707,0,1,1)*M707,FEE_rounding)","v":0},0,0,{"$f":"IF(C707>=1,ROUND(K707*OFFSET(Input!$U$27,B707,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B707=1,0,IF($C707>=1,ROUND(OFFSET(Input!$X$27,B707,0,1,1)*AL706,AV_rounding),0))","v":0},{"$f":"IF(B707=1,0,IF(C707=1,ROUND(OFFSET(Input!$W$27,B707,0,1,1)*AVERAGE($AI$5,$AL$5:$AL705),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),OFFSET(Input!$G$27,B707,0,1,1)-AE707,0)","v":0},{"$f":"IF(AND(C707=1,OFFSET(Input!$G$27,B707,0,1,1)>0),MIN(OFFSET(Input!$G$27,B707,0,1,1),AP706),0)","v":0},0,0,0,0,0,0,0,-14293927.724415701,-14466572.724415701,-14392170.955261501,-14392170.955261501,{"$f":"IF(A707=\"\",\"\",AL707-ROUND(AL707*OFFSET(Input!$S$27,$B707,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A707=\"\",\"\",ROUND(AP707*(1-OFFSET(Input!$T$27,MIN(B707,10),0,1,1)),2*FEE_rounding))","v":-14392170.955261501},-8892170.9552615006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A707=1,PMF_1st=0),0,ROUND(IF(A707=1,AI707,AL706)*OFFSET(Input!$O$27,IF(A707=121,-1,0)+MIN(B707,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A707=1,PMF_1st=0),0,IF(SUM($K$5:$L707)-$AU706>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B706,B707),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C707-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B707,99),0,1,1))*VLOOKUP($B707,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[704,59,8,null,98,{"$f":"IF(A708=\"\",\"\",IF(A708=1,Age_Full_Month,IF(F707=11,0,F707+1)))","v":7},98,0,{"$f":"IF(A708=\"\",\"\",IF(AND(F708=11,G708=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H708-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C708-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B708,99),0,1,1)*K708,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*L708,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B708,0,1,1)*M708,FEE_rounding)","v":0},0,0,{"$f":"IF(C708>=1,ROUND(K708*OFFSET(Input!$U$27,B708,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B708=1,0,IF($C708>=1,ROUND(OFFSET(Input!$X$27,B708,0,1,1)*AL707,AV_rounding),0))","v":0},{"$f":"IF(B708=1,0,IF(C708=1,ROUND(OFFSET(Input!$W$27,B708,0,1,1)*AVERAGE($AI$5,$AL$5:$AL706),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),OFFSET(Input!$G$27,B708,0,1,1)-AE708,0)","v":0},{"$f":"IF(AND(C708=1,OFFSET(Input!$G$27,B708,0,1,1)>0),MIN(OFFSET(Input!$G$27,B708,0,1,1),AP707),0)","v":0},0,0,0,0,0,0,0,-14392170.955261501,-14564815.955261501,-14489908.9199105,-14489908.9199105,{"$f":"IF(A708=\"\",\"\",AL708-ROUND(AL708*OFFSET(Input!$S$27,$B708,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A708=\"\",\"\",ROUND(AP708*(1-OFFSET(Input!$T$27,MIN(B708,10),0,1,1)),2*FEE_rounding))","v":-14489908.9199105},-8989908.9199104998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A708=1,PMF_1st=0),0,ROUND(IF(A708=1,AI708,AL707)*OFFSET(Input!$O$27,IF(A708=121,-1,0)+MIN(B708,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A708=1,PMF_1st=0),0,IF(SUM($K$5:$L708)-$AU707>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B707,B708),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C708-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B708,99),0,1,1))*VLOOKUP($B708,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[705,59,9,null,{"$f":"IF($A709=\"\",\"\",Age_Insured+B709-1)","v":98},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Month,IF(F708=11,0,F708+1)))","v":8},{"$f":"IF(A709=\"\",\"\",IF(A709=1,Age_Full_Year,IF(F708=11,G708+1,G708)))","v":98},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),DAY(EOMONTH((SignYY+INT(A709/12)+1911)&\"/\"&(IF(MOD(SignMM+A709-1,12)=0,12,MOD(SignMM+A709-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A709=\"\",\"\",IF(AND(F709=11,G709=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H709-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B709-1>=BPP,\"\",IF(AS708>0,1,0))","v":0},{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,IF(($BJ709+$AL708+$AP708+$AW709)/($BJ709+$AL708+$AP708)>$BK709,VLOOKUP($B709,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K709=0,0,IF(MOD(C709-1,12/Prem_Freq)=0,VLOOKUP(B709,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C709=1,VLOOKUP(B709,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C709-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B709,99),0,1,1)*K709,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*L709,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B709,0,1,1)*M709,FEE_rounding)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,K709-N709))","v":0},{"$f":"IF(A710=\"\",\"\",IF(K709=\"*****\",\"*****\",L709-O709+M709-P709))","v":0},{"$f":"IF(C709>=1,ROUND(K709*OFFSET(Input!$U$27,B709,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B709=1,0,IF($C709>=1,ROUND(OFFSET(Input!$X$27,B709,0,1,1)*AL708,AV_rounding),0))","v":0},{"$f":"IF(B709=1,0,IF(C709=1,ROUND(OFFSET(Input!$W$27,B709,0,1,1)*AVERAGE($AI$5,$AL$5:$AL707),AV_rounding),0))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,BA709,AI709))","v":0},{"$f":"IF(E709=\"\",\"\",IF(SUM(AI709,-V709)>BB709,BB709,SUM(AI709,-V709)))","v":0},{"$f":"IF(E709=\"\",\"\",IF(AI709>BA709+BB709,0,BA709-AI709))","v":172645},0,0,{"$f":"IF(E709=\" \",\" \",IF(Z709<BI708+BC709+BE709+BD709*0+BF709,BI708+BC709+BE709+BD709*0+BF709-BI708-Z709,0))","v":0},0,0,{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),OFFSET(Input!$G$27,B709,0,1,1)-AE709,0)","v":0},{"$f":"IF(AND(C709=1,OFFSET(Input!$G$27,B709,0,1,1)>0),MIN(OFFSET(Input!$G$27,B709,0,1,1),AP708),0)","v":0},{"$f":"IF(A710=\"\",\"\",AF708+AD709+AE709)","v":0},0,0,{"$f":"IF(A709=\"\",\"\",AL708+Q709+R709*0+IF(A709=1,0,SUM(S709:U709)))","v":0},{"$f":"IF(A709=\"\",\"\",AI709-V709-W709-Z709-AD709)","v":0},{"$f":"ROUND((AJ709-AB709)*(1+IRR_3)^(1/12)+IF(A709=1,S709,0),AV_rounding)","v":0},{"$f":"ROUND(AK709-AG709,AV_rounding)","v":0},-14489908.9199105,-14662553.9199105,{"$f":"ROUND((AN709-AC709)*(1+IRR_3)^(1/12),AV_rounding)","v":-14587144.216953101},{"$f":"ROUND(AO709-AH709,AV_rounding)","v":-14587144.216953101},{"$f":"IF(A709=\"\",\"\",AL709-ROUND(AL709*OFFSET(Input!$S$27,$B709,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A709=\"\",\"\",ROUND(AP709*(1-OFFSET(Input!$T$27,MIN(B709,10),0,1,1)),2*FEE_rounding))","v":-14587144.216953101},-9087144.2169531006,0,{"$f":"IF(A710=\"\",\"\",AU708+AD709+AE709)","v":0},{"$f":"IF(A709=\"\",\"\",IF(K709=\"*****\",0,Q709+R709))","v":0},5500000,5500000,{"$f":"IF(A709=1,K709,MAX(AY708+K709-AD708-AE708,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ709/100000*VLOOKUP(Age_Insured+B709-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I709>0,I709/H709,1),2*FEE_rounding)*IF(G710>14,1,0)*IF(AND(I709=0,H709>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A709=1,PMF_1st=0),0,ROUND(IF(A709=1,AI709,AL708)*OFFSET(Input!$O$27,IF(A709=121,-1,0)+MIN(B709,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A709=1,PMF_1st=0),0,IF(SUM($K$5:$L709)-$AU708>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B708,B709),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C709-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B709,99),0,1,1))*VLOOKUP($B709,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A709+1","v":706},{"$f":"IF($A710=\"\",\"\",INT((A710-1)/12)+1)","v":59},{"$f":"IF($A710=\"\",\"\",MOD((A710-1),12)+1)","v":10},null,98,{"$f":"IF(A710=\"\",\"\",IF(A710=1,Age_Full_Month,IF(F709=11,0,F709+1)))","v":9},98,0,{"$f":"IF(A710=\"\",\"\",IF(AND(F710=11,G710=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H710-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C710-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B710,99),0,1,1)*K710,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*L710,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B710,0,1,1)*M710,FEE_rounding)","v":0},0,0,{"$f":"IF(C710>=1,ROUND(K710*OFFSET(Input!$U$27,B710,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B710=1,0,IF($C710>=1,ROUND(OFFSET(Input!$X$27,B710,0,1,1)*AL709,AV_rounding),0))","v":0},{"$f":"IF(B710=1,0,IF(C710=1,ROUND(OFFSET(Input!$W$27,B710,0,1,1)*AVERAGE($AI$5,$AL$5:$AL708),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q710+R710","v":0},{"$f":"IF(E710=\" \",\" \",IF(AI710+AM710-V710>BI709+BC710+BD710+BF710+BE710,BI709+BC710+BD710+BF710+BE710,MAX(AI710+AM710-V710,0)))","v":0},0,{"$f":"BG710","v":0},0,{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),OFFSET(Input!$G$27,B710,0,1,1)-AE710,0)","v":0},{"$f":"IF(AND(C710=1,OFFSET(Input!$G$27,B710,0,1,1)>0),MIN(OFFSET(Input!$G$27,B710,0,1,1),AP709),0)","v":0},0,0,0,0,0,0,0,{"$f":"R710+AO709","v":-14587144.216953101},{"$f":"AM710-X710-AA710-AE710","v":-14759789.216953101},-14683879.4316153,-14683879.4316153,{"$f":"IF(A710=\"\",\"\",AL710-ROUND(AL710*OFFSET(Input!$S$27,$B710,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A710=\"\",\"\",ROUND(AP710*(1-OFFSET(Input!$T$27,MIN(B710,10),0,1,1)),2*FEE_rounding))","v":-14683879.4316153},{"$f":"AW710+AL710+AP710","v":-9183879.4316153005},0,0,0,{"$f":"AW709","v":5500000},{"$f":"AW710+AI710","v":5500000},3000000,{"$f":"IF(A710=\"\",\"\",AW710)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A710=1,PMF_1st=0),0,ROUND(IF(A710=1,AI710,AL709)*OFFSET(Input!$O$27,IF(A710=121,-1,0)+MIN(B710,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A710=1,PMF_1st=0),0,IF(SUM($K$5:$L710)-$AU709>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B709,B710),21),0,1,1)))","v":0},null,null,{"$f":"BI709+BC710+BD710+BE710+BF710-Z710-AA710","v":0},{"$f":"IF(MOD($C710-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B710,99),0,1,1))*VLOOKUP($B710,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E710<=30,1.9,IF($E710<=40,1.6,IF($E710<=50,1.4,IF($E710<=60,1.2,IF($E710<=70,1.1,IF($E710<=90,1.02,1))))))","v":1}]
[707,59,11,null,98,{"$f":"IF(A711=\"\",\"\",IF(A711=1,Age_Full_Month,IF(F710=11,0,F710+1)))","v":10},98,0,{"$f":"IF(A711=\"\",\"\",IF(AND(F711=11,G711=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H711-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C711-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B711,99),0,1,1)*K711,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*L711,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B711,0,1,1)*M711,FEE_rounding)","v":0},0,0,{"$f":"IF(C711>=1,ROUND(K711*OFFSET(Input!$U$27,B711,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B711=1,0,IF($C711>=1,ROUND(OFFSET(Input!$X$27,B711,0,1,1)*AL710,AV_rounding),0))","v":0},{"$f":"IF(B711=1,0,IF(C711=1,ROUND(OFFSET(Input!$W$27,B711,0,1,1)*AVERAGE($AI$5,$AL$5:$AL709),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),OFFSET(Input!$G$27,B711,0,1,1)-AE711,0)","v":0},{"$f":"IF(AND(C711=1,OFFSET(Input!$G$27,B711,0,1,1)>0),MIN(OFFSET(Input!$G$27,B711,0,1,1),AP710),0)","v":0},0,0,0,0,0,0,0,-14683879.4316153,-14856524.4316153,-14780117.1358272,-14780117.1358272,{"$f":"IF(A711=\"\",\"\",AL711-ROUND(AL711*OFFSET(Input!$S$27,$B711,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A711=\"\",\"\",ROUND(AP711*(1-OFFSET(Input!$T$27,MIN(B711,10),0,1,1)),2*FEE_rounding))","v":-14780117.1358272},-9280117.1358272005,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A711=1,PMF_1st=0),0,ROUND(IF(A711=1,AI711,AL710)*OFFSET(Input!$O$27,IF(A711=121,-1,0)+MIN(B711,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A711=1,PMF_1st=0),0,IF(SUM($K$5:$L711)-$AU710>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B710,B711),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C711-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B711,99),0,1,1))*VLOOKUP($B711,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[708,59,12,null,98,{"$f":"IF(A712=\"\",\"\",IF(A712=1,Age_Full_Month,IF(F711=11,0,F711+1)))","v":11},98,0,{"$f":"IF(A712=\"\",\"\",IF(AND(F712=11,G712=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H712-Input!$E$10+SignDD),0))","v":0},0,0,0,0,{"$f":"IF(MOD(C712-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B712,99),0,1,1)*K712,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*L712,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B712,0,1,1)*M712,FEE_rounding)","v":0},0,0,{"$f":"IF(C712>=1,ROUND(K712*OFFSET(Input!$U$27,B712,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B712=1,0,IF($C712>=1,ROUND(OFFSET(Input!$X$27,B712,0,1,1)*AL711,AV_rounding),0))","v":0},{"$f":"IF(B712=1,0,IF(C712=1,ROUND(OFFSET(Input!$W$27,B712,0,1,1)*AVERAGE($AI$5,$AL$5:$AL710),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),OFFSET(Input!$G$27,B712,0,1,1)-AE712,0)","v":0},{"$f":"IF(AND(C712=1,OFFSET(Input!$G$27,B712,0,1,1)>0),MIN(OFFSET(Input!$G$27,B712,0,1,1),AP711),0)","v":0},0,0,0,0,0,0,0,-14780117.1358272,-14952762.1358272,-14875859.8882914,-14875859.8882914,{"$f":"IF(A712=\"\",\"\",AL712-ROUND(AL712*OFFSET(Input!$S$27,$B712,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A712=\"\",\"\",ROUND(AP712*(1-OFFSET(Input!$T$27,MIN(B712,10),0,1,1)),2*FEE_rounding))","v":-14875859.8882914},-9375859.8882913999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A712=1,PMF_1st=0),0,ROUND(IF(A712=1,AI712,AL711)*OFFSET(Input!$O$27,IF(A712=121,-1,0)+MIN(B712,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A712=1,PMF_1st=0),0,IF(SUM($K$5:$L712)-$AU711>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B711,B712),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C712-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B712,99),0,1,1))*VLOOKUP($B712,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[709,60,1,null,99,{"$f":"IF(A713=\"\",\"\",IF(A713=1,Age_Full_Month,IF(F712=11,0,F712+1)))","v":0},99,0,{"$f":"IF(A713=\"\",\"\",IF(AND(F713=11,G713=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H713-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C713-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B713,99),0,1,1)*K713,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*L713,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B713,0,1,1)*M713,FEE_rounding)","v":0},0,0,{"$f":"IF(C713>=1,ROUND(K713*OFFSET(Input!$U$27,B713,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B713=1,0,IF($C713>=1,ROUND(OFFSET(Input!$X$27,B713,0,1,1)*AL712,AV_rounding),0))","v":0},{"$f":"IF(B713=1,0,IF(C713=1,ROUND(OFFSET(Input!$W$27,B713,0,1,1)*AVERAGE($AI$5,$AL$5:$AL711),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),OFFSET(Input!$G$27,B713,0,1,1)-AE713,0)","v":0},{"$f":"IF(AND(C713=1,OFFSET(Input!$G$27,B713,0,1,1)>0),MIN(OFFSET(Input!$G$27,B713,0,1,1),AP712),0)","v":0},0,0,0,0,0,0,0,-14875859.8882914,-15048504.8882914,-14971110.234551201,-14971110.234551201,{"$f":"IF(A713=\"\",\"\",AL713-ROUND(AL713*OFFSET(Input!$S$27,$B713,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A713=\"\",\"\",ROUND(AP713*(1-OFFSET(Input!$T$27,MIN(B713,10),0,1,1)),2*FEE_rounding))","v":-14971110.234551201},-9471110.2345512006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A713=1,PMF_1st=0),0,ROUND(IF(A713=1,AI713,AL712)*OFFSET(Input!$O$27,IF(A713=121,-1,0)+MIN(B713,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A713=1,PMF_1st=0),0,IF(SUM($K$5:$L713)-$AU712>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B712,B713),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C713-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B713,99),0,1,1))*VLOOKUP($B713,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[710,60,2,null,99,{"$f":"IF(A714=\"\",\"\",IF(A714=1,Age_Full_Month,IF(F713=11,0,F713+1)))","v":1},99,0,{"$f":"IF(A714=\"\",\"\",IF(AND(F714=11,G714=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H714-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C714-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B714,99),0,1,1)*K714,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*L714,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B714,0,1,1)*M714,FEE_rounding)","v":0},0,0,{"$f":"IF(C714>=1,ROUND(K714*OFFSET(Input!$U$27,B714,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B714=1,0,IF($C714>=1,ROUND(OFFSET(Input!$X$27,B714,0,1,1)*AL713,AV_rounding),0))","v":0},{"$f":"IF(B714=1,0,IF(C714=1,ROUND(OFFSET(Input!$W$27,B714,0,1,1)*AVERAGE($AI$5,$AL$5:$AL712),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),OFFSET(Input!$G$27,B714,0,1,1)-AE714,0)","v":0},{"$f":"IF(AND(C714=1,OFFSET(Input!$G$27,B714,0,1,1)>0),MIN(OFFSET(Input!$G$27,B714,0,1,1),AP713),0)","v":0},0,0,0,0,0,0,0,-14971110.234551201,-15143755.234551201,-15065870.707057901,-15065870.707057901,{"$f":"IF(A714=\"\",\"\",AL714-ROUND(AL714*OFFSET(Input!$S$27,$B714,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A714=\"\",\"\",ROUND(AP714*(1-OFFSET(Input!$T$27,MIN(B714,10),0,1,1)),2*FEE_rounding))","v":-15065870.707057901},-9565870.7070579007,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A714=1,PMF_1st=0),0,ROUND(IF(A714=1,AI714,AL713)*OFFSET(Input!$O$27,IF(A714=121,-1,0)+MIN(B714,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A714=1,PMF_1st=0),0,IF(SUM($K$5:$L714)-$AU713>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B713,B714),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C714-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B714,99),0,1,1))*VLOOKUP($B714,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[711,60,3,null,99,{"$f":"IF(A715=\"\",\"\",IF(A715=1,Age_Full_Month,IF(F714=11,0,F714+1)))","v":2},99,0,{"$f":"IF(A715=\"\",\"\",IF(AND(F715=11,G715=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H715-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C715-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B715,99),0,1,1)*K715,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*L715,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B715,0,1,1)*M715,FEE_rounding)","v":0},0,0,{"$f":"IF(C715>=1,ROUND(K715*OFFSET(Input!$U$27,B715,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B715=1,0,IF($C715>=1,ROUND(OFFSET(Input!$X$27,B715,0,1,1)*AL714,AV_rounding),0))","v":0},{"$f":"IF(B715=1,0,IF(C715=1,ROUND(OFFSET(Input!$W$27,B715,0,1,1)*AVERAGE($AI$5,$AL$5:$AL713),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),OFFSET(Input!$G$27,B715,0,1,1)-AE715,0)","v":0},{"$f":"IF(AND(C715=1,OFFSET(Input!$G$27,B715,0,1,1)>0),MIN(OFFSET(Input!$G$27,B715,0,1,1),AP714),0)","v":0},0,0,0,0,0,0,0,-15065870.707057901,-15238515.707057901,-15160143.8252386,-15160143.8252386,{"$f":"IF(A715=\"\",\"\",AL715-ROUND(AL715*OFFSET(Input!$S$27,$B715,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A715=\"\",\"\",ROUND(AP715*(1-OFFSET(Input!$T$27,MIN(B715,10),0,1,1)),2*FEE_rounding))","v":-15160143.8252386},-9660143.8252386004,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A715=1,PMF_1st=0),0,ROUND(IF(A715=1,AI715,AL714)*OFFSET(Input!$O$27,IF(A715=121,-1,0)+MIN(B715,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A715=1,PMF_1st=0),0,IF(SUM($K$5:$L715)-$AU714>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B714,B715),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C715-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B715,99),0,1,1))*VLOOKUP($B715,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[712,60,4,null,99,{"$f":"IF(A716=\"\",\"\",IF(A716=1,Age_Full_Month,IF(F715=11,0,F715+1)))","v":3},99,0,{"$f":"IF(A716=\"\",\"\",IF(AND(F716=11,G716=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H716-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C716-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B716,99),0,1,1)*K716,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*L716,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B716,0,1,1)*M716,FEE_rounding)","v":0},0,0,{"$f":"IF(C716>=1,ROUND(K716*OFFSET(Input!$U$27,B716,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B716=1,0,IF($C716>=1,ROUND(OFFSET(Input!$X$27,B716,0,1,1)*AL715,AV_rounding),0))","v":0},{"$f":"IF(B716=1,0,IF(C716=1,ROUND(OFFSET(Input!$W$27,B716,0,1,1)*AVERAGE($AI$5,$AL$5:$AL714),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),OFFSET(Input!$G$27,B716,0,1,1)-AE716,0)","v":0},{"$f":"IF(AND(C716=1,OFFSET(Input!$G$27,B716,0,1,1)>0),MIN(OFFSET(Input!$G$27,B716,0,1,1),AP715),0)","v":0},0,0,0,0,0,0,0,-15160143.8252386,-15332788.8252386,-15253932.095562801,-15253932.095562801,{"$f":"IF(A716=\"\",\"\",AL716-ROUND(AL716*OFFSET(Input!$S$27,$B716,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A716=\"\",\"\",ROUND(AP716*(1-OFFSET(Input!$T$27,MIN(B716,10),0,1,1)),2*FEE_rounding))","v":-15253932.095562801},-9753932.0955628008,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A716=1,PMF_1st=0),0,ROUND(IF(A716=1,AI716,AL715)*OFFSET(Input!$O$27,IF(A716=121,-1,0)+MIN(B716,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A716=1,PMF_1st=0),0,IF(SUM($K$5:$L716)-$AU715>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B715,B716),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C716-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B716,99),0,1,1))*VLOOKUP($B716,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[713,60,5,null,99,{"$f":"IF(A717=\"\",\"\",IF(A717=1,Age_Full_Month,IF(F716=11,0,F716+1)))","v":4},99,0,{"$f":"IF(A717=\"\",\"\",IF(AND(F717=11,G717=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H717-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C717-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B717,99),0,1,1)*K717,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*L717,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B717,0,1,1)*M717,FEE_rounding)","v":0},0,0,{"$f":"IF(C717>=1,ROUND(K717*OFFSET(Input!$U$27,B717,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B717=1,0,IF($C717>=1,ROUND(OFFSET(Input!$X$27,B717,0,1,1)*AL716,AV_rounding),0))","v":0},{"$f":"IF(B717=1,0,IF(C717=1,ROUND(OFFSET(Input!$W$27,B717,0,1,1)*AVERAGE($AI$5,$AL$5:$AL715),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),OFFSET(Input!$G$27,B717,0,1,1)-AE717,0)","v":0},{"$f":"IF(AND(C717=1,OFFSET(Input!$G$27,B717,0,1,1)>0),MIN(OFFSET(Input!$G$27,B717,0,1,1),AP716),0)","v":0},0,0,0,0,0,0,0,-15253932.095562801,-15426577.095562801,-15347238.0116092,-15347238.0116092,{"$f":"IF(A717=\"\",\"\",AL717-ROUND(AL717*OFFSET(Input!$S$27,$B717,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A717=\"\",\"\",ROUND(AP717*(1-OFFSET(Input!$T$27,MIN(B717,10),0,1,1)),2*FEE_rounding))","v":-15347238.0116092},-9847238.0116092004,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A717=1,PMF_1st=0),0,ROUND(IF(A717=1,AI717,AL716)*OFFSET(Input!$O$27,IF(A717=121,-1,0)+MIN(B717,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A717=1,PMF_1st=0),0,IF(SUM($K$5:$L717)-$AU716>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B716,B717),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C717-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B717,99),0,1,1))*VLOOKUP($B717,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[714,60,6,null,99,{"$f":"IF(A718=\"\",\"\",IF(A718=1,Age_Full_Month,IF(F717=11,0,F717+1)))","v":5},99,0,{"$f":"IF(A718=\"\",\"\",IF(AND(F718=11,G718=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H718-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C718-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B718,99),0,1,1)*K718,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*L718,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B718,0,1,1)*M718,FEE_rounding)","v":0},0,0,{"$f":"IF(C718>=1,ROUND(K718*OFFSET(Input!$U$27,B718,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B718=1,0,IF($C718>=1,ROUND(OFFSET(Input!$X$27,B718,0,1,1)*AL717,AV_rounding),0))","v":0},{"$f":"IF(B718=1,0,IF(C718=1,ROUND(OFFSET(Input!$W$27,B718,0,1,1)*AVERAGE($AI$5,$AL$5:$AL716),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),OFFSET(Input!$G$27,B718,0,1,1)-AE718,0)","v":0},{"$f":"IF(AND(C718=1,OFFSET(Input!$G$27,B718,0,1,1)>0),MIN(OFFSET(Input!$G$27,B718,0,1,1),AP717),0)","v":0},0,0,0,0,0,0,0,-15347238.0116092,-15519883.0116092,-15440064.0541321,-15440064.0541321,{"$f":"IF(A718=\"\",\"\",AL718-ROUND(AL718*OFFSET(Input!$S$27,$B718,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A718=\"\",\"\",ROUND(AP718*(1-OFFSET(Input!$T$27,MIN(B718,10),0,1,1)),2*FEE_rounding))","v":-15440064.0541321},-9940064.0541321002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A718=1,PMF_1st=0),0,ROUND(IF(A718=1,AI718,AL717)*OFFSET(Input!$O$27,IF(A718=121,-1,0)+MIN(B718,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A718=1,PMF_1st=0),0,IF(SUM($K$5:$L718)-$AU717>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B717,B718),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C718-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B718,99),0,1,1))*VLOOKUP($B718,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[715,60,7,null,99,{"$f":"IF(A719=\"\",\"\",IF(A719=1,Age_Full_Month,IF(F718=11,0,F718+1)))","v":6},99,0,{"$f":"IF(A719=\"\",\"\",IF(AND(F719=11,G719=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H719-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C719-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B719,99),0,1,1)*K719,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*L719,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B719,0,1,1)*M719,FEE_rounding)","v":0},0,0,{"$f":"IF(C719>=1,ROUND(K719*OFFSET(Input!$U$27,B719,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B719=1,0,IF($C719>=1,ROUND(OFFSET(Input!$X$27,B719,0,1,1)*AL718,AV_rounding),0))","v":0},{"$f":"IF(B719=1,0,IF(C719=1,ROUND(OFFSET(Input!$W$27,B719,0,1,1)*AVERAGE($AI$5,$AL$5:$AL717),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),OFFSET(Input!$G$27,B719,0,1,1)-AE719,0)","v":0},{"$f":"IF(AND(C719=1,OFFSET(Input!$G$27,B719,0,1,1)>0),MIN(OFFSET(Input!$G$27,B719,0,1,1),AP718),0)","v":0},0,0,0,0,0,0,0,-15440064.0541321,-15612709.0541321,-15532412.6911272,-15532412.6911272,{"$f":"IF(A719=\"\",\"\",AL719-ROUND(AL719*OFFSET(Input!$S$27,$B719,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A719=\"\",\"\",ROUND(AP719*(1-OFFSET(Input!$T$27,MIN(B719,10),0,1,1)),2*FEE_rounding))","v":-15532412.6911272},-10032412.6911272,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A719=1,PMF_1st=0),0,ROUND(IF(A719=1,AI719,AL718)*OFFSET(Input!$O$27,IF(A719=121,-1,0)+MIN(B719,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A719=1,PMF_1st=0),0,IF(SUM($K$5:$L719)-$AU718>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B718,B719),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C719-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B719,99),0,1,1))*VLOOKUP($B719,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[716,60,8,null,99,{"$f":"IF(A720=\"\",\"\",IF(A720=1,Age_Full_Month,IF(F719=11,0,F719+1)))","v":7},99,0,{"$f":"IF(A720=\"\",\"\",IF(AND(F720=11,G720=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H720-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C720-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B720,99),0,1,1)*K720,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*L720,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B720,0,1,1)*M720,FEE_rounding)","v":0},0,0,{"$f":"IF(C720>=1,ROUND(K720*OFFSET(Input!$U$27,B720,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B720=1,0,IF($C720>=1,ROUND(OFFSET(Input!$X$27,B720,0,1,1)*AL719,AV_rounding),0))","v":0},{"$f":"IF(B720=1,0,IF(C720=1,ROUND(OFFSET(Input!$W$27,B720,0,1,1)*AVERAGE($AI$5,$AL$5:$AL718),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),OFFSET(Input!$G$27,B720,0,1,1)-AE720,0)","v":0},{"$f":"IF(AND(C720=1,OFFSET(Input!$G$27,B720,0,1,1)>0),MIN(OFFSET(Input!$G$27,B720,0,1,1),AP719),0)","v":0},0,0,0,0,0,0,0,-15532412.6911272,-15705057.6911272,-15624286.377897199,-15624286.377897199,{"$f":"IF(A720=\"\",\"\",AL720-ROUND(AL720*OFFSET(Input!$S$27,$B720,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A720=\"\",\"\",ROUND(AP720*(1-OFFSET(Input!$T$27,MIN(B720,10),0,1,1)),2*FEE_rounding))","v":-15624286.377897199},-10124286.377897199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A720=1,PMF_1st=0),0,ROUND(IF(A720=1,AI720,AL719)*OFFSET(Input!$O$27,IF(A720=121,-1,0)+MIN(B720,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A720=1,PMF_1st=0),0,IF(SUM($K$5:$L720)-$AU719>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B719,B720),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C720-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B720,99),0,1,1))*VLOOKUP($B720,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[717,60,9,null,99,{"$f":"IF(A721=\"\",\"\",IF(A721=1,Age_Full_Month,IF(F720=11,0,F720+1)))","v":8},99,0,{"$f":"IF(A721=\"\",\"\",IF(AND(F721=11,G721=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H721-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C721-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B721,99),0,1,1)*K721,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*L721,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B721,0,1,1)*M721,FEE_rounding)","v":0},0,0,{"$f":"IF(C721>=1,ROUND(K721*OFFSET(Input!$U$27,B721,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B721=1,0,IF($C721>=1,ROUND(OFFSET(Input!$X$27,B721,0,1,1)*AL720,AV_rounding),0))","v":0},{"$f":"IF(B721=1,0,IF(C721=1,ROUND(OFFSET(Input!$W$27,B721,0,1,1)*AVERAGE($AI$5,$AL$5:$AL719),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),OFFSET(Input!$G$27,B721,0,1,1)-AE721,0)","v":0},{"$f":"IF(AND(C721=1,OFFSET(Input!$G$27,B721,0,1,1)>0),MIN(OFFSET(Input!$G$27,B721,0,1,1),AP720),0)","v":0},0,0,0,0,0,0,0,-15624286.377897199,-15796931.377897199,-15715687.5571172,-15715687.5571172,{"$f":"IF(A721=\"\",\"\",AL721-ROUND(AL721*OFFSET(Input!$S$27,$B721,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A721=\"\",\"\",ROUND(AP721*(1-OFFSET(Input!$T$27,MIN(B721,10),0,1,1)),2*FEE_rounding))","v":-15715687.5571172},-10215687.5571172,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A721=1,PMF_1st=0),0,ROUND(IF(A721=1,AI721,AL720)*OFFSET(Input!$O$27,IF(A721=121,-1,0)+MIN(B721,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A721=1,PMF_1st=0),0,IF(SUM($K$5:$L721)-$AU720>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B720,B721),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C721-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B721,99),0,1,1))*VLOOKUP($B721,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[718,60,10,null,99,{"$f":"IF(A722=\"\",\"\",IF(A722=1,Age_Full_Month,IF(F721=11,0,F721+1)))","v":9},99,0,{"$f":"IF(A722=\"\",\"\",IF(AND(F722=11,G722=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H722-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C722-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B722,99),0,1,1)*K722,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*L722,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B722,0,1,1)*M722,FEE_rounding)","v":0},0,0,{"$f":"IF(C722>=1,ROUND(K722*OFFSET(Input!$U$27,B722,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B722=1,0,IF($C722>=1,ROUND(OFFSET(Input!$X$27,B722,0,1,1)*AL721,AV_rounding),0))","v":0},{"$f":"IF(B722=1,0,IF(C722=1,ROUND(OFFSET(Input!$W$27,B722,0,1,1)*AVERAGE($AI$5,$AL$5:$AL720),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),OFFSET(Input!$G$27,B722,0,1,1)-AE722,0)","v":0},{"$f":"IF(AND(C722=1,OFFSET(Input!$G$27,B722,0,1,1)>0),MIN(OFFSET(Input!$G$27,B722,0,1,1),AP721),0)","v":0},0,0,0,0,0,0,0,-15715687.5571172,-15888332.5571172,-15806618.6588997,-15806618.6588997,{"$f":"IF(A722=\"\",\"\",AL722-ROUND(AL722*OFFSET(Input!$S$27,$B722,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A722=\"\",\"\",ROUND(AP722*(1-OFFSET(Input!$T$27,MIN(B722,10),0,1,1)),2*FEE_rounding))","v":-15806618.6588997},-10306618.6588997,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A722=1,PMF_1st=0),0,ROUND(IF(A722=1,AI722,AL721)*OFFSET(Input!$O$27,IF(A722=121,-1,0)+MIN(B722,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A722=1,PMF_1st=0),0,IF(SUM($K$5:$L722)-$AU721>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B721,B722),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C722-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B722,99),0,1,1))*VLOOKUP($B722,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[719,60,11,null,99,{"$f":"IF(A723=\"\",\"\",IF(A723=1,Age_Full_Month,IF(F722=11,0,F722+1)))","v":10},99,0,{"$f":"IF(A723=\"\",\"\",IF(AND(F723=11,G723=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H723-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C723-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B723,99),0,1,1)*K723,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*L723,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B723,0,1,1)*M723,FEE_rounding)","v":0},0,0,{"$f":"IF(C723>=1,ROUND(K723*OFFSET(Input!$U$27,B723,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B723=1,0,IF($C723>=1,ROUND(OFFSET(Input!$X$27,B723,0,1,1)*AL722,AV_rounding),0))","v":0},{"$f":"IF(B723=1,0,IF(C723=1,ROUND(OFFSET(Input!$W$27,B723,0,1,1)*AVERAGE($AI$5,$AL$5:$AL721),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),OFFSET(Input!$G$27,B723,0,1,1)-AE723,0)","v":0},{"$f":"IF(AND(C723=1,OFFSET(Input!$G$27,B723,0,1,1)>0),MIN(OFFSET(Input!$G$27,B723,0,1,1),AP722),0)","v":0},0,0,0,0,0,0,0,-15806618.6588997,-15979263.6588997,-15897082.100858901,-15897082.100858901,{"$f":"IF(A723=\"\",\"\",AL723-ROUND(AL723*OFFSET(Input!$S$27,$B723,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A723=\"\",\"\",ROUND(AP723*(1-OFFSET(Input!$T$27,MIN(B723,10),0,1,1)),2*FEE_rounding))","v":-15897082.100858901},-10397082.100858901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A723=1,PMF_1st=0),0,ROUND(IF(A723=1,AI723,AL722)*OFFSET(Input!$O$27,IF(A723=121,-1,0)+MIN(B723,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A723=1,PMF_1st=0),0,IF(SUM($K$5:$L723)-$AU722>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B722,B723),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C723-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B723,99),0,1,1))*VLOOKUP($B723,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[720,60,12,null,99,{"$f":"IF(A724=\"\",\"\",IF(A724=1,Age_Full_Month,IF(F723=11,0,F723+1)))","v":11},99,0,{"$f":"IF(A724=\"\",\"\",IF(AND(F724=11,G724=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H724-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C724-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B724,99),0,1,1)*K724,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*L724,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B724,0,1,1)*M724,FEE_rounding)","v":0},0,0,{"$f":"IF(C724>=1,ROUND(K724*OFFSET(Input!$U$27,B724,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B724=1,0,IF($C724>=1,ROUND(OFFSET(Input!$X$27,B724,0,1,1)*AL723,AV_rounding),0))","v":0},{"$f":"IF(B724=1,0,IF(C724=1,ROUND(OFFSET(Input!$W$27,B724,0,1,1)*AVERAGE($AI$5,$AL$5:$AL722),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),OFFSET(Input!$G$27,B724,0,1,1)-AE724,0)","v":0},{"$f":"IF(AND(C724=1,OFFSET(Input!$G$27,B724,0,1,1)>0),MIN(OFFSET(Input!$G$27,B724,0,1,1),AP723),0)","v":0},0,0,0,0,0,0,0,-15897082.100858901,-16069727.100858901,-15987080.2881753,-15987080.2881753,{"$f":"IF(A724=\"\",\"\",AL724-ROUND(AL724*OFFSET(Input!$S$27,$B724,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A724=\"\",\"\",ROUND(AP724*(1-OFFSET(Input!$T$27,MIN(B724,10),0,1,1)),2*FEE_rounding))","v":-15987080.2881753},-10487080.2881753,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A724=1,PMF_1st=0),0,ROUND(IF(A724=1,AI724,AL723)*OFFSET(Input!$O$27,IF(A724=121,-1,0)+MIN(B724,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A724=1,PMF_1st=0),0,IF(SUM($K$5:$L724)-$AU723>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B723,B724),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C724-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B724,99),0,1,1))*VLOOKUP($B724,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[721,61,1,null,100,{"$f":"IF(A725=\"\",\"\",IF(A725=1,Age_Full_Month,IF(F724=11,0,F724+1)))","v":0},100,0,{"$f":"IF(A725=\"\",\"\",IF(AND(F725=11,G725=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H725-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C725-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B725,99),0,1,1)*K725,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*L725,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B725,0,1,1)*M725,FEE_rounding)","v":0},0,0,{"$f":"IF(C725>=1,ROUND(K725*OFFSET(Input!$U$27,B725,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B725=1,0,IF($C725>=1,ROUND(OFFSET(Input!$X$27,B725,0,1,1)*AL724,AV_rounding),0))","v":0},{"$f":"IF(B725=1,0,IF(C725=1,ROUND(OFFSET(Input!$W$27,B725,0,1,1)*AVERAGE($AI$5,$AL$5:$AL723),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),OFFSET(Input!$G$27,B725,0,1,1)-AE725,0)","v":0},{"$f":"IF(AND(C725=1,OFFSET(Input!$G$27,B725,0,1,1)>0),MIN(OFFSET(Input!$G$27,B725,0,1,1),AP724),0)","v":0},0,0,0,0,0,0,0,-15987080.2881753,-16159725.2881753,-16076615.613659499,-16076615.613659499,{"$f":"IF(A725=\"\",\"\",AL725-ROUND(AL725*OFFSET(Input!$S$27,$B725,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A725=\"\",\"\",ROUND(AP725*(1-OFFSET(Input!$T$27,MIN(B725,10),0,1,1)),2*FEE_rounding))","v":-16076615.613659499},-10576615.613659499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A725=1,PMF_1st=0),0,ROUND(IF(A725=1,AI725,AL724)*OFFSET(Input!$O$27,IF(A725=121,-1,0)+MIN(B725,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A725=1,PMF_1st=0),0,IF(SUM($K$5:$L725)-$AU724>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B724,B725),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C725-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B725,99),0,1,1))*VLOOKUP($B725,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[722,61,2,null,100,{"$f":"IF(A726=\"\",\"\",IF(A726=1,Age_Full_Month,IF(F725=11,0,F725+1)))","v":1},100,0,{"$f":"IF(A726=\"\",\"\",IF(AND(F726=11,G726=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H726-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C726-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B726,99),0,1,1)*K726,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*L726,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B726,0,1,1)*M726,FEE_rounding)","v":0},0,0,{"$f":"IF(C726>=1,ROUND(K726*OFFSET(Input!$U$27,B726,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B726=1,0,IF($C726>=1,ROUND(OFFSET(Input!$X$27,B726,0,1,1)*AL725,AV_rounding),0))","v":0},{"$f":"IF(B726=1,0,IF(C726=1,ROUND(OFFSET(Input!$W$27,B726,0,1,1)*AVERAGE($AI$5,$AL$5:$AL724),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),OFFSET(Input!$G$27,B726,0,1,1)-AE726,0)","v":0},{"$f":"IF(AND(C726=1,OFFSET(Input!$G$27,B726,0,1,1)>0),MIN(OFFSET(Input!$G$27,B726,0,1,1),AP725),0)","v":0},0,0,0,0,0,0,0,-16076615.613659499,-16249260.613659499,-16165690.4578158,-16165690.4578158,{"$f":"IF(A726=\"\",\"\",AL726-ROUND(AL726*OFFSET(Input!$S$27,$B726,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A726=\"\",\"\",ROUND(AP726*(1-OFFSET(Input!$T$27,MIN(B726,10),0,1,1)),2*FEE_rounding))","v":-16165690.4578158},-10665690.4578158,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A726=1,PMF_1st=0),0,ROUND(IF(A726=1,AI726,AL725)*OFFSET(Input!$O$27,IF(A726=121,-1,0)+MIN(B726,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A726=1,PMF_1st=0),0,IF(SUM($K$5:$L726)-$AU725>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B725,B726),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C726-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B726,99),0,1,1))*VLOOKUP($B726,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[723,61,3,null,100,{"$f":"IF(A727=\"\",\"\",IF(A727=1,Age_Full_Month,IF(F726=11,0,F726+1)))","v":2},100,0,{"$f":"IF(A727=\"\",\"\",IF(AND(F727=11,G727=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H727-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C727-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B727,99),0,1,1)*K727,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*L727,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B727,0,1,1)*M727,FEE_rounding)","v":0},0,0,{"$f":"IF(C727>=1,ROUND(K727*OFFSET(Input!$U$27,B727,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B727=1,0,IF($C727>=1,ROUND(OFFSET(Input!$X$27,B727,0,1,1)*AL726,AV_rounding),0))","v":0},{"$f":"IF(B727=1,0,IF(C727=1,ROUND(OFFSET(Input!$W$27,B727,0,1,1)*AVERAGE($AI$5,$AL$5:$AL725),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),OFFSET(Input!$G$27,B727,0,1,1)-AE727,0)","v":0},{"$f":"IF(AND(C727=1,OFFSET(Input!$G$27,B727,0,1,1)>0),MIN(OFFSET(Input!$G$27,B727,0,1,1),AP726),0)","v":0},0,0,0,0,0,0,0,-16165690.4578158,-16338335.4578158,-16254307.1889056,-16254307.1889056,{"$f":"IF(A727=\"\",\"\",AL727-ROUND(AL727*OFFSET(Input!$S$27,$B727,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A727=\"\",\"\",ROUND(AP727*(1-OFFSET(Input!$T$27,MIN(B727,10),0,1,1)),2*FEE_rounding))","v":-16254307.1889056},-10754307.1889056,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A727=1,PMF_1st=0),0,ROUND(IF(A727=1,AI727,AL726)*OFFSET(Input!$O$27,IF(A727=121,-1,0)+MIN(B727,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A727=1,PMF_1st=0),0,IF(SUM($K$5:$L727)-$AU726>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B726,B727),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C727-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B727,99),0,1,1))*VLOOKUP($B727,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[724,61,4,null,100,{"$f":"IF(A728=\"\",\"\",IF(A728=1,Age_Full_Month,IF(F727=11,0,F727+1)))","v":3},100,0,{"$f":"IF(A728=\"\",\"\",IF(AND(F728=11,G728=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H728-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C728-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B728,99),0,1,1)*K728,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*L728,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B728,0,1,1)*M728,FEE_rounding)","v":0},0,0,{"$f":"IF(C728>=1,ROUND(K728*OFFSET(Input!$U$27,B728,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B728=1,0,IF($C728>=1,ROUND(OFFSET(Input!$X$27,B728,0,1,1)*AL727,AV_rounding),0))","v":0},{"$f":"IF(B728=1,0,IF(C728=1,ROUND(OFFSET(Input!$W$27,B728,0,1,1)*AVERAGE($AI$5,$AL$5:$AL726),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),OFFSET(Input!$G$27,B728,0,1,1)-AE728,0)","v":0},{"$f":"IF(AND(C728=1,OFFSET(Input!$G$27,B728,0,1,1)>0),MIN(OFFSET(Input!$G$27,B728,0,1,1),AP727),0)","v":0},0,0,0,0,0,0,0,-16254307.1889056,-16426952.1889056,-16342468.163010299,-16342468.163010299,{"$f":"IF(A728=\"\",\"\",AL728-ROUND(AL728*OFFSET(Input!$S$27,$B728,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A728=\"\",\"\",ROUND(AP728*(1-OFFSET(Input!$T$27,MIN(B728,10),0,1,1)),2*FEE_rounding))","v":-16342468.163010299},-10842468.163010299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A728=1,PMF_1st=0),0,ROUND(IF(A728=1,AI728,AL727)*OFFSET(Input!$O$27,IF(A728=121,-1,0)+MIN(B728,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A728=1,PMF_1st=0),0,IF(SUM($K$5:$L728)-$AU727>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B727,B728),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C728-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B728,99),0,1,1))*VLOOKUP($B728,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[725,61,5,null,100,{"$f":"IF(A729=\"\",\"\",IF(A729=1,Age_Full_Month,IF(F728=11,0,F728+1)))","v":4},100,0,{"$f":"IF(A729=\"\",\"\",IF(AND(F729=11,G729=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H729-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C729-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B729,99),0,1,1)*K729,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*L729,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B729,0,1,1)*M729,FEE_rounding)","v":0},0,0,{"$f":"IF(C729>=1,ROUND(K729*OFFSET(Input!$U$27,B729,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B729=1,0,IF($C729>=1,ROUND(OFFSET(Input!$X$27,B729,0,1,1)*AL728,AV_rounding),0))","v":0},{"$f":"IF(B729=1,0,IF(C729=1,ROUND(OFFSET(Input!$W$27,B729,0,1,1)*AVERAGE($AI$5,$AL$5:$AL727),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),OFFSET(Input!$G$27,B729,0,1,1)-AE729,0)","v":0},{"$f":"IF(AND(C729=1,OFFSET(Input!$G$27,B729,0,1,1)>0),MIN(OFFSET(Input!$G$27,B729,0,1,1),AP728),0)","v":0},0,0,0,0,0,0,0,-16342468.163010299,-16515113.163010299,-16430175.724093899,-16430175.724093899,{"$f":"IF(A729=\"\",\"\",AL729-ROUND(AL729*OFFSET(Input!$S$27,$B729,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A729=\"\",\"\",ROUND(AP729*(1-OFFSET(Input!$T$27,MIN(B729,10),0,1,1)),2*FEE_rounding))","v":-16430175.724093899},-10930175.724093899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A729=1,PMF_1st=0),0,ROUND(IF(A729=1,AI729,AL728)*OFFSET(Input!$O$27,IF(A729=121,-1,0)+MIN(B729,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A729=1,PMF_1st=0),0,IF(SUM($K$5:$L729)-$AU728>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B728,B729),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C729-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B729,99),0,1,1))*VLOOKUP($B729,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[726,61,6,null,100,{"$f":"IF(A730=\"\",\"\",IF(A730=1,Age_Full_Month,IF(F729=11,0,F729+1)))","v":5},100,0,{"$f":"IF(A730=\"\",\"\",IF(AND(F730=11,G730=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H730-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C730-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B730,99),0,1,1)*K730,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*L730,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B730,0,1,1)*M730,FEE_rounding)","v":0},0,0,{"$f":"IF(C730>=1,ROUND(K730*OFFSET(Input!$U$27,B730,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B730=1,0,IF($C730>=1,ROUND(OFFSET(Input!$X$27,B730,0,1,1)*AL729,AV_rounding),0))","v":0},{"$f":"IF(B730=1,0,IF(C730=1,ROUND(OFFSET(Input!$W$27,B730,0,1,1)*AVERAGE($AI$5,$AL$5:$AL728),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),OFFSET(Input!$G$27,B730,0,1,1)-AE730,0)","v":0},{"$f":"IF(AND(C730=1,OFFSET(Input!$G$27,B730,0,1,1)>0),MIN(OFFSET(Input!$G$27,B730,0,1,1),AP729),0)","v":0},0,0,0,0,0,0,0,-16430175.724093899,-16602820.724093899,-16517432.204065399,-16517432.204065399,{"$f":"IF(A730=\"\",\"\",AL730-ROUND(AL730*OFFSET(Input!$S$27,$B730,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A730=\"\",\"\",ROUND(AP730*(1-OFFSET(Input!$T$27,MIN(B730,10),0,1,1)),2*FEE_rounding))","v":-16517432.204065399},-11017432.204065399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A730=1,PMF_1st=0),0,ROUND(IF(A730=1,AI730,AL729)*OFFSET(Input!$O$27,IF(A730=121,-1,0)+MIN(B730,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A730=1,PMF_1st=0),0,IF(SUM($K$5:$L730)-$AU729>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B729,B730),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C730-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B730,99),0,1,1))*VLOOKUP($B730,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[727,61,7,null,100,{"$f":"IF(A731=\"\",\"\",IF(A731=1,Age_Full_Month,IF(F730=11,0,F730+1)))","v":6},100,0,{"$f":"IF(A731=\"\",\"\",IF(AND(F731=11,G731=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H731-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C731-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B731,99),0,1,1)*K731,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*L731,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B731,0,1,1)*M731,FEE_rounding)","v":0},0,0,{"$f":"IF(C731>=1,ROUND(K731*OFFSET(Input!$U$27,B731,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B731=1,0,IF($C731>=1,ROUND(OFFSET(Input!$X$27,B731,0,1,1)*AL730,AV_rounding),0))","v":0},{"$f":"IF(B731=1,0,IF(C731=1,ROUND(OFFSET(Input!$W$27,B731,0,1,1)*AVERAGE($AI$5,$AL$5:$AL729),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),OFFSET(Input!$G$27,B731,0,1,1)-AE731,0)","v":0},{"$f":"IF(AND(C731=1,OFFSET(Input!$G$27,B731,0,1,1)>0),MIN(OFFSET(Input!$G$27,B731,0,1,1),AP730),0)","v":0},0,0,0,0,0,0,0,-16517432.204065399,-16690077.204065399,-16604239.9228408,-16604239.9228408,{"$f":"IF(A731=\"\",\"\",AL731-ROUND(AL731*OFFSET(Input!$S$27,$B731,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A731=\"\",\"\",ROUND(AP731*(1-OFFSET(Input!$T$27,MIN(B731,10),0,1,1)),2*FEE_rounding))","v":-16604239.9228408},-11104239.9228408,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A731=1,PMF_1st=0),0,ROUND(IF(A731=1,AI731,AL730)*OFFSET(Input!$O$27,IF(A731=121,-1,0)+MIN(B731,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A731=1,PMF_1st=0),0,IF(SUM($K$5:$L731)-$AU730>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B730,B731),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C731-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B731,99),0,1,1))*VLOOKUP($B731,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[728,61,8,null,100,{"$f":"IF(A732=\"\",\"\",IF(A732=1,Age_Full_Month,IF(F731=11,0,F731+1)))","v":7},100,0,{"$f":"IF(A732=\"\",\"\",IF(AND(F732=11,G732=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H732-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C732-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B732,99),0,1,1)*K732,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*L732,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B732,0,1,1)*M732,FEE_rounding)","v":0},0,0,{"$f":"IF(C732>=1,ROUND(K732*OFFSET(Input!$U$27,B732,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B732=1,0,IF($C732>=1,ROUND(OFFSET(Input!$X$27,B732,0,1,1)*AL731,AV_rounding),0))","v":0},{"$f":"IF(B732=1,0,IF(C732=1,ROUND(OFFSET(Input!$W$27,B732,0,1,1)*AVERAGE($AI$5,$AL$5:$AL730),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),OFFSET(Input!$G$27,B732,0,1,1)-AE732,0)","v":0},{"$f":"IF(AND(C732=1,OFFSET(Input!$G$27,B732,0,1,1)>0),MIN(OFFSET(Input!$G$27,B732,0,1,1),AP731),0)","v":0},0,0,0,0,0,0,0,-16604239.9228408,-16776884.9228408,-16690601.188404599,-16690601.188404599,{"$f":"IF(A732=\"\",\"\",AL732-ROUND(AL732*OFFSET(Input!$S$27,$B732,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A732=\"\",\"\",ROUND(AP732*(1-OFFSET(Input!$T$27,MIN(B732,10),0,1,1)),2*FEE_rounding))","v":-16690601.188404599},-11190601.188404599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A732=1,PMF_1st=0),0,ROUND(IF(A732=1,AI732,AL731)*OFFSET(Input!$O$27,IF(A732=121,-1,0)+MIN(B732,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A732=1,PMF_1st=0),0,IF(SUM($K$5:$L732)-$AU731>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B731,B732),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C732-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B732,99),0,1,1))*VLOOKUP($B732,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[729,61,9,null,100,{"$f":"IF(A733=\"\",\"\",IF(A733=1,Age_Full_Month,IF(F732=11,0,F732+1)))","v":8},100,0,{"$f":"IF(A733=\"\",\"\",IF(AND(F733=11,G733=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H733-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C733-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B733,99),0,1,1)*K733,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*L733,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B733,0,1,1)*M733,FEE_rounding)","v":0},0,0,{"$f":"IF(C733>=1,ROUND(K733*OFFSET(Input!$U$27,B733,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B733=1,0,IF($C733>=1,ROUND(OFFSET(Input!$X$27,B733,0,1,1)*AL732,AV_rounding),0))","v":0},{"$f":"IF(B733=1,0,IF(C733=1,ROUND(OFFSET(Input!$W$27,B733,0,1,1)*AVERAGE($AI$5,$AL$5:$AL731),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),OFFSET(Input!$G$27,B733,0,1,1)-AE733,0)","v":0},{"$f":"IF(AND(C733=1,OFFSET(Input!$G$27,B733,0,1,1)>0),MIN(OFFSET(Input!$G$27,B733,0,1,1),AP732),0)","v":0},0,0,0,0,0,0,0,-16690601.188404599,-16863246.188404597,-16776518.2968714,-16776518.2968714,{"$f":"IF(A733=\"\",\"\",AL733-ROUND(AL733*OFFSET(Input!$S$27,$B733,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A733=\"\",\"\",ROUND(AP733*(1-OFFSET(Input!$T$27,MIN(B733,10),0,1,1)),2*FEE_rounding))","v":-16776518.2968714},-11276518.2968714,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A733=1,PMF_1st=0),0,ROUND(IF(A733=1,AI733,AL732)*OFFSET(Input!$O$27,IF(A733=121,-1,0)+MIN(B733,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A733=1,PMF_1st=0),0,IF(SUM($K$5:$L733)-$AU732>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B732,B733),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C733-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B733,99),0,1,1))*VLOOKUP($B733,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[730,61,10,null,100,{"$f":"IF(A734=\"\",\"\",IF(A734=1,Age_Full_Month,IF(F733=11,0,F733+1)))","v":9},100,0,{"$f":"IF(A734=\"\",\"\",IF(AND(F734=11,G734=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H734-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C734-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B734,99),0,1,1)*K734,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*L734,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B734,0,1,1)*M734,FEE_rounding)","v":0},0,0,{"$f":"IF(C734>=1,ROUND(K734*OFFSET(Input!$U$27,B734,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B734=1,0,IF($C734>=1,ROUND(OFFSET(Input!$X$27,B734,0,1,1)*AL733,AV_rounding),0))","v":0},{"$f":"IF(B734=1,0,IF(C734=1,ROUND(OFFSET(Input!$W$27,B734,0,1,1)*AVERAGE($AI$5,$AL$5:$AL732),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),OFFSET(Input!$G$27,B734,0,1,1)-AE734,0)","v":0},{"$f":"IF(AND(C734=1,OFFSET(Input!$G$27,B734,0,1,1)>0),MIN(OFFSET(Input!$G$27,B734,0,1,1),AP733),0)","v":0},0,0,0,0,0,0,0,-16776518.2968714,-16949163.296871401,-16861993.5325469,-16861993.5325469,{"$f":"IF(A734=\"\",\"\",AL734-ROUND(AL734*OFFSET(Input!$S$27,$B734,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A734=\"\",\"\",ROUND(AP734*(1-OFFSET(Input!$T$27,MIN(B734,10),0,1,1)),2*FEE_rounding))","v":-16861993.5325469},-11361993.5325469,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A734=1,PMF_1st=0),0,ROUND(IF(A734=1,AI734,AL733)*OFFSET(Input!$O$27,IF(A734=121,-1,0)+MIN(B734,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A734=1,PMF_1st=0),0,IF(SUM($K$5:$L734)-$AU733>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B733,B734),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C734-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B734,99),0,1,1))*VLOOKUP($B734,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[731,61,11,null,100,{"$f":"IF(A735=\"\",\"\",IF(A735=1,Age_Full_Month,IF(F734=11,0,F734+1)))","v":10},100,0,{"$f":"IF(A735=\"\",\"\",IF(AND(F735=11,G735=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H735-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C735-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B735,99),0,1,1)*K735,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*L735,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B735,0,1,1)*M735,FEE_rounding)","v":0},0,0,{"$f":"IF(C735>=1,ROUND(K735*OFFSET(Input!$U$27,B735,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B735=1,0,IF($C735>=1,ROUND(OFFSET(Input!$X$27,B735,0,1,1)*AL734,AV_rounding),0))","v":0},{"$f":"IF(B735=1,0,IF(C735=1,ROUND(OFFSET(Input!$W$27,B735,0,1,1)*AVERAGE($AI$5,$AL$5:$AL733),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),OFFSET(Input!$G$27,B735,0,1,1)-AE735,0)","v":0},{"$f":"IF(AND(C735=1,OFFSET(Input!$G$27,B735,0,1,1)>0),MIN(OFFSET(Input!$G$27,B735,0,1,1),AP734),0)","v":0},0,0,0,0,0,0,0,-16861993.5325469,-17034638.5325469,-16947029.167988501,-16947029.167988501,{"$f":"IF(A735=\"\",\"\",AL735-ROUND(AL735*OFFSET(Input!$S$27,$B735,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A735=\"\",\"\",ROUND(AP735*(1-OFFSET(Input!$T$27,MIN(B735,10),0,1,1)),2*FEE_rounding))","v":-16947029.167988501},-11447029.167988501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A735=1,PMF_1st=0),0,ROUND(IF(A735=1,AI735,AL734)*OFFSET(Input!$O$27,IF(A735=121,-1,0)+MIN(B735,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A735=1,PMF_1st=0),0,IF(SUM($K$5:$L735)-$AU734>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B734,B735),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C735-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B735,99),0,1,1))*VLOOKUP($B735,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[732,61,12,null,100,{"$f":"IF(A736=\"\",\"\",IF(A736=1,Age_Full_Month,IF(F735=11,0,F735+1)))","v":11},100,0,{"$f":"IF(A736=\"\",\"\",IF(AND(F736=11,G736=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H736-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C736-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B736,99),0,1,1)*K736,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*L736,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B736,0,1,1)*M736,FEE_rounding)","v":0},0,0,{"$f":"IF(C736>=1,ROUND(K736*OFFSET(Input!$U$27,B736,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B736=1,0,IF($C736>=1,ROUND(OFFSET(Input!$X$27,B736,0,1,1)*AL735,AV_rounding),0))","v":0},{"$f":"IF(B736=1,0,IF(C736=1,ROUND(OFFSET(Input!$W$27,B736,0,1,1)*AVERAGE($AI$5,$AL$5:$AL734),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),OFFSET(Input!$G$27,B736,0,1,1)-AE736,0)","v":0},{"$f":"IF(AND(C736=1,OFFSET(Input!$G$27,B736,0,1,1)>0),MIN(OFFSET(Input!$G$27,B736,0,1,1),AP735),0)","v":0},0,0,0,0,0,0,0,-16947029.167988501,-17119674.167988501,-17031627.464065898,-17031627.464065898,{"$f":"IF(A736=\"\",\"\",AL736-ROUND(AL736*OFFSET(Input!$S$27,$B736,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A736=\"\",\"\",ROUND(AP736*(1-OFFSET(Input!$T$27,MIN(B736,10),0,1,1)),2*FEE_rounding))","v":-17031627.464065898},-11531627.464065898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A736=1,PMF_1st=0),0,ROUND(IF(A736=1,AI736,AL735)*OFFSET(Input!$O$27,IF(A736=121,-1,0)+MIN(B736,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A736=1,PMF_1st=0),0,IF(SUM($K$5:$L736)-$AU735>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B735,B736),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C736-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B736,99),0,1,1))*VLOOKUP($B736,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[733,62,1,null,101,{"$f":"IF(A737=\"\",\"\",IF(A737=1,Age_Full_Month,IF(F736=11,0,F736+1)))","v":0},101,0,{"$f":"IF(A737=\"\",\"\",IF(AND(F737=11,G737=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H737-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C737-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B737,99),0,1,1)*K737,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*L737,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B737,0,1,1)*M737,FEE_rounding)","v":0},0,0,{"$f":"IF(C737>=1,ROUND(K737*OFFSET(Input!$U$27,B737,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B737=1,0,IF($C737>=1,ROUND(OFFSET(Input!$X$27,B737,0,1,1)*AL736,AV_rounding),0))","v":0},{"$f":"IF(B737=1,0,IF(C737=1,ROUND(OFFSET(Input!$W$27,B737,0,1,1)*AVERAGE($AI$5,$AL$5:$AL735),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),OFFSET(Input!$G$27,B737,0,1,1)-AE737,0)","v":0},{"$f":"IF(AND(C737=1,OFFSET(Input!$G$27,B737,0,1,1)>0),MIN(OFFSET(Input!$G$27,B737,0,1,1),AP736),0)","v":0},0,0,0,0,0,0,0,-17031627.464065898,-17204272.464065898,-17115790.670021001,-17115790.670021001,{"$f":"IF(A737=\"\",\"\",AL737-ROUND(AL737*OFFSET(Input!$S$27,$B737,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A737=\"\",\"\",ROUND(AP737*(1-OFFSET(Input!$T$27,MIN(B737,10),0,1,1)),2*FEE_rounding))","v":-17115790.670021001},-11615790.670021001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A737=1,PMF_1st=0),0,ROUND(IF(A737=1,AI737,AL736)*OFFSET(Input!$O$27,IF(A737=121,-1,0)+MIN(B737,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A737=1,PMF_1st=0),0,IF(SUM($K$5:$L737)-$AU736>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B736,B737),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C737-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B737,99),0,1,1))*VLOOKUP($B737,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[734,62,2,null,101,{"$f":"IF(A738=\"\",\"\",IF(A738=1,Age_Full_Month,IF(F737=11,0,F737+1)))","v":1},101,0,{"$f":"IF(A738=\"\",\"\",IF(AND(F738=11,G738=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H738-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C738-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B738,99),0,1,1)*K738,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*L738,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B738,0,1,1)*M738,FEE_rounding)","v":0},0,0,{"$f":"IF(C738>=1,ROUND(K738*OFFSET(Input!$U$27,B738,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B738=1,0,IF($C738>=1,ROUND(OFFSET(Input!$X$27,B738,0,1,1)*AL737,AV_rounding),0))","v":0},{"$f":"IF(B738=1,0,IF(C738=1,ROUND(OFFSET(Input!$W$27,B738,0,1,1)*AVERAGE($AI$5,$AL$5:$AL736),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),OFFSET(Input!$G$27,B738,0,1,1)-AE738,0)","v":0},{"$f":"IF(AND(C738=1,OFFSET(Input!$G$27,B738,0,1,1)>0),MIN(OFFSET(Input!$G$27,B738,0,1,1),AP737),0)","v":0},0,0,0,0,0,0,0,-17115790.670021001,-17288435.670021001,-17199521.023527902,-17199521.023527902,{"$f":"IF(A738=\"\",\"\",AL738-ROUND(AL738*OFFSET(Input!$S$27,$B738,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A738=\"\",\"\",ROUND(AP738*(1-OFFSET(Input!$T$27,MIN(B738,10),0,1,1)),2*FEE_rounding))","v":-17199521.023527902},-11699521.023527902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A738=1,PMF_1st=0),0,ROUND(IF(A738=1,AI738,AL737)*OFFSET(Input!$O$27,IF(A738=121,-1,0)+MIN(B738,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A738=1,PMF_1st=0),0,IF(SUM($K$5:$L738)-$AU737>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B737,B738),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C738-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B738,99),0,1,1))*VLOOKUP($B738,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[735,62,3,null,101,{"$f":"IF(A739=\"\",\"\",IF(A739=1,Age_Full_Month,IF(F738=11,0,F738+1)))","v":2},101,0,{"$f":"IF(A739=\"\",\"\",IF(AND(F739=11,G739=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H739-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C739-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B739,99),0,1,1)*K739,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*L739,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B739,0,1,1)*M739,FEE_rounding)","v":0},0,0,{"$f":"IF(C739>=1,ROUND(K739*OFFSET(Input!$U$27,B739,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B739=1,0,IF($C739>=1,ROUND(OFFSET(Input!$X$27,B739,0,1,1)*AL738,AV_rounding),0))","v":0},{"$f":"IF(B739=1,0,IF(C739=1,ROUND(OFFSET(Input!$W$27,B739,0,1,1)*AVERAGE($AI$5,$AL$5:$AL737),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),OFFSET(Input!$G$27,B739,0,1,1)-AE739,0)","v":0},{"$f":"IF(AND(C739=1,OFFSET(Input!$G$27,B739,0,1,1)>0),MIN(OFFSET(Input!$G$27,B739,0,1,1),AP738),0)","v":0},0,0,0,0,0,0,0,-17199521.023527902,-17372166.023527902,-17282820.7507523,-17282820.7507523,{"$f":"IF(A739=\"\",\"\",AL739-ROUND(AL739*OFFSET(Input!$S$27,$B739,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A739=\"\",\"\",ROUND(AP739*(1-OFFSET(Input!$T$27,MIN(B739,10),0,1,1)),2*FEE_rounding))","v":-17282820.7507523},-11782820.7507523,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A739=1,PMF_1st=0),0,ROUND(IF(A739=1,AI739,AL738)*OFFSET(Input!$O$27,IF(A739=121,-1,0)+MIN(B739,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A739=1,PMF_1st=0),0,IF(SUM($K$5:$L739)-$AU738>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B738,B739),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C739-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B739,99),0,1,1))*VLOOKUP($B739,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[736,62,4,null,101,{"$f":"IF(A740=\"\",\"\",IF(A740=1,Age_Full_Month,IF(F739=11,0,F739+1)))","v":3},101,0,{"$f":"IF(A740=\"\",\"\",IF(AND(F740=11,G740=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H740-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C740-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B740,99),0,1,1)*K740,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*L740,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B740,0,1,1)*M740,FEE_rounding)","v":0},0,0,{"$f":"IF(C740>=1,ROUND(K740*OFFSET(Input!$U$27,B740,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B740=1,0,IF($C740>=1,ROUND(OFFSET(Input!$X$27,B740,0,1,1)*AL739,AV_rounding),0))","v":0},{"$f":"IF(B740=1,0,IF(C740=1,ROUND(OFFSET(Input!$W$27,B740,0,1,1)*AVERAGE($AI$5,$AL$5:$AL738),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),OFFSET(Input!$G$27,B740,0,1,1)-AE740,0)","v":0},{"$f":"IF(AND(C740=1,OFFSET(Input!$G$27,B740,0,1,1)>0),MIN(OFFSET(Input!$G$27,B740,0,1,1),AP739),0)","v":0},0,0,0,0,0,0,0,-17282820.7507523,-17455465.7507523,-17365692.066410702,-17365692.066410702,{"$f":"IF(A740=\"\",\"\",AL740-ROUND(AL740*OFFSET(Input!$S$27,$B740,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A740=\"\",\"\",ROUND(AP740*(1-OFFSET(Input!$T$27,MIN(B740,10),0,1,1)),2*FEE_rounding))","v":-17365692.066410702},-11865692.066410702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A740=1,PMF_1st=0),0,ROUND(IF(A740=1,AI740,AL739)*OFFSET(Input!$O$27,IF(A740=121,-1,0)+MIN(B740,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A740=1,PMF_1st=0),0,IF(SUM($K$5:$L740)-$AU739>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B739,B740),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C740-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B740,99),0,1,1))*VLOOKUP($B740,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[737,62,5,null,101,{"$f":"IF(A741=\"\",\"\",IF(A741=1,Age_Full_Month,IF(F740=11,0,F740+1)))","v":4},101,0,{"$f":"IF(A741=\"\",\"\",IF(AND(F741=11,G741=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H741-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C741-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B741,99),0,1,1)*K741,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*L741,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B741,0,1,1)*M741,FEE_rounding)","v":0},0,0,{"$f":"IF(C741>=1,ROUND(K741*OFFSET(Input!$U$27,B741,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B741=1,0,IF($C741>=1,ROUND(OFFSET(Input!$X$27,B741,0,1,1)*AL740,AV_rounding),0))","v":0},{"$f":"IF(B741=1,0,IF(C741=1,ROUND(OFFSET(Input!$W$27,B741,0,1,1)*AVERAGE($AI$5,$AL$5:$AL739),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),OFFSET(Input!$G$27,B741,0,1,1)-AE741,0)","v":0},{"$f":"IF(AND(C741=1,OFFSET(Input!$G$27,B741,0,1,1)>0),MIN(OFFSET(Input!$G$27,B741,0,1,1),AP740),0)","v":0},0,0,0,0,0,0,0,-17365692.066410702,-17538337.066410702,-17448137.173829298,-17448137.173829298,{"$f":"IF(A741=\"\",\"\",AL741-ROUND(AL741*OFFSET(Input!$S$27,$B741,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A741=\"\",\"\",ROUND(AP741*(1-OFFSET(Input!$T$27,MIN(B741,10),0,1,1)),2*FEE_rounding))","v":-17448137.173829298},-11948137.173829298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A741=1,PMF_1st=0),0,ROUND(IF(A741=1,AI741,AL740)*OFFSET(Input!$O$27,IF(A741=121,-1,0)+MIN(B741,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A741=1,PMF_1st=0),0,IF(SUM($K$5:$L741)-$AU740>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B740,B741),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C741-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B741,99),0,1,1))*VLOOKUP($B741,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[738,62,6,null,101,{"$f":"IF(A742=\"\",\"\",IF(A742=1,Age_Full_Month,IF(F741=11,0,F741+1)))","v":5},101,0,{"$f":"IF(A742=\"\",\"\",IF(AND(F742=11,G742=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H742-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C742-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B742,99),0,1,1)*K742,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*L742,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B742,0,1,1)*M742,FEE_rounding)","v":0},0,0,{"$f":"IF(C742>=1,ROUND(K742*OFFSET(Input!$U$27,B742,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B742=1,0,IF($C742>=1,ROUND(OFFSET(Input!$X$27,B742,0,1,1)*AL741,AV_rounding),0))","v":0},{"$f":"IF(B742=1,0,IF(C742=1,ROUND(OFFSET(Input!$W$27,B742,0,1,1)*AVERAGE($AI$5,$AL$5:$AL740),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),OFFSET(Input!$G$27,B742,0,1,1)-AE742,0)","v":0},{"$f":"IF(AND(C742=1,OFFSET(Input!$G$27,B742,0,1,1)>0),MIN(OFFSET(Input!$G$27,B742,0,1,1),AP741),0)","v":0},0,0,0,0,0,0,0,-17448137.173829298,-17620782.173829298,-17530158.2650025,-17530158.2650025,{"$f":"IF(A742=\"\",\"\",AL742-ROUND(AL742*OFFSET(Input!$S$27,$B742,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A742=\"\",\"\",ROUND(AP742*(1-OFFSET(Input!$T$27,MIN(B742,10),0,1,1)),2*FEE_rounding))","v":-17530158.2650025},-12030158.2650025,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A742=1,PMF_1st=0),0,ROUND(IF(A742=1,AI742,AL741)*OFFSET(Input!$O$27,IF(A742=121,-1,0)+MIN(B742,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A742=1,PMF_1st=0),0,IF(SUM($K$5:$L742)-$AU741>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B741,B742),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C742-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B742,99),0,1,1))*VLOOKUP($B742,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[739,62,7,null,101,{"$f":"IF(A743=\"\",\"\",IF(A743=1,Age_Full_Month,IF(F742=11,0,F742+1)))","v":6},101,0,{"$f":"IF(A743=\"\",\"\",IF(AND(F743=11,G743=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H743-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C743-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B743,99),0,1,1)*K743,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*L743,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B743,0,1,1)*M743,FEE_rounding)","v":0},0,0,{"$f":"IF(C743>=1,ROUND(K743*OFFSET(Input!$U$27,B743,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B743=1,0,IF($C743>=1,ROUND(OFFSET(Input!$X$27,B743,0,1,1)*AL742,AV_rounding),0))","v":0},{"$f":"IF(B743=1,0,IF(C743=1,ROUND(OFFSET(Input!$W$27,B743,0,1,1)*AVERAGE($AI$5,$AL$5:$AL741),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),OFFSET(Input!$G$27,B743,0,1,1)-AE743,0)","v":0},{"$f":"IF(AND(C743=1,OFFSET(Input!$G$27,B743,0,1,1)>0),MIN(OFFSET(Input!$G$27,B743,0,1,1),AP742),0)","v":0},0,0,0,0,0,0,0,-17530158.2650025,-17702803.2650025,-17611757.5206514,-17611757.5206514,{"$f":"IF(A743=\"\",\"\",AL743-ROUND(AL743*OFFSET(Input!$S$27,$B743,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A743=\"\",\"\",ROUND(AP743*(1-OFFSET(Input!$T$27,MIN(B743,10),0,1,1)),2*FEE_rounding))","v":-17611757.5206514},-12111757.5206514,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A743=1,PMF_1st=0),0,ROUND(IF(A743=1,AI743,AL742)*OFFSET(Input!$O$27,IF(A743=121,-1,0)+MIN(B743,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A743=1,PMF_1st=0),0,IF(SUM($K$5:$L743)-$AU742>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B742,B743),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C743-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B743,99),0,1,1))*VLOOKUP($B743,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[740,62,8,null,101,{"$f":"IF(A744=\"\",\"\",IF(A744=1,Age_Full_Month,IF(F743=11,0,F743+1)))","v":7},101,0,{"$f":"IF(A744=\"\",\"\",IF(AND(F744=11,G744=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H744-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C744-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B744,99),0,1,1)*K744,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*L744,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B744,0,1,1)*M744,FEE_rounding)","v":0},0,0,{"$f":"IF(C744>=1,ROUND(K744*OFFSET(Input!$U$27,B744,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B744=1,0,IF($C744>=1,ROUND(OFFSET(Input!$X$27,B744,0,1,1)*AL743,AV_rounding),0))","v":0},{"$f":"IF(B744=1,0,IF(C744=1,ROUND(OFFSET(Input!$W$27,B744,0,1,1)*AVERAGE($AI$5,$AL$5:$AL742),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),OFFSET(Input!$G$27,B744,0,1,1)-AE744,0)","v":0},{"$f":"IF(AND(C744=1,OFFSET(Input!$G$27,B744,0,1,1)>0),MIN(OFFSET(Input!$G$27,B744,0,1,1),AP743),0)","v":0},0,0,0,0,0,0,0,-17611757.5206514,-17784402.5206514,-17692937.1102814,-17692937.1102814,{"$f":"IF(A744=\"\",\"\",AL744-ROUND(AL744*OFFSET(Input!$S$27,$B744,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A744=\"\",\"\",ROUND(AP744*(1-OFFSET(Input!$T$27,MIN(B744,10),0,1,1)),2*FEE_rounding))","v":-17692937.1102814},-12192937.1102814,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A744=1,PMF_1st=0),0,ROUND(IF(A744=1,AI744,AL743)*OFFSET(Input!$O$27,IF(A744=121,-1,0)+MIN(B744,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A744=1,PMF_1st=0),0,IF(SUM($K$5:$L744)-$AU743>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B743,B744),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C744-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B744,99),0,1,1))*VLOOKUP($B744,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[741,62,9,null,101,{"$f":"IF(A745=\"\",\"\",IF(A745=1,Age_Full_Month,IF(F744=11,0,F744+1)))","v":8},101,0,{"$f":"IF(A745=\"\",\"\",IF(AND(F745=11,G745=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H745-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C745-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B745,99),0,1,1)*K745,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*L745,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B745,0,1,1)*M745,FEE_rounding)","v":0},0,0,{"$f":"IF(C745>=1,ROUND(K745*OFFSET(Input!$U$27,B745,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B745=1,0,IF($C745>=1,ROUND(OFFSET(Input!$X$27,B745,0,1,1)*AL744,AV_rounding),0))","v":0},{"$f":"IF(B745=1,0,IF(C745=1,ROUND(OFFSET(Input!$W$27,B745,0,1,1)*AVERAGE($AI$5,$AL$5:$AL743),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),OFFSET(Input!$G$27,B745,0,1,1)-AE745,0)","v":0},{"$f":"IF(AND(C745=1,OFFSET(Input!$G$27,B745,0,1,1)>0),MIN(OFFSET(Input!$G$27,B745,0,1,1),AP744),0)","v":0},0,0,0,0,0,0,0,-17692937.1102814,-17865582.1102814,-17773699.192240201,-17773699.192240201,{"$f":"IF(A745=\"\",\"\",AL745-ROUND(AL745*OFFSET(Input!$S$27,$B745,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A745=\"\",\"\",ROUND(AP745*(1-OFFSET(Input!$T$27,MIN(B745,10),0,1,1)),2*FEE_rounding))","v":-17773699.192240201},-12273699.192240201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A745=1,PMF_1st=0),0,ROUND(IF(A745=1,AI745,AL744)*OFFSET(Input!$O$27,IF(A745=121,-1,0)+MIN(B745,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A745=1,PMF_1st=0),0,IF(SUM($K$5:$L745)-$AU744>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B744,B745),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C745-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B745,99),0,1,1))*VLOOKUP($B745,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[742,62,10,null,101,{"$f":"IF(A746=\"\",\"\",IF(A746=1,Age_Full_Month,IF(F745=11,0,F745+1)))","v":9},101,0,{"$f":"IF(A746=\"\",\"\",IF(AND(F746=11,G746=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H746-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C746-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B746,99),0,1,1)*K746,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*L746,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B746,0,1,1)*M746,FEE_rounding)","v":0},0,0,{"$f":"IF(C746>=1,ROUND(K746*OFFSET(Input!$U$27,B746,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B746=1,0,IF($C746>=1,ROUND(OFFSET(Input!$X$27,B746,0,1,1)*AL745,AV_rounding),0))","v":0},{"$f":"IF(B746=1,0,IF(C746=1,ROUND(OFFSET(Input!$W$27,B746,0,1,1)*AVERAGE($AI$5,$AL$5:$AL744),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),OFFSET(Input!$G$27,B746,0,1,1)-AE746,0)","v":0},{"$f":"IF(AND(C746=1,OFFSET(Input!$G$27,B746,0,1,1)>0),MIN(OFFSET(Input!$G$27,B746,0,1,1),AP745),0)","v":0},0,0,0,0,0,0,0,-17773699.192240201,-17946344.192240201,-17854045.913775198,-17854045.913775198,{"$f":"IF(A746=\"\",\"\",AL746-ROUND(AL746*OFFSET(Input!$S$27,$B746,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A746=\"\",\"\",ROUND(AP746*(1-OFFSET(Input!$T$27,MIN(B746,10),0,1,1)),2*FEE_rounding))","v":-17854045.913775198},-12354045.913775198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A746=1,PMF_1st=0),0,ROUND(IF(A746=1,AI746,AL745)*OFFSET(Input!$O$27,IF(A746=121,-1,0)+MIN(B746,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A746=1,PMF_1st=0),0,IF(SUM($K$5:$L746)-$AU745>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B745,B746),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C746-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B746,99),0,1,1))*VLOOKUP($B746,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[743,62,11,null,101,{"$f":"IF(A747=\"\",\"\",IF(A747=1,Age_Full_Month,IF(F746=11,0,F746+1)))","v":10},101,0,{"$f":"IF(A747=\"\",\"\",IF(AND(F747=11,G747=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H747-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C747-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B747,99),0,1,1)*K747,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*L747,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B747,0,1,1)*M747,FEE_rounding)","v":0},0,0,{"$f":"IF(C747>=1,ROUND(K747*OFFSET(Input!$U$27,B747,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B747=1,0,IF($C747>=1,ROUND(OFFSET(Input!$X$27,B747,0,1,1)*AL746,AV_rounding),0))","v":0},{"$f":"IF(B747=1,0,IF(C747=1,ROUND(OFFSET(Input!$W$27,B747,0,1,1)*AVERAGE($AI$5,$AL$5:$AL745),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),OFFSET(Input!$G$27,B747,0,1,1)-AE747,0)","v":0},{"$f":"IF(AND(C747=1,OFFSET(Input!$G$27,B747,0,1,1)>0),MIN(OFFSET(Input!$G$27,B747,0,1,1),AP746),0)","v":0},0,0,0,0,0,0,0,-17854045.913775198,-18026690.913775198,-17933979.411090299,-17933979.411090299,{"$f":"IF(A747=\"\",\"\",AL747-ROUND(AL747*OFFSET(Input!$S$27,$B747,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A747=\"\",\"\",ROUND(AP747*(1-OFFSET(Input!$T$27,MIN(B747,10),0,1,1)),2*FEE_rounding))","v":-17933979.411090299},-12433979.411090299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A747=1,PMF_1st=0),0,ROUND(IF(A747=1,AI747,AL746)*OFFSET(Input!$O$27,IF(A747=121,-1,0)+MIN(B747,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A747=1,PMF_1st=0),0,IF(SUM($K$5:$L747)-$AU746>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B746,B747),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C747-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B747,99),0,1,1))*VLOOKUP($B747,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[744,62,12,null,101,{"$f":"IF(A748=\"\",\"\",IF(A748=1,Age_Full_Month,IF(F747=11,0,F747+1)))","v":11},101,0,{"$f":"IF(A748=\"\",\"\",IF(AND(F748=11,G748=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H748-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C748-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B748,99),0,1,1)*K748,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*L748,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B748,0,1,1)*M748,FEE_rounding)","v":0},0,0,{"$f":"IF(C748>=1,ROUND(K748*OFFSET(Input!$U$27,B748,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B748=1,0,IF($C748>=1,ROUND(OFFSET(Input!$X$27,B748,0,1,1)*AL747,AV_rounding),0))","v":0},{"$f":"IF(B748=1,0,IF(C748=1,ROUND(OFFSET(Input!$W$27,B748,0,1,1)*AVERAGE($AI$5,$AL$5:$AL746),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),OFFSET(Input!$G$27,B748,0,1,1)-AE748,0)","v":0},{"$f":"IF(AND(C748=1,OFFSET(Input!$G$27,B748,0,1,1)>0),MIN(OFFSET(Input!$G$27,B748,0,1,1),AP747),0)","v":0},0,0,0,0,0,0,0,-17933979.411090299,-18106624.411090299,-18013501.809403099,-18013501.809403099,{"$f":"IF(A748=\"\",\"\",AL748-ROUND(AL748*OFFSET(Input!$S$27,$B748,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A748=\"\",\"\",ROUND(AP748*(1-OFFSET(Input!$T$27,MIN(B748,10),0,1,1)),2*FEE_rounding))","v":-18013501.809403099},-12513501.809403099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A748=1,PMF_1st=0),0,ROUND(IF(A748=1,AI748,AL747)*OFFSET(Input!$O$27,IF(A748=121,-1,0)+MIN(B748,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A748=1,PMF_1st=0),0,IF(SUM($K$5:$L748)-$AU747>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B747,B748),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C748-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B748,99),0,1,1))*VLOOKUP($B748,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[745,63,1,null,102,{"$f":"IF(A749=\"\",\"\",IF(A749=1,Age_Full_Month,IF(F748=11,0,F748+1)))","v":0},102,0,{"$f":"IF(A749=\"\",\"\",IF(AND(F749=11,G749=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H749-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C749-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B749,99),0,1,1)*K749,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*L749,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B749,0,1,1)*M749,FEE_rounding)","v":0},0,0,{"$f":"IF(C749>=1,ROUND(K749*OFFSET(Input!$U$27,B749,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B749=1,0,IF($C749>=1,ROUND(OFFSET(Input!$X$27,B749,0,1,1)*AL748,AV_rounding),0))","v":0},{"$f":"IF(B749=1,0,IF(C749=1,ROUND(OFFSET(Input!$W$27,B749,0,1,1)*AVERAGE($AI$5,$AL$5:$AL747),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),OFFSET(Input!$G$27,B749,0,1,1)-AE749,0)","v":0},{"$f":"IF(AND(C749=1,OFFSET(Input!$G$27,B749,0,1,1)>0),MIN(OFFSET(Input!$G$27,B749,0,1,1),AP748),0)","v":0},0,0,0,0,0,0,0,-18013501.809403099,-18186146.809403099,-18092615.223000899,-18092615.223000899,{"$f":"IF(A749=\"\",\"\",AL749-ROUND(AL749*OFFSET(Input!$S$27,$B749,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A749=\"\",\"\",ROUND(AP749*(1-OFFSET(Input!$T$27,MIN(B749,10),0,1,1)),2*FEE_rounding))","v":-18092615.223000899},-12592615.223000899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A749=1,PMF_1st=0),0,ROUND(IF(A749=1,AI749,AL748)*OFFSET(Input!$O$27,IF(A749=121,-1,0)+MIN(B749,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A749=1,PMF_1st=0),0,IF(SUM($K$5:$L749)-$AU748>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B748,B749),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C749-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B749,99),0,1,1))*VLOOKUP($B749,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[746,63,2,null,102,{"$f":"IF(A750=\"\",\"\",IF(A750=1,Age_Full_Month,IF(F749=11,0,F749+1)))","v":1},102,0,{"$f":"IF(A750=\"\",\"\",IF(AND(F750=11,G750=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H750-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C750-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B750,99),0,1,1)*K750,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*L750,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B750,0,1,1)*M750,FEE_rounding)","v":0},0,0,{"$f":"IF(C750>=1,ROUND(K750*OFFSET(Input!$U$27,B750,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B750=1,0,IF($C750>=1,ROUND(OFFSET(Input!$X$27,B750,0,1,1)*AL749,AV_rounding),0))","v":0},{"$f":"IF(B750=1,0,IF(C750=1,ROUND(OFFSET(Input!$W$27,B750,0,1,1)*AVERAGE($AI$5,$AL$5:$AL748),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),OFFSET(Input!$G$27,B750,0,1,1)-AE750,0)","v":0},{"$f":"IF(AND(C750=1,OFFSET(Input!$G$27,B750,0,1,1)>0),MIN(OFFSET(Input!$G$27,B750,0,1,1),AP749),0)","v":0},0,0,0,0,0,0,0,-18092615.223000899,-18265260.223000899,-18171321.7552974,-18171321.7552974,{"$f":"IF(A750=\"\",\"\",AL750-ROUND(AL750*OFFSET(Input!$S$27,$B750,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A750=\"\",\"\",ROUND(AP750*(1-OFFSET(Input!$T$27,MIN(B750,10),0,1,1)),2*FEE_rounding))","v":-18171321.7552974},-12671321.7552974,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A750=1,PMF_1st=0),0,ROUND(IF(A750=1,AI750,AL749)*OFFSET(Input!$O$27,IF(A750=121,-1,0)+MIN(B750,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A750=1,PMF_1st=0),0,IF(SUM($K$5:$L750)-$AU749>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B749,B750),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C750-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B750,99),0,1,1))*VLOOKUP($B750,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[747,63,3,null,102,{"$f":"IF(A751=\"\",\"\",IF(A751=1,Age_Full_Month,IF(F750=11,0,F750+1)))","v":2},102,0,{"$f":"IF(A751=\"\",\"\",IF(AND(F751=11,G751=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H751-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C751-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B751,99),0,1,1)*K751,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*L751,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B751,0,1,1)*M751,FEE_rounding)","v":0},0,0,{"$f":"IF(C751>=1,ROUND(K751*OFFSET(Input!$U$27,B751,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B751=1,0,IF($C751>=1,ROUND(OFFSET(Input!$X$27,B751,0,1,1)*AL750,AV_rounding),0))","v":0},{"$f":"IF(B751=1,0,IF(C751=1,ROUND(OFFSET(Input!$W$27,B751,0,1,1)*AVERAGE($AI$5,$AL$5:$AL749),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),OFFSET(Input!$G$27,B751,0,1,1)-AE751,0)","v":0},{"$f":"IF(AND(C751=1,OFFSET(Input!$G$27,B751,0,1,1)>0),MIN(OFFSET(Input!$G$27,B751,0,1,1),AP750),0)","v":0},0,0,0,0,0,0,0,-18171321.7552974,-18343966.7552974,-18249623.498888399,-18249623.498888399,{"$f":"IF(A751=\"\",\"\",AL751-ROUND(AL751*OFFSET(Input!$S$27,$B751,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A751=\"\",\"\",ROUND(AP751*(1-OFFSET(Input!$T$27,MIN(B751,10),0,1,1)),2*FEE_rounding))","v":-18249623.498888399},-12749623.498888399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A751=1,PMF_1st=0),0,ROUND(IF(A751=1,AI751,AL750)*OFFSET(Input!$O$27,IF(A751=121,-1,0)+MIN(B751,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A751=1,PMF_1st=0),0,IF(SUM($K$5:$L751)-$AU750>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B750,B751),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C751-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B751,99),0,1,1))*VLOOKUP($B751,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[748,63,4,null,102,{"$f":"IF(A752=\"\",\"\",IF(A752=1,Age_Full_Month,IF(F751=11,0,F751+1)))","v":3},102,0,{"$f":"IF(A752=\"\",\"\",IF(AND(F752=11,G752=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H752-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C752-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B752,99),0,1,1)*K752,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*L752,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B752,0,1,1)*M752,FEE_rounding)","v":0},0,0,{"$f":"IF(C752>=1,ROUND(K752*OFFSET(Input!$U$27,B752,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B752=1,0,IF($C752>=1,ROUND(OFFSET(Input!$X$27,B752,0,1,1)*AL751,AV_rounding),0))","v":0},{"$f":"IF(B752=1,0,IF(C752=1,ROUND(OFFSET(Input!$W$27,B752,0,1,1)*AVERAGE($AI$5,$AL$5:$AL750),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),OFFSET(Input!$G$27,B752,0,1,1)-AE752,0)","v":0},{"$f":"IF(AND(C752=1,OFFSET(Input!$G$27,B752,0,1,1)>0),MIN(OFFSET(Input!$G$27,B752,0,1,1),AP751),0)","v":0},0,0,0,0,0,0,0,-18249623.498888399,-18422268.498888399,-18327522.535607301,-18327522.535607301,{"$f":"IF(A752=\"\",\"\",AL752-ROUND(AL752*OFFSET(Input!$S$27,$B752,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A752=\"\",\"\",ROUND(AP752*(1-OFFSET(Input!$T$27,MIN(B752,10),0,1,1)),2*FEE_rounding))","v":-18327522.535607301},-12827522.535607301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A752=1,PMF_1st=0),0,ROUND(IF(A752=1,AI752,AL751)*OFFSET(Input!$O$27,IF(A752=121,-1,0)+MIN(B752,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A752=1,PMF_1st=0),0,IF(SUM($K$5:$L752)-$AU751>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B751,B752),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C752-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B752,99),0,1,1))*VLOOKUP($B752,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[749,63,5,null,102,{"$f":"IF(A753=\"\",\"\",IF(A753=1,Age_Full_Month,IF(F752=11,0,F752+1)))","v":4},102,0,{"$f":"IF(A753=\"\",\"\",IF(AND(F753=11,G753=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H753-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C753-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B753,99),0,1,1)*K753,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*L753,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B753,0,1,1)*M753,FEE_rounding)","v":0},0,0,{"$f":"IF(C753>=1,ROUND(K753*OFFSET(Input!$U$27,B753,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B753=1,0,IF($C753>=1,ROUND(OFFSET(Input!$X$27,B753,0,1,1)*AL752,AV_rounding),0))","v":0},{"$f":"IF(B753=1,0,IF(C753=1,ROUND(OFFSET(Input!$W$27,B753,0,1,1)*AVERAGE($AI$5,$AL$5:$AL751),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),OFFSET(Input!$G$27,B753,0,1,1)-AE753,0)","v":0},{"$f":"IF(AND(C753=1,OFFSET(Input!$G$27,B753,0,1,1)>0),MIN(OFFSET(Input!$G$27,B753,0,1,1),AP752),0)","v":0},0,0,0,0,0,0,0,-18327522.535607301,-18500167.535607301,-18405020.9365808,-18405020.9365808,{"$f":"IF(A753=\"\",\"\",AL753-ROUND(AL753*OFFSET(Input!$S$27,$B753,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A753=\"\",\"\",ROUND(AP753*(1-OFFSET(Input!$T$27,MIN(B753,10),0,1,1)),2*FEE_rounding))","v":-18405020.9365808},-12905020.9365808,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A753=1,PMF_1st=0),0,ROUND(IF(A753=1,AI753,AL752)*OFFSET(Input!$O$27,IF(A753=121,-1,0)+MIN(B753,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A753=1,PMF_1st=0),0,IF(SUM($K$5:$L753)-$AU752>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B752,B753),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C753-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B753,99),0,1,1))*VLOOKUP($B753,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[750,63,6,null,102,{"$f":"IF(A754=\"\",\"\",IF(A754=1,Age_Full_Month,IF(F753=11,0,F753+1)))","v":5},102,0,{"$f":"IF(A754=\"\",\"\",IF(AND(F754=11,G754=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H754-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C754-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B754,99),0,1,1)*K754,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*L754,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B754,0,1,1)*M754,FEE_rounding)","v":0},0,0,{"$f":"IF(C754>=1,ROUND(K754*OFFSET(Input!$U$27,B754,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B754=1,0,IF($C754>=1,ROUND(OFFSET(Input!$X$27,B754,0,1,1)*AL753,AV_rounding),0))","v":0},{"$f":"IF(B754=1,0,IF(C754=1,ROUND(OFFSET(Input!$W$27,B754,0,1,1)*AVERAGE($AI$5,$AL$5:$AL752),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),OFFSET(Input!$G$27,B754,0,1,1)-AE754,0)","v":0},{"$f":"IF(AND(C754=1,OFFSET(Input!$G$27,B754,0,1,1)>0),MIN(OFFSET(Input!$G$27,B754,0,1,1),AP753),0)","v":0},0,0,0,0,0,0,0,-18405020.9365808,-18577665.9365808,-18482120.762283601,-18482120.762283601,{"$f":"IF(A754=\"\",\"\",AL754-ROUND(AL754*OFFSET(Input!$S$27,$B754,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A754=\"\",\"\",ROUND(AP754*(1-OFFSET(Input!$T$27,MIN(B754,10),0,1,1)),2*FEE_rounding))","v":-18482120.762283601},-12982120.762283601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A754=1,PMF_1st=0),0,ROUND(IF(A754=1,AI754,AL753)*OFFSET(Input!$O$27,IF(A754=121,-1,0)+MIN(B754,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A754=1,PMF_1st=0),0,IF(SUM($K$5:$L754)-$AU753>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B753,B754),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C754-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B754,99),0,1,1))*VLOOKUP($B754,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[751,63,7,null,102,{"$f":"IF(A755=\"\",\"\",IF(A755=1,Age_Full_Month,IF(F754=11,0,F754+1)))","v":6},102,0,{"$f":"IF(A755=\"\",\"\",IF(AND(F755=11,G755=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H755-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C755-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B755,99),0,1,1)*K755,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*L755,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B755,0,1,1)*M755,FEE_rounding)","v":0},0,0,{"$f":"IF(C755>=1,ROUND(K755*OFFSET(Input!$U$27,B755,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B755=1,0,IF($C755>=1,ROUND(OFFSET(Input!$X$27,B755,0,1,1)*AL754,AV_rounding),0))","v":0},{"$f":"IF(B755=1,0,IF(C755=1,ROUND(OFFSET(Input!$W$27,B755,0,1,1)*AVERAGE($AI$5,$AL$5:$AL753),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),OFFSET(Input!$G$27,B755,0,1,1)-AE755,0)","v":0},{"$f":"IF(AND(C755=1,OFFSET(Input!$G$27,B755,0,1,1)>0),MIN(OFFSET(Input!$G$27,B755,0,1,1),AP754),0)","v":0},0,0,0,0,0,0,0,-18482120.762283601,-18654765.762283601,-18558824.062593501,-18558824.062593501,{"$f":"IF(A755=\"\",\"\",AL755-ROUND(AL755*OFFSET(Input!$S$27,$B755,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A755=\"\",\"\",ROUND(AP755*(1-OFFSET(Input!$T$27,MIN(B755,10),0,1,1)),2*FEE_rounding))","v":-18558824.062593501},-13058824.062593501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A755=1,PMF_1st=0),0,ROUND(IF(A755=1,AI755,AL754)*OFFSET(Input!$O$27,IF(A755=121,-1,0)+MIN(B755,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A755=1,PMF_1st=0),0,IF(SUM($K$5:$L755)-$AU754>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B754,B755),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C755-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B755,99),0,1,1))*VLOOKUP($B755,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[752,63,8,null,102,{"$f":"IF(A756=\"\",\"\",IF(A756=1,Age_Full_Month,IF(F755=11,0,F755+1)))","v":7},102,0,{"$f":"IF(A756=\"\",\"\",IF(AND(F756=11,G756=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H756-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C756-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B756,99),0,1,1)*K756,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*L756,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B756,0,1,1)*M756,FEE_rounding)","v":0},0,0,{"$f":"IF(C756>=1,ROUND(K756*OFFSET(Input!$U$27,B756,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B756=1,0,IF($C756>=1,ROUND(OFFSET(Input!$X$27,B756,0,1,1)*AL755,AV_rounding),0))","v":0},{"$f":"IF(B756=1,0,IF(C756=1,ROUND(OFFSET(Input!$W$27,B756,0,1,1)*AVERAGE($AI$5,$AL$5:$AL754),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),OFFSET(Input!$G$27,B756,0,1,1)-AE756,0)","v":0},{"$f":"IF(AND(C756=1,OFFSET(Input!$G$27,B756,0,1,1)>0),MIN(OFFSET(Input!$G$27,B756,0,1,1),AP755),0)","v":0},0,0,0,0,0,0,0,-18558824.062593501,-18731469.062593501,-18635132.876845699,-18635132.876845699,{"$f":"IF(A756=\"\",\"\",AL756-ROUND(AL756*OFFSET(Input!$S$27,$B756,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A756=\"\",\"\",ROUND(AP756*(1-OFFSET(Input!$T$27,MIN(B756,10),0,1,1)),2*FEE_rounding))","v":-18635132.876845699},-13135132.876845699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A756=1,PMF_1st=0),0,ROUND(IF(A756=1,AI756,AL755)*OFFSET(Input!$O$27,IF(A756=121,-1,0)+MIN(B756,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A756=1,PMF_1st=0),0,IF(SUM($K$5:$L756)-$AU755>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B755,B756),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C756-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B756,99),0,1,1))*VLOOKUP($B756,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[753,63,9,null,102,{"$f":"IF(A757=\"\",\"\",IF(A757=1,Age_Full_Month,IF(F756=11,0,F756+1)))","v":8},102,0,{"$f":"IF(A757=\"\",\"\",IF(AND(F757=11,G757=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H757-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C757-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B757,99),0,1,1)*K757,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*L757,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B757,0,1,1)*M757,FEE_rounding)","v":0},0,0,{"$f":"IF(C757>=1,ROUND(K757*OFFSET(Input!$U$27,B757,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B757=1,0,IF($C757>=1,ROUND(OFFSET(Input!$X$27,B757,0,1,1)*AL756,AV_rounding),0))","v":0},{"$f":"IF(B757=1,0,IF(C757=1,ROUND(OFFSET(Input!$W$27,B757,0,1,1)*AVERAGE($AI$5,$AL$5:$AL755),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),OFFSET(Input!$G$27,B757,0,1,1)-AE757,0)","v":0},{"$f":"IF(AND(C757=1,OFFSET(Input!$G$27,B757,0,1,1)>0),MIN(OFFSET(Input!$G$27,B757,0,1,1),AP756),0)","v":0},0,0,0,0,0,0,0,-18635132.876845699,-18807777.876845699,-18711049.233886998,-18711049.233886998,{"$f":"IF(A757=\"\",\"\",AL757-ROUND(AL757*OFFSET(Input!$S$27,$B757,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A757=\"\",\"\",ROUND(AP757*(1-OFFSET(Input!$T$27,MIN(B757,10),0,1,1)),2*FEE_rounding))","v":-18711049.233886998},-13211049.233886998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A757=1,PMF_1st=0),0,ROUND(IF(A757=1,AI757,AL756)*OFFSET(Input!$O$27,IF(A757=121,-1,0)+MIN(B757,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A757=1,PMF_1st=0),0,IF(SUM($K$5:$L757)-$AU756>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B756,B757),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C757-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B757,99),0,1,1))*VLOOKUP($B757,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[754,63,10,null,102,{"$f":"IF(A758=\"\",\"\",IF(A758=1,Age_Full_Month,IF(F757=11,0,F757+1)))","v":9},102,0,{"$f":"IF(A758=\"\",\"\",IF(AND(F758=11,G758=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H758-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C758-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B758,99),0,1,1)*K758,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*L758,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B758,0,1,1)*M758,FEE_rounding)","v":0},0,0,{"$f":"IF(C758>=1,ROUND(K758*OFFSET(Input!$U$27,B758,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B758=1,0,IF($C758>=1,ROUND(OFFSET(Input!$X$27,B758,0,1,1)*AL757,AV_rounding),0))","v":0},{"$f":"IF(B758=1,0,IF(C758=1,ROUND(OFFSET(Input!$W$27,B758,0,1,1)*AVERAGE($AI$5,$AL$5:$AL756),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),OFFSET(Input!$G$27,B758,0,1,1)-AE758,0)","v":0},{"$f":"IF(AND(C758=1,OFFSET(Input!$G$27,B758,0,1,1)>0),MIN(OFFSET(Input!$G$27,B758,0,1,1),AP757),0)","v":0},0,0,0,0,0,0,0,-18711049.233886998,-18883694.233886998,-18786575.1521299,-18786575.1521299,{"$f":"IF(A758=\"\",\"\",AL758-ROUND(AL758*OFFSET(Input!$S$27,$B758,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A758=\"\",\"\",ROUND(AP758*(1-OFFSET(Input!$T$27,MIN(B758,10),0,1,1)),2*FEE_rounding))","v":-18786575.1521299},-13286575.1521299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A758=1,PMF_1st=0),0,ROUND(IF(A758=1,AI758,AL757)*OFFSET(Input!$O$27,IF(A758=121,-1,0)+MIN(B758,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A758=1,PMF_1st=0),0,IF(SUM($K$5:$L758)-$AU757>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B757,B758),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C758-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B758,99),0,1,1))*VLOOKUP($B758,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[755,63,11,null,102,{"$f":"IF(A759=\"\",\"\",IF(A759=1,Age_Full_Month,IF(F758=11,0,F758+1)))","v":10},102,0,{"$f":"IF(A759=\"\",\"\",IF(AND(F759=11,G759=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H759-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C759-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B759,99),0,1,1)*K759,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*L759,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B759,0,1,1)*M759,FEE_rounding)","v":0},0,0,{"$f":"IF(C759>=1,ROUND(K759*OFFSET(Input!$U$27,B759,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B759=1,0,IF($C759>=1,ROUND(OFFSET(Input!$X$27,B759,0,1,1)*AL758,AV_rounding),0))","v":0},{"$f":"IF(B759=1,0,IF(C759=1,ROUND(OFFSET(Input!$W$27,B759,0,1,1)*AVERAGE($AI$5,$AL$5:$AL757),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),OFFSET(Input!$G$27,B759,0,1,1)-AE759,0)","v":0},{"$f":"IF(AND(C759=1,OFFSET(Input!$G$27,B759,0,1,1)>0),MIN(OFFSET(Input!$G$27,B759,0,1,1),AP758),0)","v":0},0,0,0,0,0,0,0,-18786575.1521299,-18959220.1521299,-18861712.6396061,-18861712.6396061,{"$f":"IF(A759=\"\",\"\",AL759-ROUND(AL759*OFFSET(Input!$S$27,$B759,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A759=\"\",\"\",ROUND(AP759*(1-OFFSET(Input!$T$27,MIN(B759,10),0,1,1)),2*FEE_rounding))","v":-18861712.6396061},-13361712.6396061,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A759=1,PMF_1st=0),0,ROUND(IF(A759=1,AI759,AL758)*OFFSET(Input!$O$27,IF(A759=121,-1,0)+MIN(B759,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A759=1,PMF_1st=0),0,IF(SUM($K$5:$L759)-$AU758>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B758,B759),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C759-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B759,99),0,1,1))*VLOOKUP($B759,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[756,63,12,null,102,{"$f":"IF(A760=\"\",\"\",IF(A760=1,Age_Full_Month,IF(F759=11,0,F759+1)))","v":11},102,0,{"$f":"IF(A760=\"\",\"\",IF(AND(F760=11,G760=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H760-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C760-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B760,99),0,1,1)*K760,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*L760,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B760,0,1,1)*M760,FEE_rounding)","v":0},0,0,{"$f":"IF(C760>=1,ROUND(K760*OFFSET(Input!$U$27,B760,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B760=1,0,IF($C760>=1,ROUND(OFFSET(Input!$X$27,B760,0,1,1)*AL759,AV_rounding),0))","v":0},{"$f":"IF(B760=1,0,IF(C760=1,ROUND(OFFSET(Input!$W$27,B760,0,1,1)*AVERAGE($AI$5,$AL$5:$AL758),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),OFFSET(Input!$G$27,B760,0,1,1)-AE760,0)","v":0},{"$f":"IF(AND(C760=1,OFFSET(Input!$G$27,B760,0,1,1)>0),MIN(OFFSET(Input!$G$27,B760,0,1,1),AP759),0)","v":0},0,0,0,0,0,0,0,-18861712.6396061,-19034357.6396061,-18936463.6940201,-18936463.6940201,{"$f":"IF(A760=\"\",\"\",AL760-ROUND(AL760*OFFSET(Input!$S$27,$B760,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A760=\"\",\"\",ROUND(AP760*(1-OFFSET(Input!$T$27,MIN(B760,10),0,1,1)),2*FEE_rounding))","v":-18936463.6940201},-13436463.6940201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A760=1,PMF_1st=0),0,ROUND(IF(A760=1,AI760,AL759)*OFFSET(Input!$O$27,IF(A760=121,-1,0)+MIN(B760,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A760=1,PMF_1st=0),0,IF(SUM($K$5:$L760)-$AU759>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B759,B760),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C760-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B760,99),0,1,1))*VLOOKUP($B760,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[757,64,1,null,103,{"$f":"IF(A761=\"\",\"\",IF(A761=1,Age_Full_Month,IF(F760=11,0,F760+1)))","v":0},103,0,{"$f":"IF(A761=\"\",\"\",IF(AND(F761=11,G761=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H761-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C761-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B761,99),0,1,1)*K761,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*L761,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B761,0,1,1)*M761,FEE_rounding)","v":0},0,0,{"$f":"IF(C761>=1,ROUND(K761*OFFSET(Input!$U$27,B761,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B761=1,0,IF($C761>=1,ROUND(OFFSET(Input!$X$27,B761,0,1,1)*AL760,AV_rounding),0))","v":0},{"$f":"IF(B761=1,0,IF(C761=1,ROUND(OFFSET(Input!$W$27,B761,0,1,1)*AVERAGE($AI$5,$AL$5:$AL759),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),OFFSET(Input!$G$27,B761,0,1,1)-AE761,0)","v":0},{"$f":"IF(AND(C761=1,OFFSET(Input!$G$27,B761,0,1,1)>0),MIN(OFFSET(Input!$G$27,B761,0,1,1),AP760),0)","v":0},0,0,0,0,0,0,0,-18936463.6940201,-19109108.6940201,-19010830.302802101,-19010830.302802101,{"$f":"IF(A761=\"\",\"\",AL761-ROUND(AL761*OFFSET(Input!$S$27,$B761,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A761=\"\",\"\",ROUND(AP761*(1-OFFSET(Input!$T$27,MIN(B761,10),0,1,1)),2*FEE_rounding))","v":-19010830.302802101},-13510830.302802101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A761=1,PMF_1st=0),0,ROUND(IF(A761=1,AI761,AL760)*OFFSET(Input!$O$27,IF(A761=121,-1,0)+MIN(B761,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A761=1,PMF_1st=0),0,IF(SUM($K$5:$L761)-$AU760>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B760,B761),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C761-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B761,99),0,1,1))*VLOOKUP($B761,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[758,64,2,null,103,{"$f":"IF(A762=\"\",\"\",IF(A762=1,Age_Full_Month,IF(F761=11,0,F761+1)))","v":1},103,0,{"$f":"IF(A762=\"\",\"\",IF(AND(F762=11,G762=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H762-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C762-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B762,99),0,1,1)*K762,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*L762,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B762,0,1,1)*M762,FEE_rounding)","v":0},0,0,{"$f":"IF(C762>=1,ROUND(K762*OFFSET(Input!$U$27,B762,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B762=1,0,IF($C762>=1,ROUND(OFFSET(Input!$X$27,B762,0,1,1)*AL761,AV_rounding),0))","v":0},{"$f":"IF(B762=1,0,IF(C762=1,ROUND(OFFSET(Input!$W$27,B762,0,1,1)*AVERAGE($AI$5,$AL$5:$AL760),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),OFFSET(Input!$G$27,B762,0,1,1)-AE762,0)","v":0},{"$f":"IF(AND(C762=1,OFFSET(Input!$G$27,B762,0,1,1)>0),MIN(OFFSET(Input!$G$27,B762,0,1,1),AP761),0)","v":0},0,0,0,0,0,0,0,-19010830.302802101,-19183475.302802101,-19084814.443160798,-19084814.443160798,{"$f":"IF(A762=\"\",\"\",AL762-ROUND(AL762*OFFSET(Input!$S$27,$B762,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A762=\"\",\"\",ROUND(AP762*(1-OFFSET(Input!$T$27,MIN(B762,10),0,1,1)),2*FEE_rounding))","v":-19084814.443160798},-13584814.443160798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A762=1,PMF_1st=0),0,ROUND(IF(A762=1,AI762,AL761)*OFFSET(Input!$O$27,IF(A762=121,-1,0)+MIN(B762,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A762=1,PMF_1st=0),0,IF(SUM($K$5:$L762)-$AU761>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B761,B762),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C762-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B762,99),0,1,1))*VLOOKUP($B762,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[759,64,3,null,103,{"$f":"IF(A763=\"\",\"\",IF(A763=1,Age_Full_Month,IF(F762=11,0,F762+1)))","v":2},103,0,{"$f":"IF(A763=\"\",\"\",IF(AND(F763=11,G763=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H763-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C763-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B763,99),0,1,1)*K763,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*L763,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B763,0,1,1)*M763,FEE_rounding)","v":0},0,0,{"$f":"IF(C763>=1,ROUND(K763*OFFSET(Input!$U$27,B763,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B763=1,0,IF($C763>=1,ROUND(OFFSET(Input!$X$27,B763,0,1,1)*AL762,AV_rounding),0))","v":0},{"$f":"IF(B763=1,0,IF(C763=1,ROUND(OFFSET(Input!$W$27,B763,0,1,1)*AVERAGE($AI$5,$AL$5:$AL761),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),OFFSET(Input!$G$27,B763,0,1,1)-AE763,0)","v":0},{"$f":"IF(AND(C763=1,OFFSET(Input!$G$27,B763,0,1,1)>0),MIN(OFFSET(Input!$G$27,B763,0,1,1),AP762),0)","v":0},0,0,0,0,0,0,0,-19084814.443160798,-19257459.443160798,-19158418.082136299,-19158418.082136299,{"$f":"IF(A763=\"\",\"\",AL763-ROUND(AL763*OFFSET(Input!$S$27,$B763,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A763=\"\",\"\",ROUND(AP763*(1-OFFSET(Input!$T$27,MIN(B763,10),0,1,1)),2*FEE_rounding))","v":-19158418.082136299},-13658418.082136299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A763=1,PMF_1st=0),0,ROUND(IF(A763=1,AI763,AL762)*OFFSET(Input!$O$27,IF(A763=121,-1,0)+MIN(B763,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A763=1,PMF_1st=0),0,IF(SUM($K$5:$L763)-$AU762>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B762,B763),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C763-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B763,99),0,1,1))*VLOOKUP($B763,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[760,64,4,null,103,{"$f":"IF(A764=\"\",\"\",IF(A764=1,Age_Full_Month,IF(F763=11,0,F763+1)))","v":3},103,0,{"$f":"IF(A764=\"\",\"\",IF(AND(F764=11,G764=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H764-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C764-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B764,99),0,1,1)*K764,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*L764,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B764,0,1,1)*M764,FEE_rounding)","v":0},0,0,{"$f":"IF(C764>=1,ROUND(K764*OFFSET(Input!$U$27,B764,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B764=1,0,IF($C764>=1,ROUND(OFFSET(Input!$X$27,B764,0,1,1)*AL763,AV_rounding),0))","v":0},{"$f":"IF(B764=1,0,IF(C764=1,ROUND(OFFSET(Input!$W$27,B764,0,1,1)*AVERAGE($AI$5,$AL$5:$AL762),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),OFFSET(Input!$G$27,B764,0,1,1)-AE764,0)","v":0},{"$f":"IF(AND(C764=1,OFFSET(Input!$G$27,B764,0,1,1)>0),MIN(OFFSET(Input!$G$27,B764,0,1,1),AP763),0)","v":0},0,0,0,0,0,0,0,-19158418.082136299,-19331063.082136299,-19231643.1766521,-19231643.1766521,{"$f":"IF(A764=\"\",\"\",AL764-ROUND(AL764*OFFSET(Input!$S$27,$B764,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A764=\"\",\"\",ROUND(AP764*(1-OFFSET(Input!$T$27,MIN(B764,10),0,1,1)),2*FEE_rounding))","v":-19231643.1766521},-13731643.1766521,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A764=1,PMF_1st=0),0,ROUND(IF(A764=1,AI764,AL763)*OFFSET(Input!$O$27,IF(A764=121,-1,0)+MIN(B764,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A764=1,PMF_1st=0),0,IF(SUM($K$5:$L764)-$AU763>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B763,B764),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C764-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B764,99),0,1,1))*VLOOKUP($B764,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[761,64,5,null,103,{"$f":"IF(A765=\"\",\"\",IF(A765=1,Age_Full_Month,IF(F764=11,0,F764+1)))","v":4},103,0,{"$f":"IF(A765=\"\",\"\",IF(AND(F765=11,G765=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H765-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C765-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B765,99),0,1,1)*K765,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*L765,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B765,0,1,1)*M765,FEE_rounding)","v":0},0,0,{"$f":"IF(C765>=1,ROUND(K765*OFFSET(Input!$U$27,B765,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B765=1,0,IF($C765>=1,ROUND(OFFSET(Input!$X$27,B765,0,1,1)*AL764,AV_rounding),0))","v":0},{"$f":"IF(B765=1,0,IF(C765=1,ROUND(OFFSET(Input!$W$27,B765,0,1,1)*AVERAGE($AI$5,$AL$5:$AL763),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),OFFSET(Input!$G$27,B765,0,1,1)-AE765,0)","v":0},{"$f":"IF(AND(C765=1,OFFSET(Input!$G$27,B765,0,1,1)>0),MIN(OFFSET(Input!$G$27,B765,0,1,1),AP764),0)","v":0},0,0,0,0,0,0,0,-19231643.1766521,-19404288.1766521,-19304491.673567198,-19304491.673567198,{"$f":"IF(A765=\"\",\"\",AL765-ROUND(AL765*OFFSET(Input!$S$27,$B765,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A765=\"\",\"\",ROUND(AP765*(1-OFFSET(Input!$T$27,MIN(B765,10),0,1,1)),2*FEE_rounding))","v":-19304491.673567198},-13804491.673567198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A765=1,PMF_1st=0),0,ROUND(IF(A765=1,AI765,AL764)*OFFSET(Input!$O$27,IF(A765=121,-1,0)+MIN(B765,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A765=1,PMF_1st=0),0,IF(SUM($K$5:$L765)-$AU764>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B764,B765),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C765-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B765,99),0,1,1))*VLOOKUP($B765,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[762,64,6,null,103,{"$f":"IF(A766=\"\",\"\",IF(A766=1,Age_Full_Month,IF(F765=11,0,F765+1)))","v":5},103,0,{"$f":"IF(A766=\"\",\"\",IF(AND(F766=11,G766=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H766-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C766-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B766,99),0,1,1)*K766,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*L766,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B766,0,1,1)*M766,FEE_rounding)","v":0},0,0,{"$f":"IF(C766>=1,ROUND(K766*OFFSET(Input!$U$27,B766,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B766=1,0,IF($C766>=1,ROUND(OFFSET(Input!$X$27,B766,0,1,1)*AL765,AV_rounding),0))","v":0},{"$f":"IF(B766=1,0,IF(C766=1,ROUND(OFFSET(Input!$W$27,B766,0,1,1)*AVERAGE($AI$5,$AL$5:$AL764),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),OFFSET(Input!$G$27,B766,0,1,1)-AE766,0)","v":0},{"$f":"IF(AND(C766=1,OFFSET(Input!$G$27,B766,0,1,1)>0),MIN(OFFSET(Input!$G$27,B766,0,1,1),AP765),0)","v":0},0,0,0,0,0,0,0,-19304491.673567198,-19477136.673567198,-19376965.509727899,-19376965.509727899,{"$f":"IF(A766=\"\",\"\",AL766-ROUND(AL766*OFFSET(Input!$S$27,$B766,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A766=\"\",\"\",ROUND(AP766*(1-OFFSET(Input!$T$27,MIN(B766,10),0,1,1)),2*FEE_rounding))","v":-19376965.509727899},-13876965.509727899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A766=1,PMF_1st=0),0,ROUND(IF(A766=1,AI766,AL765)*OFFSET(Input!$O$27,IF(A766=121,-1,0)+MIN(B766,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A766=1,PMF_1st=0),0,IF(SUM($K$5:$L766)-$AU765>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B765,B766),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C766-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B766,99),0,1,1))*VLOOKUP($B766,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[763,64,7,null,103,{"$f":"IF(A767=\"\",\"\",IF(A767=1,Age_Full_Month,IF(F766=11,0,F766+1)))","v":6},103,0,{"$f":"IF(A767=\"\",\"\",IF(AND(F767=11,G767=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H767-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C767-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B767,99),0,1,1)*K767,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*L767,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B767,0,1,1)*M767,FEE_rounding)","v":0},0,0,{"$f":"IF(C767>=1,ROUND(K767*OFFSET(Input!$U$27,B767,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B767=1,0,IF($C767>=1,ROUND(OFFSET(Input!$X$27,B767,0,1,1)*AL766,AV_rounding),0))","v":0},{"$f":"IF(B767=1,0,IF(C767=1,ROUND(OFFSET(Input!$W$27,B767,0,1,1)*AVERAGE($AI$5,$AL$5:$AL765),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),OFFSET(Input!$G$27,B767,0,1,1)-AE767,0)","v":0},{"$f":"IF(AND(C767=1,OFFSET(Input!$G$27,B767,0,1,1)>0),MIN(OFFSET(Input!$G$27,B767,0,1,1),AP766),0)","v":0},0,0,0,0,0,0,0,-19376965.509727899,-19549610.509727899,-19449066.6120192,-19449066.6120192,{"$f":"IF(A767=\"\",\"\",AL767-ROUND(AL767*OFFSET(Input!$S$27,$B767,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A767=\"\",\"\",ROUND(AP767*(1-OFFSET(Input!$T$27,MIN(B767,10),0,1,1)),2*FEE_rounding))","v":-19449066.6120192},-13949066.6120192,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A767=1,PMF_1st=0),0,ROUND(IF(A767=1,AI767,AL766)*OFFSET(Input!$O$27,IF(A767=121,-1,0)+MIN(B767,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A767=1,PMF_1st=0),0,IF(SUM($K$5:$L767)-$AU766>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B766,B767),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C767-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B767,99),0,1,1))*VLOOKUP($B767,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[764,64,8,null,103,{"$f":"IF(A768=\"\",\"\",IF(A768=1,Age_Full_Month,IF(F767=11,0,F767+1)))","v":7},103,0,{"$f":"IF(A768=\"\",\"\",IF(AND(F768=11,G768=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H768-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C768-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B768,99),0,1,1)*K768,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*L768,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B768,0,1,1)*M768,FEE_rounding)","v":0},0,0,{"$f":"IF(C768>=1,ROUND(K768*OFFSET(Input!$U$27,B768,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B768=1,0,IF($C768>=1,ROUND(OFFSET(Input!$X$27,B768,0,1,1)*AL767,AV_rounding),0))","v":0},{"$f":"IF(B768=1,0,IF(C768=1,ROUND(OFFSET(Input!$W$27,B768,0,1,1)*AVERAGE($AI$5,$AL$5:$AL766),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),OFFSET(Input!$G$27,B768,0,1,1)-AE768,0)","v":0},{"$f":"IF(AND(C768=1,OFFSET(Input!$G$27,B768,0,1,1)>0),MIN(OFFSET(Input!$G$27,B768,0,1,1),AP767),0)","v":0},0,0,0,0,0,0,0,-19449066.6120192,-19621711.6120192,-19520796.897416301,-19520796.897416301,{"$f":"IF(A768=\"\",\"\",AL768-ROUND(AL768*OFFSET(Input!$S$27,$B768,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A768=\"\",\"\",ROUND(AP768*(1-OFFSET(Input!$T$27,MIN(B768,10),0,1,1)),2*FEE_rounding))","v":-19520796.897416301},-14020796.897416301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A768=1,PMF_1st=0),0,ROUND(IF(A768=1,AI768,AL767)*OFFSET(Input!$O$27,IF(A768=121,-1,0)+MIN(B768,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A768=1,PMF_1st=0),0,IF(SUM($K$5:$L768)-$AU767>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B767,B768),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C768-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B768,99),0,1,1))*VLOOKUP($B768,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[765,64,9,null,103,{"$f":"IF(A769=\"\",\"\",IF(A769=1,Age_Full_Month,IF(F768=11,0,F768+1)))","v":8},103,0,{"$f":"IF(A769=\"\",\"\",IF(AND(F769=11,G769=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H769-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C769-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B769,99),0,1,1)*K769,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*L769,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B769,0,1,1)*M769,FEE_rounding)","v":0},0,0,{"$f":"IF(C769>=1,ROUND(K769*OFFSET(Input!$U$27,B769,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B769=1,0,IF($C769>=1,ROUND(OFFSET(Input!$X$27,B769,0,1,1)*AL768,AV_rounding),0))","v":0},{"$f":"IF(B769=1,0,IF(C769=1,ROUND(OFFSET(Input!$W$27,B769,0,1,1)*AVERAGE($AI$5,$AL$5:$AL767),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),OFFSET(Input!$G$27,B769,0,1,1)-AE769,0)","v":0},{"$f":"IF(AND(C769=1,OFFSET(Input!$G$27,B769,0,1,1)>0),MIN(OFFSET(Input!$G$27,B769,0,1,1),AP768),0)","v":0},0,0,0,0,0,0,0,-19520796.897416301,-19693441.897416301,-19592158.273035102,-19592158.273035102,{"$f":"IF(A769=\"\",\"\",AL769-ROUND(AL769*OFFSET(Input!$S$27,$B769,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A769=\"\",\"\",ROUND(AP769*(1-OFFSET(Input!$T$27,MIN(B769,10),0,1,1)),2*FEE_rounding))","v":-19592158.273035102},-14092158.273035102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A769=1,PMF_1st=0),0,ROUND(IF(A769=1,AI769,AL768)*OFFSET(Input!$O$27,IF(A769=121,-1,0)+MIN(B769,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A769=1,PMF_1st=0),0,IF(SUM($K$5:$L769)-$AU768>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B768,B769),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C769-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B769,99),0,1,1))*VLOOKUP($B769,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[766,64,10,null,103,{"$f":"IF(A770=\"\",\"\",IF(A770=1,Age_Full_Month,IF(F769=11,0,F769+1)))","v":9},103,0,{"$f":"IF(A770=\"\",\"\",IF(AND(F770=11,G770=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H770-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C770-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B770,99),0,1,1)*K770,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*L770,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B770,0,1,1)*M770,FEE_rounding)","v":0},0,0,{"$f":"IF(C770>=1,ROUND(K770*OFFSET(Input!$U$27,B770,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B770=1,0,IF($C770>=1,ROUND(OFFSET(Input!$X$27,B770,0,1,1)*AL769,AV_rounding),0))","v":0},{"$f":"IF(B770=1,0,IF(C770=1,ROUND(OFFSET(Input!$W$27,B770,0,1,1)*AVERAGE($AI$5,$AL$5:$AL768),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),OFFSET(Input!$G$27,B770,0,1,1)-AE770,0)","v":0},{"$f":"IF(AND(C770=1,OFFSET(Input!$G$27,B770,0,1,1)>0),MIN(OFFSET(Input!$G$27,B770,0,1,1),AP769),0)","v":0},0,0,0,0,0,0,0,-19592158.273035102,-19764803.273035102,-19663152.6361834,-19663152.6361834,{"$f":"IF(A770=\"\",\"\",AL770-ROUND(AL770*OFFSET(Input!$S$27,$B770,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A770=\"\",\"\",ROUND(AP770*(1-OFFSET(Input!$T$27,MIN(B770,10),0,1,1)),2*FEE_rounding))","v":-19663152.6361834},-14163152.6361834,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A770=1,PMF_1st=0),0,ROUND(IF(A770=1,AI770,AL769)*OFFSET(Input!$O$27,IF(A770=121,-1,0)+MIN(B770,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A770=1,PMF_1st=0),0,IF(SUM($K$5:$L770)-$AU769>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B769,B770),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C770-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B770,99),0,1,1))*VLOOKUP($B770,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[767,64,11,null,103,{"$f":"IF(A771=\"\",\"\",IF(A771=1,Age_Full_Month,IF(F770=11,0,F770+1)))","v":10},103,0,{"$f":"IF(A771=\"\",\"\",IF(AND(F771=11,G771=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H771-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C771-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B771,99),0,1,1)*K771,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*L771,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B771,0,1,1)*M771,FEE_rounding)","v":0},0,0,{"$f":"IF(C771>=1,ROUND(K771*OFFSET(Input!$U$27,B771,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B771=1,0,IF($C771>=1,ROUND(OFFSET(Input!$X$27,B771,0,1,1)*AL770,AV_rounding),0))","v":0},{"$f":"IF(B771=1,0,IF(C771=1,ROUND(OFFSET(Input!$W$27,B771,0,1,1)*AVERAGE($AI$5,$AL$5:$AL769),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),OFFSET(Input!$G$27,B771,0,1,1)-AE771,0)","v":0},{"$f":"IF(AND(C771=1,OFFSET(Input!$G$27,B771,0,1,1)>0),MIN(OFFSET(Input!$G$27,B771,0,1,1),AP770),0)","v":0},0,0,0,0,0,0,0,-19663152.6361834,-19835797.6361834,-19733781.874411099,-19733781.874411099,{"$f":"IF(A771=\"\",\"\",AL771-ROUND(AL771*OFFSET(Input!$S$27,$B771,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A771=\"\",\"\",ROUND(AP771*(1-OFFSET(Input!$T$27,MIN(B771,10),0,1,1)),2*FEE_rounding))","v":-19733781.874411099},-14233781.874411099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A771=1,PMF_1st=0),0,ROUND(IF(A771=1,AI771,AL770)*OFFSET(Input!$O$27,IF(A771=121,-1,0)+MIN(B771,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A771=1,PMF_1st=0),0,IF(SUM($K$5:$L771)-$AU770>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B770,B771),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C771-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B771,99),0,1,1))*VLOOKUP($B771,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[768,64,12,null,103,{"$f":"IF(A772=\"\",\"\",IF(A772=1,Age_Full_Month,IF(F771=11,0,F771+1)))","v":11},103,0,{"$f":"IF(A772=\"\",\"\",IF(AND(F772=11,G772=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H772-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C772-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B772,99),0,1,1)*K772,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*L772,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B772,0,1,1)*M772,FEE_rounding)","v":0},0,0,{"$f":"IF(C772>=1,ROUND(K772*OFFSET(Input!$U$27,B772,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B772=1,0,IF($C772>=1,ROUND(OFFSET(Input!$X$27,B772,0,1,1)*AL771,AV_rounding),0))","v":0},{"$f":"IF(B772=1,0,IF(C772=1,ROUND(OFFSET(Input!$W$27,B772,0,1,1)*AVERAGE($AI$5,$AL$5:$AL770),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),OFFSET(Input!$G$27,B772,0,1,1)-AE772,0)","v":0},{"$f":"IF(AND(C772=1,OFFSET(Input!$G$27,B772,0,1,1)>0),MIN(OFFSET(Input!$G$27,B772,0,1,1),AP771),0)","v":0},0,0,0,0,0,0,0,-19733781.874411099,-19906426.874411099,-19804047.865560301,-19804047.865560301,{"$f":"IF(A772=\"\",\"\",AL772-ROUND(AL772*OFFSET(Input!$S$27,$B772,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A772=\"\",\"\",ROUND(AP772*(1-OFFSET(Input!$T$27,MIN(B772,10),0,1,1)),2*FEE_rounding))","v":-19804047.865560301},-14304047.865560301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A772=1,PMF_1st=0),0,ROUND(IF(A772=1,AI772,AL771)*OFFSET(Input!$O$27,IF(A772=121,-1,0)+MIN(B772,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A772=1,PMF_1st=0),0,IF(SUM($K$5:$L772)-$AU771>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B771,B772),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C772-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B772,99),0,1,1))*VLOOKUP($B772,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[769,65,1,null,{"$f":"IF($A773=\"\",\"\",Age_Insured+B773-1)","v":104},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Month,IF(F772=11,0,F772+1)))","v":0},{"$f":"IF(A773=\"\",\"\",IF(A773=1,Age_Full_Year,IF(F772=11,G772+1,G772)))","v":104},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),DAY(EOMONTH((SignYY+INT(A773/12)+1911)&\"/\"&(IF(MOD(SignMM+A773-1,12)=0,12,MOD(SignMM+A773-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A773=\"\",\"\",IF(AND(F773=11,G773=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H773-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B773-1>=BPP,\"\",IF(AS772>0,1,0))","v":""},{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,IF(($BJ773+$AL772+$AP772+$AW773)/($BJ773+$AL772+$AP772)>$BK773,VLOOKUP($B773,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K773=0,0,IF(MOD(C773-1,12/Prem_Freq)=0,VLOOKUP(B773,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C773=1,VLOOKUP(B773,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C773-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B773,99),0,1,1)*K773,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*L773,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B773,0,1,1)*M773,FEE_rounding)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,K773-N773))","v":0},{"$f":"IF(A774=\"\",\"\",IF(K773=\"*****\",\"*****\",L773-O773+M773-P773))","v":0},{"$f":"IF(C773>=1,ROUND(K773*OFFSET(Input!$U$27,B773,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B773=1,0,IF($C773>=1,ROUND(OFFSET(Input!$X$27,B773,0,1,1)*AL772,AV_rounding),0))","v":0},{"$f":"IF(B773=1,0,IF(C773=1,ROUND(OFFSET(Input!$W$27,B773,0,1,1)*AVERAGE($AI$5,$AL$5:$AL771),AV_rounding),0))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,BA773,AI773))","v":0},{"$f":"IF(E773=\"\",\"\",IF(SUM(AI773,-V773)>BB773,BB773,SUM(AI773,-V773)))","v":0},{"$f":"IF(E773=\"\",\"\",IF(AI773>BA773+BB773,0,BA773-AI773))","v":172645},0,0,{"$f":"IF(E773=\" \",\" \",IF(Z773<BI772+BC773+BE773+BD773*0+BF773,BI772+BC773+BE773+BD773*0+BF773-BI772-Z773,0))","v":0},0,0,{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),OFFSET(Input!$G$27,B773,0,1,1)-AE773,0)","v":0},{"$f":"IF(AND(C773=1,OFFSET(Input!$G$27,B773,0,1,1)>0),MIN(OFFSET(Input!$G$27,B773,0,1,1),AP772),0)","v":0},{"$f":"IF(A774=\"\",\"\",AF772+AD773+AE773)","v":0},0,0,{"$f":"IF(A773=\"\",\"\",AL772+Q773+R773*0+IF(A773=1,0,SUM(S773:U773)))","v":0},{"$f":"IF(A773=\"\",\"\",AI773-V773-W773-Z773-AD773)","v":0},{"$f":"ROUND((AJ773-AB773)*(1+IRR_3)^(1/12)+IF(A773=1,S773,0),AV_rounding)","v":0},{"$f":"ROUND(AK773-AG773,AV_rounding)","v":0},-19804047.865560301,-19976692.865560301,{"$f":"ROUND((AN773-AC773)*(1+IRR_3)^(1/12),AV_rounding)","v":-19873952.4778153},{"$f":"ROUND(AO773-AH773,AV_rounding)","v":-19873952.4778153},{"$f":"IF(A773=\"\",\"\",AL773-ROUND(AL773*OFFSET(Input!$S$27,$B773,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A773=\"\",\"\",ROUND(AP773*(1-OFFSET(Input!$T$27,MIN(B773,10),0,1,1)),2*FEE_rounding))","v":-19873952.4778153},-14373952.4778153,0,{"$f":"IF(A774=\"\",\"\",AU772+AD773+AE773)","v":0},{"$f":"IF(A773=\"\",\"\",IF(K773=\"*****\",0,Q773+R773))","v":0},5500000,5500000,{"$f":"IF(A773=1,K773,MAX(AY772+K773-AD772-AE772,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ773/100000*VLOOKUP(Age_Insured+B773-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I773>0,I773/H773,1),2*FEE_rounding)*IF(G774>14,1,0)*IF(AND(I773=0,H773>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A773=1,PMF_1st=0),0,ROUND(IF(A773=1,AI773,AL772)*OFFSET(Input!$O$27,IF(A773=121,-1,0)+MIN(B773,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A773=1,PMF_1st=0),0,IF(SUM($K$5:$L773)-$AU772>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B772,B773),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C773-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B773,99),0,1,1))*VLOOKUP($B773,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A773+1","v":770},{"$f":"IF($A774=\"\",\"\",INT((A774-1)/12)+1)","v":65},{"$f":"IF($A774=\"\",\"\",MOD((A774-1),12)+1)","v":2},null,104,{"$f":"IF(A774=\"\",\"\",IF(A774=1,Age_Full_Month,IF(F773=11,0,F773+1)))","v":1},104,0,{"$f":"IF(A774=\"\",\"\",IF(AND(F774=11,G774=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H774-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C774-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B774,99),0,1,1)*K774,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*L774,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B774,0,1,1)*M774,FEE_rounding)","v":0},0,0,{"$f":"IF(C774>=1,ROUND(K774*OFFSET(Input!$U$27,B774,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B774=1,0,IF($C774>=1,ROUND(OFFSET(Input!$X$27,B774,0,1,1)*AL773,AV_rounding),0))","v":0},{"$f":"IF(B774=1,0,IF(C774=1,ROUND(OFFSET(Input!$W$27,B774,0,1,1)*AVERAGE($AI$5,$AL$5:$AL772),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q774+R774","v":0},{"$f":"IF(E774=\" \",\" \",IF(AI774+AM774-V774>BI773+BC774+BD774+BF774+BE774,BI773+BC774+BD774+BF774+BE774,MAX(AI774+AM774-V774,0)))","v":0},0,{"$f":"BG774","v":0},0,{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),OFFSET(Input!$G$27,B774,0,1,1)-AE774,0)","v":0},{"$f":"IF(AND(C774=1,OFFSET(Input!$G$27,B774,0,1,1)>0),MIN(OFFSET(Input!$G$27,B774,0,1,1),AP773),0)","v":0},0,0,0,0,0,0,0,{"$f":"R774+AO773","v":-19873952.4778153},{"$f":"AM774-X774-AA774-AE774","v":-20046597.4778153},-19943497.569752499,-19943497.569752499,{"$f":"IF(A774=\"\",\"\",AL774-ROUND(AL774*OFFSET(Input!$S$27,$B774,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A774=\"\",\"\",ROUND(AP774*(1-OFFSET(Input!$T$27,MIN(B774,10),0,1,1)),2*FEE_rounding))","v":-19943497.569752499},{"$f":"AW774+AL774+AP774","v":-14443497.569752499},0,0,0,{"$f":"AW773","v":5500000},{"$f":"AW774+AI774","v":5500000},3000000,{"$f":"IF(A774=\"\",\"\",AW774)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A774=1,PMF_1st=0),0,ROUND(IF(A774=1,AI774,AL773)*OFFSET(Input!$O$27,IF(A774=121,-1,0)+MIN(B774,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A774=1,PMF_1st=0),0,IF(SUM($K$5:$L774)-$AU773>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B773,B774),21),0,1,1)))","v":0},null,null,{"$f":"BI773+BC774+BD774+BE774+BF774-Z774-AA774","v":0},{"$f":"IF(MOD($C774-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B774,99),0,1,1))*VLOOKUP($B774,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E774<=30,1.9,IF($E774<=40,1.6,IF($E774<=50,1.4,IF($E774<=60,1.2,IF($E774<=70,1.1,IF($E774<=90,1.02,1))))))","v":1}]
[771,65,3,null,104,{"$f":"IF(A775=\"\",\"\",IF(A775=1,Age_Full_Month,IF(F774=11,0,F774+1)))","v":2},104,0,{"$f":"IF(A775=\"\",\"\",IF(AND(F775=11,G775=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H775-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C775-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B775,99),0,1,1)*K775,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*L775,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B775,0,1,1)*M775,FEE_rounding)","v":0},0,0,{"$f":"IF(C775>=1,ROUND(K775*OFFSET(Input!$U$27,B775,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B775=1,0,IF($C775>=1,ROUND(OFFSET(Input!$X$27,B775,0,1,1)*AL774,AV_rounding),0))","v":0},{"$f":"IF(B775=1,0,IF(C775=1,ROUND(OFFSET(Input!$W$27,B775,0,1,1)*AVERAGE($AI$5,$AL$5:$AL773),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),OFFSET(Input!$G$27,B775,0,1,1)-AE775,0)","v":0},{"$f":"IF(AND(C775=1,OFFSET(Input!$G$27,B775,0,1,1)>0),MIN(OFFSET(Input!$G$27,B775,0,1,1),AP774),0)","v":0},0,0,0,0,0,0,0,-19943497.569752499,-20116142.569752499,-20012684.9903895,-20012684.9903895,{"$f":"IF(A775=\"\",\"\",AL775-ROUND(AL775*OFFSET(Input!$S$27,$B775,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A775=\"\",\"\",ROUND(AP775*(1-OFFSET(Input!$T$27,MIN(B775,10),0,1,1)),2*FEE_rounding))","v":-20012684.9903895},-14512684.9903895,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A775=1,PMF_1st=0),0,ROUND(IF(A775=1,AI775,AL774)*OFFSET(Input!$O$27,IF(A775=121,-1,0)+MIN(B775,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A775=1,PMF_1st=0),0,IF(SUM($K$5:$L775)-$AU774>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B774,B775),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C775-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B775,99),0,1,1))*VLOOKUP($B775,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[772,65,4,null,104,{"$f":"IF(A776=\"\",\"\",IF(A776=1,Age_Full_Month,IF(F775=11,0,F775+1)))","v":3},104,0,{"$f":"IF(A776=\"\",\"\",IF(AND(F776=11,G776=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H776-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C776-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B776,99),0,1,1)*K776,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*L776,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B776,0,1,1)*M776,FEE_rounding)","v":0},0,0,{"$f":"IF(C776>=1,ROUND(K776*OFFSET(Input!$U$27,B776,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B776=1,0,IF($C776>=1,ROUND(OFFSET(Input!$X$27,B776,0,1,1)*AL775,AV_rounding),0))","v":0},{"$f":"IF(B776=1,0,IF(C776=1,ROUND(OFFSET(Input!$W$27,B776,0,1,1)*AVERAGE($AI$5,$AL$5:$AL774),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),OFFSET(Input!$G$27,B776,0,1,1)-AE776,0)","v":0},{"$f":"IF(AND(C776=1,OFFSET(Input!$G$27,B776,0,1,1)>0),MIN(OFFSET(Input!$G$27,B776,0,1,1),AP775),0)","v":0},0,0,0,0,0,0,0,-20012684.9903895,-20185329.9903895,-20081516.579234298,-20081516.579234298,{"$f":"IF(A776=\"\",\"\",AL776-ROUND(AL776*OFFSET(Input!$S$27,$B776,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A776=\"\",\"\",ROUND(AP776*(1-OFFSET(Input!$T$27,MIN(B776,10),0,1,1)),2*FEE_rounding))","v":-20081516.579234298},-14581516.579234298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A776=1,PMF_1st=0),0,ROUND(IF(A776=1,AI776,AL775)*OFFSET(Input!$O$27,IF(A776=121,-1,0)+MIN(B776,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A776=1,PMF_1st=0),0,IF(SUM($K$5:$L776)-$AU775>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B775,B776),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C776-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B776,99),0,1,1))*VLOOKUP($B776,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[773,65,5,null,104,{"$f":"IF(A777=\"\",\"\",IF(A777=1,Age_Full_Month,IF(F776=11,0,F776+1)))","v":4},104,0,{"$f":"IF(A777=\"\",\"\",IF(AND(F777=11,G777=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H777-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C777-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B777,99),0,1,1)*K777,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*L777,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B777,0,1,1)*M777,FEE_rounding)","v":0},0,0,{"$f":"IF(C777>=1,ROUND(K777*OFFSET(Input!$U$27,B777,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B777=1,0,IF($C777>=1,ROUND(OFFSET(Input!$X$27,B777,0,1,1)*AL776,AV_rounding),0))","v":0},{"$f":"IF(B777=1,0,IF(C777=1,ROUND(OFFSET(Input!$W$27,B777,0,1,1)*AVERAGE($AI$5,$AL$5:$AL775),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),OFFSET(Input!$G$27,B777,0,1,1)-AE777,0)","v":0},{"$f":"IF(AND(C777=1,OFFSET(Input!$G$27,B777,0,1,1)>0),MIN(OFFSET(Input!$G$27,B777,0,1,1),AP776),0)","v":0},0,0,0,0,0,0,0,-20081516.579234298,-20254161.579234298,-20149994.166334499,-20149994.166334499,{"$f":"IF(A777=\"\",\"\",AL777-ROUND(AL777*OFFSET(Input!$S$27,$B777,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A777=\"\",\"\",ROUND(AP777*(1-OFFSET(Input!$T$27,MIN(B777,10),0,1,1)),2*FEE_rounding))","v":-20149994.166334499},-14649994.166334499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A777=1,PMF_1st=0),0,ROUND(IF(A777=1,AI777,AL776)*OFFSET(Input!$O$27,IF(A777=121,-1,0)+MIN(B777,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A777=1,PMF_1st=0),0,IF(SUM($K$5:$L777)-$AU776>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B776,B777),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C777-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B777,99),0,1,1))*VLOOKUP($B777,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[774,65,6,null,104,{"$f":"IF(A778=\"\",\"\",IF(A778=1,Age_Full_Month,IF(F777=11,0,F777+1)))","v":5},104,0,{"$f":"IF(A778=\"\",\"\",IF(AND(F778=11,G778=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H778-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C778-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B778,99),0,1,1)*K778,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*L778,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B778,0,1,1)*M778,FEE_rounding)","v":0},0,0,{"$f":"IF(C778>=1,ROUND(K778*OFFSET(Input!$U$27,B778,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B778=1,0,IF($C778>=1,ROUND(OFFSET(Input!$X$27,B778,0,1,1)*AL777,AV_rounding),0))","v":0},{"$f":"IF(B778=1,0,IF(C778=1,ROUND(OFFSET(Input!$W$27,B778,0,1,1)*AVERAGE($AI$5,$AL$5:$AL776),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),OFFSET(Input!$G$27,B778,0,1,1)-AE778,0)","v":0},{"$f":"IF(AND(C778=1,OFFSET(Input!$G$27,B778,0,1,1)>0),MIN(OFFSET(Input!$G$27,B778,0,1,1),AP777),0)","v":0},0,0,0,0,0,0,0,-20149994.166334499,-20322639.166334499,-20218119.572325502,-20218119.572325502,{"$f":"IF(A778=\"\",\"\",AL778-ROUND(AL778*OFFSET(Input!$S$27,$B778,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A778=\"\",\"\",ROUND(AP778*(1-OFFSET(Input!$T$27,MIN(B778,10),0,1,1)),2*FEE_rounding))","v":-20218119.572325502},-14718119.572325502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A778=1,PMF_1st=0),0,ROUND(IF(A778=1,AI778,AL777)*OFFSET(Input!$O$27,IF(A778=121,-1,0)+MIN(B778,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A778=1,PMF_1st=0),0,IF(SUM($K$5:$L778)-$AU777>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B777,B778),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C778-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B778,99),0,1,1))*VLOOKUP($B778,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[775,65,7,null,104,{"$f":"IF(A779=\"\",\"\",IF(A779=1,Age_Full_Month,IF(F778=11,0,F778+1)))","v":6},104,0,{"$f":"IF(A779=\"\",\"\",IF(AND(F779=11,G779=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H779-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C779-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B779,99),0,1,1)*K779,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*L779,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B779,0,1,1)*M779,FEE_rounding)","v":0},0,0,{"$f":"IF(C779>=1,ROUND(K779*OFFSET(Input!$U$27,B779,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B779=1,0,IF($C779>=1,ROUND(OFFSET(Input!$X$27,B779,0,1,1)*AL778,AV_rounding),0))","v":0},{"$f":"IF(B779=1,0,IF(C779=1,ROUND(OFFSET(Input!$W$27,B779,0,1,1)*AVERAGE($AI$5,$AL$5:$AL777),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),OFFSET(Input!$G$27,B779,0,1,1)-AE779,0)","v":0},{"$f":"IF(AND(C779=1,OFFSET(Input!$G$27,B779,0,1,1)>0),MIN(OFFSET(Input!$G$27,B779,0,1,1),AP778),0)","v":0},0,0,0,0,0,0,0,-20218119.572325502,-20390764.572325502,-20285894.608479399,-20285894.608479399,{"$f":"IF(A779=\"\",\"\",AL779-ROUND(AL779*OFFSET(Input!$S$27,$B779,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A779=\"\",\"\",ROUND(AP779*(1-OFFSET(Input!$T$27,MIN(B779,10),0,1,1)),2*FEE_rounding))","v":-20285894.608479399},-14785894.608479399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A779=1,PMF_1st=0),0,ROUND(IF(A779=1,AI779,AL778)*OFFSET(Input!$O$27,IF(A779=121,-1,0)+MIN(B779,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A779=1,PMF_1st=0),0,IF(SUM($K$5:$L779)-$AU778>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B778,B779),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C779-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B779,99),0,1,1))*VLOOKUP($B779,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[776,65,8,null,104,{"$f":"IF(A780=\"\",\"\",IF(A780=1,Age_Full_Month,IF(F779=11,0,F779+1)))","v":7},104,0,{"$f":"IF(A780=\"\",\"\",IF(AND(F780=11,G780=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H780-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C780-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B780,99),0,1,1)*K780,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*L780,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B780,0,1,1)*M780,FEE_rounding)","v":0},0,0,{"$f":"IF(C780>=1,ROUND(K780*OFFSET(Input!$U$27,B780,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B780=1,0,IF($C780>=1,ROUND(OFFSET(Input!$X$27,B780,0,1,1)*AL779,AV_rounding),0))","v":0},{"$f":"IF(B780=1,0,IF(C780=1,ROUND(OFFSET(Input!$W$27,B780,0,1,1)*AVERAGE($AI$5,$AL$5:$AL778),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),OFFSET(Input!$G$27,B780,0,1,1)-AE780,0)","v":0},{"$f":"IF(AND(C780=1,OFFSET(Input!$G$27,B780,0,1,1)>0),MIN(OFFSET(Input!$G$27,B780,0,1,1),AP779),0)","v":0},0,0,0,0,0,0,0,-20285894.608479399,-20458539.608479399,-20353321.076752599,-20353321.076752599,{"$f":"IF(A780=\"\",\"\",AL780-ROUND(AL780*OFFSET(Input!$S$27,$B780,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A780=\"\",\"\",ROUND(AP780*(1-OFFSET(Input!$T$27,MIN(B780,10),0,1,1)),2*FEE_rounding))","v":-20353321.076752599},-14853321.076752599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A780=1,PMF_1st=0),0,ROUND(IF(A780=1,AI780,AL779)*OFFSET(Input!$O$27,IF(A780=121,-1,0)+MIN(B780,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A780=1,PMF_1st=0),0,IF(SUM($K$5:$L780)-$AU779>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B779,B780),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C780-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B780,99),0,1,1))*VLOOKUP($B780,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[777,65,9,null,104,{"$f":"IF(A781=\"\",\"\",IF(A781=1,Age_Full_Month,IF(F780=11,0,F780+1)))","v":8},104,0,{"$f":"IF(A781=\"\",\"\",IF(AND(F781=11,G781=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H781-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C781-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B781,99),0,1,1)*K781,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*L781,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B781,0,1,1)*M781,FEE_rounding)","v":0},0,0,{"$f":"IF(C781>=1,ROUND(K781*OFFSET(Input!$U$27,B781,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B781=1,0,IF($C781>=1,ROUND(OFFSET(Input!$X$27,B781,0,1,1)*AL780,AV_rounding),0))","v":0},{"$f":"IF(B781=1,0,IF(C781=1,ROUND(OFFSET(Input!$W$27,B781,0,1,1)*AVERAGE($AI$5,$AL$5:$AL779),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),OFFSET(Input!$G$27,B781,0,1,1)-AE781,0)","v":0},{"$f":"IF(AND(C781=1,OFFSET(Input!$G$27,B781,0,1,1)>0),MIN(OFFSET(Input!$G$27,B781,0,1,1),AP780),0)","v":0},0,0,0,0,0,0,0,-20353321.076752599,-20525966.076752599,-20420400.769834299,-20420400.769834299,{"$f":"IF(A781=\"\",\"\",AL781-ROUND(AL781*OFFSET(Input!$S$27,$B781,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A781=\"\",\"\",ROUND(AP781*(1-OFFSET(Input!$T$27,MIN(B781,10),0,1,1)),2*FEE_rounding))","v":-20420400.769834299},-14920400.769834299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A781=1,PMF_1st=0),0,ROUND(IF(A781=1,AI781,AL780)*OFFSET(Input!$O$27,IF(A781=121,-1,0)+MIN(B781,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A781=1,PMF_1st=0),0,IF(SUM($K$5:$L781)-$AU780>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B780,B781),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C781-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B781,99),0,1,1))*VLOOKUP($B781,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[778,65,10,null,104,{"$f":"IF(A782=\"\",\"\",IF(A782=1,Age_Full_Month,IF(F781=11,0,F781+1)))","v":9},104,0,{"$f":"IF(A782=\"\",\"\",IF(AND(F782=11,G782=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H782-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C782-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B782,99),0,1,1)*K782,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*L782,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B782,0,1,1)*M782,FEE_rounding)","v":0},0,0,{"$f":"IF(C782>=1,ROUND(K782*OFFSET(Input!$U$27,B782,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B782=1,0,IF($C782>=1,ROUND(OFFSET(Input!$X$27,B782,0,1,1)*AL781,AV_rounding),0))","v":0},{"$f":"IF(B782=1,0,IF(C782=1,ROUND(OFFSET(Input!$W$27,B782,0,1,1)*AVERAGE($AI$5,$AL$5:$AL780),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),OFFSET(Input!$G$27,B782,0,1,1)-AE782,0)","v":0},{"$f":"IF(AND(C782=1,OFFSET(Input!$G$27,B782,0,1,1)>0),MIN(OFFSET(Input!$G$27,B782,0,1,1),AP781),0)","v":0},0,0,0,0,0,0,0,-20420400.769834299,-20593045.769834299,-20487135.471193701,-20487135.471193701,{"$f":"IF(A782=\"\",\"\",AL782-ROUND(AL782*OFFSET(Input!$S$27,$B782,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A782=\"\",\"\",ROUND(AP782*(1-OFFSET(Input!$T$27,MIN(B782,10),0,1,1)),2*FEE_rounding))","v":-20487135.471193701},-14987135.471193701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A782=1,PMF_1st=0),0,ROUND(IF(A782=1,AI782,AL781)*OFFSET(Input!$O$27,IF(A782=121,-1,0)+MIN(B782,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A782=1,PMF_1st=0),0,IF(SUM($K$5:$L782)-$AU781>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B781,B782),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C782-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B782,99),0,1,1))*VLOOKUP($B782,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[779,65,11,null,104,{"$f":"IF(A783=\"\",\"\",IF(A783=1,Age_Full_Month,IF(F782=11,0,F782+1)))","v":10},104,0,{"$f":"IF(A783=\"\",\"\",IF(AND(F783=11,G783=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H783-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C783-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B783,99),0,1,1)*K783,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*L783,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B783,0,1,1)*M783,FEE_rounding)","v":0},0,0,{"$f":"IF(C783>=1,ROUND(K783*OFFSET(Input!$U$27,B783,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B783=1,0,IF($C783>=1,ROUND(OFFSET(Input!$X$27,B783,0,1,1)*AL782,AV_rounding),0))","v":0},{"$f":"IF(B783=1,0,IF(C783=1,ROUND(OFFSET(Input!$W$27,B783,0,1,1)*AVERAGE($AI$5,$AL$5:$AL781),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),OFFSET(Input!$G$27,B783,0,1,1)-AE783,0)","v":0},{"$f":"IF(AND(C783=1,OFFSET(Input!$G$27,B783,0,1,1)>0),MIN(OFFSET(Input!$G$27,B783,0,1,1),AP782),0)","v":0},0,0,0,0,0,0,0,-20487135.471193701,-20659780.471193701,-20553526.955127701,-20553526.955127701,{"$f":"IF(A783=\"\",\"\",AL783-ROUND(AL783*OFFSET(Input!$S$27,$B783,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A783=\"\",\"\",ROUND(AP783*(1-OFFSET(Input!$T$27,MIN(B783,10),0,1,1)),2*FEE_rounding))","v":-20553526.955127701},-15053526.955127701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A783=1,PMF_1st=0),0,ROUND(IF(A783=1,AI783,AL782)*OFFSET(Input!$O$27,IF(A783=121,-1,0)+MIN(B783,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A783=1,PMF_1st=0),0,IF(SUM($K$5:$L783)-$AU782>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B782,B783),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C783-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B783,99),0,1,1))*VLOOKUP($B783,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[780,65,12,null,104,{"$f":"IF(A784=\"\",\"\",IF(A784=1,Age_Full_Month,IF(F783=11,0,F783+1)))","v":11},104,0,{"$f":"IF(A784=\"\",\"\",IF(AND(F784=11,G784=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H784-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C784-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B784,99),0,1,1)*K784,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*L784,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B784,0,1,1)*M784,FEE_rounding)","v":0},0,0,{"$f":"IF(C784>=1,ROUND(K784*OFFSET(Input!$U$27,B784,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B784=1,0,IF($C784>=1,ROUND(OFFSET(Input!$X$27,B784,0,1,1)*AL783,AV_rounding),0))","v":0},{"$f":"IF(B784=1,0,IF(C784=1,ROUND(OFFSET(Input!$W$27,B784,0,1,1)*AVERAGE($AI$5,$AL$5:$AL782),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),OFFSET(Input!$G$27,B784,0,1,1)-AE784,0)","v":0},{"$f":"IF(AND(C784=1,OFFSET(Input!$G$27,B784,0,1,1)>0),MIN(OFFSET(Input!$G$27,B784,0,1,1),AP783),0)","v":0},0,0,0,0,0,0,0,-20553526.955127701,-20726171.955127701,-20619576.986807901,-20619576.986807901,{"$f":"IF(A784=\"\",\"\",AL784-ROUND(AL784*OFFSET(Input!$S$27,$B784,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A784=\"\",\"\",ROUND(AP784*(1-OFFSET(Input!$T$27,MIN(B784,10),0,1,1)),2*FEE_rounding))","v":-20619576.986807901},-15119576.986807901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A784=1,PMF_1st=0),0,ROUND(IF(A784=1,AI784,AL783)*OFFSET(Input!$O$27,IF(A784=121,-1,0)+MIN(B784,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A784=1,PMF_1st=0),0,IF(SUM($K$5:$L784)-$AU783>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B783,B784),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C784-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B784,99),0,1,1))*VLOOKUP($B784,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[781,66,1,null,105,{"$f":"IF(A785=\"\",\"\",IF(A785=1,Age_Full_Month,IF(F784=11,0,F784+1)))","v":0},105,0,{"$f":"IF(A785=\"\",\"\",IF(AND(F785=11,G785=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H785-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C785-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B785,99),0,1,1)*K785,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*L785,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B785,0,1,1)*M785,FEE_rounding)","v":0},0,0,{"$f":"IF(C785>=1,ROUND(K785*OFFSET(Input!$U$27,B785,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B785=1,0,IF($C785>=1,ROUND(OFFSET(Input!$X$27,B785,0,1,1)*AL784,AV_rounding),0))","v":0},{"$f":"IF(B785=1,0,IF(C785=1,ROUND(OFFSET(Input!$W$27,B785,0,1,1)*AVERAGE($AI$5,$AL$5:$AL783),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),OFFSET(Input!$G$27,B785,0,1,1)-AE785,0)","v":0},{"$f":"IF(AND(C785=1,OFFSET(Input!$G$27,B785,0,1,1)>0),MIN(OFFSET(Input!$G$27,B785,0,1,1),AP784),0)","v":0},0,0,0,0,0,0,0,-20619576.986807901,-20792221.986807901,-20685287.322327599,-20685287.322327599,{"$f":"IF(A785=\"\",\"\",AL785-ROUND(AL785*OFFSET(Input!$S$27,$B785,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A785=\"\",\"\",ROUND(AP785*(1-OFFSET(Input!$T$27,MIN(B785,10),0,1,1)),2*FEE_rounding))","v":-20685287.322327599},-15185287.322327599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A785=1,PMF_1st=0),0,ROUND(IF(A785=1,AI785,AL784)*OFFSET(Input!$O$27,IF(A785=121,-1,0)+MIN(B785,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A785=1,PMF_1st=0),0,IF(SUM($K$5:$L785)-$AU784>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B784,B785),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C785-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B785,99),0,1,1))*VLOOKUP($B785,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[782,66,2,null,105,{"$f":"IF(A786=\"\",\"\",IF(A786=1,Age_Full_Month,IF(F785=11,0,F785+1)))","v":1},105,0,{"$f":"IF(A786=\"\",\"\",IF(AND(F786=11,G786=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H786-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C786-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B786,99),0,1,1)*K786,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*L786,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B786,0,1,1)*M786,FEE_rounding)","v":0},0,0,{"$f":"IF(C786>=1,ROUND(K786*OFFSET(Input!$U$27,B786,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B786=1,0,IF($C786>=1,ROUND(OFFSET(Input!$X$27,B786,0,1,1)*AL785,AV_rounding),0))","v":0},{"$f":"IF(B786=1,0,IF(C786=1,ROUND(OFFSET(Input!$W$27,B786,0,1,1)*AVERAGE($AI$5,$AL$5:$AL784),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),OFFSET(Input!$G$27,B786,0,1,1)-AE786,0)","v":0},{"$f":"IF(AND(C786=1,OFFSET(Input!$G$27,B786,0,1,1)>0),MIN(OFFSET(Input!$G$27,B786,0,1,1),AP785),0)","v":0},0,0,0,0,0,0,0,-20685287.322327599,-20857932.322327599,-20750659.708748601,-20750659.708748601,{"$f":"IF(A786=\"\",\"\",AL786-ROUND(AL786*OFFSET(Input!$S$27,$B786,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A786=\"\",\"\",ROUND(AP786*(1-OFFSET(Input!$T$27,MIN(B786,10),0,1,1)),2*FEE_rounding))","v":-20750659.708748601},-15250659.708748601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A786=1,PMF_1st=0),0,ROUND(IF(A786=1,AI786,AL785)*OFFSET(Input!$O$27,IF(A786=121,-1,0)+MIN(B786,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A786=1,PMF_1st=0),0,IF(SUM($K$5:$L786)-$AU785>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B785,B786),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C786-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B786,99),0,1,1))*VLOOKUP($B786,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[783,66,3,null,105,{"$f":"IF(A787=\"\",\"\",IF(A787=1,Age_Full_Month,IF(F786=11,0,F786+1)))","v":2},105,0,{"$f":"IF(A787=\"\",\"\",IF(AND(F787=11,G787=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H787-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C787-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B787,99),0,1,1)*K787,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*L787,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B787,0,1,1)*M787,FEE_rounding)","v":0},0,0,{"$f":"IF(C787>=1,ROUND(K787*OFFSET(Input!$U$27,B787,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B787=1,0,IF($C787>=1,ROUND(OFFSET(Input!$X$27,B787,0,1,1)*AL786,AV_rounding),0))","v":0},{"$f":"IF(B787=1,0,IF(C787=1,ROUND(OFFSET(Input!$W$27,B787,0,1,1)*AVERAGE($AI$5,$AL$5:$AL785),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),OFFSET(Input!$G$27,B787,0,1,1)-AE787,0)","v":0},{"$f":"IF(AND(C787=1,OFFSET(Input!$G$27,B787,0,1,1)>0),MIN(OFFSET(Input!$G$27,B787,0,1,1),AP786),0)","v":0},0,0,0,0,0,0,0,-20750659.708748601,-20923304.708748601,-20815695.884147398,-20815695.884147398,{"$f":"IF(A787=\"\",\"\",AL787-ROUND(AL787*OFFSET(Input!$S$27,$B787,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A787=\"\",\"\",ROUND(AP787*(1-OFFSET(Input!$T$27,MIN(B787,10),0,1,1)),2*FEE_rounding))","v":-20815695.884147398},-15315695.884147398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A787=1,PMF_1st=0),0,ROUND(IF(A787=1,AI787,AL786)*OFFSET(Input!$O$27,IF(A787=121,-1,0)+MIN(B787,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A787=1,PMF_1st=0),0,IF(SUM($K$5:$L787)-$AU786>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B786,B787),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C787-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B787,99),0,1,1))*VLOOKUP($B787,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[784,66,4,null,105,{"$f":"IF(A788=\"\",\"\",IF(A788=1,Age_Full_Month,IF(F787=11,0,F787+1)))","v":3},105,0,{"$f":"IF(A788=\"\",\"\",IF(AND(F788=11,G788=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H788-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C788-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B788,99),0,1,1)*K788,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*L788,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B788,0,1,1)*M788,FEE_rounding)","v":0},0,0,{"$f":"IF(C788>=1,ROUND(K788*OFFSET(Input!$U$27,B788,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B788=1,0,IF($C788>=1,ROUND(OFFSET(Input!$X$27,B788,0,1,1)*AL787,AV_rounding),0))","v":0},{"$f":"IF(B788=1,0,IF(C788=1,ROUND(OFFSET(Input!$W$27,B788,0,1,1)*AVERAGE($AI$5,$AL$5:$AL786),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),OFFSET(Input!$G$27,B788,0,1,1)-AE788,0)","v":0},{"$f":"IF(AND(C788=1,OFFSET(Input!$G$27,B788,0,1,1)>0),MIN(OFFSET(Input!$G$27,B788,0,1,1),AP787),0)","v":0},0,0,0,0,0,0,0,-20815695.884147398,-20988340.884147398,-20880397.5776616,-20880397.5776616,{"$f":"IF(A788=\"\",\"\",AL788-ROUND(AL788*OFFSET(Input!$S$27,$B788,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A788=\"\",\"\",ROUND(AP788*(1-OFFSET(Input!$T$27,MIN(B788,10),0,1,1)),2*FEE_rounding))","v":-20880397.5776616},-15380397.5776616,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A788=1,PMF_1st=0),0,ROUND(IF(A788=1,AI788,AL787)*OFFSET(Input!$O$27,IF(A788=121,-1,0)+MIN(B788,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A788=1,PMF_1st=0),0,IF(SUM($K$5:$L788)-$AU787>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B787,B788),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C788-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B788,99),0,1,1))*VLOOKUP($B788,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[785,66,5,null,105,{"$f":"IF(A789=\"\",\"\",IF(A789=1,Age_Full_Month,IF(F788=11,0,F788+1)))","v":4},105,0,{"$f":"IF(A789=\"\",\"\",IF(AND(F789=11,G789=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H789-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C789-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B789,99),0,1,1)*K789,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*L789,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B789,0,1,1)*M789,FEE_rounding)","v":0},0,0,{"$f":"IF(C789>=1,ROUND(K789*OFFSET(Input!$U$27,B789,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B789=1,0,IF($C789>=1,ROUND(OFFSET(Input!$X$27,B789,0,1,1)*AL788,AV_rounding),0))","v":0},{"$f":"IF(B789=1,0,IF(C789=1,ROUND(OFFSET(Input!$W$27,B789,0,1,1)*AVERAGE($AI$5,$AL$5:$AL787),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),OFFSET(Input!$G$27,B789,0,1,1)-AE789,0)","v":0},{"$f":"IF(AND(C789=1,OFFSET(Input!$G$27,B789,0,1,1)>0),MIN(OFFSET(Input!$G$27,B789,0,1,1),AP788),0)","v":0},0,0,0,0,0,0,0,-20880397.5776616,-21053042.5776616,-20944766.509535801,-20944766.509535801,{"$f":"IF(A789=\"\",\"\",AL789-ROUND(AL789*OFFSET(Input!$S$27,$B789,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A789=\"\",\"\",ROUND(AP789*(1-OFFSET(Input!$T$27,MIN(B789,10),0,1,1)),2*FEE_rounding))","v":-20944766.509535801},-15444766.509535801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A789=1,PMF_1st=0),0,ROUND(IF(A789=1,AI789,AL788)*OFFSET(Input!$O$27,IF(A789=121,-1,0)+MIN(B789,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A789=1,PMF_1st=0),0,IF(SUM($K$5:$L789)-$AU788>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B788,B789),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C789-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B789,99),0,1,1))*VLOOKUP($B789,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[786,66,6,null,105,{"$f":"IF(A790=\"\",\"\",IF(A790=1,Age_Full_Month,IF(F789=11,0,F789+1)))","v":5},105,0,{"$f":"IF(A790=\"\",\"\",IF(AND(F790=11,G790=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H790-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C790-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B790,99),0,1,1)*K790,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*L790,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B790,0,1,1)*M790,FEE_rounding)","v":0},0,0,{"$f":"IF(C790>=1,ROUND(K790*OFFSET(Input!$U$27,B790,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B790=1,0,IF($C790>=1,ROUND(OFFSET(Input!$X$27,B790,0,1,1)*AL789,AV_rounding),0))","v":0},{"$f":"IF(B790=1,0,IF(C790=1,ROUND(OFFSET(Input!$W$27,B790,0,1,1)*AVERAGE($AI$5,$AL$5:$AL788),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),OFFSET(Input!$G$27,B790,0,1,1)-AE790,0)","v":0},{"$f":"IF(AND(C790=1,OFFSET(Input!$G$27,B790,0,1,1)>0),MIN(OFFSET(Input!$G$27,B790,0,1,1),AP789),0)","v":0},0,0,0,0,0,0,0,-20944766.509535801,-21117411.509535801,-21008804.391167399,-21008804.391167399,{"$f":"IF(A790=\"\",\"\",AL790-ROUND(AL790*OFFSET(Input!$S$27,$B790,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A790=\"\",\"\",ROUND(AP790*(1-OFFSET(Input!$T$27,MIN(B790,10),0,1,1)),2*FEE_rounding))","v":-21008804.391167399},-15508804.391167399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A790=1,PMF_1st=0),0,ROUND(IF(A790=1,AI790,AL789)*OFFSET(Input!$O$27,IF(A790=121,-1,0)+MIN(B790,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A790=1,PMF_1st=0),0,IF(SUM($K$5:$L790)-$AU789>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B789,B790),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C790-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B790,99),0,1,1))*VLOOKUP($B790,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[787,66,7,null,105,{"$f":"IF(A791=\"\",\"\",IF(A791=1,Age_Full_Month,IF(F790=11,0,F790+1)))","v":6},105,0,{"$f":"IF(A791=\"\",\"\",IF(AND(F791=11,G791=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H791-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C791-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B791,99),0,1,1)*K791,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*L791,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B791,0,1,1)*M791,FEE_rounding)","v":0},0,0,{"$f":"IF(C791>=1,ROUND(K791*OFFSET(Input!$U$27,B791,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B791=1,0,IF($C791>=1,ROUND(OFFSET(Input!$X$27,B791,0,1,1)*AL790,AV_rounding),0))","v":0},{"$f":"IF(B791=1,0,IF(C791=1,ROUND(OFFSET(Input!$W$27,B791,0,1,1)*AVERAGE($AI$5,$AL$5:$AL789),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),OFFSET(Input!$G$27,B791,0,1,1)-AE791,0)","v":0},{"$f":"IF(AND(C791=1,OFFSET(Input!$G$27,B791,0,1,1)>0),MIN(OFFSET(Input!$G$27,B791,0,1,1),AP790),0)","v":0},0,0,0,0,0,0,0,-21008804.391167399,-21181449.391167399,-21072512.925152,-21072512.925152,{"$f":"IF(A791=\"\",\"\",AL791-ROUND(AL791*OFFSET(Input!$S$27,$B791,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A791=\"\",\"\",ROUND(AP791*(1-OFFSET(Input!$T$27,MIN(B791,10),0,1,1)),2*FEE_rounding))","v":-21072512.925152},-15572512.925152,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A791=1,PMF_1st=0),0,ROUND(IF(A791=1,AI791,AL790)*OFFSET(Input!$O$27,IF(A791=121,-1,0)+MIN(B791,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A791=1,PMF_1st=0),0,IF(SUM($K$5:$L791)-$AU790>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B790,B791),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C791-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B791,99),0,1,1))*VLOOKUP($B791,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[788,66,8,null,105,{"$f":"IF(A792=\"\",\"\",IF(A792=1,Age_Full_Month,IF(F791=11,0,F791+1)))","v":7},105,0,{"$f":"IF(A792=\"\",\"\",IF(AND(F792=11,G792=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H792-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C792-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B792,99),0,1,1)*K792,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*L792,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B792,0,1,1)*M792,FEE_rounding)","v":0},0,0,{"$f":"IF(C792>=1,ROUND(K792*OFFSET(Input!$U$27,B792,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B792=1,0,IF($C792>=1,ROUND(OFFSET(Input!$X$27,B792,0,1,1)*AL791,AV_rounding),0))","v":0},{"$f":"IF(B792=1,0,IF(C792=1,ROUND(OFFSET(Input!$W$27,B792,0,1,1)*AVERAGE($AI$5,$AL$5:$AL790),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),OFFSET(Input!$G$27,B792,0,1,1)-AE792,0)","v":0},{"$f":"IF(AND(C792=1,OFFSET(Input!$G$27,B792,0,1,1)>0),MIN(OFFSET(Input!$G$27,B792,0,1,1),AP791),0)","v":0},0,0,0,0,0,0,0,-21072512.925152,-21245157.925152,-21135893.805328801,-21135893.805328801,{"$f":"IF(A792=\"\",\"\",AL792-ROUND(AL792*OFFSET(Input!$S$27,$B792,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A792=\"\",\"\",ROUND(AP792*(1-OFFSET(Input!$T$27,MIN(B792,10),0,1,1)),2*FEE_rounding))","v":-21135893.805328801},-15635893.805328801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A792=1,PMF_1st=0),0,ROUND(IF(A792=1,AI792,AL791)*OFFSET(Input!$O$27,IF(A792=121,-1,0)+MIN(B792,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A792=1,PMF_1st=0),0,IF(SUM($K$5:$L792)-$AU791>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B791,B792),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C792-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B792,99),0,1,1))*VLOOKUP($B792,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[789,66,9,null,105,{"$f":"IF(A793=\"\",\"\",IF(A793=1,Age_Full_Month,IF(F792=11,0,F792+1)))","v":8},105,0,{"$f":"IF(A793=\"\",\"\",IF(AND(F793=11,G793=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H793-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C793-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B793,99),0,1,1)*K793,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*L793,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B793,0,1,1)*M793,FEE_rounding)","v":0},0,0,{"$f":"IF(C793>=1,ROUND(K793*OFFSET(Input!$U$27,B793,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B793=1,0,IF($C793>=1,ROUND(OFFSET(Input!$X$27,B793,0,1,1)*AL792,AV_rounding),0))","v":0},{"$f":"IF(B793=1,0,IF(C793=1,ROUND(OFFSET(Input!$W$27,B793,0,1,1)*AVERAGE($AI$5,$AL$5:$AL791),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),OFFSET(Input!$G$27,B793,0,1,1)-AE793,0)","v":0},{"$f":"IF(AND(C793=1,OFFSET(Input!$G$27,B793,0,1,1)>0),MIN(OFFSET(Input!$G$27,B793,0,1,1),AP792),0)","v":0},0,0,0,0,0,0,0,-21135893.805328801,-21308538.805328801,-21198948.716825601,-21198948.716825601,{"$f":"IF(A793=\"\",\"\",AL793-ROUND(AL793*OFFSET(Input!$S$27,$B793,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A793=\"\",\"\",ROUND(AP793*(1-OFFSET(Input!$T$27,MIN(B793,10),0,1,1)),2*FEE_rounding))","v":-21198948.716825601},-15698948.716825601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A793=1,PMF_1st=0),0,ROUND(IF(A793=1,AI793,AL792)*OFFSET(Input!$O$27,IF(A793=121,-1,0)+MIN(B793,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A793=1,PMF_1st=0),0,IF(SUM($K$5:$L793)-$AU792>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B792,B793),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C793-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B793,99),0,1,1))*VLOOKUP($B793,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[790,66,10,null,105,{"$f":"IF(A794=\"\",\"\",IF(A794=1,Age_Full_Month,IF(F793=11,0,F793+1)))","v":9},105,0,{"$f":"IF(A794=\"\",\"\",IF(AND(F794=11,G794=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H794-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C794-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B794,99),0,1,1)*K794,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*L794,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B794,0,1,1)*M794,FEE_rounding)","v":0},0,0,{"$f":"IF(C794>=1,ROUND(K794*OFFSET(Input!$U$27,B794,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B794=1,0,IF($C794>=1,ROUND(OFFSET(Input!$X$27,B794,0,1,1)*AL793,AV_rounding),0))","v":0},{"$f":"IF(B794=1,0,IF(C794=1,ROUND(OFFSET(Input!$W$27,B794,0,1,1)*AVERAGE($AI$5,$AL$5:$AL792),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),OFFSET(Input!$G$27,B794,0,1,1)-AE794,0)","v":0},{"$f":"IF(AND(C794=1,OFFSET(Input!$G$27,B794,0,1,1)>0),MIN(OFFSET(Input!$G$27,B794,0,1,1),AP793),0)","v":0},0,0,0,0,0,0,0,-21198948.716825601,-21371593.716825601,-21261679.336103499,-21261679.336103499,{"$f":"IF(A794=\"\",\"\",AL794-ROUND(AL794*OFFSET(Input!$S$27,$B794,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A794=\"\",\"\",ROUND(AP794*(1-OFFSET(Input!$T$27,MIN(B794,10),0,1,1)),2*FEE_rounding))","v":-21261679.336103499},-15761679.336103499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A794=1,PMF_1st=0),0,ROUND(IF(A794=1,AI794,AL793)*OFFSET(Input!$O$27,IF(A794=121,-1,0)+MIN(B794,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A794=1,PMF_1st=0),0,IF(SUM($K$5:$L794)-$AU793>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B793,B794),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C794-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B794,99),0,1,1))*VLOOKUP($B794,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[791,66,11,null,105,{"$f":"IF(A795=\"\",\"\",IF(A795=1,Age_Full_Month,IF(F794=11,0,F794+1)))","v":10},105,0,{"$f":"IF(A795=\"\",\"\",IF(AND(F795=11,G795=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H795-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C795-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B795,99),0,1,1)*K795,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*L795,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B795,0,1,1)*M795,FEE_rounding)","v":0},0,0,{"$f":"IF(C795>=1,ROUND(K795*OFFSET(Input!$U$27,B795,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B795=1,0,IF($C795>=1,ROUND(OFFSET(Input!$X$27,B795,0,1,1)*AL794,AV_rounding),0))","v":0},{"$f":"IF(B795=1,0,IF(C795=1,ROUND(OFFSET(Input!$W$27,B795,0,1,1)*AVERAGE($AI$5,$AL$5:$AL793),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),OFFSET(Input!$G$27,B795,0,1,1)-AE795,0)","v":0},{"$f":"IF(AND(C795=1,OFFSET(Input!$G$27,B795,0,1,1)>0),MIN(OFFSET(Input!$G$27,B795,0,1,1),AP794),0)","v":0},0,0,0,0,0,0,0,-21261679.336103499,-21434324.336103499,-21324087.331001502,-21324087.331001502,{"$f":"IF(A795=\"\",\"\",AL795-ROUND(AL795*OFFSET(Input!$S$27,$B795,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A795=\"\",\"\",ROUND(AP795*(1-OFFSET(Input!$T$27,MIN(B795,10),0,1,1)),2*FEE_rounding))","v":-21324087.331001502},-15824087.331001502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A795=1,PMF_1st=0),0,ROUND(IF(A795=1,AI795,AL794)*OFFSET(Input!$O$27,IF(A795=121,-1,0)+MIN(B795,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A795=1,PMF_1st=0),0,IF(SUM($K$5:$L795)-$AU794>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B794,B795),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C795-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B795,99),0,1,1))*VLOOKUP($B795,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[792,66,12,null,105,{"$f":"IF(A796=\"\",\"\",IF(A796=1,Age_Full_Month,IF(F795=11,0,F795+1)))","v":11},105,0,{"$f":"IF(A796=\"\",\"\",IF(AND(F796=11,G796=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H796-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C796-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B796,99),0,1,1)*K796,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*L796,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B796,0,1,1)*M796,FEE_rounding)","v":0},0,0,{"$f":"IF(C796>=1,ROUND(K796*OFFSET(Input!$U$27,B796,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B796=1,0,IF($C796>=1,ROUND(OFFSET(Input!$X$27,B796,0,1,1)*AL795,AV_rounding),0))","v":0},{"$f":"IF(B796=1,0,IF(C796=1,ROUND(OFFSET(Input!$W$27,B796,0,1,1)*AVERAGE($AI$5,$AL$5:$AL794),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),OFFSET(Input!$G$27,B796,0,1,1)-AE796,0)","v":0},{"$f":"IF(AND(C796=1,OFFSET(Input!$G$27,B796,0,1,1)>0),MIN(OFFSET(Input!$G$27,B796,0,1,1),AP795),0)","v":0},0,0,0,0,0,0,0,-21324087.331001502,-21496732.331001502,-21386174.360780898,-21386174.360780898,{"$f":"IF(A796=\"\",\"\",AL796-ROUND(AL796*OFFSET(Input!$S$27,$B796,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A796=\"\",\"\",ROUND(AP796*(1-OFFSET(Input!$T$27,MIN(B796,10),0,1,1)),2*FEE_rounding))","v":-21386174.360780898},-15886174.360780898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A796=1,PMF_1st=0),0,ROUND(IF(A796=1,AI796,AL795)*OFFSET(Input!$O$27,IF(A796=121,-1,0)+MIN(B796,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A796=1,PMF_1st=0),0,IF(SUM($K$5:$L796)-$AU795>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B795,B796),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C796-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B796,99),0,1,1))*VLOOKUP($B796,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[793,67,1,null,106,{"$f":"IF(A797=\"\",\"\",IF(A797=1,Age_Full_Month,IF(F796=11,0,F796+1)))","v":0},106,0,{"$f":"IF(A797=\"\",\"\",IF(AND(F797=11,G797=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H797-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C797-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B797,99),0,1,1)*K797,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*L797,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B797,0,1,1)*M797,FEE_rounding)","v":0},0,0,{"$f":"IF(C797>=1,ROUND(K797*OFFSET(Input!$U$27,B797,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B797=1,0,IF($C797>=1,ROUND(OFFSET(Input!$X$27,B797,0,1,1)*AL796,AV_rounding),0))","v":0},{"$f":"IF(B797=1,0,IF(C797=1,ROUND(OFFSET(Input!$W$27,B797,0,1,1)*AVERAGE($AI$5,$AL$5:$AL795),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),OFFSET(Input!$G$27,B797,0,1,1)-AE797,0)","v":0},{"$f":"IF(AND(C797=1,OFFSET(Input!$G$27,B797,0,1,1)>0),MIN(OFFSET(Input!$G$27,B797,0,1,1),AP796),0)","v":0},0,0,0,0,0,0,0,-21386174.360780898,-21558819.360780898,-21447942.076169401,-21447942.076169401,{"$f":"IF(A797=\"\",\"\",AL797-ROUND(AL797*OFFSET(Input!$S$27,$B797,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A797=\"\",\"\",ROUND(AP797*(1-OFFSET(Input!$T$27,MIN(B797,10),0,1,1)),2*FEE_rounding))","v":-21447942.076169401},-15947942.076169401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A797=1,PMF_1st=0),0,ROUND(IF(A797=1,AI797,AL796)*OFFSET(Input!$O$27,IF(A797=121,-1,0)+MIN(B797,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A797=1,PMF_1st=0),0,IF(SUM($K$5:$L797)-$AU796>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B796,B797),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C797-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B797,99),0,1,1))*VLOOKUP($B797,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[794,67,2,null,106,{"$f":"IF(A798=\"\",\"\",IF(A798=1,Age_Full_Month,IF(F797=11,0,F797+1)))","v":1},106,0,{"$f":"IF(A798=\"\",\"\",IF(AND(F798=11,G798=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H798-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C798-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B798,99),0,1,1)*K798,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*L798,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B798,0,1,1)*M798,FEE_rounding)","v":0},0,0,{"$f":"IF(C798>=1,ROUND(K798*OFFSET(Input!$U$27,B798,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B798=1,0,IF($C798>=1,ROUND(OFFSET(Input!$X$27,B798,0,1,1)*AL797,AV_rounding),0))","v":0},{"$f":"IF(B798=1,0,IF(C798=1,ROUND(OFFSET(Input!$W$27,B798,0,1,1)*AVERAGE($AI$5,$AL$5:$AL796),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),OFFSET(Input!$G$27,B798,0,1,1)-AE798,0)","v":0},{"$f":"IF(AND(C798=1,OFFSET(Input!$G$27,B798,0,1,1)>0),MIN(OFFSET(Input!$G$27,B798,0,1,1),AP797),0)","v":0},0,0,0,0,0,0,0,-21447942.076169401,-21620587.076169401,-21509392.119405098,-21509392.119405098,{"$f":"IF(A798=\"\",\"\",AL798-ROUND(AL798*OFFSET(Input!$S$27,$B798,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A798=\"\",\"\",ROUND(AP798*(1-OFFSET(Input!$T$27,MIN(B798,10),0,1,1)),2*FEE_rounding))","v":-21509392.119405098},-16009392.119405098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A798=1,PMF_1st=0),0,ROUND(IF(A798=1,AI798,AL797)*OFFSET(Input!$O$27,IF(A798=121,-1,0)+MIN(B798,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A798=1,PMF_1st=0),0,IF(SUM($K$5:$L798)-$AU797>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B797,B798),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C798-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B798,99),0,1,1))*VLOOKUP($B798,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[795,67,3,null,106,{"$f":"IF(A799=\"\",\"\",IF(A799=1,Age_Full_Month,IF(F798=11,0,F798+1)))","v":2},106,0,{"$f":"IF(A799=\"\",\"\",IF(AND(F799=11,G799=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H799-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C799-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B799,99),0,1,1)*K799,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*L799,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B799,0,1,1)*M799,FEE_rounding)","v":0},0,0,{"$f":"IF(C799>=1,ROUND(K799*OFFSET(Input!$U$27,B799,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B799=1,0,IF($C799>=1,ROUND(OFFSET(Input!$X$27,B799,0,1,1)*AL798,AV_rounding),0))","v":0},{"$f":"IF(B799=1,0,IF(C799=1,ROUND(OFFSET(Input!$W$27,B799,0,1,1)*AVERAGE($AI$5,$AL$5:$AL797),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),OFFSET(Input!$G$27,B799,0,1,1)-AE799,0)","v":0},{"$f":"IF(AND(C799=1,OFFSET(Input!$G$27,B799,0,1,1)>0),MIN(OFFSET(Input!$G$27,B799,0,1,1),AP798),0)","v":0},0,0,0,0,0,0,0,-21509392.119405098,-21682037.119405098,-21570526.124279901,-21570526.124279901,{"$f":"IF(A799=\"\",\"\",AL799-ROUND(AL799*OFFSET(Input!$S$27,$B799,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A799=\"\",\"\",ROUND(AP799*(1-OFFSET(Input!$T$27,MIN(B799,10),0,1,1)),2*FEE_rounding))","v":-21570526.124279901},-16070526.124279901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A799=1,PMF_1st=0),0,ROUND(IF(A799=1,AI799,AL798)*OFFSET(Input!$O$27,IF(A799=121,-1,0)+MIN(B799,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A799=1,PMF_1st=0),0,IF(SUM($K$5:$L799)-$AU798>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B798,B799),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C799-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B799,99),0,1,1))*VLOOKUP($B799,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[796,67,4,null,106,{"$f":"IF(A800=\"\",\"\",IF(A800=1,Age_Full_Month,IF(F799=11,0,F799+1)))","v":3},106,0,{"$f":"IF(A800=\"\",\"\",IF(AND(F800=11,G800=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H800-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C800-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B800,99),0,1,1)*K800,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*L800,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B800,0,1,1)*M800,FEE_rounding)","v":0},0,0,{"$f":"IF(C800>=1,ROUND(K800*OFFSET(Input!$U$27,B800,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B800=1,0,IF($C800>=1,ROUND(OFFSET(Input!$X$27,B800,0,1,1)*AL799,AV_rounding),0))","v":0},{"$f":"IF(B800=1,0,IF(C800=1,ROUND(OFFSET(Input!$W$27,B800,0,1,1)*AVERAGE($AI$5,$AL$5:$AL798),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),OFFSET(Input!$G$27,B800,0,1,1)-AE800,0)","v":0},{"$f":"IF(AND(C800=1,OFFSET(Input!$G$27,B800,0,1,1)>0),MIN(OFFSET(Input!$G$27,B800,0,1,1),AP799),0)","v":0},0,0,0,0,0,0,0,-21570526.124279901,-21743171.124279901,-21631345.7161832,-21631345.7161832,{"$f":"IF(A800=\"\",\"\",AL800-ROUND(AL800*OFFSET(Input!$S$27,$B800,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A800=\"\",\"\",ROUND(AP800*(1-OFFSET(Input!$T$27,MIN(B800,10),0,1,1)),2*FEE_rounding))","v":-21631345.7161832},-16131345.7161832,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A800=1,PMF_1st=0),0,ROUND(IF(A800=1,AI800,AL799)*OFFSET(Input!$O$27,IF(A800=121,-1,0)+MIN(B800,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A800=1,PMF_1st=0),0,IF(SUM($K$5:$L800)-$AU799>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B799,B800),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C800-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B800,99),0,1,1))*VLOOKUP($B800,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[797,67,5,null,106,{"$f":"IF(A801=\"\",\"\",IF(A801=1,Age_Full_Month,IF(F800=11,0,F800+1)))","v":4},106,0,{"$f":"IF(A801=\"\",\"\",IF(AND(F801=11,G801=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H801-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C801-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B801,99),0,1,1)*K801,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*L801,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B801,0,1,1)*M801,FEE_rounding)","v":0},0,0,{"$f":"IF(C801>=1,ROUND(K801*OFFSET(Input!$U$27,B801,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B801=1,0,IF($C801>=1,ROUND(OFFSET(Input!$X$27,B801,0,1,1)*AL800,AV_rounding),0))","v":0},{"$f":"IF(B801=1,0,IF(C801=1,ROUND(OFFSET(Input!$W$27,B801,0,1,1)*AVERAGE($AI$5,$AL$5:$AL799),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),OFFSET(Input!$G$27,B801,0,1,1)-AE801,0)","v":0},{"$f":"IF(AND(C801=1,OFFSET(Input!$G$27,B801,0,1,1)>0),MIN(OFFSET(Input!$G$27,B801,0,1,1),AP800),0)","v":0},0,0,0,0,0,0,0,-21631345.7161832,-21803990.7161832,-21691852.512144901,-21691852.512144901,{"$f":"IF(A801=\"\",\"\",AL801-ROUND(AL801*OFFSET(Input!$S$27,$B801,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A801=\"\",\"\",ROUND(AP801*(1-OFFSET(Input!$T$27,MIN(B801,10),0,1,1)),2*FEE_rounding))","v":-21691852.512144901},-16191852.512144901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A801=1,PMF_1st=0),0,ROUND(IF(A801=1,AI801,AL800)*OFFSET(Input!$O$27,IF(A801=121,-1,0)+MIN(B801,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A801=1,PMF_1st=0),0,IF(SUM($K$5:$L801)-$AU800>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B800,B801),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C801-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B801,99),0,1,1))*VLOOKUP($B801,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[798,67,6,null,106,{"$f":"IF(A802=\"\",\"\",IF(A802=1,Age_Full_Month,IF(F801=11,0,F801+1)))","v":5},106,0,{"$f":"IF(A802=\"\",\"\",IF(AND(F802=11,G802=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H802-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C802-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B802,99),0,1,1)*K802,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*L802,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B802,0,1,1)*M802,FEE_rounding)","v":0},0,0,{"$f":"IF(C802>=1,ROUND(K802*OFFSET(Input!$U$27,B802,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B802=1,0,IF($C802>=1,ROUND(OFFSET(Input!$X$27,B802,0,1,1)*AL801,AV_rounding),0))","v":0},{"$f":"IF(B802=1,0,IF(C802=1,ROUND(OFFSET(Input!$W$27,B802,0,1,1)*AVERAGE($AI$5,$AL$5:$AL800),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),OFFSET(Input!$G$27,B802,0,1,1)-AE802,0)","v":0},{"$f":"IF(AND(C802=1,OFFSET(Input!$G$27,B802,0,1,1)>0),MIN(OFFSET(Input!$G$27,B802,0,1,1),AP801),0)","v":0},0,0,0,0,0,0,0,-21691852.512144901,-21864497.512144901,-21752048.1208786,-21752048.1208786,{"$f":"IF(A802=\"\",\"\",AL802-ROUND(AL802*OFFSET(Input!$S$27,$B802,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A802=\"\",\"\",ROUND(AP802*(1-OFFSET(Input!$T$27,MIN(B802,10),0,1,1)),2*FEE_rounding))","v":-21752048.1208786},-16252048.1208786,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A802=1,PMF_1st=0),0,ROUND(IF(A802=1,AI802,AL801)*OFFSET(Input!$O$27,IF(A802=121,-1,0)+MIN(B802,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A802=1,PMF_1st=0),0,IF(SUM($K$5:$L802)-$AU801>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B801,B802),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C802-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B802,99),0,1,1))*VLOOKUP($B802,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[799,67,7,null,106,{"$f":"IF(A803=\"\",\"\",IF(A803=1,Age_Full_Month,IF(F802=11,0,F802+1)))","v":6},106,0,{"$f":"IF(A803=\"\",\"\",IF(AND(F803=11,G803=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H803-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C803-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B803,99),0,1,1)*K803,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*L803,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B803,0,1,1)*M803,FEE_rounding)","v":0},0,0,{"$f":"IF(C803>=1,ROUND(K803*OFFSET(Input!$U$27,B803,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B803=1,0,IF($C803>=1,ROUND(OFFSET(Input!$X$27,B803,0,1,1)*AL802,AV_rounding),0))","v":0},{"$f":"IF(B803=1,0,IF(C803=1,ROUND(OFFSET(Input!$W$27,B803,0,1,1)*AVERAGE($AI$5,$AL$5:$AL801),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),OFFSET(Input!$G$27,B803,0,1,1)-AE803,0)","v":0},{"$f":"IF(AND(C803=1,OFFSET(Input!$G$27,B803,0,1,1)>0),MIN(OFFSET(Input!$G$27,B803,0,1,1),AP802),0)","v":0},0,0,0,0,0,0,0,-21752048.1208786,-21924693.1208786,-21811934.142824098,-21811934.142824098,{"$f":"IF(A803=\"\",\"\",AL803-ROUND(AL803*OFFSET(Input!$S$27,$B803,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A803=\"\",\"\",ROUND(AP803*(1-OFFSET(Input!$T$27,MIN(B803,10),0,1,1)),2*FEE_rounding))","v":-21811934.142824098},-16311934.142824098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A803=1,PMF_1st=0),0,ROUND(IF(A803=1,AI803,AL802)*OFFSET(Input!$O$27,IF(A803=121,-1,0)+MIN(B803,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A803=1,PMF_1st=0),0,IF(SUM($K$5:$L803)-$AU802>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B802,B803),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C803-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B803,99),0,1,1))*VLOOKUP($B803,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[800,67,8,null,106,{"$f":"IF(A804=\"\",\"\",IF(A804=1,Age_Full_Month,IF(F803=11,0,F803+1)))","v":7},106,0,{"$f":"IF(A804=\"\",\"\",IF(AND(F804=11,G804=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H804-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C804-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B804,99),0,1,1)*K804,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*L804,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B804,0,1,1)*M804,FEE_rounding)","v":0},0,0,{"$f":"IF(C804>=1,ROUND(K804*OFFSET(Input!$U$27,B804,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B804=1,0,IF($C804>=1,ROUND(OFFSET(Input!$X$27,B804,0,1,1)*AL803,AV_rounding),0))","v":0},{"$f":"IF(B804=1,0,IF(C804=1,ROUND(OFFSET(Input!$W$27,B804,0,1,1)*AVERAGE($AI$5,$AL$5:$AL802),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),OFFSET(Input!$G$27,B804,0,1,1)-AE804,0)","v":0},{"$f":"IF(AND(C804=1,OFFSET(Input!$G$27,B804,0,1,1)>0),MIN(OFFSET(Input!$G$27,B804,0,1,1),AP803),0)","v":0},0,0,0,0,0,0,0,-21811934.142824098,-21984579.142824098,-21871512.170190301,-21871512.170190301,{"$f":"IF(A804=\"\",\"\",AL804-ROUND(AL804*OFFSET(Input!$S$27,$B804,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A804=\"\",\"\",ROUND(AP804*(1-OFFSET(Input!$T$27,MIN(B804,10),0,1,1)),2*FEE_rounding))","v":-21871512.170190301},-16371512.170190301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A804=1,PMF_1st=0),0,ROUND(IF(A804=1,AI804,AL803)*OFFSET(Input!$O$27,IF(A804=121,-1,0)+MIN(B804,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A804=1,PMF_1st=0),0,IF(SUM($K$5:$L804)-$AU803>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B803,B804),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C804-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B804,99),0,1,1))*VLOOKUP($B804,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[801,67,9,null,106,{"$f":"IF(A805=\"\",\"\",IF(A805=1,Age_Full_Month,IF(F804=11,0,F804+1)))","v":8},106,0,{"$f":"IF(A805=\"\",\"\",IF(AND(F805=11,G805=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H805-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C805-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B805,99),0,1,1)*K805,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*L805,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B805,0,1,1)*M805,FEE_rounding)","v":0},0,0,{"$f":"IF(C805>=1,ROUND(K805*OFFSET(Input!$U$27,B805,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B805=1,0,IF($C805>=1,ROUND(OFFSET(Input!$X$27,B805,0,1,1)*AL804,AV_rounding),0))","v":0},{"$f":"IF(B805=1,0,IF(C805=1,ROUND(OFFSET(Input!$W$27,B805,0,1,1)*AVERAGE($AI$5,$AL$5:$AL803),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),OFFSET(Input!$G$27,B805,0,1,1)-AE805,0)","v":0},{"$f":"IF(AND(C805=1,OFFSET(Input!$G$27,B805,0,1,1)>0),MIN(OFFSET(Input!$G$27,B805,0,1,1),AP804),0)","v":0},0,0,0,0,0,0,0,-21871512.170190301,-22044157.170190301,-21930783.7869973,-21930783.7869973,{"$f":"IF(A805=\"\",\"\",AL805-ROUND(AL805*OFFSET(Input!$S$27,$B805,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A805=\"\",\"\",ROUND(AP805*(1-OFFSET(Input!$T$27,MIN(B805,10),0,1,1)),2*FEE_rounding))","v":-21930783.7869973},-16430783.7869973,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A805=1,PMF_1st=0),0,ROUND(IF(A805=1,AI805,AL804)*OFFSET(Input!$O$27,IF(A805=121,-1,0)+MIN(B805,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A805=1,PMF_1st=0),0,IF(SUM($K$5:$L805)-$AU804>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B804,B805),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C805-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B805,99),0,1,1))*VLOOKUP($B805,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[802,67,10,null,106,{"$f":"IF(A806=\"\",\"\",IF(A806=1,Age_Full_Month,IF(F805=11,0,F805+1)))","v":9},106,0,{"$f":"IF(A806=\"\",\"\",IF(AND(F806=11,G806=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H806-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C806-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B806,99),0,1,1)*K806,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*L806,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B806,0,1,1)*M806,FEE_rounding)","v":0},0,0,{"$f":"IF(C806>=1,ROUND(K806*OFFSET(Input!$U$27,B806,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B806=1,0,IF($C806>=1,ROUND(OFFSET(Input!$X$27,B806,0,1,1)*AL805,AV_rounding),0))","v":0},{"$f":"IF(B806=1,0,IF(C806=1,ROUND(OFFSET(Input!$W$27,B806,0,1,1)*AVERAGE($AI$5,$AL$5:$AL804),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),OFFSET(Input!$G$27,B806,0,1,1)-AE806,0)","v":0},{"$f":"IF(AND(C806=1,OFFSET(Input!$G$27,B806,0,1,1)>0),MIN(OFFSET(Input!$G$27,B806,0,1,1),AP805),0)","v":0},0,0,0,0,0,0,0,-21930783.7869973,-22103428.7869973,-21989750.5691185,-21989750.5691185,{"$f":"IF(A806=\"\",\"\",AL806-ROUND(AL806*OFFSET(Input!$S$27,$B806,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A806=\"\",\"\",ROUND(AP806*(1-OFFSET(Input!$T$27,MIN(B806,10),0,1,1)),2*FEE_rounding))","v":-21989750.5691185},-16489750.5691185,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A806=1,PMF_1st=0),0,ROUND(IF(A806=1,AI806,AL805)*OFFSET(Input!$O$27,IF(A806=121,-1,0)+MIN(B806,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A806=1,PMF_1st=0),0,IF(SUM($K$5:$L806)-$AU805>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B805,B806),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C806-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B806,99),0,1,1))*VLOOKUP($B806,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[803,67,11,null,106,{"$f":"IF(A807=\"\",\"\",IF(A807=1,Age_Full_Month,IF(F806=11,0,F806+1)))","v":10},106,0,{"$f":"IF(A807=\"\",\"\",IF(AND(F807=11,G807=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H807-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C807-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B807,99),0,1,1)*K807,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*L807,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B807,0,1,1)*M807,FEE_rounding)","v":0},0,0,{"$f":"IF(C807>=1,ROUND(K807*OFFSET(Input!$U$27,B807,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B807=1,0,IF($C807>=1,ROUND(OFFSET(Input!$X$27,B807,0,1,1)*AL806,AV_rounding),0))","v":0},{"$f":"IF(B807=1,0,IF(C807=1,ROUND(OFFSET(Input!$W$27,B807,0,1,1)*AVERAGE($AI$5,$AL$5:$AL805),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),OFFSET(Input!$G$27,B807,0,1,1)-AE807,0)","v":0},{"$f":"IF(AND(C807=1,OFFSET(Input!$G$27,B807,0,1,1)>0),MIN(OFFSET(Input!$G$27,B807,0,1,1),AP806),0)","v":0},0,0,0,0,0,0,0,-21989750.5691185,-22162395.5691185,-22048414.084322602,-22048414.084322602,{"$f":"IF(A807=\"\",\"\",AL807-ROUND(AL807*OFFSET(Input!$S$27,$B807,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A807=\"\",\"\",ROUND(AP807*(1-OFFSET(Input!$T$27,MIN(B807,10),0,1,1)),2*FEE_rounding))","v":-22048414.084322602},-16548414.084322602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A807=1,PMF_1st=0),0,ROUND(IF(A807=1,AI807,AL806)*OFFSET(Input!$O$27,IF(A807=121,-1,0)+MIN(B807,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A807=1,PMF_1st=0),0,IF(SUM($K$5:$L807)-$AU806>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B806,B807),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C807-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B807,99),0,1,1))*VLOOKUP($B807,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[804,67,12,null,106,{"$f":"IF(A808=\"\",\"\",IF(A808=1,Age_Full_Month,IF(F807=11,0,F807+1)))","v":11},106,0,{"$f":"IF(A808=\"\",\"\",IF(AND(F808=11,G808=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H808-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C808-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B808,99),0,1,1)*K808,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*L808,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B808,0,1,1)*M808,FEE_rounding)","v":0},0,0,{"$f":"IF(C808>=1,ROUND(K808*OFFSET(Input!$U$27,B808,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B808=1,0,IF($C808>=1,ROUND(OFFSET(Input!$X$27,B808,0,1,1)*AL807,AV_rounding),0))","v":0},{"$f":"IF(B808=1,0,IF(C808=1,ROUND(OFFSET(Input!$W$27,B808,0,1,1)*AVERAGE($AI$5,$AL$5:$AL806),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),OFFSET(Input!$G$27,B808,0,1,1)-AE808,0)","v":0},{"$f":"IF(AND(C808=1,OFFSET(Input!$G$27,B808,0,1,1)>0),MIN(OFFSET(Input!$G$27,B808,0,1,1),AP807),0)","v":0},0,0,0,0,0,0,0,-22048414.084322602,-22221059.084322602,-22106775.892315201,-22106775.892315201,{"$f":"IF(A808=\"\",\"\",AL808-ROUND(AL808*OFFSET(Input!$S$27,$B808,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A808=\"\",\"\",ROUND(AP808*(1-OFFSET(Input!$T$27,MIN(B808,10),0,1,1)),2*FEE_rounding))","v":-22106775.892315201},-16606775.892315201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A808=1,PMF_1st=0),0,ROUND(IF(A808=1,AI808,AL807)*OFFSET(Input!$O$27,IF(A808=121,-1,0)+MIN(B808,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A808=1,PMF_1st=0),0,IF(SUM($K$5:$L808)-$AU807>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B807,B808),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C808-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B808,99),0,1,1))*VLOOKUP($B808,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[805,68,1,null,107,{"$f":"IF(A809=\"\",\"\",IF(A809=1,Age_Full_Month,IF(F808=11,0,F808+1)))","v":0},107,0,{"$f":"IF(A809=\"\",\"\",IF(AND(F809=11,G809=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H809-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C809-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B809,99),0,1,1)*K809,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*L809,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B809,0,1,1)*M809,FEE_rounding)","v":0},0,0,{"$f":"IF(C809>=1,ROUND(K809*OFFSET(Input!$U$27,B809,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B809=1,0,IF($C809>=1,ROUND(OFFSET(Input!$X$27,B809,0,1,1)*AL808,AV_rounding),0))","v":0},{"$f":"IF(B809=1,0,IF(C809=1,ROUND(OFFSET(Input!$W$27,B809,0,1,1)*AVERAGE($AI$5,$AL$5:$AL807),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),OFFSET(Input!$G$27,B809,0,1,1)-AE809,0)","v":0},{"$f":"IF(AND(C809=1,OFFSET(Input!$G$27,B809,0,1,1)>0),MIN(OFFSET(Input!$G$27,B809,0,1,1),AP808),0)","v":0},0,0,0,0,0,0,0,-22106775.892315201,-22279420.892315201,-22164837.5447804,-22164837.5447804,{"$f":"IF(A809=\"\",\"\",AL809-ROUND(AL809*OFFSET(Input!$S$27,$B809,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A809=\"\",\"\",ROUND(AP809*(1-OFFSET(Input!$T$27,MIN(B809,10),0,1,1)),2*FEE_rounding))","v":-22164837.5447804},-16664837.5447804,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A809=1,PMF_1st=0),0,ROUND(IF(A809=1,AI809,AL808)*OFFSET(Input!$O$27,IF(A809=121,-1,0)+MIN(B809,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A809=1,PMF_1st=0),0,IF(SUM($K$5:$L809)-$AU808>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B808,B809),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C809-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B809,99),0,1,1))*VLOOKUP($B809,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[806,68,2,null,107,{"$f":"IF(A810=\"\",\"\",IF(A810=1,Age_Full_Month,IF(F809=11,0,F809+1)))","v":1},107,0,{"$f":"IF(A810=\"\",\"\",IF(AND(F810=11,G810=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H810-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C810-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B810,99),0,1,1)*K810,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*L810,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B810,0,1,1)*M810,FEE_rounding)","v":0},0,0,{"$f":"IF(C810>=1,ROUND(K810*OFFSET(Input!$U$27,B810,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B810=1,0,IF($C810>=1,ROUND(OFFSET(Input!$X$27,B810,0,1,1)*AL809,AV_rounding),0))","v":0},{"$f":"IF(B810=1,0,IF(C810=1,ROUND(OFFSET(Input!$W$27,B810,0,1,1)*AVERAGE($AI$5,$AL$5:$AL808),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),OFFSET(Input!$G$27,B810,0,1,1)-AE810,0)","v":0},{"$f":"IF(AND(C810=1,OFFSET(Input!$G$27,B810,0,1,1)>0),MIN(OFFSET(Input!$G$27,B810,0,1,1),AP809),0)","v":0},0,0,0,0,0,0,0,-22164837.5447804,-22337482.5447804,-22222600.585422002,-22222600.585422002,{"$f":"IF(A810=\"\",\"\",AL810-ROUND(AL810*OFFSET(Input!$S$27,$B810,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A810=\"\",\"\",ROUND(AP810*(1-OFFSET(Input!$T$27,MIN(B810,10),0,1,1)),2*FEE_rounding))","v":-22222600.585422002},-16722600.585422002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A810=1,PMF_1st=0),0,ROUND(IF(A810=1,AI810,AL809)*OFFSET(Input!$O$27,IF(A810=121,-1,0)+MIN(B810,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A810=1,PMF_1st=0),0,IF(SUM($K$5:$L810)-$AU809>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B809,B810),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C810-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B810,99),0,1,1))*VLOOKUP($B810,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[807,68,3,null,107,{"$f":"IF(A811=\"\",\"\",IF(A811=1,Age_Full_Month,IF(F810=11,0,F810+1)))","v":2},107,0,{"$f":"IF(A811=\"\",\"\",IF(AND(F811=11,G811=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H811-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C811-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B811,99),0,1,1)*K811,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*L811,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B811,0,1,1)*M811,FEE_rounding)","v":0},0,0,{"$f":"IF(C811>=1,ROUND(K811*OFFSET(Input!$U$27,B811,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B811=1,0,IF($C811>=1,ROUND(OFFSET(Input!$X$27,B811,0,1,1)*AL810,AV_rounding),0))","v":0},{"$f":"IF(B811=1,0,IF(C811=1,ROUND(OFFSET(Input!$W$27,B811,0,1,1)*AVERAGE($AI$5,$AL$5:$AL809),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),OFFSET(Input!$G$27,B811,0,1,1)-AE811,0)","v":0},{"$f":"IF(AND(C811=1,OFFSET(Input!$G$27,B811,0,1,1)>0),MIN(OFFSET(Input!$G$27,B811,0,1,1),AP810),0)","v":0},0,0,0,0,0,0,0,-22222600.585422002,-22395245.585422002,-22280066.5500044,-22280066.5500044,{"$f":"IF(A811=\"\",\"\",AL811-ROUND(AL811*OFFSET(Input!$S$27,$B811,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A811=\"\",\"\",ROUND(AP811*(1-OFFSET(Input!$T$27,MIN(B811,10),0,1,1)),2*FEE_rounding))","v":-22280066.5500044},-16780066.5500044,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A811=1,PMF_1st=0),0,ROUND(IF(A811=1,AI811,AL810)*OFFSET(Input!$O$27,IF(A811=121,-1,0)+MIN(B811,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A811=1,PMF_1st=0),0,IF(SUM($K$5:$L811)-$AU810>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B810,B811),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C811-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B811,99),0,1,1))*VLOOKUP($B811,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[808,68,4,null,107,{"$f":"IF(A812=\"\",\"\",IF(A812=1,Age_Full_Month,IF(F811=11,0,F811+1)))","v":3},107,0,{"$f":"IF(A812=\"\",\"\",IF(AND(F812=11,G812=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H812-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C812-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B812,99),0,1,1)*K812,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*L812,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B812,0,1,1)*M812,FEE_rounding)","v":0},0,0,{"$f":"IF(C812>=1,ROUND(K812*OFFSET(Input!$U$27,B812,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B812=1,0,IF($C812>=1,ROUND(OFFSET(Input!$X$27,B812,0,1,1)*AL811,AV_rounding),0))","v":0},{"$f":"IF(B812=1,0,IF(C812=1,ROUND(OFFSET(Input!$W$27,B812,0,1,1)*AVERAGE($AI$5,$AL$5:$AL810),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),OFFSET(Input!$G$27,B812,0,1,1)-AE812,0)","v":0},{"$f":"IF(AND(C812=1,OFFSET(Input!$G$27,B812,0,1,1)>0),MIN(OFFSET(Input!$G$27,B812,0,1,1),AP811),0)","v":0},0,0,0,0,0,0,0,-22280066.5500044,-22452711.5500044,-22337236.966393501,-22337236.966393501,{"$f":"IF(A812=\"\",\"\",AL812-ROUND(AL812*OFFSET(Input!$S$27,$B812,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A812=\"\",\"\",ROUND(AP812*(1-OFFSET(Input!$T$27,MIN(B812,10),0,1,1)),2*FEE_rounding))","v":-22337236.966393501},-16837236.966393501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A812=1,PMF_1st=0),0,ROUND(IF(A812=1,AI812,AL811)*OFFSET(Input!$O$27,IF(A812=121,-1,0)+MIN(B812,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A812=1,PMF_1st=0),0,IF(SUM($K$5:$L812)-$AU811>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B811,B812),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C812-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B812,99),0,1,1))*VLOOKUP($B812,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[809,68,5,null,107,{"$f":"IF(A813=\"\",\"\",IF(A813=1,Age_Full_Month,IF(F812=11,0,F812+1)))","v":4},107,0,{"$f":"IF(A813=\"\",\"\",IF(AND(F813=11,G813=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H813-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C813-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B813,99),0,1,1)*K813,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*L813,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B813,0,1,1)*M813,FEE_rounding)","v":0},0,0,{"$f":"IF(C813>=1,ROUND(K813*OFFSET(Input!$U$27,B813,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B813=1,0,IF($C813>=1,ROUND(OFFSET(Input!$X$27,B813,0,1,1)*AL812,AV_rounding),0))","v":0},{"$f":"IF(B813=1,0,IF(C813=1,ROUND(OFFSET(Input!$W$27,B813,0,1,1)*AVERAGE($AI$5,$AL$5:$AL811),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),OFFSET(Input!$G$27,B813,0,1,1)-AE813,0)","v":0},{"$f":"IF(AND(C813=1,OFFSET(Input!$G$27,B813,0,1,1)>0),MIN(OFFSET(Input!$G$27,B813,0,1,1),AP812),0)","v":0},0,0,0,0,0,0,0,-22337236.966393501,-22509881.966393501,-22394113.354597501,-22394113.354597501,{"$f":"IF(A813=\"\",\"\",AL813-ROUND(AL813*OFFSET(Input!$S$27,$B813,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A813=\"\",\"\",ROUND(AP813*(1-OFFSET(Input!$T$27,MIN(B813,10),0,1,1)),2*FEE_rounding))","v":-22394113.354597501},-16894113.354597501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A813=1,PMF_1st=0),0,ROUND(IF(A813=1,AI813,AL812)*OFFSET(Input!$O$27,IF(A813=121,-1,0)+MIN(B813,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A813=1,PMF_1st=0),0,IF(SUM($K$5:$L813)-$AU812>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B812,B813),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C813-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B813,99),0,1,1))*VLOOKUP($B813,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[810,68,6,null,107,{"$f":"IF(A814=\"\",\"\",IF(A814=1,Age_Full_Month,IF(F813=11,0,F813+1)))","v":5},107,0,{"$f":"IF(A814=\"\",\"\",IF(AND(F814=11,G814=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H814-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C814-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B814,99),0,1,1)*K814,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*L814,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B814,0,1,1)*M814,FEE_rounding)","v":0},0,0,{"$f":"IF(C814>=1,ROUND(K814*OFFSET(Input!$U$27,B814,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B814=1,0,IF($C814>=1,ROUND(OFFSET(Input!$X$27,B814,0,1,1)*AL813,AV_rounding),0))","v":0},{"$f":"IF(B814=1,0,IF(C814=1,ROUND(OFFSET(Input!$W$27,B814,0,1,1)*AVERAGE($AI$5,$AL$5:$AL812),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),OFFSET(Input!$G$27,B814,0,1,1)-AE814,0)","v":0},{"$f":"IF(AND(C814=1,OFFSET(Input!$G$27,B814,0,1,1)>0),MIN(OFFSET(Input!$G$27,B814,0,1,1),AP813),0)","v":0},0,0,0,0,0,0,0,-22394113.354597501,-22566758.354597501,-22450697.226807199,-22450697.226807199,{"$f":"IF(A814=\"\",\"\",AL814-ROUND(AL814*OFFSET(Input!$S$27,$B814,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A814=\"\",\"\",ROUND(AP814*(1-OFFSET(Input!$T$27,MIN(B814,10),0,1,1)),2*FEE_rounding))","v":-22450697.226807199},-16950697.226807199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A814=1,PMF_1st=0),0,ROUND(IF(A814=1,AI814,AL813)*OFFSET(Input!$O$27,IF(A814=121,-1,0)+MIN(B814,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A814=1,PMF_1st=0),0,IF(SUM($K$5:$L814)-$AU813>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B813,B814),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C814-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B814,99),0,1,1))*VLOOKUP($B814,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[811,68,7,null,107,{"$f":"IF(A815=\"\",\"\",IF(A815=1,Age_Full_Month,IF(F814=11,0,F814+1)))","v":6},107,0,{"$f":"IF(A815=\"\",\"\",IF(AND(F815=11,G815=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H815-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C815-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B815,99),0,1,1)*K815,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*L815,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B815,0,1,1)*M815,FEE_rounding)","v":0},0,0,{"$f":"IF(C815>=1,ROUND(K815*OFFSET(Input!$U$27,B815,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B815=1,0,IF($C815>=1,ROUND(OFFSET(Input!$X$27,B815,0,1,1)*AL814,AV_rounding),0))","v":0},{"$f":"IF(B815=1,0,IF(C815=1,ROUND(OFFSET(Input!$W$27,B815,0,1,1)*AVERAGE($AI$5,$AL$5:$AL813),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),OFFSET(Input!$G$27,B815,0,1,1)-AE815,0)","v":0},{"$f":"IF(AND(C815=1,OFFSET(Input!$G$27,B815,0,1,1)>0),MIN(OFFSET(Input!$G$27,B815,0,1,1),AP814),0)","v":0},0,0,0,0,0,0,0,-22450697.226807199,-22623342.226807199,-22506990.087436002,-22506990.087436002,{"$f":"IF(A815=\"\",\"\",AL815-ROUND(AL815*OFFSET(Input!$S$27,$B815,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A815=\"\",\"\",ROUND(AP815*(1-OFFSET(Input!$T$27,MIN(B815,10),0,1,1)),2*FEE_rounding))","v":-22506990.087436002},-17006990.087436002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A815=1,PMF_1st=0),0,ROUND(IF(A815=1,AI815,AL814)*OFFSET(Input!$O$27,IF(A815=121,-1,0)+MIN(B815,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A815=1,PMF_1st=0),0,IF(SUM($K$5:$L815)-$AU814>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B814,B815),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C815-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B815,99),0,1,1))*VLOOKUP($B815,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[812,68,8,null,107,{"$f":"IF(A816=\"\",\"\",IF(A816=1,Age_Full_Month,IF(F815=11,0,F815+1)))","v":7},107,0,{"$f":"IF(A816=\"\",\"\",IF(AND(F816=11,G816=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H816-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C816-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B816,99),0,1,1)*K816,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*L816,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B816,0,1,1)*M816,FEE_rounding)","v":0},0,0,{"$f":"IF(C816>=1,ROUND(K816*OFFSET(Input!$U$27,B816,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B816=1,0,IF($C816>=1,ROUND(OFFSET(Input!$X$27,B816,0,1,1)*AL815,AV_rounding),0))","v":0},{"$f":"IF(B816=1,0,IF(C816=1,ROUND(OFFSET(Input!$W$27,B816,0,1,1)*AVERAGE($AI$5,$AL$5:$AL814),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),OFFSET(Input!$G$27,B816,0,1,1)-AE816,0)","v":0},{"$f":"IF(AND(C816=1,OFFSET(Input!$G$27,B816,0,1,1)>0),MIN(OFFSET(Input!$G$27,B816,0,1,1),AP815),0)","v":0},0,0,0,0,0,0,0,-22506990.087436002,-22679635.087436002,-22562993.433160301,-22562993.433160301,{"$f":"IF(A816=\"\",\"\",AL816-ROUND(AL816*OFFSET(Input!$S$27,$B816,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A816=\"\",\"\",ROUND(AP816*(1-OFFSET(Input!$T$27,MIN(B816,10),0,1,1)),2*FEE_rounding))","v":-22562993.433160301},-17062993.433160301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A816=1,PMF_1st=0),0,ROUND(IF(A816=1,AI816,AL815)*OFFSET(Input!$O$27,IF(A816=121,-1,0)+MIN(B816,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A816=1,PMF_1st=0),0,IF(SUM($K$5:$L816)-$AU815>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B815,B816),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C816-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B816,99),0,1,1))*VLOOKUP($B816,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[813,68,9,null,107,{"$f":"IF(A817=\"\",\"\",IF(A817=1,Age_Full_Month,IF(F816=11,0,F816+1)))","v":8},107,0,{"$f":"IF(A817=\"\",\"\",IF(AND(F817=11,G817=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H817-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C817-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B817,99),0,1,1)*K817,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*L817,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B817,0,1,1)*M817,FEE_rounding)","v":0},0,0,{"$f":"IF(C817>=1,ROUND(K817*OFFSET(Input!$U$27,B817,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B817=1,0,IF($C817>=1,ROUND(OFFSET(Input!$X$27,B817,0,1,1)*AL816,AV_rounding),0))","v":0},{"$f":"IF(B817=1,0,IF(C817=1,ROUND(OFFSET(Input!$W$27,B817,0,1,1)*AVERAGE($AI$5,$AL$5:$AL815),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),OFFSET(Input!$G$27,B817,0,1,1)-AE817,0)","v":0},{"$f":"IF(AND(C817=1,OFFSET(Input!$G$27,B817,0,1,1)>0),MIN(OFFSET(Input!$G$27,B817,0,1,1),AP816),0)","v":0},0,0,0,0,0,0,0,-22562993.433160301,-22735638.433160301,-22618708.752958901,-22618708.752958901,{"$f":"IF(A817=\"\",\"\",AL817-ROUND(AL817*OFFSET(Input!$S$27,$B817,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A817=\"\",\"\",ROUND(AP817*(1-OFFSET(Input!$T$27,MIN(B817,10),0,1,1)),2*FEE_rounding))","v":-22618708.752958901},-17118708.752958901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A817=1,PMF_1st=0),0,ROUND(IF(A817=1,AI817,AL816)*OFFSET(Input!$O$27,IF(A817=121,-1,0)+MIN(B817,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A817=1,PMF_1st=0),0,IF(SUM($K$5:$L817)-$AU816>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B816,B817),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C817-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B817,99),0,1,1))*VLOOKUP($B817,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[814,68,10,null,107,{"$f":"IF(A818=\"\",\"\",IF(A818=1,Age_Full_Month,IF(F817=11,0,F817+1)))","v":9},107,0,{"$f":"IF(A818=\"\",\"\",IF(AND(F818=11,G818=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H818-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C818-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B818,99),0,1,1)*K818,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*L818,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B818,0,1,1)*M818,FEE_rounding)","v":0},0,0,{"$f":"IF(C818>=1,ROUND(K818*OFFSET(Input!$U$27,B818,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B818=1,0,IF($C818>=1,ROUND(OFFSET(Input!$X$27,B818,0,1,1)*AL817,AV_rounding),0))","v":0},{"$f":"IF(B818=1,0,IF(C818=1,ROUND(OFFSET(Input!$W$27,B818,0,1,1)*AVERAGE($AI$5,$AL$5:$AL816),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),OFFSET(Input!$G$27,B818,0,1,1)-AE818,0)","v":0},{"$f":"IF(AND(C818=1,OFFSET(Input!$G$27,B818,0,1,1)>0),MIN(OFFSET(Input!$G$27,B818,0,1,1),AP817),0)","v":0},0,0,0,0,0,0,0,-22618708.752958901,-22791353.752958901,-22674137.528152801,-22674137.528152801,{"$f":"IF(A818=\"\",\"\",AL818-ROUND(AL818*OFFSET(Input!$S$27,$B818,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A818=\"\",\"\",ROUND(AP818*(1-OFFSET(Input!$T$27,MIN(B818,10),0,1,1)),2*FEE_rounding))","v":-22674137.528152801},-17174137.528152801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A818=1,PMF_1st=0),0,ROUND(IF(A818=1,AI818,AL817)*OFFSET(Input!$O$27,IF(A818=121,-1,0)+MIN(B818,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A818=1,PMF_1st=0),0,IF(SUM($K$5:$L818)-$AU817>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B817,B818),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C818-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B818,99),0,1,1))*VLOOKUP($B818,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[815,68,11,null,107,{"$f":"IF(A819=\"\",\"\",IF(A819=1,Age_Full_Month,IF(F818=11,0,F818+1)))","v":10},107,0,{"$f":"IF(A819=\"\",\"\",IF(AND(F819=11,G819=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H819-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C819-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B819,99),0,1,1)*K819,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*L819,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B819,0,1,1)*M819,FEE_rounding)","v":0},0,0,{"$f":"IF(C819>=1,ROUND(K819*OFFSET(Input!$U$27,B819,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B819=1,0,IF($C819>=1,ROUND(OFFSET(Input!$X$27,B819,0,1,1)*AL818,AV_rounding),0))","v":0},{"$f":"IF(B819=1,0,IF(C819=1,ROUND(OFFSET(Input!$W$27,B819,0,1,1)*AVERAGE($AI$5,$AL$5:$AL817),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),OFFSET(Input!$G$27,B819,0,1,1)-AE819,0)","v":0},{"$f":"IF(AND(C819=1,OFFSET(Input!$G$27,B819,0,1,1)>0),MIN(OFFSET(Input!$G$27,B819,0,1,1),AP818),0)","v":0},0,0,0,0,0,0,0,-22674137.528152801,-22846782.528152801,-22729281.232444599,-22729281.232444599,{"$f":"IF(A819=\"\",\"\",AL819-ROUND(AL819*OFFSET(Input!$S$27,$B819,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A819=\"\",\"\",ROUND(AP819*(1-OFFSET(Input!$T$27,MIN(B819,10),0,1,1)),2*FEE_rounding))","v":-22729281.232444599},-17229281.232444599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A819=1,PMF_1st=0),0,ROUND(IF(A819=1,AI819,AL818)*OFFSET(Input!$O$27,IF(A819=121,-1,0)+MIN(B819,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A819=1,PMF_1st=0),0,IF(SUM($K$5:$L819)-$AU818>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B818,B819),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C819-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B819,99),0,1,1))*VLOOKUP($B819,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[816,68,12,null,107,{"$f":"IF(A820=\"\",\"\",IF(A820=1,Age_Full_Month,IF(F819=11,0,F819+1)))","v":11},107,0,{"$f":"IF(A820=\"\",\"\",IF(AND(F820=11,G820=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H820-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C820-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B820,99),0,1,1)*K820,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*L820,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B820,0,1,1)*M820,FEE_rounding)","v":0},0,0,{"$f":"IF(C820>=1,ROUND(K820*OFFSET(Input!$U$27,B820,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B820=1,0,IF($C820>=1,ROUND(OFFSET(Input!$X$27,B820,0,1,1)*AL819,AV_rounding),0))","v":0},{"$f":"IF(B820=1,0,IF(C820=1,ROUND(OFFSET(Input!$W$27,B820,0,1,1)*AVERAGE($AI$5,$AL$5:$AL818),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),OFFSET(Input!$G$27,B820,0,1,1)-AE820,0)","v":0},{"$f":"IF(AND(C820=1,OFFSET(Input!$G$27,B820,0,1,1)>0),MIN(OFFSET(Input!$G$27,B820,0,1,1),AP819),0)","v":0},0,0,0,0,0,0,0,-22729281.232444599,-22901926.232444599,-22784141.331957702,-22784141.331957702,{"$f":"IF(A820=\"\",\"\",AL820-ROUND(AL820*OFFSET(Input!$S$27,$B820,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A820=\"\",\"\",ROUND(AP820*(1-OFFSET(Input!$T$27,MIN(B820,10),0,1,1)),2*FEE_rounding))","v":-22784141.331957702},-17284141.331957702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A820=1,PMF_1st=0),0,ROUND(IF(A820=1,AI820,AL819)*OFFSET(Input!$O$27,IF(A820=121,-1,0)+MIN(B820,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A820=1,PMF_1st=0),0,IF(SUM($K$5:$L820)-$AU819>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B819,B820),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C820-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B820,99),0,1,1))*VLOOKUP($B820,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[817,69,1,null,108,{"$f":"IF(A821=\"\",\"\",IF(A821=1,Age_Full_Month,IF(F820=11,0,F820+1)))","v":0},108,0,{"$f":"IF(A821=\"\",\"\",IF(AND(F821=11,G821=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H821-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C821-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B821,99),0,1,1)*K821,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*L821,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B821,0,1,1)*M821,FEE_rounding)","v":0},0,0,{"$f":"IF(C821>=1,ROUND(K821*OFFSET(Input!$U$27,B821,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B821=1,0,IF($C821>=1,ROUND(OFFSET(Input!$X$27,B821,0,1,1)*AL820,AV_rounding),0))","v":0},{"$f":"IF(B821=1,0,IF(C821=1,ROUND(OFFSET(Input!$W$27,B821,0,1,1)*AVERAGE($AI$5,$AL$5:$AL819),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),OFFSET(Input!$G$27,B821,0,1,1)-AE821,0)","v":0},{"$f":"IF(AND(C821=1,OFFSET(Input!$G$27,B821,0,1,1)>0),MIN(OFFSET(Input!$G$27,B821,0,1,1),AP820),0)","v":0},0,0,0,0,0,0,0,-22784141.331957702,-22956786.331957702,-22838719.285275001,-22838719.285275001,{"$f":"IF(A821=\"\",\"\",AL821-ROUND(AL821*OFFSET(Input!$S$27,$B821,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A821=\"\",\"\",ROUND(AP821*(1-OFFSET(Input!$T$27,MIN(B821,10),0,1,1)),2*FEE_rounding))","v":-22838719.285275001},-17338719.285275001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A821=1,PMF_1st=0),0,ROUND(IF(A821=1,AI821,AL820)*OFFSET(Input!$O$27,IF(A821=121,-1,0)+MIN(B821,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A821=1,PMF_1st=0),0,IF(SUM($K$5:$L821)-$AU820>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B820,B821),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C821-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B821,99),0,1,1))*VLOOKUP($B821,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[818,69,2,null,108,{"$f":"IF(A822=\"\",\"\",IF(A822=1,Age_Full_Month,IF(F821=11,0,F821+1)))","v":1},108,0,{"$f":"IF(A822=\"\",\"\",IF(AND(F822=11,G822=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H822-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C822-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B822,99),0,1,1)*K822,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*L822,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B822,0,1,1)*M822,FEE_rounding)","v":0},0,0,{"$f":"IF(C822>=1,ROUND(K822*OFFSET(Input!$U$27,B822,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B822=1,0,IF($C822>=1,ROUND(OFFSET(Input!$X$27,B822,0,1,1)*AL821,AV_rounding),0))","v":0},{"$f":"IF(B822=1,0,IF(C822=1,ROUND(OFFSET(Input!$W$27,B822,0,1,1)*AVERAGE($AI$5,$AL$5:$AL820),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),OFFSET(Input!$G$27,B822,0,1,1)-AE822,0)","v":0},{"$f":"IF(AND(C822=1,OFFSET(Input!$G$27,B822,0,1,1)>0),MIN(OFFSET(Input!$G$27,B822,0,1,1),AP821),0)","v":0},0,0,0,0,0,0,0,-22838719.285275001,-23011364.285275001,-22893016.543478101,-22893016.543478101,{"$f":"IF(A822=\"\",\"\",AL822-ROUND(AL822*OFFSET(Input!$S$27,$B822,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A822=\"\",\"\",ROUND(AP822*(1-OFFSET(Input!$T$27,MIN(B822,10),0,1,1)),2*FEE_rounding))","v":-22893016.543478101},-17393016.543478101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A822=1,PMF_1st=0),0,ROUND(IF(A822=1,AI822,AL821)*OFFSET(Input!$O$27,IF(A822=121,-1,0)+MIN(B822,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A822=1,PMF_1st=0),0,IF(SUM($K$5:$L822)-$AU821>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B821,B822),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C822-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B822,99),0,1,1))*VLOOKUP($B822,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[819,69,3,null,108,{"$f":"IF(A823=\"\",\"\",IF(A823=1,Age_Full_Month,IF(F822=11,0,F822+1)))","v":2},108,0,{"$f":"IF(A823=\"\",\"\",IF(AND(F823=11,G823=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H823-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C823-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B823,99),0,1,1)*K823,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*L823,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B823,0,1,1)*M823,FEE_rounding)","v":0},0,0,{"$f":"IF(C823>=1,ROUND(K823*OFFSET(Input!$U$27,B823,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B823=1,0,IF($C823>=1,ROUND(OFFSET(Input!$X$27,B823,0,1,1)*AL822,AV_rounding),0))","v":0},{"$f":"IF(B823=1,0,IF(C823=1,ROUND(OFFSET(Input!$W$27,B823,0,1,1)*AVERAGE($AI$5,$AL$5:$AL821),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),OFFSET(Input!$G$27,B823,0,1,1)-AE823,0)","v":0},{"$f":"IF(AND(C823=1,OFFSET(Input!$G$27,B823,0,1,1)>0),MIN(OFFSET(Input!$G$27,B823,0,1,1),AP822),0)","v":0},0,0,0,0,0,0,0,-22893016.543478101,-23065661.543478101,-22947034.550185502,-22947034.550185502,{"$f":"IF(A823=\"\",\"\",AL823-ROUND(AL823*OFFSET(Input!$S$27,$B823,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A823=\"\",\"\",ROUND(AP823*(1-OFFSET(Input!$T$27,MIN(B823,10),0,1,1)),2*FEE_rounding))","v":-22947034.550185502},-17447034.550185502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A823=1,PMF_1st=0),0,ROUND(IF(A823=1,AI823,AL822)*OFFSET(Input!$O$27,IF(A823=121,-1,0)+MIN(B823,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A823=1,PMF_1st=0),0,IF(SUM($K$5:$L823)-$AU822>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B822,B823),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C823-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B823,99),0,1,1))*VLOOKUP($B823,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[820,69,4,null,108,{"$f":"IF(A824=\"\",\"\",IF(A824=1,Age_Full_Month,IF(F823=11,0,F823+1)))","v":3},108,0,{"$f":"IF(A824=\"\",\"\",IF(AND(F824=11,G824=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H824-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C824-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B824,99),0,1,1)*K824,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*L824,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B824,0,1,1)*M824,FEE_rounding)","v":0},0,0,{"$f":"IF(C824>=1,ROUND(K824*OFFSET(Input!$U$27,B824,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B824=1,0,IF($C824>=1,ROUND(OFFSET(Input!$X$27,B824,0,1,1)*AL823,AV_rounding),0))","v":0},{"$f":"IF(B824=1,0,IF(C824=1,ROUND(OFFSET(Input!$W$27,B824,0,1,1)*AVERAGE($AI$5,$AL$5:$AL822),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),OFFSET(Input!$G$27,B824,0,1,1)-AE824,0)","v":0},{"$f":"IF(AND(C824=1,OFFSET(Input!$G$27,B824,0,1,1)>0),MIN(OFFSET(Input!$G$27,B824,0,1,1),AP823),0)","v":0},0,0,0,0,0,0,0,-22947034.550185502,-23119679.550185502,-23000774.741591301,-23000774.741591301,{"$f":"IF(A824=\"\",\"\",AL824-ROUND(AL824*OFFSET(Input!$S$27,$B824,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A824=\"\",\"\",ROUND(AP824*(1-OFFSET(Input!$T$27,MIN(B824,10),0,1,1)),2*FEE_rounding))","v":-23000774.741591301},-17500774.741591301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A824=1,PMF_1st=0),0,ROUND(IF(A824=1,AI824,AL823)*OFFSET(Input!$O$27,IF(A824=121,-1,0)+MIN(B824,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A824=1,PMF_1st=0),0,IF(SUM($K$5:$L824)-$AU823>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B823,B824),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C824-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B824,99),0,1,1))*VLOOKUP($B824,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[821,69,5,null,108,{"$f":"IF(A825=\"\",\"\",IF(A825=1,Age_Full_Month,IF(F824=11,0,F824+1)))","v":4},108,0,{"$f":"IF(A825=\"\",\"\",IF(AND(F825=11,G825=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H825-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C825-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B825,99),0,1,1)*K825,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*L825,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B825,0,1,1)*M825,FEE_rounding)","v":0},0,0,{"$f":"IF(C825>=1,ROUND(K825*OFFSET(Input!$U$27,B825,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B825=1,0,IF($C825>=1,ROUND(OFFSET(Input!$X$27,B825,0,1,1)*AL824,AV_rounding),0))","v":0},{"$f":"IF(B825=1,0,IF(C825=1,ROUND(OFFSET(Input!$W$27,B825,0,1,1)*AVERAGE($AI$5,$AL$5:$AL823),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),OFFSET(Input!$G$27,B825,0,1,1)-AE825,0)","v":0},{"$f":"IF(AND(C825=1,OFFSET(Input!$G$27,B825,0,1,1)>0),MIN(OFFSET(Input!$G$27,B825,0,1,1),AP824),0)","v":0},0,0,0,0,0,0,0,-23000774.741591301,-23173419.741591301,-23054238.546503101,-23054238.546503101,{"$f":"IF(A825=\"\",\"\",AL825-ROUND(AL825*OFFSET(Input!$S$27,$B825,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A825=\"\",\"\",ROUND(AP825*(1-OFFSET(Input!$T$27,MIN(B825,10),0,1,1)),2*FEE_rounding))","v":-23054238.546503101},-17554238.546503101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A825=1,PMF_1st=0),0,ROUND(IF(A825=1,AI825,AL824)*OFFSET(Input!$O$27,IF(A825=121,-1,0)+MIN(B825,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A825=1,PMF_1st=0),0,IF(SUM($K$5:$L825)-$AU824>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B824,B825),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C825-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B825,99),0,1,1))*VLOOKUP($B825,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[822,69,6,null,108,{"$f":"IF(A826=\"\",\"\",IF(A826=1,Age_Full_Month,IF(F825=11,0,F825+1)))","v":5},108,0,{"$f":"IF(A826=\"\",\"\",IF(AND(F826=11,G826=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H826-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C826-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B826,99),0,1,1)*K826,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*L826,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B826,0,1,1)*M826,FEE_rounding)","v":0},0,0,{"$f":"IF(C826>=1,ROUND(K826*OFFSET(Input!$U$27,B826,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B826=1,0,IF($C826>=1,ROUND(OFFSET(Input!$X$27,B826,0,1,1)*AL825,AV_rounding),0))","v":0},{"$f":"IF(B826=1,0,IF(C826=1,ROUND(OFFSET(Input!$W$27,B826,0,1,1)*AVERAGE($AI$5,$AL$5:$AL824),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),OFFSET(Input!$G$27,B826,0,1,1)-AE826,0)","v":0},{"$f":"IF(AND(C826=1,OFFSET(Input!$G$27,B826,0,1,1)>0),MIN(OFFSET(Input!$G$27,B826,0,1,1),AP825),0)","v":0},0,0,0,0,0,0,0,-23054238.546503101,-23226883.546503101,-23107427.386380199,-23107427.386380199,{"$f":"IF(A826=\"\",\"\",AL826-ROUND(AL826*OFFSET(Input!$S$27,$B826,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A826=\"\",\"\",ROUND(AP826*(1-OFFSET(Input!$T$27,MIN(B826,10),0,1,1)),2*FEE_rounding))","v":-23107427.386380199},-17607427.386380199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A826=1,PMF_1st=0),0,ROUND(IF(A826=1,AI826,AL825)*OFFSET(Input!$O$27,IF(A826=121,-1,0)+MIN(B826,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A826=1,PMF_1st=0),0,IF(SUM($K$5:$L826)-$AU825>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B825,B826),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C826-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B826,99),0,1,1))*VLOOKUP($B826,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[823,69,7,null,108,{"$f":"IF(A827=\"\",\"\",IF(A827=1,Age_Full_Month,IF(F826=11,0,F826+1)))","v":6},108,0,{"$f":"IF(A827=\"\",\"\",IF(AND(F827=11,G827=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H827-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C827-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B827,99),0,1,1)*K827,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*L827,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B827,0,1,1)*M827,FEE_rounding)","v":0},0,0,{"$f":"IF(C827>=1,ROUND(K827*OFFSET(Input!$U$27,B827,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B827=1,0,IF($C827>=1,ROUND(OFFSET(Input!$X$27,B827,0,1,1)*AL826,AV_rounding),0))","v":0},{"$f":"IF(B827=1,0,IF(C827=1,ROUND(OFFSET(Input!$W$27,B827,0,1,1)*AVERAGE($AI$5,$AL$5:$AL825),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),OFFSET(Input!$G$27,B827,0,1,1)-AE827,0)","v":0},{"$f":"IF(AND(C827=1,OFFSET(Input!$G$27,B827,0,1,1)>0),MIN(OFFSET(Input!$G$27,B827,0,1,1),AP826),0)","v":0},0,0,0,0,0,0,0,-23107427.386380199,-23280072.386380199,-23160342.6753713,-23160342.6753713,{"$f":"IF(A827=\"\",\"\",AL827-ROUND(AL827*OFFSET(Input!$S$27,$B827,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A827=\"\",\"\",ROUND(AP827*(1-OFFSET(Input!$T$27,MIN(B827,10),0,1,1)),2*FEE_rounding))","v":-23160342.6753713},-17660342.6753713,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A827=1,PMF_1st=0),0,ROUND(IF(A827=1,AI827,AL826)*OFFSET(Input!$O$27,IF(A827=121,-1,0)+MIN(B827,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A827=1,PMF_1st=0),0,IF(SUM($K$5:$L827)-$AU826>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B826,B827),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C827-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B827,99),0,1,1))*VLOOKUP($B827,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[824,69,8,null,108,{"$f":"IF(A828=\"\",\"\",IF(A828=1,Age_Full_Month,IF(F827=11,0,F827+1)))","v":7},108,0,{"$f":"IF(A828=\"\",\"\",IF(AND(F828=11,G828=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H828-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C828-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B828,99),0,1,1)*K828,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*L828,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B828,0,1,1)*M828,FEE_rounding)","v":0},0,0,{"$f":"IF(C828>=1,ROUND(K828*OFFSET(Input!$U$27,B828,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B828=1,0,IF($C828>=1,ROUND(OFFSET(Input!$X$27,B828,0,1,1)*AL827,AV_rounding),0))","v":0},{"$f":"IF(B828=1,0,IF(C828=1,ROUND(OFFSET(Input!$W$27,B828,0,1,1)*AVERAGE($AI$5,$AL$5:$AL826),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),OFFSET(Input!$G$27,B828,0,1,1)-AE828,0)","v":0},{"$f":"IF(AND(C828=1,OFFSET(Input!$G$27,B828,0,1,1)>0),MIN(OFFSET(Input!$G$27,B828,0,1,1),AP827),0)","v":0},0,0,0,0,0,0,0,-23160342.6753713,-23332987.6753713,-23212985.8203521,-23212985.8203521,{"$f":"IF(A828=\"\",\"\",AL828-ROUND(AL828*OFFSET(Input!$S$27,$B828,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A828=\"\",\"\",ROUND(AP828*(1-OFFSET(Input!$T$27,MIN(B828,10),0,1,1)),2*FEE_rounding))","v":-23212985.8203521},-17712985.8203521,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A828=1,PMF_1st=0),0,ROUND(IF(A828=1,AI828,AL827)*OFFSET(Input!$O$27,IF(A828=121,-1,0)+MIN(B828,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A828=1,PMF_1st=0),0,IF(SUM($K$5:$L828)-$AU827>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B827,B828),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C828-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B828,99),0,1,1))*VLOOKUP($B828,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[825,69,9,null,108,{"$f":"IF(A829=\"\",\"\",IF(A829=1,Age_Full_Month,IF(F828=11,0,F828+1)))","v":8},108,0,{"$f":"IF(A829=\"\",\"\",IF(AND(F829=11,G829=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H829-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C829-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B829,99),0,1,1)*K829,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*L829,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B829,0,1,1)*M829,FEE_rounding)","v":0},0,0,{"$f":"IF(C829>=1,ROUND(K829*OFFSET(Input!$U$27,B829,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B829=1,0,IF($C829>=1,ROUND(OFFSET(Input!$X$27,B829,0,1,1)*AL828,AV_rounding),0))","v":0},{"$f":"IF(B829=1,0,IF(C829=1,ROUND(OFFSET(Input!$W$27,B829,0,1,1)*AVERAGE($AI$5,$AL$5:$AL827),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),OFFSET(Input!$G$27,B829,0,1,1)-AE829,0)","v":0},{"$f":"IF(AND(C829=1,OFFSET(Input!$G$27,B829,0,1,1)>0),MIN(OFFSET(Input!$G$27,B829,0,1,1),AP828),0)","v":0},0,0,0,0,0,0,0,-23212985.8203521,-23385630.8203521,-23265358.2209628,-23265358.2209628,{"$f":"IF(A829=\"\",\"\",AL829-ROUND(AL829*OFFSET(Input!$S$27,$B829,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A829=\"\",\"\",ROUND(AP829*(1-OFFSET(Input!$T$27,MIN(B829,10),0,1,1)),2*FEE_rounding))","v":-23265358.2209628},-17765358.2209628,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A829=1,PMF_1st=0),0,ROUND(IF(A829=1,AI829,AL828)*OFFSET(Input!$O$27,IF(A829=121,-1,0)+MIN(B829,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A829=1,PMF_1st=0),0,IF(SUM($K$5:$L829)-$AU828>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B828,B829),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C829-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B829,99),0,1,1))*VLOOKUP($B829,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[826,69,10,null,108,{"$f":"IF(A830=\"\",\"\",IF(A830=1,Age_Full_Month,IF(F829=11,0,F829+1)))","v":9},108,0,{"$f":"IF(A830=\"\",\"\",IF(AND(F830=11,G830=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H830-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C830-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B830,99),0,1,1)*K830,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*L830,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B830,0,1,1)*M830,FEE_rounding)","v":0},0,0,{"$f":"IF(C830>=1,ROUND(K830*OFFSET(Input!$U$27,B830,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B830=1,0,IF($C830>=1,ROUND(OFFSET(Input!$X$27,B830,0,1,1)*AL829,AV_rounding),0))","v":0},{"$f":"IF(B830=1,0,IF(C830=1,ROUND(OFFSET(Input!$W$27,B830,0,1,1)*AVERAGE($AI$5,$AL$5:$AL828),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),OFFSET(Input!$G$27,B830,0,1,1)-AE830,0)","v":0},{"$f":"IF(AND(C830=1,OFFSET(Input!$G$27,B830,0,1,1)>0),MIN(OFFSET(Input!$G$27,B830,0,1,1),AP829),0)","v":0},0,0,0,0,0,0,0,-23265358.2209628,-23438003.2209628,-23317461.269645099,-23317461.269645099,{"$f":"IF(A830=\"\",\"\",AL830-ROUND(AL830*OFFSET(Input!$S$27,$B830,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A830=\"\",\"\",ROUND(AP830*(1-OFFSET(Input!$T$27,MIN(B830,10),0,1,1)),2*FEE_rounding))","v":-23317461.269645099},-17817461.269645099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A830=1,PMF_1st=0),0,ROUND(IF(A830=1,AI830,AL829)*OFFSET(Input!$O$27,IF(A830=121,-1,0)+MIN(B830,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A830=1,PMF_1st=0),0,IF(SUM($K$5:$L830)-$AU829>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B829,B830),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C830-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B830,99),0,1,1))*VLOOKUP($B830,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[827,69,11,null,108,{"$f":"IF(A831=\"\",\"\",IF(A831=1,Age_Full_Month,IF(F830=11,0,F830+1)))","v":10},108,0,{"$f":"IF(A831=\"\",\"\",IF(AND(F831=11,G831=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H831-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C831-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B831,99),0,1,1)*K831,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*L831,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B831,0,1,1)*M831,FEE_rounding)","v":0},0,0,{"$f":"IF(C831>=1,ROUND(K831*OFFSET(Input!$U$27,B831,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B831=1,0,IF($C831>=1,ROUND(OFFSET(Input!$X$27,B831,0,1,1)*AL830,AV_rounding),0))","v":0},{"$f":"IF(B831=1,0,IF(C831=1,ROUND(OFFSET(Input!$W$27,B831,0,1,1)*AVERAGE($AI$5,$AL$5:$AL829),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),OFFSET(Input!$G$27,B831,0,1,1)-AE831,0)","v":0},{"$f":"IF(AND(C831=1,OFFSET(Input!$G$27,B831,0,1,1)>0),MIN(OFFSET(Input!$G$27,B831,0,1,1),AP830),0)","v":0},0,0,0,0,0,0,0,-23317461.269645099,-23490106.269645099,-23369296.3516794,-23369296.3516794,{"$f":"IF(A831=\"\",\"\",AL831-ROUND(AL831*OFFSET(Input!$S$27,$B831,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A831=\"\",\"\",ROUND(AP831*(1-OFFSET(Input!$T$27,MIN(B831,10),0,1,1)),2*FEE_rounding))","v":-23369296.3516794},-17869296.3516794,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A831=1,PMF_1st=0),0,ROUND(IF(A831=1,AI831,AL830)*OFFSET(Input!$O$27,IF(A831=121,-1,0)+MIN(B831,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A831=1,PMF_1st=0),0,IF(SUM($K$5:$L831)-$AU830>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B830,B831),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C831-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B831,99),0,1,1))*VLOOKUP($B831,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[828,69,12,null,108,{"$f":"IF(A832=\"\",\"\",IF(A832=1,Age_Full_Month,IF(F831=11,0,F831+1)))","v":11},108,0,{"$f":"IF(A832=\"\",\"\",IF(AND(F832=11,G832=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H832-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C832-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B832,99),0,1,1)*K832,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*L832,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B832,0,1,1)*M832,FEE_rounding)","v":0},0,0,{"$f":"IF(C832>=1,ROUND(K832*OFFSET(Input!$U$27,B832,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B832=1,0,IF($C832>=1,ROUND(OFFSET(Input!$X$27,B832,0,1,1)*AL831,AV_rounding),0))","v":0},{"$f":"IF(B832=1,0,IF(C832=1,ROUND(OFFSET(Input!$W$27,B832,0,1,1)*AVERAGE($AI$5,$AL$5:$AL830),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),OFFSET(Input!$G$27,B832,0,1,1)-AE832,0)","v":0},{"$f":"IF(AND(C832=1,OFFSET(Input!$G$27,B832,0,1,1)>0),MIN(OFFSET(Input!$G$27,B832,0,1,1),AP831),0)","v":0},0,0,0,0,0,0,0,-23369296.3516794,-23541941.3516794,-23420864.845221698,-23420864.845221698,{"$f":"IF(A832=\"\",\"\",AL832-ROUND(AL832*OFFSET(Input!$S$27,$B832,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A832=\"\",\"\",ROUND(AP832*(1-OFFSET(Input!$T$27,MIN(B832,10),0,1,1)),2*FEE_rounding))","v":-23420864.845221698},-17920864.845221698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A832=1,PMF_1st=0),0,ROUND(IF(A832=1,AI832,AL831)*OFFSET(Input!$O$27,IF(A832=121,-1,0)+MIN(B832,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A832=1,PMF_1st=0),0,IF(SUM($K$5:$L832)-$AU831>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B831,B832),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C832-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B832,99),0,1,1))*VLOOKUP($B832,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[829,70,1,null,109,{"$f":"IF(A833=\"\",\"\",IF(A833=1,Age_Full_Month,IF(F832=11,0,F832+1)))","v":0},109,0,{"$f":"IF(A833=\"\",\"\",IF(AND(F833=11,G833=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H833-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C833-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B833,99),0,1,1)*K833,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*L833,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B833,0,1,1)*M833,FEE_rounding)","v":0},0,0,{"$f":"IF(C833>=1,ROUND(K833*OFFSET(Input!$U$27,B833,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B833=1,0,IF($C833>=1,ROUND(OFFSET(Input!$X$27,B833,0,1,1)*AL832,AV_rounding),0))","v":0},{"$f":"IF(B833=1,0,IF(C833=1,ROUND(OFFSET(Input!$W$27,B833,0,1,1)*AVERAGE($AI$5,$AL$5:$AL831),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),OFFSET(Input!$G$27,B833,0,1,1)-AE833,0)","v":0},{"$f":"IF(AND(C833=1,OFFSET(Input!$G$27,B833,0,1,1)>0),MIN(OFFSET(Input!$G$27,B833,0,1,1),AP832),0)","v":0},0,0,0,0,0,0,0,-23420864.845221698,-23593509.845221698,-23472168.121339999,-23472168.121339999,{"$f":"IF(A833=\"\",\"\",AL833-ROUND(AL833*OFFSET(Input!$S$27,$B833,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A833=\"\",\"\",ROUND(AP833*(1-OFFSET(Input!$T$27,MIN(B833,10),0,1,1)),2*FEE_rounding))","v":-23472168.121339999},-17972168.121339999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A833=1,PMF_1st=0),0,ROUND(IF(A833=1,AI833,AL832)*OFFSET(Input!$O$27,IF(A833=121,-1,0)+MIN(B833,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A833=1,PMF_1st=0),0,IF(SUM($K$5:$L833)-$AU832>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B832,B833),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C833-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B833,99),0,1,1))*VLOOKUP($B833,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[830,70,2,null,109,{"$f":"IF(A834=\"\",\"\",IF(A834=1,Age_Full_Month,IF(F833=11,0,F833+1)))","v":1},109,0,{"$f":"IF(A834=\"\",\"\",IF(AND(F834=11,G834=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H834-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C834-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B834,99),0,1,1)*K834,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*L834,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B834,0,1,1)*M834,FEE_rounding)","v":0},0,0,{"$f":"IF(C834>=1,ROUND(K834*OFFSET(Input!$U$27,B834,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B834=1,0,IF($C834>=1,ROUND(OFFSET(Input!$X$27,B834,0,1,1)*AL833,AV_rounding),0))","v":0},{"$f":"IF(B834=1,0,IF(C834=1,ROUND(OFFSET(Input!$W$27,B834,0,1,1)*AVERAGE($AI$5,$AL$5:$AL832),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),OFFSET(Input!$G$27,B834,0,1,1)-AE834,0)","v":0},{"$f":"IF(AND(C834=1,OFFSET(Input!$G$27,B834,0,1,1)>0),MIN(OFFSET(Input!$G$27,B834,0,1,1),AP833),0)","v":0},0,0,0,0,0,0,0,-23472168.121339999,-23644813.121339999,-23523207.544050898,-23523207.544050898,{"$f":"IF(A834=\"\",\"\",AL834-ROUND(AL834*OFFSET(Input!$S$27,$B834,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A834=\"\",\"\",ROUND(AP834*(1-OFFSET(Input!$T$27,MIN(B834,10),0,1,1)),2*FEE_rounding))","v":-23523207.544050898},-18023207.544050898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A834=1,PMF_1st=0),0,ROUND(IF(A834=1,AI834,AL833)*OFFSET(Input!$O$27,IF(A834=121,-1,0)+MIN(B834,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A834=1,PMF_1st=0),0,IF(SUM($K$5:$L834)-$AU833>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B833,B834),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C834-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B834,99),0,1,1))*VLOOKUP($B834,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[831,70,3,null,109,{"$f":"IF(A835=\"\",\"\",IF(A835=1,Age_Full_Month,IF(F834=11,0,F834+1)))","v":2},109,0,{"$f":"IF(A835=\"\",\"\",IF(AND(F835=11,G835=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H835-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C835-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B835,99),0,1,1)*K835,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*L835,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B835,0,1,1)*M835,FEE_rounding)","v":0},0,0,{"$f":"IF(C835>=1,ROUND(K835*OFFSET(Input!$U$27,B835,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B835=1,0,IF($C835>=1,ROUND(OFFSET(Input!$X$27,B835,0,1,1)*AL834,AV_rounding),0))","v":0},{"$f":"IF(B835=1,0,IF(C835=1,ROUND(OFFSET(Input!$W$27,B835,0,1,1)*AVERAGE($AI$5,$AL$5:$AL833),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),OFFSET(Input!$G$27,B835,0,1,1)-AE835,0)","v":0},{"$f":"IF(AND(C835=1,OFFSET(Input!$G$27,B835,0,1,1)>0),MIN(OFFSET(Input!$G$27,B835,0,1,1),AP834),0)","v":0},0,0,0,0,0,0,0,-23523207.544050898,-23695852.544050898,-23573984.470355898,-23573984.470355898,{"$f":"IF(A835=\"\",\"\",AL835-ROUND(AL835*OFFSET(Input!$S$27,$B835,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A835=\"\",\"\",ROUND(AP835*(1-OFFSET(Input!$T$27,MIN(B835,10),0,1,1)),2*FEE_rounding))","v":-23573984.470355898},-18073984.470355898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A835=1,PMF_1st=0),0,ROUND(IF(A835=1,AI835,AL834)*OFFSET(Input!$O$27,IF(A835=121,-1,0)+MIN(B835,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A835=1,PMF_1st=0),0,IF(SUM($K$5:$L835)-$AU834>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B834,B835),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C835-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B835,99),0,1,1))*VLOOKUP($B835,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[832,70,4,null,109,{"$f":"IF(A836=\"\",\"\",IF(A836=1,Age_Full_Month,IF(F835=11,0,F835+1)))","v":3},109,0,{"$f":"IF(A836=\"\",\"\",IF(AND(F836=11,G836=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H836-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C836-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B836,99),0,1,1)*K836,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*L836,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B836,0,1,1)*M836,FEE_rounding)","v":0},0,0,{"$f":"IF(C836>=1,ROUND(K836*OFFSET(Input!$U$27,B836,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B836=1,0,IF($C836>=1,ROUND(OFFSET(Input!$X$27,B836,0,1,1)*AL835,AV_rounding),0))","v":0},{"$f":"IF(B836=1,0,IF(C836=1,ROUND(OFFSET(Input!$W$27,B836,0,1,1)*AVERAGE($AI$5,$AL$5:$AL834),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),OFFSET(Input!$G$27,B836,0,1,1)-AE836,0)","v":0},{"$f":"IF(AND(C836=1,OFFSET(Input!$G$27,B836,0,1,1)>0),MIN(OFFSET(Input!$G$27,B836,0,1,1),AP835),0)","v":0},0,0,0,0,0,0,0,-23573984.470355898,-23746629.470355898,-23624500.250277299,-23624500.250277299,{"$f":"IF(A836=\"\",\"\",AL836-ROUND(AL836*OFFSET(Input!$S$27,$B836,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A836=\"\",\"\",ROUND(AP836*(1-OFFSET(Input!$T$27,MIN(B836,10),0,1,1)),2*FEE_rounding))","v":-23624500.250277299},-18124500.250277299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A836=1,PMF_1st=0),0,ROUND(IF(A836=1,AI836,AL835)*OFFSET(Input!$O$27,IF(A836=121,-1,0)+MIN(B836,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A836=1,PMF_1st=0),0,IF(SUM($K$5:$L836)-$AU835>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B835,B836),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C836-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B836,99),0,1,1))*VLOOKUP($B836,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[833,70,5,null,{"$f":"IF($A837=\"\",\"\",Age_Insured+B837-1)","v":109},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Month,IF(F836=11,0,F836+1)))","v":4},{"$f":"IF(A837=\"\",\"\",IF(A837=1,Age_Full_Year,IF(F836=11,G836+1,G836)))","v":109},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),DAY(EOMONTH((SignYY+INT(A837/12)+1911)&\"/\"&(IF(MOD(SignMM+A837-1,12)=0,12,MOD(SignMM+A837-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A837=\"\",\"\",IF(AND(F837=11,G837=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H837-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B837-1>=BPP,\"\",IF(AS836>0,1,0))","v":""},{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,IF(($BJ837+$AL836+$AP836+$AW837)/($BJ837+$AL836+$AP836)>$BK837,VLOOKUP($B837,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K837=0,0,IF(MOD(C837-1,12/Prem_Freq)=0,VLOOKUP(B837,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C837=1,VLOOKUP(B837,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C837-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B837,99),0,1,1)*K837,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*L837,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B837,0,1,1)*M837,FEE_rounding)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,K837-N837))","v":0},{"$f":"IF(A838=\"\",\"\",IF(K837=\"*****\",\"*****\",L837-O837+M837-P837))","v":0},{"$f":"IF(C837>=1,ROUND(K837*OFFSET(Input!$U$27,B837,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B837=1,0,IF($C837>=1,ROUND(OFFSET(Input!$X$27,B837,0,1,1)*AL836,AV_rounding),0))","v":0},{"$f":"IF(B837=1,0,IF(C837=1,ROUND(OFFSET(Input!$W$27,B837,0,1,1)*AVERAGE($AI$5,$AL$5:$AL835),AV_rounding),0))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,BA837,AI837))","v":0},{"$f":"IF(E837=\"\",\"\",IF(SUM(AI837,-V837)>BB837,BB837,SUM(AI837,-V837)))","v":0},{"$f":"IF(E837=\"\",\"\",IF(AI837>BA837+BB837,0,BA837-AI837))","v":172645},0,0,{"$f":"IF(E837=\" \",\" \",IF(Z837<BI836+BC837+BE837+BD837*0+BF837,BI836+BC837+BE837+BD837*0+BF837-BI836-Z837,0))","v":0},0,0,{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),OFFSET(Input!$G$27,B837,0,1,1)-AE837,0)","v":0},{"$f":"IF(AND(C837=1,OFFSET(Input!$G$27,B837,0,1,1)>0),MIN(OFFSET(Input!$G$27,B837,0,1,1),AP836),0)","v":0},{"$f":"IF(A838=\"\",\"\",AF836+AD837+AE837)","v":0},0,0,{"$f":"IF(A837=\"\",\"\",AL836+Q837+R837*0+IF(A837=1,0,SUM(S837:U837)))","v":0},{"$f":"IF(A837=\"\",\"\",AI837-V837-W837-Z837-AD837)","v":0},{"$f":"ROUND((AJ837-AB837)*(1+IRR_3)^(1/12)+IF(A837=1,S837,0),AV_rounding)","v":0},{"$f":"ROUND(AK837-AG837,AV_rounding)","v":0},-23624500.250277299,-23797145.250277299,{"$f":"ROUND((AN837-AC837)*(1+IRR_3)^(1/12),AV_rounding)","v":-23674756.226894401},{"$f":"ROUND(AO837-AH837,AV_rounding)","v":-23674756.226894401},{"$f":"IF(A837=\"\",\"\",AL837-ROUND(AL837*OFFSET(Input!$S$27,$B837,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A837=\"\",\"\",ROUND(AP837*(1-OFFSET(Input!$T$27,MIN(B837,10),0,1,1)),2*FEE_rounding))","v":-23674756.226894401},-18174756.226894401,0,{"$f":"IF(A838=\"\",\"\",AU836+AD837+AE837)","v":0},{"$f":"IF(A837=\"\",\"\",IF(K837=\"*****\",0,Q837+R837))","v":0},5500000,5500000,{"$f":"IF(A837=1,K837,MAX(AY836+K837-AD836-AE836,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ837/100000*VLOOKUP(Age_Insured+B837-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I837>0,I837/H837,1),2*FEE_rounding)*IF(G838>14,1,0)*IF(AND(I837=0,H837>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A837=1,PMF_1st=0),0,ROUND(IF(A837=1,AI837,AL836)*OFFSET(Input!$O$27,IF(A837=121,-1,0)+MIN(B837,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A837=1,PMF_1st=0),0,IF(SUM($K$5:$L837)-$AU836>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B836,B837),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C837-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B837,99),0,1,1))*VLOOKUP($B837,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A837+1","v":834},{"$f":"IF($A838=\"\",\"\",INT((A838-1)/12)+1)","v":70},{"$f":"IF($A838=\"\",\"\",MOD((A838-1),12)+1)","v":6},null,109,{"$f":"IF(A838=\"\",\"\",IF(A838=1,Age_Full_Month,IF(F837=11,0,F837+1)))","v":5},109,0,{"$f":"IF(A838=\"\",\"\",IF(AND(F838=11,G838=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H838-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C838-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B838,99),0,1,1)*K838,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*L838,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B838,0,1,1)*M838,FEE_rounding)","v":0},0,0,{"$f":"IF(C838>=1,ROUND(K838*OFFSET(Input!$U$27,B838,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B838=1,0,IF($C838>=1,ROUND(OFFSET(Input!$X$27,B838,0,1,1)*AL837,AV_rounding),0))","v":0},{"$f":"IF(B838=1,0,IF(C838=1,ROUND(OFFSET(Input!$W$27,B838,0,1,1)*AVERAGE($AI$5,$AL$5:$AL836),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q838+R838","v":0},{"$f":"IF(E838=\" \",\" \",IF(AI838+AM838-V838>BI837+BC838+BD838+BF838+BE838,BI837+BC838+BD838+BF838+BE838,MAX(AI838+AM838-V838,0)))","v":0},0,{"$f":"BG838","v":0},0,{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),OFFSET(Input!$G$27,B838,0,1,1)-AE838,0)","v":0},{"$f":"IF(AND(C838=1,OFFSET(Input!$G$27,B838,0,1,1)>0),MIN(OFFSET(Input!$G$27,B838,0,1,1),AP837),0)","v":0},0,0,0,0,0,0,0,{"$f":"R838+AO837","v":-23674756.226894401},{"$f":"AM838-X838-AA838-AE838","v":-23847401.226894401},-23724753.736378901,-23724753.736378901,{"$f":"IF(A838=\"\",\"\",AL838-ROUND(AL838*OFFSET(Input!$S$27,$B838,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A838=\"\",\"\",ROUND(AP838*(1-OFFSET(Input!$T$27,MIN(B838,10),0,1,1)),2*FEE_rounding))","v":-23724753.736378901},{"$f":"AW838+AL838+AP838","v":-18224753.736378901},0,0,0,{"$f":"AW837","v":5500000},{"$f":"AW838+AI838","v":5500000},3000000,{"$f":"IF(A838=\"\",\"\",AW838)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A838=1,PMF_1st=0),0,ROUND(IF(A838=1,AI838,AL837)*OFFSET(Input!$O$27,IF(A838=121,-1,0)+MIN(B838,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A838=1,PMF_1st=0),0,IF(SUM($K$5:$L838)-$AU837>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B837,B838),21),0,1,1)))","v":0},null,null,{"$f":"BI837+BC838+BD838+BE838+BF838-Z838-AA838","v":0},{"$f":"IF(MOD($C838-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B838,99),0,1,1))*VLOOKUP($B838,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E838<=30,1.9,IF($E838<=40,1.6,IF($E838<=50,1.4,IF($E838<=60,1.2,IF($E838<=70,1.1,IF($E838<=90,1.02,1))))))","v":1}]
[835,70,7,null,109,{"$f":"IF(A839=\"\",\"\",IF(A839=1,Age_Full_Month,IF(F838=11,0,F838+1)))","v":6},109,0,{"$f":"IF(A839=\"\",\"\",IF(AND(F839=11,G839=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H839-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C839-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B839,99),0,1,1)*K839,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*L839,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B839,0,1,1)*M839,FEE_rounding)","v":0},0,0,{"$f":"IF(C839>=1,ROUND(K839*OFFSET(Input!$U$27,B839,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B839=1,0,IF($C839>=1,ROUND(OFFSET(Input!$X$27,B839,0,1,1)*AL838,AV_rounding),0))","v":0},{"$f":"IF(B839=1,0,IF(C839=1,ROUND(OFFSET(Input!$W$27,B839,0,1,1)*AVERAGE($AI$5,$AL$5:$AL837),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),OFFSET(Input!$G$27,B839,0,1,1)-AE839,0)","v":0},{"$f":"IF(AND(C839=1,OFFSET(Input!$G$27,B839,0,1,1)>0),MIN(OFFSET(Input!$G$27,B839,0,1,1),AP838),0)","v":0},0,0,0,0,0,0,0,-23724753.736378901,-23897398.736378901,-23774494.108030502,-23774494.108030502,{"$f":"IF(A839=\"\",\"\",AL839-ROUND(AL839*OFFSET(Input!$S$27,$B839,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A839=\"\",\"\",ROUND(AP839*(1-OFFSET(Input!$T$27,MIN(B839,10),0,1,1)),2*FEE_rounding))","v":-23774494.108030502},-18274494.108030502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A839=1,PMF_1st=0),0,ROUND(IF(A839=1,AI839,AL838)*OFFSET(Input!$O$27,IF(A839=121,-1,0)+MIN(B839,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A839=1,PMF_1st=0),0,IF(SUM($K$5:$L839)-$AU838>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B838,B839),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C839-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B839,99),0,1,1))*VLOOKUP($B839,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[836,70,8,null,109,{"$f":"IF(A840=\"\",\"\",IF(A840=1,Age_Full_Month,IF(F839=11,0,F839+1)))","v":7},109,0,{"$f":"IF(A840=\"\",\"\",IF(AND(F840=11,G840=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H840-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C840-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B840,99),0,1,1)*K840,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*L840,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B840,0,1,1)*M840,FEE_rounding)","v":0},0,0,{"$f":"IF(C840>=1,ROUND(K840*OFFSET(Input!$U$27,B840,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B840=1,0,IF($C840>=1,ROUND(OFFSET(Input!$X$27,B840,0,1,1)*AL839,AV_rounding),0))","v":0},{"$f":"IF(B840=1,0,IF(C840=1,ROUND(OFFSET(Input!$W$27,B840,0,1,1)*AVERAGE($AI$5,$AL$5:$AL838),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),OFFSET(Input!$G$27,B840,0,1,1)-AE840,0)","v":0},{"$f":"IF(AND(C840=1,OFFSET(Input!$G$27,B840,0,1,1)>0),MIN(OFFSET(Input!$G$27,B840,0,1,1),AP839),0)","v":0},0,0,0,0,0,0,0,-23774494.108030502,-23947139.108030502,-23823978.664312501,-23823978.664312501,{"$f":"IF(A840=\"\",\"\",AL840-ROUND(AL840*OFFSET(Input!$S$27,$B840,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A840=\"\",\"\",ROUND(AP840*(1-OFFSET(Input!$T$27,MIN(B840,10),0,1,1)),2*FEE_rounding))","v":-23823978.664312501},-18323978.664312501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A840=1,PMF_1st=0),0,ROUND(IF(A840=1,AI840,AL839)*OFFSET(Input!$O$27,IF(A840=121,-1,0)+MIN(B840,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A840=1,PMF_1st=0),0,IF(SUM($K$5:$L840)-$AU839>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B839,B840),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C840-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B840,99),0,1,1))*VLOOKUP($B840,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[837,70,9,null,109,{"$f":"IF(A841=\"\",\"\",IF(A841=1,Age_Full_Month,IF(F840=11,0,F840+1)))","v":8},109,0,{"$f":"IF(A841=\"\",\"\",IF(AND(F841=11,G841=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H841-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C841-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B841,99),0,1,1)*K841,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*L841,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B841,0,1,1)*M841,FEE_rounding)","v":0},0,0,{"$f":"IF(C841>=1,ROUND(K841*OFFSET(Input!$U$27,B841,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B841=1,0,IF($C841>=1,ROUND(OFFSET(Input!$X$27,B841,0,1,1)*AL840,AV_rounding),0))","v":0},{"$f":"IF(B841=1,0,IF(C841=1,ROUND(OFFSET(Input!$W$27,B841,0,1,1)*AVERAGE($AI$5,$AL$5:$AL839),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),OFFSET(Input!$G$27,B841,0,1,1)-AE841,0)","v":0},{"$f":"IF(AND(C841=1,OFFSET(Input!$G$27,B841,0,1,1)>0),MIN(OFFSET(Input!$G$27,B841,0,1,1),AP840),0)","v":0},0,0,0,0,0,0,0,-23823978.664312501,-23996623.664312501,-23873208.720886499,-23873208.720886499,{"$f":"IF(A841=\"\",\"\",AL841-ROUND(AL841*OFFSET(Input!$S$27,$B841,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A841=\"\",\"\",ROUND(AP841*(1-OFFSET(Input!$T$27,MIN(B841,10),0,1,1)),2*FEE_rounding))","v":-23873208.720886499},-18373208.720886499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A841=1,PMF_1st=0),0,ROUND(IF(A841=1,AI841,AL840)*OFFSET(Input!$O$27,IF(A841=121,-1,0)+MIN(B841,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A841=1,PMF_1st=0),0,IF(SUM($K$5:$L841)-$AU840>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B840,B841),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C841-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B841,99),0,1,1))*VLOOKUP($B841,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[838,70,10,null,109,{"$f":"IF(A842=\"\",\"\",IF(A842=1,Age_Full_Month,IF(F841=11,0,F841+1)))","v":9},109,0,{"$f":"IF(A842=\"\",\"\",IF(AND(F842=11,G842=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H842-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C842-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B842,99),0,1,1)*K842,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*L842,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B842,0,1,1)*M842,FEE_rounding)","v":0},0,0,{"$f":"IF(C842>=1,ROUND(K842*OFFSET(Input!$U$27,B842,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B842=1,0,IF($C842>=1,ROUND(OFFSET(Input!$X$27,B842,0,1,1)*AL841,AV_rounding),0))","v":0},{"$f":"IF(B842=1,0,IF(C842=1,ROUND(OFFSET(Input!$W$27,B842,0,1,1)*AVERAGE($AI$5,$AL$5:$AL840),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),OFFSET(Input!$G$27,B842,0,1,1)-AE842,0)","v":0},{"$f":"IF(AND(C842=1,OFFSET(Input!$G$27,B842,0,1,1)>0),MIN(OFFSET(Input!$G$27,B842,0,1,1),AP841),0)","v":0},0,0,0,0,0,0,0,-23873208.720886499,-24045853.720886499,-23922185.586647801,-23922185.586647801,{"$f":"IF(A842=\"\",\"\",AL842-ROUND(AL842*OFFSET(Input!$S$27,$B842,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A842=\"\",\"\",ROUND(AP842*(1-OFFSET(Input!$T$27,MIN(B842,10),0,1,1)),2*FEE_rounding))","v":-23922185.586647801},-18422185.586647801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A842=1,PMF_1st=0),0,ROUND(IF(A842=1,AI842,AL841)*OFFSET(Input!$O$27,IF(A842=121,-1,0)+MIN(B842,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A842=1,PMF_1st=0),0,IF(SUM($K$5:$L842)-$AU841>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B841,B842),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C842-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B842,99),0,1,1))*VLOOKUP($B842,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[839,70,11,null,109,{"$f":"IF(A843=\"\",\"\",IF(A843=1,Age_Full_Month,IF(F842=11,0,F842+1)))","v":10},109,0,{"$f":"IF(A843=\"\",\"\",IF(AND(F843=11,G843=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H843-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C843-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B843,99),0,1,1)*K843,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*L843,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B843,0,1,1)*M843,FEE_rounding)","v":0},0,0,{"$f":"IF(C843>=1,ROUND(K843*OFFSET(Input!$U$27,B843,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B843=1,0,IF($C843>=1,ROUND(OFFSET(Input!$X$27,B843,0,1,1)*AL842,AV_rounding),0))","v":0},{"$f":"IF(B843=1,0,IF(C843=1,ROUND(OFFSET(Input!$W$27,B843,0,1,1)*AVERAGE($AI$5,$AL$5:$AL841),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),OFFSET(Input!$G$27,B843,0,1,1)-AE843,0)","v":0},{"$f":"IF(AND(C843=1,OFFSET(Input!$G$27,B843,0,1,1)>0),MIN(OFFSET(Input!$G$27,B843,0,1,1),AP842),0)","v":0},0,0,0,0,0,0,0,-23922185.586647801,-24094830.586647801,-23970910.563760102,-23970910.563760102,{"$f":"IF(A843=\"\",\"\",AL843-ROUND(AL843*OFFSET(Input!$S$27,$B843,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A843=\"\",\"\",ROUND(AP843*(1-OFFSET(Input!$T$27,MIN(B843,10),0,1,1)),2*FEE_rounding))","v":-23970910.563760102},-18470910.563760102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A843=1,PMF_1st=0),0,ROUND(IF(A843=1,AI843,AL842)*OFFSET(Input!$O$27,IF(A843=121,-1,0)+MIN(B843,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A843=1,PMF_1st=0),0,IF(SUM($K$5:$L843)-$AU842>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B842,B843),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C843-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B843,99),0,1,1))*VLOOKUP($B843,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[840,70,12,null,109,{"$f":"IF(A844=\"\",\"\",IF(A844=1,Age_Full_Month,IF(F843=11,0,F843+1)))","v":11},109,0,{"$f":"IF(A844=\"\",\"\",IF(AND(F844=11,G844=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H844-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C844-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B844,99),0,1,1)*K844,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*L844,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B844,0,1,1)*M844,FEE_rounding)","v":0},0,0,{"$f":"IF(C844>=1,ROUND(K844*OFFSET(Input!$U$27,B844,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B844=1,0,IF($C844>=1,ROUND(OFFSET(Input!$X$27,B844,0,1,1)*AL843,AV_rounding),0))","v":0},{"$f":"IF(B844=1,0,IF(C844=1,ROUND(OFFSET(Input!$W$27,B844,0,1,1)*AVERAGE($AI$5,$AL$5:$AL842),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),OFFSET(Input!$G$27,B844,0,1,1)-AE844,0)","v":0},{"$f":"IF(AND(C844=1,OFFSET(Input!$G$27,B844,0,1,1)>0),MIN(OFFSET(Input!$G$27,B844,0,1,1),AP843),0)","v":0},0,0,0,0,0,0,0,-23970910.563760102,-24143555.563760102,-24019384.947689898,-24019384.947689898,{"$f":"IF(A844=\"\",\"\",AL844-ROUND(AL844*OFFSET(Input!$S$27,$B844,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A844=\"\",\"\",ROUND(AP844*(1-OFFSET(Input!$T$27,MIN(B844,10),0,1,1)),2*FEE_rounding))","v":-24019384.947689898},-18519384.947689898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A844=1,PMF_1st=0),0,ROUND(IF(A844=1,AI844,AL843)*OFFSET(Input!$O$27,IF(A844=121,-1,0)+MIN(B844,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A844=1,PMF_1st=0),0,IF(SUM($K$5:$L844)-$AU843>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B843,B844),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C844-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B844,99),0,1,1))*VLOOKUP($B844,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[841,71,1,null,110,{"$f":"IF(A845=\"\",\"\",IF(A845=1,Age_Full_Month,IF(F844=11,0,F844+1)))","v":0},110,0,{"$f":"IF(A845=\"\",\"\",IF(AND(F845=11,G845=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H845-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C845-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B845,99),0,1,1)*K845,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*L845,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B845,0,1,1)*M845,FEE_rounding)","v":0},0,0,{"$f":"IF(C845>=1,ROUND(K845*OFFSET(Input!$U$27,B845,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B845=1,0,IF($C845>=1,ROUND(OFFSET(Input!$X$27,B845,0,1,1)*AL844,AV_rounding),0))","v":0},{"$f":"IF(B845=1,0,IF(C845=1,ROUND(OFFSET(Input!$W$27,B845,0,1,1)*AVERAGE($AI$5,$AL$5:$AL843),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),OFFSET(Input!$G$27,B845,0,1,1)-AE845,0)","v":0},{"$f":"IF(AND(C845=1,OFFSET(Input!$G$27,B845,0,1,1)>0),MIN(OFFSET(Input!$G$27,B845,0,1,1),AP844),0)","v":0},0,0,0,0,0,0,0,-24019384.947689898,-24192029.947689898,-24067610.0272411,-24067610.0272411,{"$f":"IF(A845=\"\",\"\",AL845-ROUND(AL845*OFFSET(Input!$S$27,$B845,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A845=\"\",\"\",ROUND(AP845*(1-OFFSET(Input!$T$27,MIN(B845,10),0,1,1)),2*FEE_rounding))","v":-24067610.0272411},-18567610.0272411,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A845=1,PMF_1st=0),0,ROUND(IF(A845=1,AI845,AL844)*OFFSET(Input!$O$27,IF(A845=121,-1,0)+MIN(B845,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A845=1,PMF_1st=0),0,IF(SUM($K$5:$L845)-$AU844>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B844,B845),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C845-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B845,99),0,1,1))*VLOOKUP($B845,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[842,71,2,null,110,{"$f":"IF(A846=\"\",\"\",IF(A846=1,Age_Full_Month,IF(F845=11,0,F845+1)))","v":1},110,0,{"$f":"IF(A846=\"\",\"\",IF(AND(F846=11,G846=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H846-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C846-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B846,99),0,1,1)*K846,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*L846,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B846,0,1,1)*M846,FEE_rounding)","v":0},0,0,{"$f":"IF(C846>=1,ROUND(K846*OFFSET(Input!$U$27,B846,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B846=1,0,IF($C846>=1,ROUND(OFFSET(Input!$X$27,B846,0,1,1)*AL845,AV_rounding),0))","v":0},{"$f":"IF(B846=1,0,IF(C846=1,ROUND(OFFSET(Input!$W$27,B846,0,1,1)*AVERAGE($AI$5,$AL$5:$AL844),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),OFFSET(Input!$G$27,B846,0,1,1)-AE846,0)","v":0},{"$f":"IF(AND(C846=1,OFFSET(Input!$G$27,B846,0,1,1)>0),MIN(OFFSET(Input!$G$27,B846,0,1,1),AP845),0)","v":0},0,0,0,0,0,0,0,-24067610.0272411,-24240255.0272411,-24115587.084589299,-24115587.084589299,{"$f":"IF(A846=\"\",\"\",AL846-ROUND(AL846*OFFSET(Input!$S$27,$B846,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A846=\"\",\"\",ROUND(AP846*(1-OFFSET(Input!$T$27,MIN(B846,10),0,1,1)),2*FEE_rounding))","v":-24115587.084589299},-18615587.084589299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A846=1,PMF_1st=0),0,ROUND(IF(A846=1,AI846,AL845)*OFFSET(Input!$O$27,IF(A846=121,-1,0)+MIN(B846,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A846=1,PMF_1st=0),0,IF(SUM($K$5:$L846)-$AU845>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B845,B846),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C846-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B846,99),0,1,1))*VLOOKUP($B846,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[843,71,3,null,110,{"$f":"IF(A847=\"\",\"\",IF(A847=1,Age_Full_Month,IF(F846=11,0,F846+1)))","v":2},110,0,{"$f":"IF(A847=\"\",\"\",IF(AND(F847=11,G847=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H847-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C847-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B847,99),0,1,1)*K847,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*L847,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B847,0,1,1)*M847,FEE_rounding)","v":0},0,0,{"$f":"IF(C847>=1,ROUND(K847*OFFSET(Input!$U$27,B847,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B847=1,0,IF($C847>=1,ROUND(OFFSET(Input!$X$27,B847,0,1,1)*AL846,AV_rounding),0))","v":0},{"$f":"IF(B847=1,0,IF(C847=1,ROUND(OFFSET(Input!$W$27,B847,0,1,1)*AVERAGE($AI$5,$AL$5:$AL845),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),OFFSET(Input!$G$27,B847,0,1,1)-AE847,0)","v":0},{"$f":"IF(AND(C847=1,OFFSET(Input!$G$27,B847,0,1,1)>0),MIN(OFFSET(Input!$G$27,B847,0,1,1),AP846),0)","v":0},0,0,0,0,0,0,0,-24115587.084589299,-24288232.084589299,-24163317.395316001,-24163317.395316001,{"$f":"IF(A847=\"\",\"\",AL847-ROUND(AL847*OFFSET(Input!$S$27,$B847,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A847=\"\",\"\",ROUND(AP847*(1-OFFSET(Input!$T$27,MIN(B847,10),0,1,1)),2*FEE_rounding))","v":-24163317.395316001},-18663317.395316001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A847=1,PMF_1st=0),0,ROUND(IF(A847=1,AI847,AL846)*OFFSET(Input!$O$27,IF(A847=121,-1,0)+MIN(B847,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A847=1,PMF_1st=0),0,IF(SUM($K$5:$L847)-$AU846>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B846,B847),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C847-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B847,99),0,1,1))*VLOOKUP($B847,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[844,71,4,null,110,{"$f":"IF(A848=\"\",\"\",IF(A848=1,Age_Full_Month,IF(F847=11,0,F847+1)))","v":3},110,0,{"$f":"IF(A848=\"\",\"\",IF(AND(F848=11,G848=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H848-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C848-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B848,99),0,1,1)*K848,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*L848,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B848,0,1,1)*M848,FEE_rounding)","v":0},0,0,{"$f":"IF(C848>=1,ROUND(K848*OFFSET(Input!$U$27,B848,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B848=1,0,IF($C848>=1,ROUND(OFFSET(Input!$X$27,B848,0,1,1)*AL847,AV_rounding),0))","v":0},{"$f":"IF(B848=1,0,IF(C848=1,ROUND(OFFSET(Input!$W$27,B848,0,1,1)*AVERAGE($AI$5,$AL$5:$AL846),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),OFFSET(Input!$G$27,B848,0,1,1)-AE848,0)","v":0},{"$f":"IF(AND(C848=1,OFFSET(Input!$G$27,B848,0,1,1)>0),MIN(OFFSET(Input!$G$27,B848,0,1,1),AP847),0)","v":0},0,0,0,0,0,0,0,-24163317.395316001,-24335962.395316001,-24210802.228442099,-24210802.228442099,{"$f":"IF(A848=\"\",\"\",AL848-ROUND(AL848*OFFSET(Input!$S$27,$B848,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A848=\"\",\"\",ROUND(AP848*(1-OFFSET(Input!$T$27,MIN(B848,10),0,1,1)),2*FEE_rounding))","v":-24210802.228442099},-18710802.228442099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A848=1,PMF_1st=0),0,ROUND(IF(A848=1,AI848,AL847)*OFFSET(Input!$O$27,IF(A848=121,-1,0)+MIN(B848,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A848=1,PMF_1st=0),0,IF(SUM($K$5:$L848)-$AU847>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B847,B848),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C848-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B848,99),0,1,1))*VLOOKUP($B848,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[845,71,5,null,110,{"$f":"IF(A849=\"\",\"\",IF(A849=1,Age_Full_Month,IF(F848=11,0,F848+1)))","v":4},110,0,{"$f":"IF(A849=\"\",\"\",IF(AND(F849=11,G849=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H849-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C849-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B849,99),0,1,1)*K849,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*L849,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B849,0,1,1)*M849,FEE_rounding)","v":0},0,0,{"$f":"IF(C849>=1,ROUND(K849*OFFSET(Input!$U$27,B849,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B849=1,0,IF($C849>=1,ROUND(OFFSET(Input!$X$27,B849,0,1,1)*AL848,AV_rounding),0))","v":0},{"$f":"IF(B849=1,0,IF(C849=1,ROUND(OFFSET(Input!$W$27,B849,0,1,1)*AVERAGE($AI$5,$AL$5:$AL847),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),OFFSET(Input!$G$27,B849,0,1,1)-AE849,0)","v":0},{"$f":"IF(AND(C849=1,OFFSET(Input!$G$27,B849,0,1,1)>0),MIN(OFFSET(Input!$G$27,B849,0,1,1),AP848),0)","v":0},0,0,0,0,0,0,0,-24210802.228442099,-24383447.228442099,-24258042.846462101,-24258042.846462101,{"$f":"IF(A849=\"\",\"\",AL849-ROUND(AL849*OFFSET(Input!$S$27,$B849,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A849=\"\",\"\",ROUND(AP849*(1-OFFSET(Input!$T$27,MIN(B849,10),0,1,1)),2*FEE_rounding))","v":-24258042.846462101},-18758042.846462101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A849=1,PMF_1st=0),0,ROUND(IF(A849=1,AI849,AL848)*OFFSET(Input!$O$27,IF(A849=121,-1,0)+MIN(B849,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A849=1,PMF_1st=0),0,IF(SUM($K$5:$L849)-$AU848>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B848,B849),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C849-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B849,99),0,1,1))*VLOOKUP($B849,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[846,71,6,null,110,{"$f":"IF(A850=\"\",\"\",IF(A850=1,Age_Full_Month,IF(F849=11,0,F849+1)))","v":5},110,0,{"$f":"IF(A850=\"\",\"\",IF(AND(F850=11,G850=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H850-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C850-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B850,99),0,1,1)*K850,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*L850,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B850,0,1,1)*M850,FEE_rounding)","v":0},0,0,{"$f":"IF(C850>=1,ROUND(K850*OFFSET(Input!$U$27,B850,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B850=1,0,IF($C850>=1,ROUND(OFFSET(Input!$X$27,B850,0,1,1)*AL849,AV_rounding),0))","v":0},{"$f":"IF(B850=1,0,IF(C850=1,ROUND(OFFSET(Input!$W$27,B850,0,1,1)*AVERAGE($AI$5,$AL$5:$AL848),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),OFFSET(Input!$G$27,B850,0,1,1)-AE850,0)","v":0},{"$f":"IF(AND(C850=1,OFFSET(Input!$G$27,B850,0,1,1)>0),MIN(OFFSET(Input!$G$27,B850,0,1,1),AP849),0)","v":0},0,0,0,0,0,0,0,-24258042.846462101,-24430687.846462101,-24305040.505377501,-24305040.505377501,{"$f":"IF(A850=\"\",\"\",AL850-ROUND(AL850*OFFSET(Input!$S$27,$B850,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A850=\"\",\"\",ROUND(AP850*(1-OFFSET(Input!$T$27,MIN(B850,10),0,1,1)),2*FEE_rounding))","v":-24305040.505377501},-18805040.505377501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A850=1,PMF_1st=0),0,ROUND(IF(A850=1,AI850,AL849)*OFFSET(Input!$O$27,IF(A850=121,-1,0)+MIN(B850,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A850=1,PMF_1st=0),0,IF(SUM($K$5:$L850)-$AU849>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B849,B850),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C850-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B850,99),0,1,1))*VLOOKUP($B850,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[847,71,7,null,110,{"$f":"IF(A851=\"\",\"\",IF(A851=1,Age_Full_Month,IF(F850=11,0,F850+1)))","v":6},110,0,{"$f":"IF(A851=\"\",\"\",IF(AND(F851=11,G851=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H851-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C851-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B851,99),0,1,1)*K851,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*L851,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B851,0,1,1)*M851,FEE_rounding)","v":0},0,0,{"$f":"IF(C851>=1,ROUND(K851*OFFSET(Input!$U$27,B851,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B851=1,0,IF($C851>=1,ROUND(OFFSET(Input!$X$27,B851,0,1,1)*AL850,AV_rounding),0))","v":0},{"$f":"IF(B851=1,0,IF(C851=1,ROUND(OFFSET(Input!$W$27,B851,0,1,1)*AVERAGE($AI$5,$AL$5:$AL849),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),OFFSET(Input!$G$27,B851,0,1,1)-AE851,0)","v":0},{"$f":"IF(AND(C851=1,OFFSET(Input!$G$27,B851,0,1,1)>0),MIN(OFFSET(Input!$G$27,B851,0,1,1),AP850),0)","v":0},0,0,0,0,0,0,0,-24305040.505377501,-24477685.505377501,-24351796.45473,-24351796.45473,{"$f":"IF(A851=\"\",\"\",AL851-ROUND(AL851*OFFSET(Input!$S$27,$B851,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A851=\"\",\"\",ROUND(AP851*(1-OFFSET(Input!$T$27,MIN(B851,10),0,1,1)),2*FEE_rounding))","v":-24351796.45473},-18851796.45473,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A851=1,PMF_1st=0),0,ROUND(IF(A851=1,AI851,AL850)*OFFSET(Input!$O$27,IF(A851=121,-1,0)+MIN(B851,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A851=1,PMF_1st=0),0,IF(SUM($K$5:$L851)-$AU850>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B850,B851),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C851-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B851,99),0,1,1))*VLOOKUP($B851,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[848,71,8,null,110,{"$f":"IF(A852=\"\",\"\",IF(A852=1,Age_Full_Month,IF(F851=11,0,F851+1)))","v":7},110,0,{"$f":"IF(A852=\"\",\"\",IF(AND(F852=11,G852=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H852-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C852-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B852,99),0,1,1)*K852,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*L852,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B852,0,1,1)*M852,FEE_rounding)","v":0},0,0,{"$f":"IF(C852>=1,ROUND(K852*OFFSET(Input!$U$27,B852,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B852=1,0,IF($C852>=1,ROUND(OFFSET(Input!$X$27,B852,0,1,1)*AL851,AV_rounding),0))","v":0},{"$f":"IF(B852=1,0,IF(C852=1,ROUND(OFFSET(Input!$W$27,B852,0,1,1)*AVERAGE($AI$5,$AL$5:$AL850),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),OFFSET(Input!$G$27,B852,0,1,1)-AE852,0)","v":0},{"$f":"IF(AND(C852=1,OFFSET(Input!$G$27,B852,0,1,1)>0),MIN(OFFSET(Input!$G$27,B852,0,1,1),AP851),0)","v":0},0,0,0,0,0,0,0,-24351796.45473,-24524441.45473,-24398311.937635001,-24398311.937635001,{"$f":"IF(A852=\"\",\"\",AL852-ROUND(AL852*OFFSET(Input!$S$27,$B852,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A852=\"\",\"\",ROUND(AP852*(1-OFFSET(Input!$T$27,MIN(B852,10),0,1,1)),2*FEE_rounding))","v":-24398311.937635001},-18898311.937635001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A852=1,PMF_1st=0),0,ROUND(IF(A852=1,AI852,AL851)*OFFSET(Input!$O$27,IF(A852=121,-1,0)+MIN(B852,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A852=1,PMF_1st=0),0,IF(SUM($K$5:$L852)-$AU851>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B851,B852),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C852-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B852,99),0,1,1))*VLOOKUP($B852,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[849,71,9,null,110,{"$f":"IF(A853=\"\",\"\",IF(A853=1,Age_Full_Month,IF(F852=11,0,F852+1)))","v":8},110,0,{"$f":"IF(A853=\"\",\"\",IF(AND(F853=11,G853=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H853-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C853-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B853,99),0,1,1)*K853,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*L853,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B853,0,1,1)*M853,FEE_rounding)","v":0},0,0,{"$f":"IF(C853>=1,ROUND(K853*OFFSET(Input!$U$27,B853,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B853=1,0,IF($C853>=1,ROUND(OFFSET(Input!$X$27,B853,0,1,1)*AL852,AV_rounding),0))","v":0},{"$f":"IF(B853=1,0,IF(C853=1,ROUND(OFFSET(Input!$W$27,B853,0,1,1)*AVERAGE($AI$5,$AL$5:$AL851),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),OFFSET(Input!$G$27,B853,0,1,1)-AE853,0)","v":0},{"$f":"IF(AND(C853=1,OFFSET(Input!$G$27,B853,0,1,1)>0),MIN(OFFSET(Input!$G$27,B853,0,1,1),AP852),0)","v":0},0,0,0,0,0,0,0,-24398311.937635001,-24570956.937635001,-24444588.190814599,-24444588.190814599,{"$f":"IF(A853=\"\",\"\",AL853-ROUND(AL853*OFFSET(Input!$S$27,$B853,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A853=\"\",\"\",ROUND(AP853*(1-OFFSET(Input!$T$27,MIN(B853,10),0,1,1)),2*FEE_rounding))","v":-24444588.190814599},-18944588.190814599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A853=1,PMF_1st=0),0,ROUND(IF(A853=1,AI853,AL852)*OFFSET(Input!$O$27,IF(A853=121,-1,0)+MIN(B853,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A853=1,PMF_1st=0),0,IF(SUM($K$5:$L853)-$AU852>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B852,B853),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C853-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B853,99),0,1,1))*VLOOKUP($B853,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[850,71,10,null,110,{"$f":"IF(A854=\"\",\"\",IF(A854=1,Age_Full_Month,IF(F853=11,0,F853+1)))","v":9},110,0,{"$f":"IF(A854=\"\",\"\",IF(AND(F854=11,G854=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H854-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C854-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B854,99),0,1,1)*K854,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*L854,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B854,0,1,1)*M854,FEE_rounding)","v":0},0,0,{"$f":"IF(C854>=1,ROUND(K854*OFFSET(Input!$U$27,B854,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B854=1,0,IF($C854>=1,ROUND(OFFSET(Input!$X$27,B854,0,1,1)*AL853,AV_rounding),0))","v":0},{"$f":"IF(B854=1,0,IF(C854=1,ROUND(OFFSET(Input!$W$27,B854,0,1,1)*AVERAGE($AI$5,$AL$5:$AL852),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),OFFSET(Input!$G$27,B854,0,1,1)-AE854,0)","v":0},{"$f":"IF(AND(C854=1,OFFSET(Input!$G$27,B854,0,1,1)>0),MIN(OFFSET(Input!$G$27,B854,0,1,1),AP853),0)","v":0},0,0,0,0,0,0,0,-24444588.190814599,-24617233.190814599,-24490626.444630299,-24490626.444630299,{"$f":"IF(A854=\"\",\"\",AL854-ROUND(AL854*OFFSET(Input!$S$27,$B854,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A854=\"\",\"\",ROUND(AP854*(1-OFFSET(Input!$T$27,MIN(B854,10),0,1,1)),2*FEE_rounding))","v":-24490626.444630299},-18990626.444630299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A854=1,PMF_1st=0),0,ROUND(IF(A854=1,AI854,AL853)*OFFSET(Input!$O$27,IF(A854=121,-1,0)+MIN(B854,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A854=1,PMF_1st=0),0,IF(SUM($K$5:$L854)-$AU853>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B853,B854),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C854-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B854,99),0,1,1))*VLOOKUP($B854,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[851,71,11,null,110,{"$f":"IF(A855=\"\",\"\",IF(A855=1,Age_Full_Month,IF(F854=11,0,F854+1)))","v":10},110,0,{"$f":"IF(A855=\"\",\"\",IF(AND(F855=11,G855=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H855-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C855-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B855,99),0,1,1)*K855,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*L855,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B855,0,1,1)*M855,FEE_rounding)","v":0},0,0,{"$f":"IF(C855>=1,ROUND(K855*OFFSET(Input!$U$27,B855,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B855=1,0,IF($C855>=1,ROUND(OFFSET(Input!$X$27,B855,0,1,1)*AL854,AV_rounding),0))","v":0},{"$f":"IF(B855=1,0,IF(C855=1,ROUND(OFFSET(Input!$W$27,B855,0,1,1)*AVERAGE($AI$5,$AL$5:$AL853),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),OFFSET(Input!$G$27,B855,0,1,1)-AE855,0)","v":0},{"$f":"IF(AND(C855=1,OFFSET(Input!$G$27,B855,0,1,1)>0),MIN(OFFSET(Input!$G$27,B855,0,1,1),AP854),0)","v":0},0,0,0,0,0,0,0,-24490626.444630299,-24663271.444630299,-24536427.923115801,-24536427.923115801,{"$f":"IF(A855=\"\",\"\",AL855-ROUND(AL855*OFFSET(Input!$S$27,$B855,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A855=\"\",\"\",ROUND(AP855*(1-OFFSET(Input!$T$27,MIN(B855,10),0,1,1)),2*FEE_rounding))","v":-24536427.923115801},-19036427.923115801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A855=1,PMF_1st=0),0,ROUND(IF(A855=1,AI855,AL854)*OFFSET(Input!$O$27,IF(A855=121,-1,0)+MIN(B855,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A855=1,PMF_1st=0),0,IF(SUM($K$5:$L855)-$AU854>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B854,B855),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C855-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B855,99),0,1,1))*VLOOKUP($B855,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[852,71,12,null,110,{"$f":"IF(A856=\"\",\"\",IF(A856=1,Age_Full_Month,IF(F855=11,0,F855+1)))","v":11},110,0,{"$f":"IF(A856=\"\",\"\",IF(AND(F856=11,G856=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H856-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C856-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B856,99),0,1,1)*K856,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*L856,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B856,0,1,1)*M856,FEE_rounding)","v":0},0,0,{"$f":"IF(C856>=1,ROUND(K856*OFFSET(Input!$U$27,B856,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B856=1,0,IF($C856>=1,ROUND(OFFSET(Input!$X$27,B856,0,1,1)*AL855,AV_rounding),0))","v":0},{"$f":"IF(B856=1,0,IF(C856=1,ROUND(OFFSET(Input!$W$27,B856,0,1,1)*AVERAGE($AI$5,$AL$5:$AL854),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),OFFSET(Input!$G$27,B856,0,1,1)-AE856,0)","v":0},{"$f":"IF(AND(C856=1,OFFSET(Input!$G$27,B856,0,1,1)>0),MIN(OFFSET(Input!$G$27,B856,0,1,1),AP855),0)","v":0},0,0,0,0,0,0,0,-24536427.923115801,-24709072.923115801,-24581993.844009802,-24581993.844009802,{"$f":"IF(A856=\"\",\"\",AL856-ROUND(AL856*OFFSET(Input!$S$27,$B856,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A856=\"\",\"\",ROUND(AP856*(1-OFFSET(Input!$T$27,MIN(B856,10),0,1,1)),2*FEE_rounding))","v":-24581993.844009802},-19081993.844009802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A856=1,PMF_1st=0),0,ROUND(IF(A856=1,AI856,AL855)*OFFSET(Input!$O$27,IF(A856=121,-1,0)+MIN(B856,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A856=1,PMF_1st=0),0,IF(SUM($K$5:$L856)-$AU855>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B855,B856),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C856-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B856,99),0,1,1))*VLOOKUP($B856,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[853,72,1,null,111,{"$f":"IF(A857=\"\",\"\",IF(A857=1,Age_Full_Month,IF(F856=11,0,F856+1)))","v":0},111,0,{"$f":"IF(A857=\"\",\"\",IF(AND(F857=11,G857=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H857-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C857-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B857,99),0,1,1)*K857,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*L857,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B857,0,1,1)*M857,FEE_rounding)","v":0},0,0,{"$f":"IF(C857>=1,ROUND(K857*OFFSET(Input!$U$27,B857,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B857=1,0,IF($C857>=1,ROUND(OFFSET(Input!$X$27,B857,0,1,1)*AL856,AV_rounding),0))","v":0},{"$f":"IF(B857=1,0,IF(C857=1,ROUND(OFFSET(Input!$W$27,B857,0,1,1)*AVERAGE($AI$5,$AL$5:$AL855),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),OFFSET(Input!$G$27,B857,0,1,1)-AE857,0)","v":0},{"$f":"IF(AND(C857=1,OFFSET(Input!$G$27,B857,0,1,1)>0),MIN(OFFSET(Input!$G$27,B857,0,1,1),AP856),0)","v":0},0,0,0,0,0,0,0,-24581993.844009802,-24754638.844009802,-24627325.4187879,-24627325.4187879,{"$f":"IF(A857=\"\",\"\",AL857-ROUND(AL857*OFFSET(Input!$S$27,$B857,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A857=\"\",\"\",ROUND(AP857*(1-OFFSET(Input!$T$27,MIN(B857,10),0,1,1)),2*FEE_rounding))","v":-24627325.4187879},-19127325.4187879,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A857=1,PMF_1st=0),0,ROUND(IF(A857=1,AI857,AL856)*OFFSET(Input!$O$27,IF(A857=121,-1,0)+MIN(B857,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A857=1,PMF_1st=0),0,IF(SUM($K$5:$L857)-$AU856>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B856,B857),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C857-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B857,99),0,1,1))*VLOOKUP($B857,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[854,72,2,null,111,{"$f":"IF(A858=\"\",\"\",IF(A858=1,Age_Full_Month,IF(F857=11,0,F857+1)))","v":1},111,0,{"$f":"IF(A858=\"\",\"\",IF(AND(F858=11,G858=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H858-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C858-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B858,99),0,1,1)*K858,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*L858,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B858,0,1,1)*M858,FEE_rounding)","v":0},0,0,{"$f":"IF(C858>=1,ROUND(K858*OFFSET(Input!$U$27,B858,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B858=1,0,IF($C858>=1,ROUND(OFFSET(Input!$X$27,B858,0,1,1)*AL857,AV_rounding),0))","v":0},{"$f":"IF(B858=1,0,IF(C858=1,ROUND(OFFSET(Input!$W$27,B858,0,1,1)*AVERAGE($AI$5,$AL$5:$AL856),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),OFFSET(Input!$G$27,B858,0,1,1)-AE858,0)","v":0},{"$f":"IF(AND(C858=1,OFFSET(Input!$G$27,B858,0,1,1)>0),MIN(OFFSET(Input!$G$27,B858,0,1,1),AP857),0)","v":0},0,0,0,0,0,0,0,-24627325.4187879,-24799970.4187879,-24672423.852695201,-24672423.852695201,{"$f":"IF(A858=\"\",\"\",AL858-ROUND(AL858*OFFSET(Input!$S$27,$B858,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A858=\"\",\"\",ROUND(AP858*(1-OFFSET(Input!$T$27,MIN(B858,10),0,1,1)),2*FEE_rounding))","v":-24672423.852695201},-19172423.852695201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A858=1,PMF_1st=0),0,ROUND(IF(A858=1,AI858,AL857)*OFFSET(Input!$O$27,IF(A858=121,-1,0)+MIN(B858,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A858=1,PMF_1st=0),0,IF(SUM($K$5:$L858)-$AU857>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B857,B858),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C858-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B858,99),0,1,1))*VLOOKUP($B858,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[855,72,3,null,111,{"$f":"IF(A859=\"\",\"\",IF(A859=1,Age_Full_Month,IF(F858=11,0,F858+1)))","v":2},111,0,{"$f":"IF(A859=\"\",\"\",IF(AND(F859=11,G859=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H859-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C859-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B859,99),0,1,1)*K859,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*L859,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B859,0,1,1)*M859,FEE_rounding)","v":0},0,0,{"$f":"IF(C859>=1,ROUND(K859*OFFSET(Input!$U$27,B859,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B859=1,0,IF($C859>=1,ROUND(OFFSET(Input!$X$27,B859,0,1,1)*AL858,AV_rounding),0))","v":0},{"$f":"IF(B859=1,0,IF(C859=1,ROUND(OFFSET(Input!$W$27,B859,0,1,1)*AVERAGE($AI$5,$AL$5:$AL857),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),OFFSET(Input!$G$27,B859,0,1,1)-AE859,0)","v":0},{"$f":"IF(AND(C859=1,OFFSET(Input!$G$27,B859,0,1,1)>0),MIN(OFFSET(Input!$G$27,B859,0,1,1),AP858),0)","v":0},0,0,0,0,0,0,0,-24672423.852695201,-24845068.852695201,-24717290.344778299,-24717290.344778299,{"$f":"IF(A859=\"\",\"\",AL859-ROUND(AL859*OFFSET(Input!$S$27,$B859,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A859=\"\",\"\",ROUND(AP859*(1-OFFSET(Input!$T$27,MIN(B859,10),0,1,1)),2*FEE_rounding))","v":-24717290.344778299},-19217290.344778299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A859=1,PMF_1st=0),0,ROUND(IF(A859=1,AI859,AL858)*OFFSET(Input!$O$27,IF(A859=121,-1,0)+MIN(B859,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A859=1,PMF_1st=0),0,IF(SUM($K$5:$L859)-$AU858>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B858,B859),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C859-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B859,99),0,1,1))*VLOOKUP($B859,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[856,72,4,null,111,{"$f":"IF(A860=\"\",\"\",IF(A860=1,Age_Full_Month,IF(F859=11,0,F859+1)))","v":3},111,0,{"$f":"IF(A860=\"\",\"\",IF(AND(F860=11,G860=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H860-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C860-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B860,99),0,1,1)*K860,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*L860,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B860,0,1,1)*M860,FEE_rounding)","v":0},0,0,{"$f":"IF(C860>=1,ROUND(K860*OFFSET(Input!$U$27,B860,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B860=1,0,IF($C860>=1,ROUND(OFFSET(Input!$X$27,B860,0,1,1)*AL859,AV_rounding),0))","v":0},{"$f":"IF(B860=1,0,IF(C860=1,ROUND(OFFSET(Input!$W$27,B860,0,1,1)*AVERAGE($AI$5,$AL$5:$AL858),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),OFFSET(Input!$G$27,B860,0,1,1)-AE860,0)","v":0},{"$f":"IF(AND(C860=1,OFFSET(Input!$G$27,B860,0,1,1)>0),MIN(OFFSET(Input!$G$27,B860,0,1,1),AP859),0)","v":0},0,0,0,0,0,0,0,-24717290.344778299,-24889935.344778299,-24761926.087916899,-24761926.087916899,{"$f":"IF(A860=\"\",\"\",AL860-ROUND(AL860*OFFSET(Input!$S$27,$B860,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A860=\"\",\"\",ROUND(AP860*(1-OFFSET(Input!$T$27,MIN(B860,10),0,1,1)),2*FEE_rounding))","v":-24761926.087916899},-19261926.087916899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A860=1,PMF_1st=0),0,ROUND(IF(A860=1,AI860,AL859)*OFFSET(Input!$O$27,IF(A860=121,-1,0)+MIN(B860,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A860=1,PMF_1st=0),0,IF(SUM($K$5:$L860)-$AU859>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B859,B860),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C860-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B860,99),0,1,1))*VLOOKUP($B860,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[857,72,5,null,111,{"$f":"IF(A861=\"\",\"\",IF(A861=1,Age_Full_Month,IF(F860=11,0,F860+1)))","v":4},111,0,{"$f":"IF(A861=\"\",\"\",IF(AND(F861=11,G861=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H861-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C861-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B861,99),0,1,1)*K861,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*L861,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B861,0,1,1)*M861,FEE_rounding)","v":0},0,0,{"$f":"IF(C861>=1,ROUND(K861*OFFSET(Input!$U$27,B861,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B861=1,0,IF($C861>=1,ROUND(OFFSET(Input!$X$27,B861,0,1,1)*AL860,AV_rounding),0))","v":0},{"$f":"IF(B861=1,0,IF(C861=1,ROUND(OFFSET(Input!$W$27,B861,0,1,1)*AVERAGE($AI$5,$AL$5:$AL859),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),OFFSET(Input!$G$27,B861,0,1,1)-AE861,0)","v":0},{"$f":"IF(AND(C861=1,OFFSET(Input!$G$27,B861,0,1,1)>0),MIN(OFFSET(Input!$G$27,B861,0,1,1),AP860),0)","v":0},0,0,0,0,0,0,0,-24761926.087916899,-24934571.087916899,-24806332.268855698,-24806332.268855698,{"$f":"IF(A861=\"\",\"\",AL861-ROUND(AL861*OFFSET(Input!$S$27,$B861,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A861=\"\",\"\",ROUND(AP861*(1-OFFSET(Input!$T$27,MIN(B861,10),0,1,1)),2*FEE_rounding))","v":-24806332.268855698},-19306332.268855698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A861=1,PMF_1st=0),0,ROUND(IF(A861=1,AI861,AL860)*OFFSET(Input!$O$27,IF(A861=121,-1,0)+MIN(B861,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A861=1,PMF_1st=0),0,IF(SUM($K$5:$L861)-$AU860>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B860,B861),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C861-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B861,99),0,1,1))*VLOOKUP($B861,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[858,72,6,null,111,{"$f":"IF(A862=\"\",\"\",IF(A862=1,Age_Full_Month,IF(F861=11,0,F861+1)))","v":5},111,0,{"$f":"IF(A862=\"\",\"\",IF(AND(F862=11,G862=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H862-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C862-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B862,99),0,1,1)*K862,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*L862,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B862,0,1,1)*M862,FEE_rounding)","v":0},0,0,{"$f":"IF(C862>=1,ROUND(K862*OFFSET(Input!$U$27,B862,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B862=1,0,IF($C862>=1,ROUND(OFFSET(Input!$X$27,B862,0,1,1)*AL861,AV_rounding),0))","v":0},{"$f":"IF(B862=1,0,IF(C862=1,ROUND(OFFSET(Input!$W$27,B862,0,1,1)*AVERAGE($AI$5,$AL$5:$AL860),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),OFFSET(Input!$G$27,B862,0,1,1)-AE862,0)","v":0},{"$f":"IF(AND(C862=1,OFFSET(Input!$G$27,B862,0,1,1)>0),MIN(OFFSET(Input!$G$27,B862,0,1,1),AP861),0)","v":0},0,0,0,0,0,0,0,-24806332.268855698,-24978977.268855698,-24850510.068236198,-24850510.068236198,{"$f":"IF(A862=\"\",\"\",AL862-ROUND(AL862*OFFSET(Input!$S$27,$B862,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A862=\"\",\"\",ROUND(AP862*(1-OFFSET(Input!$T$27,MIN(B862,10),0,1,1)),2*FEE_rounding))","v":-24850510.068236198},-19350510.068236198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A862=1,PMF_1st=0),0,ROUND(IF(A862=1,AI862,AL861)*OFFSET(Input!$O$27,IF(A862=121,-1,0)+MIN(B862,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A862=1,PMF_1st=0),0,IF(SUM($K$5:$L862)-$AU861>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B861,B862),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C862-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B862,99),0,1,1))*VLOOKUP($B862,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[859,72,7,null,111,{"$f":"IF(A863=\"\",\"\",IF(A863=1,Age_Full_Month,IF(F862=11,0,F862+1)))","v":6},111,0,{"$f":"IF(A863=\"\",\"\",IF(AND(F863=11,G863=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H863-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C863-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B863,99),0,1,1)*K863,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*L863,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B863,0,1,1)*M863,FEE_rounding)","v":0},0,0,{"$f":"IF(C863>=1,ROUND(K863*OFFSET(Input!$U$27,B863,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B863=1,0,IF($C863>=1,ROUND(OFFSET(Input!$X$27,B863,0,1,1)*AL862,AV_rounding),0))","v":0},{"$f":"IF(B863=1,0,IF(C863=1,ROUND(OFFSET(Input!$W$27,B863,0,1,1)*AVERAGE($AI$5,$AL$5:$AL861),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),OFFSET(Input!$G$27,B863,0,1,1)-AE863,0)","v":0},{"$f":"IF(AND(C863=1,OFFSET(Input!$G$27,B863,0,1,1)>0),MIN(OFFSET(Input!$G$27,B863,0,1,1),AP862),0)","v":0},0,0,0,0,0,0,0,-24850510.068236198,-25023155.068236198,-24894460.6606276,-24894460.6606276,{"$f":"IF(A863=\"\",\"\",AL863-ROUND(AL863*OFFSET(Input!$S$27,$B863,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A863=\"\",\"\",ROUND(AP863*(1-OFFSET(Input!$T$27,MIN(B863,10),0,1,1)),2*FEE_rounding))","v":-24894460.6606276},-19394460.6606276,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A863=1,PMF_1st=0),0,ROUND(IF(A863=1,AI863,AL862)*OFFSET(Input!$O$27,IF(A863=121,-1,0)+MIN(B863,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A863=1,PMF_1st=0),0,IF(SUM($K$5:$L863)-$AU862>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B862,B863),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C863-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B863,99),0,1,1))*VLOOKUP($B863,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[860,72,8,null,111,{"$f":"IF(A864=\"\",\"\",IF(A864=1,Age_Full_Month,IF(F863=11,0,F863+1)))","v":7},111,0,{"$f":"IF(A864=\"\",\"\",IF(AND(F864=11,G864=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H864-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C864-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B864,99),0,1,1)*K864,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*L864,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B864,0,1,1)*M864,FEE_rounding)","v":0},0,0,{"$f":"IF(C864>=1,ROUND(K864*OFFSET(Input!$U$27,B864,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B864=1,0,IF($C864>=1,ROUND(OFFSET(Input!$X$27,B864,0,1,1)*AL863,AV_rounding),0))","v":0},{"$f":"IF(B864=1,0,IF(C864=1,ROUND(OFFSET(Input!$W$27,B864,0,1,1)*AVERAGE($AI$5,$AL$5:$AL862),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),OFFSET(Input!$G$27,B864,0,1,1)-AE864,0)","v":0},{"$f":"IF(AND(C864=1,OFFSET(Input!$G$27,B864,0,1,1)>0),MIN(OFFSET(Input!$G$27,B864,0,1,1),AP863),0)","v":0},0,0,0,0,0,0,0,-24894460.6606276,-25067105.6606276,-24938185.2145583,-24938185.2145583,{"$f":"IF(A864=\"\",\"\",AL864-ROUND(AL864*OFFSET(Input!$S$27,$B864,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A864=\"\",\"\",ROUND(AP864*(1-OFFSET(Input!$T$27,MIN(B864,10),0,1,1)),2*FEE_rounding))","v":-24938185.2145583},-19438185.2145583,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A864=1,PMF_1st=0),0,ROUND(IF(A864=1,AI864,AL863)*OFFSET(Input!$O$27,IF(A864=121,-1,0)+MIN(B864,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A864=1,PMF_1st=0),0,IF(SUM($K$5:$L864)-$AU863>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B863,B864),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C864-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B864,99),0,1,1))*VLOOKUP($B864,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[861,72,9,null,111,{"$f":"IF(A865=\"\",\"\",IF(A865=1,Age_Full_Month,IF(F864=11,0,F864+1)))","v":8},111,0,{"$f":"IF(A865=\"\",\"\",IF(AND(F865=11,G865=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H865-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C865-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B865,99),0,1,1)*K865,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*L865,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B865,0,1,1)*M865,FEE_rounding)","v":0},0,0,{"$f":"IF(C865>=1,ROUND(K865*OFFSET(Input!$U$27,B865,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B865=1,0,IF($C865>=1,ROUND(OFFSET(Input!$X$27,B865,0,1,1)*AL864,AV_rounding),0))","v":0},{"$f":"IF(B865=1,0,IF(C865=1,ROUND(OFFSET(Input!$W$27,B865,0,1,1)*AVERAGE($AI$5,$AL$5:$AL863),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),OFFSET(Input!$G$27,B865,0,1,1)-AE865,0)","v":0},{"$f":"IF(AND(C865=1,OFFSET(Input!$G$27,B865,0,1,1)>0),MIN(OFFSET(Input!$G$27,B865,0,1,1),AP864),0)","v":0},0,0,0,0,0,0,0,-24938185.2145583,-25110830.2145583,-24981684.892547101,-24981684.892547101,{"$f":"IF(A865=\"\",\"\",AL865-ROUND(AL865*OFFSET(Input!$S$27,$B865,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A865=\"\",\"\",ROUND(AP865*(1-OFFSET(Input!$T$27,MIN(B865,10),0,1,1)),2*FEE_rounding))","v":-24981684.892547101},-19481684.892547101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A865=1,PMF_1st=0),0,ROUND(IF(A865=1,AI865,AL864)*OFFSET(Input!$O$27,IF(A865=121,-1,0)+MIN(B865,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A865=1,PMF_1st=0),0,IF(SUM($K$5:$L865)-$AU864>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B864,B865),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C865-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B865,99),0,1,1))*VLOOKUP($B865,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[862,72,10,null,111,{"$f":"IF(A866=\"\",\"\",IF(A866=1,Age_Full_Month,IF(F865=11,0,F865+1)))","v":9},111,0,{"$f":"IF(A866=\"\",\"\",IF(AND(F866=11,G866=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H866-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C866-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B866,99),0,1,1)*K866,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*L866,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B866,0,1,1)*M866,FEE_rounding)","v":0},0,0,{"$f":"IF(C866>=1,ROUND(K866*OFFSET(Input!$U$27,B866,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B866=1,0,IF($C866>=1,ROUND(OFFSET(Input!$X$27,B866,0,1,1)*AL865,AV_rounding),0))","v":0},{"$f":"IF(B866=1,0,IF(C866=1,ROUND(OFFSET(Input!$W$27,B866,0,1,1)*AVERAGE($AI$5,$AL$5:$AL864),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),OFFSET(Input!$G$27,B866,0,1,1)-AE866,0)","v":0},{"$f":"IF(AND(C866=1,OFFSET(Input!$G$27,B866,0,1,1)>0),MIN(OFFSET(Input!$G$27,B866,0,1,1),AP865),0)","v":0},0,0,0,0,0,0,0,-24981684.892547101,-25154329.892547101,-25024960.851133801,-25024960.851133801,{"$f":"IF(A866=\"\",\"\",AL866-ROUND(AL866*OFFSET(Input!$S$27,$B866,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A866=\"\",\"\",ROUND(AP866*(1-OFFSET(Input!$T$27,MIN(B866,10),0,1,1)),2*FEE_rounding))","v":-25024960.851133801},-19524960.851133801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A866=1,PMF_1st=0),0,ROUND(IF(A866=1,AI866,AL865)*OFFSET(Input!$O$27,IF(A866=121,-1,0)+MIN(B866,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A866=1,PMF_1st=0),0,IF(SUM($K$5:$L866)-$AU865>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B865,B866),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C866-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B866,99),0,1,1))*VLOOKUP($B866,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[863,72,11,null,111,{"$f":"IF(A867=\"\",\"\",IF(A867=1,Age_Full_Month,IF(F866=11,0,F866+1)))","v":10},111,0,{"$f":"IF(A867=\"\",\"\",IF(AND(F867=11,G867=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H867-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C867-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B867,99),0,1,1)*K867,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*L867,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B867,0,1,1)*M867,FEE_rounding)","v":0},0,0,{"$f":"IF(C867>=1,ROUND(K867*OFFSET(Input!$U$27,B867,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B867=1,0,IF($C867>=1,ROUND(OFFSET(Input!$X$27,B867,0,1,1)*AL866,AV_rounding),0))","v":0},{"$f":"IF(B867=1,0,IF(C867=1,ROUND(OFFSET(Input!$W$27,B867,0,1,1)*AVERAGE($AI$5,$AL$5:$AL865),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),OFFSET(Input!$G$27,B867,0,1,1)-AE867,0)","v":0},{"$f":"IF(AND(C867=1,OFFSET(Input!$G$27,B867,0,1,1)>0),MIN(OFFSET(Input!$G$27,B867,0,1,1),AP866),0)","v":0},0,0,0,0,0,0,0,-25024960.851133801,-25197605.851133801,-25068014.240910199,-25068014.240910199,{"$f":"IF(A867=\"\",\"\",AL867-ROUND(AL867*OFFSET(Input!$S$27,$B867,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A867=\"\",\"\",ROUND(AP867*(1-OFFSET(Input!$T$27,MIN(B867,10),0,1,1)),2*FEE_rounding))","v":-25068014.240910199},-19568014.240910199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A867=1,PMF_1st=0),0,ROUND(IF(A867=1,AI867,AL866)*OFFSET(Input!$O$27,IF(A867=121,-1,0)+MIN(B867,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A867=1,PMF_1st=0),0,IF(SUM($K$5:$L867)-$AU866>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B866,B867),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C867-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B867,99),0,1,1))*VLOOKUP($B867,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[864,72,12,null,111,{"$f":"IF(A868=\"\",\"\",IF(A868=1,Age_Full_Month,IF(F867=11,0,F867+1)))","v":11},111,0,{"$f":"IF(A868=\"\",\"\",IF(AND(F868=11,G868=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H868-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C868-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B868,99),0,1,1)*K868,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*L868,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B868,0,1,1)*M868,FEE_rounding)","v":0},0,0,{"$f":"IF(C868>=1,ROUND(K868*OFFSET(Input!$U$27,B868,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B868=1,0,IF($C868>=1,ROUND(OFFSET(Input!$X$27,B868,0,1,1)*AL867,AV_rounding),0))","v":0},{"$f":"IF(B868=1,0,IF(C868=1,ROUND(OFFSET(Input!$W$27,B868,0,1,1)*AVERAGE($AI$5,$AL$5:$AL866),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),OFFSET(Input!$G$27,B868,0,1,1)-AE868,0)","v":0},{"$f":"IF(AND(C868=1,OFFSET(Input!$G$27,B868,0,1,1)>0),MIN(OFFSET(Input!$G$27,B868,0,1,1),AP867),0)","v":0},0,0,0,0,0,0,0,-25068014.240910199,-25240659.240910199,-25110846.206550501,-25110846.206550501,{"$f":"IF(A868=\"\",\"\",AL868-ROUND(AL868*OFFSET(Input!$S$27,$B868,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A868=\"\",\"\",ROUND(AP868*(1-OFFSET(Input!$T$27,MIN(B868,10),0,1,1)),2*FEE_rounding))","v":-25110846.206550501},-19610846.206550501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A868=1,PMF_1st=0),0,ROUND(IF(A868=1,AI868,AL867)*OFFSET(Input!$O$27,IF(A868=121,-1,0)+MIN(B868,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A868=1,PMF_1st=0),0,IF(SUM($K$5:$L868)-$AU867>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B867,B868),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C868-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B868,99),0,1,1))*VLOOKUP($B868,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[865,73,1,null,112,{"$f":"IF(A869=\"\",\"\",IF(A869=1,Age_Full_Month,IF(F868=11,0,F868+1)))","v":0},112,0,{"$f":"IF(A869=\"\",\"\",IF(AND(F869=11,G869=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H869-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C869-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B869,99),0,1,1)*K869,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*L869,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B869,0,1,1)*M869,FEE_rounding)","v":0},0,0,{"$f":"IF(C869>=1,ROUND(K869*OFFSET(Input!$U$27,B869,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B869=1,0,IF($C869>=1,ROUND(OFFSET(Input!$X$27,B869,0,1,1)*AL868,AV_rounding),0))","v":0},{"$f":"IF(B869=1,0,IF(C869=1,ROUND(OFFSET(Input!$W$27,B869,0,1,1)*AVERAGE($AI$5,$AL$5:$AL867),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),OFFSET(Input!$G$27,B869,0,1,1)-AE869,0)","v":0},{"$f":"IF(AND(C869=1,OFFSET(Input!$G$27,B869,0,1,1)>0),MIN(OFFSET(Input!$G$27,B869,0,1,1),AP868),0)","v":0},0,0,0,0,0,0,0,-25110846.206550501,-25283491.206550501,-25153457.886841901,-25153457.886841901,{"$f":"IF(A869=\"\",\"\",AL869-ROUND(AL869*OFFSET(Input!$S$27,$B869,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A869=\"\",\"\",ROUND(AP869*(1-OFFSET(Input!$T$27,MIN(B869,10),0,1,1)),2*FEE_rounding))","v":-25153457.886841901},-19653457.886841901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A869=1,PMF_1st=0),0,ROUND(IF(A869=1,AI869,AL868)*OFFSET(Input!$O$27,IF(A869=121,-1,0)+MIN(B869,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A869=1,PMF_1st=0),0,IF(SUM($K$5:$L869)-$AU868>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B868,B869),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C869-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B869,99),0,1,1))*VLOOKUP($B869,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[866,73,2,null,112,{"$f":"IF(A870=\"\",\"\",IF(A870=1,Age_Full_Month,IF(F869=11,0,F869+1)))","v":1},112,0,{"$f":"IF(A870=\"\",\"\",IF(AND(F870=11,G870=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H870-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C870-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B870,99),0,1,1)*K870,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*L870,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B870,0,1,1)*M870,FEE_rounding)","v":0},0,0,{"$f":"IF(C870>=1,ROUND(K870*OFFSET(Input!$U$27,B870,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B870=1,0,IF($C870>=1,ROUND(OFFSET(Input!$X$27,B870,0,1,1)*AL869,AV_rounding),0))","v":0},{"$f":"IF(B870=1,0,IF(C870=1,ROUND(OFFSET(Input!$W$27,B870,0,1,1)*AVERAGE($AI$5,$AL$5:$AL868),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),OFFSET(Input!$G$27,B870,0,1,1)-AE870,0)","v":0},{"$f":"IF(AND(C870=1,OFFSET(Input!$G$27,B870,0,1,1)>0),MIN(OFFSET(Input!$G$27,B870,0,1,1),AP869),0)","v":0},0,0,0,0,0,0,0,-25153457.886841901,-25326102.886841901,-25195850.414714798,-25195850.414714798,{"$f":"IF(A870=\"\",\"\",AL870-ROUND(AL870*OFFSET(Input!$S$27,$B870,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A870=\"\",\"\",ROUND(AP870*(1-OFFSET(Input!$T$27,MIN(B870,10),0,1,1)),2*FEE_rounding))","v":-25195850.414714798},-19695850.414714798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A870=1,PMF_1st=0),0,ROUND(IF(A870=1,AI870,AL869)*OFFSET(Input!$O$27,IF(A870=121,-1,0)+MIN(B870,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A870=1,PMF_1st=0),0,IF(SUM($K$5:$L870)-$AU869>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B869,B870),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C870-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B870,99),0,1,1))*VLOOKUP($B870,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[867,73,3,null,112,{"$f":"IF(A871=\"\",\"\",IF(A871=1,Age_Full_Month,IF(F870=11,0,F870+1)))","v":2},112,0,{"$f":"IF(A871=\"\",\"\",IF(AND(F871=11,G871=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H871-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C871-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B871,99),0,1,1)*K871,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*L871,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B871,0,1,1)*M871,FEE_rounding)","v":0},0,0,{"$f":"IF(C871>=1,ROUND(K871*OFFSET(Input!$U$27,B871,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B871=1,0,IF($C871>=1,ROUND(OFFSET(Input!$X$27,B871,0,1,1)*AL870,AV_rounding),0))","v":0},{"$f":"IF(B871=1,0,IF(C871=1,ROUND(OFFSET(Input!$W$27,B871,0,1,1)*AVERAGE($AI$5,$AL$5:$AL869),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),OFFSET(Input!$G$27,B871,0,1,1)-AE871,0)","v":0},{"$f":"IF(AND(C871=1,OFFSET(Input!$G$27,B871,0,1,1)>0),MIN(OFFSET(Input!$G$27,B871,0,1,1),AP870),0)","v":0},0,0,0,0,0,0,0,-25195850.414714798,-25368495.414714798,-25238024.917272899,-25238024.917272899,{"$f":"IF(A871=\"\",\"\",AL871-ROUND(AL871*OFFSET(Input!$S$27,$B871,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A871=\"\",\"\",ROUND(AP871*(1-OFFSET(Input!$T$27,MIN(B871,10),0,1,1)),2*FEE_rounding))","v":-25238024.917272899},-19738024.917272899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A871=1,PMF_1st=0),0,ROUND(IF(A871=1,AI871,AL870)*OFFSET(Input!$O$27,IF(A871=121,-1,0)+MIN(B871,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A871=1,PMF_1st=0),0,IF(SUM($K$5:$L871)-$AU870>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B870,B871),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C871-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B871,99),0,1,1))*VLOOKUP($B871,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[868,73,4,null,112,{"$f":"IF(A872=\"\",\"\",IF(A872=1,Age_Full_Month,IF(F871=11,0,F871+1)))","v":3},112,0,{"$f":"IF(A872=\"\",\"\",IF(AND(F872=11,G872=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H872-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C872-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B872,99),0,1,1)*K872,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*L872,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B872,0,1,1)*M872,FEE_rounding)","v":0},0,0,{"$f":"IF(C872>=1,ROUND(K872*OFFSET(Input!$U$27,B872,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B872=1,0,IF($C872>=1,ROUND(OFFSET(Input!$X$27,B872,0,1,1)*AL871,AV_rounding),0))","v":0},{"$f":"IF(B872=1,0,IF(C872=1,ROUND(OFFSET(Input!$W$27,B872,0,1,1)*AVERAGE($AI$5,$AL$5:$AL870),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),OFFSET(Input!$G$27,B872,0,1,1)-AE872,0)","v":0},{"$f":"IF(AND(C872=1,OFFSET(Input!$G$27,B872,0,1,1)>0),MIN(OFFSET(Input!$G$27,B872,0,1,1),AP871),0)","v":0},0,0,0,0,0,0,0,-25238024.917272899,-25410669.917272899,-25279982.5158231,-25279982.5158231,{"$f":"IF(A872=\"\",\"\",AL872-ROUND(AL872*OFFSET(Input!$S$27,$B872,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A872=\"\",\"\",ROUND(AP872*(1-OFFSET(Input!$T$27,MIN(B872,10),0,1,1)),2*FEE_rounding))","v":-25279982.5158231},-19779982.5158231,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A872=1,PMF_1st=0),0,ROUND(IF(A872=1,AI872,AL871)*OFFSET(Input!$O$27,IF(A872=121,-1,0)+MIN(B872,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A872=1,PMF_1st=0),0,IF(SUM($K$5:$L872)-$AU871>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B871,B872),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C872-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B872,99),0,1,1))*VLOOKUP($B872,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[869,73,5,null,112,{"$f":"IF(A873=\"\",\"\",IF(A873=1,Age_Full_Month,IF(F872=11,0,F872+1)))","v":4},112,0,{"$f":"IF(A873=\"\",\"\",IF(AND(F873=11,G873=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H873-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C873-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B873,99),0,1,1)*K873,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*L873,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B873,0,1,1)*M873,FEE_rounding)","v":0},0,0,{"$f":"IF(C873>=1,ROUND(K873*OFFSET(Input!$U$27,B873,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B873=1,0,IF($C873>=1,ROUND(OFFSET(Input!$X$27,B873,0,1,1)*AL872,AV_rounding),0))","v":0},{"$f":"IF(B873=1,0,IF(C873=1,ROUND(OFFSET(Input!$W$27,B873,0,1,1)*AVERAGE($AI$5,$AL$5:$AL871),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),OFFSET(Input!$G$27,B873,0,1,1)-AE873,0)","v":0},{"$f":"IF(AND(C873=1,OFFSET(Input!$G$27,B873,0,1,1)>0),MIN(OFFSET(Input!$G$27,B873,0,1,1),AP872),0)","v":0},0,0,0,0,0,0,0,-25279982.5158231,-25452627.5158231,-25321724.325905599,-25321724.325905599,{"$f":"IF(A873=\"\",\"\",AL873-ROUND(AL873*OFFSET(Input!$S$27,$B873,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A873=\"\",\"\",ROUND(AP873*(1-OFFSET(Input!$T$27,MIN(B873,10),0,1,1)),2*FEE_rounding))","v":-25321724.325905599},-19821724.325905599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A873=1,PMF_1st=0),0,ROUND(IF(A873=1,AI873,AL872)*OFFSET(Input!$O$27,IF(A873=121,-1,0)+MIN(B873,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A873=1,PMF_1st=0),0,IF(SUM($K$5:$L873)-$AU872>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B872,B873),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C873-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B873,99),0,1,1))*VLOOKUP($B873,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[870,73,6,null,112,{"$f":"IF(A874=\"\",\"\",IF(A874=1,Age_Full_Month,IF(F873=11,0,F873+1)))","v":5},112,0,{"$f":"IF(A874=\"\",\"\",IF(AND(F874=11,G874=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H874-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C874-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B874,99),0,1,1)*K874,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*L874,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B874,0,1,1)*M874,FEE_rounding)","v":0},0,0,{"$f":"IF(C874>=1,ROUND(K874*OFFSET(Input!$U$27,B874,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B874=1,0,IF($C874>=1,ROUND(OFFSET(Input!$X$27,B874,0,1,1)*AL873,AV_rounding),0))","v":0},{"$f":"IF(B874=1,0,IF(C874=1,ROUND(OFFSET(Input!$W$27,B874,0,1,1)*AVERAGE($AI$5,$AL$5:$AL872),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),OFFSET(Input!$G$27,B874,0,1,1)-AE874,0)","v":0},{"$f":"IF(AND(C874=1,OFFSET(Input!$G$27,B874,0,1,1)>0),MIN(OFFSET(Input!$G$27,B874,0,1,1),AP873),0)","v":0},0,0,0,0,0,0,0,-25321724.325905599,-25494369.325905599,-25363251.457323201,-25363251.457323201,{"$f":"IF(A874=\"\",\"\",AL874-ROUND(AL874*OFFSET(Input!$S$27,$B874,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A874=\"\",\"\",ROUND(AP874*(1-OFFSET(Input!$T$27,MIN(B874,10),0,1,1)),2*FEE_rounding))","v":-25363251.457323201},-19863251.457323201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A874=1,PMF_1st=0),0,ROUND(IF(A874=1,AI874,AL873)*OFFSET(Input!$O$27,IF(A874=121,-1,0)+MIN(B874,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A874=1,PMF_1st=0),0,IF(SUM($K$5:$L874)-$AU873>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B873,B874),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C874-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B874,99),0,1,1))*VLOOKUP($B874,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[871,73,7,null,112,{"$f":"IF(A875=\"\",\"\",IF(A875=1,Age_Full_Month,IF(F874=11,0,F874+1)))","v":6},112,0,{"$f":"IF(A875=\"\",\"\",IF(AND(F875=11,G875=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H875-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C875-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B875,99),0,1,1)*K875,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*L875,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B875,0,1,1)*M875,FEE_rounding)","v":0},0,0,{"$f":"IF(C875>=1,ROUND(K875*OFFSET(Input!$U$27,B875,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B875=1,0,IF($C875>=1,ROUND(OFFSET(Input!$X$27,B875,0,1,1)*AL874,AV_rounding),0))","v":0},{"$f":"IF(B875=1,0,IF(C875=1,ROUND(OFFSET(Input!$W$27,B875,0,1,1)*AVERAGE($AI$5,$AL$5:$AL873),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),OFFSET(Input!$G$27,B875,0,1,1)-AE875,0)","v":0},{"$f":"IF(AND(C875=1,OFFSET(Input!$G$27,B875,0,1,1)>0),MIN(OFFSET(Input!$G$27,B875,0,1,1),AP874),0)","v":0},0,0,0,0,0,0,0,-25363251.457323201,-25535896.457323201,-25404565.014171101,-25404565.014171101,{"$f":"IF(A875=\"\",\"\",AL875-ROUND(AL875*OFFSET(Input!$S$27,$B875,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A875=\"\",\"\",ROUND(AP875*(1-OFFSET(Input!$T$27,MIN(B875,10),0,1,1)),2*FEE_rounding))","v":-25404565.014171101},-19904565.014171101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A875=1,PMF_1st=0),0,ROUND(IF(A875=1,AI875,AL874)*OFFSET(Input!$O$27,IF(A875=121,-1,0)+MIN(B875,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A875=1,PMF_1st=0),0,IF(SUM($K$5:$L875)-$AU874>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B874,B875),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C875-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B875,99),0,1,1))*VLOOKUP($B875,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[872,73,8,null,112,{"$f":"IF(A876=\"\",\"\",IF(A876=1,Age_Full_Month,IF(F875=11,0,F875+1)))","v":7},112,0,{"$f":"IF(A876=\"\",\"\",IF(AND(F876=11,G876=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H876-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C876-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B876,99),0,1,1)*K876,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*L876,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B876,0,1,1)*M876,FEE_rounding)","v":0},0,0,{"$f":"IF(C876>=1,ROUND(K876*OFFSET(Input!$U$27,B876,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B876=1,0,IF($C876>=1,ROUND(OFFSET(Input!$X$27,B876,0,1,1)*AL875,AV_rounding),0))","v":0},{"$f":"IF(B876=1,0,IF(C876=1,ROUND(OFFSET(Input!$W$27,B876,0,1,1)*AVERAGE($AI$5,$AL$5:$AL874),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),OFFSET(Input!$G$27,B876,0,1,1)-AE876,0)","v":0},{"$f":"IF(AND(C876=1,OFFSET(Input!$G$27,B876,0,1,1)>0),MIN(OFFSET(Input!$G$27,B876,0,1,1),AP875),0)","v":0},0,0,0,0,0,0,0,-25404565.014171101,-25577210.014171101,-25445666.094866,-25445666.094866,{"$f":"IF(A876=\"\",\"\",AL876-ROUND(AL876*OFFSET(Input!$S$27,$B876,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A876=\"\",\"\",ROUND(AP876*(1-OFFSET(Input!$T$27,MIN(B876,10),0,1,1)),2*FEE_rounding))","v":-25445666.094866},-19945666.094866,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A876=1,PMF_1st=0),0,ROUND(IF(A876=1,AI876,AL875)*OFFSET(Input!$O$27,IF(A876=121,-1,0)+MIN(B876,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A876=1,PMF_1st=0),0,IF(SUM($K$5:$L876)-$AU875>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B875,B876),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C876-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B876,99),0,1,1))*VLOOKUP($B876,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[873,73,9,null,112,{"$f":"IF(A877=\"\",\"\",IF(A877=1,Age_Full_Month,IF(F876=11,0,F876+1)))","v":8},112,0,{"$f":"IF(A877=\"\",\"\",IF(AND(F877=11,G877=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H877-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C877-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B877,99),0,1,1)*K877,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*L877,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B877,0,1,1)*M877,FEE_rounding)","v":0},0,0,{"$f":"IF(C877>=1,ROUND(K877*OFFSET(Input!$U$27,B877,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B877=1,0,IF($C877>=1,ROUND(OFFSET(Input!$X$27,B877,0,1,1)*AL876,AV_rounding),0))","v":0},{"$f":"IF(B877=1,0,IF(C877=1,ROUND(OFFSET(Input!$W$27,B877,0,1,1)*AVERAGE($AI$5,$AL$5:$AL875),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),OFFSET(Input!$G$27,B877,0,1,1)-AE877,0)","v":0},{"$f":"IF(AND(C877=1,OFFSET(Input!$G$27,B877,0,1,1)>0),MIN(OFFSET(Input!$G$27,B877,0,1,1),AP876),0)","v":0},0,0,0,0,0,0,0,-25445666.094866,-25618311.094866,-25486555.792175502,-25486555.792175502,{"$f":"IF(A877=\"\",\"\",AL877-ROUND(AL877*OFFSET(Input!$S$27,$B877,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A877=\"\",\"\",ROUND(AP877*(1-OFFSET(Input!$T$27,MIN(B877,10),0,1,1)),2*FEE_rounding))","v":-25486555.792175502},-19986555.792175502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A877=1,PMF_1st=0),0,ROUND(IF(A877=1,AI877,AL876)*OFFSET(Input!$O$27,IF(A877=121,-1,0)+MIN(B877,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A877=1,PMF_1st=0),0,IF(SUM($K$5:$L877)-$AU876>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B876,B877),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C877-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B877,99),0,1,1))*VLOOKUP($B877,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[874,73,10,null,112,{"$f":"IF(A878=\"\",\"\",IF(A878=1,Age_Full_Month,IF(F877=11,0,F877+1)))","v":9},112,0,{"$f":"IF(A878=\"\",\"\",IF(AND(F878=11,G878=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H878-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C878-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B878,99),0,1,1)*K878,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*L878,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B878,0,1,1)*M878,FEE_rounding)","v":0},0,0,{"$f":"IF(C878>=1,ROUND(K878*OFFSET(Input!$U$27,B878,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B878=1,0,IF($C878>=1,ROUND(OFFSET(Input!$X$27,B878,0,1,1)*AL877,AV_rounding),0))","v":0},{"$f":"IF(B878=1,0,IF(C878=1,ROUND(OFFSET(Input!$W$27,B878,0,1,1)*AVERAGE($AI$5,$AL$5:$AL876),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),OFFSET(Input!$G$27,B878,0,1,1)-AE878,0)","v":0},{"$f":"IF(AND(C878=1,OFFSET(Input!$G$27,B878,0,1,1)>0),MIN(OFFSET(Input!$G$27,B878,0,1,1),AP877),0)","v":0},0,0,0,0,0,0,0,-25486555.792175502,-25659200.792175502,-25527235.193247002,-25527235.193247002,{"$f":"IF(A878=\"\",\"\",AL878-ROUND(AL878*OFFSET(Input!$S$27,$B878,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A878=\"\",\"\",ROUND(AP878*(1-OFFSET(Input!$T$27,MIN(B878,10),0,1,1)),2*FEE_rounding))","v":-25527235.193247002},-20027235.193247002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A878=1,PMF_1st=0),0,ROUND(IF(A878=1,AI878,AL877)*OFFSET(Input!$O$27,IF(A878=121,-1,0)+MIN(B878,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A878=1,PMF_1st=0),0,IF(SUM($K$5:$L878)-$AU877>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B877,B878),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C878-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B878,99),0,1,1))*VLOOKUP($B878,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[875,73,11,null,112,{"$f":"IF(A879=\"\",\"\",IF(A879=1,Age_Full_Month,IF(F878=11,0,F878+1)))","v":10},112,0,{"$f":"IF(A879=\"\",\"\",IF(AND(F879=11,G879=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H879-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C879-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B879,99),0,1,1)*K879,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*L879,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B879,0,1,1)*M879,FEE_rounding)","v":0},0,0,{"$f":"IF(C879>=1,ROUND(K879*OFFSET(Input!$U$27,B879,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B879=1,0,IF($C879>=1,ROUND(OFFSET(Input!$X$27,B879,0,1,1)*AL878,AV_rounding),0))","v":0},{"$f":"IF(B879=1,0,IF(C879=1,ROUND(OFFSET(Input!$W$27,B879,0,1,1)*AVERAGE($AI$5,$AL$5:$AL877),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),OFFSET(Input!$G$27,B879,0,1,1)-AE879,0)","v":0},{"$f":"IF(AND(C879=1,OFFSET(Input!$G$27,B879,0,1,1)>0),MIN(OFFSET(Input!$G$27,B879,0,1,1),AP878),0)","v":0},0,0,0,0,0,0,0,-25527235.193247002,-25699880.193247002,-25567705.379636802,-25567705.379636802,{"$f":"IF(A879=\"\",\"\",AL879-ROUND(AL879*OFFSET(Input!$S$27,$B879,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A879=\"\",\"\",ROUND(AP879*(1-OFFSET(Input!$T$27,MIN(B879,10),0,1,1)),2*FEE_rounding))","v":-25567705.379636802},-20067705.379636802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A879=1,PMF_1st=0),0,ROUND(IF(A879=1,AI879,AL878)*OFFSET(Input!$O$27,IF(A879=121,-1,0)+MIN(B879,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A879=1,PMF_1st=0),0,IF(SUM($K$5:$L879)-$AU878>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B878,B879),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C879-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B879,99),0,1,1))*VLOOKUP($B879,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[876,73,12,null,112,{"$f":"IF(A880=\"\",\"\",IF(A880=1,Age_Full_Month,IF(F879=11,0,F879+1)))","v":11},112,0,{"$f":"IF(A880=\"\",\"\",IF(AND(F880=11,G880=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H880-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C880-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B880,99),0,1,1)*K880,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*L880,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B880,0,1,1)*M880,FEE_rounding)","v":0},0,0,{"$f":"IF(C880>=1,ROUND(K880*OFFSET(Input!$U$27,B880,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B880=1,0,IF($C880>=1,ROUND(OFFSET(Input!$X$27,B880,0,1,1)*AL879,AV_rounding),0))","v":0},{"$f":"IF(B880=1,0,IF(C880=1,ROUND(OFFSET(Input!$W$27,B880,0,1,1)*AVERAGE($AI$5,$AL$5:$AL878),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),OFFSET(Input!$G$27,B880,0,1,1)-AE880,0)","v":0},{"$f":"IF(AND(C880=1,OFFSET(Input!$G$27,B880,0,1,1)>0),MIN(OFFSET(Input!$G$27,B880,0,1,1),AP879),0)","v":0},0,0,0,0,0,0,0,-25567705.379636802,-25740350.379636802,-25607967.427338701,-25607967.427338701,{"$f":"IF(A880=\"\",\"\",AL880-ROUND(AL880*OFFSET(Input!$S$27,$B880,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A880=\"\",\"\",ROUND(AP880*(1-OFFSET(Input!$T$27,MIN(B880,10),0,1,1)),2*FEE_rounding))","v":-25607967.427338701},-20107967.427338701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A880=1,PMF_1st=0),0,ROUND(IF(A880=1,AI880,AL879)*OFFSET(Input!$O$27,IF(A880=121,-1,0)+MIN(B880,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A880=1,PMF_1st=0),0,IF(SUM($K$5:$L880)-$AU879>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B879,B880),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C880-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B880,99),0,1,1))*VLOOKUP($B880,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[877,74,1,null,113,{"$f":"IF(A881=\"\",\"\",IF(A881=1,Age_Full_Month,IF(F880=11,0,F880+1)))","v":0},113,0,{"$f":"IF(A881=\"\",\"\",IF(AND(F881=11,G881=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H881-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C881-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B881,99),0,1,1)*K881,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*L881,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B881,0,1,1)*M881,FEE_rounding)","v":0},0,0,{"$f":"IF(C881>=1,ROUND(K881*OFFSET(Input!$U$27,B881,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B881=1,0,IF($C881>=1,ROUND(OFFSET(Input!$X$27,B881,0,1,1)*AL880,AV_rounding),0))","v":0},{"$f":"IF(B881=1,0,IF(C881=1,ROUND(OFFSET(Input!$W$27,B881,0,1,1)*AVERAGE($AI$5,$AL$5:$AL879),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),OFFSET(Input!$G$27,B881,0,1,1)-AE881,0)","v":0},{"$f":"IF(AND(C881=1,OFFSET(Input!$G$27,B881,0,1,1)>0),MIN(OFFSET(Input!$G$27,B881,0,1,1),AP880),0)","v":0},0,0,0,0,0,0,0,-25607967.427338701,-25780612.427338701,-25648022.406812601,-25648022.406812601,{"$f":"IF(A881=\"\",\"\",AL881-ROUND(AL881*OFFSET(Input!$S$27,$B881,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A881=\"\",\"\",ROUND(AP881*(1-OFFSET(Input!$T$27,MIN(B881,10),0,1,1)),2*FEE_rounding))","v":-25648022.406812601},-20148022.406812601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A881=1,PMF_1st=0),0,ROUND(IF(A881=1,AI881,AL880)*OFFSET(Input!$O$27,IF(A881=121,-1,0)+MIN(B881,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A881=1,PMF_1st=0),0,IF(SUM($K$5:$L881)-$AU880>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B880,B881),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C881-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B881,99),0,1,1))*VLOOKUP($B881,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[878,74,2,null,113,{"$f":"IF(A882=\"\",\"\",IF(A882=1,Age_Full_Month,IF(F881=11,0,F881+1)))","v":1},113,0,{"$f":"IF(A882=\"\",\"\",IF(AND(F882=11,G882=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H882-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C882-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B882,99),0,1,1)*K882,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*L882,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B882,0,1,1)*M882,FEE_rounding)","v":0},0,0,{"$f":"IF(C882>=1,ROUND(K882*OFFSET(Input!$U$27,B882,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B882=1,0,IF($C882>=1,ROUND(OFFSET(Input!$X$27,B882,0,1,1)*AL881,AV_rounding),0))","v":0},{"$f":"IF(B882=1,0,IF(C882=1,ROUND(OFFSET(Input!$W$27,B882,0,1,1)*AVERAGE($AI$5,$AL$5:$AL880),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),OFFSET(Input!$G$27,B882,0,1,1)-AE882,0)","v":0},{"$f":"IF(AND(C882=1,OFFSET(Input!$G$27,B882,0,1,1)>0),MIN(OFFSET(Input!$G$27,B882,0,1,1),AP881),0)","v":0},0,0,0,0,0,0,0,-25648022.406812601,-25820667.406812601,-25687871.383013099,-25687871.383013099,{"$f":"IF(A882=\"\",\"\",AL882-ROUND(AL882*OFFSET(Input!$S$27,$B882,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A882=\"\",\"\",ROUND(AP882*(1-OFFSET(Input!$T$27,MIN(B882,10),0,1,1)),2*FEE_rounding))","v":-25687871.383013099},-20187871.383013099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A882=1,PMF_1st=0),0,ROUND(IF(A882=1,AI882,AL881)*OFFSET(Input!$O$27,IF(A882=121,-1,0)+MIN(B882,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A882=1,PMF_1st=0),0,IF(SUM($K$5:$L882)-$AU881>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B881,B882),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C882-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B882,99),0,1,1))*VLOOKUP($B882,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[879,74,3,null,113,{"$f":"IF(A883=\"\",\"\",IF(A883=1,Age_Full_Month,IF(F882=11,0,F882+1)))","v":2},113,0,{"$f":"IF(A883=\"\",\"\",IF(AND(F883=11,G883=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H883-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C883-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B883,99),0,1,1)*K883,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*L883,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B883,0,1,1)*M883,FEE_rounding)","v":0},0,0,{"$f":"IF(C883>=1,ROUND(K883*OFFSET(Input!$U$27,B883,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B883=1,0,IF($C883>=1,ROUND(OFFSET(Input!$X$27,B883,0,1,1)*AL882,AV_rounding),0))","v":0},{"$f":"IF(B883=1,0,IF(C883=1,ROUND(OFFSET(Input!$W$27,B883,0,1,1)*AVERAGE($AI$5,$AL$5:$AL881),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),OFFSET(Input!$G$27,B883,0,1,1)-AE883,0)","v":0},{"$f":"IF(AND(C883=1,OFFSET(Input!$G$27,B883,0,1,1)>0),MIN(OFFSET(Input!$G$27,B883,0,1,1),AP882),0)","v":0},0,0,0,0,0,0,0,-25687871.383013099,-25860516.383013099,-25727515.415417701,-25727515.415417701,{"$f":"IF(A883=\"\",\"\",AL883-ROUND(AL883*OFFSET(Input!$S$27,$B883,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A883=\"\",\"\",ROUND(AP883*(1-OFFSET(Input!$T$27,MIN(B883,10),0,1,1)),2*FEE_rounding))","v":-25727515.415417701},-20227515.415417701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A883=1,PMF_1st=0),0,ROUND(IF(A883=1,AI883,AL882)*OFFSET(Input!$O$27,IF(A883=121,-1,0)+MIN(B883,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A883=1,PMF_1st=0),0,IF(SUM($K$5:$L883)-$AU882>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B882,B883),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C883-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B883,99),0,1,1))*VLOOKUP($B883,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[880,74,4,null,113,{"$f":"IF(A884=\"\",\"\",IF(A884=1,Age_Full_Month,IF(F883=11,0,F883+1)))","v":3},113,0,{"$f":"IF(A884=\"\",\"\",IF(AND(F884=11,G884=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H884-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C884-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B884,99),0,1,1)*K884,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*L884,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B884,0,1,1)*M884,FEE_rounding)","v":0},0,0,{"$f":"IF(C884>=1,ROUND(K884*OFFSET(Input!$U$27,B884,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B884=1,0,IF($C884>=1,ROUND(OFFSET(Input!$X$27,B884,0,1,1)*AL883,AV_rounding),0))","v":0},{"$f":"IF(B884=1,0,IF(C884=1,ROUND(OFFSET(Input!$W$27,B884,0,1,1)*AVERAGE($AI$5,$AL$5:$AL882),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),OFFSET(Input!$G$27,B884,0,1,1)-AE884,0)","v":0},{"$f":"IF(AND(C884=1,OFFSET(Input!$G$27,B884,0,1,1)>0),MIN(OFFSET(Input!$G$27,B884,0,1,1),AP883),0)","v":0},0,0,0,0,0,0,0,-25727515.415417701,-25900160.415417701,-25766955.558054902,-25766955.558054902,{"$f":"IF(A884=\"\",\"\",AL884-ROUND(AL884*OFFSET(Input!$S$27,$B884,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A884=\"\",\"\",ROUND(AP884*(1-OFFSET(Input!$T$27,MIN(B884,10),0,1,1)),2*FEE_rounding))","v":-25766955.558054902},-20266955.558054902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A884=1,PMF_1st=0),0,ROUND(IF(A884=1,AI884,AL883)*OFFSET(Input!$O$27,IF(A884=121,-1,0)+MIN(B884,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A884=1,PMF_1st=0),0,IF(SUM($K$5:$L884)-$AU883>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B883,B884),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C884-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B884,99),0,1,1))*VLOOKUP($B884,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[881,74,5,null,113,{"$f":"IF(A885=\"\",\"\",IF(A885=1,Age_Full_Month,IF(F884=11,0,F884+1)))","v":4},113,0,{"$f":"IF(A885=\"\",\"\",IF(AND(F885=11,G885=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H885-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C885-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B885,99),0,1,1)*K885,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*L885,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B885,0,1,1)*M885,FEE_rounding)","v":0},0,0,{"$f":"IF(C885>=1,ROUND(K885*OFFSET(Input!$U$27,B885,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B885=1,0,IF($C885>=1,ROUND(OFFSET(Input!$X$27,B885,0,1,1)*AL884,AV_rounding),0))","v":0},{"$f":"IF(B885=1,0,IF(C885=1,ROUND(OFFSET(Input!$W$27,B885,0,1,1)*AVERAGE($AI$5,$AL$5:$AL883),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),OFFSET(Input!$G$27,B885,0,1,1)-AE885,0)","v":0},{"$f":"IF(AND(C885=1,OFFSET(Input!$G$27,B885,0,1,1)>0),MIN(OFFSET(Input!$G$27,B885,0,1,1),AP884),0)","v":0},0,0,0,0,0,0,0,-25766955.558054902,-25939600.558054902,-25806192.859532502,-25806192.859532502,{"$f":"IF(A885=\"\",\"\",AL885-ROUND(AL885*OFFSET(Input!$S$27,$B885,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A885=\"\",\"\",ROUND(AP885*(1-OFFSET(Input!$T$27,MIN(B885,10),0,1,1)),2*FEE_rounding))","v":-25806192.859532502},-20306192.859532502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A885=1,PMF_1st=0),0,ROUND(IF(A885=1,AI885,AL884)*OFFSET(Input!$O$27,IF(A885=121,-1,0)+MIN(B885,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A885=1,PMF_1st=0),0,IF(SUM($K$5:$L885)-$AU884>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B884,B885),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C885-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B885,99),0,1,1))*VLOOKUP($B885,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[882,74,6,null,113,{"$f":"IF(A886=\"\",\"\",IF(A886=1,Age_Full_Month,IF(F885=11,0,F885+1)))","v":5},113,0,{"$f":"IF(A886=\"\",\"\",IF(AND(F886=11,G886=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H886-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C886-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B886,99),0,1,1)*K886,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*L886,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B886,0,1,1)*M886,FEE_rounding)","v":0},0,0,{"$f":"IF(C886>=1,ROUND(K886*OFFSET(Input!$U$27,B886,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B886=1,0,IF($C886>=1,ROUND(OFFSET(Input!$X$27,B886,0,1,1)*AL885,AV_rounding),0))","v":0},{"$f":"IF(B886=1,0,IF(C886=1,ROUND(OFFSET(Input!$W$27,B886,0,1,1)*AVERAGE($AI$5,$AL$5:$AL884),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),OFFSET(Input!$G$27,B886,0,1,1)-AE886,0)","v":0},{"$f":"IF(AND(C886=1,OFFSET(Input!$G$27,B886,0,1,1)>0),MIN(OFFSET(Input!$G$27,B886,0,1,1),AP885),0)","v":0},0,0,0,0,0,0,0,-25806192.859532502,-25978837.859532502,-25845228.363065101,-25845228.363065101,{"$f":"IF(A886=\"\",\"\",AL886-ROUND(AL886*OFFSET(Input!$S$27,$B886,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A886=\"\",\"\",ROUND(AP886*(1-OFFSET(Input!$T$27,MIN(B886,10),0,1,1)),2*FEE_rounding))","v":-25845228.363065101},-20345228.363065101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A886=1,PMF_1st=0),0,ROUND(IF(A886=1,AI886,AL885)*OFFSET(Input!$O$27,IF(A886=121,-1,0)+MIN(B886,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A886=1,PMF_1st=0),0,IF(SUM($K$5:$L886)-$AU885>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B885,B886),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C886-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B886,99),0,1,1))*VLOOKUP($B886,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[883,74,7,null,113,{"$f":"IF(A887=\"\",\"\",IF(A887=1,Age_Full_Month,IF(F886=11,0,F886+1)))","v":6},113,0,{"$f":"IF(A887=\"\",\"\",IF(AND(F887=11,G887=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H887-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C887-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B887,99),0,1,1)*K887,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*L887,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B887,0,1,1)*M887,FEE_rounding)","v":0},0,0,{"$f":"IF(C887>=1,ROUND(K887*OFFSET(Input!$U$27,B887,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B887=1,0,IF($C887>=1,ROUND(OFFSET(Input!$X$27,B887,0,1,1)*AL886,AV_rounding),0))","v":0},{"$f":"IF(B887=1,0,IF(C887=1,ROUND(OFFSET(Input!$W$27,B887,0,1,1)*AVERAGE($AI$5,$AL$5:$AL885),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),OFFSET(Input!$G$27,B887,0,1,1)-AE887,0)","v":0},{"$f":"IF(AND(C887=1,OFFSET(Input!$G$27,B887,0,1,1)>0),MIN(OFFSET(Input!$G$27,B887,0,1,1),AP886),0)","v":0},0,0,0,0,0,0,0,-25845228.363065101,-26017873.363065101,-25884063.106502101,-25884063.106502101,{"$f":"IF(A887=\"\",\"\",AL887-ROUND(AL887*OFFSET(Input!$S$27,$B887,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A887=\"\",\"\",ROUND(AP887*(1-OFFSET(Input!$T$27,MIN(B887,10),0,1,1)),2*FEE_rounding))","v":-25884063.106502101},-20384063.106502101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A887=1,PMF_1st=0),0,ROUND(IF(A887=1,AI887,AL886)*OFFSET(Input!$O$27,IF(A887=121,-1,0)+MIN(B887,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A887=1,PMF_1st=0),0,IF(SUM($K$5:$L887)-$AU886>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B886,B887),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C887-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B887,99),0,1,1))*VLOOKUP($B887,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[884,74,8,null,113,{"$f":"IF(A888=\"\",\"\",IF(A888=1,Age_Full_Month,IF(F887=11,0,F887+1)))","v":7},113,0,{"$f":"IF(A888=\"\",\"\",IF(AND(F888=11,G888=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H888-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C888-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B888,99),0,1,1)*K888,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*L888,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B888,0,1,1)*M888,FEE_rounding)","v":0},0,0,{"$f":"IF(C888>=1,ROUND(K888*OFFSET(Input!$U$27,B888,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B888=1,0,IF($C888>=1,ROUND(OFFSET(Input!$X$27,B888,0,1,1)*AL887,AV_rounding),0))","v":0},{"$f":"IF(B888=1,0,IF(C888=1,ROUND(OFFSET(Input!$W$27,B888,0,1,1)*AVERAGE($AI$5,$AL$5:$AL886),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),OFFSET(Input!$G$27,B888,0,1,1)-AE888,0)","v":0},{"$f":"IF(AND(C888=1,OFFSET(Input!$G$27,B888,0,1,1)>0),MIN(OFFSET(Input!$G$27,B888,0,1,1),AP887),0)","v":0},0,0,0,0,0,0,0,-25884063.106502101,-26056708.106502101,-25922698.122355301,-25922698.122355301,{"$f":"IF(A888=\"\",\"\",AL888-ROUND(AL888*OFFSET(Input!$S$27,$B888,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A888=\"\",\"\",ROUND(AP888*(1-OFFSET(Input!$T$27,MIN(B888,10),0,1,1)),2*FEE_rounding))","v":-25922698.122355301},-20422698.122355301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A888=1,PMF_1st=0),0,ROUND(IF(A888=1,AI888,AL887)*OFFSET(Input!$O$27,IF(A888=121,-1,0)+MIN(B888,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A888=1,PMF_1st=0),0,IF(SUM($K$5:$L888)-$AU887>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B887,B888),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C888-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B888,99),0,1,1))*VLOOKUP($B888,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[885,74,9,null,113,{"$f":"IF(A889=\"\",\"\",IF(A889=1,Age_Full_Month,IF(F888=11,0,F888+1)))","v":8},113,0,{"$f":"IF(A889=\"\",\"\",IF(AND(F889=11,G889=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H889-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C889-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B889,99),0,1,1)*K889,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*L889,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B889,0,1,1)*M889,FEE_rounding)","v":0},0,0,{"$f":"IF(C889>=1,ROUND(K889*OFFSET(Input!$U$27,B889,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B889=1,0,IF($C889>=1,ROUND(OFFSET(Input!$X$27,B889,0,1,1)*AL888,AV_rounding),0))","v":0},{"$f":"IF(B889=1,0,IF(C889=1,ROUND(OFFSET(Input!$W$27,B889,0,1,1)*AVERAGE($AI$5,$AL$5:$AL887),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),OFFSET(Input!$G$27,B889,0,1,1)-AE889,0)","v":0},{"$f":"IF(AND(C889=1,OFFSET(Input!$G$27,B889,0,1,1)>0),MIN(OFFSET(Input!$G$27,B889,0,1,1),AP888),0)","v":0},0,0,0,0,0,0,0,-25922698.122355301,-26095343.122355301,-25961134.437826201,-25961134.437826201,{"$f":"IF(A889=\"\",\"\",AL889-ROUND(AL889*OFFSET(Input!$S$27,$B889,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A889=\"\",\"\",ROUND(AP889*(1-OFFSET(Input!$T$27,MIN(B889,10),0,1,1)),2*FEE_rounding))","v":-25961134.437826201},-20461134.437826201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A889=1,PMF_1st=0),0,ROUND(IF(A889=1,AI889,AL888)*OFFSET(Input!$O$27,IF(A889=121,-1,0)+MIN(B889,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A889=1,PMF_1st=0),0,IF(SUM($K$5:$L889)-$AU888>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B888,B889),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C889-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B889,99),0,1,1))*VLOOKUP($B889,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[886,74,10,null,113,{"$f":"IF(A890=\"\",\"\",IF(A890=1,Age_Full_Month,IF(F889=11,0,F889+1)))","v":9},113,0,{"$f":"IF(A890=\"\",\"\",IF(AND(F890=11,G890=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H890-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C890-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B890,99),0,1,1)*K890,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*L890,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B890,0,1,1)*M890,FEE_rounding)","v":0},0,0,{"$f":"IF(C890>=1,ROUND(K890*OFFSET(Input!$U$27,B890,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B890=1,0,IF($C890>=1,ROUND(OFFSET(Input!$X$27,B890,0,1,1)*AL889,AV_rounding),0))","v":0},{"$f":"IF(B890=1,0,IF(C890=1,ROUND(OFFSET(Input!$W$27,B890,0,1,1)*AVERAGE($AI$5,$AL$5:$AL888),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),OFFSET(Input!$G$27,B890,0,1,1)-AE890,0)","v":0},{"$f":"IF(AND(C890=1,OFFSET(Input!$G$27,B890,0,1,1)>0),MIN(OFFSET(Input!$G$27,B890,0,1,1),AP889),0)","v":0},0,0,0,0,0,0,0,-25961134.437826201,-26133779.437826201,-25999373.074833401,-25999373.074833401,{"$f":"IF(A890=\"\",\"\",AL890-ROUND(AL890*OFFSET(Input!$S$27,$B890,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A890=\"\",\"\",ROUND(AP890*(1-OFFSET(Input!$T$27,MIN(B890,10),0,1,1)),2*FEE_rounding))","v":-25999373.074833401},-20499373.074833401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A890=1,PMF_1st=0),0,ROUND(IF(A890=1,AI890,AL889)*OFFSET(Input!$O$27,IF(A890=121,-1,0)+MIN(B890,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A890=1,PMF_1st=0),0,IF(SUM($K$5:$L890)-$AU889>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B889,B890),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C890-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B890,99),0,1,1))*VLOOKUP($B890,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[887,74,11,null,113,{"$f":"IF(A891=\"\",\"\",IF(A891=1,Age_Full_Month,IF(F890=11,0,F890+1)))","v":10},113,0,{"$f":"IF(A891=\"\",\"\",IF(AND(F891=11,G891=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H891-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C891-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B891,99),0,1,1)*K891,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*L891,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B891,0,1,1)*M891,FEE_rounding)","v":0},0,0,{"$f":"IF(C891>=1,ROUND(K891*OFFSET(Input!$U$27,B891,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B891=1,0,IF($C891>=1,ROUND(OFFSET(Input!$X$27,B891,0,1,1)*AL890,AV_rounding),0))","v":0},{"$f":"IF(B891=1,0,IF(C891=1,ROUND(OFFSET(Input!$W$27,B891,0,1,1)*AVERAGE($AI$5,$AL$5:$AL889),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),OFFSET(Input!$G$27,B891,0,1,1)-AE891,0)","v":0},{"$f":"IF(AND(C891=1,OFFSET(Input!$G$27,B891,0,1,1)>0),MIN(OFFSET(Input!$G$27,B891,0,1,1),AP890),0)","v":0},0,0,0,0,0,0,0,-25999373.074833401,-26172018.074833401,-26037415.050039802,-26037415.050039802,{"$f":"IF(A891=\"\",\"\",AL891-ROUND(AL891*OFFSET(Input!$S$27,$B891,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A891=\"\",\"\",ROUND(AP891*(1-OFFSET(Input!$T$27,MIN(B891,10),0,1,1)),2*FEE_rounding))","v":-26037415.050039802},-20537415.050039802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A891=1,PMF_1st=0),0,ROUND(IF(A891=1,AI891,AL890)*OFFSET(Input!$O$27,IF(A891=121,-1,0)+MIN(B891,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A891=1,PMF_1st=0),0,IF(SUM($K$5:$L891)-$AU890>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B890,B891),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C891-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B891,99),0,1,1))*VLOOKUP($B891,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[888,74,12,null,113,{"$f":"IF(A892=\"\",\"\",IF(A892=1,Age_Full_Month,IF(F891=11,0,F891+1)))","v":11},113,0,{"$f":"IF(A892=\"\",\"\",IF(AND(F892=11,G892=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H892-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C892-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B892,99),0,1,1)*K892,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*L892,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B892,0,1,1)*M892,FEE_rounding)","v":0},0,0,{"$f":"IF(C892>=1,ROUND(K892*OFFSET(Input!$U$27,B892,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B892=1,0,IF($C892>=1,ROUND(OFFSET(Input!$X$27,B892,0,1,1)*AL891,AV_rounding),0))","v":0},{"$f":"IF(B892=1,0,IF(C892=1,ROUND(OFFSET(Input!$W$27,B892,0,1,1)*AVERAGE($AI$5,$AL$5:$AL890),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),OFFSET(Input!$G$27,B892,0,1,1)-AE892,0)","v":0},{"$f":"IF(AND(C892=1,OFFSET(Input!$G$27,B892,0,1,1)>0),MIN(OFFSET(Input!$G$27,B892,0,1,1),AP891),0)","v":0},0,0,0,0,0,0,0,-26037415.050039802,-26210060.050039802,-26075261.374879599,-26075261.374879599,{"$f":"IF(A892=\"\",\"\",AL892-ROUND(AL892*OFFSET(Input!$S$27,$B892,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A892=\"\",\"\",ROUND(AP892*(1-OFFSET(Input!$T$27,MIN(B892,10),0,1,1)),2*FEE_rounding))","v":-26075261.374879599},-20575261.374879599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A892=1,PMF_1st=0),0,ROUND(IF(A892=1,AI892,AL891)*OFFSET(Input!$O$27,IF(A892=121,-1,0)+MIN(B892,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A892=1,PMF_1st=0),0,IF(SUM($K$5:$L892)-$AU891>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B891,B892),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C892-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B892,99),0,1,1))*VLOOKUP($B892,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[889,75,1,null,114,{"$f":"IF(A893=\"\",\"\",IF(A893=1,Age_Full_Month,IF(F892=11,0,F892+1)))","v":0},114,0,{"$f":"IF(A893=\"\",\"\",IF(AND(F893=11,G893=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H893-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C893-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B893,99),0,1,1)*K893,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*L893,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B893,0,1,1)*M893,FEE_rounding)","v":0},0,0,{"$f":"IF(C893>=1,ROUND(K893*OFFSET(Input!$U$27,B893,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B893=1,0,IF($C893>=1,ROUND(OFFSET(Input!$X$27,B893,0,1,1)*AL892,AV_rounding),0))","v":0},{"$f":"IF(B893=1,0,IF(C893=1,ROUND(OFFSET(Input!$W$27,B893,0,1,1)*AVERAGE($AI$5,$AL$5:$AL891),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),OFFSET(Input!$G$27,B893,0,1,1)-AE893,0)","v":0},{"$f":"IF(AND(C893=1,OFFSET(Input!$G$27,B893,0,1,1)>0),MIN(OFFSET(Input!$G$27,B893,0,1,1),AP892),0)","v":0},0,0,0,0,0,0,0,-26075261.374879599,-26247906.374879599,-26112913.055585101,-26112913.055585101,{"$f":"IF(A893=\"\",\"\",AL893-ROUND(AL893*OFFSET(Input!$S$27,$B893,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A893=\"\",\"\",ROUND(AP893*(1-OFFSET(Input!$T$27,MIN(B893,10),0,1,1)),2*FEE_rounding))","v":-26112913.055585101},-20612913.055585101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A893=1,PMF_1st=0),0,ROUND(IF(A893=1,AI893,AL892)*OFFSET(Input!$O$27,IF(A893=121,-1,0)+MIN(B893,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A893=1,PMF_1st=0),0,IF(SUM($K$5:$L893)-$AU892>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B892,B893),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C893-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B893,99),0,1,1))*VLOOKUP($B893,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[890,75,2,null,114,{"$f":"IF(A894=\"\",\"\",IF(A894=1,Age_Full_Month,IF(F893=11,0,F893+1)))","v":1},114,0,{"$f":"IF(A894=\"\",\"\",IF(AND(F894=11,G894=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H894-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C894-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B894,99),0,1,1)*K894,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*L894,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B894,0,1,1)*M894,FEE_rounding)","v":0},0,0,{"$f":"IF(C894>=1,ROUND(K894*OFFSET(Input!$U$27,B894,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B894=1,0,IF($C894>=1,ROUND(OFFSET(Input!$X$27,B894,0,1,1)*AL893,AV_rounding),0))","v":0},{"$f":"IF(B894=1,0,IF(C894=1,ROUND(OFFSET(Input!$W$27,B894,0,1,1)*AVERAGE($AI$5,$AL$5:$AL892),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),OFFSET(Input!$G$27,B894,0,1,1)-AE894,0)","v":0},{"$f":"IF(AND(C894=1,OFFSET(Input!$G$27,B894,0,1,1)>0),MIN(OFFSET(Input!$G$27,B894,0,1,1),AP893),0)","v":0},0,0,0,0,0,0,0,-26112913.055585101,-26285558.055585101,-26150371.093213599,-26150371.093213599,{"$f":"IF(A894=\"\",\"\",AL894-ROUND(AL894*OFFSET(Input!$S$27,$B894,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A894=\"\",\"\",ROUND(AP894*(1-OFFSET(Input!$T$27,MIN(B894,10),0,1,1)),2*FEE_rounding))","v":-26150371.093213599},-20650371.093213599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A894=1,PMF_1st=0),0,ROUND(IF(A894=1,AI894,AL893)*OFFSET(Input!$O$27,IF(A894=121,-1,0)+MIN(B894,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A894=1,PMF_1st=0),0,IF(SUM($K$5:$L894)-$AU893>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B893,B894),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C894-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B894,99),0,1,1))*VLOOKUP($B894,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[891,75,3,null,114,{"$f":"IF(A895=\"\",\"\",IF(A895=1,Age_Full_Month,IF(F894=11,0,F894+1)))","v":2},114,0,{"$f":"IF(A895=\"\",\"\",IF(AND(F895=11,G895=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H895-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C895-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B895,99),0,1,1)*K895,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*L895,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B895,0,1,1)*M895,FEE_rounding)","v":0},0,0,{"$f":"IF(C895>=1,ROUND(K895*OFFSET(Input!$U$27,B895,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B895=1,0,IF($C895>=1,ROUND(OFFSET(Input!$X$27,B895,0,1,1)*AL894,AV_rounding),0))","v":0},{"$f":"IF(B895=1,0,IF(C895=1,ROUND(OFFSET(Input!$W$27,B895,0,1,1)*AVERAGE($AI$5,$AL$5:$AL893),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),OFFSET(Input!$G$27,B895,0,1,1)-AE895,0)","v":0},{"$f":"IF(AND(C895=1,OFFSET(Input!$G$27,B895,0,1,1)>0),MIN(OFFSET(Input!$G$27,B895,0,1,1),AP894),0)","v":0},0,0,0,0,0,0,0,-26150371.093213599,-26323016.093213599,-26187636.4836739,-26187636.4836739,{"$f":"IF(A895=\"\",\"\",AL895-ROUND(AL895*OFFSET(Input!$S$27,$B895,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A895=\"\",\"\",ROUND(AP895*(1-OFFSET(Input!$T$27,MIN(B895,10),0,1,1)),2*FEE_rounding))","v":-26187636.4836739},-20687636.4836739,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A895=1,PMF_1st=0),0,ROUND(IF(A895=1,AI895,AL894)*OFFSET(Input!$O$27,IF(A895=121,-1,0)+MIN(B895,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A895=1,PMF_1st=0),0,IF(SUM($K$5:$L895)-$AU894>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B894,B895),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C895-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B895,99),0,1,1))*VLOOKUP($B895,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[892,75,4,null,114,{"$f":"IF(A896=\"\",\"\",IF(A896=1,Age_Full_Month,IF(F895=11,0,F895+1)))","v":3},114,0,{"$f":"IF(A896=\"\",\"\",IF(AND(F896=11,G896=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H896-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C896-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B896,99),0,1,1)*K896,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*L896,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B896,0,1,1)*M896,FEE_rounding)","v":0},0,0,{"$f":"IF(C896>=1,ROUND(K896*OFFSET(Input!$U$27,B896,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B896=1,0,IF($C896>=1,ROUND(OFFSET(Input!$X$27,B896,0,1,1)*AL895,AV_rounding),0))","v":0},{"$f":"IF(B896=1,0,IF(C896=1,ROUND(OFFSET(Input!$W$27,B896,0,1,1)*AVERAGE($AI$5,$AL$5:$AL894),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),OFFSET(Input!$G$27,B896,0,1,1)-AE896,0)","v":0},{"$f":"IF(AND(C896=1,OFFSET(Input!$G$27,B896,0,1,1)>0),MIN(OFFSET(Input!$G$27,B896,0,1,1),AP895),0)","v":0},0,0,0,0,0,0,0,-26187636.4836739,-26360281.4836739,-26224710.2177529,-26224710.2177529,{"$f":"IF(A896=\"\",\"\",AL896-ROUND(AL896*OFFSET(Input!$S$27,$B896,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A896=\"\",\"\",ROUND(AP896*(1-OFFSET(Input!$T$27,MIN(B896,10),0,1,1)),2*FEE_rounding))","v":-26224710.2177529},-20724710.2177529,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A896=1,PMF_1st=0),0,ROUND(IF(A896=1,AI896,AL895)*OFFSET(Input!$O$27,IF(A896=121,-1,0)+MIN(B896,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A896=1,PMF_1st=0),0,IF(SUM($K$5:$L896)-$AU895>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B895,B896),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C896-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B896,99),0,1,1))*VLOOKUP($B896,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[893,75,5,null,114,{"$f":"IF(A897=\"\",\"\",IF(A897=1,Age_Full_Month,IF(F896=11,0,F896+1)))","v":4},114,0,{"$f":"IF(A897=\"\",\"\",IF(AND(F897=11,G897=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H897-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C897-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B897,99),0,1,1)*K897,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*L897,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B897,0,1,1)*M897,FEE_rounding)","v":0},0,0,{"$f":"IF(C897>=1,ROUND(K897*OFFSET(Input!$U$27,B897,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B897=1,0,IF($C897>=1,ROUND(OFFSET(Input!$X$27,B897,0,1,1)*AL896,AV_rounding),0))","v":0},{"$f":"IF(B897=1,0,IF(C897=1,ROUND(OFFSET(Input!$W$27,B897,0,1,1)*AVERAGE($AI$5,$AL$5:$AL895),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),OFFSET(Input!$G$27,B897,0,1,1)-AE897,0)","v":0},{"$f":"IF(AND(C897=1,OFFSET(Input!$G$27,B897,0,1,1)>0),MIN(OFFSET(Input!$G$27,B897,0,1,1),AP896),0)","v":0},0,0,0,0,0,0,0,-26224710.2177529,-26397355.2177529,-26261593.281141799,-26261593.281141799,{"$f":"IF(A897=\"\",\"\",AL897-ROUND(AL897*OFFSET(Input!$S$27,$B897,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A897=\"\",\"\",ROUND(AP897*(1-OFFSET(Input!$T$27,MIN(B897,10),0,1,1)),2*FEE_rounding))","v":-26261593.281141799},-20761593.281141799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A897=1,PMF_1st=0),0,ROUND(IF(A897=1,AI897,AL896)*OFFSET(Input!$O$27,IF(A897=121,-1,0)+MIN(B897,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A897=1,PMF_1st=0),0,IF(SUM($K$5:$L897)-$AU896>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B896,B897),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C897-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B897,99),0,1,1))*VLOOKUP($B897,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[894,75,6,null,114,{"$f":"IF(A898=\"\",\"\",IF(A898=1,Age_Full_Month,IF(F897=11,0,F897+1)))","v":5},114,0,{"$f":"IF(A898=\"\",\"\",IF(AND(F898=11,G898=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H898-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C898-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B898,99),0,1,1)*K898,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*L898,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B898,0,1,1)*M898,FEE_rounding)","v":0},0,0,{"$f":"IF(C898>=1,ROUND(K898*OFFSET(Input!$U$27,B898,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B898=1,0,IF($C898>=1,ROUND(OFFSET(Input!$X$27,B898,0,1,1)*AL897,AV_rounding),0))","v":0},{"$f":"IF(B898=1,0,IF(C898=1,ROUND(OFFSET(Input!$W$27,B898,0,1,1)*AVERAGE($AI$5,$AL$5:$AL896),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),OFFSET(Input!$G$27,B898,0,1,1)-AE898,0)","v":0},{"$f":"IF(AND(C898=1,OFFSET(Input!$G$27,B898,0,1,1)>0),MIN(OFFSET(Input!$G$27,B898,0,1,1),AP897),0)","v":0},0,0,0,0,0,0,0,-26261593.281141799,-26434238.281141799,-26298286.654462401,-26298286.654462401,{"$f":"IF(A898=\"\",\"\",AL898-ROUND(AL898*OFFSET(Input!$S$27,$B898,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A898=\"\",\"\",ROUND(AP898*(1-OFFSET(Input!$T$27,MIN(B898,10),0,1,1)),2*FEE_rounding))","v":-26298286.654462401},-20798286.654462401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A898=1,PMF_1st=0),0,ROUND(IF(A898=1,AI898,AL897)*OFFSET(Input!$O$27,IF(A898=121,-1,0)+MIN(B898,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A898=1,PMF_1st=0),0,IF(SUM($K$5:$L898)-$AU897>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B897,B898),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C898-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B898,99),0,1,1))*VLOOKUP($B898,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[895,75,7,null,114,{"$f":"IF(A899=\"\",\"\",IF(A899=1,Age_Full_Month,IF(F898=11,0,F898+1)))","v":6},114,0,{"$f":"IF(A899=\"\",\"\",IF(AND(F899=11,G899=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H899-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C899-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B899,99),0,1,1)*K899,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*L899,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B899,0,1,1)*M899,FEE_rounding)","v":0},0,0,{"$f":"IF(C899>=1,ROUND(K899*OFFSET(Input!$U$27,B899,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B899=1,0,IF($C899>=1,ROUND(OFFSET(Input!$X$27,B899,0,1,1)*AL898,AV_rounding),0))","v":0},{"$f":"IF(B899=1,0,IF(C899=1,ROUND(OFFSET(Input!$W$27,B899,0,1,1)*AVERAGE($AI$5,$AL$5:$AL897),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),OFFSET(Input!$G$27,B899,0,1,1)-AE899,0)","v":0},{"$f":"IF(AND(C899=1,OFFSET(Input!$G$27,B899,0,1,1)>0),MIN(OFFSET(Input!$G$27,B899,0,1,1),AP898),0)","v":0},0,0,0,0,0,0,0,-26298286.654462401,-26470931.654462401,-26334791.3132932,-26334791.3132932,{"$f":"IF(A899=\"\",\"\",AL899-ROUND(AL899*OFFSET(Input!$S$27,$B899,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A899=\"\",\"\",ROUND(AP899*(1-OFFSET(Input!$T$27,MIN(B899,10),0,1,1)),2*FEE_rounding))","v":-26334791.3132932},-20834791.3132932,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A899=1,PMF_1st=0),0,ROUND(IF(A899=1,AI899,AL898)*OFFSET(Input!$O$27,IF(A899=121,-1,0)+MIN(B899,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A899=1,PMF_1st=0),0,IF(SUM($K$5:$L899)-$AU898>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B898,B899),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C899-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B899,99),0,1,1))*VLOOKUP($B899,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[896,75,8,null,114,{"$f":"IF(A900=\"\",\"\",IF(A900=1,Age_Full_Month,IF(F899=11,0,F899+1)))","v":7},114,0,{"$f":"IF(A900=\"\",\"\",IF(AND(F900=11,G900=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H900-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C900-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B900,99),0,1,1)*K900,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*L900,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B900,0,1,1)*M900,FEE_rounding)","v":0},0,0,{"$f":"IF(C900>=1,ROUND(K900*OFFSET(Input!$U$27,B900,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B900=1,0,IF($C900>=1,ROUND(OFFSET(Input!$X$27,B900,0,1,1)*AL899,AV_rounding),0))","v":0},{"$f":"IF(B900=1,0,IF(C900=1,ROUND(OFFSET(Input!$W$27,B900,0,1,1)*AVERAGE($AI$5,$AL$5:$AL898),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),OFFSET(Input!$G$27,B900,0,1,1)-AE900,0)","v":0},{"$f":"IF(AND(C900=1,OFFSET(Input!$G$27,B900,0,1,1)>0),MIN(OFFSET(Input!$G$27,B900,0,1,1),AP899),0)","v":0},0,0,0,0,0,0,0,-26334791.3132932,-26507436.3132932,-26371108.228195202,-26371108.228195202,{"$f":"IF(A900=\"\",\"\",AL900-ROUND(AL900*OFFSET(Input!$S$27,$B900,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A900=\"\",\"\",ROUND(AP900*(1-OFFSET(Input!$T$27,MIN(B900,10),0,1,1)),2*FEE_rounding))","v":-26371108.228195202},-20871108.228195202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A900=1,PMF_1st=0),0,ROUND(IF(A900=1,AI900,AL899)*OFFSET(Input!$O$27,IF(A900=121,-1,0)+MIN(B900,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A900=1,PMF_1st=0),0,IF(SUM($K$5:$L900)-$AU899>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B899,B900),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C900-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B900,99),0,1,1))*VLOOKUP($B900,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[897,75,9,null,{"$f":"IF($A901=\"\",\"\",Age_Insured+B901-1)","v":114},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Month,IF(F900=11,0,F900+1)))","v":8},{"$f":"IF(A901=\"\",\"\",IF(A901=1,Age_Full_Year,IF(F900=11,G900+1,G900)))","v":114},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),DAY(EOMONTH((SignYY+INT(A901/12)+1911)&\"/\"&(IF(MOD(SignMM+A901-1,12)=0,12,MOD(SignMM+A901-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A901=\"\",\"\",IF(AND(F901=11,G901=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H901-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B901-1>=BPP,\"\",IF(AS900>0,1,0))","v":""},{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,IF(($BJ901+$AL900+$AP900+$AW901)/($BJ901+$AL900+$AP900)>$BK901,VLOOKUP($B901,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K901=0,0,IF(MOD(C901-1,12/Prem_Freq)=0,VLOOKUP(B901,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C901=1,VLOOKUP(B901,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C901-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B901,99),0,1,1)*K901,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*L901,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B901,0,1,1)*M901,FEE_rounding)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,K901-N901))","v":0},{"$f":"IF(A902=\"\",\"\",IF(K901=\"*****\",\"*****\",L901-O901+M901-P901))","v":0},{"$f":"IF(C901>=1,ROUND(K901*OFFSET(Input!$U$27,B901,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B901=1,0,IF($C901>=1,ROUND(OFFSET(Input!$X$27,B901,0,1,1)*AL900,AV_rounding),0))","v":0},{"$f":"IF(B901=1,0,IF(C901=1,ROUND(OFFSET(Input!$W$27,B901,0,1,1)*AVERAGE($AI$5,$AL$5:$AL899),AV_rounding),0))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,BA901,AI901))","v":0},{"$f":"IF(E901=\"\",\"\",IF(SUM(AI901,-V901)>BB901,BB901,SUM(AI901,-V901)))","v":0},{"$f":"IF(E901=\"\",\"\",IF(AI901>BA901+BB901,0,BA901-AI901))","v":172645},0,0,{"$f":"IF(E901=\" \",\" \",IF(Z901<BI900+BC901+BE901+BD901*0+BF901,BI900+BC901+BE901+BD901*0+BF901-BI900-Z901,0))","v":0},0,0,{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),OFFSET(Input!$G$27,B901,0,1,1)-AE901,0)","v":0},{"$f":"IF(AND(C901=1,OFFSET(Input!$G$27,B901,0,1,1)>0),MIN(OFFSET(Input!$G$27,B901,0,1,1),AP900),0)","v":0},{"$f":"IF(A902=\"\",\"\",AF900+AD901+AE901)","v":0},0,0,{"$f":"IF(A901=\"\",\"\",AL900+Q901+R901*0+IF(A901=1,0,SUM(S901:U901)))","v":0},{"$f":"IF(A901=\"\",\"\",AI901-V901-W901-Z901-AD901)","v":0},{"$f":"ROUND((AJ901-AB901)*(1+IRR_3)^(1/12)+IF(A901=1,S901,0),AV_rounding)","v":0},{"$f":"ROUND(AK901-AG901,AV_rounding)","v":0},-26371108.228195202,-26543753.228195202,{"$f":"ROUND((AN901-AC901)*(1+IRR_3)^(1/12),AV_rounding)","v":-26407238.364737902},{"$f":"ROUND(AO901-AH901,AV_rounding)","v":-26407238.364737902},{"$f":"IF(A901=\"\",\"\",AL901-ROUND(AL901*OFFSET(Input!$S$27,$B901,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A901=\"\",\"\",ROUND(AP901*(1-OFFSET(Input!$T$27,MIN(B901,10),0,1,1)),2*FEE_rounding))","v":-26407238.364737902},-20907238.364737902,0,{"$f":"IF(A902=\"\",\"\",AU900+AD901+AE901)","v":0},{"$f":"IF(A901=\"\",\"\",IF(K901=\"*****\",0,Q901+R901))","v":0},5500000,5500000,{"$f":"IF(A901=1,K901,MAX(AY900+K901-AD900-AE900,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ901/100000*VLOOKUP(Age_Insured+B901-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I901>0,I901/H901,1),2*FEE_rounding)*IF(G902>14,1,0)*IF(AND(I901=0,H901>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A901=1,PMF_1st=0),0,ROUND(IF(A901=1,AI901,AL900)*OFFSET(Input!$O$27,IF(A901=121,-1,0)+MIN(B901,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A901=1,PMF_1st=0),0,IF(SUM($K$5:$L901)-$AU900>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B900,B901),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C901-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B901,99),0,1,1))*VLOOKUP($B901,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A901+1","v":898},{"$f":"IF($A902=\"\",\"\",INT((A902-1)/12)+1)","v":75},{"$f":"IF($A902=\"\",\"\",MOD((A902-1),12)+1)","v":10},null,114,{"$f":"IF(A902=\"\",\"\",IF(A902=1,Age_Full_Month,IF(F901=11,0,F901+1)))","v":9},114,0,{"$f":"IF(A902=\"\",\"\",IF(AND(F902=11,G902=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H902-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C902-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B902,99),0,1,1)*K902,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*L902,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B902,0,1,1)*M902,FEE_rounding)","v":0},0,0,{"$f":"IF(C902>=1,ROUND(K902*OFFSET(Input!$U$27,B902,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B902=1,0,IF($C902>=1,ROUND(OFFSET(Input!$X$27,B902,0,1,1)*AL901,AV_rounding),0))","v":0},{"$f":"IF(B902=1,0,IF(C902=1,ROUND(OFFSET(Input!$W$27,B902,0,1,1)*AVERAGE($AI$5,$AL$5:$AL900),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q902+R902","v":0},{"$f":"IF(E902=\" \",\" \",IF(AI902+AM902-V902>BI901+BC902+BD902+BF902+BE902,BI901+BC902+BD902+BF902+BE902,MAX(AI902+AM902-V902,0)))","v":0},0,{"$f":"BG902","v":0},0,{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),OFFSET(Input!$G$27,B902,0,1,1)-AE902,0)","v":0},{"$f":"IF(AND(C902=1,OFFSET(Input!$G$27,B902,0,1,1)>0),MIN(OFFSET(Input!$G$27,B902,0,1,1),AP901),0)","v":0},0,0,0,0,0,0,0,{"$f":"R902+AO901","v":-26407238.364737902},{"$f":"AM902-X902-AA902-AE902","v":-26579883.364737902},-26443182.683524702,-26443182.683524702,{"$f":"IF(A902=\"\",\"\",AL902-ROUND(AL902*OFFSET(Input!$S$27,$B902,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A902=\"\",\"\",ROUND(AP902*(1-OFFSET(Input!$T$27,MIN(B902,10),0,1,1)),2*FEE_rounding))","v":-26443182.683524702},{"$f":"AW902+AL902+AP902","v":-20943182.683524702},0,0,0,{"$f":"AW901","v":5500000},{"$f":"AW902+AI902","v":5500000},3000000,{"$f":"IF(A902=\"\",\"\",AW902)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A902=1,PMF_1st=0),0,ROUND(IF(A902=1,AI902,AL901)*OFFSET(Input!$O$27,IF(A902=121,-1,0)+MIN(B902,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A902=1,PMF_1st=0),0,IF(SUM($K$5:$L902)-$AU901>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B901,B902),21),0,1,1)))","v":0},null,null,{"$f":"BI901+BC902+BD902+BE902+BF902-Z902-AA902","v":0},{"$f":"IF(MOD($C902-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B902,99),0,1,1))*VLOOKUP($B902,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E902<=30,1.9,IF($E902<=40,1.6,IF($E902<=50,1.4,IF($E902<=60,1.2,IF($E902<=70,1.1,IF($E902<=90,1.02,1))))))","v":1}]
[899,75,11,null,114,{"$f":"IF(A903=\"\",\"\",IF(A903=1,Age_Full_Month,IF(F902=11,0,F902+1)))","v":10},114,0,{"$f":"IF(A903=\"\",\"\",IF(AND(F903=11,G903=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H903-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C903-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B903,99),0,1,1)*K903,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*L903,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B903,0,1,1)*M903,FEE_rounding)","v":0},0,0,{"$f":"IF(C903>=1,ROUND(K903*OFFSET(Input!$U$27,B903,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B903=1,0,IF($C903>=1,ROUND(OFFSET(Input!$X$27,B903,0,1,1)*AL902,AV_rounding),0))","v":0},{"$f":"IF(B903=1,0,IF(C903=1,ROUND(OFFSET(Input!$W$27,B903,0,1,1)*AVERAGE($AI$5,$AL$5:$AL901),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),OFFSET(Input!$G$27,B903,0,1,1)-AE903,0)","v":0},{"$f":"IF(AND(C903=1,OFFSET(Input!$G$27,B903,0,1,1)>0),MIN(OFFSET(Input!$G$27,B903,0,1,1),AP902),0)","v":0},0,0,0,0,0,0,0,-26443182.683524702,-26615827.683524702,-26478942.140218701,-26478942.140218701,{"$f":"IF(A903=\"\",\"\",AL903-ROUND(AL903*OFFSET(Input!$S$27,$B903,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A903=\"\",\"\",ROUND(AP903*(1-OFFSET(Input!$T$27,MIN(B903,10),0,1,1)),2*FEE_rounding))","v":-26478942.140218701},-20978942.140218701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A903=1,PMF_1st=0),0,ROUND(IF(A903=1,AI903,AL902)*OFFSET(Input!$O$27,IF(A903=121,-1,0)+MIN(B903,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A903=1,PMF_1st=0),0,IF(SUM($K$5:$L903)-$AU902>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B902,B903),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C903-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B903,99),0,1,1))*VLOOKUP($B903,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[900,75,12,null,114,{"$f":"IF(A904=\"\",\"\",IF(A904=1,Age_Full_Month,IF(F903=11,0,F903+1)))","v":11},114,0,{"$f":"IF(A904=\"\",\"\",IF(AND(F904=11,G904=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H904-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C904-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B904,99),0,1,1)*K904,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*L904,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B904,0,1,1)*M904,FEE_rounding)","v":0},0,0,{"$f":"IF(C904>=1,ROUND(K904*OFFSET(Input!$U$27,B904,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B904=1,0,IF($C904>=1,ROUND(OFFSET(Input!$X$27,B904,0,1,1)*AL903,AV_rounding),0))","v":0},{"$f":"IF(B904=1,0,IF(C904=1,ROUND(OFFSET(Input!$W$27,B904,0,1,1)*AVERAGE($AI$5,$AL$5:$AL902),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),OFFSET(Input!$G$27,B904,0,1,1)-AE904,0)","v":0},{"$f":"IF(AND(C904=1,OFFSET(Input!$G$27,B904,0,1,1)>0),MIN(OFFSET(Input!$G$27,B904,0,1,1),AP903),0)","v":0},0,0,0,0,0,0,0,-26478942.140218701,-26651587.140218701,-26514517.685568102,-26514517.685568102,{"$f":"IF(A904=\"\",\"\",AL904-ROUND(AL904*OFFSET(Input!$S$27,$B904,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A904=\"\",\"\",ROUND(AP904*(1-OFFSET(Input!$T$27,MIN(B904,10),0,1,1)),2*FEE_rounding))","v":-26514517.685568102},-21014517.685568102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A904=1,PMF_1st=0),0,ROUND(IF(A904=1,AI904,AL903)*OFFSET(Input!$O$27,IF(A904=121,-1,0)+MIN(B904,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A904=1,PMF_1st=0),0,IF(SUM($K$5:$L904)-$AU903>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B903,B904),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C904-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B904,99),0,1,1))*VLOOKUP($B904,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[901,76,1,null,115,{"$f":"IF(A905=\"\",\"\",IF(A905=1,Age_Full_Month,IF(F904=11,0,F904+1)))","v":0},115,0,{"$f":"IF(A905=\"\",\"\",IF(AND(F905=11,G905=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H905-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C905-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B905,99),0,1,1)*K905,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*L905,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B905,0,1,1)*M905,FEE_rounding)","v":0},0,0,{"$f":"IF(C905>=1,ROUND(K905*OFFSET(Input!$U$27,B905,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B905=1,0,IF($C905>=1,ROUND(OFFSET(Input!$X$27,B905,0,1,1)*AL904,AV_rounding),0))","v":0},{"$f":"IF(B905=1,0,IF(C905=1,ROUND(OFFSET(Input!$W$27,B905,0,1,1)*AVERAGE($AI$5,$AL$5:$AL903),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),OFFSET(Input!$G$27,B905,0,1,1)-AE905,0)","v":0},{"$f":"IF(AND(C905=1,OFFSET(Input!$G$27,B905,0,1,1)>0),MIN(OFFSET(Input!$G$27,B905,0,1,1),AP904),0)","v":0},0,0,0,0,0,0,0,-26514517.685568102,-26687162.685568102,-26549910.2654313,-26549910.2654313,{"$f":"IF(A905=\"\",\"\",AL905-ROUND(AL905*OFFSET(Input!$S$27,$B905,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A905=\"\",\"\",ROUND(AP905*(1-OFFSET(Input!$T$27,MIN(B905,10),0,1,1)),2*FEE_rounding))","v":-26549910.2654313},-21049910.2654313,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A905=1,PMF_1st=0),0,ROUND(IF(A905=1,AI905,AL904)*OFFSET(Input!$O$27,IF(A905=121,-1,0)+MIN(B905,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A905=1,PMF_1st=0),0,IF(SUM($K$5:$L905)-$AU904>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B904,B905),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C905-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B905,99),0,1,1))*VLOOKUP($B905,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[902,76,2,null,115,{"$f":"IF(A906=\"\",\"\",IF(A906=1,Age_Full_Month,IF(F905=11,0,F905+1)))","v":1},115,0,{"$f":"IF(A906=\"\",\"\",IF(AND(F906=11,G906=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H906-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C906-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B906,99),0,1,1)*K906,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*L906,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B906,0,1,1)*M906,FEE_rounding)","v":0},0,0,{"$f":"IF(C906>=1,ROUND(K906*OFFSET(Input!$U$27,B906,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B906=1,0,IF($C906>=1,ROUND(OFFSET(Input!$X$27,B906,0,1,1)*AL905,AV_rounding),0))","v":0},{"$f":"IF(B906=1,0,IF(C906=1,ROUND(OFFSET(Input!$W$27,B906,0,1,1)*AVERAGE($AI$5,$AL$5:$AL904),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),OFFSET(Input!$G$27,B906,0,1,1)-AE906,0)","v":0},{"$f":"IF(AND(C906=1,OFFSET(Input!$G$27,B906,0,1,1)>0),MIN(OFFSET(Input!$G$27,B906,0,1,1),AP905),0)","v":0},0,0,0,0,0,0,0,-26549910.2654313,-26722555.2654313,-26585120.8208021,-26585120.8208021,{"$f":"IF(A906=\"\",\"\",AL906-ROUND(AL906*OFFSET(Input!$S$27,$B906,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A906=\"\",\"\",ROUND(AP906*(1-OFFSET(Input!$T$27,MIN(B906,10),0,1,1)),2*FEE_rounding))","v":-26585120.8208021},-21085120.8208021,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A906=1,PMF_1st=0),0,ROUND(IF(A906=1,AI906,AL905)*OFFSET(Input!$O$27,IF(A906=121,-1,0)+MIN(B906,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A906=1,PMF_1st=0),0,IF(SUM($K$5:$L906)-$AU905>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B905,B906),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C906-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B906,99),0,1,1))*VLOOKUP($B906,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[903,76,3,null,115,{"$f":"IF(A907=\"\",\"\",IF(A907=1,Age_Full_Month,IF(F906=11,0,F906+1)))","v":2},115,0,{"$f":"IF(A907=\"\",\"\",IF(AND(F907=11,G907=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H907-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C907-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B907,99),0,1,1)*K907,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*L907,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B907,0,1,1)*M907,FEE_rounding)","v":0},0,0,{"$f":"IF(C907>=1,ROUND(K907*OFFSET(Input!$U$27,B907,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B907=1,0,IF($C907>=1,ROUND(OFFSET(Input!$X$27,B907,0,1,1)*AL906,AV_rounding),0))","v":0},{"$f":"IF(B907=1,0,IF(C907=1,ROUND(OFFSET(Input!$W$27,B907,0,1,1)*AVERAGE($AI$5,$AL$5:$AL905),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),OFFSET(Input!$G$27,B907,0,1,1)-AE907,0)","v":0},{"$f":"IF(AND(C907=1,OFFSET(Input!$G$27,B907,0,1,1)>0),MIN(OFFSET(Input!$G$27,B907,0,1,1),AP906),0)","v":0},0,0,0,0,0,0,0,-26585120.8208021,-26757765.8208021,-26620150.287834801,-26620150.287834801,{"$f":"IF(A907=\"\",\"\",AL907-ROUND(AL907*OFFSET(Input!$S$27,$B907,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A907=\"\",\"\",ROUND(AP907*(1-OFFSET(Input!$T$27,MIN(B907,10),0,1,1)),2*FEE_rounding))","v":-26620150.287834801},-21120150.287834801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A907=1,PMF_1st=0),0,ROUND(IF(A907=1,AI907,AL906)*OFFSET(Input!$O$27,IF(A907=121,-1,0)+MIN(B907,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A907=1,PMF_1st=0),0,IF(SUM($K$5:$L907)-$AU906>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B906,B907),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C907-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B907,99),0,1,1))*VLOOKUP($B907,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[904,76,4,null,115,{"$f":"IF(A908=\"\",\"\",IF(A908=1,Age_Full_Month,IF(F907=11,0,F907+1)))","v":3},115,0,{"$f":"IF(A908=\"\",\"\",IF(AND(F908=11,G908=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H908-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C908-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B908,99),0,1,1)*K908,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*L908,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B908,0,1,1)*M908,FEE_rounding)","v":0},0,0,{"$f":"IF(C908>=1,ROUND(K908*OFFSET(Input!$U$27,B908,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B908=1,0,IF($C908>=1,ROUND(OFFSET(Input!$X$27,B908,0,1,1)*AL907,AV_rounding),0))","v":0},{"$f":"IF(B908=1,0,IF(C908=1,ROUND(OFFSET(Input!$W$27,B908,0,1,1)*AVERAGE($AI$5,$AL$5:$AL906),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),OFFSET(Input!$G$27,B908,0,1,1)-AE908,0)","v":0},{"$f":"IF(AND(C908=1,OFFSET(Input!$G$27,B908,0,1,1)>0),MIN(OFFSET(Input!$G$27,B908,0,1,1),AP907),0)","v":0},0,0,0,0,0,0,0,-26620150.287834801,-26792795.287834801,-26654999.597869098,-26654999.597869098,{"$f":"IF(A908=\"\",\"\",AL908-ROUND(AL908*OFFSET(Input!$S$27,$B908,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A908=\"\",\"\",ROUND(AP908*(1-OFFSET(Input!$T$27,MIN(B908,10),0,1,1)),2*FEE_rounding))","v":-26654999.597869098},-21154999.597869098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A908=1,PMF_1st=0),0,ROUND(IF(A908=1,AI908,AL907)*OFFSET(Input!$O$27,IF(A908=121,-1,0)+MIN(B908,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A908=1,PMF_1st=0),0,IF(SUM($K$5:$L908)-$AU907>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B907,B908),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C908-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B908,99),0,1,1))*VLOOKUP($B908,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[905,76,5,null,115,{"$f":"IF(A909=\"\",\"\",IF(A909=1,Age_Full_Month,IF(F908=11,0,F908+1)))","v":4},115,0,{"$f":"IF(A909=\"\",\"\",IF(AND(F909=11,G909=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H909-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C909-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B909,99),0,1,1)*K909,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*L909,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B909,0,1,1)*M909,FEE_rounding)","v":0},0,0,{"$f":"IF(C909>=1,ROUND(K909*OFFSET(Input!$U$27,B909,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B909=1,0,IF($C909>=1,ROUND(OFFSET(Input!$X$27,B909,0,1,1)*AL908,AV_rounding),0))","v":0},{"$f":"IF(B909=1,0,IF(C909=1,ROUND(OFFSET(Input!$W$27,B909,0,1,1)*AVERAGE($AI$5,$AL$5:$AL907),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),OFFSET(Input!$G$27,B909,0,1,1)-AE909,0)","v":0},{"$f":"IF(AND(C909=1,OFFSET(Input!$G$27,B909,0,1,1)>0),MIN(OFFSET(Input!$G$27,B909,0,1,1),AP908),0)","v":0},0,0,0,0,0,0,0,-26654999.597869098,-26827644.597869098,-26689669.677454699,-26689669.677454699,{"$f":"IF(A909=\"\",\"\",AL909-ROUND(AL909*OFFSET(Input!$S$27,$B909,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A909=\"\",\"\",ROUND(AP909*(1-OFFSET(Input!$T$27,MIN(B909,10),0,1,1)),2*FEE_rounding))","v":-26689669.677454699},-21189669.677454699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A909=1,PMF_1st=0),0,ROUND(IF(A909=1,AI909,AL908)*OFFSET(Input!$O$27,IF(A909=121,-1,0)+MIN(B909,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A909=1,PMF_1st=0),0,IF(SUM($K$5:$L909)-$AU908>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B908,B909),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C909-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B909,99),0,1,1))*VLOOKUP($B909,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[906,76,6,null,115,{"$f":"IF(A910=\"\",\"\",IF(A910=1,Age_Full_Month,IF(F909=11,0,F909+1)))","v":5},115,0,{"$f":"IF(A910=\"\",\"\",IF(AND(F910=11,G910=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H910-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C910-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B910,99),0,1,1)*K910,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*L910,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B910,0,1,1)*M910,FEE_rounding)","v":0},0,0,{"$f":"IF(C910>=1,ROUND(K910*OFFSET(Input!$U$27,B910,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B910=1,0,IF($C910>=1,ROUND(OFFSET(Input!$X$27,B910,0,1,1)*AL909,AV_rounding),0))","v":0},{"$f":"IF(B910=1,0,IF(C910=1,ROUND(OFFSET(Input!$W$27,B910,0,1,1)*AVERAGE($AI$5,$AL$5:$AL908),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),OFFSET(Input!$G$27,B910,0,1,1)-AE910,0)","v":0},{"$f":"IF(AND(C910=1,OFFSET(Input!$G$27,B910,0,1,1)>0),MIN(OFFSET(Input!$G$27,B910,0,1,1),AP909),0)","v":0},0,0,0,0,0,0,0,-26689669.677454699,-26862314.677454699,-26724161.448376101,-26724161.448376101,{"$f":"IF(A910=\"\",\"\",AL910-ROUND(AL910*OFFSET(Input!$S$27,$B910,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A910=\"\",\"\",ROUND(AP910*(1-OFFSET(Input!$T$27,MIN(B910,10),0,1,1)),2*FEE_rounding))","v":-26724161.448376101},-21224161.448376101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A910=1,PMF_1st=0),0,ROUND(IF(A910=1,AI910,AL909)*OFFSET(Input!$O$27,IF(A910=121,-1,0)+MIN(B910,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A910=1,PMF_1st=0),0,IF(SUM($K$5:$L910)-$AU909>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B909,B910),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C910-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B910,99),0,1,1))*VLOOKUP($B910,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[907,76,7,null,115,{"$f":"IF(A911=\"\",\"\",IF(A911=1,Age_Full_Month,IF(F910=11,0,F910+1)))","v":6},115,0,{"$f":"IF(A911=\"\",\"\",IF(AND(F911=11,G911=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H911-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C911-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B911,99),0,1,1)*K911,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*L911,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B911,0,1,1)*M911,FEE_rounding)","v":0},0,0,{"$f":"IF(C911>=1,ROUND(K911*OFFSET(Input!$U$27,B911,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B911=1,0,IF($C911>=1,ROUND(OFFSET(Input!$X$27,B911,0,1,1)*AL910,AV_rounding),0))","v":0},{"$f":"IF(B911=1,0,IF(C911=1,ROUND(OFFSET(Input!$W$27,B911,0,1,1)*AVERAGE($AI$5,$AL$5:$AL909),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),OFFSET(Input!$G$27,B911,0,1,1)-AE911,0)","v":0},{"$f":"IF(AND(C911=1,OFFSET(Input!$G$27,B911,0,1,1)>0),MIN(OFFSET(Input!$G$27,B911,0,1,1),AP910),0)","v":0},0,0,0,0,0,0,0,-26724161.448376101,-26896806.448376101,-26758475.827677,-26758475.827677,{"$f":"IF(A911=\"\",\"\",AL911-ROUND(AL911*OFFSET(Input!$S$27,$B911,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A911=\"\",\"\",ROUND(AP911*(1-OFFSET(Input!$T$27,MIN(B911,10),0,1,1)),2*FEE_rounding))","v":-26758475.827677},-21258475.827677,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A911=1,PMF_1st=0),0,ROUND(IF(A911=1,AI911,AL910)*OFFSET(Input!$O$27,IF(A911=121,-1,0)+MIN(B911,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A911=1,PMF_1st=0),0,IF(SUM($K$5:$L911)-$AU910>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B910,B911),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C911-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B911,99),0,1,1))*VLOOKUP($B911,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[908,76,8,null,115,{"$f":"IF(A912=\"\",\"\",IF(A912=1,Age_Full_Month,IF(F911=11,0,F911+1)))","v":7},115,0,{"$f":"IF(A912=\"\",\"\",IF(AND(F912=11,G912=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H912-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C912-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B912,99),0,1,1)*K912,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*L912,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B912,0,1,1)*M912,FEE_rounding)","v":0},0,0,{"$f":"IF(C912>=1,ROUND(K912*OFFSET(Input!$U$27,B912,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B912=1,0,IF($C912>=1,ROUND(OFFSET(Input!$X$27,B912,0,1,1)*AL911,AV_rounding),0))","v":0},{"$f":"IF(B912=1,0,IF(C912=1,ROUND(OFFSET(Input!$W$27,B912,0,1,1)*AVERAGE($AI$5,$AL$5:$AL910),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),OFFSET(Input!$G$27,B912,0,1,1)-AE912,0)","v":0},{"$f":"IF(AND(C912=1,OFFSET(Input!$G$27,B912,0,1,1)>0),MIN(OFFSET(Input!$G$27,B912,0,1,1),AP911),0)","v":0},0,0,0,0,0,0,0,-26758475.827677,-26931120.827677,-26792613.7276849,-26792613.7276849,{"$f":"IF(A912=\"\",\"\",AL912-ROUND(AL912*OFFSET(Input!$S$27,$B912,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A912=\"\",\"\",ROUND(AP912*(1-OFFSET(Input!$T$27,MIN(B912,10),0,1,1)),2*FEE_rounding))","v":-26792613.7276849},-21292613.7276849,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A912=1,PMF_1st=0),0,ROUND(IF(A912=1,AI912,AL911)*OFFSET(Input!$O$27,IF(A912=121,-1,0)+MIN(B912,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A912=1,PMF_1st=0),0,IF(SUM($K$5:$L912)-$AU911>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B911,B912),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C912-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B912,99),0,1,1))*VLOOKUP($B912,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[909,76,9,null,115,{"$f":"IF(A913=\"\",\"\",IF(A913=1,Age_Full_Month,IF(F912=11,0,F912+1)))","v":8},115,0,{"$f":"IF(A913=\"\",\"\",IF(AND(F913=11,G913=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H913-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C913-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B913,99),0,1,1)*K913,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*L913,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B913,0,1,1)*M913,FEE_rounding)","v":0},0,0,{"$f":"IF(C913>=1,ROUND(K913*OFFSET(Input!$U$27,B913,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B913=1,0,IF($C913>=1,ROUND(OFFSET(Input!$X$27,B913,0,1,1)*AL912,AV_rounding),0))","v":0},{"$f":"IF(B913=1,0,IF(C913=1,ROUND(OFFSET(Input!$W$27,B913,0,1,1)*AVERAGE($AI$5,$AL$5:$AL911),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),OFFSET(Input!$G$27,B913,0,1,1)-AE913,0)","v":0},{"$f":"IF(AND(C913=1,OFFSET(Input!$G$27,B913,0,1,1)>0),MIN(OFFSET(Input!$G$27,B913,0,1,1),AP912),0)","v":0},0,0,0,0,0,0,0,-26792613.7276849,-26965258.7276849,-26826576.056035001,-26826576.056035001,{"$f":"IF(A913=\"\",\"\",AL913-ROUND(AL913*OFFSET(Input!$S$27,$B913,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A913=\"\",\"\",ROUND(AP913*(1-OFFSET(Input!$T$27,MIN(B913,10),0,1,1)),2*FEE_rounding))","v":-26826576.056035001},-21326576.056035001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A913=1,PMF_1st=0),0,ROUND(IF(A913=1,AI913,AL912)*OFFSET(Input!$O$27,IF(A913=121,-1,0)+MIN(B913,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A913=1,PMF_1st=0),0,IF(SUM($K$5:$L913)-$AU912>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B912,B913),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C913-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B913,99),0,1,1))*VLOOKUP($B913,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[910,76,10,null,115,{"$f":"IF(A914=\"\",\"\",IF(A914=1,Age_Full_Month,IF(F913=11,0,F913+1)))","v":9},115,0,{"$f":"IF(A914=\"\",\"\",IF(AND(F914=11,G914=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H914-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C914-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B914,99),0,1,1)*K914,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*L914,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B914,0,1,1)*M914,FEE_rounding)","v":0},0,0,{"$f":"IF(C914>=1,ROUND(K914*OFFSET(Input!$U$27,B914,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B914=1,0,IF($C914>=1,ROUND(OFFSET(Input!$X$27,B914,0,1,1)*AL913,AV_rounding),0))","v":0},{"$f":"IF(B914=1,0,IF(C914=1,ROUND(OFFSET(Input!$W$27,B914,0,1,1)*AVERAGE($AI$5,$AL$5:$AL912),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),OFFSET(Input!$G$27,B914,0,1,1)-AE914,0)","v":0},{"$f":"IF(AND(C914=1,OFFSET(Input!$G$27,B914,0,1,1)>0),MIN(OFFSET(Input!$G$27,B914,0,1,1),AP913),0)","v":0},0,0,0,0,0,0,0,-26826576.056035001,-26999221.056035001,-26860363.715694599,-26860363.715694599,{"$f":"IF(A914=\"\",\"\",AL914-ROUND(AL914*OFFSET(Input!$S$27,$B914,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A914=\"\",\"\",ROUND(AP914*(1-OFFSET(Input!$T$27,MIN(B914,10),0,1,1)),2*FEE_rounding))","v":-26860363.715694599},-21360363.715694599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A914=1,PMF_1st=0),0,ROUND(IF(A914=1,AI914,AL913)*OFFSET(Input!$O$27,IF(A914=121,-1,0)+MIN(B914,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A914=1,PMF_1st=0),0,IF(SUM($K$5:$L914)-$AU913>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B913,B914),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C914-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B914,99),0,1,1))*VLOOKUP($B914,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[911,76,11,null,115,{"$f":"IF(A915=\"\",\"\",IF(A915=1,Age_Full_Month,IF(F914=11,0,F914+1)))","v":10},115,0,{"$f":"IF(A915=\"\",\"\",IF(AND(F915=11,G915=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H915-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C915-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B915,99),0,1,1)*K915,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*L915,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B915,0,1,1)*M915,FEE_rounding)","v":0},0,0,{"$f":"IF(C915>=1,ROUND(K915*OFFSET(Input!$U$27,B915,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B915=1,0,IF($C915>=1,ROUND(OFFSET(Input!$X$27,B915,0,1,1)*AL914,AV_rounding),0))","v":0},{"$f":"IF(B915=1,0,IF(C915=1,ROUND(OFFSET(Input!$W$27,B915,0,1,1)*AVERAGE($AI$5,$AL$5:$AL913),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),OFFSET(Input!$G$27,B915,0,1,1)-AE915,0)","v":0},{"$f":"IF(AND(C915=1,OFFSET(Input!$G$27,B915,0,1,1)>0),MIN(OFFSET(Input!$G$27,B915,0,1,1),AP914),0)","v":0},0,0,0,0,0,0,0,-26860363.715694599,-27033008.715694599,-26893977.604986999,-26893977.604986999,{"$f":"IF(A915=\"\",\"\",AL915-ROUND(AL915*OFFSET(Input!$S$27,$B915,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A915=\"\",\"\",ROUND(AP915*(1-OFFSET(Input!$T$27,MIN(B915,10),0,1,1)),2*FEE_rounding))","v":-26893977.604986999},-21393977.604986999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A915=1,PMF_1st=0),0,ROUND(IF(A915=1,AI915,AL914)*OFFSET(Input!$O$27,IF(A915=121,-1,0)+MIN(B915,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A915=1,PMF_1st=0),0,IF(SUM($K$5:$L915)-$AU914>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B914,B915),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C915-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B915,99),0,1,1))*VLOOKUP($B915,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[912,76,12,null,115,{"$f":"IF(A916=\"\",\"\",IF(A916=1,Age_Full_Month,IF(F915=11,0,F915+1)))","v":11},115,0,{"$f":"IF(A916=\"\",\"\",IF(AND(F916=11,G916=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H916-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C916-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B916,99),0,1,1)*K916,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*L916,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B916,0,1,1)*M916,FEE_rounding)","v":0},0,0,{"$f":"IF(C916>=1,ROUND(K916*OFFSET(Input!$U$27,B916,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B916=1,0,IF($C916>=1,ROUND(OFFSET(Input!$X$27,B916,0,1,1)*AL915,AV_rounding),0))","v":0},{"$f":"IF(B916=1,0,IF(C916=1,ROUND(OFFSET(Input!$W$27,B916,0,1,1)*AVERAGE($AI$5,$AL$5:$AL914),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),OFFSET(Input!$G$27,B916,0,1,1)-AE916,0)","v":0},{"$f":"IF(AND(C916=1,OFFSET(Input!$G$27,B916,0,1,1)>0),MIN(OFFSET(Input!$G$27,B916,0,1,1),AP915),0)","v":0},0,0,0,0,0,0,0,-26893977.604986999,-27066622.604986999,-26927418.617615402,-26927418.617615402,{"$f":"IF(A916=\"\",\"\",AL916-ROUND(AL916*OFFSET(Input!$S$27,$B916,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A916=\"\",\"\",ROUND(AP916*(1-OFFSET(Input!$T$27,MIN(B916,10),0,1,1)),2*FEE_rounding))","v":-26927418.617615402},-21427418.617615402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A916=1,PMF_1st=0),0,ROUND(IF(A916=1,AI916,AL915)*OFFSET(Input!$O$27,IF(A916=121,-1,0)+MIN(B916,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A916=1,PMF_1st=0),0,IF(SUM($K$5:$L916)-$AU915>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B915,B916),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C916-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B916,99),0,1,1))*VLOOKUP($B916,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[913,77,1,null,116,{"$f":"IF(A917=\"\",\"\",IF(A917=1,Age_Full_Month,IF(F916=11,0,F916+1)))","v":0},116,0,{"$f":"IF(A917=\"\",\"\",IF(AND(F917=11,G917=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H917-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C917-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B917,99),0,1,1)*K917,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*L917,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B917,0,1,1)*M917,FEE_rounding)","v":0},0,0,{"$f":"IF(C917>=1,ROUND(K917*OFFSET(Input!$U$27,B917,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B917=1,0,IF($C917>=1,ROUND(OFFSET(Input!$X$27,B917,0,1,1)*AL916,AV_rounding),0))","v":0},{"$f":"IF(B917=1,0,IF(C917=1,ROUND(OFFSET(Input!$W$27,B917,0,1,1)*AVERAGE($AI$5,$AL$5:$AL915),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),OFFSET(Input!$G$27,B917,0,1,1)-AE917,0)","v":0},{"$f":"IF(AND(C917=1,OFFSET(Input!$G$27,B917,0,1,1)>0),MIN(OFFSET(Input!$G$27,B917,0,1,1),AP916),0)","v":0},0,0,0,0,0,0,0,-26927418.617615402,-27100063.617615402,-26960687.642686799,-26960687.642686799,{"$f":"IF(A917=\"\",\"\",AL917-ROUND(AL917*OFFSET(Input!$S$27,$B917,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A917=\"\",\"\",ROUND(AP917*(1-OFFSET(Input!$T$27,MIN(B917,10),0,1,1)),2*FEE_rounding))","v":-26960687.642686799},-21460687.642686799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A917=1,PMF_1st=0),0,ROUND(IF(A917=1,AI917,AL916)*OFFSET(Input!$O$27,IF(A917=121,-1,0)+MIN(B917,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A917=1,PMF_1st=0),0,IF(SUM($K$5:$L917)-$AU916>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B916,B917),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C917-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B917,99),0,1,1))*VLOOKUP($B917,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[914,77,2,null,116,{"$f":"IF(A918=\"\",\"\",IF(A918=1,Age_Full_Month,IF(F917=11,0,F917+1)))","v":1},116,0,{"$f":"IF(A918=\"\",\"\",IF(AND(F918=11,G918=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H918-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C918-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B918,99),0,1,1)*K918,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*L918,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B918,0,1,1)*M918,FEE_rounding)","v":0},0,0,{"$f":"IF(C918>=1,ROUND(K918*OFFSET(Input!$U$27,B918,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B918=1,0,IF($C918>=1,ROUND(OFFSET(Input!$X$27,B918,0,1,1)*AL917,AV_rounding),0))","v":0},{"$f":"IF(B918=1,0,IF(C918=1,ROUND(OFFSET(Input!$W$27,B918,0,1,1)*AVERAGE($AI$5,$AL$5:$AL916),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),OFFSET(Input!$G$27,B918,0,1,1)-AE918,0)","v":0},{"$f":"IF(AND(C918=1,OFFSET(Input!$G$27,B918,0,1,1)>0),MIN(OFFSET(Input!$G$27,B918,0,1,1),AP917),0)","v":0},0,0,0,0,0,0,0,-26960687.642686799,-27133332.642686799,-26993785.564735301,-26993785.564735301,{"$f":"IF(A918=\"\",\"\",AL918-ROUND(AL918*OFFSET(Input!$S$27,$B918,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A918=\"\",\"\",ROUND(AP918*(1-OFFSET(Input!$T$27,MIN(B918,10),0,1,1)),2*FEE_rounding))","v":-26993785.564735301},-21493785.564735301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A918=1,PMF_1st=0),0,ROUND(IF(A918=1,AI918,AL917)*OFFSET(Input!$O$27,IF(A918=121,-1,0)+MIN(B918,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A918=1,PMF_1st=0),0,IF(SUM($K$5:$L918)-$AU917>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B917,B918),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C918-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B918,99),0,1,1))*VLOOKUP($B918,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[915,77,3,null,116,{"$f":"IF(A919=\"\",\"\",IF(A919=1,Age_Full_Month,IF(F918=11,0,F918+1)))","v":2},116,0,{"$f":"IF(A919=\"\",\"\",IF(AND(F919=11,G919=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H919-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C919-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B919,99),0,1,1)*K919,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*L919,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B919,0,1,1)*M919,FEE_rounding)","v":0},0,0,{"$f":"IF(C919>=1,ROUND(K919*OFFSET(Input!$U$27,B919,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B919=1,0,IF($C919>=1,ROUND(OFFSET(Input!$X$27,B919,0,1,1)*AL918,AV_rounding),0))","v":0},{"$f":"IF(B919=1,0,IF(C919=1,ROUND(OFFSET(Input!$W$27,B919,0,1,1)*AVERAGE($AI$5,$AL$5:$AL917),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),OFFSET(Input!$G$27,B919,0,1,1)-AE919,0)","v":0},{"$f":"IF(AND(C919=1,OFFSET(Input!$G$27,B919,0,1,1)>0),MIN(OFFSET(Input!$G$27,B919,0,1,1),AP918),0)","v":0},0,0,0,0,0,0,0,-26993785.564735301,-27166430.564735301,-27026713.263746001,-27026713.263746001,{"$f":"IF(A919=\"\",\"\",AL919-ROUND(AL919*OFFSET(Input!$S$27,$B919,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A919=\"\",\"\",ROUND(AP919*(1-OFFSET(Input!$T$27,MIN(B919,10),0,1,1)),2*FEE_rounding))","v":-27026713.263746001},-21526713.263746001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A919=1,PMF_1st=0),0,ROUND(IF(A919=1,AI919,AL918)*OFFSET(Input!$O$27,IF(A919=121,-1,0)+MIN(B919,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A919=1,PMF_1st=0),0,IF(SUM($K$5:$L919)-$AU918>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B918,B919),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C919-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B919,99),0,1,1))*VLOOKUP($B919,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[916,77,4,null,116,{"$f":"IF(A920=\"\",\"\",IF(A920=1,Age_Full_Month,IF(F919=11,0,F919+1)))","v":3},116,0,{"$f":"IF(A920=\"\",\"\",IF(AND(F920=11,G920=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H920-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C920-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B920,99),0,1,1)*K920,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*L920,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B920,0,1,1)*M920,FEE_rounding)","v":0},0,0,{"$f":"IF(C920>=1,ROUND(K920*OFFSET(Input!$U$27,B920,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B920=1,0,IF($C920>=1,ROUND(OFFSET(Input!$X$27,B920,0,1,1)*AL919,AV_rounding),0))","v":0},{"$f":"IF(B920=1,0,IF(C920=1,ROUND(OFFSET(Input!$W$27,B920,0,1,1)*AVERAGE($AI$5,$AL$5:$AL918),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),OFFSET(Input!$G$27,B920,0,1,1)-AE920,0)","v":0},{"$f":"IF(AND(C920=1,OFFSET(Input!$G$27,B920,0,1,1)>0),MIN(OFFSET(Input!$G$27,B920,0,1,1),AP919),0)","v":0},0,0,0,0,0,0,0,-27026713.263746001,-27199358.263746001,-27059471.615178201,-27059471.615178201,{"$f":"IF(A920=\"\",\"\",AL920-ROUND(AL920*OFFSET(Input!$S$27,$B920,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A920=\"\",\"\",ROUND(AP920*(1-OFFSET(Input!$T$27,MIN(B920,10),0,1,1)),2*FEE_rounding))","v":-27059471.615178201},-21559471.615178201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A920=1,PMF_1st=0),0,ROUND(IF(A920=1,AI920,AL919)*OFFSET(Input!$O$27,IF(A920=121,-1,0)+MIN(B920,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A920=1,PMF_1st=0),0,IF(SUM($K$5:$L920)-$AU919>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B919,B920),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C920-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B920,99),0,1,1))*VLOOKUP($B920,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[917,77,5,null,116,{"$f":"IF(A921=\"\",\"\",IF(A921=1,Age_Full_Month,IF(F920=11,0,F920+1)))","v":4},116,0,{"$f":"IF(A921=\"\",\"\",IF(AND(F921=11,G921=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H921-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C921-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B921,99),0,1,1)*K921,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*L921,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B921,0,1,1)*M921,FEE_rounding)","v":0},0,0,{"$f":"IF(C921>=1,ROUND(K921*OFFSET(Input!$U$27,B921,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B921=1,0,IF($C921>=1,ROUND(OFFSET(Input!$X$27,B921,0,1,1)*AL920,AV_rounding),0))","v":0},{"$f":"IF(B921=1,0,IF(C921=1,ROUND(OFFSET(Input!$W$27,B921,0,1,1)*AVERAGE($AI$5,$AL$5:$AL919),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),OFFSET(Input!$G$27,B921,0,1,1)-AE921,0)","v":0},{"$f":"IF(AND(C921=1,OFFSET(Input!$G$27,B921,0,1,1)>0),MIN(OFFSET(Input!$G$27,B921,0,1,1),AP920),0)","v":0},0,0,0,0,0,0,0,-27059471.615178201,-27232116.615178201,-27092061.489988599,-27092061.489988599,{"$f":"IF(A921=\"\",\"\",AL921-ROUND(AL921*OFFSET(Input!$S$27,$B921,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A921=\"\",\"\",ROUND(AP921*(1-OFFSET(Input!$T$27,MIN(B921,10),0,1,1)),2*FEE_rounding))","v":-27092061.489988599},-21592061.489988599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A921=1,PMF_1st=0),0,ROUND(IF(A921=1,AI921,AL920)*OFFSET(Input!$O$27,IF(A921=121,-1,0)+MIN(B921,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A921=1,PMF_1st=0),0,IF(SUM($K$5:$L921)-$AU920>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B920,B921),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C921-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B921,99),0,1,1))*VLOOKUP($B921,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[918,77,6,null,116,{"$f":"IF(A922=\"\",\"\",IF(A922=1,Age_Full_Month,IF(F921=11,0,F921+1)))","v":5},116,0,{"$f":"IF(A922=\"\",\"\",IF(AND(F922=11,G922=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H922-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C922-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B922,99),0,1,1)*K922,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*L922,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B922,0,1,1)*M922,FEE_rounding)","v":0},0,0,{"$f":"IF(C922>=1,ROUND(K922*OFFSET(Input!$U$27,B922,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B922=1,0,IF($C922>=1,ROUND(OFFSET(Input!$X$27,B922,0,1,1)*AL921,AV_rounding),0))","v":0},{"$f":"IF(B922=1,0,IF(C922=1,ROUND(OFFSET(Input!$W$27,B922,0,1,1)*AVERAGE($AI$5,$AL$5:$AL920),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),OFFSET(Input!$G$27,B922,0,1,1)-AE922,0)","v":0},{"$f":"IF(AND(C922=1,OFFSET(Input!$G$27,B922,0,1,1)>0),MIN(OFFSET(Input!$G$27,B922,0,1,1),AP921),0)","v":0},0,0,0,0,0,0,0,-27092061.489988599,-27264706.489988599,-27124483.754654702,-27124483.754654702,{"$f":"IF(A922=\"\",\"\",AL922-ROUND(AL922*OFFSET(Input!$S$27,$B922,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A922=\"\",\"\",ROUND(AP922*(1-OFFSET(Input!$T$27,MIN(B922,10),0,1,1)),2*FEE_rounding))","v":-27124483.754654702},-21624483.754654702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A922=1,PMF_1st=0),0,ROUND(IF(A922=1,AI922,AL921)*OFFSET(Input!$O$27,IF(A922=121,-1,0)+MIN(B922,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A922=1,PMF_1st=0),0,IF(SUM($K$5:$L922)-$AU921>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B921,B922),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C922-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B922,99),0,1,1))*VLOOKUP($B922,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[919,77,7,null,116,{"$f":"IF(A923=\"\",\"\",IF(A923=1,Age_Full_Month,IF(F922=11,0,F922+1)))","v":6},116,0,{"$f":"IF(A923=\"\",\"\",IF(AND(F923=11,G923=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H923-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C923-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B923,99),0,1,1)*K923,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*L923,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B923,0,1,1)*M923,FEE_rounding)","v":0},0,0,{"$f":"IF(C923>=1,ROUND(K923*OFFSET(Input!$U$27,B923,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B923=1,0,IF($C923>=1,ROUND(OFFSET(Input!$X$27,B923,0,1,1)*AL922,AV_rounding),0))","v":0},{"$f":"IF(B923=1,0,IF(C923=1,ROUND(OFFSET(Input!$W$27,B923,0,1,1)*AVERAGE($AI$5,$AL$5:$AL921),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),OFFSET(Input!$G$27,B923,0,1,1)-AE923,0)","v":0},{"$f":"IF(AND(C923=1,OFFSET(Input!$G$27,B923,0,1,1)>0),MIN(OFFSET(Input!$G$27,B923,0,1,1),AP922),0)","v":0},0,0,0,0,0,0,0,-27124483.754654702,-27297128.754654702,-27156739.271197598,-27156739.271197598,{"$f":"IF(A923=\"\",\"\",AL923-ROUND(AL923*OFFSET(Input!$S$27,$B923,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A923=\"\",\"\",ROUND(AP923*(1-OFFSET(Input!$T$27,MIN(B923,10),0,1,1)),2*FEE_rounding))","v":-27156739.271197598},-21656739.271197598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A923=1,PMF_1st=0),0,ROUND(IF(A923=1,AI923,AL922)*OFFSET(Input!$O$27,IF(A923=121,-1,0)+MIN(B923,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A923=1,PMF_1st=0),0,IF(SUM($K$5:$L923)-$AU922>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B922,B923),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C923-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B923,99),0,1,1))*VLOOKUP($B923,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[920,77,8,null,116,{"$f":"IF(A924=\"\",\"\",IF(A924=1,Age_Full_Month,IF(F923=11,0,F923+1)))","v":7},116,0,{"$f":"IF(A924=\"\",\"\",IF(AND(F924=11,G924=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H924-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C924-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B924,99),0,1,1)*K924,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*L924,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B924,0,1,1)*M924,FEE_rounding)","v":0},0,0,{"$f":"IF(C924>=1,ROUND(K924*OFFSET(Input!$U$27,B924,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B924=1,0,IF($C924>=1,ROUND(OFFSET(Input!$X$27,B924,0,1,1)*AL923,AV_rounding),0))","v":0},{"$f":"IF(B924=1,0,IF(C924=1,ROUND(OFFSET(Input!$W$27,B924,0,1,1)*AVERAGE($AI$5,$AL$5:$AL922),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),OFFSET(Input!$G$27,B924,0,1,1)-AE924,0)","v":0},{"$f":"IF(AND(C924=1,OFFSET(Input!$G$27,B924,0,1,1)>0),MIN(OFFSET(Input!$G$27,B924,0,1,1),AP923),0)","v":0},0,0,0,0,0,0,0,-27156739.271197598,-27329384.271197598,-27188828.897204999,-27188828.897204999,{"$f":"IF(A924=\"\",\"\",AL924-ROUND(AL924*OFFSET(Input!$S$27,$B924,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A924=\"\",\"\",ROUND(AP924*(1-OFFSET(Input!$T$27,MIN(B924,10),0,1,1)),2*FEE_rounding))","v":-27188828.897204999},-21688828.897204999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A924=1,PMF_1st=0),0,ROUND(IF(A924=1,AI924,AL923)*OFFSET(Input!$O$27,IF(A924=121,-1,0)+MIN(B924,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A924=1,PMF_1st=0),0,IF(SUM($K$5:$L924)-$AU923>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B923,B924),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C924-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B924,99),0,1,1))*VLOOKUP($B924,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[921,77,9,null,116,{"$f":"IF(A925=\"\",\"\",IF(A925=1,Age_Full_Month,IF(F924=11,0,F924+1)))","v":8},116,0,{"$f":"IF(A925=\"\",\"\",IF(AND(F925=11,G925=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H925-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C925-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B925,99),0,1,1)*K925,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*L925,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B925,0,1,1)*M925,FEE_rounding)","v":0},0,0,{"$f":"IF(C925>=1,ROUND(K925*OFFSET(Input!$U$27,B925,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B925=1,0,IF($C925>=1,ROUND(OFFSET(Input!$X$27,B925,0,1,1)*AL924,AV_rounding),0))","v":0},{"$f":"IF(B925=1,0,IF(C925=1,ROUND(OFFSET(Input!$W$27,B925,0,1,1)*AVERAGE($AI$5,$AL$5:$AL923),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),OFFSET(Input!$G$27,B925,0,1,1)-AE925,0)","v":0},{"$f":"IF(AND(C925=1,OFFSET(Input!$G$27,B925,0,1,1)>0),MIN(OFFSET(Input!$G$27,B925,0,1,1),AP924),0)","v":0},0,0,0,0,0,0,0,-27188828.897204999,-27361473.897204999,-27220753.4858541,-27220753.4858541,{"$f":"IF(A925=\"\",\"\",AL925-ROUND(AL925*OFFSET(Input!$S$27,$B925,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A925=\"\",\"\",ROUND(AP925*(1-OFFSET(Input!$T$27,MIN(B925,10),0,1,1)),2*FEE_rounding))","v":-27220753.4858541},-21720753.4858541,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A925=1,PMF_1st=0),0,ROUND(IF(A925=1,AI925,AL924)*OFFSET(Input!$O$27,IF(A925=121,-1,0)+MIN(B925,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A925=1,PMF_1st=0),0,IF(SUM($K$5:$L925)-$AU924>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B924,B925),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C925-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B925,99),0,1,1))*VLOOKUP($B925,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[922,77,10,null,116,{"$f":"IF(A926=\"\",\"\",IF(A926=1,Age_Full_Month,IF(F925=11,0,F925+1)))","v":9},116,0,{"$f":"IF(A926=\"\",\"\",IF(AND(F926=11,G926=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H926-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C926-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B926,99),0,1,1)*K926,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*L926,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B926,0,1,1)*M926,FEE_rounding)","v":0},0,0,{"$f":"IF(C926>=1,ROUND(K926*OFFSET(Input!$U$27,B926,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B926=1,0,IF($C926>=1,ROUND(OFFSET(Input!$X$27,B926,0,1,1)*AL925,AV_rounding),0))","v":0},{"$f":"IF(B926=1,0,IF(C926=1,ROUND(OFFSET(Input!$W$27,B926,0,1,1)*AVERAGE($AI$5,$AL$5:$AL924),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),OFFSET(Input!$G$27,B926,0,1,1)-AE926,0)","v":0},{"$f":"IF(AND(C926=1,OFFSET(Input!$G$27,B926,0,1,1)>0),MIN(OFFSET(Input!$G$27,B926,0,1,1),AP925),0)","v":0},0,0,0,0,0,0,0,-27220753.4858541,-27393398.4858541,-27252513.8859341,-27252513.8859341,{"$f":"IF(A926=\"\",\"\",AL926-ROUND(AL926*OFFSET(Input!$S$27,$B926,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A926=\"\",\"\",ROUND(AP926*(1-OFFSET(Input!$T$27,MIN(B926,10),0,1,1)),2*FEE_rounding))","v":-27252513.8859341},-21752513.8859341,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A926=1,PMF_1st=0),0,ROUND(IF(A926=1,AI926,AL925)*OFFSET(Input!$O$27,IF(A926=121,-1,0)+MIN(B926,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A926=1,PMF_1st=0),0,IF(SUM($K$5:$L926)-$AU925>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B925,B926),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C926-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B926,99),0,1,1))*VLOOKUP($B926,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[923,77,11,null,116,{"$f":"IF(A927=\"\",\"\",IF(A927=1,Age_Full_Month,IF(F926=11,0,F926+1)))","v":10},116,0,{"$f":"IF(A927=\"\",\"\",IF(AND(F927=11,G927=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H927-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C927-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B927,99),0,1,1)*K927,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*L927,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B927,0,1,1)*M927,FEE_rounding)","v":0},0,0,{"$f":"IF(C927>=1,ROUND(K927*OFFSET(Input!$U$27,B927,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B927=1,0,IF($C927>=1,ROUND(OFFSET(Input!$X$27,B927,0,1,1)*AL926,AV_rounding),0))","v":0},{"$f":"IF(B927=1,0,IF(C927=1,ROUND(OFFSET(Input!$W$27,B927,0,1,1)*AVERAGE($AI$5,$AL$5:$AL925),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),OFFSET(Input!$G$27,B927,0,1,1)-AE927,0)","v":0},{"$f":"IF(AND(C927=1,OFFSET(Input!$G$27,B927,0,1,1)>0),MIN(OFFSET(Input!$G$27,B927,0,1,1),AP926),0)","v":0},0,0,0,0,0,0,0,-27252513.8859341,-27425158.8859341,-27284110.941869002,-27284110.941869002,{"$f":"IF(A927=\"\",\"\",AL927-ROUND(AL927*OFFSET(Input!$S$27,$B927,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A927=\"\",\"\",ROUND(AP927*(1-OFFSET(Input!$T$27,MIN(B927,10),0,1,1)),2*FEE_rounding))","v":-27284110.941869002},-21784110.941869002,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A927=1,PMF_1st=0),0,ROUND(IF(A927=1,AI927,AL926)*OFFSET(Input!$O$27,IF(A927=121,-1,0)+MIN(B927,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A927=1,PMF_1st=0),0,IF(SUM($K$5:$L927)-$AU926>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B926,B927),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C927-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B927,99),0,1,1))*VLOOKUP($B927,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[924,77,12,null,116,{"$f":"IF(A928=\"\",\"\",IF(A928=1,Age_Full_Month,IF(F927=11,0,F927+1)))","v":11},116,0,{"$f":"IF(A928=\"\",\"\",IF(AND(F928=11,G928=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H928-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C928-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B928,99),0,1,1)*K928,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*L928,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B928,0,1,1)*M928,FEE_rounding)","v":0},0,0,{"$f":"IF(C928>=1,ROUND(K928*OFFSET(Input!$U$27,B928,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B928=1,0,IF($C928>=1,ROUND(OFFSET(Input!$X$27,B928,0,1,1)*AL927,AV_rounding),0))","v":0},{"$f":"IF(B928=1,0,IF(C928=1,ROUND(OFFSET(Input!$W$27,B928,0,1,1)*AVERAGE($AI$5,$AL$5:$AL926),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),OFFSET(Input!$G$27,B928,0,1,1)-AE928,0)","v":0},{"$f":"IF(AND(C928=1,OFFSET(Input!$G$27,B928,0,1,1)>0),MIN(OFFSET(Input!$G$27,B928,0,1,1),AP927),0)","v":0},0,0,0,0,0,0,0,-27284110.941869002,-27456755.941869002,-27315545.493739702,-27315545.493739702,{"$f":"IF(A928=\"\",\"\",AL928-ROUND(AL928*OFFSET(Input!$S$27,$B928,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A928=\"\",\"\",ROUND(AP928*(1-OFFSET(Input!$T$27,MIN(B928,10),0,1,1)),2*FEE_rounding))","v":-27315545.493739702},-21815545.493739702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A928=1,PMF_1st=0),0,ROUND(IF(A928=1,AI928,AL927)*OFFSET(Input!$O$27,IF(A928=121,-1,0)+MIN(B928,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A928=1,PMF_1st=0),0,IF(SUM($K$5:$L928)-$AU927>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B927,B928),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C928-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B928,99),0,1,1))*VLOOKUP($B928,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[925,78,1,null,117,{"$f":"IF(A929=\"\",\"\",IF(A929=1,Age_Full_Month,IF(F928=11,0,F928+1)))","v":0},117,0,{"$f":"IF(A929=\"\",\"\",IF(AND(F929=11,G929=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H929-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C929-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B929,99),0,1,1)*K929,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*L929,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B929,0,1,1)*M929,FEE_rounding)","v":0},0,0,{"$f":"IF(C929>=1,ROUND(K929*OFFSET(Input!$U$27,B929,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B929=1,0,IF($C929>=1,ROUND(OFFSET(Input!$X$27,B929,0,1,1)*AL928,AV_rounding),0))","v":0},{"$f":"IF(B929=1,0,IF(C929=1,ROUND(OFFSET(Input!$W$27,B929,0,1,1)*AVERAGE($AI$5,$AL$5:$AL927),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),OFFSET(Input!$G$27,B929,0,1,1)-AE929,0)","v":0},{"$f":"IF(AND(C929=1,OFFSET(Input!$G$27,B929,0,1,1)>0),MIN(OFFSET(Input!$G$27,B929,0,1,1),AP928),0)","v":0},0,0,0,0,0,0,0,-27315545.493739702,-27488190.493739702,-27346818.3773068,-27346818.3773068,{"$f":"IF(A929=\"\",\"\",AL929-ROUND(AL929*OFFSET(Input!$S$27,$B929,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A929=\"\",\"\",ROUND(AP929*(1-OFFSET(Input!$T$27,MIN(B929,10),0,1,1)),2*FEE_rounding))","v":-27346818.3773068},-21846818.3773068,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A929=1,PMF_1st=0),0,ROUND(IF(A929=1,AI929,AL928)*OFFSET(Input!$O$27,IF(A929=121,-1,0)+MIN(B929,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A929=1,PMF_1st=0),0,IF(SUM($K$5:$L929)-$AU928>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B928,B929),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C929-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B929,99),0,1,1))*VLOOKUP($B929,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[926,78,2,null,117,{"$f":"IF(A930=\"\",\"\",IF(A930=1,Age_Full_Month,IF(F929=11,0,F929+1)))","v":1},117,0,{"$f":"IF(A930=\"\",\"\",IF(AND(F930=11,G930=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H930-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C930-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B930,99),0,1,1)*K930,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*L930,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B930,0,1,1)*M930,FEE_rounding)","v":0},0,0,{"$f":"IF(C930>=1,ROUND(K930*OFFSET(Input!$U$27,B930,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B930=1,0,IF($C930>=1,ROUND(OFFSET(Input!$X$27,B930,0,1,1)*AL929,AV_rounding),0))","v":0},{"$f":"IF(B930=1,0,IF(C930=1,ROUND(OFFSET(Input!$W$27,B930,0,1,1)*AVERAGE($AI$5,$AL$5:$AL928),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),OFFSET(Input!$G$27,B930,0,1,1)-AE930,0)","v":0},{"$f":"IF(AND(C930=1,OFFSET(Input!$G$27,B930,0,1,1)>0),MIN(OFFSET(Input!$G$27,B930,0,1,1),AP929),0)","v":0},0,0,0,0,0,0,0,-27346818.3773068,-27519463.3773068,-27377930.424032401,-27377930.424032401,{"$f":"IF(A930=\"\",\"\",AL930-ROUND(AL930*OFFSET(Input!$S$27,$B930,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A930=\"\",\"\",ROUND(AP930*(1-OFFSET(Input!$T$27,MIN(B930,10),0,1,1)),2*FEE_rounding))","v":-27377930.424032401},-21877930.424032401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A930=1,PMF_1st=0),0,ROUND(IF(A930=1,AI930,AL929)*OFFSET(Input!$O$27,IF(A930=121,-1,0)+MIN(B930,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A930=1,PMF_1st=0),0,IF(SUM($K$5:$L930)-$AU929>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B929,B930),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C930-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B930,99),0,1,1))*VLOOKUP($B930,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[927,78,3,null,117,{"$f":"IF(A931=\"\",\"\",IF(A931=1,Age_Full_Month,IF(F930=11,0,F930+1)))","v":2},117,0,{"$f":"IF(A931=\"\",\"\",IF(AND(F931=11,G931=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H931-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C931-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B931,99),0,1,1)*K931,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*L931,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B931,0,1,1)*M931,FEE_rounding)","v":0},0,0,{"$f":"IF(C931>=1,ROUND(K931*OFFSET(Input!$U$27,B931,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B931=1,0,IF($C931>=1,ROUND(OFFSET(Input!$X$27,B931,0,1,1)*AL930,AV_rounding),0))","v":0},{"$f":"IF(B931=1,0,IF(C931=1,ROUND(OFFSET(Input!$W$27,B931,0,1,1)*AVERAGE($AI$5,$AL$5:$AL929),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),OFFSET(Input!$G$27,B931,0,1,1)-AE931,0)","v":0},{"$f":"IF(AND(C931=1,OFFSET(Input!$G$27,B931,0,1,1)>0),MIN(OFFSET(Input!$G$27,B931,0,1,1),AP930),0)","v":0},0,0,0,0,0,0,0,-27377930.424032401,-27550575.424032401,-27408882.461102501,-27408882.461102501,{"$f":"IF(A931=\"\",\"\",AL931-ROUND(AL931*OFFSET(Input!$S$27,$B931,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A931=\"\",\"\",ROUND(AP931*(1-OFFSET(Input!$T$27,MIN(B931,10),0,1,1)),2*FEE_rounding))","v":-27408882.461102501},-21908882.461102501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A931=1,PMF_1st=0),0,ROUND(IF(A931=1,AI931,AL930)*OFFSET(Input!$O$27,IF(A931=121,-1,0)+MIN(B931,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A931=1,PMF_1st=0),0,IF(SUM($K$5:$L931)-$AU930>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B930,B931),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C931-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B931,99),0,1,1))*VLOOKUP($B931,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[928,78,4,null,117,{"$f":"IF(A932=\"\",\"\",IF(A932=1,Age_Full_Month,IF(F931=11,0,F931+1)))","v":3},117,0,{"$f":"IF(A932=\"\",\"\",IF(AND(F932=11,G932=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H932-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C932-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B932,99),0,1,1)*K932,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*L932,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B932,0,1,1)*M932,FEE_rounding)","v":0},0,0,{"$f":"IF(C932>=1,ROUND(K932*OFFSET(Input!$U$27,B932,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B932=1,0,IF($C932>=1,ROUND(OFFSET(Input!$X$27,B932,0,1,1)*AL931,AV_rounding),0))","v":0},{"$f":"IF(B932=1,0,IF(C932=1,ROUND(OFFSET(Input!$W$27,B932,0,1,1)*AVERAGE($AI$5,$AL$5:$AL930),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),OFFSET(Input!$G$27,B932,0,1,1)-AE932,0)","v":0},{"$f":"IF(AND(C932=1,OFFSET(Input!$G$27,B932,0,1,1)>0),MIN(OFFSET(Input!$G$27,B932,0,1,1),AP931),0)","v":0},0,0,0,0,0,0,0,-27408882.461102501,-27581527.461102501,-27439675.311448801,-27439675.311448801,{"$f":"IF(A932=\"\",\"\",AL932-ROUND(AL932*OFFSET(Input!$S$27,$B932,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A932=\"\",\"\",ROUND(AP932*(1-OFFSET(Input!$T$27,MIN(B932,10),0,1,1)),2*FEE_rounding))","v":-27439675.311448801},-21939675.311448801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A932=1,PMF_1st=0),0,ROUND(IF(A932=1,AI932,AL931)*OFFSET(Input!$O$27,IF(A932=121,-1,0)+MIN(B932,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A932=1,PMF_1st=0),0,IF(SUM($K$5:$L932)-$AU931>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B931,B932),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C932-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B932,99),0,1,1))*VLOOKUP($B932,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[929,78,5,null,117,{"$f":"IF(A933=\"\",\"\",IF(A933=1,Age_Full_Month,IF(F932=11,0,F932+1)))","v":4},117,0,{"$f":"IF(A933=\"\",\"\",IF(AND(F933=11,G933=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H933-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C933-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B933,99),0,1,1)*K933,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*L933,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B933,0,1,1)*M933,FEE_rounding)","v":0},0,0,{"$f":"IF(C933>=1,ROUND(K933*OFFSET(Input!$U$27,B933,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B933=1,0,IF($C933>=1,ROUND(OFFSET(Input!$X$27,B933,0,1,1)*AL932,AV_rounding),0))","v":0},{"$f":"IF(B933=1,0,IF(C933=1,ROUND(OFFSET(Input!$W$27,B933,0,1,1)*AVERAGE($AI$5,$AL$5:$AL931),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),OFFSET(Input!$G$27,B933,0,1,1)-AE933,0)","v":0},{"$f":"IF(AND(C933=1,OFFSET(Input!$G$27,B933,0,1,1)>0),MIN(OFFSET(Input!$G$27,B933,0,1,1),AP932),0)","v":0},0,0,0,0,0,0,0,-27439675.311448801,-27612320.311448801,-27470309.7937706,-27470309.7937706,{"$f":"IF(A933=\"\",\"\",AL933-ROUND(AL933*OFFSET(Input!$S$27,$B933,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A933=\"\",\"\",ROUND(AP933*(1-OFFSET(Input!$T$27,MIN(B933,10),0,1,1)),2*FEE_rounding))","v":-27470309.7937706},-21970309.7937706,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A933=1,PMF_1st=0),0,ROUND(IF(A933=1,AI933,AL932)*OFFSET(Input!$O$27,IF(A933=121,-1,0)+MIN(B933,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A933=1,PMF_1st=0),0,IF(SUM($K$5:$L933)-$AU932>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B932,B933),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C933-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B933,99),0,1,1))*VLOOKUP($B933,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[930,78,6,null,117,{"$f":"IF(A934=\"\",\"\",IF(A934=1,Age_Full_Month,IF(F933=11,0,F933+1)))","v":5},117,0,{"$f":"IF(A934=\"\",\"\",IF(AND(F934=11,G934=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H934-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C934-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B934,99),0,1,1)*K934,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*L934,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B934,0,1,1)*M934,FEE_rounding)","v":0},0,0,{"$f":"IF(C934>=1,ROUND(K934*OFFSET(Input!$U$27,B934,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B934=1,0,IF($C934>=1,ROUND(OFFSET(Input!$X$27,B934,0,1,1)*AL933,AV_rounding),0))","v":0},{"$f":"IF(B934=1,0,IF(C934=1,ROUND(OFFSET(Input!$W$27,B934,0,1,1)*AVERAGE($AI$5,$AL$5:$AL932),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),OFFSET(Input!$G$27,B934,0,1,1)-AE934,0)","v":0},{"$f":"IF(AND(C934=1,OFFSET(Input!$G$27,B934,0,1,1)>0),MIN(OFFSET(Input!$G$27,B934,0,1,1),AP933),0)","v":0},0,0,0,0,0,0,0,-27470309.7937706,-27642954.7937706,-27500786.722556699,-27500786.722556699,{"$f":"IF(A934=\"\",\"\",AL934-ROUND(AL934*OFFSET(Input!$S$27,$B934,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A934=\"\",\"\",ROUND(AP934*(1-OFFSET(Input!$T$27,MIN(B934,10),0,1,1)),2*FEE_rounding))","v":-27500786.722556699},-22000786.722556699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A934=1,PMF_1st=0),0,ROUND(IF(A934=1,AI934,AL933)*OFFSET(Input!$O$27,IF(A934=121,-1,0)+MIN(B934,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A934=1,PMF_1st=0),0,IF(SUM($K$5:$L934)-$AU933>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B933,B934),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C934-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B934,99),0,1,1))*VLOOKUP($B934,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[931,78,7,null,117,{"$f":"IF(A935=\"\",\"\",IF(A935=1,Age_Full_Month,IF(F934=11,0,F934+1)))","v":6},117,0,{"$f":"IF(A935=\"\",\"\",IF(AND(F935=11,G935=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H935-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C935-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B935,99),0,1,1)*K935,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*L935,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B935,0,1,1)*M935,FEE_rounding)","v":0},0,0,{"$f":"IF(C935>=1,ROUND(K935*OFFSET(Input!$U$27,B935,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B935=1,0,IF($C935>=1,ROUND(OFFSET(Input!$X$27,B935,0,1,1)*AL934,AV_rounding),0))","v":0},{"$f":"IF(B935=1,0,IF(C935=1,ROUND(OFFSET(Input!$W$27,B935,0,1,1)*AVERAGE($AI$5,$AL$5:$AL933),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),OFFSET(Input!$G$27,B935,0,1,1)-AE935,0)","v":0},{"$f":"IF(AND(C935=1,OFFSET(Input!$G$27,B935,0,1,1)>0),MIN(OFFSET(Input!$G$27,B935,0,1,1),AP934),0)","v":0},0,0,0,0,0,0,0,-27500786.722556699,-27673431.722556699,-27531106.908107001,-27531106.908107001,{"$f":"IF(A935=\"\",\"\",AL935-ROUND(AL935*OFFSET(Input!$S$27,$B935,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A935=\"\",\"\",ROUND(AP935*(1-OFFSET(Input!$T$27,MIN(B935,10),0,1,1)),2*FEE_rounding))","v":-27531106.908107001},-22031106.908107001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A935=1,PMF_1st=0),0,ROUND(IF(A935=1,AI935,AL934)*OFFSET(Input!$O$27,IF(A935=121,-1,0)+MIN(B935,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A935=1,PMF_1st=0),0,IF(SUM($K$5:$L935)-$AU934>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B934,B935),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C935-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B935,99),0,1,1))*VLOOKUP($B935,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[932,78,8,null,117,{"$f":"IF(A936=\"\",\"\",IF(A936=1,Age_Full_Month,IF(F935=11,0,F935+1)))","v":7},117,0,{"$f":"IF(A936=\"\",\"\",IF(AND(F936=11,G936=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H936-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C936-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B936,99),0,1,1)*K936,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*L936,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B936,0,1,1)*M936,FEE_rounding)","v":0},0,0,{"$f":"IF(C936>=1,ROUND(K936*OFFSET(Input!$U$27,B936,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B936=1,0,IF($C936>=1,ROUND(OFFSET(Input!$X$27,B936,0,1,1)*AL935,AV_rounding),0))","v":0},{"$f":"IF(B936=1,0,IF(C936=1,ROUND(OFFSET(Input!$W$27,B936,0,1,1)*AVERAGE($AI$5,$AL$5:$AL934),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),OFFSET(Input!$G$27,B936,0,1,1)-AE936,0)","v":0},{"$f":"IF(AND(C936=1,OFFSET(Input!$G$27,B936,0,1,1)>0),MIN(OFFSET(Input!$G$27,B936,0,1,1),AP935),0)","v":0},0,0,0,0,0,0,0,-27531106.908107001,-27703751.908107001,-27561271.156553999,-27561271.156553999,{"$f":"IF(A936=\"\",\"\",AL936-ROUND(AL936*OFFSET(Input!$S$27,$B936,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A936=\"\",\"\",ROUND(AP936*(1-OFFSET(Input!$T$27,MIN(B936,10),0,1,1)),2*FEE_rounding))","v":-27561271.156553999},-22061271.156553999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A936=1,PMF_1st=0),0,ROUND(IF(A936=1,AI936,AL935)*OFFSET(Input!$O$27,IF(A936=121,-1,0)+MIN(B936,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A936=1,PMF_1st=0),0,IF(SUM($K$5:$L936)-$AU935>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B935,B936),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C936-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B936,99),0,1,1))*VLOOKUP($B936,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[933,78,9,null,117,{"$f":"IF(A937=\"\",\"\",IF(A937=1,Age_Full_Month,IF(F936=11,0,F936+1)))","v":8},117,0,{"$f":"IF(A937=\"\",\"\",IF(AND(F937=11,G937=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H937-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C937-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B937,99),0,1,1)*K937,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*L937,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B937,0,1,1)*M937,FEE_rounding)","v":0},0,0,{"$f":"IF(C937>=1,ROUND(K937*OFFSET(Input!$U$27,B937,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B937=1,0,IF($C937>=1,ROUND(OFFSET(Input!$X$27,B937,0,1,1)*AL936,AV_rounding),0))","v":0},{"$f":"IF(B937=1,0,IF(C937=1,ROUND(OFFSET(Input!$W$27,B937,0,1,1)*AVERAGE($AI$5,$AL$5:$AL935),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),OFFSET(Input!$G$27,B937,0,1,1)-AE937,0)","v":0},{"$f":"IF(AND(C937=1,OFFSET(Input!$G$27,B937,0,1,1)>0),MIN(OFFSET(Input!$G$27,B937,0,1,1),AP936),0)","v":0},0,0,0,0,0,0,0,-27561271.156553999,-27733916.156553999,-27591280.269884098,-27591280.269884098,{"$f":"IF(A937=\"\",\"\",AL937-ROUND(AL937*OFFSET(Input!$S$27,$B937,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A937=\"\",\"\",ROUND(AP937*(1-OFFSET(Input!$T$27,MIN(B937,10),0,1,1)),2*FEE_rounding))","v":-27591280.269884098},-22091280.269884098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A937=1,PMF_1st=0),0,ROUND(IF(A937=1,AI937,AL936)*OFFSET(Input!$O$27,IF(A937=121,-1,0)+MIN(B937,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A937=1,PMF_1st=0),0,IF(SUM($K$5:$L937)-$AU936>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B936,B937),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C937-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B937,99),0,1,1))*VLOOKUP($B937,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[934,78,10,null,117,{"$f":"IF(A938=\"\",\"\",IF(A938=1,Age_Full_Month,IF(F937=11,0,F937+1)))","v":9},117,0,{"$f":"IF(A938=\"\",\"\",IF(AND(F938=11,G938=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H938-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C938-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B938,99),0,1,1)*K938,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*L938,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B938,0,1,1)*M938,FEE_rounding)","v":0},0,0,{"$f":"IF(C938>=1,ROUND(K938*OFFSET(Input!$U$27,B938,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B938=1,0,IF($C938>=1,ROUND(OFFSET(Input!$X$27,B938,0,1,1)*AL937,AV_rounding),0))","v":0},{"$f":"IF(B938=1,0,IF(C938=1,ROUND(OFFSET(Input!$W$27,B938,0,1,1)*AVERAGE($AI$5,$AL$5:$AL936),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),OFFSET(Input!$G$27,B938,0,1,1)-AE938,0)","v":0},{"$f":"IF(AND(C938=1,OFFSET(Input!$G$27,B938,0,1,1)>0),MIN(OFFSET(Input!$G$27,B938,0,1,1),AP937),0)","v":0},0,0,0,0,0,0,0,-27591280.269884098,-27763925.269884098,-27621135.045959301,-27621135.045959301,{"$f":"IF(A938=\"\",\"\",AL938-ROUND(AL938*OFFSET(Input!$S$27,$B938,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A938=\"\",\"\",ROUND(AP938*(1-OFFSET(Input!$T$27,MIN(B938,10),0,1,1)),2*FEE_rounding))","v":-27621135.045959301},-22121135.045959301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A938=1,PMF_1st=0),0,ROUND(IF(A938=1,AI938,AL937)*OFFSET(Input!$O$27,IF(A938=121,-1,0)+MIN(B938,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A938=1,PMF_1st=0),0,IF(SUM($K$5:$L938)-$AU937>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B937,B938),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C938-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B938,99),0,1,1))*VLOOKUP($B938,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[935,78,11,null,117,{"$f":"IF(A939=\"\",\"\",IF(A939=1,Age_Full_Month,IF(F938=11,0,F938+1)))","v":10},117,0,{"$f":"IF(A939=\"\",\"\",IF(AND(F939=11,G939=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H939-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C939-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B939,99),0,1,1)*K939,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*L939,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B939,0,1,1)*M939,FEE_rounding)","v":0},0,0,{"$f":"IF(C939>=1,ROUND(K939*OFFSET(Input!$U$27,B939,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B939=1,0,IF($C939>=1,ROUND(OFFSET(Input!$X$27,B939,0,1,1)*AL938,AV_rounding),0))","v":0},{"$f":"IF(B939=1,0,IF(C939=1,ROUND(OFFSET(Input!$W$27,B939,0,1,1)*AVERAGE($AI$5,$AL$5:$AL937),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),OFFSET(Input!$G$27,B939,0,1,1)-AE939,0)","v":0},{"$f":"IF(AND(C939=1,OFFSET(Input!$G$27,B939,0,1,1)>0),MIN(OFFSET(Input!$G$27,B939,0,1,1),AP938),0)","v":0},0,0,0,0,0,0,0,-27621135.045959301,-27793780.045959301,-27650836.2785381,-27650836.2785381,{"$f":"IF(A939=\"\",\"\",AL939-ROUND(AL939*OFFSET(Input!$S$27,$B939,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A939=\"\",\"\",ROUND(AP939*(1-OFFSET(Input!$T$27,MIN(B939,10),0,1,1)),2*FEE_rounding))","v":-27650836.2785381},-22150836.2785381,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A939=1,PMF_1st=0),0,ROUND(IF(A939=1,AI939,AL938)*OFFSET(Input!$O$27,IF(A939=121,-1,0)+MIN(B939,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A939=1,PMF_1st=0),0,IF(SUM($K$5:$L939)-$AU938>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B938,B939),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C939-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B939,99),0,1,1))*VLOOKUP($B939,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[936,78,12,null,117,{"$f":"IF(A940=\"\",\"\",IF(A940=1,Age_Full_Month,IF(F939=11,0,F939+1)))","v":11},117,0,{"$f":"IF(A940=\"\",\"\",IF(AND(F940=11,G940=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H940-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C940-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B940,99),0,1,1)*K940,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*L940,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B940,0,1,1)*M940,FEE_rounding)","v":0},0,0,{"$f":"IF(C940>=1,ROUND(K940*OFFSET(Input!$U$27,B940,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B940=1,0,IF($C940>=1,ROUND(OFFSET(Input!$X$27,B940,0,1,1)*AL939,AV_rounding),0))","v":0},{"$f":"IF(B940=1,0,IF(C940=1,ROUND(OFFSET(Input!$W$27,B940,0,1,1)*AVERAGE($AI$5,$AL$5:$AL938),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),OFFSET(Input!$G$27,B940,0,1,1)-AE940,0)","v":0},{"$f":"IF(AND(C940=1,OFFSET(Input!$G$27,B940,0,1,1)>0),MIN(OFFSET(Input!$G$27,B940,0,1,1),AP939),0)","v":0},0,0,0,0,0,0,0,-27650836.2785381,-27823481.2785381,-27680384.757296599,-27680384.757296599,{"$f":"IF(A940=\"\",\"\",AL940-ROUND(AL940*OFFSET(Input!$S$27,$B940,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A940=\"\",\"\",ROUND(AP940*(1-OFFSET(Input!$T$27,MIN(B940,10),0,1,1)),2*FEE_rounding))","v":-27680384.757296599},-22180384.757296599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A940=1,PMF_1st=0),0,ROUND(IF(A940=1,AI940,AL939)*OFFSET(Input!$O$27,IF(A940=121,-1,0)+MIN(B940,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A940=1,PMF_1st=0),0,IF(SUM($K$5:$L940)-$AU939>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B939,B940),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C940-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B940,99),0,1,1))*VLOOKUP($B940,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[937,79,1,null,118,{"$f":"IF(A941=\"\",\"\",IF(A941=1,Age_Full_Month,IF(F940=11,0,F940+1)))","v":0},118,0,{"$f":"IF(A941=\"\",\"\",IF(AND(F941=11,G941=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H941-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C941-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B941,99),0,1,1)*K941,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*L941,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B941,0,1,1)*M941,FEE_rounding)","v":0},0,0,{"$f":"IF(C941>=1,ROUND(K941*OFFSET(Input!$U$27,B941,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B941=1,0,IF($C941>=1,ROUND(OFFSET(Input!$X$27,B941,0,1,1)*AL940,AV_rounding),0))","v":0},{"$f":"IF(B941=1,0,IF(C941=1,ROUND(OFFSET(Input!$W$27,B941,0,1,1)*AVERAGE($AI$5,$AL$5:$AL939),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),OFFSET(Input!$G$27,B941,0,1,1)-AE941,0)","v":0},{"$f":"IF(AND(C941=1,OFFSET(Input!$G$27,B941,0,1,1)>0),MIN(OFFSET(Input!$G$27,B941,0,1,1),AP940),0)","v":0},0,0,0,0,0,0,0,-27680384.757296599,-27853029.757296599,-27709781.267849699,-27709781.267849699,{"$f":"IF(A941=\"\",\"\",AL941-ROUND(AL941*OFFSET(Input!$S$27,$B941,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A941=\"\",\"\",ROUND(AP941*(1-OFFSET(Input!$T$27,MIN(B941,10),0,1,1)),2*FEE_rounding))","v":-27709781.267849699},-22209781.267849699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A941=1,PMF_1st=0),0,ROUND(IF(A941=1,AI941,AL940)*OFFSET(Input!$O$27,IF(A941=121,-1,0)+MIN(B941,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A941=1,PMF_1st=0),0,IF(SUM($K$5:$L941)-$AU940>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B940,B941),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C941-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B941,99),0,1,1))*VLOOKUP($B941,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[938,79,2,null,118,{"$f":"IF(A942=\"\",\"\",IF(A942=1,Age_Full_Month,IF(F941=11,0,F941+1)))","v":1},118,0,{"$f":"IF(A942=\"\",\"\",IF(AND(F942=11,G942=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H942-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C942-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B942,99),0,1,1)*K942,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*L942,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B942,0,1,1)*M942,FEE_rounding)","v":0},0,0,{"$f":"IF(C942>=1,ROUND(K942*OFFSET(Input!$U$27,B942,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B942=1,0,IF($C942>=1,ROUND(OFFSET(Input!$X$27,B942,0,1,1)*AL941,AV_rounding),0))","v":0},{"$f":"IF(B942=1,0,IF(C942=1,ROUND(OFFSET(Input!$W$27,B942,0,1,1)*AVERAGE($AI$5,$AL$5:$AL940),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),OFFSET(Input!$G$27,B942,0,1,1)-AE942,0)","v":0},{"$f":"IF(AND(C942=1,OFFSET(Input!$G$27,B942,0,1,1)>0),MIN(OFFSET(Input!$G$27,B942,0,1,1),AP941),0)","v":0},0,0,0,0,0,0,0,-27709781.267849699,-27882426.267849699,-27739026.5917718,-27739026.5917718,{"$f":"IF(A942=\"\",\"\",AL942-ROUND(AL942*OFFSET(Input!$S$27,$B942,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A942=\"\",\"\",ROUND(AP942*(1-OFFSET(Input!$T$27,MIN(B942,10),0,1,1)),2*FEE_rounding))","v":-27739026.5917718},-22239026.5917718,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A942=1,PMF_1st=0),0,ROUND(IF(A942=1,AI942,AL941)*OFFSET(Input!$O$27,IF(A942=121,-1,0)+MIN(B942,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A942=1,PMF_1st=0),0,IF(SUM($K$5:$L942)-$AU941>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B941,B942),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C942-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B942,99),0,1,1))*VLOOKUP($B942,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[939,79,3,null,118,{"$f":"IF(A943=\"\",\"\",IF(A943=1,Age_Full_Month,IF(F942=11,0,F942+1)))","v":2},118,0,{"$f":"IF(A943=\"\",\"\",IF(AND(F943=11,G943=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H943-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C943-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B943,99),0,1,1)*K943,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*L943,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B943,0,1,1)*M943,FEE_rounding)","v":0},0,0,{"$f":"IF(C943>=1,ROUND(K943*OFFSET(Input!$U$27,B943,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B943=1,0,IF($C943>=1,ROUND(OFFSET(Input!$X$27,B943,0,1,1)*AL942,AV_rounding),0))","v":0},{"$f":"IF(B943=1,0,IF(C943=1,ROUND(OFFSET(Input!$W$27,B943,0,1,1)*AVERAGE($AI$5,$AL$5:$AL941),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),OFFSET(Input!$G$27,B943,0,1,1)-AE943,0)","v":0},{"$f":"IF(AND(C943=1,OFFSET(Input!$G$27,B943,0,1,1)>0),MIN(OFFSET(Input!$G$27,B943,0,1,1),AP942),0)","v":0},0,0,0,0,0,0,0,-27739026.5917718,-27911671.5917718,-27768121.506617699,-27768121.506617699,{"$f":"IF(A943=\"\",\"\",AL943-ROUND(AL943*OFFSET(Input!$S$27,$B943,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A943=\"\",\"\",ROUND(AP943*(1-OFFSET(Input!$T$27,MIN(B943,10),0,1,1)),2*FEE_rounding))","v":-27768121.506617699},-22268121.506617699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A943=1,PMF_1st=0),0,ROUND(IF(A943=1,AI943,AL942)*OFFSET(Input!$O$27,IF(A943=121,-1,0)+MIN(B943,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A943=1,PMF_1st=0),0,IF(SUM($K$5:$L943)-$AU942>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B942,B943),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C943-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B943,99),0,1,1))*VLOOKUP($B943,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[940,79,4,null,118,{"$f":"IF(A944=\"\",\"\",IF(A944=1,Age_Full_Month,IF(F943=11,0,F943+1)))","v":3},118,0,{"$f":"IF(A944=\"\",\"\",IF(AND(F944=11,G944=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H944-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C944-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B944,99),0,1,1)*K944,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*L944,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B944,0,1,1)*M944,FEE_rounding)","v":0},0,0,{"$f":"IF(C944>=1,ROUND(K944*OFFSET(Input!$U$27,B944,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B944=1,0,IF($C944>=1,ROUND(OFFSET(Input!$X$27,B944,0,1,1)*AL943,AV_rounding),0))","v":0},{"$f":"IF(B944=1,0,IF(C944=1,ROUND(OFFSET(Input!$W$27,B944,0,1,1)*AVERAGE($AI$5,$AL$5:$AL942),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),OFFSET(Input!$G$27,B944,0,1,1)-AE944,0)","v":0},{"$f":"IF(AND(C944=1,OFFSET(Input!$G$27,B944,0,1,1)>0),MIN(OFFSET(Input!$G$27,B944,0,1,1),AP943),0)","v":0},0,0,0,0,0,0,0,-27768121.506617699,-27940766.506617699,-27797066.785943199,-27797066.785943199,{"$f":"IF(A944=\"\",\"\",AL944-ROUND(AL944*OFFSET(Input!$S$27,$B944,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A944=\"\",\"\",ROUND(AP944*(1-OFFSET(Input!$T$27,MIN(B944,10),0,1,1)),2*FEE_rounding))","v":-27797066.785943199},-22297066.785943199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A944=1,PMF_1st=0),0,ROUND(IF(A944=1,AI944,AL943)*OFFSET(Input!$O$27,IF(A944=121,-1,0)+MIN(B944,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A944=1,PMF_1st=0),0,IF(SUM($K$5:$L944)-$AU943>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B943,B944),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C944-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B944,99),0,1,1))*VLOOKUP($B944,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[941,79,5,null,118,{"$f":"IF(A945=\"\",\"\",IF(A945=1,Age_Full_Month,IF(F944=11,0,F944+1)))","v":4},118,0,{"$f":"IF(A945=\"\",\"\",IF(AND(F945=11,G945=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H945-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C945-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B945,99),0,1,1)*K945,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*L945,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B945,0,1,1)*M945,FEE_rounding)","v":0},0,0,{"$f":"IF(C945>=1,ROUND(K945*OFFSET(Input!$U$27,B945,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B945=1,0,IF($C945>=1,ROUND(OFFSET(Input!$X$27,B945,0,1,1)*AL944,AV_rounding),0))","v":0},{"$f":"IF(B945=1,0,IF(C945=1,ROUND(OFFSET(Input!$W$27,B945,0,1,1)*AVERAGE($AI$5,$AL$5:$AL943),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),OFFSET(Input!$G$27,B945,0,1,1)-AE945,0)","v":0},{"$f":"IF(AND(C945=1,OFFSET(Input!$G$27,B945,0,1,1)>0),MIN(OFFSET(Input!$G$27,B945,0,1,1),AP944),0)","v":0},0,0,0,0,0,0,0,-27797066.785943199,-27969711.785943199,-27825863.199325699,-27825863.199325699,{"$f":"IF(A945=\"\",\"\",AL945-ROUND(AL945*OFFSET(Input!$S$27,$B945,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A945=\"\",\"\",ROUND(AP945*(1-OFFSET(Input!$T$27,MIN(B945,10),0,1,1)),2*FEE_rounding))","v":-27825863.199325699},-22325863.199325699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A945=1,PMF_1st=0),0,ROUND(IF(A945=1,AI945,AL944)*OFFSET(Input!$O$27,IF(A945=121,-1,0)+MIN(B945,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A945=1,PMF_1st=0),0,IF(SUM($K$5:$L945)-$AU944>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B944,B945),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C945-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B945,99),0,1,1))*VLOOKUP($B945,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[942,79,6,null,118,{"$f":"IF(A946=\"\",\"\",IF(A946=1,Age_Full_Month,IF(F945=11,0,F945+1)))","v":5},118,0,{"$f":"IF(A946=\"\",\"\",IF(AND(F946=11,G946=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H946-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C946-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B946,99),0,1,1)*K946,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*L946,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B946,0,1,1)*M946,FEE_rounding)","v":0},0,0,{"$f":"IF(C946>=1,ROUND(K946*OFFSET(Input!$U$27,B946,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B946=1,0,IF($C946>=1,ROUND(OFFSET(Input!$X$27,B946,0,1,1)*AL945,AV_rounding),0))","v":0},{"$f":"IF(B946=1,0,IF(C946=1,ROUND(OFFSET(Input!$W$27,B946,0,1,1)*AVERAGE($AI$5,$AL$5:$AL944),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),OFFSET(Input!$G$27,B946,0,1,1)-AE946,0)","v":0},{"$f":"IF(AND(C946=1,OFFSET(Input!$G$27,B946,0,1,1)>0),MIN(OFFSET(Input!$G$27,B946,0,1,1),AP945),0)","v":0},0,0,0,0,0,0,0,-27825863.199325699,-27998508.199325699,-27854511.512384702,-27854511.512384702,{"$f":"IF(A946=\"\",\"\",AL946-ROUND(AL946*OFFSET(Input!$S$27,$B946,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A946=\"\",\"\",ROUND(AP946*(1-OFFSET(Input!$T$27,MIN(B946,10),0,1,1)),2*FEE_rounding))","v":-27854511.512384702},-22354511.512384702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A946=1,PMF_1st=0),0,ROUND(IF(A946=1,AI946,AL945)*OFFSET(Input!$O$27,IF(A946=121,-1,0)+MIN(B946,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A946=1,PMF_1st=0),0,IF(SUM($K$5:$L946)-$AU945>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B945,B946),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C946-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B946,99),0,1,1))*VLOOKUP($B946,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[943,79,7,null,118,{"$f":"IF(A947=\"\",\"\",IF(A947=1,Age_Full_Month,IF(F946=11,0,F946+1)))","v":6},118,0,{"$f":"IF(A947=\"\",\"\",IF(AND(F947=11,G947=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H947-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C947-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B947,99),0,1,1)*K947,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*L947,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B947,0,1,1)*M947,FEE_rounding)","v":0},0,0,{"$f":"IF(C947>=1,ROUND(K947*OFFSET(Input!$U$27,B947,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B947=1,0,IF($C947>=1,ROUND(OFFSET(Input!$X$27,B947,0,1,1)*AL946,AV_rounding),0))","v":0},{"$f":"IF(B947=1,0,IF(C947=1,ROUND(OFFSET(Input!$W$27,B947,0,1,1)*AVERAGE($AI$5,$AL$5:$AL945),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),OFFSET(Input!$G$27,B947,0,1,1)-AE947,0)","v":0},{"$f":"IF(AND(C947=1,OFFSET(Input!$G$27,B947,0,1,1)>0),MIN(OFFSET(Input!$G$27,B947,0,1,1),AP946),0)","v":0},0,0,0,0,0,0,0,-27854511.512384702,-28027156.512384702,-27883012.486802001,-27883012.486802001,{"$f":"IF(A947=\"\",\"\",AL947-ROUND(AL947*OFFSET(Input!$S$27,$B947,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A947=\"\",\"\",ROUND(AP947*(1-OFFSET(Input!$T$27,MIN(B947,10),0,1,1)),2*FEE_rounding))","v":-27883012.486802001},-22383012.486802001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A947=1,PMF_1st=0),0,ROUND(IF(A947=1,AI947,AL946)*OFFSET(Input!$O$27,IF(A947=121,-1,0)+MIN(B947,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A947=1,PMF_1st=0),0,IF(SUM($K$5:$L947)-$AU946>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B946,B947),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C947-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B947,99),0,1,1))*VLOOKUP($B947,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[944,79,8,null,118,{"$f":"IF(A948=\"\",\"\",IF(A948=1,Age_Full_Month,IF(F947=11,0,F947+1)))","v":7},118,0,{"$f":"IF(A948=\"\",\"\",IF(AND(F948=11,G948=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H948-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C948-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B948,99),0,1,1)*K948,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*L948,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B948,0,1,1)*M948,FEE_rounding)","v":0},0,0,{"$f":"IF(C948>=1,ROUND(K948*OFFSET(Input!$U$27,B948,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B948=1,0,IF($C948>=1,ROUND(OFFSET(Input!$X$27,B948,0,1,1)*AL947,AV_rounding),0))","v":0},{"$f":"IF(B948=1,0,IF(C948=1,ROUND(OFFSET(Input!$W$27,B948,0,1,1)*AVERAGE($AI$5,$AL$5:$AL946),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),OFFSET(Input!$G$27,B948,0,1,1)-AE948,0)","v":0},{"$f":"IF(AND(C948=1,OFFSET(Input!$G$27,B948,0,1,1)>0),MIN(OFFSET(Input!$G$27,B948,0,1,1),AP947),0)","v":0},0,0,0,0,0,0,0,-27883012.486802001,-28055657.486802001,-27911366.8803421,-27911366.8803421,{"$f":"IF(A948=\"\",\"\",AL948-ROUND(AL948*OFFSET(Input!$S$27,$B948,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A948=\"\",\"\",ROUND(AP948*(1-OFFSET(Input!$T$27,MIN(B948,10),0,1,1)),2*FEE_rounding))","v":-27911366.8803421},-22411366.8803421,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A948=1,PMF_1st=0),0,ROUND(IF(A948=1,AI948,AL947)*OFFSET(Input!$O$27,IF(A948=121,-1,0)+MIN(B948,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A948=1,PMF_1st=0),0,IF(SUM($K$5:$L948)-$AU947>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B947,B948),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C948-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B948,99),0,1,1))*VLOOKUP($B948,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[945,79,9,null,118,{"$f":"IF(A949=\"\",\"\",IF(A949=1,Age_Full_Month,IF(F948=11,0,F948+1)))","v":8},118,0,{"$f":"IF(A949=\"\",\"\",IF(AND(F949=11,G949=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H949-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C949-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B949,99),0,1,1)*K949,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*L949,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B949,0,1,1)*M949,FEE_rounding)","v":0},0,0,{"$f":"IF(C949>=1,ROUND(K949*OFFSET(Input!$U$27,B949,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B949=1,0,IF($C949>=1,ROUND(OFFSET(Input!$X$27,B949,0,1,1)*AL948,AV_rounding),0))","v":0},{"$f":"IF(B949=1,0,IF(C949=1,ROUND(OFFSET(Input!$W$27,B949,0,1,1)*AVERAGE($AI$5,$AL$5:$AL947),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),OFFSET(Input!$G$27,B949,0,1,1)-AE949,0)","v":0},{"$f":"IF(AND(C949=1,OFFSET(Input!$G$27,B949,0,1,1)>0),MIN(OFFSET(Input!$G$27,B949,0,1,1),AP948),0)","v":0},0,0,0,0,0,0,0,-27911366.8803421,-28084011.8803421,-27939575.446872398,-27939575.446872398,{"$f":"IF(A949=\"\",\"\",AL949-ROUND(AL949*OFFSET(Input!$S$27,$B949,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A949=\"\",\"\",ROUND(AP949*(1-OFFSET(Input!$T$27,MIN(B949,10),0,1,1)),2*FEE_rounding))","v":-27939575.446872398},-22439575.446872398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A949=1,PMF_1st=0),0,ROUND(IF(A949=1,AI949,AL948)*OFFSET(Input!$O$27,IF(A949=121,-1,0)+MIN(B949,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A949=1,PMF_1st=0),0,IF(SUM($K$5:$L949)-$AU948>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B948,B949),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C949-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B949,99),0,1,1))*VLOOKUP($B949,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[946,79,10,null,118,{"$f":"IF(A950=\"\",\"\",IF(A950=1,Age_Full_Month,IF(F949=11,0,F949+1)))","v":9},118,0,{"$f":"IF(A950=\"\",\"\",IF(AND(F950=11,G950=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H950-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C950-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B950,99),0,1,1)*K950,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*L950,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B950,0,1,1)*M950,FEE_rounding)","v":0},0,0,{"$f":"IF(C950>=1,ROUND(K950*OFFSET(Input!$U$27,B950,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B950=1,0,IF($C950>=1,ROUND(OFFSET(Input!$X$27,B950,0,1,1)*AL949,AV_rounding),0))","v":0},{"$f":"IF(B950=1,0,IF(C950=1,ROUND(OFFSET(Input!$W$27,B950,0,1,1)*AVERAGE($AI$5,$AL$5:$AL948),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),OFFSET(Input!$G$27,B950,0,1,1)-AE950,0)","v":0},{"$f":"IF(AND(C950=1,OFFSET(Input!$G$27,B950,0,1,1)>0),MIN(OFFSET(Input!$G$27,B950,0,1,1),AP949),0)","v":0},0,0,0,0,0,0,0,-27939575.446872398,-28112220.446872398,-27967638.936383098,-27967638.936383098,{"$f":"IF(A950=\"\",\"\",AL950-ROUND(AL950*OFFSET(Input!$S$27,$B950,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A950=\"\",\"\",ROUND(AP950*(1-OFFSET(Input!$T$27,MIN(B950,10),0,1,1)),2*FEE_rounding))","v":-27967638.936383098},-22467638.936383098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A950=1,PMF_1st=0),0,ROUND(IF(A950=1,AI950,AL949)*OFFSET(Input!$O$27,IF(A950=121,-1,0)+MIN(B950,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A950=1,PMF_1st=0),0,IF(SUM($K$5:$L950)-$AU949>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B949,B950),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C950-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B950,99),0,1,1))*VLOOKUP($B950,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[947,79,11,null,118,{"$f":"IF(A951=\"\",\"\",IF(A951=1,Age_Full_Month,IF(F950=11,0,F950+1)))","v":10},118,0,{"$f":"IF(A951=\"\",\"\",IF(AND(F951=11,G951=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H951-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C951-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B951,99),0,1,1)*K951,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*L951,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B951,0,1,1)*M951,FEE_rounding)","v":0},0,0,{"$f":"IF(C951>=1,ROUND(K951*OFFSET(Input!$U$27,B951,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B951=1,0,IF($C951>=1,ROUND(OFFSET(Input!$X$27,B951,0,1,1)*AL950,AV_rounding),0))","v":0},{"$f":"IF(B951=1,0,IF(C951=1,ROUND(OFFSET(Input!$W$27,B951,0,1,1)*AVERAGE($AI$5,$AL$5:$AL949),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),OFFSET(Input!$G$27,B951,0,1,1)-AE951,0)","v":0},{"$f":"IF(AND(C951=1,OFFSET(Input!$G$27,B951,0,1,1)>0),MIN(OFFSET(Input!$G$27,B951,0,1,1),AP950),0)","v":0},0,0,0,0,0,0,0,-27967638.936383098,-28140283.936383098,-27995558.095007099,-27995558.095007099,{"$f":"IF(A951=\"\",\"\",AL951-ROUND(AL951*OFFSET(Input!$S$27,$B951,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A951=\"\",\"\",ROUND(AP951*(1-OFFSET(Input!$T$27,MIN(B951,10),0,1,1)),2*FEE_rounding))","v":-27995558.095007099},-22495558.095007099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A951=1,PMF_1st=0),0,ROUND(IF(A951=1,AI951,AL950)*OFFSET(Input!$O$27,IF(A951=121,-1,0)+MIN(B951,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A951=1,PMF_1st=0),0,IF(SUM($K$5:$L951)-$AU950>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B950,B951),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C951-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B951,99),0,1,1))*VLOOKUP($B951,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[948,79,12,null,118,{"$f":"IF(A952=\"\",\"\",IF(A952=1,Age_Full_Month,IF(F951=11,0,F951+1)))","v":11},118,0,{"$f":"IF(A952=\"\",\"\",IF(AND(F952=11,G952=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H952-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C952-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B952,99),0,1,1)*K952,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*L952,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B952,0,1,1)*M952,FEE_rounding)","v":0},0,0,{"$f":"IF(C952>=1,ROUND(K952*OFFSET(Input!$U$27,B952,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B952=1,0,IF($C952>=1,ROUND(OFFSET(Input!$X$27,B952,0,1,1)*AL951,AV_rounding),0))","v":0},{"$f":"IF(B952=1,0,IF(C952=1,ROUND(OFFSET(Input!$W$27,B952,0,1,1)*AVERAGE($AI$5,$AL$5:$AL950),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),OFFSET(Input!$G$27,B952,0,1,1)-AE952,0)","v":0},{"$f":"IF(AND(C952=1,OFFSET(Input!$G$27,B952,0,1,1)>0),MIN(OFFSET(Input!$G$27,B952,0,1,1),AP951),0)","v":0},0,0,0,0,0,0,0,-27995558.095007099,-28168203.095007099,-28023333.665040102,-28023333.665040102,{"$f":"IF(A952=\"\",\"\",AL952-ROUND(AL952*OFFSET(Input!$S$27,$B952,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A952=\"\",\"\",ROUND(AP952*(1-OFFSET(Input!$T$27,MIN(B952,10),0,1,1)),2*FEE_rounding))","v":-28023333.665040102},-22523333.665040102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A952=1,PMF_1st=0),0,ROUND(IF(A952=1,AI952,AL951)*OFFSET(Input!$O$27,IF(A952=121,-1,0)+MIN(B952,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A952=1,PMF_1st=0),0,IF(SUM($K$5:$L952)-$AU951>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B951,B952),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C952-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B952,99),0,1,1))*VLOOKUP($B952,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[949,80,1,null,119,{"$f":"IF(A953=\"\",\"\",IF(A953=1,Age_Full_Month,IF(F952=11,0,F952+1)))","v":0},119,0,{"$f":"IF(A953=\"\",\"\",IF(AND(F953=11,G953=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H953-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C953-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B953,99),0,1,1)*K953,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*L953,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B953,0,1,1)*M953,FEE_rounding)","v":0},0,0,{"$f":"IF(C953>=1,ROUND(K953*OFFSET(Input!$U$27,B953,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B953=1,0,IF($C953>=1,ROUND(OFFSET(Input!$X$27,B953,0,1,1)*AL952,AV_rounding),0))","v":0},{"$f":"IF(B953=1,0,IF(C953=1,ROUND(OFFSET(Input!$W$27,B953,0,1,1)*AVERAGE($AI$5,$AL$5:$AL951),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),OFFSET(Input!$G$27,B953,0,1,1)-AE953,0)","v":0},{"$f":"IF(AND(C953=1,OFFSET(Input!$G$27,B953,0,1,1)>0),MIN(OFFSET(Input!$G$27,B953,0,1,1),AP952),0)","v":0},0,0,0,0,0,0,0,-28023333.665040102,-28195978.665040102,-28050966.384959999,-28050966.384959999,{"$f":"IF(A953=\"\",\"\",AL953-ROUND(AL953*OFFSET(Input!$S$27,$B953,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A953=\"\",\"\",ROUND(AP953*(1-OFFSET(Input!$T$27,MIN(B953,10),0,1,1)),2*FEE_rounding))","v":-28050966.384959999},-22550966.384959999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A953=1,PMF_1st=0),0,ROUND(IF(A953=1,AI953,AL952)*OFFSET(Input!$O$27,IF(A953=121,-1,0)+MIN(B953,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A953=1,PMF_1st=0),0,IF(SUM($K$5:$L953)-$AU952>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B952,B953),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C953-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B953,99),0,1,1))*VLOOKUP($B953,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[950,80,2,null,119,{"$f":"IF(A954=\"\",\"\",IF(A954=1,Age_Full_Month,IF(F953=11,0,F953+1)))","v":1},119,0,{"$f":"IF(A954=\"\",\"\",IF(AND(F954=11,G954=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H954-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C954-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B954,99),0,1,1)*K954,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*L954,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B954,0,1,1)*M954,FEE_rounding)","v":0},0,0,{"$f":"IF(C954>=1,ROUND(K954*OFFSET(Input!$U$27,B954,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B954=1,0,IF($C954>=1,ROUND(OFFSET(Input!$X$27,B954,0,1,1)*AL953,AV_rounding),0))","v":0},{"$f":"IF(B954=1,0,IF(C954=1,ROUND(OFFSET(Input!$W$27,B954,0,1,1)*AVERAGE($AI$5,$AL$5:$AL952),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),OFFSET(Input!$G$27,B954,0,1,1)-AE954,0)","v":0},{"$f":"IF(AND(C954=1,OFFSET(Input!$G$27,B954,0,1,1)>0),MIN(OFFSET(Input!$G$27,B954,0,1,1),AP953),0)","v":0},0,0,0,0,0,0,0,-28050966.384959999,-28223611.384959999,-28078456.9894468,-28078456.9894468,{"$f":"IF(A954=\"\",\"\",AL954-ROUND(AL954*OFFSET(Input!$S$27,$B954,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A954=\"\",\"\",ROUND(AP954*(1-OFFSET(Input!$T$27,MIN(B954,10),0,1,1)),2*FEE_rounding))","v":-28078456.9894468},-22578456.9894468,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A954=1,PMF_1st=0),0,ROUND(IF(A954=1,AI954,AL953)*OFFSET(Input!$O$27,IF(A954=121,-1,0)+MIN(B954,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A954=1,PMF_1st=0),0,IF(SUM($K$5:$L954)-$AU953>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B953,B954),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C954-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B954,99),0,1,1))*VLOOKUP($B954,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[951,80,3,null,119,{"$f":"IF(A955=\"\",\"\",IF(A955=1,Age_Full_Month,IF(F954=11,0,F954+1)))","v":2},119,0,{"$f":"IF(A955=\"\",\"\",IF(AND(F955=11,G955=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H955-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C955-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B955,99),0,1,1)*K955,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*L955,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B955,0,1,1)*M955,FEE_rounding)","v":0},0,0,{"$f":"IF(C955>=1,ROUND(K955*OFFSET(Input!$U$27,B955,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B955=1,0,IF($C955>=1,ROUND(OFFSET(Input!$X$27,B955,0,1,1)*AL954,AV_rounding),0))","v":0},{"$f":"IF(B955=1,0,IF(C955=1,ROUND(OFFSET(Input!$W$27,B955,0,1,1)*AVERAGE($AI$5,$AL$5:$AL953),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),OFFSET(Input!$G$27,B955,0,1,1)-AE955,0)","v":0},{"$f":"IF(AND(C955=1,OFFSET(Input!$G$27,B955,0,1,1)>0),MIN(OFFSET(Input!$G$27,B955,0,1,1),AP954),0)","v":0},0,0,0,0,0,0,0,-28078456.9894468,-28251101.9894468,-28105806.209401902,-28105806.209401902,{"$f":"IF(A955=\"\",\"\",AL955-ROUND(AL955*OFFSET(Input!$S$27,$B955,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A955=\"\",\"\",ROUND(AP955*(1-OFFSET(Input!$T$27,MIN(B955,10),0,1,1)),2*FEE_rounding))","v":-28105806.209401902},-22605806.209401902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A955=1,PMF_1st=0),0,ROUND(IF(A955=1,AI955,AL954)*OFFSET(Input!$O$27,IF(A955=121,-1,0)+MIN(B955,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A955=1,PMF_1st=0),0,IF(SUM($K$5:$L955)-$AU954>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B954,B955),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C955-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B955,99),0,1,1))*VLOOKUP($B955,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[952,80,4,null,119,{"$f":"IF(A956=\"\",\"\",IF(A956=1,Age_Full_Month,IF(F955=11,0,F955+1)))","v":3},119,0,{"$f":"IF(A956=\"\",\"\",IF(AND(F956=11,G956=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H956-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C956-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B956,99),0,1,1)*K956,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*L956,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B956,0,1,1)*M956,FEE_rounding)","v":0},0,0,{"$f":"IF(C956>=1,ROUND(K956*OFFSET(Input!$U$27,B956,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B956=1,0,IF($C956>=1,ROUND(OFFSET(Input!$X$27,B956,0,1,1)*AL955,AV_rounding),0))","v":0},{"$f":"IF(B956=1,0,IF(C956=1,ROUND(OFFSET(Input!$W$27,B956,0,1,1)*AVERAGE($AI$5,$AL$5:$AL954),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),OFFSET(Input!$G$27,B956,0,1,1)-AE956,0)","v":0},{"$f":"IF(AND(C956=1,OFFSET(Input!$G$27,B956,0,1,1)>0),MIN(OFFSET(Input!$G$27,B956,0,1,1),AP955),0)","v":0},0,0,0,0,0,0,0,-28105806.209401902,-28278451.209401902,-28133014.771967899,-28133014.771967899,{"$f":"IF(A956=\"\",\"\",AL956-ROUND(AL956*OFFSET(Input!$S$27,$B956,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A956=\"\",\"\",ROUND(AP956*(1-OFFSET(Input!$T$27,MIN(B956,10),0,1,1)),2*FEE_rounding))","v":-28133014.771967899},-22633014.771967899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A956=1,PMF_1st=0),0,ROUND(IF(A956=1,AI956,AL955)*OFFSET(Input!$O$27,IF(A956=121,-1,0)+MIN(B956,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A956=1,PMF_1st=0),0,IF(SUM($K$5:$L956)-$AU955>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B955,B956),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C956-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B956,99),0,1,1))*VLOOKUP($B956,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[953,80,5,null,119,{"$f":"IF(A957=\"\",\"\",IF(A957=1,Age_Full_Month,IF(F956=11,0,F956+1)))","v":4},119,0,{"$f":"IF(A957=\"\",\"\",IF(AND(F957=11,G957=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H957-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C957-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B957,99),0,1,1)*K957,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*L957,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B957,0,1,1)*M957,FEE_rounding)","v":0},0,0,{"$f":"IF(C957>=1,ROUND(K957*OFFSET(Input!$U$27,B957,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B957=1,0,IF($C957>=1,ROUND(OFFSET(Input!$X$27,B957,0,1,1)*AL956,AV_rounding),0))","v":0},{"$f":"IF(B957=1,0,IF(C957=1,ROUND(OFFSET(Input!$W$27,B957,0,1,1)*AVERAGE($AI$5,$AL$5:$AL955),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),OFFSET(Input!$G$27,B957,0,1,1)-AE957,0)","v":0},{"$f":"IF(AND(C957=1,OFFSET(Input!$G$27,B957,0,1,1)>0),MIN(OFFSET(Input!$G$27,B957,0,1,1),AP956),0)","v":0},0,0,0,0,0,0,0,-28133014.771967899,-28305659.771967899,-28160083.400547501,-28160083.400547501,{"$f":"IF(A957=\"\",\"\",AL957-ROUND(AL957*OFFSET(Input!$S$27,$B957,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A957=\"\",\"\",ROUND(AP957*(1-OFFSET(Input!$T$27,MIN(B957,10),0,1,1)),2*FEE_rounding))","v":-28160083.400547501},-22660083.400547501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A957=1,PMF_1st=0),0,ROUND(IF(A957=1,AI957,AL956)*OFFSET(Input!$O$27,IF(A957=121,-1,0)+MIN(B957,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A957=1,PMF_1st=0),0,IF(SUM($K$5:$L957)-$AU956>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B956,B957),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C957-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B957,99),0,1,1))*VLOOKUP($B957,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[954,80,6,null,119,{"$f":"IF(A958=\"\",\"\",IF(A958=1,Age_Full_Month,IF(F957=11,0,F957+1)))","v":5},119,0,{"$f":"IF(A958=\"\",\"\",IF(AND(F958=11,G958=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H958-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C958-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B958,99),0,1,1)*K958,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*L958,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B958,0,1,1)*M958,FEE_rounding)","v":0},0,0,{"$f":"IF(C958>=1,ROUND(K958*OFFSET(Input!$U$27,B958,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B958=1,0,IF($C958>=1,ROUND(OFFSET(Input!$X$27,B958,0,1,1)*AL957,AV_rounding),0))","v":0},{"$f":"IF(B958=1,0,IF(C958=1,ROUND(OFFSET(Input!$W$27,B958,0,1,1)*AVERAGE($AI$5,$AL$5:$AL956),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),OFFSET(Input!$G$27,B958,0,1,1)-AE958,0)","v":0},{"$f":"IF(AND(C958=1,OFFSET(Input!$G$27,B958,0,1,1)>0),MIN(OFFSET(Input!$G$27,B958,0,1,1),AP957),0)","v":0},0,0,0,0,0,0,0,-28160083.400547501,-28332728.400547501,-28187012.814822901,-28187012.814822901,{"$f":"IF(A958=\"\",\"\",AL958-ROUND(AL958*OFFSET(Input!$S$27,$B958,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A958=\"\",\"\",ROUND(AP958*(1-OFFSET(Input!$T$27,MIN(B958,10),0,1,1)),2*FEE_rounding))","v":-28187012.814822901},-22687012.814822901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A958=1,PMF_1st=0),0,ROUND(IF(A958=1,AI958,AL957)*OFFSET(Input!$O$27,IF(A958=121,-1,0)+MIN(B958,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A958=1,PMF_1st=0),0,IF(SUM($K$5:$L958)-$AU957>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B957,B958),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C958-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B958,99),0,1,1))*VLOOKUP($B958,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[955,80,7,null,119,{"$f":"IF(A959=\"\",\"\",IF(A959=1,Age_Full_Month,IF(F958=11,0,F958+1)))","v":6},119,0,{"$f":"IF(A959=\"\",\"\",IF(AND(F959=11,G959=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H959-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C959-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B959,99),0,1,1)*K959,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*L959,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B959,0,1,1)*M959,FEE_rounding)","v":0},0,0,{"$f":"IF(C959>=1,ROUND(K959*OFFSET(Input!$U$27,B959,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B959=1,0,IF($C959>=1,ROUND(OFFSET(Input!$X$27,B959,0,1,1)*AL958,AV_rounding),0))","v":0},{"$f":"IF(B959=1,0,IF(C959=1,ROUND(OFFSET(Input!$W$27,B959,0,1,1)*AVERAGE($AI$5,$AL$5:$AL957),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),OFFSET(Input!$G$27,B959,0,1,1)-AE959,0)","v":0},{"$f":"IF(AND(C959=1,OFFSET(Input!$G$27,B959,0,1,1)>0),MIN(OFFSET(Input!$G$27,B959,0,1,1),AP958),0)","v":0},0,0,0,0,0,0,0,-28187012.814822901,-28359657.814822901,-28213803.7307752,-28213803.7307752,{"$f":"IF(A959=\"\",\"\",AL959-ROUND(AL959*OFFSET(Input!$S$27,$B959,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A959=\"\",\"\",ROUND(AP959*(1-OFFSET(Input!$T$27,MIN(B959,10),0,1,1)),2*FEE_rounding))","v":-28213803.7307752},-22713803.7307752,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A959=1,PMF_1st=0),0,ROUND(IF(A959=1,AI959,AL958)*OFFSET(Input!$O$27,IF(A959=121,-1,0)+MIN(B959,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A959=1,PMF_1st=0),0,IF(SUM($K$5:$L959)-$AU958>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B958,B959),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C959-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B959,99),0,1,1))*VLOOKUP($B959,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[956,80,8,null,119,{"$f":"IF(A960=\"\",\"\",IF(A960=1,Age_Full_Month,IF(F959=11,0,F959+1)))","v":7},119,0,{"$f":"IF(A960=\"\",\"\",IF(AND(F960=11,G960=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H960-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C960-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B960,99),0,1,1)*K960,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*L960,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B960,0,1,1)*M960,FEE_rounding)","v":0},0,0,{"$f":"IF(C960>=1,ROUND(K960*OFFSET(Input!$U$27,B960,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B960=1,0,IF($C960>=1,ROUND(OFFSET(Input!$X$27,B960,0,1,1)*AL959,AV_rounding),0))","v":0},{"$f":"IF(B960=1,0,IF(C960=1,ROUND(OFFSET(Input!$W$27,B960,0,1,1)*AVERAGE($AI$5,$AL$5:$AL958),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),OFFSET(Input!$G$27,B960,0,1,1)-AE960,0)","v":0},{"$f":"IF(AND(C960=1,OFFSET(Input!$G$27,B960,0,1,1)>0),MIN(OFFSET(Input!$G$27,B960,0,1,1),AP959),0)","v":0},0,0,0,0,0,0,0,-28213803.7307752,-28386448.7307752,-28240456.860702898,-28240456.860702898,{"$f":"IF(A960=\"\",\"\",AL960-ROUND(AL960*OFFSET(Input!$S$27,$B960,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A960=\"\",\"\",ROUND(AP960*(1-OFFSET(Input!$T$27,MIN(B960,10),0,1,1)),2*FEE_rounding))","v":-28240456.860702898},-22740456.860702898,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A960=1,PMF_1st=0),0,ROUND(IF(A960=1,AI960,AL959)*OFFSET(Input!$O$27,IF(A960=121,-1,0)+MIN(B960,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A960=1,PMF_1st=0),0,IF(SUM($K$5:$L960)-$AU959>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B959,B960),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C960-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B960,99),0,1,1))*VLOOKUP($B960,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[957,80,9,null,119,{"$f":"IF(A961=\"\",\"\",IF(A961=1,Age_Full_Month,IF(F960=11,0,F960+1)))","v":8},119,0,{"$f":"IF(A961=\"\",\"\",IF(AND(F961=11,G961=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H961-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C961-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B961,99),0,1,1)*K961,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*L961,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B961,0,1,1)*M961,FEE_rounding)","v":0},0,0,{"$f":"IF(C961>=1,ROUND(K961*OFFSET(Input!$U$27,B961,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B961=1,0,IF($C961>=1,ROUND(OFFSET(Input!$X$27,B961,0,1,1)*AL960,AV_rounding),0))","v":0},{"$f":"IF(B961=1,0,IF(C961=1,ROUND(OFFSET(Input!$W$27,B961,0,1,1)*AVERAGE($AI$5,$AL$5:$AL959),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),OFFSET(Input!$G$27,B961,0,1,1)-AE961,0)","v":0},{"$f":"IF(AND(C961=1,OFFSET(Input!$G$27,B961,0,1,1)>0),MIN(OFFSET(Input!$G$27,B961,0,1,1),AP960),0)","v":0},0,0,0,0,0,0,0,-28240456.860702898,-28413101.860702898,-28266972.913241401,-28266972.913241401,{"$f":"IF(A961=\"\",\"\",AL961-ROUND(AL961*OFFSET(Input!$S$27,$B961,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A961=\"\",\"\",ROUND(AP961*(1-OFFSET(Input!$T$27,MIN(B961,10),0,1,1)),2*FEE_rounding))","v":-28266972.913241401},-22766972.913241401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A961=1,PMF_1st=0),0,ROUND(IF(A961=1,AI961,AL960)*OFFSET(Input!$O$27,IF(A961=121,-1,0)+MIN(B961,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A961=1,PMF_1st=0),0,IF(SUM($K$5:$L961)-$AU960>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B960,B961),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C961-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B961,99),0,1,1))*VLOOKUP($B961,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[958,80,10,null,119,{"$f":"IF(A962=\"\",\"\",IF(A962=1,Age_Full_Month,IF(F961=11,0,F961+1)))","v":9},119,0,{"$f":"IF(A962=\"\",\"\",IF(AND(F962=11,G962=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H962-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C962-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B962,99),0,1,1)*K962,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*L962,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B962,0,1,1)*M962,FEE_rounding)","v":0},0,0,{"$f":"IF(C962>=1,ROUND(K962*OFFSET(Input!$U$27,B962,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B962=1,0,IF($C962>=1,ROUND(OFFSET(Input!$X$27,B962,0,1,1)*AL961,AV_rounding),0))","v":0},{"$f":"IF(B962=1,0,IF(C962=1,ROUND(OFFSET(Input!$W$27,B962,0,1,1)*AVERAGE($AI$5,$AL$5:$AL960),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),OFFSET(Input!$G$27,B962,0,1,1)-AE962,0)","v":0},{"$f":"IF(AND(C962=1,OFFSET(Input!$G$27,B962,0,1,1)>0),MIN(OFFSET(Input!$G$27,B962,0,1,1),AP961),0)","v":0},0,0,0,0,0,0,0,-28266972.913241401,-28439617.913241401,-28293352.593381502,-28293352.593381502,{"$f":"IF(A962=\"\",\"\",AL962-ROUND(AL962*OFFSET(Input!$S$27,$B962,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A962=\"\",\"\",ROUND(AP962*(1-OFFSET(Input!$T$27,MIN(B962,10),0,1,1)),2*FEE_rounding))","v":-28293352.593381502},-22793352.593381502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A962=1,PMF_1st=0),0,ROUND(IF(A962=1,AI962,AL961)*OFFSET(Input!$O$27,IF(A962=121,-1,0)+MIN(B962,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A962=1,PMF_1st=0),0,IF(SUM($K$5:$L962)-$AU961>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B961,B962),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C962-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B962,99),0,1,1))*VLOOKUP($B962,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[959,80,11,null,119,{"$f":"IF(A963=\"\",\"\",IF(A963=1,Age_Full_Month,IF(F962=11,0,F962+1)))","v":10},119,0,{"$f":"IF(A963=\"\",\"\",IF(AND(F963=11,G963=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H963-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C963-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B963,99),0,1,1)*K963,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*L963,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B963,0,1,1)*M963,FEE_rounding)","v":0},0,0,{"$f":"IF(C963>=1,ROUND(K963*OFFSET(Input!$U$27,B963,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B963=1,0,IF($C963>=1,ROUND(OFFSET(Input!$X$27,B963,0,1,1)*AL962,AV_rounding),0))","v":0},{"$f":"IF(B963=1,0,IF(C963=1,ROUND(OFFSET(Input!$W$27,B963,0,1,1)*AVERAGE($AI$5,$AL$5:$AL961),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),OFFSET(Input!$G$27,B963,0,1,1)-AE963,0)","v":0},{"$f":"IF(AND(C963=1,OFFSET(Input!$G$27,B963,0,1,1)>0),MIN(OFFSET(Input!$G$27,B963,0,1,1),AP962),0)","v":0},0,0,0,0,0,0,0,-28293352.593381502,-28465997.593381502,-28319596.602488101,-28319596.602488101,{"$f":"IF(A963=\"\",\"\",AL963-ROUND(AL963*OFFSET(Input!$S$27,$B963,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A963=\"\",\"\",ROUND(AP963*(1-OFFSET(Input!$T$27,MIN(B963,10),0,1,1)),2*FEE_rounding))","v":-28319596.602488101},-22819596.602488101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A963=1,PMF_1st=0),0,ROUND(IF(A963=1,AI963,AL962)*OFFSET(Input!$O$27,IF(A963=121,-1,0)+MIN(B963,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A963=1,PMF_1st=0),0,IF(SUM($K$5:$L963)-$AU962>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B962,B963),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C963-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B963,99),0,1,1))*VLOOKUP($B963,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[960,80,12,null,119,{"$f":"IF(A964=\"\",\"\",IF(A964=1,Age_Full_Month,IF(F963=11,0,F963+1)))","v":11},119,0,{"$f":"IF(A964=\"\",\"\",IF(AND(F964=11,G964=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H964-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C964-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B964,99),0,1,1)*K964,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*L964,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B964,0,1,1)*M964,FEE_rounding)","v":0},0,0,{"$f":"IF(C964>=1,ROUND(K964*OFFSET(Input!$U$27,B964,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B964=1,0,IF($C964>=1,ROUND(OFFSET(Input!$X$27,B964,0,1,1)*AL963,AV_rounding),0))","v":0},{"$f":"IF(B964=1,0,IF(C964=1,ROUND(OFFSET(Input!$W$27,B964,0,1,1)*AVERAGE($AI$5,$AL$5:$AL962),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),OFFSET(Input!$G$27,B964,0,1,1)-AE964,0)","v":0},{"$f":"IF(AND(C964=1,OFFSET(Input!$G$27,B964,0,1,1)>0),MIN(OFFSET(Input!$G$27,B964,0,1,1),AP963),0)","v":0},0,0,0,0,0,0,0,-28319596.602488101,-28492241.602488101,-28345705.638319101,-28345705.638319101,{"$f":"IF(A964=\"\",\"\",AL964-ROUND(AL964*OFFSET(Input!$S$27,$B964,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A964=\"\",\"\",ROUND(AP964*(1-OFFSET(Input!$T$27,MIN(B964,10),0,1,1)),2*FEE_rounding))","v":-28345705.638319101},-22845705.638319101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A964=1,PMF_1st=0),0,ROUND(IF(A964=1,AI964,AL963)*OFFSET(Input!$O$27,IF(A964=121,-1,0)+MIN(B964,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A964=1,PMF_1st=0),0,IF(SUM($K$5:$L964)-$AU963>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B963,B964),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C964-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B964,99),0,1,1))*VLOOKUP($B964,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[961,81,1,null,{"$f":"IF($A965=\"\",\"\",Age_Insured+B965-1)","v":120},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Month,IF(F964=11,0,F964+1)))","v":0},{"$f":"IF(A965=\"\",\"\",IF(A965=1,Age_Full_Year,IF(F964=11,G964+1,G964)))","v":120},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),DAY(EOMONTH((SignYY+INT(A965/12)+1911)&\"/\"&(IF(MOD(SignMM+A965-1,12)=0,12,MOD(SignMM+A965-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A965=\"\",\"\",IF(AND(F965=11,G965=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H965-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B965-1>=BPP,\"\",IF(AS964>0,1,0))","v":""},{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,IF(($BJ965+$AL964+$AP964+$AW965)/($BJ965+$AL964+$AP964)>$BK965,VLOOKUP($B965,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K965=0,0,IF(MOD(C965-1,12/Prem_Freq)=0,VLOOKUP(B965,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C965=1,VLOOKUP(B965,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C965-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B965,99),0,1,1)*K965,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*L965,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B965,0,1,1)*M965,FEE_rounding)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,K965-N965))","v":0},{"$f":"IF(A966=\"\",\"\",IF(K965=\"*****\",\"*****\",L965-O965+M965-P965))","v":0},{"$f":"IF(C965>=1,ROUND(K965*OFFSET(Input!$U$27,B965,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B965=1,0,IF($C965>=1,ROUND(OFFSET(Input!$X$27,B965,0,1,1)*AL964,AV_rounding),0))","v":0},{"$f":"IF(B965=1,0,IF(C965=1,ROUND(OFFSET(Input!$W$27,B965,0,1,1)*AVERAGE($AI$5,$AL$5:$AL963),AV_rounding),0))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,BA965,AI965))","v":0},{"$f":"IF(E965=\"\",\"\",IF(SUM(AI965,-V965)>BB965,BB965,SUM(AI965,-V965)))","v":0},{"$f":"IF(E965=\"\",\"\",IF(AI965>BA965+BB965,0,BA965-AI965))","v":172645},0,0,{"$f":"IF(E965=\" \",\" \",IF(Z965<BI964+BC965+BE965+BD965*0+BF965,BI964+BC965+BE965+BD965*0+BF965-BI964-Z965,0))","v":0},0,0,{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),OFFSET(Input!$G$27,B965,0,1,1)-AE965,0)","v":0},{"$f":"IF(AND(C965=1,OFFSET(Input!$G$27,B965,0,1,1)>0),MIN(OFFSET(Input!$G$27,B965,0,1,1),AP964),0)","v":0},{"$f":"IF(A966=\"\",\"\",AF964+AD965+AE965)","v":0},0,0,{"$f":"IF(A965=\"\",\"\",AL964+Q965+R965*0+IF(A965=1,0,SUM(S965:U965)))","v":0},{"$f":"IF(A965=\"\",\"\",AI965-V965-W965-Z965-AD965)","v":0},{"$f":"ROUND((AJ965-AB965)*(1+IRR_3)^(1/12)+IF(A965=1,S965,0),AV_rounding)","v":0},{"$f":"ROUND(AK965-AG965,AV_rounding)","v":0},-28345705.638319101,-28518350.638319101,{"$f":"ROUND((AN965-AC965)*(1+IRR_3)^(1/12),AV_rounding)","v":-28371680.395043802},{"$f":"ROUND(AO965-AH965,AV_rounding)","v":-28371680.395043802},{"$f":"IF(A965=\"\",\"\",AL965-ROUND(AL965*OFFSET(Input!$S$27,$B965,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A965=\"\",\"\",ROUND(AP965*(1-OFFSET(Input!$T$27,MIN(B965,10),0,1,1)),2*FEE_rounding))","v":-28371680.395043802},-22871680.395043802,0,{"$f":"IF(A966=\"\",\"\",AU964+AD965+AE965)","v":0},{"$f":"IF(A965=\"\",\"\",IF(K965=\"*****\",0,Q965+R965))","v":0},5500000,5500000,{"$f":"IF(A965=1,K965,MAX(AY964+K965-AD964-AE964,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ965/100000*VLOOKUP(Age_Insured+B965-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I965>0,I965/H965,1),2*FEE_rounding)*IF(G966>14,1,0)*IF(AND(I965=0,H965>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A965=1,PMF_1st=0),0,ROUND(IF(A965=1,AI965,AL964)*OFFSET(Input!$O$27,IF(A965=121,-1,0)+MIN(B965,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A965=1,PMF_1st=0),0,IF(SUM($K$5:$L965)-$AU964>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B964,B965),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C965-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B965,99),0,1,1))*VLOOKUP($B965,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A965+1","v":962},{"$f":"IF($A966=\"\",\"\",INT((A966-1)/12)+1)","v":81},{"$f":"IF($A966=\"\",\"\",MOD((A966-1),12)+1)","v":2},null,120,{"$f":"IF(A966=\"\",\"\",IF(A966=1,Age_Full_Month,IF(F965=11,0,F965+1)))","v":1},120,0,{"$f":"IF(A966=\"\",\"\",IF(AND(F966=11,G966=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H966-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C966-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B966,99),0,1,1)*K966,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*L966,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B966,0,1,1)*M966,FEE_rounding)","v":0},0,0,{"$f":"IF(C966>=1,ROUND(K966*OFFSET(Input!$U$27,B966,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B966=1,0,IF($C966>=1,ROUND(OFFSET(Input!$X$27,B966,0,1,1)*AL965,AV_rounding),0))","v":0},{"$f":"IF(B966=1,0,IF(C966=1,ROUND(OFFSET(Input!$W$27,B966,0,1,1)*AVERAGE($AI$5,$AL$5:$AL964),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q966+R966","v":0},{"$f":"IF(E966=\" \",\" \",IF(AI966+AM966-V966>BI965+BC966+BD966+BF966+BE966,BI965+BC966+BD966+BF966+BE966,MAX(AI966+AM966-V966,0)))","v":0},0,{"$f":"BG966","v":0},0,{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),OFFSET(Input!$G$27,B966,0,1,1)-AE966,0)","v":0},{"$f":"IF(AND(C966=1,OFFSET(Input!$G$27,B966,0,1,1)>0),MIN(OFFSET(Input!$G$27,B966,0,1,1),AP965),0)","v":0},0,0,0,0,0,0,0,{"$f":"R966+AO965","v":-28371680.395043802},{"$f":"AM966-X966-AA966-AE966","v":-28544325.395043802},-28397521.563261401,-28397521.563261401,{"$f":"IF(A966=\"\",\"\",AL966-ROUND(AL966*OFFSET(Input!$S$27,$B966,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A966=\"\",\"\",ROUND(AP966*(1-OFFSET(Input!$T$27,MIN(B966,10),0,1,1)),2*FEE_rounding))","v":-28397521.563261401},{"$f":"AW966+AL966+AP966","v":-22897521.563261401},0,0,0,{"$f":"AW965","v":5500000},{"$f":"AW966+AI966","v":5500000},3000000,{"$f":"IF(A966=\"\",\"\",AW966)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A966=1,PMF_1st=0),0,ROUND(IF(A966=1,AI966,AL965)*OFFSET(Input!$O$27,IF(A966=121,-1,0)+MIN(B966,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A966=1,PMF_1st=0),0,IF(SUM($K$5:$L966)-$AU965>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B965,B966),21),0,1,1)))","v":0},null,null,{"$f":"BI965+BC966+BD966+BE966+BF966-Z966-AA966","v":0},{"$f":"IF(MOD($C966-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B966,99),0,1,1))*VLOOKUP($B966,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E966<=30,1.9,IF($E966<=40,1.6,IF($E966<=50,1.4,IF($E966<=60,1.2,IF($E966<=70,1.1,IF($E966<=90,1.02,1))))))","v":1}]
[963,81,3,null,120,{"$f":"IF(A967=\"\",\"\",IF(A967=1,Age_Full_Month,IF(F966=11,0,F966+1)))","v":2},120,0,{"$f":"IF(A967=\"\",\"\",IF(AND(F967=11,G967=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H967-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C967-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B967,99),0,1,1)*K967,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*L967,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B967,0,1,1)*M967,FEE_rounding)","v":0},0,0,{"$f":"IF(C967>=1,ROUND(K967*OFFSET(Input!$U$27,B967,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B967=1,0,IF($C967>=1,ROUND(OFFSET(Input!$X$27,B967,0,1,1)*AL966,AV_rounding),0))","v":0},{"$f":"IF(B967=1,0,IF(C967=1,ROUND(OFFSET(Input!$W$27,B967,0,1,1)*AVERAGE($AI$5,$AL$5:$AL965),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),OFFSET(Input!$G$27,B967,0,1,1)-AE967,0)","v":0},{"$f":"IF(AND(C967=1,OFFSET(Input!$G$27,B967,0,1,1)>0),MIN(OFFSET(Input!$G$27,B967,0,1,1),AP966),0)","v":0},0,0,0,0,0,0,0,-28397521.563261401,-28570166.563261401,-28423229.830019198,-28423229.830019198,{"$f":"IF(A967=\"\",\"\",AL967-ROUND(AL967*OFFSET(Input!$S$27,$B967,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A967=\"\",\"\",ROUND(AP967*(1-OFFSET(Input!$T$27,MIN(B967,10),0,1,1)),2*FEE_rounding))","v":-28423229.830019198},-22923229.830019198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A967=1,PMF_1st=0),0,ROUND(IF(A967=1,AI967,AL966)*OFFSET(Input!$O$27,IF(A967=121,-1,0)+MIN(B967,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A967=1,PMF_1st=0),0,IF(SUM($K$5:$L967)-$AU966>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B966,B967),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C967-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B967,99),0,1,1))*VLOOKUP($B967,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[964,81,4,null,120,{"$f":"IF(A968=\"\",\"\",IF(A968=1,Age_Full_Month,IF(F967=11,0,F967+1)))","v":3},120,0,{"$f":"IF(A968=\"\",\"\",IF(AND(F968=11,G968=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H968-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C968-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B968,99),0,1,1)*K968,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*L968,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B968,0,1,1)*M968,FEE_rounding)","v":0},0,0,{"$f":"IF(C968>=1,ROUND(K968*OFFSET(Input!$U$27,B968,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B968=1,0,IF($C968>=1,ROUND(OFFSET(Input!$X$27,B968,0,1,1)*AL967,AV_rounding),0))","v":0},{"$f":"IF(B968=1,0,IF(C968=1,ROUND(OFFSET(Input!$W$27,B968,0,1,1)*AVERAGE($AI$5,$AL$5:$AL966),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),OFFSET(Input!$G$27,B968,0,1,1)-AE968,0)","v":0},{"$f":"IF(AND(C968=1,OFFSET(Input!$G$27,B968,0,1,1)>0),MIN(OFFSET(Input!$G$27,B968,0,1,1),AP967),0)","v":0},0,0,0,0,0,0,0,-28423229.830019198,-28595874.830019198,-28448805.8788312,-28448805.8788312,{"$f":"IF(A968=\"\",\"\",AL968-ROUND(AL968*OFFSET(Input!$S$27,$B968,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A968=\"\",\"\",ROUND(AP968*(1-OFFSET(Input!$T$27,MIN(B968,10),0,1,1)),2*FEE_rounding))","v":-28448805.8788312},-22948805.8788312,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A968=1,PMF_1st=0),0,ROUND(IF(A968=1,AI968,AL967)*OFFSET(Input!$O$27,IF(A968=121,-1,0)+MIN(B968,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A968=1,PMF_1st=0),0,IF(SUM($K$5:$L968)-$AU967>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B967,B968),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C968-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B968,99),0,1,1))*VLOOKUP($B968,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[965,81,5,null,120,{"$f":"IF(A969=\"\",\"\",IF(A969=1,Age_Full_Month,IF(F968=11,0,F968+1)))","v":4},120,0,{"$f":"IF(A969=\"\",\"\",IF(AND(F969=11,G969=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H969-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C969-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B969,99),0,1,1)*K969,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*L969,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B969,0,1,1)*M969,FEE_rounding)","v":0},0,0,{"$f":"IF(C969>=1,ROUND(K969*OFFSET(Input!$U$27,B969,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B969=1,0,IF($C969>=1,ROUND(OFFSET(Input!$X$27,B969,0,1,1)*AL968,AV_rounding),0))","v":0},{"$f":"IF(B969=1,0,IF(C969=1,ROUND(OFFSET(Input!$W$27,B969,0,1,1)*AVERAGE($AI$5,$AL$5:$AL967),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),OFFSET(Input!$G$27,B969,0,1,1)-AE969,0)","v":0},{"$f":"IF(AND(C969=1,OFFSET(Input!$G$27,B969,0,1,1)>0),MIN(OFFSET(Input!$G$27,B969,0,1,1),AP968),0)","v":0},0,0,0,0,0,0,0,-28448805.8788312,-28621450.8788312,-28474250.389695998,-28474250.389695998,{"$f":"IF(A969=\"\",\"\",AL969-ROUND(AL969*OFFSET(Input!$S$27,$B969,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A969=\"\",\"\",ROUND(AP969*(1-OFFSET(Input!$T$27,MIN(B969,10),0,1,1)),2*FEE_rounding))","v":-28474250.389695998},-22974250.389695998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A969=1,PMF_1st=0),0,ROUND(IF(A969=1,AI969,AL968)*OFFSET(Input!$O$27,IF(A969=121,-1,0)+MIN(B969,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A969=1,PMF_1st=0),0,IF(SUM($K$5:$L969)-$AU968>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B968,B969),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C969-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B969,99),0,1,1))*VLOOKUP($B969,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[966,81,6,null,120,{"$f":"IF(A970=\"\",\"\",IF(A970=1,Age_Full_Month,IF(F969=11,0,F969+1)))","v":5},120,0,{"$f":"IF(A970=\"\",\"\",IF(AND(F970=11,G970=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H970-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C970-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B970,99),0,1,1)*K970,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*L970,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B970,0,1,1)*M970,FEE_rounding)","v":0},0,0,{"$f":"IF(C970>=1,ROUND(K970*OFFSET(Input!$U$27,B970,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B970=1,0,IF($C970>=1,ROUND(OFFSET(Input!$X$27,B970,0,1,1)*AL969,AV_rounding),0))","v":0},{"$f":"IF(B970=1,0,IF(C970=1,ROUND(OFFSET(Input!$W$27,B970,0,1,1)*AVERAGE($AI$5,$AL$5:$AL968),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),OFFSET(Input!$G$27,B970,0,1,1)-AE970,0)","v":0},{"$f":"IF(AND(C970=1,OFFSET(Input!$G$27,B970,0,1,1)>0),MIN(OFFSET(Input!$G$27,B970,0,1,1),AP969),0)","v":0},0,0,0,0,0,0,0,-28474250.389695998,-28646895.389695998,-28499564.0391149,-28499564.0391149,{"$f":"IF(A970=\"\",\"\",AL970-ROUND(AL970*OFFSET(Input!$S$27,$B970,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A970=\"\",\"\",ROUND(AP970*(1-OFFSET(Input!$T$27,MIN(B970,10),0,1,1)),2*FEE_rounding))","v":-28499564.0391149},-22999564.0391149,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A970=1,PMF_1st=0),0,ROUND(IF(A970=1,AI970,AL969)*OFFSET(Input!$O$27,IF(A970=121,-1,0)+MIN(B970,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A970=1,PMF_1st=0),0,IF(SUM($K$5:$L970)-$AU969>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B969,B970),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C970-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B970,99),0,1,1))*VLOOKUP($B970,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[967,81,7,null,120,{"$f":"IF(A971=\"\",\"\",IF(A971=1,Age_Full_Month,IF(F970=11,0,F970+1)))","v":6},120,0,{"$f":"IF(A971=\"\",\"\",IF(AND(F971=11,G971=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H971-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C971-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B971,99),0,1,1)*K971,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*L971,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B971,0,1,1)*M971,FEE_rounding)","v":0},0,0,{"$f":"IF(C971>=1,ROUND(K971*OFFSET(Input!$U$27,B971,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B971=1,0,IF($C971>=1,ROUND(OFFSET(Input!$X$27,B971,0,1,1)*AL970,AV_rounding),0))","v":0},{"$f":"IF(B971=1,0,IF(C971=1,ROUND(OFFSET(Input!$W$27,B971,0,1,1)*AVERAGE($AI$5,$AL$5:$AL969),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),OFFSET(Input!$G$27,B971,0,1,1)-AE971,0)","v":0},{"$f":"IF(AND(C971=1,OFFSET(Input!$G$27,B971,0,1,1)>0),MIN(OFFSET(Input!$G$27,B971,0,1,1),AP970),0)","v":0},0,0,0,0,0,0,0,-28499564.0391149,-28672209.0391149,-28524747.50011,-28524747.50011,{"$f":"IF(A971=\"\",\"\",AL971-ROUND(AL971*OFFSET(Input!$S$27,$B971,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A971=\"\",\"\",ROUND(AP971*(1-OFFSET(Input!$T$27,MIN(B971,10),0,1,1)),2*FEE_rounding))","v":-28524747.50011},-23024747.50011,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A971=1,PMF_1st=0),0,ROUND(IF(A971=1,AI971,AL970)*OFFSET(Input!$O$27,IF(A971=121,-1,0)+MIN(B971,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A971=1,PMF_1st=0),0,IF(SUM($K$5:$L971)-$AU970>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B970,B971),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C971-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B971,99),0,1,1))*VLOOKUP($B971,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[968,81,8,null,120,{"$f":"IF(A972=\"\",\"\",IF(A972=1,Age_Full_Month,IF(F971=11,0,F971+1)))","v":7},120,0,{"$f":"IF(A972=\"\",\"\",IF(AND(F972=11,G972=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H972-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C972-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B972,99),0,1,1)*K972,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*L972,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B972,0,1,1)*M972,FEE_rounding)","v":0},0,0,{"$f":"IF(C972>=1,ROUND(K972*OFFSET(Input!$U$27,B972,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B972=1,0,IF($C972>=1,ROUND(OFFSET(Input!$X$27,B972,0,1,1)*AL971,AV_rounding),0))","v":0},{"$f":"IF(B972=1,0,IF(C972=1,ROUND(OFFSET(Input!$W$27,B972,0,1,1)*AVERAGE($AI$5,$AL$5:$AL970),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),OFFSET(Input!$G$27,B972,0,1,1)-AE972,0)","v":0},{"$f":"IF(AND(C972=1,OFFSET(Input!$G$27,B972,0,1,1)>0),MIN(OFFSET(Input!$G$27,B972,0,1,1),AP971),0)","v":0},0,0,0,0,0,0,0,-28524747.50011,-28697392.50011,-28549801.442242101,-28549801.442242101,{"$f":"IF(A972=\"\",\"\",AL972-ROUND(AL972*OFFSET(Input!$S$27,$B972,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A972=\"\",\"\",ROUND(AP972*(1-OFFSET(Input!$T$27,MIN(B972,10),0,1,1)),2*FEE_rounding))","v":-28549801.442242101},-23049801.442242101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A972=1,PMF_1st=0),0,ROUND(IF(A972=1,AI972,AL971)*OFFSET(Input!$O$27,IF(A972=121,-1,0)+MIN(B972,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A972=1,PMF_1st=0),0,IF(SUM($K$5:$L972)-$AU971>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B971,B972),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C972-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B972,99),0,1,1))*VLOOKUP($B972,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[969,81,9,null,120,{"$f":"IF(A973=\"\",\"\",IF(A973=1,Age_Full_Month,IF(F972=11,0,F972+1)))","v":8},120,0,{"$f":"IF(A973=\"\",\"\",IF(AND(F973=11,G973=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H973-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C973-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B973,99),0,1,1)*K973,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*L973,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B973,0,1,1)*M973,FEE_rounding)","v":0},0,0,{"$f":"IF(C973>=1,ROUND(K973*OFFSET(Input!$U$27,B973,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B973=1,0,IF($C973>=1,ROUND(OFFSET(Input!$X$27,B973,0,1,1)*AL972,AV_rounding),0))","v":0},{"$f":"IF(B973=1,0,IF(C973=1,ROUND(OFFSET(Input!$W$27,B973,0,1,1)*AVERAGE($AI$5,$AL$5:$AL971),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),OFFSET(Input!$G$27,B973,0,1,1)-AE973,0)","v":0},{"$f":"IF(AND(C973=1,OFFSET(Input!$G$27,B973,0,1,1)>0),MIN(OFFSET(Input!$G$27,B973,0,1,1),AP972),0)","v":0},0,0,0,0,0,0,0,-28549801.442242101,-28722446.442242101,-28574726.5316283,-28574726.5316283,{"$f":"IF(A973=\"\",\"\",AL973-ROUND(AL973*OFFSET(Input!$S$27,$B973,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A973=\"\",\"\",ROUND(AP973*(1-OFFSET(Input!$T$27,MIN(B973,10),0,1,1)),2*FEE_rounding))","v":-28574726.5316283},-23074726.5316283,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A973=1,PMF_1st=0),0,ROUND(IF(A973=1,AI973,AL972)*OFFSET(Input!$O$27,IF(A973=121,-1,0)+MIN(B973,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A973=1,PMF_1st=0),0,IF(SUM($K$5:$L973)-$AU972>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B972,B973),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C973-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B973,99),0,1,1))*VLOOKUP($B973,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[970,81,10,null,120,{"$f":"IF(A974=\"\",\"\",IF(A974=1,Age_Full_Month,IF(F973=11,0,F973+1)))","v":9},120,0,{"$f":"IF(A974=\"\",\"\",IF(AND(F974=11,G974=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H974-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C974-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B974,99),0,1,1)*K974,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*L974,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B974,0,1,1)*M974,FEE_rounding)","v":0},0,0,{"$f":"IF(C974>=1,ROUND(K974*OFFSET(Input!$U$27,B974,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B974=1,0,IF($C974>=1,ROUND(OFFSET(Input!$X$27,B974,0,1,1)*AL973,AV_rounding),0))","v":0},{"$f":"IF(B974=1,0,IF(C974=1,ROUND(OFFSET(Input!$W$27,B974,0,1,1)*AVERAGE($AI$5,$AL$5:$AL972),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),OFFSET(Input!$G$27,B974,0,1,1)-AE974,0)","v":0},{"$f":"IF(AND(C974=1,OFFSET(Input!$G$27,B974,0,1,1)>0),MIN(OFFSET(Input!$G$27,B974,0,1,1),AP973),0)","v":0},0,0,0,0,0,0,0,-28574726.5316283,-28747371.5316283,-28599523.43096,-28599523.43096,{"$f":"IF(A974=\"\",\"\",AL974-ROUND(AL974*OFFSET(Input!$S$27,$B974,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A974=\"\",\"\",ROUND(AP974*(1-OFFSET(Input!$T$27,MIN(B974,10),0,1,1)),2*FEE_rounding))","v":-28599523.43096},-23099523.43096,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A974=1,PMF_1st=0),0,ROUND(IF(A974=1,AI974,AL973)*OFFSET(Input!$O$27,IF(A974=121,-1,0)+MIN(B974,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A974=1,PMF_1st=0),0,IF(SUM($K$5:$L974)-$AU973>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B973,B974),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C974-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B974,99),0,1,1))*VLOOKUP($B974,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[971,81,11,null,120,{"$f":"IF(A975=\"\",\"\",IF(A975=1,Age_Full_Month,IF(F974=11,0,F974+1)))","v":10},120,0,{"$f":"IF(A975=\"\",\"\",IF(AND(F975=11,G975=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H975-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C975-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B975,99),0,1,1)*K975,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*L975,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B975,0,1,1)*M975,FEE_rounding)","v":0},0,0,{"$f":"IF(C975>=1,ROUND(K975*OFFSET(Input!$U$27,B975,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B975=1,0,IF($C975>=1,ROUND(OFFSET(Input!$X$27,B975,0,1,1)*AL974,AV_rounding),0))","v":0},{"$f":"IF(B975=1,0,IF(C975=1,ROUND(OFFSET(Input!$W$27,B975,0,1,1)*AVERAGE($AI$5,$AL$5:$AL973),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),OFFSET(Input!$G$27,B975,0,1,1)-AE975,0)","v":0},{"$f":"IF(AND(C975=1,OFFSET(Input!$G$27,B975,0,1,1)>0),MIN(OFFSET(Input!$G$27,B975,0,1,1),AP974),0)","v":0},0,0,0,0,0,0,0,-28599523.43096,-28772168.43096,-28624192.799520198,-28624192.799520198,{"$f":"IF(A975=\"\",\"\",AL975-ROUND(AL975*OFFSET(Input!$S$27,$B975,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A975=\"\",\"\",ROUND(AP975*(1-OFFSET(Input!$T$27,MIN(B975,10),0,1,1)),2*FEE_rounding))","v":-28624192.799520198},-23124192.799520198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A975=1,PMF_1st=0),0,ROUND(IF(A975=1,AI975,AL974)*OFFSET(Input!$O$27,IF(A975=121,-1,0)+MIN(B975,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A975=1,PMF_1st=0),0,IF(SUM($K$5:$L975)-$AU974>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B974,B975),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C975-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B975,99),0,1,1))*VLOOKUP($B975,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[972,81,12,null,120,{"$f":"IF(A976=\"\",\"\",IF(A976=1,Age_Full_Month,IF(F975=11,0,F975+1)))","v":11},120,0,{"$f":"IF(A976=\"\",\"\",IF(AND(F976=11,G976=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H976-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C976-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B976,99),0,1,1)*K976,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*L976,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B976,0,1,1)*M976,FEE_rounding)","v":0},0,0,{"$f":"IF(C976>=1,ROUND(K976*OFFSET(Input!$U$27,B976,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B976=1,0,IF($C976>=1,ROUND(OFFSET(Input!$X$27,B976,0,1,1)*AL975,AV_rounding),0))","v":0},{"$f":"IF(B976=1,0,IF(C976=1,ROUND(OFFSET(Input!$W$27,B976,0,1,1)*AVERAGE($AI$5,$AL$5:$AL974),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),OFFSET(Input!$G$27,B976,0,1,1)-AE976,0)","v":0},{"$f":"IF(AND(C976=1,OFFSET(Input!$G$27,B976,0,1,1)>0),MIN(OFFSET(Input!$G$27,B976,0,1,1),AP975),0)","v":0},0,0,0,0,0,0,0,-28624192.799520198,-28796837.799520198,-28648735.293201301,-28648735.293201301,{"$f":"IF(A976=\"\",\"\",AL976-ROUND(AL976*OFFSET(Input!$S$27,$B976,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A976=\"\",\"\",ROUND(AP976*(1-OFFSET(Input!$T$27,MIN(B976,10),0,1,1)),2*FEE_rounding))","v":-28648735.293201301},-23148735.293201301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A976=1,PMF_1st=0),0,ROUND(IF(A976=1,AI976,AL975)*OFFSET(Input!$O$27,IF(A976=121,-1,0)+MIN(B976,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A976=1,PMF_1st=0),0,IF(SUM($K$5:$L976)-$AU975>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B975,B976),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C976-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B976,99),0,1,1))*VLOOKUP($B976,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[973,82,1,null,121,{"$f":"IF(A977=\"\",\"\",IF(A977=1,Age_Full_Month,IF(F976=11,0,F976+1)))","v":0},121,0,{"$f":"IF(A977=\"\",\"\",IF(AND(F977=11,G977=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H977-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C977-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B977,99),0,1,1)*K977,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*L977,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B977,0,1,1)*M977,FEE_rounding)","v":0},0,0,{"$f":"IF(C977>=1,ROUND(K977*OFFSET(Input!$U$27,B977,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B977=1,0,IF($C977>=1,ROUND(OFFSET(Input!$X$27,B977,0,1,1)*AL976,AV_rounding),0))","v":0},{"$f":"IF(B977=1,0,IF(C977=1,ROUND(OFFSET(Input!$W$27,B977,0,1,1)*AVERAGE($AI$5,$AL$5:$AL975),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),OFFSET(Input!$G$27,B977,0,1,1)-AE977,0)","v":0},{"$f":"IF(AND(C977=1,OFFSET(Input!$G$27,B977,0,1,1)>0),MIN(OFFSET(Input!$G$27,B977,0,1,1),AP976),0)","v":0},0,0,0,0,0,0,0,-28648735.293201301,-28821380.293201301,-28673151.564522501,-28673151.564522501,{"$f":"IF(A977=\"\",\"\",AL977-ROUND(AL977*OFFSET(Input!$S$27,$B977,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A977=\"\",\"\",ROUND(AP977*(1-OFFSET(Input!$T$27,MIN(B977,10),0,1,1)),2*FEE_rounding))","v":-28673151.564522501},-23173151.564522501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A977=1,PMF_1st=0),0,ROUND(IF(A977=1,AI977,AL976)*OFFSET(Input!$O$27,IF(A977=121,-1,0)+MIN(B977,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A977=1,PMF_1st=0),0,IF(SUM($K$5:$L977)-$AU976>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B976,B977),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C977-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B977,99),0,1,1))*VLOOKUP($B977,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[974,82,2,null,121,{"$f":"IF(A978=\"\",\"\",IF(A978=1,Age_Full_Month,IF(F977=11,0,F977+1)))","v":1},121,0,{"$f":"IF(A978=\"\",\"\",IF(AND(F978=11,G978=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H978-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C978-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B978,99),0,1,1)*K978,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*L978,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B978,0,1,1)*M978,FEE_rounding)","v":0},0,0,{"$f":"IF(C978>=1,ROUND(K978*OFFSET(Input!$U$27,B978,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B978=1,0,IF($C978>=1,ROUND(OFFSET(Input!$X$27,B978,0,1,1)*AL977,AV_rounding),0))","v":0},{"$f":"IF(B978=1,0,IF(C978=1,ROUND(OFFSET(Input!$W$27,B978,0,1,1)*AVERAGE($AI$5,$AL$5:$AL976),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),OFFSET(Input!$G$27,B978,0,1,1)-AE978,0)","v":0},{"$f":"IF(AND(C978=1,OFFSET(Input!$G$27,B978,0,1,1)>0),MIN(OFFSET(Input!$G$27,B978,0,1,1),AP977),0)","v":0},0,0,0,0,0,0,0,-28673151.564522501,-28845796.564522501,-28697442.262646999,-28697442.262646999,{"$f":"IF(A978=\"\",\"\",AL978-ROUND(AL978*OFFSET(Input!$S$27,$B978,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A978=\"\",\"\",ROUND(AP978*(1-OFFSET(Input!$T$27,MIN(B978,10),0,1,1)),2*FEE_rounding))","v":-28697442.262646999},-23197442.262646999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A978=1,PMF_1st=0),0,ROUND(IF(A978=1,AI978,AL977)*OFFSET(Input!$O$27,IF(A978=121,-1,0)+MIN(B978,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A978=1,PMF_1st=0),0,IF(SUM($K$5:$L978)-$AU977>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B977,B978),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C978-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B978,99),0,1,1))*VLOOKUP($B978,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[975,82,3,null,121,{"$f":"IF(A979=\"\",\"\",IF(A979=1,Age_Full_Month,IF(F978=11,0,F978+1)))","v":2},121,0,{"$f":"IF(A979=\"\",\"\",IF(AND(F979=11,G979=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H979-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C979-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B979,99),0,1,1)*K979,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*L979,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B979,0,1,1)*M979,FEE_rounding)","v":0},0,0,{"$f":"IF(C979>=1,ROUND(K979*OFFSET(Input!$U$27,B979,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B979=1,0,IF($C979>=1,ROUND(OFFSET(Input!$X$27,B979,0,1,1)*AL978,AV_rounding),0))","v":0},{"$f":"IF(B979=1,0,IF(C979=1,ROUND(OFFSET(Input!$W$27,B979,0,1,1)*AVERAGE($AI$5,$AL$5:$AL977),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),OFFSET(Input!$G$27,B979,0,1,1)-AE979,0)","v":0},{"$f":"IF(AND(C979=1,OFFSET(Input!$G$27,B979,0,1,1)>0),MIN(OFFSET(Input!$G$27,B979,0,1,1),AP978),0)","v":0},0,0,0,0,0,0,0,-28697442.262646999,-28870087.262646999,-28721608.033399399,-28721608.033399399,{"$f":"IF(A979=\"\",\"\",AL979-ROUND(AL979*OFFSET(Input!$S$27,$B979,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A979=\"\",\"\",ROUND(AP979*(1-OFFSET(Input!$T$27,MIN(B979,10),0,1,1)),2*FEE_rounding))","v":-28721608.033399399},-23221608.033399399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A979=1,PMF_1st=0),0,ROUND(IF(A979=1,AI979,AL978)*OFFSET(Input!$O$27,IF(A979=121,-1,0)+MIN(B979,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A979=1,PMF_1st=0),0,IF(SUM($K$5:$L979)-$AU978>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B978,B979),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C979-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B979,99),0,1,1))*VLOOKUP($B979,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[976,82,4,null,121,{"$f":"IF(A980=\"\",\"\",IF(A980=1,Age_Full_Month,IF(F979=11,0,F979+1)))","v":3},121,0,{"$f":"IF(A980=\"\",\"\",IF(AND(F980=11,G980=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H980-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C980-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B980,99),0,1,1)*K980,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*L980,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B980,0,1,1)*M980,FEE_rounding)","v":0},0,0,{"$f":"IF(C980>=1,ROUND(K980*OFFSET(Input!$U$27,B980,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B980=1,0,IF($C980>=1,ROUND(OFFSET(Input!$X$27,B980,0,1,1)*AL979,AV_rounding),0))","v":0},{"$f":"IF(B980=1,0,IF(C980=1,ROUND(OFFSET(Input!$W$27,B980,0,1,1)*AVERAGE($AI$5,$AL$5:$AL978),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),OFFSET(Input!$G$27,B980,0,1,1)-AE980,0)","v":0},{"$f":"IF(AND(C980=1,OFFSET(Input!$G$27,B980,0,1,1)>0),MIN(OFFSET(Input!$G$27,B980,0,1,1),AP979),0)","v":0},0,0,0,0,0,0,0,-28721608.033399399,-28894253.033399399,-28745649.519282699,-28745649.519282699,{"$f":"IF(A980=\"\",\"\",AL980-ROUND(AL980*OFFSET(Input!$S$27,$B980,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A980=\"\",\"\",ROUND(AP980*(1-OFFSET(Input!$T$27,MIN(B980,10),0,1,1)),2*FEE_rounding))","v":-28745649.519282699},-23245649.519282699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A980=1,PMF_1st=0),0,ROUND(IF(A980=1,AI980,AL979)*OFFSET(Input!$O$27,IF(A980=121,-1,0)+MIN(B980,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A980=1,PMF_1st=0),0,IF(SUM($K$5:$L980)-$AU979>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B979,B980),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C980-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B980,99),0,1,1))*VLOOKUP($B980,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[977,82,5,null,121,{"$f":"IF(A981=\"\",\"\",IF(A981=1,Age_Full_Month,IF(F980=11,0,F980+1)))","v":4},121,0,{"$f":"IF(A981=\"\",\"\",IF(AND(F981=11,G981=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H981-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C981-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B981,99),0,1,1)*K981,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*L981,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B981,0,1,1)*M981,FEE_rounding)","v":0},0,0,{"$f":"IF(C981>=1,ROUND(K981*OFFSET(Input!$U$27,B981,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B981=1,0,IF($C981>=1,ROUND(OFFSET(Input!$X$27,B981,0,1,1)*AL980,AV_rounding),0))","v":0},{"$f":"IF(B981=1,0,IF(C981=1,ROUND(OFFSET(Input!$W$27,B981,0,1,1)*AVERAGE($AI$5,$AL$5:$AL979),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),OFFSET(Input!$G$27,B981,0,1,1)-AE981,0)","v":0},{"$f":"IF(AND(C981=1,OFFSET(Input!$G$27,B981,0,1,1)>0),MIN(OFFSET(Input!$G$27,B981,0,1,1),AP980),0)","v":0},0,0,0,0,0,0,0,-28745649.519282699,-28918294.519282699,-28769567.359495599,-28769567.359495599,{"$f":"IF(A981=\"\",\"\",AL981-ROUND(AL981*OFFSET(Input!$S$27,$B981,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A981=\"\",\"\",ROUND(AP981*(1-OFFSET(Input!$T$27,MIN(B981,10),0,1,1)),2*FEE_rounding))","v":-28769567.359495599},-23269567.359495599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A981=1,PMF_1st=0),0,ROUND(IF(A981=1,AI981,AL980)*OFFSET(Input!$O$27,IF(A981=121,-1,0)+MIN(B981,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A981=1,PMF_1st=0),0,IF(SUM($K$5:$L981)-$AU980>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B980,B981),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C981-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B981,99),0,1,1))*VLOOKUP($B981,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[978,82,6,null,121,{"$f":"IF(A982=\"\",\"\",IF(A982=1,Age_Full_Month,IF(F981=11,0,F981+1)))","v":5},121,0,{"$f":"IF(A982=\"\",\"\",IF(AND(F982=11,G982=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H982-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C982-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B982,99),0,1,1)*K982,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*L982,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B982,0,1,1)*M982,FEE_rounding)","v":0},0,0,{"$f":"IF(C982>=1,ROUND(K982*OFFSET(Input!$U$27,B982,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B982=1,0,IF($C982>=1,ROUND(OFFSET(Input!$X$27,B982,0,1,1)*AL981,AV_rounding),0))","v":0},{"$f":"IF(B982=1,0,IF(C982=1,ROUND(OFFSET(Input!$W$27,B982,0,1,1)*AVERAGE($AI$5,$AL$5:$AL980),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),OFFSET(Input!$G$27,B982,0,1,1)-AE982,0)","v":0},{"$f":"IF(AND(C982=1,OFFSET(Input!$G$27,B982,0,1,1)>0),MIN(OFFSET(Input!$G$27,B982,0,1,1),AP981),0)","v":0},0,0,0,0,0,0,0,-28769567.359495599,-28942212.359495599,-28793362.189949401,-28793362.189949401,{"$f":"IF(A982=\"\",\"\",AL982-ROUND(AL982*OFFSET(Input!$S$27,$B982,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A982=\"\",\"\",ROUND(AP982*(1-OFFSET(Input!$T$27,MIN(B982,10),0,1,1)),2*FEE_rounding))","v":-28793362.189949401},-23293362.189949401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A982=1,PMF_1st=0),0,ROUND(IF(A982=1,AI982,AL981)*OFFSET(Input!$O$27,IF(A982=121,-1,0)+MIN(B982,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A982=1,PMF_1st=0),0,IF(SUM($K$5:$L982)-$AU981>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B981,B982),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C982-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B982,99),0,1,1))*VLOOKUP($B982,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[979,82,7,null,121,{"$f":"IF(A983=\"\",\"\",IF(A983=1,Age_Full_Month,IF(F982=11,0,F982+1)))","v":6},121,0,{"$f":"IF(A983=\"\",\"\",IF(AND(F983=11,G983=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H983-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C983-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B983,99),0,1,1)*K983,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*L983,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B983,0,1,1)*M983,FEE_rounding)","v":0},0,0,{"$f":"IF(C983>=1,ROUND(K983*OFFSET(Input!$U$27,B983,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B983=1,0,IF($C983>=1,ROUND(OFFSET(Input!$X$27,B983,0,1,1)*AL982,AV_rounding),0))","v":0},{"$f":"IF(B983=1,0,IF(C983=1,ROUND(OFFSET(Input!$W$27,B983,0,1,1)*AVERAGE($AI$5,$AL$5:$AL981),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),OFFSET(Input!$G$27,B983,0,1,1)-AE983,0)","v":0},{"$f":"IF(AND(C983=1,OFFSET(Input!$G$27,B983,0,1,1)>0),MIN(OFFSET(Input!$G$27,B983,0,1,1),AP982),0)","v":0},0,0,0,0,0,0,0,-28793362.189949401,-28966007.189949401,-28817034.643284801,-28817034.643284801,{"$f":"IF(A983=\"\",\"\",AL983-ROUND(AL983*OFFSET(Input!$S$27,$B983,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A983=\"\",\"\",ROUND(AP983*(1-OFFSET(Input!$T$27,MIN(B983,10),0,1,1)),2*FEE_rounding))","v":-28817034.643284801},-23317034.643284801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A983=1,PMF_1st=0),0,ROUND(IF(A983=1,AI983,AL982)*OFFSET(Input!$O$27,IF(A983=121,-1,0)+MIN(B983,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A983=1,PMF_1st=0),0,IF(SUM($K$5:$L983)-$AU982>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B982,B983),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C983-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B983,99),0,1,1))*VLOOKUP($B983,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[980,82,8,null,121,{"$f":"IF(A984=\"\",\"\",IF(A984=1,Age_Full_Month,IF(F983=11,0,F983+1)))","v":7},121,0,{"$f":"IF(A984=\"\",\"\",IF(AND(F984=11,G984=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H984-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C984-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B984,99),0,1,1)*K984,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*L984,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B984,0,1,1)*M984,FEE_rounding)","v":0},0,0,{"$f":"IF(C984>=1,ROUND(K984*OFFSET(Input!$U$27,B984,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B984=1,0,IF($C984>=1,ROUND(OFFSET(Input!$X$27,B984,0,1,1)*AL983,AV_rounding),0))","v":0},{"$f":"IF(B984=1,0,IF(C984=1,ROUND(OFFSET(Input!$W$27,B984,0,1,1)*AVERAGE($AI$5,$AL$5:$AL982),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),OFFSET(Input!$G$27,B984,0,1,1)-AE984,0)","v":0},{"$f":"IF(AND(C984=1,OFFSET(Input!$G$27,B984,0,1,1)>0),MIN(OFFSET(Input!$G$27,B984,0,1,1),AP983),0)","v":0},0,0,0,0,0,0,0,-28817034.643284801,-28989679.643284801,-28840585.348889001,-28840585.348889001,{"$f":"IF(A984=\"\",\"\",AL984-ROUND(AL984*OFFSET(Input!$S$27,$B984,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A984=\"\",\"\",ROUND(AP984*(1-OFFSET(Input!$T$27,MIN(B984,10),0,1,1)),2*FEE_rounding))","v":-28840585.348889001},-23340585.348889001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A984=1,PMF_1st=0),0,ROUND(IF(A984=1,AI984,AL983)*OFFSET(Input!$O$27,IF(A984=121,-1,0)+MIN(B984,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A984=1,PMF_1st=0),0,IF(SUM($K$5:$L984)-$AU983>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B983,B984),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C984-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B984,99),0,1,1))*VLOOKUP($B984,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[981,82,9,null,121,{"$f":"IF(A985=\"\",\"\",IF(A985=1,Age_Full_Month,IF(F984=11,0,F984+1)))","v":8},121,0,{"$f":"IF(A985=\"\",\"\",IF(AND(F985=11,G985=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H985-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C985-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B985,99),0,1,1)*K985,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*L985,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B985,0,1,1)*M985,FEE_rounding)","v":0},0,0,{"$f":"IF(C985>=1,ROUND(K985*OFFSET(Input!$U$27,B985,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B985=1,0,IF($C985>=1,ROUND(OFFSET(Input!$X$27,B985,0,1,1)*AL984,AV_rounding),0))","v":0},{"$f":"IF(B985=1,0,IF(C985=1,ROUND(OFFSET(Input!$W$27,B985,0,1,1)*AVERAGE($AI$5,$AL$5:$AL983),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),OFFSET(Input!$G$27,B985,0,1,1)-AE985,0)","v":0},{"$f":"IF(AND(C985=1,OFFSET(Input!$G$27,B985,0,1,1)>0),MIN(OFFSET(Input!$G$27,B985,0,1,1),AP984),0)","v":0},0,0,0,0,0,0,0,-28840585.348889001,-29013230.348889001,-28864014.932912,-28864014.932912,{"$f":"IF(A985=\"\",\"\",AL985-ROUND(AL985*OFFSET(Input!$S$27,$B985,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A985=\"\",\"\",ROUND(AP985*(1-OFFSET(Input!$T$27,MIN(B985,10),0,1,1)),2*FEE_rounding))","v":-28864014.932912},-23364014.932912,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A985=1,PMF_1st=0),0,ROUND(IF(A985=1,AI985,AL984)*OFFSET(Input!$O$27,IF(A985=121,-1,0)+MIN(B985,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A985=1,PMF_1st=0),0,IF(SUM($K$5:$L985)-$AU984>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B984,B985),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C985-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B985,99),0,1,1))*VLOOKUP($B985,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[982,82,10,null,121,{"$f":"IF(A986=\"\",\"\",IF(A986=1,Age_Full_Month,IF(F985=11,0,F985+1)))","v":9},121,0,{"$f":"IF(A986=\"\",\"\",IF(AND(F986=11,G986=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H986-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C986-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B986,99),0,1,1)*K986,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*L986,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B986,0,1,1)*M986,FEE_rounding)","v":0},0,0,{"$f":"IF(C986>=1,ROUND(K986*OFFSET(Input!$U$27,B986,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B986=1,0,IF($C986>=1,ROUND(OFFSET(Input!$X$27,B986,0,1,1)*AL985,AV_rounding),0))","v":0},{"$f":"IF(B986=1,0,IF(C986=1,ROUND(OFFSET(Input!$W$27,B986,0,1,1)*AVERAGE($AI$5,$AL$5:$AL984),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),OFFSET(Input!$G$27,B986,0,1,1)-AE986,0)","v":0},{"$f":"IF(AND(C986=1,OFFSET(Input!$G$27,B986,0,1,1)>0),MIN(OFFSET(Input!$G$27,B986,0,1,1),AP985),0)","v":0},0,0,0,0,0,0,0,-28864014.932912,-29036659.932912,-28887324.018283799,-28887324.018283799,{"$f":"IF(A986=\"\",\"\",AL986-ROUND(AL986*OFFSET(Input!$S$27,$B986,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A986=\"\",\"\",ROUND(AP986*(1-OFFSET(Input!$T$27,MIN(B986,10),0,1,1)),2*FEE_rounding))","v":-28887324.018283799},-23387324.018283799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A986=1,PMF_1st=0),0,ROUND(IF(A986=1,AI986,AL985)*OFFSET(Input!$O$27,IF(A986=121,-1,0)+MIN(B986,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A986=1,PMF_1st=0),0,IF(SUM($K$5:$L986)-$AU985>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B985,B986),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C986-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B986,99),0,1,1))*VLOOKUP($B986,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[983,82,11,null,121,{"$f":"IF(A987=\"\",\"\",IF(A987=1,Age_Full_Month,IF(F986=11,0,F986+1)))","v":10},121,0,{"$f":"IF(A987=\"\",\"\",IF(AND(F987=11,G987=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H987-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C987-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B987,99),0,1,1)*K987,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*L987,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B987,0,1,1)*M987,FEE_rounding)","v":0},0,0,{"$f":"IF(C987>=1,ROUND(K987*OFFSET(Input!$U$27,B987,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B987=1,0,IF($C987>=1,ROUND(OFFSET(Input!$X$27,B987,0,1,1)*AL986,AV_rounding),0))","v":0},{"$f":"IF(B987=1,0,IF(C987=1,ROUND(OFFSET(Input!$W$27,B987,0,1,1)*AVERAGE($AI$5,$AL$5:$AL985),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),OFFSET(Input!$G$27,B987,0,1,1)-AE987,0)","v":0},{"$f":"IF(AND(C987=1,OFFSET(Input!$G$27,B987,0,1,1)>0),MIN(OFFSET(Input!$G$27,B987,0,1,1),AP986),0)","v":0},0,0,0,0,0,0,0,-28887324.018283799,-29059969.018283799,-28910513.224730399,-28910513.224730399,{"$f":"IF(A987=\"\",\"\",AL987-ROUND(AL987*OFFSET(Input!$S$27,$B987,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A987=\"\",\"\",ROUND(AP987*(1-OFFSET(Input!$T$27,MIN(B987,10),0,1,1)),2*FEE_rounding))","v":-28910513.224730399},-23410513.224730399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A987=1,PMF_1st=0),0,ROUND(IF(A987=1,AI987,AL986)*OFFSET(Input!$O$27,IF(A987=121,-1,0)+MIN(B987,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A987=1,PMF_1st=0),0,IF(SUM($K$5:$L987)-$AU986>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B986,B987),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C987-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B987,99),0,1,1))*VLOOKUP($B987,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[984,82,12,null,121,{"$f":"IF(A988=\"\",\"\",IF(A988=1,Age_Full_Month,IF(F987=11,0,F987+1)))","v":11},121,0,{"$f":"IF(A988=\"\",\"\",IF(AND(F988=11,G988=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H988-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C988-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B988,99),0,1,1)*K988,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*L988,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B988,0,1,1)*M988,FEE_rounding)","v":0},0,0,{"$f":"IF(C988>=1,ROUND(K988*OFFSET(Input!$U$27,B988,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B988=1,0,IF($C988>=1,ROUND(OFFSET(Input!$X$27,B988,0,1,1)*AL987,AV_rounding),0))","v":0},{"$f":"IF(B988=1,0,IF(C988=1,ROUND(OFFSET(Input!$W$27,B988,0,1,1)*AVERAGE($AI$5,$AL$5:$AL986),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),OFFSET(Input!$G$27,B988,0,1,1)-AE988,0)","v":0},{"$f":"IF(AND(C988=1,OFFSET(Input!$G$27,B988,0,1,1)>0),MIN(OFFSET(Input!$G$27,B988,0,1,1),AP987),0)","v":0},0,0,0,0,0,0,0,-28910513.224730399,-29083158.224730399,-28933583.168790702,-28933583.168790702,{"$f":"IF(A988=\"\",\"\",AL988-ROUND(AL988*OFFSET(Input!$S$27,$B988,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A988=\"\",\"\",ROUND(AP988*(1-OFFSET(Input!$T$27,MIN(B988,10),0,1,1)),2*FEE_rounding))","v":-28933583.168790702},-23433583.168790702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A988=1,PMF_1st=0),0,ROUND(IF(A988=1,AI988,AL987)*OFFSET(Input!$O$27,IF(A988=121,-1,0)+MIN(B988,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A988=1,PMF_1st=0),0,IF(SUM($K$5:$L988)-$AU987>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B987,B988),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C988-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B988,99),0,1,1))*VLOOKUP($B988,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[985,83,1,null,122,{"$f":"IF(A989=\"\",\"\",IF(A989=1,Age_Full_Month,IF(F988=11,0,F988+1)))","v":0},122,0,{"$f":"IF(A989=\"\",\"\",IF(AND(F989=11,G989=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H989-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C989-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B989,99),0,1,1)*K989,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*L989,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B989,0,1,1)*M989,FEE_rounding)","v":0},0,0,{"$f":"IF(C989>=1,ROUND(K989*OFFSET(Input!$U$27,B989,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B989=1,0,IF($C989>=1,ROUND(OFFSET(Input!$X$27,B989,0,1,1)*AL988,AV_rounding),0))","v":0},{"$f":"IF(B989=1,0,IF(C989=1,ROUND(OFFSET(Input!$W$27,B989,0,1,1)*AVERAGE($AI$5,$AL$5:$AL987),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),OFFSET(Input!$G$27,B989,0,1,1)-AE989,0)","v":0},{"$f":"IF(AND(C989=1,OFFSET(Input!$G$27,B989,0,1,1)>0),MIN(OFFSET(Input!$G$27,B989,0,1,1),AP988),0)","v":0},0,0,0,0,0,0,0,-28933583.168790702,-29106228.168790702,-28956534.463832598,-28956534.463832598,{"$f":"IF(A989=\"\",\"\",AL989-ROUND(AL989*OFFSET(Input!$S$27,$B989,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A989=\"\",\"\",ROUND(AP989*(1-OFFSET(Input!$T$27,MIN(B989,10),0,1,1)),2*FEE_rounding))","v":-28956534.463832598},-23456534.463832598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A989=1,PMF_1st=0),0,ROUND(IF(A989=1,AI989,AL988)*OFFSET(Input!$O$27,IF(A989=121,-1,0)+MIN(B989,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A989=1,PMF_1st=0),0,IF(SUM($K$5:$L989)-$AU988>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B988,B989),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C989-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B989,99),0,1,1))*VLOOKUP($B989,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[986,83,2,null,122,{"$f":"IF(A990=\"\",\"\",IF(A990=1,Age_Full_Month,IF(F989=11,0,F989+1)))","v":1},122,0,{"$f":"IF(A990=\"\",\"\",IF(AND(F990=11,G990=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H990-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C990-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B990,99),0,1,1)*K990,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*L990,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B990,0,1,1)*M990,FEE_rounding)","v":0},0,0,{"$f":"IF(C990>=1,ROUND(K990*OFFSET(Input!$U$27,B990,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B990=1,0,IF($C990>=1,ROUND(OFFSET(Input!$X$27,B990,0,1,1)*AL989,AV_rounding),0))","v":0},{"$f":"IF(B990=1,0,IF(C990=1,ROUND(OFFSET(Input!$W$27,B990,0,1,1)*AVERAGE($AI$5,$AL$5:$AL988),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),OFFSET(Input!$G$27,B990,0,1,1)-AE990,0)","v":0},{"$f":"IF(AND(C990=1,OFFSET(Input!$G$27,B990,0,1,1)>0),MIN(OFFSET(Input!$G$27,B990,0,1,1),AP989),0)","v":0},0,0,0,0,0,0,0,-28956534.463832598,-29129179.463832598,-28979367.720069598,-28979367.720069598,{"$f":"IF(A990=\"\",\"\",AL990-ROUND(AL990*OFFSET(Input!$S$27,$B990,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A990=\"\",\"\",ROUND(AP990*(1-OFFSET(Input!$T$27,MIN(B990,10),0,1,1)),2*FEE_rounding))","v":-28979367.720069598},-23479367.720069598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A990=1,PMF_1st=0),0,ROUND(IF(A990=1,AI990,AL989)*OFFSET(Input!$O$27,IF(A990=121,-1,0)+MIN(B990,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A990=1,PMF_1st=0),0,IF(SUM($K$5:$L990)-$AU989>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B989,B990),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C990-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B990,99),0,1,1))*VLOOKUP($B990,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[987,83,3,null,122,{"$f":"IF(A991=\"\",\"\",IF(A991=1,Age_Full_Month,IF(F990=11,0,F990+1)))","v":2},122,0,{"$f":"IF(A991=\"\",\"\",IF(AND(F991=11,G991=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H991-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C991-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B991,99),0,1,1)*K991,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*L991,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B991,0,1,1)*M991,FEE_rounding)","v":0},0,0,{"$f":"IF(C991>=1,ROUND(K991*OFFSET(Input!$U$27,B991,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B991=1,0,IF($C991>=1,ROUND(OFFSET(Input!$X$27,B991,0,1,1)*AL990,AV_rounding),0))","v":0},{"$f":"IF(B991=1,0,IF(C991=1,ROUND(OFFSET(Input!$W$27,B991,0,1,1)*AVERAGE($AI$5,$AL$5:$AL989),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),OFFSET(Input!$G$27,B991,0,1,1)-AE991,0)","v":0},{"$f":"IF(AND(C991=1,OFFSET(Input!$G$27,B991,0,1,1)>0),MIN(OFFSET(Input!$G$27,B991,0,1,1),AP990),0)","v":0},0,0,0,0,0,0,0,-28979367.720069598,-29152012.720069598,-29002083.544576801,-29002083.544576801,{"$f":"IF(A991=\"\",\"\",AL991-ROUND(AL991*OFFSET(Input!$S$27,$B991,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A991=\"\",\"\",ROUND(AP991*(1-OFFSET(Input!$T$27,MIN(B991,10),0,1,1)),2*FEE_rounding))","v":-29002083.544576801},-23502083.544576801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A991=1,PMF_1st=0),0,ROUND(IF(A991=1,AI991,AL990)*OFFSET(Input!$O$27,IF(A991=121,-1,0)+MIN(B991,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A991=1,PMF_1st=0),0,IF(SUM($K$5:$L991)-$AU990>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B990,B991),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C991-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B991,99),0,1,1))*VLOOKUP($B991,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[988,83,4,null,122,{"$f":"IF(A992=\"\",\"\",IF(A992=1,Age_Full_Month,IF(F991=11,0,F991+1)))","v":3},122,0,{"$f":"IF(A992=\"\",\"\",IF(AND(F992=11,G992=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H992-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C992-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B992,99),0,1,1)*K992,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*L992,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B992,0,1,1)*M992,FEE_rounding)","v":0},0,0,{"$f":"IF(C992>=1,ROUND(K992*OFFSET(Input!$U$27,B992,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B992=1,0,IF($C992>=1,ROUND(OFFSET(Input!$X$27,B992,0,1,1)*AL991,AV_rounding),0))","v":0},{"$f":"IF(B992=1,0,IF(C992=1,ROUND(OFFSET(Input!$W$27,B992,0,1,1)*AVERAGE($AI$5,$AL$5:$AL990),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),OFFSET(Input!$G$27,B992,0,1,1)-AE992,0)","v":0},{"$f":"IF(AND(C992=1,OFFSET(Input!$G$27,B992,0,1,1)>0),MIN(OFFSET(Input!$G$27,B992,0,1,1),AP991),0)","v":0},0,0,0,0,0,0,0,-29002083.544576801,-29174728.544576801,-29024682.541307099,-29024682.541307099,{"$f":"IF(A992=\"\",\"\",AL992-ROUND(AL992*OFFSET(Input!$S$27,$B992,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A992=\"\",\"\",ROUND(AP992*(1-OFFSET(Input!$T$27,MIN(B992,10),0,1,1)),2*FEE_rounding))","v":-29024682.541307099},-23524682.541307099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A992=1,PMF_1st=0),0,ROUND(IF(A992=1,AI992,AL991)*OFFSET(Input!$O$27,IF(A992=121,-1,0)+MIN(B992,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A992=1,PMF_1st=0),0,IF(SUM($K$5:$L992)-$AU991>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B991,B992),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C992-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B992,99),0,1,1))*VLOOKUP($B992,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[989,83,5,null,122,{"$f":"IF(A993=\"\",\"\",IF(A993=1,Age_Full_Month,IF(F992=11,0,F992+1)))","v":4},122,0,{"$f":"IF(A993=\"\",\"\",IF(AND(F993=11,G993=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H993-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C993-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B993,99),0,1,1)*K993,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*L993,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B993,0,1,1)*M993,FEE_rounding)","v":0},0,0,{"$f":"IF(C993>=1,ROUND(K993*OFFSET(Input!$U$27,B993,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B993=1,0,IF($C993>=1,ROUND(OFFSET(Input!$X$27,B993,0,1,1)*AL992,AV_rounding),0))","v":0},{"$f":"IF(B993=1,0,IF(C993=1,ROUND(OFFSET(Input!$W$27,B993,0,1,1)*AVERAGE($AI$5,$AL$5:$AL991),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),OFFSET(Input!$G$27,B993,0,1,1)-AE993,0)","v":0},{"$f":"IF(AND(C993=1,OFFSET(Input!$G$27,B993,0,1,1)>0),MIN(OFFSET(Input!$G$27,B993,0,1,1),AP992),0)","v":0},0,0,0,0,0,0,0,-29024682.541307099,-29197327.541307099,-29047165.3111072,-29047165.3111072,{"$f":"IF(A993=\"\",\"\",AL993-ROUND(AL993*OFFSET(Input!$S$27,$B993,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A993=\"\",\"\",ROUND(AP993*(1-OFFSET(Input!$T$27,MIN(B993,10),0,1,1)),2*FEE_rounding))","v":-29047165.3111072},-23547165.3111072,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A993=1,PMF_1st=0),0,ROUND(IF(A993=1,AI993,AL992)*OFFSET(Input!$O$27,IF(A993=121,-1,0)+MIN(B993,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A993=1,PMF_1st=0),0,IF(SUM($K$5:$L993)-$AU992>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B992,B993),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C993-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B993,99),0,1,1))*VLOOKUP($B993,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[990,83,6,null,122,{"$f":"IF(A994=\"\",\"\",IF(A994=1,Age_Full_Month,IF(F993=11,0,F993+1)))","v":5},122,0,{"$f":"IF(A994=\"\",\"\",IF(AND(F994=11,G994=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H994-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C994-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B994,99),0,1,1)*K994,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*L994,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B994,0,1,1)*M994,FEE_rounding)","v":0},0,0,{"$f":"IF(C994>=1,ROUND(K994*OFFSET(Input!$U$27,B994,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B994=1,0,IF($C994>=1,ROUND(OFFSET(Input!$X$27,B994,0,1,1)*AL993,AV_rounding),0))","v":0},{"$f":"IF(B994=1,0,IF(C994=1,ROUND(OFFSET(Input!$W$27,B994,0,1,1)*AVERAGE($AI$5,$AL$5:$AL992),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),OFFSET(Input!$G$27,B994,0,1,1)-AE994,0)","v":0},{"$f":"IF(AND(C994=1,OFFSET(Input!$G$27,B994,0,1,1)>0),MIN(OFFSET(Input!$G$27,B994,0,1,1),AP993),0)","v":0},0,0,0,0,0,0,0,-29047165.3111072,-29219810.3111072,-29069532.451733701,-29069532.451733701,{"$f":"IF(A994=\"\",\"\",AL994-ROUND(AL994*OFFSET(Input!$S$27,$B994,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A994=\"\",\"\",ROUND(AP994*(1-OFFSET(Input!$T$27,MIN(B994,10),0,1,1)),2*FEE_rounding))","v":-29069532.451733701},-23569532.451733701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A994=1,PMF_1st=0),0,ROUND(IF(A994=1,AI994,AL993)*OFFSET(Input!$O$27,IF(A994=121,-1,0)+MIN(B994,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A994=1,PMF_1st=0),0,IF(SUM($K$5:$L994)-$AU993>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B993,B994),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C994-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B994,99),0,1,1))*VLOOKUP($B994,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[991,83,7,null,122,{"$f":"IF(A995=\"\",\"\",IF(A995=1,Age_Full_Month,IF(F994=11,0,F994+1)))","v":6},122,0,{"$f":"IF(A995=\"\",\"\",IF(AND(F995=11,G995=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H995-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C995-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B995,99),0,1,1)*K995,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*L995,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B995,0,1,1)*M995,FEE_rounding)","v":0},0,0,{"$f":"IF(C995>=1,ROUND(K995*OFFSET(Input!$U$27,B995,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B995=1,0,IF($C995>=1,ROUND(OFFSET(Input!$X$27,B995,0,1,1)*AL994,AV_rounding),0))","v":0},{"$f":"IF(B995=1,0,IF(C995=1,ROUND(OFFSET(Input!$W$27,B995,0,1,1)*AVERAGE($AI$5,$AL$5:$AL993),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),OFFSET(Input!$G$27,B995,0,1,1)-AE995,0)","v":0},{"$f":"IF(AND(C995=1,OFFSET(Input!$G$27,B995,0,1,1)>0),MIN(OFFSET(Input!$G$27,B995,0,1,1),AP994),0)","v":0},0,0,0,0,0,0,0,-29069532.451733701,-29242177.451733701,-29091784.557868998,-29091784.557868998,{"$f":"IF(A995=\"\",\"\",AL995-ROUND(AL995*OFFSET(Input!$S$27,$B995,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A995=\"\",\"\",ROUND(AP995*(1-OFFSET(Input!$T$27,MIN(B995,10),0,1,1)),2*FEE_rounding))","v":-29091784.557868998},-23591784.557868998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A995=1,PMF_1st=0),0,ROUND(IF(A995=1,AI995,AL994)*OFFSET(Input!$O$27,IF(A995=121,-1,0)+MIN(B995,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A995=1,PMF_1st=0),0,IF(SUM($K$5:$L995)-$AU994>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B994,B995),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C995-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B995,99),0,1,1))*VLOOKUP($B995,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[992,83,8,null,122,{"$f":"IF(A996=\"\",\"\",IF(A996=1,Age_Full_Month,IF(F995=11,0,F995+1)))","v":7},122,0,{"$f":"IF(A996=\"\",\"\",IF(AND(F996=11,G996=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H996-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C996-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B996,99),0,1,1)*K996,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*L996,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B996,0,1,1)*M996,FEE_rounding)","v":0},0,0,{"$f":"IF(C996>=1,ROUND(K996*OFFSET(Input!$U$27,B996,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B996=1,0,IF($C996>=1,ROUND(OFFSET(Input!$X$27,B996,0,1,1)*AL995,AV_rounding),0))","v":0},{"$f":"IF(B996=1,0,IF(C996=1,ROUND(OFFSET(Input!$W$27,B996,0,1,1)*AVERAGE($AI$5,$AL$5:$AL994),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),OFFSET(Input!$G$27,B996,0,1,1)-AE996,0)","v":0},{"$f":"IF(AND(C996=1,OFFSET(Input!$G$27,B996,0,1,1)>0),MIN(OFFSET(Input!$G$27,B996,0,1,1),AP995),0)","v":0},0,0,0,0,0,0,0,-29091784.557868998,-29264429.557868998,-29113922.221136902,-29113922.221136902,{"$f":"IF(A996=\"\",\"\",AL996-ROUND(AL996*OFFSET(Input!$S$27,$B996,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A996=\"\",\"\",ROUND(AP996*(1-OFFSET(Input!$T$27,MIN(B996,10),0,1,1)),2*FEE_rounding))","v":-29113922.221136902},-23613922.221136902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A996=1,PMF_1st=0),0,ROUND(IF(A996=1,AI996,AL995)*OFFSET(Input!$O$27,IF(A996=121,-1,0)+MIN(B996,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A996=1,PMF_1st=0),0,IF(SUM($K$5:$L996)-$AU995>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B995,B996),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C996-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B996,99),0,1,1))*VLOOKUP($B996,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[993,83,9,null,122,{"$f":"IF(A997=\"\",\"\",IF(A997=1,Age_Full_Month,IF(F996=11,0,F996+1)))","v":8},122,0,{"$f":"IF(A997=\"\",\"\",IF(AND(F997=11,G997=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H997-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C997-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B997,99),0,1,1)*K997,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*L997,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B997,0,1,1)*M997,FEE_rounding)","v":0},0,0,{"$f":"IF(C997>=1,ROUND(K997*OFFSET(Input!$U$27,B997,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B997=1,0,IF($C997>=1,ROUND(OFFSET(Input!$X$27,B997,0,1,1)*AL996,AV_rounding),0))","v":0},{"$f":"IF(B997=1,0,IF(C997=1,ROUND(OFFSET(Input!$W$27,B997,0,1,1)*AVERAGE($AI$5,$AL$5:$AL995),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),OFFSET(Input!$G$27,B997,0,1,1)-AE997,0)","v":0},{"$f":"IF(AND(C997=1,OFFSET(Input!$G$27,B997,0,1,1)>0),MIN(OFFSET(Input!$G$27,B997,0,1,1),AP996),0)","v":0},0,0,0,0,0,0,0,-29113922.221136902,-29286567.221136902,-29135946.030118499,-29135946.030118499,{"$f":"IF(A997=\"\",\"\",AL997-ROUND(AL997*OFFSET(Input!$S$27,$B997,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A997=\"\",\"\",ROUND(AP997*(1-OFFSET(Input!$T$27,MIN(B997,10),0,1,1)),2*FEE_rounding))","v":-29135946.030118499},-23635946.030118499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A997=1,PMF_1st=0),0,ROUND(IF(A997=1,AI997,AL996)*OFFSET(Input!$O$27,IF(A997=121,-1,0)+MIN(B997,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A997=1,PMF_1st=0),0,IF(SUM($K$5:$L997)-$AU996>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B996,B997),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C997-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B997,99),0,1,1))*VLOOKUP($B997,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[994,83,10,null,122,{"$f":"IF(A998=\"\",\"\",IF(A998=1,Age_Full_Month,IF(F997=11,0,F997+1)))","v":9},122,0,{"$f":"IF(A998=\"\",\"\",IF(AND(F998=11,G998=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H998-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C998-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B998,99),0,1,1)*K998,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*L998,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B998,0,1,1)*M998,FEE_rounding)","v":0},0,0,{"$f":"IF(C998>=1,ROUND(K998*OFFSET(Input!$U$27,B998,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B998=1,0,IF($C998>=1,ROUND(OFFSET(Input!$X$27,B998,0,1,1)*AL997,AV_rounding),0))","v":0},{"$f":"IF(B998=1,0,IF(C998=1,ROUND(OFFSET(Input!$W$27,B998,0,1,1)*AVERAGE($AI$5,$AL$5:$AL996),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),OFFSET(Input!$G$27,B998,0,1,1)-AE998,0)","v":0},{"$f":"IF(AND(C998=1,OFFSET(Input!$G$27,B998,0,1,1)>0),MIN(OFFSET(Input!$G$27,B998,0,1,1),AP997),0)","v":0},0,0,0,0,0,0,0,-29135946.030118499,-29308591.030118499,-29157856.570367899,-29157856.570367899,{"$f":"IF(A998=\"\",\"\",AL998-ROUND(AL998*OFFSET(Input!$S$27,$B998,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A998=\"\",\"\",ROUND(AP998*(1-OFFSET(Input!$T$27,MIN(B998,10),0,1,1)),2*FEE_rounding))","v":-29157856.570367899},-23657856.570367899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A998=1,PMF_1st=0),0,ROUND(IF(A998=1,AI998,AL997)*OFFSET(Input!$O$27,IF(A998=121,-1,0)+MIN(B998,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A998=1,PMF_1st=0),0,IF(SUM($K$5:$L998)-$AU997>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B997,B998),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C998-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B998,99),0,1,1))*VLOOKUP($B998,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[995,83,11,null,122,{"$f":"IF(A999=\"\",\"\",IF(A999=1,Age_Full_Month,IF(F998=11,0,F998+1)))","v":10},122,0,{"$f":"IF(A999=\"\",\"\",IF(AND(F999=11,G999=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H999-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C999-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B999,99),0,1,1)*K999,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*L999,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B999,0,1,1)*M999,FEE_rounding)","v":0},0,0,{"$f":"IF(C999>=1,ROUND(K999*OFFSET(Input!$U$27,B999,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B999=1,0,IF($C999>=1,ROUND(OFFSET(Input!$X$27,B999,0,1,1)*AL998,AV_rounding),0))","v":0},{"$f":"IF(B999=1,0,IF(C999=1,ROUND(OFFSET(Input!$W$27,B999,0,1,1)*AVERAGE($AI$5,$AL$5:$AL997),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),OFFSET(Input!$G$27,B999,0,1,1)-AE999,0)","v":0},{"$f":"IF(AND(C999=1,OFFSET(Input!$G$27,B999,0,1,1)>0),MIN(OFFSET(Input!$G$27,B999,0,1,1),AP998),0)","v":0},0,0,0,0,0,0,0,-29157856.570367899,-29330501.570367899,-29179654.424427699,-29179654.424427699,{"$f":"IF(A999=\"\",\"\",AL999-ROUND(AL999*OFFSET(Input!$S$27,$B999,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A999=\"\",\"\",ROUND(AP999*(1-OFFSET(Input!$T$27,MIN(B999,10),0,1,1)),2*FEE_rounding))","v":-29179654.424427699},-23679654.424427699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A999=1,PMF_1st=0),0,ROUND(IF(A999=1,AI999,AL998)*OFFSET(Input!$O$27,IF(A999=121,-1,0)+MIN(B999,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A999=1,PMF_1st=0),0,IF(SUM($K$5:$L999)-$AU998>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B998,B999),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C999-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B999,99),0,1,1))*VLOOKUP($B999,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[996,83,12,null,122,{"$f":"IF(A1000=\"\",\"\",IF(A1000=1,Age_Full_Month,IF(F999=11,0,F999+1)))","v":11},122,0,{"$f":"IF(A1000=\"\",\"\",IF(AND(F1000=11,G1000=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1000-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1000-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1000,99),0,1,1)*K1000,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*L1000,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1000,0,1,1)*M1000,FEE_rounding)","v":0},0,0,{"$f":"IF(C1000>=1,ROUND(K1000*OFFSET(Input!$U$27,B1000,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1000=1,0,IF($C1000>=1,ROUND(OFFSET(Input!$X$27,B1000,0,1,1)*AL999,AV_rounding),0))","v":0},{"$f":"IF(B1000=1,0,IF(C1000=1,ROUND(OFFSET(Input!$W$27,B1000,0,1,1)*AVERAGE($AI$5,$AL$5:$AL998),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),OFFSET(Input!$G$27,B1000,0,1,1)-AE1000,0)","v":0},{"$f":"IF(AND(C1000=1,OFFSET(Input!$G$27,B1000,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1000,0,1,1),AP999),0)","v":0},0,0,0,0,0,0,0,-29179654.424427699,-29352299.424427699,-29201340.1718444,-29201340.1718444,{"$f":"IF(A1000=\"\",\"\",AL1000-ROUND(AL1000*OFFSET(Input!$S$27,$B1000,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1000=\"\",\"\",ROUND(AP1000*(1-OFFSET(Input!$T$27,MIN(B1000,10),0,1,1)),2*FEE_rounding))","v":-29201340.1718444},-23701340.1718444,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1000=1,PMF_1st=0),0,ROUND(IF(A1000=1,AI1000,AL999)*OFFSET(Input!$O$27,IF(A1000=121,-1,0)+MIN(B1000,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1000=1,PMF_1st=0),0,IF(SUM($K$5:$L1000)-$AU999>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B999,B1000),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1000-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1000,99),0,1,1))*VLOOKUP($B1000,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[997,84,1,null,123,{"$f":"IF(A1001=\"\",\"\",IF(A1001=1,Age_Full_Month,IF(F1000=11,0,F1000+1)))","v":0},123,0,{"$f":"IF(A1001=\"\",\"\",IF(AND(F1001=11,G1001=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1001-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1001-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1001,99),0,1,1)*K1001,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*L1001,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1001,0,1,1)*M1001,FEE_rounding)","v":0},0,0,{"$f":"IF(C1001>=1,ROUND(K1001*OFFSET(Input!$U$27,B1001,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1001=1,0,IF($C1001>=1,ROUND(OFFSET(Input!$X$27,B1001,0,1,1)*AL1000,AV_rounding),0))","v":0},{"$f":"IF(B1001=1,0,IF(C1001=1,ROUND(OFFSET(Input!$W$27,B1001,0,1,1)*AVERAGE($AI$5,$AL$5:$AL999),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),OFFSET(Input!$G$27,B1001,0,1,1)-AE1001,0)","v":0},{"$f":"IF(AND(C1001=1,OFFSET(Input!$G$27,B1001,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1001,0,1,1),AP1000),0)","v":0},0,0,0,0,0,0,0,-29201340.1718444,-29373985.1718444,-29222914.389183801,-29222914.389183801,{"$f":"IF(A1001=\"\",\"\",AL1001-ROUND(AL1001*OFFSET(Input!$S$27,$B1001,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1001=\"\",\"\",ROUND(AP1001*(1-OFFSET(Input!$T$27,MIN(B1001,10),0,1,1)),2*FEE_rounding))","v":-29222914.389183801},-23722914.389183801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1001=1,PMF_1st=0),0,ROUND(IF(A1001=1,AI1001,AL1000)*OFFSET(Input!$O$27,IF(A1001=121,-1,0)+MIN(B1001,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1001=1,PMF_1st=0),0,IF(SUM($K$5:$L1001)-$AU1000>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1000,B1001),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1001-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1001,99),0,1,1))*VLOOKUP($B1001,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[998,84,2,null,123,{"$f":"IF(A1002=\"\",\"\",IF(A1002=1,Age_Full_Month,IF(F1001=11,0,F1001+1)))","v":1},123,0,{"$f":"IF(A1002=\"\",\"\",IF(AND(F1002=11,G1002=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1002-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1002-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1002,99),0,1,1)*K1002,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*L1002,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1002,0,1,1)*M1002,FEE_rounding)","v":0},0,0,{"$f":"IF(C1002>=1,ROUND(K1002*OFFSET(Input!$U$27,B1002,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1002=1,0,IF($C1002>=1,ROUND(OFFSET(Input!$X$27,B1002,0,1,1)*AL1001,AV_rounding),0))","v":0},{"$f":"IF(B1002=1,0,IF(C1002=1,ROUND(OFFSET(Input!$W$27,B1002,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1000),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),OFFSET(Input!$G$27,B1002,0,1,1)-AE1002,0)","v":0},{"$f":"IF(AND(C1002=1,OFFSET(Input!$G$27,B1002,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1002,0,1,1),AP1001),0)","v":0},0,0,0,0,0,0,0,-29222914.389183801,-29395559.389183801,-29244377.650046598,-29244377.650046598,{"$f":"IF(A1002=\"\",\"\",AL1002-ROUND(AL1002*OFFSET(Input!$S$27,$B1002,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1002=\"\",\"\",ROUND(AP1002*(1-OFFSET(Input!$T$27,MIN(B1002,10),0,1,1)),2*FEE_rounding))","v":-29244377.650046598},-23744377.650046598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1002=1,PMF_1st=0),0,ROUND(IF(A1002=1,AI1002,AL1001)*OFFSET(Input!$O$27,IF(A1002=121,-1,0)+MIN(B1002,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1002=1,PMF_1st=0),0,IF(SUM($K$5:$L1002)-$AU1001>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1001,B1002),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1002-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1002,99),0,1,1))*VLOOKUP($B1002,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[999,84,3,null,123,{"$f":"IF(A1003=\"\",\"\",IF(A1003=1,Age_Full_Month,IF(F1002=11,0,F1002+1)))","v":2},123,0,{"$f":"IF(A1003=\"\",\"\",IF(AND(F1003=11,G1003=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1003-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1003-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1003,99),0,1,1)*K1003,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*L1003,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1003,0,1,1)*M1003,FEE_rounding)","v":0},0,0,{"$f":"IF(C1003>=1,ROUND(K1003*OFFSET(Input!$U$27,B1003,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1003=1,0,IF($C1003>=1,ROUND(OFFSET(Input!$X$27,B1003,0,1,1)*AL1002,AV_rounding),0))","v":0},{"$f":"IF(B1003=1,0,IF(C1003=1,ROUND(OFFSET(Input!$W$27,B1003,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1001),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),OFFSET(Input!$G$27,B1003,0,1,1)-AE1003,0)","v":0},{"$f":"IF(AND(C1003=1,OFFSET(Input!$G$27,B1003,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1003,0,1,1),AP1002),0)","v":0},0,0,0,0,0,0,0,-29244377.650046598,-29417022.650046598,-29265730.5250834,-29265730.5250834,{"$f":"IF(A1003=\"\",\"\",AL1003-ROUND(AL1003*OFFSET(Input!$S$27,$B1003,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1003=\"\",\"\",ROUND(AP1003*(1-OFFSET(Input!$T$27,MIN(B1003,10),0,1,1)),2*FEE_rounding))","v":-29265730.5250834},-23765730.5250834,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1003=1,PMF_1st=0),0,ROUND(IF(A1003=1,AI1003,AL1002)*OFFSET(Input!$O$27,IF(A1003=121,-1,0)+MIN(B1003,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1003=1,PMF_1st=0),0,IF(SUM($K$5:$L1003)-$AU1002>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1002,B1003),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1003-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1003,99),0,1,1))*VLOOKUP($B1003,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1000,84,4,null,123,{"$f":"IF(A1004=\"\",\"\",IF(A1004=1,Age_Full_Month,IF(F1003=11,0,F1003+1)))","v":3},123,0,{"$f":"IF(A1004=\"\",\"\",IF(AND(F1004=11,G1004=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1004-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1004-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1004,99),0,1,1)*K1004,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*L1004,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1004,0,1,1)*M1004,FEE_rounding)","v":0},0,0,{"$f":"IF(C1004>=1,ROUND(K1004*OFFSET(Input!$U$27,B1004,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1004=1,0,IF($C1004>=1,ROUND(OFFSET(Input!$X$27,B1004,0,1,1)*AL1003,AV_rounding),0))","v":0},{"$f":"IF(B1004=1,0,IF(C1004=1,ROUND(OFFSET(Input!$W$27,B1004,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1002),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),OFFSET(Input!$G$27,B1004,0,1,1)-AE1004,0)","v":0},{"$f":"IF(AND(C1004=1,OFFSET(Input!$G$27,B1004,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1004,0,1,1),AP1003),0)","v":0},0,0,0,0,0,0,0,-29265730.5250834,-29438375.5250834,-29286973.5820099,-29286973.5820099,{"$f":"IF(A1004=\"\",\"\",AL1004-ROUND(AL1004*OFFSET(Input!$S$27,$B1004,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1004=\"\",\"\",ROUND(AP1004*(1-OFFSET(Input!$T$27,MIN(B1004,10),0,1,1)),2*FEE_rounding))","v":-29286973.5820099},-23786973.5820099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1004=1,PMF_1st=0),0,ROUND(IF(A1004=1,AI1004,AL1003)*OFFSET(Input!$O$27,IF(A1004=121,-1,0)+MIN(B1004,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1004=1,PMF_1st=0),0,IF(SUM($K$5:$L1004)-$AU1003>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1003,B1004),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1004-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1004,99),0,1,1))*VLOOKUP($B1004,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1001,84,5,null,123,{"$f":"IF(A1005=\"\",\"\",IF(A1005=1,Age_Full_Month,IF(F1004=11,0,F1004+1)))","v":4},123,0,{"$f":"IF(A1005=\"\",\"\",IF(AND(F1005=11,G1005=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1005-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1005-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1005,99),0,1,1)*K1005,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*L1005,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1005,0,1,1)*M1005,FEE_rounding)","v":0},0,0,{"$f":"IF(C1005>=1,ROUND(K1005*OFFSET(Input!$U$27,B1005,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1005=1,0,IF($C1005>=1,ROUND(OFFSET(Input!$X$27,B1005,0,1,1)*AL1004,AV_rounding),0))","v":0},{"$f":"IF(B1005=1,0,IF(C1005=1,ROUND(OFFSET(Input!$W$27,B1005,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1003),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),OFFSET(Input!$G$27,B1005,0,1,1)-AE1005,0)","v":0},{"$f":"IF(AND(C1005=1,OFFSET(Input!$G$27,B1005,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1005,0,1,1),AP1004),0)","v":0},0,0,0,0,0,0,0,-29286973.5820099,-29459618.5820099,-29308107.385621998,-29308107.385621998,{"$f":"IF(A1005=\"\",\"\",AL1005-ROUND(AL1005*OFFSET(Input!$S$27,$B1005,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1005=\"\",\"\",ROUND(AP1005*(1-OFFSET(Input!$T$27,MIN(B1005,10),0,1,1)),2*FEE_rounding))","v":-29308107.385621998},-23808107.385621998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1005=1,PMF_1st=0),0,ROUND(IF(A1005=1,AI1005,AL1004)*OFFSET(Input!$O$27,IF(A1005=121,-1,0)+MIN(B1005,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1005=1,PMF_1st=0),0,IF(SUM($K$5:$L1005)-$AU1004>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1004,B1005),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1005-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1005,99),0,1,1))*VLOOKUP($B1005,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1002,84,6,null,123,{"$f":"IF(A1006=\"\",\"\",IF(A1006=1,Age_Full_Month,IF(F1005=11,0,F1005+1)))","v":5},123,0,{"$f":"IF(A1006=\"\",\"\",IF(AND(F1006=11,G1006=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1006-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1006-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1006,99),0,1,1)*K1006,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*L1006,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1006,0,1,1)*M1006,FEE_rounding)","v":0},0,0,{"$f":"IF(C1006>=1,ROUND(K1006*OFFSET(Input!$U$27,B1006,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1006=1,0,IF($C1006>=1,ROUND(OFFSET(Input!$X$27,B1006,0,1,1)*AL1005,AV_rounding),0))","v":0},{"$f":"IF(B1006=1,0,IF(C1006=1,ROUND(OFFSET(Input!$W$27,B1006,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1004),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),OFFSET(Input!$G$27,B1006,0,1,1)-AE1006,0)","v":0},{"$f":"IF(AND(C1006=1,OFFSET(Input!$G$27,B1006,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1006,0,1,1),AP1005),0)","v":0},0,0,0,0,0,0,0,-29308107.385621998,-29480752.385621998,-29329132.4978109,-29329132.4978109,{"$f":"IF(A1006=\"\",\"\",AL1006-ROUND(AL1006*OFFSET(Input!$S$27,$B1006,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1006=\"\",\"\",ROUND(AP1006*(1-OFFSET(Input!$T$27,MIN(B1006,10),0,1,1)),2*FEE_rounding))","v":-29329132.4978109},-23829132.4978109,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1006=1,PMF_1st=0),0,ROUND(IF(A1006=1,AI1006,AL1005)*OFFSET(Input!$O$27,IF(A1006=121,-1,0)+MIN(B1006,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1006=1,PMF_1st=0),0,IF(SUM($K$5:$L1006)-$AU1005>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1005,B1006),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1006-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1006,99),0,1,1))*VLOOKUP($B1006,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1003,84,7,null,123,{"$f":"IF(A1007=\"\",\"\",IF(A1007=1,Age_Full_Month,IF(F1006=11,0,F1006+1)))","v":6},123,0,{"$f":"IF(A1007=\"\",\"\",IF(AND(F1007=11,G1007=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1007-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1007-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1007,99),0,1,1)*K1007,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*L1007,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1007,0,1,1)*M1007,FEE_rounding)","v":0},0,0,{"$f":"IF(C1007>=1,ROUND(K1007*OFFSET(Input!$U$27,B1007,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1007=1,0,IF($C1007>=1,ROUND(OFFSET(Input!$X$27,B1007,0,1,1)*AL1006,AV_rounding),0))","v":0},{"$f":"IF(B1007=1,0,IF(C1007=1,ROUND(OFFSET(Input!$W$27,B1007,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1005),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),OFFSET(Input!$G$27,B1007,0,1,1)-AE1007,0)","v":0},{"$f":"IF(AND(C1007=1,OFFSET(Input!$G$27,B1007,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1007,0,1,1),AP1006),0)","v":0},0,0,0,0,0,0,0,-29329132.4978109,-29501777.4978109,-29350049.4775781,-29350049.4775781,{"$f":"IF(A1007=\"\",\"\",AL1007-ROUND(AL1007*OFFSET(Input!$S$27,$B1007,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1007=\"\",\"\",ROUND(AP1007*(1-OFFSET(Input!$T$27,MIN(B1007,10),0,1,1)),2*FEE_rounding))","v":-29350049.4775781},-23850049.4775781,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1007=1,PMF_1st=0),0,ROUND(IF(A1007=1,AI1007,AL1006)*OFFSET(Input!$O$27,IF(A1007=121,-1,0)+MIN(B1007,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1007=1,PMF_1st=0),0,IF(SUM($K$5:$L1007)-$AU1006>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1006,B1007),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1007-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1007,99),0,1,1))*VLOOKUP($B1007,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1004,84,8,null,123,{"$f":"IF(A1008=\"\",\"\",IF(A1008=1,Age_Full_Month,IF(F1007=11,0,F1007+1)))","v":7},123,0,{"$f":"IF(A1008=\"\",\"\",IF(AND(F1008=11,G1008=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1008-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1008-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1008,99),0,1,1)*K1008,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*L1008,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1008,0,1,1)*M1008,FEE_rounding)","v":0},0,0,{"$f":"IF(C1008>=1,ROUND(K1008*OFFSET(Input!$U$27,B1008,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1008=1,0,IF($C1008>=1,ROUND(OFFSET(Input!$X$27,B1008,0,1,1)*AL1007,AV_rounding),0))","v":0},{"$f":"IF(B1008=1,0,IF(C1008=1,ROUND(OFFSET(Input!$W$27,B1008,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1006),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),OFFSET(Input!$G$27,B1008,0,1,1)-AE1008,0)","v":0},{"$f":"IF(AND(C1008=1,OFFSET(Input!$G$27,B1008,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1008,0,1,1),AP1007),0)","v":0},0,0,0,0,0,0,0,-29350049.4775781,-29522694.4775781,-29370858.881049901,-29370858.881049901,{"$f":"IF(A1008=\"\",\"\",AL1008-ROUND(AL1008*OFFSET(Input!$S$27,$B1008,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1008=\"\",\"\",ROUND(AP1008*(1-OFFSET(Input!$T$27,MIN(B1008,10),0,1,1)),2*FEE_rounding))","v":-29370858.881049901},-23870858.881049901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1008=1,PMF_1st=0),0,ROUND(IF(A1008=1,AI1008,AL1007)*OFFSET(Input!$O$27,IF(A1008=121,-1,0)+MIN(B1008,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1008=1,PMF_1st=0),0,IF(SUM($K$5:$L1008)-$AU1007>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1007,B1008),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1008-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1008,99),0,1,1))*VLOOKUP($B1008,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1005,84,9,null,123,{"$f":"IF(A1009=\"\",\"\",IF(A1009=1,Age_Full_Month,IF(F1008=11,0,F1008+1)))","v":8},123,0,{"$f":"IF(A1009=\"\",\"\",IF(AND(F1009=11,G1009=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1009-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1009-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1009,99),0,1,1)*K1009,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*L1009,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1009,0,1,1)*M1009,FEE_rounding)","v":0},0,0,{"$f":"IF(C1009>=1,ROUND(K1009*OFFSET(Input!$U$27,B1009,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1009=1,0,IF($C1009>=1,ROUND(OFFSET(Input!$X$27,B1009,0,1,1)*AL1008,AV_rounding),0))","v":0},{"$f":"IF(B1009=1,0,IF(C1009=1,ROUND(OFFSET(Input!$W$27,B1009,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1007),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),OFFSET(Input!$G$27,B1009,0,1,1)-AE1009,0)","v":0},{"$f":"IF(AND(C1009=1,OFFSET(Input!$G$27,B1009,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1009,0,1,1),AP1008),0)","v":0},0,0,0,0,0,0,0,-29370858.881049901,-29543503.881049901,-29391561.261492699,-29391561.261492699,{"$f":"IF(A1009=\"\",\"\",AL1009-ROUND(AL1009*OFFSET(Input!$S$27,$B1009,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1009=\"\",\"\",ROUND(AP1009*(1-OFFSET(Input!$T$27,MIN(B1009,10),0,1,1)),2*FEE_rounding))","v":-29391561.261492699},-23891561.261492699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1009=1,PMF_1st=0),0,ROUND(IF(A1009=1,AI1009,AL1008)*OFFSET(Input!$O$27,IF(A1009=121,-1,0)+MIN(B1009,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1009=1,PMF_1st=0),0,IF(SUM($K$5:$L1009)-$AU1008>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1008,B1009),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1009-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1009,99),0,1,1))*VLOOKUP($B1009,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1006,84,10,null,123,{"$f":"IF(A1010=\"\",\"\",IF(A1010=1,Age_Full_Month,IF(F1009=11,0,F1009+1)))","v":9},123,0,{"$f":"IF(A1010=\"\",\"\",IF(AND(F1010=11,G1010=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1010-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1010-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1010,99),0,1,1)*K1010,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*L1010,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1010,0,1,1)*M1010,FEE_rounding)","v":0},0,0,{"$f":"IF(C1010>=1,ROUND(K1010*OFFSET(Input!$U$27,B1010,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1010=1,0,IF($C1010>=1,ROUND(OFFSET(Input!$X$27,B1010,0,1,1)*AL1009,AV_rounding),0))","v":0},{"$f":"IF(B1010=1,0,IF(C1010=1,ROUND(OFFSET(Input!$W$27,B1010,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1008),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),OFFSET(Input!$G$27,B1010,0,1,1)-AE1010,0)","v":0},{"$f":"IF(AND(C1010=1,OFFSET(Input!$G$27,B1010,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1010,0,1,1),AP1009),0)","v":0},0,0,0,0,0,0,0,-29391561.261492699,-29564206.261492699,-29412157.169327199,-29412157.169327199,{"$f":"IF(A1010=\"\",\"\",AL1010-ROUND(AL1010*OFFSET(Input!$S$27,$B1010,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1010=\"\",\"\",ROUND(AP1010*(1-OFFSET(Input!$T$27,MIN(B1010,10),0,1,1)),2*FEE_rounding))","v":-29412157.169327199},-23912157.169327199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1010=1,PMF_1st=0),0,ROUND(IF(A1010=1,AI1010,AL1009)*OFFSET(Input!$O$27,IF(A1010=121,-1,0)+MIN(B1010,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1010=1,PMF_1st=0),0,IF(SUM($K$5:$L1010)-$AU1009>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1009,B1010),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1010-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1010,99),0,1,1))*VLOOKUP($B1010,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1007,84,11,null,123,{"$f":"IF(A1011=\"\",\"\",IF(A1011=1,Age_Full_Month,IF(F1010=11,0,F1010+1)))","v":10},123,0,{"$f":"IF(A1011=\"\",\"\",IF(AND(F1011=11,G1011=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1011-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1011-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1011,99),0,1,1)*K1011,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*L1011,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1011,0,1,1)*M1011,FEE_rounding)","v":0},0,0,{"$f":"IF(C1011>=1,ROUND(K1011*OFFSET(Input!$U$27,B1011,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1011=1,0,IF($C1011>=1,ROUND(OFFSET(Input!$X$27,B1011,0,1,1)*AL1010,AV_rounding),0))","v":0},{"$f":"IF(B1011=1,0,IF(C1011=1,ROUND(OFFSET(Input!$W$27,B1011,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1009),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),OFFSET(Input!$G$27,B1011,0,1,1)-AE1011,0)","v":0},{"$f":"IF(AND(C1011=1,OFFSET(Input!$G$27,B1011,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1011,0,1,1),AP1010),0)","v":0},0,0,0,0,0,0,0,-29412157.169327199,-29584802.169327199,-29432647.1521434,-29432647.1521434,{"$f":"IF(A1011=\"\",\"\",AL1011-ROUND(AL1011*OFFSET(Input!$S$27,$B1011,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1011=\"\",\"\",ROUND(AP1011*(1-OFFSET(Input!$T$27,MIN(B1011,10),0,1,1)),2*FEE_rounding))","v":-29432647.1521434},-23932647.1521434,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1011=1,PMF_1st=0),0,ROUND(IF(A1011=1,AI1011,AL1010)*OFFSET(Input!$O$27,IF(A1011=121,-1,0)+MIN(B1011,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1011=1,PMF_1st=0),0,IF(SUM($K$5:$L1011)-$AU1010>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1010,B1011),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1011-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1011,99),0,1,1))*VLOOKUP($B1011,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1008,84,12,null,123,{"$f":"IF(A1012=\"\",\"\",IF(A1012=1,Age_Full_Month,IF(F1011=11,0,F1011+1)))","v":11},123,0,{"$f":"IF(A1012=\"\",\"\",IF(AND(F1012=11,G1012=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1012-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1012-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1012,99),0,1,1)*K1012,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*L1012,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1012,0,1,1)*M1012,FEE_rounding)","v":0},0,0,{"$f":"IF(C1012>=1,ROUND(K1012*OFFSET(Input!$U$27,B1012,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1012=1,0,IF($C1012>=1,ROUND(OFFSET(Input!$X$27,B1012,0,1,1)*AL1011,AV_rounding),0))","v":0},{"$f":"IF(B1012=1,0,IF(C1012=1,ROUND(OFFSET(Input!$W$27,B1012,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1010),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),OFFSET(Input!$G$27,B1012,0,1,1)-AE1012,0)","v":0},{"$f":"IF(AND(C1012=1,OFFSET(Input!$G$27,B1012,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1012,0,1,1),AP1011),0)","v":0},0,0,0,0,0,0,0,-29432647.1521434,-29605292.1521434,-29453031.7547151,-29453031.7547151,{"$f":"IF(A1012=\"\",\"\",AL1012-ROUND(AL1012*OFFSET(Input!$S$27,$B1012,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1012=\"\",\"\",ROUND(AP1012*(1-OFFSET(Input!$T$27,MIN(B1012,10),0,1,1)),2*FEE_rounding))","v":-29453031.7547151},-23953031.7547151,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1012=1,PMF_1st=0),0,ROUND(IF(A1012=1,AI1012,AL1011)*OFFSET(Input!$O$27,IF(A1012=121,-1,0)+MIN(B1012,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1012=1,PMF_1st=0),0,IF(SUM($K$5:$L1012)-$AU1011>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1011,B1012),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1012-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1012,99),0,1,1))*VLOOKUP($B1012,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1009,85,1,null,124,{"$f":"IF(A1013=\"\",\"\",IF(A1013=1,Age_Full_Month,IF(F1012=11,0,F1012+1)))","v":0},124,0,{"$f":"IF(A1013=\"\",\"\",IF(AND(F1013=11,G1013=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1013-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1013-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1013,99),0,1,1)*K1013,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*L1013,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1013,0,1,1)*M1013,FEE_rounding)","v":0},0,0,{"$f":"IF(C1013>=1,ROUND(K1013*OFFSET(Input!$U$27,B1013,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1013=1,0,IF($C1013>=1,ROUND(OFFSET(Input!$X$27,B1013,0,1,1)*AL1012,AV_rounding),0))","v":0},{"$f":"IF(B1013=1,0,IF(C1013=1,ROUND(OFFSET(Input!$W$27,B1013,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1011),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),OFFSET(Input!$G$27,B1013,0,1,1)-AE1013,0)","v":0},{"$f":"IF(AND(C1013=1,OFFSET(Input!$G$27,B1013,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1013,0,1,1),AP1012),0)","v":0},0,0,0,0,0,0,0,-29453031.7547151,-29625676.7547151,-29473311.519014198,-29473311.519014198,{"$f":"IF(A1013=\"\",\"\",AL1013-ROUND(AL1013*OFFSET(Input!$S$27,$B1013,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1013=\"\",\"\",ROUND(AP1013*(1-OFFSET(Input!$T$27,MIN(B1013,10),0,1,1)),2*FEE_rounding))","v":-29473311.519014198},-23973311.519014198,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1013=1,PMF_1st=0),0,ROUND(IF(A1013=1,AI1013,AL1012)*OFFSET(Input!$O$27,IF(A1013=121,-1,0)+MIN(B1013,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1013=1,PMF_1st=0),0,IF(SUM($K$5:$L1013)-$AU1012>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1012,B1013),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1013-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1013,99),0,1,1))*VLOOKUP($B1013,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1010,85,2,null,124,{"$f":"IF(A1014=\"\",\"\",IF(A1014=1,Age_Full_Month,IF(F1013=11,0,F1013+1)))","v":1},124,0,{"$f":"IF(A1014=\"\",\"\",IF(AND(F1014=11,G1014=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1014-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1014-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1014,99),0,1,1)*K1014,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*L1014,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1014,0,1,1)*M1014,FEE_rounding)","v":0},0,0,{"$f":"IF(C1014>=1,ROUND(K1014*OFFSET(Input!$U$27,B1014,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1014=1,0,IF($C1014>=1,ROUND(OFFSET(Input!$X$27,B1014,0,1,1)*AL1013,AV_rounding),0))","v":0},{"$f":"IF(B1014=1,0,IF(C1014=1,ROUND(OFFSET(Input!$W$27,B1014,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1012),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),OFFSET(Input!$G$27,B1014,0,1,1)-AE1014,0)","v":0},{"$f":"IF(AND(C1014=1,OFFSET(Input!$G$27,B1014,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1014,0,1,1),AP1013),0)","v":0},0,0,0,0,0,0,0,-29473311.519014198,-29645956.519014198,-29493486.984225199,-29493486.984225199,{"$f":"IF(A1014=\"\",\"\",AL1014-ROUND(AL1014*OFFSET(Input!$S$27,$B1014,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1014=\"\",\"\",ROUND(AP1014*(1-OFFSET(Input!$T$27,MIN(B1014,10),0,1,1)),2*FEE_rounding))","v":-29493486.984225199},-23993486.984225199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1014=1,PMF_1st=0),0,ROUND(IF(A1014=1,AI1014,AL1013)*OFFSET(Input!$O$27,IF(A1014=121,-1,0)+MIN(B1014,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1014=1,PMF_1st=0),0,IF(SUM($K$5:$L1014)-$AU1013>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1013,B1014),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1014-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1014,99),0,1,1))*VLOOKUP($B1014,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1011,85,3,null,124,{"$f":"IF(A1015=\"\",\"\",IF(A1015=1,Age_Full_Month,IF(F1014=11,0,F1014+1)))","v":2},124,0,{"$f":"IF(A1015=\"\",\"\",IF(AND(F1015=11,G1015=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1015-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1015-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1015,99),0,1,1)*K1015,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*L1015,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1015,0,1,1)*M1015,FEE_rounding)","v":0},0,0,{"$f":"IF(C1015>=1,ROUND(K1015*OFFSET(Input!$U$27,B1015,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1015=1,0,IF($C1015>=1,ROUND(OFFSET(Input!$X$27,B1015,0,1,1)*AL1014,AV_rounding),0))","v":0},{"$f":"IF(B1015=1,0,IF(C1015=1,ROUND(OFFSET(Input!$W$27,B1015,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1013),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),OFFSET(Input!$G$27,B1015,0,1,1)-AE1015,0)","v":0},{"$f":"IF(AND(C1015=1,OFFSET(Input!$G$27,B1015,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1015,0,1,1),AP1014),0)","v":0},0,0,0,0,0,0,0,-29493486.984225199,-29666131.984225199,-29513558.6867598,-29513558.6867598,{"$f":"IF(A1015=\"\",\"\",AL1015-ROUND(AL1015*OFFSET(Input!$S$27,$B1015,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1015=\"\",\"\",ROUND(AP1015*(1-OFFSET(Input!$T$27,MIN(B1015,10),0,1,1)),2*FEE_rounding))","v":-29513558.6867598},-24013558.6867598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1015=1,PMF_1st=0),0,ROUND(IF(A1015=1,AI1015,AL1014)*OFFSET(Input!$O$27,IF(A1015=121,-1,0)+MIN(B1015,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1015=1,PMF_1st=0),0,IF(SUM($K$5:$L1015)-$AU1014>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1014,B1015),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1015-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1015,99),0,1,1))*VLOOKUP($B1015,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1012,85,4,null,124,{"$f":"IF(A1016=\"\",\"\",IF(A1016=1,Age_Full_Month,IF(F1015=11,0,F1015+1)))","v":3},124,0,{"$f":"IF(A1016=\"\",\"\",IF(AND(F1016=11,G1016=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1016-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1016-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1016,99),0,1,1)*K1016,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*L1016,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1016,0,1,1)*M1016,FEE_rounding)","v":0},0,0,{"$f":"IF(C1016>=1,ROUND(K1016*OFFSET(Input!$U$27,B1016,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1016=1,0,IF($C1016>=1,ROUND(OFFSET(Input!$X$27,B1016,0,1,1)*AL1015,AV_rounding),0))","v":0},{"$f":"IF(B1016=1,0,IF(C1016=1,ROUND(OFFSET(Input!$W$27,B1016,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1014),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),OFFSET(Input!$G$27,B1016,0,1,1)-AE1016,0)","v":0},{"$f":"IF(AND(C1016=1,OFFSET(Input!$G$27,B1016,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1016,0,1,1),AP1015),0)","v":0},0,0,0,0,0,0,0,-29513558.6867598,-29686203.6867598,-29533527.160270698,-29533527.160270698,{"$f":"IF(A1016=\"\",\"\",AL1016-ROUND(AL1016*OFFSET(Input!$S$27,$B1016,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1016=\"\",\"\",ROUND(AP1016*(1-OFFSET(Input!$T$27,MIN(B1016,10),0,1,1)),2*FEE_rounding))","v":-29533527.160270698},-24033527.160270698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1016=1,PMF_1st=0),0,ROUND(IF(A1016=1,AI1016,AL1015)*OFFSET(Input!$O$27,IF(A1016=121,-1,0)+MIN(B1016,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1016=1,PMF_1st=0),0,IF(SUM($K$5:$L1016)-$AU1015>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1015,B1016),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1016-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1016,99),0,1,1))*VLOOKUP($B1016,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1013,85,5,null,124,{"$f":"IF(A1017=\"\",\"\",IF(A1017=1,Age_Full_Month,IF(F1016=11,0,F1016+1)))","v":4},124,0,{"$f":"IF(A1017=\"\",\"\",IF(AND(F1017=11,G1017=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1017-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1017-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1017,99),0,1,1)*K1017,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*L1017,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1017,0,1,1)*M1017,FEE_rounding)","v":0},0,0,{"$f":"IF(C1017>=1,ROUND(K1017*OFFSET(Input!$U$27,B1017,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1017=1,0,IF($C1017>=1,ROUND(OFFSET(Input!$X$27,B1017,0,1,1)*AL1016,AV_rounding),0))","v":0},{"$f":"IF(B1017=1,0,IF(C1017=1,ROUND(OFFSET(Input!$W$27,B1017,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1015),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),OFFSET(Input!$G$27,B1017,0,1,1)-AE1017,0)","v":0},{"$f":"IF(AND(C1017=1,OFFSET(Input!$G$27,B1017,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1017,0,1,1),AP1016),0)","v":0},0,0,0,0,0,0,0,-29533527.160270698,-29706172.160270698,-29553392.935666099,-29553392.935666099,{"$f":"IF(A1017=\"\",\"\",AL1017-ROUND(AL1017*OFFSET(Input!$S$27,$B1017,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1017=\"\",\"\",ROUND(AP1017*(1-OFFSET(Input!$T$27,MIN(B1017,10),0,1,1)),2*FEE_rounding))","v":-29553392.935666099},-24053392.935666099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1017=1,PMF_1st=0),0,ROUND(IF(A1017=1,AI1017,AL1016)*OFFSET(Input!$O$27,IF(A1017=121,-1,0)+MIN(B1017,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1017=1,PMF_1st=0),0,IF(SUM($K$5:$L1017)-$AU1016>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1016,B1017),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1017-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1017,99),0,1,1))*VLOOKUP($B1017,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1014,85,6,null,124,{"$f":"IF(A1018=\"\",\"\",IF(A1018=1,Age_Full_Month,IF(F1017=11,0,F1017+1)))","v":5},124,0,{"$f":"IF(A1018=\"\",\"\",IF(AND(F1018=11,G1018=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1018-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1018-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1018,99),0,1,1)*K1018,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*L1018,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1018,0,1,1)*M1018,FEE_rounding)","v":0},0,0,{"$f":"IF(C1018>=1,ROUND(K1018*OFFSET(Input!$U$27,B1018,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1018=1,0,IF($C1018>=1,ROUND(OFFSET(Input!$X$27,B1018,0,1,1)*AL1017,AV_rounding),0))","v":0},{"$f":"IF(B1018=1,0,IF(C1018=1,ROUND(OFFSET(Input!$W$27,B1018,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1016),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),OFFSET(Input!$G$27,B1018,0,1,1)-AE1018,0)","v":0},{"$f":"IF(AND(C1018=1,OFFSET(Input!$G$27,B1018,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1018,0,1,1),AP1017),0)","v":0},0,0,0,0,0,0,0,-29553392.935666099,-29726037.935666099,-29573156.541123699,-29573156.541123699,{"$f":"IF(A1018=\"\",\"\",AL1018-ROUND(AL1018*OFFSET(Input!$S$27,$B1018,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1018=\"\",\"\",ROUND(AP1018*(1-OFFSET(Input!$T$27,MIN(B1018,10),0,1,1)),2*FEE_rounding))","v":-29573156.541123699},-24073156.541123699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1018=1,PMF_1st=0),0,ROUND(IF(A1018=1,AI1018,AL1017)*OFFSET(Input!$O$27,IF(A1018=121,-1,0)+MIN(B1018,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1018=1,PMF_1st=0),0,IF(SUM($K$5:$L1018)-$AU1017>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1017,B1018),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1018-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1018,99),0,1,1))*VLOOKUP($B1018,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1015,85,7,null,124,{"$f":"IF(A1019=\"\",\"\",IF(A1019=1,Age_Full_Month,IF(F1018=11,0,F1018+1)))","v":6},124,0,{"$f":"IF(A1019=\"\",\"\",IF(AND(F1019=11,G1019=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1019-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1019-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1019,99),0,1,1)*K1019,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*L1019,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1019,0,1,1)*M1019,FEE_rounding)","v":0},0,0,{"$f":"IF(C1019>=1,ROUND(K1019*OFFSET(Input!$U$27,B1019,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1019=1,0,IF($C1019>=1,ROUND(OFFSET(Input!$X$27,B1019,0,1,1)*AL1018,AV_rounding),0))","v":0},{"$f":"IF(B1019=1,0,IF(C1019=1,ROUND(OFFSET(Input!$W$27,B1019,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1017),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),OFFSET(Input!$G$27,B1019,0,1,1)-AE1019,0)","v":0},{"$f":"IF(AND(C1019=1,OFFSET(Input!$G$27,B1019,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1019,0,1,1),AP1018),0)","v":0},0,0,0,0,0,0,0,-29573156.541123699,-29745801.541123699,-29592818.5021048,-29592818.5021048,{"$f":"IF(A1019=\"\",\"\",AL1019-ROUND(AL1019*OFFSET(Input!$S$27,$B1019,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1019=\"\",\"\",ROUND(AP1019*(1-OFFSET(Input!$T$27,MIN(B1019,10),0,1,1)),2*FEE_rounding))","v":-29592818.5021048},-24092818.5021048,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1019=1,PMF_1st=0),0,ROUND(IF(A1019=1,AI1019,AL1018)*OFFSET(Input!$O$27,IF(A1019=121,-1,0)+MIN(B1019,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1019=1,PMF_1st=0),0,IF(SUM($K$5:$L1019)-$AU1018>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1018,B1019),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1019-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1019,99),0,1,1))*VLOOKUP($B1019,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1016,85,8,null,124,{"$f":"IF(A1020=\"\",\"\",IF(A1020=1,Age_Full_Month,IF(F1019=11,0,F1019+1)))","v":7},124,0,{"$f":"IF(A1020=\"\",\"\",IF(AND(F1020=11,G1020=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1020-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1020-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1020,99),0,1,1)*K1020,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*L1020,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1020,0,1,1)*M1020,FEE_rounding)","v":0},0,0,{"$f":"IF(C1020>=1,ROUND(K1020*OFFSET(Input!$U$27,B1020,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1020=1,0,IF($C1020>=1,ROUND(OFFSET(Input!$X$27,B1020,0,1,1)*AL1019,AV_rounding),0))","v":0},{"$f":"IF(B1020=1,0,IF(C1020=1,ROUND(OFFSET(Input!$W$27,B1020,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1018),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),OFFSET(Input!$G$27,B1020,0,1,1)-AE1020,0)","v":0},{"$f":"IF(AND(C1020=1,OFFSET(Input!$G$27,B1020,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1020,0,1,1),AP1019),0)","v":0},0,0,0,0,0,0,0,-29592818.5021048,-29765463.5021048,-29612379.341368299,-29612379.341368299,{"$f":"IF(A1020=\"\",\"\",AL1020-ROUND(AL1020*OFFSET(Input!$S$27,$B1020,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1020=\"\",\"\",ROUND(AP1020*(1-OFFSET(Input!$T$27,MIN(B1020,10),0,1,1)),2*FEE_rounding))","v":-29612379.341368299},-24112379.341368299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1020=1,PMF_1st=0),0,ROUND(IF(A1020=1,AI1020,AL1019)*OFFSET(Input!$O$27,IF(A1020=121,-1,0)+MIN(B1020,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1020=1,PMF_1st=0),0,IF(SUM($K$5:$L1020)-$AU1019>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1019,B1020),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1020-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1020,99),0,1,1))*VLOOKUP($B1020,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1017,85,9,null,124,{"$f":"IF(A1021=\"\",\"\",IF(A1021=1,Age_Full_Month,IF(F1020=11,0,F1020+1)))","v":8},124,0,{"$f":"IF(A1021=\"\",\"\",IF(AND(F1021=11,G1021=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1021-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1021-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1021,99),0,1,1)*K1021,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*L1021,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1021,0,1,1)*M1021,FEE_rounding)","v":0},0,0,{"$f":"IF(C1021>=1,ROUND(K1021*OFFSET(Input!$U$27,B1021,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1021=1,0,IF($C1021>=1,ROUND(OFFSET(Input!$X$27,B1021,0,1,1)*AL1020,AV_rounding),0))","v":0},{"$f":"IF(B1021=1,0,IF(C1021=1,ROUND(OFFSET(Input!$W$27,B1021,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1019),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),OFFSET(Input!$G$27,B1021,0,1,1)-AE1021,0)","v":0},{"$f":"IF(AND(C1021=1,OFFSET(Input!$G$27,B1021,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1021,0,1,1),AP1020),0)","v":0},0,0,0,0,0,0,0,-29612379.341368299,-29785024.341368299,-29631839.578984499,-29631839.578984499,{"$f":"IF(A1021=\"\",\"\",AL1021-ROUND(AL1021*OFFSET(Input!$S$27,$B1021,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1021=\"\",\"\",ROUND(AP1021*(1-OFFSET(Input!$T$27,MIN(B1021,10),0,1,1)),2*FEE_rounding))","v":-29631839.578984499},-24131839.578984499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1021=1,PMF_1st=0),0,ROUND(IF(A1021=1,AI1021,AL1020)*OFFSET(Input!$O$27,IF(A1021=121,-1,0)+MIN(B1021,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1021=1,PMF_1st=0),0,IF(SUM($K$5:$L1021)-$AU1020>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1020,B1021),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1021-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1021,99),0,1,1))*VLOOKUP($B1021,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1018,85,10,null,124,{"$f":"IF(A1022=\"\",\"\",IF(A1022=1,Age_Full_Month,IF(F1021=11,0,F1021+1)))","v":9},124,0,{"$f":"IF(A1022=\"\",\"\",IF(AND(F1022=11,G1022=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1022-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1022-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1022,99),0,1,1)*K1022,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*L1022,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1022,0,1,1)*M1022,FEE_rounding)","v":0},0,0,{"$f":"IF(C1022>=1,ROUND(K1022*OFFSET(Input!$U$27,B1022,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1022=1,0,IF($C1022>=1,ROUND(OFFSET(Input!$X$27,B1022,0,1,1)*AL1021,AV_rounding),0))","v":0},{"$f":"IF(B1022=1,0,IF(C1022=1,ROUND(OFFSET(Input!$W$27,B1022,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1020),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),OFFSET(Input!$G$27,B1022,0,1,1)-AE1022,0)","v":0},{"$f":"IF(AND(C1022=1,OFFSET(Input!$G$27,B1022,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1022,0,1,1),AP1021),0)","v":0},0,0,0,0,0,0,0,-29631839.578984499,-29804484.578984499,-29651199.7323489,-29651199.7323489,{"$f":"IF(A1022=\"\",\"\",AL1022-ROUND(AL1022*OFFSET(Input!$S$27,$B1022,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1022=\"\",\"\",ROUND(AP1022*(1-OFFSET(Input!$T$27,MIN(B1022,10),0,1,1)),2*FEE_rounding))","v":-29651199.7323489},-24151199.7323489,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1022=1,PMF_1st=0),0,ROUND(IF(A1022=1,AI1022,AL1021)*OFFSET(Input!$O$27,IF(A1022=121,-1,0)+MIN(B1022,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1022=1,PMF_1st=0),0,IF(SUM($K$5:$L1022)-$AU1021>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1021,B1022),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1022-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1022,99),0,1,1))*VLOOKUP($B1022,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1019,85,11,null,124,{"$f":"IF(A1023=\"\",\"\",IF(A1023=1,Age_Full_Month,IF(F1022=11,0,F1022+1)))","v":10},124,0,{"$f":"IF(A1023=\"\",\"\",IF(AND(F1023=11,G1023=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1023-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1023-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1023,99),0,1,1)*K1023,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*L1023,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1023,0,1,1)*M1023,FEE_rounding)","v":0},0,0,{"$f":"IF(C1023>=1,ROUND(K1023*OFFSET(Input!$U$27,B1023,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1023=1,0,IF($C1023>=1,ROUND(OFFSET(Input!$X$27,B1023,0,1,1)*AL1022,AV_rounding),0))","v":0},{"$f":"IF(B1023=1,0,IF(C1023=1,ROUND(OFFSET(Input!$W$27,B1023,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1021),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),OFFSET(Input!$G$27,B1023,0,1,1)-AE1023,0)","v":0},{"$f":"IF(AND(C1023=1,OFFSET(Input!$G$27,B1023,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1023,0,1,1),AP1022),0)","v":0},0,0,0,0,0,0,0,-29651199.7323489,-29823844.7323489,-29670460.316196099,-29670460.316196099,{"$f":"IF(A1023=\"\",\"\",AL1023-ROUND(AL1023*OFFSET(Input!$S$27,$B1023,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1023=\"\",\"\",ROUND(AP1023*(1-OFFSET(Input!$T$27,MIN(B1023,10),0,1,1)),2*FEE_rounding))","v":-29670460.316196099},-24170460.316196099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1023=1,PMF_1st=0),0,ROUND(IF(A1023=1,AI1023,AL1022)*OFFSET(Input!$O$27,IF(A1023=121,-1,0)+MIN(B1023,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1023=1,PMF_1st=0),0,IF(SUM($K$5:$L1023)-$AU1022>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1022,B1023),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1023-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1023,99),0,1,1))*VLOOKUP($B1023,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1020,85,12,null,124,{"$f":"IF(A1024=\"\",\"\",IF(A1024=1,Age_Full_Month,IF(F1023=11,0,F1023+1)))","v":11},124,0,{"$f":"IF(A1024=\"\",\"\",IF(AND(F1024=11,G1024=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1024-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1024-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1024,99),0,1,1)*K1024,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*L1024,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1024,0,1,1)*M1024,FEE_rounding)","v":0},0,0,{"$f":"IF(C1024>=1,ROUND(K1024*OFFSET(Input!$U$27,B1024,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1024=1,0,IF($C1024>=1,ROUND(OFFSET(Input!$X$27,B1024,0,1,1)*AL1023,AV_rounding),0))","v":0},{"$f":"IF(B1024=1,0,IF(C1024=1,ROUND(OFFSET(Input!$W$27,B1024,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1022),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),OFFSET(Input!$G$27,B1024,0,1,1)-AE1024,0)","v":0},{"$f":"IF(AND(C1024=1,OFFSET(Input!$G$27,B1024,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1024,0,1,1),AP1023),0)","v":0},0,0,0,0,0,0,0,-29670460.316196099,-29843105.316196099,-29689621.8426135,-29689621.8426135,{"$f":"IF(A1024=\"\",\"\",AL1024-ROUND(AL1024*OFFSET(Input!$S$27,$B1024,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1024=\"\",\"\",ROUND(AP1024*(1-OFFSET(Input!$T$27,MIN(B1024,10),0,1,1)),2*FEE_rounding))","v":-29689621.8426135},-24189621.8426135,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1024=1,PMF_1st=0),0,ROUND(IF(A1024=1,AI1024,AL1023)*OFFSET(Input!$O$27,IF(A1024=121,-1,0)+MIN(B1024,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1024=1,PMF_1st=0),0,IF(SUM($K$5:$L1024)-$AU1023>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1023,B1024),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1024-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1024,99),0,1,1))*VLOOKUP($B1024,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1021,86,1,null,125,{"$f":"IF(A1025=\"\",\"\",IF(A1025=1,Age_Full_Month,IF(F1024=11,0,F1024+1)))","v":0},125,0,{"$f":"IF(A1025=\"\",\"\",IF(AND(F1025=11,G1025=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1025-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1025-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1025,99),0,1,1)*K1025,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*L1025,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1025,0,1,1)*M1025,FEE_rounding)","v":0},0,0,{"$f":"IF(C1025>=1,ROUND(K1025*OFFSET(Input!$U$27,B1025,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1025=1,0,IF($C1025>=1,ROUND(OFFSET(Input!$X$27,B1025,0,1,1)*AL1024,AV_rounding),0))","v":0},{"$f":"IF(B1025=1,0,IF(C1025=1,ROUND(OFFSET(Input!$W$27,B1025,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1023),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),OFFSET(Input!$G$27,B1025,0,1,1)-AE1025,0)","v":0},{"$f":"IF(AND(C1025=1,OFFSET(Input!$G$27,B1025,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1025,0,1,1),AP1024),0)","v":0},0,0,0,0,0,0,0,-29689621.8426135,-29862266.8426135,-29708684.8210546,-29708684.8210546,{"$f":"IF(A1025=\"\",\"\",AL1025-ROUND(AL1025*OFFSET(Input!$S$27,$B1025,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1025=\"\",\"\",ROUND(AP1025*(1-OFFSET(Input!$T$27,MIN(B1025,10),0,1,1)),2*FEE_rounding))","v":-29708684.8210546},-24208684.8210546,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1025=1,PMF_1st=0),0,ROUND(IF(A1025=1,AI1025,AL1024)*OFFSET(Input!$O$27,IF(A1025=121,-1,0)+MIN(B1025,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1025=1,PMF_1st=0),0,IF(SUM($K$5:$L1025)-$AU1024>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1024,B1025),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1025-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1025,99),0,1,1))*VLOOKUP($B1025,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1022,86,2,null,125,{"$f":"IF(A1026=\"\",\"\",IF(A1026=1,Age_Full_Month,IF(F1025=11,0,F1025+1)))","v":1},125,0,{"$f":"IF(A1026=\"\",\"\",IF(AND(F1026=11,G1026=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1026-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1026-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1026,99),0,1,1)*K1026,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*L1026,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1026,0,1,1)*M1026,FEE_rounding)","v":0},0,0,{"$f":"IF(C1026>=1,ROUND(K1026*OFFSET(Input!$U$27,B1026,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1026=1,0,IF($C1026>=1,ROUND(OFFSET(Input!$X$27,B1026,0,1,1)*AL1025,AV_rounding),0))","v":0},{"$f":"IF(B1026=1,0,IF(C1026=1,ROUND(OFFSET(Input!$W$27,B1026,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1024),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),OFFSET(Input!$G$27,B1026,0,1,1)-AE1026,0)","v":0},{"$f":"IF(AND(C1026=1,OFFSET(Input!$G$27,B1026,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1026,0,1,1),AP1025),0)","v":0},0,0,0,0,0,0,0,-29708684.8210546,-29881329.8210546,-29727649.758352999,-29727649.758352999,{"$f":"IF(A1026=\"\",\"\",AL1026-ROUND(AL1026*OFFSET(Input!$S$27,$B1026,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1026=\"\",\"\",ROUND(AP1026*(1-OFFSET(Input!$T$27,MIN(B1026,10),0,1,1)),2*FEE_rounding))","v":-29727649.758352999},-24227649.758352999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1026=1,PMF_1st=0),0,ROUND(IF(A1026=1,AI1026,AL1025)*OFFSET(Input!$O$27,IF(A1026=121,-1,0)+MIN(B1026,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1026=1,PMF_1st=0),0,IF(SUM($K$5:$L1026)-$AU1025>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1025,B1026),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1026-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1026,99),0,1,1))*VLOOKUP($B1026,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1023,86,3,null,125,{"$f":"IF(A1027=\"\",\"\",IF(A1027=1,Age_Full_Month,IF(F1026=11,0,F1026+1)))","v":2},125,0,{"$f":"IF(A1027=\"\",\"\",IF(AND(F1027=11,G1027=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1027-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1027-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1027,99),0,1,1)*K1027,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*L1027,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1027,0,1,1)*M1027,FEE_rounding)","v":0},0,0,{"$f":"IF(C1027>=1,ROUND(K1027*OFFSET(Input!$U$27,B1027,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1027=1,0,IF($C1027>=1,ROUND(OFFSET(Input!$X$27,B1027,0,1,1)*AL1026,AV_rounding),0))","v":0},{"$f":"IF(B1027=1,0,IF(C1027=1,ROUND(OFFSET(Input!$W$27,B1027,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1025),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),OFFSET(Input!$G$27,B1027,0,1,1)-AE1027,0)","v":0},{"$f":"IF(AND(C1027=1,OFFSET(Input!$G$27,B1027,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1027,0,1,1),AP1026),0)","v":0},0,0,0,0,0,0,0,-29727649.758352999,-29900294.758352999,-29746517.158735499,-29746517.158735499,{"$f":"IF(A1027=\"\",\"\",AL1027-ROUND(AL1027*OFFSET(Input!$S$27,$B1027,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1027=\"\",\"\",ROUND(AP1027*(1-OFFSET(Input!$T$27,MIN(B1027,10),0,1,1)),2*FEE_rounding))","v":-29746517.158735499},-24246517.158735499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1027=1,PMF_1st=0),0,ROUND(IF(A1027=1,AI1027,AL1026)*OFFSET(Input!$O$27,IF(A1027=121,-1,0)+MIN(B1027,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1027=1,PMF_1st=0),0,IF(SUM($K$5:$L1027)-$AU1026>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1026,B1027),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1027-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1027,99),0,1,1))*VLOOKUP($B1027,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1024,86,4,null,125,{"$f":"IF(A1028=\"\",\"\",IF(A1028=1,Age_Full_Month,IF(F1027=11,0,F1027+1)))","v":3},125,0,{"$f":"IF(A1028=\"\",\"\",IF(AND(F1028=11,G1028=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1028-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1028-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1028,99),0,1,1)*K1028,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*L1028,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1028,0,1,1)*M1028,FEE_rounding)","v":0},0,0,{"$f":"IF(C1028>=1,ROUND(K1028*OFFSET(Input!$U$27,B1028,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1028=1,0,IF($C1028>=1,ROUND(OFFSET(Input!$X$27,B1028,0,1,1)*AL1027,AV_rounding),0))","v":0},{"$f":"IF(B1028=1,0,IF(C1028=1,ROUND(OFFSET(Input!$W$27,B1028,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1026),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),OFFSET(Input!$G$27,B1028,0,1,1)-AE1028,0)","v":0},{"$f":"IF(AND(C1028=1,OFFSET(Input!$G$27,B1028,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1028,0,1,1),AP1027),0)","v":0},0,0,0,0,0,0,0,-29746517.158735499,-29919162.158735499,-29765287.5238357,-29765287.5238357,{"$f":"IF(A1028=\"\",\"\",AL1028-ROUND(AL1028*OFFSET(Input!$S$27,$B1028,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1028=\"\",\"\",ROUND(AP1028*(1-OFFSET(Input!$T$27,MIN(B1028,10),0,1,1)),2*FEE_rounding))","v":-29765287.5238357},-24265287.5238357,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1028=1,PMF_1st=0),0,ROUND(IF(A1028=1,AI1028,AL1027)*OFFSET(Input!$O$27,IF(A1028=121,-1,0)+MIN(B1028,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1028=1,PMF_1st=0),0,IF(SUM($K$5:$L1028)-$AU1027>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1027,B1028),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1028-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1028,99),0,1,1))*VLOOKUP($B1028,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1025,86,5,null,{"$f":"IF($A1029=\"\",\"\",Age_Insured+B1029-1)","v":125},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Month,IF(F1028=11,0,F1028+1)))","v":4},{"$f":"IF(A1029=\"\",\"\",IF(A1029=1,Age_Full_Year,IF(F1028=11,G1028+1,G1028)))","v":125},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),DAY(EOMONTH((SignYY+INT(A1029/12)+1911)&\"/\"&(IF(MOD(SignMM+A1029-1,12)=0,12,MOD(SignMM+A1029-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1029=\"\",\"\",IF(AND(F1029=11,G1029=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1029-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1029-1>=BPP,\"\",IF(AS1028>0,1,0))","v":""},{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,IF(($BJ1029+$AL1028+$AP1028+$AW1029)/($BJ1029+$AL1028+$AP1028)>$BK1029,VLOOKUP($B1029,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1029=0,0,IF(MOD(C1029-1,12/Prem_Freq)=0,VLOOKUP(B1029,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1029=1,VLOOKUP(B1029,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1029-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1029,99),0,1,1)*K1029,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*L1029,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1029,0,1,1)*M1029,FEE_rounding)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,K1029-N1029))","v":0},{"$f":"IF(A1030=\"\",\"\",IF(K1029=\"*****\",\"*****\",L1029-O1029+M1029-P1029))","v":0},{"$f":"IF(C1029>=1,ROUND(K1029*OFFSET(Input!$U$27,B1029,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1029=1,0,IF($C1029>=1,ROUND(OFFSET(Input!$X$27,B1029,0,1,1)*AL1028,AV_rounding),0))","v":0},{"$f":"IF(B1029=1,0,IF(C1029=1,ROUND(OFFSET(Input!$W$27,B1029,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1027),AV_rounding),0))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,BA1029,AI1029))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(SUM(AI1029,-V1029)>BB1029,BB1029,SUM(AI1029,-V1029)))","v":0},{"$f":"IF(E1029=\"\",\"\",IF(AI1029>BA1029+BB1029,0,BA1029-AI1029))","v":172645},0,0,{"$f":"IF(E1029=\" \",\" \",IF(Z1029<BI1028+BC1029+BE1029+BD1029*0+BF1029,BI1028+BC1029+BE1029+BD1029*0+BF1029-BI1028-Z1029,0))","v":0},0,0,{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),OFFSET(Input!$G$27,B1029,0,1,1)-AE1029,0)","v":0},{"$f":"IF(AND(C1029=1,OFFSET(Input!$G$27,B1029,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1029,0,1,1),AP1028),0)","v":0},{"$f":"IF(A1030=\"\",\"\",AF1028+AD1029+AE1029)","v":0},0,0,{"$f":"IF(A1029=\"\",\"\",AL1028+Q1029+R1029*0+IF(A1029=1,0,SUM(S1029:U1029)))","v":0},{"$f":"IF(A1029=\"\",\"\",AI1029-V1029-W1029-Z1029-AD1029)","v":0},{"$f":"ROUND((AJ1029-AB1029)*(1+IRR_3)^(1/12)+IF(A1029=1,S1029,0),AV_rounding)","v":0},{"$f":"ROUND(AK1029-AG1029,AV_rounding)","v":0},-29765287.5238357,-29937932.5238357,{"$f":"ROUND((AN1029-AC1029)*(1+IRR_3)^(1/12),AV_rounding)","v":-29783961.352707401},{"$f":"ROUND(AO1029-AH1029,AV_rounding)","v":-29783961.352707401},{"$f":"IF(A1029=\"\",\"\",AL1029-ROUND(AL1029*OFFSET(Input!$S$27,$B1029,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1029=\"\",\"\",ROUND(AP1029*(1-OFFSET(Input!$T$27,MIN(B1029,10),0,1,1)),2*FEE_rounding))","v":-29783961.352707401},-24283961.352707401,0,{"$f":"IF(A1030=\"\",\"\",AU1028+AD1029+AE1029)","v":0},{"$f":"IF(A1029=\"\",\"\",IF(K1029=\"*****\",0,Q1029+R1029))","v":0},5500000,5500000,{"$f":"IF(A1029=1,K1029,MAX(AY1028+K1029-AD1028-AE1028,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1029/100000*VLOOKUP(Age_Insured+B1029-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1029>0,I1029/H1029,1),2*FEE_rounding)*IF(G1030>14,1,0)*IF(AND(I1029=0,H1029>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1029=1,PMF_1st=0),0,ROUND(IF(A1029=1,AI1029,AL1028)*OFFSET(Input!$O$27,IF(A1029=121,-1,0)+MIN(B1029,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1029=1,PMF_1st=0),0,IF(SUM($K$5:$L1029)-$AU1028>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1028,B1029),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1029-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1029,99),0,1,1))*VLOOKUP($B1029,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1029+1","v":1026},{"$f":"IF($A1030=\"\",\"\",INT((A1030-1)/12)+1)","v":86},{"$f":"IF($A1030=\"\",\"\",MOD((A1030-1),12)+1)","v":6},null,125,{"$f":"IF(A1030=\"\",\"\",IF(A1030=1,Age_Full_Month,IF(F1029=11,0,F1029+1)))","v":5},125,0,{"$f":"IF(A1030=\"\",\"\",IF(AND(F1030=11,G1030=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1030-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1030-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1030,99),0,1,1)*K1030,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*L1030,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1030,0,1,1)*M1030,FEE_rounding)","v":0},0,0,{"$f":"IF(C1030>=1,ROUND(K1030*OFFSET(Input!$U$27,B1030,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1030=1,0,IF($C1030>=1,ROUND(OFFSET(Input!$X$27,B1030,0,1,1)*AL1029,AV_rounding),0))","v":0},{"$f":"IF(B1030=1,0,IF(C1030=1,ROUND(OFFSET(Input!$W$27,B1030,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1028),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1030+R1030","v":0},{"$f":"IF(E1030=\" \",\" \",IF(AI1030+AM1030-V1030>BI1029+BC1030+BD1030+BF1030+BE1030,BI1029+BC1030+BD1030+BF1030+BE1030,MAX(AI1030+AM1030-V1030,0)))","v":0},0,{"$f":"BG1030","v":0},0,{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),OFFSET(Input!$G$27,B1030,0,1,1)-AE1030,0)","v":0},{"$f":"IF(AND(C1030=1,OFFSET(Input!$G$27,B1030,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1030,0,1,1),AP1029),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1030+AO1029","v":-29783961.352707401},{"$f":"AM1030-X1030-AA1030-AE1030","v":-29956606.352707401},-29802539.141837601,-29802539.141837601,{"$f":"IF(A1030=\"\",\"\",AL1030-ROUND(AL1030*OFFSET(Input!$S$27,$B1030,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1030=\"\",\"\",ROUND(AP1030*(1-OFFSET(Input!$T$27,MIN(B1030,10),0,1,1)),2*FEE_rounding))","v":-29802539.141837601},{"$f":"AW1030+AL1030+AP1030","v":-24302539.141837601},0,0,0,{"$f":"AW1029","v":5500000},{"$f":"AW1030+AI1030","v":5500000},3000000,{"$f":"IF(A1030=\"\",\"\",AW1030)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1030=1,PMF_1st=0),0,ROUND(IF(A1030=1,AI1030,AL1029)*OFFSET(Input!$O$27,IF(A1030=121,-1,0)+MIN(B1030,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1030=1,PMF_1st=0),0,IF(SUM($K$5:$L1030)-$AU1029>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1029,B1030),21),0,1,1)))","v":0},null,null,{"$f":"BI1029+BC1030+BD1030+BE1030+BF1030-Z1030-AA1030","v":0},{"$f":"IF(MOD($C1030-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1030,99),0,1,1))*VLOOKUP($B1030,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1030<=30,1.9,IF($E1030<=40,1.6,IF($E1030<=50,1.4,IF($E1030<=60,1.2,IF($E1030<=70,1.1,IF($E1030<=90,1.02,1))))))","v":1}]
[1027,86,7,null,125,{"$f":"IF(A1031=\"\",\"\",IF(A1031=1,Age_Full_Month,IF(F1030=11,0,F1030+1)))","v":6},125,0,{"$f":"IF(A1031=\"\",\"\",IF(AND(F1031=11,G1031=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1031-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1031-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1031,99),0,1,1)*K1031,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*L1031,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1031,0,1,1)*M1031,FEE_rounding)","v":0},0,0,{"$f":"IF(C1031>=1,ROUND(K1031*OFFSET(Input!$U$27,B1031,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1031=1,0,IF($C1031>=1,ROUND(OFFSET(Input!$X$27,B1031,0,1,1)*AL1030,AV_rounding),0))","v":0},{"$f":"IF(B1031=1,0,IF(C1031=1,ROUND(OFFSET(Input!$W$27,B1031,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1029),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),OFFSET(Input!$G$27,B1031,0,1,1)-AE1031,0)","v":0},{"$f":"IF(AND(C1031=1,OFFSET(Input!$G$27,B1031,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1031,0,1,1),AP1030),0)","v":0},0,0,0,0,0,0,0,-29802539.141837601,-29975184.141837601,-29821021.385159899,-29821021.385159899,{"$f":"IF(A1031=\"\",\"\",AL1031-ROUND(AL1031*OFFSET(Input!$S$27,$B1031,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1031=\"\",\"\",ROUND(AP1031*(1-OFFSET(Input!$T$27,MIN(B1031,10),0,1,1)),2*FEE_rounding))","v":-29821021.385159899},-24321021.385159899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1031=1,PMF_1st=0),0,ROUND(IF(A1031=1,AI1031,AL1030)*OFFSET(Input!$O$27,IF(A1031=121,-1,0)+MIN(B1031,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1031=1,PMF_1st=0),0,IF(SUM($K$5:$L1031)-$AU1030>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1030,B1031),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1031-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1031,99),0,1,1))*VLOOKUP($B1031,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1028,86,8,null,125,{"$f":"IF(A1032=\"\",\"\",IF(A1032=1,Age_Full_Month,IF(F1031=11,0,F1031+1)))","v":7},125,0,{"$f":"IF(A1032=\"\",\"\",IF(AND(F1032=11,G1032=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1032-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1032-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1032,99),0,1,1)*K1032,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*L1032,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1032,0,1,1)*M1032,FEE_rounding)","v":0},0,0,{"$f":"IF(C1032>=1,ROUND(K1032*OFFSET(Input!$U$27,B1032,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1032=1,0,IF($C1032>=1,ROUND(OFFSET(Input!$X$27,B1032,0,1,1)*AL1031,AV_rounding),0))","v":0},{"$f":"IF(B1032=1,0,IF(C1032=1,ROUND(OFFSET(Input!$W$27,B1032,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1030),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),OFFSET(Input!$G$27,B1032,0,1,1)-AE1032,0)","v":0},{"$f":"IF(AND(C1032=1,OFFSET(Input!$G$27,B1032,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1032,0,1,1),AP1031),0)","v":0},0,0,0,0,0,0,0,-29821021.385159899,-29993666.385159899,-29839408.5740676,-29839408.5740676,{"$f":"IF(A1032=\"\",\"\",AL1032-ROUND(AL1032*OFFSET(Input!$S$27,$B1032,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1032=\"\",\"\",ROUND(AP1032*(1-OFFSET(Input!$T$27,MIN(B1032,10),0,1,1)),2*FEE_rounding))","v":-29839408.5740676},-24339408.5740676,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1032=1,PMF_1st=0),0,ROUND(IF(A1032=1,AI1032,AL1031)*OFFSET(Input!$O$27,IF(A1032=121,-1,0)+MIN(B1032,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1032=1,PMF_1st=0),0,IF(SUM($K$5:$L1032)-$AU1031>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1031,B1032),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1032-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1032,99),0,1,1))*VLOOKUP($B1032,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1029,86,9,null,125,{"$f":"IF(A1033=\"\",\"\",IF(A1033=1,Age_Full_Month,IF(F1032=11,0,F1032+1)))","v":8},125,0,{"$f":"IF(A1033=\"\",\"\",IF(AND(F1033=11,G1033=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1033-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1033-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1033,99),0,1,1)*K1033,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*L1033,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1033,0,1,1)*M1033,FEE_rounding)","v":0},0,0,{"$f":"IF(C1033>=1,ROUND(K1033*OFFSET(Input!$U$27,B1033,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1033=1,0,IF($C1033>=1,ROUND(OFFSET(Input!$X$27,B1033,0,1,1)*AL1032,AV_rounding),0))","v":0},{"$f":"IF(B1033=1,0,IF(C1033=1,ROUND(OFFSET(Input!$W$27,B1033,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1031),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),OFFSET(Input!$G$27,B1033,0,1,1)-AE1033,0)","v":0},{"$f":"IF(AND(C1033=1,OFFSET(Input!$G$27,B1033,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1033,0,1,1),AP1032),0)","v":0},0,0,0,0,0,0,0,-29839408.5740676,-30012053.5740676,-29857701.1974268,-29857701.1974268,{"$f":"IF(A1033=\"\",\"\",AL1033-ROUND(AL1033*OFFSET(Input!$S$27,$B1033,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1033=\"\",\"\",ROUND(AP1033*(1-OFFSET(Input!$T$27,MIN(B1033,10),0,1,1)),2*FEE_rounding))","v":-29857701.1974268},-24357701.1974268,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1033=1,PMF_1st=0),0,ROUND(IF(A1033=1,AI1033,AL1032)*OFFSET(Input!$O$27,IF(A1033=121,-1,0)+MIN(B1033,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1033=1,PMF_1st=0),0,IF(SUM($K$5:$L1033)-$AU1032>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1032,B1033),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1033-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1033,99),0,1,1))*VLOOKUP($B1033,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1030,86,10,null,125,{"$f":"IF(A1034=\"\",\"\",IF(A1034=1,Age_Full_Month,IF(F1033=11,0,F1033+1)))","v":9},125,0,{"$f":"IF(A1034=\"\",\"\",IF(AND(F1034=11,G1034=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1034-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1034-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1034,99),0,1,1)*K1034,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*L1034,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1034,0,1,1)*M1034,FEE_rounding)","v":0},0,0,{"$f":"IF(C1034>=1,ROUND(K1034*OFFSET(Input!$U$27,B1034,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1034=1,0,IF($C1034>=1,ROUND(OFFSET(Input!$X$27,B1034,0,1,1)*AL1033,AV_rounding),0))","v":0},{"$f":"IF(B1034=1,0,IF(C1034=1,ROUND(OFFSET(Input!$W$27,B1034,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1032),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),OFFSET(Input!$G$27,B1034,0,1,1)-AE1034,0)","v":0},{"$f":"IF(AND(C1034=1,OFFSET(Input!$G$27,B1034,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1034,0,1,1),AP1033),0)","v":0},0,0,0,0,0,0,0,-29857701.1974268,-30030346.1974268,-29875899.7415893,-29875899.7415893,{"$f":"IF(A1034=\"\",\"\",AL1034-ROUND(AL1034*OFFSET(Input!$S$27,$B1034,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1034=\"\",\"\",ROUND(AP1034*(1-OFFSET(Input!$T$27,MIN(B1034,10),0,1,1)),2*FEE_rounding))","v":-29875899.7415893},-24375899.7415893,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1034=1,PMF_1st=0),0,ROUND(IF(A1034=1,AI1034,AL1033)*OFFSET(Input!$O$27,IF(A1034=121,-1,0)+MIN(B1034,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1034=1,PMF_1st=0),0,IF(SUM($K$5:$L1034)-$AU1033>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1033,B1034),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1034-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1034,99),0,1,1))*VLOOKUP($B1034,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1031,86,11,null,125,{"$f":"IF(A1035=\"\",\"\",IF(A1035=1,Age_Full_Month,IF(F1034=11,0,F1034+1)))","v":10},125,0,{"$f":"IF(A1035=\"\",\"\",IF(AND(F1035=11,G1035=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1035-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1035-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1035,99),0,1,1)*K1035,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*L1035,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1035,0,1,1)*M1035,FEE_rounding)","v":0},0,0,{"$f":"IF(C1035>=1,ROUND(K1035*OFFSET(Input!$U$27,B1035,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1035=1,0,IF($C1035>=1,ROUND(OFFSET(Input!$X$27,B1035,0,1,1)*AL1034,AV_rounding),0))","v":0},{"$f":"IF(B1035=1,0,IF(C1035=1,ROUND(OFFSET(Input!$W$27,B1035,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1033),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),OFFSET(Input!$G$27,B1035,0,1,1)-AE1035,0)","v":0},{"$f":"IF(AND(C1035=1,OFFSET(Input!$G$27,B1035,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1035,0,1,1),AP1034),0)","v":0},0,0,0,0,0,0,0,-29875899.7415893,-30048544.7415893,-29894004.6904057,-29894004.6904057,{"$f":"IF(A1035=\"\",\"\",AL1035-ROUND(AL1035*OFFSET(Input!$S$27,$B1035,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1035=\"\",\"\",ROUND(AP1035*(1-OFFSET(Input!$T$27,MIN(B1035,10),0,1,1)),2*FEE_rounding))","v":-29894004.6904057},-24394004.6904057,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1035=1,PMF_1st=0),0,ROUND(IF(A1035=1,AI1035,AL1034)*OFFSET(Input!$O$27,IF(A1035=121,-1,0)+MIN(B1035,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1035=1,PMF_1st=0),0,IF(SUM($K$5:$L1035)-$AU1034>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1034,B1035),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1035-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1035,99),0,1,1))*VLOOKUP($B1035,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1032,86,12,null,125,{"$f":"IF(A1036=\"\",\"\",IF(A1036=1,Age_Full_Month,IF(F1035=11,0,F1035+1)))","v":11},125,0,{"$f":"IF(A1036=\"\",\"\",IF(AND(F1036=11,G1036=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1036-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1036-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1036,99),0,1,1)*K1036,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*L1036,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1036,0,1,1)*M1036,FEE_rounding)","v":0},0,0,{"$f":"IF(C1036>=1,ROUND(K1036*OFFSET(Input!$U$27,B1036,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1036=1,0,IF($C1036>=1,ROUND(OFFSET(Input!$X$27,B1036,0,1,1)*AL1035,AV_rounding),0))","v":0},{"$f":"IF(B1036=1,0,IF(C1036=1,ROUND(OFFSET(Input!$W$27,B1036,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1034),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),OFFSET(Input!$G$27,B1036,0,1,1)-AE1036,0)","v":0},{"$f":"IF(AND(C1036=1,OFFSET(Input!$G$27,B1036,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1036,0,1,1),AP1035),0)","v":0},0,0,0,0,0,0,0,-29894004.6904057,-30066649.6904057,-29912016.525238,-29912016.525238,{"$f":"IF(A1036=\"\",\"\",AL1036-ROUND(AL1036*OFFSET(Input!$S$27,$B1036,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1036=\"\",\"\",ROUND(AP1036*(1-OFFSET(Input!$T$27,MIN(B1036,10),0,1,1)),2*FEE_rounding))","v":-29912016.525238},-24412016.525238,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1036=1,PMF_1st=0),0,ROUND(IF(A1036=1,AI1036,AL1035)*OFFSET(Input!$O$27,IF(A1036=121,-1,0)+MIN(B1036,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1036=1,PMF_1st=0),0,IF(SUM($K$5:$L1036)-$AU1035>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1035,B1036),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1036-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1036,99),0,1,1))*VLOOKUP($B1036,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1033,87,1,null,126,{"$f":"IF(A1037=\"\",\"\",IF(A1037=1,Age_Full_Month,IF(F1036=11,0,F1036+1)))","v":0},126,0,{"$f":"IF(A1037=\"\",\"\",IF(AND(F1037=11,G1037=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1037-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1037-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1037,99),0,1,1)*K1037,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*L1037,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1037,0,1,1)*M1037,FEE_rounding)","v":0},0,0,{"$f":"IF(C1037>=1,ROUND(K1037*OFFSET(Input!$U$27,B1037,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1037=1,0,IF($C1037>=1,ROUND(OFFSET(Input!$X$27,B1037,0,1,1)*AL1036,AV_rounding),0))","v":0},{"$f":"IF(B1037=1,0,IF(C1037=1,ROUND(OFFSET(Input!$W$27,B1037,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1035),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),OFFSET(Input!$G$27,B1037,0,1,1)-AE1037,0)","v":0},{"$f":"IF(AND(C1037=1,OFFSET(Input!$G$27,B1037,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1037,0,1,1),AP1036),0)","v":0},0,0,0,0,0,0,0,-29912016.525238,-30084661.525238,-29929935.724972699,-29929935.724972699,{"$f":"IF(A1037=\"\",\"\",AL1037-ROUND(AL1037*OFFSET(Input!$S$27,$B1037,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1037=\"\",\"\",ROUND(AP1037*(1-OFFSET(Input!$T$27,MIN(B1037,10),0,1,1)),2*FEE_rounding))","v":-29929935.724972699},-24429935.724972699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1037=1,PMF_1st=0),0,ROUND(IF(A1037=1,AI1037,AL1036)*OFFSET(Input!$O$27,IF(A1037=121,-1,0)+MIN(B1037,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1037=1,PMF_1st=0),0,IF(SUM($K$5:$L1037)-$AU1036>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1036,B1037),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1037-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1037,99),0,1,1))*VLOOKUP($B1037,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1034,87,2,null,126,{"$f":"IF(A1038=\"\",\"\",IF(A1038=1,Age_Full_Month,IF(F1037=11,0,F1037+1)))","v":1},126,0,{"$f":"IF(A1038=\"\",\"\",IF(AND(F1038=11,G1038=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1038-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1038-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1038,99),0,1,1)*K1038,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*L1038,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1038,0,1,1)*M1038,FEE_rounding)","v":0},0,0,{"$f":"IF(C1038>=1,ROUND(K1038*OFFSET(Input!$U$27,B1038,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1038=1,0,IF($C1038>=1,ROUND(OFFSET(Input!$X$27,B1038,0,1,1)*AL1037,AV_rounding),0))","v":0},{"$f":"IF(B1038=1,0,IF(C1038=1,ROUND(OFFSET(Input!$W$27,B1038,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1036),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),OFFSET(Input!$G$27,B1038,0,1,1)-AE1038,0)","v":0},{"$f":"IF(AND(C1038=1,OFFSET(Input!$G$27,B1038,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1038,0,1,1),AP1037),0)","v":0},0,0,0,0,0,0,0,-29929935.724972699,-30102580.724972699,-29947762.766033199,-29947762.766033199,{"$f":"IF(A1038=\"\",\"\",AL1038-ROUND(AL1038*OFFSET(Input!$S$27,$B1038,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1038=\"\",\"\",ROUND(AP1038*(1-OFFSET(Input!$T$27,MIN(B1038,10),0,1,1)),2*FEE_rounding))","v":-29947762.766033199},-24447762.766033199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1038=1,PMF_1st=0),0,ROUND(IF(A1038=1,AI1038,AL1037)*OFFSET(Input!$O$27,IF(A1038=121,-1,0)+MIN(B1038,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1038=1,PMF_1st=0),0,IF(SUM($K$5:$L1038)-$AU1037>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1037,B1038),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1038-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1038,99),0,1,1))*VLOOKUP($B1038,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1035,87,3,null,126,{"$f":"IF(A1039=\"\",\"\",IF(A1039=1,Age_Full_Month,IF(F1038=11,0,F1038+1)))","v":2},126,0,{"$f":"IF(A1039=\"\",\"\",IF(AND(F1039=11,G1039=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1039-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1039-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1039,99),0,1,1)*K1039,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*L1039,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1039,0,1,1)*M1039,FEE_rounding)","v":0},0,0,{"$f":"IF(C1039>=1,ROUND(K1039*OFFSET(Input!$U$27,B1039,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1039=1,0,IF($C1039>=1,ROUND(OFFSET(Input!$X$27,B1039,0,1,1)*AL1038,AV_rounding),0))","v":0},{"$f":"IF(B1039=1,0,IF(C1039=1,ROUND(OFFSET(Input!$W$27,B1039,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1037),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),OFFSET(Input!$G$27,B1039,0,1,1)-AE1039,0)","v":0},{"$f":"IF(AND(C1039=1,OFFSET(Input!$G$27,B1039,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1039,0,1,1),AP1038),0)","v":0},0,0,0,0,0,0,0,-29947762.766033199,-30120407.766033199,-29965498.1223928,-29965498.1223928,{"$f":"IF(A1039=\"\",\"\",AL1039-ROUND(AL1039*OFFSET(Input!$S$27,$B1039,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1039=\"\",\"\",ROUND(AP1039*(1-OFFSET(Input!$T$27,MIN(B1039,10),0,1,1)),2*FEE_rounding))","v":-29965498.1223928},-24465498.1223928,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1039=1,PMF_1st=0),0,ROUND(IF(A1039=1,AI1039,AL1038)*OFFSET(Input!$O$27,IF(A1039=121,-1,0)+MIN(B1039,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1039=1,PMF_1st=0),0,IF(SUM($K$5:$L1039)-$AU1038>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1038,B1039),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1039-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1039,99),0,1,1))*VLOOKUP($B1039,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1036,87,4,null,126,{"$f":"IF(A1040=\"\",\"\",IF(A1040=1,Age_Full_Month,IF(F1039=11,0,F1039+1)))","v":3},126,0,{"$f":"IF(A1040=\"\",\"\",IF(AND(F1040=11,G1040=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1040-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1040-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1040,99),0,1,1)*K1040,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*L1040,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1040,0,1,1)*M1040,FEE_rounding)","v":0},0,0,{"$f":"IF(C1040>=1,ROUND(K1040*OFFSET(Input!$U$27,B1040,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1040=1,0,IF($C1040>=1,ROUND(OFFSET(Input!$X$27,B1040,0,1,1)*AL1039,AV_rounding),0))","v":0},{"$f":"IF(B1040=1,0,IF(C1040=1,ROUND(OFFSET(Input!$W$27,B1040,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1038),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),OFFSET(Input!$G$27,B1040,0,1,1)-AE1040,0)","v":0},{"$f":"IF(AND(C1040=1,OFFSET(Input!$G$27,B1040,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1040,0,1,1),AP1039),0)","v":0},0,0,0,0,0,0,0,-29965498.1223928,-30138143.1223928,-29983142.265586998,-29983142.265586998,{"$f":"IF(A1040=\"\",\"\",AL1040-ROUND(AL1040*OFFSET(Input!$S$27,$B1040,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1040=\"\",\"\",ROUND(AP1040*(1-OFFSET(Input!$T$27,MIN(B1040,10),0,1,1)),2*FEE_rounding))","v":-29983142.265586998},-24483142.265586998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1040=1,PMF_1st=0),0,ROUND(IF(A1040=1,AI1040,AL1039)*OFFSET(Input!$O$27,IF(A1040=121,-1,0)+MIN(B1040,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1040=1,PMF_1st=0),0,IF(SUM($K$5:$L1040)-$AU1039>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1039,B1040),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1040-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1040,99),0,1,1))*VLOOKUP($B1040,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1037,87,5,null,126,{"$f":"IF(A1041=\"\",\"\",IF(A1041=1,Age_Full_Month,IF(F1040=11,0,F1040+1)))","v":4},126,0,{"$f":"IF(A1041=\"\",\"\",IF(AND(F1041=11,G1041=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1041-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1041-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1041,99),0,1,1)*K1041,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*L1041,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1041,0,1,1)*M1041,FEE_rounding)","v":0},0,0,{"$f":"IF(C1041>=1,ROUND(K1041*OFFSET(Input!$U$27,B1041,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1041=1,0,IF($C1041>=1,ROUND(OFFSET(Input!$X$27,B1041,0,1,1)*AL1040,AV_rounding),0))","v":0},{"$f":"IF(B1041=1,0,IF(C1041=1,ROUND(OFFSET(Input!$W$27,B1041,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1039),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),OFFSET(Input!$G$27,B1041,0,1,1)-AE1041,0)","v":0},{"$f":"IF(AND(C1041=1,OFFSET(Input!$G$27,B1041,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1041,0,1,1),AP1040),0)","v":0},0,0,0,0,0,0,0,-29983142.265586998,-30155787.265586998,-30000695.664726399,-30000695.664726399,{"$f":"IF(A1041=\"\",\"\",AL1041-ROUND(AL1041*OFFSET(Input!$S$27,$B1041,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1041=\"\",\"\",ROUND(AP1041*(1-OFFSET(Input!$T$27,MIN(B1041,10),0,1,1)),2*FEE_rounding))","v":-30000695.664726399},-24500695.664726399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1041=1,PMF_1st=0),0,ROUND(IF(A1041=1,AI1041,AL1040)*OFFSET(Input!$O$27,IF(A1041=121,-1,0)+MIN(B1041,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1041=1,PMF_1st=0),0,IF(SUM($K$5:$L1041)-$AU1040>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1040,B1041),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1041-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1041,99),0,1,1))*VLOOKUP($B1041,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1038,87,6,null,126,{"$f":"IF(A1042=\"\",\"\",IF(A1042=1,Age_Full_Month,IF(F1041=11,0,F1041+1)))","v":5},126,0,{"$f":"IF(A1042=\"\",\"\",IF(AND(F1042=11,G1042=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1042-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1042-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1042,99),0,1,1)*K1042,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*L1042,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1042,0,1,1)*M1042,FEE_rounding)","v":0},0,0,{"$f":"IF(C1042>=1,ROUND(K1042*OFFSET(Input!$U$27,B1042,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1042=1,0,IF($C1042>=1,ROUND(OFFSET(Input!$X$27,B1042,0,1,1)*AL1041,AV_rounding),0))","v":0},{"$f":"IF(B1042=1,0,IF(C1042=1,ROUND(OFFSET(Input!$W$27,B1042,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1040),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),OFFSET(Input!$G$27,B1042,0,1,1)-AE1042,0)","v":0},{"$f":"IF(AND(C1042=1,OFFSET(Input!$G$27,B1042,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1042,0,1,1),AP1041),0)","v":0},0,0,0,0,0,0,0,-30000695.664726399,-30173340.664726399,-30018158.786508702,-30018158.786508702,{"$f":"IF(A1042=\"\",\"\",AL1042-ROUND(AL1042*OFFSET(Input!$S$27,$B1042,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1042=\"\",\"\",ROUND(AP1042*(1-OFFSET(Input!$T$27,MIN(B1042,10),0,1,1)),2*FEE_rounding))","v":-30018158.786508702},-24518158.786508702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1042=1,PMF_1st=0),0,ROUND(IF(A1042=1,AI1042,AL1041)*OFFSET(Input!$O$27,IF(A1042=121,-1,0)+MIN(B1042,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1042=1,PMF_1st=0),0,IF(SUM($K$5:$L1042)-$AU1041>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1041,B1042),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1042-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1042,99),0,1,1))*VLOOKUP($B1042,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1039,87,7,null,126,{"$f":"IF(A1043=\"\",\"\",IF(A1043=1,Age_Full_Month,IF(F1042=11,0,F1042+1)))","v":6},126,0,{"$f":"IF(A1043=\"\",\"\",IF(AND(F1043=11,G1043=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1043-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1043-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1043,99),0,1,1)*K1043,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*L1043,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1043,0,1,1)*M1043,FEE_rounding)","v":0},0,0,{"$f":"IF(C1043>=1,ROUND(K1043*OFFSET(Input!$U$27,B1043,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1043=1,0,IF($C1043>=1,ROUND(OFFSET(Input!$X$27,B1043,0,1,1)*AL1042,AV_rounding),0))","v":0},{"$f":"IF(B1043=1,0,IF(C1043=1,ROUND(OFFSET(Input!$W$27,B1043,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1041),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),OFFSET(Input!$G$27,B1043,0,1,1)-AE1043,0)","v":0},{"$f":"IF(AND(C1043=1,OFFSET(Input!$G$27,B1043,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1043,0,1,1),AP1042),0)","v":0},0,0,0,0,0,0,0,-30018158.786508702,-30190803.786508702,-30035532.0952316,-30035532.0952316,{"$f":"IF(A1043=\"\",\"\",AL1043-ROUND(AL1043*OFFSET(Input!$S$27,$B1043,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1043=\"\",\"\",ROUND(AP1043*(1-OFFSET(Input!$T$27,MIN(B1043,10),0,1,1)),2*FEE_rounding))","v":-30035532.0952316},-24535532.0952316,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1043=1,PMF_1st=0),0,ROUND(IF(A1043=1,AI1043,AL1042)*OFFSET(Input!$O$27,IF(A1043=121,-1,0)+MIN(B1043,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1043=1,PMF_1st=0),0,IF(SUM($K$5:$L1043)-$AU1042>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1042,B1043),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1043-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1043,99),0,1,1))*VLOOKUP($B1043,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1040,87,8,null,126,{"$f":"IF(A1044=\"\",\"\",IF(A1044=1,Age_Full_Month,IF(F1043=11,0,F1043+1)))","v":7},126,0,{"$f":"IF(A1044=\"\",\"\",IF(AND(F1044=11,G1044=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1044-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1044-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1044,99),0,1,1)*K1044,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*L1044,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1044,0,1,1)*M1044,FEE_rounding)","v":0},0,0,{"$f":"IF(C1044>=1,ROUND(K1044*OFFSET(Input!$U$27,B1044,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1044=1,0,IF($C1044>=1,ROUND(OFFSET(Input!$X$27,B1044,0,1,1)*AL1043,AV_rounding),0))","v":0},{"$f":"IF(B1044=1,0,IF(C1044=1,ROUND(OFFSET(Input!$W$27,B1044,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1042),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),OFFSET(Input!$G$27,B1044,0,1,1)-AE1044,0)","v":0},{"$f":"IF(AND(C1044=1,OFFSET(Input!$G$27,B1044,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1044,0,1,1),AP1043),0)","v":0},0,0,0,0,0,0,0,-30035532.0952316,-30208177.0952316,-30052816.052804802,-30052816.052804802,{"$f":"IF(A1044=\"\",\"\",AL1044-ROUND(AL1044*OFFSET(Input!$S$27,$B1044,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1044=\"\",\"\",ROUND(AP1044*(1-OFFSET(Input!$T$27,MIN(B1044,10),0,1,1)),2*FEE_rounding))","v":-30052816.052804802},-24552816.052804802,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1044=1,PMF_1st=0),0,ROUND(IF(A1044=1,AI1044,AL1043)*OFFSET(Input!$O$27,IF(A1044=121,-1,0)+MIN(B1044,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1044=1,PMF_1st=0),0,IF(SUM($K$5:$L1044)-$AU1043>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1043,B1044),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1044-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1044,99),0,1,1))*VLOOKUP($B1044,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1041,87,9,null,126,{"$f":"IF(A1045=\"\",\"\",IF(A1045=1,Age_Full_Month,IF(F1044=11,0,F1044+1)))","v":8},126,0,{"$f":"IF(A1045=\"\",\"\",IF(AND(F1045=11,G1045=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1045-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1045-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1045,99),0,1,1)*K1045,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*L1045,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1045,0,1,1)*M1045,FEE_rounding)","v":0},0,0,{"$f":"IF(C1045>=1,ROUND(K1045*OFFSET(Input!$U$27,B1045,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1045=1,0,IF($C1045>=1,ROUND(OFFSET(Input!$X$27,B1045,0,1,1)*AL1044,AV_rounding),0))","v":0},{"$f":"IF(B1045=1,0,IF(C1045=1,ROUND(OFFSET(Input!$W$27,B1045,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1043),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),OFFSET(Input!$G$27,B1045,0,1,1)-AE1045,0)","v":0},{"$f":"IF(AND(C1045=1,OFFSET(Input!$G$27,B1045,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1045,0,1,1),AP1044),0)","v":0},0,0,0,0,0,0,0,-30052816.052804802,-30225461.052804802,-30070011.118762501,-30070011.118762501,{"$f":"IF(A1045=\"\",\"\",AL1045-ROUND(AL1045*OFFSET(Input!$S$27,$B1045,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1045=\"\",\"\",ROUND(AP1045*(1-OFFSET(Input!$T$27,MIN(B1045,10),0,1,1)),2*FEE_rounding))","v":-30070011.118762501},-24570011.118762501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1045=1,PMF_1st=0),0,ROUND(IF(A1045=1,AI1045,AL1044)*OFFSET(Input!$O$27,IF(A1045=121,-1,0)+MIN(B1045,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1045=1,PMF_1st=0),0,IF(SUM($K$5:$L1045)-$AU1044>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1044,B1045),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1045-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1045,99),0,1,1))*VLOOKUP($B1045,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1042,87,10,null,126,{"$f":"IF(A1046=\"\",\"\",IF(A1046=1,Age_Full_Month,IF(F1045=11,0,F1045+1)))","v":9},126,0,{"$f":"IF(A1046=\"\",\"\",IF(AND(F1046=11,G1046=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1046-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1046-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1046,99),0,1,1)*K1046,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*L1046,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1046,0,1,1)*M1046,FEE_rounding)","v":0},0,0,{"$f":"IF(C1046>=1,ROUND(K1046*OFFSET(Input!$U$27,B1046,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1046=1,0,IF($C1046>=1,ROUND(OFFSET(Input!$X$27,B1046,0,1,1)*AL1045,AV_rounding),0))","v":0},{"$f":"IF(B1046=1,0,IF(C1046=1,ROUND(OFFSET(Input!$W$27,B1046,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1044),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),OFFSET(Input!$G$27,B1046,0,1,1)-AE1046,0)","v":0},{"$f":"IF(AND(C1046=1,OFFSET(Input!$G$27,B1046,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1046,0,1,1),AP1045),0)","v":0},0,0,0,0,0,0,0,-30070011.118762501,-30242656.118762501,-30087117.750275299,-30087117.750275299,{"$f":"IF(A1046=\"\",\"\",AL1046-ROUND(AL1046*OFFSET(Input!$S$27,$B1046,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1046=\"\",\"\",ROUND(AP1046*(1-OFFSET(Input!$T$27,MIN(B1046,10),0,1,1)),2*FEE_rounding))","v":-30087117.750275299},-24587117.750275299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1046=1,PMF_1st=0),0,ROUND(IF(A1046=1,AI1046,AL1045)*OFFSET(Input!$O$27,IF(A1046=121,-1,0)+MIN(B1046,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1046=1,PMF_1st=0),0,IF(SUM($K$5:$L1046)-$AU1045>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1045,B1046),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1046-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1046,99),0,1,1))*VLOOKUP($B1046,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1043,87,11,null,126,{"$f":"IF(A1047=\"\",\"\",IF(A1047=1,Age_Full_Month,IF(F1046=11,0,F1046+1)))","v":10},126,0,{"$f":"IF(A1047=\"\",\"\",IF(AND(F1047=11,G1047=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1047-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1047-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1047,99),0,1,1)*K1047,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*L1047,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1047,0,1,1)*M1047,FEE_rounding)","v":0},0,0,{"$f":"IF(C1047>=1,ROUND(K1047*OFFSET(Input!$U$27,B1047,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1047=1,0,IF($C1047>=1,ROUND(OFFSET(Input!$X$27,B1047,0,1,1)*AL1046,AV_rounding),0))","v":0},{"$f":"IF(B1047=1,0,IF(C1047=1,ROUND(OFFSET(Input!$W$27,B1047,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1045),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),OFFSET(Input!$G$27,B1047,0,1,1)-AE1047,0)","v":0},{"$f":"IF(AND(C1047=1,OFFSET(Input!$G$27,B1047,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1047,0,1,1),AP1046),0)","v":0},0,0,0,0,0,0,0,-30087117.750275299,-30259762.750275299,-30104136.402162701,-30104136.402162701,{"$f":"IF(A1047=\"\",\"\",AL1047-ROUND(AL1047*OFFSET(Input!$S$27,$B1047,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1047=\"\",\"\",ROUND(AP1047*(1-OFFSET(Input!$T$27,MIN(B1047,10),0,1,1)),2*FEE_rounding))","v":-30104136.402162701},-24604136.402162701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1047=1,PMF_1st=0),0,ROUND(IF(A1047=1,AI1047,AL1046)*OFFSET(Input!$O$27,IF(A1047=121,-1,0)+MIN(B1047,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1047=1,PMF_1st=0),0,IF(SUM($K$5:$L1047)-$AU1046>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1046,B1047),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1047-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1047,99),0,1,1))*VLOOKUP($B1047,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1044,87,12,null,126,{"$f":"IF(A1048=\"\",\"\",IF(A1048=1,Age_Full_Month,IF(F1047=11,0,F1047+1)))","v":11},126,0,{"$f":"IF(A1048=\"\",\"\",IF(AND(F1048=11,G1048=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1048-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1048-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1048,99),0,1,1)*K1048,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*L1048,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1048,0,1,1)*M1048,FEE_rounding)","v":0},0,0,{"$f":"IF(C1048>=1,ROUND(K1048*OFFSET(Input!$U$27,B1048,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1048=1,0,IF($C1048>=1,ROUND(OFFSET(Input!$X$27,B1048,0,1,1)*AL1047,AV_rounding),0))","v":0},{"$f":"IF(B1048=1,0,IF(C1048=1,ROUND(OFFSET(Input!$W$27,B1048,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1046),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),OFFSET(Input!$G$27,B1048,0,1,1)-AE1048,0)","v":0},{"$f":"IF(AND(C1048=1,OFFSET(Input!$G$27,B1048,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1048,0,1,1),AP1047),0)","v":0},0,0,0,0,0,0,0,-30104136.402162701,-30276781.402162701,-30121067.526905101,-30121067.526905101,{"$f":"IF(A1048=\"\",\"\",AL1048-ROUND(AL1048*OFFSET(Input!$S$27,$B1048,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1048=\"\",\"\",ROUND(AP1048*(1-OFFSET(Input!$T$27,MIN(B1048,10),0,1,1)),2*FEE_rounding))","v":-30121067.526905101},-24621067.526905101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1048=1,PMF_1st=0),0,ROUND(IF(A1048=1,AI1048,AL1047)*OFFSET(Input!$O$27,IF(A1048=121,-1,0)+MIN(B1048,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1048=1,PMF_1st=0),0,IF(SUM($K$5:$L1048)-$AU1047>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1047,B1048),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1048-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1048,99),0,1,1))*VLOOKUP($B1048,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1045,88,1,null,127,{"$f":"IF(A1049=\"\",\"\",IF(A1049=1,Age_Full_Month,IF(F1048=11,0,F1048+1)))","v":0},127,0,{"$f":"IF(A1049=\"\",\"\",IF(AND(F1049=11,G1049=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1049-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1049-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1049,99),0,1,1)*K1049,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*L1049,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1049,0,1,1)*M1049,FEE_rounding)","v":0},0,0,{"$f":"IF(C1049>=1,ROUND(K1049*OFFSET(Input!$U$27,B1049,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1049=1,0,IF($C1049>=1,ROUND(OFFSET(Input!$X$27,B1049,0,1,1)*AL1048,AV_rounding),0))","v":0},{"$f":"IF(B1049=1,0,IF(C1049=1,ROUND(OFFSET(Input!$W$27,B1049,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1047),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),OFFSET(Input!$G$27,B1049,0,1,1)-AE1049,0)","v":0},{"$f":"IF(AND(C1049=1,OFFSET(Input!$G$27,B1049,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1049,0,1,1),AP1048),0)","v":0},0,0,0,0,0,0,0,-30121067.526905101,-30293712.526905101,-30137911.5746557,-30137911.5746557,{"$f":"IF(A1049=\"\",\"\",AL1049-ROUND(AL1049*OFFSET(Input!$S$27,$B1049,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1049=\"\",\"\",ROUND(AP1049*(1-OFFSET(Input!$T$27,MIN(B1049,10),0,1,1)),2*FEE_rounding))","v":-30137911.5746557},-24637911.5746557,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1049=1,PMF_1st=0),0,ROUND(IF(A1049=1,AI1049,AL1048)*OFFSET(Input!$O$27,IF(A1049=121,-1,0)+MIN(B1049,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1049=1,PMF_1st=0),0,IF(SUM($K$5:$L1049)-$AU1048>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1048,B1049),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1049-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1049,99),0,1,1))*VLOOKUP($B1049,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1046,88,2,null,127,{"$f":"IF(A1050=\"\",\"\",IF(A1050=1,Age_Full_Month,IF(F1049=11,0,F1049+1)))","v":1},127,0,{"$f":"IF(A1050=\"\",\"\",IF(AND(F1050=11,G1050=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1050-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1050-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1050,99),0,1,1)*K1050,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*L1050,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1050,0,1,1)*M1050,FEE_rounding)","v":0},0,0,{"$f":"IF(C1050>=1,ROUND(K1050*OFFSET(Input!$U$27,B1050,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1050=1,0,IF($C1050>=1,ROUND(OFFSET(Input!$X$27,B1050,0,1,1)*AL1049,AV_rounding),0))","v":0},{"$f":"IF(B1050=1,0,IF(C1050=1,ROUND(OFFSET(Input!$W$27,B1050,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1048),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),OFFSET(Input!$G$27,B1050,0,1,1)-AE1050,0)","v":0},{"$f":"IF(AND(C1050=1,OFFSET(Input!$G$27,B1050,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1050,0,1,1),AP1049),0)","v":0},0,0,0,0,0,0,0,-30137911.5746557,-30310556.5746557,-30154668.993252501,-30154668.993252501,{"$f":"IF(A1050=\"\",\"\",AL1050-ROUND(AL1050*OFFSET(Input!$S$27,$B1050,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1050=\"\",\"\",ROUND(AP1050*(1-OFFSET(Input!$T$27,MIN(B1050,10),0,1,1)),2*FEE_rounding))","v":-30154668.993252501},-24654668.993252501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1050=1,PMF_1st=0),0,ROUND(IF(A1050=1,AI1050,AL1049)*OFFSET(Input!$O$27,IF(A1050=121,-1,0)+MIN(B1050,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1050=1,PMF_1st=0),0,IF(SUM($K$5:$L1050)-$AU1049>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1049,B1050),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1050-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1050,99),0,1,1))*VLOOKUP($B1050,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1047,88,3,null,127,{"$f":"IF(A1051=\"\",\"\",IF(A1051=1,Age_Full_Month,IF(F1050=11,0,F1050+1)))","v":2},127,0,{"$f":"IF(A1051=\"\",\"\",IF(AND(F1051=11,G1051=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1051-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1051-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1051,99),0,1,1)*K1051,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*L1051,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1051,0,1,1)*M1051,FEE_rounding)","v":0},0,0,{"$f":"IF(C1051>=1,ROUND(K1051*OFFSET(Input!$U$27,B1051,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1051=1,0,IF($C1051>=1,ROUND(OFFSET(Input!$X$27,B1051,0,1,1)*AL1050,AV_rounding),0))","v":0},{"$f":"IF(B1051=1,0,IF(C1051=1,ROUND(OFFSET(Input!$W$27,B1051,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1049),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),OFFSET(Input!$G$27,B1051,0,1,1)-AE1051,0)","v":0},{"$f":"IF(AND(C1051=1,OFFSET(Input!$G$27,B1051,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1051,0,1,1),AP1050),0)","v":0},0,0,0,0,0,0,0,-30154668.993252501,-30327313.993252501,-30171340.228230499,-30171340.228230499,{"$f":"IF(A1051=\"\",\"\",AL1051-ROUND(AL1051*OFFSET(Input!$S$27,$B1051,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1051=\"\",\"\",ROUND(AP1051*(1-OFFSET(Input!$T$27,MIN(B1051,10),0,1,1)),2*FEE_rounding))","v":-30171340.228230499},-24671340.228230499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1051=1,PMF_1st=0),0,ROUND(IF(A1051=1,AI1051,AL1050)*OFFSET(Input!$O$27,IF(A1051=121,-1,0)+MIN(B1051,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1051=1,PMF_1st=0),0,IF(SUM($K$5:$L1051)-$AU1050>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1050,B1051),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1051-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1051,99),0,1,1))*VLOOKUP($B1051,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1048,88,4,null,127,{"$f":"IF(A1052=\"\",\"\",IF(A1052=1,Age_Full_Month,IF(F1051=11,0,F1051+1)))","v":3},127,0,{"$f":"IF(A1052=\"\",\"\",IF(AND(F1052=11,G1052=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1052-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1052-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1052,99),0,1,1)*K1052,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*L1052,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1052,0,1,1)*M1052,FEE_rounding)","v":0},0,0,{"$f":"IF(C1052>=1,ROUND(K1052*OFFSET(Input!$U$27,B1052,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1052=1,0,IF($C1052>=1,ROUND(OFFSET(Input!$X$27,B1052,0,1,1)*AL1051,AV_rounding),0))","v":0},{"$f":"IF(B1052=1,0,IF(C1052=1,ROUND(OFFSET(Input!$W$27,B1052,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1050),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),OFFSET(Input!$G$27,B1052,0,1,1)-AE1052,0)","v":0},{"$f":"IF(AND(C1052=1,OFFSET(Input!$G$27,B1052,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1052,0,1,1),AP1051),0)","v":0},0,0,0,0,0,0,0,-30171340.228230499,-30343985.228230499,-30187925.722833101,-30187925.722833101,{"$f":"IF(A1052=\"\",\"\",AL1052-ROUND(AL1052*OFFSET(Input!$S$27,$B1052,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1052=\"\",\"\",ROUND(AP1052*(1-OFFSET(Input!$T$27,MIN(B1052,10),0,1,1)),2*FEE_rounding))","v":-30187925.722833101},-24687925.722833101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1052=1,PMF_1st=0),0,ROUND(IF(A1052=1,AI1052,AL1051)*OFFSET(Input!$O$27,IF(A1052=121,-1,0)+MIN(B1052,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1052=1,PMF_1st=0),0,IF(SUM($K$5:$L1052)-$AU1051>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1051,B1052),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1052-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1052,99),0,1,1))*VLOOKUP($B1052,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1049,88,5,null,127,{"$f":"IF(A1053=\"\",\"\",IF(A1053=1,Age_Full_Month,IF(F1052=11,0,F1052+1)))","v":4},127,0,{"$f":"IF(A1053=\"\",\"\",IF(AND(F1053=11,G1053=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1053-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1053-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1053,99),0,1,1)*K1053,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*L1053,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1053,0,1,1)*M1053,FEE_rounding)","v":0},0,0,{"$f":"IF(C1053>=1,ROUND(K1053*OFFSET(Input!$U$27,B1053,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1053=1,0,IF($C1053>=1,ROUND(OFFSET(Input!$X$27,B1053,0,1,1)*AL1052,AV_rounding),0))","v":0},{"$f":"IF(B1053=1,0,IF(C1053=1,ROUND(OFFSET(Input!$W$27,B1053,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1051),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),OFFSET(Input!$G$27,B1053,0,1,1)-AE1053,0)","v":0},{"$f":"IF(AND(C1053=1,OFFSET(Input!$G$27,B1053,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1053,0,1,1),AP1052),0)","v":0},0,0,0,0,0,0,0,-30187925.722833101,-30360570.722833101,-30204425.9180241,-30204425.9180241,{"$f":"IF(A1053=\"\",\"\",AL1053-ROUND(AL1053*OFFSET(Input!$S$27,$B1053,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1053=\"\",\"\",ROUND(AP1053*(1-OFFSET(Input!$T$27,MIN(B1053,10),0,1,1)),2*FEE_rounding))","v":-30204425.9180241},-24704425.9180241,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1053=1,PMF_1st=0),0,ROUND(IF(A1053=1,AI1053,AL1052)*OFFSET(Input!$O$27,IF(A1053=121,-1,0)+MIN(B1053,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1053=1,PMF_1st=0),0,IF(SUM($K$5:$L1053)-$AU1052>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1052,B1053),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1053-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1053,99),0,1,1))*VLOOKUP($B1053,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1050,88,6,null,127,{"$f":"IF(A1054=\"\",\"\",IF(A1054=1,Age_Full_Month,IF(F1053=11,0,F1053+1)))","v":5},127,0,{"$f":"IF(A1054=\"\",\"\",IF(AND(F1054=11,G1054=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1054-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1054-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1054,99),0,1,1)*K1054,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*L1054,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1054,0,1,1)*M1054,FEE_rounding)","v":0},0,0,{"$f":"IF(C1054>=1,ROUND(K1054*OFFSET(Input!$U$27,B1054,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1054=1,0,IF($C1054>=1,ROUND(OFFSET(Input!$X$27,B1054,0,1,1)*AL1053,AV_rounding),0))","v":0},{"$f":"IF(B1054=1,0,IF(C1054=1,ROUND(OFFSET(Input!$W$27,B1054,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1052),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),OFFSET(Input!$G$27,B1054,0,1,1)-AE1054,0)","v":0},{"$f":"IF(AND(C1054=1,OFFSET(Input!$G$27,B1054,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1054,0,1,1),AP1053),0)","v":0},0,0,0,0,0,0,0,-30204425.9180241,-30377070.9180241,-30220841.252499498,-30220841.252499498,{"$f":"IF(A1054=\"\",\"\",AL1054-ROUND(AL1054*OFFSET(Input!$S$27,$B1054,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1054=\"\",\"\",ROUND(AP1054*(1-OFFSET(Input!$T$27,MIN(B1054,10),0,1,1)),2*FEE_rounding))","v":-30220841.252499498},-24720841.252499498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1054=1,PMF_1st=0),0,ROUND(IF(A1054=1,AI1054,AL1053)*OFFSET(Input!$O$27,IF(A1054=121,-1,0)+MIN(B1054,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1054=1,PMF_1st=0),0,IF(SUM($K$5:$L1054)-$AU1053>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1053,B1054),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1054-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1054,99),0,1,1))*VLOOKUP($B1054,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1051,88,7,null,127,{"$f":"IF(A1055=\"\",\"\",IF(A1055=1,Age_Full_Month,IF(F1054=11,0,F1054+1)))","v":6},127,0,{"$f":"IF(A1055=\"\",\"\",IF(AND(F1055=11,G1055=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1055-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1055-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1055,99),0,1,1)*K1055,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*L1055,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1055,0,1,1)*M1055,FEE_rounding)","v":0},0,0,{"$f":"IF(C1055>=1,ROUND(K1055*OFFSET(Input!$U$27,B1055,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1055=1,0,IF($C1055>=1,ROUND(OFFSET(Input!$X$27,B1055,0,1,1)*AL1054,AV_rounding),0))","v":0},{"$f":"IF(B1055=1,0,IF(C1055=1,ROUND(OFFSET(Input!$W$27,B1055,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1053),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),OFFSET(Input!$G$27,B1055,0,1,1)-AE1055,0)","v":0},{"$f":"IF(AND(C1055=1,OFFSET(Input!$G$27,B1055,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1055,0,1,1),AP1054),0)","v":0},0,0,0,0,0,0,0,-30220841.252499498,-30393486.252499498,-30237172.1626991,-30237172.1626991,{"$f":"IF(A1055=\"\",\"\",AL1055-ROUND(AL1055*OFFSET(Input!$S$27,$B1055,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1055=\"\",\"\",ROUND(AP1055*(1-OFFSET(Input!$T$27,MIN(B1055,10),0,1,1)),2*FEE_rounding))","v":-30237172.1626991},-24737172.1626991,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1055=1,PMF_1st=0),0,ROUND(IF(A1055=1,AI1055,AL1054)*OFFSET(Input!$O$27,IF(A1055=121,-1,0)+MIN(B1055,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1055=1,PMF_1st=0),0,IF(SUM($K$5:$L1055)-$AU1054>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1054,B1055),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1055-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1055,99),0,1,1))*VLOOKUP($B1055,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1052,88,8,null,127,{"$f":"IF(A1056=\"\",\"\",IF(A1056=1,Age_Full_Month,IF(F1055=11,0,F1055+1)))","v":7},127,0,{"$f":"IF(A1056=\"\",\"\",IF(AND(F1056=11,G1056=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1056-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1056-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1056,99),0,1,1)*K1056,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*L1056,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1056,0,1,1)*M1056,FEE_rounding)","v":0},0,0,{"$f":"IF(C1056>=1,ROUND(K1056*OFFSET(Input!$U$27,B1056,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1056=1,0,IF($C1056>=1,ROUND(OFFSET(Input!$X$27,B1056,0,1,1)*AL1055,AV_rounding),0))","v":0},{"$f":"IF(B1056=1,0,IF(C1056=1,ROUND(OFFSET(Input!$W$27,B1056,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1054),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),OFFSET(Input!$G$27,B1056,0,1,1)-AE1056,0)","v":0},{"$f":"IF(AND(C1056=1,OFFSET(Input!$G$27,B1056,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1056,0,1,1),AP1055),0)","v":0},0,0,0,0,0,0,0,-30237172.1626991,-30409817.1626991,-30253419.082817901,-30253419.082817901,{"$f":"IF(A1056=\"\",\"\",AL1056-ROUND(AL1056*OFFSET(Input!$S$27,$B1056,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1056=\"\",\"\",ROUND(AP1056*(1-OFFSET(Input!$T$27,MIN(B1056,10),0,1,1)),2*FEE_rounding))","v":-30253419.082817901},-24753419.082817901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1056=1,PMF_1st=0),0,ROUND(IF(A1056=1,AI1056,AL1055)*OFFSET(Input!$O$27,IF(A1056=121,-1,0)+MIN(B1056,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1056=1,PMF_1st=0),0,IF(SUM($K$5:$L1056)-$AU1055>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1055,B1056),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1056-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1056,99),0,1,1))*VLOOKUP($B1056,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1053,88,9,null,127,{"$f":"IF(A1057=\"\",\"\",IF(A1057=1,Age_Full_Month,IF(F1056=11,0,F1056+1)))","v":8},127,0,{"$f":"IF(A1057=\"\",\"\",IF(AND(F1057=11,G1057=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1057-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1057-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1057,99),0,1,1)*K1057,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*L1057,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1057,0,1,1)*M1057,FEE_rounding)","v":0},0,0,{"$f":"IF(C1057>=1,ROUND(K1057*OFFSET(Input!$U$27,B1057,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1057=1,0,IF($C1057>=1,ROUND(OFFSET(Input!$X$27,B1057,0,1,1)*AL1056,AV_rounding),0))","v":0},{"$f":"IF(B1057=1,0,IF(C1057=1,ROUND(OFFSET(Input!$W$27,B1057,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1055),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),OFFSET(Input!$G$27,B1057,0,1,1)-AE1057,0)","v":0},{"$f":"IF(AND(C1057=1,OFFSET(Input!$G$27,B1057,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1057,0,1,1),AP1056),0)","v":0},0,0,0,0,0,0,0,-30253419.082817901,-30426064.082817901,-30269582.444818102,-30269582.444818102,{"$f":"IF(A1057=\"\",\"\",AL1057-ROUND(AL1057*OFFSET(Input!$S$27,$B1057,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1057=\"\",\"\",ROUND(AP1057*(1-OFFSET(Input!$T$27,MIN(B1057,10),0,1,1)),2*FEE_rounding))","v":-30269582.444818102},-24769582.444818102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1057=1,PMF_1st=0),0,ROUND(IF(A1057=1,AI1057,AL1056)*OFFSET(Input!$O$27,IF(A1057=121,-1,0)+MIN(B1057,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1057=1,PMF_1st=0),0,IF(SUM($K$5:$L1057)-$AU1056>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1056,B1057),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1057-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1057,99),0,1,1))*VLOOKUP($B1057,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1054,88,10,null,127,{"$f":"IF(A1058=\"\",\"\",IF(A1058=1,Age_Full_Month,IF(F1057=11,0,F1057+1)))","v":9},127,0,{"$f":"IF(A1058=\"\",\"\",IF(AND(F1058=11,G1058=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1058-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1058-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1058,99),0,1,1)*K1058,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*L1058,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1058,0,1,1)*M1058,FEE_rounding)","v":0},0,0,{"$f":"IF(C1058>=1,ROUND(K1058*OFFSET(Input!$U$27,B1058,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1058=1,0,IF($C1058>=1,ROUND(OFFSET(Input!$X$27,B1058,0,1,1)*AL1057,AV_rounding),0))","v":0},{"$f":"IF(B1058=1,0,IF(C1058=1,ROUND(OFFSET(Input!$W$27,B1058,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1056),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),OFFSET(Input!$G$27,B1058,0,1,1)-AE1058,0)","v":0},{"$f":"IF(AND(C1058=1,OFFSET(Input!$G$27,B1058,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1058,0,1,1),AP1057),0)","v":0},0,0,0,0,0,0,0,-30269582.444818102,-30442227.444818102,-30285662.678440101,-30285662.678440101,{"$f":"IF(A1058=\"\",\"\",AL1058-ROUND(AL1058*OFFSET(Input!$S$27,$B1058,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1058=\"\",\"\",ROUND(AP1058*(1-OFFSET(Input!$T$27,MIN(B1058,10),0,1,1)),2*FEE_rounding))","v":-30285662.678440101},-24785662.678440101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1058=1,PMF_1st=0),0,ROUND(IF(A1058=1,AI1058,AL1057)*OFFSET(Input!$O$27,IF(A1058=121,-1,0)+MIN(B1058,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1058=1,PMF_1st=0),0,IF(SUM($K$5:$L1058)-$AU1057>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1057,B1058),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1058-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1058,99),0,1,1))*VLOOKUP($B1058,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1055,88,11,null,127,{"$f":"IF(A1059=\"\",\"\",IF(A1059=1,Age_Full_Month,IF(F1058=11,0,F1058+1)))","v":10},127,0,{"$f":"IF(A1059=\"\",\"\",IF(AND(F1059=11,G1059=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1059-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1059-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1059,99),0,1,1)*K1059,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*L1059,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1059,0,1,1)*M1059,FEE_rounding)","v":0},0,0,{"$f":"IF(C1059>=1,ROUND(K1059*OFFSET(Input!$U$27,B1059,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1059=1,0,IF($C1059>=1,ROUND(OFFSET(Input!$X$27,B1059,0,1,1)*AL1058,AV_rounding),0))","v":0},{"$f":"IF(B1059=1,0,IF(C1059=1,ROUND(OFFSET(Input!$W$27,B1059,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1057),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),OFFSET(Input!$G$27,B1059,0,1,1)-AE1059,0)","v":0},{"$f":"IF(AND(C1059=1,OFFSET(Input!$G$27,B1059,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1059,0,1,1),AP1058),0)","v":0},0,0,0,0,0,0,0,-30285662.678440101,-30458307.678440101,-30301660.2112143,-30301660.2112143,{"$f":"IF(A1059=\"\",\"\",AL1059-ROUND(AL1059*OFFSET(Input!$S$27,$B1059,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1059=\"\",\"\",ROUND(AP1059*(1-OFFSET(Input!$T$27,MIN(B1059,10),0,1,1)),2*FEE_rounding))","v":-30301660.2112143},-24801660.2112143,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1059=1,PMF_1st=0),0,ROUND(IF(A1059=1,AI1059,AL1058)*OFFSET(Input!$O$27,IF(A1059=121,-1,0)+MIN(B1059,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1059=1,PMF_1st=0),0,IF(SUM($K$5:$L1059)-$AU1058>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1058,B1059),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1059-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1059,99),0,1,1))*VLOOKUP($B1059,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1056,88,12,null,127,{"$f":"IF(A1060=\"\",\"\",IF(A1060=1,Age_Full_Month,IF(F1059=11,0,F1059+1)))","v":11},127,0,{"$f":"IF(A1060=\"\",\"\",IF(AND(F1060=11,G1060=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1060-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1060-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1060,99),0,1,1)*K1060,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*L1060,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1060,0,1,1)*M1060,FEE_rounding)","v":0},0,0,{"$f":"IF(C1060>=1,ROUND(K1060*OFFSET(Input!$U$27,B1060,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1060=1,0,IF($C1060>=1,ROUND(OFFSET(Input!$X$27,B1060,0,1,1)*AL1059,AV_rounding),0))","v":0},{"$f":"IF(B1060=1,0,IF(C1060=1,ROUND(OFFSET(Input!$W$27,B1060,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1058),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),OFFSET(Input!$G$27,B1060,0,1,1)-AE1060,0)","v":0},{"$f":"IF(AND(C1060=1,OFFSET(Input!$G$27,B1060,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1060,0,1,1),AP1059),0)","v":0},0,0,0,0,0,0,0,-30301660.2112143,-30474305.2112143,-30317575.468472101,-30317575.468472101,{"$f":"IF(A1060=\"\",\"\",AL1060-ROUND(AL1060*OFFSET(Input!$S$27,$B1060,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1060=\"\",\"\",ROUND(AP1060*(1-OFFSET(Input!$T$27,MIN(B1060,10),0,1,1)),2*FEE_rounding))","v":-30317575.468472101},-24817575.468472101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1060=1,PMF_1st=0),0,ROUND(IF(A1060=1,AI1060,AL1059)*OFFSET(Input!$O$27,IF(A1060=121,-1,0)+MIN(B1060,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1060=1,PMF_1st=0),0,IF(SUM($K$5:$L1060)-$AU1059>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1059,B1060),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1060-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1060,99),0,1,1))*VLOOKUP($B1060,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1057,89,1,null,128,{"$f":"IF(A1061=\"\",\"\",IF(A1061=1,Age_Full_Month,IF(F1060=11,0,F1060+1)))","v":0},128,0,{"$f":"IF(A1061=\"\",\"\",IF(AND(F1061=11,G1061=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1061-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1061-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1061,99),0,1,1)*K1061,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*L1061,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1061,0,1,1)*M1061,FEE_rounding)","v":0},0,0,{"$f":"IF(C1061>=1,ROUND(K1061*OFFSET(Input!$U$27,B1061,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1061=1,0,IF($C1061>=1,ROUND(OFFSET(Input!$X$27,B1061,0,1,1)*AL1060,AV_rounding),0))","v":0},{"$f":"IF(B1061=1,0,IF(C1061=1,ROUND(OFFSET(Input!$W$27,B1061,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1059),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),OFFSET(Input!$G$27,B1061,0,1,1)-AE1061,0)","v":0},{"$f":"IF(AND(C1061=1,OFFSET(Input!$G$27,B1061,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1061,0,1,1),AP1060),0)","v":0},0,0,0,0,0,0,0,-30317575.468472101,-30490220.468472101,-30333408.873357601,-30333408.873357601,{"$f":"IF(A1061=\"\",\"\",AL1061-ROUND(AL1061*OFFSET(Input!$S$27,$B1061,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1061=\"\",\"\",ROUND(AP1061*(1-OFFSET(Input!$T$27,MIN(B1061,10),0,1,1)),2*FEE_rounding))","v":-30333408.873357601},-24833408.873357601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1061=1,PMF_1st=0),0,ROUND(IF(A1061=1,AI1061,AL1060)*OFFSET(Input!$O$27,IF(A1061=121,-1,0)+MIN(B1061,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1061=1,PMF_1st=0),0,IF(SUM($K$5:$L1061)-$AU1060>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1060,B1061),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1061-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1061,99),0,1,1))*VLOOKUP($B1061,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1058,89,2,null,128,{"$f":"IF(A1062=\"\",\"\",IF(A1062=1,Age_Full_Month,IF(F1061=11,0,F1061+1)))","v":1},128,0,{"$f":"IF(A1062=\"\",\"\",IF(AND(F1062=11,G1062=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1062-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1062-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1062,99),0,1,1)*K1062,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*L1062,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1062,0,1,1)*M1062,FEE_rounding)","v":0},0,0,{"$f":"IF(C1062>=1,ROUND(K1062*OFFSET(Input!$U$27,B1062,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1062=1,0,IF($C1062>=1,ROUND(OFFSET(Input!$X$27,B1062,0,1,1)*AL1061,AV_rounding),0))","v":0},{"$f":"IF(B1062=1,0,IF(C1062=1,ROUND(OFFSET(Input!$W$27,B1062,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1060),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),OFFSET(Input!$G$27,B1062,0,1,1)-AE1062,0)","v":0},{"$f":"IF(AND(C1062=1,OFFSET(Input!$G$27,B1062,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1062,0,1,1),AP1061),0)","v":0},0,0,0,0,0,0,0,-30333408.873357601,-30506053.873357601,-30349160.846838601,-30349160.846838601,{"$f":"IF(A1062=\"\",\"\",AL1062-ROUND(AL1062*OFFSET(Input!$S$27,$B1062,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1062=\"\",\"\",ROUND(AP1062*(1-OFFSET(Input!$T$27,MIN(B1062,10),0,1,1)),2*FEE_rounding))","v":-30349160.846838601},-24849160.846838601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1062=1,PMF_1st=0),0,ROUND(IF(A1062=1,AI1062,AL1061)*OFFSET(Input!$O$27,IF(A1062=121,-1,0)+MIN(B1062,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1062=1,PMF_1st=0),0,IF(SUM($K$5:$L1062)-$AU1061>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1061,B1062),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1062-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1062,99),0,1,1))*VLOOKUP($B1062,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1059,89,3,null,128,{"$f":"IF(A1063=\"\",\"\",IF(A1063=1,Age_Full_Month,IF(F1062=11,0,F1062+1)))","v":2},128,0,{"$f":"IF(A1063=\"\",\"\",IF(AND(F1063=11,G1063=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1063-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1063-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1063,99),0,1,1)*K1063,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*L1063,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1063,0,1,1)*M1063,FEE_rounding)","v":0},0,0,{"$f":"IF(C1063>=1,ROUND(K1063*OFFSET(Input!$U$27,B1063,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1063=1,0,IF($C1063>=1,ROUND(OFFSET(Input!$X$27,B1063,0,1,1)*AL1062,AV_rounding),0))","v":0},{"$f":"IF(B1063=1,0,IF(C1063=1,ROUND(OFFSET(Input!$W$27,B1063,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1061),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),OFFSET(Input!$G$27,B1063,0,1,1)-AE1063,0)","v":0},{"$f":"IF(AND(C1063=1,OFFSET(Input!$G$27,B1063,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1063,0,1,1),AP1062),0)","v":0},0,0,0,0,0,0,0,-30349160.846838601,-30521805.846838601,-30364831.807717901,-30364831.807717901,{"$f":"IF(A1063=\"\",\"\",AL1063-ROUND(AL1063*OFFSET(Input!$S$27,$B1063,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1063=\"\",\"\",ROUND(AP1063*(1-OFFSET(Input!$T$27,MIN(B1063,10),0,1,1)),2*FEE_rounding))","v":-30364831.807717901},-24864831.807717901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1063=1,PMF_1st=0),0,ROUND(IF(A1063=1,AI1063,AL1062)*OFFSET(Input!$O$27,IF(A1063=121,-1,0)+MIN(B1063,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1063=1,PMF_1st=0),0,IF(SUM($K$5:$L1063)-$AU1062>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1062,B1063),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1063-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1063,99),0,1,1))*VLOOKUP($B1063,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1060,89,4,null,128,{"$f":"IF(A1064=\"\",\"\",IF(A1064=1,Age_Full_Month,IF(F1063=11,0,F1063+1)))","v":3},128,0,{"$f":"IF(A1064=\"\",\"\",IF(AND(F1064=11,G1064=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1064-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1064-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1064,99),0,1,1)*K1064,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*L1064,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1064,0,1,1)*M1064,FEE_rounding)","v":0},0,0,{"$f":"IF(C1064>=1,ROUND(K1064*OFFSET(Input!$U$27,B1064,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1064=1,0,IF($C1064>=1,ROUND(OFFSET(Input!$X$27,B1064,0,1,1)*AL1063,AV_rounding),0))","v":0},{"$f":"IF(B1064=1,0,IF(C1064=1,ROUND(OFFSET(Input!$W$27,B1064,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1062),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),OFFSET(Input!$G$27,B1064,0,1,1)-AE1064,0)","v":0},{"$f":"IF(AND(C1064=1,OFFSET(Input!$G$27,B1064,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1064,0,1,1),AP1063),0)","v":0},0,0,0,0,0,0,0,-30364831.807717901,-30537476.807717901,-30380422.172644299,-30380422.172644299,{"$f":"IF(A1064=\"\",\"\",AL1064-ROUND(AL1064*OFFSET(Input!$S$27,$B1064,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1064=\"\",\"\",ROUND(AP1064*(1-OFFSET(Input!$T$27,MIN(B1064,10),0,1,1)),2*FEE_rounding))","v":-30380422.172644299},-24880422.172644299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1064=1,PMF_1st=0),0,ROUND(IF(A1064=1,AI1064,AL1063)*OFFSET(Input!$O$27,IF(A1064=121,-1,0)+MIN(B1064,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1064=1,PMF_1st=0),0,IF(SUM($K$5:$L1064)-$AU1063>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1063,B1064),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1064-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1064,99),0,1,1))*VLOOKUP($B1064,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1061,89,5,null,128,{"$f":"IF(A1065=\"\",\"\",IF(A1065=1,Age_Full_Month,IF(F1064=11,0,F1064+1)))","v":4},128,0,{"$f":"IF(A1065=\"\",\"\",IF(AND(F1065=11,G1065=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1065-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1065-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1065,99),0,1,1)*K1065,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*L1065,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1065,0,1,1)*M1065,FEE_rounding)","v":0},0,0,{"$f":"IF(C1065>=1,ROUND(K1065*OFFSET(Input!$U$27,B1065,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1065=1,0,IF($C1065>=1,ROUND(OFFSET(Input!$X$27,B1065,0,1,1)*AL1064,AV_rounding),0))","v":0},{"$f":"IF(B1065=1,0,IF(C1065=1,ROUND(OFFSET(Input!$W$27,B1065,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1063),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),OFFSET(Input!$G$27,B1065,0,1,1)-AE1065,0)","v":0},{"$f":"IF(AND(C1065=1,OFFSET(Input!$G$27,B1065,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1065,0,1,1),AP1064),0)","v":0},0,0,0,0,0,0,0,-30380422.172644299,-30553067.172644299,-30395932.356123801,-30395932.356123801,{"$f":"IF(A1065=\"\",\"\",AL1065-ROUND(AL1065*OFFSET(Input!$S$27,$B1065,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1065=\"\",\"\",ROUND(AP1065*(1-OFFSET(Input!$T$27,MIN(B1065,10),0,1,1)),2*FEE_rounding))","v":-30395932.356123801},-24895932.356123801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1065=1,PMF_1st=0),0,ROUND(IF(A1065=1,AI1065,AL1064)*OFFSET(Input!$O$27,IF(A1065=121,-1,0)+MIN(B1065,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1065=1,PMF_1st=0),0,IF(SUM($K$5:$L1065)-$AU1064>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1064,B1065),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1065-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1065,99),0,1,1))*VLOOKUP($B1065,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1062,89,6,null,128,{"$f":"IF(A1066=\"\",\"\",IF(A1066=1,Age_Full_Month,IF(F1065=11,0,F1065+1)))","v":5},128,0,{"$f":"IF(A1066=\"\",\"\",IF(AND(F1066=11,G1066=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1066-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1066-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1066,99),0,1,1)*K1066,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*L1066,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1066,0,1,1)*M1066,FEE_rounding)","v":0},0,0,{"$f":"IF(C1066>=1,ROUND(K1066*OFFSET(Input!$U$27,B1066,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1066=1,0,IF($C1066>=1,ROUND(OFFSET(Input!$X$27,B1066,0,1,1)*AL1065,AV_rounding),0))","v":0},{"$f":"IF(B1066=1,0,IF(C1066=1,ROUND(OFFSET(Input!$W$27,B1066,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1064),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),OFFSET(Input!$G$27,B1066,0,1,1)-AE1066,0)","v":0},{"$f":"IF(AND(C1066=1,OFFSET(Input!$G$27,B1066,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1066,0,1,1),AP1065),0)","v":0},0,0,0,0,0,0,0,-30395932.356123801,-30568577.356123801,-30411362.770530701,-30411362.770530701,{"$f":"IF(A1066=\"\",\"\",AL1066-ROUND(AL1066*OFFSET(Input!$S$27,$B1066,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1066=\"\",\"\",ROUND(AP1066*(1-OFFSET(Input!$T$27,MIN(B1066,10),0,1,1)),2*FEE_rounding))","v":-30411362.770530701},-24911362.770530701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1066=1,PMF_1st=0),0,ROUND(IF(A1066=1,AI1066,AL1065)*OFFSET(Input!$O$27,IF(A1066=121,-1,0)+MIN(B1066,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1066=1,PMF_1st=0),0,IF(SUM($K$5:$L1066)-$AU1065>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1065,B1066),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1066-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1066,99),0,1,1))*VLOOKUP($B1066,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1063,89,7,null,128,{"$f":"IF(A1067=\"\",\"\",IF(A1067=1,Age_Full_Month,IF(F1066=11,0,F1066+1)))","v":6},128,0,{"$f":"IF(A1067=\"\",\"\",IF(AND(F1067=11,G1067=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1067-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1067-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1067,99),0,1,1)*K1067,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*L1067,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1067,0,1,1)*M1067,FEE_rounding)","v":0},0,0,{"$f":"IF(C1067>=1,ROUND(K1067*OFFSET(Input!$U$27,B1067,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1067=1,0,IF($C1067>=1,ROUND(OFFSET(Input!$X$27,B1067,0,1,1)*AL1066,AV_rounding),0))","v":0},{"$f":"IF(B1067=1,0,IF(C1067=1,ROUND(OFFSET(Input!$W$27,B1067,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1065),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),OFFSET(Input!$G$27,B1067,0,1,1)-AE1067,0)","v":0},{"$f":"IF(AND(C1067=1,OFFSET(Input!$G$27,B1067,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1067,0,1,1),AP1066),0)","v":0},0,0,0,0,0,0,0,-30411362.770530701,-30584007.770530701,-30426713.826118302,-30426713.826118302,{"$f":"IF(A1067=\"\",\"\",AL1067-ROUND(AL1067*OFFSET(Input!$S$27,$B1067,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1067=\"\",\"\",ROUND(AP1067*(1-OFFSET(Input!$T$27,MIN(B1067,10),0,1,1)),2*FEE_rounding))","v":-30426713.826118302},-24926713.826118302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1067=1,PMF_1st=0),0,ROUND(IF(A1067=1,AI1067,AL1066)*OFFSET(Input!$O$27,IF(A1067=121,-1,0)+MIN(B1067,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1067=1,PMF_1st=0),0,IF(SUM($K$5:$L1067)-$AU1066>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1066,B1067),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1067-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1067,99),0,1,1))*VLOOKUP($B1067,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1064,89,8,null,128,{"$f":"IF(A1068=\"\",\"\",IF(A1068=1,Age_Full_Month,IF(F1067=11,0,F1067+1)))","v":7},128,0,{"$f":"IF(A1068=\"\",\"\",IF(AND(F1068=11,G1068=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1068-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1068-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1068,99),0,1,1)*K1068,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*L1068,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1068,0,1,1)*M1068,FEE_rounding)","v":0},0,0,{"$f":"IF(C1068>=1,ROUND(K1068*OFFSET(Input!$U$27,B1068,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1068=1,0,IF($C1068>=1,ROUND(OFFSET(Input!$X$27,B1068,0,1,1)*AL1067,AV_rounding),0))","v":0},{"$f":"IF(B1068=1,0,IF(C1068=1,ROUND(OFFSET(Input!$W$27,B1068,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1066),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),OFFSET(Input!$G$27,B1068,0,1,1)-AE1068,0)","v":0},{"$f":"IF(AND(C1068=1,OFFSET(Input!$G$27,B1068,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1068,0,1,1),AP1067),0)","v":0},0,0,0,0,0,0,0,-30426713.826118302,-30599358.826118302,-30441985.931030001,-30441985.931030001,{"$f":"IF(A1068=\"\",\"\",AL1068-ROUND(AL1068*OFFSET(Input!$S$27,$B1068,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1068=\"\",\"\",ROUND(AP1068*(1-OFFSET(Input!$T$27,MIN(B1068,10),0,1,1)),2*FEE_rounding))","v":-30441985.931030001},-24941985.931030001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1068=1,PMF_1st=0),0,ROUND(IF(A1068=1,AI1068,AL1067)*OFFSET(Input!$O$27,IF(A1068=121,-1,0)+MIN(B1068,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1068=1,PMF_1st=0),0,IF(SUM($K$5:$L1068)-$AU1067>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1067,B1068),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1068-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1068,99),0,1,1))*VLOOKUP($B1068,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1065,89,9,null,128,{"$f":"IF(A1069=\"\",\"\",IF(A1069=1,Age_Full_Month,IF(F1068=11,0,F1068+1)))","v":8},128,0,{"$f":"IF(A1069=\"\",\"\",IF(AND(F1069=11,G1069=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1069-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1069-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1069,99),0,1,1)*K1069,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*L1069,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1069,0,1,1)*M1069,FEE_rounding)","v":0},0,0,{"$f":"IF(C1069>=1,ROUND(K1069*OFFSET(Input!$U$27,B1069,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1069=1,0,IF($C1069>=1,ROUND(OFFSET(Input!$X$27,B1069,0,1,1)*AL1068,AV_rounding),0))","v":0},{"$f":"IF(B1069=1,0,IF(C1069=1,ROUND(OFFSET(Input!$W$27,B1069,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1067),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),OFFSET(Input!$G$27,B1069,0,1,1)-AE1069,0)","v":0},{"$f":"IF(AND(C1069=1,OFFSET(Input!$G$27,B1069,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1069,0,1,1),AP1068),0)","v":0},0,0,0,0,0,0,0,-30441985.931030001,-30614630.931030001,-30457179.491310202,-30457179.491310202,{"$f":"IF(A1069=\"\",\"\",AL1069-ROUND(AL1069*OFFSET(Input!$S$27,$B1069,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1069=\"\",\"\",ROUND(AP1069*(1-OFFSET(Input!$T$27,MIN(B1069,10),0,1,1)),2*FEE_rounding))","v":-30457179.491310202},-24957179.491310202,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1069=1,PMF_1st=0),0,ROUND(IF(A1069=1,AI1069,AL1068)*OFFSET(Input!$O$27,IF(A1069=121,-1,0)+MIN(B1069,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1069=1,PMF_1st=0),0,IF(SUM($K$5:$L1069)-$AU1068>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1068,B1069),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1069-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1069,99),0,1,1))*VLOOKUP($B1069,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1066,89,10,null,128,{"$f":"IF(A1070=\"\",\"\",IF(A1070=1,Age_Full_Month,IF(F1069=11,0,F1069+1)))","v":9},128,0,{"$f":"IF(A1070=\"\",\"\",IF(AND(F1070=11,G1070=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1070-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1070-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1070,99),0,1,1)*K1070,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*L1070,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1070,0,1,1)*M1070,FEE_rounding)","v":0},0,0,{"$f":"IF(C1070>=1,ROUND(K1070*OFFSET(Input!$U$27,B1070,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1070=1,0,IF($C1070>=1,ROUND(OFFSET(Input!$X$27,B1070,0,1,1)*AL1069,AV_rounding),0))","v":0},{"$f":"IF(B1070=1,0,IF(C1070=1,ROUND(OFFSET(Input!$W$27,B1070,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1068),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),OFFSET(Input!$G$27,B1070,0,1,1)-AE1070,0)","v":0},{"$f":"IF(AND(C1070=1,OFFSET(Input!$G$27,B1070,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1070,0,1,1),AP1069),0)","v":0},0,0,0,0,0,0,0,-30457179.491310202,-30629824.491310202,-30472294.910914902,-30472294.910914902,{"$f":"IF(A1070=\"\",\"\",AL1070-ROUND(AL1070*OFFSET(Input!$S$27,$B1070,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1070=\"\",\"\",ROUND(AP1070*(1-OFFSET(Input!$T$27,MIN(B1070,10),0,1,1)),2*FEE_rounding))","v":-30472294.910914902},-24972294.910914902,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1070=1,PMF_1st=0),0,ROUND(IF(A1070=1,AI1070,AL1069)*OFFSET(Input!$O$27,IF(A1070=121,-1,0)+MIN(B1070,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1070=1,PMF_1st=0),0,IF(SUM($K$5:$L1070)-$AU1069>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1069,B1070),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1070-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1070,99),0,1,1))*VLOOKUP($B1070,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1067,89,11,null,128,{"$f":"IF(A1071=\"\",\"\",IF(A1071=1,Age_Full_Month,IF(F1070=11,0,F1070+1)))","v":10},128,0,{"$f":"IF(A1071=\"\",\"\",IF(AND(F1071=11,G1071=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1071-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1071-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1071,99),0,1,1)*K1071,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*L1071,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1071,0,1,1)*M1071,FEE_rounding)","v":0},0,0,{"$f":"IF(C1071>=1,ROUND(K1071*OFFSET(Input!$U$27,B1071,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1071=1,0,IF($C1071>=1,ROUND(OFFSET(Input!$X$27,B1071,0,1,1)*AL1070,AV_rounding),0))","v":0},{"$f":"IF(B1071=1,0,IF(C1071=1,ROUND(OFFSET(Input!$W$27,B1071,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1069),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),OFFSET(Input!$G$27,B1071,0,1,1)-AE1071,0)","v":0},{"$f":"IF(AND(C1071=1,OFFSET(Input!$G$27,B1071,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1071,0,1,1),AP1070),0)","v":0},0,0,0,0,0,0,0,-30472294.910914902,-30644939.910914902,-30487332.5917226,-30487332.5917226,{"$f":"IF(A1071=\"\",\"\",AL1071-ROUND(AL1071*OFFSET(Input!$S$27,$B1071,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1071=\"\",\"\",ROUND(AP1071*(1-OFFSET(Input!$T$27,MIN(B1071,10),0,1,1)),2*FEE_rounding))","v":-30487332.5917226},-24987332.5917226,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1071=1,PMF_1st=0),0,ROUND(IF(A1071=1,AI1071,AL1070)*OFFSET(Input!$O$27,IF(A1071=121,-1,0)+MIN(B1071,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1071=1,PMF_1st=0),0,IF(SUM($K$5:$L1071)-$AU1070>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1070,B1071),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1071-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1071,99),0,1,1))*VLOOKUP($B1071,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1068,89,12,null,128,{"$f":"IF(A1072=\"\",\"\",IF(A1072=1,Age_Full_Month,IF(F1071=11,0,F1071+1)))","v":11},128,0,{"$f":"IF(A1072=\"\",\"\",IF(AND(F1072=11,G1072=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1072-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1072-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1072,99),0,1,1)*K1072,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*L1072,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1072,0,1,1)*M1072,FEE_rounding)","v":0},0,0,{"$f":"IF(C1072>=1,ROUND(K1072*OFFSET(Input!$U$27,B1072,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1072=1,0,IF($C1072>=1,ROUND(OFFSET(Input!$X$27,B1072,0,1,1)*AL1071,AV_rounding),0))","v":0},{"$f":"IF(B1072=1,0,IF(C1072=1,ROUND(OFFSET(Input!$W$27,B1072,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1070),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),OFFSET(Input!$G$27,B1072,0,1,1)-AE1072,0)","v":0},{"$f":"IF(AND(C1072=1,OFFSET(Input!$G$27,B1072,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1072,0,1,1),AP1071),0)","v":0},0,0,0,0,0,0,0,-30487332.5917226,-30659977.5917226,-30502292.933545001,-30502292.933545001,{"$f":"IF(A1072=\"\",\"\",AL1072-ROUND(AL1072*OFFSET(Input!$S$27,$B1072,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1072=\"\",\"\",ROUND(AP1072*(1-OFFSET(Input!$T$27,MIN(B1072,10),0,1,1)),2*FEE_rounding))","v":-30502292.933545001},-25002292.933545001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1072=1,PMF_1st=0),0,ROUND(IF(A1072=1,AI1072,AL1071)*OFFSET(Input!$O$27,IF(A1072=121,-1,0)+MIN(B1072,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1072=1,PMF_1st=0),0,IF(SUM($K$5:$L1072)-$AU1071>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1071,B1072),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1072-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1072,99),0,1,1))*VLOOKUP($B1072,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1069,90,1,null,129,{"$f":"IF(A1073=\"\",\"\",IF(A1073=1,Age_Full_Month,IF(F1072=11,0,F1072+1)))","v":0},129,0,{"$f":"IF(A1073=\"\",\"\",IF(AND(F1073=11,G1073=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1073-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1073-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1073,99),0,1,1)*K1073,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*L1073,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1073,0,1,1)*M1073,FEE_rounding)","v":0},0,0,{"$f":"IF(C1073>=1,ROUND(K1073*OFFSET(Input!$U$27,B1073,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1073=1,0,IF($C1073>=1,ROUND(OFFSET(Input!$X$27,B1073,0,1,1)*AL1072,AV_rounding),0))","v":0},{"$f":"IF(B1073=1,0,IF(C1073=1,ROUND(OFFSET(Input!$W$27,B1073,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1071),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),OFFSET(Input!$G$27,B1073,0,1,1)-AE1073,0)","v":0},{"$f":"IF(AND(C1073=1,OFFSET(Input!$G$27,B1073,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1073,0,1,1),AP1072),0)","v":0},0,0,0,0,0,0,0,-30502292.933545001,-30674937.933545001,-30517176.334137399,-30517176.334137399,{"$f":"IF(A1073=\"\",\"\",AL1073-ROUND(AL1073*OFFSET(Input!$S$27,$B1073,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1073=\"\",\"\",ROUND(AP1073*(1-OFFSET(Input!$T$27,MIN(B1073,10),0,1,1)),2*FEE_rounding))","v":-30517176.334137399},-25017176.334137399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1073=1,PMF_1st=0),0,ROUND(IF(A1073=1,AI1073,AL1072)*OFFSET(Input!$O$27,IF(A1073=121,-1,0)+MIN(B1073,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1073=1,PMF_1st=0),0,IF(SUM($K$5:$L1073)-$AU1072>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1072,B1073),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1073-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1073,99),0,1,1))*VLOOKUP($B1073,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1070,90,2,null,129,{"$f":"IF(A1074=\"\",\"\",IF(A1074=1,Age_Full_Month,IF(F1073=11,0,F1073+1)))","v":1},129,0,{"$f":"IF(A1074=\"\",\"\",IF(AND(F1074=11,G1074=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1074-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1074-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1074,99),0,1,1)*K1074,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*L1074,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1074,0,1,1)*M1074,FEE_rounding)","v":0},0,0,{"$f":"IF(C1074>=1,ROUND(K1074*OFFSET(Input!$U$27,B1074,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1074=1,0,IF($C1074>=1,ROUND(OFFSET(Input!$X$27,B1074,0,1,1)*AL1073,AV_rounding),0))","v":0},{"$f":"IF(B1074=1,0,IF(C1074=1,ROUND(OFFSET(Input!$W$27,B1074,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1072),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),OFFSET(Input!$G$27,B1074,0,1,1)-AE1074,0)","v":0},{"$f":"IF(AND(C1074=1,OFFSET(Input!$G$27,B1074,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1074,0,1,1),AP1073),0)","v":0},0,0,0,0,0,0,0,-30517176.334137399,-30689821.334137399,-30531983.189209599,-30531983.189209599,{"$f":"IF(A1074=\"\",\"\",AL1074-ROUND(AL1074*OFFSET(Input!$S$27,$B1074,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1074=\"\",\"\",ROUND(AP1074*(1-OFFSET(Input!$T$27,MIN(B1074,10),0,1,1)),2*FEE_rounding))","v":-30531983.189209599},-25031983.189209599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1074=1,PMF_1st=0),0,ROUND(IF(A1074=1,AI1074,AL1073)*OFFSET(Input!$O$27,IF(A1074=121,-1,0)+MIN(B1074,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1074=1,PMF_1st=0),0,IF(SUM($K$5:$L1074)-$AU1073>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1073,B1074),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1074-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1074,99),0,1,1))*VLOOKUP($B1074,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1071,90,3,null,129,{"$f":"IF(A1075=\"\",\"\",IF(A1075=1,Age_Full_Month,IF(F1074=11,0,F1074+1)))","v":2},129,0,{"$f":"IF(A1075=\"\",\"\",IF(AND(F1075=11,G1075=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1075-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1075-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1075,99),0,1,1)*K1075,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*L1075,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1075,0,1,1)*M1075,FEE_rounding)","v":0},0,0,{"$f":"IF(C1075>=1,ROUND(K1075*OFFSET(Input!$U$27,B1075,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1075=1,0,IF($C1075>=1,ROUND(OFFSET(Input!$X$27,B1075,0,1,1)*AL1074,AV_rounding),0))","v":0},{"$f":"IF(B1075=1,0,IF(C1075=1,ROUND(OFFSET(Input!$W$27,B1075,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1073),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),OFFSET(Input!$G$27,B1075,0,1,1)-AE1075,0)","v":0},{"$f":"IF(AND(C1075=1,OFFSET(Input!$G$27,B1075,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1075,0,1,1),AP1074),0)","v":0},0,0,0,0,0,0,0,-30531983.189209599,-30704628.189209599,-30546713.892436098,-30546713.892436098,{"$f":"IF(A1075=\"\",\"\",AL1075-ROUND(AL1075*OFFSET(Input!$S$27,$B1075,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1075=\"\",\"\",ROUND(AP1075*(1-OFFSET(Input!$T$27,MIN(B1075,10),0,1,1)),2*FEE_rounding))","v":-30546713.892436098},-25046713.892436098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1075=1,PMF_1st=0),0,ROUND(IF(A1075=1,AI1075,AL1074)*OFFSET(Input!$O$27,IF(A1075=121,-1,0)+MIN(B1075,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1075=1,PMF_1st=0),0,IF(SUM($K$5:$L1075)-$AU1074>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1074,B1075),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1075-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1075,99),0,1,1))*VLOOKUP($B1075,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1072,90,4,null,129,{"$f":"IF(A1076=\"\",\"\",IF(A1076=1,Age_Full_Month,IF(F1075=11,0,F1075+1)))","v":3},129,0,{"$f":"IF(A1076=\"\",\"\",IF(AND(F1076=11,G1076=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1076-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1076-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1076,99),0,1,1)*K1076,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*L1076,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1076,0,1,1)*M1076,FEE_rounding)","v":0},0,0,{"$f":"IF(C1076>=1,ROUND(K1076*OFFSET(Input!$U$27,B1076,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1076=1,0,IF($C1076>=1,ROUND(OFFSET(Input!$X$27,B1076,0,1,1)*AL1075,AV_rounding),0))","v":0},{"$f":"IF(B1076=1,0,IF(C1076=1,ROUND(OFFSET(Input!$W$27,B1076,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1074),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),OFFSET(Input!$G$27,B1076,0,1,1)-AE1076,0)","v":0},{"$f":"IF(AND(C1076=1,OFFSET(Input!$G$27,B1076,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1076,0,1,1),AP1075),0)","v":0},0,0,0,0,0,0,0,-30546713.892436098,-30719358.892436098,-30561368.835466899,-30561368.835466899,{"$f":"IF(A1076=\"\",\"\",AL1076-ROUND(AL1076*OFFSET(Input!$S$27,$B1076,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1076=\"\",\"\",ROUND(AP1076*(1-OFFSET(Input!$T$27,MIN(B1076,10),0,1,1)),2*FEE_rounding))","v":-30561368.835466899},-25061368.835466899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1076=1,PMF_1st=0),0,ROUND(IF(A1076=1,AI1076,AL1075)*OFFSET(Input!$O$27,IF(A1076=121,-1,0)+MIN(B1076,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1076=1,PMF_1st=0),0,IF(SUM($K$5:$L1076)-$AU1075>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1075,B1076),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1076-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1076,99),0,1,1))*VLOOKUP($B1076,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1073,90,5,null,129,{"$f":"IF(A1077=\"\",\"\",IF(A1077=1,Age_Full_Month,IF(F1076=11,0,F1076+1)))","v":4},129,0,{"$f":"IF(A1077=\"\",\"\",IF(AND(F1077=11,G1077=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1077-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1077-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1077,99),0,1,1)*K1077,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*L1077,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1077,0,1,1)*M1077,FEE_rounding)","v":0},0,0,{"$f":"IF(C1077>=1,ROUND(K1077*OFFSET(Input!$U$27,B1077,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1077=1,0,IF($C1077>=1,ROUND(OFFSET(Input!$X$27,B1077,0,1,1)*AL1076,AV_rounding),0))","v":0},{"$f":"IF(B1077=1,0,IF(C1077=1,ROUND(OFFSET(Input!$W$27,B1077,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1075),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),OFFSET(Input!$G$27,B1077,0,1,1)-AE1077,0)","v":0},{"$f":"IF(AND(C1077=1,OFFSET(Input!$G$27,B1077,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1077,0,1,1),AP1076),0)","v":0},0,0,0,0,0,0,0,-30561368.835466899,-30734013.835466899,-30575948.407937702,-30575948.407937702,{"$f":"IF(A1077=\"\",\"\",AL1077-ROUND(AL1077*OFFSET(Input!$S$27,$B1077,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1077=\"\",\"\",ROUND(AP1077*(1-OFFSET(Input!$T$27,MIN(B1077,10),0,1,1)),2*FEE_rounding))","v":-30575948.407937702},-25075948.407937702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1077=1,PMF_1st=0),0,ROUND(IF(A1077=1,AI1077,AL1076)*OFFSET(Input!$O$27,IF(A1077=121,-1,0)+MIN(B1077,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1077=1,PMF_1st=0),0,IF(SUM($K$5:$L1077)-$AU1076>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1076,B1077),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1077-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1077,99),0,1,1))*VLOOKUP($B1077,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1074,90,6,null,129,{"$f":"IF(A1078=\"\",\"\",IF(A1078=1,Age_Full_Month,IF(F1077=11,0,F1077+1)))","v":5},129,0,{"$f":"IF(A1078=\"\",\"\",IF(AND(F1078=11,G1078=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1078-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1078-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1078,99),0,1,1)*K1078,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*L1078,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1078,0,1,1)*M1078,FEE_rounding)","v":0},0,0,{"$f":"IF(C1078>=1,ROUND(K1078*OFFSET(Input!$U$27,B1078,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1078=1,0,IF($C1078>=1,ROUND(OFFSET(Input!$X$27,B1078,0,1,1)*AL1077,AV_rounding),0))","v":0},{"$f":"IF(B1078=1,0,IF(C1078=1,ROUND(OFFSET(Input!$W$27,B1078,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1076),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),OFFSET(Input!$G$27,B1078,0,1,1)-AE1078,0)","v":0},{"$f":"IF(AND(C1078=1,OFFSET(Input!$G$27,B1078,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1078,0,1,1),AP1077),0)","v":0},0,0,0,0,0,0,0,-30575948.407937702,-30748593.407937702,-30590452.997480199,-30590452.997480199,{"$f":"IF(A1078=\"\",\"\",AL1078-ROUND(AL1078*OFFSET(Input!$S$27,$B1078,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1078=\"\",\"\",ROUND(AP1078*(1-OFFSET(Input!$T$27,MIN(B1078,10),0,1,1)),2*FEE_rounding))","v":-30590452.997480199},-25090452.997480199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1078=1,PMF_1st=0),0,ROUND(IF(A1078=1,AI1078,AL1077)*OFFSET(Input!$O$27,IF(A1078=121,-1,0)+MIN(B1078,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1078=1,PMF_1st=0),0,IF(SUM($K$5:$L1078)-$AU1077>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1077,B1078),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1078-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1078,99),0,1,1))*VLOOKUP($B1078,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1075,90,7,null,129,{"$f":"IF(A1079=\"\",\"\",IF(A1079=1,Age_Full_Month,IF(F1078=11,0,F1078+1)))","v":6},129,0,{"$f":"IF(A1079=\"\",\"\",IF(AND(F1079=11,G1079=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1079-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1079-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1079,99),0,1,1)*K1079,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*L1079,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1079,0,1,1)*M1079,FEE_rounding)","v":0},0,0,{"$f":"IF(C1079>=1,ROUND(K1079*OFFSET(Input!$U$27,B1079,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1079=1,0,IF($C1079>=1,ROUND(OFFSET(Input!$X$27,B1079,0,1,1)*AL1078,AV_rounding),0))","v":0},{"$f":"IF(B1079=1,0,IF(C1079=1,ROUND(OFFSET(Input!$W$27,B1079,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1077),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),OFFSET(Input!$G$27,B1079,0,1,1)-AE1079,0)","v":0},{"$f":"IF(AND(C1079=1,OFFSET(Input!$G$27,B1079,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1079,0,1,1),AP1078),0)","v":0},0,0,0,0,0,0,0,-30590452.997480199,-30763097.997480199,-30604882.9897325,-30604882.9897325,{"$f":"IF(A1079=\"\",\"\",AL1079-ROUND(AL1079*OFFSET(Input!$S$27,$B1079,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1079=\"\",\"\",ROUND(AP1079*(1-OFFSET(Input!$T$27,MIN(B1079,10),0,1,1)),2*FEE_rounding))","v":-30604882.9897325},-25104882.9897325,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1079=1,PMF_1st=0),0,ROUND(IF(A1079=1,AI1079,AL1078)*OFFSET(Input!$O$27,IF(A1079=121,-1,0)+MIN(B1079,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1079=1,PMF_1st=0),0,IF(SUM($K$5:$L1079)-$AU1078>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1078,B1079),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1079-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1079,99),0,1,1))*VLOOKUP($B1079,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1076,90,8,null,129,{"$f":"IF(A1080=\"\",\"\",IF(A1080=1,Age_Full_Month,IF(F1079=11,0,F1079+1)))","v":7},129,0,{"$f":"IF(A1080=\"\",\"\",IF(AND(F1080=11,G1080=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1080-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1080-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1080,99),0,1,1)*K1080,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*L1080,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1080,0,1,1)*M1080,FEE_rounding)","v":0},0,0,{"$f":"IF(C1080>=1,ROUND(K1080*OFFSET(Input!$U$27,B1080,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1080=1,0,IF($C1080>=1,ROUND(OFFSET(Input!$X$27,B1080,0,1,1)*AL1079,AV_rounding),0))","v":0},{"$f":"IF(B1080=1,0,IF(C1080=1,ROUND(OFFSET(Input!$W$27,B1080,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1078),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),OFFSET(Input!$G$27,B1080,0,1,1)-AE1080,0)","v":0},{"$f":"IF(AND(C1080=1,OFFSET(Input!$G$27,B1080,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1080,0,1,1),AP1079),0)","v":0},0,0,0,0,0,0,0,-30604882.9897325,-30777527.9897325,-30619238.768349499,-30619238.768349499,{"$f":"IF(A1080=\"\",\"\",AL1080-ROUND(AL1080*OFFSET(Input!$S$27,$B1080,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1080=\"\",\"\",ROUND(AP1080*(1-OFFSET(Input!$T$27,MIN(B1080,10),0,1,1)),2*FEE_rounding))","v":-30619238.768349499},-25119238.768349499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1080=1,PMF_1st=0),0,ROUND(IF(A1080=1,AI1080,AL1079)*OFFSET(Input!$O$27,IF(A1080=121,-1,0)+MIN(B1080,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1080=1,PMF_1st=0),0,IF(SUM($K$5:$L1080)-$AU1079>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1079,B1080),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1080-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1080,99),0,1,1))*VLOOKUP($B1080,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1077,90,9,null,129,{"$f":"IF(A1081=\"\",\"\",IF(A1081=1,Age_Full_Month,IF(F1080=11,0,F1080+1)))","v":8},129,0,{"$f":"IF(A1081=\"\",\"\",IF(AND(F1081=11,G1081=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1081-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1081-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1081,99),0,1,1)*K1081,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*L1081,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1081,0,1,1)*M1081,FEE_rounding)","v":0},0,0,{"$f":"IF(C1081>=1,ROUND(K1081*OFFSET(Input!$U$27,B1081,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1081=1,0,IF($C1081>=1,ROUND(OFFSET(Input!$X$27,B1081,0,1,1)*AL1080,AV_rounding),0))","v":0},{"$f":"IF(B1081=1,0,IF(C1081=1,ROUND(OFFSET(Input!$W$27,B1081,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1079),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),OFFSET(Input!$G$27,B1081,0,1,1)-AE1081,0)","v":0},{"$f":"IF(AND(C1081=1,OFFSET(Input!$G$27,B1081,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1081,0,1,1),AP1080),0)","v":0},0,0,0,0,0,0,0,-30619238.768349499,-30791883.768349499,-30633520.715012901,-30633520.715012901,{"$f":"IF(A1081=\"\",\"\",AL1081-ROUND(AL1081*OFFSET(Input!$S$27,$B1081,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1081=\"\",\"\",ROUND(AP1081*(1-OFFSET(Input!$T$27,MIN(B1081,10),0,1,1)),2*FEE_rounding))","v":-30633520.715012901},-25133520.715012901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1081=1,PMF_1st=0),0,ROUND(IF(A1081=1,AI1081,AL1080)*OFFSET(Input!$O$27,IF(A1081=121,-1,0)+MIN(B1081,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1081=1,PMF_1st=0),0,IF(SUM($K$5:$L1081)-$AU1080>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1080,B1081),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1081-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1081,99),0,1,1))*VLOOKUP($B1081,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1078,90,10,null,129,{"$f":"IF(A1082=\"\",\"\",IF(A1082=1,Age_Full_Month,IF(F1081=11,0,F1081+1)))","v":9},129,0,{"$f":"IF(A1082=\"\",\"\",IF(AND(F1082=11,G1082=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1082-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1082-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1082,99),0,1,1)*K1082,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*L1082,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1082,0,1,1)*M1082,FEE_rounding)","v":0},0,0,{"$f":"IF(C1082>=1,ROUND(K1082*OFFSET(Input!$U$27,B1082,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1082=1,0,IF($C1082>=1,ROUND(OFFSET(Input!$X$27,B1082,0,1,1)*AL1081,AV_rounding),0))","v":0},{"$f":"IF(B1082=1,0,IF(C1082=1,ROUND(OFFSET(Input!$W$27,B1082,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1080),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),OFFSET(Input!$G$27,B1082,0,1,1)-AE1082,0)","v":0},{"$f":"IF(AND(C1082=1,OFFSET(Input!$G$27,B1082,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1082,0,1,1),AP1081),0)","v":0},0,0,0,0,0,0,0,-30633520.715012901,-30806165.715012901,-30647729.2094413,-30647729.2094413,{"$f":"IF(A1082=\"\",\"\",AL1082-ROUND(AL1082*OFFSET(Input!$S$27,$B1082,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1082=\"\",\"\",ROUND(AP1082*(1-OFFSET(Input!$T$27,MIN(B1082,10),0,1,1)),2*FEE_rounding))","v":-30647729.2094413},-25147729.2094413,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1082=1,PMF_1st=0),0,ROUND(IF(A1082=1,AI1082,AL1081)*OFFSET(Input!$O$27,IF(A1082=121,-1,0)+MIN(B1082,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1082=1,PMF_1st=0),0,IF(SUM($K$5:$L1082)-$AU1081>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1081,B1082),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1082-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1082,99),0,1,1))*VLOOKUP($B1082,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1079,90,11,null,129,{"$f":"IF(A1083=\"\",\"\",IF(A1083=1,Age_Full_Month,IF(F1082=11,0,F1082+1)))","v":10},129,0,{"$f":"IF(A1083=\"\",\"\",IF(AND(F1083=11,G1083=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1083-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1083-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1083,99),0,1,1)*K1083,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*L1083,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1083,0,1,1)*M1083,FEE_rounding)","v":0},0,0,{"$f":"IF(C1083>=1,ROUND(K1083*OFFSET(Input!$U$27,B1083,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1083=1,0,IF($C1083>=1,ROUND(OFFSET(Input!$X$27,B1083,0,1,1)*AL1082,AV_rounding),0))","v":0},{"$f":"IF(B1083=1,0,IF(C1083=1,ROUND(OFFSET(Input!$W$27,B1083,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1081),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),OFFSET(Input!$G$27,B1083,0,1,1)-AE1083,0)","v":0},{"$f":"IF(AND(C1083=1,OFFSET(Input!$G$27,B1083,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1083,0,1,1),AP1082),0)","v":0},0,0,0,0,0,0,0,-30647729.2094413,-30820374.2094413,-30661864.6294006,-30661864.6294006,{"$f":"IF(A1083=\"\",\"\",AL1083-ROUND(AL1083*OFFSET(Input!$S$27,$B1083,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1083=\"\",\"\",ROUND(AP1083*(1-OFFSET(Input!$T$27,MIN(B1083,10),0,1,1)),2*FEE_rounding))","v":-30661864.6294006},-25161864.6294006,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1083=1,PMF_1st=0),0,ROUND(IF(A1083=1,AI1083,AL1082)*OFFSET(Input!$O$27,IF(A1083=121,-1,0)+MIN(B1083,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1083=1,PMF_1st=0),0,IF(SUM($K$5:$L1083)-$AU1082>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1082,B1083),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1083-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1083,99),0,1,1))*VLOOKUP($B1083,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1080,90,12,null,129,{"$f":"IF(A1084=\"\",\"\",IF(A1084=1,Age_Full_Month,IF(F1083=11,0,F1083+1)))","v":11},129,0,{"$f":"IF(A1084=\"\",\"\",IF(AND(F1084=11,G1084=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1084-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1084-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1084,99),0,1,1)*K1084,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*L1084,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1084,0,1,1)*M1084,FEE_rounding)","v":0},0,0,{"$f":"IF(C1084>=1,ROUND(K1084*OFFSET(Input!$U$27,B1084,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1084=1,0,IF($C1084>=1,ROUND(OFFSET(Input!$X$27,B1084,0,1,1)*AL1083,AV_rounding),0))","v":0},{"$f":"IF(B1084=1,0,IF(C1084=1,ROUND(OFFSET(Input!$W$27,B1084,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1082),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),OFFSET(Input!$G$27,B1084,0,1,1)-AE1084,0)","v":0},{"$f":"IF(AND(C1084=1,OFFSET(Input!$G$27,B1084,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1084,0,1,1),AP1083),0)","v":0},0,0,0,0,0,0,0,-30661864.6294006,-30834509.6294006,-30675927.350713599,-30675927.350713599,{"$f":"IF(A1084=\"\",\"\",AL1084-ROUND(AL1084*OFFSET(Input!$S$27,$B1084,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1084=\"\",\"\",ROUND(AP1084*(1-OFFSET(Input!$T$27,MIN(B1084,10),0,1,1)),2*FEE_rounding))","v":-30675927.350713599},-25175927.350713599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1084=1,PMF_1st=0),0,ROUND(IF(A1084=1,AI1084,AL1083)*OFFSET(Input!$O$27,IF(A1084=121,-1,0)+MIN(B1084,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1084=1,PMF_1st=0),0,IF(SUM($K$5:$L1084)-$AU1083>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1083,B1084),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1084-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1084,99),0,1,1))*VLOOKUP($B1084,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1081,91,1,null,130,{"$f":"IF(A1085=\"\",\"\",IF(A1085=1,Age_Full_Month,IF(F1084=11,0,F1084+1)))","v":0},130,0,{"$f":"IF(A1085=\"\",\"\",IF(AND(F1085=11,G1085=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1085-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1085-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1085,99),0,1,1)*K1085,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*L1085,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1085,0,1,1)*M1085,FEE_rounding)","v":0},0,0,{"$f":"IF(C1085>=1,ROUND(K1085*OFFSET(Input!$U$27,B1085,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1085=1,0,IF($C1085>=1,ROUND(OFFSET(Input!$X$27,B1085,0,1,1)*AL1084,AV_rounding),0))","v":0},{"$f":"IF(B1085=1,0,IF(C1085=1,ROUND(OFFSET(Input!$W$27,B1085,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1083),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),OFFSET(Input!$G$27,B1085,0,1,1)-AE1085,0)","v":0},{"$f":"IF(AND(C1085=1,OFFSET(Input!$G$27,B1085,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1085,0,1,1),AP1084),0)","v":0},0,0,0,0,0,0,0,-30675927.350713599,-30848572.350713599,-30689917.747270498,-30689917.747270498,{"$f":"IF(A1085=\"\",\"\",AL1085-ROUND(AL1085*OFFSET(Input!$S$27,$B1085,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1085=\"\",\"\",ROUND(AP1085*(1-OFFSET(Input!$T$27,MIN(B1085,10),0,1,1)),2*FEE_rounding))","v":-30689917.747270498},-25189917.747270498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1085=1,PMF_1st=0),0,ROUND(IF(A1085=1,AI1085,AL1084)*OFFSET(Input!$O$27,IF(A1085=121,-1,0)+MIN(B1085,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1085=1,PMF_1st=0),0,IF(SUM($K$5:$L1085)-$AU1084>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1084,B1085),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1085-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1085,99),0,1,1))*VLOOKUP($B1085,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1082,91,2,null,130,{"$f":"IF(A1086=\"\",\"\",IF(A1086=1,Age_Full_Month,IF(F1085=11,0,F1085+1)))","v":1},130,0,{"$f":"IF(A1086=\"\",\"\",IF(AND(F1086=11,G1086=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1086-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1086-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1086,99),0,1,1)*K1086,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*L1086,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1086,0,1,1)*M1086,FEE_rounding)","v":0},0,0,{"$f":"IF(C1086>=1,ROUND(K1086*OFFSET(Input!$U$27,B1086,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1086=1,0,IF($C1086>=1,ROUND(OFFSET(Input!$X$27,B1086,0,1,1)*AL1085,AV_rounding),0))","v":0},{"$f":"IF(B1086=1,0,IF(C1086=1,ROUND(OFFSET(Input!$W$27,B1086,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1084),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),OFFSET(Input!$G$27,B1086,0,1,1)-AE1086,0)","v":0},{"$f":"IF(AND(C1086=1,OFFSET(Input!$G$27,B1086,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1086,0,1,1),AP1085),0)","v":0},0,0,0,0,0,0,0,-30689917.747270498,-30862562.747270498,-30703836.191038299,-30703836.191038299,{"$f":"IF(A1086=\"\",\"\",AL1086-ROUND(AL1086*OFFSET(Input!$S$27,$B1086,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1086=\"\",\"\",ROUND(AP1086*(1-OFFSET(Input!$T$27,MIN(B1086,10),0,1,1)),2*FEE_rounding))","v":-30703836.191038299},-25203836.191038299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1086=1,PMF_1st=0),0,ROUND(IF(A1086=1,AI1086,AL1085)*OFFSET(Input!$O$27,IF(A1086=121,-1,0)+MIN(B1086,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1086=1,PMF_1st=0),0,IF(SUM($K$5:$L1086)-$AU1085>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1085,B1086),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1086-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1086,99),0,1,1))*VLOOKUP($B1086,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1083,91,3,null,130,{"$f":"IF(A1087=\"\",\"\",IF(A1087=1,Age_Full_Month,IF(F1086=11,0,F1086+1)))","v":2},130,0,{"$f":"IF(A1087=\"\",\"\",IF(AND(F1087=11,G1087=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1087-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1087-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1087,99),0,1,1)*K1087,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*L1087,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1087,0,1,1)*M1087,FEE_rounding)","v":0},0,0,{"$f":"IF(C1087>=1,ROUND(K1087*OFFSET(Input!$U$27,B1087,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1087=1,0,IF($C1087>=1,ROUND(OFFSET(Input!$X$27,B1087,0,1,1)*AL1086,AV_rounding),0))","v":0},{"$f":"IF(B1087=1,0,IF(C1087=1,ROUND(OFFSET(Input!$W$27,B1087,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1085),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),OFFSET(Input!$G$27,B1087,0,1,1)-AE1087,0)","v":0},{"$f":"IF(AND(C1087=1,OFFSET(Input!$G$27,B1087,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1087,0,1,1),AP1086),0)","v":0},0,0,0,0,0,0,0,-30703836.191038299,-30876481.191038299,-30717683.052071299,-30717683.052071299,{"$f":"IF(A1087=\"\",\"\",AL1087-ROUND(AL1087*OFFSET(Input!$S$27,$B1087,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1087=\"\",\"\",ROUND(AP1087*(1-OFFSET(Input!$T$27,MIN(B1087,10),0,1,1)),2*FEE_rounding))","v":-30717683.052071299},-25217683.052071299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1087=1,PMF_1st=0),0,ROUND(IF(A1087=1,AI1087,AL1086)*OFFSET(Input!$O$27,IF(A1087=121,-1,0)+MIN(B1087,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1087=1,PMF_1st=0),0,IF(SUM($K$5:$L1087)-$AU1086>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1086,B1087),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1087-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1087,99),0,1,1))*VLOOKUP($B1087,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1084,91,4,null,130,{"$f":"IF(A1088=\"\",\"\",IF(A1088=1,Age_Full_Month,IF(F1087=11,0,F1087+1)))","v":3},130,0,{"$f":"IF(A1088=\"\",\"\",IF(AND(F1088=11,G1088=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1088-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1088-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1088,99),0,1,1)*K1088,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*L1088,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1088,0,1,1)*M1088,FEE_rounding)","v":0},0,0,{"$f":"IF(C1088>=1,ROUND(K1088*OFFSET(Input!$U$27,B1088,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1088=1,0,IF($C1088>=1,ROUND(OFFSET(Input!$X$27,B1088,0,1,1)*AL1087,AV_rounding),0))","v":0},{"$f":"IF(B1088=1,0,IF(C1088=1,ROUND(OFFSET(Input!$W$27,B1088,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1086),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),OFFSET(Input!$G$27,B1088,0,1,1)-AE1088,0)","v":0},{"$f":"IF(AND(C1088=1,OFFSET(Input!$G$27,B1088,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1088,0,1,1),AP1087),0)","v":0},0,0,0,0,0,0,0,-30717683.052071299,-30890328.052071299,-30731458.698520299,-30731458.698520299,{"$f":"IF(A1088=\"\",\"\",AL1088-ROUND(AL1088*OFFSET(Input!$S$27,$B1088,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1088=\"\",\"\",ROUND(AP1088*(1-OFFSET(Input!$T$27,MIN(B1088,10),0,1,1)),2*FEE_rounding))","v":-30731458.698520299},-25231458.698520299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1088=1,PMF_1st=0),0,ROUND(IF(A1088=1,AI1088,AL1087)*OFFSET(Input!$O$27,IF(A1088=121,-1,0)+MIN(B1088,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1088=1,PMF_1st=0),0,IF(SUM($K$5:$L1088)-$AU1087>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1087,B1088),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1088-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1088,99),0,1,1))*VLOOKUP($B1088,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1085,91,5,null,130,{"$f":"IF(A1089=\"\",\"\",IF(A1089=1,Age_Full_Month,IF(F1088=11,0,F1088+1)))","v":4},130,0,{"$f":"IF(A1089=\"\",\"\",IF(AND(F1089=11,G1089=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1089-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1089-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1089,99),0,1,1)*K1089,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*L1089,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1089,0,1,1)*M1089,FEE_rounding)","v":0},0,0,{"$f":"IF(C1089>=1,ROUND(K1089*OFFSET(Input!$U$27,B1089,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1089=1,0,IF($C1089>=1,ROUND(OFFSET(Input!$X$27,B1089,0,1,1)*AL1088,AV_rounding),0))","v":0},{"$f":"IF(B1089=1,0,IF(C1089=1,ROUND(OFFSET(Input!$W$27,B1089,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1087),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),OFFSET(Input!$G$27,B1089,0,1,1)-AE1089,0)","v":0},{"$f":"IF(AND(C1089=1,OFFSET(Input!$G$27,B1089,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1089,0,1,1),AP1088),0)","v":0},0,0,0,0,0,0,0,-30731458.698520299,-30904103.698520299,-30745163.496642798,-30745163.496642798,{"$f":"IF(A1089=\"\",\"\",AL1089-ROUND(AL1089*OFFSET(Input!$S$27,$B1089,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1089=\"\",\"\",ROUND(AP1089*(1-OFFSET(Input!$T$27,MIN(B1089,10),0,1,1)),2*FEE_rounding))","v":-30745163.496642798},-25245163.496642798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1089=1,PMF_1st=0),0,ROUND(IF(A1089=1,AI1089,AL1088)*OFFSET(Input!$O$27,IF(A1089=121,-1,0)+MIN(B1089,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1089=1,PMF_1st=0),0,IF(SUM($K$5:$L1089)-$AU1088>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1088,B1089),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1089-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1089,99),0,1,1))*VLOOKUP($B1089,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1086,91,6,null,130,{"$f":"IF(A1090=\"\",\"\",IF(A1090=1,Age_Full_Month,IF(F1089=11,0,F1089+1)))","v":5},130,0,{"$f":"IF(A1090=\"\",\"\",IF(AND(F1090=11,G1090=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1090-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1090-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1090,99),0,1,1)*K1090,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*L1090,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1090,0,1,1)*M1090,FEE_rounding)","v":0},0,0,{"$f":"IF(C1090>=1,ROUND(K1090*OFFSET(Input!$U$27,B1090,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1090=1,0,IF($C1090>=1,ROUND(OFFSET(Input!$X$27,B1090,0,1,1)*AL1089,AV_rounding),0))","v":0},{"$f":"IF(B1090=1,0,IF(C1090=1,ROUND(OFFSET(Input!$W$27,B1090,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1088),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),OFFSET(Input!$G$27,B1090,0,1,1)-AE1090,0)","v":0},{"$f":"IF(AND(C1090=1,OFFSET(Input!$G$27,B1090,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1090,0,1,1),AP1089),0)","v":0},0,0,0,0,0,0,0,-30745163.496642798,-30917808.496642798,-30758797.810812701,-30758797.810812701,{"$f":"IF(A1090=\"\",\"\",AL1090-ROUND(AL1090*OFFSET(Input!$S$27,$B1090,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1090=\"\",\"\",ROUND(AP1090*(1-OFFSET(Input!$T$27,MIN(B1090,10),0,1,1)),2*FEE_rounding))","v":-30758797.810812701},-25258797.810812701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1090=1,PMF_1st=0),0,ROUND(IF(A1090=1,AI1090,AL1089)*OFFSET(Input!$O$27,IF(A1090=121,-1,0)+MIN(B1090,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1090=1,PMF_1st=0),0,IF(SUM($K$5:$L1090)-$AU1089>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1089,B1090),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1090-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1090,99),0,1,1))*VLOOKUP($B1090,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1087,91,7,null,130,{"$f":"IF(A1091=\"\",\"\",IF(A1091=1,Age_Full_Month,IF(F1090=11,0,F1090+1)))","v":6},130,0,{"$f":"IF(A1091=\"\",\"\",IF(AND(F1091=11,G1091=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1091-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1091-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1091,99),0,1,1)*K1091,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*L1091,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1091,0,1,1)*M1091,FEE_rounding)","v":0},0,0,{"$f":"IF(C1091>=1,ROUND(K1091*OFFSET(Input!$U$27,B1091,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1091=1,0,IF($C1091>=1,ROUND(OFFSET(Input!$X$27,B1091,0,1,1)*AL1090,AV_rounding),0))","v":0},{"$f":"IF(B1091=1,0,IF(C1091=1,ROUND(OFFSET(Input!$W$27,B1091,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1089),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),OFFSET(Input!$G$27,B1091,0,1,1)-AE1091,0)","v":0},{"$f":"IF(AND(C1091=1,OFFSET(Input!$G$27,B1091,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1091,0,1,1),AP1090),0)","v":0},0,0,0,0,0,0,0,-30758797.810812701,-30931442.810812701,-30772362.003529899,-30772362.003529899,{"$f":"IF(A1091=\"\",\"\",AL1091-ROUND(AL1091*OFFSET(Input!$S$27,$B1091,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1091=\"\",\"\",ROUND(AP1091*(1-OFFSET(Input!$T$27,MIN(B1091,10),0,1,1)),2*FEE_rounding))","v":-30772362.003529899},-25272362.003529899,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1091=1,PMF_1st=0),0,ROUND(IF(A1091=1,AI1091,AL1090)*OFFSET(Input!$O$27,IF(A1091=121,-1,0)+MIN(B1091,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1091=1,PMF_1st=0),0,IF(SUM($K$5:$L1091)-$AU1090>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1090,B1091),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1091-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1091,99),0,1,1))*VLOOKUP($B1091,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1088,91,8,null,130,{"$f":"IF(A1092=\"\",\"\",IF(A1092=1,Age_Full_Month,IF(F1091=11,0,F1091+1)))","v":7},130,0,{"$f":"IF(A1092=\"\",\"\",IF(AND(F1092=11,G1092=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1092-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1092-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1092,99),0,1,1)*K1092,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*L1092,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1092,0,1,1)*M1092,FEE_rounding)","v":0},0,0,{"$f":"IF(C1092>=1,ROUND(K1092*OFFSET(Input!$U$27,B1092,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1092=1,0,IF($C1092>=1,ROUND(OFFSET(Input!$X$27,B1092,0,1,1)*AL1091,AV_rounding),0))","v":0},{"$f":"IF(B1092=1,0,IF(C1092=1,ROUND(OFFSET(Input!$W$27,B1092,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1090),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),OFFSET(Input!$G$27,B1092,0,1,1)-AE1092,0)","v":0},{"$f":"IF(AND(C1092=1,OFFSET(Input!$G$27,B1092,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1092,0,1,1),AP1091),0)","v":0},0,0,0,0,0,0,0,-30772362.003529899,-30945007.003529899,-30785856.435429901,-30785856.435429901,{"$f":"IF(A1092=\"\",\"\",AL1092-ROUND(AL1092*OFFSET(Input!$S$27,$B1092,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1092=\"\",\"\",ROUND(AP1092*(1-OFFSET(Input!$T$27,MIN(B1092,10),0,1,1)),2*FEE_rounding))","v":-30785856.435429901},-25285856.435429901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1092=1,PMF_1st=0),0,ROUND(IF(A1092=1,AI1092,AL1091)*OFFSET(Input!$O$27,IF(A1092=121,-1,0)+MIN(B1092,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1092=1,PMF_1st=0),0,IF(SUM($K$5:$L1092)-$AU1091>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1091,B1092),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1092-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1092,99),0,1,1))*VLOOKUP($B1092,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1089,91,9,null,{"$f":"IF($A1093=\"\",\"\",Age_Insured+B1093-1)","v":130},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Month,IF(F1092=11,0,F1092+1)))","v":8},{"$f":"IF(A1093=\"\",\"\",IF(A1093=1,Age_Full_Year,IF(F1092=11,G1092+1,G1092)))","v":130},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),DAY(EOMONTH((SignYY+INT(A1093/12)+1911)&\"/\"&(IF(MOD(SignMM+A1093-1,12)=0,12,MOD(SignMM+A1093-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1093=\"\",\"\",IF(AND(F1093=11,G1093=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1093-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1093-1>=BPP,\"\",IF(AS1092>0,1,0))","v":""},{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,IF(($BJ1093+$AL1092+$AP1092+$AW1093)/($BJ1093+$AL1092+$AP1092)>$BK1093,VLOOKUP($B1093,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1093=0,0,IF(MOD(C1093-1,12/Prem_Freq)=0,VLOOKUP(B1093,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1093=1,VLOOKUP(B1093,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1093-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1093,99),0,1,1)*K1093,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*L1093,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1093,0,1,1)*M1093,FEE_rounding)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,K1093-N1093))","v":0},{"$f":"IF(A1094=\"\",\"\",IF(K1093=\"*****\",\"*****\",L1093-O1093+M1093-P1093))","v":0},{"$f":"IF(C1093>=1,ROUND(K1093*OFFSET(Input!$U$27,B1093,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1093=1,0,IF($C1093>=1,ROUND(OFFSET(Input!$X$27,B1093,0,1,1)*AL1092,AV_rounding),0))","v":0},{"$f":"IF(B1093=1,0,IF(C1093=1,ROUND(OFFSET(Input!$W$27,B1093,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1091),AV_rounding),0))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,BA1093,AI1093))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(SUM(AI1093,-V1093)>BB1093,BB1093,SUM(AI1093,-V1093)))","v":0},{"$f":"IF(E1093=\"\",\"\",IF(AI1093>BA1093+BB1093,0,BA1093-AI1093))","v":172645},0,0,{"$f":"IF(E1093=\" \",\" \",IF(Z1093<BI1092+BC1093+BE1093+BD1093*0+BF1093,BI1092+BC1093+BE1093+BD1093*0+BF1093-BI1092-Z1093,0))","v":0},0,0,{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),OFFSET(Input!$G$27,B1093,0,1,1)-AE1093,0)","v":0},{"$f":"IF(AND(C1093=1,OFFSET(Input!$G$27,B1093,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1093,0,1,1),AP1092),0)","v":0},{"$f":"IF(A1094=\"\",\"\",AF1092+AD1093+AE1093)","v":0},0,0,{"$f":"IF(A1093=\"\",\"\",AL1092+Q1093+R1093*0+IF(A1093=1,0,SUM(S1093:U1093)))","v":0},{"$f":"IF(A1093=\"\",\"\",AI1093-V1093-W1093-Z1093-AD1093)","v":0},{"$f":"ROUND((AJ1093-AB1093)*(1+IRR_3)^(1/12)+IF(A1093=1,S1093,0),AV_rounding)","v":0},{"$f":"ROUND(AK1093-AG1093,AV_rounding)","v":0},-30785856.435429901,-30958501.435429901,{"$f":"ROUND((AN1093-AC1093)*(1+IRR_3)^(1/12),AV_rounding)","v":-30799281.465293501},{"$f":"ROUND(AO1093-AH1093,AV_rounding)","v":-30799281.465293501},{"$f":"IF(A1093=\"\",\"\",AL1093-ROUND(AL1093*OFFSET(Input!$S$27,$B1093,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1093=\"\",\"\",ROUND(AP1093*(1-OFFSET(Input!$T$27,MIN(B1093,10),0,1,1)),2*FEE_rounding))","v":-30799281.465293501},-25299281.465293501,0,{"$f":"IF(A1094=\"\",\"\",AU1092+AD1093+AE1093)","v":0},{"$f":"IF(A1093=\"\",\"\",IF(K1093=\"*****\",0,Q1093+R1093))","v":0},5500000,5500000,{"$f":"IF(A1093=1,K1093,MAX(AY1092+K1093-AD1092-AE1092,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1093/100000*VLOOKUP(Age_Insured+B1093-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1093>0,I1093/H1093,1),2*FEE_rounding)*IF(G1094>14,1,0)*IF(AND(I1093=0,H1093>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1093=1,PMF_1st=0),0,ROUND(IF(A1093=1,AI1093,AL1092)*OFFSET(Input!$O$27,IF(A1093=121,-1,0)+MIN(B1093,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1093=1,PMF_1st=0),0,IF(SUM($K$5:$L1093)-$AU1092>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1092,B1093),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1093-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1093,99),0,1,1))*VLOOKUP($B1093,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1093+1","v":1090},{"$f":"IF($A1094=\"\",\"\",INT((A1094-1)/12)+1)","v":91},{"$f":"IF($A1094=\"\",\"\",MOD((A1094-1),12)+1)","v":10},null,130,{"$f":"IF(A1094=\"\",\"\",IF(A1094=1,Age_Full_Month,IF(F1093=11,0,F1093+1)))","v":9},130,0,{"$f":"IF(A1094=\"\",\"\",IF(AND(F1094=11,G1094=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1094-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1094-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1094,99),0,1,1)*K1094,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*L1094,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1094,0,1,1)*M1094,FEE_rounding)","v":0},0,0,{"$f":"IF(C1094>=1,ROUND(K1094*OFFSET(Input!$U$27,B1094,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1094=1,0,IF($C1094>=1,ROUND(OFFSET(Input!$X$27,B1094,0,1,1)*AL1093,AV_rounding),0))","v":0},{"$f":"IF(B1094=1,0,IF(C1094=1,ROUND(OFFSET(Input!$W$27,B1094,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1092),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1094+R1094","v":0},{"$f":"IF(E1094=\" \",\" \",IF(AI1094+AM1094-V1094>BI1093+BC1094+BD1094+BF1094+BE1094,BI1093+BC1094+BD1094+BF1094+BE1094,MAX(AI1094+AM1094-V1094,0)))","v":0},0,{"$f":"BG1094","v":0},0,{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),OFFSET(Input!$G$27,B1094,0,1,1)-AE1094,0)","v":0},{"$f":"IF(AND(C1094=1,OFFSET(Input!$G$27,B1094,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1094,0,1,1),AP1093),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1094+AO1093","v":-30799281.465293501},{"$f":"AM1094-X1094-AA1094-AE1094","v":-30971926.465293501},-30812637.450056199,-30812637.450056199,{"$f":"IF(A1094=\"\",\"\",AL1094-ROUND(AL1094*OFFSET(Input!$S$27,$B1094,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1094=\"\",\"\",ROUND(AP1094*(1-OFFSET(Input!$T$27,MIN(B1094,10),0,1,1)),2*FEE_rounding))","v":-30812637.450056199},{"$f":"AW1094+AL1094+AP1094","v":-25312637.450056199},0,0,0,{"$f":"AW1093","v":5500000},{"$f":"AW1094+AI1094","v":5500000},3000000,{"$f":"IF(A1094=\"\",\"\",AW1094)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1094=1,PMF_1st=0),0,ROUND(IF(A1094=1,AI1094,AL1093)*OFFSET(Input!$O$27,IF(A1094=121,-1,0)+MIN(B1094,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1094=1,PMF_1st=0),0,IF(SUM($K$5:$L1094)-$AU1093>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1093,B1094),21),0,1,1)))","v":0},null,null,{"$f":"BI1093+BC1094+BD1094+BE1094+BF1094-Z1094-AA1094","v":0},{"$f":"IF(MOD($C1094-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1094,99),0,1,1))*VLOOKUP($B1094,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1094<=30,1.9,IF($E1094<=40,1.6,IF($E1094<=50,1.4,IF($E1094<=60,1.2,IF($E1094<=70,1.1,IF($E1094<=90,1.02,1))))))","v":1}]
[1091,91,11,null,130,{"$f":"IF(A1095=\"\",\"\",IF(A1095=1,Age_Full_Month,IF(F1094=11,0,F1094+1)))","v":10},130,0,{"$f":"IF(A1095=\"\",\"\",IF(AND(F1095=11,G1095=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1095-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1095-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1095,99),0,1,1)*K1095,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*L1095,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1095,0,1,1)*M1095,FEE_rounding)","v":0},0,0,{"$f":"IF(C1095>=1,ROUND(K1095*OFFSET(Input!$U$27,B1095,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1095=1,0,IF($C1095>=1,ROUND(OFFSET(Input!$X$27,B1095,0,1,1)*AL1094,AV_rounding),0))","v":0},{"$f":"IF(B1095=1,0,IF(C1095=1,ROUND(OFFSET(Input!$W$27,B1095,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1093),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),OFFSET(Input!$G$27,B1095,0,1,1)-AE1095,0)","v":0},{"$f":"IF(AND(C1095=1,OFFSET(Input!$G$27,B1095,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1095,0,1,1),AP1094),0)","v":0},0,0,0,0,0,0,0,-30812637.450056199,-30985282.450056199,-30825924.744817901,-30825924.744817901,{"$f":"IF(A1095=\"\",\"\",AL1095-ROUND(AL1095*OFFSET(Input!$S$27,$B1095,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1095=\"\",\"\",ROUND(AP1095*(1-OFFSET(Input!$T$27,MIN(B1095,10),0,1,1)),2*FEE_rounding))","v":-30825924.744817901},-25325924.744817901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1095=1,PMF_1st=0),0,ROUND(IF(A1095=1,AI1095,AL1094)*OFFSET(Input!$O$27,IF(A1095=121,-1,0)+MIN(B1095,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1095=1,PMF_1st=0),0,IF(SUM($K$5:$L1095)-$AU1094>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1094,B1095),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1095-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1095,99),0,1,1))*VLOOKUP($B1095,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1092,91,12,null,130,{"$f":"IF(A1096=\"\",\"\",IF(A1096=1,Age_Full_Month,IF(F1095=11,0,F1095+1)))","v":11},130,0,{"$f":"IF(A1096=\"\",\"\",IF(AND(F1096=11,G1096=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1096-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1096-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1096,99),0,1,1)*K1096,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*L1096,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1096,0,1,1)*M1096,FEE_rounding)","v":0},0,0,{"$f":"IF(C1096>=1,ROUND(K1096*OFFSET(Input!$U$27,B1096,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1096=1,0,IF($C1096>=1,ROUND(OFFSET(Input!$X$27,B1096,0,1,1)*AL1095,AV_rounding),0))","v":0},{"$f":"IF(B1096=1,0,IF(C1096=1,ROUND(OFFSET(Input!$W$27,B1096,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1094),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),OFFSET(Input!$G$27,B1096,0,1,1)-AE1096,0)","v":0},{"$f":"IF(AND(C1096=1,OFFSET(Input!$G$27,B1096,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1096,0,1,1),AP1095),0)","v":0},0,0,0,0,0,0,0,-30825924.744817901,-30998569.744817901,-30839143.7028521,-30839143.7028521,{"$f":"IF(A1096=\"\",\"\",AL1096-ROUND(AL1096*OFFSET(Input!$S$27,$B1096,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1096=\"\",\"\",ROUND(AP1096*(1-OFFSET(Input!$T$27,MIN(B1096,10),0,1,1)),2*FEE_rounding))","v":-30839143.7028521},-25339143.7028521,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1096=1,PMF_1st=0),0,ROUND(IF(A1096=1,AI1096,AL1095)*OFFSET(Input!$O$27,IF(A1096=121,-1,0)+MIN(B1096,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1096=1,PMF_1st=0),0,IF(SUM($K$5:$L1096)-$AU1095>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1095,B1096),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1096-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1096,99),0,1,1))*VLOOKUP($B1096,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1093,92,1,null,131,{"$f":"IF(A1097=\"\",\"\",IF(A1097=1,Age_Full_Month,IF(F1096=11,0,F1096+1)))","v":0},131,0,{"$f":"IF(A1097=\"\",\"\",IF(AND(F1097=11,G1097=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1097-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1097-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1097,99),0,1,1)*K1097,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*L1097,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1097,0,1,1)*M1097,FEE_rounding)","v":0},0,0,{"$f":"IF(C1097>=1,ROUND(K1097*OFFSET(Input!$U$27,B1097,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1097=1,0,IF($C1097>=1,ROUND(OFFSET(Input!$X$27,B1097,0,1,1)*AL1096,AV_rounding),0))","v":0},{"$f":"IF(B1097=1,0,IF(C1097=1,ROUND(OFFSET(Input!$W$27,B1097,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1095),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),OFFSET(Input!$G$27,B1097,0,1,1)-AE1097,0)","v":0},{"$f":"IF(AND(C1097=1,OFFSET(Input!$G$27,B1097,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1097,0,1,1),AP1096),0)","v":0},0,0,0,0,0,0,0,-30839143.7028521,-31011788.7028521,-30852294.675615501,-30852294.675615501,{"$f":"IF(A1097=\"\",\"\",AL1097-ROUND(AL1097*OFFSET(Input!$S$27,$B1097,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1097=\"\",\"\",ROUND(AP1097*(1-OFFSET(Input!$T$27,MIN(B1097,10),0,1,1)),2*FEE_rounding))","v":-30852294.675615501},-25352294.675615501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1097=1,PMF_1st=0),0,ROUND(IF(A1097=1,AI1097,AL1096)*OFFSET(Input!$O$27,IF(A1097=121,-1,0)+MIN(B1097,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1097=1,PMF_1st=0),0,IF(SUM($K$5:$L1097)-$AU1096>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1096,B1097),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1097-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1097,99),0,1,1))*VLOOKUP($B1097,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1094,92,2,null,131,{"$f":"IF(A1098=\"\",\"\",IF(A1098=1,Age_Full_Month,IF(F1097=11,0,F1097+1)))","v":1},131,0,{"$f":"IF(A1098=\"\",\"\",IF(AND(F1098=11,G1098=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1098-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1098-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1098,99),0,1,1)*K1098,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*L1098,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1098,0,1,1)*M1098,FEE_rounding)","v":0},0,0,{"$f":"IF(C1098>=1,ROUND(K1098*OFFSET(Input!$U$27,B1098,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1098=1,0,IF($C1098>=1,ROUND(OFFSET(Input!$X$27,B1098,0,1,1)*AL1097,AV_rounding),0))","v":0},{"$f":"IF(B1098=1,0,IF(C1098=1,ROUND(OFFSET(Input!$W$27,B1098,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1096),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),OFFSET(Input!$G$27,B1098,0,1,1)-AE1098,0)","v":0},{"$f":"IF(AND(C1098=1,OFFSET(Input!$G$27,B1098,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1098,0,1,1),AP1097),0)","v":0},0,0,0,0,0,0,0,-30852294.675615501,-31024939.675615501,-30865378.012757301,-30865378.012757301,{"$f":"IF(A1098=\"\",\"\",AL1098-ROUND(AL1098*OFFSET(Input!$S$27,$B1098,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1098=\"\",\"\",ROUND(AP1098*(1-OFFSET(Input!$T$27,MIN(B1098,10),0,1,1)),2*FEE_rounding))","v":-30865378.012757301},-25365378.012757301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1098=1,PMF_1st=0),0,ROUND(IF(A1098=1,AI1098,AL1097)*OFFSET(Input!$O$27,IF(A1098=121,-1,0)+MIN(B1098,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1098=1,PMF_1st=0),0,IF(SUM($K$5:$L1098)-$AU1097>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1097,B1098),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1098-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1098,99),0,1,1))*VLOOKUP($B1098,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1095,92,3,null,131,{"$f":"IF(A1099=\"\",\"\",IF(A1099=1,Age_Full_Month,IF(F1098=11,0,F1098+1)))","v":2},131,0,{"$f":"IF(A1099=\"\",\"\",IF(AND(F1099=11,G1099=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1099-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1099-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1099,99),0,1,1)*K1099,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*L1099,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1099,0,1,1)*M1099,FEE_rounding)","v":0},0,0,{"$f":"IF(C1099>=1,ROUND(K1099*OFFSET(Input!$U$27,B1099,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1099=1,0,IF($C1099>=1,ROUND(OFFSET(Input!$X$27,B1099,0,1,1)*AL1098,AV_rounding),0))","v":0},{"$f":"IF(B1099=1,0,IF(C1099=1,ROUND(OFFSET(Input!$W$27,B1099,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1097),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),OFFSET(Input!$G$27,B1099,0,1,1)-AE1099,0)","v":0},{"$f":"IF(AND(C1099=1,OFFSET(Input!$G$27,B1099,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1099,0,1,1),AP1098),0)","v":0},0,0,0,0,0,0,0,-30865378.012757301,-31038023.012757301,-30878394.062128302,-30878394.062128302,{"$f":"IF(A1099=\"\",\"\",AL1099-ROUND(AL1099*OFFSET(Input!$S$27,$B1099,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1099=\"\",\"\",ROUND(AP1099*(1-OFFSET(Input!$T$27,MIN(B1099,10),0,1,1)),2*FEE_rounding))","v":-30878394.062128302},-25378394.062128302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1099=1,PMF_1st=0),0,ROUND(IF(A1099=1,AI1099,AL1098)*OFFSET(Input!$O$27,IF(A1099=121,-1,0)+MIN(B1099,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1099=1,PMF_1st=0),0,IF(SUM($K$5:$L1099)-$AU1098>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1098,B1099),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1099-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1099,99),0,1,1))*VLOOKUP($B1099,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1096,92,4,null,131,{"$f":"IF(A1100=\"\",\"\",IF(A1100=1,Age_Full_Month,IF(F1099=11,0,F1099+1)))","v":3},131,0,{"$f":"IF(A1100=\"\",\"\",IF(AND(F1100=11,G1100=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1100-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1100-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1100,99),0,1,1)*K1100,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*L1100,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1100,0,1,1)*M1100,FEE_rounding)","v":0},0,0,{"$f":"IF(C1100>=1,ROUND(K1100*OFFSET(Input!$U$27,B1100,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1100=1,0,IF($C1100>=1,ROUND(OFFSET(Input!$X$27,B1100,0,1,1)*AL1099,AV_rounding),0))","v":0},{"$f":"IF(B1100=1,0,IF(C1100=1,ROUND(OFFSET(Input!$W$27,B1100,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1098),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),OFFSET(Input!$G$27,B1100,0,1,1)-AE1100,0)","v":0},{"$f":"IF(AND(C1100=1,OFFSET(Input!$G$27,B1100,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1100,0,1,1),AP1099),0)","v":0},0,0,0,0,0,0,0,-30878394.062128302,-31051039.062128302,-30891343.169790301,-30891343.169790301,{"$f":"IF(A1100=\"\",\"\",AL1100-ROUND(AL1100*OFFSET(Input!$S$27,$B1100,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1100=\"\",\"\",ROUND(AP1100*(1-OFFSET(Input!$T$27,MIN(B1100,10),0,1,1)),2*FEE_rounding))","v":-30891343.169790301},-25391343.169790301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1100=1,PMF_1st=0),0,ROUND(IF(A1100=1,AI1100,AL1099)*OFFSET(Input!$O$27,IF(A1100=121,-1,0)+MIN(B1100,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1100=1,PMF_1st=0),0,IF(SUM($K$5:$L1100)-$AU1099>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1099,B1100),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1100-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1100,99),0,1,1))*VLOOKUP($B1100,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1097,92,5,null,131,{"$f":"IF(A1101=\"\",\"\",IF(A1101=1,Age_Full_Month,IF(F1100=11,0,F1100+1)))","v":4},131,0,{"$f":"IF(A1101=\"\",\"\",IF(AND(F1101=11,G1101=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1101-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1101-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1101,99),0,1,1)*K1101,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*L1101,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1101,0,1,1)*M1101,FEE_rounding)","v":0},0,0,{"$f":"IF(C1101>=1,ROUND(K1101*OFFSET(Input!$U$27,B1101,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1101=1,0,IF($C1101>=1,ROUND(OFFSET(Input!$X$27,B1101,0,1,1)*AL1100,AV_rounding),0))","v":0},{"$f":"IF(B1101=1,0,IF(C1101=1,ROUND(OFFSET(Input!$W$27,B1101,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1099),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),OFFSET(Input!$G$27,B1101,0,1,1)-AE1101,0)","v":0},{"$f":"IF(AND(C1101=1,OFFSET(Input!$G$27,B1101,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1101,0,1,1),AP1100),0)","v":0},0,0,0,0,0,0,0,-30891343.169790301,-31063988.169790301,-30904225.680025499,-30904225.680025499,{"$f":"IF(A1101=\"\",\"\",AL1101-ROUND(AL1101*OFFSET(Input!$S$27,$B1101,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1101=\"\",\"\",ROUND(AP1101*(1-OFFSET(Input!$T$27,MIN(B1101,10),0,1,1)),2*FEE_rounding))","v":-30904225.680025499},-25404225.680025499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1101=1,PMF_1st=0),0,ROUND(IF(A1101=1,AI1101,AL1100)*OFFSET(Input!$O$27,IF(A1101=121,-1,0)+MIN(B1101,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1101=1,PMF_1st=0),0,IF(SUM($K$5:$L1101)-$AU1100>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1100,B1101),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1101-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1101,99),0,1,1))*VLOOKUP($B1101,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1098,92,6,null,131,{"$f":"IF(A1102=\"\",\"\",IF(A1102=1,Age_Full_Month,IF(F1101=11,0,F1101+1)))","v":5},131,0,{"$f":"IF(A1102=\"\",\"\",IF(AND(F1102=11,G1102=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1102-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1102-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1102,99),0,1,1)*K1102,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*L1102,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1102,0,1,1)*M1102,FEE_rounding)","v":0},0,0,{"$f":"IF(C1102>=1,ROUND(K1102*OFFSET(Input!$U$27,B1102,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1102=1,0,IF($C1102>=1,ROUND(OFFSET(Input!$X$27,B1102,0,1,1)*AL1101,AV_rounding),0))","v":0},{"$f":"IF(B1102=1,0,IF(C1102=1,ROUND(OFFSET(Input!$W$27,B1102,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1100),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),OFFSET(Input!$G$27,B1102,0,1,1)-AE1102,0)","v":0},{"$f":"IF(AND(C1102=1,OFFSET(Input!$G$27,B1102,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1102,0,1,1),AP1101),0)","v":0},0,0,0,0,0,0,0,-30904225.680025499,-31076870.680025499,-30917041.935345199,-30917041.935345199,{"$f":"IF(A1102=\"\",\"\",AL1102-ROUND(AL1102*OFFSET(Input!$S$27,$B1102,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1102=\"\",\"\",ROUND(AP1102*(1-OFFSET(Input!$T$27,MIN(B1102,10),0,1,1)),2*FEE_rounding))","v":-30917041.935345199},-25417041.935345199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1102=1,PMF_1st=0),0,ROUND(IF(A1102=1,AI1102,AL1101)*OFFSET(Input!$O$27,IF(A1102=121,-1,0)+MIN(B1102,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1102=1,PMF_1st=0),0,IF(SUM($K$5:$L1102)-$AU1101>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1101,B1102),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1102-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1102,99),0,1,1))*VLOOKUP($B1102,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1099,92,7,null,131,{"$f":"IF(A1103=\"\",\"\",IF(A1103=1,Age_Full_Month,IF(F1102=11,0,F1102+1)))","v":6},131,0,{"$f":"IF(A1103=\"\",\"\",IF(AND(F1103=11,G1103=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1103-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1103-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1103,99),0,1,1)*K1103,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*L1103,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1103,0,1,1)*M1103,FEE_rounding)","v":0},0,0,{"$f":"IF(C1103>=1,ROUND(K1103*OFFSET(Input!$U$27,B1103,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1103=1,0,IF($C1103>=1,ROUND(OFFSET(Input!$X$27,B1103,0,1,1)*AL1102,AV_rounding),0))","v":0},{"$f":"IF(B1103=1,0,IF(C1103=1,ROUND(OFFSET(Input!$W$27,B1103,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1101),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),OFFSET(Input!$G$27,B1103,0,1,1)-AE1103,0)","v":0},{"$f":"IF(AND(C1103=1,OFFSET(Input!$G$27,B1103,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1103,0,1,1),AP1102),0)","v":0},0,0,0,0,0,0,0,-30917041.935345199,-31089686.935345199,-30929792.276499402,-30929792.276499402,{"$f":"IF(A1103=\"\",\"\",AL1103-ROUND(AL1103*OFFSET(Input!$S$27,$B1103,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1103=\"\",\"\",ROUND(AP1103*(1-OFFSET(Input!$T$27,MIN(B1103,10),0,1,1)),2*FEE_rounding))","v":-30929792.276499402},-25429792.276499402,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1103=1,PMF_1st=0),0,ROUND(IF(A1103=1,AI1103,AL1102)*OFFSET(Input!$O$27,IF(A1103=121,-1,0)+MIN(B1103,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1103=1,PMF_1st=0),0,IF(SUM($K$5:$L1103)-$AU1102>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1102,B1103),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1103-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1103,99),0,1,1))*VLOOKUP($B1103,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1100,92,8,null,131,{"$f":"IF(A1104=\"\",\"\",IF(A1104=1,Age_Full_Month,IF(F1103=11,0,F1103+1)))","v":7},131,0,{"$f":"IF(A1104=\"\",\"\",IF(AND(F1104=11,G1104=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1104-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1104-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1104,99),0,1,1)*K1104,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*L1104,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1104,0,1,1)*M1104,FEE_rounding)","v":0},0,0,{"$f":"IF(C1104>=1,ROUND(K1104*OFFSET(Input!$U$27,B1104,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1104=1,0,IF($C1104>=1,ROUND(OFFSET(Input!$X$27,B1104,0,1,1)*AL1103,AV_rounding),0))","v":0},{"$f":"IF(B1104=1,0,IF(C1104=1,ROUND(OFFSET(Input!$W$27,B1104,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1102),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),OFFSET(Input!$G$27,B1104,0,1,1)-AE1104,0)","v":0},{"$f":"IF(AND(C1104=1,OFFSET(Input!$G$27,B1104,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1104,0,1,1),AP1103),0)","v":0},0,0,0,0,0,0,0,-30929792.276499402,-31102437.276499402,-30942477.042485401,-30942477.042485401,{"$f":"IF(A1104=\"\",\"\",AL1104-ROUND(AL1104*OFFSET(Input!$S$27,$B1104,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1104=\"\",\"\",ROUND(AP1104*(1-OFFSET(Input!$T$27,MIN(B1104,10),0,1,1)),2*FEE_rounding))","v":-30942477.042485401},-25442477.042485401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1104=1,PMF_1st=0),0,ROUND(IF(A1104=1,AI1104,AL1103)*OFFSET(Input!$O$27,IF(A1104=121,-1,0)+MIN(B1104,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1104=1,PMF_1st=0),0,IF(SUM($K$5:$L1104)-$AU1103>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1103,B1104),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1104-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1104,99),0,1,1))*VLOOKUP($B1104,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1101,92,9,null,131,{"$f":"IF(A1105=\"\",\"\",IF(A1105=1,Age_Full_Month,IF(F1104=11,0,F1104+1)))","v":8},131,0,{"$f":"IF(A1105=\"\",\"\",IF(AND(F1105=11,G1105=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1105-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1105-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1105,99),0,1,1)*K1105,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*L1105,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1105,0,1,1)*M1105,FEE_rounding)","v":0},0,0,{"$f":"IF(C1105>=1,ROUND(K1105*OFFSET(Input!$U$27,B1105,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1105=1,0,IF($C1105>=1,ROUND(OFFSET(Input!$X$27,B1105,0,1,1)*AL1104,AV_rounding),0))","v":0},{"$f":"IF(B1105=1,0,IF(C1105=1,ROUND(OFFSET(Input!$W$27,B1105,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1103),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),OFFSET(Input!$G$27,B1105,0,1,1)-AE1105,0)","v":0},{"$f":"IF(AND(C1105=1,OFFSET(Input!$G$27,B1105,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1105,0,1,1),AP1104),0)","v":0},0,0,0,0,0,0,0,-30942477.042485401,-31115122.042485401,-30955096.570557199,-30955096.570557199,{"$f":"IF(A1105=\"\",\"\",AL1105-ROUND(AL1105*OFFSET(Input!$S$27,$B1105,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1105=\"\",\"\",ROUND(AP1105*(1-OFFSET(Input!$T$27,MIN(B1105,10),0,1,1)),2*FEE_rounding))","v":-30955096.570557199},-25455096.570557199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1105=1,PMF_1st=0),0,ROUND(IF(A1105=1,AI1105,AL1104)*OFFSET(Input!$O$27,IF(A1105=121,-1,0)+MIN(B1105,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1105=1,PMF_1st=0),0,IF(SUM($K$5:$L1105)-$AU1104>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1104,B1105),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1105-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1105,99),0,1,1))*VLOOKUP($B1105,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1102,92,10,null,131,{"$f":"IF(A1106=\"\",\"\",IF(A1106=1,Age_Full_Month,IF(F1105=11,0,F1105+1)))","v":9},131,0,{"$f":"IF(A1106=\"\",\"\",IF(AND(F1106=11,G1106=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1106-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1106-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1106,99),0,1,1)*K1106,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*L1106,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1106,0,1,1)*M1106,FEE_rounding)","v":0},0,0,{"$f":"IF(C1106>=1,ROUND(K1106*OFFSET(Input!$U$27,B1106,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1106=1,0,IF($C1106>=1,ROUND(OFFSET(Input!$X$27,B1106,0,1,1)*AL1105,AV_rounding),0))","v":0},{"$f":"IF(B1106=1,0,IF(C1106=1,ROUND(OFFSET(Input!$W$27,B1106,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1104),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),OFFSET(Input!$G$27,B1106,0,1,1)-AE1106,0)","v":0},{"$f":"IF(AND(C1106=1,OFFSET(Input!$G$27,B1106,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1106,0,1,1),AP1105),0)","v":0},0,0,0,0,0,0,0,-30955096.570557199,-31127741.570557199,-30967651.1962342,-30967651.1962342,{"$f":"IF(A1106=\"\",\"\",AL1106-ROUND(AL1106*OFFSET(Input!$S$27,$B1106,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1106=\"\",\"\",ROUND(AP1106*(1-OFFSET(Input!$T$27,MIN(B1106,10),0,1,1)),2*FEE_rounding))","v":-30967651.1962342},-25467651.1962342,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1106=1,PMF_1st=0),0,ROUND(IF(A1106=1,AI1106,AL1105)*OFFSET(Input!$O$27,IF(A1106=121,-1,0)+MIN(B1106,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1106=1,PMF_1st=0),0,IF(SUM($K$5:$L1106)-$AU1105>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1105,B1106),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1106-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1106,99),0,1,1))*VLOOKUP($B1106,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1103,92,11,null,131,{"$f":"IF(A1107=\"\",\"\",IF(A1107=1,Age_Full_Month,IF(F1106=11,0,F1106+1)))","v":10},131,0,{"$f":"IF(A1107=\"\",\"\",IF(AND(F1107=11,G1107=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1107-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1107-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1107,99),0,1,1)*K1107,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*L1107,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1107,0,1,1)*M1107,FEE_rounding)","v":0},0,0,{"$f":"IF(C1107>=1,ROUND(K1107*OFFSET(Input!$U$27,B1107,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1107=1,0,IF($C1107>=1,ROUND(OFFSET(Input!$X$27,B1107,0,1,1)*AL1106,AV_rounding),0))","v":0},{"$f":"IF(B1107=1,0,IF(C1107=1,ROUND(OFFSET(Input!$W$27,B1107,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1105),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),OFFSET(Input!$G$27,B1107,0,1,1)-AE1107,0)","v":0},{"$f":"IF(AND(C1107=1,OFFSET(Input!$G$27,B1107,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1107,0,1,1),AP1106),0)","v":0},0,0,0,0,0,0,0,-30967651.1962342,-31140296.1962342,-30980141.2533102,-30980141.2533102,{"$f":"IF(A1107=\"\",\"\",AL1107-ROUND(AL1107*OFFSET(Input!$S$27,$B1107,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1107=\"\",\"\",ROUND(AP1107*(1-OFFSET(Input!$T$27,MIN(B1107,10),0,1,1)),2*FEE_rounding))","v":-30980141.2533102},-25480141.2533102,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1107=1,PMF_1st=0),0,ROUND(IF(A1107=1,AI1107,AL1106)*OFFSET(Input!$O$27,IF(A1107=121,-1,0)+MIN(B1107,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1107=1,PMF_1st=0),0,IF(SUM($K$5:$L1107)-$AU1106>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1106,B1107),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1107-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1107,99),0,1,1))*VLOOKUP($B1107,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1104,92,12,null,131,{"$f":"IF(A1108=\"\",\"\",IF(A1108=1,Age_Full_Month,IF(F1107=11,0,F1107+1)))","v":11},131,0,{"$f":"IF(A1108=\"\",\"\",IF(AND(F1108=11,G1108=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1108-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1108-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1108,99),0,1,1)*K1108,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*L1108,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1108,0,1,1)*M1108,FEE_rounding)","v":0},0,0,{"$f":"IF(C1108>=1,ROUND(K1108*OFFSET(Input!$U$27,B1108,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1108=1,0,IF($C1108>=1,ROUND(OFFSET(Input!$X$27,B1108,0,1,1)*AL1107,AV_rounding),0))","v":0},{"$f":"IF(B1108=1,0,IF(C1108=1,ROUND(OFFSET(Input!$W$27,B1108,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1106),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),OFFSET(Input!$G$27,B1108,0,1,1)-AE1108,0)","v":0},{"$f":"IF(AND(C1108=1,OFFSET(Input!$G$27,B1108,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1108,0,1,1),AP1107),0)","v":0},0,0,0,0,0,0,0,-30980141.2533102,-31152786.2533102,-30992567.0738624,-30992567.0738624,{"$f":"IF(A1108=\"\",\"\",AL1108-ROUND(AL1108*OFFSET(Input!$S$27,$B1108,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1108=\"\",\"\",ROUND(AP1108*(1-OFFSET(Input!$T$27,MIN(B1108,10),0,1,1)),2*FEE_rounding))","v":-30992567.0738624},-25492567.0738624,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1108=1,PMF_1st=0),0,ROUND(IF(A1108=1,AI1108,AL1107)*OFFSET(Input!$O$27,IF(A1108=121,-1,0)+MIN(B1108,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1108=1,PMF_1st=0),0,IF(SUM($K$5:$L1108)-$AU1107>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1107,B1108),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1108-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1108,99),0,1,1))*VLOOKUP($B1108,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1105,93,1,null,132,{"$f":"IF(A1109=\"\",\"\",IF(A1109=1,Age_Full_Month,IF(F1108=11,0,F1108+1)))","v":0},132,0,{"$f":"IF(A1109=\"\",\"\",IF(AND(F1109=11,G1109=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1109-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1109-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1109,99),0,1,1)*K1109,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*L1109,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1109,0,1,1)*M1109,FEE_rounding)","v":0},0,0,{"$f":"IF(C1109>=1,ROUND(K1109*OFFSET(Input!$U$27,B1109,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1109=1,0,IF($C1109>=1,ROUND(OFFSET(Input!$X$27,B1109,0,1,1)*AL1108,AV_rounding),0))","v":0},{"$f":"IF(B1109=1,0,IF(C1109=1,ROUND(OFFSET(Input!$W$27,B1109,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1107),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),OFFSET(Input!$G$27,B1109,0,1,1)-AE1109,0)","v":0},{"$f":"IF(AND(C1109=1,OFFSET(Input!$G$27,B1109,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1109,0,1,1),AP1108),0)","v":0},0,0,0,0,0,0,0,-30992567.0738624,-31165212.0738624,-31004928.988260001,-31004928.988260001,{"$f":"IF(A1109=\"\",\"\",AL1109-ROUND(AL1109*OFFSET(Input!$S$27,$B1109,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1109=\"\",\"\",ROUND(AP1109*(1-OFFSET(Input!$T$27,MIN(B1109,10),0,1,1)),2*FEE_rounding))","v":-31004928.988260001},-25504928.988260001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1109=1,PMF_1st=0),0,ROUND(IF(A1109=1,AI1109,AL1108)*OFFSET(Input!$O$27,IF(A1109=121,-1,0)+MIN(B1109,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1109=1,PMF_1st=0),0,IF(SUM($K$5:$L1109)-$AU1108>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1108,B1109),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1109-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1109,99),0,1,1))*VLOOKUP($B1109,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1106,93,2,null,132,{"$f":"IF(A1110=\"\",\"\",IF(A1110=1,Age_Full_Month,IF(F1109=11,0,F1109+1)))","v":1},132,0,{"$f":"IF(A1110=\"\",\"\",IF(AND(F1110=11,G1110=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1110-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1110-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1110,99),0,1,1)*K1110,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*L1110,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1110,0,1,1)*M1110,FEE_rounding)","v":0},0,0,{"$f":"IF(C1110>=1,ROUND(K1110*OFFSET(Input!$U$27,B1110,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1110=1,0,IF($C1110>=1,ROUND(OFFSET(Input!$X$27,B1110,0,1,1)*AL1109,AV_rounding),0))","v":0},{"$f":"IF(B1110=1,0,IF(C1110=1,ROUND(OFFSET(Input!$W$27,B1110,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1108),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),OFFSET(Input!$G$27,B1110,0,1,1)-AE1110,0)","v":0},{"$f":"IF(AND(C1110=1,OFFSET(Input!$G$27,B1110,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1110,0,1,1),AP1109),0)","v":0},0,0,0,0,0,0,0,-31004928.988260001,-31177573.988260001,-31017227.3251733,-31017227.3251733,{"$f":"IF(A1110=\"\",\"\",AL1110-ROUND(AL1110*OFFSET(Input!$S$27,$B1110,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1110=\"\",\"\",ROUND(AP1110*(1-OFFSET(Input!$T$27,MIN(B1110,10),0,1,1)),2*FEE_rounding))","v":-31017227.3251733},-25517227.3251733,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1110=1,PMF_1st=0),0,ROUND(IF(A1110=1,AI1110,AL1109)*OFFSET(Input!$O$27,IF(A1110=121,-1,0)+MIN(B1110,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1110=1,PMF_1st=0),0,IF(SUM($K$5:$L1110)-$AU1109>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1109,B1110),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1110-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1110,99),0,1,1))*VLOOKUP($B1110,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1107,93,3,null,132,{"$f":"IF(A1111=\"\",\"\",IF(A1111=1,Age_Full_Month,IF(F1110=11,0,F1110+1)))","v":2},132,0,{"$f":"IF(A1111=\"\",\"\",IF(AND(F1111=11,G1111=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1111-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1111-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1111,99),0,1,1)*K1111,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*L1111,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1111,0,1,1)*M1111,FEE_rounding)","v":0},0,0,{"$f":"IF(C1111>=1,ROUND(K1111*OFFSET(Input!$U$27,B1111,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1111=1,0,IF($C1111>=1,ROUND(OFFSET(Input!$X$27,B1111,0,1,1)*AL1110,AV_rounding),0))","v":0},{"$f":"IF(B1111=1,0,IF(C1111=1,ROUND(OFFSET(Input!$W$27,B1111,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1109),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),OFFSET(Input!$G$27,B1111,0,1,1)-AE1111,0)","v":0},{"$f":"IF(AND(C1111=1,OFFSET(Input!$G$27,B1111,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1111,0,1,1),AP1110),0)","v":0},0,0,0,0,0,0,0,-31017227.3251733,-31189872.3251733,-31029462.411582001,-31029462.411582001,{"$f":"IF(A1111=\"\",\"\",AL1111-ROUND(AL1111*OFFSET(Input!$S$27,$B1111,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1111=\"\",\"\",ROUND(AP1111*(1-OFFSET(Input!$T$27,MIN(B1111,10),0,1,1)),2*FEE_rounding))","v":-31029462.411582001},-25529462.411582001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1111=1,PMF_1st=0),0,ROUND(IF(A1111=1,AI1111,AL1110)*OFFSET(Input!$O$27,IF(A1111=121,-1,0)+MIN(B1111,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1111=1,PMF_1st=0),0,IF(SUM($K$5:$L1111)-$AU1110>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1110,B1111),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1111-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1111,99),0,1,1))*VLOOKUP($B1111,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1108,93,4,null,132,{"$f":"IF(A1112=\"\",\"\",IF(A1112=1,Age_Full_Month,IF(F1111=11,0,F1111+1)))","v":3},132,0,{"$f":"IF(A1112=\"\",\"\",IF(AND(F1112=11,G1112=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1112-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1112-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1112,99),0,1,1)*K1112,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*L1112,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1112,0,1,1)*M1112,FEE_rounding)","v":0},0,0,{"$f":"IF(C1112>=1,ROUND(K1112*OFFSET(Input!$U$27,B1112,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1112=1,0,IF($C1112>=1,ROUND(OFFSET(Input!$X$27,B1112,0,1,1)*AL1111,AV_rounding),0))","v":0},{"$f":"IF(B1112=1,0,IF(C1112=1,ROUND(OFFSET(Input!$W$27,B1112,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1110),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),OFFSET(Input!$G$27,B1112,0,1,1)-AE1112,0)","v":0},{"$f":"IF(AND(C1112=1,OFFSET(Input!$G$27,B1112,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1112,0,1,1),AP1111),0)","v":0},0,0,0,0,0,0,0,-31029462.411582001,-31202107.411582001,-31041634.572784301,-31041634.572784301,{"$f":"IF(A1112=\"\",\"\",AL1112-ROUND(AL1112*OFFSET(Input!$S$27,$B1112,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1112=\"\",\"\",ROUND(AP1112*(1-OFFSET(Input!$T$27,MIN(B1112,10),0,1,1)),2*FEE_rounding))","v":-31041634.572784301},-25541634.572784301,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1112=1,PMF_1st=0),0,ROUND(IF(A1112=1,AI1112,AL1111)*OFFSET(Input!$O$27,IF(A1112=121,-1,0)+MIN(B1112,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1112=1,PMF_1st=0),0,IF(SUM($K$5:$L1112)-$AU1111>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1111,B1112),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1112-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1112,99),0,1,1))*VLOOKUP($B1112,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1109,93,5,null,132,{"$f":"IF(A1113=\"\",\"\",IF(A1113=1,Age_Full_Month,IF(F1112=11,0,F1112+1)))","v":4},132,0,{"$f":"IF(A1113=\"\",\"\",IF(AND(F1113=11,G1113=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1113-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1113-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1113,99),0,1,1)*K1113,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*L1113,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1113,0,1,1)*M1113,FEE_rounding)","v":0},0,0,{"$f":"IF(C1113>=1,ROUND(K1113*OFFSET(Input!$U$27,B1113,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1113=1,0,IF($C1113>=1,ROUND(OFFSET(Input!$X$27,B1113,0,1,1)*AL1112,AV_rounding),0))","v":0},{"$f":"IF(B1113=1,0,IF(C1113=1,ROUND(OFFSET(Input!$W$27,B1113,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1111),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),OFFSET(Input!$G$27,B1113,0,1,1)-AE1113,0)","v":0},{"$f":"IF(AND(C1113=1,OFFSET(Input!$G$27,B1113,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1113,0,1,1),AP1112),0)","v":0},0,0,0,0,0,0,0,-31041634.572784301,-31214279.572784301,-31053744.1324054,-31053744.1324054,{"$f":"IF(A1113=\"\",\"\",AL1113-ROUND(AL1113*OFFSET(Input!$S$27,$B1113,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1113=\"\",\"\",ROUND(AP1113*(1-OFFSET(Input!$T$27,MIN(B1113,10),0,1,1)),2*FEE_rounding))","v":-31053744.1324054},-25553744.1324054,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1113=1,PMF_1st=0),0,ROUND(IF(A1113=1,AI1113,AL1112)*OFFSET(Input!$O$27,IF(A1113=121,-1,0)+MIN(B1113,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1113=1,PMF_1st=0),0,IF(SUM($K$5:$L1113)-$AU1112>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1112,B1113),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1113-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1113,99),0,1,1))*VLOOKUP($B1113,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1110,93,6,null,132,{"$f":"IF(A1114=\"\",\"\",IF(A1114=1,Age_Full_Month,IF(F1113=11,0,F1113+1)))","v":5},132,0,{"$f":"IF(A1114=\"\",\"\",IF(AND(F1114=11,G1114=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1114-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1114-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1114,99),0,1,1)*K1114,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*L1114,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1114,0,1,1)*M1114,FEE_rounding)","v":0},0,0,{"$f":"IF(C1114>=1,ROUND(K1114*OFFSET(Input!$U$27,B1114,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1114=1,0,IF($C1114>=1,ROUND(OFFSET(Input!$X$27,B1114,0,1,1)*AL1113,AV_rounding),0))","v":0},{"$f":"IF(B1114=1,0,IF(C1114=1,ROUND(OFFSET(Input!$W$27,B1114,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1112),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),OFFSET(Input!$G$27,B1114,0,1,1)-AE1114,0)","v":0},{"$f":"IF(AND(C1114=1,OFFSET(Input!$G$27,B1114,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1114,0,1,1),AP1113),0)","v":0},0,0,0,0,0,0,0,-31053744.1324054,-31226389.1324054,-31065791.412405901,-31065791.412405901,{"$f":"IF(A1114=\"\",\"\",AL1114-ROUND(AL1114*OFFSET(Input!$S$27,$B1114,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1114=\"\",\"\",ROUND(AP1114*(1-OFFSET(Input!$T$27,MIN(B1114,10),0,1,1)),2*FEE_rounding))","v":-31065791.412405901},-25565791.412405901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1114=1,PMF_1st=0),0,ROUND(IF(A1114=1,AI1114,AL1113)*OFFSET(Input!$O$27,IF(A1114=121,-1,0)+MIN(B1114,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1114=1,PMF_1st=0),0,IF(SUM($K$5:$L1114)-$AU1113>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1113,B1114),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1114-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1114,99),0,1,1))*VLOOKUP($B1114,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1111,93,7,null,132,{"$f":"IF(A1115=\"\",\"\",IF(A1115=1,Age_Full_Month,IF(F1114=11,0,F1114+1)))","v":6},132,0,{"$f":"IF(A1115=\"\",\"\",IF(AND(F1115=11,G1115=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1115-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1115-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1115,99),0,1,1)*K1115,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*L1115,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1115,0,1,1)*M1115,FEE_rounding)","v":0},0,0,{"$f":"IF(C1115>=1,ROUND(K1115*OFFSET(Input!$U$27,B1115,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1115=1,0,IF($C1115>=1,ROUND(OFFSET(Input!$X$27,B1115,0,1,1)*AL1114,AV_rounding),0))","v":0},{"$f":"IF(B1115=1,0,IF(C1115=1,ROUND(OFFSET(Input!$W$27,B1115,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1113),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),OFFSET(Input!$G$27,B1115,0,1,1)-AE1115,0)","v":0},{"$f":"IF(AND(C1115=1,OFFSET(Input!$G$27,B1115,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1115,0,1,1),AP1114),0)","v":0},0,0,0,0,0,0,0,-31065791.412405901,-31238436.412405901,-31077776.733090799,-31077776.733090799,{"$f":"IF(A1115=\"\",\"\",AL1115-ROUND(AL1115*OFFSET(Input!$S$27,$B1115,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1115=\"\",\"\",ROUND(AP1115*(1-OFFSET(Input!$T$27,MIN(B1115,10),0,1,1)),2*FEE_rounding))","v":-31077776.733090799},-25577776.733090799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1115=1,PMF_1st=0),0,ROUND(IF(A1115=1,AI1115,AL1114)*OFFSET(Input!$O$27,IF(A1115=121,-1,0)+MIN(B1115,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1115=1,PMF_1st=0),0,IF(SUM($K$5:$L1115)-$AU1114>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1114,B1115),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1115-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1115,99),0,1,1))*VLOOKUP($B1115,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1112,93,8,null,132,{"$f":"IF(A1116=\"\",\"\",IF(A1116=1,Age_Full_Month,IF(F1115=11,0,F1115+1)))","v":7},132,0,{"$f":"IF(A1116=\"\",\"\",IF(AND(F1116=11,G1116=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1116-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1116-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1116,99),0,1,1)*K1116,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*L1116,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1116,0,1,1)*M1116,FEE_rounding)","v":0},0,0,{"$f":"IF(C1116>=1,ROUND(K1116*OFFSET(Input!$U$27,B1116,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1116=1,0,IF($C1116>=1,ROUND(OFFSET(Input!$X$27,B1116,0,1,1)*AL1115,AV_rounding),0))","v":0},{"$f":"IF(B1116=1,0,IF(C1116=1,ROUND(OFFSET(Input!$W$27,B1116,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1114),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),OFFSET(Input!$G$27,B1116,0,1,1)-AE1116,0)","v":0},{"$f":"IF(AND(C1116=1,OFFSET(Input!$G$27,B1116,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1116,0,1,1),AP1115),0)","v":0},0,0,0,0,0,0,0,-31077776.733090799,-31250421.733090799,-31089700.413117599,-31089700.413117599,{"$f":"IF(A1116=\"\",\"\",AL1116-ROUND(AL1116*OFFSET(Input!$S$27,$B1116,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1116=\"\",\"\",ROUND(AP1116*(1-OFFSET(Input!$T$27,MIN(B1116,10),0,1,1)),2*FEE_rounding))","v":-31089700.413117599},-25589700.413117599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1116=1,PMF_1st=0),0,ROUND(IF(A1116=1,AI1116,AL1115)*OFFSET(Input!$O$27,IF(A1116=121,-1,0)+MIN(B1116,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1116=1,PMF_1st=0),0,IF(SUM($K$5:$L1116)-$AU1115>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1115,B1116),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1116-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1116,99),0,1,1))*VLOOKUP($B1116,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1113,93,9,null,132,{"$f":"IF(A1117=\"\",\"\",IF(A1117=1,Age_Full_Month,IF(F1116=11,0,F1116+1)))","v":8},132,0,{"$f":"IF(A1117=\"\",\"\",IF(AND(F1117=11,G1117=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1117-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1117-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1117,99),0,1,1)*K1117,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*L1117,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1117,0,1,1)*M1117,FEE_rounding)","v":0},0,0,{"$f":"IF(C1117>=1,ROUND(K1117*OFFSET(Input!$U$27,B1117,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1117=1,0,IF($C1117>=1,ROUND(OFFSET(Input!$X$27,B1117,0,1,1)*AL1116,AV_rounding),0))","v":0},{"$f":"IF(B1117=1,0,IF(C1117=1,ROUND(OFFSET(Input!$W$27,B1117,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1115),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),OFFSET(Input!$G$27,B1117,0,1,1)-AE1117,0)","v":0},{"$f":"IF(AND(C1117=1,OFFSET(Input!$G$27,B1117,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1117,0,1,1),AP1116),0)","v":0},0,0,0,0,0,0,0,-31089700.413117599,-31262345.413117599,-31101562.769505098,-31101562.769505098,{"$f":"IF(A1117=\"\",\"\",AL1117-ROUND(AL1117*OFFSET(Input!$S$27,$B1117,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1117=\"\",\"\",ROUND(AP1117*(1-OFFSET(Input!$T$27,MIN(B1117,10),0,1,1)),2*FEE_rounding))","v":-31101562.769505098},-25601562.769505098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1117=1,PMF_1st=0),0,ROUND(IF(A1117=1,AI1117,AL1116)*OFFSET(Input!$O$27,IF(A1117=121,-1,0)+MIN(B1117,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1117=1,PMF_1st=0),0,IF(SUM($K$5:$L1117)-$AU1116>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1116,B1117),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1117-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1117,99),0,1,1))*VLOOKUP($B1117,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1114,93,10,null,132,{"$f":"IF(A1118=\"\",\"\",IF(A1118=1,Age_Full_Month,IF(F1117=11,0,F1117+1)))","v":9},132,0,{"$f":"IF(A1118=\"\",\"\",IF(AND(F1118=11,G1118=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1118-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1118-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1118,99),0,1,1)*K1118,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*L1118,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1118,0,1,1)*M1118,FEE_rounding)","v":0},0,0,{"$f":"IF(C1118>=1,ROUND(K1118*OFFSET(Input!$U$27,B1118,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1118=1,0,IF($C1118>=1,ROUND(OFFSET(Input!$X$27,B1118,0,1,1)*AL1117,AV_rounding),0))","v":0},{"$f":"IF(B1118=1,0,IF(C1118=1,ROUND(OFFSET(Input!$W$27,B1118,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1116),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),OFFSET(Input!$G$27,B1118,0,1,1)-AE1118,0)","v":0},{"$f":"IF(AND(C1118=1,OFFSET(Input!$G$27,B1118,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1118,0,1,1),AP1117),0)","v":0},0,0,0,0,0,0,0,-31101562.769505098,-31274207.769505098,-31113364.117641401,-31113364.117641401,{"$f":"IF(A1118=\"\",\"\",AL1118-ROUND(AL1118*OFFSET(Input!$S$27,$B1118,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1118=\"\",\"\",ROUND(AP1118*(1-OFFSET(Input!$T$27,MIN(B1118,10),0,1,1)),2*FEE_rounding))","v":-31113364.117641401},-25613364.117641401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1118=1,PMF_1st=0),0,ROUND(IF(A1118=1,AI1118,AL1117)*OFFSET(Input!$O$27,IF(A1118=121,-1,0)+MIN(B1118,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1118=1,PMF_1st=0),0,IF(SUM($K$5:$L1118)-$AU1117>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1117,B1118),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1118-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1118,99),0,1,1))*VLOOKUP($B1118,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1115,93,11,null,132,{"$f":"IF(A1119=\"\",\"\",IF(A1119=1,Age_Full_Month,IF(F1118=11,0,F1118+1)))","v":10},132,0,{"$f":"IF(A1119=\"\",\"\",IF(AND(F1119=11,G1119=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1119-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1119-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1119,99),0,1,1)*K1119,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*L1119,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1119,0,1,1)*M1119,FEE_rounding)","v":0},0,0,{"$f":"IF(C1119>=1,ROUND(K1119*OFFSET(Input!$U$27,B1119,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1119=1,0,IF($C1119>=1,ROUND(OFFSET(Input!$X$27,B1119,0,1,1)*AL1118,AV_rounding),0))","v":0},{"$f":"IF(B1119=1,0,IF(C1119=1,ROUND(OFFSET(Input!$W$27,B1119,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1117),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),OFFSET(Input!$G$27,B1119,0,1,1)-AE1119,0)","v":0},{"$f":"IF(AND(C1119=1,OFFSET(Input!$G$27,B1119,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1119,0,1,1),AP1118),0)","v":0},0,0,0,0,0,0,0,-31113364.117641401,-31286009.117641401,-31125104.771292798,-31125104.771292798,{"$f":"IF(A1119=\"\",\"\",AL1119-ROUND(AL1119*OFFSET(Input!$S$27,$B1119,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1119=\"\",\"\",ROUND(AP1119*(1-OFFSET(Input!$T$27,MIN(B1119,10),0,1,1)),2*FEE_rounding))","v":-31125104.771292798},-25625104.771292798,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1119=1,PMF_1st=0),0,ROUND(IF(A1119=1,AI1119,AL1118)*OFFSET(Input!$O$27,IF(A1119=121,-1,0)+MIN(B1119,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1119=1,PMF_1st=0),0,IF(SUM($K$5:$L1119)-$AU1118>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1118,B1119),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1119-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1119,99),0,1,1))*VLOOKUP($B1119,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1116,93,12,null,132,{"$f":"IF(A1120=\"\",\"\",IF(A1120=1,Age_Full_Month,IF(F1119=11,0,F1119+1)))","v":11},132,0,{"$f":"IF(A1120=\"\",\"\",IF(AND(F1120=11,G1120=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1120-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1120-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1120,99),0,1,1)*K1120,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*L1120,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1120,0,1,1)*M1120,FEE_rounding)","v":0},0,0,{"$f":"IF(C1120>=1,ROUND(K1120*OFFSET(Input!$U$27,B1120,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1120=1,0,IF($C1120>=1,ROUND(OFFSET(Input!$X$27,B1120,0,1,1)*AL1119,AV_rounding),0))","v":0},{"$f":"IF(B1120=1,0,IF(C1120=1,ROUND(OFFSET(Input!$W$27,B1120,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1118),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),OFFSET(Input!$G$27,B1120,0,1,1)-AE1120,0)","v":0},{"$f":"IF(AND(C1120=1,OFFSET(Input!$G$27,B1120,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1120,0,1,1),AP1119),0)","v":0},0,0,0,0,0,0,0,-31125104.771292798,-31297749.771292798,-31136785.042611901,-31136785.042611901,{"$f":"IF(A1120=\"\",\"\",AL1120-ROUND(AL1120*OFFSET(Input!$S$27,$B1120,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1120=\"\",\"\",ROUND(AP1120*(1-OFFSET(Input!$T$27,MIN(B1120,10),0,1,1)),2*FEE_rounding))","v":-31136785.042611901},-25636785.042611901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1120=1,PMF_1st=0),0,ROUND(IF(A1120=1,AI1120,AL1119)*OFFSET(Input!$O$27,IF(A1120=121,-1,0)+MIN(B1120,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1120=1,PMF_1st=0),0,IF(SUM($K$5:$L1120)-$AU1119>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1119,B1120),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1120-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1120,99),0,1,1))*VLOOKUP($B1120,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1117,94,1,null,133,{"$f":"IF(A1121=\"\",\"\",IF(A1121=1,Age_Full_Month,IF(F1120=11,0,F1120+1)))","v":0},133,0,{"$f":"IF(A1121=\"\",\"\",IF(AND(F1121=11,G1121=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1121-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1121-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1121,99),0,1,1)*K1121,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*L1121,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1121,0,1,1)*M1121,FEE_rounding)","v":0},0,0,{"$f":"IF(C1121>=1,ROUND(K1121*OFFSET(Input!$U$27,B1121,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1121=1,0,IF($C1121>=1,ROUND(OFFSET(Input!$X$27,B1121,0,1,1)*AL1120,AV_rounding),0))","v":0},{"$f":"IF(B1121=1,0,IF(C1121=1,ROUND(OFFSET(Input!$W$27,B1121,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1119),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),OFFSET(Input!$G$27,B1121,0,1,1)-AE1121,0)","v":0},{"$f":"IF(AND(C1121=1,OFFSET(Input!$G$27,B1121,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1121,0,1,1),AP1120),0)","v":0},0,0,0,0,0,0,0,-31136785.042611901,-31309430.042611901,-31148405.242145699,-31148405.242145699,{"$f":"IF(A1121=\"\",\"\",AL1121-ROUND(AL1121*OFFSET(Input!$S$27,$B1121,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1121=\"\",\"\",ROUND(AP1121*(1-OFFSET(Input!$T$27,MIN(B1121,10),0,1,1)),2*FEE_rounding))","v":-31148405.242145699},-25648405.242145699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1121=1,PMF_1st=0),0,ROUND(IF(A1121=1,AI1121,AL1120)*OFFSET(Input!$O$27,IF(A1121=121,-1,0)+MIN(B1121,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1121=1,PMF_1st=0),0,IF(SUM($K$5:$L1121)-$AU1120>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1120,B1121),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1121-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1121,99),0,1,1))*VLOOKUP($B1121,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1118,94,2,null,133,{"$f":"IF(A1122=\"\",\"\",IF(A1122=1,Age_Full_Month,IF(F1121=11,0,F1121+1)))","v":1},133,0,{"$f":"IF(A1122=\"\",\"\",IF(AND(F1122=11,G1122=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1122-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1122-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1122,99),0,1,1)*K1122,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*L1122,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1122,0,1,1)*M1122,FEE_rounding)","v":0},0,0,{"$f":"IF(C1122>=1,ROUND(K1122*OFFSET(Input!$U$27,B1122,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1122=1,0,IF($C1122>=1,ROUND(OFFSET(Input!$X$27,B1122,0,1,1)*AL1121,AV_rounding),0))","v":0},{"$f":"IF(B1122=1,0,IF(C1122=1,ROUND(OFFSET(Input!$W$27,B1122,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1120),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),OFFSET(Input!$G$27,B1122,0,1,1)-AE1122,0)","v":0},{"$f":"IF(AND(C1122=1,OFFSET(Input!$G$27,B1122,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1122,0,1,1),AP1121),0)","v":0},0,0,0,0,0,0,0,-31148405.242145699,-31321050.242145699,-31159965.678844199,-31159965.678844199,{"$f":"IF(A1122=\"\",\"\",AL1122-ROUND(AL1122*OFFSET(Input!$S$27,$B1122,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1122=\"\",\"\",ROUND(AP1122*(1-OFFSET(Input!$T$27,MIN(B1122,10),0,1,1)),2*FEE_rounding))","v":-31159965.678844199},-25659965.678844199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1122=1,PMF_1st=0),0,ROUND(IF(A1122=1,AI1122,AL1121)*OFFSET(Input!$O$27,IF(A1122=121,-1,0)+MIN(B1122,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1122=1,PMF_1st=0),0,IF(SUM($K$5:$L1122)-$AU1121>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1121,B1122),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1122-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1122,99),0,1,1))*VLOOKUP($B1122,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1119,94,3,null,133,{"$f":"IF(A1123=\"\",\"\",IF(A1123=1,Age_Full_Month,IF(F1122=11,0,F1122+1)))","v":2},133,0,{"$f":"IF(A1123=\"\",\"\",IF(AND(F1123=11,G1123=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1123-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1123-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1123,99),0,1,1)*K1123,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*L1123,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1123,0,1,1)*M1123,FEE_rounding)","v":0},0,0,{"$f":"IF(C1123>=1,ROUND(K1123*OFFSET(Input!$U$27,B1123,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1123=1,0,IF($C1123>=1,ROUND(OFFSET(Input!$X$27,B1123,0,1,1)*AL1122,AV_rounding),0))","v":0},{"$f":"IF(B1123=1,0,IF(C1123=1,ROUND(OFFSET(Input!$W$27,B1123,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1121),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),OFFSET(Input!$G$27,B1123,0,1,1)-AE1123,0)","v":0},{"$f":"IF(AND(C1123=1,OFFSET(Input!$G$27,B1123,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1123,0,1,1),AP1122),0)","v":0},0,0,0,0,0,0,0,-31159965.678844199,-31332610.678844199,-31171466.6600684,-31171466.6600684,{"$f":"IF(A1123=\"\",\"\",AL1123-ROUND(AL1123*OFFSET(Input!$S$27,$B1123,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1123=\"\",\"\",ROUND(AP1123*(1-OFFSET(Input!$T$27,MIN(B1123,10),0,1,1)),2*FEE_rounding))","v":-31171466.6600684},-25671466.6600684,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1123=1,PMF_1st=0),0,ROUND(IF(A1123=1,AI1123,AL1122)*OFFSET(Input!$O$27,IF(A1123=121,-1,0)+MIN(B1123,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1123=1,PMF_1st=0),0,IF(SUM($K$5:$L1123)-$AU1122>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1122,B1123),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1123-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1123,99),0,1,1))*VLOOKUP($B1123,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1120,94,4,null,133,{"$f":"IF(A1124=\"\",\"\",IF(A1124=1,Age_Full_Month,IF(F1123=11,0,F1123+1)))","v":3},133,0,{"$f":"IF(A1124=\"\",\"\",IF(AND(F1124=11,G1124=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1124-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1124-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1124,99),0,1,1)*K1124,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*L1124,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1124,0,1,1)*M1124,FEE_rounding)","v":0},0,0,{"$f":"IF(C1124>=1,ROUND(K1124*OFFSET(Input!$U$27,B1124,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1124=1,0,IF($C1124>=1,ROUND(OFFSET(Input!$X$27,B1124,0,1,1)*AL1123,AV_rounding),0))","v":0},{"$f":"IF(B1124=1,0,IF(C1124=1,ROUND(OFFSET(Input!$W$27,B1124,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1122),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),OFFSET(Input!$G$27,B1124,0,1,1)-AE1124,0)","v":0},{"$f":"IF(AND(C1124=1,OFFSET(Input!$G$27,B1124,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1124,0,1,1),AP1123),0)","v":0},0,0,0,0,0,0,0,-31171466.6600684,-31344111.6600684,-31182908.491598599,-31182908.491598599,{"$f":"IF(A1124=\"\",\"\",AL1124-ROUND(AL1124*OFFSET(Input!$S$27,$B1124,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1124=\"\",\"\",ROUND(AP1124*(1-OFFSET(Input!$T$27,MIN(B1124,10),0,1,1)),2*FEE_rounding))","v":-31182908.491598599},-25682908.491598599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1124=1,PMF_1st=0),0,ROUND(IF(A1124=1,AI1124,AL1123)*OFFSET(Input!$O$27,IF(A1124=121,-1,0)+MIN(B1124,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1124=1,PMF_1st=0),0,IF(SUM($K$5:$L1124)-$AU1123>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1123,B1124),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1124-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1124,99),0,1,1))*VLOOKUP($B1124,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1121,94,5,null,133,{"$f":"IF(A1125=\"\",\"\",IF(A1125=1,Age_Full_Month,IF(F1124=11,0,F1124+1)))","v":4},133,0,{"$f":"IF(A1125=\"\",\"\",IF(AND(F1125=11,G1125=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1125-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1125-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1125,99),0,1,1)*K1125,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*L1125,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1125,0,1,1)*M1125,FEE_rounding)","v":0},0,0,{"$f":"IF(C1125>=1,ROUND(K1125*OFFSET(Input!$U$27,B1125,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1125=1,0,IF($C1125>=1,ROUND(OFFSET(Input!$X$27,B1125,0,1,1)*AL1124,AV_rounding),0))","v":0},{"$f":"IF(B1125=1,0,IF(C1125=1,ROUND(OFFSET(Input!$W$27,B1125,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1123),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),OFFSET(Input!$G$27,B1125,0,1,1)-AE1125,0)","v":0},{"$f":"IF(AND(C1125=1,OFFSET(Input!$G$27,B1125,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1125,0,1,1),AP1124),0)","v":0},0,0,0,0,0,0,0,-31182908.491598599,-31355553.491598599,-31194291.477642398,-31194291.477642398,{"$f":"IF(A1125=\"\",\"\",AL1125-ROUND(AL1125*OFFSET(Input!$S$27,$B1125,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1125=\"\",\"\",ROUND(AP1125*(1-OFFSET(Input!$T$27,MIN(B1125,10),0,1,1)),2*FEE_rounding))","v":-31194291.477642398},-25694291.477642398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1125=1,PMF_1st=0),0,ROUND(IF(A1125=1,AI1125,AL1124)*OFFSET(Input!$O$27,IF(A1125=121,-1,0)+MIN(B1125,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1125=1,PMF_1st=0),0,IF(SUM($K$5:$L1125)-$AU1124>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1124,B1125),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1125-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1125,99),0,1,1))*VLOOKUP($B1125,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1122,94,6,null,133,{"$f":"IF(A1126=\"\",\"\",IF(A1126=1,Age_Full_Month,IF(F1125=11,0,F1125+1)))","v":5},133,0,{"$f":"IF(A1126=\"\",\"\",IF(AND(F1126=11,G1126=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1126-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1126-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1126,99),0,1,1)*K1126,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*L1126,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1126,0,1,1)*M1126,FEE_rounding)","v":0},0,0,{"$f":"IF(C1126>=1,ROUND(K1126*OFFSET(Input!$U$27,B1126,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1126=1,0,IF($C1126>=1,ROUND(OFFSET(Input!$X$27,B1126,0,1,1)*AL1125,AV_rounding),0))","v":0},{"$f":"IF(B1126=1,0,IF(C1126=1,ROUND(OFFSET(Input!$W$27,B1126,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1124),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),OFFSET(Input!$G$27,B1126,0,1,1)-AE1126,0)","v":0},{"$f":"IF(AND(C1126=1,OFFSET(Input!$G$27,B1126,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1126,0,1,1),AP1125),0)","v":0},0,0,0,0,0,0,0,-31194291.477642398,-31366936.477642398,-31205615.920842901,-31205615.920842901,{"$f":"IF(A1126=\"\",\"\",AL1126-ROUND(AL1126*OFFSET(Input!$S$27,$B1126,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1126=\"\",\"\",ROUND(AP1126*(1-OFFSET(Input!$T$27,MIN(B1126,10),0,1,1)),2*FEE_rounding))","v":-31205615.920842901},-25705615.920842901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1126=1,PMF_1st=0),0,ROUND(IF(A1126=1,AI1126,AL1125)*OFFSET(Input!$O$27,IF(A1126=121,-1,0)+MIN(B1126,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1126=1,PMF_1st=0),0,IF(SUM($K$5:$L1126)-$AU1125>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1125,B1126),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1126-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1126,99),0,1,1))*VLOOKUP($B1126,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1123,94,7,null,133,{"$f":"IF(A1127=\"\",\"\",IF(A1127=1,Age_Full_Month,IF(F1126=11,0,F1126+1)))","v":6},133,0,{"$f":"IF(A1127=\"\",\"\",IF(AND(F1127=11,G1127=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1127-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1127-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1127,99),0,1,1)*K1127,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*L1127,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1127,0,1,1)*M1127,FEE_rounding)","v":0},0,0,{"$f":"IF(C1127>=1,ROUND(K1127*OFFSET(Input!$U$27,B1127,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1127=1,0,IF($C1127>=1,ROUND(OFFSET(Input!$X$27,B1127,0,1,1)*AL1126,AV_rounding),0))","v":0},{"$f":"IF(B1127=1,0,IF(C1127=1,ROUND(OFFSET(Input!$W$27,B1127,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1125),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),OFFSET(Input!$G$27,B1127,0,1,1)-AE1127,0)","v":0},{"$f":"IF(AND(C1127=1,OFFSET(Input!$G$27,B1127,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1127,0,1,1),AP1126),0)","v":0},0,0,0,0,0,0,0,-31205615.920842901,-31378260.920842901,-31216882.1222867,-31216882.1222867,{"$f":"IF(A1127=\"\",\"\",AL1127-ROUND(AL1127*OFFSET(Input!$S$27,$B1127,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1127=\"\",\"\",ROUND(AP1127*(1-OFFSET(Input!$T$27,MIN(B1127,10),0,1,1)),2*FEE_rounding))","v":-31216882.1222867},-25716882.1222867,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1127=1,PMF_1st=0),0,ROUND(IF(A1127=1,AI1127,AL1126)*OFFSET(Input!$O$27,IF(A1127=121,-1,0)+MIN(B1127,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1127=1,PMF_1st=0),0,IF(SUM($K$5:$L1127)-$AU1126>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1126,B1127),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1127-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1127,99),0,1,1))*VLOOKUP($B1127,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1124,94,8,null,133,{"$f":"IF(A1128=\"\",\"\",IF(A1128=1,Age_Full_Month,IF(F1127=11,0,F1127+1)))","v":7},133,0,{"$f":"IF(A1128=\"\",\"\",IF(AND(F1128=11,G1128=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1128-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1128-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1128,99),0,1,1)*K1128,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*L1128,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1128,0,1,1)*M1128,FEE_rounding)","v":0},0,0,{"$f":"IF(C1128>=1,ROUND(K1128*OFFSET(Input!$U$27,B1128,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1128=1,0,IF($C1128>=1,ROUND(OFFSET(Input!$X$27,B1128,0,1,1)*AL1127,AV_rounding),0))","v":0},{"$f":"IF(B1128=1,0,IF(C1128=1,ROUND(OFFSET(Input!$W$27,B1128,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1126),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),OFFSET(Input!$G$27,B1128,0,1,1)-AE1128,0)","v":0},{"$f":"IF(AND(C1128=1,OFFSET(Input!$G$27,B1128,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1128,0,1,1),AP1127),0)","v":0},0,0,0,0,0,0,0,-31216882.1222867,-31389527.1222867,-31228090.381511901,-31228090.381511901,{"$f":"IF(A1128=\"\",\"\",AL1128-ROUND(AL1128*OFFSET(Input!$S$27,$B1128,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1128=\"\",\"\",ROUND(AP1128*(1-OFFSET(Input!$T$27,MIN(B1128,10),0,1,1)),2*FEE_rounding))","v":-31228090.381511901},-25728090.381511901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1128=1,PMF_1st=0),0,ROUND(IF(A1128=1,AI1128,AL1127)*OFFSET(Input!$O$27,IF(A1128=121,-1,0)+MIN(B1128,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1128=1,PMF_1st=0),0,IF(SUM($K$5:$L1128)-$AU1127>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1127,B1128),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1128-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1128,99),0,1,1))*VLOOKUP($B1128,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1125,94,9,null,133,{"$f":"IF(A1129=\"\",\"\",IF(A1129=1,Age_Full_Month,IF(F1128=11,0,F1128+1)))","v":8},133,0,{"$f":"IF(A1129=\"\",\"\",IF(AND(F1129=11,G1129=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1129-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1129-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1129,99),0,1,1)*K1129,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*L1129,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1129,0,1,1)*M1129,FEE_rounding)","v":0},0,0,{"$f":"IF(C1129>=1,ROUND(K1129*OFFSET(Input!$U$27,B1129,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1129=1,0,IF($C1129>=1,ROUND(OFFSET(Input!$X$27,B1129,0,1,1)*AL1128,AV_rounding),0))","v":0},{"$f":"IF(B1129=1,0,IF(C1129=1,ROUND(OFFSET(Input!$W$27,B1129,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1127),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),OFFSET(Input!$G$27,B1129,0,1,1)-AE1129,0)","v":0},{"$f":"IF(AND(C1129=1,OFFSET(Input!$G$27,B1129,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1129,0,1,1),AP1128),0)","v":0},0,0,0,0,0,0,0,-31228090.381511901,-31400735.381511901,-31239240.996516101,-31239240.996516101,{"$f":"IF(A1129=\"\",\"\",AL1129-ROUND(AL1129*OFFSET(Input!$S$27,$B1129,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1129=\"\",\"\",ROUND(AP1129*(1-OFFSET(Input!$T$27,MIN(B1129,10),0,1,1)),2*FEE_rounding))","v":-31239240.996516101},-25739240.996516101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1129=1,PMF_1st=0),0,ROUND(IF(A1129=1,AI1129,AL1128)*OFFSET(Input!$O$27,IF(A1129=121,-1,0)+MIN(B1129,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1129=1,PMF_1st=0),0,IF(SUM($K$5:$L1129)-$AU1128>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1128,B1129),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1129-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1129,99),0,1,1))*VLOOKUP($B1129,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1126,94,10,null,133,{"$f":"IF(A1130=\"\",\"\",IF(A1130=1,Age_Full_Month,IF(F1129=11,0,F1129+1)))","v":9},133,0,{"$f":"IF(A1130=\"\",\"\",IF(AND(F1130=11,G1130=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1130-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1130-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1130,99),0,1,1)*K1130,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*L1130,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1130,0,1,1)*M1130,FEE_rounding)","v":0},0,0,{"$f":"IF(C1130>=1,ROUND(K1130*OFFSET(Input!$U$27,B1130,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1130=1,0,IF($C1130>=1,ROUND(OFFSET(Input!$X$27,B1130,0,1,1)*AL1129,AV_rounding),0))","v":0},{"$f":"IF(B1130=1,0,IF(C1130=1,ROUND(OFFSET(Input!$W$27,B1130,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1128),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),OFFSET(Input!$G$27,B1130,0,1,1)-AE1130,0)","v":0},{"$f":"IF(AND(C1130=1,OFFSET(Input!$G$27,B1130,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1130,0,1,1),AP1129),0)","v":0},0,0,0,0,0,0,0,-31239240.996516101,-31411885.996516101,-31250334.263764299,-31250334.263764299,{"$f":"IF(A1130=\"\",\"\",AL1130-ROUND(AL1130*OFFSET(Input!$S$27,$B1130,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1130=\"\",\"\",ROUND(AP1130*(1-OFFSET(Input!$T$27,MIN(B1130,10),0,1,1)),2*FEE_rounding))","v":-31250334.263764299},-25750334.263764299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1130=1,PMF_1st=0),0,ROUND(IF(A1130=1,AI1130,AL1129)*OFFSET(Input!$O$27,IF(A1130=121,-1,0)+MIN(B1130,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1130=1,PMF_1st=0),0,IF(SUM($K$5:$L1130)-$AU1129>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1129,B1130),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1130-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1130,99),0,1,1))*VLOOKUP($B1130,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1127,94,11,null,133,{"$f":"IF(A1131=\"\",\"\",IF(A1131=1,Age_Full_Month,IF(F1130=11,0,F1130+1)))","v":10},133,0,{"$f":"IF(A1131=\"\",\"\",IF(AND(F1131=11,G1131=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1131-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1131-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1131,99),0,1,1)*K1131,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*L1131,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1131,0,1,1)*M1131,FEE_rounding)","v":0},0,0,{"$f":"IF(C1131>=1,ROUND(K1131*OFFSET(Input!$U$27,B1131,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1131=1,0,IF($C1131>=1,ROUND(OFFSET(Input!$X$27,B1131,0,1,1)*AL1130,AV_rounding),0))","v":0},{"$f":"IF(B1131=1,0,IF(C1131=1,ROUND(OFFSET(Input!$W$27,B1131,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1129),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),OFFSET(Input!$G$27,B1131,0,1,1)-AE1131,0)","v":0},{"$f":"IF(AND(C1131=1,OFFSET(Input!$G$27,B1131,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1131,0,1,1),AP1130),0)","v":0},0,0,0,0,0,0,0,-31250334.263764299,-31422979.263764299,-31261370.478196699,-31261370.478196699,{"$f":"IF(A1131=\"\",\"\",AL1131-ROUND(AL1131*OFFSET(Input!$S$27,$B1131,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1131=\"\",\"\",ROUND(AP1131*(1-OFFSET(Input!$T$27,MIN(B1131,10),0,1,1)),2*FEE_rounding))","v":-31261370.478196699},-25761370.478196699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1131=1,PMF_1st=0),0,ROUND(IF(A1131=1,AI1131,AL1130)*OFFSET(Input!$O$27,IF(A1131=121,-1,0)+MIN(B1131,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1131=1,PMF_1st=0),0,IF(SUM($K$5:$L1131)-$AU1130>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1130,B1131),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1131-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1131,99),0,1,1))*VLOOKUP($B1131,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1128,94,12,null,133,{"$f":"IF(A1132=\"\",\"\",IF(A1132=1,Age_Full_Month,IF(F1131=11,0,F1131+1)))","v":11},133,0,{"$f":"IF(A1132=\"\",\"\",IF(AND(F1132=11,G1132=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1132-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1132-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1132,99),0,1,1)*K1132,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*L1132,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1132,0,1,1)*M1132,FEE_rounding)","v":0},0,0,{"$f":"IF(C1132>=1,ROUND(K1132*OFFSET(Input!$U$27,B1132,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1132=1,0,IF($C1132>=1,ROUND(OFFSET(Input!$X$27,B1132,0,1,1)*AL1131,AV_rounding),0))","v":0},{"$f":"IF(B1132=1,0,IF(C1132=1,ROUND(OFFSET(Input!$W$27,B1132,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1130),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),OFFSET(Input!$G$27,B1132,0,1,1)-AE1132,0)","v":0},{"$f":"IF(AND(C1132=1,OFFSET(Input!$G$27,B1132,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1132,0,1,1),AP1131),0)","v":0},0,0,0,0,0,0,0,-31261370.478196699,-31434015.478196699,-31272349.933236599,-31272349.933236599,{"$f":"IF(A1132=\"\",\"\",AL1132-ROUND(AL1132*OFFSET(Input!$S$27,$B1132,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1132=\"\",\"\",ROUND(AP1132*(1-OFFSET(Input!$T$27,MIN(B1132,10),0,1,1)),2*FEE_rounding))","v":-31272349.933236599},-25772349.933236599,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1132=1,PMF_1st=0),0,ROUND(IF(A1132=1,AI1132,AL1131)*OFFSET(Input!$O$27,IF(A1132=121,-1,0)+MIN(B1132,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1132=1,PMF_1st=0),0,IF(SUM($K$5:$L1132)-$AU1131>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1131,B1132),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1132-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1132,99),0,1,1))*VLOOKUP($B1132,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1129,95,1,null,134,{"$f":"IF(A1133=\"\",\"\",IF(A1133=1,Age_Full_Month,IF(F1132=11,0,F1132+1)))","v":0},134,0,{"$f":"IF(A1133=\"\",\"\",IF(AND(F1133=11,G1133=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1133-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1133-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1133,99),0,1,1)*K1133,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*L1133,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1133,0,1,1)*M1133,FEE_rounding)","v":0},0,0,{"$f":"IF(C1133>=1,ROUND(K1133*OFFSET(Input!$U$27,B1133,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1133=1,0,IF($C1133>=1,ROUND(OFFSET(Input!$X$27,B1133,0,1,1)*AL1132,AV_rounding),0))","v":0},{"$f":"IF(B1133=1,0,IF(C1133=1,ROUND(OFFSET(Input!$W$27,B1133,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1131),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),OFFSET(Input!$G$27,B1133,0,1,1)-AE1133,0)","v":0},{"$f":"IF(AND(C1133=1,OFFSET(Input!$G$27,B1133,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1133,0,1,1),AP1132),0)","v":0},0,0,0,0,0,0,0,-31272349.933236599,-31444994.933236599,-31283272.920798399,-31283272.920798399,{"$f":"IF(A1133=\"\",\"\",AL1133-ROUND(AL1133*OFFSET(Input!$S$27,$B1133,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1133=\"\",\"\",ROUND(AP1133*(1-OFFSET(Input!$T$27,MIN(B1133,10),0,1,1)),2*FEE_rounding))","v":-31283272.920798399},-25783272.920798399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1133=1,PMF_1st=0),0,ROUND(IF(A1133=1,AI1133,AL1132)*OFFSET(Input!$O$27,IF(A1133=121,-1,0)+MIN(B1133,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1133=1,PMF_1st=0),0,IF(SUM($K$5:$L1133)-$AU1132>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1132,B1133),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1133-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1133,99),0,1,1))*VLOOKUP($B1133,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1130,95,2,null,134,{"$f":"IF(A1134=\"\",\"\",IF(A1134=1,Age_Full_Month,IF(F1133=11,0,F1133+1)))","v":1},134,0,{"$f":"IF(A1134=\"\",\"\",IF(AND(F1134=11,G1134=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1134-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1134-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1134,99),0,1,1)*K1134,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*L1134,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1134,0,1,1)*M1134,FEE_rounding)","v":0},0,0,{"$f":"IF(C1134>=1,ROUND(K1134*OFFSET(Input!$U$27,B1134,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1134=1,0,IF($C1134>=1,ROUND(OFFSET(Input!$X$27,B1134,0,1,1)*AL1133,AV_rounding),0))","v":0},{"$f":"IF(B1134=1,0,IF(C1134=1,ROUND(OFFSET(Input!$W$27,B1134,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1132),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),OFFSET(Input!$G$27,B1134,0,1,1)-AE1134,0)","v":0},{"$f":"IF(AND(C1134=1,OFFSET(Input!$G$27,B1134,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1134,0,1,1),AP1133),0)","v":0},0,0,0,0,0,0,0,-31283272.920798399,-31455917.920798399,-31294139.731295001,-31294139.731295001,{"$f":"IF(A1134=\"\",\"\",AL1134-ROUND(AL1134*OFFSET(Input!$S$27,$B1134,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1134=\"\",\"\",ROUND(AP1134*(1-OFFSET(Input!$T$27,MIN(B1134,10),0,1,1)),2*FEE_rounding))","v":-31294139.731295001},-25794139.731295001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1134=1,PMF_1st=0),0,ROUND(IF(A1134=1,AI1134,AL1133)*OFFSET(Input!$O$27,IF(A1134=121,-1,0)+MIN(B1134,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1134=1,PMF_1st=0),0,IF(SUM($K$5:$L1134)-$AU1133>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1133,B1134),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1134-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1134,99),0,1,1))*VLOOKUP($B1134,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1131,95,3,null,134,{"$f":"IF(A1135=\"\",\"\",IF(A1135=1,Age_Full_Month,IF(F1134=11,0,F1134+1)))","v":2},134,0,{"$f":"IF(A1135=\"\",\"\",IF(AND(F1135=11,G1135=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1135-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1135-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1135,99),0,1,1)*K1135,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*L1135,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1135,0,1,1)*M1135,FEE_rounding)","v":0},0,0,{"$f":"IF(C1135>=1,ROUND(K1135*OFFSET(Input!$U$27,B1135,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1135=1,0,IF($C1135>=1,ROUND(OFFSET(Input!$X$27,B1135,0,1,1)*AL1134,AV_rounding),0))","v":0},{"$f":"IF(B1135=1,0,IF(C1135=1,ROUND(OFFSET(Input!$W$27,B1135,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1133),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),OFFSET(Input!$G$27,B1135,0,1,1)-AE1135,0)","v":0},{"$f":"IF(AND(C1135=1,OFFSET(Input!$G$27,B1135,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1135,0,1,1),AP1134),0)","v":0},0,0,0,0,0,0,0,-31294139.731295001,-31466784.731295001,-31304950.653645702,-31304950.653645702,{"$f":"IF(A1135=\"\",\"\",AL1135-ROUND(AL1135*OFFSET(Input!$S$27,$B1135,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1135=\"\",\"\",ROUND(AP1135*(1-OFFSET(Input!$T$27,MIN(B1135,10),0,1,1)),2*FEE_rounding))","v":-31304950.653645702},-25804950.653645702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1135=1,PMF_1st=0),0,ROUND(IF(A1135=1,AI1135,AL1134)*OFFSET(Input!$O$27,IF(A1135=121,-1,0)+MIN(B1135,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1135=1,PMF_1st=0),0,IF(SUM($K$5:$L1135)-$AU1134>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1134,B1135),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1135-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1135,99),0,1,1))*VLOOKUP($B1135,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1132,95,4,null,134,{"$f":"IF(A1136=\"\",\"\",IF(A1136=1,Age_Full_Month,IF(F1135=11,0,F1135+1)))","v":3},134,0,{"$f":"IF(A1136=\"\",\"\",IF(AND(F1136=11,G1136=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1136-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1136-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1136,99),0,1,1)*K1136,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*L1136,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1136,0,1,1)*M1136,FEE_rounding)","v":0},0,0,{"$f":"IF(C1136>=1,ROUND(K1136*OFFSET(Input!$U$27,B1136,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1136=1,0,IF($C1136>=1,ROUND(OFFSET(Input!$X$27,B1136,0,1,1)*AL1135,AV_rounding),0))","v":0},{"$f":"IF(B1136=1,0,IF(C1136=1,ROUND(OFFSET(Input!$W$27,B1136,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1134),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),OFFSET(Input!$G$27,B1136,0,1,1)-AE1136,0)","v":0},{"$f":"IF(AND(C1136=1,OFFSET(Input!$G$27,B1136,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1136,0,1,1),AP1135),0)","v":0},0,0,0,0,0,0,0,-31304950.653645702,-31477595.653645702,-31315705.9752841,-31315705.9752841,{"$f":"IF(A1136=\"\",\"\",AL1136-ROUND(AL1136*OFFSET(Input!$S$27,$B1136,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1136=\"\",\"\",ROUND(AP1136*(1-OFFSET(Input!$T$27,MIN(B1136,10),0,1,1)),2*FEE_rounding))","v":-31315705.9752841},-25815705.9752841,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1136=1,PMF_1st=0),0,ROUND(IF(A1136=1,AI1136,AL1135)*OFFSET(Input!$O$27,IF(A1136=121,-1,0)+MIN(B1136,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1136=1,PMF_1st=0),0,IF(SUM($K$5:$L1136)-$AU1135>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1135,B1136),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1136-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1136,99),0,1,1))*VLOOKUP($B1136,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1133,95,5,null,134,{"$f":"IF(A1137=\"\",\"\",IF(A1137=1,Age_Full_Month,IF(F1136=11,0,F1136+1)))","v":4},134,0,{"$f":"IF(A1137=\"\",\"\",IF(AND(F1137=11,G1137=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1137-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1137-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1137,99),0,1,1)*K1137,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*L1137,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1137,0,1,1)*M1137,FEE_rounding)","v":0},0,0,{"$f":"IF(C1137>=1,ROUND(K1137*OFFSET(Input!$U$27,B1137,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1137=1,0,IF($C1137>=1,ROUND(OFFSET(Input!$X$27,B1137,0,1,1)*AL1136,AV_rounding),0))","v":0},{"$f":"IF(B1137=1,0,IF(C1137=1,ROUND(OFFSET(Input!$W$27,B1137,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1135),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),OFFSET(Input!$G$27,B1137,0,1,1)-AE1137,0)","v":0},{"$f":"IF(AND(C1137=1,OFFSET(Input!$G$27,B1137,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1137,0,1,1),AP1136),0)","v":0},0,0,0,0,0,0,0,-31315705.9752841,-31488350.9752841,-31326405.982165299,-31326405.982165299,{"$f":"IF(A1137=\"\",\"\",AL1137-ROUND(AL1137*OFFSET(Input!$S$27,$B1137,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1137=\"\",\"\",ROUND(AP1137*(1-OFFSET(Input!$T$27,MIN(B1137,10),0,1,1)),2*FEE_rounding))","v":-31326405.982165299},-25826405.982165299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1137=1,PMF_1st=0),0,ROUND(IF(A1137=1,AI1137,AL1136)*OFFSET(Input!$O$27,IF(A1137=121,-1,0)+MIN(B1137,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1137=1,PMF_1st=0),0,IF(SUM($K$5:$L1137)-$AU1136>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1136,B1137),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1137-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1137,99),0,1,1))*VLOOKUP($B1137,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1134,95,6,null,134,{"$f":"IF(A1138=\"\",\"\",IF(A1138=1,Age_Full_Month,IF(F1137=11,0,F1137+1)))","v":5},134,0,{"$f":"IF(A1138=\"\",\"\",IF(AND(F1138=11,G1138=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1138-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1138-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1138,99),0,1,1)*K1138,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*L1138,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1138,0,1,1)*M1138,FEE_rounding)","v":0},0,0,{"$f":"IF(C1138>=1,ROUND(K1138*OFFSET(Input!$U$27,B1138,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1138=1,0,IF($C1138>=1,ROUND(OFFSET(Input!$X$27,B1138,0,1,1)*AL1137,AV_rounding),0))","v":0},{"$f":"IF(B1138=1,0,IF(C1138=1,ROUND(OFFSET(Input!$W$27,B1138,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1136),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),OFFSET(Input!$G$27,B1138,0,1,1)-AE1138,0)","v":0},{"$f":"IF(AND(C1138=1,OFFSET(Input!$G$27,B1138,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1138,0,1,1),AP1137),0)","v":0},0,0,0,0,0,0,0,-31326405.982165299,-31499050.982165299,-31337050.958773799,-31337050.958773799,{"$f":"IF(A1138=\"\",\"\",AL1138-ROUND(AL1138*OFFSET(Input!$S$27,$B1138,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1138=\"\",\"\",ROUND(AP1138*(1-OFFSET(Input!$T$27,MIN(B1138,10),0,1,1)),2*FEE_rounding))","v":-31337050.958773799},-25837050.958773799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1138=1,PMF_1st=0),0,ROUND(IF(A1138=1,AI1138,AL1137)*OFFSET(Input!$O$27,IF(A1138=121,-1,0)+MIN(B1138,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1138=1,PMF_1st=0),0,IF(SUM($K$5:$L1138)-$AU1137>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1137,B1138),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1138-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1138,99),0,1,1))*VLOOKUP($B1138,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1135,95,7,null,134,{"$f":"IF(A1139=\"\",\"\",IF(A1139=1,Age_Full_Month,IF(F1138=11,0,F1138+1)))","v":6},134,0,{"$f":"IF(A1139=\"\",\"\",IF(AND(F1139=11,G1139=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1139-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1139-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1139,99),0,1,1)*K1139,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*L1139,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1139,0,1,1)*M1139,FEE_rounding)","v":0},0,0,{"$f":"IF(C1139>=1,ROUND(K1139*OFFSET(Input!$U$27,B1139,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1139=1,0,IF($C1139>=1,ROUND(OFFSET(Input!$X$27,B1139,0,1,1)*AL1138,AV_rounding),0))","v":0},{"$f":"IF(B1139=1,0,IF(C1139=1,ROUND(OFFSET(Input!$W$27,B1139,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1137),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),OFFSET(Input!$G$27,B1139,0,1,1)-AE1139,0)","v":0},{"$f":"IF(AND(C1139=1,OFFSET(Input!$G$27,B1139,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1139,0,1,1),AP1138),0)","v":0},0,0,0,0,0,0,0,-31337050.958773799,-31509695.958773799,-31347641.188131001,-31347641.188131001,{"$f":"IF(A1139=\"\",\"\",AL1139-ROUND(AL1139*OFFSET(Input!$S$27,$B1139,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1139=\"\",\"\",ROUND(AP1139*(1-OFFSET(Input!$T$27,MIN(B1139,10),0,1,1)),2*FEE_rounding))","v":-31347641.188131001},-25847641.188131001,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1139=1,PMF_1st=0),0,ROUND(IF(A1139=1,AI1139,AL1138)*OFFSET(Input!$O$27,IF(A1139=121,-1,0)+MIN(B1139,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1139=1,PMF_1st=0),0,IF(SUM($K$5:$L1139)-$AU1138>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1138,B1139),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1139-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1139,99),0,1,1))*VLOOKUP($B1139,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1136,95,8,null,134,{"$f":"IF(A1140=\"\",\"\",IF(A1140=1,Age_Full_Month,IF(F1139=11,0,F1139+1)))","v":7},134,0,{"$f":"IF(A1140=\"\",\"\",IF(AND(F1140=11,G1140=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1140-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1140-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1140,99),0,1,1)*K1140,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*L1140,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1140,0,1,1)*M1140,FEE_rounding)","v":0},0,0,{"$f":"IF(C1140>=1,ROUND(K1140*OFFSET(Input!$U$27,B1140,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1140=1,0,IF($C1140>=1,ROUND(OFFSET(Input!$X$27,B1140,0,1,1)*AL1139,AV_rounding),0))","v":0},{"$f":"IF(B1140=1,0,IF(C1140=1,ROUND(OFFSET(Input!$W$27,B1140,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1138),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),OFFSET(Input!$G$27,B1140,0,1,1)-AE1140,0)","v":0},{"$f":"IF(AND(C1140=1,OFFSET(Input!$G$27,B1140,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1140,0,1,1),AP1139),0)","v":0},0,0,0,0,0,0,0,-31347641.188131001,-31520286.188131001,-31358176.951802701,-31358176.951802701,{"$f":"IF(A1140=\"\",\"\",AL1140-ROUND(AL1140*OFFSET(Input!$S$27,$B1140,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1140=\"\",\"\",ROUND(AP1140*(1-OFFSET(Input!$T$27,MIN(B1140,10),0,1,1)),2*FEE_rounding))","v":-31358176.951802701},-25858176.951802701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1140=1,PMF_1st=0),0,ROUND(IF(A1140=1,AI1140,AL1139)*OFFSET(Input!$O$27,IF(A1140=121,-1,0)+MIN(B1140,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1140=1,PMF_1st=0),0,IF(SUM($K$5:$L1140)-$AU1139>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1139,B1140),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1140-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1140,99),0,1,1))*VLOOKUP($B1140,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1137,95,9,null,134,{"$f":"IF(A1141=\"\",\"\",IF(A1141=1,Age_Full_Month,IF(F1140=11,0,F1140+1)))","v":8},134,0,{"$f":"IF(A1141=\"\",\"\",IF(AND(F1141=11,G1141=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1141-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1141-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1141,99),0,1,1)*K1141,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*L1141,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1141,0,1,1)*M1141,FEE_rounding)","v":0},0,0,{"$f":"IF(C1141>=1,ROUND(K1141*OFFSET(Input!$U$27,B1141,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1141=1,0,IF($C1141>=1,ROUND(OFFSET(Input!$X$27,B1141,0,1,1)*AL1140,AV_rounding),0))","v":0},{"$f":"IF(B1141=1,0,IF(C1141=1,ROUND(OFFSET(Input!$W$27,B1141,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1139),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),OFFSET(Input!$G$27,B1141,0,1,1)-AE1141,0)","v":0},{"$f":"IF(AND(C1141=1,OFFSET(Input!$G$27,B1141,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1141,0,1,1),AP1140),0)","v":0},0,0,0,0,0,0,0,-31358176.951802701,-31530821.951802701,-31368658.529906701,-31368658.529906701,{"$f":"IF(A1141=\"\",\"\",AL1141-ROUND(AL1141*OFFSET(Input!$S$27,$B1141,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1141=\"\",\"\",ROUND(AP1141*(1-OFFSET(Input!$T$27,MIN(B1141,10),0,1,1)),2*FEE_rounding))","v":-31368658.529906701},-25868658.529906701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1141=1,PMF_1st=0),0,ROUND(IF(A1141=1,AI1141,AL1140)*OFFSET(Input!$O$27,IF(A1141=121,-1,0)+MIN(B1141,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1141=1,PMF_1st=0),0,IF(SUM($K$5:$L1141)-$AU1140>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1140,B1141),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1141-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1141,99),0,1,1))*VLOOKUP($B1141,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1138,95,10,null,134,{"$f":"IF(A1142=\"\",\"\",IF(A1142=1,Age_Full_Month,IF(F1141=11,0,F1141+1)))","v":9},134,0,{"$f":"IF(A1142=\"\",\"\",IF(AND(F1142=11,G1142=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1142-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1142-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1142,99),0,1,1)*K1142,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*L1142,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1142,0,1,1)*M1142,FEE_rounding)","v":0},0,0,{"$f":"IF(C1142>=1,ROUND(K1142*OFFSET(Input!$U$27,B1142,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1142=1,0,IF($C1142>=1,ROUND(OFFSET(Input!$X$27,B1142,0,1,1)*AL1141,AV_rounding),0))","v":0},{"$f":"IF(B1142=1,0,IF(C1142=1,ROUND(OFFSET(Input!$W$27,B1142,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1140),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),OFFSET(Input!$G$27,B1142,0,1,1)-AE1142,0)","v":0},{"$f":"IF(AND(C1142=1,OFFSET(Input!$G$27,B1142,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1142,0,1,1),AP1141),0)","v":0},0,0,0,0,0,0,0,-31368658.529906701,-31541303.529906701,-31379086.20112,-31379086.20112,{"$f":"IF(A1142=\"\",\"\",AL1142-ROUND(AL1142*OFFSET(Input!$S$27,$B1142,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1142=\"\",\"\",ROUND(AP1142*(1-OFFSET(Input!$T$27,MIN(B1142,10),0,1,1)),2*FEE_rounding))","v":-31379086.20112},-25879086.20112,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1142=1,PMF_1st=0),0,ROUND(IF(A1142=1,AI1142,AL1141)*OFFSET(Input!$O$27,IF(A1142=121,-1,0)+MIN(B1142,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1142=1,PMF_1st=0),0,IF(SUM($K$5:$L1142)-$AU1141>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1141,B1142),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1142-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1142,99),0,1,1))*VLOOKUP($B1142,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1139,95,11,null,134,{"$f":"IF(A1143=\"\",\"\",IF(A1143=1,Age_Full_Month,IF(F1142=11,0,F1142+1)))","v":10},134,0,{"$f":"IF(A1143=\"\",\"\",IF(AND(F1143=11,G1143=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1143-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1143-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1143,99),0,1,1)*K1143,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*L1143,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1143,0,1,1)*M1143,FEE_rounding)","v":0},0,0,{"$f":"IF(C1143>=1,ROUND(K1143*OFFSET(Input!$U$27,B1143,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1143=1,0,IF($C1143>=1,ROUND(OFFSET(Input!$X$27,B1143,0,1,1)*AL1142,AV_rounding),0))","v":0},{"$f":"IF(B1143=1,0,IF(C1143=1,ROUND(OFFSET(Input!$W$27,B1143,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1141),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),OFFSET(Input!$G$27,B1143,0,1,1)-AE1143,0)","v":0},{"$f":"IF(AND(C1143=1,OFFSET(Input!$G$27,B1143,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1143,0,1,1),AP1142),0)","v":0},0,0,0,0,0,0,0,-31379086.20112,-31551731.20112,-31389460.242686398,-31389460.242686398,{"$f":"IF(A1143=\"\",\"\",AL1143-ROUND(AL1143*OFFSET(Input!$S$27,$B1143,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1143=\"\",\"\",ROUND(AP1143*(1-OFFSET(Input!$T$27,MIN(B1143,10),0,1,1)),2*FEE_rounding))","v":-31389460.242686398},-25889460.242686398,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1143=1,PMF_1st=0),0,ROUND(IF(A1143=1,AI1143,AL1142)*OFFSET(Input!$O$27,IF(A1143=121,-1,0)+MIN(B1143,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1143=1,PMF_1st=0),0,IF(SUM($K$5:$L1143)-$AU1142>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1142,B1143),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1143-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1143,99),0,1,1))*VLOOKUP($B1143,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1140,95,12,null,134,{"$f":"IF(A1144=\"\",\"\",IF(A1144=1,Age_Full_Month,IF(F1143=11,0,F1143+1)))","v":11},134,0,{"$f":"IF(A1144=\"\",\"\",IF(AND(F1144=11,G1144=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1144-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1144-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1144,99),0,1,1)*K1144,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*L1144,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1144,0,1,1)*M1144,FEE_rounding)","v":0},0,0,{"$f":"IF(C1144>=1,ROUND(K1144*OFFSET(Input!$U$27,B1144,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1144=1,0,IF($C1144>=1,ROUND(OFFSET(Input!$X$27,B1144,0,1,1)*AL1143,AV_rounding),0))","v":0},{"$f":"IF(B1144=1,0,IF(C1144=1,ROUND(OFFSET(Input!$W$27,B1144,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1142),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),OFFSET(Input!$G$27,B1144,0,1,1)-AE1144,0)","v":0},{"$f":"IF(AND(C1144=1,OFFSET(Input!$G$27,B1144,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1144,0,1,1),AP1143),0)","v":0},0,0,0,0,0,0,0,-31389460.242686398,-31562105.242686398,-31399780.9304239,-31399780.9304239,{"$f":"IF(A1144=\"\",\"\",AL1144-ROUND(AL1144*OFFSET(Input!$S$27,$B1144,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1144=\"\",\"\",ROUND(AP1144*(1-OFFSET(Input!$T$27,MIN(B1144,10),0,1,1)),2*FEE_rounding))","v":-31399780.9304239},-25899780.9304239,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1144=1,PMF_1st=0),0,ROUND(IF(A1144=1,AI1144,AL1143)*OFFSET(Input!$O$27,IF(A1144=121,-1,0)+MIN(B1144,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1144=1,PMF_1st=0),0,IF(SUM($K$5:$L1144)-$AU1143>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1143,B1144),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1144-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1144,99),0,1,1))*VLOOKUP($B1144,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1141,96,1,null,135,{"$f":"IF(A1145=\"\",\"\",IF(A1145=1,Age_Full_Month,IF(F1144=11,0,F1144+1)))","v":0},135,0,{"$f":"IF(A1145=\"\",\"\",IF(AND(F1145=11,G1145=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1145-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1145-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1145,99),0,1,1)*K1145,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*L1145,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1145,0,1,1)*M1145,FEE_rounding)","v":0},0,0,{"$f":"IF(C1145>=1,ROUND(K1145*OFFSET(Input!$U$27,B1145,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1145=1,0,IF($C1145>=1,ROUND(OFFSET(Input!$X$27,B1145,0,1,1)*AL1144,AV_rounding),0))","v":0},{"$f":"IF(B1145=1,0,IF(C1145=1,ROUND(OFFSET(Input!$W$27,B1145,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1143),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),OFFSET(Input!$G$27,B1145,0,1,1)-AE1145,0)","v":0},{"$f":"IF(AND(C1145=1,OFFSET(Input!$G$27,B1145,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1145,0,1,1),AP1144),0)","v":0},0,0,0,0,0,0,0,-31399780.9304239,-31572425.9304239,-31410048.538732,-31410048.538732,{"$f":"IF(A1145=\"\",\"\",AL1145-ROUND(AL1145*OFFSET(Input!$S$27,$B1145,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1145=\"\",\"\",ROUND(AP1145*(1-OFFSET(Input!$T$27,MIN(B1145,10),0,1,1)),2*FEE_rounding))","v":-31410048.538732},-25910048.538732,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1145=1,PMF_1st=0),0,ROUND(IF(A1145=1,AI1145,AL1144)*OFFSET(Input!$O$27,IF(A1145=121,-1,0)+MIN(B1145,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1145=1,PMF_1st=0),0,IF(SUM($K$5:$L1145)-$AU1144>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1144,B1145),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1145-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1145,99),0,1,1))*VLOOKUP($B1145,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1142,96,2,null,135,{"$f":"IF(A1146=\"\",\"\",IF(A1146=1,Age_Full_Month,IF(F1145=11,0,F1145+1)))","v":1},135,0,{"$f":"IF(A1146=\"\",\"\",IF(AND(F1146=11,G1146=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1146-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1146-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1146,99),0,1,1)*K1146,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*L1146,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1146,0,1,1)*M1146,FEE_rounding)","v":0},0,0,{"$f":"IF(C1146>=1,ROUND(K1146*OFFSET(Input!$U$27,B1146,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1146=1,0,IF($C1146>=1,ROUND(OFFSET(Input!$X$27,B1146,0,1,1)*AL1145,AV_rounding),0))","v":0},{"$f":"IF(B1146=1,0,IF(C1146=1,ROUND(OFFSET(Input!$W$27,B1146,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1144),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),OFFSET(Input!$G$27,B1146,0,1,1)-AE1146,0)","v":0},{"$f":"IF(AND(C1146=1,OFFSET(Input!$G$27,B1146,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1146,0,1,1),AP1145),0)","v":0},0,0,0,0,0,0,0,-31410048.538732,-31582693.538732,-31420263.340598799,-31420263.340598799,{"$f":"IF(A1146=\"\",\"\",AL1146-ROUND(AL1146*OFFSET(Input!$S$27,$B1146,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1146=\"\",\"\",ROUND(AP1146*(1-OFFSET(Input!$T$27,MIN(B1146,10),0,1,1)),2*FEE_rounding))","v":-31420263.340598799},-25920263.340598799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1146=1,PMF_1st=0),0,ROUND(IF(A1146=1,AI1146,AL1145)*OFFSET(Input!$O$27,IF(A1146=121,-1,0)+MIN(B1146,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1146=1,PMF_1st=0),0,IF(SUM($K$5:$L1146)-$AU1145>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1145,B1146),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1146-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1146,99),0,1,1))*VLOOKUP($B1146,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1143,96,3,null,135,{"$f":"IF(A1147=\"\",\"\",IF(A1147=1,Age_Full_Month,IF(F1146=11,0,F1146+1)))","v":2},135,0,{"$f":"IF(A1147=\"\",\"\",IF(AND(F1147=11,G1147=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1147-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1147-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1147,99),0,1,1)*K1147,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*L1147,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1147,0,1,1)*M1147,FEE_rounding)","v":0},0,0,{"$f":"IF(C1147>=1,ROUND(K1147*OFFSET(Input!$U$27,B1147,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1147=1,0,IF($C1147>=1,ROUND(OFFSET(Input!$X$27,B1147,0,1,1)*AL1146,AV_rounding),0))","v":0},{"$f":"IF(B1147=1,0,IF(C1147=1,ROUND(OFFSET(Input!$W$27,B1147,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1145),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),OFFSET(Input!$G$27,B1147,0,1,1)-AE1147,0)","v":0},{"$f":"IF(AND(C1147=1,OFFSET(Input!$G$27,B1147,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1147,0,1,1),AP1146),0)","v":0},0,0,0,0,0,0,0,-31420263.340598799,-31592908.340598799,-31430425.607608501,-31430425.607608501,{"$f":"IF(A1147=\"\",\"\",AL1147-ROUND(AL1147*OFFSET(Input!$S$27,$B1147,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1147=\"\",\"\",ROUND(AP1147*(1-OFFSET(Input!$T$27,MIN(B1147,10),0,1,1)),2*FEE_rounding))","v":-31430425.607608501},-25930425.607608501,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1147=1,PMF_1st=0),0,ROUND(IF(A1147=1,AI1147,AL1146)*OFFSET(Input!$O$27,IF(A1147=121,-1,0)+MIN(B1147,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1147=1,PMF_1st=0),0,IF(SUM($K$5:$L1147)-$AU1146>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1146,B1147),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1147-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1147,99),0,1,1))*VLOOKUP($B1147,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1144,96,4,null,135,{"$f":"IF(A1148=\"\",\"\",IF(A1148=1,Age_Full_Month,IF(F1147=11,0,F1147+1)))","v":3},135,0,{"$f":"IF(A1148=\"\",\"\",IF(AND(F1148=11,G1148=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1148-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1148-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1148,99),0,1,1)*K1148,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*L1148,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1148,0,1,1)*M1148,FEE_rounding)","v":0},0,0,{"$f":"IF(C1148>=1,ROUND(K1148*OFFSET(Input!$U$27,B1148,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1148=1,0,IF($C1148>=1,ROUND(OFFSET(Input!$X$27,B1148,0,1,1)*AL1147,AV_rounding),0))","v":0},{"$f":"IF(B1148=1,0,IF(C1148=1,ROUND(OFFSET(Input!$W$27,B1148,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1146),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),OFFSET(Input!$G$27,B1148,0,1,1)-AE1148,0)","v":0},{"$f":"IF(AND(C1148=1,OFFSET(Input!$G$27,B1148,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1148,0,1,1),AP1147),0)","v":0},0,0,0,0,0,0,0,-31430425.607608501,-31603070.607608501,-31440535.609948602,-31440535.609948602,{"$f":"IF(A1148=\"\",\"\",AL1148-ROUND(AL1148*OFFSET(Input!$S$27,$B1148,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1148=\"\",\"\",ROUND(AP1148*(1-OFFSET(Input!$T$27,MIN(B1148,10),0,1,1)),2*FEE_rounding))","v":-31440535.609948602},-25940535.609948602,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1148=1,PMF_1st=0),0,ROUND(IF(A1148=1,AI1148,AL1147)*OFFSET(Input!$O$27,IF(A1148=121,-1,0)+MIN(B1148,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1148=1,PMF_1st=0),0,IF(SUM($K$5:$L1148)-$AU1147>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1147,B1148),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1148-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1148,99),0,1,1))*VLOOKUP($B1148,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1145,96,5,null,135,{"$f":"IF(A1149=\"\",\"\",IF(A1149=1,Age_Full_Month,IF(F1148=11,0,F1148+1)))","v":4},135,0,{"$f":"IF(A1149=\"\",\"\",IF(AND(F1149=11,G1149=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1149-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1149-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1149,99),0,1,1)*K1149,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*L1149,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1149,0,1,1)*M1149,FEE_rounding)","v":0},0,0,{"$f":"IF(C1149>=1,ROUND(K1149*OFFSET(Input!$U$27,B1149,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1149=1,0,IF($C1149>=1,ROUND(OFFSET(Input!$X$27,B1149,0,1,1)*AL1148,AV_rounding),0))","v":0},{"$f":"IF(B1149=1,0,IF(C1149=1,ROUND(OFFSET(Input!$W$27,B1149,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1147),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),OFFSET(Input!$G$27,B1149,0,1,1)-AE1149,0)","v":0},{"$f":"IF(AND(C1149=1,OFFSET(Input!$G$27,B1149,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1149,0,1,1),AP1148),0)","v":0},0,0,0,0,0,0,0,-31440535.609948602,-31613180.609948602,-31450593.616416901,-31450593.616416901,{"$f":"IF(A1149=\"\",\"\",AL1149-ROUND(AL1149*OFFSET(Input!$S$27,$B1149,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1149=\"\",\"\",ROUND(AP1149*(1-OFFSET(Input!$T$27,MIN(B1149,10),0,1,1)),2*FEE_rounding))","v":-31450593.616416901},-25950593.616416901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1149=1,PMF_1st=0),0,ROUND(IF(A1149=1,AI1149,AL1148)*OFFSET(Input!$O$27,IF(A1149=121,-1,0)+MIN(B1149,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1149=1,PMF_1st=0),0,IF(SUM($K$5:$L1149)-$AU1148>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1148,B1149),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1149-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1149,99),0,1,1))*VLOOKUP($B1149,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1146,96,6,null,135,{"$f":"IF(A1150=\"\",\"\",IF(A1150=1,Age_Full_Month,IF(F1149=11,0,F1149+1)))","v":5},135,0,{"$f":"IF(A1150=\"\",\"\",IF(AND(F1150=11,G1150=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1150-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1150-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1150,99),0,1,1)*K1150,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*L1150,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1150,0,1,1)*M1150,FEE_rounding)","v":0},0,0,{"$f":"IF(C1150>=1,ROUND(K1150*OFFSET(Input!$U$27,B1150,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1150=1,0,IF($C1150>=1,ROUND(OFFSET(Input!$X$27,B1150,0,1,1)*AL1149,AV_rounding),0))","v":0},{"$f":"IF(B1150=1,0,IF(C1150=1,ROUND(OFFSET(Input!$W$27,B1150,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1148),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),OFFSET(Input!$G$27,B1150,0,1,1)-AE1150,0)","v":0},{"$f":"IF(AND(C1150=1,OFFSET(Input!$G$27,B1150,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1150,0,1,1),AP1149),0)","v":0},0,0,0,0,0,0,0,-31450593.616416901,-31623238.616416901,-31460599.894428901,-31460599.894428901,{"$f":"IF(A1150=\"\",\"\",AL1150-ROUND(AL1150*OFFSET(Input!$S$27,$B1150,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1150=\"\",\"\",ROUND(AP1150*(1-OFFSET(Input!$T$27,MIN(B1150,10),0,1,1)),2*FEE_rounding))","v":-31460599.894428901},-25960599.894428901,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1150=1,PMF_1st=0),0,ROUND(IF(A1150=1,AI1150,AL1149)*OFFSET(Input!$O$27,IF(A1150=121,-1,0)+MIN(B1150,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1150=1,PMF_1st=0),0,IF(SUM($K$5:$L1150)-$AU1149>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1149,B1150),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1150-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1150,99),0,1,1))*VLOOKUP($B1150,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1147,96,7,null,135,{"$f":"IF(A1151=\"\",\"\",IF(A1151=1,Age_Full_Month,IF(F1150=11,0,F1150+1)))","v":6},135,0,{"$f":"IF(A1151=\"\",\"\",IF(AND(F1151=11,G1151=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1151-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1151-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1151,99),0,1,1)*K1151,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*L1151,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1151,0,1,1)*M1151,FEE_rounding)","v":0},0,0,{"$f":"IF(C1151>=1,ROUND(K1151*OFFSET(Input!$U$27,B1151,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1151=1,0,IF($C1151>=1,ROUND(OFFSET(Input!$X$27,B1151,0,1,1)*AL1150,AV_rounding),0))","v":0},{"$f":"IF(B1151=1,0,IF(C1151=1,ROUND(OFFSET(Input!$W$27,B1151,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1149),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),OFFSET(Input!$G$27,B1151,0,1,1)-AE1151,0)","v":0},{"$f":"IF(AND(C1151=1,OFFSET(Input!$G$27,B1151,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1151,0,1,1),AP1150),0)","v":0},0,0,0,0,0,0,0,-31460599.894428901,-31633244.894428901,-31470554.7100247,-31470554.7100247,{"$f":"IF(A1151=\"\",\"\",AL1151-ROUND(AL1151*OFFSET(Input!$S$27,$B1151,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1151=\"\",\"\",ROUND(AP1151*(1-OFFSET(Input!$T$27,MIN(B1151,10),0,1,1)),2*FEE_rounding))","v":-31470554.7100247},-25970554.7100247,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1151=1,PMF_1st=0),0,ROUND(IF(A1151=1,AI1151,AL1150)*OFFSET(Input!$O$27,IF(A1151=121,-1,0)+MIN(B1151,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1151=1,PMF_1st=0),0,IF(SUM($K$5:$L1151)-$AU1150>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1150,B1151),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1151-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1151,99),0,1,1))*VLOOKUP($B1151,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1148,96,8,null,135,{"$f":"IF(A1152=\"\",\"\",IF(A1152=1,Age_Full_Month,IF(F1151=11,0,F1151+1)))","v":7},135,0,{"$f":"IF(A1152=\"\",\"\",IF(AND(F1152=11,G1152=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1152-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1152-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1152,99),0,1,1)*K1152,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*L1152,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1152,0,1,1)*M1152,FEE_rounding)","v":0},0,0,{"$f":"IF(C1152>=1,ROUND(K1152*OFFSET(Input!$U$27,B1152,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1152=1,0,IF($C1152>=1,ROUND(OFFSET(Input!$X$27,B1152,0,1,1)*AL1151,AV_rounding),0))","v":0},{"$f":"IF(B1152=1,0,IF(C1152=1,ROUND(OFFSET(Input!$W$27,B1152,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1150),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),OFFSET(Input!$G$27,B1152,0,1,1)-AE1152,0)","v":0},{"$f":"IF(AND(C1152=1,OFFSET(Input!$G$27,B1152,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1152,0,1,1),AP1151),0)","v":0},0,0,0,0,0,0,0,-31470554.7100247,-31643199.7100247,-31480458.327876098,-31480458.327876098,{"$f":"IF(A1152=\"\",\"\",AL1152-ROUND(AL1152*OFFSET(Input!$S$27,$B1152,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1152=\"\",\"\",ROUND(AP1152*(1-OFFSET(Input!$T$27,MIN(B1152,10),0,1,1)),2*FEE_rounding))","v":-31480458.327876098},-25980458.327876098,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1152=1,PMF_1st=0),0,ROUND(IF(A1152=1,AI1152,AL1151)*OFFSET(Input!$O$27,IF(A1152=121,-1,0)+MIN(B1152,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1152=1,PMF_1st=0),0,IF(SUM($K$5:$L1152)-$AU1151>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1151,B1152),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1152-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1152,99),0,1,1))*VLOOKUP($B1152,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1149,96,9,null,135,{"$f":"IF(A1153=\"\",\"\",IF(A1153=1,Age_Full_Month,IF(F1152=11,0,F1152+1)))","v":8},135,0,{"$f":"IF(A1153=\"\",\"\",IF(AND(F1153=11,G1153=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1153-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1153-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1153,99),0,1,1)*K1153,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*L1153,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1153,0,1,1)*M1153,FEE_rounding)","v":0},0,0,{"$f":"IF(C1153>=1,ROUND(K1153*OFFSET(Input!$U$27,B1153,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1153=1,0,IF($C1153>=1,ROUND(OFFSET(Input!$X$27,B1153,0,1,1)*AL1152,AV_rounding),0))","v":0},{"$f":"IF(B1153=1,0,IF(C1153=1,ROUND(OFFSET(Input!$W$27,B1153,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1151),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),OFFSET(Input!$G$27,B1153,0,1,1)-AE1153,0)","v":0},{"$f":"IF(AND(C1153=1,OFFSET(Input!$G$27,B1153,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1153,0,1,1),AP1152),0)","v":0},0,0,0,0,0,0,0,-31480458.327876098,-31653103.327876098,-31490311.011293799,-31490311.011293799,{"$f":"IF(A1153=\"\",\"\",AL1153-ROUND(AL1153*OFFSET(Input!$S$27,$B1153,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1153=\"\",\"\",ROUND(AP1153*(1-OFFSET(Input!$T$27,MIN(B1153,10),0,1,1)),2*FEE_rounding))","v":-31490311.011293799},-25990311.011293799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1153=1,PMF_1st=0),0,ROUND(IF(A1153=1,AI1153,AL1152)*OFFSET(Input!$O$27,IF(A1153=121,-1,0)+MIN(B1153,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1153=1,PMF_1st=0),0,IF(SUM($K$5:$L1153)-$AU1152>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1152,B1153),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1153-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1153,99),0,1,1))*VLOOKUP($B1153,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1150,96,10,null,135,{"$f":"IF(A1154=\"\",\"\",IF(A1154=1,Age_Full_Month,IF(F1153=11,0,F1153+1)))","v":9},135,0,{"$f":"IF(A1154=\"\",\"\",IF(AND(F1154=11,G1154=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1154-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1154-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1154,99),0,1,1)*K1154,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*L1154,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1154,0,1,1)*M1154,FEE_rounding)","v":0},0,0,{"$f":"IF(C1154>=1,ROUND(K1154*OFFSET(Input!$U$27,B1154,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1154=1,0,IF($C1154>=1,ROUND(OFFSET(Input!$X$27,B1154,0,1,1)*AL1153,AV_rounding),0))","v":0},{"$f":"IF(B1154=1,0,IF(C1154=1,ROUND(OFFSET(Input!$W$27,B1154,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1152),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),OFFSET(Input!$G$27,B1154,0,1,1)-AE1154,0)","v":0},{"$f":"IF(AND(C1154=1,OFFSET(Input!$G$27,B1154,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1154,0,1,1),AP1153),0)","v":0},0,0,0,0,0,0,0,-31490311.011293799,-31662956.011293799,-31500113.022234298,-31500113.022234298,{"$f":"IF(A1154=\"\",\"\",AL1154-ROUND(AL1154*OFFSET(Input!$S$27,$B1154,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1154=\"\",\"\",ROUND(AP1154*(1-OFFSET(Input!$T$27,MIN(B1154,10),0,1,1)),2*FEE_rounding))","v":-31500113.022234298},-26000113.022234298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1154=1,PMF_1st=0),0,ROUND(IF(A1154=1,AI1154,AL1153)*OFFSET(Input!$O$27,IF(A1154=121,-1,0)+MIN(B1154,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1154=1,PMF_1st=0),0,IF(SUM($K$5:$L1154)-$AU1153>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1153,B1154),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1154-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1154,99),0,1,1))*VLOOKUP($B1154,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1151,96,11,null,135,{"$f":"IF(A1155=\"\",\"\",IF(A1155=1,Age_Full_Month,IF(F1154=11,0,F1154+1)))","v":10},135,0,{"$f":"IF(A1155=\"\",\"\",IF(AND(F1155=11,G1155=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1155-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1155-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1155,99),0,1,1)*K1155,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*L1155,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1155,0,1,1)*M1155,FEE_rounding)","v":0},0,0,{"$f":"IF(C1155>=1,ROUND(K1155*OFFSET(Input!$U$27,B1155,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1155=1,0,IF($C1155>=1,ROUND(OFFSET(Input!$X$27,B1155,0,1,1)*AL1154,AV_rounding),0))","v":0},{"$f":"IF(B1155=1,0,IF(C1155=1,ROUND(OFFSET(Input!$W$27,B1155,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1153),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),OFFSET(Input!$G$27,B1155,0,1,1)-AE1155,0)","v":0},{"$f":"IF(AND(C1155=1,OFFSET(Input!$G$27,B1155,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1155,0,1,1),AP1154),0)","v":0},0,0,0,0,0,0,0,-31500113.022234298,-31672758.022234298,-31509864.621306699,-31509864.621306699,{"$f":"IF(A1155=\"\",\"\",AL1155-ROUND(AL1155*OFFSET(Input!$S$27,$B1155,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1155=\"\",\"\",ROUND(AP1155*(1-OFFSET(Input!$T$27,MIN(B1155,10),0,1,1)),2*FEE_rounding))","v":-31509864.621306699},-26009864.621306699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1155=1,PMF_1st=0),0,ROUND(IF(A1155=1,AI1155,AL1154)*OFFSET(Input!$O$27,IF(A1155=121,-1,0)+MIN(B1155,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1155=1,PMF_1st=0),0,IF(SUM($K$5:$L1155)-$AU1154>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1154,B1155),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1155-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1155,99),0,1,1))*VLOOKUP($B1155,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1152,96,12,null,135,{"$f":"IF(A1156=\"\",\"\",IF(A1156=1,Age_Full_Month,IF(F1155=11,0,F1155+1)))","v":11},135,0,{"$f":"IF(A1156=\"\",\"\",IF(AND(F1156=11,G1156=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1156-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1156-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1156,99),0,1,1)*K1156,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*L1156,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1156,0,1,1)*M1156,FEE_rounding)","v":0},0,0,{"$f":"IF(C1156>=1,ROUND(K1156*OFFSET(Input!$U$27,B1156,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1156=1,0,IF($C1156>=1,ROUND(OFFSET(Input!$X$27,B1156,0,1,1)*AL1155,AV_rounding),0))","v":0},{"$f":"IF(B1156=1,0,IF(C1156=1,ROUND(OFFSET(Input!$W$27,B1156,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1154),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),OFFSET(Input!$G$27,B1156,0,1,1)-AE1156,0)","v":0},{"$f":"IF(AND(C1156=1,OFFSET(Input!$G$27,B1156,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1156,0,1,1),AP1155),0)","v":0},0,0,0,0,0,0,0,-31509864.621306699,-31682509.621306699,-31519566.067779999,-31519566.067779999,{"$f":"IF(A1156=\"\",\"\",AL1156-ROUND(AL1156*OFFSET(Input!$S$27,$B1156,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1156=\"\",\"\",ROUND(AP1156*(1-OFFSET(Input!$T$27,MIN(B1156,10),0,1,1)),2*FEE_rounding))","v":-31519566.067779999},-26019566.067779999,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1156=1,PMF_1st=0),0,ROUND(IF(A1156=1,AI1156,AL1155)*OFFSET(Input!$O$27,IF(A1156=121,-1,0)+MIN(B1156,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1156=1,PMF_1st=0),0,IF(SUM($K$5:$L1156)-$AU1155>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1155,B1156),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1156-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1156,99),0,1,1))*VLOOKUP($B1156,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1153,97,1,null,{"$f":"IF($A1157=\"\",\"\",Age_Insured+B1157-1)","v":136},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Month,IF(F1156=11,0,F1156+1)))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(A1157=1,Age_Full_Year,IF(F1156=11,G1156+1,G1156)))","v":136},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),DAY(EOMONTH((SignYY+INT(A1157/12)+1911)&\"/\"&(IF(MOD(SignMM+A1157-1,12)=0,12,MOD(SignMM+A1157-1,12)))&\"/1\",0)),0))","v":0},{"$f":"IF(A1157=\"\",\"\",IF(AND(F1157=11,G1157=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1157-Input!$E$10+SignDD),0))","v":0},{"$f":"IF(B1157-1>=BPP,\"\",IF(AS1156>0,1,0))","v":""},{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,IF(($BJ1157+$AL1156+$AP1156+$AW1157)/($BJ1157+$AL1156+$AP1156)>$BK1157,VLOOKUP($B1157,InputSet,4,0)/Prem_Freq,0),0)","v":0},{"$f":"IF(分期超額檢核,IF(K1157=0,0,IF(MOD(C1157-1,12/Prem_Freq)=0,VLOOKUP(B1157,InputSet,5,0)/Prem_Freq,0)),0)","v":0},{"$f":"IF(單筆超額檢核,IF(C1157=1,VLOOKUP(B1157,InputSet,6,0),0),0)","v":0},{"$f":"IF(MOD(C1157-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1157,99),0,1,1)*K1157,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*L1157,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1157,0,1,1)*M1157,FEE_rounding)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,K1157-N1157))","v":0},{"$f":"IF(A1158=\"\",\"\",IF(K1157=\"*****\",\"*****\",L1157-O1157+M1157-P1157))","v":0},{"$f":"IF(C1157>=1,ROUND(K1157*OFFSET(Input!$U$27,B1157,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1157=1,0,IF($C1157>=1,ROUND(OFFSET(Input!$X$27,B1157,0,1,1)*AL1156,AV_rounding),0))","v":0},{"$f":"IF(B1157=1,0,IF(C1157=1,ROUND(OFFSET(Input!$W$27,B1157,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1155),AV_rounding),0))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,BA1157,AI1157))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(SUM(AI1157,-V1157)>BB1157,BB1157,SUM(AI1157,-V1157)))","v":0},{"$f":"IF(E1157=\"\",\"\",IF(AI1157>BA1157+BB1157,0,BA1157-AI1157))","v":172645},0,0,{"$f":"IF(E1157=\" \",\" \",IF(Z1157<BI1156+BC1157+BE1157+BD1157*0+BF1157,BI1156+BC1157+BE1157+BD1157*0+BF1157-BI1156-Z1157,0))","v":0},0,0,{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),OFFSET(Input!$G$27,B1157,0,1,1)-AE1157,0)","v":0},{"$f":"IF(AND(C1157=1,OFFSET(Input!$G$27,B1157,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1157,0,1,1),AP1156),0)","v":0},{"$f":"IF(A1158=\"\",\"\",AF1156+AD1157+AE1157)","v":0},0,0,{"$f":"IF(A1157=\"\",\"\",AL1156+Q1157+R1157*0+IF(A1157=1,0,SUM(S1157:U1157)))","v":0},{"$f":"IF(A1157=\"\",\"\",AI1157-V1157-W1157-Z1157-AD1157)","v":0},{"$f":"ROUND((AJ1157-AB1157)*(1+IRR_3)^(1/12)+IF(A1157=1,S1157,0),AV_rounding)","v":0},{"$f":"ROUND(AK1157-AG1157,AV_rounding)","v":0},-31519566.067779999,-31692211.067779999,{"$f":"ROUND((AN1157-AC1157)*(1+IRR_3)^(1/12),AV_rounding)","v":-31529217.619589601},{"$f":"ROUND(AO1157-AH1157,AV_rounding)","v":-31529217.619589601},{"$f":"IF(A1157=\"\",\"\",AL1157-ROUND(AL1157*OFFSET(Input!$S$27,$B1157,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1157=\"\",\"\",ROUND(AP1157*(1-OFFSET(Input!$T$27,MIN(B1157,10),0,1,1)),2*FEE_rounding))","v":-31529217.619589601},-26029217.619589601,0,{"$f":"IF(A1158=\"\",\"\",AU1156+AD1157+AE1157)","v":0},{"$f":"IF(A1157=\"\",\"\",IF(K1157=\"*****\",0,Q1157+R1157))","v":0},5500000,5500000,{"$f":"IF(A1157=1,K1157,MAX(AY1156+K1157-AD1156-AE1156,0))","v":3000000},5500000,{"$f":"ROUND(ROUND(AZ1157/100000*VLOOKUP(Age_Insured+B1157-1,COI,Sex_Insured+IF(TSO=2002,1,IF(TSO=2011,3,IF(TSO=2021,5,FALSE)))),2*FEE_rounding)*IF(I1157>0,I1157/H1157,1),2*FEE_rounding)*IF(G1158>14,1,0)*IF(AND(I1157=0,H1157>0),0,1)","v":172645},0,null,null,{"$f":"IF(AND(A1157=1,PMF_1st=0),0,ROUND(IF(A1157=1,AI1157,AL1156)*OFFSET(Input!$O$27,IF(A1157=121,-1,0)+MIN(B1157,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1157=1,PMF_1st=0),0,IF(SUM($K$5:$L1157)-$AU1156>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1156,B1157),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1157-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1157,99),0,1,1))*VLOOKUP($B1157,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[{"$f":"A1157+1","v":1154},{"$f":"IF($A1158=\"\",\"\",INT((A1158-1)/12)+1)","v":97},{"$f":"IF($A1158=\"\",\"\",MOD((A1158-1),12)+1)","v":2},null,136,{"$f":"IF(A1158=\"\",\"\",IF(A1158=1,Age_Full_Month,IF(F1157=11,0,F1157+1)))","v":1},136,0,{"$f":"IF(A1158=\"\",\"\",IF(AND(F1158=11,G1158=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1158-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1158-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1158,99),0,1,1)*K1158,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*L1158,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1158,0,1,1)*M1158,FEE_rounding)","v":0},0,0,{"$f":"IF(C1158>=1,ROUND(K1158*OFFSET(Input!$U$27,B1158,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1158=1,0,IF($C1158>=1,ROUND(OFFSET(Input!$X$27,B1158,0,1,1)*AL1157,AV_rounding),0))","v":0},{"$f":"IF(B1158=1,0,IF(C1158=1,ROUND(OFFSET(Input!$W$27,B1158,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1156),AV_rounding),0))","v":0},0,0,172645,{"$f":"Q1158+R1158","v":0},{"$f":"IF(E1158=\" \",\" \",IF(AI1158+AM1158-V1158>BI1157+BC1158+BD1158+BF1158+BE1158,BI1157+BC1158+BD1158+BF1158+BE1158,MAX(AI1158+AM1158-V1158,0)))","v":0},0,{"$f":"BG1158","v":0},0,{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),OFFSET(Input!$G$27,B1158,0,1,1)-AE1158,0)","v":0},{"$f":"IF(AND(C1158=1,OFFSET(Input!$G$27,B1158,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1158,0,1,1),AP1157),0)","v":0},0,0,0,0,0,0,0,{"$f":"R1158+AO1157","v":-31529217.619589601},{"$f":"AM1158-X1158-AA1158-AE1158","v":-31701862.619589601},-31538819.533344399,-31538819.533344399,{"$f":"IF(A1158=\"\",\"\",AL1158-ROUND(AL1158*OFFSET(Input!$S$27,$B1158,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1158=\"\",\"\",ROUND(AP1158*(1-OFFSET(Input!$T$27,MIN(B1158,10),0,1,1)),2*FEE_rounding))","v":-31538819.533344399},{"$f":"AW1158+AL1158+AP1158","v":-26038819.533344399},0,0,0,{"$f":"AW1157","v":5500000},{"$f":"AW1158+AI1158","v":5500000},3000000,{"$f":"IF(A1158=\"\",\"\",AW1158)","v":5500000},172645,0,null,null,{"$f":"IF(AND(A1158=1,PMF_1st=0),0,ROUND(IF(A1158=1,AI1158,AL1157)*OFFSET(Input!$O$27,IF(A1158=121,-1,0)+MIN(B1158,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1158=1,PMF_1st=0),0,IF(SUM($K$5:$L1158)-$AU1157>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1157,B1158),21),0,1,1)))","v":0},null,null,{"$f":"BI1157+BC1158+BD1158+BE1158+BF1158-Z1158-AA1158","v":0},{"$f":"IF(MOD($C1158-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1158,99),0,1,1))*VLOOKUP($B1158,InputSet,5,0)/Prem_Freq,0)","v":0},{"$f":"IF($E1158<=30,1.9,IF($E1158<=40,1.6,IF($E1158<=50,1.4,IF($E1158<=60,1.2,IF($E1158<=70,1.1,IF($E1158<=90,1.02,1))))))","v":1}]
[1155,97,3,null,136,{"$f":"IF(A1159=\"\",\"\",IF(A1159=1,Age_Full_Month,IF(F1158=11,0,F1158+1)))","v":2},136,0,{"$f":"IF(A1159=\"\",\"\",IF(AND(F1159=11,G1159=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1159-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1159-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1159,99),0,1,1)*K1159,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*L1159,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1159,0,1,1)*M1159,FEE_rounding)","v":0},0,0,{"$f":"IF(C1159>=1,ROUND(K1159*OFFSET(Input!$U$27,B1159,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1159=1,0,IF($C1159>=1,ROUND(OFFSET(Input!$X$27,B1159,0,1,1)*AL1158,AV_rounding),0))","v":0},{"$f":"IF(B1159=1,0,IF(C1159=1,ROUND(OFFSET(Input!$W$27,B1159,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1157),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),OFFSET(Input!$G$27,B1159,0,1,1)-AE1159,0)","v":0},{"$f":"IF(AND(C1159=1,OFFSET(Input!$G$27,B1159,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1159,0,1,1),AP1158),0)","v":0},0,0,0,0,0,0,0,-31538819.533344399,-31711464.533344399,-31548372.064333498,-31548372.064333498,{"$f":"IF(A1159=\"\",\"\",AL1159-ROUND(AL1159*OFFSET(Input!$S$27,$B1159,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1159=\"\",\"\",ROUND(AP1159*(1-OFFSET(Input!$T$27,MIN(B1159,10),0,1,1)),2*FEE_rounding))","v":-31548372.064333498},-26048372.064333498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1159=1,PMF_1st=0),0,ROUND(IF(A1159=1,AI1159,AL1158)*OFFSET(Input!$O$27,IF(A1159=121,-1,0)+MIN(B1159,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1159=1,PMF_1st=0),0,IF(SUM($K$5:$L1159)-$AU1158>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1158,B1159),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1159-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1159,99),0,1,1))*VLOOKUP($B1159,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1156,97,4,null,136,{"$f":"IF(A1160=\"\",\"\",IF(A1160=1,Age_Full_Month,IF(F1159=11,0,F1159+1)))","v":3},136,0,{"$f":"IF(A1160=\"\",\"\",IF(AND(F1160=11,G1160=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1160-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1160-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1160,99),0,1,1)*K1160,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*L1160,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1160,0,1,1)*M1160,FEE_rounding)","v":0},0,0,{"$f":"IF(C1160>=1,ROUND(K1160*OFFSET(Input!$U$27,B1160,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1160=1,0,IF($C1160>=1,ROUND(OFFSET(Input!$X$27,B1160,0,1,1)*AL1159,AV_rounding),0))","v":0},{"$f":"IF(B1160=1,0,IF(C1160=1,ROUND(OFFSET(Input!$W$27,B1160,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1158),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),OFFSET(Input!$G$27,B1160,0,1,1)-AE1160,0)","v":0},{"$f":"IF(AND(C1160=1,OFFSET(Input!$G$27,B1160,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1160,0,1,1),AP1159),0)","v":0},0,0,0,0,0,0,0,-31548372.064333498,-31721017.064333498,-31557875.466533199,-31557875.466533199,{"$f":"IF(A1160=\"\",\"\",AL1160-ROUND(AL1160*OFFSET(Input!$S$27,$B1160,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1160=\"\",\"\",ROUND(AP1160*(1-OFFSET(Input!$T$27,MIN(B1160,10),0,1,1)),2*FEE_rounding))","v":-31557875.466533199},-26057875.466533199,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1160=1,PMF_1st=0),0,ROUND(IF(A1160=1,AI1160,AL1159)*OFFSET(Input!$O$27,IF(A1160=121,-1,0)+MIN(B1160,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1160=1,PMF_1st=0),0,IF(SUM($K$5:$L1160)-$AU1159>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1159,B1160),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1160-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1160,99),0,1,1))*VLOOKUP($B1160,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1157,97,5,null,136,{"$f":"IF(A1161=\"\",\"\",IF(A1161=1,Age_Full_Month,IF(F1160=11,0,F1160+1)))","v":4},136,0,{"$f":"IF(A1161=\"\",\"\",IF(AND(F1161=11,G1161=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1161-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1161-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1161,99),0,1,1)*K1161,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*L1161,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1161,0,1,1)*M1161,FEE_rounding)","v":0},0,0,{"$f":"IF(C1161>=1,ROUND(K1161*OFFSET(Input!$U$27,B1161,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1161=1,0,IF($C1161>=1,ROUND(OFFSET(Input!$X$27,B1161,0,1,1)*AL1160,AV_rounding),0))","v":0},{"$f":"IF(B1161=1,0,IF(C1161=1,ROUND(OFFSET(Input!$W$27,B1161,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1159),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),OFFSET(Input!$G$27,B1161,0,1,1)-AE1161,0)","v":0},{"$f":"IF(AND(C1161=1,OFFSET(Input!$G$27,B1161,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1161,0,1,1),AP1160),0)","v":0},0,0,0,0,0,0,0,-31557875.466533199,-31730520.466533199,-31567329.992613401,-31567329.992613401,{"$f":"IF(A1161=\"\",\"\",AL1161-ROUND(AL1161*OFFSET(Input!$S$27,$B1161,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1161=\"\",\"\",ROUND(AP1161*(1-OFFSET(Input!$T$27,MIN(B1161,10),0,1,1)),2*FEE_rounding))","v":-31567329.992613401},-26067329.992613401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1161=1,PMF_1st=0),0,ROUND(IF(A1161=1,AI1161,AL1160)*OFFSET(Input!$O$27,IF(A1161=121,-1,0)+MIN(B1161,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1161=1,PMF_1st=0),0,IF(SUM($K$5:$L1161)-$AU1160>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1160,B1161),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1161-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1161,99),0,1,1))*VLOOKUP($B1161,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1158,97,6,null,136,{"$f":"IF(A1162=\"\",\"\",IF(A1162=1,Age_Full_Month,IF(F1161=11,0,F1161+1)))","v":5},136,0,{"$f":"IF(A1162=\"\",\"\",IF(AND(F1162=11,G1162=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1162-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1162-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1162,99),0,1,1)*K1162,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*L1162,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1162,0,1,1)*M1162,FEE_rounding)","v":0},0,0,{"$f":"IF(C1162>=1,ROUND(K1162*OFFSET(Input!$U$27,B1162,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1162=1,0,IF($C1162>=1,ROUND(OFFSET(Input!$X$27,B1162,0,1,1)*AL1161,AV_rounding),0))","v":0},{"$f":"IF(B1162=1,0,IF(C1162=1,ROUND(OFFSET(Input!$W$27,B1162,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1160),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),OFFSET(Input!$G$27,B1162,0,1,1)-AE1162,0)","v":0},{"$f":"IF(AND(C1162=1,OFFSET(Input!$G$27,B1162,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1162,0,1,1),AP1161),0)","v":0},0,0,0,0,0,0,0,-31567329.992613401,-31739974.992613401,-31576735.893944699,-31576735.893944699,{"$f":"IF(A1162=\"\",\"\",AL1162-ROUND(AL1162*OFFSET(Input!$S$27,$B1162,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1162=\"\",\"\",ROUND(AP1162*(1-OFFSET(Input!$T$27,MIN(B1162,10),0,1,1)),2*FEE_rounding))","v":-31576735.893944699},-26076735.893944699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1162=1,PMF_1st=0),0,ROUND(IF(A1162=1,AI1162,AL1161)*OFFSET(Input!$O$27,IF(A1162=121,-1,0)+MIN(B1162,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1162=1,PMF_1st=0),0,IF(SUM($K$5:$L1162)-$AU1161>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1161,B1162),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1162-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1162,99),0,1,1))*VLOOKUP($B1162,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1159,97,7,null,136,{"$f":"IF(A1163=\"\",\"\",IF(A1163=1,Age_Full_Month,IF(F1162=11,0,F1162+1)))","v":6},136,0,{"$f":"IF(A1163=\"\",\"\",IF(AND(F1163=11,G1163=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1163-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1163-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1163,99),0,1,1)*K1163,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*L1163,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1163,0,1,1)*M1163,FEE_rounding)","v":0},0,0,{"$f":"IF(C1163>=1,ROUND(K1163*OFFSET(Input!$U$27,B1163,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1163=1,0,IF($C1163>=1,ROUND(OFFSET(Input!$X$27,B1163,0,1,1)*AL1162,AV_rounding),0))","v":0},{"$f":"IF(B1163=1,0,IF(C1163=1,ROUND(OFFSET(Input!$W$27,B1163,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1161),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),OFFSET(Input!$G$27,B1163,0,1,1)-AE1163,0)","v":0},{"$f":"IF(AND(C1163=1,OFFSET(Input!$G$27,B1163,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1163,0,1,1),AP1162),0)","v":0},0,0,0,0,0,0,0,-31576735.893944699,-31749380.893944699,-31586093.420604698,-31586093.420604698,{"$f":"IF(A1163=\"\",\"\",AL1163-ROUND(AL1163*OFFSET(Input!$S$27,$B1163,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1163=\"\",\"\",ROUND(AP1163*(1-OFFSET(Input!$T$27,MIN(B1163,10),0,1,1)),2*FEE_rounding))","v":-31586093.420604698},-26086093.420604698,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1163=1,PMF_1st=0),0,ROUND(IF(A1163=1,AI1163,AL1162)*OFFSET(Input!$O$27,IF(A1163=121,-1,0)+MIN(B1163,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1163=1,PMF_1st=0),0,IF(SUM($K$5:$L1163)-$AU1162>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1162,B1163),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1163-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1163,99),0,1,1))*VLOOKUP($B1163,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1160,97,8,null,136,{"$f":"IF(A1164=\"\",\"\",IF(A1164=1,Age_Full_Month,IF(F1163=11,0,F1163+1)))","v":7},136,0,{"$f":"IF(A1164=\"\",\"\",IF(AND(F1164=11,G1164=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1164-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1164-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1164,99),0,1,1)*K1164,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*L1164,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1164,0,1,1)*M1164,FEE_rounding)","v":0},0,0,{"$f":"IF(C1164>=1,ROUND(K1164*OFFSET(Input!$U$27,B1164,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1164=1,0,IF($C1164>=1,ROUND(OFFSET(Input!$X$27,B1164,0,1,1)*AL1163,AV_rounding),0))","v":0},{"$f":"IF(B1164=1,0,IF(C1164=1,ROUND(OFFSET(Input!$W$27,B1164,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1162),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),OFFSET(Input!$G$27,B1164,0,1,1)-AE1164,0)","v":0},{"$f":"IF(AND(C1164=1,OFFSET(Input!$G$27,B1164,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1164,0,1,1),AP1163),0)","v":0},0,0,0,0,0,0,0,-31586093.420604698,-31758738.420604698,-31595402.821385,-31595402.821385,{"$f":"IF(A1164=\"\",\"\",AL1164-ROUND(AL1164*OFFSET(Input!$S$27,$B1164,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1164=\"\",\"\",ROUND(AP1164*(1-OFFSET(Input!$T$27,MIN(B1164,10),0,1,1)),2*FEE_rounding))","v":-31595402.821385},-26095402.821385,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1164=1,PMF_1st=0),0,ROUND(IF(A1164=1,AI1164,AL1163)*OFFSET(Input!$O$27,IF(A1164=121,-1,0)+MIN(B1164,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1164=1,PMF_1st=0),0,IF(SUM($K$5:$L1164)-$AU1163>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1163,B1164),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1164-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1164,99),0,1,1))*VLOOKUP($B1164,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1161,97,9,null,136,{"$f":"IF(A1165=\"\",\"\",IF(A1165=1,Age_Full_Month,IF(F1164=11,0,F1164+1)))","v":8},136,0,{"$f":"IF(A1165=\"\",\"\",IF(AND(F1165=11,G1165=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1165-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1165-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1165,99),0,1,1)*K1165,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*L1165,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1165,0,1,1)*M1165,FEE_rounding)","v":0},0,0,{"$f":"IF(C1165>=1,ROUND(K1165*OFFSET(Input!$U$27,B1165,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1165=1,0,IF($C1165>=1,ROUND(OFFSET(Input!$X$27,B1165,0,1,1)*AL1164,AV_rounding),0))","v":0},{"$f":"IF(B1165=1,0,IF(C1165=1,ROUND(OFFSET(Input!$W$27,B1165,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1163),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),OFFSET(Input!$G$27,B1165,0,1,1)-AE1165,0)","v":0},{"$f":"IF(AND(C1165=1,OFFSET(Input!$G$27,B1165,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1165,0,1,1),AP1164),0)","v":0},0,0,0,0,0,0,0,-31595402.821385,-31768047.821385,-31604664.343797699,-31604664.343797699,{"$f":"IF(A1165=\"\",\"\",AL1165-ROUND(AL1165*OFFSET(Input!$S$27,$B1165,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1165=\"\",\"\",ROUND(AP1165*(1-OFFSET(Input!$T$27,MIN(B1165,10),0,1,1)),2*FEE_rounding))","v":-31604664.343797699},-26104664.343797699,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1165=1,PMF_1st=0),0,ROUND(IF(A1165=1,AI1165,AL1164)*OFFSET(Input!$O$27,IF(A1165=121,-1,0)+MIN(B1165,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1165=1,PMF_1st=0),0,IF(SUM($K$5:$L1165)-$AU1164>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1164,B1165),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1165-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1165,99),0,1,1))*VLOOKUP($B1165,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1162,97,10,null,136,{"$f":"IF(A1166=\"\",\"\",IF(A1166=1,Age_Full_Month,IF(F1165=11,0,F1165+1)))","v":9},136,0,{"$f":"IF(A1166=\"\",\"\",IF(AND(F1166=11,G1166=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1166-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1166-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1166,99),0,1,1)*K1166,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*L1166,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1166,0,1,1)*M1166,FEE_rounding)","v":0},0,0,{"$f":"IF(C1166>=1,ROUND(K1166*OFFSET(Input!$U$27,B1166,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1166=1,0,IF($C1166>=1,ROUND(OFFSET(Input!$X$27,B1166,0,1,1)*AL1165,AV_rounding),0))","v":0},{"$f":"IF(B1166=1,0,IF(C1166=1,ROUND(OFFSET(Input!$W$27,B1166,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1164),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),OFFSET(Input!$G$27,B1166,0,1,1)-AE1166,0)","v":0},{"$f":"IF(AND(C1166=1,OFFSET(Input!$G$27,B1166,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1166,0,1,1),AP1165),0)","v":0},0,0,0,0,0,0,0,-31604664.343797699,-31777309.343797699,-31613878.2340817,-31613878.2340817,{"$f":"IF(A1166=\"\",\"\",AL1166-ROUND(AL1166*OFFSET(Input!$S$27,$B1166,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1166=\"\",\"\",ROUND(AP1166*(1-OFFSET(Input!$T$27,MIN(B1166,10),0,1,1)),2*FEE_rounding))","v":-31613878.2340817},-26113878.2340817,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1166=1,PMF_1st=0),0,ROUND(IF(A1166=1,AI1166,AL1165)*OFFSET(Input!$O$27,IF(A1166=121,-1,0)+MIN(B1166,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1166=1,PMF_1st=0),0,IF(SUM($K$5:$L1166)-$AU1165>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1165,B1166),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1166-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1166,99),0,1,1))*VLOOKUP($B1166,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1163,97,11,null,136,{"$f":"IF(A1167=\"\",\"\",IF(A1167=1,Age_Full_Month,IF(F1166=11,0,F1166+1)))","v":10},136,0,{"$f":"IF(A1167=\"\",\"\",IF(AND(F1167=11,G1167=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1167-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1167-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1167,99),0,1,1)*K1167,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*L1167,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1167,0,1,1)*M1167,FEE_rounding)","v":0},0,0,{"$f":"IF(C1167>=1,ROUND(K1167*OFFSET(Input!$U$27,B1167,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1167=1,0,IF($C1167>=1,ROUND(OFFSET(Input!$X$27,B1167,0,1,1)*AL1166,AV_rounding),0))","v":0},{"$f":"IF(B1167=1,0,IF(C1167=1,ROUND(OFFSET(Input!$W$27,B1167,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1165),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),OFFSET(Input!$G$27,B1167,0,1,1)-AE1167,0)","v":0},{"$f":"IF(AND(C1167=1,OFFSET(Input!$G$27,B1167,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1167,0,1,1),AP1166),0)","v":0},0,0,0,0,0,0,0,-31613878.2340817,-31786523.2340817,-31623044.737209801,-31623044.737209801,{"$f":"IF(A1167=\"\",\"\",AL1167-ROUND(AL1167*OFFSET(Input!$S$27,$B1167,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1167=\"\",\"\",ROUND(AP1167*(1-OFFSET(Input!$T$27,MIN(B1167,10),0,1,1)),2*FEE_rounding))","v":-31623044.737209801},-26123044.737209801,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1167=1,PMF_1st=0),0,ROUND(IF(A1167=1,AI1167,AL1166)*OFFSET(Input!$O$27,IF(A1167=121,-1,0)+MIN(B1167,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1167=1,PMF_1st=0),0,IF(SUM($K$5:$L1167)-$AU1166>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1166,B1167),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1167-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1167,99),0,1,1))*VLOOKUP($B1167,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1164,97,12,null,136,{"$f":"IF(A1168=\"\",\"\",IF(A1168=1,Age_Full_Month,IF(F1167=11,0,F1167+1)))","v":11},136,0,{"$f":"IF(A1168=\"\",\"\",IF(AND(F1168=11,G1168=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1168-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1168-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1168,99),0,1,1)*K1168,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*L1168,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1168,0,1,1)*M1168,FEE_rounding)","v":0},0,0,{"$f":"IF(C1168>=1,ROUND(K1168*OFFSET(Input!$U$27,B1168,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1168=1,0,IF($C1168>=1,ROUND(OFFSET(Input!$X$27,B1168,0,1,1)*AL1167,AV_rounding),0))","v":0},{"$f":"IF(B1168=1,0,IF(C1168=1,ROUND(OFFSET(Input!$W$27,B1168,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1166),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),OFFSET(Input!$G$27,B1168,0,1,1)-AE1168,0)","v":0},{"$f":"IF(AND(C1168=1,OFFSET(Input!$G$27,B1168,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1168,0,1,1),AP1167),0)","v":0},0,0,0,0,0,0,0,-31623044.737209801,-31795689.737209801,-31632164.0968947,-31632164.0968947,{"$f":"IF(A1168=\"\",\"\",AL1168-ROUND(AL1168*OFFSET(Input!$S$27,$B1168,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1168=\"\",\"\",ROUND(AP1168*(1-OFFSET(Input!$T$27,MIN(B1168,10),0,1,1)),2*FEE_rounding))","v":-31632164.0968947},-26132164.0968947,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1168=1,PMF_1st=0),0,ROUND(IF(A1168=1,AI1168,AL1167)*OFFSET(Input!$O$27,IF(A1168=121,-1,0)+MIN(B1168,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1168=1,PMF_1st=0),0,IF(SUM($K$5:$L1168)-$AU1167>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1167,B1168),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1168-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1168,99),0,1,1))*VLOOKUP($B1168,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1165,98,1,null,137,{"$f":"IF(A1169=\"\",\"\",IF(A1169=1,Age_Full_Month,IF(F1168=11,0,F1168+1)))","v":0},137,0,{"$f":"IF(A1169=\"\",\"\",IF(AND(F1169=11,G1169=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1169-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1169-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1169,99),0,1,1)*K1169,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*L1169,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1169,0,1,1)*M1169,FEE_rounding)","v":0},0,0,{"$f":"IF(C1169>=1,ROUND(K1169*OFFSET(Input!$U$27,B1169,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1169=1,0,IF($C1169>=1,ROUND(OFFSET(Input!$X$27,B1169,0,1,1)*AL1168,AV_rounding),0))","v":0},{"$f":"IF(B1169=1,0,IF(C1169=1,ROUND(OFFSET(Input!$W$27,B1169,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1167),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),OFFSET(Input!$G$27,B1169,0,1,1)-AE1169,0)","v":0},{"$f":"IF(AND(C1169=1,OFFSET(Input!$G$27,B1169,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1169,0,1,1),AP1168),0)","v":0},0,0,0,0,0,0,0,-31632164.0968947,-31804809.0968947,-31641236.5555957,-31641236.5555957,{"$f":"IF(A1169=\"\",\"\",AL1169-ROUND(AL1169*OFFSET(Input!$S$27,$B1169,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1169=\"\",\"\",ROUND(AP1169*(1-OFFSET(Input!$T$27,MIN(B1169,10),0,1,1)),2*FEE_rounding))","v":-31641236.5555957},-26141236.5555957,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1169=1,PMF_1st=0),0,ROUND(IF(A1169=1,AI1169,AL1168)*OFFSET(Input!$O$27,IF(A1169=121,-1,0)+MIN(B1169,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1169=1,PMF_1st=0),0,IF(SUM($K$5:$L1169)-$AU1168>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1168,B1169),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1169-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1169,99),0,1,1))*VLOOKUP($B1169,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1166,98,2,null,137,{"$f":"IF(A1170=\"\",\"\",IF(A1170=1,Age_Full_Month,IF(F1169=11,0,F1169+1)))","v":1},137,0,{"$f":"IF(A1170=\"\",\"\",IF(AND(F1170=11,G1170=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1170-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1170-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1170,99),0,1,1)*K1170,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*L1170,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1170,0,1,1)*M1170,FEE_rounding)","v":0},0,0,{"$f":"IF(C1170>=1,ROUND(K1170*OFFSET(Input!$U$27,B1170,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1170=1,0,IF($C1170>=1,ROUND(OFFSET(Input!$X$27,B1170,0,1,1)*AL1169,AV_rounding),0))","v":0},{"$f":"IF(B1170=1,0,IF(C1170=1,ROUND(OFFSET(Input!$W$27,B1170,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1168),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),OFFSET(Input!$G$27,B1170,0,1,1)-AE1170,0)","v":0},{"$f":"IF(AND(C1170=1,OFFSET(Input!$G$27,B1170,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1170,0,1,1),AP1169),0)","v":0},0,0,0,0,0,0,0,-31641236.5555957,-31813881.5555957,-31650262.354525201,-31650262.354525201,{"$f":"IF(A1170=\"\",\"\",AL1170-ROUND(AL1170*OFFSET(Input!$S$27,$B1170,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1170=\"\",\"\",ROUND(AP1170*(1-OFFSET(Input!$T$27,MIN(B1170,10),0,1,1)),2*FEE_rounding))","v":-31650262.354525201},-26150262.354525201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1170=1,PMF_1st=0),0,ROUND(IF(A1170=1,AI1170,AL1169)*OFFSET(Input!$O$27,IF(A1170=121,-1,0)+MIN(B1170,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1170=1,PMF_1st=0),0,IF(SUM($K$5:$L1170)-$AU1169>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1169,B1170),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1170-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1170,99),0,1,1))*VLOOKUP($B1170,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1167,98,3,null,137,{"$f":"IF(A1171=\"\",\"\",IF(A1171=1,Age_Full_Month,IF(F1170=11,0,F1170+1)))","v":2},137,0,{"$f":"IF(A1171=\"\",\"\",IF(AND(F1171=11,G1171=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1171-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1171-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1171,99),0,1,1)*K1171,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*L1171,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1171,0,1,1)*M1171,FEE_rounding)","v":0},0,0,{"$f":"IF(C1171>=1,ROUND(K1171*OFFSET(Input!$U$27,B1171,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1171=1,0,IF($C1171>=1,ROUND(OFFSET(Input!$X$27,B1171,0,1,1)*AL1170,AV_rounding),0))","v":0},{"$f":"IF(B1171=1,0,IF(C1171=1,ROUND(OFFSET(Input!$W$27,B1171,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1169),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),OFFSET(Input!$G$27,B1171,0,1,1)-AE1171,0)","v":0},{"$f":"IF(AND(C1171=1,OFFSET(Input!$G$27,B1171,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1171,0,1,1),AP1170),0)","v":0},0,0,0,0,0,0,0,-31650262.354525201,-31822907.354525201,-31659241.733654998,-31659241.733654998,{"$f":"IF(A1171=\"\",\"\",AL1171-ROUND(AL1171*OFFSET(Input!$S$27,$B1171,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1171=\"\",\"\",ROUND(AP1171*(1-OFFSET(Input!$T$27,MIN(B1171,10),0,1,1)),2*FEE_rounding))","v":-31659241.733654998},-26159241.733654998,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1171=1,PMF_1st=0),0,ROUND(IF(A1171=1,AI1171,AL1170)*OFFSET(Input!$O$27,IF(A1171=121,-1,0)+MIN(B1171,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1171=1,PMF_1st=0),0,IF(SUM($K$5:$L1171)-$AU1170>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1170,B1171),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1171-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1171,99),0,1,1))*VLOOKUP($B1171,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1168,98,4,null,137,{"$f":"IF(A1172=\"\",\"\",IF(A1172=1,Age_Full_Month,IF(F1171=11,0,F1171+1)))","v":3},137,0,{"$f":"IF(A1172=\"\",\"\",IF(AND(F1172=11,G1172=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1172-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1172-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1172,99),0,1,1)*K1172,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*L1172,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1172,0,1,1)*M1172,FEE_rounding)","v":0},0,0,{"$f":"IF(C1172>=1,ROUND(K1172*OFFSET(Input!$U$27,B1172,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1172=1,0,IF($C1172>=1,ROUND(OFFSET(Input!$X$27,B1172,0,1,1)*AL1171,AV_rounding),0))","v":0},{"$f":"IF(B1172=1,0,IF(C1172=1,ROUND(OFFSET(Input!$W$27,B1172,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1170),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),OFFSET(Input!$G$27,B1172,0,1,1)-AE1172,0)","v":0},{"$f":"IF(AND(C1172=1,OFFSET(Input!$G$27,B1172,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1172,0,1,1),AP1171),0)","v":0},0,0,0,0,0,0,0,-31659241.733654998,-31831886.733654998,-31668174.931722701,-31668174.931722701,{"$f":"IF(A1172=\"\",\"\",AL1172-ROUND(AL1172*OFFSET(Input!$S$27,$B1172,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1172=\"\",\"\",ROUND(AP1172*(1-OFFSET(Input!$T$27,MIN(B1172,10),0,1,1)),2*FEE_rounding))","v":-31668174.931722701},-26168174.931722701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1172=1,PMF_1st=0),0,ROUND(IF(A1172=1,AI1172,AL1171)*OFFSET(Input!$O$27,IF(A1172=121,-1,0)+MIN(B1172,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1172=1,PMF_1st=0),0,IF(SUM($K$5:$L1172)-$AU1171>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1171,B1172),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1172-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1172,99),0,1,1))*VLOOKUP($B1172,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1169,98,5,null,137,{"$f":"IF(A1173=\"\",\"\",IF(A1173=1,Age_Full_Month,IF(F1172=11,0,F1172+1)))","v":4},137,0,{"$f":"IF(A1173=\"\",\"\",IF(AND(F1173=11,G1173=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1173-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1173-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1173,99),0,1,1)*K1173,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*L1173,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1173,0,1,1)*M1173,FEE_rounding)","v":0},0,0,{"$f":"IF(C1173>=1,ROUND(K1173*OFFSET(Input!$U$27,B1173,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1173=1,0,IF($C1173>=1,ROUND(OFFSET(Input!$X$27,B1173,0,1,1)*AL1172,AV_rounding),0))","v":0},{"$f":"IF(B1173=1,0,IF(C1173=1,ROUND(OFFSET(Input!$W$27,B1173,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1171),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),OFFSET(Input!$G$27,B1173,0,1,1)-AE1173,0)","v":0},{"$f":"IF(AND(C1173=1,OFFSET(Input!$G$27,B1173,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1173,0,1,1),AP1172),0)","v":0},0,0,0,0,0,0,0,-31668174.931722701,-31840819.931722701,-31677062.186238099,-31677062.186238099,{"$f":"IF(A1173=\"\",\"\",AL1173-ROUND(AL1173*OFFSET(Input!$S$27,$B1173,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1173=\"\",\"\",ROUND(AP1173*(1-OFFSET(Input!$T$27,MIN(B1173,10),0,1,1)),2*FEE_rounding))","v":-31677062.186238099},-26177062.186238099,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1173=1,PMF_1st=0),0,ROUND(IF(A1173=1,AI1173,AL1172)*OFFSET(Input!$O$27,IF(A1173=121,-1,0)+MIN(B1173,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1173=1,PMF_1st=0),0,IF(SUM($K$5:$L1173)-$AU1172>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1172,B1173),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1173-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1173,99),0,1,1))*VLOOKUP($B1173,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1170,98,6,null,137,{"$f":"IF(A1174=\"\",\"\",IF(A1174=1,Age_Full_Month,IF(F1173=11,0,F1173+1)))","v":5},137,0,{"$f":"IF(A1174=\"\",\"\",IF(AND(F1174=11,G1174=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1174-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1174-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1174,99),0,1,1)*K1174,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*L1174,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1174,0,1,1)*M1174,FEE_rounding)","v":0},0,0,{"$f":"IF(C1174>=1,ROUND(K1174*OFFSET(Input!$U$27,B1174,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1174=1,0,IF($C1174>=1,ROUND(OFFSET(Input!$X$27,B1174,0,1,1)*AL1173,AV_rounding),0))","v":0},{"$f":"IF(B1174=1,0,IF(C1174=1,ROUND(OFFSET(Input!$W$27,B1174,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1172),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),OFFSET(Input!$G$27,B1174,0,1,1)-AE1174,0)","v":0},{"$f":"IF(AND(C1174=1,OFFSET(Input!$G$27,B1174,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1174,0,1,1),AP1173),0)","v":0},0,0,0,0,0,0,0,-31677062.186238099,-31849707.186238099,-31685903.733489498,-31685903.733489498,{"$f":"IF(A1174=\"\",\"\",AL1174-ROUND(AL1174*OFFSET(Input!$S$27,$B1174,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1174=\"\",\"\",ROUND(AP1174*(1-OFFSET(Input!$T$27,MIN(B1174,10),0,1,1)),2*FEE_rounding))","v":-31685903.733489498},-26185903.733489498,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1174=1,PMF_1st=0),0,ROUND(IF(A1174=1,AI1174,AL1173)*OFFSET(Input!$O$27,IF(A1174=121,-1,0)+MIN(B1174,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1174=1,PMF_1st=0),0,IF(SUM($K$5:$L1174)-$AU1173>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1173,B1174),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1174-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1174,99),0,1,1))*VLOOKUP($B1174,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1171,98,7,null,137,{"$f":"IF(A1175=\"\",\"\",IF(A1175=1,Age_Full_Month,IF(F1174=11,0,F1174+1)))","v":6},137,0,{"$f":"IF(A1175=\"\",\"\",IF(AND(F1175=11,G1175=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1175-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1175-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1175,99),0,1,1)*K1175,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*L1175,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1175,0,1,1)*M1175,FEE_rounding)","v":0},0,0,{"$f":"IF(C1175>=1,ROUND(K1175*OFFSET(Input!$U$27,B1175,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1175=1,0,IF($C1175>=1,ROUND(OFFSET(Input!$X$27,B1175,0,1,1)*AL1174,AV_rounding),0))","v":0},{"$f":"IF(B1175=1,0,IF(C1175=1,ROUND(OFFSET(Input!$W$27,B1175,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1173),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),OFFSET(Input!$G$27,B1175,0,1,1)-AE1175,0)","v":0},{"$f":"IF(AND(C1175=1,OFFSET(Input!$G$27,B1175,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1175,0,1,1),AP1174),0)","v":0},0,0,0,0,0,0,0,-31685903.733489498,-31858548.733489498,-31694699.8085499,-31694699.8085499,{"$f":"IF(A1175=\"\",\"\",AL1175-ROUND(AL1175*OFFSET(Input!$S$27,$B1175,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1175=\"\",\"\",ROUND(AP1175*(1-OFFSET(Input!$T$27,MIN(B1175,10),0,1,1)),2*FEE_rounding))","v":-31694699.8085499},-26194699.8085499,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1175=1,PMF_1st=0),0,ROUND(IF(A1175=1,AI1175,AL1174)*OFFSET(Input!$O$27,IF(A1175=121,-1,0)+MIN(B1175,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1175=1,PMF_1st=0),0,IF(SUM($K$5:$L1175)-$AU1174>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1174,B1175),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1175-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1175,99),0,1,1))*VLOOKUP($B1175,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1172,98,8,null,137,{"$f":"IF(A1176=\"\",\"\",IF(A1176=1,Age_Full_Month,IF(F1175=11,0,F1175+1)))","v":7},137,0,{"$f":"IF(A1176=\"\",\"\",IF(AND(F1176=11,G1176=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1176-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1176-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1176,99),0,1,1)*K1176,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*L1176,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1176,0,1,1)*M1176,FEE_rounding)","v":0},0,0,{"$f":"IF(C1176>=1,ROUND(K1176*OFFSET(Input!$U$27,B1176,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1176=1,0,IF($C1176>=1,ROUND(OFFSET(Input!$X$27,B1176,0,1,1)*AL1175,AV_rounding),0))","v":0},{"$f":"IF(B1176=1,0,IF(C1176=1,ROUND(OFFSET(Input!$W$27,B1176,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1174),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),OFFSET(Input!$G$27,B1176,0,1,1)-AE1176,0)","v":0},{"$f":"IF(AND(C1176=1,OFFSET(Input!$G$27,B1176,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1176,0,1,1),AP1175),0)","v":0},0,0,0,0,0,0,0,-31694699.8085499,-31867344.8085499,-31703450.645283401,-31703450.645283401,{"$f":"IF(A1176=\"\",\"\",AL1176-ROUND(AL1176*OFFSET(Input!$S$27,$B1176,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1176=\"\",\"\",ROUND(AP1176*(1-OFFSET(Input!$T$27,MIN(B1176,10),0,1,1)),2*FEE_rounding))","v":-31703450.645283401},-26203450.645283401,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1176=1,PMF_1st=0),0,ROUND(IF(A1176=1,AI1176,AL1175)*OFFSET(Input!$O$27,IF(A1176=121,-1,0)+MIN(B1176,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1176=1,PMF_1st=0),0,IF(SUM($K$5:$L1176)-$AU1175>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1175,B1176),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1176-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1176,99),0,1,1))*VLOOKUP($B1176,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1173,98,9,null,137,{"$f":"IF(A1177=\"\",\"\",IF(A1177=1,Age_Full_Month,IF(F1176=11,0,F1176+1)))","v":8},137,0,{"$f":"IF(A1177=\"\",\"\",IF(AND(F1177=11,G1177=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1177-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1177-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1177,99),0,1,1)*K1177,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*L1177,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1177,0,1,1)*M1177,FEE_rounding)","v":0},0,0,{"$f":"IF(C1177>=1,ROUND(K1177*OFFSET(Input!$U$27,B1177,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1177=1,0,IF($C1177>=1,ROUND(OFFSET(Input!$X$27,B1177,0,1,1)*AL1176,AV_rounding),0))","v":0},{"$f":"IF(B1177=1,0,IF(C1177=1,ROUND(OFFSET(Input!$W$27,B1177,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1175),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),OFFSET(Input!$G$27,B1177,0,1,1)-AE1177,0)","v":0},{"$f":"IF(AND(C1177=1,OFFSET(Input!$G$27,B1177,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1177,0,1,1),AP1176),0)","v":0},0,0,0,0,0,0,0,-31703450.645283401,-31876095.645283401,-31712156.476351298,-31712156.476351298,{"$f":"IF(A1177=\"\",\"\",AL1177-ROUND(AL1177*OFFSET(Input!$S$27,$B1177,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1177=\"\",\"\",ROUND(AP1177*(1-OFFSET(Input!$T$27,MIN(B1177,10),0,1,1)),2*FEE_rounding))","v":-31712156.476351298},-26212156.476351298,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1177=1,PMF_1st=0),0,ROUND(IF(A1177=1,AI1177,AL1176)*OFFSET(Input!$O$27,IF(A1177=121,-1,0)+MIN(B1177,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1177=1,PMF_1st=0),0,IF(SUM($K$5:$L1177)-$AU1176>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1176,B1177),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1177-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1177,99),0,1,1))*VLOOKUP($B1177,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1174,98,10,null,137,{"$f":"IF(A1178=\"\",\"\",IF(A1178=1,Age_Full_Month,IF(F1177=11,0,F1177+1)))","v":9},137,0,{"$f":"IF(A1178=\"\",\"\",IF(AND(F1178=11,G1178=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1178-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1178-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1178,99),0,1,1)*K1178,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*L1178,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1178,0,1,1)*M1178,FEE_rounding)","v":0},0,0,{"$f":"IF(C1178>=1,ROUND(K1178*OFFSET(Input!$U$27,B1178,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1178=1,0,IF($C1178>=1,ROUND(OFFSET(Input!$X$27,B1178,0,1,1)*AL1177,AV_rounding),0))","v":0},{"$f":"IF(B1178=1,0,IF(C1178=1,ROUND(OFFSET(Input!$W$27,B1178,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1176),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),OFFSET(Input!$G$27,B1178,0,1,1)-AE1178,0)","v":0},{"$f":"IF(AND(C1178=1,OFFSET(Input!$G$27,B1178,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1178,0,1,1),AP1177),0)","v":0},0,0,0,0,0,0,0,-31712156.476351298,-31884801.476351298,-31720817.533218302,-31720817.533218302,{"$f":"IF(A1178=\"\",\"\",AL1178-ROUND(AL1178*OFFSET(Input!$S$27,$B1178,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1178=\"\",\"\",ROUND(AP1178*(1-OFFSET(Input!$T$27,MIN(B1178,10),0,1,1)),2*FEE_rounding))","v":-31720817.533218302},-26220817.533218302,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1178=1,PMF_1st=0),0,ROUND(IF(A1178=1,AI1178,AL1177)*OFFSET(Input!$O$27,IF(A1178=121,-1,0)+MIN(B1178,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1178=1,PMF_1st=0),0,IF(SUM($K$5:$L1178)-$AU1177>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1177,B1178),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1178-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1178,99),0,1,1))*VLOOKUP($B1178,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1175,98,11,null,137,{"$f":"IF(A1179=\"\",\"\",IF(A1179=1,Age_Full_Month,IF(F1178=11,0,F1178+1)))","v":10},137,0,{"$f":"IF(A1179=\"\",\"\",IF(AND(F1179=11,G1179=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1179-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1179-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1179,99),0,1,1)*K1179,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*L1179,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1179,0,1,1)*M1179,FEE_rounding)","v":0},0,0,{"$f":"IF(C1179>=1,ROUND(K1179*OFFSET(Input!$U$27,B1179,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1179=1,0,IF($C1179>=1,ROUND(OFFSET(Input!$X$27,B1179,0,1,1)*AL1178,AV_rounding),0))","v":0},{"$f":"IF(B1179=1,0,IF(C1179=1,ROUND(OFFSET(Input!$W$27,B1179,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1177),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),OFFSET(Input!$G$27,B1179,0,1,1)-AE1179,0)","v":0},{"$f":"IF(AND(C1179=1,OFFSET(Input!$G$27,B1179,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1179,0,1,1),AP1178),0)","v":0},0,0,0,0,0,0,0,-31720817.533218302,-31893462.533218302,-31729434.046158701,-31729434.046158701,{"$f":"IF(A1179=\"\",\"\",AL1179-ROUND(AL1179*OFFSET(Input!$S$27,$B1179,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1179=\"\",\"\",ROUND(AP1179*(1-OFFSET(Input!$T$27,MIN(B1179,10),0,1,1)),2*FEE_rounding))","v":-31729434.046158701},-26229434.046158701,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1179=1,PMF_1st=0),0,ROUND(IF(A1179=1,AI1179,AL1178)*OFFSET(Input!$O$27,IF(A1179=121,-1,0)+MIN(B1179,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1179=1,PMF_1st=0),0,IF(SUM($K$5:$L1179)-$AU1178>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1178,B1179),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1179-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1179,99),0,1,1))*VLOOKUP($B1179,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1176,98,12,null,137,{"$f":"IF(A1180=\"\",\"\",IF(A1180=1,Age_Full_Month,IF(F1179=11,0,F1179+1)))","v":11},137,0,{"$f":"IF(A1180=\"\",\"\",IF(AND(F1180=11,G1180=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1180-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1180-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1180,99),0,1,1)*K1180,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*L1180,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1180,0,1,1)*M1180,FEE_rounding)","v":0},0,0,{"$f":"IF(C1180>=1,ROUND(K1180*OFFSET(Input!$U$27,B1180,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1180=1,0,IF($C1180>=1,ROUND(OFFSET(Input!$X$27,B1180,0,1,1)*AL1179,AV_rounding),0))","v":0},{"$f":"IF(B1180=1,0,IF(C1180=1,ROUND(OFFSET(Input!$W$27,B1180,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1178),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),OFFSET(Input!$G$27,B1180,0,1,1)-AE1180,0)","v":0},{"$f":"IF(AND(C1180=1,OFFSET(Input!$G$27,B1180,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1180,0,1,1),AP1179),0)","v":0},0,0,0,0,0,0,0,-31729434.046158701,-31902079.046158701,-31738006.244262502,-31738006.244262502,{"$f":"IF(A1180=\"\",\"\",AL1180-ROUND(AL1180*OFFSET(Input!$S$27,$B1180,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1180=\"\",\"\",ROUND(AP1180*(1-OFFSET(Input!$T$27,MIN(B1180,10),0,1,1)),2*FEE_rounding))","v":-31738006.244262502},-26238006.244262502,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1180=1,PMF_1st=0),0,ROUND(IF(A1180=1,AI1180,AL1179)*OFFSET(Input!$O$27,IF(A1180=121,-1,0)+MIN(B1180,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1180=1,PMF_1st=0),0,IF(SUM($K$5:$L1180)-$AU1179>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1179,B1180),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1180-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1180,99),0,1,1))*VLOOKUP($B1180,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1177,99,1,null,138,{"$f":"IF(A1181=\"\",\"\",IF(A1181=1,Age_Full_Month,IF(F1180=11,0,F1180+1)))","v":0},138,0,{"$f":"IF(A1181=\"\",\"\",IF(AND(F1181=11,G1181=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1181-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1181-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1181,99),0,1,1)*K1181,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*L1181,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1181,0,1,1)*M1181,FEE_rounding)","v":0},0,0,{"$f":"IF(C1181>=1,ROUND(K1181*OFFSET(Input!$U$27,B1181,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1181=1,0,IF($C1181>=1,ROUND(OFFSET(Input!$X$27,B1181,0,1,1)*AL1180,AV_rounding),0))","v":0},{"$f":"IF(B1181=1,0,IF(C1181=1,ROUND(OFFSET(Input!$W$27,B1181,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1179),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),OFFSET(Input!$G$27,B1181,0,1,1)-AE1181,0)","v":0},{"$f":"IF(AND(C1181=1,OFFSET(Input!$G$27,B1181,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1181,0,1,1),AP1180),0)","v":0},0,0,0,0,0,0,0,-31738006.244262502,-31910651.244262502,-31746534.355441399,-31746534.355441399,{"$f":"IF(A1181=\"\",\"\",AL1181-ROUND(AL1181*OFFSET(Input!$S$27,$B1181,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1181=\"\",\"\",ROUND(AP1181*(1-OFFSET(Input!$T$27,MIN(B1181,10),0,1,1)),2*FEE_rounding))","v":-31746534.355441399},-26246534.355441399,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1181=1,PMF_1st=0),0,ROUND(IF(A1181=1,AI1181,AL1180)*OFFSET(Input!$O$27,IF(A1181=121,-1,0)+MIN(B1181,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1181=1,PMF_1st=0),0,IF(SUM($K$5:$L1181)-$AU1180>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1180,B1181),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1181-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1181,99),0,1,1))*VLOOKUP($B1181,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1178,99,2,null,138,{"$f":"IF(A1182=\"\",\"\",IF(A1182=1,Age_Full_Month,IF(F1181=11,0,F1181+1)))","v":1},138,0,{"$f":"IF(A1182=\"\",\"\",IF(AND(F1182=11,G1182=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1182-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1182-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1182,99),0,1,1)*K1182,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*L1182,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1182,0,1,1)*M1182,FEE_rounding)","v":0},0,0,{"$f":"IF(C1182>=1,ROUND(K1182*OFFSET(Input!$U$27,B1182,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1182=1,0,IF($C1182>=1,ROUND(OFFSET(Input!$X$27,B1182,0,1,1)*AL1181,AV_rounding),0))","v":0},{"$f":"IF(B1182=1,0,IF(C1182=1,ROUND(OFFSET(Input!$W$27,B1182,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1180),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),OFFSET(Input!$G$27,B1182,0,1,1)-AE1182,0)","v":0},{"$f":"IF(AND(C1182=1,OFFSET(Input!$G$27,B1182,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1182,0,1,1),AP1181),0)","v":0},0,0,0,0,0,0,0,-31746534.355441399,-31919179.355441399,-31755018.606435101,-31755018.606435101,{"$f":"IF(A1182=\"\",\"\",AL1182-ROUND(AL1182*OFFSET(Input!$S$27,$B1182,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1182=\"\",\"\",ROUND(AP1182*(1-OFFSET(Input!$T$27,MIN(B1182,10),0,1,1)),2*FEE_rounding))","v":-31755018.606435101},-26255018.606435101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1182=1,PMF_1st=0),0,ROUND(IF(A1182=1,AI1182,AL1181)*OFFSET(Input!$O$27,IF(A1182=121,-1,0)+MIN(B1182,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1182=1,PMF_1st=0),0,IF(SUM($K$5:$L1182)-$AU1181>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1181,B1182),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1182-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1182,99),0,1,1))*VLOOKUP($B1182,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1179,99,3,null,138,{"$f":"IF(A1183=\"\",\"\",IF(A1183=1,Age_Full_Month,IF(F1182=11,0,F1182+1)))","v":2},138,0,{"$f":"IF(A1183=\"\",\"\",IF(AND(F1183=11,G1183=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1183-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1183-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1183,99),0,1,1)*K1183,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*L1183,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1183,0,1,1)*M1183,FEE_rounding)","v":0},0,0,{"$f":"IF(C1183>=1,ROUND(K1183*OFFSET(Input!$U$27,B1183,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1183=1,0,IF($C1183>=1,ROUND(OFFSET(Input!$X$27,B1183,0,1,1)*AL1182,AV_rounding),0))","v":0},{"$f":"IF(B1183=1,0,IF(C1183=1,ROUND(OFFSET(Input!$W$27,B1183,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1181),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),OFFSET(Input!$G$27,B1183,0,1,1)-AE1183,0)","v":0},{"$f":"IF(AND(C1183=1,OFFSET(Input!$G$27,B1183,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1183,0,1,1),AP1182),0)","v":0},0,0,0,0,0,0,0,-31755018.606435101,-31927663.606435101,-31763459.222817101,-31763459.222817101,{"$f":"IF(A1183=\"\",\"\",AL1183-ROUND(AL1183*OFFSET(Input!$S$27,$B1183,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1183=\"\",\"\",ROUND(AP1183*(1-OFFSET(Input!$T$27,MIN(B1183,10),0,1,1)),2*FEE_rounding))","v":-31763459.222817101},-26263459.222817101,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1183=1,PMF_1st=0),0,ROUND(IF(A1183=1,AI1183,AL1182)*OFFSET(Input!$O$27,IF(A1183=121,-1,0)+MIN(B1183,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1183=1,PMF_1st=0),0,IF(SUM($K$5:$L1183)-$AU1182>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1182,B1183),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1183-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1183,99),0,1,1))*VLOOKUP($B1183,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1180,99,4,null,138,{"$f":"IF(A1184=\"\",\"\",IF(A1184=1,Age_Full_Month,IF(F1183=11,0,F1183+1)))","v":3},138,0,{"$f":"IF(A1184=\"\",\"\",IF(AND(F1184=11,G1184=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1184-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1184-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1184,99),0,1,1)*K1184,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*L1184,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1184,0,1,1)*M1184,FEE_rounding)","v":0},0,0,{"$f":"IF(C1184>=1,ROUND(K1184*OFFSET(Input!$U$27,B1184,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1184=1,0,IF($C1184>=1,ROUND(OFFSET(Input!$X$27,B1184,0,1,1)*AL1183,AV_rounding),0))","v":0},{"$f":"IF(B1184=1,0,IF(C1184=1,ROUND(OFFSET(Input!$W$27,B1184,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1182),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),OFFSET(Input!$G$27,B1184,0,1,1)-AE1184,0)","v":0},{"$f":"IF(AND(C1184=1,OFFSET(Input!$G$27,B1184,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1184,0,1,1),AP1183),0)","v":0},0,0,0,0,0,0,0,-31763459.222817101,-31936104.222817101,-31771856.429000702,-31771856.429000702,{"$f":"IF(A1184=\"\",\"\",AL1184-ROUND(AL1184*OFFSET(Input!$S$27,$B1184,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1184=\"\",\"\",ROUND(AP1184*(1-OFFSET(Input!$T$27,MIN(B1184,10),0,1,1)),2*FEE_rounding))","v":-31771856.429000702},-26271856.429000702,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1184=1,PMF_1st=0),0,ROUND(IF(A1184=1,AI1184,AL1183)*OFFSET(Input!$O$27,IF(A1184=121,-1,0)+MIN(B1184,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1184=1,PMF_1st=0),0,IF(SUM($K$5:$L1184)-$AU1183>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1183,B1184),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1184-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1184,99),0,1,1))*VLOOKUP($B1184,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1181,99,5,null,138,{"$f":"IF(A1185=\"\",\"\",IF(A1185=1,Age_Full_Month,IF(F1184=11,0,F1184+1)))","v":4},138,0,{"$f":"IF(A1185=\"\",\"\",IF(AND(F1185=11,G1185=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1185-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1185-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1185,99),0,1,1)*K1185,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*L1185,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1185,0,1,1)*M1185,FEE_rounding)","v":0},0,0,{"$f":"IF(C1185>=1,ROUND(K1185*OFFSET(Input!$U$27,B1185,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1185=1,0,IF($C1185>=1,ROUND(OFFSET(Input!$X$27,B1185,0,1,1)*AL1184,AV_rounding),0))","v":0},{"$f":"IF(B1185=1,0,IF(C1185=1,ROUND(OFFSET(Input!$W$27,B1185,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1183),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),OFFSET(Input!$G$27,B1185,0,1,1)-AE1185,0)","v":0},{"$f":"IF(AND(C1185=1,OFFSET(Input!$G$27,B1185,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1185,0,1,1),AP1184),0)","v":0},0,0,0,0,0,0,0,-31771856.429000702,-31944501.429000702,-31780210.448245201,-31780210.448245201,{"$f":"IF(A1185=\"\",\"\",AL1185-ROUND(AL1185*OFFSET(Input!$S$27,$B1185,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1185=\"\",\"\",ROUND(AP1185*(1-OFFSET(Input!$T$27,MIN(B1185,10),0,1,1)),2*FEE_rounding))","v":-31780210.448245201},-26280210.448245201,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1185=1,PMF_1st=0),0,ROUND(IF(A1185=1,AI1185,AL1184)*OFFSET(Input!$O$27,IF(A1185=121,-1,0)+MIN(B1185,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1185=1,PMF_1st=0),0,IF(SUM($K$5:$L1185)-$AU1184>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1184,B1185),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1185-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1185,99),0,1,1))*VLOOKUP($B1185,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1182,99,6,null,138,{"$f":"IF(A1186=\"\",\"\",IF(A1186=1,Age_Full_Month,IF(F1185=11,0,F1185+1)))","v":5},138,0,{"$f":"IF(A1186=\"\",\"\",IF(AND(F1186=11,G1186=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1186-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1186-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1186,99),0,1,1)*K1186,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*L1186,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1186,0,1,1)*M1186,FEE_rounding)","v":0},0,0,{"$f":"IF(C1186>=1,ROUND(K1186*OFFSET(Input!$U$27,B1186,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1186=1,0,IF($C1186>=1,ROUND(OFFSET(Input!$X$27,B1186,0,1,1)*AL1185,AV_rounding),0))","v":0},{"$f":"IF(B1186=1,0,IF(C1186=1,ROUND(OFFSET(Input!$W$27,B1186,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1184),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),OFFSET(Input!$G$27,B1186,0,1,1)-AE1186,0)","v":0},{"$f":"IF(AND(C1186=1,OFFSET(Input!$G$27,B1186,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1186,0,1,1),AP1185),0)","v":0},0,0,0,0,0,0,0,-31780210.448245201,-31952855.448245201,-31788521.5026615,-31788521.5026615,{"$f":"IF(A1186=\"\",\"\",AL1186-ROUND(AL1186*OFFSET(Input!$S$27,$B1186,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1186=\"\",\"\",ROUND(AP1186*(1-OFFSET(Input!$T$27,MIN(B1186,10),0,1,1)),2*FEE_rounding))","v":-31788521.5026615},-26288521.5026615,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1186=1,PMF_1st=0),0,ROUND(IF(A1186=1,AI1186,AL1185)*OFFSET(Input!$O$27,IF(A1186=121,-1,0)+MIN(B1186,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1186=1,PMF_1st=0),0,IF(SUM($K$5:$L1186)-$AU1185>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1185,B1186),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1186-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1186,99),0,1,1))*VLOOKUP($B1186,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1183,99,7,null,138,{"$f":"IF(A1187=\"\",\"\",IF(A1187=1,Age_Full_Month,IF(F1186=11,0,F1186+1)))","v":6},138,0,{"$f":"IF(A1187=\"\",\"\",IF(AND(F1187=11,G1187=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1187-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1187-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1187,99),0,1,1)*K1187,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*L1187,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1187,0,1,1)*M1187,FEE_rounding)","v":0},0,0,{"$f":"IF(C1187>=1,ROUND(K1187*OFFSET(Input!$U$27,B1187,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1187=1,0,IF($C1187>=1,ROUND(OFFSET(Input!$X$27,B1187,0,1,1)*AL1186,AV_rounding),0))","v":0},{"$f":"IF(B1187=1,0,IF(C1187=1,ROUND(OFFSET(Input!$W$27,B1187,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1185),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),OFFSET(Input!$G$27,B1187,0,1,1)-AE1187,0)","v":0},{"$f":"IF(AND(C1187=1,OFFSET(Input!$G$27,B1187,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1187,0,1,1),AP1186),0)","v":0},0,0,0,0,0,0,0,-31788521.5026615,-31961166.5026615,-31796789.813218299,-31796789.813218299,{"$f":"IF(A1187=\"\",\"\",AL1187-ROUND(AL1187*OFFSET(Input!$S$27,$B1187,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1187=\"\",\"\",ROUND(AP1187*(1-OFFSET(Input!$T$27,MIN(B1187,10),0,1,1)),2*FEE_rounding))","v":-31796789.813218299},-26296789.813218299,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1187=1,PMF_1st=0),0,ROUND(IF(A1187=1,AI1187,AL1186)*OFFSET(Input!$O$27,IF(A1187=121,-1,0)+MIN(B1187,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1187=1,PMF_1st=0),0,IF(SUM($K$5:$L1187)-$AU1186>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1186,B1187),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1187-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1187,99),0,1,1))*VLOOKUP($B1187,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1184,99,8,null,138,{"$f":"IF(A1188=\"\",\"\",IF(A1188=1,Age_Full_Month,IF(F1187=11,0,F1187+1)))","v":7},138,0,{"$f":"IF(A1188=\"\",\"\",IF(AND(F1188=11,G1188=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1188-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1188-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1188,99),0,1,1)*K1188,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*L1188,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1188,0,1,1)*M1188,FEE_rounding)","v":0},0,0,{"$f":"IF(C1188>=1,ROUND(K1188*OFFSET(Input!$U$27,B1188,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1188=1,0,IF($C1188>=1,ROUND(OFFSET(Input!$X$27,B1188,0,1,1)*AL1187,AV_rounding),0))","v":0},{"$f":"IF(B1188=1,0,IF(C1188=1,ROUND(OFFSET(Input!$W$27,B1188,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1186),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),OFFSET(Input!$G$27,B1188,0,1,1)-AE1188,0)","v":0},{"$f":"IF(AND(C1188=1,OFFSET(Input!$G$27,B1188,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1188,0,1,1),AP1187),0)","v":0},0,0,0,0,0,0,0,-31796789.813218299,-31969434.813218299,-31805015.599747799,-31805015.599747799,{"$f":"IF(A1188=\"\",\"\",AL1188-ROUND(AL1188*OFFSET(Input!$S$27,$B1188,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1188=\"\",\"\",ROUND(AP1188*(1-OFFSET(Input!$T$27,MIN(B1188,10),0,1,1)),2*FEE_rounding))","v":-31805015.599747799},-26305015.599747799,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1188=1,PMF_1st=0),0,ROUND(IF(A1188=1,AI1188,AL1187)*OFFSET(Input!$O$27,IF(A1188=121,-1,0)+MIN(B1188,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1188=1,PMF_1st=0),0,IF(SUM($K$5:$L1188)-$AU1187>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1187,B1188),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1188-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1188,99),0,1,1))*VLOOKUP($B1188,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1185,99,9,null,138,{"$f":"IF(A1189=\"\",\"\",IF(A1189=1,Age_Full_Month,IF(F1188=11,0,F1188+1)))","v":8},138,0,{"$f":"IF(A1189=\"\",\"\",IF(AND(F1189=11,G1189=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1189-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1189-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1189,99),0,1,1)*K1189,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*L1189,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1189,0,1,1)*M1189,FEE_rounding)","v":0},0,0,{"$f":"IF(C1189>=1,ROUND(K1189*OFFSET(Input!$U$27,B1189,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1189=1,0,IF($C1189>=1,ROUND(OFFSET(Input!$X$27,B1189,0,1,1)*AL1188,AV_rounding),0))","v":0},{"$f":"IF(B1189=1,0,IF(C1189=1,ROUND(OFFSET(Input!$W$27,B1189,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1187),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),OFFSET(Input!$G$27,B1189,0,1,1)-AE1189,0)","v":0},{"$f":"IF(AND(C1189=1,OFFSET(Input!$G$27,B1189,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1189,0,1,1),AP1188),0)","v":0},0,0,0,0,0,0,0,-31805015.599747799,-31977660.599747799,-31813199.080951601,-31813199.080951601,{"$f":"IF(A1189=\"\",\"\",AL1189-ROUND(AL1189*OFFSET(Input!$S$27,$B1189,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1189=\"\",\"\",ROUND(AP1189*(1-OFFSET(Input!$T$27,MIN(B1189,10),0,1,1)),2*FEE_rounding))","v":-31813199.080951601},-26313199.080951601,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1189=1,PMF_1st=0),0,ROUND(IF(A1189=1,AI1189,AL1188)*OFFSET(Input!$O$27,IF(A1189=121,-1,0)+MIN(B1189,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1189=1,PMF_1st=0),0,IF(SUM($K$5:$L1189)-$AU1188>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1188,B1189),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1189-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1189,99),0,1,1))*VLOOKUP($B1189,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1186,99,10,null,138,{"$f":"IF(A1190=\"\",\"\",IF(A1190=1,Age_Full_Month,IF(F1189=11,0,F1189+1)))","v":9},138,0,{"$f":"IF(A1190=\"\",\"\",IF(AND(F1190=11,G1190=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1190-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1190-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1190,99),0,1,1)*K1190,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*L1190,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1190,0,1,1)*M1190,FEE_rounding)","v":0},0,0,{"$f":"IF(C1190>=1,ROUND(K1190*OFFSET(Input!$U$27,B1190,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1190=1,0,IF($C1190>=1,ROUND(OFFSET(Input!$X$27,B1190,0,1,1)*AL1189,AV_rounding),0))","v":0},{"$f":"IF(B1190=1,0,IF(C1190=1,ROUND(OFFSET(Input!$W$27,B1190,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1188),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),OFFSET(Input!$G$27,B1190,0,1,1)-AE1190,0)","v":0},{"$f":"IF(AND(C1190=1,OFFSET(Input!$G$27,B1190,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1190,0,1,1),AP1189),0)","v":0},0,0,0,0,0,0,0,-31813199.080951601,-31985844.080951601,-31821340.4744066,-31821340.4744066,{"$f":"IF(A1190=\"\",\"\",AL1190-ROUND(AL1190*OFFSET(Input!$S$27,$B1190,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1190=\"\",\"\",ROUND(AP1190*(1-OFFSET(Input!$T$27,MIN(B1190,10),0,1,1)),2*FEE_rounding))","v":-31821340.4744066},-26321340.4744066,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1190=1,PMF_1st=0),0,ROUND(IF(A1190=1,AI1190,AL1189)*OFFSET(Input!$O$27,IF(A1190=121,-1,0)+MIN(B1190,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1190=1,PMF_1st=0),0,IF(SUM($K$5:$L1190)-$AU1189>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1189,B1190),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1190-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1190,99),0,1,1))*VLOOKUP($B1190,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1187,99,11,null,138,{"$f":"IF(A1191=\"\",\"\",IF(A1191=1,Age_Full_Month,IF(F1190=11,0,F1190+1)))","v":10},138,0,{"$f":"IF(A1191=\"\",\"\",IF(AND(F1191=11,G1191=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1191-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1191-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1191,99),0,1,1)*K1191,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*L1191,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1191,0,1,1)*M1191,FEE_rounding)","v":0},0,0,{"$f":"IF(C1191>=1,ROUND(K1191*OFFSET(Input!$U$27,B1191,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1191=1,0,IF($C1191>=1,ROUND(OFFSET(Input!$X$27,B1191,0,1,1)*AL1190,AV_rounding),0))","v":0},{"$f":"IF(B1191=1,0,IF(C1191=1,ROUND(OFFSET(Input!$W$27,B1191,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1189),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),OFFSET(Input!$G$27,B1191,0,1,1)-AE1191,0)","v":0},{"$f":"IF(AND(C1191=1,OFFSET(Input!$G$27,B1191,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1191,0,1,1),AP1190),0)","v":0},0,0,0,0,0,0,0,-31821340.4744066,-31993985.4744066,-31829439.996570598,-31829439.996570598,{"$f":"IF(A1191=\"\",\"\",AL1191-ROUND(AL1191*OFFSET(Input!$S$27,$B1191,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1191=\"\",\"\",ROUND(AP1191*(1-OFFSET(Input!$T$27,MIN(B1191,10),0,1,1)),2*FEE_rounding))","v":-31829439.996570598},-26329439.996570598,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1191=1,PMF_1st=0),0,ROUND(IF(A1191=1,AI1191,AL1190)*OFFSET(Input!$O$27,IF(A1191=121,-1,0)+MIN(B1191,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1191=1,PMF_1st=0),0,IF(SUM($K$5:$L1191)-$AU1190>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1190,B1191),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1191-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1191,99),0,1,1))*VLOOKUP($B1191,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1188,99,12,null,138,{"$f":"IF(A1192=\"\",\"\",IF(A1192=1,Age_Full_Month,IF(F1191=11,0,F1191+1)))","v":11},138,0,{"$f":"IF(A1192=\"\",\"\",IF(AND(F1192=11,G1192=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1192-Input!$E$10+SignDD),0))","v":0},"",0,0,0,{"$f":"IF(MOD(C1192-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1192,99),0,1,1)*K1192,0)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*L1192,FEE_rounding)","v":0},{"$f":"ROUND(OFFSET(Input!$L$27,B1192,0,1,1)*M1192,FEE_rounding)","v":0},0,0,{"$f":"IF(C1192>=1,ROUND(K1192*OFFSET(Input!$U$27,B1192,0,1,1),AV_rounding),0)","v":0},{"$f":"IF(B1192=1,0,IF($C1192>=1,ROUND(OFFSET(Input!$X$27,B1192,0,1,1)*AL1191,AV_rounding),0))","v":0},{"$f":"IF(B1192=1,0,IF(C1192=1,ROUND(OFFSET(Input!$W$27,B1192,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1190),AV_rounding),0))","v":0},0,0,172645,0,0,0,0,0,{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),OFFSET(Input!$G$27,B1192,0,1,1)-AE1192,0)","v":0},{"$f":"IF(AND(C1192=1,OFFSET(Input!$G$27,B1192,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1192,0,1,1),AP1191),0)","v":0},0,0,0,0,0,0,0,-31829439.996570598,-32002084.996570598,-31837497.8627881,-31837497.8627881,{"$f":"IF(A1192=\"\",\"\",AL1192-ROUND(AL1192*OFFSET(Input!$S$27,$B1192,0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(A1192=\"\",\"\",ROUND(AP1192*(1-OFFSET(Input!$T$27,MIN(B1192,10),0,1,1)),2*FEE_rounding))","v":-31837497.8627881},-26337497.8627881,0,0,0,5500000,5500000,3000000,5500000,172645,0,null,null,{"$f":"IF(AND(A1192=1,PMF_1st=0),0,ROUND(IF(A1192=1,AI1192,AL1191)*OFFSET(Input!$O$27,IF(A1192=121,-1,0)+MIN(B1192,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1192=1,PMF_1st=0),0,IF(SUM($K$5:$L1192)-$AU1191>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1191,B1192),21),0,1,1)))","v":0},null,null,0,{"$f":"IF(MOD($C1192-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1192,99),0,1,1))*VLOOKUP($B1192,InputSet,5,0)/Prem_Freq,0)","v":0},1]
[1189,100,1,null,139,{"$f":"IF(A1193=\"\",\"\",IF(A1193=1,Age_Full_Month,IF(F1192=11,0,F1192+1)))","v":0},139,0,{"$f":"IF(A1193=\"\",\"\",IF(AND(F1193=11,G1193=14),IF(SignDD>=Input!$E$10,SignDD-Input!$E$10,H1193-Input!$E$10+SignDD),0))","v":0},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(MOD(C1193-1,12/Prem_Freq)=0,OFFSET(Input!$K$27,MIN(B1193,99),0,1,1)*K1193,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*L1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$f":"ROUND(OFFSET(Input!$L$27,B1193,0,1,1)*M1193,FEE_rounding)","v":{"$error":"#N/A"}},{"$error":"#N/A"},"",{"$f":"IF(C1193>=1,ROUND(K1193*OFFSET(Input!$U$27,B1193,0,1,1),AV_rounding),0)","v":{"$error":"#N/A"}},{"$f":"IF(B1193=1,0,IF($C1193>=1,ROUND(OFFSET(Input!$X$27,B1193,0,1,1)*AL1192,AV_rounding),0))","v":0},{"$f":"IF(B1193=1,0,IF(C1193=1,ROUND(OFFSET(Input!$W$27,B1193,0,1,1)*AVERAGE($AI$5,$AL$5:$AL1191),AV_rounding),0))","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),OFFSET(Input!$G$27,B1193,0,1,1)-AE1193,0)","v":0},{"$f":"IF(AND(C1193=1,OFFSET(Input!$G$27,B1193,0,1,1)>0),MIN(OFFSET(Input!$G$27,B1193,0,1,1),AP1192),0)","v":0},"",0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A1193=\"\",\"\",AL1193-ROUND(AL1193*OFFSET(Input!$S$27,$B1193,0,1,1),2*FEE_rounding))","v":{"$error":"#N/A"}},{"$f":"IF(A1193=\"\",\"\",ROUND(AP1193*(1-OFFSET(Input!$T$27,MIN(B1193,10),0,1,1)),2*FEE_rounding))","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},0,"",{"$error":"#N/A"},5500000,{"$error":"#N/A"},{"$error":"#N/A"},5500000,0,0,null,null,{"$f":"IF(AND(A1193=1,PMF_1st=0),0,ROUND(IF(A1193=1,AI1193,AL1192)*OFFSET(Input!$O$27,IF(A1193=121,-1,0)+MIN(B1193,11),0,1,1),2*FEE_rounding))","v":0},{"$f":"IF(AND($A1193=1,PMF_1st=0),0,IF(SUM($K$5:$L1193)-$AU1192>=PMF_disc,0,OFFSET(Input!$M$27,MIN(IF(PMF_1st=0,B1192,B1193),21),0,1,1)))","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$f":"IF(MOD($C1193-1,12/Prem_Freq)=0,(1-OFFSET(Input!$K$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,4,0)/Prem_Freq+(1-OFFSET(Input!$L$27,MIN(B1193,99),0,1,1))*VLOOKUP($B1193,InputSet,5,0)/Prem_Freq,0)","v":{"$error":"#N/A"}},1]

{"sheet":"AV_year_低","index":39,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[2,25,3,25],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,21,3,21],[2,22,2,24],[2,19,3,19],[2,20,3,20],[2,18,3,18],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,6,3,6],[2,2,3,2],[2,5,3,5],[2,13,3,13],[2,8,3,8],[2,7,3,7],[2,12,3,12],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26]
["年度","年齡","目標保險費","累積\n目標保險費","分期超額\n保險費","累積\n分期超額\n保險費","單筆超額\n保險費","保費投\n資比例","當年度\n投資淨額","部分終止\n金額","保費費用","基本保額","基本保額\n(萬元)","加值\n回饋金首年","加值回饋金\n投資","加值回饋金\n長期","主約每年\n保險成本","附約每年\n保險成本","實際用於投資\n之保費金額","主約每年\n保單管理費","每年\n資產撥回","累積每年\n資產撥回","假設預期回報率3%",null,null,"每年保單管理費/\n年度末保單帳戶價值\n之佔比"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"年度末保\n單帳價值","解約金","壽險保障"]
[1,{"$f":"IF(Age_Insured+A5-1<99,Age_Insured+A5-1,\"\")","v":40},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",IF(A5=1,D5,D5-D4))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$K$5,12*(A5-1),0,12,1)))))","v":100000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A5-1),0,12,1)))))","v":10000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(OR(W5=\" \",W5=\"******\"),\" \",IF(D5>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A5-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A5-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A5-1),0,12,1)),\" \"))","v":0.5},{"$f":"IF(OR(W5=\" \",W5=\"******\")=TRUE,\" \",IF(D5+N5-K5-Q5-R5-T5<0,\" \",D5+N5-K5-Q5-R5-T5))","v":33320},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A5-1),0,12,2)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A5-1),0,12,3)))))","v":50300},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",OFFSET(A_month_低!$AW$5,(A5)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",L5/10000)))","v":550},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A5-1),0,12,2))))","v":15180},{"$f":"IF(W5=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A5-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A5-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A5-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A5-1),0,12,2))))","v":0},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A5-1),0,12,1)))))","v":59700},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A5-1),0,12,4)))))","v":1200},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A5-1),0,12,1)))))","v":0},{"$f":"IF(X5=\" \",\" \",IF(A5=1,U5,V3+U5))","v":0},{"$f":"IF(OR(B5=\" \",W4=\" \"),\" \",IF(W4=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A5,0,1,1)+OFFSET(A_month_低!$AP$4,12*A5,0,1,1)<=0,IF(B5<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A5,0,1,1)+OFFSET(A_month_低!$AP$4,12*A5,0,1,1),AV_rounding*2),0))))","v":40275},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A5,0,1,1)+OFFSET(A_month_低!$AR$4,12*A5,0,1,1),0))))","v":40275},{"$f":"IF(B5=\"\",\"\",IF(W5=\"******\",\"******\",IF(W5=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A5,0,1,1),0))))","v":5540275},{"$f":"IF(B5=\"\",\"\",(T5+K5)/W5)","v":1.2787088764742396}]
[{"$f":"A5+1","v":2},41,{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",IF(A6=1,D6,D6-D5))))","v":100000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",D5+SUM(OFFSET(A_month_低!$K$5,12*(A6-1),0,12,1)))))","v":200000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A6-1),0,12,1)))))","v":10000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",F5+SUM(OFFSET(A_month_低!$L$5,12*(A6-1),0,12,1)))))","v":20000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(OR(W6=\" \",W6=\"******\"),\" \",IF(D6>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A6-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A6-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A6-1),0,12,1)),\" \"))","v":0.7},{"$f":"IF(OR(W6=\" \",W6=\"******\")=TRUE,\" \",IF(D6+N6-K6-Q6-R6-T6<0,\" \",D6+N6-K6-Q6-R6-T6))","v":152000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A6-1),0,12,2)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A6-1),0,12,3)))))","v":30300},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",OFFSET(A_month_低!$AW$5,(A6)*12-1,0,1,1))))","v":5500000},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",L6/10000)))","v":550},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A6-1),0,12,2))))","v":16500},{"$f":"IF(W6=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A6-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A6-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A6-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A6-1),0,12,2))))","v":0},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A6-1),0,12,1)))))","v":79700},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A6-1),0,12,4)))))","v":1200},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A6-1),0,12,1)))))","v":0},{"$f":"IF(X6=\" \",\" \",IF(A6=1,U6,V4+U6))","v":0},{"$f":"IF(OR(B6=\" \",W5=\" \"),\" \",IF(W5=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A6,0,1,1)+OFFSET(A_month_低!$AP$4,12*A6,0,1,1)<=0,IF(B6<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A6,0,1,1)+OFFSET(A_month_低!$AP$4,12*A6,0,1,1),AV_rounding*2),0))))","v":95658},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A6,0,1,1)+OFFSET(A_month_低!$AR$4,12*A6,0,1,1),0))))","v":95658},{"$f":"IF(B6=\"\",\"\",IF(W6=\"******\",\"******\",IF(W6=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A6,0,1,1),0))))","v":5595658},{"$f":"IF(B6=\"\",\"\",(T6+K6)/W6)","v":0.32929812456877627}]
[{"$f":"A6+1","v":3},42,100000,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",D6+SUM(OFFSET(A_month_低!$K$5,12*(A7-1),0,12,1)))))","v":300000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A7-1),0,12,1)))))","v":10000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",F6+SUM(OFFSET(A_month_低!$L$5,12*(A7-1),0,12,1)))))","v":30000},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(OR(W7=\" \",W7=\"******\"),\" \",IF(D7>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A7-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A7-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A7-1),0,12,1)),\" \"))","v":0.8},260680,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A7-1),0,12,2)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A7-1),0,12,3)))))","v":20300},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",OFFSET(A_month_低!$AW$5,(A7)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A7-1),0,12,1)))))","v":0},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A7-1),0,12,2))))","v":17820},{"$f":"IF(W7=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A7-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A7-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A7-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A7-1),0,12,2))))","v":0},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A7-1),0,12,1)))))","v":89700},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A7-1),0,12,4)))))","v":1200},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A7-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B7=\" \",W6=\" \"),\" \",IF(W6=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A7,0,1,1)+OFFSET(A_month_低!$AP$4,12*A7,0,1,1)<=0,IF(B7<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A7,0,1,1)+OFFSET(A_month_低!$AP$4,12*A7,0,1,1),AV_rounding*2),0))))","v":155840},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A7,0,1,1)+OFFSET(A_month_低!$AR$4,12*A7,0,1,1),0))))","v":155840},{"$f":"IF(B7=\"\",\"\",IF(W7=\"******\",\"******\",IF(W7=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A7,0,1,1),0))))","v":5655840},0.13796201232032854]
[4,43,100000,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",D7+SUM(OFFSET(A_month_低!$K$5,12*(A8-1),0,12,1)))))","v":400000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A8-1),0,12,1)))))","v":10000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",F7+SUM(OFFSET(A_month_低!$L$5,12*(A8-1),0,12,1)))))","v":40000},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(OR(W8=\" \",W8=\"******\"),\" \",IF(D8>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A8-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A8-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A8-1),0,12,1)),\" \"))","v":0.8},359360,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A8-1),0,12,2)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A8-1),0,12,3)))))","v":20300},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",OFFSET(A_month_低!$AW$5,(A8)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A8-1),0,12,1)))))","v":0},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A8-1),0,12,2))))","v":19140},{"$f":"IF(W8=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A8-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A8-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A8-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A8-1),0,12,2))))","v":0},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A8-1),0,12,1)))))","v":89700},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A8-1),0,12,4)))))","v":1200},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A8-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B8=\" \",W7=\" \"),\" \",IF(W7=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A8,0,1,1)+OFFSET(A_month_低!$AP$4,12*A8,0,1,1)<=0,IF(B8<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A8,0,1,1)+OFFSET(A_month_低!$AP$4,12*A8,0,1,1),AV_rounding*2),0))))","v":211135},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A8,0,1,1)+OFFSET(A_month_低!$AR$4,12*A8,0,1,1),0))))","v":211135},{"$f":"IF(B8=\"\",\"\",IF(W8=\"******\",\"******\",IF(W8=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A8,0,1,1),0))))","v":5711135},0.10183058232884173]
[5,44,100000,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",D8+SUM(OFFSET(A_month_低!$K$5,12*(A9-1),0,12,1)))))","v":500000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A9-1),0,12,1)))))","v":10000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",F8+SUM(OFFSET(A_month_低!$L$5,12*(A9-1),0,12,1)))))","v":50000},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(OR(W9=\" \",W9=\"******\"),\" \",IF(D9>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A9-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A9-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A9-1),0,12,1)),\" \"))","v":0.8},458040,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A9-1),0,12,2)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A9-1),0,12,3)))))","v":20300},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",OFFSET(A_month_低!$AW$5,(A9)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A9-1),0,12,1)))))","v":0},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A9-1),0,12,2))))","v":20460},{"$f":"IF(W9=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A9-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A9-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A9-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A9-1),0,12,2))))","v":0},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A9-1),0,12,1)))))","v":89700},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A9-1),0,12,4)))))","v":1200},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A9-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B9=\" \",W8=\" \"),\" \",IF(W8=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A9,0,1,1)+OFFSET(A_month_低!$AP$4,12*A9,0,1,1)<=0,IF(B9<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A9,0,1,1)+OFFSET(A_month_低!$AP$4,12*A9,0,1,1),AV_rounding*2),0))))","v":261835},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A9,0,1,1)+OFFSET(A_month_低!$AR$4,12*A9,0,1,1),0))))","v":261835},{"$f":"IF(B9=\"\",\"\",IF(W9=\"******\",\"******\",IF(W9=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A9,0,1,1),0))))","v":5761835},8.2112780949834818E-2]
[6,45,100000,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",D9+SUM(OFFSET(A_month_低!$K$5,12*(A10-1),0,12,1)))))","v":600000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A10-1),0,12,1)))))","v":10000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",F9+SUM(OFFSET(A_month_低!$L$5,12*(A10-1),0,12,1)))))","v":60000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(OR(W10=\" \",W10=\"******\"),\" \",IF(D10>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A10-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A10-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A10-1),0,12,1)),\" \"))","v":1},596060,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A10-1),0,12,2)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A10-1),0,12,3)))))","v":300},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",OFFSET(A_month_低!$AW$5,(A10)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A10-1),0,12,1)))))","v":20000},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A10-1),0,12,1)))))","v":0},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A10-1),0,12,2))))","v":22440},{"$f":"IF(W10=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A10-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A10-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A10-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A10-1),0,12,2))))","v":0},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A10-1),0,12,1)))))","v":109700},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A10-1),0,12,4)))))","v":1200},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A10-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B10=\" \",W9=\" \"),\" \",IF(W9=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A10,0,1,1)+OFFSET(A_month_低!$AP$4,12*A10,0,1,1)<=0,IF(B10<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A10,0,1,1)+OFFSET(A_month_低!$AP$4,12*A10,0,1,1),AV_rounding*2),0))))","v":345179},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A10,0,1,1)+OFFSET(A_month_低!$AR$4,12*A10,0,1,1),0))))","v":345179},{"$f":"IF(B10=\"\",\"\",IF(W10=\"******\",\"******\",IF(W10=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A10,0,1,1),0))))","v":5845179},4.3455714281575644E-3]
[7,46,100000,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",D10+SUM(OFFSET(A_month_低!$K$5,12*(A11-1),0,12,1)))))","v":700000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A11-1),0,12,1)))))","v":10000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",F10+SUM(OFFSET(A_month_低!$L$5,12*(A11-1),0,12,1)))))","v":70000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(OR(W11=\" \",W11=\"******\"),\" \",IF(D11>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A11-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A11-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A11-1),0,12,1)),\" \"))","v":1},694080,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A11-1),0,12,2)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A11-1),0,12,3)))))","v":300},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",OFFSET(A_month_低!$AW$5,(A11)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A11-1),0,12,1)))))","v":20000},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A11-1),0,12,1)))))","v":0},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A11-1),0,12,2))))","v":24420},{"$f":"IF(W11=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A11-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A11-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A11-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A11-1),0,12,2))))","v":0},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A11-1),0,12,1)))))","v":109700},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A11-1),0,12,4)))))","v":1200},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A11-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B11=\" \",W10=\" \"),\" \",IF(W10=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A11,0,1,1)+OFFSET(A_month_低!$AP$4,12*A11,0,1,1)<=0,IF(B11<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A11,0,1,1)+OFFSET(A_month_低!$AP$4,12*A11,0,1,1),AV_rounding*2),0))))","v":421607},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A11,0,1,1)+OFFSET(A_month_低!$AR$4,12*A11,0,1,1),0))))","v":421607},{"$f":"IF(B11=\"\",\"\",IF(W11=\"******\",\"******\",IF(W11=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A11,0,1,1),0))))","v":5921607},3.5578156909159479E-3]
[8,47,100000,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",D11+SUM(OFFSET(A_month_低!$K$5,12*(A12-1),0,12,1)))))","v":800000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A12-1),0,12,1)))))","v":10000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",F11+SUM(OFFSET(A_month_低!$L$5,12*(A12-1),0,12,1)))))","v":80000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(OR(W12=\" \",W12=\"******\"),\" \",IF(D12>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A12-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A12-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A12-1),0,12,1)),\" \"))","v":1},792100,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A12-1),0,12,2)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A12-1),0,12,3)))))","v":300},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",OFFSET(A_month_低!$AW$5,(A12)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A12-1),0,12,1)))))","v":20000},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A12-1),0,12,1)))))","v":0},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A12-1),0,12,2))))","v":26400},{"$f":"IF(W12=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A12-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A12-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A12-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A12-1),0,12,2))))","v":0},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A12-1),0,12,1)))))","v":109700},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A12-1),0,12,4)))))","v":1200},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A12-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B12=\" \",W11=\" \"),\" \",IF(W11=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A12,0,1,1)+OFFSET(A_month_低!$AP$4,12*A12,0,1,1)<=0,IF(B12<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A12,0,1,1)+OFFSET(A_month_低!$AP$4,12*A12,0,1,1),AV_rounding*2),0))))","v":491534},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A12,0,1,1)+OFFSET(A_month_低!$AR$4,12*A12,0,1,1),0))))","v":491534},{"$f":"IF(B12=\"\",\"\",IF(W12=\"******\",\"******\",IF(W12=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A12,0,1,1),0))))","v":5991534},3.0516708915354789E-3]
[9,48,100000,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",D12+SUM(OFFSET(A_month_低!$K$5,12*(A13-1),0,12,1)))))","v":900000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A13-1),0,12,1)))))","v":10000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",F12+SUM(OFFSET(A_month_低!$L$5,12*(A13-1),0,12,1)))))","v":90000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(OR(W13=\" \",W13=\"******\"),\" \",IF(D13>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A13-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A13-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A13-1),0,12,1)),\" \"))","v":1},900120,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A13-1),0,12,2)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A13-1),0,12,3)))))","v":300},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",OFFSET(A_month_低!$AW$5,(A13)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A13-1),0,12,1)))))","v":30000},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A13-1),0,12,1)))))","v":0},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A13-1),0,12,2))))","v":28380},{"$f":"IF(W13=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A13-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A13-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A13-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A13-1),0,12,2))))","v":0},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A13-1),0,12,1)))))","v":109700},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A13-1),0,12,4)))))","v":1200},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A13-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B13=\" \",W12=\" \"),\" \",IF(W12=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A13,0,1,1)+OFFSET(A_month_低!$AP$4,12*A13,0,1,1)<=0,IF(B13<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A13,0,1,1)+OFFSET(A_month_低!$AP$4,12*A13,0,1,1),AV_rounding*2),0))))","v":564750},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A13,0,1,1)+OFFSET(A_month_低!$AR$4,12*A13,0,1,1),0))))","v":564750},{"$f":"IF(B13=\"\",\"\",IF(W13=\"******\",\"******\",IF(W13=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A13,0,1,1),0))))","v":6064750},2.6560424966799467E-3]
[10,49,100000,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",D13+SUM(OFFSET(A_month_低!$K$5,12*(A14-1),0,12,1)))))","v":1000000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A14-1),0,12,1)))))","v":10000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",F13+SUM(OFFSET(A_month_低!$L$5,12*(A14-1),0,12,1)))))","v":100000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(OR(W14=\" \",W14=\"******\"),\" \",IF(D14>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A14-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A14-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A14-1),0,12,1)),\" \"))","v":1},1017480,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A14-1),0,12,2)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A14-1),0,12,3)))))","v":300},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",OFFSET(A_month_低!$AW$5,(A14)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A14-1),0,12,1)))))","v":50000},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A14-1),0,12,1)))))","v":0},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A14-1),0,12,2))))","v":31020},{"$f":"IF(W14=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A14-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A14-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A14-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A14-1),0,12,2))))","v":0},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A14-1),0,12,1)))))","v":109700},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A14-1),0,12,4)))))","v":1200},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A14-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B14=\" \",W13=\" \"),\" \",IF(W13=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A14,0,1,1)+OFFSET(A_month_低!$AP$4,12*A14,0,1,1)<=0,IF(B14<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A14,0,1,1)+OFFSET(A_month_低!$AP$4,12*A14,0,1,1),AV_rounding*2),0))))","v":649820},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A14,0,1,1)+OFFSET(A_month_低!$AR$4,12*A14,0,1,1),0))))","v":649820},{"$f":"IF(B14=\"\",\"\",IF(W14=\"******\",\"******\",IF(W14=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A14,0,1,1),0))))","v":6149820},2.3083315379643595E-3]
[11,50,100000,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",D14+SUM(OFFSET(A_month_低!$K$5,12*(A15-1),0,12,1)))))","v":1100000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A15-1),0,12,1)))))","v":10000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",F14+SUM(OFFSET(A_month_低!$L$5,12*(A15-1),0,12,1)))))","v":110000},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(OR(W15=\" \",W15=\"******\"),\" \",IF(D15>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A15-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A15-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A15-1),0,12,1)),\" \"))","v":1},1065500,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A15-1),0,12,2)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A15-1),0,12,3)))))","v":300},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",OFFSET(A_month_低!$AW$5,(A15)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A15-1),0,12,1)))))","v":0},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A15-1),0,12,2))))","v":33000},{"$f":"IF(W15=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A15-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A15-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A15-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A15-1),0,12,2))))","v":0},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A15-1),0,12,1)))))","v":109700},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A15-1),0,12,4)))))","v":1200},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A15-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B15=\" \",W14=\" \"),\" \",IF(W14=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A15,0,1,1)+OFFSET(A_month_低!$AP$4,12*A15,0,1,1)<=0,IF(B15<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A15,0,1,1)+OFFSET(A_month_低!$AP$4,12*A15,0,1,1),AV_rounding*2),0))))","v":680871},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A15,0,1,1)+OFFSET(A_month_低!$AR$4,12*A15,0,1,1),0))))","v":680871},{"$f":"IF(B15=\"\",\"\",IF(W15=\"******\",\"******\",IF(W15=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A15,0,1,1),0))))","v":6180871},2.2030604916349794E-3]
[12,51,100000,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",D15+SUM(OFFSET(A_month_低!$K$5,12*(A16-1),0,12,1)))))","v":1200000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A16-1),0,12,1)))))","v":10000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",F15+SUM(OFFSET(A_month_低!$L$5,12*(A16-1),0,12,1)))))","v":120000},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(OR(W16=\" \",W16=\"******\"),\" \",IF(D16>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A16-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A16-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A16-1),0,12,1)),\" \"))","v":1},1162200,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A16-1),0,12,2)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A16-1),0,12,3)))))","v":300},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",OFFSET(A_month_低!$AW$5,(A16)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A16-1),0,12,1)))))","v":0},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A16-1),0,12,2))))","v":36300},{"$f":"IF(W16=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A16-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A16-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A16-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A16-1),0,12,2))))","v":0},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A16-1),0,12,1)))))","v":109700},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A16-1),0,12,4)))))","v":1200},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A16-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B16=\" \",W15=\" \"),\" \",IF(W15=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A16,0,1,1)+OFFSET(A_month_低!$AP$4,12*A16,0,1,1)<=0,IF(B16<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A16,0,1,1)+OFFSET(A_month_低!$AP$4,12*A16,0,1,1),AV_rounding*2),0))))","v":706867},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A16,0,1,1)+OFFSET(A_month_低!$AR$4,12*A16,0,1,1),0))))","v":706867},{"$f":"IF(B16=\"\",\"\",IF(W16=\"******\",\"******\",IF(W16=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A16,0,1,1),0))))","v":6206867},2.1220399311327309E-3]
[13,52,100000,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",D16+SUM(OFFSET(A_month_低!$K$5,12*(A17-1),0,12,1)))))","v":1300000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A17-1),0,12,1)))))","v":10000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",F16+SUM(OFFSET(A_month_低!$L$5,12*(A17-1),0,12,1)))))","v":130000},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(OR(W17=\" \",W17=\"******\"),\" \",IF(D17>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A17-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A17-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A17-1),0,12,1)),\" \"))","v":1},1259560,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A17-1),0,12,2)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A17-1),0,12,3)))))","v":300},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",OFFSET(A_month_低!$AW$5,(A17)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A17-1),0,12,1)))))","v":0},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A17-1),0,12,2))))","v":38940},{"$f":"IF(W17=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A17-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A17-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A17-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A17-1),0,12,2))))","v":0},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A17-1),0,12,1)))))","v":109700},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A17-1),0,12,4)))))","v":1200},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A17-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B17=\" \",W16=\" \"),\" \",IF(W16=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A17,0,1,1)+OFFSET(A_month_低!$AP$4,12*A17,0,1,1)<=0,IF(B17<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A17,0,1,1)+OFFSET(A_month_低!$AP$4,12*A17,0,1,1),AV_rounding*2),0))))","v":728750},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A17,0,1,1)+OFFSET(A_month_低!$AR$4,12*A17,0,1,1),0))))","v":728750},{"$f":"IF(B17=\"\",\"\",IF(W17=\"******\",\"******\",IF(W17=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A17,0,1,1),0))))","v":6228750},2.058319039451115E-3]
[14,53,100000,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",D17+SUM(OFFSET(A_month_低!$K$5,12*(A18-1),0,12,1)))))","v":1400000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A18-1),0,12,1)))))","v":10000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",F17+SUM(OFFSET(A_month_低!$L$5,12*(A18-1),0,12,1)))))","v":140000},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(OR(W18=\" \",W18=\"******\"),\" \",IF(D18>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A18-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A18-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A18-1),0,12,1)),\" \"))","v":1},1356260,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A18-1),0,12,2)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A18-1),0,12,3)))))","v":300},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",OFFSET(A_month_低!$AW$5,(A18)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A18-1),0,12,1)))))","v":0},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A18-1),0,12,2))))","v":42240},{"$f":"IF(W18=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A18-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A18-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A18-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A18-1),0,12,2))))","v":0},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A18-1),0,12,1)))))","v":109700},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A18-1),0,12,4)))))","v":1200},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A18-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B18=\" \",W17=\" \"),\" \",IF(W17=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A18,0,1,1)+OFFSET(A_month_低!$AP$4,12*A18,0,1,1)<=0,IF(B18<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A18,0,1,1)+OFFSET(A_month_低!$AP$4,12*A18,0,1,1),AV_rounding*2),0))))","v":746128},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A18,0,1,1)+OFFSET(A_month_低!$AR$4,12*A18,0,1,1),0))))","v":746128},{"$f":"IF(B18=\"\",\"\",IF(W18=\"******\",\"******\",IF(W18=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A18,0,1,1),0))))","v":6246128},2.0103789162181289E-3]
[15,54,100000,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",D18+SUM(OFFSET(A_month_低!$K$5,12*(A19-1),0,12,1)))))","v":1500000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A19-1),0,12,1)))))","v":10000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",F18+SUM(OFFSET(A_month_低!$L$5,12*(A19-1),0,12,1)))))","v":150000},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(OR(W19=\" \",W19=\"******\"),\" \",IF(D19>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A19-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A19-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A19-1),0,12,1)),\" \"))","v":1},1452300,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A19-1),0,12,2)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A19-1),0,12,3)))))","v":300},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",OFFSET(A_month_低!$AW$5,(A19)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A19-1),0,12,1)))))","v":0},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A19-1),0,12,2))))","v":46200},{"$f":"IF(W19=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A19-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A19-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A19-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A19-1),0,12,2))))","v":0},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A19-1),0,12,1)))))","v":109700},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A19-1),0,12,4)))))","v":1200},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A19-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B19=\" \",W18=\" \"),\" \",IF(W18=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A19,0,1,1)+OFFSET(A_month_低!$AP$4,12*A19,0,1,1)<=0,IF(B19<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A19,0,1,1)+OFFSET(A_month_低!$AP$4,12*A19,0,1,1),AV_rounding*2),0))))","v":758633},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A19,0,1,1)+OFFSET(A_month_低!$AR$4,12*A19,0,1,1),0))))","v":758633},{"$f":"IF(B19=\"\",\"\",IF(W19=\"******\",\"******\",IF(W19=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A19,0,1,1),0))))","v":6258633},1.9772406420495814E-3]
[16,55,100000,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",D19+SUM(OFFSET(A_month_低!$K$5,12*(A20-1),0,12,1)))))","v":1600000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A20-1),0,12,1)))))","v":10000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",F19+SUM(OFFSET(A_month_低!$L$5,12*(A20-1),0,12,1)))))","v":160000},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(OR(W20=\" \",W20=\"******\"),\" \",IF(D20>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A20-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A20-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A20-1),0,12,1)),\" \"))","v":1},1548340,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A20-1),0,12,2)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A20-1),0,12,3)))))","v":300},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",OFFSET(A_month_低!$AW$5,(A20)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A20-1),0,12,1)))))","v":0},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A20-1),0,12,2))))","v":50160},{"$f":"IF(W20=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A20-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A20-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A20-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A20-1),0,12,2))))","v":0},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A20-1),0,12,1)))))","v":109700},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A20-1),0,12,4)))))","v":1200},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A20-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B20=\" \",W19=\" \"),\" \",IF(W19=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A20,0,1,1)+OFFSET(A_month_低!$AP$4,12*A20,0,1,1)<=0,IF(B20<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A20,0,1,1)+OFFSET(A_month_低!$AP$4,12*A20,0,1,1),AV_rounding*2),0))))","v":766558},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A20,0,1,1)+OFFSET(A_month_低!$AR$4,12*A20,0,1,1),0))))","v":766558},{"$f":"IF(B20=\"\",\"\",IF(W20=\"******\",\"******\",IF(W20=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A20,0,1,1),0))))","v":6266558},1.9567990941324726E-3]
[17,56,100000,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",D20+SUM(OFFSET(A_month_低!$K$5,12*(A21-1),0,12,1)))))","v":1700000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A21-1),0,12,1)))))","v":10000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",F20+SUM(OFFSET(A_month_低!$L$5,12*(A21-1),0,12,1)))))","v":170000},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(OR(W21=\" \",W21=\"******\"),\" \",IF(D21>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A21-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A21-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A21-1),0,12,1)),\" \"))","v":1},1643720,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A21-1),0,12,2)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A21-1),0,12,3)))))","v":300},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",OFFSET(A_month_低!$AW$5,(A21)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A21-1),0,12,1)))))","v":0},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A21-1),0,12,2))))","v":54780},{"$f":"IF(W21=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A21-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A21-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A21-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A21-1),0,12,2))))","v":0},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A21-1),0,12,1)))))","v":109700},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A21-1),0,12,4)))))","v":1200},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A21-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B21=\" \",W20=\" \"),\" \",IF(W20=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A21,0,1,1)+OFFSET(A_month_低!$AP$4,12*A21,0,1,1)<=0,IF(B21<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A21,0,1,1)+OFFSET(A_month_低!$AP$4,12*A21,0,1,1),AV_rounding*2),0))))","v":769539},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A21,0,1,1)+OFFSET(A_month_低!$AR$4,12*A21,0,1,1),0))))","v":769539},{"$f":"IF(B21=\"\",\"\",IF(W21=\"******\",\"******\",IF(W21=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A21,0,1,1),0))))","v":6269539},1.9492189479675495E-3]
[18,57,100000,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",D21+SUM(OFFSET(A_month_低!$K$5,12*(A22-1),0,12,1)))))","v":1800000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A22-1),0,12,1)))))","v":10000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",F21+SUM(OFFSET(A_month_低!$L$5,12*(A22-1),0,12,1)))))","v":180000},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(OR(W22=\" \",W22=\"******\"),\" \",IF(D22>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A22-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A22-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A22-1),0,12,1)),\" \"))","v":1},1739100,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A22-1),0,12,2)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A22-1),0,12,3)))))","v":300},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",OFFSET(A_month_低!$AW$5,(A22)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A22-1),0,12,1)))))","v":0},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A22-1),0,12,2))))","v":59400},{"$f":"IF(W22=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A22-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A22-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A22-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A22-1),0,12,2))))","v":0},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A22-1),0,12,1)))))","v":109700},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A22-1),0,12,4)))))","v":1200},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A22-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B22=\" \",W21=\" \"),\" \",IF(W21=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A22,0,1,1)+OFFSET(A_month_低!$AP$4,12*A22,0,1,1)<=0,IF(B22<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A22,0,1,1)+OFFSET(A_month_低!$AP$4,12*A22,0,1,1),AV_rounding*2),0))))","v":767873},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A22,0,1,1)+OFFSET(A_month_低!$AR$4,12*A22,0,1,1),0))))","v":767873},{"$f":"IF(B22=\"\",\"\",IF(W22=\"******\",\"******\",IF(W22=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A22,0,1,1),0))))","v":6267873},1.9534480311197296E-3]
[19,58,100000,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",D22+SUM(OFFSET(A_month_低!$K$5,12*(A23-1),0,12,1)))))","v":1900000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A23-1),0,12,1)))))","v":10000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",F22+SUM(OFFSET(A_month_低!$L$5,12*(A23-1),0,12,1)))))","v":190000},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(OR(W23=\" \",W23=\"******\"),\" \",IF(D23>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A23-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A23-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A23-1),0,12,1)),\" \"))","v":1},1833160,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A23-1),0,12,2)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A23-1),0,12,3)))))","v":300},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",OFFSET(A_month_低!$AW$5,(A23)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A23-1),0,12,1)))))","v":0},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A23-1),0,12,2))))","v":65340},{"$f":"IF(W23=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A23-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A23-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A23-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A23-1),0,12,2))))","v":0},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A23-1),0,12,1)))))","v":109700},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A23-1),0,12,4)))))","v":1200},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A23-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B23=\" \",W22=\" \"),\" \",IF(W22=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A23,0,1,1)+OFFSET(A_month_低!$AP$4,12*A23,0,1,1)<=0,IF(B23<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A23,0,1,1)+OFFSET(A_month_低!$AP$4,12*A23,0,1,1),AV_rounding*2),0))))","v":760562},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A23,0,1,1)+OFFSET(A_month_低!$AR$4,12*A23,0,1,1),0))))","v":760562},{"$f":"IF(B23=\"\",\"\",IF(W23=\"******\",\"******\",IF(W23=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A23,0,1,1),0))))","v":6260562},1.9722258014468249E-3]
[20,59,100000,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",D23+SUM(OFFSET(A_month_低!$K$5,12*(A24-1),0,12,1)))))","v":2000000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A24-1),0,12,1)))))","v":10000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",F23+SUM(OFFSET(A_month_低!$L$5,12*(A24-1),0,12,1)))))","v":200000},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(OR(W24=\" \",W24=\"******\"),\" \",IF(D24>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A24-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A24-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A24-1),0,12,1)),\" \"))","v":1},1927220,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A24-1),0,12,2)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A24-1),0,12,3)))))","v":300},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",OFFSET(A_month_低!$AW$5,(A24)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A24-1),0,12,1)))))","v":0},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A24-1),0,12,2))))","v":71280},{"$f":"IF(W24=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A24-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A24-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A24-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A24-1),0,12,2))))","v":0},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A24-1),0,12,1)))))","v":109700},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A24-1),0,12,4)))))","v":1200},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A24-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B24=\" \",W23=\" \"),\" \",IF(W23=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A24,0,1,1)+OFFSET(A_month_低!$AP$4,12*A24,0,1,1)<=0,IF(B24<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A24,0,1,1)+OFFSET(A_month_低!$AP$4,12*A24,0,1,1),AV_rounding*2),0))))","v":747944},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A24,0,1,1)+OFFSET(A_month_低!$AR$4,12*A24,0,1,1),0))))","v":747944},{"$f":"IF(B24=\"\",\"\",IF(W24=\"******\",\"******\",IF(W24=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A24,0,1,1),0))))","v":6247944},2.0054977377985516E-3]
[21,60,100000,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",D24+SUM(OFFSET(A_month_低!$K$5,12*(A25-1),0,12,1)))))","v":2100000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A25-1),0,12,1)))))","v":10000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",F24+SUM(OFFSET(A_month_低!$L$5,12*(A25-1),0,12,1)))))","v":210000},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(OR(W25=\" \",W25=\"******\"),\" \",IF(D25>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A25-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A25-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A25-1),0,12,1)),\" \"))","v":1},2020620,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A25-1),0,12,2)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A25-1),0,12,3)))))","v":300},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",OFFSET(A_month_低!$AW$5,(A25)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A25-1),0,12,1)))))","v":0},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A25-1),0,12,2))))","v":77880},{"$f":"IF(W25=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A25-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A25-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A25-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A25-1),0,12,2))))","v":0},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A25-1),0,12,1)))))","v":109700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A25-1),0,12,4)))))","v":1200},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A25-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B25=\" \",W24=\" \"),\" \",IF(W24=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A25,0,1,1)+OFFSET(A_month_低!$AP$4,12*A25,0,1,1)<=0,IF(B25<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A25,0,1,1)+OFFSET(A_month_低!$AP$4,12*A25,0,1,1),AV_rounding*2),0))))","v":729700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A25,0,1,1)+OFFSET(A_month_低!$AR$4,12*A25,0,1,1),0))))","v":729700},{"$f":"IF(B25=\"\",\"\",IF(W25=\"******\",\"******\",IF(W25=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A25,0,1,1),0))))","v":6229700},2.0556393038234891E-3]
[22,61,100000,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",D25+SUM(OFFSET(A_month_低!$K$5,12*(A26-1),0,12,1)))))","v":2200000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A26-1),0,12,1)))))","v":10000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",F25+SUM(OFFSET(A_month_低!$L$5,12*(A26-1),0,12,1)))))","v":220000},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(OR(W26=\" \",W26=\"******\"),\" \",IF(D26>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A26-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A26-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A26-1),0,12,1)),\" \"))","v":1},2113360,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A26-1),0,12,2)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A26-1),0,12,3)))))","v":300},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",OFFSET(A_month_低!$AW$5,(A26)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A26-1),0,12,1)))))","v":0},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A26-1),0,12,2))))","v":85140},{"$f":"IF(W26=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A26-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A26-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A26-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A26-1),0,12,2))))","v":0},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A26-1),0,12,1)))))","v":109700},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A26-1),0,12,4)))))","v":1200},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A26-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B26=\" \",W25=\" \"),\" \",IF(W25=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A26,0,1,1)+OFFSET(A_month_低!$AP$4,12*A26,0,1,1)<=0,IF(B26<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A26,0,1,1)+OFFSET(A_month_低!$AP$4,12*A26,0,1,1),AV_rounding*2),0))))","v":705528},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A26,0,1,1)+OFFSET(A_month_低!$AR$4,12*A26,0,1,1),0))))","v":705528},{"$f":"IF(B26=\"\",\"\",IF(W26=\"******\",\"******\",IF(W26=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A26,0,1,1),0))))","v":6205528},2.1260672857774604E-3]
[23,62,100000,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",D26+SUM(OFFSET(A_month_低!$K$5,12*(A27-1),0,12,1)))))","v":2300000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A27-1),0,12,1)))))","v":10000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",F26+SUM(OFFSET(A_month_低!$L$5,12*(A27-1),0,12,1)))))","v":230000},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(OR(W27=\" \",W27=\"******\"),\" \",IF(D27>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A27-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A27-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A27-1),0,12,1)),\" \"))","v":1},2205440,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A27-1),0,12,2)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A27-1),0,12,3)))))","v":300},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",OFFSET(A_month_低!$AW$5,(A27)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A27-1),0,12,1)))))","v":0},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A27-1),0,12,2))))","v":93060},{"$f":"IF(W27=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A27-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A27-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A27-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A27-1),0,12,2))))","v":0},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A27-1),0,12,1)))))","v":109700},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A27-1),0,12,4)))))","v":1200},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A27-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B27=\" \",W26=\" \"),\" \",IF(W26=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A27,0,1,1)+OFFSET(A_month_低!$AP$4,12*A27,0,1,1)<=0,IF(B27<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A27,0,1,1)+OFFSET(A_month_低!$AP$4,12*A27,0,1,1),AV_rounding*2),0))))","v":675147},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A27,0,1,1)+OFFSET(A_month_低!$AR$4,12*A27,0,1,1),0))))","v":675147},{"$f":"IF(B27=\"\",\"\",IF(W27=\"******\",\"******\",IF(W27=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A27,0,1,1),0))))","v":6175147},2.2217383769756807E-3]
[24,63,100000,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",D27+SUM(OFFSET(A_month_低!$K$5,12*(A28-1),0,12,1)))))","v":2400000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A28-1),0,12,1)))))","v":10000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",F27+SUM(OFFSET(A_month_低!$L$5,12*(A28-1),0,12,1)))))","v":240000},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(OR(W28=\" \",W28=\"******\"),\" \",IF(D28>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A28-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A28-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A28-1),0,12,1)),\" \"))","v":1},2296860,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A28-1),0,12,2)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A28-1),0,12,3)))))","v":300},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",OFFSET(A_month_低!$AW$5,(A28)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A28-1),0,12,1)))))","v":0},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A28-1),0,12,2))))","v":101640},{"$f":"IF(W28=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A28-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A28-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A28-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A28-1),0,12,2))))","v":0},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A28-1),0,12,1)))))","v":109700},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A28-1),0,12,4)))))","v":1200},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A28-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B28=\" \",W27=\" \"),\" \",IF(W27=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A28,0,1,1)+OFFSET(A_month_低!$AP$4,12*A28,0,1,1)<=0,IF(B28<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A28,0,1,1)+OFFSET(A_month_低!$AP$4,12*A28,0,1,1),AV_rounding*2),0))))","v":638290},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A28,0,1,1)+OFFSET(A_month_低!$AR$4,12*A28,0,1,1),0))))","v":638290},{"$f":"IF(B28=\"\",\"\",IF(W28=\"******\",\"******\",IF(W28=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A28,0,1,1),0))))","v":6138290},2.3500289836907991E-3]
[25,64,100000,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",D28+SUM(OFFSET(A_month_低!$K$5,12*(A29-1),0,12,1)))))","v":2500000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A29-1),0,12,1)))))","v":10000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",F28+SUM(OFFSET(A_month_低!$L$5,12*(A29-1),0,12,1)))))","v":250000},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(OR(W29=\" \",W29=\"******\"),\" \",IF(D29>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A29-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A29-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A29-1),0,12,1)),\" \"))","v":1},2386960,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A29-1),0,12,2)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A29-1),0,12,3)))))","v":300},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",OFFSET(A_month_低!$AW$5,(A29)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A29-1),0,12,1)))))","v":0},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A29-1),0,12,2))))","v":111540},{"$f":"IF(W29=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A29-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A29-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A29-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A29-1),0,12,2))))","v":0},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A29-1),0,12,1)))))","v":109700},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A29-1),0,12,4)))))","v":1200},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A29-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B29=\" \",W28=\" \"),\" \",IF(W28=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A29,0,1,1)+OFFSET(A_month_低!$AP$4,12*A29,0,1,1)<=0,IF(B29<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A29,0,1,1)+OFFSET(A_month_低!$AP$4,12*A29,0,1,1),AV_rounding*2),0))))","v":594069},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A29,0,1,1)+OFFSET(A_month_低!$AR$4,12*A29,0,1,1),0))))","v":594069},{"$f":"IF(B29=\"\",\"\",IF(W29=\"******\",\"******\",IF(W29=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A29,0,1,1),0))))","v":6094069},2.524959221908566E-3]
[26,65,100000,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",D29+SUM(OFFSET(A_month_低!$K$5,12*(A30-1),0,12,1)))))","v":2600000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A30-1),0,12,1)))))","v":10000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",F29+SUM(OFFSET(A_month_低!$L$5,12*(A30-1),0,12,1)))))","v":260000},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(OR(W30=\" \",W30=\"******\"),\" \",IF(D30>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A30-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A30-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A30-1),0,12,1)),\" \"))","v":1},2476400,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A30-1),0,12,2)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A30-1),0,12,3)))))","v":300},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",OFFSET(A_month_低!$AW$5,(A30)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A30-1),0,12,1)))))","v":0},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A30-1),0,12,2))))","v":122100},{"$f":"IF(W30=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A30-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A30-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A30-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A30-1),0,12,2))))","v":0},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A30-1),0,12,1)))))","v":109700},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A30-1),0,12,4)))))","v":1200},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A30-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B30=\" \",W29=\" \"),\" \",IF(W29=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A30,0,1,1)+OFFSET(A_month_低!$AP$4,12*A30,0,1,1)<=0,IF(B30<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A30,0,1,1)+OFFSET(A_month_低!$AP$4,12*A30,0,1,1),AV_rounding*2),0))))","v":542288},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A30,0,1,1)+OFFSET(A_month_低!$AR$4,12*A30,0,1,1),0))))","v":542288},{"$f":"IF(B30=\"\",\"\",IF(W30=\"******\",\"******\",IF(W30=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A30,0,1,1),0))))","v":6042288},2.7660578880594811E-3]
[27,66,100000,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",D30+SUM(OFFSET(A_month_低!$K$5,12*(A31-1),0,12,1)))))","v":2700000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A31-1),0,12,1)))))","v":10000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",F30+SUM(OFFSET(A_month_低!$L$5,12*(A31-1),0,12,1)))))","v":270000},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(OR(W31=\" \",W31=\"******\"),\" \",IF(D31>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A31-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A31-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A31-1),0,12,1)),\" \"))","v":1},2565180,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A31-1),0,12,2)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A31-1),0,12,3)))))","v":300},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",OFFSET(A_month_低!$AW$5,(A31)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A31-1),0,12,1)))))","v":0},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A31-1),0,12,2))))","v":133320},{"$f":"IF(W31=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A31-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A31-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A31-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A31-1),0,12,2))))","v":0},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A31-1),0,12,1)))))","v":109700},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A31-1),0,12,4)))))","v":1200},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A31-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B31=\" \",W30=\" \"),\" \",IF(W30=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A31,0,1,1)+OFFSET(A_month_低!$AP$4,12*A31,0,1,1)<=0,IF(B31<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A31,0,1,1)+OFFSET(A_month_低!$AP$4,12*A31,0,1,1),AV_rounding*2),0))))","v":482762},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A31,0,1,1)+OFFSET(A_month_低!$AR$4,12*A31,0,1,1),0))))","v":482762},{"$f":"IF(B31=\"\",\"\",IF(W31=\"******\",\"******\",IF(W31=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A31,0,1,1),0))))","v":5982762},3.107121107295106E-3]
[28,67,100000,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",D31+SUM(OFFSET(A_month_低!$K$5,12*(A32-1),0,12,1)))))","v":2800000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A32-1),0,12,1)))))","v":10000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",F31+SUM(OFFSET(A_month_低!$L$5,12*(A32-1),0,12,1)))))","v":280000},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(OR(W32=\" \",W32=\"******\"),\" \",IF(D32>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A32-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A32-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A32-1),0,12,1)),\" \"))","v":1},2653840,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A32-1),0,12,2)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A32-1),0,12,3)))))","v":300},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",OFFSET(A_month_低!$AW$5,(A32)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A32-1),0,12,1)))))","v":0},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A32-1),0,12,2))))","v":145860},{"$f":"IF(W32=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A32-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A32-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A32-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A32-1),0,12,2))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A32-1),0,12,1)))))","v":109700},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A32-1),0,12,4)))))","v":0},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A32-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B32=\" \",W31=\" \"),\" \",IF(W31=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A32,0,1,1)+OFFSET(A_month_低!$AP$4,12*A32,0,1,1)<=0,IF(B32<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A32,0,1,1)+OFFSET(A_month_低!$AP$4,12*A32,0,1,1),AV_rounding*2),0))))","v":415840},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A32,0,1,1)+OFFSET(A_month_低!$AR$4,12*A32,0,1,1),0))))","v":415840},{"$f":"IF(B32=\"\",\"\",IF(W32=\"******\",\"******\",IF(W32=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A32,0,1,1),0))))","v":5915840},7.2143131973836092E-4]
[29,68,100000,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",D32+SUM(OFFSET(A_month_低!$K$5,12*(A33-1),0,12,1)))))","v":2900000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A33-1),0,12,1)))))","v":10000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",F32+SUM(OFFSET(A_month_低!$L$5,12*(A33-1),0,12,1)))))","v":290000},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(OR(W33=\" \",W33=\"******\"),\" \",IF(D33>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A33-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A33-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A33-1),0,12,1)),\" \"))","v":1},2739980,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A33-1),0,12,2)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A33-1),0,12,3)))))","v":300},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",OFFSET(A_month_低!$AW$5,(A33)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A33-1),0,12,1)))))","v":0},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A33-1),0,12,2))))","v":159720},{"$f":"IF(W33=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A33-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A33-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A33-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A33-1),0,12,2))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A33-1),0,12,1)))))","v":109700},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A33-1),0,12,4)))))","v":0},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A33-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B33=\" \",W32=\" \"),\" \",IF(W32=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A33,0,1,1)+OFFSET(A_month_低!$AP$4,12*A33,0,1,1)<=0,IF(B33<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A33,0,1,1)+OFFSET(A_month_低!$AP$4,12*A33,0,1,1),AV_rounding*2),0))))","v":339527},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A33,0,1,1)+OFFSET(A_month_低!$AR$4,12*A33,0,1,1),0))))","v":339527},{"$f":"IF(B33=\"\",\"\",IF(W33=\"******\",\"******\",IF(W33=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A33,0,1,1),0))))","v":5839527},8.8358215988713711E-4]
[30,69,100000,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",D33+SUM(OFFSET(A_month_低!$K$5,12*(A34-1),0,12,1)))))","v":3000000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A34-1),0,12,1)))))","v":10000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",F33+SUM(OFFSET(A_month_低!$L$5,12*(A34-1),0,12,1)))))","v":300000},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(OR(W34=\" \",W34=\"******\"),\" \",IF(D34>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A34-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A34-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A34-1),0,12,1)),\" \"))","v":1},2825460,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A34-1),0,12,2)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A34-1),0,12,3)))))","v":300},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",OFFSET(A_month_低!$AW$5,(A34)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A34-1),0,12,1)))))","v":0},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A34-1),0,12,2))))","v":174240},{"$f":"IF(W34=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A34-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A34-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A34-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A34-1),0,12,2))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A34-1),0,12,1)))))","v":109700},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A34-1),0,12,4)))))","v":0},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A34-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B34=\" \",W33=\" \"),\" \",IF(W33=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A34,0,1,1)+OFFSET(A_month_低!$AP$4,12*A34,0,1,1)<=0,IF(B34<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A34,0,1,1)+OFFSET(A_month_低!$AP$4,12*A34,0,1,1),AV_rounding*2),0))))","v":253750},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A34,0,1,1)+OFFSET(A_month_低!$AR$4,12*A34,0,1,1),0))))","v":253750},{"$f":"IF(B34=\"\",\"\",IF(W34=\"******\",\"******\",IF(W34=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A34,0,1,1),0))))","v":5753750},1.1822660098522167E-3]
[31,70,0,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",D34+SUM(OFFSET(A_month_低!$K$5,12*(A35-1),0,12,1)))))","v":3000000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",F34+SUM(OFFSET(A_month_低!$L$5,12*(A35-1),0,12,1)))))","v":300000},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(OR(W35=\" \",W35=\"******\"),\" \",IF(D35>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A35-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A35-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A35-1),0,12,1)),\" \"))","v":{"$error":"#DIV/0!"}},2809260,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A35-1),0,12,2)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A35-1),0,12,3)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",OFFSET(A_month_低!$AW$5,(A35)*12-1,0,1,1))))","v":5500000},550,{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A35-1),0,12,2))))","v":190740},{"$f":"IF(W35=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A35-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A35-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A35-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A35-1),0,12,2))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A35-1),0,12,1)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A35-1),0,12,4)))))","v":0},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A35-1),0,12,1)))))","v":0},0,{"$f":"IF(OR(B35=\" \",W34=\" \"),\" \",IF(W34=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A35,0,1,1)+OFFSET(A_month_低!$AP$4,12*A35,0,1,1)<=0,IF(B35<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A35,0,1,1)+OFFSET(A_month_低!$AP$4,12*A35,0,1,1),AV_rounding*2),0))))","v":54043},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A35,0,1,1)+OFFSET(A_month_低!$AR$4,12*A35,0,1,1),0))))","v":54043},{"$f":"IF(B35=\"\",\"\",IF(W35=\"******\",\"******\",IF(W35=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A35,0,1,1),0))))","v":5554043},0]
[32,71," ",{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",D35+SUM(OFFSET(A_month_低!$K$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",F35+SUM(OFFSET(A_month_低!$L$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W36=\" \",W36=\"******\"),\" \",IF(D36>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A36-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A36-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A36-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A36-1),0,12,2)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A36-1),0,12,3)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",OFFSET(A_month_低!$AW$5,(A36)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A36-1),0,12,2))))","v":" "},{"$f":"IF(W36=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A36-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A36-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A36-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A36-1),0,12,2))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A36-1),0,12,1)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A36-1),0,12,4)))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A36-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B36=\" \",W35=\" \"),\" \",IF(W35=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A36,0,1,1)+OFFSET(A_month_低!$AP$4,12*A36,0,1,1)<=0,IF(B36<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A36,0,1,1)+OFFSET(A_month_低!$AP$4,12*A36,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A36,0,1,1)+OFFSET(A_month_低!$AR$4,12*A36,0,1,1),0))))","v":" "},{"$f":"IF(B36=\"\",\"\",IF(W36=\"******\",\"******\",IF(W36=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A36,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[33,72," ",{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",D36+SUM(OFFSET(A_month_低!$K$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",F36+SUM(OFFSET(A_month_低!$L$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W37=\" \",W37=\"******\"),\" \",IF(D37>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A37-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A37-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A37-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A37-1),0,12,2)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A37-1),0,12,3)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",OFFSET(A_month_低!$AW$5,(A37)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A37-1),0,12,2))))","v":" "},{"$f":"IF(W37=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A37-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A37-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A37-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A37-1),0,12,2))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A37-1),0,12,1)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A37-1),0,12,4)))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A37-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B37=\" \",W36=\" \"),\" \",IF(W36=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A37,0,1,1)+OFFSET(A_month_低!$AP$4,12*A37,0,1,1)<=0,IF(B37<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A37,0,1,1)+OFFSET(A_month_低!$AP$4,12*A37,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A37,0,1,1)+OFFSET(A_month_低!$AR$4,12*A37,0,1,1),0))))","v":" "},{"$f":"IF(B37=\"\",\"\",IF(W37=\"******\",\"******\",IF(W37=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A37,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[34,73," ",{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",D37+SUM(OFFSET(A_month_低!$K$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",F37+SUM(OFFSET(A_month_低!$L$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W38=\" \",W38=\"******\"),\" \",IF(D38>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A38-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A38-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A38-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A38-1),0,12,2)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A38-1),0,12,3)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",OFFSET(A_month_低!$AW$5,(A38)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A38-1),0,12,2))))","v":" "},{"$f":"IF(W38=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A38-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A38-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A38-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A38-1),0,12,2))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A38-1),0,12,1)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A38-1),0,12,4)))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A38-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B38=\" \",W37=\" \"),\" \",IF(W37=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A38,0,1,1)+OFFSET(A_month_低!$AP$4,12*A38,0,1,1)<=0,IF(B38<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A38,0,1,1)+OFFSET(A_month_低!$AP$4,12*A38,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A38,0,1,1)+OFFSET(A_month_低!$AR$4,12*A38,0,1,1),0))))","v":" "},{"$f":"IF(B38=\"\",\"\",IF(W38=\"******\",\"******\",IF(W38=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A38,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[35,74," ",{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",D38+SUM(OFFSET(A_month_低!$K$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",F38+SUM(OFFSET(A_month_低!$L$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W39=\" \",W39=\"******\"),\" \",IF(D39>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A39-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A39-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A39-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A39-1),0,12,2)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A39-1),0,12,3)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",OFFSET(A_month_低!$AW$5,(A39)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A39-1),0,12,2))))","v":" "},{"$f":"IF(W39=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A39-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A39-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A39-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A39-1),0,12,2))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A39-1),0,12,1)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A39-1),0,12,4)))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A39-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B39=\" \",W38=\" \"),\" \",IF(W38=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A39,0,1,1)+OFFSET(A_month_低!$AP$4,12*A39,0,1,1)<=0,IF(B39<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A39,0,1,1)+OFFSET(A_month_低!$AP$4,12*A39,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A39,0,1,1)+OFFSET(A_month_低!$AR$4,12*A39,0,1,1),0))))","v":" "},{"$f":"IF(B39=\"\",\"\",IF(W39=\"******\",\"******\",IF(W39=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A39,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[36,75," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",D39+SUM(OFFSET(A_month_低!$K$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",F39+SUM(OFFSET(A_month_低!$L$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W40=\" \",W40=\"******\"),\" \",IF(D40>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A40-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A40-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A40-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A40-1),0,12,2)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A40-1),0,12,3)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",OFFSET(A_month_低!$AW$5,(A40)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A40-1),0,12,2))))","v":" "},{"$f":"IF(W40=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A40-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A40-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A40-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A40-1),0,12,2))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A40-1),0,12,1)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A40-1),0,12,4)))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A40-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B40=\" \",W39=\" \"),\" \",IF(W39=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A40,0,1,1)+OFFSET(A_month_低!$AP$4,12*A40,0,1,1)<=0,IF(B40<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A40,0,1,1)+OFFSET(A_month_低!$AP$4,12*A40,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A40,0,1,1)+OFFSET(A_month_低!$AR$4,12*A40,0,1,1),0))))","v":" "},{"$f":"IF(B40=\"\",\"\",IF(W40=\"******\",\"******\",IF(W40=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A40,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[37,76," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",D40+SUM(OFFSET(A_month_低!$K$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",F40+SUM(OFFSET(A_month_低!$L$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W41=\" \",W41=\"******\"),\" \",IF(D41>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A41-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A41-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A41-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A41-1),0,12,2)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A41-1),0,12,3)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",OFFSET(A_month_低!$AW$5,(A41)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A41-1),0,12,2))))","v":" "},{"$f":"IF(W41=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A41-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A41-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A41-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A41-1),0,12,2))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A41-1),0,12,1)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A41-1),0,12,4)))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A41-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B41=\" \",W40=\" \"),\" \",IF(W40=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A41,0,1,1)+OFFSET(A_month_低!$AP$4,12*A41,0,1,1)<=0,IF(B41<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A41,0,1,1)+OFFSET(A_month_低!$AP$4,12*A41,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A41,0,1,1)+OFFSET(A_month_低!$AR$4,12*A41,0,1,1),0))))","v":" "},{"$f":"IF(B41=\"\",\"\",IF(W41=\"******\",\"******\",IF(W41=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A41,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[38,77," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",D41+SUM(OFFSET(A_month_低!$K$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",F41+SUM(OFFSET(A_month_低!$L$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W42=\" \",W42=\"******\"),\" \",IF(D42>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A42-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A42-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A42-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A42-1),0,12,2)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A42-1),0,12,3)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",OFFSET(A_month_低!$AW$5,(A42)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A42-1),0,12,2))))","v":" "},{"$f":"IF(W42=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A42-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A42-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A42-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A42-1),0,12,2))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A42-1),0,12,1)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A42-1),0,12,4)))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A42-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B42=\" \",W41=\" \"),\" \",IF(W41=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A42,0,1,1)+OFFSET(A_month_低!$AP$4,12*A42,0,1,1)<=0,IF(B42<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A42,0,1,1)+OFFSET(A_month_低!$AP$4,12*A42,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A42,0,1,1)+OFFSET(A_month_低!$AR$4,12*A42,0,1,1),0))))","v":" "},{"$f":"IF(B42=\"\",\"\",IF(W42=\"******\",\"******\",IF(W42=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A42,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[39,78," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",D42+SUM(OFFSET(A_month_低!$K$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",F42+SUM(OFFSET(A_month_低!$L$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W43=\" \",W43=\"******\"),\" \",IF(D43>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A43-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A43-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A43-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A43-1),0,12,2)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A43-1),0,12,3)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",OFFSET(A_month_低!$AW$5,(A43)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A43-1),0,12,2))))","v":" "},{"$f":"IF(W43=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A43-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A43-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A43-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A43-1),0,12,2))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A43-1),0,12,1)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A43-1),0,12,4)))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A43-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B43=\" \",W42=\" \"),\" \",IF(W42=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A43,0,1,1)+OFFSET(A_month_低!$AP$4,12*A43,0,1,1)<=0,IF(B43<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A43,0,1,1)+OFFSET(A_month_低!$AP$4,12*A43,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A43,0,1,1)+OFFSET(A_month_低!$AR$4,12*A43,0,1,1),0))))","v":" "},{"$f":"IF(B43=\"\",\"\",IF(W43=\"******\",\"******\",IF(W43=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A43,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[40,79," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",D43+SUM(OFFSET(A_month_低!$K$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",F43+SUM(OFFSET(A_month_低!$L$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W44=\" \",W44=\"******\"),\" \",IF(D44>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A44-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A44-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A44-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A44-1),0,12,2)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A44-1),0,12,3)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",OFFSET(A_month_低!$AW$5,(A44)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A44-1),0,12,2))))","v":" "},{"$f":"IF(W44=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A44-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A44-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A44-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A44-1),0,12,2))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A44-1),0,12,1)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A44-1),0,12,4)))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A44-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B44=\" \",W43=\" \"),\" \",IF(W43=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A44,0,1,1)+OFFSET(A_month_低!$AP$4,12*A44,0,1,1)<=0,IF(B44<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A44,0,1,1)+OFFSET(A_month_低!$AP$4,12*A44,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A44,0,1,1)+OFFSET(A_month_低!$AR$4,12*A44,0,1,1),0))))","v":" "},{"$f":"IF(B44=\"\",\"\",IF(W44=\"******\",\"******\",IF(W44=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A44,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[41,80," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",D44+SUM(OFFSET(A_month_低!$K$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",F44+SUM(OFFSET(A_month_低!$L$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W45=\" \",W45=\"******\"),\" \",IF(D45>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A45-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A45-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A45-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A45-1),0,12,2)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A45-1),0,12,3)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",OFFSET(A_month_低!$AW$5,(A45)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(W45=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A45-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A45-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A45-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A45-1),0,12,2))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A45-1),0,12,1)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A45-1),0,12,4)))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A45-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B45=\" \",W44=\" \"),\" \",IF(W44=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A45,0,1,1)+OFFSET(A_month_低!$AP$4,12*A45,0,1,1)<=0,IF(B45<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A45,0,1,1)+OFFSET(A_month_低!$AP$4,12*A45,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A45,0,1,1)+OFFSET(A_month_低!$AR$4,12*A45,0,1,1),0))))","v":" "},{"$f":"IF(B45=\"\",\"\",IF(W45=\"******\",\"******\",IF(W45=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A45,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[42,81," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",D45+SUM(OFFSET(A_month_低!$K$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",F45+SUM(OFFSET(A_month_低!$L$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W46=\" \",W46=\"******\"),\" \",IF(D46>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A46-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A46-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A46-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A46-1),0,12,2)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A46-1),0,12,3)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",OFFSET(A_month_低!$AW$5,(A46)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(W46=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A46-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A46-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A46-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A46-1),0,12,2))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A46-1),0,12,1)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A46-1),0,12,4)))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A46-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B46=\" \",W45=\" \"),\" \",IF(W45=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A46,0,1,1)+OFFSET(A_month_低!$AP$4,12*A46,0,1,1)<=0,IF(B46<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A46,0,1,1)+OFFSET(A_month_低!$AP$4,12*A46,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A46,0,1,1)+OFFSET(A_month_低!$AR$4,12*A46,0,1,1),0))))","v":" "},{"$f":"IF(B46=\"\",\"\",IF(W46=\"******\",\"******\",IF(W46=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A46,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[43,82," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",D46+SUM(OFFSET(A_month_低!$K$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",F46+SUM(OFFSET(A_month_低!$L$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W47=\" \",W47=\"******\"),\" \",IF(D47>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A47-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A47-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A47-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A47-1),0,12,2)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A47-1),0,12,3)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",OFFSET(A_month_低!$AW$5,(A47)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(W47=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A47-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A47-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A47-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A47-1),0,12,2))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A47-1),0,12,1)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A47-1),0,12,4)))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A47-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B47=\" \",W46=\" \"),\" \",IF(W46=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A47,0,1,1)+OFFSET(A_month_低!$AP$4,12*A47,0,1,1)<=0,IF(B47<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A47,0,1,1)+OFFSET(A_month_低!$AP$4,12*A47,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A47,0,1,1)+OFFSET(A_month_低!$AR$4,12*A47,0,1,1),0))))","v":" "},{"$f":"IF(B47=\"\",\"\",IF(W47=\"******\",\"******\",IF(W47=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A47,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[44,83," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",D47+SUM(OFFSET(A_month_低!$K$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",F47+SUM(OFFSET(A_month_低!$L$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W48=\" \",W48=\"******\"),\" \",IF(D48>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A48-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A48-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A48-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A48-1),0,12,2)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A48-1),0,12,3)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",OFFSET(A_month_低!$AW$5,(A48)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(W48=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A48-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A48-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A48-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A48-1),0,12,2))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A48-1),0,12,1)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A48-1),0,12,4)))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A48-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B48=\" \",W47=\" \"),\" \",IF(W47=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A48,0,1,1)+OFFSET(A_month_低!$AP$4,12*A48,0,1,1)<=0,IF(B48<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A48,0,1,1)+OFFSET(A_month_低!$AP$4,12*A48,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A48,0,1,1)+OFFSET(A_month_低!$AR$4,12*A48,0,1,1),0))))","v":" "},{"$f":"IF(B48=\"\",\"\",IF(W48=\"******\",\"******\",IF(W48=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A48,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[45,84," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",D48+SUM(OFFSET(A_month_低!$K$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",F48+SUM(OFFSET(A_month_低!$L$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W49=\" \",W49=\"******\"),\" \",IF(D49>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A49-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A49-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A49-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A49-1),0,12,2)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A49-1),0,12,3)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",OFFSET(A_month_低!$AW$5,(A49)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(W49=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A49-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A49-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A49-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A49-1),0,12,2))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A49-1),0,12,1)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A49-1),0,12,4)))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A49-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B49=\" \",W48=\" \"),\" \",IF(W48=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A49,0,1,1)+OFFSET(A_month_低!$AP$4,12*A49,0,1,1)<=0,IF(B49<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A49,0,1,1)+OFFSET(A_month_低!$AP$4,12*A49,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A49,0,1,1)+OFFSET(A_month_低!$AR$4,12*A49,0,1,1),0))))","v":" "},{"$f":"IF(B49=\"\",\"\",IF(W49=\"******\",\"******\",IF(W49=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A49,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[46,85," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",D49+SUM(OFFSET(A_month_低!$K$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",F49+SUM(OFFSET(A_month_低!$L$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W50=\" \",W50=\"******\"),\" \",IF(D50>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A50-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A50-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A50-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A50-1),0,12,2)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A50-1),0,12,3)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",OFFSET(A_month_低!$AW$5,(A50)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(W50=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A50-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A50-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A50-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A50-1),0,12,2))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A50-1),0,12,1)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A50-1),0,12,4)))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A50-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B50=\" \",W49=\" \"),\" \",IF(W49=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A50,0,1,1)+OFFSET(A_month_低!$AP$4,12*A50,0,1,1)<=0,IF(B50<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A50,0,1,1)+OFFSET(A_month_低!$AP$4,12*A50,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A50,0,1,1)+OFFSET(A_month_低!$AR$4,12*A50,0,1,1),0))))","v":" "},{"$f":"IF(B50=\"\",\"\",IF(W50=\"******\",\"******\",IF(W50=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A50,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[47,86," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",D50+SUM(OFFSET(A_month_低!$K$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",F50+SUM(OFFSET(A_month_低!$L$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W51=\" \",W51=\"******\"),\" \",IF(D51>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A51-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A51-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A51-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A51-1),0,12,2)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A51-1),0,12,3)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",OFFSET(A_month_低!$AW$5,(A51)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(W51=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A51-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A51-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A51-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A51-1),0,12,2))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A51-1),0,12,1)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A51-1),0,12,4)))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A51-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B51=\" \",W50=\" \"),\" \",IF(W50=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A51,0,1,1)+OFFSET(A_month_低!$AP$4,12*A51,0,1,1)<=0,IF(B51<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A51,0,1,1)+OFFSET(A_month_低!$AP$4,12*A51,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A51,0,1,1)+OFFSET(A_month_低!$AR$4,12*A51,0,1,1),0))))","v":" "},{"$f":"IF(B51=\"\",\"\",IF(W51=\"******\",\"******\",IF(W51=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A51,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[48,87," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",D51+SUM(OFFSET(A_month_低!$K$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",F51+SUM(OFFSET(A_month_低!$L$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W52=\" \",W52=\"******\"),\" \",IF(D52>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A52-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A52-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A52-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A52-1),0,12,2)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A52-1),0,12,3)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",OFFSET(A_month_低!$AW$5,(A52)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(W52=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A52-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A52-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A52-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A52-1),0,12,2))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A52-1),0,12,1)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A52-1),0,12,4)))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A52-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B52=\" \",W51=\" \"),\" \",IF(W51=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A52,0,1,1)+OFFSET(A_month_低!$AP$4,12*A52,0,1,1)<=0,IF(B52<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A52,0,1,1)+OFFSET(A_month_低!$AP$4,12*A52,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A52,0,1,1)+OFFSET(A_month_低!$AR$4,12*A52,0,1,1),0))))","v":" "},{"$f":"IF(B52=\"\",\"\",IF(W52=\"******\",\"******\",IF(W52=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A52,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[49,88," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",D52+SUM(OFFSET(A_month_低!$K$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",F52+SUM(OFFSET(A_month_低!$L$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W53=\" \",W53=\"******\"),\" \",IF(D53>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A53-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A53-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A53-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A53-1),0,12,2)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A53-1),0,12,3)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",OFFSET(A_month_低!$AW$5,(A53)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(W53=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A53-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A53-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A53-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A53-1),0,12,2))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A53-1),0,12,1)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A53-1),0,12,4)))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A53-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B53=\" \",W52=\" \"),\" \",IF(W52=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A53,0,1,1)+OFFSET(A_month_低!$AP$4,12*A53,0,1,1)<=0,IF(B53<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A53,0,1,1)+OFFSET(A_month_低!$AP$4,12*A53,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A53,0,1,1)+OFFSET(A_month_低!$AR$4,12*A53,0,1,1),0))))","v":" "},{"$f":"IF(B53=\"\",\"\",IF(W53=\"******\",\"******\",IF(W53=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A53,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[50,89," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",D53+SUM(OFFSET(A_month_低!$K$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",F53+SUM(OFFSET(A_month_低!$L$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W54=\" \",W54=\"******\"),\" \",IF(D54>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A54-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A54-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A54-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A54-1),0,12,2)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A54-1),0,12,3)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",OFFSET(A_month_低!$AW$5,(A54)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(W54=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A54-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A54-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A54-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A54-1),0,12,2))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A54-1),0,12,1)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A54-1),0,12,4)))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A54-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B54=\" \",W53=\" \"),\" \",IF(W53=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A54,0,1,1)+OFFSET(A_month_低!$AP$4,12*A54,0,1,1)<=0,IF(B54<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A54,0,1,1)+OFFSET(A_month_低!$AP$4,12*A54,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A54,0,1,1)+OFFSET(A_month_低!$AR$4,12*A54,0,1,1),0))))","v":" "},{"$f":"IF(B54=\"\",\"\",IF(W54=\"******\",\"******\",IF(W54=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A54,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[51,90," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",D54+SUM(OFFSET(A_month_低!$K$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",F54+SUM(OFFSET(A_month_低!$L$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W55=\" \",W55=\"******\"),\" \",IF(D55>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A55-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A55-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A55-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A55-1),0,12,2)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A55-1),0,12,3)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",OFFSET(A_month_低!$AW$5,(A55)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(W55=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A55-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A55-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A55-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A55-1),0,12,2))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A55-1),0,12,1)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A55-1),0,12,4)))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A55-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B55=\" \",W54=\" \"),\" \",IF(W54=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A55,0,1,1)+OFFSET(A_month_低!$AP$4,12*A55,0,1,1)<=0,IF(B55<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A55,0,1,1)+OFFSET(A_month_低!$AP$4,12*A55,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A55,0,1,1)+OFFSET(A_month_低!$AR$4,12*A55,0,1,1),0))))","v":" "},{"$f":"IF(B55=\"\",\"\",IF(W55=\"******\",\"******\",IF(W55=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A55,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[52,91," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",D55+SUM(OFFSET(A_month_低!$K$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",F55+SUM(OFFSET(A_month_低!$L$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W56=\" \",W56=\"******\"),\" \",IF(D56>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A56-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A56-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A56-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A56-1),0,12,2)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A56-1),0,12,3)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",OFFSET(A_month_低!$AW$5,(A56)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(W56=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A56-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A56-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A56-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A56-1),0,12,2))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A56-1),0,12,1)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A56-1),0,12,4)))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A56-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B56=\" \",W55=\" \"),\" \",IF(W55=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A56,0,1,1)+OFFSET(A_month_低!$AP$4,12*A56,0,1,1)<=0,IF(B56<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A56,0,1,1)+OFFSET(A_month_低!$AP$4,12*A56,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A56,0,1,1)+OFFSET(A_month_低!$AR$4,12*A56,0,1,1),0))))","v":" "},{"$f":"IF(B56=\"\",\"\",IF(W56=\"******\",\"******\",IF(W56=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A56,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[53,92," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",D56+SUM(OFFSET(A_month_低!$K$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",F56+SUM(OFFSET(A_month_低!$L$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W57=\" \",W57=\"******\"),\" \",IF(D57>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A57-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A57-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A57-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A57-1),0,12,2)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A57-1),0,12,3)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",OFFSET(A_month_低!$AW$5,(A57)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(W57=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A57-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A57-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A57-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A57-1),0,12,2))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A57-1),0,12,1)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A57-1),0,12,4)))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A57-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B57=\" \",W56=\" \"),\" \",IF(W56=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A57,0,1,1)+OFFSET(A_month_低!$AP$4,12*A57,0,1,1)<=0,IF(B57<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A57,0,1,1)+OFFSET(A_month_低!$AP$4,12*A57,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A57,0,1,1)+OFFSET(A_month_低!$AR$4,12*A57,0,1,1),0))))","v":" "},{"$f":"IF(B57=\"\",\"\",IF(W57=\"******\",\"******\",IF(W57=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A57,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[54,93," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",D57+SUM(OFFSET(A_month_低!$K$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",F57+SUM(OFFSET(A_month_低!$L$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W58=\" \",W58=\"******\"),\" \",IF(D58>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A58-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A58-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A58-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A58-1),0,12,2)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A58-1),0,12,3)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",OFFSET(A_month_低!$AW$5,(A58)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(W58=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A58-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A58-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A58-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A58-1),0,12,2))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A58-1),0,12,1)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A58-1),0,12,4)))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A58-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B58=\" \",W57=\" \"),\" \",IF(W57=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A58,0,1,1)+OFFSET(A_month_低!$AP$4,12*A58,0,1,1)<=0,IF(B58<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A58,0,1,1)+OFFSET(A_month_低!$AP$4,12*A58,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A58,0,1,1)+OFFSET(A_month_低!$AR$4,12*A58,0,1,1),0))))","v":" "},{"$f":"IF(B58=\"\",\"\",IF(W58=\"******\",\"******\",IF(W58=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A58,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[55,94," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",D58+SUM(OFFSET(A_month_低!$K$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",F58+SUM(OFFSET(A_month_低!$L$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W59=\" \",W59=\"******\"),\" \",IF(D59>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A59-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A59-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A59-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A59-1),0,12,2)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A59-1),0,12,3)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",OFFSET(A_month_低!$AW$5,(A59)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(W59=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A59-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A59-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A59-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A59-1),0,12,2))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A59-1),0,12,1)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A59-1),0,12,4)))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A59-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B59=\" \",W58=\" \"),\" \",IF(W58=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A59,0,1,1)+OFFSET(A_month_低!$AP$4,12*A59,0,1,1)<=0,IF(B59<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A59,0,1,1)+OFFSET(A_month_低!$AP$4,12*A59,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A59,0,1,1)+OFFSET(A_month_低!$AR$4,12*A59,0,1,1),0))))","v":" "},{"$f":"IF(B59=\"\",\"\",IF(W59=\"******\",\"******\",IF(W59=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A59,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[56,95," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",D59+SUM(OFFSET(A_month_低!$K$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",F59+SUM(OFFSET(A_month_低!$L$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W60=\" \",W60=\"******\"),\" \",IF(D60>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A60-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A60-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A60-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A60-1),0,12,2)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A60-1),0,12,3)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",OFFSET(A_month_低!$AW$5,(A60)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(W60=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A60-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A60-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A60-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A60-1),0,12,2))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A60-1),0,12,1)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A60-1),0,12,4)))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A60-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B60=\" \",W59=\" \"),\" \",IF(W59=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A60,0,1,1)+OFFSET(A_month_低!$AP$4,12*A60,0,1,1)<=0,IF(B60<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A60,0,1,1)+OFFSET(A_month_低!$AP$4,12*A60,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A60,0,1,1)+OFFSET(A_month_低!$AR$4,12*A60,0,1,1),0))))","v":" "},{"$f":"IF(B60=\"\",\"\",IF(W60=\"******\",\"******\",IF(W60=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A60,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[57,96," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",D60+SUM(OFFSET(A_month_低!$K$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",F60+SUM(OFFSET(A_month_低!$L$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W61=\" \",W61=\"******\"),\" \",IF(D61>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A61-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A61-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A61-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A61-1),0,12,2)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A61-1),0,12,3)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",OFFSET(A_month_低!$AW$5,(A61)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(W61=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A61-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A61-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A61-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A61-1),0,12,2))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A61-1),0,12,1)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A61-1),0,12,4)))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A61-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B61=\" \",W60=\" \"),\" \",IF(W60=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A61,0,1,1)+OFFSET(A_month_低!$AP$4,12*A61,0,1,1)<=0,IF(B61<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A61,0,1,1)+OFFSET(A_month_低!$AP$4,12*A61,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A61,0,1,1)+OFFSET(A_month_低!$AR$4,12*A61,0,1,1),0))))","v":" "},{"$f":"IF(B61=\"\",\"\",IF(W61=\"******\",\"******\",IF(W61=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A61,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[58,97," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",D61+SUM(OFFSET(A_month_低!$K$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",F61+SUM(OFFSET(A_month_低!$L$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W62=\" \",W62=\"******\"),\" \",IF(D62>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A62-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A62-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A62-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A62-1),0,12,2)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A62-1),0,12,3)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",OFFSET(A_month_低!$AW$5,(A62)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(W62=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A62-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A62-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A62-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A62-1),0,12,2))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A62-1),0,12,1)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A62-1),0,12,4)))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A62-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B62=\" \",W61=\" \"),\" \",IF(W61=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A62,0,1,1)+OFFSET(A_month_低!$AP$4,12*A62,0,1,1)<=0,IF(B62<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A62,0,1,1)+OFFSET(A_month_低!$AP$4,12*A62,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A62,0,1,1)+OFFSET(A_month_低!$AR$4,12*A62,0,1,1),0))))","v":" "},{"$f":"IF(B62=\"\",\"\",IF(W62=\"******\",\"******\",IF(W62=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A62,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[59,98," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",D62+SUM(OFFSET(A_month_低!$K$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",F62+SUM(OFFSET(A_month_低!$L$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(OR(W63=\" \",W63=\"******\"),\" \",IF(D63>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A63-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A63-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A63-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A63-1),0,12,2)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A63-1),0,12,3)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",OFFSET(A_month_低!$AW$5,(A63)*12-1,0,1,1))))","v":" "}," ",{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(W63=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A63-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A63-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A63-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A63-1),0,12,2))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A63-1),0,12,1)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A63-1),0,12,4)))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A63-1),0,12,1)))))","v":" "}," ",{"$f":"IF(OR(B63=\" \",W62=\" \"),\" \",IF(W62=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A63,0,1,1)+OFFSET(A_month_低!$AP$4,12*A63,0,1,1)<=0,IF(B63<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A63,0,1,1)+OFFSET(A_month_低!$AP$4,12*A63,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A63,0,1,1)+OFFSET(A_month_低!$AR$4,12*A63,0,1,1),0))))","v":" "},{"$f":"IF(B63=\"\",\"\",IF(W63=\"******\",\"******\",IF(W63=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A63,0,1,1),0))))","v":" "},{"$error":"#VALUE!"}]
[60,"","",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",D63+SUM(OFFSET(A_month_低!$K$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",F63+SUM(OFFSET(A_month_低!$L$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(OR(W64=\" \",W64=\"******\"),\" \",IF(D64>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A64-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A64-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A64-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A64-1),0,12,2)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A64-1),0,12,3)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",OFFSET(A_month_低!$AW$5,(A64)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(W64=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A64-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A64-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A64-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A64-1),0,12,2))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A64-1),0,12,1)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A64-1),0,12,4)))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A64-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B64=\" \",W63=\" \"),\" \",IF(W63=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A64,0,1,1)+OFFSET(A_month_低!$AP$4,12*A64,0,1,1)<=0,IF(B64<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A64,0,1,1)+OFFSET(A_month_低!$AP$4,12*A64,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A64,0,1,1)+OFFSET(A_month_低!$AR$4,12*A64,0,1,1),0))))","v":""},{"$f":"IF(B64=\"\",\"\",IF(W64=\"******\",\"******\",IF(W64=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A64,0,1,1),0))))","v":""},""]
[61,"","",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",D64+SUM(OFFSET(A_month_低!$K$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",F64+SUM(OFFSET(A_month_低!$L$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(OR(W65=\" \",W65=\"******\"),\" \",IF(D65>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A65-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A65-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A65-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A65-1),0,12,2)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A65-1),0,12,3)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",OFFSET(A_month_低!$AW$5,(A65)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(W65=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A65-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A65-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A65-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A65-1),0,12,2))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A65-1),0,12,1)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A65-1),0,12,4)))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A65-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B65=\" \",W64=\" \"),\" \",IF(W64=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A65,0,1,1)+OFFSET(A_month_低!$AP$4,12*A65,0,1,1)<=0,IF(B65<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A65,0,1,1)+OFFSET(A_month_低!$AP$4,12*A65,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A65,0,1,1)+OFFSET(A_month_低!$AR$4,12*A65,0,1,1),0))))","v":""},{"$f":"IF(B65=\"\",\"\",IF(W65=\"******\",\"******\",IF(W65=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A65,0,1,1),0))))","v":""},""]
[62,"","",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",D65+SUM(OFFSET(A_month_低!$K$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",F65+SUM(OFFSET(A_month_低!$L$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(OR(W66=\" \",W66=\"******\"),\" \",IF(D66>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A66-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A66-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A66-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A66-1),0,12,2)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A66-1),0,12,3)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",OFFSET(A_month_低!$AW$5,(A66)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(W66=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A66-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A66-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A66-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A66-1),0,12,2))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A66-1),0,12,1)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A66-1),0,12,4)))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A66-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B66=\" \",W65=\" \"),\" \",IF(W65=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A66,0,1,1)+OFFSET(A_month_低!$AP$4,12*A66,0,1,1)<=0,IF(B66<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A66,0,1,1)+OFFSET(A_month_低!$AP$4,12*A66,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A66,0,1,1)+OFFSET(A_month_低!$AR$4,12*A66,0,1,1),0))))","v":""},{"$f":"IF(B66=\"\",\"\",IF(W66=\"******\",\"******\",IF(W66=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A66,0,1,1),0))))","v":""},""]
[63,"","",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",D66+SUM(OFFSET(A_month_低!$K$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",F66+SUM(OFFSET(A_month_低!$L$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(OR(W67=\" \",W67=\"******\"),\" \",IF(D67>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A67-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A67-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A67-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A67-1),0,12,2)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A67-1),0,12,3)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",OFFSET(A_month_低!$AW$5,(A67)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(W67=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A67-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A67-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A67-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A67-1),0,12,2))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A67-1),0,12,1)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A67-1),0,12,4)))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A67-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B67=\" \",W66=\" \"),\" \",IF(W66=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A67,0,1,1)+OFFSET(A_month_低!$AP$4,12*A67,0,1,1)<=0,IF(B67<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A67,0,1,1)+OFFSET(A_month_低!$AP$4,12*A67,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A67,0,1,1)+OFFSET(A_month_低!$AR$4,12*A67,0,1,1),0))))","v":""},{"$f":"IF(B67=\"\",\"\",IF(W67=\"******\",\"******\",IF(W67=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A67,0,1,1),0))))","v":""},""]
[64,"","",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",D67+SUM(OFFSET(A_month_低!$K$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",F67+SUM(OFFSET(A_month_低!$L$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(OR(W68=\" \",W68=\"******\"),\" \",IF(D68>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A68-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A68-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A68-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A68-1),0,12,2)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A68-1),0,12,3)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",OFFSET(A_month_低!$AW$5,(A68)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(W68=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A68-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A68-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A68-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A68-1),0,12,2))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A68-1),0,12,1)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A68-1),0,12,4)))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A68-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B68=\" \",W67=\" \"),\" \",IF(W67=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A68,0,1,1)+OFFSET(A_month_低!$AP$4,12*A68,0,1,1)<=0,IF(B68<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A68,0,1,1)+OFFSET(A_month_低!$AP$4,12*A68,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A68,0,1,1)+OFFSET(A_month_低!$AR$4,12*A68,0,1,1),0))))","v":""},{"$f":"IF(B68=\"\",\"\",IF(W68=\"******\",\"******\",IF(W68=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A68,0,1,1),0))))","v":""},""]
[65,{"$f":"IF(Age_Insured+A69-1<99,Age_Insured+A69-1,\"\")","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",D68+SUM(OFFSET(A_month_低!$K$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",F68+SUM(OFFSET(A_month_低!$L$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(OR(W69=\" \",W69=\"******\"),\" \",IF(D69>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A69-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A69-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A69-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A69-1),0,12,2)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A69-1),0,12,3)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",OFFSET(A_month_低!$AW$5,(A69)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(W69=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A69-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A69-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A69-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A69-1),0,12,2))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A69-1),0,12,1)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A69-1),0,12,4)))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A69-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B69=\" \",W68=\" \"),\" \",IF(W68=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A69,0,1,1)+OFFSET(A_month_低!$AP$4,12*A69,0,1,1)<=0,IF(B69<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A69,0,1,1)+OFFSET(A_month_低!$AP$4,12*A69,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A69,0,1,1)+OFFSET(A_month_低!$AR$4,12*A69,0,1,1),0))))","v":""},{"$f":"IF(B69=\"\",\"\",IF(W69=\"******\",\"******\",IF(W69=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A69,0,1,1),0))))","v":""},""]
[66,"",{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",IF(A70=1,D70,D70-D69))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",D69+SUM(OFFSET(A_month_低!$K$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",F69+SUM(OFFSET(A_month_低!$L$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(OR(W70=\" \",W70=\"******\"),\" \",IF(D70>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A70-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A70-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A70-1),0,12,1)),\" \"))","v":" "},{"$f":"IF(OR(W70=\" \",W70=\"******\")=TRUE,\" \",IF(D70+N70-K70-Q70-R70-T70<0,\" \",D70+N70-K70-Q70-R70-T70))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A70-1),0,12,2)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A70-1),0,12,3)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",OFFSET(A_month_低!$AW$5,(A70)*12-1,0,1,1))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",L70/10000)))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(W70=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A70-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A70-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A70-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A70-1),0,12,2))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A70-1),0,12,4)))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A70-1),0,12,1)))))","v":""},{"$f":"IF(X70=\" \",\" \",IF(A70=1,U70,V68+U70))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(B70=\" \",W69=\" \"),\" \",IF(W69=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A70,0,1,1)+OFFSET(A_month_低!$AP$4,12*A70,0,1,1)<=0,IF(B70<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A70,0,1,1)+OFFSET(A_month_低!$AP$4,12*A70,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A70,0,1,1)+OFFSET(A_month_低!$AR$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",IF(W70=\"******\",\"******\",IF(W70=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A70,0,1,1),0))))","v":""},{"$f":"IF(B70=\"\",\"\",(T70+K70)/W70)","v":""}]
[{"$f":"A70+1","v":67},"","",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",D70+SUM(OFFSET(A_month_低!$K$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",F70+SUM(OFFSET(A_month_低!$L$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(OR(W71=\" \",W71=\"******\"),\" \",IF(D71>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A71-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A71-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A71-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A71-1),0,12,2)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A71-1),0,12,3)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",OFFSET(A_month_低!$AW$5,(A71)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(W71=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A71-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A71-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A71-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A71-1),0,12,2))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A71-1),0,12,1)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A71-1),0,12,4)))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A71-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B71=\" \",W70=\" \"),\" \",IF(W70=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A71,0,1,1)+OFFSET(A_month_低!$AP$4,12*A71,0,1,1)<=0,IF(B71<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A71,0,1,1)+OFFSET(A_month_低!$AP$4,12*A71,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A71,0,1,1)+OFFSET(A_month_低!$AR$4,12*A71,0,1,1),0))))","v":""},{"$f":"IF(B71=\"\",\"\",IF(W71=\"******\",\"******\",IF(W71=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A71,0,1,1),0))))","v":""},""]
[68,"","",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",D71+SUM(OFFSET(A_month_低!$K$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",F71+SUM(OFFSET(A_month_低!$L$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(OR(W72=\" \",W72=\"******\"),\" \",IF(D72>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A72-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A72-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A72-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A72-1),0,12,2)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A72-1),0,12,3)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",OFFSET(A_month_低!$AW$5,(A72)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(W72=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A72-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A72-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A72-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A72-1),0,12,2))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A72-1),0,12,1)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A72-1),0,12,4)))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A72-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B72=\" \",W71=\" \"),\" \",IF(W71=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A72,0,1,1)+OFFSET(A_month_低!$AP$4,12*A72,0,1,1)<=0,IF(B72<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A72,0,1,1)+OFFSET(A_month_低!$AP$4,12*A72,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A72,0,1,1)+OFFSET(A_month_低!$AR$4,12*A72,0,1,1),0))))","v":""},{"$f":"IF(B72=\"\",\"\",IF(W72=\"******\",\"******\",IF(W72=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A72,0,1,1),0))))","v":""},""]
[69,"","",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",D72+SUM(OFFSET(A_month_低!$K$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",F72+SUM(OFFSET(A_month_低!$L$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(OR(W73=\" \",W73=\"******\"),\" \",IF(D73>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A73-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A73-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A73-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A73-1),0,12,2)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A73-1),0,12,3)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",OFFSET(A_month_低!$AW$5,(A73)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(W73=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A73-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A73-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A73-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A73-1),0,12,2))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A73-1),0,12,1)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A73-1),0,12,4)))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A73-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B73=\" \",W72=\" \"),\" \",IF(W72=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A73,0,1,1)+OFFSET(A_month_低!$AP$4,12*A73,0,1,1)<=0,IF(B73<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A73,0,1,1)+OFFSET(A_month_低!$AP$4,12*A73,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A73,0,1,1)+OFFSET(A_month_低!$AR$4,12*A73,0,1,1),0))))","v":""},{"$f":"IF(B73=\"\",\"\",IF(W73=\"******\",\"******\",IF(W73=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A73,0,1,1),0))))","v":""},""]
[70,"","",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",D73+SUM(OFFSET(A_month_低!$K$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",F73+SUM(OFFSET(A_month_低!$L$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(OR(W74=\" \",W74=\"******\"),\" \",IF(D74>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A74-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A74-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A74-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A74-1),0,12,2)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A74-1),0,12,3)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",OFFSET(A_month_低!$AW$5,(A74)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(W74=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A74-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A74-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A74-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A74-1),0,12,2))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A74-1),0,12,1)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A74-1),0,12,4)))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A74-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B74=\" \",W73=\" \"),\" \",IF(W73=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A74,0,1,1)+OFFSET(A_month_低!$AP$4,12*A74,0,1,1)<=0,IF(B74<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A74,0,1,1)+OFFSET(A_month_低!$AP$4,12*A74,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A74,0,1,1)+OFFSET(A_month_低!$AR$4,12*A74,0,1,1),0))))","v":""},{"$f":"IF(B74=\"\",\"\",IF(W74=\"******\",\"******\",IF(W74=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A74,0,1,1),0))))","v":""},""]
[71,"","",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",D74+SUM(OFFSET(A_month_低!$K$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",F74+SUM(OFFSET(A_month_低!$L$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(OR(W75=\" \",W75=\"******\"),\" \",IF(D75>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A75-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A75-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A75-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A75-1),0,12,2)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A75-1),0,12,3)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",OFFSET(A_month_低!$AW$5,(A75)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(W75=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A75-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A75-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A75-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A75-1),0,12,2))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A75-1),0,12,1)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A75-1),0,12,4)))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A75-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B75=\" \",W74=\" \"),\" \",IF(W74=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A75,0,1,1)+OFFSET(A_month_低!$AP$4,12*A75,0,1,1)<=0,IF(B75<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A75,0,1,1)+OFFSET(A_month_低!$AP$4,12*A75,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A75,0,1,1)+OFFSET(A_month_低!$AR$4,12*A75,0,1,1),0))))","v":""},{"$f":"IF(B75=\"\",\"\",IF(W75=\"******\",\"******\",IF(W75=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A75,0,1,1),0))))","v":""},""]
[72,"","",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",D75+SUM(OFFSET(A_month_低!$K$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",F75+SUM(OFFSET(A_month_低!$L$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(OR(W76=\" \",W76=\"******\"),\" \",IF(D76>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A76-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A76-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A76-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A76-1),0,12,2)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A76-1),0,12,3)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",OFFSET(A_month_低!$AW$5,(A76)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(W76=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A76-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A76-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A76-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A76-1),0,12,2))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A76-1),0,12,1)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A76-1),0,12,4)))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A76-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B76=\" \",W75=\" \"),\" \",IF(W75=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A76,0,1,1)+OFFSET(A_month_低!$AP$4,12*A76,0,1,1)<=0,IF(B76<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A76,0,1,1)+OFFSET(A_month_低!$AP$4,12*A76,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A76,0,1,1)+OFFSET(A_month_低!$AR$4,12*A76,0,1,1),0))))","v":""},{"$f":"IF(B76=\"\",\"\",IF(W76=\"******\",\"******\",IF(W76=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A76,0,1,1),0))))","v":""},""]
[73,"","",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",D76+SUM(OFFSET(A_month_低!$K$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",F76+SUM(OFFSET(A_month_低!$L$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(OR(W77=\" \",W77=\"******\"),\" \",IF(D77>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A77-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A77-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A77-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A77-1),0,12,2)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A77-1),0,12,3)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",OFFSET(A_month_低!$AW$5,(A77)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(W77=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A77-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A77-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A77-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A77-1),0,12,2))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A77-1),0,12,1)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A77-1),0,12,4)))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A77-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B77=\" \",W76=\" \"),\" \",IF(W76=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A77,0,1,1)+OFFSET(A_month_低!$AP$4,12*A77,0,1,1)<=0,IF(B77<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A77,0,1,1)+OFFSET(A_month_低!$AP$4,12*A77,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A77,0,1,1)+OFFSET(A_month_低!$AR$4,12*A77,0,1,1),0))))","v":""},{"$f":"IF(B77=\"\",\"\",IF(W77=\"******\",\"******\",IF(W77=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A77,0,1,1),0))))","v":""},""]
[74,"","",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",D77+SUM(OFFSET(A_month_低!$K$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",F77+SUM(OFFSET(A_month_低!$L$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(OR(W78=\" \",W78=\"******\"),\" \",IF(D78>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A78-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A78-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A78-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A78-1),0,12,2)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A78-1),0,12,3)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",OFFSET(A_month_低!$AW$5,(A78)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(W78=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A78-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A78-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A78-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A78-1),0,12,2))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A78-1),0,12,1)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A78-1),0,12,4)))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A78-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B78=\" \",W77=\" \"),\" \",IF(W77=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A78,0,1,1)+OFFSET(A_month_低!$AP$4,12*A78,0,1,1)<=0,IF(B78<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A78,0,1,1)+OFFSET(A_month_低!$AP$4,12*A78,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A78,0,1,1)+OFFSET(A_month_低!$AR$4,12*A78,0,1,1),0))))","v":""},{"$f":"IF(B78=\"\",\"\",IF(W78=\"******\",\"******\",IF(W78=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A78,0,1,1),0))))","v":""},""]
[75,"","",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",D78+SUM(OFFSET(A_month_低!$K$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",F78+SUM(OFFSET(A_month_低!$L$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(OR(W79=\" \",W79=\"******\"),\" \",IF(D79>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A79-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A79-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A79-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A79-1),0,12,2)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A79-1),0,12,3)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",OFFSET(A_month_低!$AW$5,(A79)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(W79=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A79-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A79-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A79-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A79-1),0,12,2))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A79-1),0,12,1)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A79-1),0,12,4)))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A79-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B79=\" \",W78=\" \"),\" \",IF(W78=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A79,0,1,1)+OFFSET(A_month_低!$AP$4,12*A79,0,1,1)<=0,IF(B79<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A79,0,1,1)+OFFSET(A_month_低!$AP$4,12*A79,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A79,0,1,1)+OFFSET(A_month_低!$AR$4,12*A79,0,1,1),0))))","v":""},{"$f":"IF(B79=\"\",\"\",IF(W79=\"******\",\"******\",IF(W79=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A79,0,1,1),0))))","v":""},""]
[76,"","",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",D79+SUM(OFFSET(A_month_低!$K$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",F79+SUM(OFFSET(A_month_低!$L$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(OR(W80=\" \",W80=\"******\"),\" \",IF(D80>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A80-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A80-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A80-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A80-1),0,12,2)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A80-1),0,12,3)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",OFFSET(A_month_低!$AW$5,(A80)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(W80=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A80-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A80-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A80-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A80-1),0,12,2))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A80-1),0,12,1)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A80-1),0,12,4)))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A80-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B80=\" \",W79=\" \"),\" \",IF(W79=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A80,0,1,1)+OFFSET(A_month_低!$AP$4,12*A80,0,1,1)<=0,IF(B80<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A80,0,1,1)+OFFSET(A_month_低!$AP$4,12*A80,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A80,0,1,1)+OFFSET(A_month_低!$AR$4,12*A80,0,1,1),0))))","v":""},{"$f":"IF(B80=\"\",\"\",IF(W80=\"******\",\"******\",IF(W80=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A80,0,1,1),0))))","v":""},""]
[77,"","",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",D80+SUM(OFFSET(A_month_低!$K$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",F80+SUM(OFFSET(A_month_低!$L$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(OR(W81=\" \",W81=\"******\"),\" \",IF(D81>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A81-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A81-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A81-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A81-1),0,12,2)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A81-1),0,12,3)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",OFFSET(A_month_低!$AW$5,(A81)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(W81=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A81-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A81-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A81-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A81-1),0,12,2))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A81-1),0,12,1)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A81-1),0,12,4)))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A81-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B81=\" \",W80=\" \"),\" \",IF(W80=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A81,0,1,1)+OFFSET(A_month_低!$AP$4,12*A81,0,1,1)<=0,IF(B81<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A81,0,1,1)+OFFSET(A_month_低!$AP$4,12*A81,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A81,0,1,1)+OFFSET(A_month_低!$AR$4,12*A81,0,1,1),0))))","v":""},{"$f":"IF(B81=\"\",\"\",IF(W81=\"******\",\"******\",IF(W81=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A81,0,1,1),0))))","v":""},""]
[78,"","",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",D81+SUM(OFFSET(A_month_低!$K$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",F81+SUM(OFFSET(A_month_低!$L$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(OR(W82=\" \",W82=\"******\"),\" \",IF(D82>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A82-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A82-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A82-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A82-1),0,12,2)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A82-1),0,12,3)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",OFFSET(A_month_低!$AW$5,(A82)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(W82=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A82-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A82-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A82-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A82-1),0,12,2))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A82-1),0,12,1)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A82-1),0,12,4)))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A82-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B82=\" \",W81=\" \"),\" \",IF(W81=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A82,0,1,1)+OFFSET(A_month_低!$AP$4,12*A82,0,1,1)<=0,IF(B82<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A82,0,1,1)+OFFSET(A_month_低!$AP$4,12*A82,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A82,0,1,1)+OFFSET(A_month_低!$AR$4,12*A82,0,1,1),0))))","v":""},{"$f":"IF(B82=\"\",\"\",IF(W82=\"******\",\"******\",IF(W82=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A82,0,1,1),0))))","v":""},""]
[79,"","",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",D82+SUM(OFFSET(A_month_低!$K$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",F82+SUM(OFFSET(A_month_低!$L$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(OR(W83=\" \",W83=\"******\"),\" \",IF(D83>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A83-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A83-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A83-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A83-1),0,12,2)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A83-1),0,12,3)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",OFFSET(A_month_低!$AW$5,(A83)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(W83=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A83-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A83-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A83-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A83-1),0,12,2))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A83-1),0,12,1)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A83-1),0,12,4)))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A83-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B83=\" \",W82=\" \"),\" \",IF(W82=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A83,0,1,1)+OFFSET(A_month_低!$AP$4,12*A83,0,1,1)<=0,IF(B83<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A83,0,1,1)+OFFSET(A_month_低!$AP$4,12*A83,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A83,0,1,1)+OFFSET(A_month_低!$AR$4,12*A83,0,1,1),0))))","v":""},{"$f":"IF(B83=\"\",\"\",IF(W83=\"******\",\"******\",IF(W83=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A83,0,1,1),0))))","v":""},""]
[80,"","",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",D83+SUM(OFFSET(A_month_低!$K$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",F83+SUM(OFFSET(A_month_低!$L$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(OR(W84=\" \",W84=\"******\"),\" \",IF(D84>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A84-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A84-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A84-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A84-1),0,12,2)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A84-1),0,12,3)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",OFFSET(A_month_低!$AW$5,(A84)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(W84=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A84-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A84-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A84-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A84-1),0,12,2))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A84-1),0,12,1)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A84-1),0,12,4)))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A84-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B84=\" \",W83=\" \"),\" \",IF(W83=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A84,0,1,1)+OFFSET(A_month_低!$AP$4,12*A84,0,1,1)<=0,IF(B84<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A84,0,1,1)+OFFSET(A_month_低!$AP$4,12*A84,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A84,0,1,1)+OFFSET(A_month_低!$AR$4,12*A84,0,1,1),0))))","v":""},{"$f":"IF(B84=\"\",\"\",IF(W84=\"******\",\"******\",IF(W84=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A84,0,1,1),0))))","v":""},""]
[81,"","",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",D84+SUM(OFFSET(A_month_低!$K$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",F84+SUM(OFFSET(A_month_低!$L$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(OR(W85=\" \",W85=\"******\"),\" \",IF(D85>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A85-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A85-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A85-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A85-1),0,12,2)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A85-1),0,12,3)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",OFFSET(A_month_低!$AW$5,(A85)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(W85=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A85-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A85-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A85-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A85-1),0,12,2))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A85-1),0,12,1)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A85-1),0,12,4)))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A85-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B85=\" \",W84=\" \"),\" \",IF(W84=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A85,0,1,1)+OFFSET(A_month_低!$AP$4,12*A85,0,1,1)<=0,IF(B85<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A85,0,1,1)+OFFSET(A_month_低!$AP$4,12*A85,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A85,0,1,1)+OFFSET(A_month_低!$AR$4,12*A85,0,1,1),0))))","v":""},{"$f":"IF(B85=\"\",\"\",IF(W85=\"******\",\"******\",IF(W85=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A85,0,1,1),0))))","v":""},""]
[82,"","",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",D85+SUM(OFFSET(A_month_低!$K$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",F85+SUM(OFFSET(A_month_低!$L$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(OR(W86=\" \",W86=\"******\"),\" \",IF(D86>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A86-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A86-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A86-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A86-1),0,12,2)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A86-1),0,12,3)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",OFFSET(A_month_低!$AW$5,(A86)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(W86=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A86-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A86-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A86-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A86-1),0,12,2))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A86-1),0,12,1)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A86-1),0,12,4)))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A86-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B86=\" \",W85=\" \"),\" \",IF(W85=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A86,0,1,1)+OFFSET(A_month_低!$AP$4,12*A86,0,1,1)<=0,IF(B86<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A86,0,1,1)+OFFSET(A_month_低!$AP$4,12*A86,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A86,0,1,1)+OFFSET(A_month_低!$AR$4,12*A86,0,1,1),0))))","v":""},{"$f":"IF(B86=\"\",\"\",IF(W86=\"******\",\"******\",IF(W86=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A86,0,1,1),0))))","v":""},""]
[83,"","",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",D86+SUM(OFFSET(A_month_低!$K$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",F86+SUM(OFFSET(A_month_低!$L$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(OR(W87=\" \",W87=\"******\"),\" \",IF(D87>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A87-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A87-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A87-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A87-1),0,12,2)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A87-1),0,12,3)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",OFFSET(A_month_低!$AW$5,(A87)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(W87=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A87-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A87-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A87-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A87-1),0,12,2))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A87-1),0,12,1)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A87-1),0,12,4)))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A87-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B87=\" \",W86=\" \"),\" \",IF(W86=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A87,0,1,1)+OFFSET(A_month_低!$AP$4,12*A87,0,1,1)<=0,IF(B87<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A87,0,1,1)+OFFSET(A_month_低!$AP$4,12*A87,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A87,0,1,1)+OFFSET(A_month_低!$AR$4,12*A87,0,1,1),0))))","v":""},{"$f":"IF(B87=\"\",\"\",IF(W87=\"******\",\"******\",IF(W87=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A87,0,1,1),0))))","v":""},""]
[84,"","",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",D87+SUM(OFFSET(A_month_低!$K$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",F87+SUM(OFFSET(A_month_低!$L$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(OR(W88=\" \",W88=\"******\"),\" \",IF(D88>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A88-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A88-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A88-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A88-1),0,12,2)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A88-1),0,12,3)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",OFFSET(A_month_低!$AW$5,(A88)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(W88=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A88-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A88-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A88-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A88-1),0,12,2))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A88-1),0,12,1)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A88-1),0,12,4)))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A88-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B88=\" \",W87=\" \"),\" \",IF(W87=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A88,0,1,1)+OFFSET(A_month_低!$AP$4,12*A88,0,1,1)<=0,IF(B88<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A88,0,1,1)+OFFSET(A_month_低!$AP$4,12*A88,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A88,0,1,1)+OFFSET(A_month_低!$AR$4,12*A88,0,1,1),0))))","v":""},{"$f":"IF(B88=\"\",\"\",IF(W88=\"******\",\"******\",IF(W88=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A88,0,1,1),0))))","v":""},""]
[85,"","",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",D88+SUM(OFFSET(A_month_低!$K$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",F88+SUM(OFFSET(A_month_低!$L$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(OR(W89=\" \",W89=\"******\"),\" \",IF(D89>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A89-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A89-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A89-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A89-1),0,12,2)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A89-1),0,12,3)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",OFFSET(A_month_低!$AW$5,(A89)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(W89=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A89-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A89-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A89-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A89-1),0,12,2))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A89-1),0,12,1)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A89-1),0,12,4)))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A89-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B89=\" \",W88=\" \"),\" \",IF(W88=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A89,0,1,1)+OFFSET(A_month_低!$AP$4,12*A89,0,1,1)<=0,IF(B89<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A89,0,1,1)+OFFSET(A_month_低!$AP$4,12*A89,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A89,0,1,1)+OFFSET(A_month_低!$AR$4,12*A89,0,1,1),0))))","v":""},{"$f":"IF(B89=\"\",\"\",IF(W89=\"******\",\"******\",IF(W89=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A89,0,1,1),0))))","v":""},""]
[86,"","",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",D89+SUM(OFFSET(A_month_低!$K$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",F89+SUM(OFFSET(A_month_低!$L$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(OR(W90=\" \",W90=\"******\"),\" \",IF(D90>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A90-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A90-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A90-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A90-1),0,12,2)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A90-1),0,12,3)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",OFFSET(A_month_低!$AW$5,(A90)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(W90=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A90-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A90-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A90-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A90-1),0,12,2))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A90-1),0,12,1)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A90-1),0,12,4)))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A90-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B90=\" \",W89=\" \"),\" \",IF(W89=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A90,0,1,1)+OFFSET(A_month_低!$AP$4,12*A90,0,1,1)<=0,IF(B90<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A90,0,1,1)+OFFSET(A_month_低!$AP$4,12*A90,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A90,0,1,1)+OFFSET(A_month_低!$AR$4,12*A90,0,1,1),0))))","v":""},{"$f":"IF(B90=\"\",\"\",IF(W90=\"******\",\"******\",IF(W90=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A90,0,1,1),0))))","v":""},""]
[87,"","",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",D90+SUM(OFFSET(A_month_低!$K$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",F90+SUM(OFFSET(A_month_低!$L$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(OR(W91=\" \",W91=\"******\"),\" \",IF(D91>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A91-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A91-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A91-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A91-1),0,12,2)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A91-1),0,12,3)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",OFFSET(A_month_低!$AW$5,(A91)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(W91=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A91-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A91-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A91-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A91-1),0,12,2))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A91-1),0,12,1)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A91-1),0,12,4)))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A91-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B91=\" \",W90=\" \"),\" \",IF(W90=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A91,0,1,1)+OFFSET(A_month_低!$AP$4,12*A91,0,1,1)<=0,IF(B91<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A91,0,1,1)+OFFSET(A_month_低!$AP$4,12*A91,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A91,0,1,1)+OFFSET(A_month_低!$AR$4,12*A91,0,1,1),0))))","v":""},{"$f":"IF(B91=\"\",\"\",IF(W91=\"******\",\"******\",IF(W91=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A91,0,1,1),0))))","v":""},""]
[88,"","",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",D91+SUM(OFFSET(A_month_低!$K$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",F91+SUM(OFFSET(A_month_低!$L$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(OR(W92=\" \",W92=\"******\"),\" \",IF(D92>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A92-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A92-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A92-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A92-1),0,12,2)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A92-1),0,12,3)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",OFFSET(A_month_低!$AW$5,(A92)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(W92=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A92-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A92-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A92-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A92-1),0,12,2))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A92-1),0,12,1)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A92-1),0,12,4)))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A92-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B92=\" \",W91=\" \"),\" \",IF(W91=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A92,0,1,1)+OFFSET(A_month_低!$AP$4,12*A92,0,1,1)<=0,IF(B92<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A92,0,1,1)+OFFSET(A_month_低!$AP$4,12*A92,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A92,0,1,1)+OFFSET(A_month_低!$AR$4,12*A92,0,1,1),0))))","v":""},{"$f":"IF(B92=\"\",\"\",IF(W92=\"******\",\"******\",IF(W92=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A92,0,1,1),0))))","v":""},""]
[89,"","",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",D92+SUM(OFFSET(A_month_低!$K$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",F92+SUM(OFFSET(A_month_低!$L$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(OR(W93=\" \",W93=\"******\"),\" \",IF(D93>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A93-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A93-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A93-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A93-1),0,12,2)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A93-1),0,12,3)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",OFFSET(A_month_低!$AW$5,(A93)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(W93=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A93-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A93-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A93-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A93-1),0,12,2))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A93-1),0,12,1)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A93-1),0,12,4)))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A93-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B93=\" \",W92=\" \"),\" \",IF(W92=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A93,0,1,1)+OFFSET(A_month_低!$AP$4,12*A93,0,1,1)<=0,IF(B93<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A93,0,1,1)+OFFSET(A_month_低!$AP$4,12*A93,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A93,0,1,1)+OFFSET(A_month_低!$AR$4,12*A93,0,1,1),0))))","v":""},{"$f":"IF(B93=\"\",\"\",IF(W93=\"******\",\"******\",IF(W93=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A93,0,1,1),0))))","v":""},""]
[90,"","",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",D93+SUM(OFFSET(A_month_低!$K$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",F93+SUM(OFFSET(A_month_低!$L$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(OR(W94=\" \",W94=\"******\"),\" \",IF(D94>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A94-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A94-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A94-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A94-1),0,12,2)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A94-1),0,12,3)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",OFFSET(A_month_低!$AW$5,(A94)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(W94=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A94-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A94-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A94-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A94-1),0,12,2))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A94-1),0,12,1)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A94-1),0,12,4)))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A94-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B94=\" \",W93=\" \"),\" \",IF(W93=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A94,0,1,1)+OFFSET(A_month_低!$AP$4,12*A94,0,1,1)<=0,IF(B94<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A94,0,1,1)+OFFSET(A_month_低!$AP$4,12*A94,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A94,0,1,1)+OFFSET(A_month_低!$AR$4,12*A94,0,1,1),0))))","v":""},{"$f":"IF(B94=\"\",\"\",IF(W94=\"******\",\"******\",IF(W94=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A94,0,1,1),0))))","v":""},""]
[91,"","",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",D94+SUM(OFFSET(A_month_低!$K$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",F94+SUM(OFFSET(A_month_低!$L$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(OR(W95=\" \",W95=\"******\"),\" \",IF(D95>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A95-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A95-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A95-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A95-1),0,12,2)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A95-1),0,12,3)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",OFFSET(A_month_低!$AW$5,(A95)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(W95=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A95-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A95-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A95-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A95-1),0,12,2))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A95-1),0,12,1)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A95-1),0,12,4)))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A95-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B95=\" \",W94=\" \"),\" \",IF(W94=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A95,0,1,1)+OFFSET(A_month_低!$AP$4,12*A95,0,1,1)<=0,IF(B95<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A95,0,1,1)+OFFSET(A_month_低!$AP$4,12*A95,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A95,0,1,1)+OFFSET(A_month_低!$AR$4,12*A95,0,1,1),0))))","v":""},{"$f":"IF(B95=\"\",\"\",IF(W95=\"******\",\"******\",IF(W95=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A95,0,1,1),0))))","v":""},""]
[92,"","",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",D95+SUM(OFFSET(A_month_低!$K$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",F95+SUM(OFFSET(A_month_低!$L$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(OR(W96=\" \",W96=\"******\"),\" \",IF(D96>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A96-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A96-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A96-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A96-1),0,12,2)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A96-1),0,12,3)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",OFFSET(A_month_低!$AW$5,(A96)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(W96=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A96-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A96-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A96-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A96-1),0,12,2))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A96-1),0,12,1)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A96-1),0,12,4)))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A96-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B96=\" \",W95=\" \"),\" \",IF(W95=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A96,0,1,1)+OFFSET(A_month_低!$AP$4,12*A96,0,1,1)<=0,IF(B96<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A96,0,1,1)+OFFSET(A_month_低!$AP$4,12*A96,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A96,0,1,1)+OFFSET(A_month_低!$AR$4,12*A96,0,1,1),0))))","v":""},{"$f":"IF(B96=\"\",\"\",IF(W96=\"******\",\"******\",IF(W96=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A96,0,1,1),0))))","v":""},""]
[93,"","",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",D96+SUM(OFFSET(A_month_低!$K$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",F96+SUM(OFFSET(A_month_低!$L$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(OR(W97=\" \",W97=\"******\"),\" \",IF(D97>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A97-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A97-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A97-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A97-1),0,12,2)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A97-1),0,12,3)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",OFFSET(A_month_低!$AW$5,(A97)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(W97=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A97-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A97-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A97-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A97-1),0,12,2))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A97-1),0,12,1)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A97-1),0,12,4)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A97-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B97=\" \",W96=\" \"),\" \",IF(W96=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A97,0,1,1)+OFFSET(A_month_低!$AP$4,12*A97,0,1,1)<=0,IF(B97<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A97,0,1,1)+OFFSET(A_month_低!$AP$4,12*A97,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A97,0,1,1)+OFFSET(A_month_低!$AR$4,12*A97,0,1,1),0))))","v":""},{"$f":"IF(B97=\"\",\"\",IF(W97=\"******\",\"******\",IF(W97=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A97,0,1,1),0))))","v":""},""]
[94,"","",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",D97+SUM(OFFSET(A_month_低!$K$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",F97+SUM(OFFSET(A_month_低!$L$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(OR(W98=\" \",W98=\"******\"),\" \",IF(D98>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A98-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A98-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A98-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A98-1),0,12,2)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A98-1),0,12,3)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",OFFSET(A_month_低!$AW$5,(A98)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(W98=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A98-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A98-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A98-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A98-1),0,12,2))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A98-1),0,12,1)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A98-1),0,12,4)))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A98-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B98=\" \",W97=\" \"),\" \",IF(W97=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A98,0,1,1)+OFFSET(A_month_低!$AP$4,12*A98,0,1,1)<=0,IF(B98<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A98,0,1,1)+OFFSET(A_month_低!$AP$4,12*A98,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A98,0,1,1)+OFFSET(A_month_低!$AR$4,12*A98,0,1,1),0))))","v":""},{"$f":"IF(B98=\"\",\"\",IF(W98=\"******\",\"******\",IF(W98=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A98,0,1,1),0))))","v":""},""]
[95,"","",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",D98+SUM(OFFSET(A_month_低!$K$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",F98+SUM(OFFSET(A_month_低!$L$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(OR(W99=\" \",W99=\"******\"),\" \",IF(D99>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A99-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A99-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A99-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A99-1),0,12,2)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A99-1),0,12,3)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",OFFSET(A_month_低!$AW$5,(A99)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(W99=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A99-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A99-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A99-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A99-1),0,12,2))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A99-1),0,12,1)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A99-1),0,12,4)))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A99-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B99=\" \",W98=\" \"),\" \",IF(W98=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A99,0,1,1)+OFFSET(A_month_低!$AP$4,12*A99,0,1,1)<=0,IF(B99<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A99,0,1,1)+OFFSET(A_month_低!$AP$4,12*A99,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A99,0,1,1)+OFFSET(A_month_低!$AR$4,12*A99,0,1,1),0))))","v":""},{"$f":"IF(B99=\"\",\"\",IF(W99=\"******\",\"******\",IF(W99=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A99,0,1,1),0))))","v":""},""]
[96,"","",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",D99+SUM(OFFSET(A_month_低!$K$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",F99+SUM(OFFSET(A_month_低!$L$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(OR(W100=\" \",W100=\"******\"),\" \",IF(D100>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A100-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A100-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A100-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A100-1),0,12,2)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A100-1),0,12,3)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",OFFSET(A_month_低!$AW$5,(A100)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(W100=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A100-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A100-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A100-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A100-1),0,12,2))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A100-1),0,12,1)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A100-1),0,12,4)))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A100-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B100=\" \",W99=\" \"),\" \",IF(W99=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A100,0,1,1)+OFFSET(A_month_低!$AP$4,12*A100,0,1,1)<=0,IF(B100<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A100,0,1,1)+OFFSET(A_month_低!$AP$4,12*A100,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A100,0,1,1)+OFFSET(A_month_低!$AR$4,12*A100,0,1,1),0))))","v":""},{"$f":"IF(B100=\"\",\"\",IF(W100=\"******\",\"******\",IF(W100=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A100,0,1,1),0))))","v":""},""]
[97,{"$f":"IF(Age_Insured+A101-1<99,Age_Insured+A101-1,\"\")","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",D100+SUM(OFFSET(A_month_低!$K$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",F100+SUM(OFFSET(A_month_低!$L$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(OR(W101=\" \",W101=\"******\"),\" \",IF(D101>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A101-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A101-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A101-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A101-1),0,12,2)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A101-1),0,12,3)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",OFFSET(A_month_低!$AW$5,(A101)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(W101=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A101-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A101-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A101-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A101-1),0,12,2))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A101-1),0,12,1)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A101-1),0,12,4)))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A101-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B101=\" \",W100=\" \"),\" \",IF(W100=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A101,0,1,1)+OFFSET(A_month_低!$AP$4,12*A101,0,1,1)<=0,IF(B101<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A101,0,1,1)+OFFSET(A_month_低!$AP$4,12*A101,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A101,0,1,1)+OFFSET(A_month_低!$AR$4,12*A101,0,1,1),0))))","v":""},{"$f":"IF(B101=\"\",\"\",IF(W101=\"******\",\"******\",IF(W101=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A101,0,1,1),0))))","v":""},""]
[98,{"$f":"IF(Age_Insured+A102-1<99,Age_Insured+A102-1,\"\")","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",D101+SUM(OFFSET(A_month_低!$K$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",F101+SUM(OFFSET(A_month_低!$L$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(OR(W102=\" \",W102=\"******\"),\" \",IF(D102>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A102-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A102-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A102-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A102-1),0,12,2)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A102-1),0,12,3)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",OFFSET(A_month_低!$AW$5,(A102)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(W102=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A102-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A102-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A102-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A102-1),0,12,2))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A102-1),0,12,1)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A102-1),0,12,4)))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A102-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B102=\" \",W101=\" \"),\" \",IF(W101=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A102,0,1,1)+OFFSET(A_month_低!$AP$4,12*A102,0,1,1)<=0,IF(B102<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A102,0,1,1)+OFFSET(A_month_低!$AP$4,12*A102,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A102,0,1,1)+OFFSET(A_month_低!$AR$4,12*A102,0,1,1),0))))","v":""},{"$f":"IF(B102=\"\",\"\",IF(W102=\"******\",\"******\",IF(W102=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A102,0,1,1),0))))","v":""},""]
[99,{"$f":"IF(Age_Insured+A103-1<99,Age_Insured+A103-1,\"\")","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",D102+SUM(OFFSET(A_month_低!$K$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",F102+SUM(OFFSET(A_month_低!$L$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$M$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(OR(W103=\" \",W103=\"******\"),\" \",IF(D103>0,(SUM(OFFSET(A_month_低!$Q$5,12*(A103-1),0,12,1))+SUM(OFFSET(A_month_低!$P$5,12*(A103-1),0,12,1)))/SUM(OFFSET(A_month_低!$K$5,12*(A103-1),0,12,1)),\" \"))","v":" "}," ",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$AD$5,12*(A103-1),0,12,2)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$N$5,12*(A103-1),0,12,3)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",OFFSET(A_month_低!$AW$5,(A103)*12-1,0,1,1))))","v":""},"",{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$S$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$T$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$U$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BA$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$V$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month_低!$BA$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month_低!$BA$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(W103=\" \",\" \",IF(SUM(OFFSET(A_month_低!$BB$5,12*(A103-1),0,12,2))=0,0,SUM(OFFSET(A_month_低!$W$5,12*(A103-1),0,12,3))*SUM(OFFSET(A_month_低!$BB$5,12*(A103-1),0,12,1))/SUM(OFFSET(A_month_低!$BB$5,12*(A103-1),0,12,2))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$Y$5,12*(A103-1),0,12,1)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$Z$5,12*(A103-1),0,12,4)))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",SUM(OFFSET(A_month_低!$AG$5,12*(A103-1),0,12,1)))))","v":""},{"$error":"#VALUE!"},{"$f":"IF(OR(B103=\" \",W102=\" \"),\" \",IF(W102=\"******\",\"******\",IF(OFFSET(A_month_低!$AL$4,12*A103,0,1,1)+OFFSET(A_month_低!$AP$4,12*A103,0,1,1)<=0,IF(B103<IF(Input!$B$23=1,100,0),0,\" \"),ROUND(ROUND(OFFSET(A_month_低!$AL$4,12*A103,0,1,1)+OFFSET(A_month_低!$AP$4,12*A103,0,1,1),AV_rounding*2),0))))","v":" "},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \",\" \",ROUND(OFFSET(A_month_低!$AQ$4,12*A103,0,1,1)+OFFSET(A_month_低!$AR$4,12*A103,0,1,1),0))))","v":""},{"$f":"IF(B103=\"\",\"\",IF(W103=\"******\",\"******\",IF(W103=\" \", \" \",ROUND(OFFSET(A_month_低!$AS$4,12*A103,0,1,1),0))))","v":""},""]